{"text_format":"1","workbook":"xlsx","n_sheets":56,"sheets":["Start","1. Sector","2. Description","3. Query","4. Data","5. TNC Parameters","5. UD1 Parameters","5. UD2 Parameters","6. TNC Assumptions","6. UD1 Assumptions","6. UD2 Assumptions","7. Calculations","ChartPlotLegend","RadarPlot","DiffPlot","Report","....","Diff","ChartDiff","Checks","ChartRadar","Radar Ratio","SW-TNC Default (2)","Old Description","...","ALL TNC PLOTS","list","ALL UD1 PLOTS","ALL UD2 PLOTS","TNC_BAUCH4","TNC_Sce1LFG","TNC_Sce2Comp","TNC_Sce3Recycle","TNC_Sce4WTE","UD1_BAUCH4","UD1_Sce1LFG","UD1_Sce2Comp","UD1_Sce3Recycle","UD1_Sce4WTE","UD2_BAUCH4","UD2_Sce1LFG","ChartPlot","UD2_Sce2Comp","UD2_Sce3Recycle","UD2_Sce4WTE","Scenarios","Calculation","Sheet1","P1_WasteGen","P2_WasteGenWTE","Summary_Dashbrd_TNC","Summary_Dashbrd_New","Methodo","Screening","Sheet6","Mit Scenarios MRV"],"not_rendered":{"charts":21,"images":26,"macros":1,"external_links":1,"defined_names":24,"comments":0,"pivot_tables":0},"unopened":[{"sheet":"ChartDiff","index":18,"reason":"not_a_worksheet"},{"sheet":"ChartRadar","index":20,"reason":"not_a_worksheet"},{"sheet":"ChartPlot","index":41,"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":14,"n_cols":18,"rows_kept":14,"cut":false,"hidden":false,"merged":[[10,3,10,16],[13,3,13,16]]}
["START",null,null,null,null,"Excel Toolkit for Mitigation Analysis for Low-Carbon Development Planning ",null,null,null,null,null,null,null,null,null,null,null,"XLMT-Solid Waste 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":7,"n_cols":8,"rows_kept":7,"cut":false,"hidden":false,"merged":[[2,4,2,7],[2,2,3,2]]}
["Sector",null,"Excel Toolkit for Mitigation Analysis for Low-Carbon Development Planning ",null,null,null,null,"XLMT-Solid Waste v17.1"]
[]
[null,null,"STAKEHOLDERS",null,"Contact Details of Registered Users:"]
[null,null,null,null,"Name","Email","Phone Number","Address"]
[null,"Chair:","Solid Waste Management Division, MSSNSESD",null,"Mr D Dookee","gdookee@gmail.com","201 2743","10th floor, Emmanuel Anquetil Bldg, Port Louis"]
[null,"Members:","Solid Waste Management Division, MSSNSESD",null,"Mr N. Moorlah","navingm@hotmail.com","201 3016","11th floor, Emmanuel Anquetil Bldg, Port Louis"]
[null,null,"Solid Waste Management Division, MSSNSESD",null,"Mr Z. Bundhoo","zumar.bundhoo@gmail.com ","201 2742","12th floor, Emmanuel Anquetil Bldg, Port Louis"]

{"sheet":"2. Description","index":2,"n_rows":16,"n_cols":18,"rows_kept":16,"cut":false,"hidden":false,"merged":[[6,5,6,11],[2,2,2,16],[3,1,3,4],[3,12,3,15],[3,16,3,19],[5,12,5,15],[5,16,5,19],[3,5,3,11],[4,5,4,11],[5,5,5,11],[8,16,8,19],[8,12,8,15],[9,1,9,19],[4,2,4,4],[4,12,4,15],[4,16,4,19],[8,5,8,11],[7,2,7,4],[8,2,8,4],[5,2,5,4],[6,2,6,4],[7,5,7,11],[6,12,6,15],[6,16,6,19],[7,12,7,15],[7,16,7,19]]}
["Description",null,null,"Excel Toolkit for Mitigation Analysis for Low-Carbon Development Planning ",null,null,null,null,null,null,null,null,null,null,null,null,null,"XLMT-Solid Waste v17.1"]
[]
[null,null,"Mitigation actions  to reduce GHG emissions for the Solid Waste sector (source: TNC, 2016)"]
[null,"Scenarios",null,null,null,"TNC Assumptions",null,null,null,null,null,null,"Expected GHG emissions (GgCO2e)",null,null,null,"TNC Remarks"]
[null,"BAU","Business-As-Usual",null,null,"BAU Projections in emissions have been calculated by assuming a 2% year-on-year increase in the quantity of Municipal Solid Waste (MSW)#",null,null,null,null,null,null,"1290 Gg CO2e in 2020;  1691 Gg CO2e in 2030; 2168 Gg CO2e in 2040; 2745 Gg CO2e in 2050;",null,null,null,"The waste composition (by type of waste) has been kept the same as the breakdown used in the solid waste national inventory."]
[null,"SC1","Enhancing the capture of LFG for either flaring or electricity generation",null,null,"Methane capture is increased to 40% in 2030; to 45% in 2040; and to 50% in 2050 – i.e. an absolute increase from 18.3 Gg CH4 in 2016 to 34.4 Gg CH4 in 2030, and to 64.1 Gg CH4 in 2050.",null,null,null,null,null,null,"1175 Gg CO2e in 2020; 1289 Gg CO2e in 2030; 1444 Gg CO2e in 2040; 1602 Gg CO2e in 2050"]
[null,"SC2","Composting of food, garden and paper degradables",null,null,"The quantity of the waste that is diverted from landfill is 20% (2020), 30% (2030), 40% (2040), and 50% (2030) relative to their baseline values. Hence, the composting is additional to any that is being carried out already in the baseline situation. This incremental composting starts in 2017 at a rate of 2% and increases linearly to the above-mentioned targets.  ",null,null,null,null,null,null,"1256 Gg CO2e in 2020; 1298 Gg CO2e in 2030; 1297 Gg CO2e in 2040; 1342 Gg CO2e in 2050.",null,null,null,"It is assumed that the composting process does not emit any methane, and the compost produced is used in agriculture to support bio-farming."]
[null,"SC3","Recycling of paper and textile waste",null,null,"A scenario (yielding the least GHG emission reductions) modelled based on the approach used in the SNC to investigate the impact of recycling of paper and textile waste. The targets are to achieve recycling rates of 8% in 2020; 28% in 2030; 38% in 2040; and 48% in 2050.",null,null,null,null,null,null,"1289 GgCO2e in 2020; 1680 GgCO2e in 2030; 2139 GgCO2e in 2040; 2694 GgCO2e in 2050.",null,null,null,"Based on the approach used in the SNC to investigate the impact of recycling of paper and textile waste."]
[null,"SC4","A waste-to-energy (WTE)",null,null,"This scenario modelled for 2019 where 600 t of MSW is diverted from the landfill for energy production on a daily basis. ",null,null,null,null,null,null,"1135 Gg CO2e in 2020; 907 Gg CO2e in 2030; 1270 Gg CO2e in 2040; 1824 Gg CO2e in 2050.",null,null,null,"The emission profile of the WTE scenario is non-linear."]
[null,"# The model calculates total waste generated as a product of population and per capita waste. In view of a declining population after 2023 using demographic projections (Statistics Mauritius, 2015, a constant 2% growth in total quantity of waste represents a gradual increase in the per capita MSW generated). Since population projections are given for every 5 years, linear interpolation has been used to derive intermediate levels of population. \nThe waste composition (by type of waste) has been kept the same as the breakdown used in the solid waste national GHG inventory. The projected year-on-year increase in per capita MSW generation is 2.23% in 2030 and 3.15% in 2050, taking into account declining population. BAU scenario also assumes that additional wells and piping system will be added to increase the capture of LFG (and methane) for electricity generation. It has been assumed that the methane capture increases to 85% of its total volume that is 18.3 Gg CH4 in 2016 as compared to 15.9 Gg CH4 in 2014."]
[]
[]
[]
[]
[]
[null,null,null," "]

{"sheet":"3. Query","index":3,"n_rows":5,"n_cols":16,"rows_kept":5,"cut":false,"hidden":false,"merged":[[4,2,12,11]]}
["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-Solid Waste v17.1"]
[]
[]
[]
[null,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 the individual user manuals.\n\nResults can be compared graphically or through tabular representations. \n\nRadar dashboards are provided to assess the extent of departure from the targeted annual values estimated by the original TNC studies.\n\nThe Toolkit has a pdf reporting system, which provides details of the project and the results of the investigations.  \n"]

{"sheet":"4. Data","index":4,"n_rows":396,"n_cols":23,"rows_kept":396,"cut":false,"hidden":false,"merged":[]}
["Data",null,null,null,"Excel Toolkit for Mitigation Analysis for Low-Carbon Development Planning ",null,null,null,null,null,null,null,null,null,null,null,"XLMT-Solid Waste v17.1"]
["A","POPULATION AND SOLID WASTE GENERATION",null,null,null,null,null,null,null,"DEFAULT FROM TNC ARE ALREADY ENTERED"]
[null,"Year","Population (million)","Waste per capita, WPC (kg/cap/yr)","Total Waste (Gg/yr)","% to SWDS","Waste to SWDS (Gg/yr)","Waste to SWDS under WTE Scenario (Gg/yr)","% Waste Composted","% Waste to SWDS under Composting project","Waste to SWDS under Composting project (Gg/yr)","% Waste Recycled","% Waste to SWDS under recycling project","Waste to SWDS under Recycling project(Gg/yr)","Population (million)","Waste per capita, WPC (kg/cap/yr)"]
[null,2000,1.1510940000000001,230.93,{"$f":"C4*D4","v":265.82213742000005},0.75,{"$f":"E4*F4","v":199.36660306500005},199.36660306500005,null,null,null,null,null,null,1.1510940000000001,230.93]
[null,2001,1.160083,264.37,{"$f":"C5*D5","v":306.69114271000001},0.88,269.8882055848,269.8882055848,null,null,null,null,null,null,1.160083,264.37]
[null,2002,1.1679949999999999,311.57,363.91220214999998,1,363.91220214999998,363.91220214999998,null,null,null,null,null,null,1.1679949999999999,311.57]
[null,2003,1.176323,316.62,372.44738826000003,1,372.44738826000003,372.44738826000003,null,null,null,null,null,null,1.176323,316.62]
[null,2004,1.1835329999999999,322.08999999999997,381.20414396999996,1,381.20414396999996,381.20414396999996,null,null,null,null,null,null,1.1835329999999999,322.08999999999997]
[null,2005,1.190361,327.78,390.17652857999997,1,390.17652857999997,390.17652857999997,null,null,null,null,null,null,1.190361,327.78]
[null,2006,1.195676,340.43,407.04398068,1,407.04398068,407.04398068,null,null,null,null,null,null,1.195676,340.43]
[null,2007,1.200887,328.44,394.41932628000001,1,394.41932628000001,394.41932628000001,null,null,null,null,null,null,1.200887,328.44]
[null,2008,1.204955,331.54,399.49078070000002,1,399.49078070000002,399.49078070000002,null,null,null,null,null,null,1.204955,331.54]
[null,2009,1.2078420000000001,344.37,415.94454954000003,1,415.94454954000003,415.94454954000003,null,null,null,null,null,null,1.2078420000000001,344.37]
[null,2010,1.210391,353.35,427.69165985000001,1,427.69165985000001,427.69165985000001,null,null,null,null,null,null,1.210391,353.35]
[null,2011,1.21197,342,414.49374,1,414.49374,414.49374,null,null,null,null,null,null,1.21197,342]
[null,2012,1.214987,319.24,387.87244988000003,1,387.87244988000003,387.87244988000003,null,null,null,null,null,null,1.214987,319.24]
[null,2013,1.217341,352.99,429.70919959000003,1,429.70919959000003,429.70919959000003,null,null,null,null,null,null,1.217341,352.99]
[null,2014,1.219265,341.85,416.80574025000004,1,416.80574025000004,416.80574025000004,null,null,null,null,null,null,1.219265,341.85]
[null,2015,1.2199291999999999,348.4971546340559,425.14185505500006,1,425.14185505500006,425.14185505500006,null,null,null,null,null,null,1.2199291999999999,348.4971546340559]
[null,2016,1.2205933999999998,355.27366619883423,433.64469215610012,1,433.64469215610012,433.64469215610012,null,null,null,null,null,null,1.2205933999999998,355.27366619883423]
[null,2017,1.2212575999999997,362.18205397388903,442.31758599922205,1,442.31758599922205,442.31758599922205,0.02,0.98,433.47123427923759,0.02,0.98,433.47123427923759,1.2212575999999997,362.18205397388903]
[null,2018,1.2219217999999998,369.22488633823093,451.1639377192065,1,451.1639377192065,451.1639377192065,0.04,0.96,433.11738021043823,0.04,0.96,433.11738021043823,1.2219217999999998,369.22488633823093]
[null,2019,1.222586,376.40478172790353,460.18721647359064,1,460.18721647359064,241.18721647359064,0.06,0.94,432.57598348517519,0.06,0.94,432.57598348517519,1.222586,376.40478172790353]
[null,2020,1.2218556,384.16238449376704,469.39096080306246,1,469.39096080306246,250.39096080306246,0.08,0.92,431.83968393881747,0.08,0.92,431.83968393881747,1.2218556,384.16238449376704]
[null,2021,1.2211252000000001,392.08000950199346,478.7787800191237,1,478.7787800191237,259.7787800191237,0.1,0.9,430.90090201721137,0.1,0.9,430.90090201721137,1.2211252000000001,392.08000950199346]
[null,2022,1.2203948000000002,400.16096071493104,488.35435561950624,1,488.35435561950624,269.35435561950624,0.12000000000000001,0.88,429.75183294516552,0.12000000000000001,0.88,429.75183294516552,1.2203948000000002,400.16096071493104]
[null,2023,1.2196644000000003,408.40861037831075,498.12144273189631,1,498.12144273189631,279.12144273189631,0.14000000000000001,0.86,428.38444074943084,0.14000000000000001,0.86,428.38444074943084,1.2196644000000003,408.40861037831075]
[null,2024,1.218934,416.82640043393184,508.08387158653426,1,508.08387158653426,289.08387158653426,0.16,0.84,426.79045213268876,0.16,0.84,426.79045213268876,1.218934,416.82640043393184]
[null,2025,1.2161911999999999,426.12177182195114,518.24554901826491,1,518.24554901826491,299.24554901826491,0.18,0.82000000000000006,424.96135019497729,0.18,0.82000000000000006,424.96135019497729,1.2161911999999999,426.12177182195114]
[null,2026,1.2134483999999999,435.62664881228591,528.61045999863018,1,528.61045999863018,309.61045999863018,0.19999999999999998,0.8,422.88836799890419,0.19999999999999998,0.8,422.88836799890419,1.2134483999999999,435.62664881228591]
[null,2027,1.2107055999999998,445.34581255641569,539.18266919860275,1,539.18266919860275,320.18266919860275,0.24,0.76,409.77882859093808,0.21999999999999997,0.78,420.56248197491016,1.2107055999999998,445.34581255641569]
[null,2028,1.2079627999999998,455.28415492809455,549.96632258257478,1,549.96632258257478,330.96632258257478,0.26,0.74,406.97507871110531,0.23999999999999996,0.76,417.97440516275685,1.2079627999999998,455.28415492809455]
[null,2029,1.20522,465.44668113226328,560.96564903422632,1,560.96564903422632,341.96564903422632,0.28000000000000003,0.72,403.89526730464291,0.25999999999999995,0.74,415.11458028532746,1.20522,465.44668113226328]
[null,2030,1.2024771999999999,475.83851237670945,572.18496201491087,1,572.18496201491087,353.18496201491087,0.30000000000000004,0.7,400.52947341043756,0.27999999999999997,0.72,411.97317265073582,1.2024771999999999,475.83851237670945]
[null,2031,1.1997343999999999,486.46488860801952,583.62866125520907,1,583.62866125520907,364.62866125520907,0.31000000000000005,0.69,402.70377626609422,0.28999999999999998,0.71,414.37634949119843,1.1997343999999999,486.46488860801952]
[null,2032,1.1969915999999998,497.33117131341049,595.30123448031327,1,595.30123448031327,376.30123448031327,0.32000000000000006,0.67999999999999994,404.80483944661296,0.3,0.7,416.71086413621924,1.1969915999999998,497.33117131341049]
[null,2033,1.1942487999999998,508.4428463900652,607.20725916991955,1,607.20725916991955,388.20725916991955,0.33000000000000007,0.66999999999999993,406.82886364384603,0.31,0.69,418.97300882724448,1.1942487999999998,508.4428463900652]
[null,2034,1.17927,525.19898272093587,619.35140435331812,1,619.35140435331812,400.35140435331812,0.34000000000000008,0.65999999999999992,408.7719268731899,0.32,0.67999999999999994,421.15895496025627,1.17927,525.19898272093587]
[null,2035,1.17408,538.07102790302565,631.73843244038437,1,631.73843244038437,412.73843244038437,0.35000000000000009,0.64999999999999991,410.62998108624981,0.33,0.66999999999999993,423.26474973505748,1.17408,538.07102790302565]
[null,2036,1.16889,551.26932482029281,644.37320108919209,1,644.37320108919209,425.37320108919209,0.3600000000000001,0.6399999999999999,412.39884869708288,0.34,0.65999999999999992,425.28631271886672,1.16889,551.26932482029281]
[null,2037,1.1637,564.80249644322078,657.26066511097599,1,657.26066511097599,438.26066511097599,0.37000000000000011,0.62999999999999989,414.07421901991478,0.35000000000000003,0.64999999999999991,427.21943232213431,1.1637,564.80249644322078]
[null,2038,1.1585099999999999,578.67940579985975,670.40587841319552,1,670.40587841319552,451.40587841319552,0.38000000000000012,0.61999999999999988,415.65164461618116,0.36000000000000004,0.6399999999999999,429.05976218444505,1.1585099999999999,578.67940579985975]
[null,2039,1.140226,599.7179471275515,683.81399598145947,1,683.81399598145947,464.81399598145947,0.39000000000000012,0.60999999999999988,417.12653754869018,0.37000000000000005,0.62999999999999989,430.8028174683194,1.140226,599.7179471275515]
[null,2040,1.1304187999999999,617.01935238611452,697.49027590108869,1,697.49027590108869,478.49027590108869,0.40000000000000013,0.59999999999999987,418.49416554065311,0.38000000000000006,0.61999999999999988,432.44397105867489,1.1304187999999999,617.01935238611452]
[null,2041,1.1206116000000002,634.86767531150883,711.44008141911047,1,711.44008141911047,492.44008141911047,0.41000000000000014,0.58999999999999986,419.74964803727505,0.39000000000000007,0.60999999999999988,433.97844966565731,1.1206116000000002,634.86767531150883]
[null,2042,1.1108044000000001,653.28232679623216,725.66888304749261,1,725.66888304749261,506.66888304749261,0.42000000000000015,0.57999999999999985,420.88795216754562,0.40000000000000008,0.59999999999999987,435.40132982849548,1.1108044000000001,653.28232679623216]
[null,2043,1.1009972000000001,672.28350872140504,740.18226070844264,1,740.18226070844264,521.18226070844264,0.43000000000000016,0.56999999999999984,421.90388860381216,0.41000000000000009,0.58999999999999986,436.70753381798107,1.1009972000000001,672.28350872140504]
[null,2044,1.0911900000000001,691.89225150763059,754.98590592261155,1,754.98590592261155,535.98590592261155,0.44000000000000017,0.55999999999999983,422.79210731666234,0.4200000000000001,0.57999999999999985,437.89182543511458,1.0911900000000001,691.89225150763059]
[null,2045,1.0801642,712.93385213198485,770.08562404106374,1,770.08562404106374,551.08562404106374,0.45000000000000018,0.54999999999999982,423.54709322258492,0.4300000000000001,0.56999999999999984,438.94880570340621,1.0801642,712.93385213198485]
[null,2046,1.0691383999999999,734.69191315351225,785.48733652188503,1,785.48733652188503,566.48733652188503,0.46000000000000019,0.53999999999999981,424.16316172181774,0.44000000000000011,0.55999999999999983,439.8729084522555,1.0691383999999999,734.69191315351225]
[null,2047,1.0581125999999998,757.19453983661367,801.19708325232273,1,801.19708325232273,582.19708325232273,0.4700000000000002,0.5299999999999998,424.6344541237309,0.45000000000000012,0.54999999999999982,440.65839578877734,1.0581125999999998,757.19453983661367]
[null,2048,1.0470867999999998,780.4711366023995,817.22102491736916,1,817.22102491736916,598.22102491736916,0.4800000000000002,0.5199999999999998,424.95493295703182,0.46000000000000013,0.53999999999999981,441.29935345537922,1.0470867999999998,780.4711366023995]
[null,2049,1.0360609999999999,804.55247848892748,833.56544541571657,1,833.56544541571657,614.56544541571657,0.49000000000000021,0.50999999999999979,425.11837716201529,0.47000000000000014,0.5299999999999998,441.78968607032959,1.0360609999999999,804.55247848892748]
[null,2050,1.0245561999999999,829.85858103638532,850.23675432403093,1,850.23675432403093,631.23675432403093,0.50000000000000022,0.49999999999999978,425.11837716201529,0.48000000000000015,0.5199999999999998,442.12311224849589,1.0245561999999999,829.85858103638532]
[]
[]
["B","SOLID WASTE % COMPOSITION FOR BAU AND DIFFERENT SCENARIOS"]
[]
[null,"1. BAU",null,null,null,null,null,null,null,null,null,null,"2. Scenario 1: LFG"]
[]
[null,null,"Food (Gg/yr)","Garden (Gg/yr)","Paper (Gg/yr)","Wood (Gg/yr)","Textiles (Gg/yr)","Nappies (Gg/yr)","Inert (Gg/yr)","Sludge (Gg/yr)","Industrial (Gg/yr)",null,null,"Food (Gg/yr)","Garden (Gg/yr)","Paper (Gg/yr)","Wood (Gg/yr)","Textiles (Gg/yr)","Nappies (Gg/yr)","Inert (Gg/yr)","Sludge (Gg/yr)","Industrial (Gg/yr)"]
[null,{"$f":"B4","v":2000},0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.157,0,0,{"$f":"SUM(C62:K62)-J62","v":1},null,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.15700000000000008,0,0,{"$f":"SUM(N62:V62)","v":1.0000000000000002}]
[null,2001,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.157,0,0,{"$f":"SUM(C63:K63)-J63","v":1},null,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.157,0,0,{"$f":"SUM(N63:V63)","v":1}]
[null,2002,0.15,0.5,0.12,0.02,4.9999999999999996E-2,3.0000000000000001E-3,0.157,0,0,1,null,0.15,0.5,0.12,0.02,4.9999999999999996E-2,3.0000000000000001E-3,0.15700000000000014,0,0,1.0000000000000002]
[null,2003,0.15,0.5,0.11999999999999998,0.02,0.05,3.0000000000000001E-3,0.157,0,0,1,null,0.15,0.5,0.11999999999999998,0.02,0.05,3.0000000000000001E-3,0.15700000000000011,0,0,1.0000000000000002]
[null,2004,0.15,0.5,0.12000000000000001,0.02,0.05,3.0000000000000001E-3,0.157,0,0,1,null,0.15,0.5,0.12000000000000001,0.02,0.05,3.0000000000000001E-3,0.15699999999999997,0,0,1]
[null,2005,0.15,0.5,0.12000000000000001,0.02,0.05,3.0000000000000001E-3,0.157,1.515467888732222E-2,1.3759259224377614E-3,1.0013759259224377,null,0.15,0.5,0.12000000000000001,0.02,0.05,3.0000000000000001E-3,0.14046939519024002,1.515467888732222E-2,1.3759259224377614E-3,1.0000000000000002]
[null,2006,0.15,0.5,0.11999999999999998,2.0000000000000004E-2,0.05,3.0000000000000001E-3,0.157,1.979147311438385E-2,1.2254842810024379E-3,1.0012254842810024,null,0.15,0.5,0.11999999999999998,2.0000000000000004E-2,0.05,3.0000000000000001E-3,0.13598304260461352,1.979147311438385E-2,1.2254842810024379E-3,0.99999999999999989]
[null,2007,0.15,0.5,0.12,0.02,0.05,2.9999999999999996E-3,0.157,3.3155069056419871E-2,2.2480947076374586E-3,1.0022480947076375,null,0.15,0.5,0.12,0.02,0.05,2.9999999999999996E-3,0.12159683623594267,3.3155069056419871E-2,2.2480947076374586E-3,1]
[null,2008,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.157,3.0408711757287366E-2,1.9852873666078071E-3,1.0019852873666077,null,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.12460600087610488,3.0408711757287366E-2,1.9852873666078071E-3,1]
[null,2009,0.15,0.5,0.12,1.9999999999999997E-2,0.05,3.0000000000000001E-3,0.15699999999999997,2.1940424535175647E-2,2.8053739405660486E-3,1.002805373940566,null,0.15,0.5,0.12,1.9999999999999997E-2,0.05,3.0000000000000001E-3,0.13225420152425829,2.1940424535175647E-2,2.8053739405660486E-3,1]
[null,2010,0.15,0.5,0.12,1.9999999999999997E-2,0.05,3.0000000000000001E-3,0.157,2.560021863377002E-2,2.6458874610668886E-3,1.0026458874610669,null,0.15,0.5,0.12,1.9999999999999997E-2,0.05,3.0000000000000001E-3,0.12875389390516312,2.560021863377002E-2,2.6458874610668886E-3,1.0000000000000002]
[null,2011,0.15,0.5,0.12,0.02,5.000000000000001E-2,3.0000000000000001E-3,0.157,2.5095674545048616E-2,3.7709978442617737E-3,1.0037709978442617,null,0.15,0.5,0.12,0.02,5.000000000000001E-2,3.0000000000000001E-3,0.12813332761068963,2.5095674545048616E-2,3.7709978442617737E-3,1]
[null,2012,0.15,0.5,0.12000000000000001,0.02,0.05,3.0000000000000001E-3,0.157,1.9001091730748421E-2,1.7479173893627921E-3,1.0017479173893629,null,0.15,0.5,0.12000000000000001,0.02,0.05,3.0000000000000001E-3,0.13625099087988876,1.9001091730748421E-2,1.7479173893627921E-3,1]
[null,2013,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.157,1.6203981684924672E-2,7.5622770075682198E-4,1.0007562277007569,null,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.14003979061431865,1.6203981684924672E-2,7.5622770075682198E-4,1.0000000000000002]
[null,2014,0.15,0.5,0.11999999999999998,0.02,0.05,3.0000000000000001E-3,0.15699999999999997,1.2454243065094158E-2,4.5438433714085582E-4,1.000454384337141,null,0.15,0.5,0.11999999999999998,0.02,0.05,3.0000000000000001E-3,0.14409137259776486,1.2454243065094158E-2,4.5438433714085582E-4,0.99999999999999989]
[null,2015,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.157,1.3736297498265614E-2,4.4547484033417238E-4,1.0004454748403342,null,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.14281822766140029,1.3736297498265614E-2,4.4547484033417238E-4,1.0000000000000002]
[null,2016,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.15699999999999997,1.4963287035147727E-2,4.3674003954330621E-4,1.0004367400395433,null,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.14159997292530901,1.4963287035147727E-2,4.3674003954330621E-4,1.0000000000000002]
[null,2017,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.157,1.6136878175159318E-2,4.2817650935618261E-4,1.0004281765093561,null,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.14043494531548442,1.6136878175159318E-2,4.2817650935618261E-4,1]
[null,2018,0.15,0.5,0.12,0.02,5.000000000000001E-2,3.0000000000000001E-3,0.157,1.7258693235464511E-2,4.1978089152566923E-4,1.0004197808915256,null,0.15,0.5,0.12,0.02,5.000000000000001E-2,3.0000000000000001E-3,0.1393215258730098,1.7258693235464511E-2,4.1978089152566923E-4,1]
[null,2019,0.15,0.5,0.12,2.0000000000000004E-2,0.05,3.0000000000000001E-3,0.157,1.8330311442895313E-2,4.1154989365261685E-4,1.0004115498936526,null,0.15,0.5,0.12,2.0000000000000004E-2,0.05,3.0000000000000001E-3,0.1382581386634521,1.8330311442895313E-2,4.1154989365261685E-4,1.0000000000000002]
[null,2020,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.157,1.93532700000403E-2,4.0348028789472239E-4,1.0004034802878947,null,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.13724324971206503,1.93532700000403E-2,4.0348028789472239E-4,1.0000000000000002]
[null,2021,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.157,2.0329065126092751E-2,3.9556890970070827E-4,1.0003955689097006,null,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.13627536596420664,2.0329065126092751E-2,3.9556890970070827E-4,1.0000000000000002]
[null,2022,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.15700000000000003,2.1259153073038169E-2,3.8781265656932177E-4,1.0003878126565693,null,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.13535303427039241,2.1259153073038169E-2,3.8781265656932177E-4,1]
[null,2023,0.15,0.5,0.11999999999999998,0.02,0.05,3.0000000000000001E-3,0.157,2.2144951117748096E-2,3.8020848683266846E-4,1.0003802084868327,null,0.15,0.5,0.11999999999999998,0.02,0.05,3.0000000000000001E-3,0.13447484039541921,2.2144951117748096E-2,3.8020848683266846E-4,1]
[null,2024,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.157,2.2987838530534356E-2,3.7275341846340041E-4,1.0003727534184634,null,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.1336394080510023,2.2987838530534356E-2,3.7275341846340041E-4,1]
[null,2025,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.157,2.3789157520705491E-2,3.6544452790529454E-4,1.0003654445279053,null,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.13284539795138936,2.3789157520705491E-2,3.6544452790529454E-4,1.0000000000000002]
[null,2026,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.157,2.455021415965479E-2,3.582789489267594E-4,1.0003582789489267,null,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.13209150689141838,2.455021415965479E-2,3.582789489267594E-4,0.99999999999999989]
[null,2027,0.15,0.5,0.11999999999999998,0.02,0.05,3.0000000000000001E-3,0.157,2.527227928199758E-2,3.5125387149682294E-4,1.0003512538714969,null,0.15,0.5,0.11999999999999998,0.02,0.05,3.0000000000000001E-3,0.13137646684650564,2.527227928199758E-2,3.5125387149682294E-4,1.0000000000000002]
[null,2028,0.15,0.5,0.12000000000000001,0.02,0.05,3.0000000000000001E-3,0.157,2.5956589365263624E-2,3.4436654068315979E-4,1.0003443665406833,null,0.15,0.5,0.12000000000000001,0.02,0.05,3.0000000000000001E-3,0.1306990440940532,2.5956589365263624E-2,3.4436654068315979E-4,1]
[null,2029,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.157,2.6604347388639184E-2,3.3761425557172521E-4,1.0003376142555718,null,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.130058038355789,2.6604347388639184E-2,3.3761425557172521E-4,1]
[null,2030,0.15,0.5,0.12000000000000001,0.02,0.05,3.0000000000000001E-3,0.157,2.7216723671242126E-2,3.3099436820757373E-4,1.0003309943682075,null,0.15,0.5,0.12000000000000001,0.02,0.05,3.0000000000000001E-3,0.12945228196055034,2.7216723671242126E-2,3.3099436820757373E-4,1.0000000000000002]
[null,2031,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.157,2.6683062422786397E-2,3.2450428255644486E-4,1.0003245042825561,null,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.12999243329465721,2.6683062422786397E-2,3.2450428255644486E-4,1.0000000000000002]
[null,{"$f":"B36","v":2032},0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.157,2.6159865120378819E-2,3.1814145348671061E-4,1.0003181414534867,null,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.13052199342613441,2.6159865120378819E-2,3.1814145348671061E-4,1]
[null,2033,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.157,2.5646926588606685E-2,3.1190338577128491E-4,1.0003119033857713,null,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.13104117002562204,2.5646926588606685E-2,3.1190338577128491E-4,1.0000000000000002]
[null,2034,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.157,2.5144045675104587E-2,3.0578763310910276E-4,1.0003057876331092,null,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.1315501666917864,2.5144045675104587E-2,3.0578763310910276E-4,1.0000000000000002]
[null,2035,0.15,0.5,0.11999999999999998,0.02,0.05,3.0000000000000001E-3,0.157,2.4651025171671167E-2,2.9979179716578709E-4,1.0002997917971659,null,0.15,0.5,0.11999999999999998,0.02,0.05,3.0000000000000001E-3,0.13204918303116323,2.4651025171671167E-2,2.9979179716578709E-4,1.0000000000000002]
[null,2036,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.157,2.4167671736932517E-2,2.9391352663312456E-4,1.0002939135266331,null,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.13253841473643446,2.4167671736932517E-2,2.9391352663312456E-4,1.0000000000000002]
[null,2037,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.157,2.3693795820522074E-2,2.8815051630698483E-4,1.000288150516307,null,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.13301805366317115,2.3693795820522074E-2,2.8815051630698483E-4,1.0000000000000004]
[null,2038,0.15,0.5,0.11999999999999998,0.02,4.9999999999999996E-2,3.0000000000000001E-3,0.157,2.3229211588747131E-2,2.825005061833185E-4,1.0002825005061833,null,0.15,0.5,0.11999999999999998,0.02,4.9999999999999996E-2,3.0000000000000001E-3,0.13348828790506945,2.3229211588747131E-2,2.825005061833185E-4,1]
[null,2039,0.15,0.5,0.11999999999999998,0.02,0.05,3.0000000000000001E-3,0.157,2.277373685171287E-2,2.7696128057188088E-4,1.000276961280572,null,0.15,0.5,0.11999999999999998,0.02,0.05,3.0000000000000001E-3,0.13394930186771536,2.277373685171287E-2,2.7696128057188088E-4,1.0000000000000002]
[null,2040,0.15,0.5,0.12,0.02,4.9999999999999996E-2,3.0000000000000001E-3,0.157,2.2327192991875362E-2,2.7153066722733417E-4,1.0002715306672274,null,0.15,0.5,0.12,0.02,4.9999999999999996E-2,3.0000000000000001E-3,0.13440127634089744,2.2327192991875362E-2,2.7153066722733417E-4,1.0000000000000002]
[null,2041,0.15,0.5,0.12000000000000001,0.02,4.9999999999999996E-2,3.0000000000000001E-3,0.157,2.1889404893995452E-2,2.6620653649738645E-4,1.0002662065364973,null,0.15,0.5,0.12000000000000001,0.02,4.9999999999999996E-2,3.0000000000000001E-3,0.13484438856950712,2.1889404893995452E-2,2.6620653649738645E-4,1]
[null,2042,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.157,2.1460200876466131E-2,2.6098680048763375E-4,1.0002609868004877,null,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.13527881232304625,2.1460200876466131E-2,2.6098680048763375E-4,1.0000000000000002]
[null,2043,0.15,0.5,0.12,0.02,0.05,3.0000000000000005E-3,0.157,2.1039412623986401E-2,2.5586941224277815E-4,1.0002558694122428,null,0.15,0.5,0.12,0.02,0.05,3.0000000000000005E-3,0.1357047179637707,2.1039412623986401E-2,2.5586941224277815E-4,1]
[null,2044,0.15,0.5,0.12,0.02,4.9999999999999996E-2,3.0000000000000001E-3,0.157,2.0626875121555293E-2,2.5085236494390011E-4,1.0002508523649438,null,0.15,0.5,0.12,0.02,4.9999999999999996E-2,3.0000000000000001E-3,0.13612227251350095,2.0626875121555293E-2,2.5085236494390011E-4,1.0000000000000002]
[null,2045,0.15,0.5,0.12,0.02,5.000000000000001E-2,3.0000000000000001E-3,0.157,2.022242658976009E-2,2.4593369112147075E-4,1.0002459336911216,null,0.15,0.5,0.12,0.02,5.000000000000001E-2,3.0000000000000001E-3,0.13653163971911844,2.022242658976009E-2,2.4593369112147075E-4,1.0000000000000002]
[null,2046,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.157,1.9825908421333423E-2,2.4111146188379482E-4,1.0002411114618839,null,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.13693298011678276,1.9825908421333423E-2,2.4111146188379482E-4,1.0000000000000002]
[null,2047,0.15,0.5,0.11999999999999998,0.02,0.05,2.9999999999999996E-3,0.157,1.9437165118954335E-2,2.3638378616058317E-4,1.0002363837861605,null,0.15,0.5,0.11999999999999998,0.02,0.05,2.9999999999999996E-3,0.13732645109488514,1.9437165118954335E-2,2.3638378616058317E-4,1.0000000000000002]
[null,2048,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.157,1.9056044234268956E-2,2.3174880996135606E-4,1.0002317488099615,null,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.13771220695576963,1.9056044234268956E-2,2.3174880996135606E-4,1]
[null,2049,0.15,0.5,0.12,1.9999999999999997E-2,0.05,3.0000000000000001E-3,0.157,1.8682396308106822E-2,2.2720471564838829E-4,1.0002272047156484,null,0.15,0.5,0.12,1.9999999999999997E-2,0.05,3.0000000000000001E-3,0.13809039897624475,1.8682396308106822E-2,2.2720471564838829E-4,1]
[null,2050,0.15,0.5,0.12,0.02,0.05,3.0000000000000005E-3,0.15699999999999997,1.8316074811869431E-2,2.2274972122391008E-4,1.0002227497212239,null,0.15,0.5,0.12,0.02,0.05,3.0000000000000005E-3,0.13846117546690673,1.8316074811869431E-2,2.2274972122391008E-4,1.0000000000000002]
[]
[]
[null,"3. Scenario 2: Composting",null,null,null,null,null,null,null,null,null,null,"4. Scenario 3: Recycling"]
[]
[null,null,"Food (Gg/yr)","Garden (Gg/yr)","Paper (Gg/yr)","Wood (Gg/yr)","Textiles (Gg/yr)","Nappies (Gg/yr)","Inert (Gg/yr)","Sludge (Gg/yr)","Industrial (Gg/yr)",null,null,"Food (Gg/yr)","Garden (Gg/yr)","Paper (Gg/yr)","Wood (Gg/yr)","Textiles (Gg/yr)","Nappies (Gg/yr)","Inert (Gg/yr)","Sludge (Gg/yr)","Industrial (Gg/yr)"]
[null,{"$f":"B4","v":2000},0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.15700000000000008,0,0,{"$f":"SUM(C118:K118)","v":1.0000000000000002},null,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.15700000000000008,0,0,{"$f":"SUM(N118:V118)","v":1.0000000000000002}]
[null,2001,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.157,0,0,{"$f":"SUM(C119:K119)","v":1},null,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.157,0,0,{"$f":"SUM(N119:V119)","v":1}]
[null,2002,0.15,0.5,0.12,0.02,4.9999999999999996E-2,3.0000000000000001E-3,0.15700000000000014,0,0,1.0000000000000002,null,0.15,0.5,0.12,0.02,4.9999999999999996E-2,3.0000000000000001E-3,0.15700000000000014,0,0,1.0000000000000002]
[null,2003,0.15,0.5,0.11999999999999998,0.02,0.05,3.0000000000000001E-3,0.15700000000000011,0,0,1.0000000000000002,null,0.15,0.5,0.11999999999999998,0.02,0.05,3.0000000000000001E-3,0.15700000000000011,0,0,1.0000000000000002]
[null,2004,0.15,0.5,0.12000000000000001,0.02,0.05,3.0000000000000001E-3,0.15699999999999997,0,0,1,null,0.15,0.5,0.12000000000000001,0.02,0.05,3.0000000000000001E-3,0.15699999999999997,0,0,1]
[null,2005,0.15,0.5,0.12000000000000001,0.02,0.05,3.0000000000000001E-3,0.14046939519024002,1.515467888732222E-2,1.3759259224377614E-3,1.0000000000000002,null,0.15,0.5,0.12000000000000001,0.02,0.05,3.0000000000000001E-3,0.14046939519024002,1.515467888732222E-2,1.3759259224377614E-3,1.0000000000000002]
[null,2006,0.15,0.5,0.11999999999999998,2.0000000000000004E-2,0.05,3.0000000000000001E-3,0.13598304260461352,1.979147311438385E-2,1.2254842810024379E-3,0.99999999999999989,null,0.15,0.5,0.11999999999999998,2.0000000000000004E-2,0.05,3.0000000000000001E-3,0.13598304260461352,1.979147311438385E-2,1.2254842810024379E-3,0.99999999999999989]
[null,2007,0.15,0.5,0.12,0.02,0.05,2.9999999999999996E-3,0.12159683623594267,3.3155069056419871E-2,2.2480947076374586E-3,1,null,0.15,0.5,0.12,0.02,0.05,2.9999999999999996E-3,0.12159683623594267,3.3155069056419871E-2,2.2480947076374586E-3,1]
[null,2008,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.12460600087610488,3.0408711757287366E-2,1.9852873666078071E-3,1,null,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.12460600087610488,3.0408711757287366E-2,1.9852873666078071E-3,1]
[null,2009,0.15,0.5,0.12,1.9999999999999997E-2,0.05,3.0000000000000001E-3,0.13225420152425829,2.1940424535175647E-2,2.8053739405660486E-3,1,null,0.15,0.5,0.12,1.9999999999999997E-2,0.05,3.0000000000000001E-3,0.13225420152425829,2.1940424535175647E-2,2.8053739405660486E-3,1]
[null,2010,0.15,0.5,0.12,1.9999999999999997E-2,0.05,3.0000000000000001E-3,0.12875389390516312,2.560021863377002E-2,2.6458874610668886E-3,1.0000000000000002,null,0.15,0.5,0.12,1.9999999999999997E-2,0.05,3.0000000000000001E-3,0.12875389390516312,2.560021863377002E-2,2.6458874610668886E-3,1.0000000000000002]
[null,2011,0.15,0.5,0.12,0.02,5.000000000000001E-2,3.0000000000000001E-3,0.12813332761068963,2.5095674545048616E-2,3.7709978442617737E-3,1,null,0.15,0.5,0.12,0.02,5.000000000000001E-2,3.0000000000000001E-3,0.12813332761068963,2.5095674545048616E-2,3.7709978442617737E-3,1]
[null,2012,0.15,0.5,0.12000000000000001,0.02,0.05,3.0000000000000001E-3,0.13625099087988876,1.9001091730748421E-2,1.7479173893627921E-3,1,null,0.15,0.5,0.12000000000000001,0.02,0.05,3.0000000000000001E-3,0.13625099087988876,1.9001091730748421E-2,1.7479173893627921E-3,1]
[null,2013,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.14003979061431865,1.6203981684924672E-2,7.5622770075682198E-4,1.0000000000000002,null,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.14003979061431865,1.6203981684924672E-2,7.5622770075682198E-4,1.0000000000000002]
[null,2014,0.15,0.5,0.11999999999999998,0.02,0.05,3.0000000000000001E-3,0.14409137259776486,1.2454243065094158E-2,4.5438433714085582E-4,0.99999999999999989,null,0.15,0.5,0.11999999999999998,0.02,0.05,3.0000000000000001E-3,0.14409137259776486,1.2454243065094158E-2,4.5438433714085582E-4,0.99999999999999989]
[null,2015,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.14281822766140029,1.3736297498265614E-2,4.4547484033417238E-4,1.0000000000000002,null,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.14281822766140029,1.3736297498265614E-2,4.4547484033417238E-4,1.0000000000000002]
[null,2016,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.14159997292530901,1.4963287035147727E-2,4.3674003954330621E-4,1.0000000000000002,null,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.14159997292530901,1.4963287035147727E-2,4.3674003954330621E-4,1.0000000000000002]
[null,2017,0.14699999999999999,0.49,0.11759999999999998,0.02,0.05,3.0000000000000001E-3,0.1558349453154845,1.6136878175159318E-2,4.2817650935618261E-4,1,null,0.15,0.5,0.11759999999999998,0.02,4.9000000000000002E-2,3.0000000000000001E-3,0.14383494531548444,1.6136878175159318E-2,4.2817650935618261E-4,1]
[null,2018,0.14399999999999999,0.48,0.1152,0.02,5.000000000000001E-2,3.0000000000000001E-3,0.17012152587300983,1.7258693235464511E-2,4.1978089152566923E-4,1,null,0.15,0.5,0.1152,0.02,4.8000000000000008E-2,3.0000000000000001E-3,0.14612152587300972,1.7258693235464511E-2,4.1978089152566923E-4,1]
[null,2019,0.14099999999999996,0.47,0.1128,2.0000000000000004E-2,0.05,3.0000000000000001E-3,0.18445813866345209,1.8330311442895313E-2,4.1154989365261685E-4,1,null,0.15,0.5,0.1128,2.0000000000000004E-2,4.7E-2,3.0000000000000001E-3,0.14845813866345203,1.8330311442895313E-2,4.1154989365261685E-4,1]
[null,2020,0.13800000000000001,0.46,0.11040000000000001,0.02,0.05,3.0000000000000001E-3,0.19884324971206485,1.93532700000403E-2,4.0348028789472239E-4,1,null,0.15,0.5,0.11040000000000001,0.02,4.6000000000000006E-2,3.0000000000000001E-3,0.150843249712065,1.93532700000403E-2,4.0348028789472239E-4,1.0000000000000002]
[null,2021,0.13499999999999998,0.45,0.108,0.02,0.05,3.0000000000000001E-3,0.21327536596420654,2.0329065126092751E-2,3.9556890970070827E-4,1,null,0.15,0.5,0.108,0.02,4.4999999999999998E-2,3.0000000000000001E-3,0.15327536596420652,2.0329065126092751E-2,3.9556890970070827E-4,1]
[null,2022,0.13199999999999998,0.44000000000000006,0.1056,0.02,0.05,3.0000000000000001E-3,0.22775303427039251,2.1259153073038169E-2,3.8781265656932177E-4,1.0000000000000002,null,0.15,0.5,0.1056,0.02,4.3999999999999997E-2,3.0000000000000001E-3,0.15575303427039247,2.1259153073038169E-2,3.8781265656932177E-4,1]
[null,2023,0.129,0.43,0.10319999999999999,0.02,0.05,3.0000000000000001E-3,0.24227484039541922,2.2144951117748096E-2,3.8020848683266846E-4,0.99999999999999989,null,0.15,0.5,0.10319999999999999,0.02,4.3000000000000003E-2,3.0000000000000001E-3,0.15827484039541923,2.2144951117748096E-2,3.8020848683266846E-4,0.99999999999999989]
[null,2024,0.126,0.42,0.1008,0.02,0.05,3.0000000000000001E-3,0.25683940805100225,2.2987838530534356E-2,3.7275341846340041E-4,1,null,0.15,0.5,0.1008,0.02,4.2000000000000003E-2,3.0000000000000001E-3,0.16083940805100225,2.2987838530534356E-2,3.7275341846340041E-4,1]
[null,2025,0.12300000000000001,0.41000000000000003,9.8400000000000001E-2,0.02,0.05,3.0000000000000001E-3,0.27144539795138922,2.3789157520705491E-2,3.6544452790529454E-4,1.0000000000000002,null,0.15,0.5,9.8400000000000001E-2,0.02,4.1000000000000009E-2,3.0000000000000001E-3,0.16344539795138927,2.3789157520705491E-2,3.6544452790529454E-4,1.0000000000000002]
[null,2026,0.12,0.4,9.6000000000000002E-2,0.02,0.05,3.0000000000000001E-3,0.28609150689141843,2.455021415965479E-2,3.582789489267594E-4,1,null,0.15,0.5,9.6000000000000002E-2,0.02,4.0000000000000008E-2,3.0000000000000001E-3,0.16609150689141833,2.455021415965479E-2,3.582789489267594E-4,0.99999999999999978]
[null,2027,0.114,0.38,9.1199999999999989E-2,0.02,0.05,3.0000000000000001E-3,0.31617646684650569,2.527227928199758E-2,3.5125387149682294E-4,1.0000000000000002,null,0.15,0.5,9.3600000000000003E-2,0.02,3.9000000000000007E-2,3.0000000000000001E-3,0.16877646684650555,2.527227928199758E-2,3.5125387149682294E-4,1]
[null,2028,0.11099999999999999,0.37,8.8800000000000004E-2,0.02,0.05,3.0000000000000001E-3,0.3308990440940533,2.5956589365263624E-2,3.4436654068315979E-4,1.0000000000000002,null,0.15,0.5,9.1200000000000003E-2,0.02,3.7999999999999999E-2,3.0000000000000001E-3,0.17149904409405309,2.5956589365263624E-2,3.4436654068315979E-4,0.99999999999999989]
[null,2029,0.108,0.36,8.6399999999999991E-2,0.02,0.05,3.0000000000000001E-3,0.34565803835578907,2.6604347388639184E-2,3.3761425557172521E-4,1,null,0.15,0.5,8.879999999999999E-2,0.02,3.6999999999999998E-2,3.0000000000000001E-3,0.1742580383557891,2.6604347388639184E-2,3.3761425557172521E-4,1]
[null,2030,0.105,0.35,8.3999999999999991E-2,0.02,0.05,3.0000000000000001E-3,0.36045228196055035,2.7216723671242126E-2,3.3099436820757373E-4,1,null,0.15,0.5,8.6400000000000005E-2,0.02,3.6000000000000004E-2,3.0000000000000001E-3,0.1770522819605504,2.7216723671242126E-2,3.3099436820757373E-4,1.0000000000000002]
[null,2031,0.10349999999999999,0.34499999999999997,8.2799999999999985E-2,0.02,0.05,3.0000000000000001E-3,0.36869243329465717,2.6683062422786397E-2,3.2450428255644486E-4,1,null,0.15,0.5,8.5199999999999984E-2,0.02,3.5500000000000004E-2,3.0000000000000001E-3,0.17929243329465724,2.6683062422786397E-2,3.2450428255644486E-4,1]
[null,{"$f":"B36","v":2032},0.10199999999999998,0.33999999999999997,8.1599999999999978E-2,0.02,0.05,3.0000000000000001E-3,0.37692199342613447,2.6159865120378819E-2,3.1814145348671061E-4,1,null,0.15,0.5,8.3999999999999991E-2,0.02,3.4999999999999996E-2,3.0000000000000001E-3,0.18152199342613448,2.6159865120378819E-2,3.1814145348671061E-4,1]
[null,2033,0.10049999999999999,0.33499999999999996,8.0399999999999999E-2,0.02,0.05,3.0000000000000001E-3,0.3851411700256222,2.5646926588606685E-2,3.1190338577128491E-4,1.0000000000000002,null,0.15,0.5,8.2799999999999985E-2,0.02,3.4500000000000003E-2,3.0000000000000001E-3,0.18374117002562207,2.5646926588606685E-2,3.1190338577128491E-4,1]
[null,2034,9.8999999999999977E-2,0.32999999999999996,7.9199999999999993E-2,0.02,0.05,3.0000000000000001E-3,0.39335016669178635,2.5144045675104587E-2,3.0578763310910276E-4,1.0000000000000002,null,0.15,0.5,8.1599999999999992E-2,0.02,3.3999999999999996E-2,3.0000000000000001E-3,0.18595016669178632,2.5144045675104587E-2,3.0578763310910276E-4,1.0000000000000002]
[null,2035,9.7499999999999976E-2,0.32499999999999996,7.7999999999999986E-2,0.02,0.05,3.0000000000000001E-3,0.4015491830311631,2.4651025171671167E-2,2.9979179716578709E-4,1.0000000000000002,null,0.15,0.5,8.0399999999999985E-2,0.02,3.3499999999999995E-2,3.0000000000000001E-3,0.18814918303116321,2.4651025171671167E-2,2.9979179716578709E-4,1.0000000000000002]
[null,2036,9.5999999999999988E-2,0.31999999999999995,7.6799999999999993E-2,0.02,0.05,3.0000000000000001E-3,0.40973841473643452,2.4167671736932517E-2,2.9391352663312456E-4,1.0000000000000002,null,0.15,0.5,7.9199999999999993E-2,0.02,3.2999999999999995E-2,3.0000000000000001E-3,0.19033841473643431,2.4167671736932517E-2,2.9391352663312456E-4,1]
[null,2037,9.4499999999999987E-2,0.31499999999999995,7.5599999999999987E-2,0.02,0.05,3.0000000000000001E-3,0.41791805366317103,2.3693795820522074E-2,2.8815051630698483E-4,1,null,0.15,0.5,7.7999999999999986E-2,0.02,3.2499999999999994E-2,3.0000000000000001E-3,0.1925180536631711,2.3693795820522074E-2,2.8815051630698483E-4,1.0000000000000002]
[null,2038,9.2999999999999985E-2,0.30999999999999994,7.439999999999998E-2,0.02,4.9999999999999996E-2,3.0000000000000001E-3,0.4260882879050697,2.3229211588747131E-2,2.825005061833185E-4,1,null,0.15,0.5,7.6799999999999979E-2,0.02,3.1999999999999994E-2,3.0000000000000001E-3,0.19468828790506959,2.3229211588747131E-2,2.825005061833185E-4,1]
[null,2039,9.1499999999999984E-2,0.30499999999999994,7.3199999999999973E-2,0.02,0.05,3.0000000000000001E-3,0.43424930186771538,2.277373685171287E-2,2.7696128057188088E-4,1.0000000000000002,null,0.15,0.5,7.5599999999999987E-2,0.02,3.1499999999999993E-2,3.0000000000000001E-3,0.19684930186771535,2.277373685171287E-2,2.7696128057188088E-4,1.0000000000000002]
[null,2040,8.9999999999999983E-2,0.29999999999999993,7.1999999999999981E-2,0.02,4.9999999999999996E-2,3.0000000000000001E-3,0.44240127634089743,2.2327192991875362E-2,2.7153066722733417E-4,1,null,0.15,0.5,7.439999999999998E-2,0.02,3.0999999999999996E-2,3.0000000000000001E-3,0.19900127634089745,2.2327192991875362E-2,2.7153066722733417E-4,1.0000000000000002]
[null,2041,8.8499999999999981E-2,0.29499999999999993,7.0799999999999974E-2,0.02,4.9999999999999996E-2,3.0000000000000001E-3,0.45054438856950735,2.1889404893995452E-2,2.6620653649738645E-4,1,null,0.15,0.5,7.3199999999999987E-2,0.02,3.0499999999999992E-2,3.0000000000000001E-3,0.20114438856950712,2.1889404893995452E-2,2.6620653649738645E-4,1]
[null,2042,8.6999999999999966E-2,0.28999999999999992,6.9599999999999981E-2,0.02,0.05,3.0000000000000001E-3,0.45867881232304641,2.1460200876466131E-2,2.6098680048763375E-4,1.0000000000000002,null,0.15,0.5,7.1999999999999981E-2,0.02,2.9999999999999995E-2,3.0000000000000001E-3,0.20327881232304615,2.1460200876466131E-2,2.6098680048763375E-4,0.99999999999999989]
[null,2043,8.5499999999999979E-2,0.28499999999999992,6.8399999999999975E-2,0.02,0.05,3.0000000000000005E-3,0.46680471796377093,2.1039412623986401E-2,2.5586941224277815E-4,1.0000000000000002,null,0.15,0.5,7.0799999999999988E-2,0.02,2.9499999999999995E-2,3.0000000000000005E-3,0.2054047179637708,2.1039412623986401E-2,2.5586941224277815E-4,1]
[null,2044,8.3999999999999977E-2,0.27999999999999992,6.7199999999999982E-2,0.02,4.9999999999999996E-2,3.0000000000000001E-3,0.47492227251350094,2.0626875121555293E-2,2.5085236494390011E-4,1,null,0.15,0.5,6.9599999999999981E-2,0.02,2.8999999999999991E-2,3.0000000000000001E-3,0.20752227251350086,2.0626875121555293E-2,2.5085236494390011E-4,1]
[null,2045,8.2499999999999962E-2,0.27499999999999991,6.5999999999999975E-2,0.02,5.000000000000001E-2,3.0000000000000001E-3,0.48303163971911861,2.022242658976009E-2,2.4593369112147075E-4,1.0000000000000002,null,0.15,0.5,6.8399999999999975E-2,0.02,2.8499999999999994E-2,3.0000000000000001E-3,0.20963163971911852,2.022242658976009E-2,2.4593369112147075E-4,1.0000000000000002]
[null,2046,8.0999999999999975E-2,0.26999999999999991,6.4799999999999969E-2,0.02,0.05,3.0000000000000001E-3,0.49113298011678297,1.9825908421333423E-2,2.4111146188379482E-4,1.0000000000000002,null,0.15,0.5,6.7199999999999982E-2,0.02,2.7999999999999994E-2,3.0000000000000001E-3,0.21173298011678277,1.9825908421333423E-2,2.4111146188379482E-4,1.0000000000000002]
[null,2047,7.949999999999996E-2,0.2649999999999999,6.3599999999999976E-2,0.02,0.05,2.9999999999999996E-3,0.49922645109488528,1.9437165118954335E-2,2.3638378616058317E-4,1,null,0.15,0.5,6.5999999999999975E-2,0.02,2.7499999999999997E-2,2.9999999999999996E-3,0.21382645109488518,1.9437165118954335E-2,2.3638378616058317E-4,1]
[null,2048,7.7999999999999972E-2,0.2599999999999999,6.2399999999999969E-2,0.02,0.05,3.0000000000000001E-3,0.50731220695576984,1.9056044234268956E-2,2.3174880996135606E-4,1,null,0.15,0.5,6.4799999999999969E-2,0.02,2.6999999999999993E-2,3.0000000000000001E-3,0.21591220695576963,1.9056044234268956E-2,2.3174880996135606E-4,1]
[null,2049,7.6499999999999971E-2,0.25499999999999989,6.119999999999997E-2,1.9999999999999997E-2,0.05,3.0000000000000001E-3,0.51539039897624495,1.8682396308106822E-2,2.2720471564838829E-4,1,null,0.15,0.5,6.3599999999999976E-2,1.9999999999999997E-2,2.6499999999999992E-2,3.0000000000000001E-3,0.21799039897624481,1.8682396308106822E-2,2.2720471564838829E-4,1]
[null,2050,7.4999999999999969E-2,0.24999999999999989,5.999999999999997E-2,0.02,0.05,3.0000000000000005E-3,0.52346117546690685,1.8316074811869431E-2,2.2274972122391008E-4,1,null,0.15,0.5,6.2399999999999969E-2,0.02,2.5999999999999992E-2,3.0000000000000005E-3,0.22006117546690676,1.8316074811869431E-2,2.2274972122391008E-4,1.0000000000000002]
[]
[]
[null,"5. Scenario 4: Waste to energy (WTE)"]
[]
[null,null,"Food (Gg/yr)","Garden (Gg/yr)","Paper (Gg/yr)","Wood (Gg/yr)","Textiles (Gg/yr)","Nappies (Gg/yr)","Inert (Gg/yr)","Sludge (Gg/yr)","Industrial (Gg/yr)"]
[null,{"$f":"B4","v":2000},0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.15700000000000008,0,0,{"$f":"SUM(C174:K174)","v":1.0000000000000002}]
[null,2001,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.157,0,0,{"$f":"SUM(C175:K175)","v":1}]
[null,2002,0.15,0.5,0.12,0.02,4.9999999999999996E-2,3.0000000000000001E-3,0.15700000000000014,0,0,1.0000000000000002]
[null,2003,0.15,0.5,0.11999999999999998,0.02,0.05,3.0000000000000001E-3,0.15700000000000011,0,0,1.0000000000000002]
[null,2004,0.15,0.5,0.12000000000000001,0.02,0.05,3.0000000000000001E-3,0.15699999999999997,0,0,1]
[null,2005,0.15,0.5,0.12000000000000001,0.02,0.05,3.0000000000000001E-3,0.14046939519024002,1.515467888732222E-2,1.3759259224377614E-3,1.0000000000000002]
[null,2006,0.15,0.5,0.11999999999999998,2.0000000000000004E-2,0.05,3.0000000000000001E-3,0.13598304260461352,1.979147311438385E-2,1.2254842810024379E-3,0.99999999999999989]
[null,2007,0.15,0.5,0.12,0.02,0.05,2.9999999999999996E-3,0.12159683623594267,3.3155069056419871E-2,2.2480947076374586E-3,1]
[null,2008,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.12460600087610488,3.0408711757287366E-2,1.9852873666078071E-3,1]
[null,2009,0.15,0.5,0.12,1.9999999999999997E-2,0.05,3.0000000000000001E-3,0.13225420152425829,2.1940424535175647E-2,2.8053739405660486E-3,1]
[null,2010,0.15,0.5,0.12,1.9999999999999997E-2,0.05,3.0000000000000001E-3,0.12875389390516312,2.560021863377002E-2,2.6458874610668886E-3,1.0000000000000002]
[null,2011,0.15,0.5,0.12,0.02,5.000000000000001E-2,3.0000000000000001E-3,0.12813332761068963,2.5095674545048616E-2,3.7709978442617737E-3,1]
[null,2012,0.15,0.5,0.12000000000000001,0.02,0.05,3.0000000000000001E-3,0.13625099087988876,1.9001091730748421E-2,1.7479173893627921E-3,1]
[null,2013,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.14003979061431865,1.6203981684924672E-2,7.5622770075682198E-4,1.0000000000000002]
[null,2014,0.15,0.5,0.11999999999999998,0.02,0.05,3.0000000000000001E-3,0.14409137259776486,1.2454243065094158E-2,4.5438433714085582E-4,0.99999999999999989]
[null,2015,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.14281822766140029,1.3736297498265614E-2,4.4547484033417238E-4,1.0000000000000002]
[null,2016,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.14159997292530901,1.4963287035147727E-2,4.3674003954330621E-4,1.0000000000000002]
[null,2017,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.14043494531548442,1.6136878175159318E-2,4.2817650935618261E-4,1]
[null,2018,0.15,0.5,0.12,0.02,5.000000000000001E-2,3.0000000000000001E-3,0.1393215258730098,1.7258693235464511E-2,4.1978089152566923E-4,1]
[null,2019,7.861600925873348E-2,0.26205336419577829,6.2892807406986787E-2,1.0482134567831133E-2,2.6205336419577833E-2,1.57232018517467E-3,0.53943616662936988,1.8330311442895313E-2,4.1154989365261685E-4,1]
[null,2020,8.0015695351699501E-2,0.266718984505665,6.4012556281359601E-2,1.0668759380226602E-2,2.6671898450566504E-2,1.6003139070339899E-3,0.53055504183551372,1.93532700000403E-2,4.0348028789472239E-4,0.99999999999999989]
[null,2021,8.1387936619313234E-2,0.27129312206437745,6.5110349295450592E-2,1.0851724882575098E-2,2.7129312206437748E-2,1.6277587323862647E-3,0.52187516216366614,2.0329065126092751E-2,3.9556890970070827E-4,1]
[null,2022,8.2733271195405134E-2,0.2757775706513505,6.6186616956324107E-2,1.103110282605402E-2,2.7577757065135051E-2,1.6546654239081029E-3,0.51339205015221556,2.1259153073038169E-2,3.8781265656932177E-4,1]
[null,2023,8.4052226662161902E-2,0.28017408887387302,6.7241781329729522E-2,1.1206963554954919E-2,2.80174088873873E-2,1.681044533243238E-3,0.50510132655406936,2.2144951117748096E-2,3.8020848683266846E-4,0.99999999999999989]
[null,2024,8.5345320257021476E-2,0.28448440085673826,6.8276256205617183E-2,1.137937603426953E-2,2.8448440085673824E-2,1.7069064051404295E-3,0.49699870820654157,2.2987838530534356E-2,3.7275341846340041E-4,1]
[null,2025,8.6613059075511242E-2,0.2887101969183708,6.9290447260408991E-2,1.1548407876734832E-2,2.8871019691837082E-2,1.7322611815102249E-3,0.48908000594701606,2.3789157520705491E-2,3.6544452790529454E-4,1]
[null,2026,8.7855940270109054E-2,0.29285313423369685,7.0284752216087237E-2,1.1714125369347876E-2,2.9285313423369687E-2,1.7571188054021812E-3,0.4813411225734055,2.455021415965479E-2,3.582789489267594E-4,0.99999999999999989]
[null,2027,8.9074451245204952E-2,0.29691483748401654,7.125956099616397E-2,1.1876593499360662E-2,2.9691483748401651E-2,1.7814890249040992E-3,0.4737780508484537,2.527227928199758E-2,3.5125387149682294E-4,1]
[null,2028,9.0269069848240152E-2,0.30089689949413384,7.2215255878592122E-2,1.2035875979765354E-2,3.0089689949413384E-2,1.805381396964803E-3,0.46638687154694347,2.5956589365263624E-2,3.4436654068315979E-4,0.99999999999999989]
[null,2029,9.1440264557098194E-2,0.30480088185699394,7.3152211645678547E-2,1.2192035274279759E-2,3.0480088185699399E-2,1.8288052911419636E-3,0.45916375154489714,2.6604347388639184E-2,3.3761425557172521E-4,0.99999999999999989]
[null,2030,9.2588494663821755E-2,0.30862831554607251,7.4070795731057404E-2,1.2345132621842902E-2,3.0862831554607253E-2,1.8517698932764351E-3,0.45210494194987211,2.7216723671242126E-2,3.3099436820757373E-4,1]
[null,2031,9.3714210454727206E-2,0.31238070151575736,7.4971368363781765E-2,1.2495228060630295E-2,3.1238070151575741E-2,1.8742842090945441E-3,0.44631857053909019,2.6683062422786397E-2,3.2450428255644486E-4,1]
[null,{"$f":"B36","v":2032},9.4817853386987463E-2,0.31605951128995824,7.5854282709589979E-2,1.264238045159833E-2,3.1605951128995821E-2,1.8963570677397496E-3,0.44064565739126488,2.6159865120378819E-2,3.1814145348671061E-4,0.99999999999999989]
[null,2033,9.5899856261752403E-2,0.31966618753917475,7.6719885009401925E-2,1.2786647501566989E-2,3.1966618753917479E-2,1.9179971252350485E-3,0.43508397783457348,2.5646926588606685E-2,3.1190338577128491E-4,0.99999999999999989]
[null,2034,9.6960643393874932E-2,0.3232021446462498,7.7568514715099943E-2,1.2928085785849992E-2,3.2320214464624977E-2,1.9392128678774989E-3,0.42963135081820919,2.5144045675104587E-2,3.0578763310910276E-4,1.0000000000000002]
[null,2035,9.8000630778308742E-2,0.32666876926102917,7.8400504622646999E-2,1.3066750770441166E-2,3.2666876926102921E-2,1.960012615566175E-3,0.42428563805706793,2.4651025171671167E-2,2.9979179716578709E-4,1.0000000000000002]
[null,2036,9.9020226253243873E-2,0.33006742084414625,7.9216181002595101E-2,1.3202696833765851E-2,3.3006742084414627E-2,1.9804045250648777E-3,0.41904474319320373,2.4167671736932517E-2,2.9391352663312456E-4,1]
[null,2037,0.10001982966004301,0.3333994322001434,8.0015863728034403E-2,1.3335977288005736E-2,3.3339943220014344E-2,2.0003965932008606E-3,0.41390661097372927,2.3693795820522074E-2,2.8815051630698483E-4,1]
[null,2038,0.10099983300004217,0.33666611000014057,8.079986640003374E-2,1.3466644400005624E-2,3.3666611000014064E-2,2.0199966600008435E-3,0.40886922644483259,2.3229211588747131E-2,2.825005061833185E-4,1.0000000000000002]
[null,2039,0.10196062058827664,0.33986873529425549,8.156849647062131E-2,1.3594749411770218E-2,3.3986873529425553E-2,2.039212411765533E-3,0.40393061416160053,2.277373685171287E-2,2.7696128057188088E-4,1.0000000000000002]
[null,2040,0.10290256920419279,0.343008564013976,8.2322055363354227E-2,1.3720342560559038E-2,3.43008564013976E-2,2.0580513840838558E-3,0.39908883741333379,2.2327192991875362E-2,2.7153066722733417E-4,0.99999999999999989]
[null,2041,0.10382604823940469,0.34608682746468233,8.3060838591523758E-2,1.3843473098587295E-2,3.4608682746468236E-2,2.0765209647880941E-3,0.3943419974640528,2.1889404893995452E-2,2.6620653649738645E-4,1]
[null,2042,0.10473141984255362,0.34910473280851206,8.378513587404289E-2,1.3964189312340483E-2,3.4910473280851208E-2,2.0946283968510727E-3,0.38968823280789489,2.1460200876466131E-2,2.6098680048763375E-4,0.99999999999999989]
[null,2043,0.10561903906132708,0.35206346353775697,8.4495231249061678E-2,1.408253854151028E-2,3.5206346353775696E-2,2.1123807812265419E-3,0.38512571843911253,2.1039412623986401E-2,2.5586941224277815E-4,1.0000000000000002]
[null,2044,0.10648925398169322,0.35496417993897744,8.5191403185354578E-2,1.4198567197559098E-2,3.5496417993897744E-2,2.1297850796338645E-3,0.38065266513638485,2.0626875121555293E-2,2.5085236494390011E-4,1]
[null,2045,0.10734240586440512,0.35780801954801711,8.5873924691524092E-2,1.4312320781920684E-2,3.5780801954801711E-2,2.1468481172881027E-3,0.37626731876116171,2.022242658976009E-2,2.4593369112147075E-4,1.0000000000000002]
[null,2046,0.10817882927882855,0.36059609759609518,8.6543063423062838E-2,1.4423843903843809E-2,3.6059609759609521E-2,2.1635765855765711E-3,0.3719679595697663,1.9825908421333423E-2,2.4111146188379482E-4,0.99999999999999989]
[null,2047,0.10899885223414564,0.36332950744715214,8.7199081787316515E-2,1.4533180297886087E-2,3.6332950744715216E-2,2.1799770446829128E-3,0.36775290153898649,1.9437165118954335E-2,2.3638378616058317E-4,0.99999999999999989]
[null,2048,0.10980279630798592,0.36600932102661976,8.784223704638873E-2,1.4640372841064789E-2,3.6600932102661979E-2,2.1960559261597185E-3,0.36362049170488869,1.9056044234268956E-2,2.3174880996135606E-4,1]
[null,2049,0.11059097677253521,0.36863658924178405,8.8472781418028168E-2,1.4745463569671362E-2,3.6863658924178408E-2,2.2118195354507045E-3,0.35956910951459697,1.8682396308106822E-2,2.2720471564838829E-4,1]
[null,2050,0.11136370271817179,0.37121234239390594,8.9090962174537422E-2,1.4848493695756238E-2,3.7121234239390601E-2,2.2272740543634356E-3,0.35559716619078124,1.8316074811869431E-2,2.2274972122391008E-4,1]
[]
[]
[]
[]
["C","SOLID WASTE GENERATION BY TYPE FOR BAU AND DIFFERENT SCENARIOS"]
[]
[null,"1. BAU",null,null,null,null,null,null,null,null,null,null,"2. Scenario 1: LFG"]
[]
[null,null,"Food (Gg/yr)","Garden (Gg/yr)","Paper (Gg/yr)","Wood (Gg/yr)","Textiles (Gg/yr)","Nappies (Gg/yr)","Inert (Gg/yr)","Sludge (Gg/yr)","Industrial (Gg/yr)","Total check",null,"Food (Gg/yr)","Garden (Gg/yr)","Paper (Gg/yr)","Wood (Gg/yr)","Textiles (Gg/yr)","Nappies (Gg/yr)","Inert (Gg/yr)","Sludge (Gg/yr)","Industrial (Gg/yr)","check"]
[null,{"$f":"B4","v":2000},{"$f":"$C62*$G4","v":29.904990459750007},{"$f":"$D62*$G4","v":99.683301532500025},{"$f":"$E62*$G4","v":23.923992367800004},{"$f":"$F62*$G4","v":3.987332061300001},{"$f":"$G62*$G4","v":9.9683301532500028},{"$f":"$H62*$G4","v":0.59809980919500016},{"$f":"$I62*$G4","v":31.300556681205009},{"$f":"$J62*$G4","v":0},{"$f":"$K62*$G4","v":0},{"$f":"SUM(C234:K234)-J234-K234-G4","v":0},null,29.904990459750007,99.683301532500025,23.923992367800004,3.987332061300001,9.9683301532500028,0.59809980919500016,31.300556681205023,0,0,{"$f":"SUM(N234:V234)-G4","v":0}]
[null,2001,40.483230837720001,134.9441027924,32.386584670175999,5.3977641116960005,13.49441027924,0.80966461675440005,42.3724482768136,0,0,0,null,40.483230837720001,134.9441027924,32.386584670175999,5.3977641116960005,13.49441027924,0.80966461675440005,42.3724482768136,0,0,0]
[null,2002,54.586830322499999,181.95610107499999,43.669464257999998,7.2782440429999999,18.195610107499999,1.09173660645,57.134215737550001,0,0,0,null,54.586830322499999,181.95610107499999,43.669464257999998,7.2782440429999999,18.195610107499999,1.09173660645,57.134215737550051,0,0,0]
[null,2003,55.867108239000004,186.22369413000001,44.693686591199999,7.4489477652000007,18.622369413000001,1.1173421647800001,58.474239956820007,0,0,0,null,55.867108239000004,186.22369413000001,44.693686591199999,7.4489477652000007,18.622369413000001,1.1173421647800001,58.474239956820043,0,0,0]
[null,2004,57.180621595499993,190.60207198499998,45.744497276399997,7.6240828793999995,19.060207198499999,1.1436124319099998,59.849050603289996,0,0,0,null,57.180621595499993,190.60207198499998,45.744497276399997,7.6240828793999995,19.060207198499999,1.1436124319099998,59.849050603289982,0,0,0]
[null,2005,58.526479286999994,195.08826428999998,46.821183429599998,7.8035305715999996,19.508826428999999,1.17052958574,61.257714987059998,5.9130000000000003,0.53685400000000005,0,null,58.526479286999994,195.08826428999998,46.821183429599998,7.8035305715999996,19.508826428999999,1.17052958574,54.807860987059996,5.9130000000000003,0.53685400000000005,0]
[null,2006,61.056597101999998,203.52199034,48.845277681599995,8.140879613600001,20.352199034000002,1.22113194204,63.905904966759998,8.0559999999999992,0.49882600000000005,0,null,61.056597101999998,203.52199034,48.845277681599995,8.140879613600001,20.352199034000002,1.22113194204,55.351078966759928,8.0559999999999992,0.49882599999999999,0]
[null,2007,59.162898941999998,197.20966314,47.330319153600001,7.8883865256000005,19.720966314000002,1.1832579788399999,61.92383422596,13.077000000000002,0.88669200000000004,0,null,59.162898941999998,197.20966314,47.330319153600001,7.8883865256000005,19.720966314000002,1.1832579788399999,47.960142225959999,13.077,0.88669200000000004,0]
[null,2008,59.923617104999998,199.74539035000001,47.938893684,7.9898156140000003,19.974539035000003,1.1984723421000001,62.720052569900005,12.148,0.79310400000000003,0,null,59.923617104999998,199.74539035000001,47.938893684,7.9898156140000003,19.974539035000003,1.1984723421000001,49.778948569900024,12.148,0.79310400000000003,0]
[null,2009,62.391682431,207.97227477000001,49.9133459448,8.3188909907999999,20.797227477000003,1.2478336486200001,65.303294277779997,9.1259999999999994,1.1668799999999999,0,null,62.391682431,207.97227477000001,49.9133459448,8.3188909907999999,20.797227477000003,1.2478336486200001,55.010414277780001,9.1259999999999994,1.1668799999999999,0]
[null,2010,64.153748977500001,213.845829925,51.322999181999997,8.5538331969999994,21.3845829925,1.28307497955,67.147590596450001,10.949,1.131624,0,null,64.153748977500001,213.845829925,51.322999181999997,8.5538331969999994,21.3845829925,1.28307497955,55.066966596450015,10.949,1.131624,0]
[null,2011,62.174060999999995,207.24687,49.739248799999999,8.2898747999999998,20.724687000000003,1.2434812200000001,65.075517180000006,10.401999999999999,1.5630550000000001,0,null,62.174060999999995,207.24687,49.739248799999999,8.2898747999999998,20.724687000000003,1.2434812200000001,53.110462180000013,10.401999999999999,1.5630550000000001,0]
[null,2012,58.180867482000004,193.93622494000002,46.544693985600006,7.757448997600001,19.393622494000002,1.1636173496400002,60.895974631160009,7.37,0.67796900000000004,0,null,58.180867482000004,193.93622494000002,46.544693985600006,7.757448997600001,19.393622494000002,1.1636173496400002,52.848005631159992,7.37,0.67796900000000004,0]
[null,2013,64.456379938500007,214.85459979500001,51.565103950800001,8.5941839918000014,21.485459979500003,1.2891275987700002,67.464344335630003,6.963000000000001,0.32495800000000002,0,null,64.456379938500007,214.85459979500001,51.565103950800001,8.5941839918000014,21.485459979500003,1.2891275987700002,60.17638633563007,6.9630000000000001,0.32495800000000002,0]
[null,2014,62.520861037500005,208.40287012500002,50.01668883,8.3361148050000011,20.840287012500003,1.2504172207500002,65.43850121925,5.1909999999999998,0.18939,0,null,62.520861037500005,208.40287012500002,50.01668883,8.3361148050000011,20.840287012500003,1.2504172207500002,60.058111219249952,5.1909999999999998,0.18939,0]
[null,2015,63.771278258250007,212.57092752750003,51.017022606600008,8.5028371011000008,21.257092752750005,1.2754255651650002,66.747271243635012,5.8398750000000001,0.18939,0,null,63.771278258250007,212.57092752750003,51.017022606600008,8.5028371011000008,21.257092752750005,1.2754255651650002,60.718006243635045,5.8398750000000001,0.18939,0]
[null,2016,65.046703823415015,216.82234607805006,52.037363058732012,8.6728938431220026,21.682234607805007,1.3009340764683004,68.082216668507712,6.4887500000000005,0.18939,0,null,65.046703823415015,216.82234607805006,52.037363058732012,8.6728938431220026,21.682234607805007,1.3009340764683004,61.404076668507741,6.4887500000000005,0.18939,0]
[null,2017,66.34763789988331,221.15879299961102,53.078110319906642,8.8463517199844404,22.115879299961104,1.3269527579976661,69.443861001877863,7.1376250000000008,0.18939,0,null,66.34763789988331,221.15879299961102,53.078110319906642,8.8463517199844404,22.115879299961104,1.3269527579976661,62.116846001877832,7.1376250000000008,0.18939,0]
[null,2018,67.67459065788097,225.58196885960325,54.139672526304778,9.0232787543841297,22.558196885960328,1.3534918131576195,70.83273822191542,7.7865000000000011,0.18939,0,null,67.67459065788097,225.58196885960325,54.139672526304778,9.0232787543841297,22.558196885960328,1.3534918131576195,62.856848221915413,7.7865000000000011,0.18939,0]
[null,2019,69.028082471038587,230.09360823679532,55.222465976830875,9.2037443294718138,23.009360823679533,1.380561649420772,72.249392986353726,8.4353750000000005,0.18939,0,null,69.028082471038587,230.09360823679532,55.222465976830875,9.2037443294718138,23.009360823679533,1.380561649420772,63.624627986353744,8.4353750000000005,0.18939,0]
[null,2020,70.408644120459371,234.69548040153123,56.326915296367496,9.3878192160612493,23.469548040153125,1.4081728824091875,73.694380846080804,9.0842500000000008,0.18939,0,null,70.408644120459371,234.69548040153123,56.326915296367496,9.3878192160612493,23.469548040153125,1.4081728824091875,64.420740846080832,9.0842500000000008,0.18939,0]
[null,2021,71.816817002868547,239.38939000956185,57.453453602294843,9.575575600382475,23.938939000956186,1.4363363400573712,75.16826846300242,9.7331250000000011,0.18939,0,null,71.816817002868547,239.38939000956185,57.453453602294843,9.575575600382475,23.938939000956186,1.4363363400573712,65.245753463002472,9.7331250000000011,0.18939,0]
[null,2022,73.253153342925927,244.17717780975312,58.602522674340747,9.7670871123901257,24.417717780975313,1.4650630668585187,76.671633832262486,10.382000000000001,0.18939,0,null,73.253153342925927,244.17717780975312,58.602522674340747,9.7670871123901257,24.417717780975313,1.4650630668585187,66.100243832262436,10.382000000000001,0.18939,0]
[null,2023,74.718216409784446,249.06072136594815,59.774573127827551,9.9624288546379258,24.906072136594815,1.4943643281956889,78.20506650890772,11.030875000000002,0.18939,0,null,74.718216409784446,249.06072136594815,59.774573127827551,9.9624288546379258,24.906072136594815,1.4943643281956889,66.984801508907708,11.030875000000002,0.18939,0]
[null,2024,76.212580737980133,254.04193579326713,60.970064590384112,10.161677431730686,25.404193579326716,1.5242516147596028,79.769167839085881,11.679750000000002,0.18939,0,null,76.212580737980133,254.04193579326713,60.970064590384112,10.161677431730686,25.404193579326716,1.5242516147596028,67.900027839085908,11.679750000000002,0.18939,0]
[null,2025,77.736832352739739,259.12277450913246,62.18946588219179,10.364910980365298,25.912277450913248,1.5547366470547948,81.364551195867591,12.328625000000002,0.18939,0,null,77.736832352739739,259.12277450913246,62.18946588219179,10.364910980365298,25.912277450913248,1.5547366470547948,68.846536195867657,12.328625000000002,0.18939,0]
[null,2026,79.291568999794521,264.30522999931509,63.433255199835621,10.572209199972603,26.430522999931512,1.5858313799958905,82.991842219784942,12.977500000000003,0.18939,0,null,79.291568999794521,264.30522999931509,63.433255199835621,10.572209199972603,26.430522999931512,1.5858313799958905,69.824952219784905,12.977500000000003,0.18939,0]
[null,2027,80.877400379790416,269.59133459930138,64.701920303832324,10.783653383972055,26.95913345993014,1.6175480075958082,84.651679064180627,13.626375000000003,0.18939,0,null,80.877400379790416,269.59133459930138,64.701920303832324,10.783653383972055,26.95913345993014,1.6175480075958082,70.835914064180656,13.626375000000003,0.18939,0]
[null,2028,82.494948387386216,274.98316129128739,65.995958709908976,10.999326451651497,27.498316129128739,1.6498989677477243,86.344712645464242,14.275250000000003,0.18939,0,null,82.494948387386216,274.98316129128739,65.995958709908976,10.999326451651497,27.498316129128739,1.6498989677477243,71.880072645464224,14.275250000000003,0.18939,0]
[null,2029,84.144847355133948,280.48282451711316,67.315877884107152,11.219312980684526,28.048282451711316,1.6828969471026789,88.071606898373531,14.924125000000004,0.18939,0,null,84.144847355133948,280.48282451711316,67.315877884107152,11.219312980684526,28.048282451711316,1.6828969471026789,72.958091898373482,14.924125000000004,0.18939,0]
[null,2030,85.827744302236624,286.09248100745543,68.662195441789308,11.443699240298217,28.609248100745546,1.7165548860447326,89.833039036341006,15.573000000000002,0.18939,0,null,85.827744302236624,286.09248100745543,68.662195441789308,11.443699240298217,28.609248100745546,1.7165548860447326,74.070649036341024,15.573,0.18939,0]
[null,2031,87.544299188281357,291.81433062760453,70.035439350625083,11.672573225104182,29.181433062760455,1.7508859837656272,91.629699817067831,15.573,0.18939,0,null,87.544299188281357,291.81433062760453,70.035439350625083,11.672573225104182,29.181433062760455,1.7508859837656272,75.867309817067849,15.573,0.18939,0]
[null,{"$f":"B36","v":2032},{"$f":"$C94*$G36","v":89.295185172046985},{"$f":"$D94*$G36","v":297.65061724015663},{"$f":"$E94*$G36","v":71.436148137637588},{"$f":"$F94*$G36","v":11.906024689606266},{"$f":"$G94*$G36","v":29.765061724015666},{"$f":"$H94*$G36","v":1.7859037034409397},{"$f":"$I94*$G36","v":93.46229381340919},{"$f":"$J94*$G36","v":15.573},{"$f":"$K94*$G36","v":0.18939},{"$f":"SUM(C266:K266)-J266-K266-G36","v":0},null,89.295185172046985,297.65061724015663,71.436148137637588,11.906024689606266,29.765061724015666,1.7859037034409397,77.699903813409151,15.573,0.18939,{"$f":"SUM(N266:V266)-G36","v":0}]
[null,2033,91.081088875487936,303.60362958495978,72.864871100390346,12.144145183398392,30.36036295849598,1.8216217775097587,95.331539689677371,15.573,0.18939,0,null,91.081088875487936,303.60362958495978,72.864871100390346,12.144145183398392,30.36036295849598,1.8216217775097587,79.569149689677374,15.573,0.18939,0]
[null,2034,92.902710652997712,309.67570217665906,74.322168522398172,12.387028087066362,30.967570217665909,1.8580542130599544,97.238170483470938,15.573,0.18939,0,null,92.902710652997712,309.67570217665906,74.322168522398172,12.387028087066362,30.967570217665909,1.8580542130599544,81.475780483470999,15.573,0.18939,0]
[null,2035,94.760764866057656,315.86921622019219,75.808611892846116,12.634768648807688,31.586921622019219,1.8952152973211531,99.182933893140344,15.573,0.18939,0,null,94.760764866057656,315.86921622019219,75.808611892846116,12.634768648807688,31.586921622019219,1.8952152973211531,83.420543893140461,15.573,0.18939,0]
[null,2036,96.655980163378814,322.18660054459605,77.324784130703051,12.887464021783842,32.218660054459605,1.9331196032675764,101.16659257100316,15.573,0.18939,0,null,96.655980163378814,322.18660054459605,77.324784130703051,12.887464021783842,32.218660054459605,1.9331196032675764,85.404202571003225,15.573,0.18939,0]
[null,2037,98.589099766646399,328.630332555488,78.871279813317116,13.145213302219521,32.8630332555488,1.9717819953329281,103.18992442242323,15.573000000000002,0.18938999999999998,0,null,98.589099766646399,328.630332555488,78.871279813317116,13.145213302219521,32.8630332555488,1.9717819953329281,87.427534422423378,15.573,0.18939,0]
[null,2038,100.56088176197933,335.20293920659776,80.448705409583454,13.408117568263911,33.520293920659775,2.0112176352395865,105.2537229108717,15.573,0.18939,0,null,100.56088176197933,335.20293920659776,80.448705409583454,13.408117568263911,33.520293920659775,2.0112176352395865,89.49133291087162,15.573,0.18939,0]
[null,2039,102.57209939721892,341.90699799072974,82.057679517775128,13.67627991962919,34.190699799072974,2.0514419879443784,107.35879736908913,15.573,0.18939000000000003,0,null,102.57209939721892,341.90699799072974,82.057679517775128,13.67627991962919,34.190699799072974,2.0514419879443784,91.596407369089206,15.573,0.18939,0]
[null,2040,104.62354138516331,348.74513795054435,83.698833108130643,13.949805518021774,34.874513795054433,2.092470827703266,109.50597331647093,15.573,0.18939,0,null,104.62354138516331,348.74513795054435,83.698833108130643,13.949805518021774,34.874513795054433,2.092470827703266,93.743583316471017,15.573,0.18939,0]
[null,2041,106.71601221286657,355.72004070955524,85.372809770293259,14.228801628382209,35.572004070955522,2.1343202442573315,111.69609278280035,15.572999999999999,0.18939000000000003,0,null,106.71601221286657,355.72004070955524,85.372809770293259,14.228801628382209,35.572004070955522,2.1343202442573315,95.93370278280031,15.573,0.18939,0]
[null,2042,108.85033245712388,362.83444152374631,87.080265965699112,14.513377660949853,36.283444152374635,2.177006649142478,113.93001463845634,15.572999999999999,0.18938999999999998,0,null,108.85033245712388,362.83444152374631,87.080265965699112,14.513377660949853,36.283444152374635,2.177006649142478,98.167624638456346,15.573,0.18939,0]
[null,2043,111.0273391062664,370.09113035422132,88.821871285013117,14.803645214168853,37.009113035422132,2.2205467821253282,116.2086149312255,15.573000000000002,0.18939,0,null,111.0273391062664,370.09113035422132,88.821871285013117,14.803645214168853,37.009113035422132,2.2205467821253282,100.4462249312254,15.573,0.18939,0]
[null,2044,113.24788588839174,377.49295296130578,90.598308710713383,15.09971811845223,37.749295296130576,2.2649577177678348,118.53278722985002,15.573,0.18938999999999998,0,null,113.24788588839174,377.49295296130578,90.598308710713383,15.09971811845223,37.749295296130576,2.2649577177678348,102.77039722985012,15.573,0.18939,0]
[null,2045,115.51284360615955,385.04281202053187,92.410274884927645,15.401712480821276,38.504281202053193,2.3102568721231913,120.903442974447,15.572999999999999,0.18939000000000003,0,null,115.51284360615955,385.04281202053187,92.410274884927645,15.401712480821276,38.504281202053193,2.3102568721231913,105.14105297444701,15.573,0.18939,0]
[null,2046,117.82310047828275,392.74366826094251,94.258480382626203,15.709746730437701,39.274366826094251,2.356462009565655,123.32151183393594,15.573,0.18939,0,null,117.82310047828275,392.74366826094251,94.258480382626203,15.709746730437701,39.274366826094251,2.356462009565655,107.55912183393593,15.573,0.18939,0]
[null,2047,120.1795624878484,400.59854162616136,96.143649990278718,16.023941665046454,40.059854162616141,2.403591249756968,125.78794207061466,15.573,0.18939,0,null,120.1795624878484,400.59854162616136,96.143649990278718,16.023941665046454,40.059854162616141,2.403591249756968,110.02555207061471,15.573,0.18939,0]
[null,2048,122.58315373760537,408.61051245868458,98.066522990084295,16.344420498347382,40.86105124586846,2.4516630747521075,128.30370091202695,15.573,0.18939,0,null,122.58315373760537,408.61051245868458,98.066522990084295,16.344420498347382,40.86105124586846,2.4516630747521075,112.54131091202692,15.573,0.18939,0]
[null,2049,125.03481681235748,416.78272270785828,100.02785344988598,16.67130890831433,41.678272270785833,2.5006963362471497,130.86977493026751,15.573000000000002,0.18939,0,null,125.03481681235748,416.78272270785828,100.02785344988598,16.67130890831433,41.678272270785833,2.5006963362471497,115.10738493026747,15.573,0.18939,0]
[null,2050,127.53551314860464,425.11837716201546,102.0284105188837,17.004735086480618,42.511837716201548,2.550710262972093,133.48717042887284,15.573,0.18939,0,null,127.53551314860464,425.11837716201546,102.0284105188837,17.004735086480618,42.511837716201548,2.550710262972093,117.72478042887292,15.573,0.18939,0]
[]
[]
[null,"3. Scenario 2: Composting",null,null,null,null,null,null,null,null,null,null,"4. Scenario 3: Recycling"]
[]
[null,null,"Food (Gg/yr)","Garden (Gg/yr)","Paper (Gg/yr)","Wood (Gg/yr)","Textiles (Gg/yr)","Nappies (Gg/yr)","Inert (Gg/yr)","Sludge (Gg/yr)","Industrial (Gg/yr)","check",null,"Food (Gg/yr)","Garden (Gg/yr)","Paper (Gg/yr)","Wood (Gg/yr)","Textiles (Gg/yr)","Nappies (Gg/yr)","Inert (Gg/yr)","Sludge (Gg/yr)","Industrial (Gg/yr)","check"]
[null,{"$f":"B4","v":2000},{"$f":"C118*$G4","v":29.904990459750007},{"$f":"D118*$G4","v":99.683301532500025},23.923992367800004,{"$f":"F118*$G4","v":3.987332061300001},9.9683301532500028,0.59809980919500016,{"$f":"I118*$G4","v":31.300556681205023},0,0,{"$f":"SUM(C290:K290)-G4","v":0},null,{"$f":"N118*$G4","v":29.904990459750007},{"$f":"O118*$G4","v":99.683301532500025},23.923992367800004,3.987332061300001,9.9683301532500028,0.59809980919500016,31.300556681205023,0,0,{"$f":"SUM(N290:V290)-G4","v":0}]
[null,2001,40.483230837720001,{"$f":"D119*$G5","v":134.9441027924},32.386584670175999,5.3977641116960005,{"$f":"G119*$G5","v":13.49441027924},0.80966461675440005,42.3724482768136,{"$f":"J119*$G5","v":0},0,0,null,40.483230837720001,{"$f":"O119*$G5","v":134.9441027924},32.386584670175999,5.3977641116960005,13.49441027924,0.80966461675440005,42.3724482768136,0,0,0]
[null,2002,54.586830322499999,181.95610107499999,43.669464257999998,7.2782440429999999,18.195610107499999,1.09173660645,57.134215737550051,0,0,0,null,54.586830322499999,181.95610107499999,43.669464257999998,7.2782440429999999,18.195610107499999,1.09173660645,57.134215737550051,0,0,0]
[null,2003,55.867108239000004,186.22369413000001,44.693686591199999,7.4489477652000007,18.622369413000001,1.1173421647800001,58.474239956820043,0,0,0,null,55.867108239000004,186.22369413000001,44.693686591199999,7.4489477652000007,18.622369413000001,1.1173421647800001,58.474239956820043,0,0,0]
[null,2004,57.180621595499993,190.60207198499998,45.744497276399997,7.6240828793999995,19.060207198499999,1.1436124319099998,59.849050603289982,0,0,0,null,57.180621595499993,190.60207198499998,45.744497276399997,7.6240828793999995,19.060207198499999,1.1436124319099998,59.849050603289982,0,0,0]
[null,2005,58.526479286999994,195.08826428999998,46.821183429599998,7.8035305715999996,19.508826428999999,1.17052958574,54.807860987059996,5.9130000000000003,0.53685400000000005,0,null,58.526479286999994,195.08826428999998,46.821183429599998,7.8035305715999996,19.508826428999999,1.17052958574,54.807860987059996,5.9130000000000003,0.53685400000000005,0]
[null,2006,61.056597101999998,203.52199034,48.845277681599995,8.140879613600001,20.352199034000002,1.22113194204,55.351078966759928,8.0559999999999992,0.49882600000000005,0,null,61.056597101999998,203.52199034,48.845277681599995,8.140879613600001,20.352199034000002,1.22113194204,55.351078966759928,8.0559999999999992,0.49882600000000005,0]
[null,2007,59.162898941999998,197.20966314,47.330319153600001,7.8883865256000005,19.720966314000002,1.1832579788399999,47.960142225959999,13.077000000000002,0.88669200000000004,0,null,59.162898941999998,197.20966314,47.330319153600001,7.8883865256000005,19.720966314000002,1.1832579788399999,47.960142225959999,13.077000000000002,0.88669200000000004,0]
[null,2008,59.923617104999998,199.74539035000001,47.938893684,7.9898156140000003,19.974539035000003,1.1984723421000001,49.778948569900024,12.148,0.79310400000000003,0,null,59.923617104999998,199.74539035000001,47.938893684,7.9898156140000003,19.974539035000003,1.1984723421000001,49.778948569900024,12.148,0.79310400000000003,0]
[null,2009,62.391682431,207.97227477000001,49.9133459448,8.3188909907999999,20.797227477000003,1.2478336486200001,55.010414277780001,9.1259999999999994,1.1668799999999999,0,null,62.391682431,207.97227477000001,49.9133459448,8.3188909907999999,20.797227477000003,1.2478336486200001,55.010414277780001,9.1259999999999994,1.1668799999999999,0]
[null,2010,64.153748977500001,213.845829925,51.322999181999997,8.5538331969999994,21.3845829925,1.28307497955,55.066966596450015,10.949,1.131624,0,null,64.153748977500001,213.845829925,51.322999181999997,8.5538331969999994,21.3845829925,1.28307497955,55.066966596450015,10.949,1.131624,0]
[null,2011,62.174060999999995,207.24687,49.739248799999999,8.2898747999999998,20.724687000000003,1.2434812200000001,53.110462180000006,10.401999999999999,1.5630550000000001,0,null,62.174060999999995,{"$f":"O129*$G15","v":207.24687},49.739248799999999,8.2898747999999998,20.724687000000003,1.2434812200000001,53.110462180000006,10.401999999999999,1.5630550000000001,0]
[null,2012,58.180867482000004,193.93622494000002,46.544693985600006,7.757448997600001,19.393622494000002,1.1636173496400002,52.848005631159992,7.37,0.67796900000000004,0,null,58.180867482000004,193.93622494000002,46.544693985600006,7.757448997600001,19.393622494000002,1.1636173496400002,52.848005631159992,7.37,0.67796900000000004,0]
[null,2013,64.456379938500007,214.85459979500001,51.565103950800001,8.5941839918000014,21.485459979500003,1.2891275987700002,60.176386335630063,6.963000000000001,0.32495800000000002,0,null,64.456379938500007,214.85459979500001,51.565103950800001,8.5941839918000014,21.485459979500003,1.2891275987700002,60.176386335630063,6.963000000000001,0.32495800000000002,0]
[null,2014,62.520861037500005,208.40287012500002,50.01668883,8.3361148050000011,20.840287012500003,1.2504172207500002,60.058111219249952,5.1909999999999998,0.18939,0,null,62.520861037500005,208.40287012500002,50.01668883,8.3361148050000011,20.840287012500003,1.2504172207500002,60.058111219249952,5.1909999999999998,0.18939,0]
[null,2015,63.771278258250007,212.57092752750003,51.017022606600008,8.5028371011000008,21.257092752750005,1.2754255651650002,60.718006243635045,5.8398750000000001,0.18939,0,null,63.771278258250007,212.57092752750003,51.017022606600008,8.5028371011000008,21.257092752750005,1.2754255651650002,60.718006243635045,5.8398750000000001,0.18939,0]
[null,2016,65.046703823415015,216.82234607805006,52.037363058732012,8.6728938431220026,21.682234607805007,1.3009340764683004,61.404076668507741,6.4887500000000005,0.18939,0,null,65.046703823415015,216.82234607805006,52.037363058732012,8.6728938431220026,21.682234607805007,1.3009340764683004,61.404076668507741,6.4887500000000005,0.18939,0]
[null,2017,65.020685141885636,216.7356171396188,52.016548113508506,8.8463517199844404,22.115879299961104,1.3269527579976661,68.928536826265884,7.1376250000000008,0.18939,0,null,66.34763789988331,221.15879299961102,52.016548113508506,8.8463517199844404,21.673561713961881,1.3269527579976661,63.620725794275188,7.1376250000000008,0.18939,0]
[null,2018,64.967607031565734,216.55869010521911,51.974085625252584,9.0232787543841297,22.558196885960328,1.3534918131576195,76.75269750366698,7.7865000000000011,0.18939,0,null,67.67459065788097,225.58196885960325,51.974085625252584,9.0232787543841297,21.655869010521915,1.3534918131576195,65.924762998405981,7.7865000000000011,0.18939,0]
[null,2019,64.886397522776264,216.28799174258759,51.909118018221022,9.2037443294718138,23.009360823679533,1.380561649420772,84.885277387433632,8.4353750000000005,0.18939,0,null,69.028082471038587,230.09360823679532,51.909118018221022,9.2037443294718138,21.628799174258759,1.380561649420772,68.318537594384338,8.4353750000000005,0.18939,0]
[null,2020,64.775952590822627,215.91984196940874,51.820762072658098,9.3878192160612493,23.469548040153125,1.4081728824091875,93.335224031549387,9.0842500000000008,0.18939,0,null,70.408644120459371,234.69548040153123,51.820762072658098,9.3878192160612493,21.591984196940874,1.4081728824091875,70.804457913002466,9.0842500000000008,0.18939,0]
[null,2021,64.635135302581688,{"$f":"D139*$G25","v":215.45045100860568},51.708108242065357,9.575575600382475,{"$f":"G139*$G25","v":23.938939000956186},1.4363363400573712,102.11171952447495,{"$f":"J139*$G25","v":9.7331250000000011},0.18939,0,null,71.816817002868547,{"$f":"O139*$G25","v":239.38939000956185},51.708108242065357,9.575575600382475,21.545045100860566,1.4363363400573712,73.384992723327514,9.7331250000000011,0.18939,0]
[null,2022,64.462774941774811,214.87591647258276,51.570219953419858,9.7670871123901257,24.417717780975313,1.4650630668585187,111.22418629150485,10.382000000000001,0.18939,0,null,73.253153342925927,244.17717780975312,51.570219953419858,9.7670871123901257,21.487591647258274,1.4650630668585187,76.062672686900385,10.382000000000001,0.18939,0]
[null,2023,64.257666112414626,214.19222037471542,51.40613288993169,9.9624288546379258,24.906072136594815,1.4943643281956889,120.68229303540613,11.030875000000002,0.18939,0,null,74.718216409784446,249.06072136594815,51.40613288993169,9.9624288546379258,21.419222037471542,1.4943643281956889,78.84009184592685,11.030875000000002,0.18939,0]
[null,2024,64.018567819903311,213.39522606634438,51.214854255922653,10.161677431730686,25.404193579326716,1.5242516147596028,130.49596081854691,11.679750000000002,0.18939,0,null,76.212580737980133,254.04193579326713,51.214854255922653,10.161677431730686,21.339522606634439,1.5242516147596028,81.719909146239615,11.679750000000002,0.18939,0]
[null,2025,63.744202529246593,212.48067509748864,50.99536202339727,10.364910980365298,25.912277450913248,1.5547366470547948,140.67536928979911,12.328625000000002,0.18939,0,null,77.736832352739739,259.12277450913246,50.99536202339727,10.364910980365298,21.248067509748864,1.5547366470547948,84.704849995826521,12.328625000000002,0.18939,0]
[null,2026,63.433255199835621,211.44418399945209,50.746604159868497,10.572209199972603,26.430522999931512,1.5858313799958905,151.23096305957398,12.977500000000003,0.18939,0,null,79.291568999794521,264.30522999931509,50.746604159868497,10.572209199972603,21.144418399945213,1.5858313799958905,87.797707859738296,12.977500000000003,0.18939,0]
[null,2027,61.466824288640716,204.88941429546904,49.173459430912565,10.783653383972055,26.95913345993014,1.6175480075958082,170.47687133208245,13.626375000000003,0.18939,0,null,80.877400379790416,269.59133459930138,50.467497836989217,10.783653383972055,21.028124098745511,1.6175480075958082,91.001345892208349,13.626375000000003,0.18939,0]
[null,2028,61.046261806665797,203.48753935555266,48.83700944533264,10.999326451651497,27.498316129128739,1.6498989677477243,181.98333042649574,14.275250000000003,0.18939,0,null,82.494948387386216,274.98316129128739,50.156928619530824,10.999326451651497,20.898720258137843,1.6498989677477243,94.318698606833223,14.275250000000003,0.18939,0]
[null,2029,60.584290095696439,201.94763365232146,48.467432076557145,11.219312980684526,28.048282451711316,1.6828969471026789,193.90228583015272,14.924125000000004,0.18939,0,null,84.144847355133948,280.48282451711316,49.813749634239294,11.219312980684526,20.755729014266372,1.6828969471026789,97.752773585686327,14.924125000000004,0.18939,0]
[null,2030,60.079421011565636,200.26473670521878,48.063536809252511,11.443699240298217,28.609248100745546,1.7165548860447326,206.24537526178545,15.573000000000002,0.18939,0,null,85.827744302236624,286.09248100745543,49.436780718088301,11.443699240298217,20.598658632536793,1.7165548860447326,101.30665322825081,15.573000000000002,0.18939,0]
[null,2031,60.405566439914132,201.35188813304711,48.324453151931301,11.672573225104182,29.181433062760455,1.7508859837656272,215.17947125868625,15.573,0.18939,0,null,87.544299188281357,{"$f":"O149*$G35","v":291.81433062760453},49.725161938943806,11.672573225104182,20.718817474559923,1.7508859837656272,104.64020281694968,15.573,0.18939,0]
[null,{"$f":"B36","v":2032},{"$f":"C150*$G36","v":60.720725916991938},202.40241972330648,48.576580733593552,{"$f":"F150*$G36","v":11.906024689606266},29.765061724015666,1.7859037034409397,{"$f":"I150*$G36","v":224.38212798935837},15.573,0.18939,{"$f":"SUM(C322:K322)-G36","v":0},null,{"$f":"N150*$G36","v":89.295185172046985},297.65061724015663,50.00530369634631,11.906024689606266,20.835543206810961,1.7859037034409397,108.06026677190516,15.573,0.18939,{"$f":"SUM(N322:V322)-G36","v":0}]
[null,2033,61.024329546576908,203.41443182192302,48.819463637261535,12.144145183398392,30.36036295849598,1.8216217775097587,233.86051424475403,15.573,0.18939,0,null,91.081088875487936,303.60362958495978,50.276761059269333,12.144145183398392,20.948650441362226,1.8216217775097587,111.56897224793215,15.573,0.18939,0]
[null,2034,61.315789030978479,204.38596343659495,49.052631224782793,12.387028087066362,30.967570217665909,1.8580542130599544,243.62197814316966,15.573,0.18939,0,null,92.902710652997712,309.67570217665906,50.539074595230751,12.387028087066362,21.057947748012815,1.8580542130599544,115.16849688029146,15.573,0.18939,0]
[null,2035,61.594497162937458,205.31499054312491,49.275597730349972,12.634768648807688,31.586921622019219,1.8952152973211531,253.67405143582397,15.573,0.18939,0,null,94.760764866057656,315.86921622019219,50.791769968206893,12.634768648807688,21.163237486752873,1.8952152973211531,118.86106995304601,15.573,0.18939,0]
[null,2036,61.859827304562437,206.19942434854144,49.487861843649945,12.887464021783842,32.218660054459605,1.9331196032675764,264.0244539129273,15.573,0.18939,0,null,96.655980163378814,322.18660054459605,51.03435752626401,12.887464021783842,21.264315635943337,1.9331196032675764,122.64897359395843,15.573,0.18939,0]
[null,2037,62.111132852987225,207.03710950995739,49.688906282389773,13.145213302219521,32.8630332555488,1.9717819953329281,274.68109791254034,15.573000000000002,0.18938999999999998,0,null,98.589099766646399,328.630332555488,51.266331878656118,13.145213302219521,21.360971616106717,1.9717819953329281,126.53454399652641,15.573000000000002,0.18938999999999998,0]
[null,2038,62.347746692427172,207.82582230809058,49.878197353941736,13.408117568263911,33.520293920659775,2.0112176352395865,285.65209293457281,15.573,0.18939,0,null,100.56088176197933,335.20293920659776,51.487171462133404,13.408117568263911,21.452988109222254,2.0112176352395865,130.52017266975929,15.573,0.18939,0]
[null,2039,62.568980632303528,208.56326877434509,50.055184505842817,13.67627991962919,34.190699799072974,2.0514419879443784,296.94575036232152,15.573,0.18939000000000003,0,null,102.57209939721892,341.90699799072974,51.696338096198325,13.67627991962919,21.540140873415968,2.0514419879443784,134.608307716323,15.573,0.18939000000000003,0]
[null,2040,62.774124831097971,209.24708277032656,50.219299864878373,13.949805518021774,34.874513795054433,2.092470827703266,308.57058829400631,15.573,0.18939,0,null,104.62354138516331,348.74513795054435,51.893276527040982,13.949805518021774,21.622198552933746,2.092470827703266,138.80145513968137,15.573,0.18939,0]
[null,2041,62.962447205591261,{"$f":"D159*$G45","v":209.87482401863753},50.369957764473,14.228801628382209,{"$f":"G159*$G45","v":35.572004070955522},2.1343202442573315,320.53533648681366,{"$f":"J159*$G45","v":15.572999999999999},0.18939000000000003,0,null,106.71601221286657,{"$f":"O159*$G45","v":355.72004070955524},52.077413959878875,14.228801628382209,21.698922483282864,2.1343202442573315,143.10218018088733,15.572999999999999,0.18939000000000003,0]
[null,2042,63.133192825131836,210.44397608377281,50.506554260105474,14.513377660949853,36.283444152374635,2.177006649142478,332.84894141601558,15.572999999999999,0.18938999999999998,0,null,108.85033245712388,362.83444152374631,52.248159579419458,14.513377660949853,21.770066491424775,2.177006649142478,147.51310868568578,15.572999999999999,0.18938999999999998,0]
[null,2043,63.285583290571829,210.95194430190608,50.62846663245746,14.803645214168853,37.009113035422132,2.2205467821253282,345.52057145179094,15.573000000000002,0.18939,0,null,111.0273391062664,370.09113035422132,52.404904058157733,14.803645214168853,21.835376690899054,2.2205467821253282,152.03692850260393,15.573000000000002,0.18939,0]
[null,2044,63.418816097499352,211.39605365833117,50.735052877999486,15.09971811845223,37.749295296130576,2.2649577177678348,358.55962215643092,15.573,0.18938999999999998,0,null,113.24788588839174,377.49295296130578,52.547019052213749,15.09971811845223,21.894591271755729,2.2649577177678348,156.67639091272451,15.573,0.18938999999999998,0]
[null,2045,63.532063983387729,211.77354661129246,50.825651186710189,15.401712480821276,38.504281202053193,2.3102568721231913,371.97572170467572,15.572999999999999,0.18939000000000003,0,null,115.51284360615955,385.04281202053187,52.67385668440874,15.401712480821276,21.947440285170313,2.3102568721231913,161.43431209184882,15.572999999999999,0.18939000000000003,0]
[null,2046,63.62447425827267,212.08158086090887,50.899579406618123,15.709746730437701,39.274366826094251,2.356462009565655,385.77873642998776,15.573,0.18939,0,null,117.82310047828275,392.74366826094251,52.784749014270659,15.709746730437701,21.993645422612776,2.356462009565655,166.31357460577294,15.573,0.18939,0]
[null,2047,63.695168118559621,212.31722706186545,50.956134494847703,16.023941665046454,40.059854162616141,2.403591249756968,399.97877649963044,15.573,0.18939,0,null,120.1795624878484,400.59854162616136,52.87900749465328,16.023941665046454,22.032919789438871,2.403591249756968,171.31712893941744,15.573,0.18939,0]
[null,2048,63.743239943554769,212.47746647851591,50.994591954843813,16.344420498347382,40.86105124586846,2.4516630747521075,414.5862017214867,15.573,0.18939,0,null,122.58315373760537,408.61051245868458,52.955922414645499,16.344420498347382,22.064967672768962,2.4516630747521075,176.44799506056518,15.573,0.18939,0]
[null,2049,63.76775657430229,212.55918858100765,51.01420525944183,16.67130890831433,41.678272270785833,2.5006963362471497,429.61162748561748,15.573000000000002,0.18939,0,null,125.03481681235748,416.78272270785828,53.014762328439552,16.67130890831433,22.089484303516482,2.5006963362471497,181.70926401898328,15.573000000000002,0.18939,0]
[null,2050,63.767756574302297,212.55918858100765,51.01420525944183,17.004735086480618,42.511837716201548,2.550710262972093,445.06593084362493,15.573,0.18939,0,null,127.53551314860464,425.11837716201546,53.054773469819501,17.004735086480618,22.106155612424796,2.550710262972093,187.10409958171385,15.573,0.18939,0]
[]
[]
[null,"5. Scenario 4: Waste to energy (WTE)"]
[]
[null,null,"Food (Gg/yr)","Garden (Gg/yr)","Paper (Gg/yr)","Wood (Gg/yr)","Textiles (Gg/yr)","Nappies (Gg/yr)","Inert (Gg/yr)","Sludge (Gg/yr)","Industrial (Gg/yr)","check"]
[null,{"$f":"B4","v":2000},{"$f":"C174*$G4","v":29.904990459750007},{"$f":"D174*$G4","v":99.683301532500025},23.923992367800004,3.987332061300001,9.9683301532500028,0.59809980919500016,31.300556681205023,0,0,{"$f":"SUM(C346:K346)-G4","v":0}]
[null,2001,40.483230837720001,{"$f":"D175*$G5","v":134.9441027924},32.386584670175999,5.3977641116960005,13.49441027924,0.80966461675440005,42.3724482768136,0,0,0]
[null,2002,54.586830322499999,181.95610107499999,43.669464257999998,7.2782440429999999,18.195610107499999,1.09173660645,57.134215737550051,0,0,0]
[null,2003,55.867108239000004,186.22369413000001,44.693686591199999,7.4489477652000007,18.622369413000001,1.1173421647800001,58.474239956820043,0,0,0]
[null,2004,57.180621595499993,190.60207198499998,45.744497276399997,7.6240828793999995,19.060207198499999,1.1436124319099998,59.849050603289982,0,0,0]
[null,2005,58.526479286999994,195.08826428999998,46.821183429599998,7.8035305715999996,19.508826428999999,1.17052958574,54.807860987059996,5.9130000000000003,0.53685400000000005,0]
[null,2006,61.056597101999998,203.52199034,48.845277681599995,8.140879613600001,20.352199034000002,1.22113194204,55.351078966759928,8.0559999999999992,0.49882600000000005,0]
[null,2007,59.162898941999998,197.20966314,47.330319153600001,7.8883865256000005,19.720966314000002,1.1832579788399999,47.960142225959999,13.077000000000002,0.88669200000000004,0]
[null,2008,59.923617104999998,199.74539035000001,47.938893684,7.9898156140000003,19.974539035000003,1.1984723421000001,49.778948569900024,12.148,0.79310400000000003,0]
[null,2009,62.391682431,207.97227477000001,49.9133459448,8.3188909907999999,20.797227477000003,1.2478336486200001,55.010414277780001,9.1259999999999994,1.1668799999999999,0]
[null,2010,64.153748977500001,213.845829925,51.322999181999997,8.5538331969999994,21.3845829925,1.28307497955,55.066966596450015,10.949,1.131624,0]
[null,2011,62.174060999999995,{"$f":"D185*$G15","v":207.24687},49.739248799999999,8.2898747999999998,20.724687000000003,1.2434812200000001,53.110462180000006,10.401999999999999,1.5630550000000001,0]
[null,2012,58.180867482000004,193.93622494000002,46.544693985600006,7.757448997600001,19.393622494000002,1.1636173496400002,52.848005631159992,7.37,0.67796900000000004,0]
[null,2013,64.456379938500007,214.85459979500001,51.565103950800001,8.5941839918000014,21.485459979500003,1.2891275987700002,60.176386335630063,6.963000000000001,0.32495800000000002,0]
[null,2014,62.520861037500005,208.40287012500002,50.01668883,8.3361148050000011,20.840287012500003,1.2504172207500002,60.058111219249952,5.1909999999999998,0.18939,0]
[null,2015,63.771278258250007,212.57092752750003,51.017022606600008,8.5028371011000008,21.257092752750005,1.2754255651650002,60.718006243635045,5.8398750000000001,0.18939,0]
[null,2016,65.046703823415015,216.82234607805006,52.037363058732012,8.6728938431220026,21.682234607805007,1.3009340764683004,61.404076668507741,6.4887500000000005,0.18939,0]
[null,2017,66.34763789988331,221.15879299961102,53.078110319906642,8.8463517199844404,22.115879299961104,1.3269527579976661,62.116846001877825,7.1376250000000008,0.18939,0]
[null,2018,67.67459065788097,225.58196885960325,54.139672526304778,9.0232787543841297,22.558196885960328,1.3534918131576195,62.856848221915413,7.7865000000000011,0.18939,0]
[null,2019,36.178082471038593,120.5936082367953,28.942465976830874,4.823744329471813,12.059360823679533,0.72356164942077195,248.24162798635376,8.4353750000000005,0.18939,0]
[null,2020,37.55864412045937,125.19548040153123,30.046915296367494,5.0078192160612494,12.519548040153124,0.75117288240918734,249.03774084608079,9.0842500000000008,0.18939,0]
[null,2021,38.966817002868552,{"$f":"D195*$G25","v":129.88939000956185},31.173453602294845,5.1955756003824742,12.988939000956186,0.77933634005737107,249.86275346300241,9.7331250000000011,0.18939,0]
[null,2022,40.403153342925933,134.67717780975312,32.322522674340746,5.3870871123901249,13.467717780975313,0.8080630668585187,250.71724383226245,10.382000000000001,0.18939,0]
[null,2023,41.868216409784445,139.56072136594815,33.494573127827557,5.5824288546379259,13.956072136594816,0.83736432819568896,251.60180150890773,11.030875000000002,0.18939,0]
[null,2024,43.362580737980139,144.54193579326713,34.690064590384111,5.7816774317306852,14.454193579326713,0.86725161475960277,252.51702783908587,11.679750000000002,0.18939,0]
[null,2025,44.886832352739738,149.62277450913246,35.909465882191789,5.9849109803652984,14.962277450913247,0.89773664705479472,253.46353619586762,12.328625000000002,0.18939,0]
[null,2026,46.441568999794526,154.80522999931509,37.15325519983562,6.1922091999726039,15.480522999931509,0.92883137999589049,254.44195221978492,12.977500000000003,0.18939,0]
[null,2027,48.027400379790414,160.09133459930138,38.42192030383233,6.4036533839720553,16.009133459930137,0.96054800759580827,255.45291406418062,13.626375000000003,0.18939,0]
[null,2028,49.644948387386215,165.48316129128739,39.715958709908975,6.6193264516514958,16.54831612912874,0.99289896774772435,256.49707264546419,14.275250000000003,0.18939,0]
[null,2029,51.294847355133946,170.98282451711316,41.035877884107158,6.8393129806845261,17.098282451711317,1.0258969471026789,257.57509189837344,14.924125000000004,0.18939,0]
[null,2030,52.97774430223663,176.59248100745543,42.3821954417893,7.0636992402982175,17.659248100745543,1.0595548860447326,258.68764903634104,15.573000000000002,0.18939,0]
[null,2031,54.694299188281356,{"$f":"D205*$G35","v":182.31433062760453},43.755439350625089,7.2925732251041815,18.231433062760455,1.0938859837656272,260.48430981706781,15.573,0.18939,0]
[null,{"$f":"B36","v":2032},{"$f":"C206*$G36","v":56.44518517204699},188.15061724015663,45.156148137637594,7.5260246896062659,18.815061724015663,1.1289037034409399,262.31690381340917,15.573,0.18939,{"$f":"SUM(C378:K378)-G36","v":0}]
[null,2033,58.231088875487927,194.1036295849598,46.584871100390338,7.7641451833983908,19.41036295849598,1.1646217775097587,264.18614968967739,15.573,0.18939,0]
[null,2034,60.052710652997717,200.17570217665906,48.042168522398171,8.007028087066363,20.017570217665906,1.2010542130599544,266.09278048347096,15.573,0.18939,0]
[null,2035,61.910764866057647,206.36921622019219,49.528611892846122,8.254768648807687,20.636921622019223,1.2382152973211531,268.03754389314037,15.573,0.18939,0]
[null,2036,63.805980163378813,212.68660054459605,51.04478413070305,8.5074640217838429,21.268660054459605,1.2761196032675763,270.02120257100313,15.573,0.18939,0]
[null,2037,65.73909976664639,219.130332555488,52.591279813317108,8.7652133022195198,21.913033255548804,1.3147819953329281,272.04453442242328,15.573000000000002,0.18938999999999998,0]
[null,2038,67.710881761979323,225.70293920659776,54.16870540958346,9.0281175682639105,22.570293920659779,1.3542176352395865,274.10833291087175,15.573,0.18939,0]
[null,2039,69.722099397218912,232.40699799072974,55.777679517775134,9.296279919629189,23.240699799072978,1.3944419879443786,276.21340736908917,15.573,0.18939000000000003,0]
[null,2040,71.773541385163298,239.24513795054438,57.418833108130634,9.5698055180217736,23.924513795054438,1.4354708277032662,278.36058331647092,15.573,0.18939,0]
[null,2041,73.866012212866565,{"$f":"D215*$G45","v":246.22004070955524},59.092809770293258,9.8488016283822102,24.622004070955526,1.4773202442573314,280.55070278280039,15.572999999999999,0.18939000000000003,0]
[null,2042,76.000332457123889,253.33444152374631,60.800265965699111,10.133377660949852,25.333444152374632,1.520006649142478,282.78462463845636,15.572999999999999,0.18938999999999998,0]
[null,2043,78.177339106266388,260.59113035422132,62.541871285013123,10.423645214168854,26.059113035422129,1.5635467821253279,285.06322493122548,15.573000000000002,0.18939,0]
[null,2044,80.397885888391727,267.99295296130578,64.318308710713382,10.719718118452231,26.799295296130577,1.6079577177678346,287.38739722985002,15.573,0.18938999999999998,0]
[null,2045,82.662843606159555,275.54281202053187,66.130274884927644,11.021712480821275,27.55428120205319,1.6532568721231913,289.75805297444708,15.572999999999999,0.18939000000000003,0]
[null,2046,84.973100478282745,283.24366826094251,67.978480382626202,11.329746730437702,28.324366826094252,1.6994620095656552,292.17612183393595,15.573,0.18939,0]
[null,2047,87.329562487848406,291.09854162616136,69.863649990278731,11.643941665046455,29.109854162616138,1.7465912497569682,294.64255207061461,15.573,0.18939,0]
[null,2048,89.733153737605377,299.11051245868458,71.786522990084293,11.964420498347383,29.91105124586846,1.7946630747521075,297.15831091202688,15.573,0.18939,0]
[null,2049,92.184816812357482,307.28272270785828,73.74785344988598,12.291308908314331,30.72827227078583,1.8436963362471497,299.7243849302676,15.573000000000002,0.18939,0]
[null,2050,94.685513148604642,315.61837716201546,75.748410518883702,12.624735086480619,31.561837716201552,1.8937102629720928,302.34178042887288,15.573,0.18939,0]

{"sheet":"5. TNC Parameters","index":5,"n_rows":30,"n_cols":14,"rows_kept":30,"cut":false,"hidden":false,"merged":[[2,0,3,11],[19,1,19,2],[19,0,20,0],[5,5,5,6],[6,1,6,2],[6,3,6,4],[6,5,6,6],[6,7,6,8],[18,0,18,2]]}
["TNC Parameters","Excel Toolkit for Mitigation Analysis for Low-Carbon Development Planning ",null,null,null,null,null,null,null,null,null,null,null,"XLMT-Solid Waste v17.1"]
["This page contain values used for the Toolkit for certain key parameters."]
["The TNC values have been used as default in this Toolkit.  However, the Chair of the Solid Waste sector can change these parameters against a password - provided it is justified and accepted by all parties concerned."]
[]
[]
["B. Parameters for waste composition"]
["Solid Wastes","Degradable Organic Carbon (DOC)",null,"Methane generation rate constant - k (1/yr)",null,"exp(-k)",null,"Half Life of waste - ln(2)/k"]
[null,"TNC","USER","TNC","USER","TNC","USER","TNC","USER"]
["Food",{"$f":"C9","v":0.19},0.19,{"$f":"E9","v":0.4},0.4,0.67032004603563933,{"$f":"EXP(-E9)","v":0.67032004603563933},1.732867951399863,{"$f":"LN(2)/E9","v":1.732867951399863}]
["Garden",{"$f":"C10","v":0.58799999999999997},0.58799999999999997,{"$f":"E10","v":0.17},0.17,0.8436648165963837,0.8436648165963837,4.077336356234972,4.077336356234972]
["Paper",0.13,0.13,7.0000000000000007E-2,7.0000000000000007E-2,0.93239381990594827,0.93239381990594827,9.9021025794277886,9.9021025794277886]
["Wood",5.0000000000000001E-3,5.0000000000000001E-3,3.5000000000000003E-2,3.5000000000000003E-2,0.96560541625756646,0.96560541625756646,19.804205158855577,19.804205158855577]
["Textiles",0.04,0.04,7.0000000000000007E-2,7.0000000000000007E-2,0.93239381990594827,0.93239381990594827,9.9021025794277886,9.9021025794277886]
["Nappies",2E-3,2E-3,0.05,0.05,0.95122942450071402,0.95122942450071402,13.862943611198904,13.862943611198904]
["Sludge",0.03,0.03,0.03,0.03,0.97044553354850815,0.97044553354850815,23.104906018664845,23.104906018664845]
["Industrial (not used in Total GHG Emissions (TNC))",1.4999999999999999E-2,1.4999999999999999E-2,0.17,0.17,0.8436648165963837,0.8436648165963837,4.077336356234972,4.077336356234972]
["Note: a few equations are provided below abd more details can be found in the IPCC (2006) Guidelines."]
[]
["Weighted Methane Correction Factor (MCF)"]
["Year/period","Value (dimensionless)"]
[null,"TNC","USER"]
[2000,{"$f":"C22","v":0.91},0.91]
[2001,{"$f":"C23","v":0.96},0.96]
[">2001",1,1]
[]
["Other Parameters"]
["DOCf",{"$f":"C27","v":0.75},0.75]
["CH4 in LFG",{"$f":"C28","v":0.5},0.5,"Note: Oxidation factor is zero."]
["C to CH4",1.3333333333333333,{"$f":"16/12","v":1.3333333333333333}]
["GWP CH4",25,25]

{"sheet":"5. UD1 Parameters","index":6,"n_rows":31,"n_cols":14,"rows_kept":31,"cut":false,"hidden":false,"merged":[[3,0,4,11],[20,0,21,0],[20,1,20,2],[19,0,19,2],[6,14,6,15],[7,1,7,2],[7,3,7,4],[7,5,7,6],[7,7,7,8]]}
["UD1 Parameters","Excel Toolkit for Mitigation Analysis for Low-Carbon Development Planning ",null,null,null,null,null,null,null,null,null,null,null,"XLMT-Solid Waste v17.1"]
[]
["This page contain values used for the Toolkit for certain key parameters."]
["The TNC values have been used as default in this Toolkit.  However, the Sector Chair can change these parameters against a password - provided it is justified and accepted by all parties concerned."]
[]
[]
["Parameters for waste composition"]
["Solid Wastes","Degradable Organic Carbon (DOC)",null,"Methane generation rate constant: k (1/yr)",null,"exp(-k)",null,"Half Life of waste - ln(2)/k"]
[null,"TNC","USER","TNC","USER","TNC","USER","TNC","USER"]
["Food",{"$f":"'5. TNC Parameters'!B9","v":0.19},0.19,{"$f":"'5. TNC Parameters'!D9","v":0.4},0.4,0.67032004603563933,{"$f":"EXP(-E10)","v":0.67032004603563933},1.732867951399863,{"$f":"LN(2)/E10","v":1.732867951399863}]
["Garden",{"$f":"'5. TNC Parameters'!B10","v":0.58799999999999997},0.58799999999999997,{"$f":"'5. TNC Parameters'!D10","v":0.17},0.17,0.8436648165963837,0.8436648165963837,4.077336356234972,4.077336356234972]
["Paper",{"$f":"'5. TNC Parameters'!B11","v":0.13},0.13,{"$f":"'5. TNC Parameters'!D11","v":7.0000000000000007E-2},7.0000000000000007E-2,0.93239381990594827,0.93239381990594827,9.9021025794277886,9.9021025794277886]
["Wood",{"$f":"'5. TNC Parameters'!B12","v":5.0000000000000001E-3},5.0000000000000001E-3,{"$f":"'5. TNC Parameters'!D12","v":3.5000000000000003E-2},3.5000000000000003E-2,0.96560541625756646,0.96560541625756646,19.804205158855577,19.804205158855577]
["Textiles",{"$f":"'5. TNC Parameters'!B13","v":0.04},0.04,{"$f":"'5. TNC Parameters'!D13","v":7.0000000000000007E-2},7.0000000000000007E-2,0.93239381990594827,0.93239381990594827,9.9021025794277886,9.9021025794277886]
["Nappies",{"$f":"'5. TNC Parameters'!B14","v":2E-3},2E-3,{"$f":"'5. TNC Parameters'!D14","v":0.05},0.05,0.95122942450071402,0.95122942450071402,13.862943611198904,13.862943611198904]
["Sludge",{"$f":"'5. TNC Parameters'!B15","v":0.03},0.03,{"$f":"'5. TNC Parameters'!D15","v":0.03},0.03,0.97044553354850815,0.97044553354850815,23.104906018664845,23.104906018664845]
["Industrial (not used in Total GHG Emissions (TNC))",{"$f":"'5. TNC Parameters'!B16","v":1.4999999999999999E-2},1.4999999999999999E-2,{"$f":"'5. TNC Parameters'!D16","v":0.17},0.17,0.8436648165963837,0.8436648165963837,4.077336356234972,4.077336356234972]
["Note: a few equations are provided below abd more details can be found in the IPCC (2006) Guidelines."]
[]
["Weighted Methane Correction Factor (MCF)"]
["Year/period","Value (dimensionless)"]
[null,"TNC","USER"]
[2000,{"$f":"'5. TNC Parameters'!B22","v":0.91},0.91]
[2001,{"$f":"'5. TNC Parameters'!B23","v":0.96},0.96]
[">2001",{"$f":"'5. TNC Parameters'!B24","v":1},1]
[]
["Other Parameters"]
["Degradable Organic Carbon Fraction (DOCf)",{"$f":"'5. TNC Parameters'!B27","v":0.75},0.75]
["CH4 in LFG",{"$f":"'5. TNC Parameters'!B28","v":0.5},0.5,"Note: Oxidation factor is zero."]
["C to CH4",{"$f":"'5. TNC Parameters'!B29","v":1.3333333333333333},{"$f":"16/12","v":1.3333333333333333}]
["GWP CH4",{"$f":"'5. TNC Parameters'!B30","v":25},25]

{"sheet":"5. UD2 Parameters","index":7,"n_rows":31,"n_cols":13,"rows_kept":31,"cut":false,"hidden":false,"merged":[[6,14,6,15],[7,1,7,2],[7,3,7,4],[7,5,7,6],[7,7,7,8],[3,0,4,11],[20,0,21,0],[20,1,20,2],[19,0,19,2],[26,0,26,2]]}
["UD2 Parameters","Excel Toolkit for Mitigation Analysis for Low-Carbon Development Planning ",null,null,null,null,null,null,null,null,null,null,"XLMT-Solid Waste v17.1"]
[]
["This page contain values used for the Toolkit for certain key parameters."]
["The TNC values have been used as default in this Toolkit.  However, the Chair of the Waste: Solid wastes Group can change these parameters against a password - provided it is justified and accepted by all parties concerned."]
[]
[]
["Parameters for waste composition"]
["Solid Wastes","Degradable Organic Carbon (DOC)",null,"Methane generation rate constant - k (1/yr)",null,"exp(-k)",null,"Half Life of waste - ln(2)/k"]
[null,"TNC","USER","TNC","USER","TNC","USER","TNC","USER"]
["Food",{"$f":"'5. TNC Parameters'!B9","v":0.19},0.19,{"$f":"'5. TNC Parameters'!D9","v":0.4},0.4,0.67032004603563933,{"$f":"EXP(-E10)","v":0.67032004603563933},1.732867951399863,{"$f":"LN(2)/E10","v":1.732867951399863}]
["Garden",{"$f":"'5. TNC Parameters'!B10","v":0.58799999999999997},0.58799999999999997,{"$f":"'5. TNC Parameters'!D10","v":0.17},0.17,0.8436648165963837,0.8436648165963837,4.077336356234972,4.077336356234972]
["Paper",{"$f":"'5. TNC Parameters'!B11","v":0.13},0.13,{"$f":"'5. TNC Parameters'!D11","v":7.0000000000000007E-2},7.0000000000000007E-2,0.93239381990594827,0.93239381990594827,9.9021025794277886,9.9021025794277886]
["Wood",{"$f":"'5. TNC Parameters'!B12","v":5.0000000000000001E-3},5.0000000000000001E-3,{"$f":"'5. TNC Parameters'!D12","v":3.5000000000000003E-2},3.5000000000000003E-2,0.96560541625756646,0.96560541625756646,19.804205158855577,19.804205158855577]
["Textiles",{"$f":"'5. TNC Parameters'!B13","v":0.04},0.04,{"$f":"'5. TNC Parameters'!D13","v":7.0000000000000007E-2},7.0000000000000007E-2,0.93239381990594827,0.93239381990594827,9.9021025794277886,9.9021025794277886]
["Nappies",{"$f":"'5. TNC Parameters'!B14","v":2E-3},2E-3,{"$f":"'5. TNC Parameters'!D14","v":0.05},0.05,0.95122942450071402,0.95122942450071402,13.862943611198904,13.862943611198904]
["Sludge",{"$f":"'5. TNC Parameters'!B15","v":0.03},0.03,{"$f":"'5. TNC Parameters'!D15","v":0.03},0.03,0.97044553354850815,0.97044553354850815,23.104906018664845,23.104906018664845]
["Industrial (not used in Total GHG Emissions (TNC))",{"$f":"'5. TNC Parameters'!B16","v":1.4999999999999999E-2},1.4999999999999999E-2,{"$f":"'5. TNC Parameters'!D16","v":0.17},0.17,0.8436648165963837,0.8436648165963837,4.077336356234972,4.077336356234972]
["Note: a few equations are provided below abd more details can be found in the IPCC (2006) Guidelines."]
[]
["Weighted Methane Correction Factor (MCF)"]
["Year/period","Value (dimensionless)"]
[null,"TNC","USER"]
[2000,{"$f":"'5. TNC Parameters'!B22","v":0.91},0.91]
[2001,{"$f":"'5. TNC Parameters'!B23","v":0.96},0.96]
[">2001",{"$f":"'5. TNC Parameters'!B24","v":1},1]
[]
["Other Parameters"]
["DOCf",{"$f":"'5. TNC Parameters'!B27","v":0.75},0.75]
["CH4 in LFG",{"$f":"'5. TNC Parameters'!B28","v":0.5},0.5,"Note: Oxidation factor is zero."]
["C to CH4",{"$f":"'5. TNC Parameters'!B29","v":1.3333333333333333},{"$f":"16/12","v":1.3333333333333333}]
["GWP CH4",{"$f":"'5. TNC Parameters'!B30","v":25},25]

{"sheet":"6. TNC Assumptions","index":8,"n_rows":404,"n_cols":43,"rows_kept":404,"cut":false,"hidden":false,"merged":[[62,1,63,1],[119,1,120,1],[176,1,177,1],[237,1,238,1],[294,1,295,1],[351,1,352,1],[351,18,351,19],[351,20,351,21],[294,6,294,7],[294,8,294,9],[294,10,294,11],[294,12,294,13],[237,2,237,3],[237,4,237,5],[237,6,237,7],[237,8,237,9],[237,10,237,11],[237,12,237,13],[237,14,237,15],[237,16,237,17],[176,14,176,15],[176,16,176,17],[176,18,176,19],[176,20,176,21],[294,39,294,40],[294,41,294,42],[351,2,351,3],[351,4,351,5],[351,6,351,7],[351,8,351,9],[351,10,351,11],[351,12,351,13],[351,14,351,15],[351,16,351,17],[294,27,294,28],[294,29,294,30],[294,31,294,32],[294,33,294,34],[294,35,294,36],[294,37,294,38],[294,14,294,15],[294,16,294,17],[294,18,294,19],[294,20,294,21],[294,23,294,24],[294,25,294,26],[294,2,294,3],[294,4,294,5],[237,31,237,32],[237,33,237,34],[237,35,237,36],[237,37,237,38],[237,39,237,40],[237,41,237,42],[237,18,237,19],[237,20,237,21],[237,23,237,24],[237,25,237,26],[237,27,237,28],[237,29,237,30],[176,2,176,3],[176,4,176,5],[176,6,176,7],[176,8,176,9],[176,10,176,11],[176,12,176,13],[119,31,119,32],[62,2,62,3],[62,4,62,5],[119,33,119,34],[119,35,119,36],[119,37,119,38],[119,39,119,40],[119,41,119,42],[119,18,119,19],[119,20,119,21],[119,23,119,24],[119,25,119,26],[119,27,119,28],[119,29,119,30],[3,2,3,3],[3,4,3,5],[3,6,3,7],[3,8,3,9],[3,10,3,11],[3,12,3,13],[62,39,62,40],[62,41,62,42],[119,2,119,3],[119,4,119,5],[119,6,119,7],[119,8,119,9],[119,10,119,11],[119,12,119,13],[119,14,119,15],[119,16,119,17],[62,27,62,28],[62,29,62,30],[62,31,62,32],[62,33,62,34],[62,35,62,36],[62,37,62,38],[62,14,62,15],[62,16,62,17],[2,12,2,25],[62,6,62,7],[62,8,62,9],[62,10,62,11],[62,12,62,13],[3,14,3,15],[3,16,3,17],[3,18,3,19],[3,20,3,21],[62,18,62,19],[62,20,62,21],[62,23,62,24],[62,25,62,26],[3,22,3,23],[3,24,3,25]]}
["TNC Assumptions",null,null,null,null,"Excel Toolkit for Mitigation Analysis for Low-Carbon Development Planning ",null,null,null,null,null,null,null,null,null,null,null,"XLMT-Solid Wastes v17.1"]
["A","POPULATION AND SOLID WASTE GENERATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DEFAULT FROM TNC ARE ALREADY ENTERED"]
[null,null,null,null,null,null,null,null,null,null,null,null,"NOT USED IN CALCULATIONS"]
[null,"Year","Population (million)",null,"Waste per capita, WPC (kg/cap/yr)",null,"Total Waste (Gg/yr)",null,"% to SWDS",null,"Waste to SWDS (Gg/yr)",null,"Waste to SWDS under WTE Scenario (Gg/yr)",null,"% Waste Composted",null,"% Waste to SWDS under Composting project",null,"Waste to SWDS under Composting project (Gg/yr)",null,"% Waste Recycled",null,"% Waste to SWDS under recycling project",null,"Waste to SWDS under Recycling project(Gg/yr)"]
[null,null,"TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER"]
[null,2000,{"$f":"'4. Data'!C4","v":1.1510940000000001},{"$f":"C6","v":1.1510940000000001},{"$f":"'4. Data'!D4","v":230.93},{"$f":"E6","v":230.93},{"$f":"C6*E6","v":265.82213742000005},{"$f":"D6*F6","v":265.82213742000005},{"$f":"'4. Data'!F4","v":0.75},{"$f":"I6","v":0.75},{"$f":"G6*I6","v":199.36660306500005},{"$f":"H6*J6","v":199.36660306500005},199.36660306500005,0]
[null,2001,{"$f":"'4. Data'!C5","v":1.160083},{"$f":"C7","v":1.160083},{"$f":"'4. Data'!D5","v":264.37},{"$f":"E7","v":264.37},{"$f":"C7*E7","v":306.69114271000001},{"$f":"D7*F7","v":306.69114271000001},{"$f":"'4. Data'!F5","v":0.88},{"$f":"I7","v":0.88},{"$f":"G7*I7","v":269.8882055848},269.8882055848,269.8882055848,269.8882055848]
[null,2002,{"$f":"'4. Data'!C6","v":1.1679949999999999},1.1679949999999999,{"$f":"'4. Data'!D6","v":311.57},311.57,363.91220214999998,363.91220214999998,{"$f":"'4. Data'!F6","v":1},1,363.91220214999998,363.91220214999998,363.91220214999998,363.91220214999998]
[null,2003,{"$f":"'4. Data'!C7","v":1.176323},1.176323,{"$f":"'4. Data'!D7","v":316.62},316.62,372.44738826000003,372.44738826000003,{"$f":"'4. Data'!F7","v":1},1,372.44738826000003,372.44738826000003,372.44738826000003,372.44738826000003]
[null,2004,{"$f":"'4. Data'!C8","v":1.1835329999999999},1.1835329999999999,{"$f":"'4. Data'!D8","v":322.08999999999997},322.08999999999997,381.20414396999996,381.20414396999996,{"$f":"'4. Data'!F8","v":1},1,381.20414396999996,381.20414396999996,381.20414396999996,381.20414396999996]
[null,2005,{"$f":"'4. Data'!C9","v":1.190361},1.190361,{"$f":"'4. Data'!D9","v":327.78},327.78,390.17652857999997,390.17652857999997,{"$f":"'4. Data'!F9","v":1},1,390.17652857999997,390.17652857999997,390.17652857999997,390.17652857999997]
[null,2006,{"$f":"'4. Data'!C10","v":1.195676},1.195676,{"$f":"'4. Data'!D10","v":340.43},340.43,407.04398068,407.04398068,{"$f":"'4. Data'!F10","v":1},1,407.04398068,407.04398068,407.04398068,407.04398068]
[null,2007,{"$f":"'4. Data'!C11","v":1.200887},1.200887,{"$f":"'4. Data'!D11","v":328.44},328.44,394.41932628000001,394.41932628000001,{"$f":"'4. Data'!F11","v":1},1,394.41932628000001,394.41932628000001,394.41932628000001,394.41932628000001]
[null,2008,{"$f":"'4. Data'!C12","v":1.204955},1.204955,{"$f":"'4. Data'!D12","v":331.54},331.54,399.49078070000002,399.49078070000002,{"$f":"'4. Data'!F12","v":1},1,399.49078070000002,399.49078070000002,399.49078070000002,399.49078070000002]
[null,2009,{"$f":"'4. Data'!C13","v":1.2078420000000001},1.2078420000000001,{"$f":"'4. Data'!D13","v":344.37},344.37,415.94454954000003,415.94454954000003,{"$f":"'4. Data'!F13","v":1},1,415.94454954000003,415.94454954000003,415.94454954000003,415.94454954000003]
[null,2010,{"$f":"'4. Data'!C14","v":1.210391},1.210391,{"$f":"'4. Data'!D14","v":353.35},353.35,427.69165985000001,427.69165985000001,{"$f":"'4. Data'!F14","v":1},1,427.69165985000001,427.69165985000001,427.69165985000001,427.69165985000001]
[null,2011,{"$f":"'4. Data'!C15","v":1.21197},1.21197,{"$f":"'4. Data'!D15","v":342},342,414.49374,414.49374,{"$f":"'4. Data'!F15","v":1},1,414.49374,414.49374,414.49374,414.49374]
[null,2012,{"$f":"'4. Data'!C16","v":1.214987},1.214987,{"$f":"'4. Data'!D16","v":319.24},319.24,387.87244988000003,387.87244988000003,{"$f":"'4. Data'!F16","v":1},1,387.87244988000003,387.87244988000003,387.87244988000003,387.87244988000003]
[null,2013,{"$f":"'4. Data'!C17","v":1.217341},1.217341,{"$f":"'4. Data'!D17","v":352.99},352.99,429.70919959000003,429.70919959000003,{"$f":"'4. Data'!F17","v":1},1,429.70919959000003,429.70919959000003,429.70919959000003,429.70919959000003]
[null,2014,{"$f":"'4. Data'!C18","v":1.219265},1.219265,{"$f":"'4. Data'!D18","v":341.85},341.85,416.80574025000004,416.80574025000004,{"$f":"'4. Data'!F18","v":1},1,416.80574025000004,416.80574025000004,416.80574025000004,416.80574025000004]
[null,2015,{"$f":"'4. Data'!C19","v":1.2199291999999999},1.2199291999999999,{"$f":"'4. Data'!D19","v":348.4971546340559},348.4971546340559,425.14185505500006,425.14185505500006,{"$f":"'4. Data'!F19","v":1},1,425.14185505500006,425.14185505500006,425.14185505500006,425.14185505500006]
[null,2016,{"$f":"'4. Data'!C20","v":1.2205933999999998},1.2205933999999998,{"$f":"'4. Data'!D20","v":355.27366619883423},355.27366619883423,433.64469215610012,433.64469215610012,{"$f":"'4. Data'!F20","v":1},1,433.64469215610012,433.64469215610012,433.64469215610012,433.64469215610012]
[null,2017,{"$f":"'4. Data'!C21","v":1.2212575999999997},1.2212575999999997,{"$f":"'4. Data'!D21","v":362.18205397388903},362.18205397388903,442.31758599922205,442.31758599922205,{"$f":"'4. Data'!F21","v":1},1,442.31758599922205,442.31758599922205,442.31758599922205,442.31758599922205,0.02,0.02,0.98,0.98,433.47123427923759,433.47123427923759,0.02,0.02,0.98,0.98,433.47123427923759,433.47123427923759]
[null,2018,{"$f":"'4. Data'!C22","v":1.2219217999999998},1.2219217999999998,{"$f":"'4. Data'!D22","v":369.22488633823093},369.22488633823093,451.1639377192065,451.1639377192065,{"$f":"'4. Data'!F22","v":1},1,451.1639377192065,451.1639377192065,451.1639377192065,451.1639377192065,0.04,0.04,0.96,0.96,433.11738021043823,433.11738021043823,0.04,0.04,0.96,0.96,433.11738021043823,433.11738021043823]
[null,2019,{"$f":"'4. Data'!C23","v":1.222586},1.222586,{"$f":"'4. Data'!D23","v":376.40478172790353},376.40478172790353,460.18721647359064,460.18721647359064,{"$f":"'4. Data'!F23","v":1},1,460.18721647359064,460.18721647359064,241.18721647359064,241.18721647359064,0.06,0.06,0.94,0.94,432.57598348517519,432.57598348517519,0.06,0.06,0.94,0.94,432.57598348517519,432.57598348517519]
[null,2020,{"$f":"'4. Data'!C24","v":1.2218556},1.2218556,{"$f":"'4. Data'!D24","v":384.16238449376704},384.16238449376704,469.39096080306246,469.39096080306246,{"$f":"'4. Data'!F24","v":1},1,469.39096080306246,469.39096080306246,250.39096080306246,250.39096080306246,0.08,0.08,0.92,0.92,431.83968393881747,431.83968393881747,0.08,0.08,0.92,0.92,431.83968393881747,431.83968393881747]
[null,2021,{"$f":"'4. Data'!C25","v":1.2211252000000001},1.2211252000000001,{"$f":"'4. Data'!D25","v":392.08000950199346},392.08000950199346,478.7787800191237,478.7787800191237,{"$f":"'4. Data'!F25","v":1},1,478.7787800191237,478.7787800191237,259.7787800191237,259.7787800191237,0.1,0.1,0.9,0.9,430.90090201721137,430.90090201721137,0.1,0.1,0.9,0.9,430.90090201721137,430.90090201721137]
[null,2022,{"$f":"'4. Data'!C26","v":1.2203948000000002},1.2203948000000002,{"$f":"'4. Data'!D26","v":400.16096071493104},400.16096071493104,488.35435561950624,488.35435561950624,{"$f":"'4. Data'!F26","v":1},1,488.35435561950624,488.35435561950624,269.35435561950624,269.35435561950624,0.12000000000000001,0.12000000000000001,0.88,0.88,429.75183294516552,429.75183294516552,0.12000000000000001,0.12000000000000001,0.88,0.88,429.75183294516552,429.75183294516552]
[null,2023,{"$f":"'4. Data'!C27","v":1.2196644000000003},1.2196644000000003,{"$f":"'4. Data'!D27","v":408.40861037831075},408.40861037831075,498.12144273189631,498.12144273189631,{"$f":"'4. Data'!F27","v":1},1,498.12144273189631,498.12144273189631,279.12144273189631,279.12144273189631,0.14000000000000001,0.14000000000000001,0.86,0.86,428.38444074943084,428.38444074943084,0.14000000000000001,0.14000000000000001,0.86,0.86,428.38444074943084,428.38444074943084]
[null,2024,{"$f":"'4. Data'!C28","v":1.218934},1.218934,{"$f":"'4. Data'!D28","v":416.82640043393184},416.82640043393184,508.08387158653426,508.08387158653426,{"$f":"'4. Data'!F28","v":1},1,508.08387158653426,508.08387158653426,289.08387158653426,289.08387158653426,0.16,0.16,0.84,0.84,426.79045213268876,426.79045213268876,0.16,0.16,0.84,0.84,426.79045213268876,426.79045213268876]
[null,2025,{"$f":"'4. Data'!C29","v":1.2161911999999999},1.2161911999999999,{"$f":"'4. Data'!D29","v":426.12177182195114},426.12177182195114,518.24554901826491,518.24554901826491,{"$f":"'4. Data'!F29","v":1},1,518.24554901826491,518.24554901826491,299.24554901826491,299.24554901826491,0.18,0.18,0.82000000000000006,0.82000000000000006,424.96135019497729,424.96135019497729,0.18,0.18,0.82000000000000006,0.82000000000000006,424.96135019497729,424.96135019497729]
[null,2026,{"$f":"'4. Data'!C30","v":1.2134483999999999},1.2134483999999999,{"$f":"'4. Data'!D30","v":435.62664881228591},435.62664881228591,528.61045999863018,528.61045999863018,{"$f":"'4. Data'!F30","v":1},1,528.61045999863018,528.61045999863018,309.61045999863018,309.61045999863018,0.19999999999999998,0.19999999999999998,0.8,0.8,422.88836799890419,422.88836799890419,0.19999999999999998,0.19999999999999998,0.8,0.8,422.88836799890419,422.88836799890419]
[null,2027,{"$f":"'4. Data'!C31","v":1.2107055999999998},1.2107055999999998,{"$f":"'4. Data'!D31","v":445.34581255641569},445.34581255641569,539.18266919860275,539.18266919860275,{"$f":"'4. Data'!F31","v":1},1,539.18266919860275,539.18266919860275,320.18266919860275,320.18266919860275,0.24,0.24,0.76,0.76,409.77882859093808,409.77882859093808,0.21999999999999997,0.21999999999999997,0.78,0.78,420.56248197491016,420.56248197491016]
[null,2028,{"$f":"'4. Data'!C32","v":1.2079627999999998},1.2079627999999998,{"$f":"'4. Data'!D32","v":455.28415492809455},455.28415492809455,549.96632258257478,549.96632258257478,{"$f":"'4. Data'!F32","v":1},1,549.96632258257478,549.96632258257478,330.96632258257478,330.96632258257478,0.26,0.26,0.74,0.74,406.97507871110531,406.97507871110531,0.23999999999999996,0.23999999999999996,0.76,0.76,417.97440516275685,417.97440516275685]
[null,2029,{"$f":"'4. Data'!C33","v":1.20522},1.20522,{"$f":"'4. Data'!D33","v":465.44668113226328},465.44668113226328,560.96564903422632,560.96564903422632,{"$f":"'4. Data'!F33","v":1},1,560.96564903422632,560.96564903422632,341.96564903422632,341.96564903422632,0.28000000000000003,0.28000000000000003,0.72,0.72,403.89526730464291,403.89526730464291,0.25999999999999995,0.25999999999999995,0.74,0.74,415.11458028532746,415.11458028532746]
[null,2030,{"$f":"'4. Data'!C34","v":1.2024771999999999},1.2024771999999999,{"$f":"'4. Data'!D34","v":475.83851237670945},475.83851237670945,572.18496201491087,572.18496201491087,{"$f":"'4. Data'!F34","v":1},1,572.18496201491087,572.18496201491087,353.18496201491087,353.18496201491087,0.30000000000000004,0.30000000000000004,0.7,0.7,400.52947341043756,400.52947341043756,0.27999999999999997,0.27999999999999997,0.72,0.72,411.97317265073582,411.97317265073582]
[null,2031,{"$f":"'4. Data'!C35","v":1.1997343999999999},1.1997343999999999,{"$f":"'4. Data'!D35","v":486.46488860801952},486.46488860801952,583.62866125520907,583.62866125520907,{"$f":"'4. Data'!F35","v":1},1,583.62866125520907,583.62866125520907,364.62866125520907,364.62866125520907,0.31000000000000005,0.31000000000000005,0.69,0.69,402.70377626609422,402.70377626609422,0.28999999999999998,0.28999999999999998,0.71,0.71,414.37634949119843,414.37634949119843]
[null,2032,{"$f":"'4. Data'!C36","v":1.1969915999999998},1.1969915999999998,{"$f":"'4. Data'!D36","v":497.33117131341049},497.33117131341049,595.30123448031327,595.30123448031327,{"$f":"'4. Data'!F36","v":1},1,595.30123448031327,595.30123448031327,376.30123448031327,376.30123448031327,0.32000000000000006,0.32000000000000006,0.67999999999999994,0.67999999999999994,404.80483944661296,404.80483944661296,0.3,0.3,0.7,0.7,416.71086413621924,416.71086413621924]
[null,2033,{"$f":"'4. Data'!C37","v":1.1942487999999998},1.1942487999999998,{"$f":"'4. Data'!D37","v":508.4428463900652},508.4428463900652,607.20725916991955,607.20725916991955,{"$f":"'4. Data'!F37","v":1},1,607.20725916991955,607.20725916991955,388.20725916991955,388.20725916991955,0.33000000000000007,0.33000000000000007,0.66999999999999993,0.66999999999999993,406.82886364384603,406.82886364384603,0.31,0.31,0.69,0.69,418.97300882724448,418.97300882724448]
[null,2034,{"$f":"'4. Data'!C38","v":1.17927},1.17927,{"$f":"'4. Data'!D38","v":525.19898272093587},525.19898272093587,619.35140435331812,619.35140435331812,{"$f":"'4. Data'!F38","v":1},1,619.35140435331812,619.35140435331812,400.35140435331812,400.35140435331812,0.34000000000000008,0.34000000000000008,0.65999999999999992,0.65999999999999992,408.7719268731899,408.7719268731899,0.32,0.32,0.67999999999999994,0.67999999999999994,421.15895496025627,421.15895496025627]
[null,2035,{"$f":"'4. Data'!C39","v":1.17408},1.17408,{"$f":"'4. Data'!D39","v":538.07102790302565},538.07102790302565,631.73843244038437,631.73843244038437,{"$f":"'4. Data'!F39","v":1},1,631.73843244038437,631.73843244038437,412.73843244038437,412.73843244038437,0.35000000000000009,0.35000000000000009,0.64999999999999991,0.64999999999999991,410.62998108624981,410.62998108624981,0.33,0.33,0.66999999999999993,0.66999999999999993,423.26474973505748,423.26474973505748]
[null,2036,{"$f":"'4. Data'!C40","v":1.16889},1.16889,{"$f":"'4. Data'!D40","v":551.26932482029281},551.26932482029281,644.37320108919209,644.37320108919209,{"$f":"'4. Data'!F40","v":1},1,644.37320108919209,644.37320108919209,425.37320108919209,425.37320108919209,0.3600000000000001,0.3600000000000001,0.6399999999999999,0.6399999999999999,412.39884869708288,412.39884869708288,0.34,0.34,0.65999999999999992,0.65999999999999992,425.28631271886672,425.28631271886672]
[null,2037,{"$f":"'4. Data'!C41","v":1.1637},1.1637,{"$f":"'4. Data'!D41","v":564.80249644322078},564.80249644322078,657.26066511097599,657.26066511097599,{"$f":"'4. Data'!F41","v":1},1,657.26066511097599,657.26066511097599,438.26066511097599,438.26066511097599,0.37000000000000011,0.37000000000000011,0.62999999999999989,0.62999999999999989,414.07421901991478,414.07421901991478,0.35000000000000003,0.35000000000000003,0.64999999999999991,0.64999999999999991,427.21943232213431,427.21943232213431]
[null,2038,{"$f":"'4. Data'!C42","v":1.1585099999999999},1.1585099999999999,{"$f":"'4. Data'!D42","v":578.67940579985975},578.67940579985975,670.40587841319552,670.40587841319552,{"$f":"'4. Data'!F42","v":1},1,670.40587841319552,670.40587841319552,451.40587841319552,451.40587841319552,0.38000000000000012,0.38000000000000012,0.61999999999999988,0.61999999999999988,415.65164461618116,415.65164461618116,0.36000000000000004,0.36000000000000004,0.6399999999999999,0.6399999999999999,429.05976218444505,429.05976218444505]
[null,2039,{"$f":"'4. Data'!C43","v":1.140226},1.140226,{"$f":"'4. Data'!D43","v":599.7179471275515},599.7179471275515,683.81399598145947,683.81399598145947,{"$f":"'4. Data'!F43","v":1},1,683.81399598145947,683.81399598145947,464.81399598145947,464.81399598145947,0.39000000000000012,0.39000000000000012,0.60999999999999988,0.60999999999999988,417.12653754869018,417.12653754869018,0.37000000000000005,0.37000000000000005,0.62999999999999989,0.62999999999999989,430.8028174683194,430.8028174683194]
[null,2040,{"$f":"'4. Data'!C44","v":1.1304187999999999},1.1304187999999999,{"$f":"'4. Data'!D44","v":617.01935238611452},617.01935238611452,697.49027590108869,697.49027590108869,{"$f":"'4. Data'!F44","v":1},1,697.49027590108869,697.49027590108869,478.49027590108869,478.49027590108869,0.40000000000000013,0.40000000000000013,0.59999999999999987,0.59999999999999987,418.49416554065311,418.49416554065311,0.38000000000000006,0.38000000000000006,0.61999999999999988,0.61999999999999988,432.44397105867489,432.44397105867489]
[null,2041,{"$f":"'4. Data'!C45","v":1.1206116000000002},1.1206116000000002,{"$f":"'4. Data'!D45","v":634.86767531150883},634.86767531150883,711.44008141911047,711.44008141911047,{"$f":"'4. Data'!F45","v":1},1,711.44008141911047,711.44008141911047,492.44008141911047,492.44008141911047,0.41000000000000014,0.41000000000000014,0.58999999999999986,0.58999999999999986,419.74964803727505,419.74964803727505,0.39000000000000007,0.39000000000000007,0.60999999999999988,0.60999999999999988,433.97844966565731,433.97844966565731]
[null,2042,{"$f":"'4. Data'!C46","v":1.1108044000000001},1.1108044000000001,{"$f":"'4. Data'!D46","v":653.28232679623216},653.28232679623216,725.66888304749261,725.66888304749261,{"$f":"'4. Data'!F46","v":1},1,725.66888304749261,725.66888304749261,506.66888304749261,506.66888304749261,0.42000000000000015,0.42000000000000015,0.57999999999999985,0.57999999999999985,420.88795216754562,420.88795216754562,0.40000000000000008,0.40000000000000008,0.59999999999999987,0.59999999999999987,435.40132982849548,435.40132982849548]
[null,2043,{"$f":"'4. Data'!C47","v":1.1009972000000001},1.1009972000000001,{"$f":"'4. Data'!D47","v":672.28350872140504},672.28350872140504,740.18226070844264,740.18226070844264,{"$f":"'4. Data'!F47","v":1},1,740.18226070844264,740.18226070844264,521.18226070844264,521.18226070844264,0.43000000000000016,0.43000000000000016,0.56999999999999984,0.56999999999999984,421.90388860381216,421.90388860381216,0.41000000000000009,0.41000000000000009,0.58999999999999986,0.58999999999999986,436.70753381798107,436.70753381798107]
[null,2044,{"$f":"'4. Data'!C48","v":1.0911900000000001},1.0911900000000001,{"$f":"'4. Data'!D48","v":691.89225150763059},691.89225150763059,754.98590592261155,754.98590592261155,{"$f":"'4. Data'!F48","v":1},1,754.98590592261155,754.98590592261155,535.98590592261155,535.98590592261155,0.44000000000000017,0.44000000000000017,0.55999999999999983,0.55999999999999983,422.79210731666234,422.79210731666234,0.4200000000000001,0.4200000000000001,0.57999999999999985,0.57999999999999985,437.89182543511458,437.89182543511458]
[null,2045,{"$f":"'4. Data'!C49","v":1.0801642},1.0801642,{"$f":"'4. Data'!D49","v":712.93385213198485},712.93385213198485,770.08562404106374,770.08562404106374,{"$f":"'4. Data'!F49","v":1},1,770.08562404106374,770.08562404106374,551.08562404106374,551.08562404106374,0.45000000000000018,0.45000000000000018,0.54999999999999982,0.54999999999999982,423.54709322258492,423.54709322258492,0.4300000000000001,0.4300000000000001,0.56999999999999984,0.56999999999999984,438.94880570340621,438.94880570340621]
[null,2046,{"$f":"'4. Data'!C50","v":1.0691383999999999},1.0691383999999999,{"$f":"'4. Data'!D50","v":734.69191315351225},734.69191315351225,785.48733652188503,785.48733652188503,{"$f":"'4. Data'!F50","v":1},1,785.48733652188503,785.48733652188503,566.48733652188503,566.48733652188503,0.46000000000000019,0.46000000000000019,0.53999999999999981,0.53999999999999981,424.16316172181774,424.16316172181774,0.44000000000000011,0.44000000000000011,0.55999999999999983,0.55999999999999983,439.8729084522555,439.8729084522555]
[null,2047,{"$f":"'4. Data'!C51","v":1.0581125999999998},1.0581125999999998,{"$f":"'4. Data'!D51","v":757.19453983661367},757.19453983661367,801.19708325232273,801.19708325232273,{"$f":"'4. Data'!F51","v":1},1,801.19708325232273,801.19708325232273,582.19708325232273,582.19708325232273,0.4700000000000002,0.4700000000000002,0.5299999999999998,0.5299999999999998,424.6344541237309,424.6344541237309,0.45000000000000012,0.45000000000000012,0.54999999999999982,0.54999999999999982,440.65839578877734,440.65839578877734]
[null,2048,{"$f":"'4. Data'!C52","v":1.0470867999999998},1.0470867999999998,{"$f":"'4. Data'!D52","v":780.4711366023995},780.4711366023995,817.22102491736916,817.22102491736916,{"$f":"'4. Data'!F52","v":1},1,817.22102491736916,817.22102491736916,598.22102491736916,598.22102491736916,0.4800000000000002,0.4800000000000002,0.5199999999999998,0.5199999999999998,424.95493295703182,424.95493295703182,0.46000000000000013,0.46000000000000013,0.53999999999999981,0.53999999999999981,441.29935345537922,441.29935345537922]
[null,2049,{"$f":"'4. Data'!C53","v":1.0360609999999999},1.0360609999999999,{"$f":"'4. Data'!D53","v":804.55247848892748},804.55247848892748,833.56544541571657,833.56544541571657,{"$f":"'4. Data'!F53","v":1},1,833.56544541571657,833.56544541571657,614.56544541571657,614.56544541571657,0.49000000000000021,0.49000000000000021,0.50999999999999979,0.50999999999999979,425.11837716201529,425.11837716201529,0.47000000000000014,0.47000000000000014,0.5299999999999998,0.5299999999999998,441.78968607032959,441.78968607032959]
[null,2050,{"$f":"'4. Data'!C54","v":1.0245561999999999},1.0245561999999999,{"$f":"'4. Data'!D54","v":829.85858103638532},829.85858103638532,850.23675432403093,850.23675432403093,{"$f":"'4. Data'!F54","v":1},1,850.23675432403093,850.23675432403093,631.23675432403093,631.23675432403093,0.50000000000000022,0.50000000000000022,0.49999999999999978,0.49999999999999978,425.11837716201529,425.11837716201529,0.48000000000000015,0.48000000000000015,0.5199999999999998,0.5199999999999998,442.12311224849589,442.12311224849589]
[]
[]
["B","SOLID WASTE % COMPOSITION FOR BAU AND DIFFERENT SCENARIOS"]
[]
[null,"1. BAU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2. Scenario 1: LFG"]
[]
[null,"Year","Food (Gg/yr)",null,"Garden (Gg/yr)",null,"Paper (Gg/yr)",null,"Wood (Gg/yr)",null,"Textiles (Gg/yr)",null,"Nappies (Gg/yr)",null,"Inert (Gg/yr)",null,"Sludge (Gg/yr)",null,"Industrial (Gg/yr)",null,null,null,null,"Food (Gg/yr)",null,"Garden (Gg/yr)",null,"Paper (Gg/yr)",null,"Wood (Gg/yr)",null,"Textiles (Gg/yr)",null,"Nappies (Gg/yr)",null,"Inert (Gg/yr)",null,"Sludge (Gg/yr)",null,"Industrial (Gg/yr)"]
[null,null,"TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER",null,"TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER"]
[null,{"$f":"B6","v":2000},0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,0,0,0,0,null,{"$f":"SUM(D65:T65)-R65","v":1.85},null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.15700000000000008,0.15700000000000008,0,0,0,0,null,{"$f":"SUM(Y65:AO65)","v":1.85}]
[null,2001,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,0,0,0,0,null,{"$f":"SUM(D66:T66)-R66","v":1.85},null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,0,0,0,0,null,{"$f":"SUM(Y66:AO66)","v":1.85}]
[null,2002,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,4.9999999999999996E-2,4.9999999999999996E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,0,0,0,0,null,1.85,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,4.9999999999999996E-2,4.9999999999999996E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.15700000000000014,0.15700000000000014,0,0,0,0,null,1.85]
[null,2003,0.15,0.15,0.5,0.5,0.11999999999999998,0.11999999999999998,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,0,0,0,0,null,1.8499999999999996,null,0.15,0.15,0.5,0.5,0.11999999999999998,0.11999999999999998,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.15700000000000011,0.15700000000000011,0,0,0,0,null,1.8499999999999996]
[null,2004,0.15,0.15,0.5,0.5,0.12000000000000001,0.12000000000000001,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,0,0,0,0,null,1.85,null,0.15,0.15,0.5,0.5,0.12000000000000001,0.12000000000000001,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.15699999999999997,0.15699999999999997,0,0,0,0,null,1.85]
[null,2005,0.15,0.15,0.5,0.5,0.12000000000000001,0.12000000000000001,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,1.515467888732222E-2,1.515467888732222E-2,1.3759259224377614E-3,1.3759259224377614E-3,null,1.8679065307321978,null,0.15,0.15,0.5,0.5,0.12000000000000001,0.12000000000000001,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.14046939519024002,0.14046939519024002,1.515467888732222E-2,1.515467888732222E-2,1.3759259224377614E-3,1.3759259224377614E-3,null,1.85]
[null,2006,0.15,0.15,0.5,0.5,0.11999999999999998,0.11999999999999998,2.0000000000000004E-2,2.0000000000000004E-2,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,1.979147311438385E-2,1.979147311438385E-2,1.2254842810024379E-3,1.2254842810024379E-3,null,1.8722424416763883,null,0.15,0.15,0.5,0.5,0.11999999999999998,0.11999999999999998,2.0000000000000004E-2,2.0000000000000004E-2,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.13598304260461352,0.13598304260461352,1.979147311438385E-2,1.979147311438385E-2,1.2254842810024379E-3,1.2254842810024379E-3,null,1.8499999999999992]
[null,2007,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,2.9999999999999996E-3,2.9999999999999996E-3,0.157,0.157,3.3155069056419871E-2,3.3155069056419871E-2,2.2480947076374586E-3,2.2480947076374586E-3,null,1.8876512584716951,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,2.9999999999999996E-3,2.9999999999999996E-3,0.12159683623594267,0.12159683623594267,3.3155069056419871E-2,3.3155069056419871E-2,2.2480947076374586E-3,2.2480947076374586E-3,null,1.8500000000000005]
[null,2008,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,3.0408711757287366E-2,3.0408711757287366E-2,1.9852873666078071E-3,1.9852873666078071E-3,null,1.8843792864905029,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.12460600087610488,0.12460600087610488,3.0408711757287366E-2,3.0408711757287366E-2,1.9852873666078071E-3,1.9852873666078071E-3,null,1.85]
[null,2009,0.15,0.15,0.5,0.5,0.12,0.12,1.9999999999999997E-2,1.9999999999999997E-2,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.15699999999999997,0.15699999999999997,2.1940424535175647E-2,2.1940424535175647E-2,2.8053739405660486E-3,2.8053739405660486E-3,null,1.8775511724163079,null,0.15,0.15,0.5,0.5,0.12,0.12,1.9999999999999997E-2,1.9999999999999997E-2,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.13225420152425829,0.13225420152425829,2.1940424535175647E-2,2.1940424535175647E-2,2.8053739405660486E-3,2.8053739405660486E-3,null,1.85]
[null,2010,0.15,0.15,0.5,0.5,0.12,0.12,1.9999999999999997E-2,1.9999999999999997E-2,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,2.560021863377002E-2,2.560021863377002E-2,2.6458874610668886E-3,2.6458874610668886E-3,null,1.8808919935559039,null,0.15,0.15,0.5,0.5,0.12,0.12,1.9999999999999997E-2,1.9999999999999997E-2,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.12875389390516312,0.12875389390516312,2.560021863377002E-2,2.560021863377002E-2,2.6458874610668886E-3,2.6458874610668886E-3,null,1.85]
[null,2011,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,5.000000000000001E-2,5.000000000000001E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,2.5095674545048616E-2,2.5095674545048616E-2,3.7709978442617737E-3,3.7709978442617737E-3,null,1.8826376702335721,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,5.000000000000001E-2,5.000000000000001E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.12813332761068963,0.12813332761068963,2.5095674545048616E-2,2.5095674545048616E-2,3.7709978442617737E-3,3.7709978442617737E-3,null,1.85]
[null,2012,0.15,0.15,0.5,0.5,0.12000000000000001,0.12000000000000001,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,1.9001091730748421E-2,1.9001091730748421E-2,1.7479173893627921E-3,1.7479173893627921E-3,null,1.8724969265094742,null,0.15,0.15,0.5,0.5,0.12000000000000001,0.12000000000000001,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.13625099087988876,0.13625099087988876,1.9001091730748421E-2,1.9001091730748421E-2,1.7479173893627921E-3,1.7479173893627921E-3,null,1.85]
[null,2013,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,1.6203981684924672E-2,1.6203981684924672E-2,7.5622770075682198E-4,7.5622770075682198E-4,null,1.8677164370864385,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.14003979061431865,0.14003979061431865,1.6203981684924672E-2,1.6203981684924672E-2,7.5622770075682198E-4,7.5622770075682198E-4,null,1.8500000000000005]
[null,2014,0.15,0.15,0.5,0.5,0.11999999999999998,0.11999999999999998,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.15699999999999997,0.15699999999999997,1.2454243065094158E-2,1.2454243065094158E-2,4.5438433714085582E-4,4.5438433714085582E-4,null,1.8633630117393758,null,0.15,0.15,0.5,0.5,0.11999999999999998,0.11999999999999998,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.14409137259776486,0.14409137259776486,1.2454243065094158E-2,1.2454243065094158E-2,4.5438433714085582E-4,4.5438433714085582E-4,null,1.8499999999999996]
[null,2015,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,1.3736297498265614E-2,1.3736297498265614E-2,4.4547484033417238E-4,4.4547484033417238E-4,null,1.864627247178934,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.14281822766140029,0.14281822766140029,1.3736297498265614E-2,1.3736297498265614E-2,4.4547484033417238E-4,4.4547484033417238E-4,null,1.85]
[null,2016,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.15699999999999997,0.15699999999999997,1.4963287035147727E-2,1.4963287035147727E-2,4.3674003954330621E-4,4.3674003954330621E-4,null,1.8658367671142344,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.14159997292530901,0.14159997292530901,1.4963287035147727E-2,1.4963287035147727E-2,4.3674003954330621E-4,4.3674003954330621E-4,null,1.85]
[null,2017,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,1.6136878175159318E-2,1.6136878175159318E-2,4.2817650935618261E-4,4.2817650935618261E-4,null,1.8669932311938717,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.14043494531548442,0.14043494531548442,1.6136878175159318E-2,1.6136878175159318E-2,4.2817650935618261E-4,4.2817650935618261E-4,null,1.85]
[null,2018,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,5.000000000000001E-2,5.000000000000001E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,1.7258693235464511E-2,1.7258693235464511E-2,4.1978089152566923E-4,4.1978089152566923E-4,null,1.8680982550185159,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,5.000000000000001E-2,5.000000000000001E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.1393215258730098,0.1393215258730098,1.7258693235464511E-2,1.7258693235464511E-2,4.1978089152566923E-4,4.1978089152566923E-4,null,1.85]
[null,2019,0.15,0.15,0.5,0.5,0.12,0.12,2.0000000000000004E-2,2.0000000000000004E-2,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,1.8330311442895313E-2,1.8330311442895313E-2,4.1154989365261685E-4,4.1154989365261685E-4,null,1.8691534112302004,null,0.15,0.15,0.5,0.5,0.12,0.12,2.0000000000000004E-2,2.0000000000000004E-2,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.1382581386634521,0.1382581386634521,1.8330311442895313E-2,1.8330311442895313E-2,4.1154989365261685E-4,4.1154989365261685E-4,null,1.8499999999999996]
[null,2020,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,1.93532700000403E-2,1.93532700000403E-2,4.0348028789472239E-4,4.0348028789472239E-4,null,1.8701602305758298,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.13724324971206503,0.13724324971206503,1.93532700000403E-2,1.93532700000403E-2,4.0348028789472239E-4,4.0348028789472239E-4,null,1.85]
[null,2021,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,2.0329065126092751E-2,2.0329065126092751E-2,3.9556890970070827E-4,3.9556890970070827E-4,null,1.8711202029454941,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.13627536596420664,0.13627536596420664,2.0329065126092751E-2,2.0329065126092751E-2,3.9556890970070827E-4,3.9556890970070827E-4,null,1.85]
[null,2022,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.15700000000000003,0.15700000000000003,2.1259153073038169E-2,2.1259153073038169E-2,3.8781265656932177E-4,3.8781265656932177E-4,null,1.8720347783861768,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.13535303427039241,0.13535303427039241,2.1259153073038169E-2,2.1259153073038169E-2,3.8781265656932177E-4,3.8781265656932177E-4,null,1.8499999999999996]
[null,2023,0.15,0.15,0.5,0.5,0.11999999999999998,0.11999999999999998,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,2.2144951117748096E-2,2.2144951117748096E-2,3.8020848683266846E-4,3.8020848683266846E-4,null,1.8729053680914132,null,0.15,0.15,0.5,0.5,0.11999999999999998,0.11999999999999998,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.13447484039541921,0.13447484039541921,2.2144951117748096E-2,2.2144951117748096E-2,3.8020848683266846E-4,3.8020848683266846E-4,null,1.8499999999999996]
[null,2024,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,2.2987838530534356E-2,2.2987838530534356E-2,3.7275341846340041E-4,3.7275341846340041E-4,null,1.8737333453674614,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.1336394080510023,0.1336394080510023,2.2987838530534356E-2,2.2987838530534356E-2,3.7275341846340041E-4,3.7275341846340041E-4,null,1.8500000000000005]
[null,2025,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,2.3789157520705491E-2,2.3789157520705491E-2,3.6544452790529454E-4,3.6544452790529454E-4,null,1.8745200465765162,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.13284539795138936,0.13284539795138936,2.3789157520705491E-2,2.3789157520705491E-2,3.6544452790529454E-4,3.6544452790529454E-4,null,1.85]
[null,2026,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,2.455021415965479E-2,2.455021415965479E-2,3.582789489267594E-4,3.582789489267594E-4,null,1.8752667720575082,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.13209150689141838,0.13209150689141838,2.455021415965479E-2,2.455021415965479E-2,3.582789489267594E-4,3.582789489267594E-4,null,1.8499999999999996]
[null,2027,0.15,0.15,0.5,0.5,0.11999999999999998,0.11999999999999998,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,2.527227928199758E-2,2.527227928199758E-2,3.5125387149682294E-4,3.5125387149682294E-4,null,1.875974787024991,null,0.15,0.15,0.5,0.5,0.11999999999999998,0.11999999999999998,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.13137646684650564,0.13137646684650564,2.527227928199758E-2,2.527227928199758E-2,3.5125387149682294E-4,3.5125387149682294E-4,null,1.8499999999999996]
[null,2028,0.15,0.15,0.5,0.5,0.12000000000000001,0.12000000000000001,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,2.5956589365263624E-2,2.5956589365263624E-2,3.4436654068315979E-4,3.4436654068315979E-4,null,1.8766453224466302,null,0.15,0.15,0.5,0.5,0.12000000000000001,0.12000000000000001,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.1306990440940532,0.1306990440940532,2.5956589365263624E-2,2.5956589365263624E-2,3.4436654068315979E-4,3.4436654068315979E-4,null,1.85]
[null,2029,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,2.6604347388639184E-2,2.6604347388639184E-2,3.3761425557172521E-4,3.3761425557172521E-4,null,1.8772795758997829,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.130058038355789,0.130058038355789,2.6604347388639184E-2,2.6604347388639184E-2,3.3761425557172521E-4,3.3761425557172521E-4,null,1.85]
[null,2030,0.15,0.15,0.5,0.5,0.12000000000000001,0.12000000000000001,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,2.7216723671242126E-2,2.7216723671242126E-2,3.3099436820757373E-4,3.3099436820757373E-4,null,1.8778787124076572,null,0.15,0.15,0.5,0.5,0.12000000000000001,0.12000000000000001,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.12945228196055034,0.12945228196055034,2.7216723671242126E-2,2.7216723671242126E-2,3.3099436820757373E-4,3.3099436820757373E-4,null,1.85]
[null,2031,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,2.6683062422786397E-2,2.6683062422786397E-2,3.2450428255644486E-4,3.2450428255644486E-4,null,1.8773320709878991,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.12999243329465721,0.12999243329465721,2.6683062422786397E-2,2.6683062422786397E-2,3.2450428255644486E-4,3.2450428255644486E-4,null,1.8499999999999996]
[null,{"$f":"B38","v":2032},0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,2.6159865120378819E-2,2.6159865120378819E-2,3.1814145348671061E-4,3.1814145348671061E-4,null,1.8767961480273523,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.13052199342613441,0.13052199342613441,2.6159865120378819E-2,2.6159865120378819E-2,3.1814145348671061E-4,3.1814145348671061E-4,null,1.8499999999999996]
[null,2033,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,2.5646926588606685E-2,2.5646926588606685E-2,3.1190338577128491E-4,3.1190338577128491E-4,null,1.8762707333601494,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.13104117002562204,0.13104117002562204,2.5646926588606685E-2,2.5646926588606685E-2,3.1190338577128491E-4,3.1190338577128491E-4,null,1.85]
[null,2034,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,2.5144045675104587E-2,2.5144045675104587E-2,3.0578763310910276E-4,3.0578763310910276E-4,null,1.8757556209413231,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.1315501666917864,0.1315501666917864,2.5144045675104587E-2,2.5144045675104587E-2,3.0578763310910276E-4,3.0578763310910276E-4,null,1.8500000000000005]
[null,2035,0.15,0.15,0.5,0.5,0.11999999999999998,0.11999999999999998,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,2.4651025171671167E-2,2.4651025171671167E-2,2.9979179716578709E-4,2.9979179716578709E-4,null,1.8752506087660026,null,0.15,0.15,0.5,0.5,0.11999999999999998,0.11999999999999998,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.13204918303116323,0.13204918303116323,2.4651025171671167E-2,2.4651025171671167E-2,2.9979179716578709E-4,2.9979179716578709E-4,null,1.85]
[null,2036,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,2.4167671736932517E-2,2.4167671736932517E-2,2.9391352663312456E-4,2.9391352663312456E-4,null,1.8747554987901989,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.13253841473643446,0.13253841473643446,2.4167671736932517E-2,2.4167671736932517E-2,2.9391352663312456E-4,2.9391352663312456E-4,null,1.85]
[null,2037,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,2.3693795820522074E-2,2.3693795820522074E-2,2.8815051630698483E-4,2.8815051630698483E-4,null,1.8742700968531363,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.13301805366317115,0.13301805366317115,2.3693795820522074E-2,2.3693795820522074E-2,2.8815051630698483E-4,2.8815051630698483E-4,null,1.8500000000000005]
[null,2038,0.15,0.15,0.5,0.5,0.11999999999999998,0.11999999999999998,0.02,0.02,4.9999999999999996E-2,4.9999999999999996E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,2.3229211588747131E-2,2.3229211588747131E-2,2.825005061833185E-4,2.825005061833185E-4,null,1.8737942126011133,null,0.15,0.15,0.5,0.5,0.11999999999999998,0.11999999999999998,0.02,0.02,4.9999999999999996E-2,4.9999999999999996E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.13348828790506945,0.13348828790506945,2.3229211588747131E-2,2.3229211588747131E-2,2.825005061833185E-4,2.825005061833185E-4,null,1.8499999999999992]
[null,2039,0.15,0.15,0.5,0.5,0.11999999999999998,0.11999999999999998,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,2.277373685171287E-2,2.277373685171287E-2,2.7696128057188088E-4,2.7696128057188088E-4,null,1.8733276594128565,null,0.15,0.15,0.5,0.5,0.11999999999999998,0.11999999999999998,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.13394930186771536,0.13394930186771536,2.277373685171287E-2,2.277373685171287E-2,2.7696128057188088E-4,2.7696128057188088E-4,null,1.85]
[null,2040,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,4.9999999999999996E-2,4.9999999999999996E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,2.2327192991875362E-2,2.2327192991875362E-2,2.7153066722733417E-4,2.7153066722733417E-4,null,1.8728702543263303,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,4.9999999999999996E-2,4.9999999999999996E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.13440127634089744,0.13440127634089744,2.2327192991875362E-2,2.2327192991875362E-2,2.7153066722733417E-4,2.7153066722733417E-4,null,1.8500000000000005]
[null,2041,0.15,0.15,0.5,0.5,0.12000000000000001,0.12000000000000001,0.02,0.02,4.9999999999999996E-2,4.9999999999999996E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,2.1889404893995452E-2,2.1889404893995452E-2,2.6620653649738645E-4,2.6620653649738645E-4,null,1.8724218179669903,null,0.15,0.15,0.5,0.5,0.12000000000000001,0.12000000000000001,0.02,0.02,4.9999999999999996E-2,4.9999999999999996E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.13484438856950712,0.13484438856950712,2.1889404893995452E-2,2.1889404893995452E-2,2.6620653649738645E-4,2.6620653649738645E-4,null,1.85]
[null,2042,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,2.1460200876466131E-2,2.1460200876466131E-2,2.6098680048763375E-4,2.6098680048763375E-4,null,1.8719821744774416,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.13527881232304625,0.13527881232304625,2.1460200876466131E-2,2.1460200876466131E-2,2.6098680048763375E-4,2.6098680048763375E-4,null,1.85]
[null,2043,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000005E-3,3.0000000000000005E-3,0.157,0.157,2.1039412623986401E-2,2.1039412623986401E-2,2.5586941224277815E-4,2.5586941224277815E-4,null,1.871551151448472,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000005E-3,3.0000000000000005E-3,0.1357047179637707,0.1357047179637707,2.1039412623986401E-2,2.1039412623986401E-2,2.5586941224277815E-4,2.5586941224277815E-4,null,1.8499999999999996]
[null,2044,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,4.9999999999999996E-2,4.9999999999999996E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,2.0626875121555293E-2,2.0626875121555293E-2,2.5085236494390011E-4,2.5085236494390011E-4,null,1.871128579851443,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,4.9999999999999996E-2,4.9999999999999996E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.13612227251350095,0.13612227251350095,2.0626875121555293E-2,2.0626875121555293E-2,2.5085236494390011E-4,2.5085236494390011E-4,null,1.85]
[null,2045,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,5.000000000000001E-2,5.000000000000001E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,2.022242658976009E-2,2.022242658976009E-2,2.4593369112147075E-4,2.4593369112147075E-4,null,1.8707142939720034,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,5.000000000000001E-2,5.000000000000001E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.13653163971911844,0.13653163971911844,2.022242658976009E-2,2.022242658976009E-2,2.4593369112147075E-4,2.4593369112147075E-4,null,1.8500000000000005]
[null,2046,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,1.9825908421333423E-2,1.9825908421333423E-2,2.4111146188379482E-4,2.4111146188379482E-4,null,1.8703081313451013,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.13693298011678276,0.13693298011678276,1.9825908421333423E-2,1.9825908421333423E-2,2.4111146188379482E-4,2.4111146188379482E-4,null,1.85]
[null,2047,0.15,0.15,0.5,0.5,0.11999999999999998,0.11999999999999998,0.02,0.02,0.05,0.05,2.9999999999999996E-3,2.9999999999999996E-3,0.157,0.157,1.9437165118954335E-2,1.9437165118954335E-2,2.3638378616058317E-4,2.3638378616058317E-4,null,1.8699099326912751,null,0.15,0.15,0.5,0.5,0.11999999999999998,0.11999999999999998,0.02,0.02,0.05,0.05,2.9999999999999996E-3,2.9999999999999996E-3,0.13732645109488514,0.13732645109488514,1.9437165118954335E-2,1.9437165118954335E-2,2.3638378616058317E-4,2.3638378616058317E-4,null,1.8499999999999996]
[null,2048,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,1.9056044234268956E-2,1.9056044234268956E-2,2.3174880996135606E-4,2.3174880996135606E-4,null,1.8695195418541919,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.13771220695576963,0.13771220695576963,1.9056044234268956E-2,1.9056044234268956E-2,2.3174880996135606E-4,2.3174880996135606E-4,null,1.85]
[null,2049,0.15,0.15,0.5,0.5,0.12,0.12,1.9999999999999997E-2,1.9999999999999997E-2,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,1.8682396308106822E-2,1.8682396308106822E-2,2.2720471564838829E-4,2.2720471564838829E-4,null,1.8691368057394038,null,0.15,0.15,0.5,0.5,0.12,0.12,1.9999999999999997E-2,1.9999999999999997E-2,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.13809039897624475,0.13809039897624475,1.8682396308106822E-2,1.8682396308106822E-2,2.2720471564838829E-4,2.2720471564838829E-4,null,1.85]
[null,2050,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000005E-3,3.0000000000000005E-3,0.15699999999999997,0.15699999999999997,1.8316074811869431E-2,1.8316074811869431E-2,2.2274972122391008E-4,2.2274972122391008E-4,null,1.8687615742543173,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000005E-3,3.0000000000000005E-3,0.13846117546690673,0.13846117546690673,1.8316074811869431E-2,1.8316074811869431E-2,2.2274972122391008E-4,2.2274972122391008E-4,null,1.85]
[]
[]
[null,"3. Scenario 2: Composting",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4. Scenario 3: Recycling"]
[]
[null,"Year","Food (Gg/yr)",null,"Garden (Gg/yr)",null,"Paper (Gg/yr)",null,"Wood (Gg/yr)",null,"Textiles (Gg/yr)",null,"Nappies (Gg/yr)",null,"Inert (Gg/yr)",null,"Sludge (Gg/yr)",null,"Industrial (Gg/yr)",null,null,null,null,"Food (Gg/yr)",null,"Garden (Gg/yr)",null,"Paper (Gg/yr)",null,"Wood (Gg/yr)",null,"Textiles (Gg/yr)",null,"Nappies (Gg/yr)",null,"Inert (Gg/yr)",null,"Sludge (Gg/yr)",null,"Industrial (Gg/yr)"]
[null,null,"TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER",null,"TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER"]
[null,{"$f":"B6","v":2000},0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.15700000000000008,0.15700000000000008,0,0,0,0,null,{"$f":"SUM(D122:T122)","v":1.85},null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.15700000000000008,0.15700000000000008,0,0,0,0,null,{"$f":"SUM(Y122:AO122)","v":1.85}]
[null,2001,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,0,0,0,0,null,{"$f":"SUM(D123:T123)","v":1.85},null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,0,0,0,0,null,{"$f":"SUM(Y123:AO123)","v":1.85}]
[null,2002,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,4.9999999999999996E-2,4.9999999999999996E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.15700000000000014,0.15700000000000014,0,0,0,0,null,1.85,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,4.9999999999999996E-2,4.9999999999999996E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.15700000000000014,0.15700000000000014,0,0,0,0,null,1.85]
[null,2003,0.15,0.15,0.5,0.5,0.11999999999999998,0.11999999999999998,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.15700000000000011,0.15700000000000011,0,0,0,0,null,1.8499999999999996,null,0.15,0.15,0.5,0.5,0.11999999999999998,0.11999999999999998,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.15700000000000011,0.15700000000000011,0,0,0,0,null,1.8499999999999996]
[null,2004,0.15,0.15,0.5,0.5,0.12000000000000001,0.12000000000000001,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.15699999999999997,0.15699999999999997,0,0,0,0,null,1.85,null,0.15,0.15,0.5,0.5,0.12000000000000001,0.12000000000000001,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.15699999999999997,0.15699999999999997,0,0,0,0,null,1.85]
[null,2005,0.15,0.15,0.5,0.5,0.12000000000000001,0.12000000000000001,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.14046939519024002,0.14046939519024002,1.515467888732222E-2,1.515467888732222E-2,1.3759259224377614E-3,1.3759259224377614E-3,null,1.85,null,0.15,0.15,0.5,0.5,0.12000000000000001,0.12000000000000001,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.14046939519024002,0.14046939519024002,1.515467888732222E-2,1.515467888732222E-2,1.3759259224377614E-3,1.3759259224377614E-3,null,1.85]
[null,2006,0.15,0.15,0.5,0.5,0.11999999999999998,0.11999999999999998,2.0000000000000004E-2,2.0000000000000004E-2,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.13598304260461352,0.13598304260461352,1.979147311438385E-2,1.979147311438385E-2,1.2254842810024379E-3,1.2254842810024379E-3,null,1.8499999999999992,null,0.15,0.15,0.5,0.5,0.11999999999999998,0.11999999999999998,2.0000000000000004E-2,2.0000000000000004E-2,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.13598304260461352,0.13598304260461352,1.979147311438385E-2,1.979147311438385E-2,1.2254842810024379E-3,1.2254842810024379E-3,null,1.8499999999999992]
[null,2007,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,2.9999999999999996E-3,2.9999999999999996E-3,0.12159683623594267,0.12159683623594267,3.3155069056419871E-2,3.3155069056419871E-2,2.2480947076374586E-3,2.2480947076374586E-3,null,1.8500000000000005,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,2.9999999999999996E-3,2.9999999999999996E-3,0.12159683623594267,0.12159683623594267,3.3155069056419871E-2,3.3155069056419871E-2,2.2480947076374586E-3,2.2480947076374586E-3,null,1.8500000000000005]
[null,2008,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.12460600087610488,0.12460600087610488,3.0408711757287366E-2,3.0408711757287366E-2,1.9852873666078071E-3,1.9852873666078071E-3,null,1.85,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.12460600087610488,0.12460600087610488,3.0408711757287366E-2,3.0408711757287366E-2,1.9852873666078071E-3,1.9852873666078071E-3,null,1.85]
[null,2009,0.15,0.15,0.5,0.5,0.12,0.12,1.9999999999999997E-2,1.9999999999999997E-2,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.13225420152425829,0.13225420152425829,2.1940424535175647E-2,2.1940424535175647E-2,2.8053739405660486E-3,2.8053739405660486E-3,null,1.85,null,0.15,0.15,0.5,0.5,0.12,0.12,1.9999999999999997E-2,1.9999999999999997E-2,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.13225420152425829,0.13225420152425829,2.1940424535175647E-2,2.1940424535175647E-2,2.8053739405660486E-3,2.8053739405660486E-3,null,1.85]
[null,2010,0.15,0.15,0.5,0.5,0.12,0.12,1.9999999999999997E-2,1.9999999999999997E-2,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.12875389390516312,0.12875389390516312,2.560021863377002E-2,2.560021863377002E-2,2.6458874610668886E-3,2.6458874610668886E-3,null,1.85,null,0.15,0.15,0.5,0.5,0.12,0.12,1.9999999999999997E-2,1.9999999999999997E-2,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.12875389390516312,0.12875389390516312,2.560021863377002E-2,2.560021863377002E-2,2.6458874610668886E-3,2.6458874610668886E-3,null,1.85]
[null,2011,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,5.000000000000001E-2,5.000000000000001E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.12813332761068963,0.12813332761068963,2.5095674545048616E-2,2.5095674545048616E-2,3.7709978442617737E-3,3.7709978442617737E-3,null,1.85,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,5.000000000000001E-2,5.000000000000001E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.12813332761068963,0.12813332761068963,2.5095674545048616E-2,2.5095674545048616E-2,3.7709978442617737E-3,3.7709978442617737E-3,null,1.85]
[null,2012,0.15,0.15,0.5,0.5,0.12000000000000001,0.12000000000000001,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.13625099087988876,0.13625099087988876,1.9001091730748421E-2,1.9001091730748421E-2,1.7479173893627921E-3,1.7479173893627921E-3,null,1.85,null,0.15,0.15,0.5,0.5,0.12000000000000001,0.12000000000000001,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.13625099087988876,0.13625099087988876,1.9001091730748421E-2,1.9001091730748421E-2,1.7479173893627921E-3,1.7479173893627921E-3,null,1.85]
[null,2013,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.14003979061431865,0.14003979061431865,1.6203981684924672E-2,1.6203981684924672E-2,7.5622770075682198E-4,7.5622770075682198E-4,null,1.8500000000000005,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.14003979061431865,0.14003979061431865,1.6203981684924672E-2,1.6203981684924672E-2,7.5622770075682198E-4,7.5622770075682198E-4,null,1.8500000000000005]
[null,2014,0.15,0.15,0.5,0.5,0.11999999999999998,0.11999999999999998,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.14409137259776486,0.14409137259776486,1.2454243065094158E-2,1.2454243065094158E-2,4.5438433714085582E-4,4.5438433714085582E-4,null,1.8499999999999996,null,0.15,0.15,0.5,0.5,0.11999999999999998,0.11999999999999998,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.14409137259776486,0.14409137259776486,1.2454243065094158E-2,1.2454243065094158E-2,4.5438433714085582E-4,4.5438433714085582E-4,null,1.8499999999999996]
[null,2015,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.14281822766140029,0.14281822766140029,1.3736297498265614E-2,1.3736297498265614E-2,4.4547484033417238E-4,4.4547484033417238E-4,null,1.85,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.14281822766140029,0.14281822766140029,1.3736297498265614E-2,1.3736297498265614E-2,4.4547484033417238E-4,4.4547484033417238E-4,null,1.85]
[null,2016,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.14159997292530901,0.14159997292530901,1.4963287035147727E-2,1.4963287035147727E-2,4.3674003954330621E-4,4.3674003954330621E-4,null,1.85,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.14159997292530901,0.14159997292530901,1.4963287035147727E-2,1.4963287035147727E-2,4.3674003954330621E-4,4.3674003954330621E-4,null,1.85]
[null,2017,0.14699999999999999,0.14699999999999999,0.49,0.49,0.11759999999999998,0.11759999999999998,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.1558349453154845,0.1558349453154845,1.6136878175159318E-2,1.6136878175159318E-2,4.2817650935618261E-4,4.2817650935618261E-4,null,1.853,null,0.15,0.15,0.5,0.5,0.11759999999999998,0.11759999999999998,0.02,0.02,4.9000000000000002E-2,4.9000000000000002E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.14383494531548444,0.14383494531548444,1.6136878175159318E-2,1.6136878175159318E-2,4.2817650935618261E-4,4.2817650935618261E-4,null,1.8499999999999992]
[null,2018,0.14399999999999999,0.14399999999999999,0.48,0.48,0.1152,0.1152,0.02,0.02,5.000000000000001E-2,5.000000000000001E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.17012152587300983,0.17012152587300983,1.7258693235464511E-2,1.7258693235464511E-2,4.1978089152566923E-4,4.1978089152566923E-4,null,1.8559999999999999,null,0.15,0.15,0.5,0.5,0.1152,0.1152,0.02,0.02,4.8000000000000008E-2,4.8000000000000008E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.14612152587300972,0.14612152587300972,1.7258693235464511E-2,1.7258693235464511E-2,4.1978089152566923E-4,4.1978089152566923E-4,null,1.8499999999999996]
[null,2019,0.14099999999999996,0.14099999999999996,0.47,0.47,0.1128,0.1128,2.0000000000000004E-2,2.0000000000000004E-2,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.18445813866345209,0.18445813866345209,1.8330311442895313E-2,1.8330311442895313E-2,4.1154989365261685E-4,4.1154989365261685E-4,null,1.8589999999999995,null,0.15,0.15,0.5,0.5,0.1128,0.1128,2.0000000000000004E-2,2.0000000000000004E-2,4.7E-2,4.7E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.14845813866345203,0.14845813866345203,1.8330311442895313E-2,1.8330311442895313E-2,4.1154989365261685E-4,4.1154989365261685E-4,null,1.8499999999999992]
[null,2020,0.13800000000000001,0.13800000000000001,0.46,0.46,0.11040000000000001,0.11040000000000001,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.19884324971206485,0.19884324971206485,1.93532700000403E-2,1.93532700000403E-2,4.0348028789472239E-4,4.0348028789472239E-4,null,1.8619999999999999,null,0.15,0.15,0.5,0.5,0.11040000000000001,0.11040000000000001,0.02,0.02,4.6000000000000006E-2,4.6000000000000006E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.150843249712065,0.150843249712065,1.93532700000403E-2,1.93532700000403E-2,4.0348028789472239E-4,4.0348028789472239E-4,null,1.85]
[null,2021,0.13499999999999998,0.13499999999999998,0.45,0.45,0.108,0.108,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.21327536596420654,0.21327536596420654,2.0329065126092751E-2,2.0329065126092751E-2,3.9556890970070827E-4,3.9556890970070827E-4,null,1.865,null,0.15,0.15,0.5,0.5,0.108,0.108,0.02,0.02,4.4999999999999998E-2,4.4999999999999998E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.15327536596420652,0.15327536596420652,2.0329065126092751E-2,2.0329065126092751E-2,3.9556890970070827E-4,3.9556890970070827E-4,null,1.8499999999999996]
[null,2022,0.13199999999999998,0.13199999999999998,0.44000000000000006,0.44000000000000006,0.1056,0.1056,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.22775303427039251,0.22775303427039251,2.1259153073038169E-2,2.1259153073038169E-2,3.8781265656932177E-4,3.8781265656932177E-4,null,1.8679999999999999,null,0.15,0.15,0.5,0.5,0.1056,0.1056,0.02,0.02,4.3999999999999997E-2,4.3999999999999997E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.15575303427039247,0.15575303427039247,2.1259153073038169E-2,2.1259153073038169E-2,3.8781265656932177E-4,3.8781265656932177E-4,null,1.8499999999999996]
[null,2023,0.129,0.129,0.43,0.43,0.10319999999999999,0.10319999999999999,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.24227484039541922,0.24227484039541922,2.2144951117748096E-2,2.2144951117748096E-2,3.8020848683266846E-4,3.8020848683266846E-4,null,1.8709999999999996,null,0.15,0.15,0.5,0.5,0.10319999999999999,0.10319999999999999,0.02,0.02,4.3000000000000003E-2,4.3000000000000003E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.15827484039541923,0.15827484039541923,2.2144951117748096E-2,2.2144951117748096E-2,3.8020848683266846E-4,3.8020848683266846E-4,null,1.8499999999999996]
[null,2024,0.126,0.126,0.42,0.42,0.1008,0.1008,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.25683940805100225,0.25683940805100225,2.2987838530534356E-2,2.2987838530534356E-2,3.7275341846340041E-4,3.7275341846340041E-4,null,1.8740000000000001,null,0.15,0.15,0.5,0.5,0.1008,0.1008,0.02,0.02,4.2000000000000003E-2,4.2000000000000003E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.16083940805100225,0.16083940805100225,2.2987838530534356E-2,2.2987838530534356E-2,3.7275341846340041E-4,3.7275341846340041E-4,null,1.85]
[null,2025,0.12300000000000001,0.12300000000000001,0.41000000000000003,0.41000000000000003,9.8400000000000001E-2,9.8400000000000001E-2,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.27144539795138922,0.27144539795138922,2.3789157520705491E-2,2.3789157520705491E-2,3.6544452790529454E-4,3.6544452790529454E-4,null,1.8769999999999998,null,0.15,0.15,0.5,0.5,9.8400000000000001E-2,9.8400000000000001E-2,0.02,0.02,4.1000000000000009E-2,4.1000000000000009E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.16344539795138927,0.16344539795138927,2.3789157520705491E-2,2.3789157520705491E-2,3.6544452790529454E-4,3.6544452790529454E-4,null,1.8499999999999996]
[null,2026,0.12,0.12,0.4,0.4,9.6000000000000002E-2,9.6000000000000002E-2,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.28609150689141843,0.28609150689141843,2.455021415965479E-2,2.455021415965479E-2,3.582789489267594E-4,3.582789489267594E-4,null,1.88,null,0.15,0.15,0.5,0.5,9.6000000000000002E-2,9.6000000000000002E-2,0.02,0.02,4.0000000000000008E-2,4.0000000000000008E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.16609150689141833,0.16609150689141833,2.455021415965479E-2,2.455021415965479E-2,3.582789489267594E-4,3.582789489267594E-4,null,1.8499999999999996]
[null,2027,0.114,0.114,0.38,0.38,9.1199999999999989E-2,9.1199999999999989E-2,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.31617646684650569,0.31617646684650569,2.527227928199758E-2,2.527227928199758E-2,3.5125387149682294E-4,3.5125387149682294E-4,null,1.8860000000000001,null,0.15,0.15,0.5,0.5,9.3600000000000003E-2,9.3600000000000003E-2,0.02,0.02,3.9000000000000007E-2,3.9000000000000007E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.16877646684650555,0.16877646684650555,2.527227928199758E-2,2.527227928199758E-2,3.5125387149682294E-4,3.5125387149682294E-4,null,1.8499999999999992]
[null,2028,0.11099999999999999,0.11099999999999999,0.37,0.37,8.8800000000000004E-2,8.8800000000000004E-2,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.3308990440940533,0.3308990440940533,2.5956589365263624E-2,2.5956589365263624E-2,3.4436654068315979E-4,3.4436654068315979E-4,null,1.8890000000000002,null,0.15,0.15,0.5,0.5,9.1200000000000003E-2,9.1200000000000003E-2,0.02,0.02,3.7999999999999999E-2,3.7999999999999999E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.17149904409405309,0.17149904409405309,2.5956589365263624E-2,2.5956589365263624E-2,3.4436654068315979E-4,3.4436654068315979E-4,null,1.8499999999999996]
[null,2029,0.108,0.108,0.36,0.36,8.6399999999999991E-2,8.6399999999999991E-2,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.34565803835578907,0.34565803835578907,2.6604347388639184E-2,2.6604347388639184E-2,3.3761425557172521E-4,3.3761425557172521E-4,null,1.8919999999999999,null,0.15,0.15,0.5,0.5,8.879999999999999E-2,8.879999999999999E-2,0.02,0.02,3.6999999999999998E-2,3.6999999999999998E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.1742580383557891,0.1742580383557891,2.6604347388639184E-2,2.6604347388639184E-2,3.3761425557172521E-4,3.3761425557172521E-4,null,1.8499999999999996]
[null,2030,0.105,0.105,0.35,0.35,8.3999999999999991E-2,8.3999999999999991E-2,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.36045228196055035,0.36045228196055035,2.7216723671242126E-2,2.7216723671242126E-2,3.3099436820757373E-4,3.3099436820757373E-4,null,1.895,null,0.15,0.15,0.5,0.5,8.6400000000000005E-2,8.6400000000000005E-2,0.02,0.02,3.6000000000000004E-2,3.6000000000000004E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.1770522819605504,0.1770522819605504,2.7216723671242126E-2,2.7216723671242126E-2,3.3099436820757373E-4,3.3099436820757373E-4,null,1.85]
[null,2031,0.10349999999999999,0.10349999999999999,0.34499999999999997,0.34499999999999997,8.2799999999999985E-2,8.2799999999999985E-2,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.36869243329465717,0.36869243329465717,2.6683062422786397E-2,2.6683062422786397E-2,3.2450428255644486E-4,3.2450428255644486E-4,null,1.8964999999999996,null,0.15,0.15,0.5,0.5,8.5199999999999984E-2,8.5199999999999984E-2,0.02,0.02,3.5500000000000004E-2,3.5500000000000004E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.17929243329465724,0.17929243329465724,2.6683062422786397E-2,2.6683062422786397E-2,3.2450428255644486E-4,3.2450428255644486E-4,null,1.8499999999999996]
[null,{"$f":"B38","v":2032},0.10199999999999998,0.10199999999999998,0.33999999999999997,0.33999999999999997,8.1599999999999978E-2,8.1599999999999978E-2,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.37692199342613447,0.37692199342613447,2.6159865120378819E-2,2.6159865120378819E-2,3.1814145348671061E-4,3.1814145348671061E-4,null,1.8979999999999997,null,0.15,0.15,0.5,0.5,8.3999999999999991E-2,8.3999999999999991E-2,0.02,0.02,3.4999999999999996E-2,3.4999999999999996E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.18152199342613448,0.18152199342613448,2.6159865120378819E-2,2.6159865120378819E-2,3.1814145348671061E-4,3.1814145348671061E-4,null,1.8499999999999996]
[null,2033,0.10049999999999999,0.10049999999999999,0.33499999999999996,0.33499999999999996,8.0399999999999999E-2,8.0399999999999999E-2,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.3851411700256222,0.3851411700256222,2.5646926588606685E-2,2.5646926588606685E-2,3.1190338577128491E-4,3.1190338577128491E-4,null,1.8995000000000004,null,0.15,0.15,0.5,0.5,8.2799999999999985E-2,8.2799999999999985E-2,0.02,0.02,3.4500000000000003E-2,3.4500000000000003E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.18374117002562207,0.18374117002562207,2.5646926588606685E-2,2.5646926588606685E-2,3.1190338577128491E-4,3.1190338577128491E-4,null,1.8499999999999996]
[null,2034,9.8999999999999977E-2,9.8999999999999977E-2,0.32999999999999996,0.32999999999999996,7.9199999999999993E-2,7.9199999999999993E-2,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.39335016669178635,0.39335016669178635,2.5144045675104587E-2,2.5144045675104587E-2,3.0578763310910276E-4,3.0578763310910276E-4,null,1.9010000000000002,null,0.15,0.15,0.5,0.5,8.1599999999999992E-2,8.1599999999999992E-2,0.02,0.02,3.3999999999999996E-2,3.3999999999999996E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.18595016669178632,0.18595016669178632,2.5144045675104587E-2,2.5144045675104587E-2,3.0578763310910276E-4,3.0578763310910276E-4,null,1.8499999999999996]
[null,2035,9.7499999999999976E-2,9.7499999999999976E-2,0.32499999999999996,0.32499999999999996,7.7999999999999986E-2,7.7999999999999986E-2,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.4015491830311631,0.4015491830311631,2.4651025171671167E-2,2.4651025171671167E-2,2.9979179716578709E-4,2.9979179716578709E-4,null,1.9024999999999999,null,0.15,0.15,0.5,0.5,8.0399999999999985E-2,8.0399999999999985E-2,0.02,0.02,3.3499999999999995E-2,3.3499999999999995E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.18814918303116321,0.18814918303116321,2.4651025171671167E-2,2.4651025171671167E-2,2.9979179716578709E-4,2.9979179716578709E-4,null,1.8500000000000005]
[null,2036,9.5999999999999988E-2,9.5999999999999988E-2,0.31999999999999995,0.31999999999999995,7.6799999999999993E-2,7.6799999999999993E-2,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.40973841473643452,0.40973841473643452,2.4167671736932517E-2,2.4167671736932517E-2,2.9391352663312456E-4,2.9391352663312456E-4,null,1.9039999999999999,null,0.15,0.15,0.5,0.5,7.9199999999999993E-2,7.9199999999999993E-2,0.02,0.02,3.2999999999999995E-2,3.2999999999999995E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.19033841473643431,0.19033841473643431,2.4167671736932517E-2,2.4167671736932517E-2,2.9391352663312456E-4,2.9391352663312456E-4,null,1.8499999999999992]
[null,2037,9.4499999999999987E-2,9.4499999999999987E-2,0.31499999999999995,0.31499999999999995,7.5599999999999987E-2,7.5599999999999987E-2,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.41791805366317103,0.41791805366317103,2.3693795820522074E-2,2.3693795820522074E-2,2.8815051630698483E-4,2.8815051630698483E-4,null,1.9055000000000002,null,0.15,0.15,0.5,0.5,7.7999999999999986E-2,7.7999999999999986E-2,0.02,0.02,3.2499999999999994E-2,3.2499999999999994E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.1925180536631711,0.1925180536631711,2.3693795820522074E-2,2.3693795820522074E-2,2.8815051630698483E-4,2.8815051630698483E-4,null,1.85]
[null,2038,9.2999999999999985E-2,9.2999999999999985E-2,0.30999999999999994,0.30999999999999994,7.439999999999998E-2,7.439999999999998E-2,0.02,0.02,4.9999999999999996E-2,4.9999999999999996E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.4260882879050697,0.4260882879050697,2.3229211588747131E-2,2.3229211588747131E-2,2.825005061833185E-4,2.825005061833185E-4,null,1.907,null,0.15,0.15,0.5,0.5,7.6799999999999979E-2,7.6799999999999979E-2,0.02,0.02,3.1999999999999994E-2,3.1999999999999994E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.19468828790506959,0.19468828790506959,2.3229211588747131E-2,2.3229211588747131E-2,2.825005061833185E-4,2.825005061833185E-4,null,1.8499999999999996]
[null,2039,9.1499999999999984E-2,9.1499999999999984E-2,0.30499999999999994,0.30499999999999994,7.3199999999999973E-2,7.3199999999999973E-2,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.43424930186771538,0.43424930186771538,2.277373685171287E-2,2.277373685171287E-2,2.7696128057188088E-4,2.7696128057188088E-4,null,1.9085000000000003,null,0.15,0.15,0.5,0.5,7.5599999999999987E-2,7.5599999999999987E-2,0.02,0.02,3.1499999999999993E-2,3.1499999999999993E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.19684930186771535,0.19684930186771535,2.277373685171287E-2,2.277373685171287E-2,2.7696128057188088E-4,2.7696128057188088E-4,null,1.85]
[null,2040,8.9999999999999983E-2,8.9999999999999983E-2,0.29999999999999993,0.29999999999999993,7.1999999999999981E-2,7.1999999999999981E-2,0.02,0.02,4.9999999999999996E-2,4.9999999999999996E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.44240127634089743,0.44240127634089743,2.2327192991875362E-2,2.2327192991875362E-2,2.7153066722733417E-4,2.7153066722733417E-4,null,1.9100000000000001,null,0.15,0.15,0.5,0.5,7.439999999999998E-2,7.439999999999998E-2,0.02,0.02,3.0999999999999996E-2,3.0999999999999996E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.19900127634089745,0.19900127634089745,2.2327192991875362E-2,2.2327192991875362E-2,2.7153066722733417E-4,2.7153066722733417E-4,null,1.85]
[null,2041,8.8499999999999981E-2,8.8499999999999981E-2,0.29499999999999993,0.29499999999999993,7.0799999999999974E-2,7.0799999999999974E-2,0.02,0.02,4.9999999999999996E-2,4.9999999999999996E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.45054438856950735,0.45054438856950735,2.1889404893995452E-2,2.1889404893995452E-2,2.6620653649738645E-4,2.6620653649738645E-4,null,1.9115000000000002,null,0.15,0.15,0.5,0.5,7.3199999999999987E-2,7.3199999999999987E-2,0.02,0.02,3.0499999999999992E-2,3.0499999999999992E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.20114438856950712,0.20114438856950712,2.1889404893995452E-2,2.1889404893995452E-2,2.6620653649738645E-4,2.6620653649738645E-4,null,1.8499999999999992]
[null,2042,8.6999999999999966E-2,8.6999999999999966E-2,0.28999999999999992,0.28999999999999992,6.9599999999999981E-2,6.9599999999999981E-2,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.45867881232304641,0.45867881232304641,2.1460200876466131E-2,2.1460200876466131E-2,2.6098680048763375E-4,2.6098680048763375E-4,null,1.9130000000000007,null,0.15,0.15,0.5,0.5,7.1999999999999981E-2,7.1999999999999981E-2,0.02,0.02,2.9999999999999995E-2,2.9999999999999995E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.20327881232304615,0.20327881232304615,2.1460200876466131E-2,2.1460200876466131E-2,2.6098680048763375E-4,2.6098680048763375E-4,null,1.85]
[null,2043,8.5499999999999979E-2,8.5499999999999979E-2,0.28499999999999992,0.28499999999999992,6.8399999999999975E-2,6.8399999999999975E-2,0.02,0.02,0.05,0.05,3.0000000000000005E-3,3.0000000000000005E-3,0.46680471796377093,0.46680471796377093,2.1039412623986401E-2,2.1039412623986401E-2,2.5586941224277815E-4,2.5586941224277815E-4,null,1.9144999999999999,null,0.15,0.15,0.5,0.5,7.0799999999999988E-2,7.0799999999999988E-2,0.02,0.02,2.9499999999999995E-2,2.9499999999999995E-2,3.0000000000000005E-3,3.0000000000000005E-3,0.2054047179637708,0.2054047179637708,2.1039412623986401E-2,2.1039412623986401E-2,2.5586941224277815E-4,2.5586941224277815E-4,null,1.8499999999999996]
[null,2044,8.3999999999999977E-2,8.3999999999999977E-2,0.27999999999999992,0.27999999999999992,6.7199999999999982E-2,6.7199999999999982E-2,0.02,0.02,4.9999999999999996E-2,4.9999999999999996E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.47492227251350094,0.47492227251350094,2.0626875121555293E-2,2.0626875121555293E-2,2.5085236494390011E-4,2.5085236494390011E-4,null,1.9159999999999999,null,0.15,0.15,0.5,0.5,6.9599999999999981E-2,6.9599999999999981E-2,0.02,0.02,2.8999999999999991E-2,2.8999999999999991E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.20752227251350086,0.20752227251350086,2.0626875121555293E-2,2.0626875121555293E-2,2.5085236494390011E-4,2.5085236494390011E-4,null,1.8499999999999992]
[null,2045,8.2499999999999962E-2,8.2499999999999962E-2,0.27499999999999991,0.27499999999999991,6.5999999999999975E-2,6.5999999999999975E-2,0.02,0.02,5.000000000000001E-2,5.000000000000001E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.48303163971911861,0.48303163971911861,2.022242658976009E-2,2.022242658976009E-2,2.4593369112147075E-4,2.4593369112147075E-4,null,1.9175000000000004,null,0.15,0.15,0.5,0.5,6.8399999999999975E-2,6.8399999999999975E-2,0.02,0.02,2.8499999999999994E-2,2.8499999999999994E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.20963163971911852,0.20963163971911852,2.022242658976009E-2,2.022242658976009E-2,2.4593369112147075E-4,2.4593369112147075E-4,null,1.85]
[null,2046,8.0999999999999975E-2,8.0999999999999975E-2,0.26999999999999991,0.26999999999999991,6.4799999999999969E-2,6.4799999999999969E-2,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.49113298011678297,0.49113298011678297,1.9825908421333423E-2,1.9825908421333423E-2,2.4111146188379482E-4,2.4111146188379482E-4,null,1.9190000000000005,null,0.15,0.15,0.5,0.5,6.7199999999999982E-2,6.7199999999999982E-2,0.02,0.02,2.7999999999999994E-2,2.7999999999999994E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.21173298011678277,0.21173298011678277,1.9825908421333423E-2,1.9825908421333423E-2,2.4111146188379482E-4,2.4111146188379482E-4,null,1.85]
[null,2047,7.949999999999996E-2,7.949999999999996E-2,0.2649999999999999,0.2649999999999999,6.3599999999999976E-2,6.3599999999999976E-2,0.02,0.02,0.05,0.05,2.9999999999999996E-3,2.9999999999999996E-3,0.49922645109488528,0.49922645109488528,1.9437165118954335E-2,1.9437165118954335E-2,2.3638378616058317E-4,2.3638378616058317E-4,null,1.9205000000000001,null,0.15,0.15,0.5,0.5,6.5999999999999975E-2,6.5999999999999975E-2,0.02,0.02,2.7499999999999997E-2,2.7499999999999997E-2,2.9999999999999996E-3,2.9999999999999996E-3,0.21382645109488518,0.21382645109488518,1.9437165118954335E-2,1.9437165118954335E-2,2.3638378616058317E-4,2.3638378616058317E-4,null,1.85]
[null,2048,7.7999999999999972E-2,7.7999999999999972E-2,0.2599999999999999,0.2599999999999999,6.2399999999999969E-2,6.2399999999999969E-2,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.50731220695576984,0.50731220695576984,1.9056044234268956E-2,1.9056044234268956E-2,2.3174880996135606E-4,2.3174880996135606E-4,null,1.9220000000000004,null,0.15,0.15,0.5,0.5,6.4799999999999969E-2,6.4799999999999969E-2,0.02,0.02,2.6999999999999993E-2,2.6999999999999993E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.21591220695576963,0.21591220695576963,1.9056044234268956E-2,1.9056044234268956E-2,2.3174880996135606E-4,2.3174880996135606E-4,null,1.8499999999999996]
[null,2049,7.6499999999999971E-2,7.6499999999999971E-2,0.25499999999999989,0.25499999999999989,6.119999999999997E-2,6.119999999999997E-2,1.9999999999999997E-2,1.9999999999999997E-2,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.51539039897624495,0.51539039897624495,1.8682396308106822E-2,1.8682396308106822E-2,2.2720471564838829E-4,2.2720471564838829E-4,null,1.9235000000000002,null,0.15,0.15,0.5,0.5,6.3599999999999976E-2,6.3599999999999976E-2,1.9999999999999997E-2,1.9999999999999997E-2,2.6499999999999992E-2,2.6499999999999992E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.21799039897624481,0.21799039897624481,1.8682396308106822E-2,1.8682396308106822E-2,2.2720471564838829E-4,2.2720471564838829E-4,null,1.8499999999999996]
[null,2050,7.4999999999999969E-2,7.4999999999999969E-2,0.24999999999999989,0.24999999999999989,5.999999999999997E-2,5.999999999999997E-2,0.02,0.02,0.05,0.05,3.0000000000000005E-3,3.0000000000000005E-3,0.52346117546690685,0.52346117546690685,1.8316074811869431E-2,1.8316074811869431E-2,2.2274972122391008E-4,2.2274972122391008E-4,null,1.9250000000000003,null,0.15,0.15,0.5,0.5,6.2399999999999969E-2,6.2399999999999969E-2,0.02,0.02,2.5999999999999992E-2,2.5999999999999992E-2,3.0000000000000005E-3,3.0000000000000005E-3,0.22006117546690676,0.22006117546690676,1.8316074811869431E-2,1.8316074811869431E-2,2.2274972122391008E-4,2.2274972122391008E-4,null,1.85]
[]
[]
[null,"5. Scenario 4: Waste to energy (WTE)"]
[]
[null,"Year","Food (Gg/yr)",null,"Garden (Gg/yr)",null,"Paper (Gg/yr)",null,"Wood (Gg/yr)",null,"Textiles (Gg/yr)",null,"Nappies (Gg/yr)",null,"Inert (Gg/yr)",null,"Sludge (Gg/yr)",null,"Industrial (Gg/yr)"]
[null,null,"TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER"]
[null,{"$f":"B6","v":2000},0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.15700000000000008,0.15700000000000008,0,0,0,0,null,{"$f":"SUM(D179:T179)","v":1.85}]
[null,2001,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,0,0,0,0,null,{"$f":"SUM(D180:T180)","v":1.85}]
[null,2002,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,4.9999999999999996E-2,4.9999999999999996E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.15700000000000014,0.15700000000000014,0,0,0,0,null,1.85]
[null,2003,0.15,0.15,0.5,0.5,0.11999999999999998,0.11999999999999998,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.15700000000000011,0.15700000000000011,0,0,0,0,null,1.8499999999999996]
[null,2004,0.15,0.15,0.5,0.5,0.12000000000000001,0.12000000000000001,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.15699999999999997,0.15699999999999997,0,0,0,0,null,1.85]
[null,2005,0.15,0.15,0.5,0.5,0.12000000000000001,0.12000000000000001,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.14046939519024002,0.14046939519024002,1.515467888732222E-2,1.515467888732222E-2,1.3759259224377614E-3,1.3759259224377614E-3,null,1.85]
[null,2006,0.15,0.15,0.5,0.5,0.11999999999999998,0.11999999999999998,2.0000000000000004E-2,2.0000000000000004E-2,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.13598304260461352,0.13598304260461352,1.979147311438385E-2,1.979147311438385E-2,1.2254842810024379E-3,1.2254842810024379E-3,null,1.8499999999999992]
[null,2007,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,2.9999999999999996E-3,2.9999999999999996E-3,0.12159683623594267,0.12159683623594267,3.3155069056419871E-2,3.3155069056419871E-2,2.2480947076374586E-3,2.2480947076374586E-3,null,1.8500000000000005]
[null,2008,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.12460600087610488,0.12460600087610488,3.0408711757287366E-2,3.0408711757287366E-2,1.9852873666078071E-3,1.9852873666078071E-3,null,1.85]
[null,2009,0.15,0.15,0.5,0.5,0.12,0.12,1.9999999999999997E-2,1.9999999999999997E-2,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.13225420152425829,0.13225420152425829,2.1940424535175647E-2,2.1940424535175647E-2,2.8053739405660486E-3,2.8053739405660486E-3,null,1.85]
[null,2010,0.15,0.15,0.5,0.5,0.12,0.12,1.9999999999999997E-2,1.9999999999999997E-2,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.12875389390516312,0.12875389390516312,2.560021863377002E-2,2.560021863377002E-2,2.6458874610668886E-3,2.6458874610668886E-3,null,1.85]
[null,2011,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,5.000000000000001E-2,5.000000000000001E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.12813332761068963,0.12813332761068963,2.5095674545048616E-2,2.5095674545048616E-2,3.7709978442617737E-3,3.7709978442617737E-3,null,1.85]
[null,2012,0.15,0.15,0.5,0.5,0.12000000000000001,0.12000000000000001,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.13625099087988876,0.13625099087988876,1.9001091730748421E-2,1.9001091730748421E-2,1.7479173893627921E-3,1.7479173893627921E-3,null,1.85]
[null,2013,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.14003979061431865,0.14003979061431865,1.6203981684924672E-2,1.6203981684924672E-2,7.5622770075682198E-4,7.5622770075682198E-4,null,1.8500000000000005]
[null,2014,0.15,0.15,0.5,0.5,0.11999999999999998,0.11999999999999998,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.14409137259776486,0.14409137259776486,1.2454243065094158E-2,1.2454243065094158E-2,4.5438433714085582E-4,4.5438433714085582E-4,null,1.8499999999999996]
[null,2015,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.14281822766140029,0.14281822766140029,1.3736297498265614E-2,1.3736297498265614E-2,4.4547484033417238E-4,4.4547484033417238E-4,null,1.85]
[null,2016,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.14159997292530901,0.14159997292530901,1.4963287035147727E-2,1.4963287035147727E-2,4.3674003954330621E-4,4.3674003954330621E-4,null,1.85]
[null,2017,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.14043494531548442,0.14043494531548442,1.6136878175159318E-2,1.6136878175159318E-2,4.2817650935618261E-4,4.2817650935618261E-4,null,1.85]
[null,2018,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,5.000000000000001E-2,5.000000000000001E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.1393215258730098,0.1393215258730098,1.7258693235464511E-2,1.7258693235464511E-2,4.1978089152566923E-4,4.1978089152566923E-4,null,1.85]
[null,2019,7.861600925873348E-2,7.861600925873348E-2,0.26205336419577829,0.26205336419577829,6.2892807406986787E-2,6.2892807406986787E-2,1.0482134567831133E-2,1.0482134567831133E-2,2.6205336419577833E-2,2.6205336419577833E-2,1.57232018517467E-3,1.57232018517467E-3,0.53943616662936988,0.53943616662936988,1.8330311442895313E-2,1.8330311442895313E-2,4.1154989365261685E-4,4.1154989365261685E-4,null,1.9213839907412662]
[null,2020,8.0015695351699501E-2,8.0015695351699501E-2,0.266718984505665,0.266718984505665,6.4012556281359601E-2,6.4012556281359601E-2,1.0668759380226602E-2,1.0668759380226602E-2,2.6671898450566504E-2,2.6671898450566504E-2,1.6003139070339899E-3,1.6003139070339899E-3,0.53055504183551372,0.53055504183551372,1.93532700000403E-2,1.93532700000403E-2,4.0348028789472239E-4,4.0348028789472239E-4,null,1.9199843046483003]
[null,2021,8.1387936619313234E-2,8.1387936619313234E-2,0.27129312206437745,0.27129312206437745,6.5110349295450592E-2,6.5110349295450592E-2,1.0851724882575098E-2,1.0851724882575098E-2,2.7129312206437748E-2,2.7129312206437748E-2,1.6277587323862647E-3,1.6277587323862647E-3,0.52187516216366614,0.52187516216366614,2.0329065126092751E-2,2.0329065126092751E-2,3.9556890970070827E-4,3.9556890970070827E-4,null,1.9186120633806867]
[null,2022,8.2733271195405134E-2,8.2733271195405134E-2,0.2757775706513505,0.2757775706513505,6.6186616956324107E-2,6.6186616956324107E-2,1.103110282605402E-2,1.103110282605402E-2,2.7577757065135051E-2,2.7577757065135051E-2,1.6546654239081029E-3,1.6546654239081029E-3,0.51339205015221556,0.51339205015221556,2.1259153073038169E-2,2.1259153073038169E-2,3.8781265656932177E-4,3.8781265656932177E-4,null,1.9172667288045948]
[null,2023,8.4052226662161902E-2,8.4052226662161902E-2,0.28017408887387302,0.28017408887387302,6.7241781329729522E-2,6.7241781329729522E-2,1.1206963554954919E-2,1.1206963554954919E-2,2.80174088873873E-2,2.80174088873873E-2,1.681044533243238E-3,1.681044533243238E-3,0.50510132655406936,0.50510132655406936,2.2144951117748096E-2,2.2144951117748096E-2,3.8020848683266846E-4,3.8020848683266846E-4,null,1.9159477733378381]
[null,2024,8.5345320257021476E-2,8.5345320257021476E-2,0.28448440085673826,0.28448440085673826,6.8276256205617183E-2,6.8276256205617183E-2,1.137937603426953E-2,1.137937603426953E-2,2.8448440085673824E-2,2.8448440085673824E-2,1.7069064051404295E-3,1.7069064051404295E-3,0.49699870820654157,0.49699870820654157,2.2987838530534356E-2,2.2987838530534356E-2,3.7275341846340041E-4,3.7275341846340041E-4,null,1.9146546797429789]
[null,2025,8.6613059075511242E-2,8.6613059075511242E-2,0.2887101969183708,0.2887101969183708,6.9290447260408991E-2,6.9290447260408991E-2,1.1548407876734832E-2,1.1548407876734832E-2,2.8871019691837082E-2,2.8871019691837082E-2,1.7322611815102249E-3,1.7322611815102249E-3,0.48908000594701606,0.48908000594701606,2.3789157520705491E-2,2.3789157520705491E-2,3.6544452790529454E-4,3.6544452790529454E-4,null,1.913386940924489]
[null,2026,8.7855940270109054E-2,8.7855940270109054E-2,0.29285313423369685,0.29285313423369685,7.0284752216087237E-2,7.0284752216087237E-2,1.1714125369347876E-2,1.1714125369347876E-2,2.9285313423369687E-2,2.9285313423369687E-2,1.7571188054021812E-3,1.7571188054021812E-3,0.4813411225734055,0.4813411225734055,2.455021415965479E-2,2.455021415965479E-2,3.582789489267594E-4,3.582789489267594E-4,null,1.9121440597298907]
[null,2027,8.9074451245204952E-2,8.9074451245204952E-2,0.29691483748401654,0.29691483748401654,7.125956099616397E-2,7.125956099616397E-2,1.1876593499360662E-2,1.1876593499360662E-2,2.9691483748401651E-2,2.9691483748401651E-2,1.7814890249040992E-3,1.7814890249040992E-3,0.4737780508484537,0.4737780508484537,2.527227928199758E-2,2.527227928199758E-2,3.5125387149682294E-4,3.5125387149682294E-4,null,1.9109255487547949]
[null,2028,9.0269069848240152E-2,9.0269069848240152E-2,0.30089689949413384,0.30089689949413384,7.2215255878592122E-2,7.2215255878592122E-2,1.2035875979765354E-2,1.2035875979765354E-2,3.0089689949413384E-2,3.0089689949413384E-2,1.805381396964803E-3,1.805381396964803E-3,0.46638687154694347,0.46638687154694347,2.5956589365263624E-2,2.5956589365263624E-2,3.4436654068315979E-4,3.4436654068315979E-4,null,1.90973093015176]
[null,2029,9.1440264557098194E-2,9.1440264557098194E-2,0.30480088185699394,0.30480088185699394,7.3152211645678547E-2,7.3152211645678547E-2,1.2192035274279759E-2,1.2192035274279759E-2,3.0480088185699399E-2,3.0480088185699399E-2,1.8288052911419636E-3,1.8288052911419636E-3,0.45916375154489714,0.45916375154489714,2.6604347388639184E-2,2.6604347388639184E-2,3.3761425557172521E-4,3.3761425557172521E-4,null,1.9085597354429018]
[null,2030,9.2588494663821755E-2,9.2588494663821755E-2,0.30862831554607251,0.30862831554607251,7.4070795731057404E-2,7.4070795731057404E-2,1.2345132621842902E-2,1.2345132621842902E-2,3.0862831554607253E-2,3.0862831554607253E-2,1.8517698932764351E-3,1.8517698932764351E-3,0.45210494194987211,0.45210494194987211,2.7216723671242126E-2,2.7216723671242126E-2,3.3099436820757373E-4,3.3099436820757373E-4,null,1.9074115053361782]
[null,2031,9.3714210454727206E-2,9.3714210454727206E-2,0.31238070151575736,0.31238070151575736,7.4971368363781765E-2,7.4971368363781765E-2,1.2495228060630295E-2,1.2495228060630295E-2,3.1238070151575741E-2,3.1238070151575741E-2,1.8742842090945441E-3,1.8742842090945441E-3,0.44631857053909019,0.44631857053909019,2.6683062422786397E-2,2.6683062422786397E-2,3.2450428255644486E-4,3.2450428255644486E-4,null,1.9062857895452727]
[null,{"$f":"B38","v":2032},9.4817853386987463E-2,9.4817853386987463E-2,0.31605951128995824,0.31605951128995824,7.5854282709589979E-2,7.5854282709589979E-2,1.264238045159833E-2,1.264238045159833E-2,3.1605951128995821E-2,3.1605951128995821E-2,1.8963570677397496E-3,1.8963570677397496E-3,0.44064565739126488,0.44064565739126488,2.6159865120378819E-2,2.6159865120378819E-2,3.1814145348671061E-4,3.1814145348671061E-4,null,1.9051821466130123]
[null,2033,9.5899856261752403E-2,9.5899856261752403E-2,0.31966618753917475,0.31966618753917475,7.6719885009401925E-2,7.6719885009401925E-2,1.2786647501566989E-2,1.2786647501566989E-2,3.1966618753917479E-2,3.1966618753917479E-2,1.9179971252350485E-3,1.9179971252350485E-3,0.43508397783457348,0.43508397783457348,2.5646926588606685E-2,2.5646926588606685E-2,3.1190338577128491E-4,3.1190338577128491E-4,null,1.9041001437382477]
[null,2034,9.6960643393874932E-2,9.6960643393874932E-2,0.3232021446462498,0.3232021446462498,7.7568514715099943E-2,7.7568514715099943E-2,1.2928085785849992E-2,1.2928085785849992E-2,3.2320214464624977E-2,3.2320214464624977E-2,1.9392128678774989E-3,1.9392128678774989E-3,0.42963135081820919,0.42963135081820919,2.5144045675104587E-2,2.5144045675104587E-2,3.0578763310910276E-4,3.0578763310910276E-4,null,1.9030393566061254]
[null,2035,9.8000630778308742E-2,9.8000630778308742E-2,0.32666876926102917,0.32666876926102917,7.8400504622646999E-2,7.8400504622646999E-2,1.3066750770441166E-2,1.3066750770441166E-2,3.2666876926102921E-2,3.2666876926102921E-2,1.960012615566175E-3,1.960012615566175E-3,0.42428563805706793,0.42428563805706793,2.4651025171671167E-2,2.4651025171671167E-2,2.9979179716578709E-4,2.9979179716578709E-4,null,1.9019993692216914]
[null,2036,9.9020226253243873E-2,9.9020226253243873E-2,0.33006742084414625,0.33006742084414625,7.9216181002595101E-2,7.9216181002595101E-2,1.3202696833765851E-2,1.3202696833765851E-2,3.3006742084414627E-2,3.3006742084414627E-2,1.9804045250648777E-3,1.9804045250648777E-3,0.41904474319320373,0.41904474319320373,2.4167671736932517E-2,2.4167671736932517E-2,2.9391352663312456E-4,2.9391352663312456E-4,null,1.9009797737467564]
[null,2037,0.10001982966004301,0.10001982966004301,0.3333994322001434,0.3333994322001434,8.0015863728034403E-2,8.0015863728034403E-2,1.3335977288005736E-2,1.3335977288005736E-2,3.3339943220014344E-2,3.3339943220014344E-2,2.0003965932008606E-3,2.0003965932008606E-3,0.41390661097372927,0.41390661097372927,2.3693795820522074E-2,2.3693795820522074E-2,2.8815051630698483E-4,2.8815051630698483E-4,null,1.8999801703399575]
[null,2038,0.10099983300004217,0.10099983300004217,0.33666611000014057,0.33666611000014057,8.079986640003374E-2,8.079986640003374E-2,1.3466644400005624E-2,1.3466644400005624E-2,3.3666611000014064E-2,3.3666611000014064E-2,2.0199966600008435E-3,2.0199966600008435E-3,0.40886922644483259,0.40886922644483259,2.3229211588747131E-2,2.3229211588747131E-2,2.825005061833185E-4,2.825005061833185E-4,null,1.8990001669999579]
[null,2039,0.10196062058827664,0.10196062058827664,0.33986873529425549,0.33986873529425549,8.156849647062131E-2,8.156849647062131E-2,1.3594749411770218E-2,1.3594749411770218E-2,3.3986873529425553E-2,3.3986873529425553E-2,2.039212411765533E-3,2.039212411765533E-3,0.40393061416160053,0.40393061416160053,2.277373685171287E-2,2.277373685171287E-2,2.7696128057188088E-4,2.7696128057188088E-4,null,1.8980393794117241]
[null,2040,0.10290256920419279,0.10290256920419279,0.343008564013976,0.343008564013976,8.2322055363354227E-2,8.2322055363354227E-2,1.3720342560559038E-2,1.3720342560559038E-2,3.43008564013976E-2,3.43008564013976E-2,2.0580513840838558E-3,2.0580513840838558E-3,0.39908883741333379,0.39908883741333379,2.2327192991875362E-2,2.2327192991875362E-2,2.7153066722733417E-4,2.7153066722733417E-4,null,1.8970974307958071]
[null,2041,0.10382604823940469,0.10382604823940469,0.34608682746468233,0.34608682746468233,8.3060838591523758E-2,8.3060838591523758E-2,1.3843473098587295E-2,1.3843473098587295E-2,3.4608682746468236E-2,3.4608682746468236E-2,2.0765209647880941E-3,2.0765209647880941E-3,0.3943419974640528,0.3943419974640528,2.1889404893995452E-2,2.1889404893995452E-2,2.6620653649738645E-4,2.6620653649738645E-4,null,1.8961739517605953]
[null,2042,0.10473141984255362,0.10473141984255362,0.34910473280851206,0.34910473280851206,8.378513587404289E-2,8.378513587404289E-2,1.3964189312340483E-2,1.3964189312340483E-2,3.4910473280851208E-2,3.4910473280851208E-2,2.0946283968510727E-3,2.0946283968510727E-3,0.38968823280789489,0.38968823280789489,2.1460200876466131E-2,2.1460200876466131E-2,2.6098680048763375E-4,2.6098680048763375E-4,null,1.8952685801574463]
[null,2043,0.10561903906132708,0.10561903906132708,0.35206346353775697,0.35206346353775697,8.4495231249061678E-2,8.4495231249061678E-2,1.408253854151028E-2,1.408253854151028E-2,3.5206346353775696E-2,3.5206346353775696E-2,2.1123807812265419E-3,2.1123807812265419E-3,0.38512571843911253,0.38512571843911253,2.1039412623986401E-2,2.1039412623986401E-2,2.5586941224277815E-4,2.5586941224277815E-4,null,1.8943809609386726]
[null,2044,0.10648925398169322,0.10648925398169322,0.35496417993897744,0.35496417993897744,8.5191403185354578E-2,8.5191403185354578E-2,1.4198567197559098E-2,1.4198567197559098E-2,3.5496417993897744E-2,3.5496417993897744E-2,2.1297850796338645E-3,2.1297850796338645E-3,0.38065266513638485,0.38065266513638485,2.0626875121555293E-2,2.0626875121555293E-2,2.5085236494390011E-4,2.5085236494390011E-4,null,1.8935107460183063]
[null,2045,0.10734240586440512,0.10734240586440512,0.35780801954801711,0.35780801954801711,8.5873924691524092E-2,8.5873924691524092E-2,1.4312320781920684E-2,1.4312320781920684E-2,3.5780801954801711E-2,3.5780801954801711E-2,2.1468481172881027E-3,2.1468481172881027E-3,0.37626731876116171,0.37626731876116171,2.022242658976009E-2,2.022242658976009E-2,2.4593369112147075E-4,2.4593369112147075E-4,null,1.8926575941355956]
[null,2046,0.10817882927882855,0.10817882927882855,0.36059609759609518,0.36059609759609518,8.6543063423062838E-2,8.6543063423062838E-2,1.4423843903843809E-2,1.4423843903843809E-2,3.6059609759609521E-2,3.6059609759609521E-2,2.1635765855765711E-3,2.1635765855765711E-3,0.3719679595697663,0.3719679595697663,1.9825908421333423E-2,1.9825908421333423E-2,2.4111146188379482E-4,2.4111146188379482E-4,null,1.8918211707211714]
[null,2047,0.10899885223414564,0.10899885223414564,0.36332950744715214,0.36332950744715214,8.7199081787316515E-2,8.7199081787316515E-2,1.4533180297886087E-2,1.4533180297886087E-2,3.6332950744715216E-2,3.6332950744715216E-2,2.1799770446829128E-3,2.1799770446829128E-3,0.36775290153898649,0.36775290153898649,1.9437165118954335E-2,1.9437165118954335E-2,2.3638378616058317E-4,2.3638378616058317E-4,null,1.8910011477658542]
[null,2048,0.10980279630798592,0.10980279630798592,0.36600932102661976,0.36600932102661976,8.784223704638873E-2,8.784223704638873E-2,1.4640372841064789E-2,1.4640372841064789E-2,3.6600932102661979E-2,3.6600932102661979E-2,2.1960559261597185E-3,2.1960559261597185E-3,0.36362049170488869,0.36362049170488869,1.9056044234268956E-2,1.9056044234268956E-2,2.3174880996135606E-4,2.3174880996135606E-4,null,1.890197203692014]
[null,2049,0.11059097677253521,0.11059097677253521,0.36863658924178405,0.36863658924178405,8.8472781418028168E-2,8.8472781418028168E-2,1.4745463569671362E-2,1.4745463569671362E-2,3.6863658924178408E-2,3.6863658924178408E-2,2.2118195354507045E-3,2.2118195354507045E-3,0.35956910951459692,0.35956910951459692,1.8682396308106822E-2,1.8682396308106822E-2,2.2720471564838829E-4,2.2720471564838829E-4,null,1.8894090232274652]
[null,2050,0.11136370271817179,0.11136370271817179,0.37121234239390594,0.37121234239390594,8.9090962174537422E-2,8.9090962174537422E-2,1.4848493695756238E-2,1.4848493695756238E-2,3.7121234239390601E-2,3.7121234239390601E-2,2.2272740543634356E-3,2.2272740543634356E-3,0.35559716619078124,0.35559716619078124,1.8316074811869431E-2,1.8316074811869431E-2,2.2274972122391008E-4,2.2274972122391008E-4,null,1.888636297281828]
[]
[]
[]
[]
["C","SOLID WASTE GENERATION BY TYPE FOR BAU AND DIFFERENT SCENARIOS"]
[]
[null,"1. BAU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2. Scenario 1: LFG"]
[]
[null,"Year","Food (Gg/yr)",null,"Garden (Gg/yr)",null,"Paper (Gg/yr)",null,"Wood (Gg/yr)",null,"Textiles (Gg/yr)",null,"Nappies (Gg/yr)",null,"Inert (Gg/yr)",null,"Sludge (Gg/yr)",null,"Industrial (Gg/yr)",null,null,null,null,"Food (Gg/yr)",null,"Garden (Gg/yr)",null,"Paper (Gg/yr)",null,"Wood (Gg/yr)",null,"Textiles (Gg/yr)",null,"Nappies (Gg/yr)",null,"Inert (Gg/yr)",null,"Sludge (Gg/yr)",null,"Industrial (Gg/yr)"]
[null,null,"TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER",null,"TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER"]
[null,{"$f":"B6","v":2000},29.904990459750007,{"$f":"$D65*$L6","v":29.904990459750007},99.683301532500025,{"$f":"$F65*$L6","v":99.683301532500025},23.923992367800004,{"$f":"$H65*$L6","v":23.923992367800004},3.987332061300001,{"$f":"$J65*$L6","v":3.987332061300001},9.9683301532500028,{"$f":"$L65*$L6","v":9.9683301532500028},0.59809980919500016,{"$f":"$N65*$L6","v":0.59809980919500016},31.300556681205009,{"$f":"$P65*$L6","v":31.300556681205009},0,{"$f":"$R65*$L6","v":0},0,{"$f":"$T65*$L6","v":0},null,{"$f":"SUM(D240:T240)-R240-T240-L6","v":169.46161260525002},null,29.904990459750007,29.904990459750007,99.683301532500025,99.683301532500025,23.923992367800004,23.923992367800004,3.987332061300001,3.987332061300001,9.9683301532500028,9.9683301532500028,0.59809980919500016,0.59809980919500016,31.300556681205023,31.300556681205023,0,0,0,0,null,{"$f":"SUM(Y240:AO240)-L6","v":169.46161260525002}]
[null,2001,40.483230837720001,40.483230837720001,134.9441027924,134.9441027924,32.386584670175999,32.386584670175999,5.3977641116960005,5.3977641116960005,13.49441027924,13.49441027924,0.80966461675440005,0.80966461675440005,42.3724482768136,42.3724482768136,0,0,0,0,null,229.40497474707996,null,40.483230837720001,40.483230837720001,134.9441027924,134.9441027924,32.386584670175999,32.386584670175999,5.3977641116960005,5.3977641116960005,13.49441027924,13.49441027924,0.80966461675440005,0.80966461675440005,42.3724482768136,42.3724482768136,0,0,0,0,null,229.40497474707996]
[null,2002,54.586830322499999,54.586830322499999,181.95610107499999,181.95610107499999,43.669464257999998,43.669464257999998,7.2782440429999999,7.2782440429999999,18.195610107499999,18.195610107499999,1.09173660645,1.09173660645,57.134215737550001,57.134215737550001,0,0,0,0,null,309.32537182749991,null,54.586830322499999,54.586830322499999,181.95610107499999,181.95610107499999,43.669464257999998,43.669464257999998,7.2782440429999999,7.2782440429999999,18.195610107499999,18.195610107499999,1.09173660645,1.09173660645,57.134215737550051,57.134215737550051,0,0,0,0,null,309.32537182750002]
[null,2003,55.867108239000004,55.867108239000004,186.22369413000001,186.22369413000001,44.693686591199999,44.693686591199999,7.4489477652000007,7.4489477652000007,18.622369413000001,18.622369413000001,1.1173421647800001,1.1173421647800001,58.474239956820007,58.474239956820007,0,0,0,0,null,316.58028002100014,null,55.867108239000004,55.867108239000004,186.22369413000001,186.22369413000001,44.693686591199999,44.693686591199999,7.4489477652000007,7.4489477652000007,18.622369413000001,18.622369413000001,1.1173421647800001,1.1173421647800001,58.474239956820043,58.474239956820043,0,0,0,0,null,316.58028002100014]
[null,2004,57.180621595499993,57.180621595499993,190.60207198499998,190.60207198499998,45.744497276399997,45.744497276399997,7.6240828793999995,7.6240828793999995,19.060207198499999,19.060207198499999,1.1436124319099998,1.1436124319099998,59.849050603289996,59.849050603289996,0,0,0,0,null,324.02352237450026,null,57.180621595499993,57.180621595499993,190.60207198499998,190.60207198499998,45.744497276399997,45.744497276399997,7.6240828793999995,7.6240828793999995,19.060207198499999,19.060207198499999,1.1436124319099998,1.1436124319099998,59.849050603289982,59.849050603289982,0,0,0,0,null,324.02352237450003]
[null,2005,58.526479286999994,58.526479286999994,195.08826428999998,195.08826428999998,46.821183429599998,46.821183429599998,7.8035305715999996,7.8035305715999996,19.508826428999999,19.508826428999999,1.17052958574,1.17052958574,61.257714987059998,61.257714987059998,5.9130000000000003,5.9130000000000003,0.53685400000000005,0.53685400000000005,null,338.09990329300024,null,58.526479286999994,58.526479286999994,195.08826428999998,195.08826428999998,46.821183429599998,46.821183429599998,7.8035305715999996,7.8035305715999996,19.508826428999999,19.508826428999999,1.17052958574,1.17052958574,54.807860987059996,54.807860987059996,5.9130000000000003,5.9130000000000003,0.53685400000000005,0.53685400000000005,null,331.65004929300017]
[null,2006,61.056597101999998,61.056597101999998,203.52199034,203.52199034,48.845277681599995,48.845277681599995,8.140879613600001,8.140879613600001,20.352199034000002,20.352199034000002,1.22113194204,1.22113194204,63.905904966759998,63.905904966759998,8.0559999999999992,8.0559999999999992,0.49882600000000005,0.49882600000000005,null,354.54220957799987,null,61.056597101999998,61.056597101999998,203.52199034,203.52199034,48.845277681599995,48.845277681599995,8.140879613600001,8.140879613600001,20.352199034000002,20.352199034000002,1.22113194204,1.22113194204,55.351078966759928,55.351078966759928,8.0559999999999992,8.0559999999999992,0.49882599999999999,0.49882599999999999,null,345.98738357799982]
[null,2007,59.162898941999998,59.162898941999998,197.20966314,197.20966314,47.330319153600001,47.330319153600001,7.8883865256000005,7.8883865256000005,19.720966314000002,19.720966314000002,1.1832579788399999,1.1832579788399999,61.92383422596,61.92383422596,13.077000000000002,13.077000000000002,0.88669200000000004,0.88669200000000004,null,349.22011933799996,null,59.162898941999998,59.162898941999998,197.20966314,197.20966314,47.330319153600001,47.330319153600001,7.8883865256000005,7.8883865256000005,19.720966314000002,19.720966314000002,1.1832579788399999,1.1832579788399999,47.960142225959999,47.960142225959999,13.077,13.077,0.88669200000000004,0.88669200000000004,null,335.25642733799992]
[null,2008,59.923617104999998,59.923617104999998,199.74539035000001,199.74539035000001,47.938893684,47.938893684,7.9898156140000003,7.9898156140000003,19.974539035000003,19.974539035000003,1.1984723421000001,1.1984723421000001,62.720052569900005,62.720052569900005,12.148,12.148,0.79310400000000003,0.79310400000000003,null,352.50826759499995,null,59.923617104999998,59.923617104999998,199.74539035000001,199.74539035000001,47.938893684,47.938893684,7.9898156140000003,7.9898156140000003,19.974539035000003,19.974539035000003,1.1984723421000001,1.1984723421000001,49.778948569900024,49.778948569900024,12.148,12.148,0.79310400000000003,0.79310400000000003,null,339.56716359499995]
[null,2009,62.391682431,62.391682431,207.97227477000001,207.97227477000001,49.9133459448,49.9133459448,8.3188909907999999,8.3188909907999999,20.797227477000003,20.797227477000003,1.2478336486200001,1.2478336486200001,65.303294277779997,65.303294277779997,9.1259999999999994,9.1259999999999994,1.1668799999999999,1.1668799999999999,null,363.84574710899994,null,62.391682431,62.391682431,207.97227477000001,207.97227477000001,49.9133459448,49.9133459448,8.3188909907999999,8.3188909907999999,20.797227477000003,20.797227477000003,1.2478336486200001,1.2478336486200001,55.010414277780001,55.010414277780001,9.1259999999999994,9.1259999999999994,1.1668799999999999,1.1668799999999999,null,353.55286710899998]
[null,2010,64.153748977500001,64.153748977500001,213.845829925,213.845829925,51.322999181999997,51.322999181999997,8.5538331969999994,8.5538331969999994,21.3845829925,21.3845829925,1.28307497955,1.28307497955,67.147590596450001,67.147590596450001,10.949,10.949,1.131624,1.131624,null,375.61853487249977,null,64.153748977500001,64.153748977500001,213.845829925,213.845829925,51.322999181999997,51.322999181999997,8.5538331969999994,8.5538331969999994,21.3845829925,21.3845829925,1.28307497955,1.28307497955,55.066966596450015,55.066966596450015,10.949,10.949,1.131624,1.131624,null,363.53791087249982]
[null,2011,62.174060999999995,62.174060999999995,207.24687,207.24687,49.739248799999999,49.739248799999999,8.2898747999999998,8.2898747999999998,20.724687000000003,20.724687000000003,1.2434812200000001,1.2434812200000001,65.075517180000006,65.075517180000006,10.401999999999999,10.401999999999999,1.5630550000000001,1.5630550000000001,null,364.28473400000019,null,62.174060999999995,62.174060999999995,207.24687,207.24687,49.739248799999999,49.739248799999999,8.2898747999999998,8.2898747999999998,20.724687000000003,20.724687000000003,1.2434812200000001,1.2434812200000001,53.110462180000013,53.110462180000013,10.401999999999999,10.401999999999999,1.5630550000000001,1.5630550000000001,null,352.31967900000018]
[null,2012,58.180867482000004,58.180867482000004,193.93622494000002,193.93622494000002,46.544693985600006,46.544693985600006,7.757448997600001,7.757448997600001,19.393622494000002,19.393622494000002,1.1636173496400002,1.1636173496400002,60.895974631160009,60.895974631160009,7.37,7.37,0.67796900000000004,0.67796900000000004,null,337.73955139800029,null,58.180867482000004,58.180867482000004,193.93622494000002,193.93622494000002,46.544693985600006,46.544693985600006,7.757448997600001,7.757448997600001,19.393622494000002,19.393622494000002,1.1636173496400002,1.1636173496400002,52.848005631159992,52.848005631159992,7.37,7.37,0.67796900000000004,0.67796900000000004,null,329.69158239800021]
[null,2013,64.456379938500007,64.456379938500007,214.85459979500001,214.85459979500001,51.565103950800001,51.565103950800001,8.5941839918000014,8.5941839918000014,21.485459979500003,21.485459979500003,1.2891275987700002,1.2891275987700002,67.464344335630003,67.464344335630003,6.963000000000001,6.963000000000001,0.32495800000000002,0.32495800000000002,null,372.54077765150021,null,64.456379938500007,64.456379938500007,214.85459979500001,214.85459979500001,51.565103950800001,51.565103950800001,8.5941839918000014,8.5941839918000014,21.485459979500003,21.485459979500003,1.2891275987700002,1.2891275987700002,60.17638633563007,60.17638633563007,6.9630000000000001,6.9630000000000001,0.32495800000000002,0.32495800000000002,null,365.2528196515002]
[null,2014,62.520861037500005,62.520861037500005,208.40287012500002,208.40287012500002,50.01668883,50.01668883,8.3361148050000011,8.3361148050000011,20.840287012500003,20.840287012500003,1.2504172207500002,1.2504172207500002,65.43850121925,65.43850121925,5.1909999999999998,5.1909999999999998,0.18939,0.18939,null,359.66526921250005,null,62.520861037500005,62.520861037500005,208.40287012500002,208.40287012500002,50.01668883,50.01668883,8.3361148050000011,8.3361148050000011,20.840287012500003,20.840287012500003,1.2504172207500002,1.2504172207500002,60.058111219249952,60.058111219249952,5.1909999999999998,5.1909999999999998,0.18939,0.18939,null,354.2848792124999]
[null,2015,63.771278258250007,63.771278258250007,212.57092752750003,212.57092752750003,51.017022606600008,51.017022606600008,8.5028371011000008,8.5028371011000008,21.257092752750005,21.257092752750005,1.2754255651650002,1.2754255651650002,66.747271243635012,66.747271243635012,5.8398750000000001,5.8398750000000001,0.18939,0.18939,null,367.39984179675037,null,63.771278258250007,63.771278258250007,212.57092752750003,212.57092752750003,51.017022606600008,51.017022606600008,8.5028371011000008,8.5028371011000008,21.257092752750005,21.257092752750005,1.2754255651650002,1.2754255651650002,60.718006243635045,60.718006243635045,5.8398750000000001,5.8398750000000001,0.18939,0.18939,null,361.37057679675036]
[null,2016,65.046703823415015,65.046703823415015,216.82234607805006,216.82234607805006,52.037363058732012,52.037363058732012,8.6728938431220026,8.6728938431220026,21.682234607805007,21.682234607805007,1.3009340764683004,1.3009340764683004,68.082216668507712,68.082216668507712,6.4887500000000005,6.4887500000000005,0.18939,0.18939,null,375.27612833268489,null,65.046703823415015,65.046703823415015,216.82234607805006,216.82234607805006,52.037363058732012,52.037363058732012,8.6728938431220026,8.6728938431220026,21.682234607805007,21.682234607805007,1.3009340764683004,1.3009340764683004,61.404076668507741,61.404076668507741,6.4887500000000005,6.4887500000000005,0.18939,0.18939,null,368.59798833268491]
[null,2017,66.34763789988331,66.34763789988331,221.15879299961102,221.15879299961102,53.078110319906642,53.078110319906642,8.8463517199844404,8.8463517199844404,22.115879299961104,22.115879299961104,1.3269527579976661,1.3269527579976661,69.443861001877863,69.443861001877863,7.1376250000000008,7.1376250000000008,0.18939,0.18939,null,383.29696309933865,null,66.34763789988331,66.34763789988331,221.15879299961102,221.15879299961102,53.078110319906642,53.078110319906642,8.8463517199844404,8.8463517199844404,22.115879299961104,22.115879299961104,1.3269527579976661,1.3269527579976661,62.116846001877832,62.116846001877832,7.1376250000000008,7.1376250000000008,0.18939,0.18939,null,375.96994809933858]
[null,2018,67.67459065788097,67.67459065788097,225.58196885960325,225.58196885960325,54.139672526304778,54.139672526304778,9.0232787543841297,9.0232787543841297,22.558196885960328,22.558196885960328,1.3534918131576195,1.3534918131576195,70.83273822191542,70.83273822191542,7.7865000000000011,7.7865000000000011,0.18939,0.18939,null,391.46523706132552,null,67.67459065788097,67.67459065788097,225.58196885960325,225.58196885960325,54.139672526304778,54.139672526304778,9.0232787543841297,9.0232787543841297,22.558196885960328,22.558196885960328,1.3534918131576195,1.3534918131576195,62.856848221915413,62.856848221915413,7.7865000000000011,7.7865000000000011,0.18939,0.18939,null,383.4893470613257]
[null,2019,69.028082471038587,69.028082471038587,230.09360823679532,230.09360823679532,55.222465976830875,55.222465976830875,9.2037443294718138,9.2037443294718138,23.009360823679533,23.009360823679533,1.380561649420772,1.380561649420772,72.249392986353726,72.249392986353726,8.4353750000000005,8.4353750000000005,0.18939,0.18939,null,399.78389900255218,null,69.028082471038587,69.028082471038587,230.09360823679532,230.09360823679532,55.222465976830875,55.222465976830875,9.2037443294718138,9.2037443294718138,23.009360823679533,23.009360823679533,1.380561649420772,1.380561649420772,63.624627986353744,63.624627986353744,8.4353750000000005,8.4353750000000005,0.18939,0.18939,null,391.15913400255215]
[null,2020,70.408644120459371,70.408644120459371,234.69548040153123,234.69548040153123,56.326915296367496,56.326915296367496,9.3878192160612493,9.3878192160612493,23.469548040153125,23.469548040153125,1.4081728824091875,1.4081728824091875,73.694380846080804,73.694380846080804,9.0842500000000008,9.0842500000000008,0.18939,0.18939,null,408.25595668260297,null,70.408644120459371,70.408644120459371,234.69548040153123,234.69548040153123,56.326915296367496,56.326915296367496,9.3878192160612493,9.3878192160612493,23.469548040153125,23.469548040153125,1.4081728824091875,1.4081728824091875,64.420740846080832,64.420740846080832,9.0842500000000008,9.0842500000000008,0.18939,0.18939,null,398.98231668260308]
[null,2021,71.816817002868547,71.816817002868547,239.38939000956185,239.38939000956185,57.453453602294843,57.453453602294843,9.575575600382475,9.575575600382475,23.938939000956186,23.938939000956186,1.4363363400573712,1.4363363400573712,75.16826846300242,75.16826846300242,9.7331250000000011,9.7331250000000011,0.18939,0.18939,null,416.884478016255,null,71.816817002868547,71.816817002868547,239.38939000956185,239.38939000956185,57.453453602294843,57.453453602294843,9.575575600382475,9.575575600382475,23.938939000956186,23.938939000956186,1.4363363400573712,1.4363363400573712,65.245753463002472,65.245753463002472,9.7331250000000011,9.7331250000000011,0.18939,0.18939,null,406.96196301625525]
[null,2022,73.253153342925927,73.253153342925927,244.17717780975312,244.17717780975312,58.602522674340747,58.602522674340747,9.7670871123901257,9.7670871123901257,24.417717780975313,24.417717780975313,1.4650630668585187,1.4650630668585187,76.671633832262486,76.671633832262486,10.382000000000001,10.382000000000001,0.18939,0.18939,null,425.67259227658019,null,73.253153342925927,73.253153342925927,244.17717780975312,244.17717780975312,58.602522674340747,58.602522674340747,9.7670871123901257,9.7670871123901257,24.417717780975313,24.417717780975313,1.4650630668585187,1.4650630668585187,66.100243832262436,66.100243832262436,10.382000000000001,10.382000000000001,0.18939,0.18939,null,415.10120227658001]
[null,2023,74.718216409784446,74.718216409784446,249.06072136594815,249.06072136594815,59.774573127827551,59.774573127827551,9.9624288546379258,9.9624288546379258,24.906072136594815,24.906072136594815,1.4943643281956889,1.4943643281956889,78.20506650890772,78.20506650890772,11.030875000000002,11.030875000000002,0.18939,0.18939,null,434.62349132211216,null,74.718216409784446,74.718216409784446,249.06072136594815,249.06072136594815,59.774573127827551,59.774573127827551,9.9624288546379258,9.9624288546379258,24.906072136594815,24.906072136594815,1.4943643281956889,1.4943643281956889,66.984801508907708,66.984801508907708,11.030875000000002,11.030875000000002,0.18939,0.18939,null,423.40322632211212]
[null,2024,76.212580737980133,76.212580737980133,254.04193579326713,254.04193579326713,60.970064590384112,60.970064590384112,10.161677431730686,10.161677431730686,25.404193579326716,25.404193579326716,1.5242516147596028,1.5242516147596028,79.769167839085881,79.769167839085881,11.679750000000002,11.679750000000002,0.18939,0.18939,null,443.74043084855413,null,76.212580737980133,76.212580737980133,254.04193579326713,254.04193579326713,60.970064590384112,60.970064590384112,10.161677431730686,10.161677431730686,25.404193579326716,25.404193579326716,1.5242516147596028,1.5242516147596028,67.900027839085908,67.900027839085908,11.679750000000002,11.679750000000002,0.18939,0.18939,null,431.87129084855411]
[null,2025,77.736832352739739,77.736832352739739,259.12277450913246,259.12277450913246,62.18946588219179,62.18946588219179,10.364910980365298,10.364910980365298,25.912277450913248,25.912277450913248,1.5547366470547948,1.5547366470547948,81.364551195867591,81.364551195867591,12.328625000000002,12.328625000000002,0.18939,0.18939,null,453.02673166552529,null,77.736832352739739,77.736832352739739,259.12277450913246,259.12277450913246,62.18946588219179,62.18946588219179,10.364910980365298,10.364910980365298,25.912277450913248,25.912277450913248,1.5547366470547948,1.5547366470547948,68.846536195867657,68.846536195867657,12.328625000000002,12.328625000000002,0.18939,0.18939,null,440.50871666552541]
[null,2026,79.291568999794521,79.291568999794521,264.30522999931509,264.30522999931509,63.433255199835621,63.433255199835621,10.572209199972603,10.572209199972603,26.430522999931512,26.430522999931512,1.5858313799958905,1.5858313799958905,82.991842219784942,82.991842219784942,12.977500000000003,12.977500000000003,0.18939,0.18939,null,462.48578099883559,null,79.291568999794521,79.291568999794521,264.30522999931509,264.30522999931509,63.433255199835621,63.433255199835621,10.572209199972603,10.572209199972603,26.430522999931512,26.430522999931512,1.5858313799958905,1.5858313799958905,69.824952219784905,69.824952219784905,12.977500000000003,12.977500000000003,0.18939,0.18939,null,449.3188909988354]
[null,2027,80.877400379790416,80.877400379790416,269.59133459930138,269.59133459930138,64.701920303832324,64.701920303832324,10.783653383972055,10.783653383972055,26.95913345993014,26.95913345993014,1.6175480075958082,1.6175480075958082,84.651679064180627,84.651679064180627,13.626375000000003,13.626375000000003,0.18939,0.18939,null,472.12103381881229,null,80.877400379790416,80.877400379790416,269.59133459930138,269.59133459930138,64.701920303832324,64.701920303832324,10.783653383972055,10.783653383972055,26.95913345993014,26.95913345993014,1.6175480075958082,1.6175480075958082,70.835914064180656,70.835914064180656,13.626375000000003,13.626375000000003,0.18939,0.18939,null,458.30526881881258]
[null,2028,82.494948387386216,82.494948387386216,274.98316129128739,274.98316129128739,65.995958709908976,65.995958709908976,10.999326451651497,10.999326451651497,27.498316129128739,27.498316129128739,1.6498989677477243,1.6498989677477243,86.344712645464242,86.344712645464242,14.275250000000003,14.275250000000003,0.18939,0.18939,null,481.93601419518882,null,82.494948387386216,82.494948387386216,274.98316129128739,274.98316129128739,65.995958709908976,65.995958709908976,10.999326451651497,10.999326451651497,27.498316129128739,27.498316129128739,1.6498989677477243,1.6498989677477243,71.880072645464224,71.880072645464224,14.275250000000003,14.275250000000003,0.18939,0.18939,null,467.47137419518879]
[null,2029,84.144847355133948,84.144847355133948,280.48282451711316,280.48282451711316,67.315877884107152,67.315877884107152,11.219312980684526,11.219312980684526,28.048282451711316,28.048282451711316,1.6828969471026789,1.6828969471026789,88.071606898373531,88.071606898373531,14.924125000000004,14.924125000000004,0.18939,0.18939,null,491.93431667909249,null,84.144847355133948,84.144847355133948,280.48282451711316,280.48282451711316,67.315877884107152,67.315877884107152,11.219312980684526,11.219312980684526,28.048282451711316,28.048282451711316,1.6828969471026789,1.6828969471026789,72.958091898373482,72.958091898373482,14.924125000000004,14.924125000000004,0.18939,0.18939,null,476.82080167909226]
[null,2030,85.827744302236624,85.827744302236624,286.09248100745543,286.09248100745543,68.662195441789308,68.662195441789308,11.443699240298217,11.443699240298217,28.609248100745546,28.609248100745546,1.7165548860447326,1.7165548860447326,89.833039036341006,89.833039036341006,15.573000000000002,15.573000000000002,0.18939,0.18939,null,502.11960771267411,null,85.827744302236624,85.827744302236624,286.09248100745543,286.09248100745543,68.662195441789308,68.662195441789308,11.443699240298217,11.443699240298217,28.609248100745546,28.609248100745546,1.7165548860447326,1.7165548860447326,74.070649036341024,74.070649036341024,15.573,15.573,0.18939,0.18939,null,486.35721771267447]
[null,2031,87.544299188281357,87.544299188281357,291.81433062760453,291.81433062760453,70.035439350625083,70.035439350625083,11.672573225104182,11.672573225104182,29.181433062760455,29.181433062760455,1.7508859837656272,1.7508859837656272,91.629699817067831,91.629699817067831,15.573,15.573,0.18939,0.18939,null,511.84675206692793,null,87.544299188281357,87.544299188281357,291.81433062760453,291.81433062760453,70.035439350625083,70.035439350625083,11.672573225104182,11.672573225104182,29.181433062760455,29.181433062760455,1.7508859837656272,1.7508859837656272,75.867309817067849,75.867309817067849,15.573,15.573,0.18939,0.18939,null,496.08436206692807]
[null,{"$f":"B38","v":2032},89.295185172046985,{"$f":"$D97*$L38","v":89.295185172046985},297.65061724015663,{"$f":"$F97*$L38","v":297.65061724015663},71.436148137637588,{"$f":"$H97*$L38","v":71.436148137637588},11.906024689606266,{"$f":"$J97*$L38","v":11.906024689606266},29.765061724015666,{"$f":"$L97*$L38","v":29.765061724015666},1.7859037034409397,{"$f":"$N97*$L38","v":1.7859037034409397},93.46229381340919,{"$f":"$P97*$L38","v":93.46229381340919},15.573,{"$f":"$R97*$L38","v":15.573},0.18939,{"$f":"$T97*$L38","v":0.18939},null,{"$f":"SUM(D272:T272)-R272-T272-L38","v":521.76843930826635},null,89.295185172046985,89.295185172046985,297.65061724015663,297.65061724015663,71.436148137637588,71.436148137637588,11.906024689606266,11.906024689606266,29.765061724015666,29.765061724015666,1.7859037034409397,1.7859037034409397,77.699903813409151,77.699903813409151,15.573,15.573,0.18939,0.18939,null,{"$f":"SUM(Y272:AO272)-L38","v":506.00604930826648}]
[null,2033,91.081088875487936,91.081088875487936,303.60362958495978,303.60362958495978,72.864871100390346,72.864871100390346,12.144145183398392,12.144145183398392,30.36036295849598,30.36036295849598,1.8216217775097587,1.8216217775097587,95.331539689677371,95.331539689677371,15.573,15.573,0.18939,0.18939,null,531.88856029443173,null,91.081088875487936,91.081088875487936,303.60362958495978,303.60362958495978,72.864871100390346,72.864871100390346,12.144145183398392,12.144145183398392,30.36036295849598,30.36036295849598,1.8216217775097587,1.8216217775097587,79.569149689677374,79.569149689677374,15.573,15.573,0.18939,0.18939,null,516.12617029443186]
[null,2034,92.902710652997712,92.902710652997712,309.67570217665906,309.67570217665906,74.322168522398172,74.322168522398172,12.387028087066362,12.387028087066362,30.967570217665909,30.967570217665909,1.8580542130599544,1.8580542130599544,97.238170483470938,97.238170483470938,15.573,15.573,0.18939,0.18939,null,542.2110837003205,null,92.902710652997712,92.902710652997712,309.67570217665906,309.67570217665906,74.322168522398172,74.322168522398172,12.387028087066362,12.387028087066362,30.967570217665909,30.967570217665909,1.8580542130599544,1.8580542130599544,81.475780483470999,81.475780483470999,15.573,15.573,0.18939,0.18939,null,526.44869370032063]
[null,2035,94.760764866057656,94.760764866057656,315.86921622019219,315.86921622019219,75.808611892846116,75.808611892846116,12.634768648807688,12.634768648807688,31.586921622019219,31.586921622019219,1.8952152973211531,1.8952152973211531,99.182933893140344,99.182933893140344,15.573,15.573,0.18939,0.18939,null,552.7400575743269,null,94.760764866057656,94.760764866057656,315.86921622019219,315.86921622019219,75.808611892846116,75.808611892846116,12.634768648807688,12.634768648807688,31.586921622019219,31.586921622019219,1.8952152973211531,1.8952152973211531,83.420543893140461,83.420543893140461,15.573,15.573,0.18939,0.18939,null,536.9776675743268]
[null,2036,96.655980163378814,96.655980163378814,322.18660054459605,322.18660054459605,77.324784130703051,77.324784130703051,12.887464021783842,12.887464021783842,32.218660054459605,32.218660054459605,1.9331196032675764,1.9331196032675764,101.16659257100316,101.16659257100316,15.573,15.573,0.18939,0.18939,null,563.47961092581329,null,96.655980163378814,96.655980163378814,322.18660054459605,322.18660054459605,77.324784130703051,77.324784130703051,12.887464021783842,12.887464021783842,32.218660054459605,32.218660054459605,1.9331196032675764,1.9331196032675764,85.404202571003225,85.404202571003225,15.573,15.573,0.18939,0.18939,null,547.71722092581365]
[null,2037,98.589099766646399,98.589099766646399,328.630332555488,328.630332555488,78.871279813317116,78.871279813317116,13.145213302219521,13.145213302219521,32.8630332555488,32.8630332555488,1.9717819953329281,1.9717819953329281,103.18992442242323,103.18992442242323,15.573000000000002,15.573000000000002,0.18938999999999998,0.18938999999999998,null,574.43395534432955,null,98.589099766646399,98.589099766646399,328.630332555488,328.630332555488,78.871279813317116,78.871279813317116,13.145213302219521,13.145213302219521,32.8630332555488,32.8630332555488,1.9717819953329281,1.9717819953329281,87.427534422423378,87.427534422423378,15.573,15.573,0.18939,0.18939,null,558.67156534432991]
[null,2038,100.56088176197933,100.56088176197933,335.20293920659776,335.20293920659776,80.448705409583454,80.448705409583454,13.408117568263911,13.408117568263911,33.520293920659775,33.520293920659775,2.0112176352395865,2.0112176352395865,105.2537229108717,105.2537229108717,15.573,15.573,0.18939,0.18939,null,585.60738665121607,null,100.56088176197933,100.56088176197933,335.20293920659776,335.20293920659776,80.448705409583454,80.448705409583454,13.408117568263911,13.408117568263911,33.520293920659775,33.520293920659775,2.0112176352395865,2.0112176352395865,89.49133291087162,89.49133291087162,15.573,15.573,0.18939,0.18939,null,569.84499665121643]
[null,2039,102.57209939721892,102.57209939721892,341.90699799072974,341.90699799072974,82.057679517775128,82.057679517775128,13.67627991962919,13.67627991962919,34.190699799072974,34.190699799072974,2.0514419879443784,2.0514419879443784,107.35879736908913,107.35879736908913,15.573,15.573,0.18939000000000003,0.18939000000000003,null,597.00428658424073,null,102.57209939721892,102.57209939721892,341.90699799072974,341.90699799072974,82.057679517775128,82.057679517775128,13.67627991962919,13.67627991962919,34.190699799072974,34.190699799072974,2.0514419879443784,2.0514419879443784,91.596407369089206,91.596407369089206,15.573,15.573,0.18939,0.18939,null,581.24189658424109]
[null,2040,104.62354138516331,104.62354138516331,348.74513795054435,348.74513795054435,83.698833108130643,83.698833108130643,13.949805518021774,13.949805518021774,34.874513795054433,34.874513795054433,2.092470827703266,2.092470827703266,109.50597331647093,109.50597331647093,15.573,15.573,0.18939,0.18939,null,608.62912451592535,null,104.62354138516331,104.62354138516331,348.74513795054435,348.74513795054435,83.698833108130643,83.698833108130643,13.949805518021774,13.949805518021774,34.874513795054433,34.874513795054433,2.092470827703266,2.092470827703266,93.743583316471017,93.743583316471017,15.573,15.573,0.18939,0.18939,null,592.86673451592526]
[null,2041,106.71601221286657,106.71601221286657,355.72004070955524,355.72004070955524,85.372809770293259,85.372809770293259,14.228801628382209,14.228801628382209,35.572004070955522,35.572004070955522,2.1343202442573315,2.1343202442573315,111.69609278280035,111.69609278280035,15.572999999999999,15.572999999999999,0.18939000000000003,0.18939000000000003,null,620.48645920624438,null,106.71601221286657,106.71601221286657,355.72004070955524,355.72004070955524,85.372809770293259,85.372809770293259,14.228801628382209,14.228801628382209,35.572004070955522,35.572004070955522,2.1343202442573315,2.1343202442573315,95.93370278280031,95.93370278280031,15.573,15.573,0.18939,0.18939,null,604.72406920624428]
[null,2042,108.85033245712388,108.85033245712388,362.83444152374631,362.83444152374631,87.080265965699112,87.080265965699112,14.513377660949853,14.513377660949853,36.283444152374635,36.283444152374635,2.177006649142478,2.177006649142478,113.93001463845634,113.93001463845634,15.572999999999999,15.572999999999999,0.18938999999999998,0.18938999999999998,null,632.58094059036887,null,108.85033245712388,108.85033245712388,362.83444152374631,362.83444152374631,87.080265965699112,87.080265965699112,14.513377660949853,14.513377660949853,36.283444152374635,36.283444152374635,2.177006649142478,2.177006649142478,98.167624638456346,98.167624638456346,15.573,15.573,0.18939,0.18939,null,616.81855059036877]
[null,2043,111.0273391062664,111.0273391062664,370.09113035422132,370.09113035422132,88.821871285013117,88.821871285013117,14.803645214168853,14.803645214168853,37.009113035422132,37.009113035422132,2.2205467821253282,2.2205467821253282,116.2086149312255,116.2086149312255,15.573000000000002,15.573000000000002,0.18939,0.18939,null,644.91731160217648,null,111.0273391062664,111.0273391062664,370.09113035422132,370.09113035422132,88.821871285013117,88.821871285013117,14.803645214168853,14.803645214168853,37.009113035422132,37.009113035422132,2.2205467821253282,2.2205467821253282,100.4462249312254,100.4462249312254,15.573,15.573,0.18939,0.18939,null,629.15492160217684]
[null,2044,113.24788588839174,113.24788588839174,377.49295296130578,377.49295296130578,90.598308710713383,90.598308710713383,15.09971811845223,15.09971811845223,37.749295296130576,37.749295296130576,2.2649577177678348,2.2649577177678348,118.53278722985002,118.53278722985002,15.573,15.573,0.18938999999999998,0.18938999999999998,null,657.50041003422041,null,113.24788588839174,113.24788588839174,377.49295296130578,377.49295296130578,90.598308710713383,90.598308710713383,15.09971811845223,15.09971811845223,37.749295296130576,37.749295296130576,2.2649577177678348,2.2649577177678348,102.77039722985012,102.77039722985012,15.573,15.573,0.18939,0.18939,null,641.73802003422031]
[null,2045,115.51284360615955,115.51284360615955,385.04281202053187,385.04281202053187,92.410274884927645,92.410274884927645,15.401712480821276,15.401712480821276,38.504281202053193,38.504281202053193,2.3102568721231913,2.3102568721231913,120.903442974447,120.903442974447,15.572999999999999,15.572999999999999,0.18939000000000003,0.18939000000000003,null,670.33517043490383,null,115.51284360615955,115.51284360615955,385.04281202053187,385.04281202053187,92.410274884927645,92.410274884927645,15.401712480821276,15.401712480821276,38.504281202053193,38.504281202053193,2.3102568721231913,2.3102568721231913,105.14105297444701,105.14105297444701,15.573,15.573,0.18939,0.18939,null,654.57278043490419]
[null,2046,117.82310047828275,117.82310047828275,392.74366826094251,392.74366826094251,94.258480382626203,94.258480382626203,15.709746730437701,15.709746730437701,39.274366826094251,39.274366826094251,2.356462009565655,2.356462009565655,123.32151183393594,123.32151183393594,15.573,15.573,0.18939,0.18939,null,683.42662604360225,null,117.82310047828275,117.82310047828275,392.74366826094251,392.74366826094251,94.258480382626203,94.258480382626203,15.709746730437701,15.709746730437701,39.274366826094251,39.274366826094251,2.356462009565655,2.356462009565655,107.55912183393593,107.55912183393593,15.573,15.573,0.18939,0.18939,null,667.66423604360216]
[null,2047,120.1795624878484,120.1795624878484,400.59854162616136,400.59854162616136,96.143649990278718,96.143649990278718,16.023941665046454,16.023941665046454,40.059854162616141,40.059854162616141,2.403591249756968,2.403591249756968,125.78794207061466,125.78794207061466,15.573,15.573,0.18939,0.18939,null,696.77991076447483,null,120.1795624878484,120.1795624878484,400.59854162616136,400.59854162616136,96.143649990278718,96.143649990278718,16.023941665046454,16.023941665046454,40.059854162616141,40.059854162616141,2.403591249756968,2.403591249756968,110.02555207061471,110.02555207061471,15.573,15.573,0.18939,0.18939,null,681.01752076447497]
[null,2048,122.58315373760537,122.58315373760537,408.61051245868458,408.61051245868458,98.066522990084295,98.066522990084295,16.344420498347382,16.344420498347382,40.86105124586846,40.86105124586846,2.4516630747521075,2.4516630747521075,128.30370091202695,128.30370091202695,15.573,15.573,0.18939,0.18939,null,710.40026117976356,null,122.58315373760537,122.58315373760537,408.61051245868458,408.61051245868458,98.066522990084295,98.066522990084295,16.344420498347382,16.344420498347382,40.86105124586846,40.86105124586846,2.4516630747521075,2.4516630747521075,112.54131091202692,112.54131091202692,15.573,15.573,0.18939,0.18939,null,694.63787117976369]
[null,2049,125.03481681235748,125.03481681235748,416.78272270785828,416.78272270785828,100.02785344988598,100.02785344988598,16.67130890831433,16.67130890831433,41.678272270785833,41.678272270785833,2.5006963362471497,2.5006963362471497,130.86977493026751,130.86977493026751,15.573000000000002,15.573000000000002,0.18939,0.18939,null,724.29301860335909,null,125.03481681235748,125.03481681235748,416.78272270785828,416.78272270785828,100.02785344988598,100.02785344988598,16.67130890831433,16.67130890831433,41.678272270785833,41.678272270785833,2.5006963362471497,2.5006963362471497,115.10738493026747,115.10738493026747,15.573,15.573,0.18939,0.18939,null,708.53062860335899]
[null,2050,127.53551314860464,127.53551314860464,425.11837716201546,425.11837716201546,102.0284105188837,102.0284105188837,17.004735086480618,17.004735086480618,42.511837716201548,42.511837716201548,2.550710262972093,2.550710262972093,133.48717042887284,133.48717042887284,15.573,15.573,0.18939,0.18939,null,738.4636311754266,null,127.53551314860464,127.53551314860464,425.11837716201546,425.11837716201546,102.0284105188837,102.0284105188837,17.004735086480618,17.004735086480618,42.511837716201548,42.511837716201548,2.550710262972093,2.550710262972093,117.72478042887292,117.72478042887292,15.573,15.573,0.18939,0.18939,null,722.70124117542696]
[]
[]
[null,"3. Scenario 2: Composting",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4. Scenario 3: Recycling"]
[]
[null,"Year","Food (Gg/yr)",null,"Garden (Gg/yr)",null,"Paper (Gg/yr)",null,"Wood (Gg/yr)",null,"Textiles (Gg/yr)",null,"Nappies (Gg/yr)",null,"Inert (Gg/yr)",null,"Sludge (Gg/yr)",null,"Industrial (Gg/yr)",null,null,null,null,"Food (Gg/yr)",null,"Garden (Gg/yr)",null,"Paper (Gg/yr)",null,"Wood (Gg/yr)",null,"Textiles (Gg/yr)",null,"Nappies (Gg/yr)",null,"Inert (Gg/yr)",null,"Sludge (Gg/yr)",null,"Industrial (Gg/yr)"]
[null,null,"TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER",null,"TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER"]
[null,{"$f":"B6","v":2000},29.904990459750007,{"$f":"D122*$L6","v":29.904990459750007},99.683301532500025,{"$f":"F122*$L6","v":99.683301532500025},23.923992367800004,{"$f":"H122*$L6","v":23.923992367800004},3.987332061300001,{"$f":"J122*$L6","v":3.987332061300001},9.9683301532500028,{"$f":"L122*$L6","v":9.9683301532500028},0.59809980919500016,{"$f":"N122*$L6","v":0.59809980919500016},31.300556681205023,{"$f":"P122*$L6","v":31.300556681205023},0,{"$f":"R122*$L6","v":0},0,{"$f":"T122*$L6","v":0},null,{"$f":"SUM(D297:T297)-L6","v":169.46161260525002},null,29.904990459750007,{"$f":"Y122*$L6","v":29.904990459750007},99.683301532500025,{"$f":"AA122*$L6","v":99.683301532500025},23.923992367800004,23.923992367800004,3.987332061300001,3.987332061300001,9.9683301532500028,9.9683301532500028,0.59809980919500016,0.59809980919500016,31.300556681205023,31.300556681205023,0,{"$f":"AM122*$L6","v":0},0,0,null,{"$f":"SUM(Y297:AO297)-L6","v":169.46161260525002}]
[null,2001,40.483230837720001,40.483230837720001,134.9441027924,134.9441027924,32.386584670175999,32.386584670175999,5.3977641116960005,5.3977641116960005,13.49441027924,13.49441027924,0.80966461675440005,0.80966461675440005,42.3724482768136,42.3724482768136,0,0,0,0,null,229.40497474707996,null,40.483230837720001,{"$f":"Y123*$L7","v":40.483230837720001},134.9441027924,134.9441027924,32.386584670175999,32.386584670175999,5.3977641116960005,5.3977641116960005,13.49441027924,13.49441027924,0.80966461675440005,0.80966461675440005,42.3724482768136,42.3724482768136,0,0,0,0,null,229.40497474707996]
[null,2002,54.586830322499999,54.586830322499999,181.95610107499999,181.95610107499999,43.669464257999998,43.669464257999998,7.2782440429999999,7.2782440429999999,18.195610107499999,18.195610107499999,1.09173660645,1.09173660645,57.134215737550051,57.134215737550051,0,0,0,0,null,309.32537182750002,null,54.586830322499999,{"$f":"Y124*$L8","v":54.586830322499999},181.95610107499999,181.95610107499999,43.669464257999998,43.669464257999998,7.2782440429999999,7.2782440429999999,18.195610107499999,18.195610107499999,1.09173660645,1.09173660645,57.134215737550051,57.134215737550051,0,0,0,0,null,309.32537182750002]
[null,2003,55.867108239000004,55.867108239000004,186.22369413000001,186.22369413000001,44.693686591199999,44.693686591199999,7.4489477652000007,7.4489477652000007,18.622369413000001,18.622369413000001,1.1173421647800001,1.1173421647800001,58.474239956820043,58.474239956820043,0,0,0,0,null,316.58028002100014,null,55.867108239000004,{"$f":"Y125*$L9","v":55.867108239000004},186.22369413000001,186.22369413000001,44.693686591199999,44.693686591199999,7.4489477652000007,7.4489477652000007,18.622369413000001,18.622369413000001,1.1173421647800001,1.1173421647800001,58.474239956820043,58.474239956820043,0,0,0,0,null,316.58028002100014]
[null,2004,57.180621595499993,57.180621595499993,190.60207198499998,190.60207198499998,45.744497276399997,45.744497276399997,7.6240828793999995,7.6240828793999995,19.060207198499999,19.060207198499999,1.1436124319099998,1.1436124319099998,59.849050603289982,59.849050603289982,0,0,0,0,null,324.02352237450003,null,57.180621595499993,{"$f":"Y126*$L10","v":57.180621595499993},190.60207198499998,190.60207198499998,45.744497276399997,45.744497276399997,7.6240828793999995,7.6240828793999995,19.060207198499999,19.060207198499999,1.1436124319099998,1.1436124319099998,59.849050603289982,59.849050603289982,0,0,0,0,null,324.02352237450003]
[null,2005,58.526479286999994,58.526479286999994,195.08826428999998,195.08826428999998,46.821183429599998,46.821183429599998,7.8035305715999996,7.8035305715999996,19.508826428999999,19.508826428999999,1.17052958574,1.17052958574,54.807860987059996,54.807860987059996,5.9130000000000003,5.9130000000000003,0.53685400000000005,0.53685400000000005,null,331.65004929300017,null,58.526479286999994,{"$f":"Y127*$L11","v":58.526479286999994},195.08826428999998,195.08826428999998,46.821183429599998,46.821183429599998,7.8035305715999996,7.8035305715999996,19.508826428999999,19.508826428999999,1.17052958574,1.17052958574,54.807860987059996,54.807860987059996,5.9130000000000003,5.9130000000000003,0.53685400000000005,0.53685400000000005,null,331.65004929300017]
[null,2006,61.056597101999998,61.056597101999998,203.52199034,203.52199034,48.845277681599995,48.845277681599995,8.140879613600001,8.140879613600001,20.352199034000002,20.352199034000002,1.22113194204,1.22113194204,55.351078966759928,55.351078966759928,8.0559999999999992,8.0559999999999992,0.49882600000000005,0.49882600000000005,null,345.98738357799982,null,61.056597101999998,{"$f":"Y128*$L12","v":61.056597101999998},203.52199034,203.52199034,48.845277681599995,48.845277681599995,8.140879613600001,8.140879613600001,20.352199034000002,20.352199034000002,1.22113194204,1.22113194204,55.351078966759928,55.351078966759928,8.0559999999999992,8.0559999999999992,0.49882600000000005,0.49882600000000005,null,345.98738357799982]
[null,2007,59.162898941999998,59.162898941999998,197.20966314,197.20966314,47.330319153600001,47.330319153600001,7.8883865256000005,7.8883865256000005,19.720966314000002,19.720966314000002,1.1832579788399999,1.1832579788399999,47.960142225959999,47.960142225959999,13.077000000000002,13.077000000000002,0.88669200000000004,0.88669200000000004,null,335.25642733799992,null,59.162898941999998,{"$f":"Y129*$L13","v":59.162898941999998},197.20966314,197.20966314,47.330319153600001,47.330319153600001,7.8883865256000005,7.8883865256000005,19.720966314000002,19.720966314000002,1.1832579788399999,1.1832579788399999,47.960142225959999,47.960142225959999,13.077000000000002,13.077000000000002,0.88669200000000004,0.88669200000000004,null,335.25642733799992]
[null,2008,59.923617104999998,59.923617104999998,199.74539035000001,199.74539035000001,47.938893684,47.938893684,7.9898156140000003,7.9898156140000003,19.974539035000003,19.974539035000003,1.1984723421000001,1.1984723421000001,49.778948569900024,49.778948569900024,12.148,12.148,0.79310400000000003,0.79310400000000003,null,339.56716359499995,null,59.923617104999998,{"$f":"Y130*$L14","v":59.923617104999998},199.74539035000001,199.74539035000001,47.938893684,47.938893684,7.9898156140000003,7.9898156140000003,19.974539035000003,19.974539035000003,1.1984723421000001,1.1984723421000001,49.778948569900024,49.778948569900024,12.148,12.148,0.79310400000000003,0.79310400000000003,null,339.56716359499995]
[null,2009,62.391682431,62.391682431,207.97227477000001,207.97227477000001,49.9133459448,49.9133459448,8.3188909907999999,8.3188909907999999,20.797227477000003,20.797227477000003,1.2478336486200001,1.2478336486200001,55.010414277780001,55.010414277780001,9.1259999999999994,9.1259999999999994,1.1668799999999999,1.1668799999999999,null,353.55286710899998,null,62.391682431,{"$f":"Y131*$L15","v":62.391682431},207.97227477000001,207.97227477000001,49.9133459448,49.9133459448,8.3188909907999999,8.3188909907999999,20.797227477000003,20.797227477000003,1.2478336486200001,1.2478336486200001,55.010414277780001,55.010414277780001,9.1259999999999994,9.1259999999999994,1.1668799999999999,1.1668799999999999,null,353.55286710899998]
[null,2010,64.153748977500001,64.153748977500001,213.845829925,213.845829925,51.322999181999997,51.322999181999997,8.5538331969999994,8.5538331969999994,21.3845829925,21.3845829925,1.28307497955,1.28307497955,55.066966596450015,55.066966596450015,10.949,10.949,1.131624,1.131624,null,363.53791087249982,null,64.153748977500001,{"$f":"Y132*$L16","v":64.153748977500001},213.845829925,213.845829925,51.322999181999997,51.322999181999997,8.5538331969999994,8.5538331969999994,21.3845829925,21.3845829925,1.28307497955,1.28307497955,55.066966596450015,55.066966596450015,10.949,10.949,1.131624,1.131624,null,363.53791087249982]
[null,2011,62.174060999999995,62.174060999999995,207.24687,207.24687,49.739248799999999,49.739248799999999,8.2898747999999998,8.2898747999999998,20.724687000000003,20.724687000000003,1.2434812200000001,1.2434812200000001,53.110462180000006,53.110462180000006,10.401999999999999,10.401999999999999,1.5630550000000001,1.5630550000000001,null,352.31967900000018,null,62.174060999999995,{"$f":"Y133*$L17","v":62.174060999999995},207.24687,207.24687,49.739248799999999,49.739248799999999,8.2898747999999998,8.2898747999999998,20.724687000000003,20.724687000000003,1.2434812200000001,1.2434812200000001,53.110462180000006,53.110462180000006,10.401999999999999,10.401999999999999,1.5630550000000001,1.5630550000000001,null,352.31967900000018]
[null,2012,58.180867482000004,58.180867482000004,193.93622494000002,193.93622494000002,46.544693985600006,46.544693985600006,7.757448997600001,7.757448997600001,19.393622494000002,19.393622494000002,1.1636173496400002,1.1636173496400002,52.848005631159992,52.848005631159992,7.37,7.37,0.67796900000000004,0.67796900000000004,null,329.69158239800021,null,58.180867482000004,{"$f":"Y134*$L18","v":58.180867482000004},193.93622494000002,193.93622494000002,46.544693985600006,46.544693985600006,7.757448997600001,7.757448997600001,19.393622494000002,19.393622494000002,1.1636173496400002,1.1636173496400002,52.848005631159992,52.848005631159992,7.37,7.37,0.67796900000000004,0.67796900000000004,null,329.69158239800021]
[null,2013,64.456379938500007,64.456379938500007,214.85459979500001,214.85459979500001,51.565103950800001,51.565103950800001,8.5941839918000014,8.5941839918000014,21.485459979500003,21.485459979500003,1.2891275987700002,1.2891275987700002,60.176386335630063,60.176386335630063,6.963000000000001,6.963000000000001,0.32495800000000002,0.32495800000000002,null,365.2528196515002,null,64.456379938500007,{"$f":"Y135*$L19","v":64.456379938500007},214.85459979500001,214.85459979500001,51.565103950800001,51.565103950800001,8.5941839918000014,8.5941839918000014,21.485459979500003,21.485459979500003,1.2891275987700002,1.2891275987700002,60.176386335630063,60.176386335630063,6.963000000000001,6.963000000000001,0.32495800000000002,0.32495800000000002,null,365.2528196515002]
[null,2014,62.520861037500005,62.520861037500005,208.40287012500002,208.40287012500002,50.01668883,50.01668883,8.3361148050000011,8.3361148050000011,20.840287012500003,20.840287012500003,1.2504172207500002,1.2504172207500002,60.058111219249952,60.058111219249952,5.1909999999999998,5.1909999999999998,0.18939,0.18939,null,354.2848792124999,null,62.520861037500005,{"$f":"Y136*$L20","v":62.520861037500005},208.40287012500002,208.40287012500002,50.01668883,50.01668883,8.3361148050000011,8.3361148050000011,20.840287012500003,20.840287012500003,1.2504172207500002,1.2504172207500002,60.058111219249952,60.058111219249952,5.1909999999999998,5.1909999999999998,0.18939,0.18939,null,354.2848792124999]
[null,2015,63.771278258250007,63.771278258250007,212.57092752750003,212.57092752750003,51.017022606600008,51.017022606600008,8.5028371011000008,8.5028371011000008,21.257092752750005,21.257092752750005,1.2754255651650002,1.2754255651650002,60.718006243635045,60.718006243635045,5.8398750000000001,5.8398750000000001,0.18939,0.18939,null,361.37057679675036,null,63.771278258250007,{"$f":"Y137*$L21","v":63.771278258250007},212.57092752750003,212.57092752750003,51.017022606600008,51.017022606600008,8.5028371011000008,8.5028371011000008,21.257092752750005,21.257092752750005,1.2754255651650002,1.2754255651650002,60.718006243635045,60.718006243635045,5.8398750000000001,5.8398750000000001,0.18939,0.18939,null,361.37057679675036]
[null,2016,65.046703823415015,65.046703823415015,216.82234607805006,216.82234607805006,52.037363058732012,52.037363058732012,8.6728938431220026,8.6728938431220026,21.682234607805007,21.682234607805007,1.3009340764683004,1.3009340764683004,61.404076668507741,61.404076668507741,6.4887500000000005,6.4887500000000005,0.18939,0.18939,null,368.59798833268491,null,65.046703823415015,{"$f":"Y138*$L22","v":65.046703823415015},216.82234607805006,216.82234607805006,52.037363058732012,52.037363058732012,8.6728938431220026,8.6728938431220026,21.682234607805007,21.682234607805007,1.3009340764683004,1.3009340764683004,61.404076668507741,61.404076668507741,6.4887500000000005,6.4887500000000005,0.18939,0.18939,null,368.59798833268491]
[null,2017,65.020685141885636,65.020685141885636,216.7356171396188,216.7356171396188,52.016548113508506,52.016548113508506,8.8463517199844404,8.8463517199844404,22.115879299961104,22.115879299961104,1.3269527579976661,1.3269527579976661,68.928536826265884,68.928536826265884,7.1376250000000008,7.1376250000000008,0.18939,0.18939,null,377.29690085733614,null,66.34763789988331,{"$f":"Y139*$L23","v":66.34763789988331},221.15879299961102,221.15879299961102,52.016548113508506,52.016548113508506,8.8463517199844404,8.8463517199844404,21.673561713961881,21.673561713961881,1.3269527579976661,1.3269527579976661,63.620725794275188,63.620725794275188,7.1376250000000008,7.1376250000000008,0.18939,0.18939,null,375.96994809933858]
[null,2018,64.967607031565734,64.967607031565734,216.55869010521911,216.55869010521911,51.974085625252584,51.974085625252584,9.0232787543841297,9.0232787543841297,22.558196885960328,22.558196885960328,1.3534918131576195,1.3534918131576195,76.75269750366698,76.75269750366698,7.7865000000000011,7.7865000000000011,0.18939,0.18939,null,386.19633068764063,null,67.67459065788097,{"$f":"Y140*$L24","v":67.67459065788097},225.58196885960325,225.58196885960325,51.974085625252584,51.974085625252584,9.0232787543841297,9.0232787543841297,21.655869010521915,21.655869010521915,1.3534918131576195,1.3534918131576195,65.924762998405981,65.924762998405981,7.7865000000000011,7.7865000000000011,0.18939,0.18939,null,383.48934706132525]
[null,2019,64.886397522776264,64.886397522776264,216.28799174258759,216.28799174258759,51.909118018221022,51.909118018221022,9.2037443294718138,9.2037443294718138,23.009360823679533,23.009360823679533,1.380561649420772,1.380561649420772,84.885277387433632,84.885277387433632,8.4353750000000005,8.4353750000000005,0.18939,0.18939,null,395.30081895081446,null,69.028082471038587,{"$f":"Y141*$L25","v":69.028082471038587},230.09360823679532,230.09360823679532,51.909118018221022,51.909118018221022,9.2037443294718138,9.2037443294718138,21.628799174258759,21.628799174258759,1.380561649420772,1.380561649420772,68.318537594384338,68.318537594384338,8.4353750000000005,8.4353750000000005,0.18939,0.18939,null,391.15913400255215]
[null,2020,64.775952590822627,64.775952590822627,215.91984196940874,215.91984196940874,51.820762072658098,51.820762072658098,9.3878192160612493,9.3878192160612493,23.469548040153125,23.469548040153125,1.4081728824091875,1.4081728824091875,93.335224031549387,93.335224031549387,9.0842500000000008,9.0842500000000008,0.18939,0.18939,null,404.61500821223984,null,70.408644120459371,{"$f":"Y142*$L26","v":70.408644120459371},234.69548040153123,234.69548040153123,51.820762072658098,51.820762072658098,9.3878192160612493,9.3878192160612493,21.591984196940874,21.591984196940874,1.4081728824091875,1.4081728824091875,70.804457913002466,70.804457913002466,9.0842500000000008,9.0842500000000008,0.18939,0.18939,null,398.9823166826032]
[null,2021,64.635135302581688,64.635135302581688,215.45045100860568,215.45045100860568,51.708108242065357,51.708108242065357,9.575575600382475,9.575575600382475,23.938939000956186,23.938939000956186,1.4363363400573712,1.4363363400573712,102.11171952447495,102.11171952447495,9.7331250000000011,9.7331250000000011,0.18939,0.18939,null,414.14364471654187,null,71.816817002868547,{"$f":"Y143*$L27","v":71.816817002868547},239.38939000956185,239.38939000956185,51.708108242065357,51.708108242065357,9.575575600382475,9.575575600382475,21.545045100860566,21.545045100860566,1.4363363400573712,1.4363363400573712,73.384992723327514,73.384992723327514,9.7331250000000011,9.7331250000000011,0.18939,0.18939,null,406.9619630162548]
[null,2022,64.462774941774811,64.462774941774811,214.87591647258276,214.87591647258276,51.570219953419858,51.570219953419858,9.7670871123901257,9.7670871123901257,24.417717780975313,24.417717780975313,1.4650630668585187,1.4650630668585187,111.22418629150485,111.22418629150485,10.382000000000001,10.382000000000001,0.18939,0.18939,null,423.89158067773121,null,73.253153342925927,{"$f":"Y144*$L28","v":73.253153342925927},244.17717780975312,244.17717780975312,51.570219953419858,51.570219953419858,9.7670871123901257,9.7670871123901257,21.487591647258274,21.487591647258274,1.4650630668585187,1.4650630668585187,76.062672686900385,76.062672686900385,10.382000000000001,10.382000000000001,0.18939,0.18939,null,415.10120227658001]
[null,2023,64.257666112414626,64.257666112414626,214.19222037471542,214.19222037471542,51.40613288993169,51.40613288993169,9.9624288546379258,9.9624288546379258,24.906072136594815,24.906072136594815,1.4943643281956889,1.4943643281956889,120.68229303540613,120.68229303540613,11.030875000000002,11.030875000000002,0.18939,0.18939,null,433.86377661948177,null,74.718216409784446,{"$f":"Y145*$L29","v":74.718216409784446},249.06072136594815,249.06072136594815,51.40613288993169,51.40613288993169,9.9624288546379258,9.9624288546379258,21.419222037471542,21.419222037471542,1.4943643281956889,1.4943643281956889,78.84009184592685,78.84009184592685,11.030875000000002,11.030875000000002,0.18939,0.18939,null,423.40322632211189]
[null,2024,64.018567819903311,64.018567819903311,213.39522606634438,213.39522606634438,51.214854255922653,51.214854255922653,10.161677431730686,10.161677431730686,25.404193579326716,25.404193579326716,1.5242516147596028,1.5242516147596028,130.49596081854691,130.49596081854691,11.679750000000002,11.679750000000002,0.18939,0.18939,null,444.06530376663096,null,76.212580737980133,{"$f":"Y146*$L30","v":76.212580737980133},254.04193579326713,254.04193579326713,51.214854255922653,51.214854255922653,10.161677431730686,10.161677431730686,21.339522606634439,21.339522606634439,1.5242516147596028,1.5242516147596028,81.719909146239615,81.719909146239615,11.679750000000002,11.679750000000002,0.18939,0.18939,null,431.87129084855411]
[null,2025,63.744202529246593,63.744202529246593,212.48067509748864,212.48067509748864,50.99536202339727,50.99536202339727,10.364910980365298,10.364910980365298,25.912277450913248,25.912277450913248,1.5547366470547948,1.5547366470547948,140.67536928979911,140.67536928979911,12.328625000000002,12.328625000000002,0.18939,0.18939,null,454.50134648901849,null,77.736832352739739,{"$f":"Y147*$L31","v":77.736832352739739},259.12277450913246,259.12277450913246,50.99536202339727,50.99536202339727,10.364910980365298,10.364910980365298,21.248067509748864,21.248067509748864,1.5547366470547948,1.5547366470547948,84.704849995826521,84.704849995826521,12.328625000000002,12.328625000000002,0.18939,0.18939,null,440.5087166655253]
[null,2026,63.433255199835621,63.433255199835621,211.44418399945209,211.44418399945209,50.746604159868497,50.746604159868497,10.572209199972603,10.572209199972603,26.430522999931512,26.430522999931512,1.5858313799958905,1.5858313799958905,151.23096305957398,151.23096305957398,12.977500000000003,12.977500000000003,0.18939,0.18939,null,465.17720479879449,null,79.291568999794521,{"$f":"Y148*$L32","v":79.291568999794521},264.30522999931509,264.30522999931509,50.746604159868497,50.746604159868497,10.572209199972603,10.572209199972603,21.144418399945213,21.144418399945213,1.5858313799958905,1.5858313799958905,87.797707859738296,87.797707859738296,12.977500000000003,12.977500000000003,0.18939,0.18939,null,449.31889099883551]
[null,2027,61.466824288640716,61.466824288640716,204.88941429546904,204.88941429546904,49.173459430912565,49.173459430912565,10.783653383972055,10.783653383972055,26.95913345993014,26.95913345993014,1.6175480075958082,1.6175480075958082,170.47687133208245,170.47687133208245,13.626375000000003,13.626375000000003,0.18939,0.18939,null,477.71584490996224,null,80.877400379790416,{"$f":"Y149*$L33","v":80.877400379790416},269.59133459930138,269.59133459930138,50.467497836989217,50.467497836989217,10.783653383972055,10.783653383972055,21.028124098745511,21.028124098745511,1.6175480075958082,1.6175480075958082,91.001345892208349,91.001345892208349,13.626375000000003,13.626375000000003,0.18939,0.18939,null,458.30526881881224]
[null,2028,61.046261806665797,61.046261806665797,203.48753935555266,203.48753935555266,48.83700944533264,48.83700944533264,10.999326451651497,10.999326451651497,27.498316129128739,27.498316129128739,1.6498989677477243,1.6498989677477243,181.98333042649574,181.98333042649574,14.275250000000003,14.275250000000003,0.18939,0.18939,null,488.92006077590895,null,82.494948387386216,{"$f":"Y150*$L34","v":82.494948387386216},274.98316129128739,274.98316129128739,50.156928619530824,50.156928619530824,10.999326451651497,10.999326451651497,20.898720258137843,20.898720258137843,1.6498989677477243,1.6498989677477243,94.318698606833223,94.318698606833223,14.275250000000003,14.275250000000003,0.18939,0.18939,null,467.47137419518856]
[null,2029,60.584290095696439,60.584290095696439,201.94763365232146,201.94763365232146,48.467432076557145,48.467432076557145,11.219312980684526,11.219312980684526,28.048282451711316,28.048282451711316,1.6828969471026789,1.6828969471026789,193.90228583015272,193.90228583015272,14.924125000000004,14.924125000000004,0.18939,0.18939,null,500.38135893852996,null,84.144847355133948,{"$f":"Y151*$L35","v":84.144847355133948},280.48282451711316,280.48282451711316,49.813749634239294,49.813749634239294,11.219312980684526,11.219312980684526,20.755729014266372,20.755729014266372,1.6828969471026789,1.6828969471026789,97.752773585686327,97.752773585686327,14.924125000000004,14.924125000000004,0.18939,0.18939,null,476.82080167909271]
[null,2030,60.079421011565636,60.079421011565636,200.26473670521878,200.26473670521878,48.063536809252511,48.063536809252511,11.443699240298217,11.443699240298217,28.609248100745546,28.609248100745546,1.7165548860447326,1.7165548860447326,206.24537526178545,206.24537526178545,15.573000000000002,15.573000000000002,0.18939,0.18939,null,512.10554100334537,null,85.827744302236624,{"$f":"Y152*$L36","v":85.827744302236624},286.09248100745543,286.09248100745543,49.436780718088301,49.436780718088301,11.443699240298217,11.443699240298217,20.598658632536793,20.598658632536793,1.7165548860447326,1.7165548860447326,101.30665322825081,101.30665322825081,15.573000000000002,15.573000000000002,0.18939,0.18939,null,486.35721771267424]
[null,2031,60.405566439914132,60.405566439914132,201.35188813304711,201.35188813304711,48.324453151931301,48.324453151931301,11.672573225104182,11.672573225104182,29.181433062760455,29.181433062760455,1.7508859837656272,1.7508859837656272,215.17947125868625,215.17947125868625,15.573,15.573,0.18939,0.18939,null,523.22309481529521,null,87.544299188281357,{"$f":"Y153*$L37","v":87.544299188281357},291.81433062760453,291.81433062760453,49.725161938943806,49.725161938943806,11.672573225104182,11.672573225104182,20.718817474559923,20.718817474559923,1.7508859837656272,1.7508859837656272,104.64020281694968,104.64020281694968,15.573,15.573,0.18939,0.18939,null,496.08436206692807]
[null,{"$f":"B38","v":2032},60.720725916991938,{"$f":"D154*$L38","v":60.720725916991938},202.40241972330648,{"$f":"F154*$L38","v":202.40241972330648},48.576580733593552,{"$f":"H154*$L38","v":48.576580733593552},11.906024689606266,{"$f":"J154*$L38","v":11.906024689606266},29.765061724015666,{"$f":"L154*$L38","v":29.765061724015666},1.7859037034409397,{"$f":"N154*$L38","v":1.7859037034409397},224.38212798935837,{"$f":"P154*$L38","v":224.38212798935837},15.573,{"$f":"R154*$L38","v":15.573},0.18939,{"$f":"T154*$L38","v":0.18939},null,{"$f":"SUM(D329:T329)-L38","v":534.58050856332147},null,89.295185172046985,{"$f":"Y154*$L38","v":89.295185172046985},297.65061724015663,297.65061724015663,50.00530369634631,50.00530369634631,11.906024689606266,11.906024689606266,20.835543206810961,20.835543206810961,1.7859037034409397,1.7859037034409397,108.06026677190516,108.06026677190516,15.573,{"$f":"AM154*$L38","v":15.573},0.18939,0.18939,null,{"$f":"SUM(Y329:AO329)-L38","v":506.00604930826648}]
[null,2033,61.024329546576908,61.024329546576908,203.41443182192302,203.41443182192302,48.819463637261535,48.819463637261535,12.144145183398392,12.144145183398392,30.36036295849598,30.36036295849598,1.8216217775097587,1.8216217775097587,233.86051424475403,233.86051424475403,15.573,15.573,0.18939,0.18939,null,546.18292962334294,null,91.081088875487936,{"$f":"Y155*$L39","v":91.081088875487936},303.60362958495978,303.60362958495978,50.276761059269333,50.276761059269333,12.144145183398392,12.144145183398392,20.948650441362226,20.948650441362226,1.8216217775097587,1.8216217775097587,111.56897224793215,111.56897224793215,15.573,15.573,0.18939,0.18939,null,516.12617029443186]
[null,2034,61.315789030978479,61.315789030978479,204.38596343659495,204.38596343659495,49.052631224782793,49.052631224782793,12.387028087066362,12.387028087066362,30.967570217665909,30.967570217665909,1.8580542130599544,1.8580542130599544,243.62197814316966,243.62197814316966,15.573,15.573,0.18939,0.18939,null,558.03561532233959,null,92.902710652997712,{"$f":"Y156*$L40","v":92.902710652997712},309.67570217665906,309.67570217665906,50.539074595230751,50.539074595230751,12.387028087066362,12.387028087066362,21.057947748012815,21.057947748012815,1.8580542130599544,1.8580542130599544,115.16849688029146,115.16849688029146,15.573,15.573,0.18939,0.18939,null,526.44869370032063]
[null,2035,61.594497162937458,61.594497162937458,205.31499054312491,205.31499054312491,49.275597730349972,49.275597730349972,12.634768648807688,12.634768648807688,31.586921622019219,31.586921622019219,1.8952152973211531,1.8952152973211531,253.67405143582397,253.67405143582397,15.573,15.573,0.18939,0.18939,null,570.14393527744699,null,94.760764866057656,{"$f":"Y157*$L41","v":94.760764866057656},315.86921622019219,315.86921622019219,50.791769968206893,50.791769968206893,12.634768648807688,12.634768648807688,21.163237486752873,21.163237486752873,1.8952152973211531,1.8952152973211531,118.86106995304601,118.86106995304601,15.573,15.573,0.18939,0.18939,null,536.97766757432703]
[null,2036,61.859827304562437,61.859827304562437,206.19942434854144,206.19942434854144,49.487861843649945,49.487861843649945,12.887464021783842,12.887464021783842,32.218660054459605,32.218660054459605,1.9331196032675764,1.9331196032675764,264.0244539129273,264.0244539129273,15.573,15.573,0.18939,0.18939,null,582.51337378463006,null,96.655980163378814,{"$f":"Y158*$L42","v":96.655980163378814},322.18660054459605,322.18660054459605,51.03435752626401,51.03435752626401,12.887464021783842,12.887464021783842,21.264315635943337,21.264315635943337,1.9331196032675764,1.9331196032675764,122.64897359395843,122.64897359395843,15.573,15.573,0.18939,0.18939,null,547.71722092581342]
[null,2037,62.111132852987225,62.111132852987225,207.03710950995739,207.03710950995739,49.688906282389773,49.688906282389773,13.145213302219521,13.145213302219521,32.8630332555488,32.8630332555488,1.9717819953329281,1.9717819953329281,274.68109791254034,274.68109791254034,15.573000000000002,15.573000000000002,0.18938999999999998,0.18938999999999998,null,595.14953225798888,null,98.589099766646399,{"$f":"Y159*$L43","v":98.589099766646399},328.630332555488,328.630332555488,51.266331878656118,51.266331878656118,13.145213302219521,13.145213302219521,21.360971616106717,21.360971616106717,1.9717819953329281,1.9717819953329281,126.53454399652641,126.53454399652641,15.573000000000002,15.573000000000002,0.18938999999999998,0.18938999999999998,null,558.67156534433013]
[null,2038,62.347746692427172,62.347746692427172,207.82582230809058,207.82582230809058,49.878197353941736,49.878197353941736,13.408117568263911,13.408117568263911,33.520293920659775,33.520293920659775,2.0112176352395865,2.0112176352395865,285.65209293457281,285.65209293457281,15.573,15.573,0.18939,0.18939,null,608.05813172076864,null,100.56088176197933,{"$f":"Y160*$L44","v":100.56088176197933},335.20293920659776,335.20293920659776,51.487171462133404,51.487171462133404,13.408117568263911,13.408117568263911,21.452988109222254,21.452988109222254,2.0112176352395865,2.0112176352395865,130.52017266975929,130.52017266975929,15.573,15.573,0.18939,0.18939,null,569.84499665121643]
[null,2039,62.568980632303528,62.568980632303528,208.56326877434509,208.56326877434509,50.055184505842817,50.055184505842817,13.67627991962919,13.67627991962919,34.190699799072974,34.190699799072974,2.0514419879443784,2.0514419879443784,296.94575036232152,296.94575036232152,15.573,15.573,0.18939000000000003,0.18939000000000003,null,621.24501534915623,null,102.57209939721892,{"$f":"Y161*$L45","v":102.57209939721892},341.90699799072974,341.90699799072974,51.696338096198325,51.696338096198325,13.67627991962919,13.67627991962919,21.540140873415968,21.540140873415968,2.0514419879443784,2.0514419879443784,134.608307716323,134.608307716323,15.573,15.573,0.18939000000000003,0.18939000000000003,null,581.24189658424109]
[null,2040,62.774124831097971,62.774124831097971,209.24708277032656,209.24708277032656,50.219299864878373,50.219299864878373,13.949805518021774,13.949805518021774,34.874513795054433,34.874513795054433,2.092470827703266,2.092470827703266,308.57058829400631,308.57058829400631,15.573,15.573,0.18939,0.18939,null,634.71615106999081,null,104.62354138516331,{"$f":"Y162*$L46","v":104.62354138516331},348.74513795054435,348.74513795054435,51.893276527040982,51.893276527040982,13.949805518021774,13.949805518021774,21.622198552933746,21.622198552933746,2.092470827703266,2.092470827703266,138.80145513968137,138.80145513968137,15.573,15.573,0.18939,0.18939,null,592.86673451592549]
[null,2041,62.962447205591261,62.962447205591261,209.87482401863753,209.87482401863753,50.369957764473,50.369957764473,14.228801628382209,14.228801628382209,35.572004070955522,35.572004070955522,2.1343202442573315,2.1343202442573315,320.53533648681366,320.53533648681366,15.572999999999999,15.572999999999999,0.18939000000000003,0.18939000000000003,null,648.47763421351954,null,106.71601221286657,{"$f":"Y163*$L47","v":106.71601221286657},355.72004070955524,355.72004070955524,52.077413959878875,52.077413959878875,14.228801628382209,14.228801628382209,21.698922483282864,21.698922483282864,2.1343202442573315,2.1343202442573315,143.10218018088733,143.10218018088733,15.572999999999999,15.572999999999999,0.18939000000000003,0.18939000000000003,null,604.72406920624405]
[null,2042,63.133192825131836,63.133192825131836,210.44397608377281,210.44397608377281,50.506554260105474,50.506554260105474,14.513377660949853,14.513377660949853,36.283444152374635,36.283444152374635,2.177006649142478,2.177006649142478,332.84894141601558,332.84894141601558,15.572999999999999,15.572999999999999,0.18938999999999998,0.18938999999999998,null,662.53569022236104,null,108.85033245712388,{"$f":"Y164*$L48","v":108.85033245712388},362.83444152374631,362.83444152374631,52.248159579419458,52.248159579419458,14.513377660949853,14.513377660949853,21.770066491424775,21.770066491424775,2.177006649142478,2.177006649142478,147.51310868568578,147.51310868568578,15.572999999999999,15.572999999999999,0.18938999999999998,0.18938999999999998,null,616.818550590369]
[null,2043,63.285583290571829,63.285583290571829,210.95194430190608,210.95194430190608,50.62846663245746,50.62846663245746,14.803645214168853,14.803645214168853,37.009113035422132,37.009113035422132,2.2205467821253282,2.2205467821253282,345.52057145179094,345.52057145179094,15.573000000000002,15.573000000000002,0.18939,0.18939,null,676.89667741787127,null,111.0273391062664,{"$f":"Y165*$L49","v":111.0273391062664},370.09113035422132,370.09113035422132,52.404904058157733,52.404904058157733,14.803645214168853,14.803645214168853,21.835376690899054,21.835376690899054,2.2205467821253282,2.2205467821253282,152.03692850260393,152.03692850260393,15.573000000000002,15.573000000000002,0.18939,0.18939,null,629.15492160217684]
[null,2044,63.418816097499352,63.418816097499352,211.39605365833117,211.39605365833117,50.735052877999486,50.735052877999486,15.09971811845223,15.09971811845223,37.749295296130576,37.749295296130576,2.2649577177678348,2.2649577177678348,358.55962215643092,358.55962215643092,15.573,15.573,0.18938999999999998,0.18938999999999998,null,691.56708982511225,null,113.24788588839174,{"$f":"Y166*$L50","v":113.24788588839174},377.49295296130578,377.49295296130578,52.547019052213749,52.547019052213749,15.09971811845223,15.09971811845223,21.894591271755729,21.894591271755729,2.2649577177678348,2.2649577177678348,156.67639091272451,156.67639091272451,15.573,15.573,0.18938999999999998,0.18938999999999998,null,641.73802003421986]
[null,2045,63.532063983387729,63.532063983387729,211.77354661129246,211.77354661129246,50.825651186710189,50.825651186710189,15.401712480821276,15.401712480821276,38.504281202053193,38.504281202053193,2.3102568721231913,2.3102568721231913,371.97572170467572,371.97572170467572,15.572999999999999,15.572999999999999,0.18939000000000003,0.18939000000000003,null,706.55356005767612,null,115.51284360615955,{"$f":"Y167*$L51","v":115.51284360615955},385.04281202053187,385.04281202053187,52.67385668440874,52.67385668440874,15.401712480821276,15.401712480821276,21.947440285170313,21.947440285170313,2.3102568721231913,2.3102568721231913,161.43431209184882,161.43431209184882,15.572999999999999,15.572999999999999,0.18939000000000003,0.18939000000000003,null,654.57278043490442]
[null,2046,63.62447425827267,63.62447425827267,212.08158086090887,212.08158086090887,50.899579406618123,50.899579406618123,15.709746730437701,15.709746730437701,39.274366826094251,39.274366826094251,2.356462009565655,2.356462009565655,385.77873642998776,385.77873642998776,15.573,15.573,0.18939,0.18939,null,721.86286226361267,null,117.82310047828275,{"$f":"Y168*$L52","v":117.82310047828275},392.74366826094251,392.74366826094251,52.784749014270659,52.784749014270659,15.709746730437701,15.709746730437701,21.993645422612776,21.993645422612776,2.356462009565655,2.356462009565655,166.31357460577294,166.31357460577294,15.573,15.573,0.18939,0.18939,null,667.66423604360261]
[null,2047,63.695168118559621,63.695168118559621,212.31722706186545,212.31722706186545,50.956134494847703,50.956134494847703,16.023941665046454,16.023941665046454,40.059854162616141,40.059854162616141,2.403591249756968,2.403591249756968,399.97877649963044,399.97877649963044,15.573,15.573,0.18939,0.18939,null,737.50191513376308,null,120.1795624878484,{"$f":"Y169*$L53","v":120.1795624878484},400.59854162616136,400.59854162616136,52.87900749465328,52.87900749465328,16.023941665046454,16.023941665046454,22.032919789438871,22.032919789438871,2.403591249756968,2.403591249756968,171.31712893941744,171.31712893941744,15.573,15.573,0.18939,0.18939,null,681.01752076447497]
[null,2048,63.743239943554769,63.743239943554769,212.47746647851591,212.47746647851591,50.994591954843813,50.994591954843813,16.344420498347382,16.344420498347382,40.86105124586846,40.86105124586846,2.4516630747521075,2.4516630747521075,414.5862017214867,414.5862017214867,15.573,15.573,0.18939,0.18939,null,753.47778497381466,null,122.58315373760537,{"$f":"Y170*$L54","v":122.58315373760537},408.61051245868458,408.61051245868458,52.955922414645499,52.955922414645499,16.344420498347382,16.344420498347382,22.064967672768962,22.064967672768962,2.4516630747521075,2.4516630747521075,176.44799506056518,176.44799506056518,15.573,15.573,0.18939,0.18939,null,694.63787117976369]
[null,2049,63.76775657430229,63.76775657430229,212.55918858100765,212.55918858100765,51.01420525944183,51.01420525944183,16.67130890831433,16.67130890831433,41.678272270785833,41.678272270785833,2.5006963362471497,2.5006963362471497,429.61162748561748,429.61162748561748,15.573000000000002,15.573000000000002,0.18939,0.18939,null,769.79768884141436,null,125.03481681235748,{"$f":"Y171*$L55","v":125.03481681235748},416.78272270785828,416.78272270785828,53.014762328439552,53.014762328439552,16.67130890831433,16.67130890831433,22.089484303516482,22.089484303516482,2.5006963362471497,2.5006963362471497,181.70926401898328,181.70926401898328,15.573000000000002,15.573000000000002,0.18939,0.18939,null,708.53062860335899]
[null,2050,63.767756574302297,63.767756574302297,212.55918858100765,212.55918858100765,51.01420525944183,51.01420525944183,17.004735086480618,17.004735086480618,42.511837716201548,42.511837716201548,2.550710262972093,2.550710262972093,445.06593084362493,445.06593084362493,15.573,15.573,0.18939,0.18939,null,786.46899774972894,null,127.53551314860464,{"$f":"Y172*$L56","v":127.53551314860464},425.11837716201546,425.11837716201546,53.054773469819501,53.054773469819501,17.004735086480618,17.004735086480618,22.106155612424796,22.106155612424796,2.550710262972093,2.550710262972093,187.10409958171385,187.10409958171385,15.573,15.573,0.18939,0.18939,null,722.70124117542696]
[]
[]
[null,"5. Scenario 4: Waste to energy (WTE)"]
[]
[null,"Year","Food (Gg/yr)",null,"Garden (Gg/yr)",null,"Paper (Gg/yr)",null,"Wood (Gg/yr)",null,"Textiles (Gg/yr)",null,"Nappies (Gg/yr)",null,"Inert (Gg/yr)",null,"Sludge (Gg/yr)",null,"Industrial (Gg/yr)"]
[null,null,"TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER"]
[null,{"$f":"B6","v":2000},29.904990459750007,{"$f":"D179*$L6","v":29.904990459750007},99.683301532500025,{"$f":"F179*$L6","v":99.683301532500025},23.923992367800004,{"$f":"H179*$L6","v":23.923992367800004},3.987332061300001,{"$f":"J179*$L6","v":3.987332061300001},9.9683301532500028,{"$f":"L179*$L6","v":9.9683301532500028},0.59809980919500016,{"$f":"N179*$L6","v":0.59809980919500016},31.300556681205023,{"$f":"P179*$L6","v":31.300556681205023},0,{"$f":"R179*$L6","v":0},0,{"$f":"T179*$L6","v":0},null,{"$f":"SUM(D354:T354)-L6","v":169.46161260525002}]
[null,2001,40.483230837720001,{"$f":"D180*$L7","v":40.483230837720001},134.9441027924,{"$f":"F180*$L7","v":134.9441027924},32.386584670175999,{"$f":"H180*$L7","v":32.386584670175999},5.3977641116960005,{"$f":"J180*$L7","v":5.3977641116960005},13.49441027924,{"$f":"L180*$L7","v":13.49441027924},0.80966461675440005,{"$f":"N180*$L7","v":0.80966461675440005},42.3724482768136,{"$f":"P180*$L7","v":42.3724482768136},0,{"$f":"R180*$L7","v":0},0,{"$f":"T180*$L7","v":0},null,229.40497474707996]
[null,2002,54.586830322499999,{"$f":"D181*$L8","v":54.586830322499999},181.95610107499999,181.95610107499999,43.669464257999998,43.669464257999998,7.2782440429999999,7.2782440429999999,18.195610107499999,18.195610107499999,1.09173660645,1.09173660645,57.134215737550051,57.134215737550051,0,0,0,0,null,309.32537182750002]
[null,2003,55.867108239000004,{"$f":"D182*$L9","v":55.867108239000004},186.22369413000001,186.22369413000001,44.693686591199999,44.693686591199999,7.4489477652000007,7.4489477652000007,18.622369413000001,18.622369413000001,1.1173421647800001,1.1173421647800001,58.474239956820043,58.474239956820043,0,0,0,0,null,316.58028002100014]
[null,2004,57.180621595499993,{"$f":"D183*$L10","v":57.180621595499993},190.60207198499998,190.60207198499998,45.744497276399997,45.744497276399997,7.6240828793999995,7.6240828793999995,19.060207198499999,19.060207198499999,1.1436124319099998,1.1436124319099998,59.849050603289982,59.849050603289982,0,0,0,0,null,324.02352237450003]
[null,2005,58.526479286999994,{"$f":"D184*$L11","v":58.526479286999994},195.08826428999998,195.08826428999998,46.821183429599998,46.821183429599998,7.8035305715999996,7.8035305715999996,19.508826428999999,19.508826428999999,1.17052958574,1.17052958574,54.807860987059996,54.807860987059996,5.9130000000000003,5.9130000000000003,0.53685400000000005,0.53685400000000005,null,331.65004929300017]
[null,2006,61.056597101999998,{"$f":"D185*$L12","v":61.056597101999998},203.52199034,203.52199034,48.845277681599995,48.845277681599995,8.140879613600001,8.140879613600001,20.352199034000002,20.352199034000002,1.22113194204,1.22113194204,55.351078966759928,55.351078966759928,8.0559999999999992,8.0559999999999992,0.49882600000000005,0.49882600000000005,null,345.98738357799982]
[null,2007,59.162898941999998,{"$f":"D186*$L13","v":59.162898941999998},197.20966314,197.20966314,47.330319153600001,47.330319153600001,7.8883865256000005,7.8883865256000005,19.720966314000002,19.720966314000002,1.1832579788399999,1.1832579788399999,47.960142225959999,47.960142225959999,13.077000000000002,13.077000000000002,0.88669200000000004,0.88669200000000004,null,335.25642733799992]
[null,2008,59.923617104999998,{"$f":"D187*$L14","v":59.923617104999998},199.74539035000001,199.74539035000001,47.938893684,47.938893684,7.9898156140000003,7.9898156140000003,19.974539035000003,19.974539035000003,1.1984723421000001,1.1984723421000001,49.778948569900024,49.778948569900024,12.148,12.148,0.79310400000000003,0.79310400000000003,null,339.56716359499995]
[null,2009,62.391682431,{"$f":"D188*$L15","v":62.391682431},207.97227477000001,207.97227477000001,49.9133459448,49.9133459448,8.3188909907999999,8.3188909907999999,20.797227477000003,20.797227477000003,1.2478336486200001,1.2478336486200001,55.010414277780001,55.010414277780001,9.1259999999999994,9.1259999999999994,1.1668799999999999,1.1668799999999999,null,353.55286710899998]
[null,2010,64.153748977500001,{"$f":"D189*$L16","v":64.153748977500001},213.845829925,213.845829925,51.322999181999997,51.322999181999997,8.5538331969999994,8.5538331969999994,21.3845829925,21.3845829925,1.28307497955,1.28307497955,55.066966596450015,55.066966596450015,10.949,10.949,1.131624,1.131624,null,363.53791087249982]
[null,2011,62.174060999999995,{"$f":"D190*$L17","v":62.174060999999995},207.24687,207.24687,49.739248799999999,49.739248799999999,8.2898747999999998,8.2898747999999998,20.724687000000003,20.724687000000003,1.2434812200000001,1.2434812200000001,53.110462180000006,53.110462180000006,10.401999999999999,10.401999999999999,1.5630550000000001,1.5630550000000001,null,352.31967900000018]
[null,2012,58.180867482000004,{"$f":"D191*$L18","v":58.180867482000004},193.93622494000002,193.93622494000002,46.544693985600006,46.544693985600006,7.757448997600001,7.757448997600001,19.393622494000002,19.393622494000002,1.1636173496400002,1.1636173496400002,52.848005631159992,52.848005631159992,7.37,7.37,0.67796900000000004,0.67796900000000004,null,329.69158239800021]
[null,2013,64.456379938500007,{"$f":"D192*$L19","v":64.456379938500007},214.85459979500001,214.85459979500001,51.565103950800001,51.565103950800001,8.5941839918000014,8.5941839918000014,21.485459979500003,21.485459979500003,1.2891275987700002,1.2891275987700002,60.176386335630063,60.176386335630063,6.963000000000001,6.963000000000001,0.32495800000000002,0.32495800000000002,null,365.2528196515002]
[null,2014,62.520861037500005,{"$f":"D193*$L20","v":62.520861037500005},208.40287012500002,208.40287012500002,50.01668883,50.01668883,8.3361148050000011,8.3361148050000011,20.840287012500003,20.840287012500003,1.2504172207500002,1.2504172207500002,60.058111219249952,60.058111219249952,5.1909999999999998,5.1909999999999998,0.18939,0.18939,null,354.2848792124999]
[null,2015,63.771278258250007,{"$f":"D194*$L21","v":63.771278258250007},212.57092752750003,212.57092752750003,51.017022606600008,51.017022606600008,8.5028371011000008,8.5028371011000008,21.257092752750005,21.257092752750005,1.2754255651650002,1.2754255651650002,60.718006243635045,60.718006243635045,5.8398750000000001,5.8398750000000001,0.18939,0.18939,null,361.37057679675036]
[null,2016,65.046703823415015,{"$f":"D195*$L22","v":65.046703823415015},216.82234607805006,216.82234607805006,52.037363058732012,52.037363058732012,8.6728938431220026,8.6728938431220026,21.682234607805007,21.682234607805007,1.3009340764683004,1.3009340764683004,61.404076668507741,61.404076668507741,6.4887500000000005,6.4887500000000005,0.18939,0.18939,null,368.59798833268491]
[null,2017,66.34763789988331,{"$f":"D196*$L23","v":66.34763789988331},221.15879299961102,221.15879299961102,53.078110319906642,53.078110319906642,8.8463517199844404,8.8463517199844404,22.115879299961104,22.115879299961104,1.3269527579976661,1.3269527579976661,62.116846001877825,62.116846001877825,7.1376250000000008,7.1376250000000008,0.18939,0.18939,null,375.96994809933847]
[null,2018,67.67459065788097,{"$f":"D197*$L24","v":67.67459065788097},225.58196885960325,225.58196885960325,54.139672526304778,54.139672526304778,9.0232787543841297,9.0232787543841297,22.558196885960328,22.558196885960328,1.3534918131576195,1.3534918131576195,62.856848221915413,62.856848221915413,7.7865000000000011,7.7865000000000011,0.18939,0.18939,null,383.4893470613257]
[null,2019,36.178082471038593,{"$f":"D198*$L25","v":36.178082471038593},120.5936082367953,120.5936082367953,28.942465976830874,28.942465976830874,4.823744329471813,4.823744329471813,12.059360823679533,12.059360823679533,0.72356164942077195,0.72356164942077195,248.24162798635376,248.24162798635376,8.4353750000000005,8.4353750000000005,0.18939,0.18939,null,424.00913400255206]
[null,2020,37.55864412045937,{"$f":"D199*$L26","v":37.55864412045937},125.19548040153123,125.19548040153123,30.046915296367494,30.046915296367494,5.0078192160612494,5.0078192160612494,12.519548040153124,12.519548040153124,0.75117288240918734,0.75117288240918734,249.03774084608079,249.03774084608079,9.0842500000000008,9.0842500000000008,0.18939,0.18939,null,431.83231668260322]
[null,2021,38.966817002868552,{"$f":"D200*$L27","v":38.966817002868552},129.88939000956185,129.88939000956185,31.173453602294845,31.173453602294845,5.1955756003824742,5.1955756003824742,12.988939000956186,12.988939000956186,0.77933634005737107,0.77933634005737107,249.86275346300241,249.86275346300241,9.7331250000000011,9.7331250000000011,0.18939,0.18939,null,439.81196301625505]
[null,2022,40.403153342925933,{"$f":"D201*$L28","v":40.403153342925933},134.67717780975312,134.67717780975312,32.322522674340746,32.322522674340746,5.3870871123901249,5.3870871123901249,13.467717780975313,13.467717780975313,0.8080630668585187,0.8080630668585187,250.71724383226245,250.71724383226245,10.382000000000001,10.382000000000001,0.18939,0.18939,null,447.95120227658015]
[null,2023,41.868216409784445,{"$f":"D202*$L29","v":41.868216409784445},139.56072136594815,139.56072136594815,33.494573127827557,33.494573127827557,5.5824288546379259,5.5824288546379259,13.956072136594816,13.956072136594816,0.83736432819568896,0.83736432819568896,251.60180150890773,251.60180150890773,11.030875000000002,11.030875000000002,0.18939,0.18939,null,456.25322632211203]
[null,2024,43.362580737980139,{"$f":"D203*$L30","v":43.362580737980139},144.54193579326713,144.54193579326713,34.690064590384111,34.690064590384111,5.7816774317306852,5.7816774317306852,14.454193579326713,14.454193579326713,0.86725161475960277,0.86725161475960277,252.51702783908587,252.51702783908587,11.679750000000002,11.679750000000002,0.18939,0.18939,null,464.72129084855425]
[null,2025,44.886832352739738,{"$f":"D204*$L31","v":44.886832352739738},149.62277450913246,149.62277450913246,35.909465882191789,35.909465882191789,5.9849109803652984,5.9849109803652984,14.962277450913247,14.962277450913247,0.89773664705479472,0.89773664705479472,253.46353619586762,253.46353619586762,12.328625000000002,12.328625000000002,0.18939,0.18939,null,473.35871666552509]
[null,2026,46.441568999794526,{"$f":"D205*$L32","v":46.441568999794526},154.80522999931509,154.80522999931509,37.15325519983562,37.15325519983562,6.1922091999726039,6.1922091999726039,15.480522999931509,15.480522999931509,0.92883137999589049,0.92883137999589049,254.44195221978492,254.44195221978492,12.977500000000003,12.977500000000003,0.18939,0.18939,null,482.16889099883542]
[null,2027,48.027400379790414,{"$f":"D206*$L33","v":48.027400379790414},160.09133459930138,160.09133459930138,38.42192030383233,38.42192030383233,6.4036533839720553,6.4036533839720553,16.009133459930137,16.009133459930137,0.96054800759580827,0.96054800759580827,255.45291406418062,255.45291406418062,13.626375000000003,13.626375000000003,0.18939,0.18939,null,491.15526881881237]
[null,2028,49.644948387386215,{"$f":"D207*$L34","v":49.644948387386215},165.48316129128739,165.48316129128739,39.715958709908975,39.715958709908975,6.6193264516514958,6.6193264516514958,16.54831612912874,16.54831612912874,0.99289896774772435,0.99289896774772435,256.49707264546419,256.49707264546419,14.275250000000003,14.275250000000003,0.18939,0.18939,null,500.32137419518835]
[null,2029,51.294847355133946,{"$f":"D208*$L35","v":51.294847355133946},170.98282451711316,170.98282451711316,41.035877884107158,41.035877884107158,6.8393129806845261,6.8393129806845261,17.098282451711317,17.098282451711317,1.0258969471026789,1.0258969471026789,257.57509189837344,257.57509189837344,14.924125000000004,14.924125000000004,0.18939,0.18939,null,509.67080167909216]
[null,2030,52.97774430223663,{"$f":"D209*$L36","v":52.97774430223663},176.59248100745543,176.59248100745543,42.3821954417893,42.3821954417893,7.0636992402982175,7.0636992402982175,17.659248100745543,17.659248100745543,1.0595548860447326,1.0595548860447326,258.68764903634104,258.68764903634104,15.573000000000002,15.573000000000002,0.18939,0.18939,null,519.20721771267438]
[null,2031,54.694299188281356,{"$f":"D210*$L37","v":54.694299188281356},182.31433062760453,182.31433062760453,43.755439350625089,43.755439350625089,7.2925732251041815,7.2925732251041815,18.231433062760455,18.231433062760455,1.0938859837656272,1.0938859837656272,260.48430981706781,260.48430981706781,15.573,15.573,0.18939,0.18939,null,528.93436206692775]
[null,{"$f":"B38","v":2032},56.44518517204699,{"$f":"D211*$L38","v":56.44518517204699},188.15061724015663,188.15061724015663,45.156148137637594,45.156148137637594,7.5260246896062659,7.5260246896062659,18.815061724015663,18.815061724015663,1.1289037034409399,1.1289037034409399,262.31690381340917,262.31690381340917,15.573,15.573,0.18939,0.18939,null,{"$f":"SUM(D386:T386)-L38","v":538.85604930826662}]
[null,2033,58.231088875487927,{"$f":"D212*$L39","v":58.231088875487927},194.1036295849598,194.1036295849598,46.584871100390338,46.584871100390338,7.7641451833983908,7.7641451833983908,19.41036295849598,19.41036295849598,1.1646217775097587,1.1646217775097587,264.18614968967739,264.18614968967739,15.573,15.573,0.18939,0.18939,null,548.97617029443177]
[null,2034,60.052710652997717,{"$f":"D213*$L40","v":60.052710652997717},200.17570217665906,200.17570217665906,48.042168522398171,48.042168522398171,8.007028087066363,8.007028087066363,20.017570217665906,20.017570217665906,1.2010542130599544,1.2010542130599544,266.09278048347096,266.09278048347096,15.573,15.573,0.18939,0.18939,null,559.29869370032077]
[null,2035,61.910764866057647,{"$f":"D214*$L41","v":61.910764866057647},206.36921622019219,206.36921622019219,49.528611892846122,49.528611892846122,8.254768648807687,8.254768648807687,20.636921622019223,20.636921622019223,1.2382152973211531,1.2382152973211531,268.03754389314037,268.03754389314037,15.573,15.573,0.18939,0.18939,null,569.82766757432717]
[null,2036,63.805980163378813,{"$f":"D215*$L42","v":63.805980163378813},212.68660054459605,212.68660054459605,51.04478413070305,51.04478413070305,8.5074640217838429,8.5074640217838429,21.268660054459605,21.268660054459605,1.2761196032675763,1.2761196032675763,270.02120257100313,270.02120257100313,15.573,15.573,0.18939,0.18939,null,580.56722092581333]
[null,2037,65.73909976664639,{"$f":"D216*$L43","v":65.73909976664639},219.130332555488,219.130332555488,52.591279813317108,52.591279813317108,8.7652133022195198,8.7652133022195198,21.913033255548804,21.913033255548804,1.3147819953329281,1.3147819953329281,272.04453442242328,272.04453442242328,15.573000000000002,15.573000000000002,0.18938999999999998,0.18938999999999998,null,591.52156534433004]
[null,2038,67.710881761979323,{"$f":"D217*$L44","v":67.710881761979323},225.70293920659776,225.70293920659776,54.16870540958346,54.16870540958346,9.0281175682639105,9.0281175682639105,22.570293920659779,22.570293920659779,1.3542176352395865,1.3542176352395865,274.10833291087175,274.10833291087175,15.573,15.573,0.18939,0.18939,null,602.69499665121657]
[null,2039,69.722099397218912,{"$f":"D218*$L45","v":69.722099397218912},232.40699799072974,232.40699799072974,55.777679517775134,55.777679517775134,9.296279919629189,9.296279919629189,23.240699799072978,23.240699799072978,1.3944419879443786,1.3944419879443786,276.21340736908917,276.21340736908917,15.573,15.573,0.18939000000000003,0.18939000000000003,null,614.091896584241]
[null,2040,71.773541385163298,{"$f":"D219*$L46","v":71.773541385163298},239.24513795054438,239.24513795054438,57.418833108130634,57.418833108130634,9.5698055180217736,9.5698055180217736,23.924513795054438,23.924513795054438,1.4354708277032662,1.4354708277032662,278.36058331647092,278.36058331647092,15.573,15.573,0.18939,0.18939,null,625.71673451592562]
[null,2041,73.866012212866565,{"$f":"D220*$L47","v":73.866012212866565},246.22004070955524,246.22004070955524,59.092809770293258,59.092809770293258,9.8488016283822102,9.8488016283822102,24.622004070955526,24.622004070955526,1.4773202442573314,1.4773202442573314,280.55070278280039,280.55070278280039,15.572999999999999,15.572999999999999,0.18939000000000003,0.18939000000000003,null,637.57406920624442]
[null,2042,76.000332457123889,{"$f":"D221*$L48","v":76.000332457123889},253.33444152374631,253.33444152374631,60.800265965699111,60.800265965699111,10.133377660949852,10.133377660949852,25.333444152374632,25.333444152374632,1.520006649142478,1.520006649142478,282.78462463845636,282.78462463845636,15.572999999999999,15.572999999999999,0.18938999999999998,0.18938999999999998,null,649.66855059036868]
[null,2043,78.177339106266388,{"$f":"D222*$L49","v":78.177339106266388},260.59113035422132,260.59113035422132,62.541871285013123,62.541871285013123,10.423645214168854,10.423645214168854,26.059113035422129,26.059113035422129,1.5635467821253279,1.5635467821253279,285.06322493122548,285.06322493122548,15.573000000000002,15.573000000000002,0.18939,0.18939,null,662.0049216021763]
[null,2044,80.397885888391727,{"$f":"D223*$L50","v":80.397885888391727},267.99295296130578,267.99295296130578,64.318308710713382,64.318308710713382,10.719718118452231,10.719718118452231,26.799295296130577,26.799295296130577,1.6079577177678346,1.6079577177678346,287.38739722985002,287.38739722985002,15.573,15.573,0.18938999999999998,0.18938999999999998,null,674.58802003421977]
[null,2045,82.662843606159555,{"$f":"D224*$L51","v":82.662843606159555},275.54281202053187,275.54281202053187,66.130274884927644,66.130274884927644,11.021712480821275,11.021712480821275,27.55428120205319,27.55428120205319,1.6532568721231913,1.6532568721231913,289.75805297444708,289.75805297444708,15.572999999999999,15.572999999999999,0.18939000000000003,0.18939000000000003,null,687.42278043490433]
[null,2046,84.973100478282745,{"$f":"D225*$L52","v":84.973100478282745},283.24366826094251,283.24366826094251,67.978480382626202,67.978480382626202,11.329746730437702,11.329746730437702,28.324366826094252,28.324366826094252,1.6994620095656552,1.6994620095656552,292.17612183393595,292.17612183393595,15.573,15.573,0.18939,0.18939,null,700.5142360436023]
[null,2047,87.329562487848406,{"$f":"D226*$L53","v":87.329562487848406},291.09854162616136,291.09854162616136,69.863649990278731,69.863649990278731,11.643941665046455,11.643941665046455,29.109854162616138,29.109854162616138,1.7465912497569682,1.7465912497569682,294.64255207061461,294.64255207061461,15.573,15.573,0.18939,0.18939,null,713.86752076447442]
[null,2048,89.733153737605377,{"$f":"D227*$L54","v":89.733153737605377},299.11051245868458,299.11051245868458,71.786522990084293,71.786522990084293,11.964420498347383,11.964420498347383,29.91105124586846,29.91105124586846,1.7946630747521075,1.7946630747521075,297.15831091202688,297.15831091202688,15.573,15.573,0.18939,0.18939,null,727.48787117976406]
[null,2049,92.184816812357482,{"$f":"D228*$L55","v":92.184816812357482},307.28272270785828,307.28272270785828,73.74785344988598,73.74785344988598,12.291308908314331,12.291308908314331,30.72827227078583,30.72827227078583,1.8436963362471497,1.8436963362471497,299.72438493026755,299.72438493026755,15.573000000000002,15.573000000000002,0.18939,0.18939,null,741.38062860335958]
[null,2050,94.685513148604642,{"$f":"D229*$L56","v":94.685513148604642},315.61837716201546,315.61837716201546,75.748410518883702,75.748410518883702,12.624735086480619,12.624735086480619,31.561837716201552,31.561837716201552,1.8937102629720928,1.8937102629720928,302.34178042887288,302.34178042887288,15.573,15.573,0.18939,0.18939,null,755.55124117542687]

{"sheet":"6. UD1 Assumptions","index":9,"n_rows":404,"n_cols":43,"rows_kept":404,"cut":false,"hidden":false,"merged":[[351,18,351,19],[351,20,351,21],[294,41,294,42],[351,1,352,1],[351,2,351,3],[351,4,351,5],[351,6,351,7],[351,8,351,9],[351,10,351,11],[351,12,351,13],[351,14,351,15],[351,16,351,17],[294,29,294,30],[294,31,294,32],[294,33,294,34],[294,35,294,36],[294,37,294,38],[294,39,294,40],[294,16,294,17],[294,18,294,19],[294,20,294,21],[294,23,294,24],[294,25,294,26],[294,27,294,28],[237,41,237,42],[294,1,295,1],[294,2,294,3],[294,4,294,5],[294,6,294,7],[294,8,294,9],[294,10,294,11],[294,12,294,13],[294,14,294,15],[237,27,237,28],[237,29,237,30],[237,31,237,32],[237,33,237,34],[237,35,237,36],[237,37,237,38],[237,14,237,15],[237,16,237,17],[237,18,237,19],[237,20,237,21],[237,23,237,24],[237,25,237,26],[176,20,176,21],[237,1,238,1],[237,2,237,3],[237,4,237,5],[237,6,237,7],[237,8,237,9],[237,10,237,11],[237,12,237,13],[237,39,237,40],[119,39,119,40],[119,41,119,42],[176,1,177,1],[176,2,176,3],[176,4,176,5],[176,6,176,7],[176,8,176,9],[176,10,176,11],[176,12,176,13],[176,14,176,15],[119,27,119,28],[119,29,119,30],[119,31,119,32],[119,33,119,34],[119,35,119,36],[119,37,119,38],[119,14,119,15],[119,16,119,17],[119,18,119,19],[119,20,119,21],[119,23,119,24],[119,25,119,26],[176,16,176,17],[176,18,176,19],[62,37,62,38],[62,39,62,40],[62,41,62,42],[119,1,120,1],[119,2,119,3],[119,4,119,5],[119,6,119,7],[119,8,119,9],[119,10,119,11],[119,12,119,13],[62,25,62,26],[62,27,62,28],[62,29,62,30],[62,31,62,32],[62,33,62,34],[62,35,62,36],[62,12,62,13],[62,14,62,15],[62,16,62,17],[62,18,62,19],[62,20,62,21],[62,23,62,24],[62,1,63,1],[62,2,62,3],[2,12,2,25],[3,24,3,25],[3,2,3,3],[3,4,3,5],[3,6,3,7],[3,8,3,9],[3,10,3,11],[3,12,3,13],[62,4,62,5],[62,6,62,7],[62,8,62,9],[62,10,62,11],[3,14,3,15],[3,16,3,17],[3,18,3,19],[3,20,3,21],[3,22,3,23]]}
["UD1 Assumptions",null,null,null,null,"Excel Toolkit for Mitigation Analysis for Low-Carbon Development Planning ",null,null,null,null,null,null,null,null,null,null,null,"XLMT-Solid Wastes v17.1"]
[]
["A","POPULATION AND SOLID WASTE GENERATION",null,null,null,null,null,null,null,null,null,null,"NOT USED IN CALCULATIONS"]
[null,"Year","Population (million)",null,"Waste per capita, WPC (kg/cap/yr)",null,"Total Waste (Gg/yr)",null,"% to SWDS",null,"Waste to SWDS (Gg/yr)",null,"Waste to SWDS under WTE Scenario (Gg/yr)",null,"% Waste Composted",null,"% Waste to SWDS under Composting project",null,"Waste to SWDS under Composting project (Gg/yr)",null,"% Waste Recycled",null,"% Waste to SWDS under recycling project",null,"Waste to SWDS under Recycling project(Gg/yr)"]
[null,null,"TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER"]
[null,2000,1.1510940000000001,1.1510940000000001,230.93,230.93,{"$f":"C6*E6","v":265.82213742000005},{"$f":"D6*F6","v":265.82213742000005},0.75,0.75,199.36660306499999,0,199.36660306500005,199.36660306500005]
[null,2001,1.160083,1.160083,264.37,264.37,{"$f":"C7*E7","v":306.69114271000001},306.69114271000001,0.88,0.88,269.8882055848,{"$f":"H7*J7","v":269.8882055848},269.8882055848,269.8882055848]
[null,2002,1.1679949999999999,1.1679949999999999,311.57,311.57,363.91220214999998,363.91220214999998,1,1,363.91220214999998,363.91220214999998,363.91220214999998,363.91220214999998]
[null,2003,1.176323,1.176323,316.62,316.62,372.44738826000003,372.44738826000003,1,1,372.44738826000003,372.44738826000003,372.44738826000003,372.44738826000003]
[null,2004,1.1835329999999999,1.1835329999999999,322.08999999999997,322.08999999999997,381.20414396999996,381.20414396999996,1,1,381.20414396999996,381.20414396999996,381.20414396999996,381.20414396999996]
[null,2005,1.190361,1.190361,327.78,327.78,390.17652857999997,390.17652857999997,1,1,390.17652857999997,390.17652857999997,390.17652857999997,390.17652858000002]
[null,2006,1.195676,1.195676,340.43,340.43,407.04398068,407.04398068,1,1,407.04398068,407.04398068,407.04398068,407.04398068]
[null,2007,1.200887,1.200887,328.44,328.44,394.41932628000001,394.41932628000001,1,1,394.41932628000001,394.41932628000001,394.41932628000001,394.41932628000001]
[null,2008,1.204955,1.204955,331.54,331.54,399.49078070000002,399.49078070000002,1,1,399.49078070000002,399.49078070000002,399.49078070000002,399.49078070000002]
[null,2009,1.2078420000000001,1.2078420000000001,344.37,344.37,415.94454954000003,415.94454954000003,1,1,415.94454954000003,415.94454954000003,415.94454954000003,415.94454954000003]
[null,2010,1.210391,1.210391,353.35,353.35,427.69165985000001,427.69165985000001,1,1,427.69165985000001,427.69165985000001,427.69165985000001,427.69165985000001]
[null,2011,1.21197,1.21197,342,342,414.49374,414.49374,1,1,414.49374,414.49374,414.49374,414.49374]
[null,2012,1.214987,1.214987,319.24,319.24,387.87244988000003,387.87244988000003,1,1,387.87244988000003,387.87244988000003,387.87244988000003,387.87244988000003]
[null,2013,1.217341,1.217341,352.99,352.99,429.70919959000003,429.70919959000003,1,1,429.70919959000003,429.70919959000003,429.70919959000003,429.70919959000003]
[null,2014,1.219265,1.219265,341.85,341.85,416.80574025000004,416.80574025000004,1,1,416.80574025000004,416.80574025000004,416.80574025000004,416.80574025000004]
[null,2015,1.2199291999999999,1.2199291999999999,348.4971546340559,348.4971546340559,425.14185505500006,425.14185505500006,1,1,425.14185505500006,425.14185505500006,425.14185505500006,425.14185505500006]
[null,2016,1.2205933999999998,1.2205933999999998,355.27366619883423,355.27366619883423,433.64469215610012,433.64469215610012,1,1,433.64469215610012,433.64469215610012,433.64469215610012,433.64469215610012]
[null,2017,1.2212575999999997,1.2212575999999997,362.18205397388903,362.18205397388903,442.31758599922205,442.31758599922205,1,1,442.31758599922205,442.31758599922205,442.31758599922205,442.31758599922205,0.02,0.02,0.98,0.98,433.47123427923759,433.47123427923759,0.02,0.02,0.98,0.98,433.47123427923759,433.47123427923759]
[null,2018,1.2219217999999998,1.2219217999999998,369.22488633823093,369.22488633823093,451.1639377192065,451.1639377192065,1,1,451.1639377192065,451.1639377192065,451.1639377192065,451.1639377192065,0.04,0.04,0.96,0.96,433.11738021043823,433.11738021043823,0.04,0.04,0.96,0.96,433.11738021043823,433.11738021043823]
[null,2019,1.222586,1.222586,376.40478172790353,376.40478172790353,460.18721647359064,460.18721647359064,1,1,460.18721647359064,460.18721647359064,241.18721647359064,241.18721647359064,0.06,0.06,0.94,0.94,432.57598348517519,432.57598348517519,0.06,0.06,0.94,0.94,432.57598348517519,432.57598348517519]
[null,2020,1.2218556,1.2218556,384.16238449376704,384.16238449376704,469.39096080306246,469.39096080306246,1,1,469.39096080306246,469.39096080306246,250.39096080306246,250.39096080306246,0.08,0.08,0.92,0.92,431.83968393881747,431.83968393881747,0.08,0.08,0.92,0.92,431.83968393881747,431.83968393881747]
[null,2021,1.2211252000000001,1.2211252000000001,392.08000950199346,392.08000950199346,478.7787800191237,478.7787800191237,1,1,478.7787800191237,478.7787800191237,259.7787800191237,259.7787800191237,0.1,0.1,0.9,0.9,430.90090201721137,430.90090201721137,0.1,0.1,0.9,0.9,430.90090201721137,430.90090201721137]
[null,2022,1.2203948000000002,1.2203948000000002,400.16096071493104,400.16096071493104,488.35435561950624,488.35435561950624,1,1,488.35435561950624,488.35435561950624,269.35435561950624,269.35435561950624,0.12000000000000001,0.12000000000000001,0.88,0.88,429.75183294516552,429.75183294516552,0.12000000000000001,0.12000000000000001,0.88,0.88,429.75183294516552,429.75183294516552]
[null,2023,1.2196644000000003,1.2196644000000003,408.40861037831075,408.40861037831075,498.12144273189631,498.12144273189631,1,1,498.12144273189631,498.12144273189631,279.12144273189631,279.12144273189631,0.14000000000000001,0.14000000000000001,0.86,0.86,428.38444074943084,428.38444074943084,0.14000000000000001,0.14000000000000001,0.86,0.86,428.38444074943084,428.38444074943084]
[null,2024,1.218934,1.218934,416.82640043393184,416.82640043393184,508.08387158653426,508.08387158653426,1,1,508.08387158653426,508.08387158653426,289.08387158653426,289.08387158653426,0.16,0.16,0.84,0.84,426.79045213268876,426.79045213268876,0.16,0.16,0.84,0.84,426.79045213268876,426.79045213268876]
[null,2025,1.2161911999999999,1.2161911999999999,426.12177182195114,426.12177182195114,518.24554901826491,518.24554901826491,1,1,518.24554901826491,518.24554901826491,299.24554901826491,299.24554901826491,0.18,0.18,0.82000000000000006,0.82000000000000006,424.96135019497729,424.96135019497729,0.18,0.18,0.82000000000000006,0.82000000000000006,424.96135019497729,424.96135019497729]
[null,2026,1.2134483999999999,1.2134483999999999,435.62664881228591,435.62664881228591,528.61045999863018,528.61045999863018,1,1,528.61045999863018,528.61045999863018,309.61045999863018,309.61045999863018,0.19999999999999998,0.19999999999999998,0.8,0.8,422.88836799890419,422.88836799890419,0.19999999999999998,0.19999999999999998,0.8,0.8,422.88836799890419,422.88836799890419]
[null,2027,1.2107055999999998,1.2107055999999998,445.34581255641569,445.34581255641569,539.18266919860275,539.18266919860275,1,1,539.18266919860275,539.18266919860275,320.18266919860275,320.18266919860275,0.24,0.24,0.76,0.76,409.77882859093808,409.77882859093808,0.21999999999999997,0.21999999999999997,0.78,0.78,420.56248197491016,420.56248197491016]
[null,2028,1.2079627999999998,1.2079627999999998,455.28415492809455,455.28415492809455,549.96632258257478,549.96632258257478,1,1,549.96632258257478,549.96632258257478,330.96632258257478,330.96632258257478,0.26,0.26,0.74,0.74,406.97507871110531,406.97507871110531,0.23999999999999996,0.23999999999999996,0.76,0.76,417.97440516275685,417.97440516275685]
[null,2029,1.20522,1.20522,465.44668113226328,465.44668113226328,560.96564903422632,560.96564903422632,1,1,560.96564903422632,560.96564903422632,341.96564903422632,341.96564903422632,0.28000000000000003,0.28000000000000003,0.72,0.72,403.89526730464291,403.89526730464291,0.25999999999999995,0.25999999999999995,0.74,0.74,415.11458028532746,415.11458028532746]
[null,2030,1.2024771999999999,1.2024771999999999,475.83851237670945,475.83851237670945,572.18496201491087,572.18496201491087,1,1,572.18496201491087,572.18496201491087,353.18496201491087,353.18496201491087,0.30000000000000004,0.30000000000000004,0.7,0.7,400.52947341043756,400.52947341043756,0.27999999999999997,0.27999999999999997,0.72,0.72,411.97317265073582,411.97317265073582]
[null,2031,1.1997343999999999,1.1997343999999999,486.46488860801952,486.46488860801952,583.62866125520907,583.62866125520907,1,1,583.62866125520907,583.62866125520907,364.62866125520907,364.62866125520907,0.31000000000000005,0.31000000000000005,0.69,0.69,402.70377626609422,402.70377626609422,0.28999999999999998,0.28999999999999998,0.71,0.71,414.37634949119843,414.37634949119843]
[null,2032,1.1969915999999998,1.1969915999999998,497.33117131341049,497.33117131341049,595.30123448031327,595.30123448031327,1,1,595.30123448031327,595.30123448031327,376.30123448031327,376.30123448031327,0.32000000000000006,0.32000000000000006,0.67999999999999994,0.67999999999999994,404.80483944661296,404.80483944661296,0.3,0.3,0.7,0.7,416.71086413621924,416.71086413621924]
[null,2033,1.1942487999999998,1.1942487999999998,508.4428463900652,508.4428463900652,607.20725916991955,607.20725916991955,1,1,607.20725916991955,607.20725916991955,388.20725916991955,388.20725916991955,0.33000000000000007,0.33000000000000007,0.66999999999999993,0.66999999999999993,406.82886364384603,406.82886364384603,0.31,0.31,0.69,0.69,418.97300882724448,418.97300882724448]
[null,2034,1.17927,1.17927,525.19898272093587,525.19898272093587,619.35140435331812,619.35140435331812,1,1,619.35140435331812,619.35140435331812,400.35140435331812,400.35140435331812,0.34000000000000008,0.34000000000000008,0.65999999999999992,0.65999999999999992,408.7719268731899,408.7719268731899,0.32,0.32,0.67999999999999994,0.67999999999999994,421.15895496025627,421.15895496025627]
[null,2035,1.17408,1.17408,538.07102790302565,538.07102790302565,631.73843244038437,631.73843244038437,1,1,631.73843244038437,631.73843244038437,412.73843244038437,412.73843244038437,0.35000000000000009,0.35000000000000009,0.64999999999999991,0.64999999999999991,410.62998108624981,410.62998108624981,0.33,0.33,0.66999999999999993,0.66999999999999993,423.26474973505748,423.26474973505748]
[null,2036,1.16889,1.16889,551.26932482029281,551.26932482029281,644.37320108919209,644.37320108919209,1,1,644.37320108919209,644.37320108919209,425.37320108919209,425.37320108919209,0.3600000000000001,0.3600000000000001,0.6399999999999999,0.6399999999999999,412.39884869708288,412.39884869708288,0.34,0.34,0.65999999999999992,0.65999999999999992,425.28631271886672,425.28631271886672]
[null,2037,1.1637,1.1637,564.80249644322078,564.80249644322078,657.26066511097599,657.26066511097599,1,1,657.26066511097599,657.26066511097599,438.26066511097599,438.26066511097599,0.37000000000000011,0.37000000000000011,0.62999999999999989,0.62999999999999989,414.07421901991478,414.07421901991478,0.35000000000000003,0.35000000000000003,0.64999999999999991,0.64999999999999991,427.21943232213431,427.21943232213431]
[null,2038,1.1585099999999999,1.1585099999999999,578.67940579985975,578.67940579985975,670.40587841319552,670.40587841319552,1,1,670.40587841319552,670.40587841319552,451.40587841319552,451.40587841319552,0.38000000000000012,0.38000000000000012,0.61999999999999988,0.61999999999999988,415.65164461618116,415.65164461618116,0.36000000000000004,0.36000000000000004,0.6399999999999999,0.6399999999999999,429.05976218444505,429.05976218444505]
[null,2039,1.140226,1.140226,599.7179471275515,599.7179471275515,683.81399598145947,683.81399598145947,1,1,683.81399598145947,683.81399598145947,464.81399598145947,464.81399598145947,0.39000000000000012,0.39000000000000012,0.60999999999999988,0.60999999999999988,417.12653754869018,417.12653754869018,0.37000000000000005,0.37000000000000005,0.62999999999999989,0.62999999999999989,430.8028174683194,430.8028174683194]
[null,2040,1.1304187999999999,1.1304187999999999,617.01935238611452,617.01935238611452,697.49027590108869,697.49027590108869,1,1,697.49027590108869,697.49027590108869,478.49027590108869,478.49027590108869,0.40000000000000013,0.40000000000000013,0.59999999999999987,0.59999999999999987,418.49416554065311,418.49416554065311,0.38000000000000006,0.38000000000000006,0.61999999999999988,0.61999999999999988,432.44397105867489,432.44397105867489]
[null,2041,1.1206116000000002,1.1206116000000002,634.86767531150883,634.86767531150883,711.44008141911047,711.44008141911047,1,1,711.44008141911047,711.44008141911047,492.44008141911047,492.44008141911047,0.41000000000000014,0.41000000000000014,0.58999999999999986,0.58999999999999986,419.74964803727505,419.74964803727505,0.39000000000000007,0.39000000000000007,0.60999999999999988,0.60999999999999988,433.97844966565731,433.97844966565731]
[null,2042,1.1108044000000001,1.1108044000000001,653.28232679623216,653.28232679623216,725.66888304749261,725.66888304749261,1,1,725.66888304749261,725.66888304749261,506.66888304749261,506.66888304749261,0.42000000000000015,0.42000000000000015,0.57999999999999985,0.57999999999999985,420.88795216754562,420.88795216754562,0.40000000000000008,0.40000000000000008,0.59999999999999987,0.59999999999999987,435.40132982849548,435.40132982849548]
[null,2043,1.1009972000000001,1.1009972000000001,672.28350872140504,672.28350872140504,740.18226070844264,740.18226070844264,1,1,740.18226070844264,740.18226070844264,521.18226070844264,521.18226070844264,0.43000000000000016,0.43000000000000016,0.56999999999999984,0.56999999999999984,421.90388860381216,421.90388860381216,0.41000000000000009,0.41000000000000009,0.58999999999999986,0.58999999999999986,436.70753381798107,436.70753381798107]
[null,2044,1.0911900000000001,1.0911900000000001,691.89225150763059,691.89225150763059,754.98590592261155,754.98590592261155,1,1,754.98590592261155,754.98590592261155,535.98590592261155,535.98590592261155,0.44000000000000017,0.44000000000000017,0.55999999999999983,0.55999999999999983,422.79210731666234,422.79210731666234,0.4200000000000001,0.4200000000000001,0.57999999999999985,0.57999999999999985,437.89182543511458,437.89182543511458]
[null,2045,1.0801642,1.0801642,712.93385213198485,712.93385213198485,770.08562404106374,770.08562404106374,1,1,770.08562404106374,770.08562404106374,551.08562404106374,551.08562404106374,0.45000000000000018,0.45000000000000018,0.54999999999999982,0.54999999999999982,423.54709322258492,423.54709322258492,0.4300000000000001,0.4300000000000001,0.56999999999999984,0.56999999999999984,438.94880570340621,438.94880570340621]
[null,2046,1.0691383999999999,1.0691383999999999,734.69191315351225,734.69191315351225,785.48733652188503,785.48733652188503,1,1,785.48733652188503,785.48733652188503,566.48733652188503,566.48733652188503,0.46000000000000019,0.46000000000000019,0.53999999999999981,0.53999999999999981,424.16316172181774,424.16316172181774,0.44000000000000011,0.44000000000000011,0.55999999999999983,0.55999999999999983,439.8729084522555,439.8729084522555]
[null,2047,1.0581125999999998,1.0581125999999998,757.19453983661367,757.19453983661367,801.19708325232273,801.19708325232273,1,1,801.19708325232273,801.19708325232273,582.19708325232273,582.19708325232273,0.4700000000000002,0.4700000000000002,0.5299999999999998,0.5299999999999998,424.6344541237309,424.6344541237309,0.45000000000000012,0.45000000000000012,0.54999999999999982,0.54999999999999982,440.65839578877734,440.65839578877734]
[null,2048,1.0470867999999998,1.0470867999999998,780.4711366023995,780.4711366023995,817.22102491736916,817.22102491736916,1,1,817.22102491736916,817.22102491736916,598.22102491736916,598.22102491736916,0.4800000000000002,0.4800000000000002,0.5199999999999998,0.5199999999999998,424.95493295703182,424.95493295703182,0.46000000000000013,0.46000000000000013,0.53999999999999981,0.53999999999999981,441.29935345537922,441.29935345537922]
[null,2049,1.0360609999999999,1.0360609999999999,804.55247848892748,804.55247848892748,833.56544541571657,833.56544541571657,1,1,833.56544541571657,833.56544541571657,614.56544541571657,614.56544541571657,0.49000000000000021,0.49000000000000021,0.50999999999999979,0.50999999999999979,425.11837716201529,425.11837716201529,0.47000000000000014,0.47000000000000014,0.5299999999999998,0.5299999999999998,441.78968607032959,441.78968607032959]
[null,2050,1.0245561999999999,1.0245561999999999,829.85858103638532,829.85858103638532,850.23675432403093,850.23675432403093,1,1,850.23675432403093,850.23675432403093,631.23675432403093,631.23675432403093,0.50000000000000022,0.50000000000000022,0.49999999999999978,0.49999999999999978,425.11837716201529,425.11837716201529,0.48000000000000015,0.48000000000000015,0.5199999999999998,0.5199999999999998,442.12311224849589,442.12311224849589]
[]
[]
["B","SOLID WASTE % COMPOSITION FOR BAU AND DIFFERENT SCENARIOS"]
[]
[]
[null,"1. BAU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2. Scenario 1: LFG"]
[null,"Year","Food (Gg/yr)",null,"Garden (Gg/yr)",null,"Paper (Gg/yr)",null,"Wood (Gg/yr)",null,"Textiles (Gg/yr)",null,"Nappies (Gg/yr)",null,"Inert (Gg/yr)",null,"Sludge (Gg/yr)",null,"Industrial (Gg/yr)",null,null,null,null,"Food (Gg/yr)",null,"Garden (Gg/yr)",null,"Paper (Gg/yr)",null,"Wood (Gg/yr)",null,"Textiles (Gg/yr)",null,"Nappies (Gg/yr)",null,"Inert (Gg/yr)",null,"Sludge (Gg/yr)",null,"Industrial (Gg/yr)"]
[null,null,"TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER",null,"TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER"]
[null,{"$f":"B6","v":2000},0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,0,0,0,0,null,{"$f":"SUM(D65:T65)-R65","v":1.85},null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.15700000000000008,0.15700000000000008,0,0,0,0,null,{"$f":"SUM(Y65:AO65)","v":1.85}]
[null,2001,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,0,0,0,0,null,{"$f":"SUM(D66:T66)-R66","v":1.85},null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,0,0,0,0,null,{"$f":"SUM(Y66:AO66)","v":1.85}]
[null,2002,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,4.9999999999999996E-2,4.9999999999999996E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,0,0,0,0,null,1.85,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,4.9999999999999996E-2,4.9999999999999996E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.15700000000000014,0.15700000000000014,0,0,0,0,null,1.85]
[null,2003,0.15,0.15,0.5,0.5,0.11999999999999998,0.11999999999999998,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,0,0,0,0,null,1.8499999999999996,null,0.15,0.15,0.5,0.5,0.11999999999999998,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.15700000000000011,0.15700000000000011,0,0,0,0,null,1.8499999999999996]
[null,2004,0.15,0.15,0.5,0.5,0.12000000000000001,0.12000000000000001,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,0,0,0,0,null,1.85,null,0.15,0.15,0.5,0.5,0.12000000000000001,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.15699999999999997,0.15699999999999997,0,0,0,0,null,1.85]
[null,2005,0.15,0.15,0.5,0.5,0.12000000000000001,0.12000000000000001,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,1.515467888732222E-2,1.515467888732222E-2,1.3759259224377614E-3,1.3759259224377614E-3,null,1.8679065307321978,null,0.15,0.15,0.5,0.5,0.12000000000000001,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.14046939519024002,0.14046939519024002,1.515467888732222E-2,1.515467888732222E-2,1.3759259224377614E-3,1.3759259224377614E-3,null,1.85]
[null,2006,0.15,0.15,0.5,0.5,0.11999999999999998,0.11999999999999998,2.0000000000000004E-2,2.0000000000000004E-2,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,1.979147311438385E-2,1.979147311438385E-2,1.2254842810024379E-3,1.2254842810024379E-3,null,1.8722424416763883,null,0.15,0.15,0.5,0.5,0.11999999999999998,0.12,2.0000000000000004E-2,2.0000000000000004E-2,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.13598304260461352,0.13598304260461352,1.979147311438385E-2,1.979147311438385E-2,1.2254842810024379E-3,1.2254842810024379E-3,null,1.8499999999999992]
[null,2007,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,2.9999999999999996E-3,2.9999999999999996E-3,0.157,0.157,3.3155069056419871E-2,3.3155069056419871E-2,2.2480947076374586E-3,2.2480947076374586E-3,null,1.8876512584716951,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,2.9999999999999996E-3,2.9999999999999996E-3,0.12159683623594267,0.12159683623594267,3.3155069056419871E-2,3.3155069056419871E-2,2.2480947076374586E-3,2.2480947076374586E-3,null,1.8500000000000005]
[null,2008,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,3.0408711757287366E-2,3.0408711757287366E-2,1.9852873666078071E-3,1.9852873666078071E-3,null,1.8843792864905029,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.12460600087610488,0.12460600087610488,3.0408711757287366E-2,3.0408711757287366E-2,1.9852873666078071E-3,1.9852873666078071E-3,null,1.85]
[null,2009,0.15,0.15,0.5,0.5,0.12,0.12,1.9999999999999997E-2,1.9999999999999997E-2,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.15699999999999997,0.15699999999999997,2.1940424535175647E-2,2.1940424535175647E-2,2.8053739405660486E-3,2.8053739405660486E-3,null,1.8775511724163079,null,0.15,0.15,0.5,0.5,0.12,0.12,1.9999999999999997E-2,1.9999999999999997E-2,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.13225420152425829,0.13225420152425829,2.1940424535175647E-2,2.1940424535175647E-2,2.8053739405660486E-3,2.8053739405660486E-3,null,1.85]
[null,2010,0.15,0.15,0.5,0.5,0.12,0.12,1.9999999999999997E-2,1.9999999999999997E-2,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,2.560021863377002E-2,2.560021863377002E-2,2.6458874610668886E-3,2.6458874610668886E-3,null,1.8808919935559039,null,0.15,0.15,0.5,0.5,0.12,0.12,1.9999999999999997E-2,1.9999999999999997E-2,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.12875389390516312,0.12875389390516312,2.560021863377002E-2,2.560021863377002E-2,2.6458874610668886E-3,2.6458874610668886E-3,null,1.85]
[null,2011,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,5.000000000000001E-2,5.000000000000001E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,2.5095674545048616E-2,2.5095674545048616E-2,3.7709978442617737E-3,3.7709978442617737E-3,null,1.8826376702335721,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,5.000000000000001E-2,5.000000000000001E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.12813332761068963,0.12813332761068963,2.5095674545048616E-2,2.5095674545048616E-2,3.7709978442617737E-3,3.7709978442617737E-3,null,1.85]
[null,2012,0.15,0.15,0.5,0.5,0.12000000000000001,0.12000000000000001,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,1.9001091730748421E-2,1.9001091730748421E-2,1.7479173893627921E-3,1.7479173893627921E-3,null,1.8724969265094742,null,0.15,0.15,0.5,0.5,0.12000000000000001,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.13625099087988876,0.13625099087988876,1.9001091730748421E-2,1.9001091730748421E-2,1.7479173893627921E-3,1.7479173893627921E-3,null,1.85]
[null,2013,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,1.6203981684924672E-2,1.6203981684924672E-2,7.5622770075682198E-4,7.5622770075682198E-4,null,1.8677164370864385,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.14003979061431865,0.14003979061431865,1.6203981684924672E-2,1.6203981684924672E-2,7.5622770075682198E-4,7.5622770075682198E-4,null,1.8500000000000005]
[null,2014,0.15,0.15,0.5,0.5,0.11999999999999998,0.11999999999999998,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.15699999999999997,0.15699999999999997,1.2454243065094158E-2,1.2454243065094158E-2,4.5438433714085582E-4,4.5438433714085582E-4,null,1.8633630117393758,null,0.15,0.15,0.5,0.5,0.11999999999999998,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.14409137259776486,0.14409137259776486,1.2454243065094158E-2,1.2454243065094158E-2,4.5438433714085582E-4,4.5438433714085582E-4,null,1.8499999999999996]
[null,2015,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,1.3736297498265614E-2,1.3736297498265614E-2,4.4547484033417238E-4,4.4547484033417238E-4,null,1.864627247178934,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.14281822766140029,0.14281822766140029,1.3736297498265614E-2,1.3736297498265614E-2,4.4547484033417238E-4,4.4547484033417238E-4,null,1.85]
[null,2016,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.15699999999999997,0.15699999999999997,1.4963287035147727E-2,1.4963287035147727E-2,4.3674003954330621E-4,4.3674003954330621E-4,null,1.8658367671142344,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.14159997292530901,0.14159997292530901,1.4963287035147727E-2,1.4963287035147727E-2,4.3674003954330621E-4,4.3674003954330621E-4,null,1.85]
[null,2017,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,1.6136878175159318E-2,1.6136878175159318E-2,4.2817650935618261E-4,4.2817650935618261E-4,null,1.8669932311938717,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.14043494531548442,0.14043494531548442,1.6136878175159318E-2,1.6136878175159318E-2,4.2817650935618261E-4,4.2817650935618261E-4,null,1.85]
[null,2018,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,5.000000000000001E-2,5.000000000000001E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,1.7258693235464511E-2,1.7258693235464511E-2,4.1978089152566923E-4,4.1978089152566923E-4,null,1.8680982550185159,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,5.000000000000001E-2,5.000000000000001E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.1393215258730098,0.1393215258730098,1.7258693235464511E-2,1.7258693235464511E-2,4.1978089152566923E-4,4.1978089152566923E-4,null,1.85]
[null,2019,0.15,0.15,0.5,0.5,0.12,0.12,2.0000000000000004E-2,2.0000000000000004E-2,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,1.8330311442895313E-2,1.8330311442895313E-2,4.1154989365261685E-4,4.1154989365261685E-4,null,1.8691534112302004,null,0.15,0.15,0.5,0.5,0.12,0.12,2.0000000000000004E-2,2.0000000000000004E-2,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.1382581386634521,0.1382581386634521,1.8330311442895313E-2,1.8330311442895313E-2,4.1154989365261685E-4,4.1154989365261685E-4,null,1.8499999999999996]
[null,2020,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,1.93532700000403E-2,1.93532700000403E-2,4.0348028789472239E-4,4.0348028789472239E-4,null,1.8701602305758298,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.13724324971206503,0.13724324971206503,1.93532700000403E-2,1.93532700000403E-2,4.0348028789472239E-4,4.0348028789472239E-4,null,1.85]
[null,2021,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,2.0329065126092751E-2,2.0329065126092751E-2,3.9556890970070827E-4,3.9556890970070827E-4,null,1.8711202029454941,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.13627536596420664,0.13627536596420664,2.0329065126092751E-2,2.0329065126092751E-2,3.9556890970070827E-4,3.9556890970070827E-4,null,1.85]
[null,2022,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.15700000000000003,0.15700000000000003,2.1259153073038169E-2,2.1259153073038169E-2,3.8781265656932177E-4,3.8781265656932177E-4,null,1.8720347783861768,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.13535303427039241,0.13535303427039241,2.1259153073038169E-2,2.1259153073038169E-2,3.8781265656932177E-4,3.8781265656932177E-4,null,1.8499999999999996]
[null,2023,0.15,0.15,0.5,0.5,0.11999999999999998,0.11999999999999998,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,2.2144951117748096E-2,2.2144951117748096E-2,3.8020848683266846E-4,3.8020848683266846E-4,null,1.8729053680914132,null,0.15,0.15,0.5,0.5,0.11999999999999998,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.13447484039541921,0.13447484039541921,2.2144951117748096E-2,2.2144951117748096E-2,3.8020848683266846E-4,3.8020848683266846E-4,null,1.8499999999999996]
[null,2024,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,2.2987838530534356E-2,2.2987838530534356E-2,3.7275341846340041E-4,3.7275341846340041E-4,null,1.8737333453674614,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.1336394080510023,0.1336394080510023,2.2987838530534356E-2,2.2987838530534356E-2,3.7275341846340041E-4,3.7275341846340041E-4,null,1.8500000000000005]
[null,2025,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,2.3789157520705491E-2,2.3789157520705491E-2,3.6544452790529454E-4,3.6544452790529454E-4,null,1.8745200465765162,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.13284539795138936,0.13284539795138936,2.3789157520705491E-2,2.3789157520705491E-2,3.6544452790529454E-4,3.6544452790529454E-4,null,1.85]
[null,2026,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,2.455021415965479E-2,2.455021415965479E-2,3.582789489267594E-4,3.582789489267594E-4,null,1.8752667720575082,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.13209150689141838,0.13209150689141838,2.455021415965479E-2,2.455021415965479E-2,3.582789489267594E-4,3.582789489267594E-4,null,1.8499999999999996]
[null,2027,0.15,0.15,0.5,0.5,0.11999999999999998,0.11999999999999998,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,2.527227928199758E-2,2.527227928199758E-2,3.5125387149682294E-4,3.5125387149682294E-4,null,1.875974787024991,null,0.15,0.15,0.5,0.5,0.11999999999999998,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.13137646684650564,0.13137646684650564,2.527227928199758E-2,2.527227928199758E-2,3.5125387149682294E-4,3.5125387149682294E-4,null,1.8499999999999996]
[null,2028,0.15,0.15,0.5,0.5,0.12000000000000001,0.12000000000000001,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,2.5956589365263624E-2,2.5956589365263624E-2,3.4436654068315979E-4,3.4436654068315979E-4,null,1.8766453224466302,null,0.15,0.15,0.5,0.5,0.12000000000000001,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.1306990440940532,0.1306990440940532,2.5956589365263624E-2,2.5956589365263624E-2,3.4436654068315979E-4,3.4436654068315979E-4,null,1.85]
[null,2029,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,2.6604347388639184E-2,2.6604347388639184E-2,3.3761425557172521E-4,3.3761425557172521E-4,null,1.8772795758997829,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.130058038355789,0.130058038355789,2.6604347388639184E-2,2.6604347388639184E-2,3.3761425557172521E-4,3.3761425557172521E-4,null,1.85]
[null,2030,0.15,0.15,0.5,0.5,0.12000000000000001,0.12000000000000001,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,2.7216723671242126E-2,2.7216723671242126E-2,3.3099436820757373E-4,3.3099436820757373E-4,null,1.8778787124076572,null,0.15,0.15,0.5,0.5,0.12000000000000001,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.12945228196055034,0.12945228196055034,2.7216723671242126E-2,2.7216723671242126E-2,3.3099436820757373E-4,3.3099436820757373E-4,null,1.85]
[null,2031,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,2.6683062422786397E-2,2.6683062422786397E-2,3.2450428255644486E-4,3.2450428255644486E-4,null,1.8773320709878991,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.12999243329465721,0.12999243329465721,2.6683062422786397E-2,2.6683062422786397E-2,3.2450428255644486E-4,3.2450428255644486E-4,null,1.8499999999999996]
[null,{"$f":"B38","v":2032},0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,2.6159865120378819E-2,2.6159865120378819E-2,3.1814145348671061E-4,3.1814145348671061E-4,null,1.8767961480273523,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.13052199342613441,0.13052199342613441,2.6159865120378819E-2,2.6159865120378819E-2,3.1814145348671061E-4,3.1814145348671061E-4,null,1.8499999999999996]
[null,2033,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,2.5646926588606685E-2,2.5646926588606685E-2,3.1190338577128491E-4,3.1190338577128491E-4,null,1.8762707333601494,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.13104117002562204,0.13104117002562204,2.5646926588606685E-2,2.5646926588606685E-2,3.1190338577128491E-4,3.1190338577128491E-4,null,1.85]
[null,2034,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,2.5144045675104587E-2,2.5144045675104587E-2,3.0578763310910276E-4,3.0578763310910276E-4,null,1.8757556209413231,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.1315501666917864,0.1315501666917864,2.5144045675104587E-2,2.5144045675104587E-2,3.0578763310910276E-4,3.0578763310910276E-4,null,1.8500000000000005]
[null,2035,0.15,0.15,0.5,0.5,0.11999999999999998,0.11999999999999998,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,2.4651025171671167E-2,2.4651025171671167E-2,2.9979179716578709E-4,2.9979179716578709E-4,null,1.8752506087660026,null,0.15,0.15,0.5,0.5,0.11999999999999998,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.13204918303116323,0.13204918303116323,2.4651025171671167E-2,2.4651025171671167E-2,2.9979179716578709E-4,2.9979179716578709E-4,null,1.85]
[null,2036,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,2.4167671736932517E-2,2.4167671736932517E-2,2.9391352663312456E-4,2.9391352663312456E-4,null,1.8747554987901989,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.13253841473643446,0.13253841473643446,2.4167671736932517E-2,2.4167671736932517E-2,2.9391352663312456E-4,2.9391352663312456E-4,null,1.85]
[null,2037,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,2.3693795820522074E-2,2.3693795820522074E-2,2.8815051630698483E-4,2.8815051630698483E-4,null,1.8742700968531363,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.13301805366317115,0.13301805366317115,2.3693795820522074E-2,2.3693795820522074E-2,2.8815051630698483E-4,2.8815051630698483E-4,null,1.8500000000000005]
[null,2038,0.15,0.15,0.5,0.5,0.11999999999999998,0.11999999999999998,0.02,0.02,4.9999999999999996E-2,4.9999999999999996E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,2.3229211588747131E-2,2.3229211588747131E-2,2.825005061833185E-4,2.825005061833185E-4,null,1.8737942126011133,null,0.15,0.15,0.5,0.5,0.11999999999999998,0.11999999999999998,0.02,0.02,4.9999999999999996E-2,4.9999999999999996E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.13348828790506945,0.13348828790506945,2.3229211588747131E-2,2.3229211588747131E-2,2.825005061833185E-4,2.825005061833185E-4,null,1.8499999999999992]
[null,2039,0.15,0.15,0.5,0.5,0.11999999999999998,0.11999999999999998,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,2.277373685171287E-2,2.277373685171287E-2,2.7696128057188088E-4,2.7696128057188088E-4,null,1.8733276594128565,null,0.15,0.15,0.5,0.5,0.11999999999999998,0.11999999999999998,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.13394930186771536,0.13394930186771536,2.277373685171287E-2,2.277373685171287E-2,2.7696128057188088E-4,2.7696128057188088E-4,null,1.85]
[null,2040,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,4.9999999999999996E-2,4.9999999999999996E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,2.2327192991875362E-2,2.2327192991875362E-2,2.7153066722733417E-4,2.7153066722733417E-4,null,1.8728702543263303,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,4.9999999999999996E-2,4.9999999999999996E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.13440127634089744,0.13440127634089744,2.2327192991875362E-2,2.2327192991875362E-2,2.7153066722733417E-4,2.7153066722733417E-4,null,1.8500000000000005]
[null,2041,0.15,0.15,0.5,0.5,0.12000000000000001,0.12000000000000001,0.02,0.02,4.9999999999999996E-2,4.9999999999999996E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,2.1889404893995452E-2,2.1889404893995452E-2,2.6620653649738645E-4,2.6620653649738645E-4,null,1.8724218179669903,null,0.15,0.15,0.5,0.5,0.12000000000000001,0.12000000000000001,0.02,0.02,4.9999999999999996E-2,4.9999999999999996E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.13484438856950712,0.13484438856950712,2.1889404893995452E-2,2.1889404893995452E-2,2.6620653649738645E-4,2.6620653649738645E-4,null,1.85]
[null,2042,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,2.1460200876466131E-2,2.1460200876466131E-2,2.6098680048763375E-4,2.6098680048763375E-4,null,1.8719821744774416,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.13527881232304625,0.13527881232304625,2.1460200876466131E-2,2.1460200876466131E-2,2.6098680048763375E-4,2.6098680048763375E-4,null,1.85]
[null,2043,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000005E-3,3.0000000000000005E-3,0.157,0.157,2.1039412623986401E-2,2.1039412623986401E-2,2.5586941224277815E-4,2.5586941224277815E-4,null,1.871551151448472,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000005E-3,3.0000000000000005E-3,0.1357047179637707,0.1357047179637707,2.1039412623986401E-2,2.1039412623986401E-2,2.5586941224277815E-4,2.5586941224277815E-4,null,1.8499999999999996]
[null,2044,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,4.9999999999999996E-2,4.9999999999999996E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,2.0626875121555293E-2,2.0626875121555293E-2,2.5085236494390011E-4,2.5085236494390011E-4,null,1.871128579851443,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,4.9999999999999996E-2,4.9999999999999996E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.13612227251350095,0.13612227251350095,2.0626875121555293E-2,2.0626875121555293E-2,2.5085236494390011E-4,2.5085236494390011E-4,null,1.85]
[null,2045,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,5.000000000000001E-2,5.000000000000001E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,2.022242658976009E-2,2.022242658976009E-2,2.4593369112147075E-4,2.4593369112147075E-4,null,1.8707142939720034,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,5.000000000000001E-2,5.000000000000001E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.13653163971911844,0.13653163971911844,2.022242658976009E-2,2.022242658976009E-2,2.4593369112147075E-4,2.4593369112147075E-4,null,1.8500000000000005]
[null,2046,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,1.9825908421333423E-2,1.9825908421333423E-2,2.4111146188379482E-4,2.4111146188379482E-4,null,1.8703081313451013,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.13693298011678276,0.13693298011678276,1.9825908421333423E-2,1.9825908421333423E-2,2.4111146188379482E-4,2.4111146188379482E-4,null,1.85]
[null,2047,0.15,0.15,0.5,0.5,0.11999999999999998,0.11999999999999998,0.02,0.02,0.05,0.05,2.9999999999999996E-3,2.9999999999999996E-3,0.157,0.157,1.9437165118954335E-2,1.9437165118954335E-2,2.3638378616058317E-4,2.3638378616058317E-4,null,1.8699099326912751,null,0.15,0.15,0.5,0.5,0.11999999999999998,0.11999999999999998,0.02,0.02,0.05,0.05,2.9999999999999996E-3,2.9999999999999996E-3,0.13732645109488514,0.13732645109488514,1.9437165118954335E-2,1.9437165118954335E-2,2.3638378616058317E-4,2.3638378616058317E-4,null,1.8499999999999996]
[null,2048,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,1.9056044234268956E-2,1.9056044234268956E-2,2.3174880996135606E-4,2.3174880996135606E-4,null,1.8695195418541919,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.13771220695576963,0.13771220695576963,1.9056044234268956E-2,1.9056044234268956E-2,2.3174880996135606E-4,2.3174880996135606E-4,null,1.85]
[null,2049,0.15,0.15,0.5,0.5,0.12,0.12,1.9999999999999997E-2,1.9999999999999997E-2,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,1.8682396308106822E-2,1.8682396308106822E-2,2.2720471564838829E-4,2.2720471564838829E-4,null,1.8691368057394038,null,0.15,0.15,0.5,0.5,0.12,0.12,1.9999999999999997E-2,1.9999999999999997E-2,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.13809039897624475,0.13809039897624475,1.8682396308106822E-2,1.8682396308106822E-2,2.2720471564838829E-4,2.2720471564838829E-4,null,1.85]
[null,2050,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000005E-3,3.0000000000000005E-3,0.15699999999999997,0.15699999999999997,1.8316074811869431E-2,1.8316074811869431E-2,2.2274972122391008E-4,2.2274972122391008E-4,null,1.8687615742543173,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000005E-3,3.0000000000000005E-3,0.13846117546690673,0.13846117546690673,1.8316074811869431E-2,1.8316074811869431E-2,2.2274972122391008E-4,2.2274972122391008E-4,null,1.85]
[]
[]
[]
[null,"3. Scenario 2: Composting",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4. Scenario 3: Recycling"]
[null,"Year","Food (Gg/yr)",null,"Garden (Gg/yr)",null,"Paper (Gg/yr)",null,"Wood (Gg/yr)",null,"Textiles (Gg/yr)",null,"Nappies (Gg/yr)",null,"Inert (Gg/yr)",null,"Sludge (Gg/yr)",null,"Industrial (Gg/yr)",null,null,null,null,"Food (Gg/yr)",null,"Garden (Gg/yr)",null,"Paper (Gg/yr)",null,"Wood (Gg/yr)",null,"Textiles (Gg/yr)",null,"Nappies (Gg/yr)",null,"Inert (Gg/yr)",null,"Sludge (Gg/yr)",null,"Industrial (Gg/yr)"]
[null,null,"TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER",null,"TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER"]
[null,{"$f":"B6","v":2000},0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.15700000000000008,0.15700000000000008,0,0,0,0,null,{"$f":"SUM(D122:T122)","v":1.85},null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.15700000000000008,0.15700000000000008,0,0,0,0,null,{"$f":"SUM(Y122:AO122)","v":1.85}]
[null,2001,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,0,0,0,0,null,{"$f":"SUM(D123:T123)","v":1.85},null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,0,0,0,0,null,{"$f":"SUM(Y123:AO123)","v":1.85}]
[null,2002,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,4.9999999999999996E-2,4.9999999999999996E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.15700000000000014,0.15700000000000014,0,0,0,0,null,1.85,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,4.9999999999999996E-2,4.9999999999999996E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.15700000000000014,0.15700000000000014,0,0,0,0,null,1.85]
[null,2003,0.15,0.15,0.5,0.5,0.11999999999999998,0.11999999999999998,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.15700000000000011,0.15700000000000011,0,0,0,0,null,1.8499999999999996,null,0.15,0.15,0.5,0.5,0.11999999999999998,0.11999999999999998,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.15700000000000011,0.15700000000000011,0,0,0,0,null,1.8499999999999996]
[null,2004,0.15,0.15,0.5,0.5,0.12000000000000001,0.12000000000000001,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.15699999999999997,0.15699999999999997,0,0,0,0,null,1.85,null,0.15,0.15,0.5,0.5,0.12000000000000001,0.12000000000000001,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.15699999999999997,0.15699999999999997,0,0,0,0,null,1.85]
[null,2005,0.15,0.15,0.5,0.5,0.12000000000000001,0.12000000000000001,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.14046939519024002,0.14046939519024002,1.515467888732222E-2,1.515467888732222E-2,1.3759259224377614E-3,1.3759259224377614E-3,null,1.85,null,0.15,0.15,0.5,0.5,0.12000000000000001,0.12000000000000001,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.14046939519024002,0.14046939519024002,1.515467888732222E-2,1.515467888732222E-2,1.3759259224377614E-3,1.3759259224377614E-3,null,1.85]
[null,2006,0.15,0.15,0.5,0.5,0.11999999999999998,0.11999999999999998,2.0000000000000004E-2,2.0000000000000004E-2,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.13598304260461352,0.13598304260461352,1.979147311438385E-2,1.979147311438385E-2,1.2254842810024379E-3,1.2254842810024379E-3,null,1.8499999999999992,null,0.15,0.15,0.5,0.5,0.11999999999999998,0.11999999999999998,2.0000000000000004E-2,2.0000000000000004E-2,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.13598304260461352,0.13598304260461352,1.979147311438385E-2,1.979147311438385E-2,1.2254842810024379E-3,1.2254842810024379E-3,null,1.8499999999999992]
[null,2007,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,2.9999999999999996E-3,2.9999999999999996E-3,0.12159683623594267,0.12159683623594267,3.3155069056419871E-2,3.3155069056419871E-2,2.2480947076374586E-3,2.2480947076374586E-3,null,1.8500000000000005,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,2.9999999999999996E-3,2.9999999999999996E-3,0.12159683623594267,0.12159683623594267,3.3155069056419871E-2,3.3155069056419871E-2,2.2480947076374586E-3,2.2480947076374586E-3,null,1.8500000000000005]
[null,2008,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.12460600087610488,0.12460600087610488,3.0408711757287366E-2,3.0408711757287366E-2,1.9852873666078071E-3,1.9852873666078071E-3,null,1.85,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.12460600087610488,0.12460600087610488,3.0408711757287366E-2,3.0408711757287366E-2,1.9852873666078071E-3,1.9852873666078071E-3,null,1.85]
[null,2009,0.15,0.15,0.5,0.5,0.12,0.12,1.9999999999999997E-2,1.9999999999999997E-2,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.13225420152425829,0.13225420152425829,2.1940424535175647E-2,2.1940424535175647E-2,2.8053739405660486E-3,2.8053739405660486E-3,null,1.85,null,0.15,0.15,0.5,0.5,0.12,0.12,1.9999999999999997E-2,1.9999999999999997E-2,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.13225420152425829,0.13225420152425829,2.1940424535175647E-2,2.1940424535175647E-2,2.8053739405660486E-3,2.8053739405660486E-3,null,1.85]
[null,2010,0.15,0.15,0.5,0.5,0.12,0.12,1.9999999999999997E-2,1.9999999999999997E-2,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.12875389390516312,0.12875389390516312,2.560021863377002E-2,2.560021863377002E-2,2.6458874610668886E-3,2.6458874610668886E-3,null,1.85,null,0.15,0.15,0.5,0.5,0.12,0.12,1.9999999999999997E-2,1.9999999999999997E-2,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.12875389390516312,0.12875389390516312,2.560021863377002E-2,2.560021863377002E-2,2.6458874610668886E-3,2.6458874610668886E-3,null,1.85]
[null,2011,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,5.000000000000001E-2,5.000000000000001E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.12813332761068963,0.12813332761068963,2.5095674545048616E-2,2.5095674545048616E-2,3.7709978442617737E-3,3.7709978442617737E-3,null,1.85,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,5.000000000000001E-2,5.000000000000001E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.12813332761068963,0.12813332761068963,2.5095674545048616E-2,2.5095674545048616E-2,3.7709978442617737E-3,3.7709978442617737E-3,null,1.85]
[null,2012,0.15,0.15,0.5,0.5,0.12000000000000001,0.12000000000000001,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.13625099087988876,0.13625099087988876,1.9001091730748421E-2,1.9001091730748421E-2,1.7479173893627921E-3,1.7479173893627921E-3,null,1.85,null,0.15,0.15,0.5,0.5,0.12000000000000001,0.12000000000000001,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.13625099087988876,0.13625099087988876,1.9001091730748421E-2,1.9001091730748421E-2,1.7479173893627921E-3,1.7479173893627921E-3,null,1.85]
[null,2013,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.14003979061431865,0.14003979061431865,1.6203981684924672E-2,1.6203981684924672E-2,7.5622770075682198E-4,7.5622770075682198E-4,null,1.8500000000000005,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.14003979061431865,0.14003979061431865,1.6203981684924672E-2,1.6203981684924672E-2,7.5622770075682198E-4,7.5622770075682198E-4,null,1.8500000000000005]
[null,2014,0.15,0.15,0.5,0.5,0.11999999999999998,0.11999999999999998,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.14409137259776486,0.14409137259776486,1.2454243065094158E-2,1.2454243065094158E-2,4.5438433714085582E-4,4.5438433714085582E-4,null,1.8499999999999996,null,0.15,0.15,0.5,0.5,0.11999999999999998,0.11999999999999998,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.14409137259776486,0.14409137259776486,1.2454243065094158E-2,1.2454243065094158E-2,4.5438433714085582E-4,4.5438433714085582E-4,null,1.8499999999999996]
[null,2015,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.14281822766140029,0.14281822766140029,1.3736297498265614E-2,1.3736297498265614E-2,4.4547484033417238E-4,4.4547484033417238E-4,null,1.85,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.14281822766140029,0.14281822766140029,1.3736297498265614E-2,1.3736297498265614E-2,4.4547484033417238E-4,4.4547484033417238E-4,null,1.85]
[null,2016,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.14159997292530901,0.14159997292530901,1.4963287035147727E-2,1.4963287035147727E-2,4.3674003954330621E-4,4.3674003954330621E-4,null,1.85,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.14159997292530901,0.14159997292530901,1.4963287035147727E-2,1.4963287035147727E-2,4.3674003954330621E-4,4.3674003954330621E-4,null,1.85]
[null,2017,0.14699999999999999,0.14699999999999999,0.49,0.49,0.11759999999999998,0.11759999999999998,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.1558349453154845,0.1558349453154845,1.6136878175159318E-2,1.6136878175159318E-2,4.2817650935618261E-4,4.2817650935618261E-4,null,1.853,null,0.15,0.15,0.5,0.5,0.11759999999999998,0.11759999999999998,0.02,0.02,4.9000000000000002E-2,4.9000000000000002E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.14383494531548444,0.14383494531548444,1.6136878175159318E-2,1.6136878175159318E-2,4.2817650935618261E-4,4.2817650935618261E-4,null,1.8499999999999992]
[null,2018,0.14399999999999999,0.14399999999999999,0.48,0.48,0.1152,0.1152,0.02,0.02,5.000000000000001E-2,5.000000000000001E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.17012152587300983,0.17012152587300983,1.7258693235464511E-2,1.7258693235464511E-2,4.1978089152566923E-4,4.1978089152566923E-4,null,1.8559999999999999,null,0.15,0.15,0.5,0.5,0.1152,0.1152,0.02,0.02,4.8000000000000008E-2,4.8000000000000008E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.14612152587300972,0.14612152587300972,1.7258693235464511E-2,1.7258693235464511E-2,4.1978089152566923E-4,4.1978089152566923E-4,null,1.8499999999999996]
[null,2019,0.14099999999999996,0.14099999999999996,0.47,0.47,0.1128,0.1128,2.0000000000000004E-2,2.0000000000000004E-2,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.18445813866345209,0.18445813866345209,1.8330311442895313E-2,1.8330311442895313E-2,4.1154989365261685E-4,4.1154989365261685E-4,null,1.8589999999999995,null,0.15,0.15,0.5,0.5,0.1128,0.1128,2.0000000000000004E-2,2.0000000000000004E-2,4.7E-2,4.7E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.14845813866345203,0.14845813866345203,1.8330311442895313E-2,1.8330311442895313E-2,4.1154989365261685E-4,4.1154989365261685E-4,null,1.8499999999999992]
[null,2020,0.13800000000000001,0.13800000000000001,0.46,0.46,0.11040000000000001,0.11040000000000001,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.19884324971206485,0.19884324971206485,1.93532700000403E-2,1.93532700000403E-2,4.0348028789472239E-4,4.0348028789472239E-4,null,1.8619999999999999,null,0.15,0.15,0.5,0.5,0.11040000000000001,0.11040000000000001,0.02,0.02,4.6000000000000006E-2,4.6000000000000006E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.150843249712065,0.150843249712065,1.93532700000403E-2,1.93532700000403E-2,4.0348028789472239E-4,4.0348028789472239E-4,null,1.85]
[null,2021,0.13499999999999998,0.13499999999999998,0.45,0.45,0.108,0.108,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.21327536596420654,0.21327536596420654,2.0329065126092751E-2,2.0329065126092751E-2,3.9556890970070827E-4,3.9556890970070827E-4,null,1.865,null,0.15,0.15,0.5,0.5,0.108,0.108,0.02,0.02,4.4999999999999998E-2,4.4999999999999998E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.15327536596420652,0.15327536596420652,2.0329065126092751E-2,2.0329065126092751E-2,3.9556890970070827E-4,3.9556890970070827E-4,null,1.8499999999999996]
[null,2022,0.13199999999999998,0.13199999999999998,0.44000000000000006,0.44000000000000006,0.1056,0.1056,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.22775303427039251,0.22775303427039251,2.1259153073038169E-2,2.1259153073038169E-2,3.8781265656932177E-4,3.8781265656932177E-4,null,1.8679999999999999,null,0.15,0.15,0.5,0.5,0.1056,0.1056,0.02,0.02,4.3999999999999997E-2,4.3999999999999997E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.15575303427039247,0.15575303427039247,2.1259153073038169E-2,2.1259153073038169E-2,3.8781265656932177E-4,3.8781265656932177E-4,null,1.8499999999999996]
[null,2023,0.129,0.129,0.43,0.43,0.10319999999999999,0.10319999999999999,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.24227484039541922,0.24227484039541922,2.2144951117748096E-2,2.2144951117748096E-2,3.8020848683266846E-4,3.8020848683266846E-4,null,1.8709999999999996,null,0.15,0.15,0.5,0.5,0.10319999999999999,0.10319999999999999,0.02,0.02,4.3000000000000003E-2,4.3000000000000003E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.15827484039541923,0.15827484039541923,2.2144951117748096E-2,2.2144951117748096E-2,3.8020848683266846E-4,3.8020848683266846E-4,null,1.8499999999999996]
[null,2024,0.126,0.126,0.42,0.42,0.1008,0.1008,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.25683940805100225,0.25683940805100225,2.2987838530534356E-2,2.2987838530534356E-2,3.7275341846340041E-4,3.7275341846340041E-4,null,1.8740000000000001,null,0.15,0.15,0.5,0.5,0.1008,0.1008,0.02,0.02,4.2000000000000003E-2,4.2000000000000003E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.16083940805100225,0.16083940805100225,2.2987838530534356E-2,2.2987838530534356E-2,3.7275341846340041E-4,3.7275341846340041E-4,null,1.85]
[null,2025,0.12300000000000001,0.12300000000000001,0.41000000000000003,0.41000000000000003,9.8400000000000001E-2,9.8400000000000001E-2,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.27144539795138922,0.27144539795138922,2.3789157520705491E-2,2.3789157520705491E-2,3.6544452790529454E-4,3.6544452790529454E-4,null,1.8769999999999998,null,0.15,0.15,0.5,0.5,9.8400000000000001E-2,9.8400000000000001E-2,0.02,0.02,4.1000000000000009E-2,4.1000000000000009E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.16344539795138927,0.16344539795138927,2.3789157520705491E-2,2.3789157520705491E-2,3.6544452790529454E-4,3.6544452790529454E-4,null,1.8499999999999996]
[null,2026,0.12,0.12,0.4,0.4,9.6000000000000002E-2,9.6000000000000002E-2,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.28609150689141843,0.28609150689141843,2.455021415965479E-2,2.455021415965479E-2,3.582789489267594E-4,3.582789489267594E-4,null,1.88,null,0.15,0.15,0.5,0.5,9.6000000000000002E-2,9.6000000000000002E-2,0.02,0.02,4.0000000000000008E-2,4.0000000000000008E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.16609150689141833,0.16609150689141833,2.455021415965479E-2,2.455021415965479E-2,3.582789489267594E-4,3.582789489267594E-4,null,1.8499999999999996]
[null,2027,0.114,0.114,0.38,0.38,9.1199999999999989E-2,9.1199999999999989E-2,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.31617646684650569,0.31617646684650569,2.527227928199758E-2,2.527227928199758E-2,3.5125387149682294E-4,3.5125387149682294E-4,null,1.8860000000000001,null,0.15,0.15,0.5,0.5,9.3600000000000003E-2,9.3600000000000003E-2,0.02,0.02,3.9000000000000007E-2,3.9000000000000007E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.16877646684650555,0.16877646684650555,2.527227928199758E-2,2.527227928199758E-2,3.5125387149682294E-4,3.5125387149682294E-4,null,1.8499999999999992]
[null,2028,0.11099999999999999,0.11099999999999999,0.37,0.37,8.8800000000000004E-2,8.8800000000000004E-2,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.3308990440940533,0.3308990440940533,2.5956589365263624E-2,2.5956589365263624E-2,3.4436654068315979E-4,3.4436654068315979E-4,null,1.8890000000000002,null,0.15,0.15,0.5,0.5,9.1200000000000003E-2,9.1200000000000003E-2,0.02,0.02,3.7999999999999999E-2,3.7999999999999999E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.17149904409405309,0.17149904409405309,2.5956589365263624E-2,2.5956589365263624E-2,3.4436654068315979E-4,3.4436654068315979E-4,null,1.8499999999999996]
[null,2029,0.108,0.108,0.36,0.36,8.6399999999999991E-2,8.6399999999999991E-2,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.34565803835578907,0.34565803835578907,2.6604347388639184E-2,2.6604347388639184E-2,3.3761425557172521E-4,3.3761425557172521E-4,null,1.8919999999999999,null,0.15,0.15,0.5,0.5,8.879999999999999E-2,8.879999999999999E-2,0.02,0.02,3.6999999999999998E-2,3.6999999999999998E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.1742580383557891,0.1742580383557891,2.6604347388639184E-2,2.6604347388639184E-2,3.3761425557172521E-4,3.3761425557172521E-4,null,1.8499999999999996]
[null,2030,0.105,0.105,0.35,0.35,8.3999999999999991E-2,8.3999999999999991E-2,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.36045228196055035,0.36045228196055035,2.7216723671242126E-2,2.7216723671242126E-2,3.3099436820757373E-4,3.3099436820757373E-4,null,1.895,null,0.15,0.15,0.5,0.5,8.6400000000000005E-2,8.6400000000000005E-2,0.02,0.02,3.6000000000000004E-2,3.6000000000000004E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.1770522819605504,0.1770522819605504,2.7216723671242126E-2,2.7216723671242126E-2,3.3099436820757373E-4,3.3099436820757373E-4,null,1.85]
[null,2031,0.10349999999999999,0.10349999999999999,0.34499999999999997,0.34499999999999997,8.2799999999999985E-2,8.2799999999999985E-2,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.36869243329465717,0.36869243329465717,2.6683062422786397E-2,2.6683062422786397E-2,3.2450428255644486E-4,3.2450428255644486E-4,null,1.8964999999999996,null,0.15,0.15,0.5,0.5,8.5199999999999984E-2,8.5199999999999984E-2,0.02,0.02,3.5500000000000004E-2,3.5500000000000004E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.17929243329465724,0.17929243329465724,2.6683062422786397E-2,2.6683062422786397E-2,3.2450428255644486E-4,3.2450428255644486E-4,null,1.8499999999999996]
[null,{"$f":"B38","v":2032},0.10199999999999998,0.10199999999999998,0.33999999999999997,0.33999999999999997,8.1599999999999978E-2,8.1599999999999978E-2,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.37692199342613447,0.37692199342613447,2.6159865120378819E-2,2.6159865120378819E-2,3.1814145348671061E-4,3.1814145348671061E-4,null,1.8979999999999997,null,0.15,0.15,0.5,0.5,8.3999999999999991E-2,8.3999999999999991E-2,0.02,0.02,3.4999999999999996E-2,3.4999999999999996E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.18152199342613448,0.18152199342613448,2.6159865120378819E-2,2.6159865120378819E-2,3.1814145348671061E-4,3.1814145348671061E-4,null,1.8499999999999996]
[null,2033,0.10049999999999999,0.10049999999999999,0.33499999999999996,0.33499999999999996,8.0399999999999999E-2,8.0399999999999999E-2,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.3851411700256222,0.3851411700256222,2.5646926588606685E-2,2.5646926588606685E-2,3.1190338577128491E-4,3.1190338577128491E-4,null,1.8995000000000004,null,0.15,0.15,0.5,0.5,8.2799999999999985E-2,8.2799999999999985E-2,0.02,0.02,3.4500000000000003E-2,3.4500000000000003E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.18374117002562207,0.18374117002562207,2.5646926588606685E-2,2.5646926588606685E-2,3.1190338577128491E-4,3.1190338577128491E-4,null,1.8499999999999996]
[null,2034,9.8999999999999977E-2,9.8999999999999977E-2,0.32999999999999996,0.32999999999999996,7.9199999999999993E-2,7.9199999999999993E-2,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.39335016669178635,0.39335016669178635,2.5144045675104587E-2,2.5144045675104587E-2,3.0578763310910276E-4,3.0578763310910276E-4,null,1.9010000000000002,null,0.15,0.15,0.5,0.5,8.1599999999999992E-2,8.1599999999999992E-2,0.02,0.02,3.3999999999999996E-2,3.3999999999999996E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.18595016669178632,0.18595016669178632,2.5144045675104587E-2,2.5144045675104587E-2,3.0578763310910276E-4,3.0578763310910276E-4,null,1.8499999999999996]
[null,2035,9.7499999999999976E-2,9.7499999999999976E-2,0.32499999999999996,0.32499999999999996,7.7999999999999986E-2,7.7999999999999986E-2,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.4015491830311631,0.4015491830311631,2.4651025171671167E-2,2.4651025171671167E-2,2.9979179716578709E-4,2.9979179716578709E-4,null,1.9024999999999999,null,0.15,0.15,0.5,0.5,8.0399999999999985E-2,8.0399999999999985E-2,0.02,0.02,3.3499999999999995E-2,3.3499999999999995E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.18814918303116321,0.18814918303116321,2.4651025171671167E-2,2.4651025171671167E-2,2.9979179716578709E-4,2.9979179716578709E-4,null,1.8500000000000005]
[null,2036,9.5999999999999988E-2,9.5999999999999988E-2,0.31999999999999995,0.31999999999999995,7.6799999999999993E-2,7.6799999999999993E-2,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.40973841473643452,0.40973841473643452,2.4167671736932517E-2,2.4167671736932517E-2,2.9391352663312456E-4,2.9391352663312456E-4,null,1.9039999999999999,null,0.15,0.15,0.5,0.5,7.9199999999999993E-2,7.9199999999999993E-2,0.02,0.02,3.2999999999999995E-2,3.2999999999999995E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.19033841473643431,0.19033841473643431,2.4167671736932517E-2,2.4167671736932517E-2,2.9391352663312456E-4,2.9391352663312456E-4,null,1.8499999999999992]
[null,2037,9.4499999999999987E-2,9.4499999999999987E-2,0.31499999999999995,0.31499999999999995,7.5599999999999987E-2,7.5599999999999987E-2,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.41791805366317103,0.41791805366317103,2.3693795820522074E-2,2.3693795820522074E-2,2.8815051630698483E-4,2.8815051630698483E-4,null,1.9055000000000002,null,0.15,0.15,0.5,0.5,7.7999999999999986E-2,7.7999999999999986E-2,0.02,0.02,3.2499999999999994E-2,3.2499999999999994E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.1925180536631711,0.1925180536631711,2.3693795820522074E-2,2.3693795820522074E-2,2.8815051630698483E-4,2.8815051630698483E-4,null,1.85]
[null,2038,9.2999999999999985E-2,9.2999999999999985E-2,0.30999999999999994,0.30999999999999994,7.439999999999998E-2,7.439999999999998E-2,0.02,0.02,4.9999999999999996E-2,4.9999999999999996E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.4260882879050697,0.4260882879050697,2.3229211588747131E-2,2.3229211588747131E-2,2.825005061833185E-4,2.825005061833185E-4,null,1.907,null,0.15,0.15,0.5,0.5,7.6799999999999979E-2,7.6799999999999979E-2,0.02,0.02,3.1999999999999994E-2,3.1999999999999994E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.19468828790506959,0.19468828790506959,2.3229211588747131E-2,2.3229211588747131E-2,2.825005061833185E-4,2.825005061833185E-4,null,1.8499999999999996]
[null,2039,9.1499999999999984E-2,9.1499999999999984E-2,0.30499999999999994,0.30499999999999994,7.3199999999999973E-2,7.3199999999999973E-2,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.43424930186771538,0.43424930186771538,2.277373685171287E-2,2.277373685171287E-2,2.7696128057188088E-4,2.7696128057188088E-4,null,1.9085000000000003,null,0.15,0.15,0.5,0.5,7.5599999999999987E-2,7.5599999999999987E-2,0.02,0.02,3.1499999999999993E-2,3.1499999999999993E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.19684930186771535,0.19684930186771535,2.277373685171287E-2,2.277373685171287E-2,2.7696128057188088E-4,2.7696128057188088E-4,null,1.85]
[null,2040,8.9999999999999983E-2,8.9999999999999983E-2,0.29999999999999993,0.29999999999999993,7.1999999999999981E-2,7.1999999999999981E-2,0.02,0.02,4.9999999999999996E-2,4.9999999999999996E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.44240127634089743,0.44240127634089743,2.2327192991875362E-2,2.2327192991875362E-2,2.7153066722733417E-4,2.7153066722733417E-4,null,1.9100000000000001,null,0.15,0.15,0.5,0.5,7.439999999999998E-2,7.439999999999998E-2,0.02,0.02,3.0999999999999996E-2,3.0999999999999996E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.19900127634089745,0.19900127634089745,2.2327192991875362E-2,2.2327192991875362E-2,2.7153066722733417E-4,2.7153066722733417E-4,null,1.85]
[null,2041,8.8499999999999981E-2,8.8499999999999981E-2,0.29499999999999993,0.29499999999999993,7.0799999999999974E-2,7.0799999999999974E-2,0.02,0.02,4.9999999999999996E-2,4.9999999999999996E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.45054438856950735,0.45054438856950735,2.1889404893995452E-2,2.1889404893995452E-2,2.6620653649738645E-4,2.6620653649738645E-4,null,1.9115000000000002,null,0.15,0.15,0.5,0.5,7.3199999999999987E-2,7.3199999999999987E-2,0.02,0.02,3.0499999999999992E-2,3.0499999999999992E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.20114438856950712,0.20114438856950712,2.1889404893995452E-2,2.1889404893995452E-2,2.6620653649738645E-4,2.6620653649738645E-4,null,1.8499999999999992]
[null,2042,8.6999999999999966E-2,8.6999999999999966E-2,0.28999999999999992,0.28999999999999992,6.9599999999999981E-2,6.9599999999999981E-2,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.45867881232304641,0.45867881232304641,2.1460200876466131E-2,2.1460200876466131E-2,2.6098680048763375E-4,2.6098680048763375E-4,null,1.9130000000000007,null,0.15,0.15,0.5,0.5,7.1999999999999981E-2,7.1999999999999981E-2,0.02,0.02,2.9999999999999995E-2,2.9999999999999995E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.20327881232304615,0.20327881232304615,2.1460200876466131E-2,2.1460200876466131E-2,2.6098680048763375E-4,2.6098680048763375E-4,null,1.85]
[null,2043,8.5499999999999979E-2,8.5499999999999979E-2,0.28499999999999992,0.28499999999999992,6.8399999999999975E-2,6.8399999999999975E-2,0.02,0.02,0.05,0.05,3.0000000000000005E-3,3.0000000000000005E-3,0.46680471796377093,0.46680471796377093,2.1039412623986401E-2,2.1039412623986401E-2,2.5586941224277815E-4,2.5586941224277815E-4,null,1.9144999999999999,null,0.15,0.15,0.5,0.5,7.0799999999999988E-2,7.0799999999999988E-2,0.02,0.02,2.9499999999999995E-2,2.9499999999999995E-2,3.0000000000000005E-3,3.0000000000000005E-3,0.2054047179637708,0.2054047179637708,2.1039412623986401E-2,2.1039412623986401E-2,2.5586941224277815E-4,2.5586941224277815E-4,null,1.8499999999999996]
[null,2044,8.3999999999999977E-2,8.3999999999999977E-2,0.27999999999999992,0.27999999999999992,6.7199999999999982E-2,6.7199999999999982E-2,0.02,0.02,4.9999999999999996E-2,4.9999999999999996E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.47492227251350094,0.47492227251350094,2.0626875121555293E-2,2.0626875121555293E-2,2.5085236494390011E-4,2.5085236494390011E-4,null,1.9159999999999999,null,0.15,0.15,0.5,0.5,6.9599999999999981E-2,6.9599999999999981E-2,0.02,0.02,2.8999999999999991E-2,2.8999999999999991E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.20752227251350086,0.20752227251350086,2.0626875121555293E-2,2.0626875121555293E-2,2.5085236494390011E-4,2.5085236494390011E-4,null,1.8499999999999992]
[null,2045,8.2499999999999962E-2,8.2499999999999962E-2,0.27499999999999991,0.27499999999999991,6.5999999999999975E-2,6.5999999999999975E-2,0.02,0.02,5.000000000000001E-2,5.000000000000001E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.48303163971911861,0.48303163971911861,2.022242658976009E-2,2.022242658976009E-2,2.4593369112147075E-4,2.4593369112147075E-4,null,1.9175000000000004,null,0.15,0.15,0.5,0.5,6.8399999999999975E-2,6.8399999999999975E-2,0.02,0.02,2.8499999999999994E-2,2.8499999999999994E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.20963163971911852,0.20963163971911852,2.022242658976009E-2,2.022242658976009E-2,2.4593369112147075E-4,2.4593369112147075E-4,null,1.85]
[null,2046,8.0999999999999975E-2,8.0999999999999975E-2,0.26999999999999991,0.26999999999999991,6.4799999999999969E-2,6.4799999999999969E-2,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.49113298011678297,0.49113298011678297,1.9825908421333423E-2,1.9825908421333423E-2,2.4111146188379482E-4,2.4111146188379482E-4,null,1.9190000000000005,null,0.15,0.15,0.5,0.5,6.7199999999999982E-2,6.7199999999999982E-2,0.02,0.02,2.7999999999999994E-2,2.7999999999999994E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.21173298011678277,0.21173298011678277,1.9825908421333423E-2,1.9825908421333423E-2,2.4111146188379482E-4,2.4111146188379482E-4,null,1.85]
[null,2047,7.949999999999996E-2,7.949999999999996E-2,0.2649999999999999,0.2649999999999999,6.3599999999999976E-2,6.3599999999999976E-2,0.02,0.02,0.05,0.05,2.9999999999999996E-3,2.9999999999999996E-3,0.49922645109488528,0.49922645109488528,1.9437165118954335E-2,1.9437165118954335E-2,2.3638378616058317E-4,2.3638378616058317E-4,null,1.9205000000000001,null,0.15,0.15,0.5,0.5,6.5999999999999975E-2,6.5999999999999975E-2,0.02,0.02,2.7499999999999997E-2,2.7499999999999997E-2,2.9999999999999996E-3,2.9999999999999996E-3,0.21382645109488518,0.21382645109488518,1.9437165118954335E-2,1.9437165118954335E-2,2.3638378616058317E-4,2.3638378616058317E-4,null,1.85]
[null,2048,7.7999999999999972E-2,7.7999999999999972E-2,0.2599999999999999,0.2599999999999999,6.2399999999999969E-2,6.2399999999999969E-2,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.50731220695576984,0.50731220695576984,1.9056044234268956E-2,1.9056044234268956E-2,2.3174880996135606E-4,2.3174880996135606E-4,null,1.9220000000000004,null,0.15,0.15,0.5,0.5,6.4799999999999969E-2,6.4799999999999969E-2,0.02,0.02,2.6999999999999993E-2,2.6999999999999993E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.21591220695576963,0.21591220695576963,1.9056044234268956E-2,1.9056044234268956E-2,2.3174880996135606E-4,2.3174880996135606E-4,null,1.8499999999999996]
[null,2049,7.6499999999999971E-2,7.6499999999999971E-2,0.25499999999999989,0.25499999999999989,6.119999999999997E-2,6.119999999999997E-2,1.9999999999999997E-2,1.9999999999999997E-2,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.51539039897624495,0.51539039897624495,1.8682396308106822E-2,1.8682396308106822E-2,2.2720471564838829E-4,2.2720471564838829E-4,null,1.9235000000000002,null,0.15,0.15,0.5,0.5,6.3599999999999976E-2,6.3599999999999976E-2,1.9999999999999997E-2,1.9999999999999997E-2,2.6499999999999992E-2,2.6499999999999992E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.21799039897624481,0.21799039897624481,1.8682396308106822E-2,1.8682396308106822E-2,2.2720471564838829E-4,2.2720471564838829E-4,null,1.8499999999999996]
[null,2050,7.4999999999999969E-2,7.4999999999999969E-2,0.24999999999999989,0.24999999999999989,5.999999999999997E-2,5.999999999999997E-2,0.02,0.02,0.05,0.05,3.0000000000000005E-3,3.0000000000000005E-3,0.52346117546690685,0.52346117546690685,1.8316074811869431E-2,1.8316074811869431E-2,2.2274972122391008E-4,2.2274972122391008E-4,null,1.9250000000000003,null,0.15,0.15,0.5,0.5,6.2399999999999969E-2,6.2399999999999969E-2,0.02,0.02,2.5999999999999992E-2,2.5999999999999992E-2,3.0000000000000005E-3,3.0000000000000005E-3,0.22006117546690676,0.22006117546690676,1.8316074811869431E-2,1.8316074811869431E-2,2.2274972122391008E-4,2.2274972122391008E-4,null,1.85]
[]
[]
[]
[null,"5. Scenario 4: Waste to energy (WTE)"]
[null,"Year","Food (Gg/yr)",null,"Garden (Gg/yr)",null,"Paper (Gg/yr)",null,"Wood (Gg/yr)",null,"Textiles (Gg/yr)",null,"Nappies (Gg/yr)",null,"Inert (Gg/yr)",null,"Sludge (Gg/yr)",null,"Industrial (Gg/yr)"]
[null,null,"TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER"]
[null,{"$f":"B6","v":2000},0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.15700000000000008,0.15700000000000008,0,0,0,0,null,{"$f":"SUM(D179:T179)","v":1.85}]
[null,2001,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,0,0,0,0,null,{"$f":"SUM(D180:T180)","v":1.85}]
[null,2002,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,4.9999999999999996E-2,4.9999999999999996E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.15700000000000014,0.15700000000000014,0,0,0,0,null,1.85]
[null,2003,0.15,0.15,0.5,0.5,0.11999999999999998,0.11999999999999998,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.15700000000000011,0.15700000000000011,0,0,0,0,null,1.8499999999999996]
[null,2004,0.15,0.15,0.5,0.5,0.12000000000000001,0.12000000000000001,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.15699999999999997,0.15699999999999997,0,0,0,0,null,1.85]
[null,2005,0.15,0.15,0.5,0.5,0.12000000000000001,0.12000000000000001,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.14046939519024002,0.14046939519024002,1.515467888732222E-2,1.515467888732222E-2,1.3759259224377614E-3,1.3759259224377614E-3,null,1.85]
[null,2006,0.15,0.15,0.5,0.5,0.11999999999999998,0.11999999999999998,2.0000000000000004E-2,2.0000000000000004E-2,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.13598304260461352,0.13598304260461352,1.979147311438385E-2,1.979147311438385E-2,1.2254842810024379E-3,1.2254842810024379E-3,null,1.8499999999999992]
[null,2007,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,2.9999999999999996E-3,2.9999999999999996E-3,0.12159683623594267,0.12159683623594267,3.3155069056419871E-2,3.3155069056419871E-2,2.2480947076374586E-3,2.2480947076374586E-3,null,1.8500000000000005]
[null,2008,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.12460600087610488,0.12460600087610488,3.0408711757287366E-2,3.0408711757287366E-2,1.9852873666078071E-3,1.9852873666078071E-3,null,1.85]
[null,2009,0.15,0.15,0.5,0.5,0.12,0.12,1.9999999999999997E-2,1.9999999999999997E-2,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.13225420152425829,0.13225420152425829,2.1940424535175647E-2,2.1940424535175647E-2,2.8053739405660486E-3,2.8053739405660486E-3,null,1.85]
[null,2010,0.15,0.15,0.5,0.5,0.12,0.12,1.9999999999999997E-2,1.9999999999999997E-2,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.12875389390516312,0.12875389390516312,2.560021863377002E-2,2.560021863377002E-2,2.6458874610668886E-3,2.6458874610668886E-3,null,1.85]
[null,2011,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,5.000000000000001E-2,5.000000000000001E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.12813332761068963,0.12813332761068963,2.5095674545048616E-2,2.5095674545048616E-2,3.7709978442617737E-3,3.7709978442617737E-3,null,1.85]
[null,2012,0.15,0.15,0.5,0.5,0.12000000000000001,0.12000000000000001,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.13625099087988876,0.13625099087988876,1.9001091730748421E-2,1.9001091730748421E-2,1.7479173893627921E-3,1.7479173893627921E-3,null,1.85]
[null,2013,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.14003979061431865,0.14003979061431865,1.6203981684924672E-2,1.6203981684924672E-2,7.5622770075682198E-4,7.5622770075682198E-4,null,1.8500000000000005]
[null,2014,0.15,0.15,0.5,0.5,0.11999999999999998,0.11999999999999998,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.14409137259776486,0.14409137259776486,1.2454243065094158E-2,1.2454243065094158E-2,4.5438433714085582E-4,4.5438433714085582E-4,null,1.8499999999999996]
[null,2015,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.14281822766140029,0.14281822766140029,1.3736297498265614E-2,1.3736297498265614E-2,4.4547484033417238E-4,4.4547484033417238E-4,null,1.85]
[null,2016,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.14159997292530901,0.14159997292530901,1.4963287035147727E-2,1.4963287035147727E-2,4.3674003954330621E-4,4.3674003954330621E-4,null,1.85]
[null,2017,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.14043494531548442,0.14043494531548442,1.6136878175159318E-2,1.6136878175159318E-2,4.2817650935618261E-4,4.2817650935618261E-4,null,1.85]
[null,2018,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,5.000000000000001E-2,5.000000000000001E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.1393215258730098,0.1393215258730098,1.7258693235464511E-2,1.7258693235464511E-2,4.1978089152566923E-4,4.1978089152566923E-4,null,1.85]
[null,2019,7.861600925873348E-2,7.861600925873348E-2,0.26205336419577829,0.26205336419577829,6.2892807406986787E-2,6.2892807406986787E-2,1.0482134567831133E-2,1.0482134567831133E-2,2.6205336419577833E-2,2.6205336419577833E-2,1.57232018517467E-3,1.57232018517467E-3,0.53943616662936988,0.53943616662936988,1.8330311442895313E-2,1.8330311442895313E-2,4.1154989365261685E-4,4.1154989365261685E-4,null,1.9213839907412662]
[null,2020,8.0015695351699501E-2,8.0015695351699501E-2,0.266718984505665,0.266718984505665,6.4012556281359601E-2,6.4012556281359601E-2,1.0668759380226602E-2,1.0668759380226602E-2,2.6671898450566504E-2,2.6671898450566504E-2,1.6003139070339899E-3,1.6003139070339899E-3,0.53055504183551372,0.53055504183551372,1.93532700000403E-2,1.93532700000403E-2,4.0348028789472239E-4,4.0348028789472239E-4,null,1.9199843046483003]
[null,2021,8.1387936619313234E-2,8.1387936619313234E-2,0.27129312206437745,0.27129312206437745,6.5110349295450592E-2,6.5110349295450592E-2,1.0851724882575098E-2,1.0851724882575098E-2,2.7129312206437748E-2,2.7129312206437748E-2,1.6277587323862647E-3,1.6277587323862647E-3,0.52187516216366614,0.52187516216366614,2.0329065126092751E-2,2.0329065126092751E-2,3.9556890970070827E-4,3.9556890970070827E-4,null,1.9186120633806867]
[null,2022,8.2733271195405134E-2,8.2733271195405134E-2,0.2757775706513505,0.2757775706513505,6.6186616956324107E-2,6.6186616956324107E-2,1.103110282605402E-2,1.103110282605402E-2,2.7577757065135051E-2,2.7577757065135051E-2,1.6546654239081029E-3,1.6546654239081029E-3,0.51339205015221556,0.51339205015221556,2.1259153073038169E-2,2.1259153073038169E-2,3.8781265656932177E-4,3.8781265656932177E-4,null,1.9172667288045948]
[null,2023,8.4052226662161902E-2,8.4052226662161902E-2,0.28017408887387302,0.28017408887387302,6.7241781329729522E-2,6.7241781329729522E-2,1.1206963554954919E-2,1.1206963554954919E-2,2.80174088873873E-2,2.80174088873873E-2,1.681044533243238E-3,1.681044533243238E-3,0.50510132655406936,0.50510132655406936,2.2144951117748096E-2,2.2144951117748096E-2,3.8020848683266846E-4,3.8020848683266846E-4,null,1.9159477733378381]
[null,2024,8.5345320257021476E-2,8.5345320257021476E-2,0.28448440085673826,0.28448440085673826,6.8276256205617183E-2,6.8276256205617183E-2,1.137937603426953E-2,1.137937603426953E-2,2.8448440085673824E-2,2.8448440085673824E-2,1.7069064051404295E-3,1.7069064051404295E-3,0.49699870820654157,0.49699870820654157,2.2987838530534356E-2,2.2987838530534356E-2,3.7275341846340041E-4,3.7275341846340041E-4,null,1.9146546797429789]
[null,2025,8.6613059075511242E-2,8.6613059075511242E-2,0.2887101969183708,0.2887101969183708,6.9290447260408991E-2,6.9290447260408991E-2,1.1548407876734832E-2,1.1548407876734832E-2,2.8871019691837082E-2,2.8871019691837082E-2,1.7322611815102249E-3,1.7322611815102249E-3,0.48908000594701606,0.48908000594701606,2.3789157520705491E-2,2.3789157520705491E-2,3.6544452790529454E-4,3.6544452790529454E-4,null,1.913386940924489]
[null,2026,8.7855940270109054E-2,8.7855940270109054E-2,0.29285313423369685,0.29285313423369685,7.0284752216087237E-2,7.0284752216087237E-2,1.1714125369347876E-2,1.1714125369347876E-2,2.9285313423369687E-2,2.9285313423369687E-2,1.7571188054021812E-3,1.7571188054021812E-3,0.4813411225734055,0.4813411225734055,2.455021415965479E-2,2.455021415965479E-2,3.582789489267594E-4,3.582789489267594E-4,null,1.9121440597298907]
[null,2027,8.9074451245204952E-2,8.9074451245204952E-2,0.29691483748401654,0.29691483748401654,7.125956099616397E-2,7.125956099616397E-2,1.1876593499360662E-2,1.1876593499360662E-2,2.9691483748401651E-2,2.9691483748401651E-2,1.7814890249040992E-3,1.7814890249040992E-3,0.4737780508484537,0.4737780508484537,2.527227928199758E-2,2.527227928199758E-2,3.5125387149682294E-4,3.5125387149682294E-4,null,1.9109255487547949]
[null,2028,9.0269069848240152E-2,9.0269069848240152E-2,0.30089689949413384,0.30089689949413384,7.2215255878592122E-2,7.2215255878592122E-2,1.2035875979765354E-2,1.2035875979765354E-2,3.0089689949413384E-2,3.0089689949413384E-2,1.805381396964803E-3,1.805381396964803E-3,0.46638687154694347,0.46638687154694347,2.5956589365263624E-2,2.5956589365263624E-2,3.4436654068315979E-4,3.4436654068315979E-4,null,1.90973093015176]
[null,2029,9.1440264557098194E-2,9.1440264557098194E-2,0.30480088185699394,0.30480088185699394,7.3152211645678547E-2,7.3152211645678547E-2,1.2192035274279759E-2,1.2192035274279759E-2,3.0480088185699399E-2,3.0480088185699399E-2,1.8288052911419636E-3,1.8288052911419636E-3,0.45916375154489714,0.45916375154489714,2.6604347388639184E-2,2.6604347388639184E-2,3.3761425557172521E-4,3.3761425557172521E-4,null,1.9085597354429018]
[null,2030,9.2588494663821755E-2,9.2588494663821755E-2,0.30862831554607251,0.30862831554607251,7.4070795731057404E-2,7.4070795731057404E-2,1.2345132621842902E-2,1.2345132621842902E-2,3.0862831554607253E-2,3.0862831554607253E-2,1.8517698932764351E-3,1.8517698932764351E-3,0.45210494194987211,0.45210494194987211,2.7216723671242126E-2,2.7216723671242126E-2,3.3099436820757373E-4,3.3099436820757373E-4,null,1.9074115053361782]
[null,2031,9.3714210454727206E-2,9.3714210454727206E-2,0.31238070151575736,0.31238070151575736,7.4971368363781765E-2,7.4971368363781765E-2,1.2495228060630295E-2,1.2495228060630295E-2,3.1238070151575741E-2,3.1238070151575741E-2,1.8742842090945441E-3,1.8742842090945441E-3,0.44631857053909019,0.44631857053909019,2.6683062422786397E-2,2.6683062422786397E-2,3.2450428255644486E-4,3.2450428255644486E-4,null,1.9062857895452727]
[null,{"$f":"B38","v":2032},9.4817853386987463E-2,9.4817853386987463E-2,0.31605951128995824,0.31605951128995824,7.5854282709589979E-2,7.5854282709589979E-2,1.264238045159833E-2,1.264238045159833E-2,3.1605951128995821E-2,3.1605951128995821E-2,1.8963570677397496E-3,1.8963570677397496E-3,0.44064565739126488,0.44064565739126488,2.6159865120378819E-2,2.6159865120378819E-2,3.1814145348671061E-4,3.1814145348671061E-4,null,1.9051821466130123]
[null,2033,9.5899856261752403E-2,9.5899856261752403E-2,0.31966618753917475,0.31966618753917475,7.6719885009401925E-2,7.6719885009401925E-2,1.2786647501566989E-2,1.2786647501566989E-2,3.1966618753917479E-2,3.1966618753917479E-2,1.9179971252350485E-3,1.9179971252350485E-3,0.43508397783457348,0.43508397783457348,2.5646926588606685E-2,2.5646926588606685E-2,3.1190338577128491E-4,3.1190338577128491E-4,null,1.9041001437382477]
[null,2034,9.6960643393874932E-2,9.6960643393874932E-2,0.3232021446462498,0.3232021446462498,7.7568514715099943E-2,7.7568514715099943E-2,1.2928085785849992E-2,1.2928085785849992E-2,3.2320214464624977E-2,3.2320214464624977E-2,1.9392128678774989E-3,1.9392128678774989E-3,0.42963135081820919,0.42963135081820919,2.5144045675104587E-2,2.5144045675104587E-2,3.0578763310910276E-4,3.0578763310910276E-4,null,1.9030393566061254]
[null,2035,9.8000630778308742E-2,9.8000630778308742E-2,0.32666876926102917,0.32666876926102917,7.8400504622646999E-2,7.8400504622646999E-2,1.3066750770441166E-2,1.3066750770441166E-2,3.2666876926102921E-2,3.2666876926102921E-2,1.960012615566175E-3,1.960012615566175E-3,0.42428563805706793,0.42428563805706793,2.4651025171671167E-2,2.4651025171671167E-2,2.9979179716578709E-4,2.9979179716578709E-4,null,1.9019993692216914]
[null,2036,9.9020226253243873E-2,9.9020226253243873E-2,0.33006742084414625,0.33006742084414625,7.9216181002595101E-2,7.9216181002595101E-2,1.3202696833765851E-2,1.3202696833765851E-2,3.3006742084414627E-2,3.3006742084414627E-2,1.9804045250648777E-3,1.9804045250648777E-3,0.41904474319320373,0.41904474319320373,2.4167671736932517E-2,2.4167671736932517E-2,2.9391352663312456E-4,2.9391352663312456E-4,null,1.9009797737467564]
[null,2037,0.10001982966004301,0.10001982966004301,0.3333994322001434,0.3333994322001434,8.0015863728034403E-2,8.0015863728034403E-2,1.3335977288005736E-2,1.3335977288005736E-2,3.3339943220014344E-2,3.3339943220014344E-2,2.0003965932008606E-3,2.0003965932008606E-3,0.41390661097372927,0.41390661097372927,2.3693795820522074E-2,2.3693795820522074E-2,2.8815051630698483E-4,2.8815051630698483E-4,null,1.8999801703399575]
[null,2038,0.10099983300004217,0.10099983300004217,0.33666611000014057,0.33666611000014057,8.079986640003374E-2,8.079986640003374E-2,1.3466644400005624E-2,1.3466644400005624E-2,3.3666611000014064E-2,3.3666611000014064E-2,2.0199966600008435E-3,2.0199966600008435E-3,0.40886922644483259,0.40886922644483259,2.3229211588747131E-2,2.3229211588747131E-2,2.825005061833185E-4,2.825005061833185E-4,null,1.8990001669999579]
[null,2039,0.10196062058827664,0.10196062058827664,0.33986873529425549,0.33986873529425549,8.156849647062131E-2,8.156849647062131E-2,1.3594749411770218E-2,1.3594749411770218E-2,3.3986873529425553E-2,3.3986873529425553E-2,2.039212411765533E-3,2.039212411765533E-3,0.40393061416160053,0.40393061416160053,2.277373685171287E-2,2.277373685171287E-2,2.7696128057188088E-4,2.7696128057188088E-4,null,1.8980393794117241]
[null,2040,0.10290256920419279,0.10290256920419279,0.343008564013976,0.343008564013976,8.2322055363354227E-2,8.2322055363354227E-2,1.3720342560559038E-2,1.3720342560559038E-2,3.43008564013976E-2,3.43008564013976E-2,2.0580513840838558E-3,2.0580513840838558E-3,0.39908883741333379,0.39908883741333379,2.2327192991875362E-2,2.2327192991875362E-2,2.7153066722733417E-4,2.7153066722733417E-4,null,1.8970974307958071]
[null,2041,0.10382604823940469,0.10382604823940469,0.34608682746468233,0.34608682746468233,8.3060838591523758E-2,8.3060838591523758E-2,1.3843473098587295E-2,1.3843473098587295E-2,3.4608682746468236E-2,3.4608682746468236E-2,2.0765209647880941E-3,2.0765209647880941E-3,0.3943419974640528,0.3943419974640528,2.1889404893995452E-2,2.1889404893995452E-2,2.6620653649738645E-4,2.6620653649738645E-4,null,1.8961739517605953]
[null,2042,0.10473141984255362,0.10473141984255362,0.34910473280851206,0.34910473280851206,8.378513587404289E-2,8.378513587404289E-2,1.3964189312340483E-2,1.3964189312340483E-2,3.4910473280851208E-2,3.4910473280851208E-2,2.0946283968510727E-3,2.0946283968510727E-3,0.38968823280789489,0.38968823280789489,2.1460200876466131E-2,2.1460200876466131E-2,2.6098680048763375E-4,2.6098680048763375E-4,null,1.8952685801574463]
[null,2043,0.10561903906132708,0.10561903906132708,0.35206346353775697,0.35206346353775697,8.4495231249061678E-2,8.4495231249061678E-2,1.408253854151028E-2,1.408253854151028E-2,3.5206346353775696E-2,3.5206346353775696E-2,2.1123807812265419E-3,2.1123807812265419E-3,0.38512571843911253,0.38512571843911253,2.1039412623986401E-2,2.1039412623986401E-2,2.5586941224277815E-4,2.5586941224277815E-4,null,1.8943809609386726]
[null,2044,0.10648925398169322,0.10648925398169322,0.35496417993897744,0.35496417993897744,8.5191403185354578E-2,8.5191403185354578E-2,1.4198567197559098E-2,1.4198567197559098E-2,3.5496417993897744E-2,3.5496417993897744E-2,2.1297850796338645E-3,2.1297850796338645E-3,0.38065266513638485,0.38065266513638485,2.0626875121555293E-2,2.0626875121555293E-2,2.5085236494390011E-4,2.5085236494390011E-4,null,1.8935107460183063]
[null,2045,0.10734240586440512,0.10734240586440512,0.35780801954801711,0.35780801954801711,8.5873924691524092E-2,8.5873924691524092E-2,1.4312320781920684E-2,1.4312320781920684E-2,3.5780801954801711E-2,3.5780801954801711E-2,2.1468481172881027E-3,2.1468481172881027E-3,0.37626731876116171,0.37626731876116171,2.022242658976009E-2,2.022242658976009E-2,2.4593369112147075E-4,2.4593369112147075E-4,null,1.8926575941355956]
[null,2046,0.10817882927882855,0.10817882927882855,0.36059609759609518,0.36059609759609518,8.6543063423062838E-2,8.6543063423062838E-2,1.4423843903843809E-2,1.4423843903843809E-2,3.6059609759609521E-2,3.6059609759609521E-2,2.1635765855765711E-3,2.1635765855765711E-3,0.3719679595697663,0.3719679595697663,1.9825908421333423E-2,1.9825908421333423E-2,2.4111146188379482E-4,2.4111146188379482E-4,null,1.8918211707211714]
[null,2047,0.10899885223414564,0.10899885223414564,0.36332950744715214,0.36332950744715214,8.7199081787316515E-2,8.7199081787316515E-2,1.4533180297886087E-2,1.4533180297886087E-2,3.6332950744715216E-2,3.6332950744715216E-2,2.1799770446829128E-3,2.1799770446829128E-3,0.36775290153898649,0.36775290153898649,1.9437165118954335E-2,1.9437165118954335E-2,2.3638378616058317E-4,2.3638378616058317E-4,null,1.8910011477658542]
[null,2048,0.10980279630798592,0.10980279630798592,0.36600932102661976,0.36600932102661976,8.784223704638873E-2,8.784223704638873E-2,1.4640372841064789E-2,1.4640372841064789E-2,3.6600932102661979E-2,3.6600932102661979E-2,2.1960559261597185E-3,2.1960559261597185E-3,0.36362049170488869,0.36362049170488869,1.9056044234268956E-2,1.9056044234268956E-2,2.3174880996135606E-4,2.3174880996135606E-4,null,1.890197203692014]
[null,2049,0.11059097677253521,0.11059097677253521,0.36863658924178405,0.36863658924178405,8.8472781418028168E-2,8.8472781418028168E-2,1.4745463569671362E-2,1.4745463569671362E-2,3.6863658924178408E-2,3.6863658924178408E-2,2.2118195354507045E-3,2.2118195354507045E-3,0.35956910951459692,0.35956910951459692,1.8682396308106822E-2,1.8682396308106822E-2,2.2720471564838829E-4,2.2720471564838829E-4,null,1.8894090232274652]
[null,2050,0.11136370271817179,0.11136370271817179,0.37121234239390594,0.37121234239390594,8.9090962174537422E-2,8.9090962174537422E-2,1.4848493695756238E-2,1.4848493695756238E-2,3.7121234239390601E-2,3.7121234239390601E-2,2.2272740543634356E-3,2.2272740543634356E-3,0.35559716619078124,0.35559716619078124,1.8316074811869431E-2,1.8316074811869431E-2,2.2274972122391008E-4,2.2274972122391008E-4,null,1.888636297281828]
[]
[]
[]
[]
["C","SOLID WASTE GENERATION BY TYPE FOR BAU AND DIFFERENT SCENARIOS"]
[]
[null,"1. BAU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2. Scenario 1: LFG"]
[]
[null,"Year","Food (Gg/yr)",null,"Garden (Gg/yr)",null,"Paper (Gg/yr)",null,"Wood (Gg/yr)",null,"Textiles (Gg/yr)",null,"Nappies (Gg/yr)",null,"Inert (Gg/yr)",null,"Sludge (Gg/yr)",null,"Industrial (Gg/yr)",null,null,null,null,"Food (Gg/yr)",null,"Garden (Gg/yr)",null,"Paper (Gg/yr)",null,"Wood (Gg/yr)",null,"Textiles (Gg/yr)",null,"Nappies (Gg/yr)",null,"Inert (Gg/yr)",null,"Sludge (Gg/yr)",null,"Industrial (Gg/yr)"]
[null,null,"TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER",null,"TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER"]
[null,{"$f":"B6","v":2000},29.904990459750007,{"$f":"$D65*$L6","v":0},99.683301532500025,{"$f":"$F65*$L6","v":0},23.923992367800004,{"$f":"$H65*$L6","v":0},3.987332061300001,{"$f":"$J65*$L6","v":0},9.9683301532500028,{"$f":"$L65*$L6","v":0},0.59809980919500016,{"$f":"$N65*$L6","v":0},31.300556681205009,{"$f":"$P65*$L6","v":0},0,{"$f":"$R65*$L6","v":0},0,{"$f":"$T65*$L6","v":0},null,{"$f":"SUM(D240:T240)-R240-T240-L6","v":169.46161260525002},null,29.904990459750007,29.904990459750007,99.683301532500025,99.683301532500025,23.923992367800004,23.923992367800004,3.987332061300001,3.987332061300001,9.9683301532500028,9.9683301532500028,0.59809980919500016,0.59809980919500016,31.300556681205023,31.300556681205023,0,0,0,0,null,{"$f":"SUM(Y240:AO240)-L6","v":368.82821567025007}]
[null,2001,40.483230837720001,40.483230837720001,134.9441027924,134.9441027924,32.386584670175999,32.386584670175999,5.3977641116960005,5.3977641116960005,13.49441027924,13.49441027924,0.80966461675440005,0.80966461675440005,42.3724482768136,42.3724482768136,0,0,0,0,null,229.40497474707996,null,40.483230837720001,40.483230837720001,134.9441027924,134.9441027924,32.386584670175999,32.386584670175999,5.3977641116960005,5.3977641116960005,13.49441027924,13.49441027924,0.80966461675440005,0.80966461675440005,42.3724482768136,42.3724482768136,0,0,0,0,null,229.40497474707996]
[null,2002,54.586830322499999,54.586830322499999,181.95610107499999,181.95610107499999,43.669464257999998,43.669464257999998,7.2782440429999999,7.2782440429999999,18.195610107499999,18.195610107499999,1.09173660645,1.09173660645,57.134215737550001,57.134215737550001,0,0,0,0,null,309.32537182749991,null,54.586830322499999,54.586830322499999,181.95610107499999,181.95610107499999,43.669464257999998,43.669464257999998,7.2782440429999999,7.2782440429999999,18.195610107499999,18.195610107499999,1.09173660645,1.09173660645,57.134215737550051,57.134215737550051,0,0,0,0,null,309.32537182750002]
[null,2003,55.867108239000004,55.867108239000004,186.22369413000001,186.22369413000001,44.693686591199999,44.693686591199999,7.4489477652000007,7.4489477652000007,18.622369413000001,18.622369413000001,1.1173421647800001,1.1173421647800001,58.474239956820007,58.474239956820007,0,0,0,0,null,316.58028002100014,null,55.867108239000004,55.867108239000004,186.22369413000001,186.22369413000001,44.693686591199999,44.693686591199999,7.4489477652000007,7.4489477652000007,18.622369413000001,18.622369413000001,1.1173421647800001,1.1173421647800001,58.474239956820043,58.474239956820043,0,0,0,0,null,316.58028002100014]
[null,2004,57.180621595499993,57.180621595499993,190.60207198499998,190.60207198499998,45.744497276399997,45.744497276399997,7.6240828793999995,7.6240828793999995,19.060207198499999,19.060207198499999,1.1436124319099998,1.1436124319099998,59.849050603289996,59.849050603289996,0,0,0,0,null,324.02352237450026,null,57.180621595499993,57.180621595499993,190.60207198499998,190.60207198499998,45.744497276399997,45.744497276399997,7.6240828793999995,7.6240828793999995,19.060207198499999,19.060207198499999,1.1436124319099998,1.1436124319099998,59.849050603289982,59.849050603289982,0,0,0,0,null,324.02352237450003]
[null,2005,58.526479286999994,58.526479286999994,195.08826428999998,195.08826428999998,46.821183429599998,46.821183429599998,7.8035305715999996,7.8035305715999996,19.508826428999999,19.508826428999999,1.17052958574,1.17052958574,61.257714987059998,61.257714987059998,5.9130000000000003,5.9130000000000003,0.53685400000000005,0.53685400000000005,null,338.09990329300024,null,58.526479286999994,58.526479286999994,195.08826428999998,195.08826428999998,46.821183429599998,46.821183429599998,7.8035305715999996,7.8035305715999996,19.508826428999999,19.508826428999999,1.17052958574,1.17052958574,54.807860987059996,54.807860987059996,5.9130000000000003,5.9130000000000003,0.53685400000000005,0.53685400000000005,null,331.65004929300017]
[null,2006,61.056597101999998,61.056597101999998,203.52199034,203.52199034,48.845277681599995,48.845277681599995,8.140879613600001,8.140879613600001,20.352199034000002,20.352199034000002,1.22113194204,1.22113194204,63.905904966759998,63.905904966759998,8.0559999999999992,8.0559999999999992,0.49882600000000005,0.49882600000000005,null,354.54220957799987,null,61.056597101999998,61.056597101999998,203.52199034,203.52199034,48.845277681599995,48.845277681599995,8.140879613600001,8.140879613600001,20.352199034000002,20.352199034000002,1.22113194204,1.22113194204,55.351078966759928,55.351078966759928,8.0559999999999992,8.0559999999999992,0.49882599999999999,0.49882599999999999,null,345.98738357799982]
[null,2007,59.162898941999998,59.162898941999998,197.20966314,197.20966314,47.330319153600001,47.330319153600001,7.8883865256000005,7.8883865256000005,19.720966314000002,19.720966314000002,1.1832579788399999,1.1832579788399999,61.92383422596,61.92383422596,13.077000000000002,13.077000000000002,0.88669200000000004,0.88669200000000004,null,349.22011933799996,null,59.162898941999998,59.162898941999998,197.20966314,197.20966314,47.330319153600001,47.330319153600001,7.8883865256000005,7.8883865256000005,19.720966314000002,19.720966314000002,1.1832579788399999,1.1832579788399999,47.960142225959999,47.960142225959999,13.077,13.077,0.88669200000000004,0.88669200000000004,null,335.25642733799992]
[null,2008,59.923617104999998,59.923617104999998,199.74539035000001,199.74539035000001,47.938893684,47.938893684,7.9898156140000003,7.9898156140000003,19.974539035000003,19.974539035000003,1.1984723421000001,1.1984723421000001,62.720052569900005,62.720052569900005,12.148,12.148,0.79310400000000003,0.79310400000000003,null,352.50826759499995,null,59.923617104999998,59.923617104999998,199.74539035000001,199.74539035000001,47.938893684,47.938893684,7.9898156140000003,7.9898156140000003,19.974539035000003,19.974539035000003,1.1984723421000001,1.1984723421000001,49.778948569900024,49.778948569900024,12.148,12.148,0.79310400000000003,0.79310400000000003,null,339.56716359499995]
[null,2009,62.391682431,62.391682431,207.97227477000001,207.97227477000001,49.9133459448,49.9133459448,8.3188909907999999,8.3188909907999999,20.797227477000003,20.797227477000003,1.2478336486200001,1.2478336486200001,65.303294277779997,65.303294277779997,9.1259999999999994,9.1259999999999994,1.1668799999999999,1.1668799999999999,null,363.84574710899994,null,62.391682431,62.391682431,207.97227477000001,207.97227477000001,49.9133459448,49.9133459448,8.3188909907999999,8.3188909907999999,20.797227477000003,20.797227477000003,1.2478336486200001,1.2478336486200001,55.010414277780001,55.010414277780001,9.1259999999999994,9.1259999999999994,1.1668799999999999,1.1668799999999999,null,353.55286710899998]
[null,2010,64.153748977500001,64.153748977500001,213.845829925,213.845829925,51.322999181999997,51.322999181999997,8.5538331969999994,8.5538331969999994,21.3845829925,21.3845829925,1.28307497955,1.28307497955,67.147590596450001,67.147590596450001,10.949,10.949,1.131624,1.131624,null,375.61853487249977,null,64.153748977500001,64.153748977500001,213.845829925,213.845829925,51.322999181999997,51.322999181999997,8.5538331969999994,8.5538331969999994,21.3845829925,21.3845829925,1.28307497955,1.28307497955,55.066966596450015,55.066966596450015,10.949,10.949,1.131624,1.131624,null,363.53791087249982]
[null,2011,62.174060999999995,62.174060999999995,207.24687,207.24687,49.739248799999999,49.739248799999999,8.2898747999999998,8.2898747999999998,20.724687000000003,20.724687000000003,1.2434812200000001,1.2434812200000001,65.075517180000006,65.075517180000006,10.401999999999999,10.401999999999999,1.5630550000000001,1.5630550000000001,null,364.28473400000019,null,62.174060999999995,62.174060999999995,207.24687,207.24687,49.739248799999999,49.739248799999999,8.2898747999999998,8.2898747999999998,20.724687000000003,20.724687000000003,1.2434812200000001,1.2434812200000001,53.110462180000013,53.110462180000013,10.401999999999999,10.401999999999999,1.5630550000000001,1.5630550000000001,null,352.31967900000018]
[null,2012,58.180867482000004,58.180867482000004,193.93622494000002,193.93622494000002,46.544693985600006,46.544693985600006,7.757448997600001,7.757448997600001,19.393622494000002,19.393622494000002,1.1636173496400002,1.1636173496400002,60.895974631160009,60.895974631160009,7.37,7.37,0.67796900000000004,0.67796900000000004,null,337.73955139800029,null,58.180867482000004,58.180867482000004,193.93622494000002,193.93622494000002,46.544693985600006,46.544693985600006,7.757448997600001,7.757448997600001,19.393622494000002,19.393622494000002,1.1636173496400002,1.1636173496400002,52.848005631159992,52.848005631159992,7.37,7.37,0.67796900000000004,0.67796900000000004,null,329.69158239800021]
[null,2013,64.456379938500007,64.456379938500007,214.85459979500001,214.85459979500001,51.565103950800001,51.565103950800001,8.5941839918000014,8.5941839918000014,21.485459979500003,21.485459979500003,1.2891275987700002,1.2891275987700002,67.464344335630003,67.464344335630003,6.963000000000001,6.963000000000001,0.32495800000000002,0.32495800000000002,null,372.54077765150021,null,64.456379938500007,64.456379938500007,214.85459979500001,214.85459979500001,51.565103950800001,51.565103950800001,8.5941839918000014,8.5941839918000014,21.485459979500003,21.485459979500003,1.2891275987700002,1.2891275987700002,60.17638633563007,60.17638633563007,6.9630000000000001,6.9630000000000001,0.32495800000000002,0.32495800000000002,null,365.2528196515002]
[null,2014,62.520861037500005,62.520861037500005,208.40287012500002,208.40287012500002,50.01668883,50.01668883,8.3361148050000011,8.3361148050000011,20.840287012500003,20.840287012500003,1.2504172207500002,1.2504172207500002,65.43850121925,65.43850121925,5.1909999999999998,5.1909999999999998,0.18939,0.18939,null,359.66526921250005,null,62.520861037500005,62.520861037500005,208.40287012500002,208.40287012500002,50.01668883,50.01668883,8.3361148050000011,8.3361148050000011,20.840287012500003,20.840287012500003,1.2504172207500002,1.2504172207500002,60.058111219249952,60.058111219249952,5.1909999999999998,5.1909999999999998,0.18939,0.18939,null,354.2848792124999]
[null,2015,63.771278258250007,63.771278258250007,212.57092752750003,212.57092752750003,51.017022606600008,51.017022606600008,8.5028371011000008,8.5028371011000008,21.257092752750005,21.257092752750005,1.2754255651650002,1.2754255651650002,66.747271243635012,66.747271243635012,5.8398750000000001,5.8398750000000001,0.18939,0.18939,null,367.39984179675037,null,63.771278258250007,63.771278258250007,212.57092752750003,212.57092752750003,51.017022606600008,51.017022606600008,8.5028371011000008,8.5028371011000008,21.257092752750005,21.257092752750005,1.2754255651650002,1.2754255651650002,60.718006243635045,60.718006243635045,5.8398750000000001,5.8398750000000001,0.18939,0.18939,null,361.37057679675036]
[null,2016,65.046703823415015,65.046703823415015,216.82234607805006,216.82234607805006,52.037363058732012,52.037363058732012,8.6728938431220026,8.6728938431220026,21.682234607805007,21.682234607805007,1.3009340764683004,1.3009340764683004,68.082216668507712,68.082216668507712,6.4887500000000005,6.4887500000000005,0.18939,0.18939,null,375.27612833268489,null,65.046703823415015,65.046703823415015,216.82234607805006,216.82234607805006,52.037363058732012,52.037363058732012,8.6728938431220026,8.6728938431220026,21.682234607805007,21.682234607805007,1.3009340764683004,1.3009340764683004,61.404076668507741,61.404076668507741,6.4887500000000005,6.4887500000000005,0.18939,0.18939,null,368.59798833268491]
[null,2017,66.34763789988331,66.34763789988331,221.15879299961102,221.15879299961102,53.078110319906642,53.078110319906642,8.8463517199844404,8.8463517199844404,22.115879299961104,22.115879299961104,1.3269527579976661,1.3269527579976661,69.443861001877863,69.443861001877863,7.1376250000000008,7.1376250000000008,0.18939,0.18939,null,383.29696309933865,null,66.34763789988331,66.34763789988331,221.15879299961102,221.15879299961102,53.078110319906642,53.078110319906642,8.8463517199844404,8.8463517199844404,22.115879299961104,22.115879299961104,1.3269527579976661,1.3269527579976661,62.116846001877832,62.116846001877832,7.1376250000000008,7.1376250000000008,0.18939,0.18939,null,375.96994809933858]
[null,2018,67.67459065788097,67.67459065788097,225.58196885960325,225.58196885960325,54.139672526304778,54.139672526304778,9.0232787543841297,9.0232787543841297,22.558196885960328,22.558196885960328,1.3534918131576195,1.3534918131576195,70.83273822191542,70.83273822191542,7.7865000000000011,7.7865000000000011,0.18939,0.18939,null,391.46523706132552,null,67.67459065788097,67.67459065788097,225.58196885960325,225.58196885960325,54.139672526304778,54.139672526304778,9.0232787543841297,9.0232787543841297,22.558196885960328,22.558196885960328,1.3534918131576195,1.3534918131576195,62.856848221915413,62.856848221915413,7.7865000000000011,7.7865000000000011,0.18939,0.18939,null,383.4893470613257]
[null,2019,69.028082471038587,69.028082471038587,230.09360823679532,230.09360823679532,55.222465976830875,55.222465976830875,9.2037443294718138,9.2037443294718138,23.009360823679533,23.009360823679533,1.380561649420772,1.380561649420772,72.249392986353726,72.249392986353726,8.4353750000000005,8.4353750000000005,0.18939,0.18939,null,399.78389900255218,null,69.028082471038587,69.028082471038587,230.09360823679532,230.09360823679532,55.222465976830875,55.222465976830875,9.2037443294718138,9.2037443294718138,23.009360823679533,23.009360823679533,1.380561649420772,1.380561649420772,63.624627986353744,63.624627986353744,8.4353750000000005,8.4353750000000005,0.18939,0.18939,null,391.15913400255215]
[null,2020,70.408644120459371,70.408644120459371,234.69548040153123,234.69548040153123,56.326915296367496,56.326915296367496,9.3878192160612493,9.3878192160612493,23.469548040153125,23.469548040153125,1.4081728824091875,1.4081728824091875,73.694380846080804,73.694380846080804,9.0842500000000008,9.0842500000000008,0.18939,0.18939,null,408.25595668260297,null,70.408644120459371,70.408644120459371,234.69548040153123,234.69548040153123,56.326915296367496,56.326915296367496,9.3878192160612493,9.3878192160612493,23.469548040153125,23.469548040153125,1.4081728824091875,1.4081728824091875,64.420740846080832,64.420740846080832,9.0842500000000008,9.0842500000000008,0.18939,0.18939,null,398.98231668260308]
[null,2021,71.816817002868547,71.816817002868547,239.38939000956185,239.38939000956185,57.453453602294843,57.453453602294843,9.575575600382475,9.575575600382475,23.938939000956186,23.938939000956186,1.4363363400573712,1.4363363400573712,75.16826846300242,75.16826846300242,9.7331250000000011,9.7331250000000011,0.18939,0.18939,null,416.884478016255,null,71.816817002868547,71.816817002868547,239.38939000956185,239.38939000956185,57.453453602294843,57.453453602294843,9.575575600382475,9.575575600382475,23.938939000956186,23.938939000956186,1.4363363400573712,1.4363363400573712,65.245753463002472,65.245753463002472,9.7331250000000011,9.7331250000000011,0.18939,0.18939,null,406.96196301625525]
[null,2022,73.253153342925927,73.253153342925927,244.17717780975312,244.17717780975312,58.602522674340747,58.602522674340747,9.7670871123901257,9.7670871123901257,24.417717780975313,24.417717780975313,1.4650630668585187,1.4650630668585187,76.671633832262486,76.671633832262486,10.382000000000001,10.382000000000001,0.18939,0.18939,null,425.67259227658019,null,73.253153342925927,73.253153342925927,244.17717780975312,244.17717780975312,58.602522674340747,58.602522674340747,9.7670871123901257,9.7670871123901257,24.417717780975313,24.417717780975313,1.4650630668585187,1.4650630668585187,66.100243832262436,66.100243832262436,10.382000000000001,10.382000000000001,0.18939,0.18939,null,415.10120227658001]
[null,2023,74.718216409784446,74.718216409784446,249.06072136594815,249.06072136594815,59.774573127827551,59.774573127827551,9.9624288546379258,9.9624288546379258,24.906072136594815,24.906072136594815,1.4943643281956889,1.4943643281956889,78.20506650890772,78.20506650890772,11.030875000000002,11.030875000000002,0.18939,0.18939,null,434.62349132211216,null,74.718216409784446,74.718216409784446,249.06072136594815,249.06072136594815,59.774573127827551,59.774573127827551,9.9624288546379258,9.9624288546379258,24.906072136594815,24.906072136594815,1.4943643281956889,1.4943643281956889,66.984801508907708,66.984801508907708,11.030875000000002,11.030875000000002,0.18939,0.18939,null,423.40322632211212]
[null,2024,76.212580737980133,76.212580737980133,254.04193579326713,254.04193579326713,60.970064590384112,60.970064590384112,10.161677431730686,10.161677431730686,25.404193579326716,25.404193579326716,1.5242516147596028,1.5242516147596028,79.769167839085881,79.769167839085881,11.679750000000002,11.679750000000002,0.18939,0.18939,null,443.74043084855413,null,76.212580737980133,76.212580737980133,254.04193579326713,254.04193579326713,60.970064590384112,60.970064590384112,10.161677431730686,10.161677431730686,25.404193579326716,25.404193579326716,1.5242516147596028,1.5242516147596028,67.900027839085908,67.900027839085908,11.679750000000002,11.679750000000002,0.18939,0.18939,null,431.87129084855411]
[null,2025,77.736832352739739,77.736832352739739,259.12277450913246,259.12277450913246,62.18946588219179,62.18946588219179,10.364910980365298,10.364910980365298,25.912277450913248,25.912277450913248,1.5547366470547948,1.5547366470547948,81.364551195867591,81.364551195867591,12.328625000000002,12.328625000000002,0.18939,0.18939,null,453.02673166552529,null,77.736832352739739,77.736832352739739,259.12277450913246,259.12277450913246,62.18946588219179,62.18946588219179,10.364910980365298,10.364910980365298,25.912277450913248,25.912277450913248,1.5547366470547948,1.5547366470547948,68.846536195867657,68.846536195867657,12.328625000000002,12.328625000000002,0.18939,0.18939,null,440.50871666552541]
[null,2026,79.291568999794521,79.291568999794521,264.30522999931509,264.30522999931509,63.433255199835621,63.433255199835621,10.572209199972603,10.572209199972603,26.430522999931512,26.430522999931512,1.5858313799958905,1.5858313799958905,82.991842219784942,82.991842219784942,12.977500000000003,12.977500000000003,0.18939,0.18939,null,462.48578099883559,null,79.291568999794521,79.291568999794521,264.30522999931509,264.30522999931509,63.433255199835621,63.433255199835621,10.572209199972603,10.572209199972603,26.430522999931512,26.430522999931512,1.5858313799958905,1.5858313799958905,69.824952219784905,69.824952219784905,12.977500000000003,12.977500000000003,0.18939,0.18939,null,449.3188909988354]
[null,2027,80.877400379790416,80.877400379790416,269.59133459930138,269.59133459930138,64.701920303832324,64.701920303832324,10.783653383972055,10.783653383972055,26.95913345993014,26.95913345993014,1.6175480075958082,1.6175480075958082,84.651679064180627,84.651679064180627,13.626375000000003,13.626375000000003,0.18939,0.18939,null,472.12103381881229,null,80.877400379790416,80.877400379790416,269.59133459930138,269.59133459930138,64.701920303832324,64.701920303832324,10.783653383972055,10.783653383972055,26.95913345993014,26.95913345993014,1.6175480075958082,1.6175480075958082,70.835914064180656,70.835914064180656,13.626375000000003,13.626375000000003,0.18939,0.18939,null,458.30526881881258]
[null,2028,82.494948387386216,82.494948387386216,274.98316129128739,274.98316129128739,65.995958709908976,65.995958709908976,10.999326451651497,10.999326451651497,27.498316129128739,27.498316129128739,1.6498989677477243,1.6498989677477243,86.344712645464242,86.344712645464242,14.275250000000003,14.275250000000003,0.18939,0.18939,null,481.93601419518882,null,82.494948387386216,82.494948387386216,274.98316129128739,274.98316129128739,65.995958709908976,65.995958709908976,10.999326451651497,10.999326451651497,27.498316129128739,27.498316129128739,1.6498989677477243,1.6498989677477243,71.880072645464224,71.880072645464224,14.275250000000003,14.275250000000003,0.18939,0.18939,null,467.47137419518879]
[null,2029,84.144847355133948,84.144847355133948,280.48282451711316,280.48282451711316,67.315877884107152,67.315877884107152,11.219312980684526,11.219312980684526,28.048282451711316,28.048282451711316,1.6828969471026789,1.6828969471026789,88.071606898373531,88.071606898373531,14.924125000000004,14.924125000000004,0.18939,0.18939,null,491.93431667909249,null,84.144847355133948,84.144847355133948,280.48282451711316,280.48282451711316,67.315877884107152,67.315877884107152,11.219312980684526,11.219312980684526,28.048282451711316,28.048282451711316,1.6828969471026789,1.6828969471026789,72.958091898373482,72.958091898373482,14.924125000000004,14.924125000000004,0.18939,0.18939,null,476.82080167909226]
[null,2030,85.827744302236624,85.827744302236624,286.09248100745543,286.09248100745543,68.662195441789308,68.662195441789308,11.443699240298217,11.443699240298217,28.609248100745546,28.609248100745546,1.7165548860447326,1.7165548860447326,89.833039036341006,89.833039036341006,15.573000000000002,15.573000000000002,0.18939,0.18939,null,502.11960771267411,null,85.827744302236624,85.827744302236624,286.09248100745543,286.09248100745543,68.662195441789308,68.662195441789308,11.443699240298217,11.443699240298217,28.609248100745546,28.609248100745546,1.7165548860447326,1.7165548860447326,74.070649036341024,74.070649036341024,15.573,15.573,0.18939,0.18939,null,486.35721771267447]
[null,2031,87.544299188281357,87.544299188281357,291.81433062760453,291.81433062760453,70.035439350625083,70.035439350625083,11.672573225104182,11.672573225104182,29.181433062760455,29.181433062760455,1.7508859837656272,1.7508859837656272,91.629699817067831,91.629699817067831,15.573,15.573,0.18939,0.18939,null,511.84675206692793,null,87.544299188281357,87.544299188281357,291.81433062760453,291.81433062760453,70.035439350625083,70.035439350625083,11.672573225104182,11.672573225104182,29.181433062760455,29.181433062760455,1.7508859837656272,1.7508859837656272,75.867309817067849,75.867309817067849,15.573,15.573,0.18939,0.18939,null,496.08436206692807]
[null,{"$f":"B38","v":2032},89.295185172046985,{"$f":"$D97*$L38","v":89.295185172046985},297.65061724015663,{"$f":"$F97*$L38","v":297.65061724015663},71.436148137637588,{"$f":"$H97*$L38","v":71.436148137637588},11.906024689606266,{"$f":"$J97*$L38","v":11.906024689606266},29.765061724015666,{"$f":"$L97*$L38","v":29.765061724015666},1.7859037034409397,{"$f":"$N97*$L38","v":1.7859037034409397},93.46229381340919,{"$f":"$P97*$L38","v":93.46229381340919},15.573,{"$f":"$R97*$L38","v":15.573},0.18939,{"$f":"$T97*$L38","v":0.18939},null,{"$f":"SUM(D272:T272)-R272-T272-L38","v":521.76843930826635},null,89.295185172046985,89.295185172046985,297.65061724015663,297.65061724015663,71.436148137637588,71.436148137637588,11.906024689606266,11.906024689606266,29.765061724015666,29.765061724015666,1.7859037034409397,1.7859037034409397,77.699903813409151,77.699903813409151,15.573,15.573,0.18939,0.18939,null,{"$f":"SUM(Y272:AO272)-L38","v":506.00604930826648}]
[null,2033,91.081088875487936,91.081088875487936,303.60362958495978,303.60362958495978,72.864871100390346,72.864871100390346,12.144145183398392,12.144145183398392,30.36036295849598,30.36036295849598,1.8216217775097587,1.8216217775097587,95.331539689677371,95.331539689677371,15.573,15.573,0.18939,0.18939,null,531.88856029443173,null,91.081088875487936,91.081088875487936,303.60362958495978,303.60362958495978,72.864871100390346,72.864871100390346,12.144145183398392,12.144145183398392,30.36036295849598,30.36036295849598,1.8216217775097587,1.8216217775097587,79.569149689677374,79.569149689677374,15.573,15.573,0.18939,0.18939,null,516.12617029443186]
[null,2034,92.902710652997712,92.902710652997712,309.67570217665906,309.67570217665906,74.322168522398172,74.322168522398172,12.387028087066362,12.387028087066362,30.967570217665909,30.967570217665909,1.8580542130599544,1.8580542130599544,97.238170483470938,97.238170483470938,15.573,15.573,0.18939,0.18939,null,542.2110837003205,null,92.902710652997712,92.902710652997712,309.67570217665906,309.67570217665906,74.322168522398172,74.322168522398172,12.387028087066362,12.387028087066362,30.967570217665909,30.967570217665909,1.8580542130599544,1.8580542130599544,81.475780483470999,81.475780483470999,15.573,15.573,0.18939,0.18939,null,526.44869370032063]
[null,2035,94.760764866057656,94.760764866057656,315.86921622019219,315.86921622019219,75.808611892846116,75.808611892846116,12.634768648807688,12.634768648807688,31.586921622019219,31.586921622019219,1.8952152973211531,1.8952152973211531,99.182933893140344,99.182933893140344,15.573,15.573,0.18939,0.18939,null,552.7400575743269,null,94.760764866057656,94.760764866057656,315.86921622019219,315.86921622019219,75.808611892846116,75.808611892846116,12.634768648807688,12.634768648807688,31.586921622019219,31.586921622019219,1.8952152973211531,1.8952152973211531,83.420543893140461,83.420543893140461,15.573,15.573,0.18939,0.18939,null,536.9776675743268]
[null,2036,96.655980163378814,96.655980163378814,322.18660054459605,322.18660054459605,77.324784130703051,77.324784130703051,12.887464021783842,12.887464021783842,32.218660054459605,32.218660054459605,1.9331196032675764,1.9331196032675764,101.16659257100316,101.16659257100316,15.573,15.573,0.18939,0.18939,null,563.47961092581329,null,96.655980163378814,96.655980163378814,322.18660054459605,322.18660054459605,77.324784130703051,77.324784130703051,12.887464021783842,12.887464021783842,32.218660054459605,32.218660054459605,1.9331196032675764,1.9331196032675764,85.404202571003225,85.404202571003225,15.573,15.573,0.18939,0.18939,null,547.71722092581365]
[null,2037,98.589099766646399,98.589099766646399,328.630332555488,328.630332555488,78.871279813317116,78.871279813317116,13.145213302219521,13.145213302219521,32.8630332555488,32.8630332555488,1.9717819953329281,1.9717819953329281,103.18992442242323,103.18992442242323,15.573000000000002,15.573000000000002,0.18938999999999998,0.18938999999999998,null,574.43395534432955,null,98.589099766646399,98.589099766646399,328.630332555488,328.630332555488,78.871279813317116,78.871279813317116,13.145213302219521,13.145213302219521,32.8630332555488,32.8630332555488,1.9717819953329281,1.9717819953329281,87.427534422423378,87.427534422423378,15.573,15.573,0.18939,0.18939,null,558.67156534432991]
[null,2038,100.56088176197933,100.56088176197933,335.20293920659776,335.20293920659776,80.448705409583454,80.448705409583454,13.408117568263911,13.408117568263911,33.520293920659775,33.520293920659775,2.0112176352395865,2.0112176352395865,105.2537229108717,105.2537229108717,15.573,15.573,0.18939,0.18939,null,585.60738665121607,null,100.56088176197933,100.56088176197933,335.20293920659776,335.20293920659776,80.448705409583454,80.448705409583454,13.408117568263911,13.408117568263911,33.520293920659775,33.520293920659775,2.0112176352395865,2.0112176352395865,89.49133291087162,89.49133291087162,15.573,15.573,0.18939,0.18939,null,569.84499665121643]
[null,2039,102.57209939721892,102.57209939721892,341.90699799072974,341.90699799072974,82.057679517775128,82.057679517775128,13.67627991962919,13.67627991962919,34.190699799072974,34.190699799072974,2.0514419879443784,2.0514419879443784,107.35879736908913,107.35879736908913,15.573,15.573,0.18939000000000003,0.18939000000000003,null,597.00428658424073,null,102.57209939721892,102.57209939721892,341.90699799072974,341.90699799072974,82.057679517775128,82.057679517775128,13.67627991962919,13.67627991962919,34.190699799072974,34.190699799072974,2.0514419879443784,2.0514419879443784,91.596407369089206,91.596407369089206,15.573,15.573,0.18939,0.18939,null,581.24189658424109]
[null,2040,104.62354138516331,104.62354138516331,348.74513795054435,348.74513795054435,83.698833108130643,83.698833108130643,13.949805518021774,13.949805518021774,34.874513795054433,34.874513795054433,2.092470827703266,2.092470827703266,109.50597331647093,109.50597331647093,15.573,15.573,0.18939,0.18939,null,608.62912451592535,null,104.62354138516331,104.62354138516331,348.74513795054435,348.74513795054435,83.698833108130643,83.698833108130643,13.949805518021774,13.949805518021774,34.874513795054433,34.874513795054433,2.092470827703266,2.092470827703266,93.743583316471017,93.743583316471017,15.573,15.573,0.18939,0.18939,null,592.86673451592526]
[null,2041,106.71601221286657,106.71601221286657,355.72004070955524,355.72004070955524,85.372809770293259,85.372809770293259,14.228801628382209,14.228801628382209,35.572004070955522,35.572004070955522,2.1343202442573315,2.1343202442573315,111.69609278280035,111.69609278280035,15.572999999999999,15.572999999999999,0.18939000000000003,0.18939000000000003,null,620.48645920624438,null,106.71601221286657,106.71601221286657,355.72004070955524,355.72004070955524,85.372809770293259,85.372809770293259,14.228801628382209,14.228801628382209,35.572004070955522,35.572004070955522,2.1343202442573315,2.1343202442573315,95.93370278280031,95.93370278280031,15.573,15.573,0.18939,0.18939,null,604.72406920624428]
[null,2042,108.85033245712388,108.85033245712388,362.83444152374631,362.83444152374631,87.080265965699112,87.080265965699112,14.513377660949853,14.513377660949853,36.283444152374635,36.283444152374635,2.177006649142478,2.177006649142478,113.93001463845634,113.93001463845634,15.572999999999999,15.572999999999999,0.18938999999999998,0.18938999999999998,null,632.58094059036887,null,108.85033245712388,108.85033245712388,362.83444152374631,362.83444152374631,87.080265965699112,87.080265965699112,14.513377660949853,14.513377660949853,36.283444152374635,36.283444152374635,2.177006649142478,2.177006649142478,98.167624638456346,98.167624638456346,15.573,15.573,0.18939,0.18939,null,616.81855059036877]
[null,2043,111.0273391062664,111.0273391062664,370.09113035422132,370.09113035422132,88.821871285013117,88.821871285013117,14.803645214168853,14.803645214168853,37.009113035422132,37.009113035422132,2.2205467821253282,2.2205467821253282,116.2086149312255,116.2086149312255,15.573000000000002,15.573000000000002,0.18939,0.18939,null,644.91731160217648,null,111.0273391062664,111.0273391062664,370.09113035422132,370.09113035422132,88.821871285013117,88.821871285013117,14.803645214168853,14.803645214168853,37.009113035422132,37.009113035422132,2.2205467821253282,2.2205467821253282,100.4462249312254,100.4462249312254,15.573,15.573,0.18939,0.18939,null,629.15492160217684]
[null,2044,113.24788588839174,113.24788588839174,377.49295296130578,377.49295296130578,90.598308710713383,90.598308710713383,15.09971811845223,15.09971811845223,37.749295296130576,37.749295296130576,2.2649577177678348,2.2649577177678348,118.53278722985002,118.53278722985002,15.573,15.573,0.18938999999999998,0.18938999999999998,null,657.50041003422041,null,113.24788588839174,113.24788588839174,377.49295296130578,377.49295296130578,90.598308710713383,90.598308710713383,15.09971811845223,15.09971811845223,37.749295296130576,37.749295296130576,2.2649577177678348,2.2649577177678348,102.77039722985012,102.77039722985012,15.573,15.573,0.18939,0.18939,null,641.73802003422031]
[null,2045,115.51284360615955,115.51284360615955,385.04281202053187,385.04281202053187,92.410274884927645,92.410274884927645,15.401712480821276,15.401712480821276,38.504281202053193,38.504281202053193,2.3102568721231913,2.3102568721231913,120.903442974447,120.903442974447,15.572999999999999,15.572999999999999,0.18939000000000003,0.18939000000000003,null,670.33517043490383,null,115.51284360615955,115.51284360615955,385.04281202053187,385.04281202053187,92.410274884927645,92.410274884927645,15.401712480821276,15.401712480821276,38.504281202053193,38.504281202053193,2.3102568721231913,2.3102568721231913,105.14105297444701,105.14105297444701,15.573,15.573,0.18939,0.18939,null,654.57278043490419]
[null,2046,117.82310047828275,117.82310047828275,392.74366826094251,392.74366826094251,94.258480382626203,94.258480382626203,15.709746730437701,15.709746730437701,39.274366826094251,39.274366826094251,2.356462009565655,2.356462009565655,123.32151183393594,123.32151183393594,15.573,15.573,0.18939,0.18939,null,683.42662604360225,null,117.82310047828275,117.82310047828275,392.74366826094251,392.74366826094251,94.258480382626203,94.258480382626203,15.709746730437701,15.709746730437701,39.274366826094251,39.274366826094251,2.356462009565655,2.356462009565655,107.55912183393593,107.55912183393593,15.573,15.573,0.18939,0.18939,null,667.66423604360216]
[null,2047,120.1795624878484,120.1795624878484,400.59854162616136,400.59854162616136,96.143649990278718,96.143649990278718,16.023941665046454,16.023941665046454,40.059854162616141,40.059854162616141,2.403591249756968,2.403591249756968,125.78794207061466,125.78794207061466,15.573,15.573,0.18939,0.18939,null,696.77991076447483,null,120.1795624878484,120.1795624878484,400.59854162616136,400.59854162616136,96.143649990278718,96.143649990278718,16.023941665046454,16.023941665046454,40.059854162616141,40.059854162616141,2.403591249756968,2.403591249756968,110.02555207061471,110.02555207061471,15.573,15.573,0.18939,0.18939,null,681.01752076447497]
[null,2048,122.58315373760537,122.58315373760537,408.61051245868458,408.61051245868458,98.066522990084295,98.066522990084295,16.344420498347382,16.344420498347382,40.86105124586846,40.86105124586846,2.4516630747521075,2.4516630747521075,128.30370091202695,128.30370091202695,15.573,15.573,0.18939,0.18939,null,710.40026117976356,null,122.58315373760537,122.58315373760537,408.61051245868458,408.61051245868458,98.066522990084295,98.066522990084295,16.344420498347382,16.344420498347382,40.86105124586846,40.86105124586846,2.4516630747521075,2.4516630747521075,112.54131091202692,112.54131091202692,15.573,15.573,0.18939,0.18939,null,694.63787117976369]
[null,2049,125.03481681235748,125.03481681235748,416.78272270785828,416.78272270785828,100.02785344988598,100.02785344988598,16.67130890831433,16.67130890831433,41.678272270785833,41.678272270785833,2.5006963362471497,2.5006963362471497,130.86977493026751,130.86977493026751,15.573000000000002,15.573000000000002,0.18939,0.18939,null,724.29301860335909,null,125.03481681235748,125.03481681235748,416.78272270785828,416.78272270785828,100.02785344988598,100.02785344988598,16.67130890831433,16.67130890831433,41.678272270785833,41.678272270785833,2.5006963362471497,2.5006963362471497,115.10738493026747,115.10738493026747,15.573,15.573,0.18939,0.18939,null,708.53062860335899]
[null,2050,127.53551314860464,127.53551314860464,425.11837716201546,425.11837716201546,102.0284105188837,102.0284105188837,17.004735086480618,17.004735086480618,42.511837716201548,42.511837716201548,2.550710262972093,2.550710262972093,133.48717042887284,133.48717042887284,15.573,15.573,0.18939,0.18939,null,738.4636311754266,null,127.53551314860464,127.53551314860464,425.11837716201546,425.11837716201546,102.0284105188837,102.0284105188837,17.004735086480618,17.004735086480618,42.511837716201548,42.511837716201548,2.550710262972093,2.550710262972093,117.72478042887292,117.72478042887292,15.573,15.573,0.18939,0.18939,null,722.70124117542696]
[]
[]
[null,"3. Scenario 2: Composting",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4. Scenario 3: Recycling"]
[]
[null,"Year","Food (Gg/yr)",null,"Garden (Gg/yr)",null,"Paper (Gg/yr)",null,"Wood (Gg/yr)",null,"Textiles (Gg/yr)",null,"Nappies (Gg/yr)",null,"Inert (Gg/yr)",null,"Sludge (Gg/yr)",null,"Industrial (Gg/yr)",null,null,null,null,"Food (Gg/yr)",null,"Garden (Gg/yr)",null,"Paper (Gg/yr)",null,"Wood (Gg/yr)",null,"Textiles (Gg/yr)",null,"Nappies (Gg/yr)",null,"Inert (Gg/yr)",null,"Sludge (Gg/yr)",null,"Industrial (Gg/yr)"]
[null,null,"TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER",null,"TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER"]
[null,{"$f":"B6","v":2000},29.904990459750007,{"$f":"D122*$L6","v":0},99.683301532500025,{"$f":"F122*$L6","v":0},23.923992367800004,{"$f":"H122*$L6","v":0},3.987332061300001,{"$f":"J122*$L6","v":0},9.9683301532500028,{"$f":"L122*$L6","v":0},0.59809980919500016,{"$f":"N122*$L6","v":0},31.300556681205023,{"$f":"P122*$L6","v":0},0,{"$f":"R122*$L6","v":0},0,{"$f":"T122*$L6","v":0},null,{"$f":"SUM(D297:T297)-L6","v":169.46161260525002},null,29.904990459750007,{"$f":"Y122*$L6","v":0},99.683301532500025,{"$f":"AA122*$L6","v":0},23.923992367800004,{"$f":"AC122*$L6","v":0},3.987332061300001,{"$f":"AE122*$L6","v":0},9.9683301532500028,{"$f":"AG122*$L6","v":0},0.59809980919500016,{"$f":"AI122*$L6","v":0},31.300556681205023,{"$f":"AK122*$L6","v":0},0,{"$f":"AM122*$L6","v":0},0,{"$f":"AO122*$L6","v":0},null,{"$f":"SUM(Y297:AO297)-L6","v":169.46161260525002}]
[null,2001,40.483230837720001,40.483230837720001,134.9441027924,134.9441027924,32.386584670175999,32.386584670175999,5.3977641116960005,5.3977641116960005,13.49441027924,13.49441027924,0.80966461675440005,0.80966461675440005,42.3724482768136,42.3724482768136,0,0,0,0,null,229.40497474707996,null,40.483230837720001,40.483230837720001,134.9441027924,134.9441027924,32.386584670175999,32.386584670175999,5.3977641116960005,5.3977641116960005,13.49441027924,13.49441027924,0.80966461675440005,0.80966461675440005,42.3724482768136,42.3724482768136,0,0,0,0,null,229.40497474707996]
[null,2002,54.586830322499999,54.586830322499999,181.95610107499999,181.95610107499999,43.669464257999998,43.669464257999998,7.2782440429999999,7.2782440429999999,18.195610107499999,18.195610107499999,1.09173660645,1.09173660645,57.134215737550051,57.134215737550051,0,0,0,0,null,309.32537182750002,null,54.586830322499999,54.586830322499999,181.95610107499999,181.95610107499999,43.669464257999998,43.669464257999998,7.2782440429999999,7.2782440429999999,18.195610107499999,18.195610107499999,1.09173660645,1.09173660645,57.134215737550051,57.134215737550051,0,0,0,0,null,309.32537182750002]
[null,2003,55.867108239000004,55.867108239000004,186.22369413000001,186.22369413000001,44.693686591199999,44.693686591199999,7.4489477652000007,7.4489477652000007,18.622369413000001,18.622369413000001,1.1173421647800001,1.1173421647800001,58.474239956820043,58.474239956820043,0,0,0,0,null,316.58028002100014,null,55.867108239000004,55.867108239000004,186.22369413000001,186.22369413000001,44.693686591199999,44.693686591199999,7.4489477652000007,7.4489477652000007,18.622369413000001,18.622369413000001,1.1173421647800001,1.1173421647800001,58.474239956820043,58.474239956820043,0,0,0,0,null,316.58028002100014]
[null,2004,57.180621595499993,57.180621595499993,190.60207198499998,190.60207198499998,45.744497276399997,45.744497276399997,7.6240828793999995,7.6240828793999995,19.060207198499999,19.060207198499999,1.1436124319099998,1.1436124319099998,59.849050603289982,59.849050603289982,0,0,0,0,null,324.02352237450003,null,57.180621595499993,57.180621595499993,190.60207198499998,190.60207198499998,45.744497276399997,45.744497276399997,7.6240828793999995,7.6240828793999995,19.060207198499999,19.060207198499999,1.1436124319099998,1.1436124319099998,59.849050603289982,59.849050603289982,0,0,0,0,null,324.02352237450003]
[null,2005,58.526479286999994,58.526479286999994,195.08826428999998,195.08826428999998,46.821183429599998,46.821183429599998,7.8035305715999996,7.8035305715999996,19.508826428999999,19.508826428999999,1.17052958574,1.17052958574,54.807860987059996,54.807860987059996,5.9130000000000003,5.9130000000000003,0.53685400000000005,0.53685400000000005,null,331.65004929300017,null,58.526479286999994,58.526479286999994,195.08826428999998,195.08826428999998,46.821183429599998,46.821183429599998,7.8035305715999996,7.8035305715999996,19.508826428999999,19.508826428999999,1.17052958574,1.17052958574,54.807860987059996,54.807860987059996,5.9130000000000003,5.9130000000000003,0.53685400000000005,0.53685400000000005,null,331.65004929300017]
[null,2006,61.056597101999998,61.056597101999998,203.52199034,203.52199034,48.845277681599995,48.845277681599995,8.140879613600001,8.140879613600001,20.352199034000002,20.352199034000002,1.22113194204,1.22113194204,55.351078966759928,55.351078966759928,8.0559999999999992,8.0559999999999992,0.49882600000000005,0.49882600000000005,null,345.98738357799982,null,61.056597101999998,61.056597101999998,203.52199034,203.52199034,48.845277681599995,48.845277681599995,8.140879613600001,8.140879613600001,20.352199034000002,20.352199034000002,1.22113194204,1.22113194204,55.351078966759928,55.351078966759928,8.0559999999999992,8.0559999999999992,0.49882600000000005,0.49882600000000005,null,345.98738357799982]
[null,2007,59.162898941999998,59.162898941999998,197.20966314,197.20966314,47.330319153600001,47.330319153600001,7.8883865256000005,7.8883865256000005,19.720966314000002,19.720966314000002,1.1832579788399999,1.1832579788399999,47.960142225959999,47.960142225959999,13.077000000000002,13.077000000000002,0.88669200000000004,0.88669200000000004,null,335.25642733799992,null,59.162898941999998,59.162898941999998,197.20966314,197.20966314,47.330319153600001,47.330319153600001,7.8883865256000005,7.8883865256000005,19.720966314000002,19.720966314000002,1.1832579788399999,1.1832579788399999,47.960142225959999,47.960142225959999,13.077000000000002,13.077000000000002,0.88669200000000004,0.88669200000000004,null,335.25642733799992]
[null,2008,59.923617104999998,59.923617104999998,199.74539035000001,199.74539035000001,47.938893684,47.938893684,7.9898156140000003,7.9898156140000003,19.974539035000003,19.974539035000003,1.1984723421000001,1.1984723421000001,49.778948569900024,49.778948569900024,12.148,12.148,0.79310400000000003,0.79310400000000003,null,339.56716359499995,null,59.923617104999998,59.923617104999998,199.74539035000001,199.74539035000001,47.938893684,47.938893684,7.9898156140000003,7.9898156140000003,19.974539035000003,19.974539035000003,1.1984723421000001,1.1984723421000001,49.778948569900024,49.778948569900024,12.148,12.148,0.79310400000000003,0.79310400000000003,null,339.56716359499995]
[null,2009,62.391682431,62.391682431,207.97227477000001,207.97227477000001,49.9133459448,49.9133459448,8.3188909907999999,8.3188909907999999,20.797227477000003,20.797227477000003,1.2478336486200001,1.2478336486200001,55.010414277780001,55.010414277780001,9.1259999999999994,9.1259999999999994,1.1668799999999999,1.1668799999999999,null,353.55286710899998,null,62.391682431,62.391682431,207.97227477000001,207.97227477000001,49.9133459448,49.9133459448,8.3188909907999999,8.3188909907999999,20.797227477000003,20.797227477000003,1.2478336486200001,1.2478336486200001,55.010414277780001,55.010414277780001,9.1259999999999994,9.1259999999999994,1.1668799999999999,1.1668799999999999,null,353.55286710899998]
[null,2010,64.153748977500001,64.153748977500001,213.845829925,213.845829925,51.322999181999997,51.322999181999997,8.5538331969999994,8.5538331969999994,21.3845829925,21.3845829925,1.28307497955,1.28307497955,55.066966596450015,55.066966596450015,10.949,10.949,1.131624,1.131624,null,363.53791087249982,null,64.153748977500001,64.153748977500001,213.845829925,213.845829925,51.322999181999997,51.322999181999997,8.5538331969999994,8.5538331969999994,21.3845829925,21.3845829925,1.28307497955,1.28307497955,55.066966596450015,55.066966596450015,10.949,10.949,1.131624,1.131624,null,363.53791087249982]
[null,2011,62.174060999999995,62.174060999999995,207.24687,207.24687,49.739248799999999,49.739248799999999,8.2898747999999998,8.2898747999999998,20.724687000000003,20.724687000000003,1.2434812200000001,1.2434812200000001,53.110462180000006,53.110462180000006,10.401999999999999,10.401999999999999,1.5630550000000001,1.5630550000000001,null,352.31967900000018,null,62.174060999999995,62.174060999999995,207.24687,207.24687,49.739248799999999,49.739248799999999,8.2898747999999998,8.2898747999999998,20.724687000000003,20.724687000000003,1.2434812200000001,1.2434812200000001,53.110462180000006,53.110462180000006,10.401999999999999,10.401999999999999,1.5630550000000001,1.5630550000000001,null,352.31967900000018]
[null,2012,58.180867482000004,58.180867482000004,193.93622494000002,193.93622494000002,46.544693985600006,46.544693985600006,7.757448997600001,7.757448997600001,19.393622494000002,19.393622494000002,1.1636173496400002,1.1636173496400002,52.848005631159992,52.848005631159992,7.37,7.37,0.67796900000000004,0.67796900000000004,null,329.69158239800021,null,58.180867482000004,58.180867482000004,193.93622494000002,193.93622494000002,46.544693985600006,46.544693985600006,7.757448997600001,7.757448997600001,19.393622494000002,19.393622494000002,1.1636173496400002,1.1636173496400002,52.848005631159992,52.848005631159992,7.37,7.37,0.67796900000000004,0.67796900000000004,null,329.69158239800021]
[null,2013,64.456379938500007,64.456379938500007,214.85459979500001,214.85459979500001,51.565103950800001,51.565103950800001,8.5941839918000014,8.5941839918000014,21.485459979500003,21.485459979500003,1.2891275987700002,1.2891275987700002,60.176386335630063,60.176386335630063,6.963000000000001,6.963000000000001,0.32495800000000002,0.32495800000000002,null,365.2528196515002,null,64.456379938500007,64.456379938500007,214.85459979500001,214.85459979500001,51.565103950800001,51.565103950800001,8.5941839918000014,8.5941839918000014,21.485459979500003,21.485459979500003,1.2891275987700002,1.2891275987700002,60.176386335630063,60.176386335630063,6.963000000000001,6.963000000000001,0.32495800000000002,0.32495800000000002,null,365.2528196515002]
[null,2014,62.520861037500005,62.520861037500005,208.40287012500002,208.40287012500002,50.01668883,50.01668883,8.3361148050000011,8.3361148050000011,20.840287012500003,20.840287012500003,1.2504172207500002,1.2504172207500002,60.058111219249952,60.058111219249952,5.1909999999999998,5.1909999999999998,0.18939,0.18939,null,354.2848792124999,null,62.520861037500005,62.520861037500005,208.40287012500002,208.40287012500002,50.01668883,50.01668883,8.3361148050000011,8.3361148050000011,20.840287012500003,20.840287012500003,1.2504172207500002,1.2504172207500002,60.058111219249952,60.058111219249952,5.1909999999999998,5.1909999999999998,0.18939,0.18939,null,354.2848792124999]
[null,2015,63.771278258250007,63.771278258250007,212.57092752750003,212.57092752750003,51.017022606600008,51.017022606600008,8.5028371011000008,8.5028371011000008,21.257092752750005,21.257092752750005,1.2754255651650002,1.2754255651650002,60.718006243635045,60.718006243635045,5.8398750000000001,5.8398750000000001,0.18939,0.18939,null,361.37057679675036,null,63.771278258250007,63.771278258250007,212.57092752750003,212.57092752750003,51.017022606600008,51.017022606600008,8.5028371011000008,8.5028371011000008,21.257092752750005,21.257092752750005,1.2754255651650002,1.2754255651650002,60.718006243635045,60.718006243635045,5.8398750000000001,5.8398750000000001,0.18939,0.18939,null,361.37057679675036]
[null,2016,65.046703823415015,65.046703823415015,216.82234607805006,216.82234607805006,52.037363058732012,52.037363058732012,8.6728938431220026,8.6728938431220026,21.682234607805007,21.682234607805007,1.3009340764683004,1.3009340764683004,61.404076668507741,61.404076668507741,6.4887500000000005,6.4887500000000005,0.18939,0.18939,null,368.59798833268491,null,65.046703823415015,65.046703823415015,216.82234607805006,216.82234607805006,52.037363058732012,52.037363058732012,8.6728938431220026,8.6728938431220026,21.682234607805007,21.682234607805007,1.3009340764683004,1.3009340764683004,61.404076668507741,61.404076668507741,6.4887500000000005,6.4887500000000005,0.18939,0.18939,null,368.59798833268491]
[null,2017,65.020685141885636,65.020685141885636,216.7356171396188,216.7356171396188,52.016548113508506,52.016548113508506,8.8463517199844404,8.8463517199844404,22.115879299961104,22.115879299961104,1.3269527579976661,1.3269527579976661,68.928536826265884,68.928536826265884,7.1376250000000008,7.1376250000000008,0.18939,0.18939,null,377.29690085733614,null,66.34763789988331,66.34763789988331,221.15879299961102,221.15879299961102,52.016548113508506,52.016548113508506,8.8463517199844404,8.8463517199844404,21.673561713961881,21.673561713961881,1.3269527579976661,1.3269527579976661,63.620725794275188,63.620725794275188,7.1376250000000008,7.1376250000000008,0.18939,0.18939,null,375.96994809933858]
[null,2018,64.967607031565734,64.967607031565734,216.55869010521911,216.55869010521911,51.974085625252584,51.974085625252584,9.0232787543841297,9.0232787543841297,22.558196885960328,22.558196885960328,1.3534918131576195,1.3534918131576195,76.75269750366698,76.75269750366698,7.7865000000000011,7.7865000000000011,0.18939,0.18939,null,386.19633068764063,null,67.67459065788097,67.67459065788097,225.58196885960325,225.58196885960325,51.974085625252584,51.974085625252584,9.0232787543841297,9.0232787543841297,21.655869010521915,21.655869010521915,1.3534918131576195,1.3534918131576195,65.924762998405981,65.924762998405981,7.7865000000000011,7.7865000000000011,0.18939,0.18939,null,383.48934706132525]
[null,2019,64.886397522776264,64.886397522776264,216.28799174258759,216.28799174258759,51.909118018221022,51.909118018221022,9.2037443294718138,9.2037443294718138,23.009360823679533,23.009360823679533,1.380561649420772,1.380561649420772,84.885277387433632,84.885277387433632,8.4353750000000005,8.4353750000000005,0.18939,0.18939,null,395.30081895081446,null,69.028082471038587,69.028082471038587,230.09360823679532,230.09360823679532,51.909118018221022,51.909118018221022,9.2037443294718138,9.2037443294718138,21.628799174258759,21.628799174258759,1.380561649420772,1.380561649420772,68.318537594384338,68.318537594384338,8.4353750000000005,8.4353750000000005,0.18939,0.18939,null,391.15913400255215]
[null,2020,64.775952590822627,64.775952590822627,215.91984196940874,215.91984196940874,51.820762072658098,51.820762072658098,9.3878192160612493,9.3878192160612493,23.469548040153125,23.469548040153125,1.4081728824091875,1.4081728824091875,93.335224031549387,93.335224031549387,9.0842500000000008,9.0842500000000008,0.18939,0.18939,null,404.61500821223984,null,70.408644120459371,70.408644120459371,234.69548040153123,234.69548040153123,51.820762072658098,51.820762072658098,9.3878192160612493,9.3878192160612493,21.591984196940874,21.591984196940874,1.4081728824091875,1.4081728824091875,70.804457913002466,70.804457913002466,9.0842500000000008,9.0842500000000008,0.18939,0.18939,null,398.9823166826032]
[null,2021,64.635135302581688,64.635135302581688,215.45045100860568,215.45045100860568,51.708108242065357,51.708108242065357,9.575575600382475,9.575575600382475,23.938939000956186,23.938939000956186,1.4363363400573712,1.4363363400573712,102.11171952447495,102.11171952447495,9.7331250000000011,9.7331250000000011,0.18939,0.18939,null,414.14364471654187,null,71.816817002868547,71.816817002868547,239.38939000956185,239.38939000956185,51.708108242065357,51.708108242065357,9.575575600382475,9.575575600382475,21.545045100860566,21.545045100860566,1.4363363400573712,1.4363363400573712,73.384992723327514,73.384992723327514,9.7331250000000011,9.7331250000000011,0.18939,0.18939,null,406.9619630162548]
[null,2022,64.462774941774811,64.462774941774811,214.87591647258276,214.87591647258276,51.570219953419858,51.570219953419858,9.7670871123901257,9.7670871123901257,24.417717780975313,24.417717780975313,1.4650630668585187,1.4650630668585187,111.22418629150485,111.22418629150485,10.382000000000001,10.382000000000001,0.18939,0.18939,null,423.89158067773121,null,73.253153342925927,73.253153342925927,244.17717780975312,244.17717780975312,51.570219953419858,51.570219953419858,9.7670871123901257,9.7670871123901257,21.487591647258274,21.487591647258274,1.4650630668585187,1.4650630668585187,76.062672686900385,76.062672686900385,10.382000000000001,10.382000000000001,0.18939,0.18939,null,415.10120227658001]
[null,2023,64.257666112414626,64.257666112414626,214.19222037471542,214.19222037471542,51.40613288993169,51.40613288993169,9.9624288546379258,9.9624288546379258,24.906072136594815,24.906072136594815,1.4943643281956889,1.4943643281956889,120.68229303540613,120.68229303540613,11.030875000000002,11.030875000000002,0.18939,0.18939,null,433.86377661948177,null,74.718216409784446,74.718216409784446,249.06072136594815,249.06072136594815,51.40613288993169,51.40613288993169,9.9624288546379258,9.9624288546379258,21.419222037471542,21.419222037471542,1.4943643281956889,1.4943643281956889,78.84009184592685,78.84009184592685,11.030875000000002,11.030875000000002,0.18939,0.18939,null,423.40322632211189]
[null,2024,64.018567819903311,64.018567819903311,213.39522606634438,213.39522606634438,51.214854255922653,51.214854255922653,10.161677431730686,10.161677431730686,25.404193579326716,25.404193579326716,1.5242516147596028,1.5242516147596028,130.49596081854691,130.49596081854691,11.679750000000002,11.679750000000002,0.18939,0.18939,null,444.06530376663096,null,76.212580737980133,76.212580737980133,254.04193579326713,254.04193579326713,51.214854255922653,51.214854255922653,10.161677431730686,10.161677431730686,21.339522606634439,21.339522606634439,1.5242516147596028,1.5242516147596028,81.719909146239615,81.719909146239615,11.679750000000002,11.679750000000002,0.18939,0.18939,null,431.87129084855411]
[null,2025,63.744202529246593,63.744202529246593,212.48067509748864,212.48067509748864,50.99536202339727,50.99536202339727,10.364910980365298,10.364910980365298,25.912277450913248,25.912277450913248,1.5547366470547948,1.5547366470547948,140.67536928979911,140.67536928979911,12.328625000000002,12.328625000000002,0.18939,0.18939,null,454.50134648901849,null,77.736832352739739,77.736832352739739,259.12277450913246,259.12277450913246,50.99536202339727,50.99536202339727,10.364910980365298,10.364910980365298,21.248067509748864,21.248067509748864,1.5547366470547948,1.5547366470547948,84.704849995826521,84.704849995826521,12.328625000000002,12.328625000000002,0.18939,0.18939,null,440.5087166655253]
[null,2026,63.433255199835621,63.433255199835621,211.44418399945209,211.44418399945209,50.746604159868497,50.746604159868497,10.572209199972603,10.572209199972603,26.430522999931512,26.430522999931512,1.5858313799958905,1.5858313799958905,151.23096305957398,151.23096305957398,12.977500000000003,12.977500000000003,0.18939,0.18939,null,465.17720479879449,null,79.291568999794521,79.291568999794521,264.30522999931509,264.30522999931509,50.746604159868497,50.746604159868497,10.572209199972603,10.572209199972603,21.144418399945213,21.144418399945213,1.5858313799958905,1.5858313799958905,87.797707859738296,87.797707859738296,12.977500000000003,12.977500000000003,0.18939,0.18939,null,449.31889099883551]
[null,2027,61.466824288640716,61.466824288640716,204.88941429546904,204.88941429546904,49.173459430912565,49.173459430912565,10.783653383972055,10.783653383972055,26.95913345993014,26.95913345993014,1.6175480075958082,1.6175480075958082,170.47687133208245,170.47687133208245,13.626375000000003,13.626375000000003,0.18939,0.18939,null,477.71584490996224,null,80.877400379790416,80.877400379790416,269.59133459930138,269.59133459930138,50.467497836989217,50.467497836989217,10.783653383972055,10.783653383972055,21.028124098745511,21.028124098745511,1.6175480075958082,1.6175480075958082,91.001345892208349,91.001345892208349,13.626375000000003,13.626375000000003,0.18939,0.18939,null,458.30526881881224]
[null,2028,61.046261806665797,61.046261806665797,203.48753935555266,203.48753935555266,48.83700944533264,48.83700944533264,10.999326451651497,10.999326451651497,27.498316129128739,27.498316129128739,1.6498989677477243,1.6498989677477243,181.98333042649574,181.98333042649574,14.275250000000003,14.275250000000003,0.18939,0.18939,null,488.92006077590895,null,82.494948387386216,82.494948387386216,274.98316129128739,274.98316129128739,50.156928619530824,50.156928619530824,10.999326451651497,10.999326451651497,20.898720258137843,20.898720258137843,1.6498989677477243,1.6498989677477243,94.318698606833223,94.318698606833223,14.275250000000003,14.275250000000003,0.18939,0.18939,null,467.47137419518856]
[null,2029,60.584290095696439,60.584290095696439,201.94763365232146,201.94763365232146,48.467432076557145,48.467432076557145,11.219312980684526,11.219312980684526,28.048282451711316,28.048282451711316,1.6828969471026789,1.6828969471026789,193.90228583015272,193.90228583015272,14.924125000000004,14.924125000000004,0.18939,0.18939,null,500.38135893852996,null,84.144847355133948,84.144847355133948,280.48282451711316,280.48282451711316,49.813749634239294,49.813749634239294,11.219312980684526,11.219312980684526,20.755729014266372,20.755729014266372,1.6828969471026789,1.6828969471026789,97.752773585686327,97.752773585686327,14.924125000000004,14.924125000000004,0.18939,0.18939,null,476.82080167909271]
[null,2030,60.079421011565636,60.079421011565636,200.26473670521878,200.26473670521878,48.063536809252511,48.063536809252511,11.443699240298217,11.443699240298217,28.609248100745546,28.609248100745546,1.7165548860447326,1.7165548860447326,206.24537526178545,206.24537526178545,15.573000000000002,15.573000000000002,0.18939,0.18939,null,512.10554100334537,null,85.827744302236624,85.827744302236624,286.09248100745543,286.09248100745543,49.436780718088301,49.436780718088301,11.443699240298217,11.443699240298217,20.598658632536793,20.598658632536793,1.7165548860447326,1.7165548860447326,101.30665322825081,101.30665322825081,15.573000000000002,15.573000000000002,0.18939,0.18939,null,486.35721771267424]
[null,2031,60.405566439914132,60.405566439914132,201.35188813304711,201.35188813304711,48.324453151931301,48.324453151931301,11.672573225104182,11.672573225104182,29.181433062760455,29.181433062760455,1.7508859837656272,1.7508859837656272,215.17947125868625,215.17947125868625,15.573,15.573,0.18939,0.18939,null,523.22309481529521,null,87.544299188281357,87.544299188281357,291.81433062760453,291.81433062760453,49.725161938943806,49.725161938943806,11.672573225104182,11.672573225104182,20.718817474559923,20.718817474559923,1.7508859837656272,1.7508859837656272,104.64020281694968,104.64020281694968,15.573,15.573,0.18939,0.18939,null,496.08436206692807]
[null,{"$f":"B38","v":2032},60.720725916991938,{"$f":"D154*$L38","v":60.720725916991938},202.40241972330648,{"$f":"F154*$L38","v":202.40241972330648},48.576580733593552,{"$f":"H154*$L38","v":48.576580733593552},11.906024689606266,{"$f":"J154*$L38","v":11.906024689606266},29.765061724015666,{"$f":"L154*$L38","v":29.765061724015666},1.7859037034409397,{"$f":"N154*$L38","v":1.7859037034409397},224.38212798935837,{"$f":"P154*$L38","v":224.38212798935837},15.573,{"$f":"R154*$L38","v":15.573},0.18939,{"$f":"T154*$L38","v":0.18939},null,{"$f":"SUM(D329:T329)-L38","v":534.58050856332147},null,89.295185172046985,{"$f":"Y154*$L38","v":89.295185172046985},297.65061724015663,{"$f":"AA154*$L38","v":297.65061724015663},50.00530369634631,{"$f":"AC154*$L38","v":50.00530369634631},11.906024689606266,{"$f":"AE154*$L38","v":11.906024689606266},20.835543206810961,{"$f":"AG154*$L38","v":20.835543206810961},1.7859037034409397,{"$f":"AI154*$L38","v":1.7859037034409397},108.06026677190516,{"$f":"AK154*$L38","v":108.06026677190516},15.573,{"$f":"AM154*$L38","v":15.573},0.18939,{"$f":"AO154*$L38","v":0.18939},null,{"$f":"SUM(Y329:AO329)-L38","v":506.00604930826648}]
[null,2033,61.024329546576908,61.024329546576908,203.41443182192302,203.41443182192302,48.819463637261535,48.819463637261535,12.144145183398392,12.144145183398392,30.36036295849598,30.36036295849598,1.8216217775097587,1.8216217775097587,233.86051424475403,233.86051424475403,15.573,15.573,0.18939,0.18939,null,546.18292962334294,null,91.081088875487936,91.081088875487936,303.60362958495978,303.60362958495978,50.276761059269333,50.276761059269333,12.144145183398392,12.144145183398392,20.948650441362226,20.948650441362226,1.8216217775097587,1.8216217775097587,111.56897224793215,111.56897224793215,15.573,15.573,0.18939,0.18939,null,516.12617029443186]
[null,2034,61.315789030978479,61.315789030978479,204.38596343659495,204.38596343659495,49.052631224782793,49.052631224782793,12.387028087066362,12.387028087066362,30.967570217665909,30.967570217665909,1.8580542130599544,1.8580542130599544,243.62197814316966,243.62197814316966,15.573,15.573,0.18939,0.18939,null,558.03561532233959,null,92.902710652997712,92.902710652997712,309.67570217665906,309.67570217665906,50.539074595230751,50.539074595230751,12.387028087066362,12.387028087066362,21.057947748012815,21.057947748012815,1.8580542130599544,1.8580542130599544,115.16849688029146,115.16849688029146,15.573,15.573,0.18939,0.18939,null,526.44869370032063]
[null,2035,61.594497162937458,61.594497162937458,205.31499054312491,205.31499054312491,49.275597730349972,49.275597730349972,12.634768648807688,12.634768648807688,31.586921622019219,31.586921622019219,1.8952152973211531,1.8952152973211531,253.67405143582397,253.67405143582397,15.573,15.573,0.18939,0.18939,null,570.14393527744699,null,94.760764866057656,94.760764866057656,315.86921622019219,315.86921622019219,50.791769968206893,50.791769968206893,12.634768648807688,12.634768648807688,21.163237486752873,21.163237486752873,1.8952152973211531,1.8952152973211531,118.86106995304601,118.86106995304601,15.573,15.573,0.18939,0.18939,null,536.97766757432703]
[null,2036,61.859827304562437,61.859827304562437,206.19942434854144,206.19942434854144,49.487861843649945,49.487861843649945,12.887464021783842,12.887464021783842,32.218660054459605,32.218660054459605,1.9331196032675764,1.9331196032675764,264.0244539129273,264.0244539129273,15.573,15.573,0.18939,0.18939,null,582.51337378463006,null,96.655980163378814,96.655980163378814,322.18660054459605,322.18660054459605,51.03435752626401,51.03435752626401,12.887464021783842,12.887464021783842,21.264315635943337,21.264315635943337,1.9331196032675764,1.9331196032675764,122.64897359395843,122.64897359395843,15.573,15.573,0.18939,0.18939,null,547.71722092581342]
[null,2037,62.111132852987225,62.111132852987225,207.03710950995739,207.03710950995739,49.688906282389773,49.688906282389773,13.145213302219521,13.145213302219521,32.8630332555488,32.8630332555488,1.9717819953329281,1.9717819953329281,274.68109791254034,274.68109791254034,15.573000000000002,15.573000000000002,0.18938999999999998,0.18938999999999998,null,595.14953225798888,null,98.589099766646399,98.589099766646399,328.630332555488,328.630332555488,51.266331878656118,51.266331878656118,13.145213302219521,13.145213302219521,21.360971616106717,21.360971616106717,1.9717819953329281,1.9717819953329281,126.53454399652641,126.53454399652641,15.573000000000002,15.573000000000002,0.18938999999999998,0.18938999999999998,null,558.67156534433013]
[null,2038,62.347746692427172,62.347746692427172,207.82582230809058,207.82582230809058,49.878197353941736,49.878197353941736,13.408117568263911,13.408117568263911,33.520293920659775,33.520293920659775,2.0112176352395865,2.0112176352395865,285.65209293457281,285.65209293457281,15.573,15.573,0.18939,0.18939,null,608.05813172076864,null,100.56088176197933,100.56088176197933,335.20293920659776,335.20293920659776,51.487171462133404,51.487171462133404,13.408117568263911,13.408117568263911,21.452988109222254,21.452988109222254,2.0112176352395865,2.0112176352395865,130.52017266975929,130.52017266975929,15.573,15.573,0.18939,0.18939,null,569.84499665121643]
[null,2039,62.568980632303528,62.568980632303528,208.56326877434509,208.56326877434509,50.055184505842817,50.055184505842817,13.67627991962919,13.67627991962919,34.190699799072974,34.190699799072974,2.0514419879443784,2.0514419879443784,296.94575036232152,296.94575036232152,15.573,15.573,0.18939000000000003,0.18939000000000003,null,621.24501534915623,null,102.57209939721892,102.57209939721892,341.90699799072974,341.90699799072974,51.696338096198325,51.696338096198325,13.67627991962919,13.67627991962919,21.540140873415968,21.540140873415968,2.0514419879443784,2.0514419879443784,134.608307716323,134.608307716323,15.573,15.573,0.18939000000000003,0.18939000000000003,null,581.24189658424109]
[null,2040,62.774124831097971,62.774124831097971,209.24708277032656,209.24708277032656,50.219299864878373,50.219299864878373,13.949805518021774,13.949805518021774,34.874513795054433,34.874513795054433,2.092470827703266,2.092470827703266,308.57058829400631,308.57058829400631,15.573,15.573,0.18939,0.18939,null,634.71615106999081,null,104.62354138516331,104.62354138516331,348.74513795054435,348.74513795054435,51.893276527040982,51.893276527040982,13.949805518021774,13.949805518021774,21.622198552933746,21.622198552933746,2.092470827703266,2.092470827703266,138.80145513968137,138.80145513968137,15.573,15.573,0.18939,0.18939,null,592.86673451592549]
[null,2041,62.962447205591261,62.962447205591261,209.87482401863753,209.87482401863753,50.369957764473,50.369957764473,14.228801628382209,14.228801628382209,35.572004070955522,35.572004070955522,2.1343202442573315,2.1343202442573315,320.53533648681366,320.53533648681366,15.572999999999999,15.572999999999999,0.18939000000000003,0.18939000000000003,null,648.47763421351954,null,106.71601221286657,106.71601221286657,355.72004070955524,355.72004070955524,52.077413959878875,52.077413959878875,14.228801628382209,14.228801628382209,21.698922483282864,21.698922483282864,2.1343202442573315,2.1343202442573315,143.10218018088733,143.10218018088733,15.572999999999999,15.572999999999999,0.18939000000000003,0.18939000000000003,null,604.72406920624405]
[null,2042,63.133192825131836,63.133192825131836,210.44397608377281,210.44397608377281,50.506554260105474,50.506554260105474,14.513377660949853,14.513377660949853,36.283444152374635,36.283444152374635,2.177006649142478,2.177006649142478,332.84894141601558,332.84894141601558,15.572999999999999,15.572999999999999,0.18938999999999998,0.18938999999999998,null,662.53569022236104,null,108.85033245712388,108.85033245712388,362.83444152374631,362.83444152374631,52.248159579419458,52.248159579419458,14.513377660949853,14.513377660949853,21.770066491424775,21.770066491424775,2.177006649142478,2.177006649142478,147.51310868568578,147.51310868568578,15.572999999999999,15.572999999999999,0.18938999999999998,0.18938999999999998,null,616.818550590369]
[null,2043,63.285583290571829,63.285583290571829,210.95194430190608,210.95194430190608,50.62846663245746,50.62846663245746,14.803645214168853,14.803645214168853,37.009113035422132,37.009113035422132,2.2205467821253282,2.2205467821253282,345.52057145179094,345.52057145179094,15.573000000000002,15.573000000000002,0.18939,0.18939,null,676.89667741787127,null,111.0273391062664,111.0273391062664,370.09113035422132,370.09113035422132,52.404904058157733,52.404904058157733,14.803645214168853,14.803645214168853,21.835376690899054,21.835376690899054,2.2205467821253282,2.2205467821253282,152.03692850260393,152.03692850260393,15.573000000000002,15.573000000000002,0.18939,0.18939,null,629.15492160217684]
[null,2044,63.418816097499352,63.418816097499352,211.39605365833117,211.39605365833117,50.735052877999486,50.735052877999486,15.09971811845223,15.09971811845223,37.749295296130576,37.749295296130576,2.2649577177678348,2.2649577177678348,358.55962215643092,358.55962215643092,15.573,15.573,0.18938999999999998,0.18938999999999998,null,691.56708982511225,null,113.24788588839174,113.24788588839174,377.49295296130578,377.49295296130578,52.547019052213749,52.547019052213749,15.09971811845223,15.09971811845223,21.894591271755729,21.894591271755729,2.2649577177678348,2.2649577177678348,156.67639091272451,156.67639091272451,15.573,15.573,0.18938999999999998,0.18938999999999998,null,641.73802003421986]
[null,2045,63.532063983387729,63.532063983387729,211.77354661129246,211.77354661129246,50.825651186710189,50.825651186710189,15.401712480821276,15.401712480821276,38.504281202053193,38.504281202053193,2.3102568721231913,2.3102568721231913,371.97572170467572,371.97572170467572,15.572999999999999,15.572999999999999,0.18939000000000003,0.18939000000000003,null,706.55356005767612,null,115.51284360615955,115.51284360615955,385.04281202053187,385.04281202053187,52.67385668440874,52.67385668440874,15.401712480821276,15.401712480821276,21.947440285170313,21.947440285170313,2.3102568721231913,2.3102568721231913,161.43431209184882,161.43431209184882,15.572999999999999,15.572999999999999,0.18939000000000003,0.18939000000000003,null,654.57278043490442]
[null,2046,63.62447425827267,63.62447425827267,212.08158086090887,212.08158086090887,50.899579406618123,50.899579406618123,15.709746730437701,15.709746730437701,39.274366826094251,39.274366826094251,2.356462009565655,2.356462009565655,385.77873642998776,385.77873642998776,15.573,15.573,0.18939,0.18939,null,721.86286226361267,null,117.82310047828275,117.82310047828275,392.74366826094251,392.74366826094251,52.784749014270659,52.784749014270659,15.709746730437701,15.709746730437701,21.993645422612776,21.993645422612776,2.356462009565655,2.356462009565655,166.31357460577294,166.31357460577294,15.573,15.573,0.18939,0.18939,null,667.66423604360261]
[null,2047,63.695168118559621,63.695168118559621,212.31722706186545,212.31722706186545,50.956134494847703,50.956134494847703,16.023941665046454,16.023941665046454,40.059854162616141,40.059854162616141,2.403591249756968,2.403591249756968,399.97877649963044,399.97877649963044,15.573,15.573,0.18939,0.18939,null,737.50191513376308,null,120.1795624878484,120.1795624878484,400.59854162616136,400.59854162616136,52.87900749465328,52.87900749465328,16.023941665046454,16.023941665046454,22.032919789438871,22.032919789438871,2.403591249756968,2.403591249756968,171.31712893941744,171.31712893941744,15.573,15.573,0.18939,0.18939,null,681.01752076447497]
[null,2048,63.743239943554769,63.743239943554769,212.47746647851591,212.47746647851591,50.994591954843813,50.994591954843813,16.344420498347382,16.344420498347382,40.86105124586846,40.86105124586846,2.4516630747521075,2.4516630747521075,414.5862017214867,414.5862017214867,15.573,15.573,0.18939,0.18939,null,753.47778497381466,null,122.58315373760537,122.58315373760537,408.61051245868458,408.61051245868458,52.955922414645499,52.955922414645499,16.344420498347382,16.344420498347382,22.064967672768962,22.064967672768962,2.4516630747521075,2.4516630747521075,176.44799506056518,176.44799506056518,15.573,15.573,0.18939,0.18939,null,694.63787117976369]
[null,2049,63.76775657430229,63.76775657430229,212.55918858100765,212.55918858100765,51.01420525944183,51.01420525944183,16.67130890831433,16.67130890831433,41.678272270785833,41.678272270785833,2.5006963362471497,2.5006963362471497,429.61162748561748,429.61162748561748,15.573000000000002,15.573000000000002,0.18939,0.18939,null,769.79768884141436,null,125.03481681235748,125.03481681235748,416.78272270785828,416.78272270785828,53.014762328439552,53.014762328439552,16.67130890831433,16.67130890831433,22.089484303516482,22.089484303516482,2.5006963362471497,2.5006963362471497,181.70926401898328,181.70926401898328,15.573000000000002,15.573000000000002,0.18939,0.18939,null,708.53062860335899]
[null,2050,63.767756574302297,63.767756574302297,212.55918858100765,212.55918858100765,51.01420525944183,51.01420525944183,17.004735086480618,17.004735086480618,42.511837716201548,42.511837716201548,2.550710262972093,2.550710262972093,445.06593084362493,445.06593084362493,15.573,15.573,0.18939,0.18939,null,786.46899774972894,null,127.53551314860464,127.53551314860464,425.11837716201546,425.11837716201546,53.054773469819501,53.054773469819501,17.004735086480618,17.004735086480618,22.106155612424796,22.106155612424796,2.550710262972093,2.550710262972093,187.10409958171385,187.10409958171385,15.573,15.573,0.18939,0.18939,null,722.70124117542696]
[]
[]
[null,"5. Scenario 4: Waste to energy (WTE)"]
[]
[null,"Year","Food (Gg/yr)",null,"Garden (Gg/yr)",null,"Paper (Gg/yr)",null,"Wood (Gg/yr)",null,"Textiles (Gg/yr)",null,"Nappies (Gg/yr)",null,"Inert (Gg/yr)",null,"Sludge (Gg/yr)",null,"Industrial (Gg/yr)"]
[null,null,"TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER"]
[null,{"$f":"B6","v":2000},29.904990459750007,{"$f":"D179*$L6","v":0},99.683301532500025,{"$f":"F179*$L6","v":0},23.923992367800004,{"$f":"H179*$L6","v":0},3.987332061300001,{"$f":"J179*$L6","v":0},9.9683301532500028,{"$f":"L179*$L6","v":0},0.59809980919500016,{"$f":"N179*$L6","v":0},31.300556681205023,{"$f":"P179*$L6","v":0},0,{"$f":"R179*$L6","v":0},0,{"$f":"T179*$L6","v":0},null,{"$f":"SUM(D354:T354)-L6","v":169.46161260525002}]
[null,2001,40.483230837720001,40.483230837720001,134.9441027924,134.9441027924,32.386584670175999,32.386584670175999,5.3977641116960005,5.3977641116960005,13.49441027924,13.49441027924,0.80966461675440005,0.80966461675440005,42.3724482768136,42.3724482768136,0,0,0,0,null,229.40497474707996]
[null,2002,54.586830322499999,54.586830322499999,181.95610107499999,181.95610107499999,43.669464257999998,43.669464257999998,7.2782440429999999,7.2782440429999999,18.195610107499999,18.195610107499999,1.09173660645,1.09173660645,57.134215737550051,57.134215737550051,0,0,0,0,null,309.32537182750002]
[null,2003,55.867108239000004,55.867108239000004,186.22369413000001,186.22369413000001,44.693686591199999,44.693686591199999,7.4489477652000007,7.4489477652000007,18.622369413000001,18.622369413000001,1.1173421647800001,1.1173421647800001,58.474239956820043,58.474239956820043,0,0,0,0,null,316.58028002100014]
[null,2004,57.180621595499993,57.180621595499993,190.60207198499998,190.60207198499998,45.744497276399997,45.744497276399997,7.6240828793999995,7.6240828793999995,19.060207198499999,19.060207198499999,1.1436124319099998,1.1436124319099998,59.849050603289982,59.849050603289982,0,0,0,0,null,324.02352237450003]
[null,2005,58.526479286999994,58.526479286999994,195.08826428999998,195.08826428999998,46.821183429599998,46.821183429599998,7.8035305715999996,7.8035305715999996,19.508826428999999,19.508826428999999,1.17052958574,1.17052958574,54.807860987059996,54.807860987059996,5.9130000000000003,5.9130000000000003,0.53685400000000005,0.53685400000000005,null,331.65004929300017]
[null,2006,61.056597101999998,61.056597101999998,203.52199034,203.52199034,48.845277681599995,48.845277681599995,8.140879613600001,8.140879613600001,20.352199034000002,20.352199034000002,1.22113194204,1.22113194204,55.351078966759928,55.351078966759928,8.0559999999999992,8.0559999999999992,0.49882600000000005,0.49882600000000005,null,345.98738357799982]
[null,2007,59.162898941999998,59.162898941999998,197.20966314,197.20966314,47.330319153600001,47.330319153600001,7.8883865256000005,7.8883865256000005,19.720966314000002,19.720966314000002,1.1832579788399999,1.1832579788399999,47.960142225959999,47.960142225959999,13.077000000000002,13.077000000000002,0.88669200000000004,0.88669200000000004,null,335.25642733799992]
[null,2008,59.923617104999998,59.923617104999998,199.74539035000001,199.74539035000001,47.938893684,47.938893684,7.9898156140000003,7.9898156140000003,19.974539035000003,19.974539035000003,1.1984723421000001,1.1984723421000001,49.778948569900024,49.778948569900024,12.148,12.148,0.79310400000000003,0.79310400000000003,null,339.56716359499995]
[null,2009,62.391682431,62.391682431,207.97227477000001,207.97227477000001,49.9133459448,49.9133459448,8.3188909907999999,8.3188909907999999,20.797227477000003,20.797227477000003,1.2478336486200001,1.2478336486200001,55.010414277780001,55.010414277780001,9.1259999999999994,9.1259999999999994,1.1668799999999999,1.1668799999999999,null,353.55286710899998]
[null,2010,64.153748977500001,64.153748977500001,213.845829925,213.845829925,51.322999181999997,51.322999181999997,8.5538331969999994,8.5538331969999994,21.3845829925,21.3845829925,1.28307497955,1.28307497955,55.066966596450015,55.066966596450015,10.949,10.949,1.131624,1.131624,null,363.53791087249982]
[null,2011,62.174060999999995,62.174060999999995,207.24687,207.24687,49.739248799999999,49.739248799999999,8.2898747999999998,8.2898747999999998,20.724687000000003,20.724687000000003,1.2434812200000001,1.2434812200000001,53.110462180000006,53.110462180000006,10.401999999999999,10.401999999999999,1.5630550000000001,1.5630550000000001,null,352.31967900000018]
[null,2012,58.180867482000004,58.180867482000004,193.93622494000002,193.93622494000002,46.544693985600006,46.544693985600006,7.757448997600001,7.757448997600001,19.393622494000002,19.393622494000002,1.1636173496400002,1.1636173496400002,52.848005631159992,52.848005631159992,7.37,7.37,0.67796900000000004,0.67796900000000004,null,329.69158239800021]
[null,2013,64.456379938500007,64.456379938500007,214.85459979500001,214.85459979500001,51.565103950800001,51.565103950800001,8.5941839918000014,8.5941839918000014,21.485459979500003,21.485459979500003,1.2891275987700002,1.2891275987700002,60.176386335630063,60.176386335630063,6.963000000000001,6.963000000000001,0.32495800000000002,0.32495800000000002,null,365.2528196515002]
[null,2014,62.520861037500005,62.520861037500005,208.40287012500002,208.40287012500002,50.01668883,50.01668883,8.3361148050000011,8.3361148050000011,20.840287012500003,20.840287012500003,1.2504172207500002,1.2504172207500002,60.058111219249952,60.058111219249952,5.1909999999999998,5.1909999999999998,0.18939,0.18939,null,354.2848792124999]
[null,2015,63.771278258250007,63.771278258250007,212.57092752750003,212.57092752750003,51.017022606600008,51.017022606600008,8.5028371011000008,8.5028371011000008,21.257092752750005,21.257092752750005,1.2754255651650002,1.2754255651650002,60.718006243635045,60.718006243635045,5.8398750000000001,5.8398750000000001,0.18939,0.18939,null,361.37057679675036]
[null,2016,65.046703823415015,65.046703823415015,216.82234607805006,216.82234607805006,52.037363058732012,52.037363058732012,8.6728938431220026,8.6728938431220026,21.682234607805007,21.682234607805007,1.3009340764683004,1.3009340764683004,61.404076668507741,61.404076668507741,6.4887500000000005,6.4887500000000005,0.18939,0.18939,null,368.59798833268491]
[null,2017,66.34763789988331,66.34763789988331,221.15879299961102,221.15879299961102,53.078110319906642,53.078110319906642,8.8463517199844404,8.8463517199844404,22.115879299961104,22.115879299961104,1.3269527579976661,1.3269527579976661,62.116846001877825,62.116846001877825,7.1376250000000008,7.1376250000000008,0.18939,0.18939,null,375.96994809933847]
[null,2018,67.67459065788097,67.67459065788097,225.58196885960325,225.58196885960325,54.139672526304778,54.139672526304778,9.0232787543841297,9.0232787543841297,22.558196885960328,22.558196885960328,1.3534918131576195,1.3534918131576195,62.856848221915413,62.856848221915413,7.7865000000000011,7.7865000000000011,0.18939,0.18939,null,383.4893470613257]
[null,2019,36.178082471038593,36.178082471038593,120.5936082367953,120.5936082367953,28.942465976830874,28.942465976830874,4.823744329471813,4.823744329471813,12.059360823679533,12.059360823679533,0.72356164942077195,0.72356164942077195,248.24162798635376,248.24162798635376,8.4353750000000005,8.4353750000000005,0.18939,0.18939,null,424.00913400255206]
[null,2020,37.55864412045937,37.55864412045937,125.19548040153123,125.19548040153123,30.046915296367494,30.046915296367494,5.0078192160612494,5.0078192160612494,12.519548040153124,12.519548040153124,0.75117288240918734,0.75117288240918734,249.03774084608079,249.03774084608079,9.0842500000000008,9.0842500000000008,0.18939,0.18939,null,431.83231668260322]
[null,2021,38.966817002868552,38.966817002868552,129.88939000956185,129.88939000956185,31.173453602294845,31.173453602294845,5.1955756003824742,5.1955756003824742,12.988939000956186,12.988939000956186,0.77933634005737107,0.77933634005737107,249.86275346300241,249.86275346300241,9.7331250000000011,9.7331250000000011,0.18939,0.18939,null,439.81196301625505]
[null,2022,40.403153342925933,40.403153342925933,134.67717780975312,134.67717780975312,32.322522674340746,32.322522674340746,5.3870871123901249,5.3870871123901249,13.467717780975313,13.467717780975313,0.8080630668585187,0.8080630668585187,250.71724383226245,250.71724383226245,10.382000000000001,10.382000000000001,0.18939,0.18939,null,447.95120227658015]
[null,2023,41.868216409784445,41.868216409784445,139.56072136594815,139.56072136594815,33.494573127827557,33.494573127827557,5.5824288546379259,5.5824288546379259,13.956072136594816,13.956072136594816,0.83736432819568896,0.83736432819568896,251.60180150890773,251.60180150890773,11.030875000000002,11.030875000000002,0.18939,0.18939,null,456.25322632211203]
[null,2024,43.362580737980139,43.362580737980139,144.54193579326713,144.54193579326713,34.690064590384111,34.690064590384111,5.7816774317306852,5.7816774317306852,14.454193579326713,14.454193579326713,0.86725161475960277,0.86725161475960277,252.51702783908587,252.51702783908587,11.679750000000002,11.679750000000002,0.18939,0.18939,null,464.72129084855425]
[null,2025,44.886832352739738,44.886832352739738,149.62277450913246,149.62277450913246,35.909465882191789,35.909465882191789,5.9849109803652984,5.9849109803652984,14.962277450913247,14.962277450913247,0.89773664705479472,0.89773664705479472,253.46353619586762,253.46353619586762,12.328625000000002,12.328625000000002,0.18939,0.18939,null,473.35871666552509]
[null,2026,46.441568999794526,46.441568999794526,154.80522999931509,154.80522999931509,37.15325519983562,37.15325519983562,6.1922091999726039,6.1922091999726039,15.480522999931509,15.480522999931509,0.92883137999589049,0.92883137999589049,254.44195221978492,254.44195221978492,12.977500000000003,12.977500000000003,0.18939,0.18939,null,482.16889099883542]
[null,2027,48.027400379790414,48.027400379790414,160.09133459930138,160.09133459930138,38.42192030383233,38.42192030383233,6.4036533839720553,6.4036533839720553,16.009133459930137,16.009133459930137,0.96054800759580827,0.96054800759580827,255.45291406418062,255.45291406418062,13.626375000000003,13.626375000000003,0.18939,0.18939,null,491.15526881881237]
[null,2028,49.644948387386215,49.644948387386215,165.48316129128739,165.48316129128739,39.715958709908975,39.715958709908975,6.6193264516514958,6.6193264516514958,16.54831612912874,16.54831612912874,0.99289896774772435,0.99289896774772435,256.49707264546419,256.49707264546419,14.275250000000003,14.275250000000003,0.18939,0.18939,null,500.32137419518835]
[null,2029,51.294847355133946,51.294847355133946,170.98282451711316,170.98282451711316,41.035877884107158,41.035877884107158,6.8393129806845261,6.8393129806845261,17.098282451711317,17.098282451711317,1.0258969471026789,1.0258969471026789,257.57509189837344,257.57509189837344,14.924125000000004,14.924125000000004,0.18939,0.18939,null,509.67080167909216]
[null,2030,52.97774430223663,52.97774430223663,176.59248100745543,176.59248100745543,42.3821954417893,42.3821954417893,7.0636992402982175,7.0636992402982175,17.659248100745543,17.659248100745543,1.0595548860447326,1.0595548860447326,258.68764903634104,258.68764903634104,15.573000000000002,15.573000000000002,0.18939,0.18939,null,519.20721771267438]
[null,2031,54.694299188281356,54.694299188281356,182.31433062760453,182.31433062760453,43.755439350625089,43.755439350625089,7.2925732251041815,7.2925732251041815,18.231433062760455,18.231433062760455,1.0938859837656272,1.0938859837656272,260.48430981706781,260.48430981706781,15.573,15.573,0.18939,0.18939,null,528.93436206692775]
[null,{"$f":"B38","v":2032},56.44518517204699,{"$f":"D211*$L38","v":56.44518517204699},188.15061724015663,{"$f":"F211*$L38","v":188.15061724015663},45.156148137637594,{"$f":"H211*$L38","v":45.156148137637594},7.5260246896062659,{"$f":"J211*$L38","v":7.5260246896062659},18.815061724015663,{"$f":"L211*$L38","v":18.815061724015663},1.1289037034409399,{"$f":"N211*$L38","v":1.1289037034409399},262.31690381340917,{"$f":"P211*$L38","v":262.31690381340917},15.573,{"$f":"R211*$L38","v":15.573},0.18939,{"$f":"T211*$L38","v":0.18939},null,{"$f":"SUM(D386:T386)-L38","v":538.85604930826662}]
[null,2033,58.231088875487927,58.231088875487927,194.1036295849598,194.1036295849598,46.584871100390338,46.584871100390338,7.7641451833983908,7.7641451833983908,19.41036295849598,19.41036295849598,1.1646217775097587,1.1646217775097587,264.18614968967739,264.18614968967739,15.573,15.573,0.18939,0.18939,null,548.97617029443177]
[null,2034,60.052710652997717,60.052710652997717,200.17570217665906,200.17570217665906,48.042168522398171,48.042168522398171,8.007028087066363,8.007028087066363,20.017570217665906,20.017570217665906,1.2010542130599544,1.2010542130599544,266.09278048347096,266.09278048347096,15.573,15.573,0.18939,0.18939,null,559.29869370032077]
[null,2035,61.910764866057647,61.910764866057647,206.36921622019219,206.36921622019219,49.528611892846122,49.528611892846122,8.254768648807687,8.254768648807687,20.636921622019223,20.636921622019223,1.2382152973211531,1.2382152973211531,268.03754389314037,268.03754389314037,15.573,15.573,0.18939,0.18939,null,569.82766757432717]
[null,2036,63.805980163378813,63.805980163378813,212.68660054459605,212.68660054459605,51.04478413070305,51.04478413070305,8.5074640217838429,8.5074640217838429,21.268660054459605,21.268660054459605,1.2761196032675763,1.2761196032675763,270.02120257100313,270.02120257100313,15.573,15.573,0.18939,0.18939,null,580.56722092581333]
[null,2037,65.73909976664639,65.73909976664639,219.130332555488,219.130332555488,52.591279813317108,52.591279813317108,8.7652133022195198,8.7652133022195198,21.913033255548804,21.913033255548804,1.3147819953329281,1.3147819953329281,272.04453442242328,272.04453442242328,15.573000000000002,15.573000000000002,0.18938999999999998,0.18938999999999998,null,591.52156534433004]
[null,2038,67.710881761979323,67.710881761979323,225.70293920659776,225.70293920659776,54.16870540958346,54.16870540958346,9.0281175682639105,9.0281175682639105,22.570293920659779,22.570293920659779,1.3542176352395865,1.3542176352395865,274.10833291087175,274.10833291087175,15.573,15.573,0.18939,0.18939,null,602.69499665121657]
[null,2039,69.722099397218912,69.722099397218912,232.40699799072974,232.40699799072974,55.777679517775134,55.777679517775134,9.296279919629189,9.296279919629189,23.240699799072978,23.240699799072978,1.3944419879443786,1.3944419879443786,276.21340736908917,276.21340736908917,15.573,15.573,0.18939000000000003,0.18939000000000003,null,614.091896584241]
[null,2040,71.773541385163298,71.773541385163298,239.24513795054438,239.24513795054438,57.418833108130634,57.418833108130634,9.5698055180217736,9.5698055180217736,23.924513795054438,23.924513795054438,1.4354708277032662,1.4354708277032662,278.36058331647092,278.36058331647092,15.573,15.573,0.18939,0.18939,null,625.71673451592562]
[null,2041,73.866012212866565,73.866012212866565,246.22004070955524,246.22004070955524,59.092809770293258,59.092809770293258,9.8488016283822102,9.8488016283822102,24.622004070955526,24.622004070955526,1.4773202442573314,1.4773202442573314,280.55070278280039,280.55070278280039,15.572999999999999,15.572999999999999,0.18939000000000003,0.18939000000000003,null,637.57406920624442]
[null,2042,76.000332457123889,76.000332457123889,253.33444152374631,253.33444152374631,60.800265965699111,60.800265965699111,10.133377660949852,10.133377660949852,25.333444152374632,25.333444152374632,1.520006649142478,1.520006649142478,282.78462463845636,282.78462463845636,15.572999999999999,15.572999999999999,0.18938999999999998,0.18938999999999998,null,649.66855059036868]
[null,2043,78.177339106266388,78.177339106266388,260.59113035422132,260.59113035422132,62.541871285013123,62.541871285013123,10.423645214168854,10.423645214168854,26.059113035422129,26.059113035422129,1.5635467821253279,1.5635467821253279,285.06322493122548,285.06322493122548,15.573000000000002,15.573000000000002,0.18939,0.18939,null,662.0049216021763]
[null,2044,80.397885888391727,80.397885888391727,267.99295296130578,267.99295296130578,64.318308710713382,64.318308710713382,10.719718118452231,10.719718118452231,26.799295296130577,26.799295296130577,1.6079577177678346,1.6079577177678346,287.38739722985002,287.38739722985002,15.573,15.573,0.18938999999999998,0.18938999999999998,null,674.58802003421977]
[null,2045,82.662843606159555,82.662843606159555,275.54281202053187,275.54281202053187,66.130274884927644,66.130274884927644,11.021712480821275,11.021712480821275,27.55428120205319,27.55428120205319,1.6532568721231913,1.6532568721231913,289.75805297444708,289.75805297444708,15.572999999999999,15.572999999999999,0.18939000000000003,0.18939000000000003,null,687.42278043490433]
[null,2046,84.973100478282745,84.973100478282745,283.24366826094251,283.24366826094251,67.978480382626202,67.978480382626202,11.329746730437702,11.329746730437702,28.324366826094252,28.324366826094252,1.6994620095656552,1.6994620095656552,292.17612183393595,292.17612183393595,15.573,15.573,0.18939,0.18939,null,700.5142360436023]
[null,2047,87.329562487848406,87.329562487848406,291.09854162616136,291.09854162616136,69.863649990278731,69.863649990278731,11.643941665046455,11.643941665046455,29.109854162616138,29.109854162616138,1.7465912497569682,1.7465912497569682,294.64255207061461,294.64255207061461,15.573,15.573,0.18939,0.18939,null,713.86752076447442]
[null,2048,89.733153737605377,89.733153737605377,299.11051245868458,299.11051245868458,71.786522990084293,71.786522990084293,11.964420498347383,11.964420498347383,29.91105124586846,29.91105124586846,1.7946630747521075,1.7946630747521075,297.15831091202688,297.15831091202688,15.573,15.573,0.18939,0.18939,null,727.48787117976406]
[null,2049,92.184816812357482,92.184816812357482,307.28272270785828,307.28272270785828,73.74785344988598,73.74785344988598,12.291308908314331,12.291308908314331,30.72827227078583,30.72827227078583,1.8436963362471497,1.8436963362471497,299.72438493026755,299.72438493026755,15.573000000000002,15.573000000000002,0.18939,0.18939,null,741.38062860335958]
[null,2050,94.685513148604642,94.685513148604642,315.61837716201546,315.61837716201546,75.748410518883702,75.748410518883702,12.624735086480619,12.624735086480619,31.561837716201552,31.561837716201552,1.8937102629720928,1.8937102629720928,302.34178042887288,302.34178042887288,15.573,15.573,0.18939,0.18939,null,755.55124117542687]

{"sheet":"6. UD2 Assumptions","index":10,"n_rows":404,"n_cols":43,"rows_kept":404,"cut":false,"hidden":false,"merged":[[351,18,351,19],[351,20,351,21],[294,41,294,42],[351,1,352,1],[351,2,351,3],[351,4,351,5],[351,6,351,7],[351,8,351,9],[351,10,351,11],[351,12,351,13],[351,14,351,15],[351,16,351,17],[294,29,294,30],[294,31,294,32],[294,33,294,34],[294,35,294,36],[294,37,294,38],[294,39,294,40],[294,16,294,17],[294,18,294,19],[294,20,294,21],[294,23,294,24],[294,25,294,26],[294,27,294,28],[237,41,237,42],[294,1,295,1],[294,2,294,3],[294,4,294,5],[294,6,294,7],[294,8,294,9],[294,10,294,11],[294,12,294,13],[294,14,294,15],[237,27,237,28],[237,29,237,30],[237,31,237,32],[237,33,237,34],[237,35,237,36],[237,37,237,38],[237,14,237,15],[237,16,237,17],[237,18,237,19],[237,20,237,21],[237,23,237,24],[237,25,237,26],[176,20,176,21],[237,1,238,1],[237,2,237,3],[237,4,237,5],[237,6,237,7],[237,8,237,9],[237,10,237,11],[237,12,237,13],[237,39,237,40],[119,39,119,40],[119,41,119,42],[176,1,177,1],[176,2,176,3],[176,4,176,5],[176,6,176,7],[176,8,176,9],[176,10,176,11],[176,12,176,13],[176,14,176,15],[119,27,119,28],[119,29,119,30],[119,31,119,32],[119,33,119,34],[119,35,119,36],[119,37,119,38],[119,14,119,15],[119,16,119,17],[119,18,119,19],[119,20,119,21],[119,23,119,24],[119,25,119,26],[176,16,176,17],[176,18,176,19],[62,37,62,38],[62,39,62,40],[62,41,62,42],[119,1,120,1],[119,2,119,3],[119,4,119,5],[119,6,119,7],[119,8,119,9],[119,10,119,11],[119,12,119,13],[62,25,62,26],[62,27,62,28],[62,29,62,30],[62,31,62,32],[62,33,62,34],[62,35,62,36],[62,12,62,13],[62,14,62,15],[62,16,62,17],[62,18,62,19],[62,20,62,21],[62,23,62,24],[62,1,63,1],[62,2,62,3],[2,12,2,25],[3,24,3,25],[3,2,3,3],[3,4,3,5],[3,6,3,7],[3,8,3,9],[3,10,3,11],[3,12,3,13],[62,4,62,5],[62,6,62,7],[62,8,62,9],[62,10,62,11],[3,14,3,15],[3,16,3,17],[3,18,3,19],[3,20,3,21],[3,22,3,23]]}
["UD2 Assumptions",null,null,null,null,"Excel Toolkit for Mitigation Analysis for Low-Carbon Development Planning ",null,null,null,null,null,null,null,null,null,null,null,"XLMT-Solid Wastes v17.1"]
["A","POPULATION AND SOLID WASTE GENERATION"]
[null,null,null,null,null,null,null,null,null,null,null,null,"NOT USED IN CALCULATIONS"]
[null,"Year","Population (million)",null,"Waste per capita, WPC (kg/cap/yr)",null,"Total Waste (Gg/yr)",null,"% to SWDS",null,"Waste to SWDS (Gg/yr)",null,"Waste to SWDS under WTE Scenario (Gg/yr)",null,"% Waste Composted",null,"% Waste to SWDS under Composting project",null,"Waste to SWDS under Composting project (Gg/yr)",null,"% Waste Recycled",null,"% Waste to SWDS under recycling project",null,"Waste to SWDS under Recycling project(Gg/yr)"]
[null,null,"TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER"]
[null,2000,1.1510940000000001,1.1510940000000001,230.93,230.93,{"$f":"C6*E6","v":265.82213742000005},{"$f":"D6*F6","v":265.82213742000005},0.75,0.75,199.36660306500005,{"$f":"H6*J6","v":199.36660306500005},199.36660306500005,199.36660306500005]
[null,2001,1.160083,1.160083,264.37,264.37,{"$f":"C7*E7","v":306.69114271000001},306.69114271000001,0.88,0.88,269.8882055848,269.8882055848,269.8882055848,269.8882055848]
[null,2002,1.1679949999999999,1.1679949999999999,311.57,311.57,363.91220214999998,363.91220214999998,1,1,363.91220214999998,363.91220214999998,363.91220214999998,363.91220214999998]
[null,2003,1.176323,1.176323,316.62,316.62,372.44738826000003,372.44738826000003,1,1,372.44738826000003,372.44738826000003,372.44738826000003,372.44738826000003]
[null,2004,1.1835329999999999,1.1835329999999999,322.08999999999997,322.08999999999997,381.20414396999996,381.20414396999996,1,1,381.20414396999996,381.20414396999996,381.20414396999996,381.20414396999996]
[null,2005,1.190361,1.190361,327.78,327.78,390.17652857999997,390.17652857999997,1,1,390.17652857999997,390.17652857999997,390.17652857999997,390.17652857999997]
[null,2006,1.195676,1.195676,340.43,340.43,407.04398068,407.04398068,1,1,407.04398068,407.04398068,407.04398068,407.04398068]
[null,2007,1.200887,1.200887,328.44,328.44,394.41932628000001,394.41932628000001,1,1,394.41932628000001,394.41932628000001,394.41932628000001,394.41932628000001]
[null,2008,1.204955,1.204955,331.54,331.54,399.49078070000002,399.49078070000002,1,1,399.49078070000002,399.49078070000002,399.49078070000002,399.49078070000002]
[null,2009,1.2078420000000001,1.2078420000000001,344.37,344.37,415.94454954000003,415.94454954000003,1,1,415.94454954000003,415.94454954000003,415.94454954000003,415.94454954000003]
[null,2010,1.210391,1.210391,353.35,353.35,427.69165985000001,427.69165985000001,1,1,427.69165985000001,427.69165985000001,427.69165985000001,427.69165985000001]
[null,2011,1.21197,1.21197,342,342,414.49374,414.49374,1,1,414.49374,414.49374,414.49374,414.49374]
[null,2012,1.214987,1.214987,319.24,319.24,387.87244988000003,387.87244988000003,1,1,387.87244988000003,387.87244988000003,387.87244988000003,387.87244988000003]
[null,2013,1.217341,1.217341,352.99,352.99,429.70919959000003,429.70919959000003,1,1,429.70919959000003,429.70919959000003,429.70919959000003,429.70919959000003]
[null,2014,1.219265,1.219265,341.85,341.85,416.80574025000004,416.80574025000004,1,1,416.80574025000004,416.80574025000004,416.80574025000004,416.80574025000004]
[null,2015,1.2199291999999999,1.2199291999999999,348.4971546340559,348.4971546340559,425.14185505500006,425.14185505500006,1,1,425.14185505500006,425.14185505500006,425.14185505500006,425.14185505500006]
[null,2016,1.2205933999999998,1.2205933999999998,355.27366619883423,355.27366619883423,433.64469215610012,433.64469215610012,1,1,433.64469215610012,433.64469215610012,433.64469215610012,433.64469215610012]
[null,2017,1.2212575999999997,1.2212575999999997,362.18205397388903,362.18205397388903,442.31758599922205,442.31758599922205,1,1,442.31758599922205,442.31758599922205,442.31758599922205,442.31758599922205,0.02,0.02,0.98,0.98,433.47123427923759,433.47123427923759,0.02,0.02,0.98,0.98,433.47123427923759,433.47123427923759]
[null,2018,1.2219217999999998,1.2219217999999998,369.22488633823093,369.22488633823093,451.1639377192065,451.1639377192065,1,1,451.1639377192065,451.1639377192065,451.1639377192065,451.1639377192065,0.04,0.04,0.96,0.96,433.11738021043823,433.11738021043823,0.04,0.04,0.96,0.96,433.11738021043823,433.11738021043823]
[null,2019,1.222586,1.222586,376.40478172790353,376.40478172790353,460.18721647359064,460.18721647359064,1,1,460.18721647359064,460.18721647359064,241.18721647359064,241.18721647359064,0.06,0.06,0.94,0.94,432.57598348517519,432.57598348517519,0.06,0.06,0.94,0.94,432.57598348517519,432.57598348517519]
[null,2020,1.2218556,1.2218556,384.16238449376704,384.16238449376704,469.39096080306246,469.39096080306246,1,1,469.39096080306246,469.39096080306246,250.39096080306246,250.39096080306246,0.08,0.08,0.92,0.92,431.83968393881747,431.83968393881747,0.08,0.08,0.92,0.92,431.83968393881747,431.83968393881747]
[null,2021,1.2211252000000001,1.2211252000000001,392.08000950199346,392.08000950199346,478.7787800191237,478.7787800191237,1,1,478.7787800191237,478.7787800191237,259.7787800191237,259.7787800191237,0.1,0.1,0.9,0.9,430.90090201721137,430.90090201721137,0.1,0.1,0.9,0.9,430.90090201721137,430.90090201721137]
[null,2022,1.2203948000000002,1.2203948000000002,400.16096071493104,400.16096071493104,488.35435561950624,488.35435561950624,1,1,488.35435561950624,488.35435561950624,269.35435561950624,269.35435561950624,0.12000000000000001,0.12000000000000001,0.88,0.88,429.75183294516552,429.75183294516552,0.12000000000000001,0.12000000000000001,0.88,0.88,429.75183294516552,429.75183294516552]
[null,2023,1.2196644000000003,1.2196644000000003,408.40861037831075,408.40861037831075,498.12144273189631,498.12144273189631,1,1,498.12144273189631,498.12144273189631,279.12144273189631,279.12144273189631,0.14000000000000001,0.14000000000000001,0.86,0.86,428.38444074943084,428.38444074943084,0.14000000000000001,0.14000000000000001,0.86,0.86,428.38444074943084,428.38444074943084]
[null,2024,1.218934,1.218934,416.82640043393184,416.82640043393184,508.08387158653426,508.08387158653426,1,1,508.08387158653426,508.08387158653426,289.08387158653426,289.08387158653426,0.16,0.16,0.84,0.84,426.79045213268876,426.79045213268876,0.16,0.16,0.84,0.84,426.79045213268876,426.79045213268876]
[null,2025,1.2161911999999999,1.2161911999999999,426.12177182195114,426.12177182195114,518.24554901826491,518.24554901826491,1,1,518.24554901826491,518.24554901826491,299.24554901826491,299.24554901826491,0.18,0.18,0.82000000000000006,0.82000000000000006,424.96135019497729,424.96135019497729,0.18,0.18,0.82000000000000006,0.82000000000000006,424.96135019497729,424.96135019497729]
[null,2026,1.2134483999999999,1.2134483999999999,435.62664881228591,435.62664881228591,528.61045999863018,528.61045999863018,1,1,528.61045999863018,528.61045999863018,309.61045999863018,309.61045999863018,0.19999999999999998,0.19999999999999998,0.8,0.8,422.88836799890419,422.88836799890419,0.19999999999999998,0.19999999999999998,0.8,0.8,422.88836799890419,422.88836799890419]
[null,2027,1.2107055999999998,1.2107055999999998,445.34581255641569,445.34581255641569,539.18266919860275,539.18266919860275,1,1,539.18266919860275,539.18266919860275,320.18266919860275,320.18266919860275,0.24,0.24,0.76,0.76,409.77882859093808,409.77882859093808,0.21999999999999997,0.21999999999999997,0.78,0.78,420.56248197491016,420.56248197491016]
[null,2028,1.2079627999999998,1.2079627999999998,455.28415492809455,455.28415492809455,549.96632258257478,549.96632258257478,1,1,549.96632258257478,549.96632258257478,330.96632258257478,330.96632258257478,0.26,0.26,0.74,0.74,406.97507871110531,406.97507871110531,0.23999999999999996,0.23999999999999996,0.76,0.76,417.97440516275685,417.97440516275685]
[null,2029,1.20522,1.20522,465.44668113226328,465.44668113226328,560.96564903422632,560.96564903422632,1,1,560.96564903422632,560.96564903422632,341.96564903422632,341.96564903422632,0.28000000000000003,0.28000000000000003,0.72,0.72,403.89526730464291,403.89526730464291,0.25999999999999995,0.25999999999999995,0.74,0.74,415.11458028532746,415.11458028532746]
[null,2030,1.2024771999999999,1.2024771999999999,475.83851237670945,475.83851237670945,572.18496201491087,572.18496201491087,1,1,572.18496201491087,572.18496201491087,353.18496201491087,353.18496201491087,0.30000000000000004,0.30000000000000004,0.7,0.7,400.52947341043756,400.52947341043756,0.27999999999999997,0.27999999999999997,0.72,0.72,411.97317265073582,411.97317265073582]
[null,2031,1.1997343999999999,1.1997343999999999,486.46488860801952,486.46488860801952,583.62866125520907,583.62866125520907,1,1,583.62866125520907,583.62866125520907,364.62866125520907,364.62866125520907,0.31000000000000005,0.31000000000000005,0.69,0.69,402.70377626609422,402.70377626609422,0.28999999999999998,0.28999999999999998,0.71,0.71,414.37634949119843,414.37634949119843]
[null,2032,1.1969915999999998,1.1969915999999998,497.33117131341049,497.33117131341049,595.30123448031327,595.30123448031327,1,1,595.30123448031327,595.30123448031327,376.30123448031327,376.30123448031327,0.32000000000000006,0.32000000000000006,0.67999999999999994,0.67999999999999994,404.80483944661296,404.80483944661296,0.3,0.3,0.7,0.7,416.71086413621924,416.71086413621924]
[null,2033,1.1942487999999998,1.1942487999999998,508.4428463900652,508.4428463900652,607.20725916991955,607.20725916991955,1,1,607.20725916991955,607.20725916991955,388.20725916991955,388.20725916991955,0.33000000000000007,0.33000000000000007,0.66999999999999993,0.66999999999999993,406.82886364384603,406.82886364384603,0.31,0.31,0.69,0.69,418.97300882724448,418.97300882724448]
[null,2034,1.17927,1.17927,525.19898272093587,525.19898272093587,619.35140435331812,619.35140435331812,1,1,619.35140435331812,619.35140435331812,400.35140435331812,400.35140435331812,0.34000000000000008,0.34000000000000008,0.65999999999999992,0.65999999999999992,408.7719268731899,408.7719268731899,0.32,0.32,0.67999999999999994,0.67999999999999994,421.15895496025627,421.15895496025627]
[null,2035,1.17408,1.17408,538.07102790302565,538.07102790302565,631.73843244038437,631.73843244038437,1,1,631.73843244038437,631.73843244038437,412.73843244038437,412.73843244038437,0.35000000000000009,0.35000000000000009,0.64999999999999991,0.64999999999999991,410.62998108624981,410.62998108624981,0.33,0.33,0.66999999999999993,0.66999999999999993,423.26474973505748,423.26474973505748]
[null,2036,1.16889,1.16889,551.26932482029281,551.26932482029281,644.37320108919209,644.37320108919209,1,1,644.37320108919209,644.37320108919209,425.37320108919209,425.37320108919209,0.3600000000000001,0.3600000000000001,0.6399999999999999,0.6399999999999999,412.39884869708288,412.39884869708288,0.34,0.34,0.65999999999999992,0.65999999999999992,425.28631271886672,425.28631271886672]
[null,2037,1.1637,1.1637,564.80249644322078,564.80249644322078,657.26066511097599,657.26066511097599,1,1,657.26066511097599,657.26066511097599,438.26066511097599,438.26066511097599,0.37000000000000011,0.37000000000000011,0.62999999999999989,0.62999999999999989,414.07421901991478,414.07421901991478,0.35000000000000003,0.35000000000000003,0.64999999999999991,0.64999999999999991,427.21943232213431,427.21943232213431]
[null,2038,1.1585099999999999,1.1585099999999999,578.67940579985975,578.67940579985975,670.40587841319552,670.40587841319552,1,1,670.40587841319552,670.40587841319552,451.40587841319552,451.40587841319552,0.38000000000000012,0.38000000000000012,0.61999999999999988,0.61999999999999988,415.65164461618116,415.65164461618116,0.36000000000000004,0.36000000000000004,0.6399999999999999,0.6399999999999999,429.05976218444505,429.05976218444505]
[null,2039,1.140226,1.140226,599.7179471275515,599.7179471275515,683.81399598145947,683.81399598145947,1,1,683.81399598145947,683.81399598145947,464.81399598145947,464.81399598145947,0.39000000000000012,0.39000000000000012,0.60999999999999988,0.60999999999999988,417.12653754869018,417.12653754869018,0.37000000000000005,0.37000000000000005,0.62999999999999989,0.62999999999999989,430.8028174683194,430.8028174683194]
[null,2040,1.1304187999999999,1.1304187999999999,617.01935238611452,617.01935238611452,697.49027590108869,697.49027590108869,1,1,697.49027590108869,697.49027590108869,478.49027590108869,478.49027590108869,0.40000000000000013,0.40000000000000013,0.59999999999999987,0.59999999999999987,418.49416554065311,418.49416554065311,0.38000000000000006,0.38000000000000006,0.61999999999999988,0.61999999999999988,432.44397105867489,432.44397105867489]
[null,2041,1.1206116000000002,1.1206116000000002,634.86767531150883,634.86767531150883,711.44008141911047,711.44008141911047,1,1,711.44008141911047,711.44008141911047,492.44008141911047,492.44008141911047,0.41000000000000014,0.41000000000000014,0.58999999999999986,0.58999999999999986,419.74964803727505,419.74964803727505,0.39000000000000007,0.39000000000000007,0.60999999999999988,0.60999999999999988,433.97844966565731,433.97844966565731]
[null,2042,1.1108044000000001,1.1108044000000001,653.28232679623216,653.28232679623216,725.66888304749261,725.66888304749261,1,1,725.66888304749261,725.66888304749261,506.66888304749261,506.66888304749261,0.42000000000000015,0.42000000000000015,0.57999999999999985,0.57999999999999985,420.88795216754562,420.88795216754562,0.40000000000000008,0.40000000000000008,0.59999999999999987,0.59999999999999987,435.40132982849548,435.40132982849548]
[null,2043,1.1009972000000001,1.1009972000000001,672.28350872140504,672.28350872140504,740.18226070844264,740.18226070844264,1,1,740.18226070844264,740.18226070844264,521.18226070844264,521.18226070844264,0.43000000000000016,0.43000000000000016,0.56999999999999984,0.56999999999999984,421.90388860381216,421.90388860381216,0.41000000000000009,0.41000000000000009,0.58999999999999986,0.58999999999999986,436.70753381798107,436.70753381798107]
[null,2044,1.0911900000000001,1.0911900000000001,691.89225150763059,691.89225150763059,754.98590592261155,754.98590592261155,1,1,754.98590592261155,754.98590592261155,535.98590592261155,535.98590592261155,0.44000000000000017,0.44000000000000017,0.55999999999999983,0.55999999999999983,422.79210731666234,422.79210731666234,0.4200000000000001,0.4200000000000001,0.57999999999999985,0.57999999999999985,437.89182543511458,437.89182543511458]
[null,2045,1.0801642,1.0801642,712.93385213198485,712.93385213198485,770.08562404106374,770.08562404106374,1,1,770.08562404106374,770.08562404106374,551.08562404106374,551.08562404106374,0.45000000000000018,0.45000000000000018,0.54999999999999982,0.54999999999999982,423.54709322258492,423.54709322258492,0.4300000000000001,0.4300000000000001,0.56999999999999984,0.56999999999999984,438.94880570340621,438.94880570340621]
[null,2046,1.0691383999999999,1.0691383999999999,734.69191315351225,734.69191315351225,785.48733652188503,785.48733652188503,1,1,785.48733652188503,785.48733652188503,566.48733652188503,566.48733652188503,0.46000000000000019,0.46000000000000019,0.53999999999999981,0.53999999999999981,424.16316172181774,424.16316172181774,0.44000000000000011,0.44000000000000011,0.55999999999999983,0.55999999999999983,439.8729084522555,439.8729084522555]
[null,2047,1.0581125999999998,1.0581125999999998,757.19453983661367,757.19453983661367,801.19708325232273,801.19708325232273,1,1,801.19708325232273,801.19708325232273,582.19708325232273,582.19708325232273,0.4700000000000002,0.4700000000000002,0.5299999999999998,0.5299999999999998,424.6344541237309,424.6344541237309,0.45000000000000012,0.45000000000000012,0.54999999999999982,0.54999999999999982,440.65839578877734,440.65839578877734]
[null,2048,1.0470867999999998,1.0470867999999998,780.4711366023995,780.4711366023995,817.22102491736916,817.22102491736916,1,1,817.22102491736916,817.22102491736916,598.22102491736916,598.22102491736916,0.4800000000000002,0.4800000000000002,0.5199999999999998,0.5199999999999998,424.95493295703182,424.95493295703182,0.46000000000000013,0.46000000000000013,0.53999999999999981,0.53999999999999981,441.29935345537922,441.29935345537922]
[null,2049,1.0360609999999999,1.0360609999999999,804.55247848892748,804.55247848892748,833.56544541571657,833.56544541571657,1,1,833.56544541571657,833.56544541571657,614.56544541571657,614.56544541571657,0.49000000000000021,0.49000000000000021,0.50999999999999979,0.50999999999999979,425.11837716201529,425.11837716201529,0.47000000000000014,0.47000000000000014,0.5299999999999998,0.5299999999999998,441.78968607032959,441.78968607032959]
[null,2050,1.0245561999999999,1.0245561999999999,829.85858103638532,829.85858103638532,850.23675432403093,850.23675432403093,1,1,850.23675432403093,850.23675432403093,631.23675432403093,631.23675432403093,0.50000000000000022,0.50000000000000022,0.49999999999999978,0.49999999999999978,425.11837716201529,425.11837716201529,0.48000000000000015,0.48000000000000015,0.5199999999999998,0.5199999999999998,442.12311224849589,442.12311224849589]
[]
[]
["B","SOLID WASTE % COMPOSITION FOR BAU AND DIFFERENT SCENARIOS"]
[]
[null,"1. BAU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2. Scenario 1: LFG"]
[]
[null,"Year","Food (Gg/yr)",null,"Garden (Gg/yr)",null,"Paper (Gg/yr)",null,"Wood (Gg/yr)",null,"Textiles (Gg/yr)",null,"Nappies (Gg/yr)",null,"Inert (Gg/yr)",null,"Sludge (Gg/yr)",null,"Industrial (Gg/yr)",null,null,null,null,"Food (Gg/yr)",null,"Garden (Gg/yr)",null,"Paper (Gg/yr)",null,"Wood (Gg/yr)",null,"Textiles (Gg/yr)",null,"Nappies (Gg/yr)",null,"Inert (Gg/yr)",null,"Sludge (Gg/yr)",null,"Industrial (Gg/yr)"]
[null,null,"TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER",null,"TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER"]
[null,{"$f":"B6","v":2000},0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,0,0,0,0,null,{"$f":"SUM(D65:T65)-R65","v":1.85},null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.15700000000000008,0.15700000000000008,0,0,0,0,null,{"$f":"SUM(Y65:AO65)","v":1.85}]
[null,2001,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,0,0,0,0,null,{"$f":"SUM(D66:T66)-R66","v":1.85},null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,0,0,0,0,null,{"$f":"SUM(Y66:AO66)","v":1.85}]
[null,2002,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,4.9999999999999996E-2,4.9999999999999996E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,0,0,0,0,null,1.85,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,4.9999999999999996E-2,4.9999999999999996E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.15700000000000014,0.15700000000000014,0,0,0,0,null,1.85]
[null,2003,0.15,0.15,0.5,0.5,0.11999999999999998,0.11999999999999998,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,0,0,0,0,null,1.8499999999999996,null,0.15,0.15,0.5,0.5,0.11999999999999998,0.11999999999999998,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.15700000000000011,0.15700000000000011,0,0,0,0,null,1.8499999999999996]
[null,2004,0.15,0.15,0.5,0.5,0.12000000000000001,0.12000000000000001,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,0,0,0,0,null,1.85,null,0.15,0.15,0.5,0.5,0.12000000000000001,0.12000000000000001,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.15699999999999997,0.15699999999999997,0,0,0,0,null,1.85]
[null,2005,0.15,0.15,0.5,0.5,0.12000000000000001,0.12000000000000001,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,1.515467888732222E-2,1.515467888732222E-2,1.3759259224377614E-3,1.3759259224377614E-3,null,1.8679065307321978,null,0.15,0.15,0.5,0.5,0.12000000000000001,0.12000000000000001,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.14046939519024002,0.14046939519024002,1.515467888732222E-2,1.515467888732222E-2,1.3759259224377614E-3,1.3759259224377614E-3,null,1.85]
[null,2006,0.15,0.15,0.5,0.5,0.11999999999999998,0.11999999999999998,2.0000000000000004E-2,2.0000000000000004E-2,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,1.979147311438385E-2,1.979147311438385E-2,1.2254842810024379E-3,1.2254842810024379E-3,null,1.8722424416763883,null,0.15,0.15,0.5,0.5,0.11999999999999998,0.11999999999999998,2.0000000000000004E-2,2.0000000000000004E-2,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.13598304260461352,0.13598304260461352,1.979147311438385E-2,1.979147311438385E-2,1.2254842810024379E-3,1.2254842810024379E-3,null,1.8499999999999992]
[null,2007,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,2.9999999999999996E-3,2.9999999999999996E-3,0.157,0.157,3.3155069056419871E-2,3.3155069056419871E-2,2.2480947076374586E-3,2.2480947076374586E-3,null,1.8876512584716951,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,2.9999999999999996E-3,2.9999999999999996E-3,0.12159683623594267,0.12159683623594267,3.3155069056419871E-2,3.3155069056419871E-2,2.2480947076374586E-3,2.2480947076374586E-3,null,1.8500000000000005]
[null,2008,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,3.0408711757287366E-2,3.0408711757287366E-2,1.9852873666078071E-3,1.9852873666078071E-3,null,1.8843792864905029,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.12460600087610488,0.12460600087610488,3.0408711757287366E-2,3.0408711757287366E-2,1.9852873666078071E-3,1.9852873666078071E-3,null,1.85]
[null,2009,0.15,0.15,0.5,0.5,0.12,0.12,1.9999999999999997E-2,1.9999999999999997E-2,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.15699999999999997,0.15699999999999997,2.1940424535175647E-2,2.1940424535175647E-2,2.8053739405660486E-3,2.8053739405660486E-3,null,1.8775511724163079,null,0.15,0.15,0.5,0.5,0.12,0.12,1.9999999999999997E-2,1.9999999999999997E-2,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.13225420152425829,0.13225420152425829,2.1940424535175647E-2,2.1940424535175647E-2,2.8053739405660486E-3,2.8053739405660486E-3,null,1.85]
[null,2010,0.15,0.15,0.5,0.5,0.12,0.12,1.9999999999999997E-2,1.9999999999999997E-2,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,2.560021863377002E-2,2.560021863377002E-2,2.6458874610668886E-3,2.6458874610668886E-3,null,1.8808919935559039,null,0.15,0.15,0.5,0.5,0.12,0.12,1.9999999999999997E-2,1.9999999999999997E-2,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.12875389390516312,0.12875389390516312,2.560021863377002E-2,2.560021863377002E-2,2.6458874610668886E-3,2.6458874610668886E-3,null,1.85]
[null,2011,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,5.000000000000001E-2,5.000000000000001E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,2.5095674545048616E-2,2.5095674545048616E-2,3.7709978442617737E-3,3.7709978442617737E-3,null,1.8826376702335721,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,5.000000000000001E-2,5.000000000000001E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.12813332761068963,0.12813332761068963,2.5095674545048616E-2,2.5095674545048616E-2,3.7709978442617737E-3,3.7709978442617737E-3,null,1.85]
[null,2012,0.15,0.15,0.5,0.5,0.12000000000000001,0.12000000000000001,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,1.9001091730748421E-2,1.9001091730748421E-2,1.7479173893627921E-3,1.7479173893627921E-3,null,1.8724969265094742,null,0.15,0.15,0.5,0.5,0.12000000000000001,0.12000000000000001,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.13625099087988876,0.13625099087988876,1.9001091730748421E-2,1.9001091730748421E-2,1.7479173893627921E-3,1.7479173893627921E-3,null,1.85]
[null,2013,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,1.6203981684924672E-2,1.6203981684924672E-2,7.5622770075682198E-4,7.5622770075682198E-4,null,1.8677164370864385,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.14003979061431865,0.14003979061431865,1.6203981684924672E-2,1.6203981684924672E-2,7.5622770075682198E-4,7.5622770075682198E-4,null,1.8500000000000005]
[null,2014,0.15,0.15,0.5,0.5,0.11999999999999998,0.11999999999999998,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.15699999999999997,0.15699999999999997,1.2454243065094158E-2,1.2454243065094158E-2,4.5438433714085582E-4,4.5438433714085582E-4,null,1.8633630117393758,null,0.15,0.15,0.5,0.5,0.11999999999999998,0.11999999999999998,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.14409137259776486,0.14409137259776486,1.2454243065094158E-2,1.2454243065094158E-2,4.5438433714085582E-4,4.5438433714085582E-4,null,1.8499999999999996]
[null,2015,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,1.3736297498265614E-2,1.3736297498265614E-2,4.4547484033417238E-4,4.4547484033417238E-4,null,1.864627247178934,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.14281822766140029,0.14281822766140029,1.3736297498265614E-2,1.3736297498265614E-2,4.4547484033417238E-4,4.4547484033417238E-4,null,1.85]
[null,2016,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.15699999999999997,0.15699999999999997,1.4963287035147727E-2,1.4963287035147727E-2,4.3674003954330621E-4,4.3674003954330621E-4,null,1.8658367671142344,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.14159997292530901,0.14159997292530901,1.4963287035147727E-2,1.4963287035147727E-2,4.3674003954330621E-4,4.3674003954330621E-4,null,1.85]
[null,2017,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,1.6136878175159318E-2,1.6136878175159318E-2,4.2817650935618261E-4,4.2817650935618261E-4,null,1.8669932311938717,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.14043494531548442,0.14043494531548442,1.6136878175159318E-2,1.6136878175159318E-2,4.2817650935618261E-4,4.2817650935618261E-4,null,1.85]
[null,2018,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,5.000000000000001E-2,5.000000000000001E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,1.7258693235464511E-2,1.7258693235464511E-2,4.1978089152566923E-4,4.1978089152566923E-4,null,1.8680982550185159,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,5.000000000000001E-2,5.000000000000001E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.1393215258730098,0.1393215258730098,1.7258693235464511E-2,1.7258693235464511E-2,4.1978089152566923E-4,4.1978089152566923E-4,null,1.85]
[null,2019,0.15,0.15,0.5,0.5,0.12,0.12,2.0000000000000004E-2,2.0000000000000004E-2,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,1.8330311442895313E-2,1.8330311442895313E-2,4.1154989365261685E-4,4.1154989365261685E-4,null,1.8691534112302004,null,0.15,0.15,0.5,0.5,0.12,0.12,2.0000000000000004E-2,2.0000000000000004E-2,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.1382581386634521,0.1382581386634521,1.8330311442895313E-2,1.8330311442895313E-2,4.1154989365261685E-4,4.1154989365261685E-4,null,1.8499999999999996]
[null,2020,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,1.93532700000403E-2,1.93532700000403E-2,4.0348028789472239E-4,4.0348028789472239E-4,null,1.8701602305758298,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.13724324971206503,0.13724324971206503,1.93532700000403E-2,1.93532700000403E-2,4.0348028789472239E-4,4.0348028789472239E-4,null,1.85]
[null,2021,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,2.0329065126092751E-2,2.0329065126092751E-2,3.9556890970070827E-4,3.9556890970070827E-4,null,1.8711202029454941,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.13627536596420664,0.13627536596420664,2.0329065126092751E-2,2.0329065126092751E-2,3.9556890970070827E-4,3.9556890970070827E-4,null,1.85]
[null,2022,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.15700000000000003,0.15700000000000003,2.1259153073038169E-2,2.1259153073038169E-2,3.8781265656932177E-4,3.8781265656932177E-4,null,1.8720347783861768,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.13535303427039241,0.13535303427039241,2.1259153073038169E-2,2.1259153073038169E-2,3.8781265656932177E-4,3.8781265656932177E-4,null,1.8499999999999996]
[null,2023,0.15,0.15,0.5,0.5,0.11999999999999998,0.11999999999999998,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,2.2144951117748096E-2,2.2144951117748096E-2,3.8020848683266846E-4,3.8020848683266846E-4,null,1.8729053680914132,null,0.15,0.15,0.5,0.5,0.11999999999999998,0.11999999999999998,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.13447484039541921,0.13447484039541921,2.2144951117748096E-2,2.2144951117748096E-2,3.8020848683266846E-4,3.8020848683266846E-4,null,1.8499999999999996]
[null,2024,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,2.2987838530534356E-2,2.2987838530534356E-2,3.7275341846340041E-4,3.7275341846340041E-4,null,1.8737333453674614,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.1336394080510023,0.1336394080510023,2.2987838530534356E-2,2.2987838530534356E-2,3.7275341846340041E-4,3.7275341846340041E-4,null,1.8500000000000005]
[null,2025,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,2.3789157520705491E-2,2.3789157520705491E-2,3.6544452790529454E-4,3.6544452790529454E-4,null,1.8745200465765162,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.13284539795138936,0.13284539795138936,2.3789157520705491E-2,2.3789157520705491E-2,3.6544452790529454E-4,3.6544452790529454E-4,null,1.85]
[null,2026,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,2.455021415965479E-2,2.455021415965479E-2,3.582789489267594E-4,3.582789489267594E-4,null,1.8752667720575082,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.13209150689141838,0.13209150689141838,2.455021415965479E-2,2.455021415965479E-2,3.582789489267594E-4,3.582789489267594E-4,null,1.8499999999999996]
[null,2027,0.15,0.15,0.5,0.5,0.11999999999999998,0.11999999999999998,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,2.527227928199758E-2,2.527227928199758E-2,3.5125387149682294E-4,3.5125387149682294E-4,null,1.875974787024991,null,0.15,0.15,0.5,0.5,0.11999999999999998,0.11999999999999998,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.13137646684650564,0.13137646684650564,2.527227928199758E-2,2.527227928199758E-2,3.5125387149682294E-4,3.5125387149682294E-4,null,1.8499999999999996]
[null,2028,0.15,0.15,0.5,0.5,0.12000000000000001,0.12000000000000001,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,2.5956589365263624E-2,2.5956589365263624E-2,3.4436654068315979E-4,3.4436654068315979E-4,null,1.8766453224466302,null,0.15,0.15,0.5,0.5,0.12000000000000001,0.12000000000000001,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.1306990440940532,0.1306990440940532,2.5956589365263624E-2,2.5956589365263624E-2,3.4436654068315979E-4,3.4436654068315979E-4,null,1.85]
[null,2029,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,2.6604347388639184E-2,2.6604347388639184E-2,3.3761425557172521E-4,3.3761425557172521E-4,null,1.8772795758997829,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.130058038355789,0.130058038355789,2.6604347388639184E-2,2.6604347388639184E-2,3.3761425557172521E-4,3.3761425557172521E-4,null,1.85]
[null,2030,0.15,0.15,0.5,0.5,0.12000000000000001,0.12000000000000001,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,2.7216723671242126E-2,2.7216723671242126E-2,3.3099436820757373E-4,3.3099436820757373E-4,null,1.8778787124076572,null,0.15,0.15,0.5,0.5,0.12000000000000001,0.12000000000000001,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.12945228196055034,0.12945228196055034,2.7216723671242126E-2,2.7216723671242126E-2,3.3099436820757373E-4,3.3099436820757373E-4,null,1.85]
[null,2031,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,2.6683062422786397E-2,2.6683062422786397E-2,3.2450428255644486E-4,3.2450428255644486E-4,null,1.8773320709878991,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.12999243329465721,0.12999243329465721,2.6683062422786397E-2,2.6683062422786397E-2,3.2450428255644486E-4,3.2450428255644486E-4,null,1.8499999999999996]
[null,2032,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,2.6159865120378819E-2,2.6159865120378819E-2,3.1814145348671061E-4,3.1814145348671061E-4,null,1.8767961480273523,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.13052199342613441,0.13052199342613441,2.6159865120378819E-2,2.6159865120378819E-2,3.1814145348671061E-4,3.1814145348671061E-4,null,1.8499999999999996]
[null,2033,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,2.5646926588606685E-2,2.5646926588606685E-2,3.1190338577128491E-4,3.1190338577128491E-4,null,1.8762707333601494,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.13104117002562204,0.13104117002562204,2.5646926588606685E-2,2.5646926588606685E-2,3.1190338577128491E-4,3.1190338577128491E-4,null,1.85]
[null,2034,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,2.5144045675104587E-2,2.5144045675104587E-2,3.0578763310910276E-4,3.0578763310910276E-4,null,1.8757556209413231,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.1315501666917864,0.1315501666917864,2.5144045675104587E-2,2.5144045675104587E-2,3.0578763310910276E-4,3.0578763310910276E-4,null,1.8500000000000005]
[null,2035,0.15,0.15,0.5,0.5,0.11999999999999998,0.11999999999999998,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,2.4651025171671167E-2,2.4651025171671167E-2,2.9979179716578709E-4,2.9979179716578709E-4,null,1.8752506087660026,null,0.15,0.15,0.5,0.5,0.11999999999999998,0.11999999999999998,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.13204918303116323,0.13204918303116323,2.4651025171671167E-2,2.4651025171671167E-2,2.9979179716578709E-4,2.9979179716578709E-4,null,1.85]
[null,2036,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,2.4167671736932517E-2,2.4167671736932517E-2,2.9391352663312456E-4,2.9391352663312456E-4,null,1.8747554987901989,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.13253841473643446,0.13253841473643446,2.4167671736932517E-2,2.4167671736932517E-2,2.9391352663312456E-4,2.9391352663312456E-4,null,1.85]
[null,2037,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,2.3693795820522074E-2,2.3693795820522074E-2,2.8815051630698483E-4,2.8815051630698483E-4,null,1.8742700968531363,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.13301805366317115,0.13301805366317115,2.3693795820522074E-2,2.3693795820522074E-2,2.8815051630698483E-4,2.8815051630698483E-4,null,1.8500000000000005]
[null,2038,0.15,0.15,0.5,0.5,0.11999999999999998,0.11999999999999998,0.02,0.02,4.9999999999999996E-2,4.9999999999999996E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,2.3229211588747131E-2,2.3229211588747131E-2,2.825005061833185E-4,2.825005061833185E-4,null,1.8737942126011133,null,0.15,0.15,0.5,0.5,0.11999999999999998,0.11999999999999998,0.02,0.02,4.9999999999999996E-2,4.9999999999999996E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.13348828790506945,0.13348828790506945,2.3229211588747131E-2,2.3229211588747131E-2,2.825005061833185E-4,2.825005061833185E-4,null,1.8499999999999992]
[null,2039,0.15,0.15,0.5,0.5,0.11999999999999998,0.11999999999999998,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,2.277373685171287E-2,2.277373685171287E-2,2.7696128057188088E-4,2.7696128057188088E-4,null,1.8733276594128565,null,0.15,0.15,0.5,0.5,0.11999999999999998,0.11999999999999998,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.13394930186771536,0.13394930186771536,2.277373685171287E-2,2.277373685171287E-2,2.7696128057188088E-4,2.7696128057188088E-4,null,1.85]
[null,2040,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,4.9999999999999996E-2,4.9999999999999996E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,2.2327192991875362E-2,2.2327192991875362E-2,2.7153066722733417E-4,2.7153066722733417E-4,null,1.8728702543263303,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,4.9999999999999996E-2,4.9999999999999996E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.13440127634089744,0.13440127634089744,2.2327192991875362E-2,2.2327192991875362E-2,2.7153066722733417E-4,2.7153066722733417E-4,null,1.8500000000000005]
[null,2041,0.15,0.15,0.5,0.5,0.12000000000000001,0.12000000000000001,0.02,0.02,4.9999999999999996E-2,4.9999999999999996E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,2.1889404893995452E-2,2.1889404893995452E-2,2.6620653649738645E-4,2.6620653649738645E-4,null,1.8724218179669903,null,0.15,0.15,0.5,0.5,0.12000000000000001,0.12000000000000001,0.02,0.02,4.9999999999999996E-2,4.9999999999999996E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.13484438856950712,0.13484438856950712,2.1889404893995452E-2,2.1889404893995452E-2,2.6620653649738645E-4,2.6620653649738645E-4,null,1.85]
[null,2042,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,2.1460200876466131E-2,2.1460200876466131E-2,2.6098680048763375E-4,2.6098680048763375E-4,null,1.8719821744774416,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.13527881232304625,0.13527881232304625,2.1460200876466131E-2,2.1460200876466131E-2,2.6098680048763375E-4,2.6098680048763375E-4,null,1.85]
[null,2043,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000005E-3,3.0000000000000005E-3,0.157,0.157,2.1039412623986401E-2,2.1039412623986401E-2,2.5586941224277815E-4,2.5586941224277815E-4,null,1.871551151448472,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000005E-3,3.0000000000000005E-3,0.1357047179637707,0.1357047179637707,2.1039412623986401E-2,2.1039412623986401E-2,2.5586941224277815E-4,2.5586941224277815E-4,null,1.8499999999999996]
[null,2044,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,4.9999999999999996E-2,4.9999999999999996E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,2.0626875121555293E-2,2.0626875121555293E-2,2.5085236494390011E-4,2.5085236494390011E-4,null,1.871128579851443,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,4.9999999999999996E-2,4.9999999999999996E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.13612227251350095,0.13612227251350095,2.0626875121555293E-2,2.0626875121555293E-2,2.5085236494390011E-4,2.5085236494390011E-4,null,1.85]
[null,2045,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,5.000000000000001E-2,5.000000000000001E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,2.022242658976009E-2,2.022242658976009E-2,2.4593369112147075E-4,2.4593369112147075E-4,null,1.8707142939720034,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,5.000000000000001E-2,5.000000000000001E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.13653163971911844,0.13653163971911844,2.022242658976009E-2,2.022242658976009E-2,2.4593369112147075E-4,2.4593369112147075E-4,null,1.8500000000000005]
[null,2046,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,1.9825908421333423E-2,1.9825908421333423E-2,2.4111146188379482E-4,2.4111146188379482E-4,null,1.8703081313451013,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.13693298011678276,0.13693298011678276,1.9825908421333423E-2,1.9825908421333423E-2,2.4111146188379482E-4,2.4111146188379482E-4,null,1.85]
[null,2047,0.15,0.15,0.5,0.5,0.11999999999999998,0.11999999999999998,0.02,0.02,0.05,0.05,2.9999999999999996E-3,2.9999999999999996E-3,0.157,0.157,1.9437165118954335E-2,1.9437165118954335E-2,2.3638378616058317E-4,2.3638378616058317E-4,null,1.8699099326912751,null,0.15,0.15,0.5,0.5,0.11999999999999998,0.11999999999999998,0.02,0.02,0.05,0.05,2.9999999999999996E-3,2.9999999999999996E-3,0.13732645109488514,0.13732645109488514,1.9437165118954335E-2,1.9437165118954335E-2,2.3638378616058317E-4,2.3638378616058317E-4,null,1.8499999999999996]
[null,2048,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,1.9056044234268956E-2,1.9056044234268956E-2,2.3174880996135606E-4,2.3174880996135606E-4,null,1.8695195418541919,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.13771220695576963,0.13771220695576963,1.9056044234268956E-2,1.9056044234268956E-2,2.3174880996135606E-4,2.3174880996135606E-4,null,1.85]
[null,2049,0.15,0.15,0.5,0.5,0.12,0.12,1.9999999999999997E-2,1.9999999999999997E-2,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,1.8682396308106822E-2,1.8682396308106822E-2,2.2720471564838829E-4,2.2720471564838829E-4,null,1.8691368057394038,null,0.15,0.15,0.5,0.5,0.12,0.12,1.9999999999999997E-2,1.9999999999999997E-2,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.13809039897624475,0.13809039897624475,1.8682396308106822E-2,1.8682396308106822E-2,2.2720471564838829E-4,2.2720471564838829E-4,null,1.85]
[null,2050,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000005E-3,3.0000000000000005E-3,0.15699999999999997,0.15699999999999997,1.8316074811869431E-2,1.8316074811869431E-2,2.2274972122391008E-4,2.2274972122391008E-4,null,1.8687615742543173,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000005E-3,3.0000000000000005E-3,0.13846117546690673,0.13846117546690673,1.8316074811869431E-2,1.8316074811869431E-2,2.2274972122391008E-4,2.2274972122391008E-4,null,1.85]
[]
[]
[null,"3. Scenario 2: Composting",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4. Scenario 3: Recycling"]
[]
[null,"Year","Food (Gg/yr)",null,"Garden (Gg/yr)",null,"Paper (Gg/yr)",null,"Wood (Gg/yr)",null,"Textiles (Gg/yr)",null,"Nappies (Gg/yr)",null,"Inert (Gg/yr)",null,"Sludge (Gg/yr)",null,"Industrial (Gg/yr)",null,null,null,null,"Food (Gg/yr)",null,"Garden (Gg/yr)",null,"Paper (Gg/yr)",null,"Wood (Gg/yr)",null,"Textiles (Gg/yr)",null,"Nappies (Gg/yr)",null,"Inert (Gg/yr)",null,"Sludge (Gg/yr)",null,"Industrial (Gg/yr)"]
[null,null,"TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER",null,"TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER"]
[null,{"$f":"B6","v":2000},0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.15700000000000008,0.15700000000000008,0,0,0,0,null,{"$f":"SUM(D122:T122)","v":1.85},null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.15700000000000008,0.15700000000000008,0,0,0,0,null,{"$f":"SUM(Y122:AO122)","v":1.85}]
[null,2001,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,0,0,0,0,null,{"$f":"SUM(D123:T123)","v":1.85},null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,0,0,0,0,null,{"$f":"SUM(Y123:AO123)","v":1.85}]
[null,2002,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,4.9999999999999996E-2,4.9999999999999996E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.15700000000000014,0.15700000000000014,0,0,0,0,null,1.85,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,4.9999999999999996E-2,4.9999999999999996E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.15700000000000014,0.15700000000000014,0,0,0,0,null,1.85]
[null,2003,0.15,0.15,0.5,0.5,0.11999999999999998,0.11999999999999998,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.15700000000000011,0.15700000000000011,0,0,0,0,null,1.8499999999999996,null,0.15,0.15,0.5,0.5,0.11999999999999998,0.11999999999999998,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.15700000000000011,0.15700000000000011,0,0,0,0,null,1.8499999999999996]
[null,2004,0.15,0.15,0.5,0.5,0.12000000000000001,0.12000000000000001,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.15699999999999997,0.15699999999999997,0,0,0,0,null,1.85,null,0.15,0.15,0.5,0.5,0.12000000000000001,0.12000000000000001,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.15699999999999997,0.15699999999999997,0,0,0,0,null,1.85]
[null,2005,0.15,0.15,0.5,0.5,0.12000000000000001,0.12000000000000001,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.14046939519024002,0.14046939519024002,1.515467888732222E-2,1.515467888732222E-2,1.3759259224377614E-3,1.3759259224377614E-3,null,1.85,null,0.15,0.15,0.5,0.5,0.12000000000000001,0.12000000000000001,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.14046939519024002,0.14046939519024002,1.515467888732222E-2,1.515467888732222E-2,1.3759259224377614E-3,1.3759259224377614E-3,null,1.85]
[null,2006,0.15,0.15,0.5,0.5,0.11999999999999998,0.11999999999999998,2.0000000000000004E-2,2.0000000000000004E-2,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.13598304260461352,0.13598304260461352,1.979147311438385E-2,1.979147311438385E-2,1.2254842810024379E-3,1.2254842810024379E-3,null,1.8499999999999992,null,0.15,0.15,0.5,0.5,0.11999999999999998,0.11999999999999998,2.0000000000000004E-2,2.0000000000000004E-2,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.13598304260461352,0.13598304260461352,1.979147311438385E-2,1.979147311438385E-2,1.2254842810024379E-3,1.2254842810024379E-3,null,1.8499999999999992]
[null,2007,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,2.9999999999999996E-3,2.9999999999999996E-3,0.12159683623594267,0.12159683623594267,3.3155069056419871E-2,3.3155069056419871E-2,2.2480947076374586E-3,2.2480947076374586E-3,null,1.8500000000000005,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,2.9999999999999996E-3,2.9999999999999996E-3,0.12159683623594267,0.12159683623594267,3.3155069056419871E-2,3.3155069056419871E-2,2.2480947076374586E-3,2.2480947076374586E-3,null,1.8500000000000005]
[null,2008,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.12460600087610488,0.12460600087610488,3.0408711757287366E-2,3.0408711757287366E-2,1.9852873666078071E-3,1.9852873666078071E-3,null,1.85,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.12460600087610488,0.12460600087610488,3.0408711757287366E-2,3.0408711757287366E-2,1.9852873666078071E-3,1.9852873666078071E-3,null,1.85]
[null,2009,0.15,0.15,0.5,0.5,0.12,0.12,1.9999999999999997E-2,1.9999999999999997E-2,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.13225420152425829,0.13225420152425829,2.1940424535175647E-2,2.1940424535175647E-2,2.8053739405660486E-3,2.8053739405660486E-3,null,1.85,null,0.15,0.15,0.5,0.5,0.12,0.12,1.9999999999999997E-2,1.9999999999999997E-2,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.13225420152425829,0.13225420152425829,2.1940424535175647E-2,2.1940424535175647E-2,2.8053739405660486E-3,2.8053739405660486E-3,null,1.85]
[null,2010,0.15,0.15,0.5,0.5,0.12,0.12,1.9999999999999997E-2,1.9999999999999997E-2,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.12875389390516312,0.12875389390516312,2.560021863377002E-2,2.560021863377002E-2,2.6458874610668886E-3,2.6458874610668886E-3,null,1.85,null,0.15,0.15,0.5,0.5,0.12,0.12,1.9999999999999997E-2,1.9999999999999997E-2,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.12875389390516312,0.12875389390516312,2.560021863377002E-2,2.560021863377002E-2,2.6458874610668886E-3,2.6458874610668886E-3,null,1.85]
[null,2011,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,5.000000000000001E-2,5.000000000000001E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.12813332761068963,0.12813332761068963,2.5095674545048616E-2,2.5095674545048616E-2,3.7709978442617737E-3,3.7709978442617737E-3,null,1.85,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,5.000000000000001E-2,5.000000000000001E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.12813332761068963,0.12813332761068963,2.5095674545048616E-2,2.5095674545048616E-2,3.7709978442617737E-3,3.7709978442617737E-3,null,1.85]
[null,2012,0.15,0.15,0.5,0.5,0.12000000000000001,0.12000000000000001,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.13625099087988876,0.13625099087988876,1.9001091730748421E-2,1.9001091730748421E-2,1.7479173893627921E-3,1.7479173893627921E-3,null,1.85,null,0.15,0.15,0.5,0.5,0.12000000000000001,0.12000000000000001,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.13625099087988876,0.13625099087988876,1.9001091730748421E-2,1.9001091730748421E-2,1.7479173893627921E-3,1.7479173893627921E-3,null,1.85]
[null,2013,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.14003979061431865,0.14003979061431865,1.6203981684924672E-2,1.6203981684924672E-2,7.5622770075682198E-4,7.5622770075682198E-4,null,1.8500000000000005,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.14003979061431865,0.14003979061431865,1.6203981684924672E-2,1.6203981684924672E-2,7.5622770075682198E-4,7.5622770075682198E-4,null,1.8500000000000005]
[null,2014,0.15,0.15,0.5,0.5,0.11999999999999998,0.11999999999999998,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.14409137259776486,0.14409137259776486,1.2454243065094158E-2,1.2454243065094158E-2,4.5438433714085582E-4,4.5438433714085582E-4,null,1.8499999999999996,null,0.15,0.15,0.5,0.5,0.11999999999999998,0.11999999999999998,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.14409137259776486,0.14409137259776486,1.2454243065094158E-2,1.2454243065094158E-2,4.5438433714085582E-4,4.5438433714085582E-4,null,1.8499999999999996]
[null,2015,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.14281822766140029,0.14281822766140029,1.3736297498265614E-2,1.3736297498265614E-2,4.4547484033417238E-4,4.4547484033417238E-4,null,1.85,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.14281822766140029,0.14281822766140029,1.3736297498265614E-2,1.3736297498265614E-2,4.4547484033417238E-4,4.4547484033417238E-4,null,1.85]
[null,2016,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.14159997292530901,0.14159997292530901,1.4963287035147727E-2,1.4963287035147727E-2,4.3674003954330621E-4,4.3674003954330621E-4,null,1.85,null,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.14159997292530901,0.14159997292530901,1.4963287035147727E-2,1.4963287035147727E-2,4.3674003954330621E-4,4.3674003954330621E-4,null,1.85]
[null,2017,0.14699999999999999,0.14699999999999999,0.49,0.49,0.11759999999999998,0.11759999999999998,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.1558349453154845,0.1558349453154845,1.6136878175159318E-2,1.6136878175159318E-2,4.2817650935618261E-4,4.2817650935618261E-4,null,1.853,null,0.15,0.15,0.5,0.5,0.11759999999999998,0.11759999999999998,0.02,0.02,4.9000000000000002E-2,4.9000000000000002E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.14383494531548444,0.14383494531548444,1.6136878175159318E-2,1.6136878175159318E-2,4.2817650935618261E-4,4.2817650935618261E-4,null,1.8499999999999992]
[null,2018,0.14399999999999999,0.14399999999999999,0.48,0.48,0.1152,0.1152,0.02,0.02,5.000000000000001E-2,5.000000000000001E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.17012152587300983,0.17012152587300983,1.7258693235464511E-2,1.7258693235464511E-2,4.1978089152566923E-4,4.1978089152566923E-4,null,1.8559999999999999,null,0.15,0.15,0.5,0.5,0.1152,0.1152,0.02,0.02,4.8000000000000008E-2,4.8000000000000008E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.14612152587300972,0.14612152587300972,1.7258693235464511E-2,1.7258693235464511E-2,4.1978089152566923E-4,4.1978089152566923E-4,null,1.8499999999999996]
[null,2019,0.14099999999999996,0.14099999999999996,0.47,0.47,0.1128,0.1128,2.0000000000000004E-2,2.0000000000000004E-2,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.18445813866345209,0.18445813866345209,1.8330311442895313E-2,1.8330311442895313E-2,4.1154989365261685E-4,4.1154989365261685E-4,null,1.8589999999999995,null,0.15,0.15,0.5,0.5,0.1128,0.1128,2.0000000000000004E-2,2.0000000000000004E-2,4.7E-2,4.7E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.14845813866345203,0.14845813866345203,1.8330311442895313E-2,1.8330311442895313E-2,4.1154989365261685E-4,4.1154989365261685E-4,null,1.8499999999999992]
[null,2020,0.13800000000000001,0.13800000000000001,0.46,0.46,0.11040000000000001,0.11040000000000001,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.19884324971206485,0.19884324971206485,1.93532700000403E-2,1.93532700000403E-2,4.0348028789472239E-4,4.0348028789472239E-4,null,1.8619999999999999,null,0.15,0.15,0.5,0.5,0.11040000000000001,0.11040000000000001,0.02,0.02,4.6000000000000006E-2,4.6000000000000006E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.150843249712065,0.150843249712065,1.93532700000403E-2,1.93532700000403E-2,4.0348028789472239E-4,4.0348028789472239E-4,null,1.85]
[null,2021,0.13499999999999998,0.13499999999999998,0.45,0.45,0.108,0.108,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.21327536596420654,0.21327536596420654,2.0329065126092751E-2,2.0329065126092751E-2,3.9556890970070827E-4,3.9556890970070827E-4,null,1.865,null,0.15,0.15,0.5,0.5,0.108,0.108,0.02,0.02,4.4999999999999998E-2,4.4999999999999998E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.15327536596420652,0.15327536596420652,2.0329065126092751E-2,2.0329065126092751E-2,3.9556890970070827E-4,3.9556890970070827E-4,null,1.8499999999999996]
[null,2022,0.13199999999999998,0.13199999999999998,0.44000000000000006,0.44000000000000006,0.1056,0.1056,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.22775303427039251,0.22775303427039251,2.1259153073038169E-2,2.1259153073038169E-2,3.8781265656932177E-4,3.8781265656932177E-4,null,1.8679999999999999,null,0.15,0.15,0.5,0.5,0.1056,0.1056,0.02,0.02,4.3999999999999997E-2,4.3999999999999997E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.15575303427039247,0.15575303427039247,2.1259153073038169E-2,2.1259153073038169E-2,3.8781265656932177E-4,3.8781265656932177E-4,null,1.8499999999999996]
[null,2023,0.129,0.129,0.43,0.43,0.10319999999999999,0.10319999999999999,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.24227484039541922,0.24227484039541922,2.2144951117748096E-2,2.2144951117748096E-2,3.8020848683266846E-4,3.8020848683266846E-4,null,1.8709999999999996,null,0.15,0.15,0.5,0.5,0.10319999999999999,0.10319999999999999,0.02,0.02,4.3000000000000003E-2,4.3000000000000003E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.15827484039541923,0.15827484039541923,2.2144951117748096E-2,2.2144951117748096E-2,3.8020848683266846E-4,3.8020848683266846E-4,null,1.8499999999999996]
[null,2024,0.126,0.126,0.42,0.42,0.1008,0.1008,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.25683940805100225,0.25683940805100225,2.2987838530534356E-2,2.2987838530534356E-2,3.7275341846340041E-4,3.7275341846340041E-4,null,1.8740000000000001,null,0.15,0.15,0.5,0.5,0.1008,0.1008,0.02,0.02,4.2000000000000003E-2,4.2000000000000003E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.16083940805100225,0.16083940805100225,2.2987838530534356E-2,2.2987838530534356E-2,3.7275341846340041E-4,3.7275341846340041E-4,null,1.85]
[null,2025,0.12300000000000001,0.12300000000000001,0.41000000000000003,0.41000000000000003,9.8400000000000001E-2,9.8400000000000001E-2,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.27144539795138922,0.27144539795138922,2.3789157520705491E-2,2.3789157520705491E-2,3.6544452790529454E-4,3.6544452790529454E-4,null,1.8769999999999998,null,0.15,0.15,0.5,0.5,9.8400000000000001E-2,9.8400000000000001E-2,0.02,0.02,4.1000000000000009E-2,4.1000000000000009E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.16344539795138927,0.16344539795138927,2.3789157520705491E-2,2.3789157520705491E-2,3.6544452790529454E-4,3.6544452790529454E-4,null,1.8499999999999996]
[null,2026,0.12,0.12,0.4,0.4,9.6000000000000002E-2,9.6000000000000002E-2,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.28609150689141843,0.28609150689141843,2.455021415965479E-2,2.455021415965479E-2,3.582789489267594E-4,3.582789489267594E-4,null,1.88,null,0.15,0.15,0.5,0.5,9.6000000000000002E-2,9.6000000000000002E-2,0.02,0.02,4.0000000000000008E-2,4.0000000000000008E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.16609150689141833,0.16609150689141833,2.455021415965479E-2,2.455021415965479E-2,3.582789489267594E-4,3.582789489267594E-4,null,1.8499999999999996]
[null,2027,0.114,0.114,0.38,0.38,9.1199999999999989E-2,9.1199999999999989E-2,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.31617646684650569,0.31617646684650569,2.527227928199758E-2,2.527227928199758E-2,3.5125387149682294E-4,3.5125387149682294E-4,null,1.8860000000000001,null,0.15,0.15,0.5,0.5,9.3600000000000003E-2,9.3600000000000003E-2,0.02,0.02,3.9000000000000007E-2,3.9000000000000007E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.16877646684650555,0.16877646684650555,2.527227928199758E-2,2.527227928199758E-2,3.5125387149682294E-4,3.5125387149682294E-4,null,1.8499999999999992]
[null,2028,0.11099999999999999,0.11099999999999999,0.37,0.37,8.8800000000000004E-2,8.8800000000000004E-2,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.3308990440940533,0.3308990440940533,2.5956589365263624E-2,2.5956589365263624E-2,3.4436654068315979E-4,3.4436654068315979E-4,null,1.8890000000000002,null,0.15,0.15,0.5,0.5,9.1200000000000003E-2,9.1200000000000003E-2,0.02,0.02,3.7999999999999999E-2,3.7999999999999999E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.17149904409405309,0.17149904409405309,2.5956589365263624E-2,2.5956589365263624E-2,3.4436654068315979E-4,3.4436654068315979E-4,null,1.8499999999999996]
[null,2029,0.108,0.108,0.36,0.36,8.6399999999999991E-2,8.6399999999999991E-2,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.34565803835578907,0.34565803835578907,2.6604347388639184E-2,2.6604347388639184E-2,3.3761425557172521E-4,3.3761425557172521E-4,null,1.8919999999999999,null,0.15,0.15,0.5,0.5,8.879999999999999E-2,8.879999999999999E-2,0.02,0.02,3.6999999999999998E-2,3.6999999999999998E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.1742580383557891,0.1742580383557891,2.6604347388639184E-2,2.6604347388639184E-2,3.3761425557172521E-4,3.3761425557172521E-4,null,1.8499999999999996]
[null,2030,0.105,0.105,0.35,0.35,8.3999999999999991E-2,8.3999999999999991E-2,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.36045228196055035,0.36045228196055035,2.7216723671242126E-2,2.7216723671242126E-2,3.3099436820757373E-4,3.3099436820757373E-4,null,1.895,null,0.15,0.15,0.5,0.5,8.6400000000000005E-2,8.6400000000000005E-2,0.02,0.02,3.6000000000000004E-2,3.6000000000000004E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.1770522819605504,0.1770522819605504,2.7216723671242126E-2,2.7216723671242126E-2,3.3099436820757373E-4,3.3099436820757373E-4,null,1.85]
[null,2031,0.10349999999999999,0.10349999999999999,0.34499999999999997,0.34499999999999997,8.2799999999999985E-2,8.2799999999999985E-2,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.36869243329465717,0.36869243329465717,2.6683062422786397E-2,2.6683062422786397E-2,3.2450428255644486E-4,3.2450428255644486E-4,null,1.8964999999999996,null,0.15,0.15,0.5,0.5,8.5199999999999984E-2,8.5199999999999984E-2,0.02,0.02,3.5500000000000004E-2,3.5500000000000004E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.17929243329465724,0.17929243329465724,2.6683062422786397E-2,2.6683062422786397E-2,3.2450428255644486E-4,3.2450428255644486E-4,null,1.8499999999999996]
[null,2032,0.10199999999999998,0.10199999999999998,0.33999999999999997,0.33999999999999997,8.1599999999999978E-2,8.1599999999999978E-2,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.37692199342613447,0.37692199342613447,2.6159865120378819E-2,2.6159865120378819E-2,3.1814145348671061E-4,3.1814145348671061E-4,null,1.8979999999999997,null,0.15,0.15,0.5,0.5,8.3999999999999991E-2,8.3999999999999991E-2,0.02,0.02,3.4999999999999996E-2,3.4999999999999996E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.18152199342613448,0.18152199342613448,2.6159865120378819E-2,2.6159865120378819E-2,3.1814145348671061E-4,3.1814145348671061E-4,null,1.8499999999999996]
[null,2033,0.10049999999999999,0.10049999999999999,0.33499999999999996,0.33499999999999996,8.0399999999999999E-2,8.0399999999999999E-2,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.3851411700256222,0.3851411700256222,2.5646926588606685E-2,2.5646926588606685E-2,3.1190338577128491E-4,3.1190338577128491E-4,null,1.8995000000000004,null,0.15,0.15,0.5,0.5,8.2799999999999985E-2,8.2799999999999985E-2,0.02,0.02,3.4500000000000003E-2,3.4500000000000003E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.18374117002562207,0.18374117002562207,2.5646926588606685E-2,2.5646926588606685E-2,3.1190338577128491E-4,3.1190338577128491E-4,null,1.8499999999999996]
[null,2034,9.8999999999999977E-2,9.8999999999999977E-2,0.32999999999999996,0.32999999999999996,7.9199999999999993E-2,7.9199999999999993E-2,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.39335016669178635,0.39335016669178635,2.5144045675104587E-2,2.5144045675104587E-2,3.0578763310910276E-4,3.0578763310910276E-4,null,1.9010000000000002,null,0.15,0.15,0.5,0.5,8.1599999999999992E-2,8.1599999999999992E-2,0.02,0.02,3.3999999999999996E-2,3.3999999999999996E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.18595016669178632,0.18595016669178632,2.5144045675104587E-2,2.5144045675104587E-2,3.0578763310910276E-4,3.0578763310910276E-4,null,1.8499999999999996]
[null,2035,9.7499999999999976E-2,9.7499999999999976E-2,0.32499999999999996,0.32499999999999996,7.7999999999999986E-2,7.7999999999999986E-2,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.4015491830311631,0.4015491830311631,2.4651025171671167E-2,2.4651025171671167E-2,2.9979179716578709E-4,2.9979179716578709E-4,null,1.9024999999999999,null,0.15,0.15,0.5,0.5,8.0399999999999985E-2,8.0399999999999985E-2,0.02,0.02,3.3499999999999995E-2,3.3499999999999995E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.18814918303116321,0.18814918303116321,2.4651025171671167E-2,2.4651025171671167E-2,2.9979179716578709E-4,2.9979179716578709E-4,null,1.8500000000000005]
[null,2036,9.5999999999999988E-2,9.5999999999999988E-2,0.31999999999999995,0.31999999999999995,7.6799999999999993E-2,7.6799999999999993E-2,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.40973841473643452,0.40973841473643452,2.4167671736932517E-2,2.4167671736932517E-2,2.9391352663312456E-4,2.9391352663312456E-4,null,1.9039999999999999,null,0.15,0.15,0.5,0.5,7.9199999999999993E-2,7.9199999999999993E-2,0.02,0.02,3.2999999999999995E-2,3.2999999999999995E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.19033841473643431,0.19033841473643431,2.4167671736932517E-2,2.4167671736932517E-2,2.9391352663312456E-4,2.9391352663312456E-4,null,1.8499999999999992]
[null,2037,9.4499999999999987E-2,9.4499999999999987E-2,0.31499999999999995,0.31499999999999995,7.5599999999999987E-2,7.5599999999999987E-2,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.41791805366317103,0.41791805366317103,2.3693795820522074E-2,2.3693795820522074E-2,2.8815051630698483E-4,2.8815051630698483E-4,null,1.9055000000000002,null,0.15,0.15,0.5,0.5,7.7999999999999986E-2,7.7999999999999986E-2,0.02,0.02,3.2499999999999994E-2,3.2499999999999994E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.1925180536631711,0.1925180536631711,2.3693795820522074E-2,2.3693795820522074E-2,2.8815051630698483E-4,2.8815051630698483E-4,null,1.85]
[null,2038,9.2999999999999985E-2,9.2999999999999985E-2,0.30999999999999994,0.30999999999999994,7.439999999999998E-2,7.439999999999998E-2,0.02,0.02,4.9999999999999996E-2,4.9999999999999996E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.4260882879050697,0.4260882879050697,2.3229211588747131E-2,2.3229211588747131E-2,2.825005061833185E-4,2.825005061833185E-4,null,1.907,null,0.15,0.15,0.5,0.5,7.6799999999999979E-2,7.6799999999999979E-2,0.02,0.02,3.1999999999999994E-2,3.1999999999999994E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.19468828790506959,0.19468828790506959,2.3229211588747131E-2,2.3229211588747131E-2,2.825005061833185E-4,2.825005061833185E-4,null,1.8499999999999996]
[null,2039,9.1499999999999984E-2,9.1499999999999984E-2,0.30499999999999994,0.30499999999999994,7.3199999999999973E-2,7.3199999999999973E-2,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.43424930186771538,0.43424930186771538,2.277373685171287E-2,2.277373685171287E-2,2.7696128057188088E-4,2.7696128057188088E-4,null,1.9085000000000003,null,0.15,0.15,0.5,0.5,7.5599999999999987E-2,7.5599999999999987E-2,0.02,0.02,3.1499999999999993E-2,3.1499999999999993E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.19684930186771535,0.19684930186771535,2.277373685171287E-2,2.277373685171287E-2,2.7696128057188088E-4,2.7696128057188088E-4,null,1.85]
[null,2040,8.9999999999999983E-2,8.9999999999999983E-2,0.29999999999999993,0.29999999999999993,7.1999999999999981E-2,7.1999999999999981E-2,0.02,0.02,4.9999999999999996E-2,4.9999999999999996E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.44240127634089743,0.44240127634089743,2.2327192991875362E-2,2.2327192991875362E-2,2.7153066722733417E-4,2.7153066722733417E-4,null,1.9100000000000001,null,0.15,0.15,0.5,0.5,7.439999999999998E-2,7.439999999999998E-2,0.02,0.02,3.0999999999999996E-2,3.0999999999999996E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.19900127634089745,0.19900127634089745,2.2327192991875362E-2,2.2327192991875362E-2,2.7153066722733417E-4,2.7153066722733417E-4,null,1.85]
[null,2041,8.8499999999999981E-2,8.8499999999999981E-2,0.29499999999999993,0.29499999999999993,7.0799999999999974E-2,7.0799999999999974E-2,0.02,0.02,4.9999999999999996E-2,4.9999999999999996E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.45054438856950735,0.45054438856950735,2.1889404893995452E-2,2.1889404893995452E-2,2.6620653649738645E-4,2.6620653649738645E-4,null,1.9115000000000002,null,0.15,0.15,0.5,0.5,7.3199999999999987E-2,7.3199999999999987E-2,0.02,0.02,3.0499999999999992E-2,3.0499999999999992E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.20114438856950712,0.20114438856950712,2.1889404893995452E-2,2.1889404893995452E-2,2.6620653649738645E-4,2.6620653649738645E-4,null,1.8499999999999992]
[null,2042,8.6999999999999966E-2,8.6999999999999966E-2,0.28999999999999992,0.28999999999999992,6.9599999999999981E-2,6.9599999999999981E-2,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.45867881232304641,0.45867881232304641,2.1460200876466131E-2,2.1460200876466131E-2,2.6098680048763375E-4,2.6098680048763375E-4,null,1.9130000000000007,null,0.15,0.15,0.5,0.5,7.1999999999999981E-2,7.1999999999999981E-2,0.02,0.02,2.9999999999999995E-2,2.9999999999999995E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.20327881232304615,0.20327881232304615,2.1460200876466131E-2,2.1460200876466131E-2,2.6098680048763375E-4,2.6098680048763375E-4,null,1.85]
[null,2043,8.5499999999999979E-2,8.5499999999999979E-2,0.28499999999999992,0.28499999999999992,6.8399999999999975E-2,6.8399999999999975E-2,0.02,0.02,0.05,0.05,3.0000000000000005E-3,3.0000000000000005E-3,0.46680471796377093,0.46680471796377093,2.1039412623986401E-2,2.1039412623986401E-2,2.5586941224277815E-4,2.5586941224277815E-4,null,1.9144999999999999,null,0.15,0.15,0.5,0.5,7.0799999999999988E-2,7.0799999999999988E-2,0.02,0.02,2.9499999999999995E-2,2.9499999999999995E-2,3.0000000000000005E-3,3.0000000000000005E-3,0.2054047179637708,0.2054047179637708,2.1039412623986401E-2,2.1039412623986401E-2,2.5586941224277815E-4,2.5586941224277815E-4,null,1.8499999999999996]
[null,2044,8.3999999999999977E-2,8.3999999999999977E-2,0.27999999999999992,0.27999999999999992,6.7199999999999982E-2,6.7199999999999982E-2,0.02,0.02,4.9999999999999996E-2,4.9999999999999996E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.47492227251350094,0.47492227251350094,2.0626875121555293E-2,2.0626875121555293E-2,2.5085236494390011E-4,2.5085236494390011E-4,null,1.9159999999999999,null,0.15,0.15,0.5,0.5,6.9599999999999981E-2,6.9599999999999981E-2,0.02,0.02,2.8999999999999991E-2,2.8999999999999991E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.20752227251350086,0.20752227251350086,2.0626875121555293E-2,2.0626875121555293E-2,2.5085236494390011E-4,2.5085236494390011E-4,null,1.8499999999999992]
[null,2045,8.2499999999999962E-2,8.2499999999999962E-2,0.27499999999999991,0.27499999999999991,6.5999999999999975E-2,6.5999999999999975E-2,0.02,0.02,5.000000000000001E-2,5.000000000000001E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.48303163971911861,0.48303163971911861,2.022242658976009E-2,2.022242658976009E-2,2.4593369112147075E-4,2.4593369112147075E-4,null,1.9175000000000004,null,0.15,0.15,0.5,0.5,6.8399999999999975E-2,6.8399999999999975E-2,0.02,0.02,2.8499999999999994E-2,2.8499999999999994E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.20963163971911852,0.20963163971911852,2.022242658976009E-2,2.022242658976009E-2,2.4593369112147075E-4,2.4593369112147075E-4,null,1.85]
[null,2046,8.0999999999999975E-2,8.0999999999999975E-2,0.26999999999999991,0.26999999999999991,6.4799999999999969E-2,6.4799999999999969E-2,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.49113298011678297,0.49113298011678297,1.9825908421333423E-2,1.9825908421333423E-2,2.4111146188379482E-4,2.4111146188379482E-4,null,1.9190000000000005,null,0.15,0.15,0.5,0.5,6.7199999999999982E-2,6.7199999999999982E-2,0.02,0.02,2.7999999999999994E-2,2.7999999999999994E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.21173298011678277,0.21173298011678277,1.9825908421333423E-2,1.9825908421333423E-2,2.4111146188379482E-4,2.4111146188379482E-4,null,1.85]
[null,2047,7.949999999999996E-2,7.949999999999996E-2,0.2649999999999999,0.2649999999999999,6.3599999999999976E-2,6.3599999999999976E-2,0.02,0.02,0.05,0.05,2.9999999999999996E-3,2.9999999999999996E-3,0.49922645109488528,0.49922645109488528,1.9437165118954335E-2,1.9437165118954335E-2,2.3638378616058317E-4,2.3638378616058317E-4,null,1.9205000000000001,null,0.15,0.15,0.5,0.5,6.5999999999999975E-2,6.5999999999999975E-2,0.02,0.02,2.7499999999999997E-2,2.7499999999999997E-2,2.9999999999999996E-3,2.9999999999999996E-3,0.21382645109488518,0.21382645109488518,1.9437165118954335E-2,1.9437165118954335E-2,2.3638378616058317E-4,2.3638378616058317E-4,null,1.85]
[null,2048,7.7999999999999972E-2,7.7999999999999972E-2,0.2599999999999999,0.2599999999999999,6.2399999999999969E-2,6.2399999999999969E-2,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.50731220695576984,0.50731220695576984,1.9056044234268956E-2,1.9056044234268956E-2,2.3174880996135606E-4,2.3174880996135606E-4,null,1.9220000000000004,null,0.15,0.15,0.5,0.5,6.4799999999999969E-2,6.4799999999999969E-2,0.02,0.02,2.6999999999999993E-2,2.6999999999999993E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.21591220695576963,0.21591220695576963,1.9056044234268956E-2,1.9056044234268956E-2,2.3174880996135606E-4,2.3174880996135606E-4,null,1.8499999999999996]
[null,2049,7.6499999999999971E-2,7.6499999999999971E-2,0.25499999999999989,0.25499999999999989,6.119999999999997E-2,6.119999999999997E-2,1.9999999999999997E-2,1.9999999999999997E-2,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.51539039897624495,0.51539039897624495,1.8682396308106822E-2,1.8682396308106822E-2,2.2720471564838829E-4,2.2720471564838829E-4,null,1.9235000000000002,null,0.15,0.15,0.5,0.5,6.3599999999999976E-2,6.3599999999999976E-2,1.9999999999999997E-2,1.9999999999999997E-2,2.6499999999999992E-2,2.6499999999999992E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.21799039897624481,0.21799039897624481,1.8682396308106822E-2,1.8682396308106822E-2,2.2720471564838829E-4,2.2720471564838829E-4,null,1.8499999999999996]
[null,2050,7.4999999999999969E-2,7.4999999999999969E-2,0.24999999999999989,0.24999999999999989,5.999999999999997E-2,5.999999999999997E-2,0.02,0.02,0.05,0.05,3.0000000000000005E-3,3.0000000000000005E-3,0.52346117546690685,0.52346117546690685,1.8316074811869431E-2,1.8316074811869431E-2,2.2274972122391008E-4,2.2274972122391008E-4,null,1.9250000000000003,null,0.15,0.15,0.5,0.5,6.2399999999999969E-2,6.2399999999999969E-2,0.02,0.02,2.5999999999999992E-2,2.5999999999999992E-2,3.0000000000000005E-3,3.0000000000000005E-3,0.22006117546690676,0.22006117546690676,1.8316074811869431E-2,1.8316074811869431E-2,2.2274972122391008E-4,2.2274972122391008E-4,null,1.85]
[]
[]
[null,"5. Scenario 4: Waste to energy (WTE)"]
[]
[null,"Year","Food (Gg/yr)",null,"Garden (Gg/yr)",null,"Paper (Gg/yr)",null,"Wood (Gg/yr)",null,"Textiles (Gg/yr)",null,"Nappies (Gg/yr)",null,"Inert (Gg/yr)",null,"Sludge (Gg/yr)",null,"Industrial (Gg/yr)"]
[null,null,"TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER"]
[null,{"$f":"B6","v":2000},0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.15700000000000008,0.15700000000000008,0,0,0,0,null,{"$f":"SUM(D179:T179)","v":1.85}]
[null,2001,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.157,0.157,0,0,0,0,null,{"$f":"SUM(D180:T180)","v":1.85}]
[null,2002,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,4.9999999999999996E-2,4.9999999999999996E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.15700000000000014,0.15700000000000014,0,0,0,0,null,1.85]
[null,2003,0.15,0.15,0.5,0.5,0.11999999999999998,0.11999999999999998,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.15700000000000011,0.15700000000000011,0,0,0,0,null,1.8499999999999996]
[null,2004,0.15,0.15,0.5,0.5,0.12000000000000001,0.12000000000000001,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.15699999999999997,0.15699999999999997,0,0,0,0,null,1.85]
[null,2005,0.15,0.15,0.5,0.5,0.12000000000000001,0.12000000000000001,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.14046939519024002,0.14046939519024002,1.515467888732222E-2,1.515467888732222E-2,1.3759259224377614E-3,1.3759259224377614E-3,null,1.85]
[null,2006,0.15,0.15,0.5,0.5,0.11999999999999998,0.11999999999999998,2.0000000000000004E-2,2.0000000000000004E-2,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.13598304260461352,0.13598304260461352,1.979147311438385E-2,1.979147311438385E-2,1.2254842810024379E-3,1.2254842810024379E-3,null,1.8499999999999992]
[null,2007,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,2.9999999999999996E-3,2.9999999999999996E-3,0.12159683623594267,0.12159683623594267,3.3155069056419871E-2,3.3155069056419871E-2,2.2480947076374586E-3,2.2480947076374586E-3,null,1.8500000000000005]
[null,2008,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.12460600087610488,0.12460600087610488,3.0408711757287366E-2,3.0408711757287366E-2,1.9852873666078071E-3,1.9852873666078071E-3,null,1.85]
[null,2009,0.15,0.15,0.5,0.5,0.12,0.12,1.9999999999999997E-2,1.9999999999999997E-2,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.13225420152425829,0.13225420152425829,2.1940424535175647E-2,2.1940424535175647E-2,2.8053739405660486E-3,2.8053739405660486E-3,null,1.85]
[null,2010,0.15,0.15,0.5,0.5,0.12,0.12,1.9999999999999997E-2,1.9999999999999997E-2,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.12875389390516312,0.12875389390516312,2.560021863377002E-2,2.560021863377002E-2,2.6458874610668886E-3,2.6458874610668886E-3,null,1.85]
[null,2011,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,5.000000000000001E-2,5.000000000000001E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.12813332761068963,0.12813332761068963,2.5095674545048616E-2,2.5095674545048616E-2,3.7709978442617737E-3,3.7709978442617737E-3,null,1.85]
[null,2012,0.15,0.15,0.5,0.5,0.12000000000000001,0.12000000000000001,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.13625099087988876,0.13625099087988876,1.9001091730748421E-2,1.9001091730748421E-2,1.7479173893627921E-3,1.7479173893627921E-3,null,1.85]
[null,2013,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.14003979061431865,0.14003979061431865,1.6203981684924672E-2,1.6203981684924672E-2,7.5622770075682198E-4,7.5622770075682198E-4,null,1.8500000000000005]
[null,2014,0.15,0.15,0.5,0.5,0.11999999999999998,0.11999999999999998,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.14409137259776486,0.14409137259776486,1.2454243065094158E-2,1.2454243065094158E-2,4.5438433714085582E-4,4.5438433714085582E-4,null,1.8499999999999996]
[null,2015,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.14281822766140029,0.14281822766140029,1.3736297498265614E-2,1.3736297498265614E-2,4.4547484033417238E-4,4.4547484033417238E-4,null,1.85]
[null,2016,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.14159997292530901,0.14159997292530901,1.4963287035147727E-2,1.4963287035147727E-2,4.3674003954330621E-4,4.3674003954330621E-4,null,1.85]
[null,2017,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,0.05,0.05,3.0000000000000001E-3,3.0000000000000001E-3,0.14043494531548442,0.14043494531548442,1.6136878175159318E-2,1.6136878175159318E-2,4.2817650935618261E-4,4.2817650935618261E-4,null,1.85]
[null,2018,0.15,0.15,0.5,0.5,0.12,0.12,0.02,0.02,5.000000000000001E-2,5.000000000000001E-2,3.0000000000000001E-3,3.0000000000000001E-3,0.1393215258730098,0.1393215258730098,1.7258693235464511E-2,1.7258693235464511E-2,4.1978089152566923E-4,4.1978089152566923E-4,null,1.85]
[null,2019,7.861600925873348E-2,7.861600925873348E-2,0.26205336419577829,0.26205336419577829,6.2892807406986787E-2,6.2892807406986787E-2,1.0482134567831133E-2,1.0482134567831133E-2,2.6205336419577833E-2,2.6205336419577833E-2,1.57232018517467E-3,1.57232018517467E-3,0.53943616662936988,0.53943616662936988,1.8330311442895313E-2,1.8330311442895313E-2,4.1154989365261685E-4,4.1154989365261685E-4,null,1.9213839907412662]
[null,2020,8.0015695351699501E-2,8.0015695351699501E-2,0.266718984505665,0.266718984505665,6.4012556281359601E-2,6.4012556281359601E-2,1.0668759380226602E-2,1.0668759380226602E-2,2.6671898450566504E-2,2.6671898450566504E-2,1.6003139070339899E-3,1.6003139070339899E-3,0.53055504183551372,0.53055504183551372,1.93532700000403E-2,1.93532700000403E-2,4.0348028789472239E-4,4.0348028789472239E-4,null,1.9199843046483003]
[null,2021,8.1387936619313234E-2,8.1387936619313234E-2,0.27129312206437745,0.27129312206437745,6.5110349295450592E-2,6.5110349295450592E-2,1.0851724882575098E-2,1.0851724882575098E-2,2.7129312206437748E-2,2.7129312206437748E-2,1.6277587323862647E-3,1.6277587323862647E-3,0.52187516216366614,0.52187516216366614,2.0329065126092751E-2,2.0329065126092751E-2,3.9556890970070827E-4,3.9556890970070827E-4,null,1.9186120633806867]
[null,2022,8.2733271195405134E-2,8.2733271195405134E-2,0.2757775706513505,0.2757775706513505,6.6186616956324107E-2,6.6186616956324107E-2,1.103110282605402E-2,1.103110282605402E-2,2.7577757065135051E-2,2.7577757065135051E-2,1.6546654239081029E-3,1.6546654239081029E-3,0.51339205015221556,0.51339205015221556,2.1259153073038169E-2,2.1259153073038169E-2,3.8781265656932177E-4,3.8781265656932177E-4,null,1.9172667288045948]
[null,2023,8.4052226662161902E-2,8.4052226662161902E-2,0.28017408887387302,0.28017408887387302,6.7241781329729522E-2,6.7241781329729522E-2,1.1206963554954919E-2,1.1206963554954919E-2,2.80174088873873E-2,2.80174088873873E-2,1.681044533243238E-3,1.681044533243238E-3,0.50510132655406936,0.50510132655406936,2.2144951117748096E-2,2.2144951117748096E-2,3.8020848683266846E-4,3.8020848683266846E-4,null,1.9159477733378381]
[null,2024,8.5345320257021476E-2,8.5345320257021476E-2,0.28448440085673826,0.28448440085673826,6.8276256205617183E-2,6.8276256205617183E-2,1.137937603426953E-2,1.137937603426953E-2,2.8448440085673824E-2,2.8448440085673824E-2,1.7069064051404295E-3,1.7069064051404295E-3,0.49699870820654157,0.49699870820654157,2.2987838530534356E-2,2.2987838530534356E-2,3.7275341846340041E-4,3.7275341846340041E-4,null,1.9146546797429789]
[null,2025,8.6613059075511242E-2,8.6613059075511242E-2,0.2887101969183708,0.2887101969183708,6.9290447260408991E-2,6.9290447260408991E-2,1.1548407876734832E-2,1.1548407876734832E-2,2.8871019691837082E-2,2.8871019691837082E-2,1.7322611815102249E-3,1.7322611815102249E-3,0.48908000594701606,0.48908000594701606,2.3789157520705491E-2,2.3789157520705491E-2,3.6544452790529454E-4,3.6544452790529454E-4,null,1.913386940924489]
[null,2026,8.7855940270109054E-2,8.7855940270109054E-2,0.29285313423369685,0.29285313423369685,7.0284752216087237E-2,7.0284752216087237E-2,1.1714125369347876E-2,1.1714125369347876E-2,2.9285313423369687E-2,2.9285313423369687E-2,1.7571188054021812E-3,1.7571188054021812E-3,0.4813411225734055,0.4813411225734055,2.455021415965479E-2,2.455021415965479E-2,3.582789489267594E-4,3.582789489267594E-4,null,1.9121440597298907]
[null,2027,8.9074451245204952E-2,8.9074451245204952E-2,0.29691483748401654,0.29691483748401654,7.125956099616397E-2,7.125956099616397E-2,1.1876593499360662E-2,1.1876593499360662E-2,2.9691483748401651E-2,2.9691483748401651E-2,1.7814890249040992E-3,1.7814890249040992E-3,0.4737780508484537,0.4737780508484537,2.527227928199758E-2,2.527227928199758E-2,3.5125387149682294E-4,3.5125387149682294E-4,null,1.9109255487547949]
[null,2028,9.0269069848240152E-2,9.0269069848240152E-2,0.30089689949413384,0.30089689949413384,7.2215255878592122E-2,7.2215255878592122E-2,1.2035875979765354E-2,1.2035875979765354E-2,3.0089689949413384E-2,3.0089689949413384E-2,1.805381396964803E-3,1.805381396964803E-3,0.46638687154694347,0.46638687154694347,2.5956589365263624E-2,2.5956589365263624E-2,3.4436654068315979E-4,3.4436654068315979E-4,null,1.90973093015176]
[null,2029,9.1440264557098194E-2,9.1440264557098194E-2,0.30480088185699394,0.30480088185699394,7.3152211645678547E-2,7.3152211645678547E-2,1.2192035274279759E-2,1.2192035274279759E-2,3.0480088185699399E-2,3.0480088185699399E-2,1.8288052911419636E-3,1.8288052911419636E-3,0.45916375154489714,0.45916375154489714,2.6604347388639184E-2,2.6604347388639184E-2,3.3761425557172521E-4,3.3761425557172521E-4,null,1.9085597354429018]
[null,2030,9.2588494663821755E-2,9.2588494663821755E-2,0.30862831554607251,0.30862831554607251,7.4070795731057404E-2,7.4070795731057404E-2,1.2345132621842902E-2,1.2345132621842902E-2,3.0862831554607253E-2,3.0862831554607253E-2,1.8517698932764351E-3,1.8517698932764351E-3,0.45210494194987211,0.45210494194987211,2.7216723671242126E-2,2.7216723671242126E-2,3.3099436820757373E-4,3.3099436820757373E-4,null,1.9074115053361782]
[null,2031,9.3714210454727206E-2,9.3714210454727206E-2,0.31238070151575736,0.31238070151575736,7.4971368363781765E-2,7.4971368363781765E-2,1.2495228060630295E-2,1.2495228060630295E-2,3.1238070151575741E-2,3.1238070151575741E-2,1.8742842090945441E-3,1.8742842090945441E-3,0.44631857053909019,0.44631857053909019,2.6683062422786397E-2,2.6683062422786397E-2,3.2450428255644486E-4,3.2450428255644486E-4,null,1.9062857895452727]
[null,2032,9.4817853386987463E-2,9.4817853386987463E-2,0.31605951128995824,0.31605951128995824,7.5854282709589979E-2,7.5854282709589979E-2,1.264238045159833E-2,1.264238045159833E-2,3.1605951128995821E-2,3.1605951128995821E-2,1.8963570677397496E-3,1.8963570677397496E-3,0.44064565739126488,0.44064565739126488,2.6159865120378819E-2,2.6159865120378819E-2,3.1814145348671061E-4,3.1814145348671061E-4,null,1.9051821466130123]
[null,2033,9.5899856261752403E-2,9.5899856261752403E-2,0.31966618753917475,0.31966618753917475,7.6719885009401925E-2,7.6719885009401925E-2,1.2786647501566989E-2,1.2786647501566989E-2,3.1966618753917479E-2,3.1966618753917479E-2,1.9179971252350485E-3,1.9179971252350485E-3,0.43508397783457348,0.43508397783457348,2.5646926588606685E-2,2.5646926588606685E-2,3.1190338577128491E-4,3.1190338577128491E-4,null,1.9041001437382477]
[null,2034,9.6960643393874932E-2,9.6960643393874932E-2,0.3232021446462498,0.3232021446462498,7.7568514715099943E-2,7.7568514715099943E-2,1.2928085785849992E-2,1.2928085785849992E-2,3.2320214464624977E-2,3.2320214464624977E-2,1.9392128678774989E-3,1.9392128678774989E-3,0.42963135081820919,0.42963135081820919,2.5144045675104587E-2,2.5144045675104587E-2,3.0578763310910276E-4,3.0578763310910276E-4,null,1.9030393566061254]
[null,2035,9.8000630778308742E-2,9.8000630778308742E-2,0.32666876926102917,0.32666876926102917,7.8400504622646999E-2,7.8400504622646999E-2,1.3066750770441166E-2,1.3066750770441166E-2,3.2666876926102921E-2,3.2666876926102921E-2,1.960012615566175E-3,1.960012615566175E-3,0.42428563805706793,0.42428563805706793,2.4651025171671167E-2,2.4651025171671167E-2,2.9979179716578709E-4,2.9979179716578709E-4,null,1.9019993692216914]
[null,2036,9.9020226253243873E-2,9.9020226253243873E-2,0.33006742084414625,0.33006742084414625,7.9216181002595101E-2,7.9216181002595101E-2,1.3202696833765851E-2,1.3202696833765851E-2,3.3006742084414627E-2,3.3006742084414627E-2,1.9804045250648777E-3,1.9804045250648777E-3,0.41904474319320373,0.41904474319320373,2.4167671736932517E-2,2.4167671736932517E-2,2.9391352663312456E-4,2.9391352663312456E-4,null,1.9009797737467564]
[null,2037,0.10001982966004301,0.10001982966004301,0.3333994322001434,0.3333994322001434,8.0015863728034403E-2,8.0015863728034403E-2,1.3335977288005736E-2,1.3335977288005736E-2,3.3339943220014344E-2,3.3339943220014344E-2,2.0003965932008606E-3,2.0003965932008606E-3,0.41390661097372927,0.41390661097372927,2.3693795820522074E-2,2.3693795820522074E-2,2.8815051630698483E-4,2.8815051630698483E-4,null,1.8999801703399575]
[null,2038,0.10099983300004217,0.10099983300004217,0.33666611000014057,0.33666611000014057,8.079986640003374E-2,8.079986640003374E-2,1.3466644400005624E-2,1.3466644400005624E-2,3.3666611000014064E-2,3.3666611000014064E-2,2.0199966600008435E-3,2.0199966600008435E-3,0.40886922644483259,0.40886922644483259,2.3229211588747131E-2,2.3229211588747131E-2,2.825005061833185E-4,2.825005061833185E-4,null,1.8990001669999579]
[null,2039,0.10196062058827664,0.10196062058827664,0.33986873529425549,0.33986873529425549,8.156849647062131E-2,8.156849647062131E-2,1.3594749411770218E-2,1.3594749411770218E-2,3.3986873529425553E-2,3.3986873529425553E-2,2.039212411765533E-3,2.039212411765533E-3,0.40393061416160053,0.40393061416160053,2.277373685171287E-2,2.277373685171287E-2,2.7696128057188088E-4,2.7696128057188088E-4,null,1.8980393794117241]
[null,2040,0.10290256920419279,0.10290256920419279,0.343008564013976,0.343008564013976,8.2322055363354227E-2,8.2322055363354227E-2,1.3720342560559038E-2,1.3720342560559038E-2,3.43008564013976E-2,3.43008564013976E-2,2.0580513840838558E-3,2.0580513840838558E-3,0.39908883741333379,0.39908883741333379,2.2327192991875362E-2,2.2327192991875362E-2,2.7153066722733417E-4,2.7153066722733417E-4,null,1.8970974307958071]
[null,2041,0.10382604823940469,0.10382604823940469,0.34608682746468233,0.34608682746468233,8.3060838591523758E-2,8.3060838591523758E-2,1.3843473098587295E-2,1.3843473098587295E-2,3.4608682746468236E-2,3.4608682746468236E-2,2.0765209647880941E-3,2.0765209647880941E-3,0.3943419974640528,0.3943419974640528,2.1889404893995452E-2,2.1889404893995452E-2,2.6620653649738645E-4,2.6620653649738645E-4,null,1.8961739517605953]
[null,2042,0.10473141984255362,0.10473141984255362,0.34910473280851206,0.34910473280851206,8.378513587404289E-2,8.378513587404289E-2,1.3964189312340483E-2,1.3964189312340483E-2,3.4910473280851208E-2,3.4910473280851208E-2,2.0946283968510727E-3,2.0946283968510727E-3,0.38968823280789489,0.38968823280789489,2.1460200876466131E-2,2.1460200876466131E-2,2.6098680048763375E-4,2.6098680048763375E-4,null,1.8952685801574463]
[null,2043,0.10561903906132708,0.10561903906132708,0.35206346353775697,0.35206346353775697,8.4495231249061678E-2,8.4495231249061678E-2,1.408253854151028E-2,1.408253854151028E-2,3.5206346353775696E-2,3.5206346353775696E-2,2.1123807812265419E-3,2.1123807812265419E-3,0.38512571843911253,0.38512571843911253,2.1039412623986401E-2,2.1039412623986401E-2,2.5586941224277815E-4,2.5586941224277815E-4,null,1.8943809609386726]
[null,2044,0.10648925398169322,0.10648925398169322,0.35496417993897744,0.35496417993897744,8.5191403185354578E-2,8.5191403185354578E-2,1.4198567197559098E-2,1.4198567197559098E-2,3.5496417993897744E-2,3.5496417993897744E-2,2.1297850796338645E-3,2.1297850796338645E-3,0.38065266513638485,0.38065266513638485,2.0626875121555293E-2,2.0626875121555293E-2,2.5085236494390011E-4,2.5085236494390011E-4,null,1.8935107460183063]
[null,2045,0.10734240586440512,0.10734240586440512,0.35780801954801711,0.35780801954801711,8.5873924691524092E-2,8.5873924691524092E-2,1.4312320781920684E-2,1.4312320781920684E-2,3.5780801954801711E-2,3.5780801954801711E-2,2.1468481172881027E-3,2.1468481172881027E-3,0.37626731876116171,0.37626731876116171,2.022242658976009E-2,2.022242658976009E-2,2.4593369112147075E-4,2.4593369112147075E-4,null,1.8926575941355956]
[null,2046,0.10817882927882855,0.10817882927882855,0.36059609759609518,0.36059609759609518,8.6543063423062838E-2,8.6543063423062838E-2,1.4423843903843809E-2,1.4423843903843809E-2,3.6059609759609521E-2,3.6059609759609521E-2,2.1635765855765711E-3,2.1635765855765711E-3,0.3719679595697663,0.3719679595697663,1.9825908421333423E-2,1.9825908421333423E-2,2.4111146188379482E-4,2.4111146188379482E-4,null,1.8918211707211714]
[null,2047,0.10899885223414564,0.10899885223414564,0.36332950744715214,0.36332950744715214,8.7199081787316515E-2,8.7199081787316515E-2,1.4533180297886087E-2,1.4533180297886087E-2,3.6332950744715216E-2,3.6332950744715216E-2,2.1799770446829128E-3,2.1799770446829128E-3,0.36775290153898649,0.36775290153898649,1.9437165118954335E-2,1.9437165118954335E-2,2.3638378616058317E-4,2.3638378616058317E-4,null,1.8910011477658542]
[null,2048,0.10980279630798592,0.10980279630798592,0.36600932102661976,0.36600932102661976,8.784223704638873E-2,8.784223704638873E-2,1.4640372841064789E-2,1.4640372841064789E-2,3.6600932102661979E-2,3.6600932102661979E-2,2.1960559261597185E-3,2.1960559261597185E-3,0.36362049170488869,0.36362049170488869,1.9056044234268956E-2,1.9056044234268956E-2,2.3174880996135606E-4,2.3174880996135606E-4,null,1.890197203692014]
[null,2049,0.11059097677253521,0.11059097677253521,0.36863658924178405,0.36863658924178405,8.8472781418028168E-2,8.8472781418028168E-2,1.4745463569671362E-2,1.4745463569671362E-2,3.6863658924178408E-2,3.6863658924178408E-2,2.2118195354507045E-3,2.2118195354507045E-3,0.35956910951459692,0.35956910951459692,1.8682396308106822E-2,1.8682396308106822E-2,2.2720471564838829E-4,2.2720471564838829E-4,null,1.8894090232274652]
[null,2050,0.11136370271817179,0.11136370271817179,0.37121234239390594,0.37121234239390594,8.9090962174537422E-2,8.9090962174537422E-2,1.4848493695756238E-2,1.4848493695756238E-2,3.7121234239390601E-2,3.7121234239390601E-2,2.2272740543634356E-3,2.2272740543634356E-3,0.35559716619078124,0.35559716619078124,1.8316074811869431E-2,1.8316074811869431E-2,2.2274972122391008E-4,2.2274972122391008E-4,null,1.888636297281828]
[]
["C","SOLID WASTE GENERATION BY TYPE FOR BAU AND DIFFERENT SCENARIOS"]
[]
[]
[]
[]
[null,"1. BAU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2. Scenario 1: LFG"]
[]
[null,"Year","Food (Gg/yr)",null,"Garden (Gg/yr)",null,"Paper (Gg/yr)",null,"Wood (Gg/yr)",null,"Textiles (Gg/yr)",null,"Nappies (Gg/yr)",null,"Inert (Gg/yr)",null,"Sludge (Gg/yr)",null,"Industrial (Gg/yr)",null,null,null,null,"Food (Gg/yr)",null,"Garden (Gg/yr)",null,"Paper (Gg/yr)",null,"Wood (Gg/yr)",null,"Textiles (Gg/yr)",null,"Nappies (Gg/yr)",null,"Inert (Gg/yr)",null,"Sludge (Gg/yr)",null,"Industrial (Gg/yr)"]
[null,null,"TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER",null,"TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER"]
[null,{"$f":"B6","v":2000},29.904990459750007,{"$f":"$D65*$L6","v":29.904990459750007},99.683301532500025,{"$f":"$F65*$L6","v":99.683301532500025},23.923992367800004,{"$f":"$H65*$L6","v":23.923992367800004},3.987332061300001,{"$f":"$J65*$L6","v":3.987332061300001},9.9683301532500028,{"$f":"$L65*$L6","v":9.9683301532500028},0.59809980919500016,{"$f":"$N65*$L6","v":0.59809980919500016},31.300556681205009,{"$f":"$P65*$L6","v":31.300556681205009},0,{"$f":"$R65*$L6","v":0},0,{"$f":"$T65*$L6","v":0},null,{"$f":"SUM(D240:T240)-R240-T240-L6","v":169.46161260525002},null,29.904990459750007,29.904990459750007,99.683301532500025,99.683301532500025,23.923992367800004,23.923992367800004,3.987332061300001,3.987332061300001,9.9683301532500028,9.9683301532500028,0.59809980919500016,0.59809980919500016,31.300556681205023,31.300556681205023,0,0,0,0,null,{"$f":"SUM(Y240:AO240)-L6","v":169.46161260525002}]
[null,2001,40.483230837720001,40.483230837720001,134.9441027924,134.9441027924,32.386584670175999,32.386584670175999,5.3977641116960005,5.3977641116960005,13.49441027924,13.49441027924,0.80966461675440005,0.80966461675440005,42.3724482768136,42.3724482768136,0,0,0,0,null,229.40497474707996,null,40.483230837720001,40.483230837720001,134.9441027924,134.9441027924,32.386584670175999,32.386584670175999,5.3977641116960005,5.3977641116960005,13.49441027924,13.49441027924,0.80966461675440005,0.80966461675440005,42.3724482768136,42.3724482768136,0,0,0,0,null,229.40497474707996]
[null,2002,54.586830322499999,54.586830322499999,181.95610107499999,181.95610107499999,43.669464257999998,43.669464257999998,7.2782440429999999,7.2782440429999999,18.195610107499999,18.195610107499999,1.09173660645,1.09173660645,57.134215737550001,57.134215737550001,0,0,0,0,null,309.32537182749991,null,54.586830322499999,54.586830322499999,181.95610107499999,181.95610107499999,43.669464257999998,43.669464257999998,7.2782440429999999,7.2782440429999999,18.195610107499999,18.195610107499999,1.09173660645,1.09173660645,57.134215737550051,57.134215737550051,0,0,0,0,null,309.32537182750002]
[null,2003,55.867108239000004,55.867108239000004,186.22369413000001,186.22369413000001,44.693686591199999,44.693686591199999,7.4489477652000007,7.4489477652000007,18.622369413000001,18.622369413000001,1.1173421647800001,1.1173421647800001,58.474239956820007,58.474239956820007,0,0,0,0,null,316.58028002100014,null,55.867108239000004,55.867108239000004,186.22369413000001,186.22369413000001,44.693686591199999,44.693686591199999,7.4489477652000007,7.4489477652000007,18.622369413000001,18.622369413000001,1.1173421647800001,1.1173421647800001,58.474239956820043,58.474239956820043,0,0,0,0,null,316.58028002100014]
[null,2004,57.180621595499993,57.180621595499993,190.60207198499998,190.60207198499998,45.744497276399997,45.744497276399997,7.6240828793999995,7.6240828793999995,19.060207198499999,19.060207198499999,1.1436124319099998,1.1436124319099998,59.849050603289996,59.849050603289996,0,0,0,0,null,324.02352237450026,null,57.180621595499993,57.180621595499993,190.60207198499998,190.60207198499998,45.744497276399997,45.744497276399997,7.6240828793999995,7.6240828793999995,19.060207198499999,19.060207198499999,1.1436124319099998,1.1436124319099998,59.849050603289982,59.849050603289982,0,0,0,0,null,324.02352237450003]
[null,2005,58.526479286999994,58.526479286999994,195.08826428999998,195.08826428999998,46.821183429599998,46.821183429599998,7.8035305715999996,7.8035305715999996,19.508826428999999,19.508826428999999,1.17052958574,1.17052958574,61.257714987059998,61.257714987059998,5.9130000000000003,5.9130000000000003,0.53685400000000005,0.53685400000000005,null,338.09990329300024,null,58.526479286999994,58.526479286999994,195.08826428999998,195.08826428999998,46.821183429599998,46.821183429599998,7.8035305715999996,7.8035305715999996,19.508826428999999,19.508826428999999,1.17052958574,1.17052958574,54.807860987059996,54.807860987059996,5.9130000000000003,5.9130000000000003,0.53685400000000005,0.53685400000000005,null,331.65004929300017]
[null,2006,61.056597101999998,61.056597101999998,203.52199034,203.52199034,48.845277681599995,48.845277681599995,8.140879613600001,8.140879613600001,20.352199034000002,20.352199034000002,1.22113194204,1.22113194204,63.905904966759998,63.905904966759998,8.0559999999999992,8.0559999999999992,0.49882600000000005,0.49882600000000005,null,354.54220957799987,null,61.056597101999998,61.056597101999998,203.52199034,203.52199034,48.845277681599995,48.845277681599995,8.140879613600001,8.140879613600001,20.352199034000002,20.352199034000002,1.22113194204,1.22113194204,55.351078966759928,55.351078966759928,8.0559999999999992,8.0559999999999992,0.49882599999999999,0.49882599999999999,null,345.98738357799982]
[null,2007,59.162898941999998,59.162898941999998,197.20966314,197.20966314,47.330319153600001,47.330319153600001,7.8883865256000005,7.8883865256000005,19.720966314000002,19.720966314000002,1.1832579788399999,1.1832579788399999,61.92383422596,61.92383422596,13.077000000000002,13.077000000000002,0.88669200000000004,0.88669200000000004,null,349.22011933799996,null,59.162898941999998,59.162898941999998,197.20966314,197.20966314,47.330319153600001,47.330319153600001,7.8883865256000005,7.8883865256000005,19.720966314000002,19.720966314000002,1.1832579788399999,1.1832579788399999,47.960142225959999,47.960142225959999,13.077,13.077,0.88669200000000004,0.88669200000000004,null,335.25642733799992]
[null,2008,59.923617104999998,59.923617104999998,199.74539035000001,199.74539035000001,47.938893684,47.938893684,7.9898156140000003,7.9898156140000003,19.974539035000003,19.974539035000003,1.1984723421000001,1.1984723421000001,62.720052569900005,62.720052569900005,12.148,12.148,0.79310400000000003,0.79310400000000003,null,352.50826759499995,null,59.923617104999998,59.923617104999998,199.74539035000001,199.74539035000001,47.938893684,47.938893684,7.9898156140000003,7.9898156140000003,19.974539035000003,19.974539035000003,1.1984723421000001,1.1984723421000001,49.778948569900024,49.778948569900024,12.148,12.148,0.79310400000000003,0.79310400000000003,null,339.56716359499995]
[null,2009,62.391682431,62.391682431,207.97227477000001,207.97227477000001,49.9133459448,49.9133459448,8.3188909907999999,8.3188909907999999,20.797227477000003,20.797227477000003,1.2478336486200001,1.2478336486200001,65.303294277779997,65.303294277779997,9.1259999999999994,9.1259999999999994,1.1668799999999999,1.1668799999999999,null,363.84574710899994,null,62.391682431,62.391682431,207.97227477000001,207.97227477000001,49.9133459448,49.9133459448,8.3188909907999999,8.3188909907999999,20.797227477000003,20.797227477000003,1.2478336486200001,1.2478336486200001,55.010414277780001,55.010414277780001,9.1259999999999994,9.1259999999999994,1.1668799999999999,1.1668799999999999,null,353.55286710899998]
[null,2010,64.153748977500001,64.153748977500001,213.845829925,213.845829925,51.322999181999997,51.322999181999997,8.5538331969999994,8.5538331969999994,21.3845829925,21.3845829925,1.28307497955,1.28307497955,67.147590596450001,67.147590596450001,10.949,10.949,1.131624,1.131624,null,375.61853487249977,null,64.153748977500001,64.153748977500001,213.845829925,213.845829925,51.322999181999997,51.322999181999997,8.5538331969999994,8.5538331969999994,21.3845829925,21.3845829925,1.28307497955,1.28307497955,55.066966596450015,55.066966596450015,10.949,10.949,1.131624,1.131624,null,363.53791087249982]
[null,2011,62.174060999999995,62.174060999999995,207.24687,207.24687,49.739248799999999,49.739248799999999,8.2898747999999998,8.2898747999999998,20.724687000000003,20.724687000000003,1.2434812200000001,1.2434812200000001,65.075517180000006,65.075517180000006,10.401999999999999,10.401999999999999,1.5630550000000001,1.5630550000000001,null,364.28473400000019,null,62.174060999999995,62.174060999999995,207.24687,207.24687,49.739248799999999,49.739248799999999,8.2898747999999998,8.2898747999999998,20.724687000000003,20.724687000000003,1.2434812200000001,1.2434812200000001,53.110462180000013,53.110462180000013,10.401999999999999,10.401999999999999,1.5630550000000001,1.5630550000000001,null,352.31967900000018]
[null,2012,58.180867482000004,58.180867482000004,193.93622494000002,193.93622494000002,46.544693985600006,46.544693985600006,7.757448997600001,7.757448997600001,19.393622494000002,19.393622494000002,1.1636173496400002,1.1636173496400002,60.895974631160009,60.895974631160009,7.37,7.37,0.67796900000000004,0.67796900000000004,null,337.73955139800029,null,58.180867482000004,58.180867482000004,193.93622494000002,193.93622494000002,46.544693985600006,46.544693985600006,7.757448997600001,7.757448997600001,19.393622494000002,19.393622494000002,1.1636173496400002,1.1636173496400002,52.848005631159992,52.848005631159992,7.37,7.37,0.67796900000000004,0.67796900000000004,null,329.69158239800021]
[null,2013,64.456379938500007,64.456379938500007,214.85459979500001,214.85459979500001,51.565103950800001,51.565103950800001,8.5941839918000014,8.5941839918000014,21.485459979500003,21.485459979500003,1.2891275987700002,1.2891275987700002,67.464344335630003,67.464344335630003,6.963000000000001,6.963000000000001,0.32495800000000002,0.32495800000000002,null,372.54077765150021,null,64.456379938500007,64.456379938500007,214.85459979500001,214.85459979500001,51.565103950800001,51.565103950800001,8.5941839918000014,8.5941839918000014,21.485459979500003,21.485459979500003,1.2891275987700002,1.2891275987700002,60.17638633563007,60.17638633563007,6.9630000000000001,6.9630000000000001,0.32495800000000002,0.32495800000000002,null,365.2528196515002]
[null,2014,62.520861037500005,62.520861037500005,208.40287012500002,208.40287012500002,50.01668883,50.01668883,8.3361148050000011,8.3361148050000011,20.840287012500003,20.840287012500003,1.2504172207500002,1.2504172207500002,65.43850121925,65.43850121925,5.1909999999999998,5.1909999999999998,0.18939,0.18939,null,359.66526921250005,null,62.520861037500005,62.520861037500005,208.40287012500002,208.40287012500002,50.01668883,50.01668883,8.3361148050000011,8.3361148050000011,20.840287012500003,20.840287012500003,1.2504172207500002,1.2504172207500002,60.058111219249952,60.058111219249952,5.1909999999999998,5.1909999999999998,0.18939,0.18939,null,354.2848792124999]
[null,2015,63.771278258250007,63.771278258250007,212.57092752750003,212.57092752750003,51.017022606600008,51.017022606600008,8.5028371011000008,8.5028371011000008,21.257092752750005,21.257092752750005,1.2754255651650002,1.2754255651650002,66.747271243635012,66.747271243635012,5.8398750000000001,5.8398750000000001,0.18939,0.18939,null,367.39984179675037,null,63.771278258250007,63.771278258250007,212.57092752750003,212.57092752750003,51.017022606600008,51.017022606600008,8.5028371011000008,8.5028371011000008,21.257092752750005,21.257092752750005,1.2754255651650002,1.2754255651650002,60.718006243635045,60.718006243635045,5.8398750000000001,5.8398750000000001,0.18939,0.18939,null,361.37057679675036]
[null,2016,65.046703823415015,65.046703823415015,216.82234607805006,216.82234607805006,52.037363058732012,52.037363058732012,8.6728938431220026,8.6728938431220026,21.682234607805007,21.682234607805007,1.3009340764683004,1.3009340764683004,68.082216668507712,68.082216668507712,6.4887500000000005,6.4887500000000005,0.18939,0.18939,null,375.27612833268489,null,65.046703823415015,65.046703823415015,216.82234607805006,216.82234607805006,52.037363058732012,52.037363058732012,8.6728938431220026,8.6728938431220026,21.682234607805007,21.682234607805007,1.3009340764683004,1.3009340764683004,61.404076668507741,61.404076668507741,6.4887500000000005,6.4887500000000005,0.18939,0.18939,null,368.59798833268491]
[null,2017,66.34763789988331,66.34763789988331,221.15879299961102,221.15879299961102,53.078110319906642,53.078110319906642,8.8463517199844404,8.8463517199844404,22.115879299961104,22.115879299961104,1.3269527579976661,1.3269527579976661,69.443861001877863,69.443861001877863,7.1376250000000008,7.1376250000000008,0.18939,0.18939,null,383.29696309933865,null,66.34763789988331,66.34763789988331,221.15879299961102,221.15879299961102,53.078110319906642,53.078110319906642,8.8463517199844404,8.8463517199844404,22.115879299961104,22.115879299961104,1.3269527579976661,1.3269527579976661,62.116846001877832,62.116846001877832,7.1376250000000008,7.1376250000000008,0.18939,0.18939,null,375.96994809933858]
[null,2018,67.67459065788097,67.67459065788097,225.58196885960325,225.58196885960325,54.139672526304778,54.139672526304778,9.0232787543841297,9.0232787543841297,22.558196885960328,22.558196885960328,1.3534918131576195,1.3534918131576195,70.83273822191542,70.83273822191542,7.7865000000000011,7.7865000000000011,0.18939,0.18939,null,391.46523706132552,null,67.67459065788097,67.67459065788097,225.58196885960325,225.58196885960325,54.139672526304778,54.139672526304778,9.0232787543841297,9.0232787543841297,22.558196885960328,22.558196885960328,1.3534918131576195,1.3534918131576195,62.856848221915413,62.856848221915413,7.7865000000000011,7.7865000000000011,0.18939,0.18939,null,383.4893470613257]
[null,2019,69.028082471038587,69.028082471038587,230.09360823679532,230.09360823679532,55.222465976830875,55.222465976830875,9.2037443294718138,9.2037443294718138,23.009360823679533,23.009360823679533,1.380561649420772,1.380561649420772,72.249392986353726,72.249392986353726,8.4353750000000005,8.4353750000000005,0.18939,0.18939,null,399.78389900255218,null,69.028082471038587,69.028082471038587,230.09360823679532,230.09360823679532,55.222465976830875,55.222465976830875,9.2037443294718138,9.2037443294718138,23.009360823679533,23.009360823679533,1.380561649420772,1.380561649420772,63.624627986353744,63.624627986353744,8.4353750000000005,8.4353750000000005,0.18939,0.18939,null,391.15913400255215]
[null,2020,70.408644120459371,70.408644120459371,234.69548040153123,234.69548040153123,56.326915296367496,56.326915296367496,9.3878192160612493,9.3878192160612493,23.469548040153125,23.469548040153125,1.4081728824091875,1.4081728824091875,73.694380846080804,73.694380846080804,9.0842500000000008,9.0842500000000008,0.18939,0.18939,null,408.25595668260297,null,70.408644120459371,70.408644120459371,234.69548040153123,234.69548040153123,56.326915296367496,56.326915296367496,9.3878192160612493,9.3878192160612493,23.469548040153125,23.469548040153125,1.4081728824091875,1.4081728824091875,64.420740846080832,64.420740846080832,9.0842500000000008,9.0842500000000008,0.18939,0.18939,null,398.98231668260308]
[null,2021,71.816817002868547,71.816817002868547,239.38939000956185,239.38939000956185,57.453453602294843,57.453453602294843,9.575575600382475,9.575575600382475,23.938939000956186,23.938939000956186,1.4363363400573712,1.4363363400573712,75.16826846300242,75.16826846300242,9.7331250000000011,9.7331250000000011,0.18939,0.18939,null,416.884478016255,null,71.816817002868547,71.816817002868547,239.38939000956185,239.38939000956185,57.453453602294843,57.453453602294843,9.575575600382475,9.575575600382475,23.938939000956186,23.938939000956186,1.4363363400573712,1.4363363400573712,65.245753463002472,65.245753463002472,9.7331250000000011,9.7331250000000011,0.18939,0.18939,null,406.96196301625525]
[null,2022,73.253153342925927,73.253153342925927,244.17717780975312,244.17717780975312,58.602522674340747,58.602522674340747,9.7670871123901257,9.7670871123901257,24.417717780975313,24.417717780975313,1.4650630668585187,1.4650630668585187,76.671633832262486,76.671633832262486,10.382000000000001,10.382000000000001,0.18939,0.18939,null,425.67259227658019,null,73.253153342925927,73.253153342925927,244.17717780975312,244.17717780975312,58.602522674340747,58.602522674340747,9.7670871123901257,9.7670871123901257,24.417717780975313,24.417717780975313,1.4650630668585187,1.4650630668585187,66.100243832262436,66.100243832262436,10.382000000000001,10.382000000000001,0.18939,0.18939,null,415.10120227658001]
[null,2023,74.718216409784446,74.718216409784446,249.06072136594815,249.06072136594815,59.774573127827551,59.774573127827551,9.9624288546379258,9.9624288546379258,24.906072136594815,24.906072136594815,1.4943643281956889,1.4943643281956889,78.20506650890772,78.20506650890772,11.030875000000002,11.030875000000002,0.18939,0.18939,null,434.62349132211216,null,74.718216409784446,74.718216409784446,249.06072136594815,249.06072136594815,59.774573127827551,59.774573127827551,9.9624288546379258,9.9624288546379258,24.906072136594815,24.906072136594815,1.4943643281956889,1.4943643281956889,66.984801508907708,66.984801508907708,11.030875000000002,11.030875000000002,0.18939,0.18939,null,423.40322632211212]
[null,2024,76.212580737980133,76.212580737980133,254.04193579326713,254.04193579326713,60.970064590384112,60.970064590384112,10.161677431730686,10.161677431730686,25.404193579326716,25.404193579326716,1.5242516147596028,1.5242516147596028,79.769167839085881,79.769167839085881,11.679750000000002,11.679750000000002,0.18939,0.18939,null,443.74043084855413,null,76.212580737980133,76.212580737980133,254.04193579326713,254.04193579326713,60.970064590384112,60.970064590384112,10.161677431730686,10.161677431730686,25.404193579326716,25.404193579326716,1.5242516147596028,1.5242516147596028,67.900027839085908,67.900027839085908,11.679750000000002,11.679750000000002,0.18939,0.18939,null,431.87129084855411]
[null,2025,77.736832352739739,77.736832352739739,259.12277450913246,259.12277450913246,62.18946588219179,62.18946588219179,10.364910980365298,10.364910980365298,25.912277450913248,25.912277450913248,1.5547366470547948,1.5547366470547948,81.364551195867591,81.364551195867591,12.328625000000002,12.328625000000002,0.18939,0.18939,null,453.02673166552529,null,77.736832352739739,77.736832352739739,259.12277450913246,259.12277450913246,62.18946588219179,62.18946588219179,10.364910980365298,10.364910980365298,25.912277450913248,25.912277450913248,1.5547366470547948,1.5547366470547948,68.846536195867657,68.846536195867657,12.328625000000002,12.328625000000002,0.18939,0.18939,null,440.50871666552541]
[null,2026,79.291568999794521,79.291568999794521,264.30522999931509,264.30522999931509,63.433255199835621,63.433255199835621,10.572209199972603,10.572209199972603,26.430522999931512,26.430522999931512,1.5858313799958905,1.5858313799958905,82.991842219784942,82.991842219784942,12.977500000000003,12.977500000000003,0.18939,0.18939,null,462.48578099883559,null,79.291568999794521,79.291568999794521,264.30522999931509,264.30522999931509,63.433255199835621,63.433255199835621,10.572209199972603,10.572209199972603,26.430522999931512,26.430522999931512,1.5858313799958905,1.5858313799958905,69.824952219784905,69.824952219784905,12.977500000000003,12.977500000000003,0.18939,0.18939,null,449.3188909988354]
[null,2027,80.877400379790416,80.877400379790416,269.59133459930138,269.59133459930138,64.701920303832324,64.701920303832324,10.783653383972055,10.783653383972055,26.95913345993014,26.95913345993014,1.6175480075958082,1.6175480075958082,84.651679064180627,84.651679064180627,13.626375000000003,13.626375000000003,0.18939,0.18939,null,472.12103381881229,null,80.877400379790416,80.877400379790416,269.59133459930138,269.59133459930138,64.701920303832324,64.701920303832324,10.783653383972055,10.783653383972055,26.95913345993014,26.95913345993014,1.6175480075958082,1.6175480075958082,70.835914064180656,70.835914064180656,13.626375000000003,13.626375000000003,0.18939,0.18939,null,458.30526881881258]
[null,2028,82.494948387386216,82.494948387386216,274.98316129128739,274.98316129128739,65.995958709908976,65.995958709908976,10.999326451651497,10.999326451651497,27.498316129128739,27.498316129128739,1.6498989677477243,1.6498989677477243,86.344712645464242,86.344712645464242,14.275250000000003,14.275250000000003,0.18939,0.18939,null,481.93601419518882,null,82.494948387386216,82.494948387386216,274.98316129128739,274.98316129128739,65.995958709908976,65.995958709908976,10.999326451651497,10.999326451651497,27.498316129128739,27.498316129128739,1.6498989677477243,1.6498989677477243,71.880072645464224,71.880072645464224,14.275250000000003,14.275250000000003,0.18939,0.18939,null,467.47137419518879]
[null,2029,84.144847355133948,84.144847355133948,280.48282451711316,280.48282451711316,67.315877884107152,67.315877884107152,11.219312980684526,11.219312980684526,28.048282451711316,28.048282451711316,1.6828969471026789,1.6828969471026789,88.071606898373531,88.071606898373531,14.924125000000004,14.924125000000004,0.18939,0.18939,null,491.93431667909249,null,84.144847355133948,84.144847355133948,280.48282451711316,280.48282451711316,67.315877884107152,67.315877884107152,11.219312980684526,11.219312980684526,28.048282451711316,28.048282451711316,1.6828969471026789,1.6828969471026789,72.958091898373482,72.958091898373482,14.924125000000004,14.924125000000004,0.18939,0.18939,null,476.82080167909226]
[null,2030,85.827744302236624,85.827744302236624,286.09248100745543,286.09248100745543,68.662195441789308,68.662195441789308,11.443699240298217,11.443699240298217,28.609248100745546,28.609248100745546,1.7165548860447326,1.7165548860447326,89.833039036341006,89.833039036341006,15.573000000000002,15.573000000000002,0.18939,0.18939,null,502.11960771267411,null,85.827744302236624,85.827744302236624,286.09248100745543,286.09248100745543,68.662195441789308,68.662195441789308,11.443699240298217,11.443699240298217,28.609248100745546,28.609248100745546,1.7165548860447326,1.7165548860447326,74.070649036341024,74.070649036341024,15.573,15.573,0.18939,0.18939,null,486.35721771267447]
[null,2031,87.544299188281357,87.544299188281357,291.81433062760453,291.81433062760453,70.035439350625083,70.035439350625083,11.672573225104182,11.672573225104182,29.181433062760455,29.181433062760455,1.7508859837656272,1.7508859837656272,91.629699817067831,91.629699817067831,15.573,15.573,0.18939,0.18939,null,511.84675206692793,null,87.544299188281357,87.544299188281357,291.81433062760453,291.81433062760453,70.035439350625083,70.035439350625083,11.672573225104182,11.672573225104182,29.181433062760455,29.181433062760455,1.7508859837656272,1.7508859837656272,75.867309817067849,75.867309817067849,15.573,15.573,0.18939,0.18939,null,496.08436206692807]
[null,{"$f":"B38","v":2032},89.295185172046985,{"$f":"$D97*$L38","v":89.295185172046985},297.65061724015663,{"$f":"$F97*$L38","v":297.65061724015663},71.436148137637588,{"$f":"$H97*$L38","v":71.436148137637588},11.906024689606266,{"$f":"$J97*$L38","v":11.906024689606266},29.765061724015666,{"$f":"$L97*$L38","v":29.765061724015666},1.7859037034409397,{"$f":"$N97*$L38","v":1.7859037034409397},93.46229381340919,{"$f":"$P97*$L38","v":93.46229381340919},15.573,{"$f":"$R97*$L38","v":15.573},0.18939,{"$f":"$T97*$L38","v":0.18939},null,{"$f":"SUM(D272:T272)-R272-T272-L38","v":521.76843930826635},null,89.295185172046985,89.295185172046985,297.65061724015663,297.65061724015663,71.436148137637588,71.436148137637588,11.906024689606266,11.906024689606266,29.765061724015666,29.765061724015666,1.7859037034409397,1.7859037034409397,77.699903813409151,77.699903813409151,15.573,15.573,0.18939,0.18939,null,{"$f":"SUM(Y272:AO272)-L38","v":506.00604930826648}]
[null,2033,91.081088875487936,91.081088875487936,303.60362958495978,303.60362958495978,72.864871100390346,72.864871100390346,12.144145183398392,12.144145183398392,30.36036295849598,30.36036295849598,1.8216217775097587,1.8216217775097587,95.331539689677371,95.331539689677371,15.573,15.573,0.18939,0.18939,null,531.88856029443173,null,91.081088875487936,91.081088875487936,303.60362958495978,303.60362958495978,72.864871100390346,72.864871100390346,12.144145183398392,12.144145183398392,30.36036295849598,30.36036295849598,1.8216217775097587,1.8216217775097587,79.569149689677374,79.569149689677374,15.573,15.573,0.18939,0.18939,null,516.12617029443186]
[null,2034,92.902710652997712,92.902710652997712,309.67570217665906,309.67570217665906,74.322168522398172,74.322168522398172,12.387028087066362,12.387028087066362,30.967570217665909,30.967570217665909,1.8580542130599544,1.8580542130599544,97.238170483470938,97.238170483470938,15.573,15.573,0.18939,0.18939,null,542.2110837003205,null,92.902710652997712,92.902710652997712,309.67570217665906,309.67570217665906,74.322168522398172,74.322168522398172,12.387028087066362,12.387028087066362,30.967570217665909,30.967570217665909,1.8580542130599544,1.8580542130599544,81.475780483470999,81.475780483470999,15.573,15.573,0.18939,0.18939,null,526.44869370032063]
[null,2035,94.760764866057656,94.760764866057656,315.86921622019219,315.86921622019219,75.808611892846116,75.808611892846116,12.634768648807688,12.634768648807688,31.586921622019219,31.586921622019219,1.8952152973211531,1.8952152973211531,99.182933893140344,99.182933893140344,15.573,15.573,0.18939,0.18939,null,552.7400575743269,null,94.760764866057656,94.760764866057656,315.86921622019219,315.86921622019219,75.808611892846116,75.808611892846116,12.634768648807688,12.634768648807688,31.586921622019219,31.586921622019219,1.8952152973211531,1.8952152973211531,83.420543893140461,83.420543893140461,15.573,15.573,0.18939,0.18939,null,536.9776675743268]
[null,2036,96.655980163378814,96.655980163378814,322.18660054459605,322.18660054459605,77.324784130703051,77.324784130703051,12.887464021783842,12.887464021783842,32.218660054459605,32.218660054459605,1.9331196032675764,1.9331196032675764,101.16659257100316,101.16659257100316,15.573,15.573,0.18939,0.18939,null,563.47961092581329,null,96.655980163378814,96.655980163378814,322.18660054459605,322.18660054459605,77.324784130703051,77.324784130703051,12.887464021783842,12.887464021783842,32.218660054459605,32.218660054459605,1.9331196032675764,1.9331196032675764,85.404202571003225,85.404202571003225,15.573,15.573,0.18939,0.18939,null,547.71722092581365]
[null,2037,98.589099766646399,98.589099766646399,328.630332555488,328.630332555488,78.871279813317116,78.871279813317116,13.145213302219521,13.145213302219521,32.8630332555488,32.8630332555488,1.9717819953329281,1.9717819953329281,103.18992442242323,103.18992442242323,15.573000000000002,15.573000000000002,0.18938999999999998,0.18938999999999998,null,574.43395534432955,null,98.589099766646399,98.589099766646399,328.630332555488,328.630332555488,78.871279813317116,78.871279813317116,13.145213302219521,13.145213302219521,32.8630332555488,32.8630332555488,1.9717819953329281,1.9717819953329281,87.427534422423378,87.427534422423378,15.573,15.573,0.18939,0.18939,null,558.67156534432991]
[null,2038,100.56088176197933,100.56088176197933,335.20293920659776,335.20293920659776,80.448705409583454,80.448705409583454,13.408117568263911,13.408117568263911,33.520293920659775,33.520293920659775,2.0112176352395865,2.0112176352395865,105.2537229108717,105.2537229108717,15.573,15.573,0.18939,0.18939,null,585.60738665121607,null,100.56088176197933,100.56088176197933,335.20293920659776,335.20293920659776,80.448705409583454,80.448705409583454,13.408117568263911,13.408117568263911,33.520293920659775,33.520293920659775,2.0112176352395865,2.0112176352395865,89.49133291087162,89.49133291087162,15.573,15.573,0.18939,0.18939,null,569.84499665121643]
[null,2039,102.57209939721892,102.57209939721892,341.90699799072974,341.90699799072974,82.057679517775128,82.057679517775128,13.67627991962919,13.67627991962919,34.190699799072974,34.190699799072974,2.0514419879443784,2.0514419879443784,107.35879736908913,107.35879736908913,15.573,15.573,0.18939000000000003,0.18939000000000003,null,597.00428658424073,null,102.57209939721892,102.57209939721892,341.90699799072974,341.90699799072974,82.057679517775128,82.057679517775128,13.67627991962919,13.67627991962919,34.190699799072974,34.190699799072974,2.0514419879443784,2.0514419879443784,91.596407369089206,91.596407369089206,15.573,15.573,0.18939,0.18939,null,581.24189658424109]
[null,2040,104.62354138516331,104.62354138516331,348.74513795054435,348.74513795054435,83.698833108130643,83.698833108130643,13.949805518021774,13.949805518021774,34.874513795054433,34.874513795054433,2.092470827703266,2.092470827703266,109.50597331647093,109.50597331647093,15.573,15.573,0.18939,0.18939,null,608.62912451592535,null,104.62354138516331,104.62354138516331,348.74513795054435,348.74513795054435,83.698833108130643,83.698833108130643,13.949805518021774,13.949805518021774,34.874513795054433,34.874513795054433,2.092470827703266,2.092470827703266,93.743583316471017,93.743583316471017,15.573,15.573,0.18939,0.18939,null,592.86673451592526]
[null,2041,106.71601221286657,106.71601221286657,355.72004070955524,355.72004070955524,85.372809770293259,85.372809770293259,14.228801628382209,14.228801628382209,35.572004070955522,35.572004070955522,2.1343202442573315,2.1343202442573315,111.69609278280035,111.69609278280035,15.572999999999999,15.572999999999999,0.18939000000000003,0.18939000000000003,null,620.48645920624438,null,106.71601221286657,106.71601221286657,355.72004070955524,355.72004070955524,85.372809770293259,85.372809770293259,14.228801628382209,14.228801628382209,35.572004070955522,35.572004070955522,2.1343202442573315,2.1343202442573315,95.93370278280031,95.93370278280031,15.573,15.573,0.18939,0.18939,null,604.72406920624428]
[null,2042,108.85033245712388,108.85033245712388,362.83444152374631,362.83444152374631,87.080265965699112,87.080265965699112,14.513377660949853,14.513377660949853,36.283444152374635,36.283444152374635,2.177006649142478,2.177006649142478,113.93001463845634,113.93001463845634,15.572999999999999,15.572999999999999,0.18938999999999998,0.18938999999999998,null,632.58094059036887,null,108.85033245712388,108.85033245712388,362.83444152374631,362.83444152374631,87.080265965699112,87.080265965699112,14.513377660949853,14.513377660949853,36.283444152374635,36.283444152374635,2.177006649142478,2.177006649142478,98.167624638456346,98.167624638456346,15.573,15.573,0.18939,0.18939,null,616.81855059036877]
[null,2043,111.0273391062664,111.0273391062664,370.09113035422132,370.09113035422132,88.821871285013117,88.821871285013117,14.803645214168853,14.803645214168853,37.009113035422132,37.009113035422132,2.2205467821253282,2.2205467821253282,116.2086149312255,116.2086149312255,15.573000000000002,15.573000000000002,0.18939,0.18939,null,644.91731160217648,null,111.0273391062664,111.0273391062664,370.09113035422132,370.09113035422132,88.821871285013117,88.821871285013117,14.803645214168853,14.803645214168853,37.009113035422132,37.009113035422132,2.2205467821253282,2.2205467821253282,100.4462249312254,100.4462249312254,15.573,15.573,0.18939,0.18939,null,629.15492160217684]
[null,2044,113.24788588839174,113.24788588839174,377.49295296130578,377.49295296130578,90.598308710713383,90.598308710713383,15.09971811845223,15.09971811845223,37.749295296130576,37.749295296130576,2.2649577177678348,2.2649577177678348,118.53278722985002,118.53278722985002,15.573,15.573,0.18938999999999998,0.18938999999999998,null,657.50041003422041,null,113.24788588839174,113.24788588839174,377.49295296130578,377.49295296130578,90.598308710713383,90.598308710713383,15.09971811845223,15.09971811845223,37.749295296130576,37.749295296130576,2.2649577177678348,2.2649577177678348,102.77039722985012,102.77039722985012,15.573,15.573,0.18939,0.18939,null,641.73802003422031]
[null,2045,115.51284360615955,115.51284360615955,385.04281202053187,385.04281202053187,92.410274884927645,92.410274884927645,15.401712480821276,15.401712480821276,38.504281202053193,38.504281202053193,2.3102568721231913,2.3102568721231913,120.903442974447,120.903442974447,15.572999999999999,15.572999999999999,0.18939000000000003,0.18939000000000003,null,670.33517043490383,null,115.51284360615955,115.51284360615955,385.04281202053187,385.04281202053187,92.410274884927645,92.410274884927645,15.401712480821276,15.401712480821276,38.504281202053193,38.504281202053193,2.3102568721231913,2.3102568721231913,105.14105297444701,105.14105297444701,15.573,15.573,0.18939,0.18939,null,654.57278043490419]
[null,2046,117.82310047828275,117.82310047828275,392.74366826094251,392.74366826094251,94.258480382626203,94.258480382626203,15.709746730437701,15.709746730437701,39.274366826094251,39.274366826094251,2.356462009565655,2.356462009565655,123.32151183393594,123.32151183393594,15.573,15.573,0.18939,0.18939,null,683.42662604360225,null,117.82310047828275,117.82310047828275,392.74366826094251,392.74366826094251,94.258480382626203,94.258480382626203,15.709746730437701,15.709746730437701,39.274366826094251,39.274366826094251,2.356462009565655,2.356462009565655,107.55912183393593,107.55912183393593,15.573,15.573,0.18939,0.18939,null,667.66423604360216]
[null,2047,120.1795624878484,120.1795624878484,400.59854162616136,400.59854162616136,96.143649990278718,96.143649990278718,16.023941665046454,16.023941665046454,40.059854162616141,40.059854162616141,2.403591249756968,2.403591249756968,125.78794207061466,125.78794207061466,15.573,15.573,0.18939,0.18939,null,696.77991076447483,null,120.1795624878484,120.1795624878484,400.59854162616136,400.59854162616136,96.143649990278718,96.143649990278718,16.023941665046454,16.023941665046454,40.059854162616141,40.059854162616141,2.403591249756968,2.403591249756968,110.02555207061471,110.02555207061471,15.573,15.573,0.18939,0.18939,null,681.01752076447497]
[null,2048,122.58315373760537,122.58315373760537,408.61051245868458,408.61051245868458,98.066522990084295,98.066522990084295,16.344420498347382,16.344420498347382,40.86105124586846,40.86105124586846,2.4516630747521075,2.4516630747521075,128.30370091202695,128.30370091202695,15.573,15.573,0.18939,0.18939,null,710.40026117976356,null,122.58315373760537,122.58315373760537,408.61051245868458,408.61051245868458,98.066522990084295,98.066522990084295,16.344420498347382,16.344420498347382,40.86105124586846,40.86105124586846,2.4516630747521075,2.4516630747521075,112.54131091202692,112.54131091202692,15.573,15.573,0.18939,0.18939,null,694.63787117976369]
[null,2049,125.03481681235748,125.03481681235748,416.78272270785828,416.78272270785828,100.02785344988598,100.02785344988598,16.67130890831433,16.67130890831433,41.678272270785833,41.678272270785833,2.5006963362471497,2.5006963362471497,130.86977493026751,130.86977493026751,15.573000000000002,15.573000000000002,0.18939,0.18939,null,724.29301860335909,null,125.03481681235748,125.03481681235748,416.78272270785828,416.78272270785828,100.02785344988598,100.02785344988598,16.67130890831433,16.67130890831433,41.678272270785833,41.678272270785833,2.5006963362471497,2.5006963362471497,115.10738493026747,115.10738493026747,15.573,15.573,0.18939,0.18939,null,708.53062860335899]
[null,2050,127.53551314860464,127.53551314860464,425.11837716201546,425.11837716201546,102.0284105188837,102.0284105188837,17.004735086480618,17.004735086480618,42.511837716201548,42.511837716201548,2.550710262972093,2.550710262972093,133.48717042887284,133.48717042887284,15.573,15.573,0.18939,0.18939,null,738.4636311754266,null,127.53551314860464,127.53551314860464,425.11837716201546,425.11837716201546,102.0284105188837,102.0284105188837,17.004735086480618,17.004735086480618,42.511837716201548,42.511837716201548,2.550710262972093,2.550710262972093,117.72478042887292,117.72478042887292,15.573,15.573,0.18939,0.18939,null,722.70124117542696]
[]
[]
[null,"3. Scenario 2: Composting",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4. Scenario 3: Recycling"]
[]
[null,"Year","Food (Gg/yr)",null,"Garden (Gg/yr)",null,"Paper (Gg/yr)",null,"Wood (Gg/yr)",null,"Textiles (Gg/yr)",null,"Nappies (Gg/yr)",null,"Inert (Gg/yr)",null,"Sludge (Gg/yr)",null,"Industrial (Gg/yr)",null,null,null,null,"Food (Gg/yr)",null,"Garden (Gg/yr)",null,"Paper (Gg/yr)",null,"Wood (Gg/yr)",null,"Textiles (Gg/yr)",null,"Nappies (Gg/yr)",null,"Inert (Gg/yr)",null,"Sludge (Gg/yr)",null,"Industrial (Gg/yr)"]
[null,null,"TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER",null,"TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER"]
[null,{"$f":"B6","v":2000},29.904990459750007,{"$f":"D122*$L6","v":29.904990459750007},99.683301532500025,{"$f":"F122*$L6","v":99.683301532500025},23.923992367800004,{"$f":"H122*$L6","v":23.923992367800004},3.987332061300001,{"$f":"J122*$L6","v":3.987332061300001},9.9683301532500028,{"$f":"L122*$L6","v":9.9683301532500028},0.59809980919500016,{"$f":"N122*$L6","v":0.59809980919500016},31.300556681205023,{"$f":"P122*$L6","v":31.300556681205023},0,{"$f":"R122*$L6","v":0},0,{"$f":"T122*$L6","v":0},null,{"$f":"SUM(D297:T297)-L6","v":169.46161260525002},null,29.904990459750007,{"$f":"Y122*$L6","v":29.904990459750007},99.683301532500025,{"$f":"AA122*$L6","v":99.683301532500025},23.923992367800004,{"$f":"AC122*$L6","v":23.923992367800004},3.987332061300001,{"$f":"AE122*$L6","v":3.987332061300001},9.9683301532500028,{"$f":"AG122*$L6","v":9.9683301532500028},0.59809980919500016,{"$f":"AI122*$L6","v":0.59809980919500016},31.300556681205023,{"$f":"AK122*$L6","v":31.300556681205023},0,{"$f":"AM122*$L6","v":0},0,{"$f":"AO122*$L6","v":0},null,{"$f":"SUM(Y297:AO297)-L6","v":169.46161260525002}]
[null,2001,40.483230837720001,40.483230837720001,134.9441027924,134.9441027924,32.386584670175999,32.386584670175999,5.3977641116960005,5.3977641116960005,13.49441027924,13.49441027924,0.80966461675440005,0.80966461675440005,42.3724482768136,42.3724482768136,0,0,0,0,null,229.40497474707996,null,40.483230837720001,40.483230837720001,134.9441027924,134.9441027924,32.386584670175999,32.386584670175999,5.3977641116960005,5.3977641116960005,13.49441027924,13.49441027924,0.80966461675440005,0.80966461675440005,42.3724482768136,42.3724482768136,0,0,0,0,null,229.40497474707996]
[null,2002,54.586830322499999,54.586830322499999,181.95610107499999,181.95610107499999,43.669464257999998,43.669464257999998,7.2782440429999999,7.2782440429999999,18.195610107499999,18.195610107499999,1.09173660645,1.09173660645,57.134215737550051,57.134215737550051,0,0,0,0,null,309.32537182750002,null,54.586830322499999,54.586830322499999,181.95610107499999,181.95610107499999,43.669464257999998,43.669464257999998,7.2782440429999999,7.2782440429999999,18.195610107499999,18.195610107499999,1.09173660645,1.09173660645,57.134215737550051,57.134215737550051,0,0,0,0,null,309.32537182750002]
[null,2003,55.867108239000004,55.867108239000004,186.22369413000001,186.22369413000001,44.693686591199999,44.693686591199999,7.4489477652000007,7.4489477652000007,18.622369413000001,18.622369413000001,1.1173421647800001,1.1173421647800001,58.474239956820043,58.474239956820043,0,0,0,0,null,316.58028002100014,null,55.867108239000004,55.867108239000004,186.22369413000001,186.22369413000001,44.693686591199999,44.693686591199999,7.4489477652000007,7.4489477652000007,18.622369413000001,18.622369413000001,1.1173421647800001,1.1173421647800001,58.474239956820043,58.474239956820043,0,0,0,0,null,316.58028002100014]
[null,2004,57.180621595499993,57.180621595499993,190.60207198499998,190.60207198499998,45.744497276399997,45.744497276399997,7.6240828793999995,7.6240828793999995,19.060207198499999,19.060207198499999,1.1436124319099998,1.1436124319099998,59.849050603289982,59.849050603289982,0,0,0,0,null,324.02352237450003,null,57.180621595499993,57.180621595499993,190.60207198499998,190.60207198499998,45.744497276399997,45.744497276399997,7.6240828793999995,7.6240828793999995,19.060207198499999,19.060207198499999,1.1436124319099998,1.1436124319099998,59.849050603289982,59.849050603289982,0,0,0,0,null,324.02352237450003]
[null,2005,58.526479286999994,58.526479286999994,195.08826428999998,195.08826428999998,46.821183429599998,46.821183429599998,7.8035305715999996,7.8035305715999996,19.508826428999999,19.508826428999999,1.17052958574,1.17052958574,54.807860987059996,54.807860987059996,5.9130000000000003,5.9130000000000003,0.53685400000000005,0.53685400000000005,null,331.65004929300017,null,58.526479286999994,58.526479286999994,195.08826428999998,195.08826428999998,46.821183429599998,46.821183429599998,7.8035305715999996,7.8035305715999996,19.508826428999999,19.508826428999999,1.17052958574,1.17052958574,54.807860987059996,54.807860987059996,5.9130000000000003,5.9130000000000003,0.53685400000000005,0.53685400000000005,null,331.65004929300017]
[null,2006,61.056597101999998,61.056597101999998,203.52199034,203.52199034,48.845277681599995,48.845277681599995,8.140879613600001,8.140879613600001,20.352199034000002,20.352199034000002,1.22113194204,1.22113194204,55.351078966759928,55.351078966759928,8.0559999999999992,8.0559999999999992,0.49882600000000005,0.49882600000000005,null,345.98738357799982,null,61.056597101999998,61.056597101999998,203.52199034,203.52199034,48.845277681599995,48.845277681599995,8.140879613600001,8.140879613600001,20.352199034000002,20.352199034000002,1.22113194204,1.22113194204,55.351078966759928,55.351078966759928,8.0559999999999992,8.0559999999999992,0.49882600000000005,0.49882600000000005,null,345.98738357799982]
[null,2007,59.162898941999998,59.162898941999998,197.20966314,197.20966314,47.330319153600001,47.330319153600001,7.8883865256000005,7.8883865256000005,19.720966314000002,19.720966314000002,1.1832579788399999,1.1832579788399999,47.960142225959999,47.960142225959999,13.077000000000002,13.077000000000002,0.88669200000000004,0.88669200000000004,null,335.25642733799992,null,59.162898941999998,59.162898941999998,197.20966314,197.20966314,47.330319153600001,47.330319153600001,7.8883865256000005,7.8883865256000005,19.720966314000002,19.720966314000002,1.1832579788399999,1.1832579788399999,47.960142225959999,47.960142225959999,13.077000000000002,13.077000000000002,0.88669200000000004,0.88669200000000004,null,335.25642733799992]
[null,2008,59.923617104999998,59.923617104999998,199.74539035000001,199.74539035000001,47.938893684,47.938893684,7.9898156140000003,7.9898156140000003,19.974539035000003,19.974539035000003,1.1984723421000001,1.1984723421000001,49.778948569900024,49.778948569900024,12.148,12.148,0.79310400000000003,0.79310400000000003,null,339.56716359499995,null,59.923617104999998,59.923617104999998,199.74539035000001,199.74539035000001,47.938893684,47.938893684,7.9898156140000003,7.9898156140000003,19.974539035000003,19.974539035000003,1.1984723421000001,1.1984723421000001,49.778948569900024,49.778948569900024,12.148,12.148,0.79310400000000003,0.79310400000000003,null,339.56716359499995]
[null,2009,62.391682431,62.391682431,207.97227477000001,207.97227477000001,49.9133459448,49.9133459448,8.3188909907999999,8.3188909907999999,20.797227477000003,20.797227477000003,1.2478336486200001,1.2478336486200001,55.010414277780001,55.010414277780001,9.1259999999999994,9.1259999999999994,1.1668799999999999,1.1668799999999999,null,353.55286710899998,null,62.391682431,62.391682431,207.97227477000001,207.97227477000001,49.9133459448,49.9133459448,8.3188909907999999,8.3188909907999999,20.797227477000003,20.797227477000003,1.2478336486200001,1.2478336486200001,55.010414277780001,55.010414277780001,9.1259999999999994,9.1259999999999994,1.1668799999999999,1.1668799999999999,null,353.55286710899998]
[null,2010,64.153748977500001,64.153748977500001,213.845829925,213.845829925,51.322999181999997,51.322999181999997,8.5538331969999994,8.5538331969999994,21.3845829925,21.3845829925,1.28307497955,1.28307497955,55.066966596450015,55.066966596450015,10.949,10.949,1.131624,1.131624,null,363.53791087249982,null,64.153748977500001,64.153748977500001,213.845829925,213.845829925,51.322999181999997,51.322999181999997,8.5538331969999994,8.5538331969999994,21.3845829925,21.3845829925,1.28307497955,1.28307497955,55.066966596450015,55.066966596450015,10.949,10.949,1.131624,1.131624,null,363.53791087249982]
[null,2011,62.174060999999995,62.174060999999995,207.24687,207.24687,49.739248799999999,49.739248799999999,8.2898747999999998,8.2898747999999998,20.724687000000003,20.724687000000003,1.2434812200000001,1.2434812200000001,53.110462180000006,53.110462180000006,10.401999999999999,10.401999999999999,1.5630550000000001,1.5630550000000001,null,352.31967900000018,null,62.174060999999995,62.174060999999995,207.24687,207.24687,49.739248799999999,49.739248799999999,8.2898747999999998,8.2898747999999998,20.724687000000003,20.724687000000003,1.2434812200000001,1.2434812200000001,53.110462180000006,53.110462180000006,10.401999999999999,10.401999999999999,1.5630550000000001,1.5630550000000001,null,352.31967900000018]
[null,2012,58.180867482000004,58.180867482000004,193.93622494000002,193.93622494000002,46.544693985600006,46.544693985600006,7.757448997600001,7.757448997600001,19.393622494000002,19.393622494000002,1.1636173496400002,1.1636173496400002,52.848005631159992,52.848005631159992,7.37,7.37,0.67796900000000004,0.67796900000000004,null,329.69158239800021,null,58.180867482000004,58.180867482000004,193.93622494000002,193.93622494000002,46.544693985600006,46.544693985600006,7.757448997600001,7.757448997600001,19.393622494000002,19.393622494000002,1.1636173496400002,1.1636173496400002,52.848005631159992,52.848005631159992,7.37,7.37,0.67796900000000004,0.67796900000000004,null,329.69158239800021]
[null,2013,64.456379938500007,64.456379938500007,214.85459979500001,214.85459979500001,51.565103950800001,51.565103950800001,8.5941839918000014,8.5941839918000014,21.485459979500003,21.485459979500003,1.2891275987700002,1.2891275987700002,60.176386335630063,60.176386335630063,6.963000000000001,6.963000000000001,0.32495800000000002,0.32495800000000002,null,365.2528196515002,null,64.456379938500007,64.456379938500007,214.85459979500001,214.85459979500001,51.565103950800001,51.565103950800001,8.5941839918000014,8.5941839918000014,21.485459979500003,21.485459979500003,1.2891275987700002,1.2891275987700002,60.176386335630063,60.176386335630063,6.963000000000001,6.963000000000001,0.32495800000000002,0.32495800000000002,null,365.2528196515002]
[null,2014,62.520861037500005,62.520861037500005,208.40287012500002,208.40287012500002,50.01668883,50.01668883,8.3361148050000011,8.3361148050000011,20.840287012500003,20.840287012500003,1.2504172207500002,1.2504172207500002,60.058111219249952,60.058111219249952,5.1909999999999998,5.1909999999999998,0.18939,0.18939,null,354.2848792124999,null,62.520861037500005,62.520861037500005,208.40287012500002,208.40287012500002,50.01668883,50.01668883,8.3361148050000011,8.3361148050000011,20.840287012500003,20.840287012500003,1.2504172207500002,1.2504172207500002,60.058111219249952,60.058111219249952,5.1909999999999998,5.1909999999999998,0.18939,0.18939,null,354.2848792124999]
[null,2015,63.771278258250007,63.771278258250007,212.57092752750003,212.57092752750003,51.017022606600008,51.017022606600008,8.5028371011000008,8.5028371011000008,21.257092752750005,21.257092752750005,1.2754255651650002,1.2754255651650002,60.718006243635045,60.718006243635045,5.8398750000000001,5.8398750000000001,0.18939,0.18939,null,361.37057679675036,null,63.771278258250007,63.771278258250007,212.57092752750003,212.57092752750003,51.017022606600008,51.017022606600008,8.5028371011000008,8.5028371011000008,21.257092752750005,21.257092752750005,1.2754255651650002,1.2754255651650002,60.718006243635045,60.718006243635045,5.8398750000000001,5.8398750000000001,0.18939,0.18939,null,361.37057679675036]
[null,2016,65.046703823415015,65.046703823415015,216.82234607805006,216.82234607805006,52.037363058732012,52.037363058732012,8.6728938431220026,8.6728938431220026,21.682234607805007,21.682234607805007,1.3009340764683004,1.3009340764683004,61.404076668507741,61.404076668507741,6.4887500000000005,6.4887500000000005,0.18939,0.18939,null,368.59798833268491,null,65.046703823415015,65.046703823415015,216.82234607805006,216.82234607805006,52.037363058732012,52.037363058732012,8.6728938431220026,8.6728938431220026,21.682234607805007,21.682234607805007,1.3009340764683004,1.3009340764683004,61.404076668507741,61.404076668507741,6.4887500000000005,6.4887500000000005,0.18939,0.18939,null,368.59798833268491]
[null,2017,65.020685141885636,65.020685141885636,216.7356171396188,216.7356171396188,52.016548113508506,52.016548113508506,8.8463517199844404,8.8463517199844404,22.115879299961104,22.115879299961104,1.3269527579976661,1.3269527579976661,68.928536826265884,68.928536826265884,7.1376250000000008,7.1376250000000008,0.18939,0.18939,null,377.29690085733614,null,66.34763789988331,66.34763789988331,221.15879299961102,221.15879299961102,52.016548113508506,52.016548113508506,8.8463517199844404,8.8463517199844404,21.673561713961881,21.673561713961881,1.3269527579976661,1.3269527579976661,63.620725794275188,63.620725794275188,7.1376250000000008,7.1376250000000008,0.18939,0.18939,null,375.96994809933858]
[null,2018,64.967607031565734,64.967607031565734,216.55869010521911,216.55869010521911,51.974085625252584,51.974085625252584,9.0232787543841297,9.0232787543841297,22.558196885960328,22.558196885960328,1.3534918131576195,1.3534918131576195,76.75269750366698,76.75269750366698,7.7865000000000011,7.7865000000000011,0.18939,0.18939,null,386.19633068764063,null,67.67459065788097,67.67459065788097,225.58196885960325,225.58196885960325,51.974085625252584,51.974085625252584,9.0232787543841297,9.0232787543841297,21.655869010521915,21.655869010521915,1.3534918131576195,1.3534918131576195,65.924762998405981,65.924762998405981,7.7865000000000011,7.7865000000000011,0.18939,0.18939,null,383.48934706132525]
[null,2019,64.886397522776264,64.886397522776264,216.28799174258759,216.28799174258759,51.909118018221022,51.909118018221022,9.2037443294718138,9.2037443294718138,23.009360823679533,23.009360823679533,1.380561649420772,1.380561649420772,84.885277387433632,84.885277387433632,8.4353750000000005,8.4353750000000005,0.18939,0.18939,null,395.30081895081446,null,69.028082471038587,69.028082471038587,230.09360823679532,230.09360823679532,51.909118018221022,51.909118018221022,9.2037443294718138,9.2037443294718138,21.628799174258759,21.628799174258759,1.380561649420772,1.380561649420772,68.318537594384338,68.318537594384338,8.4353750000000005,8.4353750000000005,0.18939,0.18939,null,391.15913400255215]
[null,2020,64.775952590822627,64.775952590822627,215.91984196940874,215.91984196940874,51.820762072658098,51.820762072658098,9.3878192160612493,9.3878192160612493,23.469548040153125,23.469548040153125,1.4081728824091875,1.4081728824091875,93.335224031549387,93.335224031549387,9.0842500000000008,9.0842500000000008,0.18939,0.18939,null,404.61500821223984,null,70.408644120459371,70.408644120459371,234.69548040153123,234.69548040153123,51.820762072658098,51.820762072658098,9.3878192160612493,9.3878192160612493,21.591984196940874,21.591984196940874,1.4081728824091875,1.4081728824091875,70.804457913002466,70.804457913002466,9.0842500000000008,9.0842500000000008,0.18939,0.18939,null,398.9823166826032]
[null,2021,64.635135302581688,64.635135302581688,215.45045100860568,215.45045100860568,51.708108242065357,51.708108242065357,9.575575600382475,9.575575600382475,23.938939000956186,23.938939000956186,1.4363363400573712,1.4363363400573712,102.11171952447495,102.11171952447495,9.7331250000000011,9.7331250000000011,0.18939,0.18939,null,414.14364471654187,null,71.816817002868547,71.816817002868547,239.38939000956185,239.38939000956185,51.708108242065357,51.708108242065357,9.575575600382475,9.575575600382475,21.545045100860566,21.545045100860566,1.4363363400573712,1.4363363400573712,73.384992723327514,73.384992723327514,9.7331250000000011,9.7331250000000011,0.18939,0.18939,null,406.9619630162548]
[null,2022,64.462774941774811,64.462774941774811,214.87591647258276,214.87591647258276,51.570219953419858,51.570219953419858,9.7670871123901257,9.7670871123901257,24.417717780975313,24.417717780975313,1.4650630668585187,1.4650630668585187,111.22418629150485,111.22418629150485,10.382000000000001,10.382000000000001,0.18939,0.18939,null,423.89158067773121,null,73.253153342925927,73.253153342925927,244.17717780975312,244.17717780975312,51.570219953419858,51.570219953419858,9.7670871123901257,9.7670871123901257,21.487591647258274,21.487591647258274,1.4650630668585187,1.4650630668585187,76.062672686900385,76.062672686900385,10.382000000000001,10.382000000000001,0.18939,0.18939,null,415.10120227658001]
[null,2023,64.257666112414626,64.257666112414626,214.19222037471542,214.19222037471542,51.40613288993169,51.40613288993169,9.9624288546379258,9.9624288546379258,24.906072136594815,24.906072136594815,1.4943643281956889,1.4943643281956889,120.68229303540613,120.68229303540613,11.030875000000002,11.030875000000002,0.18939,0.18939,null,433.86377661948177,null,74.718216409784446,74.718216409784446,249.06072136594815,249.06072136594815,51.40613288993169,51.40613288993169,9.9624288546379258,9.9624288546379258,21.419222037471542,21.419222037471542,1.4943643281956889,1.4943643281956889,78.84009184592685,78.84009184592685,11.030875000000002,11.030875000000002,0.18939,0.18939,null,423.40322632211189]
[null,2024,64.018567819903311,64.018567819903311,213.39522606634438,213.39522606634438,51.214854255922653,51.214854255922653,10.161677431730686,10.161677431730686,25.404193579326716,25.404193579326716,1.5242516147596028,1.5242516147596028,130.49596081854691,130.49596081854691,11.679750000000002,11.679750000000002,0.18939,0.18939,null,444.06530376663096,null,76.212580737980133,76.212580737980133,254.04193579326713,254.04193579326713,51.214854255922653,51.214854255922653,10.161677431730686,10.161677431730686,21.339522606634439,21.339522606634439,1.5242516147596028,1.5242516147596028,81.719909146239615,81.719909146239615,11.679750000000002,11.679750000000002,0.18939,0.18939,null,431.87129084855411]
[null,2025,63.744202529246593,63.744202529246593,212.48067509748864,212.48067509748864,50.99536202339727,50.99536202339727,10.364910980365298,10.364910980365298,25.912277450913248,25.912277450913248,1.5547366470547948,1.5547366470547948,140.67536928979911,140.67536928979911,12.328625000000002,12.328625000000002,0.18939,0.18939,null,454.50134648901849,null,77.736832352739739,77.736832352739739,259.12277450913246,259.12277450913246,50.99536202339727,50.99536202339727,10.364910980365298,10.364910980365298,21.248067509748864,21.248067509748864,1.5547366470547948,1.5547366470547948,84.704849995826521,84.704849995826521,12.328625000000002,12.328625000000002,0.18939,0.18939,null,440.5087166655253]
[null,2026,63.433255199835621,63.433255199835621,211.44418399945209,211.44418399945209,50.746604159868497,50.746604159868497,10.572209199972603,10.572209199972603,26.430522999931512,26.430522999931512,1.5858313799958905,1.5858313799958905,151.23096305957398,151.23096305957398,12.977500000000003,12.977500000000003,0.18939,0.18939,null,465.17720479879449,null,79.291568999794521,79.291568999794521,264.30522999931509,264.30522999931509,50.746604159868497,50.746604159868497,10.572209199972603,10.572209199972603,21.144418399945213,21.144418399945213,1.5858313799958905,1.5858313799958905,87.797707859738296,87.797707859738296,12.977500000000003,12.977500000000003,0.18939,0.18939,null,449.31889099883551]
[null,2027,61.466824288640716,61.466824288640716,204.88941429546904,204.88941429546904,49.173459430912565,49.173459430912565,10.783653383972055,10.783653383972055,26.95913345993014,26.95913345993014,1.6175480075958082,1.6175480075958082,170.47687133208245,170.47687133208245,13.626375000000003,13.626375000000003,0.18939,0.18939,null,477.71584490996224,null,80.877400379790416,80.877400379790416,269.59133459930138,269.59133459930138,50.467497836989217,50.467497836989217,10.783653383972055,10.783653383972055,21.028124098745511,21.028124098745511,1.6175480075958082,1.6175480075958082,91.001345892208349,91.001345892208349,13.626375000000003,13.626375000000003,0.18939,0.18939,null,458.30526881881224]
[null,2028,61.046261806665797,61.046261806665797,203.48753935555266,203.48753935555266,48.83700944533264,48.83700944533264,10.999326451651497,10.999326451651497,27.498316129128739,27.498316129128739,1.6498989677477243,1.6498989677477243,181.98333042649574,181.98333042649574,14.275250000000003,14.275250000000003,0.18939,0.18939,null,488.92006077590895,null,82.494948387386216,82.494948387386216,274.98316129128739,274.98316129128739,50.156928619530824,50.156928619530824,10.999326451651497,10.999326451651497,20.898720258137843,20.898720258137843,1.6498989677477243,1.6498989677477243,94.318698606833223,94.318698606833223,14.275250000000003,14.275250000000003,0.18939,0.18939,null,467.47137419518856]
[null,2029,60.584290095696439,60.584290095696439,201.94763365232146,201.94763365232146,48.467432076557145,48.467432076557145,11.219312980684526,11.219312980684526,28.048282451711316,28.048282451711316,1.6828969471026789,1.6828969471026789,193.90228583015272,193.90228583015272,14.924125000000004,14.924125000000004,0.18939,0.18939,null,500.38135893852996,null,84.144847355133948,84.144847355133948,280.48282451711316,280.48282451711316,49.813749634239294,49.813749634239294,11.219312980684526,11.219312980684526,20.755729014266372,20.755729014266372,1.6828969471026789,1.6828969471026789,97.752773585686327,97.752773585686327,14.924125000000004,14.924125000000004,0.18939,0.18939,null,476.82080167909271]
[null,2030,60.079421011565636,60.079421011565636,200.26473670521878,200.26473670521878,48.063536809252511,48.063536809252511,11.443699240298217,11.443699240298217,28.609248100745546,28.609248100745546,1.7165548860447326,1.7165548860447326,206.24537526178545,206.24537526178545,15.573000000000002,15.573000000000002,0.18939,0.18939,null,512.10554100334537,null,85.827744302236624,85.827744302236624,286.09248100745543,286.09248100745543,49.436780718088301,49.436780718088301,11.443699240298217,11.443699240298217,20.598658632536793,20.598658632536793,1.7165548860447326,1.7165548860447326,101.30665322825081,101.30665322825081,15.573000000000002,15.573000000000002,0.18939,0.18939,null,486.35721771267424]
[null,2031,60.405566439914132,60.405566439914132,201.35188813304711,201.35188813304711,48.324453151931301,48.324453151931301,11.672573225104182,11.672573225104182,29.181433062760455,29.181433062760455,1.7508859837656272,1.7508859837656272,215.17947125868625,215.17947125868625,15.573,15.573,0.18939,0.18939,null,523.22309481529521,null,87.544299188281357,87.544299188281357,291.81433062760453,291.81433062760453,49.725161938943806,49.725161938943806,11.672573225104182,11.672573225104182,20.718817474559923,20.718817474559923,1.7508859837656272,1.7508859837656272,104.64020281694968,104.64020281694968,15.573,15.573,0.18939,0.18939,null,496.08436206692807]
[null,{"$f":"B38","v":2032},60.720725916991938,{"$f":"D154*$L38","v":60.720725916991938},202.40241972330648,{"$f":"F154*$L38","v":202.40241972330648},48.576580733593552,{"$f":"H154*$L38","v":48.576580733593552},11.906024689606266,{"$f":"J154*$L38","v":11.906024689606266},29.765061724015666,{"$f":"L154*$L38","v":29.765061724015666},1.7859037034409397,{"$f":"N154*$L38","v":1.7859037034409397},224.38212798935837,{"$f":"P154*$L38","v":224.38212798935837},15.573,{"$f":"R154*$L38","v":15.573},0.18939,{"$f":"T154*$L38","v":0.18939},null,{"$f":"SUM(D329:T329)-L38","v":534.58050856332147},null,89.295185172046985,{"$f":"Y154*$L38","v":89.295185172046985},297.65061724015663,{"$f":"AA154*$L38","v":297.65061724015663},50.00530369634631,{"$f":"AC154*$L38","v":50.00530369634631},11.906024689606266,{"$f":"AE154*$L38","v":11.906024689606266},20.835543206810961,{"$f":"AG154*$L38","v":20.835543206810961},1.7859037034409397,{"$f":"AI154*$L38","v":1.7859037034409397},108.06026677190516,{"$f":"AK154*$L38","v":108.06026677190516},15.573,{"$f":"AM154*$L38","v":15.573},0.18939,{"$f":"AO154*$L38","v":0.18939},null,{"$f":"SUM(Y329:AO329)-L38","v":506.00604930826648}]
[null,2033,61.024329546576908,61.024329546576908,203.41443182192302,203.41443182192302,48.819463637261535,48.819463637261535,12.144145183398392,12.144145183398392,30.36036295849598,30.36036295849598,1.8216217775097587,1.8216217775097587,233.86051424475403,233.86051424475403,15.573,15.573,0.18939,0.18939,null,546.18292962334294,null,91.081088875487936,91.081088875487936,303.60362958495978,303.60362958495978,50.276761059269333,50.276761059269333,12.144145183398392,12.144145183398392,20.948650441362226,20.948650441362226,1.8216217775097587,1.8216217775097587,111.56897224793215,111.56897224793215,15.573,15.573,0.18939,0.18939,null,516.12617029443186]
[null,2034,61.315789030978479,61.315789030978479,204.38596343659495,204.38596343659495,49.052631224782793,49.052631224782793,12.387028087066362,12.387028087066362,30.967570217665909,30.967570217665909,1.8580542130599544,1.8580542130599544,243.62197814316966,243.62197814316966,15.573,15.573,0.18939,0.18939,null,558.03561532233959,null,92.902710652997712,92.902710652997712,309.67570217665906,309.67570217665906,50.539074595230751,50.539074595230751,12.387028087066362,12.387028087066362,21.057947748012815,21.057947748012815,1.8580542130599544,1.8580542130599544,115.16849688029146,115.16849688029146,15.573,15.573,0.18939,0.18939,null,526.44869370032063]
[null,2035,61.594497162937458,61.594497162937458,205.31499054312491,205.31499054312491,49.275597730349972,49.275597730349972,12.634768648807688,12.634768648807688,31.586921622019219,31.586921622019219,1.8952152973211531,1.8952152973211531,253.67405143582397,253.67405143582397,15.573,15.573,0.18939,0.18939,null,570.14393527744699,null,94.760764866057656,94.760764866057656,315.86921622019219,315.86921622019219,50.791769968206893,50.791769968206893,12.634768648807688,12.634768648807688,21.163237486752873,21.163237486752873,1.8952152973211531,1.8952152973211531,118.86106995304601,118.86106995304601,15.573,15.573,0.18939,0.18939,null,536.97766757432703]
[null,2036,61.859827304562437,61.859827304562437,206.19942434854144,206.19942434854144,49.487861843649945,49.487861843649945,12.887464021783842,12.887464021783842,32.218660054459605,32.218660054459605,1.9331196032675764,1.9331196032675764,264.0244539129273,264.0244539129273,15.573,15.573,0.18939,0.18939,null,582.51337378463006,null,96.655980163378814,96.655980163378814,322.18660054459605,322.18660054459605,51.03435752626401,51.03435752626401,12.887464021783842,12.887464021783842,21.264315635943337,21.264315635943337,1.9331196032675764,1.9331196032675764,122.64897359395843,122.64897359395843,15.573,15.573,0.18939,0.18939,null,547.71722092581342]
[null,2037,62.111132852987225,62.111132852987225,207.03710950995739,207.03710950995739,49.688906282389773,49.688906282389773,13.145213302219521,13.145213302219521,32.8630332555488,32.8630332555488,1.9717819953329281,1.9717819953329281,274.68109791254034,274.68109791254034,15.573000000000002,15.573000000000002,0.18938999999999998,0.18938999999999998,null,595.14953225798888,null,98.589099766646399,98.589099766646399,328.630332555488,328.630332555488,51.266331878656118,51.266331878656118,13.145213302219521,13.145213302219521,21.360971616106717,21.360971616106717,1.9717819953329281,1.9717819953329281,126.53454399652641,126.53454399652641,15.573000000000002,15.573000000000002,0.18938999999999998,0.18938999999999998,null,558.67156534433013]
[null,2038,62.347746692427172,62.347746692427172,207.82582230809058,207.82582230809058,49.878197353941736,49.878197353941736,13.408117568263911,13.408117568263911,33.520293920659775,33.520293920659775,2.0112176352395865,2.0112176352395865,285.65209293457281,285.65209293457281,15.573,15.573,0.18939,0.18939,null,608.05813172076864,null,100.56088176197933,100.56088176197933,335.20293920659776,335.20293920659776,51.487171462133404,51.487171462133404,13.408117568263911,13.408117568263911,21.452988109222254,21.452988109222254,2.0112176352395865,2.0112176352395865,130.52017266975929,130.52017266975929,15.573,15.573,0.18939,0.18939,null,569.84499665121643]
[null,2039,62.568980632303528,62.568980632303528,208.56326877434509,208.56326877434509,50.055184505842817,50.055184505842817,13.67627991962919,13.67627991962919,34.190699799072974,34.190699799072974,2.0514419879443784,2.0514419879443784,296.94575036232152,296.94575036232152,15.573,15.573,0.18939000000000003,0.18939000000000003,null,621.24501534915623,null,102.57209939721892,102.57209939721892,341.90699799072974,341.90699799072974,51.696338096198325,51.696338096198325,13.67627991962919,13.67627991962919,21.540140873415968,21.540140873415968,2.0514419879443784,2.0514419879443784,134.608307716323,134.608307716323,15.573,15.573,0.18939000000000003,0.18939000000000003,null,581.24189658424109]
[null,2040,62.774124831097971,62.774124831097971,209.24708277032656,209.24708277032656,50.219299864878373,50.219299864878373,13.949805518021774,13.949805518021774,34.874513795054433,34.874513795054433,2.092470827703266,2.092470827703266,308.57058829400631,308.57058829400631,15.573,15.573,0.18939,0.18939,null,634.71615106999081,null,104.62354138516331,104.62354138516331,348.74513795054435,348.74513795054435,51.893276527040982,51.893276527040982,13.949805518021774,13.949805518021774,21.622198552933746,21.622198552933746,2.092470827703266,2.092470827703266,138.80145513968137,138.80145513968137,15.573,15.573,0.18939,0.18939,null,592.86673451592549]
[null,2041,62.962447205591261,62.962447205591261,209.87482401863753,209.87482401863753,50.369957764473,50.369957764473,14.228801628382209,14.228801628382209,35.572004070955522,35.572004070955522,2.1343202442573315,2.1343202442573315,320.53533648681366,320.53533648681366,15.572999999999999,15.572999999999999,0.18939000000000003,0.18939000000000003,null,648.47763421351954,null,106.71601221286657,106.71601221286657,355.72004070955524,355.72004070955524,52.077413959878875,52.077413959878875,14.228801628382209,14.228801628382209,21.698922483282864,21.698922483282864,2.1343202442573315,2.1343202442573315,143.10218018088733,143.10218018088733,15.572999999999999,15.572999999999999,0.18939000000000003,0.18939000000000003,null,604.72406920624405]
[null,2042,63.133192825131836,63.133192825131836,210.44397608377281,210.44397608377281,50.506554260105474,50.506554260105474,14.513377660949853,14.513377660949853,36.283444152374635,36.283444152374635,2.177006649142478,2.177006649142478,332.84894141601558,332.84894141601558,15.572999999999999,15.572999999999999,0.18938999999999998,0.18938999999999998,null,662.53569022236104,null,108.85033245712388,108.85033245712388,362.83444152374631,362.83444152374631,52.248159579419458,52.248159579419458,14.513377660949853,14.513377660949853,21.770066491424775,21.770066491424775,2.177006649142478,2.177006649142478,147.51310868568578,147.51310868568578,15.572999999999999,15.572999999999999,0.18938999999999998,0.18938999999999998,null,616.818550590369]
[null,2043,63.285583290571829,63.285583290571829,210.95194430190608,210.95194430190608,50.62846663245746,50.62846663245746,14.803645214168853,14.803645214168853,37.009113035422132,37.009113035422132,2.2205467821253282,2.2205467821253282,345.52057145179094,345.52057145179094,15.573000000000002,15.573000000000002,0.18939,0.18939,null,676.89667741787127,null,111.0273391062664,111.0273391062664,370.09113035422132,370.09113035422132,52.404904058157733,52.404904058157733,14.803645214168853,14.803645214168853,21.835376690899054,21.835376690899054,2.2205467821253282,2.2205467821253282,152.03692850260393,152.03692850260393,15.573000000000002,15.573000000000002,0.18939,0.18939,null,629.15492160217684]
[null,2044,63.418816097499352,63.418816097499352,211.39605365833117,211.39605365833117,50.735052877999486,50.735052877999486,15.09971811845223,15.09971811845223,37.749295296130576,37.749295296130576,2.2649577177678348,2.2649577177678348,358.55962215643092,358.55962215643092,15.573,15.573,0.18938999999999998,0.18938999999999998,null,691.56708982511225,null,113.24788588839174,113.24788588839174,377.49295296130578,377.49295296130578,52.547019052213749,52.547019052213749,15.09971811845223,15.09971811845223,21.894591271755729,21.894591271755729,2.2649577177678348,2.2649577177678348,156.67639091272451,156.67639091272451,15.573,15.573,0.18938999999999998,0.18938999999999998,null,641.73802003421986]
[null,2045,63.532063983387729,63.532063983387729,211.77354661129246,211.77354661129246,50.825651186710189,50.825651186710189,15.401712480821276,15.401712480821276,38.504281202053193,38.504281202053193,2.3102568721231913,2.3102568721231913,371.97572170467572,371.97572170467572,15.572999999999999,15.572999999999999,0.18939000000000003,0.18939000000000003,null,706.55356005767612,null,115.51284360615955,115.51284360615955,385.04281202053187,385.04281202053187,52.67385668440874,52.67385668440874,15.401712480821276,15.401712480821276,21.947440285170313,21.947440285170313,2.3102568721231913,2.3102568721231913,161.43431209184882,161.43431209184882,15.572999999999999,15.572999999999999,0.18939000000000003,0.18939000000000003,null,654.57278043490442]
[null,2046,63.62447425827267,63.62447425827267,212.08158086090887,212.08158086090887,50.899579406618123,50.899579406618123,15.709746730437701,15.709746730437701,39.274366826094251,39.274366826094251,2.356462009565655,2.356462009565655,385.77873642998776,385.77873642998776,15.573,15.573,0.18939,0.18939,null,721.86286226361267,null,117.82310047828275,117.82310047828275,392.74366826094251,392.74366826094251,52.784749014270659,52.784749014270659,15.709746730437701,15.709746730437701,21.993645422612776,21.993645422612776,2.356462009565655,2.356462009565655,166.31357460577294,166.31357460577294,15.573,15.573,0.18939,0.18939,null,667.66423604360261]
[null,2047,63.695168118559621,63.695168118559621,212.31722706186545,212.31722706186545,50.956134494847703,50.956134494847703,16.023941665046454,16.023941665046454,40.059854162616141,40.059854162616141,2.403591249756968,2.403591249756968,399.97877649963044,399.97877649963044,15.573,15.573,0.18939,0.18939,null,737.50191513376308,null,120.1795624878484,120.1795624878484,400.59854162616136,400.59854162616136,52.87900749465328,52.87900749465328,16.023941665046454,16.023941665046454,22.032919789438871,22.032919789438871,2.403591249756968,2.403591249756968,171.31712893941744,171.31712893941744,15.573,15.573,0.18939,0.18939,null,681.01752076447497]
[null,2048,63.743239943554769,63.743239943554769,212.47746647851591,212.47746647851591,50.994591954843813,50.994591954843813,16.344420498347382,16.344420498347382,40.86105124586846,40.86105124586846,2.4516630747521075,2.4516630747521075,414.5862017214867,414.5862017214867,15.573,15.573,0.18939,0.18939,null,753.47778497381466,null,122.58315373760537,122.58315373760537,408.61051245868458,408.61051245868458,52.955922414645499,52.955922414645499,16.344420498347382,16.344420498347382,22.064967672768962,22.064967672768962,2.4516630747521075,2.4516630747521075,176.44799506056518,176.44799506056518,15.573,15.573,0.18939,0.18939,null,694.63787117976369]
[null,2049,63.76775657430229,63.76775657430229,212.55918858100765,212.55918858100765,51.01420525944183,51.01420525944183,16.67130890831433,16.67130890831433,41.678272270785833,41.678272270785833,2.5006963362471497,2.5006963362471497,429.61162748561748,429.61162748561748,15.573000000000002,15.573000000000002,0.18939,0.18939,null,769.79768884141436,null,125.03481681235748,125.03481681235748,416.78272270785828,416.78272270785828,53.014762328439552,53.014762328439552,16.67130890831433,16.67130890831433,22.089484303516482,22.089484303516482,2.5006963362471497,2.5006963362471497,181.70926401898328,181.70926401898328,15.573000000000002,15.573000000000002,0.18939,0.18939,null,708.53062860335899]
[null,2050,63.767756574302297,63.767756574302297,212.55918858100765,212.55918858100765,51.01420525944183,51.01420525944183,17.004735086480618,17.004735086480618,42.511837716201548,42.511837716201548,2.550710262972093,2.550710262972093,445.06593084362493,445.06593084362493,15.573,15.573,0.18939,0.18939,null,786.46899774972894,null,127.53551314860464,127.53551314860464,425.11837716201546,425.11837716201546,53.054773469819501,53.054773469819501,17.004735086480618,17.004735086480618,22.106155612424796,22.106155612424796,2.550710262972093,2.550710262972093,187.10409958171385,187.10409958171385,15.573,15.573,0.18939,0.18939,null,722.70124117542696]
[]
[]
[null,"5. Scenario 4: Waste to energy (WTE)"]
[]
[null,"Year","Food (Gg/yr)",null,"Garden (Gg/yr)",null,"Paper (Gg/yr)",null,"Wood (Gg/yr)",null,"Textiles (Gg/yr)",null,"Nappies (Gg/yr)",null,"Inert (Gg/yr)",null,"Sludge (Gg/yr)",null,"Industrial (Gg/yr)"]
[null,null,"TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER","TNC ","USER"]
[null,{"$f":"B6","v":2000},29.904990459750007,{"$f":"D179*$L6","v":29.904990459750007},99.683301532500025,{"$f":"F179*$L6","v":99.683301532500025},23.923992367800004,{"$f":"H179*$L6","v":23.923992367800004},3.987332061300001,{"$f":"J179*$L6","v":3.987332061300001},9.9683301532500028,{"$f":"L179*$L6","v":9.9683301532500028},0.59809980919500016,{"$f":"N179*$L6","v":0.59809980919500016},31.300556681205023,{"$f":"P179*$L6","v":31.300556681205023},0,{"$f":"R179*$L6","v":0},0,{"$f":"T179*$L6","v":0},null,{"$f":"SUM(D354:T354)-L6","v":169.46161260525002}]
[null,2001,40.483230837720001,40.483230837720001,134.9441027924,134.9441027924,32.386584670175999,32.386584670175999,5.3977641116960005,5.3977641116960005,13.49441027924,13.49441027924,0.80966461675440005,0.80966461675440005,42.3724482768136,42.3724482768136,0,0,0,0,null,229.40497474707996]
[null,2002,54.586830322499999,54.586830322499999,181.95610107499999,181.95610107499999,43.669464257999998,43.669464257999998,7.2782440429999999,7.2782440429999999,18.195610107499999,18.195610107499999,1.09173660645,1.09173660645,57.134215737550051,57.134215737550051,0,0,0,0,null,309.32537182750002]
[null,2003,55.867108239000004,55.867108239000004,186.22369413000001,186.22369413000001,44.693686591199999,44.693686591199999,7.4489477652000007,7.4489477652000007,18.622369413000001,18.622369413000001,1.1173421647800001,1.1173421647800001,58.474239956820043,58.474239956820043,0,0,0,0,null,316.58028002100014]
[null,2004,57.180621595499993,57.180621595499993,190.60207198499998,190.60207198499998,45.744497276399997,45.744497276399997,7.6240828793999995,7.6240828793999995,19.060207198499999,19.060207198499999,1.1436124319099998,1.1436124319099998,59.849050603289982,59.849050603289982,0,0,0,0,null,324.02352237450003]
[null,2005,58.526479286999994,58.526479286999994,195.08826428999998,195.08826428999998,46.821183429599998,46.821183429599998,7.8035305715999996,7.8035305715999996,19.508826428999999,19.508826428999999,1.17052958574,1.17052958574,54.807860987059996,54.807860987059996,5.9130000000000003,5.9130000000000003,0.53685400000000005,0.53685400000000005,null,331.65004929300017]
[null,2006,61.056597101999998,61.056597101999998,203.52199034,203.52199034,48.845277681599995,48.845277681599995,8.140879613600001,8.140879613600001,20.352199034000002,20.352199034000002,1.22113194204,1.22113194204,55.351078966759928,55.351078966759928,8.0559999999999992,8.0559999999999992,0.49882600000000005,0.49882600000000005,null,345.98738357799982]
[null,2007,59.162898941999998,59.162898941999998,197.20966314,197.20966314,47.330319153600001,47.330319153600001,7.8883865256000005,7.8883865256000005,19.720966314000002,19.720966314000002,1.1832579788399999,1.1832579788399999,47.960142225959999,47.960142225959999,13.077000000000002,13.077000000000002,0.88669200000000004,0.88669200000000004,null,335.25642733799992]
[null,2008,59.923617104999998,59.923617104999998,199.74539035000001,199.74539035000001,47.938893684,47.938893684,7.9898156140000003,7.9898156140000003,19.974539035000003,19.974539035000003,1.1984723421000001,1.1984723421000001,49.778948569900024,49.778948569900024,12.148,12.148,0.79310400000000003,0.79310400000000003,null,339.56716359499995]
[null,2009,62.391682431,62.391682431,207.97227477000001,207.97227477000001,49.9133459448,49.9133459448,8.3188909907999999,8.3188909907999999,20.797227477000003,20.797227477000003,1.2478336486200001,1.2478336486200001,55.010414277780001,55.010414277780001,9.1259999999999994,9.1259999999999994,1.1668799999999999,1.1668799999999999,null,353.55286710899998]
[null,2010,64.153748977500001,64.153748977500001,213.845829925,213.845829925,51.322999181999997,51.322999181999997,8.5538331969999994,8.5538331969999994,21.3845829925,21.3845829925,1.28307497955,1.28307497955,55.066966596450015,55.066966596450015,10.949,10.949,1.131624,1.131624,null,363.53791087249982]
[null,2011,62.174060999999995,62.174060999999995,207.24687,207.24687,49.739248799999999,49.739248799999999,8.2898747999999998,8.2898747999999998,20.724687000000003,20.724687000000003,1.2434812200000001,1.2434812200000001,53.110462180000006,53.110462180000006,10.401999999999999,10.401999999999999,1.5630550000000001,1.5630550000000001,null,352.31967900000018]
[null,2012,58.180867482000004,58.180867482000004,193.93622494000002,193.93622494000002,46.544693985600006,46.544693985600006,7.757448997600001,7.757448997600001,19.393622494000002,19.393622494000002,1.1636173496400002,1.1636173496400002,52.848005631159992,52.848005631159992,7.37,7.37,0.67796900000000004,0.67796900000000004,null,329.69158239800021]
[null,2013,64.456379938500007,64.456379938500007,214.85459979500001,214.85459979500001,51.565103950800001,51.565103950800001,8.5941839918000014,8.5941839918000014,21.485459979500003,21.485459979500003,1.2891275987700002,1.2891275987700002,60.176386335630063,60.176386335630063,6.963000000000001,6.963000000000001,0.32495800000000002,0.32495800000000002,null,365.2528196515002]
[null,2014,62.520861037500005,62.520861037500005,208.40287012500002,208.40287012500002,50.01668883,50.01668883,8.3361148050000011,8.3361148050000011,20.840287012500003,20.840287012500003,1.2504172207500002,1.2504172207500002,60.058111219249952,60.058111219249952,5.1909999999999998,5.1909999999999998,0.18939,0.18939,null,354.2848792124999]
[null,2015,63.771278258250007,63.771278258250007,212.57092752750003,212.57092752750003,51.017022606600008,51.017022606600008,8.5028371011000008,8.5028371011000008,21.257092752750005,21.257092752750005,1.2754255651650002,1.2754255651650002,60.718006243635045,60.718006243635045,5.8398750000000001,5.8398750000000001,0.18939,0.18939,null,361.37057679675036]
[null,2016,65.046703823415015,65.046703823415015,216.82234607805006,216.82234607805006,52.037363058732012,52.037363058732012,8.6728938431220026,8.6728938431220026,21.682234607805007,21.682234607805007,1.3009340764683004,1.3009340764683004,61.404076668507741,61.404076668507741,6.4887500000000005,6.4887500000000005,0.18939,0.18939,null,368.59798833268491]
[null,2017,66.34763789988331,66.34763789988331,221.15879299961102,221.15879299961102,53.078110319906642,53.078110319906642,8.8463517199844404,8.8463517199844404,22.115879299961104,22.115879299961104,1.3269527579976661,1.3269527579976661,62.116846001877825,62.116846001877825,7.1376250000000008,7.1376250000000008,0.18939,0.18939,null,375.96994809933847]
[null,2018,67.67459065788097,67.67459065788097,225.58196885960325,225.58196885960325,54.139672526304778,54.139672526304778,9.0232787543841297,9.0232787543841297,22.558196885960328,22.558196885960328,1.3534918131576195,1.3534918131576195,62.856848221915413,62.856848221915413,7.7865000000000011,7.7865000000000011,0.18939,0.18939,null,383.4893470613257]
[null,2019,36.178082471038593,36.178082471038593,120.5936082367953,120.5936082367953,28.942465976830874,28.942465976830874,4.823744329471813,4.823744329471813,12.059360823679533,12.059360823679533,0.72356164942077195,0.72356164942077195,248.24162798635376,248.24162798635376,8.4353750000000005,8.4353750000000005,0.18939,0.18939,null,424.00913400255206]
[null,2020,37.55864412045937,37.55864412045937,125.19548040153123,125.19548040153123,30.046915296367494,30.046915296367494,5.0078192160612494,5.0078192160612494,12.519548040153124,12.519548040153124,0.75117288240918734,0.75117288240918734,249.03774084608079,249.03774084608079,9.0842500000000008,9.0842500000000008,0.18939,0.18939,null,431.83231668260322]
[null,2021,38.966817002868552,38.966817002868552,129.88939000956185,129.88939000956185,31.173453602294845,31.173453602294845,5.1955756003824742,5.1955756003824742,12.988939000956186,12.988939000956186,0.77933634005737107,0.77933634005737107,249.86275346300241,249.86275346300241,9.7331250000000011,9.7331250000000011,0.18939,0.18939,null,439.81196301625505]
[null,2022,40.403153342925933,40.403153342925933,134.67717780975312,134.67717780975312,32.322522674340746,32.322522674340746,5.3870871123901249,5.3870871123901249,13.467717780975313,13.467717780975313,0.8080630668585187,0.8080630668585187,250.71724383226245,250.71724383226245,10.382000000000001,10.382000000000001,0.18939,0.18939,null,447.95120227658015]
[null,2023,41.868216409784445,41.868216409784445,139.56072136594815,139.56072136594815,33.494573127827557,33.494573127827557,5.5824288546379259,5.5824288546379259,13.956072136594816,13.956072136594816,0.83736432819568896,0.83736432819568896,251.60180150890773,251.60180150890773,11.030875000000002,11.030875000000002,0.18939,0.18939,null,456.25322632211203]
[null,2024,43.362580737980139,43.362580737980139,144.54193579326713,144.54193579326713,34.690064590384111,34.690064590384111,5.7816774317306852,5.7816774317306852,14.454193579326713,14.454193579326713,0.86725161475960277,0.86725161475960277,252.51702783908587,252.51702783908587,11.679750000000002,11.679750000000002,0.18939,0.18939,null,464.72129084855425]
[null,2025,44.886832352739738,44.886832352739738,149.62277450913246,149.62277450913246,35.909465882191789,35.909465882191789,5.9849109803652984,5.9849109803652984,14.962277450913247,14.962277450913247,0.89773664705479472,0.89773664705479472,253.46353619586762,253.46353619586762,12.328625000000002,12.328625000000002,0.18939,0.18939,null,473.35871666552509]
[null,2026,46.441568999794526,46.441568999794526,154.80522999931509,154.80522999931509,37.15325519983562,37.15325519983562,6.1922091999726039,6.1922091999726039,15.480522999931509,15.480522999931509,0.92883137999589049,0.92883137999589049,254.44195221978492,254.44195221978492,12.977500000000003,12.977500000000003,0.18939,0.18939,null,482.16889099883542]
[null,2027,48.027400379790414,48.027400379790414,160.09133459930138,160.09133459930138,38.42192030383233,38.42192030383233,6.4036533839720553,6.4036533839720553,16.009133459930137,16.009133459930137,0.96054800759580827,0.96054800759580827,255.45291406418062,255.45291406418062,13.626375000000003,13.626375000000003,0.18939,0.18939,null,491.15526881881237]
[null,2028,49.644948387386215,49.644948387386215,165.48316129128739,165.48316129128739,39.715958709908975,39.715958709908975,6.6193264516514958,6.6193264516514958,16.54831612912874,16.54831612912874,0.99289896774772435,0.99289896774772435,256.49707264546419,256.49707264546419,14.275250000000003,14.275250000000003,0.18939,0.18939,null,500.32137419518835]
[null,2029,51.294847355133946,51.294847355133946,170.98282451711316,170.98282451711316,41.035877884107158,41.035877884107158,6.8393129806845261,6.8393129806845261,17.098282451711317,17.098282451711317,1.0258969471026789,1.0258969471026789,257.57509189837344,257.57509189837344,14.924125000000004,14.924125000000004,0.18939,0.18939,null,509.67080167909216]
[null,2030,52.97774430223663,52.97774430223663,176.59248100745543,176.59248100745543,42.3821954417893,42.3821954417893,7.0636992402982175,7.0636992402982175,17.659248100745543,17.659248100745543,1.0595548860447326,1.0595548860447326,258.68764903634104,258.68764903634104,15.573000000000002,15.573000000000002,0.18939,0.18939,null,519.20721771267438]
[null,2031,54.694299188281356,54.694299188281356,182.31433062760453,182.31433062760453,43.755439350625089,43.755439350625089,7.2925732251041815,7.2925732251041815,18.231433062760455,18.231433062760455,1.0938859837656272,1.0938859837656272,260.48430981706781,260.48430981706781,15.573,15.573,0.18939,0.18939,null,528.93436206692775]
[null,{"$f":"B38","v":2032},56.44518517204699,56.44518517204699,188.15061724015663,188.15061724015663,45.156148137637594,45.156148137637594,7.5260246896062659,7.5260246896062659,18.815061724015663,18.815061724015663,1.1289037034409399,1.1289037034409399,262.31690381340917,262.31690381340917,15.573,15.573,0.18939,0.18939,null,{"$f":"SUM(D386:T386)-L38","v":538.85604930826662}]
[null,2033,58.231088875487927,58.231088875487927,194.1036295849598,194.1036295849598,46.584871100390338,46.584871100390338,7.7641451833983908,7.7641451833983908,19.41036295849598,19.41036295849598,1.1646217775097587,1.1646217775097587,264.18614968967739,264.18614968967739,15.573,15.573,0.18939,0.18939,null,548.97617029443177]
[null,2034,60.052710652997717,{"$f":"D213*$L40","v":60.052710652997717},200.17570217665906,200.17570217665906,48.042168522398171,48.042168522398171,8.007028087066363,8.007028087066363,20.017570217665906,20.017570217665906,1.2010542130599544,1.2010542130599544,266.09278048347096,266.09278048347096,15.573,15.573,0.18939,0.18939,null,559.29869370032077]
[null,2035,61.910764866057647,61.910764866057647,206.36921622019219,206.36921622019219,49.528611892846122,49.528611892846122,8.254768648807687,8.254768648807687,20.636921622019223,20.636921622019223,1.2382152973211531,1.2382152973211531,268.03754389314037,268.03754389314037,15.573,15.573,0.18939,0.18939,null,569.82766757432717]
[null,2036,63.805980163378813,63.805980163378813,212.68660054459605,212.68660054459605,51.04478413070305,51.04478413070305,8.5074640217838429,8.5074640217838429,21.268660054459605,21.268660054459605,1.2761196032675763,1.2761196032675763,270.02120257100313,270.02120257100313,15.573,15.573,0.18939,0.18939,null,580.56722092581333]
[null,2037,65.73909976664639,65.73909976664639,219.130332555488,219.130332555488,52.591279813317108,52.591279813317108,8.7652133022195198,8.7652133022195198,21.913033255548804,21.913033255548804,1.3147819953329281,1.3147819953329281,272.04453442242328,272.04453442242328,15.573000000000002,15.573000000000002,0.18938999999999998,0.18938999999999998,null,591.52156534433004]
[null,2038,67.710881761979323,67.710881761979323,225.70293920659776,225.70293920659776,54.16870540958346,54.16870540958346,9.0281175682639105,9.0281175682639105,22.570293920659779,22.570293920659779,1.3542176352395865,1.3542176352395865,274.10833291087175,274.10833291087175,15.573,15.573,0.18939,0.18939,null,602.69499665121657]
[null,2039,69.722099397218912,69.722099397218912,232.40699799072974,232.40699799072974,55.777679517775134,55.777679517775134,9.296279919629189,9.296279919629189,23.240699799072978,23.240699799072978,1.3944419879443786,1.3944419879443786,276.21340736908917,276.21340736908917,15.573,15.573,0.18939000000000003,0.18939000000000003,null,614.091896584241]
[null,2040,71.773541385163298,71.773541385163298,239.24513795054438,239.24513795054438,57.418833108130634,57.418833108130634,9.5698055180217736,9.5698055180217736,23.924513795054438,23.924513795054438,1.4354708277032662,1.4354708277032662,278.36058331647092,278.36058331647092,15.573,15.573,0.18939,0.18939,null,625.71673451592562]
[null,2041,73.866012212866565,73.866012212866565,246.22004070955524,246.22004070955524,59.092809770293258,59.092809770293258,9.8488016283822102,9.8488016283822102,24.622004070955526,24.622004070955526,1.4773202442573314,1.4773202442573314,280.55070278280039,280.55070278280039,15.572999999999999,15.572999999999999,0.18939000000000003,0.18939000000000003,null,637.57406920624442]
[null,2042,76.000332457123889,76.000332457123889,253.33444152374631,253.33444152374631,60.800265965699111,60.800265965699111,10.133377660949852,10.133377660949852,25.333444152374632,25.333444152374632,1.520006649142478,1.520006649142478,282.78462463845636,282.78462463845636,15.572999999999999,15.572999999999999,0.18938999999999998,0.18938999999999998,null,649.66855059036868]
[null,2043,78.177339106266388,78.177339106266388,260.59113035422132,260.59113035422132,62.541871285013123,62.541871285013123,10.423645214168854,10.423645214168854,26.059113035422129,26.059113035422129,1.5635467821253279,1.5635467821253279,285.06322493122548,285.06322493122548,15.573000000000002,15.573000000000002,0.18939,0.18939,null,662.0049216021763]
[null,2044,80.397885888391727,80.397885888391727,267.99295296130578,267.99295296130578,64.318308710713382,64.318308710713382,10.719718118452231,10.719718118452231,26.799295296130577,26.799295296130577,1.6079577177678346,1.6079577177678346,287.38739722985002,287.38739722985002,15.573,15.573,0.18938999999999998,0.18938999999999998,null,674.58802003421977]
[null,2045,82.662843606159555,82.662843606159555,275.54281202053187,275.54281202053187,66.130274884927644,66.130274884927644,11.021712480821275,11.021712480821275,27.55428120205319,27.55428120205319,1.6532568721231913,1.6532568721231913,289.75805297444708,289.75805297444708,15.572999999999999,15.572999999999999,0.18939000000000003,0.18939000000000003,null,687.42278043490433]
[null,2046,84.973100478282745,84.973100478282745,283.24366826094251,283.24366826094251,67.978480382626202,67.978480382626202,11.329746730437702,11.329746730437702,28.324366826094252,28.324366826094252,1.6994620095656552,1.6994620095656552,292.17612183393595,292.17612183393595,15.573,15.573,0.18939,0.18939,null,700.5142360436023]
[null,2047,87.329562487848406,87.329562487848406,291.09854162616136,291.09854162616136,69.863649990278731,69.863649990278731,11.643941665046455,11.643941665046455,29.109854162616138,29.109854162616138,1.7465912497569682,1.7465912497569682,294.64255207061461,294.64255207061461,15.573,15.573,0.18939,0.18939,null,713.86752076447442]
[null,2048,89.733153737605377,89.733153737605377,299.11051245868458,299.11051245868458,71.786522990084293,71.786522990084293,11.964420498347383,11.964420498347383,29.91105124586846,29.91105124586846,1.7946630747521075,1.7946630747521075,297.15831091202688,297.15831091202688,15.573,15.573,0.18939,0.18939,null,727.48787117976406]
[null,2049,92.184816812357482,92.184816812357482,307.28272270785828,307.28272270785828,73.74785344988598,73.74785344988598,12.291308908314331,12.291308908314331,30.72827227078583,30.72827227078583,1.8436963362471497,1.8436963362471497,299.72438493026755,299.72438493026755,15.573000000000002,{"$f":"R228*$L55","v":15.573000000000002},0.18939,0.18939,null,741.38062860335958]
[null,2050,94.685513148604642,{"$f":"D229*$L56","v":94.685513148604642},315.61837716201546,315.61837716201546,75.748410518883702,75.748410518883702,12.624735086480619,12.624735086480619,31.561837716201552,31.561837716201552,1.8937102629720928,1.8937102629720928,302.34178042887288,302.34178042887288,15.573,15.573,0.18939,0.18939,null,755.55124117542687]

{"sheet":"7. Calculations","index":11,"n_rows":1,"n_cols":16,"rows_kept":1,"cut":false,"hidden":false,"merged":[]}
["Calculations",null,null,null,"Excel Toolkit for Mitigation Analysis for Low-Carbon Development Planning ",null,null,null,null,null,null,null,null,null,null,"XLMT-Solid Wastes v17.1"]

{"sheet":"ChartPlotLegend","index":12,"n_rows":53,"n_cols":21,"rows_kept":53,"cut":false,"hidden":false,"merged":[[10,5,24,5]]}
["Time Series Plot",null,null,null,"Excel Toolkit for Mitigation Analysis for Low-Carbon Development Planning ",null,null,"XLMT-Solid Wastes v17.1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year","TNC 37:BAU","TNC 61:SC1","TNC 85:SC2","TNC 109:SC3","TNC 133:SC4","Sparkline"]
[null,null,null,null,null,null,"Legend Code","Scenario","Definition",null,null,null,null,null,2000,0,0,0,0,0]
[null,null,null,null,null,null,"TNC 37:","BAU","(BAU) Emissions Gg CO2e - Without Industrial ",null,null,null,null,null,2001,128.24840225581829,128.24840225581829,128.24840225581829,128.24840225581829,128.24840225581829]
[null,null,null,null,null,null,"TNC 61:","SC1","Emissions Gg CO2e - Without Industrial (Enh LFG)",null,null,null,null,null,2002,287.89818348632707,287.89818348632707,287.89818348632707,287.89818348632707,287.89818348632707]
[null,null,null,null,null,null,"TNC 85:","SC2","Emissions Gg CO2e - Without Industrial (Compost)",null,null,null,null,null,2003,492.95602448267431,492.95602448267431,492.95602448267431,492.95602448267431,492.95602448267431]
[null,null,null,null,null,null,"TNC 109:","SC3","Emissions Gg CO2e - Without Industrial (Recycling)",null,null,null,null,null,2004,667.58001005735662,667.58001005735662,667.58001005735662,667.58001005735662,667.58001005735662]
[null,null,null,null,null,null,"TNC 133:","SC4","Emissions Gg CO2e - Without Industrial (WTE)",null,null,null,null,null,2005,818.09238563047234,818.09238563047234,818.09238563047234,818.09238563047234,818.09238563047234]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2006,949.41513523267918,949.41513523267918,949.41513523267918,949.41513523267918,949.41513523267918]
[null,null,null,null,null,"Observations:",null,null,null,null,null,null,null,null,2007,1070.7136742753096,1070.7136742753096,1070.7136742753096,1070.7136742753096,1070.7136742753096]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2008,1163.0016062432117,1163.0016062432117,1163.0016062432117,1163.0016062432117,1163.0016062432117]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2009,946.4988808448245,946.4988808448245,946.4988808448245,946.4988808448245,946.4988808448245]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2010,1098.6359632772985,1098.6359632772985,1098.6359632772985,1098.6359632772985,1098.6359632772985]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,1143.7230078833888,1143.7230078833888,1143.7230078833888,1143.7230078833888,1143.7230078833888]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2012,1106.5698041707292,1106.5698041707292,1106.5698041707292,1106.5698041707292,1106.5698041707292]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,1093.2455314951546,1093.2455314951546,1093.2455314951546,1093.2455314951546,1093.2455314951546]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,1133.2305490168067,1133.2305490168067,1133.2305490168067,1133.2305490168067,1133.2305490168067]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2015,1138.2006026443776,1138.2006026443776,1138.2006026443776,1138.2006026443776,1138.2006026443776]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2016,1143.7290815112383,1143.7290815112383,1143.7290815112383,1143.7290815112383,1143.7290815112383]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2017,1179.5675999200491,1150.8757531799749,1179.5675999200491,1179.5675999200491,1179.5675999200491]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2018,1215.8238567125109,1158.440163232362,1209.585732479992,1215.6922817420484,1215.8238567125109]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2019,1252.4903427302991,1166.4148025100753,1234.6714390792697,1252.099250101242,1252.4903427302991]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2020,1289.5805132183787,1174.8131262580807,1255.5342782091545,1288.8051890702277,1134.769348996273]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2021,1327.1198954108756,1183.6606617105033,1272.7448674069292,1325.8384743216977,1045.8683890918185]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2022,1365.1404462608548,1192.989365820408,1286.7642953657923,1363.2335522592102,979.93372133647654]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2023,1403.6770398373249,1202.8341126568034,1297.9663352082068,1401.0274472605606,932.51794481415254]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2024,1442.7653409395289,1213.230567018933,1306.6544413166996,1439.2576536863312,900.19879349912378]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2025,1482.4405730170931,1224.2139523564231,1313.0749195776916,1477.9609208377162,880.31075321538754]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2026,1522.7368560917078,1235.8183886909628,1317.4272541678797,1517.1726066483013,870.75431455865612]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2027,1563.6869018790348,1248.0765877382155,1319.8722933308682,1556.9263873914235,869.85896139453303]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2028,1605.3219273373038,1261.01976645641,1312.9345630266494,1597.2541847068192,876.28360917482712]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2029,1647.6716968879125,1274.6776892669438,1305.5639292689109,1638.1862202638465,888.94335295252085]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2030,1690.7646359026076,1289.0787815415647,1297.5750142932361,1679.7511407229024,906.95486912906438]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2031,1734.6279793064639,1300.7300856345889,1288.8272724596065,1721.9761769066545,929.59517993363363]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2032,1779.2807415978332,1313.1708086151266,1283.3188421180457,1764.9669287300803,956.26290834678116]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2033,1824.7484732912412,1326.4265009977028,1280.3694594029141,1808.7461238311384,986.46842117251663]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2034,1871.0560037983093,1340.521992193939,1279.4441976757314,1853.3358363594566,1019.8072424378709]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2035,1918.227583008209,1355.4815320930068,1280.1169949312309,1898.7576208265957,1055.944849075348]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2036,1966.2870095526082,1371.3289193265739,1282.0443876548031,1945.0326330863427,1094.6044962578587]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2037,2015.2577455477804,1388.087616010914,1284.9463696757896,1992.1817382057698,1135.5573834536906]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2038,2065.1630183891575,1405.7808495414597,1288.59226612817,2040.2256057725069,1178.6146509957496]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2039,2116.0259105876066,1424.4317024290763,1292.7901708204795,2089.1847935996693,1223.6208243277679]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2040,2167.8694388208041,1444.0631913514424,1297.3789423610397,2139.0798209757982,1270.4484148498204]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2041,2220.7166234176989,1454.9073160423036,1302.2220589794151,2189.9312326535037,1318.993453178206]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2042,2274.5905494573249,1466.7781821758972,1307.2028403221038,2241.7596547353883,1369.1717800171007]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2043,2329.5144205825009,1479.6989933950397,1312.2206876634716,2294.5858435365394,1420.9159567740978]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2044,2385.5116065272846,1493.6931194337906,1317.1880928997007,2348.4307284026881,1474.1726860434833]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2045,2442.6056852489332,1508.7841382494059,1322.0282355047436,2403.3154493561915,1528.900653572794]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2046,2500.8204804487123,1524.9958735431517,1326.6730348608257,2459.2613903368851,1585.0687200363675]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2047,2560.1800951660457,1542.3524283544521,1331.0615594864073,2516.2902087060843,1642.6544040814911]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2048,2620.7089420394068,1560.8782153217803,1335.1387190497824,2574.423861591948,1701.642608560632]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2049,2682.4317707458631,1580.5979841222036,1338.8541826548012,2633.6846295739369,1762.02455024915]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2050,2745.373693059385,1601.5368465296924,1342.1614797496493,2694.0951381331843,1823.7968601355888]

{"sheet":"RadarPlot","index":13,"n_rows":53,"n_cols":16,"rows_kept":53,"cut":false,"hidden":false,"merged":[[10,5,24,5]]}
["Radar Plot",null,null,"Excel Toolkit for Mitigation Analysis for Low-Carbon Development Planning ",null,"XLMT-Solid Wastes v17.1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Year","UD1 85:SC2","UD1 109:SC3"]
[null,null,null,null,null,null,"Legend Code","Scenario","Definition",null,null,null,null,2000,0,0]
[null,null,null,null,null,null,"UD1 85:","SC2","Emissions Gg CO2e - Without Industrial (Compost)",null,null,null,null,2001,0,0]
[null,null,null,null,null,null,"UD1 109:","SC3","Emissions Gg CO2e - Without Industrial (Recycling)",null,null,null,null,2002,183.15268960612804,183.15268960612804]
[null,null,null,null,null,null,"Ratio = ","(UD1 109:/UD1 85:)",null,null,null,null,null,2003,406.8376184925263,406.8376184925263]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2004,596.37549331167725,596.37549331167725]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2005,758.93714493652772,758.93714493652772]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2006,900.07183010446784,900.07183010446784]
[null,null,null,null,null,"Observations:",null,null,null,null,null,null,null,2007,1029.4147670403231,1029.4147670403231]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2008,1128.33611177292,1128.33611177292]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2009,917.3299594513677,917.3299594513677]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2010,1074.0402024518871,1074.0402024518871]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2011,1122.9450980894885,1122.9450980894885]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2012,1088.9882554784349,1088.9882554784349]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2013,1078.346400214871,1078.346400214871]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2014,1120.5870475323177,1120.5870475323177]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2015,1127.4570865166652,1127.4570865166652]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2016,1134.5883366556704,1134.5883366556704]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2017,1171.7806506339512,1171.7806506339512]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2018,1202.9435997681114,1209.0501490301679]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2019,1228.9984261367599,1246.4262371587326]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2020,1250.6824650931217,1283.9533759541948]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2021,1268.5895727904108,1321.6831797051793]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2022,1283.2003186462873,1359.6695755397056]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2023,1294.9048331824761,1397.9659452348299]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2024,1304.0203242978801,1436.6235366675114]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2025,1310.804675103805,1475.6906763638297]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2026,1315.4671243445455,1515.2124768249662]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2027,1318.1767457804815,1555.2308398410362]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2028,1311.4650063860361,1595.7846280662052]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2029,1304.2876329081207,1636.9099239030561]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2030,1296.4641989426761,1678.6403253723413]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2031,1287.8583441152878,1721.007248562335]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2032,1282.4717462312333,1764.1198328432679]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2033,1279.627136166531,1808.0038005947549]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2034,1278.7921223601925,1852.6837610439175]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2035,1279.542789824435,1898.1834157197995]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2036,1281.5374943246143,1944.5257397561547]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2037,1284.4977720775175,1991.7331406074979]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2038,1288.1942565875725,2039.8275962319096]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2039,1292.4361521856342,2088.8307749648243]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2040,1297.063260675583,2138.7641392903424]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2041,1301.9398619190508,2189.6490355931414]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2042,1306.9499573839116,2241.5067717971965]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2043,1311.9935287264902,2294.3586845995592]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2044,1316.9835623047236,2348.2261978077117]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2045,1321.8436592471851,2403.1308730986325]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2046,1326.5060988662799,2459.0944543423388]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2047,1330.9102572552461,2516.1389064749237]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2048,1335.0013072241763,2574.2864497663427]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2049,1338.7291432867758,2633.5595902059117]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2050,1342.0474882387596,2693.9811466222941]

{"sheet":"DiffPlot","index":14,"n_rows":53,"n_cols":16,"rows_kept":53,"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-Solid Wastes v17.1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Year","UD1 85:SC2","UD1 109:SC3"]
[null,null,null,null,null,null,"Legend Code","Scenario","Definition",null,null,null,null,2000,0,0]
[null,null,null,null,null,null,"UD1 85:","SC2","Emissions Gg CO2e - Without Industrial (Compost)",null,null,null,null,2001,0,0]
[null,null,null,null,null,null,"UD1 109:","SC3","Emissions Gg CO2e - Without Industrial (Recycling)",null,null,null,null,2002,183.15268960612804,183.15268960612804]
[null,null,null,null,null,null,"% Change = ","(UD1 109:-UD1 85:) x 100/UD1 85:",null,null,null,null,null,2003,406.8376184925263,406.8376184925263]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2004,596.37549331167725,596.37549331167725]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2005,758.93714493652772,758.93714493652772]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2006,900.07183010446784,900.07183010446784]
[null,null,null,null,null,"Observations:",null,null,null,null,null,null,null,2007,1029.4147670403231,1029.4147670403231]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2008,1128.33611177292,1128.33611177292]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2009,917.3299594513677,917.3299594513677]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2010,1074.0402024518871,1074.0402024518871]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2011,1122.9450980894885,1122.9450980894885]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2012,1088.9882554784349,1088.9882554784349]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2013,1078.346400214871,1078.346400214871]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2014,1120.5870475323177,1120.5870475323177]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2015,1127.4570865166652,1127.4570865166652]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2016,1134.5883366556704,1134.5883366556704]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2017,1171.7806506339512,1171.7806506339512]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2018,1202.9435997681114,1209.0501490301679]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2019,1228.9984261367599,1246.4262371587326]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2020,1250.6824650931217,1283.9533759541948]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2021,1268.5895727904108,1321.6831797051793]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2022,1283.2003186462873,1359.6695755397056]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2023,1294.9048331824761,1397.9659452348299]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2024,1304.0203242978801,1436.6235366675114]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2025,1310.804675103805,1475.6906763638297]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2026,1315.4671243445455,1515.2124768249662]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2027,1318.1767457804815,1555.2308398410362]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2028,1311.4650063860361,1595.7846280662052]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2029,1304.2876329081207,1636.9099239030561]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2030,1296.4641989426761,1678.6403253723413]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2031,1287.8583441152878,1721.007248562335]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2032,1282.4717462312333,1764.1198328432679]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2033,1279.627136166531,1808.0038005947549]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2034,1278.7921223601925,1852.6837610439175]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2035,1279.542789824435,1898.1834157197995]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2036,1281.5374943246143,1944.5257397561547]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2037,1284.4977720775175,1991.7331406074979]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2038,1288.1942565875725,2039.8275962319096]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2039,1292.4361521856342,2088.8307749648243]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2040,1297.063260675583,2138.7641392903424]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2041,1301.9398619190508,2189.6490355931414]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2042,1306.9499573839116,2241.5067717971965]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2043,1311.9935287264902,2294.3586845995592]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2044,1316.9835623047236,2348.2261978077117]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2045,1321.8436592471851,2403.1308730986325]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2046,1326.5060988662799,2459.0944543423388]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2047,1330.9102572552461,2516.1389064749237]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2048,1335.0013072241763,2574.2864497663427]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2049,1338.7291432867758,2633.5595902059117]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2050,1342.0474882387596,2693.9811466222941]

{"sheet":"Report","index":15,"n_rows":10,"n_cols":14,"rows_kept":10,"cut":false,"hidden":false,"merged":[[3,2,3,13],[6,2,6,13],[9,2,19,14]]}
["Report",null,"Excel Toolkit for Mitigation Analysis for Low-Carbon Development Planning ",null,null,null,null,null,null,null,null,null,null,"XLMT-Solid Wastes v17.1"]
[]
[]
[null,"User Name:","RRR"]
[]
[]
[null,"Project Code:","Proj1"]
[]
[]
[null,"Project Detail:","TNC Plots"]

{"sheet":"....","index":16,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Diff","index":17,"n_rows":52,"n_cols":3,"rows_kept":52,"cut":false,"hidden":true,"merged":[]}
["Variable1","Variable2","%Change"]
[0,0,{"$f":"(B2-A2)*100/A2","v":{"$error":"#DIV/0!"}}]
[0,0,{"$f":"(B3-A3)*100/A3","v":{"$error":"#DIV/0!"}}]
[183.15268960612804,183.15268960612804,0]
[406.8376184925263,406.8376184925263,0]
[596.37549331167725,596.37549331167725,0]
[758.93714493652772,758.93714493652772,0]
[900.07183010446784,900.07183010446784,0]
[1029.4147670403231,1029.4147670403231,0]
[1128.33611177292,1128.33611177292,0]
[917.3299594513677,917.3299594513677,0]
[1074.0402024518871,1074.0402024518871,0]
[1122.9450980894885,1122.9450980894885,0]
[1088.9882554784349,1088.9882554784349,0]
[1078.346400214871,1078.346400214871,0]
[1120.5870475323177,1120.5870475323177,0]
[1127.4570865166652,1127.4570865166652,0]
[1134.5883366556704,1134.5883366556704,0]
[1171.7806506339512,1171.7806506339512,0]
[1202.9435997681114,1209.0501490301679,0.50763387936338644]
[1228.9984261367599,1246.4262371587326,1.4180499056256242]
[1250.6824650931217,1283.9533759541948,2.6602204628011572]
[1268.5895727904108,1321.6831797051793,4.1852469903235106]
[1283.2003186462873,1359.6695755397056,5.959261058638889]
[1294.9048331824761,1397.9659452348299,7.9589719191225354]
[1304.0203242978801,1436.6235366675114,10.168799511696916]
[1310.804675103805,1475.6906763638297,12.578990935241132]
[1315.4671243445455,1515.2124768249662,15.184366738161344]
[1318.1767457804815,1555.2308398410362,17.983483233137825]
[1311.4650063860361,1595.7846280662052,21.679543128921143]
[1304.2876329081207,1636.9099239030561,25.502219188669301]
[1296.4641989426761,1678.6403253723413,29.478340145554863]
[1287.8583441152878,1721.007248562335,33.633272356875935]
[1282.4717462312333,1764.1198328432679,37.556233735943223]
[1279.627136166531,1808.0038005947549,41.291455103954654]
[1278.7921223601925,1852.6837610439175,44.877633248516297]
[1279.542789824435,1898.1834157197995,48.3485687868436]
[1281.5374943246143,1944.5257397561547,51.733815699316956]
[1284.4977720775175,1991.7331406074979,55.059291180093993]
[1288.1942565875725,2039.8275962319096,58.347825710340807]
[1292.4361521856342,2088.8307749648243,61.619649174344893]
[1297.063260675583,2138.7641392903424,64.892816266829925]
[1301.9398619190508,2189.6490355931414,68.183577416979389]
[1306.9499573839116,2241.5067717971965,71.506702237013215]
[1311.9935287264902,2294.3586845995592,74.87576229332619]
[1316.9835623047236,2348.2261978077117,78.30337940576203]
[1321.8436592471851,2403.1308730986325,81.801444995943086]
[1326.5060988662799,2459.0944543423388,85.381315354979833]
[1330.9102572552461,2516.1389064749237,89.053987130882177]
[1335.0013072241763,2574.2864497663427,92.830256857124027]
[1338.7291432867758,2633.5595902059117,96.720867952432712]
[1342.0474882387596,2693.9811466222941,100.73664831024342]

{"sheet":"Checks","index":19,"n_rows":17,"n_cols":4,"rows_kept":17,"cut":false,"hidden":true,"merged":[]}
["#","Sheet ","Remarks"]
[1,"Data","Data values same as  in assumptions - all calculations linked to assumptions, nothing linked to data","Now Linked"]
[2,"UD1 Parameters","Change in values for nappies & industrial leaves graph unchanged - to check","Industrial not used in final emissions, nappies - small <0.001"]
[3,"UD2 Parameters","Change in values for nappies & industrial leaves graph unchanged - to check","Industrial not used in final emissions, nappies - small <0.001"]
[4,"UD1 Assumptions","Section A: Column 'waste to SWDS under WTE scenario' to last column have no effect on graph","Not used in calculations"]
[null,null,"Section B: Scenario 1 not linked to calculations apparently - change in values leaves graph unchanged","It is linked but values are small - checked with actual waste landfilled"]
[null,null,"Section B and C: wood, nappies, inert, industrial have effect on graph when their values are changed","Values small"]
[5,"UD2 Assumptions","Section A: Column 'waste to SWDS under WTE scenario' to last column have no effect on graph","Not used in calculations"]
[null,null,"Section B: Scenario 1 not linked to calculations apparently - change in values leaves graph unchanged","It is linked but values are small - checked with actual waste landfilled"]
[null,null,"Section B and C: wood, nappies, inert, industrial have effect on graph when their values are changed","Values small"]
[6,"TNC Parameters","Change in values for nappies & industrial leaves graph unchanged - to check","Values small"]
[7,"TNC Assumptions","Section A: Column 'waste to SWDS under WTE scenario' to last column have no effect on graph","Not used in calculations"]
[null,null,"Section B: Scenario 1 not linked to calculations apparently - change in values leaves graph unchanged","Values small"]
[null,null,"Section B and C: wood, nappies, inert, industrial have effect on graph when their values are changed","Values small"]
[8,"TNC Calculations","Ok"]
[9,"UD1 Calcs","Ok"]
[10,"UD2 Calcs","Scene 1: link to assumptions corrected (was linked to 'UD1 Assumptions' initially)"]

{"sheet":"Radar Ratio","index":21,"n_rows":52,"n_cols":8,"rows_kept":52,"cut":false,"hidden":true,"merged":[]}
["Variable1","Variable2","Ratio","R1","R2","R3","R4","R5"]
[0,0,{"$f":"B2/A2","v":{"$error":"#DIV/0!"}},0.125,0.5,1,1.5,2.15]
[0,0,{"$f":"B3/A3","v":{"$error":"#DIV/0!"}},0.125,0.5,1,1.5,2.15]
[183.15268960612804,183.15268960612804,1,0.125,0.5,1,1.5,2.15]
[406.8376184925263,406.8376184925263,1,0.125,0.5,1,1.5,2.15]
[596.37549331167725,596.37549331167725,1,0.125,0.5,1,1.5,2.15]
[758.93714493652772,758.93714493652772,1,0.125,0.5,1,1.5,2.15]
[900.07183010446784,900.07183010446784,1,0.125,0.5,1,1.5,2.15]
[1029.4147670403231,1029.4147670403231,1,0.125,0.5,1,1.5,2.15]
[1128.33611177292,1128.33611177292,1,0.125,0.5,1,1.5,2.15]
[917.3299594513677,917.3299594513677,1,0.125,0.5,1,1.5,2.15]
[1074.0402024518871,1074.0402024518871,1,0.125,0.5,1,1.5,2.15]
[1122.9450980894885,1122.9450980894885,1,0.125,0.5,1,1.5,2.15]
[1088.9882554784349,1088.9882554784349,1,0.125,0.5,1,1.5,2.15]
[1078.346400214871,1078.346400214871,1,0.125,0.5,1,1.5,2.15]
[1120.5870475323177,1120.5870475323177,1,0.125,0.5,1,1.5,2.15]
[1127.4570865166652,1127.4570865166652,1,0.125,0.5,1,1.5,2.15]
[1134.5883366556704,1134.5883366556704,1,0.125,0.5,1,1.5,2.15]
[1171.7806506339512,1171.7806506339512,1,0.125,0.5,1,1.5,2.15]
[1202.9435997681114,1209.0501490301679,1.0050763387936339,0.125,0.5,1,1.5,2.15]
[1228.9984261367599,1246.4262371587326,1.0141804990562562,0.125,0.5,1,1.5,2.15]
[1250.6824650931217,1283.9533759541948,{"$f":"B22/A22","v":1.0266022046280117},0.125,0.5,1,1.5,2.15]
[1268.5895727904108,1321.6831797051793,1.0418524699032352,0.125,0.5,1,1.5,2.15]
[1283.2003186462873,1359.6695755397056,1.0595926105863889,0.125,0.5,1,1.5,2.15]
[1294.9048331824761,1397.9659452348299,1.0795897191912254,0.125,0.5,1,1.5,2.15]
[1304.0203242978801,1436.6235366675114,1.1016879951169691,0.125,0.5,1,1.5,2.15]
[1310.804675103805,1475.6906763638297,1.1257899093524113,0.125,0.5,1,1.5,2.15]
[1315.4671243445455,1515.2124768249662,1.1518436673816135,0.125,0.5,1,1.5,2.15]
[1318.1767457804815,1555.2308398410362,1.1798348323313783,0.125,0.5,1,1.5,2.15]
[1311.4650063860361,1595.7846280662052,1.2167954312892115,0.125,0.5,1,1.5,2.15]
[1304.2876329081207,1636.9099239030561,1.2550221918866931,0.125,0.5,1,1.5,2.15]
[1296.4641989426761,1678.6403253723413,1.2947834014555486,0.125,0.5,1,1.5,2.15]
[1287.8583441152878,1721.007248562335,1.3363327235687594,0.125,0.5,1,1.5,2.15]
[1282.4717462312333,1764.1198328432679,1.3755623373594323,0.125,0.5,1,1.5,2.15]
[1279.627136166531,1808.0038005947549,1.4129145510395467,0.125,0.5,1,1.5,2.15]
[1278.7921223601925,1852.6837610439175,1.448776332485163,0.125,0.5,1,1.5,2.15]
[1279.542789824435,1898.1834157197995,1.4834856878684359,0.125,0.5,1,1.5,2.15]
[1281.5374943246143,1944.5257397561547,1.5173381569931697,0.125,0.5,1,1.5,2.15]
[1284.4977720775175,1991.7331406074979,1.5505929118009398,0.125,0.5,1,1.5,2.15]
[1288.1942565875725,2039.8275962319096,1.5834782571034081,0.125,0.5,1,1.5,2.15]
[1292.4361521856342,2088.8307749648243,1.6161964917434488,0.125,0.5,1,1.5,2.15]
[1297.063260675583,2138.7641392903424,1.6489281626682992,0.125,0.5,1,1.5,2.15]
[1301.9398619190508,2189.6490355931414,1.681835774169794,0.125,0.5,1,1.5,2.15]
[1306.9499573839116,2241.5067717971965,1.7150670223701323,0.125,0.5,1,1.5,2.15]
[1311.9935287264902,2294.3586845995592,1.7487576229332618,0.125,0.5,1,1.5,2.15]
[1316.9835623047236,2348.2261978077117,1.7830337940576204,0.125,0.5,1,1.5,2.15]
[1321.8436592471851,2403.1308730986325,1.8180144499594308,0.125,0.5,1,1.5,2.15]
[1326.5060988662799,2459.0944543423388,1.8538131535497984,0.125,0.5,1,1.5,2.15]
[1330.9102572552461,2516.1389064749237,1.8905398713088217,0.125,0.5,1,1.5,2.15]
[1335.0013072241763,2574.2864497663427,1.9283025685712403,0.125,0.5,1,1.5,2.15]
[1338.7291432867758,2633.5595902059117,1.9672086795243271,0.125,0.5,1,1.5,2.15]
[1342.0474882387596,2693.9811466222941,2.0073664831024343,0.125,0.5,1,1.5,2.15]

{"sheet":"SW-TNC Default (2)","index":22,"n_rows":394,"n_cols":23,"rows_kept":394,"cut":false,"hidden":true,"merged":[]}
[]
["A","POPULATION AND SOLID WASTE GENERATION",null,null,null,null,null,null,null,"DEFAULT FROM TNC ARE ALREADY ENETERED"]
[null,"Year","Population (million)","Waste per capita, WPC (kg/cap/yr)","Total Waste (Gg/yr)","% to SWDS","Waste to SWDS (Gg/yr)",null,"Waste to SWDS under WTE Scenario (Gg/yr)",null,null,"% Waste Composted","% Waste to SWDS under Composting project","Waste to SWDS under Composting project (Gg/yr)",null,"% Waste Recycled","% Waste to SWDS under recycling project","Waste to SWDS under Recycling project(Gg/yr)"]
[null,2000,1.1510940000000001,230.93,{"$f":"C4*D4","v":265.82213742000005},0.75,{"$f":"E4*F4","v":199.36660306500005},null,199.36660306500005]
[null,2001,1.160083,264.37,{"$f":"C5*D5","v":306.69114271000001},0.88,269.8882055848,null,269.8882055848]
[null,2002,1.1679949999999999,311.57,363.91220214999998,1,363.91220214999998,null,363.91220214999998]
[null,2003,1.176323,316.62,372.44738826000003,1,372.44738826000003,null,372.44738826000003]
[null,2004,1.1835329999999999,322.08999999999997,381.20414396999996,1,381.20414396999996,null,381.20414396999996]
[null,2005,1.190361,327.78,390.17652857999997,1,390.17652857999997,null,390.17652857999997]
[null,2006,1.195676,340.43,407.04398068,1,407.04398068,null,407.04398068]
[null,2007,1.200887,328.44,394.41932628000001,1,394.41932628000001,null,394.41932628000001]
[null,2008,1.204955,331.54,399.49078070000002,1,399.49078070000002,null,399.49078070000002]
[null,2009,1.2078420000000001,344.37,415.94454954000003,1,415.94454954000003,null,415.94454954000003]
[null,2010,1.210391,353.35,427.69165985000001,1,427.69165985000001,null,427.69165985000001]
[null,2011,1.21197,342,414.49374,1,414.49374,null,414.49374]
[null,2012,1.214987,319.24,387.87244988000003,1,387.87244988000003,null,387.87244988000003]
[null,2013,1.217341,352.99,429.70919959000003,1,429.70919959000003,null,429.70919959000003]
[null,2014,1.219265,341.85,416.80574025000004,1,416.80574025000004,null,416.80574025000004]
[null,2015,1.2199291999999999,348.4971546340559,425.14185505500006,1,425.14185505500006,null,425.14185505500006]
[null,2016,1.2205933999999998,355.27366619883423,433.64469215610012,1,433.64469215610012,null,433.64469215610012]
[null,2017,1.2212575999999997,362.18205397388903,442.31758599922205,1,442.31758599922205,null,442.31758599922205,null,null,0.02,0.98,433.47123427923759,null,0.02,0.98,433.47123427923759]
[null,2018,1.2219217999999998,369.22488633823093,451.1639377192065,1,451.1639377192065,null,451.1639377192065,null,null,0.04,0.96,433.11738021043823,null,0.04,0.96,433.11738021043823]
[null,2019,1.222586,376.40478172790353,460.18721647359064,1,460.18721647359064,null,241.18721647359064,null,null,0.06,0.94,432.57598348517519,null,0.06,0.94,432.57598348517519]
[null,2020,1.2218556,384.16238449376704,469.39096080306246,1,469.39096080306246,null,250.39096080306246,null,null,0.08,0.92,431.83968393881747,null,0.08,0.92,431.83968393881747]
[null,2021,1.2211252000000001,392.08000950199346,478.7787800191237,1,478.7787800191237,null,259.7787800191237,null,null,0.1,0.9,430.90090201721137,null,0.1,0.9,430.90090201721137]
[null,2022,1.2203948000000002,400.16096071493104,488.35435561950624,1,488.35435561950624,null,269.35435561950624,null,null,0.12000000000000001,0.88,429.75183294516552,null,0.12000000000000001,0.88,429.75183294516552]
[null,2023,1.2196644000000003,408.40861037831075,498.12144273189631,1,498.12144273189631,null,279.12144273189631,null,null,0.14000000000000001,0.86,428.38444074943084,null,0.14000000000000001,0.86,428.38444074943084]
[null,2024,1.218934,416.82640043393184,508.08387158653426,1,508.08387158653426,null,289.08387158653426,null,null,0.16,0.84,426.79045213268876,null,0.16,0.84,426.79045213268876]
[null,2025,1.2161911999999999,426.12177182195114,518.24554901826491,1,518.24554901826491,null,299.24554901826491,null,null,0.18,0.82000000000000006,424.96135019497729,null,0.18,0.82000000000000006,424.96135019497729]
[null,2026,1.2134483999999999,435.62664881228591,528.61045999863018,1,528.61045999863018,null,309.61045999863018,null,null,0.19999999999999998,0.8,422.88836799890419,null,0.19999999999999998,0.8,422.88836799890419]
[null,2027,1.2107055999999998,445.34581255641569,539.18266919860275,1,539.18266919860275,null,320.18266919860275,null,null,0.24,0.76,409.77882859093808,null,0.21999999999999997,0.78,420.56248197491016]
[null,2028,1.2079627999999998,455.28415492809455,549.96632258257478,1,549.96632258257478,null,330.96632258257478,null,null,0.26,0.74,406.97507871110531,null,0.23999999999999996,0.76,417.97440516275685]
[null,2029,1.20522,465.44668113226328,560.96564903422632,1,560.96564903422632,null,341.96564903422632,null,null,0.28000000000000003,0.72,403.89526730464291,null,0.25999999999999995,0.74,415.11458028532746]
[null,2030,1.2024771999999999,475.83851237670945,572.18496201491087,1,572.18496201491087,null,353.18496201491087,null,null,0.30000000000000004,0.7,400.52947341043756,null,0.27999999999999997,0.72,411.97317265073582]
[null,2031,1.1997343999999999,486.46488860801952,583.62866125520907,1,583.62866125520907,null,364.62866125520907,null,null,0.31000000000000005,0.69,402.70377626609422,null,0.28999999999999998,0.71,414.37634949119843]
[null,2032,1.1969915999999998,497.33117131341049,595.30123448031327,1,595.30123448031327,null,376.30123448031327,null,null,0.32000000000000006,0.67999999999999994,404.80483944661296,null,0.3,0.7,416.71086413621924]
[null,2033,1.1942487999999998,508.4428463900652,607.20725916991955,1,607.20725916991955,null,388.20725916991955,null,null,0.33000000000000007,0.66999999999999993,406.82886364384603,null,0.31,0.69,418.97300882724448]
[null,2034,1.17927,525.19898272093587,619.35140435331812,1,619.35140435331812,null,400.35140435331812,null,null,0.34000000000000008,0.65999999999999992,408.7719268731899,null,0.32,0.67999999999999994,421.15895496025627]
[null,2035,1.17408,538.07102790302565,631.73843244038437,1,631.73843244038437,null,412.73843244038437,null,null,0.35000000000000009,0.64999999999999991,410.62998108624981,null,0.33,0.66999999999999993,423.26474973505748]
[null,2036,1.16889,551.26932482029281,644.37320108919209,1,644.37320108919209,null,425.37320108919209,null,null,0.3600000000000001,0.6399999999999999,412.39884869708288,null,0.34,0.65999999999999992,425.28631271886672]
[null,2037,1.1637,564.80249644322078,657.26066511097599,1,657.26066511097599,null,438.26066511097599,null,null,0.37000000000000011,0.62999999999999989,414.07421901991478,null,0.35000000000000003,0.64999999999999991,427.21943232213431]
[null,2038,1.1585099999999999,578.67940579985975,670.40587841319552,1,670.40587841319552,null,451.40587841319552,null,null,0.38000000000000012,0.61999999999999988,415.65164461618116,null,0.36000000000000004,0.6399999999999999,429.05976218444505]
[null,2039,1.140226,599.7179471275515,683.81399598145947,1,683.81399598145947,null,464.81399598145947,null,null,0.39000000000000012,0.60999999999999988,417.12653754869018,null,0.37000000000000005,0.62999999999999989,430.8028174683194]
[null,2040,1.1304187999999999,617.01935238611452,697.49027590108869,1,697.49027590108869,null,478.49027590108869,null,null,0.40000000000000013,0.59999999999999987,418.49416554065311,null,0.38000000000000006,0.61999999999999988,432.44397105867489]
[null,2041,1.1206116000000002,634.86767531150883,711.44008141911047,1,711.44008141911047,null,492.44008141911047,null,null,0.41000000000000014,0.58999999999999986,419.74964803727505,null,0.39000000000000007,0.60999999999999988,433.97844966565731]
[null,2042,1.1108044000000001,653.28232679623216,725.66888304749261,1,725.66888304749261,null,506.66888304749261,null,null,0.42000000000000015,0.57999999999999985,420.88795216754562,null,0.40000000000000008,0.59999999999999987,435.40132982849548]
[null,2043,1.1009972000000001,672.28350872140504,740.18226070844264,1,740.18226070844264,null,521.18226070844264,null,null,0.43000000000000016,0.56999999999999984,421.90388860381216,null,0.41000000000000009,0.58999999999999986,436.70753381798107]
[null,2044,1.0911900000000001,691.89225150763059,754.98590592261155,1,754.98590592261155,null,535.98590592261155,null,null,0.44000000000000017,0.55999999999999983,422.79210731666234,null,0.4200000000000001,0.57999999999999985,437.89182543511458]
[null,2045,1.0801642,712.93385213198485,770.08562404106374,1,770.08562404106374,null,551.08562404106374,null,null,0.45000000000000018,0.54999999999999982,423.54709322258492,null,0.4300000000000001,0.56999999999999984,438.94880570340621]
[null,2046,1.0691383999999999,734.69191315351225,785.48733652188503,1,785.48733652188503,null,566.48733652188503,null,null,0.46000000000000019,0.53999999999999981,424.16316172181774,null,0.44000000000000011,0.55999999999999983,439.8729084522555]
[null,2047,1.0581125999999998,757.19453983661367,801.19708325232273,1,801.19708325232273,null,582.19708325232273,null,null,0.4700000000000002,0.5299999999999998,424.6344541237309,null,0.45000000000000012,0.54999999999999982,440.65839578877734]
[null,2048,1.0470867999999998,780.4711366023995,817.22102491736916,1,817.22102491736916,null,598.22102491736916,null,null,0.4800000000000002,0.5199999999999998,424.95493295703182,null,0.46000000000000013,0.53999999999999981,441.29935345537922]
[null,2049,1.0360609999999999,804.55247848892748,833.56544541571657,1,833.56544541571657,null,614.56544541571657,null,null,0.49000000000000021,0.50999999999999979,425.11837716201529,null,0.47000000000000014,0.5299999999999998,441.78968607032959]
[null,2050,1.0245561999999999,829.85858103638532,850.23675432403093,1,850.23675432403093,null,631.23675432403093,null,null,0.50000000000000022,0.49999999999999978,425.11837716201529,null,0.48000000000000015,0.5199999999999998,442.12311224849589]
[]
[]
["B","SOLID WASTE % COMPOSITION FOR BAU AND DIFFERENT SCENARIOS"]
[]
[null,"1. BAU",null,null,null,null,null,null,null,null,null,null,"2. Scenario 1: LFG"]
[null,null,"Food (Gg/yr)","Garden (Gg/yr)","Paper (Gg/yr)","Wood (Gg/yr)","Textiles (Gg/yr)","Nappies (Gg/yr)","Inert (Gg/yr)","Sludge (Gg/yr)","Industrial (Gg/yr)",null,null,"Food (Gg/yr)","Garden (Gg/yr)","Paper (Gg/yr)","Wood (Gg/yr)","Textiles (Gg/yr)","Nappies (Gg/yr)","Inert (Gg/yr)","Sludge (Gg/yr)","Industrial (Gg/yr)"]
[null,{"$f":"B4","v":2000},0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.157,0,0,{"$f":"SUM(C61:K61)-J61","v":1},null,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.15700000000000008,0,0,{"$f":"SUM(N61:V61)","v":1.0000000000000002}]
[null,{"$f":"B5","v":2001},0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.157,0,0,{"$f":"SUM(C62:K62)-J62","v":1},null,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.157,0,0,{"$f":"SUM(N62:V62)","v":1}]
[null,2002,0.15,0.5,0.12,0.02,4.9999999999999996E-2,3.0000000000000001E-3,0.157,0,0,1,null,0.15,0.5,0.12,0.02,4.9999999999999996E-2,3.0000000000000001E-3,0.15700000000000014,0,0,1.0000000000000002]
[null,2003,0.15,0.5,0.11999999999999998,0.02,0.05,3.0000000000000001E-3,0.157,0,0,1,null,0.15,0.5,0.11999999999999998,0.02,0.05,3.0000000000000001E-3,0.15700000000000011,0,0,1.0000000000000002]
[null,2004,0.15,0.5,0.12000000000000001,0.02,0.05,3.0000000000000001E-3,0.157,0,0,1,null,0.15,0.5,0.12000000000000001,0.02,0.05,3.0000000000000001E-3,0.15699999999999997,0,0,1]
[null,2005,0.15,0.5,0.12000000000000001,0.02,0.05,3.0000000000000001E-3,0.157,1.515467888732222E-2,1.3759259224377614E-3,1.0013759259224377,null,0.15,0.5,0.12000000000000001,0.02,0.05,3.0000000000000001E-3,0.14046939519024002,1.515467888732222E-2,1.3759259224377614E-3,1.0000000000000002]
[null,2006,0.15,0.5,0.11999999999999998,2.0000000000000004E-2,0.05,3.0000000000000001E-3,0.157,1.979147311438385E-2,1.2254842810024379E-3,1.0012254842810024,null,0.15,0.5,0.11999999999999998,2.0000000000000004E-2,0.05,3.0000000000000001E-3,0.13598304260461352,1.979147311438385E-2,1.2254842810024379E-3,0.99999999999999989]
[null,2007,0.15,0.5,0.12,0.02,0.05,2.9999999999999996E-3,0.157,3.3155069056419871E-2,2.2480947076374586E-3,1.0022480947076375,null,0.15,0.5,0.12,0.02,0.05,2.9999999999999996E-3,0.12159683623594267,3.3155069056419871E-2,2.2480947076374586E-3,1]
[null,2008,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.157,3.0408711757287366E-2,1.9852873666078071E-3,1.0019852873666077,null,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.12460600087610488,3.0408711757287366E-2,1.9852873666078071E-3,1]
[null,2009,0.15,0.5,0.12,1.9999999999999997E-2,0.05,3.0000000000000001E-3,0.15699999999999997,2.1940424535175647E-2,2.8053739405660486E-3,1.002805373940566,null,0.15,0.5,0.12,1.9999999999999997E-2,0.05,3.0000000000000001E-3,0.13225420152425829,2.1940424535175647E-2,2.8053739405660486E-3,1]
[null,2010,0.15,0.5,0.12,1.9999999999999997E-2,0.05,3.0000000000000001E-3,0.157,2.560021863377002E-2,2.6458874610668886E-3,1.0026458874610669,null,0.15,0.5,0.12,1.9999999999999997E-2,0.05,3.0000000000000001E-3,0.12875389390516312,2.560021863377002E-2,2.6458874610668886E-3,1.0000000000000002]
[null,2011,0.15,0.5,0.12,0.02,5.000000000000001E-2,3.0000000000000001E-3,0.157,2.5095674545048616E-2,3.7709978442617737E-3,1.0037709978442617,null,0.15,0.5,0.12,0.02,5.000000000000001E-2,3.0000000000000001E-3,0.12813332761068963,2.5095674545048616E-2,3.7709978442617737E-3,1]
[null,2012,0.15,0.5,0.12000000000000001,0.02,0.05,3.0000000000000001E-3,0.157,1.9001091730748421E-2,1.7479173893627921E-3,1.0017479173893629,null,0.15,0.5,0.12000000000000001,0.02,0.05,3.0000000000000001E-3,0.13625099087988876,1.9001091730748421E-2,1.7479173893627921E-3,1]
[null,2013,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.157,1.6203981684924672E-2,7.5622770075682198E-4,1.0007562277007569,null,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.14003979061431865,1.6203981684924672E-2,7.5622770075682198E-4,1.0000000000000002]
[null,2014,0.15,0.5,0.11999999999999998,0.02,0.05,3.0000000000000001E-3,0.15699999999999997,1.2454243065094158E-2,4.5438433714085582E-4,1.000454384337141,null,0.15,0.5,0.11999999999999998,0.02,0.05,3.0000000000000001E-3,0.14409137259776486,1.2454243065094158E-2,4.5438433714085582E-4,0.99999999999999989]
[null,2015,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.157,1.3736297498265614E-2,4.4547484033417238E-4,1.0004454748403342,null,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.14281822766140029,1.3736297498265614E-2,4.4547484033417238E-4,1.0000000000000002]
[null,2016,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.15699999999999997,1.4963287035147727E-2,4.3674003954330621E-4,1.0004367400395433,null,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.14159997292530901,1.4963287035147727E-2,4.3674003954330621E-4,1.0000000000000002]
[null,2017,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.157,1.6136878175159318E-2,4.2817650935618261E-4,1.0004281765093561,null,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.14043494531548442,1.6136878175159318E-2,4.2817650935618261E-4,1]
[null,2018,0.15,0.5,0.12,0.02,5.000000000000001E-2,3.0000000000000001E-3,0.157,1.7258693235464511E-2,4.1978089152566923E-4,1.0004197808915256,null,0.15,0.5,0.12,0.02,5.000000000000001E-2,3.0000000000000001E-3,0.1393215258730098,1.7258693235464511E-2,4.1978089152566923E-4,1]
[null,2019,0.15,0.5,0.12,2.0000000000000004E-2,0.05,3.0000000000000001E-3,0.157,1.8330311442895313E-2,4.1154989365261685E-4,1.0004115498936526,null,0.15,0.5,0.12,2.0000000000000004E-2,0.05,3.0000000000000001E-3,0.1382581386634521,1.8330311442895313E-2,4.1154989365261685E-4,1.0000000000000002]
[null,2020,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.157,1.93532700000403E-2,4.0348028789472239E-4,1.0004034802878947,null,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.13724324971206503,1.93532700000403E-2,4.0348028789472239E-4,1.0000000000000002]
[null,2021,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.157,2.0329065126092751E-2,3.9556890970070827E-4,1.0003955689097006,null,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.13627536596420664,2.0329065126092751E-2,3.9556890970070827E-4,1.0000000000000002]
[null,2022,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.15700000000000003,2.1259153073038169E-2,3.8781265656932177E-4,1.0003878126565693,null,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.13535303427039241,2.1259153073038169E-2,3.8781265656932177E-4,1]
[null,2023,0.15,0.5,0.11999999999999998,0.02,0.05,3.0000000000000001E-3,0.157,2.2144951117748096E-2,3.8020848683266846E-4,1.0003802084868327,null,0.15,0.5,0.11999999999999998,0.02,0.05,3.0000000000000001E-3,0.13447484039541921,2.2144951117748096E-2,3.8020848683266846E-4,1]
[null,2024,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.157,2.2987838530534356E-2,3.7275341846340041E-4,1.0003727534184634,null,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.1336394080510023,2.2987838530534356E-2,3.7275341846340041E-4,1]
[null,2025,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.157,2.3789157520705491E-2,3.6544452790529454E-4,1.0003654445279053,null,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.13284539795138936,2.3789157520705491E-2,3.6544452790529454E-4,1.0000000000000002]
[null,2026,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.157,2.455021415965479E-2,3.582789489267594E-4,1.0003582789489267,null,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.13209150689141838,2.455021415965479E-2,3.582789489267594E-4,0.99999999999999989]
[null,2027,0.15,0.5,0.11999999999999998,0.02,0.05,3.0000000000000001E-3,0.157,2.527227928199758E-2,3.5125387149682294E-4,1.0003512538714969,null,0.15,0.5,0.11999999999999998,0.02,0.05,3.0000000000000001E-3,0.13137646684650564,2.527227928199758E-2,3.5125387149682294E-4,1.0000000000000002]
[null,2028,0.15,0.5,0.12000000000000001,0.02,0.05,3.0000000000000001E-3,0.157,2.5956589365263624E-2,3.4436654068315979E-4,1.0003443665406833,null,0.15,0.5,0.12000000000000001,0.02,0.05,3.0000000000000001E-3,0.1306990440940532,2.5956589365263624E-2,3.4436654068315979E-4,1]
[null,2029,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.157,2.6604347388639184E-2,3.3761425557172521E-4,1.0003376142555718,null,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.130058038355789,2.6604347388639184E-2,3.3761425557172521E-4,1]
[null,2030,0.15,0.5,0.12000000000000001,0.02,0.05,3.0000000000000001E-3,0.157,2.7216723671242126E-2,3.3099436820757373E-4,1.0003309943682075,null,0.15,0.5,0.12000000000000001,0.02,0.05,3.0000000000000001E-3,0.12945228196055034,2.7216723671242126E-2,3.3099436820757373E-4,1.0000000000000002]
[null,2031,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.157,2.6683062422786397E-2,3.2450428255644486E-4,1.0003245042825561,null,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.12999243329465721,2.6683062422786397E-2,3.2450428255644486E-4,1.0000000000000002]
[null,2032,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.157,2.6159865120378819E-2,3.1814145348671061E-4,1.0003181414534867,null,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.13052199342613441,2.6159865120378819E-2,3.1814145348671061E-4,1]
[null,2033,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.157,2.5646926588606685E-2,3.1190338577128491E-4,1.0003119033857713,null,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.13104117002562204,2.5646926588606685E-2,3.1190338577128491E-4,1.0000000000000002]
[null,2034,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.157,2.5144045675104587E-2,3.0578763310910276E-4,1.0003057876331092,null,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.1315501666917864,2.5144045675104587E-2,3.0578763310910276E-4,1.0000000000000002]
[null,2035,0.15,0.5,0.11999999999999998,0.02,0.05,3.0000000000000001E-3,0.157,2.4651025171671167E-2,2.9979179716578709E-4,1.0002997917971659,null,0.15,0.5,0.11999999999999998,0.02,0.05,3.0000000000000001E-3,0.13204918303116323,2.4651025171671167E-2,2.9979179716578709E-4,1.0000000000000002]
[null,2036,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.157,2.4167671736932517E-2,2.9391352663312456E-4,1.0002939135266331,null,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.13253841473643446,2.4167671736932517E-2,2.9391352663312456E-4,1.0000000000000002]
[null,2037,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.157,2.3693795820522074E-2,2.8815051630698483E-4,1.000288150516307,null,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.13301805366317115,2.3693795820522074E-2,2.8815051630698483E-4,1.0000000000000004]
[null,2038,0.15,0.5,0.11999999999999998,0.02,4.9999999999999996E-2,3.0000000000000001E-3,0.157,2.3229211588747131E-2,2.825005061833185E-4,1.0002825005061833,null,0.15,0.5,0.11999999999999998,0.02,4.9999999999999996E-2,3.0000000000000001E-3,0.13348828790506945,2.3229211588747131E-2,2.825005061833185E-4,1]
[null,2039,0.15,0.5,0.11999999999999998,0.02,0.05,3.0000000000000001E-3,0.157,2.277373685171287E-2,2.7696128057188088E-4,1.000276961280572,null,0.15,0.5,0.11999999999999998,0.02,0.05,3.0000000000000001E-3,0.13394930186771536,2.277373685171287E-2,2.7696128057188088E-4,1.0000000000000002]
[null,2040,0.15,0.5,0.12,0.02,4.9999999999999996E-2,3.0000000000000001E-3,0.157,2.2327192991875362E-2,2.7153066722733417E-4,1.0002715306672274,null,0.15,0.5,0.12,0.02,4.9999999999999996E-2,3.0000000000000001E-3,0.13440127634089744,2.2327192991875362E-2,2.7153066722733417E-4,1.0000000000000002]
[null,2041,0.15,0.5,0.12000000000000001,0.02,4.9999999999999996E-2,3.0000000000000001E-3,0.157,2.1889404893995452E-2,2.6620653649738645E-4,1.0002662065364973,null,0.15,0.5,0.12000000000000001,0.02,4.9999999999999996E-2,3.0000000000000001E-3,0.13484438856950712,2.1889404893995452E-2,2.6620653649738645E-4,1]
[null,2042,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.157,2.1460200876466131E-2,2.6098680048763375E-4,1.0002609868004877,null,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.13527881232304625,2.1460200876466131E-2,2.6098680048763375E-4,1.0000000000000002]
[null,2043,0.15,0.5,0.12,0.02,0.05,3.0000000000000005E-3,0.157,2.1039412623986401E-2,2.5586941224277815E-4,1.0002558694122428,null,0.15,0.5,0.12,0.02,0.05,3.0000000000000005E-3,0.1357047179637707,2.1039412623986401E-2,2.5586941224277815E-4,1]
[null,2044,0.15,0.5,0.12,0.02,4.9999999999999996E-2,3.0000000000000001E-3,0.157,2.0626875121555293E-2,2.5085236494390011E-4,1.0002508523649438,null,0.15,0.5,0.12,0.02,4.9999999999999996E-2,3.0000000000000001E-3,0.13612227251350095,2.0626875121555293E-2,2.5085236494390011E-4,1.0000000000000002]
[null,2045,0.15,0.5,0.12,0.02,5.000000000000001E-2,3.0000000000000001E-3,0.157,2.022242658976009E-2,2.4593369112147075E-4,1.0002459336911216,null,0.15,0.5,0.12,0.02,5.000000000000001E-2,3.0000000000000001E-3,0.13653163971911844,2.022242658976009E-2,2.4593369112147075E-4,1.0000000000000002]
[null,2046,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.157,1.9825908421333423E-2,2.4111146188379482E-4,1.0002411114618839,null,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.13693298011678276,1.9825908421333423E-2,2.4111146188379482E-4,1.0000000000000002]
[null,2047,0.15,0.5,0.11999999999999998,0.02,0.05,2.9999999999999996E-3,0.157,1.9437165118954335E-2,2.3638378616058317E-4,1.0002363837861605,null,0.15,0.5,0.11999999999999998,0.02,0.05,2.9999999999999996E-3,0.13732645109488514,1.9437165118954335E-2,2.3638378616058317E-4,1.0000000000000002]
[null,2048,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.157,1.9056044234268956E-2,2.3174880996135606E-4,1.0002317488099615,null,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.13771220695576963,1.9056044234268956E-2,2.3174880996135606E-4,1]
[null,2049,0.15,0.5,0.12,1.9999999999999997E-2,0.05,3.0000000000000001E-3,0.157,1.8682396308106822E-2,2.2720471564838829E-4,1.0002272047156484,null,0.15,0.5,0.12,1.9999999999999997E-2,0.05,3.0000000000000001E-3,0.13809039897624475,1.8682396308106822E-2,2.2720471564838829E-4,1]
[null,2050,0.15,0.5,0.12,0.02,0.05,3.0000000000000005E-3,0.15699999999999997,1.8316074811869431E-2,2.2274972122391008E-4,1.0002227497212239,null,0.15,0.5,0.12,0.02,0.05,3.0000000000000005E-3,0.13846117546690673,1.8316074811869431E-2,2.2274972122391008E-4,1.0000000000000002]
[]
[]
[null,"3. Scenario 2: Composting",null,null,null,null,null,null,null,null,null,null,"4. Scenario 3: Recycling"]
[]
[null,null,"Food (Gg/yr)","Garden (Gg/yr)","Paper (Gg/yr)","Wood (Gg/yr)","Textiles (Gg/yr)","Nappies (Gg/yr)","Inert (Gg/yr)","Sludge (Gg/yr)","Industrial (Gg/yr)",null,null,"Food (Gg/yr)","Garden (Gg/yr)","Paper (Gg/yr)","Wood (Gg/yr)","Textiles (Gg/yr)","Nappies (Gg/yr)","Inert (Gg/yr)","Sludge (Gg/yr)","Industrial (Gg/yr)"]
[null,{"$f":"B4","v":2000},0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.15700000000000008,0,0,{"$f":"SUM(C117:K117)","v":1.0000000000000002},null,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.15700000000000008,0,0,{"$f":"SUM(N117:V117)","v":1.0000000000000002}]
[null,{"$f":"B5","v":2001},0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.157,0,0,{"$f":"SUM(C118:K118)","v":1},null,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.157,0,0,{"$f":"SUM(N118:V118)","v":1}]
[null,2002,0.15,0.5,0.12,0.02,4.9999999999999996E-2,3.0000000000000001E-3,0.15700000000000014,0,0,1.0000000000000002,null,0.15,0.5,0.12,0.02,4.9999999999999996E-2,3.0000000000000001E-3,0.15700000000000014,0,0,1.0000000000000002]
[null,2003,0.15,0.5,0.11999999999999998,0.02,0.05,3.0000000000000001E-3,0.15700000000000011,0,0,1.0000000000000002,null,0.15,0.5,0.11999999999999998,0.02,0.05,3.0000000000000001E-3,0.15700000000000011,0,0,1.0000000000000002]
[null,2004,0.15,0.5,0.12000000000000001,0.02,0.05,3.0000000000000001E-3,0.15699999999999997,0,0,1,null,0.15,0.5,0.12000000000000001,0.02,0.05,3.0000000000000001E-3,0.15699999999999997,0,0,1]
[null,2005,0.15,0.5,0.12000000000000001,0.02,0.05,3.0000000000000001E-3,0.14046939519024002,1.515467888732222E-2,1.3759259224377614E-3,1.0000000000000002,null,0.15,0.5,0.12000000000000001,0.02,0.05,3.0000000000000001E-3,0.14046939519024002,1.515467888732222E-2,1.3759259224377614E-3,1.0000000000000002]
[null,2006,0.15,0.5,0.11999999999999998,2.0000000000000004E-2,0.05,3.0000000000000001E-3,0.13598304260461352,1.979147311438385E-2,1.2254842810024379E-3,0.99999999999999989,null,0.15,0.5,0.11999999999999998,2.0000000000000004E-2,0.05,3.0000000000000001E-3,0.13598304260461352,1.979147311438385E-2,1.2254842810024379E-3,0.99999999999999989]
[null,2007,0.15,0.5,0.12,0.02,0.05,2.9999999999999996E-3,0.12159683623594267,3.3155069056419871E-2,2.2480947076374586E-3,1,null,0.15,0.5,0.12,0.02,0.05,2.9999999999999996E-3,0.12159683623594267,3.3155069056419871E-2,2.2480947076374586E-3,1]
[null,2008,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.12460600087610488,3.0408711757287366E-2,1.9852873666078071E-3,1,null,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.12460600087610488,3.0408711757287366E-2,1.9852873666078071E-3,1]
[null,2009,0.15,0.5,0.12,1.9999999999999997E-2,0.05,3.0000000000000001E-3,0.13225420152425829,2.1940424535175647E-2,2.8053739405660486E-3,1,null,0.15,0.5,0.12,1.9999999999999997E-2,0.05,3.0000000000000001E-3,0.13225420152425829,2.1940424535175647E-2,2.8053739405660486E-3,1]
[null,2010,0.15,0.5,0.12,1.9999999999999997E-2,0.05,3.0000000000000001E-3,0.12875389390516312,2.560021863377002E-2,2.6458874610668886E-3,1.0000000000000002,null,0.15,0.5,0.12,1.9999999999999997E-2,0.05,3.0000000000000001E-3,0.12875389390516312,2.560021863377002E-2,2.6458874610668886E-3,1.0000000000000002]
[null,2011,0.15,0.5,0.12,0.02,5.000000000000001E-2,3.0000000000000001E-3,0.12813332761068963,2.5095674545048616E-2,3.7709978442617737E-3,1,null,0.15,0.5,0.12,0.02,5.000000000000001E-2,3.0000000000000001E-3,0.12813332761068963,2.5095674545048616E-2,3.7709978442617737E-3,1]
[null,2012,0.15,0.5,0.12000000000000001,0.02,0.05,3.0000000000000001E-3,0.13625099087988876,1.9001091730748421E-2,1.7479173893627921E-3,1,null,0.15,0.5,0.12000000000000001,0.02,0.05,3.0000000000000001E-3,0.13625099087988876,1.9001091730748421E-2,1.7479173893627921E-3,1]
[null,2013,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.14003979061431865,1.6203981684924672E-2,7.5622770075682198E-4,1.0000000000000002,null,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.14003979061431865,1.6203981684924672E-2,7.5622770075682198E-4,1.0000000000000002]
[null,2014,0.15,0.5,0.11999999999999998,0.02,0.05,3.0000000000000001E-3,0.14409137259776486,1.2454243065094158E-2,4.5438433714085582E-4,0.99999999999999989,null,0.15,0.5,0.11999999999999998,0.02,0.05,3.0000000000000001E-3,0.14409137259776486,1.2454243065094158E-2,4.5438433714085582E-4,0.99999999999999989]
[null,2015,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.14281822766140029,1.3736297498265614E-2,4.4547484033417238E-4,1.0000000000000002,null,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.14281822766140029,1.3736297498265614E-2,4.4547484033417238E-4,1.0000000000000002]
[null,2016,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.14159997292530901,1.4963287035147727E-2,4.3674003954330621E-4,1.0000000000000002,null,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.14159997292530901,1.4963287035147727E-2,4.3674003954330621E-4,1.0000000000000002]
[null,2017,0.14699999999999999,0.49,0.11759999999999998,0.02,0.05,3.0000000000000001E-3,0.1558349453154845,1.6136878175159318E-2,4.2817650935618261E-4,1,null,0.15,0.5,0.11759999999999998,0.02,4.9000000000000002E-2,3.0000000000000001E-3,0.14383494531548444,1.6136878175159318E-2,4.2817650935618261E-4,1]
[null,2018,0.14399999999999999,0.48,0.1152,0.02,5.000000000000001E-2,3.0000000000000001E-3,0.17012152587300983,1.7258693235464511E-2,4.1978089152566923E-4,1,null,0.15,0.5,0.1152,0.02,4.8000000000000008E-2,3.0000000000000001E-3,0.14612152587300972,1.7258693235464511E-2,4.1978089152566923E-4,1]
[null,2019,0.14099999999999996,0.47,0.1128,2.0000000000000004E-2,0.05,3.0000000000000001E-3,0.18445813866345209,1.8330311442895313E-2,4.1154989365261685E-4,1,null,0.15,0.5,0.1128,2.0000000000000004E-2,4.7E-2,3.0000000000000001E-3,0.14845813866345203,1.8330311442895313E-2,4.1154989365261685E-4,1]
[null,2020,0.13800000000000001,0.46,0.11040000000000001,0.02,0.05,3.0000000000000001E-3,0.19884324971206485,1.93532700000403E-2,4.0348028789472239E-4,1,null,0.15,0.5,0.11040000000000001,0.02,4.6000000000000006E-2,3.0000000000000001E-3,0.150843249712065,1.93532700000403E-2,4.0348028789472239E-4,1.0000000000000002]
[null,2021,0.13499999999999998,0.45,0.108,0.02,0.05,3.0000000000000001E-3,0.21327536596420654,2.0329065126092751E-2,3.9556890970070827E-4,1,null,0.15,0.5,0.108,0.02,4.4999999999999998E-2,3.0000000000000001E-3,0.15327536596420652,2.0329065126092751E-2,3.9556890970070827E-4,1]
[null,2022,0.13199999999999998,0.44000000000000006,0.1056,0.02,0.05,3.0000000000000001E-3,0.22775303427039251,2.1259153073038169E-2,3.8781265656932177E-4,1.0000000000000002,null,0.15,0.5,0.1056,0.02,4.3999999999999997E-2,3.0000000000000001E-3,0.15575303427039247,2.1259153073038169E-2,3.8781265656932177E-4,1]
[null,2023,0.129,0.43,0.10319999999999999,0.02,0.05,3.0000000000000001E-3,0.24227484039541922,2.2144951117748096E-2,3.8020848683266846E-4,0.99999999999999989,null,0.15,0.5,0.10319999999999999,0.02,4.3000000000000003E-2,3.0000000000000001E-3,0.15827484039541923,2.2144951117748096E-2,3.8020848683266846E-4,0.99999999999999989]
[null,2024,0.126,0.42,0.1008,0.02,0.05,3.0000000000000001E-3,0.25683940805100225,2.2987838530534356E-2,3.7275341846340041E-4,1,null,0.15,0.5,0.1008,0.02,4.2000000000000003E-2,3.0000000000000001E-3,0.16083940805100225,2.2987838530534356E-2,3.7275341846340041E-4,1]
[null,2025,0.12300000000000001,0.41000000000000003,9.8400000000000001E-2,0.02,0.05,3.0000000000000001E-3,0.27144539795138922,2.3789157520705491E-2,3.6544452790529454E-4,1.0000000000000002,null,0.15,0.5,9.8400000000000001E-2,0.02,4.1000000000000009E-2,3.0000000000000001E-3,0.16344539795138927,2.3789157520705491E-2,3.6544452790529454E-4,1.0000000000000002]
[null,2026,0.12,0.4,9.6000000000000002E-2,0.02,0.05,3.0000000000000001E-3,0.28609150689141843,2.455021415965479E-2,3.582789489267594E-4,1,null,0.15,0.5,9.6000000000000002E-2,0.02,4.0000000000000008E-2,3.0000000000000001E-3,0.16609150689141833,2.455021415965479E-2,3.582789489267594E-4,0.99999999999999978]
[null,2027,0.114,0.38,9.1199999999999989E-2,0.02,0.05,3.0000000000000001E-3,0.31617646684650569,2.527227928199758E-2,3.5125387149682294E-4,1.0000000000000002,null,0.15,0.5,9.3600000000000003E-2,0.02,3.9000000000000007E-2,3.0000000000000001E-3,0.16877646684650555,2.527227928199758E-2,3.5125387149682294E-4,1]
[null,2028,0.11099999999999999,0.37,8.8800000000000004E-2,0.02,0.05,3.0000000000000001E-3,0.3308990440940533,2.5956589365263624E-2,3.4436654068315979E-4,1.0000000000000002,null,0.15,0.5,9.1200000000000003E-2,0.02,3.7999999999999999E-2,3.0000000000000001E-3,0.17149904409405309,2.5956589365263624E-2,3.4436654068315979E-4,0.99999999999999989]
[null,2029,0.108,0.36,8.6399999999999991E-2,0.02,0.05,3.0000000000000001E-3,0.34565803835578907,2.6604347388639184E-2,3.3761425557172521E-4,1,null,0.15,0.5,8.879999999999999E-2,0.02,3.6999999999999998E-2,3.0000000000000001E-3,0.1742580383557891,2.6604347388639184E-2,3.3761425557172521E-4,1]
[null,2030,0.105,0.35,8.3999999999999991E-2,0.02,0.05,3.0000000000000001E-3,0.36045228196055035,2.7216723671242126E-2,3.3099436820757373E-4,1,null,0.15,0.5,8.6400000000000005E-2,0.02,3.6000000000000004E-2,3.0000000000000001E-3,0.1770522819605504,2.7216723671242126E-2,3.3099436820757373E-4,1.0000000000000002]
[null,2031,0.10349999999999999,0.34499999999999997,8.2799999999999985E-2,0.02,0.05,3.0000000000000001E-3,0.36869243329465717,2.6683062422786397E-2,3.2450428255644486E-4,1,null,0.15,0.5,8.5199999999999984E-2,0.02,3.5500000000000004E-2,3.0000000000000001E-3,0.17929243329465724,2.6683062422786397E-2,3.2450428255644486E-4,1]
[null,2032,0.10199999999999998,0.33999999999999997,8.1599999999999978E-2,0.02,0.05,3.0000000000000001E-3,0.37692199342613447,2.6159865120378819E-2,3.1814145348671061E-4,1,null,0.15,0.5,8.3999999999999991E-2,0.02,3.4999999999999996E-2,3.0000000000000001E-3,0.18152199342613448,2.6159865120378819E-2,3.1814145348671061E-4,1]
[null,2033,0.10049999999999999,0.33499999999999996,8.0399999999999999E-2,0.02,0.05,3.0000000000000001E-3,0.3851411700256222,2.5646926588606685E-2,3.1190338577128491E-4,1.0000000000000002,null,0.15,0.5,8.2799999999999985E-2,0.02,3.4500000000000003E-2,3.0000000000000001E-3,0.18374117002562207,2.5646926588606685E-2,3.1190338577128491E-4,1]
[null,2034,9.8999999999999977E-2,0.32999999999999996,7.9199999999999993E-2,0.02,0.05,3.0000000000000001E-3,0.39335016669178635,2.5144045675104587E-2,3.0578763310910276E-4,1.0000000000000002,null,0.15,0.5,8.1599999999999992E-2,0.02,3.3999999999999996E-2,3.0000000000000001E-3,0.18595016669178632,2.5144045675104587E-2,3.0578763310910276E-4,1.0000000000000002]
[null,2035,9.7499999999999976E-2,0.32499999999999996,7.7999999999999986E-2,0.02,0.05,3.0000000000000001E-3,0.4015491830311631,2.4651025171671167E-2,2.9979179716578709E-4,1.0000000000000002,null,0.15,0.5,8.0399999999999985E-2,0.02,3.3499999999999995E-2,3.0000000000000001E-3,0.18814918303116321,2.4651025171671167E-2,2.9979179716578709E-4,1.0000000000000002]
[null,2036,9.5999999999999988E-2,0.31999999999999995,7.6799999999999993E-2,0.02,0.05,3.0000000000000001E-3,0.40973841473643452,2.4167671736932517E-2,2.9391352663312456E-4,1.0000000000000002,null,0.15,0.5,7.9199999999999993E-2,0.02,3.2999999999999995E-2,3.0000000000000001E-3,0.19033841473643431,2.4167671736932517E-2,2.9391352663312456E-4,1]
[null,2037,9.4499999999999987E-2,0.31499999999999995,7.5599999999999987E-2,0.02,0.05,3.0000000000000001E-3,0.41791805366317103,2.3693795820522074E-2,2.8815051630698483E-4,1,null,0.15,0.5,7.7999999999999986E-2,0.02,3.2499999999999994E-2,3.0000000000000001E-3,0.1925180536631711,2.3693795820522074E-2,2.8815051630698483E-4,1.0000000000000002]
[null,2038,9.2999999999999985E-2,0.30999999999999994,7.439999999999998E-2,0.02,4.9999999999999996E-2,3.0000000000000001E-3,0.4260882879050697,2.3229211588747131E-2,2.825005061833185E-4,1,null,0.15,0.5,7.6799999999999979E-2,0.02,3.1999999999999994E-2,3.0000000000000001E-3,0.19468828790506959,2.3229211588747131E-2,2.825005061833185E-4,1]
[null,2039,9.1499999999999984E-2,0.30499999999999994,7.3199999999999973E-2,0.02,0.05,3.0000000000000001E-3,0.43424930186771538,2.277373685171287E-2,2.7696128057188088E-4,1.0000000000000002,null,0.15,0.5,7.5599999999999987E-2,0.02,3.1499999999999993E-2,3.0000000000000001E-3,0.19684930186771535,2.277373685171287E-2,2.7696128057188088E-4,1.0000000000000002]
[null,2040,8.9999999999999983E-2,0.29999999999999993,7.1999999999999981E-2,0.02,4.9999999999999996E-2,3.0000000000000001E-3,0.44240127634089743,2.2327192991875362E-2,2.7153066722733417E-4,1,null,0.15,0.5,7.439999999999998E-2,0.02,3.0999999999999996E-2,3.0000000000000001E-3,0.19900127634089745,2.2327192991875362E-2,2.7153066722733417E-4,1.0000000000000002]
[null,2041,8.8499999999999981E-2,0.29499999999999993,7.0799999999999974E-2,0.02,4.9999999999999996E-2,3.0000000000000001E-3,0.45054438856950735,2.1889404893995452E-2,2.6620653649738645E-4,1,null,0.15,0.5,7.3199999999999987E-2,0.02,3.0499999999999992E-2,3.0000000000000001E-3,0.20114438856950712,2.1889404893995452E-2,2.6620653649738645E-4,1]
[null,2042,8.6999999999999966E-2,0.28999999999999992,6.9599999999999981E-2,0.02,0.05,3.0000000000000001E-3,0.45867881232304641,2.1460200876466131E-2,2.6098680048763375E-4,1.0000000000000002,null,0.15,0.5,7.1999999999999981E-2,0.02,2.9999999999999995E-2,3.0000000000000001E-3,0.20327881232304615,2.1460200876466131E-2,2.6098680048763375E-4,0.99999999999999989]
[null,2043,8.5499999999999979E-2,0.28499999999999992,6.8399999999999975E-2,0.02,0.05,3.0000000000000005E-3,0.46680471796377093,2.1039412623986401E-2,2.5586941224277815E-4,1.0000000000000002,null,0.15,0.5,7.0799999999999988E-2,0.02,2.9499999999999995E-2,3.0000000000000005E-3,0.2054047179637708,2.1039412623986401E-2,2.5586941224277815E-4,1]
[null,2044,8.3999999999999977E-2,0.27999999999999992,6.7199999999999982E-2,0.02,4.9999999999999996E-2,3.0000000000000001E-3,0.47492227251350094,2.0626875121555293E-2,2.5085236494390011E-4,1,null,0.15,0.5,6.9599999999999981E-2,0.02,2.8999999999999991E-2,3.0000000000000001E-3,0.20752227251350086,2.0626875121555293E-2,2.5085236494390011E-4,1]
[null,2045,8.2499999999999962E-2,0.27499999999999991,6.5999999999999975E-2,0.02,5.000000000000001E-2,3.0000000000000001E-3,0.48303163971911861,2.022242658976009E-2,2.4593369112147075E-4,1.0000000000000002,null,0.15,0.5,6.8399999999999975E-2,0.02,2.8499999999999994E-2,3.0000000000000001E-3,0.20963163971911852,2.022242658976009E-2,2.4593369112147075E-4,1.0000000000000002]
[null,2046,8.0999999999999975E-2,0.26999999999999991,6.4799999999999969E-2,0.02,0.05,3.0000000000000001E-3,0.49113298011678297,1.9825908421333423E-2,2.4111146188379482E-4,1.0000000000000002,null,0.15,0.5,6.7199999999999982E-2,0.02,2.7999999999999994E-2,3.0000000000000001E-3,0.21173298011678277,1.9825908421333423E-2,2.4111146188379482E-4,1.0000000000000002]
[null,2047,7.949999999999996E-2,0.2649999999999999,6.3599999999999976E-2,0.02,0.05,2.9999999999999996E-3,0.49922645109488528,1.9437165118954335E-2,2.3638378616058317E-4,1,null,0.15,0.5,6.5999999999999975E-2,0.02,2.7499999999999997E-2,2.9999999999999996E-3,0.21382645109488518,1.9437165118954335E-2,2.3638378616058317E-4,1]
[null,2048,7.7999999999999972E-2,0.2599999999999999,6.2399999999999969E-2,0.02,0.05,3.0000000000000001E-3,0.50731220695576984,1.9056044234268956E-2,2.3174880996135606E-4,1,null,0.15,0.5,6.4799999999999969E-2,0.02,2.6999999999999993E-2,3.0000000000000001E-3,0.21591220695576963,1.9056044234268956E-2,2.3174880996135606E-4,1]
[null,2049,7.6499999999999971E-2,0.25499999999999989,6.119999999999997E-2,1.9999999999999997E-2,0.05,3.0000000000000001E-3,0.51539039897624495,1.8682396308106822E-2,2.2720471564838829E-4,1,null,0.15,0.5,6.3599999999999976E-2,1.9999999999999997E-2,2.6499999999999992E-2,3.0000000000000001E-3,0.21799039897624481,1.8682396308106822E-2,2.2720471564838829E-4,1]
[null,2050,7.4999999999999969E-2,0.24999999999999989,5.999999999999997E-2,0.02,0.05,3.0000000000000005E-3,0.52346117546690685,1.8316074811869431E-2,2.2274972122391008E-4,1,null,0.15,0.5,6.2399999999999969E-2,0.02,2.5999999999999992E-2,3.0000000000000005E-3,0.22006117546690676,1.8316074811869431E-2,2.2274972122391008E-4,1.0000000000000002]
[]
[]
[null,"5. Scenario 4: Waste to energy (WTE)"]
[]
[null,null,"Food (Gg/yr)","Garden (Gg/yr)","Paper (Gg/yr)","Wood (Gg/yr)","Textiles (Gg/yr)","Nappies (Gg/yr)","Inert (Gg/yr)","Sludge (Gg/yr)","Industrial (Gg/yr)"]
[null,{"$f":"B4","v":2000},0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.15700000000000008,0,0,{"$f":"SUM(C173:K173)","v":1.0000000000000002}]
[null,{"$f":"B5","v":2001},0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.157,0,0,{"$f":"SUM(C174:K174)","v":1}]
[null,2002,0.15,0.5,0.12,0.02,4.9999999999999996E-2,3.0000000000000001E-3,0.15700000000000014,0,0,1.0000000000000002]
[null,2003,0.15,0.5,0.11999999999999998,0.02,0.05,3.0000000000000001E-3,0.15700000000000011,0,0,1.0000000000000002]
[null,2004,0.15,0.5,0.12000000000000001,0.02,0.05,3.0000000000000001E-3,0.15699999999999997,0,0,1]
[null,2005,0.15,0.5,0.12000000000000001,0.02,0.05,3.0000000000000001E-3,0.14046939519024002,1.515467888732222E-2,1.3759259224377614E-3,1.0000000000000002]
[null,2006,0.15,0.5,0.11999999999999998,2.0000000000000004E-2,0.05,3.0000000000000001E-3,0.13598304260461352,1.979147311438385E-2,1.2254842810024379E-3,0.99999999999999989]
[null,2007,0.15,0.5,0.12,0.02,0.05,2.9999999999999996E-3,0.12159683623594267,3.3155069056419871E-2,2.2480947076374586E-3,1]
[null,2008,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.12460600087610488,3.0408711757287366E-2,1.9852873666078071E-3,1]
[null,2009,0.15,0.5,0.12,1.9999999999999997E-2,0.05,3.0000000000000001E-3,0.13225420152425829,2.1940424535175647E-2,2.8053739405660486E-3,1]
[null,2010,0.15,0.5,0.12,1.9999999999999997E-2,0.05,3.0000000000000001E-3,0.12875389390516312,2.560021863377002E-2,2.6458874610668886E-3,1.0000000000000002]
[null,2011,0.15,0.5,0.12,0.02,5.000000000000001E-2,3.0000000000000001E-3,0.12813332761068963,2.5095674545048616E-2,3.7709978442617737E-3,1]
[null,2012,0.15,0.5,0.12000000000000001,0.02,0.05,3.0000000000000001E-3,0.13625099087988876,1.9001091730748421E-2,1.7479173893627921E-3,1]
[null,2013,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.14003979061431865,1.6203981684924672E-2,7.5622770075682198E-4,1.0000000000000002]
[null,2014,0.15,0.5,0.11999999999999998,0.02,0.05,3.0000000000000001E-3,0.14409137259776486,1.2454243065094158E-2,4.5438433714085582E-4,0.99999999999999989]
[null,2015,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.14281822766140029,1.3736297498265614E-2,4.4547484033417238E-4,1.0000000000000002]
[null,2016,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.14159997292530901,1.4963287035147727E-2,4.3674003954330621E-4,1.0000000000000002]
[null,2017,0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.14043494531548442,1.6136878175159318E-2,4.2817650935618261E-4,1]
[null,2018,0.15,0.5,0.12,0.02,5.000000000000001E-2,3.0000000000000001E-3,0.1393215258730098,1.7258693235464511E-2,4.1978089152566923E-4,1]
[null,2019,7.861600925873348E-2,0.26205336419577829,6.2892807406986787E-2,1.0482134567831133E-2,2.6205336419577833E-2,1.57232018517467E-3,0.53943616662936988,1.8330311442895313E-2,4.1154989365261685E-4,1]
[null,2020,8.0015695351699501E-2,0.266718984505665,6.4012556281359601E-2,1.0668759380226602E-2,2.6671898450566504E-2,1.6003139070339899E-3,0.53055504183551372,1.93532700000403E-2,4.0348028789472239E-4,0.99999999999999989]
[null,2021,8.1387936619313234E-2,0.27129312206437745,6.5110349295450592E-2,1.0851724882575098E-2,2.7129312206437748E-2,1.6277587323862647E-3,0.52187516216366614,2.0329065126092751E-2,3.9556890970070827E-4,1]
[null,2022,8.2733271195405134E-2,0.2757775706513505,6.6186616956324107E-2,1.103110282605402E-2,2.7577757065135051E-2,1.6546654239081029E-3,0.51339205015221556,2.1259153073038169E-2,3.8781265656932177E-4,1]
[null,2023,8.4052226662161902E-2,0.28017408887387302,6.7241781329729522E-2,1.1206963554954919E-2,2.80174088873873E-2,1.681044533243238E-3,0.50510132655406936,2.2144951117748096E-2,3.8020848683266846E-4,0.99999999999999989]
[null,{"$f":"B28","v":2024},8.5345320257021476E-2,0.28448440085673826,6.8276256205617183E-2,1.137937603426953E-2,2.8448440085673824E-2,1.7069064051404295E-3,0.49699870820654157,2.2987838530534356E-2,3.7275341846340041E-4,1]
[null,2025,8.6613059075511242E-2,0.2887101969183708,6.9290447260408991E-2,1.1548407876734832E-2,2.8871019691837082E-2,1.7322611815102249E-3,0.48908000594701606,2.3789157520705491E-2,3.6544452790529454E-4,1]
[null,2026,8.7855940270109054E-2,0.29285313423369685,7.0284752216087237E-2,1.1714125369347876E-2,2.9285313423369687E-2,1.7571188054021812E-3,0.4813411225734055,2.455021415965479E-2,3.582789489267594E-4,0.99999999999999989]
[null,2027,8.9074451245204952E-2,0.29691483748401654,7.125956099616397E-2,1.1876593499360662E-2,2.9691483748401651E-2,1.7814890249040992E-3,0.4737780508484537,2.527227928199758E-2,3.5125387149682294E-4,1]
[null,2028,9.0269069848240152E-2,0.30089689949413384,7.2215255878592122E-2,1.2035875979765354E-2,3.0089689949413384E-2,1.805381396964803E-3,0.46638687154694347,2.5956589365263624E-2,3.4436654068315979E-4,0.99999999999999989]
[null,2029,9.1440264557098194E-2,0.30480088185699394,7.3152211645678547E-2,1.2192035274279759E-2,3.0480088185699399E-2,1.8288052911419636E-3,0.45916375154489714,2.6604347388639184E-2,3.3761425557172521E-4,0.99999999999999989]
[null,2030,9.2588494663821755E-2,0.30862831554607251,7.4070795731057404E-2,1.2345132621842902E-2,3.0862831554607253E-2,1.8517698932764351E-3,0.45210494194987211,2.7216723671242126E-2,3.3099436820757373E-4,1]
[null,2031,9.3714210454727206E-2,0.31238070151575736,7.4971368363781765E-2,1.2495228060630295E-2,3.1238070151575741E-2,1.8742842090945441E-3,0.44631857053909019,2.6683062422786397E-2,3.2450428255644486E-4,1]
[null,2032,9.4817853386987463E-2,0.31605951128995824,7.5854282709589979E-2,1.264238045159833E-2,3.1605951128995821E-2,1.8963570677397496E-3,0.44064565739126488,2.6159865120378819E-2,3.1814145348671061E-4,0.99999999999999989]
[null,2033,9.5899856261752403E-2,0.31966618753917475,7.6719885009401925E-2,1.2786647501566989E-2,3.1966618753917479E-2,1.9179971252350485E-3,0.43508397783457348,2.5646926588606685E-2,3.1190338577128491E-4,0.99999999999999989]
[null,2034,9.6960643393874932E-2,0.3232021446462498,7.7568514715099943E-2,1.2928085785849992E-2,3.2320214464624977E-2,1.9392128678774989E-3,0.42963135081820919,2.5144045675104587E-2,3.0578763310910276E-4,1.0000000000000002]
[null,{"$f":"B39","v":2035},9.8000630778308742E-2,0.32666876926102917,7.8400504622646999E-2,1.3066750770441166E-2,3.2666876926102921E-2,1.960012615566175E-3,0.42428563805706793,2.4651025171671167E-2,2.9979179716578709E-4,1.0000000000000002]
[null,2036,9.9020226253243873E-2,0.33006742084414625,7.9216181002595101E-2,1.3202696833765851E-2,3.3006742084414627E-2,1.9804045250648777E-3,0.41904474319320373,2.4167671736932517E-2,2.9391352663312456E-4,1]
[null,2037,0.10001982966004301,0.3333994322001434,8.0015863728034403E-2,1.3335977288005736E-2,3.3339943220014344E-2,2.0003965932008606E-3,0.41390661097372927,2.3693795820522074E-2,2.8815051630698483E-4,1]
[null,2038,0.10099983300004217,0.33666611000014057,8.079986640003374E-2,1.3466644400005624E-2,3.3666611000014064E-2,2.0199966600008435E-3,0.40886922644483259,2.3229211588747131E-2,2.825005061833185E-4,1.0000000000000002]
[null,2039,0.10196062058827664,0.33986873529425549,8.156849647062131E-2,1.3594749411770218E-2,3.3986873529425553E-2,2.039212411765533E-3,0.40393061416160053,2.277373685171287E-2,2.7696128057188088E-4,1.0000000000000002]
[null,2040,0.10290256920419279,0.343008564013976,8.2322055363354227E-2,1.3720342560559038E-2,3.43008564013976E-2,2.0580513840838558E-3,0.39908883741333379,2.2327192991875362E-2,2.7153066722733417E-4,0.99999999999999989]
[null,2041,0.10382604823940469,0.34608682746468233,8.3060838591523758E-2,1.3843473098587295E-2,3.4608682746468236E-2,2.0765209647880941E-3,0.3943419974640528,2.1889404893995452E-2,2.6620653649738645E-4,1]
[null,2042,0.10473141984255362,0.34910473280851206,8.378513587404289E-2,1.3964189312340483E-2,3.4910473280851208E-2,2.0946283968510727E-3,0.38968823280789489,2.1460200876466131E-2,2.6098680048763375E-4,0.99999999999999989]
[null,2043,0.10561903906132708,0.35206346353775697,8.4495231249061678E-2,1.408253854151028E-2,3.5206346353775696E-2,2.1123807812265419E-3,0.38512571843911253,2.1039412623986401E-2,2.5586941224277815E-4,1.0000000000000002]
[null,2044,0.10648925398169322,0.35496417993897744,8.5191403185354578E-2,1.4198567197559098E-2,3.5496417993897744E-2,2.1297850796338645E-3,0.38065266513638485,2.0626875121555293E-2,2.5085236494390011E-4,1]
[null,{"$f":"B49","v":2045},0.10734240586440512,0.35780801954801711,8.5873924691524092E-2,1.4312320781920684E-2,3.5780801954801711E-2,2.1468481172881027E-3,0.37626731876116171,2.022242658976009E-2,2.4593369112147075E-4,1.0000000000000002]
[null,2046,0.10817882927882855,0.36059609759609518,8.6543063423062838E-2,1.4423843903843809E-2,3.6059609759609521E-2,2.1635765855765711E-3,0.3719679595697663,1.9825908421333423E-2,2.4111146188379482E-4,0.99999999999999989]
[null,2047,0.10899885223414564,0.36332950744715214,8.7199081787316515E-2,1.4533180297886087E-2,3.6332950744715216E-2,2.1799770446829128E-3,0.36775290153898649,1.9437165118954335E-2,2.3638378616058317E-4,0.99999999999999989]
[null,2048,0.10980279630798592,0.36600932102661976,8.784223704638873E-2,1.4640372841064789E-2,3.6600932102661979E-2,2.1960559261597185E-3,0.36362049170488869,1.9056044234268956E-2,2.3174880996135606E-4,1]
[null,2049,0.11059097677253521,0.36863658924178405,8.8472781418028168E-2,1.4745463569671362E-2,3.6863658924178408E-2,2.2118195354507045E-3,0.35956910951459692,1.8682396308106822E-2,2.2720471564838829E-4,1]
[null,2050,0.11136370271817179,0.37121234239390594,8.9090962174537422E-2,1.4848493695756238E-2,3.7121234239390601E-2,2.2272740543634356E-3,0.35559716619078124,1.8316074811869431E-2,2.2274972122391008E-4,1]
[]
[]
[]
[]
["C","SOLID WASTE GENERATION BY TYPE FOR BAU AND DIFFERENT SCENARIOS"]
[]
[null,"1. BAU",null,null,null,null,null,null,null,null,null,null,"2. Scenario 1: LFG"]
[null,null,"Food (Gg/yr)","Garden (Gg/yr)","Paper (Gg/yr)","Wood (Gg/yr)","Textiles (Gg/yr)","Nappies (Gg/yr)","Inert (Gg/yr)","Sludge (Gg/yr)","Industrial (Gg/yr)","Total check",null,"Food (Gg/yr)","Garden (Gg/yr)","Paper (Gg/yr)","Wood (Gg/yr)","Textiles (Gg/yr)","Nappies (Gg/yr)","Inert (Gg/yr)","Sludge (Gg/yr)","Industrial (Gg/yr)","check"]
[null,{"$f":"B4","v":2000},{"$f":"$C61*$G4","v":29.904990459750007},{"$f":"$D61*$G4","v":99.683301532500025},{"$f":"$E61*$G4","v":23.923992367800004},{"$f":"$F61*$G4","v":3.987332061300001},{"$f":"$G61*$G4","v":9.9683301532500028},{"$f":"$H61*$G4","v":0.59809980919500016},{"$f":"$I61*$G4","v":31.300556681205009},{"$f":"$J61*$G4","v":0},{"$f":"$K61*$G4","v":0},{"$f":"SUM(C232:K232)-J232-K232-G4","v":0},null,29.904990459750007,99.683301532500025,23.923992367800004,3.987332061300001,9.9683301532500028,0.59809980919500016,31.300556681205023,0,0,{"$f":"SUM(N232:V232)-G4","v":0}]
[null,{"$f":"B5","v":2001},{"$f":"$C62*$G5","v":40.483230837720001},{"$f":"$D62*$G5","v":134.9441027924},{"$f":"$E62*$G5","v":32.386584670175999},{"$f":"$F62*$G5","v":5.3977641116960005},{"$f":"$G62*$G5","v":13.49441027924},{"$f":"$H62*$G5","v":0.80966461675440005},{"$f":"$I62*$G5","v":42.3724482768136},{"$f":"$J62*$G5","v":0},{"$f":"$K62*$G5","v":0},{"$f":"SUM(C233:K233)-J233-K233-G5","v":0},null,40.483230837720001,134.9441027924,32.386584670175999,5.3977641116960005,13.49441027924,0.80966461675440005,42.3724482768136,0,0,{"$f":"SUM(N233:V233)-G5","v":0}]
[null,2002,54.586830322499999,181.95610107499999,43.669464257999998,7.2782440429999999,18.195610107499999,1.09173660645,57.134215737550001,0,0,0,null,54.586830322499999,181.95610107499999,43.669464257999998,7.2782440429999999,18.195610107499999,1.09173660645,57.134215737550051,0,0,0]
[null,2003,55.867108239000004,186.22369413000001,44.693686591199999,7.4489477652000007,18.622369413000001,1.1173421647800001,58.474239956820007,0,0,0,null,55.867108239000004,186.22369413000001,44.693686591199999,7.4489477652000007,18.622369413000001,1.1173421647800001,58.474239956820043,0,0,0]
[null,2004,57.180621595499993,190.60207198499998,45.744497276399997,7.6240828793999995,19.060207198499999,1.1436124319099998,59.849050603289996,0,0,0,null,57.180621595499993,190.60207198499998,45.744497276399997,7.6240828793999995,19.060207198499999,1.1436124319099998,59.849050603289982,0,0,0]
[null,2005,58.526479286999994,195.08826428999998,46.821183429599998,7.8035305715999996,19.508826428999999,1.17052958574,61.257714987059998,5.9130000000000003,0.53685400000000005,0,null,58.526479286999994,195.08826428999998,46.821183429599998,7.8035305715999996,19.508826428999999,1.17052958574,54.807860987059996,5.9130000000000003,0.53685400000000005,0]
[null,2006,61.056597101999998,203.52199034,48.845277681599995,8.140879613600001,20.352199034000002,1.22113194204,63.905904966759998,8.0559999999999992,0.49882600000000005,0,null,61.056597101999998,203.52199034,48.845277681599995,8.140879613600001,20.352199034000002,1.22113194204,55.351078966759928,8.0559999999999992,0.49882599999999999,0]
[null,2007,59.162898941999998,197.20966314,47.330319153600001,7.8883865256000005,19.720966314000002,1.1832579788399999,61.92383422596,13.077000000000002,0.88669200000000004,0,null,59.162898941999998,197.20966314,47.330319153600001,7.8883865256000005,19.720966314000002,1.1832579788399999,47.960142225959999,13.077,0.88669200000000004,0]
[null,2008,59.923617104999998,199.74539035000001,47.938893684,7.9898156140000003,19.974539035000003,1.1984723421000001,62.720052569900005,12.148,0.79310400000000003,0,null,59.923617104999998,199.74539035000001,47.938893684,7.9898156140000003,19.974539035000003,1.1984723421000001,49.778948569900024,12.148,0.79310400000000003,0]
[null,2009,62.391682431,207.97227477000001,49.9133459448,8.3188909907999999,20.797227477000003,1.2478336486200001,65.303294277779997,9.1259999999999994,1.1668799999999999,0,null,62.391682431,207.97227477000001,49.9133459448,8.3188909907999999,20.797227477000003,1.2478336486200001,55.010414277780001,9.1259999999999994,1.1668799999999999,0]
[null,2010,64.153748977500001,213.845829925,51.322999181999997,8.5538331969999994,21.3845829925,1.28307497955,67.147590596450001,10.949,1.131624,0,null,64.153748977500001,213.845829925,51.322999181999997,8.5538331969999994,21.3845829925,1.28307497955,55.066966596450015,10.949,1.131624,0]
[null,2011,62.174060999999995,207.24687,49.739248799999999,8.2898747999999998,20.724687000000003,1.2434812200000001,65.075517180000006,10.401999999999999,1.5630550000000001,0,null,62.174060999999995,207.24687,49.739248799999999,8.2898747999999998,20.724687000000003,1.2434812200000001,53.110462180000013,10.401999999999999,1.5630550000000001,0]
[null,2012,58.180867482000004,193.93622494000002,46.544693985600006,7.757448997600001,19.393622494000002,1.1636173496400002,60.895974631160009,7.37,0.67796900000000004,0,null,58.180867482000004,193.93622494000002,46.544693985600006,7.757448997600001,19.393622494000002,1.1636173496400002,52.848005631159992,7.37,0.67796900000000004,0]
[null,2013,64.456379938500007,214.85459979500001,51.565103950800001,8.5941839918000014,21.485459979500003,1.2891275987700002,67.464344335630003,6.963000000000001,0.32495800000000002,0,null,64.456379938500007,214.85459979500001,51.565103950800001,8.5941839918000014,21.485459979500003,1.2891275987700002,60.17638633563007,6.9630000000000001,0.32495800000000002,0]
[null,2014,62.520861037500005,208.40287012500002,50.01668883,8.3361148050000011,20.840287012500003,1.2504172207500002,65.43850121925,5.1909999999999998,0.18939,0,null,62.520861037500005,208.40287012500002,50.01668883,8.3361148050000011,20.840287012500003,1.2504172207500002,60.058111219249952,5.1909999999999998,0.18939,0]
[null,2015,63.771278258250007,212.57092752750003,51.017022606600008,8.5028371011000008,21.257092752750005,1.2754255651650002,66.747271243635012,5.8398750000000001,0.18939,0,null,63.771278258250007,212.57092752750003,51.017022606600008,8.5028371011000008,21.257092752750005,1.2754255651650002,60.718006243635045,5.8398750000000001,0.18939,0]
[null,2016,65.046703823415015,216.82234607805006,52.037363058732012,8.6728938431220026,21.682234607805007,1.3009340764683004,68.082216668507712,6.4887500000000005,0.18939,0,null,65.046703823415015,216.82234607805006,52.037363058732012,8.6728938431220026,21.682234607805007,1.3009340764683004,61.404076668507741,6.4887500000000005,0.18939,0]
[null,2017,66.34763789988331,221.15879299961102,53.078110319906642,8.8463517199844404,22.115879299961104,1.3269527579976661,69.443861001877863,7.1376250000000008,0.18939,0,null,66.34763789988331,221.15879299961102,53.078110319906642,8.8463517199844404,22.115879299961104,1.3269527579976661,62.116846001877832,7.1376250000000008,0.18939,0]
[null,2018,67.67459065788097,225.58196885960325,54.139672526304778,9.0232787543841297,22.558196885960328,1.3534918131576195,70.83273822191542,7.7865000000000011,0.18939,0,null,67.67459065788097,225.58196885960325,54.139672526304778,9.0232787543841297,22.558196885960328,1.3534918131576195,62.856848221915413,7.7865000000000011,0.18939,0]
[null,2019,69.028082471038587,230.09360823679532,55.222465976830875,9.2037443294718138,23.009360823679533,1.380561649420772,72.249392986353726,8.4353750000000005,0.18939,0,null,69.028082471038587,230.09360823679532,55.222465976830875,9.2037443294718138,23.009360823679533,1.380561649420772,63.624627986353744,8.4353750000000005,0.18939,0]
[null,2020,70.408644120459371,234.69548040153123,56.326915296367496,9.3878192160612493,23.469548040153125,1.4081728824091875,73.694380846080804,9.0842500000000008,0.18939,0,null,70.408644120459371,234.69548040153123,56.326915296367496,9.3878192160612493,23.469548040153125,1.4081728824091875,64.420740846080832,9.0842500000000008,0.18939,0]
[null,2021,71.816817002868547,239.38939000956185,57.453453602294843,9.575575600382475,23.938939000956186,1.4363363400573712,75.16826846300242,9.7331250000000011,0.18939,0,null,71.816817002868547,239.38939000956185,57.453453602294843,9.575575600382475,23.938939000956186,1.4363363400573712,65.245753463002472,9.7331250000000011,0.18939,0]
[null,2022,73.253153342925927,244.17717780975312,58.602522674340747,9.7670871123901257,24.417717780975313,1.4650630668585187,76.671633832262486,10.382000000000001,0.18939,0,null,73.253153342925927,244.17717780975312,58.602522674340747,9.7670871123901257,24.417717780975313,1.4650630668585187,66.100243832262436,10.382000000000001,0.18939,0]
[null,2023,74.718216409784446,249.06072136594815,59.774573127827551,9.9624288546379258,24.906072136594815,1.4943643281956889,78.20506650890772,11.030875000000002,0.18939,0,null,74.718216409784446,249.06072136594815,59.774573127827551,9.9624288546379258,24.906072136594815,1.4943643281956889,66.984801508907708,11.030875000000002,0.18939,0]
[null,2024,76.212580737980133,254.04193579326713,60.970064590384112,10.161677431730686,25.404193579326716,1.5242516147596028,79.769167839085881,11.679750000000002,0.18939,0,null,76.212580737980133,254.04193579326713,60.970064590384112,10.161677431730686,25.404193579326716,1.5242516147596028,67.900027839085908,11.679750000000002,0.18939,0]
[null,2025,77.736832352739739,259.12277450913246,62.18946588219179,10.364910980365298,25.912277450913248,1.5547366470547948,81.364551195867591,12.328625000000002,0.18939,0,null,77.736832352739739,259.12277450913246,62.18946588219179,10.364910980365298,25.912277450913248,1.5547366470547948,68.846536195867657,12.328625000000002,0.18939,0]
[null,2026,79.291568999794521,264.30522999931509,63.433255199835621,10.572209199972603,26.430522999931512,1.5858313799958905,82.991842219784942,12.977500000000003,0.18939,0,null,79.291568999794521,264.30522999931509,63.433255199835621,10.572209199972603,26.430522999931512,1.5858313799958905,69.824952219784905,12.977500000000003,0.18939,0]
[null,2027,80.877400379790416,269.59133459930138,64.701920303832324,10.783653383972055,26.95913345993014,1.6175480075958082,84.651679064180627,13.626375000000003,0.18939,0,null,80.877400379790416,269.59133459930138,64.701920303832324,10.783653383972055,26.95913345993014,1.6175480075958082,70.835914064180656,13.626375000000003,0.18939,0]
[null,2028,82.494948387386216,274.98316129128739,65.995958709908976,10.999326451651497,27.498316129128739,1.6498989677477243,86.344712645464242,14.275250000000003,0.18939,0,null,82.494948387386216,274.98316129128739,65.995958709908976,10.999326451651497,27.498316129128739,1.6498989677477243,71.880072645464224,14.275250000000003,0.18939,0]
[null,2029,84.144847355133948,280.48282451711316,67.315877884107152,11.219312980684526,28.048282451711316,1.6828969471026789,88.071606898373531,14.924125000000004,0.18939,0,null,84.144847355133948,280.48282451711316,67.315877884107152,11.219312980684526,28.048282451711316,1.6828969471026789,72.958091898373482,14.924125000000004,0.18939,0]
[null,2030,85.827744302236624,286.09248100745543,68.662195441789308,11.443699240298217,28.609248100745546,1.7165548860447326,89.833039036341006,15.573000000000002,0.18939,0,null,85.827744302236624,286.09248100745543,68.662195441789308,11.443699240298217,28.609248100745546,1.7165548860447326,74.070649036341024,15.573,0.18939,0]
[null,2031,87.544299188281357,291.81433062760453,70.035439350625083,11.672573225104182,29.181433062760455,1.7508859837656272,91.629699817067831,15.573,0.18939,0,null,87.544299188281357,291.81433062760453,70.035439350625083,11.672573225104182,29.181433062760455,1.7508859837656272,75.867309817067849,15.573,0.18939,0]
[null,2032,89.295185172046985,297.65061724015663,71.436148137637588,11.906024689606266,29.765061724015666,1.7859037034409397,93.46229381340919,15.573,0.18939,0,null,89.295185172046985,297.65061724015663,71.436148137637588,11.906024689606266,29.765061724015666,1.7859037034409397,77.699903813409151,15.573,0.18939,0]
[null,2033,91.081088875487936,303.60362958495978,72.864871100390346,12.144145183398392,30.36036295849598,1.8216217775097587,95.331539689677371,15.573,0.18939,0,null,91.081088875487936,303.60362958495978,72.864871100390346,12.144145183398392,30.36036295849598,1.8216217775097587,79.569149689677374,15.573,0.18939,0]
[null,2034,92.902710652997712,309.67570217665906,74.322168522398172,12.387028087066362,30.967570217665909,1.8580542130599544,97.238170483470938,15.573,0.18939,0,null,92.902710652997712,309.67570217665906,74.322168522398172,12.387028087066362,30.967570217665909,1.8580542130599544,81.475780483470999,15.573,0.18939,0]
[null,2035,94.760764866057656,315.86921622019219,75.808611892846116,12.634768648807688,31.586921622019219,1.8952152973211531,99.182933893140344,15.573,0.18939,0,null,94.760764866057656,315.86921622019219,75.808611892846116,12.634768648807688,31.586921622019219,1.8952152973211531,83.420543893140461,15.573,0.18939,0]
[null,2036,96.655980163378814,322.18660054459605,77.324784130703051,12.887464021783842,32.218660054459605,1.9331196032675764,101.16659257100316,15.573,0.18939,0,null,96.655980163378814,322.18660054459605,77.324784130703051,12.887464021783842,32.218660054459605,1.9331196032675764,85.404202571003225,15.573,0.18939,0]
[null,2037,98.589099766646399,328.630332555488,78.871279813317116,13.145213302219521,32.8630332555488,1.9717819953329281,103.18992442242323,15.573000000000002,0.18938999999999998,0,null,98.589099766646399,328.630332555488,78.871279813317116,13.145213302219521,32.8630332555488,1.9717819953329281,87.427534422423378,15.573,0.18939,0]
[null,2038,100.56088176197933,335.20293920659776,80.448705409583454,13.408117568263911,33.520293920659775,2.0112176352395865,105.2537229108717,15.573,0.18939,0,null,100.56088176197933,335.20293920659776,80.448705409583454,13.408117568263911,33.520293920659775,2.0112176352395865,89.49133291087162,15.573,0.18939,0]
[null,2039,102.57209939721892,341.90699799072974,82.057679517775128,13.67627991962919,34.190699799072974,2.0514419879443784,107.35879736908913,15.573,0.18939000000000003,0,null,102.57209939721892,341.90699799072974,82.057679517775128,13.67627991962919,34.190699799072974,2.0514419879443784,91.596407369089206,15.573,0.18939,0]
[null,2040,104.62354138516331,348.74513795054435,83.698833108130643,13.949805518021774,34.874513795054433,2.092470827703266,109.50597331647093,15.573,0.18939,0,null,104.62354138516331,348.74513795054435,83.698833108130643,13.949805518021774,34.874513795054433,2.092470827703266,93.743583316471017,15.573,0.18939,0]
[null,2041,106.71601221286657,355.72004070955524,85.372809770293259,14.228801628382209,35.572004070955522,2.1343202442573315,111.69609278280035,15.572999999999999,0.18939000000000003,0,null,106.71601221286657,355.72004070955524,85.372809770293259,14.228801628382209,35.572004070955522,2.1343202442573315,95.93370278280031,15.573,0.18939,0]
[null,2042,108.85033245712388,362.83444152374631,87.080265965699112,14.513377660949853,36.283444152374635,2.177006649142478,113.93001463845634,15.572999999999999,0.18938999999999998,0,null,108.85033245712388,362.83444152374631,87.080265965699112,14.513377660949853,36.283444152374635,2.177006649142478,98.167624638456346,15.573,0.18939,0]
[null,2043,111.0273391062664,370.09113035422132,88.821871285013117,14.803645214168853,37.009113035422132,2.2205467821253282,116.2086149312255,15.573000000000002,0.18939,0,null,111.0273391062664,370.09113035422132,88.821871285013117,14.803645214168853,37.009113035422132,2.2205467821253282,100.4462249312254,15.573,0.18939,0]
[null,2044,113.24788588839174,377.49295296130578,90.598308710713383,15.09971811845223,37.749295296130576,2.2649577177678348,118.53278722985002,15.573,0.18938999999999998,0,null,113.24788588839174,377.49295296130578,90.598308710713383,15.09971811845223,37.749295296130576,2.2649577177678348,102.77039722985012,15.573,0.18939,0]
[null,2045,115.51284360615955,385.04281202053187,92.410274884927645,15.401712480821276,38.504281202053193,2.3102568721231913,120.903442974447,15.572999999999999,0.18939000000000003,0,null,115.51284360615955,385.04281202053187,92.410274884927645,15.401712480821276,38.504281202053193,2.3102568721231913,105.14105297444701,15.573,0.18939,0]
[null,2046,117.82310047828275,392.74366826094251,94.258480382626203,15.709746730437701,39.274366826094251,2.356462009565655,123.32151183393594,15.573,0.18939,0,null,117.82310047828275,392.74366826094251,94.258480382626203,15.709746730437701,39.274366826094251,2.356462009565655,107.55912183393593,15.573,0.18939,0]
[null,2047,120.1795624878484,400.59854162616136,96.143649990278718,16.023941665046454,40.059854162616141,2.403591249756968,125.78794207061466,15.573,0.18939,0,null,120.1795624878484,400.59854162616136,96.143649990278718,16.023941665046454,40.059854162616141,2.403591249756968,110.02555207061471,15.573,0.18939,0]
[null,2048,122.58315373760537,408.61051245868458,98.066522990084295,16.344420498347382,40.86105124586846,2.4516630747521075,128.30370091202695,15.573,0.18939,0,null,122.58315373760537,408.61051245868458,98.066522990084295,16.344420498347382,40.86105124586846,2.4516630747521075,112.54131091202692,15.573,0.18939,0]
[null,2049,125.03481681235748,416.78272270785828,100.02785344988598,16.67130890831433,41.678272270785833,2.5006963362471497,130.86977493026751,15.573000000000002,0.18939,0,null,125.03481681235748,416.78272270785828,100.02785344988598,16.67130890831433,41.678272270785833,2.5006963362471497,115.10738493026747,15.573,0.18939,0]
[null,2050,127.53551314860464,425.11837716201546,102.0284105188837,17.004735086480618,42.511837716201548,2.550710262972093,133.48717042887284,15.573,0.18939,0,null,127.53551314860464,425.11837716201546,102.0284105188837,17.004735086480618,42.511837716201548,2.550710262972093,117.72478042887292,15.573,0.18939,0]
[]
[]
[null,"3. Scenario 2: Composting",null,null,null,null,null,null,null,null,null,null,"4. Scenario 3: Recycling"]
[]
[null,null,"Food (Gg/yr)","Garden (Gg/yr)","Paper (Gg/yr)","Wood (Gg/yr)","Textiles (Gg/yr)","Nappies (Gg/yr)","Inert (Gg/yr)","Sludge (Gg/yr)","Industrial (Gg/yr)","check",null,"Food (Gg/yr)","Garden (Gg/yr)","Paper (Gg/yr)","Wood (Gg/yr)","Textiles (Gg/yr)","Nappies (Gg/yr)","Inert (Gg/yr)","Sludge (Gg/yr)","Industrial (Gg/yr)","check"]
[null,{"$f":"B4","v":2000},{"$f":"C117*$G4","v":29.904990459750007},{"$f":"D117*$G4","v":99.683301532500025},23.923992367800004,{"$f":"F117*$G4","v":3.987332061300001},9.9683301532500028,0.59809980919500016,{"$f":"I117*$G4","v":31.300556681205023},0,0,{"$f":"SUM(C288:K288)-G4","v":0},null,{"$f":"N117*$G4","v":29.904990459750007},{"$f":"O117*$G4","v":99.683301532500025},23.923992367800004,3.987332061300001,9.9683301532500028,0.59809980919500016,31.300556681205023,0,0,{"$f":"SUM(N288:V288)-G4","v":0}]
[null,{"$f":"B5","v":2001},{"$f":"C118*$G5","v":40.483230837720001},134.9441027924,32.386584670175999,5.3977641116960005,13.49441027924,0.80966461675440005,42.3724482768136,0,0,{"$f":"SUM(C289:K289)-G5","v":0},null,{"$f":"N118*$G5","v":40.483230837720001},134.9441027924,32.386584670175999,5.3977641116960005,13.49441027924,0.80966461675440005,42.3724482768136,0,0,{"$f":"SUM(N289:V289)-G5","v":0}]
[null,2002,54.586830322499999,181.95610107499999,43.669464257999998,7.2782440429999999,18.195610107499999,1.09173660645,57.134215737550051,0,0,0,null,54.586830322499999,181.95610107499999,43.669464257999998,7.2782440429999999,18.195610107499999,1.09173660645,57.134215737550051,0,0,0]
[null,2003,55.867108239000004,186.22369413000001,44.693686591199999,7.4489477652000007,18.622369413000001,1.1173421647800001,58.474239956820043,0,0,0,null,55.867108239000004,186.22369413000001,44.693686591199999,7.4489477652000007,18.622369413000001,1.1173421647800001,58.474239956820043,0,0,0]
[null,2004,57.180621595499993,190.60207198499998,45.744497276399997,7.6240828793999995,19.060207198499999,1.1436124319099998,59.849050603289982,0,0,0,null,57.180621595499993,190.60207198499998,45.744497276399997,7.6240828793999995,19.060207198499999,1.1436124319099998,59.849050603289982,0,0,0]
[null,2005,58.526479286999994,195.08826428999998,46.821183429599998,7.8035305715999996,19.508826428999999,1.17052958574,54.807860987059996,5.9130000000000003,0.53685400000000005,0,null,58.526479286999994,195.08826428999998,46.821183429599998,7.8035305715999996,19.508826428999999,1.17052958574,54.807860987059996,5.9130000000000003,0.53685400000000005,0]
[null,2006,61.056597101999998,203.52199034,48.845277681599995,8.140879613600001,20.352199034000002,1.22113194204,55.351078966759928,8.0559999999999992,0.49882600000000005,0,null,61.056597101999998,203.52199034,48.845277681599995,8.140879613600001,20.352199034000002,1.22113194204,55.351078966759928,8.0559999999999992,0.49882600000000005,0]
[null,2007,59.162898941999998,197.20966314,47.330319153600001,7.8883865256000005,19.720966314000002,1.1832579788399999,47.960142225959999,13.077000000000002,0.88669200000000004,0,null,59.162898941999998,197.20966314,47.330319153600001,7.8883865256000005,19.720966314000002,1.1832579788399999,47.960142225959999,13.077000000000002,0.88669200000000004,0]
[null,2008,59.923617104999998,199.74539035000001,47.938893684,7.9898156140000003,19.974539035000003,1.1984723421000001,49.778948569900024,12.148,0.79310400000000003,0,null,59.923617104999998,199.74539035000001,47.938893684,7.9898156140000003,19.974539035000003,1.1984723421000001,49.778948569900024,12.148,0.79310400000000003,0]
[null,2009,62.391682431,207.97227477000001,49.9133459448,8.3188909907999999,20.797227477000003,1.2478336486200001,55.010414277780001,9.1259999999999994,1.1668799999999999,0,null,62.391682431,207.97227477000001,49.9133459448,8.3188909907999999,20.797227477000003,1.2478336486200001,55.010414277780001,9.1259999999999994,1.1668799999999999,0]
[null,2010,64.153748977500001,213.845829925,51.322999181999997,8.5538331969999994,21.3845829925,1.28307497955,55.066966596450015,10.949,1.131624,0,null,64.153748977500001,213.845829925,51.322999181999997,8.5538331969999994,21.3845829925,1.28307497955,55.066966596450015,10.949,1.131624,0]
[null,2011,62.174060999999995,207.24687,49.739248799999999,8.2898747999999998,20.724687000000003,1.2434812200000001,53.110462180000006,10.401999999999999,1.5630550000000001,0,null,62.174060999999995,207.24687,49.739248799999999,8.2898747999999998,20.724687000000003,1.2434812200000001,53.110462180000006,10.401999999999999,1.5630550000000001,0]
[null,2012,58.180867482000004,193.93622494000002,46.544693985600006,7.757448997600001,19.393622494000002,1.1636173496400002,52.848005631159992,7.37,0.67796900000000004,0,null,58.180867482000004,193.93622494000002,46.544693985600006,7.757448997600001,19.393622494000002,1.1636173496400002,52.848005631159992,7.37,0.67796900000000004,0]
[null,2013,64.456379938500007,214.85459979500001,51.565103950800001,8.5941839918000014,21.485459979500003,1.2891275987700002,60.176386335630063,6.963000000000001,0.32495800000000002,0,null,64.456379938500007,214.85459979500001,51.565103950800001,8.5941839918000014,21.485459979500003,1.2891275987700002,60.176386335630063,6.963000000000001,0.32495800000000002,0]
[null,2014,62.520861037500005,208.40287012500002,50.01668883,8.3361148050000011,20.840287012500003,1.2504172207500002,60.058111219249952,5.1909999999999998,0.18939,0,null,62.520861037500005,208.40287012500002,50.01668883,8.3361148050000011,20.840287012500003,1.2504172207500002,60.058111219249952,5.1909999999999998,0.18939,0]
[null,2015,63.771278258250007,212.57092752750003,51.017022606600008,8.5028371011000008,21.257092752750005,1.2754255651650002,60.718006243635045,5.8398750000000001,0.18939,0,null,63.771278258250007,212.57092752750003,51.017022606600008,8.5028371011000008,21.257092752750005,1.2754255651650002,60.718006243635045,5.8398750000000001,0.18939,0]
[null,2016,65.046703823415015,216.82234607805006,52.037363058732012,8.6728938431220026,21.682234607805007,1.3009340764683004,61.404076668507741,6.4887500000000005,0.18939,0,null,65.046703823415015,216.82234607805006,52.037363058732012,8.6728938431220026,21.682234607805007,1.3009340764683004,61.404076668507741,6.4887500000000005,0.18939,0]
[null,2017,{"$f":"C134*$G21","v":65.020685141885636},216.7356171396188,52.016548113508506,8.8463517199844404,22.115879299961104,1.3269527579976661,68.928536826265884,7.1376250000000008,0.18939,0,null,{"$f":"N134*$G21","v":66.34763789988331},221.15879299961102,52.016548113508506,8.8463517199844404,21.673561713961881,1.3269527579976661,63.620725794275188,7.1376250000000008,0.18939,0]
[null,2018,64.967607031565734,216.55869010521911,51.974085625252584,9.0232787543841297,22.558196885960328,1.3534918131576195,76.75269750366698,7.7865000000000011,0.18939,0,null,67.67459065788097,225.58196885960325,51.974085625252584,9.0232787543841297,21.655869010521915,1.3534918131576195,65.924762998405981,7.7865000000000011,0.18939,0]
[null,2019,64.886397522776264,216.28799174258759,51.909118018221022,9.2037443294718138,23.009360823679533,1.380561649420772,84.885277387433632,8.4353750000000005,0.18939,0,null,69.028082471038587,230.09360823679532,51.909118018221022,9.2037443294718138,21.628799174258759,1.380561649420772,68.318537594384338,8.4353750000000005,0.18939,0]
[null,2020,64.775952590822627,215.91984196940874,51.820762072658098,9.3878192160612493,23.469548040153125,1.4081728824091875,93.335224031549387,9.0842500000000008,0.18939,0,null,70.408644120459371,234.69548040153123,51.820762072658098,9.3878192160612493,21.591984196940874,1.4081728824091875,70.804457913002466,9.0842500000000008,0.18939,0]
[null,2021,64.635135302581688,215.45045100860568,51.708108242065357,9.575575600382475,23.938939000956186,1.4363363400573712,102.11171952447495,9.7331250000000011,0.18939,0,null,71.816817002868547,239.38939000956185,51.708108242065357,9.575575600382475,21.545045100860566,1.4363363400573712,73.384992723327514,9.7331250000000011,0.18939,0]
[null,2022,64.462774941774811,214.87591647258276,51.570219953419858,9.7670871123901257,24.417717780975313,1.4650630668585187,111.22418629150485,10.382000000000001,0.18939,0,null,73.253153342925927,244.17717780975312,51.570219953419858,9.7670871123901257,21.487591647258274,1.4650630668585187,76.062672686900385,10.382000000000001,0.18939,0]
[null,2023,64.257666112414626,214.19222037471542,51.40613288993169,9.9624288546379258,24.906072136594815,1.4943643281956889,120.68229303540613,11.030875000000002,0.18939,0,null,74.718216409784446,249.06072136594815,51.40613288993169,9.9624288546379258,21.419222037471542,1.4943643281956889,78.84009184592685,11.030875000000002,0.18939,0]
[null,2024,64.018567819903311,213.39522606634438,51.214854255922653,10.161677431730686,25.404193579326716,1.5242516147596028,130.49596081854691,11.679750000000002,0.18939,0,null,76.212580737980133,254.04193579326713,51.214854255922653,10.161677431730686,21.339522606634439,1.5242516147596028,81.719909146239615,11.679750000000002,0.18939,0]
[null,2025,63.744202529246593,212.48067509748864,50.99536202339727,10.364910980365298,25.912277450913248,1.5547366470547948,140.67536928979911,12.328625000000002,0.18939,0,null,77.736832352739739,259.12277450913246,50.99536202339727,10.364910980365298,21.248067509748864,1.5547366470547948,84.704849995826521,12.328625000000002,0.18939,0]
[null,2026,63.433255199835621,211.44418399945209,50.746604159868497,10.572209199972603,26.430522999931512,1.5858313799958905,151.23096305957398,12.977500000000003,0.18939,0,null,79.291568999794521,264.30522999931509,50.746604159868497,10.572209199972603,21.144418399945213,1.5858313799958905,87.797707859738296,12.977500000000003,0.18939,0]
[null,2027,61.466824288640716,204.88941429546904,49.173459430912565,10.783653383972055,26.95913345993014,1.6175480075958082,170.47687133208245,13.626375000000003,0.18939,0,null,80.877400379790416,269.59133459930138,50.467497836989217,10.783653383972055,21.028124098745511,1.6175480075958082,91.001345892208349,13.626375000000003,0.18939,0]
[null,2028,61.046261806665797,203.48753935555266,48.83700944533264,10.999326451651497,27.498316129128739,1.6498989677477243,181.98333042649574,14.275250000000003,0.18939,0,null,82.494948387386216,274.98316129128739,50.156928619530824,10.999326451651497,20.898720258137843,1.6498989677477243,94.318698606833223,14.275250000000003,0.18939,0]
[null,2029,60.584290095696439,201.94763365232146,48.467432076557145,11.219312980684526,28.048282451711316,1.6828969471026789,193.90228583015272,14.924125000000004,0.18939,0,null,84.144847355133948,280.48282451711316,49.813749634239294,11.219312980684526,20.755729014266372,1.6828969471026789,97.752773585686327,14.924125000000004,0.18939,0]
[null,2030,60.079421011565636,200.26473670521878,48.063536809252511,11.443699240298217,28.609248100745546,1.7165548860447326,206.24537526178545,15.573000000000002,0.18939,0,null,85.827744302236624,286.09248100745543,49.436780718088301,11.443699240298217,20.598658632536793,1.7165548860447326,101.30665322825081,15.573000000000002,0.18939,0]
[null,2031,60.405566439914132,201.35188813304711,48.324453151931301,11.672573225104182,29.181433062760455,1.7508859837656272,215.17947125868625,15.573,0.18939,0,null,87.544299188281357,291.81433062760453,49.725161938943806,11.672573225104182,20.718817474559923,1.7508859837656272,104.64020281694968,15.573,0.18939,0]
[null,2032,60.720725916991938,202.40241972330648,48.576580733593552,11.906024689606266,29.765061724015666,1.7859037034409397,224.38212798935837,15.573,0.18939,0,null,89.295185172046985,297.65061724015663,50.00530369634631,11.906024689606266,20.835543206810961,1.7859037034409397,108.06026677190516,15.573,0.18939,0]
[null,2033,{"$f":"C150*$G37","v":61.024329546576908},203.41443182192302,48.819463637261535,12.144145183398392,30.36036295849598,1.8216217775097587,233.86051424475403,15.573,0.18939,0,null,{"$f":"N150*$G37","v":91.081088875487936},303.60362958495978,50.276761059269333,12.144145183398392,20.948650441362226,1.8216217775097587,111.56897224793215,15.573,0.18939,0]
[null,2034,61.315789030978479,204.38596343659495,49.052631224782793,12.387028087066362,30.967570217665909,1.8580542130599544,243.62197814316966,15.573,0.18939,0,null,92.902710652997712,309.67570217665906,50.539074595230751,12.387028087066362,21.057947748012815,1.8580542130599544,115.16849688029146,15.573,0.18939,0]
[null,2035,61.594497162937458,205.31499054312491,49.275597730349972,12.634768648807688,31.586921622019219,1.8952152973211531,253.67405143582397,15.573,0.18939,0,null,94.760764866057656,315.86921622019219,50.791769968206893,12.634768648807688,21.163237486752873,1.8952152973211531,118.86106995304601,15.573,0.18939,0]
[null,2036,61.859827304562437,206.19942434854144,49.487861843649945,12.887464021783842,32.218660054459605,1.9331196032675764,264.0244539129273,15.573,0.18939,0,null,96.655980163378814,322.18660054459605,51.03435752626401,12.887464021783842,21.264315635943337,1.9331196032675764,122.64897359395843,15.573,0.18939,0]
[null,2037,62.111132852987225,207.03710950995739,49.688906282389773,13.145213302219521,32.8630332555488,1.9717819953329281,274.68109791254034,15.573000000000002,0.18938999999999998,0,null,98.589099766646399,328.630332555488,51.266331878656118,13.145213302219521,21.360971616106717,1.9717819953329281,126.53454399652641,15.573000000000002,0.18938999999999998,0]
[null,2038,62.347746692427172,207.82582230809058,49.878197353941736,13.408117568263911,33.520293920659775,2.0112176352395865,285.65209293457281,15.573,0.18939,0,null,100.56088176197933,335.20293920659776,51.487171462133404,13.408117568263911,21.452988109222254,2.0112176352395865,130.52017266975929,15.573,0.18939,0]
[null,2039,62.568980632303528,208.56326877434509,50.055184505842817,13.67627991962919,34.190699799072974,2.0514419879443784,296.94575036232152,15.573,0.18939000000000003,0,null,102.57209939721892,341.90699799072974,51.696338096198325,13.67627991962919,21.540140873415968,2.0514419879443784,134.608307716323,15.573,0.18939000000000003,0]
[null,2040,62.774124831097971,209.24708277032656,50.219299864878373,13.949805518021774,34.874513795054433,2.092470827703266,308.57058829400631,15.573,0.18939,0,null,104.62354138516331,348.74513795054435,51.893276527040982,13.949805518021774,21.622198552933746,2.092470827703266,138.80145513968137,15.573,0.18939,0]
[null,2041,62.962447205591261,209.87482401863753,50.369957764473,14.228801628382209,35.572004070955522,2.1343202442573315,320.53533648681366,15.572999999999999,0.18939000000000003,0,null,106.71601221286657,355.72004070955524,52.077413959878875,14.228801628382209,21.698922483282864,2.1343202442573315,143.10218018088733,15.572999999999999,0.18939000000000003,0]
[null,2042,63.133192825131836,210.44397608377281,50.506554260105474,14.513377660949853,36.283444152374635,2.177006649142478,332.84894141601558,15.572999999999999,0.18938999999999998,0,null,108.85033245712388,362.83444152374631,52.248159579419458,14.513377660949853,21.770066491424775,2.177006649142478,147.51310868568578,15.572999999999999,0.18938999999999998,0]
[null,2043,63.285583290571829,210.95194430190608,50.62846663245746,14.803645214168853,37.009113035422132,2.2205467821253282,345.52057145179094,15.573000000000002,0.18939,0,null,111.0273391062664,370.09113035422132,52.404904058157733,14.803645214168853,21.835376690899054,2.2205467821253282,152.03692850260393,15.573000000000002,0.18939,0]
[null,2044,63.418816097499352,211.39605365833117,50.735052877999486,15.09971811845223,37.749295296130576,2.2649577177678348,358.55962215643092,15.573,0.18938999999999998,0,null,113.24788588839174,377.49295296130578,52.547019052213749,15.09971811845223,21.894591271755729,2.2649577177678348,156.67639091272451,15.573,0.18938999999999998,0]
[null,2045,63.532063983387729,211.77354661129246,50.825651186710189,15.401712480821276,38.504281202053193,2.3102568721231913,371.97572170467572,15.572999999999999,0.18939000000000003,0,null,115.51284360615955,385.04281202053187,52.67385668440874,15.401712480821276,21.947440285170313,2.3102568721231913,161.43431209184882,15.572999999999999,0.18939000000000003,0]
[null,2046,63.62447425827267,212.08158086090887,50.899579406618123,15.709746730437701,39.274366826094251,2.356462009565655,385.77873642998776,15.573,0.18939,0,null,117.82310047828275,392.74366826094251,52.784749014270659,15.709746730437701,21.993645422612776,2.356462009565655,166.31357460577294,15.573,0.18939,0]
[null,2047,63.695168118559621,212.31722706186545,50.956134494847703,16.023941665046454,40.059854162616141,2.403591249756968,399.97877649963044,15.573,0.18939,0,null,120.1795624878484,400.59854162616136,52.87900749465328,16.023941665046454,22.032919789438871,2.403591249756968,171.31712893941744,15.573,0.18939,0]
[null,2048,63.743239943554769,212.47746647851591,50.994591954843813,16.344420498347382,40.86105124586846,2.4516630747521075,414.5862017214867,15.573,0.18939,0,null,122.58315373760537,408.61051245868458,52.955922414645499,16.344420498347382,22.064967672768962,2.4516630747521075,176.44799506056518,15.573,0.18939,0]
[null,2049,{"$f":"C166*$G53","v":63.76775657430229},212.55918858100765,51.01420525944183,16.67130890831433,41.678272270785833,2.5006963362471497,429.61162748561748,15.573000000000002,0.18939,0,null,{"$f":"N166*$G53","v":125.03481681235748},416.78272270785828,53.014762328439552,16.67130890831433,22.089484303516482,2.5006963362471497,181.70926401898328,15.573000000000002,0.18939,0]
[null,2050,63.767756574302297,212.55918858100765,51.01420525944183,17.004735086480618,42.511837716201548,2.550710262972093,445.06593084362493,15.573,0.18939,0,null,127.53551314860464,425.11837716201546,53.054773469819501,17.004735086480618,22.106155612424796,2.550710262972093,187.10409958171385,15.573,0.18939,0]
[]
[]
[null,"5. Scenario 4: Waste to energy (WTE)"]
[]
[null,null,"Food (Gg/yr)","Garden (Gg/yr)","Paper (Gg/yr)","Wood (Gg/yr)","Textiles (Gg/yr)","Nappies (Gg/yr)","Inert (Gg/yr)","Sludge (Gg/yr)","Industrial (Gg/yr)","check"]
[null,{"$f":"B4","v":2000},{"$f":"C173*$G4","v":29.904990459750007},{"$f":"D173*$G4","v":99.683301532500025},23.923992367800004,3.987332061300001,9.9683301532500028,0.59809980919500016,31.300556681205023,0,0,{"$f":"SUM(C344:K344)-G4","v":0}]
[null,{"$f":"B5","v":2001},{"$f":"C174*$G5","v":40.483230837720001},134.9441027924,32.386584670175999,5.3977641116960005,13.49441027924,0.80966461675440005,42.3724482768136,0,0,{"$f":"SUM(C345:K345)-G5","v":0}]
[null,2002,54.586830322499999,181.95610107499999,43.669464257999998,7.2782440429999999,18.195610107499999,1.09173660645,57.134215737550051,0,0,0]
[null,2003,55.867108239000004,186.22369413000001,44.693686591199999,7.4489477652000007,18.622369413000001,1.1173421647800001,58.474239956820043,0,0,0]
[null,2004,57.180621595499993,190.60207198499998,45.744497276399997,7.6240828793999995,19.060207198499999,1.1436124319099998,59.849050603289982,0,0,0]
[null,2005,58.526479286999994,195.08826428999998,46.821183429599998,7.8035305715999996,19.508826428999999,1.17052958574,54.807860987059996,5.9130000000000003,0.53685400000000005,0]
[null,2006,61.056597101999998,203.52199034,48.845277681599995,8.140879613600001,20.352199034000002,1.22113194204,55.351078966759928,8.0559999999999992,0.49882600000000005,0]
[null,2007,59.162898941999998,197.20966314,47.330319153600001,7.8883865256000005,19.720966314000002,1.1832579788399999,47.960142225959999,13.077000000000002,0.88669200000000004,0]
[null,2008,59.923617104999998,199.74539035000001,47.938893684,7.9898156140000003,19.974539035000003,1.1984723421000001,49.778948569900024,12.148,0.79310400000000003,0]
[null,2009,62.391682431,207.97227477000001,49.9133459448,8.3188909907999999,20.797227477000003,1.2478336486200001,55.010414277780001,9.1259999999999994,1.1668799999999999,0]
[null,2010,64.153748977500001,213.845829925,51.322999181999997,8.5538331969999994,21.3845829925,1.28307497955,55.066966596450015,10.949,1.131624,0]
[null,2011,62.174060999999995,207.24687,49.739248799999999,8.2898747999999998,20.724687000000003,1.2434812200000001,53.110462180000006,10.401999999999999,1.5630550000000001,0]
[null,2012,58.180867482000004,193.93622494000002,46.544693985600006,7.757448997600001,19.393622494000002,1.1636173496400002,52.848005631159992,7.37,0.67796900000000004,0]
[null,2013,64.456379938500007,214.85459979500001,51.565103950800001,8.5941839918000014,21.485459979500003,1.2891275987700002,60.176386335630063,6.963000000000001,0.32495800000000002,0]
[null,2014,62.520861037500005,208.40287012500002,50.01668883,8.3361148050000011,20.840287012500003,1.2504172207500002,60.058111219249952,5.1909999999999998,0.18939,0]
[null,2015,63.771278258250007,212.57092752750003,51.017022606600008,8.5028371011000008,21.257092752750005,1.2754255651650002,60.718006243635045,5.8398750000000001,0.18939,0]
[null,2016,65.046703823415015,216.82234607805006,52.037363058732012,8.6728938431220026,21.682234607805007,1.3009340764683004,61.404076668507741,6.4887500000000005,0.18939,0]
[null,2017,{"$f":"C190*$G21","v":66.34763789988331},221.15879299961102,53.078110319906642,8.8463517199844404,22.115879299961104,1.3269527579976661,62.116846001877825,7.1376250000000008,0.18939,0]
[null,2018,67.67459065788097,225.58196885960325,54.139672526304778,9.0232787543841297,22.558196885960328,1.3534918131576195,62.856848221915413,7.7865000000000011,0.18939,0]
[null,2019,36.178082471038593,120.5936082367953,28.942465976830874,4.823744329471813,12.059360823679533,0.72356164942077195,248.24162798635376,8.4353750000000005,0.18939,0]
[null,2020,37.55864412045937,125.19548040153123,30.046915296367494,5.0078192160612494,12.519548040153124,0.75117288240918734,249.03774084608079,9.0842500000000008,0.18939,0]
[null,2021,38.966817002868552,129.88939000956185,31.173453602294845,5.1955756003824742,12.988939000956186,0.77933634005737107,249.86275346300241,9.7331250000000011,0.18939,0]
[null,2022,40.403153342925933,134.67717780975312,32.322522674340746,5.3870871123901249,13.467717780975313,0.8080630668585187,250.71724383226245,10.382000000000001,0.18939,0]
[null,2023,41.868216409784445,139.56072136594815,33.494573127827557,5.5824288546379259,13.956072136594816,0.83736432819568896,251.60180150890773,11.030875000000002,0.18939,0]
[null,2024,43.362580737980139,144.54193579326713,34.690064590384111,5.7816774317306852,14.454193579326713,0.86725161475960277,252.51702783908587,11.679750000000002,0.18939,0]
[null,2025,44.886832352739738,149.62277450913246,35.909465882191789,5.9849109803652984,14.962277450913247,0.89773664705479472,253.46353619586762,12.328625000000002,0.18939,0]
[null,2026,46.441568999794526,154.80522999931509,37.15325519983562,6.1922091999726039,15.480522999931509,0.92883137999589049,254.44195221978492,12.977500000000003,0.18939,0]
[null,2027,48.027400379790414,160.09133459930138,38.42192030383233,6.4036533839720553,16.009133459930137,0.96054800759580827,255.45291406418062,13.626375000000003,0.18939,0]
[null,2028,49.644948387386215,165.48316129128739,39.715958709908975,6.6193264516514958,16.54831612912874,0.99289896774772435,256.49707264546419,14.275250000000003,0.18939,0]
[null,2029,51.294847355133946,170.98282451711316,41.035877884107158,6.8393129806845261,17.098282451711317,1.0258969471026789,257.57509189837344,14.924125000000004,0.18939,0]
[null,2030,52.97774430223663,176.59248100745543,42.3821954417893,7.0636992402982175,17.659248100745543,1.0595548860447326,258.68764903634104,15.573000000000002,0.18939,0]
[null,2031,54.694299188281356,182.31433062760453,43.755439350625089,7.2925732251041815,18.231433062760455,1.0938859837656272,260.48430981706781,15.573,0.18939,0]
[null,2032,56.44518517204699,188.15061724015663,45.156148137637594,7.5260246896062659,18.815061724015663,1.1289037034409399,262.31690381340917,15.573,0.18939,0]
[null,2033,{"$f":"C206*$G37","v":58.231088875487927},194.1036295849598,46.584871100390338,7.7641451833983908,19.41036295849598,1.1646217775097587,264.18614968967739,15.573,0.18939,0]
[null,2034,60.052710652997717,200.17570217665906,48.042168522398171,8.007028087066363,20.017570217665906,1.2010542130599544,266.09278048347096,15.573,0.18939,0]
[null,2035,61.910764866057647,206.36921622019219,49.528611892846122,8.254768648807687,20.636921622019223,1.2382152973211531,268.03754389314037,15.573,0.18939,0]
[null,2036,63.805980163378813,212.68660054459605,51.04478413070305,8.5074640217838429,21.268660054459605,1.2761196032675763,270.02120257100313,15.573,0.18939,0]
[null,2037,65.73909976664639,219.130332555488,52.591279813317108,8.7652133022195198,21.913033255548804,1.3147819953329281,272.04453442242328,15.573000000000002,0.18938999999999998,0]
[null,2038,67.710881761979323,225.70293920659776,54.16870540958346,9.0281175682639105,22.570293920659779,1.3542176352395865,274.10833291087175,15.573,0.18939,0]
[null,2039,69.722099397218912,232.40699799072974,55.777679517775134,9.296279919629189,23.240699799072978,1.3944419879443786,276.21340736908917,15.573,0.18939000000000003,0]
[null,2040,71.773541385163298,239.24513795054438,57.418833108130634,9.5698055180217736,23.924513795054438,1.4354708277032662,278.36058331647092,15.573,0.18939,0]
[null,2041,73.866012212866565,246.22004070955524,59.092809770293258,9.8488016283822102,24.622004070955526,1.4773202442573314,280.55070278280039,15.572999999999999,0.18939000000000003,0]
[null,2042,76.000332457123889,253.33444152374631,60.800265965699111,10.133377660949852,25.333444152374632,1.520006649142478,282.78462463845636,15.572999999999999,0.18938999999999998,0]
[null,2043,78.177339106266388,260.59113035422132,62.541871285013123,10.423645214168854,26.059113035422129,1.5635467821253279,285.06322493122548,15.573000000000002,0.18939,0]
[null,2044,80.397885888391727,267.99295296130578,64.318308710713382,10.719718118452231,26.799295296130577,1.6079577177678346,287.38739722985002,15.573,0.18938999999999998,0]
[null,2045,82.662843606159555,275.54281202053187,66.130274884927644,11.021712480821275,27.55428120205319,1.6532568721231913,289.75805297444708,15.572999999999999,0.18939000000000003,0]
[null,2046,84.973100478282745,283.24366826094251,67.978480382626202,11.329746730437702,28.324366826094252,1.6994620095656552,292.17612183393595,15.573,0.18939,0]
[null,2047,87.329562487848406,291.09854162616136,69.863649990278731,11.643941665046455,29.109854162616138,1.7465912497569682,294.64255207061461,15.573,0.18939,0]
[null,2048,89.733153737605377,299.11051245868458,71.786522990084293,11.964420498347383,29.91105124586846,1.7946630747521075,297.15831091202688,15.573,0.18939,0]
[null,2049,{"$f":"C222*$G53","v":92.184816812357482},307.28272270785828,73.74785344988598,12.291308908314331,30.72827227078583,1.8436963362471497,299.72438493026755,15.573000000000002,0.18939,0]
[null,2050,94.685513148604642,315.61837716201546,75.748410518883702,12.624735086480619,31.561837716201552,1.8937102629720928,302.34178042887288,15.573,0.18939,0]

{"sheet":"Old Description","index":23,"n_rows":33,"n_cols":18,"rows_kept":33,"cut":false,"hidden":true,"merged":[[18,12,18,17],[25,4,25,9],[11,6,11,7],[11,9,11,20],[5,2,5,7],[5,9,5,20],[7,6,7,7],[7,9,7,20],[9,6,9,7],[9,9,9,20],[24,2,27,2],[22,4,22,11],[23,4,23,9],[24,4,24,9],[18,2,18,5],[18,6,18,10],[28,10,28,12],[29,10,29,12],[26,4,26,9],[27,4,27,9],[28,4,28,9],[29,4,29,9],[23,10,23,12],[24,10,24,12],[25,10,25,12],[26,10,26,12],[27,10,27,12],[30,10,30,12],[31,10,31,12],[32,10,32,12],[32,4,32,9],[29,2,29,3],[31,2,31,3],[30,4,30,9],[31,4,31,9],[31,13,31,16],[32,13,32,16],[23,13,23,16],[24,13,24,16],[25,13,25,16],[26,13,26,16],[27,13,27,16],[28,13,28,16],[29,13,29,16],[30,13,30,16]]}
["Description",null,null,"Excel Toolkit for Mitigation Analysis for Low-Carbon Development Planning ",null,null,null,null,null,null,null,null,null,null,null,null,null,"XLMT-Solid Waste v17.1"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Parameters needed for solid waste mitigation scenarios MRV - from TNC"]
[null,null,"SOLID WASTE SUB SECTOR","Toolkit code","Parameter",null,null,null,null,null,"Units",null,null,"Remarks",null,null,null,"Toolkit Dashboard"]
[null,null,"Municipal Solid Wastes","T1","Population (annual)",null,null,null,null,null,"Number of persons",null,null,"Annual population is provided by SM"]
[null,null,null,"T1","Per capita waste generated",null,null,null,null,null,"kg/person/yr",null,null,"This value is calculated by dividing the total quantity of MSW generated (tonne) in a year by the population in that year. The quantity of total waste generated/collected is compiled by the Solid Waste Management Division, MoESDDBM."]
[null,null,null,null,"Composition of waste",null,null,null,null,null,"%",null,null,"The total waste is disaggregated into its various components such as food, garden, paper, wood, inert, etc. These values can be obtained from waste characterisation at transfer stations. It should be measured periodically by the Solid Waste Management Division, MoESDDBM"]
[null,null,null,null,"Quantity of sludge",null,null,null,null,null,"kg (or equivalent)",null,null,"The quantity of sludge (e.g. from wastewater treatment) landfilled is recorded and available at the Solid Waste Management Division, MoESDDBM."]
[null,null,"Industrial Wastes",null,"Quantity of industrial waste",null,null,null,null,null,"kg (or equivalent)",null,null,"The quantity of industrial waste landfilled is recorded and is available at the Solid Waste Management Division, MoESDDBM"]
[null,null,"Waste - Alternative treatments",null,"Quantity of waste diverted from landfill for alternative uses (e.g. recycling, composting and waste-to-energy)",null,null,null,null,null,"kg (or equivalent)",null,null,"These quantities are recorded and are available at the Solid Waste Management Division, MoESDDBM."]
[null,null,"Lanfill Gas (LFG)",null,"LFG capture (either for flaring or electricity generation)",null,null,null,null,null,"kg CH4 (or equivalent units)",null,null,"Data are recorded and available at the Solid Waste Division, MoESDDBM"]
[null,null,"Calculation parameters",null,"Degradable Organic Carbon (DOC) in various types of solid waste",null,null,null,null,null,"dimensionless",null,null,"Uses IPCC default values."]
[null,null,null,null,"Fraction of DOC (DOCf) dissimilated",null,null,null,null,null,"dimensionless",null,null,"Uses IPCC default values."]

{"sheet":"...","index":24,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"ALL TNC PLOTS","index":25,"n_rows":54,"n_cols":152,"rows_kept":54,"cut":false,"hidden":true,"merged":[]}
["Year","Population (Million)","Waste per capita, WPC (kg/cap/yr)","Total Waste (Gg/yr)","Waste to SWDS under WTE scenario (Gg/yr)","Solid Waste % Composition for Food (%)","Solid Waste % Composition for Garden (%)","Solid Waste % Composition for Paper (%)","Solid Waste % Composition for Wood (%)","Solid Waste % Composition for Textiles (%)","Solid Waste % Composition for Nappies (%)","Solid Waste % Composition for Inert (%)","Solid Waste % Composition for Sludge (%)","Solid Waste % Composition for Industrial (%)","Solid Waste generation - Food (Gg/yr)","Solid Waste generation - Garden (Gg/yr)","Solid Waste generation - Paper (Gg/yr)","Solid Waste generation - Wood (Gg/yr)","Solid Waste generation - Textiles (Gg/yr)","Solid Waste generation - Nappies (Gg/yr)","Solid Waste generation - Inert (Gg/yr)","Solid Waste generation -Sludge (Gg/yr)","Solid Waste generation - Industrial (Gg/yr)","Emissions (GgCH4) - Food","Emissions (GgCH4) - Garden","Emissions (GgCH4) - Paper","Emissions (GgCH4) - Wood","Emissions (GgCH4) - Textiles","Emissions (GgCH4)- Nappies","Emissions (GgCH4) -Sludge","Emissions (GgCH4) - Industrial","Total CH4 generated (Gg CH4)","Total CH4 generated -  (Gg CO2e)","Recovered Gg CH4","Emissions Gg CH4 - With Industrial","Emissions Gg CH4 - Without Industrial","Emissions Gg CO2e - With Industrial","(BAU) Emissions Gg CO2e - Without Industrial ","Solid Waste generation - Food (Gg/yr)","Solid Waste generation - Garden (Gg/yr)","Solid Waste generation - Paper (Gg/yr)","Solid Waste generation - Wood (Gg/yr)","Solid Waste generation - Textiles (Gg/yr)","Solid Waste generation - Nappies (Gg/yr)","Solid Waste generation - Inert (Gg/yr)","Solid Waste generation -Sludge (Gg/yr)","Solid Waste generation - Industrial (Gg/yr)","Emissions (GgCH4) - Food","Emissions (GgCH4) - Garden","Emissions (GgCH4) - Paper","Emissions (GgCH4) - Wood","Emissions (GgCH4) - Textiles","Emissions (GgCH4)- Nappies","Emissions (GgCH4) -Sludge","Emissions (GgCH4) - Industrial","Total CH4 generated (Gg CH4)","Total CH4 generated -  (Gg CO2e)","Recovered Gg CH4","Emissions Gg CH4 - With Industrial","Emissions Gg CH4 - Without Industrial","Emissions Gg CO2e - With Industrial","Emissions Gg CO2e - Without Industrial (Enh LFG)","Solid Waste generation - Food (Gg/yr)","Solid Waste generation - Garden (Gg/yr)","Solid Waste generation - Paper (Gg/yr)","Solid Waste generation - Wood (Gg/yr)","Solid Waste generation - Textiles (Gg/yr)","Solid Waste generation - Nappies (Gg/yr)","Solid Waste generation - Inert (Gg/yr)","Solid Waste generation -Sludge (Gg/yr)","Solid Waste generation - Industrial (Gg/yr)","Emissions (GgCH4) - Food","Emissions (GgCH4) - Garden","Emissions (GgCH4) - Paper","Emissions (GgCH4) - Wood","Emissions (GgCH4) - Textiles","Emissions (GgCH4)- Nappies","Emissions (GgCH4) -Sludge","Emissions (GgCH4) - Industrial","Total CH4 generated (Gg CH4)","Total CH4 generated -  (Gg CO2e)","Recovered Gg CH4","Emissions Gg CH4 - With Industrial","Emissions Gg CH4 - Without Industrial","Emissions Gg CO2e - With Industrial","Emissions Gg CO2e - Without Industrial (Compost)","Solid Waste generation - Food (Gg/yr)","Solid Waste generation - Garden (Gg/yr)","Solid Waste generation - Paper (Gg/yr)","Solid Waste generation - Wood (Gg/yr)","Solid Waste generation - Textiles (Gg/yr)","Solid Waste generation - Nappies (Gg/yr)","Solid Waste generation - Inert (Gg/yr)","Solid Waste generation -Sludge (Gg/yr)","Solid Waste generation - Industrial (Gg/yr)","Emissions (GgCH4) - Food","Emissions (GgCH4) - Garden","Emissions (GgCH4) - Paper","Emissions (GgCH4) - Wood","Emissions (GgCH4) - Textiles","Emissions (GgCH4)- Nappies","Emissions (GgCH4) -Sludge","Emissions (GgCH4) - Industrial","Total CH4 generated (Gg CH4)","Total CH4 generated -  (Gg CO2e)","Recovered Gg CH4","Emissions Gg CH4 - With Industrial","Emissions Gg CH4 - Without Industrial","Emissions Gg CO2e - With Industrial","Emissions Gg CO2e - Without Industrial (Recycling)","Solid Waste generation - Food (Gg/yr)","Solid Waste generation - Garden (Gg/yr)","Solid Waste generation - Paper (Gg/yr)","Solid Waste generation - Wood (Gg/yr)","Solid Waste generation - Textiles (Gg/yr)","Solid Waste generation - Nappies (Gg/yr)","Solid Waste generation - Inert (Gg/yr)","Solid Waste generation -Sludge (Gg/yr)","Solid Waste generation - Industrial (Gg/yr)","Emissions (GgCH4) - Food","Emissions (GgCH4) - Garden","Emissions (GgCH4) - Paper","Emissions (GgCH4) - Wood","Emissions (GgCH4) - Textiles","Emissions (GgCH4)- Nappies","Emissions (GgCH4) -Sludge","Emissions (GgCH4) - Industrial","Total CH4 generated (Gg CH4)","Total CH4 generated -  (Gg CO2e)","Recovered Gg CH4","Emissions Gg CH4 - With Industrial","Emissions Gg CH4 - Without Industrial","Emissions Gg CO2e - With Industrial","Emissions Gg CO2e - Without Industrial (WTE)",null,null,"BAU","Scenario 1",null,"Scenario 2",null,"Scenario 3",null,"Scenario 4",null,null,null,"Gg CO2 e","Gg CO2 e","Gg CO2 e","Gg CO2 e","Gg CO2 e"]
["TNC","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC3","SC3","SC3","SC3","SC3","SC3","SC3","SC3","SC3","SC3","SC3","SC3","SC3","SC3","SC3","SC3","SC3","SC3","SC3","SC3","SC3","SC3","SC3","SC3","SC4","SC4","SC4","SC4","SC4","SC4","SC4","SC4","SC4","SC4","SC4","SC4","SC4","SC4","SC4","SC4","SC4","SC4","SC4","SC4","SC4","SC4","SC4","SC4",null,"CHECKS","Gg CO2e","GgCO2e",null,"GgCO2e",null,"GgCO2e",null,"WTE",null,null,null,"BAU","SC1","SC2","SC3","SC4"]
[null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,null,null,null,null,null,null,null,null,null,"GgCO2e",null,null,null,"BAU Gg CO2 e","SC1 Gg CO2 e","SC2 Gg CO2 e","SC3 Gg CO2 e","SC4 Gg CO2 e"]
[2000,{"$f":"'6. TNC Assumptions'!D6","v":1.1510940000000001},{"$f":"'6. TNC Assumptions'!F6","v":230.93},{"$f":"'6. TNC Assumptions'!H6","v":265.82213742000005},{"$f":"'6. TNC Assumptions'!N6","v":0},{"$f":"'6. TNC Assumptions'!D65","v":0.15},{"$f":"'6. TNC Assumptions'!F65","v":0.5},{"$f":"'6. TNC Assumptions'!H65","v":0.12},{"$f":"'6. TNC Assumptions'!J65","v":0.02},{"$f":"'6. TNC Assumptions'!L65","v":0.05},{"$f":"'6. TNC Assumptions'!N65","v":3.0000000000000001E-3},{"$f":"'6. TNC Assumptions'!P65","v":0.157},{"$f":"'6. TNC Assumptions'!R65","v":0},{"$f":"'6. TNC Assumptions'!T65","v":0},{"$f":"'6. TNC Assumptions'!D240","v":29.904990459750007},{"$f":"'6. TNC Assumptions'!F240","v":99.683301532500025},{"$f":"'6. TNC Assumptions'!H240","v":23.923992367800004},{"$f":"'6. TNC Assumptions'!J240","v":3.987332061300001},{"$f":"'6. TNC Assumptions'!L240","v":9.9683301532500028},{"$f":"'6. TNC Assumptions'!N240","v":0.59809980919500016},{"$f":"'6. TNC Assumptions'!P240","v":31.300556681205009},{"$f":"'6. TNC Assumptions'!R240","v":0},{"$f":"'6. TNC Assumptions'!T240","v":0},{"$f":"TNC_BAUCH4!M6","v":0},{"$f":"TNC_BAUCH4!Y6","v":0},{"$f":"TNC_BAUCH4!AK6","v":0},{"$f":"TNC_BAUCH4!AW6","v":0},{"$f":"TNC_BAUCH4!BI6","v":0},{"$f":"TNC_BAUCH4!BU6","v":0},{"$f":"TNC_BAUCH4!CG6","v":0},{"$f":"TNC_BAUCH4!CS6","v":0},{"$f":"TNC_BAUCH4!CW6","v":0},{"$f":"TNC_BAUCH4!CY6","v":0},{"$f":"TNC_BAUCH4!CW6","v":0},{"$f":"TNC_BAUCH4!DH6","v":0},{"$f":"TNC_BAUCH4!DJ6","v":0},{"$f":"TNC_BAUCH4!DM6","v":0},{"$f":"TNC_BAUCH4!DO6","v":0},{"$f":"'6. TNC Assumptions'!Y240","v":29.904990459750007},{"$f":"'6. TNC Assumptions'!AA240","v":99.683301532500025},{"$f":"'6. TNC Assumptions'!AC240","v":23.923992367800004},{"$f":"'6. TNC Assumptions'!AE240","v":3.987332061300001},{"$f":"'6. TNC Assumptions'!AG240","v":9.9683301532500028},{"$f":"'6. TNC Assumptions'!AI240","v":0.59809980919500016},{"$f":"'6. TNC Assumptions'!AK240","v":31.300556681205023},{"$f":"'6. TNC Assumptions'!AM240","v":0},{"$f":"'6. TNC Assumptions'!AO240","v":0},{"$f":"TNC_Sce1LFG!M6","v":0},{"$f":"TNC_Sce1LFG!Y6","v":0},{"$f":"TNC_Sce1LFG!AK6","v":0},{"$f":"TNC_Sce1LFG!AW6","v":0},{"$f":"TNC_Sce1LFG!BI6","v":0},{"$f":"TNC_Sce1LFG!BU6","v":0},{"$f":"TNC_Sce1LFG!CG6","v":0},{"$f":"TNC_Sce1LFG!CS6","v":0},{"$f":"TNC_Sce1LFG!CW6","v":0},{"$f":"TNC_Sce1LFG!CY6","v":0},{"$f":"TNC_Sce1LFG!DE6","v":0},{"$f":"TNC_Sce1LFG!DH6","v":0},{"$f":"TNC_Sce1LFG!DJ6","v":0},{"$f":"TNC_Sce1LFG!DM6","v":0},{"$f":"TNC_Sce1LFG!DO6","v":0},{"$f":"'6. TNC Assumptions'!D297","v":29.904990459750007},{"$f":"'6. TNC Assumptions'!F297","v":99.683301532500025},{"$f":"'6. TNC Assumptions'!H297","v":23.923992367800004},{"$f":"'6. TNC Assumptions'!J297","v":3.987332061300001},{"$f":"'6. TNC Assumptions'!L297","v":9.9683301532500028},{"$f":"'6. TNC Assumptions'!N297","v":0.59809980919500016},{"$f":"'6. TNC Assumptions'!P297","v":31.300556681205023},{"$f":"'6. TNC Assumptions'!R297","v":0},{"$f":"'6. TNC Assumptions'!T297","v":0},{"$f":"TNC_Sce2Comp!M6","v":0},{"$f":"TNC_Sce2Comp!Y6","v":0},{"$f":"TNC_Sce2Comp!AK6","v":0},{"$f":"TNC_Sce2Comp!AW6","v":0},{"$f":"TNC_Sce2Comp!BI6","v":0},{"$f":"TNC_Sce2Comp!BU6","v":0},{"$f":"TNC_Sce2Comp!CG6","v":0},{"$f":"TNC_Sce2Comp!CS6","v":0},{"$f":"TNC_Sce2Comp!CW6","v":0},{"$f":"TNC_Sce2Comp!CY6","v":0},{"$f":"TNC_Sce2Comp!DE6","v":0},{"$f":"TNC_Sce2Comp!DH6","v":0},{"$f":"TNC_Sce2Comp!DJ6","v":0},{"$f":"TNC_Sce2Comp!DM6","v":0},{"$f":"TNC_Sce2Comp!DO6","v":0},{"$f":"'6. TNC Assumptions'!Y297","v":29.904990459750007},{"$f":"'6. TNC Assumptions'!AA297","v":99.683301532500025},{"$f":"'6. TNC Assumptions'!AC297","v":23.923992367800004},{"$f":"'6. TNC Assumptions'!AE297","v":3.987332061300001},{"$f":"'6. TNC Assumptions'!AG297","v":9.9683301532500028},{"$f":"'6. TNC Assumptions'!AI297","v":0.59809980919500016},{"$f":"'6. TNC Assumptions'!AK297","v":31.300556681205023},{"$f":"'6. TNC Assumptions'!AM297","v":0},{"$f":"'6. TNC Assumptions'!AO297","v":0},{"$f":"TNC_Sce3Recycle!M6","v":0},{"$f":"TNC_Sce3Recycle!Y6","v":0},{"$f":"TNC_Sce3Recycle!AK6","v":0},{"$f":"TNC_Sce3Recycle!AW6","v":0},{"$f":"TNC_Sce3Recycle!BI6","v":0},{"$f":"TNC_Sce3Recycle!BU6","v":0},{"$f":"TNC_Sce3Recycle!CG6","v":0},{"$f":"TNC_Sce3Recycle!CS6","v":0},{"$f":"TNC_Sce3Recycle!CW6","v":0},{"$f":"TNC_Sce3Recycle!CY6","v":0},{"$f":"TNC_Sce3Recycle!DE6","v":0},{"$f":"TNC_Sce3Recycle!DH6","v":0},{"$f":"TNC_Sce3Recycle!DJ6","v":0},{"$f":"TNC_Sce3Recycle!DM6","v":0},{"$f":"TNC_Sce3Recycle!DO6","v":0},{"$f":"'6. TNC Assumptions'!D354","v":29.904990459750007},{"$f":"'6. TNC Assumptions'!F354","v":99.683301532500025},{"$f":"'6. TNC Assumptions'!H354","v":23.923992367800004},{"$f":"'6. TNC Assumptions'!J354","v":3.987332061300001},{"$f":"'6. TNC Assumptions'!L354","v":9.9683301532500028},{"$f":"'6. TNC Assumptions'!N354","v":0.59809980919500016},{"$f":"'6. TNC Assumptions'!P354","v":31.300556681205023},{"$f":"'6. TNC Assumptions'!R354","v":0},{"$f":"'6. TNC Assumptions'!T354","v":0},{"$f":"TNC_Sce4WTE!M6","v":0},{"$f":"TNC_Sce4WTE!Y6","v":0},{"$f":"TNC_Sce4WTE!AK6","v":0},{"$f":"TNC_Sce4WTE!AW6","v":0},{"$f":"TNC_Sce4WTE!BI6","v":0},{"$f":"TNC_Sce4WTE!BU6","v":0},{"$f":"TNC_Sce4WTE!CG6","v":0},{"$f":"TNC_Sce4WTE!CS6","v":0},{"$f":"TNC_Sce4WTE!CW6","v":0},{"$f":"TNC_Sce4WTE!CY6","v":0},{"$f":"TNC_Sce4WTE!DE6","v":0},{"$f":"TNC_Sce4WTE!DH6","v":0},{"$f":"TNC_Sce4WTE!DJ6","v":0},{"$f":"TNC_Sce4WTE!DM6","v":0},{"$f":"TNC_Sce4WTE!DO6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,2000,{"$f":"AL4","v":0},{"$f":"BJ4","v":0},{"$f":"CH4","v":0},{"$f":"DF4","v":0},{"$f":"ED4","v":0}]
[2001,{"$f":"'6. TNC Assumptions'!D7","v":1.160083},{"$f":"'6. TNC Assumptions'!F7","v":264.37},{"$f":"'6. TNC Assumptions'!H7","v":306.69114271000001},{"$f":"'6. TNC Assumptions'!N7","v":269.8882055848},{"$f":"'6. TNC Assumptions'!D66","v":0.15},{"$f":"'6. TNC Assumptions'!F66","v":0.5},{"$f":"'6. TNC Assumptions'!H66","v":0.12},{"$f":"'6. TNC Assumptions'!J66","v":0.02},{"$f":"'6. TNC Assumptions'!L66","v":0.05},{"$f":"'6. TNC Assumptions'!N66","v":3.0000000000000001E-3},{"$f":"'6. TNC Assumptions'!P66","v":0.157},{"$f":"'6. TNC Assumptions'!R66","v":0},{"$f":"'6. TNC Assumptions'!T66","v":0},{"$f":"'6. TNC Assumptions'!D241","v":40.483230837720001},{"$f":"'6. TNC Assumptions'!F241","v":134.9441027924},{"$f":"'6. TNC Assumptions'!H241","v":32.386584670175999},{"$f":"'6. TNC Assumptions'!J241","v":5.3977641116960005},{"$f":"'6. TNC Assumptions'!L241","v":13.49441027924},{"$f":"'6. TNC Assumptions'!N241","v":0.80966461675440005},{"$f":"'6. TNC Assumptions'!P241","v":42.3724482768136},{"$f":"'6. TNC Assumptions'!R241","v":0},{"$f":"'6. TNC Assumptions'!T241","v":0},{"$f":"TNC_BAUCH4!M7","v":0.85231710965958618},{"$f":"TNC_BAUCH4!Y7","v":4.169345293608262},{"$f":"TNC_BAUCH4!AK7","v":9.5669785919074102E-2},{"$f":"TNC_BAUCH4!AW7","v":3.1199947526764613E-4},{"$f":"TNC_BAUCH4!BI7","v":1.2265357169112064E-2},{"$f":"TNC_BAUCH4!BU7","v":2.6544401429412499E-5},{"$f":"TNC_BAUCH4!CG7","v":0},{"$f":"TNC_BAUCH4!CS7","v":0},{"$f":"TNC_BAUCH4!CW7","v":5.1299360902327313},{"$f":"TNC_BAUCH4!CY7","v":128.24840225581829},{"$f":"TNC_BAUCH4!CW7","v":5.1299360902327313},{"$f":"TNC_BAUCH4!DH7","v":5.1299360902327313},{"$f":"TNC_BAUCH4!DJ7","v":5.1299360902327313},{"$f":"TNC_BAUCH4!DM7","v":128.24840225581829},{"$f":"TNC_BAUCH4!DO7","v":128.24840225581829},{"$f":"'6. TNC Assumptions'!Y241","v":40.483230837720001},{"$f":"'6. TNC Assumptions'!AA241","v":134.9441027924},{"$f":"'6. TNC Assumptions'!AC241","v":32.386584670175999},{"$f":"'6. TNC Assumptions'!AE241","v":5.3977641116960005},{"$f":"'6. TNC Assumptions'!AG241","v":13.49441027924},{"$f":"'6. TNC Assumptions'!AI241","v":0.80966461675440005},{"$f":"'6. TNC Assumptions'!AK241","v":42.3724482768136},{"$f":"'6. TNC Assumptions'!AM241","v":0},{"$f":"'6. TNC Assumptions'!AO241","v":0},{"$f":"TNC_Sce1LFG!M7","v":0.85231710965958618},{"$f":"TNC_Sce1LFG!Y7","v":4.169345293608262},{"$f":"TNC_Sce1LFG!AK7","v":9.5669785919074102E-2},{"$f":"TNC_Sce1LFG!AW7","v":3.1199947526764613E-4},{"$f":"TNC_Sce1LFG!BI7","v":1.2265357169112064E-2},{"$f":"TNC_Sce1LFG!BU7","v":2.6544401429412499E-5},{"$f":"TNC_Sce1LFG!CG7","v":0},{"$f":"TNC_Sce1LFG!CS7","v":0},{"$f":"TNC_Sce1LFG!CW7","v":5.1299360902327313},{"$f":"TNC_Sce1LFG!CY7","v":128.24840225581829},{"$f":"TNC_Sce1LFG!DE7","v":0},{"$f":"TNC_Sce1LFG!DH7","v":5.1299360902327313},{"$f":"TNC_Sce1LFG!DJ7","v":5.1299360902327313},{"$f":"TNC_Sce1LFG!DM7","v":128.24840225581829},{"$f":"TNC_Sce1LFG!DO7","v":128.24840225581829},{"$f":"'6. TNC Assumptions'!D298","v":40.483230837720001},{"$f":"'6. TNC Assumptions'!F298","v":134.9441027924},{"$f":"'6. TNC Assumptions'!H298","v":32.386584670175999},{"$f":"'6. TNC Assumptions'!J298","v":5.3977641116960005},{"$f":"'6. TNC Assumptions'!L298","v":13.49441027924},{"$f":"'6. TNC Assumptions'!N298","v":0.80966461675440005},{"$f":"'6. TNC Assumptions'!P298","v":42.3724482768136},{"$f":"'6. TNC Assumptions'!R298","v":0},{"$f":"'6. TNC Assumptions'!T298","v":0},{"$f":"TNC_Sce2Comp!M7","v":0.85231710965958618},{"$f":"TNC_Sce2Comp!Y7","v":4.169345293608262},{"$f":"TNC_Sce2Comp!AK7","v":9.5669785919074102E-2},{"$f":"TNC_Sce2Comp!AW7","v":3.1199947526764613E-4},{"$f":"TNC_Sce2Comp!BI7","v":1.2265357169112064E-2},{"$f":"TNC_Sce2Comp!BU7","v":2.6544401429412499E-5},{"$f":"TNC_Sce2Comp!CG7","v":0},{"$f":"TNC_Sce2Comp!CS7","v":0},{"$f":"TNC_Sce2Comp!CW7","v":5.1299360902327313},{"$f":"TNC_Sce2Comp!CY7","v":128.24840225581829},{"$f":"TNC_Sce2Comp!DE7","v":0},{"$f":"TNC_Sce2Comp!DH7","v":5.1299360902327313},{"$f":"TNC_Sce2Comp!DJ7","v":5.1299360902327313},{"$f":"TNC_Sce2Comp!DM7","v":128.24840225581829},{"$f":"TNC_Sce2Comp!DO7","v":128.24840225581829},{"$f":"'6. TNC Assumptions'!Y298","v":40.483230837720001},{"$f":"'6. TNC Assumptions'!AA298","v":134.9441027924},{"$f":"'6. TNC Assumptions'!AC298","v":32.386584670175999},{"$f":"'6. TNC Assumptions'!AE298","v":5.3977641116960005},{"$f":"'6. TNC Assumptions'!AG298","v":13.49441027924},{"$f":"'6. TNC Assumptions'!AI298","v":0.80966461675440005},{"$f":"'6. TNC Assumptions'!AK298","v":42.3724482768136},{"$f":"'6. TNC Assumptions'!AM298","v":0},{"$f":"'6. TNC Assumptions'!AO298","v":0},{"$f":"TNC_Sce3Recycle!M7","v":0.85231710965958618},{"$f":"TNC_Sce3Recycle!Y7","v":4.169345293608262},{"$f":"TNC_Sce3Recycle!AK7","v":9.5669785919074102E-2},{"$f":"TNC_Sce3Recycle!AW7","v":3.1199947526764613E-4},{"$f":"TNC_Sce3Recycle!BI7","v":1.2265357169112064E-2},{"$f":"TNC_Sce3Recycle!BU7","v":2.6544401429412499E-5},{"$f":"TNC_Sce3Recycle!CG7","v":0},{"$f":"TNC_Sce3Recycle!CS7","v":0},{"$f":"TNC_Sce3Recycle!CW7","v":5.1299360902327313},{"$f":"TNC_Sce3Recycle!CY7","v":128.24840225581829},{"$f":"TNC_Sce3Recycle!DE7","v":0},{"$f":"TNC_Sce3Recycle!DH7","v":5.1299360902327313},{"$f":"TNC_Sce3Recycle!DJ7","v":5.1299360902327313},{"$f":"TNC_Sce3Recycle!DM7","v":128.24840225581829},{"$f":"TNC_Sce3Recycle!DO7","v":128.24840225581829},{"$f":"'6. TNC Assumptions'!D355","v":40.483230837720001},{"$f":"'6. TNC Assumptions'!F355","v":134.9441027924},{"$f":"'6. TNC Assumptions'!H355","v":32.386584670175999},{"$f":"'6. TNC Assumptions'!J355","v":5.3977641116960005},{"$f":"'6. TNC Assumptions'!L355","v":13.49441027924},{"$f":"'6. TNC Assumptions'!N355","v":0.80966461675440005},{"$f":"'6. TNC Assumptions'!P355","v":42.3724482768136},{"$f":"'6. TNC Assumptions'!R355","v":0},{"$f":"'6. TNC Assumptions'!T355","v":0},{"$f":"TNC_Sce4WTE!M7","v":0.85231710965958618},{"$f":"TNC_Sce4WTE!Y7","v":4.169345293608262},{"$f":"TNC_Sce4WTE!AK7","v":9.5669785919074102E-2},{"$f":"TNC_Sce4WTE!AW7","v":3.1199947526764613E-4},{"$f":"TNC_Sce4WTE!BI7","v":1.2265357169112064E-2},{"$f":"TNC_Sce4WTE!BU7","v":2.6544401429412499E-5},{"$f":"TNC_Sce4WTE!CG7","v":0},{"$f":"TNC_Sce4WTE!CS7","v":0},{"$f":"TNC_Sce4WTE!CW7","v":5.1299360902327313},{"$f":"TNC_Sce4WTE!CY7","v":128.24840225581829},{"$f":"TNC_Sce4WTE!DE7","v":0},{"$f":"TNC_Sce4WTE!DH7","v":5.1299360902327313},{"$f":"TNC_Sce4WTE!DJ7","v":5.1299360902327313},{"$f":"TNC_Sce4WTE!DM7","v":128.24840225581829},{"$f":"TNC_Sce4WTE!DO7","v":128.24840225581829},null,null,null,null,null,null,null,null,null,null,null,null,2001,128.24840225581829,128.24840225581829,128.24840225581829,128.24840225581829,128.24840225581829]
[2002,{"$f":"'6. TNC Assumptions'!D8","v":1.1679949999999999},{"$f":"'6. TNC Assumptions'!F8","v":311.57},{"$f":"'6. TNC Assumptions'!H8","v":363.91220214999998},{"$f":"'6. TNC Assumptions'!N8","v":363.91220214999998},{"$f":"'6. TNC Assumptions'!D67","v":0.15},{"$f":"'6. TNC Assumptions'!F67","v":0.5},{"$f":"'6. TNC Assumptions'!H67","v":0.12},{"$f":"'6. TNC Assumptions'!J67","v":0.02},{"$f":"'6. TNC Assumptions'!L67","v":4.9999999999999996E-2},{"$f":"'6. TNC Assumptions'!N67","v":3.0000000000000001E-3},{"$f":"'6. TNC Assumptions'!P67","v":0.157},{"$f":"'6. TNC Assumptions'!R67","v":0},{"$f":"'6. TNC Assumptions'!T67","v":0},{"$f":"'6. TNC Assumptions'!D242","v":54.586830322499999},{"$f":"'6. TNC Assumptions'!F242","v":181.95610107499999},{"$f":"'6. TNC Assumptions'!H242","v":43.669464257999998},{"$f":"'6. TNC Assumptions'!J242","v":7.2782440429999999},{"$f":"'6. TNC Assumptions'!L242","v":18.195610107499999},{"$f":"'6. TNC Assumptions'!N242","v":1.09173660645},{"$f":"'6. TNC Assumptions'!P242","v":57.134215737550001},{"$f":"'6. TNC Assumptions'!R242","v":0},{"$f":"'6. TNC Assumptions'!T242","v":0},{"$f":"TNC_BAUCH4!M8","v":1.7885269269003969},{"$f":"TNC_BAUCH4!Y8","v":9.4718092138319765},{"$f":"TNC_BAUCH4!AK8","v":0.22582879355528385},{"$f":"TNC_BAUCH4!AW8","v":7.4683762261587095E-4},{"$f":"TNC_BAUCH4!BI8","v":2.8952409430164597E-2},{"$f":"TNC_BAUCH4!BU8","v":6.3158112643116061E-5},{"$f":"TNC_BAUCH4!CG8","v":0},{"$f":"TNC_BAUCH4!CS8","v":0},{"$f":"TNC_BAUCH4!CW8","v":11.515927339453082},{"$f":"TNC_BAUCH4!CY8","v":287.89818348632707},{"$f":"TNC_BAUCH4!CW8","v":11.515927339453082},{"$f":"TNC_BAUCH4!DH8","v":11.515927339453082},{"$f":"TNC_BAUCH4!DJ8","v":11.515927339453082},{"$f":"TNC_BAUCH4!DM8","v":287.89818348632707},{"$f":"TNC_BAUCH4!DO8","v":287.89818348632707},{"$f":"'6. TNC Assumptions'!Y242","v":54.586830322499999},{"$f":"'6. TNC Assumptions'!AA242","v":181.95610107499999},{"$f":"'6. TNC Assumptions'!AC242","v":43.669464257999998},{"$f":"'6. TNC Assumptions'!AE242","v":7.2782440429999999},{"$f":"'6. TNC Assumptions'!AG242","v":18.195610107499999},{"$f":"'6. TNC Assumptions'!AI242","v":1.09173660645},{"$f":"'6. TNC Assumptions'!AK242","v":57.134215737550051},{"$f":"'6. TNC Assumptions'!AM242","v":0},{"$f":"'6. TNC Assumptions'!AO242","v":0},{"$f":"TNC_Sce1LFG!M8","v":1.7885269269003969},{"$f":"TNC_Sce1LFG!Y8","v":9.4718092138319765},{"$f":"TNC_Sce1LFG!AK8","v":0.22582879355528385},{"$f":"TNC_Sce1LFG!AW8","v":7.4683762261587095E-4},{"$f":"TNC_Sce1LFG!BI8","v":2.8952409430164597E-2},{"$f":"TNC_Sce1LFG!BU8","v":6.3158112643116061E-5},{"$f":"TNC_Sce1LFG!CG8","v":0},{"$f":"TNC_Sce1LFG!CS8","v":0},{"$f":"TNC_Sce1LFG!CW8","v":11.515927339453082},{"$f":"TNC_Sce1LFG!CY8","v":287.89818348632707},{"$f":"TNC_Sce1LFG!DE8","v":0},{"$f":"TNC_Sce1LFG!DH8","v":11.515927339453082},{"$f":"TNC_Sce1LFG!DJ8","v":11.515927339453082},{"$f":"TNC_Sce1LFG!DM8","v":287.89818348632707},{"$f":"TNC_Sce1LFG!DO8","v":287.89818348632707},{"$f":"'6. TNC Assumptions'!D299","v":54.586830322499999},{"$f":"'6. TNC Assumptions'!F299","v":181.95610107499999},{"$f":"'6. TNC Assumptions'!H299","v":43.669464257999998},{"$f":"'6. TNC Assumptions'!J299","v":7.2782440429999999},{"$f":"'6. TNC Assumptions'!L299","v":18.195610107499999},{"$f":"'6. TNC Assumptions'!N299","v":1.09173660645},{"$f":"'6. TNC Assumptions'!P299","v":57.134215737550051},{"$f":"'6. TNC Assumptions'!R299","v":0},{"$f":"'6. TNC Assumptions'!T299","v":0},{"$f":"TNC_Sce2Comp!M8","v":1.7885269269003969},{"$f":"TNC_Sce2Comp!Y8","v":9.4718092138319765},{"$f":"TNC_Sce2Comp!AK8","v":0.22582879355528385},{"$f":"TNC_Sce2Comp!AW8","v":7.4683762261587095E-4},{"$f":"TNC_Sce2Comp!BI8","v":2.8952409430164597E-2},{"$f":"TNC_Sce2Comp!BU8","v":6.3158112643116061E-5},{"$f":"TNC_Sce2Comp!CG8","v":0},{"$f":"TNC_Sce2Comp!CS8","v":0},{"$f":"TNC_Sce2Comp!CW8","v":11.515927339453082},{"$f":"TNC_Sce2Comp!CY8","v":287.89818348632707},{"$f":"TNC_Sce2Comp!DE8","v":0},{"$f":"TNC_Sce2Comp!DH8","v":11.515927339453082},{"$f":"TNC_Sce2Comp!DJ8","v":11.515927339453082},{"$f":"TNC_Sce2Comp!DM8","v":287.89818348632707},{"$f":"TNC_Sce2Comp!DO8","v":287.89818348632707},{"$f":"'6. TNC Assumptions'!Y299","v":54.586830322499999},{"$f":"'6. TNC Assumptions'!AA299","v":181.95610107499999},{"$f":"'6. TNC Assumptions'!AC299","v":43.669464257999998},{"$f":"'6. TNC Assumptions'!AE299","v":7.2782440429999999},{"$f":"'6. TNC Assumptions'!AG299","v":18.195610107499999},{"$f":"'6. TNC Assumptions'!AI299","v":1.09173660645},{"$f":"'6. TNC Assumptions'!AK299","v":57.134215737550051},{"$f":"'6. TNC Assumptions'!AM299","v":0},{"$f":"'6. TNC Assumptions'!AO299","v":0},{"$f":"TNC_Sce3Recycle!M8","v":1.7885269269003969},{"$f":"TNC_Sce3Recycle!Y8","v":9.4718092138319765},{"$f":"TNC_Sce3Recycle!AK8","v":0.22582879355528385},{"$f":"TNC_Sce3Recycle!AW8","v":7.4683762261587095E-4},{"$f":"TNC_Sce3Recycle!BI8","v":2.8952409430164597E-2},{"$f":"TNC_Sce3Recycle!BU8","v":6.3158112643116061E-5},{"$f":"TNC_Sce3Recycle!CG8","v":0},{"$f":"TNC_Sce3Recycle!CS8","v":0},{"$f":"TNC_Sce3Recycle!CW8","v":11.515927339453082},{"$f":"TNC_Sce3Recycle!CY8","v":287.89818348632707},{"$f":"TNC_Sce3Recycle!DE8","v":0},{"$f":"TNC_Sce3Recycle!DH8","v":11.515927339453082},{"$f":"TNC_Sce3Recycle!DJ8","v":11.515927339453082},{"$f":"TNC_Sce3Recycle!DM8","v":287.89818348632707},{"$f":"TNC_Sce3Recycle!DO8","v":287.89818348632707},{"$f":"'6. TNC Assumptions'!D356","v":54.586830322499999},{"$f":"'6. TNC Assumptions'!F356","v":181.95610107499999},{"$f":"'6. TNC Assumptions'!H356","v":43.669464257999998},{"$f":"'6. TNC Assumptions'!J356","v":7.2782440429999999},{"$f":"'6. TNC Assumptions'!L356","v":18.195610107499999},{"$f":"'6. TNC Assumptions'!N356","v":1.09173660645},{"$f":"'6. TNC Assumptions'!P356","v":57.134215737550051},{"$f":"'6. TNC Assumptions'!R356","v":0},{"$f":"'6. TNC Assumptions'!T356","v":0},{"$f":"TNC_Sce4WTE!M8","v":1.7885269269003969},{"$f":"TNC_Sce4WTE!Y8","v":9.4718092138319765},{"$f":"TNC_Sce4WTE!AK8","v":0.22582879355528385},{"$f":"TNC_Sce4WTE!AW8","v":7.4683762261587095E-4},{"$f":"TNC_Sce4WTE!BI8","v":2.8952409430164597E-2},{"$f":"TNC_Sce4WTE!BU8","v":6.3158112643116061E-5},{"$f":"TNC_Sce4WTE!CG8","v":0},{"$f":"TNC_Sce4WTE!CS8","v":0},{"$f":"TNC_Sce4WTE!CW8","v":11.515927339453082},{"$f":"TNC_Sce4WTE!CY8","v":287.89818348632707},{"$f":"TNC_Sce4WTE!DE8","v":0},{"$f":"TNC_Sce4WTE!DH8","v":11.515927339453082},{"$f":"TNC_Sce4WTE!DJ8","v":11.515927339453082},{"$f":"TNC_Sce4WTE!DM8","v":287.89818348632707},{"$f":"TNC_Sce4WTE!DO8","v":287.89818348632707},null,null,null,null,null,null,null,null,null,null,null,null,2002,287.89818348632707,287.89818348632707,287.89818348632707,287.89818348632707,287.89818348632707]
[2003,{"$f":"'6. TNC Assumptions'!D9","v":1.176323},{"$f":"'6. TNC Assumptions'!F9","v":316.62},{"$f":"'6. TNC Assumptions'!H9","v":372.44738826000003},{"$f":"'6. TNC Assumptions'!N9","v":372.44738826000003},{"$f":"'6. TNC Assumptions'!D68","v":0.15},{"$f":"'6. TNC Assumptions'!F68","v":0.5},{"$f":"'6. TNC Assumptions'!H68","v":0.11999999999999998},{"$f":"'6. TNC Assumptions'!J68","v":0.02},{"$f":"'6. TNC Assumptions'!L68","v":0.05},{"$f":"'6. TNC Assumptions'!N68","v":3.0000000000000001E-3},{"$f":"'6. TNC Assumptions'!P68","v":0.157},{"$f":"'6. TNC Assumptions'!R68","v":0},{"$f":"'6. TNC Assumptions'!T68","v":0},{"$f":"'6. TNC Assumptions'!D243","v":55.867108239000004},{"$f":"'6. TNC Assumptions'!F243","v":186.22369413000001},{"$f":"'6. TNC Assumptions'!H243","v":44.693686591199999},{"$f":"'6. TNC Assumptions'!J243","v":7.4489477652000007},{"$f":"'6. TNC Assumptions'!L243","v":18.622369413000001},{"$f":"'6. TNC Assumptions'!N243","v":1.1173421647800001},{"$f":"'6. TNC Assumptions'!P243","v":58.474239956820007},{"$f":"'6. TNC Assumptions'!R243","v":0},{"$f":"'6. TNC Assumptions'!T243","v":0},{"$f":"TNC_BAUCH4!M9","v":2.9085229042151601},{"$f":"TNC_BAUCH4!Y9","v":16.354197470515807},{"$f":"TNC_BAUCH4!AK9","v":0.40246253970817458},{"$f":"TNC_BAUCH4!AW9","v":1.3469808890498882E-3},{"$f":"TNC_BAUCH4!BI9","v":5.1597761501048028E-2},{"$f":"TNC_BAUCH4!BU9","v":1.1332247773226657E-4},{"$f":"TNC_BAUCH4!CG9","v":0},{"$f":"TNC_BAUCH4!CS9","v":0},{"$f":"TNC_BAUCH4!CW9","v":19.718240979306973},{"$f":"TNC_BAUCH4!CY9","v":492.95602448267431},{"$f":"TNC_BAUCH4!CW9","v":19.718240979306973},{"$f":"TNC_BAUCH4!DH9","v":19.718240979306973},{"$f":"TNC_BAUCH4!DJ9","v":19.718240979306973},{"$f":"TNC_BAUCH4!DM9","v":492.95602448267431},{"$f":"TNC_BAUCH4!DO9","v":492.95602448267431},{"$f":"'6. TNC Assumptions'!Y243","v":55.867108239000004},{"$f":"'6. TNC Assumptions'!AA243","v":186.22369413000001},{"$f":"'6. TNC Assumptions'!AC243","v":44.693686591199999},{"$f":"'6. TNC Assumptions'!AE243","v":7.4489477652000007},{"$f":"'6. TNC Assumptions'!AG243","v":18.622369413000001},{"$f":"'6. TNC Assumptions'!AI243","v":1.1173421647800001},{"$f":"'6. TNC Assumptions'!AK243","v":58.474239956820043},{"$f":"'6. TNC Assumptions'!AM243","v":0},{"$f":"'6. TNC Assumptions'!AO243","v":0},{"$f":"TNC_Sce1LFG!M9","v":2.9085229042151601},{"$f":"TNC_Sce1LFG!Y9","v":16.354197470515807},{"$f":"TNC_Sce1LFG!AK9","v":0.40246253970817458},{"$f":"TNC_Sce1LFG!AW9","v":1.3469808890498882E-3},{"$f":"TNC_Sce1LFG!BI9","v":5.1597761501048028E-2},{"$f":"TNC_Sce1LFG!BU9","v":1.1332247773226657E-4},{"$f":"TNC_Sce1LFG!CG9","v":0},{"$f":"TNC_Sce1LFG!CS9","v":0},{"$f":"TNC_Sce1LFG!CW9","v":19.718240979306973},{"$f":"TNC_Sce1LFG!CY9","v":492.95602448267431},{"$f":"TNC_Sce1LFG!DE9","v":0},{"$f":"TNC_Sce1LFG!DH9","v":19.718240979306973},{"$f":"TNC_Sce1LFG!DJ9","v":19.718240979306973},{"$f":"TNC_Sce1LFG!DM9","v":492.95602448267431},{"$f":"TNC_Sce1LFG!DO9","v":492.95602448267431},{"$f":"'6. TNC Assumptions'!D300","v":55.867108239000004},{"$f":"'6. TNC Assumptions'!F300","v":186.22369413000001},{"$f":"'6. TNC Assumptions'!H300","v":44.693686591199999},{"$f":"'6. TNC Assumptions'!J300","v":7.4489477652000007},{"$f":"'6. TNC Assumptions'!L300","v":18.622369413000001},{"$f":"'6. TNC Assumptions'!N300","v":1.1173421647800001},{"$f":"'6. TNC Assumptions'!P300","v":58.474239956820043},{"$f":"'6. TNC Assumptions'!R300","v":0},{"$f":"'6. TNC Assumptions'!T300","v":0},{"$f":"TNC_Sce2Comp!M9","v":2.9085229042151601},{"$f":"TNC_Sce2Comp!Y9","v":16.354197470515807},{"$f":"TNC_Sce2Comp!AK9","v":0.40246253970817458},{"$f":"TNC_Sce2Comp!AW9","v":1.3469808890498882E-3},{"$f":"TNC_Sce2Comp!BI9","v":5.1597761501048028E-2},{"$f":"TNC_Sce2Comp!BU9","v":1.1332247773226657E-4},{"$f":"TNC_Sce2Comp!CG9","v":0},{"$f":"TNC_Sce2Comp!CS9","v":0},{"$f":"TNC_Sce2Comp!CW9","v":19.718240979306973},{"$f":"TNC_Sce2Comp!CY9","v":492.95602448267431},{"$f":"TNC_Sce2Comp!DE9","v":0},{"$f":"TNC_Sce2Comp!DH9","v":19.718240979306973},{"$f":"TNC_Sce2Comp!DJ9","v":19.718240979306973},{"$f":"TNC_Sce2Comp!DM9","v":492.95602448267431},{"$f":"TNC_Sce2Comp!DO9","v":492.95602448267431},{"$f":"'6. TNC Assumptions'!Y300","v":55.867108239000004},{"$f":"'6. TNC Assumptions'!AA300","v":186.22369413000001},{"$f":"'6. TNC Assumptions'!AC300","v":44.693686591199999},{"$f":"'6. TNC Assumptions'!AE300","v":7.4489477652000007},{"$f":"'6. TNC Assumptions'!AG300","v":18.622369413000001},{"$f":"'6. TNC Assumptions'!AI300","v":1.1173421647800001},{"$f":"'6. TNC Assumptions'!AK300","v":58.474239956820043},{"$f":"'6. TNC Assumptions'!AM300","v":0},{"$f":"'6. TNC Assumptions'!AO300","v":0},{"$f":"TNC_Sce3Recycle!M9","v":2.9085229042151601},{"$f":"TNC_Sce3Recycle!Y9","v":16.354197470515807},{"$f":"TNC_Sce3Recycle!AK9","v":0.40246253970817458},{"$f":"TNC_Sce3Recycle!AW9","v":1.3469808890498882E-3},{"$f":"TNC_Sce3Recycle!BI9","v":5.1597761501048028E-2},{"$f":"TNC_Sce3Recycle!BU9","v":1.1332247773226657E-4},{"$f":"TNC_Sce3Recycle!CG9","v":0},{"$f":"TNC_Sce3Recycle!CS9","v":0},{"$f":"TNC_Sce3Recycle!CW9","v":19.718240979306973},{"$f":"TNC_Sce3Recycle!CY9","v":492.95602448267431},{"$f":"TNC_Sce3Recycle!DE9","v":0},{"$f":"TNC_Sce3Recycle!DH9","v":19.718240979306973},{"$f":"TNC_Sce3Recycle!DJ9","v":19.718240979306973},{"$f":"TNC_Sce3Recycle!DM9","v":492.95602448267431},{"$f":"TNC_Sce3Recycle!DO9","v":492.95602448267431},{"$f":"'6. TNC Assumptions'!D357","v":55.867108239000004},{"$f":"'6. TNC Assumptions'!F357","v":186.22369413000001},{"$f":"'6. TNC Assumptions'!H357","v":44.693686591199999},{"$f":"'6. TNC Assumptions'!J357","v":7.4489477652000007},{"$f":"'6. TNC Assumptions'!L357","v":18.622369413000001},{"$f":"'6. TNC Assumptions'!N357","v":1.1173421647800001},{"$f":"'6. TNC Assumptions'!P357","v":58.474239956820043},{"$f":"'6. TNC Assumptions'!R357","v":0},{"$f":"'6. TNC Assumptions'!T357","v":0},{"$f":"TNC_Sce4WTE!M9","v":2.9085229042151601},{"$f":"TNC_Sce4WTE!Y9","v":16.354197470515807},{"$f":"TNC_Sce4WTE!AK9","v":0.40246253970817458},{"$f":"TNC_Sce4WTE!AW9","v":1.3469808890498882E-3},{"$f":"TNC_Sce4WTE!BI9","v":5.1597761501048028E-2},{"$f":"TNC_Sce4WTE!BU9","v":1.1332247773226657E-4},{"$f":"TNC_Sce4WTE!CG9","v":0},{"$f":"TNC_Sce4WTE!CS9","v":0},{"$f":"TNC_Sce4WTE!CW9","v":19.718240979306973},{"$f":"TNC_Sce4WTE!CY9","v":492.95602448267431},{"$f":"TNC_Sce4WTE!DE9","v":0},{"$f":"TNC_Sce4WTE!DH9","v":19.718240979306973},{"$f":"TNC_Sce4WTE!DJ9","v":19.718240979306973},{"$f":"TNC_Sce4WTE!DM9","v":492.95602448267431},{"$f":"TNC_Sce4WTE!DO9","v":492.95602448267431},null,null,null,null,null,null,null,null,null,null,null,null,2003,492.95602448267431,492.95602448267431,492.95602448267431,492.95602448267431,492.95602448267431]
[2004,{"$f":"'6. TNC Assumptions'!D10","v":1.1835329999999999},{"$f":"'6. TNC Assumptions'!F10","v":322.08999999999997},{"$f":"'6. TNC Assumptions'!H10","v":381.20414396999996},{"$f":"'6. TNC Assumptions'!N10","v":381.20414396999996},{"$f":"'6. TNC Assumptions'!D69","v":0.15},{"$f":"'6. TNC Assumptions'!F69","v":0.5},{"$f":"'6. TNC Assumptions'!H69","v":0.12000000000000001},{"$f":"'6. TNC Assumptions'!J69","v":0.02},{"$f":"'6. TNC Assumptions'!L69","v":0.05},{"$f":"'6. TNC Assumptions'!N69","v":3.0000000000000001E-3},{"$f":"'6. TNC Assumptions'!P69","v":0.157},{"$f":"'6. TNC Assumptions'!R69","v":0},{"$f":"'6. TNC Assumptions'!T69","v":0},{"$f":"'6. TNC Assumptions'!D244","v":57.180621595499993},{"$f":"'6. TNC Assumptions'!F244","v":190.60207198499998},{"$f":"'6. TNC Assumptions'!H244","v":45.744497276399997},{"$f":"'6. TNC Assumptions'!J244","v":7.6240828793999995},{"$f":"'6. TNC Assumptions'!L244","v":19.060207198499999},{"$f":"'6. TNC Assumptions'!N244","v":1.1436124319099998},{"$f":"'6. TNC Assumptions'!P244","v":59.849050603289996},{"$f":"'6. TNC Assumptions'!R244","v":0},{"$f":"'6. TNC Assumptions'!T244","v":0},{"$f":"TNC_BAUCH4!M10","v":3.6993764459229874},{"$f":"TNC_BAUCH4!Y10","v":22.356775730062033},{"$f":"TNC_BAUCH4!AK10","v":0.57165559737641947},{"$f":"TNC_BAUCH4!AW10","v":1.9411606863199656E-3},{"$f":"TNC_BAUCH4!BI10","v":7.3289179150823017E-2},{"$f":"TNC_BAUCH4!BU10","v":1.6228909568219755E-4},{"$f":"TNC_BAUCH4!CG10","v":0},{"$f":"TNC_BAUCH4!CS10","v":0},{"$f":"TNC_BAUCH4!CW10","v":26.703200402294264},{"$f":"TNC_BAUCH4!CY10","v":667.58001005735662},{"$f":"TNC_BAUCH4!CW10","v":26.703200402294264},{"$f":"TNC_BAUCH4!DH10","v":26.703200402294264},{"$f":"TNC_BAUCH4!DJ10","v":26.703200402294264},{"$f":"TNC_BAUCH4!DM10","v":667.58001005735662},{"$f":"TNC_BAUCH4!DO10","v":667.58001005735662},{"$f":"'6. TNC Assumptions'!Y244","v":57.180621595499993},{"$f":"'6. TNC Assumptions'!AA244","v":190.60207198499998},{"$f":"'6. TNC Assumptions'!AC244","v":45.744497276399997},{"$f":"'6. TNC Assumptions'!AE244","v":7.6240828793999995},{"$f":"'6. TNC Assumptions'!AG244","v":19.060207198499999},{"$f":"'6. TNC Assumptions'!AI244","v":1.1436124319099998},{"$f":"'6. TNC Assumptions'!AK244","v":59.849050603289982},{"$f":"'6. TNC Assumptions'!AM244","v":0},{"$f":"'6. TNC Assumptions'!AO244","v":0},{"$f":"TNC_Sce1LFG!M10","v":3.6993764459229874},{"$f":"TNC_Sce1LFG!Y10","v":22.356775730062033},{"$f":"TNC_Sce1LFG!AK10","v":0.57165559737641947},{"$f":"TNC_Sce1LFG!AW10","v":1.9411606863199656E-3},{"$f":"TNC_Sce1LFG!BI10","v":7.3289179150823017E-2},{"$f":"TNC_Sce1LFG!BU10","v":1.6228909568219755E-4},{"$f":"TNC_Sce1LFG!CG10","v":0},{"$f":"TNC_Sce1LFG!CS10","v":0},{"$f":"TNC_Sce1LFG!CW10","v":26.703200402294264},{"$f":"TNC_Sce1LFG!CY10","v":667.58001005735662},{"$f":"TNC_Sce1LFG!DE10","v":0},{"$f":"TNC_Sce1LFG!DH10","v":26.703200402294264},{"$f":"TNC_Sce1LFG!DJ10","v":26.703200402294264},{"$f":"TNC_Sce1LFG!DM10","v":667.58001005735662},{"$f":"TNC_Sce1LFG!DO10","v":667.58001005735662},{"$f":"'6. TNC Assumptions'!D301","v":57.180621595499993},{"$f":"'6. TNC Assumptions'!F301","v":190.60207198499998},{"$f":"'6. TNC Assumptions'!H301","v":45.744497276399997},{"$f":"'6. TNC Assumptions'!J301","v":7.6240828793999995},{"$f":"'6. TNC Assumptions'!L301","v":19.060207198499999},{"$f":"'6. TNC Assumptions'!N301","v":1.1436124319099998},{"$f":"'6. TNC Assumptions'!P301","v":59.849050603289982},{"$f":"'6. TNC Assumptions'!R301","v":0},{"$f":"'6. TNC Assumptions'!T301","v":0},{"$f":"TNC_Sce2Comp!M10","v":3.6993764459229874},{"$f":"TNC_Sce2Comp!Y10","v":22.356775730062033},{"$f":"TNC_Sce2Comp!AK10","v":0.57165559737641947},{"$f":"TNC_Sce2Comp!AW10","v":1.9411606863199656E-3},{"$f":"TNC_Sce2Comp!BI10","v":7.3289179150823017E-2},{"$f":"TNC_Sce2Comp!BU10","v":1.6228909568219755E-4},{"$f":"TNC_Sce2Comp!CG10","v":0},{"$f":"TNC_Sce2Comp!CS10","v":0},{"$f":"TNC_Sce2Comp!CW10","v":26.703200402294264},{"$f":"TNC_Sce2Comp!CY10","v":667.58001005735662},{"$f":"TNC_Sce2Comp!DE10","v":0},{"$f":"TNC_Sce2Comp!DH10","v":26.703200402294264},{"$f":"TNC_Sce2Comp!DJ10","v":26.703200402294264},{"$f":"TNC_Sce2Comp!DM10","v":667.58001005735662},{"$f":"TNC_Sce2Comp!DO10","v":667.58001005735662},{"$f":"'6. TNC Assumptions'!Y301","v":57.180621595499993},{"$f":"'6. TNC Assumptions'!AA301","v":190.60207198499998},{"$f":"'6. TNC Assumptions'!AC301","v":45.744497276399997},{"$f":"'6. TNC Assumptions'!AE301","v":7.6240828793999995},{"$f":"'6. TNC Assumptions'!AG301","v":19.060207198499999},{"$f":"'6. TNC Assumptions'!AI301","v":1.1436124319099998},{"$f":"'6. TNC Assumptions'!AK301","v":59.849050603289982},{"$f":"'6. TNC Assumptions'!AM301","v":0},{"$f":"'6. TNC Assumptions'!AO301","v":0},{"$f":"TNC_Sce3Recycle!M10","v":3.6993764459229874},{"$f":"TNC_Sce3Recycle!Y10","v":22.356775730062033},{"$f":"TNC_Sce3Recycle!AK10","v":0.57165559737641947},{"$f":"TNC_Sce3Recycle!AW10","v":1.9411606863199656E-3},{"$f":"TNC_Sce3Recycle!BI10","v":7.3289179150823017E-2},{"$f":"TNC_Sce3Recycle!BU10","v":1.6228909568219755E-4},{"$f":"TNC_Sce3Recycle!CG10","v":0},{"$f":"TNC_Sce3Recycle!CS10","v":0},{"$f":"TNC_Sce3Recycle!CW10","v":26.703200402294264},{"$f":"TNC_Sce3Recycle!CY10","v":667.58001005735662},{"$f":"TNC_Sce3Recycle!DE10","v":0},{"$f":"TNC_Sce3Recycle!DH10","v":26.703200402294264},{"$f":"TNC_Sce3Recycle!DJ10","v":26.703200402294264},{"$f":"TNC_Sce3Recycle!DM10","v":667.58001005735662},{"$f":"TNC_Sce3Recycle!DO10","v":667.58001005735662},{"$f":"'6. TNC Assumptions'!D358","v":57.180621595499993},{"$f":"'6. TNC Assumptions'!F358","v":190.60207198499998},{"$f":"'6. TNC Assumptions'!H358","v":45.744497276399997},{"$f":"'6. TNC Assumptions'!J358","v":7.6240828793999995},{"$f":"'6. TNC Assumptions'!L358","v":19.060207198499999},{"$f":"'6. TNC Assumptions'!N358","v":1.1436124319099998},{"$f":"'6. TNC Assumptions'!P358","v":59.849050603289982},{"$f":"'6. TNC Assumptions'!R358","v":0},{"$f":"'6. TNC Assumptions'!T358","v":0},{"$f":"TNC_Sce4WTE!M10","v":3.6993764459229874},{"$f":"TNC_Sce4WTE!Y10","v":22.356775730062033},{"$f":"TNC_Sce4WTE!AK10","v":0.57165559737641947},{"$f":"TNC_Sce4WTE!AW10","v":1.9411606863199656E-3},{"$f":"TNC_Sce4WTE!BI10","v":7.3289179150823017E-2},{"$f":"TNC_Sce4WTE!BU10","v":1.6228909568219755E-4},{"$f":"TNC_Sce4WTE!CG10","v":0},{"$f":"TNC_Sce4WTE!CS10","v":0},{"$f":"TNC_Sce4WTE!CW10","v":26.703200402294264},{"$f":"TNC_Sce4WTE!CY10","v":667.58001005735662},{"$f":"TNC_Sce4WTE!DE10","v":0},{"$f":"TNC_Sce4WTE!DH10","v":26.703200402294264},{"$f":"TNC_Sce4WTE!DJ10","v":26.703200402294264},{"$f":"TNC_Sce4WTE!DM10","v":667.58001005735662},{"$f":"TNC_Sce4WTE!DO10","v":667.58001005735662},null,null,null,null,null,null,null,null,null,null,null,null,2004,667.58001005735662,667.58001005735662,667.58001005735662,667.58001005735662,667.58001005735662]
[2005,{"$f":"'6. TNC Assumptions'!D11","v":1.190361},{"$f":"'6. TNC Assumptions'!F11","v":327.78},{"$f":"'6. TNC Assumptions'!H11","v":390.17652857999997},{"$f":"'6. TNC Assumptions'!N11","v":390.17652857999997},{"$f":"'6. TNC Assumptions'!D70","v":0.15},{"$f":"'6. TNC Assumptions'!F70","v":0.5},{"$f":"'6. TNC Assumptions'!H70","v":0.12000000000000001},{"$f":"'6. TNC Assumptions'!J70","v":0.02},{"$f":"'6. TNC Assumptions'!L70","v":0.05},{"$f":"'6. TNC Assumptions'!N70","v":3.0000000000000001E-3},{"$f":"'6. TNC Assumptions'!P70","v":0.157},{"$f":"'6. TNC Assumptions'!R70","v":1.515467888732222E-2},{"$f":"'6. TNC Assumptions'!T70","v":1.3759259224377614E-3},{"$f":"'6. TNC Assumptions'!D245","v":58.526479286999994},{"$f":"'6. TNC Assumptions'!F245","v":195.08826428999998},{"$f":"'6. TNC Assumptions'!H245","v":46.821183429599998},{"$f":"'6. TNC Assumptions'!J245","v":7.8035305715999996},{"$f":"'6. TNC Assumptions'!L245","v":19.508826428999999},{"$f":"'6. TNC Assumptions'!N245","v":1.17052958574},{"$f":"'6. TNC Assumptions'!P245","v":61.257714987059998},{"$f":"'6. TNC Assumptions'!R245","v":5.9130000000000003},{"$f":"'6. TNC Assumptions'!T245","v":0.53685400000000005},{"$f":"TNC_BAUCH4!M11","v":4.2706401355837649},{"$f":"TNC_BAUCH4!Y11","v":27.622181200969241},{"$f":"TNC_BAUCH4!AK11","v":0.7340278429851268},{"$f":"TNC_BAUCH4!AW11","v":2.5299631651737567E-3},{"$f":"TNC_BAUCH4!BI11","v":9.4106133716041887E-2},{"$f":"TNC_BAUCH4!BU11","v":2.1014879954090677E-4},{"$f":"TNC_BAUCH4!CG11","v":0},{"$f":"TNC_BAUCH4!CS11","v":0},{"$f":"TNC_BAUCH4!CW11","v":32.723695425218892},{"$f":"TNC_BAUCH4!CY11","v":818.09238563047234},{"$f":"TNC_BAUCH4!CW11","v":32.723695425218892},{"$f":"TNC_BAUCH4!DH11","v":32.723695425218892},{"$f":"TNC_BAUCH4!DJ11","v":32.723695425218892},{"$f":"TNC_BAUCH4!DM11","v":818.09238563047234},{"$f":"TNC_BAUCH4!DO11","v":818.09238563047234},{"$f":"'6. TNC Assumptions'!Y245","v":58.526479286999994},{"$f":"'6. TNC Assumptions'!AA245","v":195.08826428999998},{"$f":"'6. TNC Assumptions'!AC245","v":46.821183429599998},{"$f":"'6. TNC Assumptions'!AE245","v":7.8035305715999996},{"$f":"'6. TNC Assumptions'!AG245","v":19.508826428999999},{"$f":"'6. TNC Assumptions'!AI245","v":1.17052958574},{"$f":"'6. TNC Assumptions'!AK245","v":54.807860987059996},{"$f":"'6. TNC Assumptions'!AM245","v":5.9130000000000003},{"$f":"'6. TNC Assumptions'!AO245","v":0.53685400000000005},{"$f":"TNC_Sce1LFG!M11","v":4.2706401355837649},{"$f":"TNC_Sce1LFG!Y11","v":27.622181200969241},{"$f":"TNC_Sce1LFG!AK11","v":0.7340278429851268},{"$f":"TNC_Sce1LFG!AW11","v":2.5299631651737567E-3},{"$f":"TNC_Sce1LFG!BI11","v":9.4106133716041887E-2},{"$f":"TNC_Sce1LFG!BU11","v":2.1014879954090677E-4},{"$f":"TNC_Sce1LFG!CG11","v":0},{"$f":"TNC_Sce1LFG!CS11","v":0},{"$f":"TNC_Sce1LFG!CW11","v":32.723695425218892},{"$f":"TNC_Sce1LFG!CY11","v":818.09238563047234},{"$f":"TNC_Sce1LFG!DE11","v":0},{"$f":"TNC_Sce1LFG!DH11","v":32.723695425218892},{"$f":"TNC_Sce1LFG!DJ11","v":32.723695425218892},{"$f":"TNC_Sce1LFG!DM11","v":818.09238563047234},{"$f":"TNC_Sce1LFG!DO11","v":818.09238563047234},{"$f":"'6. TNC Assumptions'!D302","v":58.526479286999994},{"$f":"'6. TNC Assumptions'!F302","v":195.08826428999998},{"$f":"'6. TNC Assumptions'!H302","v":46.821183429599998},{"$f":"'6. TNC Assumptions'!J302","v":7.8035305715999996},{"$f":"'6. TNC Assumptions'!L302","v":19.508826428999999},{"$f":"'6. TNC Assumptions'!N302","v":1.17052958574},{"$f":"'6. TNC Assumptions'!P302","v":54.807860987059996},{"$f":"'6. TNC Assumptions'!R302","v":5.9130000000000003},{"$f":"'6. TNC Assumptions'!T302","v":0.53685400000000005},{"$f":"TNC_Sce2Comp!M11","v":4.2706401355837649},{"$f":"TNC_Sce2Comp!Y11","v":27.622181200969241},{"$f":"TNC_Sce2Comp!AK11","v":0.7340278429851268},{"$f":"TNC_Sce2Comp!AW11","v":2.5299631651737567E-3},{"$f":"TNC_Sce2Comp!BI11","v":9.4106133716041887E-2},{"$f":"TNC_Sce2Comp!BU11","v":2.1014879954090677E-4},{"$f":"TNC_Sce2Comp!CG11","v":0},{"$f":"TNC_Sce2Comp!CS11","v":0},{"$f":"TNC_Sce2Comp!CW11","v":32.723695425218892},{"$f":"TNC_Sce2Comp!CY11","v":818.09238563047234},{"$f":"TNC_Sce2Comp!DE11","v":0},{"$f":"TNC_Sce2Comp!DH11","v":32.723695425218892},{"$f":"TNC_Sce2Comp!DJ11","v":32.723695425218892},{"$f":"TNC_Sce2Comp!DM11","v":818.09238563047234},{"$f":"TNC_Sce2Comp!DO11","v":818.09238563047234},{"$f":"'6. TNC Assumptions'!Y302","v":58.526479286999994},{"$f":"'6. TNC Assumptions'!AA302","v":195.08826428999998},{"$f":"'6. TNC Assumptions'!AC302","v":46.821183429599998},{"$f":"'6. TNC Assumptions'!AE302","v":7.8035305715999996},{"$f":"'6. TNC Assumptions'!AG302","v":19.508826428999999},{"$f":"'6. TNC Assumptions'!AI302","v":1.17052958574},{"$f":"'6. TNC Assumptions'!AK302","v":54.807860987059996},{"$f":"'6. TNC Assumptions'!AM302","v":5.9130000000000003},{"$f":"'6. TNC Assumptions'!AO302","v":0.53685400000000005},{"$f":"TNC_Sce3Recycle!M11","v":4.2706401355837649},{"$f":"TNC_Sce3Recycle!Y11","v":27.622181200969241},{"$f":"TNC_Sce3Recycle!AK11","v":0.7340278429851268},{"$f":"TNC_Sce3Recycle!AW11","v":2.5299631651737567E-3},{"$f":"TNC_Sce3Recycle!BI11","v":9.4106133716041887E-2},{"$f":"TNC_Sce3Recycle!BU11","v":2.1014879954090677E-4},{"$f":"TNC_Sce3Recycle!CG11","v":0},{"$f":"TNC_Sce3Recycle!CS11","v":0},{"$f":"TNC_Sce3Recycle!CW11","v":32.723695425218892},{"$f":"TNC_Sce3Recycle!CY11","v":818.09238563047234},{"$f":"TNC_Sce3Recycle!DE11","v":0},{"$f":"TNC_Sce3Recycle!DH11","v":32.723695425218892},{"$f":"TNC_Sce3Recycle!DJ11","v":32.723695425218892},{"$f":"TNC_Sce3Recycle!DM11","v":818.09238563047234},{"$f":"TNC_Sce3Recycle!DO11","v":818.09238563047234},{"$f":"'6. TNC Assumptions'!D359","v":58.526479286999994},{"$f":"'6. TNC Assumptions'!F359","v":195.08826428999998},{"$f":"'6. TNC Assumptions'!H359","v":46.821183429599998},{"$f":"'6. TNC Assumptions'!J359","v":7.8035305715999996},{"$f":"'6. TNC Assumptions'!L359","v":19.508826428999999},{"$f":"'6. TNC Assumptions'!N359","v":1.17052958574},{"$f":"'6. TNC Assumptions'!P359","v":54.807860987059996},{"$f":"'6. TNC Assumptions'!R359","v":5.9130000000000003},{"$f":"'6. TNC Assumptions'!T359","v":0.53685400000000005},{"$f":"TNC_Sce4WTE!M11","v":4.2706401355837649},{"$f":"TNC_Sce4WTE!Y11","v":27.622181200969241},{"$f":"TNC_Sce4WTE!AK11","v":0.7340278429851268},{"$f":"TNC_Sce4WTE!AW11","v":2.5299631651737567E-3},{"$f":"TNC_Sce4WTE!BI11","v":9.4106133716041887E-2},{"$f":"TNC_Sce4WTE!BU11","v":2.1014879954090677E-4},{"$f":"TNC_Sce4WTE!CG11","v":0},{"$f":"TNC_Sce4WTE!CS11","v":0},{"$f":"TNC_Sce4WTE!CW11","v":32.723695425218892},{"$f":"TNC_Sce4WTE!CY11","v":818.09238563047234},{"$f":"TNC_Sce4WTE!DE11","v":0},{"$f":"TNC_Sce4WTE!DH11","v":32.723695425218892},{"$f":"TNC_Sce4WTE!DJ11","v":32.723695425218892},{"$f":"TNC_Sce4WTE!DM11","v":818.09238563047234},{"$f":"TNC_Sce4WTE!DO11","v":818.09238563047234},null,null,null,null,null,null,null,null,null,null,null,null,2005,818.09238563047234,818.09238563047234,818.09238563047234,818.09238563047234,818.09238563047234]
[2006,{"$f":"'6. TNC Assumptions'!D12","v":1.195676},{"$f":"'6. TNC Assumptions'!F12","v":340.43},{"$f":"'6. TNC Assumptions'!H12","v":407.04398068},{"$f":"'6. TNC Assumptions'!N12","v":407.04398068},{"$f":"'6. TNC Assumptions'!D71","v":0.15},{"$f":"'6. TNC Assumptions'!F71","v":0.5},{"$f":"'6. TNC Assumptions'!H71","v":0.11999999999999998},{"$f":"'6. TNC Assumptions'!J71","v":2.0000000000000004E-2},{"$f":"'6. TNC Assumptions'!L71","v":0.05},{"$f":"'6. TNC Assumptions'!N71","v":3.0000000000000001E-3},{"$f":"'6. TNC Assumptions'!P71","v":0.157},{"$f":"'6. TNC Assumptions'!R71","v":1.979147311438385E-2},{"$f":"'6. TNC Assumptions'!T71","v":1.2254842810024379E-3},{"$f":"'6. TNC Assumptions'!D246","v":61.056597101999998},{"$f":"'6. TNC Assumptions'!F246","v":203.52199034},{"$f":"'6. TNC Assumptions'!H246","v":48.845277681599995},{"$f":"'6. TNC Assumptions'!J246","v":8.140879613600001},{"$f":"'6. TNC Assumptions'!L246","v":20.352199034000002},{"$f":"'6. TNC Assumptions'!N246","v":1.22113194204},{"$f":"'6. TNC Assumptions'!P246","v":63.905904966759998},{"$f":"'6. TNC Assumptions'!R246","v":8.0559999999999992},{"$f":"'6. TNC Assumptions'!T246","v":0.49882600000000005},{"$f":"TNC_BAUCH4!M12","v":4.6957213570044125},{"$f":"TNC_BAUCH4!Y12","v":32.270615352742865},{"$f":"TNC_BAUCH4!AK12","v":0.89015411278350687},{"$f":"TNC_BAUCH4!AW12","v":3.1139440995527562E-3},{"$f":"TNC_BAUCH4!BI12","v":0.11412232215173165},{"$f":"TNC_BAUCH4!BU12","v":2.5698712318229328E-4},{"$f":"TNC_BAUCH4!CG12","v":2.6213334019150694E-3},{"$f":"TNC_BAUCH4!CS12","v":6.2946876413223773E-4},{"$f":"TNC_BAUCH4!CW12","v":37.9772348780713},{"$f":"TNC_BAUCH4!CY12","v":949.43087195178248},{"$f":"TNC_BAUCH4!CW12","v":37.9772348780713},{"$f":"TNC_BAUCH4!DH12","v":37.9772348780713},{"$f":"TNC_BAUCH4!DJ12","v":37.976605409307169},{"$f":"TNC_BAUCH4!DM12","v":949.43087195178248},{"$f":"TNC_BAUCH4!DO12","v":949.41513523267918},{"$f":"'6. TNC Assumptions'!Y246","v":61.056597101999998},{"$f":"'6. TNC Assumptions'!AA246","v":203.52199034},{"$f":"'6. TNC Assumptions'!AC246","v":48.845277681599995},{"$f":"'6. TNC Assumptions'!AE246","v":8.140879613600001},{"$f":"'6. TNC Assumptions'!AG246","v":20.352199034000002},{"$f":"'6. TNC Assumptions'!AI246","v":1.22113194204},{"$f":"'6. TNC Assumptions'!AK246","v":55.351078966759928},{"$f":"'6. TNC Assumptions'!AM246","v":8.0559999999999992},{"$f":"'6. TNC Assumptions'!AO246","v":0.49882599999999999},{"$f":"TNC_Sce1LFG!M12","v":4.6957213570044125},{"$f":"TNC_Sce1LFG!Y12","v":32.270615352742865},{"$f":"TNC_Sce1LFG!AK12","v":0.89015411278350687},{"$f":"TNC_Sce1LFG!AW12","v":3.1139440995527562E-3},{"$f":"TNC_Sce1LFG!BI12","v":0.11412232215173165},{"$f":"TNC_Sce1LFG!BU12","v":2.5698712318229328E-4},{"$f":"TNC_Sce1LFG!CG12","v":2.6213334019150694E-3},{"$f":"TNC_Sce1LFG!CS12","v":6.2946876413223773E-4},{"$f":"TNC_Sce1LFG!CW12","v":37.9772348780713},{"$f":"TNC_Sce1LFG!CY12","v":949.43087195178248},{"$f":"TNC_Sce1LFG!DE12","v":0},{"$f":"TNC_Sce1LFG!DH12","v":37.9772348780713},{"$f":"TNC_Sce1LFG!DJ12","v":37.976605409307169},{"$f":"TNC_Sce1LFG!DM12","v":949.43087195178248},{"$f":"TNC_Sce1LFG!DO12","v":949.41513523267918},{"$f":"'6. TNC Assumptions'!D303","v":61.056597101999998},{"$f":"'6. TNC Assumptions'!F303","v":203.52199034},{"$f":"'6. TNC Assumptions'!H303","v":48.845277681599995},{"$f":"'6. TNC Assumptions'!J303","v":8.140879613600001},{"$f":"'6. TNC Assumptions'!L303","v":20.352199034000002},{"$f":"'6. TNC Assumptions'!N303","v":1.22113194204},{"$f":"'6. TNC Assumptions'!P303","v":55.351078966759928},{"$f":"'6. TNC Assumptions'!R303","v":8.0559999999999992},{"$f":"'6. TNC Assumptions'!T303","v":0.49882600000000005},{"$f":"TNC_Sce2Comp!M12","v":4.6957213570044125},{"$f":"TNC_Sce2Comp!Y12","v":32.270615352742865},{"$f":"TNC_Sce2Comp!AK12","v":0.89015411278350687},{"$f":"TNC_Sce2Comp!AW12","v":3.1139440995527562E-3},{"$f":"TNC_Sce2Comp!BI12","v":0.11412232215173165},{"$f":"TNC_Sce2Comp!BU12","v":2.5698712318229328E-4},{"$f":"TNC_Sce2Comp!CG12","v":2.6213334019150694E-3},{"$f":"TNC_Sce2Comp!CS12","v":6.2946876413223773E-4},{"$f":"TNC_Sce2Comp!CW12","v":37.9772348780713},{"$f":"TNC_Sce2Comp!CY12","v":949.43087195178248},{"$f":"TNC_Sce2Comp!DE12","v":0},{"$f":"TNC_Sce2Comp!DH12","v":37.9772348780713},{"$f":"TNC_Sce2Comp!DJ12","v":37.976605409307169},{"$f":"TNC_Sce2Comp!DM12","v":949.43087195178248},{"$f":"TNC_Sce2Comp!DO12","v":949.41513523267918},{"$f":"'6. TNC Assumptions'!Y303","v":61.056597101999998},{"$f":"'6. TNC Assumptions'!AA303","v":203.52199034},{"$f":"'6. TNC Assumptions'!AC303","v":48.845277681599995},{"$f":"'6. TNC Assumptions'!AE303","v":8.140879613600001},{"$f":"'6. TNC Assumptions'!AG303","v":20.352199034000002},{"$f":"'6. TNC Assumptions'!AI303","v":1.22113194204},{"$f":"'6. TNC Assumptions'!AK303","v":55.351078966759928},{"$f":"'6. TNC Assumptions'!AM303","v":8.0559999999999992},{"$f":"'6. TNC Assumptions'!AO303","v":0.49882600000000005},{"$f":"TNC_Sce3Recycle!M12","v":4.6957213570044125},{"$f":"TNC_Sce3Recycle!Y12","v":32.270615352742865},{"$f":"TNC_Sce3Recycle!AK12","v":0.89015411278350687},{"$f":"TNC_Sce3Recycle!AW12","v":3.1139440995527562E-3},{"$f":"TNC_Sce3Recycle!BI12","v":0.11412232215173165},{"$f":"TNC_Sce3Recycle!BU12","v":2.5698712318229328E-4},{"$f":"TNC_Sce3Recycle!CG12","v":2.6213334019150694E-3},{"$f":"TNC_Sce3Recycle!CS12","v":6.2946876413223773E-4},{"$f":"TNC_Sce3Recycle!CW12","v":37.9772348780713},{"$f":"TNC_Sce3Recycle!CY12","v":949.43087195178248},{"$f":"TNC_Sce3Recycle!DE12","v":0},{"$f":"TNC_Sce3Recycle!DH12","v":37.9772348780713},{"$f":"TNC_Sce3Recycle!DJ12","v":37.976605409307169},{"$f":"TNC_Sce3Recycle!DM12","v":949.43087195178248},{"$f":"TNC_Sce3Recycle!DO12","v":949.41513523267918},{"$f":"'6. TNC Assumptions'!D360","v":61.056597101999998},{"$f":"'6. TNC Assumptions'!F360","v":203.52199034},{"$f":"'6. TNC Assumptions'!H360","v":48.845277681599995},{"$f":"'6. TNC Assumptions'!J360","v":8.140879613600001},{"$f":"'6. TNC Assumptions'!L360","v":20.352199034000002},{"$f":"'6. TNC Assumptions'!N360","v":1.22113194204},{"$f":"'6. TNC Assumptions'!P360","v":55.351078966759928},{"$f":"'6. TNC Assumptions'!R360","v":8.0559999999999992},{"$f":"'6. TNC Assumptions'!T360","v":0.49882600000000005},{"$f":"TNC_Sce4WTE!M12","v":4.6957213570044125},{"$f":"TNC_Sce4WTE!Y12","v":32.270615352742865},{"$f":"TNC_Sce4WTE!AK12","v":0.89015411278350687},{"$f":"TNC_Sce4WTE!AW12","v":3.1139440995527562E-3},{"$f":"TNC_Sce4WTE!BI12","v":0.11412232215173165},{"$f":"TNC_Sce4WTE!BU12","v":2.5698712318229328E-4},{"$f":"TNC_Sce4WTE!CG12","v":2.6213334019150694E-3},{"$f":"TNC_Sce4WTE!CS12","v":6.2946876413223773E-4},{"$f":"TNC_Sce4WTE!CW12","v":37.9772348780713},{"$f":"TNC_Sce4WTE!CY12","v":949.43087195178248},{"$f":"TNC_Sce4WTE!DE12","v":0},{"$f":"TNC_Sce4WTE!DH12","v":37.9772348780713},{"$f":"TNC_Sce4WTE!DJ12","v":37.976605409307169},{"$f":"TNC_Sce4WTE!DM12","v":949.43087195178248},{"$f":"TNC_Sce4WTE!DO12","v":949.41513523267918},null,949.41513523267884,{"$f":"AL10-EF10","v":0},949.41513523267884,{"$f":"BJ10-EH10","v":0},949.41513523267884,{"$f":"EJ10-CH10","v":0},949.41513523267884,{"$f":"EL10-DF10","v":0},949.41513523267884,{"$f":"ED10-EN10","v":0},null,2006,949.41513523267918,949.41513523267918,949.41513523267918,949.41513523267918,949.41513523267918]
[2007,{"$f":"'6. TNC Assumptions'!D13","v":1.200887},{"$f":"'6. TNC Assumptions'!F13","v":328.44},{"$f":"'6. TNC Assumptions'!H13","v":394.41932628000001},{"$f":"'6. TNC Assumptions'!N13","v":394.41932628000001},{"$f":"'6. TNC Assumptions'!D72","v":0.15},{"$f":"'6. TNC Assumptions'!F72","v":0.5},{"$f":"'6. TNC Assumptions'!H72","v":0.12},{"$f":"'6. TNC Assumptions'!J72","v":0.02},{"$f":"'6. TNC Assumptions'!L72","v":0.05},{"$f":"'6. TNC Assumptions'!N72","v":2.9999999999999996E-3},{"$f":"'6. TNC Assumptions'!P72","v":0.157},{"$f":"'6. TNC Assumptions'!R72","v":3.3155069056419871E-2},{"$f":"'6. TNC Assumptions'!T72","v":2.2480947076374586E-3},{"$f":"'6. TNC Assumptions'!D247","v":59.162898941999998},{"$f":"'6. TNC Assumptions'!F247","v":197.20966314},{"$f":"'6. TNC Assumptions'!H247","v":47.330319153600001},{"$f":"'6. TNC Assumptions'!J247","v":7.8883865256000005},{"$f":"'6. TNC Assumptions'!L247","v":19.720966314000002},{"$f":"'6. TNC Assumptions'!N247","v":1.1832579788399999},{"$f":"'6. TNC Assumptions'!P247","v":61.92383422596},{"$f":"'6. TNC Assumptions'!R247","v":13.077000000000002},{"$f":"'6. TNC Assumptions'!T247","v":0.88669200000000004},{"$f":"TNC_BAUCH4!M13","v":5.059904087769481},{"$f":"TNC_BAUCH4!Y13","v":36.57997120284729},{"$f":"TNC_BAUCH4!AK13","v":1.0446199651028083},{"$f":"TNC_BAUCH4!AW13","v":3.7068467024690206E-3},{"$f":"TNC_BAUCH4!BI13","v":0.13392563655164208},{"$f":"TNC_BAUCH4!BU13","v":3.0400902086263844E-4},{"$f":"TNC_BAUCH4!CG13","v":6.1152230178282696E-3},{"$f":"TNC_BAUCH4!CS13","v":1.1159410559184689E-3},{"$f":"TNC_BAUCH4!CW13","v":42.829662912068301},{"$f":"TNC_BAUCH4!CY13","v":1070.7415728017074},{"$f":"TNC_BAUCH4!CW13","v":42.829662912068301},{"$f":"TNC_BAUCH4!DH13","v":42.829662912068301},{"$f":"TNC_BAUCH4!DJ13","v":42.828546971012379},{"$f":"TNC_BAUCH4!DM13","v":1070.7415728017074},{"$f":"TNC_BAUCH4!DO13","v":1070.7136742753096},{"$f":"'6. TNC Assumptions'!Y247","v":59.162898941999998},{"$f":"'6. TNC Assumptions'!AA247","v":197.20966314},{"$f":"'6. TNC Assumptions'!AC247","v":47.330319153600001},{"$f":"'6. TNC Assumptions'!AE247","v":7.8883865256000005},{"$f":"'6. TNC Assumptions'!AG247","v":19.720966314000002},{"$f":"'6. TNC Assumptions'!AI247","v":1.1832579788399999},{"$f":"'6. TNC Assumptions'!AK247","v":47.960142225959999},{"$f":"'6. TNC Assumptions'!AM247","v":13.077},{"$f":"'6. TNC Assumptions'!AO247","v":0.88669200000000004},{"$f":"TNC_Sce1LFG!M13","v":5.059904087769481},{"$f":"TNC_Sce1LFG!Y13","v":36.57997120284729},{"$f":"TNC_Sce1LFG!AK13","v":1.0446199651028083},{"$f":"TNC_Sce1LFG!AW13","v":3.7068467024690206E-3},{"$f":"TNC_Sce1LFG!BI13","v":0.13392563655164208},{"$f":"TNC_Sce1LFG!BU13","v":3.0400902086263844E-4},{"$f":"TNC_Sce1LFG!CG13","v":6.1152230178282696E-3},{"$f":"TNC_Sce1LFG!CS13","v":1.1159410559184687E-3},{"$f":"TNC_Sce1LFG!CW13","v":42.829662912068301},{"$f":"TNC_Sce1LFG!CY13","v":1070.7415728017074},{"$f":"TNC_Sce1LFG!DE13","v":0},{"$f":"TNC_Sce1LFG!DH13","v":42.829662912068301},{"$f":"TNC_Sce1LFG!DJ13","v":42.828546971012379},{"$f":"TNC_Sce1LFG!DM13","v":1070.7415728017074},{"$f":"TNC_Sce1LFG!DO13","v":1070.7136742753096},{"$f":"'6. TNC Assumptions'!D304","v":59.162898941999998},{"$f":"'6. TNC Assumptions'!F304","v":197.20966314},{"$f":"'6. TNC Assumptions'!H304","v":47.330319153600001},{"$f":"'6. TNC Assumptions'!J304","v":7.8883865256000005},{"$f":"'6. TNC Assumptions'!L304","v":19.720966314000002},{"$f":"'6. TNC Assumptions'!N304","v":1.1832579788399999},{"$f":"'6. TNC Assumptions'!P304","v":47.960142225959999},{"$f":"'6. TNC Assumptions'!R304","v":13.077000000000002},{"$f":"'6. TNC Assumptions'!T304","v":0.88669200000000004},{"$f":"TNC_Sce2Comp!M13","v":5.059904087769481},{"$f":"TNC_Sce2Comp!Y13","v":36.57997120284729},{"$f":"TNC_Sce2Comp!AK13","v":1.0446199651028083},{"$f":"TNC_Sce2Comp!AW13","v":3.7068467024690206E-3},{"$f":"TNC_Sce2Comp!BI13","v":0.13392563655164208},{"$f":"TNC_Sce2Comp!BU13","v":3.0400902086263844E-4},{"$f":"TNC_Sce2Comp!CG13","v":6.1152230178282696E-3},{"$f":"TNC_Sce2Comp!CS13","v":1.1159410559184689E-3},{"$f":"TNC_Sce2Comp!CW13","v":42.829662912068301},{"$f":"TNC_Sce2Comp!CY13","v":1070.7415728017074},{"$f":"TNC_Sce2Comp!DE13","v":0},{"$f":"TNC_Sce2Comp!DH13","v":42.829662912068301},{"$f":"TNC_Sce2Comp!DJ13","v":42.828546971012379},{"$f":"TNC_Sce2Comp!DM13","v":1070.7415728017074},{"$f":"TNC_Sce2Comp!DO13","v":1070.7136742753096},{"$f":"'6. TNC Assumptions'!Y304","v":59.162898941999998},{"$f":"'6. TNC Assumptions'!AA304","v":197.20966314},{"$f":"'6. TNC Assumptions'!AC304","v":47.330319153600001},{"$f":"'6. TNC Assumptions'!AE304","v":7.8883865256000005},{"$f":"'6. TNC Assumptions'!AG304","v":19.720966314000002},{"$f":"'6. TNC Assumptions'!AI304","v":1.1832579788399999},{"$f":"'6. TNC Assumptions'!AK304","v":47.960142225959999},{"$f":"'6. TNC Assumptions'!AM304","v":13.077000000000002},{"$f":"'6. TNC Assumptions'!AO304","v":0.88669200000000004},{"$f":"TNC_Sce3Recycle!M13","v":5.059904087769481},{"$f":"TNC_Sce3Recycle!Y13","v":36.57997120284729},{"$f":"TNC_Sce3Recycle!AK13","v":1.0446199651028083},{"$f":"TNC_Sce3Recycle!AW13","v":3.7068467024690206E-3},{"$f":"TNC_Sce3Recycle!BI13","v":0.13392563655164208},{"$f":"TNC_Sce3Recycle!BU13","v":3.0400902086263844E-4},{"$f":"TNC_Sce3Recycle!CG13","v":6.1152230178282696E-3},{"$f":"TNC_Sce3Recycle!CS13","v":1.1159410559184689E-3},{"$f":"TNC_Sce3Recycle!CW13","v":42.829662912068301},{"$f":"TNC_Sce3Recycle!CY13","v":1070.7415728017074},{"$f":"TNC_Sce3Recycle!DE13","v":0},{"$f":"TNC_Sce3Recycle!DH13","v":42.829662912068301},{"$f":"TNC_Sce3Recycle!DJ13","v":42.828546971012379},{"$f":"TNC_Sce3Recycle!DM13","v":1070.7415728017074},{"$f":"TNC_Sce3Recycle!DO13","v":1070.7136742753096},{"$f":"'6. TNC Assumptions'!D361","v":59.162898941999998},{"$f":"'6. TNC Assumptions'!F361","v":197.20966314},{"$f":"'6. TNC Assumptions'!H361","v":47.330319153600001},{"$f":"'6. TNC Assumptions'!J361","v":7.8883865256000005},{"$f":"'6. TNC Assumptions'!L361","v":19.720966314000002},{"$f":"'6. TNC Assumptions'!N361","v":1.1832579788399999},{"$f":"'6. TNC Assumptions'!P361","v":47.960142225959999},{"$f":"'6. TNC Assumptions'!R361","v":13.077000000000002},{"$f":"'6. TNC Assumptions'!T361","v":0.88669200000000004},{"$f":"TNC_Sce4WTE!M13","v":5.059904087769481},{"$f":"TNC_Sce4WTE!Y13","v":36.57997120284729},{"$f":"TNC_Sce4WTE!AK13","v":1.0446199651028083},{"$f":"TNC_Sce4WTE!AW13","v":3.7068467024690206E-3},{"$f":"TNC_Sce4WTE!BI13","v":0.13392563655164208},{"$f":"TNC_Sce4WTE!BU13","v":3.0400902086263844E-4},{"$f":"TNC_Sce4WTE!CG13","v":6.1152230178282696E-3},{"$f":"TNC_Sce4WTE!CS13","v":1.1159410559184689E-3},{"$f":"TNC_Sce4WTE!CW13","v":42.829662912068301},{"$f":"TNC_Sce4WTE!CY13","v":1070.7415728017074},{"$f":"TNC_Sce4WTE!DE13","v":0},{"$f":"TNC_Sce4WTE!DH13","v":42.829662912068301},{"$f":"TNC_Sce4WTE!DJ13","v":42.828546971012379},{"$f":"TNC_Sce4WTE!DM13","v":1070.7415728017074},{"$f":"TNC_Sce4WTE!DO13","v":1070.7136742753096},null,1070.7136742753096,{"$f":"AL11-EF11","v":0},1070.7136742753096,{"$f":"BJ11-EH11","v":0},1070.7136742753096,{"$f":"EJ11-CH11","v":0},1070.7136742753096,{"$f":"EL11-DF11","v":0},1070.7136742753096,0,null,2007,1070.7136742753096,1070.7136742753096,1070.7136742753096,1070.7136742753096,1070.7136742753096]
[2008,{"$f":"'6. TNC Assumptions'!D14","v":1.204955},{"$f":"'6. TNC Assumptions'!F14","v":331.54},{"$f":"'6. TNC Assumptions'!H14","v":399.49078070000002},{"$f":"'6. TNC Assumptions'!N14","v":399.49078070000002},{"$f":"'6. TNC Assumptions'!D73","v":0.15},{"$f":"'6. TNC Assumptions'!F73","v":0.5},{"$f":"'6. TNC Assumptions'!H73","v":0.12},{"$f":"'6. TNC Assumptions'!J73","v":0.02},{"$f":"'6. TNC Assumptions'!L73","v":0.05},{"$f":"'6. TNC Assumptions'!N73","v":3.0000000000000001E-3},{"$f":"'6. TNC Assumptions'!P73","v":0.157},{"$f":"'6. TNC Assumptions'!R73","v":3.0408711757287366E-2},{"$f":"'6. TNC Assumptions'!T73","v":1.9852873666078071E-3},{"$f":"'6. TNC Assumptions'!D248","v":59.923617104999998},{"$f":"'6. TNC Assumptions'!F248","v":199.74539035000001},{"$f":"'6. TNC Assumptions'!H248","v":47.938893684},{"$f":"'6. TNC Assumptions'!J248","v":7.9898156140000003},{"$f":"'6. TNC Assumptions'!L248","v":19.974539035000003},{"$f":"'6. TNC Assumptions'!N248","v":1.1984723421000001},{"$f":"'6. TNC Assumptions'!P248","v":62.720052569900005},{"$f":"'6. TNC Assumptions'!R248","v":12.148},{"$f":"'6. TNC Assumptions'!T248","v":0.79310400000000003},{"$f":"TNC_BAUCH4!M14","v":5.2447132120112432},{"$f":"TNC_BAUCH4!Y14","v":39.925492499602598},{"$f":"TNC_BAUCH4!AK14","v":1.1819856348516955},{"$f":"TNC_BAUCH4!AW14","v":4.2576456805091707E-3},{"$f":"TNC_BAUCH4!BI14","v":0.15153661985278147},{"$f":"TNC_BAUCH4!BU14","v":3.4689049855034183E-4},{"$f":"TNC_BAUCH4!CG14","v":1.1731747231096858E-2},{"$f":"TNC_BAUCH4!CS14","v":1.9811388795927245E-3},{"$f":"TNC_BAUCH4!CW14","v":46.522045388608063},{"$f":"TNC_BAUCH4!CY14","v":1163.0511347152017},{"$f":"TNC_BAUCH4!CW14","v":46.522045388608063},{"$f":"TNC_BAUCH4!DH14","v":46.522045388608063},{"$f":"TNC_BAUCH4!DJ14","v":46.52006424972847},{"$f":"TNC_BAUCH4!DM14","v":1163.0511347152017},{"$f":"TNC_BAUCH4!DO14","v":1163.0016062432117},{"$f":"'6. TNC Assumptions'!Y248","v":59.923617104999998},{"$f":"'6. TNC Assumptions'!AA248","v":199.74539035000001},{"$f":"'6. TNC Assumptions'!AC248","v":47.938893684},{"$f":"'6. TNC Assumptions'!AE248","v":7.9898156140000003},{"$f":"'6. TNC Assumptions'!AG248","v":19.974539035000003},{"$f":"'6. TNC Assumptions'!AI248","v":1.1984723421000001},{"$f":"'6. TNC Assumptions'!AK248","v":49.778948569900024},{"$f":"'6. TNC Assumptions'!AM248","v":12.148},{"$f":"'6. TNC Assumptions'!AO248","v":0.79310400000000003},{"$f":"TNC_Sce1LFG!M14","v":5.2447132120112432},{"$f":"TNC_Sce1LFG!Y14","v":39.925492499602598},{"$f":"TNC_Sce1LFG!AK14","v":1.1819856348516955},{"$f":"TNC_Sce1LFG!AW14","v":4.2576456805091707E-3},{"$f":"TNC_Sce1LFG!BI14","v":0.15153661985278147},{"$f":"TNC_Sce1LFG!BU14","v":3.4689049855034183E-4},{"$f":"TNC_Sce1LFG!CG14","v":1.1731747231096858E-2},{"$f":"TNC_Sce1LFG!CS14","v":1.9811388795927245E-3},{"$f":"TNC_Sce1LFG!CW14","v":46.522045388608063},{"$f":"TNC_Sce1LFG!CY14","v":1163.0511347152017},{"$f":"TNC_Sce1LFG!DE14","v":0},{"$f":"TNC_Sce1LFG!DH14","v":46.522045388608063},{"$f":"TNC_Sce1LFG!DJ14","v":46.52006424972847},{"$f":"TNC_Sce1LFG!DM14","v":1163.0511347152017},{"$f":"TNC_Sce1LFG!DO14","v":1163.0016062432117},{"$f":"'6. TNC Assumptions'!D305","v":59.923617104999998},{"$f":"'6. TNC Assumptions'!F305","v":199.74539035000001},{"$f":"'6. TNC Assumptions'!H305","v":47.938893684},{"$f":"'6. TNC Assumptions'!J305","v":7.9898156140000003},{"$f":"'6. TNC Assumptions'!L305","v":19.974539035000003},{"$f":"'6. TNC Assumptions'!N305","v":1.1984723421000001},{"$f":"'6. TNC Assumptions'!P305","v":49.778948569900024},{"$f":"'6. TNC Assumptions'!R305","v":12.148},{"$f":"'6. TNC Assumptions'!T305","v":0.79310400000000003},{"$f":"TNC_Sce2Comp!M14","v":5.2447132120112432},{"$f":"TNC_Sce2Comp!Y14","v":39.925492499602598},{"$f":"TNC_Sce2Comp!AK14","v":1.1819856348516955},{"$f":"TNC_Sce2Comp!AW14","v":4.2576456805091707E-3},{"$f":"TNC_Sce2Comp!BI14","v":0.15153661985278147},{"$f":"TNC_Sce2Comp!BU14","v":3.4689049855034183E-4},{"$f":"TNC_Sce2Comp!CG14","v":1.1731747231096858E-2},{"$f":"TNC_Sce2Comp!CS14","v":1.9811388795927245E-3},{"$f":"TNC_Sce2Comp!CW14","v":46.522045388608063},{"$f":"TNC_Sce2Comp!CY14","v":1163.0511347152017},{"$f":"TNC_Sce2Comp!DE14","v":0},{"$f":"TNC_Sce2Comp!DH14","v":46.522045388608063},{"$f":"TNC_Sce2Comp!DJ14","v":46.52006424972847},{"$f":"TNC_Sce2Comp!DM14","v":1163.0511347152017},{"$f":"TNC_Sce2Comp!DO14","v":1163.0016062432117},{"$f":"'6. TNC Assumptions'!Y305","v":59.923617104999998},{"$f":"'6. TNC Assumptions'!AA305","v":199.74539035000001},{"$f":"'6. TNC Assumptions'!AC305","v":47.938893684},{"$f":"'6. TNC Assumptions'!AE305","v":7.9898156140000003},{"$f":"'6. TNC Assumptions'!AG305","v":19.974539035000003},{"$f":"'6. TNC Assumptions'!AI305","v":1.1984723421000001},{"$f":"'6. TNC Assumptions'!AK305","v":49.778948569900024},{"$f":"'6. TNC Assumptions'!AM305","v":12.148},{"$f":"'6. TNC Assumptions'!AO305","v":0.79310400000000003},{"$f":"TNC_Sce3Recycle!M14","v":5.2447132120112432},{"$f":"TNC_Sce3Recycle!Y14","v":39.925492499602598},{"$f":"TNC_Sce3Recycle!AK14","v":1.1819856348516955},{"$f":"TNC_Sce3Recycle!AW14","v":4.2576456805091707E-3},{"$f":"TNC_Sce3Recycle!BI14","v":0.15153661985278147},{"$f":"TNC_Sce3Recycle!BU14","v":3.4689049855034183E-4},{"$f":"TNC_Sce3Recycle!CG14","v":1.1731747231096858E-2},{"$f":"TNC_Sce3Recycle!CS14","v":1.9811388795927245E-3},{"$f":"TNC_Sce3Recycle!CW14","v":46.522045388608063},{"$f":"TNC_Sce3Recycle!CY14","v":1163.0511347152017},{"$f":"TNC_Sce3Recycle!DE14","v":0},{"$f":"TNC_Sce3Recycle!DH14","v":46.522045388608063},{"$f":"TNC_Sce3Recycle!DJ14","v":46.52006424972847},{"$f":"TNC_Sce3Recycle!DM14","v":1163.0511347152017},{"$f":"TNC_Sce3Recycle!DO14","v":1163.0016062432117},{"$f":"'6. TNC Assumptions'!D362","v":59.923617104999998},{"$f":"'6. TNC Assumptions'!F362","v":199.74539035000001},{"$f":"'6. TNC Assumptions'!H362","v":47.938893684},{"$f":"'6. TNC Assumptions'!J362","v":7.9898156140000003},{"$f":"'6. TNC Assumptions'!L362","v":19.974539035000003},{"$f":"'6. TNC Assumptions'!N362","v":1.1984723421000001},{"$f":"'6. TNC Assumptions'!P362","v":49.778948569900024},{"$f":"'6. TNC Assumptions'!R362","v":12.148},{"$f":"'6. TNC Assumptions'!T362","v":0.79310400000000003},{"$f":"TNC_Sce4WTE!M14","v":5.2447132120112432},{"$f":"TNC_Sce4WTE!Y14","v":39.925492499602598},{"$f":"TNC_Sce4WTE!AK14","v":1.1819856348516955},{"$f":"TNC_Sce4WTE!AW14","v":4.2576456805091707E-3},{"$f":"TNC_Sce4WTE!BI14","v":0.15153661985278147},{"$f":"TNC_Sce4WTE!BU14","v":3.4689049855034183E-4},{"$f":"TNC_Sce4WTE!CG14","v":1.1731747231096858E-2},{"$f":"TNC_Sce4WTE!CS14","v":1.9811388795927245E-3},{"$f":"TNC_Sce4WTE!CW14","v":46.522045388608063},{"$f":"TNC_Sce4WTE!CY14","v":1163.0511347152017},{"$f":"TNC_Sce4WTE!DE14","v":0},{"$f":"TNC_Sce4WTE!DH14","v":46.522045388608063},{"$f":"TNC_Sce4WTE!DJ14","v":46.52006424972847},{"$f":"TNC_Sce4WTE!DM14","v":1163.0511347152017},{"$f":"TNC_Sce4WTE!DO14","v":1163.0016062432117},null,1163.0016062432117,0,1163.0016062432117,0,1163.0016062432117,0,1163.0016062432117,0,1163.0016062432117,0,null,2008,1163.0016062432117,1163.0016062432117,1163.0016062432117,1163.0016062432117,1163.0016062432117]
[2009,{"$f":"'6. TNC Assumptions'!D15","v":1.2078420000000001},{"$f":"'6. TNC Assumptions'!F15","v":344.37},{"$f":"'6. TNC Assumptions'!H15","v":415.94454954000003},{"$f":"'6. TNC Assumptions'!N15","v":415.94454954000003},{"$f":"'6. TNC Assumptions'!D74","v":0.15},{"$f":"'6. TNC Assumptions'!F74","v":0.5},{"$f":"'6. TNC Assumptions'!H74","v":0.12},{"$f":"'6. TNC Assumptions'!J74","v":1.9999999999999997E-2},{"$f":"'6. TNC Assumptions'!L74","v":0.05},{"$f":"'6. TNC Assumptions'!N74","v":3.0000000000000001E-3},{"$f":"'6. TNC Assumptions'!P74","v":0.15699999999999997},{"$f":"'6. TNC Assumptions'!R74","v":2.1940424535175647E-2},{"$f":"'6. TNC Assumptions'!T74","v":2.8053739405660486E-3},{"$f":"'6. TNC Assumptions'!D249","v":62.391682431},{"$f":"'6. TNC Assumptions'!F249","v":207.97227477000001},{"$f":"'6. TNC Assumptions'!H249","v":49.9133459448},{"$f":"'6. TNC Assumptions'!J249","v":8.3188909907999999},{"$f":"'6. TNC Assumptions'!L249","v":20.797227477000003},{"$f":"'6. TNC Assumptions'!N249","v":1.2478336486200001},{"$f":"'6. TNC Assumptions'!P249","v":65.303294277779997},{"$f":"'6. TNC Assumptions'!R249","v":9.1259999999999994},{"$f":"'6. TNC Assumptions'!T249","v":1.1668799999999999},{"$f":"TNC_BAUCH4!M15","v":5.3924198579317677},{"$f":"TNC_BAUCH4!Y15","v":42.864539584109401},{"$f":"TNC_BAUCH4!AK15","v":1.3127388573474865},{"$f":"TNC_BAUCH4!AW15","v":4.7982216851611024E-3},{"$f":"TNC_BAUCH4!BI15","v":0.168299853506088},{"$f":"TNC_BAUCH4!BU15","v":3.8842263514500156E-4},{"$f":"TNC_BAUCH4!CG15","v":1.6770436577928864E-2},{"$f":"TNC_BAUCH4!CS15","v":2.601342614239624E-3},{"$f":"TNC_BAUCH4!CW15","v":49.762556576407221},{"$f":"TNC_BAUCH4!CY15","v":1244.0639144101806},{"$f":"TNC_BAUCH4!CW15","v":49.762556576407221},{"$f":"TNC_BAUCH4!DH15","v":37.862556576407222},{"$f":"TNC_BAUCH4!DJ15","v":37.859955233792981},{"$f":"TNC_BAUCH4!DM15","v":946.56391441018059},{"$f":"TNC_BAUCH4!DO15","v":946.4988808448245},{"$f":"'6. TNC Assumptions'!Y249","v":62.391682431},{"$f":"'6. TNC Assumptions'!AA249","v":207.97227477000001},{"$f":"'6. TNC Assumptions'!AC249","v":49.9133459448},{"$f":"'6. TNC Assumptions'!AE249","v":8.3188909907999999},{"$f":"'6. TNC Assumptions'!AG249","v":20.797227477000003},{"$f":"'6. TNC Assumptions'!AI249","v":1.2478336486200001},{"$f":"'6. TNC Assumptions'!AK249","v":55.010414277780001},{"$f":"'6. TNC Assumptions'!AM249","v":9.1259999999999994},{"$f":"'6. TNC Assumptions'!AO249","v":1.1668799999999999},{"$f":"TNC_Sce1LFG!M15","v":5.3924198579317677},{"$f":"TNC_Sce1LFG!Y15","v":42.864539584109401},{"$f":"TNC_Sce1LFG!AK15","v":1.3127388573474865},{"$f":"TNC_Sce1LFG!AW15","v":4.7982216851611024E-3},{"$f":"TNC_Sce1LFG!BI15","v":0.168299853506088},{"$f":"TNC_Sce1LFG!BU15","v":3.8842263514500156E-4},{"$f":"TNC_Sce1LFG!CG15","v":1.6770436577928864E-2},{"$f":"TNC_Sce1LFG!CS15","v":2.601342614239624E-3},{"$f":"TNC_Sce1LFG!CW15","v":49.762556576407221},{"$f":"TNC_Sce1LFG!CY15","v":1244.0639144101806},{"$f":"TNC_Sce1LFG!DE15","v":11.9},{"$f":"TNC_Sce1LFG!DH15","v":37.862556576407222},{"$f":"TNC_Sce1LFG!DJ15","v":37.859955233792981},{"$f":"TNC_Sce1LFG!DM15","v":946.56391441018059},{"$f":"TNC_Sce1LFG!DO15","v":946.4988808448245},{"$f":"'6. TNC Assumptions'!D306","v":62.391682431},{"$f":"'6. TNC Assumptions'!F306","v":207.97227477000001},{"$f":"'6. TNC Assumptions'!H306","v":49.9133459448},{"$f":"'6. TNC Assumptions'!J306","v":8.3188909907999999},{"$f":"'6. TNC Assumptions'!L306","v":20.797227477000003},{"$f":"'6. TNC Assumptions'!N306","v":1.2478336486200001},{"$f":"'6. TNC Assumptions'!P306","v":55.010414277780001},{"$f":"'6. TNC Assumptions'!R306","v":9.1259999999999994},{"$f":"'6. TNC Assumptions'!T306","v":1.1668799999999999},{"$f":"TNC_Sce2Comp!M15","v":5.3924198579317677},{"$f":"TNC_Sce2Comp!Y15","v":42.864539584109401},{"$f":"TNC_Sce2Comp!AK15","v":1.3127388573474865},{"$f":"TNC_Sce2Comp!AW15","v":4.7982216851611024E-3},{"$f":"TNC_Sce2Comp!BI15","v":0.168299853506088},{"$f":"TNC_Sce2Comp!BU15","v":3.8842263514500156E-4},{"$f":"TNC_Sce2Comp!CG15","v":1.6770436577928864E-2},{"$f":"TNC_Sce2Comp!CS15","v":2.601342614239624E-3},{"$f":"TNC_Sce2Comp!CW15","v":49.762556576407221},{"$f":"TNC_Sce2Comp!CY15","v":1244.0639144101806},{"$f":"TNC_Sce2Comp!DE15","v":11.9},{"$f":"TNC_Sce2Comp!DH15","v":37.862556576407222},{"$f":"TNC_Sce2Comp!DJ15","v":37.859955233792981},{"$f":"TNC_Sce2Comp!DM15","v":946.56391441018059},{"$f":"TNC_Sce2Comp!DO15","v":946.4988808448245},{"$f":"'6. TNC Assumptions'!Y306","v":62.391682431},{"$f":"'6. TNC Assumptions'!AA306","v":207.97227477000001},{"$f":"'6. TNC Assumptions'!AC306","v":49.9133459448},{"$f":"'6. TNC Assumptions'!AE306","v":8.3188909907999999},{"$f":"'6. TNC Assumptions'!AG306","v":20.797227477000003},{"$f":"'6. TNC Assumptions'!AI306","v":1.2478336486200001},{"$f":"'6. TNC Assumptions'!AK306","v":55.010414277780001},{"$f":"'6. TNC Assumptions'!AM306","v":9.1259999999999994},{"$f":"'6. TNC Assumptions'!AO306","v":1.1668799999999999},{"$f":"TNC_Sce3Recycle!M15","v":5.3924198579317677},{"$f":"TNC_Sce3Recycle!Y15","v":42.864539584109401},{"$f":"TNC_Sce3Recycle!AK15","v":1.3127388573474865},{"$f":"TNC_Sce3Recycle!AW15","v":4.7982216851611024E-3},{"$f":"TNC_Sce3Recycle!BI15","v":0.168299853506088},{"$f":"TNC_Sce3Recycle!BU15","v":3.8842263514500156E-4},{"$f":"TNC_Sce3Recycle!CG15","v":1.6770436577928864E-2},{"$f":"TNC_Sce3Recycle!CS15","v":2.601342614239624E-3},{"$f":"TNC_Sce3Recycle!CW15","v":49.762556576407221},{"$f":"TNC_Sce3Recycle!CY15","v":1244.0639144101806},{"$f":"TNC_Sce3Recycle!DE15","v":11.9},{"$f":"TNC_Sce3Recycle!DH15","v":37.862556576407222},{"$f":"TNC_Sce3Recycle!DJ15","v":37.859955233792981},{"$f":"TNC_Sce3Recycle!DM15","v":946.56391441018059},{"$f":"TNC_Sce3Recycle!DO15","v":946.4988808448245},{"$f":"'6. TNC Assumptions'!D363","v":62.391682431},{"$f":"'6. TNC Assumptions'!F363","v":207.97227477000001},{"$f":"'6. TNC Assumptions'!H363","v":49.9133459448},{"$f":"'6. TNC Assumptions'!J363","v":8.3188909907999999},{"$f":"'6. TNC Assumptions'!L363","v":20.797227477000003},{"$f":"'6. TNC Assumptions'!N363","v":1.2478336486200001},{"$f":"'6. TNC Assumptions'!P363","v":55.010414277780001},{"$f":"'6. TNC Assumptions'!R363","v":9.1259999999999994},{"$f":"'6. TNC Assumptions'!T363","v":1.1668799999999999},{"$f":"TNC_Sce4WTE!M15","v":5.3924198579317677},{"$f":"TNC_Sce4WTE!Y15","v":42.864539584109401},{"$f":"TNC_Sce4WTE!AK15","v":1.3127388573474865},{"$f":"TNC_Sce4WTE!AW15","v":4.7982216851611024E-3},{"$f":"TNC_Sce4WTE!BI15","v":0.168299853506088},{"$f":"TNC_Sce4WTE!BU15","v":3.8842263514500156E-4},{"$f":"TNC_Sce4WTE!CG15","v":1.6770436577928864E-2},{"$f":"TNC_Sce4WTE!CS15","v":2.601342614239624E-3},{"$f":"TNC_Sce4WTE!CW15","v":49.762556576407221},{"$f":"TNC_Sce4WTE!CY15","v":1244.0639144101806},{"$f":"TNC_Sce4WTE!DE15","v":11.9},{"$f":"TNC_Sce4WTE!DH15","v":37.862556576407222},{"$f":"TNC_Sce4WTE!DJ15","v":37.859955233792981},{"$f":"TNC_Sce4WTE!DM15","v":946.56391441018059},{"$f":"TNC_Sce4WTE!DO15","v":946.4988808448245},null,946.4988808448245,0,946.4988808448245,0,946.4988808448245,0,946.4988808448245,0,946.4988808448245,0,null,2009,946.4988808448245,946.4988808448245,946.4988808448245,946.4988808448245,946.4988808448245]
[2010,{"$f":"'6. TNC Assumptions'!D16","v":1.210391},{"$f":"'6. TNC Assumptions'!F16","v":353.35},{"$f":"'6. TNC Assumptions'!H16","v":427.69165985000001},{"$f":"'6. TNC Assumptions'!N16","v":427.69165985000001},{"$f":"'6. TNC Assumptions'!D75","v":0.15},{"$f":"'6. TNC Assumptions'!F75","v":0.5},{"$f":"'6. TNC Assumptions'!H75","v":0.12},{"$f":"'6. TNC Assumptions'!J75","v":1.9999999999999997E-2},{"$f":"'6. TNC Assumptions'!L75","v":0.05},{"$f":"'6. TNC Assumptions'!N75","v":3.0000000000000001E-3},{"$f":"'6. TNC Assumptions'!P75","v":0.157},{"$f":"'6. TNC Assumptions'!R75","v":2.560021863377002E-2},{"$f":"'6. TNC Assumptions'!T75","v":2.6458874610668886E-3},{"$f":"'6. TNC Assumptions'!D250","v":64.153748977500001},{"$f":"'6. TNC Assumptions'!F250","v":213.845829925},{"$f":"'6. TNC Assumptions'!H250","v":51.322999181999997},{"$f":"'6. TNC Assumptions'!J250","v":8.5538331969999994},{"$f":"'6. TNC Assumptions'!L250","v":21.3845829925},{"$f":"'6. TNC Assumptions'!N250","v":1.28307497955},{"$f":"'6. TNC Assumptions'!P250","v":67.147590596450001},{"$f":"'6. TNC Assumptions'!R250","v":10.949},{"$f":"'6. TNC Assumptions'!T250","v":1.131624},{"$f":"TNC_BAUCH4!M16","v":5.5687293916153715},{"$f":"TNC_BAUCH4!Y16","v":45.722238740112445},{"$f":"TNC_BAUCH4!AK16","v":1.4433288903188481},{"$f":"TNC_BAUCH4!AW16","v":5.3485008296641845E-3},{"$f":"TNC_BAUCH4!BI16","v":0.18504216542549337},{"$f":"TNC_BAUCH4!BU16","v":4.3033660486260187E-4},{"$f":"TNC_BAUCH4!CG16","v":2.0320506185254314E-2},{"$f":"TNC_BAUCH4!CS16","v":3.5628442306219173E-3},{"$f":"TNC_BAUCH4!CW16","v":52.94900137532256},{"$f":"TNC_BAUCH4!CY16","v":1323.725034383064},{"$f":"TNC_BAUCH4!CW16","v":52.94900137532256},{"$f":"TNC_BAUCH4!DH16","v":43.94900137532256},{"$f":"TNC_BAUCH4!DJ16","v":43.945438531091938},{"$f":"TNC_BAUCH4!DM16","v":1098.725034383064},{"$f":"TNC_BAUCH4!DO16","v":1098.6359632772985},{"$f":"'6. TNC Assumptions'!Y250","v":64.153748977500001},{"$f":"'6. TNC Assumptions'!AA250","v":213.845829925},{"$f":"'6. TNC Assumptions'!AC250","v":51.322999181999997},{"$f":"'6. TNC Assumptions'!AE250","v":8.5538331969999994},{"$f":"'6. TNC Assumptions'!AG250","v":21.3845829925},{"$f":"'6. TNC Assumptions'!AI250","v":1.28307497955},{"$f":"'6. TNC Assumptions'!AK250","v":55.066966596450015},{"$f":"'6. TNC Assumptions'!AM250","v":10.949},{"$f":"'6. TNC Assumptions'!AO250","v":1.131624},{"$f":"TNC_Sce1LFG!M16","v":5.5687293916153715},{"$f":"TNC_Sce1LFG!Y16","v":45.722238740112445},{"$f":"TNC_Sce1LFG!AK16","v":1.4433288903188481},{"$f":"TNC_Sce1LFG!AW16","v":5.3485008296641845E-3},{"$f":"TNC_Sce1LFG!BI16","v":0.18504216542549337},{"$f":"TNC_Sce1LFG!BU16","v":4.3033660486260187E-4},{"$f":"TNC_Sce1LFG!CG16","v":2.0320506185254314E-2},{"$f":"TNC_Sce1LFG!CS16","v":3.5628442306219173E-3},{"$f":"TNC_Sce1LFG!CW16","v":52.94900137532256},{"$f":"TNC_Sce1LFG!CY16","v":1323.725034383064},{"$f":"TNC_Sce1LFG!DE16","v":9},{"$f":"TNC_Sce1LFG!DH16","v":43.94900137532256},{"$f":"TNC_Sce1LFG!DJ16","v":43.945438531091938},{"$f":"TNC_Sce1LFG!DM16","v":1098.725034383064},{"$f":"TNC_Sce1LFG!DO16","v":1098.6359632772985},{"$f":"'6. TNC Assumptions'!D307","v":64.153748977500001},{"$f":"'6. TNC Assumptions'!F307","v":213.845829925},{"$f":"'6. TNC Assumptions'!H307","v":51.322999181999997},{"$f":"'6. TNC Assumptions'!J307","v":8.5538331969999994},{"$f":"'6. TNC Assumptions'!L307","v":21.3845829925},{"$f":"'6. TNC Assumptions'!N307","v":1.28307497955},{"$f":"'6. TNC Assumptions'!P307","v":55.066966596450015},{"$f":"'6. TNC Assumptions'!R307","v":10.949},{"$f":"'6. TNC Assumptions'!T307","v":1.131624},{"$f":"TNC_Sce2Comp!M16","v":5.5687293916153715},{"$f":"TNC_Sce2Comp!Y16","v":45.722238740112445},{"$f":"TNC_Sce2Comp!AK16","v":1.4433288903188481},{"$f":"TNC_Sce2Comp!AW16","v":5.3485008296641845E-3},{"$f":"TNC_Sce2Comp!BI16","v":0.18504216542549337},{"$f":"TNC_Sce2Comp!BU16","v":4.3033660486260187E-4},{"$f":"TNC_Sce2Comp!CG16","v":2.0320506185254314E-2},{"$f":"TNC_Sce2Comp!CS16","v":3.5628442306219173E-3},{"$f":"TNC_Sce2Comp!CW16","v":52.94900137532256},{"$f":"TNC_Sce2Comp!CY16","v":1323.725034383064},{"$f":"TNC_Sce2Comp!DE16","v":9},{"$f":"TNC_Sce2Comp!DH16","v":43.94900137532256},{"$f":"TNC_Sce2Comp!DJ16","v":43.945438531091938},{"$f":"TNC_Sce2Comp!DM16","v":1098.725034383064},{"$f":"TNC_Sce2Comp!DO16","v":1098.6359632772985},{"$f":"'6. TNC Assumptions'!Y307","v":64.153748977500001},{"$f":"'6. TNC Assumptions'!AA307","v":213.845829925},{"$f":"'6. TNC Assumptions'!AC307","v":51.322999181999997},{"$f":"'6. TNC Assumptions'!AE307","v":8.5538331969999994},{"$f":"'6. TNC Assumptions'!AG307","v":21.3845829925},{"$f":"'6. TNC Assumptions'!AI307","v":1.28307497955},{"$f":"'6. TNC Assumptions'!AK307","v":55.066966596450015},{"$f":"'6. TNC Assumptions'!AM307","v":10.949},{"$f":"'6. TNC Assumptions'!AO307","v":1.131624},{"$f":"TNC_Sce3Recycle!M16","v":5.5687293916153715},{"$f":"TNC_Sce3Recycle!Y16","v":45.722238740112445},{"$f":"TNC_Sce3Recycle!AK16","v":1.4433288903188481},{"$f":"TNC_Sce3Recycle!AW16","v":5.3485008296641845E-3},{"$f":"TNC_Sce3Recycle!BI16","v":0.18504216542549337},{"$f":"TNC_Sce3Recycle!BU16","v":4.3033660486260187E-4},{"$f":"TNC_Sce3Recycle!CG16","v":2.0320506185254314E-2},{"$f":"TNC_Sce3Recycle!CS16","v":3.5628442306219173E-3},{"$f":"TNC_Sce3Recycle!CW16","v":52.94900137532256},{"$f":"TNC_Sce3Recycle!CY16","v":1323.725034383064},{"$f":"TNC_Sce3Recycle!DE16","v":9},{"$f":"TNC_Sce3Recycle!DH16","v":43.94900137532256},{"$f":"TNC_Sce3Recycle!DJ16","v":43.945438531091938},{"$f":"TNC_Sce3Recycle!DM16","v":1098.725034383064},{"$f":"TNC_Sce3Recycle!DO16","v":1098.6359632772985},{"$f":"'6. TNC Assumptions'!D364","v":64.153748977500001},{"$f":"'6. TNC Assumptions'!F364","v":213.845829925},{"$f":"'6. TNC Assumptions'!H364","v":51.322999181999997},{"$f":"'6. TNC Assumptions'!J364","v":8.5538331969999994},{"$f":"'6. TNC Assumptions'!L364","v":21.3845829925},{"$f":"'6. TNC Assumptions'!N364","v":1.28307497955},{"$f":"'6. TNC Assumptions'!P364","v":55.066966596450015},{"$f":"'6. TNC Assumptions'!R364","v":10.949},{"$f":"'6. TNC Assumptions'!T364","v":1.131624},{"$f":"TNC_Sce4WTE!M16","v":5.5687293916153715},{"$f":"TNC_Sce4WTE!Y16","v":45.722238740112445},{"$f":"TNC_Sce4WTE!AK16","v":1.4433288903188481},{"$f":"TNC_Sce4WTE!AW16","v":5.3485008296641845E-3},{"$f":"TNC_Sce4WTE!BI16","v":0.18504216542549337},{"$f":"TNC_Sce4WTE!BU16","v":4.3033660486260187E-4},{"$f":"TNC_Sce4WTE!CG16","v":2.0320506185254314E-2},{"$f":"TNC_Sce4WTE!CS16","v":3.5628442306219173E-3},{"$f":"TNC_Sce4WTE!CW16","v":52.94900137532256},{"$f":"TNC_Sce4WTE!CY16","v":1323.725034383064},{"$f":"TNC_Sce4WTE!DE16","v":9},{"$f":"TNC_Sce4WTE!DH16","v":43.94900137532256},{"$f":"TNC_Sce4WTE!DJ16","v":43.945438531091938},{"$f":"TNC_Sce4WTE!DM16","v":1098.725034383064},{"$f":"TNC_Sce4WTE!DO16","v":1098.6359632772985},null,1098.6359632772983,0,1098.6359632772983,0,1098.6359632772983,0,1098.6359632772983,0,1098.6359632772983,0,null,2010,1098.6359632772985,1098.6359632772985,1098.6359632772985,1098.6359632772985,1098.6359632772985]
[2011,{"$f":"'6. TNC Assumptions'!D17","v":1.21197},{"$f":"'6. TNC Assumptions'!F17","v":342},{"$f":"'6. TNC Assumptions'!H17","v":414.49374},{"$f":"'6. TNC Assumptions'!N17","v":414.49374},{"$f":"'6. TNC Assumptions'!D76","v":0.15},{"$f":"'6. TNC Assumptions'!F76","v":0.5},{"$f":"'6. TNC Assumptions'!H76","v":0.12},{"$f":"'6. TNC Assumptions'!J76","v":0.02},{"$f":"'6. TNC Assumptions'!L76","v":5.000000000000001E-2},{"$f":"'6. TNC Assumptions'!N76","v":3.0000000000000001E-3},{"$f":"'6. TNC Assumptions'!P76","v":0.157},{"$f":"'6. TNC Assumptions'!R76","v":2.5095674545048616E-2},{"$f":"'6. TNC Assumptions'!T76","v":3.7709978442617737E-3},{"$f":"'6. TNC Assumptions'!D251","v":62.174060999999995},{"$f":"'6. TNC Assumptions'!F251","v":207.24687},{"$f":"'6. TNC Assumptions'!H251","v":49.739248799999999},{"$f":"'6. TNC Assumptions'!J251","v":8.2898747999999998},{"$f":"'6. TNC Assumptions'!L251","v":20.724687000000003},{"$f":"'6. TNC Assumptions'!N251","v":1.2434812200000001},{"$f":"'6. TNC Assumptions'!P251","v":65.075517180000006},{"$f":"'6. TNC Assumptions'!R251","v":10.401999999999999},{"$f":"'6. TNC Assumptions'!T251","v":1.5630550000000001},{"$f":"TNC_BAUCH4!M17","v":5.7421004180542514},{"$f":"TNC_BAUCH4!Y17","v":48.403142511231529},{"$f":"TNC_BAUCH4!AK17","v":1.5712848125932397},{"$f":"TNC_BAUCH4!AW17","v":5.9000552005143859E-3},{"$f":"TNC_BAUCH4!BI17","v":0.2014467708452872},{"$f":"TNC_BAUCH4!BU17","v":4.7192514614643203E-4},{"$f":"TNC_BAUCH4!CG17","v":2.4573822264585644E-2},{"$f":"TNC_BAUCH4!CS17","v":4.3326911662686278E-3},{"$f":"TNC_BAUCH4!CW17","v":55.953253006501818},{"$f":"TNC_BAUCH4!CY17","v":1398.8313251625455},{"$f":"TNC_BAUCH4!CW17","v":55.953253006501818},{"$f":"TNC_BAUCH4!DH17","v":45.753253006501822},{"$f":"TNC_BAUCH4!DJ17","v":45.748920315335553},{"$f":"TNC_BAUCH4!DM17","v":1143.8313251625455},{"$f":"TNC_BAUCH4!DO17","v":1143.7230078833888},{"$f":"'6. TNC Assumptions'!Y251","v":62.174060999999995},{"$f":"'6. TNC Assumptions'!AA251","v":207.24687},{"$f":"'6. TNC Assumptions'!AC251","v":49.739248799999999},{"$f":"'6. TNC Assumptions'!AE251","v":8.2898747999999998},{"$f":"'6. TNC Assumptions'!AG251","v":20.724687000000003},{"$f":"'6. TNC Assumptions'!AI251","v":1.2434812200000001},{"$f":"'6. TNC Assumptions'!AK251","v":53.110462180000013},{"$f":"'6. TNC Assumptions'!AM251","v":10.401999999999999},{"$f":"'6. TNC Assumptions'!AO251","v":1.5630550000000001},{"$f":"TNC_Sce1LFG!M17","v":5.7421004180542514},{"$f":"TNC_Sce1LFG!Y17","v":48.403142511231529},{"$f":"TNC_Sce1LFG!AK17","v":1.5712848125932397},{"$f":"TNC_Sce1LFG!AW17","v":5.9000552005143859E-3},{"$f":"TNC_Sce1LFG!BI17","v":0.2014467708452872},{"$f":"TNC_Sce1LFG!BU17","v":4.7192514614643203E-4},{"$f":"TNC_Sce1LFG!CG17","v":2.4573822264585644E-2},{"$f":"TNC_Sce1LFG!CS17","v":4.3326911662686278E-3},{"$f":"TNC_Sce1LFG!CW17","v":55.953253006501818},{"$f":"TNC_Sce1LFG!CY17","v":1398.8313251625455},{"$f":"TNC_Sce1LFG!DE17","v":10.199999999999999},{"$f":"TNC_Sce1LFG!DH17","v":45.753253006501822},{"$f":"TNC_Sce1LFG!DJ17","v":45.748920315335553},{"$f":"TNC_Sce1LFG!DM17","v":1143.8313251625455},{"$f":"TNC_Sce1LFG!DO17","v":1143.7230078833888},{"$f":"'6. TNC Assumptions'!D308","v":62.174060999999995},{"$f":"'6. TNC Assumptions'!F308","v":207.24687},{"$f":"'6. TNC Assumptions'!H308","v":49.739248799999999},{"$f":"'6. TNC Assumptions'!J308","v":8.2898747999999998},{"$f":"'6. TNC Assumptions'!L308","v":20.724687000000003},{"$f":"'6. TNC Assumptions'!N308","v":1.2434812200000001},{"$f":"'6. TNC Assumptions'!P308","v":53.110462180000006},{"$f":"'6. TNC Assumptions'!R308","v":10.401999999999999},{"$f":"'6. TNC Assumptions'!T308","v":1.5630550000000001},{"$f":"TNC_Sce2Comp!M17","v":5.7421004180542514},{"$f":"TNC_Sce2Comp!Y17","v":48.403142511231529},{"$f":"TNC_Sce2Comp!AK17","v":1.5712848125932397},{"$f":"TNC_Sce2Comp!AW17","v":5.9000552005143859E-3},{"$f":"TNC_Sce2Comp!BI17","v":0.2014467708452872},{"$f":"TNC_Sce2Comp!BU17","v":4.7192514614643203E-4},{"$f":"TNC_Sce2Comp!CG17","v":2.4573822264585644E-2},{"$f":"TNC_Sce2Comp!CS17","v":4.3326911662686278E-3},{"$f":"TNC_Sce2Comp!CW17","v":55.953253006501818},{"$f":"TNC_Sce2Comp!CY17","v":1398.8313251625455},{"$f":"TNC_Sce2Comp!DE17","v":10.199999999999999},{"$f":"TNC_Sce2Comp!DH17","v":45.753253006501822},{"$f":"TNC_Sce2Comp!DJ17","v":45.748920315335553},{"$f":"TNC_Sce2Comp!DM17","v":1143.8313251625455},{"$f":"TNC_Sce2Comp!DO17","v":1143.7230078833888},{"$f":"'6. TNC Assumptions'!Y308","v":62.174060999999995},{"$f":"'6. TNC Assumptions'!AA308","v":207.24687},{"$f":"'6. TNC Assumptions'!AC308","v":49.739248799999999},{"$f":"'6. TNC Assumptions'!AE308","v":8.2898747999999998},{"$f":"'6. TNC Assumptions'!AG308","v":20.724687000000003},{"$f":"'6. TNC Assumptions'!AI308","v":1.2434812200000001},{"$f":"'6. TNC Assumptions'!AK308","v":53.110462180000006},{"$f":"'6. TNC Assumptions'!AM308","v":10.401999999999999},{"$f":"'6. TNC Assumptions'!AO308","v":1.5630550000000001},{"$f":"TNC_Sce3Recycle!M17","v":5.7421004180542514},{"$f":"TNC_Sce3Recycle!Y17","v":48.403142511231529},{"$f":"TNC_Sce3Recycle!AK17","v":1.5712848125932397},{"$f":"TNC_Sce3Recycle!AW17","v":5.9000552005143859E-3},{"$f":"TNC_Sce3Recycle!BI17","v":0.2014467708452872},{"$f":"TNC_Sce3Recycle!BU17","v":4.7192514614643203E-4},{"$f":"TNC_Sce3Recycle!CG17","v":2.4573822264585644E-2},{"$f":"TNC_Sce3Recycle!CS17","v":4.3326911662686278E-3},{"$f":"TNC_Sce3Recycle!CW17","v":55.953253006501818},{"$f":"TNC_Sce3Recycle!CY17","v":1398.8313251625455},{"$f":"TNC_Sce3Recycle!DE17","v":10.199999999999999},{"$f":"TNC_Sce3Recycle!DH17","v":45.753253006501822},{"$f":"TNC_Sce3Recycle!DJ17","v":45.748920315335553},{"$f":"TNC_Sce3Recycle!DM17","v":1143.8313251625455},{"$f":"TNC_Sce3Recycle!DO17","v":1143.7230078833888},{"$f":"'6. TNC Assumptions'!D365","v":62.174060999999995},{"$f":"'6. TNC Assumptions'!F365","v":207.24687},{"$f":"'6. TNC Assumptions'!H365","v":49.739248799999999},{"$f":"'6. TNC Assumptions'!J365","v":8.2898747999999998},{"$f":"'6. TNC Assumptions'!L365","v":20.724687000000003},{"$f":"'6. TNC Assumptions'!N365","v":1.2434812200000001},{"$f":"'6. TNC Assumptions'!P365","v":53.110462180000006},{"$f":"'6. TNC Assumptions'!R365","v":10.401999999999999},{"$f":"'6. TNC Assumptions'!T365","v":1.5630550000000001},{"$f":"TNC_Sce4WTE!M17","v":5.7421004180542514},{"$f":"TNC_Sce4WTE!Y17","v":48.403142511231529},{"$f":"TNC_Sce4WTE!AK17","v":1.5712848125932397},{"$f":"TNC_Sce4WTE!AW17","v":5.9000552005143859E-3},{"$f":"TNC_Sce4WTE!BI17","v":0.2014467708452872},{"$f":"TNC_Sce4WTE!BU17","v":4.7192514614643203E-4},{"$f":"TNC_Sce4WTE!CG17","v":2.4573822264585644E-2},{"$f":"TNC_Sce4WTE!CS17","v":4.3326911662686278E-3},{"$f":"TNC_Sce4WTE!CW17","v":55.953253006501818},{"$f":"TNC_Sce4WTE!CY17","v":1398.8313251625455},{"$f":"TNC_Sce4WTE!DE17","v":10.199999999999999},{"$f":"TNC_Sce4WTE!DH17","v":45.753253006501822},{"$f":"TNC_Sce4WTE!DJ17","v":45.748920315335553},{"$f":"TNC_Sce4WTE!DM17","v":1143.8313251625455},{"$f":"TNC_Sce4WTE!DO17","v":1143.7230078833888},null,1143.7230078833884,0,1143.7230078833884,0,1143.7230078833884,0,1143.7230078833884,0,1143.7230078833884,0,null,2011,1143.7230078833888,1143.7230078833888,1143.7230078833888,1143.7230078833888,1143.7230078833888]
[2012,{"$f":"'6. TNC Assumptions'!D18","v":1.214987},{"$f":"'6. TNC Assumptions'!F18","v":319.24},{"$f":"'6. TNC Assumptions'!H18","v":387.87244988000003},{"$f":"'6. TNC Assumptions'!N18","v":387.87244988000003},{"$f":"'6. TNC Assumptions'!D77","v":0.15},{"$f":"'6. TNC Assumptions'!F77","v":0.5},{"$f":"'6. TNC Assumptions'!H77","v":0.12000000000000001},{"$f":"'6. TNC Assumptions'!J77","v":0.02},{"$f":"'6. TNC Assumptions'!L77","v":0.05},{"$f":"'6. TNC Assumptions'!N77","v":3.0000000000000001E-3},{"$f":"'6. TNC Assumptions'!P77","v":0.157},{"$f":"'6. TNC Assumptions'!R77","v":1.9001091730748421E-2},{"$f":"'6. TNC Assumptions'!T77","v":1.7479173893627921E-3},{"$f":"'6. TNC Assumptions'!D252","v":58.180867482000004},{"$f":"'6. TNC Assumptions'!F252","v":193.93622494000002},{"$f":"'6. TNC Assumptions'!H252","v":46.544693985600006},{"$f":"'6. TNC Assumptions'!J252","v":7.757448997600001},{"$f":"'6. TNC Assumptions'!L252","v":19.393622494000002},{"$f":"'6. TNC Assumptions'!N252","v":1.1636173496400002},{"$f":"'6. TNC Assumptions'!P252","v":60.895974631160009},{"$f":"'6. TNC Assumptions'!R252","v":7.37},{"$f":"'6. TNC Assumptions'!T252","v":0.67796900000000004},{"$f":"TNC_BAUCH4!M18","v":5.7963114655558385},{"$f":"TNC_BAUCH4!Y18","v":50.361621714221741},{"$f":"TNC_BAUCH4!AK18","v":1.6836304883615298},{"$f":"TNC_BAUCH4!AW18","v":6.4099422403925358E-3},{"$f":"TNC_BAUCH4!BI18","v":0.21585006261045259},{"$f":"TNC_BAUCH4!BU18","v":5.0955437989824021E-4},{"$f":"TNC_BAUCH4!CG18","v":2.8458939459308295E-2},{"$f":"TNC_BAUCH4!CS18","v":5.4880427738708392E-3},{"$f":"TNC_BAUCH4!CW18","v":58.098280209603033},{"$f":"TNC_BAUCH4!CY18","v":1452.4570052400759},{"$f":"TNC_BAUCH4!CW18","v":58.098280209603033},{"$f":"TNC_BAUCH4!DH18","v":44.268280209603034},{"$f":"TNC_BAUCH4!DJ18","v":44.262792166829165},{"$f":"TNC_BAUCH4!DM18","v":1106.7070052400759},{"$f":"TNC_BAUCH4!DO18","v":1106.5698041707292},{"$f":"'6. TNC Assumptions'!Y252","v":58.180867482000004},{"$f":"'6. TNC Assumptions'!AA252","v":193.93622494000002},{"$f":"'6. TNC Assumptions'!AC252","v":46.544693985600006},{"$f":"'6. TNC Assumptions'!AE252","v":7.757448997600001},{"$f":"'6. TNC Assumptions'!AG252","v":19.393622494000002},{"$f":"'6. TNC Assumptions'!AI252","v":1.1636173496400002},{"$f":"'6. TNC Assumptions'!AK252","v":52.848005631159992},{"$f":"'6. TNC Assumptions'!AM252","v":7.37},{"$f":"'6. TNC Assumptions'!AO252","v":0.67796900000000004},{"$f":"TNC_Sce1LFG!M18","v":5.7963114655558385},{"$f":"TNC_Sce1LFG!Y18","v":50.361621714221741},{"$f":"TNC_Sce1LFG!AK18","v":1.6836304883615298},{"$f":"TNC_Sce1LFG!AW18","v":6.4099422403925358E-3},{"$f":"TNC_Sce1LFG!BI18","v":0.21585006261045259},{"$f":"TNC_Sce1LFG!BU18","v":5.0955437989824021E-4},{"$f":"TNC_Sce1LFG!CG18","v":2.8458939459308295E-2},{"$f":"TNC_Sce1LFG!CS18","v":5.4880427738708392E-3},{"$f":"TNC_Sce1LFG!CW18","v":58.098280209603033},{"$f":"TNC_Sce1LFG!CY18","v":1452.4570052400759},{"$f":"TNC_Sce1LFG!DE18","v":13.83},{"$f":"TNC_Sce1LFG!DH18","v":44.268280209603034},{"$f":"TNC_Sce1LFG!DJ18","v":44.262792166829165},{"$f":"TNC_Sce1LFG!DM18","v":1106.7070052400759},{"$f":"TNC_Sce1LFG!DO18","v":1106.5698041707292},{"$f":"'6. TNC Assumptions'!D309","v":58.180867482000004},{"$f":"'6. TNC Assumptions'!F309","v":193.93622494000002},{"$f":"'6. TNC Assumptions'!H309","v":46.544693985600006},{"$f":"'6. TNC Assumptions'!J309","v":7.757448997600001},{"$f":"'6. TNC Assumptions'!L309","v":19.393622494000002},{"$f":"'6. TNC Assumptions'!N309","v":1.1636173496400002},{"$f":"'6. TNC Assumptions'!P309","v":52.848005631159992},{"$f":"'6. TNC Assumptions'!R309","v":7.37},{"$f":"'6. TNC Assumptions'!T309","v":0.67796900000000004},{"$f":"TNC_Sce2Comp!M18","v":5.7963114655558385},{"$f":"TNC_Sce2Comp!Y18","v":50.361621714221741},{"$f":"TNC_Sce2Comp!AK18","v":1.6836304883615298},{"$f":"TNC_Sce2Comp!AW18","v":6.4099422403925358E-3},{"$f":"TNC_Sce2Comp!BI18","v":0.21585006261045259},{"$f":"TNC_Sce2Comp!BU18","v":5.0955437989824021E-4},{"$f":"TNC_Sce2Comp!CG18","v":2.8458939459308295E-2},{"$f":"TNC_Sce2Comp!CS18","v":5.4880427738708392E-3},{"$f":"TNC_Sce2Comp!CW18","v":58.098280209603033},{"$f":"TNC_Sce2Comp!CY18","v":1452.4570052400759},{"$f":"TNC_Sce2Comp!DE18","v":13.83},{"$f":"TNC_Sce2Comp!DH18","v":44.268280209603034},{"$f":"TNC_Sce2Comp!DJ18","v":44.262792166829165},{"$f":"TNC_Sce2Comp!DM18","v":1106.7070052400759},{"$f":"TNC_Sce2Comp!DO18","v":1106.5698041707292},{"$f":"'6. TNC Assumptions'!Y309","v":58.180867482000004},{"$f":"'6. TNC Assumptions'!AA309","v":193.93622494000002},{"$f":"'6. TNC Assumptions'!AC309","v":46.544693985600006},{"$f":"'6. TNC Assumptions'!AE309","v":7.757448997600001},{"$f":"'6. TNC Assumptions'!AG309","v":19.393622494000002},{"$f":"'6. TNC Assumptions'!AI309","v":1.1636173496400002},{"$f":"'6. TNC Assumptions'!AK309","v":52.848005631159992},{"$f":"'6. TNC Assumptions'!AM309","v":7.37},{"$f":"'6. TNC Assumptions'!AO309","v":0.67796900000000004},{"$f":"TNC_Sce3Recycle!M18","v":5.7963114655558385},{"$f":"TNC_Sce3Recycle!Y18","v":50.361621714221741},{"$f":"TNC_Sce3Recycle!AK18","v":1.6836304883615298},{"$f":"TNC_Sce3Recycle!AW18","v":6.4099422403925358E-3},{"$f":"TNC_Sce3Recycle!BI18","v":0.21585006261045259},{"$f":"TNC_Sce3Recycle!BU18","v":5.0955437989824021E-4},{"$f":"TNC_Sce3Recycle!CG18","v":2.8458939459308295E-2},{"$f":"TNC_Sce3Recycle!CS18","v":5.4880427738708392E-3},{"$f":"TNC_Sce3Recycle!CW18","v":58.098280209603033},{"$f":"TNC_Sce3Recycle!CY18","v":1452.4570052400759},{"$f":"TNC_Sce3Recycle!DE18","v":13.83},{"$f":"TNC_Sce3Recycle!DH18","v":44.268280209603034},{"$f":"TNC_Sce3Recycle!DJ18","v":44.262792166829165},{"$f":"TNC_Sce3Recycle!DM18","v":1106.7070052400759},{"$f":"TNC_Sce3Recycle!DO18","v":1106.5698041707292},{"$f":"'6. TNC Assumptions'!D366","v":58.180867482000004},{"$f":"'6. TNC Assumptions'!F366","v":193.93622494000002},{"$f":"'6. TNC Assumptions'!H366","v":46.544693985600006},{"$f":"'6. TNC Assumptions'!J366","v":7.757448997600001},{"$f":"'6. TNC Assumptions'!L366","v":19.393622494000002},{"$f":"'6. TNC Assumptions'!N366","v":1.1636173496400002},{"$f":"'6. TNC Assumptions'!P366","v":52.848005631159992},{"$f":"'6. TNC Assumptions'!R366","v":7.37},{"$f":"'6. TNC Assumptions'!T366","v":0.67796900000000004},{"$f":"TNC_Sce4WTE!M18","v":5.7963114655558385},{"$f":"TNC_Sce4WTE!Y18","v":50.361621714221741},{"$f":"TNC_Sce4WTE!AK18","v":1.6836304883615298},{"$f":"TNC_Sce4WTE!AW18","v":6.4099422403925358E-3},{"$f":"TNC_Sce4WTE!BI18","v":0.21585006261045259},{"$f":"TNC_Sce4WTE!BU18","v":5.0955437989824021E-4},{"$f":"TNC_Sce4WTE!CG18","v":2.8458939459308295E-2},{"$f":"TNC_Sce4WTE!CS18","v":5.4880427738708392E-3},{"$f":"TNC_Sce4WTE!CW18","v":58.098280209603033},{"$f":"TNC_Sce4WTE!CY18","v":1452.4570052400759},{"$f":"TNC_Sce4WTE!DE18","v":13.83},{"$f":"TNC_Sce4WTE!DH18","v":44.268280209603034},{"$f":"TNC_Sce4WTE!DJ18","v":44.262792166829165},{"$f":"TNC_Sce4WTE!DM18","v":1106.7070052400759},{"$f":"TNC_Sce4WTE!DO18","v":1106.5698041707292},null,1106.5698041707292,0,1106.5698041707292,0,1106.5698041707292,0,1106.5698041707292,0,1106.5698041707292,0,null,2012,1106.5698041707292,1106.5698041707292,1106.5698041707292,1106.5698041707292,1106.5698041707292]
[2013,{"$f":"'6. TNC Assumptions'!D19","v":1.217341},{"$f":"'6. TNC Assumptions'!F19","v":352.99},{"$f":"'6. TNC Assumptions'!H19","v":429.70919959000003},{"$f":"'6. TNC Assumptions'!N19","v":429.70919959000003},{"$f":"'6. TNC Assumptions'!D78","v":0.15},{"$f":"'6. TNC Assumptions'!F78","v":0.5},{"$f":"'6. TNC Assumptions'!H78","v":0.12},{"$f":"'6. TNC Assumptions'!J78","v":0.02},{"$f":"'6. TNC Assumptions'!L78","v":0.05},{"$f":"'6. TNC Assumptions'!N78","v":3.0000000000000001E-3},{"$f":"'6. TNC Assumptions'!P78","v":0.157},{"$f":"'6. TNC Assumptions'!R78","v":1.6203981684924672E-2},{"$f":"'6. TNC Assumptions'!T78","v":7.5622770075682198E-4},{"$f":"'6. TNC Assumptions'!D253","v":64.456379938500007},{"$f":"'6. TNC Assumptions'!F253","v":214.85459979500001},{"$f":"'6. TNC Assumptions'!H253","v":51.565103950800001},{"$f":"'6. TNC Assumptions'!J253","v":8.5941839918000014},{"$f":"'6. TNC Assumptions'!L253","v":21.485459979500003},{"$f":"'6. TNC Assumptions'!N253","v":1.2891275987700002},{"$f":"'6. TNC Assumptions'!P253","v":67.464344335630003},{"$f":"'6. TNC Assumptions'!R253","v":6.963000000000001},{"$f":"'6. TNC Assumptions'!T253","v":0.32495800000000002},{"$f":"TNC_BAUCH4!M19","v":5.7075850111701643},{"$f":"TNC_BAUCH4!Y19","v":51.402130603637715},{"$f":"TNC_BAUCH4!AK19","v":1.7743427450143692},{"$f":"TNC_BAUCH4!AW19","v":6.8565105181602201E-3},{"$f":"TNC_BAUCH4!BI19","v":0.22747983910440633},{"$f":"TNC_BAUCH4!BU19","v":5.4145340734531797E-4},{"$f":"TNC_BAUCH4!CG19","v":3.0885096954025554E-2},{"$f":"TNC_BAUCH4!CS19","v":5.4249966599680972E-3},{"$f":"TNC_BAUCH4!CW19","v":59.155246256466157},{"$f":"TNC_BAUCH4!CY19","v":1478.8811564116538},{"$f":"TNC_BAUCH4!CW19","v":59.155246256466157},{"$f":"TNC_BAUCH4!DH19","v":43.735246256466155},{"$f":"TNC_BAUCH4!DJ19","v":43.729821259806187},{"$f":"TNC_BAUCH4!DM19","v":1093.3811564116538},{"$f":"TNC_BAUCH4!DO19","v":1093.2455314951546},{"$f":"'6. TNC Assumptions'!Y253","v":64.456379938500007},{"$f":"'6. TNC Assumptions'!AA253","v":214.85459979500001},{"$f":"'6. TNC Assumptions'!AC253","v":51.565103950800001},{"$f":"'6. TNC Assumptions'!AE253","v":8.5941839918000014},{"$f":"'6. TNC Assumptions'!AG253","v":21.485459979500003},{"$f":"'6. TNC Assumptions'!AI253","v":1.2891275987700002},{"$f":"'6. TNC Assumptions'!AK253","v":60.17638633563007},{"$f":"'6. TNC Assumptions'!AM253","v":6.9630000000000001},{"$f":"'6. TNC Assumptions'!AO253","v":0.32495800000000002},{"$f":"TNC_Sce1LFG!M19","v":5.7075850111701643},{"$f":"TNC_Sce1LFG!Y19","v":51.402130603637715},{"$f":"TNC_Sce1LFG!AK19","v":1.7743427450143692},{"$f":"TNC_Sce1LFG!AW19","v":6.8565105181602201E-3},{"$f":"TNC_Sce1LFG!BI19","v":0.22747983910440633},{"$f":"TNC_Sce1LFG!BU19","v":5.4145340734531797E-4},{"$f":"TNC_Sce1LFG!CG19","v":3.0885096954025554E-2},{"$f":"TNC_Sce1LFG!CS19","v":5.4249966599680972E-3},{"$f":"TNC_Sce1LFG!CW19","v":59.155246256466157},{"$f":"TNC_Sce1LFG!CY19","v":1478.8811564116538},{"$f":"TNC_Sce1LFG!DE19","v":15.42},{"$f":"TNC_Sce1LFG!DH19","v":43.735246256466155},{"$f":"TNC_Sce1LFG!DJ19","v":43.729821259806187},{"$f":"TNC_Sce1LFG!DM19","v":1093.3811564116538},{"$f":"TNC_Sce1LFG!DO19","v":1093.2455314951546},{"$f":"'6. TNC Assumptions'!D310","v":64.456379938500007},{"$f":"'6. TNC Assumptions'!F310","v":214.85459979500001},{"$f":"'6. TNC Assumptions'!H310","v":51.565103950800001},{"$f":"'6. TNC Assumptions'!J310","v":8.5941839918000014},{"$f":"'6. TNC Assumptions'!L310","v":21.485459979500003},{"$f":"'6. TNC Assumptions'!N310","v":1.2891275987700002},{"$f":"'6. TNC Assumptions'!P310","v":60.176386335630063},{"$f":"'6. TNC Assumptions'!R310","v":6.963000000000001},{"$f":"'6. TNC Assumptions'!T310","v":0.32495800000000002},{"$f":"TNC_Sce2Comp!M19","v":5.7075850111701643},{"$f":"TNC_Sce2Comp!Y19","v":51.402130603637715},{"$f":"TNC_Sce2Comp!AK19","v":1.7743427450143692},{"$f":"TNC_Sce2Comp!AW19","v":6.8565105181602201E-3},{"$f":"TNC_Sce2Comp!BI19","v":0.22747983910440633},{"$f":"TNC_Sce2Comp!BU19","v":5.4145340734531797E-4},{"$f":"TNC_Sce2Comp!CG19","v":3.0885096954025554E-2},{"$f":"TNC_Sce2Comp!CS19","v":5.4249966599680972E-3},{"$f":"TNC_Sce2Comp!CW19","v":59.155246256466157},{"$f":"TNC_Sce2Comp!CY19","v":1478.8811564116538},{"$f":"TNC_Sce2Comp!DE19","v":15.42},{"$f":"TNC_Sce2Comp!DH19","v":43.735246256466155},{"$f":"TNC_Sce2Comp!DJ19","v":43.729821259806187},{"$f":"TNC_Sce2Comp!DM19","v":1093.3811564116538},{"$f":"TNC_Sce2Comp!DO19","v":1093.2455314951546},{"$f":"'6. TNC Assumptions'!Y310","v":64.456379938500007},{"$f":"'6. TNC Assumptions'!AA310","v":214.85459979500001},{"$f":"'6. TNC Assumptions'!AC310","v":51.565103950800001},{"$f":"'6. TNC Assumptions'!AE310","v":8.5941839918000014},{"$f":"'6. TNC Assumptions'!AG310","v":21.485459979500003},{"$f":"'6. TNC Assumptions'!AI310","v":1.2891275987700002},{"$f":"'6. TNC Assumptions'!AK310","v":60.176386335630063},{"$f":"'6. TNC Assumptions'!AM310","v":6.963000000000001},{"$f":"'6. TNC Assumptions'!AO310","v":0.32495800000000002},{"$f":"TNC_Sce3Recycle!M19","v":5.7075850111701643},{"$f":"TNC_Sce3Recycle!Y19","v":51.402130603637715},{"$f":"TNC_Sce3Recycle!AK19","v":1.7743427450143692},{"$f":"TNC_Sce3Recycle!AW19","v":6.8565105181602201E-3},{"$f":"TNC_Sce3Recycle!BI19","v":0.22747983910440633},{"$f":"TNC_Sce3Recycle!BU19","v":5.4145340734531797E-4},{"$f":"TNC_Sce3Recycle!CG19","v":3.0885096954025554E-2},{"$f":"TNC_Sce3Recycle!CS19","v":5.4249966599680972E-3},{"$f":"TNC_Sce3Recycle!CW19","v":59.155246256466157},{"$f":"TNC_Sce3Recycle!CY19","v":1478.8811564116538},{"$f":"TNC_Sce3Recycle!DE19","v":15.42},{"$f":"TNC_Sce3Recycle!DH19","v":43.735246256466155},{"$f":"TNC_Sce3Recycle!DJ19","v":43.729821259806187},{"$f":"TNC_Sce3Recycle!DM19","v":1093.3811564116538},{"$f":"TNC_Sce3Recycle!DO19","v":1093.2455314951546},{"$f":"'6. TNC Assumptions'!D367","v":64.456379938500007},{"$f":"'6. TNC Assumptions'!F367","v":214.85459979500001},{"$f":"'6. TNC Assumptions'!H367","v":51.565103950800001},{"$f":"'6. TNC Assumptions'!J367","v":8.5941839918000014},{"$f":"'6. TNC Assumptions'!L367","v":21.485459979500003},{"$f":"'6. TNC Assumptions'!N367","v":1.2891275987700002},{"$f":"'6. TNC Assumptions'!P367","v":60.176386335630063},{"$f":"'6. TNC Assumptions'!R367","v":6.963000000000001},{"$f":"'6. TNC Assumptions'!T367","v":0.32495800000000002},{"$f":"TNC_Sce4WTE!M19","v":5.7075850111701643},{"$f":"TNC_Sce4WTE!Y19","v":51.402130603637715},{"$f":"TNC_Sce4WTE!AK19","v":1.7743427450143692},{"$f":"TNC_Sce4WTE!AW19","v":6.8565105181602201E-3},{"$f":"TNC_Sce4WTE!BI19","v":0.22747983910440633},{"$f":"TNC_Sce4WTE!BU19","v":5.4145340734531797E-4},{"$f":"TNC_Sce4WTE!CG19","v":3.0885096954025554E-2},{"$f":"TNC_Sce4WTE!CS19","v":5.4249966599680972E-3},{"$f":"TNC_Sce4WTE!CW19","v":59.155246256466157},{"$f":"TNC_Sce4WTE!CY19","v":1478.8811564116538},{"$f":"TNC_Sce4WTE!DE19","v":15.42},{"$f":"TNC_Sce4WTE!DH19","v":43.735246256466155},{"$f":"TNC_Sce4WTE!DJ19","v":43.729821259806187},{"$f":"TNC_Sce4WTE!DM19","v":1093.3811564116538},{"$f":"TNC_Sce4WTE!DO19","v":1093.2455314951546},null,1093.2455314951544,0,1093.2455314951544,0,1093.2455314951544,0,1093.2455314951544,0,1093.2455314951544,0,null,2013,1093.2455314951546,1093.2455314951546,1093.2455314951546,1093.2455314951546,1093.2455314951546]
[2014,{"$f":"'6. TNC Assumptions'!D20","v":1.219265},{"$f":"'6. TNC Assumptions'!F20","v":341.85},{"$f":"'6. TNC Assumptions'!H20","v":416.80574025000004},{"$f":"'6. TNC Assumptions'!N20","v":416.80574025000004},{"$f":"'6. TNC Assumptions'!D79","v":0.15},{"$f":"'6. TNC Assumptions'!F79","v":0.5},{"$f":"'6. TNC Assumptions'!H79","v":0.11999999999999998},{"$f":"'6. TNC Assumptions'!J79","v":0.02},{"$f":"'6. TNC Assumptions'!L79","v":0.05},{"$f":"'6. TNC Assumptions'!N79","v":3.0000000000000001E-3},{"$f":"'6. TNC Assumptions'!P79","v":0.15699999999999997},{"$f":"'6. TNC Assumptions'!R79","v":1.2454243065094158E-2},{"$f":"'6. TNC Assumptions'!T79","v":4.5438433714085582E-4},{"$f":"'6. TNC Assumptions'!D254","v":62.520861037500005},{"$f":"'6. TNC Assumptions'!F254","v":208.40287012500002},{"$f":"'6. TNC Assumptions'!H254","v":50.01668883},{"$f":"'6. TNC Assumptions'!J254","v":8.3361148050000011},{"$f":"'6. TNC Assumptions'!L254","v":20.840287012500003},{"$f":"'6. TNC Assumptions'!N254","v":1.2504172207500002},{"$f":"'6. TNC Assumptions'!P254","v":65.43850121925},{"$f":"'6. TNC Assumptions'!R254","v":5.1909999999999998},{"$f":"'6. TNC Assumptions'!T254","v":0.18939},{"$f":"TNC_BAUCH4!M20","v":5.8446564026691421},{"$f":"TNC_BAUCH4!Y20","v":53.241433068015567},{"$f":"TNC_BAUCH4!AK20","v":1.8809839906236618},{"$f":"TNC_BAUCH4!AW20","v":7.3596671454720982E-3},{"$f":"TNC_BAUCH4!BI20","v":0.24115179366970033},{"$f":"TNC_BAUCH4!BU20","v":5.7791790794706308E-4},{"$f":"TNC_BAUCH4!CG20","v":3.3059120640772793E-2},{"$f":"TNC_BAUCH4!CS20","v":4.9578965761315208E-3},{"$f":"TNC_BAUCH4!CW20","v":61.254179857248396},{"$f":"TNC_BAUCH4!CY20","v":1531.3544964312098},{"$f":"TNC_BAUCH4!CW20","v":61.254179857248396},{"$f":"TNC_BAUCH4!DH20","v":45.334179857248394},{"$f":"TNC_BAUCH4!DJ20","v":45.329221960672264},{"$f":"TNC_BAUCH4!DM20","v":1133.3544964312098},{"$f":"TNC_BAUCH4!DO20","v":1133.2305490168067},{"$f":"'6. TNC Assumptions'!Y254","v":62.520861037500005},{"$f":"'6. TNC Assumptions'!AA254","v":208.40287012500002},{"$f":"'6. TNC Assumptions'!AC254","v":50.01668883},{"$f":"'6. TNC Assumptions'!AE254","v":8.3361148050000011},{"$f":"'6. TNC Assumptions'!AG254","v":20.840287012500003},{"$f":"'6. TNC Assumptions'!AI254","v":1.2504172207500002},{"$f":"'6. TNC Assumptions'!AK254","v":60.058111219249952},{"$f":"'6. TNC Assumptions'!AM254","v":5.1909999999999998},{"$f":"'6. TNC Assumptions'!AO254","v":0.18939},{"$f":"TNC_Sce1LFG!M20","v":5.8446564026691421},{"$f":"TNC_Sce1LFG!Y20","v":53.241433068015567},{"$f":"TNC_Sce1LFG!AK20","v":1.8809839906236618},{"$f":"TNC_Sce1LFG!AW20","v":7.3596671454720982E-3},{"$f":"TNC_Sce1LFG!BI20","v":0.24115179366970033},{"$f":"TNC_Sce1LFG!BU20","v":5.7791790794706308E-4},{"$f":"TNC_Sce1LFG!CG20","v":3.3059120640772793E-2},{"$f":"TNC_Sce1LFG!CS20","v":4.9578965761315208E-3},{"$f":"TNC_Sce1LFG!CW20","v":61.254179857248396},{"$f":"TNC_Sce1LFG!CY20","v":1531.3544964312098},{"$f":"TNC_Sce1LFG!DE20","v":15.92},{"$f":"TNC_Sce1LFG!DH20","v":45.334179857248394},{"$f":"TNC_Sce1LFG!DJ20","v":45.329221960672264},{"$f":"TNC_Sce1LFG!DM20","v":1133.3544964312098},{"$f":"TNC_Sce1LFG!DO20","v":1133.2305490168067},{"$f":"'6. TNC Assumptions'!D311","v":62.520861037500005},{"$f":"'6. TNC Assumptions'!F311","v":208.40287012500002},{"$f":"'6. TNC Assumptions'!H311","v":50.01668883},{"$f":"'6. TNC Assumptions'!J311","v":8.3361148050000011},{"$f":"'6. TNC Assumptions'!L311","v":20.840287012500003},{"$f":"'6. TNC Assumptions'!N311","v":1.2504172207500002},{"$f":"'6. TNC Assumptions'!P311","v":60.058111219249952},{"$f":"'6. TNC Assumptions'!R311","v":5.1909999999999998},{"$f":"'6. TNC Assumptions'!T311","v":0.18939},{"$f":"TNC_Sce2Comp!M20","v":5.8446564026691421},{"$f":"TNC_Sce2Comp!Y20","v":53.241433068015567},{"$f":"TNC_Sce2Comp!AK20","v":1.8809839906236618},{"$f":"TNC_Sce2Comp!AW20","v":7.3596671454720982E-3},{"$f":"TNC_Sce2Comp!BI20","v":0.24115179366970033},{"$f":"TNC_Sce2Comp!BU20","v":5.7791790794706308E-4},{"$f":"TNC_Sce2Comp!CG20","v":3.3059120640772793E-2},{"$f":"TNC_Sce2Comp!CS20","v":4.9578965761315208E-3},{"$f":"TNC_Sce2Comp!CW20","v":61.254179857248396},{"$f":"TNC_Sce2Comp!CY20","v":1531.3544964312098},{"$f":"TNC_Sce2Comp!DE20","v":15.92},{"$f":"TNC_Sce2Comp!DH20","v":45.334179857248394},{"$f":"TNC_Sce2Comp!DJ20","v":45.329221960672264},{"$f":"TNC_Sce2Comp!DM20","v":1133.3544964312098},{"$f":"TNC_Sce2Comp!DO20","v":1133.2305490168067},{"$f":"'6. TNC Assumptions'!Y311","v":62.520861037500005},{"$f":"'6. TNC Assumptions'!AA311","v":208.40287012500002},{"$f":"'6. TNC Assumptions'!AC311","v":50.01668883},{"$f":"'6. TNC Assumptions'!AE311","v":8.3361148050000011},{"$f":"'6. TNC Assumptions'!AG311","v":20.840287012500003},{"$f":"'6. TNC Assumptions'!AI311","v":1.2504172207500002},{"$f":"'6. TNC Assumptions'!AK311","v":60.058111219249952},{"$f":"'6. TNC Assumptions'!AM311","v":5.1909999999999998},{"$f":"'6. TNC Assumptions'!AO311","v":0.18939},{"$f":"TNC_Sce3Recycle!M20","v":5.8446564026691421},{"$f":"TNC_Sce3Recycle!Y20","v":53.241433068015567},{"$f":"TNC_Sce3Recycle!AK20","v":1.8809839906236618},{"$f":"TNC_Sce3Recycle!AW20","v":7.3596671454720982E-3},{"$f":"TNC_Sce3Recycle!BI20","v":0.24115179366970033},{"$f":"TNC_Sce3Recycle!BU20","v":5.7791790794706308E-4},{"$f":"TNC_Sce3Recycle!CG20","v":3.3059120640772793E-2},{"$f":"TNC_Sce3Recycle!CS20","v":4.9578965761315208E-3},{"$f":"TNC_Sce3Recycle!CW20","v":61.254179857248396},{"$f":"TNC_Sce3Recycle!CY20","v":1531.3544964312098},{"$f":"TNC_Sce3Recycle!DE20","v":15.92},{"$f":"TNC_Sce3Recycle!DH20","v":45.334179857248394},{"$f":"TNC_Sce3Recycle!DJ20","v":45.329221960672264},{"$f":"TNC_Sce3Recycle!DM20","v":1133.3544964312098},{"$f":"TNC_Sce3Recycle!DO20","v":1133.2305490168067},{"$f":"'6. TNC Assumptions'!D368","v":62.520861037500005},{"$f":"'6. TNC Assumptions'!F368","v":208.40287012500002},{"$f":"'6. TNC Assumptions'!H368","v":50.01668883},{"$f":"'6. TNC Assumptions'!J368","v":8.3361148050000011},{"$f":"'6. TNC Assumptions'!L368","v":20.840287012500003},{"$f":"'6. TNC Assumptions'!N368","v":1.2504172207500002},{"$f":"'6. TNC Assumptions'!P368","v":60.058111219249952},{"$f":"'6. TNC Assumptions'!R368","v":5.1909999999999998},{"$f":"'6. TNC Assumptions'!T368","v":0.18939},{"$f":"TNC_Sce4WTE!M20","v":5.8446564026691421},{"$f":"TNC_Sce4WTE!Y20","v":53.241433068015567},{"$f":"TNC_Sce4WTE!AK20","v":1.8809839906236618},{"$f":"TNC_Sce4WTE!AW20","v":7.3596671454720982E-3},{"$f":"TNC_Sce4WTE!BI20","v":0.24115179366970033},{"$f":"TNC_Sce4WTE!BU20","v":5.7791790794706308E-4},{"$f":"TNC_Sce4WTE!CG20","v":3.3059120640772793E-2},{"$f":"TNC_Sce4WTE!CS20","v":4.9578965761315208E-3},{"$f":"TNC_Sce4WTE!CW20","v":61.254179857248396},{"$f":"TNC_Sce4WTE!CY20","v":1531.3544964312098},{"$f":"TNC_Sce4WTE!DE20","v":15.92},{"$f":"TNC_Sce4WTE!DH20","v":45.334179857248394},{"$f":"TNC_Sce4WTE!DJ20","v":45.329221960672264},{"$f":"TNC_Sce4WTE!DM20","v":1133.3544964312098},{"$f":"TNC_Sce4WTE!DO20","v":1133.2305490168067},null,1133.2305490168067,0,1133.2305490168067,0,1133.2305490168067,0,1133.2305490168067,0,1133.2305490168067,0,null,2014,1133.2305490168067,1133.2305490168067,1133.2305490168067,1133.2305490168067,1133.2305490168067]
[2015,{"$f":"'6. TNC Assumptions'!D21","v":1.2199291999999999},{"$f":"'6. TNC Assumptions'!F21","v":348.4971546340559},{"$f":"'6. TNC Assumptions'!H21","v":425.14185505500006},{"$f":"'6. TNC Assumptions'!N21","v":425.14185505500006},{"$f":"'6. TNC Assumptions'!D80","v":0.15},{"$f":"'6. TNC Assumptions'!F80","v":0.5},{"$f":"'6. TNC Assumptions'!H80","v":0.12},{"$f":"'6. TNC Assumptions'!J80","v":0.02},{"$f":"'6. TNC Assumptions'!L80","v":0.05},{"$f":"'6. TNC Assumptions'!N80","v":3.0000000000000001E-3},{"$f":"'6. TNC Assumptions'!P80","v":0.157},{"$f":"'6. TNC Assumptions'!R80","v":1.3736297498265614E-2},{"$f":"'6. TNC Assumptions'!T80","v":4.4547484033417238E-4},{"$f":"'6. TNC Assumptions'!D255","v":63.771278258250007},{"$f":"'6. TNC Assumptions'!F255","v":212.57092752750003},{"$f":"'6. TNC Assumptions'!H255","v":51.017022606600008},{"$f":"'6. TNC Assumptions'!J255","v":8.5028371011000008},{"$f":"'6. TNC Assumptions'!L255","v":21.257092752750005},{"$f":"'6. TNC Assumptions'!N255","v":1.2754255651650002},{"$f":"'6. TNC Assumptions'!P255","v":66.747271243635012},{"$f":"'6. TNC Assumptions'!R255","v":5.8398750000000001},{"$f":"'6. TNC Assumptions'!T255","v":0.18939},{"$f":"TNC_BAUCH4!M21","v":5.8759184348219158},{"$f":"TNC_BAUCH4!Y21","v":54.496649935968563},{"$f":"TNC_BAUCH4!AK21","v":1.9736112709282234},{"$f":"TNC_BAUCH4!AW21","v":7.823327454388504E-3},{"$f":"TNC_BAUCH4!BI21","v":0.25302708601643897},{"$f":"TNC_BAUCH4!BU21","v":6.1071608645533668E-4},{"$f":"TNC_BAUCH4!CG21","v":3.4383334499124667E-2},{"$f":"TNC_BAUCH4!CS21","v":4.4048653084919204E-3},{"$f":"TNC_BAUCH4!CW21","v":62.646428971083594},{"$f":"TNC_BAUCH4!CY21","v":1566.1607242770899},{"$f":"TNC_BAUCH4!CW21","v":62.646428971083594},{"$f":"TNC_BAUCH4!DH21","v":45.53242897108359},{"$f":"TNC_BAUCH4!DJ21","v":45.528024105775103},{"$f":"TNC_BAUCH4!DM21","v":1138.3107242770898},{"$f":"TNC_BAUCH4!DO21","v":1138.2006026443776},{"$f":"'6. TNC Assumptions'!Y255","v":63.771278258250007},{"$f":"'6. TNC Assumptions'!AA255","v":212.57092752750003},{"$f":"'6. TNC Assumptions'!AC255","v":51.017022606600008},{"$f":"'6. TNC Assumptions'!AE255","v":8.5028371011000008},{"$f":"'6. TNC Assumptions'!AG255","v":21.257092752750005},{"$f":"'6. TNC Assumptions'!AI255","v":1.2754255651650002},{"$f":"'6. TNC Assumptions'!AK255","v":60.718006243635045},{"$f":"'6. TNC Assumptions'!AM255","v":5.8398750000000001},{"$f":"'6. TNC Assumptions'!AO255","v":0.18939},{"$f":"TNC_Sce1LFG!M21","v":5.8759184348219158},{"$f":"TNC_Sce1LFG!Y21","v":54.496649935968563},{"$f":"TNC_Sce1LFG!AK21","v":1.9736112709282234},{"$f":"TNC_Sce1LFG!AW21","v":7.823327454388504E-3},{"$f":"TNC_Sce1LFG!BI21","v":0.25302708601643897},{"$f":"TNC_Sce1LFG!BU21","v":6.1071608645533668E-4},{"$f":"TNC_Sce1LFG!CG21","v":3.4383334499124667E-2},{"$f":"TNC_Sce1LFG!CS21","v":4.4048653084919204E-3},{"$f":"TNC_Sce1LFG!CW21","v":62.646428971083594},{"$f":"TNC_Sce1LFG!CY21","v":1566.1607242770899},{"$f":"TNC_Sce1LFG!DE21","v":17.114000000000001},{"$f":"TNC_Sce1LFG!DH21","v":45.53242897108359},{"$f":"TNC_Sce1LFG!DJ21","v":45.528024105775103},{"$f":"TNC_Sce1LFG!DM21","v":1138.3107242770898},{"$f":"TNC_Sce1LFG!DO21","v":1138.2006026443776},{"$f":"'6. TNC Assumptions'!D312","v":63.771278258250007},{"$f":"'6. TNC Assumptions'!F312","v":212.57092752750003},{"$f":"'6. TNC Assumptions'!H312","v":51.017022606600008},{"$f":"'6. TNC Assumptions'!J312","v":8.5028371011000008},{"$f":"'6. TNC Assumptions'!L312","v":21.257092752750005},{"$f":"'6. TNC Assumptions'!N312","v":1.2754255651650002},{"$f":"'6. TNC Assumptions'!P312","v":60.718006243635045},{"$f":"'6. TNC Assumptions'!R312","v":5.8398750000000001},{"$f":"'6. TNC Assumptions'!T312","v":0.18939},{"$f":"TNC_Sce2Comp!M21","v":5.8759184348219158},{"$f":"TNC_Sce2Comp!Y21","v":54.496649935968563},{"$f":"TNC_Sce2Comp!AK21","v":1.9736112709282234},{"$f":"TNC_Sce2Comp!AW21","v":7.823327454388504E-3},{"$f":"TNC_Sce2Comp!BI21","v":0.25302708601643897},{"$f":"TNC_Sce2Comp!BU21","v":6.1071608645533668E-4},{"$f":"TNC_Sce2Comp!CG21","v":3.4383334499124667E-2},{"$f":"TNC_Sce2Comp!CS21","v":4.4048653084919204E-3},{"$f":"TNC_Sce2Comp!CW21","v":62.646428971083594},{"$f":"TNC_Sce2Comp!CY21","v":1566.1607242770899},{"$f":"TNC_Sce2Comp!DE21","v":17.114000000000001},{"$f":"TNC_Sce2Comp!DH21","v":45.53242897108359},{"$f":"TNC_Sce2Comp!DJ21","v":45.528024105775103},{"$f":"TNC_Sce2Comp!DM21","v":1138.3107242770898},{"$f":"TNC_Sce2Comp!DO21","v":1138.2006026443776},{"$f":"'6. TNC Assumptions'!Y312","v":63.771278258250007},{"$f":"'6. TNC Assumptions'!AA312","v":212.57092752750003},{"$f":"'6. TNC Assumptions'!AC312","v":51.017022606600008},{"$f":"'6. TNC Assumptions'!AE312","v":8.5028371011000008},{"$f":"'6. TNC Assumptions'!AG312","v":21.257092752750005},{"$f":"'6. TNC Assumptions'!AI312","v":1.2754255651650002},{"$f":"'6. TNC Assumptions'!AK312","v":60.718006243635045},{"$f":"'6. TNC Assumptions'!AM312","v":5.8398750000000001},{"$f":"'6. TNC Assumptions'!AO312","v":0.18939},{"$f":"TNC_Sce3Recycle!M21","v":5.8759184348219158},{"$f":"TNC_Sce3Recycle!Y21","v":54.496649935968563},{"$f":"TNC_Sce3Recycle!AK21","v":1.9736112709282234},{"$f":"TNC_Sce3Recycle!AW21","v":7.823327454388504E-3},{"$f":"TNC_Sce3Recycle!BI21","v":0.25302708601643897},{"$f":"TNC_Sce3Recycle!BU21","v":6.1071608645533668E-4},{"$f":"TNC_Sce3Recycle!CG21","v":3.4383334499124667E-2},{"$f":"TNC_Sce3Recycle!CS21","v":4.4048653084919204E-3},{"$f":"TNC_Sce3Recycle!CW21","v":62.646428971083594},{"$f":"TNC_Sce3Recycle!CY21","v":1566.1607242770899},{"$f":"TNC_Sce3Recycle!DE21","v":17.114000000000001},{"$f":"TNC_Sce3Recycle!DH21","v":45.53242897108359},{"$f":"TNC_Sce3Recycle!DJ21","v":45.528024105775103},{"$f":"TNC_Sce3Recycle!DM21","v":1138.3107242770898},{"$f":"TNC_Sce3Recycle!DO21","v":1138.2006026443776},{"$f":"'6. TNC Assumptions'!D369","v":63.771278258250007},{"$f":"'6. TNC Assumptions'!F369","v":212.57092752750003},{"$f":"'6. TNC Assumptions'!H369","v":51.017022606600008},{"$f":"'6. TNC Assumptions'!J369","v":8.5028371011000008},{"$f":"'6. TNC Assumptions'!L369","v":21.257092752750005},{"$f":"'6. TNC Assumptions'!N369","v":1.2754255651650002},{"$f":"'6. TNC Assumptions'!P369","v":60.718006243635045},{"$f":"'6. TNC Assumptions'!R369","v":5.8398750000000001},{"$f":"'6. TNC Assumptions'!T369","v":0.18939},{"$f":"TNC_Sce4WTE!M21","v":5.8759184348219158},{"$f":"TNC_Sce4WTE!Y21","v":54.496649935968563},{"$f":"TNC_Sce4WTE!AK21","v":1.9736112709282234},{"$f":"TNC_Sce4WTE!AW21","v":7.823327454388504E-3},{"$f":"TNC_Sce4WTE!BI21","v":0.25302708601643897},{"$f":"TNC_Sce4WTE!BU21","v":6.1071608645533668E-4},{"$f":"TNC_Sce4WTE!CG21","v":3.4383334499124667E-2},{"$f":"TNC_Sce4WTE!CS21","v":4.4048653084919204E-3},{"$f":"TNC_Sce4WTE!CW21","v":62.646428971083594},{"$f":"TNC_Sce4WTE!CY21","v":1566.1607242770899},{"$f":"TNC_Sce4WTE!DE21","v":17.114000000000001},{"$f":"TNC_Sce4WTE!DH21","v":45.53242897108359},{"$f":"TNC_Sce4WTE!DJ21","v":45.528024105775103},{"$f":"TNC_Sce4WTE!DM21","v":1138.3107242770898},{"$f":"TNC_Sce4WTE!DO21","v":1138.2006026443776},null,1138.2006026443776,0,1138.2006026443776,0,1138.2006026443776,0,1138.2006026443776,0,1138.2006026443776,0,null,2015,1138.2006026443776,1138.2006026443776,1138.2006026443776,1138.2006026443776,1138.2006026443776]
[2016,{"$f":"'6. TNC Assumptions'!D22","v":1.2205933999999998},{"$f":"'6. TNC Assumptions'!F22","v":355.27366619883423},{"$f":"'6. TNC Assumptions'!H22","v":433.64469215610012},{"$f":"'6. TNC Assumptions'!N22","v":433.64469215610012},{"$f":"'6. TNC Assumptions'!D81","v":0.15},{"$f":"'6. TNC Assumptions'!F81","v":0.5},{"$f":"'6. TNC Assumptions'!H81","v":0.12},{"$f":"'6. TNC Assumptions'!J81","v":0.02},{"$f":"'6. TNC Assumptions'!L81","v":0.05},{"$f":"'6. TNC Assumptions'!N81","v":3.0000000000000001E-3},{"$f":"'6. TNC Assumptions'!P81","v":0.15699999999999997},{"$f":"'6. TNC Assumptions'!R81","v":1.4963287035147727E-2},{"$f":"'6. TNC Assumptions'!T81","v":4.3674003954330621E-4},{"$f":"'6. TNC Assumptions'!D256","v":65.046703823415015},{"$f":"'6. TNC Assumptions'!F256","v":216.82234607805006},{"$f":"'6. TNC Assumptions'!H256","v":52.037363058732012},{"$f":"'6. TNC Assumptions'!J256","v":8.6728938431220026},{"$f":"'6. TNC Assumptions'!L256","v":21.682234607805007},{"$f":"'6. TNC Assumptions'!N256","v":1.3009340764683004},{"$f":"'6. TNC Assumptions'!P256","v":68.082216668507712},{"$f":"'6. TNC Assumptions'!R256","v":6.4887500000000005},{"$f":"'6. TNC Assumptions'!T256","v":0.18939},{"$f":"TNC_BAUCH4!M22","v":5.936036563372177},{"$f":"TNC_BAUCH4!Y22","v":55.747206766085078},{"$f":"TNC_BAUCH4!AK22","v":2.0643722430934668},{"$f":"TNC_BAUCH4!AW22","v":8.2853762199191945E-3},{"$f":"TNC_BAUCH4!BI22","v":0.26466310808890608},{"$f":"TNC_BAUCH4!BU22","v":6.4313435027183721E-4},{"$f":"TNC_BAUCH4!CG22","v":3.5956069239705957E-2},{"$f":"TNC_BAUCH4!CS22","v":3.9382922855066907E-3},{"$f":"TNC_BAUCH4!CW22","v":64.061101552735039},{"$f":"TNC_BAUCH4!CY22","v":1601.5275388183759},{"$f":"TNC_BAUCH4!CW22","v":64.061101552735039},{"$f":"TNC_BAUCH4!DH22","v":45.753101552735039},{"$f":"TNC_BAUCH4!DJ22","v":45.749163260449528},{"$f":"TNC_BAUCH4!DM22","v":1143.8275388183761},{"$f":"TNC_BAUCH4!DO22","v":1143.7290815112383},{"$f":"'6. TNC Assumptions'!Y256","v":65.046703823415015},{"$f":"'6. TNC Assumptions'!AA256","v":216.82234607805006},{"$f":"'6. TNC Assumptions'!AC256","v":52.037363058732012},{"$f":"'6. TNC Assumptions'!AE256","v":8.6728938431220026},{"$f":"'6. TNC Assumptions'!AG256","v":21.682234607805007},{"$f":"'6. TNC Assumptions'!AI256","v":1.3009340764683004},{"$f":"'6. TNC Assumptions'!AK256","v":61.404076668507741},{"$f":"'6. TNC Assumptions'!AM256","v":6.4887500000000005},{"$f":"'6. TNC Assumptions'!AO256","v":0.18939},{"$f":"TNC_Sce1LFG!M22","v":5.936036563372177},{"$f":"TNC_Sce1LFG!Y22","v":55.747206766085078},{"$f":"TNC_Sce1LFG!AK22","v":2.0643722430934668},{"$f":"TNC_Sce1LFG!AW22","v":8.2853762199191945E-3},{"$f":"TNC_Sce1LFG!BI22","v":0.26466310808890608},{"$f":"TNC_Sce1LFG!BU22","v":6.4313435027183721E-4},{"$f":"TNC_Sce1LFG!CG22","v":3.5956069239705957E-2},{"$f":"TNC_Sce1LFG!CS22","v":3.9382922855066907E-3},{"$f":"TNC_Sce1LFG!CW22","v":64.061101552735039},{"$f":"TNC_Sce1LFG!CY22","v":1601.5275388183759},{"$f":"TNC_Sce1LFG!DE22","v":18.308},{"$f":"TNC_Sce1LFG!DH22","v":45.753101552735039},{"$f":"TNC_Sce1LFG!DJ22","v":45.749163260449528},{"$f":"TNC_Sce1LFG!DM22","v":1143.8275388183761},{"$f":"TNC_Sce1LFG!DO22","v":1143.7290815112383},{"$f":"'6. TNC Assumptions'!D313","v":65.046703823415015},{"$f":"'6. TNC Assumptions'!F313","v":216.82234607805006},{"$f":"'6. TNC Assumptions'!H313","v":52.037363058732012},{"$f":"'6. TNC Assumptions'!J313","v":8.6728938431220026},{"$f":"'6. TNC Assumptions'!L313","v":21.682234607805007},{"$f":"'6. TNC Assumptions'!N313","v":1.3009340764683004},{"$f":"'6. TNC Assumptions'!P313","v":61.404076668507741},{"$f":"'6. TNC Assumptions'!R313","v":6.4887500000000005},{"$f":"'6. TNC Assumptions'!T313","v":0.18939},{"$f":"TNC_Sce2Comp!M22","v":5.936036563372177},{"$f":"TNC_Sce2Comp!Y22","v":55.747206766085078},{"$f":"TNC_Sce2Comp!AK22","v":2.0643722430934668},{"$f":"TNC_Sce2Comp!AW22","v":8.2853762199191945E-3},{"$f":"TNC_Sce2Comp!BI22","v":0.26466310808890608},{"$f":"TNC_Sce2Comp!BU22","v":6.4313435027183721E-4},{"$f":"TNC_Sce2Comp!CG22","v":3.5956069239705957E-2},{"$f":"TNC_Sce2Comp!CS22","v":3.9382922855066907E-3},{"$f":"TNC_Sce2Comp!CW22","v":64.061101552735039},{"$f":"TNC_Sce2Comp!CY22","v":1601.5275388183759},{"$f":"TNC_Sce2Comp!DE22","v":18.308},{"$f":"TNC_Sce2Comp!DH22","v":45.753101552735039},{"$f":"TNC_Sce2Comp!DJ22","v":45.749163260449528},{"$f":"TNC_Sce2Comp!DM22","v":1143.8275388183761},{"$f":"TNC_Sce2Comp!DO22","v":1143.7290815112383},{"$f":"'6. TNC Assumptions'!Y313","v":65.046703823415015},{"$f":"'6. TNC Assumptions'!AA313","v":216.82234607805006},{"$f":"'6. TNC Assumptions'!AC313","v":52.037363058732012},{"$f":"'6. TNC Assumptions'!AE313","v":8.6728938431220026},{"$f":"'6. TNC Assumptions'!AG313","v":21.682234607805007},{"$f":"'6. TNC Assumptions'!AI313","v":1.3009340764683004},{"$f":"'6. TNC Assumptions'!AK313","v":61.404076668507741},{"$f":"'6. TNC Assumptions'!AM313","v":6.4887500000000005},{"$f":"'6. TNC Assumptions'!AO313","v":0.18939},{"$f":"TNC_Sce3Recycle!M22","v":5.936036563372177},{"$f":"TNC_Sce3Recycle!Y22","v":55.747206766085078},{"$f":"TNC_Sce3Recycle!AK22","v":2.0643722430934668},{"$f":"TNC_Sce3Recycle!AW22","v":8.2853762199191945E-3},{"$f":"TNC_Sce3Recycle!BI22","v":0.26466310808890608},{"$f":"TNC_Sce3Recycle!BU22","v":6.4313435027183721E-4},{"$f":"TNC_Sce3Recycle!CG22","v":3.5956069239705957E-2},{"$f":"TNC_Sce3Recycle!CS22","v":3.9382922855066907E-3},{"$f":"TNC_Sce3Recycle!CW22","v":64.061101552735039},{"$f":"TNC_Sce3Recycle!CY22","v":1601.5275388183759},{"$f":"TNC_Sce3Recycle!DE22","v":18.308},{"$f":"TNC_Sce3Recycle!DH22","v":45.753101552735039},{"$f":"TNC_Sce3Recycle!DJ22","v":45.749163260449528},{"$f":"TNC_Sce3Recycle!DM22","v":1143.8275388183761},{"$f":"TNC_Sce3Recycle!DO22","v":1143.7290815112383},{"$f":"'6. TNC Assumptions'!D370","v":65.046703823415015},{"$f":"'6. TNC Assumptions'!F370","v":216.82234607805006},{"$f":"'6. TNC Assumptions'!H370","v":52.037363058732012},{"$f":"'6. TNC Assumptions'!J370","v":8.6728938431220026},{"$f":"'6. TNC Assumptions'!L370","v":21.682234607805007},{"$f":"'6. TNC Assumptions'!N370","v":1.3009340764683004},{"$f":"'6. TNC Assumptions'!P370","v":61.404076668507741},{"$f":"'6. TNC Assumptions'!R370","v":6.4887500000000005},{"$f":"'6. TNC Assumptions'!T370","v":0.18939},{"$f":"TNC_Sce4WTE!M22","v":5.936036563372177},{"$f":"TNC_Sce4WTE!Y22","v":55.747206766085078},{"$f":"TNC_Sce4WTE!AK22","v":2.0643722430934668},{"$f":"TNC_Sce4WTE!AW22","v":8.2853762199191945E-3},{"$f":"TNC_Sce4WTE!BI22","v":0.26466310808890608},{"$f":"TNC_Sce4WTE!BU22","v":6.4313435027183721E-4},{"$f":"TNC_Sce4WTE!CG22","v":3.5956069239705957E-2},{"$f":"TNC_Sce4WTE!CS22","v":3.9382922855066907E-3},{"$f":"TNC_Sce4WTE!CW22","v":64.061101552735039},{"$f":"TNC_Sce4WTE!CY22","v":1601.5275388183759},{"$f":"TNC_Sce4WTE!DE22","v":18.308},{"$f":"TNC_Sce4WTE!DH22","v":45.753101552735039},{"$f":"TNC_Sce4WTE!DJ22","v":45.749163260449528},{"$f":"TNC_Sce4WTE!DM22","v":1143.8275388183761},{"$f":"TNC_Sce4WTE!DO22","v":1143.7290815112383},null,1143.7290815112383,0,1143.7290815112383,0,1143.7290815112383,0,1143.7290815112383,0,1143.7290815112383,0,null,2016,1143.7290815112383,1143.7290815112383,1143.7290815112383,1143.7290815112383,1143.7290815112383]
[2017,{"$f":"'6. TNC Assumptions'!D23","v":1.2212575999999997},{"$f":"'6. TNC Assumptions'!F23","v":362.18205397388903},{"$f":"'6. TNC Assumptions'!H23","v":442.31758599922205},{"$f":"'6. TNC Assumptions'!N23","v":442.31758599922205},{"$f":"'6. TNC Assumptions'!D82","v":0.15},{"$f":"'6. TNC Assumptions'!F82","v":0.5},{"$f":"'6. TNC Assumptions'!H82","v":0.12},{"$f":"'6. TNC Assumptions'!J82","v":0.02},{"$f":"'6. TNC Assumptions'!L82","v":0.05},{"$f":"'6. TNC Assumptions'!N82","v":3.0000000000000001E-3},{"$f":"'6. TNC Assumptions'!P82","v":0.157},{"$f":"'6. TNC Assumptions'!R82","v":1.6136878175159318E-2},{"$f":"'6. TNC Assumptions'!T82","v":4.2817650935618261E-4},{"$f":"'6. TNC Assumptions'!D257","v":66.34763789988331},{"$f":"'6. TNC Assumptions'!F257","v":221.15879299961102},{"$f":"'6. TNC Assumptions'!H257","v":53.078110319906642},{"$f":"'6. TNC Assumptions'!J257","v":8.8463517199844404},{"$f":"'6. TNC Assumptions'!L257","v":22.115879299961104},{"$f":"'6. TNC Assumptions'!N257","v":1.3269527579976661},{"$f":"'6. TNC Assumptions'!P257","v":69.443861001877863},{"$f":"'6. TNC Assumptions'!R257","v":7.1376250000000008},{"$f":"'6. TNC Assumptions'!T257","v":0.18939},{"$f":"TNC_BAUCH4!M23","v":6.0162807630223778},{"$f":"TNC_BAUCH4!Y23","v":56.997663576663456},{"$f":"TNC_BAUCH4!AK23","v":2.1534809984526611},{"$f":"TNC_BAUCH4!AW23","v":8.7461555876268571E-3},{"$f":"TNC_BAUCH4!BI23","v":0.27608730749393096},{"$f":"TNC_BAUCH4!BU23","v":6.7521562148171153E-4},{"$f":"TNC_BAUCH4!CG23","v":3.7769979960440313E-2},{"$f":"TNC_BAUCH4!CS23","v":3.5446610416410363E-3},{"$f":"TNC_BAUCH4!CW23","v":65.494248657843613},{"$f":"TNC_BAUCH4!CY23","v":1637.3562164460902},{"$f":"TNC_BAUCH4!CW23","v":65.494248657843613},{"$f":"TNC_BAUCH4!DH23","v":47.186248657843613},{"$f":"TNC_BAUCH4!DJ23","v":47.182703996801969},{"$f":"TNC_BAUCH4!DM23","v":1179.6562164460904},{"$f":"TNC_BAUCH4!DO23","v":1179.5675999200491},{"$f":"'6. TNC Assumptions'!Y257","v":66.34763789988331},{"$f":"'6. TNC Assumptions'!AA257","v":221.15879299961102},{"$f":"'6. TNC Assumptions'!AC257","v":53.078110319906642},{"$f":"'6. TNC Assumptions'!AE257","v":8.8463517199844404},{"$f":"'6. TNC Assumptions'!AG257","v":22.115879299961104},{"$f":"'6. TNC Assumptions'!AI257","v":1.3269527579976661},{"$f":"'6. TNC Assumptions'!AK257","v":62.116846001877832},{"$f":"'6. TNC Assumptions'!AM257","v":7.1376250000000008},{"$f":"'6. TNC Assumptions'!AO257","v":0.18939},{"$f":"TNC_Sce1LFG!M23","v":6.0162807630223778},{"$f":"TNC_Sce1LFG!Y23","v":56.997663576663456},{"$f":"TNC_Sce1LFG!AK23","v":2.1534809984526611},{"$f":"TNC_Sce1LFG!AW23","v":8.7461555876268571E-3},{"$f":"TNC_Sce1LFG!BI23","v":0.27608730749393096},{"$f":"TNC_Sce1LFG!BU23","v":6.7521562148171153E-4},{"$f":"TNC_Sce1LFG!CG23","v":3.7769979960440313E-2},{"$f":"TNC_Sce1LFG!CS23","v":3.5446610416410363E-3},{"$f":"TNC_Sce1LFG!CW23","v":65.494248657843613},{"$f":"TNC_Sce1LFG!CY23","v":1637.3562164460902},{"$f":"TNC_Sce1LFG!DE23","v":19.455673869602979},{"$f":"TNC_Sce1LFG!DH23","v":46.038574788240638},{"$f":"TNC_Sce1LFG!DJ23","v":46.035030127198993},{"$f":"TNC_Sce1LFG!DM23","v":1150.964369706016},{"$f":"TNC_Sce1LFG!DO23","v":1150.8757531799749},{"$f":"'6. TNC Assumptions'!D314","v":65.020685141885636},{"$f":"'6. TNC Assumptions'!F314","v":216.7356171396188},{"$f":"'6. TNC Assumptions'!H314","v":52.016548113508506},{"$f":"'6. TNC Assumptions'!J314","v":8.8463517199844404},{"$f":"'6. TNC Assumptions'!L314","v":22.115879299961104},{"$f":"'6. TNC Assumptions'!N314","v":1.3269527579976661},{"$f":"'6. TNC Assumptions'!P314","v":68.928536826265884},{"$f":"'6. TNC Assumptions'!R314","v":7.1376250000000008},{"$f":"'6. TNC Assumptions'!T314","v":0.18939},{"$f":"TNC_Sce2Comp!M23","v":6.0162807630223778},{"$f":"TNC_Sce2Comp!Y23","v":56.997663576663456},{"$f":"TNC_Sce2Comp!AK23","v":2.1534809984526611},{"$f":"TNC_Sce2Comp!AW23","v":8.7461555876268571E-3},{"$f":"TNC_Sce2Comp!BI23","v":0.27608730749393096},{"$f":"TNC_Sce2Comp!BU23","v":6.7521562148171153E-4},{"$f":"TNC_Sce2Comp!CG23","v":3.7769979960440313E-2},{"$f":"TNC_Sce2Comp!CS23","v":3.5446610416410363E-3},{"$f":"TNC_Sce2Comp!CW23","v":65.494248657843613},{"$f":"TNC_Sce2Comp!CY23","v":1637.3562164460902},{"$f":"TNC_Sce2Comp!DE23","v":18.308},{"$f":"TNC_Sce2Comp!DH23","v":47.186248657843613},{"$f":"TNC_Sce2Comp!DJ23","v":47.182703996801969},{"$f":"TNC_Sce2Comp!DM23","v":1179.6562164460904},{"$f":"TNC_Sce2Comp!DO23","v":1179.5675999200491},{"$f":"'6. TNC Assumptions'!Y314","v":66.34763789988331},{"$f":"'6. TNC Assumptions'!AA314","v":221.15879299961102},{"$f":"'6. TNC Assumptions'!AC314","v":52.016548113508506},{"$f":"'6. TNC Assumptions'!AE314","v":8.8463517199844404},{"$f":"'6. TNC Assumptions'!AG314","v":21.673561713961881},{"$f":"'6. TNC Assumptions'!AI314","v":1.3269527579976661},{"$f":"'6. TNC Assumptions'!AK314","v":63.620725794275188},{"$f":"'6. TNC Assumptions'!AM314","v":7.1376250000000008},{"$f":"'6. TNC Assumptions'!AO314","v":0.18939},{"$f":"TNC_Sce3Recycle!M23","v":6.0162807630223778},{"$f":"TNC_Sce3Recycle!Y23","v":56.997663576663456},{"$f":"TNC_Sce3Recycle!AK23","v":2.1534809984526611},{"$f":"TNC_Sce3Recycle!AW23","v":8.7461555876268571E-3},{"$f":"TNC_Sce3Recycle!BI23","v":0.27608730749393096},{"$f":"TNC_Sce3Recycle!BU23","v":6.7521562148171153E-4},{"$f":"TNC_Sce3Recycle!CG23","v":3.7769979960440313E-2},{"$f":"TNC_Sce3Recycle!CS23","v":3.5446610416410363E-3},{"$f":"TNC_Sce3Recycle!CW23","v":65.494248657843613},{"$f":"TNC_Sce3Recycle!CY23","v":1637.3562164460902},{"$f":"TNC_Sce3Recycle!DE23","v":18.308},{"$f":"TNC_Sce3Recycle!DH23","v":47.186248657843613},{"$f":"TNC_Sce3Recycle!DJ23","v":47.182703996801969},{"$f":"TNC_Sce3Recycle!DM23","v":1179.6562164460904},{"$f":"TNC_Sce3Recycle!DO23","v":1179.5675999200491},{"$f":"'6. TNC Assumptions'!D371","v":66.34763789988331},{"$f":"'6. TNC Assumptions'!F371","v":221.15879299961102},{"$f":"'6. TNC Assumptions'!H371","v":53.078110319906642},{"$f":"'6. TNC Assumptions'!J371","v":8.8463517199844404},{"$f":"'6. TNC Assumptions'!L371","v":22.115879299961104},{"$f":"'6. TNC Assumptions'!N371","v":1.3269527579976661},{"$f":"'6. TNC Assumptions'!P371","v":62.116846001877825},{"$f":"'6. TNC Assumptions'!R371","v":7.1376250000000008},{"$f":"'6. TNC Assumptions'!T371","v":0.18939},{"$f":"TNC_Sce4WTE!M23","v":6.0162807630223778},{"$f":"TNC_Sce4WTE!Y23","v":56.997663576663456},{"$f":"TNC_Sce4WTE!AK23","v":2.1534809984526611},{"$f":"TNC_Sce4WTE!AW23","v":8.7461555876268571E-3},{"$f":"TNC_Sce4WTE!BI23","v":0.27608730749393096},{"$f":"TNC_Sce4WTE!BU23","v":6.7521562148171153E-4},{"$f":"TNC_Sce4WTE!CG23","v":3.7769979960440313E-2},{"$f":"TNC_Sce4WTE!CS23","v":3.5446610416410363E-3},{"$f":"TNC_Sce4WTE!CW23","v":65.494248657843613},{"$f":"TNC_Sce4WTE!CY23","v":1637.3562164460902},{"$f":"TNC_Sce4WTE!DE23","v":18.308},{"$f":"TNC_Sce4WTE!DH23","v":47.186248657843613},{"$f":"TNC_Sce4WTE!DJ23","v":47.182703996801969},{"$f":"TNC_Sce4WTE!DM23","v":1179.6562164460904},{"$f":"TNC_Sce4WTE!DO23","v":1179.5675999200491},null,1179.5675999200491,0,1150.8757531799749,0,1179.5675999200491,0,1179.5675999200491,0,1179.5675999200491,0,null,2017,1179.5675999200491,1150.8757531799749,1179.5675999200491,1179.5675999200491,1179.5675999200491]
[2018,{"$f":"'6. TNC Assumptions'!D24","v":1.2219217999999998},{"$f":"'6. TNC Assumptions'!F24","v":369.22488633823093},{"$f":"'6. TNC Assumptions'!H24","v":451.1639377192065},{"$f":"'6. TNC Assumptions'!N24","v":451.1639377192065},{"$f":"'6. TNC Assumptions'!D83","v":0.15},{"$f":"'6. TNC Assumptions'!F83","v":0.5},{"$f":"'6. TNC Assumptions'!H83","v":0.12},{"$f":"'6. TNC Assumptions'!J83","v":0.02},{"$f":"'6. TNC Assumptions'!L83","v":5.000000000000001E-2},{"$f":"'6. TNC Assumptions'!N83","v":3.0000000000000001E-3},{"$f":"'6. TNC Assumptions'!P83","v":0.157},{"$f":"'6. TNC Assumptions'!R83","v":1.7258693235464511E-2},{"$f":"'6. TNC Assumptions'!T83","v":4.1978089152566923E-4},{"$f":"'6. TNC Assumptions'!D258","v":67.67459065788097},{"$f":"'6. TNC Assumptions'!F258","v":225.58196885960325},{"$f":"'6. TNC Assumptions'!H258","v":54.139672526304778},{"$f":"'6. TNC Assumptions'!J258","v":9.0232787543841297},{"$f":"'6. TNC Assumptions'!L258","v":22.558196885960328},{"$f":"'6. TNC Assumptions'!N258","v":1.3534918131576195},{"$f":"'6. TNC Assumptions'!P258","v":70.83273822191542},{"$f":"'6. TNC Assumptions'!R258","v":7.7865000000000011},{"$f":"'6. TNC Assumptions'!T258","v":0.18939},{"$f":"TNC_BAUCH4!M24","v":6.1108147878378647},{"$f":"TNC_BAUCH4!Y24","v":58.251944124513628},{"$f":"TNC_BAUCH4!AK24","v":2.2411389127892232},{"$f":"TNC_BAUCH4!AW24","v":9.2060016694639358E-3},{"$f":"TNC_BAUCH4!BI24","v":0.28732550163964404},{"$f":"TNC_BAUCH4!BU24","v":7.0700121670385133E-4},{"$f":"TNC_BAUCH4!CG24","v":3.9817938833913408E-2},{"$f":"TNC_BAUCH4!CS24","v":3.2125682104785129E-3},{"$f":"TNC_BAUCH4!CW24","v":66.94416683671092},{"$f":"TNC_BAUCH4!CY24","v":1673.604170917773},{"$f":"TNC_BAUCH4!CW24","v":66.94416683671092},{"$f":"TNC_BAUCH4!DH24","v":48.63616683671092},{"$f":"TNC_BAUCH4!DJ24","v":48.632954268500434},{"$f":"TNC_BAUCH4!DM24","v":1215.9041709177729},{"$f":"TNC_BAUCH4!DO24","v":1215.8238567125109},{"$f":"'6. TNC Assumptions'!Y258","v":67.67459065788097},{"$f":"'6. TNC Assumptions'!AA258","v":225.58196885960325},{"$f":"'6. TNC Assumptions'!AC258","v":54.139672526304778},{"$f":"'6. TNC Assumptions'!AE258","v":9.0232787543841297},{"$f":"'6. TNC Assumptions'!AG258","v":22.558196885960328},{"$f":"'6. TNC Assumptions'!AI258","v":1.3534918131576195},{"$f":"'6. TNC Assumptions'!AK258","v":62.856848221915413},{"$f":"'6. TNC Assumptions'!AM258","v":7.7865000000000011},{"$f":"'6. TNC Assumptions'!AO258","v":0.18939},{"$f":"TNC_Sce1LFG!M24","v":6.1108147878378647},{"$f":"TNC_Sce1LFG!Y24","v":58.251944124513628},{"$f":"TNC_Sce1LFG!AK24","v":2.2411389127892232},{"$f":"TNC_Sce1LFG!AW24","v":9.2060016694639358E-3},{"$f":"TNC_Sce1LFG!BI24","v":0.28732550163964404},{"$f":"TNC_Sce1LFG!BU24","v":7.0700121670385133E-4},{"$f":"TNC_Sce1LFG!CG24","v":3.9817938833913408E-2},{"$f":"TNC_Sce1LFG!CS24","v":3.2125682104785129E-3},{"$f":"TNC_Sce1LFG!CW24","v":66.94416683671092},{"$f":"TNC_Sce1LFG!CY24","v":1673.604170917773},{"$f":"TNC_Sce1LFG!DE24","v":20.603347739205958},{"$f":"TNC_Sce1LFG!DH24","v":46.340819097504962},{"$f":"TNC_Sce1LFG!DJ24","v":46.337606529294476},{"$f":"TNC_Sce1LFG!DM24","v":1158.5204774376241},{"$f":"TNC_Sce1LFG!DO24","v":1158.440163232362},{"$f":"'6. TNC Assumptions'!D315","v":64.967607031565734},{"$f":"'6. TNC Assumptions'!F315","v":216.55869010521911},{"$f":"'6. TNC Assumptions'!H315","v":51.974085625252584},{"$f":"'6. TNC Assumptions'!J315","v":9.0232787543841297},{"$f":"'6. TNC Assumptions'!L315","v":22.558196885960328},{"$f":"'6. TNC Assumptions'!N315","v":1.3534918131576195},{"$f":"'6. TNC Assumptions'!P315","v":76.75269750366698},{"$f":"'6. TNC Assumptions'!R315","v":7.7865000000000011},{"$f":"'6. TNC Assumptions'!T315","v":0.18939},{"$f":"TNC_Sce2Comp!M24","v":6.0692551640417562},{"$f":"TNC_Sce2Comp!Y24","v":58.048643709779924},{"$f":"TNC_Sce2Comp!AK24","v":2.2364739820182815},{"$f":"TNC_Sce2Comp!AW24","v":9.2060016694639358E-3},{"$f":"TNC_Sce2Comp!BI24","v":0.28732550163964404},{"$f":"TNC_Sce2Comp!BU24","v":7.0700121670385133E-4},{"$f":"TNC_Sce2Comp!CG24","v":3.9817938833913408E-2},{"$f":"TNC_Sce2Comp!CS24","v":3.2125682104785129E-3},{"$f":"TNC_Sce2Comp!CW24","v":66.694641867410155},{"$f":"TNC_Sce2Comp!CY24","v":1667.3660466852539},{"$f":"TNC_Sce2Comp!DE24","v":18.308},{"$f":"TNC_Sce2Comp!DH24","v":48.386641867410155},{"$f":"TNC_Sce2Comp!DJ24","v":48.383429299199683},{"$f":"TNC_Sce2Comp!DM24","v":1209.6660466852538},{"$f":"TNC_Sce2Comp!DO24","v":1209.585732479992},{"$f":"'6. TNC Assumptions'!Y315","v":67.67459065788097},{"$f":"'6. TNC Assumptions'!AA315","v":225.58196885960325},{"$f":"'6. TNC Assumptions'!AC315","v":51.974085625252584},{"$f":"'6. TNC Assumptions'!AE315","v":9.0232787543841297},{"$f":"'6. TNC Assumptions'!AG315","v":21.655869010521915},{"$f":"'6. TNC Assumptions'!AI315","v":1.3534918131576195},{"$f":"'6. TNC Assumptions'!AK315","v":65.924762998405981},{"$f":"'6. TNC Assumptions'!AM315","v":7.7865000000000011},{"$f":"'6. TNC Assumptions'!AO315","v":0.18939},{"$f":"TNC_Sce3Recycle!M24","v":6.1108147878378647},{"$f":"TNC_Sce3Recycle!Y24","v":58.251944124513628},{"$f":"TNC_Sce3Recycle!AK24","v":2.2364739820182815},{"$f":"TNC_Sce3Recycle!AW24","v":9.2060016694639358E-3},{"$f":"TNC_Sce3Recycle!BI24","v":0.28672743359208741},{"$f":"TNC_Sce3Recycle!BU24","v":7.0700121670385133E-4},{"$f":"TNC_Sce3Recycle!CG24","v":3.9817938833913408E-2},{"$f":"TNC_Sce3Recycle!CS24","v":3.2125682104785129E-3},{"$f":"TNC_Sce3Recycle!CW24","v":66.938903837892425},{"$f":"TNC_Sce3Recycle!CY24","v":1673.4725959473105},{"$f":"TNC_Sce3Recycle!DE24","v":18.308},{"$f":"TNC_Sce3Recycle!DH24","v":48.630903837892426},{"$f":"TNC_Sce3Recycle!DJ24","v":48.627691269681939},{"$f":"TNC_Sce3Recycle!DM24","v":1215.7725959473107},{"$f":"TNC_Sce3Recycle!DO24","v":1215.6922817420484},{"$f":"'6. TNC Assumptions'!D372","v":67.67459065788097},{"$f":"'6. TNC Assumptions'!F372","v":225.58196885960325},{"$f":"'6. TNC Assumptions'!H372","v":54.139672526304778},{"$f":"'6. TNC Assumptions'!J372","v":9.0232787543841297},{"$f":"'6. TNC Assumptions'!L372","v":22.558196885960328},{"$f":"'6. TNC Assumptions'!N372","v":1.3534918131576195},{"$f":"'6. TNC Assumptions'!P372","v":62.856848221915413},{"$f":"'6. TNC Assumptions'!R372","v":7.7865000000000011},{"$f":"'6. TNC Assumptions'!T372","v":0.18939},{"$f":"TNC_Sce4WTE!M24","v":6.1108147878378647},{"$f":"TNC_Sce4WTE!Y24","v":58.251944124513628},{"$f":"TNC_Sce4WTE!AK24","v":2.2411389127892232},{"$f":"TNC_Sce4WTE!AW24","v":9.2060016694639358E-3},{"$f":"TNC_Sce4WTE!BI24","v":0.28732550163964404},{"$f":"TNC_Sce4WTE!BU24","v":7.0700121670385133E-4},{"$f":"TNC_Sce4WTE!CG24","v":3.9817938833913408E-2},{"$f":"TNC_Sce4WTE!CS24","v":3.2125682104785129E-3},{"$f":"TNC_Sce4WTE!CW24","v":66.94416683671092},{"$f":"TNC_Sce4WTE!CY24","v":1673.604170917773},{"$f":"TNC_Sce4WTE!DE24","v":18.308},{"$f":"TNC_Sce4WTE!DH24","v":48.63616683671092},{"$f":"TNC_Sce4WTE!DJ24","v":48.632954268500434},{"$f":"TNC_Sce4WTE!DM24","v":1215.9041709177729},{"$f":"TNC_Sce4WTE!DO24","v":1215.8238567125109},null,1215.8238567125109,0,1158.440163232362,0,1209.585732479992,0,1215.6922817420484,0,1215.8238567125109,0,null,2018,1215.8238567125109,1158.440163232362,1209.585732479992,1215.6922817420484,1215.8238567125109]
[2019,{"$f":"'6. TNC Assumptions'!D25","v":1.222586},{"$f":"'6. TNC Assumptions'!F25","v":376.40478172790353},{"$f":"'6. TNC Assumptions'!H25","v":460.18721647359064},{"$f":"'6. TNC Assumptions'!N25","v":241.18721647359064},{"$f":"'6. TNC Assumptions'!D84","v":0.15},{"$f":"'6. TNC Assumptions'!F84","v":0.5},{"$f":"'6. TNC Assumptions'!H84","v":0.12},{"$f":"'6. TNC Assumptions'!J84","v":2.0000000000000004E-2},{"$f":"'6. TNC Assumptions'!L84","v":0.05},{"$f":"'6. TNC Assumptions'!N84","v":3.0000000000000001E-3},{"$f":"'6. TNC Assumptions'!P84","v":0.157},{"$f":"'6. TNC Assumptions'!R84","v":1.8330311442895313E-2},{"$f":"'6. TNC Assumptions'!T84","v":4.1154989365261685E-4},{"$f":"'6. TNC Assumptions'!D259","v":69.028082471038587},{"$f":"'6. TNC Assumptions'!F259","v":230.09360823679532},{"$f":"'6. TNC Assumptions'!H259","v":55.222465976830875},{"$f":"'6. TNC Assumptions'!J259","v":9.2037443294718138},{"$f":"'6. TNC Assumptions'!L259","v":23.009360823679533},{"$f":"'6. TNC Assumptions'!N259","v":1.380561649420772},{"$f":"'6. TNC Assumptions'!P259","v":72.249392986353726},{"$f":"'6. TNC Assumptions'!R259","v":8.4353750000000005},{"$f":"'6. TNC Assumptions'!T259","v":0.18939},{"$f":"TNC_BAUCH4!M25","v":6.2157424635002219},{"$f":"TNC_BAUCH4!Y25","v":59.513436907609773},{"$f":"TNC_BAUCH4!AK25","v":2.32753554115342},{"$f":"TNC_BAUCH4!AW25","v":9.6652448659830421E-3},{"$f":"TNC_BAUCH4!BI25","v":0.29840199245556676},{"$f":"TNC_BAUCH4!BU25","v":7.3853093514777827E-4},{"$f":"TNC_BAUCH4!CG25","v":4.209302869184707E-2},{"$f":"TNC_BAUCH4!CS25","v":2.9323931729828092E-3},{"$f":"TNC_BAUCH4!CW25","v":68.410546102384941},{"$f":"TNC_BAUCH4!CY25","v":1710.2636525596236},{"$f":"TNC_BAUCH4!CW25","v":68.410546102384941},{"$f":"TNC_BAUCH4!DH25","v":50.102546102384942},{"$f":"TNC_BAUCH4!DJ25","v":50.099613709211958},{"$f":"TNC_BAUCH4!DM25","v":1252.5636525596235},{"$f":"TNC_BAUCH4!DO25","v":1252.4903427302991},{"$f":"'6. TNC Assumptions'!Y259","v":69.028082471038587},{"$f":"'6. TNC Assumptions'!AA259","v":230.09360823679532},{"$f":"'6. TNC Assumptions'!AC259","v":55.222465976830875},{"$f":"'6. TNC Assumptions'!AE259","v":9.2037443294718138},{"$f":"'6. TNC Assumptions'!AG259","v":23.009360823679533},{"$f":"'6. TNC Assumptions'!AI259","v":1.380561649420772},{"$f":"'6. TNC Assumptions'!AK259","v":63.624627986353744},{"$f":"'6. TNC Assumptions'!AM259","v":8.4353750000000005},{"$f":"'6. TNC Assumptions'!AO259","v":0.18939},{"$f":"TNC_Sce1LFG!M25","v":6.2157424635002219},{"$f":"TNC_Sce1LFG!Y25","v":59.513436907609773},{"$f":"TNC_Sce1LFG!AK25","v":2.32753554115342},{"$f":"TNC_Sce1LFG!AW25","v":9.6652448659830421E-3},{"$f":"TNC_Sce1LFG!BI25","v":0.29840199245556676},{"$f":"TNC_Sce1LFG!BU25","v":7.3853093514777827E-4},{"$f":"TNC_Sce1LFG!CG25","v":4.209302869184707E-2},{"$f":"TNC_Sce1LFG!CS25","v":2.9323931729828092E-3},{"$f":"TNC_Sce1LFG!CW25","v":68.410546102384941},{"$f":"TNC_Sce1LFG!CY25","v":1710.2636525596236},{"$f":"TNC_Sce1LFG!DE25","v":21.751021608808937},{"$f":"TNC_Sce1LFG!DH25","v":46.659524493576001},{"$f":"TNC_Sce1LFG!DJ25","v":46.656592100403017},{"$f":"TNC_Sce1LFG!DM25","v":1166.4881123394},{"$f":"TNC_Sce1LFG!DO25","v":1166.4148025100753},{"$f":"'6. TNC Assumptions'!D316","v":64.886397522776264},{"$f":"'6. TNC Assumptions'!F316","v":216.28799174258759},{"$f":"'6. TNC Assumptions'!H316","v":51.909118018221022},{"$f":"'6. TNC Assumptions'!J316","v":9.2037443294718138},{"$f":"'6. TNC Assumptions'!L316","v":23.009360823679533},{"$f":"'6. TNC Assumptions'!N316","v":1.380561649420772},{"$f":"'6. TNC Assumptions'!P316","v":84.885277387433632},{"$f":"'6. TNC Assumptions'!R316","v":8.4353750000000005},{"$f":"'6. TNC Assumptions'!T316","v":0.18939},{"$f":"TNC_Sce2Comp!M25","v":6.1031025820199307},{"$f":"TNC_Sce2Comp!Y25","v":58.927186654442728},{"$f":"TNC_Sce2Comp!AK25","v":2.3136695297595846},{"$f":"TNC_Sce2Comp!AW25","v":9.6652448659830421E-3},{"$f":"TNC_Sce2Comp!BI25","v":0.29840199245556676},{"$f":"TNC_Sce2Comp!BU25","v":7.3853093514777827E-4},{"$f":"TNC_Sce2Comp!CG25","v":4.209302869184707E-2},{"$f":"TNC_Sce2Comp!CS25","v":2.9323931729828092E-3},{"$f":"TNC_Sce2Comp!CW25","v":67.697789956343769},{"$f":"TNC_Sce2Comp!CY25","v":1692.4447489085942},{"$f":"TNC_Sce2Comp!DE25","v":18.308},{"$f":"TNC_Sce2Comp!DH25","v":49.389789956343769},{"$f":"TNC_Sce2Comp!DJ25","v":49.386857563170786},{"$f":"TNC_Sce2Comp!DM25","v":1234.7447489085941},{"$f":"TNC_Sce2Comp!DO25","v":1234.6714390792697},{"$f":"'6. TNC Assumptions'!Y316","v":69.028082471038587},{"$f":"'6. TNC Assumptions'!AA316","v":230.09360823679532},{"$f":"'6. TNC Assumptions'!AC316","v":51.909118018221022},{"$f":"'6. TNC Assumptions'!AE316","v":9.2037443294718138},{"$f":"'6. TNC Assumptions'!AG316","v":21.628799174258759},{"$f":"'6. TNC Assumptions'!AI316","v":1.380561649420772},{"$f":"'6. TNC Assumptions'!AK316","v":68.318537594384338},{"$f":"'6. TNC Assumptions'!AM316","v":8.4353750000000005},{"$f":"'6. TNC Assumptions'!AO316","v":0.18939},{"$f":"TNC_Sce3Recycle!M25","v":6.2157424635002219},{"$f":"TNC_Sce3Recycle!Y25","v":59.513436907609773},{"$f":"TNC_Sce3Recycle!AK25","v":2.3136695297595846},{"$f":"TNC_Sce3Recycle!AW25","v":9.6652448659830421E-3},{"$f":"TNC_Sce3Recycle!BI25","v":0.29662429868712625},{"$f":"TNC_Sce3Recycle!BU25","v":7.3853093514777827E-4},{"$f":"TNC_Sce3Recycle!CG25","v":4.209302869184707E-2},{"$f":"TNC_Sce3Recycle!CS25","v":2.9323931729828092E-3},{"$f":"TNC_Sce3Recycle!CW25","v":68.394902397222666},{"$f":"TNC_Sce3Recycle!CY25","v":1709.8725599305667},{"$f":"TNC_Sce3Recycle!DE25","v":18.308},{"$f":"TNC_Sce3Recycle!DH25","v":50.086902397222666},{"$f":"TNC_Sce3Recycle!DJ25","v":50.083970004049682},{"$f":"TNC_Sce3Recycle!DM25","v":1252.1725599305666},{"$f":"TNC_Sce3Recycle!DO25","v":1252.099250101242},{"$f":"'6. TNC Assumptions'!D373","v":36.178082471038593},{"$f":"'6. TNC Assumptions'!F373","v":120.5936082367953},{"$f":"'6. TNC Assumptions'!H373","v":28.942465976830874},{"$f":"'6. TNC Assumptions'!J373","v":4.823744329471813},{"$f":"'6. TNC Assumptions'!L373","v":12.059360823679533},{"$f":"'6. TNC Assumptions'!N373","v":0.72356164942077195},{"$f":"'6. TNC Assumptions'!P373","v":248.24162798635376},{"$f":"'6. TNC Assumptions'!R373","v":8.4353750000000005},{"$f":"'6. TNC Assumptions'!T373","v":0.18939},{"$f":"TNC_Sce4WTE!M25","v":6.2157424635002219},{"$f":"TNC_Sce4WTE!Y25","v":59.513436907609773},{"$f":"TNC_Sce4WTE!AK25","v":2.32753554115342},{"$f":"TNC_Sce4WTE!AW25","v":9.6652448659830421E-3},{"$f":"TNC_Sce4WTE!BI25","v":0.29840199245556676},{"$f":"TNC_Sce4WTE!BU25","v":7.3853093514777827E-4},{"$f":"TNC_Sce4WTE!CG25","v":4.209302869184707E-2},{"$f":"TNC_Sce4WTE!CS25","v":2.9323931729828092E-3},{"$f":"TNC_Sce4WTE!CW25","v":68.410546102384941},{"$f":"TNC_Sce4WTE!CY25","v":1710.2636525596236},{"$f":"TNC_Sce4WTE!DE25","v":18.308},{"$f":"TNC_Sce4WTE!DH25","v":50.102546102384942},{"$f":"TNC_Sce4WTE!DJ25","v":50.099613709211958},{"$f":"TNC_Sce4WTE!DM25","v":1252.5636525596235},{"$f":"TNC_Sce4WTE!DO25","v":1252.4903427302991},null,1252.4903427302991,0,1166.4148025100753,0,1234.6714390792697,0,1252.099250101242,0,1252.4903427302991,0,null,2019,1252.4903427302991,1166.4148025100753,1234.6714390792697,1252.099250101242,1252.4903427302991]
[2020,{"$f":"'6. TNC Assumptions'!D26","v":1.2218556},{"$f":"'6. TNC Assumptions'!F26","v":384.16238449376704},{"$f":"'6. TNC Assumptions'!H26","v":469.39096080306246},{"$f":"'6. TNC Assumptions'!N26","v":250.39096080306246},{"$f":"'6. TNC Assumptions'!D85","v":0.15},{"$f":"'6. TNC Assumptions'!F85","v":0.5},{"$f":"'6. TNC Assumptions'!H85","v":0.12},{"$f":"'6. TNC Assumptions'!J85","v":0.02},{"$f":"'6. TNC Assumptions'!L85","v":0.05},{"$f":"'6. TNC Assumptions'!N85","v":3.0000000000000001E-3},{"$f":"'6. TNC Assumptions'!P85","v":0.157},{"$f":"'6. TNC Assumptions'!R85","v":1.93532700000403E-2},{"$f":"'6. TNC Assumptions'!T85","v":4.0348028789472239E-4},{"$f":"'6. TNC Assumptions'!D260","v":70.408644120459371},{"$f":"'6. TNC Assumptions'!F260","v":234.69548040153123},{"$f":"'6. TNC Assumptions'!H260","v":56.326915296367496},{"$f":"'6. TNC Assumptions'!J260","v":9.3878192160612493},{"$f":"'6. TNC Assumptions'!L260","v":23.469548040153125},{"$f":"'6. TNC Assumptions'!N260","v":1.4081728824091875},{"$f":"'6. TNC Assumptions'!P260","v":73.694380846080804},{"$f":"'6. TNC Assumptions'!R260","v":9.0842500000000008},{"$f":"'6. TNC Assumptions'!T260","v":0.18939},{"$f":"TNC_BAUCH4!M26","v":6.3284684041526553},{"$f":"TNC_BAUCH4!Y26","v":60.785080408126625},{"$f":"TNC_BAUCH4!AK26","v":2.4128494528872686},{"$f":"TNC_BAUCH4!AW26","v":1.0124210179758777E-2},{"$f":"TNC_BAUCH4!BI26","v":0.30933967344708574},{"$f":"TNC_BAUCH4!BU26","v":7.6984314257109001E-4},{"$f":"TNC_BAUCH4!CG26","v":4.458853679918099E-2},{"$f":"TNC_BAUCH4!CS26","v":2.6960193513591111E-3},{"$f":"TNC_BAUCH4!CW26","v":69.893916548086509},{"$f":"TNC_BAUCH4!CY26","v":1747.3479137021627},{"$f":"TNC_BAUCH4!CW26","v":69.893916548086509},{"$f":"TNC_BAUCH4!DH26","v":51.585916548086509},{"$f":"TNC_BAUCH4!DJ26","v":51.583220528735147},{"$f":"TNC_BAUCH4!DM26","v":1289.6479137021627},{"$f":"TNC_BAUCH4!DO26","v":1289.5805132183787},{"$f":"'6. TNC Assumptions'!Y260","v":70.408644120459371},{"$f":"'6. TNC Assumptions'!AA260","v":234.69548040153123},{"$f":"'6. TNC Assumptions'!AC260","v":56.326915296367496},{"$f":"'6. TNC Assumptions'!AE260","v":9.3878192160612493},{"$f":"'6. TNC Assumptions'!AG260","v":23.469548040153125},{"$f":"'6. TNC Assumptions'!AI260","v":1.4081728824091875},{"$f":"'6. TNC Assumptions'!AK260","v":64.420740846080832},{"$f":"'6. TNC Assumptions'!AM260","v":9.0842500000000008},{"$f":"'6. TNC Assumptions'!AO260","v":0.18939},{"$f":"TNC_Sce1LFG!M26","v":6.3284684041526553},{"$f":"TNC_Sce1LFG!Y26","v":60.785080408126625},{"$f":"TNC_Sce1LFG!AK26","v":2.4128494528872686},{"$f":"TNC_Sce1LFG!AW26","v":1.0124210179758777E-2},{"$f":"TNC_Sce1LFG!BI26","v":0.30933967344708574},{"$f":"TNC_Sce1LFG!BU26","v":7.6984314257109001E-4},{"$f":"TNC_Sce1LFG!CG26","v":4.458853679918099E-2},{"$f":"TNC_Sce1LFG!CS26","v":2.6960193513591111E-3},{"$f":"TNC_Sce1LFG!CW26","v":69.893916548086509},{"$f":"TNC_Sce1LFG!CY26","v":1747.3479137021627},{"$f":"TNC_Sce1LFG!DE26","v":22.898695478411916},{"$f":"TNC_Sce1LFG!DH26","v":46.995221069674592},{"$f":"TNC_Sce1LFG!DJ26","v":46.992525050323231},{"$f":"TNC_Sce1LFG!DM26","v":1174.8805267418647},{"$f":"TNC_Sce1LFG!DO26","v":1174.8131262580807},{"$f":"'6. TNC Assumptions'!D317","v":64.775952590822627},{"$f":"'6. TNC Assumptions'!F317","v":215.91984196940874},{"$f":"'6. TNC Assumptions'!H317","v":51.820762072658098},{"$f":"'6. TNC Assumptions'!J317","v":9.3878192160612493},{"$f":"'6. TNC Assumptions'!L317","v":23.469548040153125},{"$f":"'6. TNC Assumptions'!N317","v":1.4081728824091875},{"$f":"'6. TNC Assumptions'!P317","v":93.335224031549387},{"$f":"'6. TNC Assumptions'!R317","v":9.0842500000000008},{"$f":"'6. TNC Assumptions'!T317","v":0.18939},{"$f":"TNC_Sce2Comp!M26","v":6.1232477358209287},{"$f":"TNC_Sce2Comp!Y26","v":59.655940441342011},{"$f":"TNC_Sce2Comp!AK26","v":2.3853606876346487},{"$f":"TNC_Sce2Comp!AW26","v":1.0124210179758777E-2},{"$f":"TNC_Sce2Comp!BI26","v":0.30933967344708574},{"$f":"TNC_Sce2Comp!BU26","v":7.6984314257109001E-4},{"$f":"TNC_Sce2Comp!CG26","v":4.458853679918099E-2},{"$f":"TNC_Sce2Comp!CS26","v":2.6960193513591111E-3},{"$f":"TNC_Sce2Comp!CW26","v":68.532067147717541},{"$f":"TNC_Sce2Comp!CY26","v":1713.3016786929386},{"$f":"TNC_Sce2Comp!DE26","v":18.308},{"$f":"TNC_Sce2Comp!DH26","v":50.224067147717541},{"$f":"TNC_Sce2Comp!DJ26","v":50.221371128366179},{"$f":"TNC_Sce2Comp!DM26","v":1255.6016786929385},{"$f":"TNC_Sce2Comp!DO26","v":1255.5342782091545},{"$f":"'6. TNC Assumptions'!Y317","v":70.408644120459371},{"$f":"'6. TNC Assumptions'!AA317","v":234.69548040153123},{"$f":"'6. TNC Assumptions'!AC317","v":51.820762072658098},{"$f":"'6. TNC Assumptions'!AE317","v":9.3878192160612493},{"$f":"'6. TNC Assumptions'!AG317","v":21.591984196940874},{"$f":"'6. TNC Assumptions'!AI317","v":1.4081728824091875},{"$f":"'6. TNC Assumptions'!AK317","v":70.804457913002466},{"$f":"'6. TNC Assumptions'!AM317","v":9.0842500000000008},{"$f":"'6. TNC Assumptions'!AO317","v":0.18939},{"$f":"TNC_Sce3Recycle!M26","v":6.3284684041526553},{"$f":"TNC_Sce3Recycle!Y26","v":60.785080408126625},{"$f":"TNC_Sce3Recycle!AK26","v":2.3853606876346487},{"$f":"TNC_Sce3Recycle!AW26","v":1.0124210179758777E-2},{"$f":"TNC_Sce3Recycle!BI26","v":0.30581547277367294},{"$f":"TNC_Sce3Recycle!BU26","v":7.6984314257109001E-4},{"$f":"TNC_Sce3Recycle!CG26","v":4.458853679918099E-2},{"$f":"TNC_Sce3Recycle!CS26","v":2.6960193513591111E-3},{"$f":"TNC_Sce3Recycle!CW26","v":69.86290358216047},{"$f":"TNC_Sce3Recycle!CY26","v":1746.5725895540118},{"$f":"TNC_Sce3Recycle!DE26","v":18.308},{"$f":"TNC_Sce3Recycle!DH26","v":51.55490358216047},{"$f":"TNC_Sce3Recycle!DJ26","v":51.552207562809109},{"$f":"TNC_Sce3Recycle!DM26","v":1288.8725895540117},{"$f":"TNC_Sce3Recycle!DO26","v":1288.8051890702277},{"$f":"'6. TNC Assumptions'!D374","v":37.55864412045937},{"$f":"'6. TNC Assumptions'!F374","v":125.19548040153123},{"$f":"'6. TNC Assumptions'!H374","v":30.046915296367494},{"$f":"'6. TNC Assumptions'!J374","v":5.0078192160612494},{"$f":"'6. TNC Assumptions'!L374","v":12.519548040153124},{"$f":"'6. TNC Assumptions'!N374","v":0.75117288240918734},{"$f":"'6. TNC Assumptions'!P374","v":249.03774084608079},{"$f":"'6. TNC Assumptions'!R374","v":9.0842500000000008},{"$f":"'6. TNC Assumptions'!T374","v":0.18939},{"$f":"TNC_Sce4WTE!M26","v":5.2996196878183772},{"$f":"TNC_Sce4WTE!Y26","v":55.752181848814018},{"$f":"TNC_Sce4WTE!AK26","v":2.297364576050609},{"$f":"TNC_Sce4WTE!AW26","v":9.7475894877791305E-3},{"$f":"TNC_Sce4WTE!BI26","v":0.29453392000648843},{"$f":"TNC_Sce4WTE!BU26","v":7.378008744680591E-4},{"$f":"TNC_Sce4WTE!CG26","v":4.458853679918099E-2},{"$f":"TNC_Sce4WTE!CS26","v":2.6960193513591111E-3},{"$f":"TNC_Sce4WTE!CW26","v":63.70146997920228},{"$f":"TNC_Sce4WTE!CY26","v":1592.5367494800571},{"$f":"TNC_Sce4WTE!DE26","v":18.308},{"$f":"TNC_Sce4WTE!DH26","v":45.39346997920228},{"$f":"TNC_Sce4WTE!DJ26","v":45.390773959850925},{"$f":"TNC_Sce4WTE!DM26","v":1134.8367494800571},{"$f":"TNC_Sce4WTE!DO26","v":1134.769348996273},null,1289.5805132183787,0,1174.8131262580807,0,1255.5342782091545,0,1288.8051890702277,0,1134.769348996273,0,null,2020,1289.5805132183787,1174.8131262580807,1255.5342782091545,1288.8051890702277,1134.769348996273]
[2021,{"$f":"'6. TNC Assumptions'!D27","v":1.2211252000000001},{"$f":"'6. TNC Assumptions'!F27","v":392.08000950199346},{"$f":"'6. TNC Assumptions'!H27","v":478.7787800191237},{"$f":"'6. TNC Assumptions'!N27","v":259.7787800191237},{"$f":"'6. TNC Assumptions'!D86","v":0.15},{"$f":"'6. TNC Assumptions'!F86","v":0.5},{"$f":"'6. TNC Assumptions'!H86","v":0.12},{"$f":"'6. TNC Assumptions'!J86","v":0.02},{"$f":"'6. TNC Assumptions'!L86","v":0.05},{"$f":"'6. TNC Assumptions'!N86","v":3.0000000000000001E-3},{"$f":"'6. TNC Assumptions'!P86","v":0.157},{"$f":"'6. TNC Assumptions'!R86","v":2.0329065126092751E-2},{"$f":"'6. TNC Assumptions'!T86","v":3.9556890970070827E-4},{"$f":"'6. TNC Assumptions'!D261","v":71.816817002868547},{"$f":"'6. TNC Assumptions'!F261","v":239.38939000956185},{"$f":"'6. TNC Assumptions'!H261","v":57.453453602294843},{"$f":"'6. TNC Assumptions'!J261","v":9.575575600382475},{"$f":"'6. TNC Assumptions'!L261","v":23.938939000956186},{"$f":"'6. TNC Assumptions'!N261","v":1.4363363400573712},{"$f":"'6. TNC Assumptions'!P261","v":75.16826846300242},{"$f":"'6. TNC Assumptions'!R261","v":9.7331250000000011},{"$f":"'6. TNC Assumptions'!T261","v":0.18939},{"$f":"TNC_BAUCH4!M27","v":6.4472694944776769},{"$f":"TNC_BAUCH4!Y27","v":62.069435040255115},{"$f":"TNC_BAUCH4!AK27","v":2.4972490109139982},{"$f":"TNC_BAUCH4!AW27","v":1.0583217520369179E-2},{"$f":"TNC_BAUCH4!BI27","v":0.32016012960435875},{"$f":"TNC_BAUCH4!BU27","v":8.0097485134130342E-4},{"$f":"TNC_BAUCH4!CG27","v":4.7297948812157965E-2},{"$f":"TNC_BAUCH4!CS27","v":2.4965990744907672E-3},{"$f":"TNC_BAUCH4!CW27","v":71.395292415509516},{"$f":"TNC_BAUCH4!CY27","v":1784.882310387738},{"$f":"TNC_BAUCH4!CW27","v":71.395292415509516},{"$f":"TNC_BAUCH4!DH27","v":53.087292415509516},{"$f":"TNC_BAUCH4!DJ27","v":53.084795816435026},{"$f":"TNC_BAUCH4!DM27","v":1327.182310387738},{"$f":"TNC_BAUCH4!DO27","v":1327.1198954108756},{"$f":"'6. TNC Assumptions'!Y261","v":71.816817002868547},{"$f":"'6. TNC Assumptions'!AA261","v":239.38939000956185},{"$f":"'6. TNC Assumptions'!AC261","v":57.453453602294843},{"$f":"'6. TNC Assumptions'!AE261","v":9.575575600382475},{"$f":"'6. TNC Assumptions'!AG261","v":23.938939000956186},{"$f":"'6. TNC Assumptions'!AI261","v":1.4363363400573712},{"$f":"'6. TNC Assumptions'!AK261","v":65.245753463002472},{"$f":"'6. TNC Assumptions'!AM261","v":9.7331250000000011},{"$f":"'6. TNC Assumptions'!AO261","v":0.18939},{"$f":"TNC_Sce1LFG!M27","v":6.4472694944776769},{"$f":"TNC_Sce1LFG!Y27","v":62.069435040255115},{"$f":"TNC_Sce1LFG!AK27","v":2.4972490109139982},{"$f":"TNC_Sce1LFG!AW27","v":1.0583217520369179E-2},{"$f":"TNC_Sce1LFG!BI27","v":0.32016012960435875},{"$f":"TNC_Sce1LFG!BU27","v":8.0097485134130342E-4},{"$f":"TNC_Sce1LFG!CG27","v":4.7297948812157965E-2},{"$f":"TNC_Sce1LFG!CS27","v":2.4965990744907672E-3},{"$f":"TNC_Sce1LFG!CW27","v":71.395292415509516},{"$f":"TNC_Sce1LFG!CY27","v":1784.882310387738},{"$f":"TNC_Sce1LFG!DE27","v":24.046369348014895},{"$f":"TNC_Sce1LFG!DH27","v":47.348923067494624},{"$f":"TNC_Sce1LFG!DJ27","v":47.346426468420134},{"$f":"TNC_Sce1LFG!DM27","v":1183.7230766873656},{"$f":"TNC_Sce1LFG!DO27","v":1183.6606617105033},{"$f":"'6. TNC Assumptions'!D318","v":64.635135302581688},{"$f":"'6. TNC Assumptions'!F318","v":215.45045100860568},{"$f":"'6. TNC Assumptions'!H318","v":51.708108242065357},{"$f":"'6. TNC Assumptions'!J318","v":9.575575600382475},{"$f":"'6. TNC Assumptions'!L318","v":23.938939000956186},{"$f":"'6. TNC Assumptions'!N318","v":1.4363363400573712},{"$f":"'6. TNC Assumptions'!P318","v":102.11171952447495},{"$f":"'6. TNC Assumptions'!R318","v":9.7331250000000011},{"$f":"'6. TNC Assumptions'!T318","v":0.18939},{"$f":"TNC_Sce2Comp!M27","v":6.1332923456364101},{"$f":"TNC_Sce2Comp!Y27","v":60.253843271191194},{"$f":"TNC_Sce2Comp!AK27","v":2.4518168086613326},{"$f":"TNC_Sce2Comp!AW27","v":1.0583217520369179E-2},{"$f":"TNC_Sce2Comp!BI27","v":0.32016012960435875},{"$f":"TNC_Sce2Comp!BU27","v":8.0097485134130342E-4},{"$f":"TNC_Sce2Comp!CG27","v":4.7297948812157965E-2},{"$f":"TNC_Sce2Comp!CS27","v":2.4965990744907672E-3},{"$f":"TNC_Sce2Comp!CW27","v":69.220291295351657},{"$f":"TNC_Sce2Comp!CY27","v":1730.5072823837913},{"$f":"TNC_Sce2Comp!DE27","v":18.308},{"$f":"TNC_Sce2Comp!DH27","v":50.912291295351658},{"$f":"TNC_Sce2Comp!DJ27","v":50.909794696277167},{"$f":"TNC_Sce2Comp!DM27","v":1272.8072823837915},{"$f":"TNC_Sce2Comp!DO27","v":1272.7448674069292},{"$f":"'6. TNC Assumptions'!Y318","v":71.816817002868547},{"$f":"'6. TNC Assumptions'!AA318","v":239.38939000956185},{"$f":"'6. TNC Assumptions'!AC318","v":51.708108242065357},{"$f":"'6. TNC Assumptions'!AE318","v":9.575575600382475},{"$f":"'6. TNC Assumptions'!AG318","v":21.545045100860566},{"$f":"'6. TNC Assumptions'!AI318","v":1.4363363400573712},{"$f":"'6. TNC Assumptions'!AK318","v":73.384992723327514},{"$f":"'6. TNC Assumptions'!AM318","v":9.7331250000000011},{"$f":"'6. TNC Assumptions'!AO318","v":0.18939},{"$f":"TNC_Sce3Recycle!M27","v":6.4472694944776769},{"$f":"TNC_Sce3Recycle!Y27","v":62.069435040255115},{"$f":"TNC_Sce3Recycle!AK27","v":2.4518168086613326},{"$f":"TNC_Sce3Recycle!AW27","v":1.0583217520369179E-2},{"$f":"TNC_Sce3Recycle!BI27","v":0.31433548828991448},{"$f":"TNC_Sce3Recycle!BU27","v":8.0097485134130342E-4},{"$f":"TNC_Sce3Recycle!CG27","v":4.7297948812157965E-2},{"$f":"TNC_Sce3Recycle!CS27","v":2.4965990744907672E-3},{"$f":"TNC_Sce3Recycle!CW27","v":71.344035571942399},{"$f":"TNC_Sce3Recycle!CY27","v":1783.6008892985599},{"$f":"TNC_Sce3Recycle!DE27","v":18.308},{"$f":"TNC_Sce3Recycle!DH27","v":53.036035571942399},{"$f":"TNC_Sce3Recycle!DJ27","v":53.033538972867909},{"$f":"TNC_Sce3Recycle!DM27","v":1325.9008892985601},{"$f":"TNC_Sce3Recycle!DO27","v":1325.8384743216977},{"$f":"'6. TNC Assumptions'!D375","v":38.966817002868552},{"$f":"'6. TNC Assumptions'!F375","v":129.88939000956185},{"$f":"'6. TNC Assumptions'!H375","v":31.173453602294845},{"$f":"'6. TNC Assumptions'!J375","v":5.1955756003824742},{"$f":"'6. TNC Assumptions'!L375","v":12.988939000956186},{"$f":"'6. TNC Assumptions'!N375","v":0.77933634005737107},{"$f":"'6. TNC Assumptions'!P375","v":249.86275346300241},{"$f":"'6. TNC Assumptions'!R375","v":9.7331250000000011},{"$f":"'6. TNC Assumptions'!T375","v":0.18939},{"$f":"TNC_Sce4WTE!M27","v":4.7287628592464959},{"$f":"TNC_Sce4WTE!Y27","v":52.790457040951821},{"$f":"TNC_Sce4WTE!AK27","v":2.2740867486222376},{"$f":"TNC_Sce4WTE!AW27","v":9.8429298483393123E-3},{"$f":"TNC_Sce4WTE!BI27","v":0.29154958315669721},{"$f":"TNC_Sce4WTE!BU27","v":7.384530349909288E-4},{"$f":"TNC_Sce4WTE!CG27","v":4.7297948812157965E-2},{"$f":"TNC_Sce4WTE!CS27","v":2.4965990744907672E-3},{"$f":"TNC_Sce4WTE!CW27","v":60.145232162747227},{"$f":"TNC_Sce4WTE!CY27","v":1503.6308040686806},{"$f":"TNC_Sce4WTE!DE27","v":18.308},{"$f":"TNC_Sce4WTE!DH27","v":41.837232162747227},{"$f":"TNC_Sce4WTE!DJ27","v":41.834735563672737},{"$f":"TNC_Sce4WTE!DM27","v":1045.9308040686806},{"$f":"TNC_Sce4WTE!DO27","v":1045.8683890918185},null,1327.1198954108756,0,1183.6606617105033,0,1272.7448674069292,0,1325.8384743216977,0,1045.8683890918185,0,null,2021,1327.1198954108756,1183.6606617105033,1272.7448674069292,1325.8384743216977,1045.8683890918185]
[2022,{"$f":"'6. TNC Assumptions'!D28","v":1.2203948000000002},{"$f":"'6. TNC Assumptions'!F28","v":400.16096071493104},{"$f":"'6. TNC Assumptions'!H28","v":488.35435561950624},{"$f":"'6. TNC Assumptions'!N28","v":269.35435561950624},{"$f":"'6. TNC Assumptions'!D87","v":0.15},{"$f":"'6. TNC Assumptions'!F87","v":0.5},{"$f":"'6. TNC Assumptions'!H87","v":0.12},{"$f":"'6. TNC Assumptions'!J87","v":0.02},{"$f":"'6. TNC Assumptions'!L87","v":0.05},{"$f":"'6. TNC Assumptions'!N87","v":3.0000000000000001E-3},{"$f":"'6. TNC Assumptions'!P87","v":0.15700000000000003},{"$f":"'6. TNC Assumptions'!R87","v":2.1259153073038169E-2},{"$f":"'6. TNC Assumptions'!T87","v":3.8781265656932177E-4},{"$f":"'6. TNC Assumptions'!D262","v":73.253153342925927},{"$f":"'6. TNC Assumptions'!F262","v":244.17717780975312},{"$f":"'6. TNC Assumptions'!H262","v":58.602522674340747},{"$f":"'6. TNC Assumptions'!J262","v":9.7670871123901257},{"$f":"'6. TNC Assumptions'!L262","v":24.417717780975313},{"$f":"'6. TNC Assumptions'!N262","v":1.4650630668585187},{"$f":"'6. TNC Assumptions'!P262","v":76.671633832262486},{"$f":"'6. TNC Assumptions'!R262","v":10.382000000000001},{"$f":"'6. TNC Assumptions'!T262","v":0.18939},{"$f":"TNC_BAUCH4!M28","v":6.571007652062848},{"$f":"TNC_BAUCH4!Y28","v":63.368743881933241},{"$f":"TNC_BAUCH4!AK28","v":2.5808930990744834},{"$f":"TNC_BAUCH4!AW28","v":1.1042582001273848E-2},{"$f":"TNC_BAUCH4!BI28","v":0.33088373065057475},{"$f":"TNC_BAUCH4!BU28","v":8.3196179679606921E-4},{"$f":"TNC_BAUCH4!CG28","v":5.021494291497481E-2},{"$f":"TNC_BAUCH4!CS28","v":2.3283552031810365E-3},{"$f":"TNC_BAUCH4!CW28","v":72.915946205637368},{"$f":"TNC_BAUCH4!CY28","v":1822.8986551409341},{"$f":"TNC_BAUCH4!CW28","v":72.915946205637368},{"$f":"TNC_BAUCH4!DH28","v":54.607946205637369},{"$f":"TNC_BAUCH4!DJ28","v":54.605617850434193},{"$f":"TNC_BAUCH4!DM28","v":1365.1986551409343},{"$f":"TNC_BAUCH4!DO28","v":1365.1404462608548},{"$f":"'6. TNC Assumptions'!Y262","v":73.253153342925927},{"$f":"'6. TNC Assumptions'!AA262","v":244.17717780975312},{"$f":"'6. TNC Assumptions'!AC262","v":58.602522674340747},{"$f":"'6. TNC Assumptions'!AE262","v":9.7670871123901257},{"$f":"'6. TNC Assumptions'!AG262","v":24.417717780975313},{"$f":"'6. TNC Assumptions'!AI262","v":1.4650630668585187},{"$f":"'6. TNC Assumptions'!AK262","v":66.100243832262436},{"$f":"'6. TNC Assumptions'!AM262","v":10.382000000000001},{"$f":"'6. TNC Assumptions'!AO262","v":0.18939},{"$f":"TNC_Sce1LFG!M28","v":6.571007652062848},{"$f":"TNC_Sce1LFG!Y28","v":63.368743881933241},{"$f":"TNC_Sce1LFG!AK28","v":2.5808930990744834},{"$f":"TNC_Sce1LFG!AW28","v":1.1042582001273848E-2},{"$f":"TNC_Sce1LFG!BI28","v":0.33088373065057475},{"$f":"TNC_Sce1LFG!BU28","v":8.3196179679606921E-4},{"$f":"TNC_Sce1LFG!CG28","v":5.021494291497481E-2},{"$f":"TNC_Sce1LFG!CS28","v":2.3283552031810365E-3},{"$f":"TNC_Sce1LFG!CW28","v":72.915946205637368},{"$f":"TNC_Sce1LFG!CY28","v":1822.8986551409341},{"$f":"TNC_Sce1LFG!DE28","v":25.194043217617875},{"$f":"TNC_Sce1LFG!DH28","v":47.721902988019494},{"$f":"TNC_Sce1LFG!DJ28","v":47.719574632816318},{"$f":"TNC_Sce1LFG!DM28","v":1193.0475747004873},{"$f":"TNC_Sce1LFG!DO28","v":1192.989365820408},{"$f":"'6. TNC Assumptions'!D319","v":64.462774941774811},{"$f":"'6. TNC Assumptions'!F319","v":214.87591647258276},{"$f":"'6. TNC Assumptions'!H319","v":51.570219953419858},{"$f":"'6. TNC Assumptions'!J319","v":9.7670871123901257},{"$f":"'6. TNC Assumptions'!L319","v":24.417717780975313},{"$f":"'6. TNC Assumptions'!N319","v":1.4650630668585187},{"$f":"'6. TNC Assumptions'!P319","v":111.22418629150485},{"$f":"'6. TNC Assumptions'!R319","v":10.382000000000001},{"$f":"'6. TNC Assumptions'!T319","v":0.18939},{"$f":"TNC_Sce2Comp!M28","v":6.1356151084253918},{"$f":"TNC_Sce2Comp!Y28","v":60.736698449826498},{"$f":"TNC_Sce2Comp!AK28","v":2.5132850390161776},{"$f":"TNC_Sce2Comp!AW28","v":1.1042582001273848E-2},{"$f":"TNC_Sce2Comp!BI28","v":0.33088373065057475},{"$f":"TNC_Sce2Comp!BU28","v":8.3196179679606921E-4},{"$f":"TNC_Sce2Comp!CG28","v":5.021494291497481E-2},{"$f":"TNC_Sce2Comp!CS28","v":2.3283552031810365E-3},{"$f":"TNC_Sce2Comp!CW28","v":69.780900169834865},{"$f":"TNC_Sce2Comp!CY28","v":1744.5225042458717},{"$f":"TNC_Sce2Comp!DE28","v":18.308},{"$f":"TNC_Sce2Comp!DH28","v":51.472900169834865},{"$f":"TNC_Sce2Comp!DJ28","v":51.47057181463169},{"$f":"TNC_Sce2Comp!DM28","v":1286.8225042458716},{"$f":"TNC_Sce2Comp!DO28","v":1286.7642953657923},{"$f":"'6. TNC Assumptions'!Y319","v":73.253153342925927},{"$f":"'6. TNC Assumptions'!AA319","v":244.17717780975312},{"$f":"'6. TNC Assumptions'!AC319","v":51.570219953419858},{"$f":"'6. TNC Assumptions'!AE319","v":9.7670871123901257},{"$f":"'6. TNC Assumptions'!AG319","v":21.487591647258274},{"$f":"'6. TNC Assumptions'!AI319","v":1.4650630668585187},{"$f":"'6. TNC Assumptions'!AK319","v":76.062672686900385},{"$f":"'6. TNC Assumptions'!AM319","v":10.382000000000001},{"$f":"'6. TNC Assumptions'!AO319","v":0.18939},{"$f":"TNC_Sce3Recycle!M28","v":6.571007652062848},{"$f":"TNC_Sce3Recycle!Y28","v":63.368743881933241},{"$f":"TNC_Sce3Recycle!AK28","v":2.5132850390161776},{"$f":"TNC_Sce3Recycle!AW28","v":1.1042582001273848E-2},{"$f":"TNC_Sce3Recycle!BI28","v":0.32221603064309978},{"$f":"TNC_Sce3Recycle!BU28","v":8.3196179679606921E-4},{"$f":"TNC_Sce3Recycle!CG28","v":5.021494291497481E-2},{"$f":"TNC_Sce3Recycle!CS28","v":2.3283552031810365E-3},{"$f":"TNC_Sce3Recycle!CW28","v":72.839670445571585},{"$f":"TNC_Sce3Recycle!CY28","v":1820.9917611392896},{"$f":"TNC_Sce3Recycle!DE28","v":18.308},{"$f":"TNC_Sce3Recycle!DH28","v":54.531670445571585},{"$f":"TNC_Sce3Recycle!DJ28","v":54.529342090368409},{"$f":"TNC_Sce3Recycle!DM28","v":1363.2917611392895},{"$f":"TNC_Sce3Recycle!DO28","v":1363.2335522592102},{"$f":"'6. TNC Assumptions'!D376","v":40.403153342925933},{"$f":"'6. TNC Assumptions'!F376","v":134.67717780975312},{"$f":"'6. TNC Assumptions'!H376","v":32.322522674340746},{"$f":"'6. TNC Assumptions'!J376","v":5.3870871123901249},{"$f":"'6. TNC Assumptions'!L376","v":13.467717780975313},{"$f":"'6. TNC Assumptions'!N376","v":0.8080630668585187},{"$f":"'6. TNC Assumptions'!P376","v":250.71724383226245},{"$f":"'6. TNC Assumptions'!R376","v":10.382000000000001},{"$f":"'6. TNC Assumptions'!T376","v":0.18939},{"$f":"TNC_Sce4WTE!M28","v":4.3902094888878533},{"$f":"TNC_Sce4WTE!Y28","v":50.507498050636528},{"$f":"TNC_Sce4WTE!AK28","v":2.2573331080407564},{"$f":"TNC_Sce4WTE!AW28","v":9.9511355235934549E-3},{"$f":"TNC_Sce4WTE!BI28","v":0.28940168051804577},{"$f":"TNC_Sce4WTE!BU28","v":7.4044693730733219E-4},{"$f":"TNC_Sce4WTE!CG28","v":5.021494291497481E-2},{"$f":"TNC_Sce4WTE!CS28","v":2.3283552031810365E-3},{"$f":"TNC_Sce4WTE!CW28","v":57.507677208662244},{"$f":"TNC_Sce4WTE!CY28","v":1437.6919302165561},{"$f":"TNC_Sce4WTE!DE28","v":18.308},{"$f":"TNC_Sce4WTE!DH28","v":39.199677208662244},{"$f":"TNC_Sce4WTE!DJ28","v":39.197348853459062},{"$f":"TNC_Sce4WTE!DM28","v":979.99193021655606},{"$f":"TNC_Sce4WTE!DO28","v":979.93372133647654},null,1365.1404462608548,0,1192.989365820408,0,1286.7642953657923,0,1363.2335522592102,0,979.93372133647654,0,null,2022,1365.1404462608548,1192.989365820408,1286.7642953657923,1363.2335522592102,979.93372133647654]
[2023,{"$f":"'6. TNC Assumptions'!D29","v":1.2196644000000003},{"$f":"'6. TNC Assumptions'!F29","v":408.40861037831075},{"$f":"'6. TNC Assumptions'!H29","v":498.12144273189631},{"$f":"'6. TNC Assumptions'!N29","v":279.12144273189631},{"$f":"'6. TNC Assumptions'!D88","v":0.15},{"$f":"'6. TNC Assumptions'!F88","v":0.5},{"$f":"'6. TNC Assumptions'!H88","v":0.11999999999999998},{"$f":"'6. TNC Assumptions'!J88","v":0.02},{"$f":"'6. TNC Assumptions'!L88","v":0.05},{"$f":"'6. TNC Assumptions'!N88","v":3.0000000000000001E-3},{"$f":"'6. TNC Assumptions'!P88","v":0.157},{"$f":"'6. TNC Assumptions'!R88","v":2.2144951117748096E-2},{"$f":"'6. TNC Assumptions'!T88","v":3.8020848683266846E-4},{"$f":"'6. TNC Assumptions'!D263","v":74.718216409784446},{"$f":"'6. TNC Assumptions'!F263","v":249.06072136594815},{"$f":"'6. TNC Assumptions'!H263","v":59.774573127827551},{"$f":"'6. TNC Assumptions'!J263","v":9.9624288546379258},{"$f":"'6. TNC Assumptions'!L263","v":24.906072136594815},{"$f":"'6. TNC Assumptions'!N263","v":1.4943643281956889},{"$f":"'6. TNC Assumptions'!P263","v":78.20506650890772},{"$f":"'6. TNC Assumptions'!R263","v":11.030875000000002},{"$f":"'6. TNC Assumptions'!T263","v":0.18939},{"$f":"TNC_BAUCH4!M29","v":6.6989372929061135},{"$f":"TNC_BAUCH4!Y29","v":64.684983944598784},{"$f":"TNC_BAUCH4!AK29","v":2.6639318010376281},{"$f":"TNC_BAUCH4!AW29","v":1.1502614228915211E-2},{"$f":"TNC_BAUCH4!BI29","v":0.34152971808174726},{"$f":"TNC_BAUCH4!BU29","v":8.6283851008634382E-4},{"$f":"TNC_BAUCH4!CG29","v":5.3333384129721426E-2},{"$f":"TNC_BAUCH4!CS29","v":2.1864137683490466E-3},{"$f":"TNC_BAUCH4!CW29","v":74.457268007261334},{"$f":"TNC_BAUCH4!CY29","v":1861.4317001815334},{"$f":"TNC_BAUCH4!CW29","v":74.457268007261334},{"$f":"TNC_BAUCH4!DH29","v":56.149268007261334},{"$f":"TNC_BAUCH4!DJ29","v":56.147081593492992},{"$f":"TNC_BAUCH4!DM29","v":1403.7317001815334},{"$f":"TNC_BAUCH4!DO29","v":1403.6770398373249},{"$f":"'6. TNC Assumptions'!Y263","v":74.718216409784446},{"$f":"'6. TNC Assumptions'!AA263","v":249.06072136594815},{"$f":"'6. TNC Assumptions'!AC263","v":59.774573127827551},{"$f":"'6. TNC Assumptions'!AE263","v":9.9624288546379258},{"$f":"'6. TNC Assumptions'!AG263","v":24.906072136594815},{"$f":"'6. TNC Assumptions'!AI263","v":1.4943643281956889},{"$f":"'6. TNC Assumptions'!AK263","v":66.984801508907708},{"$f":"'6. TNC Assumptions'!AM263","v":11.030875000000002},{"$f":"'6. TNC Assumptions'!AO263","v":0.18939},{"$f":"TNC_Sce1LFG!M29","v":6.6989372929061135},{"$f":"TNC_Sce1LFG!Y29","v":64.684983944598784},{"$f":"TNC_Sce1LFG!AK29","v":2.6639318010376281},{"$f":"TNC_Sce1LFG!AW29","v":1.1502614228915211E-2},{"$f":"TNC_Sce1LFG!BI29","v":0.34152971808174726},{"$f":"TNC_Sce1LFG!BU29","v":8.6283851008634382E-4},{"$f":"TNC_Sce1LFG!CG29","v":5.3333384129721426E-2},{"$f":"TNC_Sce1LFG!CS29","v":2.1864137683490466E-3},{"$f":"TNC_Sce1LFG!CW29","v":74.457268007261334},{"$f":"TNC_Sce1LFG!CY29","v":1861.4317001815334},{"$f":"TNC_Sce1LFG!DE29","v":26.341717087220854},{"$f":"TNC_Sce1LFG!DH29","v":48.115550920040477},{"$f":"TNC_Sce1LFG!DJ29","v":48.113364506272134},{"$f":"TNC_Sce1LFG!DM29","v":1202.8887730010119},{"$f":"TNC_Sce1LFG!DO29","v":1202.8341126568034},{"$f":"'6. TNC Assumptions'!D320","v":64.257666112414626},{"$f":"'6. TNC Assumptions'!F320","v":214.19222037471542},{"$f":"'6. TNC Assumptions'!H320","v":51.40613288993169},{"$f":"'6. TNC Assumptions'!J320","v":9.9624288546379258},{"$f":"'6. TNC Assumptions'!L320","v":24.906072136594815},{"$f":"'6. TNC Assumptions'!N320","v":1.4943643281956889},{"$f":"'6. TNC Assumptions'!P320","v":120.68229303540613},{"$f":"'6. TNC Assumptions'!R320","v":11.030875000000002},{"$f":"'6. TNC Assumptions'!T320","v":0.18939},{"$f":"TNC_Sce2Comp!M29","v":6.1317738460825026},{"$f":"TNC_Sce2Comp!Y29","v":61.117659306706578},{"$f":"TNC_Sce2Comp!AK29","v":2.5699917005887141},{"$f":"TNC_Sce2Comp!AW29","v":1.1502614228915211E-2},{"$f":"TNC_Sce2Comp!BI29","v":0.34152971808174726},{"$f":"TNC_Sce2Comp!BU29","v":8.6283851008634382E-4},{"$f":"TNC_Sce2Comp!CG29","v":5.3333384129721426E-2},{"$f":"TNC_Sce2Comp!CS29","v":2.1864137683490466E-3},{"$f":"TNC_Sce2Comp!CW29","v":70.228839822096603},{"$f":"TNC_Sce2Comp!CY29","v":1755.7209955524152},{"$f":"TNC_Sce2Comp!DE29","v":18.308},{"$f":"TNC_Sce2Comp!DH29","v":51.920839822096603},{"$f":"TNC_Sce2Comp!DJ29","v":51.918653408328275},{"$f":"TNC_Sce2Comp!DM29","v":1298.0209955524151},{"$f":"TNC_Sce2Comp!DO29","v":1297.9663352082068},{"$f":"'6. TNC Assumptions'!Y320","v":74.718216409784446},{"$f":"'6. TNC Assumptions'!AA320","v":249.06072136594815},{"$f":"'6. TNC Assumptions'!AC320","v":51.40613288993169},{"$f":"'6. TNC Assumptions'!AE320","v":9.9624288546379258},{"$f":"'6. TNC Assumptions'!AG320","v":21.419222037471542},{"$f":"'6. TNC Assumptions'!AI320","v":1.4943643281956889},{"$f":"'6. TNC Assumptions'!AK320","v":78.84009184592685},{"$f":"'6. TNC Assumptions'!AM320","v":11.030875000000002},{"$f":"'6. TNC Assumptions'!AO320","v":0.18939},{"$f":"TNC_Sce3Recycle!M29","v":6.6989372929061135},{"$f":"TNC_Sce3Recycle!Y29","v":64.684983944598784},{"$f":"TNC_Sce3Recycle!AK29","v":2.5699917005887141},{"$f":"TNC_Sce3Recycle!AW29","v":1.1502614228915211E-2},{"$f":"TNC_Sce3Recycle!BI29","v":0.32948611546009154},{"$f":"TNC_Sce3Recycle!BU29","v":8.6283851008634382E-4},{"$f":"TNC_Sce3Recycle!CG29","v":5.3333384129721426E-2},{"$f":"TNC_Sce3Recycle!CS29","v":2.1864137683490466E-3},{"$f":"TNC_Sce3Recycle!CW29","v":74.35128430419077},{"$f":"TNC_Sce3Recycle!CY29","v":1858.7821076047692},{"$f":"TNC_Sce3Recycle!DE29","v":18.308},{"$f":"TNC_Sce3Recycle!DH29","v":56.04328430419077},{"$f":"TNC_Sce3Recycle!DJ29","v":56.041097890422428},{"$f":"TNC_Sce3Recycle!DM29","v":1401.0821076047694},{"$f":"TNC_Sce3Recycle!DO29","v":1401.0274472605606},{"$f":"'6. TNC Assumptions'!D377","v":41.868216409784445},{"$f":"'6. TNC Assumptions'!F377","v":139.56072136594815},{"$f":"'6. TNC Assumptions'!H377","v":33.494573127827557},{"$f":"'6. TNC Assumptions'!J377","v":5.5824288546379259},{"$f":"'6. TNC Assumptions'!L377","v":13.956072136594816},{"$f":"'6. TNC Assumptions'!N377","v":0.83736432819568896},{"$f":"'6. TNC Assumptions'!P377","v":251.60180150890773},{"$f":"'6. TNC Assumptions'!R377","v":11.030875000000002},{"$f":"'6. TNC Assumptions'!T377","v":0.18939},{"$f":"TNC_Sce4WTE!M29","v":4.2082558514379347},{"$f":"TNC_Sce4WTE!Y29","v":48.801504779824214},{"$f":"TNC_Sce4WTE!AK29","v":2.2467615881922978},{"$f":"TNC_Sce4WTE!AW29","v":1.0072086906532132E-2},{"$f":"TNC_Sce4WTE!BI29","v":0.28804635746055118},{"$f":"TNC_Sce4WTE!BU29","v":7.4374461485857786E-4},{"$f":"TNC_Sce4WTE!CG29","v":5.3333384129721426E-2},{"$f":"TNC_Sce4WTE!CS29","v":2.1864137683490466E-3},{"$f":"TNC_Sce4WTE!CW29","v":55.61090420633446},{"$f":"TNC_Sce4WTE!CY29","v":1390.2726051583616},{"$f":"TNC_Sce4WTE!DE29","v":18.308},{"$f":"TNC_Sce4WTE!DH29","v":37.30290420633446},{"$f":"TNC_Sce4WTE!DJ29","v":37.300717792566104},{"$f":"TNC_Sce4WTE!DM29","v":932.57260515836151},{"$f":"TNC_Sce4WTE!DO29","v":932.51794481415254},null,1403.6770398373249,0,1202.8341126568034,0,1297.9663352082068,0,1401.0274472605606,0,932.51794481415254,0,null,2023,1403.6770398373249,1202.8341126568034,1297.9663352082068,1401.0274472605606,932.51794481415254]
[2024,{"$f":"'6. TNC Assumptions'!D30","v":1.218934},{"$f":"'6. TNC Assumptions'!F30","v":416.82640043393184},{"$f":"'6. TNC Assumptions'!H30","v":508.08387158653426},{"$f":"'6. TNC Assumptions'!N30","v":289.08387158653426},{"$f":"'6. TNC Assumptions'!D89","v":0.15},{"$f":"'6. TNC Assumptions'!F89","v":0.5},{"$f":"'6. TNC Assumptions'!H89","v":0.12},{"$f":"'6. TNC Assumptions'!J89","v":0.02},{"$f":"'6. TNC Assumptions'!L89","v":0.05},{"$f":"'6. TNC Assumptions'!N89","v":3.0000000000000001E-3},{"$f":"'6. TNC Assumptions'!P89","v":0.157},{"$f":"'6. TNC Assumptions'!R89","v":2.2987838530534356E-2},{"$f":"'6. TNC Assumptions'!T89","v":3.7275341846340041E-4},{"$f":"'6. TNC Assumptions'!D264","v":76.212580737980133},{"$f":"'6. TNC Assumptions'!F264","v":254.04193579326713},{"$f":"'6. TNC Assumptions'!H264","v":60.970064590384112},{"$f":"'6. TNC Assumptions'!J264","v":10.161677431730686},{"$f":"'6. TNC Assumptions'!L264","v":25.404193579326716},{"$f":"'6. TNC Assumptions'!N264","v":1.5242516147596028},{"$f":"'6. TNC Assumptions'!P264","v":79.769167839085881},{"$f":"'6. TNC Assumptions'!R264","v":11.679750000000002},{"$f":"'6. TNC Assumptions'!T264","v":0.18939},{"$f":"TNC_BAUCH4!M30","v":6.8305762784669897},{"$f":"TNC_BAUCH4!Y30","v":66.019909460854421},{"$f":"TNC_BAUCH4!AK30","v":2.74650703407353},{"$f":"TNC_BAUCH4!AW30","v":1.196362058435908E-2},{"$f":"TNC_BAUCH4!BI30","v":0.3521162864196834},{"$f":"TNC_BAUCH4!BU30","v":8.9363838767819389E-4},{"$f":"TNC_BAUCH4!CG30","v":5.6647318794486548E-2},{"$f":"TNC_BAUCH4!CS30","v":2.0666627737640883E-3},{"$f":"TNC_BAUCH4!CW30","v":76.020680300354911},{"$f":"TNC_BAUCH4!CY30","v":1900.5170075088727},{"$f":"TNC_BAUCH4!CW30","v":76.020680300354911},{"$f":"TNC_BAUCH4!DH30","v":57.712680300354911},{"$f":"TNC_BAUCH4!DJ30","v":57.710613637581154},{"$f":"TNC_BAUCH4!DM30","v":1442.8170075088728},{"$f":"TNC_BAUCH4!DO30","v":1442.7653409395289},{"$f":"'6. TNC Assumptions'!Y264","v":76.212580737980133},{"$f":"'6. TNC Assumptions'!AA264","v":254.04193579326713},{"$f":"'6. TNC Assumptions'!AC264","v":60.970064590384112},{"$f":"'6. TNC Assumptions'!AE264","v":10.161677431730686},{"$f":"'6. TNC Assumptions'!AG264","v":25.404193579326716},{"$f":"'6. TNC Assumptions'!AI264","v":1.5242516147596028},{"$f":"'6. TNC Assumptions'!AK264","v":67.900027839085908},{"$f":"'6. TNC Assumptions'!AM264","v":11.679750000000002},{"$f":"'6. TNC Assumptions'!AO264","v":0.18939},{"$f":"TNC_Sce1LFG!M30","v":6.8305762784669897},{"$f":"TNC_Sce1LFG!Y30","v":66.019909460854421},{"$f":"TNC_Sce1LFG!AK30","v":2.74650703407353},{"$f":"TNC_Sce1LFG!AW30","v":1.196362058435908E-2},{"$f":"TNC_Sce1LFG!BI30","v":0.3521162864196834},{"$f":"TNC_Sce1LFG!BU30","v":8.9363838767819389E-4},{"$f":"TNC_Sce1LFG!CG30","v":5.6647318794486548E-2},{"$f":"TNC_Sce1LFG!CS30","v":2.0666627737640883E-3},{"$f":"TNC_Sce1LFG!CW30","v":76.020680300354911},{"$f":"TNC_Sce1LFG!CY30","v":1900.5170075088727},{"$f":"TNC_Sce1LFG!DE30","v":27.489390956823833},{"$f":"TNC_Sce1LFG!DH30","v":48.531289343531078},{"$f":"TNC_Sce1LFG!DJ30","v":48.529222680757321},{"$f":"TNC_Sce1LFG!DM30","v":1213.282233588277},{"$f":"TNC_Sce1LFG!DO30","v":1213.230567018933},{"$f":"'6. TNC Assumptions'!D321","v":64.018567819903311},{"$f":"'6. TNC Assumptions'!F321","v":213.39522606634438},{"$f":"'6. TNC Assumptions'!H321","v":51.214854255922653},{"$f":"'6. TNC Assumptions'!J321","v":10.161677431730686},{"$f":"'6. TNC Assumptions'!L321","v":25.404193579326716},{"$f":"'6. TNC Assumptions'!N321","v":1.5242516147596028},{"$f":"'6. TNC Assumptions'!P321","v":130.49596081854691},{"$f":"'6. TNC Assumptions'!R321","v":11.679750000000002},{"$f":"'6. TNC Assumptions'!T321","v":0.18939},{"$f":"TNC_Sce2Comp!M30","v":6.1227750453369731},{"$f":"TNC_Sce2Comp!Y30","v":61.4076381662301},{"$f":"TNC_Sce2Comp!AK30","v":2.6221435769147012},{"$f":"TNC_Sce2Comp!AW30","v":1.196362058435908E-2},{"$f":"TNC_Sce2Comp!BI30","v":0.3521162864196834},{"$f":"TNC_Sce2Comp!BU30","v":8.9363838767819389E-4},{"$f":"TNC_Sce2Comp!CG30","v":5.6647318794486548E-2},{"$f":"TNC_Sce2Comp!CS30","v":2.0666627737640883E-3},{"$f":"TNC_Sce2Comp!CW30","v":70.576244315441755},{"$f":"TNC_Sce2Comp!CY30","v":1764.4061078860439},{"$f":"TNC_Sce2Comp!DE30","v":18.308},{"$f":"TNC_Sce2Comp!DH30","v":52.268244315441756},{"$f":"TNC_Sce2Comp!DJ30","v":52.266177652667984},{"$f":"TNC_Sce2Comp!DM30","v":1306.7061078860438},{"$f":"TNC_Sce2Comp!DO30","v":1306.6544413166996},{"$f":"'6. TNC Assumptions'!Y321","v":76.212580737980133},{"$f":"'6. TNC Assumptions'!AA321","v":254.04193579326713},{"$f":"'6. TNC Assumptions'!AC321","v":51.214854255922653},{"$f":"'6. TNC Assumptions'!AE321","v":10.161677431730686},{"$f":"'6. TNC Assumptions'!AG321","v":21.339522606634439},{"$f":"'6. TNC Assumptions'!AI321","v":1.5242516147596028},{"$f":"'6. TNC Assumptions'!AK321","v":81.719909146239615},{"$f":"'6. TNC Assumptions'!AM321","v":11.679750000000002},{"$f":"'6. TNC Assumptions'!AO321","v":0.18939},{"$f":"TNC_Sce3Recycle!M30","v":6.8305762784669897},{"$f":"TNC_Sce3Recycle!Y30","v":66.019909460854421},{"$f":"TNC_Sce3Recycle!AK30","v":2.6221435769147012},{"$f":"TNC_Sce3Recycle!AW30","v":1.196362058435908E-2},{"$f":"TNC_Sce3Recycle!BI30","v":0.33617225345060275},{"$f":"TNC_Sce3Recycle!BU30","v":8.9363838767819389E-4},{"$f":"TNC_Sce3Recycle!CG30","v":5.6647318794486548E-2},{"$f":"TNC_Sce3Recycle!CS30","v":2.0666627737640883E-3},{"$f":"TNC_Sce3Recycle!CW30","v":75.880372810227001},{"$f":"TNC_Sce3Recycle!CY30","v":1897.009320255675},{"$f":"TNC_Sce3Recycle!DE30","v":18.308},{"$f":"TNC_Sce3Recycle!DH30","v":57.572372810227002},{"$f":"TNC_Sce3Recycle!DJ30","v":57.570306147453245},{"$f":"TNC_Sce3Recycle!DM30","v":1439.3093202556749},{"$f":"TNC_Sce3Recycle!DO30","v":1439.2576536863312},{"$f":"'6. TNC Assumptions'!D378","v":43.362580737980139},{"$f":"'6. TNC Assumptions'!F378","v":144.54193579326713},{"$f":"'6. TNC Assumptions'!H378","v":34.690064590384111},{"$f":"'6. TNC Assumptions'!J378","v":5.7816774317306852},{"$f":"'6. TNC Assumptions'!L378","v":14.454193579326713},{"$f":"'6. TNC Assumptions'!N378","v":0.86725161475960277},{"$f":"'6. TNC Assumptions'!P378","v":252.51702783908587},{"$f":"'6. TNC Assumptions'!R378","v":11.679750000000002},{"$f":"'6. TNC Assumptions'!T378","v":0.18939},{"$f":"TNC_Sce4WTE!M30","v":4.1321738636276493},{"$f":"TNC_Sce4WTE!Y30","v":47.586678365079763},{"$f":"TNC_Sce4WTE!AK30","v":2.242055228931036},{"$f":"TNC_Sce4WTE!AW30","v":1.0205674961781897E-2},{"$f":"TNC_Sce4WTE!BI30","v":0.28744297806808161},{"$f":"TNC_Sce4WTE!BU30","v":7.483105021561067E-4},{"$f":"TNC_Sce4WTE!CG30","v":5.6647318794486548E-2},{"$f":"TNC_Sce4WTE!CS30","v":2.0666627737640883E-3},{"$f":"TNC_Sce4WTE!CW30","v":54.318018402738716},{"$f":"TNC_Sce4WTE!CY30","v":1357.9504600684679},{"$f":"TNC_Sce4WTE!DE30","v":18.308},{"$f":"TNC_Sce4WTE!DH30","v":36.010018402738716},{"$f":"TNC_Sce4WTE!DJ30","v":36.007951739964952},{"$f":"TNC_Sce4WTE!DM30","v":900.25046006846787},{"$f":"TNC_Sce4WTE!DO30","v":900.19879349912378},null,1442.7653409395282,0,1213.2305670189323,0,1306.6544413166996,0,1439.2576536863305,0,900.19879349912378,0,null,2024,1442.7653409395289,1213.230567018933,1306.6544413166996,1439.2576536863312,900.19879349912378]
[2025,{"$f":"'6. TNC Assumptions'!D31","v":1.2161911999999999},{"$f":"'6. TNC Assumptions'!F31","v":426.12177182195114},{"$f":"'6. TNC Assumptions'!H31","v":518.24554901826491},{"$f":"'6. TNC Assumptions'!N31","v":299.24554901826491},{"$f":"'6. TNC Assumptions'!D90","v":0.15},{"$f":"'6. TNC Assumptions'!F90","v":0.5},{"$f":"'6. TNC Assumptions'!H90","v":0.12},{"$f":"'6. TNC Assumptions'!J90","v":0.02},{"$f":"'6. TNC Assumptions'!L90","v":0.05},{"$f":"'6. TNC Assumptions'!N90","v":3.0000000000000001E-3},{"$f":"'6. TNC Assumptions'!P90","v":0.157},{"$f":"'6. TNC Assumptions'!R90","v":2.3789157520705491E-2},{"$f":"'6. TNC Assumptions'!T90","v":3.6544452790529454E-4},{"$f":"'6. TNC Assumptions'!D265","v":77.736832352739739},{"$f":"'6. TNC Assumptions'!F265","v":259.12277450913246},{"$f":"'6. TNC Assumptions'!H265","v":62.18946588219179},{"$f":"'6. TNC Assumptions'!J265","v":10.364910980365298},{"$f":"'6. TNC Assumptions'!L265","v":25.912277450913248},{"$f":"'6. TNC Assumptions'!N265","v":1.5547366470547948},{"$f":"'6. TNC Assumptions'!P265","v":81.364551195867591},{"$f":"'6. TNC Assumptions'!R265","v":12.328625000000002},{"$f":"'6. TNC Assumptions'!T265","v":0.18939},{"$f":"TNC_BAUCH4!M31","v":6.9656194158061675},{"$f":"TNC_BAUCH4!Y31","v":67.375088438589927},{"$f":"TNC_BAUCH4!AK31","v":2.8287531407562008},{"$f":"TNC_BAUCH4!AW31","v":1.2425903497780784E-2},{"$f":"TNC_BAUCH4!BI31","v":0.36266065907130784},{"$f":"TNC_BAUCH4!BU31","v":9.2439375768041615E-4},{"$f":"TNC_BAUCH4!CG31","v":6.0150969204660107E-2},{"$f":"TNC_BAUCH4!CS31","v":1.9656330728803351E-3},{"$f":"TNC_BAUCH4!CW31","v":77.607588553756614},{"$f":"TNC_BAUCH4!CY31","v":1940.1897138439153},{"$f":"TNC_BAUCH4!CW31","v":77.607588553756614},{"$f":"TNC_BAUCH4!DH31","v":59.299588553756614},{"$f":"TNC_BAUCH4!DJ31","v":59.297622920683729},{"$f":"TNC_BAUCH4!DM31","v":1482.4897138439153},{"$f":"TNC_BAUCH4!DO31","v":1482.4405730170931},{"$f":"'6. TNC Assumptions'!Y265","v":77.736832352739739},{"$f":"'6. TNC Assumptions'!AA265","v":259.12277450913246},{"$f":"'6. TNC Assumptions'!AC265","v":62.18946588219179},{"$f":"'6. TNC Assumptions'!AE265","v":10.364910980365298},{"$f":"'6. TNC Assumptions'!AG265","v":25.912277450913248},{"$f":"'6. TNC Assumptions'!AI265","v":1.5547366470547948},{"$f":"'6. TNC Assumptions'!AK265","v":68.846536195867657},{"$f":"'6. TNC Assumptions'!AM265","v":12.328625000000002},{"$f":"'6. TNC Assumptions'!AO265","v":0.18939},{"$f":"TNC_Sce1LFG!M31","v":6.9656194158061675},{"$f":"TNC_Sce1LFG!Y31","v":67.375088438589927},{"$f":"TNC_Sce1LFG!AK31","v":2.8287531407562008},{"$f":"TNC_Sce1LFG!AW31","v":1.2425903497780784E-2},{"$f":"TNC_Sce1LFG!BI31","v":0.36266065907130784},{"$f":"TNC_Sce1LFG!BU31","v":9.2439375768041615E-4},{"$f":"TNC_Sce1LFG!CG31","v":6.0150969204660107E-2},{"$f":"TNC_Sce1LFG!CS31","v":1.9656330728803351E-3},{"$f":"TNC_Sce1LFG!CW31","v":77.607588553756614},{"$f":"TNC_Sce1LFG!CY31","v":1940.1897138439153},{"$f":"TNC_Sce1LFG!DE31","v":28.637064826426812},{"$f":"TNC_Sce1LFG!DH31","v":48.970523727329805},{"$f":"TNC_Sce1LFG!DJ31","v":48.96855809425692},{"$f":"TNC_Sce1LFG!DM31","v":1224.263093183245},{"$f":"TNC_Sce1LFG!DO31","v":1224.2139523564231},{"$f":"'6. TNC Assumptions'!D322","v":63.744202529246593},{"$f":"'6. TNC Assumptions'!F322","v":212.48067509748864},{"$f":"'6. TNC Assumptions'!H322","v":50.99536202339727},{"$f":"'6. TNC Assumptions'!J322","v":10.364910980365298},{"$f":"'6. TNC Assumptions'!L322","v":25.912277450913248},{"$f":"'6. TNC Assumptions'!N322","v":1.5547366470547948},{"$f":"'6. TNC Assumptions'!P322","v":140.67536928979911},{"$f":"'6. TNC Assumptions'!R322","v":12.328625000000002},{"$f":"'6. TNC Assumptions'!T322","v":0.18939},{"$f":"TNC_Sce2Comp!M31","v":6.1092545069704958},{"$f":"TNC_Sce2Comp!Y31","v":61.615651241663812},{"$f":"TNC_Sce2Comp!AK31","v":2.6699291089419188},{"$f":"TNC_Sce2Comp!AW31","v":1.2425903497780784E-2},{"$f":"TNC_Sce2Comp!BI31","v":0.36266065907130784},{"$f":"TNC_Sce2Comp!BU31","v":9.2439375768041615E-4},{"$f":"TNC_Sce2Comp!CG31","v":6.0150969204660107E-2},{"$f":"TNC_Sce2Comp!CS31","v":1.9656330728803351E-3},{"$f":"TNC_Sce2Comp!CW31","v":70.832962416180536},{"$f":"TNC_Sce2Comp!CY31","v":1770.8240604045134},{"$f":"TNC_Sce2Comp!DE31","v":18.308},{"$f":"TNC_Sce2Comp!DH31","v":52.524962416180536},{"$f":"TNC_Sce2Comp!DJ31","v":52.522996783107665},{"$f":"TNC_Sce2Comp!DM31","v":1313.1240604045133},{"$f":"TNC_Sce2Comp!DO31","v":1313.0749195776916},{"$f":"'6. TNC Assumptions'!Y322","v":77.736832352739739},{"$f":"'6. TNC Assumptions'!AA322","v":259.12277450913246},{"$f":"'6. TNC Assumptions'!AC322","v":50.99536202339727},{"$f":"'6. TNC Assumptions'!AE322","v":10.364910980365298},{"$f":"'6. TNC Assumptions'!AG322","v":21.248067509748864},{"$f":"'6. TNC Assumptions'!AI322","v":1.5547366470547948},{"$f":"'6. TNC Assumptions'!AK322","v":84.704849995826521},{"$f":"'6. TNC Assumptions'!AM322","v":12.328625000000002},{"$f":"'6. TNC Assumptions'!AO322","v":0.18939},{"$f":"TNC_Sce3Recycle!M31","v":6.9656194158061675},{"$f":"TNC_Sce3Recycle!Y31","v":67.375088438589927},{"$f":"TNC_Sce3Recycle!AK31","v":2.6699291089419188},{"$f":"TNC_Sce3Recycle!AW31","v":1.2425903497780784E-2},{"$f":"TNC_Sce3Recycle!BI31","v":0.34229860371050236},{"$f":"TNC_Sce3Recycle!BU31","v":9.2439375768041615E-4},{"$f":"TNC_Sce3Recycle!CG31","v":6.0150969204660107E-2},{"$f":"TNC_Sce3Recycle!CS31","v":1.9656330728803351E-3},{"$f":"TNC_Sce3Recycle!CW31","v":77.428402466581517},{"$f":"TNC_Sce3Recycle!CY31","v":1935.710061664538},{"$f":"TNC_Sce3Recycle!DE31","v":18.308},{"$f":"TNC_Sce3Recycle!DH31","v":59.120402466581517},{"$f":"TNC_Sce3Recycle!DJ31","v":59.118436833508646},{"$f":"TNC_Sce3Recycle!DM31","v":1478.0100616645379},{"$f":"TNC_Sce3Recycle!DO31","v":1477.9609208377162},{"$f":"'6. TNC Assumptions'!D379","v":44.886832352739738},{"$f":"'6. TNC Assumptions'!F379","v":149.62277450913246},{"$f":"'6. TNC Assumptions'!H379","v":35.909465882191789},{"$f":"'6. TNC Assumptions'!J379","v":5.9849109803652984},{"$f":"'6. TNC Assumptions'!L379","v":14.962277450913247},{"$f":"'6. TNC Assumptions'!N379","v":0.89773664705479472},{"$f":"'6. TNC Assumptions'!P379","v":253.46353619586762},{"$f":"'6. TNC Assumptions'!R379","v":12.328625000000002},{"$f":"'6. TNC Assumptions'!T379","v":0.18939},{"$f":"TNC_Sce4WTE!M31","v":4.1279774685341017},{"$f":"TNC_Sce4WTE!Y31","v":46.790721347581837},{"$f":"TNC_Sce4WTE!AK31","v":2.2429205183642806},{"$f":"TNC_Sce4WTE!AW31","v":1.035180099115433E-2},{"$f":"TNC_Sce4WTE!BI31","v":0.28755391261080532},{"$f":"TNC_Sce4WTE!BU31","v":7.5411132866830483E-4},{"$f":"TNC_Sce4WTE!CG31","v":6.0150969204660107E-2},{"$f":"TNC_Sce4WTE!CS31","v":1.9656330728803351E-3},{"$f":"TNC_Sce4WTE!CW31","v":53.522395761688387},{"$f":"TNC_Sce4WTE!CY31","v":1338.0598940422096},{"$f":"TNC_Sce4WTE!DE31","v":18.308},{"$f":"TNC_Sce4WTE!DH31","v":35.214395761688387},{"$f":"TNC_Sce4WTE!DJ31","v":35.212430128615502},{"$f":"TNC_Sce4WTE!DM31","v":880.3598940422097},{"$f":"TNC_Sce4WTE!DO31","v":880.31075321538754},null,1482.4405730170931,0,1224.2139523564231,0,1313.0749195776916,0,1477.9609208377162,0,880.31075321538754,0,null,2025,1482.4405730170931,1224.2139523564231,1313.0749195776916,1477.9609208377162,880.31075321538754]
[2026,{"$f":"'6. TNC Assumptions'!D32","v":1.2134483999999999},{"$f":"'6. TNC Assumptions'!F32","v":435.62664881228591},{"$f":"'6. TNC Assumptions'!H32","v":528.61045999863018},{"$f":"'6. TNC Assumptions'!N32","v":309.61045999863018},{"$f":"'6. TNC Assumptions'!D91","v":0.15},{"$f":"'6. TNC Assumptions'!F91","v":0.5},{"$f":"'6. TNC Assumptions'!H91","v":0.12},{"$f":"'6. TNC Assumptions'!J91","v":0.02},{"$f":"'6. TNC Assumptions'!L91","v":0.05},{"$f":"'6. TNC Assumptions'!N91","v":3.0000000000000001E-3},{"$f":"'6. TNC Assumptions'!P91","v":0.157},{"$f":"'6. TNC Assumptions'!R91","v":2.455021415965479E-2},{"$f":"'6. TNC Assumptions'!T91","v":3.582789489267594E-4},{"$f":"'6. TNC Assumptions'!D266","v":79.291568999794521},{"$f":"'6. TNC Assumptions'!F266","v":264.30522999931509},{"$f":"'6. TNC Assumptions'!H266","v":63.433255199835621},{"$f":"'6. TNC Assumptions'!J266","v":10.572209199972603},{"$f":"'6. TNC Assumptions'!L266","v":26.430522999931512},{"$f":"'6. TNC Assumptions'!N266","v":1.5858313799958905},{"$f":"'6. TNC Assumptions'!P266","v":82.991842219784942},{"$f":"'6. TNC Assumptions'!R266","v":12.977500000000003},{"$f":"'6. TNC Assumptions'!T266","v":0.18939},{"$f":"TNC_BAUCH4!M32","v":7.1038804820516477},{"$f":"TNC_BAUCH4!Y32","v":68.751933534928213},{"$f":"TNC_BAUCH4!AK32","v":2.910797441455605},{"$f":"TNC_BAUCH4!AW32","v":1.2889761716093569E-2},{"$f":"TNC_BAUCH4!BI32","v":0.37317915916097505},{"$f":"TNC_BAUCH4!BU32","v":9.5513594315708734E-4},{"$f":"TNC_BAUCH4!CG32","v":6.3838728412609125E-2},{"$f":"TNC_BAUCH4!CS32","v":1.8803978688134554E-3},{"$f":"TNC_BAUCH4!CW32","v":79.219354641537123},{"$f":"TNC_BAUCH4!CY32","v":1980.483866038428},{"$f":"TNC_BAUCH4!CW32","v":79.219354641537123},{"$f":"TNC_BAUCH4!DH32","v":60.911354641537123},{"$f":"TNC_BAUCH4!DJ32","v":60.909474243668306},{"$f":"TNC_BAUCH4!DM32","v":1522.7838660384282},{"$f":"TNC_BAUCH4!DO32","v":1522.7368560917078},{"$f":"'6. TNC Assumptions'!Y266","v":79.291568999794521},{"$f":"'6. TNC Assumptions'!AA266","v":264.30522999931509},{"$f":"'6. TNC Assumptions'!AC266","v":63.433255199835621},{"$f":"'6. TNC Assumptions'!AE266","v":10.572209199972603},{"$f":"'6. TNC Assumptions'!AG266","v":26.430522999931512},{"$f":"'6. TNC Assumptions'!AI266","v":1.5858313799958905},{"$f":"'6. TNC Assumptions'!AK266","v":69.824952219784905},{"$f":"'6. TNC Assumptions'!AM266","v":12.977500000000003},{"$f":"'6. TNC Assumptions'!AO266","v":0.18939},{"$f":"TNC_Sce1LFG!M32","v":7.1038804820516477},{"$f":"TNC_Sce1LFG!Y32","v":68.751933534928213},{"$f":"TNC_Sce1LFG!AK32","v":2.910797441455605},{"$f":"TNC_Sce1LFG!AW32","v":1.2889761716093569E-2},{"$f":"TNC_Sce1LFG!BI32","v":0.37317915916097505},{"$f":"TNC_Sce1LFG!BU32","v":9.5513594315708734E-4},{"$f":"TNC_Sce1LFG!CG32","v":6.3838728412609125E-2},{"$f":"TNC_Sce1LFG!CS32","v":1.8803978688134554E-3},{"$f":"TNC_Sce1LFG!CW32","v":79.219354641537123},{"$f":"TNC_Sce1LFG!CY32","v":1980.483866038428},{"$f":"TNC_Sce1LFG!DE32","v":29.784738696029791},{"$f":"TNC_Sce1LFG!DH32","v":49.434615945507332},{"$f":"TNC_Sce1LFG!DJ32","v":49.432735547638515},{"$f":"TNC_Sce1LFG!DM32","v":1235.8653986376833},{"$f":"TNC_Sce1LFG!DO32","v":1235.8183886909628},{"$f":"'6. TNC Assumptions'!D323","v":63.433255199835621},{"$f":"'6. TNC Assumptions'!F323","v":211.44418399945209},{"$f":"'6. TNC Assumptions'!H323","v":50.746604159868497},{"$f":"'6. TNC Assumptions'!J323","v":10.572209199972603},{"$f":"'6. TNC Assumptions'!L323","v":26.430522999931512},{"$f":"'6. TNC Assumptions'!N323","v":1.5858313799958905},{"$f":"'6. TNC Assumptions'!P323","v":151.23096305957398},{"$f":"'6. TNC Assumptions'!R323","v":12.977500000000003},{"$f":"'6. TNC Assumptions'!T323","v":0.18939},{"$f":"TNC_Sce2Comp!M32","v":6.0915984091129047},{"$f":"TNC_Sce2Comp!Y32","v":61.749109465725532},{"$f":"TNC_Sce2Comp!AK32","v":2.7135195066439257},{"$f":"TNC_Sce2Comp!AW32","v":1.2889761716093569E-2},{"$f":"TNC_Sce2Comp!BI32","v":0.37317915916097505},{"$f":"TNC_Sce2Comp!BU32","v":9.5513594315708734E-4},{"$f":"TNC_Sce2Comp!CG32","v":6.3838728412609125E-2},{"$f":"TNC_Sce2Comp!CS32","v":1.8803978688134554E-3},{"$f":"TNC_Sce2Comp!CW32","v":71.006970564584009},{"$f":"TNC_Sce2Comp!CY32","v":1775.1742641146002},{"$f":"TNC_Sce2Comp!DE32","v":18.308},{"$f":"TNC_Sce2Comp!DH32","v":52.698970564584009},{"$f":"TNC_Sce2Comp!DJ32","v":52.697090166715192},{"$f":"TNC_Sce2Comp!DM32","v":1317.4742641146001},{"$f":"TNC_Sce2Comp!DO32","v":1317.4272541678797},{"$f":"'6. TNC Assumptions'!Y323","v":79.291568999794521},{"$f":"'6. TNC Assumptions'!AA323","v":264.30522999931509},{"$f":"'6. TNC Assumptions'!AC323","v":50.746604159868497},{"$f":"'6. TNC Assumptions'!AE323","v":10.572209199972603},{"$f":"'6. TNC Assumptions'!AG323","v":21.144418399945213},{"$f":"'6. TNC Assumptions'!AI323","v":1.5858313799958905},{"$f":"'6. TNC Assumptions'!AK323","v":87.797707859738296},{"$f":"'6. TNC Assumptions'!AM323","v":12.977500000000003},{"$f":"'6. TNC Assumptions'!AO323","v":0.18939},{"$f":"TNC_Sce3Recycle!M32","v":7.1038804820516477},{"$f":"TNC_Sce3Recycle!Y32","v":68.751933534928213},{"$f":"TNC_Sce3Recycle!AK32","v":2.7135195066439257},{"$f":"TNC_Sce3Recycle!AW32","v":1.2889761716093569E-2},{"$f":"TNC_Sce3Recycle!BI32","v":0.34788711623640078},{"$f":"TNC_Sce3Recycle!BU32","v":9.5513594315708734E-4},{"$f":"TNC_Sce3Recycle!CG32","v":6.3838728412609125E-2},{"$f":"TNC_Sce3Recycle!CS32","v":1.8803978688134554E-3},{"$f":"TNC_Sce3Recycle!CW32","v":78.996784663800867},{"$f":"TNC_Sce3Recycle!CY32","v":1974.9196165950216},{"$f":"TNC_Sce3Recycle!DE32","v":18.308},{"$f":"TNC_Sce3Recycle!DH32","v":60.688784663800867},{"$f":"TNC_Sce3Recycle!DJ32","v":60.68690426593205},{"$f":"TNC_Sce3Recycle!DM32","v":1517.2196165950218},{"$f":"TNC_Sce3Recycle!DO32","v":1517.1726066483013},{"$f":"'6. TNC Assumptions'!D380","v":46.441568999794526},{"$f":"'6. TNC Assumptions'!F380","v":154.80522999931509},{"$f":"'6. TNC Assumptions'!H380","v":37.15325519983562},{"$f":"'6. TNC Assumptions'!J380","v":6.1922091999726039},{"$f":"'6. TNC Assumptions'!L380","v":15.480522999931509},{"$f":"'6. TNC Assumptions'!N380","v":0.92883137999589049},{"$f":"'6. TNC Assumptions'!P380","v":254.44195221978492},{"$f":"'6. TNC Assumptions'!R380","v":12.977500000000003},{"$f":"'6. TNC Assumptions'!T380","v":0.18939},{"$f":"TNC_Sce4WTE!M32","v":4.1729034849892965},{"$f":"TNC_Sce4WTE!Y32","v":46.352728689027607},{"$f":"TNC_Sce4WTE!AK32","v":2.2490858480014246},{"$f":"TNC_Sce4WTE!AW32","v":1.0510376409842027E-2},{"$f":"TNC_Sce4WTE!BI32","v":0.28834433948736221},{"$f":"TNC_Sce4WTE!BU32","v":7.6111601810228209E-4},{"$f":"TNC_Sce4WTE!CG32","v":6.3838728412609125E-2},{"$f":"TNC_Sce4WTE!CS32","v":1.8803978688134554E-3},{"$f":"TNC_Sce4WTE!CW32","v":53.14005298021506},{"$f":"TNC_Sce4WTE!CY32","v":1328.5013245053765},{"$f":"TNC_Sce4WTE!DE32","v":18.308},{"$f":"TNC_Sce4WTE!DH32","v":34.83205298021506},{"$f":"TNC_Sce4WTE!DJ32","v":34.830172582346243},{"$f":"TNC_Sce4WTE!DM32","v":870.80132450537656},{"$f":"TNC_Sce4WTE!DO32","v":870.75431455865612},null,1522.7368560917073,0,1235.8183886909626,0,1317.4272541678797,0,1517.1726066483009,0,870.75431455865612,0,null,2026,1522.7368560917078,1235.8183886909628,1317.4272541678797,1517.1726066483013,870.75431455865612]
[2027,{"$f":"'6. TNC Assumptions'!D33","v":1.2107055999999998},{"$f":"'6. TNC Assumptions'!F33","v":445.34581255641569},{"$f":"'6. TNC Assumptions'!H33","v":539.18266919860275},{"$f":"'6. TNC Assumptions'!N33","v":320.18266919860275},{"$f":"'6. TNC Assumptions'!D92","v":0.15},{"$f":"'6. TNC Assumptions'!F92","v":0.5},{"$f":"'6. TNC Assumptions'!H92","v":0.11999999999999998},{"$f":"'6. TNC Assumptions'!J92","v":0.02},{"$f":"'6. TNC Assumptions'!L92","v":0.05},{"$f":"'6. TNC Assumptions'!N92","v":3.0000000000000001E-3},{"$f":"'6. TNC Assumptions'!P92","v":0.157},{"$f":"'6. TNC Assumptions'!R92","v":2.527227928199758E-2},{"$f":"'6. TNC Assumptions'!T92","v":3.5125387149682294E-4},{"$f":"'6. TNC Assumptions'!D267","v":80.877400379790416},{"$f":"'6. TNC Assumptions'!F267","v":269.59133459930138},{"$f":"'6. TNC Assumptions'!H267","v":64.701920303832324},{"$f":"'6. TNC Assumptions'!J267","v":10.783653383972055},{"$f":"'6. TNC Assumptions'!L267","v":26.95913345993014},{"$f":"'6. TNC Assumptions'!N267","v":1.6175480075958082},{"$f":"'6. TNC Assumptions'!P267","v":84.651679064180627},{"$f":"'6. TNC Assumptions'!R267","v":13.626375000000003},{"$f":"'6. TNC Assumptions'!T267","v":0.18939},{"$f":"TNC_BAUCH4!M33","v":7.2452533694338879},{"$f":"TNC_BAUCH4!Y33","v":70.151728138696484},{"$f":"TNC_BAUCH4!AK33","v":2.9927607502857336},{"$f":"TNC_BAUCH4!AW33","v":1.3355490564006839E-2},{"$f":"TNC_BAUCH4!BI33","v":0.38368727567765837},{"$f":"TNC_BAUCH4!BU33","v":9.8589532257648948E-4},{"$f":"TNC_BAUCH4!CG33","v":6.7705155181046292E-2},{"$f":"TNC_BAUCH4!CS33","v":1.8084879260068167E-3},{"$f":"TNC_BAUCH4!CW33","v":80.85728456308739},{"$f":"TNC_BAUCH4!CY33","v":2021.4321140771847},{"$f":"TNC_BAUCH4!CW33","v":80.85728456308739},{"$f":"TNC_BAUCH4!DH33","v":62.54928456308739},{"$f":"TNC_BAUCH4!DJ33","v":62.547476075161391},{"$f":"TNC_BAUCH4!DM33","v":1563.7321140771849},{"$f":"TNC_BAUCH4!DO33","v":1563.6869018790348},{"$f":"'6. TNC Assumptions'!Y267","v":80.877400379790416},{"$f":"'6. TNC Assumptions'!AA267","v":269.59133459930138},{"$f":"'6. TNC Assumptions'!AC267","v":64.701920303832324},{"$f":"'6. TNC Assumptions'!AE267","v":10.783653383972055},{"$f":"'6. TNC Assumptions'!AG267","v":26.95913345993014},{"$f":"'6. TNC Assumptions'!AI267","v":1.6175480075958082},{"$f":"'6. TNC Assumptions'!AK267","v":70.835914064180656},{"$f":"'6. TNC Assumptions'!AM267","v":13.626375000000003},{"$f":"'6. TNC Assumptions'!AO267","v":0.18939},{"$f":"TNC_Sce1LFG!M33","v":7.2452533694338879},{"$f":"TNC_Sce1LFG!Y33","v":70.151728138696484},{"$f":"TNC_Sce1LFG!AK33","v":2.9927607502857336},{"$f":"TNC_Sce1LFG!AW33","v":1.3355490564006839E-2},{"$f":"TNC_Sce1LFG!BI33","v":0.38368727567765837},{"$f":"TNC_Sce1LFG!BU33","v":9.8589532257648948E-4},{"$f":"TNC_Sce1LFG!CG33","v":6.7705155181046292E-2},{"$f":"TNC_Sce1LFG!CS33","v":1.8084879260068167E-3},{"$f":"TNC_Sce1LFG!CW33","v":80.85728456308739},{"$f":"TNC_Sce1LFG!CY33","v":2021.4321140771847},{"$f":"TNC_Sce1LFG!DE33","v":30.93241256563277},{"$f":"TNC_Sce1LFG!DH33","v":49.924871997454616},{"$f":"TNC_Sce1LFG!DJ33","v":49.923063509528617},{"$f":"TNC_Sce1LFG!DM33","v":1248.1217999363655},{"$f":"TNC_Sce1LFG!DO33","v":1248.0765877382155},{"$f":"'6. TNC Assumptions'!D324","v":61.466824288640716},{"$f":"'6. TNC Assumptions'!F324","v":204.88941429546904},{"$f":"'6. TNC Assumptions'!H324","v":49.173459430912565},{"$f":"'6. TNC Assumptions'!J324","v":10.783653383972055},{"$f":"'6. TNC Assumptions'!L324","v":26.95913345993014},{"$f":"'6. TNC Assumptions'!N324","v":1.6175480075958082},{"$f":"'6. TNC Assumptions'!P324","v":170.47687133208245},{"$f":"'6. TNC Assumptions'!R324","v":13.626375000000003},{"$f":"'6. TNC Assumptions'!T324","v":0.18939},{"$f":"TNC_Sce2Comp!M33","v":6.0700244281658673},{"$f":"TNC_Sce2Comp!Y33","v":61.814063706234954},{"$f":"TNC_Sce2Comp!AK33","v":2.7530697820886201},{"$f":"TNC_Sce2Comp!AW33","v":1.3355490564006839E-2},{"$f":"TNC_Sce2Comp!BI33","v":0.38368727567765837},{"$f":"TNC_Sce2Comp!BU33","v":9.8589532257648948E-4},{"$f":"TNC_Sce2Comp!CG33","v":6.7705155181046292E-2},{"$f":"TNC_Sce2Comp!CS33","v":1.8084879260068167E-3},{"$f":"TNC_Sce2Comp!CW33","v":71.104700221160741},{"$f":"TNC_Sce2Comp!CY33","v":1777.6175055290184},{"$f":"TNC_Sce2Comp!DE33","v":18.308},{"$f":"TNC_Sce2Comp!DH33","v":52.796700221160741},{"$f":"TNC_Sce2Comp!DJ33","v":52.794891733234728},{"$f":"TNC_Sce2Comp!DM33","v":1319.9175055290186},{"$f":"TNC_Sce2Comp!DO33","v":1319.8722933308682},{"$f":"'6. TNC Assumptions'!Y324","v":80.877400379790416},{"$f":"'6. TNC Assumptions'!AA324","v":269.59133459930138},{"$f":"'6. TNC Assumptions'!AC324","v":50.467497836989217},{"$f":"'6. TNC Assumptions'!AE324","v":10.783653383972055},{"$f":"'6. TNC Assumptions'!AG324","v":21.028124098745511},{"$f":"'6. TNC Assumptions'!AI324","v":1.6175480075958082},{"$f":"'6. TNC Assumptions'!AK324","v":91.001345892208349},{"$f":"'6. TNC Assumptions'!AM324","v":13.626375000000003},{"$f":"'6. TNC Assumptions'!AO324","v":0.18939},{"$f":"TNC_Sce3Recycle!M33","v":7.2452533694338879},{"$f":"TNC_Sce3Recycle!Y33","v":70.151728138696484},{"$f":"TNC_Sce3Recycle!AK33","v":2.7530697820886201},{"$f":"TNC_Sce3Recycle!AW33","v":1.3355490564006839E-2},{"$f":"TNC_Sce3Recycle!BI33","v":0.35295766437033593},{"$f":"TNC_Sce3Recycle!BU33","v":9.8589532257648948E-4},{"$f":"TNC_Sce3Recycle!CG33","v":6.7705155181046292E-2},{"$f":"TNC_Sce3Recycle!CS33","v":1.8084879260068167E-3},{"$f":"TNC_Sce3Recycle!CW33","v":80.586863983582958},{"$f":"TNC_Sce3Recycle!CY33","v":2014.671599589574},{"$f":"TNC_Sce3Recycle!DE33","v":18.308},{"$f":"TNC_Sce3Recycle!DH33","v":62.278863983582958},{"$f":"TNC_Sce3Recycle!DJ33","v":62.277055495656946},{"$f":"TNC_Sce3Recycle!DM33","v":1556.971599589574},{"$f":"TNC_Sce3Recycle!DO33","v":1556.9263873914235},{"$f":"'6. TNC Assumptions'!D381","v":48.027400379790414},{"$f":"'6. TNC Assumptions'!F381","v":160.09133459930138},{"$f":"'6. TNC Assumptions'!H381","v":38.42192030383233},{"$f":"'6. TNC Assumptions'!J381","v":6.4036533839720553},{"$f":"'6. TNC Assumptions'!L381","v":16.009133459930137},{"$f":"'6. TNC Assumptions'!N381","v":0.96054800759580827},{"$f":"'6. TNC Assumptions'!P381","v":255.45291406418062},{"$f":"'6. TNC Assumptions'!R381","v":13.626375000000003},{"$f":"'6. TNC Assumptions'!T381","v":0.18939},{"$f":"TNC_Sce4WTE!M33","v":4.2517120174993739},{"$f":"TNC_Sce4WTE!Y33","v":46.221408531162304},{"$f":"TNC_Sce4WTE!AK33","v":2.2603000731522798},{"$f":"TNC_Sce4WTE!AW33","v":1.068132253294703E-2},{"$f":"TNC_Sce4WTE!BI33","v":0.28978206066054879},{"$f":"TNC_Sce4WTE!BU33","v":7.6929559282190433E-4},{"$f":"TNC_Sce4WTE!CG33","v":6.7705155181046292E-2},{"$f":"TNC_Sce4WTE!CS33","v":1.8084879260068167E-3},{"$f":"TNC_Sce4WTE!CW33","v":53.104166943707327},{"$f":"TNC_Sce4WTE!CY33","v":1327.6041735926831},{"$f":"TNC_Sce4WTE!DE33","v":18.308},{"$f":"TNC_Sce4WTE!DH33","v":34.796166943707327},{"$f":"TNC_Sce4WTE!DJ33","v":34.794358455781321},{"$f":"TNC_Sce4WTE!DM33","v":869.90417359268315},{"$f":"TNC_Sce4WTE!DO33","v":869.85896139453303},null,1563.6869018790344,0,1248.076587738215,0,1319.8722933308682,0,1556.9263873914233,0,869.85896139453303,0,null,2027,1563.6869018790348,1248.0765877382155,1319.8722933308682,1556.9263873914235,869.85896139453303]
[2028,{"$f":"'6. TNC Assumptions'!D34","v":1.2079627999999998},{"$f":"'6. TNC Assumptions'!F34","v":455.28415492809455},{"$f":"'6. TNC Assumptions'!H34","v":549.96632258257478},{"$f":"'6. TNC Assumptions'!N34","v":330.96632258257478},{"$f":"'6. TNC Assumptions'!D93","v":0.15},{"$f":"'6. TNC Assumptions'!F93","v":0.5},{"$f":"'6. TNC Assumptions'!H93","v":0.12000000000000001},{"$f":"'6. TNC Assumptions'!J93","v":0.02},{"$f":"'6. TNC Assumptions'!L93","v":0.05},{"$f":"'6. TNC Assumptions'!N93","v":3.0000000000000001E-3},{"$f":"'6. TNC Assumptions'!P93","v":0.157},{"$f":"'6. TNC Assumptions'!R93","v":2.5956589365263624E-2},{"$f":"'6. TNC Assumptions'!T93","v":3.4436654068315979E-4},{"$f":"'6. TNC Assumptions'!D268","v":82.494948387386216},{"$f":"'6. TNC Assumptions'!F268","v":274.98316129128739},{"$f":"'6. TNC Assumptions'!H268","v":65.995958709908976},{"$f":"'6. TNC Assumptions'!J268","v":10.999326451651497},{"$f":"'6. TNC Assumptions'!L268","v":27.498316129128739},{"$f":"'6. TNC Assumptions'!N268","v":1.6498989677477243},{"$f":"'6. TNC Assumptions'!P268","v":86.344712645464242},{"$f":"'6. TNC Assumptions'!R268","v":14.275250000000003},{"$f":"'6. TNC Assumptions'!T268","v":0.18939},{"$f":"TNC_BAUCH4!M34","v":7.3896860473656112},{"$f":"TNC_BAUCH4!Y34","v":71.575648411203346},{"$f":"TNC_BAUCH4!AK34","v":3.074757856995479},{"$f":"TNC_BAUCH4!AW34","v":1.3823382198792833E-2},{"$f":"TNC_BAUCH4!BI34","v":0.39419972525583075},{"$f":"TNC_BAUCH4!BU34","v":1.0167013875405509E-3},{"$f":"TNC_BAUCH4!CG34","v":7.1744969085549226E-2},{"$f":"TNC_BAUCH4!CS34","v":1.7478200372973969E-3},{"$f":"TNC_BAUCH4!CW34","v":82.522624913529455},{"$f":"TNC_BAUCH4!CY34","v":2063.0656228382363},{"$f":"TNC_BAUCH4!CW34","v":82.522624913529455},{"$f":"TNC_BAUCH4!DH34","v":64.214624913529462},{"$f":"TNC_BAUCH4!DJ34","v":64.212877093492153},{"$f":"TNC_BAUCH4!DM34","v":1605.3656228382365},{"$f":"TNC_BAUCH4!DO34","v":1605.3219273373038},{"$f":"'6. TNC Assumptions'!Y268","v":82.494948387386216},{"$f":"'6. TNC Assumptions'!AA268","v":274.98316129128739},{"$f":"'6. TNC Assumptions'!AC268","v":65.995958709908976},{"$f":"'6. TNC Assumptions'!AE268","v":10.999326451651497},{"$f":"'6. TNC Assumptions'!AG268","v":27.498316129128739},{"$f":"'6. TNC Assumptions'!AI268","v":1.6498989677477243},{"$f":"'6. TNC Assumptions'!AK268","v":71.880072645464224},{"$f":"'6. TNC Assumptions'!AM268","v":14.275250000000003},{"$f":"'6. TNC Assumptions'!AO268","v":0.18939},{"$f":"TNC_Sce1LFG!M34","v":7.3896860473656112},{"$f":"TNC_Sce1LFG!Y34","v":71.575648411203346},{"$f":"TNC_Sce1LFG!AK34","v":3.074757856995479},{"$f":"TNC_Sce1LFG!AW34","v":1.3823382198792833E-2},{"$f":"TNC_Sce1LFG!BI34","v":0.39419972525583075},{"$f":"TNC_Sce1LFG!BU34","v":1.0167013875405509E-3},{"$f":"TNC_Sce1LFG!CG34","v":7.1744969085549226E-2},{"$f":"TNC_Sce1LFG!CS34","v":1.7478200372973969E-3},{"$f":"TNC_Sce1LFG!CW34","v":82.522624913529455},{"$f":"TNC_Sce1LFG!CY34","v":2063.0656228382363},{"$f":"TNC_Sce1LFG!DE34","v":32.080086435235749},{"$f":"TNC_Sce1LFG!DH34","v":50.442538478293706},{"$f":"TNC_Sce1LFG!DJ34","v":50.440790658256397},{"$f":"TNC_Sce1LFG!DM34","v":1261.0634619573427},{"$f":"TNC_Sce1LFG!DO34","v":1261.01976645641},{"$f":"'6. TNC Assumptions'!D325","v":61.046261806665797},{"$f":"'6. TNC Assumptions'!F325","v":203.48753935555266},{"$f":"'6. TNC Assumptions'!H325","v":48.83700944533264},{"$f":"'6. TNC Assumptions'!J325","v":10.999326451651497},{"$f":"'6. TNC Assumptions'!L325","v":27.498316129128739},{"$f":"'6. TNC Assumptions'!N325","v":1.6498989677477243},{"$f":"'6. TNC Assumptions'!P325","v":181.98333042649574},{"$f":"'6. TNC Assumptions'!R325","v":14.275250000000003},{"$f":"'6. TNC Assumptions'!T325","v":0.18939},{"$f":"TNC_Sce2Comp!M34","v":5.993975135297978},{"$f":"TNC_Sce2Comp!Y34","v":61.567589423232342},{"$f":"TNC_Sce2Comp!AK34","v":2.7830331846079432},{"$f":"TNC_Sce2Comp!AW34","v":1.3823382198792833E-2},{"$f":"TNC_Sce2Comp!BI34","v":0.39419972525583075},{"$f":"TNC_Sce2Comp!BU34","v":1.0167013875405509E-3},{"$f":"TNC_Sce2Comp!CG34","v":7.1744969085549226E-2},{"$f":"TNC_Sce2Comp!CS34","v":1.7478200372973969E-3},{"$f":"TNC_Sce2Comp!CW34","v":70.82713034110327},{"$f":"TNC_Sce2Comp!CY34","v":1770.6782585275819},{"$f":"TNC_Sce2Comp!DE34","v":18.308},{"$f":"TNC_Sce2Comp!DH34","v":52.519130341103271},{"$f":"TNC_Sce2Comp!DJ34","v":52.517382521065976},{"$f":"TNC_Sce2Comp!DM34","v":1312.9782585275818},{"$f":"TNC_Sce2Comp!DO34","v":1312.9345630266494},{"$f":"'6. TNC Assumptions'!Y325","v":82.494948387386216},{"$f":"'6. TNC Assumptions'!AA325","v":274.98316129128739},{"$f":"'6. TNC Assumptions'!AC325","v":50.156928619530824},{"$f":"'6. TNC Assumptions'!AE325","v":10.999326451651497},{"$f":"'6. TNC Assumptions'!AG325","v":20.898720258137843},{"$f":"'6. TNC Assumptions'!AI325","v":1.6498989677477243},{"$f":"'6. TNC Assumptions'!AK325","v":94.318698606833223},{"$f":"'6. TNC Assumptions'!AM325","v":14.275250000000003},{"$f":"'6. TNC Assumptions'!AO325","v":0.18939},{"$f":"TNC_Sce3Recycle!M34","v":7.3896860473656112},{"$f":"TNC_Sce3Recycle!Y34","v":71.575648411203346},{"$f":"TNC_Sce3Recycle!AK34","v":2.788719709187383},{"$f":"TNC_Sce3Recycle!AW34","v":1.3823382198792833E-2},{"$f":"TNC_Sce3Recycle!BI34","v":0.35752816784453623},{"$f":"TNC_Sce3Recycle!BU34","v":1.0167013875405509E-3},{"$f":"TNC_Sce3Recycle!CG34","v":7.1744969085549226E-2},{"$f":"TNC_Sce3Recycle!CS34","v":1.7478200372973969E-3},{"$f":"TNC_Sce3Recycle!CW34","v":82.19991520831006},{"$f":"TNC_Sce3Recycle!CY34","v":2054.9978802077517},{"$f":"TNC_Sce3Recycle!DE34","v":18.308},{"$f":"TNC_Sce3Recycle!DH34","v":63.89191520831006},{"$f":"TNC_Sce3Recycle!DJ34","v":63.890167388272765},{"$f":"TNC_Sce3Recycle!DM34","v":1597.2978802077514},{"$f":"TNC_Sce3Recycle!DO34","v":1597.2541847068192},{"$f":"'6. TNC Assumptions'!D382","v":49.644948387386215},{"$f":"'6. TNC Assumptions'!F382","v":165.48316129128739},{"$f":"'6. TNC Assumptions'!H382","v":39.715958709908975},{"$f":"'6. TNC Assumptions'!J382","v":6.6193264516514958},{"$f":"'6. TNC Assumptions'!L382","v":16.54831612912874},{"$f":"'6. TNC Assumptions'!N382","v":0.99289896774772435},{"$f":"'6. TNC Assumptions'!P382","v":256.49707264546419},{"$f":"'6. TNC Assumptions'!R382","v":14.275250000000003},{"$f":"'6. TNC Assumptions'!T382","v":0.18939},{"$f":"TNC_Sce4WTE!M34","v":4.3542065541929968},{"$f":"TNC_Sce4WTE!Y34","v":46.353581149107541},{"$f":"TNC_Sce4WTE!AK34","v":2.2763311714754613},{"$f":"TNC_Sce4WTE!AW34","v":1.0864570372039003E-2},{"$f":"TNC_Sce4WTE!BI34","v":0.29183732967634118},{"$f":"TNC_Sce4WTE!BU34","v":7.7862308315605592E-4},{"$f":"TNC_Sce4WTE!CG34","v":7.1744969085549226E-2},{"$f":"TNC_Sce4WTE!CS34","v":1.7478200372973969E-3},{"$f":"TNC_Sce4WTE!CW34","v":53.36109218703038},{"$f":"TNC_Sce4WTE!CY34","v":1334.0273046757595},{"$f":"TNC_Sce4WTE!DE34","v":18.308},{"$f":"TNC_Sce4WTE!DH34","v":35.05309218703038},{"$f":"TNC_Sce4WTE!DJ34","v":35.051344366993085},{"$f":"TNC_Sce4WTE!DM34","v":876.32730467575948},{"$f":"TNC_Sce4WTE!DO34","v":876.28360917482712},null,1605.3219273373038,0,1261.01976645641,0,1312.9345630266494,0,1597.2541847068187,0,876.28360917482712,0,null,2028,1605.3219273373038,1261.01976645641,1312.9345630266494,1597.2541847068192,876.28360917482712]
[2029,{"$f":"'6. TNC Assumptions'!D35","v":1.20522},{"$f":"'6. TNC Assumptions'!F35","v":465.44668113226328},{"$f":"'6. TNC Assumptions'!H35","v":560.96564903422632},{"$f":"'6. TNC Assumptions'!N35","v":341.96564903422632},{"$f":"'6. TNC Assumptions'!D94","v":0.15},{"$f":"'6. TNC Assumptions'!F94","v":0.5},{"$f":"'6. TNC Assumptions'!H94","v":0.12},{"$f":"'6. TNC Assumptions'!J94","v":0.02},{"$f":"'6. TNC Assumptions'!L94","v":0.05},{"$f":"'6. TNC Assumptions'!N94","v":3.0000000000000001E-3},{"$f":"'6. TNC Assumptions'!P94","v":0.157},{"$f":"'6. TNC Assumptions'!R94","v":2.6604347388639184E-2},{"$f":"'6. TNC Assumptions'!T94","v":3.3761425557172521E-4},{"$f":"'6. TNC Assumptions'!D269","v":84.144847355133948},{"$f":"'6. TNC Assumptions'!F269","v":280.48282451711316},{"$f":"'6. TNC Assumptions'!H269","v":67.315877884107152},{"$f":"'6. TNC Assumptions'!J269","v":11.219312980684526},{"$f":"'6. TNC Assumptions'!L269","v":28.048282451711316},{"$f":"'6. TNC Assumptions'!N269","v":1.6828969471026789},{"$f":"'6. TNC Assumptions'!P269","v":88.071606898373531},{"$f":"'6. TNC Assumptions'!R269","v":14.924125000000004},{"$f":"'6. TNC Assumptions'!T269","v":0.18939},{"$f":"TNC_BAUCH4!M35","v":7.5371631161903885},{"$f":"TNC_BAUCH4!Y35","v":73.024781917898721},{"$f":"TNC_BAUCH4!AK35","v":3.1568979771212526},{"$f":"TNC_BAUCH4!AW35","v":1.4293725859032016E-2},{"$f":"TNC_BAUCH4!BI35","v":0.40473050988734022},{"$f":"TNC_BAUCH4!BU35","v":1.04758279793201E-3},{"$f":"TNC_BAUCH4!CG35","v":7.5953045761821936E-2},{"$f":"TNC_BAUCH4!CS35","v":1.6966366740960746E-3},{"$f":"TNC_BAUCH4!CW35","v":84.216564512190587},{"$f":"TNC_BAUCH4!CY35","v":2105.4141128047645},{"$f":"TNC_BAUCH4!CW35","v":84.216564512190587},{"$f":"TNC_BAUCH4!DH35","v":65.908564512190594},{"$f":"TNC_BAUCH4!DJ35","v":65.906867875516497},{"$f":"TNC_BAUCH4!DM35","v":1647.7141128047649},{"$f":"TNC_BAUCH4!DO35","v":1647.6716968879125},{"$f":"'6. TNC Assumptions'!Y269","v":84.144847355133948},{"$f":"'6. TNC Assumptions'!AA269","v":280.48282451711316},{"$f":"'6. TNC Assumptions'!AC269","v":67.315877884107152},{"$f":"'6. TNC Assumptions'!AE269","v":11.219312980684526},{"$f":"'6. TNC Assumptions'!AG269","v":28.048282451711316},{"$f":"'6. TNC Assumptions'!AI269","v":1.6828969471026789},{"$f":"'6. TNC Assumptions'!AK269","v":72.958091898373482},{"$f":"'6. TNC Assumptions'!AM269","v":14.924125000000004},{"$f":"'6. TNC Assumptions'!AO269","v":0.18939},{"$f":"TNC_Sce1LFG!M35","v":7.5371631161903885},{"$f":"TNC_Sce1LFG!Y35","v":73.024781917898721},{"$f":"TNC_Sce1LFG!AK35","v":3.1568979771212526},{"$f":"TNC_Sce1LFG!AW35","v":1.4293725859032016E-2},{"$f":"TNC_Sce1LFG!BI35","v":0.40473050988734022},{"$f":"TNC_Sce1LFG!BU35","v":1.04758279793201E-3},{"$f":"TNC_Sce1LFG!CG35","v":7.5953045761821936E-2},{"$f":"TNC_Sce1LFG!CS35","v":1.6966366740960746E-3},{"$f":"TNC_Sce1LFG!CW35","v":84.216564512190587},{"$f":"TNC_Sce1LFG!CY35","v":2105.4141128047645},{"$f":"TNC_Sce1LFG!DE35","v":33.227760304838732},{"$f":"TNC_Sce1LFG!DH35","v":50.988804207351855},{"$f":"TNC_Sce1LFG!DJ35","v":50.987107570677757},{"$f":"TNC_Sce1LFG!DM35","v":1274.7201051837965},{"$f":"TNC_Sce1LFG!DO35","v":1274.6776892669438},{"$f":"'6. TNC Assumptions'!D326","v":60.584290095696439},{"$f":"'6. TNC Assumptions'!F326","v":201.94763365232146},{"$f":"'6. TNC Assumptions'!H326","v":48.467432076557145},{"$f":"'6. TNC Assumptions'!J326","v":11.219312980684526},{"$f":"'6. TNC Assumptions'!L326","v":28.048282451711316},{"$f":"'6. TNC Assumptions'!N326","v":1.6828969471026789},{"$f":"'6. TNC Assumptions'!P326","v":193.90228583015272},{"$f":"'6. TNC Assumptions'!R326","v":14.924125000000004},{"$f":"'6. TNC Assumptions'!T326","v":0.18939},{"$f":"TNC_Sce2Comp!M35","v":5.9298259229306165},{"$f":"TNC_Sce2Comp!Y35","v":61.295214003970031},{"$f":"TNC_Sce2Comp!AK35","v":2.8094923795496602},{"$f":"TNC_Sce2Comp!AW35","v":1.4293725859032016E-2},{"$f":"TNC_Sce2Comp!BI35","v":0.40473050988734022},{"$f":"TNC_Sce2Comp!BU35","v":1.04758279793201E-3},{"$f":"TNC_Sce2Comp!CG35","v":7.5953045761821936E-2},{"$f":"TNC_Sce2Comp!CS35","v":1.6966366740960746E-3},{"$f":"TNC_Sce2Comp!CW35","v":70.532253807430536},{"$f":"TNC_Sce2Comp!CY35","v":1763.3063451857633},{"$f":"TNC_Sce2Comp!DE35","v":18.308},{"$f":"TNC_Sce2Comp!DH35","v":52.224253807430536},{"$f":"TNC_Sce2Comp!DJ35","v":52.222557170756438},{"$f":"TNC_Sce2Comp!DM35","v":1305.6063451857633},{"$f":"TNC_Sce2Comp!DO35","v":1305.5639292689109},{"$f":"'6. TNC Assumptions'!Y326","v":84.144847355133948},{"$f":"'6. TNC Assumptions'!AA326","v":280.48282451711316},{"$f":"'6. TNC Assumptions'!AC326","v":49.813749634239294},{"$f":"'6. TNC Assumptions'!AE326","v":11.219312980684526},{"$f":"'6. TNC Assumptions'!AG326","v":20.755729014266372},{"$f":"'6. TNC Assumptions'!AI326","v":1.6828969471026789},{"$f":"'6. TNC Assumptions'!AK326","v":97.752773585686327},{"$f":"'6. TNC Assumptions'!AM326","v":14.924125000000004},{"$f":"'6. TNC Assumptions'!AO326","v":0.18939},{"$f":"TNC_Sce3Recycle!M35","v":7.5371631161903885},{"$f":"TNC_Sce3Recycle!Y35","v":73.024781917898721},{"$f":"TNC_Sce3Recycle!AK35","v":2.8205947149953019},{"$f":"TNC_Sce3Recycle!AW35","v":1.4293725859032016E-2},{"$f":"TNC_Sce3Recycle!BI35","v":0.36161470705067972},{"$f":"TNC_Sce3Recycle!BU35","v":1.04758279793201E-3},{"$f":"TNC_Sce3Recycle!CG35","v":7.5953045761821936E-2},{"$f":"TNC_Sce3Recycle!CS35","v":1.6966366740960746E-3},{"$f":"TNC_Sce3Recycle!CW35","v":83.837145447227968},{"$f":"TNC_Sce3Recycle!CY35","v":2095.9286361806994},{"$f":"TNC_Sce3Recycle!DE35","v":18.308},{"$f":"TNC_Sce3Recycle!DH35","v":65.529145447227961},{"$f":"TNC_Sce3Recycle!DJ35","v":65.527448810553864},{"$f":"TNC_Sce3Recycle!DM35","v":1638.2286361806991},{"$f":"TNC_Sce3Recycle!DO35","v":1638.1862202638465},{"$f":"'6. TNC Assumptions'!D383","v":51.294847355133946},{"$f":"'6. TNC Assumptions'!F383","v":170.98282451711316},{"$f":"'6. TNC Assumptions'!H383","v":41.035877884107158},{"$f":"'6. TNC Assumptions'!J383","v":6.8393129806845261},{"$f":"'6. TNC Assumptions'!L383","v":17.098282451711317},{"$f":"'6. TNC Assumptions'!N383","v":1.0258969471026789},{"$f":"'6. TNC Assumptions'!P383","v":257.57509189837344},{"$f":"'6. TNC Assumptions'!R383","v":14.924125000000004},{"$f":"'6. TNC Assumptions'!T383","v":0.18939},{"$f":"TNC_Sce4WTE!M35","v":4.4735716462524051},{"$f":"TNC_Sce4WTE!Y35","v":46.712912607728391},{"$f":"TNC_Sce4WTE!AK35","v":2.2969649930577392},{"$f":"TNC_Sce4WTE!AW35","v":1.1060060441451927E-2},{"$f":"TNC_Sce4WTE!BI35","v":0.29448269141765893},{"$f":"TNC_Sce4WTE!BU35","v":7.8907344136321025E-4},{"$f":"TNC_Sce4WTE!CG35","v":7.5953045761821936E-2},{"$f":"TNC_Sce4WTE!CS35","v":1.6966366740960746E-3},{"$f":"TNC_Sce4WTE!CW35","v":53.867430754774922},{"$f":"TNC_Sce4WTE!CY35","v":1346.6857688693731},{"$f":"TNC_Sce4WTE!DE35","v":18.308},{"$f":"TNC_Sce4WTE!DH35","v":35.559430754774922},{"$f":"TNC_Sce4WTE!DJ35","v":35.557734118100832},{"$f":"TNC_Sce4WTE!DM35","v":888.98576886937303},{"$f":"TNC_Sce4WTE!DO35","v":888.94335295252085},null,1647.6716968879118,0,1274.6776892669436,0,1305.5639292689109,0,1638.1862202638465,0,888.94335295252085,0,null,2029,1647.6716968879125,1274.6776892669438,1305.5639292689109,1638.1862202638465,888.94335295252085]
[2030,{"$f":"'6. TNC Assumptions'!D36","v":1.2024771999999999},{"$f":"'6. TNC Assumptions'!F36","v":475.83851237670945},{"$f":"'6. TNC Assumptions'!H36","v":572.18496201491087},{"$f":"'6. TNC Assumptions'!N36","v":353.18496201491087},{"$f":"'6. TNC Assumptions'!D95","v":0.15},{"$f":"'6. TNC Assumptions'!F95","v":0.5},{"$f":"'6. TNC Assumptions'!H95","v":0.12000000000000001},{"$f":"'6. TNC Assumptions'!J95","v":0.02},{"$f":"'6. TNC Assumptions'!L95","v":0.05},{"$f":"'6. TNC Assumptions'!N95","v":3.0000000000000001E-3},{"$f":"'6. TNC Assumptions'!P95","v":0.157},{"$f":"'6. TNC Assumptions'!R95","v":2.7216723671242126E-2},{"$f":"'6. TNC Assumptions'!T95","v":3.3099436820757373E-4},{"$f":"'6. TNC Assumptions'!D270","v":85.827744302236624},{"$f":"'6. TNC Assumptions'!F270","v":286.09248100745543},{"$f":"'6. TNC Assumptions'!H270","v":68.662195441789308},{"$f":"'6. TNC Assumptions'!J270","v":11.443699240298217},{"$f":"'6. TNC Assumptions'!L270","v":28.609248100745546},{"$f":"'6. TNC Assumptions'!N270","v":1.7165548860447326},{"$f":"'6. TNC Assumptions'!P270","v":89.833039036341006},{"$f":"'6. TNC Assumptions'!R270","v":15.573000000000002},{"$f":"'6. TNC Assumptions'!T270","v":0.18939},{"$f":"TNC_BAUCH4!M36","v":7.6876941202488407},{"$f":"TNC_BAUCH4!Y36","v":74.500143384614432},{"$f":"TNC_BAUCH4!AK36","v":3.2392851725638847},{"$f":"TNC_BAUCH4!AW36","v":1.4766808107598967E-2},{"$f":"TNC_BAUCH4!BI36","v":0.41529297084152383},{"$f":"TNC_BAUCH4!BU36","v":1.0785674346099029E-3},{"$f":"TNC_BAUCH4!CG36","v":8.0324412293421105E-2},{"$f":"TNC_BAUCH4!CS36","v":1.653455071368045E-3},{"$f":"TNC_BAUCH4!CW36","v":85.940238891175682},{"$f":"TNC_BAUCH4!CY36","v":2148.5059722793922},{"$f":"TNC_BAUCH4!CW36","v":85.940238891175682},{"$f":"TNC_BAUCH4!DH36","v":67.632238891175689},{"$f":"TNC_BAUCH4!DJ36","v":67.630585436104298},{"$f":"TNC_BAUCH4!DM36","v":1690.8059722793923},{"$f":"TNC_BAUCH4!DO36","v":1690.7646359026076},{"$f":"'6. TNC Assumptions'!Y270","v":85.827744302236624},{"$f":"'6. TNC Assumptions'!AA270","v":286.09248100745543},{"$f":"'6. TNC Assumptions'!AC270","v":68.662195441789308},{"$f":"'6. TNC Assumptions'!AE270","v":11.443699240298217},{"$f":"'6. TNC Assumptions'!AG270","v":28.609248100745546},{"$f":"'6. TNC Assumptions'!AI270","v":1.7165548860447326},{"$f":"'6. TNC Assumptions'!AK270","v":74.070649036341024},{"$f":"'6. TNC Assumptions'!AM270","v":15.573},{"$f":"'6. TNC Assumptions'!AO270","v":0.18939},{"$f":"TNC_Sce1LFG!M36","v":7.6876941202488407},{"$f":"TNC_Sce1LFG!Y36","v":74.500143384614432},{"$f":"TNC_Sce1LFG!AK36","v":3.2392851725638847},{"$f":"TNC_Sce1LFG!AW36","v":1.4766808107598967E-2},{"$f":"TNC_Sce1LFG!BI36","v":0.41529297084152383},{"$f":"TNC_Sce1LFG!BU36","v":1.0785674346099029E-3},{"$f":"TNC_Sce1LFG!CG36","v":8.0324412293421105E-2},{"$f":"TNC_Sce1LFG!CS36","v":1.653455071368045E-3},{"$f":"TNC_Sce1LFG!CW36","v":85.940238891175682},{"$f":"TNC_Sce1LFG!CY36","v":2148.5059722793922},{"$f":"TNC_Sce1LFG!DE36","v":34.375434174441715},{"$f":"TNC_Sce1LFG!DH36","v":51.564804716733967},{"$f":"TNC_Sce1LFG!DJ36","v":51.56315126166259},{"$f":"TNC_Sce1LFG!DM36","v":1289.1201179183493},{"$f":"TNC_Sce1LFG!DO36","v":1289.0787815415647},{"$f":"'6. TNC Assumptions'!D327","v":60.079421011565636},{"$f":"'6. TNC Assumptions'!F327","v":200.26473670521878},{"$f":"'6. TNC Assumptions'!H327","v":48.063536809252511},{"$f":"'6. TNC Assumptions'!J327","v":11.443699240298217},{"$f":"'6. TNC Assumptions'!L327","v":28.609248100745546},{"$f":"'6. TNC Assumptions'!N327","v":1.7165548860447326},{"$f":"'6. TNC Assumptions'!P327","v":206.24537526178545},{"$f":"'6. TNC Assumptions'!R327","v":15.573000000000002},{"$f":"'6. TNC Assumptions'!T327","v":0.18939},{"$f":"TNC_Sce2Comp!M36","v":5.8723566527648829},{"$f":"TNC_Sce2Comp!Y36","v":60.994642462314296},{"$f":"TNC_Sce2Comp!AK36","v":2.8325386979731162},{"$f":"TNC_Sce2Comp!AW36","v":1.4766808107598967E-2},{"$f":"TNC_Sce2Comp!BI36","v":0.41529297084152383},{"$f":"TNC_Sce2Comp!BU36","v":1.0785674346099029E-3},{"$f":"TNC_Sce2Comp!CG36","v":8.0324412293421105E-2},{"$f":"TNC_Sce2Comp!CS36","v":1.653455071368045E-3},{"$f":"TNC_Sce2Comp!CW36","v":70.21265402680082},{"$f":"TNC_Sce2Comp!CY36","v":1755.3163506700205},{"$f":"TNC_Sce2Comp!DE36","v":18.308},{"$f":"TNC_Sce2Comp!DH36","v":51.90465402680082},{"$f":"TNC_Sce2Comp!DJ36","v":51.903000571729443},{"$f":"TNC_Sce2Comp!DM36","v":1297.6163506700204},{"$f":"TNC_Sce2Comp!DO36","v":1297.5750142932361},{"$f":"'6. TNC Assumptions'!Y327","v":85.827744302236624},{"$f":"'6. TNC Assumptions'!AA327","v":286.09248100745543},{"$f":"'6. TNC Assumptions'!AC327","v":49.436780718088301},{"$f":"'6. TNC Assumptions'!AE327","v":11.443699240298217},{"$f":"'6. TNC Assumptions'!AG327","v":20.598658632536793},{"$f":"'6. TNC Assumptions'!AI327","v":1.7165548860447326},{"$f":"'6. TNC Assumptions'!AK327","v":101.30665322825081},{"$f":"'6. TNC Assumptions'!AM327","v":15.573000000000002},{"$f":"'6. TNC Assumptions'!AO327","v":0.18939},{"$f":"TNC_Sce3Recycle!M36","v":7.6876941202488407},{"$f":"TNC_Sce3Recycle!Y36","v":74.500143384614432},{"$f":"TNC_Sce3Recycle!AK36","v":2.8488067071016041},{"$f":"TNC_Sce3Recycle!AW36","v":1.4766808107598967E-2},{"$f":"TNC_Sce3Recycle!BI36","v":0.36523162911559021},{"$f":"TNC_Sce3Recycle!BU36","v":1.0785674346099029E-3},{"$f":"TNC_Sce3Recycle!CG36","v":8.0324412293421105E-2},{"$f":"TNC_Sce3Recycle!CS36","v":1.653455071368045E-3},{"$f":"TNC_Sce3Recycle!CW36","v":85.499699083987466},{"$f":"TNC_Sce3Recycle!CY36","v":2137.4924770996868},{"$f":"TNC_Sce3Recycle!DE36","v":18.308},{"$f":"TNC_Sce3Recycle!DH36","v":67.191699083987459},{"$f":"TNC_Sce3Recycle!DJ36","v":67.190045628916096},{"$f":"TNC_Sce3Recycle!DM36","v":1679.7924770996865},{"$f":"TNC_Sce3Recycle!DO36","v":1679.7511407229024},{"$f":"'6. TNC Assumptions'!D384","v":52.97774430223663},{"$f":"'6. TNC Assumptions'!F384","v":176.59248100745543},{"$f":"'6. TNC Assumptions'!H384","v":42.3821954417893},{"$f":"'6. TNC Assumptions'!J384","v":7.0636992402982175},{"$f":"'6. TNC Assumptions'!L384","v":17.659248100745543},{"$f":"'6. TNC Assumptions'!N384","v":1.0595548860447326},{"$f":"'6. TNC Assumptions'!P384","v":258.68764903634104},{"$f":"'6. TNC Assumptions'!R384","v":15.573000000000002},{"$f":"'6. TNC Assumptions'!T384","v":0.18939},{"$f":"TNC_Sce4WTE!M36","v":4.6052586287513426},{"$f":"TNC_Sce4WTE!Y36","v":47.268846429428933},{"$f":"TNC_Sce4WTE!AK36","v":2.3220040958531256},{"$f":"TNC_Sce4WTE!AW36","v":1.1267742574039199E-2},{"$f":"TNC_Sce4WTE!BI36","v":0.29769283280168279},{"$f":"TNC_Sce4WTE!BU36","v":8.0062346002988255E-4},{"$f":"TNC_Sce4WTE!CG36","v":8.0324412293421105E-2},{"$f":"TNC_Sce4WTE!CS36","v":1.653455071368045E-3},{"$f":"TNC_Sce4WTE!CW36","v":54.587848220233944},{"$f":"TNC_Sce4WTE!CY36","v":1364.6962055058486},{"$f":"TNC_Sce4WTE!DE36","v":18.308},{"$f":"TNC_Sce4WTE!DH36","v":36.279848220233944},{"$f":"TNC_Sce4WTE!DJ36","v":36.278194765162574},{"$f":"TNC_Sce4WTE!DM36","v":906.99620550584859},{"$f":"TNC_Sce4WTE!DO36","v":906.95486912906438},null,1690.7646359026066,0,1289.078781541564,0,1297.5750142932361,0,1679.7511407229017,0,906.95486912906438,0,null,2030,1690.7646359026076,1289.0787815415647,1297.5750142932361,1679.7511407229024,906.95486912906438]
[2031,{"$f":"'6. TNC Assumptions'!D37","v":1.1997343999999999},{"$f":"'6. TNC Assumptions'!F37","v":486.46488860801952},{"$f":"'6. TNC Assumptions'!H37","v":583.62866125520907},{"$f":"'6. TNC Assumptions'!N37","v":364.62866125520907},{"$f":"'6. TNC Assumptions'!D96","v":0.15},{"$f":"'6. TNC Assumptions'!F96","v":0.5},{"$f":"'6. TNC Assumptions'!H96","v":0.12},{"$f":"'6. TNC Assumptions'!J96","v":0.02},{"$f":"'6. TNC Assumptions'!L96","v":0.05},{"$f":"'6. TNC Assumptions'!N96","v":3.0000000000000001E-3},{"$f":"'6. TNC Assumptions'!P96","v":0.157},{"$f":"'6. TNC Assumptions'!R96","v":2.6683062422786397E-2},{"$f":"'6. TNC Assumptions'!T96","v":3.2450428255644486E-4},{"$f":"'6. TNC Assumptions'!D271","v":87.544299188281357},{"$f":"'6. TNC Assumptions'!F271","v":291.81433062760453},{"$f":"'6. TNC Assumptions'!H271","v":70.035439350625083},{"$f":"'6. TNC Assumptions'!J271","v":11.672573225104182},{"$f":"'6. TNC Assumptions'!L271","v":29.181433062760455},{"$f":"'6. TNC Assumptions'!N271","v":1.7508859837656272},{"$f":"'6. TNC Assumptions'!P271","v":91.629699817067831},{"$f":"'6. TNC Assumptions'!R271","v":15.573},{"$f":"'6. TNC Assumptions'!T271","v":0.18939},{"$f":"TNC_BAUCH4!M37","v":7.8413057216836153},{"$f":"TNC_BAUCH4!Y37","v":76.00268802866168},{"$f":"TNC_BAUCH4!AK37","v":3.322018744606428},{"$f":"TNC_BAUCH4!AW37","v":1.5242913069142858E-2},{"$f":"TNC_BAUCH4!BI37","v":0.42589983905210627},{"$f":"TNC_BAUCH4!BU37","v":1.1096824497777024E-3},{"$f":"TNC_BAUCH4!CG37","v":8.4854242735795629E-2},{"$f":"TNC_BAUCH4!CS37","v":1.6170242724221637E-3},{"$f":"TNC_BAUCH4!CW37","v":87.694736196530968},{"$f":"TNC_BAUCH4!CY37","v":2192.3684049132744},{"$f":"TNC_BAUCH4!CW37","v":87.694736196530968},{"$f":"TNC_BAUCH4!DH37","v":69.386736196530961},{"$f":"TNC_BAUCH4!DJ37","v":69.385119172258555},{"$f":"TNC_BAUCH4!DM37","v":1734.6684049132741},{"$f":"TNC_BAUCH4!DO37","v":1734.6279793064639},{"$f":"'6. TNC Assumptions'!Y271","v":87.544299188281357},{"$f":"'6. TNC Assumptions'!AA271","v":291.81433062760453},{"$f":"'6. TNC Assumptions'!AC271","v":70.035439350625083},{"$f":"'6. TNC Assumptions'!AE271","v":11.672573225104182},{"$f":"'6. TNC Assumptions'!AG271","v":29.181433062760455},{"$f":"'6. TNC Assumptions'!AI271","v":1.7508859837656272},{"$f":"'6. TNC Assumptions'!AK271","v":75.867309817067849},{"$f":"'6. TNC Assumptions'!AM271","v":15.573},{"$f":"'6. TNC Assumptions'!AO271","v":0.18939},{"$f":"TNC_Sce1LFG!M37","v":7.8413057216836153},{"$f":"TNC_Sce1LFG!Y37","v":76.00268802866168},{"$f":"TNC_Sce1LFG!AK37","v":3.322018744606428},{"$f":"TNC_Sce1LFG!AW37","v":1.5242913069142858E-2},{"$f":"TNC_Sce1LFG!BI37","v":0.42589983905210627},{"$f":"TNC_Sce1LFG!BU37","v":1.1096824497777024E-3},{"$f":"TNC_Sce1LFG!CG37","v":8.4854242735795629E-2},{"$f":"TNC_Sce1LFG!CS37","v":1.6170242724221637E-3},{"$f":"TNC_Sce1LFG!CW37","v":87.694736196530968},{"$f":"TNC_Sce1LFG!CY37","v":2192.3684049132744},{"$f":"TNC_Sce1LFG!DE37","v":35.663915746874991},{"$f":"TNC_Sce1LFG!DH37","v":52.030820449655977},{"$f":"TNC_Sce1LFG!DJ37","v":52.029203425383557},{"$f":"TNC_Sce1LFG!DM37","v":1300.7705112413994},{"$f":"TNC_Sce1LFG!DO37","v":1300.7300856345889},{"$f":"'6. TNC Assumptions'!D328","v":60.405566439914132},{"$f":"'6. TNC Assumptions'!F328","v":201.35188813304711},{"$f":"'6. TNC Assumptions'!H328","v":48.324453151931301},{"$f":"'6. TNC Assumptions'!J328","v":11.672573225104182},{"$f":"'6. TNC Assumptions'!L328","v":29.181433062760455},{"$f":"'6. TNC Assumptions'!N328","v":1.7508859837656272},{"$f":"'6. TNC Assumptions'!P328","v":215.17947125868625},{"$f":"'6. TNC Assumptions'!R328","v":15.573},{"$f":"'6. TNC Assumptions'!T328","v":0.18939},{"$f":"TNC_Sce2Comp!M37","v":5.8180215533823976},{"$f":"TNC_Sce2Comp!Y37","v":60.663710602904054},{"$f":"TNC_Sce2Comp!AK37","v":2.8522520647909966},{"$f":"TNC_Sce2Comp!AW37","v":1.5242913069142858E-2},{"$f":"TNC_Sce2Comp!BI37","v":0.42589983905210627},{"$f":"TNC_Sce2Comp!BU37","v":1.1096824497777024E-3},{"$f":"TNC_Sce2Comp!CG37","v":8.4854242735795629E-2},{"$f":"TNC_Sce2Comp!CS37","v":1.6170242724221637E-3},{"$f":"TNC_Sce2Comp!CW37","v":69.862707922656696},{"$f":"TNC_Sce2Comp!CY37","v":1746.5676980664175},{"$f":"TNC_Sce2Comp!DE37","v":18.308},{"$f":"TNC_Sce2Comp!DH37","v":51.554707922656696},{"$f":"TNC_Sce2Comp!DJ37","v":51.553090898384262},{"$f":"TNC_Sce2Comp!DM37","v":1288.8676980664175},{"$f":"TNC_Sce2Comp!DO37","v":1288.8272724596065},{"$f":"'6. TNC Assumptions'!Y328","v":87.544299188281357},{"$f":"'6. TNC Assumptions'!AA328","v":291.81433062760453},{"$f":"'6. TNC Assumptions'!AC328","v":49.725161938943806},{"$f":"'6. TNC Assumptions'!AE328","v":11.672573225104182},{"$f":"'6. TNC Assumptions'!AG328","v":20.718817474559923},{"$f":"'6. TNC Assumptions'!AI328","v":1.7508859837656272},{"$f":"'6. TNC Assumptions'!AK328","v":104.64020281694968},{"$f":"'6. TNC Assumptions'!AM328","v":15.573},{"$f":"'6. TNC Assumptions'!AO328","v":0.18939},{"$f":"TNC_Sce3Recycle!M37","v":7.8413057216836153},{"$f":"TNC_Sce3Recycle!Y37","v":76.00268802866168},{"$f":"TNC_Sce3Recycle!AK37","v":2.8734548413404699},{"$f":"TNC_Sce3Recycle!AW37","v":1.5242913069142858E-2},{"$f":"TNC_Sce3Recycle!BI37","v":0.36839164632570121},{"$f":"TNC_Sce3Recycle!BU37","v":1.1096824497777024E-3},{"$f":"TNC_Sce3Recycle!CG37","v":8.4854242735795629E-2},{"$f":"TNC_Sce3Recycle!CS37","v":1.6170242724221637E-3},{"$f":"TNC_Sce3Recycle!CW37","v":87.188664100538602},{"$f":"TNC_Sce3Recycle!CY37","v":2179.7166025134652},{"$f":"TNC_Sce3Recycle!DE37","v":18.308},{"$f":"TNC_Sce3Recycle!DH37","v":68.88066410053861},{"$f":"TNC_Sce3Recycle!DJ37","v":68.879047076266176},{"$f":"TNC_Sce3Recycle!DM37","v":1722.0166025134652},{"$f":"TNC_Sce3Recycle!DO37","v":1721.9761769066545},{"$f":"'6. TNC Assumptions'!D385","v":54.694299188281356},{"$f":"'6. TNC Assumptions'!F385","v":182.31433062760453},{"$f":"'6. TNC Assumptions'!H385","v":43.755439350625089},{"$f":"'6. TNC Assumptions'!J385","v":7.2925732251041815},{"$f":"'6. TNC Assumptions'!L385","v":18.231433062760455},{"$f":"'6. TNC Assumptions'!N385","v":1.0938859837656272},{"$f":"'6. TNC Assumptions'!P385","v":260.48430981706781},{"$f":"'6. TNC Assumptions'!R385","v":15.573},{"$f":"'6. TNC Assumptions'!T385","v":0.18939},{"$f":"TNC_Sce4WTE!M37","v":4.7462387047868448},{"$f":"TNC_Sce4WTE!Y37","v":47.995702317970839},{"$f":"TNC_Sce4WTE!AK37","v":2.3512666607279824},{"$f":"TNC_Sce4WTE!AW37","v":1.1487575746117726E-2},{"$f":"TNC_Sce4WTE!BI37","v":0.30144444368307466},{"$f":"TNC_Sce4WTE!BU37","v":8.132516946914776E-4},{"$f":"TNC_Sce4WTE!CG37","v":8.4854242735795629E-2},{"$f":"TNC_Sce4WTE!CS37","v":1.6170242724221637E-3},{"$f":"TNC_Sce4WTE!CW37","v":55.493424221617772},{"$f":"TNC_Sce4WTE!CY37","v":1387.3356055404442},{"$f":"TNC_Sce4WTE!DE37","v":18.308},{"$f":"TNC_Sce4WTE!DH37","v":37.185424221617772},{"$f":"TNC_Sce4WTE!DJ37","v":37.183807197345345},{"$f":"TNC_Sce4WTE!DM37","v":929.63560554044432},{"$f":"TNC_Sce4WTE!DO37","v":929.59517993363363},null,1734.6279793064632,0,1300.7300856345885,0,1288.8272724596065,0,1721.9761769066545,0,929.59517993363363,0,null,2031,1734.6279793064639,1300.7300856345889,1288.8272724596065,1721.9761769066545,929.59517993363363]
[2032,{"$f":"'6. TNC Assumptions'!D38","v":1.1969915999999998},{"$f":"'6. TNC Assumptions'!F38","v":497.33117131341049},{"$f":"'6. TNC Assumptions'!H38","v":595.30123448031327},{"$f":"'6. TNC Assumptions'!N38","v":376.30123448031327},{"$f":"'6. TNC Assumptions'!D97","v":0.15},{"$f":"'6. TNC Assumptions'!F97","v":0.5},{"$f":"'6. TNC Assumptions'!H97","v":0.12},{"$f":"'6. TNC Assumptions'!J97","v":0.02},{"$f":"'6. TNC Assumptions'!L97","v":0.05},{"$f":"'6. TNC Assumptions'!N97","v":3.0000000000000001E-3},{"$f":"'6. TNC Assumptions'!P97","v":0.157},{"$f":"'6. TNC Assumptions'!R97","v":2.6159865120378819E-2},{"$f":"'6. TNC Assumptions'!T97","v":3.1814145348671061E-4},{"$f":"'6. TNC Assumptions'!D272","v":89.295185172046985},{"$f":"'6. TNC Assumptions'!F272","v":297.65061724015663},{"$f":"'6. TNC Assumptions'!H272","v":71.436148137637588},{"$f":"'6. TNC Assumptions'!J272","v":11.906024689606266},{"$f":"'6. TNC Assumptions'!L272","v":29.765061724015666},{"$f":"'6. TNC Assumptions'!N272","v":1.7859037034409397},{"$f":"'6. TNC Assumptions'!P272","v":93.46229381340919},{"$f":"'6. TNC Assumptions'!R272","v":15.573},{"$f":"'6. TNC Assumptions'!T272","v":0.18939},{"$f":"TNC_BAUCH4!M38","v":7.9980364623307914},{"$f":"TNC_BAUCH4!Y38","v":77.533322844683227},{"$f":"TNC_BAUCH4!AK38","v":3.4051936012535364},{"$f":"TNC_BAUCH4!AW38","v":1.572232266230892E-2},{"$f":"TNC_BAUCH4!BI38","v":0.43656328221199187},{"$f":"TNC_BAUCH4!BU38","v":1.1409543151424694E-3},{"$f":"TNC_BAUCH4!CG38","v":8.9250196456330033E-2},{"$f":"TNC_BAUCH4!CS38","v":1.5862888891110271E-3},{"$f":"TNC_BAUCH4!CW38","v":89.480815952802431},{"$f":"TNC_BAUCH4!CY38","v":2237.0203988200606},{"$f":"TNC_BAUCH4!CW38","v":89.480815952802431},{"$f":"TNC_BAUCH4!DH38","v":71.172815952802438},{"$f":"TNC_BAUCH4!DJ38","v":71.171229663913323},{"$f":"TNC_BAUCH4!DM38","v":1779.320398820061},{"$f":"TNC_BAUCH4!DO38","v":1779.2807415978332},{"$f":"'6. TNC Assumptions'!Y272","v":89.295185172046985},{"$f":"'6. TNC Assumptions'!AA272","v":297.65061724015663},{"$f":"'6. TNC Assumptions'!AC272","v":71.436148137637588},{"$f":"'6. TNC Assumptions'!AE272","v":11.906024689606266},{"$f":"'6. TNC Assumptions'!AG272","v":29.765061724015666},{"$f":"'6. TNC Assumptions'!AI272","v":1.7859037034409397},{"$f":"'6. TNC Assumptions'!AK272","v":77.699903813409151},{"$f":"'6. TNC Assumptions'!AM272","v":15.573},{"$f":"'6. TNC Assumptions'!AO272","v":0.18939},{"$f":"TNC_Sce1LFG!M38","v":7.9980364623307914},{"$f":"TNC_Sce1LFG!Y38","v":77.533322844683227},{"$f":"TNC_Sce1LFG!AK38","v":3.4051936012535364},{"$f":"TNC_Sce1LFG!AW38","v":1.572232266230892E-2},{"$f":"TNC_Sce1LFG!BI38","v":0.43656328221199187},{"$f":"TNC_Sce1LFG!BU38","v":1.1409543151424694E-3},{"$f":"TNC_Sce1LFG!CG38","v":8.9250196456330033E-2},{"$f":"TNC_Sce1LFG!CS38","v":1.5862888891110271E-3},{"$f":"TNC_Sce1LFG!CW38","v":89.480815952802431},{"$f":"TNC_Sce1LFG!CY38","v":2237.0203988200606},{"$f":"TNC_Sce1LFG!DE38","v":36.952397319308268},{"$f":"TNC_Sce1LFG!DH38","v":52.528418633494162},{"$f":"TNC_Sce1LFG!DJ38","v":52.526832344605062},{"$f":"TNC_Sce1LFG!DM38","v":1313.2104658373541},{"$f":"TNC_Sce1LFG!DO38","v":1313.1708086151266},{"$f":"'6. TNC Assumptions'!D329","v":60.720725916991938},{"$f":"'6. TNC Assumptions'!F329","v":202.40241972330648},{"$f":"'6. TNC Assumptions'!H329","v":48.576580733593552},{"$f":"'6. TNC Assumptions'!J329","v":11.906024689606266},{"$f":"'6. TNC Assumptions'!L329","v":29.765061724015666},{"$f":"'6. TNC Assumptions'!N329","v":1.7859037034409397},{"$f":"'6. TNC Assumptions'!P329","v":224.38212798935837},{"$f":"'6. TNC Assumptions'!R329","v":15.573},{"$f":"'6. TNC Assumptions'!T329","v":0.18939},{"$f":"TNC_Sce2Comp!M38","v":5.7918143899943226},{"$f":"TNC_Sce2Comp!Y38","v":60.434483281678787},{"$f":"TNC_Sce2Comp!AK38","v":2.8717792574029475},{"$f":"TNC_Sce2Comp!AW38","v":1.572232266230892E-2},{"$f":"TNC_Sce2Comp!BI38","v":0.43656328221199187},{"$f":"TNC_Sce2Comp!BU38","v":1.1409543151424694E-3},{"$f":"TNC_Sce2Comp!CG38","v":8.9250196456330033E-2},{"$f":"TNC_Sce2Comp!CS38","v":1.5862888891110271E-3},{"$f":"TNC_Sce2Comp!CW38","v":69.642339973610945},{"$f":"TNC_Sce2Comp!CY38","v":1741.0584993402736},{"$f":"TNC_Sce2Comp!DE38","v":18.308},{"$f":"TNC_Sce2Comp!DH38","v":51.334339973610945},{"$f":"TNC_Sce2Comp!DJ38","v":51.33275368472183},{"$f":"TNC_Sce2Comp!DM38","v":1283.3584993402735},{"$f":"TNC_Sce2Comp!DO38","v":1283.3188421180457},{"$f":"'6. TNC Assumptions'!Y329","v":89.295185172046985},{"$f":"'6. TNC Assumptions'!AA329","v":297.65061724015663},{"$f":"'6. TNC Assumptions'!AC329","v":50.00530369634631},{"$f":"'6. TNC Assumptions'!AE329","v":11.906024689606266},{"$f":"'6. TNC Assumptions'!AG329","v":20.835543206810961},{"$f":"'6. TNC Assumptions'!AI329","v":1.7859037034409397},{"$f":"'6. TNC Assumptions'!AK329","v":108.06026677190516},{"$f":"'6. TNC Assumptions'!AM329","v":15.573},{"$f":"'6. TNC Assumptions'!AO329","v":0.18939},{"$f":"TNC_Sce3Recycle!M38","v":7.9980364623307914},{"$f":"TNC_Sce3Recycle!Y38","v":77.533322844683227},{"$f":"TNC_Sce3Recycle!AK38","v":2.8977038723059394},{"$f":"TNC_Sce3Recycle!AW38","v":1.572232266230892E-2},{"$f":"TNC_Sce3Recycle!BI38","v":0.3715004964494793},{"$f":"TNC_Sce3Recycle!BU38","v":1.1409543151424694E-3},{"$f":"TNC_Sce3Recycle!CG38","v":8.9250196456330033E-2},{"$f":"TNC_Sce3Recycle!CS38","v":1.5862888891110271E-3},{"$f":"TNC_Sce3Recycle!CW38","v":88.90826343809232},{"$f":"TNC_Sce3Recycle!CY38","v":2222.7065859523082},{"$f":"TNC_Sce3Recycle!DE38","v":18.308},{"$f":"TNC_Sce3Recycle!DH38","v":70.600263438092327},{"$f":"TNC_Sce3Recycle!DJ38","v":70.598677149203212},{"$f":"TNC_Sce3Recycle!DM38","v":1765.0065859523081},{"$f":"TNC_Sce3Recycle!DO38","v":1764.9669287300803},{"$f":"'6. TNC Assumptions'!D386","v":56.44518517204699},{"$f":"'6. TNC Assumptions'!F386","v":188.15061724015663},{"$f":"'6. TNC Assumptions'!H386","v":45.156148137637594},{"$f":"'6. TNC Assumptions'!J386","v":7.5260246896062659},{"$f":"'6. TNC Assumptions'!L386","v":18.815061724015663},{"$f":"'6. TNC Assumptions'!N386","v":1.1289037034409399},{"$f":"'6. TNC Assumptions'!P386","v":262.31690381340917},{"$f":"'6. TNC Assumptions'!R386","v":15.573},{"$f":"'6. TNC Assumptions'!T386","v":0.18939},{"$f":"TNC_Sce4WTE!M38","v":4.8945022807468801},{"$f":"TNC_Sce4WTE!Y38","v":48.87191582234307},{"$f":"TNC_Sce4WTE!AK38","v":2.3845854807477935},{"$f":"TNC_Sce4WTE!AW38","v":1.1719527911342018E-2},{"$f":"TNC_Sce4WTE!BI38","v":0.30571608727535815},{"$f":"TNC_Sce4WTE!BU38","v":8.2693839047445685E-4},{"$f":"TNC_Sce4WTE!CG38","v":8.9250196456330033E-2},{"$f":"TNC_Sce4WTE!CS38","v":1.5862888891110271E-3},{"$f":"TNC_Sce4WTE!CW38","v":56.560102622760354},{"$f":"TNC_Sce4WTE!CY38","v":1414.0025655690088},{"$f":"TNC_Sce4WTE!DE38","v":18.308},{"$f":"TNC_Sce4WTE!DH38","v":38.252102622760354},{"$f":"TNC_Sce4WTE!DJ38","v":38.250516333871246},{"$f":"TNC_Sce4WTE!DM38","v":956.30256556900883},{"$f":"TNC_Sce4WTE!DO38","v":956.26290834678116},null,1779.2807415978332,0,1313.1708086151261,0,1283.3188421180457,0,1764.9669287300803,0,956.26290834678116,0,null,2032,{"$f":"AL36","v":1779.2807415978332},{"$f":"BJ36","v":1313.1708086151266},{"$f":"CH36","v":1283.3188421180457},{"$f":"DF36","v":1764.9669287300803},{"$f":"ED36","v":956.26290834678116}]
[2033,{"$f":"'6. TNC Assumptions'!D39","v":1.1942487999999998},{"$f":"'6. TNC Assumptions'!F39","v":508.4428463900652},{"$f":"'6. TNC Assumptions'!H39","v":607.20725916991955},{"$f":"'6. TNC Assumptions'!N39","v":388.20725916991955},{"$f":"'6. TNC Assumptions'!D98","v":0.15},{"$f":"'6. TNC Assumptions'!F98","v":0.5},{"$f":"'6. TNC Assumptions'!H98","v":0.12},{"$f":"'6. TNC Assumptions'!J98","v":0.02},{"$f":"'6. TNC Assumptions'!L98","v":0.05},{"$f":"'6. TNC Assumptions'!N98","v":3.0000000000000001E-3},{"$f":"'6. TNC Assumptions'!P98","v":0.157},{"$f":"'6. TNC Assumptions'!R98","v":2.5646926588606685E-2},{"$f":"'6. TNC Assumptions'!T98","v":3.1190338577128491E-4},{"$f":"'6. TNC Assumptions'!D273","v":91.081088875487936},{"$f":"'6. TNC Assumptions'!F273","v":303.60362958495978},{"$f":"'6. TNC Assumptions'!H273","v":72.864871100390346},{"$f":"'6. TNC Assumptions'!J273","v":12.144145183398392},{"$f":"'6. TNC Assumptions'!L273","v":30.36036295849598},{"$f":"'6. TNC Assumptions'!N273","v":1.8216217775097587},{"$f":"'6. TNC Assumptions'!P273","v":95.331539689677371},{"$f":"'6. TNC Assumptions'!R273","v":15.573},{"$f":"'6. TNC Assumptions'!T273","v":0.18939},{"$f":"TNC_BAUCH4!M39","v":8.157933260616451},{"$f":"TNC_BAUCH4!Y39","v":79.092916165781091},{"$f":"TNC_BAUCH4!AK39","v":3.4889006006462786},{"$f":"TNC_BAUCH4!AW39","v":1.6205316826939934E-2},{"$f":"TNC_BAUCH4!BI39","v":0.447294948800805},{"$f":"TNC_BAUCH4!BU39","v":1.1724088679776984E-3},{"$f":"TNC_BAUCH4!CG39","v":9.3516230110108595E-2},{"$f":"TNC_BAUCH4!CS39","v":1.5603585275868175E-3},{"$f":"TNC_BAUCH4!CW39","v":91.299499290177238},{"$f":"TNC_BAUCH4!CY39","v":2282.4874822544311},{"$f":"TNC_BAUCH4!CW39","v":91.299499290177238},{"$f":"TNC_BAUCH4!DH39","v":72.991499290177245},{"$f":"TNC_BAUCH4!DJ39","v":72.989938931649647},{"$f":"TNC_BAUCH4!DM39","v":1824.7874822544311},{"$f":"TNC_BAUCH4!DO39","v":1824.7484732912412},{"$f":"'6. TNC Assumptions'!Y273","v":91.081088875487936},{"$f":"'6. TNC Assumptions'!AA273","v":303.60362958495978},{"$f":"'6. TNC Assumptions'!AC273","v":72.864871100390346},{"$f":"'6. TNC Assumptions'!AE273","v":12.144145183398392},{"$f":"'6. TNC Assumptions'!AG273","v":30.36036295849598},{"$f":"'6. TNC Assumptions'!AI273","v":1.8216217775097587},{"$f":"'6. TNC Assumptions'!AK273","v":79.569149689677374},{"$f":"'6. TNC Assumptions'!AM273","v":15.573},{"$f":"'6. TNC Assumptions'!AO273","v":0.18939},{"$f":"TNC_Sce1LFG!M39","v":8.157933260616451},{"$f":"TNC_Sce1LFG!Y39","v":79.092916165781091},{"$f":"TNC_Sce1LFG!AK39","v":3.4889006006462786},{"$f":"TNC_Sce1LFG!AW39","v":1.6205316826939934E-2},{"$f":"TNC_Sce1LFG!BI39","v":0.447294948800805},{"$f":"TNC_Sce1LFG!BU39","v":1.1724088679776984E-3},{"$f":"TNC_Sce1LFG!CG39","v":9.3516230110108595E-2},{"$f":"TNC_Sce1LFG!CS39","v":1.5603585275868175E-3},{"$f":"TNC_Sce1LFG!CW39","v":91.299499290177238},{"$f":"TNC_Sce1LFG!CY39","v":2282.4874822544311},{"$f":"TNC_Sce1LFG!DE39","v":38.240878891741545},{"$f":"TNC_Sce1LFG!DH39","v":53.058620398435693},{"$f":"TNC_Sce1LFG!DJ39","v":53.057060039908109},{"$f":"TNC_Sce1LFG!DM39","v":1326.4655099608924},{"$f":"TNC_Sce1LFG!DO39","v":1326.4265009977028},{"$f":"'6. TNC Assumptions'!D330","v":61.024329546576908},{"$f":"'6. TNC Assumptions'!F330","v":203.41443182192302},{"$f":"'6. TNC Assumptions'!H330","v":48.819463637261535},{"$f":"'6. TNC Assumptions'!J330","v":12.144145183398392},{"$f":"'6. TNC Assumptions'!L330","v":30.36036295849598},{"$f":"'6. TNC Assumptions'!N330","v":1.8216217775097587},{"$f":"'6. TNC Assumptions'!P330","v":233.86051424475403},{"$f":"'6. TNC Assumptions'!R330","v":15.573},{"$f":"'6. TNC Assumptions'!T330","v":0.18939},{"$f":"TNC_Sce2Comp!M39","v":5.7841178704055363},{"$f":"TNC_Sce2Comp!Y39","v":60.289377360115736},{"$f":"TNC_Sce2Comp!AK39","v":2.8910942409894584},{"$f":"TNC_Sce2Comp!AW39","v":1.6205316826939934E-2},{"$f":"TNC_Sce2Comp!BI39","v":0.447294948800805},{"$f":"TNC_Sce2Comp!BU39","v":1.1724088679776984E-3},{"$f":"TNC_Sce2Comp!CG39","v":9.3516230110108595E-2},{"$f":"TNC_Sce2Comp!CS39","v":1.5603585275868175E-3},{"$f":"TNC_Sce2Comp!CW39","v":69.524338734644147},{"$f":"TNC_Sce2Comp!CY39","v":1738.1084683661036},{"$f":"TNC_Sce2Comp!DE39","v":18.308},{"$f":"TNC_Sce2Comp!DH39","v":51.216338734644147},{"$f":"TNC_Sce2Comp!DJ39","v":51.214778376116563},{"$f":"TNC_Sce2Comp!DM39","v":1280.4084683661038},{"$f":"TNC_Sce2Comp!DO39","v":1280.3694594029141},{"$f":"'6. TNC Assumptions'!Y330","v":91.081088875487936},{"$f":"'6. TNC Assumptions'!AA330","v":303.60362958495978},{"$f":"'6. TNC Assumptions'!AC330","v":50.276761059269333},{"$f":"'6. TNC Assumptions'!AE330","v":12.144145183398392},{"$f":"'6. TNC Assumptions'!AG330","v":20.948650441362226},{"$f":"'6. TNC Assumptions'!AI330","v":1.8216217775097587},{"$f":"'6. TNC Assumptions'!AK330","v":111.56897224793215},{"$f":"'6. TNC Assumptions'!AM330","v":15.573},{"$f":"'6. TNC Assumptions'!AO330","v":0.18939},{"$f":"TNC_Sce3Recycle!M39","v":8.157933260616451},{"$f":"TNC_Sce3Recycle!Y39","v":79.092916165781091},{"$f":"TNC_Sce3Recycle!AK39","v":2.9215445743335344},{"$f":"TNC_Sce3Recycle!AW39","v":1.6205316826939934E-2},{"$f":"TNC_Sce3Recycle!BI39","v":0.37455699670942738},{"$f":"TNC_Sce3Recycle!BU39","v":1.1724088679776984E-3},{"$f":"TNC_Sce3Recycle!CG39","v":9.3516230110108595E-2},{"$f":"TNC_Sce3Recycle!CS39","v":1.5603585275868175E-3},{"$f":"TNC_Sce3Recycle!CW39","v":90.659405311773114},{"$f":"TNC_Sce3Recycle!CY39","v":2266.4851327943279},{"$f":"TNC_Sce3Recycle!DE39","v":18.308},{"$f":"TNC_Sce3Recycle!DH39","v":72.351405311773107},{"$f":"TNC_Sce3Recycle!DJ39","v":72.349844953245537},{"$f":"TNC_Sce3Recycle!DM39","v":1808.7851327943276},{"$f":"TNC_Sce3Recycle!DO39","v":1808.7461238311384},{"$f":"'6. TNC Assumptions'!D387","v":58.231088875487927},{"$f":"'6. TNC Assumptions'!F387","v":194.1036295849598},{"$f":"'6. TNC Assumptions'!H387","v":46.584871100390338},{"$f":"'6. TNC Assumptions'!J387","v":7.7641451833983908},{"$f":"'6. TNC Assumptions'!L387","v":19.41036295849598},{"$f":"'6. TNC Assumptions'!N387","v":1.1646217775097587},{"$f":"'6. TNC Assumptions'!P387","v":264.18614968967739},{"$f":"'6. TNC Assumptions'!R387","v":15.573},{"$f":"'6. TNC Assumptions'!T387","v":0.18939},{"$f":"TNC_Sce4WTE!M39","v":5.0487233688096653},{"$f":"TNC_Sce4WTE!Y39","v":49.879396907571561},{"$f":"TNC_Sce4WTE!AK39","v":2.4218070197042394},{"$f":"TNC_Sce4WTE!AW39","v":1.1963575843259289E-2},{"$f":"TNC_Sce4WTE!BI39","v":0.31048807944926149},{"$f":"TNC_Sce4WTE!BU39","v":8.4166541256865427E-4},{"$f":"TNC_Sce4WTE!CG39","v":9.3516230110108595E-2},{"$f":"TNC_Sce4WTE!CS39","v":1.5603585275868175E-3},{"$f":"TNC_Sce4WTE!CW39","v":57.768297205428254},{"$f":"TNC_Sce4WTE!CY39","v":1444.2074301357063},{"$f":"TNC_Sce4WTE!DE39","v":18.308},{"$f":"TNC_Sce4WTE!DH39","v":39.460297205428255},{"$f":"TNC_Sce4WTE!DJ39","v":39.458736846900663},{"$f":"TNC_Sce4WTE!DM39","v":986.50743013570639},{"$f":"TNC_Sce4WTE!DO39","v":986.46842117251663},null,1824.7484732912405,0,1326.4265009977021,0,1280.3694594029137,0,1808.7461238311378,0,986.46842117251663,0,null,2033,1824.7484732912412,1326.4265009977028,1280.3694594029141,1808.7461238311384,986.46842117251663]
[2034,{"$f":"'6. TNC Assumptions'!D40","v":1.17927},{"$f":"'6. TNC Assumptions'!F40","v":525.19898272093587},{"$f":"'6. TNC Assumptions'!H40","v":619.35140435331812},{"$f":"'6. TNC Assumptions'!N40","v":400.35140435331812},{"$f":"'6. TNC Assumptions'!D99","v":0.15},{"$f":"'6. TNC Assumptions'!F99","v":0.5},{"$f":"'6. TNC Assumptions'!H99","v":0.12},{"$f":"'6. TNC Assumptions'!J99","v":0.02},{"$f":"'6. TNC Assumptions'!L99","v":0.05},{"$f":"'6. TNC Assumptions'!N99","v":3.0000000000000001E-3},{"$f":"'6. TNC Assumptions'!P99","v":0.157},{"$f":"'6. TNC Assumptions'!R99","v":2.5144045675104587E-2},{"$f":"'6. TNC Assumptions'!T99","v":3.0578763310910276E-4},{"$f":"'6. TNC Assumptions'!D274","v":92.902710652997712},{"$f":"'6. TNC Assumptions'!F274","v":309.67570217665906},{"$f":"'6. TNC Assumptions'!H274","v":74.322168522398172},{"$f":"'6. TNC Assumptions'!J274","v":12.387028087066362},{"$f":"'6. TNC Assumptions'!L274","v":30.967570217665909},{"$f":"'6. TNC Assumptions'!N274","v":1.8580542130599544},{"$f":"'6. TNC Assumptions'!P274","v":97.238170483470938},{"$f":"'6. TNC Assumptions'!R274","v":15.573},{"$f":"'6. TNC Assumptions'!T274","v":0.18939},{"$f":"TNC_BAUCH4!M40","v":8.3210490716240884},{"$f":"TNC_BAUCH4!Y40","v":80.682305770348322},{"$f":"TNC_BAUCH4!AK40","v":3.5732268721880271},{"$f":"TNC_BAUCH4!AW40","v":1.6692173746489746E-2},{"$f":"TNC_BAUCH4!BI40","v":0.45810600925487527},{"$f":"TNC_BAUCH4!BU40","v":1.2040713551971431E-3},{"$f":"TNC_BAUCH4!CG40","v":9.7656183415385636E-2},{"$f":"TNC_BAUCH4!CS40","v":1.5384819938872171E-3},{"$f":"TNC_BAUCH4!CW40","v":93.15177863392627},{"$f":"TNC_BAUCH4!CY40","v":2328.794465848157},{"$f":"TNC_BAUCH4!CW40","v":93.15177863392627},{"$f":"TNC_BAUCH4!DH40","v":74.843778633926263},{"$f":"TNC_BAUCH4!DJ40","v":74.842240151932373},{"$f":"TNC_BAUCH4!DM40","v":1871.0944658481567},{"$f":"TNC_BAUCH4!DO40","v":1871.0560037983093},{"$f":"'6. TNC Assumptions'!Y274","v":92.902710652997712},{"$f":"'6. TNC Assumptions'!AA274","v":309.67570217665906},{"$f":"'6. TNC Assumptions'!AC274","v":74.322168522398172},{"$f":"'6. TNC Assumptions'!AE274","v":12.387028087066362},{"$f":"'6. TNC Assumptions'!AG274","v":30.967570217665909},{"$f":"'6. TNC Assumptions'!AI274","v":1.8580542130599544},{"$f":"'6. TNC Assumptions'!AK274","v":81.475780483470999},{"$f":"'6. TNC Assumptions'!AM274","v":15.573},{"$f":"'6. TNC Assumptions'!AO274","v":0.18939},{"$f":"TNC_Sce1LFG!M40","v":8.3210490716240884},{"$f":"TNC_Sce1LFG!Y40","v":80.682305770348322},{"$f":"TNC_Sce1LFG!AK40","v":3.5732268721880271},{"$f":"TNC_Sce1LFG!AW40","v":1.6692173746489746E-2},{"$f":"TNC_Sce1LFG!BI40","v":0.45810600925487527},{"$f":"TNC_Sce1LFG!BU40","v":1.2040713551971431E-3},{"$f":"TNC_Sce1LFG!CG40","v":9.7656183415385636E-2},{"$f":"TNC_Sce1LFG!CS40","v":1.5384819938872171E-3},{"$f":"TNC_Sce1LFG!CW40","v":93.15177863392627},{"$f":"TNC_Sce1LFG!CY40","v":2328.794465848157},{"$f":"TNC_Sce1LFG!DE40","v":39.529360464174822},{"$f":"TNC_Sce1LFG!DH40","v":53.622418169751448},{"$f":"TNC_Sce1LFG!DJ40","v":53.620879687757558},{"$f":"TNC_Sce1LFG!DM40","v":1340.5604542437861},{"$f":"TNC_Sce1LFG!DO40","v":1340.521992193939},{"$f":"'6. TNC Assumptions'!D331","v":61.315789030978479},{"$f":"'6. TNC Assumptions'!F331","v":204.38596343659495},{"$f":"'6. TNC Assumptions'!H331","v":49.052631224782793},{"$f":"'6. TNC Assumptions'!J331","v":12.387028087066362},{"$f":"'6. TNC Assumptions'!L331","v":30.967570217665909},{"$f":"'6. TNC Assumptions'!N331","v":1.8580542130599544},{"$f":"'6. TNC Assumptions'!P331","v":243.62197814316966},{"$f":"'6. TNC Assumptions'!R331","v":15.573},{"$f":"'6. TNC Assumptions'!T331","v":0.18939},{"$f":"TNC_Sce2Comp!M40","v":5.7884674819498407},{"$f":"TNC_Sce2Comp!Y40","v":60.213471249944092},{"$f":"TNC_Sce2Comp!AK40","v":2.9101707373633703},{"$f":"TNC_Sce2Comp!AW40","v":1.6692173746489746E-2},{"$f":"TNC_Sce2Comp!BI40","v":0.45810600925487527},{"$f":"TNC_Sce2Comp!BU40","v":1.2040713551971431E-3},{"$f":"TNC_Sce2Comp!CG40","v":9.7656183415385636E-2},{"$f":"TNC_Sce2Comp!CS40","v":1.5384819938872171E-3},{"$f":"TNC_Sce2Comp!CW40","v":69.487306389023132},{"$f":"TNC_Sce2Comp!CY40","v":1737.1826597255783},{"$f":"TNC_Sce2Comp!DE40","v":18.308},{"$f":"TNC_Sce2Comp!DH40","v":51.179306389023132},{"$f":"TNC_Sce2Comp!DJ40","v":51.177767907029256},{"$f":"TNC_Sce2Comp!DM40","v":1279.4826597255783},{"$f":"TNC_Sce2Comp!DO40","v":1279.4441976757314},{"$f":"'6. TNC Assumptions'!Y331","v":92.902710652997712},{"$f":"'6. TNC Assumptions'!AA331","v":309.67570217665906},{"$f":"'6. TNC Assumptions'!AC331","v":50.539074595230751},{"$f":"'6. TNC Assumptions'!AE331","v":12.387028087066362},{"$f":"'6. TNC Assumptions'!AG331","v":21.057947748012815},{"$f":"'6. TNC Assumptions'!AI331","v":1.8580542130599544},{"$f":"'6. TNC Assumptions'!AK331","v":115.16849688029146},{"$f":"'6. TNC Assumptions'!AM331","v":15.573},{"$f":"'6. TNC Assumptions'!AO331","v":0.18939},{"$f":"TNC_Sce3Recycle!M40","v":8.3210490716240884},{"$f":"TNC_Sce3Recycle!Y40","v":80.682305770348322},{"$f":"TNC_Sce3Recycle!AK40","v":2.9449663902650483},{"$f":"TNC_Sce3Recycle!AW40","v":1.6692173746489746E-2},{"$f":"TNC_Sce3Recycle!BI40","v":0.37755979362372405},{"$f":"TNC_Sce3Recycle!BU40","v":1.2040713551971431E-3},{"$f":"TNC_Sce3Recycle!CG40","v":9.7656183415385636E-2},{"$f":"TNC_Sce3Recycle!CS40","v":1.5384819938872171E-3},{"$f":"TNC_Sce3Recycle!CW40","v":92.442971936372146},{"$f":"TNC_Sce3Recycle!CY40","v":2311.0742984093035},{"$f":"TNC_Sce3Recycle!DE40","v":18.308},{"$f":"TNC_Sce3Recycle!DH40","v":74.134971936372153},{"$f":"TNC_Sce3Recycle!DJ40","v":74.133433454378263},{"$f":"TNC_Sce3Recycle!DM40","v":1853.3742984093037},{"$f":"TNC_Sce3Recycle!DO40","v":1853.3358363594566},{"$f":"'6. TNC Assumptions'!D388","v":60.052710652997717},{"$f":"'6. TNC Assumptions'!F388","v":200.17570217665906},{"$f":"'6. TNC Assumptions'!H388","v":48.042168522398171},{"$f":"'6. TNC Assumptions'!J388","v":8.007028087066363},{"$f":"'6. TNC Assumptions'!L388","v":20.017570217665906},{"$f":"'6. TNC Assumptions'!N388","v":1.2010542130599544},{"$f":"'6. TNC Assumptions'!P388","v":266.09278048347096},{"$f":"'6. TNC Assumptions'!R388","v":15.573},{"$f":"'6. TNC Assumptions'!T388","v":0.18939},{"$f":"TNC_Sce4WTE!M40","v":5.2080346374794217},{"$f":"TNC_Sce4WTE!Y40","v":51.002988843923447},{"$f":"TNC_Sce4WTE!AK40","v":2.4627905352197024},{"$f":"TNC_Sce4WTE!AW40","v":1.2219704986306375E-2},{"$f":"TNC_Sce4WTE!BI40","v":0.31574237631021829},{"$f":"TNC_Sce4WTE!BU40","v":8.5741618034798931E-4},{"$f":"TNC_Sce4WTE!CG40","v":9.7656183415385636E-2},{"$f":"TNC_Sce4WTE!CS40","v":1.5384819938872171E-3},{"$f":"TNC_Sce4WTE!CW40","v":59.101828179508715},{"$f":"TNC_Sce4WTE!CY40","v":1477.5457044877178},{"$f":"TNC_Sce4WTE!DE40","v":18.308},{"$f":"TNC_Sce4WTE!DH40","v":40.793828179508715},{"$f":"TNC_Sce4WTE!DJ40","v":40.792289697514832},{"$f":"TNC_Sce4WTE!DM40","v":1019.8457044877179},{"$f":"TNC_Sce4WTE!DO40","v":1019.8072424378709},null,1871.0560037983093,0,1340.521992193939,0,1279.4441976757309,0,1853.3358363594566,0,1019.8072424378709,0,null,2034,1871.0560037983093,1340.521992193939,1279.4441976757314,1853.3358363594566,1019.8072424378709]
[2035,{"$f":"'6. TNC Assumptions'!D41","v":1.17408},{"$f":"'6. TNC Assumptions'!F41","v":538.07102790302565},{"$f":"'6. TNC Assumptions'!H41","v":631.73843244038437},{"$f":"'6. TNC Assumptions'!N41","v":412.73843244038437},{"$f":"'6. TNC Assumptions'!D100","v":0.15},{"$f":"'6. TNC Assumptions'!F100","v":0.5},{"$f":"'6. TNC Assumptions'!H100","v":0.11999999999999998},{"$f":"'6. TNC Assumptions'!J100","v":0.02},{"$f":"'6. TNC Assumptions'!L100","v":0.05},{"$f":"'6. TNC Assumptions'!N100","v":3.0000000000000001E-3},{"$f":"'6. TNC Assumptions'!P100","v":0.157},{"$f":"'6. TNC Assumptions'!R100","v":2.4651025171671167E-2},{"$f":"'6. TNC Assumptions'!T100","v":2.9979179716578709E-4},{"$f":"'6. TNC Assumptions'!D275","v":94.760764866057656},{"$f":"'6. TNC Assumptions'!F275","v":315.86921622019219},{"$f":"'6. TNC Assumptions'!H275","v":75.808611892846116},{"$f":"'6. TNC Assumptions'!J275","v":12.634768648807688},{"$f":"'6. TNC Assumptions'!L275","v":31.586921622019219},{"$f":"'6. TNC Assumptions'!N275","v":1.8952152973211531},{"$f":"'6. TNC Assumptions'!P275","v":99.182933893140344},{"$f":"'6. TNC Assumptions'!R275","v":15.573},{"$f":"'6. TNC Assumptions'!T275","v":0.18939},{"$f":"TNC_BAUCH4!M41","v":8.4874413270241114},{"$f":"TNC_BAUCH4!Y41","v":82.302305762771169},{"$f":"TNC_BAUCH4!AK41","v":3.6582561169068493},{"$f":"TNC_BAUCH4!AW41","v":1.7183170065874057E-2},{"$f":"TNC_BAUCH4!BI41","v":0.46900719447523709},{"$f":"TNC_BAUCH4!BU41","v":1.2359664755417802E-3},{"$f":"TNC_BAUCH4!CG41","v":0.10167378260959115},{"$f":"TNC_BAUCH4!CS41","v":1.5200255320957795E-3},{"$f":"TNC_BAUCH4!CW41","v":95.038623345860472},{"$f":"TNC_BAUCH4!CY41","v":2375.9655836465117},{"$f":"TNC_BAUCH4!CW41","v":95.038623345860472},{"$f":"TNC_BAUCH4!DH41","v":76.730623345860465},{"$f":"TNC_BAUCH4!DJ41","v":76.729103320328363},{"$f":"TNC_BAUCH4!DM41","v":1918.2655836465117},{"$f":"TNC_BAUCH4!DO41","v":1918.227583008209},{"$f":"'6. TNC Assumptions'!Y275","v":94.760764866057656},{"$f":"'6. TNC Assumptions'!AA275","v":315.86921622019219},{"$f":"'6. TNC Assumptions'!AC275","v":75.808611892846116},{"$f":"'6. TNC Assumptions'!AE275","v":12.634768648807688},{"$f":"'6. TNC Assumptions'!AG275","v":31.586921622019219},{"$f":"'6. TNC Assumptions'!AI275","v":1.8952152973211531},{"$f":"'6. TNC Assumptions'!AK275","v":83.420543893140461},{"$f":"'6. TNC Assumptions'!AM275","v":15.573},{"$f":"'6. TNC Assumptions'!AO275","v":0.18939},{"$f":"TNC_Sce1LFG!M41","v":8.4874413270241114},{"$f":"TNC_Sce1LFG!Y41","v":82.302305762771169},{"$f":"TNC_Sce1LFG!AK41","v":3.6582561169068493},{"$f":"TNC_Sce1LFG!AW41","v":1.7183170065874057E-2},{"$f":"TNC_Sce1LFG!BI41","v":0.46900719447523709},{"$f":"TNC_Sce1LFG!BU41","v":1.2359664755417802E-3},{"$f":"TNC_Sce1LFG!CG41","v":0.10167378260959115},{"$f":"TNC_Sce1LFG!CS41","v":1.5200255320957795E-3},{"$f":"TNC_Sce1LFG!CW41","v":95.038623345860472},{"$f":"TNC_Sce1LFG!CY41","v":2375.9655836465117},{"$f":"TNC_Sce1LFG!DE41","v":40.817842036608099},{"$f":"TNC_Sce1LFG!DH41","v":54.220781309252374},{"$f":"TNC_Sce1LFG!DJ41","v":54.219261283720272},{"$f":"TNC_Sce1LFG!DM41","v":1355.5195327313093},{"$f":"TNC_Sce1LFG!DO41","v":1355.4815320930068},{"$f":"'6. TNC Assumptions'!D332","v":61.594497162937458},{"$f":"'6. TNC Assumptions'!F332","v":205.31499054312491},{"$f":"'6. TNC Assumptions'!H332","v":49.275597730349972},{"$f":"'6. TNC Assumptions'!J332","v":12.634768648807688},{"$f":"'6. TNC Assumptions'!L332","v":31.586921622019219},{"$f":"'6. TNC Assumptions'!N332","v":1.8952152973211531},{"$f":"'6. TNC Assumptions'!P332","v":253.67405143582397},{"$f":"'6. TNC Assumptions'!R332","v":15.573},{"$f":"'6. TNC Assumptions'!T332","v":0.18939},{"$f":"TNC_Sce2Comp!M41","v":5.8005115069534536},{"$f":"TNC_Sce2Comp!Y41","v":60.194085999937258},{"$f":"TNC_Sce2Comp!AK41","v":2.9289821767322781},{"$f":"TNC_Sce2Comp!AW41","v":1.7183170065874057E-2},{"$f":"TNC_Sce2Comp!BI41","v":0.46900719447523709},{"$f":"TNC_Sce2Comp!BU41","v":1.2359664755417802E-3},{"$f":"TNC_Sce2Comp!CG41","v":0.10167378260959115},{"$f":"TNC_Sce2Comp!CS41","v":1.5200255320957795E-3},{"$f":"TNC_Sce2Comp!CW41","v":69.514199822781322},{"$f":"TNC_Sce2Comp!CY41","v":1737.854995569533},{"$f":"TNC_Sce2Comp!DE41","v":18.308},{"$f":"TNC_Sce2Comp!DH41","v":51.206199822781322},{"$f":"TNC_Sce2Comp!DJ41","v":51.204679797249234},{"$f":"TNC_Sce2Comp!DM41","v":1280.154995569533},{"$f":"TNC_Sce2Comp!DO41","v":1280.1169949312309},{"$f":"'6. TNC Assumptions'!Y332","v":94.760764866057656},{"$f":"'6. TNC Assumptions'!AA332","v":315.86921622019219},{"$f":"'6. TNC Assumptions'!AC332","v":50.791769968206893},{"$f":"'6. TNC Assumptions'!AE332","v":12.634768648807688},{"$f":"'6. TNC Assumptions'!AG332","v":21.163237486752873},{"$f":"'6. TNC Assumptions'!AI332","v":1.8952152973211531},{"$f":"'6. TNC Assumptions'!AK332","v":118.86106995304601},{"$f":"'6. TNC Assumptions'!AM332","v":15.573},{"$f":"'6. TNC Assumptions'!AO332","v":0.18939},{"$f":"TNC_Sce3Recycle!M41","v":8.4874413270241114},{"$f":"TNC_Sce3Recycle!Y41","v":82.302305762771169},{"$f":"TNC_Sce3Recycle!AK41","v":2.9679574577405323},{"$f":"TNC_Sce3Recycle!AW41","v":1.7183170065874057E-2},{"$f":"TNC_Sce3Recycle!BI41","v":0.38050736637699134},{"$f":"TNC_Sce3Recycle!BU41","v":1.2359664755417802E-3},{"$f":"TNC_Sce3Recycle!CG41","v":0.10167378260959115},{"$f":"TNC_Sce3Recycle!CS41","v":1.5200255320957795E-3},{"$f":"TNC_Sce3Recycle!CW41","v":94.259824858595906},{"$f":"TNC_Sce3Recycle!CY41","v":2356.4956214648978},{"$f":"TNC_Sce3Recycle!DE41","v":18.308},{"$f":"TNC_Sce3Recycle!DH41","v":75.951824858595899},{"$f":"TNC_Sce3Recycle!DJ41","v":75.950304833063825},{"$f":"TNC_Sce3Recycle!DM41","v":1898.7956214648975},{"$f":"TNC_Sce3Recycle!DO41","v":1898.7576208265957},{"$f":"'6. TNC Assumptions'!D389","v":61.910764866057647},{"$f":"'6. TNC Assumptions'!F389","v":206.36921622019219},{"$f":"'6. TNC Assumptions'!H389","v":49.528611892846122},{"$f":"'6. TNC Assumptions'!J389","v":8.254768648807687},{"$f":"'6. TNC Assumptions'!L389","v":20.636921622019223},{"$f":"'6. TNC Assumptions'!N389","v":1.2382152973211531},{"$f":"'6. TNC Assumptions'!P389","v":268.03754389314037},{"$f":"'6. TNC Assumptions'!R389","v":15.573},{"$f":"'6. TNC Assumptions'!T389","v":0.18939},{"$f":"TNC_Sce4WTE!M41","v":5.3718766318843691},{"$f":"TNC_Sce4WTE!Y41","v":52.230011732020365},{"$f":"TNC_Sce4WTE!AK41","v":2.5074072620819252},{"$f":"TNC_Sce4WTE!AW41","v":1.2487909315018581E-2},{"$f":"TNC_Sce4WTE!BI41","v":0.32146246949768276},{"$f":"TNC_Sce4WTE!BU41","v":8.7417560496679426E-4},{"$f":"TNC_Sce4WTE!CG41","v":0.10167378260959115},{"$f":"TNC_Sce4WTE!CS41","v":1.5200255320957795E-3},{"$f":"TNC_Sce4WTE!CW41","v":60.547313988546016},{"$f":"TNC_Sce4WTE!CY41","v":1513.6828497136503},{"$f":"TNC_Sce4WTE!DE41","v":18.308},{"$f":"TNC_Sce4WTE!DH41","v":42.239313988546016},{"$f":"TNC_Sce4WTE!DJ41","v":42.237793963013921},{"$f":"TNC_Sce4WTE!DM41","v":1055.9828497136505},{"$f":"TNC_Sce4WTE!DO41","v":1055.944849075348},null,1918.227583008209,0,1355.4815320930068,0,1280.1169949312305,0,1898.7576208265957,0,1055.944849075348,0,null,2035,1918.227583008209,1355.4815320930068,1280.1169949312309,1898.7576208265957,1055.944849075348]
[2036,{"$f":"'6. TNC Assumptions'!D42","v":1.16889},{"$f":"'6. TNC Assumptions'!F42","v":551.26932482029281},{"$f":"'6. TNC Assumptions'!H42","v":644.37320108919209},{"$f":"'6. TNC Assumptions'!N42","v":425.37320108919209},{"$f":"'6. TNC Assumptions'!D101","v":0.15},{"$f":"'6. TNC Assumptions'!F101","v":0.5},{"$f":"'6. TNC Assumptions'!H101","v":0.12},{"$f":"'6. TNC Assumptions'!J101","v":0.02},{"$f":"'6. TNC Assumptions'!L101","v":0.05},{"$f":"'6. TNC Assumptions'!N101","v":3.0000000000000001E-3},{"$f":"'6. TNC Assumptions'!P101","v":0.157},{"$f":"'6. TNC Assumptions'!R101","v":2.4167671736932517E-2},{"$f":"'6. TNC Assumptions'!T101","v":2.9391352663312456E-4},{"$f":"'6. TNC Assumptions'!D276","v":96.655980163378814},{"$f":"'6. TNC Assumptions'!F276","v":322.18660054459605},{"$f":"'6. TNC Assumptions'!H276","v":77.324784130703051},{"$f":"'6. TNC Assumptions'!J276","v":12.887464021783842},{"$f":"'6. TNC Assumptions'!L276","v":32.218660054459605},{"$f":"'6. TNC Assumptions'!N276","v":1.9331196032675764},{"$f":"'6. TNC Assumptions'!P276","v":101.16659257100316},{"$f":"'6. TNC Assumptions'!R276","v":15.573},{"$f":"'6. TNC Assumptions'!T276","v":0.18939},{"$f":"TNC_BAUCH4!M42","v":8.6571708979291913},{"$f":"TNC_BAUCH4!Y42","v":83.953712420513867},{"$f":"TNC_BAUCH4!AK42","v":3.744068888477087},{"$f":"TNC_BAUCH4!AW42","v":1.7678581104977099E-2},{"$f":"TNC_BAUCH4!BI42","v":0.48000883185603693},{"$f":"TNC_BAUCH4!BU42","v":1.2681184199771864E-3},{"$f":"TNC_BAUCH4!CG42","v":0.10557264380319593},{"$f":"TNC_BAUCH4!CS42","v":1.5044544646434879E-3},{"$f":"TNC_BAUCH4!CW42","v":96.960984836568983},{"$f":"TNC_BAUCH4!CY42","v":2424.0246209142247},{"$f":"TNC_BAUCH4!CW42","v":96.960984836568983},{"$f":"TNC_BAUCH4!DH42","v":78.652984836568976},{"$f":"TNC_BAUCH4!DJ42","v":78.651480382104324},{"$f":"TNC_BAUCH4!DM42","v":1966.3246209142244},{"$f":"TNC_BAUCH4!DO42","v":1966.2870095526082},{"$f":"'6. TNC Assumptions'!Y276","v":96.655980163378814},{"$f":"'6. TNC Assumptions'!AA276","v":322.18660054459605},{"$f":"'6. TNC Assumptions'!AC276","v":77.324784130703051},{"$f":"'6. TNC Assumptions'!AE276","v":12.887464021783842},{"$f":"'6. TNC Assumptions'!AG276","v":32.218660054459605},{"$f":"'6. TNC Assumptions'!AI276","v":1.9331196032675764},{"$f":"'6. TNC Assumptions'!AK276","v":85.404202571003225},{"$f":"'6. TNC Assumptions'!AM276","v":15.573},{"$f":"'6. TNC Assumptions'!AO276","v":0.18939},{"$f":"TNC_Sce1LFG!M42","v":8.6571708979291913},{"$f":"TNC_Sce1LFG!Y42","v":83.953712420513867},{"$f":"TNC_Sce1LFG!AK42","v":3.744068888477087},{"$f":"TNC_Sce1LFG!AW42","v":1.7678581104977099E-2},{"$f":"TNC_Sce1LFG!BI42","v":0.48000883185603693},{"$f":"TNC_Sce1LFG!BU42","v":1.2681184199771864E-3},{"$f":"TNC_Sce1LFG!CG42","v":0.10557264380319593},{"$f":"TNC_Sce1LFG!CS42","v":1.5044544646434879E-3},{"$f":"TNC_Sce1LFG!CW42","v":96.960984836568983},{"$f":"TNC_Sce1LFG!CY42","v":2424.0246209142247},{"$f":"TNC_Sce1LFG!DE42","v":42.106323609041375},{"$f":"TNC_Sce1LFG!DH42","v":54.854661227527608},{"$f":"TNC_Sce1LFG!DJ42","v":54.853156773062956},{"$f":"TNC_Sce1LFG!DM42","v":1371.3665306881901},{"$f":"TNC_Sce1LFG!DO42","v":1371.3289193265739},{"$f":"'6. TNC Assumptions'!D333","v":61.859827304562437},{"$f":"'6. TNC Assumptions'!F333","v":206.19942434854144},{"$f":"'6. TNC Assumptions'!H333","v":49.487861843649945},{"$f":"'6. TNC Assumptions'!J333","v":12.887464021783842},{"$f":"'6. TNC Assumptions'!L333","v":32.218660054459605},{"$f":"'6. TNC Assumptions'!N333","v":1.9331196032675764},{"$f":"'6. TNC Assumptions'!P333","v":264.0244539129273},{"$f":"'6. TNC Assumptions'!R333","v":15.573},{"$f":"'6. TNC Assumptions'!T333","v":0.18939},{"$f":"TNC_Sce2Comp!M42","v":5.8173138843391357},{"$f":"TNC_Sce2Comp!Y42","v":60.220431795732949},{"$f":"TNC_Sce2Comp!AK42","v":2.947501650935854},{"$f":"TNC_Sce2Comp!AW42","v":1.7678581104977099E-2},{"$f":"TNC_Sce2Comp!BI42","v":0.48000883185603693},{"$f":"TNC_Sce2Comp!BU42","v":1.2681184199771864E-3},{"$f":"TNC_Sce2Comp!CG42","v":0.10557264380319593},{"$f":"TNC_Sce2Comp!CS42","v":1.5044544646434879E-3},{"$f":"TNC_Sce2Comp!CW42","v":69.591279960656777},{"$f":"TNC_Sce2Comp!CY42","v":1739.7819990164194},{"$f":"TNC_Sce2Comp!DE42","v":18.308},{"$f":"TNC_Sce2Comp!DH42","v":51.283279960656778},{"$f":"TNC_Sce2Comp!DJ42","v":51.281775506192126},{"$f":"TNC_Sce2Comp!DM42","v":1282.0819990164193},{"$f":"TNC_Sce2Comp!DO42","v":1282.0443876548031},{"$f":"'6. TNC Assumptions'!Y333","v":96.655980163378814},{"$f":"'6. TNC Assumptions'!AA333","v":322.18660054459605},{"$f":"'6. TNC Assumptions'!AC333","v":51.03435752626401},{"$f":"'6. TNC Assumptions'!AE333","v":12.887464021783842},{"$f":"'6. TNC Assumptions'!AG333","v":21.264315635943337},{"$f":"'6. TNC Assumptions'!AI333","v":1.9331196032675764},{"$f":"'6. TNC Assumptions'!AK333","v":122.64897359395843},{"$f":"'6. TNC Assumptions'!AM333","v":15.573},{"$f":"'6. TNC Assumptions'!AO333","v":0.18939},{"$f":"TNC_Sce3Recycle!M42","v":8.6571708979291913},{"$f":"TNC_Sce3Recycle!Y42","v":83.953712420513867},{"$f":"TNC_Sce3Recycle!AK42","v":2.9905046319458481},{"$f":"TNC_Sce3Recycle!AW42","v":1.7678581104977099E-2},{"$f":"TNC_Sce3Recycle!BI42","v":0.38339802973664716},{"$f":"TNC_Sce3Recycle!BU42","v":1.2681184199771864E-3},{"$f":"TNC_Sce3Recycle!CG42","v":0.10557264380319593},{"$f":"TNC_Sce3Recycle!CS42","v":1.5044544646434879E-3},{"$f":"TNC_Sce3Recycle!CW42","v":96.110809777918348},{"$f":"TNC_Sce3Recycle!CY42","v":2402.7702444479587},{"$f":"TNC_Sce3Recycle!DE42","v":18.308},{"$f":"TNC_Sce3Recycle!DH42","v":77.802809777918355},{"$f":"TNC_Sce3Recycle!DJ42","v":77.801305323453704},{"$f":"TNC_Sce3Recycle!DM42","v":1945.0702444479589},{"$f":"TNC_Sce3Recycle!DO42","v":1945.0326330863427},{"$f":"'6. TNC Assumptions'!D390","v":63.805980163378813},{"$f":"'6. TNC Assumptions'!F390","v":212.68660054459605},{"$f":"'6. TNC Assumptions'!H390","v":51.04478413070305},{"$f":"'6. TNC Assumptions'!J390","v":8.5074640217838429},{"$f":"'6. TNC Assumptions'!L390","v":21.268660054459605},{"$f":"'6. TNC Assumptions'!N390","v":1.2761196032675763},{"$f":"'6. TNC Assumptions'!P390","v":270.02120257100313},{"$f":"'6. TNC Assumptions'!R390","v":15.573},{"$f":"'6. TNC Assumptions'!T390","v":0.18939},{"$f":"TNC_Sce4WTE!M42","v":5.5398967117218278},{"$f":"TNC_Sce4WTE!Y42","v":53.549877433115348},{"$f":"TNC_Sce4WTE!AK42","v":2.5555396517558311},{"$f":"TNC_Sce4WTE!AW42","v":1.2768191201229837E-2},{"$f":"TNC_Sce4WTE!BI42","v":0.32763328868664504},{"$f":"TNC_Sce4WTE!BU42","v":8.9193003026749942E-4},{"$f":"TNC_Sce4WTE!CG42","v":0.10557264380319593},{"$f":"TNC_Sce4WTE!CS42","v":1.5044544646434879E-3},{"$f":"TNC_Sce4WTE!CW42","v":62.093684304778989},{"$f":"TNC_Sce4WTE!CY42","v":1552.3421076194747},{"$f":"TNC_Sce4WTE!DE42","v":18.308},{"$f":"TNC_Sce4WTE!DH42","v":43.785684304778989},{"$f":"TNC_Sce4WTE!DJ42","v":43.784179850314345},{"$f":"TNC_Sce4WTE!DM42","v":1094.6421076194747},{"$f":"TNC_Sce4WTE!DO42","v":1094.6044962578587},null,1966.2870095526082,0,1371.3289193265739,0,1282.0443876548029,0,1945.0326330863427,0,1094.6044962578587,0,null,2036,1966.2870095526082,1371.3289193265739,1282.0443876548031,1945.0326330863427,1094.6044962578587]
[2037,{"$f":"'6. TNC Assumptions'!D43","v":1.1637},{"$f":"'6. TNC Assumptions'!F43","v":564.80249644322078},{"$f":"'6. TNC Assumptions'!H43","v":657.26066511097599},{"$f":"'6. TNC Assumptions'!N43","v":438.26066511097599},{"$f":"'6. TNC Assumptions'!D102","v":0.15},{"$f":"'6. TNC Assumptions'!F102","v":0.5},{"$f":"'6. TNC Assumptions'!H102","v":0.12},{"$f":"'6. TNC Assumptions'!J102","v":0.02},{"$f":"'6. TNC Assumptions'!L102","v":0.05},{"$f":"'6. TNC Assumptions'!N102","v":3.0000000000000001E-3},{"$f":"'6. TNC Assumptions'!P102","v":0.157},{"$f":"'6. TNC Assumptions'!R102","v":2.3693795820522074E-2},{"$f":"'6. TNC Assumptions'!T102","v":2.8815051630698483E-4},{"$f":"'6. TNC Assumptions'!D277","v":98.589099766646399},{"$f":"'6. TNC Assumptions'!F277","v":328.630332555488},{"$f":"'6. TNC Assumptions'!H277","v":78.871279813317116},{"$f":"'6. TNC Assumptions'!J277","v":13.145213302219521},{"$f":"'6. TNC Assumptions'!L277","v":32.8630332555488},{"$f":"'6. TNC Assumptions'!N277","v":1.9717819953329281},{"$f":"'6. TNC Assumptions'!P277","v":103.18992442242323},{"$f":"'6. TNC Assumptions'!R277","v":15.573000000000002},{"$f":"'6. TNC Assumptions'!T277","v":0.18938999999999998},{"$f":"TNC_BAUCH4!M43","v":8.8303014084493654},{"$f":"TNC_BAUCH4!Y43","v":85.637309170018526},{"$f":"TNC_BAUCH4!AK43","v":3.8307428562269781},{"$f":"TNC_BAUCH4!AW43","v":1.817868106802667E-2},{"$f":"TNC_BAUCH4!BI43","v":0.4911208790034588},{"$f":"TNC_BAUCH4!BU43","v":1.300550910393965E-3},{"$f":"TNC_BAUCH4!CG43","v":0.10935627623445532},{"$f":"TNC_BAUCH4!CS43","v":1.4913177028771409E-3},{"$f":"TNC_BAUCH4!CW43","v":98.919801139614094},{"$f":"TNC_BAUCH4!CY43","v":2472.9950284903525},{"$f":"TNC_BAUCH4!CW43","v":98.919801139614094},{"$f":"TNC_BAUCH4!DH43","v":80.611801139614101},{"$f":"TNC_BAUCH4!DJ43","v":80.610309821911216},{"$f":"TNC_BAUCH4!DM43","v":2015.2950284903525},{"$f":"TNC_BAUCH4!DO43","v":2015.2577455477804},{"$f":"'6. TNC Assumptions'!Y277","v":98.589099766646399},{"$f":"'6. TNC Assumptions'!AA277","v":328.630332555488},{"$f":"'6. TNC Assumptions'!AC277","v":78.871279813317116},{"$f":"'6. TNC Assumptions'!AE277","v":13.145213302219521},{"$f":"'6. TNC Assumptions'!AG277","v":32.8630332555488},{"$f":"'6. TNC Assumptions'!AI277","v":1.9717819953329281},{"$f":"'6. TNC Assumptions'!AK277","v":87.427534422423378},{"$f":"'6. TNC Assumptions'!AM277","v":15.573},{"$f":"'6. TNC Assumptions'!AO277","v":0.18939},{"$f":"TNC_Sce1LFG!M43","v":8.8303014084493654},{"$f":"TNC_Sce1LFG!Y43","v":85.637309170018526},{"$f":"TNC_Sce1LFG!AK43","v":3.8307428562269781},{"$f":"TNC_Sce1LFG!AW43","v":1.817868106802667E-2},{"$f":"TNC_Sce1LFG!BI43","v":0.4911208790034588},{"$f":"TNC_Sce1LFG!BU43","v":1.300550910393965E-3},{"$f":"TNC_Sce1LFG!CG43","v":0.10935627623445532},{"$f":"TNC_Sce1LFG!CS43","v":1.4913177028771409E-3},{"$f":"TNC_Sce1LFG!CW43","v":98.919801139614094},{"$f":"TNC_Sce1LFG!CY43","v":2472.9950284903525},{"$f":"TNC_Sce1LFG!DE43","v":43.394805181474652},{"$f":"TNC_Sce1LFG!DH43","v":55.524995958139442},{"$f":"TNC_Sce1LFG!DJ43","v":55.523504640436556},{"$f":"TNC_Sce1LFG!DM43","v":1388.1248989534861},{"$f":"TNC_Sce1LFG!DO43","v":1388.087616010914},{"$f":"'6. TNC Assumptions'!D334","v":62.111132852987225},{"$f":"'6. TNC Assumptions'!F334","v":207.03710950995739},{"$f":"'6. TNC Assumptions'!H334","v":49.688906282389773},{"$f":"'6. TNC Assumptions'!J334","v":13.145213302219521},{"$f":"'6. TNC Assumptions'!L334","v":32.8630332555488},{"$f":"'6. TNC Assumptions'!N334","v":1.9717819953329281},{"$f":"'6. TNC Assumptions'!P334","v":274.68109791254034},{"$f":"'6. TNC Assumptions'!R334","v":15.573000000000002},{"$f":"'6. TNC Assumptions'!T334","v":0.18938999999999998},{"$f":"TNC_Sce2Comp!M43","v":5.8368868874650603},{"$f":"TNC_Sce2Comp!Y43","v":60.283309644337379},{"$f":"TNC_Sce2Comp!AK43","v":2.9657018680128076},{"$f":"TNC_Sce2Comp!AW43","v":1.817868106802667E-2},{"$f":"TNC_Sce2Comp!BI43","v":0.4911208790034588},{"$f":"TNC_Sce2Comp!BU43","v":1.300550910393965E-3},{"$f":"TNC_Sce2Comp!CG43","v":0.10935627623445532},{"$f":"TNC_Sce2Comp!CS43","v":1.4913177028771409E-3},{"$f":"TNC_Sce2Comp!CW43","v":69.707346104734455},{"$f":"TNC_Sce2Comp!CY43","v":1742.6836526183613},{"$f":"TNC_Sce2Comp!DE43","v":18.308},{"$f":"TNC_Sce2Comp!DH43","v":51.399346104734455},{"$f":"TNC_Sce2Comp!DJ43","v":51.397854787031584},{"$f":"TNC_Sce2Comp!DM43","v":1284.9836526183615},{"$f":"TNC_Sce2Comp!DO43","v":1284.9463696757896},{"$f":"'6. TNC Assumptions'!Y334","v":98.589099766646399},{"$f":"'6. TNC Assumptions'!AA334","v":328.630332555488},{"$f":"'6. TNC Assumptions'!AC334","v":51.266331878656118},{"$f":"'6. TNC Assumptions'!AE334","v":13.145213302219521},{"$f":"'6. TNC Assumptions'!AG334","v":21.360971616106717},{"$f":"'6. TNC Assumptions'!AI334","v":1.9717819953329281},{"$f":"'6. TNC Assumptions'!AK334","v":126.53454399652641},{"$f":"'6. TNC Assumptions'!AM334","v":15.573000000000002},{"$f":"'6. TNC Assumptions'!AO334","v":0.18938999999999998},{"$f":"TNC_Sce3Recycle!M43","v":8.8303014084493654},{"$f":"TNC_Sce3Recycle!Y43","v":85.637309170018526},{"$f":"TNC_Sce3Recycle!AK43","v":3.0125935050102353},{"$f":"TNC_Sce3Recycle!AW43","v":1.817868106802667E-2},{"$f":"TNC_Sce3Recycle!BI43","v":0.38622993653977372},{"$f":"TNC_Sce3Recycle!BU43","v":1.300550910393965E-3},{"$f":"TNC_Sce3Recycle!CG43","v":0.10935627623445532},{"$f":"TNC_Sce3Recycle!CS43","v":1.4913177028771409E-3},{"$f":"TNC_Sce3Recycle!CW43","v":97.996760845933665},{"$f":"TNC_Sce3Recycle!CY43","v":2449.9190211483415},{"$f":"TNC_Sce3Recycle!DE43","v":18.308},{"$f":"TNC_Sce3Recycle!DH43","v":79.688760845933672},{"$f":"TNC_Sce3Recycle!DJ43","v":79.687269528230786},{"$f":"TNC_Sce3Recycle!DM43","v":1992.2190211483419},{"$f":"TNC_Sce3Recycle!DO43","v":1992.1817382057698},{"$f":"'6. TNC Assumptions'!D391","v":65.73909976664639},{"$f":"'6. TNC Assumptions'!F391","v":219.130332555488},{"$f":"'6. TNC Assumptions'!H391","v":52.591279813317108},{"$f":"'6. TNC Assumptions'!J391","v":8.7652133022195198},{"$f":"'6. TNC Assumptions'!L391","v":21.913033255548804},{"$f":"'6. TNC Assumptions'!N391","v":1.3147819953329281},{"$f":"'6. TNC Assumptions'!P391","v":272.04453442242328},{"$f":"'6. TNC Assumptions'!R391","v":15.573000000000002},{"$f":"'6. TNC Assumptions'!T391","v":0.18938999999999998},{"$f":"TNC_Sce4WTE!M43","v":5.7118813161108584},{"$f":"TNC_Sce4WTE!Y43","v":54.953764742235627},{"$f":"TNC_Sce4WTE!AK43","v":2.6070806642938855},{"$f":"TNC_Sce4WTE!AW43","v":1.3060561289052194E-2},{"$f":"TNC_Sce4WTE!BI43","v":0.33424111080690844},{"$f":"TNC_Sce4WTE!BU43","v":9.1066717684353806E-4},{"$f":"TNC_Sce4WTE!CG43","v":0.10935627623445532},{"$f":"TNC_Sce4WTE!CS43","v":1.4913177028771409E-3},{"$f":"TNC_Sce4WTE!CW43","v":63.731786655850513},{"$f":"TNC_Sce4WTE!CY43","v":1593.2946663962628},{"$f":"TNC_Sce4WTE!DE43","v":18.308},{"$f":"TNC_Sce4WTE!DH43","v":45.423786655850513},{"$f":"TNC_Sce4WTE!DJ43","v":45.422295338147627},{"$f":"TNC_Sce4WTE!DM43","v":1135.5946663962629},{"$f":"TNC_Sce4WTE!DO43","v":1135.5573834536906},null,2015.2577455477804,0,1388.087616010914,0,1284.9463696757891,0,1992.1817382057698,0,1135.5573834536906,0,null,2037,2015.2577455477804,1388.087616010914,1284.9463696757896,1992.1817382057698,1135.5573834536906]
[2038,{"$f":"'6. TNC Assumptions'!D44","v":1.1585099999999999},{"$f":"'6. TNC Assumptions'!F44","v":578.67940579985975},{"$f":"'6. TNC Assumptions'!H44","v":670.40587841319552},{"$f":"'6. TNC Assumptions'!N44","v":451.40587841319552},{"$f":"'6. TNC Assumptions'!D103","v":0.15},{"$f":"'6. TNC Assumptions'!F103","v":0.5},{"$f":"'6. TNC Assumptions'!H103","v":0.11999999999999998},{"$f":"'6. TNC Assumptions'!J103","v":0.02},{"$f":"'6. TNC Assumptions'!L103","v":4.9999999999999996E-2},{"$f":"'6. TNC Assumptions'!N103","v":3.0000000000000001E-3},{"$f":"'6. TNC Assumptions'!P103","v":0.157},{"$f":"'6. TNC Assumptions'!R103","v":2.3229211588747131E-2},{"$f":"'6. TNC Assumptions'!T103","v":2.825005061833185E-4},{"$f":"'6. TNC Assumptions'!D278","v":100.56088176197933},{"$f":"'6. TNC Assumptions'!F278","v":335.20293920659776},{"$f":"'6. TNC Assumptions'!H278","v":80.448705409583454},{"$f":"'6. TNC Assumptions'!J278","v":13.408117568263911},{"$f":"'6. TNC Assumptions'!L278","v":33.520293920659775},{"$f":"'6. TNC Assumptions'!N278","v":2.0112176352395865},{"$f":"'6. TNC Assumptions'!P278","v":105.2537229108717},{"$f":"'6. TNC Assumptions'!R278","v":15.573},{"$f":"'6. TNC Assumptions'!T278","v":0.18939},{"$f":"TNC_BAUCH4!M44","v":9.0068987845036439},{"$f":"TNC_BAUCH4!Y44","v":87.353870828475252},{"$f":"TNC_BAUCH4!AK44","v":3.9183530513698805},{"$f":"TNC_BAUCH4!AW44","v":1.8683743249043785E-2},{"$f":"TNC_BAUCH4!BI44","v":0.50235295530383084},{"$f":"TNC_BAUCH4!BU44","v":1.3332872366994483E-3},{"$f":"TNC_BAUCH4!CG44","v":0.11302808542796028},{"$f":"TNC_BAUCH4!CS44","v":1.4802346791708649E-3},{"$f":"TNC_BAUCH4!CW44","v":100.91600097024549},{"$f":"TNC_BAUCH4!CY44","v":2522.9000242561374},{"$f":"TNC_BAUCH4!CW44","v":100.91600097024549},{"$f":"TNC_BAUCH4!DH44","v":82.608000970245484},{"$f":"TNC_BAUCH4!DJ44","v":82.606520735566306},{"$f":"TNC_BAUCH4!DM44","v":2065.2000242561371},{"$f":"TNC_BAUCH4!DO44","v":2065.1630183891575},{"$f":"'6. TNC Assumptions'!Y278","v":100.56088176197933},{"$f":"'6. TNC Assumptions'!AA278","v":335.20293920659776},{"$f":"'6. TNC Assumptions'!AC278","v":80.448705409583454},{"$f":"'6. TNC Assumptions'!AE278","v":13.408117568263911},{"$f":"'6. TNC Assumptions'!AG278","v":33.520293920659775},{"$f":"'6. TNC Assumptions'!AI278","v":2.0112176352395865},{"$f":"'6. TNC Assumptions'!AK278","v":89.49133291087162},{"$f":"'6. TNC Assumptions'!AM278","v":15.573},{"$f":"'6. TNC Assumptions'!AO278","v":0.18939},{"$f":"TNC_Sce1LFG!M44","v":9.0068987845036439},{"$f":"TNC_Sce1LFG!Y44","v":87.353870828475252},{"$f":"TNC_Sce1LFG!AK44","v":3.9183530513698805},{"$f":"TNC_Sce1LFG!AW44","v":1.8683743249043785E-2},{"$f":"TNC_Sce1LFG!BI44","v":0.50235295530383084},{"$f":"TNC_Sce1LFG!BU44","v":1.3332872366994483E-3},{"$f":"TNC_Sce1LFG!CG44","v":0.11302808542796028},{"$f":"TNC_Sce1LFG!CS44","v":1.4802346791708649E-3},{"$f":"TNC_Sce1LFG!CW44","v":100.91600097024549},{"$f":"TNC_Sce1LFG!CY44","v":2522.9000242561374},{"$f":"TNC_Sce1LFG!DE44","v":44.683286753907929},{"$f":"TNC_Sce1LFG!DH44","v":56.232714216337563},{"$f":"TNC_Sce1LFG!DJ44","v":56.231233981658384},{"$f":"TNC_Sce1LFG!DM44","v":1405.8178554084391},{"$f":"TNC_Sce1LFG!DO44","v":1405.7808495414597},{"$f":"'6. TNC Assumptions'!D335","v":62.347746692427172},{"$f":"'6. TNC Assumptions'!F335","v":207.82582230809058},{"$f":"'6. TNC Assumptions'!H335","v":49.878197353941736},{"$f":"'6. TNC Assumptions'!J335","v":13.408117568263911},{"$f":"'6. TNC Assumptions'!L335","v":33.520293920659775},{"$f":"'6. TNC Assumptions'!N335","v":2.0112176352395865},{"$f":"'6. TNC Assumptions'!P335","v":285.65209293457281},{"$f":"'6. TNC Assumptions'!R335","v":15.573},{"$f":"'6. TNC Assumptions'!T335","v":0.18939},{"$f":"TNC_Sce2Comp!M44","v":5.8578778519768742},{"$f":"TNC_Sce2Comp!Y44","v":60.374859613971473},{"$f":"TNC_Sce2Comp!AK44","v":2.9835551079609086},{"$f":"TNC_Sce2Comp!AW44","v":1.8683743249043785E-2},{"$f":"TNC_Sce2Comp!BI44","v":0.50235295530383084},{"$f":"TNC_Sce2Comp!BU44","v":1.3332872366994483E-3},{"$f":"TNC_Sce2Comp!CG44","v":0.11302808542796028},{"$f":"TNC_Sce2Comp!CS44","v":1.4802346791708649E-3},{"$f":"TNC_Sce2Comp!CW44","v":69.853170879805958},{"$f":"TNC_Sce2Comp!CY44","v":1746.3292719951489},{"$f":"TNC_Sce2Comp!DE44","v":18.308},{"$f":"TNC_Sce2Comp!DH44","v":51.545170879805958},{"$f":"TNC_Sce2Comp!DJ44","v":51.543690645126794},{"$f":"TNC_Sce2Comp!DM44","v":1288.6292719951489},{"$f":"TNC_Sce2Comp!DO44","v":1288.59226612817},{"$f":"'6. TNC Assumptions'!Y335","v":100.56088176197933},{"$f":"'6. TNC Assumptions'!AA335","v":335.20293920659776},{"$f":"'6. TNC Assumptions'!AC335","v":51.487171462133404},{"$f":"'6. TNC Assumptions'!AE335","v":13.408117568263911},{"$f":"'6. TNC Assumptions'!AG335","v":21.452988109222254},{"$f":"'6. TNC Assumptions'!AI335","v":2.0112176352395865},{"$f":"'6. TNC Assumptions'!AK335","v":130.52017266975929},{"$f":"'6. TNC Assumptions'!AM335","v":15.573},{"$f":"'6. TNC Assumptions'!AO335","v":0.18939},{"$f":"TNC_Sce3Recycle!M44","v":9.0068987845036439},{"$f":"TNC_Sce3Recycle!Y44","v":87.353870828475252},{"$f":"TNC_Sce3Recycle!AK44","v":3.0342084222340828},{"$f":"TNC_Sce3Recycle!AW44","v":1.8683743249043785E-2},{"$f":"TNC_Sce3Recycle!BI44","v":0.38900107977360032},{"$f":"TNC_Sce3Recycle!BU44","v":1.3332872366994483E-3},{"$f":"TNC_Sce3Recycle!CG44","v":0.11302808542796028},{"$f":"TNC_Sce3Recycle!CS44","v":1.4802346791708649E-3},{"$f":"TNC_Sce3Recycle!CW44","v":99.91850446557946},{"$f":"TNC_Sce3Recycle!CY44","v":2497.9626116394866},{"$f":"TNC_Sce3Recycle!DE44","v":18.308},{"$f":"TNC_Sce3Recycle!DH44","v":81.610504465579453},{"$f":"TNC_Sce3Recycle!DJ44","v":81.609024230900275},{"$f":"TNC_Sce3Recycle!DM44","v":2040.2626116394863},{"$f":"TNC_Sce3Recycle!DO44","v":2040.2256057725069},{"$f":"'6. TNC Assumptions'!D392","v":67.710881761979323},{"$f":"'6. TNC Assumptions'!F392","v":225.70293920659776},{"$f":"'6. TNC Assumptions'!H392","v":54.16870540958346},{"$f":"'6. TNC Assumptions'!J392","v":9.0281175682639105},{"$f":"'6. TNC Assumptions'!L392","v":22.570293920659779},{"$f":"'6. TNC Assumptions'!N392","v":1.3542176352395865},{"$f":"'6. TNC Assumptions'!P392","v":274.10833291087175},{"$f":"'6. TNC Assumptions'!R392","v":15.573},{"$f":"'6. TNC Assumptions'!T392","v":0.18939},{"$f":"TNC_Sce4WTE!M44","v":5.8877105683145547},{"$f":"TNC_Sce4WTE!Y44","v":56.434345386970193},{"$f":"TNC_Sce4WTE!AK44","v":2.6619331091222391},{"$f":"TNC_Sce4WTE!AW44","v":1.3365038377431408E-2},{"$f":"TNC_Sce4WTE!BI44","v":0.3412734755284923},{"$f":"TNC_Sce4WTE!BU44","v":9.3037608910905511E-4},{"$f":"TNC_Sce4WTE!CG44","v":0.11302808542796028},{"$f":"TNC_Sce4WTE!CS44","v":1.4802346791708649E-3},{"$f":"TNC_Sce4WTE!CW44","v":65.454066274509159},{"$f":"TNC_Sce4WTE!CY44","v":1636.351656862729},{"$f":"TNC_Sce4WTE!DE44","v":18.308},{"$f":"TNC_Sce4WTE!DH44","v":47.14606627450916},{"$f":"TNC_Sce4WTE!DJ44","v":47.144586039829981},{"$f":"TNC_Sce4WTE!DM44","v":1178.6516568627289},{"$f":"TNC_Sce4WTE!DO44","v":1178.6146509957496},null,2065.1630183891575,0,1405.7808495414597,0,1288.5922661281695,0,2040.2256057725069,0,1178.6146509957496,0,null,2038,2065.1630183891575,1405.7808495414597,1288.59226612817,2040.2256057725069,1178.6146509957496]
[2039,{"$f":"'6. TNC Assumptions'!D45","v":1.140226},{"$f":"'6. TNC Assumptions'!F45","v":599.7179471275515},{"$f":"'6. TNC Assumptions'!H45","v":683.81399598145947},{"$f":"'6. TNC Assumptions'!N45","v":464.81399598145947},{"$f":"'6. TNC Assumptions'!D104","v":0.15},{"$f":"'6. TNC Assumptions'!F104","v":0.5},{"$f":"'6. TNC Assumptions'!H104","v":0.11999999999999998},{"$f":"'6. TNC Assumptions'!J104","v":0.02},{"$f":"'6. TNC Assumptions'!L104","v":0.05},{"$f":"'6. TNC Assumptions'!N104","v":3.0000000000000001E-3},{"$f":"'6. TNC Assumptions'!P104","v":0.157},{"$f":"'6. TNC Assumptions'!R104","v":2.277373685171287E-2},{"$f":"'6. TNC Assumptions'!T104","v":2.7696128057188088E-4},{"$f":"'6. TNC Assumptions'!D279","v":102.57209939721892},{"$f":"'6. TNC Assumptions'!F279","v":341.90699799072974},{"$f":"'6. TNC Assumptions'!H279","v":82.057679517775128},{"$f":"'6. TNC Assumptions'!J279","v":13.67627991962919},{"$f":"'6. TNC Assumptions'!L279","v":34.190699799072974},{"$f":"'6. TNC Assumptions'!N279","v":2.0514419879443784},{"$f":"'6. TNC Assumptions'!P279","v":107.35879736908913},{"$f":"'6. TNC Assumptions'!R279","v":15.573},{"$f":"'6. TNC Assumptions'!T279","v":0.18939000000000003},{"$f":"TNC_BAUCH4!M45","v":9.1870309605077889},{"$f":"TNC_BAUCH4!Y45","v":89.104167227108405},{"$f":"TNC_BAUCH4!AK45","v":4.0069720976133762},{"$f":"TNC_BAUCH4!AW45","v":1.9194040233567543E-2},{"$f":"TNC_BAUCH4!BI45","v":0.51371437148889443},{"$f":"TNC_BAUCH4!BU45","v":1.3663502923847112E-3},{"$f":"TNC_BAUCH4!CG45","v":0.11659137625983948},{"$f":"TNC_BAUCH4!CS45","v":1.4708843220083763E-3},{"$f":"TNC_BAUCH4!CW45","v":102.95050730782626},{"$f":"TNC_BAUCH4!CY45","v":2573.7626826956566},{"$f":"TNC_BAUCH4!CW45","v":102.95050730782626},{"$f":"TNC_BAUCH4!DH45","v":84.642507307826264},{"$f":"TNC_BAUCH4!DJ45","v":84.641036423504261},{"$f":"TNC_BAUCH4!DM45","v":2116.0626826956568},{"$f":"TNC_BAUCH4!DO45","v":2116.0259105876066},{"$f":"'6. TNC Assumptions'!Y279","v":102.57209939721892},{"$f":"'6. TNC Assumptions'!AA279","v":341.90699799072974},{"$f":"'6. TNC Assumptions'!AC279","v":82.057679517775128},{"$f":"'6. TNC Assumptions'!AE279","v":13.67627991962919},{"$f":"'6. TNC Assumptions'!AG279","v":34.190699799072974},{"$f":"'6. TNC Assumptions'!AI279","v":2.0514419879443784},{"$f":"'6. TNC Assumptions'!AK279","v":91.596407369089206},{"$f":"'6. TNC Assumptions'!AM279","v":15.573},{"$f":"'6. TNC Assumptions'!AO279","v":0.18939},{"$f":"TNC_Sce1LFG!M45","v":9.1870309605077889},{"$f":"TNC_Sce1LFG!Y45","v":89.104167227108405},{"$f":"TNC_Sce1LFG!AK45","v":4.0069720976133762},{"$f":"TNC_Sce1LFG!AW45","v":1.9194040233567543E-2},{"$f":"TNC_Sce1LFG!BI45","v":0.51371437148889443},{"$f":"TNC_Sce1LFG!BU45","v":1.3663502923847112E-3},{"$f":"TNC_Sce1LFG!CG45","v":0.11659137625983948},{"$f":"TNC_Sce1LFG!CS45","v":1.4708843220083763E-3},{"$f":"TNC_Sce1LFG!CW45","v":102.95050730782626},{"$f":"TNC_Sce1LFG!CY45","v":2573.7626826956566},{"$f":"TNC_Sce1LFG!DE45","v":45.971768326341206},{"$f":"TNC_Sce1LFG!DH45","v":56.978738981485051},{"$f":"TNC_Sce1LFG!DJ45","v":56.977268097163048},{"$f":"TNC_Sce1LFG!DM45","v":1424.4684745371262},{"$f":"TNC_Sce1LFG!DO45","v":1424.4317024290763},{"$f":"'6. TNC Assumptions'!D336","v":62.568980632303528},{"$f":"'6. TNC Assumptions'!F336","v":208.56326877434509},{"$f":"'6. TNC Assumptions'!H336","v":50.055184505842817},{"$f":"'6. TNC Assumptions'!J336","v":13.67627991962919},{"$f":"'6. TNC Assumptions'!L336","v":34.190699799072974},{"$f":"'6. TNC Assumptions'!N336","v":2.0514419879443784},{"$f":"'6. TNC Assumptions'!P336","v":296.94575036232152},{"$f":"'6. TNC Assumptions'!R336","v":15.573},{"$f":"'6. TNC Assumptions'!T336","v":0.18939000000000003},{"$f":"TNC_Sce2Comp!M45","v":5.8793591660456856},{"$f":"TNC_Sce2Comp!Y45","v":60.488348348937208},{"$f":"TNC_Sce2Comp!AK45","v":3.0010331795615959},{"$f":"TNC_Sce2Comp!AW45","v":1.9194040233567543E-2},{"$f":"TNC_Sce2Comp!BI45","v":0.51371437148889443},{"$f":"TNC_Sce2Comp!BU45","v":1.3663502923847112E-3},{"$f":"TNC_Sce2Comp!CG45","v":0.11659137625983948},{"$f":"TNC_Sce2Comp!CS45","v":1.4708843220083763E-3},{"$f":"TNC_Sce2Comp!CW45","v":70.021077717141182},{"$f":"TNC_Sce2Comp!CY45","v":1750.5269429285295},{"$f":"TNC_Sce2Comp!DE45","v":18.308},{"$f":"TNC_Sce2Comp!DH45","v":51.713077717141182},{"$f":"TNC_Sce2Comp!DJ45","v":51.711606832819179},{"$f":"TNC_Sce2Comp!DM45","v":1292.8269429285297},{"$f":"TNC_Sce2Comp!DO45","v":1292.7901708204795},{"$f":"'6. TNC Assumptions'!Y336","v":102.57209939721892},{"$f":"'6. TNC Assumptions'!AA336","v":341.90699799072974},{"$f":"'6. TNC Assumptions'!AC336","v":51.696338096198325},{"$f":"'6. TNC Assumptions'!AE336","v":13.67627991962919},{"$f":"'6. TNC Assumptions'!AG336","v":21.540140873415968},{"$f":"'6. TNC Assumptions'!AI336","v":2.0514419879443784},{"$f":"'6. TNC Assumptions'!AK336","v":134.608307716323},{"$f":"'6. TNC Assumptions'!AM336","v":15.573},{"$f":"'6. TNC Assumptions'!AO336","v":0.18939000000000003},{"$f":"TNC_Sce3Recycle!M45","v":9.1870309605077889},{"$f":"TNC_Sce3Recycle!Y45","v":89.104167227108405},{"$f":"TNC_Sce3Recycle!AK45","v":3.0553324953137868},{"$f":"TNC_Sce3Recycle!AW45","v":1.9194040233567543E-2},{"$f":"TNC_Sce3Recycle!BI45","v":0.39170929427099832},{"$f":"TNC_Sce3Recycle!BU45","v":1.3663502923847112E-3},{"$f":"TNC_Sce3Recycle!CG45","v":0.11659137625983948},{"$f":"TNC_Sce3Recycle!CS45","v":1.4708843220083763E-3},{"$f":"TNC_Sce3Recycle!CW45","v":101.87686262830877},{"$f":"TNC_Sce3Recycle!CY45","v":2546.9215657077193},{"$f":"TNC_Sce3Recycle!DE45","v":18.308},{"$f":"TNC_Sce3Recycle!DH45","v":83.568862628308779},{"$f":"TNC_Sce3Recycle!DJ45","v":83.567391743986775},{"$f":"TNC_Sce3Recycle!DM45","v":2089.2215657077195},{"$f":"TNC_Sce3Recycle!DO45","v":2089.1847935996693},{"$f":"'6. TNC Assumptions'!D393","v":69.722099397218912},{"$f":"'6. TNC Assumptions'!F393","v":232.40699799072974},{"$f":"'6. TNC Assumptions'!H393","v":55.777679517775134},{"$f":"'6. TNC Assumptions'!J393","v":9.296279919629189},{"$f":"'6. TNC Assumptions'!L393","v":23.240699799072978},{"$f":"'6. TNC Assumptions'!N393","v":1.3944419879443786},{"$f":"'6. TNC Assumptions'!P393","v":276.21340736908917},{"$f":"'6. TNC Assumptions'!R393","v":15.573},{"$f":"'6. TNC Assumptions'!T393","v":0.18939000000000003},{"$f":"TNC_Sce4WTE!M45","v":6.0673278555038168},{"$f":"TNC_Sce4WTE!Y45","v":57.985552906941201},{"$f":"TNC_Sce4WTE!AK45","v":2.7200090314184271},{"$f":"TNC_Sce4WTE!AW45","v":1.3681649310083479E-2},{"$f":"TNC_Sce4WTE!BI45","v":0.34871910659210625},{"$f":"TNC_Sce4WTE!BU45","v":9.5104708523434823E-4},{"$f":"TNC_Sce4WTE!CG45","v":0.11659137625983948},{"$f":"TNC_Sce4WTE!CS45","v":1.4708843220083763E-3},{"$f":"TNC_Sce4WTE!CW45","v":67.254303857432717},{"$f":"TNC_Sce4WTE!CY45","v":1681.3575964358179},{"$f":"TNC_Sce4WTE!DE45","v":18.308},{"$f":"TNC_Sce4WTE!DH45","v":48.946303857432717},{"$f":"TNC_Sce4WTE!DJ45","v":48.944832973110714},{"$f":"TNC_Sce4WTE!DM45","v":1223.6575964358178},{"$f":"TNC_Sce4WTE!DO45","v":1223.6208243277679},null,2116.0259105876066,0,1424.4317024290763,0,1292.7901708204795,0,2089.1847935996693,0,1223.6208243277679,0,null,2039,2116.0259105876066,1424.4317024290763,1292.7901708204795,2089.1847935996693,1223.6208243277679]
[2040,{"$f":"'6. TNC Assumptions'!D46","v":1.1304187999999999},{"$f":"'6. TNC Assumptions'!F46","v":617.01935238611452},{"$f":"'6. TNC Assumptions'!H46","v":697.49027590108869},{"$f":"'6. TNC Assumptions'!N46","v":478.49027590108869},{"$f":"'6. TNC Assumptions'!D105","v":0.15},{"$f":"'6. TNC Assumptions'!F105","v":0.5},{"$f":"'6. TNC Assumptions'!H105","v":0.12},{"$f":"'6. TNC Assumptions'!J105","v":0.02},{"$f":"'6. TNC Assumptions'!L105","v":4.9999999999999996E-2},{"$f":"'6. TNC Assumptions'!N105","v":3.0000000000000001E-3},{"$f":"'6. TNC Assumptions'!P105","v":0.157},{"$f":"'6. TNC Assumptions'!R105","v":2.2327192991875362E-2},{"$f":"'6. TNC Assumptions'!T105","v":2.7153066722733417E-4},{"$f":"'6. TNC Assumptions'!D280","v":104.62354138516331},{"$f":"'6. TNC Assumptions'!F280","v":348.74513795054435},{"$f":"'6. TNC Assumptions'!H280","v":83.698833108130643},{"$f":"'6. TNC Assumptions'!J280","v":13.949805518021774},{"$f":"'6. TNC Assumptions'!L280","v":34.874513795054433},{"$f":"'6. TNC Assumptions'!N280","v":2.092470827703266},{"$f":"'6. TNC Assumptions'!P280","v":109.50597331647093},{"$f":"'6. TNC Assumptions'!R280","v":15.573},{"$f":"'6. TNC Assumptions'!T280","v":0.18939},{"$f":"TNC_BAUCH4!M46","v":9.3707676920722065},{"$f":"TNC_BAUCH4!Y46","v":90.888966313562918},{"$f":"TNC_BAUCH4!AK46","v":4.0966704272229002},{"$f":"TNC_BAUCH4!AW46","v":1.9709844096850088E-2},{"$f":"TNC_BAUCH4!BI46","v":0.5252141573362693},{"$f":"TNC_BAUCH4!BU46","v":1.3997626086469377E-3},{"$f":"TNC_BAUCH4!CG46","v":0.12004935593237104},{"$f":"TNC_BAUCH4!CS46","v":1.4629957546477747E-3},{"$f":"TNC_BAUCH4!CW46","v":105.0242405485868},{"$f":"TNC_BAUCH4!CY46","v":2625.6060137146701},{"$f":"TNC_BAUCH4!CW46","v":105.0242405485868},{"$f":"TNC_BAUCH4!DH46","v":86.716240548586796},{"$f":"TNC_BAUCH4!DJ46","v":86.714777552832174},{"$f":"TNC_BAUCH4!DM46","v":2167.9060137146698},{"$f":"TNC_BAUCH4!DO46","v":2167.8694388208041},{"$f":"'6. TNC Assumptions'!Y280","v":104.62354138516331},{"$f":"'6. TNC Assumptions'!AA280","v":348.74513795054435},{"$f":"'6. TNC Assumptions'!AC280","v":83.698833108130643},{"$f":"'6. TNC Assumptions'!AE280","v":13.949805518021774},{"$f":"'6. TNC Assumptions'!AG280","v":34.874513795054433},{"$f":"'6. TNC Assumptions'!AI280","v":2.092470827703266},{"$f":"'6. TNC Assumptions'!AK280","v":93.743583316471017},{"$f":"'6. TNC Assumptions'!AM280","v":15.573},{"$f":"'6. TNC Assumptions'!AO280","v":0.18939},{"$f":"TNC_Sce1LFG!M46","v":9.3707676920722065},{"$f":"TNC_Sce1LFG!Y46","v":90.888966313562918},{"$f":"TNC_Sce1LFG!AK46","v":4.0966704272229002},{"$f":"TNC_Sce1LFG!AW46","v":1.9709844096850088E-2},{"$f":"TNC_Sce1LFG!BI46","v":0.5252141573362693},{"$f":"TNC_Sce1LFG!BU46","v":1.3997626086469377E-3},{"$f":"TNC_Sce1LFG!CG46","v":0.12004935593237104},{"$f":"TNC_Sce1LFG!CS46","v":1.4629957546477747E-3},{"$f":"TNC_Sce1LFG!CW46","v":105.0242405485868},{"$f":"TNC_Sce1LFG!CY46","v":2625.6060137146701},{"$f":"TNC_Sce1LFG!DE46","v":47.260249898774475},{"$f":"TNC_Sce1LFG!DH46","v":57.763990649812328},{"$f":"TNC_Sce1LFG!DJ46","v":57.762527654057692},{"$f":"TNC_Sce1LFG!DM46","v":1444.0997662453083},{"$f":"TNC_Sce1LFG!DO46","v":1444.0631913514424},{"$f":"'6. TNC Assumptions'!D337","v":62.774124831097971},{"$f":"'6. TNC Assumptions'!F337","v":209.24708277032656},{"$f":"'6. TNC Assumptions'!H337","v":50.219299864878373},{"$f":"'6. TNC Assumptions'!J337","v":13.949805518021774},{"$f":"'6. TNC Assumptions'!L337","v":34.874513795054433},{"$f":"'6. TNC Assumptions'!N337","v":2.092470827703266},{"$f":"'6. TNC Assumptions'!P337","v":308.57058829400631},{"$f":"'6. TNC Assumptions'!R337","v":15.573},{"$f":"'6. TNC Assumptions'!T337","v":0.18939},{"$f":"TNC_Sce2Comp!M46","v":5.9006874790170087},{"$f":"TNC_Sce2Comp!Y46","v":60.617989717302208},{"$f":"TNC_Sce2Comp!AK46","v":3.0181073781482248},{"$f":"TNC_Sce2Comp!AW46","v":1.9709844096850088E-2},{"$f":"TNC_Sce2Comp!BI46","v":0.5252141573362693},{"$f":"TNC_Sce2Comp!BU46","v":1.3997626086469377E-3},{"$f":"TNC_Sce2Comp!CG46","v":0.12004935593237104},{"$f":"TNC_Sce2Comp!CS46","v":1.4629957546477747E-3},{"$f":"TNC_Sce2Comp!CW46","v":70.204620690196222},{"$f":"TNC_Sce2Comp!CY46","v":1755.1155172549056},{"$f":"TNC_Sce2Comp!DE46","v":18.308},{"$f":"TNC_Sce2Comp!DH46","v":51.896620690196222},{"$f":"TNC_Sce2Comp!DJ46","v":51.895157694441586},{"$f":"TNC_Sce2Comp!DM46","v":1297.4155172549056},{"$f":"TNC_Sce2Comp!DO46","v":1297.3789423610397},{"$f":"'6. TNC Assumptions'!Y337","v":104.62354138516331},{"$f":"'6. TNC Assumptions'!AA337","v":348.74513795054435},{"$f":"'6. TNC Assumptions'!AC337","v":51.893276527040982},{"$f":"'6. TNC Assumptions'!AE337","v":13.949805518021774},{"$f":"'6. TNC Assumptions'!AG337","v":21.622198552933746},{"$f":"'6. TNC Assumptions'!AI337","v":2.092470827703266},{"$f":"'6. TNC Assumptions'!AK337","v":138.80145513968137},{"$f":"'6. TNC Assumptions'!AM337","v":15.573},{"$f":"'6. TNC Assumptions'!AO337","v":0.18939},{"$f":"TNC_Sce3Recycle!M46","v":9.3707676920722065},{"$f":"TNC_Sce3Recycle!Y46","v":90.888966313562918},{"$f":"TNC_Sce3Recycle!AK46","v":3.0759476127181422},{"$f":"TNC_Sce3Recycle!AW46","v":1.9709844096850088E-2},{"$f":"TNC_Sce3Recycle!BI46","v":0.39435225804078744},{"$f":"TNC_Sce3Recycle!BU46","v":1.3997626086469377E-3},{"$f":"TNC_Sce3Recycle!CG46","v":0.12004935593237104},{"$f":"TNC_Sce3Recycle!CS46","v":1.4629957546477747E-3},{"$f":"TNC_Sce3Recycle!CW46","v":103.87265583478657},{"$f":"TNC_Sce3Recycle!CY46","v":2596.8163958696641},{"$f":"TNC_Sce3Recycle!DE46","v":18.308},{"$f":"TNC_Sce3Recycle!DH46","v":85.564655834786578},{"$f":"TNC_Sce3Recycle!DJ46","v":85.563192839031927},{"$f":"TNC_Sce3Recycle!DM46","v":2139.1163958696643},{"$f":"TNC_Sce3Recycle!DO46","v":2139.0798209757982},{"$f":"'6. TNC Assumptions'!D394","v":71.773541385163298},{"$f":"'6. TNC Assumptions'!F394","v":239.24513795054438},{"$f":"'6. TNC Assumptions'!H394","v":57.418833108130634},{"$f":"'6. TNC Assumptions'!J394","v":9.5698055180217736},{"$f":"'6. TNC Assumptions'!L394","v":23.924513795054438},{"$f":"'6. TNC Assumptions'!N394","v":1.4354708277032662},{"$f":"'6. TNC Assumptions'!P394","v":278.36058331647092},{"$f":"'6. TNC Assumptions'!R394","v":15.573},{"$f":"'6. TNC Assumptions'!T394","v":0.18939},{"$f":"TNC_Sce4WTE!M46","v":6.2507194467741378},{"$f":"TNC_Sce4WTE!Y46","v":59.602387711092845},{"$f":"TNC_Sce4WTE!AK46","v":2.7812291410188612},{"$f":"TNC_Sce4WTE!AW46","v":1.4010428872625179E-2},{"$f":"TNC_Sce4WTE!BI46","v":0.35656783859216185},{"$f":"TNC_Sce4WTE!BU46","v":9.7267170981296636E-4},{"$f":"TNC_Sce4WTE!CG46","v":0.12004935593237104},{"$f":"TNC_Sce4WTE!CS46","v":1.4629957546477747E-3},{"$f":"TNC_Sce4WTE!CW46","v":69.127399589747469},{"$f":"TNC_Sce4WTE!CY46","v":1728.1849897436866},{"$f":"TNC_Sce4WTE!DE46","v":18.308},{"$f":"TNC_Sce4WTE!DH46","v":50.819399589747469},{"$f":"TNC_Sce4WTE!DJ46","v":50.817936593992819},{"$f":"TNC_Sce4WTE!DM46","v":1270.4849897436868},{"$f":"TNC_Sce4WTE!DO46","v":1270.4484148498204},null,2167.8694388208041,0,1444.0631913514424,0,1297.3789423610392,0,2139.0798209757982,0,1270.4484148498204,0,null,2040,2167.8694388208041,1444.0631913514424,1297.3789423610397,2139.0798209757982,1270.4484148498204]
[2041,{"$f":"'6. TNC Assumptions'!D47","v":1.1206116000000002},{"$f":"'6. TNC Assumptions'!F47","v":634.86767531150883},{"$f":"'6. TNC Assumptions'!H47","v":711.44008141911047},{"$f":"'6. TNC Assumptions'!N47","v":492.44008141911047},{"$f":"'6. TNC Assumptions'!D106","v":0.15},{"$f":"'6. TNC Assumptions'!F106","v":0.5},{"$f":"'6. TNC Assumptions'!H106","v":0.12000000000000001},{"$f":"'6. TNC Assumptions'!J106","v":0.02},{"$f":"'6. TNC Assumptions'!L106","v":4.9999999999999996E-2},{"$f":"'6. TNC Assumptions'!N106","v":3.0000000000000001E-3},{"$f":"'6. TNC Assumptions'!P106","v":0.157},{"$f":"'6. TNC Assumptions'!R106","v":2.1889404893995452E-2},{"$f":"'6. TNC Assumptions'!T106","v":2.6620653649738645E-4},{"$f":"'6. TNC Assumptions'!D281","v":106.71601221286657},{"$f":"'6. TNC Assumptions'!F281","v":355.72004070955524},{"$f":"'6. TNC Assumptions'!H281","v":85.372809770293259},{"$f":"'6. TNC Assumptions'!J281","v":14.228801628382209},{"$f":"'6. TNC Assumptions'!L281","v":35.572004070955522},{"$f":"'6. TNC Assumptions'!N281","v":2.1343202442573315},{"$f":"'6. TNC Assumptions'!P281","v":111.69609278280035},{"$f":"'6. TNC Assumptions'!R281","v":15.572999999999999},{"$f":"'6. TNC Assumptions'!T281","v":0.18939000000000003},{"$f":"TNC_BAUCH4!M47","v":9.5581804399467778},{"$f":"TNC_BAUCH4!Y47","v":92.709036815736596},{"$f":"TNC_BAUCH4!AK47","v":4.1875164835441598},{"$f":"TNC_BAUCH4!AW47","v":2.023142659871132E-2},{"$f":"TNC_BAUCH4!BI47","v":0.53686108763386664},{"$f":"TNC_BAUCH4!BU47","v":1.4335463871434006E-3},{"$f":"TNC_BAUCH4!CG47","v":0.1234051368606808},{"$f":"TNC_BAUCH4!CS47","v":1.4563404479122845E-3},{"$f":"TNC_BAUCH4!CW47","v":107.13812127715585},{"$f":"TNC_BAUCH4!CY47","v":2678.4530319288961},{"$f":"TNC_BAUCH4!CW47","v":107.13812127715585},{"$f":"TNC_BAUCH4!DH47","v":88.830121277155854},{"$f":"TNC_BAUCH4!DJ47","v":88.828664936707952},{"$f":"TNC_BAUCH4!DM47","v":2220.7530319288962},{"$f":"TNC_BAUCH4!DO47","v":2220.7166234176989},{"$f":"'6. TNC Assumptions'!Y281","v":106.71601221286657},{"$f":"'6. TNC Assumptions'!AA281","v":355.72004070955524},{"$f":"'6. TNC Assumptions'!AC281","v":85.372809770293259},{"$f":"'6. TNC Assumptions'!AE281","v":14.228801628382209},{"$f":"'6. TNC Assumptions'!AG281","v":35.572004070955522},{"$f":"'6. TNC Assumptions'!AI281","v":2.1343202442573315},{"$f":"'6. TNC Assumptions'!AK281","v":95.93370278280031},{"$f":"'6. TNC Assumptions'!AM281","v":15.573},{"$f":"'6. TNC Assumptions'!AO281","v":0.18939},{"$f":"TNC_Sce1LFG!M47","v":9.5581804399467778},{"$f":"TNC_Sce1LFG!Y47","v":92.709036815736596},{"$f":"TNC_Sce1LFG!AK47","v":4.1875164835441598},{"$f":"TNC_Sce1LFG!AW47","v":2.023142659871132E-2},{"$f":"TNC_Sce1LFG!BI47","v":0.53686108763386664},{"$f":"TNC_Sce1LFG!BU47","v":1.4335463871434006E-3},{"$f":"TNC_Sce1LFG!CG47","v":0.1234051368606808},{"$f":"TNC_Sce1LFG!CS47","v":1.4563404479122845E-3},{"$f":"TNC_Sce1LFG!CW47","v":107.13812127715585},{"$f":"TNC_Sce1LFG!CY47","v":2678.4530319288961},{"$f":"TNC_Sce1LFG!DE47","v":48.940372295015798},{"$f":"TNC_Sce1LFG!DH47","v":58.197748982140048},{"$f":"TNC_Sce1LFG!DJ47","v":58.196292641692146},{"$f":"TNC_Sce1LFG!DM47","v":1454.9437245535012},{"$f":"TNC_Sce1LFG!DO47","v":1454.9073160423036},{"$f":"'6. TNC Assumptions'!D338","v":62.962447205591261},{"$f":"'6. TNC Assumptions'!F338","v":209.87482401863753},{"$f":"'6. TNC Assumptions'!H338","v":50.369957764473},{"$f":"'6. TNC Assumptions'!J338","v":14.228801628382209},{"$f":"'6. TNC Assumptions'!L338","v":35.572004070955522},{"$f":"'6. TNC Assumptions'!N338","v":2.1343202442573315},{"$f":"'6. TNC Assumptions'!P338","v":320.53533648681366},{"$f":"'6. TNC Assumptions'!R338","v":15.572999999999999},{"$f":"'6. TNC Assumptions'!T338","v":0.18939000000000003},{"$f":"TNC_Sce2Comp!M47","v":5.9214093081011949},{"$f":"TNC_Sce2Comp!Y47","v":60.758793409391025},{"$f":"TNC_Sce2Comp!AK47","v":3.0347484442039896},{"$f":"TNC_Sce2Comp!AW47","v":2.023142659871132E-2},{"$f":"TNC_Sce2Comp!BI47","v":0.53686108763386664},{"$f":"TNC_Sce2Comp!BU47","v":1.4335463871434006E-3},{"$f":"TNC_Sce2Comp!CG47","v":0.1234051368606808},{"$f":"TNC_Sce2Comp!CS47","v":1.4563404479122845E-3},{"$f":"TNC_Sce2Comp!CW47","v":70.398338699624517},{"$f":"TNC_Sce2Comp!CY47","v":1759.958467490613},{"$f":"TNC_Sce2Comp!DE47","v":18.308},{"$f":"TNC_Sce2Comp!DH47","v":52.090338699624517},{"$f":"TNC_Sce2Comp!DJ47","v":52.088882359176601},{"$f":"TNC_Sce2Comp!DM47","v":1302.2584674906129},{"$f":"TNC_Sce2Comp!DO47","v":1302.2220589794151},{"$f":"'6. TNC Assumptions'!Y338","v":106.71601221286657},{"$f":"'6. TNC Assumptions'!AA338","v":355.72004070955524},{"$f":"'6. TNC Assumptions'!AC338","v":52.077413959878875},{"$f":"'6. TNC Assumptions'!AE338","v":14.228801628382209},{"$f":"'6. TNC Assumptions'!AG338","v":21.698922483282864},{"$f":"'6. TNC Assumptions'!AI338","v":2.1343202442573315},{"$f":"'6. TNC Assumptions'!AK338","v":143.10218018088733},{"$f":"'6. TNC Assumptions'!AM338","v":15.572999999999999},{"$f":"'6. TNC Assumptions'!AO338","v":0.18939000000000003},{"$f":"TNC_Sce3Recycle!M47","v":9.5581804399467778},{"$f":"TNC_Sce3Recycle!Y47","v":92.709036815736596},{"$f":"TNC_Sce3Recycle!AK47","v":3.0960344473590919},{"$f":"TNC_Sce3Recycle!AW47","v":2.023142659871132E-2},{"$f":"TNC_Sce3Recycle!BI47","v":0.39692749325116561},{"$f":"TNC_Sce3Recycle!BU47","v":1.4335463871434006E-3},{"$f":"TNC_Sce3Recycle!CG47","v":0.1234051368606808},{"$f":"TNC_Sce3Recycle!CS47","v":1.4563404479122845E-3},{"$f":"TNC_Sce3Recycle!CW47","v":105.90670564658808},{"$f":"TNC_Sce3Recycle!CY47","v":2647.6676411647022},{"$f":"TNC_Sce3Recycle!DE47","v":18.308},{"$f":"TNC_Sce3Recycle!DH47","v":87.598705646588087},{"$f":"TNC_Sce3Recycle!DJ47","v":87.597249306140156},{"$f":"TNC_Sce3Recycle!DM47","v":2189.9676411647024},{"$f":"TNC_Sce3Recycle!DO47","v":2189.9312326535037},{"$f":"'6. TNC Assumptions'!D395","v":73.866012212866565},{"$f":"'6. TNC Assumptions'!F395","v":246.22004070955524},{"$f":"'6. TNC Assumptions'!H395","v":59.092809770293258},{"$f":"'6. TNC Assumptions'!J395","v":9.8488016283822102},{"$f":"'6. TNC Assumptions'!L395","v":24.622004070955526},{"$f":"'6. TNC Assumptions'!N395","v":1.4773202442573314},{"$f":"'6. TNC Assumptions'!P395","v":280.55070278280039},{"$f":"'6. TNC Assumptions'!R395","v":15.572999999999999},{"$f":"'6. TNC Assumptions'!T395","v":0.18939000000000003},{"$f":"TNC_Sce4WTE!M47","v":6.437900840190883},{"$f":"TNC_Sce4WTE!Y47","v":61.280752657842726},{"$f":"TNC_Sce4WTE!AK47","v":2.8455222810017231},{"$f":"TNC_Sce4WTE!AW47","v":1.435141969671927E-2},{"$f":"TNC_Sce4WTE!BI47","v":0.36481054884637498},{"$f":"TNC_Sce4WTE!BU47","v":9.9524268913303809E-4},{"$f":"TNC_Sce4WTE!CG47","v":0.1234051368606808},{"$f":"TNC_Sce4WTE!CS47","v":1.4563404479122845E-3},{"$f":"TNC_Sce4WTE!CW47","v":71.069194467576153},{"$f":"TNC_Sce4WTE!CY47","v":1776.7298616894038},{"$f":"TNC_Sce4WTE!DE47","v":18.308},{"$f":"TNC_Sce4WTE!DH47","v":52.761194467576153},{"$f":"TNC_Sce4WTE!DJ47","v":52.759738127128237},{"$f":"TNC_Sce4WTE!DM47","v":1319.0298616894038},{"$f":"TNC_Sce4WTE!DO47","v":1318.993453178206},null,2220.7166234176989,0,1454.9073160423036,0,1302.2220589794147,0,2189.9312326535037,0,1318.993453178206,0,null,2041,2220.7166234176989,1454.9073160423036,1302.2220589794151,2189.9312326535037,1318.993453178206]
[2042,{"$f":"'6. TNC Assumptions'!D48","v":1.1108044000000001},{"$f":"'6. TNC Assumptions'!F48","v":653.28232679623216},{"$f":"'6. TNC Assumptions'!H48","v":725.66888304749261},{"$f":"'6. TNC Assumptions'!N48","v":506.66888304749261},{"$f":"'6. TNC Assumptions'!D107","v":0.15},{"$f":"'6. TNC Assumptions'!F107","v":0.5},{"$f":"'6. TNC Assumptions'!H107","v":0.12},{"$f":"'6. TNC Assumptions'!J107","v":0.02},{"$f":"'6. TNC Assumptions'!L107","v":0.05},{"$f":"'6. TNC Assumptions'!N107","v":3.0000000000000001E-3},{"$f":"'6. TNC Assumptions'!P107","v":0.157},{"$f":"'6. TNC Assumptions'!R107","v":2.1460200876466131E-2},{"$f":"'6. TNC Assumptions'!T107","v":2.6098680048763375E-4},{"$f":"'6. TNC Assumptions'!D282","v":108.85033245712388},{"$f":"'6. TNC Assumptions'!F282","v":362.83444152374631},{"$f":"'6. TNC Assumptions'!H282","v":87.080265965699112},{"$f":"'6. TNC Assumptions'!J282","v":14.513377660949853},{"$f":"'6. TNC Assumptions'!L282","v":36.283444152374635},{"$f":"'6. TNC Assumptions'!N282","v":2.177006649142478},{"$f":"'6. TNC Assumptions'!P282","v":113.93001463845634},{"$f":"'6. TNC Assumptions'!R282","v":15.572999999999999},{"$f":"'6. TNC Assumptions'!T282","v":0.18938999999999998},{"$f":"TNC_BAUCH4!M48","v":9.7493423019138827},{"$f":"TNC_BAUCH4!Y48","v":94.565150536548828},{"$f":"TNC_BAUCH4!AK48","v":4.279576910921131},{"$f":"TNC_BAUCH4!AW48","v":2.0759059375237709E-2},{"$f":"TNC_BAUCH4!BI48","v":0.54866370652835017},{"$f":"TNC_BAUCH4!BU48","v":1.4677235314497013E-3},{"$f":"TNC_BAUCH4!CG48","v":0.12666173947412629},{"$f":"TNC_BAUCH4!CS48","v":1.4507255997758942E-3},{"$f":"TNC_BAUCH4!CW48","v":109.29307270389279},{"$f":"TNC_BAUCH4!CY48","v":2732.3268175973199},{"$f":"TNC_BAUCH4!CW48","v":109.29307270389279},{"$f":"TNC_BAUCH4!DH48","v":90.985072703892797},{"$f":"TNC_BAUCH4!DJ48","v":90.983621978293002},{"$f":"TNC_BAUCH4!DM48","v":2274.62681759732},{"$f":"TNC_BAUCH4!DO48","v":2274.5905494573249},{"$f":"'6. TNC Assumptions'!Y282","v":108.85033245712388},{"$f":"'6. TNC Assumptions'!AA282","v":362.83444152374631},{"$f":"'6. TNC Assumptions'!AC282","v":87.080265965699112},{"$f":"'6. TNC Assumptions'!AE282","v":14.513377660949853},{"$f":"'6. TNC Assumptions'!AG282","v":36.283444152374635},{"$f":"'6. TNC Assumptions'!AI282","v":2.177006649142478},{"$f":"'6. TNC Assumptions'!AK282","v":98.167624638456346},{"$f":"'6. TNC Assumptions'!AM282","v":15.573},{"$f":"'6. TNC Assumptions'!AO282","v":0.18939},{"$f":"TNC_Sce1LFG!M48","v":9.7493423019138827},{"$f":"TNC_Sce1LFG!Y48","v":94.565150536548828},{"$f":"TNC_Sce1LFG!AK48","v":4.279576910921131},{"$f":"TNC_Sce1LFG!AW48","v":2.0759059375237709E-2},{"$f":"TNC_Sce1LFG!BI48","v":0.54866370652835017},{"$f":"TNC_Sce1LFG!BU48","v":1.4677235314497013E-3},{"$f":"TNC_Sce1LFG!CG48","v":0.12666173947412629},{"$f":"TNC_Sce1LFG!CS48","v":1.4507255997758942E-3},{"$f":"TNC_Sce1LFG!CW48","v":109.29307270389279},{"$f":"TNC_Sce1LFG!CY48","v":2732.3268175973199},{"$f":"TNC_Sce1LFG!DE48","v":50.620494691257122},{"$f":"TNC_Sce1LFG!DH48","v":58.672578012635668},{"$f":"TNC_Sce1LFG!DJ48","v":58.671127287035887},{"$f":"TNC_Sce1LFG!DM48","v":1466.8144503158917},{"$f":"TNC_Sce1LFG!DO48","v":1466.7781821758972},{"$f":"'6. TNC Assumptions'!D339","v":63.133192825131836},{"$f":"'6. TNC Assumptions'!F339","v":210.44397608377281},{"$f":"'6. TNC Assumptions'!H339","v":50.506554260105474},{"$f":"'6. TNC Assumptions'!J339","v":14.513377660949853},{"$f":"'6. TNC Assumptions'!L339","v":36.283444152374635},{"$f":"'6. TNC Assumptions'!N339","v":2.177006649142478},{"$f":"'6. TNC Assumptions'!P339","v":332.84894141601558},{"$f":"'6. TNC Assumptions'!R339","v":15.572999999999999},{"$f":"'6. TNC Assumptions'!T339","v":0.18938999999999998},{"$f":"TNC_Sce2Comp!M48","v":5.9411977461434233},{"$f":"TNC_Sce2Comp!Y48","v":60.906437115149522},{"$f":"TNC_Sce2Comp!AK48","v":3.0509265226820497},{"$f":"TNC_Sce2Comp!AW48","v":2.0759059375237709E-2},{"$f":"TNC_Sce2Comp!BI48","v":0.54866370652835017},{"$f":"TNC_Sce2Comp!BU48","v":1.4677235314497013E-3},{"$f":"TNC_Sce2Comp!CG48","v":0.12666173947412629},{"$f":"TNC_Sce2Comp!CS48","v":1.4507255997758942E-3},{"$f":"TNC_Sce2Comp!CW48","v":70.597564338483949},{"$f":"TNC_Sce2Comp!CY48","v":1764.9391084620988},{"$f":"TNC_Sce2Comp!DE48","v":18.308},{"$f":"TNC_Sce2Comp!DH48","v":52.289564338483949},{"$f":"TNC_Sce2Comp!DJ48","v":52.288113612884153},{"$f":"TNC_Sce2Comp!DM48","v":1307.2391084620988},{"$f":"TNC_Sce2Comp!DO48","v":1307.2028403221038},{"$f":"'6. TNC Assumptions'!Y339","v":108.85033245712388},{"$f":"'6. TNC Assumptions'!AA339","v":362.83444152374631},{"$f":"'6. TNC Assumptions'!AC339","v":52.248159579419458},{"$f":"'6. TNC Assumptions'!AE339","v":14.513377660949853},{"$f":"'6. TNC Assumptions'!AG339","v":21.770066491424775},{"$f":"'6. TNC Assumptions'!AI339","v":2.177006649142478},{"$f":"'6. TNC Assumptions'!AK339","v":147.51310868568578},{"$f":"'6. TNC Assumptions'!AM339","v":15.572999999999999},{"$f":"'6. TNC Assumptions'!AO339","v":0.18938999999999998},{"$f":"TNC_Sce3Recycle!M48","v":9.7493423019138827},{"$f":"TNC_Sce3Recycle!Y48","v":94.565150536548828},{"$f":"TNC_Sce3Recycle!AK48","v":3.1155724616888092},{"$f":"TNC_Sce3Recycle!AW48","v":2.0759059375237709E-2},{"$f":"TNC_Sce3Recycle!BI48","v":0.39943236688318057},{"$f":"TNC_Sce3Recycle!BU48","v":1.4677235314497013E-3},{"$f":"TNC_Sce3Recycle!CG48","v":0.12666173947412629},{"$f":"TNC_Sce3Recycle!CS48","v":1.4507255997758942E-3},{"$f":"TNC_Sce3Recycle!CW48","v":107.9798369150153},{"$f":"TNC_Sce3Recycle!CY48","v":2699.4959228753823},{"$f":"TNC_Sce3Recycle!DE48","v":18.308},{"$f":"TNC_Sce3Recycle!DH48","v":89.671836915015291},{"$f":"TNC_Sce3Recycle!DJ48","v":89.670386189415524},{"$f":"TNC_Sce3Recycle!DM48","v":2241.7959228753821},{"$f":"TNC_Sce3Recycle!DO48","v":2241.7596547353883},{"$f":"'6. TNC Assumptions'!D396","v":76.000332457123889},{"$f":"'6. TNC Assumptions'!F396","v":253.33444152374631},{"$f":"'6. TNC Assumptions'!H396","v":60.800265965699111},{"$f":"'6. TNC Assumptions'!J396","v":10.133377660949852},{"$f":"'6. TNC Assumptions'!L396","v":25.333444152374632},{"$f":"'6. TNC Assumptions'!N396","v":1.520006649142478},{"$f":"'6. TNC Assumptions'!P396","v":282.78462463845636},{"$f":"'6. TNC Assumptions'!R396","v":15.572999999999999},{"$f":"'6. TNC Assumptions'!T396","v":0.18938999999999998},{"$f":"TNC_Sce4WTE!M48","v":6.6289076206271655},{"$f":"TNC_Sce4WTE!Y48","v":63.017314387227643},{"$f":"TNC_Sce4WTE!AK48","v":2.912824933284293},{"$f":"TNC_Sce4WTE!AW48","v":1.4704672171062668E-2},{"$f":"TNC_Sce4WTE!BI48","v":0.37343909401080699},{"$f":"TNC_Sce4WTE!BU48","v":1.0187538889317388E-3},{"$f":"TNC_Sce4WTE!CG48","v":0.12666173947412629},{"$f":"TNC_Sce4WTE!CS48","v":1.4507255997758942E-3},{"$f":"TNC_Sce4WTE!CW48","v":73.076321926283796},{"$f":"TNC_Sce4WTE!CY48","v":1826.908048157095},{"$f":"TNC_Sce4WTE!DE48","v":18.308},{"$f":"TNC_Sce4WTE!DH48","v":54.768321926283797},{"$f":"TNC_Sce4WTE!DJ48","v":54.766871200684029},{"$f":"TNC_Sce4WTE!DM48","v":1369.2080481570949},{"$f":"TNC_Sce4WTE!DO48","v":1369.1717800171007},null,2274.5905494573249,0,1466.7781821758972,0,1307.2028403221038,0,2241.7596547353883,0,1369.1717800171007,0,null,2042,2274.5905494573249,1466.7781821758972,1307.2028403221038,2241.7596547353883,1369.1717800171007]
[2043,{"$f":"'6. TNC Assumptions'!D49","v":1.1009972000000001},{"$f":"'6. TNC Assumptions'!F49","v":672.28350872140504},{"$f":"'6. TNC Assumptions'!H49","v":740.18226070844264},{"$f":"'6. TNC Assumptions'!N49","v":521.18226070844264},{"$f":"'6. TNC Assumptions'!D108","v":0.15},{"$f":"'6. TNC Assumptions'!F108","v":0.5},{"$f":"'6. TNC Assumptions'!H108","v":0.12},{"$f":"'6. TNC Assumptions'!J108","v":0.02},{"$f":"'6. TNC Assumptions'!L108","v":0.05},{"$f":"'6. TNC Assumptions'!N108","v":3.0000000000000005E-3},{"$f":"'6. TNC Assumptions'!P108","v":0.157},{"$f":"'6. TNC Assumptions'!R108","v":2.1039412623986401E-2},{"$f":"'6. TNC Assumptions'!T108","v":2.5586941224277815E-4},{"$f":"'6. TNC Assumptions'!D283","v":111.0273391062664},{"$f":"'6. TNC Assumptions'!F283","v":370.09113035422132},{"$f":"'6. TNC Assumptions'!H283","v":88.821871285013117},{"$f":"'6. TNC Assumptions'!J283","v":14.803645214168853},{"$f":"'6. TNC Assumptions'!L283","v":37.009113035422132},{"$f":"'6. TNC Assumptions'!N283","v":2.2205467821253282},{"$f":"'6. TNC Assumptions'!P283","v":116.2086149312255},{"$f":"'6. TNC Assumptions'!R283","v":15.573000000000002},{"$f":"'6. TNC Assumptions'!T283","v":0.18939},{"$f":"TNC_BAUCH4!M49","v":9.9443279770157655},{"$f":"TNC_BAUCH4!Y49","v":96.458084338291386},{"$f":"TNC_BAUCH4!AK49","v":4.3729167328835246},{"$f":"TNC_BAUCH4!AW49","v":2.1293014127504704E-2},{"$f":"TNC_BAUCH4!BI49","v":0.56063035036968278},{"$f":"TNC_BAUCH4!BU49","v":1.5023156772915056E-3},{"$f":"TNC_BAUCH4!CG49","v":0.12982209493488686},{"$f":"TNC_BAUCH4!CS49","v":1.4459885499526902E-3},{"$f":"TNC_BAUCH4!CW49","v":111.49002281184998},{"$f":"TNC_BAUCH4!CY49","v":2787.2505702962494},{"$f":"TNC_BAUCH4!CW49","v":111.49002281184998},{"$f":"TNC_BAUCH4!DH49","v":93.182022811849976},{"$f":"TNC_BAUCH4!DJ49","v":93.180576823300044},{"$f":"TNC_BAUCH4!DM49","v":2329.5505702962496},{"$f":"TNC_BAUCH4!DO49","v":2329.5144205825009},{"$f":"'6. TNC Assumptions'!Y283","v":111.0273391062664},{"$f":"'6. TNC Assumptions'!AA283","v":370.09113035422132},{"$f":"'6. TNC Assumptions'!AC283","v":88.821871285013117},{"$f":"'6. TNC Assumptions'!AE283","v":14.803645214168853},{"$f":"'6. TNC Assumptions'!AG283","v":37.009113035422132},{"$f":"'6. TNC Assumptions'!AI283","v":2.2205467821253282},{"$f":"'6. TNC Assumptions'!AK283","v":100.4462249312254},{"$f":"'6. TNC Assumptions'!AM283","v":15.573},{"$f":"'6. TNC Assumptions'!AO283","v":0.18939},{"$f":"TNC_Sce1LFG!M49","v":9.9443279770157655},{"$f":"TNC_Sce1LFG!Y49","v":96.458084338291386},{"$f":"TNC_Sce1LFG!AK49","v":4.3729167328835246},{"$f":"TNC_Sce1LFG!AW49","v":2.1293014127504704E-2},{"$f":"TNC_Sce1LFG!BI49","v":0.56063035036968278},{"$f":"TNC_Sce1LFG!BU49","v":1.5023156772915056E-3},{"$f":"TNC_Sce1LFG!CG49","v":0.12982209493488686},{"$f":"TNC_Sce1LFG!CS49","v":1.4459885499526902E-3},{"$f":"TNC_Sce1LFG!CW49","v":111.49002281184998},{"$f":"TNC_Sce1LFG!CY49","v":2787.2505702962494},{"$f":"TNC_Sce1LFG!DE49","v":52.300617087498445},{"$f":"TNC_Sce1LFG!DH49","v":59.189405724351538},{"$f":"TNC_Sce1LFG!DJ49","v":59.187959735801591},{"$f":"TNC_Sce1LFG!DM49","v":1479.7351431087884},{"$f":"TNC_Sce1LFG!DO49","v":1479.6989933950397},{"$f":"'6. TNC Assumptions'!D340","v":63.285583290571829},{"$f":"'6. TNC Assumptions'!F340","v":210.95194430190608},{"$f":"'6. TNC Assumptions'!H340","v":50.62846663245746},{"$f":"'6. TNC Assumptions'!J340","v":14.803645214168853},{"$f":"'6. TNC Assumptions'!L340","v":37.009113035422132},{"$f":"'6. TNC Assumptions'!N340","v":2.2205467821253282},{"$f":"'6. TNC Assumptions'!P340","v":345.52057145179094},{"$f":"'6. TNC Assumptions'!R340","v":15.573000000000002},{"$f":"'6. TNC Assumptions'!T340","v":0.18939},{"$f":"TNC_Sce2Comp!M49","v":5.9598100166018906},{"$f":"TNC_Sce2Comp!Y49","v":61.057158591881205},{"$f":"TNC_Sce2Comp!AK49","v":3.0666111229464024},{"$f":"TNC_Sce2Comp!AW49","v":2.1293014127504704E-2},{"$f":"TNC_Sce2Comp!BI49","v":0.56063035036968278},{"$f":"TNC_Sce2Comp!BU49","v":1.5023156772915056E-3},{"$f":"TNC_Sce2Comp!CG49","v":0.12982209493488686},{"$f":"TNC_Sce2Comp!CS49","v":1.4459885499526902E-3},{"$f":"TNC_Sce2Comp!CW49","v":70.798273495088822},{"$f":"TNC_Sce2Comp!CY49","v":1769.9568373772206},{"$f":"TNC_Sce2Comp!DE49","v":18.308},{"$f":"TNC_Sce2Comp!DH49","v":52.490273495088822},{"$f":"TNC_Sce2Comp!DJ49","v":52.488827506538861},{"$f":"TNC_Sce2Comp!DM49","v":1312.2568373772206},{"$f":"TNC_Sce2Comp!DO49","v":1312.2206876634716},{"$f":"'6. TNC Assumptions'!Y340","v":111.0273391062664},{"$f":"'6. TNC Assumptions'!AA340","v":370.09113035422132},{"$f":"'6. TNC Assumptions'!AC340","v":52.404904058157733},{"$f":"'6. TNC Assumptions'!AE340","v":14.803645214168853},{"$f":"'6. TNC Assumptions'!AG340","v":21.835376690899054},{"$f":"'6. TNC Assumptions'!AI340","v":2.2205467821253282},{"$f":"'6. TNC Assumptions'!AK340","v":152.03692850260393},{"$f":"'6. TNC Assumptions'!AM340","v":15.573000000000002},{"$f":"'6. TNC Assumptions'!AO340","v":0.18939},{"$f":"TNC_Sce3Recycle!M49","v":9.9443279770157655},{"$f":"TNC_Sce3Recycle!Y49","v":96.458084338291386},{"$f":"TNC_Sce3Recycle!AK49","v":3.1345399103448912},{"$f":"TNC_Sce3Recycle!AW49","v":2.1293014127504704E-2},{"$f":"TNC_Sce3Recycle!BI49","v":0.40186409106985777},{"$f":"TNC_Sce3Recycle!BU49","v":1.5023156772915056E-3},{"$f":"TNC_Sce3Recycle!CG49","v":0.12982209493488686},{"$f":"TNC_Sce3Recycle!CS49","v":1.4459885499526902E-3},{"$f":"TNC_Sce3Recycle!CW49","v":110.09287973001153},{"$f":"TNC_Sce3Recycle!CY49","v":2752.3219932502884},{"$f":"TNC_Sce3Recycle!DE49","v":18.308},{"$f":"TNC_Sce3Recycle!DH49","v":91.784879730011539},{"$f":"TNC_Sce3Recycle!DJ49","v":91.783433741461579},{"$f":"TNC_Sce3Recycle!DM49","v":2294.6219932502886},{"$f":"TNC_Sce3Recycle!DO49","v":2294.5858435365394},{"$f":"'6. TNC Assumptions'!D397","v":78.177339106266388},{"$f":"'6. TNC Assumptions'!F397","v":260.59113035422132},{"$f":"'6. TNC Assumptions'!H397","v":62.541871285013123},{"$f":"'6. TNC Assumptions'!J397","v":10.423645214168854},{"$f":"'6. TNC Assumptions'!L397","v":26.059113035422129},{"$f":"'6. TNC Assumptions'!N397","v":1.5635467821253279},{"$f":"'6. TNC Assumptions'!P397","v":285.06322493122548},{"$f":"'6. TNC Assumptions'!R397","v":15.573000000000002},{"$f":"'6. TNC Assumptions'!T397","v":0.18939},{"$f":"TNC_Sce4WTE!M49","v":6.8237893414701691},{"$f":"TNC_Sce4WTE!Y49","v":64.80938638004892},{"$f":"TNC_Sce4WTE!AK49","v":2.9830807587540455},{"$f":"TNC_Sce4WTE!AW49","v":1.5070244359053133E-2},{"$f":"TNC_Sce4WTE!BI49","v":0.38244625112231367},{"$f":"TNC_Sce4WTE!BU49","v":1.0432002745178221E-3},{"$f":"TNC_Sce4WTE!CG49","v":0.12982209493488686},{"$f":"TNC_Sce4WTE!CS49","v":1.4459885499526902E-3},{"$f":"TNC_Sce4WTE!CW49","v":75.14608425951387},{"$f":"TNC_Sce4WTE!CY49","v":1878.6521064878468},{"$f":"TNC_Sce4WTE!DE49","v":18.308},{"$f":"TNC_Sce4WTE!DH49","v":56.83808425951387},{"$f":"TNC_Sce4WTE!DJ49","v":56.83663827096391},{"$f":"TNC_Sce4WTE!DM49","v":1420.9521064878468},{"$f":"TNC_Sce4WTE!DO49","v":1420.9159567740978},null,2329.5144205825009,0,1479.6989933950397,0,1312.2206876634712,0,2294.5858435365394,0,1420.9159567740978,0,null,2043,2329.5144205825009,1479.6989933950397,1312.2206876634716,2294.5858435365394,1420.9159567740978]
[2044,{"$f":"'6. TNC Assumptions'!D50","v":1.0911900000000001},{"$f":"'6. TNC Assumptions'!F50","v":691.89225150763059},{"$f":"'6. TNC Assumptions'!H50","v":754.98590592261155},{"$f":"'6. TNC Assumptions'!N50","v":535.98590592261155},{"$f":"'6. TNC Assumptions'!D109","v":0.15},{"$f":"'6. TNC Assumptions'!F109","v":0.5},{"$f":"'6. TNC Assumptions'!H109","v":0.12},{"$f":"'6. TNC Assumptions'!J109","v":0.02},{"$f":"'6. TNC Assumptions'!L109","v":4.9999999999999996E-2},{"$f":"'6. TNC Assumptions'!N109","v":3.0000000000000001E-3},{"$f":"'6. TNC Assumptions'!P109","v":0.157},{"$f":"'6. TNC Assumptions'!R109","v":2.0626875121555293E-2},{"$f":"'6. TNC Assumptions'!T109","v":2.5085236494390011E-4},{"$f":"'6. TNC Assumptions'!D284","v":113.24788588839174},{"$f":"'6. TNC Assumptions'!F284","v":377.49295296130578},{"$f":"'6. TNC Assumptions'!H284","v":90.598308710713383},{"$f":"'6. TNC Assumptions'!J284","v":15.09971811845223},{"$f":"'6. TNC Assumptions'!L284","v":37.749295296130576},{"$f":"'6. TNC Assumptions'!N284","v":2.2649577177678348},{"$f":"'6. TNC Assumptions'!P284","v":118.53278722985002},{"$f":"'6. TNC Assumptions'!R284","v":15.573},{"$f":"'6. TNC Assumptions'!T284","v":0.18938999999999998},{"$f":"TNC_BAUCH4!M50","v":10.143213751653944},{"$f":"TNC_BAUCH4!Y50","v":98.388621866056894},{"$f":"TNC_BAUCH4!AK50","v":4.4675995194189522},{"$f":"TNC_BAUCH4!AW50","v":2.1833562807497438E-2},{"$f":"TNC_BAUCH4!BI50","v":0.57276916915627596},{"$f":"TNC_BAUCH4!BU50","v":1.5373442216157392E-3},{"$f":"TNC_BAUCH4!CG50","v":0.13288904777620758},{"$f":"TNC_BAUCH4!CS50","v":1.4419920676823888E-3},{"$f":"TNC_BAUCH4!CW50","v":113.72990625315907},{"$f":"TNC_BAUCH4!CY50","v":2843.247656328977},{"$f":"TNC_BAUCH4!CW50","v":113.72990625315907},{"$f":"TNC_BAUCH4!DH50","v":95.421906253159079},{"$f":"TNC_BAUCH4!DJ50","v":95.420464261091382},{"$f":"TNC_BAUCH4!DM50","v":2385.5476563289772},{"$f":"TNC_BAUCH4!DO50","v":2385.5116065272846},{"$f":"'6. TNC Assumptions'!Y284","v":113.24788588839174},{"$f":"'6. TNC Assumptions'!AA284","v":377.49295296130578},{"$f":"'6. TNC Assumptions'!AC284","v":90.598308710713383},{"$f":"'6. TNC Assumptions'!AE284","v":15.09971811845223},{"$f":"'6. TNC Assumptions'!AG284","v":37.749295296130576},{"$f":"'6. TNC Assumptions'!AI284","v":2.2649577177678348},{"$f":"'6. TNC Assumptions'!AK284","v":102.77039722985012},{"$f":"'6. TNC Assumptions'!AM284","v":15.573},{"$f":"'6. TNC Assumptions'!AO284","v":0.18939},{"$f":"TNC_Sce1LFG!M50","v":10.143213751653944},{"$f":"TNC_Sce1LFG!Y50","v":98.388621866056894},{"$f":"TNC_Sce1LFG!AK50","v":4.4675995194189522},{"$f":"TNC_Sce1LFG!AW50","v":2.1833562807497438E-2},{"$f":"TNC_Sce1LFG!BI50","v":0.57276916915627596},{"$f":"TNC_Sce1LFG!BU50","v":1.5373442216157392E-3},{"$f":"TNC_Sce1LFG!CG50","v":0.13288904777620758},{"$f":"TNC_Sce1LFG!CS50","v":1.4419920676823888E-3},{"$f":"TNC_Sce1LFG!CW50","v":113.72990625315907},{"$f":"TNC_Sce1LFG!CY50","v":2843.247656328977},{"$f":"TNC_Sce1LFG!DE50","v":53.980739483739768},{"$f":"TNC_Sce1LFG!DH50","v":59.749166769419304},{"$f":"TNC_Sce1LFG!DJ50","v":59.747724777351621},{"$f":"TNC_Sce1LFG!DM50","v":1493.7291692354827},{"$f":"TNC_Sce1LFG!DO50","v":1493.6931194337906},{"$f":"'6. TNC Assumptions'!D341","v":63.418816097499352},{"$f":"'6. TNC Assumptions'!F341","v":211.39605365833117},{"$f":"'6. TNC Assumptions'!H341","v":50.735052877999486},{"$f":"'6. TNC Assumptions'!J341","v":15.09971811845223},{"$f":"'6. TNC Assumptions'!L341","v":37.749295296130576},{"$f":"'6. TNC Assumptions'!N341","v":2.2649577177678348},{"$f":"'6. TNC Assumptions'!P341","v":358.55962215643092},{"$f":"'6. TNC Assumptions'!R341","v":15.573},{"$f":"'6. TNC Assumptions'!T341","v":0.18938999999999998},{"$f":"TNC_Sce2Comp!M50","v":5.9770590023473709},{"$f":"TNC_Sce2Comp!Y50","v":61.207664510441418},{"$f":"TNC_Sce2Comp!AK50","v":3.0817710792376403},{"$f":"TNC_Sce2Comp!AW50","v":2.1833562807497438E-2},{"$f":"TNC_Sce2Comp!BI50","v":0.57276916915627596},{"$f":"TNC_Sce2Comp!BU50","v":1.5373442216157392E-3},{"$f":"TNC_Sce2Comp!CG50","v":0.13288904777620758},{"$f":"TNC_Sce2Comp!CS50","v":1.4419920676823888E-3},{"$f":"TNC_Sce2Comp!CW50","v":70.996965708055711},{"$f":"TNC_Sce2Comp!CY50","v":1774.9241427013928},{"$f":"TNC_Sce2Comp!DE50","v":18.308},{"$f":"TNC_Sce2Comp!DH50","v":52.688965708055711},{"$f":"TNC_Sce2Comp!DJ50","v":52.687523715988029},{"$f":"TNC_Sce2Comp!DM50","v":1317.2241427013928},{"$f":"TNC_Sce2Comp!DO50","v":1317.1880928997007},{"$f":"'6. TNC Assumptions'!Y341","v":113.24788588839174},{"$f":"'6. TNC Assumptions'!AA341","v":377.49295296130578},{"$f":"'6. TNC Assumptions'!AC341","v":52.547019052213749},{"$f":"'6. TNC Assumptions'!AE341","v":15.09971811845223},{"$f":"'6. TNC Assumptions'!AG341","v":21.894591271755729},{"$f":"'6. TNC Assumptions'!AI341","v":2.2649577177678348},{"$f":"'6. TNC Assumptions'!AK341","v":156.67639091272451},{"$f":"'6. TNC Assumptions'!AM341","v":15.573},{"$f":"'6. TNC Assumptions'!AO341","v":0.18938999999999998},{"$f":"TNC_Sce3Recycle!M50","v":10.143213751653944},{"$f":"TNC_Sce3Recycle!Y50","v":98.388621866056894},{"$f":"TNC_Sce3Recycle!AK50","v":3.1529138404559971},{"$f":"TNC_Sce3Recycle!AW50","v":2.1833562807497438E-2},{"$f":"TNC_Sce3Recycle!BI50","v":0.40421972313538423},{"$f":"TNC_Sce3Recycle!BU50","v":1.5373442216157392E-3},{"$f":"TNC_Sce3Recycle!CG50","v":0.13288904777620758},{"$f":"TNC_Sce3Recycle!CS50","v":1.4419920676823888E-3},{"$f":"TNC_Sce3Recycle!CW50","v":112.24667112817522},{"$f":"TNC_Sce3Recycle!CY50","v":2806.1667782043805},{"$f":"TNC_Sce3Recycle!DE50","v":18.308},{"$f":"TNC_Sce3Recycle!DH50","v":93.93867112817523},{"$f":"TNC_Sce3Recycle!DJ50","v":93.937229136107533},{"$f":"TNC_Sce3Recycle!DM50","v":2348.4667782043807},{"$f":"TNC_Sce3Recycle!DO50","v":2348.4307284026881},{"$f":"'6. TNC Assumptions'!D398","v":80.397885888391727},{"$f":"'6. TNC Assumptions'!F398","v":267.99295296130578},{"$f":"'6. TNC Assumptions'!H398","v":64.318308710713382},{"$f":"'6. TNC Assumptions'!J398","v":10.719718118452231},{"$f":"'6. TNC Assumptions'!L398","v":26.799295296130577},{"$f":"'6. TNC Assumptions'!N398","v":1.6079577177678346},{"$f":"'6. TNC Assumptions'!P398","v":287.38739722985002},{"$f":"'6. TNC Assumptions'!R398","v":15.573},{"$f":"'6. TNC Assumptions'!T398","v":0.18938999999999998},{"$f":"TNC_Sce4WTE!M50","v":7.0226054334847499},{"$f":"TNC_Sce4WTE!Y50","v":66.654830348289309},{"$f":"TNC_Sce4WTE!AK50","v":3.0562401696210024},{"$f":"TNC_Sce4WTE!AW50","v":1.5448201922977113E-2},{"$f":"TNC_Sce4WTE!BI50","v":0.39182566277192354},{"$f":"TNC_Sce4WTE!BU50","v":1.0685778731528838E-3},{"$f":"TNC_Sce4WTE!CG50","v":0.13288904777620758},{"$f":"TNC_Sce4WTE!CS50","v":1.4419920676823888E-3},{"$f":"TNC_Sce4WTE!CW50","v":77.276349433807013},{"$f":"TNC_Sce4WTE!CY50","v":1931.9087358451752},{"$f":"TNC_Sce4WTE!DE50","v":18.308},{"$f":"TNC_Sce4WTE!DH50","v":58.968349433807013},{"$f":"TNC_Sce4WTE!DJ50","v":58.96690744173933},{"$f":"TNC_Sce4WTE!DM50","v":1474.2087358451754},{"$f":"TNC_Sce4WTE!DO50","v":1474.1726860434833},null,2385.5116065272846,0,1493.6931194337906,0,1317.1880928997005,0,2348.4307284026881,0,1474.1726860434833,0,null,2044,2385.5116065272846,1493.6931194337906,1317.1880928997007,2348.4307284026881,1474.1726860434833]
[2045,{"$f":"'6. TNC Assumptions'!D51","v":1.0801642},{"$f":"'6. TNC Assumptions'!F51","v":712.93385213198485},{"$f":"'6. TNC Assumptions'!H51","v":770.08562404106374},{"$f":"'6. TNC Assumptions'!N51","v":551.08562404106374},{"$f":"'6. TNC Assumptions'!D110","v":0.15},{"$f":"'6. TNC Assumptions'!F110","v":0.5},{"$f":"'6. TNC Assumptions'!H110","v":0.12},{"$f":"'6. TNC Assumptions'!J110","v":0.02},{"$f":"'6. TNC Assumptions'!L110","v":5.000000000000001E-2},{"$f":"'6. TNC Assumptions'!N110","v":3.0000000000000001E-3},{"$f":"'6. TNC Assumptions'!P110","v":0.157},{"$f":"'6. TNC Assumptions'!R110","v":2.022242658976009E-2},{"$f":"'6. TNC Assumptions'!T110","v":2.4593369112147075E-4},{"$f":"'6. TNC Assumptions'!D285","v":115.51284360615955},{"$f":"'6. TNC Assumptions'!F285","v":385.04281202053187},{"$f":"'6. TNC Assumptions'!H285","v":92.410274884927645},{"$f":"'6. TNC Assumptions'!J285","v":15.401712480821276},{"$f":"'6. TNC Assumptions'!L285","v":38.504281202053193},{"$f":"'6. TNC Assumptions'!N285","v":2.3102568721231913},{"$f":"'6. TNC Assumptions'!P285","v":120.903442974447},{"$f":"'6. TNC Assumptions'!R285","v":15.572999999999999},{"$f":"'6. TNC Assumptions'!T285","v":0.18939000000000003},{"$f":"TNC_BAUCH4!M51","v":10.346077500551386},{"$f":"TNC_BAUCH4!Y51","v":100.3575550520227},{"$f":"TNC_BAUCH4!AK51","v":4.5636875440903601},{"$f":"TNC_BAUCH4!AW51","v":2.2380977801399901E-2},{"$f":"TNC_BAUCH4!BI51","v":0.58508814667825126},{"$f":"TNC_BAUCH4!BU51","v":1.5728303505641241E-3},{"$f":"TNC_BAUCH4!CG51","v":0.1358653584626712},{"$f":"TNC_BAUCH4!CS51","v":1.4386203762007841E-3},{"$f":"TNC_BAUCH4!CW51","v":116.01366603033354},{"$f":"TNC_BAUCH4!CY51","v":2900.3416507583383},{"$f":"TNC_BAUCH4!CW51","v":116.01366603033354},{"$f":"TNC_BAUCH4!DH51","v":97.705666030333532},{"$f":"TNC_BAUCH4!DJ51","v":97.704227409957326},{"$f":"TNC_BAUCH4!DM51","v":2442.6416507583381},{"$f":"TNC_BAUCH4!DO51","v":2442.6056852489332},{"$f":"'6. TNC Assumptions'!Y285","v":115.51284360615955},{"$f":"'6. TNC Assumptions'!AA285","v":385.04281202053187},{"$f":"'6. TNC Assumptions'!AC285","v":92.410274884927645},{"$f":"'6. TNC Assumptions'!AE285","v":15.401712480821276},{"$f":"'6. TNC Assumptions'!AG285","v":38.504281202053193},{"$f":"'6. TNC Assumptions'!AI285","v":2.3102568721231913},{"$f":"'6. TNC Assumptions'!AK285","v":105.14105297444701},{"$f":"'6. TNC Assumptions'!AM285","v":15.573},{"$f":"'6. TNC Assumptions'!AO285","v":0.18939},{"$f":"TNC_Sce1LFG!M51","v":10.346077500551386},{"$f":"TNC_Sce1LFG!Y51","v":100.3575550520227},{"$f":"TNC_Sce1LFG!AK51","v":4.5636875440903601},{"$f":"TNC_Sce1LFG!AW51","v":2.2380977801399901E-2},{"$f":"TNC_Sce1LFG!BI51","v":0.58508814667825126},{"$f":"TNC_Sce1LFG!BU51","v":1.5728303505641241E-3},{"$f":"TNC_Sce1LFG!CG51","v":0.1358653584626712},{"$f":"TNC_Sce1LFG!CS51","v":1.4386203762007841E-3},{"$f":"TNC_Sce1LFG!CW51","v":116.01366603033354},{"$f":"TNC_Sce1LFG!CY51","v":2900.3416507583383},{"$f":"TNC_Sce1LFG!DE51","v":55.660861879981091},{"$f":"TNC_Sce1LFG!DH51","v":60.352804150352448},{"$f":"TNC_Sce1LFG!DJ51","v":60.351365529976242},{"$f":"TNC_Sce1LFG!DM51","v":1508.8201037588112},{"$f":"TNC_Sce1LFG!DO51","v":1508.7841382494059},{"$f":"'6. TNC Assumptions'!D342","v":63.532063983387729},{"$f":"'6. TNC Assumptions'!F342","v":211.77354661129246},{"$f":"'6. TNC Assumptions'!H342","v":50.825651186710189},{"$f":"'6. TNC Assumptions'!J342","v":15.401712480821276},{"$f":"'6. TNC Assumptions'!L342","v":38.504281202053193},{"$f":"'6. TNC Assumptions'!N342","v":2.3102568721231913},{"$f":"'6. TNC Assumptions'!P342","v":371.97572170467572},{"$f":"'6. TNC Assumptions'!R342","v":15.572999999999999},{"$f":"'6. TNC Assumptions'!T342","v":0.18939000000000003},{"$f":"TNC_Sce2Comp!M51","v":5.9927941409035164},{"$f":"TNC_Sce2Comp!Y51","v":61.355053454420457},{"$f":"TNC_Sce2Comp!AK51","v":3.0963745115728925},{"$f":"TNC_Sce2Comp!AW51","v":2.2380977801399901E-2},{"$f":"TNC_Sce2Comp!BI51","v":0.58508814667825126},{"$f":"TNC_Sce2Comp!BU51","v":1.5728303505641241E-3},{"$f":"TNC_Sce2Comp!CG51","v":0.1358653584626712},{"$f":"TNC_Sce2Comp!CS51","v":1.4386203762007841E-3},{"$f":"TNC_Sce2Comp!CW51","v":71.19056804056595},{"$f":"TNC_Sce2Comp!CY51","v":1779.7642010141487},{"$f":"TNC_Sce2Comp!DE51","v":18.308},{"$f":"TNC_Sce2Comp!DH51","v":52.88256804056595},{"$f":"TNC_Sce2Comp!DJ51","v":52.881129420189744},{"$f":"TNC_Sce2Comp!DM51","v":1322.0642010141487},{"$f":"TNC_Sce2Comp!DO51","v":1322.0282355047436},{"$f":"'6. TNC Assumptions'!Y342","v":115.51284360615955},{"$f":"'6. TNC Assumptions'!AA342","v":385.04281202053187},{"$f":"'6. TNC Assumptions'!AC342","v":52.67385668440874},{"$f":"'6. TNC Assumptions'!AE342","v":15.401712480821276},{"$f":"'6. TNC Assumptions'!AG342","v":21.947440285170313},{"$f":"'6. TNC Assumptions'!AI342","v":2.3102568721231913},{"$f":"'6. TNC Assumptions'!AK342","v":161.43431209184882},{"$f":"'6. TNC Assumptions'!AM342","v":15.572999999999999},{"$f":"'6. TNC Assumptions'!AO342","v":0.18939000000000003},{"$f":"TNC_Sce3Recycle!M51","v":10.346077500551386},{"$f":"TNC_Sce3Recycle!Y51","v":100.3575550520227},{"$f":"TNC_Sce3Recycle!AK51","v":3.1706700897113205},{"$f":"TNC_Sce3Recycle!AW51","v":2.2380977801399901E-2},{"$f":"TNC_Sce3Recycle!BI51","v":0.40649616534760519},{"$f":"TNC_Sce3Recycle!BU51","v":1.5728303505641241E-3},{"$f":"TNC_Sce3Recycle!CG51","v":0.1358653584626712},{"$f":"TNC_Sce3Recycle!CS51","v":1.4386203762007841E-3},{"$f":"TNC_Sce3Recycle!CW51","v":114.44205659462385},{"$f":"TNC_Sce3Recycle!CY51","v":2861.0514148655961},{"$f":"TNC_Sce3Recycle!DE51","v":18.308},{"$f":"TNC_Sce3Recycle!DH51","v":96.134056594623843},{"$f":"TNC_Sce3Recycle!DJ51","v":96.132617974247665},{"$f":"TNC_Sce3Recycle!DM51","v":2403.3514148655959},{"$f":"TNC_Sce3Recycle!DO51","v":2403.3154493561915},{"$f":"'6. TNC Assumptions'!D399","v":82.662843606159555},{"$f":"'6. TNC Assumptions'!F399","v":275.54281202053187},{"$f":"'6. TNC Assumptions'!H399","v":66.130274884927644},{"$f":"'6. TNC Assumptions'!J399","v":11.021712480821275},{"$f":"'6. TNC Assumptions'!L399","v":27.55428120205319},{"$f":"'6. TNC Assumptions'!N399","v":1.6532568721231913},{"$f":"'6. TNC Assumptions'!P399","v":289.75805297444708},{"$f":"'6. TNC Assumptions'!R399","v":15.572999999999999},{"$f":"'6. TNC Assumptions'!T399","v":0.18939000000000003},{"$f":"TNC_Sce4WTE!M51","v":7.2254224727227339},{"$f":"TNC_Sce4WTE!Y51","v":68.551973091964811},{"$f":"TNC_Sce4WTE!AK51","v":3.1322599318356148},{"$f":"TNC_Sce4WTE!AW51","v":1.583861805456822E-2},{"$f":"TNC_Sce4WTE!BI51","v":0.40157178613277128},{"$f":"TNC_Sce4WTE!BU51","v":1.0948837385874703E-3},{"$f":"TNC_Sce4WTE!CG51","v":0.1358653584626712},{"$f":"TNC_Sce4WTE!CS51","v":1.4386203762007841E-3},{"$f":"TNC_Sce4WTE!CW51","v":79.465464763287969},{"$f":"TNC_Sce4WTE!CY51","v":1986.6366190821991},{"$f":"TNC_Sce4WTE!DE51","v":18.308},{"$f":"TNC_Sce4WTE!DH51","v":61.157464763287969},{"$f":"TNC_Sce4WTE!DJ51","v":61.156026142911763},{"$f":"TNC_Sce4WTE!DM51","v":1528.9366190821993},{"$f":"TNC_Sce4WTE!DO51","v":1528.900653572794},null,2442.6056852489332,0,1508.7841382494059,0,1322.0282355047432,0,2403.3154493561915,0,1528.900653572794,0,null,2045,2442.6056852489332,1508.7841382494059,1322.0282355047436,2403.3154493561915,1528.900653572794]
[2046,{"$f":"'6. TNC Assumptions'!D52","v":1.0691383999999999},{"$f":"'6. TNC Assumptions'!F52","v":734.69191315351225},{"$f":"'6. TNC Assumptions'!H52","v":785.48733652188503},{"$f":"'6. TNC Assumptions'!N52","v":566.48733652188503},{"$f":"'6. TNC Assumptions'!D111","v":0.15},{"$f":"'6. TNC Assumptions'!F111","v":0.5},{"$f":"'6. TNC Assumptions'!H111","v":0.12},{"$f":"'6. TNC Assumptions'!J111","v":0.02},{"$f":"'6. TNC Assumptions'!L111","v":0.05},{"$f":"'6. TNC Assumptions'!N111","v":3.0000000000000001E-3},{"$f":"'6. TNC Assumptions'!P111","v":0.157},{"$f":"'6. TNC Assumptions'!R111","v":1.9825908421333423E-2},{"$f":"'6. TNC Assumptions'!T111","v":2.4111146188379482E-4},{"$f":"'6. TNC Assumptions'!D286","v":117.82310047828275},{"$f":"'6. TNC Assumptions'!F286","v":392.74366826094251},{"$f":"'6. TNC Assumptions'!H286","v":94.258480382626203},{"$f":"'6. TNC Assumptions'!J286","v":15.709746730437701},{"$f":"'6. TNC Assumptions'!L286","v":39.274366826094251},{"$f":"'6. TNC Assumptions'!N286","v":2.356462009565655},{"$f":"'6. TNC Assumptions'!P286","v":123.32151183393594},{"$f":"'6. TNC Assumptions'!R286","v":15.573},{"$f":"'6. TNC Assumptions'!T286","v":0.18939},{"$f":"TNC_BAUCH4!M52","v":10.552998697883149},{"$f":"TNC_BAUCH4!Y52","v":102.36568543585557},{"$f":"TNC_BAUCH4!AK52","v":4.6612419317083376},{"$f":"TNC_BAUCH4!AW52","v":2.2935532110418336E-2},{"$f":"TNC_BAUCH4!BI52","v":0.59759511944978683},{"$f":"TNC_BAUCH4!BU52","v":1.6087950664089965E-3},{"$f":"TNC_BAUCH4!CG52","v":0.13875370587480251},{"$f":"TNC_BAUCH4!CS52","v":1.4357757987253366E-3},{"$f":"TNC_BAUCH4!CW52","v":118.3422549937472},{"$f":"TNC_BAUCH4!CY52","v":2958.5563748436803},{"$f":"TNC_BAUCH4!CW52","v":118.3422549937472},{"$f":"TNC_BAUCH4!DH52","v":100.0342549937472},{"$f":"TNC_BAUCH4!DJ52","v":100.03281921794849},{"$f":"TNC_BAUCH4!DM52","v":2500.85637484368},{"$f":"TNC_BAUCH4!DO52","v":2500.8204804487123},{"$f":"'6. TNC Assumptions'!Y286","v":117.82310047828275},{"$f":"'6. TNC Assumptions'!AA286","v":392.74366826094251},{"$f":"'6. TNC Assumptions'!AC286","v":94.258480382626203},{"$f":"'6. TNC Assumptions'!AE286","v":15.709746730437701},{"$f":"'6. TNC Assumptions'!AG286","v":39.274366826094251},{"$f":"'6. TNC Assumptions'!AI286","v":2.356462009565655},{"$f":"'6. TNC Assumptions'!AK286","v":107.55912183393593},{"$f":"'6. TNC Assumptions'!AM286","v":15.573},{"$f":"'6. TNC Assumptions'!AO286","v":0.18939},{"$f":"TNC_Sce1LFG!M52","v":10.552998697883149},{"$f":"TNC_Sce1LFG!Y52","v":102.36568543585557},{"$f":"TNC_Sce1LFG!AK52","v":4.6612419317083376},{"$f":"TNC_Sce1LFG!AW52","v":2.2935532110418336E-2},{"$f":"TNC_Sce1LFG!BI52","v":0.59759511944978683},{"$f":"TNC_Sce1LFG!BU52","v":1.6087950664089965E-3},{"$f":"TNC_Sce1LFG!CG52","v":0.13875370587480251},{"$f":"TNC_Sce1LFG!CS52","v":1.4357757987253366E-3},{"$f":"TNC_Sce1LFG!CW52","v":118.3422549937472},{"$f":"TNC_Sce1LFG!CY52","v":2958.5563748436803},{"$f":"TNC_Sce1LFG!DE52","v":57.340984276222414},{"$f":"TNC_Sce1LFG!DH52","v":61.00127071752479},{"$f":"TNC_Sce1LFG!DJ52","v":60.999834941726064},{"$f":"TNC_Sce1LFG!DM52","v":1525.0317679381196},{"$f":"TNC_Sce1LFG!DO52","v":1524.9958735431517},{"$f":"'6. TNC Assumptions'!D343","v":63.62447425827267},{"$f":"'6. TNC Assumptions'!F343","v":212.08158086090887},{"$f":"'6. TNC Assumptions'!H343","v":50.899579406618123},{"$f":"'6. TNC Assumptions'!J343","v":15.709746730437701},{"$f":"'6. TNC Assumptions'!L343","v":39.274366826094251},{"$f":"'6. TNC Assumptions'!N343","v":2.356462009565655},{"$f":"'6. TNC Assumptions'!P343","v":385.77873642998776},{"$f":"'6. TNC Assumptions'!R343","v":15.573},{"$f":"'6. TNC Assumptions'!T343","v":0.18939},{"$f":"TNC_Sce2Comp!M52","v":6.0068885976964426},{"$f":"TNC_Sce2Comp!Y52","v":61.496750857241096},{"$f":"TNC_Sce2Comp!AK52","v":3.1103887869940658},{"$f":"TNC_Sce2Comp!AW52","v":2.2935532110418336E-2},{"$f":"TNC_Sce2Comp!BI52","v":0.59759511944978683},{"$f":"TNC_Sce2Comp!BU52","v":1.6087950664089965E-3},{"$f":"TNC_Sce2Comp!CG52","v":0.13875370587480251},{"$f":"TNC_Sce2Comp!CS52","v":1.4357757987253366E-3},{"$f":"TNC_Sce2Comp!CW52","v":71.376357170231756},{"$f":"TNC_Sce2Comp!CY52","v":1784.408929255794},{"$f":"TNC_Sce2Comp!DE52","v":18.308},{"$f":"TNC_Sce2Comp!DH52","v":53.068357170231756},{"$f":"TNC_Sce2Comp!DJ52","v":53.066921394433031},{"$f":"TNC_Sce2Comp!DM52","v":1326.7089292557939},{"$f":"TNC_Sce2Comp!DO52","v":1326.6730348608257},{"$f":"'6. TNC Assumptions'!Y343","v":117.82310047828275},{"$f":"'6. TNC Assumptions'!AA343","v":392.74366826094251},{"$f":"'6. TNC Assumptions'!AC343","v":52.784749014270659},{"$f":"'6. TNC Assumptions'!AE343","v":15.709746730437701},{"$f":"'6. TNC Assumptions'!AG343","v":21.993645422612776},{"$f":"'6. TNC Assumptions'!AI343","v":2.356462009565655},{"$f":"'6. TNC Assumptions'!AK343","v":166.31357460577294},{"$f":"'6. TNC Assumptions'!AM343","v":15.573},{"$f":"'6. TNC Assumptions'!AO343","v":0.18939},{"$f":"TNC_Sce3Recycle!M52","v":10.552998697883149},{"$f":"TNC_Sce3Recycle!Y52","v":102.36568543585557},{"$f":"TNC_Sce3Recycle!AK52","v":3.18778328228901},{"$f":"TNC_Sce3Recycle!AW52","v":2.2935532110418336E-2},{"$f":"TNC_Sce3Recycle!BI52","v":0.40869016439602707},{"$f":"TNC_Sce3Recycle!BU52","v":1.6087950664089965E-3},{"$f":"TNC_Sce3Recycle!CG52","v":0.13875370587480251},{"$f":"TNC_Sce3Recycle!CS52","v":1.4357757987253366E-3},{"$f":"TNC_Sce3Recycle!CW52","v":116.67989138927412},{"$f":"TNC_Sce3Recycle!CY52","v":2916.9972847318531},{"$f":"TNC_Sce3Recycle!DE52","v":18.308},{"$f":"TNC_Sce3Recycle!DH52","v":98.371891389274111},{"$f":"TNC_Sce3Recycle!DJ52","v":98.3704556134754},{"$f":"TNC_Sce3Recycle!DM52","v":2459.2972847318529},{"$f":"TNC_Sce3Recycle!DO52","v":2459.2613903368851},{"$f":"'6. TNC Assumptions'!D400","v":84.973100478282745},{"$f":"'6. TNC Assumptions'!F400","v":283.24366826094251},{"$f":"'6. TNC Assumptions'!H400","v":67.978480382626202},{"$f":"'6. TNC Assumptions'!J400","v":11.329746730437702},{"$f":"'6. TNC Assumptions'!L400","v":28.324366826094252},{"$f":"'6. TNC Assumptions'!N400","v":1.6994620095656552},{"$f":"'6. TNC Assumptions'!P400","v":292.17612183393595},{"$f":"'6. TNC Assumptions'!R400","v":15.573},{"$f":"'6. TNC Assumptions'!T400","v":0.18939},{"$f":"TNC_Sce4WTE!M52","v":7.4323123596334195},{"$f":"TNC_Sce4WTE!Y52","v":70.499536405469456},{"$f":"TNC_Sce4WTE!AK52","v":3.2111027955626259},{"$f":"TNC_Sce4WTE!AW52","v":1.6241573411792536E-2},{"$f":"TNC_Sce4WTE!BI52","v":0.41167984558495208},{"$f":"TNC_Sce4WTE!BU52","v":1.1221159176533471E-3},{"$f":"TNC_Sce4WTE!CG52","v":0.13875370587480251},{"$f":"TNC_Sce4WTE!CS52","v":1.4357757987253366E-3},{"$f":"TNC_Sce4WTE!CW52","v":81.712184577253424},{"$f":"TNC_Sce4WTE!CY52","v":2042.8046144313357},{"$f":"TNC_Sce4WTE!DE52","v":18.308},{"$f":"TNC_Sce4WTE!DH52","v":63.404184577253424},{"$f":"TNC_Sce4WTE!DJ52","v":63.402748801454699},{"$f":"TNC_Sce4WTE!DM52","v":1585.1046144313357},{"$f":"TNC_Sce4WTE!DO52","v":1585.0687200363675},null,2500.8204804487123,0,1524.9958735431517,0,1326.6730348608255,0,2459.2613903368851,0,1585.0687200363675,0,null,2046,2500.8204804487123,1524.9958735431517,1326.6730348608257,2459.2613903368851,1585.0687200363675]
[2047,{"$f":"'6. TNC Assumptions'!D53","v":1.0581125999999998},{"$f":"'6. TNC Assumptions'!F53","v":757.19453983661367},{"$f":"'6. TNC Assumptions'!H53","v":801.19708325232273},{"$f":"'6. TNC Assumptions'!N53","v":582.19708325232273},{"$f":"'6. TNC Assumptions'!D112","v":0.15},{"$f":"'6. TNC Assumptions'!F112","v":0.5},{"$f":"'6. TNC Assumptions'!H112","v":0.11999999999999998},{"$f":"'6. TNC Assumptions'!J112","v":0.02},{"$f":"'6. TNC Assumptions'!L112","v":0.05},{"$f":"'6. TNC Assumptions'!N112","v":2.9999999999999996E-3},{"$f":"'6. TNC Assumptions'!P112","v":0.157},{"$f":"'6. TNC Assumptions'!R112","v":1.9437165118954335E-2},{"$f":"'6. TNC Assumptions'!T112","v":2.3638378616058317E-4},{"$f":"'6. TNC Assumptions'!D287","v":120.1795624878484},{"$f":"'6. TNC Assumptions'!F287","v":400.59854162616136},{"$f":"'6. TNC Assumptions'!H287","v":96.143649990278718},{"$f":"'6. TNC Assumptions'!J287","v":16.023941665046454},{"$f":"'6. TNC Assumptions'!L287","v":40.059854162616141},{"$f":"'6. TNC Assumptions'!N287","v":2.403591249756968},{"$f":"'6. TNC Assumptions'!P287","v":125.78794207061466},{"$f":"'6. TNC Assumptions'!R287","v":15.573},{"$f":"'6. TNC Assumptions'!T287","v":0.18939},{"$f":"TNC_BAUCH4!M53","v":10.764058435432831},{"$f":"TNC_BAUCH4!Y53","v":104.41382533101013},{"$f":"TNC_BAUCH4!AK53","v":4.7603227972203825},{"$f":"TNC_BAUCH4!AW53","v":2.3497499529300431E-2},{"$f":"TNC_BAUCH4!BI53","v":0.61029779451543376},{"$f":"TNC_BAUCH4!BU53","v":1.6452592135085386E-3},{"$f":"TNC_BAUCH4!CG53","v":0.14155668972024171},{"$f":"TNC_BAUCH4!CS53","v":1.433375928791219E-3},{"$f":"TNC_BAUCH4!CW53","v":120.71663718257062},{"$f":"TNC_BAUCH4!CY53","v":3017.9159295642658},{"$f":"TNC_BAUCH4!CW53","v":120.71663718257062},{"$f":"TNC_BAUCH4!DH53","v":102.40863718257063},{"$f":"TNC_BAUCH4!DJ53","v":102.40720380664183},{"$f":"TNC_BAUCH4!DM53","v":2560.2159295642659},{"$f":"TNC_BAUCH4!DO53","v":2560.1800951660457},{"$f":"'6. TNC Assumptions'!Y287","v":120.1795624878484},{"$f":"'6. TNC Assumptions'!AA287","v":400.59854162616136},{"$f":"'6. TNC Assumptions'!AC287","v":96.143649990278718},{"$f":"'6. TNC Assumptions'!AE287","v":16.023941665046454},{"$f":"'6. TNC Assumptions'!AG287","v":40.059854162616141},{"$f":"'6. TNC Assumptions'!AI287","v":2.403591249756968},{"$f":"'6. TNC Assumptions'!AK287","v":110.02555207061471},{"$f":"'6. TNC Assumptions'!AM287","v":15.573},{"$f":"'6. TNC Assumptions'!AO287","v":0.18939},{"$f":"TNC_Sce1LFG!M53","v":10.764058435432831},{"$f":"TNC_Sce1LFG!Y53","v":104.41382533101013},{"$f":"TNC_Sce1LFG!AK53","v":4.7603227972203825},{"$f":"TNC_Sce1LFG!AW53","v":2.3497499529300431E-2},{"$f":"TNC_Sce1LFG!BI53","v":0.61029779451543376},{"$f":"TNC_Sce1LFG!BU53","v":1.6452592135085386E-3},{"$f":"TNC_Sce1LFG!CG53","v":0.14155668972024171},{"$f":"TNC_Sce1LFG!CS53","v":1.433375928791219E-3},{"$f":"TNC_Sce1LFG!CW53","v":120.71663718257062},{"$f":"TNC_Sce1LFG!CY53","v":3017.9159295642658},{"$f":"TNC_Sce1LFG!DE53","v":59.021106672463738},{"$f":"TNC_Sce1LFG!DH53","v":61.695530510106884},{"$f":"TNC_Sce1LFG!DJ53","v":61.694097134178087},{"$f":"TNC_Sce1LFG!DM53","v":1542.3882627526721},{"$f":"TNC_Sce1LFG!DO53","v":1542.3524283544521},{"$f":"'6. TNC Assumptions'!D344","v":63.695168118559621},{"$f":"'6. TNC Assumptions'!F344","v":212.31722706186545},{"$f":"'6. TNC Assumptions'!H344","v":50.956134494847703},{"$f":"'6. TNC Assumptions'!J344","v":16.023941665046454},{"$f":"'6. TNC Assumptions'!L344","v":40.059854162616141},{"$f":"'6. TNC Assumptions'!N344","v":2.403591249756968},{"$f":"'6. TNC Assumptions'!P344","v":399.97877649963044},{"$f":"'6. TNC Assumptions'!R344","v":15.573},{"$f":"'6. TNC Assumptions'!T344","v":0.18939},{"$f":"TNC_Sce2Comp!M53","v":6.019230647063865},{"$f":"TNC_Sce2Comp!Y53","v":61.630454008331014},{"$f":"TNC_Sce2Comp!AK53","v":3.1237804810829215},{"$f":"TNC_Sce2Comp!AW53","v":2.3497499529300431E-2},{"$f":"TNC_Sce2Comp!BI53","v":0.61029779451543376},{"$f":"TNC_Sce2Comp!BU53","v":1.6452592135085386E-3},{"$f":"TNC_Sce2Comp!CG53","v":0.14155668972024171},{"$f":"TNC_Sce2Comp!CS53","v":1.433375928791219E-3},{"$f":"TNC_Sce2Comp!CW53","v":71.551895755385075},{"$f":"TNC_Sce2Comp!CY53","v":1788.7973938846269},{"$f":"TNC_Sce2Comp!DE53","v":18.308},{"$f":"TNC_Sce2Comp!DH53","v":53.243895755385076},{"$f":"TNC_Sce2Comp!DJ53","v":53.242462379456292},{"$f":"TNC_Sce2Comp!DM53","v":1331.0973938846269},{"$f":"TNC_Sce2Comp!DO53","v":1331.0615594864073},{"$f":"'6. TNC Assumptions'!Y344","v":120.1795624878484},{"$f":"'6. TNC Assumptions'!AA344","v":400.59854162616136},{"$f":"'6. TNC Assumptions'!AC344","v":52.87900749465328},{"$f":"'6. TNC Assumptions'!AE344","v":16.023941665046454},{"$f":"'6. TNC Assumptions'!AG344","v":22.032919789438871},{"$f":"'6. TNC Assumptions'!AI344","v":2.403591249756968},{"$f":"'6. TNC Assumptions'!AK344","v":171.31712893941744},{"$f":"'6. TNC Assumptions'!AM344","v":15.573},{"$f":"'6. TNC Assumptions'!AO344","v":0.18939},{"$f":"TNC_Sce3Recycle!M53","v":10.764058435432831},{"$f":"TNC_Sce3Recycle!Y53","v":104.41382533101013},{"$f":"TNC_Sce3Recycle!AK53","v":3.204226822730849},{"$f":"TNC_Sce3Recycle!AW53","v":2.3497499529300431E-2},{"$f":"TNC_Sce3Recycle!BI53","v":0.41079831060651906},{"$f":"TNC_Sce3Recycle!BU53","v":1.6452592135085386E-3},{"$f":"TNC_Sce3Recycle!CG53","v":0.14155668972024171},{"$f":"TNC_Sce3Recycle!CS53","v":1.433375928791219E-3},{"$f":"TNC_Sce3Recycle!CW53","v":118.96104172417218},{"$f":"TNC_Sce3Recycle!CY53","v":2974.0260431043043},{"$f":"TNC_Sce3Recycle!DE53","v":18.308},{"$f":"TNC_Sce3Recycle!DH53","v":100.65304172417217},{"$f":"TNC_Sce3Recycle!DJ53","v":100.65160834824337},{"$f":"TNC_Sce3Recycle!DM53","v":2516.3260431043041},{"$f":"TNC_Sce3Recycle!DO53","v":2516.2902087060843},{"$f":"'6. TNC Assumptions'!D401","v":87.329562487848406},{"$f":"'6. TNC Assumptions'!F401","v":291.09854162616136},{"$f":"'6. TNC Assumptions'!H401","v":69.863649990278731},{"$f":"'6. TNC Assumptions'!J401","v":11.643941665046455},{"$f":"'6. TNC Assumptions'!L401","v":29.109854162616138},{"$f":"'6. TNC Assumptions'!N401","v":1.7465912497569682},{"$f":"'6. TNC Assumptions'!P401","v":294.64255207061461},{"$f":"'6. TNC Assumptions'!R401","v":15.573},{"$f":"'6. TNC Assumptions'!T401","v":0.18939},{"$f":"TNC_Sce4WTE!M53","v":7.6433511091802036},{"$f":"TNC_Sce4WTE!Y53","v":72.496577994343795},{"$f":"TNC_Sce4WTE!AK53","v":3.292737151837712},{"$f":"TNC_Sce4WTE!AW53","v":1.6657156061723261E-2},{"$f":"TNC_Sce4WTE!BI53","v":0.42214578869714259},{"$f":"TNC_Sce4WTE!BU53","v":1.150273418818174E-3},{"$f":"TNC_Sce4WTE!CG53","v":0.14155668972024171},{"$f":"TNC_Sce4WTE!CS53","v":1.433375928791219E-3},{"$f":"TNC_Sce4WTE!CW53","v":84.015609539188432},{"$f":"TNC_Sce4WTE!CY53","v":2100.3902384797107},{"$f":"TNC_Sce4WTE!DE53","v":18.308},{"$f":"TNC_Sce4WTE!DH53","v":65.707609539188439},{"$f":"TNC_Sce4WTE!DJ53","v":65.706176163259641},{"$f":"TNC_Sce4WTE!DM53","v":1642.6902384797111},{"$f":"TNC_Sce4WTE!DO53","v":1642.6544040814911},null,2560.1800951660457,0,1542.3524283544521,0,1331.0615594864073,0,2516.2902087060843,0,1642.6544040814911,0,null,2047,2560.1800951660457,1542.3524283544521,1331.0615594864073,2516.2902087060843,1642.6544040814911]
[2048,{"$f":"'6. TNC Assumptions'!D54","v":1.0470867999999998},{"$f":"'6. TNC Assumptions'!F54","v":780.4711366023995},{"$f":"'6. TNC Assumptions'!H54","v":817.22102491736916},{"$f":"'6. TNC Assumptions'!N54","v":598.22102491736916},{"$f":"'6. TNC Assumptions'!D113","v":0.15},{"$f":"'6. TNC Assumptions'!F113","v":0.5},{"$f":"'6. TNC Assumptions'!H113","v":0.12},{"$f":"'6. TNC Assumptions'!J113","v":0.02},{"$f":"'6. TNC Assumptions'!L113","v":0.05},{"$f":"'6. TNC Assumptions'!N113","v":3.0000000000000001E-3},{"$f":"'6. TNC Assumptions'!P113","v":0.157},{"$f":"'6. TNC Assumptions'!R113","v":1.9056044234268956E-2},{"$f":"'6. TNC Assumptions'!T113","v":2.3174880996135606E-4},{"$f":"'6. TNC Assumptions'!D288","v":122.58315373760537},{"$f":"'6. TNC Assumptions'!F288","v":408.61051245868458},{"$f":"'6. TNC Assumptions'!H288","v":98.066522990084295},{"$f":"'6. TNC Assumptions'!J288","v":16.344420498347382},{"$f":"'6. TNC Assumptions'!L288","v":40.86105124586846},{"$f":"'6. TNC Assumptions'!N288","v":2.4516630747521075},{"$f":"'6. TNC Assumptions'!P288","v":128.30370091202695},{"$f":"'6. TNC Assumptions'!R288","v":15.573},{"$f":"'6. TNC Assumptions'!T288","v":0.18939},{"$f":"TNC_BAUCH4!M54","v":10.97933944567248},{"$f":"TNC_BAUCH4!Y54","v":106.50279886205956},{"$f":"TNC_BAUCH4!AK54","v":4.8609893764349277},{"$f":"TNC_BAUCH4!AW54","v":2.4067154822707888E-2},{"$f":"TNC_BAUCH4!BI54","v":0.62320376620960627},{"$f":"TNC_BAUCH4!BU54","v":1.6822435033359198E-3},{"$f":"TNC_BAUCH4!CG54","v":0.14427683287365684},{"$f":"TNC_BAUCH4!CS54","v":1.4313512429633963E-3},{"$f":"TNC_BAUCH4!CW54","v":123.13778903281924},{"$f":"TNC_BAUCH4!CY54","v":3078.4447258204809},{"$f":"TNC_BAUCH4!CW54","v":123.13778903281924},{"$f":"TNC_BAUCH4!DH54","v":104.82978903281924},{"$f":"TNC_BAUCH4!DJ54","v":104.82835768157628},{"$f":"TNC_BAUCH4!DM54","v":2620.7447258204811},{"$f":"TNC_BAUCH4!DO54","v":2620.7089420394068},{"$f":"'6. TNC Assumptions'!Y288","v":122.58315373760537},{"$f":"'6. TNC Assumptions'!AA288","v":408.61051245868458},{"$f":"'6. TNC Assumptions'!AC288","v":98.066522990084295},{"$f":"'6. TNC Assumptions'!AE288","v":16.344420498347382},{"$f":"'6. TNC Assumptions'!AG288","v":40.86105124586846},{"$f":"'6. TNC Assumptions'!AI288","v":2.4516630747521075},{"$f":"'6. TNC Assumptions'!AK288","v":112.54131091202692},{"$f":"'6. TNC Assumptions'!AM288","v":15.573},{"$f":"'6. TNC Assumptions'!AO288","v":0.18939},{"$f":"TNC_Sce1LFG!M54","v":10.97933944567248},{"$f":"TNC_Sce1LFG!Y54","v":106.50279886205956},{"$f":"TNC_Sce1LFG!AK54","v":4.8609893764349277},{"$f":"TNC_Sce1LFG!AW54","v":2.4067154822707888E-2},{"$f":"TNC_Sce1LFG!BI54","v":0.62320376620960627},{"$f":"TNC_Sce1LFG!BU54","v":1.6822435033359198E-3},{"$f":"TNC_Sce1LFG!CG54","v":0.14427683287365684},{"$f":"TNC_Sce1LFG!CS54","v":1.4313512429633963E-3},{"$f":"TNC_Sce1LFG!CW54","v":123.13778903281924},{"$f":"TNC_Sce1LFG!CY54","v":3078.4447258204809},{"$f":"TNC_Sce1LFG!DE54","v":60.701229068705061},{"$f":"TNC_Sce1LFG!DH54","v":62.436559964114181},{"$f":"TNC_Sce1LFG!DJ54","v":62.43512861287121},{"$f":"TNC_Sce1LFG!DM54","v":1560.9139991028546},{"$f":"TNC_Sce1LFG!DO54","v":1560.8782153217803},{"$f":"'6. TNC Assumptions'!D345","v":63.743239943554769},{"$f":"'6. TNC Assumptions'!F345","v":212.47746647851591},{"$f":"'6. TNC Assumptions'!H345","v":50.994591954843813},{"$f":"'6. TNC Assumptions'!J345","v":16.344420498347382},{"$f":"'6. TNC Assumptions'!L345","v":40.86105124586846},{"$f":"'6. TNC Assumptions'!N345","v":2.4516630747521075},{"$f":"'6. TNC Assumptions'!P345","v":414.5862017214867},{"$f":"'6. TNC Assumptions'!R345","v":15.573},{"$f":"'6. TNC Assumptions'!T345","v":0.18939},{"$f":"TNC_Sce2Comp!M54","v":6.0297178732814816},{"$f":"TNC_Sce2Comp!Y54","v":61.754085551634859},{"$f":"TNC_Sce2Comp!AK54","v":3.1365153396656464},{"$f":"TNC_Sce2Comp!AW54","v":2.4067154822707888E-2},{"$f":"TNC_Sce2Comp!BI54","v":0.62320376620960627},{"$f":"TNC_Sce2Comp!BU54","v":1.6822435033359198E-3},{"$f":"TNC_Sce2Comp!CG54","v":0.14427683287365684},{"$f":"TNC_Sce2Comp!CS54","v":1.4313512429633963E-3},{"$f":"TNC_Sce2Comp!CW54","v":71.714980113234262},{"$f":"TNC_Sce2Comp!CY54","v":1792.8745028308565},{"$f":"TNC_Sce2Comp!DE54","v":18.308},{"$f":"TNC_Sce2Comp!DH54","v":53.406980113234262},{"$f":"TNC_Sce2Comp!DJ54","v":53.405548761991291},{"$f":"TNC_Sce2Comp!DM54","v":1335.1745028308565},{"$f":"TNC_Sce2Comp!DO54","v":1335.1387190497824},{"$f":"'6. TNC Assumptions'!Y345","v":122.58315373760537},{"$f":"'6. TNC Assumptions'!AA345","v":408.61051245868458},{"$f":"'6. TNC Assumptions'!AC345","v":52.955922414645499},{"$f":"'6. TNC Assumptions'!AE345","v":16.344420498347382},{"$f":"'6. TNC Assumptions'!AG345","v":22.064967672768962},{"$f":"'6. TNC Assumptions'!AI345","v":2.4516630747521075},{"$f":"'6. TNC Assumptions'!AK345","v":176.44799506056518},{"$f":"'6. TNC Assumptions'!AM345","v":15.573},{"$f":"'6. TNC Assumptions'!AO345","v":0.18939},{"$f":"TNC_Sce3Recycle!M54","v":10.97933944567248},{"$f":"TNC_Sce3Recycle!Y54","v":106.50279886205956},{"$f":"TNC_Sce3Recycle!AK54","v":3.2199728878432019},{"$f":"TNC_Sce3Recycle!AW54","v":2.4067154822707888E-2},{"$f":"TNC_Sce3Recycle!BI54","v":0.41281703690297467},{"$f":"TNC_Sce3Recycle!BU54","v":1.6822435033359198E-3},{"$f":"TNC_Sce3Recycle!CG54","v":0.14427683287365684},{"$f":"TNC_Sce3Recycle!CS54","v":1.4313512429633963E-3},{"$f":"TNC_Sce3Recycle!CW54","v":121.28638581492089},{"$f":"TNC_Sce3Recycle!CY54","v":3032.1596453730222},{"$f":"TNC_Sce3Recycle!DE54","v":18.308},{"$f":"TNC_Sce3Recycle!DH54","v":102.9783858149209},{"$f":"TNC_Sce3Recycle!DJ54","v":102.97695446367791},{"$f":"TNC_Sce3Recycle!DM54","v":2574.4596453730223},{"$f":"TNC_Sce3Recycle!DO54","v":2574.423861591948},{"$f":"'6. TNC Assumptions'!D402","v":89.733153737605377},{"$f":"'6. TNC Assumptions'!F402","v":299.11051245868458},{"$f":"'6. TNC Assumptions'!H402","v":71.786522990084293},{"$f":"'6. TNC Assumptions'!J402","v":11.964420498347383},{"$f":"'6. TNC Assumptions'!L402","v":29.91105124586846},{"$f":"'6. TNC Assumptions'!N402","v":1.7946630747521075},{"$f":"'6. TNC Assumptions'!P402","v":297.15831091202688},{"$f":"'6. TNC Assumptions'!R402","v":15.573},{"$f":"'6. TNC Assumptions'!T402","v":0.18939},{"$f":"TNC_Sce4WTE!M54","v":7.8586180507407839},{"$f":"TNC_Sce4WTE!Y54","v":74.542441682196937},{"$f":"TNC_Sce4WTE!AK54","v":3.3771367136607848},{"$f":"TNC_Sce4WTE!AW54","v":1.7085461429373665E-2},{"$f":"TNC_Sce4WTE!BI54","v":0.43296624534112627},{"$f":"TNC_Sce4WTE!BU54","v":1.1793561826135448E-3},{"$f":"TNC_Sce4WTE!CG54","v":0.14427683287365684},{"$f":"TNC_Sce4WTE!CS54","v":1.4313512429633963E-3},{"$f":"TNC_Sce4WTE!CW54","v":86.375135693668241},{"$f":"TNC_Sce4WTE!CY54","v":2159.3783923417059},{"$f":"TNC_Sce4WTE!DE54","v":18.308},{"$f":"TNC_Sce4WTE!DH54","v":68.067135693668234},{"$f":"TNC_Sce4WTE!DJ54","v":68.065704342425278},{"$f":"TNC_Sce4WTE!DM54","v":1701.6783923417058},{"$f":"TNC_Sce4WTE!DO54","v":1701.642608560632},null,2620.7089420394068,0,1560.8782153217805,0,1335.1387190497824,0,2574.423861591948,0,1701.642608560632,0,null,2048,2620.7089420394068,1560.8782153217803,1335.1387190497824,2574.423861591948,1701.642608560632]
[2049,{"$f":"'6. TNC Assumptions'!D55","v":1.0360609999999999},{"$f":"'6. TNC Assumptions'!F55","v":804.55247848892748},{"$f":"'6. TNC Assumptions'!H55","v":833.56544541571657},{"$f":"'6. TNC Assumptions'!N55","v":614.56544541571657},{"$f":"'6. TNC Assumptions'!D114","v":0.15},{"$f":"'6. TNC Assumptions'!F114","v":0.5},{"$f":"'6. TNC Assumptions'!H114","v":0.12},{"$f":"'6. TNC Assumptions'!J114","v":1.9999999999999997E-2},{"$f":"'6. TNC Assumptions'!L114","v":0.05},{"$f":"'6. TNC Assumptions'!N114","v":3.0000000000000001E-3},{"$f":"'6. TNC Assumptions'!P114","v":0.157},{"$f":"'6. TNC Assumptions'!R114","v":1.8682396308106822E-2},{"$f":"'6. TNC Assumptions'!T114","v":2.2720471564838829E-4},{"$f":"'6. TNC Assumptions'!D289","v":125.03481681235748},{"$f":"'6. TNC Assumptions'!F289","v":416.78272270785828},{"$f":"'6. TNC Assumptions'!H289","v":100.02785344988598},{"$f":"'6. TNC Assumptions'!J289","v":16.67130890831433},{"$f":"'6. TNC Assumptions'!L289","v":41.678272270785833},{"$f":"'6. TNC Assumptions'!N289","v":2.5006963362471497},{"$f":"'6. TNC Assumptions'!P289","v":130.86977493026751},{"$f":"'6. TNC Assumptions'!R289","v":15.573000000000002},{"$f":"'6. TNC Assumptions'!T289","v":0.18939},{"$f":"TNC_BAUCH4!M55","v":11.198926128360975},{"$f":"TNC_BAUCH4!Y55","v":108.63344289428802},{"$f":"TNC_BAUCH4!AK55","v":4.9633001491566269},{"$f":"TNC_BAUCH4!AW55","v":2.4644773899596038E-2},{"$f":"TNC_BAUCH4!BI55","v":0.63632053194315752},{"$f":"TNC_BAUCH4!BU55","v":1.7197685386343012E-3},{"$f":"TNC_BAUCH4!CG55","v":0.14691658364750104},{"$f":"TNC_BAUCH4!CS55","v":1.4296430867658015E-3},{"$f":"TNC_BAUCH4!CW55","v":125.60670047292129},{"$f":"TNC_BAUCH4!CY55","v":3140.1675118230323},{"$f":"TNC_BAUCH4!CW55","v":125.60670047292129},{"$f":"TNC_BAUCH4!DH55","v":107.2987004729213},{"$f":"TNC_BAUCH4!DJ55","v":107.29727082983453},{"$f":"TNC_BAUCH4!DM55","v":2682.4675118230325},{"$f":"TNC_BAUCH4!DO55","v":2682.4317707458631},{"$f":"'6. TNC Assumptions'!Y289","v":125.03481681235748},{"$f":"'6. TNC Assumptions'!AA289","v":416.78272270785828},{"$f":"'6. TNC Assumptions'!AC289","v":100.02785344988598},{"$f":"'6. TNC Assumptions'!AE289","v":16.67130890831433},{"$f":"'6. TNC Assumptions'!AG289","v":41.678272270785833},{"$f":"'6. TNC Assumptions'!AI289","v":2.5006963362471497},{"$f":"'6. TNC Assumptions'!AK289","v":115.10738493026747},{"$f":"'6. TNC Assumptions'!AM289","v":15.573},{"$f":"'6. TNC Assumptions'!AO289","v":0.18939},{"$f":"TNC_Sce1LFG!M55","v":11.198926128360975},{"$f":"TNC_Sce1LFG!Y55","v":108.63344289428802},{"$f":"TNC_Sce1LFG!AK55","v":4.9633001491566269},{"$f":"TNC_Sce1LFG!AW55","v":2.4644773899596038E-2},{"$f":"TNC_Sce1LFG!BI55","v":0.63632053194315752},{"$f":"TNC_Sce1LFG!BU55","v":1.7197685386343012E-3},{"$f":"TNC_Sce1LFG!CG55","v":0.14691658364750104},{"$f":"TNC_Sce1LFG!CS55","v":1.4296430867658015E-3},{"$f":"TNC_Sce1LFG!CW55","v":125.60670047292129},{"$f":"TNC_Sce1LFG!CY55","v":3140.1675118230323},{"$f":"TNC_Sce1LFG!DE55","v":62.381351464946384},{"$f":"TNC_Sce1LFG!DH55","v":63.225349007974906},{"$f":"TNC_Sce1LFG!DJ55","v":63.22391936488814},{"$f":"TNC_Sce1LFG!DM55","v":1580.6337251993727},{"$f":"TNC_Sce1LFG!DO55","v":1580.5979841222036},{"$f":"'6. TNC Assumptions'!D346","v":63.76775657430229},{"$f":"'6. TNC Assumptions'!F346","v":212.55918858100765},{"$f":"'6. TNC Assumptions'!H346","v":51.01420525944183},{"$f":"'6. TNC Assumptions'!J346","v":16.67130890831433},{"$f":"'6. TNC Assumptions'!L346","v":41.678272270785833},{"$f":"'6. TNC Assumptions'!N346","v":2.5006963362471497},{"$f":"'6. TNC Assumptions'!P346","v":429.61162748561748},{"$f":"'6. TNC Assumptions'!R346","v":15.573000000000002},{"$f":"'6. TNC Assumptions'!T346","v":0.18939},{"$f":"TNC_Sce2Comp!M55","v":6.0382532613623425},{"$f":"TNC_Sce2Comp!Y55","v":61.86575414616744},{"$f":"TNC_Sce2Comp!AK55","v":3.1485582406333759},{"$f":"TNC_Sce2Comp!AW55","v":2.4644773899596038E-2},{"$f":"TNC_Sce2Comp!BI55","v":0.63632053194315752},{"$f":"TNC_Sce2Comp!BU55","v":1.7197685386343012E-3},{"$f":"TNC_Sce2Comp!CG55","v":0.14691658364750104},{"$f":"TNC_Sce2Comp!CS55","v":1.4296430867658015E-3},{"$f":"TNC_Sce2Comp!CW55","v":71.863596949278815},{"$f":"TNC_Sce2Comp!CY55","v":1796.5899237319704},{"$f":"TNC_Sce2Comp!DE55","v":18.308},{"$f":"TNC_Sce2Comp!DH55","v":53.555596949278815},{"$f":"TNC_Sce2Comp!DJ55","v":53.554167306192049},{"$f":"TNC_Sce2Comp!DM55","v":1338.8899237319704},{"$f":"TNC_Sce2Comp!DO55","v":1338.8541826548012},{"$f":"'6. TNC Assumptions'!Y346","v":125.03481681235748},{"$f":"'6. TNC Assumptions'!AA346","v":416.78272270785828},{"$f":"'6. TNC Assumptions'!AC346","v":53.014762328439552},{"$f":"'6. TNC Assumptions'!AE346","v":16.67130890831433},{"$f":"'6. TNC Assumptions'!AG346","v":22.089484303516482},{"$f":"'6. TNC Assumptions'!AI346","v":2.5006963362471497},{"$f":"'6. TNC Assumptions'!AK346","v":181.70926401898328},{"$f":"'6. TNC Assumptions'!AM346","v":15.573000000000002},{"$f":"'6. TNC Assumptions'!AO346","v":0.18939},{"$f":"TNC_Sce3Recycle!M55","v":11.198926128360975},{"$f":"TNC_Sce3Recycle!Y55","v":108.63344289428802},{"$f":"TNC_Sce3Recycle!AK55","v":3.2349924166974358},{"$f":"TNC_Sce3Recycle!AW55","v":2.4644773899596038E-2},{"$f":"TNC_Sce3Recycle!BI55","v":0.41474261752531227},{"$f":"TNC_Sce3Recycle!BU55","v":1.7197685386343012E-3},{"$f":"TNC_Sce3Recycle!CG55","v":0.14691658364750104},{"$f":"TNC_Sce3Recycle!CS55","v":1.4296430867658015E-3},{"$f":"TNC_Sce3Recycle!CW55","v":123.65681482604425},{"$f":"TNC_Sce3Recycle!CY55","v":3091.4203706511062},{"$f":"TNC_Sce3Recycle!DE55","v":18.308},{"$f":"TNC_Sce3Recycle!DH55","v":105.34881482604425},{"$f":"TNC_Sce3Recycle!DJ55","v":105.34738518295748},{"$f":"TNC_Sce3Recycle!DM55","v":2633.7203706511064},{"$f":"TNC_Sce3Recycle!DO55","v":2633.6846295739369},{"$f":"'6. TNC Assumptions'!D403","v":92.184816812357482},{"$f":"'6. TNC Assumptions'!F403","v":307.28272270785828},{"$f":"'6. TNC Assumptions'!H403","v":73.74785344988598},{"$f":"'6. TNC Assumptions'!J403","v":12.291308908314331},{"$f":"'6. TNC Assumptions'!L403","v":30.72827227078583},{"$f":"'6. TNC Assumptions'!N403","v":1.8436963362471497},{"$f":"'6. TNC Assumptions'!P403","v":299.72438493026755},{"$f":"'6. TNC Assumptions'!R403","v":15.573000000000002},{"$f":"'6. TNC Assumptions'!T403","v":0.18939},{"$f":"TNC_Sce4WTE!M55","v":8.0781953029116771},{"$f":"TNC_Sce4WTE!Y55","v":76.636715456471677},{"$f":"TNC_Sce4WTE!AK55","v":3.4642802198983724},{"$f":"TNC_Sce4WTE!AW55","v":1.7526592252363197E-2},{"$f":"TNC_Sce4WTE!BI55","v":0.44413848973056053},{"$f":"TNC_Sce4WTE!BU55","v":1.2093650538518197E-3},{"$f":"TNC_Sce4WTE!CG55","v":0.14691658364750104},{"$f":"TNC_Sce4WTE!CS55","v":1.4296430867658015E-3},{"$f":"TNC_Sce4WTE!CW55","v":88.790411653052772},{"$f":"TNC_Sce4WTE!CY55","v":2219.7602913263195},{"$f":"TNC_Sce4WTE!DE55","v":18.308},{"$f":"TNC_Sce4WTE!DH55","v":70.482411653052765},{"$f":"TNC_Sce4WTE!DJ55","v":70.480982009965999},{"$f":"TNC_Sce4WTE!DM55","v":1762.0602913263192},{"$f":"TNC_Sce4WTE!DO55","v":1762.02455024915},null,2682.4317707458631,0,1580.5979841222036,0,1338.8541826548012,0,2633.6846295739369,0,1762.02455024915,0,null,2049,2682.4317707458631,1580.5979841222036,1338.8541826548012,2633.6846295739369,1762.02455024915]
[2050,{"$f":"'6. TNC Assumptions'!D56","v":1.0245561999999999},{"$f":"'6. TNC Assumptions'!F56","v":829.85858103638532},{"$f":"'6. TNC Assumptions'!H56","v":850.23675432403093},{"$f":"'6. TNC Assumptions'!N56","v":631.23675432403093},{"$f":"'6. TNC Assumptions'!D115","v":0.15},{"$f":"'6. TNC Assumptions'!F115","v":0.5},{"$f":"'6. TNC Assumptions'!H115","v":0.12},{"$f":"'6. TNC Assumptions'!J115","v":0.02},{"$f":"'6. TNC Assumptions'!L115","v":0.05},{"$f":"'6. TNC Assumptions'!N115","v":3.0000000000000005E-3},{"$f":"'6. TNC Assumptions'!P115","v":0.15699999999999997},{"$f":"'6. TNC Assumptions'!R115","v":1.8316074811869431E-2},{"$f":"'6. TNC Assumptions'!T115","v":2.2274972122391008E-4},{"$f":"'6. TNC Assumptions'!D290","v":127.53551314860464},{"$f":"'6. TNC Assumptions'!F290","v":425.11837716201546},{"$f":"'6. TNC Assumptions'!H290","v":102.0284105188837},{"$f":"'6. TNC Assumptions'!J290","v":17.004735086480618},{"$f":"'6. TNC Assumptions'!L290","v":42.511837716201548},{"$f":"'6. TNC Assumptions'!N290","v":2.550710262972093},{"$f":"'6. TNC Assumptions'!P290","v":133.48717042887284},{"$f":"'6. TNC Assumptions'!R290","v":15.573},{"$f":"'6. TNC Assumptions'!T290","v":0.18939},{"$f":"TNC_BAUCH4!M56","v":11.422904579723481},{"$f":"TNC_BAUCH4!Y56","v":110.80660787347676},{"$f":"TNC_BAUCH4!AK56","v":5.0673129552709471},{"$f":"TNC_BAUCH4!AW56","v":2.5230633985750532E-2},{"$f":"TNC_BAUCH4!BI56","v":0.64965550708601894},{"$f":"TNC_BAUCH4!BU56","v":1.7578548367472697E-3},{"$f":"TNC_BAUCH4!CG56","v":0.14947831799565942},{"$f":"TNC_BAUCH4!CS56","v":1.4282019754806397E-3},{"$f":"TNC_BAUCH4!CW56","v":128.12437592435086},{"$f":"TNC_BAUCH4!CY56","v":3203.1093981087715},{"$f":"TNC_BAUCH4!CW56","v":128.12437592435086},{"$f":"TNC_BAUCH4!DH56","v":109.81637592435087},{"$f":"TNC_BAUCH4!DJ56","v":109.81494772237539},{"$f":"TNC_BAUCH4!DM56","v":2745.4093981087717},{"$f":"TNC_BAUCH4!DO56","v":2745.373693059385},{"$f":"'6. TNC Assumptions'!Y290","v":127.53551314860464},{"$f":"'6. TNC Assumptions'!AA290","v":425.11837716201546},{"$f":"'6. TNC Assumptions'!AC290","v":102.0284105188837},{"$f":"'6. TNC Assumptions'!AE290","v":17.004735086480618},{"$f":"'6. TNC Assumptions'!AG290","v":42.511837716201548},{"$f":"'6. TNC Assumptions'!AI290","v":2.550710262972093},{"$f":"'6. TNC Assumptions'!AK290","v":117.72478042887292},{"$f":"'6. TNC Assumptions'!AM290","v":15.573},{"$f":"'6. TNC Assumptions'!AO290","v":0.18939},{"$f":"TNC_Sce1LFG!M56","v":11.422904579723481},{"$f":"TNC_Sce1LFG!Y56","v":110.80660787347676},{"$f":"TNC_Sce1LFG!AK56","v":5.0673129552709471},{"$f":"TNC_Sce1LFG!AW56","v":2.5230633985750532E-2},{"$f":"TNC_Sce1LFG!BI56","v":0.64965550708601894},{"$f":"TNC_Sce1LFG!BU56","v":1.7578548367472697E-3},{"$f":"TNC_Sce1LFG!CG56","v":0.14947831799565942},{"$f":"TNC_Sce1LFG!CS56","v":1.4282019754806397E-3},{"$f":"TNC_Sce1LFG!CW56","v":128.12437592435086},{"$f":"TNC_Sce1LFG!CY56","v":3203.1093981087715},{"$f":"TNC_Sce1LFG!DE56","v":64.061473861187693},{"$f":"TNC_Sce1LFG!DH56","v":64.062902063163165},{"$f":"TNC_Sce1LFG!DJ56","v":64.061473861187693},{"$f":"TNC_Sce1LFG!DM56","v":1601.5725515790791},{"$f":"TNC_Sce1LFG!DO56","v":1601.5368465296924},{"$f":"'6. TNC Assumptions'!D347","v":63.767756574302297},{"$f":"'6. TNC Assumptions'!F347","v":212.55918858100765},{"$f":"'6. TNC Assumptions'!H347","v":51.01420525944183},{"$f":"'6. TNC Assumptions'!J347","v":17.004735086480618},{"$f":"'6. TNC Assumptions'!L347","v":42.511837716201548},{"$f":"'6. TNC Assumptions'!N347","v":2.550710262972093},{"$f":"'6. TNC Assumptions'!P347","v":445.06593084362493},{"$f":"'6. TNC Assumptions'!R347","v":15.573},{"$f":"'6. TNC Assumptions'!T347","v":0.18939},{"$f":"TNC_Sce2Comp!M56","v":6.0447425540547757},{"$f":"TNC_Sce2Comp!Y56","v":61.963721166218406},{"$f":"TNC_Sce2Comp!AK56","v":3.1598731558086133},{"$f":"TNC_Sce2Comp!AW56","v":2.5230633985750532E-2},{"$f":"TNC_Sce2Comp!BI56","v":0.64965550708601894},{"$f":"TNC_Sce2Comp!BU56","v":1.7578548367472697E-3},{"$f":"TNC_Sce2Comp!CG56","v":0.14947831799565942},{"$f":"TNC_Sce2Comp!CS56","v":1.4282019754806397E-3},{"$f":"TNC_Sce2Comp!CW56","v":71.99588739196146},{"$f":"TNC_Sce2Comp!CY56","v":1799.8971847990365},{"$f":"TNC_Sce2Comp!DE56","v":18.308},{"$f":"TNC_Sce2Comp!DH56","v":53.687887391961461},{"$f":"TNC_Sce2Comp!DJ56","v":53.686459189985975},{"$f":"TNC_Sce2Comp!DM56","v":1342.1971847990364},{"$f":"TNC_Sce2Comp!DO56","v":1342.1614797496493},{"$f":"'6. TNC Assumptions'!Y347","v":127.53551314860464},{"$f":"'6. TNC Assumptions'!AA347","v":425.11837716201546},{"$f":"'6. TNC Assumptions'!AC347","v":53.054773469819501},{"$f":"'6. TNC Assumptions'!AE347","v":17.004735086480618},{"$f":"'6. TNC Assumptions'!AG347","v":22.106155612424796},{"$f":"'6. TNC Assumptions'!AI347","v":2.550710262972093},{"$f":"'6. TNC Assumptions'!AK347","v":187.10409958171385},{"$f":"'6. TNC Assumptions'!AM347","v":15.573},{"$f":"'6. TNC Assumptions'!AO347","v":0.18939},{"$f":"TNC_Sce3Recycle!M56","v":11.422904579723481},{"$f":"TNC_Sce3Recycle!Y56","v":110.80660787347676},{"$f":"TNC_Sce3Recycle!AK56","v":3.2492550987965858},{"$f":"TNC_Sce3Recycle!AW56","v":2.5230633985750532E-2},{"$f":"TNC_Sce3Recycle!BI56","v":0.41657116651238291},{"$f":"TNC_Sce3Recycle!BU56","v":1.7578548367472697E-3},{"$f":"TNC_Sce3Recycle!CG56","v":0.14947831799565942},{"$f":"TNC_Sce3Recycle!CS56","v":1.4282019754806397E-3},{"$f":"TNC_Sce3Recycle!CW56","v":126.07323372730285},{"$f":"TNC_Sce3Recycle!CY56","v":3151.8308431825712},{"$f":"TNC_Sce3Recycle!DE56","v":18.308},{"$f":"TNC_Sce3Recycle!DH56","v":107.76523372730284},{"$f":"TNC_Sce3Recycle!DJ56","v":107.76380552532737},{"$f":"TNC_Sce3Recycle!DM56","v":2694.130843182571},{"$f":"TNC_Sce3Recycle!DO56","v":2694.0951381331843},{"$f":"'6. TNC Assumptions'!D404","v":94.685513148604642},{"$f":"'6. TNC Assumptions'!F404","v":315.61837716201546},{"$f":"'6. TNC Assumptions'!H404","v":75.748410518883702},{"$f":"'6. TNC Assumptions'!J404","v":12.624735086480619},{"$f":"'6. TNC Assumptions'!L404","v":31.561837716201552},{"$f":"'6. TNC Assumptions'!N404","v":1.8937102629720928},{"$f":"'6. TNC Assumptions'!P404","v":302.34178042887288},{"$f":"'6. TNC Assumptions'!R404","v":15.573},{"$f":"'6. TNC Assumptions'!T404","v":0.18939},{"$f":"TNC_Sce4WTE!M56","v":8.3021674328091883},{"$f":"TNC_Sce4WTE!Y56","v":78.77919612865432},{"$f":"TNC_Sce4WTE!AK56","v":3.5541511604780394},{"$f":"TNC_Sce4WTE!AW56","v":1.7980658541297646E-2},{"$f":"TNC_Sce4WTE!BI56","v":0.45566040518949219},{"$f":"TNC_Sce4WTE!BU56","v":1.2403017555514401E-3},{"$f":"TNC_Sce4WTE!CG56","v":0.14947831799565942},{"$f":"TNC_Sce4WTE!CS56","v":1.4282019754806397E-3},{"$f":"TNC_Sce4WTE!CW56","v":91.261302607399031},{"$f":"TNC_Sce4WTE!CY56","v":2281.5325651849757},{"$f":"TNC_Sce4WTE!DE56","v":18.308},{"$f":"TNC_Sce4WTE!DH56","v":72.953302607399024},{"$f":"TNC_Sce4WTE!DJ56","v":72.951874405423553},{"$f":"TNC_Sce4WTE!DM56","v":1823.8325651849757},{"$f":"TNC_Sce4WTE!DO56","v":1823.7968601355888},null,2745.373693059385,0,1601.5368465296924,0,1342.1614797496493,0,2694.0951381331843,0,1823.7968601355888,0,null,2050,2745.373693059385,1601.5368465296924,1342.1614797496493,2694.0951381331843,1823.7968601355888]

{"sheet":"list","index":26,"n_rows":39,"n_cols":8,"rows_kept":39,"cut":false,"hidden":true,"merged":[[0,3,0,7],[2,1,14,1],[15,1,23,1],[24,1,38,1]]}
[null,null,null,"Plot Number"]
[null,null,null,"BAU","SC1","SC2","SC3","SC4"]
[null,"General and Waste Composition ","Population (Million)",1]
[null,null,"Waste per capita, WPC (kg/cap/yr)",2]
[null,null,"Total Waste (Gg/yr)",3]
[null,null,"Waste to SWDS under WTE scenario (Gg/yr)",4]
[null,null,"Solid Waste % Composition for Food (%)",5]
[null,null,"Solid Waste % Composition for Garden (%)",6]
[null,null,"Solid Waste % Composition for Paper (%)",7]
[null,null,"Solid Waste % Composition for Wood (%)",8]
[null,null,"Solid Waste % Composition for Textiles (%)",9]
[null,null,"Solid Waste % Composition for Nappies (%)",10]
[null,null,"Solid Waste % Composition for Inert (%)",11]
[null,null,"Solid Waste % Composition for Sludge (%)",12]
[null,null,"Solid Waste % Composition for Industrial (%)",13]
[null,"Waste Generation","Solid Waste generation - Food (Gg/yr)",14,38,62,86,110]
[null,null,"Solid Waste generation - Garden (Gg/yr)",15,39,63,87,111]
[null,null,"Solid Waste generation - Paper (Gg/yr)",16,40,64,88,112]
[null,null,"Solid Waste generation - Wood (Gg/yr)",17,41,65,89,113]
[null,null,"Solid Waste generation - Textiles (Gg/yr)",18,42,66,90,114]
[null,null,"Solid Waste generation - Nappies (Gg/yr)",19,43,67,91,115]
[null,null,"Solid Waste generation - Inert (Gg/yr)",20,44,68,92,116]
[null,null,"Solid Waste generation -Sludge (Gg/yr)",21,45,69,93,117]
[null,null,"Solid Waste generation - Industrial (Gg/yr)",22,46,70,94,118]
[null,"GHG Emissions","Emissions (GgCH4) - Food",23,47,71,95,119]
[null,null,"Emissions (GgCH4) - Garden",24,48,72,96,120]
[null,null,"Emissions (GgCH4) - Paper",25,49,73,97,121]
[null,null,"Emissions (GgCH4) - Wood",26,50,74,98,122]
[null,null,"Emissions (GgCH4) - Textiles",27,51,75,99,123]
[null,null,"Emissions (GgCH4)- Nappies",28,52,76,100,124]
[null,null,"Emissions (GgCH4) -Sludge",29,53,77,101,125]
[null,null,"Emissions (GgCH4) - Industrial",30,54,78,102,126]
[null,null,"Total CH4 generated (Gg CH4)",31,55,79,103,127]
[null,null,"Total CH4 generated -  (Gg CO2e)",32,56,80,104,128]
[null,null,"Recovered Gg CH4",33,57,81,105,129]
[null,null,"Emissions Gg CH4 - With Industrial",34,58,82,106,130]
[null,null,"Emissions Gg CH4 - Without Industrial",35,59,83,107,131]
[null,null,"Emissions Gg CO2e - With Industrial",36,60,84,108,132]
[null,null,"Emissions Gg CO2e - Without Industrial",37,61,85,109,133]

{"sheet":"ALL UD1 PLOTS","index":27,"n_rows":54,"n_cols":152,"rows_kept":54,"cut":false,"hidden":true,"merged":[]}
["Year","Population (Million)","Waste per capita, WPC (kg/cap/yr)","Total Waste (Gg/yr)","Waste to SWDS under WTE scenario (Gg/yr)","Solid Waste % Composition for Food (%)","Solid Waste % Composition for Garden (%)","Solid Waste % Composition for Paper (%)","Solid Waste % Composition for Wood (%)","Solid Waste % Composition for Textiles (%)","Solid Waste % Composition for Nappies (%)","Solid Waste % Composition for Inert (%)","Solid Waste % Composition for Sludge (%)","Solid Waste % Composition for Industrial (%)","Solid Waste generation - Food (Gg/yr)","Solid Waste generation - Garden (Gg/yr)","Solid Waste generation - Paper (Gg/yr)","Solid Waste generation - Wood (Gg/yr)","Solid Waste generation - Textiles (Gg/yr)","Solid Waste generation - Nappies (Gg/yr)","Solid Waste generation - Inert (Gg/yr)","Solid Waste generation -Sludge (Gg/yr)","Solid Waste generation - Industrial (Gg/yr)","Emissions (GgCH4) - Food","Emissions (GgCH4) - Garden","Emissions (GgCH4) - Paper","Emissions (GgCH4) - Wood","Emissions (GgCH4) - Textiles","Emissions (GgCH4)- Nappies","Emissions (GgCH4) -Sludge","Emissions (GgCH4) - Industrial","Total CH4 generated (Gg CH4)","Total CH4 generated -  (Gg CO2e)","Recovered Gg CH4","Emissions Gg CH4 - With Industrial","Emissions Gg CH4 - Without Industrial","Emissions Gg CO2e - With Industrial","(BAU) Emissions Gg CO2e - Without Industrial ","Solid Waste generation - Food (Gg/yr)","Solid Waste generation - Garden (Gg/yr)","Solid Waste generation - Paper (Gg/yr)","Solid Waste generation - Wood (Gg/yr)","Solid Waste generation - Textiles (Gg/yr)","Solid Waste generation - Nappies (Gg/yr)","Solid Waste generation - Inert (Gg/yr)","Solid Waste generation -Sludge (Gg/yr)","Solid Waste generation - Industrial (Gg/yr)","Emissions (GgCH4) - Food","Emissions (GgCH4) - Garden","Emissions (GgCH4) - Paper","Emissions (GgCH4) - Wood","Emissions (GgCH4) - Textiles","Emissions (GgCH4)- Nappies","Emissions (GgCH4) -Sludge","Emissions (GgCH4) - Industrial","Total CH4 generated (Gg CH4)","Total CH4 generated -  (Gg CO2e)","Recovered Gg CH4","Emissions Gg CH4 - With Industrial","Emissions Gg CH4 - Without Industrial","Emissions Gg CO2e - With Industrial","Emissions Gg CO2e - Without Industrial (Enh LFG)","Solid Waste generation - Food (Gg/yr)","Solid Waste generation - Garden (Gg/yr)","Solid Waste generation - Paper (Gg/yr)","Solid Waste generation - Wood (Gg/yr)","Solid Waste generation - Textiles (Gg/yr)","Solid Waste generation - Nappies (Gg/yr)","Solid Waste generation - Inert (Gg/yr)","Solid Waste generation -Sludge (Gg/yr)","Solid Waste generation - Industrial (Gg/yr)","Emissions (GgCH4) - Food","Emissions (GgCH4) - Garden","Emissions (GgCH4) - Paper","Emissions (GgCH4) - Wood","Emissions (GgCH4) - Textiles","Emissions (GgCH4)- Nappies","Emissions (GgCH4) -Sludge","Emissions (GgCH4) - Industrial","Total CH4 generated (Gg CH4)","Total CH4 generated -  (Gg CO2e)","Recovered Gg CH4","Emissions Gg CH4 - With Industrial","Emissions Gg CH4 - Without Industrial","Emissions Gg CO2e - With Industrial","Emissions Gg CO2e - Without Industrial (Compost)","Solid Waste generation - Food (Gg/yr)","Solid Waste generation - Garden (Gg/yr)","Solid Waste generation - Paper (Gg/yr)","Solid Waste generation - Wood (Gg/yr)","Solid Waste generation - Textiles (Gg/yr)","Solid Waste generation - Nappies (Gg/yr)","Solid Waste generation - Inert (Gg/yr)","Solid Waste generation -Sludge (Gg/yr)","Solid Waste generation - Industrial (Gg/yr)","Emissions (GgCH4) - Food","Emissions (GgCH4) - Garden","Emissions (GgCH4) - Paper","Emissions (GgCH4) - Wood","Emissions (GgCH4) - Textiles","Emissions (GgCH4)- Nappies","Emissions (GgCH4) -Sludge","Emissions (GgCH4) - Industrial","Total CH4 generated (Gg CH4)","Total CH4 generated -  (Gg CO2e)","Recovered Gg CH4","Emissions Gg CH4 - With Industrial","Emissions Gg CH4 - Without Industrial","Emissions Gg CO2e - With Industrial","Emissions Gg CO2e - Without Industrial (Recycling)","Solid Waste generation - Food (Gg/yr)","Solid Waste generation - Garden (Gg/yr)","Solid Waste generation - Paper (Gg/yr)","Solid Waste generation - Wood (Gg/yr)","Solid Waste generation - Textiles (Gg/yr)","Solid Waste generation - Nappies (Gg/yr)","Solid Waste generation - Inert (Gg/yr)","Solid Waste generation -Sludge (Gg/yr)","Solid Waste generation - Industrial (Gg/yr)","Emissions (GgCH4) - Food","Emissions (GgCH4) - Garden","Emissions (GgCH4) - Paper","Emissions (GgCH4) - Wood","Emissions (GgCH4) - Textiles","Emissions (GgCH4)- Nappies","Emissions (GgCH4) -Sludge","Emissions (GgCH4) - Industrial","Total CH4 generated (Gg CH4)","Total CH4 generated -  (Gg CO2e)","Recovered Gg CH4","Emissions Gg CH4 - With Industrial","Emissions Gg CH4 - Without Industrial","Emissions Gg CO2e - With Industrial","Emissions Gg CO2e - Without Industrial (WTE)",null,null,"BAU","Scenario 1",null,"Scenario 2",null,"Scenario 3",null,"Scenario 4",null,null,null,"Gg CO2 e","Gg CO2 e","Gg CO2 e","Gg CO2 e","Gg CO2 e"]
["UD1","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC3","SC3","SC3","SC3","SC3","SC3","SC3","SC3","SC3","SC3","SC3","SC3","SC3","SC3","SC3","SC3","SC3","SC3","SC3","SC3","SC3","SC3","SC3","SC3","SC4","SC4","SC4","SC4","SC4","SC4","SC4","SC4","SC4","SC4","SC4","SC4","SC4","SC4","SC4","SC4","SC4","SC4","SC4","SC4","SC4","SC4","SC4","SC4",null,"CHECKS","Gg CO2e","GgCO2e",null,"GgCO2e",null,"GgCO2e",null,"WTE",null,null,null,"BAU","SC1","SC2","SC3","SC4"]
[null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,null,null,null,null,null,null,null,null,null,"GgCO2e",null,null,null,"BAU Gg CO2 e","SC1 Gg CO2 e","SC2 Gg CO2 e","SC3 Gg CO2 e","SC4 Gg CO2 e"]
[2000,{"$f":"'6. UD1 Assumptions'!D6","v":1.1510940000000001},{"$f":"'6. UD1 Assumptions'!F6","v":230.93},{"$f":"'6. UD1 Assumptions'!H6","v":265.82213742000005},{"$f":"'6. UD1 Assumptions'!N6","v":199.36660306500005},{"$f":"'6. UD1 Assumptions'!D65","v":0.15},{"$f":"'6. UD1 Assumptions'!F65","v":0.5},{"$f":"'6. UD1 Assumptions'!H65","v":0.12},{"$f":"'6. UD1 Assumptions'!J65","v":0.02},{"$f":"'6. UD1 Assumptions'!L65","v":0.05},{"$f":"'6. UD1 Assumptions'!N65","v":3.0000000000000001E-3},{"$f":"'6. UD1 Assumptions'!P65","v":0.157},{"$f":"'6. UD1 Assumptions'!R65","v":0},{"$f":"'6. UD1 Assumptions'!T65","v":0},{"$f":"'6. UD1 Assumptions'!D240","v":0},{"$f":"'6. UD1 Assumptions'!F240","v":0},{"$f":"'6. UD1 Assumptions'!H240","v":0},{"$f":"'6. UD1 Assumptions'!J240","v":0},{"$f":"'6. UD1 Assumptions'!L240","v":0},{"$f":"'6. UD1 Assumptions'!N240","v":0},{"$f":"'6. UD1 Assumptions'!P240","v":0},{"$f":"'6. UD1 Assumptions'!R240","v":0},{"$f":"'6. UD1 Assumptions'!T240","v":0},{"$f":"UD1_BAUCH4!M6","v":0},{"$f":"UD1_BAUCH4!Y6","v":0},{"$f":"UD1_BAUCH4!AK6","v":0},{"$f":"UD1_BAUCH4!AW6","v":0},{"$f":"UD1_BAUCH4!BI6","v":0},{"$f":"UD1_BAUCH4!BU6","v":0},{"$f":"UD1_BAUCH4!CG6","v":0},{"$f":"UD1_BAUCH4!CS6","v":0},{"$f":"UD1_BAUCH4!CW6","v":0},{"$f":"UD1_BAUCH4!CY6","v":0},{"$f":"UD1_BAUCH4!CW6","v":0},{"$f":"UD1_BAUCH4!DH6","v":0},{"$f":"UD1_BAUCH4!DJ6","v":0},{"$f":"UD1_BAUCH4!DM6","v":0},{"$f":"UD1_BAUCH4!DO6","v":0},{"$f":"'6. UD1 Assumptions'!Y240","v":29.904990459750007},{"$f":"'6. UD1 Assumptions'!AA240","v":99.683301532500025},{"$f":"'6. UD1 Assumptions'!AC240","v":23.923992367800004},{"$f":"'6. UD1 Assumptions'!AE240","v":3.987332061300001},{"$f":"'6. UD1 Assumptions'!AG240","v":9.9683301532500028},{"$f":"'6. UD1 Assumptions'!AI240","v":0.59809980919500016},{"$f":"'6. UD1 Assumptions'!AK240","v":31.300556681205023},{"$f":"'6. UD1 Assumptions'!AM240","v":0},{"$f":"'6. UD1 Assumptions'!AO240","v":0},{"$f":"UD1_Sce1LFG!M6","v":0},{"$f":"UD1_Sce1LFG!Y6","v":0},{"$f":"UD1_Sce1LFG!AK6","v":0},{"$f":"UD1_Sce1LFG!AW6","v":0},{"$f":"UD1_Sce1LFG!BI6","v":0},{"$f":"UD1_Sce1LFG!BU6","v":0},{"$f":"UD1_Sce1LFG!CG6","v":0},{"$f":"UD1_Sce1LFG!CS6","v":0},{"$f":"UD1_Sce1LFG!CW6","v":0},{"$f":"UD1_Sce1LFG!CY6","v":0},{"$f":"UD1_Sce1LFG!DE6","v":0},{"$f":"UD1_Sce1LFG!DH6","v":0},{"$f":"UD1_Sce1LFG!DJ6","v":0},{"$f":"UD1_Sce1LFG!DM6","v":0},{"$f":"UD1_Sce1LFG!DO6","v":0},{"$f":"'6. UD1 Assumptions'!D297","v":0},{"$f":"'6. UD1 Assumptions'!F297","v":0},{"$f":"'6. UD1 Assumptions'!H297","v":0},{"$f":"'6. UD1 Assumptions'!J297","v":0},{"$f":"'6. UD1 Assumptions'!L297","v":0},{"$f":"'6. UD1 Assumptions'!N297","v":0},{"$f":"'6. UD1 Assumptions'!P297","v":0},{"$f":"'6. UD1 Assumptions'!R297","v":0},{"$f":"'6. UD1 Assumptions'!T297","v":0},{"$f":"UD1_Sce2Comp!M6","v":0},{"$f":"UD1_Sce2Comp!Y6","v":0},{"$f":"UD1_Sce2Comp!AK6","v":0},{"$f":"UD1_Sce2Comp!AW6","v":0},{"$f":"UD1_Sce2Comp!BI6","v":0},{"$f":"UD1_Sce2Comp!BU6","v":0},{"$f":"UD1_Sce2Comp!CG6","v":0},{"$f":"UD1_Sce2Comp!CS6","v":0},{"$f":"UD1_Sce2Comp!CW6","v":0},{"$f":"UD1_Sce2Comp!CY6","v":0},{"$f":"UD1_Sce2Comp!DE6","v":0},{"$f":"UD1_Sce2Comp!DH6","v":0},{"$f":"UD1_Sce2Comp!DJ6","v":0},{"$f":"UD1_Sce2Comp!DM6","v":0},{"$f":"UD1_Sce2Comp!DO6","v":0},{"$f":"'6. UD1 Assumptions'!Y297","v":0},{"$f":"'6. UD1 Assumptions'!AA297","v":0},{"$f":"'6. UD1 Assumptions'!AC297","v":0},{"$f":"'6. UD1 Assumptions'!AE297","v":0},{"$f":"'6. UD1 Assumptions'!AG297","v":0},{"$f":"'6. UD1 Assumptions'!AI297","v":0},{"$f":"'6. UD1 Assumptions'!AK297","v":0},{"$f":"'6. UD1 Assumptions'!AM297","v":0},{"$f":"'6. UD1 Assumptions'!AO297","v":0},{"$f":"UD1_Sce3Recycle!M6","v":0},{"$f":"UD1_Sce3Recycle!Y6","v":0},{"$f":"UD1_Sce3Recycle!AK6","v":0},{"$f":"UD1_Sce3Recycle!AW6","v":0},{"$f":"UD1_Sce3Recycle!BI6","v":0},{"$f":"UD1_Sce3Recycle!BU6","v":0},{"$f":"UD1_Sce3Recycle!CG6","v":0},{"$f":"UD1_Sce3Recycle!CS6","v":0},{"$f":"UD1_Sce3Recycle!CW6","v":0},{"$f":"UD1_Sce3Recycle!CY6","v":0},{"$f":"UD1_Sce3Recycle!DE6","v":0},{"$f":"UD1_Sce3Recycle!DH6","v":0},{"$f":"UD1_Sce3Recycle!DJ6","v":0},{"$f":"UD1_Sce3Recycle!DM6","v":0},{"$f":"UD1_Sce3Recycle!DO6","v":0},{"$f":"'6. UD1 Assumptions'!D354","v":0},{"$f":"'6. UD1 Assumptions'!F354","v":0},{"$f":"'6. UD1 Assumptions'!H354","v":0},{"$f":"'6. UD1 Assumptions'!J354","v":0},{"$f":"'6. UD1 Assumptions'!L354","v":0},{"$f":"'6. UD1 Assumptions'!N354","v":0},{"$f":"'6. UD1 Assumptions'!P354","v":0},{"$f":"'6. UD1 Assumptions'!R354","v":0},{"$f":"'6. UD1 Assumptions'!T354","v":0},{"$f":"UD1_Sce4WTE!M6","v":0},{"$f":"UD1_Sce4WTE!Y6","v":0},{"$f":"UD1_Sce4WTE!AK6","v":0},{"$f":"UD1_Sce4WTE!AW6","v":0},{"$f":"UD1_Sce4WTE!BI6","v":0},{"$f":"UD1_Sce4WTE!BU6","v":0},{"$f":"UD1_Sce4WTE!CG6","v":0},{"$f":"UD1_Sce4WTE!CS6","v":0},{"$f":"UD1_Sce4WTE!CW6","v":0},{"$f":"UD1_Sce4WTE!CY6","v":0},{"$f":"UD1_Sce4WTE!DE6","v":0},{"$f":"UD1_Sce4WTE!DH6","v":0},{"$f":"UD1_Sce4WTE!DJ6","v":0},{"$f":"UD1_Sce4WTE!DM6","v":0},{"$f":"UD1_Sce4WTE!DO6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,2000,{"$f":"AL4","v":0},{"$f":"BJ4","v":0},{"$f":"CH4","v":0},{"$f":"DF4","v":0},{"$f":"ED4","v":0}]
[2001,{"$f":"'6. UD1 Assumptions'!D7","v":1.160083},{"$f":"'6. UD1 Assumptions'!F7","v":264.37},{"$f":"'6. UD1 Assumptions'!H7","v":306.69114271000001},{"$f":"'6. UD1 Assumptions'!N7","v":269.8882055848},{"$f":"'6. UD1 Assumptions'!D66","v":0.15},{"$f":"'6. UD1 Assumptions'!F66","v":0.5},{"$f":"'6. UD1 Assumptions'!H66","v":0.12},{"$f":"'6. UD1 Assumptions'!J66","v":0.02},{"$f":"'6. UD1 Assumptions'!L66","v":0.05},{"$f":"'6. UD1 Assumptions'!N66","v":3.0000000000000001E-3},{"$f":"'6. UD1 Assumptions'!P66","v":0.157},{"$f":"'6. UD1 Assumptions'!R66","v":0},{"$f":"'6. UD1 Assumptions'!T66","v":0},{"$f":"'6. UD1 Assumptions'!D241","v":40.483230837720001},{"$f":"'6. UD1 Assumptions'!F241","v":134.9441027924},{"$f":"'6. UD1 Assumptions'!H241","v":32.386584670175999},{"$f":"'6. UD1 Assumptions'!J241","v":5.3977641116960005},{"$f":"'6. UD1 Assumptions'!L241","v":13.49441027924},{"$f":"'6. UD1 Assumptions'!N241","v":0.80966461675440005},{"$f":"'6. UD1 Assumptions'!P241","v":42.3724482768136},{"$f":"'6. UD1 Assumptions'!R241","v":0},{"$f":"'6. UD1 Assumptions'!T241","v":0},{"$f":"UD1_BAUCH4!M7","v":0},{"$f":"UD1_BAUCH4!Y7","v":0},{"$f":"UD1_BAUCH4!AK7","v":0},{"$f":"UD1_BAUCH4!AW7","v":0},{"$f":"UD1_BAUCH4!BI7","v":0},{"$f":"UD1_BAUCH4!BU7","v":0},{"$f":"UD1_BAUCH4!CG7","v":0},{"$f":"UD1_BAUCH4!CS7","v":0},{"$f":"UD1_BAUCH4!CW7","v":0},{"$f":"UD1_BAUCH4!CY7","v":0},{"$f":"UD1_BAUCH4!CW7","v":0},{"$f":"UD1_BAUCH4!DH7","v":0},{"$f":"UD1_BAUCH4!DJ7","v":0},{"$f":"UD1_BAUCH4!DM7","v":0},{"$f":"UD1_BAUCH4!DO7","v":0},{"$f":"'6. UD1 Assumptions'!Y241","v":40.483230837720001},{"$f":"'6. UD1 Assumptions'!AA241","v":134.9441027924},{"$f":"'6. UD1 Assumptions'!AC241","v":32.386584670175999},{"$f":"'6. UD1 Assumptions'!AE241","v":5.3977641116960005},{"$f":"'6. UD1 Assumptions'!AG241","v":13.49441027924},{"$f":"'6. UD1 Assumptions'!AI241","v":0.80966461675440005},{"$f":"'6. UD1 Assumptions'!AK241","v":42.3724482768136},{"$f":"'6. UD1 Assumptions'!AM241","v":0},{"$f":"'6. UD1 Assumptions'!AO241","v":0},{"$f":"UD1_Sce1LFG!M7","v":0.85231710965958618},{"$f":"UD1_Sce1LFG!Y7","v":4.169345293608262},{"$f":"UD1_Sce1LFG!AK7","v":9.5669785919074102E-2},{"$f":"UD1_Sce1LFG!AW7","v":3.1199947526764613E-4},{"$f":"UD1_Sce1LFG!BI7","v":1.2265357169112064E-2},{"$f":"UD1_Sce1LFG!BU7","v":2.6544401429412499E-5},{"$f":"UD1_Sce1LFG!CG7","v":0},{"$f":"UD1_Sce1LFG!CS7","v":0},{"$f":"UD1_Sce1LFG!CW7","v":5.1299360902327313},{"$f":"UD1_Sce1LFG!CY7","v":128.24840225581829},{"$f":"UD1_Sce1LFG!DE7","v":0},{"$f":"UD1_Sce1LFG!DH7","v":5.1299360902327313},{"$f":"UD1_Sce1LFG!DJ7","v":5.1299360902327313},{"$f":"UD1_Sce1LFG!DM7","v":128.24840225581829},{"$f":"UD1_Sce1LFG!DO7","v":128.24840225581829},{"$f":"'6. UD1 Assumptions'!D298","v":40.483230837720001},{"$f":"'6. UD1 Assumptions'!F298","v":134.9441027924},{"$f":"'6. UD1 Assumptions'!H298","v":32.386584670175999},{"$f":"'6. UD1 Assumptions'!J298","v":5.3977641116960005},{"$f":"'6. UD1 Assumptions'!L298","v":13.49441027924},{"$f":"'6. UD1 Assumptions'!N298","v":0.80966461675440005},{"$f":"'6. UD1 Assumptions'!P298","v":42.3724482768136},{"$f":"'6. UD1 Assumptions'!R298","v":0},{"$f":"'6. UD1 Assumptions'!T298","v":0},{"$f":"UD1_Sce2Comp!M7","v":0},{"$f":"UD1_Sce2Comp!Y7","v":0},{"$f":"UD1_Sce2Comp!AK7","v":0},{"$f":"UD1_Sce2Comp!AW7","v":0},{"$f":"UD1_Sce2Comp!BI7","v":0},{"$f":"UD1_Sce2Comp!BU7","v":0},{"$f":"UD1_Sce2Comp!CG7","v":0},{"$f":"UD1_Sce2Comp!CS7","v":0},{"$f":"UD1_Sce2Comp!CW7","v":0},{"$f":"UD1_Sce2Comp!CY7","v":0},{"$f":"UD1_Sce2Comp!DE7","v":0},{"$f":"UD1_Sce2Comp!DH7","v":0},{"$f":"UD1_Sce2Comp!DJ7","v":0},{"$f":"UD1_Sce2Comp!DM7","v":0},{"$f":"UD1_Sce2Comp!DO7","v":0},{"$f":"'6. UD1 Assumptions'!Y298","v":40.483230837720001},{"$f":"'6. UD1 Assumptions'!AA298","v":134.9441027924},{"$f":"'6. UD1 Assumptions'!AC298","v":32.386584670175999},{"$f":"'6. UD1 Assumptions'!AE298","v":5.3977641116960005},{"$f":"'6. UD1 Assumptions'!AG298","v":13.49441027924},{"$f":"'6. UD1 Assumptions'!AI298","v":0.80966461675440005},{"$f":"'6. UD1 Assumptions'!AK298","v":42.3724482768136},{"$f":"'6. UD1 Assumptions'!AM298","v":0},{"$f":"'6. UD1 Assumptions'!AO298","v":0},{"$f":"UD1_Sce3Recycle!M7","v":0},{"$f":"UD1_Sce3Recycle!Y7","v":0},{"$f":"UD1_Sce3Recycle!AK7","v":0},{"$f":"UD1_Sce3Recycle!AW7","v":0},{"$f":"UD1_Sce3Recycle!BI7","v":0},{"$f":"UD1_Sce3Recycle!BU7","v":0},{"$f":"UD1_Sce3Recycle!CG7","v":0},{"$f":"UD1_Sce3Recycle!CS7","v":0},{"$f":"UD1_Sce3Recycle!CW7","v":0},{"$f":"UD1_Sce3Recycle!CY7","v":0},{"$f":"UD1_Sce3Recycle!DE7","v":0},{"$f":"UD1_Sce3Recycle!DH7","v":0},{"$f":"UD1_Sce3Recycle!DJ7","v":0},{"$f":"UD1_Sce3Recycle!DM7","v":0},{"$f":"UD1_Sce3Recycle!DO7","v":0},{"$f":"'6. UD1 Assumptions'!D355","v":40.483230837720001},{"$f":"'6. UD1 Assumptions'!F355","v":134.9441027924},{"$f":"'6. UD1 Assumptions'!H355","v":32.386584670175999},{"$f":"'6. UD1 Assumptions'!J355","v":5.3977641116960005},{"$f":"'6. UD1 Assumptions'!L355","v":13.49441027924},{"$f":"'6. UD1 Assumptions'!N355","v":0.80966461675440005},{"$f":"'6. UD1 Assumptions'!P355","v":42.3724482768136},{"$f":"'6. UD1 Assumptions'!R355","v":0},{"$f":"'6. UD1 Assumptions'!T355","v":0},{"$f":"UD1_Sce4WTE!M7","v":0},{"$f":"UD1_Sce4WTE!Y7","v":0},{"$f":"UD1_Sce4WTE!AK7","v":0},{"$f":"UD1_Sce4WTE!AW7","v":0},{"$f":"UD1_Sce4WTE!BI7","v":0},{"$f":"UD1_Sce4WTE!BU7","v":0},{"$f":"UD1_Sce4WTE!CG7","v":0},{"$f":"UD1_Sce4WTE!CS7","v":0},{"$f":"UD1_Sce4WTE!CW7","v":0},{"$f":"UD1_Sce4WTE!CY7","v":0},{"$f":"UD1_Sce4WTE!DE7","v":0},{"$f":"UD1_Sce4WTE!DH7","v":0},{"$f":"UD1_Sce4WTE!DJ7","v":0},{"$f":"UD1_Sce4WTE!DM7","v":0},{"$f":"UD1_Sce4WTE!DO7","v":0},null,null,null,null,null,null,null,null,null,null,null,null,2001,{"$f":"AL5","v":0},{"$f":"BJ5","v":128.24840225581829},{"$f":"CH5","v":0},{"$f":"DF5","v":0},{"$f":"ED5","v":0}]
[2002,{"$f":"'6. UD1 Assumptions'!D8","v":1.1679949999999999},{"$f":"'6. UD1 Assumptions'!F8","v":311.57},{"$f":"'6. UD1 Assumptions'!H8","v":363.91220214999998},{"$f":"'6. UD1 Assumptions'!N8","v":363.91220214999998},{"$f":"'6. UD1 Assumptions'!D67","v":0.15},{"$f":"'6. UD1 Assumptions'!F67","v":0.5},{"$f":"'6. UD1 Assumptions'!H67","v":0.12},{"$f":"'6. UD1 Assumptions'!J67","v":0.02},{"$f":"'6. UD1 Assumptions'!L67","v":4.9999999999999996E-2},{"$f":"'6. UD1 Assumptions'!N67","v":3.0000000000000001E-3},{"$f":"'6. UD1 Assumptions'!P67","v":0.157},{"$f":"'6. UD1 Assumptions'!R67","v":0},{"$f":"'6. UD1 Assumptions'!T67","v":0},{"$f":"'6. UD1 Assumptions'!D242","v":54.586830322499999},{"$f":"'6. UD1 Assumptions'!F242","v":181.95610107499999},{"$f":"'6. UD1 Assumptions'!H242","v":43.669464257999998},{"$f":"'6. UD1 Assumptions'!J242","v":7.2782440429999999},{"$f":"'6. UD1 Assumptions'!L242","v":18.195610107499999},{"$f":"'6. UD1 Assumptions'!N242","v":1.09173660645},{"$f":"'6. UD1 Assumptions'!P242","v":57.134215737550001},{"$f":"'6. UD1 Assumptions'!R242","v":0},{"$f":"'6. UD1 Assumptions'!T242","v":0},{"$f":"UD1_BAUCH4!M8","v":1.2172016827164203},{"$f":"UD1_BAUCH4!Y8","v":5.9542792813729664},{"$f":"UD1_BAUCH4!AK8","v":0.13662687641261401},{"$f":"UD1_BAUCH4!AW8","v":4.4556923942791309E-4},{"$f":"UD1_BAUCH4!BI8","v":1.7516266206745387E-2},{"$f":"UD1_BAUCH4!BU8","v":3.7908296947700082E-5},{"$f":"UD1_BAUCH4!CG8","v":0},{"$f":"UD1_BAUCH4!CS8","v":0},{"$f":"UD1_BAUCH4!CW8","v":7.326107584245122},{"$f":"UD1_BAUCH4!CY8","v":183.15268960612804},{"$f":"UD1_BAUCH4!CW8","v":7.326107584245122},{"$f":"UD1_BAUCH4!DH8","v":7.326107584245122},{"$f":"UD1_BAUCH4!DJ8","v":7.326107584245122},{"$f":"UD1_BAUCH4!DM8","v":183.15268960612804},{"$f":"UD1_BAUCH4!DO8","v":183.15268960612804},{"$f":"'6. UD1 Assumptions'!Y242","v":54.586830322499999},{"$f":"'6. UD1 Assumptions'!AA242","v":181.95610107499999},{"$f":"'6. UD1 Assumptions'!AC242","v":43.669464257999998},{"$f":"'6. UD1 Assumptions'!AE242","v":7.2782440429999999},{"$f":"'6. UD1 Assumptions'!AG242","v":18.195610107499999},{"$f":"'6. UD1 Assumptions'!AI242","v":1.09173660645},{"$f":"'6. UD1 Assumptions'!AK242","v":57.134215737550051},{"$f":"'6. UD1 Assumptions'!AM242","v":0},{"$f":"'6. UD1 Assumptions'!AO242","v":0},{"$f":"UD1_Sce1LFG!M8","v":1.7885269269003969},{"$f":"UD1_Sce1LFG!Y8","v":9.4718092138319765},{"$f":"UD1_Sce1LFG!AK8","v":0.22582879355528385},{"$f":"UD1_Sce1LFG!AW8","v":7.4683762261587095E-4},{"$f":"UD1_Sce1LFG!BI8","v":2.8952409430164597E-2},{"$f":"UD1_Sce1LFG!BU8","v":6.3158112643116061E-5},{"$f":"UD1_Sce1LFG!CG8","v":0},{"$f":"UD1_Sce1LFG!CS8","v":0},{"$f":"UD1_Sce1LFG!CW8","v":11.515927339453082},{"$f":"UD1_Sce1LFG!CY8","v":287.89818348632707},{"$f":"UD1_Sce1LFG!DE8","v":0},{"$f":"UD1_Sce1LFG!DH8","v":11.515927339453082},{"$f":"UD1_Sce1LFG!DJ8","v":11.515927339453082},{"$f":"UD1_Sce1LFG!DM8","v":287.89818348632707},{"$f":"UD1_Sce1LFG!DO8","v":287.89818348632707},{"$f":"'6. UD1 Assumptions'!D299","v":54.586830322499999},{"$f":"'6. UD1 Assumptions'!F299","v":181.95610107499999},{"$f":"'6. UD1 Assumptions'!H299","v":43.669464257999998},{"$f":"'6. UD1 Assumptions'!J299","v":7.2782440429999999},{"$f":"'6. UD1 Assumptions'!L299","v":18.195610107499999},{"$f":"'6. UD1 Assumptions'!N299","v":1.09173660645},{"$f":"'6. UD1 Assumptions'!P299","v":57.134215737550051},{"$f":"'6. UD1 Assumptions'!R299","v":0},{"$f":"'6. UD1 Assumptions'!T299","v":0},{"$f":"UD1_Sce2Comp!M8","v":1.2172016827164203},{"$f":"UD1_Sce2Comp!Y8","v":5.9542792813729664},{"$f":"UD1_Sce2Comp!AK8","v":0.13662687641261401},{"$f":"UD1_Sce2Comp!AW8","v":4.4556923942791309E-4},{"$f":"UD1_Sce2Comp!BI8","v":1.7516266206745387E-2},{"$f":"UD1_Sce2Comp!BU8","v":3.7908296947700082E-5},{"$f":"UD1_Sce2Comp!CG8","v":0},{"$f":"UD1_Sce2Comp!CS8","v":0},{"$f":"UD1_Sce2Comp!CW8","v":7.326107584245122},{"$f":"UD1_Sce2Comp!CY8","v":183.15268960612804},{"$f":"UD1_Sce2Comp!DE8","v":0},{"$f":"UD1_Sce2Comp!DH8","v":7.326107584245122},{"$f":"UD1_Sce2Comp!DJ8","v":7.326107584245122},{"$f":"UD1_Sce2Comp!DM8","v":183.15268960612804},{"$f":"UD1_Sce2Comp!DO8","v":183.15268960612804},{"$f":"'6. UD1 Assumptions'!Y299","v":54.586830322499999},{"$f":"'6. UD1 Assumptions'!AA299","v":181.95610107499999},{"$f":"'6. UD1 Assumptions'!AC299","v":43.669464257999998},{"$f":"'6. UD1 Assumptions'!AE299","v":7.2782440429999999},{"$f":"'6. UD1 Assumptions'!AG299","v":18.195610107499999},{"$f":"'6. UD1 Assumptions'!AI299","v":1.09173660645},{"$f":"'6. UD1 Assumptions'!AK299","v":57.134215737550051},{"$f":"'6. UD1 Assumptions'!AM299","v":0},{"$f":"'6. UD1 Assumptions'!AO299","v":0},{"$f":"UD1_Sce3Recycle!M8","v":1.2172016827164203},{"$f":"UD1_Sce3Recycle!Y8","v":5.9542792813729664},{"$f":"UD1_Sce3Recycle!AK8","v":0.13662687641261401},{"$f":"UD1_Sce3Recycle!AW8","v":4.4556923942791309E-4},{"$f":"UD1_Sce3Recycle!BI8","v":1.7516266206745387E-2},{"$f":"UD1_Sce3Recycle!BU8","v":3.7908296947700082E-5},{"$f":"UD1_Sce3Recycle!CG8","v":0},{"$f":"UD1_Sce3Recycle!CS8","v":0},{"$f":"UD1_Sce3Recycle!CW8","v":7.326107584245122},{"$f":"UD1_Sce3Recycle!CY8","v":183.15268960612804},{"$f":"UD1_Sce3Recycle!DE8","v":0},{"$f":"UD1_Sce3Recycle!DH8","v":7.326107584245122},{"$f":"UD1_Sce3Recycle!DJ8","v":7.326107584245122},{"$f":"UD1_Sce3Recycle!DM8","v":183.15268960612804},{"$f":"UD1_Sce3Recycle!DO8","v":183.15268960612804},{"$f":"'6. UD1 Assumptions'!D356","v":54.586830322499999},{"$f":"'6. UD1 Assumptions'!F356","v":181.95610107499999},{"$f":"'6. UD1 Assumptions'!H356","v":43.669464257999998},{"$f":"'6. UD1 Assumptions'!J356","v":7.2782440429999999},{"$f":"'6. UD1 Assumptions'!L356","v":18.195610107499999},{"$f":"'6. UD1 Assumptions'!N356","v":1.09173660645},{"$f":"'6. UD1 Assumptions'!P356","v":57.134215737550051},{"$f":"'6. UD1 Assumptions'!R356","v":0},{"$f":"'6. UD1 Assumptions'!T356","v":0},{"$f":"UD1_Sce4WTE!M8","v":1.2172016827164203},{"$f":"UD1_Sce4WTE!Y8","v":5.9542792813729664},{"$f":"UD1_Sce4WTE!AK8","v":0.13662687641261401},{"$f":"UD1_Sce4WTE!AW8","v":4.4556923942791309E-4},{"$f":"UD1_Sce4WTE!BI8","v":1.7516266206745387E-2},{"$f":"UD1_Sce4WTE!BU8","v":3.7908296947700082E-5},{"$f":"UD1_Sce4WTE!CG8","v":0},{"$f":"UD1_Sce4WTE!CS8","v":0},{"$f":"UD1_Sce4WTE!CW8","v":7.326107584245122},{"$f":"UD1_Sce4WTE!CY8","v":183.15268960612804},{"$f":"UD1_Sce4WTE!DE8","v":0},{"$f":"UD1_Sce4WTE!DH8","v":7.326107584245122},{"$f":"UD1_Sce4WTE!DJ8","v":7.326107584245122},{"$f":"UD1_Sce4WTE!DM8","v":183.15268960612804},{"$f":"UD1_Sce4WTE!DO8","v":183.15268960612804},null,null,null,null,null,null,null,null,null,null,null,null,2002,183.15268960612804,287.89818348632707,183.15268960612804,183.15268960612804,183.15268960612804]
[2003,{"$f":"'6. UD1 Assumptions'!D9","v":1.176323},{"$f":"'6. UD1 Assumptions'!F9","v":316.62},{"$f":"'6. UD1 Assumptions'!H9","v":372.44738826000003},{"$f":"'6. UD1 Assumptions'!N9","v":372.44738826000003},{"$f":"'6. UD1 Assumptions'!D68","v":0.15},{"$f":"'6. UD1 Assumptions'!F68","v":0.5},{"$f":"'6. UD1 Assumptions'!H68","v":0.11999999999999998},{"$f":"'6. UD1 Assumptions'!J68","v":0.02},{"$f":"'6. UD1 Assumptions'!L68","v":0.05},{"$f":"'6. UD1 Assumptions'!N68","v":3.0000000000000001E-3},{"$f":"'6. UD1 Assumptions'!P68","v":0.157},{"$f":"'6. UD1 Assumptions'!R68","v":0},{"$f":"'6. UD1 Assumptions'!T68","v":0},{"$f":"'6. UD1 Assumptions'!D243","v":55.867108239000004},{"$f":"'6. UD1 Assumptions'!F243","v":186.22369413000001},{"$f":"'6. UD1 Assumptions'!H243","v":44.693686591199999},{"$f":"'6. UD1 Assumptions'!J243","v":7.4489477652000007},{"$f":"'6. UD1 Assumptions'!L243","v":18.622369413000001},{"$f":"'6. UD1 Assumptions'!N243","v":1.1173421647800001},{"$f":"'6. UD1 Assumptions'!P243","v":58.474239956820007},{"$f":"'6. UD1 Assumptions'!R243","v":0},{"$f":"'6. UD1 Assumptions'!T243","v":0},{"$f":"UD1_BAUCH4!M9","v":2.5255521402324344},{"$f":"UD1_BAUCH4!Y9","v":13.386581225175485},{"$f":"UD1_BAUCH4!AK9","v":0.3192912234405868},{"$f":"UD1_BAUCH4!AW9","v":1.0560745064964361E-3},{"$f":"UD1_BAUCH4!BI9","v":4.0934772235972666E-2},{"$f":"UD1_BAUCH4!BU9","v":8.9304110079566919E-5},{"$f":"UD1_BAUCH4!CG9","v":0},{"$f":"UD1_BAUCH4!CS9","v":0},{"$f":"UD1_BAUCH4!CW9","v":16.273504739701053},{"$f":"UD1_BAUCH4!CY9","v":406.8376184925263},{"$f":"UD1_BAUCH4!CW9","v":16.273504739701053},{"$f":"UD1_BAUCH4!DH9","v":16.273504739701053},{"$f":"UD1_BAUCH4!DJ9","v":16.273504739701053},{"$f":"UD1_BAUCH4!DM9","v":406.8376184925263},{"$f":"UD1_BAUCH4!DO9","v":406.8376184925263},{"$f":"'6. UD1 Assumptions'!Y243","v":55.867108239000004},{"$f":"'6. UD1 Assumptions'!AA243","v":186.22369413000001},{"$f":"'6. UD1 Assumptions'!AC243","v":44.693686591199999},{"$f":"'6. UD1 Assumptions'!AE243","v":7.4489477652000007},{"$f":"'6. UD1 Assumptions'!AG243","v":18.622369413000001},{"$f":"'6. UD1 Assumptions'!AI243","v":1.1173421647800001},{"$f":"'6. UD1 Assumptions'!AK243","v":58.474239956820043},{"$f":"'6. UD1 Assumptions'!AM243","v":0},{"$f":"'6. UD1 Assumptions'!AO243","v":0},{"$f":"UD1_Sce1LFG!M9","v":2.9085229042151601},{"$f":"UD1_Sce1LFG!Y9","v":16.354197470515807},{"$f":"UD1_Sce1LFG!AK9","v":0.40246253970817458},{"$f":"UD1_Sce1LFG!AW9","v":1.3469808890498882E-3},{"$f":"UD1_Sce1LFG!BI9","v":5.1597761501048028E-2},{"$f":"UD1_Sce1LFG!BU9","v":1.1332247773226657E-4},{"$f":"UD1_Sce1LFG!CG9","v":0},{"$f":"UD1_Sce1LFG!CS9","v":0},{"$f":"UD1_Sce1LFG!CW9","v":19.718240979306973},{"$f":"UD1_Sce1LFG!CY9","v":492.95602448267431},{"$f":"UD1_Sce1LFG!DE9","v":0},{"$f":"UD1_Sce1LFG!DH9","v":19.718240979306973},{"$f":"UD1_Sce1LFG!DJ9","v":19.718240979306973},{"$f":"UD1_Sce1LFG!DM9","v":492.95602448267431},{"$f":"UD1_Sce1LFG!DO9","v":492.95602448267431},{"$f":"'6. UD1 Assumptions'!D300","v":55.867108239000004},{"$f":"'6. UD1 Assumptions'!F300","v":186.22369413000001},{"$f":"'6. UD1 Assumptions'!H300","v":44.693686591199999},{"$f":"'6. UD1 Assumptions'!J300","v":7.4489477652000007},{"$f":"'6. UD1 Assumptions'!L300","v":18.622369413000001},{"$f":"'6. UD1 Assumptions'!N300","v":1.1173421647800001},{"$f":"'6. UD1 Assumptions'!P300","v":58.474239956820043},{"$f":"'6. UD1 Assumptions'!R300","v":0},{"$f":"'6. UD1 Assumptions'!T300","v":0},{"$f":"UD1_Sce2Comp!M9","v":2.5255521402324344},{"$f":"UD1_Sce2Comp!Y9","v":13.386581225175485},{"$f":"UD1_Sce2Comp!AK9","v":0.3192912234405868},{"$f":"UD1_Sce2Comp!AW9","v":1.0560745064964361E-3},{"$f":"UD1_Sce2Comp!BI9","v":4.0934772235972666E-2},{"$f":"UD1_Sce2Comp!BU9","v":8.9304110079566919E-5},{"$f":"UD1_Sce2Comp!CG9","v":0},{"$f":"UD1_Sce2Comp!CS9","v":0},{"$f":"UD1_Sce2Comp!CW9","v":16.273504739701053},{"$f":"UD1_Sce2Comp!CY9","v":406.8376184925263},{"$f":"UD1_Sce2Comp!DE9","v":0},{"$f":"UD1_Sce2Comp!DH9","v":16.273504739701053},{"$f":"UD1_Sce2Comp!DJ9","v":16.273504739701053},{"$f":"UD1_Sce2Comp!DM9","v":406.8376184925263},{"$f":"UD1_Sce2Comp!DO9","v":406.8376184925263},{"$f":"'6. UD1 Assumptions'!Y300","v":55.867108239000004},{"$f":"'6. UD1 Assumptions'!AA300","v":186.22369413000001},{"$f":"'6. UD1 Assumptions'!AC300","v":44.693686591199999},{"$f":"'6. UD1 Assumptions'!AE300","v":7.4489477652000007},{"$f":"'6. UD1 Assumptions'!AG300","v":18.622369413000001},{"$f":"'6. UD1 Assumptions'!AI300","v":1.1173421647800001},{"$f":"'6. UD1 Assumptions'!AK300","v":58.474239956820043},{"$f":"'6. UD1 Assumptions'!AM300","v":0},{"$f":"'6. UD1 Assumptions'!AO300","v":0},{"$f":"UD1_Sce3Recycle!M9","v":2.5255521402324344},{"$f":"UD1_Sce3Recycle!Y9","v":13.386581225175485},{"$f":"UD1_Sce3Recycle!AK9","v":0.3192912234405868},{"$f":"UD1_Sce3Recycle!AW9","v":1.0560745064964361E-3},{"$f":"UD1_Sce3Recycle!BI9","v":4.0934772235972666E-2},{"$f":"UD1_Sce3Recycle!BU9","v":8.9304110079566919E-5},{"$f":"UD1_Sce3Recycle!CG9","v":0},{"$f":"UD1_Sce3Recycle!CS9","v":0},{"$f":"UD1_Sce3Recycle!CW9","v":16.273504739701053},{"$f":"UD1_Sce3Recycle!CY9","v":406.8376184925263},{"$f":"UD1_Sce3Recycle!DE9","v":0},{"$f":"UD1_Sce3Recycle!DH9","v":16.273504739701053},{"$f":"UD1_Sce3Recycle!DJ9","v":16.273504739701053},{"$f":"UD1_Sce3Recycle!DM9","v":406.8376184925263},{"$f":"UD1_Sce3Recycle!DO9","v":406.8376184925263},{"$f":"'6. UD1 Assumptions'!D357","v":55.867108239000004},{"$f":"'6. UD1 Assumptions'!F357","v":186.22369413000001},{"$f":"'6. UD1 Assumptions'!H357","v":44.693686591199999},{"$f":"'6. UD1 Assumptions'!J357","v":7.4489477652000007},{"$f":"'6. UD1 Assumptions'!L357","v":18.622369413000001},{"$f":"'6. UD1 Assumptions'!N357","v":1.1173421647800001},{"$f":"'6. UD1 Assumptions'!P357","v":58.474239956820043},{"$f":"'6. UD1 Assumptions'!R357","v":0},{"$f":"'6. UD1 Assumptions'!T357","v":0},{"$f":"UD1_Sce4WTE!M9","v":2.5255521402324344},{"$f":"UD1_Sce4WTE!Y9","v":13.386581225175485},{"$f":"UD1_Sce4WTE!AK9","v":0.3192912234405868},{"$f":"UD1_Sce4WTE!AW9","v":1.0560745064964361E-3},{"$f":"UD1_Sce4WTE!BI9","v":4.0934772235972666E-2},{"$f":"UD1_Sce4WTE!BU9","v":8.9304110079566919E-5},{"$f":"UD1_Sce4WTE!CG9","v":0},{"$f":"UD1_Sce4WTE!CS9","v":0},{"$f":"UD1_Sce4WTE!CW9","v":16.273504739701053},{"$f":"UD1_Sce4WTE!CY9","v":406.8376184925263},{"$f":"UD1_Sce4WTE!DE9","v":0},{"$f":"UD1_Sce4WTE!DH9","v":16.273504739701053},{"$f":"UD1_Sce4WTE!DJ9","v":16.273504739701053},{"$f":"UD1_Sce4WTE!DM9","v":406.8376184925263},{"$f":"UD1_Sce4WTE!DO9","v":406.8376184925263},null,null,null,null,null,null,null,null,null,null,null,null,2003,406.8376184925263,492.95602448267431,406.8376184925263,406.8376184925263,406.8376184925263]
[2004,{"$f":"'6. UD1 Assumptions'!D10","v":1.1835329999999999},{"$f":"'6. UD1 Assumptions'!F10","v":322.08999999999997},{"$f":"'6. UD1 Assumptions'!H10","v":381.20414396999996},{"$f":"'6. UD1 Assumptions'!N10","v":381.20414396999996},{"$f":"'6. UD1 Assumptions'!D69","v":0.15},{"$f":"'6. UD1 Assumptions'!F69","v":0.5},{"$f":"'6. UD1 Assumptions'!H69","v":0.12000000000000001},{"$f":"'6. UD1 Assumptions'!J69","v":0.02},{"$f":"'6. UD1 Assumptions'!L69","v":0.05},{"$f":"'6. UD1 Assumptions'!N69","v":3.0000000000000001E-3},{"$f":"'6. UD1 Assumptions'!P69","v":0.157},{"$f":"'6. UD1 Assumptions'!R69","v":0},{"$f":"'6. UD1 Assumptions'!T69","v":0},{"$f":"'6. UD1 Assumptions'!D244","v":57.180621595499993},{"$f":"'6. UD1 Assumptions'!F244","v":190.60207198499998},{"$f":"'6. UD1 Assumptions'!H244","v":45.744497276399997},{"$f":"'6. UD1 Assumptions'!J244","v":7.6240828793999995},{"$f":"'6. UD1 Assumptions'!L244","v":19.060207198499999},{"$f":"'6. UD1 Assumptions'!N244","v":1.1436124319099998},{"$f":"'6. UD1 Assumptions'!P244","v":59.849050603289996},{"$f":"'6. UD1 Assumptions'!R244","v":0},{"$f":"'6. UD1 Assumptions'!T244","v":0},{"$f":"UD1_BAUCH4!M10","v":3.4426634657797832},{"$f":"UD1_BAUCH4!Y10","v":19.85310231470854},{"$f":"UD1_BAUCH4!AK10","v":0.49410717609507754},{"$f":"UD1_BAUCH4!AW10","v":1.6602599077024567E-3},{"$f":"UD1_BAUCH4!BI10","v":6.3347073858343275E-2},{"$f":"UD1_BAUCH4!BU10","v":1.3944211764247352E-4},{"$f":"UD1_BAUCH4!CG10","v":0},{"$f":"UD1_BAUCH4!CS10","v":0},{"$f":"UD1_BAUCH4!CW10","v":23.855019732467088},{"$f":"UD1_BAUCH4!CY10","v":596.37549331167725},{"$f":"UD1_BAUCH4!CW10","v":23.855019732467088},{"$f":"UD1_BAUCH4!DH10","v":23.855019732467088},{"$f":"UD1_BAUCH4!DJ10","v":23.855019732467088},{"$f":"UD1_BAUCH4!DM10","v":596.37549331167725},{"$f":"UD1_BAUCH4!DO10","v":596.37549331167725},{"$f":"'6. UD1 Assumptions'!Y244","v":57.180621595499993},{"$f":"'6. UD1 Assumptions'!AA244","v":190.60207198499998},{"$f":"'6. UD1 Assumptions'!AC244","v":45.744497276399997},{"$f":"'6. UD1 Assumptions'!AE244","v":7.6240828793999995},{"$f":"'6. UD1 Assumptions'!AG244","v":19.060207198499999},{"$f":"'6. UD1 Assumptions'!AI244","v":1.1436124319099998},{"$f":"'6. UD1 Assumptions'!AK244","v":59.849050603289982},{"$f":"'6. UD1 Assumptions'!AM244","v":0},{"$f":"'6. UD1 Assumptions'!AO244","v":0},{"$f":"UD1_Sce1LFG!M10","v":3.6993764459229874},{"$f":"UD1_Sce1LFG!Y10","v":22.356775730062033},{"$f":"UD1_Sce1LFG!AK10","v":0.57165559737641947},{"$f":"UD1_Sce1LFG!AW10","v":1.9411606863199656E-3},{"$f":"UD1_Sce1LFG!BI10","v":7.3289179150823017E-2},{"$f":"UD1_Sce1LFG!BU10","v":1.6228909568219755E-4},{"$f":"UD1_Sce1LFG!CG10","v":0},{"$f":"UD1_Sce1LFG!CS10","v":0},{"$f":"UD1_Sce1LFG!CW10","v":26.703200402294264},{"$f":"UD1_Sce1LFG!CY10","v":667.58001005735662},{"$f":"UD1_Sce1LFG!DE10","v":0},{"$f":"UD1_Sce1LFG!DH10","v":26.703200402294264},{"$f":"UD1_Sce1LFG!DJ10","v":26.703200402294264},{"$f":"UD1_Sce1LFG!DM10","v":667.58001005735662},{"$f":"UD1_Sce1LFG!DO10","v":667.58001005735662},{"$f":"'6. UD1 Assumptions'!D301","v":57.180621595499993},{"$f":"'6. UD1 Assumptions'!F301","v":190.60207198499998},{"$f":"'6. UD1 Assumptions'!H301","v":45.744497276399997},{"$f":"'6. UD1 Assumptions'!J301","v":7.6240828793999995},{"$f":"'6. UD1 Assumptions'!L301","v":19.060207198499999},{"$f":"'6. UD1 Assumptions'!N301","v":1.1436124319099998},{"$f":"'6. UD1 Assumptions'!P301","v":59.849050603289982},{"$f":"'6. UD1 Assumptions'!R301","v":0},{"$f":"'6. UD1 Assumptions'!T301","v":0},{"$f":"UD1_Sce2Comp!M10","v":3.4426634657797832},{"$f":"UD1_Sce2Comp!Y10","v":19.85310231470854},{"$f":"UD1_Sce2Comp!AK10","v":0.49410717609507754},{"$f":"UD1_Sce2Comp!AW10","v":1.6602599077024567E-3},{"$f":"UD1_Sce2Comp!BI10","v":6.3347073858343275E-2},{"$f":"UD1_Sce2Comp!BU10","v":1.3944211764247352E-4},{"$f":"UD1_Sce2Comp!CG10","v":0},{"$f":"UD1_Sce2Comp!CS10","v":0},{"$f":"UD1_Sce2Comp!CW10","v":23.855019732467088},{"$f":"UD1_Sce2Comp!CY10","v":596.37549331167725},{"$f":"UD1_Sce2Comp!DE10","v":0},{"$f":"UD1_Sce2Comp!DH10","v":23.855019732467088},{"$f":"UD1_Sce2Comp!DJ10","v":23.855019732467088},{"$f":"UD1_Sce2Comp!DM10","v":596.37549331167725},{"$f":"UD1_Sce2Comp!DO10","v":596.37549331167725},{"$f":"'6. UD1 Assumptions'!Y301","v":57.180621595499993},{"$f":"'6. UD1 Assumptions'!AA301","v":190.60207198499998},{"$f":"'6. UD1 Assumptions'!AC301","v":45.744497276399997},{"$f":"'6. UD1 Assumptions'!AE301","v":7.6240828793999995},{"$f":"'6. UD1 Assumptions'!AG301","v":19.060207198499999},{"$f":"'6. UD1 Assumptions'!AI301","v":1.1436124319099998},{"$f":"'6. UD1 Assumptions'!AK301","v":59.849050603289982},{"$f":"'6. UD1 Assumptions'!AM301","v":0},{"$f":"'6. UD1 Assumptions'!AO301","v":0},{"$f":"UD1_Sce3Recycle!M10","v":3.4426634657797832},{"$f":"UD1_Sce3Recycle!Y10","v":19.85310231470854},{"$f":"UD1_Sce3Recycle!AK10","v":0.49410717609507754},{"$f":"UD1_Sce3Recycle!AW10","v":1.6602599077024567E-3},{"$f":"UD1_Sce3Recycle!BI10","v":6.3347073858343275E-2},{"$f":"UD1_Sce3Recycle!BU10","v":1.3944211764247352E-4},{"$f":"UD1_Sce3Recycle!CG10","v":0},{"$f":"UD1_Sce3Recycle!CS10","v":0},{"$f":"UD1_Sce3Recycle!CW10","v":23.855019732467088},{"$f":"UD1_Sce3Recycle!CY10","v":596.37549331167725},{"$f":"UD1_Sce3Recycle!DE10","v":0},{"$f":"UD1_Sce3Recycle!DH10","v":23.855019732467088},{"$f":"UD1_Sce3Recycle!DJ10","v":23.855019732467088},{"$f":"UD1_Sce3Recycle!DM10","v":596.37549331167725},{"$f":"UD1_Sce3Recycle!DO10","v":596.37549331167725},{"$f":"'6. UD1 Assumptions'!D358","v":57.180621595499993},{"$f":"'6. UD1 Assumptions'!F358","v":190.60207198499998},{"$f":"'6. UD1 Assumptions'!H358","v":45.744497276399997},{"$f":"'6. UD1 Assumptions'!J358","v":7.6240828793999995},{"$f":"'6. UD1 Assumptions'!L358","v":19.060207198499999},{"$f":"'6. UD1 Assumptions'!N358","v":1.1436124319099998},{"$f":"'6. UD1 Assumptions'!P358","v":59.849050603289982},{"$f":"'6. UD1 Assumptions'!R358","v":0},{"$f":"'6. UD1 Assumptions'!T358","v":0},{"$f":"UD1_Sce4WTE!M10","v":3.4426634657797832},{"$f":"UD1_Sce4WTE!Y10","v":19.85310231470854},{"$f":"UD1_Sce4WTE!AK10","v":0.49410717609507754},{"$f":"UD1_Sce4WTE!AW10","v":1.6602599077024567E-3},{"$f":"UD1_Sce4WTE!BI10","v":6.3347073858343275E-2},{"$f":"UD1_Sce4WTE!BU10","v":1.3944211764247352E-4},{"$f":"UD1_Sce4WTE!CG10","v":0},{"$f":"UD1_Sce4WTE!CS10","v":0},{"$f":"UD1_Sce4WTE!CW10","v":23.855019732467088},{"$f":"UD1_Sce4WTE!CY10","v":596.37549331167725},{"$f":"UD1_Sce4WTE!DE10","v":0},{"$f":"UD1_Sce4WTE!DH10","v":23.855019732467088},{"$f":"UD1_Sce4WTE!DJ10","v":23.855019732467088},{"$f":"UD1_Sce4WTE!DM10","v":596.37549331167725},{"$f":"UD1_Sce4WTE!DO10","v":596.37549331167725},null,null,null,null,null,null,null,null,null,null,null,null,2004,596.37549331167725,667.58001005735662,596.37549331167725,596.37549331167725,596.37549331167725]
[2005,{"$f":"'6. UD1 Assumptions'!D11","v":1.190361},{"$f":"'6. UD1 Assumptions'!F11","v":327.78},{"$f":"'6. UD1 Assumptions'!H11","v":390.17652857999997},{"$f":"'6. UD1 Assumptions'!N11","v":390.17652858000002},{"$f":"'6. UD1 Assumptions'!D70","v":0.15},{"$f":"'6. UD1 Assumptions'!F70","v":0.5},{"$f":"'6. UD1 Assumptions'!H70","v":0.12000000000000001},{"$f":"'6. UD1 Assumptions'!J70","v":0.02},{"$f":"'6. UD1 Assumptions'!L70","v":0.05},{"$f":"'6. UD1 Assumptions'!N70","v":3.0000000000000001E-3},{"$f":"'6. UD1 Assumptions'!P70","v":0.157},{"$f":"'6. UD1 Assumptions'!R70","v":1.515467888732222E-2},{"$f":"'6. UD1 Assumptions'!T70","v":1.3759259224377614E-3},{"$f":"'6. UD1 Assumptions'!D245","v":58.526479286999994},{"$f":"'6. UD1 Assumptions'!F245","v":195.08826428999998},{"$f":"'6. UD1 Assumptions'!H245","v":46.821183429599998},{"$f":"'6. UD1 Assumptions'!J245","v":7.8035305715999996},{"$f":"'6. UD1 Assumptions'!L245","v":19.508826428999999},{"$f":"'6. UD1 Assumptions'!N245","v":1.17052958574},{"$f":"'6. UD1 Assumptions'!P245","v":61.257714987059998},{"$f":"'6. UD1 Assumptions'!R245","v":5.9130000000000003},{"$f":"'6. UD1 Assumptions'!T245","v":0.53685400000000005},{"$f":"UD1_BAUCH4!M11","v":4.0985602789162243},{"$f":"UD1_BAUCH4!Y11","v":25.509920028187786},{"$f":"UD1_BAUCH4!AK11","v":0.66172217423894053},{"$f":"UD1_BAUCH4!AW11","v":2.2587238519097223E-3},{"$f":"UD1_BAUCH4!BI11","v":8.4836176184479556E-2},{"$f":"UD1_BAUCH4!BU11","v":1.8841608176859966E-4},{"$f":"UD1_BAUCH4!CG11","v":0},{"$f":"UD1_BAUCH4!CS11","v":0},{"$f":"UD1_BAUCH4!CW11","v":30.357485797461109},{"$f":"UD1_BAUCH4!CY11","v":758.93714493652772},{"$f":"UD1_BAUCH4!CW11","v":30.357485797461109},{"$f":"UD1_BAUCH4!DH11","v":30.357485797461109},{"$f":"UD1_BAUCH4!DJ11","v":30.357485797461109},{"$f":"UD1_BAUCH4!DM11","v":758.93714493652772},{"$f":"UD1_BAUCH4!DO11","v":758.93714493652772},{"$f":"'6. UD1 Assumptions'!Y245","v":58.526479286999994},{"$f":"'6. UD1 Assumptions'!AA245","v":195.08826428999998},{"$f":"'6. UD1 Assumptions'!AC245","v":46.821183429599998},{"$f":"'6. UD1 Assumptions'!AE245","v":7.8035305715999996},{"$f":"'6. UD1 Assumptions'!AG245","v":19.508826428999999},{"$f":"'6. UD1 Assumptions'!AI245","v":1.17052958574},{"$f":"'6. UD1 Assumptions'!AK245","v":54.807860987059996},{"$f":"'6. UD1 Assumptions'!AM245","v":5.9130000000000003},{"$f":"'6. UD1 Assumptions'!AO245","v":0.53685400000000005},{"$f":"UD1_Sce1LFG!M11","v":4.2706401355837649},{"$f":"UD1_Sce1LFG!Y11","v":27.622181200969241},{"$f":"UD1_Sce1LFG!AK11","v":0.7340278429851268},{"$f":"UD1_Sce1LFG!AW11","v":2.5299631651737567E-3},{"$f":"UD1_Sce1LFG!BI11","v":9.4106133716041887E-2},{"$f":"UD1_Sce1LFG!BU11","v":2.1014879954090677E-4},{"$f":"UD1_Sce1LFG!CG11","v":0},{"$f":"UD1_Sce1LFG!CS11","v":0},{"$f":"UD1_Sce1LFG!CW11","v":32.723695425218892},{"$f":"UD1_Sce1LFG!CY11","v":818.09238563047234},{"$f":"UD1_Sce1LFG!DE11","v":0},{"$f":"UD1_Sce1LFG!DH11","v":32.723695425218892},{"$f":"UD1_Sce1LFG!DJ11","v":32.723695425218892},{"$f":"UD1_Sce1LFG!DM11","v":818.09238563047234},{"$f":"UD1_Sce1LFG!DO11","v":818.09238563047234},{"$f":"'6. UD1 Assumptions'!D302","v":58.526479286999994},{"$f":"'6. UD1 Assumptions'!F302","v":195.08826428999998},{"$f":"'6. UD1 Assumptions'!H302","v":46.821183429599998},{"$f":"'6. UD1 Assumptions'!J302","v":7.8035305715999996},{"$f":"'6. UD1 Assumptions'!L302","v":19.508826428999999},{"$f":"'6. UD1 Assumptions'!N302","v":1.17052958574},{"$f":"'6. UD1 Assumptions'!P302","v":54.807860987059996},{"$f":"'6. UD1 Assumptions'!R302","v":5.9130000000000003},{"$f":"'6. UD1 Assumptions'!T302","v":0.53685400000000005},{"$f":"UD1_Sce2Comp!M11","v":4.0985602789162243},{"$f":"UD1_Sce2Comp!Y11","v":25.509920028187786},{"$f":"UD1_Sce2Comp!AK11","v":0.66172217423894053},{"$f":"UD1_Sce2Comp!AW11","v":2.2587238519097223E-3},{"$f":"UD1_Sce2Comp!BI11","v":8.4836176184479556E-2},{"$f":"UD1_Sce2Comp!BU11","v":1.8841608176859966E-4},{"$f":"UD1_Sce2Comp!CG11","v":0},{"$f":"UD1_Sce2Comp!CS11","v":0},{"$f":"UD1_Sce2Comp!CW11","v":30.357485797461109},{"$f":"UD1_Sce2Comp!CY11","v":758.93714493652772},{"$f":"UD1_Sce2Comp!DE11","v":0},{"$f":"UD1_Sce2Comp!DH11","v":30.357485797461109},{"$f":"UD1_Sce2Comp!DJ11","v":30.357485797461109},{"$f":"UD1_Sce2Comp!DM11","v":758.93714493652772},{"$f":"UD1_Sce2Comp!DO11","v":758.93714493652772},{"$f":"'6. UD1 Assumptions'!Y302","v":58.526479286999994},{"$f":"'6. UD1 Assumptions'!AA302","v":195.08826428999998},{"$f":"'6. UD1 Assumptions'!AC302","v":46.821183429599998},{"$f":"'6. UD1 Assumptions'!AE302","v":7.8035305715999996},{"$f":"'6. UD1 Assumptions'!AG302","v":19.508826428999999},{"$f":"'6. UD1 Assumptions'!AI302","v":1.17052958574},{"$f":"'6. UD1 Assumptions'!AK302","v":54.807860987059996},{"$f":"'6. UD1 Assumptions'!AM302","v":5.9130000000000003},{"$f":"'6. UD1 Assumptions'!AO302","v":0.53685400000000005},{"$f":"UD1_Sce3Recycle!M11","v":4.0985602789162243},{"$f":"UD1_Sce3Recycle!Y11","v":25.509920028187786},{"$f":"UD1_Sce3Recycle!AK11","v":0.66172217423894053},{"$f":"UD1_Sce3Recycle!AW11","v":2.2587238519097223E-3},{"$f":"UD1_Sce3Recycle!BI11","v":8.4836176184479556E-2},{"$f":"UD1_Sce3Recycle!BU11","v":1.8841608176859966E-4},{"$f":"UD1_Sce3Recycle!CG11","v":0},{"$f":"UD1_Sce3Recycle!CS11","v":0},{"$f":"UD1_Sce3Recycle!CW11","v":30.357485797461109},{"$f":"UD1_Sce3Recycle!CY11","v":758.93714493652772},{"$f":"UD1_Sce3Recycle!DE11","v":0},{"$f":"UD1_Sce3Recycle!DH11","v":30.357485797461109},{"$f":"UD1_Sce3Recycle!DJ11","v":30.357485797461109},{"$f":"UD1_Sce3Recycle!DM11","v":758.93714493652772},{"$f":"UD1_Sce3Recycle!DO11","v":758.93714493652772},{"$f":"'6. UD1 Assumptions'!D359","v":58.526479286999994},{"$f":"'6. UD1 Assumptions'!F359","v":195.08826428999998},{"$f":"'6. UD1 Assumptions'!H359","v":46.821183429599998},{"$f":"'6. UD1 Assumptions'!J359","v":7.8035305715999996},{"$f":"'6. UD1 Assumptions'!L359","v":19.508826428999999},{"$f":"'6. UD1 Assumptions'!N359","v":1.17052958574},{"$f":"'6. UD1 Assumptions'!P359","v":54.807860987059996},{"$f":"'6. UD1 Assumptions'!R359","v":5.9130000000000003},{"$f":"'6. UD1 Assumptions'!T359","v":0.53685400000000005},{"$f":"UD1_Sce4WTE!M11","v":4.0985602789162243},{"$f":"UD1_Sce4WTE!Y11","v":25.509920028187786},{"$f":"UD1_Sce4WTE!AK11","v":0.66172217423894053},{"$f":"UD1_Sce4WTE!AW11","v":2.2587238519097223E-3},{"$f":"UD1_Sce4WTE!BI11","v":8.4836176184479556E-2},{"$f":"UD1_Sce4WTE!BU11","v":1.8841608176859966E-4},{"$f":"UD1_Sce4WTE!CG11","v":0},{"$f":"UD1_Sce4WTE!CS11","v":0},{"$f":"UD1_Sce4WTE!CW11","v":30.357485797461109},{"$f":"UD1_Sce4WTE!CY11","v":758.93714493652772},{"$f":"UD1_Sce4WTE!DE11","v":0},{"$f":"UD1_Sce4WTE!DH11","v":30.357485797461109},{"$f":"UD1_Sce4WTE!DJ11","v":30.357485797461109},{"$f":"UD1_Sce4WTE!DM11","v":758.93714493652772},{"$f":"UD1_Sce4WTE!DO11","v":758.93714493652772},null,null,null,null,null,null,null,null,null,null,null,null,2005,758.93714493652772,818.09238563047234,758.93714493652772,758.93714493652772,758.93714493652772]
[2006,{"$f":"'6. UD1 Assumptions'!D12","v":1.195676},{"$f":"'6. UD1 Assumptions'!F12","v":340.43},{"$f":"'6. UD1 Assumptions'!H12","v":407.04398068},{"$f":"'6. UD1 Assumptions'!N12","v":407.04398068},{"$f":"'6. UD1 Assumptions'!D71","v":0.15},{"$f":"'6. UD1 Assumptions'!F71","v":0.5},{"$f":"'6. UD1 Assumptions'!H71","v":0.11999999999999998},{"$f":"'6. UD1 Assumptions'!J71","v":2.0000000000000004E-2},{"$f":"'6. UD1 Assumptions'!L71","v":0.05},{"$f":"'6. UD1 Assumptions'!N71","v":3.0000000000000001E-3},{"$f":"'6. UD1 Assumptions'!P71","v":0.157},{"$f":"'6. UD1 Assumptions'!R71","v":1.979147311438385E-2},{"$f":"'6. UD1 Assumptions'!T71","v":1.2254842810024379E-3},{"$f":"'6. UD1 Assumptions'!D246","v":61.056597101999998},{"$f":"'6. UD1 Assumptions'!F246","v":203.52199034},{"$f":"'6. UD1 Assumptions'!H246","v":48.845277681599995},{"$f":"'6. UD1 Assumptions'!J246","v":8.140879613600001},{"$f":"'6. UD1 Assumptions'!L246","v":20.352199034000002},{"$f":"'6. UD1 Assumptions'!N246","v":1.22113194204},{"$f":"'6. UD1 Assumptions'!P246","v":63.905904966759998},{"$f":"'6. UD1 Assumptions'!R246","v":8.0559999999999992},{"$f":"'6. UD1 Assumptions'!T246","v":0.49882600000000005},{"$f":"UD1_BAUCH4!M12","v":4.5803727795612215},{"$f":"UD1_BAUCH4!Y12","v":30.488574917804542},{"$f":"UD1_BAUCH4!AK12","v":0.82273675410039626},{"$f":"UD1_BAUCH4!AW12","v":2.8520339495630227E-3},{"$f":"UD1_BAUCH4!BI12","v":0.10547907103851234},{"$f":"UD1_BAUCH4!BU12","v":2.3631432256290515E-4},{"$f":"UD1_BAUCH4!CG12","v":2.6213334019150694E-3},{"$f":"UD1_BAUCH4!CS12","v":6.2946876413223773E-4},{"$f":"UD1_BAUCH4!CW12","v":36.003502672942844},{"$f":"UD1_BAUCH4!CY12","v":900.08756682357114},{"$f":"UD1_BAUCH4!CW12","v":36.003502672942844},{"$f":"UD1_BAUCH4!DH12","v":36.003502672942844},{"$f":"UD1_BAUCH4!DJ12","v":36.002873204178712},{"$f":"UD1_BAUCH4!DM12","v":900.08756682357114},{"$f":"UD1_BAUCH4!DO12","v":900.07183010446784},{"$f":"'6. UD1 Assumptions'!Y246","v":61.056597101999998},{"$f":"'6. UD1 Assumptions'!AA246","v":203.52199034},{"$f":"'6. UD1 Assumptions'!AC246","v":48.845277681599995},{"$f":"'6. UD1 Assumptions'!AE246","v":8.140879613600001},{"$f":"'6. UD1 Assumptions'!AG246","v":20.352199034000002},{"$f":"'6. UD1 Assumptions'!AI246","v":1.22113194204},{"$f":"'6. UD1 Assumptions'!AK246","v":55.351078966759928},{"$f":"'6. UD1 Assumptions'!AM246","v":8.0559999999999992},{"$f":"'6. UD1 Assumptions'!AO246","v":0.49882599999999999},{"$f":"UD1_Sce1LFG!M12","v":4.6957213570044125},{"$f":"UD1_Sce1LFG!Y12","v":32.270615352742865},{"$f":"UD1_Sce1LFG!AK12","v":0.89015411278350687},{"$f":"UD1_Sce1LFG!AW12","v":3.1139440995527562E-3},{"$f":"UD1_Sce1LFG!BI12","v":0.11412232215173165},{"$f":"UD1_Sce1LFG!BU12","v":2.5698712318229328E-4},{"$f":"UD1_Sce1LFG!CG12","v":2.6213334019150694E-3},{"$f":"UD1_Sce1LFG!CS12","v":6.2946876413223773E-4},{"$f":"UD1_Sce1LFG!CW12","v":37.9772348780713},{"$f":"UD1_Sce1LFG!CY12","v":949.43087195178248},{"$f":"UD1_Sce1LFG!DE12","v":0},{"$f":"UD1_Sce1LFG!DH12","v":37.9772348780713},{"$f":"UD1_Sce1LFG!DJ12","v":37.976605409307169},{"$f":"UD1_Sce1LFG!DM12","v":949.43087195178248},{"$f":"UD1_Sce1LFG!DO12","v":949.41513523267918},{"$f":"'6. UD1 Assumptions'!D303","v":61.056597101999998},{"$f":"'6. UD1 Assumptions'!F303","v":203.52199034},{"$f":"'6. UD1 Assumptions'!H303","v":48.845277681599995},{"$f":"'6. UD1 Assumptions'!J303","v":8.140879613600001},{"$f":"'6. UD1 Assumptions'!L303","v":20.352199034000002},{"$f":"'6. UD1 Assumptions'!N303","v":1.22113194204},{"$f":"'6. UD1 Assumptions'!P303","v":55.351078966759928},{"$f":"'6. UD1 Assumptions'!R303","v":8.0559999999999992},{"$f":"'6. UD1 Assumptions'!T303","v":0.49882600000000005},{"$f":"UD1_Sce2Comp!M12","v":4.5803727795612215},{"$f":"UD1_Sce2Comp!Y12","v":30.488574917804542},{"$f":"UD1_Sce2Comp!AK12","v":0.82273675410039626},{"$f":"UD1_Sce2Comp!AW12","v":2.8520339495630227E-3},{"$f":"UD1_Sce2Comp!BI12","v":0.10547907103851234},{"$f":"UD1_Sce2Comp!BU12","v":2.3631432256290515E-4},{"$f":"UD1_Sce2Comp!CG12","v":2.6213334019150694E-3},{"$f":"UD1_Sce2Comp!CS12","v":6.2946876413223773E-4},{"$f":"UD1_Sce2Comp!CW12","v":36.003502672942844},{"$f":"UD1_Sce2Comp!CY12","v":900.08756682357114},{"$f":"UD1_Sce2Comp!DE12","v":0},{"$f":"UD1_Sce2Comp!DH12","v":36.003502672942844},{"$f":"UD1_Sce2Comp!DJ12","v":36.002873204178712},{"$f":"UD1_Sce2Comp!DM12","v":900.08756682357114},{"$f":"UD1_Sce2Comp!DO12","v":900.07183010446784},{"$f":"'6. UD1 Assumptions'!Y303","v":61.056597101999998},{"$f":"'6. UD1 Assumptions'!AA303","v":203.52199034},{"$f":"'6. UD1 Assumptions'!AC303","v":48.845277681599995},{"$f":"'6. UD1 Assumptions'!AE303","v":8.140879613600001},{"$f":"'6. UD1 Assumptions'!AG303","v":20.352199034000002},{"$f":"'6. UD1 Assumptions'!AI303","v":1.22113194204},{"$f":"'6. UD1 Assumptions'!AK303","v":55.351078966759928},{"$f":"'6. UD1 Assumptions'!AM303","v":8.0559999999999992},{"$f":"'6. UD1 Assumptions'!AO303","v":0.49882600000000005},{"$f":"UD1_Sce3Recycle!M12","v":4.5803727795612215},{"$f":"UD1_Sce3Recycle!Y12","v":30.488574917804542},{"$f":"UD1_Sce3Recycle!AK12","v":0.82273675410039626},{"$f":"UD1_Sce3Recycle!AW12","v":2.8520339495630227E-3},{"$f":"UD1_Sce3Recycle!BI12","v":0.10547907103851234},{"$f":"UD1_Sce3Recycle!BU12","v":2.3631432256290515E-4},{"$f":"UD1_Sce3Recycle!CG12","v":2.6213334019150694E-3},{"$f":"UD1_Sce3Recycle!CS12","v":6.2946876413223773E-4},{"$f":"UD1_Sce3Recycle!CW12","v":36.003502672942844},{"$f":"UD1_Sce3Recycle!CY12","v":900.08756682357114},{"$f":"UD1_Sce3Recycle!DE12","v":0},{"$f":"UD1_Sce3Recycle!DH12","v":36.003502672942844},{"$f":"UD1_Sce3Recycle!DJ12","v":36.002873204178712},{"$f":"UD1_Sce3Recycle!DM12","v":900.08756682357114},{"$f":"UD1_Sce3Recycle!DO12","v":900.07183010446784},{"$f":"'6. UD1 Assumptions'!D360","v":61.056597101999998},{"$f":"'6. UD1 Assumptions'!F360","v":203.52199034},{"$f":"'6. UD1 Assumptions'!H360","v":48.845277681599995},{"$f":"'6. UD1 Assumptions'!J360","v":8.140879613600001},{"$f":"'6. UD1 Assumptions'!L360","v":20.352199034000002},{"$f":"'6. UD1 Assumptions'!N360","v":1.22113194204},{"$f":"'6. UD1 Assumptions'!P360","v":55.351078966759928},{"$f":"'6. UD1 Assumptions'!R360","v":8.0559999999999992},{"$f":"'6. UD1 Assumptions'!T360","v":0.49882600000000005},{"$f":"UD1_Sce4WTE!M12","v":4.5803727795612215},{"$f":"UD1_Sce4WTE!Y12","v":30.488574917804542},{"$f":"UD1_Sce4WTE!AK12","v":0.82273675410039626},{"$f":"UD1_Sce4WTE!AW12","v":2.8520339495630227E-3},{"$f":"UD1_Sce4WTE!BI12","v":0.10547907103851234},{"$f":"UD1_Sce4WTE!BU12","v":2.3631432256290515E-4},{"$f":"UD1_Sce4WTE!CG12","v":2.6213334019150694E-3},{"$f":"UD1_Sce4WTE!CS12","v":6.2946876413223773E-4},{"$f":"UD1_Sce4WTE!CW12","v":36.003502672942844},{"$f":"UD1_Sce4WTE!CY12","v":900.08756682357114},{"$f":"UD1_Sce4WTE!DE12","v":0},{"$f":"UD1_Sce4WTE!DH12","v":36.003502672942844},{"$f":"UD1_Sce4WTE!DJ12","v":36.002873204178712},{"$f":"UD1_Sce4WTE!DM12","v":900.08756682357114},{"$f":"UD1_Sce4WTE!DO12","v":900.07183010446784},null,949.41513523267884,{"$f":"AL10-EF10","v":-49.343305128211},949.41513523267884,{"$f":"BJ10-EH10","v":0},949.41513523267884,{"$f":"EJ10-CH10","v":49.343305128211},949.41513523267884,{"$f":"EL10-DF10","v":49.343305128211},949.41513523267884,{"$f":"ED10-EN10","v":-49.343305128211},null,2006,900.07183010446784,949.41513523267918,900.07183010446784,900.07183010446784,900.07183010446784]
[2007,{"$f":"'6. UD1 Assumptions'!D13","v":1.200887},{"$f":"'6. UD1 Assumptions'!F13","v":328.44},{"$f":"'6. UD1 Assumptions'!H13","v":394.41932628000001},{"$f":"'6. UD1 Assumptions'!N13","v":394.41932628000001},{"$f":"'6. UD1 Assumptions'!D72","v":0.15},{"$f":"'6. UD1 Assumptions'!F72","v":0.5},{"$f":"'6. UD1 Assumptions'!H72","v":0.12},{"$f":"'6. UD1 Assumptions'!J72","v":0.02},{"$f":"'6. UD1 Assumptions'!L72","v":0.05},{"$f":"'6. UD1 Assumptions'!N72","v":2.9999999999999996E-3},{"$f":"'6. UD1 Assumptions'!P72","v":0.157},{"$f":"'6. UD1 Assumptions'!R72","v":3.3155069056419871E-2},{"$f":"'6. UD1 Assumptions'!T72","v":2.2480947076374586E-3},{"$f":"'6. UD1 Assumptions'!D247","v":59.162898941999998},{"$f":"'6. UD1 Assumptions'!F247","v":197.20966314},{"$f":"'6. UD1 Assumptions'!H247","v":47.330319153600001},{"$f":"'6. UD1 Assumptions'!J247","v":7.8883865256000005},{"$f":"'6. UD1 Assumptions'!L247","v":19.720966314000002},{"$f":"'6. UD1 Assumptions'!N247","v":1.1832579788399999},{"$f":"'6. UD1 Assumptions'!P247","v":61.92383422596},{"$f":"'6. UD1 Assumptions'!R247","v":13.077000000000002},{"$f":"'6. UD1 Assumptions'!T247","v":0.88669200000000004},{"$f":"UD1_BAUCH4!M13","v":4.9825836240276153},{"$f":"UD1_BAUCH4!Y13","v":35.076526386137708},{"$f":"UD1_BAUCH4!AK13","v":0.98176043651229317},{"$f":"UD1_BAUCH4!AW13","v":3.4539448430661018E-3},{"$f":"UD1_BAUCH4!BI13","v":0.12586672262978116},{"$f":"UD1_BAUCH4!BU13","v":2.8434444462663983E-4},{"$f":"UD1_BAUCH4!CG13","v":6.1152230178282696E-3},{"$f":"UD1_BAUCH4!CS13","v":1.1159410559184689E-3},{"$f":"UD1_BAUCH4!CW13","v":41.177706622668836},{"$f":"UD1_BAUCH4!CY13","v":1029.442665566721},{"$f":"UD1_BAUCH4!CW13","v":41.177706622668836},{"$f":"UD1_BAUCH4!DH13","v":41.177706622668836},{"$f":"UD1_BAUCH4!DJ13","v":41.176590681612922},{"$f":"UD1_BAUCH4!DM13","v":1029.442665566721},{"$f":"UD1_BAUCH4!DO13","v":1029.4147670403231},{"$f":"'6. UD1 Assumptions'!Y247","v":59.162898941999998},{"$f":"'6. UD1 Assumptions'!AA247","v":197.20966314},{"$f":"'6. UD1 Assumptions'!AC247","v":47.330319153600001},{"$f":"'6. UD1 Assumptions'!AE247","v":7.8883865256000005},{"$f":"'6. UD1 Assumptions'!AG247","v":19.720966314000002},{"$f":"'6. UD1 Assumptions'!AI247","v":1.1832579788399999},{"$f":"'6. UD1 Assumptions'!AK247","v":47.960142225959999},{"$f":"'6. UD1 Assumptions'!AM247","v":13.077},{"$f":"'6. UD1 Assumptions'!AO247","v":0.88669200000000004},{"$f":"UD1_Sce1LFG!M13","v":5.059904087769481},{"$f":"UD1_Sce1LFG!Y13","v":36.57997120284729},{"$f":"UD1_Sce1LFG!AK13","v":1.0446199651028083},{"$f":"UD1_Sce1LFG!AW13","v":3.7068467024690206E-3},{"$f":"UD1_Sce1LFG!BI13","v":0.13392563655164208},{"$f":"UD1_Sce1LFG!BU13","v":3.0400902086263844E-4},{"$f":"UD1_Sce1LFG!CG13","v":6.1152230178282696E-3},{"$f":"UD1_Sce1LFG!CS13","v":1.1159410559184687E-3},{"$f":"UD1_Sce1LFG!CW13","v":42.829662912068301},{"$f":"UD1_Sce1LFG!CY13","v":1070.7415728017074},{"$f":"UD1_Sce1LFG!DE13","v":0},{"$f":"UD1_Sce1LFG!DH13","v":42.829662912068301},{"$f":"UD1_Sce1LFG!DJ13","v":42.828546971012379},{"$f":"UD1_Sce1LFG!DM13","v":1070.7415728017074},{"$f":"UD1_Sce1LFG!DO13","v":1070.7136742753096},{"$f":"'6. UD1 Assumptions'!D304","v":59.162898941999998},{"$f":"'6. UD1 Assumptions'!F304","v":197.20966314},{"$f":"'6. UD1 Assumptions'!H304","v":47.330319153600001},{"$f":"'6. UD1 Assumptions'!J304","v":7.8883865256000005},{"$f":"'6. UD1 Assumptions'!L304","v":19.720966314000002},{"$f":"'6. UD1 Assumptions'!N304","v":1.1832579788399999},{"$f":"'6. UD1 Assumptions'!P304","v":47.960142225959999},{"$f":"'6. UD1 Assumptions'!R304","v":13.077000000000002},{"$f":"'6. UD1 Assumptions'!T304","v":0.88669200000000004},{"$f":"UD1_Sce2Comp!M13","v":4.9825836240276153},{"$f":"UD1_Sce2Comp!Y13","v":35.076526386137708},{"$f":"UD1_Sce2Comp!AK13","v":0.98176043651229317},{"$f":"UD1_Sce2Comp!AW13","v":3.4539448430661018E-3},{"$f":"UD1_Sce2Comp!BI13","v":0.12586672262978116},{"$f":"UD1_Sce2Comp!BU13","v":2.8434444462663983E-4},{"$f":"UD1_Sce2Comp!CG13","v":6.1152230178282696E-3},{"$f":"UD1_Sce2Comp!CS13","v":1.1159410559184689E-3},{"$f":"UD1_Sce2Comp!CW13","v":41.177706622668836},{"$f":"UD1_Sce2Comp!CY13","v":1029.442665566721},{"$f":"UD1_Sce2Comp!DE13","v":0},{"$f":"UD1_Sce2Comp!DH13","v":41.177706622668836},{"$f":"UD1_Sce2Comp!DJ13","v":41.176590681612922},{"$f":"UD1_Sce2Comp!DM13","v":1029.442665566721},{"$f":"UD1_Sce2Comp!DO13","v":1029.4147670403231},{"$f":"'6. UD1 Assumptions'!Y304","v":59.162898941999998},{"$f":"'6. UD1 Assumptions'!AA304","v":197.20966314},{"$f":"'6. UD1 Assumptions'!AC304","v":47.330319153600001},{"$f":"'6. UD1 Assumptions'!AE304","v":7.8883865256000005},{"$f":"'6. UD1 Assumptions'!AG304","v":19.720966314000002},{"$f":"'6. UD1 Assumptions'!AI304","v":1.1832579788399999},{"$f":"'6. UD1 Assumptions'!AK304","v":47.960142225959999},{"$f":"'6. UD1 Assumptions'!AM304","v":13.077000000000002},{"$f":"'6. UD1 Assumptions'!AO304","v":0.88669200000000004},{"$f":"UD1_Sce3Recycle!M13","v":4.9825836240276153},{"$f":"UD1_Sce3Recycle!Y13","v":35.076526386137708},{"$f":"UD1_Sce3Recycle!AK13","v":0.98176043651229317},{"$f":"UD1_Sce3Recycle!AW13","v":3.4539448430661018E-3},{"$f":"UD1_Sce3Recycle!BI13","v":0.12586672262978116},{"$f":"UD1_Sce3Recycle!BU13","v":2.8434444462663983E-4},{"$f":"UD1_Sce3Recycle!CG13","v":6.1152230178282696E-3},{"$f":"UD1_Sce3Recycle!CS13","v":1.1159410559184689E-3},{"$f":"UD1_Sce3Recycle!CW13","v":41.177706622668836},{"$f":"UD1_Sce3Recycle!CY13","v":1029.442665566721},{"$f":"UD1_Sce3Recycle!DE13","v":0},{"$f":"UD1_Sce3Recycle!DH13","v":41.177706622668836},{"$f":"UD1_Sce3Recycle!DJ13","v":41.176590681612922},{"$f":"UD1_Sce3Recycle!DM13","v":1029.442665566721},{"$f":"UD1_Sce3Recycle!DO13","v":1029.4147670403231},{"$f":"'6. UD1 Assumptions'!D361","v":59.162898941999998},{"$f":"'6. UD1 Assumptions'!F361","v":197.20966314},{"$f":"'6. UD1 Assumptions'!H361","v":47.330319153600001},{"$f":"'6. UD1 Assumptions'!J361","v":7.8883865256000005},{"$f":"'6. UD1 Assumptions'!L361","v":19.720966314000002},{"$f":"'6. UD1 Assumptions'!N361","v":1.1832579788399999},{"$f":"'6. UD1 Assumptions'!P361","v":47.960142225959999},{"$f":"'6. UD1 Assumptions'!R361","v":13.077000000000002},{"$f":"'6. UD1 Assumptions'!T361","v":0.88669200000000004},{"$f":"UD1_Sce4WTE!M13","v":4.9825836240276153},{"$f":"UD1_Sce4WTE!Y13","v":35.076526386137708},{"$f":"UD1_Sce4WTE!AK13","v":0.98176043651229317},{"$f":"UD1_Sce4WTE!AW13","v":3.4539448430661018E-3},{"$f":"UD1_Sce4WTE!BI13","v":0.12586672262978116},{"$f":"UD1_Sce4WTE!BU13","v":2.8434444462663983E-4},{"$f":"UD1_Sce4WTE!CG13","v":6.1152230178282696E-3},{"$f":"UD1_Sce4WTE!CS13","v":1.1159410559184689E-3},{"$f":"UD1_Sce4WTE!CW13","v":41.177706622668836},{"$f":"UD1_Sce4WTE!CY13","v":1029.442665566721},{"$f":"UD1_Sce4WTE!DE13","v":0},{"$f":"UD1_Sce4WTE!DH13","v":41.177706622668836},{"$f":"UD1_Sce4WTE!DJ13","v":41.176590681612922},{"$f":"UD1_Sce4WTE!DM13","v":1029.442665566721},{"$f":"UD1_Sce4WTE!DO13","v":1029.4147670403231},null,1070.7136742753096,{"$f":"AL11-EF11","v":-41.298907234986473},1070.7136742753096,{"$f":"BJ11-EH11","v":0},1070.7136742753096,{"$f":"EJ11-CH11","v":41.298907234986473},1070.7136742753096,{"$f":"EL11-DF11","v":41.298907234986473},1070.7136742753096,-41.298907234986473,null,2007,1029.4147670403231,1070.7136742753096,1029.4147670403231,1029.4147670403231,1029.4147670403231]
[2008,{"$f":"'6. UD1 Assumptions'!D14","v":1.204955},{"$f":"'6. UD1 Assumptions'!F14","v":331.54},{"$f":"'6. UD1 Assumptions'!H14","v":399.49078070000002},{"$f":"'6. UD1 Assumptions'!N14","v":399.49078070000002},{"$f":"'6. UD1 Assumptions'!D73","v":0.15},{"$f":"'6. UD1 Assumptions'!F73","v":0.5},{"$f":"'6. UD1 Assumptions'!H73","v":0.12},{"$f":"'6. UD1 Assumptions'!J73","v":0.02},{"$f":"'6. UD1 Assumptions'!L73","v":0.05},{"$f":"'6. UD1 Assumptions'!N73","v":3.0000000000000001E-3},{"$f":"'6. UD1 Assumptions'!P73","v":0.157},{"$f":"'6. UD1 Assumptions'!R73","v":3.0408711757287366E-2},{"$f":"'6. UD1 Assumptions'!T73","v":1.9852873666078071E-3},{"$f":"'6. UD1 Assumptions'!D248","v":59.923617104999998},{"$f":"'6. UD1 Assumptions'!F248","v":199.74539035000001},{"$f":"'6. UD1 Assumptions'!H248","v":47.938893684},{"$f":"'6. UD1 Assumptions'!J248","v":7.9898156140000003},{"$f":"'6. UD1 Assumptions'!L248","v":19.974539035000003},{"$f":"'6. UD1 Assumptions'!N248","v":1.1984723421000001},{"$f":"'6. UD1 Assumptions'!P248","v":62.720052569900005},{"$f":"'6. UD1 Assumptions'!R248","v":12.148},{"$f":"'6. UD1 Assumptions'!T248","v":0.79310400000000003},{"$f":"UD1_BAUCH4!M14","v":5.1928837551962985},{"$f":"UD1_BAUCH4!Y14","v":38.657089004050519},{"$f":"UD1_BAUCH4!AK14","v":1.1233757988716979},{"$f":"UD1_BAUCH4!AW14","v":4.0134422752881012E-3},{"$f":"UD1_BAUCH4!BI14","v":0.14402253831688436},{"$f":"UD1_BAUCH4!BU14","v":3.2818497501432256E-4},{"$f":"UD1_BAUCH4!CG14","v":1.1731747231096858E-2},{"$f":"UD1_BAUCH4!CS14","v":1.9811388795927245E-3},{"$f":"UD1_BAUCH4!CW14","v":45.135425609796393},{"$f":"UD1_BAUCH4!CY14","v":1128.3856402449098},{"$f":"UD1_BAUCH4!CW14","v":45.135425609796393},{"$f":"UD1_BAUCH4!DH14","v":45.135425609796393},{"$f":"UD1_BAUCH4!DJ14","v":45.1334444709168},{"$f":"UD1_BAUCH4!DM14","v":1128.3856402449098},{"$f":"UD1_BAUCH4!DO14","v":1128.33611177292},{"$f":"'6. UD1 Assumptions'!Y248","v":59.923617104999998},{"$f":"'6. UD1 Assumptions'!AA248","v":199.74539035000001},{"$f":"'6. UD1 Assumptions'!AC248","v":47.938893684},{"$f":"'6. UD1 Assumptions'!AE248","v":7.9898156140000003},{"$f":"'6. UD1 Assumptions'!AG248","v":19.974539035000003},{"$f":"'6. UD1 Assumptions'!AI248","v":1.1984723421000001},{"$f":"'6. UD1 Assumptions'!AK248","v":49.778948569900024},{"$f":"'6. UD1 Assumptions'!AM248","v":12.148},{"$f":"'6. UD1 Assumptions'!AO248","v":0.79310400000000003},{"$f":"UD1_Sce1LFG!M14","v":5.2447132120112432},{"$f":"UD1_Sce1LFG!Y14","v":39.925492499602598},{"$f":"UD1_Sce1LFG!AK14","v":1.1819856348516955},{"$f":"UD1_Sce1LFG!AW14","v":4.2576456805091707E-3},{"$f":"UD1_Sce1LFG!BI14","v":0.15153661985278147},{"$f":"UD1_Sce1LFG!BU14","v":3.4689049855034183E-4},{"$f":"UD1_Sce1LFG!CG14","v":1.1731747231096858E-2},{"$f":"UD1_Sce1LFG!CS14","v":1.9811388795927245E-3},{"$f":"UD1_Sce1LFG!CW14","v":46.522045388608063},{"$f":"UD1_Sce1LFG!CY14","v":1163.0511347152017},{"$f":"UD1_Sce1LFG!DE14","v":0},{"$f":"UD1_Sce1LFG!DH14","v":46.522045388608063},{"$f":"UD1_Sce1LFG!DJ14","v":46.52006424972847},{"$f":"UD1_Sce1LFG!DM14","v":1163.0511347152017},{"$f":"UD1_Sce1LFG!DO14","v":1163.0016062432117},{"$f":"'6. UD1 Assumptions'!D305","v":59.923617104999998},{"$f":"'6. UD1 Assumptions'!F305","v":199.74539035000001},{"$f":"'6. UD1 Assumptions'!H305","v":47.938893684},{"$f":"'6. UD1 Assumptions'!J305","v":7.9898156140000003},{"$f":"'6. UD1 Assumptions'!L305","v":19.974539035000003},{"$f":"'6. UD1 Assumptions'!N305","v":1.1984723421000001},{"$f":"'6. UD1 Assumptions'!P305","v":49.778948569900024},{"$f":"'6. UD1 Assumptions'!R305","v":12.148},{"$f":"'6. UD1 Assumptions'!T305","v":0.79310400000000003},{"$f":"UD1_Sce2Comp!M14","v":5.1928837551962985},{"$f":"UD1_Sce2Comp!Y14","v":38.657089004050519},{"$f":"UD1_Sce2Comp!AK14","v":1.1233757988716979},{"$f":"UD1_Sce2Comp!AW14","v":4.0134422752881012E-3},{"$f":"UD1_Sce2Comp!BI14","v":0.14402253831688436},{"$f":"UD1_Sce2Comp!BU14","v":3.2818497501432256E-4},{"$f":"UD1_Sce2Comp!CG14","v":1.1731747231096858E-2},{"$f":"UD1_Sce2Comp!CS14","v":1.9811388795927245E-3},{"$f":"UD1_Sce2Comp!CW14","v":45.135425609796393},{"$f":"UD1_Sce2Comp!CY14","v":1128.3856402449098},{"$f":"UD1_Sce2Comp!DE14","v":0},{"$f":"UD1_Sce2Comp!DH14","v":45.135425609796393},{"$f":"UD1_Sce2Comp!DJ14","v":45.1334444709168},{"$f":"UD1_Sce2Comp!DM14","v":1128.3856402449098},{"$f":"UD1_Sce2Comp!DO14","v":1128.33611177292},{"$f":"'6. UD1 Assumptions'!Y305","v":59.923617104999998},{"$f":"'6. UD1 Assumptions'!AA305","v":199.74539035000001},{"$f":"'6. UD1 Assumptions'!AC305","v":47.938893684},{"$f":"'6. UD1 Assumptions'!AE305","v":7.9898156140000003},{"$f":"'6. UD1 Assumptions'!AG305","v":19.974539035000003},{"$f":"'6. UD1 Assumptions'!AI305","v":1.1984723421000001},{"$f":"'6. UD1 Assumptions'!AK305","v":49.778948569900024},{"$f":"'6. UD1 Assumptions'!AM305","v":12.148},{"$f":"'6. UD1 Assumptions'!AO305","v":0.79310400000000003},{"$f":"UD1_Sce3Recycle!M14","v":5.1928837551962985},{"$f":"UD1_Sce3Recycle!Y14","v":38.657089004050519},{"$f":"UD1_Sce3Recycle!AK14","v":1.1233757988716979},{"$f":"UD1_Sce3Recycle!AW14","v":4.0134422752881012E-3},{"$f":"UD1_Sce3Recycle!BI14","v":0.14402253831688436},{"$f":"UD1_Sce3Recycle!BU14","v":3.2818497501432256E-4},{"$f":"UD1_Sce3Recycle!CG14","v":1.1731747231096858E-2},{"$f":"UD1_Sce3Recycle!CS14","v":1.9811388795927245E-3},{"$f":"UD1_Sce3Recycle!CW14","v":45.135425609796393},{"$f":"UD1_Sce3Recycle!CY14","v":1128.3856402449098},{"$f":"UD1_Sce3Recycle!DE14","v":0},{"$f":"UD1_Sce3Recycle!DH14","v":45.135425609796393},{"$f":"UD1_Sce3Recycle!DJ14","v":45.1334444709168},{"$f":"UD1_Sce3Recycle!DM14","v":1128.3856402449098},{"$f":"UD1_Sce3Recycle!DO14","v":1128.33611177292},{"$f":"'6. UD1 Assumptions'!D362","v":59.923617104999998},{"$f":"'6. UD1 Assumptions'!F362","v":199.74539035000001},{"$f":"'6. UD1 Assumptions'!H362","v":47.938893684},{"$f":"'6. UD1 Assumptions'!J362","v":7.9898156140000003},{"$f":"'6. UD1 Assumptions'!L362","v":19.974539035000003},{"$f":"'6. UD1 Assumptions'!N362","v":1.1984723421000001},{"$f":"'6. UD1 Assumptions'!P362","v":49.778948569900024},{"$f":"'6. UD1 Assumptions'!R362","v":12.148},{"$f":"'6. UD1 Assumptions'!T362","v":0.79310400000000003},{"$f":"UD1_Sce4WTE!M14","v":5.1928837551962985},{"$f":"UD1_Sce4WTE!Y14","v":38.657089004050519},{"$f":"UD1_Sce4WTE!AK14","v":1.1233757988716979},{"$f":"UD1_Sce4WTE!AW14","v":4.0134422752881012E-3},{"$f":"UD1_Sce4WTE!BI14","v":0.14402253831688436},{"$f":"UD1_Sce4WTE!BU14","v":3.2818497501432256E-4},{"$f":"UD1_Sce4WTE!CG14","v":1.1731747231096858E-2},{"$f":"UD1_Sce4WTE!CS14","v":1.9811388795927245E-3},{"$f":"UD1_Sce4WTE!CW14","v":45.135425609796393},{"$f":"UD1_Sce4WTE!CY14","v":1128.3856402449098},{"$f":"UD1_Sce4WTE!DE14","v":0},{"$f":"UD1_Sce4WTE!DH14","v":45.135425609796393},{"$f":"UD1_Sce4WTE!DJ14","v":45.1334444709168},{"$f":"UD1_Sce4WTE!DM14","v":1128.3856402449098},{"$f":"UD1_Sce4WTE!DO14","v":1128.33611177292},null,1163.0016062432117,-34.665494470291605,1163.0016062432117,0,1163.0016062432117,34.665494470291605,1163.0016062432117,34.665494470291605,1163.0016062432117,-34.665494470291605,null,2008,1128.33611177292,1163.0016062432117,1128.33611177292,1128.33611177292,1128.33611177292]
[2009,{"$f":"'6. UD1 Assumptions'!D15","v":1.2078420000000001},{"$f":"'6. UD1 Assumptions'!F15","v":344.37},{"$f":"'6. UD1 Assumptions'!H15","v":415.94454954000003},{"$f":"'6. UD1 Assumptions'!N15","v":415.94454954000003},{"$f":"'6. UD1 Assumptions'!D74","v":0.15},{"$f":"'6. UD1 Assumptions'!F74","v":0.5},{"$f":"'6. UD1 Assumptions'!H74","v":0.12},{"$f":"'6. UD1 Assumptions'!J74","v":1.9999999999999997E-2},{"$f":"'6. UD1 Assumptions'!L74","v":0.05},{"$f":"'6. UD1 Assumptions'!N74","v":3.0000000000000001E-3},{"$f":"'6. UD1 Assumptions'!P74","v":0.15699999999999997},{"$f":"'6. UD1 Assumptions'!R74","v":2.1940424535175647E-2},{"$f":"'6. UD1 Assumptions'!T74","v":2.8053739405660486E-3},{"$f":"'6. UD1 Assumptions'!D249","v":62.391682431},{"$f":"'6. UD1 Assumptions'!F249","v":207.97227477000001},{"$f":"'6. UD1 Assumptions'!H249","v":49.9133459448},{"$f":"'6. UD1 Assumptions'!J249","v":8.3188909907999999},{"$f":"'6. UD1 Assumptions'!L249","v":20.797227477000003},{"$f":"'6. UD1 Assumptions'!N249","v":1.2478336486200001},{"$f":"'6. UD1 Assumptions'!P249","v":65.303294277779997},{"$f":"'6. UD1 Assumptions'!R249","v":9.1259999999999994},{"$f":"'6. UD1 Assumptions'!T249","v":1.1668799999999999},{"$f":"UD1_BAUCH4!M15","v":5.3576775340535718},{"$f":"UD1_BAUCH4!Y15","v":41.794432181664256},{"$f":"UD1_BAUCH4!AK15","v":1.2580914084940353},{"$f":"UD1_BAUCH4!AW15","v":4.5624175544110969E-3},{"$f":"UD1_BAUCH4!BI15","v":0.16129377031974815},{"$f":"UD1_BAUCH4!BU15","v":3.7062939075684938E-4},{"$f":"UD1_BAUCH4!CG15","v":1.6770436577928864E-2},{"$f":"UD1_BAUCH4!CS15","v":2.601342614239624E-3},{"$f":"UD1_BAUCH4!CW15","v":48.59579972066895},{"$f":"UD1_BAUCH4!CY15","v":1214.8949930167237},{"$f":"UD1_BAUCH4!CW15","v":48.59579972066895},{"$f":"UD1_BAUCH4!DH15","v":36.695799720668951},{"$f":"UD1_BAUCH4!DJ15","v":36.69319837805471},{"$f":"UD1_BAUCH4!DM15","v":917.39499301672379},{"$f":"UD1_BAUCH4!DO15","v":917.3299594513677},{"$f":"'6. UD1 Assumptions'!Y249","v":62.391682431},{"$f":"'6. UD1 Assumptions'!AA249","v":207.97227477000001},{"$f":"'6. UD1 Assumptions'!AC249","v":49.9133459448},{"$f":"'6. UD1 Assumptions'!AE249","v":8.3188909907999999},{"$f":"'6. UD1 Assumptions'!AG249","v":20.797227477000003},{"$f":"'6. UD1 Assumptions'!AI249","v":1.2478336486200001},{"$f":"'6. UD1 Assumptions'!AK249","v":55.010414277780001},{"$f":"'6. UD1 Assumptions'!AM249","v":9.1259999999999994},{"$f":"'6. UD1 Assumptions'!AO249","v":1.1668799999999999},{"$f":"UD1_Sce1LFG!M15","v":5.3924198579317677},{"$f":"UD1_Sce1LFG!Y15","v":42.864539584109401},{"$f":"UD1_Sce1LFG!AK15","v":1.3127388573474865},{"$f":"UD1_Sce1LFG!AW15","v":4.7982216851611024E-3},{"$f":"UD1_Sce1LFG!BI15","v":0.168299853506088},{"$f":"UD1_Sce1LFG!BU15","v":3.8842263514500156E-4},{"$f":"UD1_Sce1LFG!CG15","v":1.6770436577928864E-2},{"$f":"UD1_Sce1LFG!CS15","v":2.601342614239624E-3},{"$f":"UD1_Sce1LFG!CW15","v":49.762556576407221},{"$f":"UD1_Sce1LFG!CY15","v":1244.0639144101806},{"$f":"UD1_Sce1LFG!DE15","v":11.9},{"$f":"UD1_Sce1LFG!DH15","v":37.862556576407222},{"$f":"UD1_Sce1LFG!DJ15","v":37.859955233792981},{"$f":"UD1_Sce1LFG!DM15","v":946.56391441018059},{"$f":"UD1_Sce1LFG!DO15","v":946.4988808448245},{"$f":"'6. UD1 Assumptions'!D306","v":62.391682431},{"$f":"'6. UD1 Assumptions'!F306","v":207.97227477000001},{"$f":"'6. UD1 Assumptions'!H306","v":49.9133459448},{"$f":"'6. UD1 Assumptions'!J306","v":8.3188909907999999},{"$f":"'6. UD1 Assumptions'!L306","v":20.797227477000003},{"$f":"'6. UD1 Assumptions'!N306","v":1.2478336486200001},{"$f":"'6. UD1 Assumptions'!P306","v":55.010414277780001},{"$f":"'6. UD1 Assumptions'!R306","v":9.1259999999999994},{"$f":"'6. UD1 Assumptions'!T306","v":1.1668799999999999},{"$f":"UD1_Sce2Comp!M15","v":5.3576775340535718},{"$f":"UD1_Sce2Comp!Y15","v":41.794432181664256},{"$f":"UD1_Sce2Comp!AK15","v":1.2580914084940353},{"$f":"UD1_Sce2Comp!AW15","v":4.5624175544110969E-3},{"$f":"UD1_Sce2Comp!BI15","v":0.16129377031974815},{"$f":"UD1_Sce2Comp!BU15","v":3.7062939075684938E-4},{"$f":"UD1_Sce2Comp!CG15","v":1.6770436577928864E-2},{"$f":"UD1_Sce2Comp!CS15","v":2.601342614239624E-3},{"$f":"UD1_Sce2Comp!CW15","v":48.59579972066895},{"$f":"UD1_Sce2Comp!CY15","v":1214.8949930167237},{"$f":"UD1_Sce2Comp!DE15","v":11.9},{"$f":"UD1_Sce2Comp!DH15","v":36.695799720668951},{"$f":"UD1_Sce2Comp!DJ15","v":36.69319837805471},{"$f":"UD1_Sce2Comp!DM15","v":917.39499301672379},{"$f":"UD1_Sce2Comp!DO15","v":917.3299594513677},{"$f":"'6. UD1 Assumptions'!Y306","v":62.391682431},{"$f":"'6. UD1 Assumptions'!AA306","v":207.97227477000001},{"$f":"'6. UD1 Assumptions'!AC306","v":49.9133459448},{"$f":"'6. UD1 Assumptions'!AE306","v":8.3188909907999999},{"$f":"'6. UD1 Assumptions'!AG306","v":20.797227477000003},{"$f":"'6. UD1 Assumptions'!AI306","v":1.2478336486200001},{"$f":"'6. UD1 Assumptions'!AK306","v":55.010414277780001},{"$f":"'6. UD1 Assumptions'!AM306","v":9.1259999999999994},{"$f":"'6. UD1 Assumptions'!AO306","v":1.1668799999999999},{"$f":"UD1_Sce3Recycle!M15","v":5.3576775340535718},{"$f":"UD1_Sce3Recycle!Y15","v":41.794432181664256},{"$f":"UD1_Sce3Recycle!AK15","v":1.2580914084940353},{"$f":"UD1_Sce3Recycle!AW15","v":4.5624175544110969E-3},{"$f":"UD1_Sce3Recycle!BI15","v":0.16129377031974815},{"$f":"UD1_Sce3Recycle!BU15","v":3.7062939075684938E-4},{"$f":"UD1_Sce3Recycle!CG15","v":1.6770436577928864E-2},{"$f":"UD1_Sce3Recycle!CS15","v":2.601342614239624E-3},{"$f":"UD1_Sce3Recycle!CW15","v":48.59579972066895},{"$f":"UD1_Sce3Recycle!CY15","v":1214.8949930167237},{"$f":"UD1_Sce3Recycle!DE15","v":11.9},{"$f":"UD1_Sce3Recycle!DH15","v":36.695799720668951},{"$f":"UD1_Sce3Recycle!DJ15","v":36.69319837805471},{"$f":"UD1_Sce3Recycle!DM15","v":917.39499301672379},{"$f":"UD1_Sce3Recycle!DO15","v":917.3299594513677},{"$f":"'6. UD1 Assumptions'!D363","v":62.391682431},{"$f":"'6. UD1 Assumptions'!F363","v":207.97227477000001},{"$f":"'6. UD1 Assumptions'!H363","v":49.9133459448},{"$f":"'6. UD1 Assumptions'!J363","v":8.3188909907999999},{"$f":"'6. UD1 Assumptions'!L363","v":20.797227477000003},{"$f":"'6. UD1 Assumptions'!N363","v":1.2478336486200001},{"$f":"'6. UD1 Assumptions'!P363","v":55.010414277780001},{"$f":"'6. UD1 Assumptions'!R363","v":9.1259999999999994},{"$f":"'6. UD1 Assumptions'!T363","v":1.1668799999999999},{"$f":"UD1_Sce4WTE!M15","v":5.3576775340535718},{"$f":"UD1_Sce4WTE!Y15","v":41.794432181664256},{"$f":"UD1_Sce4WTE!AK15","v":1.2580914084940353},{"$f":"UD1_Sce4WTE!AW15","v":4.5624175544110969E-3},{"$f":"UD1_Sce4WTE!BI15","v":0.16129377031974815},{"$f":"UD1_Sce4WTE!BU15","v":3.7062939075684938E-4},{"$f":"UD1_Sce4WTE!CG15","v":1.6770436577928864E-2},{"$f":"UD1_Sce4WTE!CS15","v":2.601342614239624E-3},{"$f":"UD1_Sce4WTE!CW15","v":48.59579972066895},{"$f":"UD1_Sce4WTE!CY15","v":1214.8949930167237},{"$f":"UD1_Sce4WTE!DE15","v":11.9},{"$f":"UD1_Sce4WTE!DH15","v":36.695799720668951},{"$f":"UD1_Sce4WTE!DJ15","v":36.69319837805471},{"$f":"UD1_Sce4WTE!DM15","v":917.39499301672379},{"$f":"UD1_Sce4WTE!DO15","v":917.3299594513677},null,946.4988808448245,-29.168921393456799,946.4988808448245,0,946.4988808448245,29.168921393456799,946.4988808448245,29.168921393456799,946.4988808448245,-29.168921393456799,null,2009,917.3299594513677,946.4988808448245,917.3299594513677,917.3299594513677,917.3299594513677]
[2010,{"$f":"'6. UD1 Assumptions'!D16","v":1.210391},{"$f":"'6. UD1 Assumptions'!F16","v":353.35},{"$f":"'6. UD1 Assumptions'!H16","v":427.69165985000001},{"$f":"'6. UD1 Assumptions'!N16","v":427.69165985000001},{"$f":"'6. UD1 Assumptions'!D75","v":0.15},{"$f":"'6. UD1 Assumptions'!F75","v":0.5},{"$f":"'6. UD1 Assumptions'!H75","v":0.12},{"$f":"'6. UD1 Assumptions'!J75","v":1.9999999999999997E-2},{"$f":"'6. UD1 Assumptions'!L75","v":0.05},{"$f":"'6. UD1 Assumptions'!N75","v":3.0000000000000001E-3},{"$f":"'6. UD1 Assumptions'!P75","v":0.157},{"$f":"'6. UD1 Assumptions'!R75","v":2.560021863377002E-2},{"$f":"'6. UD1 Assumptions'!T75","v":2.6458874610668886E-3},{"$f":"'6. UD1 Assumptions'!D250","v":64.153748977500001},{"$f":"'6. UD1 Assumptions'!F250","v":213.845829925},{"$f":"'6. UD1 Assumptions'!H250","v":51.322999181999997},{"$f":"'6. UD1 Assumptions'!J250","v":8.5538331969999994},{"$f":"'6. UD1 Assumptions'!L250","v":21.3845829925},{"$f":"'6. UD1 Assumptions'!N250","v":1.28307497955},{"$f":"'6. UD1 Assumptions'!P250","v":67.147590596450001},{"$f":"'6. UD1 Assumptions'!R250","v":10.949},{"$f":"'6. UD1 Assumptions'!T250","v":1.131624},{"$f":"UD1_BAUCH4!M16","v":5.5454409154739546},{"$f":"UD1_BAUCH4!Y16","v":44.819426774690136},{"$f":"UD1_BAUCH4!AK16","v":1.392375946734264},{"$f":"UD1_BAUCH4!AW16","v":5.1208070838360716E-3},{"$f":"UD1_BAUCH4!BI16","v":0.17850973676080312},{"$f":"UD1_BAUCH4!BU16","v":4.1341114724325934E-4},{"$f":"UD1_BAUCH4!CG16","v":2.0320506185254314E-2},{"$f":"UD1_BAUCH4!CS16","v":3.5628442306219173E-3},{"$f":"UD1_BAUCH4!CW16","v":51.965170942306109},{"$f":"UD1_BAUCH4!CY16","v":1299.1292735576528},{"$f":"UD1_BAUCH4!CW16","v":51.965170942306109},{"$f":"UD1_BAUCH4!DH16","v":42.965170942306109},{"$f":"UD1_BAUCH4!DJ16","v":42.961608098075487},{"$f":"UD1_BAUCH4!DM16","v":1074.1292735576528},{"$f":"UD1_BAUCH4!DO16","v":1074.0402024518871},{"$f":"'6. UD1 Assumptions'!Y250","v":64.153748977500001},{"$f":"'6. UD1 Assumptions'!AA250","v":213.845829925},{"$f":"'6. UD1 Assumptions'!AC250","v":51.322999181999997},{"$f":"'6. UD1 Assumptions'!AE250","v":8.5538331969999994},{"$f":"'6. UD1 Assumptions'!AG250","v":21.3845829925},{"$f":"'6. UD1 Assumptions'!AI250","v":1.28307497955},{"$f":"'6. UD1 Assumptions'!AK250","v":55.066966596450015},{"$f":"'6. UD1 Assumptions'!AM250","v":10.949},{"$f":"'6. UD1 Assumptions'!AO250","v":1.131624},{"$f":"UD1_Sce1LFG!M16","v":5.5687293916153715},{"$f":"UD1_Sce1LFG!Y16","v":45.722238740112445},{"$f":"UD1_Sce1LFG!AK16","v":1.4433288903188481},{"$f":"UD1_Sce1LFG!AW16","v":5.3485008296641845E-3},{"$f":"UD1_Sce1LFG!BI16","v":0.18504216542549337},{"$f":"UD1_Sce1LFG!BU16","v":4.3033660486260187E-4},{"$f":"UD1_Sce1LFG!CG16","v":2.0320506185254314E-2},{"$f":"UD1_Sce1LFG!CS16","v":3.5628442306219173E-3},{"$f":"UD1_Sce1LFG!CW16","v":52.94900137532256},{"$f":"UD1_Sce1LFG!CY16","v":1323.725034383064},{"$f":"UD1_Sce1LFG!DE16","v":9},{"$f":"UD1_Sce1LFG!DH16","v":43.94900137532256},{"$f":"UD1_Sce1LFG!DJ16","v":43.945438531091938},{"$f":"UD1_Sce1LFG!DM16","v":1098.725034383064},{"$f":"UD1_Sce1LFG!DO16","v":1098.6359632772985},{"$f":"'6. UD1 Assumptions'!D307","v":64.153748977500001},{"$f":"'6. UD1 Assumptions'!F307","v":213.845829925},{"$f":"'6. UD1 Assumptions'!H307","v":51.322999181999997},{"$f":"'6. UD1 Assumptions'!J307","v":8.5538331969999994},{"$f":"'6. UD1 Assumptions'!L307","v":21.3845829925},{"$f":"'6. UD1 Assumptions'!N307","v":1.28307497955},{"$f":"'6. UD1 Assumptions'!P307","v":55.066966596450015},{"$f":"'6. UD1 Assumptions'!R307","v":10.949},{"$f":"'6. UD1 Assumptions'!T307","v":1.131624},{"$f":"UD1_Sce2Comp!M16","v":5.5454409154739546},{"$f":"UD1_Sce2Comp!Y16","v":44.819426774690136},{"$f":"UD1_Sce2Comp!AK16","v":1.392375946734264},{"$f":"UD1_Sce2Comp!AW16","v":5.1208070838360716E-3},{"$f":"UD1_Sce2Comp!BI16","v":0.17850973676080312},{"$f":"UD1_Sce2Comp!BU16","v":4.1341114724325934E-4},{"$f":"UD1_Sce2Comp!CG16","v":2.0320506185254314E-2},{"$f":"UD1_Sce2Comp!CS16","v":3.5628442306219173E-3},{"$f":"UD1_Sce2Comp!CW16","v":51.965170942306109},{"$f":"UD1_Sce2Comp!CY16","v":1299.1292735576528},{"$f":"UD1_Sce2Comp!DE16","v":9},{"$f":"UD1_Sce2Comp!DH16","v":42.965170942306109},{"$f":"UD1_Sce2Comp!DJ16","v":42.961608098075487},{"$f":"UD1_Sce2Comp!DM16","v":1074.1292735576528},{"$f":"UD1_Sce2Comp!DO16","v":1074.0402024518871},{"$f":"'6. UD1 Assumptions'!Y307","v":64.153748977500001},{"$f":"'6. UD1 Assumptions'!AA307","v":213.845829925},{"$f":"'6. UD1 Assumptions'!AC307","v":51.322999181999997},{"$f":"'6. UD1 Assumptions'!AE307","v":8.5538331969999994},{"$f":"'6. UD1 Assumptions'!AG307","v":21.3845829925},{"$f":"'6. UD1 Assumptions'!AI307","v":1.28307497955},{"$f":"'6. UD1 Assumptions'!AK307","v":55.066966596450015},{"$f":"'6. UD1 Assumptions'!AM307","v":10.949},{"$f":"'6. UD1 Assumptions'!AO307","v":1.131624},{"$f":"UD1_Sce3Recycle!M16","v":5.5454409154739546},{"$f":"UD1_Sce3Recycle!Y16","v":44.819426774690136},{"$f":"UD1_Sce3Recycle!AK16","v":1.392375946734264},{"$f":"UD1_Sce3Recycle!AW16","v":5.1208070838360716E-3},{"$f":"UD1_Sce3Recycle!BI16","v":0.17850973676080312},{"$f":"UD1_Sce3Recycle!BU16","v":4.1341114724325934E-4},{"$f":"UD1_Sce3Recycle!CG16","v":2.0320506185254314E-2},{"$f":"UD1_Sce3Recycle!CS16","v":3.5628442306219173E-3},{"$f":"UD1_Sce3Recycle!CW16","v":51.965170942306109},{"$f":"UD1_Sce3Recycle!CY16","v":1299.1292735576528},{"$f":"UD1_Sce3Recycle!DE16","v":9},{"$f":"UD1_Sce3Recycle!DH16","v":42.965170942306109},{"$f":"UD1_Sce3Recycle!DJ16","v":42.961608098075487},{"$f":"UD1_Sce3Recycle!DM16","v":1074.1292735576528},{"$f":"UD1_Sce3Recycle!DO16","v":1074.0402024518871},{"$f":"'6. UD1 Assumptions'!D364","v":64.153748977500001},{"$f":"'6. UD1 Assumptions'!F364","v":213.845829925},{"$f":"'6. UD1 Assumptions'!H364","v":51.322999181999997},{"$f":"'6. UD1 Assumptions'!J364","v":8.5538331969999994},{"$f":"'6. UD1 Assumptions'!L364","v":21.3845829925},{"$f":"'6. UD1 Assumptions'!N364","v":1.28307497955},{"$f":"'6. UD1 Assumptions'!P364","v":55.066966596450015},{"$f":"'6. UD1 Assumptions'!R364","v":10.949},{"$f":"'6. UD1 Assumptions'!T364","v":1.131624},{"$f":"UD1_Sce4WTE!M16","v":5.5454409154739546},{"$f":"UD1_Sce4WTE!Y16","v":44.819426774690136},{"$f":"UD1_Sce4WTE!AK16","v":1.392375946734264},{"$f":"UD1_Sce4WTE!AW16","v":5.1208070838360716E-3},{"$f":"UD1_Sce4WTE!BI16","v":0.17850973676080312},{"$f":"UD1_Sce4WTE!BU16","v":4.1341114724325934E-4},{"$f":"UD1_Sce4WTE!CG16","v":2.0320506185254314E-2},{"$f":"UD1_Sce4WTE!CS16","v":3.5628442306219173E-3},{"$f":"UD1_Sce4WTE!CW16","v":51.965170942306109},{"$f":"UD1_Sce4WTE!CY16","v":1299.1292735576528},{"$f":"UD1_Sce4WTE!DE16","v":9},{"$f":"UD1_Sce4WTE!DH16","v":42.965170942306109},{"$f":"UD1_Sce4WTE!DJ16","v":42.961608098075487},{"$f":"UD1_Sce4WTE!DM16","v":1074.1292735576528},{"$f":"UD1_Sce4WTE!DO16","v":1074.0402024518871},null,1098.6359632772983,-24.595760825411162,1098.6359632772983,0,1098.6359632772983,24.595760825411162,1098.6359632772983,24.595760825411162,1098.6359632772983,-24.595760825411162,null,2010,1074.0402024518871,1098.6359632772985,1074.0402024518871,1074.0402024518871,1074.0402024518871]
[2011,{"$f":"'6. UD1 Assumptions'!D17","v":1.21197},{"$f":"'6. UD1 Assumptions'!F17","v":342},{"$f":"'6. UD1 Assumptions'!H17","v":414.49374},{"$f":"'6. UD1 Assumptions'!N17","v":414.49374},{"$f":"'6. UD1 Assumptions'!D76","v":0.15},{"$f":"'6. UD1 Assumptions'!F76","v":0.5},{"$f":"'6. UD1 Assumptions'!H76","v":0.12},{"$f":"'6. UD1 Assumptions'!J76","v":0.02},{"$f":"'6. UD1 Assumptions'!L76","v":5.000000000000001E-2},{"$f":"'6. UD1 Assumptions'!N76","v":3.0000000000000001E-3},{"$f":"'6. UD1 Assumptions'!P76","v":0.157},{"$f":"'6. UD1 Assumptions'!R76","v":2.5095674545048616E-2},{"$f":"'6. UD1 Assumptions'!T76","v":3.7709978442617737E-3},{"$f":"'6. UD1 Assumptions'!D251","v":62.174060999999995},{"$f":"'6. UD1 Assumptions'!F251","v":207.24687},{"$f":"'6. UD1 Assumptions'!H251","v":49.739248799999999},{"$f":"'6. UD1 Assumptions'!J251","v":8.2898747999999998},{"$f":"'6. UD1 Assumptions'!L251","v":20.724687000000003},{"$f":"'6. UD1 Assumptions'!N251","v":1.2434812200000001},{"$f":"'6. UD1 Assumptions'!P251","v":65.075517180000006},{"$f":"'6. UD1 Assumptions'!R251","v":10.401999999999999},{"$f":"'6. UD1 Assumptions'!T251","v":1.5630550000000001},{"$f":"UD1_BAUCH4!M17","v":5.7264896856550367},{"$f":"UD1_BAUCH4!Y17","v":47.641471820002479},{"$f":"UD1_BAUCH4!AK17","v":1.5237766028889572},{"$f":"UD1_BAUCH4!AW17","v":5.6801928862947864E-3},{"$f":"UD1_BAUCH4!BI17","v":0.19535597472935351},{"$f":"UD1_BAUCH4!BU17","v":4.5582515283577359E-4},{"$f":"UD1_BAUCH4!CG17","v":2.4573822264585644E-2},{"$f":"UD1_BAUCH4!CS17","v":4.3326911662686278E-3},{"$f":"UD1_BAUCH4!CW17","v":55.122136614745813},{"$f":"UD1_BAUCH4!CY17","v":1378.0534153686453},{"$f":"UD1_BAUCH4!CW17","v":55.122136614745813},{"$f":"UD1_BAUCH4!DH17","v":44.92213661474581},{"$f":"UD1_BAUCH4!DJ17","v":44.917803923579541},{"$f":"UD1_BAUCH4!DM17","v":1123.0534153686453},{"$f":"UD1_BAUCH4!DO17","v":1122.9450980894885},{"$f":"'6. UD1 Assumptions'!Y251","v":62.174060999999995},{"$f":"'6. UD1 Assumptions'!AA251","v":207.24687},{"$f":"'6. UD1 Assumptions'!AC251","v":49.739248799999999},{"$f":"'6. UD1 Assumptions'!AE251","v":8.2898747999999998},{"$f":"'6. UD1 Assumptions'!AG251","v":20.724687000000003},{"$f":"'6. UD1 Assumptions'!AI251","v":1.2434812200000001},{"$f":"'6. UD1 Assumptions'!AK251","v":53.110462180000013},{"$f":"'6. UD1 Assumptions'!AM251","v":10.401999999999999},{"$f":"'6. UD1 Assumptions'!AO251","v":1.5630550000000001},{"$f":"UD1_Sce1LFG!M17","v":5.7421004180542514},{"$f":"UD1_Sce1LFG!Y17","v":48.403142511231529},{"$f":"UD1_Sce1LFG!AK17","v":1.5712848125932397},{"$f":"UD1_Sce1LFG!AW17","v":5.9000552005143859E-3},{"$f":"UD1_Sce1LFG!BI17","v":0.2014467708452872},{"$f":"UD1_Sce1LFG!BU17","v":4.7192514614643203E-4},{"$f":"UD1_Sce1LFG!CG17","v":2.4573822264585644E-2},{"$f":"UD1_Sce1LFG!CS17","v":4.3326911662686278E-3},{"$f":"UD1_Sce1LFG!CW17","v":55.953253006501818},{"$f":"UD1_Sce1LFG!CY17","v":1398.8313251625455},{"$f":"UD1_Sce1LFG!DE17","v":10.199999999999999},{"$f":"UD1_Sce1LFG!DH17","v":45.753253006501822},{"$f":"UD1_Sce1LFG!DJ17","v":45.748920315335553},{"$f":"UD1_Sce1LFG!DM17","v":1143.8313251625455},{"$f":"UD1_Sce1LFG!DO17","v":1143.7230078833888},{"$f":"'6. UD1 Assumptions'!D308","v":62.174060999999995},{"$f":"'6. UD1 Assumptions'!F308","v":207.24687},{"$f":"'6. UD1 Assumptions'!H308","v":49.739248799999999},{"$f":"'6. UD1 Assumptions'!J308","v":8.2898747999999998},{"$f":"'6. UD1 Assumptions'!L308","v":20.724687000000003},{"$f":"'6. UD1 Assumptions'!N308","v":1.2434812200000001},{"$f":"'6. UD1 Assumptions'!P308","v":53.110462180000006},{"$f":"'6. UD1 Assumptions'!R308","v":10.401999999999999},{"$f":"'6. UD1 Assumptions'!T308","v":1.5630550000000001},{"$f":"UD1_Sce2Comp!M17","v":5.7264896856550367},{"$f":"UD1_Sce2Comp!Y17","v":47.641471820002479},{"$f":"UD1_Sce2Comp!AK17","v":1.5237766028889572},{"$f":"UD1_Sce2Comp!AW17","v":5.6801928862947864E-3},{"$f":"UD1_Sce2Comp!BI17","v":0.19535597472935351},{"$f":"UD1_Sce2Comp!BU17","v":4.5582515283577359E-4},{"$f":"UD1_Sce2Comp!CG17","v":2.4573822264585644E-2},{"$f":"UD1_Sce2Comp!CS17","v":4.3326911662686278E-3},{"$f":"UD1_Sce2Comp!CW17","v":55.122136614745813},{"$f":"UD1_Sce2Comp!CY17","v":1378.0534153686453},{"$f":"UD1_Sce2Comp!DE17","v":10.199999999999999},{"$f":"UD1_Sce2Comp!DH17","v":44.92213661474581},{"$f":"UD1_Sce2Comp!DJ17","v":44.917803923579541},{"$f":"UD1_Sce2Comp!DM17","v":1123.0534153686453},{"$f":"UD1_Sce2Comp!DO17","v":1122.9450980894885},{"$f":"'6. UD1 Assumptions'!Y308","v":62.174060999999995},{"$f":"'6. UD1 Assumptions'!AA308","v":207.24687},{"$f":"'6. UD1 Assumptions'!AC308","v":49.739248799999999},{"$f":"'6. UD1 Assumptions'!AE308","v":8.2898747999999998},{"$f":"'6. UD1 Assumptions'!AG308","v":20.724687000000003},{"$f":"'6. UD1 Assumptions'!AI308","v":1.2434812200000001},{"$f":"'6. UD1 Assumptions'!AK308","v":53.110462180000006},{"$f":"'6. UD1 Assumptions'!AM308","v":10.401999999999999},{"$f":"'6. UD1 Assumptions'!AO308","v":1.5630550000000001},{"$f":"UD1_Sce3Recycle!M17","v":5.7264896856550367},{"$f":"UD1_Sce3Recycle!Y17","v":47.641471820002479},{"$f":"UD1_Sce3Recycle!AK17","v":1.5237766028889572},{"$f":"UD1_Sce3Recycle!AW17","v":5.6801928862947864E-3},{"$f":"UD1_Sce3Recycle!BI17","v":0.19535597472935351},{"$f":"UD1_Sce3Recycle!BU17","v":4.5582515283577359E-4},{"$f":"UD1_Sce3Recycle!CG17","v":2.4573822264585644E-2},{"$f":"UD1_Sce3Recycle!CS17","v":4.3326911662686278E-3},{"$f":"UD1_Sce3Recycle!CW17","v":55.122136614745813},{"$f":"UD1_Sce3Recycle!CY17","v":1378.0534153686453},{"$f":"UD1_Sce3Recycle!DE17","v":10.199999999999999},{"$f":"UD1_Sce3Recycle!DH17","v":44.92213661474581},{"$f":"UD1_Sce3Recycle!DJ17","v":44.917803923579541},{"$f":"UD1_Sce3Recycle!DM17","v":1123.0534153686453},{"$f":"UD1_Sce3Recycle!DO17","v":1122.9450980894885},{"$f":"'6. UD1 Assumptions'!D365","v":62.174060999999995},{"$f":"'6. UD1 Assumptions'!F365","v":207.24687},{"$f":"'6. UD1 Assumptions'!H365","v":49.739248799999999},{"$f":"'6. UD1 Assumptions'!J365","v":8.2898747999999998},{"$f":"'6. UD1 Assumptions'!L365","v":20.724687000000003},{"$f":"'6. UD1 Assumptions'!N365","v":1.2434812200000001},{"$f":"'6. UD1 Assumptions'!P365","v":53.110462180000006},{"$f":"'6. UD1 Assumptions'!R365","v":10.401999999999999},{"$f":"'6. UD1 Assumptions'!T365","v":1.5630550000000001},{"$f":"UD1_Sce4WTE!M17","v":5.7264896856550367},{"$f":"UD1_Sce4WTE!Y17","v":47.641471820002479},{"$f":"UD1_Sce4WTE!AK17","v":1.5237766028889572},{"$f":"UD1_Sce4WTE!AW17","v":5.6801928862947864E-3},{"$f":"UD1_Sce4WTE!BI17","v":0.19535597472935351},{"$f":"UD1_Sce4WTE!BU17","v":4.5582515283577359E-4},{"$f":"UD1_Sce4WTE!CG17","v":2.4573822264585644E-2},{"$f":"UD1_Sce4WTE!CS17","v":4.3326911662686278E-3},{"$f":"UD1_Sce4WTE!CW17","v":55.122136614745813},{"$f":"UD1_Sce4WTE!CY17","v":1378.0534153686453},{"$f":"UD1_Sce4WTE!DE17","v":10.199999999999999},{"$f":"UD1_Sce4WTE!DH17","v":44.92213661474581},{"$f":"UD1_Sce4WTE!DJ17","v":44.917803923579541},{"$f":"UD1_Sce4WTE!DM17","v":1123.0534153686453},{"$f":"UD1_Sce4WTE!DO17","v":1122.9450980894885},null,1143.7230078833884,-20.77790979389988,1143.7230078833884,0,1143.7230078833884,20.77790979389988,1143.7230078833884,20.77790979389988,1143.7230078833884,-20.77790979389988,null,2011,1122.9450980894885,1143.7230078833888,1122.9450980894885,1122.9450980894885,1122.9450980894885]
[2012,{"$f":"'6. UD1 Assumptions'!D18","v":1.214987},{"$f":"'6. UD1 Assumptions'!F18","v":319.24},{"$f":"'6. UD1 Assumptions'!H18","v":387.87244988000003},{"$f":"'6. UD1 Assumptions'!N18","v":387.87244988000003},{"$f":"'6. UD1 Assumptions'!D77","v":0.15},{"$f":"'6. UD1 Assumptions'!F77","v":0.5},{"$f":"'6. UD1 Assumptions'!H77","v":0.12000000000000001},{"$f":"'6. UD1 Assumptions'!J77","v":0.02},{"$f":"'6. UD1 Assumptions'!L77","v":0.05},{"$f":"'6. UD1 Assumptions'!N77","v":3.0000000000000001E-3},{"$f":"'6. UD1 Assumptions'!P77","v":0.157},{"$f":"'6. UD1 Assumptions'!R77","v":1.9001091730748421E-2},{"$f":"'6. UD1 Assumptions'!T77","v":1.7479173893627921E-3},{"$f":"'6. UD1 Assumptions'!D252","v":58.180867482000004},{"$f":"'6. UD1 Assumptions'!F252","v":193.93622494000002},{"$f":"'6. UD1 Assumptions'!H252","v":46.544693985600006},{"$f":"'6. UD1 Assumptions'!J252","v":7.757448997600001},{"$f":"'6. UD1 Assumptions'!L252","v":19.393622494000002},{"$f":"'6. UD1 Assumptions'!N252","v":1.1636173496400002},{"$f":"'6. UD1 Assumptions'!P252","v":60.895974631160009},{"$f":"'6. UD1 Assumptions'!R252","v":7.37},{"$f":"'6. UD1 Assumptions'!T252","v":0.67796900000000004},{"$f":"UD1_BAUCH4!M18","v":5.7858472786953463},{"$f":"UD1_BAUCH4!Y18","v":49.719026950199158},{"$f":"UD1_BAUCH4!AK18","v":1.6393341272384607},{"$f":"UD1_BAUCH4!AW18","v":6.1976419989511686E-3},{"$f":"UD1_BAUCH4!BI18","v":0.21017104195364883},{"$f":"UD1_BAUCH4!BU18","v":4.9423959252687711E-4},{"$f":"UD1_BAUCH4!CG18","v":2.8458939459308295E-2},{"$f":"UD1_BAUCH4!CS18","v":5.4880427738708392E-3},{"$f":"UD1_BAUCH4!CW18","v":57.395018261911275},{"$f":"UD1_BAUCH4!CY18","v":1434.8754565477818},{"$f":"UD1_BAUCH4!CW18","v":57.395018261911275},{"$f":"UD1_BAUCH4!DH18","v":43.565018261911277},{"$f":"UD1_BAUCH4!DJ18","v":43.5595302191374},{"$f":"UD1_BAUCH4!DM18","v":1089.1254565477818},{"$f":"UD1_BAUCH4!DO18","v":1088.9882554784349},{"$f":"'6. UD1 Assumptions'!Y252","v":58.180867482000004},{"$f":"'6. UD1 Assumptions'!AA252","v":193.93622494000002},{"$f":"'6. UD1 Assumptions'!AC252","v":46.544693985600006},{"$f":"'6. UD1 Assumptions'!AE252","v":7.757448997600001},{"$f":"'6. UD1 Assumptions'!AG252","v":19.393622494000002},{"$f":"'6. UD1 Assumptions'!AI252","v":1.1636173496400002},{"$f":"'6. UD1 Assumptions'!AK252","v":52.848005631159992},{"$f":"'6. UD1 Assumptions'!AM252","v":7.37},{"$f":"'6. UD1 Assumptions'!AO252","v":0.67796900000000004},{"$f":"UD1_Sce1LFG!M18","v":5.7963114655558385},{"$f":"UD1_Sce1LFG!Y18","v":50.361621714221741},{"$f":"UD1_Sce1LFG!AK18","v":1.6836304883615298},{"$f":"UD1_Sce1LFG!AW18","v":6.4099422403925358E-3},{"$f":"UD1_Sce1LFG!BI18","v":0.21585006261045259},{"$f":"UD1_Sce1LFG!BU18","v":5.0955437989824021E-4},{"$f":"UD1_Sce1LFG!CG18","v":2.8458939459308295E-2},{"$f":"UD1_Sce1LFG!CS18","v":5.4880427738708392E-3},{"$f":"UD1_Sce1LFG!CW18","v":58.098280209603033},{"$f":"UD1_Sce1LFG!CY18","v":1452.4570052400759},{"$f":"UD1_Sce1LFG!DE18","v":13.83},{"$f":"UD1_Sce1LFG!DH18","v":44.268280209603034},{"$f":"UD1_Sce1LFG!DJ18","v":44.262792166829165},{"$f":"UD1_Sce1LFG!DM18","v":1106.7070052400759},{"$f":"UD1_Sce1LFG!DO18","v":1106.5698041707292},{"$f":"'6. UD1 Assumptions'!D309","v":58.180867482000004},{"$f":"'6. UD1 Assumptions'!F309","v":193.93622494000002},{"$f":"'6. UD1 Assumptions'!H309","v":46.544693985600006},{"$f":"'6. UD1 Assumptions'!J309","v":7.757448997600001},{"$f":"'6. UD1 Assumptions'!L309","v":19.393622494000002},{"$f":"'6. UD1 Assumptions'!N309","v":1.1636173496400002},{"$f":"'6. UD1 Assumptions'!P309","v":52.848005631159992},{"$f":"'6. UD1 Assumptions'!R309","v":7.37},{"$f":"'6. UD1 Assumptions'!T309","v":0.67796900000000004},{"$f":"UD1_Sce2Comp!M18","v":5.7858472786953463},{"$f":"UD1_Sce2Comp!Y18","v":49.719026950199158},{"$f":"UD1_Sce2Comp!AK18","v":1.6393341272384607},{"$f":"UD1_Sce2Comp!AW18","v":6.1976419989511686E-3},{"$f":"UD1_Sce2Comp!BI18","v":0.21017104195364883},{"$f":"UD1_Sce2Comp!BU18","v":4.9423959252687711E-4},{"$f":"UD1_Sce2Comp!CG18","v":2.8458939459308295E-2},{"$f":"UD1_Sce2Comp!CS18","v":5.4880427738708392E-3},{"$f":"UD1_Sce2Comp!CW18","v":57.395018261911275},{"$f":"UD1_Sce2Comp!CY18","v":1434.8754565477818},{"$f":"UD1_Sce2Comp!DE18","v":13.83},{"$f":"UD1_Sce2Comp!DH18","v":43.565018261911277},{"$f":"UD1_Sce2Comp!DJ18","v":43.5595302191374},{"$f":"UD1_Sce2Comp!DM18","v":1089.1254565477818},{"$f":"UD1_Sce2Comp!DO18","v":1088.9882554784349},{"$f":"'6. UD1 Assumptions'!Y309","v":58.180867482000004},{"$f":"'6. UD1 Assumptions'!AA309","v":193.93622494000002},{"$f":"'6. UD1 Assumptions'!AC309","v":46.544693985600006},{"$f":"'6. UD1 Assumptions'!AE309","v":7.757448997600001},{"$f":"'6. UD1 Assumptions'!AG309","v":19.393622494000002},{"$f":"'6. UD1 Assumptions'!AI309","v":1.1636173496400002},{"$f":"'6. UD1 Assumptions'!AK309","v":52.848005631159992},{"$f":"'6. UD1 Assumptions'!AM309","v":7.37},{"$f":"'6. UD1 Assumptions'!AO309","v":0.67796900000000004},{"$f":"UD1_Sce3Recycle!M18","v":5.7858472786953463},{"$f":"UD1_Sce3Recycle!Y18","v":49.719026950199158},{"$f":"UD1_Sce3Recycle!AK18","v":1.6393341272384607},{"$f":"UD1_Sce3Recycle!AW18","v":6.1976419989511686E-3},{"$f":"UD1_Sce3Recycle!BI18","v":0.21017104195364883},{"$f":"UD1_Sce3Recycle!BU18","v":4.9423959252687711E-4},{"$f":"UD1_Sce3Recycle!CG18","v":2.8458939459308295E-2},{"$f":"UD1_Sce3Recycle!CS18","v":5.4880427738708392E-3},{"$f":"UD1_Sce3Recycle!CW18","v":57.395018261911275},{"$f":"UD1_Sce3Recycle!CY18","v":1434.8754565477818},{"$f":"UD1_Sce3Recycle!DE18","v":13.83},{"$f":"UD1_Sce3Recycle!DH18","v":43.565018261911277},{"$f":"UD1_Sce3Recycle!DJ18","v":43.5595302191374},{"$f":"UD1_Sce3Recycle!DM18","v":1089.1254565477818},{"$f":"UD1_Sce3Recycle!DO18","v":1088.9882554784349},{"$f":"'6. UD1 Assumptions'!D366","v":58.180867482000004},{"$f":"'6. UD1 Assumptions'!F366","v":193.93622494000002},{"$f":"'6. UD1 Assumptions'!H366","v":46.544693985600006},{"$f":"'6. UD1 Assumptions'!J366","v":7.757448997600001},{"$f":"'6. UD1 Assumptions'!L366","v":19.393622494000002},{"$f":"'6. UD1 Assumptions'!N366","v":1.1636173496400002},{"$f":"'6. UD1 Assumptions'!P366","v":52.848005631159992},{"$f":"'6. UD1 Assumptions'!R366","v":7.37},{"$f":"'6. UD1 Assumptions'!T366","v":0.67796900000000004},{"$f":"UD1_Sce4WTE!M18","v":5.7858472786953463},{"$f":"UD1_Sce4WTE!Y18","v":49.719026950199158},{"$f":"UD1_Sce4WTE!AK18","v":1.6393341272384607},{"$f":"UD1_Sce4WTE!AW18","v":6.1976419989511686E-3},{"$f":"UD1_Sce4WTE!BI18","v":0.21017104195364883},{"$f":"UD1_Sce4WTE!BU18","v":4.9423959252687711E-4},{"$f":"UD1_Sce4WTE!CG18","v":2.8458939459308295E-2},{"$f":"UD1_Sce4WTE!CS18","v":5.4880427738708392E-3},{"$f":"UD1_Sce4WTE!CW18","v":57.395018261911275},{"$f":"UD1_Sce4WTE!CY18","v":1434.8754565477818},{"$f":"UD1_Sce4WTE!DE18","v":13.83},{"$f":"UD1_Sce4WTE!DH18","v":43.565018261911277},{"$f":"UD1_Sce4WTE!DJ18","v":43.5595302191374},{"$f":"UD1_Sce4WTE!DM18","v":1089.1254565477818},{"$f":"UD1_Sce4WTE!DO18","v":1088.9882554784349},null,1106.5698041707292,-17.581548692294291,1106.5698041707292,0,1106.5698041707292,17.581548692294291,1106.5698041707292,17.581548692294291,1106.5698041707292,-17.581548692294291,null,2012,1088.9882554784349,1106.5698041707292,1088.9882554784349,1088.9882554784349,1088.9882554784349]
[2013,{"$f":"'6. UD1 Assumptions'!D19","v":1.217341},{"$f":"'6. UD1 Assumptions'!F19","v":352.99},{"$f":"'6. UD1 Assumptions'!H19","v":429.70919959000003},{"$f":"'6. UD1 Assumptions'!N19","v":429.70919959000003},{"$f":"'6. UD1 Assumptions'!D78","v":0.15},{"$f":"'6. UD1 Assumptions'!F78","v":0.5},{"$f":"'6. UD1 Assumptions'!H78","v":0.12},{"$f":"'6. UD1 Assumptions'!J78","v":0.02},{"$f":"'6. UD1 Assumptions'!L78","v":0.05},{"$f":"'6. UD1 Assumptions'!N78","v":3.0000000000000001E-3},{"$f":"'6. UD1 Assumptions'!P78","v":0.157},{"$f":"'6. UD1 Assumptions'!R78","v":1.6203981684924672E-2},{"$f":"'6. UD1 Assumptions'!T78","v":7.5622770075682198E-4},{"$f":"'6. UD1 Assumptions'!D253","v":64.456379938500007},{"$f":"'6. UD1 Assumptions'!F253","v":214.85459979500001},{"$f":"'6. UD1 Assumptions'!H253","v":51.565103950800001},{"$f":"'6. UD1 Assumptions'!J253","v":8.5941839918000014},{"$f":"'6. UD1 Assumptions'!L253","v":21.485459979500003},{"$f":"'6. UD1 Assumptions'!N253","v":1.2891275987700002},{"$f":"'6. UD1 Assumptions'!P253","v":67.464344335630003},{"$f":"'6. UD1 Assumptions'!R253","v":6.963000000000001},{"$f":"'6. UD1 Assumptions'!T253","v":0.32495800000000002},{"$f":"UD1_BAUCH4!M19","v":5.700570656952114},{"$f":"UD1_BAUCH4!Y19","v":50.859996009902801},{"$f":"UD1_BAUCH4!AK19","v":1.7330410916588974},{"$f":"UD1_BAUCH4!AW19","v":6.6515122551516455E-3},{"$f":"UD1_BAUCH4!BI19","v":0.22218475534088428},{"$f":"UD1_BAUCH4!BU19","v":5.268855309677054E-4},{"$f":"UD1_BAUCH4!CG19","v":3.0885096954025554E-2},{"$f":"UD1_BAUCH4!CS19","v":5.4249966599680972E-3},{"$f":"UD1_BAUCH4!CW19","v":58.55928100525481},{"$f":"UD1_BAUCH4!CY19","v":1463.9820251313702},{"$f":"UD1_BAUCH4!CW19","v":58.55928100525481},{"$f":"UD1_BAUCH4!DH19","v":43.139281005254809},{"$f":"UD1_BAUCH4!DJ19","v":43.13385600859484},{"$f":"UD1_BAUCH4!DM19","v":1078.4820251313702},{"$f":"UD1_BAUCH4!DO19","v":1078.346400214871},{"$f":"'6. UD1 Assumptions'!Y253","v":64.456379938500007},{"$f":"'6. UD1 Assumptions'!AA253","v":214.85459979500001},{"$f":"'6. UD1 Assumptions'!AC253","v":51.565103950800001},{"$f":"'6. UD1 Assumptions'!AE253","v":8.5941839918000014},{"$f":"'6. UD1 Assumptions'!AG253","v":21.485459979500003},{"$f":"'6. UD1 Assumptions'!AI253","v":1.2891275987700002},{"$f":"'6. UD1 Assumptions'!AK253","v":60.17638633563007},{"$f":"'6. UD1 Assumptions'!AM253","v":6.9630000000000001},{"$f":"'6. UD1 Assumptions'!AO253","v":0.32495800000000002},{"$f":"UD1_Sce1LFG!M19","v":5.7075850111701643},{"$f":"UD1_Sce1LFG!Y19","v":51.402130603637715},{"$f":"UD1_Sce1LFG!AK19","v":1.7743427450143692},{"$f":"UD1_Sce1LFG!AW19","v":6.8565105181602201E-3},{"$f":"UD1_Sce1LFG!BI19","v":0.22747983910440633},{"$f":"UD1_Sce1LFG!BU19","v":5.4145340734531797E-4},{"$f":"UD1_Sce1LFG!CG19","v":3.0885096954025554E-2},{"$f":"UD1_Sce1LFG!CS19","v":5.4249966599680972E-3},{"$f":"UD1_Sce1LFG!CW19","v":59.155246256466157},{"$f":"UD1_Sce1LFG!CY19","v":1478.8811564116538},{"$f":"UD1_Sce1LFG!DE19","v":15.42},{"$f":"UD1_Sce1LFG!DH19","v":43.735246256466155},{"$f":"UD1_Sce1LFG!DJ19","v":43.729821259806187},{"$f":"UD1_Sce1LFG!DM19","v":1093.3811564116538},{"$f":"UD1_Sce1LFG!DO19","v":1093.2455314951546},{"$f":"'6. UD1 Assumptions'!D310","v":64.456379938500007},{"$f":"'6. UD1 Assumptions'!F310","v":214.85459979500001},{"$f":"'6. UD1 Assumptions'!H310","v":51.565103950800001},{"$f":"'6. UD1 Assumptions'!J310","v":8.5941839918000014},{"$f":"'6. UD1 Assumptions'!L310","v":21.485459979500003},{"$f":"'6. UD1 Assumptions'!N310","v":1.2891275987700002},{"$f":"'6. UD1 Assumptions'!P310","v":60.176386335630063},{"$f":"'6. UD1 Assumptions'!R310","v":6.963000000000001},{"$f":"'6. UD1 Assumptions'!T310","v":0.32495800000000002},{"$f":"UD1_Sce2Comp!M19","v":5.700570656952114},{"$f":"UD1_Sce2Comp!Y19","v":50.859996009902801},{"$f":"UD1_Sce2Comp!AK19","v":1.7330410916588974},{"$f":"UD1_Sce2Comp!AW19","v":6.6515122551516455E-3},{"$f":"UD1_Sce2Comp!BI19","v":0.22218475534088428},{"$f":"UD1_Sce2Comp!BU19","v":5.268855309677054E-4},{"$f":"UD1_Sce2Comp!CG19","v":3.0885096954025554E-2},{"$f":"UD1_Sce2Comp!CS19","v":5.4249966599680972E-3},{"$f":"UD1_Sce2Comp!CW19","v":58.55928100525481},{"$f":"UD1_Sce2Comp!CY19","v":1463.9820251313702},{"$f":"UD1_Sce2Comp!DE19","v":15.42},{"$f":"UD1_Sce2Comp!DH19","v":43.139281005254809},{"$f":"UD1_Sce2Comp!DJ19","v":43.13385600859484},{"$f":"UD1_Sce2Comp!DM19","v":1078.4820251313702},{"$f":"UD1_Sce2Comp!DO19","v":1078.346400214871},{"$f":"'6. UD1 Assumptions'!Y310","v":64.456379938500007},{"$f":"'6. UD1 Assumptions'!AA310","v":214.85459979500001},{"$f":"'6. UD1 Assumptions'!AC310","v":51.565103950800001},{"$f":"'6. UD1 Assumptions'!AE310","v":8.5941839918000014},{"$f":"'6. UD1 Assumptions'!AG310","v":21.485459979500003},{"$f":"'6. UD1 Assumptions'!AI310","v":1.2891275987700002},{"$f":"'6. UD1 Assumptions'!AK310","v":60.176386335630063},{"$f":"'6. UD1 Assumptions'!AM310","v":6.963000000000001},{"$f":"'6. UD1 Assumptions'!AO310","v":0.32495800000000002},{"$f":"UD1_Sce3Recycle!M19","v":5.700570656952114},{"$f":"UD1_Sce3Recycle!Y19","v":50.859996009902801},{"$f":"UD1_Sce3Recycle!AK19","v":1.7330410916588974},{"$f":"UD1_Sce3Recycle!AW19","v":6.6515122551516455E-3},{"$f":"UD1_Sce3Recycle!BI19","v":0.22218475534088428},{"$f":"UD1_Sce3Recycle!BU19","v":5.268855309677054E-4},{"$f":"UD1_Sce3Recycle!CG19","v":3.0885096954025554E-2},{"$f":"UD1_Sce3Recycle!CS19","v":5.4249966599680972E-3},{"$f":"UD1_Sce3Recycle!CW19","v":58.55928100525481},{"$f":"UD1_Sce3Recycle!CY19","v":1463.9820251313702},{"$f":"UD1_Sce3Recycle!DE19","v":15.42},{"$f":"UD1_Sce3Recycle!DH19","v":43.139281005254809},{"$f":"UD1_Sce3Recycle!DJ19","v":43.13385600859484},{"$f":"UD1_Sce3Recycle!DM19","v":1078.4820251313702},{"$f":"UD1_Sce3Recycle!DO19","v":1078.346400214871},{"$f":"'6. UD1 Assumptions'!D367","v":64.456379938500007},{"$f":"'6. UD1 Assumptions'!F367","v":214.85459979500001},{"$f":"'6. UD1 Assumptions'!H367","v":51.565103950800001},{"$f":"'6. UD1 Assumptions'!J367","v":8.5941839918000014},{"$f":"'6. UD1 Assumptions'!L367","v":21.485459979500003},{"$f":"'6. UD1 Assumptions'!N367","v":1.2891275987700002},{"$f":"'6. UD1 Assumptions'!P367","v":60.176386335630063},{"$f":"'6. UD1 Assumptions'!R367","v":6.963000000000001},{"$f":"'6. UD1 Assumptions'!T367","v":0.32495800000000002},{"$f":"UD1_Sce4WTE!M19","v":5.700570656952114},{"$f":"UD1_Sce4WTE!Y19","v":50.859996009902801},{"$f":"UD1_Sce4WTE!AK19","v":1.7330410916588974},{"$f":"UD1_Sce4WTE!AW19","v":6.6515122551516455E-3},{"$f":"UD1_Sce4WTE!BI19","v":0.22218475534088428},{"$f":"UD1_Sce4WTE!BU19","v":5.268855309677054E-4},{"$f":"UD1_Sce4WTE!CG19","v":3.0885096954025554E-2},{"$f":"UD1_Sce4WTE!CS19","v":5.4249966599680972E-3},{"$f":"UD1_Sce4WTE!CW19","v":58.55928100525481},{"$f":"UD1_Sce4WTE!CY19","v":1463.9820251313702},{"$f":"UD1_Sce4WTE!DE19","v":15.42},{"$f":"UD1_Sce4WTE!DH19","v":43.139281005254809},{"$f":"UD1_Sce4WTE!DJ19","v":43.13385600859484},{"$f":"UD1_Sce4WTE!DM19","v":1078.4820251313702},{"$f":"UD1_Sce4WTE!DO19","v":1078.346400214871},null,1093.2455314951544,-14.899131280283427,1093.2455314951544,0,1093.2455314951544,14.899131280283427,1093.2455314951544,14.899131280283427,1093.2455314951544,-14.899131280283427,null,2013,1078.346400214871,1093.2455314951546,1078.346400214871,1078.346400214871,1078.346400214871]
[2014,{"$f":"'6. UD1 Assumptions'!D20","v":1.219265},{"$f":"'6. UD1 Assumptions'!F20","v":341.85},{"$f":"'6. UD1 Assumptions'!H20","v":416.80574025000004},{"$f":"'6. UD1 Assumptions'!N20","v":416.80574025000004},{"$f":"'6. UD1 Assumptions'!D79","v":0.15},{"$f":"'6. UD1 Assumptions'!F79","v":0.5},{"$f":"'6. UD1 Assumptions'!H79","v":0.11999999999999998},{"$f":"'6. UD1 Assumptions'!J79","v":0.02},{"$f":"'6. UD1 Assumptions'!L79","v":0.05},{"$f":"'6. UD1 Assumptions'!N79","v":3.0000000000000001E-3},{"$f":"'6. UD1 Assumptions'!P79","v":0.15699999999999997},{"$f":"'6. UD1 Assumptions'!R79","v":1.2454243065094158E-2},{"$f":"'6. UD1 Assumptions'!T79","v":4.5438433714085582E-4},{"$f":"'6. UD1 Assumptions'!D254","v":62.520861037500005},{"$f":"'6. UD1 Assumptions'!F254","v":208.40287012500002},{"$f":"'6. UD1 Assumptions'!H254","v":50.01668883},{"$f":"'6. UD1 Assumptions'!J254","v":8.3361148050000011},{"$f":"'6. UD1 Assumptions'!L254","v":20.840287012500003},{"$f":"'6. UD1 Assumptions'!N254","v":1.2504172207500002},{"$f":"'6. UD1 Assumptions'!P254","v":65.43850121925},{"$f":"'6. UD1 Assumptions'!R254","v":5.1909999999999998},{"$f":"'6. UD1 Assumptions'!T254","v":0.18939},{"$f":"UD1_BAUCH4!M20","v":5.8399545404267883},{"$f":"UD1_BAUCH4!Y20","v":52.784053185421648},{"$f":"UD1_BAUCH4!AK20","v":1.8424745842831221},{"$f":"UD1_BAUCH4!AW20","v":7.1617197123876267E-3},{"$f":"UD1_BAUCH4!BI20","v":0.23621469029270803},{"$f":"UD1_BAUCH4!BU20","v":5.6406051528418903E-4},{"$f":"UD1_BAUCH4!CG20","v":3.3059120640772793E-2},{"$f":"UD1_BAUCH4!CS20","v":4.9578965761315208E-3},{"$f":"UD1_BAUCH4!CW20","v":60.748439797868841},{"$f":"UD1_BAUCH4!CY20","v":1518.710994946721},{"$f":"UD1_BAUCH4!CW20","v":60.748439797868841},{"$f":"UD1_BAUCH4!DH20","v":44.828439797868839},{"$f":"UD1_BAUCH4!DJ20","v":44.823481901292709},{"$f":"UD1_BAUCH4!DM20","v":1120.710994946721},{"$f":"UD1_BAUCH4!DO20","v":1120.5870475323177},{"$f":"'6. UD1 Assumptions'!Y254","v":62.520861037500005},{"$f":"'6. UD1 Assumptions'!AA254","v":208.40287012500002},{"$f":"'6. UD1 Assumptions'!AC254","v":50.01668883},{"$f":"'6. UD1 Assumptions'!AE254","v":8.3361148050000011},{"$f":"'6. UD1 Assumptions'!AG254","v":20.840287012500003},{"$f":"'6. UD1 Assumptions'!AI254","v":1.2504172207500002},{"$f":"'6. UD1 Assumptions'!AK254","v":60.058111219249952},{"$f":"'6. UD1 Assumptions'!AM254","v":5.1909999999999998},{"$f":"'6. UD1 Assumptions'!AO254","v":0.18939},{"$f":"UD1_Sce1LFG!M20","v":5.8446564026691421},{"$f":"UD1_Sce1LFG!Y20","v":53.241433068015567},{"$f":"UD1_Sce1LFG!AK20","v":1.8809839906236618},{"$f":"UD1_Sce1LFG!AW20","v":7.3596671454720982E-3},{"$f":"UD1_Sce1LFG!BI20","v":0.24115179366970033},{"$f":"UD1_Sce1LFG!BU20","v":5.7791790794706308E-4},{"$f":"UD1_Sce1LFG!CG20","v":3.3059120640772793E-2},{"$f":"UD1_Sce1LFG!CS20","v":4.9578965761315208E-3},{"$f":"UD1_Sce1LFG!CW20","v":61.254179857248396},{"$f":"UD1_Sce1LFG!CY20","v":1531.3544964312098},{"$f":"UD1_Sce1LFG!DE20","v":15.92},{"$f":"UD1_Sce1LFG!DH20","v":45.334179857248394},{"$f":"UD1_Sce1LFG!DJ20","v":45.329221960672264},{"$f":"UD1_Sce1LFG!DM20","v":1133.3544964312098},{"$f":"UD1_Sce1LFG!DO20","v":1133.2305490168067},{"$f":"'6. UD1 Assumptions'!D311","v":62.520861037500005},{"$f":"'6. UD1 Assumptions'!F311","v":208.40287012500002},{"$f":"'6. UD1 Assumptions'!H311","v":50.01668883},{"$f":"'6. UD1 Assumptions'!J311","v":8.3361148050000011},{"$f":"'6. UD1 Assumptions'!L311","v":20.840287012500003},{"$f":"'6. UD1 Assumptions'!N311","v":1.2504172207500002},{"$f":"'6. UD1 Assumptions'!P311","v":60.058111219249952},{"$f":"'6. UD1 Assumptions'!R311","v":5.1909999999999998},{"$f":"'6. UD1 Assumptions'!T311","v":0.18939},{"$f":"UD1_Sce2Comp!M20","v":5.8399545404267883},{"$f":"UD1_Sce2Comp!Y20","v":52.784053185421648},{"$f":"UD1_Sce2Comp!AK20","v":1.8424745842831221},{"$f":"UD1_Sce2Comp!AW20","v":7.1617197123876267E-3},{"$f":"UD1_Sce2Comp!BI20","v":0.23621469029270803},{"$f":"UD1_Sce2Comp!BU20","v":5.6406051528418903E-4},{"$f":"UD1_Sce2Comp!CG20","v":3.3059120640772793E-2},{"$f":"UD1_Sce2Comp!CS20","v":4.9578965761315208E-3},{"$f":"UD1_Sce2Comp!CW20","v":60.748439797868841},{"$f":"UD1_Sce2Comp!CY20","v":1518.710994946721},{"$f":"UD1_Sce2Comp!DE20","v":15.92},{"$f":"UD1_Sce2Comp!DH20","v":44.828439797868839},{"$f":"UD1_Sce2Comp!DJ20","v":44.823481901292709},{"$f":"UD1_Sce2Comp!DM20","v":1120.710994946721},{"$f":"UD1_Sce2Comp!DO20","v":1120.5870475323177},{"$f":"'6. UD1 Assumptions'!Y311","v":62.520861037500005},{"$f":"'6. UD1 Assumptions'!AA311","v":208.40287012500002},{"$f":"'6. UD1 Assumptions'!AC311","v":50.01668883},{"$f":"'6. UD1 Assumptions'!AE311","v":8.3361148050000011},{"$f":"'6. UD1 Assumptions'!AG311","v":20.840287012500003},{"$f":"'6. UD1 Assumptions'!AI311","v":1.2504172207500002},{"$f":"'6. UD1 Assumptions'!AK311","v":60.058111219249952},{"$f":"'6. UD1 Assumptions'!AM311","v":5.1909999999999998},{"$f":"'6. UD1 Assumptions'!AO311","v":0.18939},{"$f":"UD1_Sce3Recycle!M20","v":5.8399545404267883},{"$f":"UD1_Sce3Recycle!Y20","v":52.784053185421648},{"$f":"UD1_Sce3Recycle!AK20","v":1.8424745842831221},{"$f":"UD1_Sce3Recycle!AW20","v":7.1617197123876267E-3},{"$f":"UD1_Sce3Recycle!BI20","v":0.23621469029270803},{"$f":"UD1_Sce3Recycle!BU20","v":5.6406051528418903E-4},{"$f":"UD1_Sce3Recycle!CG20","v":3.3059120640772793E-2},{"$f":"UD1_Sce3Recycle!CS20","v":4.9578965761315208E-3},{"$f":"UD1_Sce3Recycle!CW20","v":60.748439797868841},{"$f":"UD1_Sce3Recycle!CY20","v":1518.710994946721},{"$f":"UD1_Sce3Recycle!DE20","v":15.92},{"$f":"UD1_Sce3Recycle!DH20","v":44.828439797868839},{"$f":"UD1_Sce3Recycle!DJ20","v":44.823481901292709},{"$f":"UD1_Sce3Recycle!DM20","v":1120.710994946721},{"$f":"UD1_Sce3Recycle!DO20","v":1120.5870475323177},{"$f":"'6. UD1 Assumptions'!D368","v":62.520861037500005},{"$f":"'6. UD1 Assumptions'!F368","v":208.40287012500002},{"$f":"'6. UD1 Assumptions'!H368","v":50.01668883},{"$f":"'6. UD1 Assumptions'!J368","v":8.3361148050000011},{"$f":"'6. UD1 Assumptions'!L368","v":20.840287012500003},{"$f":"'6. UD1 Assumptions'!N368","v":1.2504172207500002},{"$f":"'6. UD1 Assumptions'!P368","v":60.058111219249952},{"$f":"'6. UD1 Assumptions'!R368","v":5.1909999999999998},{"$f":"'6. UD1 Assumptions'!T368","v":0.18939},{"$f":"UD1_Sce4WTE!M20","v":5.8399545404267883},{"$f":"UD1_Sce4WTE!Y20","v":52.784053185421648},{"$f":"UD1_Sce4WTE!AK20","v":1.8424745842831221},{"$f":"UD1_Sce4WTE!AW20","v":7.1617197123876267E-3},{"$f":"UD1_Sce4WTE!BI20","v":0.23621469029270803},{"$f":"UD1_Sce4WTE!BU20","v":5.6406051528418903E-4},{"$f":"UD1_Sce4WTE!CG20","v":3.3059120640772793E-2},{"$f":"UD1_Sce4WTE!CS20","v":4.9578965761315208E-3},{"$f":"UD1_Sce4WTE!CW20","v":60.748439797868841},{"$f":"UD1_Sce4WTE!CY20","v":1518.710994946721},{"$f":"UD1_Sce4WTE!DE20","v":15.92},{"$f":"UD1_Sce4WTE!DH20","v":44.828439797868839},{"$f":"UD1_Sce4WTE!DJ20","v":44.823481901292709},{"$f":"UD1_Sce4WTE!DM20","v":1120.710994946721},{"$f":"UD1_Sce4WTE!DO20","v":1120.5870475323177},null,1133.2305490168067,-12.643501484488979,1133.2305490168067,0,1133.2305490168067,12.643501484488979,1133.2305490168067,12.643501484488979,1133.2305490168067,-12.643501484488979,null,2014,1120.5870475323177,1133.2305490168067,1120.5870475323177,1120.5870475323177,1120.5870475323177]
[2015,{"$f":"'6. UD1 Assumptions'!D21","v":1.2199291999999999},{"$f":"'6. UD1 Assumptions'!F21","v":348.4971546340559},{"$f":"'6. UD1 Assumptions'!H21","v":425.14185505500006},{"$f":"'6. UD1 Assumptions'!N21","v":425.14185505500006},{"$f":"'6. UD1 Assumptions'!D80","v":0.15},{"$f":"'6. UD1 Assumptions'!F80","v":0.5},{"$f":"'6. UD1 Assumptions'!H80","v":0.12},{"$f":"'6. UD1 Assumptions'!J80","v":0.02},{"$f":"'6. UD1 Assumptions'!L80","v":0.05},{"$f":"'6. UD1 Assumptions'!N80","v":3.0000000000000001E-3},{"$f":"'6. UD1 Assumptions'!P80","v":0.157},{"$f":"'6. UD1 Assumptions'!R80","v":1.3736297498265614E-2},{"$f":"'6. UD1 Assumptions'!T80","v":4.4547484033417238E-4},{"$f":"'6. UD1 Assumptions'!D255","v":63.771278258250007},{"$f":"'6. UD1 Assumptions'!F255","v":212.57092752750003},{"$f":"'6. UD1 Assumptions'!H255","v":51.017022606600008},{"$f":"'6. UD1 Assumptions'!J255","v":8.5028371011000008},{"$f":"'6. UD1 Assumptions'!L255","v":21.257092752750005},{"$f":"'6. UD1 Assumptions'!N255","v":1.2754255651650002},{"$f":"'6. UD1 Assumptions'!P255","v":66.747271243635012},{"$f":"'6. UD1 Assumptions'!R255","v":5.8398750000000001},{"$f":"'6. UD1 Assumptions'!T255","v":0.18939},{"$f":"UD1_BAUCH4!M21","v":5.8727666823071694},{"$f":"UD1_BAUCH4!Y21","v":54.110774621205096},{"$f":"UD1_BAUCH4!AK21","v":1.9377053384480574},{"$f":"UD1_BAUCH4!AW21","v":7.6321883408678563E-3},{"$f":"UD1_BAUCH4!BI21","v":0.24842376133949456},{"$f":"UD1_BAUCH4!BU21","v":5.9753452680755064E-4},{"$f":"UD1_BAUCH4!CG21","v":3.4383334499124667E-2},{"$f":"UD1_BAUCH4!CS21","v":4.4048653084919204E-3},{"$f":"UD1_BAUCH4!CW21","v":62.216688325975113},{"$f":"UD1_BAUCH4!CY21","v":1555.4172081493778},{"$f":"UD1_BAUCH4!CW21","v":62.216688325975113},{"$f":"UD1_BAUCH4!DH21","v":45.102688325975109},{"$f":"UD1_BAUCH4!DJ21","v":45.098283460666607},{"$f":"UD1_BAUCH4!DM21","v":1127.5672081493776},{"$f":"UD1_BAUCH4!DO21","v":1127.4570865166652},{"$f":"'6. UD1 Assumptions'!Y255","v":63.771278258250007},{"$f":"'6. UD1 Assumptions'!AA255","v":212.57092752750003},{"$f":"'6. UD1 Assumptions'!AC255","v":51.017022606600008},{"$f":"'6. UD1 Assumptions'!AE255","v":8.5028371011000008},{"$f":"'6. UD1 Assumptions'!AG255","v":21.257092752750005},{"$f":"'6. UD1 Assumptions'!AI255","v":1.2754255651650002},{"$f":"'6. UD1 Assumptions'!AK255","v":60.718006243635045},{"$f":"'6. UD1 Assumptions'!AM255","v":5.8398750000000001},{"$f":"'6. UD1 Assumptions'!AO255","v":0.18939},{"$f":"UD1_Sce1LFG!M21","v":5.8759184348219158},{"$f":"UD1_Sce1LFG!Y21","v":54.496649935968563},{"$f":"UD1_Sce1LFG!AK21","v":1.9736112709282234},{"$f":"UD1_Sce1LFG!AW21","v":7.823327454388504E-3},{"$f":"UD1_Sce1LFG!BI21","v":0.25302708601643897},{"$f":"UD1_Sce1LFG!BU21","v":6.1071608645533668E-4},{"$f":"UD1_Sce1LFG!CG21","v":3.4383334499124667E-2},{"$f":"UD1_Sce1LFG!CS21","v":4.4048653084919204E-3},{"$f":"UD1_Sce1LFG!CW21","v":62.646428971083594},{"$f":"UD1_Sce1LFG!CY21","v":1566.1607242770899},{"$f":"UD1_Sce1LFG!DE21","v":17.114000000000001},{"$f":"UD1_Sce1LFG!DH21","v":45.53242897108359},{"$f":"UD1_Sce1LFG!DJ21","v":45.528024105775103},{"$f":"UD1_Sce1LFG!DM21","v":1138.3107242770898},{"$f":"UD1_Sce1LFG!DO21","v":1138.2006026443776},{"$f":"'6. UD1 Assumptions'!D312","v":63.771278258250007},{"$f":"'6. UD1 Assumptions'!F312","v":212.57092752750003},{"$f":"'6. UD1 Assumptions'!H312","v":51.017022606600008},{"$f":"'6. UD1 Assumptions'!J312","v":8.5028371011000008},{"$f":"'6. UD1 Assumptions'!L312","v":21.257092752750005},{"$f":"'6. UD1 Assumptions'!N312","v":1.2754255651650002},{"$f":"'6. UD1 Assumptions'!P312","v":60.718006243635045},{"$f":"'6. UD1 Assumptions'!R312","v":5.8398750000000001},{"$f":"'6. UD1 Assumptions'!T312","v":0.18939},{"$f":"UD1_Sce2Comp!M21","v":5.8727666823071694},{"$f":"UD1_Sce2Comp!Y21","v":54.110774621205096},{"$f":"UD1_Sce2Comp!AK21","v":1.9377053384480574},{"$f":"UD1_Sce2Comp!AW21","v":7.6321883408678563E-3},{"$f":"UD1_Sce2Comp!BI21","v":0.24842376133949456},{"$f":"UD1_Sce2Comp!BU21","v":5.9753452680755064E-4},{"$f":"UD1_Sce2Comp!CG21","v":3.4383334499124667E-2},{"$f":"UD1_Sce2Comp!CS21","v":4.4048653084919204E-3},{"$f":"UD1_Sce2Comp!CW21","v":62.216688325975113},{"$f":"UD1_Sce2Comp!CY21","v":1555.4172081493778},{"$f":"UD1_Sce2Comp!DE21","v":17.114000000000001},{"$f":"UD1_Sce2Comp!DH21","v":45.102688325975109},{"$f":"UD1_Sce2Comp!DJ21","v":45.098283460666607},{"$f":"UD1_Sce2Comp!DM21","v":1127.5672081493776},{"$f":"UD1_Sce2Comp!DO21","v":1127.4570865166652},{"$f":"'6. UD1 Assumptions'!Y312","v":63.771278258250007},{"$f":"'6. UD1 Assumptions'!AA312","v":212.57092752750003},{"$f":"'6. UD1 Assumptions'!AC312","v":51.017022606600008},{"$f":"'6. UD1 Assumptions'!AE312","v":8.5028371011000008},{"$f":"'6. UD1 Assumptions'!AG312","v":21.257092752750005},{"$f":"'6. UD1 Assumptions'!AI312","v":1.2754255651650002},{"$f":"'6. UD1 Assumptions'!AK312","v":60.718006243635045},{"$f":"'6. UD1 Assumptions'!AM312","v":5.8398750000000001},{"$f":"'6. UD1 Assumptions'!AO312","v":0.18939},{"$f":"UD1_Sce3Recycle!M21","v":5.8727666823071694},{"$f":"UD1_Sce3Recycle!Y21","v":54.110774621205096},{"$f":"UD1_Sce3Recycle!AK21","v":1.9377053384480574},{"$f":"UD1_Sce3Recycle!AW21","v":7.6321883408678563E-3},{"$f":"UD1_Sce3Recycle!BI21","v":0.24842376133949456},{"$f":"UD1_Sce3Recycle!BU21","v":5.9753452680755064E-4},{"$f":"UD1_Sce3Recycle!CG21","v":3.4383334499124667E-2},{"$f":"UD1_Sce3Recycle!CS21","v":4.4048653084919204E-3},{"$f":"UD1_Sce3Recycle!CW21","v":62.216688325975113},{"$f":"UD1_Sce3Recycle!CY21","v":1555.4172081493778},{"$f":"UD1_Sce3Recycle!DE21","v":17.114000000000001},{"$f":"UD1_Sce3Recycle!DH21","v":45.102688325975109},{"$f":"UD1_Sce3Recycle!DJ21","v":45.098283460666607},{"$f":"UD1_Sce3Recycle!DM21","v":1127.5672081493776},{"$f":"UD1_Sce3Recycle!DO21","v":1127.4570865166652},{"$f":"'6. UD1 Assumptions'!D369","v":63.771278258250007},{"$f":"'6. UD1 Assumptions'!F369","v":212.57092752750003},{"$f":"'6. UD1 Assumptions'!H369","v":51.017022606600008},{"$f":"'6. UD1 Assumptions'!J369","v":8.5028371011000008},{"$f":"'6. UD1 Assumptions'!L369","v":21.257092752750005},{"$f":"'6. UD1 Assumptions'!N369","v":1.2754255651650002},{"$f":"'6. UD1 Assumptions'!P369","v":60.718006243635045},{"$f":"'6. UD1 Assumptions'!R369","v":5.8398750000000001},{"$f":"'6. UD1 Assumptions'!T369","v":0.18939},{"$f":"UD1_Sce4WTE!M21","v":5.8727666823071694},{"$f":"UD1_Sce4WTE!Y21","v":54.110774621205096},{"$f":"UD1_Sce4WTE!AK21","v":1.9377053384480574},{"$f":"UD1_Sce4WTE!AW21","v":7.6321883408678563E-3},{"$f":"UD1_Sce4WTE!BI21","v":0.24842376133949456},{"$f":"UD1_Sce4WTE!BU21","v":5.9753452680755064E-4},{"$f":"UD1_Sce4WTE!CG21","v":3.4383334499124667E-2},{"$f":"UD1_Sce4WTE!CS21","v":4.4048653084919204E-3},{"$f":"UD1_Sce4WTE!CW21","v":62.216688325975113},{"$f":"UD1_Sce4WTE!CY21","v":1555.4172081493778},{"$f":"UD1_Sce4WTE!DE21","v":17.114000000000001},{"$f":"UD1_Sce4WTE!DH21","v":45.102688325975109},{"$f":"UD1_Sce4WTE!DJ21","v":45.098283460666607},{"$f":"UD1_Sce4WTE!DM21","v":1127.5672081493776},{"$f":"UD1_Sce4WTE!DO21","v":1127.4570865166652},null,1138.2006026443776,-10.743516127712383,1138.2006026443776,0,1138.2006026443776,10.743516127712383,1138.2006026443776,10.743516127712383,1138.2006026443776,-10.743516127712383,null,2015,1127.4570865166652,1138.2006026443776,1127.4570865166652,1127.4570865166652,1127.4570865166652]
[2016,{"$f":"'6. UD1 Assumptions'!D22","v":1.2205933999999998},{"$f":"'6. UD1 Assumptions'!F22","v":355.27366619883423},{"$f":"'6. UD1 Assumptions'!H22","v":433.64469215610012},{"$f":"'6. UD1 Assumptions'!N22","v":433.64469215610012},{"$f":"'6. UD1 Assumptions'!D81","v":0.15},{"$f":"'6. UD1 Assumptions'!F81","v":0.5},{"$f":"'6. UD1 Assumptions'!H81","v":0.12},{"$f":"'6. UD1 Assumptions'!J81","v":0.02},{"$f":"'6. UD1 Assumptions'!L81","v":0.05},{"$f":"'6. UD1 Assumptions'!N81","v":3.0000000000000001E-3},{"$f":"'6. UD1 Assumptions'!P81","v":0.15699999999999997},{"$f":"'6. UD1 Assumptions'!R81","v":1.4963287035147727E-2},{"$f":"'6. UD1 Assumptions'!T81","v":4.3674003954330621E-4},{"$f":"'6. UD1 Assumptions'!D256","v":65.046703823415015},{"$f":"'6. UD1 Assumptions'!F256","v":216.82234607805006},{"$f":"'6. UD1 Assumptions'!H256","v":52.037363058732012},{"$f":"'6. UD1 Assumptions'!J256","v":8.6728938431220026},{"$f":"'6. UD1 Assumptions'!L256","v":21.682234607805007},{"$f":"'6. UD1 Assumptions'!N256","v":1.3009340764683004},{"$f":"'6. UD1 Assumptions'!P256","v":68.082216668507712},{"$f":"'6. UD1 Assumptions'!R256","v":6.4887500000000005},{"$f":"'6. UD1 Assumptions'!T256","v":0.18939},{"$f":"UD1_BAUCH4!M22","v":5.933923880481399},{"$f":"UD1_BAUCH4!Y22","v":55.421657339426083},{"$f":"UD1_BAUCH4!AK22","v":2.0308937735509991},{"$f":"UD1_BAUCH4!AW22","v":8.1008112566449877E-3},{"$f":"UD1_BAUCH4!BI22","v":0.26037099660910251},{"$f":"UD1_BAUCH4!BU22","v":6.3059566287405194E-4},{"$f":"UD1_BAUCH4!CG22","v":3.5956069239705957E-2},{"$f":"UD1_BAUCH4!CS22","v":3.9382922855066907E-3},{"$f":"UD1_BAUCH4!CW22","v":63.695471758512319},{"$f":"UD1_BAUCH4!CY22","v":1592.386793962808},{"$f":"UD1_BAUCH4!CW22","v":63.695471758512319},{"$f":"UD1_BAUCH4!DH22","v":45.387471758512319},{"$f":"UD1_BAUCH4!DJ22","v":45.383533466226815},{"$f":"UD1_BAUCH4!DM22","v":1134.686793962808},{"$f":"UD1_BAUCH4!DO22","v":1134.5883366556704},{"$f":"'6. UD1 Assumptions'!Y256","v":65.046703823415015},{"$f":"'6. UD1 Assumptions'!AA256","v":216.82234607805006},{"$f":"'6. UD1 Assumptions'!AC256","v":52.037363058732012},{"$f":"'6. UD1 Assumptions'!AE256","v":8.6728938431220026},{"$f":"'6. UD1 Assumptions'!AG256","v":21.682234607805007},{"$f":"'6. UD1 Assumptions'!AI256","v":1.3009340764683004},{"$f":"'6. UD1 Assumptions'!AK256","v":61.404076668507741},{"$f":"'6. UD1 Assumptions'!AM256","v":6.4887500000000005},{"$f":"'6. UD1 Assumptions'!AO256","v":0.18939},{"$f":"UD1_Sce1LFG!M22","v":5.936036563372177},{"$f":"UD1_Sce1LFG!Y22","v":55.747206766085078},{"$f":"UD1_Sce1LFG!AK22","v":2.0643722430934668},{"$f":"UD1_Sce1LFG!AW22","v":8.2853762199191945E-3},{"$f":"UD1_Sce1LFG!BI22","v":0.26466310808890608},{"$f":"UD1_Sce1LFG!BU22","v":6.4313435027183721E-4},{"$f":"UD1_Sce1LFG!CG22","v":3.5956069239705957E-2},{"$f":"UD1_Sce1LFG!CS22","v":3.9382922855066907E-3},{"$f":"UD1_Sce1LFG!CW22","v":64.061101552735039},{"$f":"UD1_Sce1LFG!CY22","v":1601.5275388183759},{"$f":"UD1_Sce1LFG!DE22","v":18.308},{"$f":"UD1_Sce1LFG!DH22","v":45.753101552735039},{"$f":"UD1_Sce1LFG!DJ22","v":45.749163260449528},{"$f":"UD1_Sce1LFG!DM22","v":1143.8275388183761},{"$f":"UD1_Sce1LFG!DO22","v":1143.7290815112383},{"$f":"'6. UD1 Assumptions'!D313","v":65.046703823415015},{"$f":"'6. UD1 Assumptions'!F313","v":216.82234607805006},{"$f":"'6. UD1 Assumptions'!H313","v":52.037363058732012},{"$f":"'6. UD1 Assumptions'!J313","v":8.6728938431220026},{"$f":"'6. UD1 Assumptions'!L313","v":21.682234607805007},{"$f":"'6. UD1 Assumptions'!N313","v":1.3009340764683004},{"$f":"'6. UD1 Assumptions'!P313","v":61.404076668507741},{"$f":"'6. UD1 Assumptions'!R313","v":6.4887500000000005},{"$f":"'6. UD1 Assumptions'!T313","v":0.18939},{"$f":"UD1_Sce2Comp!M22","v":5.933923880481399},{"$f":"UD1_Sce2Comp!Y22","v":55.421657339426083},{"$f":"UD1_Sce2Comp!AK22","v":2.0308937735509991},{"$f":"UD1_Sce2Comp!AW22","v":8.1008112566449877E-3},{"$f":"UD1_Sce2Comp!BI22","v":0.26037099660910251},{"$f":"UD1_Sce2Comp!BU22","v":6.3059566287405194E-4},{"$f":"UD1_Sce2Comp!CG22","v":3.5956069239705957E-2},{"$f":"UD1_Sce2Comp!CS22","v":3.9382922855066907E-3},{"$f":"UD1_Sce2Comp!CW22","v":63.695471758512319},{"$f":"UD1_Sce2Comp!CY22","v":1592.386793962808},{"$f":"UD1_Sce2Comp!DE22","v":18.308},{"$f":"UD1_Sce2Comp!DH22","v":45.387471758512319},{"$f":"UD1_Sce2Comp!DJ22","v":45.383533466226815},{"$f":"UD1_Sce2Comp!DM22","v":1134.686793962808},{"$f":"UD1_Sce2Comp!DO22","v":1134.5883366556704},{"$f":"'6. UD1 Assumptions'!Y313","v":65.046703823415015},{"$f":"'6. UD1 Assumptions'!AA313","v":216.82234607805006},{"$f":"'6. UD1 Assumptions'!AC313","v":52.037363058732012},{"$f":"'6. UD1 Assumptions'!AE313","v":8.6728938431220026},{"$f":"'6. UD1 Assumptions'!AG313","v":21.682234607805007},{"$f":"'6. UD1 Assumptions'!AI313","v":1.3009340764683004},{"$f":"'6. UD1 Assumptions'!AK313","v":61.404076668507741},{"$f":"'6. UD1 Assumptions'!AM313","v":6.4887500000000005},{"$f":"'6. UD1 Assumptions'!AO313","v":0.18939},{"$f":"UD1_Sce3Recycle!M22","v":5.933923880481399},{"$f":"UD1_Sce3Recycle!Y22","v":55.421657339426083},{"$f":"UD1_Sce3Recycle!AK22","v":2.0308937735509991},{"$f":"UD1_Sce3Recycle!AW22","v":8.1008112566449877E-3},{"$f":"UD1_Sce3Recycle!BI22","v":0.26037099660910251},{"$f":"UD1_Sce3Recycle!BU22","v":6.3059566287405194E-4},{"$f":"UD1_Sce3Recycle!CG22","v":3.5956069239705957E-2},{"$f":"UD1_Sce3Recycle!CS22","v":3.9382922855066907E-3},{"$f":"UD1_Sce3Recycle!CW22","v":63.695471758512319},{"$f":"UD1_Sce3Recycle!CY22","v":1592.386793962808},{"$f":"UD1_Sce3Recycle!DE22","v":18.308},{"$f":"UD1_Sce3Recycle!DH22","v":45.387471758512319},{"$f":"UD1_Sce3Recycle!DJ22","v":45.383533466226815},{"$f":"UD1_Sce3Recycle!DM22","v":1134.686793962808},{"$f":"UD1_Sce3Recycle!DO22","v":1134.5883366556704},{"$f":"'6. UD1 Assumptions'!D370","v":65.046703823415015},{"$f":"'6. UD1 Assumptions'!F370","v":216.82234607805006},{"$f":"'6. UD1 Assumptions'!H370","v":52.037363058732012},{"$f":"'6. UD1 Assumptions'!J370","v":8.6728938431220026},{"$f":"'6. UD1 Assumptions'!L370","v":21.682234607805007},{"$f":"'6. UD1 Assumptions'!N370","v":1.3009340764683004},{"$f":"'6. UD1 Assumptions'!P370","v":61.404076668507741},{"$f":"'6. UD1 Assumptions'!R370","v":6.4887500000000005},{"$f":"'6. UD1 Assumptions'!T370","v":0.18939},{"$f":"UD1_Sce4WTE!M22","v":5.933923880481399},{"$f":"UD1_Sce4WTE!Y22","v":55.421657339426083},{"$f":"UD1_Sce4WTE!AK22","v":2.0308937735509991},{"$f":"UD1_Sce4WTE!AW22","v":8.1008112566449877E-3},{"$f":"UD1_Sce4WTE!BI22","v":0.26037099660910251},{"$f":"UD1_Sce4WTE!BU22","v":6.3059566287405194E-4},{"$f":"UD1_Sce4WTE!CG22","v":3.5956069239705957E-2},{"$f":"UD1_Sce4WTE!CS22","v":3.9382922855066907E-3},{"$f":"UD1_Sce4WTE!CW22","v":63.695471758512319},{"$f":"UD1_Sce4WTE!CY22","v":1592.386793962808},{"$f":"UD1_Sce4WTE!DE22","v":18.308},{"$f":"UD1_Sce4WTE!DH22","v":45.387471758512319},{"$f":"UD1_Sce4WTE!DJ22","v":45.383533466226815},{"$f":"UD1_Sce4WTE!DM22","v":1134.686793962808},{"$f":"UD1_Sce4WTE!DO22","v":1134.5883366556704},null,1143.7290815112383,-9.1407448555678457,1143.7290815112383,0,1143.7290815112383,9.1407448555678457,1143.7290815112383,9.1407448555678457,1143.7290815112383,-9.1407448555678457,null,2016,1134.5883366556704,1143.7290815112383,1134.5883366556704,1134.5883366556704,1134.5883366556704]
[2017,{"$f":"'6. UD1 Assumptions'!D23","v":1.2212575999999997},{"$f":"'6. UD1 Assumptions'!F23","v":362.18205397388903},{"$f":"'6. UD1 Assumptions'!H23","v":442.31758599922205},{"$f":"'6. UD1 Assumptions'!N23","v":442.31758599922205},{"$f":"'6. UD1 Assumptions'!D82","v":0.15},{"$f":"'6. UD1 Assumptions'!F82","v":0.5},{"$f":"'6. UD1 Assumptions'!H82","v":0.12},{"$f":"'6. UD1 Assumptions'!J82","v":0.02},{"$f":"'6. UD1 Assumptions'!L82","v":0.05},{"$f":"'6. UD1 Assumptions'!N82","v":3.0000000000000001E-3},{"$f":"'6. UD1 Assumptions'!P82","v":0.157},{"$f":"'6. UD1 Assumptions'!R82","v":1.6136878175159318E-2},{"$f":"'6. UD1 Assumptions'!T82","v":4.2817650935618261E-4},{"$f":"'6. UD1 Assumptions'!D257","v":66.34763789988331},{"$f":"'6. UD1 Assumptions'!F257","v":221.15879299961102},{"$f":"'6. UD1 Assumptions'!H257","v":53.078110319906642},{"$f":"'6. UD1 Assumptions'!J257","v":8.8463517199844404},{"$f":"'6. UD1 Assumptions'!L257","v":22.115879299961104},{"$f":"'6. UD1 Assumptions'!N257","v":1.3269527579976661},{"$f":"'6. UD1 Assumptions'!P257","v":69.443861001877863},{"$f":"'6. UD1 Assumptions'!R257","v":7.1376250000000008},{"$f":"'6. UD1 Assumptions'!T257","v":0.18939},{"$f":"UD1_BAUCH4!M23","v":6.0148645893297727},{"$f":"UD1_BAUCH4!Y23","v":56.723008979328142},{"$f":"UD1_BAUCH4!AK23","v":2.122265880351355},{"$f":"UD1_BAUCH4!AW23","v":8.5679386594379025E-3},{"$f":"UD1_BAUCH4!BI23","v":0.27208536927581473},{"$f":"UD1_BAUCH4!BU23","v":6.6328845308432196E-4},{"$f":"UD1_BAUCH4!CG23","v":3.7769979960440313E-2},{"$f":"UD1_BAUCH4!CS23","v":3.5446610416410363E-3},{"$f":"UD1_BAUCH4!CW23","v":65.182770686399692},{"$f":"UD1_BAUCH4!CY23","v":1629.5692671599923},{"$f":"UD1_BAUCH4!CW23","v":65.182770686399692},{"$f":"UD1_BAUCH4!DH23","v":46.874770686399692},{"$f":"UD1_BAUCH4!DJ23","v":46.871226025358048},{"$f":"UD1_BAUCH4!DM23","v":1171.8692671599922},{"$f":"UD1_BAUCH4!DO23","v":1171.7806506339512},{"$f":"'6. UD1 Assumptions'!Y257","v":66.34763789988331},{"$f":"'6. UD1 Assumptions'!AA257","v":221.15879299961102},{"$f":"'6. UD1 Assumptions'!AC257","v":53.078110319906642},{"$f":"'6. UD1 Assumptions'!AE257","v":8.8463517199844404},{"$f":"'6. UD1 Assumptions'!AG257","v":22.115879299961104},{"$f":"'6. UD1 Assumptions'!AI257","v":1.3269527579976661},{"$f":"'6. UD1 Assumptions'!AK257","v":62.116846001877832},{"$f":"'6. UD1 Assumptions'!AM257","v":7.1376250000000008},{"$f":"'6. UD1 Assumptions'!AO257","v":0.18939},{"$f":"UD1_Sce1LFG!M23","v":6.0162807630223778},{"$f":"UD1_Sce1LFG!Y23","v":56.997663576663456},{"$f":"UD1_Sce1LFG!AK23","v":2.1534809984526611},{"$f":"UD1_Sce1LFG!AW23","v":8.7461555876268571E-3},{"$f":"UD1_Sce1LFG!BI23","v":0.27608730749393096},{"$f":"UD1_Sce1LFG!BU23","v":6.7521562148171153E-4},{"$f":"UD1_Sce1LFG!CG23","v":3.7769979960440313E-2},{"$f":"UD1_Sce1LFG!CS23","v":3.5446610416410363E-3},{"$f":"UD1_Sce1LFG!CW23","v":65.494248657843613},{"$f":"UD1_Sce1LFG!CY23","v":1637.3562164460902},{"$f":"UD1_Sce1LFG!DE23","v":19.455673869602979},{"$f":"UD1_Sce1LFG!DH23","v":46.038574788240638},{"$f":"UD1_Sce1LFG!DJ23","v":46.035030127198993},{"$f":"UD1_Sce1LFG!DM23","v":1150.964369706016},{"$f":"UD1_Sce1LFG!DO23","v":1150.8757531799749},{"$f":"'6. UD1 Assumptions'!D314","v":65.020685141885636},{"$f":"'6. UD1 Assumptions'!F314","v":216.7356171396188},{"$f":"'6. UD1 Assumptions'!H314","v":52.016548113508506},{"$f":"'6. UD1 Assumptions'!J314","v":8.8463517199844404},{"$f":"'6. UD1 Assumptions'!L314","v":22.115879299961104},{"$f":"'6. UD1 Assumptions'!N314","v":1.3269527579976661},{"$f":"'6. UD1 Assumptions'!P314","v":68.928536826265884},{"$f":"'6. UD1 Assumptions'!R314","v":7.1376250000000008},{"$f":"'6. UD1 Assumptions'!T314","v":0.18939},{"$f":"UD1_Sce2Comp!M23","v":6.0148645893297727},{"$f":"UD1_Sce2Comp!Y23","v":56.723008979328142},{"$f":"UD1_Sce2Comp!AK23","v":2.122265880351355},{"$f":"UD1_Sce2Comp!AW23","v":8.5679386594379025E-3},{"$f":"UD1_Sce2Comp!BI23","v":0.27208536927581473},{"$f":"UD1_Sce2Comp!BU23","v":6.6328845308432196E-4},{"$f":"UD1_Sce2Comp!CG23","v":3.7769979960440313E-2},{"$f":"UD1_Sce2Comp!CS23","v":3.5446610416410363E-3},{"$f":"UD1_Sce2Comp!CW23","v":65.182770686399692},{"$f":"UD1_Sce2Comp!CY23","v":1629.5692671599923},{"$f":"UD1_Sce2Comp!DE23","v":18.308},{"$f":"UD1_Sce2Comp!DH23","v":46.874770686399692},{"$f":"UD1_Sce2Comp!DJ23","v":46.871226025358048},{"$f":"UD1_Sce2Comp!DM23","v":1171.8692671599922},{"$f":"UD1_Sce2Comp!DO23","v":1171.7806506339512},{"$f":"'6. UD1 Assumptions'!Y314","v":66.34763789988331},{"$f":"'6. UD1 Assumptions'!AA314","v":221.15879299961102},{"$f":"'6. UD1 Assumptions'!AC314","v":52.016548113508506},{"$f":"'6. UD1 Assumptions'!AE314","v":8.8463517199844404},{"$f":"'6. UD1 Assumptions'!AG314","v":21.673561713961881},{"$f":"'6. UD1 Assumptions'!AI314","v":1.3269527579976661},{"$f":"'6. UD1 Assumptions'!AK314","v":63.620725794275188},{"$f":"'6. UD1 Assumptions'!AM314","v":7.1376250000000008},{"$f":"'6. UD1 Assumptions'!AO314","v":0.18939},{"$f":"UD1_Sce3Recycle!M23","v":6.0148645893297727},{"$f":"UD1_Sce3Recycle!Y23","v":56.723008979328142},{"$f":"UD1_Sce3Recycle!AK23","v":2.122265880351355},{"$f":"UD1_Sce3Recycle!AW23","v":8.5679386594379025E-3},{"$f":"UD1_Sce3Recycle!BI23","v":0.27208536927581473},{"$f":"UD1_Sce3Recycle!BU23","v":6.6328845308432196E-4},{"$f":"UD1_Sce3Recycle!CG23","v":3.7769979960440313E-2},{"$f":"UD1_Sce3Recycle!CS23","v":3.5446610416410363E-3},{"$f":"UD1_Sce3Recycle!CW23","v":65.182770686399692},{"$f":"UD1_Sce3Recycle!CY23","v":1629.5692671599923},{"$f":"UD1_Sce3Recycle!DE23","v":18.308},{"$f":"UD1_Sce3Recycle!DH23","v":46.874770686399692},{"$f":"UD1_Sce3Recycle!DJ23","v":46.871226025358048},{"$f":"UD1_Sce3Recycle!DM23","v":1171.8692671599922},{"$f":"UD1_Sce3Recycle!DO23","v":1171.7806506339512},{"$f":"'6. UD1 Assumptions'!D371","v":66.34763789988331},{"$f":"'6. UD1 Assumptions'!F371","v":221.15879299961102},{"$f":"'6. UD1 Assumptions'!H371","v":53.078110319906642},{"$f":"'6. UD1 Assumptions'!J371","v":8.8463517199844404},{"$f":"'6. UD1 Assumptions'!L371","v":22.115879299961104},{"$f":"'6. UD1 Assumptions'!N371","v":1.3269527579976661},{"$f":"'6. UD1 Assumptions'!P371","v":62.116846001877825},{"$f":"'6. UD1 Assumptions'!R371","v":7.1376250000000008},{"$f":"'6. UD1 Assumptions'!T371","v":0.18939},{"$f":"UD1_Sce4WTE!M23","v":6.0148645893297727},{"$f":"UD1_Sce4WTE!Y23","v":56.723008979328142},{"$f":"UD1_Sce4WTE!AK23","v":2.122265880351355},{"$f":"UD1_Sce4WTE!AW23","v":8.5679386594379025E-3},{"$f":"UD1_Sce4WTE!BI23","v":0.27208536927581473},{"$f":"UD1_Sce4WTE!BU23","v":6.6328845308432196E-4},{"$f":"UD1_Sce4WTE!CG23","v":3.7769979960440313E-2},{"$f":"UD1_Sce4WTE!CS23","v":3.5446610416410363E-3},{"$f":"UD1_Sce4WTE!CW23","v":65.182770686399692},{"$f":"UD1_Sce4WTE!CY23","v":1629.5692671599923},{"$f":"UD1_Sce4WTE!DE23","v":18.308},{"$f":"UD1_Sce4WTE!DH23","v":46.874770686399692},{"$f":"UD1_Sce4WTE!DJ23","v":46.871226025358048},{"$f":"UD1_Sce4WTE!DM23","v":1171.8692671599922},{"$f":"UD1_Sce4WTE!DO23","v":1171.7806506339512},null,1179.5675999200491,-7.786949286097979,1150.8757531799749,0,1179.5675999200491,7.786949286097979,1179.5675999200491,7.786949286097979,1179.5675999200491,-7.786949286097979,null,2017,1171.7806506339512,1150.8757531799749,1171.7806506339512,1171.7806506339512,1171.7806506339512]
[2018,{"$f":"'6. UD1 Assumptions'!D24","v":1.2219217999999998},{"$f":"'6. UD1 Assumptions'!F24","v":369.22488633823093},{"$f":"'6. UD1 Assumptions'!H24","v":451.1639377192065},{"$f":"'6. UD1 Assumptions'!N24","v":451.1639377192065},{"$f":"'6. UD1 Assumptions'!D83","v":0.15},{"$f":"'6. UD1 Assumptions'!F83","v":0.5},{"$f":"'6. UD1 Assumptions'!H83","v":0.12},{"$f":"'6. UD1 Assumptions'!J83","v":0.02},{"$f":"'6. UD1 Assumptions'!L83","v":5.000000000000001E-2},{"$f":"'6. UD1 Assumptions'!N83","v":3.0000000000000001E-3},{"$f":"'6. UD1 Assumptions'!P83","v":0.157},{"$f":"'6. UD1 Assumptions'!R83","v":1.7258693235464511E-2},{"$f":"'6. UD1 Assumptions'!T83","v":4.1978089152566923E-4},{"$f":"'6. UD1 Assumptions'!D258","v":67.67459065788097},{"$f":"'6. UD1 Assumptions'!F258","v":225.58196885960325},{"$f":"'6. UD1 Assumptions'!H258","v":54.139672526304778},{"$f":"'6. UD1 Assumptions'!J258","v":9.0232787543841297},{"$f":"'6. UD1 Assumptions'!L258","v":22.558196885960328},{"$f":"'6. UD1 Assumptions'!N258","v":1.3534918131576195},{"$f":"'6. UD1 Assumptions'!P258","v":70.83273822191542},{"$f":"'6. UD1 Assumptions'!R258","v":7.7865000000000011},{"$f":"'6. UD1 Assumptions'!T258","v":0.18939},{"$f":"UD1_BAUCH4!M24","v":6.1098654982230425},{"$f":"UD1_BAUCH4!Y24","v":58.020227704025388},{"$f":"UD1_BAUCH4!AK24","v":2.2120341295839308},{"$f":"UD1_BAUCH4!AW24","v":9.0339144383358959E-3},{"$f":"UD1_BAUCH4!BI24","v":0.28359411917742705},{"$f":"UD1_BAUCH4!BU24","v":6.9565574317327931E-4},{"$f":"UD1_BAUCH4!CG24","v":3.9817938833913408E-2},{"$f":"UD1_BAUCH4!CS24","v":3.2125682104785129E-3},{"$f":"UD1_BAUCH4!CW24","v":66.678481528235693},{"$f":"UD1_BAUCH4!CY24","v":1666.9620382058924},{"$f":"UD1_BAUCH4!CW24","v":66.678481528235693},{"$f":"UD1_BAUCH4!DH24","v":48.370481528235693},{"$f":"UD1_BAUCH4!DJ24","v":48.367268960025207},{"$f":"UD1_BAUCH4!DM24","v":1209.2620382058924},{"$f":"UD1_BAUCH4!DO24","v":1209.1817240006301},{"$f":"'6. UD1 Assumptions'!Y258","v":67.67459065788097},{"$f":"'6. UD1 Assumptions'!AA258","v":225.58196885960325},{"$f":"'6. UD1 Assumptions'!AC258","v":54.139672526304778},{"$f":"'6. UD1 Assumptions'!AE258","v":9.0232787543841297},{"$f":"'6. UD1 Assumptions'!AG258","v":22.558196885960328},{"$f":"'6. UD1 Assumptions'!AI258","v":1.3534918131576195},{"$f":"'6. UD1 Assumptions'!AK258","v":62.856848221915413},{"$f":"'6. UD1 Assumptions'!AM258","v":7.7865000000000011},{"$f":"'6. UD1 Assumptions'!AO258","v":0.18939},{"$f":"UD1_Sce1LFG!M24","v":6.1108147878378647},{"$f":"UD1_Sce1LFG!Y24","v":58.251944124513628},{"$f":"UD1_Sce1LFG!AK24","v":2.2411389127892232},{"$f":"UD1_Sce1LFG!AW24","v":9.2060016694639358E-3},{"$f":"UD1_Sce1LFG!BI24","v":0.28732550163964404},{"$f":"UD1_Sce1LFG!BU24","v":7.0700121670385133E-4},{"$f":"UD1_Sce1LFG!CG24","v":3.9817938833913408E-2},{"$f":"UD1_Sce1LFG!CS24","v":3.2125682104785129E-3},{"$f":"UD1_Sce1LFG!CW24","v":66.94416683671092},{"$f":"UD1_Sce1LFG!CY24","v":1673.604170917773},{"$f":"UD1_Sce1LFG!DE24","v":20.603347739205958},{"$f":"UD1_Sce1LFG!DH24","v":46.340819097504962},{"$f":"UD1_Sce1LFG!DJ24","v":46.337606529294476},{"$f":"UD1_Sce1LFG!DM24","v":1158.5204774376241},{"$f":"UD1_Sce1LFG!DO24","v":1158.440163232362},{"$f":"'6. UD1 Assumptions'!D315","v":64.967607031565734},{"$f":"'6. UD1 Assumptions'!F315","v":216.55869010521911},{"$f":"'6. UD1 Assumptions'!H315","v":51.974085625252584},{"$f":"'6. UD1 Assumptions'!J315","v":9.0232787543841297},{"$f":"'6. UD1 Assumptions'!L315","v":22.558196885960328},{"$f":"'6. UD1 Assumptions'!N315","v":1.3534918131576195},{"$f":"'6. UD1 Assumptions'!P315","v":76.75269750366698},{"$f":"'6. UD1 Assumptions'!R315","v":7.7865000000000011},{"$f":"'6. UD1 Assumptions'!T315","v":0.18939},{"$f":"UD1_Sce2Comp!M24","v":6.068305874426934},{"$f":"UD1_Sce2Comp!Y24","v":57.816927289291677},{"$f":"UD1_Sce2Comp!AK24","v":2.2073691988129891},{"$f":"UD1_Sce2Comp!AW24","v":9.0339144383358959E-3},{"$f":"UD1_Sce2Comp!BI24","v":0.28359411917742705},{"$f":"UD1_Sce2Comp!BU24","v":6.9565574317327931E-4},{"$f":"UD1_Sce2Comp!CG24","v":3.9817938833913408E-2},{"$f":"UD1_Sce2Comp!CS24","v":3.2125682104785129E-3},{"$f":"UD1_Sce2Comp!CW24","v":66.428956558934928},{"$f":"UD1_Sce2Comp!CY24","v":1660.7239139733731},{"$f":"UD1_Sce2Comp!DE24","v":18.308},{"$f":"UD1_Sce2Comp!DH24","v":48.120956558934928},{"$f":"UD1_Sce2Comp!DJ24","v":48.117743990724456},{"$f":"UD1_Sce2Comp!DM24","v":1203.0239139733733},{"$f":"UD1_Sce2Comp!DO24","v":1202.9435997681114},{"$f":"'6. UD1 Assumptions'!Y315","v":67.67459065788097},{"$f":"'6. UD1 Assumptions'!AA315","v":225.58196885960325},{"$f":"'6. UD1 Assumptions'!AC315","v":51.974085625252584},{"$f":"'6. UD1 Assumptions'!AE315","v":9.0232787543841297},{"$f":"'6. UD1 Assumptions'!AG315","v":21.655869010521915},{"$f":"'6. UD1 Assumptions'!AI315","v":1.3534918131576195},{"$f":"'6. UD1 Assumptions'!AK315","v":65.924762998405981},{"$f":"'6. UD1 Assumptions'!AM315","v":7.7865000000000011},{"$f":"'6. UD1 Assumptions'!AO315","v":0.18939},{"$f":"UD1_Sce3Recycle!M24","v":6.1098654982230425},{"$f":"UD1_Sce3Recycle!Y24","v":58.020227704025388},{"$f":"UD1_Sce3Recycle!AK24","v":2.2073691988129891},{"$f":"UD1_Sce3Recycle!AW24","v":9.0339144383358959E-3},{"$f":"UD1_Sce3Recycle!BI24","v":0.28299605112987042},{"$f":"UD1_Sce3Recycle!BU24","v":6.9565574317327931E-4},{"$f":"UD1_Sce3Recycle!CG24","v":3.9817938833913408E-2},{"$f":"UD1_Sce3Recycle!CS24","v":3.2125682104785129E-3},{"$f":"UD1_Sce3Recycle!CW24","v":66.673218529417184},{"$f":"UD1_Sce3Recycle!CY24","v":1666.8304632354295},{"$f":"UD1_Sce3Recycle!DE24","v":18.308},{"$f":"UD1_Sce3Recycle!DH24","v":48.365218529417184},{"$f":"UD1_Sce3Recycle!DJ24","v":48.362005961206712},{"$f":"UD1_Sce3Recycle!DM24","v":1209.1304632354297},{"$f":"UD1_Sce3Recycle!DO24","v":1209.0501490301679},{"$f":"'6. UD1 Assumptions'!D372","v":67.67459065788097},{"$f":"'6. UD1 Assumptions'!F372","v":225.58196885960325},{"$f":"'6. UD1 Assumptions'!H372","v":54.139672526304778},{"$f":"'6. UD1 Assumptions'!J372","v":9.0232787543841297},{"$f":"'6. UD1 Assumptions'!L372","v":22.558196885960328},{"$f":"'6. UD1 Assumptions'!N372","v":1.3534918131576195},{"$f":"'6. UD1 Assumptions'!P372","v":62.856848221915413},{"$f":"'6. UD1 Assumptions'!R372","v":7.7865000000000011},{"$f":"'6. UD1 Assumptions'!T372","v":0.18939},{"$f":"UD1_Sce4WTE!M24","v":6.1098654982230425},{"$f":"UD1_Sce4WTE!Y24","v":58.020227704025388},{"$f":"UD1_Sce4WTE!AK24","v":2.2120341295839308},{"$f":"UD1_Sce4WTE!AW24","v":9.0339144383358959E-3},{"$f":"UD1_Sce4WTE!BI24","v":0.28359411917742705},{"$f":"UD1_Sce4WTE!BU24","v":6.9565574317327931E-4},{"$f":"UD1_Sce4WTE!CG24","v":3.9817938833913408E-2},{"$f":"UD1_Sce4WTE!CS24","v":3.2125682104785129E-3},{"$f":"UD1_Sce4WTE!CW24","v":66.678481528235693},{"$f":"UD1_Sce4WTE!CY24","v":1666.9620382058924},{"$f":"UD1_Sce4WTE!DE24","v":18.308},{"$f":"UD1_Sce4WTE!DH24","v":48.370481528235693},{"$f":"UD1_Sce4WTE!DJ24","v":48.367268960025207},{"$f":"UD1_Sce4WTE!DM24","v":1209.2620382058924},{"$f":"UD1_Sce4WTE!DO24","v":1209.1817240006301},null,1215.8238567125109,-6.6421327118807767,1158.440163232362,0,1209.585732479992,6.6421327118805493,1215.6922817420484,6.6421327118805493,1215.8238567125109,-6.6421327118807767,null,2018,1209.1817240006301,1158.440163232362,1202.9435997681114,1209.0501490301679,1209.1817240006301]
[2019,{"$f":"'6. UD1 Assumptions'!D25","v":1.222586},{"$f":"'6. UD1 Assumptions'!F25","v":376.40478172790353},{"$f":"'6. UD1 Assumptions'!H25","v":460.18721647359064},{"$f":"'6. UD1 Assumptions'!N25","v":241.18721647359064},{"$f":"'6. UD1 Assumptions'!D84","v":0.15},{"$f":"'6. UD1 Assumptions'!F84","v":0.5},{"$f":"'6. UD1 Assumptions'!H84","v":0.12},{"$f":"'6. UD1 Assumptions'!J84","v":2.0000000000000004E-2},{"$f":"'6. UD1 Assumptions'!L84","v":0.05},{"$f":"'6. UD1 Assumptions'!N84","v":3.0000000000000001E-3},{"$f":"'6. UD1 Assumptions'!P84","v":0.157},{"$f":"'6. UD1 Assumptions'!R84","v":1.8330311442895313E-2},{"$f":"'6. UD1 Assumptions'!T84","v":4.1154989365261685E-4},{"$f":"'6. UD1 Assumptions'!D259","v":69.028082471038587},{"$f":"'6. UD1 Assumptions'!F259","v":230.09360823679532},{"$f":"'6. UD1 Assumptions'!H259","v":55.222465976830875},{"$f":"'6. UD1 Assumptions'!J259","v":9.2037443294718138},{"$f":"'6. UD1 Assumptions'!L259","v":23.009360823679533},{"$f":"'6. UD1 Assumptions'!N259","v":1.380561649420772},{"$f":"'6. UD1 Assumptions'!P259","v":72.249392986353726},{"$f":"'6. UD1 Assumptions'!R259","v":8.4353750000000005},{"$f":"'6. UD1 Assumptions'!T259","v":0.18939},{"$f":"UD1_BAUCH4!M25","v":6.2151061356419142},{"$f":"UD1_BAUCH4!Y25","v":59.317945916216196},{"$f":"UD1_BAUCH4!AK25","v":2.300398421163103},{"$f":"UD1_BAUCH4!AW25","v":9.4990765035370371E-3},{"$f":"UD1_BAUCH4!BI25","v":0.29492287450809013},{"$f":"UD1_BAUCH4!BU25","v":7.2773878689060423E-4},{"$f":"UD1_BAUCH4!CG25","v":4.209302869184707E-2},{"$f":"UD1_BAUCH4!CS25","v":2.9323931729828092E-3},{"$f":"UD1_BAUCH4!CW25","v":68.183625584684563},{"$f":"UD1_BAUCH4!CY25","v":1704.590639617114},{"$f":"UD1_BAUCH4!CW25","v":68.183625584684563},{"$f":"UD1_BAUCH4!DH25","v":49.875625584684563},{"$f":"UD1_BAUCH4!DJ25","v":49.87269319151158},{"$f":"UD1_BAUCH4!DM25","v":1246.8906396171142},{"$f":"UD1_BAUCH4!DO25","v":1246.8173297877895},{"$f":"'6. UD1 Assumptions'!Y259","v":69.028082471038587},{"$f":"'6. UD1 Assumptions'!AA259","v":230.09360823679532},{"$f":"'6. UD1 Assumptions'!AC259","v":55.222465976830875},{"$f":"'6. UD1 Assumptions'!AE259","v":9.2037443294718138},{"$f":"'6. UD1 Assumptions'!AG259","v":23.009360823679533},{"$f":"'6. UD1 Assumptions'!AI259","v":1.380561649420772},{"$f":"'6. UD1 Assumptions'!AK259","v":63.624627986353744},{"$f":"'6. UD1 Assumptions'!AM259","v":8.4353750000000005},{"$f":"'6. UD1 Assumptions'!AO259","v":0.18939},{"$f":"UD1_Sce1LFG!M25","v":6.2157424635002219},{"$f":"UD1_Sce1LFG!Y25","v":59.513436907609773},{"$f":"UD1_Sce1LFG!AK25","v":2.32753554115342},{"$f":"UD1_Sce1LFG!AW25","v":9.6652448659830421E-3},{"$f":"UD1_Sce1LFG!BI25","v":0.29840199245556676},{"$f":"UD1_Sce1LFG!BU25","v":7.3853093514777827E-4},{"$f":"UD1_Sce1LFG!CG25","v":4.209302869184707E-2},{"$f":"UD1_Sce1LFG!CS25","v":2.9323931729828092E-3},{"$f":"UD1_Sce1LFG!CW25","v":68.410546102384941},{"$f":"UD1_Sce1LFG!CY25","v":1710.2636525596236},{"$f":"UD1_Sce1LFG!DE25","v":21.751021608808937},{"$f":"UD1_Sce1LFG!DH25","v":46.659524493576001},{"$f":"UD1_Sce1LFG!DJ25","v":46.656592100403017},{"$f":"UD1_Sce1LFG!DM25","v":1166.4881123394},{"$f":"UD1_Sce1LFG!DO25","v":1166.4148025100753},{"$f":"'6. UD1 Assumptions'!D316","v":64.886397522776264},{"$f":"'6. UD1 Assumptions'!F316","v":216.28799174258759},{"$f":"'6. UD1 Assumptions'!H316","v":51.909118018221022},{"$f":"'6. UD1 Assumptions'!J316","v":9.2037443294718138},{"$f":"'6. UD1 Assumptions'!L316","v":23.009360823679533},{"$f":"'6. UD1 Assumptions'!N316","v":1.380561649420772},{"$f":"'6. UD1 Assumptions'!P316","v":84.885277387433632},{"$f":"'6. UD1 Assumptions'!R316","v":8.4353750000000005},{"$f":"'6. UD1 Assumptions'!T316","v":0.18939},{"$f":"UD1_Sce2Comp!M25","v":6.1024662541616239},{"$f":"UD1_Sce2Comp!Y25","v":58.73169566304913},{"$f":"UD1_Sce2Comp!AK25","v":2.2865324097692676},{"$f":"UD1_Sce2Comp!AW25","v":9.4990765035370371E-3},{"$f":"UD1_Sce2Comp!BI25","v":0.29492287450809013},{"$f":"UD1_Sce2Comp!BU25","v":7.2773878689060423E-4},{"$f":"UD1_Sce2Comp!CG25","v":4.209302869184707E-2},{"$f":"UD1_Sce2Comp!CS25","v":2.9323931729828092E-3},{"$f":"UD1_Sce2Comp!CW25","v":67.470869438643362},{"$f":"UD1_Sce2Comp!CY25","v":1686.771735966084},{"$f":"UD1_Sce2Comp!DE25","v":18.308},{"$f":"UD1_Sce2Comp!DH25","v":49.162869438643362},{"$f":"UD1_Sce2Comp!DJ25","v":49.159937045470393},{"$f":"UD1_Sce2Comp!DM25","v":1229.0717359660841},{"$f":"UD1_Sce2Comp!DO25","v":1228.9984261367599},{"$f":"'6. UD1 Assumptions'!Y316","v":69.028082471038587},{"$f":"'6. UD1 Assumptions'!AA316","v":230.09360823679532},{"$f":"'6. UD1 Assumptions'!AC316","v":51.909118018221022},{"$f":"'6. UD1 Assumptions'!AE316","v":9.2037443294718138},{"$f":"'6. UD1 Assumptions'!AG316","v":21.628799174258759},{"$f":"'6. UD1 Assumptions'!AI316","v":1.380561649420772},{"$f":"'6. UD1 Assumptions'!AK316","v":68.318537594384338},{"$f":"'6. UD1 Assumptions'!AM316","v":8.4353750000000005},{"$f":"'6. UD1 Assumptions'!AO316","v":0.18939},{"$f":"UD1_Sce3Recycle!M25","v":6.2151061356419142},{"$f":"UD1_Sce3Recycle!Y25","v":59.317945916216196},{"$f":"UD1_Sce3Recycle!AK25","v":2.2865324097692676},{"$f":"UD1_Sce3Recycle!AW25","v":9.4990765035370371E-3},{"$f":"UD1_Sce3Recycle!BI25","v":0.29314518073964974},{"$f":"UD1_Sce3Recycle!BU25","v":7.2773878689060423E-4},{"$f":"UD1_Sce3Recycle!CG25","v":4.209302869184707E-2},{"$f":"UD1_Sce3Recycle!CS25","v":2.9323931729828092E-3},{"$f":"UD1_Sce3Recycle!CW25","v":68.167981879522287},{"$f":"UD1_Sce3Recycle!CY25","v":1704.1995469880571},{"$f":"UD1_Sce3Recycle!DE25","v":18.308},{"$f":"UD1_Sce3Recycle!DH25","v":49.859981879522287},{"$f":"UD1_Sce3Recycle!DJ25","v":49.857049486349304},{"$f":"UD1_Sce3Recycle!DM25","v":1246.4995469880571},{"$f":"UD1_Sce3Recycle!DO25","v":1246.4262371587326},{"$f":"'6. UD1 Assumptions'!D373","v":36.178082471038593},{"$f":"'6. UD1 Assumptions'!F373","v":120.5936082367953},{"$f":"'6. UD1 Assumptions'!H373","v":28.942465976830874},{"$f":"'6. UD1 Assumptions'!J373","v":4.823744329471813},{"$f":"'6. UD1 Assumptions'!L373","v":12.059360823679533},{"$f":"'6. UD1 Assumptions'!N373","v":0.72356164942077195},{"$f":"'6. UD1 Assumptions'!P373","v":248.24162798635376},{"$f":"'6. UD1 Assumptions'!R373","v":8.4353750000000005},{"$f":"'6. UD1 Assumptions'!T373","v":0.18939},{"$f":"UD1_Sce4WTE!M25","v":6.2151061356419142},{"$f":"UD1_Sce4WTE!Y25","v":59.317945916216196},{"$f":"UD1_Sce4WTE!AK25","v":2.300398421163103},{"$f":"UD1_Sce4WTE!AW25","v":9.4990765035370371E-3},{"$f":"UD1_Sce4WTE!BI25","v":0.29492287450809013},{"$f":"UD1_Sce4WTE!BU25","v":7.2773878689060423E-4},{"$f":"UD1_Sce4WTE!CG25","v":4.209302869184707E-2},{"$f":"UD1_Sce4WTE!CS25","v":2.9323931729828092E-3},{"$f":"UD1_Sce4WTE!CW25","v":68.183625584684563},{"$f":"UD1_Sce4WTE!CY25","v":1704.590639617114},{"$f":"UD1_Sce4WTE!DE25","v":18.308},{"$f":"UD1_Sce4WTE!DH25","v":49.875625584684563},{"$f":"UD1_Sce4WTE!DJ25","v":49.87269319151158},{"$f":"UD1_Sce4WTE!DM25","v":1246.8906396171142},{"$f":"UD1_Sce4WTE!DO25","v":1246.8173297877895},null,1252.4903427302991,-5.6730129425095583,1166.4148025100753,0,1234.6714390792697,5.6730129425097857,1252.099250101242,5.673012942509331,1252.4903427302991,-5.6730129425095583,null,2019,1246.8173297877895,1166.4148025100753,1228.9984261367599,1246.4262371587326,1246.8173297877895]
[2020,{"$f":"'6. UD1 Assumptions'!D26","v":1.2218556},{"$f":"'6. UD1 Assumptions'!F26","v":384.16238449376704},{"$f":"'6. UD1 Assumptions'!H26","v":469.39096080306246},{"$f":"'6. UD1 Assumptions'!N26","v":250.39096080306246},{"$f":"'6. UD1 Assumptions'!D85","v":0.15},{"$f":"'6. UD1 Assumptions'!F85","v":0.5},{"$f":"'6. UD1 Assumptions'!H85","v":0.12},{"$f":"'6. UD1 Assumptions'!J85","v":0.02},{"$f":"'6. UD1 Assumptions'!L85","v":0.05},{"$f":"'6. UD1 Assumptions'!N85","v":3.0000000000000001E-3},{"$f":"'6. UD1 Assumptions'!P85","v":0.157},{"$f":"'6. UD1 Assumptions'!R85","v":1.93532700000403E-2},{"$f":"'6. UD1 Assumptions'!T85","v":4.0348028789472239E-4},{"$f":"'6. UD1 Assumptions'!D260","v":70.408644120459371},{"$f":"'6. UD1 Assumptions'!F260","v":234.69548040153123},{"$f":"'6. UD1 Assumptions'!H260","v":56.326915296367496},{"$f":"'6. UD1 Assumptions'!J260","v":9.3878192160612493},{"$f":"'6. UD1 Assumptions'!L260","v":23.469548040153125},{"$f":"'6. UD1 Assumptions'!N260","v":1.4081728824091875},{"$f":"'6. UD1 Assumptions'!P260","v":73.694380846080804},{"$f":"'6. UD1 Assumptions'!R260","v":9.0842500000000008},{"$f":"'6. UD1 Assumptions'!T260","v":0.18939},{"$f":"UD1_BAUCH4!M26","v":6.3280418608333813},{"$f":"UD1_BAUCH4!Y26","v":60.620151536726311},{"$f":"UD1_BAUCH4!AK26","v":2.3875469699182506},{"$f":"UD1_BAUCH4!AW26","v":9.963757108970267E-3},{"$f":"UD1_BAUCH4!BI26","v":0.30609576537413474},{"$f":"UD1_BAUCH4!BU26","v":7.5957733359529169E-4},{"$f":"UD1_BAUCH4!CG26","v":4.458853679918099E-2},{"$f":"UD1_BAUCH4!CS26","v":2.6960193513591111E-3},{"$f":"UD1_BAUCH4!CW26","v":69.699844023445181},{"$f":"UD1_BAUCH4!CY26","v":1742.4961005861296},{"$f":"UD1_BAUCH4!CW26","v":69.699844023445181},{"$f":"UD1_BAUCH4!DH26","v":51.391844023445181},{"$f":"UD1_BAUCH4!DJ26","v":51.389148004093833},{"$f":"UD1_BAUCH4!DM26","v":1284.7961005861296},{"$f":"UD1_BAUCH4!DO26","v":1284.7287001023458},{"$f":"'6. UD1 Assumptions'!Y260","v":70.408644120459371},{"$f":"'6. UD1 Assumptions'!AA260","v":234.69548040153123},{"$f":"'6. UD1 Assumptions'!AC260","v":56.326915296367496},{"$f":"'6. UD1 Assumptions'!AE260","v":9.3878192160612493},{"$f":"'6. UD1 Assumptions'!AG260","v":23.469548040153125},{"$f":"'6. UD1 Assumptions'!AI260","v":1.4081728824091875},{"$f":"'6. UD1 Assumptions'!AK260","v":64.420740846080832},{"$f":"'6. UD1 Assumptions'!AM260","v":9.0842500000000008},{"$f":"'6. UD1 Assumptions'!AO260","v":0.18939},{"$f":"UD1_Sce1LFG!M26","v":6.3284684041526553},{"$f":"UD1_Sce1LFG!Y26","v":60.785080408126625},{"$f":"UD1_Sce1LFG!AK26","v":2.4128494528872686},{"$f":"UD1_Sce1LFG!AW26","v":1.0124210179758777E-2},{"$f":"UD1_Sce1LFG!BI26","v":0.30933967344708574},{"$f":"UD1_Sce1LFG!BU26","v":7.6984314257109001E-4},{"$f":"UD1_Sce1LFG!CG26","v":4.458853679918099E-2},{"$f":"UD1_Sce1LFG!CS26","v":2.6960193513591111E-3},{"$f":"UD1_Sce1LFG!CW26","v":69.893916548086509},{"$f":"UD1_Sce1LFG!CY26","v":1747.3479137021627},{"$f":"UD1_Sce1LFG!DE26","v":22.898695478411916},{"$f":"UD1_Sce1LFG!DH26","v":46.995221069674592},{"$f":"UD1_Sce1LFG!DJ26","v":46.992525050323231},{"$f":"UD1_Sce1LFG!DM26","v":1174.8805267418647},{"$f":"UD1_Sce1LFG!DO26","v":1174.8131262580807},{"$f":"'6. UD1 Assumptions'!D317","v":64.775952590822627},{"$f":"'6. UD1 Assumptions'!F317","v":215.91984196940874},{"$f":"'6. UD1 Assumptions'!H317","v":51.820762072658098},{"$f":"'6. UD1 Assumptions'!J317","v":9.3878192160612493},{"$f":"'6. UD1 Assumptions'!L317","v":23.469548040153125},{"$f":"'6. UD1 Assumptions'!N317","v":1.4081728824091875},{"$f":"'6. UD1 Assumptions'!P317","v":93.335224031549387},{"$f":"'6. UD1 Assumptions'!R317","v":9.0842500000000008},{"$f":"'6. UD1 Assumptions'!T317","v":0.18939},{"$f":"UD1_Sce2Comp!M26","v":6.122821192501652},{"$f":"UD1_Sce2Comp!Y26","v":59.491011569941698},{"$f":"UD1_Sce2Comp!AK26","v":2.3600582046656307},{"$f":"UD1_Sce2Comp!AW26","v":9.963757108970267E-3},{"$f":"UD1_Sce2Comp!BI26","v":0.30609576537413474},{"$f":"UD1_Sce2Comp!BU26","v":7.5957733359529169E-4},{"$f":"UD1_Sce2Comp!CG26","v":4.458853679918099E-2},{"$f":"UD1_Sce2Comp!CS26","v":2.6960193513591111E-3},{"$f":"UD1_Sce2Comp!CW26","v":68.337994623076213},{"$f":"UD1_Sce2Comp!CY26","v":1708.4498655769053},{"$f":"UD1_Sce2Comp!DE26","v":18.308},{"$f":"UD1_Sce2Comp!DH26","v":50.029994623076213},{"$f":"UD1_Sce2Comp!DJ26","v":50.027298603724866},{"$f":"UD1_Sce2Comp!DM26","v":1250.7498655769052},{"$f":"UD1_Sce2Comp!DO26","v":1250.6824650931217},{"$f":"'6. UD1 Assumptions'!Y317","v":70.408644120459371},{"$f":"'6. UD1 Assumptions'!AA317","v":234.69548040153123},{"$f":"'6. UD1 Assumptions'!AC317","v":51.820762072658098},{"$f":"'6. UD1 Assumptions'!AE317","v":9.3878192160612493},{"$f":"'6. UD1 Assumptions'!AG317","v":21.591984196940874},{"$f":"'6. UD1 Assumptions'!AI317","v":1.4081728824091875},{"$f":"'6. UD1 Assumptions'!AK317","v":70.804457913002466},{"$f":"'6. UD1 Assumptions'!AM317","v":9.0842500000000008},{"$f":"'6. UD1 Assumptions'!AO317","v":0.18939},{"$f":"UD1_Sce3Recycle!M26","v":6.3280418608333813},{"$f":"UD1_Sce3Recycle!Y26","v":60.620151536726311},{"$f":"UD1_Sce3Recycle!AK26","v":2.3600582046656307},{"$f":"UD1_Sce3Recycle!AW26","v":9.963757108970267E-3},{"$f":"UD1_Sce3Recycle!BI26","v":0.30257156470072188},{"$f":"UD1_Sce3Recycle!BU26","v":7.5957733359529169E-4},{"$f":"UD1_Sce3Recycle!CG26","v":4.458853679918099E-2},{"$f":"UD1_Sce3Recycle!CS26","v":2.6960193513591111E-3},{"$f":"UD1_Sce3Recycle!CW26","v":69.668831057519157},{"$f":"UD1_Sce3Recycle!CY26","v":1741.7207764379789},{"$f":"UD1_Sce3Recycle!DE26","v":18.308},{"$f":"UD1_Sce3Recycle!DH26","v":51.360831057519157},{"$f":"UD1_Sce3Recycle!DJ26","v":51.358135038167795},{"$f":"UD1_Sce3Recycle!DM26","v":1284.0207764379788},{"$f":"UD1_Sce3Recycle!DO26","v":1283.9533759541948},{"$f":"'6. UD1 Assumptions'!D374","v":37.55864412045937},{"$f":"'6. UD1 Assumptions'!F374","v":125.19548040153123},{"$f":"'6. UD1 Assumptions'!H374","v":30.046915296367494},{"$f":"'6. UD1 Assumptions'!J374","v":5.0078192160612494},{"$f":"'6. UD1 Assumptions'!L374","v":12.519548040153124},{"$f":"'6. UD1 Assumptions'!N374","v":0.75117288240918734},{"$f":"'6. UD1 Assumptions'!P374","v":249.03774084608079},{"$f":"'6. UD1 Assumptions'!R374","v":9.0842500000000008},{"$f":"'6. UD1 Assumptions'!T374","v":0.18939},{"$f":"UD1_Sce4WTE!M26","v":5.2991931444991032},{"$f":"UD1_Sce4WTE!Y26","v":55.587252977413698},{"$f":"UD1_Sce4WTE!AK26","v":2.2720620930815913},{"$f":"UD1_Sce4WTE!AW26","v":9.5871364169906187E-3},{"$f":"UD1_Sce4WTE!BI26","v":0.29129001193353737},{"$f":"UD1_Sce4WTE!BU26","v":7.2753506549226078E-4},{"$f":"UD1_Sce4WTE!CG26","v":4.458853679918099E-2},{"$f":"UD1_Sce4WTE!CS26","v":2.6960193513591111E-3},{"$f":"UD1_Sce4WTE!CW26","v":63.507397454560959},{"$f":"UD1_Sce4WTE!CY26","v":1587.684936364024},{"$f":"UD1_Sce4WTE!DE26","v":18.308},{"$f":"UD1_Sce4WTE!DH26","v":45.199397454560959},{"$f":"UD1_Sce4WTE!DJ26","v":45.196701435209597},{"$f":"UD1_Sce4WTE!DM26","v":1129.984936364024},{"$f":"UD1_Sce4WTE!DO26","v":1129.9175358802399},null,1289.5805132183787,-4.8518131160328721,1174.8131262580807,0,1255.5342782091545,4.8518131160328721,1288.8051890702277,4.8518131160328721,1134.769348996273,-4.8518131160330995,null,2020,1284.7287001023458,1174.8131262580807,1250.6824650931217,1283.9533759541948,1129.9175358802399]
[2021,{"$f":"'6. UD1 Assumptions'!D27","v":1.2211252000000001},{"$f":"'6. UD1 Assumptions'!F27","v":392.08000950199346},{"$f":"'6. UD1 Assumptions'!H27","v":478.7787800191237},{"$f":"'6. UD1 Assumptions'!N27","v":259.7787800191237},{"$f":"'6. UD1 Assumptions'!D86","v":0.15},{"$f":"'6. UD1 Assumptions'!F86","v":0.5},{"$f":"'6. UD1 Assumptions'!H86","v":0.12},{"$f":"'6. UD1 Assumptions'!J86","v":0.02},{"$f":"'6. UD1 Assumptions'!L86","v":0.05},{"$f":"'6. UD1 Assumptions'!N86","v":3.0000000000000001E-3},{"$f":"'6. UD1 Assumptions'!P86","v":0.157},{"$f":"'6. UD1 Assumptions'!R86","v":2.0329065126092751E-2},{"$f":"'6. UD1 Assumptions'!T86","v":3.9556890970070827E-4},{"$f":"'6. UD1 Assumptions'!D261","v":71.816817002868547},{"$f":"'6. UD1 Assumptions'!F261","v":239.38939000956185},{"$f":"'6. UD1 Assumptions'!H261","v":57.453453602294843},{"$f":"'6. UD1 Assumptions'!J261","v":9.575575600382475},{"$f":"'6. UD1 Assumptions'!L261","v":23.938939000956186},{"$f":"'6. UD1 Assumptions'!N261","v":1.4363363400573712},{"$f":"'6. UD1 Assumptions'!P261","v":75.16826846300242},{"$f":"'6. UD1 Assumptions'!R261","v":9.7331250000000011},{"$f":"'6. UD1 Assumptions'!T261","v":0.18939},{"$f":"UD1_BAUCH4!M27","v":6.4469835739402654},{"$f":"UD1_BAUCH4!Y27","v":61.930290354213724},{"$f":"UD1_BAUCH4!AK27","v":2.4736571321654095},{"$f":"UD1_BAUCH4!AW27","v":1.0428283166160634E-2},{"$f":"UD1_BAUCH4!BI27","v":0.3171355297647962},{"$f":"UD1_BAUCH4!BU27","v":7.9120971177722046E-4},{"$f":"UD1_BAUCH4!CG27","v":4.7297948812157965E-2},{"$f":"UD1_BAUCH4!CS27","v":2.4965990744907672E-3},{"$f":"UD1_BAUCH4!CW27","v":71.229080630848784},{"$f":"UD1_BAUCH4!CY27","v":1780.7270157712196},{"$f":"UD1_BAUCH4!CW27","v":71.229080630848784},{"$f":"UD1_BAUCH4!DH27","v":52.921080630848785},{"$f":"UD1_BAUCH4!DJ27","v":52.91858403177428},{"$f":"UD1_BAUCH4!DM27","v":1323.0270157712196},{"$f":"UD1_BAUCH4!DO27","v":1322.964600794357},{"$f":"'6. UD1 Assumptions'!Y261","v":71.816817002868547},{"$f":"'6. UD1 Assumptions'!AA261","v":239.38939000956185},{"$f":"'6. UD1 Assumptions'!AC261","v":57.453453602294843},{"$f":"'6. UD1 Assumptions'!AE261","v":9.575575600382475},{"$f":"'6. UD1 Assumptions'!AG261","v":23.938939000956186},{"$f":"'6. UD1 Assumptions'!AI261","v":1.4363363400573712},{"$f":"'6. UD1 Assumptions'!AK261","v":65.245753463002472},{"$f":"'6. UD1 Assumptions'!AM261","v":9.7331250000000011},{"$f":"'6. UD1 Assumptions'!AO261","v":0.18939},{"$f":"UD1_Sce1LFG!M27","v":6.4472694944776769},{"$f":"UD1_Sce1LFG!Y27","v":62.069435040255115},{"$f":"UD1_Sce1LFG!AK27","v":2.4972490109139982},{"$f":"UD1_Sce1LFG!AW27","v":1.0583217520369179E-2},{"$f":"UD1_Sce1LFG!BI27","v":0.32016012960435875},{"$f":"UD1_Sce1LFG!BU27","v":8.0097485134130342E-4},{"$f":"UD1_Sce1LFG!CG27","v":4.7297948812157965E-2},{"$f":"UD1_Sce1LFG!CS27","v":2.4965990744907672E-3},{"$f":"UD1_Sce1LFG!CW27","v":71.395292415509516},{"$f":"UD1_Sce1LFG!CY27","v":1784.882310387738},{"$f":"UD1_Sce1LFG!DE27","v":24.046369348014895},{"$f":"UD1_Sce1LFG!DH27","v":47.348923067494624},{"$f":"UD1_Sce1LFG!DJ27","v":47.346426468420134},{"$f":"UD1_Sce1LFG!DM27","v":1183.7230766873656},{"$f":"UD1_Sce1LFG!DO27","v":1183.6606617105033},{"$f":"'6. UD1 Assumptions'!D318","v":64.635135302581688},{"$f":"'6. UD1 Assumptions'!F318","v":215.45045100860568},{"$f":"'6. UD1 Assumptions'!H318","v":51.708108242065357},{"$f":"'6. UD1 Assumptions'!J318","v":9.575575600382475},{"$f":"'6. UD1 Assumptions'!L318","v":23.938939000956186},{"$f":"'6. UD1 Assumptions'!N318","v":1.4363363400573712},{"$f":"'6. UD1 Assumptions'!P318","v":102.11171952447495},{"$f":"'6. UD1 Assumptions'!R318","v":9.7331250000000011},{"$f":"'6. UD1 Assumptions'!T318","v":0.18939},{"$f":"UD1_Sce2Comp!M27","v":6.1330064250989977},{"$f":"UD1_Sce2Comp!Y27","v":60.114698585149803},{"$f":"UD1_Sce2Comp!AK27","v":2.4282249299127452},{"$f":"UD1_Sce2Comp!AW27","v":1.0428283166160634E-2},{"$f":"UD1_Sce2Comp!BI27","v":0.3171355297647962},{"$f":"UD1_Sce2Comp!BU27","v":7.9120971177722046E-4},{"$f":"UD1_Sce2Comp!CG27","v":4.7297948812157965E-2},{"$f":"UD1_Sce2Comp!CS27","v":2.4965990744907672E-3},{"$f":"UD1_Sce2Comp!CW27","v":69.054079510690926},{"$f":"UD1_Sce2Comp!CY27","v":1726.3519877672732},{"$f":"UD1_Sce2Comp!DE27","v":18.308},{"$f":"UD1_Sce2Comp!DH27","v":50.746079510690926},{"$f":"UD1_Sce2Comp!DJ27","v":50.743582911616436},{"$f":"UD1_Sce2Comp!DM27","v":1268.6519877672731},{"$f":"UD1_Sce2Comp!DO27","v":1268.5895727904108},{"$f":"'6. UD1 Assumptions'!Y318","v":71.816817002868547},{"$f":"'6. UD1 Assumptions'!AA318","v":239.38939000956185},{"$f":"'6. UD1 Assumptions'!AC318","v":51.708108242065357},{"$f":"'6. UD1 Assumptions'!AE318","v":9.575575600382475},{"$f":"'6. UD1 Assumptions'!AG318","v":21.545045100860566},{"$f":"'6. UD1 Assumptions'!AI318","v":1.4363363400573712},{"$f":"'6. UD1 Assumptions'!AK318","v":73.384992723327514},{"$f":"'6. UD1 Assumptions'!AM318","v":9.7331250000000011},{"$f":"'6. UD1 Assumptions'!AO318","v":0.18939},{"$f":"UD1_Sce3Recycle!M27","v":6.4469835739402654},{"$f":"UD1_Sce3Recycle!Y27","v":61.930290354213724},{"$f":"UD1_Sce3Recycle!AK27","v":2.4282249299127452},{"$f":"UD1_Sce3Recycle!AW27","v":1.0428283166160634E-2},{"$f":"UD1_Sce3Recycle!BI27","v":0.31131088845035193},{"$f":"UD1_Sce3Recycle!BU27","v":7.9120971177722046E-4},{"$f":"UD1_Sce3Recycle!CG27","v":4.7297948812157965E-2},{"$f":"UD1_Sce3Recycle!CS27","v":2.4965990744907672E-3},{"$f":"UD1_Sce3Recycle!CW27","v":71.177823787281682},{"$f":"UD1_Sce3Recycle!CY27","v":1779.4455946820422},{"$f":"UD1_Sce3Recycle!DE27","v":18.308},{"$f":"UD1_Sce3Recycle!DH27","v":52.869823787281682},{"$f":"UD1_Sce3Recycle!DJ27","v":52.867327188207177},{"$f":"UD1_Sce3Recycle!DM27","v":1321.7455946820421},{"$f":"UD1_Sce3Recycle!DO27","v":1321.6831797051793},{"$f":"'6. UD1 Assumptions'!D375","v":38.966817002868552},{"$f":"'6. UD1 Assumptions'!F375","v":129.88939000956185},{"$f":"'6. UD1 Assumptions'!H375","v":31.173453602294845},{"$f":"'6. UD1 Assumptions'!J375","v":5.1955756003824742},{"$f":"'6. UD1 Assumptions'!L375","v":12.988939000956186},{"$f":"'6. UD1 Assumptions'!N375","v":0.77933634005737107},{"$f":"'6. UD1 Assumptions'!P375","v":249.86275346300241},{"$f":"'6. UD1 Assumptions'!R375","v":9.7331250000000011},{"$f":"'6. UD1 Assumptions'!T375","v":0.18939},{"$f":"UD1_Sce4WTE!M27","v":4.7284769387090835},{"$f":"UD1_Sce4WTE!Y27","v":52.651312354910417},{"$f":"UD1_Sce4WTE!AK27","v":2.2504948698736502},{"$f":"UD1_Sce4WTE!AW27","v":9.6879954941307689E-3},{"$f":"UD1_Sce4WTE!BI27","v":0.28852498331713466},{"$f":"UD1_Sce4WTE!BU27","v":7.2868789542684606E-4},{"$f":"UD1_Sce4WTE!CG27","v":4.7297948812157965E-2},{"$f":"UD1_Sce4WTE!CS27","v":2.4965990744907672E-3},{"$f":"UD1_Sce4WTE!CW27","v":59.979020378086496},{"$f":"UD1_Sce4WTE!CY27","v":1499.4755094521624},{"$f":"UD1_Sce4WTE!DE27","v":18.308},{"$f":"UD1_Sce4WTE!DH27","v":41.671020378086496},{"$f":"UD1_Sce4WTE!DJ27","v":41.668523779012006},{"$f":"UD1_Sce4WTE!DM27","v":1041.7755094521624},{"$f":"UD1_Sce4WTE!DO27","v":1041.7130944753001},null,1327.1198954108756,-4.1552946165186313,1183.6606617105033,0,1272.7448674069292,4.1552946165184039,1325.8384743216977,4.1552946165184039,1045.8683890918185,-4.1552946165184039,null,2021,1322.964600794357,1183.6606617105033,1268.5895727904108,1321.6831797051793,1041.7130944753001]
[2022,{"$f":"'6. UD1 Assumptions'!D28","v":1.2203948000000002},{"$f":"'6. UD1 Assumptions'!F28","v":400.16096071493104},{"$f":"'6. UD1 Assumptions'!H28","v":488.35435561950624},{"$f":"'6. UD1 Assumptions'!N28","v":269.35435561950624},{"$f":"'6. UD1 Assumptions'!D87","v":0.15},{"$f":"'6. UD1 Assumptions'!F87","v":0.5},{"$f":"'6. UD1 Assumptions'!H87","v":0.12},{"$f":"'6. UD1 Assumptions'!J87","v":0.02},{"$f":"'6. UD1 Assumptions'!L87","v":0.05},{"$f":"'6. UD1 Assumptions'!N87","v":3.0000000000000001E-3},{"$f":"'6. UD1 Assumptions'!P87","v":0.15700000000000003},{"$f":"'6. UD1 Assumptions'!R87","v":2.1259153073038169E-2},{"$f":"'6. UD1 Assumptions'!T87","v":3.8781265656932177E-4},{"$f":"'6. UD1 Assumptions'!D262","v":73.253153342925927},{"$f":"'6. UD1 Assumptions'!F262","v":244.17717780975312},{"$f":"'6. UD1 Assumptions'!H262","v":58.602522674340747},{"$f":"'6. UD1 Assumptions'!J262","v":9.7670871123901257},{"$f":"'6. UD1 Assumptions'!L262","v":24.417717780975313},{"$f":"'6. UD1 Assumptions'!N262","v":1.4650630668585187},{"$f":"'6. UD1 Assumptions'!P262","v":76.671633832262486},{"$f":"'6. UD1 Assumptions'!R262","v":10.382000000000001},{"$f":"'6. UD1 Assumptions'!T262","v":0.18939},{"$f":"UD1_BAUCH4!M28","v":6.5708159937950477},{"$f":"UD1_BAUCH4!Y28","v":63.251352405903774},{"$f":"UD1_BAUCH4!AK28","v":2.5588961771293288},{"$f":"UD1_BAUCH4!AW28","v":1.0892976549685709E-2},{"$f":"UD1_BAUCH4!BI28","v":0.32806361245247817},{"$f":"UD1_BAUCH4!BU28","v":8.2267290870835746E-4},{"$f":"UD1_BAUCH4!CG28","v":5.021494291497481E-2},{"$f":"UD1_BAUCH4!CS28","v":2.3283552031810365E-3},{"$f":"UD1_BAUCH4!CW28","v":72.773387136857181},{"$f":"UD1_BAUCH4!CY28","v":1819.3346784214295},{"$f":"UD1_BAUCH4!CW28","v":72.773387136857181},{"$f":"UD1_BAUCH4!DH28","v":54.465387136857181},{"$f":"UD1_BAUCH4!DJ28","v":54.463058781654006},{"$f":"UD1_BAUCH4!DM28","v":1361.6346784214295},{"$f":"UD1_BAUCH4!DO28","v":1361.5764695413502},{"$f":"'6. UD1 Assumptions'!Y262","v":73.253153342925927},{"$f":"'6. UD1 Assumptions'!AA262","v":244.17717780975312},{"$f":"'6. UD1 Assumptions'!AC262","v":58.602522674340747},{"$f":"'6. UD1 Assumptions'!AE262","v":9.7670871123901257},{"$f":"'6. UD1 Assumptions'!AG262","v":24.417717780975313},{"$f":"'6. UD1 Assumptions'!AI262","v":1.4650630668585187},{"$f":"'6. UD1 Assumptions'!AK262","v":66.100243832262436},{"$f":"'6. UD1 Assumptions'!AM262","v":10.382000000000001},{"$f":"'6. UD1 Assumptions'!AO262","v":0.18939},{"$f":"UD1_Sce1LFG!M28","v":6.571007652062848},{"$f":"UD1_Sce1LFG!Y28","v":63.368743881933241},{"$f":"UD1_Sce1LFG!AK28","v":2.5808930990744834},{"$f":"UD1_Sce1LFG!AW28","v":1.1042582001273848E-2},{"$f":"UD1_Sce1LFG!BI28","v":0.33088373065057475},{"$f":"UD1_Sce1LFG!BU28","v":8.3196179679606921E-4},{"$f":"UD1_Sce1LFG!CG28","v":5.021494291497481E-2},{"$f":"UD1_Sce1LFG!CS28","v":2.3283552031810365E-3},{"$f":"UD1_Sce1LFG!CW28","v":72.915946205637368},{"$f":"UD1_Sce1LFG!CY28","v":1822.8986551409341},{"$f":"UD1_Sce1LFG!DE28","v":25.194043217617875},{"$f":"UD1_Sce1LFG!DH28","v":47.721902988019494},{"$f":"UD1_Sce1LFG!DJ28","v":47.719574632816318},{"$f":"UD1_Sce1LFG!DM28","v":1193.0475747004873},{"$f":"UD1_Sce1LFG!DO28","v":1192.989365820408},{"$f":"'6. UD1 Assumptions'!D319","v":64.462774941774811},{"$f":"'6. UD1 Assumptions'!F319","v":214.87591647258276},{"$f":"'6. UD1 Assumptions'!H319","v":51.570219953419858},{"$f":"'6. UD1 Assumptions'!J319","v":9.7670871123901257},{"$f":"'6. UD1 Assumptions'!L319","v":24.417717780975313},{"$f":"'6. UD1 Assumptions'!N319","v":1.4650630668585187},{"$f":"'6. UD1 Assumptions'!P319","v":111.22418629150485},{"$f":"'6. UD1 Assumptions'!R319","v":10.382000000000001},{"$f":"'6. UD1 Assumptions'!T319","v":0.18939},{"$f":"UD1_Sce2Comp!M28","v":6.1354234501575897},{"$f":"UD1_Sce2Comp!Y28","v":60.61930697379703},{"$f":"UD1_Sce2Comp!AK28","v":2.4912881170710248},{"$f":"UD1_Sce2Comp!AW28","v":1.0892976549685709E-2},{"$f":"UD1_Sce2Comp!BI28","v":0.32806361245247817},{"$f":"UD1_Sce2Comp!BU28","v":8.2267290870835746E-4},{"$f":"UD1_Sce2Comp!CG28","v":5.021494291497481E-2},{"$f":"UD1_Sce2Comp!CS28","v":2.3283552031810365E-3},{"$f":"UD1_Sce2Comp!CW28","v":69.638341101054678},{"$f":"UD1_Sce2Comp!CY28","v":1740.9585275263669},{"$f":"UD1_Sce2Comp!DE28","v":18.308},{"$f":"UD1_Sce2Comp!DH28","v":51.330341101054678},{"$f":"UD1_Sce2Comp!DJ28","v":51.328012745851488},{"$f":"UD1_Sce2Comp!DM28","v":1283.2585275263671},{"$f":"UD1_Sce2Comp!DO28","v":1283.2003186462873},{"$f":"'6. UD1 Assumptions'!Y319","v":73.253153342925927},{"$f":"'6. UD1 Assumptions'!AA319","v":244.17717780975312},{"$f":"'6. UD1 Assumptions'!AC319","v":51.570219953419858},{"$f":"'6. UD1 Assumptions'!AE319","v":9.7670871123901257},{"$f":"'6. UD1 Assumptions'!AG319","v":21.487591647258274},{"$f":"'6. UD1 Assumptions'!AI319","v":1.4650630668585187},{"$f":"'6. UD1 Assumptions'!AK319","v":76.062672686900385},{"$f":"'6. UD1 Assumptions'!AM319","v":10.382000000000001},{"$f":"'6. UD1 Assumptions'!AO319","v":0.18939},{"$f":"UD1_Sce3Recycle!M28","v":6.5708159937950477},{"$f":"UD1_Sce3Recycle!Y28","v":63.251352405903774},{"$f":"UD1_Sce3Recycle!AK28","v":2.4912881170710248},{"$f":"UD1_Sce3Recycle!AW28","v":1.0892976549685709E-2},{"$f":"UD1_Sce3Recycle!BI28","v":0.31939591244500309},{"$f":"UD1_Sce3Recycle!BU28","v":8.2267290870835746E-4},{"$f":"UD1_Sce3Recycle!CG28","v":5.021494291497481E-2},{"$f":"UD1_Sce3Recycle!CS28","v":2.3283552031810365E-3},{"$f":"UD1_Sce3Recycle!CW28","v":72.697111376791398},{"$f":"UD1_Sce3Recycle!CY28","v":1817.427784419785},{"$f":"UD1_Sce3Recycle!DE28","v":18.308},{"$f":"UD1_Sce3Recycle!DH28","v":54.389111376791398},{"$f":"UD1_Sce3Recycle!DJ28","v":54.386783021588222},{"$f":"UD1_Sce3Recycle!DM28","v":1359.7277844197849},{"$f":"UD1_Sce3Recycle!DO28","v":1359.6695755397056},{"$f":"'6. UD1 Assumptions'!D376","v":40.403153342925933},{"$f":"'6. UD1 Assumptions'!F376","v":134.67717780975312},{"$f":"'6. UD1 Assumptions'!H376","v":32.322522674340746},{"$f":"'6. UD1 Assumptions'!J376","v":5.3870871123901249},{"$f":"'6. UD1 Assumptions'!L376","v":13.467717780975313},{"$f":"'6. UD1 Assumptions'!N376","v":0.8080630668585187},{"$f":"'6. UD1 Assumptions'!P376","v":250.71724383226245},{"$f":"'6. UD1 Assumptions'!R376","v":10.382000000000001},{"$f":"'6. UD1 Assumptions'!T376","v":0.18939},{"$f":"UD1_Sce4WTE!M28","v":4.3900178306200521},{"$f":"UD1_Sce4WTE!Y28","v":50.390106574607046},{"$f":"UD1_Sce4WTE!AK28","v":2.2353361860956031},{"$f":"UD1_Sce4WTE!AW28","v":9.8015300720053176E-3},{"$f":"UD1_Sce4WTE!BI28","v":0.28658156231994913},{"$f":"UD1_Sce4WTE!BU28","v":7.3115804921962033E-4},{"$f":"UD1_Sce4WTE!CG28","v":5.021494291497481E-2},{"$f":"UD1_Sce4WTE!CS28","v":2.3283552031810365E-3},{"$f":"UD1_Sce4WTE!CW28","v":57.365118139882028},{"$f":"UD1_Sce4WTE!CY28","v":1434.1279534970506},{"$f":"UD1_Sce4WTE!DE28","v":18.308},{"$f":"UD1_Sce4WTE!DH28","v":39.057118139882029},{"$f":"UD1_Sce4WTE!DJ28","v":39.054789784678853},{"$f":"UD1_Sce4WTE!DM28","v":976.42795349705068},{"$f":"UD1_Sce4WTE!DO28","v":976.36974461697127},null,1365.1404462608548,-3.5639767195045806,1192.989365820408,0,1286.7642953657923,3.5639767195050354,1363.2335522592102,3.5639767195045806,979.93372133647654,-3.5639767195052627,null,2022,1361.5764695413502,1192.989365820408,1283.2003186462873,1359.6695755397056,976.36974461697127]
[2023,{"$f":"'6. UD1 Assumptions'!D29","v":1.2196644000000003},{"$f":"'6. UD1 Assumptions'!F29","v":408.40861037831075},{"$f":"'6. UD1 Assumptions'!H29","v":498.12144273189631},{"$f":"'6. UD1 Assumptions'!N29","v":279.12144273189631},{"$f":"'6. UD1 Assumptions'!D88","v":0.15},{"$f":"'6. UD1 Assumptions'!F88","v":0.5},{"$f":"'6. UD1 Assumptions'!H88","v":0.11999999999999998},{"$f":"'6. UD1 Assumptions'!J88","v":0.02},{"$f":"'6. UD1 Assumptions'!L88","v":0.05},{"$f":"'6. UD1 Assumptions'!N88","v":3.0000000000000001E-3},{"$f":"'6. UD1 Assumptions'!P88","v":0.157},{"$f":"'6. UD1 Assumptions'!R88","v":2.2144951117748096E-2},{"$f":"'6. UD1 Assumptions'!T88","v":3.8020848683266846E-4},{"$f":"'6. UD1 Assumptions'!D263","v":74.718216409784446},{"$f":"'6. UD1 Assumptions'!F263","v":249.06072136594815},{"$f":"'6. UD1 Assumptions'!H263","v":59.774573127827551},{"$f":"'6. UD1 Assumptions'!J263","v":9.9624288546379258},{"$f":"'6. UD1 Assumptions'!L263","v":24.906072136594815},{"$f":"'6. UD1 Assumptions'!N263","v":1.4943643281956889},{"$f":"'6. UD1 Assumptions'!P263","v":78.20506650890772},{"$f":"'6. UD1 Assumptions'!R263","v":11.030875000000002},{"$f":"'6. UD1 Assumptions'!T263","v":0.18939},{"$f":"UD1_BAUCH4!M29","v":6.6988088205272192},{"$f":"UD1_BAUCH4!Y29","v":64.585944886504393},{"$f":"UD1_BAUCH4!AK29","v":2.6434220069590131},{"$f":"UD1_BAUCH4!AW29","v":1.1358154394560041E-2},{"$f":"UD1_BAUCH4!BI29","v":0.33890025730243761},{"$f":"UD1_BAUCH4!BU29","v":8.540026464164182E-4},{"$f":"UD1_BAUCH4!CG29","v":5.3333384129721426E-2},{"$f":"UD1_BAUCH4!CS29","v":2.1864137683490466E-3},{"$f":"UD1_BAUCH4!CW29","v":74.334807926232116},{"$f":"UD1_BAUCH4!CY29","v":1858.3701981558029},{"$f":"UD1_BAUCH4!CW29","v":74.334807926232116},{"$f":"UD1_BAUCH4!DH29","v":56.026807926232117},{"$f":"UD1_BAUCH4!DJ29","v":56.02462151246376},{"$f":"UD1_BAUCH4!DM29","v":1400.6701981558028},{"$f":"UD1_BAUCH4!DO29","v":1400.6155378115941},{"$f":"'6. UD1 Assumptions'!Y263","v":74.718216409784446},{"$f":"'6. UD1 Assumptions'!AA263","v":249.06072136594815},{"$f":"'6. UD1 Assumptions'!AC263","v":59.774573127827551},{"$f":"'6. UD1 Assumptions'!AE263","v":9.9624288546379258},{"$f":"'6. UD1 Assumptions'!AG263","v":24.906072136594815},{"$f":"'6. UD1 Assumptions'!AI263","v":1.4943643281956889},{"$f":"'6. UD1 Assumptions'!AK263","v":66.984801508907708},{"$f":"'6. UD1 Assumptions'!AM263","v":11.030875000000002},{"$f":"'6. UD1 Assumptions'!AO263","v":0.18939},{"$f":"UD1_Sce1LFG!M29","v":6.6989372929061135},{"$f":"UD1_Sce1LFG!Y29","v":64.684983944598784},{"$f":"UD1_Sce1LFG!AK29","v":2.6639318010376281},{"$f":"UD1_Sce1LFG!AW29","v":1.1502614228915211E-2},{"$f":"UD1_Sce1LFG!BI29","v":0.34152971808174726},{"$f":"UD1_Sce1LFG!BU29","v":8.6283851008634382E-4},{"$f":"UD1_Sce1LFG!CG29","v":5.3333384129721426E-2},{"$f":"UD1_Sce1LFG!CS29","v":2.1864137683490466E-3},{"$f":"UD1_Sce1LFG!CW29","v":74.457268007261334},{"$f":"UD1_Sce1LFG!CY29","v":1861.4317001815334},{"$f":"UD1_Sce1LFG!DE29","v":26.341717087220854},{"$f":"UD1_Sce1LFG!DH29","v":48.115550920040477},{"$f":"UD1_Sce1LFG!DJ29","v":48.113364506272134},{"$f":"UD1_Sce1LFG!DM29","v":1202.8887730010119},{"$f":"UD1_Sce1LFG!DO29","v":1202.8341126568034},{"$f":"'6. UD1 Assumptions'!D320","v":64.257666112414626},{"$f":"'6. UD1 Assumptions'!F320","v":214.19222037471542},{"$f":"'6. UD1 Assumptions'!H320","v":51.40613288993169},{"$f":"'6. UD1 Assumptions'!J320","v":9.9624288546379258},{"$f":"'6. UD1 Assumptions'!L320","v":24.906072136594815},{"$f":"'6. UD1 Assumptions'!N320","v":1.4943643281956889},{"$f":"'6. UD1 Assumptions'!P320","v":120.68229303540613},{"$f":"'6. UD1 Assumptions'!R320","v":11.030875000000002},{"$f":"'6. UD1 Assumptions'!T320","v":0.18939},{"$f":"UD1_Sce2Comp!M29","v":6.1316453737036065},{"$f":"UD1_Sce2Comp!Y29","v":61.018620248612194},{"$f":"UD1_Sce2Comp!AK29","v":2.5494819065100995},{"$f":"UD1_Sce2Comp!AW29","v":1.1358154394560041E-2},{"$f":"UD1_Sce2Comp!BI29","v":0.33890025730243761},{"$f":"UD1_Sce2Comp!BU29","v":8.540026464164182E-4},{"$f":"UD1_Sce2Comp!CG29","v":5.3333384129721426E-2},{"$f":"UD1_Sce2Comp!CS29","v":2.1864137683490466E-3},{"$f":"UD1_Sce2Comp!CW29","v":70.106379741067386},{"$f":"UD1_Sce2Comp!CY29","v":1752.6594935266846},{"$f":"UD1_Sce2Comp!DE29","v":18.308},{"$f":"UD1_Sce2Comp!DH29","v":51.798379741067386},{"$f":"UD1_Sce2Comp!DJ29","v":51.796193327299044},{"$f":"UD1_Sce2Comp!DM29","v":1294.9594935266846},{"$f":"UD1_Sce2Comp!DO29","v":1294.9048331824761},{"$f":"'6. UD1 Assumptions'!Y320","v":74.718216409784446},{"$f":"'6. UD1 Assumptions'!AA320","v":249.06072136594815},{"$f":"'6. UD1 Assumptions'!AC320","v":51.40613288993169},{"$f":"'6. UD1 Assumptions'!AE320","v":9.9624288546379258},{"$f":"'6. UD1 Assumptions'!AG320","v":21.419222037471542},{"$f":"'6. UD1 Assumptions'!AI320","v":1.4943643281956889},{"$f":"'6. UD1 Assumptions'!AK320","v":78.84009184592685},{"$f":"'6. UD1 Assumptions'!AM320","v":11.030875000000002},{"$f":"'6. UD1 Assumptions'!AO320","v":0.18939},{"$f":"UD1_Sce3Recycle!M29","v":6.6988088205272192},{"$f":"UD1_Sce3Recycle!Y29","v":64.585944886504393},{"$f":"UD1_Sce3Recycle!AK29","v":2.5494819065100995},{"$f":"UD1_Sce3Recycle!AW29","v":1.1358154394560041E-2},{"$f":"UD1_Sce3Recycle!BI29","v":0.3268566546807819},{"$f":"UD1_Sce3Recycle!BU29","v":8.540026464164182E-4},{"$f":"UD1_Sce3Recycle!CG29","v":5.3333384129721426E-2},{"$f":"UD1_Sce3Recycle!CS29","v":2.1864137683490466E-3},{"$f":"UD1_Sce3Recycle!CW29","v":74.228824223161538},{"$f":"UD1_Sce3Recycle!CY29","v":1855.7206055790384},{"$f":"UD1_Sce3Recycle!DE29","v":18.308},{"$f":"UD1_Sce3Recycle!DH29","v":55.920824223161539},{"$f":"UD1_Sce3Recycle!DJ29","v":55.918637809393196},{"$f":"UD1_Sce3Recycle!DM29","v":1398.0206055790384},{"$f":"UD1_Sce3Recycle!DO29","v":1397.9659452348299},{"$f":"'6. UD1 Assumptions'!D377","v":41.868216409784445},{"$f":"'6. UD1 Assumptions'!F377","v":139.56072136594815},{"$f":"'6. UD1 Assumptions'!H377","v":33.494573127827557},{"$f":"'6. UD1 Assumptions'!J377","v":5.5824288546379259},{"$f":"'6. UD1 Assumptions'!L377","v":13.956072136594816},{"$f":"'6. UD1 Assumptions'!N377","v":0.83736432819568896},{"$f":"'6. UD1 Assumptions'!P377","v":251.60180150890773},{"$f":"'6. UD1 Assumptions'!R377","v":11.030875000000002},{"$f":"'6. UD1 Assumptions'!T377","v":0.18939},{"$f":"UD1_Sce4WTE!M29","v":4.2081273790590394},{"$f":"UD1_Sce4WTE!Y29","v":48.702465721729823},{"$f":"UD1_Sce4WTE!AK29","v":2.2262517941136837},{"$f":"UD1_Sce4WTE!AW29","v":9.9276270721769672E-3},{"$f":"UD1_Sce4WTE!BI29","v":0.28541689668124154},{"$f":"UD1_Sce4WTE!BU29","v":7.3490875118865234E-4},{"$f":"UD1_Sce4WTE!CG29","v":5.3333384129721426E-2},{"$f":"UD1_Sce4WTE!CS29","v":2.1864137683490466E-3},{"$f":"UD1_Sce4WTE!CW29","v":55.488444125305222},{"$f":"UD1_Sce4WTE!CY29","v":1387.2111031326306},{"$f":"UD1_Sce4WTE!DE29","v":18.308},{"$f":"UD1_Sce4WTE!DH29","v":37.180444125305222},{"$f":"UD1_Sce4WTE!DJ29","v":37.17825771153688},{"$f":"UD1_Sce4WTE!DM29","v":929.51110313263052},{"$f":"UD1_Sce4WTE!DO29","v":929.45644278842201},null,1403.6770398373249,-3.0615020257307606,1202.8341126568034,0,1297.9663352082068,3.0615020257307606,1401.0274472605606,3.0615020257307606,932.51794481415254,-3.0615020257305332,null,2023,1400.6155378115941,1202.8341126568034,1294.9048331824761,1397.9659452348299,929.45644278842201]
[2024,{"$f":"'6. UD1 Assumptions'!D30","v":1.218934},{"$f":"'6. UD1 Assumptions'!F30","v":416.82640043393184},{"$f":"'6. UD1 Assumptions'!H30","v":508.08387158653426},{"$f":"'6. UD1 Assumptions'!N30","v":289.08387158653426},{"$f":"'6. UD1 Assumptions'!D89","v":0.15},{"$f":"'6. UD1 Assumptions'!F89","v":0.5},{"$f":"'6. UD1 Assumptions'!H89","v":0.12},{"$f":"'6. UD1 Assumptions'!J89","v":0.02},{"$f":"'6. UD1 Assumptions'!L89","v":0.05},{"$f":"'6. UD1 Assumptions'!N89","v":3.0000000000000001E-3},{"$f":"'6. UD1 Assumptions'!P89","v":0.157},{"$f":"'6. UD1 Assumptions'!R89","v":2.2987838530534356E-2},{"$f":"'6. UD1 Assumptions'!T89","v":3.7275341846340041E-4},{"$f":"'6. UD1 Assumptions'!D264","v":76.212580737980133},{"$f":"'6. UD1 Assumptions'!F264","v":254.04193579326713},{"$f":"'6. UD1 Assumptions'!H264","v":60.970064590384112},{"$f":"'6. UD1 Assumptions'!J264","v":10.161677431730686},{"$f":"'6. UD1 Assumptions'!L264","v":25.404193579326716},{"$f":"'6. UD1 Assumptions'!N264","v":1.5242516147596028},{"$f":"'6. UD1 Assumptions'!P264","v":79.769167839085881},{"$f":"'6. UD1 Assumptions'!R264","v":11.679750000000002},{"$f":"'6. UD1 Assumptions'!T264","v":0.18939},{"$f":"UD1_BAUCH4!M30","v":6.8304901608560549},{"$f":"UD1_BAUCH4!Y30","v":65.936353692071322},{"$f":"UD1_BAUCH4!AK30","v":2.7273838288270853},{"$f":"UD1_BAUCH4!AW30","v":1.1824129385874059E-2},{"$f":"UD1_BAUCH4!BI30","v":0.34966459343937006},{"$f":"UD1_BAUCH4!BU30","v":8.8523345416448383E-4},{"$f":"UD1_BAUCH4!CG30","v":5.6647318794486548E-2},{"$f":"UD1_BAUCH4!CS30","v":2.0666627737640883E-3},{"$f":"UD1_BAUCH4!CW30","v":75.915315619602126},{"$f":"UD1_BAUCH4!CY30","v":1897.8828904900531},{"$f":"UD1_BAUCH4!CW30","v":75.915315619602126},{"$f":"UD1_BAUCH4!DH30","v":57.607315619602126},{"$f":"UD1_BAUCH4!DJ30","v":57.605248956828355},{"$f":"UD1_BAUCH4!DM30","v":1440.1828904900531},{"$f":"UD1_BAUCH4!DO30","v":1440.1312239207089},{"$f":"'6. UD1 Assumptions'!Y264","v":76.212580737980133},{"$f":"'6. UD1 Assumptions'!AA264","v":254.04193579326713},{"$f":"'6. UD1 Assumptions'!AC264","v":60.970064590384112},{"$f":"'6. UD1 Assumptions'!AE264","v":10.161677431730686},{"$f":"'6. UD1 Assumptions'!AG264","v":25.404193579326716},{"$f":"'6. UD1 Assumptions'!AI264","v":1.5242516147596028},{"$f":"'6. UD1 Assumptions'!AK264","v":67.900027839085908},{"$f":"'6. UD1 Assumptions'!AM264","v":11.679750000000002},{"$f":"'6. UD1 Assumptions'!AO264","v":0.18939},{"$f":"UD1_Sce1LFG!M30","v":6.8305762784669897},{"$f":"UD1_Sce1LFG!Y30","v":66.019909460854421},{"$f":"UD1_Sce1LFG!AK30","v":2.74650703407353},{"$f":"UD1_Sce1LFG!AW30","v":1.196362058435908E-2},{"$f":"UD1_Sce1LFG!BI30","v":0.3521162864196834},{"$f":"UD1_Sce1LFG!BU30","v":8.9363838767819389E-4},{"$f":"UD1_Sce1LFG!CG30","v":5.6647318794486548E-2},{"$f":"UD1_Sce1LFG!CS30","v":2.0666627737640883E-3},{"$f":"UD1_Sce1LFG!CW30","v":76.020680300354911},{"$f":"UD1_Sce1LFG!CY30","v":1900.5170075088727},{"$f":"UD1_Sce1LFG!DE30","v":27.489390956823833},{"$f":"UD1_Sce1LFG!DH30","v":48.531289343531078},{"$f":"UD1_Sce1LFG!DJ30","v":48.529222680757321},{"$f":"UD1_Sce1LFG!DM30","v":1213.282233588277},{"$f":"UD1_Sce1LFG!DO30","v":1213.230567018933},{"$f":"'6. UD1 Assumptions'!D321","v":64.018567819903311},{"$f":"'6. UD1 Assumptions'!F321","v":213.39522606634438},{"$f":"'6. UD1 Assumptions'!H321","v":51.214854255922653},{"$f":"'6. UD1 Assumptions'!J321","v":10.161677431730686},{"$f":"'6. UD1 Assumptions'!L321","v":25.404193579326716},{"$f":"'6. UD1 Assumptions'!N321","v":1.5242516147596028},{"$f":"'6. UD1 Assumptions'!P321","v":130.49596081854691},{"$f":"'6. UD1 Assumptions'!R321","v":11.679750000000002},{"$f":"'6. UD1 Assumptions'!T321","v":0.18939},{"$f":"UD1_Sce2Comp!M30","v":6.1226889277260366},{"$f":"UD1_Sce2Comp!Y30","v":61.324082397447015},{"$f":"UD1_Sce2Comp!AK30","v":2.6030203716682574},{"$f":"UD1_Sce2Comp!AW30","v":1.1824129385874059E-2},{"$f":"UD1_Sce2Comp!BI30","v":0.34966459343937006},{"$f":"UD1_Sce2Comp!BU30","v":8.8523345416448383E-4},{"$f":"UD1_Sce2Comp!CG30","v":5.6647318794486548E-2},{"$f":"UD1_Sce2Comp!CS30","v":2.0666627737640883E-3},{"$f":"UD1_Sce2Comp!CW30","v":70.470879634688956},{"$f":"UD1_Sce2Comp!CY30","v":1761.7719908672238},{"$f":"UD1_Sce2Comp!DE30","v":18.308},{"$f":"UD1_Sce2Comp!DH30","v":52.162879634688956},{"$f":"UD1_Sce2Comp!DJ30","v":52.160812971915199},{"$f":"UD1_Sce2Comp!DM30","v":1304.0719908672238},{"$f":"UD1_Sce2Comp!DO30","v":1304.0203242978801},{"$f":"'6. UD1 Assumptions'!Y321","v":76.212580737980133},{"$f":"'6. UD1 Assumptions'!AA321","v":254.04193579326713},{"$f":"'6. UD1 Assumptions'!AC321","v":51.214854255922653},{"$f":"'6. UD1 Assumptions'!AE321","v":10.161677431730686},{"$f":"'6. UD1 Assumptions'!AG321","v":21.339522606634439},{"$f":"'6. UD1 Assumptions'!AI321","v":1.5242516147596028},{"$f":"'6. UD1 Assumptions'!AK321","v":81.719909146239615},{"$f":"'6. UD1 Assumptions'!AM321","v":11.679750000000002},{"$f":"'6. UD1 Assumptions'!AO321","v":0.18939},{"$f":"UD1_Sce3Recycle!M30","v":6.8304901608560549},{"$f":"UD1_Sce3Recycle!Y30","v":65.936353692071322},{"$f":"UD1_Sce3Recycle!AK30","v":2.6030203716682574},{"$f":"UD1_Sce3Recycle!AW30","v":1.1824129385874059E-2},{"$f":"UD1_Sce3Recycle!BI30","v":0.33372056047028936},{"$f":"UD1_Sce3Recycle!BU30","v":8.8523345416448383E-4},{"$f":"UD1_Sce3Recycle!CG30","v":5.6647318794486548E-2},{"$f":"UD1_Sce3Recycle!CS30","v":2.0666627737640883E-3},{"$f":"UD1_Sce3Recycle!CW30","v":75.775008129474216},{"$f":"UD1_Sce3Recycle!CY30","v":1894.3752032368554},{"$f":"UD1_Sce3Recycle!DE30","v":18.308},{"$f":"UD1_Sce3Recycle!DH30","v":57.467008129474216},{"$f":"UD1_Sce3Recycle!DJ30","v":57.464941466700459},{"$f":"UD1_Sce3Recycle!DM30","v":1436.6752032368554},{"$f":"UD1_Sce3Recycle!DO30","v":1436.6235366675114},{"$f":"'6. UD1 Assumptions'!D378","v":43.362580737980139},{"$f":"'6. UD1 Assumptions'!F378","v":144.54193579326713},{"$f":"'6. UD1 Assumptions'!H378","v":34.690064590384111},{"$f":"'6. UD1 Assumptions'!J378","v":5.7816774317306852},{"$f":"'6. UD1 Assumptions'!L378","v":14.454193579326713},{"$f":"'6. UD1 Assumptions'!N378","v":0.86725161475960277},{"$f":"'6. UD1 Assumptions'!P378","v":252.51702783908587},{"$f":"'6. UD1 Assumptions'!R378","v":11.679750000000002},{"$f":"'6. UD1 Assumptions'!T378","v":0.18939},{"$f":"UD1_Sce4WTE!M30","v":4.1320877460167136},{"$f":"UD1_Sce4WTE!Y30","v":47.503122596296677},{"$f":"UD1_Sce4WTE!AK30","v":2.2229320236845926},{"$f":"UD1_Sce4WTE!AW30","v":1.006618376329688E-2},{"$f":"UD1_Sce4WTE!BI30","v":0.28499128508776828},{"$f":"UD1_Sce4WTE!BU30","v":7.3990556864239674E-4},{"$f":"UD1_Sce4WTE!CG30","v":5.6647318794486548E-2},{"$f":"UD1_Sce4WTE!CS30","v":2.0666627737640883E-3},{"$f":"UD1_Sce4WTE!CW30","v":54.212653721985944},{"$f":"UD1_Sce4WTE!CY30","v":1355.3163430496486},{"$f":"UD1_Sce4WTE!DE30","v":18.308},{"$f":"UD1_Sce4WTE!DH30","v":35.904653721985945},{"$f":"UD1_Sce4WTE!DJ30","v":35.902587059212181},{"$f":"UD1_Sce4WTE!DM30","v":897.61634304964866},{"$f":"UD1_Sce4WTE!DO30","v":897.56467648030457},null,1442.7653409395282,-2.6341170188193246,1213.2305670189323,0,1306.6544413166996,2.634117018819552,1439.2576536863305,2.6341170188190972,900.19879349912378,-2.6341170188192109,null,2024,1440.1312239207089,1213.230567018933,1304.0203242978801,1436.6235366675114,897.56467648030457]
[2025,{"$f":"'6. UD1 Assumptions'!D31","v":1.2161911999999999},{"$f":"'6. UD1 Assumptions'!F31","v":426.12177182195114},{"$f":"'6. UD1 Assumptions'!H31","v":518.24554901826491},{"$f":"'6. UD1 Assumptions'!N31","v":299.24554901826491},{"$f":"'6. UD1 Assumptions'!D90","v":0.15},{"$f":"'6. UD1 Assumptions'!F90","v":0.5},{"$f":"'6. UD1 Assumptions'!H90","v":0.12},{"$f":"'6. UD1 Assumptions'!J90","v":0.02},{"$f":"'6. UD1 Assumptions'!L90","v":0.05},{"$f":"'6. UD1 Assumptions'!N90","v":3.0000000000000001E-3},{"$f":"'6. UD1 Assumptions'!P90","v":0.157},{"$f":"'6. UD1 Assumptions'!R90","v":2.3789157520705491E-2},{"$f":"'6. UD1 Assumptions'!T90","v":3.6544452790529454E-4},{"$f":"'6. UD1 Assumptions'!D265","v":77.736832352739739},{"$f":"'6. UD1 Assumptions'!F265","v":259.12277450913246},{"$f":"'6. UD1 Assumptions'!H265","v":62.18946588219179},{"$f":"'6. UD1 Assumptions'!J265","v":10.364910980365298},{"$f":"'6. UD1 Assumptions'!L265","v":25.912277450913248},{"$f":"'6. UD1 Assumptions'!N265","v":1.5547366470547948},{"$f":"'6. UD1 Assumptions'!P265","v":81.364551195867591},{"$f":"'6. UD1 Assumptions'!R265","v":12.328625000000002},{"$f":"'6. UD1 Assumptions'!T265","v":0.18939},{"$f":"UD1_BAUCH4!M31","v":6.9655616894452415},{"$f":"UD1_BAUCH4!Y31","v":67.304595376243981},{"$f":"UD1_BAUCH4!AK31","v":2.8109227823676228},{"$f":"UD1_BAUCH4!AW31","v":1.2291210041003389E-2},{"$f":"UD1_BAUCH4!BI31","v":0.36037471568815682},{"$f":"UD1_BAUCH4!BU31","v":9.1639873761120315E-4},{"$f":"UD1_BAUCH4!CG31","v":6.0150969204660107E-2},{"$f":"UD1_BAUCH4!CS31","v":1.9656330728803351E-3},{"$f":"UD1_BAUCH4!CW31","v":77.516778774801153},{"$f":"UD1_BAUCH4!CY31","v":1937.9194693700288},{"$f":"UD1_BAUCH4!CW31","v":77.516778774801153},{"$f":"UD1_BAUCH4!DH31","v":59.208778774801154},{"$f":"UD1_BAUCH4!DJ31","v":59.206813141728269},{"$f":"UD1_BAUCH4!DM31","v":1480.2194693700289},{"$f":"UD1_BAUCH4!DO31","v":1480.1703285432068},{"$f":"'6. UD1 Assumptions'!Y265","v":77.736832352739739},{"$f":"'6. UD1 Assumptions'!AA265","v":259.12277450913246},{"$f":"'6. UD1 Assumptions'!AC265","v":62.18946588219179},{"$f":"'6. UD1 Assumptions'!AE265","v":10.364910980365298},{"$f":"'6. UD1 Assumptions'!AG265","v":25.912277450913248},{"$f":"'6. UD1 Assumptions'!AI265","v":1.5547366470547948},{"$f":"'6. UD1 Assumptions'!AK265","v":68.846536195867657},{"$f":"'6. UD1 Assumptions'!AM265","v":12.328625000000002},{"$f":"'6. UD1 Assumptions'!AO265","v":0.18939},{"$f":"UD1_Sce1LFG!M31","v":6.9656194158061675},{"$f":"UD1_Sce1LFG!Y31","v":67.375088438589927},{"$f":"UD1_Sce1LFG!AK31","v":2.8287531407562008},{"$f":"UD1_Sce1LFG!AW31","v":1.2425903497780784E-2},{"$f":"UD1_Sce1LFG!BI31","v":0.36266065907130784},{"$f":"UD1_Sce1LFG!BU31","v":9.2439375768041615E-4},{"$f":"UD1_Sce1LFG!CG31","v":6.0150969204660107E-2},{"$f":"UD1_Sce1LFG!CS31","v":1.9656330728803351E-3},{"$f":"UD1_Sce1LFG!CW31","v":77.607588553756614},{"$f":"UD1_Sce1LFG!CY31","v":1940.1897138439153},{"$f":"UD1_Sce1LFG!DE31","v":28.637064826426812},{"$f":"UD1_Sce1LFG!DH31","v":48.970523727329805},{"$f":"UD1_Sce1LFG!DJ31","v":48.96855809425692},{"$f":"UD1_Sce1LFG!DM31","v":1224.263093183245},{"$f":"UD1_Sce1LFG!DO31","v":1224.2139523564231},{"$f":"'6. UD1 Assumptions'!D322","v":63.744202529246593},{"$f":"'6. UD1 Assumptions'!F322","v":212.48067509748864},{"$f":"'6. UD1 Assumptions'!H322","v":50.99536202339727},{"$f":"'6. UD1 Assumptions'!J322","v":10.364910980365298},{"$f":"'6. UD1 Assumptions'!L322","v":25.912277450913248},{"$f":"'6. UD1 Assumptions'!N322","v":1.5547366470547948},{"$f":"'6. UD1 Assumptions'!P322","v":140.67536928979911},{"$f":"'6. UD1 Assumptions'!R322","v":12.328625000000002},{"$f":"'6. UD1 Assumptions'!T322","v":0.18939},{"$f":"UD1_Sce2Comp!M31","v":6.1091967806095688},{"$f":"UD1_Sce2Comp!Y31","v":61.545158179317866},{"$f":"UD1_Sce2Comp!AK31","v":2.6520987505533418},{"$f":"UD1_Sce2Comp!AW31","v":1.2291210041003389E-2},{"$f":"UD1_Sce2Comp!BI31","v":0.36037471568815682},{"$f":"UD1_Sce2Comp!BU31","v":9.1639873761120315E-4},{"$f":"UD1_Sce2Comp!CG31","v":6.0150969204660107E-2},{"$f":"UD1_Sce2Comp!CS31","v":1.9656330728803351E-3},{"$f":"UD1_Sce2Comp!CW31","v":70.74215263722509},{"$f":"UD1_Sce2Comp!CY31","v":1768.5538159306273},{"$f":"UD1_Sce2Comp!DE31","v":18.308},{"$f":"UD1_Sce2Comp!DH31","v":52.43415263722509},{"$f":"UD1_Sce2Comp!DJ31","v":52.432187004152205},{"$f":"UD1_Sce2Comp!DM31","v":1310.8538159306272},{"$f":"UD1_Sce2Comp!DO31","v":1310.804675103805},{"$f":"'6. UD1 Assumptions'!Y322","v":77.736832352739739},{"$f":"'6. UD1 Assumptions'!AA322","v":259.12277450913246},{"$f":"'6. UD1 Assumptions'!AC322","v":50.99536202339727},{"$f":"'6. UD1 Assumptions'!AE322","v":10.364910980365298},{"$f":"'6. UD1 Assumptions'!AG322","v":21.248067509748864},{"$f":"'6. UD1 Assumptions'!AI322","v":1.5547366470547948},{"$f":"'6. UD1 Assumptions'!AK322","v":84.704849995826521},{"$f":"'6. UD1 Assumptions'!AM322","v":12.328625000000002},{"$f":"'6. UD1 Assumptions'!AO322","v":0.18939},{"$f":"UD1_Sce3Recycle!M31","v":6.9655616894452415},{"$f":"UD1_Sce3Recycle!Y31","v":67.304595376243981},{"$f":"UD1_Sce3Recycle!AK31","v":2.6520987505533418},{"$f":"UD1_Sce3Recycle!AW31","v":1.2291210041003389E-2},{"$f":"UD1_Sce3Recycle!BI31","v":0.34001266032735145},{"$f":"UD1_Sce3Recycle!BU31","v":9.1639873761120315E-4},{"$f":"UD1_Sce3Recycle!CG31","v":6.0150969204660107E-2},{"$f":"UD1_Sce3Recycle!CS31","v":1.9656330728803351E-3},{"$f":"UD1_Sce3Recycle!CW31","v":77.337592687626071},{"$f":"UD1_Sce3Recycle!CY31","v":1933.4398171906519},{"$f":"UD1_Sce3Recycle!DE31","v":18.308},{"$f":"UD1_Sce3Recycle!DH31","v":59.029592687626071},{"$f":"UD1_Sce3Recycle!DJ31","v":59.027627054553186},{"$f":"UD1_Sce3Recycle!DM31","v":1475.7398171906518},{"$f":"UD1_Sce3Recycle!DO31","v":1475.6906763638297},{"$f":"'6. UD1 Assumptions'!D379","v":44.886832352739738},{"$f":"'6. UD1 Assumptions'!F379","v":149.62277450913246},{"$f":"'6. UD1 Assumptions'!H379","v":35.909465882191789},{"$f":"'6. UD1 Assumptions'!J379","v":5.9849109803652984},{"$f":"'6. UD1 Assumptions'!L379","v":14.962277450913247},{"$f":"'6. UD1 Assumptions'!N379","v":0.89773664705479472},{"$f":"'6. UD1 Assumptions'!P379","v":253.46353619586762},{"$f":"'6. UD1 Assumptions'!R379","v":12.328625000000002},{"$f":"'6. UD1 Assumptions'!T379","v":0.18939},{"$f":"UD1_Sce4WTE!M31","v":4.1279197421731757},{"$f":"UD1_Sce4WTE!Y31","v":46.720228285235891},{"$f":"UD1_Sce4WTE!AK31","v":2.2250901599757036},{"$f":"UD1_Sce4WTE!AW31","v":1.0217107534376938E-2},{"$f":"UD1_Sce4WTE!BI31","v":0.28526796922765435},{"$f":"UD1_Sce4WTE!BU31","v":7.461163085990916E-4},{"$f":"UD1_Sce4WTE!CG31","v":6.0150969204660107E-2},{"$f":"UD1_Sce4WTE!CS31","v":1.9656330728803351E-3},{"$f":"UD1_Sce4WTE!CW31","v":53.43158598273294},{"$f":"UD1_Sce4WTE!CY31","v":1335.7896495683235},{"$f":"UD1_Sce4WTE!DE31","v":18.308},{"$f":"UD1_Sce4WTE!DH31","v":35.123585982732941},{"$f":"UD1_Sce4WTE!DJ31","v":35.121620349660063},{"$f":"UD1_Sce4WTE!DM31","v":878.08964956832347},{"$f":"UD1_Sce4WTE!DO31","v":878.04050874150153},null,1482.4405730170931,-2.2702444738863505,1224.2139523564231,0,1313.0749195776916,2.2702444738865779,1477.9609208377162,2.2702444738865779,880.31075321538754,-2.2702444738860095,null,2025,1480.1703285432068,1224.2139523564231,1310.804675103805,1475.6906763638297,878.04050874150153]
[2026,{"$f":"'6. UD1 Assumptions'!D32","v":1.2134483999999999},{"$f":"'6. UD1 Assumptions'!F32","v":435.62664881228591},{"$f":"'6. UD1 Assumptions'!H32","v":528.61045999863018},{"$f":"'6. UD1 Assumptions'!N32","v":309.61045999863018},{"$f":"'6. UD1 Assumptions'!D91","v":0.15},{"$f":"'6. UD1 Assumptions'!F91","v":0.5},{"$f":"'6. UD1 Assumptions'!H91","v":0.12},{"$f":"'6. UD1 Assumptions'!J91","v":0.02},{"$f":"'6. UD1 Assumptions'!L91","v":0.05},{"$f":"'6. UD1 Assumptions'!N91","v":3.0000000000000001E-3},{"$f":"'6. UD1 Assumptions'!P91","v":0.157},{"$f":"'6. UD1 Assumptions'!R91","v":2.455021415965479E-2},{"$f":"'6. UD1 Assumptions'!T91","v":3.582789489267594E-4},{"$f":"'6. UD1 Assumptions'!D266","v":79.291568999794521},{"$f":"'6. UD1 Assumptions'!F266","v":264.30522999931509},{"$f":"'6. UD1 Assumptions'!H266","v":63.433255199835621},{"$f":"'6. UD1 Assumptions'!J266","v":10.572209199972603},{"$f":"'6. UD1 Assumptions'!L266","v":26.430522999931512},{"$f":"'6. UD1 Assumptions'!N266","v":1.5858313799958905},{"$f":"'6. UD1 Assumptions'!P266","v":82.991842219784942},{"$f":"'6. UD1 Assumptions'!R266","v":12.977500000000003},{"$f":"'6. UD1 Assumptions'!T266","v":0.18939},{"$f":"UD1_BAUCH4!M32","v":7.1038417869147334},{"$f":"UD1_BAUCH4!Y32","v":68.692461018412786},{"$f":"UD1_BAUCH4!AK32","v":2.8941725254873867},{"$f":"UD1_BAUCH4!AW32","v":1.2759700984694866E-2},{"$f":"UD1_BAUCH4!BI32","v":0.37104775967787018},{"$f":"UD1_BAUCH4!BU32","v":9.4753084481777816E-4},{"$f":"UD1_BAUCH4!CG32","v":6.3838728412609125E-2},{"$f":"UD1_BAUCH4!CS32","v":1.8803978688134554E-3},{"$f":"UD1_BAUCH4!CW32","v":79.140949448603706},{"$f":"UD1_BAUCH4!CY32","v":1978.5237362150926},{"$f":"UD1_BAUCH4!CW32","v":79.140949448603706},{"$f":"UD1_BAUCH4!DH32","v":60.832949448603706},{"$f":"UD1_BAUCH4!DJ32","v":60.831069050734889},{"$f":"UD1_BAUCH4!DM32","v":1520.8237362150926},{"$f":"UD1_BAUCH4!DO32","v":1520.7767262683722},{"$f":"'6. UD1 Assumptions'!Y266","v":79.291568999794521},{"$f":"'6. UD1 Assumptions'!AA266","v":264.30522999931509},{"$f":"'6. UD1 Assumptions'!AC266","v":63.433255199835621},{"$f":"'6. UD1 Assumptions'!AE266","v":10.572209199972603},{"$f":"'6. UD1 Assumptions'!AG266","v":26.430522999931512},{"$f":"'6. UD1 Assumptions'!AI266","v":1.5858313799958905},{"$f":"'6. UD1 Assumptions'!AK266","v":69.824952219784905},{"$f":"'6. UD1 Assumptions'!AM266","v":12.977500000000003},{"$f":"'6. UD1 Assumptions'!AO266","v":0.18939},{"$f":"UD1_Sce1LFG!M32","v":7.1038804820516477},{"$f":"UD1_Sce1LFG!Y32","v":68.751933534928213},{"$f":"UD1_Sce1LFG!AK32","v":2.910797441455605},{"$f":"UD1_Sce1LFG!AW32","v":1.2889761716093569E-2},{"$f":"UD1_Sce1LFG!BI32","v":0.37317915916097505},{"$f":"UD1_Sce1LFG!BU32","v":9.5513594315708734E-4},{"$f":"UD1_Sce1LFG!CG32","v":6.3838728412609125E-2},{"$f":"UD1_Sce1LFG!CS32","v":1.8803978688134554E-3},{"$f":"UD1_Sce1LFG!CW32","v":79.219354641537123},{"$f":"UD1_Sce1LFG!CY32","v":1980.483866038428},{"$f":"UD1_Sce1LFG!DE32","v":29.784738696029791},{"$f":"UD1_Sce1LFG!DH32","v":49.434615945507332},{"$f":"UD1_Sce1LFG!DJ32","v":49.432735547638515},{"$f":"UD1_Sce1LFG!DM32","v":1235.8653986376833},{"$f":"UD1_Sce1LFG!DO32","v":1235.8183886909628},{"$f":"'6. UD1 Assumptions'!D323","v":63.433255199835621},{"$f":"'6. UD1 Assumptions'!F323","v":211.44418399945209},{"$f":"'6. UD1 Assumptions'!H323","v":50.746604159868497},{"$f":"'6. UD1 Assumptions'!J323","v":10.572209199972603},{"$f":"'6. UD1 Assumptions'!L323","v":26.430522999931512},{"$f":"'6. UD1 Assumptions'!N323","v":1.5858313799958905},{"$f":"'6. UD1 Assumptions'!P323","v":151.23096305957398},{"$f":"'6. UD1 Assumptions'!R323","v":12.977500000000003},{"$f":"'6. UD1 Assumptions'!T323","v":0.18939},{"$f":"UD1_Sce2Comp!M32","v":6.0915597139759914},{"$f":"UD1_Sce2Comp!Y32","v":61.689636949210126},{"$f":"UD1_Sce2Comp!AK32","v":2.6968945906757087},{"$f":"UD1_Sce2Comp!AW32","v":1.2759700984694866E-2},{"$f":"UD1_Sce2Comp!BI32","v":0.37104775967787018},{"$f":"UD1_Sce2Comp!BU32","v":9.4753084481777816E-4},{"$f":"UD1_Sce2Comp!CG32","v":6.3838728412609125E-2},{"$f":"UD1_Sce2Comp!CS32","v":1.8803978688134554E-3},{"$f":"UD1_Sce2Comp!CW32","v":70.928565371650635},{"$f":"UD1_Sce2Comp!CY32","v":1773.214134291266},{"$f":"UD1_Sce2Comp!DE32","v":18.308},{"$f":"UD1_Sce2Comp!DH32","v":52.620565371650635},{"$f":"UD1_Sce2Comp!DJ32","v":52.618684973781818},{"$f":"UD1_Sce2Comp!DM32","v":1315.5141342912659},{"$f":"UD1_Sce2Comp!DO32","v":1315.4671243445455},{"$f":"'6. UD1 Assumptions'!Y323","v":79.291568999794521},{"$f":"'6. UD1 Assumptions'!AA323","v":264.30522999931509},{"$f":"'6. UD1 Assumptions'!AC323","v":50.746604159868497},{"$f":"'6. UD1 Assumptions'!AE323","v":10.572209199972603},{"$f":"'6. UD1 Assumptions'!AG323","v":21.144418399945213},{"$f":"'6. UD1 Assumptions'!AI323","v":1.5858313799958905},{"$f":"'6. UD1 Assumptions'!AK323","v":87.797707859738296},{"$f":"'6. UD1 Assumptions'!AM323","v":12.977500000000003},{"$f":"'6. UD1 Assumptions'!AO323","v":0.18939},{"$f":"UD1_Sce3Recycle!M32","v":7.1038417869147334},{"$f":"UD1_Sce3Recycle!Y32","v":68.692461018412786},{"$f":"UD1_Sce3Recycle!AK32","v":2.6968945906757087},{"$f":"UD1_Sce3Recycle!AW32","v":1.2759700984694866E-2},{"$f":"UD1_Sce3Recycle!BI32","v":0.34575571675329586},{"$f":"UD1_Sce3Recycle!BU32","v":9.4753084481777816E-4},{"$f":"UD1_Sce3Recycle!CG32","v":6.3838728412609125E-2},{"$f":"UD1_Sce3Recycle!CS32","v":1.8803978688134554E-3},{"$f":"UD1_Sce3Recycle!CW32","v":78.91837947086745},{"$f":"UD1_Sce3Recycle!CY32","v":1972.9594867716862},{"$f":"UD1_Sce3Recycle!DE32","v":18.308},{"$f":"UD1_Sce3Recycle!DH32","v":60.61037947086745},{"$f":"UD1_Sce3Recycle!DJ32","v":60.608499072998647},{"$f":"UD1_Sce3Recycle!DM32","v":1515.2594867716862},{"$f":"UD1_Sce3Recycle!DO32","v":1515.2124768249662},{"$f":"'6. UD1 Assumptions'!D380","v":46.441568999794526},{"$f":"'6. UD1 Assumptions'!F380","v":154.80522999931509},{"$f":"'6. UD1 Assumptions'!H380","v":37.15325519983562},{"$f":"'6. UD1 Assumptions'!J380","v":6.1922091999726039},{"$f":"'6. UD1 Assumptions'!L380","v":15.480522999931509},{"$f":"'6. UD1 Assumptions'!N380","v":0.92883137999589049},{"$f":"'6. UD1 Assumptions'!P380","v":254.44195221978492},{"$f":"'6. UD1 Assumptions'!R380","v":12.977500000000003},{"$f":"'6. UD1 Assumptions'!T380","v":0.18939},{"$f":"UD1_Sce4WTE!M32","v":4.1728647898523832},{"$f":"UD1_Sce4WTE!Y32","v":46.293256172512201},{"$f":"UD1_Sce4WTE!AK32","v":2.2324609320332072},{"$f":"UD1_Sce4WTE!AW32","v":1.0380315678443322E-2},{"$f":"UD1_Sce4WTE!BI32","v":0.28621294000425734},{"$f":"UD1_Sce4WTE!BU32","v":7.535109197629728E-4},{"$f":"UD1_Sce4WTE!CG32","v":6.3838728412609125E-2},{"$f":"UD1_Sce4WTE!CS32","v":1.8803978688134554E-3},{"$f":"UD1_Sce4WTE!CW32","v":53.061647787281679},{"$f":"UD1_Sce4WTE!CY32","v":1326.541194682042},{"$f":"UD1_Sce4WTE!DE32","v":18.308},{"$f":"UD1_Sce4WTE!DH32","v":34.753647787281679},{"$f":"UD1_Sce4WTE!DJ32","v":34.751767389412862},{"$f":"UD1_Sce4WTE!DM32","v":868.84119468204199},{"$f":"UD1_Sce4WTE!DO32","v":868.79418473532155},null,1522.7368560917073,-1.9601298233351372,1235.8183886909626,0,1317.4272541678797,1.9601298233342277,1517.1726066483009,1.9601298233346824,870.75431455865612,-1.9601298233345688,null,2026,1520.7767262683722,1235.8183886909628,1315.4671243445455,1515.2124768249662,868.79418473532155]
[2027,{"$f":"'6. UD1 Assumptions'!D33","v":1.2107055999999998},{"$f":"'6. UD1 Assumptions'!F33","v":445.34581255641569},{"$f":"'6. UD1 Assumptions'!H33","v":539.18266919860275},{"$f":"'6. UD1 Assumptions'!N33","v":320.18266919860275},{"$f":"'6. UD1 Assumptions'!D92","v":0.15},{"$f":"'6. UD1 Assumptions'!F92","v":0.5},{"$f":"'6. UD1 Assumptions'!H92","v":0.11999999999999998},{"$f":"'6. UD1 Assumptions'!J92","v":0.02},{"$f":"'6. UD1 Assumptions'!L92","v":0.05},{"$f":"'6. UD1 Assumptions'!N92","v":3.0000000000000001E-3},{"$f":"'6. UD1 Assumptions'!P92","v":0.157},{"$f":"'6. UD1 Assumptions'!R92","v":2.527227928199758E-2},{"$f":"'6. UD1 Assumptions'!T92","v":3.5125387149682294E-4},{"$f":"'6. UD1 Assumptions'!D267","v":80.877400379790416},{"$f":"'6. UD1 Assumptions'!F267","v":269.59133459930138},{"$f":"'6. UD1 Assumptions'!H267","v":64.701920303832324},{"$f":"'6. UD1 Assumptions'!J267","v":10.783653383972055},{"$f":"'6. UD1 Assumptions'!L267","v":26.95913345993014},{"$f":"'6. UD1 Assumptions'!N267","v":1.6175480075958082},{"$f":"'6. UD1 Assumptions'!P267","v":84.651679064180627},{"$f":"'6. UD1 Assumptions'!R267","v":13.626375000000003},{"$f":"'6. UD1 Assumptions'!T267","v":0.18939},{"$f":"UD1_BAUCH4!M33","v":7.2452274313079297},{"$f":"UD1_BAUCH4!Y33","v":70.101553268957957},{"$f":"UD1_BAUCH4!AK33","v":2.9772597813805115},{"$f":"UD1_BAUCH4!AW33","v":1.3229903217325827E-2},{"$f":"UD1_BAUCH4!BI33","v":0.38169997197186062},{"$f":"UD1_BAUCH4!BU33","v":9.7866112925991703E-4},{"$f":"UD1_BAUCH4!CG33","v":6.7705155181046292E-2},{"$f":"UD1_BAUCH4!CS33","v":1.8084879260068167E-3},{"$f":"UD1_BAUCH4!CW33","v":80.789462661071894},{"$f":"UD1_BAUCH4!CY33","v":2019.7365665267973},{"$f":"UD1_BAUCH4!CW33","v":80.789462661071894},{"$f":"UD1_BAUCH4!DH33","v":62.481462661071895},{"$f":"UD1_BAUCH4!DJ33","v":62.479654173145882},{"$f":"UD1_BAUCH4!DM33","v":1562.0365665267973},{"$f":"UD1_BAUCH4!DO33","v":1561.991354328647},{"$f":"'6. UD1 Assumptions'!Y267","v":80.877400379790416},{"$f":"'6. UD1 Assumptions'!AA267","v":269.59133459930138},{"$f":"'6. UD1 Assumptions'!AC267","v":64.701920303832324},{"$f":"'6. UD1 Assumptions'!AE267","v":10.783653383972055},{"$f":"'6. UD1 Assumptions'!AG267","v":26.95913345993014},{"$f":"'6. UD1 Assumptions'!AI267","v":1.6175480075958082},{"$f":"'6. UD1 Assumptions'!AK267","v":70.835914064180656},{"$f":"'6. UD1 Assumptions'!AM267","v":13.626375000000003},{"$f":"'6. UD1 Assumptions'!AO267","v":0.18939},{"$f":"UD1_Sce1LFG!M33","v":7.2452533694338879},{"$f":"UD1_Sce1LFG!Y33","v":70.151728138696484},{"$f":"UD1_Sce1LFG!AK33","v":2.9927607502857336},{"$f":"UD1_Sce1LFG!AW33","v":1.3355490564006839E-2},{"$f":"UD1_Sce1LFG!BI33","v":0.38368727567765837},{"$f":"UD1_Sce1LFG!BU33","v":9.8589532257648948E-4},{"$f":"UD1_Sce1LFG!CG33","v":6.7705155181046292E-2},{"$f":"UD1_Sce1LFG!CS33","v":1.8084879260068167E-3},{"$f":"UD1_Sce1LFG!CW33","v":80.85728456308739},{"$f":"UD1_Sce1LFG!CY33","v":2021.4321140771847},{"$f":"UD1_Sce1LFG!DE33","v":30.93241256563277},{"$f":"UD1_Sce1LFG!DH33","v":49.924871997454616},{"$f":"UD1_Sce1LFG!DJ33","v":49.923063509528617},{"$f":"UD1_Sce1LFG!DM33","v":1248.1217999363655},{"$f":"UD1_Sce1LFG!DO33","v":1248.0765877382155},{"$f":"'6. UD1 Assumptions'!D324","v":61.466824288640716},{"$f":"'6. UD1 Assumptions'!F324","v":204.88941429546904},{"$f":"'6. UD1 Assumptions'!H324","v":49.173459430912565},{"$f":"'6. UD1 Assumptions'!J324","v":10.783653383972055},{"$f":"'6. UD1 Assumptions'!L324","v":26.95913345993014},{"$f":"'6. UD1 Assumptions'!N324","v":1.6175480075958082},{"$f":"'6. UD1 Assumptions'!P324","v":170.47687133208245},{"$f":"'6. UD1 Assumptions'!R324","v":13.626375000000003},{"$f":"'6. UD1 Assumptions'!T324","v":0.18939},{"$f":"UD1_Sce2Comp!M33","v":6.0699984900399109},{"$f":"UD1_Sce2Comp!Y33","v":61.763888836496456},{"$f":"UD1_Sce2Comp!AK33","v":2.7375688131833984},{"$f":"UD1_Sce2Comp!AW33","v":1.3229903217325827E-2},{"$f":"UD1_Sce2Comp!BI33","v":0.38169997197186062},{"$f":"UD1_Sce2Comp!BU33","v":9.7866112925991703E-4},{"$f":"UD1_Sce2Comp!CG33","v":6.7705155181046292E-2},{"$f":"UD1_Sce2Comp!CS33","v":1.8084879260068167E-3},{"$f":"UD1_Sce2Comp!CW33","v":71.036878319145259},{"$f":"UD1_Sce2Comp!CY33","v":1775.9219579786316},{"$f":"UD1_Sce2Comp!DE33","v":18.308},{"$f":"UD1_Sce2Comp!DH33","v":52.728878319145259},{"$f":"UD1_Sce2Comp!DJ33","v":52.727069831219261},{"$f":"UD1_Sce2Comp!DM33","v":1318.2219579786315},{"$f":"UD1_Sce2Comp!DO33","v":1318.1767457804815},{"$f":"'6. UD1 Assumptions'!Y324","v":80.877400379790416},{"$f":"'6. UD1 Assumptions'!AA324","v":269.59133459930138},{"$f":"'6. UD1 Assumptions'!AC324","v":50.467497836989217},{"$f":"'6. UD1 Assumptions'!AE324","v":10.783653383972055},{"$f":"'6. UD1 Assumptions'!AG324","v":21.028124098745511},{"$f":"'6. UD1 Assumptions'!AI324","v":1.6175480075958082},{"$f":"'6. UD1 Assumptions'!AK324","v":91.001345892208349},{"$f":"'6. UD1 Assumptions'!AM324","v":13.626375000000003},{"$f":"'6. UD1 Assumptions'!AO324","v":0.18939},{"$f":"UD1_Sce3Recycle!M33","v":7.2452274313079297},{"$f":"UD1_Sce3Recycle!Y33","v":70.101553268957957},{"$f":"UD1_Sce3Recycle!AK33","v":2.7375688131833984},{"$f":"UD1_Sce3Recycle!AW33","v":1.3229903217325827E-2},{"$f":"UD1_Sce3Recycle!BI33","v":0.35097036066453813},{"$f":"UD1_Sce3Recycle!BU33","v":9.7866112925991703E-4},{"$f":"UD1_Sce3Recycle!CG33","v":6.7705155181046292E-2},{"$f":"UD1_Sce3Recycle!CS33","v":1.8084879260068167E-3},{"$f":"UD1_Sce3Recycle!CW33","v":80.519042081567463},{"$f":"UD1_Sce3Recycle!CY33","v":2012.9760520391865},{"$f":"UD1_Sce3Recycle!DE33","v":18.308},{"$f":"UD1_Sce3Recycle!DH33","v":62.211042081567463},{"$f":"UD1_Sce3Recycle!DJ33","v":62.20923359364145},{"$f":"UD1_Sce3Recycle!DM33","v":1555.2760520391867},{"$f":"UD1_Sce3Recycle!DO33","v":1555.2308398410362},{"$f":"'6. UD1 Assumptions'!D381","v":48.027400379790414},{"$f":"'6. UD1 Assumptions'!F381","v":160.09133459930138},{"$f":"'6. UD1 Assumptions'!H381","v":38.42192030383233},{"$f":"'6. UD1 Assumptions'!J381","v":6.4036533839720553},{"$f":"'6. UD1 Assumptions'!L381","v":16.009133459930137},{"$f":"'6. UD1 Assumptions'!N381","v":0.96054800759580827},{"$f":"'6. UD1 Assumptions'!P381","v":255.45291406418062},{"$f":"'6. UD1 Assumptions'!R381","v":13.626375000000003},{"$f":"'6. UD1 Assumptions'!T381","v":0.18939},{"$f":"UD1_Sce4WTE!M33","v":4.2516860793734166},{"$f":"UD1_Sce4WTE!Y33","v":46.171233661423805},{"$f":"UD1_Sce4WTE!AK33","v":2.2447991042470585},{"$f":"UD1_Sce4WTE!AW33","v":1.055573518626602E-2},{"$f":"UD1_Sce4WTE!BI33","v":0.28779475695475115},{"$f":"UD1_Sce4WTE!BU33","v":7.6206139950533189E-4},{"$f":"UD1_Sce4WTE!CG33","v":6.7705155181046292E-2},{"$f":"UD1_Sce4WTE!CS33","v":1.8084879260068167E-3},{"$f":"UD1_Sce4WTE!CW33","v":53.036345041691852},{"$f":"UD1_Sce4WTE!CY33","v":1325.9086260422964},{"$f":"UD1_Sce4WTE!DE33","v":18.308},{"$f":"UD1_Sce4WTE!DH33","v":34.728345041691853},{"$f":"UD1_Sce4WTE!DJ33","v":34.726536553765847},{"$f":"UD1_Sce4WTE!DM33","v":868.20862604229637},{"$f":"UD1_Sce4WTE!DO33","v":868.16341384414613},null,1563.6869018790344,-1.6955475503873458,1248.076587738215,0,1319.8722933308682,1.6955475503866637,1556.9263873914233,1.6955475503871185,869.85896139453303,-1.6955475503868911,null,2027,1561.991354328647,1248.0765877382155,1318.1767457804815,1555.2308398410362,868.16341384414613]
[2028,{"$f":"'6. UD1 Assumptions'!D34","v":1.2079627999999998},{"$f":"'6. UD1 Assumptions'!F34","v":455.28415492809455},{"$f":"'6. UD1 Assumptions'!H34","v":549.96632258257478},{"$f":"'6. UD1 Assumptions'!N34","v":330.96632258257478},{"$f":"'6. UD1 Assumptions'!D93","v":0.15},{"$f":"'6. UD1 Assumptions'!F93","v":0.5},{"$f":"'6. UD1 Assumptions'!H93","v":0.12000000000000001},{"$f":"'6. UD1 Assumptions'!J93","v":0.02},{"$f":"'6. UD1 Assumptions'!L93","v":0.05},{"$f":"'6. UD1 Assumptions'!N93","v":3.0000000000000001E-3},{"$f":"'6. UD1 Assumptions'!P93","v":0.157},{"$f":"'6. UD1 Assumptions'!R93","v":2.5956589365263624E-2},{"$f":"'6. UD1 Assumptions'!T93","v":3.4436654068315979E-4},{"$f":"'6. UD1 Assumptions'!D268","v":82.494948387386216},{"$f":"'6. UD1 Assumptions'!F268","v":274.98316129128739},{"$f":"'6. UD1 Assumptions'!H268","v":65.995958709908976},{"$f":"'6. UD1 Assumptions'!J268","v":10.999326451651497},{"$f":"'6. UD1 Assumptions'!L268","v":27.498316129128739},{"$f":"'6. UD1 Assumptions'!N268","v":1.6498989677477243},{"$f":"'6. UD1 Assumptions'!P268","v":86.344712645464242},{"$f":"'6. UD1 Assumptions'!R268","v":14.275250000000003},{"$f":"'6. UD1 Assumptions'!T268","v":0.18939},{"$f":"UD1_BAUCH4!M34","v":7.3896686605198223},{"$f":"UD1_BAUCH4!Y34","v":71.533317638927642},{"$f":"UD1_BAUCH4!AK34","v":3.0603048493856955},{"$f":"UD1_BAUCH4!AW34","v":1.3702114376624233E-2},{"$f":"UD1_BAUCH4!BI34","v":0.39234677556226882},{"$f":"UD1_BAUCH4!BU34","v":1.0098200099953006E-3},{"$f":"UD1_BAUCH4!CG34","v":7.1744969085549226E-2},{"$f":"UD1_BAUCH4!CS34","v":1.7478200372973969E-3},{"$f":"UD1_BAUCH4!CW34","v":82.463842647904883},{"$f":"UD1_BAUCH4!CY34","v":2061.5960661976219},{"$f":"UD1_BAUCH4!CW34","v":82.463842647904883},{"$f":"UD1_BAUCH4!DH34","v":64.155842647904876},{"$f":"UD1_BAUCH4!DJ34","v":64.154094827867596},{"$f":"UD1_BAUCH4!DM34","v":1603.8960661976218},{"$f":"UD1_BAUCH4!DO34","v":1603.8523706966898},{"$f":"'6. UD1 Assumptions'!Y268","v":82.494948387386216},{"$f":"'6. UD1 Assumptions'!AA268","v":274.98316129128739},{"$f":"'6. UD1 Assumptions'!AC268","v":65.995958709908976},{"$f":"'6. UD1 Assumptions'!AE268","v":10.999326451651497},{"$f":"'6. UD1 Assumptions'!AG268","v":27.498316129128739},{"$f":"'6. UD1 Assumptions'!AI268","v":1.6498989677477243},{"$f":"'6. UD1 Assumptions'!AK268","v":71.880072645464224},{"$f":"'6. UD1 Assumptions'!AM268","v":14.275250000000003},{"$f":"'6. UD1 Assumptions'!AO268","v":0.18939},{"$f":"UD1_Sce1LFG!M34","v":7.3896860473656112},{"$f":"UD1_Sce1LFG!Y34","v":71.575648411203346},{"$f":"UD1_Sce1LFG!AK34","v":3.074757856995479},{"$f":"UD1_Sce1LFG!AW34","v":1.3823382198792833E-2},{"$f":"UD1_Sce1LFG!BI34","v":0.39419972525583075},{"$f":"UD1_Sce1LFG!BU34","v":1.0167013875405509E-3},{"$f":"UD1_Sce1LFG!CG34","v":7.1744969085549226E-2},{"$f":"UD1_Sce1LFG!CS34","v":1.7478200372973969E-3},{"$f":"UD1_Sce1LFG!CW34","v":82.522624913529455},{"$f":"UD1_Sce1LFG!CY34","v":2063.0656228382363},{"$f":"UD1_Sce1LFG!DE34","v":32.080086435235749},{"$f":"UD1_Sce1LFG!DH34","v":50.442538478293706},{"$f":"UD1_Sce1LFG!DJ34","v":50.440790658256397},{"$f":"UD1_Sce1LFG!DM34","v":1261.0634619573427},{"$f":"UD1_Sce1LFG!DO34","v":1261.01976645641},{"$f":"'6. UD1 Assumptions'!D325","v":61.046261806665797},{"$f":"'6. UD1 Assumptions'!F325","v":203.48753935555266},{"$f":"'6. UD1 Assumptions'!H325","v":48.83700944533264},{"$f":"'6. UD1 Assumptions'!J325","v":10.999326451651497},{"$f":"'6. UD1 Assumptions'!L325","v":27.498316129128739},{"$f":"'6. UD1 Assumptions'!N325","v":1.6498989677477243},{"$f":"'6. UD1 Assumptions'!P325","v":181.98333042649574},{"$f":"'6. UD1 Assumptions'!R325","v":14.275250000000003},{"$f":"'6. UD1 Assumptions'!T325","v":0.18939},{"$f":"UD1_Sce2Comp!M34","v":5.9939577484521935},{"$f":"UD1_Sce2Comp!Y34","v":61.525258650956665},{"$f":"UD1_Sce2Comp!AK34","v":2.7685801769981606},{"$f":"UD1_Sce2Comp!AW34","v":1.3702114376624233E-2},{"$f":"UD1_Sce2Comp!BI34","v":0.39234677556226882},{"$f":"UD1_Sce2Comp!BU34","v":1.0098200099953006E-3},{"$f":"UD1_Sce2Comp!CG34","v":7.1744969085549226E-2},{"$f":"UD1_Sce2Comp!CS34","v":1.7478200372973969E-3},{"$f":"UD1_Sce2Comp!CW34","v":70.768348075478755},{"$f":"UD1_Sce2Comp!CY34","v":1769.2087018869688},{"$f":"UD1_Sce2Comp!DE34","v":18.308},{"$f":"UD1_Sce2Comp!DH34","v":52.460348075478755},{"$f":"UD1_Sce2Comp!DJ34","v":52.458600255441446},{"$f":"UD1_Sce2Comp!DM34","v":1311.508701886969},{"$f":"UD1_Sce2Comp!DO34","v":1311.4650063860361},{"$f":"'6. UD1 Assumptions'!Y325","v":82.494948387386216},{"$f":"'6. UD1 Assumptions'!AA325","v":274.98316129128739},{"$f":"'6. UD1 Assumptions'!AC325","v":50.156928619530824},{"$f":"'6. UD1 Assumptions'!AE325","v":10.999326451651497},{"$f":"'6. UD1 Assumptions'!AG325","v":20.898720258137843},{"$f":"'6. UD1 Assumptions'!AI325","v":1.6498989677477243},{"$f":"'6. UD1 Assumptions'!AK325","v":94.318698606833223},{"$f":"'6. UD1 Assumptions'!AM325","v":14.275250000000003},{"$f":"'6. UD1 Assumptions'!AO325","v":0.18939},{"$f":"UD1_Sce3Recycle!M34","v":7.3896686605198223},{"$f":"UD1_Sce3Recycle!Y34","v":71.533317638927642},{"$f":"UD1_Sce3Recycle!AK34","v":2.7742667015776004},{"$f":"UD1_Sce3Recycle!AW34","v":1.3702114376624233E-2},{"$f":"UD1_Sce3Recycle!BI34","v":0.35567521815097425},{"$f":"UD1_Sce3Recycle!BU34","v":1.0098200099953006E-3},{"$f":"UD1_Sce3Recycle!CG34","v":7.1744969085549226E-2},{"$f":"UD1_Sce3Recycle!CS34","v":1.7478200372973969E-3},{"$f":"UD1_Sce3Recycle!CW34","v":82.141132942685502},{"$f":"UD1_Sce3Recycle!CY34","v":2053.5283235671377},{"$f":"UD1_Sce3Recycle!DE34","v":18.308},{"$f":"UD1_Sce3Recycle!DH34","v":63.833132942685502},{"$f":"UD1_Sce3Recycle!DJ34","v":63.831385122648207},{"$f":"UD1_Sce3Recycle!DM34","v":1595.8283235671377},{"$f":"UD1_Sce3Recycle!DO34","v":1595.7846280662052},{"$f":"'6. UD1 Assumptions'!D382","v":49.644948387386215},{"$f":"'6. UD1 Assumptions'!F382","v":165.48316129128739},{"$f":"'6. UD1 Assumptions'!H382","v":39.715958709908975},{"$f":"'6. UD1 Assumptions'!J382","v":6.6193264516514958},{"$f":"'6. UD1 Assumptions'!L382","v":16.54831612912874},{"$f":"'6. UD1 Assumptions'!N382","v":0.99289896774772435},{"$f":"'6. UD1 Assumptions'!P382","v":256.49707264546419},{"$f":"'6. UD1 Assumptions'!R382","v":14.275250000000003},{"$f":"'6. UD1 Assumptions'!T382","v":0.18939},{"$f":"UD1_Sce4WTE!M34","v":4.3541891673472115},{"$f":"UD1_Sce4WTE!Y34","v":46.311250376831865},{"$f":"UD1_Sce4WTE!AK34","v":2.2618781638656782},{"$f":"UD1_Sce4WTE!AW34","v":1.0743302549870402E-2},{"$f":"UD1_Sce4WTE!BI34","v":0.28998437998277926},{"$f":"UD1_Sce4WTE!BU34","v":7.7174170561080573E-4},{"$f":"UD1_Sce4WTE!CG34","v":7.1744969085549226E-2},{"$f":"UD1_Sce4WTE!CS34","v":1.7478200372973969E-3},{"$f":"UD1_Sce4WTE!CW34","v":53.302309921405865},{"$f":"UD1_Sce4WTE!CY34","v":1332.5577480351467},{"$f":"UD1_Sce4WTE!DE34","v":18.308},{"$f":"UD1_Sce4WTE!DH34","v":34.994309921405865},{"$f":"UD1_Sce4WTE!DJ34","v":34.99256210136857},{"$f":"UD1_Sce4WTE!DM34","v":874.85774803514664},{"$f":"UD1_Sce4WTE!DO34","v":874.81405253421428},null,1605.3219273373038,-1.4695566406139733,1261.01976645641,0,1312.9345630266494,1.4695566406132912,1597.2541847068187,1.4695566406135185,876.28360917482712,-1.4695566406128364,null,2028,1603.8523706966898,1261.01976645641,1311.4650063860361,1595.7846280662052,874.81405253421428]
[2029,{"$f":"'6. UD1 Assumptions'!D35","v":1.20522},{"$f":"'6. UD1 Assumptions'!F35","v":465.44668113226328},{"$f":"'6. UD1 Assumptions'!H35","v":560.96564903422632},{"$f":"'6. UD1 Assumptions'!N35","v":341.96564903422632},{"$f":"'6. UD1 Assumptions'!D94","v":0.15},{"$f":"'6. UD1 Assumptions'!F94","v":0.5},{"$f":"'6. UD1 Assumptions'!H94","v":0.12},{"$f":"'6. UD1 Assumptions'!J94","v":0.02},{"$f":"'6. UD1 Assumptions'!L94","v":0.05},{"$f":"'6. UD1 Assumptions'!N94","v":3.0000000000000001E-3},{"$f":"'6. UD1 Assumptions'!P94","v":0.157},{"$f":"'6. UD1 Assumptions'!R94","v":2.6604347388639184E-2},{"$f":"'6. UD1 Assumptions'!T94","v":3.3761425557172521E-4},{"$f":"'6. UD1 Assumptions'!D269","v":84.144847355133948},{"$f":"'6. UD1 Assumptions'!F269","v":280.48282451711316},{"$f":"'6. UD1 Assumptions'!H269","v":67.315877884107152},{"$f":"'6. UD1 Assumptions'!J269","v":11.219312980684526},{"$f":"'6. UD1 Assumptions'!L269","v":28.048282451711316},{"$f":"'6. UD1 Assumptions'!N269","v":1.6828969471026789},{"$f":"'6. UD1 Assumptions'!P269","v":88.071606898373531},{"$f":"'6. UD1 Assumptions'!R269","v":14.924125000000004},{"$f":"'6. UD1 Assumptions'!T269","v":0.18939},{"$f":"UD1_BAUCH4!M35","v":7.5371514614391195},{"$f":"UD1_BAUCH4!Y35","v":72.989068934670357},{"$f":"UD1_BAUCH4!AK35","v":3.143422082146837},{"$f":"UD1_BAUCH4!AW35","v":1.4176628993128259E-2},{"$f":"UD1_BAUCH4!BI35","v":0.40300283104446644},{"$f":"UD1_BAUCH4!BU35","v":1.0410370291298696E-3},{"$f":"UD1_BAUCH4!CG35","v":7.5953045761821936E-2},{"$f":"UD1_BAUCH4!CS35","v":1.6966366740960746E-3},{"$f":"UD1_BAUCH4!CW35","v":84.165512657758953},{"$f":"UD1_BAUCH4!CY35","v":2104.1378164439739},{"$f":"UD1_BAUCH4!CW35","v":84.165512657758953},{"$f":"UD1_BAUCH4!DH35","v":65.857512657758946},{"$f":"UD1_BAUCH4!DJ35","v":65.855816021084877},{"$f":"UD1_BAUCH4!DM35","v":1646.4378164439736},{"$f":"UD1_BAUCH4!DO35","v":1646.3954005271219},{"$f":"'6. UD1 Assumptions'!Y269","v":84.144847355133948},{"$f":"'6. UD1 Assumptions'!AA269","v":280.48282451711316},{"$f":"'6. UD1 Assumptions'!AC269","v":67.315877884107152},{"$f":"'6. UD1 Assumptions'!AE269","v":11.219312980684526},{"$f":"'6. UD1 Assumptions'!AG269","v":28.048282451711316},{"$f":"'6. UD1 Assumptions'!AI269","v":1.6828969471026789},{"$f":"'6. UD1 Assumptions'!AK269","v":72.958091898373482},{"$f":"'6. UD1 Assumptions'!AM269","v":14.924125000000004},{"$f":"'6. UD1 Assumptions'!AO269","v":0.18939},{"$f":"UD1_Sce1LFG!M35","v":7.5371631161903885},{"$f":"UD1_Sce1LFG!Y35","v":73.024781917898721},{"$f":"UD1_Sce1LFG!AK35","v":3.1568979771212526},{"$f":"UD1_Sce1LFG!AW35","v":1.4293725859032016E-2},{"$f":"UD1_Sce1LFG!BI35","v":0.40473050988734022},{"$f":"UD1_Sce1LFG!BU35","v":1.04758279793201E-3},{"$f":"UD1_Sce1LFG!CG35","v":7.5953045761821936E-2},{"$f":"UD1_Sce1LFG!CS35","v":1.6966366740960746E-3},{"$f":"UD1_Sce1LFG!CW35","v":84.216564512190587},{"$f":"UD1_Sce1LFG!CY35","v":2105.4141128047645},{"$f":"UD1_Sce1LFG!DE35","v":33.227760304838732},{"$f":"UD1_Sce1LFG!DH35","v":50.988804207351855},{"$f":"UD1_Sce1LFG!DJ35","v":50.987107570677757},{"$f":"UD1_Sce1LFG!DM35","v":1274.7201051837965},{"$f":"UD1_Sce1LFG!DO35","v":1274.6776892669438},{"$f":"'6. UD1 Assumptions'!D326","v":60.584290095696439},{"$f":"'6. UD1 Assumptions'!F326","v":201.94763365232146},{"$f":"'6. UD1 Assumptions'!H326","v":48.467432076557145},{"$f":"'6. UD1 Assumptions'!J326","v":11.219312980684526},{"$f":"'6. UD1 Assumptions'!L326","v":28.048282451711316},{"$f":"'6. UD1 Assumptions'!N326","v":1.6828969471026789},{"$f":"'6. UD1 Assumptions'!P326","v":193.90228583015272},{"$f":"'6. UD1 Assumptions'!R326","v":14.924125000000004},{"$f":"'6. UD1 Assumptions'!T326","v":0.18939},{"$f":"UD1_Sce2Comp!M35","v":5.9298142681793502},{"$f":"UD1_Sce2Comp!Y35","v":61.259501020741688},{"$f":"UD1_Sce2Comp!AK35","v":2.7960164845752455},{"$f":"UD1_Sce2Comp!AW35","v":1.4176628993128259E-2},{"$f":"UD1_Sce2Comp!BI35","v":0.40300283104446644},{"$f":"UD1_Sce2Comp!BU35","v":1.0410370291298696E-3},{"$f":"UD1_Sce2Comp!CG35","v":7.5953045761821936E-2},{"$f":"UD1_Sce2Comp!CS35","v":1.6966366740960746E-3},{"$f":"UD1_Sce2Comp!CW35","v":70.48120195299893},{"$f":"UD1_Sce2Comp!CY35","v":1762.0300488249732},{"$f":"UD1_Sce2Comp!DE35","v":18.308},{"$f":"UD1_Sce2Comp!DH35","v":52.17320195299893},{"$f":"UD1_Sce2Comp!DJ35","v":52.171505316324833},{"$f":"UD1_Sce2Comp!DM35","v":1304.3300488249733},{"$f":"UD1_Sce2Comp!DO35","v":1304.2876329081207},{"$f":"'6. UD1 Assumptions'!Y326","v":84.144847355133948},{"$f":"'6. UD1 Assumptions'!AA326","v":280.48282451711316},{"$f":"'6. UD1 Assumptions'!AC326","v":49.813749634239294},{"$f":"'6. UD1 Assumptions'!AE326","v":11.219312980684526},{"$f":"'6. UD1 Assumptions'!AG326","v":20.755729014266372},{"$f":"'6. UD1 Assumptions'!AI326","v":1.6828969471026789},{"$f":"'6. UD1 Assumptions'!AK326","v":97.752773585686327},{"$f":"'6. UD1 Assumptions'!AM326","v":14.924125000000004},{"$f":"'6. UD1 Assumptions'!AO326","v":0.18939},{"$f":"UD1_Sce3Recycle!M35","v":7.5371514614391195},{"$f":"UD1_Sce3Recycle!Y35","v":72.989068934670357},{"$f":"UD1_Sce3Recycle!AK35","v":2.8071188200208863},{"$f":"UD1_Sce3Recycle!AW35","v":1.4176628993128259E-2},{"$f":"UD1_Sce3Recycle!BI35","v":0.35988702820780583},{"$f":"UD1_Sce3Recycle!BU35","v":1.0410370291298696E-3},{"$f":"UD1_Sce3Recycle!CG35","v":7.5953045761821936E-2},{"$f":"UD1_Sce3Recycle!CS35","v":1.6966366740960746E-3},{"$f":"UD1_Sce3Recycle!CW35","v":83.786093592796348},{"$f":"UD1_Sce3Recycle!CY35","v":2094.6523398199088},{"$f":"UD1_Sce3Recycle!DE35","v":18.308},{"$f":"UD1_Sce3Recycle!DH35","v":65.478093592796341},{"$f":"UD1_Sce3Recycle!DJ35","v":65.476396956122244},{"$f":"UD1_Sce3Recycle!DM35","v":1636.9523398199085},{"$f":"UD1_Sce3Recycle!DO35","v":1636.9099239030561},{"$f":"'6. UD1 Assumptions'!D383","v":51.294847355133946},{"$f":"'6. UD1 Assumptions'!F383","v":170.98282451711316},{"$f":"'6. UD1 Assumptions'!H383","v":41.035877884107158},{"$f":"'6. UD1 Assumptions'!J383","v":6.8393129806845261},{"$f":"'6. UD1 Assumptions'!L383","v":17.098282451711317},{"$f":"'6. UD1 Assumptions'!N383","v":1.0258969471026789},{"$f":"'6. UD1 Assumptions'!P383","v":257.57509189837344},{"$f":"'6. UD1 Assumptions'!R383","v":14.924125000000004},{"$f":"'6. UD1 Assumptions'!T383","v":0.18939},{"$f":"UD1_Sce4WTE!M35","v":4.4735599915011379},{"$f":"UD1_Sce4WTE!Y35","v":46.677199624500048},{"$f":"UD1_Sce4WTE!AK35","v":2.283489098083324},{"$f":"UD1_Sce4WTE!AW35","v":1.0942963575548166E-2},{"$f":"UD1_Sce4WTE!BI35","v":0.29275501257478515},{"$f":"UD1_Sce4WTE!BU35","v":7.8252767256106975E-4},{"$f":"UD1_Sce4WTE!CG35","v":7.5953045761821936E-2},{"$f":"UD1_Sce4WTE!CS35","v":1.6966366740960746E-3},{"$f":"UD1_Sce4WTE!CW35","v":53.816378900343324},{"$f":"UD1_Sce4WTE!CY35","v":1345.4094725085831},{"$f":"UD1_Sce4WTE!DE35","v":18.308},{"$f":"UD1_Sce4WTE!DH35","v":35.508378900343324},{"$f":"UD1_Sce4WTE!DJ35","v":35.506682263669227},{"$f":"UD1_Sce4WTE!DM35","v":887.70947250858308},{"$f":"UD1_Sce4WTE!DO35","v":887.66705659173067},null,1647.6716968879118,-1.2762963607899565,1274.6776892669436,0,1305.5639292689109,1.2762963607901838,1638.1862202638465,1.2762963607904112,888.94335295252085,-1.2762963607901838,null,2029,1646.3954005271219,1274.6776892669438,1304.2876329081207,1636.9099239030561,887.66705659173067]
[2030,{"$f":"'6. UD1 Assumptions'!D36","v":1.2024771999999999},{"$f":"'6. UD1 Assumptions'!F36","v":475.83851237670945},{"$f":"'6. UD1 Assumptions'!H36","v":572.18496201491087},{"$f":"'6. UD1 Assumptions'!N36","v":353.18496201491087},{"$f":"'6. UD1 Assumptions'!D95","v":0.15},{"$f":"'6. UD1 Assumptions'!F95","v":0.5},{"$f":"'6. UD1 Assumptions'!H95","v":0.12000000000000001},{"$f":"'6. UD1 Assumptions'!J95","v":0.02},{"$f":"'6. UD1 Assumptions'!L95","v":0.05},{"$f":"'6. UD1 Assumptions'!N95","v":3.0000000000000001E-3},{"$f":"'6. UD1 Assumptions'!P95","v":0.157},{"$f":"'6. UD1 Assumptions'!R95","v":2.7216723671242126E-2},{"$f":"'6. UD1 Assumptions'!T95","v":3.3099436820757373E-4},{"$f":"'6. UD1 Assumptions'!D270","v":85.827744302236624},{"$f":"'6. UD1 Assumptions'!F270","v":286.09248100745543},{"$f":"'6. UD1 Assumptions'!H270","v":68.662195441789308},{"$f":"'6. UD1 Assumptions'!J270","v":11.443699240298217},{"$f":"'6. UD1 Assumptions'!L270","v":28.609248100745546},{"$f":"'6. UD1 Assumptions'!N270","v":1.7165548860447326},{"$f":"'6. UD1 Assumptions'!P270","v":89.833039036341006},{"$f":"'6. UD1 Assumptions'!R270","v":15.573000000000002},{"$f":"'6. UD1 Assumptions'!T270","v":0.18939},{"$f":"UD1_BAUCH4!M36","v":7.6876863078354347},{"$f":"UD1_BAUCH4!Y36","v":74.470013597168958},{"$f":"UD1_BAUCH4!AK36","v":3.2267203313720385},{"$f":"UD1_BAUCH4!AW36","v":1.465373873965551E-2},{"$f":"UD1_BAUCH4!BI36","v":0.41368209376564608},{"$f":"UD1_BAUCH4!BU36","v":1.0723409067193281E-3},{"$f":"UD1_BAUCH4!CG36","v":8.0324412293421105E-2},{"$f":"UD1_BAUCH4!CS36","v":1.653455071368045E-3},{"$f":"UD1_BAUCH4!CW36","v":85.895806277153241},{"$f":"UD1_BAUCH4!CY36","v":2147.3951569288311},{"$f":"UD1_BAUCH4!CW36","v":85.895806277153241},{"$f":"UD1_BAUCH4!DH36","v":67.587806277153248},{"$f":"UD1_BAUCH4!DJ36","v":67.586152822081885},{"$f":"UD1_BAUCH4!DM36","v":1689.6951569288312},{"$f":"UD1_BAUCH4!DO36","v":1689.6538205520471},{"$f":"'6. UD1 Assumptions'!Y270","v":85.827744302236624},{"$f":"'6. UD1 Assumptions'!AA270","v":286.09248100745543},{"$f":"'6. UD1 Assumptions'!AC270","v":68.662195441789308},{"$f":"'6. UD1 Assumptions'!AE270","v":11.443699240298217},{"$f":"'6. UD1 Assumptions'!AG270","v":28.609248100745546},{"$f":"'6. UD1 Assumptions'!AI270","v":1.7165548860447326},{"$f":"'6. UD1 Assumptions'!AK270","v":74.070649036341024},{"$f":"'6. UD1 Assumptions'!AM270","v":15.573},{"$f":"'6. UD1 Assumptions'!AO270","v":0.18939},{"$f":"UD1_Sce1LFG!M36","v":7.6876941202488407},{"$f":"UD1_Sce1LFG!Y36","v":74.500143384614432},{"$f":"UD1_Sce1LFG!AK36","v":3.2392851725638847},{"$f":"UD1_Sce1LFG!AW36","v":1.4766808107598967E-2},{"$f":"UD1_Sce1LFG!BI36","v":0.41529297084152383},{"$f":"UD1_Sce1LFG!BU36","v":1.0785674346099029E-3},{"$f":"UD1_Sce1LFG!CG36","v":8.0324412293421105E-2},{"$f":"UD1_Sce1LFG!CS36","v":1.653455071368045E-3},{"$f":"UD1_Sce1LFG!CW36","v":85.940238891175682},{"$f":"UD1_Sce1LFG!CY36","v":2148.5059722793922},{"$f":"UD1_Sce1LFG!DE36","v":34.375434174441715},{"$f":"UD1_Sce1LFG!DH36","v":51.564804716733967},{"$f":"UD1_Sce1LFG!DJ36","v":51.56315126166259},{"$f":"UD1_Sce1LFG!DM36","v":1289.1201179183493},{"$f":"UD1_Sce1LFG!DO36","v":1289.0787815415647},{"$f":"'6. UD1 Assumptions'!D327","v":60.079421011565636},{"$f":"'6. UD1 Assumptions'!F327","v":200.26473670521878},{"$f":"'6. UD1 Assumptions'!H327","v":48.063536809252511},{"$f":"'6. UD1 Assumptions'!J327","v":11.443699240298217},{"$f":"'6. UD1 Assumptions'!L327","v":28.609248100745546},{"$f":"'6. UD1 Assumptions'!N327","v":1.7165548860447326},{"$f":"'6. UD1 Assumptions'!P327","v":206.24537526178545},{"$f":"'6. UD1 Assumptions'!R327","v":15.573000000000002},{"$f":"'6. UD1 Assumptions'!T327","v":0.18939},{"$f":"UD1_Sce2Comp!M36","v":5.8723488403514779},{"$f":"UD1_Sce2Comp!Y36","v":60.96451267486885},{"$f":"UD1_Sce2Comp!AK36","v":2.81997385678127},{"$f":"UD1_Sce2Comp!AW36","v":1.465373873965551E-2},{"$f":"UD1_Sce2Comp!BI36","v":0.41368209376564608},{"$f":"UD1_Sce2Comp!BU36","v":1.0723409067193281E-3},{"$f":"UD1_Sce2Comp!CG36","v":8.0324412293421105E-2},{"$f":"UD1_Sce2Comp!CS36","v":1.653455071368045E-3},{"$f":"UD1_Sce2Comp!CW36","v":70.168221412778408},{"$f":"UD1_Sce2Comp!CY36","v":1754.2055353194603},{"$f":"UD1_Sce2Comp!DE36","v":18.308},{"$f":"UD1_Sce2Comp!DH36","v":51.860221412778408},{"$f":"UD1_Sce2Comp!DJ36","v":51.858567957707045},{"$f":"UD1_Sce2Comp!DM36","v":1296.5055353194603},{"$f":"UD1_Sce2Comp!DO36","v":1296.4641989426761},{"$f":"'6. UD1 Assumptions'!Y327","v":85.827744302236624},{"$f":"'6. UD1 Assumptions'!AA327","v":286.09248100745543},{"$f":"'6. UD1 Assumptions'!AC327","v":49.436780718088301},{"$f":"'6. UD1 Assumptions'!AE327","v":11.443699240298217},{"$f":"'6. UD1 Assumptions'!AG327","v":20.598658632536793},{"$f":"'6. UD1 Assumptions'!AI327","v":1.7165548860447326},{"$f":"'6. UD1 Assumptions'!AK327","v":101.30665322825081},{"$f":"'6. UD1 Assumptions'!AM327","v":15.573000000000002},{"$f":"'6. UD1 Assumptions'!AO327","v":0.18939},{"$f":"UD1_Sce3Recycle!M36","v":7.6876863078354347},{"$f":"UD1_Sce3Recycle!Y36","v":74.470013597168958},{"$f":"UD1_Sce3Recycle!AK36","v":2.8362418659097575},{"$f":"UD1_Sce3Recycle!AW36","v":1.465373873965551E-2},{"$f":"UD1_Sce3Recycle!BI36","v":0.36362075203971239},{"$f":"UD1_Sce3Recycle!BU36","v":1.0723409067193281E-3},{"$f":"UD1_Sce3Recycle!CG36","v":8.0324412293421105E-2},{"$f":"UD1_Sce3Recycle!CS36","v":1.653455071368045E-3},{"$f":"UD1_Sce3Recycle!CW36","v":85.455266469965025},{"$f":"UD1_Sce3Recycle!CY36","v":2136.3816617491257},{"$f":"UD1_Sce3Recycle!DE36","v":18.308},{"$f":"UD1_Sce3Recycle!DH36","v":67.147266469965018},{"$f":"UD1_Sce3Recycle!DJ36","v":67.145613014893655},{"$f":"UD1_Sce3Recycle!DM36","v":1678.6816617491254},{"$f":"UD1_Sce3Recycle!DO36","v":1678.6403253723413},{"$f":"'6. UD1 Assumptions'!D384","v":52.97774430223663},{"$f":"'6. UD1 Assumptions'!F384","v":176.59248100745543},{"$f":"'6. UD1 Assumptions'!H384","v":42.3821954417893},{"$f":"'6. UD1 Assumptions'!J384","v":7.0636992402982175},{"$f":"'6. UD1 Assumptions'!L384","v":17.659248100745543},{"$f":"'6. UD1 Assumptions'!N384","v":1.0595548860447326},{"$f":"'6. UD1 Assumptions'!P384","v":258.68764903634104},{"$f":"'6. UD1 Assumptions'!R384","v":15.573000000000002},{"$f":"'6. UD1 Assumptions'!T384","v":0.18939},{"$f":"UD1_Sce4WTE!M36","v":4.6052508163379358},{"$f":"UD1_Sce4WTE!Y36","v":47.238716641983487},{"$f":"UD1_Sce4WTE!AK36","v":2.309439254661279},{"$f":"UD1_Sce4WTE!AW36","v":1.1154673206095742E-2},{"$f":"UD1_Sce4WTE!BI36","v":0.29608195572580498},{"$f":"UD1_Sce4WTE!BU36","v":7.9439693213930775E-4},{"$f":"UD1_Sce4WTE!CG36","v":8.0324412293421105E-2},{"$f":"UD1_Sce4WTE!CS36","v":1.653455071368045E-3},{"$f":"UD1_Sce4WTE!CW36","v":54.543415606211532},{"$f":"UD1_Sce4WTE!CY36","v":1363.5853901552882},{"$f":"UD1_Sce4WTE!DE36","v":18.308},{"$f":"UD1_Sce4WTE!DH36","v":36.235415606211532},{"$f":"UD1_Sce4WTE!DJ36","v":36.233762151140162},{"$f":"UD1_Sce4WTE!DM36","v":905.88539015528829},{"$f":"UD1_Sce4WTE!DO36","v":905.84405377850408},null,1690.7646359026066,-1.1108153505595055,1289.078781541564,0,1297.5750142932361,1.1108153505599603,1679.7511407229017,1.110815350560415,906.95486912906438,-1.1108153505603013,null,2030,1689.6538205520471,1289.0787815415647,1296.4641989426761,1678.6403253723413,905.84405377850408]
[2031,{"$f":"'6. UD1 Assumptions'!D37","v":1.1997343999999999},{"$f":"'6. UD1 Assumptions'!F37","v":486.46488860801952},{"$f":"'6. UD1 Assumptions'!H37","v":583.62866125520907},{"$f":"'6. UD1 Assumptions'!N37","v":364.62866125520907},{"$f":"'6. UD1 Assumptions'!D96","v":0.15},{"$f":"'6. UD1 Assumptions'!F96","v":0.5},{"$f":"'6. UD1 Assumptions'!H96","v":0.12},{"$f":"'6. UD1 Assumptions'!J96","v":0.02},{"$f":"'6. UD1 Assumptions'!L96","v":0.05},{"$f":"'6. UD1 Assumptions'!N96","v":3.0000000000000001E-3},{"$f":"'6. UD1 Assumptions'!P96","v":0.157},{"$f":"'6. UD1 Assumptions'!R96","v":2.6683062422786397E-2},{"$f":"'6. UD1 Assumptions'!T96","v":3.2450428255644486E-4},{"$f":"'6. UD1 Assumptions'!D271","v":87.544299188281357},{"$f":"'6. UD1 Assumptions'!F271","v":291.81433062760453},{"$f":"'6. UD1 Assumptions'!H271","v":70.035439350625083},{"$f":"'6. UD1 Assumptions'!J271","v":11.672573225104182},{"$f":"'6. UD1 Assumptions'!L271","v":29.181433062760455},{"$f":"'6. UD1 Assumptions'!N271","v":1.7508859837656272},{"$f":"'6. UD1 Assumptions'!P271","v":91.629699817067831},{"$f":"'6. UD1 Assumptions'!R271","v":15.573},{"$f":"'6. UD1 Assumptions'!T271","v":0.18939},{"$f":"UD1_BAUCH4!M37","v":7.8413004848663004},{"$f":"UD1_BAUCH4!Y37","v":75.977268587062412},{"$f":"UD1_BAUCH4!AK37","v":3.3103033643310509},{"$f":"UD1_BAUCH4!AW37","v":1.5133732675043837E-2},{"$f":"UD1_BAUCH4!BI37","v":0.42439786722192963},{"$f":"UD1_BAUCH4!BU37","v":1.1037595932357129E-3},{"$f":"UD1_BAUCH4!CG37","v":8.4854242735795629E-2},{"$f":"UD1_BAUCH4!CS37","v":1.6170242724221637E-3},{"$f":"UD1_BAUCH4!CW37","v":87.655979062758192},{"$f":"UD1_BAUCH4!CY37","v":2191.3994765689549},{"$f":"UD1_BAUCH4!CW37","v":87.655979062758192},{"$f":"UD1_BAUCH4!DH37","v":69.347979062758185},{"$f":"UD1_BAUCH4!DJ37","v":69.346362038485751},{"$f":"UD1_BAUCH4!DM37","v":1733.6994765689547},{"$f":"UD1_BAUCH4!DO37","v":1733.6590509621437},{"$f":"'6. UD1 Assumptions'!Y271","v":87.544299188281357},{"$f":"'6. UD1 Assumptions'!AA271","v":291.81433062760453},{"$f":"'6. UD1 Assumptions'!AC271","v":70.035439350625083},{"$f":"'6. UD1 Assumptions'!AE271","v":11.672573225104182},{"$f":"'6. UD1 Assumptions'!AG271","v":29.181433062760455},{"$f":"'6. UD1 Assumptions'!AI271","v":1.7508859837656272},{"$f":"'6. UD1 Assumptions'!AK271","v":75.867309817067849},{"$f":"'6. UD1 Assumptions'!AM271","v":15.573},{"$f":"'6. UD1 Assumptions'!AO271","v":0.18939},{"$f":"UD1_Sce1LFG!M37","v":7.8413057216836153},{"$f":"UD1_Sce1LFG!Y37","v":76.00268802866168},{"$f":"UD1_Sce1LFG!AK37","v":3.322018744606428},{"$f":"UD1_Sce1LFG!AW37","v":1.5242913069142858E-2},{"$f":"UD1_Sce1LFG!BI37","v":0.42589983905210627},{"$f":"UD1_Sce1LFG!BU37","v":1.1096824497777024E-3},{"$f":"UD1_Sce1LFG!CG37","v":8.4854242735795629E-2},{"$f":"UD1_Sce1LFG!CS37","v":1.6170242724221637E-3},{"$f":"UD1_Sce1LFG!CW37","v":87.694736196530968},{"$f":"UD1_Sce1LFG!CY37","v":2192.3684049132744},{"$f":"UD1_Sce1LFG!DE37","v":35.663915746874991},{"$f":"UD1_Sce1LFG!DH37","v":52.030820449655977},{"$f":"UD1_Sce1LFG!DJ37","v":52.029203425383557},{"$f":"UD1_Sce1LFG!DM37","v":1300.7705112413994},{"$f":"UD1_Sce1LFG!DO37","v":1300.7300856345889},{"$f":"'6. UD1 Assumptions'!D328","v":60.405566439914132},{"$f":"'6. UD1 Assumptions'!F328","v":201.35188813304711},{"$f":"'6. UD1 Assumptions'!H328","v":48.324453151931301},{"$f":"'6. UD1 Assumptions'!J328","v":11.672573225104182},{"$f":"'6. UD1 Assumptions'!L328","v":29.181433062760455},{"$f":"'6. UD1 Assumptions'!N328","v":1.7508859837656272},{"$f":"'6. UD1 Assumptions'!P328","v":215.17947125868625},{"$f":"'6. UD1 Assumptions'!R328","v":15.573},{"$f":"'6. UD1 Assumptions'!T328","v":0.18939},{"$f":"UD1_Sce2Comp!M37","v":5.8180163165650827},{"$f":"UD1_Sce2Comp!Y37","v":60.638291161304807},{"$f":"UD1_Sce2Comp!AK37","v":2.8405366845156195},{"$f":"UD1_Sce2Comp!AW37","v":1.5133732675043837E-2},{"$f":"UD1_Sce2Comp!BI37","v":0.42439786722192963},{"$f":"UD1_Sce2Comp!BU37","v":1.1037595932357129E-3},{"$f":"UD1_Sce2Comp!CG37","v":8.4854242735795629E-2},{"$f":"UD1_Sce2Comp!CS37","v":1.6170242724221637E-3},{"$f":"UD1_Sce2Comp!CW37","v":69.823950788883934},{"$f":"UD1_Sce2Comp!CY37","v":1745.5987697220983},{"$f":"UD1_Sce2Comp!DE37","v":18.308},{"$f":"UD1_Sce2Comp!DH37","v":51.515950788883934},{"$f":"UD1_Sce2Comp!DJ37","v":51.514333764611514},{"$f":"UD1_Sce2Comp!DM37","v":1287.8987697220985},{"$f":"UD1_Sce2Comp!DO37","v":1287.8583441152878},{"$f":"'6. UD1 Assumptions'!Y328","v":87.544299188281357},{"$f":"'6. UD1 Assumptions'!AA328","v":291.81433062760453},{"$f":"'6. UD1 Assumptions'!AC328","v":49.725161938943806},{"$f":"'6. UD1 Assumptions'!AE328","v":11.672573225104182},{"$f":"'6. UD1 Assumptions'!AG328","v":20.718817474559923},{"$f":"'6. UD1 Assumptions'!AI328","v":1.7508859837656272},{"$f":"'6. UD1 Assumptions'!AK328","v":104.64020281694968},{"$f":"'6. UD1 Assumptions'!AM328","v":15.573},{"$f":"'6. UD1 Assumptions'!AO328","v":0.18939},{"$f":"UD1_Sce3Recycle!M37","v":7.8413004848663004},{"$f":"UD1_Sce3Recycle!Y37","v":75.977268587062412},{"$f":"UD1_Sce3Recycle!AK37","v":2.8617394610650928},{"$f":"UD1_Sce3Recycle!AW37","v":1.5133732675043837E-2},{"$f":"UD1_Sce3Recycle!BI37","v":0.36688967449552456},{"$f":"UD1_Sce3Recycle!BU37","v":1.1037595932357129E-3},{"$f":"UD1_Sce3Recycle!CG37","v":8.4854242735795629E-2},{"$f":"UD1_Sce3Recycle!CS37","v":1.6170242724221637E-3},{"$f":"UD1_Sce3Recycle!CW37","v":87.149906966765826},{"$f":"UD1_Sce3Recycle!CY37","v":2178.7476741691457},{"$f":"UD1_Sce3Recycle!DE37","v":18.308},{"$f":"UD1_Sce3Recycle!DH37","v":68.841906966765833},{"$f":"UD1_Sce3Recycle!DJ37","v":68.840289942493399},{"$f":"UD1_Sce3Recycle!DM37","v":1721.0476741691459},{"$f":"UD1_Sce3Recycle!DO37","v":1721.007248562335},{"$f":"'6. UD1 Assumptions'!D385","v":54.694299188281356},{"$f":"'6. UD1 Assumptions'!F385","v":182.31433062760453},{"$f":"'6. UD1 Assumptions'!H385","v":43.755439350625089},{"$f":"'6. UD1 Assumptions'!J385","v":7.2925732251041815},{"$f":"'6. UD1 Assumptions'!L385","v":18.231433062760455},{"$f":"'6. UD1 Assumptions'!N385","v":1.0938859837656272},{"$f":"'6. UD1 Assumptions'!P385","v":260.48430981706781},{"$f":"'6. UD1 Assumptions'!R385","v":15.573},{"$f":"'6. UD1 Assumptions'!T385","v":0.18939},{"$f":"UD1_Sce4WTE!M37","v":4.7462334679695299},{"$f":"UD1_Sce4WTE!Y37","v":47.970282876371584},{"$f":"UD1_Sce4WTE!AK37","v":2.3395512804526044},{"$f":"UD1_Sce4WTE!AW37","v":1.1378395352018705E-2},{"$f":"UD1_Sce4WTE!BI37","v":0.29994247185289807},{"$f":"UD1_Sce4WTE!BU37","v":8.0732883814948835E-4},{"$f":"UD1_Sce4WTE!CG37","v":8.4854242735795629E-2},{"$f":"UD1_Sce4WTE!CS37","v":1.6170242724221637E-3},{"$f":"UD1_Sce4WTE!CW37","v":55.454667087845003},{"$f":"UD1_Sce4WTE!CY37","v":1386.366677196125},{"$f":"UD1_Sce4WTE!DE37","v":18.308},{"$f":"UD1_Sce4WTE!DH37","v":37.146667087845003},{"$f":"UD1_Sce4WTE!DJ37","v":37.145050063572583},{"$f":"UD1_Sce4WTE!DM37","v":928.66667719612508},{"$f":"UD1_Sce4WTE!DO37","v":928.62625158931462},null,1734.6279793064632,-0.9689283443194654,1300.7300856345885,0,1288.8272724596065,0.96892834431878327,1721.9761769066545,0.9689283443194654,929.59517993363363,-0.96892834431901065,null,2031,1733.6590509621437,1300.7300856345889,1287.8583441152878,1721.007248562335,928.62625158931462]
[2032,{"$f":"'6. UD1 Assumptions'!D38","v":1.1969915999999998},{"$f":"'6. UD1 Assumptions'!F38","v":497.33117131341049},{"$f":"'6. UD1 Assumptions'!H38","v":595.30123448031327},{"$f":"'6. UD1 Assumptions'!N38","v":376.30123448031327},{"$f":"'6. UD1 Assumptions'!D97","v":0.15},{"$f":"'6. UD1 Assumptions'!F97","v":0.5},{"$f":"'6. UD1 Assumptions'!H97","v":0.12},{"$f":"'6. UD1 Assumptions'!J97","v":0.02},{"$f":"'6. UD1 Assumptions'!L97","v":0.05},{"$f":"'6. UD1 Assumptions'!N97","v":3.0000000000000001E-3},{"$f":"'6. UD1 Assumptions'!P97","v":0.157},{"$f":"'6. UD1 Assumptions'!R97","v":2.6159865120378819E-2},{"$f":"'6. UD1 Assumptions'!T97","v":3.1814145348671061E-4},{"$f":"'6. UD1 Assumptions'!D272","v":89.295185172046985},{"$f":"'6. UD1 Assumptions'!F272","v":297.65061724015663},{"$f":"'6. UD1 Assumptions'!H272","v":71.436148137637588},{"$f":"'6. UD1 Assumptions'!J272","v":11.906024689606266},{"$f":"'6. UD1 Assumptions'!L272","v":29.765061724015666},{"$f":"'6. UD1 Assumptions'!N272","v":1.7859037034409397},{"$f":"'6. UD1 Assumptions'!P272","v":93.46229381340919},{"$f":"'6. UD1 Assumptions'!R272","v":15.573},{"$f":"'6. UD1 Assumptions'!T272","v":0.18939},{"$f":"UD1_BAUCH4!M38","v":7.9980329519871676},{"$f":"UD1_BAUCH4!Y38","v":77.511877356148403},{"$f":"UD1_BAUCH4!AK38","v":3.3942702530869266},{"$f":"UD1_BAUCH4!AW38","v":1.5616897482417772E-2},{"$f":"UD1_BAUCH4!BI38","v":0.4351628529598624},{"$f":"UD1_BAUCH4!BU38","v":1.1353203197226327E-3},{"$f":"UD1_BAUCH4!CG38","v":8.9250196456330033E-2},{"$f":"UD1_BAUCH4!CS38","v":1.5862888891110271E-3},{"$f":"UD1_BAUCH4!CW38","v":89.446932117329951},{"$f":"UD1_BAUCH4!CY38","v":2236.1733029332486},{"$f":"UD1_BAUCH4!CW38","v":89.446932117329951},{"$f":"UD1_BAUCH4!DH38","v":71.138932117329944},{"$f":"UD1_BAUCH4!DJ38","v":71.137345828440829},{"$f":"UD1_BAUCH4!DM38","v":1778.4733029332485},{"$f":"UD1_BAUCH4!DO38","v":1778.4336457110207},{"$f":"'6. UD1 Assumptions'!Y272","v":89.295185172046985},{"$f":"'6. UD1 Assumptions'!AA272","v":297.65061724015663},{"$f":"'6. UD1 Assumptions'!AC272","v":71.436148137637588},{"$f":"'6. UD1 Assumptions'!AE272","v":11.906024689606266},{"$f":"'6. UD1 Assumptions'!AG272","v":29.765061724015666},{"$f":"'6. UD1 Assumptions'!AI272","v":1.7859037034409397},{"$f":"'6. UD1 Assumptions'!AK272","v":77.699903813409151},{"$f":"'6. UD1 Assumptions'!AM272","v":15.573},{"$f":"'6. UD1 Assumptions'!AO272","v":0.18939},{"$f":"UD1_Sce1LFG!M38","v":7.9980364623307914},{"$f":"UD1_Sce1LFG!Y38","v":77.533322844683227},{"$f":"UD1_Sce1LFG!AK38","v":3.4051936012535364},{"$f":"UD1_Sce1LFG!AW38","v":1.572232266230892E-2},{"$f":"UD1_Sce1LFG!BI38","v":0.43656328221199187},{"$f":"UD1_Sce1LFG!BU38","v":1.1409543151424694E-3},{"$f":"UD1_Sce1LFG!CG38","v":8.9250196456330033E-2},{"$f":"UD1_Sce1LFG!CS38","v":1.5862888891110271E-3},{"$f":"UD1_Sce1LFG!CW38","v":89.480815952802431},{"$f":"UD1_Sce1LFG!CY38","v":2237.0203988200606},{"$f":"UD1_Sce1LFG!DE38","v":36.952397319308268},{"$f":"UD1_Sce1LFG!DH38","v":52.528418633494162},{"$f":"UD1_Sce1LFG!DJ38","v":52.526832344605062},{"$f":"UD1_Sce1LFG!DM38","v":1313.2104658373541},{"$f":"UD1_Sce1LFG!DO38","v":1313.1708086151266},{"$f":"'6. UD1 Assumptions'!D329","v":60.720725916991938},{"$f":"'6. UD1 Assumptions'!F329","v":202.40241972330648},{"$f":"'6. UD1 Assumptions'!H329","v":48.576580733593552},{"$f":"'6. UD1 Assumptions'!J329","v":11.906024689606266},{"$f":"'6. UD1 Assumptions'!L329","v":29.765061724015666},{"$f":"'6. UD1 Assumptions'!N329","v":1.7859037034409397},{"$f":"'6. UD1 Assumptions'!P329","v":224.38212798935837},{"$f":"'6. UD1 Assumptions'!R329","v":15.573},{"$f":"'6. UD1 Assumptions'!T329","v":0.18939},{"$f":"UD1_Sce2Comp!M38","v":5.7918108796506989},{"$f":"UD1_Sce2Comp!Y38","v":60.413037793143971},{"$f":"UD1_Sce2Comp!AK38","v":2.8608559092363377},{"$f":"UD1_Sce2Comp!AW38","v":1.5616897482417772E-2},{"$f":"UD1_Sce2Comp!BI38","v":0.4351628529598624},{"$f":"UD1_Sce2Comp!BU38","v":1.1353203197226327E-3},{"$f":"UD1_Sce2Comp!CG38","v":8.9250196456330033E-2},{"$f":"UD1_Sce2Comp!CS38","v":1.5862888891110271E-3},{"$f":"UD1_Sce2Comp!CW38","v":69.60845613813845},{"$f":"UD1_Sce2Comp!CY38","v":1740.2114034534613},{"$f":"UD1_Sce2Comp!DE38","v":18.308},{"$f":"UD1_Sce2Comp!DH38","v":51.300456138138451},{"$f":"UD1_Sce2Comp!DJ38","v":51.298869849249336},{"$f":"UD1_Sce2Comp!DM38","v":1282.5114034534613},{"$f":"UD1_Sce2Comp!DO38","v":1282.4717462312333},{"$f":"'6. UD1 Assumptions'!Y329","v":89.295185172046985},{"$f":"'6. UD1 Assumptions'!AA329","v":297.65061724015663},{"$f":"'6. UD1 Assumptions'!AC329","v":50.00530369634631},{"$f":"'6. UD1 Assumptions'!AE329","v":11.906024689606266},{"$f":"'6. UD1 Assumptions'!AG329","v":20.835543206810961},{"$f":"'6. UD1 Assumptions'!AI329","v":1.7859037034409397},{"$f":"'6. UD1 Assumptions'!AK329","v":108.06026677190516},{"$f":"'6. UD1 Assumptions'!AM329","v":15.573},{"$f":"'6. UD1 Assumptions'!AO329","v":0.18939},{"$f":"UD1_Sce3Recycle!M38","v":7.9980329519871676},{"$f":"UD1_Sce3Recycle!Y38","v":77.511877356148403},{"$f":"UD1_Sce3Recycle!AK38","v":2.8867805241393296},{"$f":"UD1_Sce3Recycle!AW38","v":1.5616897482417772E-2},{"$f":"UD1_Sce3Recycle!BI38","v":0.37010006719734978},{"$f":"UD1_Sce3Recycle!BU38","v":1.1353203197226327E-3},{"$f":"UD1_Sce3Recycle!CG38","v":8.9250196456330033E-2},{"$f":"UD1_Sce3Recycle!CS38","v":1.5862888891110271E-3},{"$f":"UD1_Sce3Recycle!CW38","v":88.87437960261984},{"$f":"UD1_Sce3Recycle!CY38","v":2221.8594900654962},{"$f":"UD1_Sce3Recycle!DE38","v":18.308},{"$f":"UD1_Sce3Recycle!DH38","v":70.566379602619833},{"$f":"UD1_Sce3Recycle!DJ38","v":70.564793313730718},{"$f":"UD1_Sce3Recycle!DM38","v":1764.1594900654959},{"$f":"UD1_Sce3Recycle!DO38","v":1764.1198328432679},{"$f":"'6. UD1 Assumptions'!D386","v":56.44518517204699},{"$f":"'6. UD1 Assumptions'!F386","v":188.15061724015663},{"$f":"'6. UD1 Assumptions'!H386","v":45.156148137637594},{"$f":"'6. UD1 Assumptions'!J386","v":7.5260246896062659},{"$f":"'6. UD1 Assumptions'!L386","v":18.815061724015663},{"$f":"'6. UD1 Assumptions'!N386","v":1.1289037034409399},{"$f":"'6. UD1 Assumptions'!P386","v":262.31690381340917},{"$f":"'6. UD1 Assumptions'!R386","v":15.573},{"$f":"'6. UD1 Assumptions'!T386","v":0.18939},{"$f":"UD1_Sce4WTE!M38","v":4.8944987704032563},{"$f":"UD1_Sce4WTE!Y38","v":48.850470333808261},{"$f":"UD1_Sce4WTE!AK38","v":2.3736621325811829},{"$f":"UD1_Sce4WTE!AW38","v":1.1614102731450866E-2},{"$f":"UD1_Sce4WTE!BI38","v":0.30431565802322869},{"$f":"UD1_Sce4WTE!BU38","v":8.2130439505462022E-4},{"$f":"UD1_Sce4WTE!CG38","v":8.9250196456330033E-2},{"$f":"UD1_Sce4WTE!CS38","v":1.5862888891110271E-3},{"$f":"UD1_Sce4WTE!CW38","v":56.526218787287874},{"$f":"UD1_Sce4WTE!CY38","v":1413.1554696821968},{"$f":"UD1_Sce4WTE!DE38","v":18.308},{"$f":"UD1_Sce4WTE!DH38","v":38.218218787287874},{"$f":"UD1_Sce4WTE!DJ38","v":38.216632498398759},{"$f":"UD1_Sce4WTE!DM38","v":955.45546968219685},{"$f":"UD1_Sce4WTE!DO38","v":955.41581245996895},null,1779.2807415978332,-0.84709588681243986,1313.1708086151261,0,1283.3188421180457,0.84709588681243986,1764.9669287300803,0.84709588681243986,956.26290834678116,-0.84709588681221248,null,2032,1778.4336457110207,1313.1708086151266,1282.4717462312333,1764.1198328432679,955.41581245996895]
[2033,{"$f":"'6. UD1 Assumptions'!D39","v":1.1942487999999998},{"$f":"'6. UD1 Assumptions'!F39","v":508.4428463900652},{"$f":"'6. UD1 Assumptions'!H39","v":607.20725916991955},{"$f":"'6. UD1 Assumptions'!N39","v":388.20725916991955},{"$f":"'6. UD1 Assumptions'!D98","v":0.15},{"$f":"'6. UD1 Assumptions'!F98","v":0.5},{"$f":"'6. UD1 Assumptions'!H98","v":0.12},{"$f":"'6. UD1 Assumptions'!J98","v":0.02},{"$f":"'6. UD1 Assumptions'!L98","v":0.05},{"$f":"'6. UD1 Assumptions'!N98","v":3.0000000000000001E-3},{"$f":"'6. UD1 Assumptions'!P98","v":0.157},{"$f":"'6. UD1 Assumptions'!R98","v":2.5646926588606685E-2},{"$f":"'6. UD1 Assumptions'!T98","v":3.1190338577128491E-4},{"$f":"'6. UD1 Assumptions'!D273","v":91.081088875487936},{"$f":"'6. UD1 Assumptions'!F273","v":303.60362958495978},{"$f":"'6. UD1 Assumptions'!H273","v":72.864871100390346},{"$f":"'6. UD1 Assumptions'!J273","v":12.144145183398392},{"$f":"'6. UD1 Assumptions'!L273","v":30.36036295849598},{"$f":"'6. UD1 Assumptions'!N273","v":1.8216217775097587},{"$f":"'6. UD1 Assumptions'!P273","v":95.331539689677371},{"$f":"'6. UD1 Assumptions'!R273","v":15.573},{"$f":"'6. UD1 Assumptions'!T273","v":0.18939},{"$f":"UD1_BAUCH4!M39","v":8.1579309075627524},{"$f":"UD1_BAUCH4!Y39","v":79.074823361629527},{"$f":"UD1_BAUCH4!AK39","v":3.4787157383230509},{"$f":"UD1_BAUCH4!AW39","v":1.6103517702227114E-2},{"$f":"UD1_BAUCH4!BI39","v":0.44598919722090391},{"$f":"UD1_BAUCH4!BU39","v":1.1670496457568474E-3},{"$f":"UD1_BAUCH4!CG39","v":9.3516230110108595E-2},{"$f":"UD1_BAUCH4!CS39","v":1.5603585275868175E-3},{"$f":"UD1_BAUCH4!CW39","v":91.269806360721915},{"$f":"UD1_BAUCH4!CY39","v":2281.7451590180481},{"$f":"UD1_BAUCH4!CW39","v":91.269806360721915},{"$f":"UD1_BAUCH4!DH39","v":72.961806360721909},{"$f":"UD1_BAUCH4!DJ39","v":72.960246002194339},{"$f":"UD1_BAUCH4!DM39","v":1824.0451590180478},{"$f":"UD1_BAUCH4!DO39","v":1824.0061500548584},{"$f":"'6. UD1 Assumptions'!Y273","v":91.081088875487936},{"$f":"'6. UD1 Assumptions'!AA273","v":303.60362958495978},{"$f":"'6. UD1 Assumptions'!AC273","v":72.864871100390346},{"$f":"'6. UD1 Assumptions'!AE273","v":12.144145183398392},{"$f":"'6. UD1 Assumptions'!AG273","v":30.36036295849598},{"$f":"'6. UD1 Assumptions'!AI273","v":1.8216217775097587},{"$f":"'6. UD1 Assumptions'!AK273","v":79.569149689677374},{"$f":"'6. UD1 Assumptions'!AM273","v":15.573},{"$f":"'6. UD1 Assumptions'!AO273","v":0.18939},{"$f":"UD1_Sce1LFG!M39","v":8.157933260616451},{"$f":"UD1_Sce1LFG!Y39","v":79.092916165781091},{"$f":"UD1_Sce1LFG!AK39","v":3.4889006006462786},{"$f":"UD1_Sce1LFG!AW39","v":1.6205316826939934E-2},{"$f":"UD1_Sce1LFG!BI39","v":0.447294948800805},{"$f":"UD1_Sce1LFG!BU39","v":1.1724088679776984E-3},{"$f":"UD1_Sce1LFG!CG39","v":9.3516230110108595E-2},{"$f":"UD1_Sce1LFG!CS39","v":1.5603585275868175E-3},{"$f":"UD1_Sce1LFG!CW39","v":91.299499290177238},{"$f":"UD1_Sce1LFG!CY39","v":2282.4874822544311},{"$f":"UD1_Sce1LFG!DE39","v":38.240878891741545},{"$f":"UD1_Sce1LFG!DH39","v":53.058620398435693},{"$f":"UD1_Sce1LFG!DJ39","v":53.057060039908109},{"$f":"UD1_Sce1LFG!DM39","v":1326.4655099608924},{"$f":"UD1_Sce1LFG!DO39","v":1326.4265009977028},{"$f":"'6. UD1 Assumptions'!D330","v":61.024329546576908},{"$f":"'6. UD1 Assumptions'!F330","v":203.41443182192302},{"$f":"'6. UD1 Assumptions'!H330","v":48.819463637261535},{"$f":"'6. UD1 Assumptions'!J330","v":12.144145183398392},{"$f":"'6. UD1 Assumptions'!L330","v":30.36036295849598},{"$f":"'6. UD1 Assumptions'!N330","v":1.8216217775097587},{"$f":"'6. UD1 Assumptions'!P330","v":233.86051424475403},{"$f":"'6. UD1 Assumptions'!R330","v":15.573},{"$f":"'6. UD1 Assumptions'!T330","v":0.18939},{"$f":"UD1_Sce2Comp!M39","v":5.7841155173518377},{"$f":"UD1_Sce2Comp!Y39","v":60.271284555964179},{"$f":"UD1_Sce2Comp!AK39","v":2.8809093786662308},{"$f":"UD1_Sce2Comp!AW39","v":1.6103517702227114E-2},{"$f":"UD1_Sce2Comp!BI39","v":0.44598919722090391},{"$f":"UD1_Sce2Comp!BU39","v":1.1670496457568474E-3},{"$f":"UD1_Sce2Comp!CG39","v":9.3516230110108595E-2},{"$f":"UD1_Sce2Comp!CS39","v":1.5603585275868175E-3},{"$f":"UD1_Sce2Comp!CW39","v":69.494645805188838},{"$f":"UD1_Sce2Comp!CY39","v":1737.366145129721},{"$f":"UD1_Sce2Comp!DE39","v":18.308},{"$f":"UD1_Sce2Comp!DH39","v":51.186645805188839},{"$f":"UD1_Sce2Comp!DJ39","v":51.18508544666124},{"$f":"UD1_Sce2Comp!DM39","v":1279.6661451297209},{"$f":"UD1_Sce2Comp!DO39","v":1279.627136166531},{"$f":"'6. UD1 Assumptions'!Y330","v":91.081088875487936},{"$f":"'6. UD1 Assumptions'!AA330","v":303.60362958495978},{"$f":"'6. UD1 Assumptions'!AC330","v":50.276761059269333},{"$f":"'6. UD1 Assumptions'!AE330","v":12.144145183398392},{"$f":"'6. UD1 Assumptions'!AG330","v":20.948650441362226},{"$f":"'6. UD1 Assumptions'!AI330","v":1.8216217775097587},{"$f":"'6. UD1 Assumptions'!AK330","v":111.56897224793215},{"$f":"'6. UD1 Assumptions'!AM330","v":15.573},{"$f":"'6. UD1 Assumptions'!AO330","v":0.18939},{"$f":"UD1_Sce3Recycle!M39","v":8.1579309075627524},{"$f":"UD1_Sce3Recycle!Y39","v":79.074823361629527},{"$f":"UD1_Sce3Recycle!AK39","v":2.9113597120103063},{"$f":"UD1_Sce3Recycle!AW39","v":1.6103517702227114E-2},{"$f":"UD1_Sce3Recycle!BI39","v":0.37325124512952623},{"$f":"UD1_Sce3Recycle!BU39","v":1.1670496457568474E-3},{"$f":"UD1_Sce3Recycle!CG39","v":9.3516230110108595E-2},{"$f":"UD1_Sce3Recycle!CS39","v":1.5603585275868175E-3},{"$f":"UD1_Sce3Recycle!CW39","v":90.629712382317791},{"$f":"UD1_Sce3Recycle!CY39","v":2265.7428095579448},{"$f":"UD1_Sce3Recycle!DE39","v":18.308},{"$f":"UD1_Sce3Recycle!DH39","v":72.321712382317799},{"$f":"UD1_Sce3Recycle!DJ39","v":72.3201520237902},{"$f":"UD1_Sce3Recycle!DM39","v":1808.042809557945},{"$f":"UD1_Sce3Recycle!DO39","v":1808.0038005947549},{"$f":"'6. UD1 Assumptions'!D387","v":58.231088875487927},{"$f":"'6. UD1 Assumptions'!F387","v":194.1036295849598},{"$f":"'6. UD1 Assumptions'!H387","v":46.584871100390338},{"$f":"'6. UD1 Assumptions'!J387","v":7.7641451833983908},{"$f":"'6. UD1 Assumptions'!L387","v":19.41036295849598},{"$f":"'6. UD1 Assumptions'!N387","v":1.1646217775097587},{"$f":"'6. UD1 Assumptions'!P387","v":264.18614968967739},{"$f":"'6. UD1 Assumptions'!R387","v":15.573},{"$f":"'6. UD1 Assumptions'!T387","v":0.18939},{"$f":"UD1_Sce4WTE!M39","v":5.0487210157559659},{"$f":"UD1_Sce4WTE!Y39","v":49.861304103420011},{"$f":"UD1_Sce4WTE!AK39","v":2.4116221573810108},{"$f":"UD1_Sce4WTE!AW39","v":1.1861776718546465E-2},{"$f":"UD1_Sce4WTE!BI39","v":0.30918232786936045},{"$f":"UD1_Sce4WTE!BU39","v":8.3630619034780337E-4},{"$f":"UD1_Sce4WTE!CG39","v":9.3516230110108595E-2},{"$f":"UD1_Sce4WTE!CS39","v":1.5603585275868175E-3},{"$f":"UD1_Sce4WTE!CW39","v":57.738604275972939},{"$f":"UD1_Sce4WTE!CY39","v":1443.4651068993235},{"$f":"UD1_Sce4WTE!DE39","v":18.308},{"$f":"UD1_Sce4WTE!DH39","v":39.430604275972939},{"$f":"UD1_Sce4WTE!DJ39","v":39.429043917445348},{"$f":"UD1_Sce4WTE!DM39","v":985.76510689932343},{"$f":"UD1_Sce4WTE!DO39","v":985.72609793613367},null,1824.7484732912405,-0.74232323638216258,1326.4265009977021,0,1280.3694594029137,0.74232323638261732,1808.7461238311378,0.7423232363828447,986.46842117251663,-0.74232323638295838,null,2033,1824.0061500548584,1326.4265009977028,1279.627136166531,1808.0038005947549,985.72609793613367]
[2034,{"$f":"'6. UD1 Assumptions'!D40","v":1.17927},{"$f":"'6. UD1 Assumptions'!F40","v":525.19898272093587},{"$f":"'6. UD1 Assumptions'!H40","v":619.35140435331812},{"$f":"'6. UD1 Assumptions'!N40","v":400.35140435331812},{"$f":"'6. UD1 Assumptions'!D99","v":0.15},{"$f":"'6. UD1 Assumptions'!F99","v":0.5},{"$f":"'6. UD1 Assumptions'!H99","v":0.12},{"$f":"'6. UD1 Assumptions'!J99","v":0.02},{"$f":"'6. UD1 Assumptions'!L99","v":0.05},{"$f":"'6. UD1 Assumptions'!N99","v":3.0000000000000001E-3},{"$f":"'6. UD1 Assumptions'!P99","v":0.157},{"$f":"'6. UD1 Assumptions'!R99","v":2.5144045675104587E-2},{"$f":"'6. UD1 Assumptions'!T99","v":3.0578763310910276E-4},{"$f":"'6. UD1 Assumptions'!D274","v":92.902710652997712},{"$f":"'6. UD1 Assumptions'!F274","v":309.67570217665906},{"$f":"'6. UD1 Assumptions'!H274","v":74.322168522398172},{"$f":"'6. UD1 Assumptions'!J274","v":12.387028087066362},{"$f":"'6. UD1 Assumptions'!L274","v":30.967570217665909},{"$f":"'6. UD1 Assumptions'!N274","v":1.8580542130599544},{"$f":"'6. UD1 Assumptions'!P274","v":97.238170483470938},{"$f":"'6. UD1 Assumptions'!R274","v":15.573},{"$f":"'6. UD1 Assumptions'!T274","v":0.18939},{"$f":"UD1_BAUCH4!M40","v":8.3210474943250254},{"$f":"UD1_BAUCH4!Y40","v":80.66704150805208},{"$f":"UD1_BAUCH4!AK40","v":3.5637305695012569},{"$f":"UD1_BAUCH4!AW40","v":1.6593875960296767E-2},{"$f":"UD1_BAUCH4!BI40","v":0.45688853455144313},{"$f":"UD1_BAUCH4!BU40","v":1.1989735053282314E-3},{"$f":"UD1_BAUCH4!CG40","v":9.7656183415385636E-2},{"$f":"UD1_BAUCH4!CS40","v":1.5384819938872171E-3},{"$f":"UD1_BAUCH4!CW40","v":93.1256956213047},{"$f":"UD1_BAUCH4!CY40","v":2328.1423905326174},{"$f":"UD1_BAUCH4!CW40","v":93.1256956213047},{"$f":"UD1_BAUCH4!DH40","v":74.817695621304694},{"$f":"UD1_BAUCH4!DJ40","v":74.816157139310832},{"$f":"UD1_BAUCH4!DM40","v":1870.4423905326173},{"$f":"UD1_BAUCH4!DO40","v":1870.4039284827709},{"$f":"'6. UD1 Assumptions'!Y274","v":92.902710652997712},{"$f":"'6. UD1 Assumptions'!AA274","v":309.67570217665906},{"$f":"'6. UD1 Assumptions'!AC274","v":74.322168522398172},{"$f":"'6. UD1 Assumptions'!AE274","v":12.387028087066362},{"$f":"'6. UD1 Assumptions'!AG274","v":30.967570217665909},{"$f":"'6. UD1 Assumptions'!AI274","v":1.8580542130599544},{"$f":"'6. UD1 Assumptions'!AK274","v":81.475780483470999},{"$f":"'6. UD1 Assumptions'!AM274","v":15.573},{"$f":"'6. UD1 Assumptions'!AO274","v":0.18939},{"$f":"UD1_Sce1LFG!M40","v":8.3210490716240884},{"$f":"UD1_Sce1LFG!Y40","v":80.682305770348322},{"$f":"UD1_Sce1LFG!AK40","v":3.5732268721880271},{"$f":"UD1_Sce1LFG!AW40","v":1.6692173746489746E-2},{"$f":"UD1_Sce1LFG!BI40","v":0.45810600925487527},{"$f":"UD1_Sce1LFG!BU40","v":1.2040713551971431E-3},{"$f":"UD1_Sce1LFG!CG40","v":9.7656183415385636E-2},{"$f":"UD1_Sce1LFG!CS40","v":1.5384819938872171E-3},{"$f":"UD1_Sce1LFG!CW40","v":93.15177863392627},{"$f":"UD1_Sce1LFG!CY40","v":2328.794465848157},{"$f":"UD1_Sce1LFG!DE40","v":39.529360464174822},{"$f":"UD1_Sce1LFG!DH40","v":53.622418169751448},{"$f":"UD1_Sce1LFG!DJ40","v":53.620879687757558},{"$f":"UD1_Sce1LFG!DM40","v":1340.5604542437861},{"$f":"UD1_Sce1LFG!DO40","v":1340.521992193939},{"$f":"'6. UD1 Assumptions'!D331","v":61.315789030978479},{"$f":"'6. UD1 Assumptions'!F331","v":204.38596343659495},{"$f":"'6. UD1 Assumptions'!H331","v":49.052631224782793},{"$f":"'6. UD1 Assumptions'!J331","v":12.387028087066362},{"$f":"'6. UD1 Assumptions'!L331","v":30.967570217665909},{"$f":"'6. UD1 Assumptions'!N331","v":1.8580542130599544},{"$f":"'6. UD1 Assumptions'!P331","v":243.62197814316966},{"$f":"'6. UD1 Assumptions'!R331","v":15.573},{"$f":"'6. UD1 Assumptions'!T331","v":0.18939},{"$f":"UD1_Sce2Comp!M40","v":5.7884659046507778},{"$f":"UD1_Sce2Comp!Y40","v":60.198206987647865},{"$f":"UD1_Sce2Comp!AK40","v":2.9006744346766},{"$f":"UD1_Sce2Comp!AW40","v":1.6593875960296767E-2},{"$f":"UD1_Sce2Comp!BI40","v":0.45688853455144313},{"$f":"UD1_Sce2Comp!BU40","v":1.1989735053282314E-3},{"$f":"UD1_Sce2Comp!CG40","v":9.7656183415385636E-2},{"$f":"UD1_Sce2Comp!CS40","v":1.5384819938872171E-3},{"$f":"UD1_Sce2Comp!CW40","v":69.461223376401591},{"$f":"UD1_Sce2Comp!CY40","v":1736.5305844100399},{"$f":"UD1_Sce2Comp!DE40","v":18.308},{"$f":"UD1_Sce2Comp!DH40","v":51.153223376401591},{"$f":"UD1_Sce2Comp!DJ40","v":51.151684894407701},{"$f":"UD1_Sce2Comp!DM40","v":1278.8305844100398},{"$f":"UD1_Sce2Comp!DO40","v":1278.7921223601925},{"$f":"'6. UD1 Assumptions'!Y331","v":92.902710652997712},{"$f":"'6. UD1 Assumptions'!AA331","v":309.67570217665906},{"$f":"'6. UD1 Assumptions'!AC331","v":50.539074595230751},{"$f":"'6. UD1 Assumptions'!AE331","v":12.387028087066362},{"$f":"'6. UD1 Assumptions'!AG331","v":21.057947748012815},{"$f":"'6. UD1 Assumptions'!AI331","v":1.8580542130599544},{"$f":"'6. UD1 Assumptions'!AK331","v":115.16849688029146},{"$f":"'6. UD1 Assumptions'!AM331","v":15.573},{"$f":"'6. UD1 Assumptions'!AO331","v":0.18939},{"$f":"UD1_Sce3Recycle!M40","v":8.3210474943250254},{"$f":"UD1_Sce3Recycle!Y40","v":80.66704150805208},{"$f":"UD1_Sce3Recycle!AK40","v":2.935470087578278},{"$f":"UD1_Sce3Recycle!AW40","v":1.6593875960296767E-2},{"$f":"UD1_Sce3Recycle!BI40","v":0.3763423189202918},{"$f":"UD1_Sce3Recycle!BU40","v":1.1989735053282314E-3},{"$f":"UD1_Sce3Recycle!CG40","v":9.7656183415385636E-2},{"$f":"UD1_Sce3Recycle!CS40","v":1.5384819938872171E-3},{"$f":"UD1_Sce3Recycle!CW40","v":92.416888923750577},{"$f":"UD1_Sce3Recycle!CY40","v":2310.4222230937644},{"$f":"UD1_Sce3Recycle!DE40","v":18.308},{"$f":"UD1_Sce3Recycle!DH40","v":74.108888923750584},{"$f":"UD1_Sce3Recycle!DJ40","v":74.107350441756694},{"$f":"UD1_Sce3Recycle!DM40","v":1852.7222230937646},{"$f":"UD1_Sce3Recycle!DO40","v":1852.6837610439175},{"$f":"'6. UD1 Assumptions'!D388","v":60.052710652997717},{"$f":"'6. UD1 Assumptions'!F388","v":200.17570217665906},{"$f":"'6. UD1 Assumptions'!H388","v":48.042168522398171},{"$f":"'6. UD1 Assumptions'!J388","v":8.007028087066363},{"$f":"'6. UD1 Assumptions'!L388","v":20.017570217665906},{"$f":"'6. UD1 Assumptions'!N388","v":1.2010542130599544},{"$f":"'6. UD1 Assumptions'!P388","v":266.09278048347096},{"$f":"'6. UD1 Assumptions'!R388","v":15.573},{"$f":"'6. UD1 Assumptions'!T388","v":0.18939},{"$f":"UD1_Sce4WTE!M40","v":5.2080330601803571},{"$f":"UD1_Sce4WTE!Y40","v":50.987724581627219},{"$f":"UD1_Sce4WTE!AK40","v":2.4532942325329312},{"$f":"UD1_Sce4WTE!AW40","v":1.2121407200113392E-2},{"$f":"UD1_Sce4WTE!BI40","v":0.31452490160678609},{"$f":"UD1_Sce4WTE!BU40","v":8.5231833047907783E-4},{"$f":"UD1_Sce4WTE!CG40","v":9.7656183415385636E-2},{"$f":"UD1_Sce4WTE!CS40","v":1.5384819938872171E-3},{"$f":"UD1_Sce4WTE!CW40","v":59.07574516688716},{"$f":"UD1_Sce4WTE!CY40","v":1476.8936291721791},{"$f":"UD1_Sce4WTE!DE40","v":18.308},{"$f":"UD1_Sce4WTE!DH40","v":40.76774516688716},{"$f":"UD1_Sce4WTE!DJ40","v":40.76620668489327},{"$f":"UD1_Sce4WTE!DM40","v":1019.193629172179},{"$f":"UD1_Sce4WTE!DO40","v":1019.1551671223317},null,1871.0560037983093,-0.6520753155384682,1340.521992193939,0,1279.4441976757309,0.6520753155384682,1853.3358363594566,0.65207531553915032,1019.8072424378709,-0.65207531553915032,null,2034,1870.4039284827709,1340.521992193939,1278.7921223601925,1852.6837610439175,1019.1551671223317]
[2035,{"$f":"'6. UD1 Assumptions'!D41","v":1.17408},{"$f":"'6. UD1 Assumptions'!F41","v":538.07102790302565},{"$f":"'6. UD1 Assumptions'!H41","v":631.73843244038437},{"$f":"'6. UD1 Assumptions'!N41","v":412.73843244038437},{"$f":"'6. UD1 Assumptions'!D100","v":0.15},{"$f":"'6. UD1 Assumptions'!F100","v":0.5},{"$f":"'6. UD1 Assumptions'!H100","v":0.11999999999999998},{"$f":"'6. UD1 Assumptions'!J100","v":0.02},{"$f":"'6. UD1 Assumptions'!L100","v":0.05},{"$f":"'6. UD1 Assumptions'!N100","v":3.0000000000000001E-3},{"$f":"'6. UD1 Assumptions'!P100","v":0.157},{"$f":"'6. UD1 Assumptions'!R100","v":2.4651025171671167E-2},{"$f":"'6. UD1 Assumptions'!T100","v":2.9979179716578709E-4},{"$f":"'6. UD1 Assumptions'!D275","v":94.760764866057656},{"$f":"'6. UD1 Assumptions'!F275","v":315.86921622019219},{"$f":"'6. UD1 Assumptions'!H275","v":75.808611892846116},{"$f":"'6. UD1 Assumptions'!J275","v":12.634768648807688},{"$f":"'6. UD1 Assumptions'!L275","v":31.586921622019219},{"$f":"'6. UD1 Assumptions'!N275","v":1.8952152973211531},{"$f":"'6. UD1 Assumptions'!P275","v":99.182933893140344},{"$f":"'6. UD1 Assumptions'!R275","v":15.573},{"$f":"'6. UD1 Assumptions'!T275","v":0.18939},{"$f":"UD1_BAUCH4!M41","v":8.4874402697289302},{"$f":"UD1_BAUCH4!Y41","v":82.289427841720538},{"$f":"UD1_BAUCH4!AK41","v":3.6494018229697489},{"$f":"UD1_BAUCH4!AW41","v":1.7088253191119986E-2},{"$f":"UD1_BAUCH4!BI41","v":0.46787202858586513},{"$f":"UD1_BAUCH4!BU41","v":1.2311172507447844E-3},{"$f":"UD1_BAUCH4!CG41","v":0.10167378260959115},{"$f":"UD1_BAUCH4!CS41","v":1.5200255320957795E-3},{"$f":"UD1_BAUCH4!CW41","v":95.015655141588638},{"$f":"UD1_BAUCH4!CY41","v":2375.3913785397158},{"$f":"UD1_BAUCH4!CW41","v":95.015655141588638},{"$f":"UD1_BAUCH4!DH41","v":76.707655141588646},{"$f":"UD1_BAUCH4!DJ41","v":76.706135116056544},{"$f":"UD1_BAUCH4!DM41","v":1917.6913785397162},{"$f":"UD1_BAUCH4!DO41","v":1917.6533779014135},{"$f":"'6. UD1 Assumptions'!Y275","v":94.760764866057656},{"$f":"'6. UD1 Assumptions'!AA275","v":315.86921622019219},{"$f":"'6. UD1 Assumptions'!AC275","v":75.808611892846116},{"$f":"'6. UD1 Assumptions'!AE275","v":12.634768648807688},{"$f":"'6. UD1 Assumptions'!AG275","v":31.586921622019219},{"$f":"'6. UD1 Assumptions'!AI275","v":1.8952152973211531},{"$f":"'6. UD1 Assumptions'!AK275","v":83.420543893140461},{"$f":"'6. UD1 Assumptions'!AM275","v":15.573},{"$f":"'6. UD1 Assumptions'!AO275","v":0.18939},{"$f":"UD1_Sce1LFG!M41","v":8.4874413270241114},{"$f":"UD1_Sce1LFG!Y41","v":82.302305762771169},{"$f":"UD1_Sce1LFG!AK41","v":3.6582561169068493},{"$f":"UD1_Sce1LFG!AW41","v":1.7183170065874057E-2},{"$f":"UD1_Sce1LFG!BI41","v":0.46900719447523709},{"$f":"UD1_Sce1LFG!BU41","v":1.2359664755417802E-3},{"$f":"UD1_Sce1LFG!CG41","v":0.10167378260959115},{"$f":"UD1_Sce1LFG!CS41","v":1.5200255320957795E-3},{"$f":"UD1_Sce1LFG!CW41","v":95.038623345860472},{"$f":"UD1_Sce1LFG!CY41","v":2375.9655836465117},{"$f":"UD1_Sce1LFG!DE41","v":40.817842036608099},{"$f":"UD1_Sce1LFG!DH41","v":54.220781309252374},{"$f":"UD1_Sce1LFG!DJ41","v":54.219261283720272},{"$f":"UD1_Sce1LFG!DM41","v":1355.5195327313093},{"$f":"UD1_Sce1LFG!DO41","v":1355.4815320930068},{"$f":"'6. UD1 Assumptions'!D332","v":61.594497162937458},{"$f":"'6. UD1 Assumptions'!F332","v":205.31499054312491},{"$f":"'6. UD1 Assumptions'!H332","v":49.275597730349972},{"$f":"'6. UD1 Assumptions'!J332","v":12.634768648807688},{"$f":"'6. UD1 Assumptions'!L332","v":31.586921622019219},{"$f":"'6. UD1 Assumptions'!N332","v":1.8952152973211531},{"$f":"'6. UD1 Assumptions'!P332","v":253.67405143582397},{"$f":"'6. UD1 Assumptions'!R332","v":15.573},{"$f":"'6. UD1 Assumptions'!T332","v":0.18939},{"$f":"UD1_Sce2Comp!M41","v":5.8005104496582733},{"$f":"UD1_Sce2Comp!Y41","v":60.181208078886627},{"$f":"UD1_Sce2Comp!AK41","v":2.9201278827951773},{"$f":"UD1_Sce2Comp!AW41","v":1.7088253191119986E-2},{"$f":"UD1_Sce2Comp!BI41","v":0.46787202858586513},{"$f":"UD1_Sce2Comp!BU41","v":1.2311172507447844E-3},{"$f":"UD1_Sce2Comp!CG41","v":0.10167378260959115},{"$f":"UD1_Sce2Comp!CS41","v":1.5200255320957795E-3},{"$f":"UD1_Sce2Comp!CW41","v":69.491231618509488},{"$f":"UD1_Sce2Comp!CY41","v":1737.2807904627373},{"$f":"UD1_Sce2Comp!DE41","v":18.308},{"$f":"UD1_Sce2Comp!DH41","v":51.183231618509488},{"$f":"UD1_Sce2Comp!DJ41","v":51.1817115929774},{"$f":"UD1_Sce2Comp!DM41","v":1279.5807904627372},{"$f":"UD1_Sce2Comp!DO41","v":1279.542789824435},{"$f":"'6. UD1 Assumptions'!Y332","v":94.760764866057656},{"$f":"'6. UD1 Assumptions'!AA332","v":315.86921622019219},{"$f":"'6. UD1 Assumptions'!AC332","v":50.791769968206893},{"$f":"'6. UD1 Assumptions'!AE332","v":12.634768648807688},{"$f":"'6. UD1 Assumptions'!AG332","v":21.163237486752873},{"$f":"'6. UD1 Assumptions'!AI332","v":1.8952152973211531},{"$f":"'6. UD1 Assumptions'!AK332","v":118.86106995304601},{"$f":"'6. UD1 Assumptions'!AM332","v":15.573},{"$f":"'6. UD1 Assumptions'!AO332","v":0.18939},{"$f":"UD1_Sce3Recycle!M41","v":8.4874402697289302},{"$f":"UD1_Sce3Recycle!Y41","v":82.289427841720538},{"$f":"UD1_Sce3Recycle!AK41","v":2.959103163803432},{"$f":"UD1_Sce3Recycle!AW41","v":1.7088253191119986E-2},{"$f":"UD1_Sce3Recycle!BI41","v":0.37937220048761927},{"$f":"UD1_Sce3Recycle!BU41","v":1.2311172507447844E-3},{"$f":"UD1_Sce3Recycle!CG41","v":0.10167378260959115},{"$f":"UD1_Sce3Recycle!CS41","v":1.5200255320957795E-3},{"$f":"UD1_Sce3Recycle!CW41","v":94.236856654324072},{"$f":"UD1_Sce3Recycle!CY41","v":2355.9214163581019},{"$f":"UD1_Sce3Recycle!DE41","v":18.308},{"$f":"UD1_Sce3Recycle!DH41","v":75.928856654324079},{"$f":"UD1_Sce3Recycle!DJ41","v":75.927336628791977},{"$f":"UD1_Sce3Recycle!DM41","v":1898.221416358102},{"$f":"UD1_Sce3Recycle!DO41","v":1898.1834157197995},{"$f":"'6. UD1 Assumptions'!D389","v":61.910764866057647},{"$f":"'6. UD1 Assumptions'!F389","v":206.36921622019219},{"$f":"'6. UD1 Assumptions'!H389","v":49.528611892846122},{"$f":"'6. UD1 Assumptions'!J389","v":8.254768648807687},{"$f":"'6. UD1 Assumptions'!L389","v":20.636921622019223},{"$f":"'6. UD1 Assumptions'!N389","v":1.2382152973211531},{"$f":"'6. UD1 Assumptions'!P389","v":268.03754389314037},{"$f":"'6. UD1 Assumptions'!R389","v":15.573},{"$f":"'6. UD1 Assumptions'!T389","v":0.18939},{"$f":"UD1_Sce4WTE!M41","v":5.371875574589188},{"$f":"UD1_Sce4WTE!Y41","v":52.217133810969734},{"$f":"UD1_Sce4WTE!AK41","v":2.4985529681448235},{"$f":"UD1_Sce4WTE!AW41","v":1.2392992440264507E-2},{"$f":"UD1_Sce4WTE!BI41","v":0.32032730360831074},{"$f":"UD1_Sce4WTE!BU41","v":8.6932638016979865E-4},{"$f":"UD1_Sce4WTE!CG41","v":0.10167378260959115},{"$f":"UD1_Sce4WTE!CS41","v":1.5200255320957795E-3},{"$f":"UD1_Sce4WTE!CW41","v":60.524345784274182},{"$f":"UD1_Sce4WTE!CY41","v":1513.1086446068546},{"$f":"UD1_Sce4WTE!DE41","v":18.308},{"$f":"UD1_Sce4WTE!DH41","v":42.216345784274182},{"$f":"UD1_Sce4WTE!DJ41","v":42.214825758742087},{"$f":"UD1_Sce4WTE!DM41","v":1055.4086446068545},{"$f":"UD1_Sce4WTE!DO41","v":1055.3706439685523},null,1918.227583008209,-0.57420510679548897,1355.4815320930068,0,1280.1169949312305,0.57420510679548897,1898.7576208265957,0.57420510679617109,1055.944849075348,-0.57420510679571635,null,2035,1917.6533779014135,1355.4815320930068,1279.542789824435,1898.1834157197995,1055.3706439685523]
[2036,{"$f":"'6. UD1 Assumptions'!D42","v":1.16889},{"$f":"'6. UD1 Assumptions'!F42","v":551.26932482029281},{"$f":"'6. UD1 Assumptions'!H42","v":644.37320108919209},{"$f":"'6. UD1 Assumptions'!N42","v":425.37320108919209},{"$f":"'6. UD1 Assumptions'!D101","v":0.15},{"$f":"'6. UD1 Assumptions'!F101","v":0.5},{"$f":"'6. UD1 Assumptions'!H101","v":0.12},{"$f":"'6. UD1 Assumptions'!J101","v":0.02},{"$f":"'6. UD1 Assumptions'!L101","v":0.05},{"$f":"'6. UD1 Assumptions'!N101","v":3.0000000000000001E-3},{"$f":"'6. UD1 Assumptions'!P101","v":0.157},{"$f":"'6. UD1 Assumptions'!R101","v":2.4167671736932517E-2},{"$f":"'6. UD1 Assumptions'!T101","v":2.9391352663312456E-4},{"$f":"'6. UD1 Assumptions'!D276","v":96.655980163378814},{"$f":"'6. UD1 Assumptions'!F276","v":322.18660054459605},{"$f":"'6. UD1 Assumptions'!H276","v":77.324784130703051},{"$f":"'6. UD1 Assumptions'!J276","v":12.887464021783842},{"$f":"'6. UD1 Assumptions'!L276","v":32.218660054459605},{"$f":"'6. UD1 Assumptions'!N276","v":1.9331196032675764},{"$f":"'6. UD1 Assumptions'!P276","v":101.16659257100316},{"$f":"'6. UD1 Assumptions'!R276","v":15.573},{"$f":"'6. UD1 Assumptions'!T276","v":0.18939},{"$f":"UD1_BAUCH4!M42","v":8.6571701892030379},{"$f":"UD1_BAUCH4!Y42","v":83.942847771612563},{"$f":"UD1_BAUCH4!AK42","v":3.7358131995305044},{"$f":"UD1_BAUCH4!AW42","v":1.7586928856620325E-2},{"$f":"UD1_BAUCH4!BI42","v":0.47895041019621842},{"$f":"UD1_BAUCH4!BU42","v":1.2635056946642656E-3},{"$f":"UD1_BAUCH4!CG42","v":0.10557264380319593},{"$f":"UD1_BAUCH4!CS42","v":1.5044544646434879E-3},{"$f":"UD1_BAUCH4!CW42","v":96.940709103361456},{"$f":"UD1_BAUCH4!CY42","v":2423.5177275840365},{"$f":"UD1_BAUCH4!CW42","v":96.940709103361456},{"$f":"UD1_BAUCH4!DH42","v":78.632709103361464},{"$f":"UD1_BAUCH4!DJ42","v":78.631204648896812},{"$f":"UD1_BAUCH4!DM42","v":1965.8177275840367},{"$f":"UD1_BAUCH4!DO42","v":1965.7801162224202},{"$f":"'6. UD1 Assumptions'!Y276","v":96.655980163378814},{"$f":"'6. UD1 Assumptions'!AA276","v":322.18660054459605},{"$f":"'6. UD1 Assumptions'!AC276","v":77.324784130703051},{"$f":"'6. UD1 Assumptions'!AE276","v":12.887464021783842},{"$f":"'6. UD1 Assumptions'!AG276","v":32.218660054459605},{"$f":"'6. UD1 Assumptions'!AI276","v":1.9331196032675764},{"$f":"'6. UD1 Assumptions'!AK276","v":85.404202571003225},{"$f":"'6. UD1 Assumptions'!AM276","v":15.573},{"$f":"'6. UD1 Assumptions'!AO276","v":0.18939},{"$f":"UD1_Sce1LFG!M42","v":8.6571708979291913},{"$f":"UD1_Sce1LFG!Y42","v":83.953712420513867},{"$f":"UD1_Sce1LFG!AK42","v":3.744068888477087},{"$f":"UD1_Sce1LFG!AW42","v":1.7678581104977099E-2},{"$f":"UD1_Sce1LFG!BI42","v":0.48000883185603693},{"$f":"UD1_Sce1LFG!BU42","v":1.2681184199771864E-3},{"$f":"UD1_Sce1LFG!CG42","v":0.10557264380319593},{"$f":"UD1_Sce1LFG!CS42","v":1.5044544646434879E-3},{"$f":"UD1_Sce1LFG!CW42","v":96.960984836568983},{"$f":"UD1_Sce1LFG!CY42","v":2424.0246209142247},{"$f":"UD1_Sce1LFG!DE42","v":42.106323609041375},{"$f":"UD1_Sce1LFG!DH42","v":54.854661227527608},{"$f":"UD1_Sce1LFG!DJ42","v":54.853156773062956},{"$f":"UD1_Sce1LFG!DM42","v":1371.3665306881901},{"$f":"UD1_Sce1LFG!DO42","v":1371.3289193265739},{"$f":"'6. UD1 Assumptions'!D333","v":61.859827304562437},{"$f":"'6. UD1 Assumptions'!F333","v":206.19942434854144},{"$f":"'6. UD1 Assumptions'!H333","v":49.487861843649945},{"$f":"'6. UD1 Assumptions'!J333","v":12.887464021783842},{"$f":"'6. UD1 Assumptions'!L333","v":32.218660054459605},{"$f":"'6. UD1 Assumptions'!N333","v":1.9331196032675764},{"$f":"'6. UD1 Assumptions'!P333","v":264.0244539129273},{"$f":"'6. UD1 Assumptions'!R333","v":15.573},{"$f":"'6. UD1 Assumptions'!T333","v":0.18939},{"$f":"UD1_Sce2Comp!M42","v":5.8173131756129814},{"$f":"UD1_Sce2Comp!Y42","v":60.209567146831617},{"$f":"UD1_Sce2Comp!AK42","v":2.939245961989271},{"$f":"UD1_Sce2Comp!AW42","v":1.7586928856620325E-2},{"$f":"UD1_Sce2Comp!BI42","v":0.47895041019621842},{"$f":"UD1_Sce2Comp!BU42","v":1.2635056946642656E-3},{"$f":"UD1_Sce2Comp!CG42","v":0.10557264380319593},{"$f":"UD1_Sce2Comp!CS42","v":1.5044544646434879E-3},{"$f":"UD1_Sce2Comp!CW42","v":69.571004227449208},{"$f":"UD1_Sce2Comp!CY42","v":1739.2751056862303},{"$f":"UD1_Sce2Comp!DE42","v":18.308},{"$f":"UD1_Sce2Comp!DH42","v":51.263004227449208},{"$f":"UD1_Sce2Comp!DJ42","v":51.261499772984571},{"$f":"UD1_Sce2Comp!DM42","v":1281.5751056862302},{"$f":"UD1_Sce2Comp!DO42","v":1281.5374943246143},{"$f":"'6. UD1 Assumptions'!Y333","v":96.655980163378814},{"$f":"'6. UD1 Assumptions'!AA333","v":322.18660054459605},{"$f":"'6. UD1 Assumptions'!AC333","v":51.03435752626401},{"$f":"'6. UD1 Assumptions'!AE333","v":12.887464021783842},{"$f":"'6. UD1 Assumptions'!AG333","v":21.264315635943337},{"$f":"'6. UD1 Assumptions'!AI333","v":1.9331196032675764},{"$f":"'6. UD1 Assumptions'!AK333","v":122.64897359395843},{"$f":"'6. UD1 Assumptions'!AM333","v":15.573},{"$f":"'6. UD1 Assumptions'!AO333","v":0.18939},{"$f":"UD1_Sce3Recycle!M42","v":8.6571701892030379},{"$f":"UD1_Sce3Recycle!Y42","v":83.942847771612563},{"$f":"UD1_Sce3Recycle!AK42","v":2.9822489429992647},{"$f":"UD1_Sce3Recycle!AW42","v":1.7586928856620325E-2},{"$f":"UD1_Sce3Recycle!BI42","v":0.38233960807682854},{"$f":"UD1_Sce3Recycle!BU42","v":1.2635056946642656E-3},{"$f":"UD1_Sce3Recycle!CG42","v":0.10557264380319593},{"$f":"UD1_Sce3Recycle!CS42","v":1.5044544646434879E-3},{"$f":"UD1_Sce3Recycle!CW42","v":96.090534044710822},{"$f":"UD1_Sce3Recycle!CY42","v":2402.2633511177705},{"$f":"UD1_Sce3Recycle!DE42","v":18.308},{"$f":"UD1_Sce3Recycle!DH42","v":77.782534044710815},{"$f":"UD1_Sce3Recycle!DJ42","v":77.781029590246192},{"$f":"UD1_Sce3Recycle!DM42","v":1944.5633511177703},{"$f":"UD1_Sce3Recycle!DO42","v":1944.5257397561547},{"$f":"'6. UD1 Assumptions'!D390","v":63.805980163378813},{"$f":"'6. UD1 Assumptions'!F390","v":212.68660054459605},{"$f":"'6. UD1 Assumptions'!H390","v":51.04478413070305},{"$f":"'6. UD1 Assumptions'!J390","v":8.5074640217838429},{"$f":"'6. UD1 Assumptions'!L390","v":21.268660054459605},{"$f":"'6. UD1 Assumptions'!N390","v":1.2761196032675763},{"$f":"'6. UD1 Assumptions'!P390","v":270.02120257100313},{"$f":"'6. UD1 Assumptions'!R390","v":15.573},{"$f":"'6. UD1 Assumptions'!T390","v":0.18939},{"$f":"UD1_Sce4WTE!M42","v":5.5398960029956736},{"$f":"UD1_Sce4WTE!Y42","v":53.539012784214037},{"$f":"UD1_Sce4WTE!AK42","v":2.5472839628092467},{"$f":"UD1_Sce4WTE!AW42","v":1.2676538952873063E-2},{"$f":"UD1_Sce4WTE!BI42","v":0.32657486702682659},{"$f":"UD1_Sce4WTE!BU42","v":8.8731730495457851E-4},{"$f":"UD1_Sce4WTE!CG42","v":0.10557264380319593},{"$f":"UD1_Sce4WTE!CS42","v":1.5044544646434879E-3},{"$f":"UD1_Sce4WTE!CW42","v":62.073408571571456},{"$f":"UD1_Sce4WTE!CY42","v":1551.8352142892863},{"$f":"UD1_Sce4WTE!DE42","v":18.308},{"$f":"UD1_Sce4WTE!DH42","v":43.765408571571456},{"$f":"UD1_Sce4WTE!DJ42","v":43.763904117106811},{"$f":"UD1_Sce4WTE!DM42","v":1094.1352142892863},{"$f":"UD1_Sce4WTE!DO42","v":1094.0976029276703},null,1966.2870095526082,-0.50689333018794969,1371.3289193265739,0,1282.0443876548029,0.50689333018863181,1945.0326330863427,0.50689333018794969,1094.6044962578587,-0.50689333018840443,null,2036,1965.7801162224202,1371.3289193265739,1281.5374943246143,1944.5257397561547,1094.0976029276703]
[2037,{"$f":"'6. UD1 Assumptions'!D43","v":1.1637},{"$f":"'6. UD1 Assumptions'!F43","v":564.80249644322078},{"$f":"'6. UD1 Assumptions'!H43","v":657.26066511097599},{"$f":"'6. UD1 Assumptions'!N43","v":438.26066511097599},{"$f":"'6. UD1 Assumptions'!D102","v":0.15},{"$f":"'6. UD1 Assumptions'!F102","v":0.5},{"$f":"'6. UD1 Assumptions'!H102","v":0.12},{"$f":"'6. UD1 Assumptions'!J102","v":0.02},{"$f":"'6. UD1 Assumptions'!L102","v":0.05},{"$f":"'6. UD1 Assumptions'!N102","v":3.0000000000000001E-3},{"$f":"'6. UD1 Assumptions'!P102","v":0.157},{"$f":"'6. UD1 Assumptions'!R102","v":2.3693795820522074E-2},{"$f":"'6. UD1 Assumptions'!T102","v":2.8815051630698483E-4},{"$f":"'6. UD1 Assumptions'!D277","v":98.589099766646399},{"$f":"'6. UD1 Assumptions'!F277","v":328.630332555488},{"$f":"'6. UD1 Assumptions'!H277","v":78.871279813317116},{"$f":"'6. UD1 Assumptions'!J277","v":13.145213302219521},{"$f":"'6. UD1 Assumptions'!L277","v":32.8630332555488},{"$f":"'6. UD1 Assumptions'!N277","v":1.9717819953329281},{"$f":"'6. UD1 Assumptions'!P277","v":103.18992442242323},{"$f":"'6. UD1 Assumptions'!R277","v":15.573000000000002},{"$f":"'6. UD1 Assumptions'!T277","v":0.18938999999999998},{"$f":"UD1_BAUCH4!M43","v":8.8303009333760194},{"$f":"UD1_BAUCH4!Y43","v":85.62814304799582},{"$f":"UD1_BAUCH4!AK43","v":3.8230453028741178},{"$f":"UD1_BAUCH4!AW43","v":1.8090181160601189E-2},{"$f":"UD1_BAUCH4!BI43","v":0.49013401318898953},{"$f":"UD1_BAUCH4!BU43","v":1.2961631503491753E-3},{"$f":"UD1_BAUCH4!CG43","v":0.10935627623445532},{"$f":"UD1_BAUCH4!CS43","v":1.4913177028771409E-3},{"$f":"UD1_BAUCH4!CW43","v":98.901857235683238},{"$f":"UD1_BAUCH4!CY43","v":2472.5464308920809},{"$f":"UD1_BAUCH4!CW43","v":98.901857235683238},{"$f":"UD1_BAUCH4!DH43","v":80.593857235683231},{"$f":"UD1_BAUCH4!DJ43","v":80.592365917980345},{"$f":"UD1_BAUCH4!DM43","v":2014.8464308920807},{"$f":"UD1_BAUCH4!DO43","v":2014.8091479495085},{"$f":"'6. UD1 Assumptions'!Y277","v":98.589099766646399},{"$f":"'6. UD1 Assumptions'!AA277","v":328.630332555488},{"$f":"'6. UD1 Assumptions'!AC277","v":78.871279813317116},{"$f":"'6. UD1 Assumptions'!AE277","v":13.145213302219521},{"$f":"'6. UD1 Assumptions'!AG277","v":32.8630332555488},{"$f":"'6. UD1 Assumptions'!AI277","v":1.9717819953329281},{"$f":"'6. UD1 Assumptions'!AK277","v":87.427534422423378},{"$f":"'6. UD1 Assumptions'!AM277","v":15.573},{"$f":"'6. UD1 Assumptions'!AO277","v":0.18939},{"$f":"UD1_Sce1LFG!M43","v":8.8303014084493654},{"$f":"UD1_Sce1LFG!Y43","v":85.637309170018526},{"$f":"UD1_Sce1LFG!AK43","v":3.8307428562269781},{"$f":"UD1_Sce1LFG!AW43","v":1.817868106802667E-2},{"$f":"UD1_Sce1LFG!BI43","v":0.4911208790034588},{"$f":"UD1_Sce1LFG!BU43","v":1.300550910393965E-3},{"$f":"UD1_Sce1LFG!CG43","v":0.10935627623445532},{"$f":"UD1_Sce1LFG!CS43","v":1.4913177028771409E-3},{"$f":"UD1_Sce1LFG!CW43","v":98.919801139614094},{"$f":"UD1_Sce1LFG!CY43","v":2472.9950284903525},{"$f":"UD1_Sce1LFG!DE43","v":43.394805181474652},{"$f":"UD1_Sce1LFG!DH43","v":55.524995958139442},{"$f":"UD1_Sce1LFG!DJ43","v":55.523504640436556},{"$f":"UD1_Sce1LFG!DM43","v":1388.1248989534861},{"$f":"UD1_Sce1LFG!DO43","v":1388.087616010914},{"$f":"'6. UD1 Assumptions'!D334","v":62.111132852987225},{"$f":"'6. UD1 Assumptions'!F334","v":207.03710950995739},{"$f":"'6. UD1 Assumptions'!H334","v":49.688906282389773},{"$f":"'6. UD1 Assumptions'!J334","v":13.145213302219521},{"$f":"'6. UD1 Assumptions'!L334","v":32.8630332555488},{"$f":"'6. UD1 Assumptions'!N334","v":1.9717819953329281},{"$f":"'6. UD1 Assumptions'!P334","v":274.68109791254034},{"$f":"'6. UD1 Assumptions'!R334","v":15.573000000000002},{"$f":"'6. UD1 Assumptions'!T334","v":0.18938999999999998},{"$f":"UD1_Sce2Comp!M43","v":5.8368864123917117},{"$f":"UD1_Sce2Comp!Y43","v":60.274143522314645},{"$f":"UD1_Sce2Comp!AK43","v":2.9580043146599473},{"$f":"UD1_Sce2Comp!AW43","v":1.8090181160601189E-2},{"$f":"UD1_Sce2Comp!BI43","v":0.49013401318898953},{"$f":"UD1_Sce2Comp!BU43","v":1.2961631503491753E-3},{"$f":"UD1_Sce2Comp!CG43","v":0.10935627623445532},{"$f":"UD1_Sce2Comp!CS43","v":1.4913177028771409E-3},{"$f":"UD1_Sce2Comp!CW43","v":69.689402200803571},{"$f":"UD1_Sce2Comp!CY43","v":1742.2350550200892},{"$f":"UD1_Sce2Comp!DE43","v":18.308},{"$f":"UD1_Sce2Comp!DH43","v":51.381402200803571},{"$f":"UD1_Sce2Comp!DJ43","v":51.379910883100699},{"$f":"UD1_Sce2Comp!DM43","v":1284.5350550200892},{"$f":"UD1_Sce2Comp!DO43","v":1284.4977720775175},{"$f":"'6. UD1 Assumptions'!Y334","v":98.589099766646399},{"$f":"'6. UD1 Assumptions'!AA334","v":328.630332555488},{"$f":"'6. UD1 Assumptions'!AC334","v":51.266331878656118},{"$f":"'6. UD1 Assumptions'!AE334","v":13.145213302219521},{"$f":"'6. UD1 Assumptions'!AG334","v":21.360971616106717},{"$f":"'6. UD1 Assumptions'!AI334","v":1.9717819953329281},{"$f":"'6. UD1 Assumptions'!AK334","v":126.53454399652641},{"$f":"'6. UD1 Assumptions'!AM334","v":15.573000000000002},{"$f":"'6. UD1 Assumptions'!AO334","v":0.18938999999999998},{"$f":"UD1_Sce3Recycle!M43","v":8.8303009333760194},{"$f":"UD1_Sce3Recycle!Y43","v":85.62814304799582},{"$f":"UD1_Sce3Recycle!AK43","v":3.004895951657375},{"$f":"UD1_Sce3Recycle!AW43","v":1.8090181160601189E-2},{"$f":"UD1_Sce3Recycle!BI43","v":0.38524307072530428},{"$f":"UD1_Sce3Recycle!BU43","v":1.2961631503491753E-3},{"$f":"UD1_Sce3Recycle!CG43","v":0.10935627623445532},{"$f":"UD1_Sce3Recycle!CS43","v":1.4913177028771409E-3},{"$f":"UD1_Sce3Recycle!CW43","v":97.978816942002808},{"$f":"UD1_Sce3Recycle!CY43","v":2449.4704235500703},{"$f":"UD1_Sce3Recycle!DE43","v":18.308},{"$f":"UD1_Sce3Recycle!DH43","v":79.670816942002801},{"$f":"UD1_Sce3Recycle!DJ43","v":79.669325624299915},{"$f":"UD1_Sce3Recycle!DM43","v":1991.7704235500701},{"$f":"UD1_Sce3Recycle!DO43","v":1991.7331406074979},{"$f":"'6. UD1 Assumptions'!D391","v":65.73909976664639},{"$f":"'6. UD1 Assumptions'!F391","v":219.130332555488},{"$f":"'6. UD1 Assumptions'!H391","v":52.591279813317108},{"$f":"'6. UD1 Assumptions'!J391","v":8.7652133022195198},{"$f":"'6. UD1 Assumptions'!L391","v":21.913033255548804},{"$f":"'6. UD1 Assumptions'!N391","v":1.3147819953329281},{"$f":"'6. UD1 Assumptions'!P391","v":272.04453442242328},{"$f":"'6. UD1 Assumptions'!R391","v":15.573000000000002},{"$f":"'6. UD1 Assumptions'!T391","v":0.18938999999999998},{"$f":"UD1_Sce4WTE!M43","v":5.7118808410375097},{"$f":"UD1_Sce4WTE!Y43","v":54.944598620212915},{"$f":"UD1_Sce4WTE!AK43","v":2.5993831109410248},{"$f":"UD1_Sce4WTE!AW43","v":1.2972061381626711E-2},{"$f":"UD1_Sce4WTE!BI43","v":0.33325424499243911},{"$f":"UD1_Sce4WTE!BU43","v":9.0627941679874858E-4},{"$f":"UD1_Sce4WTE!CG43","v":0.10935627623445532},{"$f":"UD1_Sce4WTE!CS43","v":1.4913177028771409E-3},{"$f":"UD1_Sce4WTE!CW43","v":63.71384275191965},{"$f":"UD1_Sce4WTE!CY43","v":1592.8460687979912},{"$f":"UD1_Sce4WTE!DE43","v":18.308},{"$f":"UD1_Sce4WTE!DH43","v":45.40584275191965},{"$f":"UD1_Sce4WTE!DJ43","v":45.404351434216771},{"$f":"UD1_Sce4WTE!DM43","v":1135.1460687979913},{"$f":"UD1_Sce4WTE!DO43","v":1135.1087858554192},null,2015.2577455477804,-0.44859759827181733,1388.087616010914,0,1284.9463696757891,0.44859759827158996,1992.1817382057698,0.44859759827181733,1135.5573834536906,-0.44859759827136259,null,2037,2014.8091479495085,1388.087616010914,1284.4977720775175,1991.7331406074979,1135.1087858554192]
[2038,{"$f":"'6. UD1 Assumptions'!D44","v":1.1585099999999999},{"$f":"'6. UD1 Assumptions'!F44","v":578.67940579985975},{"$f":"'6. UD1 Assumptions'!H44","v":670.40587841319552},{"$f":"'6. UD1 Assumptions'!N44","v":451.40587841319552},{"$f":"'6. UD1 Assumptions'!D103","v":0.15},{"$f":"'6. UD1 Assumptions'!F103","v":0.5},{"$f":"'6. UD1 Assumptions'!H103","v":0.11999999999999998},{"$f":"'6. UD1 Assumptions'!J103","v":0.02},{"$f":"'6. UD1 Assumptions'!L103","v":4.9999999999999996E-2},{"$f":"'6. UD1 Assumptions'!N103","v":3.0000000000000001E-3},{"$f":"'6. UD1 Assumptions'!P103","v":0.157},{"$f":"'6. UD1 Assumptions'!R103","v":2.3229211588747131E-2},{"$f":"'6. UD1 Assumptions'!T103","v":2.825005061833185E-4},{"$f":"'6. UD1 Assumptions'!D278","v":100.56088176197933},{"$f":"'6. UD1 Assumptions'!F278","v":335.20293920659776},{"$f":"'6. UD1 Assumptions'!H278","v":80.448705409583454},{"$f":"'6. UD1 Assumptions'!J278","v":13.408117568263911},{"$f":"'6. UD1 Assumptions'!L278","v":33.520293920659775},{"$f":"'6. UD1 Assumptions'!N278","v":2.0112176352395865},{"$f":"'6. UD1 Assumptions'!P278","v":105.2537229108717},{"$f":"'6. UD1 Assumptions'!R278","v":15.573},{"$f":"'6. UD1 Assumptions'!T278","v":0.18939},{"$f":"UD1_BAUCH4!M44","v":9.0068984660524585},{"$f":"UD1_BAUCH4!Y44","v":87.346137693820054},{"$f":"UD1_BAUCH4!AK44","v":3.9111759001952771},{"$f":"UD1_BAUCH4!AW44","v":1.8598287259095448E-2},{"$f":"UD1_BAUCH4!BI44","v":0.50143280771734311},{"$f":"UD1_BAUCH4!BU44","v":1.3291134702371958E-3},{"$f":"UD1_BAUCH4!CG44","v":0.11302808542796028},{"$f":"UD1_BAUCH4!CS44","v":1.4802346791708649E-3},{"$f":"UD1_BAUCH4!CW44","v":100.90008058862161},{"$f":"UD1_BAUCH4!CY44","v":2522.5020147155401},{"$f":"UD1_BAUCH4!CW44","v":100.90008058862161},{"$f":"UD1_BAUCH4!DH44","v":82.592080588621599},{"$f":"UD1_BAUCH4!DJ44","v":82.59060035394242},{"$f":"UD1_BAUCH4!DM44","v":2064.8020147155398},{"$f":"UD1_BAUCH4!DO44","v":2064.7650088485607},{"$f":"'6. UD1 Assumptions'!Y278","v":100.56088176197933},{"$f":"'6. UD1 Assumptions'!AA278","v":335.20293920659776},{"$f":"'6. UD1 Assumptions'!AC278","v":80.448705409583454},{"$f":"'6. UD1 Assumptions'!AE278","v":13.408117568263911},{"$f":"'6. UD1 Assumptions'!AG278","v":33.520293920659775},{"$f":"'6. UD1 Assumptions'!AI278","v":2.0112176352395865},{"$f":"'6. UD1 Assumptions'!AK278","v":89.49133291087162},{"$f":"'6. UD1 Assumptions'!AM278","v":15.573},{"$f":"'6. UD1 Assumptions'!AO278","v":0.18939},{"$f":"UD1_Sce1LFG!M44","v":9.0068987845036439},{"$f":"UD1_Sce1LFG!Y44","v":87.353870828475252},{"$f":"UD1_Sce1LFG!AK44","v":3.9183530513698805},{"$f":"UD1_Sce1LFG!AW44","v":1.8683743249043785E-2},{"$f":"UD1_Sce1LFG!BI44","v":0.50235295530383084},{"$f":"UD1_Sce1LFG!BU44","v":1.3332872366994483E-3},{"$f":"UD1_Sce1LFG!CG44","v":0.11302808542796028},{"$f":"UD1_Sce1LFG!CS44","v":1.4802346791708649E-3},{"$f":"UD1_Sce1LFG!CW44","v":100.91600097024549},{"$f":"UD1_Sce1LFG!CY44","v":2522.9000242561374},{"$f":"UD1_Sce1LFG!DE44","v":44.683286753907929},{"$f":"UD1_Sce1LFG!DH44","v":56.232714216337563},{"$f":"UD1_Sce1LFG!DJ44","v":56.231233981658384},{"$f":"UD1_Sce1LFG!DM44","v":1405.8178554084391},{"$f":"UD1_Sce1LFG!DO44","v":1405.7808495414597},{"$f":"'6. UD1 Assumptions'!D335","v":62.347746692427172},{"$f":"'6. UD1 Assumptions'!F335","v":207.82582230809058},{"$f":"'6. UD1 Assumptions'!H335","v":49.878197353941736},{"$f":"'6. UD1 Assumptions'!J335","v":13.408117568263911},{"$f":"'6. UD1 Assumptions'!L335","v":33.520293920659775},{"$f":"'6. UD1 Assumptions'!N335","v":2.0112176352395865},{"$f":"'6. UD1 Assumptions'!P335","v":285.65209293457281},{"$f":"'6. UD1 Assumptions'!R335","v":15.573},{"$f":"'6. UD1 Assumptions'!T335","v":0.18939},{"$f":"UD1_Sce2Comp!M44","v":5.8578775335256861},{"$f":"UD1_Sce2Comp!Y44","v":60.367126479316262},{"$f":"UD1_Sce2Comp!AK44","v":2.9763779567863056},{"$f":"UD1_Sce2Comp!AW44","v":1.8598287259095448E-2},{"$f":"UD1_Sce2Comp!BI44","v":0.50143280771734311},{"$f":"UD1_Sce2Comp!BU44","v":1.3291134702371958E-3},{"$f":"UD1_Sce2Comp!CG44","v":0.11302808542796028},{"$f":"UD1_Sce2Comp!CS44","v":1.4802346791708649E-3},{"$f":"UD1_Sce2Comp!CW44","v":69.837250498182058},{"$f":"UD1_Sce2Comp!CY44","v":1745.9312624545514},{"$f":"UD1_Sce2Comp!DE44","v":18.308},{"$f":"UD1_Sce2Comp!DH44","v":51.529250498182058},{"$f":"UD1_Sce2Comp!DJ44","v":51.527770263502894},{"$f":"UD1_Sce2Comp!DM44","v":1288.2312624545514},{"$f":"UD1_Sce2Comp!DO44","v":1288.1942565875725},{"$f":"'6. UD1 Assumptions'!Y335","v":100.56088176197933},{"$f":"'6. UD1 Assumptions'!AA335","v":335.20293920659776},{"$f":"'6. UD1 Assumptions'!AC335","v":51.487171462133404},{"$f":"'6. UD1 Assumptions'!AE335","v":13.408117568263911},{"$f":"'6. UD1 Assumptions'!AG335","v":21.452988109222254},{"$f":"'6. UD1 Assumptions'!AI335","v":2.0112176352395865},{"$f":"'6. UD1 Assumptions'!AK335","v":130.52017266975929},{"$f":"'6. UD1 Assumptions'!AM335","v":15.573},{"$f":"'6. UD1 Assumptions'!AO335","v":0.18939},{"$f":"UD1_Sce3Recycle!M44","v":9.0068984660524585},{"$f":"UD1_Sce3Recycle!Y44","v":87.346137693820054},{"$f":"UD1_Sce3Recycle!AK44","v":3.0270312710594798},{"$f":"UD1_Sce3Recycle!AW44","v":1.8598287259095448E-2},{"$f":"UD1_Sce3Recycle!BI44","v":0.38808093218711259},{"$f":"UD1_Sce3Recycle!BU44","v":1.3291134702371958E-3},{"$f":"UD1_Sce3Recycle!CG44","v":0.11302808542796028},{"$f":"UD1_Sce3Recycle!CS44","v":1.4802346791708649E-3},{"$f":"UD1_Sce3Recycle!CW44","v":99.902584083955574},{"$f":"UD1_Sce3Recycle!CY44","v":2497.5646020988893},{"$f":"UD1_Sce3Recycle!DE44","v":18.308},{"$f":"UD1_Sce3Recycle!DH44","v":81.594584083955567},{"$f":"UD1_Sce3Recycle!DJ44","v":81.593103849276389},{"$f":"UD1_Sce3Recycle!DM44","v":2039.8646020988892},{"$f":"UD1_Sce3Recycle!DO44","v":2039.8275962319096},{"$f":"'6. UD1 Assumptions'!D392","v":67.710881761979323},{"$f":"'6. UD1 Assumptions'!F392","v":225.70293920659776},{"$f":"'6. UD1 Assumptions'!H392","v":54.16870540958346},{"$f":"'6. UD1 Assumptions'!J392","v":9.0281175682639105},{"$f":"'6. UD1 Assumptions'!L392","v":22.570293920659779},{"$f":"'6. UD1 Assumptions'!N392","v":1.3542176352395865},{"$f":"'6. UD1 Assumptions'!P392","v":274.10833291087175},{"$f":"'6. UD1 Assumptions'!R392","v":15.573},{"$f":"'6. UD1 Assumptions'!T392","v":0.18939},{"$f":"UD1_Sce4WTE!M44","v":5.8877102498633676},{"$f":"UD1_Sce4WTE!Y44","v":56.426612252314989},{"$f":"UD1_Sce4WTE!AK44","v":2.6547559579476356},{"$f":"UD1_Sce4WTE!AW44","v":1.3279582387483068E-2},{"$f":"UD1_Sce4WTE!BI44","v":0.34035332794200462},{"$f":"UD1_Sce4WTE!BU44","v":9.2620232264680271E-4},{"$f":"UD1_Sce4WTE!CG44","v":0.11302808542796028},{"$f":"UD1_Sce4WTE!CS44","v":1.4802346791708649E-3},{"$f":"UD1_Sce4WTE!CW44","v":65.43814589288526},{"$f":"UD1_Sce4WTE!CY44","v":1635.9536473221315},{"$f":"UD1_Sce4WTE!DE44","v":18.308},{"$f":"UD1_Sce4WTE!DH44","v":47.13014589288526},{"$f":"UD1_Sce4WTE!DJ44","v":47.128665658206096},{"$f":"UD1_Sce4WTE!DM44","v":1178.2536473221314},{"$f":"UD1_Sce4WTE!DO44","v":1178.2166414551523},null,2065.1630183891575,-0.39800954059683136,1405.7808495414597,0,1288.5922661281695,0.39800954059705873,2040.2256057725069,0.3980095405972861,1178.6146509957496,-0.3980095405972861,null,2038,2064.7650088485607,1405.7808495414597,1288.1942565875725,2039.8275962319096,1178.2166414551523]
[2039,{"$f":"'6. UD1 Assumptions'!D45","v":1.140226},{"$f":"'6. UD1 Assumptions'!F45","v":599.7179471275515},{"$f":"'6. UD1 Assumptions'!H45","v":683.81399598145947},{"$f":"'6. UD1 Assumptions'!N45","v":464.81399598145947},{"$f":"'6. UD1 Assumptions'!D104","v":0.15},{"$f":"'6. UD1 Assumptions'!F104","v":0.5},{"$f":"'6. UD1 Assumptions'!H104","v":0.11999999999999998},{"$f":"'6. UD1 Assumptions'!J104","v":0.02},{"$f":"'6. UD1 Assumptions'!L104","v":0.05},{"$f":"'6. UD1 Assumptions'!N104","v":3.0000000000000001E-3},{"$f":"'6. UD1 Assumptions'!P104","v":0.157},{"$f":"'6. UD1 Assumptions'!R104","v":2.277373685171287E-2},{"$f":"'6. UD1 Assumptions'!T104","v":2.7696128057188088E-4},{"$f":"'6. UD1 Assumptions'!D279","v":102.57209939721892},{"$f":"'6. UD1 Assumptions'!F279","v":341.90699799072974},{"$f":"'6. UD1 Assumptions'!H279","v":82.057679517775128},{"$f":"'6. UD1 Assumptions'!J279","v":13.67627991962919},{"$f":"'6. UD1 Assumptions'!L279","v":34.190699799072974},{"$f":"'6. UD1 Assumptions'!N279","v":2.0514419879443784},{"$f":"'6. UD1 Assumptions'!P279","v":107.35879736908913},{"$f":"'6. UD1 Assumptions'!R279","v":15.573},{"$f":"'6. UD1 Assumptions'!T279","v":0.18939000000000003},{"$f":"UD1_BAUCH4!M45","v":9.1870307470435737},{"$f":"UD1_BAUCH4!Y45","v":89.09764305347781},{"$f":"UD1_BAUCH4!AK45","v":4.0002801662136447},{"$f":"UD1_BAUCH4!AW45","v":1.9111523466821774E-2},{"$f":"UD1_BAUCH4!BI45","v":0.51285643156585192},{"$f":"UD1_BAUCH4!BU45","v":1.3623800829148226E-3},{"$f":"UD1_BAUCH4!CG45","v":0.11659137625983948},{"$f":"UD1_BAUCH4!CS45","v":1.4708843220083763E-3},{"$f":"UD1_BAUCH4!CW45","v":102.93634656243248},{"$f":"UD1_BAUCH4!CY45","v":2573.408664060812},{"$f":"UD1_BAUCH4!CW45","v":102.93634656243248},{"$f":"UD1_BAUCH4!DH45","v":84.628346562432483},{"$f":"UD1_BAUCH4!DJ45","v":84.626875678110451},{"$f":"UD1_BAUCH4!DM45","v":2115.7086640608122},{"$f":"UD1_BAUCH4!DO45","v":2115.6718919527611},{"$f":"'6. UD1 Assumptions'!Y279","v":102.57209939721892},{"$f":"'6. UD1 Assumptions'!AA279","v":341.90699799072974},{"$f":"'6. UD1 Assumptions'!AC279","v":82.057679517775128},{"$f":"'6. UD1 Assumptions'!AE279","v":13.67627991962919},{"$f":"'6. UD1 Assumptions'!AG279","v":34.190699799072974},{"$f":"'6. UD1 Assumptions'!AI279","v":2.0514419879443784},{"$f":"'6. UD1 Assumptions'!AK279","v":91.596407369089206},{"$f":"'6. UD1 Assumptions'!AM279","v":15.573},{"$f":"'6. UD1 Assumptions'!AO279","v":0.18939},{"$f":"UD1_Sce1LFG!M45","v":9.1870309605077889},{"$f":"UD1_Sce1LFG!Y45","v":89.104167227108405},{"$f":"UD1_Sce1LFG!AK45","v":4.0069720976133762},{"$f":"UD1_Sce1LFG!AW45","v":1.9194040233567543E-2},{"$f":"UD1_Sce1LFG!BI45","v":0.51371437148889443},{"$f":"UD1_Sce1LFG!BU45","v":1.3663502923847112E-3},{"$f":"UD1_Sce1LFG!CG45","v":0.11659137625983948},{"$f":"UD1_Sce1LFG!CS45","v":1.4708843220083763E-3},{"$f":"UD1_Sce1LFG!CW45","v":102.95050730782626},{"$f":"UD1_Sce1LFG!CY45","v":2573.7626826956566},{"$f":"UD1_Sce1LFG!DE45","v":45.971768326341206},{"$f":"UD1_Sce1LFG!DH45","v":56.978738981485051},{"$f":"UD1_Sce1LFG!DJ45","v":56.977268097163048},{"$f":"UD1_Sce1LFG!DM45","v":1424.4684745371262},{"$f":"UD1_Sce1LFG!DO45","v":1424.4317024290763},{"$f":"'6. UD1 Assumptions'!D336","v":62.568980632303528},{"$f":"'6. UD1 Assumptions'!F336","v":208.56326877434509},{"$f":"'6. UD1 Assumptions'!H336","v":50.055184505842817},{"$f":"'6. UD1 Assumptions'!J336","v":13.67627991962919},{"$f":"'6. UD1 Assumptions'!L336","v":34.190699799072974},{"$f":"'6. UD1 Assumptions'!N336","v":2.0514419879443784},{"$f":"'6. UD1 Assumptions'!P336","v":296.94575036232152},{"$f":"'6. UD1 Assumptions'!R336","v":15.573},{"$f":"'6. UD1 Assumptions'!T336","v":0.18939000000000003},{"$f":"UD1_Sce2Comp!M45","v":5.8793589525814705},{"$f":"UD1_Sce2Comp!Y45","v":60.481824175306613},{"$f":"UD1_Sce2Comp!AK45","v":2.9943412481618652},{"$f":"UD1_Sce2Comp!AW45","v":1.9111523466821774E-2},{"$f":"UD1_Sce2Comp!BI45","v":0.51285643156585192},{"$f":"UD1_Sce2Comp!BU45","v":1.3623800829148226E-3},{"$f":"UD1_Sce2Comp!CG45","v":0.11659137625983948},{"$f":"UD1_Sce2Comp!CS45","v":1.4708843220083763E-3},{"$f":"UD1_Sce2Comp!CW45","v":70.006916971747387},{"$f":"UD1_Sce2Comp!CY45","v":1750.1729242936847},{"$f":"UD1_Sce2Comp!DE45","v":18.308},{"$f":"UD1_Sce2Comp!DH45","v":51.698916971747387},{"$f":"UD1_Sce2Comp!DJ45","v":51.697446087425369},{"$f":"UD1_Sce2Comp!DM45","v":1292.4729242936846},{"$f":"UD1_Sce2Comp!DO45","v":1292.4361521856342},{"$f":"'6. UD1 Assumptions'!Y336","v":102.57209939721892},{"$f":"'6. UD1 Assumptions'!AA336","v":341.90699799072974},{"$f":"'6. UD1 Assumptions'!AC336","v":51.696338096198325},{"$f":"'6. UD1 Assumptions'!AE336","v":13.67627991962919},{"$f":"'6. UD1 Assumptions'!AG336","v":21.540140873415968},{"$f":"'6. UD1 Assumptions'!AI336","v":2.0514419879443784},{"$f":"'6. UD1 Assumptions'!AK336","v":134.608307716323},{"$f":"'6. UD1 Assumptions'!AM336","v":15.573},{"$f":"'6. UD1 Assumptions'!AO336","v":0.18939000000000003},{"$f":"UD1_Sce3Recycle!M45","v":9.1870307470435737},{"$f":"UD1_Sce3Recycle!Y45","v":89.09764305347781},{"$f":"UD1_Sce3Recycle!AK45","v":3.0486405639140561},{"$f":"UD1_Sce3Recycle!AW45","v":1.9111523466821774E-2},{"$f":"UD1_Sce3Recycle!BI45","v":0.3908513543479557},{"$f":"UD1_Sce3Recycle!BU45","v":1.3623800829148226E-3},{"$f":"UD1_Sce3Recycle!CG45","v":0.11659137625983948},{"$f":"UD1_Sce3Recycle!CS45","v":1.4708843220083763E-3},{"$f":"UD1_Sce3Recycle!CW45","v":101.86270188291499},{"$f":"UD1_Sce3Recycle!CY45","v":2546.5675470728747},{"$f":"UD1_Sce3Recycle!DE45","v":18.308},{"$f":"UD1_Sce3Recycle!DH45","v":83.554701882914998},{"$f":"UD1_Sce3Recycle!DJ45","v":83.553230998592966},{"$f":"UD1_Sce3Recycle!DM45","v":2088.8675470728749},{"$f":"UD1_Sce3Recycle!DO45","v":2088.8307749648243},{"$f":"'6. UD1 Assumptions'!D393","v":69.722099397218912},{"$f":"'6. UD1 Assumptions'!F393","v":232.40699799072974},{"$f":"'6. UD1 Assumptions'!H393","v":55.777679517775134},{"$f":"'6. UD1 Assumptions'!J393","v":9.296279919629189},{"$f":"'6. UD1 Assumptions'!L393","v":23.240699799072978},{"$f":"'6. UD1 Assumptions'!N393","v":1.3944419879443786},{"$f":"'6. UD1 Assumptions'!P393","v":276.21340736908917},{"$f":"'6. UD1 Assumptions'!R393","v":15.573},{"$f":"'6. UD1 Assumptions'!T393","v":0.18939000000000003},{"$f":"UD1_Sce4WTE!M45","v":6.0673276420396007},{"$f":"UD1_Sce4WTE!Y45","v":57.979028733310606},{"$f":"UD1_Sce4WTE!AK45","v":2.7133171000186964},{"$f":"UD1_Sce4WTE!AW45","v":1.3599132543337708E-2},{"$f":"UD1_Sce4WTE!BI45","v":0.34786116666906369},{"$f":"UD1_Sce4WTE!BU45","v":9.4707687576445947E-4},{"$f":"UD1_Sce4WTE!CG45","v":0.11659137625983948},{"$f":"UD1_Sce4WTE!CS45","v":1.4708843220083763E-3},{"$f":"UD1_Sce4WTE!CW45","v":67.240143112038908},{"$f":"UD1_Sce4WTE!CY45","v":1681.0035778009726},{"$f":"UD1_Sce4WTE!DE45","v":18.308},{"$f":"UD1_Sce4WTE!DH45","v":48.932143112038908},{"$f":"UD1_Sce4WTE!DJ45","v":48.930672227716904},{"$f":"UD1_Sce4WTE!DM45","v":1223.3035778009728},{"$f":"UD1_Sce4WTE!DO45","v":1223.2668056929226},null,2116.0259105876066,-0.35401863484548812,1424.4317024290763,0,1292.7901708204795,0.35401863484526075,2089.1847935996693,0.35401863484503338,1223.6208243277679,-0.35401863484526075,null,2039,2115.6718919527611,1424.4317024290763,1292.4361521856342,2088.8307749648243,1223.2668056929226]
[2040,{"$f":"'6. UD1 Assumptions'!D46","v":1.1304187999999999},{"$f":"'6. UD1 Assumptions'!F46","v":617.01935238611452},{"$f":"'6. UD1 Assumptions'!H46","v":697.49027590108869},{"$f":"'6. UD1 Assumptions'!N46","v":478.49027590108869},{"$f":"'6. UD1 Assumptions'!D105","v":0.15},{"$f":"'6. UD1 Assumptions'!F105","v":0.5},{"$f":"'6. UD1 Assumptions'!H105","v":0.12},{"$f":"'6. UD1 Assumptions'!J105","v":0.02},{"$f":"'6. UD1 Assumptions'!L105","v":4.9999999999999996E-2},{"$f":"'6. UD1 Assumptions'!N105","v":3.0000000000000001E-3},{"$f":"'6. UD1 Assumptions'!P105","v":0.157},{"$f":"'6. UD1 Assumptions'!R105","v":2.2327192991875362E-2},{"$f":"'6. UD1 Assumptions'!T105","v":2.7153066722733417E-4},{"$f":"'6. UD1 Assumptions'!D280","v":104.62354138516331},{"$f":"'6. UD1 Assumptions'!F280","v":348.74513795054435},{"$f":"'6. UD1 Assumptions'!H280","v":83.698833108130643},{"$f":"'6. UD1 Assumptions'!J280","v":13.949805518021774},{"$f":"'6. UD1 Assumptions'!L280","v":34.874513795054433},{"$f":"'6. UD1 Assumptions'!N280","v":2.092470827703266},{"$f":"'6. UD1 Assumptions'!P280","v":109.50597331647093},{"$f":"'6. UD1 Assumptions'!R280","v":15.573},{"$f":"'6. UD1 Assumptions'!T280","v":0.18939},{"$f":"UD1_BAUCH4!M46","v":9.3707675489828652},{"$f":"UD1_BAUCH4!Y46","v":90.88346209781345},{"$f":"UD1_BAUCH4!AK46","v":4.0904309117425566},{"$f":"UD1_BAUCH4!AW46","v":1.963016545994831E-2},{"$f":"UD1_BAUCH4!BI46","v":0.52441421945417388},{"$f":"UD1_BAUCH4!BU46","v":1.3959860285777483E-3},{"$f":"UD1_BAUCH4!CG46","v":0.12004935593237104},{"$f":"UD1_BAUCH4!CS46","v":1.4629957546477747E-3},{"$f":"UD1_BAUCH4!CW46","v":105.01161328116859},{"$f":"UD1_BAUCH4!CY46","v":2625.2903320292148},{"$f":"UD1_BAUCH4!CW46","v":105.01161328116859},{"$f":"UD1_BAUCH4!DH46","v":86.7036132811686},{"$f":"UD1_BAUCH4!DJ46","v":86.70215028541395},{"$f":"UD1_BAUCH4!DM46","v":2167.590332029215},{"$f":"UD1_BAUCH4!DO46","v":2167.5537571353489},{"$f":"'6. UD1 Assumptions'!Y280","v":104.62354138516331},{"$f":"'6. UD1 Assumptions'!AA280","v":348.74513795054435},{"$f":"'6. UD1 Assumptions'!AC280","v":83.698833108130643},{"$f":"'6. UD1 Assumptions'!AE280","v":13.949805518021774},{"$f":"'6. UD1 Assumptions'!AG280","v":34.874513795054433},{"$f":"'6. UD1 Assumptions'!AI280","v":2.092470827703266},{"$f":"'6. UD1 Assumptions'!AK280","v":93.743583316471017},{"$f":"'6. UD1 Assumptions'!AM280","v":15.573},{"$f":"'6. UD1 Assumptions'!AO280","v":0.18939},{"$f":"UD1_Sce1LFG!M46","v":9.3707676920722065},{"$f":"UD1_Sce1LFG!Y46","v":90.888966313562918},{"$f":"UD1_Sce1LFG!AK46","v":4.0966704272229002},{"$f":"UD1_Sce1LFG!AW46","v":1.9709844096850088E-2},{"$f":"UD1_Sce1LFG!BI46","v":0.5252141573362693},{"$f":"UD1_Sce1LFG!BU46","v":1.3997626086469377E-3},{"$f":"UD1_Sce1LFG!CG46","v":0.12004935593237104},{"$f":"UD1_Sce1LFG!CS46","v":1.4629957546477747E-3},{"$f":"UD1_Sce1LFG!CW46","v":105.0242405485868},{"$f":"UD1_Sce1LFG!CY46","v":2625.6060137146701},{"$f":"UD1_Sce1LFG!DE46","v":47.260249898774475},{"$f":"UD1_Sce1LFG!DH46","v":57.763990649812328},{"$f":"UD1_Sce1LFG!DJ46","v":57.762527654057692},{"$f":"UD1_Sce1LFG!DM46","v":1444.0997662453083},{"$f":"UD1_Sce1LFG!DO46","v":1444.0631913514424},{"$f":"'6. UD1 Assumptions'!D337","v":62.774124831097971},{"$f":"'6. UD1 Assumptions'!F337","v":209.24708277032656},{"$f":"'6. UD1 Assumptions'!H337","v":50.219299864878373},{"$f":"'6. UD1 Assumptions'!J337","v":13.949805518021774},{"$f":"'6. UD1 Assumptions'!L337","v":34.874513795054433},{"$f":"'6. UD1 Assumptions'!N337","v":2.092470827703266},{"$f":"'6. UD1 Assumptions'!P337","v":308.57058829400631},{"$f":"'6. UD1 Assumptions'!R337","v":15.573},{"$f":"'6. UD1 Assumptions'!T337","v":0.18939},{"$f":"UD1_Sce2Comp!M46","v":5.9006873359276657},{"$f":"UD1_Sce2Comp!Y46","v":60.612485501552698},{"$f":"UD1_Sce2Comp!AK46","v":3.0118678626678816},{"$f":"UD1_Sce2Comp!AW46","v":1.963016545994831E-2},{"$f":"UD1_Sce2Comp!BI46","v":0.52441421945417388},{"$f":"UD1_Sce2Comp!BU46","v":1.3959860285777483E-3},{"$f":"UD1_Sce2Comp!CG46","v":0.12004935593237104},{"$f":"UD1_Sce2Comp!CS46","v":1.4629957546477747E-3},{"$f":"UD1_Sce2Comp!CW46","v":70.191993422777969},{"$f":"UD1_Sce2Comp!CY46","v":1754.7998355694492},{"$f":"UD1_Sce2Comp!DE46","v":18.308},{"$f":"UD1_Sce2Comp!DH46","v":51.883993422777969},{"$f":"UD1_Sce2Comp!DJ46","v":51.882530427023319},{"$f":"UD1_Sce2Comp!DM46","v":1297.0998355694492},{"$f":"UD1_Sce2Comp!DO46","v":1297.063260675583},{"$f":"'6. UD1 Assumptions'!Y337","v":104.62354138516331},{"$f":"'6. UD1 Assumptions'!AA337","v":348.74513795054435},{"$f":"'6. UD1 Assumptions'!AC337","v":51.893276527040982},{"$f":"'6. UD1 Assumptions'!AE337","v":13.949805518021774},{"$f":"'6. UD1 Assumptions'!AG337","v":21.622198552933746},{"$f":"'6. UD1 Assumptions'!AI337","v":2.092470827703266},{"$f":"'6. UD1 Assumptions'!AK337","v":138.80145513968137},{"$f":"'6. UD1 Assumptions'!AM337","v":15.573},{"$f":"'6. UD1 Assumptions'!AO337","v":0.18939},{"$f":"UD1_Sce3Recycle!M46","v":9.3707675489828652},{"$f":"UD1_Sce3Recycle!Y46","v":90.88346209781345},{"$f":"UD1_Sce3Recycle!AK46","v":3.0697080972377986},{"$f":"UD1_Sce3Recycle!AW46","v":1.963016545994831E-2},{"$f":"UD1_Sce3Recycle!BI46","v":0.3935523201586919},{"$f":"UD1_Sce3Recycle!BU46","v":1.3959860285777483E-3},{"$f":"UD1_Sce3Recycle!CG46","v":0.12004935593237104},{"$f":"UD1_Sce3Recycle!CS46","v":1.4629957546477747E-3},{"$f":"UD1_Sce3Recycle!CW46","v":103.86002856736836},{"$f":"UD1_Sce3Recycle!CY46","v":2596.5007141842088},{"$f":"UD1_Sce3Recycle!DE46","v":18.308},{"$f":"UD1_Sce3Recycle!DH46","v":85.552028567368353},{"$f":"UD1_Sce3Recycle!DJ46","v":85.550565571613703},{"$f":"UD1_Sce3Recycle!DM46","v":2138.800714184209},{"$f":"UD1_Sce3Recycle!DO46","v":2138.7641392903424},{"$f":"'6. UD1 Assumptions'!D394","v":71.773541385163298},{"$f":"'6. UD1 Assumptions'!F394","v":239.24513795054438},{"$f":"'6. UD1 Assumptions'!H394","v":57.418833108130634},{"$f":"'6. UD1 Assumptions'!J394","v":9.5698055180217736},{"$f":"'6. UD1 Assumptions'!L394","v":23.924513795054438},{"$f":"'6. UD1 Assumptions'!N394","v":1.4354708277032662},{"$f":"'6. UD1 Assumptions'!P394","v":278.36058331647092},{"$f":"'6. UD1 Assumptions'!R394","v":15.573},{"$f":"'6. UD1 Assumptions'!T394","v":0.18939},{"$f":"UD1_Sce4WTE!M46","v":6.2507193036847939},{"$f":"UD1_Sce4WTE!Y46","v":59.596883495343349},{"$f":"UD1_Sce4WTE!AK46","v":2.7749896255385176},{"$f":"UD1_Sce4WTE!AW46","v":1.39307502357234E-2},{"$f":"UD1_Sce4WTE!BI46","v":0.35576790071006648},{"$f":"UD1_Sce4WTE!BU46","v":9.688951297437767E-4},{"$f":"UD1_Sce4WTE!CG46","v":0.12004935593237104},{"$f":"UD1_Sce4WTE!CS46","v":1.4629957546477747E-3},{"$f":"UD1_Sce4WTE!CW46","v":69.114772322329216},{"$f":"UD1_Sce4WTE!CY46","v":1727.8693080582304},{"$f":"UD1_Sce4WTE!DE46","v":18.308},{"$f":"UD1_Sce4WTE!DH46","v":50.806772322329216},{"$f":"UD1_Sce4WTE!DJ46","v":50.805309326574566},{"$f":"UD1_Sce4WTE!DM46","v":1270.1693080582304},{"$f":"UD1_Sce4WTE!DO46","v":1270.1327331643643},null,2167.8694388208041,-0.31568168545527442,1444.0631913514424,0,1297.3789423610392,0.31568168545618391,2139.0798209757982,0.31568168545572917,1270.4484148498204,-0.31568168545618391,null,2040,2167.5537571353489,1444.0631913514424,1297.063260675583,2138.7641392903424,1270.1327331643643]
[2041,{"$f":"'6. UD1 Assumptions'!D47","v":1.1206116000000002},{"$f":"'6. UD1 Assumptions'!F47","v":634.86767531150883},{"$f":"'6. UD1 Assumptions'!H47","v":711.44008141911047},{"$f":"'6. UD1 Assumptions'!N47","v":492.44008141911047},{"$f":"'6. UD1 Assumptions'!D106","v":0.15},{"$f":"'6. UD1 Assumptions'!F106","v":0.5},{"$f":"'6. UD1 Assumptions'!H106","v":0.12000000000000001},{"$f":"'6. UD1 Assumptions'!J106","v":0.02},{"$f":"'6. UD1 Assumptions'!L106","v":4.9999999999999996E-2},{"$f":"'6. UD1 Assumptions'!N106","v":3.0000000000000001E-3},{"$f":"'6. UD1 Assumptions'!P106","v":0.157},{"$f":"'6. UD1 Assumptions'!R106","v":2.1889404893995452E-2},{"$f":"'6. UD1 Assumptions'!T106","v":2.6620653649738645E-4},{"$f":"'6. UD1 Assumptions'!D281","v":106.71601221286657},{"$f":"'6. UD1 Assumptions'!F281","v":355.72004070955524},{"$f":"'6. UD1 Assumptions'!H281","v":85.372809770293259},{"$f":"'6. UD1 Assumptions'!J281","v":14.228801628382209},{"$f":"'6. UD1 Assumptions'!L281","v":35.572004070955522},{"$f":"'6. UD1 Assumptions'!N281","v":2.1343202442573315},{"$f":"'6. UD1 Assumptions'!P281","v":111.69609278280035},{"$f":"'6. UD1 Assumptions'!R281","v":15.572999999999999},{"$f":"'6. UD1 Assumptions'!T281","v":0.18939000000000003},{"$f":"UD1_BAUCH4!M47","v":9.5581803440311255},{"$f":"UD1_BAUCH4!Y47","v":92.704393102565817},{"$f":"UD1_BAUCH4!AK47","v":4.1816987978710802},{"$f":"UD1_BAUCH4!AW47","v":2.0154488475358945E-2},{"$f":"UD1_BAUCH4!BI47","v":0.53611523049629239},{"$f":"UD1_BAUCH4!BU47","v":1.4299539930576045E-3},{"$f":"UD1_BAUCH4!CG47","v":0.1234051368606808},{"$f":"UD1_BAUCH4!CS47","v":1.4563404479122845E-3},{"$f":"UD1_BAUCH4!CW47","v":107.12683339474133},{"$f":"UD1_BAUCH4!CY47","v":2678.1708348685333},{"$f":"UD1_BAUCH4!CW47","v":107.12683339474133},{"$f":"UD1_BAUCH4!DH47","v":88.818833394741318},{"$f":"UD1_BAUCH4!DJ47","v":88.817377054293416},{"$f":"UD1_BAUCH4!DM47","v":2220.4708348685331},{"$f":"UD1_BAUCH4!DO47","v":2220.4344263573353},{"$f":"'6. UD1 Assumptions'!Y281","v":106.71601221286657},{"$f":"'6. UD1 Assumptions'!AA281","v":355.72004070955524},{"$f":"'6. UD1 Assumptions'!AC281","v":85.372809770293259},{"$f":"'6. UD1 Assumptions'!AE281","v":14.228801628382209},{"$f":"'6. UD1 Assumptions'!AG281","v":35.572004070955522},{"$f":"'6. UD1 Assumptions'!AI281","v":2.1343202442573315},{"$f":"'6. UD1 Assumptions'!AK281","v":95.93370278280031},{"$f":"'6. UD1 Assumptions'!AM281","v":15.573},{"$f":"'6. UD1 Assumptions'!AO281","v":0.18939},{"$f":"UD1_Sce1LFG!M47","v":9.5581804399467778},{"$f":"UD1_Sce1LFG!Y47","v":92.709036815736596},{"$f":"UD1_Sce1LFG!AK47","v":4.1875164835441598},{"$f":"UD1_Sce1LFG!AW47","v":2.023142659871132E-2},{"$f":"UD1_Sce1LFG!BI47","v":0.53686108763386664},{"$f":"UD1_Sce1LFG!BU47","v":1.4335463871434006E-3},{"$f":"UD1_Sce1LFG!CG47","v":0.1234051368606808},{"$f":"UD1_Sce1LFG!CS47","v":1.4563404479122845E-3},{"$f":"UD1_Sce1LFG!CW47","v":107.13812127715585},{"$f":"UD1_Sce1LFG!CY47","v":2678.4530319288961},{"$f":"UD1_Sce1LFG!DE47","v":48.940372295015798},{"$f":"UD1_Sce1LFG!DH47","v":58.197748982140048},{"$f":"UD1_Sce1LFG!DJ47","v":58.196292641692146},{"$f":"UD1_Sce1LFG!DM47","v":1454.9437245535012},{"$f":"UD1_Sce1LFG!DO47","v":1454.9073160423036},{"$f":"'6. UD1 Assumptions'!D338","v":62.962447205591261},{"$f":"'6. UD1 Assumptions'!F338","v":209.87482401863753},{"$f":"'6. UD1 Assumptions'!H338","v":50.369957764473},{"$f":"'6. UD1 Assumptions'!J338","v":14.228801628382209},{"$f":"'6. UD1 Assumptions'!L338","v":35.572004070955522},{"$f":"'6. UD1 Assumptions'!N338","v":2.1343202442573315},{"$f":"'6. UD1 Assumptions'!P338","v":320.53533648681366},{"$f":"'6. UD1 Assumptions'!R338","v":15.572999999999999},{"$f":"'6. UD1 Assumptions'!T338","v":0.18939000000000003},{"$f":"UD1_Sce2Comp!M47","v":5.9214092121855391},{"$f":"UD1_Sce2Comp!Y47","v":60.754149696220196},{"$f":"UD1_Sce2Comp!AK47","v":3.0289307585309104},{"$f":"UD1_Sce2Comp!AW47","v":2.0154488475358945E-2},{"$f":"UD1_Sce2Comp!BI47","v":0.53611523049629239},{"$f":"UD1_Sce2Comp!BU47","v":1.4299539930576045E-3},{"$f":"UD1_Sce2Comp!CG47","v":0.1234051368606808},{"$f":"UD1_Sce2Comp!CS47","v":1.4563404479122845E-3},{"$f":"UD1_Sce2Comp!CW47","v":70.387050817209939},{"$f":"UD1_Sce2Comp!CY47","v":1759.6762704302485},{"$f":"UD1_Sce2Comp!DE47","v":18.308},{"$f":"UD1_Sce2Comp!DH47","v":52.079050817209939},{"$f":"UD1_Sce2Comp!DJ47","v":52.077594476762037},{"$f":"UD1_Sce2Comp!DM47","v":1301.9762704302484},{"$f":"UD1_Sce2Comp!DO47","v":1301.9398619190508},{"$f":"'6. UD1 Assumptions'!Y338","v":106.71601221286657},{"$f":"'6. UD1 Assumptions'!AA338","v":355.72004070955524},{"$f":"'6. UD1 Assumptions'!AC338","v":52.077413959878875},{"$f":"'6. UD1 Assumptions'!AE338","v":14.228801628382209},{"$f":"'6. UD1 Assumptions'!AG338","v":21.698922483282864},{"$f":"'6. UD1 Assumptions'!AI338","v":2.1343202442573315},{"$f":"'6. UD1 Assumptions'!AK338","v":143.10218018088733},{"$f":"'6. UD1 Assumptions'!AM338","v":15.572999999999999},{"$f":"'6. UD1 Assumptions'!AO338","v":0.18939000000000003},{"$f":"UD1_Sce3Recycle!M47","v":9.5581803440311255},{"$f":"UD1_Sce3Recycle!Y47","v":92.704393102565817},{"$f":"UD1_Sce3Recycle!AK47","v":3.0902167616860123},{"$f":"UD1_Sce3Recycle!AW47","v":2.0154488475358945E-2},{"$f":"UD1_Sce3Recycle!BI47","v":0.39618163611359108},{"$f":"UD1_Sce3Recycle!BU47","v":1.4299539930576045E-3},{"$f":"UD1_Sce3Recycle!CG47","v":0.1234051368606808},{"$f":"UD1_Sce3Recycle!CS47","v":1.4563404479122845E-3},{"$f":"UD1_Sce3Recycle!CW47","v":105.89541776417356},{"$f":"UD1_Sce3Recycle!CY47","v":2647.3854441043391},{"$f":"UD1_Sce3Recycle!DE47","v":18.308},{"$f":"UD1_Sce3Recycle!DH47","v":87.587417764173551},{"$f":"UD1_Sce3Recycle!DJ47","v":87.585961423725649},{"$f":"UD1_Sce3Recycle!DM47","v":2189.6854441043388},{"$f":"UD1_Sce3Recycle!DO47","v":2189.6490355931414},{"$f":"'6. UD1 Assumptions'!D395","v":73.866012212866565},{"$f":"'6. UD1 Assumptions'!F395","v":246.22004070955524},{"$f":"'6. UD1 Assumptions'!H395","v":59.092809770293258},{"$f":"'6. UD1 Assumptions'!J395","v":9.8488016283822102},{"$f":"'6. UD1 Assumptions'!L395","v":24.622004070955526},{"$f":"'6. UD1 Assumptions'!N395","v":1.4773202442573314},{"$f":"'6. UD1 Assumptions'!P395","v":280.55070278280039},{"$f":"'6. UD1 Assumptions'!R395","v":15.572999999999999},{"$f":"'6. UD1 Assumptions'!T395","v":0.18939000000000003},{"$f":"UD1_Sce4WTE!M47","v":6.437900744275229},{"$f":"UD1_Sce4WTE!Y47","v":61.276108944671911},{"$f":"UD1_Sce4WTE!AK47","v":2.8397045953286431},{"$f":"UD1_Sce4WTE!AW47","v":1.4274481573366891E-2},{"$f":"UD1_Sce4WTE!BI47","v":0.36406469170880046},{"$f":"UD1_Sce4WTE!BU47","v":9.9165029504724202E-4},{"$f":"UD1_Sce4WTE!CG47","v":0.1234051368606808},{"$f":"UD1_Sce4WTE!CS47","v":1.4563404479122845E-3},{"$f":"UD1_Sce4WTE!CW47","v":71.057906585161589},{"$f":"UD1_Sce4WTE!CY47","v":1776.4476646290398},{"$f":"UD1_Sce4WTE!DE47","v":18.308},{"$f":"UD1_Sce4WTE!DH47","v":52.74990658516159},{"$f":"UD1_Sce4WTE!DJ47","v":52.748450244713673},{"$f":"UD1_Sce4WTE!DM47","v":1318.7476646290397},{"$f":"UD1_Sce4WTE!DO47","v":1318.7112561178419},null,2220.7166234176989,-0.28219706036361458,1454.9073160423036,0,1302.2220589794147,0.28219706036384196,2189.9312326535037,0.28219706036225034,1318.993453178206,-0.28219706036406933,null,2041,2220.4344263573353,1454.9073160423036,1301.9398619190508,2189.6490355931414,1318.7112561178419]
[2042,{"$f":"'6. UD1 Assumptions'!D48","v":1.1108044000000001},{"$f":"'6. UD1 Assumptions'!F48","v":653.28232679623216},{"$f":"'6. UD1 Assumptions'!H48","v":725.66888304749261},{"$f":"'6. UD1 Assumptions'!N48","v":506.66888304749261},{"$f":"'6. UD1 Assumptions'!D107","v":0.15},{"$f":"'6. UD1 Assumptions'!F107","v":0.5},{"$f":"'6. UD1 Assumptions'!H107","v":0.12},{"$f":"'6. UD1 Assumptions'!J107","v":0.02},{"$f":"'6. UD1 Assumptions'!L107","v":0.05},{"$f":"'6. UD1 Assumptions'!N107","v":3.0000000000000001E-3},{"$f":"'6. UD1 Assumptions'!P107","v":0.157},{"$f":"'6. UD1 Assumptions'!R107","v":2.1460200876466131E-2},{"$f":"'6. UD1 Assumptions'!T107","v":2.6098680048763375E-4},{"$f":"'6. UD1 Assumptions'!D282","v":108.85033245712388},{"$f":"'6. UD1 Assumptions'!F282","v":362.83444152374631},{"$f":"'6. UD1 Assumptions'!H282","v":87.080265965699112},{"$f":"'6. UD1 Assumptions'!J282","v":14.513377660949853},{"$f":"'6. UD1 Assumptions'!L282","v":36.283444152374635},{"$f":"'6. UD1 Assumptions'!N282","v":2.177006649142478},{"$f":"'6. UD1 Assumptions'!P282","v":113.93001463845634},{"$f":"'6. UD1 Assumptions'!R282","v":15.572999999999999},{"$f":"'6. UD1 Assumptions'!T282","v":0.18938999999999998},{"$f":"UD1_BAUCH4!M48","v":9.7493422376196968},{"$f":"UD1_BAUCH4!Y48","v":94.561232799128277},{"$f":"UD1_BAUCH4!AK48","v":4.2741525367533963},{"$f":"UD1_BAUCH4!AW48","v":2.0684767506611967E-2},{"$f":"UD1_BAUCH4!BI48","v":0.54796827394274317},{"$f":"UD1_BAUCH4!BU48","v":1.4643063404908897E-3},{"$f":"UD1_BAUCH4!CG48","v":0.12666173947412629},{"$f":"UD1_BAUCH4!CS48","v":1.4507255997758942E-3},{"$f":"UD1_BAUCH4!CW48","v":109.28295738636513},{"$f":"UD1_BAUCH4!CY48","v":2732.0739346591281},{"$f":"UD1_BAUCH4!CW48","v":109.28295738636513},{"$f":"UD1_BAUCH4!DH48","v":90.974957386365134},{"$f":"UD1_BAUCH4!DJ48","v":90.973506660765338},{"$f":"UD1_BAUCH4!DM48","v":2274.3739346591283},{"$f":"UD1_BAUCH4!DO48","v":2274.3376665191336},{"$f":"'6. UD1 Assumptions'!Y282","v":108.85033245712388},{"$f":"'6. UD1 Assumptions'!AA282","v":362.83444152374631},{"$f":"'6. UD1 Assumptions'!AC282","v":87.080265965699112},{"$f":"'6. UD1 Assumptions'!AE282","v":14.513377660949853},{"$f":"'6. UD1 Assumptions'!AG282","v":36.283444152374635},{"$f":"'6. UD1 Assumptions'!AI282","v":2.177006649142478},{"$f":"'6. UD1 Assumptions'!AK282","v":98.167624638456346},{"$f":"'6. UD1 Assumptions'!AM282","v":15.573},{"$f":"'6. UD1 Assumptions'!AO282","v":0.18939},{"$f":"UD1_Sce1LFG!M48","v":9.7493423019138827},{"$f":"UD1_Sce1LFG!Y48","v":94.565150536548828},{"$f":"UD1_Sce1LFG!AK48","v":4.279576910921131},{"$f":"UD1_Sce1LFG!AW48","v":2.0759059375237709E-2},{"$f":"UD1_Sce1LFG!BI48","v":0.54866370652835017},{"$f":"UD1_Sce1LFG!BU48","v":1.4677235314497013E-3},{"$f":"UD1_Sce1LFG!CG48","v":0.12666173947412629},{"$f":"UD1_Sce1LFG!CS48","v":1.4507255997758942E-3},{"$f":"UD1_Sce1LFG!CW48","v":109.29307270389279},{"$f":"UD1_Sce1LFG!CY48","v":2732.3268175973199},{"$f":"UD1_Sce1LFG!DE48","v":50.620494691257122},{"$f":"UD1_Sce1LFG!DH48","v":58.672578012635668},{"$f":"UD1_Sce1LFG!DJ48","v":58.671127287035887},{"$f":"UD1_Sce1LFG!DM48","v":1466.8144503158917},{"$f":"UD1_Sce1LFG!DO48","v":1466.7781821758972},{"$f":"'6. UD1 Assumptions'!D339","v":63.133192825131836},{"$f":"'6. UD1 Assumptions'!F339","v":210.44397608377281},{"$f":"'6. UD1 Assumptions'!H339","v":50.506554260105474},{"$f":"'6. UD1 Assumptions'!J339","v":14.513377660949853},{"$f":"'6. UD1 Assumptions'!L339","v":36.283444152374635},{"$f":"'6. UD1 Assumptions'!N339","v":2.177006649142478},{"$f":"'6. UD1 Assumptions'!P339","v":332.84894141601558},{"$f":"'6. UD1 Assumptions'!R339","v":15.572999999999999},{"$f":"'6. UD1 Assumptions'!T339","v":0.18938999999999998},{"$f":"UD1_Sce2Comp!M48","v":5.9411976818492374},{"$f":"UD1_Sce2Comp!Y48","v":60.902519377728943},{"$f":"UD1_Sce2Comp!AK48","v":3.045502148514315},{"$f":"UD1_Sce2Comp!AW48","v":2.0684767506611967E-2},{"$f":"UD1_Sce2Comp!BI48","v":0.54796827394274317},{"$f":"UD1_Sce2Comp!BU48","v":1.4643063404908897E-3},{"$f":"UD1_Sce2Comp!CG48","v":0.12666173947412629},{"$f":"UD1_Sce2Comp!CS48","v":1.4507255997758942E-3},{"$f":"UD1_Sce2Comp!CW48","v":70.587449020956242},{"$f":"UD1_Sce2Comp!CY48","v":1764.6862255239062},{"$f":"UD1_Sce2Comp!DE48","v":18.308},{"$f":"UD1_Sce2Comp!DH48","v":52.279449020956243},{"$f":"UD1_Sce2Comp!DJ48","v":52.277998295356461},{"$f":"UD1_Sce2Comp!DM48","v":1306.9862255239061},{"$f":"UD1_Sce2Comp!DO48","v":1306.9499573839116},{"$f":"'6. UD1 Assumptions'!Y339","v":108.85033245712388},{"$f":"'6. UD1 Assumptions'!AA339","v":362.83444152374631},{"$f":"'6. UD1 Assumptions'!AC339","v":52.248159579419458},{"$f":"'6. UD1 Assumptions'!AE339","v":14.513377660949853},{"$f":"'6. UD1 Assumptions'!AG339","v":21.770066491424775},{"$f":"'6. UD1 Assumptions'!AI339","v":2.177006649142478},{"$f":"'6. UD1 Assumptions'!AK339","v":147.51310868568578},{"$f":"'6. UD1 Assumptions'!AM339","v":15.572999999999999},{"$f":"'6. UD1 Assumptions'!AO339","v":0.18938999999999998},{"$f":"UD1_Sce3Recycle!M48","v":9.7493422376196968},{"$f":"UD1_Sce3Recycle!Y48","v":94.561232799128277},{"$f":"UD1_Sce3Recycle!AK48","v":3.1101480875210736},{"$f":"UD1_Sce3Recycle!AW48","v":2.0684767506611967E-2},{"$f":"UD1_Sce3Recycle!BI48","v":0.39873693429757334},{"$f":"UD1_Sce3Recycle!BU48","v":1.4643063404908897E-3},{"$f":"UD1_Sce3Recycle!CG48","v":0.12666173947412629},{"$f":"UD1_Sce3Recycle!CS48","v":1.4507255997758942E-3},{"$f":"UD1_Sce3Recycle!CW48","v":107.96972159748763},{"$f":"UD1_Sce3Recycle!CY48","v":2699.243039937191},{"$f":"UD1_Sce3Recycle!DE48","v":18.308},{"$f":"UD1_Sce3Recycle!DH48","v":89.661721597487627},{"$f":"UD1_Sce3Recycle!DJ48","v":89.66027087188786},{"$f":"UD1_Sce3Recycle!DM48","v":2241.5430399371908},{"$f":"UD1_Sce3Recycle!DO48","v":2241.5067717971965},{"$f":"'6. UD1 Assumptions'!D396","v":76.000332457123889},{"$f":"'6. UD1 Assumptions'!F396","v":253.33444152374631},{"$f":"'6. UD1 Assumptions'!H396","v":60.800265965699111},{"$f":"'6. UD1 Assumptions'!J396","v":10.133377660949852},{"$f":"'6. UD1 Assumptions'!L396","v":25.333444152374632},{"$f":"'6. UD1 Assumptions'!N396","v":1.520006649142478},{"$f":"'6. UD1 Assumptions'!P396","v":282.78462463845636},{"$f":"'6. UD1 Assumptions'!R396","v":15.572999999999999},{"$f":"'6. UD1 Assumptions'!T396","v":0.18938999999999998},{"$f":"UD1_Sce4WTE!M48","v":6.6289075563329796},{"$f":"UD1_Sce4WTE!Y48","v":63.013396649807056},{"$f":"UD1_Sce4WTE!AK48","v":2.9074005591165575},{"$f":"UD1_Sce4WTE!AW48","v":1.4630380302436918E-2},{"$f":"UD1_Sce4WTE!BI48","v":0.37274366142519982},{"$f":"UD1_Sce4WTE!BU48","v":1.0153366979729272E-3},{"$f":"UD1_Sce4WTE!CG48","v":0.12666173947412629},{"$f":"UD1_Sce4WTE!CS48","v":1.4507255997758942E-3},{"$f":"UD1_Sce4WTE!CW48","v":73.066206608756104},{"$f":"UD1_Sce4WTE!CY48","v":1826.6551652189025},{"$f":"UD1_Sce4WTE!DE48","v":18.308},{"$f":"UD1_Sce4WTE!DH48","v":54.758206608756105},{"$f":"UD1_Sce4WTE!DJ48","v":54.756755883156323},{"$f":"UD1_Sce4WTE!DM48","v":1368.9551652189027},{"$f":"UD1_Sce4WTE!DO48","v":1368.918897078908},null,2274.5905494573249,-0.25288293819130558,1466.7781821758972,0,1307.2028403221038,0.25288293819221508,2241.7596547353883,0.25288293819176033,1369.1717800171007,-0.25288293819266983,null,2042,2274.3376665191336,1466.7781821758972,1306.9499573839116,2241.5067717971965,1368.918897078908]
[2043,{"$f":"'6. UD1 Assumptions'!D49","v":1.1009972000000001},{"$f":"'6. UD1 Assumptions'!F49","v":672.28350872140504},{"$f":"'6. UD1 Assumptions'!H49","v":740.18226070844264},{"$f":"'6. UD1 Assumptions'!N49","v":521.18226070844264},{"$f":"'6. UD1 Assumptions'!D108","v":0.15},{"$f":"'6. UD1 Assumptions'!F108","v":0.5},{"$f":"'6. UD1 Assumptions'!H108","v":0.12},{"$f":"'6. UD1 Assumptions'!J108","v":0.02},{"$f":"'6. UD1 Assumptions'!L108","v":0.05},{"$f":"'6. UD1 Assumptions'!N108","v":3.0000000000000005E-3},{"$f":"'6. UD1 Assumptions'!P108","v":0.157},{"$f":"'6. UD1 Assumptions'!R108","v":2.1039412623986401E-2},{"$f":"'6. UD1 Assumptions'!T108","v":2.5586941224277815E-4},{"$f":"'6. UD1 Assumptions'!D283","v":111.0273391062664},{"$f":"'6. UD1 Assumptions'!F283","v":370.09113035422132},{"$f":"'6. UD1 Assumptions'!H283","v":88.821871285013117},{"$f":"'6. UD1 Assumptions'!J283","v":14.803645214168853},{"$f":"'6. UD1 Assumptions'!L283","v":37.009113035422132},{"$f":"'6. UD1 Assumptions'!N283","v":2.2205467821253282},{"$f":"'6. UD1 Assumptions'!P283","v":116.2086149312255},{"$f":"'6. UD1 Assumptions'!R283","v":15.573000000000002},{"$f":"'6. UD1 Assumptions'!T283","v":0.18939},{"$f":"UD1_BAUCH4!M49","v":9.9443279339180854},{"$f":"UD1_BAUCH4!Y49","v":96.454779081068978},{"$f":"UD1_BAUCH4!AK49","v":4.3678590799326713},{"$f":"UD1_BAUCH4!AW49","v":2.1221277496775791E-2},{"$f":"UD1_BAUCH4!BI49","v":0.55998193332470148},{"$f":"UD1_BAUCH4!BU49","v":1.4990651447023466E-3},{"$f":"UD1_BAUCH4!CG49","v":0.12982209493488686},{"$f":"UD1_BAUCH4!CS49","v":1.4459885499526902E-3},{"$f":"UD1_BAUCH4!CW49","v":111.48093645437076},{"$f":"UD1_BAUCH4!CY49","v":2787.0234113592692},{"$f":"UD1_BAUCH4!CW49","v":111.48093645437076},{"$f":"UD1_BAUCH4!DH49","v":93.172936454370756},{"$f":"UD1_BAUCH4!DJ49","v":93.171490465820796},{"$f":"UD1_BAUCH4!DM49","v":2329.3234113592689},{"$f":"UD1_BAUCH4!DO49","v":2329.2872616455197},{"$f":"'6. UD1 Assumptions'!Y283","v":111.0273391062664},{"$f":"'6. UD1 Assumptions'!AA283","v":370.09113035422132},{"$f":"'6. UD1 Assumptions'!AC283","v":88.821871285013117},{"$f":"'6. UD1 Assumptions'!AE283","v":14.803645214168853},{"$f":"'6. UD1 Assumptions'!AG283","v":37.009113035422132},{"$f":"'6. UD1 Assumptions'!AI283","v":2.2205467821253282},{"$f":"'6. UD1 Assumptions'!AK283","v":100.4462249312254},{"$f":"'6. UD1 Assumptions'!AM283","v":15.573},{"$f":"'6. UD1 Assumptions'!AO283","v":0.18939},{"$f":"UD1_Sce1LFG!M49","v":9.9443279770157655},{"$f":"UD1_Sce1LFG!Y49","v":96.458084338291386},{"$f":"UD1_Sce1LFG!AK49","v":4.3729167328835246},{"$f":"UD1_Sce1LFG!AW49","v":2.1293014127504704E-2},{"$f":"UD1_Sce1LFG!BI49","v":0.56063035036968278},{"$f":"UD1_Sce1LFG!BU49","v":1.5023156772915056E-3},{"$f":"UD1_Sce1LFG!CG49","v":0.12982209493488686},{"$f":"UD1_Sce1LFG!CS49","v":1.4459885499526902E-3},{"$f":"UD1_Sce1LFG!CW49","v":111.49002281184998},{"$f":"UD1_Sce1LFG!CY49","v":2787.2505702962494},{"$f":"UD1_Sce1LFG!DE49","v":52.300617087498445},{"$f":"UD1_Sce1LFG!DH49","v":59.189405724351538},{"$f":"UD1_Sce1LFG!DJ49","v":59.187959735801591},{"$f":"UD1_Sce1LFG!DM49","v":1479.7351431087884},{"$f":"UD1_Sce1LFG!DO49","v":1479.6989933950397},{"$f":"'6. UD1 Assumptions'!D340","v":63.285583290571829},{"$f":"'6. UD1 Assumptions'!F340","v":210.95194430190608},{"$f":"'6. UD1 Assumptions'!H340","v":50.62846663245746},{"$f":"'6. UD1 Assumptions'!J340","v":14.803645214168853},{"$f":"'6. UD1 Assumptions'!L340","v":37.009113035422132},{"$f":"'6. UD1 Assumptions'!N340","v":2.2205467821253282},{"$f":"'6. UD1 Assumptions'!P340","v":345.52057145179094},{"$f":"'6. UD1 Assumptions'!R340","v":15.573000000000002},{"$f":"'6. UD1 Assumptions'!T340","v":0.18939},{"$f":"UD1_Sce2Comp!M49","v":5.9598099735042087},{"$f":"UD1_Sce2Comp!Y49","v":61.05385333465879},{"$f":"UD1_Sce2Comp!AK49","v":3.0615534699955487},{"$f":"UD1_Sce2Comp!AW49","v":2.1221277496775791E-2},{"$f":"UD1_Sce2Comp!BI49","v":0.55998193332470148},{"$f":"UD1_Sce2Comp!BU49","v":1.4990651447023466E-3},{"$f":"UD1_Sce2Comp!CG49","v":0.12982209493488686},{"$f":"UD1_Sce2Comp!CS49","v":1.4459885499526902E-3},{"$f":"UD1_Sce2Comp!CW49","v":70.789187137609559},{"$f":"UD1_Sce2Comp!CY49","v":1769.729678440239},{"$f":"UD1_Sce2Comp!DE49","v":18.308},{"$f":"UD1_Sce2Comp!DH49","v":52.48118713760956},{"$f":"UD1_Sce2Comp!DJ49","v":52.479741149059613},{"$f":"UD1_Sce2Comp!DM49","v":1312.029678440239},{"$f":"UD1_Sce2Comp!DO49","v":1311.9935287264902},{"$f":"'6. UD1 Assumptions'!Y340","v":111.0273391062664},{"$f":"'6. UD1 Assumptions'!AA340","v":370.09113035422132},{"$f":"'6. UD1 Assumptions'!AC340","v":52.404904058157733},{"$f":"'6. UD1 Assumptions'!AE340","v":14.803645214168853},{"$f":"'6. UD1 Assumptions'!AG340","v":21.835376690899054},{"$f":"'6. UD1 Assumptions'!AI340","v":2.2205467821253282},{"$f":"'6. UD1 Assumptions'!AK340","v":152.03692850260393},{"$f":"'6. UD1 Assumptions'!AM340","v":15.573000000000002},{"$f":"'6. UD1 Assumptions'!AO340","v":0.18939},{"$f":"UD1_Sce3Recycle!M49","v":9.9443279339180854},{"$f":"UD1_Sce3Recycle!Y49","v":96.454779081068978},{"$f":"UD1_Sce3Recycle!AK49","v":3.1294822573940371},{"$f":"UD1_Sce3Recycle!AW49","v":2.1221277496775791E-2},{"$f":"UD1_Sce3Recycle!BI49","v":0.40121567402487635},{"$f":"UD1_Sce3Recycle!BU49","v":1.4990651447023466E-3},{"$f":"UD1_Sce3Recycle!CG49","v":0.12982209493488686},{"$f":"UD1_Sce3Recycle!CS49","v":1.4459885499526902E-3},{"$f":"UD1_Sce3Recycle!CW49","v":110.0837933725323},{"$f":"UD1_Sce3Recycle!CY49","v":2752.0948343133073},{"$f":"UD1_Sce3Recycle!DE49","v":18.308},{"$f":"UD1_Sce3Recycle!DH49","v":91.775793372532291},{"$f":"UD1_Sce3Recycle!DJ49","v":91.774347383982359},{"$f":"UD1_Sce3Recycle!DM49","v":2294.3948343133075},{"$f":"UD1_Sce3Recycle!DO49","v":2294.3586845995592},{"$f":"'6. UD1 Assumptions'!D397","v":78.177339106266388},{"$f":"'6. UD1 Assumptions'!F397","v":260.59113035422132},{"$f":"'6. UD1 Assumptions'!H397","v":62.541871285013123},{"$f":"'6. UD1 Assumptions'!J397","v":10.423645214168854},{"$f":"'6. UD1 Assumptions'!L397","v":26.059113035422129},{"$f":"'6. UD1 Assumptions'!N397","v":1.5635467821253279},{"$f":"'6. UD1 Assumptions'!P397","v":285.06322493122548},{"$f":"'6. UD1 Assumptions'!R397","v":15.573000000000002},{"$f":"'6. UD1 Assumptions'!T397","v":0.18939},{"$f":"UD1_Sce4WTE!M49","v":6.8237892983724873},{"$f":"UD1_Sce4WTE!Y49","v":64.806081122826512},{"$f":"UD1_Sce4WTE!AK49","v":2.978023105803191},{"$f":"UD1_Sce4WTE!AW49","v":1.4998507728324211E-2},{"$f":"UD1_Sce4WTE!BI49","v":0.38179783407733231},{"$f":"UD1_Sce4WTE!BU49","v":1.0399497419286627E-3},{"$f":"UD1_Sce4WTE!CG49","v":0.12982209493488686},{"$f":"UD1_Sce4WTE!CS49","v":1.4459885499526902E-3},{"$f":"UD1_Sce4WTE!CW49","v":75.136997902034622},{"$f":"UD1_Sce4WTE!CY49","v":1878.4249475508655},{"$f":"UD1_Sce4WTE!DE49","v":18.308},{"$f":"UD1_Sce4WTE!DH49","v":56.828997902034622},{"$f":"UD1_Sce4WTE!DJ49","v":56.827551913484662},{"$f":"UD1_Sce4WTE!DM49","v":1420.7249475508656},{"$f":"UD1_Sce4WTE!DO49","v":1420.6887978371165},null,2329.5144205825009,-0.22715893698114087,1479.6989933950397,0,1312.2206876634712,0.2271589369809135,2294.5858435365394,0.22715893698023137,1420.9159567740978,-0.22715893698136824,null,2043,2329.2872616455197,1479.6989933950397,1311.9935287264902,2294.3586845995592,1420.6887978371165]
[2044,{"$f":"'6. UD1 Assumptions'!D50","v":1.0911900000000001},{"$f":"'6. UD1 Assumptions'!F50","v":691.89225150763059},{"$f":"'6. UD1 Assumptions'!H50","v":754.98590592261155},{"$f":"'6. UD1 Assumptions'!N50","v":535.98590592261155},{"$f":"'6. UD1 Assumptions'!D109","v":0.15},{"$f":"'6. UD1 Assumptions'!F109","v":0.5},{"$f":"'6. UD1 Assumptions'!H109","v":0.12},{"$f":"'6. UD1 Assumptions'!J109","v":0.02},{"$f":"'6. UD1 Assumptions'!L109","v":4.9999999999999996E-2},{"$f":"'6. UD1 Assumptions'!N109","v":3.0000000000000001E-3},{"$f":"'6. UD1 Assumptions'!P109","v":0.157},{"$f":"'6. UD1 Assumptions'!R109","v":2.0626875121555293E-2},{"$f":"'6. UD1 Assumptions'!T109","v":2.5085236494390011E-4},{"$f":"'6. UD1 Assumptions'!D284","v":113.24788588839174},{"$f":"'6. UD1 Assumptions'!F284","v":377.49295296130578},{"$f":"'6. UD1 Assumptions'!H284","v":90.598308710713383},{"$f":"'6. UD1 Assumptions'!J284","v":15.09971811845223},{"$f":"'6. UD1 Assumptions'!L284","v":37.749295296130576},{"$f":"'6. UD1 Assumptions'!N284","v":2.2649577177678348},{"$f":"'6. UD1 Assumptions'!P284","v":118.53278722985002},{"$f":"'6. UD1 Assumptions'!R284","v":15.573},{"$f":"'6. UD1 Assumptions'!T284","v":0.18938999999999998},{"$f":"UD1_BAUCH4!M50","v":10.143213722764706},{"$f":"UD1_BAUCH4!Y50","v":98.38583333682854},{"$f":"UD1_BAUCH4!AK50","v":4.4628837950643474},{"$f":"UD1_BAUCH4!AW50","v":2.1764293528321533E-2},{"$f":"UD1_BAUCH4!BI50","v":0.5721645891108138},{"$f":"UD1_BAUCH4!BU50","v":1.5342522193716327E-3},{"$f":"UD1_BAUCH4!CG50","v":0.13288904777620758},{"$f":"UD1_BAUCH4!CS50","v":1.4419920676823888E-3},{"$f":"UD1_BAUCH4!CW50","v":113.72172502935999},{"$f":"UD1_BAUCH4!CY50","v":2843.0431257339997},{"$f":"UD1_BAUCH4!CW50","v":113.72172502935999},{"$f":"UD1_BAUCH4!DH50","v":95.413725029359995},{"$f":"UD1_BAUCH4!DJ50","v":95.412283037292326},{"$f":"UD1_BAUCH4!DM50","v":2385.3431257339998},{"$f":"UD1_BAUCH4!DO50","v":2385.3070759323082},{"$f":"'6. UD1 Assumptions'!Y284","v":113.24788588839174},{"$f":"'6. UD1 Assumptions'!AA284","v":377.49295296130578},{"$f":"'6. UD1 Assumptions'!AC284","v":90.598308710713383},{"$f":"'6. UD1 Assumptions'!AE284","v":15.09971811845223},{"$f":"'6. UD1 Assumptions'!AG284","v":37.749295296130576},{"$f":"'6. UD1 Assumptions'!AI284","v":2.2649577177678348},{"$f":"'6. UD1 Assumptions'!AK284","v":102.77039722985012},{"$f":"'6. UD1 Assumptions'!AM284","v":15.573},{"$f":"'6. UD1 Assumptions'!AO284","v":0.18939},{"$f":"UD1_Sce1LFG!M50","v":10.143213751653944},{"$f":"UD1_Sce1LFG!Y50","v":98.388621866056894},{"$f":"UD1_Sce1LFG!AK50","v":4.4675995194189522},{"$f":"UD1_Sce1LFG!AW50","v":2.1833562807497438E-2},{"$f":"UD1_Sce1LFG!BI50","v":0.57276916915627596},{"$f":"UD1_Sce1LFG!BU50","v":1.5373442216157392E-3},{"$f":"UD1_Sce1LFG!CG50","v":0.13288904777620758},{"$f":"UD1_Sce1LFG!CS50","v":1.4419920676823888E-3},{"$f":"UD1_Sce1LFG!CW50","v":113.72990625315907},{"$f":"UD1_Sce1LFG!CY50","v":2843.247656328977},{"$f":"UD1_Sce1LFG!DE50","v":53.980739483739768},{"$f":"UD1_Sce1LFG!DH50","v":59.749166769419304},{"$f":"UD1_Sce1LFG!DJ50","v":59.747724777351621},{"$f":"UD1_Sce1LFG!DM50","v":1493.7291692354827},{"$f":"UD1_Sce1LFG!DO50","v":1493.6931194337906},{"$f":"'6. UD1 Assumptions'!D341","v":63.418816097499352},{"$f":"'6. UD1 Assumptions'!F341","v":211.39605365833117},{"$f":"'6. UD1 Assumptions'!H341","v":50.735052877999486},{"$f":"'6. UD1 Assumptions'!J341","v":15.09971811845223},{"$f":"'6. UD1 Assumptions'!L341","v":37.749295296130576},{"$f":"'6. UD1 Assumptions'!N341","v":2.2649577177678348},{"$f":"'6. UD1 Assumptions'!P341","v":358.55962215643092},{"$f":"'6. UD1 Assumptions'!R341","v":15.573},{"$f":"'6. UD1 Assumptions'!T341","v":0.18938999999999998},{"$f":"UD1_Sce2Comp!M50","v":5.9770589734581296},{"$f":"UD1_Sce2Comp!Y50","v":61.204875981213071},{"$f":"UD1_Sce2Comp!AK50","v":3.0770553548830351},{"$f":"UD1_Sce2Comp!AW50","v":2.1764293528321533E-2},{"$f":"UD1_Sce2Comp!BI50","v":0.5721645891108138},{"$f":"UD1_Sce2Comp!BU50","v":1.5342522193716327E-3},{"$f":"UD1_Sce2Comp!CG50","v":0.13288904777620758},{"$f":"UD1_Sce2Comp!CS50","v":1.4419920676823888E-3},{"$f":"UD1_Sce2Comp!CW50","v":70.988784484256627},{"$f":"UD1_Sce2Comp!CY50","v":1774.7196121064158},{"$f":"UD1_Sce2Comp!DE50","v":18.308},{"$f":"UD1_Sce2Comp!DH50","v":52.680784484256627},{"$f":"UD1_Sce2Comp!DJ50","v":52.679342492188944},{"$f":"UD1_Sce2Comp!DM50","v":1317.0196121064157},{"$f":"UD1_Sce2Comp!DO50","v":1316.9835623047236},{"$f":"'6. UD1 Assumptions'!Y341","v":113.24788588839174},{"$f":"'6. UD1 Assumptions'!AA341","v":377.49295296130578},{"$f":"'6. UD1 Assumptions'!AC341","v":52.547019052213749},{"$f":"'6. UD1 Assumptions'!AE341","v":15.09971811845223},{"$f":"'6. UD1 Assumptions'!AG341","v":21.894591271755729},{"$f":"'6. UD1 Assumptions'!AI341","v":2.2649577177678348},{"$f":"'6. UD1 Assumptions'!AK341","v":156.67639091272451},{"$f":"'6. UD1 Assumptions'!AM341","v":15.573},{"$f":"'6. UD1 Assumptions'!AO341","v":0.18938999999999998},{"$f":"UD1_Sce3Recycle!M50","v":10.143213722764706},{"$f":"UD1_Sce3Recycle!Y50","v":98.38583333682854},{"$f":"UD1_Sce3Recycle!AK50","v":3.1481981161013914},{"$f":"UD1_Sce3Recycle!AW50","v":2.1764293528321533E-2},{"$f":"UD1_Sce3Recycle!BI50","v":0.4036151430899218},{"$f":"UD1_Sce3Recycle!BU50","v":1.5342522193716327E-3},{"$f":"UD1_Sce3Recycle!CG50","v":0.13288904777620758},{"$f":"UD1_Sce3Recycle!CS50","v":1.4419920676823888E-3},{"$f":"UD1_Sce3Recycle!CW50","v":112.23848990437614},{"$f":"UD1_Sce3Recycle!CY50","v":2805.9622476094037},{"$f":"UD1_Sce3Recycle!DE50","v":18.308},{"$f":"UD1_Sce3Recycle!DH50","v":93.930489904376145},{"$f":"UD1_Sce3Recycle!DJ50","v":93.929047912308476},{"$f":"UD1_Sce3Recycle!DM50","v":2348.2622476094039},{"$f":"UD1_Sce3Recycle!DO50","v":2348.2261978077117},{"$f":"'6. UD1 Assumptions'!D398","v":80.397885888391727},{"$f":"'6. UD1 Assumptions'!F398","v":267.99295296130578},{"$f":"'6. UD1 Assumptions'!H398","v":64.318308710713382},{"$f":"'6. UD1 Assumptions'!J398","v":10.719718118452231},{"$f":"'6. UD1 Assumptions'!L398","v":26.799295296130577},{"$f":"'6. UD1 Assumptions'!N398","v":1.6079577177678346},{"$f":"'6. UD1 Assumptions'!P398","v":287.38739722985002},{"$f":"'6. UD1 Assumptions'!R398","v":15.573},{"$f":"'6. UD1 Assumptions'!T398","v":0.18938999999999998},{"$f":"UD1_Sce4WTE!M50","v":7.0226054045955095},{"$f":"UD1_Sce4WTE!Y50","v":66.652041819060955},{"$f":"UD1_Sce4WTE!AK50","v":3.0515244452663972},{"$f":"UD1_Sce4WTE!AW50","v":1.5378932643801198E-2},{"$f":"UD1_Sce4WTE!BI50","v":0.39122108272646133},{"$f":"UD1_Sce4WTE!BU50","v":1.0654858709087766E-3},{"$f":"UD1_Sce4WTE!CG50","v":0.13288904777620758},{"$f":"UD1_Sce4WTE!CS50","v":1.4419920676823888E-3},{"$f":"UD1_Sce4WTE!CW50","v":77.268168210007929},{"$f":"UD1_Sce4WTE!CY50","v":1931.7042052501981},{"$f":"UD1_Sce4WTE!DE50","v":18.308},{"$f":"UD1_Sce4WTE!DH50","v":58.960168210007929},{"$f":"UD1_Sce4WTE!DJ50","v":58.958726217940246},{"$f":"UD1_Sce4WTE!DM50","v":1474.0042052501983},{"$f":"UD1_Sce4WTE!DO50","v":1473.9681554485062},null,2385.5116065272846,-0.20453059497640425,1493.6931194337906,0,1317.1880928997005,0.20453059497685899,2348.4307284026881,0.20453059497640425,1474.1726860434833,-0.20453059497708637,null,2044,2385.3070759323082,1493.6931194337906,1316.9835623047236,2348.2261978077117,1473.9681554485062]
[2045,{"$f":"'6. UD1 Assumptions'!D51","v":1.0801642},{"$f":"'6. UD1 Assumptions'!F51","v":712.93385213198485},{"$f":"'6. UD1 Assumptions'!H51","v":770.08562404106374},{"$f":"'6. UD1 Assumptions'!N51","v":551.08562404106374},{"$f":"'6. UD1 Assumptions'!D110","v":0.15},{"$f":"'6. UD1 Assumptions'!F110","v":0.5},{"$f":"'6. UD1 Assumptions'!H110","v":0.12},{"$f":"'6. UD1 Assumptions'!J110","v":0.02},{"$f":"'6. UD1 Assumptions'!L110","v":5.000000000000001E-2},{"$f":"'6. UD1 Assumptions'!N110","v":3.0000000000000001E-3},{"$f":"'6. UD1 Assumptions'!P110","v":0.157},{"$f":"'6. UD1 Assumptions'!R110","v":2.022242658976009E-2},{"$f":"'6. UD1 Assumptions'!T110","v":2.4593369112147075E-4},{"$f":"'6. UD1 Assumptions'!D285","v":115.51284360615955},{"$f":"'6. UD1 Assumptions'!F285","v":385.04281202053187},{"$f":"'6. UD1 Assumptions'!H285","v":92.410274884927645},{"$f":"'6. UD1 Assumptions'!J285","v":15.401712480821276},{"$f":"'6. UD1 Assumptions'!L285","v":38.504281202053193},{"$f":"'6. UD1 Assumptions'!N285","v":2.3102568721231913},{"$f":"'6. UD1 Assumptions'!P285","v":120.903442974447},{"$f":"'6. UD1 Assumptions'!R285","v":15.572999999999999},{"$f":"'6. UD1 Assumptions'!T285","v":0.18939000000000003},{"$f":"UD1_BAUCH4!M51","v":10.346077481186349},{"$f":"UD1_BAUCH4!Y51","v":100.3552024680227},{"$f":"UD1_BAUCH4!AK51","v":4.5592906318457462},{"$f":"UD1_BAUCH4!AW51","v":2.2314091010247387E-2},{"$f":"UD1_BAUCH4!BI51","v":0.58452443998022385},{"$f":"UD1_BAUCH4!BU51","v":1.5698891470489079E-3},{"$f":"UD1_BAUCH4!CG51","v":0.1358653584626712},{"$f":"UD1_BAUCH4!CS51","v":1.4386203762007841E-3},{"$f":"UD1_BAUCH4!CW51","v":116.00628298003119},{"$f":"UD1_BAUCH4!CY51","v":2900.1570745007798},{"$f":"UD1_BAUCH4!CW51","v":116.00628298003119},{"$f":"UD1_BAUCH4!DH51","v":97.698282980031195},{"$f":"UD1_BAUCH4!DJ51","v":97.696844359654989},{"$f":"UD1_BAUCH4!DM51","v":2442.45707450078},{"$f":"UD1_BAUCH4!DO51","v":2442.4211089913747},{"$f":"'6. UD1 Assumptions'!Y285","v":115.51284360615955},{"$f":"'6. UD1 Assumptions'!AA285","v":385.04281202053187},{"$f":"'6. UD1 Assumptions'!AC285","v":92.410274884927645},{"$f":"'6. UD1 Assumptions'!AE285","v":15.401712480821276},{"$f":"'6. UD1 Assumptions'!AG285","v":38.504281202053193},{"$f":"'6. UD1 Assumptions'!AI285","v":2.3102568721231913},{"$f":"'6. UD1 Assumptions'!AK285","v":105.14105297444701},{"$f":"'6. UD1 Assumptions'!AM285","v":15.573},{"$f":"'6. UD1 Assumptions'!AO285","v":0.18939},{"$f":"UD1_Sce1LFG!M51","v":10.346077500551386},{"$f":"UD1_Sce1LFG!Y51","v":100.3575550520227},{"$f":"UD1_Sce1LFG!AK51","v":4.5636875440903601},{"$f":"UD1_Sce1LFG!AW51","v":2.2380977801399901E-2},{"$f":"UD1_Sce1LFG!BI51","v":0.58508814667825126},{"$f":"UD1_Sce1LFG!BU51","v":1.5728303505641241E-3},{"$f":"UD1_Sce1LFG!CG51","v":0.1358653584626712},{"$f":"UD1_Sce1LFG!CS51","v":1.4386203762007841E-3},{"$f":"UD1_Sce1LFG!CW51","v":116.01366603033354},{"$f":"UD1_Sce1LFG!CY51","v":2900.3416507583383},{"$f":"UD1_Sce1LFG!DE51","v":55.660861879981091},{"$f":"UD1_Sce1LFG!DH51","v":60.352804150352448},{"$f":"UD1_Sce1LFG!DJ51","v":60.351365529976242},{"$f":"UD1_Sce1LFG!DM51","v":1508.8201037588112},{"$f":"UD1_Sce1LFG!DO51","v":1508.7841382494059},{"$f":"'6. UD1 Assumptions'!D342","v":63.532063983387729},{"$f":"'6. UD1 Assumptions'!F342","v":211.77354661129246},{"$f":"'6. UD1 Assumptions'!H342","v":50.825651186710189},{"$f":"'6. UD1 Assumptions'!J342","v":15.401712480821276},{"$f":"'6. UD1 Assumptions'!L342","v":38.504281202053193},{"$f":"'6. UD1 Assumptions'!N342","v":2.3102568721231913},{"$f":"'6. UD1 Assumptions'!P342","v":371.97572170467572},{"$f":"'6. UD1 Assumptions'!R342","v":15.572999999999999},{"$f":"'6. UD1 Assumptions'!T342","v":0.18939000000000003},{"$f":"UD1_Sce2Comp!M51","v":5.9927941215384788},{"$f":"UD1_Sce2Comp!Y51","v":61.352700870420456},{"$f":"UD1_Sce2Comp!AK51","v":3.0919775993282794},{"$f":"UD1_Sce2Comp!AW51","v":2.2314091010247387E-2},{"$f":"UD1_Sce2Comp!BI51","v":0.58452443998022385},{"$f":"UD1_Sce2Comp!BU51","v":1.5698891470489079E-3},{"$f":"UD1_Sce2Comp!CG51","v":0.1358653584626712},{"$f":"UD1_Sce2Comp!CS51","v":1.4386203762007841E-3},{"$f":"UD1_Sce2Comp!CW51","v":71.183184990263612},{"$f":"UD1_Sce2Comp!CY51","v":1779.5796247565904},{"$f":"UD1_Sce2Comp!DE51","v":18.308},{"$f":"UD1_Sce2Comp!DH51","v":52.875184990263612},{"$f":"UD1_Sce2Comp!DJ51","v":52.873746369887407},{"$f":"UD1_Sce2Comp!DM51","v":1321.8796247565904},{"$f":"UD1_Sce2Comp!DO51","v":1321.8436592471851},{"$f":"'6. UD1 Assumptions'!Y342","v":115.51284360615955},{"$f":"'6. UD1 Assumptions'!AA342","v":385.04281202053187},{"$f":"'6. UD1 Assumptions'!AC342","v":52.67385668440874},{"$f":"'6. UD1 Assumptions'!AE342","v":15.401712480821276},{"$f":"'6. UD1 Assumptions'!AG342","v":21.947440285170313},{"$f":"'6. UD1 Assumptions'!AI342","v":2.3102568721231913},{"$f":"'6. UD1 Assumptions'!AK342","v":161.43431209184882},{"$f":"'6. UD1 Assumptions'!AM342","v":15.572999999999999},{"$f":"'6. UD1 Assumptions'!AO342","v":0.18939000000000003},{"$f":"UD1_Sce3Recycle!M51","v":10.346077481186349},{"$f":"UD1_Sce3Recycle!Y51","v":100.3552024680227},{"$f":"UD1_Sce3Recycle!AK51","v":3.1662731774667057},{"$f":"UD1_Sce3Recycle!AW51","v":2.2314091010247387E-2},{"$f":"UD1_Sce3Recycle!BI51","v":0.4059324586495775},{"$f":"UD1_Sce3Recycle!BU51","v":1.5698891470489079E-3},{"$f":"UD1_Sce3Recycle!CG51","v":0.1358653584626712},{"$f":"UD1_Sce3Recycle!CS51","v":1.4386203762007841E-3},{"$f":"UD1_Sce3Recycle!CW51","v":114.4346735443215},{"$f":"UD1_Sce3Recycle!CY51","v":2860.8668386080376},{"$f":"UD1_Sce3Recycle!DE51","v":18.308},{"$f":"UD1_Sce3Recycle!DH51","v":96.126673544321505},{"$f":"UD1_Sce3Recycle!DJ51","v":96.1252349239453},{"$f":"UD1_Sce3Recycle!DM51","v":2403.1668386080378},{"$f":"UD1_Sce3Recycle!DO51","v":2403.1308730986325},{"$f":"'6. UD1 Assumptions'!D399","v":82.662843606159555},{"$f":"'6. UD1 Assumptions'!F399","v":275.54281202053187},{"$f":"'6. UD1 Assumptions'!H399","v":66.130274884927644},{"$f":"'6. UD1 Assumptions'!J399","v":11.021712480821275},{"$f":"'6. UD1 Assumptions'!L399","v":27.55428120205319},{"$f":"'6. UD1 Assumptions'!N399","v":1.6532568721231913},{"$f":"'6. UD1 Assumptions'!P399","v":289.75805297444708},{"$f":"'6. UD1 Assumptions'!R399","v":15.572999999999999},{"$f":"'6. UD1 Assumptions'!T399","v":0.18939000000000003},{"$f":"UD1_Sce4WTE!M51","v":7.2254224533576981},{"$f":"UD1_Sce4WTE!Y51","v":68.549620507964804},{"$f":"UD1_Sce4WTE!AK51","v":3.1278630195910009},{"$f":"UD1_Sce4WTE!AW51","v":1.5771731263415703E-2},{"$f":"UD1_Sce4WTE!BI51","v":0.40100807943474381},{"$f":"UD1_Sce4WTE!BU51","v":1.0919425350722537E-3},{"$f":"UD1_Sce4WTE!CG51","v":0.1358653584626712},{"$f":"UD1_Sce4WTE!CS51","v":1.4386203762007841E-3},{"$f":"UD1_Sce4WTE!CW51","v":79.458081712985603},{"$f":"UD1_Sce4WTE!CY51","v":1986.4520428246401},{"$f":"UD1_Sce4WTE!DE51","v":18.308},{"$f":"UD1_Sce4WTE!DH51","v":61.150081712985603},{"$f":"UD1_Sce4WTE!DJ51","v":61.148643092609397},{"$f":"UD1_Sce4WTE!DM51","v":1528.7520428246401},{"$f":"UD1_Sce4WTE!DO51","v":1528.716077315235},null,2442.6056852489332,-0.18457625755854679,1508.7841382494059,0,1322.0282355047432,0.18457625755809204,2403.3154493561915,0.18457625755900153,1528.900653572794,-0.18457625755900153,null,2045,2442.4211089913747,1508.7841382494059,1321.8436592471851,2403.1308730986325,1528.716077315235]
[2046,{"$f":"'6. UD1 Assumptions'!D52","v":1.0691383999999999},{"$f":"'6. UD1 Assumptions'!F52","v":734.69191315351225},{"$f":"'6. UD1 Assumptions'!H52","v":785.48733652188503},{"$f":"'6. UD1 Assumptions'!N52","v":566.48733652188503},{"$f":"'6. UD1 Assumptions'!D111","v":0.15},{"$f":"'6. UD1 Assumptions'!F111","v":0.5},{"$f":"'6. UD1 Assumptions'!H111","v":0.12},{"$f":"'6. UD1 Assumptions'!J111","v":0.02},{"$f":"'6. UD1 Assumptions'!L111","v":0.05},{"$f":"'6. UD1 Assumptions'!N111","v":3.0000000000000001E-3},{"$f":"'6. UD1 Assumptions'!P111","v":0.157},{"$f":"'6. UD1 Assumptions'!R111","v":1.9825908421333423E-2},{"$f":"'6. UD1 Assumptions'!T111","v":2.4111146188379482E-4},{"$f":"'6. UD1 Assumptions'!D286","v":117.82310047828275},{"$f":"'6. UD1 Assumptions'!F286","v":392.74366826094251},{"$f":"'6. UD1 Assumptions'!H286","v":94.258480382626203},{"$f":"'6. UD1 Assumptions'!J286","v":15.709746730437701},{"$f":"'6. UD1 Assumptions'!L286","v":39.274366826094251},{"$f":"'6. UD1 Assumptions'!N286","v":2.356462009565655},{"$f":"'6. UD1 Assumptions'!P286","v":123.32151183393594},{"$f":"'6. UD1 Assumptions'!R286","v":15.573},{"$f":"'6. UD1 Assumptions'!T286","v":0.18939},{"$f":"UD1_BAUCH4!M52","v":10.552998684902377},{"$f":"UD1_BAUCH4!Y52","v":102.36370064350668},{"$f":"UD1_BAUCH4!AK52","v":4.6571422779047902},{"$f":"UD1_BAUCH4!AW52","v":2.287094586260538E-2},{"$f":"UD1_BAUCH4!BI52","v":0.5970695228083065},{"$f":"UD1_BAUCH4!BU52","v":1.605997307081878E-3},{"$f":"UD1_BAUCH4!CG52","v":0.13875370587480251},{"$f":"UD1_BAUCH4!CS52","v":1.4357757987253366E-3},{"$f":"UD1_BAUCH4!CW52","v":118.33557755396536},{"$f":"UD1_BAUCH4!CY52","v":2958.389438849134},{"$f":"UD1_BAUCH4!CW52","v":118.33557755396536},{"$f":"UD1_BAUCH4!DH52","v":100.02757755396536},{"$f":"UD1_BAUCH4!DJ52","v":100.02614177816665},{"$f":"UD1_BAUCH4!DM52","v":2500.6894388491341},{"$f":"UD1_BAUCH4!DO52","v":2500.653544454166},{"$f":"'6. UD1 Assumptions'!Y286","v":117.82310047828275},{"$f":"'6. UD1 Assumptions'!AA286","v":392.74366826094251},{"$f":"'6. UD1 Assumptions'!AC286","v":94.258480382626203},{"$f":"'6. UD1 Assumptions'!AE286","v":15.709746730437701},{"$f":"'6. UD1 Assumptions'!AG286","v":39.274366826094251},{"$f":"'6. UD1 Assumptions'!AI286","v":2.356462009565655},{"$f":"'6. UD1 Assumptions'!AK286","v":107.55912183393593},{"$f":"'6. UD1 Assumptions'!AM286","v":15.573},{"$f":"'6. UD1 Assumptions'!AO286","v":0.18939},{"$f":"UD1_Sce1LFG!M52","v":10.552998697883149},{"$f":"UD1_Sce1LFG!Y52","v":102.36568543585557},{"$f":"UD1_Sce1LFG!AK52","v":4.6612419317083376},{"$f":"UD1_Sce1LFG!AW52","v":2.2935532110418336E-2},{"$f":"UD1_Sce1LFG!BI52","v":0.59759511944978683},{"$f":"UD1_Sce1LFG!BU52","v":1.6087950664089965E-3},{"$f":"UD1_Sce1LFG!CG52","v":0.13875370587480251},{"$f":"UD1_Sce1LFG!CS52","v":1.4357757987253366E-3},{"$f":"UD1_Sce1LFG!CW52","v":118.3422549937472},{"$f":"UD1_Sce1LFG!CY52","v":2958.5563748436803},{"$f":"UD1_Sce1LFG!DE52","v":57.340984276222414},{"$f":"UD1_Sce1LFG!DH52","v":61.00127071752479},{"$f":"UD1_Sce1LFG!DJ52","v":60.999834941726064},{"$f":"UD1_Sce1LFG!DM52","v":1525.0317679381196},{"$f":"UD1_Sce1LFG!DO52","v":1524.9958735431517},{"$f":"'6. UD1 Assumptions'!D343","v":63.62447425827267},{"$f":"'6. UD1 Assumptions'!F343","v":212.08158086090887},{"$f":"'6. UD1 Assumptions'!H343","v":50.899579406618123},{"$f":"'6. UD1 Assumptions'!J343","v":15.709746730437701},{"$f":"'6. UD1 Assumptions'!L343","v":39.274366826094251},{"$f":"'6. UD1 Assumptions'!N343","v":2.356462009565655},{"$f":"'6. UD1 Assumptions'!P343","v":385.77873642998776},{"$f":"'6. UD1 Assumptions'!R343","v":15.573},{"$f":"'6. UD1 Assumptions'!T343","v":0.18939},{"$f":"UD1_Sce2Comp!M52","v":6.0068885847156688},{"$f":"UD1_Sce2Comp!Y52","v":61.494766064892204},{"$f":"UD1_Sce2Comp!AK52","v":3.1062891331905194},{"$f":"UD1_Sce2Comp!AW52","v":2.287094586260538E-2},{"$f":"UD1_Sce2Comp!BI52","v":0.5970695228083065},{"$f":"UD1_Sce2Comp!BU52","v":1.605997307081878E-3},{"$f":"UD1_Sce2Comp!CG52","v":0.13875370587480251},{"$f":"UD1_Sce2Comp!CS52","v":1.4357757987253366E-3},{"$f":"UD1_Sce2Comp!CW52","v":71.369679730449917},{"$f":"UD1_Sce2Comp!CY52","v":1784.2419932612479},{"$f":"UD1_Sce2Comp!DE52","v":18.308},{"$f":"UD1_Sce2Comp!DH52","v":53.061679730449917},{"$f":"UD1_Sce2Comp!DJ52","v":53.060243954651192},{"$f":"UD1_Sce2Comp!DM52","v":1326.5419932612479},{"$f":"UD1_Sce2Comp!DO52","v":1326.5060988662799},{"$f":"'6. UD1 Assumptions'!Y343","v":117.82310047828275},{"$f":"'6. UD1 Assumptions'!AA343","v":392.74366826094251},{"$f":"'6. UD1 Assumptions'!AC343","v":52.784749014270659},{"$f":"'6. UD1 Assumptions'!AE343","v":15.709746730437701},{"$f":"'6. UD1 Assumptions'!AG343","v":21.993645422612776},{"$f":"'6. UD1 Assumptions'!AI343","v":2.356462009565655},{"$f":"'6. UD1 Assumptions'!AK343","v":166.31357460577294},{"$f":"'6. UD1 Assumptions'!AM343","v":15.573},{"$f":"'6. UD1 Assumptions'!AO343","v":0.18939},{"$f":"UD1_Sce3Recycle!M52","v":10.552998684902377},{"$f":"UD1_Sce3Recycle!Y52","v":102.36370064350668},{"$f":"UD1_Sce3Recycle!AK52","v":3.183683628485463},{"$f":"UD1_Sce3Recycle!AW52","v":2.287094586260538E-2},{"$f":"UD1_Sce3Recycle!BI52","v":0.40816456775454635},{"$f":"UD1_Sce3Recycle!BU52","v":1.605997307081878E-3},{"$f":"UD1_Sce3Recycle!CG52","v":0.13875370587480251},{"$f":"UD1_Sce3Recycle!CS52","v":1.4357757987253366E-3},{"$f":"UD1_Sce3Recycle!CW52","v":116.67321394949228},{"$f":"UD1_Sce3Recycle!CY52","v":2916.8303487373068},{"$f":"UD1_Sce3Recycle!DE52","v":18.308},{"$f":"UD1_Sce3Recycle!DH52","v":98.365213949492272},{"$f":"UD1_Sce3Recycle!DJ52","v":98.363778173693561},{"$f":"UD1_Sce3Recycle!DM52","v":2459.130348737307},{"$f":"UD1_Sce3Recycle!DO52","v":2459.0944543423388},{"$f":"'6. UD1 Assumptions'!D400","v":84.973100478282745},{"$f":"'6. UD1 Assumptions'!F400","v":283.24366826094251},{"$f":"'6. UD1 Assumptions'!H400","v":67.978480382626202},{"$f":"'6. UD1 Assumptions'!J400","v":11.329746730437702},{"$f":"'6. UD1 Assumptions'!L400","v":28.324366826094252},{"$f":"'6. UD1 Assumptions'!N400","v":1.6994620095656552},{"$f":"'6. UD1 Assumptions'!P400","v":292.17612183393595},{"$f":"'6. UD1 Assumptions'!R400","v":15.573},{"$f":"'6. UD1 Assumptions'!T400","v":0.18939},{"$f":"UD1_Sce4WTE!M52","v":7.4323123466526475},{"$f":"UD1_Sce4WTE!Y52","v":70.49755161312055},{"$f":"UD1_Sce4WTE!AK52","v":3.2070031417590785},{"$f":"UD1_Sce4WTE!AW52","v":1.6176987163979573E-2},{"$f":"UD1_Sce4WTE!BI52","v":0.41115424894347175},{"$f":"UD1_Sce4WTE!BU52","v":1.1193181583262278E-3},{"$f":"UD1_Sce4WTE!CG52","v":0.13875370587480251},{"$f":"UD1_Sce4WTE!CS52","v":1.4357757987253366E-3},{"$f":"UD1_Sce4WTE!CW52","v":81.705507137471585},{"$f":"UD1_Sce4WTE!CY52","v":2042.6376784367897},{"$f":"UD1_Sce4WTE!DE52","v":18.308},{"$f":"UD1_Sce4WTE!DH52","v":63.397507137471585},{"$f":"UD1_Sce4WTE!DJ52","v":63.39607136167286},{"$f":"UD1_Sce4WTE!DM52","v":1584.9376784367896},{"$f":"UD1_Sce4WTE!DO52","v":1584.9017840418214},null,2500.8204804487123,-0.16693599454629293,1524.9958735431517,0,1326.6730348608255,0.16693599454561081,2459.2613903368851,0.16693599454629293,1585.0687200363675,-0.16693599454606556,null,2046,2500.653544454166,1524.9958735431517,1326.5060988662799,2459.0944543423388,1584.9017840418214]
[2047,{"$f":"'6. UD1 Assumptions'!D53","v":1.0581125999999998},{"$f":"'6. UD1 Assumptions'!F53","v":757.19453983661367},{"$f":"'6. UD1 Assumptions'!H53","v":801.19708325232273},{"$f":"'6. UD1 Assumptions'!N53","v":582.19708325232273},{"$f":"'6. UD1 Assumptions'!D112","v":0.15},{"$f":"'6. UD1 Assumptions'!F112","v":0.5},{"$f":"'6. UD1 Assumptions'!H112","v":0.11999999999999998},{"$f":"'6. UD1 Assumptions'!J112","v":0.02},{"$f":"'6. UD1 Assumptions'!L112","v":0.05},{"$f":"'6. UD1 Assumptions'!N112","v":2.9999999999999996E-3},{"$f":"'6. UD1 Assumptions'!P112","v":0.157},{"$f":"'6. UD1 Assumptions'!R112","v":1.9437165118954335E-2},{"$f":"'6. UD1 Assumptions'!T112","v":2.3638378616058317E-4},{"$f":"'6. UD1 Assumptions'!D287","v":120.1795624878484},{"$f":"'6. UD1 Assumptions'!F287","v":400.59854162616136},{"$f":"'6. UD1 Assumptions'!H287","v":96.143649990278718},{"$f":"'6. UD1 Assumptions'!J287","v":16.023941665046454},{"$f":"'6. UD1 Assumptions'!L287","v":40.059854162616141},{"$f":"'6. UD1 Assumptions'!N287","v":2.403591249756968},{"$f":"'6. UD1 Assumptions'!P287","v":125.78794207061466},{"$f":"'6. UD1 Assumptions'!R287","v":15.573},{"$f":"'6. UD1 Assumptions'!T287","v":0.18939},{"$f":"UD1_BAUCH4!M53","v":10.764058426731561},{"$f":"UD1_BAUCH4!Y53","v":104.41215083153713},{"$f":"UD1_BAUCH4!AK53","v":4.7565003053502029},{"$f":"UD1_BAUCH4!AW53","v":2.343513469859649E-2},{"$f":"UD1_BAUCH4!BI53","v":0.60980773145515421},{"$f":"UD1_BAUCH4!BU53","v":1.6425979025139121E-3},{"$f":"UD1_BAUCH4!CG53","v":0.14155668972024171},{"$f":"UD1_BAUCH4!CS53","v":1.433375928791219E-3},{"$f":"UD1_BAUCH4!CW53","v":120.7105850933242},{"$f":"UD1_BAUCH4!CY53","v":3017.7646273331047},{"$f":"UD1_BAUCH4!CW53","v":120.7105850933242},{"$f":"UD1_BAUCH4!DH53","v":102.40258509332421},{"$f":"UD1_BAUCH4!DJ53","v":102.40115171739541},{"$f":"UD1_BAUCH4!DM53","v":2560.0646273331049},{"$f":"UD1_BAUCH4!DO53","v":2560.0287929348851},{"$f":"'6. UD1 Assumptions'!Y287","v":120.1795624878484},{"$f":"'6. UD1 Assumptions'!AA287","v":400.59854162616136},{"$f":"'6. UD1 Assumptions'!AC287","v":96.143649990278718},{"$f":"'6. UD1 Assumptions'!AE287","v":16.023941665046454},{"$f":"'6. UD1 Assumptions'!AG287","v":40.059854162616141},{"$f":"'6. UD1 Assumptions'!AI287","v":2.403591249756968},{"$f":"'6. UD1 Assumptions'!AK287","v":110.02555207061471},{"$f":"'6. UD1 Assumptions'!AM287","v":15.573},{"$f":"'6. UD1 Assumptions'!AO287","v":0.18939},{"$f":"UD1_Sce1LFG!M53","v":10.764058435432831},{"$f":"UD1_Sce1LFG!Y53","v":104.41382533101013},{"$f":"UD1_Sce1LFG!AK53","v":4.7603227972203825},{"$f":"UD1_Sce1LFG!AW53","v":2.3497499529300431E-2},{"$f":"UD1_Sce1LFG!BI53","v":0.61029779451543376},{"$f":"UD1_Sce1LFG!BU53","v":1.6452592135085386E-3},{"$f":"UD1_Sce1LFG!CG53","v":0.14155668972024171},{"$f":"UD1_Sce1LFG!CS53","v":1.433375928791219E-3},{"$f":"UD1_Sce1LFG!CW53","v":120.71663718257062},{"$f":"UD1_Sce1LFG!CY53","v":3017.9159295642658},{"$f":"UD1_Sce1LFG!DE53","v":59.021106672463738},{"$f":"UD1_Sce1LFG!DH53","v":61.695530510106884},{"$f":"UD1_Sce1LFG!DJ53","v":61.694097134178087},{"$f":"UD1_Sce1LFG!DM53","v":1542.3882627526721},{"$f":"UD1_Sce1LFG!DO53","v":1542.3524283544521},{"$f":"'6. UD1 Assumptions'!D344","v":63.695168118559621},{"$f":"'6. UD1 Assumptions'!F344","v":212.31722706186545},{"$f":"'6. UD1 Assumptions'!H344","v":50.956134494847703},{"$f":"'6. UD1 Assumptions'!J344","v":16.023941665046454},{"$f":"'6. UD1 Assumptions'!L344","v":40.059854162616141},{"$f":"'6. UD1 Assumptions'!N344","v":2.403591249756968},{"$f":"'6. UD1 Assumptions'!P344","v":399.97877649963044},{"$f":"'6. UD1 Assumptions'!R344","v":15.573},{"$f":"'6. UD1 Assumptions'!T344","v":0.18939},{"$f":"UD1_Sce2Comp!M53","v":6.0192306383625915},{"$f":"UD1_Sce2Comp!Y53","v":61.62877950885801},{"$f":"UD1_Sce2Comp!AK53","v":3.1199579892127405},{"$f":"UD1_Sce2Comp!AW53","v":2.343513469859649E-2},{"$f":"UD1_Sce2Comp!BI53","v":0.60980773145515421},{"$f":"UD1_Sce2Comp!BU53","v":1.6425979025139121E-3},{"$f":"UD1_Sce2Comp!CG53","v":0.14155668972024171},{"$f":"UD1_Sce2Comp!CS53","v":1.433375928791219E-3},{"$f":"UD1_Sce2Comp!CW53","v":71.545843666138637},{"$f":"UD1_Sce2Comp!CY53","v":1788.6460916534659},{"$f":"UD1_Sce2Comp!DE53","v":18.308},{"$f":"UD1_Sce2Comp!DH53","v":53.237843666138637},{"$f":"UD1_Sce2Comp!DJ53","v":53.23641029020984},{"$f":"UD1_Sce2Comp!DM53","v":1330.9460916534658},{"$f":"UD1_Sce2Comp!DO53","v":1330.9102572552461},{"$f":"'6. UD1 Assumptions'!Y344","v":120.1795624878484},{"$f":"'6. UD1 Assumptions'!AA344","v":400.59854162616136},{"$f":"'6. UD1 Assumptions'!AC344","v":52.87900749465328},{"$f":"'6. UD1 Assumptions'!AE344","v":16.023941665046454},{"$f":"'6. UD1 Assumptions'!AG344","v":22.032919789438871},{"$f":"'6. UD1 Assumptions'!AI344","v":2.403591249756968},{"$f":"'6. UD1 Assumptions'!AK344","v":171.31712893941744},{"$f":"'6. UD1 Assumptions'!AM344","v":15.573},{"$f":"'6. UD1 Assumptions'!AO344","v":0.18939},{"$f":"UD1_Sce3Recycle!M53","v":10.764058426731561},{"$f":"UD1_Sce3Recycle!Y53","v":104.41215083153713},{"$f":"UD1_Sce3Recycle!AK53","v":3.2004043308606667},{"$f":"UD1_Sce3Recycle!AW53","v":2.343513469859649E-2},{"$f":"UD1_Sce3Recycle!BI53","v":0.41030824754623924},{"$f":"UD1_Sce3Recycle!BU53","v":1.6425979025139121E-3},{"$f":"UD1_Sce3Recycle!CG53","v":0.14155668972024171},{"$f":"UD1_Sce3Recycle!CS53","v":1.433375928791219E-3},{"$f":"UD1_Sce3Recycle!CW53","v":118.95498963492575},{"$f":"UD1_Sce3Recycle!CY53","v":2973.8747408731438},{"$f":"UD1_Sce3Recycle!DE53","v":18.308},{"$f":"UD1_Sce3Recycle!DH53","v":100.64698963492575},{"$f":"UD1_Sce3Recycle!DJ53","v":100.64555625899695},{"$f":"UD1_Sce3Recycle!DM53","v":2516.1747408731435},{"$f":"UD1_Sce3Recycle!DO53","v":2516.1389064749237},{"$f":"'6. UD1 Assumptions'!D401","v":87.329562487848406},{"$f":"'6. UD1 Assumptions'!F401","v":291.09854162616136},{"$f":"'6. UD1 Assumptions'!H401","v":69.863649990278731},{"$f":"'6. UD1 Assumptions'!J401","v":11.643941665046455},{"$f":"'6. UD1 Assumptions'!L401","v":29.109854162616138},{"$f":"'6. UD1 Assumptions'!N401","v":1.7465912497569682},{"$f":"'6. UD1 Assumptions'!P401","v":294.64255207061461},{"$f":"'6. UD1 Assumptions'!R401","v":15.573},{"$f":"'6. UD1 Assumptions'!T401","v":0.18939},{"$f":"UD1_Sce4WTE!M53","v":7.643351100478931},{"$f":"UD1_Sce4WTE!Y53","v":72.494903494870769},{"$f":"UD1_Sce4WTE!AK53","v":3.2889146599675314},{"$f":"UD1_Sce4WTE!AW53","v":1.6594791231019312E-2},{"$f":"UD1_Sce4WTE!BI53","v":0.42165572563686304},{"$f":"UD1_Sce4WTE!BU53","v":1.1476121078235471E-3},{"$f":"UD1_Sce4WTE!CG53","v":0.14155668972024171},{"$f":"UD1_Sce4WTE!CS53","v":1.433375928791219E-3},{"$f":"UD1_Sce4WTE!CW53","v":84.00955744994198},{"$f":"UD1_Sce4WTE!CY53","v":2100.2389362485496},{"$f":"UD1_Sce4WTE!DE53","v":18.308},{"$f":"UD1_Sce4WTE!DH53","v":65.701557449941987},{"$f":"UD1_Sce4WTE!DJ53","v":65.700124074013189},{"$f":"UD1_Sce4WTE!DM53","v":1642.5389362485496},{"$f":"UD1_Sce4WTE!DO53","v":1642.5031018503298},null,2560.1800951660457,-0.15130223116057095,1542.3524283544521,0,1331.0615594864073,0.15130223116125308,2516.2902087060843,0.15130223116057095,1642.6544040814911,-0.15130223116125308,null,2047,2560.0287929348851,1542.3524283544521,1330.9102572552461,2516.1389064749237,1642.5031018503298]
[2048,{"$f":"'6. UD1 Assumptions'!D54","v":1.0470867999999998},{"$f":"'6. UD1 Assumptions'!F54","v":780.4711366023995},{"$f":"'6. UD1 Assumptions'!H54","v":817.22102491736916},{"$f":"'6. UD1 Assumptions'!N54","v":598.22102491736916},{"$f":"'6. UD1 Assumptions'!D113","v":0.15},{"$f":"'6. UD1 Assumptions'!F113","v":0.5},{"$f":"'6. UD1 Assumptions'!H113","v":0.12},{"$f":"'6. UD1 Assumptions'!J113","v":0.02},{"$f":"'6. UD1 Assumptions'!L113","v":0.05},{"$f":"'6. UD1 Assumptions'!N113","v":3.0000000000000001E-3},{"$f":"'6. UD1 Assumptions'!P113","v":0.157},{"$f":"'6. UD1 Assumptions'!R113","v":1.9056044234268956E-2},{"$f":"'6. UD1 Assumptions'!T113","v":2.3174880996135606E-4},{"$f":"'6. UD1 Assumptions'!D288","v":122.58315373760537},{"$f":"'6. UD1 Assumptions'!F288","v":408.61051245868458},{"$f":"'6. UD1 Assumptions'!H288","v":98.066522990084295},{"$f":"'6. UD1 Assumptions'!J288","v":16.344420498347382},{"$f":"'6. UD1 Assumptions'!L288","v":40.86105124586846},{"$f":"'6. UD1 Assumptions'!N288","v":2.4516630747521075},{"$f":"'6. UD1 Assumptions'!P288","v":128.30370091202695},{"$f":"'6. UD1 Assumptions'!R288","v":15.573},{"$f":"'6. UD1 Assumptions'!T288","v":0.18939},{"$f":"UD1_BAUCH4!M54","v":10.979339439839842},{"$f":"UD1_BAUCH4!Y54","v":106.50138614576878},{"$f":"UD1_BAUCH4!AK54","v":4.8574253086385308},{"$f":"UD1_BAUCH4!AW54","v":2.4006935004396178E-2},{"$f":"UD1_BAUCH4!BI54","v":0.62274683444083734},{"$f":"UD1_BAUCH4!BU54","v":1.6797119860100839E-3},{"$f":"UD1_BAUCH4!CG54","v":0.14427683287365684},{"$f":"UD1_BAUCH4!CS54","v":1.4313512429633963E-3},{"$f":"UD1_BAUCH4!CW54","v":123.13229255979502},{"$f":"UD1_BAUCH4!CY54","v":3078.3073139948756},{"$f":"UD1_BAUCH4!CW54","v":123.13229255979502},{"$f":"UD1_BAUCH4!DH54","v":104.82429255979503},{"$f":"UD1_BAUCH4!DJ54","v":104.82286120855207},{"$f":"UD1_BAUCH4!DM54","v":2620.6073139948758},{"$f":"UD1_BAUCH4!DO54","v":2620.5715302138019},{"$f":"'6. UD1 Assumptions'!Y288","v":122.58315373760537},{"$f":"'6. UD1 Assumptions'!AA288","v":408.61051245868458},{"$f":"'6. UD1 Assumptions'!AC288","v":98.066522990084295},{"$f":"'6. UD1 Assumptions'!AE288","v":16.344420498347382},{"$f":"'6. UD1 Assumptions'!AG288","v":40.86105124586846},{"$f":"'6. UD1 Assumptions'!AI288","v":2.4516630747521075},{"$f":"'6. UD1 Assumptions'!AK288","v":112.54131091202692},{"$f":"'6. UD1 Assumptions'!AM288","v":15.573},{"$f":"'6. UD1 Assumptions'!AO288","v":0.18939},{"$f":"UD1_Sce1LFG!M54","v":10.97933944567248},{"$f":"UD1_Sce1LFG!Y54","v":106.50279886205956},{"$f":"UD1_Sce1LFG!AK54","v":4.8609893764349277},{"$f":"UD1_Sce1LFG!AW54","v":2.4067154822707888E-2},{"$f":"UD1_Sce1LFG!BI54","v":0.62320376620960627},{"$f":"UD1_Sce1LFG!BU54","v":1.6822435033359198E-3},{"$f":"UD1_Sce1LFG!CG54","v":0.14427683287365684},{"$f":"UD1_Sce1LFG!CS54","v":1.4313512429633963E-3},{"$f":"UD1_Sce1LFG!CW54","v":123.13778903281924},{"$f":"UD1_Sce1LFG!CY54","v":3078.4447258204809},{"$f":"UD1_Sce1LFG!DE54","v":60.701229068705061},{"$f":"UD1_Sce1LFG!DH54","v":62.436559964114181},{"$f":"UD1_Sce1LFG!DJ54","v":62.43512861287121},{"$f":"UD1_Sce1LFG!DM54","v":1560.9139991028546},{"$f":"UD1_Sce1LFG!DO54","v":1560.8782153217803},{"$f":"'6. UD1 Assumptions'!D345","v":63.743239943554769},{"$f":"'6. UD1 Assumptions'!F345","v":212.47746647851591},{"$f":"'6. UD1 Assumptions'!H345","v":50.994591954843813},{"$f":"'6. UD1 Assumptions'!J345","v":16.344420498347382},{"$f":"'6. UD1 Assumptions'!L345","v":40.86105124586846},{"$f":"'6. UD1 Assumptions'!N345","v":2.4516630747521075},{"$f":"'6. UD1 Assumptions'!P345","v":414.5862017214867},{"$f":"'6. UD1 Assumptions'!R345","v":15.573},{"$f":"'6. UD1 Assumptions'!T345","v":0.18939},{"$f":"UD1_Sce2Comp!M54","v":6.029717867448845},{"$f":"UD1_Sce2Comp!Y54","v":61.752672835344072},{"$f":"UD1_Sce2Comp!AK54","v":3.1329512718692492},{"$f":"UD1_Sce2Comp!AW54","v":2.4006935004396178E-2},{"$f":"UD1_Sce2Comp!BI54","v":0.62274683444083734},{"$f":"UD1_Sce2Comp!BU54","v":1.6797119860100839E-3},{"$f":"UD1_Sce2Comp!CG54","v":0.14427683287365684},{"$f":"UD1_Sce2Comp!CS54","v":1.4313512429633963E-3},{"$f":"UD1_Sce2Comp!CW54","v":71.709483640210038},{"$f":"UD1_Sce2Comp!CY54","v":1792.7370910052509},{"$f":"UD1_Sce2Comp!DE54","v":18.308},{"$f":"UD1_Sce2Comp!DH54","v":53.401483640210039},{"$f":"UD1_Sce2Comp!DJ54","v":53.400052288967053},{"$f":"UD1_Sce2Comp!DM54","v":1335.0370910052509},{"$f":"UD1_Sce2Comp!DO54","v":1335.0013072241763},{"$f":"'6. UD1 Assumptions'!Y345","v":122.58315373760537},{"$f":"'6. UD1 Assumptions'!AA345","v":408.61051245868458},{"$f":"'6. UD1 Assumptions'!AC345","v":52.955922414645499},{"$f":"'6. UD1 Assumptions'!AE345","v":16.344420498347382},{"$f":"'6. UD1 Assumptions'!AG345","v":22.064967672768962},{"$f":"'6. UD1 Assumptions'!AI345","v":2.4516630747521075},{"$f":"'6. UD1 Assumptions'!AK345","v":176.44799506056518},{"$f":"'6. UD1 Assumptions'!AM345","v":15.573},{"$f":"'6. UD1 Assumptions'!AO345","v":0.18939},{"$f":"UD1_Sce3Recycle!M54","v":10.979339439839842},{"$f":"UD1_Sce3Recycle!Y54","v":106.50138614576878},{"$f":"UD1_Sce3Recycle!AK54","v":3.2164088200468033},{"$f":"UD1_Sce3Recycle!AW54","v":2.4006935004396178E-2},{"$f":"UD1_Sce3Recycle!BI54","v":0.4123601051342054},{"$f":"UD1_Sce3Recycle!BU54","v":1.6797119860100839E-3},{"$f":"UD1_Sce3Recycle!CG54","v":0.14427683287365684},{"$f":"UD1_Sce3Recycle!CS54","v":1.4313512429633963E-3},{"$f":"UD1_Sce3Recycle!CW54","v":121.28088934189665},{"$f":"UD1_Sce3Recycle!CY54","v":3032.0222335474164},{"$f":"UD1_Sce3Recycle!DE54","v":18.308},{"$f":"UD1_Sce3Recycle!DH54","v":102.97288934189666},{"$f":"UD1_Sce3Recycle!DJ54","v":102.9714579906537},{"$f":"UD1_Sce3Recycle!DM54","v":2574.3222335474165},{"$f":"UD1_Sce3Recycle!DO54","v":2574.2864497663427},{"$f":"'6. UD1 Assumptions'!D402","v":89.733153737605377},{"$f":"'6. UD1 Assumptions'!F402","v":299.11051245868458},{"$f":"'6. UD1 Assumptions'!H402","v":71.786522990084293},{"$f":"'6. UD1 Assumptions'!J402","v":11.964420498347383},{"$f":"'6. UD1 Assumptions'!L402","v":29.91105124586846},{"$f":"'6. UD1 Assumptions'!N402","v":1.7946630747521075},{"$f":"'6. UD1 Assumptions'!P402","v":297.15831091202688},{"$f":"'6. UD1 Assumptions'!R402","v":15.573},{"$f":"'6. UD1 Assumptions'!T402","v":0.18939},{"$f":"UD1_Sce4WTE!M54","v":7.8586180449081464},{"$f":"UD1_Sce4WTE!Y54","v":74.541028965906122},{"$f":"UD1_Sce4WTE!AK54","v":3.3735726458643871},{"$f":"UD1_Sce4WTE!AW54","v":1.7025241611061944E-2},{"$f":"UD1_Sce4WTE!BI54","v":0.43250931357235733},{"$f":"UD1_Sce4WTE!BU54","v":1.1768246652877085E-3},{"$f":"UD1_Sce4WTE!CG54","v":0.14427683287365684},{"$f":"UD1_Sce4WTE!CS54","v":1.4313512429633963E-3},{"$f":"UD1_Sce4WTE!CW54","v":86.369639220643975},{"$f":"UD1_Sce4WTE!CY54","v":2159.2409805160992},{"$f":"UD1_Sce4WTE!DE54","v":18.308},{"$f":"UD1_Sce4WTE!DH54","v":68.061639220643968},{"$f":"UD1_Sce4WTE!DJ54","v":68.060207869401012},{"$f":"UD1_Sce4WTE!DM54","v":1701.5409805160991},{"$f":"UD1_Sce4WTE!DO54","v":1701.5051967350253},null,2620.7089420394068,-0.13741182560488596,1560.8782153217805,0,1335.1387190497824,0.13741182560602283,2574.423861591948,0.13741182560534071,1701.642608560632,-0.13741182560670495,null,2048,2620.5715302138019,1560.8782153217803,1335.0013072241763,2574.2864497663427,1701.5051967350253]
[2049,{"$f":"'6. UD1 Assumptions'!D55","v":1.0360609999999999},{"$f":"'6. UD1 Assumptions'!F55","v":804.55247848892748},{"$f":"'6. UD1 Assumptions'!H55","v":833.56544541571657},{"$f":"'6. UD1 Assumptions'!N55","v":614.56544541571657},{"$f":"'6. UD1 Assumptions'!D114","v":0.15},{"$f":"'6. UD1 Assumptions'!F114","v":0.5},{"$f":"'6. UD1 Assumptions'!H114","v":0.12},{"$f":"'6. UD1 Assumptions'!J114","v":1.9999999999999997E-2},{"$f":"'6. UD1 Assumptions'!L114","v":0.05},{"$f":"'6. UD1 Assumptions'!N114","v":3.0000000000000001E-3},{"$f":"'6. UD1 Assumptions'!P114","v":0.157},{"$f":"'6. UD1 Assumptions'!R114","v":1.8682396308106822E-2},{"$f":"'6. UD1 Assumptions'!T114","v":2.2720471564838829E-4},{"$f":"'6. UD1 Assumptions'!D289","v":125.03481681235748},{"$f":"'6. UD1 Assumptions'!F289","v":416.78272270785828},{"$f":"'6. UD1 Assumptions'!H289","v":100.02785344988598},{"$f":"'6. UD1 Assumptions'!J289","v":16.67130890831433},{"$f":"'6. UD1 Assumptions'!L289","v":41.678272270785833},{"$f":"'6. UD1 Assumptions'!N289","v":2.5006963362471497},{"$f":"'6. UD1 Assumptions'!P289","v":130.86977493026751},{"$f":"'6. UD1 Assumptions'!R289","v":15.573000000000002},{"$f":"'6. UD1 Assumptions'!T289","v":0.18939},{"$f":"UD1_BAUCH4!M55","v":11.198926124451242},{"$f":"UD1_BAUCH4!Y55","v":108.63225103525765},{"$f":"UD1_BAUCH4!AK55","v":4.9599770343695422},{"$f":"UD1_BAUCH4!AW55","v":2.4586625316868203E-2},{"$f":"UD1_BAUCH4!BI55","v":0.63589449158583877},{"$f":"UD1_BAUCH4!BU55","v":1.717360484865333E-3},{"$f":"UD1_BAUCH4!CG55","v":0.14691658364750104},{"$f":"UD1_BAUCH4!CS55","v":1.4296430867658015E-3},{"$f":"UD1_BAUCH4!CW55","v":125.60169889820028},{"$f":"UD1_BAUCH4!CY55","v":3140.0424724550071},{"$f":"UD1_BAUCH4!CW55","v":125.60169889820028},{"$f":"UD1_BAUCH4!DH55","v":107.29369889820029},{"$f":"UD1_BAUCH4!DJ55","v":107.29226925511352},{"$f":"UD1_BAUCH4!DM55","v":2682.3424724550073},{"$f":"UD1_BAUCH4!DO55","v":2682.3067313778383},{"$f":"'6. UD1 Assumptions'!Y289","v":125.03481681235748},{"$f":"'6. UD1 Assumptions'!AA289","v":416.78272270785828},{"$f":"'6. UD1 Assumptions'!AC289","v":100.02785344988598},{"$f":"'6. UD1 Assumptions'!AE289","v":16.67130890831433},{"$f":"'6. UD1 Assumptions'!AG289","v":41.678272270785833},{"$f":"'6. UD1 Assumptions'!AI289","v":2.5006963362471497},{"$f":"'6. UD1 Assumptions'!AK289","v":115.10738493026747},{"$f":"'6. UD1 Assumptions'!AM289","v":15.573},{"$f":"'6. UD1 Assumptions'!AO289","v":0.18939},{"$f":"UD1_Sce1LFG!M55","v":11.198926128360975},{"$f":"UD1_Sce1LFG!Y55","v":108.63344289428802},{"$f":"UD1_Sce1LFG!AK55","v":4.9633001491566269},{"$f":"UD1_Sce1LFG!AW55","v":2.4644773899596038E-2},{"$f":"UD1_Sce1LFG!BI55","v":0.63632053194315752},{"$f":"UD1_Sce1LFG!BU55","v":1.7197685386343012E-3},{"$f":"UD1_Sce1LFG!CG55","v":0.14691658364750104},{"$f":"UD1_Sce1LFG!CS55","v":1.4296430867658015E-3},{"$f":"UD1_Sce1LFG!CW55","v":125.60670047292129},{"$f":"UD1_Sce1LFG!CY55","v":3140.1675118230323},{"$f":"UD1_Sce1LFG!DE55","v":62.381351464946384},{"$f":"UD1_Sce1LFG!DH55","v":63.225349007974906},{"$f":"UD1_Sce1LFG!DJ55","v":63.22391936488814},{"$f":"UD1_Sce1LFG!DM55","v":1580.6337251993727},{"$f":"UD1_Sce1LFG!DO55","v":1580.5979841222036},{"$f":"'6. UD1 Assumptions'!D346","v":63.76775657430229},{"$f":"'6. UD1 Assumptions'!F346","v":212.55918858100765},{"$f":"'6. UD1 Assumptions'!H346","v":51.01420525944183},{"$f":"'6. UD1 Assumptions'!J346","v":16.67130890831433},{"$f":"'6. UD1 Assumptions'!L346","v":41.678272270785833},{"$f":"'6. UD1 Assumptions'!N346","v":2.5006963362471497},{"$f":"'6. UD1 Assumptions'!P346","v":429.61162748561748},{"$f":"'6. UD1 Assumptions'!R346","v":15.573000000000002},{"$f":"'6. UD1 Assumptions'!T346","v":0.18939},{"$f":"UD1_Sce2Comp!M55","v":6.0382532574526078},{"$f":"UD1_Sce2Comp!Y55","v":61.864562287137062},{"$f":"UD1_Sce2Comp!AK55","v":3.1452351258462885},{"$f":"UD1_Sce2Comp!AW55","v":2.4586625316868203E-2},{"$f":"UD1_Sce2Comp!BI55","v":0.63589449158583877},{"$f":"UD1_Sce2Comp!BU55","v":1.717360484865333E-3},{"$f":"UD1_Sce2Comp!CG55","v":0.14691658364750104},{"$f":"UD1_Sce2Comp!CS55","v":1.4296430867658015E-3},{"$f":"UD1_Sce2Comp!CW55","v":71.858595374557794},{"$f":"UD1_Sce2Comp!CY55","v":1796.4648843639447},{"$f":"UD1_Sce2Comp!DE55","v":18.308},{"$f":"UD1_Sce2Comp!DH55","v":53.550595374557794},{"$f":"UD1_Sce2Comp!DJ55","v":53.549165731471028},{"$f":"UD1_Sce2Comp!DM55","v":1338.7648843639449},{"$f":"UD1_Sce2Comp!DO55","v":1338.7291432867758},{"$f":"'6. UD1 Assumptions'!Y346","v":125.03481681235748},{"$f":"'6. UD1 Assumptions'!AA346","v":416.78272270785828},{"$f":"'6. UD1 Assumptions'!AC346","v":53.014762328439552},{"$f":"'6. UD1 Assumptions'!AE346","v":16.67130890831433},{"$f":"'6. UD1 Assumptions'!AG346","v":22.089484303516482},{"$f":"'6. UD1 Assumptions'!AI346","v":2.5006963362471497},{"$f":"'6. UD1 Assumptions'!AK346","v":181.70926401898328},{"$f":"'6. UD1 Assumptions'!AM346","v":15.573000000000002},{"$f":"'6. UD1 Assumptions'!AO346","v":0.18939},{"$f":"UD1_Sce3Recycle!M55","v":11.198926124451242},{"$f":"UD1_Sce3Recycle!Y55","v":108.63225103525765},{"$f":"UD1_Sce3Recycle!AK55","v":3.231669301910348},{"$f":"UD1_Sce3Recycle!AW55","v":2.4586625316868203E-2},{"$f":"UD1_Sce3Recycle!BI55","v":0.41431657716799314},{"$f":"UD1_Sce3Recycle!BU55","v":1.717360484865333E-3},{"$f":"UD1_Sce3Recycle!CG55","v":0.14691658364750104},{"$f":"UD1_Sce3Recycle!CS55","v":1.4296430867658015E-3},{"$f":"UD1_Sce3Recycle!CW55","v":123.65181325132325},{"$f":"UD1_Sce3Recycle!CY55","v":3091.2953312830814},{"$f":"UD1_Sce3Recycle!DE55","v":18.308},{"$f":"UD1_Sce3Recycle!DH55","v":105.34381325132324},{"$f":"UD1_Sce3Recycle!DJ55","v":105.34238360823647},{"$f":"UD1_Sce3Recycle!DM55","v":2633.5953312830811},{"$f":"UD1_Sce3Recycle!DO55","v":2633.5595902059117},{"$f":"'6. UD1 Assumptions'!D403","v":92.184816812357482},{"$f":"'6. UD1 Assumptions'!F403","v":307.28272270785828},{"$f":"'6. UD1 Assumptions'!H403","v":73.74785344988598},{"$f":"'6. UD1 Assumptions'!J403","v":12.291308908314331},{"$f":"'6. UD1 Assumptions'!L403","v":30.72827227078583},{"$f":"'6. UD1 Assumptions'!N403","v":1.8436963362471497},{"$f":"'6. UD1 Assumptions'!P403","v":299.72438493026755},{"$f":"'6. UD1 Assumptions'!R403","v":15.573000000000002},{"$f":"'6. UD1 Assumptions'!T403","v":0.18939},{"$f":"UD1_Sce4WTE!M55","v":8.0781952990019441},{"$f":"UD1_Sce4WTE!Y55","v":76.635523597441278},{"$f":"UD1_Sce4WTE!AK55","v":3.460957105111286},{"$f":"UD1_Sce4WTE!AW55","v":1.7468443669635354E-2},{"$f":"UD1_Sce4WTE!BI55","v":0.44371244937324184},{"$f":"UD1_Sce4WTE!BU55","v":1.2069570000828509E-3},{"$f":"UD1_Sce4WTE!CG55","v":0.14691658364750104},{"$f":"UD1_Sce4WTE!CS55","v":1.4296430867658015E-3},{"$f":"UD1_Sce4WTE!CW55","v":88.785410078331736},{"$f":"UD1_Sce4WTE!CY55","v":2219.6352519582933},{"$f":"UD1_Sce4WTE!DE55","v":18.308},{"$f":"UD1_Sce4WTE!DH55","v":70.477410078331729},{"$f":"UD1_Sce4WTE!DJ55","v":70.475980435244963},{"$f":"UD1_Sce4WTE!DM55","v":1761.9352519582933},{"$f":"UD1_Sce4WTE!DO55","v":1761.8995108811241},null,2682.4317707458631,-0.12503936802477256,1580.5979841222036,0,1338.8541826548012,0.12503936802545468,2633.6846295739369,0.1250393680252273,1762.02455024915,-0.12503936802590943,null,2049,2682.3067313778383,1580.5979841222036,1338.7291432867758,2633.5595902059117,1761.8995108811241]
[2050,{"$f":"'6. UD1 Assumptions'!D56","v":1.0245561999999999},{"$f":"'6. UD1 Assumptions'!F56","v":829.85858103638532},{"$f":"'6. UD1 Assumptions'!H56","v":850.23675432403093},{"$f":"'6. UD1 Assumptions'!N56","v":631.23675432403093},{"$f":"'6. UD1 Assumptions'!D115","v":0.15},{"$f":"'6. UD1 Assumptions'!F115","v":0.5},{"$f":"'6. UD1 Assumptions'!H115","v":0.12},{"$f":"'6. UD1 Assumptions'!J115","v":0.02},{"$f":"'6. UD1 Assumptions'!L115","v":0.05},{"$f":"'6. UD1 Assumptions'!N115","v":3.0000000000000005E-3},{"$f":"'6. UD1 Assumptions'!P115","v":0.15699999999999997},{"$f":"'6. UD1 Assumptions'!R115","v":1.8316074811869431E-2},{"$f":"'6. UD1 Assumptions'!T115","v":2.2274972122391008E-4},{"$f":"'6. UD1 Assumptions'!D290","v":127.53551314860464},{"$f":"'6. UD1 Assumptions'!F290","v":425.11837716201546},{"$f":"'6. UD1 Assumptions'!H290","v":102.0284105188837},{"$f":"'6. UD1 Assumptions'!J290","v":17.004735086480618},{"$f":"'6. UD1 Assumptions'!L290","v":42.511837716201548},{"$f":"'6. UD1 Assumptions'!N290","v":2.550710262972093},{"$f":"'6. UD1 Assumptions'!P290","v":133.48717042887284},{"$f":"'6. UD1 Assumptions'!R290","v":15.573},{"$f":"'6. UD1 Assumptions'!T290","v":0.18939},{"$f":"UD1_BAUCH4!M56","v":11.422904577102708},{"$f":"UD1_BAUCH4!Y56","v":110.80560234394648},{"$f":"UD1_BAUCH4!AK56","v":5.0642145035806303},{"$f":"UD1_BAUCH4!AW56","v":2.5174485399320837E-2},{"$f":"UD1_BAUCH4!BI56","v":0.64925826968982447},{"$f":"UD1_BAUCH4!BU56","v":1.7555642251464471E-3},{"$f":"UD1_BAUCH4!CG56","v":0.14947831799565942},{"$f":"UD1_BAUCH4!CS56","v":1.4282019754806397E-3},{"$f":"UD1_BAUCH4!CW56","v":128.11981626391525},{"$f":"UD1_BAUCH4!CY56","v":3202.9954065978814},{"$f":"UD1_BAUCH4!CW56","v":128.11981626391525},{"$f":"UD1_BAUCH4!DH56","v":109.81181626391526},{"$f":"UD1_BAUCH4!DJ56","v":109.81038806193976},{"$f":"UD1_BAUCH4!DM56","v":2745.2954065978815},{"$f":"UD1_BAUCH4!DO56","v":2745.2597015484939},{"$f":"'6. UD1 Assumptions'!Y290","v":127.53551314860464},{"$f":"'6. UD1 Assumptions'!AA290","v":425.11837716201546},{"$f":"'6. UD1 Assumptions'!AC290","v":102.0284105188837},{"$f":"'6. UD1 Assumptions'!AE290","v":17.004735086480618},{"$f":"'6. UD1 Assumptions'!AG290","v":42.511837716201548},{"$f":"'6. UD1 Assumptions'!AI290","v":2.550710262972093},{"$f":"'6. UD1 Assumptions'!AK290","v":117.72478042887292},{"$f":"'6. UD1 Assumptions'!AM290","v":15.573},{"$f":"'6. UD1 Assumptions'!AO290","v":0.18939},{"$f":"UD1_Sce1LFG!M56","v":11.422904579723481},{"$f":"UD1_Sce1LFG!Y56","v":110.80660787347676},{"$f":"UD1_Sce1LFG!AK56","v":5.0673129552709471},{"$f":"UD1_Sce1LFG!AW56","v":2.5230633985750532E-2},{"$f":"UD1_Sce1LFG!BI56","v":0.64965550708601894},{"$f":"UD1_Sce1LFG!BU56","v":1.7578548367472697E-3},{"$f":"UD1_Sce1LFG!CG56","v":0.14947831799565942},{"$f":"UD1_Sce1LFG!CS56","v":1.4282019754806397E-3},{"$f":"UD1_Sce1LFG!CW56","v":128.12437592435086},{"$f":"UD1_Sce1LFG!CY56","v":3203.1093981087715},{"$f":"UD1_Sce1LFG!DE56","v":64.061473861187693},{"$f":"UD1_Sce1LFG!DH56","v":64.062902063163165},{"$f":"UD1_Sce1LFG!DJ56","v":64.061473861187693},{"$f":"UD1_Sce1LFG!DM56","v":1601.5725515790791},{"$f":"UD1_Sce1LFG!DO56","v":1601.5368465296924},{"$f":"'6. UD1 Assumptions'!D347","v":63.767756574302297},{"$f":"'6. UD1 Assumptions'!F347","v":212.55918858100765},{"$f":"'6. UD1 Assumptions'!H347","v":51.01420525944183},{"$f":"'6. UD1 Assumptions'!J347","v":17.004735086480618},{"$f":"'6. UD1 Assumptions'!L347","v":42.511837716201548},{"$f":"'6. UD1 Assumptions'!N347","v":2.550710262972093},{"$f":"'6. UD1 Assumptions'!P347","v":445.06593084362493},{"$f":"'6. UD1 Assumptions'!R347","v":15.573},{"$f":"'6. UD1 Assumptions'!T347","v":0.18939},{"$f":"UD1_Sce2Comp!M56","v":6.0447425514340027},{"$f":"UD1_Sce2Comp!Y56","v":61.962715636688138},{"$f":"UD1_Sce2Comp!AK56","v":3.1567747041182952},{"$f":"UD1_Sce2Comp!AW56","v":2.5174485399320837E-2},{"$f":"UD1_Sce2Comp!BI56","v":0.64925826968982447},{"$f":"UD1_Sce2Comp!BU56","v":1.7555642251464471E-3},{"$f":"UD1_Sce2Comp!CG56","v":0.14947831799565942},{"$f":"UD1_Sce2Comp!CS56","v":1.4282019754806397E-3},{"$f":"UD1_Sce2Comp!CW56","v":71.991327731525857},{"$f":"UD1_Sce2Comp!CY56","v":1799.7831932881463},{"$f":"UD1_Sce2Comp!DE56","v":18.308},{"$f":"UD1_Sce2Comp!DH56","v":53.683327731525857},{"$f":"UD1_Sce2Comp!DJ56","v":53.681899529550385},{"$f":"UD1_Sce2Comp!DM56","v":1342.0831932881465},{"$f":"UD1_Sce2Comp!DO56","v":1342.0474882387596},{"$f":"'6. UD1 Assumptions'!Y347","v":127.53551314860464},{"$f":"'6. UD1 Assumptions'!AA347","v":425.11837716201546},{"$f":"'6. UD1 Assumptions'!AC347","v":53.054773469819501},{"$f":"'6. UD1 Assumptions'!AE347","v":17.004735086480618},{"$f":"'6. UD1 Assumptions'!AG347","v":22.106155612424796},{"$f":"'6. UD1 Assumptions'!AI347","v":2.550710262972093},{"$f":"'6. UD1 Assumptions'!AK347","v":187.10409958171385},{"$f":"'6. UD1 Assumptions'!AM347","v":15.573},{"$f":"'6. UD1 Assumptions'!AO347","v":0.18939},{"$f":"UD1_Sce3Recycle!M56","v":11.422904577102708},{"$f":"UD1_Sce3Recycle!Y56","v":110.80560234394648},{"$f":"UD1_Sce3Recycle!AK56","v":3.2461566471062673},{"$f":"UD1_Sce3Recycle!AW56","v":2.5174485399320837E-2},{"$f":"UD1_Sce3Recycle!BI56","v":0.41617392911618795},{"$f":"UD1_Sce3Recycle!BU56","v":1.7555642251464471E-3},{"$f":"UD1_Sce3Recycle!CG56","v":0.14947831799565942},{"$f":"UD1_Sce3Recycle!CS56","v":1.4282019754806397E-3},{"$f":"UD1_Sce3Recycle!CW56","v":126.06867406686725},{"$f":"UD1_Sce3Recycle!CY56","v":3151.7168516716811},{"$f":"UD1_Sce3Recycle!DE56","v":18.308},{"$f":"UD1_Sce3Recycle!DH56","v":107.76067406686724},{"$f":"UD1_Sce3Recycle!DJ56","v":107.75924586489177},{"$f":"UD1_Sce3Recycle!DM56","v":2694.0168516716808},{"$f":"UD1_Sce3Recycle!DO56","v":2693.9811466222941},{"$f":"'6. UD1 Assumptions'!D404","v":94.685513148604642},{"$f":"'6. UD1 Assumptions'!F404","v":315.61837716201546},{"$f":"'6. UD1 Assumptions'!H404","v":75.748410518883702},{"$f":"'6. UD1 Assumptions'!J404","v":12.624735086480619},{"$f":"'6. UD1 Assumptions'!L404","v":31.561837716201552},{"$f":"'6. UD1 Assumptions'!N404","v":1.8937102629720928},{"$f":"'6. UD1 Assumptions'!P404","v":302.34178042887288},{"$f":"'6. UD1 Assumptions'!R404","v":15.573},{"$f":"'6. UD1 Assumptions'!T404","v":0.18939},{"$f":"UD1_Sce4WTE!M56","v":8.3021674301884172},{"$f":"UD1_Sce4WTE!Y56","v":78.778190599124017},{"$f":"UD1_Sce4WTE!AK56","v":3.5510527087877213},{"$f":"UD1_Sce4WTE!AW56","v":1.792450995486794E-2},{"$f":"UD1_Sce4WTE!BI56","v":0.45526316779329767},{"$f":"UD1_Sce4WTE!BU56","v":1.2380111439506173E-3},{"$f":"UD1_Sce4WTE!CG56","v":0.14947831799565942},{"$f":"UD1_Sce4WTE!CS56","v":1.4282019754806397E-3},{"$f":"UD1_Sce4WTE!CW56","v":91.256742946963413},{"$f":"UD1_Sce4WTE!CY56","v":2281.4185736740856},{"$f":"UD1_Sce4WTE!DE56","v":18.308},{"$f":"UD1_Sce4WTE!DH56","v":72.948742946963421},{"$f":"UD1_Sce4WTE!DJ56","v":72.947314744987921},{"$f":"UD1_Sce4WTE!DM56","v":1823.7185736740855},{"$f":"UD1_Sce4WTE!DO56","v":1823.6828686246981},null,2745.373693059385,-0.11399151089108273,1601.5368465296924,0,1342.1614797496493,0.11399151088971848,2694.0951381331843,0.11399151089017323,1823.7968601355888,-0.11399151089062798,null,2050,2745.2597015484939,1601.5368465296924,1342.0474882387596,2693.9811466222941,1823.6828686246981]

{"sheet":"ALL UD2 PLOTS","index":28,"n_rows":54,"n_cols":152,"rows_kept":54,"cut":false,"hidden":true,"merged":[]}
["Year","Population (Million)","Waste per capita, WPC (kg/cap/yr)","Total Waste (Gg/yr)","Waste to SWDS under WTE scenario (Gg/yr)","Solid Waste % Composition for Food (%)","Solid Waste % Composition for Garden (%)","Solid Waste % Composition for Paper (%)","Solid Waste % Composition for Wood (%)","Solid Waste % Composition for Textiles (%)","Solid Waste % Composition for Nappies (%)","Solid Waste % Composition for Inert (%)","Solid Waste % Composition for Sludge (%)","Solid Waste % Composition for Industrial (%)","Solid Waste generation - Food (Gg/yr)","Solid Waste generation - Garden (Gg/yr)","Solid Waste generation - Paper (Gg/yr)","Solid Waste generation - Wood (Gg/yr)","Solid Waste generation - Textiles (Gg/yr)","Solid Waste generation - Nappies (Gg/yr)","Solid Waste generation - Inert (Gg/yr)","Solid Waste generation -Sludge (Gg/yr)","Solid Waste generation - Industrial (Gg/yr)","Emissions (GgCH4) - Food","Emissions (GgCH4) - Garden","Emissions (GgCH4) - Paper","Emissions (GgCH4) - Wood","Emissions (GgCH4) - Textiles","Emissions (GgCH4)- Nappies","Emissions (GgCH4) -Sludge","Emissions (GgCH4) - Industrial","Total CH4 generated (Gg CH4)","Total CH4 generated -  (Gg CO2e)","Recovered Gg CH4","Emissions Gg CH4 - With Industrial","Emissions Gg CH4 - Without Industrial","Emissions Gg CO2e - With Industrial","(BAU) Emissions Gg CO2e - Without Industrial ","Solid Waste generation - Food (Gg/yr)","Solid Waste generation - Garden (Gg/yr)","Solid Waste generation - Paper (Gg/yr)","Solid Waste generation - Wood (Gg/yr)","Solid Waste generation - Textiles (Gg/yr)","Solid Waste generation - Nappies (Gg/yr)","Solid Waste generation - Inert (Gg/yr)","Solid Waste generation -Sludge (Gg/yr)","Solid Waste generation - Industrial (Gg/yr)","Emissions (GgCH4) - Food","Emissions (GgCH4) - Garden","Emissions (GgCH4) - Paper","Emissions (GgCH4) - Wood","Emissions (GgCH4) - Textiles","Emissions (GgCH4)- Nappies","Emissions (GgCH4) -Sludge","Emissions (GgCH4) - Industrial","Total CH4 generated (Gg CH4)","Total CH4 generated -  (Gg CO2e)","Recovered Gg CH4","Emissions Gg CH4 - With Industrial","Emissions Gg CH4 - Without Industrial","Emissions Gg CO2e - With Industrial","Emissions Gg CO2e - Without Industrial (Enh LFG)","Solid Waste generation - Food (Gg/yr)","Solid Waste generation - Garden (Gg/yr)","Solid Waste generation - Paper (Gg/yr)","Solid Waste generation - Wood (Gg/yr)","Solid Waste generation - Textiles (Gg/yr)","Solid Waste generation - Nappies (Gg/yr)","Solid Waste generation - Inert (Gg/yr)","Solid Waste generation -Sludge (Gg/yr)","Solid Waste generation - Industrial (Gg/yr)","Emissions (GgCH4) - Food","Emissions (GgCH4) - Garden","Emissions (GgCH4) - Paper","Emissions (GgCH4) - Wood","Emissions (GgCH4) - Textiles","Emissions (GgCH4)- Nappies","Emissions (GgCH4) -Sludge","Emissions (GgCH4) - Industrial","Total CH4 generated (Gg CH4)","Total CH4 generated -  (Gg CO2e)","Recovered Gg CH4","Emissions Gg CH4 - With Industrial","Emissions Gg CH4 - Without Industrial","Emissions Gg CO2e - With Industrial","Emissions Gg CO2e - Without Industrial (Compost)","Solid Waste generation - Food (Gg/yr)","Solid Waste generation - Garden (Gg/yr)","Solid Waste generation - Paper (Gg/yr)","Solid Waste generation - Wood (Gg/yr)","Solid Waste generation - Textiles (Gg/yr)","Solid Waste generation - Nappies (Gg/yr)","Solid Waste generation - Inert (Gg/yr)","Solid Waste generation -Sludge (Gg/yr)","Solid Waste generation - Industrial (Gg/yr)","Emissions (GgCH4) - Food","Emissions (GgCH4) - Garden","Emissions (GgCH4) - Paper","Emissions (GgCH4) - Wood","Emissions (GgCH4) - Textiles","Emissions (GgCH4)- Nappies","Emissions (GgCH4) -Sludge","Emissions (GgCH4) - Industrial","Total CH4 generated (Gg CH4)","Total CH4 generated -  (Gg CO2e)","Recovered Gg CH4","Emissions Gg CH4 - With Industrial","Emissions Gg CH4 - Without Industrial","Emissions Gg CO2e - With Industrial","Emissions Gg CO2e - Without Industrial (Recycling)","Solid Waste generation - Food (Gg/yr)","Solid Waste generation - Garden (Gg/yr)","Solid Waste generation - Paper (Gg/yr)","Solid Waste generation - Wood (Gg/yr)","Solid Waste generation - Textiles (Gg/yr)","Solid Waste generation - Nappies (Gg/yr)","Solid Waste generation - Inert (Gg/yr)","Solid Waste generation -Sludge (Gg/yr)","Solid Waste generation - Industrial (Gg/yr)","Emissions (GgCH4) - Food","Emissions (GgCH4) - Garden","Emissions (GgCH4) - Paper","Emissions (GgCH4) - Wood","Emissions (GgCH4) - Textiles","Emissions (GgCH4)- Nappies","Emissions (GgCH4) -Sludge","Emissions (GgCH4) - Industrial","Total CH4 generated (Gg CH4)","Total CH4 generated -  (Gg CO2e)","Recovered Gg CH4","Emissions Gg CH4 - With Industrial","Emissions Gg CH4 - Without Industrial","Emissions Gg CO2e - With Industrial","Emissions Gg CO2e - Without Industrial (WTE)",null,null,"BAU","Scenario 1",null,"Scenario 2",null,"Scenario 3",null,"Scenario 4",null,null,null,"Gg CO2 e","Gg CO2 e","Gg CO2 e","Gg CO2 e","Gg CO2 e"]
["UD2","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC3","SC3","SC3","SC3","SC3","SC3","SC3","SC3","SC3","SC3","SC3","SC3","SC3","SC3","SC3","SC3","SC3","SC3","SC3","SC3","SC3","SC3","SC3","SC3","SC4","SC4","SC4","SC4","SC4","SC4","SC4","SC4","SC4","SC4","SC4","SC4","SC4","SC4","SC4","SC4","SC4","SC4","SC4","SC4","SC4","SC4","SC4","SC4",null,"CHECKS","Gg CO2e","GgCO2e",null,"GgCO2e",null,"GgCO2e",null,"WTE",null,null,null,"BAU","SC1","SC2","SC3","SC4"]
[null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,null,null,null,null,null,null,null,null,null,"GgCO2e",null,null,null,"BAU Gg CO2 e","SC1 Gg CO2 e","SC2 Gg CO2 e","SC3 Gg CO2 e","SC4 Gg CO2 e"]
[2000,{"$f":"'6. UD2 Assumptions'!D6","v":1.1510940000000001},{"$f":"'6. UD2 Assumptions'!F6","v":230.93},{"$f":"'6. UD2 Assumptions'!H6","v":265.82213742000005},{"$f":"'6. UD2 Assumptions'!N6","v":199.36660306500005},{"$f":"'6. UD2 Assumptions'!D65","v":0.15},{"$f":"'6. UD2 Assumptions'!F65","v":0.5},{"$f":"'6. UD2 Assumptions'!H65","v":0.12},{"$f":"'6. UD2 Assumptions'!J65","v":0.02},{"$f":"'6. UD2 Assumptions'!L65","v":0.05},{"$f":"'6. UD2 Assumptions'!N65","v":3.0000000000000001E-3},{"$f":"'6. UD2 Assumptions'!P65","v":0.157},{"$f":"'6. UD2 Assumptions'!R65","v":0},{"$f":"'6. UD2 Assumptions'!T65","v":0},{"$f":"'6. UD2 Assumptions'!D240","v":29.904990459750007},{"$f":"'6. UD2 Assumptions'!F240","v":99.683301532500025},{"$f":"'6. UD2 Assumptions'!H240","v":23.923992367800004},{"$f":"'6. UD2 Assumptions'!J240","v":3.987332061300001},{"$f":"'6. UD2 Assumptions'!L240","v":9.9683301532500028},{"$f":"'6. UD2 Assumptions'!N240","v":0.59809980919500016},{"$f":"'6. UD2 Assumptions'!P240","v":31.300556681205009},{"$f":"'6. UD2 Assumptions'!R240","v":0},{"$f":"'6. UD2 Assumptions'!T240","v":0},{"$f":"UD2_BAUCH4!M6","v":0},{"$f":"UD2_BAUCH4!Y6","v":0},{"$f":"UD2_BAUCH4!AK6","v":0},{"$f":"UD2_BAUCH4!AW6","v":0},{"$f":"UD2_BAUCH4!BI6","v":0},{"$f":"UD2_BAUCH4!BU6","v":0},{"$f":"UD2_BAUCH4!CG6","v":0},{"$f":"UD2_BAUCH4!CS6","v":0},{"$f":"UD2_BAUCH4!CW6","v":0},{"$f":"UD2_BAUCH4!CY6","v":0},{"$f":"UD2_BAUCH4!CW6","v":0},{"$f":"UD2_BAUCH4!DH6","v":0},{"$f":"UD2_BAUCH4!DJ6","v":0},{"$f":"UD2_BAUCH4!DM6","v":0},{"$f":"UD2_BAUCH4!DO6","v":0},{"$f":"'6. UD2 Assumptions'!Y240","v":29.904990459750007},{"$f":"'6. UD2 Assumptions'!AA240","v":99.683301532500025},{"$f":"'6. UD2 Assumptions'!AC240","v":23.923992367800004},{"$f":"'6. UD2 Assumptions'!AE240","v":3.987332061300001},{"$f":"'6. UD2 Assumptions'!AG240","v":9.9683301532500028},{"$f":"'6. UD2 Assumptions'!AI240","v":0.59809980919500016},{"$f":"'6. UD2 Assumptions'!AK240","v":31.300556681205023},{"$f":"'6. UD2 Assumptions'!AM240","v":0},{"$f":"'6. UD2 Assumptions'!AO240","v":0},{"$f":"UD2_Sce1LFG!M6","v":0},{"$f":"UD2_Sce1LFG!Y6","v":0},{"$f":"UD2_Sce1LFG!AK6","v":0},{"$f":"UD2_Sce1LFG!AW6","v":0},{"$f":"UD2_Sce1LFG!BI6","v":0},{"$f":"UD2_Sce1LFG!BU6","v":0},{"$f":"UD2_Sce1LFG!CG6","v":0},{"$f":"UD2_Sce1LFG!CS6","v":0},{"$f":"UD2_Sce1LFG!CW6","v":0},{"$f":"UD2_Sce1LFG!CY6","v":0},{"$f":"UD2_Sce1LFG!DE6","v":0},{"$f":"UD2_Sce1LFG!DH6","v":0},{"$f":"UD2_Sce1LFG!DJ6","v":0},{"$f":"UD2_Sce1LFG!DM6","v":0},{"$f":"UD2_Sce1LFG!DO6","v":0},{"$f":"'6. UD2 Assumptions'!D297","v":29.904990459750007},{"$f":"'6. UD2 Assumptions'!F297","v":99.683301532500025},{"$f":"'6. UD2 Assumptions'!H297","v":23.923992367800004},{"$f":"'6. UD2 Assumptions'!J297","v":3.987332061300001},{"$f":"'6. UD2 Assumptions'!L297","v":9.9683301532500028},{"$f":"'6. UD2 Assumptions'!N297","v":0.59809980919500016},{"$f":"'6. UD2 Assumptions'!P297","v":31.300556681205023},{"$f":"'6. UD2 Assumptions'!R297","v":0},{"$f":"'6. UD2 Assumptions'!T297","v":0},{"$f":"UD2_Sce2Comp!M6","v":0},{"$f":"UD2_Sce2Comp!Y6","v":0},{"$f":"UD2_Sce2Comp!AK6","v":0},{"$f":"UD2_Sce2Comp!AW6","v":0},{"$f":"UD2_Sce2Comp!BI6","v":0},{"$f":"UD2_Sce2Comp!BU6","v":0},{"$f":"UD2_Sce2Comp!CG6","v":0},{"$f":"UD2_Sce2Comp!CS6","v":0},{"$f":"UD2_Sce2Comp!CW6","v":0},{"$f":"UD2_Sce2Comp!CY6","v":0},{"$f":"UD2_Sce2Comp!DE6","v":0},{"$f":"UD2_Sce2Comp!DH6","v":0},{"$f":"UD2_Sce2Comp!DJ6","v":0},{"$f":"UD2_Sce2Comp!DM6","v":0},{"$f":"UD2_Sce2Comp!DO6","v":0},{"$f":"'6. UD2 Assumptions'!Y297","v":29.904990459750007},{"$f":"'6. UD2 Assumptions'!AA297","v":99.683301532500025},{"$f":"'6. UD2 Assumptions'!AC297","v":23.923992367800004},{"$f":"'6. UD2 Assumptions'!AE297","v":3.987332061300001},{"$f":"'6. UD2 Assumptions'!AG297","v":9.9683301532500028},{"$f":"'6. UD2 Assumptions'!AI297","v":0.59809980919500016},{"$f":"'6. UD2 Assumptions'!AK297","v":31.300556681205023},{"$f":"'6. UD2 Assumptions'!AM297","v":0},{"$f":"'6. UD2 Assumptions'!AO297","v":0},{"$f":"UD2_Sce3Recycle!M6","v":0},{"$f":"UD2_Sce3Recycle!Y6","v":0},{"$f":"UD2_Sce3Recycle!AK6","v":0},{"$f":"UD2_Sce3Recycle!AW6","v":0},{"$f":"UD2_Sce3Recycle!BI6","v":0},{"$f":"UD2_Sce3Recycle!BU6","v":0},{"$f":"UD2_Sce3Recycle!CG6","v":0},{"$f":"UD2_Sce3Recycle!CS6","v":0},{"$f":"UD2_Sce3Recycle!CW6","v":0},{"$f":"UD2_Sce3Recycle!CY6","v":0},{"$f":"UD2_Sce3Recycle!DE6","v":0},{"$f":"UD2_Sce3Recycle!DH6","v":0},{"$f":"UD2_Sce3Recycle!DJ6","v":0},{"$f":"UD2_Sce3Recycle!DM6","v":0},{"$f":"UD2_Sce3Recycle!DO6","v":0},{"$f":"'6. UD2 Assumptions'!D354","v":29.904990459750007},{"$f":"'6. UD2 Assumptions'!F354","v":99.683301532500025},{"$f":"'6. UD2 Assumptions'!H354","v":23.923992367800004},{"$f":"'6. UD2 Assumptions'!J354","v":3.987332061300001},{"$f":"'6. UD2 Assumptions'!L354","v":9.9683301532500028},{"$f":"'6. UD2 Assumptions'!N354","v":0.59809980919500016},{"$f":"'6. UD2 Assumptions'!P354","v":31.300556681205023},{"$f":"'6. UD2 Assumptions'!R354","v":0},{"$f":"'6. UD2 Assumptions'!T354","v":0},{"$f":"UD2_Sce4WTE!M6","v":0},{"$f":"UD2_Sce4WTE!Y6","v":0},{"$f":"UD2_Sce4WTE!AK6","v":0},{"$f":"UD2_Sce4WTE!AW6","v":0},{"$f":"UD2_Sce4WTE!BI6","v":0},{"$f":"UD2_Sce4WTE!BU6","v":0},{"$f":"UD2_Sce4WTE!CG6","v":0},{"$f":"UD2_Sce4WTE!CS6","v":0},{"$f":"UD2_Sce4WTE!CW6","v":0},{"$f":"UD2_Sce4WTE!CY6","v":0},{"$f":"UD2_Sce4WTE!DE6","v":0},{"$f":"UD2_Sce4WTE!DH6","v":0},{"$f":"UD2_Sce4WTE!DJ6","v":0},{"$f":"UD2_Sce4WTE!DM6","v":0},{"$f":"UD2_Sce4WTE!DO6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,2000,{"$f":"AL4","v":0},{"$f":"BJ4","v":0},{"$f":"CH4","v":0},{"$f":"DF4","v":0},{"$f":"ED4","v":0}]
[2001,{"$f":"'6. UD2 Assumptions'!D7","v":1.160083},{"$f":"'6. UD2 Assumptions'!F7","v":264.37},{"$f":"'6. UD2 Assumptions'!H7","v":306.69114271000001},{"$f":"'6. UD2 Assumptions'!N7","v":269.8882055848},{"$f":"'6. UD2 Assumptions'!D66","v":0.15},{"$f":"'6. UD2 Assumptions'!F66","v":0.5},{"$f":"'6. UD2 Assumptions'!H66","v":0.12},{"$f":"'6. UD2 Assumptions'!J66","v":0.02},{"$f":"'6. UD2 Assumptions'!L66","v":0.05},{"$f":"'6. UD2 Assumptions'!N66","v":3.0000000000000001E-3},{"$f":"'6. UD2 Assumptions'!P66","v":0.157},{"$f":"'6. UD2 Assumptions'!R66","v":0},{"$f":"'6. UD2 Assumptions'!T66","v":0},{"$f":"'6. UD2 Assumptions'!D241","v":40.483230837720001},{"$f":"'6. UD2 Assumptions'!F241","v":134.9441027924},{"$f":"'6. UD2 Assumptions'!H241","v":32.386584670175999},{"$f":"'6. UD2 Assumptions'!J241","v":5.3977641116960005},{"$f":"'6. UD2 Assumptions'!L241","v":13.49441027924},{"$f":"'6. UD2 Assumptions'!N241","v":0.80966461675440005},{"$f":"'6. UD2 Assumptions'!P241","v":42.3724482768136},{"$f":"'6. UD2 Assumptions'!R241","v":0},{"$f":"'6. UD2 Assumptions'!T241","v":0},{"$f":"UD2_BAUCH4!M7","v":0.85231710965958618},{"$f":"UD2_BAUCH4!Y7","v":4.169345293608262},{"$f":"UD2_BAUCH4!AK7","v":9.5669785919074102E-2},{"$f":"UD2_BAUCH4!AW7","v":3.1199947526764613E-4},{"$f":"UD2_BAUCH4!BI7","v":1.2265357169112064E-2},{"$f":"UD2_BAUCH4!BU7","v":2.6544401429412499E-5},{"$f":"UD2_BAUCH4!CG7","v":0},{"$f":"UD2_BAUCH4!CS7","v":0},{"$f":"UD2_BAUCH4!CW7","v":5.1299360902327313},{"$f":"UD2_BAUCH4!CY7","v":128.24840225581829},{"$f":"UD2_BAUCH4!CW7","v":5.1299360902327313},{"$f":"UD2_BAUCH4!DH7","v":5.1299360902327313},{"$f":"UD2_BAUCH4!DJ7","v":5.1299360902327313},{"$f":"UD2_BAUCH4!DM7","v":128.24840225581829},{"$f":"UD2_BAUCH4!DO7","v":128.24840225581829},{"$f":"'6. UD2 Assumptions'!Y241","v":40.483230837720001},{"$f":"'6. UD2 Assumptions'!AA241","v":134.9441027924},{"$f":"'6. UD2 Assumptions'!AC241","v":32.386584670175999},{"$f":"'6. UD2 Assumptions'!AE241","v":5.3977641116960005},{"$f":"'6. UD2 Assumptions'!AG241","v":13.49441027924},{"$f":"'6. UD2 Assumptions'!AI241","v":0.80966461675440005},{"$f":"'6. UD2 Assumptions'!AK241","v":42.3724482768136},{"$f":"'6. UD2 Assumptions'!AM241","v":0},{"$f":"'6. UD2 Assumptions'!AO241","v":0},{"$f":"UD2_Sce1LFG!M7","v":0.85231710965958618},{"$f":"UD2_Sce1LFG!Y7","v":4.169345293608262},{"$f":"UD2_Sce1LFG!AK7","v":9.5669785919074102E-2},{"$f":"UD2_Sce1LFG!AW7","v":3.1199947526764613E-4},{"$f":"UD2_Sce1LFG!BI7","v":1.2265357169112064E-2},{"$f":"UD2_Sce1LFG!BU7","v":2.6544401429412499E-5},{"$f":"UD2_Sce1LFG!CG7","v":0},{"$f":"UD2_Sce1LFG!CS7","v":0},{"$f":"UD2_Sce1LFG!CW7","v":5.1299360902327313},{"$f":"UD2_Sce1LFG!CY7","v":128.24840225581829},{"$f":"UD2_Sce1LFG!DE7","v":0},{"$f":"UD2_Sce1LFG!DH7","v":5.1299360902327313},{"$f":"UD2_Sce1LFG!DJ7","v":5.1299360902327313},{"$f":"UD2_Sce1LFG!DM7","v":128.24840225581829},{"$f":"UD2_Sce1LFG!DO7","v":128.24840225581829},{"$f":"'6. UD2 Assumptions'!D298","v":40.483230837720001},{"$f":"'6. UD2 Assumptions'!F298","v":134.9441027924},{"$f":"'6. UD2 Assumptions'!H298","v":32.386584670175999},{"$f":"'6. UD2 Assumptions'!J298","v":5.3977641116960005},{"$f":"'6. UD2 Assumptions'!L298","v":13.49441027924},{"$f":"'6. UD2 Assumptions'!N298","v":0.80966461675440005},{"$f":"'6. UD2 Assumptions'!P298","v":42.3724482768136},{"$f":"'6. UD2 Assumptions'!R298","v":0},{"$f":"'6. UD2 Assumptions'!T298","v":0},{"$f":"UD2_Sce2Comp!M7","v":0.85231710965958618},{"$f":"UD2_Sce2Comp!Y7","v":4.169345293608262},{"$f":"UD2_Sce2Comp!AK7","v":9.5669785919074102E-2},{"$f":"UD2_Sce2Comp!AW7","v":3.1199947526764613E-4},{"$f":"UD2_Sce2Comp!BI7","v":1.2265357169112064E-2},{"$f":"UD2_Sce2Comp!BU7","v":2.6544401429412499E-5},{"$f":"UD2_Sce2Comp!CG7","v":0},{"$f":"UD2_Sce2Comp!CS7","v":0},{"$f":"UD2_Sce2Comp!CW7","v":5.1299360902327313},{"$f":"UD2_Sce2Comp!CY7","v":128.24840225581829},{"$f":"UD2_Sce2Comp!DE7","v":0},{"$f":"UD2_Sce2Comp!DH7","v":5.1299360902327313},{"$f":"UD2_Sce2Comp!DJ7","v":5.1299360902327313},{"$f":"UD2_Sce2Comp!DM7","v":128.24840225581829},{"$f":"UD2_Sce2Comp!DO7","v":128.24840225581829},{"$f":"'6. UD2 Assumptions'!Y298","v":40.483230837720001},{"$f":"'6. UD2 Assumptions'!AA298","v":134.9441027924},{"$f":"'6. UD2 Assumptions'!AC298","v":32.386584670175999},{"$f":"'6. UD2 Assumptions'!AE298","v":5.3977641116960005},{"$f":"'6. UD2 Assumptions'!AG298","v":13.49441027924},{"$f":"'6. UD2 Assumptions'!AI298","v":0.80966461675440005},{"$f":"'6. UD2 Assumptions'!AK298","v":42.3724482768136},{"$f":"'6. UD2 Assumptions'!AM298","v":0},{"$f":"'6. UD2 Assumptions'!AO298","v":0},{"$f":"UD2_Sce3Recycle!M7","v":0.85231710965958618},{"$f":"UD2_Sce3Recycle!Y7","v":4.169345293608262},{"$f":"UD2_Sce3Recycle!AK7","v":9.5669785919074102E-2},{"$f":"UD2_Sce3Recycle!AW7","v":3.1199947526764613E-4},{"$f":"UD2_Sce3Recycle!BI7","v":1.2265357169112064E-2},{"$f":"UD2_Sce3Recycle!BU7","v":2.6544401429412499E-5},{"$f":"UD2_Sce3Recycle!CG7","v":0},{"$f":"UD2_Sce3Recycle!CS7","v":0},{"$f":"UD2_Sce3Recycle!CW7","v":5.1299360902327313},{"$f":"UD2_Sce3Recycle!CY7","v":128.24840225581829},{"$f":"UD2_Sce3Recycle!DE7","v":0},{"$f":"UD2_Sce3Recycle!DH7","v":5.1299360902327313},{"$f":"UD2_Sce3Recycle!DJ7","v":5.1299360902327313},{"$f":"UD2_Sce3Recycle!DM7","v":128.24840225581829},{"$f":"UD2_Sce3Recycle!DO7","v":128.24840225581829},{"$f":"'6. UD2 Assumptions'!D355","v":40.483230837720001},{"$f":"'6. UD2 Assumptions'!F355","v":134.9441027924},{"$f":"'6. UD2 Assumptions'!H355","v":32.386584670175999},{"$f":"'6. UD2 Assumptions'!J355","v":5.3977641116960005},{"$f":"'6. UD2 Assumptions'!L355","v":13.49441027924},{"$f":"'6. UD2 Assumptions'!N355","v":0.80966461675440005},{"$f":"'6. UD2 Assumptions'!P355","v":42.3724482768136},{"$f":"'6. UD2 Assumptions'!R355","v":0},{"$f":"'6. UD2 Assumptions'!T355","v":0},{"$f":"UD2_Sce4WTE!M7","v":0.85231710965958618},{"$f":"UD2_Sce4WTE!Y7","v":4.169345293608262},{"$f":"UD2_Sce4WTE!AK7","v":9.5669785919074102E-2},{"$f":"UD2_Sce4WTE!AW7","v":3.1199947526764613E-4},{"$f":"UD2_Sce4WTE!BI7","v":1.2265357169112064E-2},{"$f":"UD2_Sce4WTE!BU7","v":2.6544401429412499E-5},{"$f":"UD2_Sce4WTE!CG7","v":0},{"$f":"UD2_Sce4WTE!CS7","v":0},{"$f":"UD2_Sce4WTE!CW7","v":5.1299360902327313},{"$f":"UD2_Sce4WTE!CY7","v":128.24840225581829},{"$f":"UD2_Sce4WTE!DE7","v":0},{"$f":"UD2_Sce4WTE!DH7","v":5.1299360902327313},{"$f":"UD2_Sce4WTE!DJ7","v":5.1299360902327313},{"$f":"UD2_Sce4WTE!DM7","v":128.24840225581829},{"$f":"UD2_Sce4WTE!DO7","v":128.24840225581829},null,null,null,null,null,null,null,null,null,null,null,null,2001,{"$f":"AL5","v":128.24840225581829},{"$f":"BJ5","v":128.24840225581829},{"$f":"CH5","v":128.24840225581829},{"$f":"DF5","v":128.24840225581829},{"$f":"ED5","v":128.24840225581829}]
[2002,{"$f":"'6. UD2 Assumptions'!D8","v":1.1679949999999999},{"$f":"'6. UD2 Assumptions'!F8","v":311.57},{"$f":"'6. UD2 Assumptions'!H8","v":363.91220214999998},{"$f":"'6. UD2 Assumptions'!N8","v":363.91220214999998},{"$f":"'6. UD2 Assumptions'!D67","v":0.15},{"$f":"'6. UD2 Assumptions'!F67","v":0.5},{"$f":"'6. UD2 Assumptions'!H67","v":0.12},{"$f":"'6. UD2 Assumptions'!J67","v":0.02},{"$f":"'6. UD2 Assumptions'!L67","v":4.9999999999999996E-2},{"$f":"'6. UD2 Assumptions'!N67","v":3.0000000000000001E-3},{"$f":"'6. UD2 Assumptions'!P67","v":0.157},{"$f":"'6. UD2 Assumptions'!R67","v":0},{"$f":"'6. UD2 Assumptions'!T67","v":0},{"$f":"'6. UD2 Assumptions'!D242","v":54.586830322499999},{"$f":"'6. UD2 Assumptions'!F242","v":181.95610107499999},{"$f":"'6. UD2 Assumptions'!H242","v":43.669464257999998},{"$f":"'6. UD2 Assumptions'!J242","v":7.2782440429999999},{"$f":"'6. UD2 Assumptions'!L242","v":18.195610107499999},{"$f":"'6. UD2 Assumptions'!N242","v":1.09173660645},{"$f":"'6. UD2 Assumptions'!P242","v":57.134215737550001},{"$f":"'6. UD2 Assumptions'!R242","v":0},{"$f":"'6. UD2 Assumptions'!T242","v":0},{"$f":"UD2_BAUCH4!M8","v":1.7885269269003969},{"$f":"UD2_BAUCH4!Y8","v":9.4718092138319765},{"$f":"UD2_BAUCH4!AK8","v":0.22582879355528385},{"$f":"UD2_BAUCH4!AW8","v":7.4683762261587095E-4},{"$f":"UD2_BAUCH4!BI8","v":2.8952409430164597E-2},{"$f":"UD2_BAUCH4!BU8","v":6.3158112643116061E-5},{"$f":"UD2_BAUCH4!CG8","v":0},{"$f":"UD2_BAUCH4!CS8","v":0},{"$f":"UD2_BAUCH4!CW8","v":11.515927339453082},{"$f":"UD2_BAUCH4!CY8","v":287.89818348632707},{"$f":"UD2_BAUCH4!CW8","v":11.515927339453082},{"$f":"UD2_BAUCH4!DH8","v":11.515927339453082},{"$f":"UD2_BAUCH4!DJ8","v":11.515927339453082},{"$f":"UD2_BAUCH4!DM8","v":287.89818348632707},{"$f":"UD2_BAUCH4!DO8","v":287.89818348632707},{"$f":"'6. UD2 Assumptions'!Y242","v":54.586830322499999},{"$f":"'6. UD2 Assumptions'!AA242","v":181.95610107499999},{"$f":"'6. UD2 Assumptions'!AC242","v":43.669464257999998},{"$f":"'6. UD2 Assumptions'!AE242","v":7.2782440429999999},{"$f":"'6. UD2 Assumptions'!AG242","v":18.195610107499999},{"$f":"'6. UD2 Assumptions'!AI242","v":1.09173660645},{"$f":"'6. UD2 Assumptions'!AK242","v":57.134215737550051},{"$f":"'6. UD2 Assumptions'!AM242","v":0},{"$f":"'6. UD2 Assumptions'!AO242","v":0},{"$f":"UD2_Sce1LFG!M8","v":1.7885269269003969},{"$f":"UD2_Sce1LFG!Y8","v":9.4718092138319765},{"$f":"UD2_Sce1LFG!AK8","v":0.22582879355528385},{"$f":"UD2_Sce1LFG!AW8","v":7.4683762261587095E-4},{"$f":"UD2_Sce1LFG!BI8","v":2.8952409430164597E-2},{"$f":"UD2_Sce1LFG!BU8","v":6.3158112643116061E-5},{"$f":"UD2_Sce1LFG!CG8","v":0},{"$f":"UD2_Sce1LFG!CS8","v":0},{"$f":"UD2_Sce1LFG!CW8","v":11.515927339453082},{"$f":"UD2_Sce1LFG!CY8","v":287.89818348632707},{"$f":"UD2_Sce1LFG!DE8","v":0},{"$f":"UD2_Sce1LFG!DH8","v":11.515927339453082},{"$f":"UD2_Sce1LFG!DJ8","v":11.515927339453082},{"$f":"UD2_Sce1LFG!DM8","v":287.89818348632707},{"$f":"UD2_Sce1LFG!DO8","v":287.89818348632707},{"$f":"'6. UD2 Assumptions'!D299","v":54.586830322499999},{"$f":"'6. UD2 Assumptions'!F299","v":181.95610107499999},{"$f":"'6. UD2 Assumptions'!H299","v":43.669464257999998},{"$f":"'6. UD2 Assumptions'!J299","v":7.2782440429999999},{"$f":"'6. UD2 Assumptions'!L299","v":18.195610107499999},{"$f":"'6. UD2 Assumptions'!N299","v":1.09173660645},{"$f":"'6. UD2 Assumptions'!P299","v":57.134215737550051},{"$f":"'6. UD2 Assumptions'!R299","v":0},{"$f":"'6. UD2 Assumptions'!T299","v":0},{"$f":"UD2_Sce2Comp!M8","v":1.7885269269003969},{"$f":"UD2_Sce2Comp!Y8","v":9.4718092138319765},{"$f":"UD2_Sce2Comp!AK8","v":0.22582879355528385},{"$f":"UD2_Sce2Comp!AW8","v":7.4683762261587095E-4},{"$f":"UD2_Sce2Comp!BI8","v":2.8952409430164597E-2},{"$f":"UD2_Sce2Comp!BU8","v":6.3158112643116061E-5},{"$f":"UD2_Sce2Comp!CG8","v":0},{"$f":"UD2_Sce2Comp!CS8","v":0},{"$f":"UD2_Sce2Comp!CW8","v":11.515927339453082},{"$f":"UD2_Sce2Comp!CY8","v":287.89818348632707},{"$f":"UD2_Sce2Comp!DE8","v":0},{"$f":"UD2_Sce2Comp!DH8","v":11.515927339453082},{"$f":"UD2_Sce2Comp!DJ8","v":11.515927339453082},{"$f":"UD2_Sce2Comp!DM8","v":287.89818348632707},{"$f":"UD2_Sce2Comp!DO8","v":287.89818348632707},{"$f":"'6. UD2 Assumptions'!Y299","v":54.586830322499999},{"$f":"'6. UD2 Assumptions'!AA299","v":181.95610107499999},{"$f":"'6. UD2 Assumptions'!AC299","v":43.669464257999998},{"$f":"'6. UD2 Assumptions'!AE299","v":7.2782440429999999},{"$f":"'6. UD2 Assumptions'!AG299","v":18.195610107499999},{"$f":"'6. UD2 Assumptions'!AI299","v":1.09173660645},{"$f":"'6. UD2 Assumptions'!AK299","v":57.134215737550051},{"$f":"'6. UD2 Assumptions'!AM299","v":0},{"$f":"'6. UD2 Assumptions'!AO299","v":0},{"$f":"UD2_Sce3Recycle!M8","v":1.7885269269003969},{"$f":"UD2_Sce3Recycle!Y8","v":9.4718092138319765},{"$f":"UD2_Sce3Recycle!AK8","v":0.22582879355528385},{"$f":"UD2_Sce3Recycle!AW8","v":7.4683762261587095E-4},{"$f":"UD2_Sce3Recycle!BI8","v":2.8952409430164597E-2},{"$f":"UD2_Sce3Recycle!BU8","v":6.3158112643116061E-5},{"$f":"UD2_Sce3Recycle!CG8","v":0},{"$f":"UD2_Sce3Recycle!CS8","v":0},{"$f":"UD2_Sce3Recycle!CW8","v":11.515927339453082},{"$f":"UD2_Sce3Recycle!CY8","v":287.89818348632707},{"$f":"UD2_Sce3Recycle!DE8","v":0},{"$f":"UD2_Sce3Recycle!DH8","v":11.515927339453082},{"$f":"UD2_Sce3Recycle!DJ8","v":11.515927339453082},{"$f":"UD2_Sce3Recycle!DM8","v":287.89818348632707},{"$f":"UD2_Sce3Recycle!DO8","v":287.89818348632707},{"$f":"'6. UD2 Assumptions'!D356","v":54.586830322499999},{"$f":"'6. UD2 Assumptions'!F356","v":181.95610107499999},{"$f":"'6. UD2 Assumptions'!H356","v":43.669464257999998},{"$f":"'6. UD2 Assumptions'!J356","v":7.2782440429999999},{"$f":"'6. UD2 Assumptions'!L356","v":18.195610107499999},{"$f":"'6. UD2 Assumptions'!N356","v":1.09173660645},{"$f":"'6. UD2 Assumptions'!P356","v":57.134215737550051},{"$f":"'6. UD2 Assumptions'!R356","v":0},{"$f":"'6. UD2 Assumptions'!T356","v":0},{"$f":"UD2_Sce4WTE!M8","v":1.7885269269003969},{"$f":"UD2_Sce4WTE!Y8","v":9.4718092138319765},{"$f":"UD2_Sce4WTE!AK8","v":0.22582879355528385},{"$f":"UD2_Sce4WTE!AW8","v":7.4683762261587095E-4},{"$f":"UD2_Sce4WTE!BI8","v":2.8952409430164597E-2},{"$f":"UD2_Sce4WTE!BU8","v":6.3158112643116061E-5},{"$f":"UD2_Sce4WTE!CG8","v":0},{"$f":"UD2_Sce4WTE!CS8","v":0},{"$f":"UD2_Sce4WTE!CW8","v":11.515927339453082},{"$f":"UD2_Sce4WTE!CY8","v":287.89818348632707},{"$f":"UD2_Sce4WTE!DE8","v":0},{"$f":"UD2_Sce4WTE!DH8","v":11.515927339453082},{"$f":"UD2_Sce4WTE!DJ8","v":11.515927339453082},{"$f":"UD2_Sce4WTE!DM8","v":287.89818348632707},{"$f":"UD2_Sce4WTE!DO8","v":287.89818348632707},null,null,null,null,null,null,null,null,null,null,null,null,2002,287.89818348632707,287.89818348632707,287.89818348632707,287.89818348632707,287.89818348632707]
[2003,{"$f":"'6. UD2 Assumptions'!D9","v":1.176323},{"$f":"'6. UD2 Assumptions'!F9","v":316.62},{"$f":"'6. UD2 Assumptions'!H9","v":372.44738826000003},{"$f":"'6. UD2 Assumptions'!N9","v":372.44738826000003},{"$f":"'6. UD2 Assumptions'!D68","v":0.15},{"$f":"'6. UD2 Assumptions'!F68","v":0.5},{"$f":"'6. UD2 Assumptions'!H68","v":0.11999999999999998},{"$f":"'6. UD2 Assumptions'!J68","v":0.02},{"$f":"'6. UD2 Assumptions'!L68","v":0.05},{"$f":"'6. UD2 Assumptions'!N68","v":3.0000000000000001E-3},{"$f":"'6. UD2 Assumptions'!P68","v":0.157},{"$f":"'6. UD2 Assumptions'!R68","v":0},{"$f":"'6. UD2 Assumptions'!T68","v":0},{"$f":"'6. UD2 Assumptions'!D243","v":55.867108239000004},{"$f":"'6. UD2 Assumptions'!F243","v":186.22369413000001},{"$f":"'6. UD2 Assumptions'!H243","v":44.693686591199999},{"$f":"'6. UD2 Assumptions'!J243","v":7.4489477652000007},{"$f":"'6. UD2 Assumptions'!L243","v":18.622369413000001},{"$f":"'6. UD2 Assumptions'!N243","v":1.1173421647800001},{"$f":"'6. UD2 Assumptions'!P243","v":58.474239956820007},{"$f":"'6. UD2 Assumptions'!R243","v":0},{"$f":"'6. UD2 Assumptions'!T243","v":0},{"$f":"UD2_BAUCH4!M9","v":2.9085229042151601},{"$f":"UD2_BAUCH4!Y9","v":16.354197470515807},{"$f":"UD2_BAUCH4!AK9","v":0.40246253970817458},{"$f":"UD2_BAUCH4!AW9","v":1.3469808890498882E-3},{"$f":"UD2_BAUCH4!BI9","v":5.1597761501048028E-2},{"$f":"UD2_BAUCH4!BU9","v":1.1332247773226657E-4},{"$f":"UD2_BAUCH4!CG9","v":0},{"$f":"UD2_BAUCH4!CS9","v":0},{"$f":"UD2_BAUCH4!CW9","v":19.718240979306973},{"$f":"UD2_BAUCH4!CY9","v":492.95602448267431},{"$f":"UD2_BAUCH4!CW9","v":19.718240979306973},{"$f":"UD2_BAUCH4!DH9","v":19.718240979306973},{"$f":"UD2_BAUCH4!DJ9","v":19.718240979306973},{"$f":"UD2_BAUCH4!DM9","v":492.95602448267431},{"$f":"UD2_BAUCH4!DO9","v":492.95602448267431},{"$f":"'6. UD2 Assumptions'!Y243","v":55.867108239000004},{"$f":"'6. UD2 Assumptions'!AA243","v":186.22369413000001},{"$f":"'6. UD2 Assumptions'!AC243","v":44.693686591199999},{"$f":"'6. UD2 Assumptions'!AE243","v":7.4489477652000007},{"$f":"'6. UD2 Assumptions'!AG243","v":18.622369413000001},{"$f":"'6. UD2 Assumptions'!AI243","v":1.1173421647800001},{"$f":"'6. UD2 Assumptions'!AK243","v":58.474239956820043},{"$f":"'6. UD2 Assumptions'!AM243","v":0},{"$f":"'6. UD2 Assumptions'!AO243","v":0},{"$f":"UD2_Sce1LFG!M9","v":2.9085229042151601},{"$f":"UD2_Sce1LFG!Y9","v":16.354197470515807},{"$f":"UD2_Sce1LFG!AK9","v":0.40246253970817458},{"$f":"UD2_Sce1LFG!AW9","v":1.3469808890498882E-3},{"$f":"UD2_Sce1LFG!BI9","v":5.1597761501048028E-2},{"$f":"UD2_Sce1LFG!BU9","v":1.1332247773226657E-4},{"$f":"UD2_Sce1LFG!CG9","v":0},{"$f":"UD2_Sce1LFG!CS9","v":0},{"$f":"UD2_Sce1LFG!CW9","v":19.718240979306973},{"$f":"UD2_Sce1LFG!CY9","v":492.95602448267431},{"$f":"UD2_Sce1LFG!DE9","v":0},{"$f":"UD2_Sce1LFG!DH9","v":19.718240979306973},{"$f":"UD2_Sce1LFG!DJ9","v":19.718240979306973},{"$f":"UD2_Sce1LFG!DM9","v":492.95602448267431},{"$f":"UD2_Sce1LFG!DO9","v":492.95602448267431},{"$f":"'6. UD2 Assumptions'!D300","v":55.867108239000004},{"$f":"'6. UD2 Assumptions'!F300","v":186.22369413000001},{"$f":"'6. UD2 Assumptions'!H300","v":44.693686591199999},{"$f":"'6. UD2 Assumptions'!J300","v":7.4489477652000007},{"$f":"'6. UD2 Assumptions'!L300","v":18.622369413000001},{"$f":"'6. UD2 Assumptions'!N300","v":1.1173421647800001},{"$f":"'6. UD2 Assumptions'!P300","v":58.474239956820043},{"$f":"'6. UD2 Assumptions'!R300","v":0},{"$f":"'6. UD2 Assumptions'!T300","v":0},{"$f":"UD2_Sce2Comp!M9","v":2.9085229042151601},{"$f":"UD2_Sce2Comp!Y9","v":16.354197470515807},{"$f":"UD2_Sce2Comp!AK9","v":0.40246253970817458},{"$f":"UD2_Sce2Comp!AW9","v":1.3469808890498882E-3},{"$f":"UD2_Sce2Comp!BI9","v":5.1597761501048028E-2},{"$f":"UD2_Sce2Comp!BU9","v":1.1332247773226657E-4},{"$f":"UD2_Sce2Comp!CG9","v":0},{"$f":"UD2_Sce2Comp!CS9","v":0},{"$f":"UD2_Sce2Comp!CW9","v":19.718240979306973},{"$f":"UD2_Sce2Comp!CY9","v":492.95602448267431},{"$f":"UD2_Sce2Comp!DE9","v":0},{"$f":"UD2_Sce2Comp!DH9","v":19.718240979306973},{"$f":"UD2_Sce2Comp!DJ9","v":19.718240979306973},{"$f":"UD2_Sce2Comp!DM9","v":492.95602448267431},{"$f":"UD2_Sce2Comp!DO9","v":492.95602448267431},{"$f":"'6. UD2 Assumptions'!Y300","v":55.867108239000004},{"$f":"'6. UD2 Assumptions'!AA300","v":186.22369413000001},{"$f":"'6. UD2 Assumptions'!AC300","v":44.693686591199999},{"$f":"'6. UD2 Assumptions'!AE300","v":7.4489477652000007},{"$f":"'6. UD2 Assumptions'!AG300","v":18.622369413000001},{"$f":"'6. UD2 Assumptions'!AI300","v":1.1173421647800001},{"$f":"'6. UD2 Assumptions'!AK300","v":58.474239956820043},{"$f":"'6. UD2 Assumptions'!AM300","v":0},{"$f":"'6. UD2 Assumptions'!AO300","v":0},{"$f":"UD2_Sce3Recycle!M9","v":2.9085229042151601},{"$f":"UD2_Sce3Recycle!Y9","v":16.354197470515807},{"$f":"UD2_Sce3Recycle!AK9","v":0.40246253970817458},{"$f":"UD2_Sce3Recycle!AW9","v":1.3469808890498882E-3},{"$f":"UD2_Sce3Recycle!BI9","v":5.1597761501048028E-2},{"$f":"UD2_Sce3Recycle!BU9","v":1.1332247773226657E-4},{"$f":"UD2_Sce3Recycle!CG9","v":0},{"$f":"UD2_Sce3Recycle!CS9","v":0},{"$f":"UD2_Sce3Recycle!CW9","v":19.718240979306973},{"$f":"UD2_Sce3Recycle!CY9","v":492.95602448267431},{"$f":"UD2_Sce3Recycle!DE9","v":0},{"$f":"UD2_Sce3Recycle!DH9","v":19.718240979306973},{"$f":"UD2_Sce3Recycle!DJ9","v":19.718240979306973},{"$f":"UD2_Sce3Recycle!DM9","v":492.95602448267431},{"$f":"UD2_Sce3Recycle!DO9","v":492.95602448267431},{"$f":"'6. UD2 Assumptions'!D357","v":55.867108239000004},{"$f":"'6. UD2 Assumptions'!F357","v":186.22369413000001},{"$f":"'6. UD2 Assumptions'!H357","v":44.693686591199999},{"$f":"'6. UD2 Assumptions'!J357","v":7.4489477652000007},{"$f":"'6. UD2 Assumptions'!L357","v":18.622369413000001},{"$f":"'6. UD2 Assumptions'!N357","v":1.1173421647800001},{"$f":"'6. UD2 Assumptions'!P357","v":58.474239956820043},{"$f":"'6. UD2 Assumptions'!R357","v":0},{"$f":"'6. UD2 Assumptions'!T357","v":0},{"$f":"UD2_Sce4WTE!M9","v":2.9085229042151601},{"$f":"UD2_Sce4WTE!Y9","v":16.354197470515807},{"$f":"UD2_Sce4WTE!AK9","v":0.40246253970817458},{"$f":"UD2_Sce4WTE!AW9","v":1.3469808890498882E-3},{"$f":"UD2_Sce4WTE!BI9","v":5.1597761501048028E-2},{"$f":"UD2_Sce4WTE!BU9","v":1.1332247773226657E-4},{"$f":"UD2_Sce4WTE!CG9","v":0},{"$f":"UD2_Sce4WTE!CS9","v":0},{"$f":"UD2_Sce4WTE!CW9","v":19.718240979306973},{"$f":"UD2_Sce4WTE!CY9","v":492.95602448267431},{"$f":"UD2_Sce4WTE!DE9","v":0},{"$f":"UD2_Sce4WTE!DH9","v":19.718240979306973},{"$f":"UD2_Sce4WTE!DJ9","v":19.718240979306973},{"$f":"UD2_Sce4WTE!DM9","v":492.95602448267431},{"$f":"UD2_Sce4WTE!DO9","v":492.95602448267431},null,null,null,null,null,null,null,null,null,null,null,null,2003,492.95602448267431,492.95602448267431,492.95602448267431,492.95602448267431,492.95602448267431]
[2004,{"$f":"'6. UD2 Assumptions'!D10","v":1.1835329999999999},{"$f":"'6. UD2 Assumptions'!F10","v":322.08999999999997},{"$f":"'6. UD2 Assumptions'!H10","v":381.20414396999996},{"$f":"'6. UD2 Assumptions'!N10","v":381.20414396999996},{"$f":"'6. UD2 Assumptions'!D69","v":0.15},{"$f":"'6. UD2 Assumptions'!F69","v":0.5},{"$f":"'6. UD2 Assumptions'!H69","v":0.12000000000000001},{"$f":"'6. UD2 Assumptions'!J69","v":0.02},{"$f":"'6. UD2 Assumptions'!L69","v":0.05},{"$f":"'6. UD2 Assumptions'!N69","v":3.0000000000000001E-3},{"$f":"'6. UD2 Assumptions'!P69","v":0.157},{"$f":"'6. UD2 Assumptions'!R69","v":0},{"$f":"'6. UD2 Assumptions'!T69","v":0},{"$f":"'6. UD2 Assumptions'!D244","v":57.180621595499993},{"$f":"'6. UD2 Assumptions'!F244","v":190.60207198499998},{"$f":"'6. UD2 Assumptions'!H244","v":45.744497276399997},{"$f":"'6. UD2 Assumptions'!J244","v":7.6240828793999995},{"$f":"'6. UD2 Assumptions'!L244","v":19.060207198499999},{"$f":"'6. UD2 Assumptions'!N244","v":1.1436124319099998},{"$f":"'6. UD2 Assumptions'!P244","v":59.849050603289996},{"$f":"'6. UD2 Assumptions'!R244","v":0},{"$f":"'6. UD2 Assumptions'!T244","v":0},{"$f":"UD2_BAUCH4!M10","v":3.6993764459229874},{"$f":"UD2_BAUCH4!Y10","v":22.356775730062033},{"$f":"UD2_BAUCH4!AK10","v":0.57165559737641947},{"$f":"UD2_BAUCH4!AW10","v":1.9411606863199656E-3},{"$f":"UD2_BAUCH4!BI10","v":7.3289179150823017E-2},{"$f":"UD2_BAUCH4!BU10","v":1.6228909568219755E-4},{"$f":"UD2_BAUCH4!CG10","v":0},{"$f":"UD2_BAUCH4!CS10","v":0},{"$f":"UD2_BAUCH4!CW10","v":26.703200402294264},{"$f":"UD2_BAUCH4!CY10","v":667.58001005735662},{"$f":"UD2_BAUCH4!CW10","v":26.703200402294264},{"$f":"UD2_BAUCH4!DH10","v":26.703200402294264},{"$f":"UD2_BAUCH4!DJ10","v":26.703200402294264},{"$f":"UD2_BAUCH4!DM10","v":667.58001005735662},{"$f":"UD2_BAUCH4!DO10","v":667.58001005735662},{"$f":"'6. UD2 Assumptions'!Y244","v":57.180621595499993},{"$f":"'6. UD2 Assumptions'!AA244","v":190.60207198499998},{"$f":"'6. UD2 Assumptions'!AC244","v":45.744497276399997},{"$f":"'6. UD2 Assumptions'!AE244","v":7.6240828793999995},{"$f":"'6. UD2 Assumptions'!AG244","v":19.060207198499999},{"$f":"'6. UD2 Assumptions'!AI244","v":1.1436124319099998},{"$f":"'6. UD2 Assumptions'!AK244","v":59.849050603289982},{"$f":"'6. UD2 Assumptions'!AM244","v":0},{"$f":"'6. UD2 Assumptions'!AO244","v":0},{"$f":"UD2_Sce1LFG!M10","v":3.6993764459229874},{"$f":"UD2_Sce1LFG!Y10","v":22.356775730062033},{"$f":"UD2_Sce1LFG!AK10","v":0.57165559737641947},{"$f":"UD2_Sce1LFG!AW10","v":1.9411606863199656E-3},{"$f":"UD2_Sce1LFG!BI10","v":7.3289179150823017E-2},{"$f":"UD2_Sce1LFG!BU10","v":1.6228909568219755E-4},{"$f":"UD2_Sce1LFG!CG10","v":0},{"$f":"UD2_Sce1LFG!CS10","v":0},{"$f":"UD2_Sce1LFG!CW10","v":26.703200402294264},{"$f":"UD2_Sce1LFG!CY10","v":667.58001005735662},{"$f":"UD2_Sce1LFG!DE10","v":0},{"$f":"UD2_Sce1LFG!DH10","v":26.703200402294264},{"$f":"UD2_Sce1LFG!DJ10","v":26.703200402294264},{"$f":"UD2_Sce1LFG!DM10","v":667.58001005735662},{"$f":"UD2_Sce1LFG!DO10","v":667.58001005735662},{"$f":"'6. UD2 Assumptions'!D301","v":57.180621595499993},{"$f":"'6. UD2 Assumptions'!F301","v":190.60207198499998},{"$f":"'6. UD2 Assumptions'!H301","v":45.744497276399997},{"$f":"'6. UD2 Assumptions'!J301","v":7.6240828793999995},{"$f":"'6. UD2 Assumptions'!L301","v":19.060207198499999},{"$f":"'6. UD2 Assumptions'!N301","v":1.1436124319099998},{"$f":"'6. UD2 Assumptions'!P301","v":59.849050603289982},{"$f":"'6. UD2 Assumptions'!R301","v":0},{"$f":"'6. UD2 Assumptions'!T301","v":0},{"$f":"UD2_Sce2Comp!M10","v":3.6993764459229874},{"$f":"UD2_Sce2Comp!Y10","v":22.356775730062033},{"$f":"UD2_Sce2Comp!AK10","v":0.57165559737641947},{"$f":"UD2_Sce2Comp!AW10","v":1.9411606863199656E-3},{"$f":"UD2_Sce2Comp!BI10","v":7.3289179150823017E-2},{"$f":"UD2_Sce2Comp!BU10","v":1.6228909568219755E-4},{"$f":"UD2_Sce2Comp!CG10","v":0},{"$f":"UD2_Sce2Comp!CS10","v":0},{"$f":"UD2_Sce2Comp!CW10","v":26.703200402294264},{"$f":"UD2_Sce2Comp!CY10","v":667.58001005735662},{"$f":"UD2_Sce2Comp!DE10","v":0},{"$f":"UD2_Sce2Comp!DH10","v":26.703200402294264},{"$f":"UD2_Sce2Comp!DJ10","v":26.703200402294264},{"$f":"UD2_Sce2Comp!DM10","v":667.58001005735662},{"$f":"UD2_Sce2Comp!DO10","v":667.58001005735662},{"$f":"'6. UD2 Assumptions'!Y301","v":57.180621595499993},{"$f":"'6. UD2 Assumptions'!AA301","v":190.60207198499998},{"$f":"'6. UD2 Assumptions'!AC301","v":45.744497276399997},{"$f":"'6. UD2 Assumptions'!AE301","v":7.6240828793999995},{"$f":"'6. UD2 Assumptions'!AG301","v":19.060207198499999},{"$f":"'6. UD2 Assumptions'!AI301","v":1.1436124319099998},{"$f":"'6. UD2 Assumptions'!AK301","v":59.849050603289982},{"$f":"'6. UD2 Assumptions'!AM301","v":0},{"$f":"'6. UD2 Assumptions'!AO301","v":0},{"$f":"UD2_Sce3Recycle!M10","v":3.6993764459229874},{"$f":"UD2_Sce3Recycle!Y10","v":22.356775730062033},{"$f":"UD2_Sce3Recycle!AK10","v":0.57165559737641947},{"$f":"UD2_Sce3Recycle!AW10","v":1.9411606863199656E-3},{"$f":"UD2_Sce3Recycle!BI10","v":7.3289179150823017E-2},{"$f":"UD2_Sce3Recycle!BU10","v":1.6228909568219755E-4},{"$f":"UD2_Sce3Recycle!CG10","v":0},{"$f":"UD2_Sce3Recycle!CS10","v":0},{"$f":"UD2_Sce3Recycle!CW10","v":26.703200402294264},{"$f":"UD2_Sce3Recycle!CY10","v":667.58001005735662},{"$f":"UD2_Sce3Recycle!DE10","v":0},{"$f":"UD2_Sce3Recycle!DH10","v":26.703200402294264},{"$f":"UD2_Sce3Recycle!DJ10","v":26.703200402294264},{"$f":"UD2_Sce3Recycle!DM10","v":667.58001005735662},{"$f":"UD2_Sce3Recycle!DO10","v":667.58001005735662},{"$f":"'6. UD2 Assumptions'!D358","v":57.180621595499993},{"$f":"'6. UD2 Assumptions'!F358","v":190.60207198499998},{"$f":"'6. UD2 Assumptions'!H358","v":45.744497276399997},{"$f":"'6. UD2 Assumptions'!J358","v":7.6240828793999995},{"$f":"'6. UD2 Assumptions'!L358","v":19.060207198499999},{"$f":"'6. UD2 Assumptions'!N358","v":1.1436124319099998},{"$f":"'6. UD2 Assumptions'!P358","v":59.849050603289982},{"$f":"'6. UD2 Assumptions'!R358","v":0},{"$f":"'6. UD2 Assumptions'!T358","v":0},{"$f":"UD2_Sce4WTE!M10","v":3.6993764459229874},{"$f":"UD2_Sce4WTE!Y10","v":22.356775730062033},{"$f":"UD2_Sce4WTE!AK10","v":0.57165559737641947},{"$f":"UD2_Sce4WTE!AW10","v":1.9411606863199656E-3},{"$f":"UD2_Sce4WTE!BI10","v":7.3289179150823017E-2},{"$f":"UD2_Sce4WTE!BU10","v":1.6228909568219755E-4},{"$f":"UD2_Sce4WTE!CG10","v":0},{"$f":"UD2_Sce4WTE!CS10","v":0},{"$f":"UD2_Sce4WTE!CW10","v":26.703200402294264},{"$f":"UD2_Sce4WTE!CY10","v":667.58001005735662},{"$f":"UD2_Sce4WTE!DE10","v":0},{"$f":"UD2_Sce4WTE!DH10","v":26.703200402294264},{"$f":"UD2_Sce4WTE!DJ10","v":26.703200402294264},{"$f":"UD2_Sce4WTE!DM10","v":667.58001005735662},{"$f":"UD2_Sce4WTE!DO10","v":667.58001005735662},null,null,null,null,null,null,null,null,null,null,null,null,2004,667.58001005735662,667.58001005735662,667.58001005735662,667.58001005735662,667.58001005735662]
[2005,{"$f":"'6. UD2 Assumptions'!D11","v":1.190361},{"$f":"'6. UD2 Assumptions'!F11","v":327.78},{"$f":"'6. UD2 Assumptions'!H11","v":390.17652857999997},{"$f":"'6. UD2 Assumptions'!N11","v":390.17652857999997},{"$f":"'6. UD2 Assumptions'!D70","v":0.15},{"$f":"'6. UD2 Assumptions'!F70","v":0.5},{"$f":"'6. UD2 Assumptions'!H70","v":0.12000000000000001},{"$f":"'6. UD2 Assumptions'!J70","v":0.02},{"$f":"'6. UD2 Assumptions'!L70","v":0.05},{"$f":"'6. UD2 Assumptions'!N70","v":3.0000000000000001E-3},{"$f":"'6. UD2 Assumptions'!P70","v":0.157},{"$f":"'6. UD2 Assumptions'!R70","v":1.515467888732222E-2},{"$f":"'6. UD2 Assumptions'!T70","v":1.3759259224377614E-3},{"$f":"'6. UD2 Assumptions'!D245","v":58.526479286999994},{"$f":"'6. UD2 Assumptions'!F245","v":195.08826428999998},{"$f":"'6. UD2 Assumptions'!H245","v":46.821183429599998},{"$f":"'6. UD2 Assumptions'!J245","v":7.8035305715999996},{"$f":"'6. UD2 Assumptions'!L245","v":19.508826428999999},{"$f":"'6. UD2 Assumptions'!N245","v":1.17052958574},{"$f":"'6. UD2 Assumptions'!P245","v":61.257714987059998},{"$f":"'6. UD2 Assumptions'!R245","v":5.9130000000000003},{"$f":"'6. UD2 Assumptions'!T245","v":0.53685400000000005},{"$f":"UD2_BAUCH4!M11","v":4.2706401355837649},{"$f":"UD2_BAUCH4!Y11","v":27.622181200969241},{"$f":"UD2_BAUCH4!AK11","v":0.7340278429851268},{"$f":"UD2_BAUCH4!AW11","v":2.5299631651737567E-3},{"$f":"UD2_BAUCH4!BI11","v":9.4106133716041887E-2},{"$f":"UD2_BAUCH4!BU11","v":2.1014879954090677E-4},{"$f":"UD2_BAUCH4!CG11","v":0},{"$f":"UD2_BAUCH4!CS11","v":0},{"$f":"UD2_BAUCH4!CW11","v":32.723695425218892},{"$f":"UD2_BAUCH4!CY11","v":818.09238563047234},{"$f":"UD2_BAUCH4!CW11","v":32.723695425218892},{"$f":"UD2_BAUCH4!DH11","v":32.723695425218892},{"$f":"UD2_BAUCH4!DJ11","v":32.723695425218892},{"$f":"UD2_BAUCH4!DM11","v":818.09238563047234},{"$f":"UD2_BAUCH4!DO11","v":818.09238563047234},{"$f":"'6. UD2 Assumptions'!Y245","v":58.526479286999994},{"$f":"'6. UD2 Assumptions'!AA245","v":195.08826428999998},{"$f":"'6. UD2 Assumptions'!AC245","v":46.821183429599998},{"$f":"'6. UD2 Assumptions'!AE245","v":7.8035305715999996},{"$f":"'6. UD2 Assumptions'!AG245","v":19.508826428999999},{"$f":"'6. UD2 Assumptions'!AI245","v":1.17052958574},{"$f":"'6. UD2 Assumptions'!AK245","v":54.807860987059996},{"$f":"'6. UD2 Assumptions'!AM245","v":5.9130000000000003},{"$f":"'6. UD2 Assumptions'!AO245","v":0.53685400000000005},{"$f":"UD2_Sce1LFG!M11","v":4.2706401355837649},{"$f":"UD2_Sce1LFG!Y11","v":27.622181200969241},{"$f":"UD2_Sce1LFG!AK11","v":0.7340278429851268},{"$f":"UD2_Sce1LFG!AW11","v":2.5299631651737567E-3},{"$f":"UD2_Sce1LFG!BI11","v":9.4106133716041887E-2},{"$f":"UD2_Sce1LFG!BU11","v":2.1014879954090677E-4},{"$f":"UD2_Sce1LFG!CG11","v":0},{"$f":"UD2_Sce1LFG!CS11","v":0},{"$f":"UD2_Sce1LFG!CW11","v":32.723695425218892},{"$f":"UD2_Sce1LFG!CY11","v":818.09238563047234},{"$f":"UD2_Sce1LFG!DE11","v":0},{"$f":"UD2_Sce1LFG!DH11","v":32.723695425218892},{"$f":"UD2_Sce1LFG!DJ11","v":32.723695425218892},{"$f":"UD2_Sce1LFG!DM11","v":818.09238563047234},{"$f":"UD2_Sce1LFG!DO11","v":818.09238563047234},{"$f":"'6. UD2 Assumptions'!D302","v":58.526479286999994},{"$f":"'6. UD2 Assumptions'!F302","v":195.08826428999998},{"$f":"'6. UD2 Assumptions'!H302","v":46.821183429599998},{"$f":"'6. UD2 Assumptions'!J302","v":7.8035305715999996},{"$f":"'6. UD2 Assumptions'!L302","v":19.508826428999999},{"$f":"'6. UD2 Assumptions'!N302","v":1.17052958574},{"$f":"'6. UD2 Assumptions'!P302","v":54.807860987059996},{"$f":"'6. UD2 Assumptions'!R302","v":5.9130000000000003},{"$f":"'6. UD2 Assumptions'!T302","v":0.53685400000000005},{"$f":"UD2_Sce2Comp!M11","v":4.2706401355837649},{"$f":"UD2_Sce2Comp!Y11","v":27.622181200969241},{"$f":"UD2_Sce2Comp!AK11","v":0.7340278429851268},{"$f":"UD2_Sce2Comp!AW11","v":2.5299631651737567E-3},{"$f":"UD2_Sce2Comp!BI11","v":9.4106133716041887E-2},{"$f":"UD2_Sce2Comp!BU11","v":2.1014879954090677E-4},{"$f":"UD2_Sce2Comp!CG11","v":0},{"$f":"UD2_Sce2Comp!CS11","v":0},{"$f":"UD2_Sce2Comp!CW11","v":32.723695425218892},{"$f":"UD2_Sce2Comp!CY11","v":818.09238563047234},{"$f":"UD2_Sce2Comp!DE11","v":0},{"$f":"UD2_Sce2Comp!DH11","v":32.723695425218892},{"$f":"UD2_Sce2Comp!DJ11","v":32.723695425218892},{"$f":"UD2_Sce2Comp!DM11","v":818.09238563047234},{"$f":"UD2_Sce2Comp!DO11","v":818.09238563047234},{"$f":"'6. UD2 Assumptions'!Y302","v":58.526479286999994},{"$f":"'6. UD2 Assumptions'!AA302","v":195.08826428999998},{"$f":"'6. UD2 Assumptions'!AC302","v":46.821183429599998},{"$f":"'6. UD2 Assumptions'!AE302","v":7.8035305715999996},{"$f":"'6. UD2 Assumptions'!AG302","v":19.508826428999999},{"$f":"'6. UD2 Assumptions'!AI302","v":1.17052958574},{"$f":"'6. UD2 Assumptions'!AK302","v":54.807860987059996},{"$f":"'6. UD2 Assumptions'!AM302","v":5.9130000000000003},{"$f":"'6. UD2 Assumptions'!AO302","v":0.53685400000000005},{"$f":"UD2_Sce3Recycle!M11","v":4.2706401355837649},{"$f":"UD2_Sce3Recycle!Y11","v":27.622181200969241},{"$f":"UD2_Sce3Recycle!AK11","v":0.7340278429851268},{"$f":"UD2_Sce3Recycle!AW11","v":2.5299631651737567E-3},{"$f":"UD2_Sce3Recycle!BI11","v":9.4106133716041887E-2},{"$f":"UD2_Sce3Recycle!BU11","v":2.1014879954090677E-4},{"$f":"UD2_Sce3Recycle!CG11","v":0},{"$f":"UD2_Sce3Recycle!CS11","v":0},{"$f":"UD2_Sce3Recycle!CW11","v":32.723695425218892},{"$f":"UD2_Sce3Recycle!CY11","v":818.09238563047234},{"$f":"UD2_Sce3Recycle!DE11","v":0},{"$f":"UD2_Sce3Recycle!DH11","v":32.723695425218892},{"$f":"UD2_Sce3Recycle!DJ11","v":32.723695425218892},{"$f":"UD2_Sce3Recycle!DM11","v":818.09238563047234},{"$f":"UD2_Sce3Recycle!DO11","v":818.09238563047234},{"$f":"'6. UD2 Assumptions'!D359","v":58.526479286999994},{"$f":"'6. UD2 Assumptions'!F359","v":195.08826428999998},{"$f":"'6. UD2 Assumptions'!H359","v":46.821183429599998},{"$f":"'6. UD2 Assumptions'!J359","v":7.8035305715999996},{"$f":"'6. UD2 Assumptions'!L359","v":19.508826428999999},{"$f":"'6. UD2 Assumptions'!N359","v":1.17052958574},{"$f":"'6. UD2 Assumptions'!P359","v":54.807860987059996},{"$f":"'6. UD2 Assumptions'!R359","v":5.9130000000000003},{"$f":"'6. UD2 Assumptions'!T359","v":0.53685400000000005},{"$f":"UD2_Sce4WTE!M11","v":4.2706401355837649},{"$f":"UD2_Sce4WTE!Y11","v":27.622181200969241},{"$f":"UD2_Sce4WTE!AK11","v":0.7340278429851268},{"$f":"UD2_Sce4WTE!AW11","v":2.5299631651737567E-3},{"$f":"UD2_Sce4WTE!BI11","v":9.4106133716041887E-2},{"$f":"UD2_Sce4WTE!BU11","v":2.1014879954090677E-4},{"$f":"UD2_Sce4WTE!CG11","v":0},{"$f":"UD2_Sce4WTE!CS11","v":0},{"$f":"UD2_Sce4WTE!CW11","v":32.723695425218892},{"$f":"UD2_Sce4WTE!CY11","v":818.09238563047234},{"$f":"UD2_Sce4WTE!DE11","v":0},{"$f":"UD2_Sce4WTE!DH11","v":32.723695425218892},{"$f":"UD2_Sce4WTE!DJ11","v":32.723695425218892},{"$f":"UD2_Sce4WTE!DM11","v":818.09238563047234},{"$f":"UD2_Sce4WTE!DO11","v":818.09238563047234},null,null,null,null,null,null,null,null,null,null,null,null,2005,818.09238563047234,818.09238563047234,818.09238563047234,818.09238563047234,818.09238563047234]
[2006,{"$f":"'6. UD2 Assumptions'!D12","v":1.195676},{"$f":"'6. UD2 Assumptions'!F12","v":340.43},{"$f":"'6. UD2 Assumptions'!H12","v":407.04398068},{"$f":"'6. UD2 Assumptions'!N12","v":407.04398068},{"$f":"'6. UD2 Assumptions'!D71","v":0.15},{"$f":"'6. UD2 Assumptions'!F71","v":0.5},{"$f":"'6. UD2 Assumptions'!H71","v":0.11999999999999998},{"$f":"'6. UD2 Assumptions'!J71","v":2.0000000000000004E-2},{"$f":"'6. UD2 Assumptions'!L71","v":0.05},{"$f":"'6. UD2 Assumptions'!N71","v":3.0000000000000001E-3},{"$f":"'6. UD2 Assumptions'!P71","v":0.157},{"$f":"'6. UD2 Assumptions'!R71","v":1.979147311438385E-2},{"$f":"'6. UD2 Assumptions'!T71","v":1.2254842810024379E-3},{"$f":"'6. UD2 Assumptions'!D246","v":61.056597101999998},{"$f":"'6. UD2 Assumptions'!F246","v":203.52199034},{"$f":"'6. UD2 Assumptions'!H246","v":48.845277681599995},{"$f":"'6. UD2 Assumptions'!J246","v":8.140879613600001},{"$f":"'6. UD2 Assumptions'!L246","v":20.352199034000002},{"$f":"'6. UD2 Assumptions'!N246","v":1.22113194204},{"$f":"'6. UD2 Assumptions'!P246","v":63.905904966759998},{"$f":"'6. UD2 Assumptions'!R246","v":8.0559999999999992},{"$f":"'6. UD2 Assumptions'!T246","v":0.49882600000000005},{"$f":"UD2_BAUCH4!M12","v":4.6957213570044125},{"$f":"UD2_BAUCH4!Y12","v":32.270615352742865},{"$f":"UD2_BAUCH4!AK12","v":0.89015411278350687},{"$f":"UD2_BAUCH4!AW12","v":3.1139440995527562E-3},{"$f":"UD2_BAUCH4!BI12","v":0.11412232215173165},{"$f":"UD2_BAUCH4!BU12","v":2.5698712318229328E-4},{"$f":"UD2_BAUCH4!CG12","v":2.6213334019150694E-3},{"$f":"UD2_BAUCH4!CS12","v":6.2946876413223773E-4},{"$f":"UD2_BAUCH4!CW12","v":37.9772348780713},{"$f":"UD2_BAUCH4!CY12","v":949.43087195178248},{"$f":"UD2_BAUCH4!CW12","v":37.9772348780713},{"$f":"UD2_BAUCH4!DH12","v":37.9772348780713},{"$f":"UD2_BAUCH4!DJ12","v":37.976605409307169},{"$f":"UD2_BAUCH4!DM12","v":949.43087195178248},{"$f":"UD2_BAUCH4!DO12","v":949.41513523267918},{"$f":"'6. UD2 Assumptions'!Y246","v":61.056597101999998},{"$f":"'6. UD2 Assumptions'!AA246","v":203.52199034},{"$f":"'6. UD2 Assumptions'!AC246","v":48.845277681599995},{"$f":"'6. UD2 Assumptions'!AE246","v":8.140879613600001},{"$f":"'6. UD2 Assumptions'!AG246","v":20.352199034000002},{"$f":"'6. UD2 Assumptions'!AI246","v":1.22113194204},{"$f":"'6. UD2 Assumptions'!AK246","v":55.351078966759928},{"$f":"'6. UD2 Assumptions'!AM246","v":8.0559999999999992},{"$f":"'6. UD2 Assumptions'!AO246","v":0.49882599999999999},{"$f":"UD2_Sce1LFG!M12","v":4.6957213570044125},{"$f":"UD2_Sce1LFG!Y12","v":32.270615352742865},{"$f":"UD2_Sce1LFG!AK12","v":0.89015411278350687},{"$f":"UD2_Sce1LFG!AW12","v":3.1139440995527562E-3},{"$f":"UD2_Sce1LFG!BI12","v":0.11412232215173165},{"$f":"UD2_Sce1LFG!BU12","v":2.5698712318229328E-4},{"$f":"UD2_Sce1LFG!CG12","v":2.6213334019150694E-3},{"$f":"UD2_Sce1LFG!CS12","v":6.2946876413223773E-4},{"$f":"UD2_Sce1LFG!CW12","v":37.9772348780713},{"$f":"UD2_Sce1LFG!CY12","v":949.43087195178248},{"$f":"UD2_Sce1LFG!DE12","v":0},{"$f":"UD2_Sce1LFG!DH12","v":37.9772348780713},{"$f":"UD2_Sce1LFG!DJ12","v":37.976605409307169},{"$f":"UD2_Sce1LFG!DM12","v":949.43087195178248},{"$f":"UD2_Sce1LFG!DO12","v":949.41513523267918},{"$f":"'6. UD2 Assumptions'!D303","v":61.056597101999998},{"$f":"'6. UD2 Assumptions'!F303","v":203.52199034},{"$f":"'6. UD2 Assumptions'!H303","v":48.845277681599995},{"$f":"'6. UD2 Assumptions'!J303","v":8.140879613600001},{"$f":"'6. UD2 Assumptions'!L303","v":20.352199034000002},{"$f":"'6. UD2 Assumptions'!N303","v":1.22113194204},{"$f":"'6. UD2 Assumptions'!P303","v":55.351078966759928},{"$f":"'6. UD2 Assumptions'!R303","v":8.0559999999999992},{"$f":"'6. UD2 Assumptions'!T303","v":0.49882600000000005},{"$f":"UD2_Sce2Comp!M12","v":4.6957213570044125},{"$f":"UD2_Sce2Comp!Y12","v":32.270615352742865},{"$f":"UD2_Sce2Comp!AK12","v":0.89015411278350687},{"$f":"UD2_Sce2Comp!AW12","v":3.1139440995527562E-3},{"$f":"UD2_Sce2Comp!BI12","v":0.11412232215173165},{"$f":"UD2_Sce2Comp!BU12","v":2.5698712318229328E-4},{"$f":"UD2_Sce2Comp!CG12","v":2.6213334019150694E-3},{"$f":"UD2_Sce2Comp!CS12","v":6.2946876413223773E-4},{"$f":"UD2_Sce2Comp!CW12","v":37.9772348780713},{"$f":"UD2_Sce2Comp!CY12","v":949.43087195178248},{"$f":"UD2_Sce2Comp!DE12","v":0},{"$f":"UD2_Sce2Comp!DH12","v":37.9772348780713},{"$f":"UD2_Sce2Comp!DJ12","v":37.976605409307169},{"$f":"UD2_Sce2Comp!DM12","v":949.43087195178248},{"$f":"UD2_Sce2Comp!DO12","v":949.41513523267918},{"$f":"'6. UD2 Assumptions'!Y303","v":61.056597101999998},{"$f":"'6. UD2 Assumptions'!AA303","v":203.52199034},{"$f":"'6. UD2 Assumptions'!AC303","v":48.845277681599995},{"$f":"'6. UD2 Assumptions'!AE303","v":8.140879613600001},{"$f":"'6. UD2 Assumptions'!AG303","v":20.352199034000002},{"$f":"'6. UD2 Assumptions'!AI303","v":1.22113194204},{"$f":"'6. UD2 Assumptions'!AK303","v":55.351078966759928},{"$f":"'6. UD2 Assumptions'!AM303","v":8.0559999999999992},{"$f":"'6. UD2 Assumptions'!AO303","v":0.49882600000000005},{"$f":"UD2_Sce3Recycle!M12","v":4.6957213570044125},{"$f":"UD2_Sce3Recycle!Y12","v":32.270615352742865},{"$f":"UD2_Sce3Recycle!AK12","v":0.89015411278350687},{"$f":"UD2_Sce3Recycle!AW12","v":3.1139440995527562E-3},{"$f":"UD2_Sce3Recycle!BI12","v":0.11412232215173165},{"$f":"UD2_Sce3Recycle!BU12","v":2.5698712318229328E-4},{"$f":"UD2_Sce3Recycle!CG12","v":2.6213334019150694E-3},{"$f":"UD2_Sce3Recycle!CS12","v":6.2946876413223773E-4},{"$f":"UD2_Sce3Recycle!CW12","v":37.9772348780713},{"$f":"UD2_Sce3Recycle!CY12","v":949.43087195178248},{"$f":"UD2_Sce3Recycle!DE12","v":0},{"$f":"UD2_Sce3Recycle!DH12","v":37.9772348780713},{"$f":"UD2_Sce3Recycle!DJ12","v":37.976605409307169},{"$f":"UD2_Sce3Recycle!DM12","v":949.43087195178248},{"$f":"UD2_Sce3Recycle!DO12","v":949.41513523267918},{"$f":"'6. UD2 Assumptions'!D360","v":61.056597101999998},{"$f":"'6. UD2 Assumptions'!F360","v":203.52199034},{"$f":"'6. UD2 Assumptions'!H360","v":48.845277681599995},{"$f":"'6. UD2 Assumptions'!J360","v":8.140879613600001},{"$f":"'6. UD2 Assumptions'!L360","v":20.352199034000002},{"$f":"'6. UD2 Assumptions'!N360","v":1.22113194204},{"$f":"'6. UD2 Assumptions'!P360","v":55.351078966759928},{"$f":"'6. UD2 Assumptions'!R360","v":8.0559999999999992},{"$f":"'6. UD2 Assumptions'!T360","v":0.49882600000000005},{"$f":"UD2_Sce4WTE!M12","v":4.6957213570044125},{"$f":"UD2_Sce4WTE!Y12","v":32.270615352742865},{"$f":"UD2_Sce4WTE!AK12","v":0.89015411278350687},{"$f":"UD2_Sce4WTE!AW12","v":3.1139440995527562E-3},{"$f":"UD2_Sce4WTE!BI12","v":0.11412232215173165},{"$f":"UD2_Sce4WTE!BU12","v":2.5698712318229328E-4},{"$f":"UD2_Sce4WTE!CG12","v":2.6213334019150694E-3},{"$f":"UD2_Sce4WTE!CS12","v":6.2946876413223773E-4},{"$f":"UD2_Sce4WTE!CW12","v":37.9772348780713},{"$f":"UD2_Sce4WTE!CY12","v":949.43087195178248},{"$f":"UD2_Sce4WTE!DE12","v":0},{"$f":"UD2_Sce4WTE!DH12","v":37.9772348780713},{"$f":"UD2_Sce4WTE!DJ12","v":37.976605409307169},{"$f":"UD2_Sce4WTE!DM12","v":949.43087195178248},{"$f":"UD2_Sce4WTE!DO12","v":949.41513523267918},null,949.41513523267884,{"$f":"AL10-EF10","v":0},949.41513523267884,{"$f":"BJ10-EH10","v":0},949.41513523267884,{"$f":"EJ10-CH10","v":0},949.41513523267884,{"$f":"EL10-DF10","v":0},949.41513523267884,{"$f":"ED10-EN10","v":0},null,2006,949.41513523267918,949.41513523267918,949.41513523267918,949.41513523267918,949.41513523267918]
[2007,{"$f":"'6. UD2 Assumptions'!D13","v":1.200887},{"$f":"'6. UD2 Assumptions'!F13","v":328.44},{"$f":"'6. UD2 Assumptions'!H13","v":394.41932628000001},{"$f":"'6. UD2 Assumptions'!N13","v":394.41932628000001},{"$f":"'6. UD2 Assumptions'!D72","v":0.15},{"$f":"'6. UD2 Assumptions'!F72","v":0.5},{"$f":"'6. UD2 Assumptions'!H72","v":0.12},{"$f":"'6. UD2 Assumptions'!J72","v":0.02},{"$f":"'6. UD2 Assumptions'!L72","v":0.05},{"$f":"'6. UD2 Assumptions'!N72","v":2.9999999999999996E-3},{"$f":"'6. UD2 Assumptions'!P72","v":0.157},{"$f":"'6. UD2 Assumptions'!R72","v":3.3155069056419871E-2},{"$f":"'6. UD2 Assumptions'!T72","v":2.2480947076374586E-3},{"$f":"'6. UD2 Assumptions'!D247","v":59.162898941999998},{"$f":"'6. UD2 Assumptions'!F247","v":197.20966314},{"$f":"'6. UD2 Assumptions'!H247","v":47.330319153600001},{"$f":"'6. UD2 Assumptions'!J247","v":7.8883865256000005},{"$f":"'6. UD2 Assumptions'!L247","v":19.720966314000002},{"$f":"'6. UD2 Assumptions'!N247","v":1.1832579788399999},{"$f":"'6. UD2 Assumptions'!P247","v":61.92383422596},{"$f":"'6. UD2 Assumptions'!R247","v":13.077000000000002},{"$f":"'6. UD2 Assumptions'!T247","v":0.88669200000000004},{"$f":"UD2_BAUCH4!M13","v":5.059904087769481},{"$f":"UD2_BAUCH4!Y13","v":36.57997120284729},{"$f":"UD2_BAUCH4!AK13","v":1.0446199651028083},{"$f":"UD2_BAUCH4!AW13","v":3.7068467024690206E-3},{"$f":"UD2_BAUCH4!BI13","v":0.13392563655164208},{"$f":"UD2_BAUCH4!BU13","v":3.0400902086263844E-4},{"$f":"UD2_BAUCH4!CG13","v":6.1152230178282696E-3},{"$f":"UD2_BAUCH4!CS13","v":1.1159410559184689E-3},{"$f":"UD2_BAUCH4!CW13","v":42.829662912068301},{"$f":"UD2_BAUCH4!CY13","v":1070.7415728017074},{"$f":"UD2_BAUCH4!CW13","v":42.829662912068301},{"$f":"UD2_BAUCH4!DH13","v":42.829662912068301},{"$f":"UD2_BAUCH4!DJ13","v":42.828546971012379},{"$f":"UD2_BAUCH4!DM13","v":1070.7415728017074},{"$f":"UD2_BAUCH4!DO13","v":1070.7136742753096},{"$f":"'6. UD2 Assumptions'!Y247","v":59.162898941999998},{"$f":"'6. UD2 Assumptions'!AA247","v":197.20966314},{"$f":"'6. UD2 Assumptions'!AC247","v":47.330319153600001},{"$f":"'6. UD2 Assumptions'!AE247","v":7.8883865256000005},{"$f":"'6. UD2 Assumptions'!AG247","v":19.720966314000002},{"$f":"'6. UD2 Assumptions'!AI247","v":1.1832579788399999},{"$f":"'6. UD2 Assumptions'!AK247","v":47.960142225959999},{"$f":"'6. UD2 Assumptions'!AM247","v":13.077},{"$f":"'6. UD2 Assumptions'!AO247","v":0.88669200000000004},{"$f":"UD2_Sce1LFG!M13","v":5.059904087769481},{"$f":"UD2_Sce1LFG!Y13","v":36.57997120284729},{"$f":"UD2_Sce1LFG!AK13","v":1.0446199651028083},{"$f":"UD2_Sce1LFG!AW13","v":3.7068467024690206E-3},{"$f":"UD2_Sce1LFG!BI13","v":0.13392563655164208},{"$f":"UD2_Sce1LFG!BU13","v":3.0400902086263844E-4},{"$f":"UD2_Sce1LFG!CG13","v":6.1152230178282696E-3},{"$f":"UD2_Sce1LFG!CS13","v":1.1159410559184687E-3},{"$f":"UD2_Sce1LFG!CW13","v":42.829662912068301},{"$f":"UD2_Sce1LFG!CY13","v":1070.7415728017074},{"$f":"UD2_Sce1LFG!DE13","v":0},{"$f":"UD2_Sce1LFG!DH13","v":42.829662912068301},{"$f":"UD2_Sce1LFG!DJ13","v":42.828546971012379},{"$f":"UD2_Sce1LFG!DM13","v":1070.7415728017074},{"$f":"UD2_Sce1LFG!DO13","v":1070.7136742753096},{"$f":"'6. UD2 Assumptions'!D304","v":59.162898941999998},{"$f":"'6. UD2 Assumptions'!F304","v":197.20966314},{"$f":"'6. UD2 Assumptions'!H304","v":47.330319153600001},{"$f":"'6. UD2 Assumptions'!J304","v":7.8883865256000005},{"$f":"'6. UD2 Assumptions'!L304","v":19.720966314000002},{"$f":"'6. UD2 Assumptions'!N304","v":1.1832579788399999},{"$f":"'6. UD2 Assumptions'!P304","v":47.960142225959999},{"$f":"'6. UD2 Assumptions'!R304","v":13.077000000000002},{"$f":"'6. UD2 Assumptions'!T304","v":0.88669200000000004},{"$f":"UD2_Sce2Comp!M13","v":5.059904087769481},{"$f":"UD2_Sce2Comp!Y13","v":36.57997120284729},{"$f":"UD2_Sce2Comp!AK13","v":1.0446199651028083},{"$f":"UD2_Sce2Comp!AW13","v":3.7068467024690206E-3},{"$f":"UD2_Sce2Comp!BI13","v":0.13392563655164208},{"$f":"UD2_Sce2Comp!BU13","v":3.0400902086263844E-4},{"$f":"UD2_Sce2Comp!CG13","v":6.1152230178282696E-3},{"$f":"UD2_Sce2Comp!CS13","v":1.1159410559184689E-3},{"$f":"UD2_Sce2Comp!CW13","v":42.829662912068301},{"$f":"UD2_Sce2Comp!CY13","v":1070.7415728017074},{"$f":"UD2_Sce2Comp!DE13","v":0},{"$f":"UD2_Sce2Comp!DH13","v":42.829662912068301},{"$f":"UD2_Sce2Comp!DJ13","v":42.828546971012379},{"$f":"UD2_Sce2Comp!DM13","v":1070.7415728017074},{"$f":"UD2_Sce2Comp!DO13","v":1070.7136742753096},{"$f":"'6. UD2 Assumptions'!Y304","v":59.162898941999998},{"$f":"'6. UD2 Assumptions'!AA304","v":197.20966314},{"$f":"'6. UD2 Assumptions'!AC304","v":47.330319153600001},{"$f":"'6. UD2 Assumptions'!AE304","v":7.8883865256000005},{"$f":"'6. UD2 Assumptions'!AG304","v":19.720966314000002},{"$f":"'6. UD2 Assumptions'!AI304","v":1.1832579788399999},{"$f":"'6. UD2 Assumptions'!AK304","v":47.960142225959999},{"$f":"'6. UD2 Assumptions'!AM304","v":13.077000000000002},{"$f":"'6. UD2 Assumptions'!AO304","v":0.88669200000000004},{"$f":"UD2_Sce3Recycle!M13","v":5.059904087769481},{"$f":"UD2_Sce3Recycle!Y13","v":36.57997120284729},{"$f":"UD2_Sce3Recycle!AK13","v":1.0446199651028083},{"$f":"UD2_Sce3Recycle!AW13","v":3.7068467024690206E-3},{"$f":"UD2_Sce3Recycle!BI13","v":0.13392563655164208},{"$f":"UD2_Sce3Recycle!BU13","v":3.0400902086263844E-4},{"$f":"UD2_Sce3Recycle!CG13","v":6.1152230178282696E-3},{"$f":"UD2_Sce3Recycle!CS13","v":1.1159410559184689E-3},{"$f":"UD2_Sce3Recycle!CW13","v":42.829662912068301},{"$f":"UD2_Sce3Recycle!CY13","v":1070.7415728017074},{"$f":"UD2_Sce3Recycle!DE13","v":0},{"$f":"UD2_Sce3Recycle!DH13","v":42.829662912068301},{"$f":"UD2_Sce3Recycle!DJ13","v":42.828546971012379},{"$f":"UD2_Sce3Recycle!DM13","v":1070.7415728017074},{"$f":"UD2_Sce3Recycle!DO13","v":1070.7136742753096},{"$f":"'6. UD2 Assumptions'!D361","v":59.162898941999998},{"$f":"'6. UD2 Assumptions'!F361","v":197.20966314},{"$f":"'6. UD2 Assumptions'!H361","v":47.330319153600001},{"$f":"'6. UD2 Assumptions'!J361","v":7.8883865256000005},{"$f":"'6. UD2 Assumptions'!L361","v":19.720966314000002},{"$f":"'6. UD2 Assumptions'!N361","v":1.1832579788399999},{"$f":"'6. UD2 Assumptions'!P361","v":47.960142225959999},{"$f":"'6. UD2 Assumptions'!R361","v":13.077000000000002},{"$f":"'6. UD2 Assumptions'!T361","v":0.88669200000000004},{"$f":"UD2_Sce4WTE!M13","v":5.059904087769481},{"$f":"UD2_Sce4WTE!Y13","v":36.57997120284729},{"$f":"UD2_Sce4WTE!AK13","v":1.0446199651028083},{"$f":"UD2_Sce4WTE!AW13","v":3.7068467024690206E-3},{"$f":"UD2_Sce4WTE!BI13","v":0.13392563655164208},{"$f":"UD2_Sce4WTE!BU13","v":3.0400902086263844E-4},{"$f":"UD2_Sce4WTE!CG13","v":6.1152230178282696E-3},{"$f":"UD2_Sce4WTE!CS13","v":1.1159410559184689E-3},{"$f":"UD2_Sce4WTE!CW13","v":42.829662912068301},{"$f":"UD2_Sce4WTE!CY13","v":1070.7415728017074},{"$f":"UD2_Sce4WTE!DE13","v":0},{"$f":"UD2_Sce4WTE!DH13","v":42.829662912068301},{"$f":"UD2_Sce4WTE!DJ13","v":42.828546971012379},{"$f":"UD2_Sce4WTE!DM13","v":1070.7415728017074},{"$f":"UD2_Sce4WTE!DO13","v":1070.7136742753096},null,1070.7136742753096,{"$f":"AL11-EF11","v":0},1070.7136742753096,{"$f":"BJ11-EH11","v":0},1070.7136742753096,{"$f":"EJ11-CH11","v":0},1070.7136742753096,{"$f":"EL11-DF11","v":0},1070.7136742753096,0,null,2007,1070.7136742753096,1070.7136742753096,1070.7136742753096,1070.7136742753096,1070.7136742753096]
[2008,{"$f":"'6. UD2 Assumptions'!D14","v":1.204955},{"$f":"'6. UD2 Assumptions'!F14","v":331.54},{"$f":"'6. UD2 Assumptions'!H14","v":399.49078070000002},{"$f":"'6. UD2 Assumptions'!N14","v":399.49078070000002},{"$f":"'6. UD2 Assumptions'!D73","v":0.15},{"$f":"'6. UD2 Assumptions'!F73","v":0.5},{"$f":"'6. UD2 Assumptions'!H73","v":0.12},{"$f":"'6. UD2 Assumptions'!J73","v":0.02},{"$f":"'6. UD2 Assumptions'!L73","v":0.05},{"$f":"'6. UD2 Assumptions'!N73","v":3.0000000000000001E-3},{"$f":"'6. UD2 Assumptions'!P73","v":0.157},{"$f":"'6. UD2 Assumptions'!R73","v":3.0408711757287366E-2},{"$f":"'6. UD2 Assumptions'!T73","v":1.9852873666078071E-3},{"$f":"'6. UD2 Assumptions'!D248","v":59.923617104999998},{"$f":"'6. UD2 Assumptions'!F248","v":199.74539035000001},{"$f":"'6. UD2 Assumptions'!H248","v":47.938893684},{"$f":"'6. UD2 Assumptions'!J248","v":7.9898156140000003},{"$f":"'6. UD2 Assumptions'!L248","v":19.974539035000003},{"$f":"'6. UD2 Assumptions'!N248","v":1.1984723421000001},{"$f":"'6. UD2 Assumptions'!P248","v":62.720052569900005},{"$f":"'6. UD2 Assumptions'!R248","v":12.148},{"$f":"'6. UD2 Assumptions'!T248","v":0.79310400000000003},{"$f":"UD2_BAUCH4!M14","v":5.2447132120112432},{"$f":"UD2_BAUCH4!Y14","v":39.925492499602598},{"$f":"UD2_BAUCH4!AK14","v":1.1819856348516955},{"$f":"UD2_BAUCH4!AW14","v":4.2576456805091707E-3},{"$f":"UD2_BAUCH4!BI14","v":0.15153661985278147},{"$f":"UD2_BAUCH4!BU14","v":3.4689049855034183E-4},{"$f":"UD2_BAUCH4!CG14","v":1.1731747231096858E-2},{"$f":"UD2_BAUCH4!CS14","v":1.9811388795927245E-3},{"$f":"UD2_BAUCH4!CW14","v":46.522045388608063},{"$f":"UD2_BAUCH4!CY14","v":1163.0511347152017},{"$f":"UD2_BAUCH4!CW14","v":46.522045388608063},{"$f":"UD2_BAUCH4!DH14","v":46.522045388608063},{"$f":"UD2_BAUCH4!DJ14","v":46.52006424972847},{"$f":"UD2_BAUCH4!DM14","v":1163.0511347152017},{"$f":"UD2_BAUCH4!DO14","v":1163.0016062432117},{"$f":"'6. UD2 Assumptions'!Y248","v":59.923617104999998},{"$f":"'6. UD2 Assumptions'!AA248","v":199.74539035000001},{"$f":"'6. UD2 Assumptions'!AC248","v":47.938893684},{"$f":"'6. UD2 Assumptions'!AE248","v":7.9898156140000003},{"$f":"'6. UD2 Assumptions'!AG248","v":19.974539035000003},{"$f":"'6. UD2 Assumptions'!AI248","v":1.1984723421000001},{"$f":"'6. UD2 Assumptions'!AK248","v":49.778948569900024},{"$f":"'6. UD2 Assumptions'!AM248","v":12.148},{"$f":"'6. UD2 Assumptions'!AO248","v":0.79310400000000003},{"$f":"UD2_Sce1LFG!M14","v":5.2447132120112432},{"$f":"UD2_Sce1LFG!Y14","v":39.925492499602598},{"$f":"UD2_Sce1LFG!AK14","v":1.1819856348516955},{"$f":"UD2_Sce1LFG!AW14","v":4.2576456805091707E-3},{"$f":"UD2_Sce1LFG!BI14","v":0.15153661985278147},{"$f":"UD2_Sce1LFG!BU14","v":3.4689049855034183E-4},{"$f":"UD2_Sce1LFG!CG14","v":1.1731747231096858E-2},{"$f":"UD2_Sce1LFG!CS14","v":1.9811388795927245E-3},{"$f":"UD2_Sce1LFG!CW14","v":46.522045388608063},{"$f":"UD2_Sce1LFG!CY14","v":1163.0511347152017},{"$f":"UD2_Sce1LFG!DE14","v":0},{"$f":"UD2_Sce1LFG!DH14","v":46.522045388608063},{"$f":"UD2_Sce1LFG!DJ14","v":46.52006424972847},{"$f":"UD2_Sce1LFG!DM14","v":1163.0511347152017},{"$f":"UD2_Sce1LFG!DO14","v":1163.0016062432117},{"$f":"'6. UD2 Assumptions'!D305","v":59.923617104999998},{"$f":"'6. UD2 Assumptions'!F305","v":199.74539035000001},{"$f":"'6. UD2 Assumptions'!H305","v":47.938893684},{"$f":"'6. UD2 Assumptions'!J305","v":7.9898156140000003},{"$f":"'6. UD2 Assumptions'!L305","v":19.974539035000003},{"$f":"'6. UD2 Assumptions'!N305","v":1.1984723421000001},{"$f":"'6. UD2 Assumptions'!P305","v":49.778948569900024},{"$f":"'6. UD2 Assumptions'!R305","v":12.148},{"$f":"'6. UD2 Assumptions'!T305","v":0.79310400000000003},{"$f":"UD2_Sce2Comp!M14","v":5.2447132120112432},{"$f":"UD2_Sce2Comp!Y14","v":39.925492499602598},{"$f":"UD2_Sce2Comp!AK14","v":1.1819856348516955},{"$f":"UD2_Sce2Comp!AW14","v":4.2576456805091707E-3},{"$f":"UD2_Sce2Comp!BI14","v":0.15153661985278147},{"$f":"UD2_Sce2Comp!BU14","v":3.4689049855034183E-4},{"$f":"UD2_Sce2Comp!CG14","v":1.1731747231096858E-2},{"$f":"UD2_Sce2Comp!CS14","v":1.9811388795927245E-3},{"$f":"UD2_Sce2Comp!CW14","v":46.522045388608063},{"$f":"UD2_Sce2Comp!CY14","v":1163.0511347152017},{"$f":"UD2_Sce2Comp!DE14","v":0},{"$f":"UD2_Sce2Comp!DH14","v":46.522045388608063},{"$f":"UD2_Sce2Comp!DJ14","v":46.52006424972847},{"$f":"UD2_Sce2Comp!DM14","v":1163.0511347152017},{"$f":"UD2_Sce2Comp!DO14","v":1163.0016062432117},{"$f":"'6. UD2 Assumptions'!Y305","v":59.923617104999998},{"$f":"'6. UD2 Assumptions'!AA305","v":199.74539035000001},{"$f":"'6. UD2 Assumptions'!AC305","v":47.938893684},{"$f":"'6. UD2 Assumptions'!AE305","v":7.9898156140000003},{"$f":"'6. UD2 Assumptions'!AG305","v":19.974539035000003},{"$f":"'6. UD2 Assumptions'!AI305","v":1.1984723421000001},{"$f":"'6. UD2 Assumptions'!AK305","v":49.778948569900024},{"$f":"'6. UD2 Assumptions'!AM305","v":12.148},{"$f":"'6. UD2 Assumptions'!AO305","v":0.79310400000000003},{"$f":"UD2_Sce3Recycle!M14","v":5.2447132120112432},{"$f":"UD2_Sce3Recycle!Y14","v":39.925492499602598},{"$f":"UD2_Sce3Recycle!AK14","v":1.1819856348516955},{"$f":"UD2_Sce3Recycle!AW14","v":4.2576456805091707E-3},{"$f":"UD2_Sce3Recycle!BI14","v":0.15153661985278147},{"$f":"UD2_Sce3Recycle!BU14","v":3.4689049855034183E-4},{"$f":"UD2_Sce3Recycle!CG14","v":1.1731747231096858E-2},{"$f":"UD2_Sce3Recycle!CS14","v":1.9811388795927245E-3},{"$f":"UD2_Sce3Recycle!CW14","v":46.522045388608063},{"$f":"UD2_Sce3Recycle!CY14","v":1163.0511347152017},{"$f":"UD2_Sce3Recycle!DE14","v":0},{"$f":"UD2_Sce3Recycle!DH14","v":46.522045388608063},{"$f":"UD2_Sce3Recycle!DJ14","v":46.52006424972847},{"$f":"UD2_Sce3Recycle!DM14","v":1163.0511347152017},{"$f":"UD2_Sce3Recycle!DO14","v":1163.0016062432117},{"$f":"'6. UD2 Assumptions'!D362","v":59.923617104999998},{"$f":"'6. UD2 Assumptions'!F362","v":199.74539035000001},{"$f":"'6. UD2 Assumptions'!H362","v":47.938893684},{"$f":"'6. UD2 Assumptions'!J362","v":7.9898156140000003},{"$f":"'6. UD2 Assumptions'!L362","v":19.974539035000003},{"$f":"'6. UD2 Assumptions'!N362","v":1.1984723421000001},{"$f":"'6. UD2 Assumptions'!P362","v":49.778948569900024},{"$f":"'6. UD2 Assumptions'!R362","v":12.148},{"$f":"'6. UD2 Assumptions'!T362","v":0.79310400000000003},{"$f":"UD2_Sce4WTE!M14","v":5.2447132120112432},{"$f":"UD2_Sce4WTE!Y14","v":39.925492499602598},{"$f":"UD2_Sce4WTE!AK14","v":1.1819856348516955},{"$f":"UD2_Sce4WTE!AW14","v":4.2576456805091707E-3},{"$f":"UD2_Sce4WTE!BI14","v":0.15153661985278147},{"$f":"UD2_Sce4WTE!BU14","v":3.4689049855034183E-4},{"$f":"UD2_Sce4WTE!CG14","v":1.1731747231096858E-2},{"$f":"UD2_Sce4WTE!CS14","v":1.9811388795927245E-3},{"$f":"UD2_Sce4WTE!CW14","v":46.522045388608063},{"$f":"UD2_Sce4WTE!CY14","v":1163.0511347152017},{"$f":"UD2_Sce4WTE!DE14","v":0},{"$f":"UD2_Sce4WTE!DH14","v":46.522045388608063},{"$f":"UD2_Sce4WTE!DJ14","v":46.52006424972847},{"$f":"UD2_Sce4WTE!DM14","v":1163.0511347152017},{"$f":"UD2_Sce4WTE!DO14","v":1163.0016062432117},null,1163.0016062432117,0,1163.0016062432117,0,1163.0016062432117,0,1163.0016062432117,0,1163.0016062432117,0,null,2008,1163.0016062432117,1163.0016062432117,1163.0016062432117,1163.0016062432117,1163.0016062432117]
[2009,{"$f":"'6. UD2 Assumptions'!D15","v":1.2078420000000001},{"$f":"'6. UD2 Assumptions'!F15","v":344.37},{"$f":"'6. UD2 Assumptions'!H15","v":415.94454954000003},{"$f":"'6. UD2 Assumptions'!N15","v":415.94454954000003},{"$f":"'6. UD2 Assumptions'!D74","v":0.15},{"$f":"'6. UD2 Assumptions'!F74","v":0.5},{"$f":"'6. UD2 Assumptions'!H74","v":0.12},{"$f":"'6. UD2 Assumptions'!J74","v":1.9999999999999997E-2},{"$f":"'6. UD2 Assumptions'!L74","v":0.05},{"$f":"'6. UD2 Assumptions'!N74","v":3.0000000000000001E-3},{"$f":"'6. UD2 Assumptions'!P74","v":0.15699999999999997},{"$f":"'6. UD2 Assumptions'!R74","v":2.1940424535175647E-2},{"$f":"'6. UD2 Assumptions'!T74","v":2.8053739405660486E-3},{"$f":"'6. UD2 Assumptions'!D249","v":62.391682431},{"$f":"'6. UD2 Assumptions'!F249","v":207.97227477000001},{"$f":"'6. UD2 Assumptions'!H249","v":49.9133459448},{"$f":"'6. UD2 Assumptions'!J249","v":8.3188909907999999},{"$f":"'6. UD2 Assumptions'!L249","v":20.797227477000003},{"$f":"'6. UD2 Assumptions'!N249","v":1.2478336486200001},{"$f":"'6. UD2 Assumptions'!P249","v":65.303294277779997},{"$f":"'6. UD2 Assumptions'!R249","v":9.1259999999999994},{"$f":"'6. UD2 Assumptions'!T249","v":1.1668799999999999},{"$f":"UD2_BAUCH4!M15","v":5.3924198579317677},{"$f":"UD2_BAUCH4!Y15","v":42.864539584109401},{"$f":"UD2_BAUCH4!AK15","v":1.3127388573474865},{"$f":"UD2_BAUCH4!AW15","v":4.7982216851611024E-3},{"$f":"UD2_BAUCH4!BI15","v":0.168299853506088},{"$f":"UD2_BAUCH4!BU15","v":3.8842263514500156E-4},{"$f":"UD2_BAUCH4!CG15","v":1.6770436577928864E-2},{"$f":"UD2_BAUCH4!CS15","v":2.601342614239624E-3},{"$f":"UD2_BAUCH4!CW15","v":49.762556576407221},{"$f":"UD2_BAUCH4!CY15","v":1244.0639144101806},{"$f":"UD2_BAUCH4!CW15","v":49.762556576407221},{"$f":"UD2_BAUCH4!DH15","v":37.862556576407222},{"$f":"UD2_BAUCH4!DJ15","v":37.859955233792981},{"$f":"UD2_BAUCH4!DM15","v":946.56391441018059},{"$f":"UD2_BAUCH4!DO15","v":946.4988808448245},{"$f":"'6. UD2 Assumptions'!Y249","v":62.391682431},{"$f":"'6. UD2 Assumptions'!AA249","v":207.97227477000001},{"$f":"'6. UD2 Assumptions'!AC249","v":49.9133459448},{"$f":"'6. UD2 Assumptions'!AE249","v":8.3188909907999999},{"$f":"'6. UD2 Assumptions'!AG249","v":20.797227477000003},{"$f":"'6. UD2 Assumptions'!AI249","v":1.2478336486200001},{"$f":"'6. UD2 Assumptions'!AK249","v":55.010414277780001},{"$f":"'6. UD2 Assumptions'!AM249","v":9.1259999999999994},{"$f":"'6. UD2 Assumptions'!AO249","v":1.1668799999999999},{"$f":"UD2_Sce1LFG!M15","v":5.3924198579317677},{"$f":"UD2_Sce1LFG!Y15","v":42.864539584109401},{"$f":"UD2_Sce1LFG!AK15","v":1.3127388573474865},{"$f":"UD2_Sce1LFG!AW15","v":4.7982216851611024E-3},{"$f":"UD2_Sce1LFG!BI15","v":0.168299853506088},{"$f":"UD2_Sce1LFG!BU15","v":3.8842263514500156E-4},{"$f":"UD2_Sce1LFG!CG15","v":1.6770436577928864E-2},{"$f":"UD2_Sce1LFG!CS15","v":2.601342614239624E-3},{"$f":"UD2_Sce1LFG!CW15","v":49.762556576407221},{"$f":"UD2_Sce1LFG!CY15","v":1244.0639144101806},{"$f":"UD2_Sce1LFG!DE15","v":11.9},{"$f":"UD2_Sce1LFG!DH15","v":37.862556576407222},{"$f":"UD2_Sce1LFG!DJ15","v":37.859955233792981},{"$f":"UD2_Sce1LFG!DM15","v":946.56391441018059},{"$f":"UD2_Sce1LFG!DO15","v":946.4988808448245},{"$f":"'6. UD2 Assumptions'!D306","v":62.391682431},{"$f":"'6. UD2 Assumptions'!F306","v":207.97227477000001},{"$f":"'6. UD2 Assumptions'!H306","v":49.9133459448},{"$f":"'6. UD2 Assumptions'!J306","v":8.3188909907999999},{"$f":"'6. UD2 Assumptions'!L306","v":20.797227477000003},{"$f":"'6. UD2 Assumptions'!N306","v":1.2478336486200001},{"$f":"'6. UD2 Assumptions'!P306","v":55.010414277780001},{"$f":"'6. UD2 Assumptions'!R306","v":9.1259999999999994},{"$f":"'6. UD2 Assumptions'!T306","v":1.1668799999999999},{"$f":"UD2_Sce2Comp!M15","v":5.3924198579317677},{"$f":"UD2_Sce2Comp!Y15","v":42.864539584109401},{"$f":"UD2_Sce2Comp!AK15","v":1.3127388573474865},{"$f":"UD2_Sce2Comp!AW15","v":4.7982216851611024E-3},{"$f":"UD2_Sce2Comp!BI15","v":0.168299853506088},{"$f":"UD2_Sce2Comp!BU15","v":3.8842263514500156E-4},{"$f":"UD2_Sce2Comp!CG15","v":1.6770436577928864E-2},{"$f":"UD2_Sce2Comp!CS15","v":2.601342614239624E-3},{"$f":"UD2_Sce2Comp!CW15","v":49.762556576407221},{"$f":"UD2_Sce2Comp!CY15","v":1244.0639144101806},{"$f":"UD2_Sce2Comp!DE15","v":11.9},{"$f":"UD2_Sce2Comp!DH15","v":37.862556576407222},{"$f":"UD2_Sce2Comp!DJ15","v":37.859955233792981},{"$f":"UD2_Sce2Comp!DM15","v":946.56391441018059},{"$f":"UD2_Sce2Comp!DO15","v":946.4988808448245},{"$f":"'6. UD2 Assumptions'!Y306","v":62.391682431},{"$f":"'6. UD2 Assumptions'!AA306","v":207.97227477000001},{"$f":"'6. UD2 Assumptions'!AC306","v":49.9133459448},{"$f":"'6. UD2 Assumptions'!AE306","v":8.3188909907999999},{"$f":"'6. UD2 Assumptions'!AG306","v":20.797227477000003},{"$f":"'6. UD2 Assumptions'!AI306","v":1.2478336486200001},{"$f":"'6. UD2 Assumptions'!AK306","v":55.010414277780001},{"$f":"'6. UD2 Assumptions'!AM306","v":9.1259999999999994},{"$f":"'6. UD2 Assumptions'!AO306","v":1.1668799999999999},{"$f":"UD2_Sce3Recycle!M15","v":5.3924198579317677},{"$f":"UD2_Sce3Recycle!Y15","v":42.864539584109401},{"$f":"UD2_Sce3Recycle!AK15","v":1.3127388573474865},{"$f":"UD2_Sce3Recycle!AW15","v":4.7982216851611024E-3},{"$f":"UD2_Sce3Recycle!BI15","v":0.168299853506088},{"$f":"UD2_Sce3Recycle!BU15","v":3.8842263514500156E-4},{"$f":"UD2_Sce3Recycle!CG15","v":1.6770436577928864E-2},{"$f":"UD2_Sce3Recycle!CS15","v":2.601342614239624E-3},{"$f":"UD2_Sce3Recycle!CW15","v":49.762556576407221},{"$f":"UD2_Sce3Recycle!CY15","v":1244.0639144101806},{"$f":"UD2_Sce3Recycle!DE15","v":11.9},{"$f":"UD2_Sce3Recycle!DH15","v":37.862556576407222},{"$f":"UD2_Sce3Recycle!DJ15","v":37.859955233792981},{"$f":"UD2_Sce3Recycle!DM15","v":946.56391441018059},{"$f":"UD2_Sce3Recycle!DO15","v":946.4988808448245},{"$f":"'6. UD2 Assumptions'!D363","v":62.391682431},{"$f":"'6. UD2 Assumptions'!F363","v":207.97227477000001},{"$f":"'6. UD2 Assumptions'!H363","v":49.9133459448},{"$f":"'6. UD2 Assumptions'!J363","v":8.3188909907999999},{"$f":"'6. UD2 Assumptions'!L363","v":20.797227477000003},{"$f":"'6. UD2 Assumptions'!N363","v":1.2478336486200001},{"$f":"'6. UD2 Assumptions'!P363","v":55.010414277780001},{"$f":"'6. UD2 Assumptions'!R363","v":9.1259999999999994},{"$f":"'6. UD2 Assumptions'!T363","v":1.1668799999999999},{"$f":"UD2_Sce4WTE!M15","v":5.3924198579317677},{"$f":"UD2_Sce4WTE!Y15","v":42.864539584109401},{"$f":"UD2_Sce4WTE!AK15","v":1.3127388573474865},{"$f":"UD2_Sce4WTE!AW15","v":4.7982216851611024E-3},{"$f":"UD2_Sce4WTE!BI15","v":0.168299853506088},{"$f":"UD2_Sce4WTE!BU15","v":3.8842263514500156E-4},{"$f":"UD2_Sce4WTE!CG15","v":1.6770436577928864E-2},{"$f":"UD2_Sce4WTE!CS15","v":2.601342614239624E-3},{"$f":"UD2_Sce4WTE!CW15","v":49.762556576407221},{"$f":"UD2_Sce4WTE!CY15","v":1244.0639144101806},{"$f":"UD2_Sce4WTE!DE15","v":11.9},{"$f":"UD2_Sce4WTE!DH15","v":37.862556576407222},{"$f":"UD2_Sce4WTE!DJ15","v":37.859955233792981},{"$f":"UD2_Sce4WTE!DM15","v":946.56391441018059},{"$f":"UD2_Sce4WTE!DO15","v":946.4988808448245},null,946.4988808448245,0,946.4988808448245,0,946.4988808448245,0,946.4988808448245,0,946.4988808448245,0,null,2009,946.4988808448245,946.4988808448245,946.4988808448245,946.4988808448245,946.4988808448245]
[2010,{"$f":"'6. UD2 Assumptions'!D16","v":1.210391},{"$f":"'6. UD2 Assumptions'!F16","v":353.35},{"$f":"'6. UD2 Assumptions'!H16","v":427.69165985000001},{"$f":"'6. UD2 Assumptions'!N16","v":427.69165985000001},{"$f":"'6. UD2 Assumptions'!D75","v":0.15},{"$f":"'6. UD2 Assumptions'!F75","v":0.5},{"$f":"'6. UD2 Assumptions'!H75","v":0.12},{"$f":"'6. UD2 Assumptions'!J75","v":1.9999999999999997E-2},{"$f":"'6. UD2 Assumptions'!L75","v":0.05},{"$f":"'6. UD2 Assumptions'!N75","v":3.0000000000000001E-3},{"$f":"'6. UD2 Assumptions'!P75","v":0.157},{"$f":"'6. UD2 Assumptions'!R75","v":2.560021863377002E-2},{"$f":"'6. UD2 Assumptions'!T75","v":2.6458874610668886E-3},{"$f":"'6. UD2 Assumptions'!D250","v":64.153748977500001},{"$f":"'6. UD2 Assumptions'!F250","v":213.845829925},{"$f":"'6. UD2 Assumptions'!H250","v":51.322999181999997},{"$f":"'6. UD2 Assumptions'!J250","v":8.5538331969999994},{"$f":"'6. UD2 Assumptions'!L250","v":21.3845829925},{"$f":"'6. UD2 Assumptions'!N250","v":1.28307497955},{"$f":"'6. UD2 Assumptions'!P250","v":67.147590596450001},{"$f":"'6. UD2 Assumptions'!R250","v":10.949},{"$f":"'6. UD2 Assumptions'!T250","v":1.131624},{"$f":"UD2_BAUCH4!M16","v":5.5687293916153715},{"$f":"UD2_BAUCH4!Y16","v":45.722238740112445},{"$f":"UD2_BAUCH4!AK16","v":1.4433288903188481},{"$f":"UD2_BAUCH4!AW16","v":5.3485008296641845E-3},{"$f":"UD2_BAUCH4!BI16","v":0.18504216542549337},{"$f":"UD2_BAUCH4!BU16","v":4.3033660486260187E-4},{"$f":"UD2_BAUCH4!CG16","v":2.0320506185254314E-2},{"$f":"UD2_BAUCH4!CS16","v":3.5628442306219173E-3},{"$f":"UD2_BAUCH4!CW16","v":52.94900137532256},{"$f":"UD2_BAUCH4!CY16","v":1323.725034383064},{"$f":"UD2_BAUCH4!CW16","v":52.94900137532256},{"$f":"UD2_BAUCH4!DH16","v":43.94900137532256},{"$f":"UD2_BAUCH4!DJ16","v":43.945438531091938},{"$f":"UD2_BAUCH4!DM16","v":1098.725034383064},{"$f":"UD2_BAUCH4!DO16","v":1098.6359632772985},{"$f":"'6. UD2 Assumptions'!Y250","v":64.153748977500001},{"$f":"'6. UD2 Assumptions'!AA250","v":213.845829925},{"$f":"'6. UD2 Assumptions'!AC250","v":51.322999181999997},{"$f":"'6. UD2 Assumptions'!AE250","v":8.5538331969999994},{"$f":"'6. UD2 Assumptions'!AG250","v":21.3845829925},{"$f":"'6. UD2 Assumptions'!AI250","v":1.28307497955},{"$f":"'6. UD2 Assumptions'!AK250","v":55.066966596450015},{"$f":"'6. UD2 Assumptions'!AM250","v":10.949},{"$f":"'6. UD2 Assumptions'!AO250","v":1.131624},{"$f":"UD2_Sce1LFG!M16","v":5.5687293916153715},{"$f":"UD2_Sce1LFG!Y16","v":45.722238740112445},{"$f":"UD2_Sce1LFG!AK16","v":1.4433288903188481},{"$f":"UD2_Sce1LFG!AW16","v":5.3485008296641845E-3},{"$f":"UD2_Sce1LFG!BI16","v":0.18504216542549337},{"$f":"UD2_Sce1LFG!BU16","v":4.3033660486260187E-4},{"$f":"UD2_Sce1LFG!CG16","v":2.0320506185254314E-2},{"$f":"UD2_Sce1LFG!CS16","v":3.5628442306219173E-3},{"$f":"UD2_Sce1LFG!CW16","v":52.94900137532256},{"$f":"UD2_Sce1LFG!CY16","v":1323.725034383064},{"$f":"UD2_Sce1LFG!DE16","v":9},{"$f":"UD2_Sce1LFG!DH16","v":43.94900137532256},{"$f":"UD2_Sce1LFG!DJ16","v":43.945438531091938},{"$f":"UD2_Sce1LFG!DM16","v":1098.725034383064},{"$f":"UD2_Sce1LFG!DO16","v":1098.6359632772985},{"$f":"'6. UD2 Assumptions'!D307","v":64.153748977500001},{"$f":"'6. UD2 Assumptions'!F307","v":213.845829925},{"$f":"'6. UD2 Assumptions'!H307","v":51.322999181999997},{"$f":"'6. UD2 Assumptions'!J307","v":8.5538331969999994},{"$f":"'6. UD2 Assumptions'!L307","v":21.3845829925},{"$f":"'6. UD2 Assumptions'!N307","v":1.28307497955},{"$f":"'6. UD2 Assumptions'!P307","v":55.066966596450015},{"$f":"'6. UD2 Assumptions'!R307","v":10.949},{"$f":"'6. UD2 Assumptions'!T307","v":1.131624},{"$f":"UD2_Sce2Comp!M16","v":5.5687293916153715},{"$f":"UD2_Sce2Comp!Y16","v":45.722238740112445},{"$f":"UD2_Sce2Comp!AK16","v":1.4433288903188481},{"$f":"UD2_Sce2Comp!AW16","v":5.3485008296641845E-3},{"$f":"UD2_Sce2Comp!BI16","v":0.18504216542549337},{"$f":"UD2_Sce2Comp!BU16","v":4.3033660486260187E-4},{"$f":"UD2_Sce2Comp!CG16","v":2.0320506185254314E-2},{"$f":"UD2_Sce2Comp!CS16","v":3.5628442306219173E-3},{"$f":"UD2_Sce2Comp!CW16","v":52.94900137532256},{"$f":"UD2_Sce2Comp!CY16","v":1323.725034383064},{"$f":"UD2_Sce2Comp!DE16","v":9},{"$f":"UD2_Sce2Comp!DH16","v":43.94900137532256},{"$f":"UD2_Sce2Comp!DJ16","v":43.945438531091938},{"$f":"UD2_Sce2Comp!DM16","v":1098.725034383064},{"$f":"UD2_Sce2Comp!DO16","v":1098.6359632772985},{"$f":"'6. UD2 Assumptions'!Y307","v":64.153748977500001},{"$f":"'6. UD2 Assumptions'!AA307","v":213.845829925},{"$f":"'6. UD2 Assumptions'!AC307","v":51.322999181999997},{"$f":"'6. UD2 Assumptions'!AE307","v":8.5538331969999994},{"$f":"'6. UD2 Assumptions'!AG307","v":21.3845829925},{"$f":"'6. UD2 Assumptions'!AI307","v":1.28307497955},{"$f":"'6. UD2 Assumptions'!AK307","v":55.066966596450015},{"$f":"'6. UD2 Assumptions'!AM307","v":10.949},{"$f":"'6. UD2 Assumptions'!AO307","v":1.131624},{"$f":"UD2_Sce3Recycle!M16","v":5.5687293916153715},{"$f":"UD2_Sce3Recycle!Y16","v":45.722238740112445},{"$f":"UD2_Sce3Recycle!AK16","v":1.4433288903188481},{"$f":"UD2_Sce3Recycle!AW16","v":5.3485008296641845E-3},{"$f":"UD2_Sce3Recycle!BI16","v":0.18504216542549337},{"$f":"UD2_Sce3Recycle!BU16","v":4.3033660486260187E-4},{"$f":"UD2_Sce3Recycle!CG16","v":2.0320506185254314E-2},{"$f":"UD2_Sce3Recycle!CS16","v":3.5628442306219173E-3},{"$f":"UD2_Sce3Recycle!CW16","v":52.94900137532256},{"$f":"UD2_Sce3Recycle!CY16","v":1323.725034383064},{"$f":"UD2_Sce3Recycle!DE16","v":9},{"$f":"UD2_Sce3Recycle!DH16","v":43.94900137532256},{"$f":"UD2_Sce3Recycle!DJ16","v":43.945438531091938},{"$f":"UD2_Sce3Recycle!DM16","v":1098.725034383064},{"$f":"UD2_Sce3Recycle!DO16","v":1098.6359632772985},{"$f":"'6. UD2 Assumptions'!D364","v":64.153748977500001},{"$f":"'6. UD2 Assumptions'!F364","v":213.845829925},{"$f":"'6. UD2 Assumptions'!H364","v":51.322999181999997},{"$f":"'6. UD2 Assumptions'!J364","v":8.5538331969999994},{"$f":"'6. UD2 Assumptions'!L364","v":21.3845829925},{"$f":"'6. UD2 Assumptions'!N364","v":1.28307497955},{"$f":"'6. UD2 Assumptions'!P364","v":55.066966596450015},{"$f":"'6. UD2 Assumptions'!R364","v":10.949},{"$f":"'6. UD2 Assumptions'!T364","v":1.131624},{"$f":"UD2_Sce4WTE!M16","v":5.5687293916153715},{"$f":"UD2_Sce4WTE!Y16","v":45.722238740112445},{"$f":"UD2_Sce4WTE!AK16","v":1.4433288903188481},{"$f":"UD2_Sce4WTE!AW16","v":5.3485008296641845E-3},{"$f":"UD2_Sce4WTE!BI16","v":0.18504216542549337},{"$f":"UD2_Sce4WTE!BU16","v":4.3033660486260187E-4},{"$f":"UD2_Sce4WTE!CG16","v":2.0320506185254314E-2},{"$f":"UD2_Sce4WTE!CS16","v":3.5628442306219173E-3},{"$f":"UD2_Sce4WTE!CW16","v":52.94900137532256},{"$f":"UD2_Sce4WTE!CY16","v":1323.725034383064},{"$f":"UD2_Sce4WTE!DE16","v":9},{"$f":"UD2_Sce4WTE!DH16","v":43.94900137532256},{"$f":"UD2_Sce4WTE!DJ16","v":43.945438531091938},{"$f":"UD2_Sce4WTE!DM16","v":1098.725034383064},{"$f":"UD2_Sce4WTE!DO16","v":1098.6359632772985},null,1098.6359632772983,0,1098.6359632772983,0,1098.6359632772983,0,1098.6359632772983,0,1098.6359632772983,0,null,2010,1098.6359632772985,1098.6359632772985,1098.6359632772985,1098.6359632772985,1098.6359632772985]
[2011,{"$f":"'6. UD2 Assumptions'!D17","v":1.21197},{"$f":"'6. UD2 Assumptions'!F17","v":342},{"$f":"'6. UD2 Assumptions'!H17","v":414.49374},{"$f":"'6. UD2 Assumptions'!N17","v":414.49374},{"$f":"'6. UD2 Assumptions'!D76","v":0.15},{"$f":"'6. UD2 Assumptions'!F76","v":0.5},{"$f":"'6. UD2 Assumptions'!H76","v":0.12},{"$f":"'6. UD2 Assumptions'!J76","v":0.02},{"$f":"'6. UD2 Assumptions'!L76","v":5.000000000000001E-2},{"$f":"'6. UD2 Assumptions'!N76","v":3.0000000000000001E-3},{"$f":"'6. UD2 Assumptions'!P76","v":0.157},{"$f":"'6. UD2 Assumptions'!R76","v":2.5095674545048616E-2},{"$f":"'6. UD2 Assumptions'!T76","v":3.7709978442617737E-3},{"$f":"'6. UD2 Assumptions'!D251","v":62.174060999999995},{"$f":"'6. UD2 Assumptions'!F251","v":207.24687},{"$f":"'6. UD2 Assumptions'!H251","v":49.739248799999999},{"$f":"'6. UD2 Assumptions'!J251","v":8.2898747999999998},{"$f":"'6. UD2 Assumptions'!L251","v":20.724687000000003},{"$f":"'6. UD2 Assumptions'!N251","v":1.2434812200000001},{"$f":"'6. UD2 Assumptions'!P251","v":65.075517180000006},{"$f":"'6. UD2 Assumptions'!R251","v":10.401999999999999},{"$f":"'6. UD2 Assumptions'!T251","v":1.5630550000000001},{"$f":"UD2_BAUCH4!M17","v":5.7421004180542514},{"$f":"UD2_BAUCH4!Y17","v":48.403142511231529},{"$f":"UD2_BAUCH4!AK17","v":1.5712848125932397},{"$f":"UD2_BAUCH4!AW17","v":5.9000552005143859E-3},{"$f":"UD2_BAUCH4!BI17","v":0.2014467708452872},{"$f":"UD2_BAUCH4!BU17","v":4.7192514614643203E-4},{"$f":"UD2_BAUCH4!CG17","v":2.4573822264585644E-2},{"$f":"UD2_BAUCH4!CS17","v":4.3326911662686278E-3},{"$f":"UD2_BAUCH4!CW17","v":55.953253006501818},{"$f":"UD2_BAUCH4!CY17","v":1398.8313251625455},{"$f":"UD2_BAUCH4!CW17","v":55.953253006501818},{"$f":"UD2_BAUCH4!DH17","v":45.753253006501822},{"$f":"UD2_BAUCH4!DJ17","v":45.748920315335553},{"$f":"UD2_BAUCH4!DM17","v":1143.8313251625455},{"$f":"UD2_BAUCH4!DO17","v":1143.7230078833888},{"$f":"'6. UD2 Assumptions'!Y251","v":62.174060999999995},{"$f":"'6. UD2 Assumptions'!AA251","v":207.24687},{"$f":"'6. UD2 Assumptions'!AC251","v":49.739248799999999},{"$f":"'6. UD2 Assumptions'!AE251","v":8.2898747999999998},{"$f":"'6. UD2 Assumptions'!AG251","v":20.724687000000003},{"$f":"'6. UD2 Assumptions'!AI251","v":1.2434812200000001},{"$f":"'6. UD2 Assumptions'!AK251","v":53.110462180000013},{"$f":"'6. UD2 Assumptions'!AM251","v":10.401999999999999},{"$f":"'6. UD2 Assumptions'!AO251","v":1.5630550000000001},{"$f":"UD2_Sce1LFG!M17","v":5.7421004180542514},{"$f":"UD2_Sce1LFG!Y17","v":48.403142511231529},{"$f":"UD2_Sce1LFG!AK17","v":1.5712848125932397},{"$f":"UD2_Sce1LFG!AW17","v":5.9000552005143859E-3},{"$f":"UD2_Sce1LFG!BI17","v":0.2014467708452872},{"$f":"UD2_Sce1LFG!BU17","v":4.7192514614643203E-4},{"$f":"UD2_Sce1LFG!CG17","v":2.4573822264585644E-2},{"$f":"UD2_Sce1LFG!CS17","v":4.3326911662686278E-3},{"$f":"UD2_Sce1LFG!CW17","v":55.953253006501818},{"$f":"UD2_Sce1LFG!CY17","v":1398.8313251625455},{"$f":"UD2_Sce1LFG!DE17","v":10.199999999999999},{"$f":"UD2_Sce1LFG!DH17","v":45.753253006501822},{"$f":"UD2_Sce1LFG!DJ17","v":45.748920315335553},{"$f":"UD2_Sce1LFG!DM17","v":1143.8313251625455},{"$f":"UD2_Sce1LFG!DO17","v":1143.7230078833888},{"$f":"'6. UD2 Assumptions'!D308","v":62.174060999999995},{"$f":"'6. UD2 Assumptions'!F308","v":207.24687},{"$f":"'6. UD2 Assumptions'!H308","v":49.739248799999999},{"$f":"'6. UD2 Assumptions'!J308","v":8.2898747999999998},{"$f":"'6. UD2 Assumptions'!L308","v":20.724687000000003},{"$f":"'6. UD2 Assumptions'!N308","v":1.2434812200000001},{"$f":"'6. UD2 Assumptions'!P308","v":53.110462180000006},{"$f":"'6. UD2 Assumptions'!R308","v":10.401999999999999},{"$f":"'6. UD2 Assumptions'!T308","v":1.5630550000000001},{"$f":"UD2_Sce2Comp!M17","v":5.7421004180542514},{"$f":"UD2_Sce2Comp!Y17","v":48.403142511231529},{"$f":"UD2_Sce2Comp!AK17","v":1.5712848125932397},{"$f":"UD2_Sce2Comp!AW17","v":5.9000552005143859E-3},{"$f":"UD2_Sce2Comp!BI17","v":0.2014467708452872},{"$f":"UD2_Sce2Comp!BU17","v":4.7192514614643203E-4},{"$f":"UD2_Sce2Comp!CG17","v":2.4573822264585644E-2},{"$f":"UD2_Sce2Comp!CS17","v":4.3326911662686278E-3},{"$f":"UD2_Sce2Comp!CW17","v":55.953253006501818},{"$f":"UD2_Sce2Comp!CY17","v":1398.8313251625455},{"$f":"UD2_Sce2Comp!DE17","v":10.199999999999999},{"$f":"UD2_Sce2Comp!DH17","v":45.753253006501822},{"$f":"UD2_Sce2Comp!DJ17","v":45.748920315335553},{"$f":"UD2_Sce2Comp!DM17","v":1143.8313251625455},{"$f":"UD2_Sce2Comp!DO17","v":1143.7230078833888},{"$f":"'6. UD2 Assumptions'!Y308","v":62.174060999999995},{"$f":"'6. UD2 Assumptions'!AA308","v":207.24687},{"$f":"'6. UD2 Assumptions'!AC308","v":49.739248799999999},{"$f":"'6. UD2 Assumptions'!AE308","v":8.2898747999999998},{"$f":"'6. UD2 Assumptions'!AG308","v":20.724687000000003},{"$f":"'6. UD2 Assumptions'!AI308","v":1.2434812200000001},{"$f":"'6. UD2 Assumptions'!AK308","v":53.110462180000006},{"$f":"'6. UD2 Assumptions'!AM308","v":10.401999999999999},{"$f":"'6. UD2 Assumptions'!AO308","v":1.5630550000000001},{"$f":"UD2_Sce3Recycle!M17","v":5.7421004180542514},{"$f":"UD2_Sce3Recycle!Y17","v":48.403142511231529},{"$f":"UD2_Sce3Recycle!AK17","v":1.5712848125932397},{"$f":"UD2_Sce3Recycle!AW17","v":5.9000552005143859E-3},{"$f":"UD2_Sce3Recycle!BI17","v":0.2014467708452872},{"$f":"UD2_Sce3Recycle!BU17","v":4.7192514614643203E-4},{"$f":"UD2_Sce3Recycle!CG17","v":2.4573822264585644E-2},{"$f":"UD2_Sce3Recycle!CS17","v":4.3326911662686278E-3},{"$f":"UD2_Sce3Recycle!CW17","v":55.953253006501818},{"$f":"UD2_Sce3Recycle!CY17","v":1398.8313251625455},{"$f":"UD2_Sce3Recycle!DE17","v":10.199999999999999},{"$f":"UD2_Sce3Recycle!DH17","v":45.753253006501822},{"$f":"UD2_Sce3Recycle!DJ17","v":45.748920315335553},{"$f":"UD2_Sce3Recycle!DM17","v":1143.8313251625455},{"$f":"UD2_Sce3Recycle!DO17","v":1143.7230078833888},{"$f":"'6. UD2 Assumptions'!D365","v":62.174060999999995},{"$f":"'6. UD2 Assumptions'!F365","v":207.24687},{"$f":"'6. UD2 Assumptions'!H365","v":49.739248799999999},{"$f":"'6. UD2 Assumptions'!J365","v":8.2898747999999998},{"$f":"'6. UD2 Assumptions'!L365","v":20.724687000000003},{"$f":"'6. UD2 Assumptions'!N365","v":1.2434812200000001},{"$f":"'6. UD2 Assumptions'!P365","v":53.110462180000006},{"$f":"'6. UD2 Assumptions'!R365","v":10.401999999999999},{"$f":"'6. UD2 Assumptions'!T365","v":1.5630550000000001},{"$f":"UD2_Sce4WTE!M17","v":5.7421004180542514},{"$f":"UD2_Sce4WTE!Y17","v":48.403142511231529},{"$f":"UD2_Sce4WTE!AK17","v":1.5712848125932397},{"$f":"UD2_Sce4WTE!AW17","v":5.9000552005143859E-3},{"$f":"UD2_Sce4WTE!BI17","v":0.2014467708452872},{"$f":"UD2_Sce4WTE!BU17","v":4.7192514614643203E-4},{"$f":"UD2_Sce4WTE!CG17","v":2.4573822264585644E-2},{"$f":"UD2_Sce4WTE!CS17","v":4.3326911662686278E-3},{"$f":"UD2_Sce4WTE!CW17","v":55.953253006501818},{"$f":"UD2_Sce4WTE!CY17","v":1398.8313251625455},{"$f":"UD2_Sce4WTE!DE17","v":10.199999999999999},{"$f":"UD2_Sce4WTE!DH17","v":45.753253006501822},{"$f":"UD2_Sce4WTE!DJ17","v":45.748920315335553},{"$f":"UD2_Sce4WTE!DM17","v":1143.8313251625455},{"$f":"UD2_Sce4WTE!DO17","v":1143.7230078833888},null,1143.7230078833884,0,1143.7230078833884,0,1143.7230078833884,0,1143.7230078833884,0,1143.7230078833884,0,null,2011,1143.7230078833888,1143.7230078833888,1143.7230078833888,1143.7230078833888,1143.7230078833888]
[2012,{"$f":"'6. UD2 Assumptions'!D18","v":1.214987},{"$f":"'6. UD2 Assumptions'!F18","v":319.24},{"$f":"'6. UD2 Assumptions'!H18","v":387.87244988000003},{"$f":"'6. UD2 Assumptions'!N18","v":387.87244988000003},{"$f":"'6. UD2 Assumptions'!D77","v":0.15},{"$f":"'6. UD2 Assumptions'!F77","v":0.5},{"$f":"'6. UD2 Assumptions'!H77","v":0.12000000000000001},{"$f":"'6. UD2 Assumptions'!J77","v":0.02},{"$f":"'6. UD2 Assumptions'!L77","v":0.05},{"$f":"'6. UD2 Assumptions'!N77","v":3.0000000000000001E-3},{"$f":"'6. UD2 Assumptions'!P77","v":0.157},{"$f":"'6. UD2 Assumptions'!R77","v":1.9001091730748421E-2},{"$f":"'6. UD2 Assumptions'!T77","v":1.7479173893627921E-3},{"$f":"'6. UD2 Assumptions'!D252","v":58.180867482000004},{"$f":"'6. UD2 Assumptions'!F252","v":193.93622494000002},{"$f":"'6. UD2 Assumptions'!H252","v":46.544693985600006},{"$f":"'6. UD2 Assumptions'!J252","v":7.757448997600001},{"$f":"'6. UD2 Assumptions'!L252","v":19.393622494000002},{"$f":"'6. UD2 Assumptions'!N252","v":1.1636173496400002},{"$f":"'6. UD2 Assumptions'!P252","v":60.895974631160009},{"$f":"'6. UD2 Assumptions'!R252","v":7.37},{"$f":"'6. UD2 Assumptions'!T252","v":0.67796900000000004},{"$f":"UD2_BAUCH4!M18","v":5.7963114655558385},{"$f":"UD2_BAUCH4!Y18","v":50.361621714221741},{"$f":"UD2_BAUCH4!AK18","v":1.6836304883615298},{"$f":"UD2_BAUCH4!AW18","v":6.4099422403925358E-3},{"$f":"UD2_BAUCH4!BI18","v":0.21585006261045259},{"$f":"UD2_BAUCH4!BU18","v":5.0955437989824021E-4},{"$f":"UD2_BAUCH4!CG18","v":2.8458939459308295E-2},{"$f":"UD2_BAUCH4!CS18","v":5.4880427738708392E-3},{"$f":"UD2_BAUCH4!CW18","v":58.098280209603033},{"$f":"UD2_BAUCH4!CY18","v":1452.4570052400759},{"$f":"UD2_BAUCH4!CW18","v":58.098280209603033},{"$f":"UD2_BAUCH4!DH18","v":44.268280209603034},{"$f":"UD2_BAUCH4!DJ18","v":44.262792166829165},{"$f":"UD2_BAUCH4!DM18","v":1106.7070052400759},{"$f":"UD2_BAUCH4!DO18","v":1106.5698041707292},{"$f":"'6. UD2 Assumptions'!Y252","v":58.180867482000004},{"$f":"'6. UD2 Assumptions'!AA252","v":193.93622494000002},{"$f":"'6. UD2 Assumptions'!AC252","v":46.544693985600006},{"$f":"'6. UD2 Assumptions'!AE252","v":7.757448997600001},{"$f":"'6. UD2 Assumptions'!AG252","v":19.393622494000002},{"$f":"'6. UD2 Assumptions'!AI252","v":1.1636173496400002},{"$f":"'6. UD2 Assumptions'!AK252","v":52.848005631159992},{"$f":"'6. UD2 Assumptions'!AM252","v":7.37},{"$f":"'6. UD2 Assumptions'!AO252","v":0.67796900000000004},{"$f":"UD2_Sce1LFG!M18","v":5.7963114655558385},{"$f":"UD2_Sce1LFG!Y18","v":50.361621714221741},{"$f":"UD2_Sce1LFG!AK18","v":1.6836304883615298},{"$f":"UD2_Sce1LFG!AW18","v":6.4099422403925358E-3},{"$f":"UD2_Sce1LFG!BI18","v":0.21585006261045259},{"$f":"UD2_Sce1LFG!BU18","v":5.0955437989824021E-4},{"$f":"UD2_Sce1LFG!CG18","v":2.8458939459308295E-2},{"$f":"UD2_Sce1LFG!CS18","v":5.4880427738708392E-3},{"$f":"UD2_Sce1LFG!CW18","v":58.098280209603033},{"$f":"UD2_Sce1LFG!CY18","v":1452.4570052400759},{"$f":"UD2_Sce1LFG!DE18","v":13.83},{"$f":"UD2_Sce1LFG!DH18","v":44.268280209603034},{"$f":"UD2_Sce1LFG!DJ18","v":44.262792166829165},{"$f":"UD2_Sce1LFG!DM18","v":1106.7070052400759},{"$f":"UD2_Sce1LFG!DO18","v":1106.5698041707292},{"$f":"'6. UD2 Assumptions'!D309","v":58.180867482000004},{"$f":"'6. UD2 Assumptions'!F309","v":193.93622494000002},{"$f":"'6. UD2 Assumptions'!H309","v":46.544693985600006},{"$f":"'6. UD2 Assumptions'!J309","v":7.757448997600001},{"$f":"'6. UD2 Assumptions'!L309","v":19.393622494000002},{"$f":"'6. UD2 Assumptions'!N309","v":1.1636173496400002},{"$f":"'6. UD2 Assumptions'!P309","v":52.848005631159992},{"$f":"'6. UD2 Assumptions'!R309","v":7.37},{"$f":"'6. UD2 Assumptions'!T309","v":0.67796900000000004},{"$f":"UD2_Sce2Comp!M18","v":5.7963114655558385},{"$f":"UD2_Sce2Comp!Y18","v":50.361621714221741},{"$f":"UD2_Sce2Comp!AK18","v":1.6836304883615298},{"$f":"UD2_Sce2Comp!AW18","v":6.4099422403925358E-3},{"$f":"UD2_Sce2Comp!BI18","v":0.21585006261045259},{"$f":"UD2_Sce2Comp!BU18","v":5.0955437989824021E-4},{"$f":"UD2_Sce2Comp!CG18","v":2.8458939459308295E-2},{"$f":"UD2_Sce2Comp!CS18","v":5.4880427738708392E-3},{"$f":"UD2_Sce2Comp!CW18","v":58.098280209603033},{"$f":"UD2_Sce2Comp!CY18","v":1452.4570052400759},{"$f":"UD2_Sce2Comp!DE18","v":13.83},{"$f":"UD2_Sce2Comp!DH18","v":44.268280209603034},{"$f":"UD2_Sce2Comp!DJ18","v":44.262792166829165},{"$f":"UD2_Sce2Comp!DM18","v":1106.7070052400759},{"$f":"UD2_Sce2Comp!DO18","v":1106.5698041707292},{"$f":"'6. UD2 Assumptions'!Y309","v":58.180867482000004},{"$f":"'6. UD2 Assumptions'!AA309","v":193.93622494000002},{"$f":"'6. UD2 Assumptions'!AC309","v":46.544693985600006},{"$f":"'6. UD2 Assumptions'!AE309","v":7.757448997600001},{"$f":"'6. UD2 Assumptions'!AG309","v":19.393622494000002},{"$f":"'6. UD2 Assumptions'!AI309","v":1.1636173496400002},{"$f":"'6. UD2 Assumptions'!AK309","v":52.848005631159992},{"$f":"'6. UD2 Assumptions'!AM309","v":7.37},{"$f":"'6. UD2 Assumptions'!AO309","v":0.67796900000000004},{"$f":"UD2_Sce3Recycle!M18","v":5.7963114655558385},{"$f":"UD2_Sce3Recycle!Y18","v":50.361621714221741},{"$f":"UD2_Sce3Recycle!AK18","v":1.6836304883615298},{"$f":"UD2_Sce3Recycle!AW18","v":6.4099422403925358E-3},{"$f":"UD2_Sce3Recycle!BI18","v":0.21585006261045259},{"$f":"UD2_Sce3Recycle!BU18","v":5.0955437989824021E-4},{"$f":"UD2_Sce3Recycle!CG18","v":2.8458939459308295E-2},{"$f":"UD2_Sce3Recycle!CS18","v":5.4880427738708392E-3},{"$f":"UD2_Sce3Recycle!CW18","v":58.098280209603033},{"$f":"UD2_Sce3Recycle!CY18","v":1452.4570052400759},{"$f":"UD2_Sce3Recycle!DE18","v":13.83},{"$f":"UD2_Sce3Recycle!DH18","v":44.268280209603034},{"$f":"UD2_Sce3Recycle!DJ18","v":44.262792166829165},{"$f":"UD2_Sce3Recycle!DM18","v":1106.7070052400759},{"$f":"UD2_Sce3Recycle!DO18","v":1106.5698041707292},{"$f":"'6. UD2 Assumptions'!D366","v":58.180867482000004},{"$f":"'6. UD2 Assumptions'!F366","v":193.93622494000002},{"$f":"'6. UD2 Assumptions'!H366","v":46.544693985600006},{"$f":"'6. UD2 Assumptions'!J366","v":7.757448997600001},{"$f":"'6. UD2 Assumptions'!L366","v":19.393622494000002},{"$f":"'6. UD2 Assumptions'!N366","v":1.1636173496400002},{"$f":"'6. UD2 Assumptions'!P366","v":52.848005631159992},{"$f":"'6. UD2 Assumptions'!R366","v":7.37},{"$f":"'6. UD2 Assumptions'!T366","v":0.67796900000000004},{"$f":"UD2_Sce4WTE!M18","v":5.7963114655558385},{"$f":"UD2_Sce4WTE!Y18","v":50.361621714221741},{"$f":"UD2_Sce4WTE!AK18","v":1.6836304883615298},{"$f":"UD2_Sce4WTE!AW18","v":6.4099422403925358E-3},{"$f":"UD2_Sce4WTE!BI18","v":0.21585006261045259},{"$f":"UD2_Sce4WTE!BU18","v":5.0955437989824021E-4},{"$f":"UD2_Sce4WTE!CG18","v":2.8458939459308295E-2},{"$f":"UD2_Sce4WTE!CS18","v":5.4880427738708392E-3},{"$f":"UD2_Sce4WTE!CW18","v":58.098280209603033},{"$f":"UD2_Sce4WTE!CY18","v":1452.4570052400759},{"$f":"UD2_Sce4WTE!DE18","v":13.83},{"$f":"UD2_Sce4WTE!DH18","v":44.268280209603034},{"$f":"UD2_Sce4WTE!DJ18","v":44.262792166829165},{"$f":"UD2_Sce4WTE!DM18","v":1106.7070052400759},{"$f":"UD2_Sce4WTE!DO18","v":1106.5698041707292},null,1106.5698041707292,0,1106.5698041707292,0,1106.5698041707292,0,1106.5698041707292,0,1106.5698041707292,0,null,2012,1106.5698041707292,1106.5698041707292,1106.5698041707292,1106.5698041707292,1106.5698041707292]
[2013,{"$f":"'6. UD2 Assumptions'!D19","v":1.217341},{"$f":"'6. UD2 Assumptions'!F19","v":352.99},{"$f":"'6. UD2 Assumptions'!H19","v":429.70919959000003},{"$f":"'6. UD2 Assumptions'!N19","v":429.70919959000003},{"$f":"'6. UD2 Assumptions'!D78","v":0.15},{"$f":"'6. UD2 Assumptions'!F78","v":0.5},{"$f":"'6. UD2 Assumptions'!H78","v":0.12},{"$f":"'6. UD2 Assumptions'!J78","v":0.02},{"$f":"'6. UD2 Assumptions'!L78","v":0.05},{"$f":"'6. UD2 Assumptions'!N78","v":3.0000000000000001E-3},{"$f":"'6. UD2 Assumptions'!P78","v":0.157},{"$f":"'6. UD2 Assumptions'!R78","v":1.6203981684924672E-2},{"$f":"'6. UD2 Assumptions'!T78","v":7.5622770075682198E-4},{"$f":"'6. UD2 Assumptions'!D253","v":64.456379938500007},{"$f":"'6. UD2 Assumptions'!F253","v":214.85459979500001},{"$f":"'6. UD2 Assumptions'!H253","v":51.565103950800001},{"$f":"'6. UD2 Assumptions'!J253","v":8.5941839918000014},{"$f":"'6. UD2 Assumptions'!L253","v":21.485459979500003},{"$f":"'6. UD2 Assumptions'!N253","v":1.2891275987700002},{"$f":"'6. UD2 Assumptions'!P253","v":67.464344335630003},{"$f":"'6. UD2 Assumptions'!R253","v":6.963000000000001},{"$f":"'6. UD2 Assumptions'!T253","v":0.32495800000000002},{"$f":"UD2_BAUCH4!M19","v":5.7075850111701643},{"$f":"UD2_BAUCH4!Y19","v":51.402130603637715},{"$f":"UD2_BAUCH4!AK19","v":1.7743427450143692},{"$f":"UD2_BAUCH4!AW19","v":6.8565105181602201E-3},{"$f":"UD2_BAUCH4!BI19","v":0.22747983910440633},{"$f":"UD2_BAUCH4!BU19","v":5.4145340734531797E-4},{"$f":"UD2_BAUCH4!CG19","v":3.0885096954025554E-2},{"$f":"UD2_BAUCH4!CS19","v":5.4249966599680972E-3},{"$f":"UD2_BAUCH4!CW19","v":59.155246256466157},{"$f":"UD2_BAUCH4!CY19","v":1478.8811564116538},{"$f":"UD2_BAUCH4!CW19","v":59.155246256466157},{"$f":"UD2_BAUCH4!DH19","v":43.735246256466155},{"$f":"UD2_BAUCH4!DJ19","v":43.729821259806187},{"$f":"UD2_BAUCH4!DM19","v":1093.3811564116538},{"$f":"UD2_BAUCH4!DO19","v":1093.2455314951546},{"$f":"'6. UD2 Assumptions'!Y253","v":64.456379938500007},{"$f":"'6. UD2 Assumptions'!AA253","v":214.85459979500001},{"$f":"'6. UD2 Assumptions'!AC253","v":51.565103950800001},{"$f":"'6. UD2 Assumptions'!AE253","v":8.5941839918000014},{"$f":"'6. UD2 Assumptions'!AG253","v":21.485459979500003},{"$f":"'6. UD2 Assumptions'!AI253","v":1.2891275987700002},{"$f":"'6. UD2 Assumptions'!AK253","v":60.17638633563007},{"$f":"'6. UD2 Assumptions'!AM253","v":6.9630000000000001},{"$f":"'6. UD2 Assumptions'!AO253","v":0.32495800000000002},{"$f":"UD2_Sce1LFG!M19","v":5.7075850111701643},{"$f":"UD2_Sce1LFG!Y19","v":51.402130603637715},{"$f":"UD2_Sce1LFG!AK19","v":1.7743427450143692},{"$f":"UD2_Sce1LFG!AW19","v":6.8565105181602201E-3},{"$f":"UD2_Sce1LFG!BI19","v":0.22747983910440633},{"$f":"UD2_Sce1LFG!BU19","v":5.4145340734531797E-4},{"$f":"UD2_Sce1LFG!CG19","v":3.0885096954025554E-2},{"$f":"UD2_Sce1LFG!CS19","v":5.4249966599680972E-3},{"$f":"UD2_Sce1LFG!CW19","v":59.155246256466157},{"$f":"UD2_Sce1LFG!CY19","v":1478.8811564116538},{"$f":"UD2_Sce1LFG!DE19","v":15.42},{"$f":"UD2_Sce1LFG!DH19","v":43.735246256466155},{"$f":"UD2_Sce1LFG!DJ19","v":43.729821259806187},{"$f":"UD2_Sce1LFG!DM19","v":1093.3811564116538},{"$f":"UD2_Sce1LFG!DO19","v":1093.2455314951546},{"$f":"'6. UD2 Assumptions'!D310","v":64.456379938500007},{"$f":"'6. UD2 Assumptions'!F310","v":214.85459979500001},{"$f":"'6. UD2 Assumptions'!H310","v":51.565103950800001},{"$f":"'6. UD2 Assumptions'!J310","v":8.5941839918000014},{"$f":"'6. UD2 Assumptions'!L310","v":21.485459979500003},{"$f":"'6. UD2 Assumptions'!N310","v":1.2891275987700002},{"$f":"'6. UD2 Assumptions'!P310","v":60.176386335630063},{"$f":"'6. UD2 Assumptions'!R310","v":6.963000000000001},{"$f":"'6. UD2 Assumptions'!T310","v":0.32495800000000002},{"$f":"UD2_Sce2Comp!M19","v":5.7075850111701643},{"$f":"UD2_Sce2Comp!Y19","v":51.402130603637715},{"$f":"UD2_Sce2Comp!AK19","v":1.7743427450143692},{"$f":"UD2_Sce2Comp!AW19","v":6.8565105181602201E-3},{"$f":"UD2_Sce2Comp!BI19","v":0.22747983910440633},{"$f":"UD2_Sce2Comp!BU19","v":5.4145340734531797E-4},{"$f":"UD2_Sce2Comp!CG19","v":3.0885096954025554E-2},{"$f":"UD2_Sce2Comp!CS19","v":5.4249966599680972E-3},{"$f":"UD2_Sce2Comp!CW19","v":59.155246256466157},{"$f":"UD2_Sce2Comp!CY19","v":1478.8811564116538},{"$f":"UD2_Sce2Comp!DE19","v":15.42},{"$f":"UD2_Sce2Comp!DH19","v":43.735246256466155},{"$f":"UD2_Sce2Comp!DJ19","v":43.729821259806187},{"$f":"UD2_Sce2Comp!DM19","v":1093.3811564116538},{"$f":"UD2_Sce2Comp!DO19","v":1093.2455314951546},{"$f":"'6. UD2 Assumptions'!Y310","v":64.456379938500007},{"$f":"'6. UD2 Assumptions'!AA310","v":214.85459979500001},{"$f":"'6. UD2 Assumptions'!AC310","v":51.565103950800001},{"$f":"'6. UD2 Assumptions'!AE310","v":8.5941839918000014},{"$f":"'6. UD2 Assumptions'!AG310","v":21.485459979500003},{"$f":"'6. UD2 Assumptions'!AI310","v":1.2891275987700002},{"$f":"'6. UD2 Assumptions'!AK310","v":60.176386335630063},{"$f":"'6. UD2 Assumptions'!AM310","v":6.963000000000001},{"$f":"'6. UD2 Assumptions'!AO310","v":0.32495800000000002},{"$f":"UD2_Sce3Recycle!M19","v":5.7075850111701643},{"$f":"UD2_Sce3Recycle!Y19","v":51.402130603637715},{"$f":"UD2_Sce3Recycle!AK19","v":1.7743427450143692},{"$f":"UD2_Sce3Recycle!AW19","v":6.8565105181602201E-3},{"$f":"UD2_Sce3Recycle!BI19","v":0.22747983910440633},{"$f":"UD2_Sce3Recycle!BU19","v":5.4145340734531797E-4},{"$f":"UD2_Sce3Recycle!CG19","v":3.0885096954025554E-2},{"$f":"UD2_Sce3Recycle!CS19","v":5.4249966599680972E-3},{"$f":"UD2_Sce3Recycle!CW19","v":59.155246256466157},{"$f":"UD2_Sce3Recycle!CY19","v":1478.8811564116538},{"$f":"UD2_Sce3Recycle!DE19","v":15.42},{"$f":"UD2_Sce3Recycle!DH19","v":43.735246256466155},{"$f":"UD2_Sce3Recycle!DJ19","v":43.729821259806187},{"$f":"UD2_Sce3Recycle!DM19","v":1093.3811564116538},{"$f":"UD2_Sce3Recycle!DO19","v":1093.2455314951546},{"$f":"'6. UD2 Assumptions'!D367","v":64.456379938500007},{"$f":"'6. UD2 Assumptions'!F367","v":214.85459979500001},{"$f":"'6. UD2 Assumptions'!H367","v":51.565103950800001},{"$f":"'6. UD2 Assumptions'!J367","v":8.5941839918000014},{"$f":"'6. UD2 Assumptions'!L367","v":21.485459979500003},{"$f":"'6. UD2 Assumptions'!N367","v":1.2891275987700002},{"$f":"'6. UD2 Assumptions'!P367","v":60.176386335630063},{"$f":"'6. UD2 Assumptions'!R367","v":6.963000000000001},{"$f":"'6. UD2 Assumptions'!T367","v":0.32495800000000002},{"$f":"UD2_Sce4WTE!M19","v":5.7075850111701643},{"$f":"UD2_Sce4WTE!Y19","v":51.402130603637715},{"$f":"UD2_Sce4WTE!AK19","v":1.7743427450143692},{"$f":"UD2_Sce4WTE!AW19","v":6.8565105181602201E-3},{"$f":"UD2_Sce4WTE!BI19","v":0.22747983910440633},{"$f":"UD2_Sce4WTE!BU19","v":5.4145340734531797E-4},{"$f":"UD2_Sce4WTE!CG19","v":3.0885096954025554E-2},{"$f":"UD2_Sce4WTE!CS19","v":5.4249966599680972E-3},{"$f":"UD2_Sce4WTE!CW19","v":59.155246256466157},{"$f":"UD2_Sce4WTE!CY19","v":1478.8811564116538},{"$f":"UD2_Sce4WTE!DE19","v":15.42},{"$f":"UD2_Sce4WTE!DH19","v":43.735246256466155},{"$f":"UD2_Sce4WTE!DJ19","v":43.729821259806187},{"$f":"UD2_Sce4WTE!DM19","v":1093.3811564116538},{"$f":"UD2_Sce4WTE!DO19","v":1093.2455314951546},null,1093.2455314951544,0,1093.2455314951544,0,1093.2455314951544,0,1093.2455314951544,0,1093.2455314951544,0,null,2013,1093.2455314951546,1093.2455314951546,1093.2455314951546,1093.2455314951546,1093.2455314951546]
[2014,{"$f":"'6. UD2 Assumptions'!D20","v":1.219265},{"$f":"'6. UD2 Assumptions'!F20","v":341.85},{"$f":"'6. UD2 Assumptions'!H20","v":416.80574025000004},{"$f":"'6. UD2 Assumptions'!N20","v":416.80574025000004},{"$f":"'6. UD2 Assumptions'!D79","v":0.15},{"$f":"'6. UD2 Assumptions'!F79","v":0.5},{"$f":"'6. UD2 Assumptions'!H79","v":0.11999999999999998},{"$f":"'6. UD2 Assumptions'!J79","v":0.02},{"$f":"'6. UD2 Assumptions'!L79","v":0.05},{"$f":"'6. UD2 Assumptions'!N79","v":3.0000000000000001E-3},{"$f":"'6. UD2 Assumptions'!P79","v":0.15699999999999997},{"$f":"'6. UD2 Assumptions'!R79","v":1.2454243065094158E-2},{"$f":"'6. UD2 Assumptions'!T79","v":4.5438433714085582E-4},{"$f":"'6. UD2 Assumptions'!D254","v":62.520861037500005},{"$f":"'6. UD2 Assumptions'!F254","v":208.40287012500002},{"$f":"'6. UD2 Assumptions'!H254","v":50.01668883},{"$f":"'6. UD2 Assumptions'!J254","v":8.3361148050000011},{"$f":"'6. UD2 Assumptions'!L254","v":20.840287012500003},{"$f":"'6. UD2 Assumptions'!N254","v":1.2504172207500002},{"$f":"'6. UD2 Assumptions'!P254","v":65.43850121925},{"$f":"'6. UD2 Assumptions'!R254","v":5.1909999999999998},{"$f":"'6. UD2 Assumptions'!T254","v":0.18939},{"$f":"UD2_BAUCH4!M20","v":5.8446564026691421},{"$f":"UD2_BAUCH4!Y20","v":53.241433068015567},{"$f":"UD2_BAUCH4!AK20","v":1.8809839906236618},{"$f":"UD2_BAUCH4!AW20","v":7.3596671454720982E-3},{"$f":"UD2_BAUCH4!BI20","v":0.24115179366970033},{"$f":"UD2_BAUCH4!BU20","v":5.7791790794706308E-4},{"$f":"UD2_BAUCH4!CG20","v":3.3059120640772793E-2},{"$f":"UD2_BAUCH4!CS20","v":4.9578965761315208E-3},{"$f":"UD2_BAUCH4!CW20","v":61.254179857248396},{"$f":"UD2_BAUCH4!CY20","v":1531.3544964312098},{"$f":"UD2_BAUCH4!CW20","v":61.254179857248396},{"$f":"UD2_BAUCH4!DH20","v":45.334179857248394},{"$f":"UD2_BAUCH4!DJ20","v":45.329221960672264},{"$f":"UD2_BAUCH4!DM20","v":1133.3544964312098},{"$f":"UD2_BAUCH4!DO20","v":1133.2305490168067},{"$f":"'6. UD2 Assumptions'!Y254","v":62.520861037500005},{"$f":"'6. UD2 Assumptions'!AA254","v":208.40287012500002},{"$f":"'6. UD2 Assumptions'!AC254","v":50.01668883},{"$f":"'6. UD2 Assumptions'!AE254","v":8.3361148050000011},{"$f":"'6. UD2 Assumptions'!AG254","v":20.840287012500003},{"$f":"'6. UD2 Assumptions'!AI254","v":1.2504172207500002},{"$f":"'6. UD2 Assumptions'!AK254","v":60.058111219249952},{"$f":"'6. UD2 Assumptions'!AM254","v":5.1909999999999998},{"$f":"'6. UD2 Assumptions'!AO254","v":0.18939},{"$f":"UD2_Sce1LFG!M20","v":5.8446564026691421},{"$f":"UD2_Sce1LFG!Y20","v":53.241433068015567},{"$f":"UD2_Sce1LFG!AK20","v":1.8809839906236618},{"$f":"UD2_Sce1LFG!AW20","v":7.3596671454720982E-3},{"$f":"UD2_Sce1LFG!BI20","v":0.24115179366970033},{"$f":"UD2_Sce1LFG!BU20","v":5.7791790794706308E-4},{"$f":"UD2_Sce1LFG!CG20","v":3.3059120640772793E-2},{"$f":"UD2_Sce1LFG!CS20","v":4.9578965761315208E-3},{"$f":"UD2_Sce1LFG!CW20","v":61.254179857248396},{"$f":"UD2_Sce1LFG!CY20","v":1531.3544964312098},{"$f":"UD2_Sce1LFG!DE20","v":15.92},{"$f":"UD2_Sce1LFG!DH20","v":45.334179857248394},{"$f":"UD2_Sce1LFG!DJ20","v":45.329221960672264},{"$f":"UD2_Sce1LFG!DM20","v":1133.3544964312098},{"$f":"UD2_Sce1LFG!DO20","v":1133.2305490168067},{"$f":"'6. UD2 Assumptions'!D311","v":62.520861037500005},{"$f":"'6. UD2 Assumptions'!F311","v":208.40287012500002},{"$f":"'6. UD2 Assumptions'!H311","v":50.01668883},{"$f":"'6. UD2 Assumptions'!J311","v":8.3361148050000011},{"$f":"'6. UD2 Assumptions'!L311","v":20.840287012500003},{"$f":"'6. UD2 Assumptions'!N311","v":1.2504172207500002},{"$f":"'6. UD2 Assumptions'!P311","v":60.058111219249952},{"$f":"'6. UD2 Assumptions'!R311","v":5.1909999999999998},{"$f":"'6. UD2 Assumptions'!T311","v":0.18939},{"$f":"UD2_Sce2Comp!M20","v":5.8446564026691421},{"$f":"UD2_Sce2Comp!Y20","v":53.241433068015567},{"$f":"UD2_Sce2Comp!AK20","v":1.8809839906236618},{"$f":"UD2_Sce2Comp!AW20","v":7.3596671454720982E-3},{"$f":"UD2_Sce2Comp!BI20","v":0.24115179366970033},{"$f":"UD2_Sce2Comp!BU20","v":5.7791790794706308E-4},{"$f":"UD2_Sce2Comp!CG20","v":3.3059120640772793E-2},{"$f":"UD2_Sce2Comp!CS20","v":4.9578965761315208E-3},{"$f":"UD2_Sce2Comp!CW20","v":61.254179857248396},{"$f":"UD2_Sce2Comp!CY20","v":1531.3544964312098},{"$f":"UD2_Sce2Comp!DE20","v":15.92},{"$f":"UD2_Sce2Comp!DH20","v":45.334179857248394},{"$f":"UD2_Sce2Comp!DJ20","v":45.329221960672264},{"$f":"UD2_Sce2Comp!DM20","v":1133.3544964312098},{"$f":"UD2_Sce2Comp!DO20","v":1133.2305490168067},{"$f":"'6. UD2 Assumptions'!Y311","v":62.520861037500005},{"$f":"'6. UD2 Assumptions'!AA311","v":208.40287012500002},{"$f":"'6. UD2 Assumptions'!AC311","v":50.01668883},{"$f":"'6. UD2 Assumptions'!AE311","v":8.3361148050000011},{"$f":"'6. UD2 Assumptions'!AG311","v":20.840287012500003},{"$f":"'6. UD2 Assumptions'!AI311","v":1.2504172207500002},{"$f":"'6. UD2 Assumptions'!AK311","v":60.058111219249952},{"$f":"'6. UD2 Assumptions'!AM311","v":5.1909999999999998},{"$f":"'6. UD2 Assumptions'!AO311","v":0.18939},{"$f":"UD2_Sce3Recycle!M20","v":5.8446564026691421},{"$f":"UD2_Sce3Recycle!Y20","v":53.241433068015567},{"$f":"UD2_Sce3Recycle!AK20","v":1.8809839906236618},{"$f":"UD2_Sce3Recycle!AW20","v":7.3596671454720982E-3},{"$f":"UD2_Sce3Recycle!BI20","v":0.24115179366970033},{"$f":"UD2_Sce3Recycle!BU20","v":5.7791790794706308E-4},{"$f":"UD2_Sce3Recycle!CG20","v":3.3059120640772793E-2},{"$f":"UD2_Sce3Recycle!CS20","v":4.9578965761315208E-3},{"$f":"UD2_Sce3Recycle!CW20","v":61.254179857248396},{"$f":"UD2_Sce3Recycle!CY20","v":1531.3544964312098},{"$f":"UD2_Sce3Recycle!DE20","v":15.92},{"$f":"UD2_Sce3Recycle!DH20","v":45.334179857248394},{"$f":"UD2_Sce3Recycle!DJ20","v":45.329221960672264},{"$f":"UD2_Sce3Recycle!DM20","v":1133.3544964312098},{"$f":"UD2_Sce3Recycle!DO20","v":1133.2305490168067},{"$f":"'6. UD2 Assumptions'!D368","v":62.520861037500005},{"$f":"'6. UD2 Assumptions'!F368","v":208.40287012500002},{"$f":"'6. UD2 Assumptions'!H368","v":50.01668883},{"$f":"'6. UD2 Assumptions'!J368","v":8.3361148050000011},{"$f":"'6. UD2 Assumptions'!L368","v":20.840287012500003},{"$f":"'6. UD2 Assumptions'!N368","v":1.2504172207500002},{"$f":"'6. UD2 Assumptions'!P368","v":60.058111219249952},{"$f":"'6. UD2 Assumptions'!R368","v":5.1909999999999998},{"$f":"'6. UD2 Assumptions'!T368","v":0.18939},{"$f":"UD2_Sce4WTE!M20","v":5.8446564026691421},{"$f":"UD2_Sce4WTE!Y20","v":53.241433068015567},{"$f":"UD2_Sce4WTE!AK20","v":1.8809839906236618},{"$f":"UD2_Sce4WTE!AW20","v":7.3596671454720982E-3},{"$f":"UD2_Sce4WTE!BI20","v":0.24115179366970033},{"$f":"UD2_Sce4WTE!BU20","v":5.7791790794706308E-4},{"$f":"UD2_Sce4WTE!CG20","v":3.3059120640772793E-2},{"$f":"UD2_Sce4WTE!CS20","v":4.9578965761315208E-3},{"$f":"UD2_Sce4WTE!CW20","v":61.254179857248396},{"$f":"UD2_Sce4WTE!CY20","v":1531.3544964312098},{"$f":"UD2_Sce4WTE!DE20","v":15.92},{"$f":"UD2_Sce4WTE!DH20","v":45.334179857248394},{"$f":"UD2_Sce4WTE!DJ20","v":45.329221960672264},{"$f":"UD2_Sce4WTE!DM20","v":1133.3544964312098},{"$f":"UD2_Sce4WTE!DO20","v":1133.2305490168067},null,1133.2305490168067,0,1133.2305490168067,0,1133.2305490168067,0,1133.2305490168067,0,1133.2305490168067,0,null,2014,1133.2305490168067,1133.2305490168067,1133.2305490168067,1133.2305490168067,1133.2305490168067]
[2015,{"$f":"'6. UD2 Assumptions'!D21","v":1.2199291999999999},{"$f":"'6. UD2 Assumptions'!F21","v":348.4971546340559},{"$f":"'6. UD2 Assumptions'!H21","v":425.14185505500006},{"$f":"'6. UD2 Assumptions'!N21","v":425.14185505500006},{"$f":"'6. UD2 Assumptions'!D80","v":0.15},{"$f":"'6. UD2 Assumptions'!F80","v":0.5},{"$f":"'6. UD2 Assumptions'!H80","v":0.12},{"$f":"'6. UD2 Assumptions'!J80","v":0.02},{"$f":"'6. UD2 Assumptions'!L80","v":0.05},{"$f":"'6. UD2 Assumptions'!N80","v":3.0000000000000001E-3},{"$f":"'6. UD2 Assumptions'!P80","v":0.157},{"$f":"'6. UD2 Assumptions'!R80","v":1.3736297498265614E-2},{"$f":"'6. UD2 Assumptions'!T80","v":4.4547484033417238E-4},{"$f":"'6. UD2 Assumptions'!D255","v":63.771278258250007},{"$f":"'6. UD2 Assumptions'!F255","v":212.57092752750003},{"$f":"'6. UD2 Assumptions'!H255","v":51.017022606600008},{"$f":"'6. UD2 Assumptions'!J255","v":8.5028371011000008},{"$f":"'6. UD2 Assumptions'!L255","v":21.257092752750005},{"$f":"'6. UD2 Assumptions'!N255","v":1.2754255651650002},{"$f":"'6. UD2 Assumptions'!P255","v":66.747271243635012},{"$f":"'6. UD2 Assumptions'!R255","v":5.8398750000000001},{"$f":"'6. UD2 Assumptions'!T255","v":0.18939},{"$f":"UD2_BAUCH4!M21","v":5.8759184348219158},{"$f":"UD2_BAUCH4!Y21","v":54.496649935968563},{"$f":"UD2_BAUCH4!AK21","v":1.9736112709282234},{"$f":"UD2_BAUCH4!AW21","v":7.823327454388504E-3},{"$f":"UD2_BAUCH4!BI21","v":0.25302708601643897},{"$f":"UD2_BAUCH4!BU21","v":6.1071608645533668E-4},{"$f":"UD2_BAUCH4!CG21","v":3.4383334499124667E-2},{"$f":"UD2_BAUCH4!CS21","v":4.4048653084919204E-3},{"$f":"UD2_BAUCH4!CW21","v":62.646428971083594},{"$f":"UD2_BAUCH4!CY21","v":1566.1607242770899},{"$f":"UD2_BAUCH4!CW21","v":62.646428971083594},{"$f":"UD2_BAUCH4!DH21","v":45.53242897108359},{"$f":"UD2_BAUCH4!DJ21","v":45.528024105775103},{"$f":"UD2_BAUCH4!DM21","v":1138.3107242770898},{"$f":"UD2_BAUCH4!DO21","v":1138.2006026443776},{"$f":"'6. UD2 Assumptions'!Y255","v":63.771278258250007},{"$f":"'6. UD2 Assumptions'!AA255","v":212.57092752750003},{"$f":"'6. UD2 Assumptions'!AC255","v":51.017022606600008},{"$f":"'6. UD2 Assumptions'!AE255","v":8.5028371011000008},{"$f":"'6. UD2 Assumptions'!AG255","v":21.257092752750005},{"$f":"'6. UD2 Assumptions'!AI255","v":1.2754255651650002},{"$f":"'6. UD2 Assumptions'!AK255","v":60.718006243635045},{"$f":"'6. UD2 Assumptions'!AM255","v":5.8398750000000001},{"$f":"'6. UD2 Assumptions'!AO255","v":0.18939},{"$f":"UD2_Sce1LFG!M21","v":5.8759184348219158},{"$f":"UD2_Sce1LFG!Y21","v":54.496649935968563},{"$f":"UD2_Sce1LFG!AK21","v":1.9736112709282234},{"$f":"UD2_Sce1LFG!AW21","v":7.823327454388504E-3},{"$f":"UD2_Sce1LFG!BI21","v":0.25302708601643897},{"$f":"UD2_Sce1LFG!BU21","v":6.1071608645533668E-4},{"$f":"UD2_Sce1LFG!CG21","v":3.4383334499124667E-2},{"$f":"UD2_Sce1LFG!CS21","v":4.4048653084919204E-3},{"$f":"UD2_Sce1LFG!CW21","v":62.646428971083594},{"$f":"UD2_Sce1LFG!CY21","v":1566.1607242770899},{"$f":"UD2_Sce1LFG!DE21","v":17.114000000000001},{"$f":"UD2_Sce1LFG!DH21","v":45.53242897108359},{"$f":"UD2_Sce1LFG!DJ21","v":45.528024105775103},{"$f":"UD2_Sce1LFG!DM21","v":1138.3107242770898},{"$f":"UD2_Sce1LFG!DO21","v":1138.2006026443776},{"$f":"'6. UD2 Assumptions'!D312","v":63.771278258250007},{"$f":"'6. UD2 Assumptions'!F312","v":212.57092752750003},{"$f":"'6. UD2 Assumptions'!H312","v":51.017022606600008},{"$f":"'6. UD2 Assumptions'!J312","v":8.5028371011000008},{"$f":"'6. UD2 Assumptions'!L312","v":21.257092752750005},{"$f":"'6. UD2 Assumptions'!N312","v":1.2754255651650002},{"$f":"'6. UD2 Assumptions'!P312","v":60.718006243635045},{"$f":"'6. UD2 Assumptions'!R312","v":5.8398750000000001},{"$f":"'6. UD2 Assumptions'!T312","v":0.18939},{"$f":"UD2_Sce2Comp!M21","v":5.8759184348219158},{"$f":"UD2_Sce2Comp!Y21","v":54.496649935968563},{"$f":"UD2_Sce2Comp!AK21","v":1.9736112709282234},{"$f":"UD2_Sce2Comp!AW21","v":7.823327454388504E-3},{"$f":"UD2_Sce2Comp!BI21","v":0.25302708601643897},{"$f":"UD2_Sce2Comp!BU21","v":6.1071608645533668E-4},{"$f":"UD2_Sce2Comp!CG21","v":3.4383334499124667E-2},{"$f":"UD2_Sce2Comp!CS21","v":4.4048653084919204E-3},{"$f":"UD2_Sce2Comp!CW21","v":62.646428971083594},{"$f":"UD2_Sce2Comp!CY21","v":1566.1607242770899},{"$f":"UD2_Sce2Comp!DE21","v":17.114000000000001},{"$f":"UD2_Sce2Comp!DH21","v":45.53242897108359},{"$f":"UD2_Sce2Comp!DJ21","v":45.528024105775103},{"$f":"UD2_Sce2Comp!DM21","v":1138.3107242770898},{"$f":"UD2_Sce2Comp!DO21","v":1138.2006026443776},{"$f":"'6. UD2 Assumptions'!Y312","v":63.771278258250007},{"$f":"'6. UD2 Assumptions'!AA312","v":212.57092752750003},{"$f":"'6. UD2 Assumptions'!AC312","v":51.017022606600008},{"$f":"'6. UD2 Assumptions'!AE312","v":8.5028371011000008},{"$f":"'6. UD2 Assumptions'!AG312","v":21.257092752750005},{"$f":"'6. UD2 Assumptions'!AI312","v":1.2754255651650002},{"$f":"'6. UD2 Assumptions'!AK312","v":60.718006243635045},{"$f":"'6. UD2 Assumptions'!AM312","v":5.8398750000000001},{"$f":"'6. UD2 Assumptions'!AO312","v":0.18939},{"$f":"UD2_Sce3Recycle!M21","v":5.8759184348219158},{"$f":"UD2_Sce3Recycle!Y21","v":54.496649935968563},{"$f":"UD2_Sce3Recycle!AK21","v":1.9736112709282234},{"$f":"UD2_Sce3Recycle!AW21","v":7.823327454388504E-3},{"$f":"UD2_Sce3Recycle!BI21","v":0.25302708601643897},{"$f":"UD2_Sce3Recycle!BU21","v":6.1071608645533668E-4},{"$f":"UD2_Sce3Recycle!CG21","v":3.4383334499124667E-2},{"$f":"UD2_Sce3Recycle!CS21","v":4.4048653084919204E-3},{"$f":"UD2_Sce3Recycle!CW21","v":62.646428971083594},{"$f":"UD2_Sce3Recycle!CY21","v":1566.1607242770899},{"$f":"UD2_Sce3Recycle!DE21","v":17.114000000000001},{"$f":"UD2_Sce3Recycle!DH21","v":45.53242897108359},{"$f":"UD2_Sce3Recycle!DJ21","v":45.528024105775103},{"$f":"UD2_Sce3Recycle!DM21","v":1138.3107242770898},{"$f":"UD2_Sce3Recycle!DO21","v":1138.2006026443776},{"$f":"'6. UD2 Assumptions'!D369","v":63.771278258250007},{"$f":"'6. UD2 Assumptions'!F369","v":212.57092752750003},{"$f":"'6. UD2 Assumptions'!H369","v":51.017022606600008},{"$f":"'6. UD2 Assumptions'!J369","v":8.5028371011000008},{"$f":"'6. UD2 Assumptions'!L369","v":21.257092752750005},{"$f":"'6. UD2 Assumptions'!N369","v":1.2754255651650002},{"$f":"'6. UD2 Assumptions'!P369","v":60.718006243635045},{"$f":"'6. UD2 Assumptions'!R369","v":5.8398750000000001},{"$f":"'6. UD2 Assumptions'!T369","v":0.18939},{"$f":"UD2_Sce4WTE!M21","v":5.8759184348219158},{"$f":"UD2_Sce4WTE!Y21","v":54.496649935968563},{"$f":"UD2_Sce4WTE!AK21","v":1.9736112709282234},{"$f":"UD2_Sce4WTE!AW21","v":7.823327454388504E-3},{"$f":"UD2_Sce4WTE!BI21","v":0.25302708601643897},{"$f":"UD2_Sce4WTE!BU21","v":6.1071608645533668E-4},{"$f":"UD2_Sce4WTE!CG21","v":3.4383334499124667E-2},{"$f":"UD2_Sce4WTE!CS21","v":4.4048653084919204E-3},{"$f":"UD2_Sce4WTE!CW21","v":62.646428971083594},{"$f":"UD2_Sce4WTE!CY21","v":1566.1607242770899},{"$f":"UD2_Sce4WTE!DE21","v":17.114000000000001},{"$f":"UD2_Sce4WTE!DH21","v":45.53242897108359},{"$f":"UD2_Sce4WTE!DJ21","v":45.528024105775103},{"$f":"UD2_Sce4WTE!DM21","v":1138.3107242770898},{"$f":"UD2_Sce4WTE!DO21","v":1138.2006026443776},null,1138.2006026443776,0,1138.2006026443776,0,1138.2006026443776,0,1138.2006026443776,0,1138.2006026443776,0,null,2015,1138.2006026443776,1138.2006026443776,1138.2006026443776,1138.2006026443776,1138.2006026443776]
[2016,{"$f":"'6. UD2 Assumptions'!D22","v":1.2205933999999998},{"$f":"'6. UD2 Assumptions'!F22","v":355.27366619883423},{"$f":"'6. UD2 Assumptions'!H22","v":433.64469215610012},{"$f":"'6. UD2 Assumptions'!N22","v":433.64469215610012},{"$f":"'6. UD2 Assumptions'!D81","v":0.15},{"$f":"'6. UD2 Assumptions'!F81","v":0.5},{"$f":"'6. UD2 Assumptions'!H81","v":0.12},{"$f":"'6. UD2 Assumptions'!J81","v":0.02},{"$f":"'6. UD2 Assumptions'!L81","v":0.05},{"$f":"'6. UD2 Assumptions'!N81","v":3.0000000000000001E-3},{"$f":"'6. UD2 Assumptions'!P81","v":0.15699999999999997},{"$f":"'6. UD2 Assumptions'!R81","v":1.4963287035147727E-2},{"$f":"'6. UD2 Assumptions'!T81","v":4.3674003954330621E-4},{"$f":"'6. UD2 Assumptions'!D256","v":65.046703823415015},{"$f":"'6. UD2 Assumptions'!F256","v":216.82234607805006},{"$f":"'6. UD2 Assumptions'!H256","v":52.037363058732012},{"$f":"'6. UD2 Assumptions'!J256","v":8.6728938431220026},{"$f":"'6. UD2 Assumptions'!L256","v":21.682234607805007},{"$f":"'6. UD2 Assumptions'!N256","v":1.3009340764683004},{"$f":"'6. UD2 Assumptions'!P256","v":68.082216668507712},{"$f":"'6. UD2 Assumptions'!R256","v":6.4887500000000005},{"$f":"'6. UD2 Assumptions'!T256","v":0.18939},{"$f":"UD2_BAUCH4!M22","v":5.936036563372177},{"$f":"UD2_BAUCH4!Y22","v":55.747206766085078},{"$f":"UD2_BAUCH4!AK22","v":2.0643722430934668},{"$f":"UD2_BAUCH4!AW22","v":8.2853762199191945E-3},{"$f":"UD2_BAUCH4!BI22","v":0.26466310808890608},{"$f":"UD2_BAUCH4!BU22","v":6.4313435027183721E-4},{"$f":"UD2_BAUCH4!CG22","v":3.5956069239705957E-2},{"$f":"UD2_BAUCH4!CS22","v":3.9382922855066907E-3},{"$f":"UD2_BAUCH4!CW22","v":64.061101552735039},{"$f":"UD2_BAUCH4!CY22","v":1601.5275388183759},{"$f":"UD2_BAUCH4!CW22","v":64.061101552735039},{"$f":"UD2_BAUCH4!DH22","v":45.753101552735039},{"$f":"UD2_BAUCH4!DJ22","v":45.749163260449528},{"$f":"UD2_BAUCH4!DM22","v":1143.8275388183761},{"$f":"UD2_BAUCH4!DO22","v":1143.7290815112383},{"$f":"'6. UD2 Assumptions'!Y256","v":65.046703823415015},{"$f":"'6. UD2 Assumptions'!AA256","v":216.82234607805006},{"$f":"'6. UD2 Assumptions'!AC256","v":52.037363058732012},{"$f":"'6. UD2 Assumptions'!AE256","v":8.6728938431220026},{"$f":"'6. UD2 Assumptions'!AG256","v":21.682234607805007},{"$f":"'6. UD2 Assumptions'!AI256","v":1.3009340764683004},{"$f":"'6. UD2 Assumptions'!AK256","v":61.404076668507741},{"$f":"'6. UD2 Assumptions'!AM256","v":6.4887500000000005},{"$f":"'6. UD2 Assumptions'!AO256","v":0.18939},{"$f":"UD2_Sce1LFG!M22","v":5.936036563372177},{"$f":"UD2_Sce1LFG!Y22","v":55.747206766085078},{"$f":"UD2_Sce1LFG!AK22","v":2.0643722430934668},{"$f":"UD2_Sce1LFG!AW22","v":8.2853762199191945E-3},{"$f":"UD2_Sce1LFG!BI22","v":0.26466310808890608},{"$f":"UD2_Sce1LFG!BU22","v":6.4313435027183721E-4},{"$f":"UD2_Sce1LFG!CG22","v":3.5956069239705957E-2},{"$f":"UD2_Sce1LFG!CS22","v":3.9382922855066907E-3},{"$f":"UD2_Sce1LFG!CW22","v":64.061101552735039},{"$f":"UD2_Sce1LFG!CY22","v":1601.5275388183759},{"$f":"UD2_Sce1LFG!DE22","v":18.308},{"$f":"UD2_Sce1LFG!DH22","v":45.753101552735039},{"$f":"UD2_Sce1LFG!DJ22","v":45.749163260449528},{"$f":"UD2_Sce1LFG!DM22","v":1143.8275388183761},{"$f":"UD2_Sce1LFG!DO22","v":1143.7290815112383},{"$f":"'6. UD2 Assumptions'!D313","v":65.046703823415015},{"$f":"'6. UD2 Assumptions'!F313","v":216.82234607805006},{"$f":"'6. UD2 Assumptions'!H313","v":52.037363058732012},{"$f":"'6. UD2 Assumptions'!J313","v":8.6728938431220026},{"$f":"'6. UD2 Assumptions'!L313","v":21.682234607805007},{"$f":"'6. UD2 Assumptions'!N313","v":1.3009340764683004},{"$f":"'6. UD2 Assumptions'!P313","v":61.404076668507741},{"$f":"'6. UD2 Assumptions'!R313","v":6.4887500000000005},{"$f":"'6. UD2 Assumptions'!T313","v":0.18939},{"$f":"UD2_Sce2Comp!M22","v":5.936036563372177},{"$f":"UD2_Sce2Comp!Y22","v":55.747206766085078},{"$f":"UD2_Sce2Comp!AK22","v":2.0643722430934668},{"$f":"UD2_Sce2Comp!AW22","v":8.2853762199191945E-3},{"$f":"UD2_Sce2Comp!BI22","v":0.26466310808890608},{"$f":"UD2_Sce2Comp!BU22","v":6.4313435027183721E-4},{"$f":"UD2_Sce2Comp!CG22","v":3.5956069239705957E-2},{"$f":"UD2_Sce2Comp!CS22","v":3.9382922855066907E-3},{"$f":"UD2_Sce2Comp!CW22","v":64.061101552735039},{"$f":"UD2_Sce2Comp!CY22","v":1601.5275388183759},{"$f":"UD2_Sce2Comp!DE22","v":18.308},{"$f":"UD2_Sce2Comp!DH22","v":45.753101552735039},{"$f":"UD2_Sce2Comp!DJ22","v":45.749163260449528},{"$f":"UD2_Sce2Comp!DM22","v":1143.8275388183761},{"$f":"UD2_Sce2Comp!DO22","v":1143.7290815112383},{"$f":"'6. UD2 Assumptions'!Y313","v":65.046703823415015},{"$f":"'6. UD2 Assumptions'!AA313","v":216.82234607805006},{"$f":"'6. UD2 Assumptions'!AC313","v":52.037363058732012},{"$f":"'6. UD2 Assumptions'!AE313","v":8.6728938431220026},{"$f":"'6. UD2 Assumptions'!AG313","v":21.682234607805007},{"$f":"'6. UD2 Assumptions'!AI313","v":1.3009340764683004},{"$f":"'6. UD2 Assumptions'!AK313","v":61.404076668507741},{"$f":"'6. UD2 Assumptions'!AM313","v":6.4887500000000005},{"$f":"'6. UD2 Assumptions'!AO313","v":0.18939},{"$f":"UD2_Sce3Recycle!M22","v":5.936036563372177},{"$f":"UD2_Sce3Recycle!Y22","v":55.747206766085078},{"$f":"UD2_Sce3Recycle!AK22","v":2.0643722430934668},{"$f":"UD2_Sce3Recycle!AW22","v":8.2853762199191945E-3},{"$f":"UD2_Sce3Recycle!BI22","v":0.26466310808890608},{"$f":"UD2_Sce3Recycle!BU22","v":6.4313435027183721E-4},{"$f":"UD2_Sce3Recycle!CG22","v":3.5956069239705957E-2},{"$f":"UD2_Sce3Recycle!CS22","v":3.9382922855066907E-3},{"$f":"UD2_Sce3Recycle!CW22","v":64.061101552735039},{"$f":"UD2_Sce3Recycle!CY22","v":1601.5275388183759},{"$f":"UD2_Sce3Recycle!DE22","v":18.308},{"$f":"UD2_Sce3Recycle!DH22","v":45.753101552735039},{"$f":"UD2_Sce3Recycle!DJ22","v":45.749163260449528},{"$f":"UD2_Sce3Recycle!DM22","v":1143.8275388183761},{"$f":"UD2_Sce3Recycle!DO22","v":1143.7290815112383},{"$f":"'6. UD2 Assumptions'!D370","v":65.046703823415015},{"$f":"'6. UD2 Assumptions'!F370","v":216.82234607805006},{"$f":"'6. UD2 Assumptions'!H370","v":52.037363058732012},{"$f":"'6. UD2 Assumptions'!J370","v":8.6728938431220026},{"$f":"'6. UD2 Assumptions'!L370","v":21.682234607805007},{"$f":"'6. UD2 Assumptions'!N370","v":1.3009340764683004},{"$f":"'6. UD2 Assumptions'!P370","v":61.404076668507741},{"$f":"'6. UD2 Assumptions'!R370","v":6.4887500000000005},{"$f":"'6. UD2 Assumptions'!T370","v":0.18939},{"$f":"UD2_Sce4WTE!M22","v":5.936036563372177},{"$f":"UD2_Sce4WTE!Y22","v":55.747206766085078},{"$f":"UD2_Sce4WTE!AK22","v":2.0643722430934668},{"$f":"UD2_Sce4WTE!AW22","v":8.2853762199191945E-3},{"$f":"UD2_Sce4WTE!BI22","v":0.26466310808890608},{"$f":"UD2_Sce4WTE!BU22","v":6.4313435027183721E-4},{"$f":"UD2_Sce4WTE!CG22","v":3.5956069239705957E-2},{"$f":"UD2_Sce4WTE!CS22","v":3.9382922855066907E-3},{"$f":"UD2_Sce4WTE!CW22","v":64.061101552735039},{"$f":"UD2_Sce4WTE!CY22","v":1601.5275388183759},{"$f":"UD2_Sce4WTE!DE22","v":18.308},{"$f":"UD2_Sce4WTE!DH22","v":45.753101552735039},{"$f":"UD2_Sce4WTE!DJ22","v":45.749163260449528},{"$f":"UD2_Sce4WTE!DM22","v":1143.8275388183761},{"$f":"UD2_Sce4WTE!DO22","v":1143.7290815112383},null,1143.7290815112383,0,1143.7290815112383,0,1143.7290815112383,0,1143.7290815112383,0,1143.7290815112383,0,null,2016,1143.7290815112383,1143.7290815112383,1143.7290815112383,1143.7290815112383,1143.7290815112383]
[2017,{"$f":"'6. UD2 Assumptions'!D23","v":1.2212575999999997},{"$f":"'6. UD2 Assumptions'!F23","v":362.18205397388903},{"$f":"'6. UD2 Assumptions'!H23","v":442.31758599922205},{"$f":"'6. UD2 Assumptions'!N23","v":442.31758599922205},{"$f":"'6. UD2 Assumptions'!D82","v":0.15},{"$f":"'6. UD2 Assumptions'!F82","v":0.5},{"$f":"'6. UD2 Assumptions'!H82","v":0.12},{"$f":"'6. UD2 Assumptions'!J82","v":0.02},{"$f":"'6. UD2 Assumptions'!L82","v":0.05},{"$f":"'6. UD2 Assumptions'!N82","v":3.0000000000000001E-3},{"$f":"'6. UD2 Assumptions'!P82","v":0.157},{"$f":"'6. UD2 Assumptions'!R82","v":1.6136878175159318E-2},{"$f":"'6. UD2 Assumptions'!T82","v":4.2817650935618261E-4},{"$f":"'6. UD2 Assumptions'!D257","v":66.34763789988331},{"$f":"'6. UD2 Assumptions'!F257","v":221.15879299961102},{"$f":"'6. UD2 Assumptions'!H257","v":53.078110319906642},{"$f":"'6. UD2 Assumptions'!J257","v":8.8463517199844404},{"$f":"'6. UD2 Assumptions'!L257","v":22.115879299961104},{"$f":"'6. UD2 Assumptions'!N257","v":1.3269527579976661},{"$f":"'6. UD2 Assumptions'!P257","v":69.443861001877863},{"$f":"'6. UD2 Assumptions'!R257","v":7.1376250000000008},{"$f":"'6. UD2 Assumptions'!T257","v":0.18939},{"$f":"UD2_BAUCH4!M23","v":6.0162807630223778},{"$f":"UD2_BAUCH4!Y23","v":56.997663576663456},{"$f":"UD2_BAUCH4!AK23","v":2.1534809984526611},{"$f":"UD2_BAUCH4!AW23","v":8.7461555876268571E-3},{"$f":"UD2_BAUCH4!BI23","v":0.27608730749393096},{"$f":"UD2_BAUCH4!BU23","v":6.7521562148171153E-4},{"$f":"UD2_BAUCH4!CG23","v":3.7769979960440313E-2},{"$f":"UD2_BAUCH4!CS23","v":3.5446610416410363E-3},{"$f":"UD2_BAUCH4!CW23","v":65.494248657843613},{"$f":"UD2_BAUCH4!CY23","v":1637.3562164460902},{"$f":"UD2_BAUCH4!CW23","v":65.494248657843613},{"$f":"UD2_BAUCH4!DH23","v":47.186248657843613},{"$f":"UD2_BAUCH4!DJ23","v":47.182703996801969},{"$f":"UD2_BAUCH4!DM23","v":1179.6562164460904},{"$f":"UD2_BAUCH4!DO23","v":1179.5675999200491},{"$f":"'6. UD2 Assumptions'!Y257","v":66.34763789988331},{"$f":"'6. UD2 Assumptions'!AA257","v":221.15879299961102},{"$f":"'6. UD2 Assumptions'!AC257","v":53.078110319906642},{"$f":"'6. UD2 Assumptions'!AE257","v":8.8463517199844404},{"$f":"'6. UD2 Assumptions'!AG257","v":22.115879299961104},{"$f":"'6. UD2 Assumptions'!AI257","v":1.3269527579976661},{"$f":"'6. UD2 Assumptions'!AK257","v":62.116846001877832},{"$f":"'6. UD2 Assumptions'!AM257","v":7.1376250000000008},{"$f":"'6. UD2 Assumptions'!AO257","v":0.18939},{"$f":"UD2_Sce1LFG!M23","v":6.0162807630223778},{"$f":"UD2_Sce1LFG!Y23","v":56.997663576663456},{"$f":"UD2_Sce1LFG!AK23","v":2.1534809984526611},{"$f":"UD2_Sce1LFG!AW23","v":8.7461555876268571E-3},{"$f":"UD2_Sce1LFG!BI23","v":0.27608730749393096},{"$f":"UD2_Sce1LFG!BU23","v":6.7521562148171153E-4},{"$f":"UD2_Sce1LFG!CG23","v":3.7769979960440313E-2},{"$f":"UD2_Sce1LFG!CS23","v":3.5446610416410363E-3},{"$f":"UD2_Sce1LFG!CW23","v":65.494248657843613},{"$f":"UD2_Sce1LFG!CY23","v":1637.3562164460902},{"$f":"UD2_Sce1LFG!DE23","v":19.455673869602979},{"$f":"UD2_Sce1LFG!DH23","v":46.038574788240638},{"$f":"UD2_Sce1LFG!DJ23","v":46.035030127198993},{"$f":"UD2_Sce1LFG!DM23","v":1150.964369706016},{"$f":"UD2_Sce1LFG!DO23","v":1150.8757531799749},{"$f":"'6. UD2 Assumptions'!D314","v":65.020685141885636},{"$f":"'6. UD2 Assumptions'!F314","v":216.7356171396188},{"$f":"'6. UD2 Assumptions'!H314","v":52.016548113508506},{"$f":"'6. UD2 Assumptions'!J314","v":8.8463517199844404},{"$f":"'6. UD2 Assumptions'!L314","v":22.115879299961104},{"$f":"'6. UD2 Assumptions'!N314","v":1.3269527579976661},{"$f":"'6. UD2 Assumptions'!P314","v":68.928536826265884},{"$f":"'6. UD2 Assumptions'!R314","v":7.1376250000000008},{"$f":"'6. UD2 Assumptions'!T314","v":0.18939},{"$f":"UD2_Sce2Comp!M23","v":6.0162807630223778},{"$f":"UD2_Sce2Comp!Y23","v":56.997663576663456},{"$f":"UD2_Sce2Comp!AK23","v":2.1534809984526611},{"$f":"UD2_Sce2Comp!AW23","v":8.7461555876268571E-3},{"$f":"UD2_Sce2Comp!BI23","v":0.27608730749393096},{"$f":"UD2_Sce2Comp!BU23","v":6.7521562148171153E-4},{"$f":"UD2_Sce2Comp!CG23","v":3.7769979960440313E-2},{"$f":"UD2_Sce2Comp!CS23","v":3.5446610416410363E-3},{"$f":"UD2_Sce2Comp!CW23","v":65.494248657843613},{"$f":"UD2_Sce2Comp!CY23","v":1637.3562164460902},{"$f":"UD2_Sce2Comp!DE23","v":18.308},{"$f":"UD2_Sce2Comp!DH23","v":47.186248657843613},{"$f":"UD2_Sce2Comp!DJ23","v":47.182703996801969},{"$f":"UD2_Sce2Comp!DM23","v":1179.6562164460904},{"$f":"UD2_Sce2Comp!DO23","v":1179.5675999200491},{"$f":"'6. UD2 Assumptions'!Y314","v":66.34763789988331},{"$f":"'6. UD2 Assumptions'!AA314","v":221.15879299961102},{"$f":"'6. UD2 Assumptions'!AC314","v":52.016548113508506},{"$f":"'6. UD2 Assumptions'!AE314","v":8.8463517199844404},{"$f":"'6. UD2 Assumptions'!AG314","v":21.673561713961881},{"$f":"'6. UD2 Assumptions'!AI314","v":1.3269527579976661},{"$f":"'6. UD2 Assumptions'!AK314","v":63.620725794275188},{"$f":"'6. UD2 Assumptions'!AM314","v":7.1376250000000008},{"$f":"'6. UD2 Assumptions'!AO314","v":0.18939},{"$f":"UD2_Sce3Recycle!M23","v":6.0162807630223778},{"$f":"UD2_Sce3Recycle!Y23","v":56.997663576663456},{"$f":"UD2_Sce3Recycle!AK23","v":2.1534809984526611},{"$f":"UD2_Sce3Recycle!AW23","v":8.7461555876268571E-3},{"$f":"UD2_Sce3Recycle!BI23","v":0.27608730749393096},{"$f":"UD2_Sce3Recycle!BU23","v":6.7521562148171153E-4},{"$f":"UD2_Sce3Recycle!CG23","v":3.7769979960440313E-2},{"$f":"UD2_Sce3Recycle!CS23","v":3.5446610416410363E-3},{"$f":"UD2_Sce3Recycle!CW23","v":65.494248657843613},{"$f":"UD2_Sce3Recycle!CY23","v":1637.3562164460902},{"$f":"UD2_Sce3Recycle!DE23","v":18.308},{"$f":"UD2_Sce3Recycle!DH23","v":47.186248657843613},{"$f":"UD2_Sce3Recycle!DJ23","v":47.182703996801969},{"$f":"UD2_Sce3Recycle!DM23","v":1179.6562164460904},{"$f":"UD2_Sce3Recycle!DO23","v":1179.5675999200491},{"$f":"'6. UD2 Assumptions'!D371","v":66.34763789988331},{"$f":"'6. UD2 Assumptions'!F371","v":221.15879299961102},{"$f":"'6. UD2 Assumptions'!H371","v":53.078110319906642},{"$f":"'6. UD2 Assumptions'!J371","v":8.8463517199844404},{"$f":"'6. UD2 Assumptions'!L371","v":22.115879299961104},{"$f":"'6. UD2 Assumptions'!N371","v":1.3269527579976661},{"$f":"'6. UD2 Assumptions'!P371","v":62.116846001877825},{"$f":"'6. UD2 Assumptions'!R371","v":7.1376250000000008},{"$f":"'6. UD2 Assumptions'!T371","v":0.18939},{"$f":"UD2_Sce4WTE!M23","v":6.0162807630223778},{"$f":"UD2_Sce4WTE!Y23","v":56.997663576663456},{"$f":"UD2_Sce4WTE!AK23","v":2.1534809984526611},{"$f":"UD2_Sce4WTE!AW23","v":8.7461555876268571E-3},{"$f":"UD2_Sce4WTE!BI23","v":0.27608730749393096},{"$f":"UD2_Sce4WTE!BU23","v":6.7521562148171153E-4},{"$f":"UD2_Sce4WTE!CG23","v":3.7769979960440313E-2},{"$f":"UD2_Sce4WTE!CS23","v":3.5446610416410363E-3},{"$f":"UD2_Sce4WTE!CW23","v":65.494248657843613},{"$f":"UD2_Sce4WTE!CY23","v":1637.3562164460902},{"$f":"UD2_Sce4WTE!DE23","v":18.308},{"$f":"UD2_Sce4WTE!DH23","v":47.186248657843613},{"$f":"UD2_Sce4WTE!DJ23","v":47.182703996801969},{"$f":"UD2_Sce4WTE!DM23","v":1179.6562164460904},{"$f":"UD2_Sce4WTE!DO23","v":1179.5675999200491},null,1179.5675999200491,0,1150.8757531799749,0,1179.5675999200491,0,1179.5675999200491,0,1179.5675999200491,0,null,2017,1179.5675999200491,1150.8757531799749,1179.5675999200491,1179.5675999200491,1179.5675999200491]
[2018,{"$f":"'6. UD2 Assumptions'!D24","v":1.2219217999999998},{"$f":"'6. UD2 Assumptions'!F24","v":369.22488633823093},{"$f":"'6. UD2 Assumptions'!H24","v":451.1639377192065},{"$f":"'6. UD2 Assumptions'!N24","v":451.1639377192065},{"$f":"'6. UD2 Assumptions'!D83","v":0.15},{"$f":"'6. UD2 Assumptions'!F83","v":0.5},{"$f":"'6. UD2 Assumptions'!H83","v":0.12},{"$f":"'6. UD2 Assumptions'!J83","v":0.02},{"$f":"'6. UD2 Assumptions'!L83","v":5.000000000000001E-2},{"$f":"'6. UD2 Assumptions'!N83","v":3.0000000000000001E-3},{"$f":"'6. UD2 Assumptions'!P83","v":0.157},{"$f":"'6. UD2 Assumptions'!R83","v":1.7258693235464511E-2},{"$f":"'6. UD2 Assumptions'!T83","v":4.1978089152566923E-4},{"$f":"'6. UD2 Assumptions'!D258","v":67.67459065788097},{"$f":"'6. UD2 Assumptions'!F258","v":225.58196885960325},{"$f":"'6. UD2 Assumptions'!H258","v":54.139672526304778},{"$f":"'6. UD2 Assumptions'!J258","v":9.0232787543841297},{"$f":"'6. UD2 Assumptions'!L258","v":22.558196885960328},{"$f":"'6. UD2 Assumptions'!N258","v":1.3534918131576195},{"$f":"'6. UD2 Assumptions'!P258","v":70.83273822191542},{"$f":"'6. UD2 Assumptions'!R258","v":7.7865000000000011},{"$f":"'6. UD2 Assumptions'!T258","v":0.18939},{"$f":"UD2_BAUCH4!M24","v":6.1108147878378647},{"$f":"UD2_BAUCH4!Y24","v":58.251944124513628},{"$f":"UD2_BAUCH4!AK24","v":2.2411389127892232},{"$f":"UD2_BAUCH4!AW24","v":9.2060016694639358E-3},{"$f":"UD2_BAUCH4!BI24","v":0.28732550163964404},{"$f":"UD2_BAUCH4!BU24","v":7.0700121670385133E-4},{"$f":"UD2_BAUCH4!CG24","v":3.9817938833913408E-2},{"$f":"UD2_BAUCH4!CS24","v":3.2125682104785129E-3},{"$f":"UD2_BAUCH4!CW24","v":66.94416683671092},{"$f":"UD2_BAUCH4!CY24","v":1673.604170917773},{"$f":"UD2_BAUCH4!CW24","v":66.94416683671092},{"$f":"UD2_BAUCH4!DH24","v":48.63616683671092},{"$f":"UD2_BAUCH4!DJ24","v":48.632954268500434},{"$f":"UD2_BAUCH4!DM24","v":1215.9041709177729},{"$f":"UD2_BAUCH4!DO24","v":1215.8238567125109},{"$f":"'6. UD2 Assumptions'!Y258","v":67.67459065788097},{"$f":"'6. UD2 Assumptions'!AA258","v":225.58196885960325},{"$f":"'6. UD2 Assumptions'!AC258","v":54.139672526304778},{"$f":"'6. UD2 Assumptions'!AE258","v":9.0232787543841297},{"$f":"'6. UD2 Assumptions'!AG258","v":22.558196885960328},{"$f":"'6. UD2 Assumptions'!AI258","v":1.3534918131576195},{"$f":"'6. UD2 Assumptions'!AK258","v":62.856848221915413},{"$f":"'6. UD2 Assumptions'!AM258","v":7.7865000000000011},{"$f":"'6. UD2 Assumptions'!AO258","v":0.18939},{"$f":"UD2_Sce1LFG!M24","v":6.1108147878378647},{"$f":"UD2_Sce1LFG!Y24","v":58.251944124513628},{"$f":"UD2_Sce1LFG!AK24","v":2.2411389127892232},{"$f":"UD2_Sce1LFG!AW24","v":9.2060016694639358E-3},{"$f":"UD2_Sce1LFG!BI24","v":0.28732550163964404},{"$f":"UD2_Sce1LFG!BU24","v":7.0700121670385133E-4},{"$f":"UD2_Sce1LFG!CG24","v":3.9817938833913408E-2},{"$f":"UD2_Sce1LFG!CS24","v":3.2125682104785129E-3},{"$f":"UD2_Sce1LFG!CW24","v":66.94416683671092},{"$f":"UD2_Sce1LFG!CY24","v":1673.604170917773},{"$f":"UD2_Sce1LFG!DE24","v":20.603347739205958},{"$f":"UD2_Sce1LFG!DH24","v":46.340819097504962},{"$f":"UD2_Sce1LFG!DJ24","v":46.337606529294476},{"$f":"UD2_Sce1LFG!DM24","v":1158.5204774376241},{"$f":"UD2_Sce1LFG!DO24","v":1158.440163232362},{"$f":"'6. UD2 Assumptions'!D315","v":64.967607031565734},{"$f":"'6. UD2 Assumptions'!F315","v":216.55869010521911},{"$f":"'6. UD2 Assumptions'!H315","v":51.974085625252584},{"$f":"'6. UD2 Assumptions'!J315","v":9.0232787543841297},{"$f":"'6. UD2 Assumptions'!L315","v":22.558196885960328},{"$f":"'6. UD2 Assumptions'!N315","v":1.3534918131576195},{"$f":"'6. UD2 Assumptions'!P315","v":76.75269750366698},{"$f":"'6. UD2 Assumptions'!R315","v":7.7865000000000011},{"$f":"'6. UD2 Assumptions'!T315","v":0.18939},{"$f":"UD2_Sce2Comp!M24","v":6.0692551640417562},{"$f":"UD2_Sce2Comp!Y24","v":58.048643709779924},{"$f":"UD2_Sce2Comp!AK24","v":2.2364739820182815},{"$f":"UD2_Sce2Comp!AW24","v":9.2060016694639358E-3},{"$f":"UD2_Sce2Comp!BI24","v":0.28732550163964404},{"$f":"UD2_Sce2Comp!BU24","v":7.0700121670385133E-4},{"$f":"UD2_Sce2Comp!CG24","v":3.9817938833913408E-2},{"$f":"UD2_Sce2Comp!CS24","v":3.2125682104785129E-3},{"$f":"UD2_Sce2Comp!CW24","v":66.694641867410155},{"$f":"UD2_Sce2Comp!CY24","v":1667.3660466852539},{"$f":"UD2_Sce2Comp!DE24","v":18.308},{"$f":"UD2_Sce2Comp!DH24","v":48.386641867410155},{"$f":"UD2_Sce2Comp!DJ24","v":48.383429299199683},{"$f":"UD2_Sce2Comp!DM24","v":1209.6660466852538},{"$f":"UD2_Sce2Comp!DO24","v":1209.585732479992},{"$f":"'6. UD2 Assumptions'!Y315","v":67.67459065788097},{"$f":"'6. UD2 Assumptions'!AA315","v":225.58196885960325},{"$f":"'6. UD2 Assumptions'!AC315","v":51.974085625252584},{"$f":"'6. UD2 Assumptions'!AE315","v":9.0232787543841297},{"$f":"'6. UD2 Assumptions'!AG315","v":21.655869010521915},{"$f":"'6. UD2 Assumptions'!AI315","v":1.3534918131576195},{"$f":"'6. UD2 Assumptions'!AK315","v":65.924762998405981},{"$f":"'6. UD2 Assumptions'!AM315","v":7.7865000000000011},{"$f":"'6. UD2 Assumptions'!AO315","v":0.18939},{"$f":"UD2_Sce3Recycle!M24","v":6.1108147878378647},{"$f":"UD2_Sce3Recycle!Y24","v":58.251944124513628},{"$f":"UD2_Sce3Recycle!AK24","v":2.2364739820182815},{"$f":"UD2_Sce3Recycle!AW24","v":9.2060016694639358E-3},{"$f":"UD2_Sce3Recycle!BI24","v":0.28672743359208741},{"$f":"UD2_Sce3Recycle!BU24","v":7.0700121670385133E-4},{"$f":"UD2_Sce3Recycle!CG24","v":3.9817938833913408E-2},{"$f":"UD2_Sce3Recycle!CS24","v":3.2125682104785129E-3},{"$f":"UD2_Sce3Recycle!CW24","v":66.938903837892425},{"$f":"UD2_Sce3Recycle!CY24","v":1673.4725959473105},{"$f":"UD2_Sce3Recycle!DE24","v":18.308},{"$f":"UD2_Sce3Recycle!DH24","v":48.630903837892426},{"$f":"UD2_Sce3Recycle!DJ24","v":48.627691269681939},{"$f":"UD2_Sce3Recycle!DM24","v":1215.7725959473107},{"$f":"UD2_Sce3Recycle!DO24","v":1215.6922817420484},{"$f":"'6. UD2 Assumptions'!D372","v":67.67459065788097},{"$f":"'6. UD2 Assumptions'!F372","v":225.58196885960325},{"$f":"'6. UD2 Assumptions'!H372","v":54.139672526304778},{"$f":"'6. UD2 Assumptions'!J372","v":9.0232787543841297},{"$f":"'6. UD2 Assumptions'!L372","v":22.558196885960328},{"$f":"'6. UD2 Assumptions'!N372","v":1.3534918131576195},{"$f":"'6. UD2 Assumptions'!P372","v":62.856848221915413},{"$f":"'6. UD2 Assumptions'!R372","v":7.7865000000000011},{"$f":"'6. UD2 Assumptions'!T372","v":0.18939},{"$f":"UD2_Sce4WTE!M24","v":6.1108147878378647},{"$f":"UD2_Sce4WTE!Y24","v":58.251944124513628},{"$f":"UD2_Sce4WTE!AK24","v":2.2411389127892232},{"$f":"UD2_Sce4WTE!AW24","v":9.2060016694639358E-3},{"$f":"UD2_Sce4WTE!BI24","v":0.28732550163964404},{"$f":"UD2_Sce4WTE!BU24","v":7.0700121670385133E-4},{"$f":"UD2_Sce4WTE!CG24","v":3.9817938833913408E-2},{"$f":"UD2_Sce4WTE!CS24","v":3.2125682104785129E-3},{"$f":"UD2_Sce4WTE!CW24","v":66.94416683671092},{"$f":"UD2_Sce4WTE!CY24","v":1673.604170917773},{"$f":"UD2_Sce4WTE!DE24","v":18.308},{"$f":"UD2_Sce4WTE!DH24","v":48.63616683671092},{"$f":"UD2_Sce4WTE!DJ24","v":48.632954268500434},{"$f":"UD2_Sce4WTE!DM24","v":1215.9041709177729},{"$f":"UD2_Sce4WTE!DO24","v":1215.8238567125109},null,1215.8238567125109,0,1158.440163232362,0,1209.585732479992,0,1215.6922817420484,0,1215.8238567125109,0,null,2018,1215.8238567125109,1158.440163232362,1209.585732479992,1215.6922817420484,1215.8238567125109]
[2019,{"$f":"'6. UD2 Assumptions'!D25","v":1.222586},{"$f":"'6. UD2 Assumptions'!F25","v":376.40478172790353},{"$f":"'6. UD2 Assumptions'!H25","v":460.18721647359064},{"$f":"'6. UD2 Assumptions'!N25","v":241.18721647359064},{"$f":"'6. UD2 Assumptions'!D84","v":0.15},{"$f":"'6. UD2 Assumptions'!F84","v":0.5},{"$f":"'6. UD2 Assumptions'!H84","v":0.12},{"$f":"'6. UD2 Assumptions'!J84","v":2.0000000000000004E-2},{"$f":"'6. UD2 Assumptions'!L84","v":0.05},{"$f":"'6. UD2 Assumptions'!N84","v":3.0000000000000001E-3},{"$f":"'6. UD2 Assumptions'!P84","v":0.157},{"$f":"'6. UD2 Assumptions'!R84","v":1.8330311442895313E-2},{"$f":"'6. UD2 Assumptions'!T84","v":4.1154989365261685E-4},{"$f":"'6. UD2 Assumptions'!D259","v":69.028082471038587},{"$f":"'6. UD2 Assumptions'!F259","v":230.09360823679532},{"$f":"'6. UD2 Assumptions'!H259","v":55.222465976830875},{"$f":"'6. UD2 Assumptions'!J259","v":9.2037443294718138},{"$f":"'6. UD2 Assumptions'!L259","v":23.009360823679533},{"$f":"'6. UD2 Assumptions'!N259","v":1.380561649420772},{"$f":"'6. UD2 Assumptions'!P259","v":72.249392986353726},{"$f":"'6. UD2 Assumptions'!R259","v":8.4353750000000005},{"$f":"'6. UD2 Assumptions'!T259","v":0.18939},{"$f":"UD2_BAUCH4!M25","v":6.2157424635002219},{"$f":"UD2_BAUCH4!Y25","v":59.513436907609773},{"$f":"UD2_BAUCH4!AK25","v":2.32753554115342},{"$f":"UD2_BAUCH4!AW25","v":9.6652448659830421E-3},{"$f":"UD2_BAUCH4!BI25","v":0.29840199245556676},{"$f":"UD2_BAUCH4!BU25","v":7.3853093514777827E-4},{"$f":"UD2_BAUCH4!CG25","v":4.209302869184707E-2},{"$f":"UD2_BAUCH4!CS25","v":2.9323931729828092E-3},{"$f":"UD2_BAUCH4!CW25","v":68.410546102384941},{"$f":"UD2_BAUCH4!CY25","v":1710.2636525596236},{"$f":"UD2_BAUCH4!CW25","v":68.410546102384941},{"$f":"UD2_BAUCH4!DH25","v":50.102546102384942},{"$f":"UD2_BAUCH4!DJ25","v":50.099613709211958},{"$f":"UD2_BAUCH4!DM25","v":1252.5636525596235},{"$f":"UD2_BAUCH4!DO25","v":1252.4903427302991},{"$f":"'6. UD2 Assumptions'!Y259","v":69.028082471038587},{"$f":"'6. UD2 Assumptions'!AA259","v":230.09360823679532},{"$f":"'6. UD2 Assumptions'!AC259","v":55.222465976830875},{"$f":"'6. UD2 Assumptions'!AE259","v":9.2037443294718138},{"$f":"'6. UD2 Assumptions'!AG259","v":23.009360823679533},{"$f":"'6. UD2 Assumptions'!AI259","v":1.380561649420772},{"$f":"'6. UD2 Assumptions'!AK259","v":63.624627986353744},{"$f":"'6. UD2 Assumptions'!AM259","v":8.4353750000000005},{"$f":"'6. UD2 Assumptions'!AO259","v":0.18939},{"$f":"UD2_Sce1LFG!M25","v":6.2157424635002219},{"$f":"UD2_Sce1LFG!Y25","v":59.513436907609773},{"$f":"UD2_Sce1LFG!AK25","v":2.32753554115342},{"$f":"UD2_Sce1LFG!AW25","v":9.6652448659830421E-3},{"$f":"UD2_Sce1LFG!BI25","v":0.29840199245556676},{"$f":"UD2_Sce1LFG!BU25","v":7.3853093514777827E-4},{"$f":"UD2_Sce1LFG!CG25","v":4.209302869184707E-2},{"$f":"UD2_Sce1LFG!CS25","v":2.9323931729828092E-3},{"$f":"UD2_Sce1LFG!CW25","v":68.410546102384941},{"$f":"UD2_Sce1LFG!CY25","v":1710.2636525596236},{"$f":"UD2_Sce1LFG!DE25","v":21.751021608808937},{"$f":"UD2_Sce1LFG!DH25","v":46.659524493576001},{"$f":"UD2_Sce1LFG!DJ25","v":46.656592100403017},{"$f":"UD2_Sce1LFG!DM25","v":1166.4881123394},{"$f":"UD2_Sce1LFG!DO25","v":1166.4148025100753},{"$f":"'6. UD2 Assumptions'!D316","v":64.886397522776264},{"$f":"'6. UD2 Assumptions'!F316","v":216.28799174258759},{"$f":"'6. UD2 Assumptions'!H316","v":51.909118018221022},{"$f":"'6. UD2 Assumptions'!J316","v":9.2037443294718138},{"$f":"'6. UD2 Assumptions'!L316","v":23.009360823679533},{"$f":"'6. UD2 Assumptions'!N316","v":1.380561649420772},{"$f":"'6. UD2 Assumptions'!P316","v":84.885277387433632},{"$f":"'6. UD2 Assumptions'!R316","v":8.4353750000000005},{"$f":"'6. UD2 Assumptions'!T316","v":0.18939},{"$f":"UD2_Sce2Comp!M25","v":6.1031025820199307},{"$f":"UD2_Sce2Comp!Y25","v":58.927186654442728},{"$f":"UD2_Sce2Comp!AK25","v":2.3136695297595846},{"$f":"UD2_Sce2Comp!AW25","v":9.6652448659830421E-3},{"$f":"UD2_Sce2Comp!BI25","v":0.29840199245556676},{"$f":"UD2_Sce2Comp!BU25","v":7.3853093514777827E-4},{"$f":"UD2_Sce2Comp!CG25","v":4.209302869184707E-2},{"$f":"UD2_Sce2Comp!CS25","v":2.9323931729828092E-3},{"$f":"UD2_Sce2Comp!CW25","v":67.697789956343769},{"$f":"UD2_Sce2Comp!CY25","v":1692.4447489085942},{"$f":"UD2_Sce2Comp!DE25","v":18.308},{"$f":"UD2_Sce2Comp!DH25","v":49.389789956343769},{"$f":"UD2_Sce2Comp!DJ25","v":49.386857563170786},{"$f":"UD2_Sce2Comp!DM25","v":1234.7447489085941},{"$f":"UD2_Sce2Comp!DO25","v":1234.6714390792697},{"$f":"'6. UD2 Assumptions'!Y316","v":69.028082471038587},{"$f":"'6. UD2 Assumptions'!AA316","v":230.09360823679532},{"$f":"'6. UD2 Assumptions'!AC316","v":51.909118018221022},{"$f":"'6. UD2 Assumptions'!AE316","v":9.2037443294718138},{"$f":"'6. UD2 Assumptions'!AG316","v":21.628799174258759},{"$f":"'6. UD2 Assumptions'!AI316","v":1.380561649420772},{"$f":"'6. UD2 Assumptions'!AK316","v":68.318537594384338},{"$f":"'6. UD2 Assumptions'!AM316","v":8.4353750000000005},{"$f":"'6. UD2 Assumptions'!AO316","v":0.18939},{"$f":"UD2_Sce3Recycle!M25","v":6.2157424635002219},{"$f":"UD2_Sce3Recycle!Y25","v":59.513436907609773},{"$f":"UD2_Sce3Recycle!AK25","v":2.3136695297595846},{"$f":"UD2_Sce3Recycle!AW25","v":9.6652448659830421E-3},{"$f":"UD2_Sce3Recycle!BI25","v":0.29662429868712625},{"$f":"UD2_Sce3Recycle!BU25","v":7.3853093514777827E-4},{"$f":"UD2_Sce3Recycle!CG25","v":4.209302869184707E-2},{"$f":"UD2_Sce3Recycle!CS25","v":2.9323931729828092E-3},{"$f":"UD2_Sce3Recycle!CW25","v":68.394902397222666},{"$f":"UD2_Sce3Recycle!CY25","v":1709.8725599305667},{"$f":"UD2_Sce3Recycle!DE25","v":18.308},{"$f":"UD2_Sce3Recycle!DH25","v":50.086902397222666},{"$f":"UD2_Sce3Recycle!DJ25","v":50.083970004049682},{"$f":"UD2_Sce3Recycle!DM25","v":1252.1725599305666},{"$f":"UD2_Sce3Recycle!DO25","v":1252.099250101242},{"$f":"'6. UD2 Assumptions'!D373","v":36.178082471038593},{"$f":"'6. UD2 Assumptions'!F373","v":120.5936082367953},{"$f":"'6. UD2 Assumptions'!H373","v":28.942465976830874},{"$f":"'6. UD2 Assumptions'!J373","v":4.823744329471813},{"$f":"'6. UD2 Assumptions'!L373","v":12.059360823679533},{"$f":"'6. UD2 Assumptions'!N373","v":0.72356164942077195},{"$f":"'6. UD2 Assumptions'!P373","v":248.24162798635376},{"$f":"'6. UD2 Assumptions'!R373","v":8.4353750000000005},{"$f":"'6. UD2 Assumptions'!T373","v":0.18939},{"$f":"UD2_Sce4WTE!M25","v":6.2157424635002219},{"$f":"UD2_Sce4WTE!Y25","v":59.513436907609773},{"$f":"UD2_Sce4WTE!AK25","v":2.32753554115342},{"$f":"UD2_Sce4WTE!AW25","v":9.6652448659830421E-3},{"$f":"UD2_Sce4WTE!BI25","v":0.29840199245556676},{"$f":"UD2_Sce4WTE!BU25","v":7.3853093514777827E-4},{"$f":"UD2_Sce4WTE!CG25","v":4.209302869184707E-2},{"$f":"UD2_Sce4WTE!CS25","v":2.9323931729828092E-3},{"$f":"UD2_Sce4WTE!CW25","v":68.410546102384941},{"$f":"UD2_Sce4WTE!CY25","v":1710.2636525596236},{"$f":"UD2_Sce4WTE!DE25","v":18.308},{"$f":"UD2_Sce4WTE!DH25","v":50.102546102384942},{"$f":"UD2_Sce4WTE!DJ25","v":50.099613709211958},{"$f":"UD2_Sce4WTE!DM25","v":1252.5636525596235},{"$f":"UD2_Sce4WTE!DO25","v":1252.4903427302991},null,1252.4903427302991,0,1166.4148025100753,0,1234.6714390792697,0,1252.099250101242,0,1252.4903427302991,0,null,2019,1252.4903427302991,1166.4148025100753,1234.6714390792697,1252.099250101242,1252.4903427302991]
[2020,{"$f":"'6. UD2 Assumptions'!D26","v":1.2218556},{"$f":"'6. UD2 Assumptions'!F26","v":384.16238449376704},{"$f":"'6. UD2 Assumptions'!H26","v":469.39096080306246},{"$f":"'6. UD2 Assumptions'!N26","v":250.39096080306246},{"$f":"'6. UD2 Assumptions'!D85","v":0.15},{"$f":"'6. UD2 Assumptions'!F85","v":0.5},{"$f":"'6. UD2 Assumptions'!H85","v":0.12},{"$f":"'6. UD2 Assumptions'!J85","v":0.02},{"$f":"'6. UD2 Assumptions'!L85","v":0.05},{"$f":"'6. UD2 Assumptions'!N85","v":3.0000000000000001E-3},{"$f":"'6. UD2 Assumptions'!P85","v":0.157},{"$f":"'6. UD2 Assumptions'!R85","v":1.93532700000403E-2},{"$f":"'6. UD2 Assumptions'!T85","v":4.0348028789472239E-4},{"$f":"'6. UD2 Assumptions'!D260","v":70.408644120459371},{"$f":"'6. UD2 Assumptions'!F260","v":234.69548040153123},{"$f":"'6. UD2 Assumptions'!H260","v":56.326915296367496},{"$f":"'6. UD2 Assumptions'!J260","v":9.3878192160612493},{"$f":"'6. UD2 Assumptions'!L260","v":23.469548040153125},{"$f":"'6. UD2 Assumptions'!N260","v":1.4081728824091875},{"$f":"'6. UD2 Assumptions'!P260","v":73.694380846080804},{"$f":"'6. UD2 Assumptions'!R260","v":9.0842500000000008},{"$f":"'6. UD2 Assumptions'!T260","v":0.18939},{"$f":"UD2_BAUCH4!M26","v":6.3284684041526553},{"$f":"UD2_BAUCH4!Y26","v":60.785080408126625},{"$f":"UD2_BAUCH4!AK26","v":2.4128494528872686},{"$f":"UD2_BAUCH4!AW26","v":1.0124210179758777E-2},{"$f":"UD2_BAUCH4!BI26","v":0.30933967344708574},{"$f":"UD2_BAUCH4!BU26","v":7.6984314257109001E-4},{"$f":"UD2_BAUCH4!CG26","v":4.458853679918099E-2},{"$f":"UD2_BAUCH4!CS26","v":2.6960193513591111E-3},{"$f":"UD2_BAUCH4!CW26","v":69.893916548086509},{"$f":"UD2_BAUCH4!CY26","v":1747.3479137021627},{"$f":"UD2_BAUCH4!CW26","v":69.893916548086509},{"$f":"UD2_BAUCH4!DH26","v":51.585916548086509},{"$f":"UD2_BAUCH4!DJ26","v":51.583220528735147},{"$f":"UD2_BAUCH4!DM26","v":1289.6479137021627},{"$f":"UD2_BAUCH4!DO26","v":1289.5805132183787},{"$f":"'6. UD2 Assumptions'!Y260","v":70.408644120459371},{"$f":"'6. UD2 Assumptions'!AA260","v":234.69548040153123},{"$f":"'6. UD2 Assumptions'!AC260","v":56.326915296367496},{"$f":"'6. UD2 Assumptions'!AE260","v":9.3878192160612493},{"$f":"'6. UD2 Assumptions'!AG260","v":23.469548040153125},{"$f":"'6. UD2 Assumptions'!AI260","v":1.4081728824091875},{"$f":"'6. UD2 Assumptions'!AK260","v":64.420740846080832},{"$f":"'6. UD2 Assumptions'!AM260","v":9.0842500000000008},{"$f":"'6. UD2 Assumptions'!AO260","v":0.18939},{"$f":"UD2_Sce1LFG!M26","v":6.3284684041526553},{"$f":"UD2_Sce1LFG!Y26","v":60.785080408126625},{"$f":"UD2_Sce1LFG!AK26","v":2.4128494528872686},{"$f":"UD2_Sce1LFG!AW26","v":1.0124210179758777E-2},{"$f":"UD2_Sce1LFG!BI26","v":0.30933967344708574},{"$f":"UD2_Sce1LFG!BU26","v":7.6984314257109001E-4},{"$f":"UD2_Sce1LFG!CG26","v":4.458853679918099E-2},{"$f":"UD2_Sce1LFG!CS26","v":2.6960193513591111E-3},{"$f":"UD2_Sce1LFG!CW26","v":69.893916548086509},{"$f":"UD2_Sce1LFG!CY26","v":1747.3479137021627},{"$f":"UD2_Sce1LFG!DE26","v":22.898695478411916},{"$f":"UD2_Sce1LFG!DH26","v":46.995221069674592},{"$f":"UD2_Sce1LFG!DJ26","v":46.992525050323231},{"$f":"UD2_Sce1LFG!DM26","v":1174.8805267418647},{"$f":"UD2_Sce1LFG!DO26","v":1174.8131262580807},{"$f":"'6. UD2 Assumptions'!D317","v":64.775952590822627},{"$f":"'6. UD2 Assumptions'!F317","v":215.91984196940874},{"$f":"'6. UD2 Assumptions'!H317","v":51.820762072658098},{"$f":"'6. UD2 Assumptions'!J317","v":9.3878192160612493},{"$f":"'6. UD2 Assumptions'!L317","v":23.469548040153125},{"$f":"'6. UD2 Assumptions'!N317","v":1.4081728824091875},{"$f":"'6. UD2 Assumptions'!P317","v":93.335224031549387},{"$f":"'6. UD2 Assumptions'!R317","v":9.0842500000000008},{"$f":"'6. UD2 Assumptions'!T317","v":0.18939},{"$f":"UD2_Sce2Comp!M26","v":6.1232477358209287},{"$f":"UD2_Sce2Comp!Y26","v":59.655940441342011},{"$f":"UD2_Sce2Comp!AK26","v":2.3853606876346487},{"$f":"UD2_Sce2Comp!AW26","v":1.0124210179758777E-2},{"$f":"UD2_Sce2Comp!BI26","v":0.30933967344708574},{"$f":"UD2_Sce2Comp!BU26","v":7.6984314257109001E-4},{"$f":"UD2_Sce2Comp!CG26","v":4.458853679918099E-2},{"$f":"UD2_Sce2Comp!CS26","v":2.6960193513591111E-3},{"$f":"UD2_Sce2Comp!CW26","v":68.532067147717541},{"$f":"UD2_Sce2Comp!CY26","v":1713.3016786929386},{"$f":"UD2_Sce2Comp!DE26","v":18.308},{"$f":"UD2_Sce2Comp!DH26","v":50.224067147717541},{"$f":"UD2_Sce2Comp!DJ26","v":50.221371128366179},{"$f":"UD2_Sce2Comp!DM26","v":1255.6016786929385},{"$f":"UD2_Sce2Comp!DO26","v":1255.5342782091545},{"$f":"'6. UD2 Assumptions'!Y317","v":70.408644120459371},{"$f":"'6. UD2 Assumptions'!AA317","v":234.69548040153123},{"$f":"'6. UD2 Assumptions'!AC317","v":51.820762072658098},{"$f":"'6. UD2 Assumptions'!AE317","v":9.3878192160612493},{"$f":"'6. UD2 Assumptions'!AG317","v":21.591984196940874},{"$f":"'6. UD2 Assumptions'!AI317","v":1.4081728824091875},{"$f":"'6. UD2 Assumptions'!AK317","v":70.804457913002466},{"$f":"'6. UD2 Assumptions'!AM317","v":9.0842500000000008},{"$f":"'6. UD2 Assumptions'!AO317","v":0.18939},{"$f":"UD2_Sce3Recycle!M26","v":6.3284684041526553},{"$f":"UD2_Sce3Recycle!Y26","v":60.785080408126625},{"$f":"UD2_Sce3Recycle!AK26","v":2.3853606876346487},{"$f":"UD2_Sce3Recycle!AW26","v":1.0124210179758777E-2},{"$f":"UD2_Sce3Recycle!BI26","v":0.30581547277367294},{"$f":"UD2_Sce3Recycle!BU26","v":7.6984314257109001E-4},{"$f":"UD2_Sce3Recycle!CG26","v":4.458853679918099E-2},{"$f":"UD2_Sce3Recycle!CS26","v":2.6960193513591111E-3},{"$f":"UD2_Sce3Recycle!CW26","v":69.86290358216047},{"$f":"UD2_Sce3Recycle!CY26","v":1746.5725895540118},{"$f":"UD2_Sce3Recycle!DE26","v":18.308},{"$f":"UD2_Sce3Recycle!DH26","v":51.55490358216047},{"$f":"UD2_Sce3Recycle!DJ26","v":51.552207562809109},{"$f":"UD2_Sce3Recycle!DM26","v":1288.8725895540117},{"$f":"UD2_Sce3Recycle!DO26","v":1288.8051890702277},{"$f":"'6. UD2 Assumptions'!D374","v":37.55864412045937},{"$f":"'6. UD2 Assumptions'!F374","v":125.19548040153123},{"$f":"'6. UD2 Assumptions'!H374","v":30.046915296367494},{"$f":"'6. UD2 Assumptions'!J374","v":5.0078192160612494},{"$f":"'6. UD2 Assumptions'!L374","v":12.519548040153124},{"$f":"'6. UD2 Assumptions'!N374","v":0.75117288240918734},{"$f":"'6. UD2 Assumptions'!P374","v":249.03774084608079},{"$f":"'6. UD2 Assumptions'!R374","v":9.0842500000000008},{"$f":"'6. UD2 Assumptions'!T374","v":0.18939},{"$f":"UD2_Sce4WTE!M26","v":5.2996196878183772},{"$f":"UD2_Sce4WTE!Y26","v":55.752181848814018},{"$f":"UD2_Sce4WTE!AK26","v":2.297364576050609},{"$f":"UD2_Sce4WTE!AW26","v":9.7475894877791305E-3},{"$f":"UD2_Sce4WTE!BI26","v":0.29453392000648843},{"$f":"UD2_Sce4WTE!BU26","v":7.378008744680591E-4},{"$f":"UD2_Sce4WTE!CG26","v":4.458853679918099E-2},{"$f":"UD2_Sce4WTE!CS26","v":2.6960193513591111E-3},{"$f":"UD2_Sce4WTE!CW26","v":63.70146997920228},{"$f":"UD2_Sce4WTE!CY26","v":1592.5367494800571},{"$f":"UD2_Sce4WTE!DE26","v":18.308},{"$f":"UD2_Sce4WTE!DH26","v":45.39346997920228},{"$f":"UD2_Sce4WTE!DJ26","v":45.390773959850925},{"$f":"UD2_Sce4WTE!DM26","v":1134.8367494800571},{"$f":"UD2_Sce4WTE!DO26","v":1134.769348996273},null,1289.5805132183787,0,1174.8131262580807,0,1255.5342782091545,0,1288.8051890702277,0,1134.769348996273,0,null,2020,1289.5805132183787,1174.8131262580807,1255.5342782091545,1288.8051890702277,1134.769348996273]
[2021,{"$f":"'6. UD2 Assumptions'!D27","v":1.2211252000000001},{"$f":"'6. UD2 Assumptions'!F27","v":392.08000950199346},{"$f":"'6. UD2 Assumptions'!H27","v":478.7787800191237},{"$f":"'6. UD2 Assumptions'!N27","v":259.7787800191237},{"$f":"'6. UD2 Assumptions'!D86","v":0.15},{"$f":"'6. UD2 Assumptions'!F86","v":0.5},{"$f":"'6. UD2 Assumptions'!H86","v":0.12},{"$f":"'6. UD2 Assumptions'!J86","v":0.02},{"$f":"'6. UD2 Assumptions'!L86","v":0.05},{"$f":"'6. UD2 Assumptions'!N86","v":3.0000000000000001E-3},{"$f":"'6. UD2 Assumptions'!P86","v":0.157},{"$f":"'6. UD2 Assumptions'!R86","v":2.0329065126092751E-2},{"$f":"'6. UD2 Assumptions'!T86","v":3.9556890970070827E-4},{"$f":"'6. UD2 Assumptions'!D261","v":71.816817002868547},{"$f":"'6. UD2 Assumptions'!F261","v":239.38939000956185},{"$f":"'6. UD2 Assumptions'!H261","v":57.453453602294843},{"$f":"'6. UD2 Assumptions'!J261","v":9.575575600382475},{"$f":"'6. UD2 Assumptions'!L261","v":23.938939000956186},{"$f":"'6. UD2 Assumptions'!N261","v":1.4363363400573712},{"$f":"'6. UD2 Assumptions'!P261","v":75.16826846300242},{"$f":"'6. UD2 Assumptions'!R261","v":9.7331250000000011},{"$f":"'6. UD2 Assumptions'!T261","v":0.18939},{"$f":"UD2_BAUCH4!M27","v":6.4472694944776769},{"$f":"UD2_BAUCH4!Y27","v":62.069435040255115},{"$f":"UD2_BAUCH4!AK27","v":2.4972490109139982},{"$f":"UD2_BAUCH4!AW27","v":1.0583217520369179E-2},{"$f":"UD2_BAUCH4!BI27","v":0.32016012960435875},{"$f":"UD2_BAUCH4!BU27","v":8.0097485134130342E-4},{"$f":"UD2_BAUCH4!CG27","v":4.7297948812157965E-2},{"$f":"UD2_BAUCH4!CS27","v":2.4965990744907672E-3},{"$f":"UD2_BAUCH4!CW27","v":71.395292415509516},{"$f":"UD2_BAUCH4!CY27","v":1784.882310387738},{"$f":"UD2_BAUCH4!CW27","v":71.395292415509516},{"$f":"UD2_BAUCH4!DH27","v":53.087292415509516},{"$f":"UD2_BAUCH4!DJ27","v":53.084795816435026},{"$f":"UD2_BAUCH4!DM27","v":1327.182310387738},{"$f":"UD2_BAUCH4!DO27","v":1327.1198954108756},{"$f":"'6. UD2 Assumptions'!Y261","v":71.816817002868547},{"$f":"'6. UD2 Assumptions'!AA261","v":239.38939000956185},{"$f":"'6. UD2 Assumptions'!AC261","v":57.453453602294843},{"$f":"'6. UD2 Assumptions'!AE261","v":9.575575600382475},{"$f":"'6. UD2 Assumptions'!AG261","v":23.938939000956186},{"$f":"'6. UD2 Assumptions'!AI261","v":1.4363363400573712},{"$f":"'6. UD2 Assumptions'!AK261","v":65.245753463002472},{"$f":"'6. UD2 Assumptions'!AM261","v":9.7331250000000011},{"$f":"'6. UD2 Assumptions'!AO261","v":0.18939},{"$f":"UD2_Sce1LFG!M27","v":6.4472694944776769},{"$f":"UD2_Sce1LFG!Y27","v":62.069435040255115},{"$f":"UD2_Sce1LFG!AK27","v":2.4972490109139982},{"$f":"UD2_Sce1LFG!AW27","v":1.0583217520369179E-2},{"$f":"UD2_Sce1LFG!BI27","v":0.32016012960435875},{"$f":"UD2_Sce1LFG!BU27","v":8.0097485134130342E-4},{"$f":"UD2_Sce1LFG!CG27","v":4.7297948812157965E-2},{"$f":"UD2_Sce1LFG!CS27","v":2.4965990744907672E-3},{"$f":"UD2_Sce1LFG!CW27","v":71.395292415509516},{"$f":"UD2_Sce1LFG!CY27","v":1784.882310387738},{"$f":"UD2_Sce1LFG!DE27","v":24.046369348014895},{"$f":"UD2_Sce1LFG!DH27","v":47.348923067494624},{"$f":"UD2_Sce1LFG!DJ27","v":47.346426468420134},{"$f":"UD2_Sce1LFG!DM27","v":1183.7230766873656},{"$f":"UD2_Sce1LFG!DO27","v":1183.6606617105033},{"$f":"'6. UD2 Assumptions'!D318","v":64.635135302581688},{"$f":"'6. UD2 Assumptions'!F318","v":215.45045100860568},{"$f":"'6. UD2 Assumptions'!H318","v":51.708108242065357},{"$f":"'6. UD2 Assumptions'!J318","v":9.575575600382475},{"$f":"'6. UD2 Assumptions'!L318","v":23.938939000956186},{"$f":"'6. UD2 Assumptions'!N318","v":1.4363363400573712},{"$f":"'6. UD2 Assumptions'!P318","v":102.11171952447495},{"$f":"'6. UD2 Assumptions'!R318","v":9.7331250000000011},{"$f":"'6. UD2 Assumptions'!T318","v":0.18939},{"$f":"UD2_Sce2Comp!M27","v":6.1332923456364101},{"$f":"UD2_Sce2Comp!Y27","v":60.253843271191194},{"$f":"UD2_Sce2Comp!AK27","v":2.4518168086613326},{"$f":"UD2_Sce2Comp!AW27","v":1.0583217520369179E-2},{"$f":"UD2_Sce2Comp!BI27","v":0.32016012960435875},{"$f":"UD2_Sce2Comp!BU27","v":8.0097485134130342E-4},{"$f":"UD2_Sce2Comp!CG27","v":4.7297948812157965E-2},{"$f":"UD2_Sce2Comp!CS27","v":2.4965990744907672E-3},{"$f":"UD2_Sce2Comp!CW27","v":69.220291295351657},{"$f":"UD2_Sce2Comp!CY27","v":1730.5072823837913},{"$f":"UD2_Sce2Comp!DE27","v":18.308},{"$f":"UD2_Sce2Comp!DH27","v":50.912291295351658},{"$f":"UD2_Sce2Comp!DJ27","v":50.909794696277167},{"$f":"UD2_Sce2Comp!DM27","v":1272.8072823837915},{"$f":"UD2_Sce2Comp!DO27","v":1272.7448674069292},{"$f":"'6. UD2 Assumptions'!Y318","v":71.816817002868547},{"$f":"'6. UD2 Assumptions'!AA318","v":239.38939000956185},{"$f":"'6. UD2 Assumptions'!AC318","v":51.708108242065357},{"$f":"'6. UD2 Assumptions'!AE318","v":9.575575600382475},{"$f":"'6. UD2 Assumptions'!AG318","v":21.545045100860566},{"$f":"'6. UD2 Assumptions'!AI318","v":1.4363363400573712},{"$f":"'6. UD2 Assumptions'!AK318","v":73.384992723327514},{"$f":"'6. UD2 Assumptions'!AM318","v":9.7331250000000011},{"$f":"'6. UD2 Assumptions'!AO318","v":0.18939},{"$f":"UD2_Sce3Recycle!M27","v":6.4472694944776769},{"$f":"UD2_Sce3Recycle!Y27","v":62.069435040255115},{"$f":"UD2_Sce3Recycle!AK27","v":2.4518168086613326},{"$f":"UD2_Sce3Recycle!AW27","v":1.0583217520369179E-2},{"$f":"UD2_Sce3Recycle!BI27","v":0.31433548828991448},{"$f":"UD2_Sce3Recycle!BU27","v":8.0097485134130342E-4},{"$f":"UD2_Sce3Recycle!CG27","v":4.7297948812157965E-2},{"$f":"UD2_Sce3Recycle!CS27","v":2.4965990744907672E-3},{"$f":"UD2_Sce3Recycle!CW27","v":71.344035571942399},{"$f":"UD2_Sce3Recycle!CY27","v":1783.6008892985599},{"$f":"UD2_Sce3Recycle!DE27","v":18.308},{"$f":"UD2_Sce3Recycle!DH27","v":53.036035571942399},{"$f":"UD2_Sce3Recycle!DJ27","v":53.033538972867909},{"$f":"UD2_Sce3Recycle!DM27","v":1325.9008892985601},{"$f":"UD2_Sce3Recycle!DO27","v":1325.8384743216977},{"$f":"'6. UD2 Assumptions'!D375","v":38.966817002868552},{"$f":"'6. UD2 Assumptions'!F375","v":129.88939000956185},{"$f":"'6. UD2 Assumptions'!H375","v":31.173453602294845},{"$f":"'6. UD2 Assumptions'!J375","v":5.1955756003824742},{"$f":"'6. UD2 Assumptions'!L375","v":12.988939000956186},{"$f":"'6. UD2 Assumptions'!N375","v":0.77933634005737107},{"$f":"'6. UD2 Assumptions'!P375","v":249.86275346300241},{"$f":"'6. UD2 Assumptions'!R375","v":9.7331250000000011},{"$f":"'6. UD2 Assumptions'!T375","v":0.18939},{"$f":"UD2_Sce4WTE!M27","v":4.7287628592464959},{"$f":"UD2_Sce4WTE!Y27","v":52.790457040951821},{"$f":"UD2_Sce4WTE!AK27","v":2.2740867486222376},{"$f":"UD2_Sce4WTE!AW27","v":9.8429298483393123E-3},{"$f":"UD2_Sce4WTE!BI27","v":0.29154958315669721},{"$f":"UD2_Sce4WTE!BU27","v":7.384530349909288E-4},{"$f":"UD2_Sce4WTE!CG27","v":4.7297948812157965E-2},{"$f":"UD2_Sce4WTE!CS27","v":2.4965990744907672E-3},{"$f":"UD2_Sce4WTE!CW27","v":60.145232162747227},{"$f":"UD2_Sce4WTE!CY27","v":1503.6308040686806},{"$f":"UD2_Sce4WTE!DE27","v":18.308},{"$f":"UD2_Sce4WTE!DH27","v":41.837232162747227},{"$f":"UD2_Sce4WTE!DJ27","v":41.834735563672737},{"$f":"UD2_Sce4WTE!DM27","v":1045.9308040686806},{"$f":"UD2_Sce4WTE!DO27","v":1045.8683890918185},null,1327.1198954108756,0,1183.6606617105033,0,1272.7448674069292,0,1325.8384743216977,0,1045.8683890918185,0,null,2021,1327.1198954108756,1183.6606617105033,1272.7448674069292,1325.8384743216977,1045.8683890918185]
[2022,{"$f":"'6. UD2 Assumptions'!D28","v":1.2203948000000002},{"$f":"'6. UD2 Assumptions'!F28","v":400.16096071493104},{"$f":"'6. UD2 Assumptions'!H28","v":488.35435561950624},{"$f":"'6. UD2 Assumptions'!N28","v":269.35435561950624},{"$f":"'6. UD2 Assumptions'!D87","v":0.15},{"$f":"'6. UD2 Assumptions'!F87","v":0.5},{"$f":"'6. UD2 Assumptions'!H87","v":0.12},{"$f":"'6. UD2 Assumptions'!J87","v":0.02},{"$f":"'6. UD2 Assumptions'!L87","v":0.05},{"$f":"'6. UD2 Assumptions'!N87","v":3.0000000000000001E-3},{"$f":"'6. UD2 Assumptions'!P87","v":0.15700000000000003},{"$f":"'6. UD2 Assumptions'!R87","v":2.1259153073038169E-2},{"$f":"'6. UD2 Assumptions'!T87","v":3.8781265656932177E-4},{"$f":"'6. UD2 Assumptions'!D262","v":73.253153342925927},{"$f":"'6. UD2 Assumptions'!F262","v":244.17717780975312},{"$f":"'6. UD2 Assumptions'!H262","v":58.602522674340747},{"$f":"'6. UD2 Assumptions'!J262","v":9.7670871123901257},{"$f":"'6. UD2 Assumptions'!L262","v":24.417717780975313},{"$f":"'6. UD2 Assumptions'!N262","v":1.4650630668585187},{"$f":"'6. UD2 Assumptions'!P262","v":76.671633832262486},{"$f":"'6. UD2 Assumptions'!R262","v":10.382000000000001},{"$f":"'6. UD2 Assumptions'!T262","v":0.18939},{"$f":"UD2_BAUCH4!M28","v":6.571007652062848},{"$f":"UD2_BAUCH4!Y28","v":63.368743881933241},{"$f":"UD2_BAUCH4!AK28","v":2.5808930990744834},{"$f":"UD2_BAUCH4!AW28","v":1.1042582001273848E-2},{"$f":"UD2_BAUCH4!BI28","v":0.33088373065057475},{"$f":"UD2_BAUCH4!BU28","v":8.3196179679606921E-4},{"$f":"UD2_BAUCH4!CG28","v":5.021494291497481E-2},{"$f":"UD2_BAUCH4!CS28","v":2.3283552031810365E-3},{"$f":"UD2_BAUCH4!CW28","v":72.915946205637368},{"$f":"UD2_BAUCH4!CY28","v":1822.8986551409341},{"$f":"UD2_BAUCH4!CW28","v":72.915946205637368},{"$f":"UD2_BAUCH4!DH28","v":54.607946205637369},{"$f":"UD2_BAUCH4!DJ28","v":54.605617850434193},{"$f":"UD2_BAUCH4!DM28","v":1365.1986551409343},{"$f":"UD2_BAUCH4!DO28","v":1365.1404462608548},{"$f":"'6. UD2 Assumptions'!Y262","v":73.253153342925927},{"$f":"'6. UD2 Assumptions'!AA262","v":244.17717780975312},{"$f":"'6. UD2 Assumptions'!AC262","v":58.602522674340747},{"$f":"'6. UD2 Assumptions'!AE262","v":9.7670871123901257},{"$f":"'6. UD2 Assumptions'!AG262","v":24.417717780975313},{"$f":"'6. UD2 Assumptions'!AI262","v":1.4650630668585187},{"$f":"'6. UD2 Assumptions'!AK262","v":66.100243832262436},{"$f":"'6. UD2 Assumptions'!AM262","v":10.382000000000001},{"$f":"'6. UD2 Assumptions'!AO262","v":0.18939},{"$f":"UD2_Sce1LFG!M28","v":6.571007652062848},{"$f":"UD2_Sce1LFG!Y28","v":63.368743881933241},{"$f":"UD2_Sce1LFG!AK28","v":2.5808930990744834},{"$f":"UD2_Sce1LFG!AW28","v":1.1042582001273848E-2},{"$f":"UD2_Sce1LFG!BI28","v":0.33088373065057475},{"$f":"UD2_Sce1LFG!BU28","v":8.3196179679606921E-4},{"$f":"UD2_Sce1LFG!CG28","v":5.021494291497481E-2},{"$f":"UD2_Sce1LFG!CS28","v":2.3283552031810365E-3},{"$f":"UD2_Sce1LFG!CW28","v":72.915946205637368},{"$f":"UD2_Sce1LFG!CY28","v":1822.8986551409341},{"$f":"UD2_Sce1LFG!DE28","v":25.194043217617875},{"$f":"UD2_Sce1LFG!DH28","v":47.721902988019494},{"$f":"UD2_Sce1LFG!DJ28","v":47.719574632816318},{"$f":"UD2_Sce1LFG!DM28","v":1193.0475747004873},{"$f":"UD2_Sce1LFG!DO28","v":1192.989365820408},{"$f":"'6. UD2 Assumptions'!D319","v":64.462774941774811},{"$f":"'6. UD2 Assumptions'!F319","v":214.87591647258276},{"$f":"'6. UD2 Assumptions'!H319","v":51.570219953419858},{"$f":"'6. UD2 Assumptions'!J319","v":9.7670871123901257},{"$f":"'6. UD2 Assumptions'!L319","v":24.417717780975313},{"$f":"'6. UD2 Assumptions'!N319","v":1.4650630668585187},{"$f":"'6. UD2 Assumptions'!P319","v":111.22418629150485},{"$f":"'6. UD2 Assumptions'!R319","v":10.382000000000001},{"$f":"'6. UD2 Assumptions'!T319","v":0.18939},{"$f":"UD2_Sce2Comp!M28","v":6.1356151084253918},{"$f":"UD2_Sce2Comp!Y28","v":60.736698449826498},{"$f":"UD2_Sce2Comp!AK28","v":2.5132850390161776},{"$f":"UD2_Sce2Comp!AW28","v":1.1042582001273848E-2},{"$f":"UD2_Sce2Comp!BI28","v":0.33088373065057475},{"$f":"UD2_Sce2Comp!BU28","v":8.3196179679606921E-4},{"$f":"UD2_Sce2Comp!CG28","v":5.021494291497481E-2},{"$f":"UD2_Sce2Comp!CS28","v":2.3283552031810365E-3},{"$f":"UD2_Sce2Comp!CW28","v":69.780900169834865},{"$f":"UD2_Sce2Comp!CY28","v":1744.5225042458717},{"$f":"UD2_Sce2Comp!DE28","v":18.308},{"$f":"UD2_Sce2Comp!DH28","v":51.472900169834865},{"$f":"UD2_Sce2Comp!DJ28","v":51.47057181463169},{"$f":"UD2_Sce2Comp!DM28","v":1286.8225042458716},{"$f":"UD2_Sce2Comp!DO28","v":1286.7642953657923},{"$f":"'6. UD2 Assumptions'!Y319","v":73.253153342925927},{"$f":"'6. UD2 Assumptions'!AA319","v":244.17717780975312},{"$f":"'6. UD2 Assumptions'!AC319","v":51.570219953419858},{"$f":"'6. UD2 Assumptions'!AE319","v":9.7670871123901257},{"$f":"'6. UD2 Assumptions'!AG319","v":21.487591647258274},{"$f":"'6. UD2 Assumptions'!AI319","v":1.4650630668585187},{"$f":"'6. UD2 Assumptions'!AK319","v":76.062672686900385},{"$f":"'6. UD2 Assumptions'!AM319","v":10.382000000000001},{"$f":"'6. UD2 Assumptions'!AO319","v":0.18939},{"$f":"UD2_Sce3Recycle!M28","v":6.571007652062848},{"$f":"UD2_Sce3Recycle!Y28","v":63.368743881933241},{"$f":"UD2_Sce3Recycle!AK28","v":2.5132850390161776},{"$f":"UD2_Sce3Recycle!AW28","v":1.1042582001273848E-2},{"$f":"UD2_Sce3Recycle!BI28","v":0.32221603064309978},{"$f":"UD2_Sce3Recycle!BU28","v":8.3196179679606921E-4},{"$f":"UD2_Sce3Recycle!CG28","v":5.021494291497481E-2},{"$f":"UD2_Sce3Recycle!CS28","v":2.3283552031810365E-3},{"$f":"UD2_Sce3Recycle!CW28","v":72.839670445571585},{"$f":"UD2_Sce3Recycle!CY28","v":1820.9917611392896},{"$f":"UD2_Sce3Recycle!DE28","v":18.308},{"$f":"UD2_Sce3Recycle!DH28","v":54.531670445571585},{"$f":"UD2_Sce3Recycle!DJ28","v":54.529342090368409},{"$f":"UD2_Sce3Recycle!DM28","v":1363.2917611392895},{"$f":"UD2_Sce3Recycle!DO28","v":1363.2335522592102},{"$f":"'6. UD2 Assumptions'!D376","v":40.403153342925933},{"$f":"'6. UD2 Assumptions'!F376","v":134.67717780975312},{"$f":"'6. UD2 Assumptions'!H376","v":32.322522674340746},{"$f":"'6. UD2 Assumptions'!J376","v":5.3870871123901249},{"$f":"'6. UD2 Assumptions'!L376","v":13.467717780975313},{"$f":"'6. UD2 Assumptions'!N376","v":0.8080630668585187},{"$f":"'6. UD2 Assumptions'!P376","v":250.71724383226245},{"$f":"'6. UD2 Assumptions'!R376","v":10.382000000000001},{"$f":"'6. UD2 Assumptions'!T376","v":0.18939},{"$f":"UD2_Sce4WTE!M28","v":4.3902094888878533},{"$f":"UD2_Sce4WTE!Y28","v":50.507498050636528},{"$f":"UD2_Sce4WTE!AK28","v":2.2573331080407564},{"$f":"UD2_Sce4WTE!AW28","v":9.9511355235934549E-3},{"$f":"UD2_Sce4WTE!BI28","v":0.28940168051804577},{"$f":"UD2_Sce4WTE!BU28","v":7.4044693730733219E-4},{"$f":"UD2_Sce4WTE!CG28","v":5.021494291497481E-2},{"$f":"UD2_Sce4WTE!CS28","v":2.3283552031810365E-3},{"$f":"UD2_Sce4WTE!CW28","v":57.507677208662244},{"$f":"UD2_Sce4WTE!CY28","v":1437.6919302165561},{"$f":"UD2_Sce4WTE!DE28","v":18.308},{"$f":"UD2_Sce4WTE!DH28","v":39.199677208662244},{"$f":"UD2_Sce4WTE!DJ28","v":39.197348853459062},{"$f":"UD2_Sce4WTE!DM28","v":979.99193021655606},{"$f":"UD2_Sce4WTE!DO28","v":979.93372133647654},null,1365.1404462608548,0,1192.989365820408,0,1286.7642953657923,0,1363.2335522592102,0,979.93372133647654,0,null,2022,1365.1404462608548,1192.989365820408,1286.7642953657923,1363.2335522592102,979.93372133647654]
[2023,{"$f":"'6. UD2 Assumptions'!D29","v":1.2196644000000003},{"$f":"'6. UD2 Assumptions'!F29","v":408.40861037831075},{"$f":"'6. UD2 Assumptions'!H29","v":498.12144273189631},{"$f":"'6. UD2 Assumptions'!N29","v":279.12144273189631},{"$f":"'6. UD2 Assumptions'!D88","v":0.15},{"$f":"'6. UD2 Assumptions'!F88","v":0.5},{"$f":"'6. UD2 Assumptions'!H88","v":0.11999999999999998},{"$f":"'6. UD2 Assumptions'!J88","v":0.02},{"$f":"'6. UD2 Assumptions'!L88","v":0.05},{"$f":"'6. UD2 Assumptions'!N88","v":3.0000000000000001E-3},{"$f":"'6. UD2 Assumptions'!P88","v":0.157},{"$f":"'6. UD2 Assumptions'!R88","v":2.2144951117748096E-2},{"$f":"'6. UD2 Assumptions'!T88","v":3.8020848683266846E-4},{"$f":"'6. UD2 Assumptions'!D263","v":74.718216409784446},{"$f":"'6. UD2 Assumptions'!F263","v":249.06072136594815},{"$f":"'6. UD2 Assumptions'!H263","v":59.774573127827551},{"$f":"'6. UD2 Assumptions'!J263","v":9.9624288546379258},{"$f":"'6. UD2 Assumptions'!L263","v":24.906072136594815},{"$f":"'6. UD2 Assumptions'!N263","v":1.4943643281956889},{"$f":"'6. UD2 Assumptions'!P263","v":78.20506650890772},{"$f":"'6. UD2 Assumptions'!R263","v":11.030875000000002},{"$f":"'6. UD2 Assumptions'!T263","v":0.18939},{"$f":"UD2_BAUCH4!M29","v":6.6989372929061135},{"$f":"UD2_BAUCH4!Y29","v":64.684983944598784},{"$f":"UD2_BAUCH4!AK29","v":2.6639318010376281},{"$f":"UD2_BAUCH4!AW29","v":1.1502614228915211E-2},{"$f":"UD2_BAUCH4!BI29","v":0.34152971808174726},{"$f":"UD2_BAUCH4!BU29","v":8.6283851008634382E-4},{"$f":"UD2_BAUCH4!CG29","v":5.3333384129721426E-2},{"$f":"UD2_BAUCH4!CS29","v":2.1864137683490466E-3},{"$f":"UD2_BAUCH4!CW29","v":74.457268007261334},{"$f":"UD2_BAUCH4!CY29","v":1861.4317001815334},{"$f":"UD2_BAUCH4!CW29","v":74.457268007261334},{"$f":"UD2_BAUCH4!DH29","v":56.149268007261334},{"$f":"UD2_BAUCH4!DJ29","v":56.147081593492992},{"$f":"UD2_BAUCH4!DM29","v":1403.7317001815334},{"$f":"UD2_BAUCH4!DO29","v":1403.6770398373249},{"$f":"'6. UD2 Assumptions'!Y263","v":74.718216409784446},{"$f":"'6. UD2 Assumptions'!AA263","v":249.06072136594815},{"$f":"'6. UD2 Assumptions'!AC263","v":59.774573127827551},{"$f":"'6. UD2 Assumptions'!AE263","v":9.9624288546379258},{"$f":"'6. UD2 Assumptions'!AG263","v":24.906072136594815},{"$f":"'6. UD2 Assumptions'!AI263","v":1.4943643281956889},{"$f":"'6. UD2 Assumptions'!AK263","v":66.984801508907708},{"$f":"'6. UD2 Assumptions'!AM263","v":11.030875000000002},{"$f":"'6. UD2 Assumptions'!AO263","v":0.18939},{"$f":"UD2_Sce1LFG!M29","v":6.6989372929061135},{"$f":"UD2_Sce1LFG!Y29","v":64.684983944598784},{"$f":"UD2_Sce1LFG!AK29","v":2.6639318010376281},{"$f":"UD2_Sce1LFG!AW29","v":1.1502614228915211E-2},{"$f":"UD2_Sce1LFG!BI29","v":0.34152971808174726},{"$f":"UD2_Sce1LFG!BU29","v":8.6283851008634382E-4},{"$f":"UD2_Sce1LFG!CG29","v":5.3333384129721426E-2},{"$f":"UD2_Sce1LFG!CS29","v":2.1864137683490466E-3},{"$f":"UD2_Sce1LFG!CW29","v":74.457268007261334},{"$f":"UD2_Sce1LFG!CY29","v":1861.4317001815334},{"$f":"UD2_Sce1LFG!DE29","v":26.341717087220854},{"$f":"UD2_Sce1LFG!DH29","v":48.115550920040477},{"$f":"UD2_Sce1LFG!DJ29","v":48.113364506272134},{"$f":"UD2_Sce1LFG!DM29","v":1202.8887730010119},{"$f":"UD2_Sce1LFG!DO29","v":1202.8341126568034},{"$f":"'6. UD2 Assumptions'!D320","v":64.257666112414626},{"$f":"'6. UD2 Assumptions'!F320","v":214.19222037471542},{"$f":"'6. UD2 Assumptions'!H320","v":51.40613288993169},{"$f":"'6. UD2 Assumptions'!J320","v":9.9624288546379258},{"$f":"'6. UD2 Assumptions'!L320","v":24.906072136594815},{"$f":"'6. UD2 Assumptions'!N320","v":1.4943643281956889},{"$f":"'6. UD2 Assumptions'!P320","v":120.68229303540613},{"$f":"'6. UD2 Assumptions'!R320","v":11.030875000000002},{"$f":"'6. UD2 Assumptions'!T320","v":0.18939},{"$f":"UD2_Sce2Comp!M29","v":6.1317738460825026},{"$f":"UD2_Sce2Comp!Y29","v":61.117659306706578},{"$f":"UD2_Sce2Comp!AK29","v":2.5699917005887141},{"$f":"UD2_Sce2Comp!AW29","v":1.1502614228915211E-2},{"$f":"UD2_Sce2Comp!BI29","v":0.34152971808174726},{"$f":"UD2_Sce2Comp!BU29","v":8.6283851008634382E-4},{"$f":"UD2_Sce2Comp!CG29","v":5.3333384129721426E-2},{"$f":"UD2_Sce2Comp!CS29","v":2.1864137683490466E-3},{"$f":"UD2_Sce2Comp!CW29","v":70.228839822096603},{"$f":"UD2_Sce2Comp!CY29","v":1755.7209955524152},{"$f":"UD2_Sce2Comp!DE29","v":18.308},{"$f":"UD2_Sce2Comp!DH29","v":51.920839822096603},{"$f":"UD2_Sce2Comp!DJ29","v":51.918653408328275},{"$f":"UD2_Sce2Comp!DM29","v":1298.0209955524151},{"$f":"UD2_Sce2Comp!DO29","v":1297.9663352082068},{"$f":"'6. UD2 Assumptions'!Y320","v":74.718216409784446},{"$f":"'6. UD2 Assumptions'!AA320","v":249.06072136594815},{"$f":"'6. UD2 Assumptions'!AC320","v":51.40613288993169},{"$f":"'6. UD2 Assumptions'!AE320","v":9.9624288546379258},{"$f":"'6. UD2 Assumptions'!AG320","v":21.419222037471542},{"$f":"'6. UD2 Assumptions'!AI320","v":1.4943643281956889},{"$f":"'6. UD2 Assumptions'!AK320","v":78.84009184592685},{"$f":"'6. UD2 Assumptions'!AM320","v":11.030875000000002},{"$f":"'6. UD2 Assumptions'!AO320","v":0.18939},{"$f":"UD2_Sce3Recycle!M29","v":6.6989372929061135},{"$f":"UD2_Sce3Recycle!Y29","v":64.684983944598784},{"$f":"UD2_Sce3Recycle!AK29","v":2.5699917005887141},{"$f":"UD2_Sce3Recycle!AW29","v":1.1502614228915211E-2},{"$f":"UD2_Sce3Recycle!BI29","v":0.32948611546009154},{"$f":"UD2_Sce3Recycle!BU29","v":8.6283851008634382E-4},{"$f":"UD2_Sce3Recycle!CG29","v":5.3333384129721426E-2},{"$f":"UD2_Sce3Recycle!CS29","v":2.1864137683490466E-3},{"$f":"UD2_Sce3Recycle!CW29","v":74.35128430419077},{"$f":"UD2_Sce3Recycle!CY29","v":1858.7821076047692},{"$f":"UD2_Sce3Recycle!DE29","v":18.308},{"$f":"UD2_Sce3Recycle!DH29","v":56.04328430419077},{"$f":"UD2_Sce3Recycle!DJ29","v":56.041097890422428},{"$f":"UD2_Sce3Recycle!DM29","v":1401.0821076047694},{"$f":"UD2_Sce3Recycle!DO29","v":1401.0274472605606},{"$f":"'6. UD2 Assumptions'!D377","v":41.868216409784445},{"$f":"'6. UD2 Assumptions'!F377","v":139.56072136594815},{"$f":"'6. UD2 Assumptions'!H377","v":33.494573127827557},{"$f":"'6. UD2 Assumptions'!J377","v":5.5824288546379259},{"$f":"'6. UD2 Assumptions'!L377","v":13.956072136594816},{"$f":"'6. UD2 Assumptions'!N377","v":0.83736432819568896},{"$f":"'6. UD2 Assumptions'!P377","v":251.60180150890773},{"$f":"'6. UD2 Assumptions'!R377","v":11.030875000000002},{"$f":"'6. UD2 Assumptions'!T377","v":0.18939},{"$f":"UD2_Sce4WTE!M29","v":4.2082558514379347},{"$f":"UD2_Sce4WTE!Y29","v":48.801504779824214},{"$f":"UD2_Sce4WTE!AK29","v":2.2467615881922978},{"$f":"UD2_Sce4WTE!AW29","v":1.0072086906532132E-2},{"$f":"UD2_Sce4WTE!BI29","v":0.28804635746055118},{"$f":"UD2_Sce4WTE!BU29","v":7.4374461485857786E-4},{"$f":"UD2_Sce4WTE!CG29","v":5.3333384129721426E-2},{"$f":"UD2_Sce4WTE!CS29","v":2.1864137683490466E-3},{"$f":"UD2_Sce4WTE!CW29","v":55.61090420633446},{"$f":"UD2_Sce4WTE!CY29","v":1390.2726051583616},{"$f":"UD2_Sce4WTE!DE29","v":18.308},{"$f":"UD2_Sce4WTE!DH29","v":37.30290420633446},{"$f":"UD2_Sce4WTE!DJ29","v":37.300717792566104},{"$f":"UD2_Sce4WTE!DM29","v":932.57260515836151},{"$f":"UD2_Sce4WTE!DO29","v":932.51794481415254},null,1403.6770398373249,0,1202.8341126568034,0,1297.9663352082068,0,1401.0274472605606,0,932.51794481415254,0,null,2023,1403.6770398373249,1202.8341126568034,1297.9663352082068,1401.0274472605606,932.51794481415254]
[2024,{"$f":"'6. UD2 Assumptions'!D30","v":1.218934},{"$f":"'6. UD2 Assumptions'!F30","v":416.82640043393184},{"$f":"'6. UD2 Assumptions'!H30","v":508.08387158653426},{"$f":"'6. UD2 Assumptions'!N30","v":289.08387158653426},{"$f":"'6. UD2 Assumptions'!D89","v":0.15},{"$f":"'6. UD2 Assumptions'!F89","v":0.5},{"$f":"'6. UD2 Assumptions'!H89","v":0.12},{"$f":"'6. UD2 Assumptions'!J89","v":0.02},{"$f":"'6. UD2 Assumptions'!L89","v":0.05},{"$f":"'6. UD2 Assumptions'!N89","v":3.0000000000000001E-3},{"$f":"'6. UD2 Assumptions'!P89","v":0.157},{"$f":"'6. UD2 Assumptions'!R89","v":2.2987838530534356E-2},{"$f":"'6. UD2 Assumptions'!T89","v":3.7275341846340041E-4},{"$f":"'6. UD2 Assumptions'!D264","v":76.212580737980133},{"$f":"'6. UD2 Assumptions'!F264","v":254.04193579326713},{"$f":"'6. UD2 Assumptions'!H264","v":60.970064590384112},{"$f":"'6. UD2 Assumptions'!J264","v":10.161677431730686},{"$f":"'6. UD2 Assumptions'!L264","v":25.404193579326716},{"$f":"'6. UD2 Assumptions'!N264","v":1.5242516147596028},{"$f":"'6. UD2 Assumptions'!P264","v":79.769167839085881},{"$f":"'6. UD2 Assumptions'!R264","v":11.679750000000002},{"$f":"'6. UD2 Assumptions'!T264","v":0.18939},{"$f":"UD2_BAUCH4!M30","v":6.8305762784669897},{"$f":"UD2_BAUCH4!Y30","v":66.019909460854421},{"$f":"UD2_BAUCH4!AK30","v":2.74650703407353},{"$f":"UD2_BAUCH4!AW30","v":1.196362058435908E-2},{"$f":"UD2_BAUCH4!BI30","v":0.3521162864196834},{"$f":"UD2_BAUCH4!BU30","v":8.9363838767819389E-4},{"$f":"UD2_BAUCH4!CG30","v":5.6647318794486548E-2},{"$f":"UD2_BAUCH4!CS30","v":2.0666627737640883E-3},{"$f":"UD2_BAUCH4!CW30","v":76.020680300354911},{"$f":"UD2_BAUCH4!CY30","v":1900.5170075088727},{"$f":"UD2_BAUCH4!CW30","v":76.020680300354911},{"$f":"UD2_BAUCH4!DH30","v":57.712680300354911},{"$f":"UD2_BAUCH4!DJ30","v":57.710613637581154},{"$f":"UD2_BAUCH4!DM30","v":1442.8170075088728},{"$f":"UD2_BAUCH4!DO30","v":1442.7653409395289},{"$f":"'6. UD2 Assumptions'!Y264","v":76.212580737980133},{"$f":"'6. UD2 Assumptions'!AA264","v":254.04193579326713},{"$f":"'6. UD2 Assumptions'!AC264","v":60.970064590384112},{"$f":"'6. UD2 Assumptions'!AE264","v":10.161677431730686},{"$f":"'6. UD2 Assumptions'!AG264","v":25.404193579326716},{"$f":"'6. UD2 Assumptions'!AI264","v":1.5242516147596028},{"$f":"'6. UD2 Assumptions'!AK264","v":67.900027839085908},{"$f":"'6. UD2 Assumptions'!AM264","v":11.679750000000002},{"$f":"'6. UD2 Assumptions'!AO264","v":0.18939},{"$f":"UD2_Sce1LFG!M30","v":6.8305762784669897},{"$f":"UD2_Sce1LFG!Y30","v":66.019909460854421},{"$f":"UD2_Sce1LFG!AK30","v":2.74650703407353},{"$f":"UD2_Sce1LFG!AW30","v":1.196362058435908E-2},{"$f":"UD2_Sce1LFG!BI30","v":0.3521162864196834},{"$f":"UD2_Sce1LFG!BU30","v":8.9363838767819389E-4},{"$f":"UD2_Sce1LFG!CG30","v":5.6647318794486548E-2},{"$f":"UD2_Sce1LFG!CS30","v":2.0666627737640883E-3},{"$f":"UD2_Sce1LFG!CW30","v":76.020680300354911},{"$f":"UD2_Sce1LFG!CY30","v":1900.5170075088727},{"$f":"UD2_Sce1LFG!DE30","v":27.489390956823833},{"$f":"UD2_Sce1LFG!DH30","v":48.531289343531078},{"$f":"UD2_Sce1LFG!DJ30","v":48.529222680757321},{"$f":"UD2_Sce1LFG!DM30","v":1213.282233588277},{"$f":"UD2_Sce1LFG!DO30","v":1213.230567018933},{"$f":"'6. UD2 Assumptions'!D321","v":64.018567819903311},{"$f":"'6. UD2 Assumptions'!F321","v":213.39522606634438},{"$f":"'6. UD2 Assumptions'!H321","v":51.214854255922653},{"$f":"'6. UD2 Assumptions'!J321","v":10.161677431730686},{"$f":"'6. UD2 Assumptions'!L321","v":25.404193579326716},{"$f":"'6. UD2 Assumptions'!N321","v":1.5242516147596028},{"$f":"'6. UD2 Assumptions'!P321","v":130.49596081854691},{"$f":"'6. UD2 Assumptions'!R321","v":11.679750000000002},{"$f":"'6. UD2 Assumptions'!T321","v":0.18939},{"$f":"UD2_Sce2Comp!M30","v":6.1227750453369731},{"$f":"UD2_Sce2Comp!Y30","v":61.4076381662301},{"$f":"UD2_Sce2Comp!AK30","v":2.6221435769147012},{"$f":"UD2_Sce2Comp!AW30","v":1.196362058435908E-2},{"$f":"UD2_Sce2Comp!BI30","v":0.3521162864196834},{"$f":"UD2_Sce2Comp!BU30","v":8.9363838767819389E-4},{"$f":"UD2_Sce2Comp!CG30","v":5.6647318794486548E-2},{"$f":"UD2_Sce2Comp!CS30","v":2.0666627737640883E-3},{"$f":"UD2_Sce2Comp!CW30","v":70.576244315441755},{"$f":"UD2_Sce2Comp!CY30","v":1764.4061078860439},{"$f":"UD2_Sce2Comp!DE30","v":18.308},{"$f":"UD2_Sce2Comp!DH30","v":52.268244315441756},{"$f":"UD2_Sce2Comp!DJ30","v":52.266177652667984},{"$f":"UD2_Sce2Comp!DM30","v":1306.7061078860438},{"$f":"UD2_Sce2Comp!DO30","v":1306.6544413166996},{"$f":"'6. UD2 Assumptions'!Y321","v":76.212580737980133},{"$f":"'6. UD2 Assumptions'!AA321","v":254.04193579326713},{"$f":"'6. UD2 Assumptions'!AC321","v":51.214854255922653},{"$f":"'6. UD2 Assumptions'!AE321","v":10.161677431730686},{"$f":"'6. UD2 Assumptions'!AG321","v":21.339522606634439},{"$f":"'6. UD2 Assumptions'!AI321","v":1.5242516147596028},{"$f":"'6. UD2 Assumptions'!AK321","v":81.719909146239615},{"$f":"'6. UD2 Assumptions'!AM321","v":11.679750000000002},{"$f":"'6. UD2 Assumptions'!AO321","v":0.18939},{"$f":"UD2_Sce3Recycle!M30","v":6.8305762784669897},{"$f":"UD2_Sce3Recycle!Y30","v":66.019909460854421},{"$f":"UD2_Sce3Recycle!AK30","v":2.6221435769147012},{"$f":"UD2_Sce3Recycle!AW30","v":1.196362058435908E-2},{"$f":"UD2_Sce3Recycle!BI30","v":0.33617225345060275},{"$f":"UD2_Sce3Recycle!BU30","v":8.9363838767819389E-4},{"$f":"UD2_Sce3Recycle!CG30","v":5.6647318794486548E-2},{"$f":"UD2_Sce3Recycle!CS30","v":2.0666627737640883E-3},{"$f":"UD2_Sce3Recycle!CW30","v":75.880372810227001},{"$f":"UD2_Sce3Recycle!CY30","v":1897.009320255675},{"$f":"UD2_Sce3Recycle!DE30","v":18.308},{"$f":"UD2_Sce3Recycle!DH30","v":57.572372810227002},{"$f":"UD2_Sce3Recycle!DJ30","v":57.570306147453245},{"$f":"UD2_Sce3Recycle!DM30","v":1439.3093202556749},{"$f":"UD2_Sce3Recycle!DO30","v":1439.2576536863312},{"$f":"'6. UD2 Assumptions'!D378","v":43.362580737980139},{"$f":"'6. UD2 Assumptions'!F378","v":144.54193579326713},{"$f":"'6. UD2 Assumptions'!H378","v":34.690064590384111},{"$f":"'6. UD2 Assumptions'!J378","v":5.7816774317306852},{"$f":"'6. UD2 Assumptions'!L378","v":14.454193579326713},{"$f":"'6. UD2 Assumptions'!N378","v":0.86725161475960277},{"$f":"'6. UD2 Assumptions'!P378","v":252.51702783908587},{"$f":"'6. UD2 Assumptions'!R378","v":11.679750000000002},{"$f":"'6. UD2 Assumptions'!T378","v":0.18939},{"$f":"UD2_Sce4WTE!M30","v":4.1321738636276493},{"$f":"UD2_Sce4WTE!Y30","v":47.586678365079763},{"$f":"UD2_Sce4WTE!AK30","v":2.242055228931036},{"$f":"UD2_Sce4WTE!AW30","v":1.0205674961781897E-2},{"$f":"UD2_Sce4WTE!BI30","v":0.28744297806808161},{"$f":"UD2_Sce4WTE!BU30","v":7.483105021561067E-4},{"$f":"UD2_Sce4WTE!CG30","v":5.6647318794486548E-2},{"$f":"UD2_Sce4WTE!CS30","v":2.0666627737640883E-3},{"$f":"UD2_Sce4WTE!CW30","v":54.318018402738716},{"$f":"UD2_Sce4WTE!CY30","v":1357.9504600684679},{"$f":"UD2_Sce4WTE!DE30","v":18.308},{"$f":"UD2_Sce4WTE!DH30","v":36.010018402738716},{"$f":"UD2_Sce4WTE!DJ30","v":36.007951739964952},{"$f":"UD2_Sce4WTE!DM30","v":900.25046006846787},{"$f":"UD2_Sce4WTE!DO30","v":900.19879349912378},null,1442.7653409395282,0,1213.2305670189323,0,1306.6544413166996,0,1439.2576536863305,0,900.19879349912378,0,null,2024,1442.7653409395289,1213.230567018933,1306.6544413166996,1439.2576536863312,900.19879349912378]
[2025,{"$f":"'6. UD2 Assumptions'!D31","v":1.2161911999999999},{"$f":"'6. UD2 Assumptions'!F31","v":426.12177182195114},{"$f":"'6. UD2 Assumptions'!H31","v":518.24554901826491},{"$f":"'6. UD2 Assumptions'!N31","v":299.24554901826491},{"$f":"'6. UD2 Assumptions'!D90","v":0.15},{"$f":"'6. UD2 Assumptions'!F90","v":0.5},{"$f":"'6. UD2 Assumptions'!H90","v":0.12},{"$f":"'6. UD2 Assumptions'!J90","v":0.02},{"$f":"'6. UD2 Assumptions'!L90","v":0.05},{"$f":"'6. UD2 Assumptions'!N90","v":3.0000000000000001E-3},{"$f":"'6. UD2 Assumptions'!P90","v":0.157},{"$f":"'6. UD2 Assumptions'!R90","v":2.3789157520705491E-2},{"$f":"'6. UD2 Assumptions'!T90","v":3.6544452790529454E-4},{"$f":"'6. UD2 Assumptions'!D265","v":77.736832352739739},{"$f":"'6. UD2 Assumptions'!F265","v":259.12277450913246},{"$f":"'6. UD2 Assumptions'!H265","v":62.18946588219179},{"$f":"'6. UD2 Assumptions'!J265","v":10.364910980365298},{"$f":"'6. UD2 Assumptions'!L265","v":25.912277450913248},{"$f":"'6. UD2 Assumptions'!N265","v":1.5547366470547948},{"$f":"'6. UD2 Assumptions'!P265","v":81.364551195867591},{"$f":"'6. UD2 Assumptions'!R265","v":12.328625000000002},{"$f":"'6. UD2 Assumptions'!T265","v":0.18939},{"$f":"UD2_BAUCH4!M31","v":6.9656194158061675},{"$f":"UD2_BAUCH4!Y31","v":67.375088438589927},{"$f":"UD2_BAUCH4!AK31","v":2.8287531407562008},{"$f":"UD2_BAUCH4!AW31","v":1.2425903497780784E-2},{"$f":"UD2_BAUCH4!BI31","v":0.36266065907130784},{"$f":"UD2_BAUCH4!BU31","v":9.2439375768041615E-4},{"$f":"UD2_BAUCH4!CG31","v":6.0150969204660107E-2},{"$f":"UD2_BAUCH4!CS31","v":1.9656330728803351E-3},{"$f":"UD2_BAUCH4!CW31","v":77.607588553756614},{"$f":"UD2_BAUCH4!CY31","v":1940.1897138439153},{"$f":"UD2_BAUCH4!CW31","v":77.607588553756614},{"$f":"UD2_BAUCH4!DH31","v":59.299588553756614},{"$f":"UD2_BAUCH4!DJ31","v":59.297622920683729},{"$f":"UD2_BAUCH4!DM31","v":1482.4897138439153},{"$f":"UD2_BAUCH4!DO31","v":1482.4405730170931},{"$f":"'6. UD2 Assumptions'!Y265","v":77.736832352739739},{"$f":"'6. UD2 Assumptions'!AA265","v":259.12277450913246},{"$f":"'6. UD2 Assumptions'!AC265","v":62.18946588219179},{"$f":"'6. UD2 Assumptions'!AE265","v":10.364910980365298},{"$f":"'6. UD2 Assumptions'!AG265","v":25.912277450913248},{"$f":"'6. UD2 Assumptions'!AI265","v":1.5547366470547948},{"$f":"'6. UD2 Assumptions'!AK265","v":68.846536195867657},{"$f":"'6. UD2 Assumptions'!AM265","v":12.328625000000002},{"$f":"'6. UD2 Assumptions'!AO265","v":0.18939},{"$f":"UD2_Sce1LFG!M31","v":6.9656194158061675},{"$f":"UD2_Sce1LFG!Y31","v":67.375088438589927},{"$f":"UD2_Sce1LFG!AK31","v":2.8287531407562008},{"$f":"UD2_Sce1LFG!AW31","v":1.2425903497780784E-2},{"$f":"UD2_Sce1LFG!BI31","v":0.36266065907130784},{"$f":"UD2_Sce1LFG!BU31","v":9.2439375768041615E-4},{"$f":"UD2_Sce1LFG!CG31","v":6.0150969204660107E-2},{"$f":"UD2_Sce1LFG!CS31","v":1.9656330728803351E-3},{"$f":"UD2_Sce1LFG!CW31","v":77.607588553756614},{"$f":"UD2_Sce1LFG!CY31","v":1940.1897138439153},{"$f":"UD2_Sce1LFG!DE31","v":28.637064826426812},{"$f":"UD2_Sce1LFG!DH31","v":48.970523727329805},{"$f":"UD2_Sce1LFG!DJ31","v":48.96855809425692},{"$f":"UD2_Sce1LFG!DM31","v":1224.263093183245},{"$f":"UD2_Sce1LFG!DO31","v":1224.2139523564231},{"$f":"'6. UD2 Assumptions'!D322","v":63.744202529246593},{"$f":"'6. UD2 Assumptions'!F322","v":212.48067509748864},{"$f":"'6. UD2 Assumptions'!H322","v":50.99536202339727},{"$f":"'6. UD2 Assumptions'!J322","v":10.364910980365298},{"$f":"'6. UD2 Assumptions'!L322","v":25.912277450913248},{"$f":"'6. UD2 Assumptions'!N322","v":1.5547366470547948},{"$f":"'6. UD2 Assumptions'!P322","v":140.67536928979911},{"$f":"'6. UD2 Assumptions'!R322","v":12.328625000000002},{"$f":"'6. UD2 Assumptions'!T322","v":0.18939},{"$f":"UD2_Sce2Comp!M31","v":6.1092545069704958},{"$f":"UD2_Sce2Comp!Y31","v":61.615651241663812},{"$f":"UD2_Sce2Comp!AK31","v":2.6699291089419188},{"$f":"UD2_Sce2Comp!AW31","v":1.2425903497780784E-2},{"$f":"UD2_Sce2Comp!BI31","v":0.36266065907130784},{"$f":"UD2_Sce2Comp!BU31","v":9.2439375768041615E-4},{"$f":"UD2_Sce2Comp!CG31","v":6.0150969204660107E-2},{"$f":"UD2_Sce2Comp!CS31","v":1.9656330728803351E-3},{"$f":"UD2_Sce2Comp!CW31","v":70.832962416180536},{"$f":"UD2_Sce2Comp!CY31","v":1770.8240604045134},{"$f":"UD2_Sce2Comp!DE31","v":18.308},{"$f":"UD2_Sce2Comp!DH31","v":52.524962416180536},{"$f":"UD2_Sce2Comp!DJ31","v":52.522996783107665},{"$f":"UD2_Sce2Comp!DM31","v":1313.1240604045133},{"$f":"UD2_Sce2Comp!DO31","v":1313.0749195776916},{"$f":"'6. UD2 Assumptions'!Y322","v":77.736832352739739},{"$f":"'6. UD2 Assumptions'!AA322","v":259.12277450913246},{"$f":"'6. UD2 Assumptions'!AC322","v":50.99536202339727},{"$f":"'6. UD2 Assumptions'!AE322","v":10.364910980365298},{"$f":"'6. UD2 Assumptions'!AG322","v":21.248067509748864},{"$f":"'6. UD2 Assumptions'!AI322","v":1.5547366470547948},{"$f":"'6. UD2 Assumptions'!AK322","v":84.704849995826521},{"$f":"'6. UD2 Assumptions'!AM322","v":12.328625000000002},{"$f":"'6. UD2 Assumptions'!AO322","v":0.18939},{"$f":"UD2_Sce3Recycle!M31","v":6.9656194158061675},{"$f":"UD2_Sce3Recycle!Y31","v":67.375088438589927},{"$f":"UD2_Sce3Recycle!AK31","v":2.6699291089419188},{"$f":"UD2_Sce3Recycle!AW31","v":1.2425903497780784E-2},{"$f":"UD2_Sce3Recycle!BI31","v":0.34229860371050236},{"$f":"UD2_Sce3Recycle!BU31","v":9.2439375768041615E-4},{"$f":"UD2_Sce3Recycle!CG31","v":6.0150969204660107E-2},{"$f":"UD2_Sce3Recycle!CS31","v":1.9656330728803351E-3},{"$f":"UD2_Sce3Recycle!CW31","v":77.428402466581517},{"$f":"UD2_Sce3Recycle!CY31","v":1935.710061664538},{"$f":"UD2_Sce3Recycle!DE31","v":18.308},{"$f":"UD2_Sce3Recycle!DH31","v":59.120402466581517},{"$f":"UD2_Sce3Recycle!DJ31","v":59.118436833508646},{"$f":"UD2_Sce3Recycle!DM31","v":1478.0100616645379},{"$f":"UD2_Sce3Recycle!DO31","v":1477.9609208377162},{"$f":"'6. UD2 Assumptions'!D379","v":44.886832352739738},{"$f":"'6. UD2 Assumptions'!F379","v":149.62277450913246},{"$f":"'6. UD2 Assumptions'!H379","v":35.909465882191789},{"$f":"'6. UD2 Assumptions'!J379","v":5.9849109803652984},{"$f":"'6. UD2 Assumptions'!L379","v":14.962277450913247},{"$f":"'6. UD2 Assumptions'!N379","v":0.89773664705479472},{"$f":"'6. UD2 Assumptions'!P379","v":253.46353619586762},{"$f":"'6. UD2 Assumptions'!R379","v":12.328625000000002},{"$f":"'6. UD2 Assumptions'!T379","v":0.18939},{"$f":"UD2_Sce4WTE!M31","v":4.1279774685341017},{"$f":"UD2_Sce4WTE!Y31","v":46.790721347581837},{"$f":"UD2_Sce4WTE!AK31","v":2.2429205183642806},{"$f":"UD2_Sce4WTE!AW31","v":1.035180099115433E-2},{"$f":"UD2_Sce4WTE!BI31","v":0.28755391261080532},{"$f":"UD2_Sce4WTE!BU31","v":7.5411132866830483E-4},{"$f":"UD2_Sce4WTE!CG31","v":6.0150969204660107E-2},{"$f":"UD2_Sce4WTE!CS31","v":1.9656330728803351E-3},{"$f":"UD2_Sce4WTE!CW31","v":53.522395761688387},{"$f":"UD2_Sce4WTE!CY31","v":1338.0598940422096},{"$f":"UD2_Sce4WTE!DE31","v":18.308},{"$f":"UD2_Sce4WTE!DH31","v":35.214395761688387},{"$f":"UD2_Sce4WTE!DJ31","v":35.212430128615502},{"$f":"UD2_Sce4WTE!DM31","v":880.3598940422097},{"$f":"UD2_Sce4WTE!DO31","v":880.31075321538754},null,1482.4405730170931,0,1224.2139523564231,0,1313.0749195776916,0,1477.9609208377162,0,880.31075321538754,0,null,2025,1482.4405730170931,1224.2139523564231,1313.0749195776916,1477.9609208377162,880.31075321538754]
[2026,{"$f":"'6. UD2 Assumptions'!D32","v":1.2134483999999999},{"$f":"'6. UD2 Assumptions'!F32","v":435.62664881228591},{"$f":"'6. UD2 Assumptions'!H32","v":528.61045999863018},{"$f":"'6. UD2 Assumptions'!N32","v":309.61045999863018},{"$f":"'6. UD2 Assumptions'!D91","v":0.15},{"$f":"'6. UD2 Assumptions'!F91","v":0.5},{"$f":"'6. UD2 Assumptions'!H91","v":0.12},{"$f":"'6. UD2 Assumptions'!J91","v":0.02},{"$f":"'6. UD2 Assumptions'!L91","v":0.05},{"$f":"'6. UD2 Assumptions'!N91","v":3.0000000000000001E-3},{"$f":"'6. UD2 Assumptions'!P91","v":0.157},{"$f":"'6. UD2 Assumptions'!R91","v":2.455021415965479E-2},{"$f":"'6. UD2 Assumptions'!T91","v":3.582789489267594E-4},{"$f":"'6. UD2 Assumptions'!D266","v":79.291568999794521},{"$f":"'6. UD2 Assumptions'!F266","v":264.30522999931509},{"$f":"'6. UD2 Assumptions'!H266","v":63.433255199835621},{"$f":"'6. UD2 Assumptions'!J266","v":10.572209199972603},{"$f":"'6. UD2 Assumptions'!L266","v":26.430522999931512},{"$f":"'6. UD2 Assumptions'!N266","v":1.5858313799958905},{"$f":"'6. UD2 Assumptions'!P266","v":82.991842219784942},{"$f":"'6. UD2 Assumptions'!R266","v":12.977500000000003},{"$f":"'6. UD2 Assumptions'!T266","v":0.18939},{"$f":"UD2_BAUCH4!M32","v":7.1038804820516477},{"$f":"UD2_BAUCH4!Y32","v":68.751933534928213},{"$f":"UD2_BAUCH4!AK32","v":2.910797441455605},{"$f":"UD2_BAUCH4!AW32","v":1.2889761716093569E-2},{"$f":"UD2_BAUCH4!BI32","v":0.37317915916097505},{"$f":"UD2_BAUCH4!BU32","v":9.5513594315708734E-4},{"$f":"UD2_BAUCH4!CG32","v":6.3838728412609125E-2},{"$f":"UD2_BAUCH4!CS32","v":1.8803978688134554E-3},{"$f":"UD2_BAUCH4!CW32","v":79.219354641537123},{"$f":"UD2_BAUCH4!CY32","v":1980.483866038428},{"$f":"UD2_BAUCH4!CW32","v":79.219354641537123},{"$f":"UD2_BAUCH4!DH32","v":60.911354641537123},{"$f":"UD2_BAUCH4!DJ32","v":60.909474243668306},{"$f":"UD2_BAUCH4!DM32","v":1522.7838660384282},{"$f":"UD2_BAUCH4!DO32","v":1522.7368560917078},{"$f":"'6. UD2 Assumptions'!Y266","v":79.291568999794521},{"$f":"'6. UD2 Assumptions'!AA266","v":264.30522999931509},{"$f":"'6. UD2 Assumptions'!AC266","v":63.433255199835621},{"$f":"'6. UD2 Assumptions'!AE266","v":10.572209199972603},{"$f":"'6. UD2 Assumptions'!AG266","v":26.430522999931512},{"$f":"'6. UD2 Assumptions'!AI266","v":1.5858313799958905},{"$f":"'6. UD2 Assumptions'!AK266","v":69.824952219784905},{"$f":"'6. UD2 Assumptions'!AM266","v":12.977500000000003},{"$f":"'6. UD2 Assumptions'!AO266","v":0.18939},{"$f":"UD2_Sce1LFG!M32","v":7.1038804820516477},{"$f":"UD2_Sce1LFG!Y32","v":68.751933534928213},{"$f":"UD2_Sce1LFG!AK32","v":2.910797441455605},{"$f":"UD2_Sce1LFG!AW32","v":1.2889761716093569E-2},{"$f":"UD2_Sce1LFG!BI32","v":0.37317915916097505},{"$f":"UD2_Sce1LFG!BU32","v":9.5513594315708734E-4},{"$f":"UD2_Sce1LFG!CG32","v":6.3838728412609125E-2},{"$f":"UD2_Sce1LFG!CS32","v":1.8803978688134554E-3},{"$f":"UD2_Sce1LFG!CW32","v":79.219354641537123},{"$f":"UD2_Sce1LFG!CY32","v":1980.483866038428},{"$f":"UD2_Sce1LFG!DE32","v":29.784738696029791},{"$f":"UD2_Sce1LFG!DH32","v":49.434615945507332},{"$f":"UD2_Sce1LFG!DJ32","v":49.432735547638515},{"$f":"UD2_Sce1LFG!DM32","v":1235.8653986376833},{"$f":"UD2_Sce1LFG!DO32","v":1235.8183886909628},{"$f":"'6. UD2 Assumptions'!D323","v":63.433255199835621},{"$f":"'6. UD2 Assumptions'!F323","v":211.44418399945209},{"$f":"'6. UD2 Assumptions'!H323","v":50.746604159868497},{"$f":"'6. UD2 Assumptions'!J323","v":10.572209199972603},{"$f":"'6. UD2 Assumptions'!L323","v":26.430522999931512},{"$f":"'6. UD2 Assumptions'!N323","v":1.5858313799958905},{"$f":"'6. UD2 Assumptions'!P323","v":151.23096305957398},{"$f":"'6. UD2 Assumptions'!R323","v":12.977500000000003},{"$f":"'6. UD2 Assumptions'!T323","v":0.18939},{"$f":"UD2_Sce2Comp!M32","v":6.0915984091129047},{"$f":"UD2_Sce2Comp!Y32","v":61.749109465725532},{"$f":"UD2_Sce2Comp!AK32","v":2.7135195066439257},{"$f":"UD2_Sce2Comp!AW32","v":1.2889761716093569E-2},{"$f":"UD2_Sce2Comp!BI32","v":0.37317915916097505},{"$f":"UD2_Sce2Comp!BU32","v":9.5513594315708734E-4},{"$f":"UD2_Sce2Comp!CG32","v":6.3838728412609125E-2},{"$f":"UD2_Sce2Comp!CS32","v":1.8803978688134554E-3},{"$f":"UD2_Sce2Comp!CW32","v":71.006970564584009},{"$f":"UD2_Sce2Comp!CY32","v":1775.1742641146002},{"$f":"UD2_Sce2Comp!DE32","v":18.308},{"$f":"UD2_Sce2Comp!DH32","v":52.698970564584009},{"$f":"UD2_Sce2Comp!DJ32","v":52.697090166715192},{"$f":"UD2_Sce2Comp!DM32","v":1317.4742641146001},{"$f":"UD2_Sce2Comp!DO32","v":1317.4272541678797},{"$f":"'6. UD2 Assumptions'!Y323","v":79.291568999794521},{"$f":"'6. UD2 Assumptions'!AA323","v":264.30522999931509},{"$f":"'6. UD2 Assumptions'!AC323","v":50.746604159868497},{"$f":"'6. UD2 Assumptions'!AE323","v":10.572209199972603},{"$f":"'6. UD2 Assumptions'!AG323","v":21.144418399945213},{"$f":"'6. UD2 Assumptions'!AI323","v":1.5858313799958905},{"$f":"'6. UD2 Assumptions'!AK323","v":87.797707859738296},{"$f":"'6. UD2 Assumptions'!AM323","v":12.977500000000003},{"$f":"'6. UD2 Assumptions'!AO323","v":0.18939},{"$f":"UD2_Sce3Recycle!M32","v":7.1038804820516477},{"$f":"UD2_Sce3Recycle!Y32","v":68.751933534928213},{"$f":"UD2_Sce3Recycle!AK32","v":2.7135195066439257},{"$f":"UD2_Sce3Recycle!AW32","v":1.2889761716093569E-2},{"$f":"UD2_Sce3Recycle!BI32","v":0.34788711623640078},{"$f":"UD2_Sce3Recycle!BU32","v":9.5513594315708734E-4},{"$f":"UD2_Sce3Recycle!CG32","v":6.3838728412609125E-2},{"$f":"UD2_Sce3Recycle!CS32","v":1.8803978688134554E-3},{"$f":"UD2_Sce3Recycle!CW32","v":78.996784663800867},{"$f":"UD2_Sce3Recycle!CY32","v":1974.9196165950216},{"$f":"UD2_Sce3Recycle!DE32","v":18.308},{"$f":"UD2_Sce3Recycle!DH32","v":60.688784663800867},{"$f":"UD2_Sce3Recycle!DJ32","v":60.68690426593205},{"$f":"UD2_Sce3Recycle!DM32","v":1517.2196165950218},{"$f":"UD2_Sce3Recycle!DO32","v":1517.1726066483013},{"$f":"'6. UD2 Assumptions'!D380","v":46.441568999794526},{"$f":"'6. UD2 Assumptions'!F380","v":154.80522999931509},{"$f":"'6. UD2 Assumptions'!H380","v":37.15325519983562},{"$f":"'6. UD2 Assumptions'!J380","v":6.1922091999726039},{"$f":"'6. UD2 Assumptions'!L380","v":15.480522999931509},{"$f":"'6. UD2 Assumptions'!N380","v":0.92883137999589049},{"$f":"'6. UD2 Assumptions'!P380","v":254.44195221978492},{"$f":"'6. UD2 Assumptions'!R380","v":12.977500000000003},{"$f":"'6. UD2 Assumptions'!T380","v":0.18939},{"$f":"UD2_Sce4WTE!M32","v":4.1729034849892965},{"$f":"UD2_Sce4WTE!Y32","v":46.352728689027607},{"$f":"UD2_Sce4WTE!AK32","v":2.2490858480014246},{"$f":"UD2_Sce4WTE!AW32","v":1.0510376409842027E-2},{"$f":"UD2_Sce4WTE!BI32","v":0.28834433948736221},{"$f":"UD2_Sce4WTE!BU32","v":7.6111601810228209E-4},{"$f":"UD2_Sce4WTE!CG32","v":6.3838728412609125E-2},{"$f":"UD2_Sce4WTE!CS32","v":1.8803978688134554E-3},{"$f":"UD2_Sce4WTE!CW32","v":53.14005298021506},{"$f":"UD2_Sce4WTE!CY32","v":1328.5013245053765},{"$f":"UD2_Sce4WTE!DE32","v":18.308},{"$f":"UD2_Sce4WTE!DH32","v":34.83205298021506},{"$f":"UD2_Sce4WTE!DJ32","v":34.830172582346243},{"$f":"UD2_Sce4WTE!DM32","v":870.80132450537656},{"$f":"UD2_Sce4WTE!DO32","v":870.75431455865612},null,1522.7368560917073,0,1235.8183886909626,0,1317.4272541678797,0,1517.1726066483009,0,870.75431455865612,0,null,2026,1522.7368560917078,1235.8183886909628,1317.4272541678797,1517.1726066483013,870.75431455865612]
[2027,{"$f":"'6. UD2 Assumptions'!D33","v":1.2107055999999998},{"$f":"'6. UD2 Assumptions'!F33","v":445.34581255641569},{"$f":"'6. UD2 Assumptions'!H33","v":539.18266919860275},{"$f":"'6. UD2 Assumptions'!N33","v":320.18266919860275},{"$f":"'6. UD2 Assumptions'!D92","v":0.15},{"$f":"'6. UD2 Assumptions'!F92","v":0.5},{"$f":"'6. UD2 Assumptions'!H92","v":0.11999999999999998},{"$f":"'6. UD2 Assumptions'!J92","v":0.02},{"$f":"'6. UD2 Assumptions'!L92","v":0.05},{"$f":"'6. UD2 Assumptions'!N92","v":3.0000000000000001E-3},{"$f":"'6. UD2 Assumptions'!P92","v":0.157},{"$f":"'6. UD2 Assumptions'!R92","v":2.527227928199758E-2},{"$f":"'6. UD2 Assumptions'!T92","v":3.5125387149682294E-4},{"$f":"'6. UD2 Assumptions'!D267","v":80.877400379790416},{"$f":"'6. UD2 Assumptions'!F267","v":269.59133459930138},{"$f":"'6. UD2 Assumptions'!H267","v":64.701920303832324},{"$f":"'6. UD2 Assumptions'!J267","v":10.783653383972055},{"$f":"'6. UD2 Assumptions'!L267","v":26.95913345993014},{"$f":"'6. UD2 Assumptions'!N267","v":1.6175480075958082},{"$f":"'6. UD2 Assumptions'!P267","v":84.651679064180627},{"$f":"'6. UD2 Assumptions'!R267","v":13.626375000000003},{"$f":"'6. UD2 Assumptions'!T267","v":0.18939},{"$f":"UD2_BAUCH4!M33","v":7.2452533694338879},{"$f":"UD2_BAUCH4!Y33","v":70.151728138696484},{"$f":"UD2_BAUCH4!AK33","v":2.9927607502857336},{"$f":"UD2_BAUCH4!AW33","v":1.3355490564006839E-2},{"$f":"UD2_BAUCH4!BI33","v":0.38368727567765837},{"$f":"UD2_BAUCH4!BU33","v":9.8589532257648948E-4},{"$f":"UD2_BAUCH4!CG33","v":6.7705155181046292E-2},{"$f":"UD2_BAUCH4!CS33","v":1.8084879260068167E-3},{"$f":"UD2_BAUCH4!CW33","v":80.85728456308739},{"$f":"UD2_BAUCH4!CY33","v":2021.4321140771847},{"$f":"UD2_BAUCH4!CW33","v":80.85728456308739},{"$f":"UD2_BAUCH4!DH33","v":62.54928456308739},{"$f":"UD2_BAUCH4!DJ33","v":62.547476075161391},{"$f":"UD2_BAUCH4!DM33","v":1563.7321140771849},{"$f":"UD2_BAUCH4!DO33","v":1563.6869018790348},{"$f":"'6. UD2 Assumptions'!Y267","v":80.877400379790416},{"$f":"'6. UD2 Assumptions'!AA267","v":269.59133459930138},{"$f":"'6. UD2 Assumptions'!AC267","v":64.701920303832324},{"$f":"'6. UD2 Assumptions'!AE267","v":10.783653383972055},{"$f":"'6. UD2 Assumptions'!AG267","v":26.95913345993014},{"$f":"'6. UD2 Assumptions'!AI267","v":1.6175480075958082},{"$f":"'6. UD2 Assumptions'!AK267","v":70.835914064180656},{"$f":"'6. UD2 Assumptions'!AM267","v":13.626375000000003},{"$f":"'6. UD2 Assumptions'!AO267","v":0.18939},{"$f":"UD2_Sce1LFG!M33","v":7.2452533694338879},{"$f":"UD2_Sce1LFG!Y33","v":70.151728138696484},{"$f":"UD2_Sce1LFG!AK33","v":2.9927607502857336},{"$f":"UD2_Sce1LFG!AW33","v":1.3355490564006839E-2},{"$f":"UD2_Sce1LFG!BI33","v":0.38368727567765837},{"$f":"UD2_Sce1LFG!BU33","v":9.8589532257648948E-4},{"$f":"UD2_Sce1LFG!CG33","v":6.7705155181046292E-2},{"$f":"UD2_Sce1LFG!CS33","v":1.8084879260068167E-3},{"$f":"UD2_Sce1LFG!CW33","v":80.85728456308739},{"$f":"UD2_Sce1LFG!CY33","v":2021.4321140771847},{"$f":"UD2_Sce1LFG!DE33","v":30.93241256563277},{"$f":"UD2_Sce1LFG!DH33","v":49.924871997454616},{"$f":"UD2_Sce1LFG!DJ33","v":49.923063509528617},{"$f":"UD2_Sce1LFG!DM33","v":1248.1217999363655},{"$f":"UD2_Sce1LFG!DO33","v":1248.0765877382155},{"$f":"'6. UD2 Assumptions'!D324","v":61.466824288640716},{"$f":"'6. UD2 Assumptions'!F324","v":204.88941429546904},{"$f":"'6. UD2 Assumptions'!H324","v":49.173459430912565},{"$f":"'6. UD2 Assumptions'!J324","v":10.783653383972055},{"$f":"'6. UD2 Assumptions'!L324","v":26.95913345993014},{"$f":"'6. UD2 Assumptions'!N324","v":1.6175480075958082},{"$f":"'6. UD2 Assumptions'!P324","v":170.47687133208245},{"$f":"'6. UD2 Assumptions'!R324","v":13.626375000000003},{"$f":"'6. UD2 Assumptions'!T324","v":0.18939},{"$f":"UD2_Sce2Comp!M33","v":6.0700244281658673},{"$f":"UD2_Sce2Comp!Y33","v":61.814063706234954},{"$f":"UD2_Sce2Comp!AK33","v":2.7530697820886201},{"$f":"UD2_Sce2Comp!AW33","v":1.3355490564006839E-2},{"$f":"UD2_Sce2Comp!BI33","v":0.38368727567765837},{"$f":"UD2_Sce2Comp!BU33","v":9.8589532257648948E-4},{"$f":"UD2_Sce2Comp!CG33","v":6.7705155181046292E-2},{"$f":"UD2_Sce2Comp!CS33","v":1.8084879260068167E-3},{"$f":"UD2_Sce2Comp!CW33","v":71.104700221160741},{"$f":"UD2_Sce2Comp!CY33","v":1777.6175055290184},{"$f":"UD2_Sce2Comp!DE33","v":18.308},{"$f":"UD2_Sce2Comp!DH33","v":52.796700221160741},{"$f":"UD2_Sce2Comp!DJ33","v":52.794891733234728},{"$f":"UD2_Sce2Comp!DM33","v":1319.9175055290186},{"$f":"UD2_Sce2Comp!DO33","v":1319.8722933308682},{"$f":"'6. UD2 Assumptions'!Y324","v":80.877400379790416},{"$f":"'6. UD2 Assumptions'!AA324","v":269.59133459930138},{"$f":"'6. UD2 Assumptions'!AC324","v":50.467497836989217},{"$f":"'6. UD2 Assumptions'!AE324","v":10.783653383972055},{"$f":"'6. UD2 Assumptions'!AG324","v":21.028124098745511},{"$f":"'6. UD2 Assumptions'!AI324","v":1.6175480075958082},{"$f":"'6. UD2 Assumptions'!AK324","v":91.001345892208349},{"$f":"'6. UD2 Assumptions'!AM324","v":13.626375000000003},{"$f":"'6. UD2 Assumptions'!AO324","v":0.18939},{"$f":"UD2_Sce3Recycle!M33","v":7.2452533694338879},{"$f":"UD2_Sce3Recycle!Y33","v":70.151728138696484},{"$f":"UD2_Sce3Recycle!AK33","v":2.7530697820886201},{"$f":"UD2_Sce3Recycle!AW33","v":1.3355490564006839E-2},{"$f":"UD2_Sce3Recycle!BI33","v":0.35295766437033593},{"$f":"UD2_Sce3Recycle!BU33","v":9.8589532257648948E-4},{"$f":"UD2_Sce3Recycle!CG33","v":6.7705155181046292E-2},{"$f":"UD2_Sce3Recycle!CS33","v":1.8084879260068167E-3},{"$f":"UD2_Sce3Recycle!CW33","v":80.586863983582958},{"$f":"UD2_Sce3Recycle!CY33","v":2014.671599589574},{"$f":"UD2_Sce3Recycle!DE33","v":18.308},{"$f":"UD2_Sce3Recycle!DH33","v":62.278863983582958},{"$f":"UD2_Sce3Recycle!DJ33","v":62.277055495656946},{"$f":"UD2_Sce3Recycle!DM33","v":1556.971599589574},{"$f":"UD2_Sce3Recycle!DO33","v":1556.9263873914235},{"$f":"'6. UD2 Assumptions'!D381","v":48.027400379790414},{"$f":"'6. UD2 Assumptions'!F381","v":160.09133459930138},{"$f":"'6. UD2 Assumptions'!H381","v":38.42192030383233},{"$f":"'6. UD2 Assumptions'!J381","v":6.4036533839720553},{"$f":"'6. UD2 Assumptions'!L381","v":16.009133459930137},{"$f":"'6. UD2 Assumptions'!N381","v":0.96054800759580827},{"$f":"'6. UD2 Assumptions'!P381","v":255.45291406418062},{"$f":"'6. UD2 Assumptions'!R381","v":13.626375000000003},{"$f":"'6. UD2 Assumptions'!T381","v":0.18939},{"$f":"UD2_Sce4WTE!M33","v":4.2517120174993739},{"$f":"UD2_Sce4WTE!Y33","v":46.221408531162304},{"$f":"UD2_Sce4WTE!AK33","v":2.2603000731522798},{"$f":"UD2_Sce4WTE!AW33","v":1.068132253294703E-2},{"$f":"UD2_Sce4WTE!BI33","v":0.28978206066054879},{"$f":"UD2_Sce4WTE!BU33","v":7.6929559282190433E-4},{"$f":"UD2_Sce4WTE!CG33","v":6.7705155181046292E-2},{"$f":"UD2_Sce4WTE!CS33","v":1.8084879260068167E-3},{"$f":"UD2_Sce4WTE!CW33","v":53.104166943707327},{"$f":"UD2_Sce4WTE!CY33","v":1327.6041735926831},{"$f":"UD2_Sce4WTE!DE33","v":18.308},{"$f":"UD2_Sce4WTE!DH33","v":34.796166943707327},{"$f":"UD2_Sce4WTE!DJ33","v":34.794358455781321},{"$f":"UD2_Sce4WTE!DM33","v":869.90417359268315},{"$f":"UD2_Sce4WTE!DO33","v":869.85896139453303},null,1563.6869018790344,0,1248.076587738215,0,1319.8722933308682,0,1556.9263873914233,0,869.85896139453303,0,null,2027,1563.6869018790348,1248.0765877382155,1319.8722933308682,1556.9263873914235,869.85896139453303]
[2028,{"$f":"'6. UD2 Assumptions'!D34","v":1.2079627999999998},{"$f":"'6. UD2 Assumptions'!F34","v":455.28415492809455},{"$f":"'6. UD2 Assumptions'!H34","v":549.96632258257478},{"$f":"'6. UD2 Assumptions'!N34","v":330.96632258257478},{"$f":"'6. UD2 Assumptions'!D93","v":0.15},{"$f":"'6. UD2 Assumptions'!F93","v":0.5},{"$f":"'6. UD2 Assumptions'!H93","v":0.12000000000000001},{"$f":"'6. UD2 Assumptions'!J93","v":0.02},{"$f":"'6. UD2 Assumptions'!L93","v":0.05},{"$f":"'6. UD2 Assumptions'!N93","v":3.0000000000000001E-3},{"$f":"'6. UD2 Assumptions'!P93","v":0.157},{"$f":"'6. UD2 Assumptions'!R93","v":2.5956589365263624E-2},{"$f":"'6. UD2 Assumptions'!T93","v":3.4436654068315979E-4},{"$f":"'6. UD2 Assumptions'!D268","v":82.494948387386216},{"$f":"'6. UD2 Assumptions'!F268","v":274.98316129128739},{"$f":"'6. UD2 Assumptions'!H268","v":65.995958709908976},{"$f":"'6. UD2 Assumptions'!J268","v":10.999326451651497},{"$f":"'6. UD2 Assumptions'!L268","v":27.498316129128739},{"$f":"'6. UD2 Assumptions'!N268","v":1.6498989677477243},{"$f":"'6. UD2 Assumptions'!P268","v":86.344712645464242},{"$f":"'6. UD2 Assumptions'!R268","v":14.275250000000003},{"$f":"'6. UD2 Assumptions'!T268","v":0.18939},{"$f":"UD2_BAUCH4!M34","v":7.3896860473656112},{"$f":"UD2_BAUCH4!Y34","v":71.575648411203346},{"$f":"UD2_BAUCH4!AK34","v":3.074757856995479},{"$f":"UD2_BAUCH4!AW34","v":1.3823382198792833E-2},{"$f":"UD2_BAUCH4!BI34","v":0.39419972525583075},{"$f":"UD2_BAUCH4!BU34","v":1.0167013875405509E-3},{"$f":"UD2_BAUCH4!CG34","v":7.1744969085549226E-2},{"$f":"UD2_BAUCH4!CS34","v":1.7478200372973969E-3},{"$f":"UD2_BAUCH4!CW34","v":82.522624913529455},{"$f":"UD2_BAUCH4!CY34","v":2063.0656228382363},{"$f":"UD2_BAUCH4!CW34","v":82.522624913529455},{"$f":"UD2_BAUCH4!DH34","v":64.214624913529462},{"$f":"UD2_BAUCH4!DJ34","v":64.212877093492153},{"$f":"UD2_BAUCH4!DM34","v":1605.3656228382365},{"$f":"UD2_BAUCH4!DO34","v":1605.3219273373038},{"$f":"'6. UD2 Assumptions'!Y268","v":82.494948387386216},{"$f":"'6. UD2 Assumptions'!AA268","v":274.98316129128739},{"$f":"'6. UD2 Assumptions'!AC268","v":65.995958709908976},{"$f":"'6. UD2 Assumptions'!AE268","v":10.999326451651497},{"$f":"'6. UD2 Assumptions'!AG268","v":27.498316129128739},{"$f":"'6. UD2 Assumptions'!AI268","v":1.6498989677477243},{"$f":"'6. UD2 Assumptions'!AK268","v":71.880072645464224},{"$f":"'6. UD2 Assumptions'!AM268","v":14.275250000000003},{"$f":"'6. UD2 Assumptions'!AO268","v":0.18939},{"$f":"UD2_Sce1LFG!M34","v":7.3896860473656112},{"$f":"UD2_Sce1LFG!Y34","v":71.575648411203346},{"$f":"UD2_Sce1LFG!AK34","v":3.074757856995479},{"$f":"UD2_Sce1LFG!AW34","v":1.3823382198792833E-2},{"$f":"UD2_Sce1LFG!BI34","v":0.39419972525583075},{"$f":"UD2_Sce1LFG!BU34","v":1.0167013875405509E-3},{"$f":"UD2_Sce1LFG!CG34","v":7.1744969085549226E-2},{"$f":"UD2_Sce1LFG!CS34","v":1.7478200372973969E-3},{"$f":"UD2_Sce1LFG!CW34","v":82.522624913529455},{"$f":"UD2_Sce1LFG!CY34","v":2063.0656228382363},{"$f":"UD2_Sce1LFG!DE34","v":32.080086435235749},{"$f":"UD2_Sce1LFG!DH34","v":50.442538478293706},{"$f":"UD2_Sce1LFG!DJ34","v":50.440790658256397},{"$f":"UD2_Sce1LFG!DM34","v":1261.0634619573427},{"$f":"UD2_Sce1LFG!DO34","v":1261.01976645641},{"$f":"'6. UD2 Assumptions'!D325","v":61.046261806665797},{"$f":"'6. UD2 Assumptions'!F325","v":203.48753935555266},{"$f":"'6. UD2 Assumptions'!H325","v":48.83700944533264},{"$f":"'6. UD2 Assumptions'!J325","v":10.999326451651497},{"$f":"'6. UD2 Assumptions'!L325","v":27.498316129128739},{"$f":"'6. UD2 Assumptions'!N325","v":1.6498989677477243},{"$f":"'6. UD2 Assumptions'!P325","v":181.98333042649574},{"$f":"'6. UD2 Assumptions'!R325","v":14.275250000000003},{"$f":"'6. UD2 Assumptions'!T325","v":0.18939},{"$f":"UD2_Sce2Comp!M34","v":5.993975135297978},{"$f":"UD2_Sce2Comp!Y34","v":61.567589423232342},{"$f":"UD2_Sce2Comp!AK34","v":2.7830331846079432},{"$f":"UD2_Sce2Comp!AW34","v":1.3823382198792833E-2},{"$f":"UD2_Sce2Comp!BI34","v":0.39419972525583075},{"$f":"UD2_Sce2Comp!BU34","v":1.0167013875405509E-3},{"$f":"UD2_Sce2Comp!CG34","v":7.1744969085549226E-2},{"$f":"UD2_Sce2Comp!CS34","v":1.7478200372973969E-3},{"$f":"UD2_Sce2Comp!CW34","v":70.82713034110327},{"$f":"UD2_Sce2Comp!CY34","v":1770.6782585275819},{"$f":"UD2_Sce2Comp!DE34","v":18.308},{"$f":"UD2_Sce2Comp!DH34","v":52.519130341103271},{"$f":"UD2_Sce2Comp!DJ34","v":52.517382521065976},{"$f":"UD2_Sce2Comp!DM34","v":1312.9782585275818},{"$f":"UD2_Sce2Comp!DO34","v":1312.9345630266494},{"$f":"'6. UD2 Assumptions'!Y325","v":82.494948387386216},{"$f":"'6. UD2 Assumptions'!AA325","v":274.98316129128739},{"$f":"'6. UD2 Assumptions'!AC325","v":50.156928619530824},{"$f":"'6. UD2 Assumptions'!AE325","v":10.999326451651497},{"$f":"'6. UD2 Assumptions'!AG325","v":20.898720258137843},{"$f":"'6. UD2 Assumptions'!AI325","v":1.6498989677477243},{"$f":"'6. UD2 Assumptions'!AK325","v":94.318698606833223},{"$f":"'6. UD2 Assumptions'!AM325","v":14.275250000000003},{"$f":"'6. UD2 Assumptions'!AO325","v":0.18939},{"$f":"UD2_Sce3Recycle!M34","v":7.3896860473656112},{"$f":"UD2_Sce3Recycle!Y34","v":71.575648411203346},{"$f":"UD2_Sce3Recycle!AK34","v":2.788719709187383},{"$f":"UD2_Sce3Recycle!AW34","v":1.3823382198792833E-2},{"$f":"UD2_Sce3Recycle!BI34","v":0.35752816784453623},{"$f":"UD2_Sce3Recycle!BU34","v":1.0167013875405509E-3},{"$f":"UD2_Sce3Recycle!CG34","v":7.1744969085549226E-2},{"$f":"UD2_Sce3Recycle!CS34","v":1.7478200372973969E-3},{"$f":"UD2_Sce3Recycle!CW34","v":82.19991520831006},{"$f":"UD2_Sce3Recycle!CY34","v":2054.9978802077517},{"$f":"UD2_Sce3Recycle!DE34","v":18.308},{"$f":"UD2_Sce3Recycle!DH34","v":63.89191520831006},{"$f":"UD2_Sce3Recycle!DJ34","v":63.890167388272765},{"$f":"UD2_Sce3Recycle!DM34","v":1597.2978802077514},{"$f":"UD2_Sce3Recycle!DO34","v":1597.2541847068192},{"$f":"'6. UD2 Assumptions'!D382","v":49.644948387386215},{"$f":"'6. UD2 Assumptions'!F382","v":165.48316129128739},{"$f":"'6. UD2 Assumptions'!H382","v":39.715958709908975},{"$f":"'6. UD2 Assumptions'!J382","v":6.6193264516514958},{"$f":"'6. UD2 Assumptions'!L382","v":16.54831612912874},{"$f":"'6. UD2 Assumptions'!N382","v":0.99289896774772435},{"$f":"'6. UD2 Assumptions'!P382","v":256.49707264546419},{"$f":"'6. UD2 Assumptions'!R382","v":14.275250000000003},{"$f":"'6. UD2 Assumptions'!T382","v":0.18939},{"$f":"UD2_Sce4WTE!M34","v":4.3542065541929968},{"$f":"UD2_Sce4WTE!Y34","v":46.353581149107541},{"$f":"UD2_Sce4WTE!AK34","v":2.2763311714754613},{"$f":"UD2_Sce4WTE!AW34","v":1.0864570372039003E-2},{"$f":"UD2_Sce4WTE!BI34","v":0.29183732967634118},{"$f":"UD2_Sce4WTE!BU34","v":7.7862308315605592E-4},{"$f":"UD2_Sce4WTE!CG34","v":7.1744969085549226E-2},{"$f":"UD2_Sce4WTE!CS34","v":1.7478200372973969E-3},{"$f":"UD2_Sce4WTE!CW34","v":53.36109218703038},{"$f":"UD2_Sce4WTE!CY34","v":1334.0273046757595},{"$f":"UD2_Sce4WTE!DE34","v":18.308},{"$f":"UD2_Sce4WTE!DH34","v":35.05309218703038},{"$f":"UD2_Sce4WTE!DJ34","v":35.051344366993085},{"$f":"UD2_Sce4WTE!DM34","v":876.32730467575948},{"$f":"UD2_Sce4WTE!DO34","v":876.28360917482712},null,1605.3219273373038,0,1261.01976645641,0,1312.9345630266494,0,1597.2541847068187,0,876.28360917482712,0,null,2028,1605.3219273373038,1261.01976645641,1312.9345630266494,1597.2541847068192,876.28360917482712]
[2029,{"$f":"'6. UD2 Assumptions'!D35","v":1.20522},{"$f":"'6. UD2 Assumptions'!F35","v":465.44668113226328},{"$f":"'6. UD2 Assumptions'!H35","v":560.96564903422632},{"$f":"'6. UD2 Assumptions'!N35","v":341.96564903422632},{"$f":"'6. UD2 Assumptions'!D94","v":0.15},{"$f":"'6. UD2 Assumptions'!F94","v":0.5},{"$f":"'6. UD2 Assumptions'!H94","v":0.12},{"$f":"'6. UD2 Assumptions'!J94","v":0.02},{"$f":"'6. UD2 Assumptions'!L94","v":0.05},{"$f":"'6. UD2 Assumptions'!N94","v":3.0000000000000001E-3},{"$f":"'6. UD2 Assumptions'!P94","v":0.157},{"$f":"'6. UD2 Assumptions'!R94","v":2.6604347388639184E-2},{"$f":"'6. UD2 Assumptions'!T94","v":3.3761425557172521E-4},{"$f":"'6. UD2 Assumptions'!D269","v":84.144847355133948},{"$f":"'6. UD2 Assumptions'!F269","v":280.48282451711316},{"$f":"'6. UD2 Assumptions'!H269","v":67.315877884107152},{"$f":"'6. UD2 Assumptions'!J269","v":11.219312980684526},{"$f":"'6. UD2 Assumptions'!L269","v":28.048282451711316},{"$f":"'6. UD2 Assumptions'!N269","v":1.6828969471026789},{"$f":"'6. UD2 Assumptions'!P269","v":88.071606898373531},{"$f":"'6. UD2 Assumptions'!R269","v":14.924125000000004},{"$f":"'6. UD2 Assumptions'!T269","v":0.18939},{"$f":"UD2_BAUCH4!M35","v":7.5371631161903885},{"$f":"UD2_BAUCH4!Y35","v":73.024781917898721},{"$f":"UD2_BAUCH4!AK35","v":3.1568979771212526},{"$f":"UD2_BAUCH4!AW35","v":1.4293725859032016E-2},{"$f":"UD2_BAUCH4!BI35","v":0.40473050988734022},{"$f":"UD2_BAUCH4!BU35","v":1.04758279793201E-3},{"$f":"UD2_BAUCH4!CG35","v":7.5953045761821936E-2},{"$f":"UD2_BAUCH4!CS35","v":1.6966366740960746E-3},{"$f":"UD2_BAUCH4!CW35","v":84.216564512190587},{"$f":"UD2_BAUCH4!CY35","v":2105.4141128047645},{"$f":"UD2_BAUCH4!CW35","v":84.216564512190587},{"$f":"UD2_BAUCH4!DH35","v":65.908564512190594},{"$f":"UD2_BAUCH4!DJ35","v":65.906867875516497},{"$f":"UD2_BAUCH4!DM35","v":1647.7141128047649},{"$f":"UD2_BAUCH4!DO35","v":1647.6716968879125},{"$f":"'6. UD2 Assumptions'!Y269","v":84.144847355133948},{"$f":"'6. UD2 Assumptions'!AA269","v":280.48282451711316},{"$f":"'6. UD2 Assumptions'!AC269","v":67.315877884107152},{"$f":"'6. UD2 Assumptions'!AE269","v":11.219312980684526},{"$f":"'6. UD2 Assumptions'!AG269","v":28.048282451711316},{"$f":"'6. UD2 Assumptions'!AI269","v":1.6828969471026789},{"$f":"'6. UD2 Assumptions'!AK269","v":72.958091898373482},{"$f":"'6. UD2 Assumptions'!AM269","v":14.924125000000004},{"$f":"'6. UD2 Assumptions'!AO269","v":0.18939},{"$f":"UD2_Sce1LFG!M35","v":7.5371631161903885},{"$f":"UD2_Sce1LFG!Y35","v":73.024781917898721},{"$f":"UD2_Sce1LFG!AK35","v":3.1568979771212526},{"$f":"UD2_Sce1LFG!AW35","v":1.4293725859032016E-2},{"$f":"UD2_Sce1LFG!BI35","v":0.40473050988734022},{"$f":"UD2_Sce1LFG!BU35","v":1.04758279793201E-3},{"$f":"UD2_Sce1LFG!CG35","v":7.5953045761821936E-2},{"$f":"UD2_Sce1LFG!CS35","v":1.6966366740960746E-3},{"$f":"UD2_Sce1LFG!CW35","v":84.216564512190587},{"$f":"UD2_Sce1LFG!CY35","v":2105.4141128047645},{"$f":"UD2_Sce1LFG!DE35","v":33.227760304838732},{"$f":"UD2_Sce1LFG!DH35","v":50.988804207351855},{"$f":"UD2_Sce1LFG!DJ35","v":50.987107570677757},{"$f":"UD2_Sce1LFG!DM35","v":1274.7201051837965},{"$f":"UD2_Sce1LFG!DO35","v":1274.6776892669438},{"$f":"'6. UD2 Assumptions'!D326","v":60.584290095696439},{"$f":"'6. UD2 Assumptions'!F326","v":201.94763365232146},{"$f":"'6. UD2 Assumptions'!H326","v":48.467432076557145},{"$f":"'6. UD2 Assumptions'!J326","v":11.219312980684526},{"$f":"'6. UD2 Assumptions'!L326","v":28.048282451711316},{"$f":"'6. UD2 Assumptions'!N326","v":1.6828969471026789},{"$f":"'6. UD2 Assumptions'!P326","v":193.90228583015272},{"$f":"'6. UD2 Assumptions'!R326","v":14.924125000000004},{"$f":"'6. UD2 Assumptions'!T326","v":0.18939},{"$f":"UD2_Sce2Comp!M35","v":5.9298259229306165},{"$f":"UD2_Sce2Comp!Y35","v":61.295214003970031},{"$f":"UD2_Sce2Comp!AK35","v":2.8094923795496602},{"$f":"UD2_Sce2Comp!AW35","v":1.4293725859032016E-2},{"$f":"UD2_Sce2Comp!BI35","v":0.40473050988734022},{"$f":"UD2_Sce2Comp!BU35","v":1.04758279793201E-3},{"$f":"UD2_Sce2Comp!CG35","v":7.5953045761821936E-2},{"$f":"UD2_Sce2Comp!CS35","v":1.6966366740960746E-3},{"$f":"UD2_Sce2Comp!CW35","v":70.532253807430536},{"$f":"UD2_Sce2Comp!CY35","v":1763.3063451857633},{"$f":"UD2_Sce2Comp!DE35","v":18.308},{"$f":"UD2_Sce2Comp!DH35","v":52.224253807430536},{"$f":"UD2_Sce2Comp!DJ35","v":52.222557170756438},{"$f":"UD2_Sce2Comp!DM35","v":1305.6063451857633},{"$f":"UD2_Sce2Comp!DO35","v":1305.5639292689109},{"$f":"'6. UD2 Assumptions'!Y326","v":84.144847355133948},{"$f":"'6. UD2 Assumptions'!AA326","v":280.48282451711316},{"$f":"'6. UD2 Assumptions'!AC326","v":49.813749634239294},{"$f":"'6. UD2 Assumptions'!AE326","v":11.219312980684526},{"$f":"'6. UD2 Assumptions'!AG326","v":20.755729014266372},{"$f":"'6. UD2 Assumptions'!AI326","v":1.6828969471026789},{"$f":"'6. UD2 Assumptions'!AK326","v":97.752773585686327},{"$f":"'6. UD2 Assumptions'!AM326","v":14.924125000000004},{"$f":"'6. UD2 Assumptions'!AO326","v":0.18939},{"$f":"UD2_Sce3Recycle!M35","v":7.5371631161903885},{"$f":"UD2_Sce3Recycle!Y35","v":73.024781917898721},{"$f":"UD2_Sce3Recycle!AK35","v":2.8205947149953019},{"$f":"UD2_Sce3Recycle!AW35","v":1.4293725859032016E-2},{"$f":"UD2_Sce3Recycle!BI35","v":0.36161470705067972},{"$f":"UD2_Sce3Recycle!BU35","v":1.04758279793201E-3},{"$f":"UD2_Sce3Recycle!CG35","v":7.5953045761821936E-2},{"$f":"UD2_Sce3Recycle!CS35","v":1.6966366740960746E-3},{"$f":"UD2_Sce3Recycle!CW35","v":83.837145447227968},{"$f":"UD2_Sce3Recycle!CY35","v":2095.9286361806994},{"$f":"UD2_Sce3Recycle!DE35","v":18.308},{"$f":"UD2_Sce3Recycle!DH35","v":65.529145447227961},{"$f":"UD2_Sce3Recycle!DJ35","v":65.527448810553864},{"$f":"UD2_Sce3Recycle!DM35","v":1638.2286361806991},{"$f":"UD2_Sce3Recycle!DO35","v":1638.1862202638465},{"$f":"'6. UD2 Assumptions'!D383","v":51.294847355133946},{"$f":"'6. UD2 Assumptions'!F383","v":170.98282451711316},{"$f":"'6. UD2 Assumptions'!H383","v":41.035877884107158},{"$f":"'6. UD2 Assumptions'!J383","v":6.8393129806845261},{"$f":"'6. UD2 Assumptions'!L383","v":17.098282451711317},{"$f":"'6. UD2 Assumptions'!N383","v":1.0258969471026789},{"$f":"'6. UD2 Assumptions'!P383","v":257.57509189837344},{"$f":"'6. UD2 Assumptions'!R383","v":14.924125000000004},{"$f":"'6. UD2 Assumptions'!T383","v":0.18939},{"$f":"UD2_Sce4WTE!M35","v":4.4735716462524051},{"$f":"UD2_Sce4WTE!Y35","v":46.712912607728391},{"$f":"UD2_Sce4WTE!AK35","v":2.2969649930577392},{"$f":"UD2_Sce4WTE!AW35","v":1.1060060441451927E-2},{"$f":"UD2_Sce4WTE!BI35","v":0.29448269141765893},{"$f":"UD2_Sce4WTE!BU35","v":7.8907344136321025E-4},{"$f":"UD2_Sce4WTE!CG35","v":7.5953045761821936E-2},{"$f":"UD2_Sce4WTE!CS35","v":1.6966366740960746E-3},{"$f":"UD2_Sce4WTE!CW35","v":53.867430754774922},{"$f":"UD2_Sce4WTE!CY35","v":1346.6857688693731},{"$f":"UD2_Sce4WTE!DE35","v":18.308},{"$f":"UD2_Sce4WTE!DH35","v":35.559430754774922},{"$f":"UD2_Sce4WTE!DJ35","v":35.557734118100832},{"$f":"UD2_Sce4WTE!DM35","v":888.98576886937303},{"$f":"UD2_Sce4WTE!DO35","v":888.94335295252085},null,1647.6716968879118,0,1274.6776892669436,0,1305.5639292689109,0,1638.1862202638465,0,888.94335295252085,0,null,2029,1647.6716968879125,1274.6776892669438,1305.5639292689109,1638.1862202638465,888.94335295252085]
[2030,{"$f":"'6. UD2 Assumptions'!D36","v":1.2024771999999999},{"$f":"'6. UD2 Assumptions'!F36","v":475.83851237670945},{"$f":"'6. UD2 Assumptions'!H36","v":572.18496201491087},{"$f":"'6. UD2 Assumptions'!N36","v":353.18496201491087},{"$f":"'6. UD2 Assumptions'!D95","v":0.15},{"$f":"'6. UD2 Assumptions'!F95","v":0.5},{"$f":"'6. UD2 Assumptions'!H95","v":0.12000000000000001},{"$f":"'6. UD2 Assumptions'!J95","v":0.02},{"$f":"'6. UD2 Assumptions'!L95","v":0.05},{"$f":"'6. UD2 Assumptions'!N95","v":3.0000000000000001E-3},{"$f":"'6. UD2 Assumptions'!P95","v":0.157},{"$f":"'6. UD2 Assumptions'!R95","v":2.7216723671242126E-2},{"$f":"'6. UD2 Assumptions'!T95","v":3.3099436820757373E-4},{"$f":"'6. UD2 Assumptions'!D270","v":85.827744302236624},{"$f":"'6. UD2 Assumptions'!F270","v":286.09248100745543},{"$f":"'6. UD2 Assumptions'!H270","v":68.662195441789308},{"$f":"'6. UD2 Assumptions'!J270","v":11.443699240298217},{"$f":"'6. UD2 Assumptions'!L270","v":28.609248100745546},{"$f":"'6. UD2 Assumptions'!N270","v":1.7165548860447326},{"$f":"'6. UD2 Assumptions'!P270","v":89.833039036341006},{"$f":"'6. UD2 Assumptions'!R270","v":15.573000000000002},{"$f":"'6. UD2 Assumptions'!T270","v":0.18939},{"$f":"UD2_BAUCH4!M36","v":7.6876941202488407},{"$f":"UD2_BAUCH4!Y36","v":74.500143384614432},{"$f":"UD2_BAUCH4!AK36","v":3.2392851725638847},{"$f":"UD2_BAUCH4!AW36","v":1.4766808107598967E-2},{"$f":"UD2_BAUCH4!BI36","v":0.41529297084152383},{"$f":"UD2_BAUCH4!BU36","v":1.0785674346099029E-3},{"$f":"UD2_BAUCH4!CG36","v":8.0324412293421105E-2},{"$f":"UD2_BAUCH4!CS36","v":1.653455071368045E-3},{"$f":"UD2_BAUCH4!CW36","v":85.940238891175682},{"$f":"UD2_BAUCH4!CY36","v":2148.5059722793922},{"$f":"UD2_BAUCH4!CW36","v":85.940238891175682},{"$f":"UD2_BAUCH4!DH36","v":67.632238891175689},{"$f":"UD2_BAUCH4!DJ36","v":67.630585436104298},{"$f":"UD2_BAUCH4!DM36","v":1690.8059722793923},{"$f":"UD2_BAUCH4!DO36","v":1690.7646359026076},{"$f":"'6. UD2 Assumptions'!Y270","v":85.827744302236624},{"$f":"'6. UD2 Assumptions'!AA270","v":286.09248100745543},{"$f":"'6. UD2 Assumptions'!AC270","v":68.662195441789308},{"$f":"'6. UD2 Assumptions'!AE270","v":11.443699240298217},{"$f":"'6. UD2 Assumptions'!AG270","v":28.609248100745546},{"$f":"'6. UD2 Assumptions'!AI270","v":1.7165548860447326},{"$f":"'6. UD2 Assumptions'!AK270","v":74.070649036341024},{"$f":"'6. UD2 Assumptions'!AM270","v":15.573},{"$f":"'6. UD2 Assumptions'!AO270","v":0.18939},{"$f":"UD2_Sce1LFG!M36","v":7.6876941202488407},{"$f":"UD2_Sce1LFG!Y36","v":74.500143384614432},{"$f":"UD2_Sce1LFG!AK36","v":3.2392851725638847},{"$f":"UD2_Sce1LFG!AW36","v":1.4766808107598967E-2},{"$f":"UD2_Sce1LFG!BI36","v":0.41529297084152383},{"$f":"UD2_Sce1LFG!BU36","v":1.0785674346099029E-3},{"$f":"UD2_Sce1LFG!CG36","v":8.0324412293421105E-2},{"$f":"UD2_Sce1LFG!CS36","v":1.653455071368045E-3},{"$f":"UD2_Sce1LFG!CW36","v":85.940238891175682},{"$f":"UD2_Sce1LFG!CY36","v":2148.5059722793922},{"$f":"UD2_Sce1LFG!DE36","v":34.375434174441715},{"$f":"UD2_Sce1LFG!DH36","v":51.564804716733967},{"$f":"UD2_Sce1LFG!DJ36","v":51.56315126166259},{"$f":"UD2_Sce1LFG!DM36","v":1289.1201179183493},{"$f":"UD2_Sce1LFG!DO36","v":1289.0787815415647},{"$f":"'6. UD2 Assumptions'!D327","v":60.079421011565636},{"$f":"'6. UD2 Assumptions'!F327","v":200.26473670521878},{"$f":"'6. UD2 Assumptions'!H327","v":48.063536809252511},{"$f":"'6. UD2 Assumptions'!J327","v":11.443699240298217},{"$f":"'6. UD2 Assumptions'!L327","v":28.609248100745546},{"$f":"'6. UD2 Assumptions'!N327","v":1.7165548860447326},{"$f":"'6. UD2 Assumptions'!P327","v":206.24537526178545},{"$f":"'6. UD2 Assumptions'!R327","v":15.573000000000002},{"$f":"'6. UD2 Assumptions'!T327","v":0.18939},{"$f":"UD2_Sce2Comp!M36","v":5.8723566527648829},{"$f":"UD2_Sce2Comp!Y36","v":60.994642462314296},{"$f":"UD2_Sce2Comp!AK36","v":2.8325386979731162},{"$f":"UD2_Sce2Comp!AW36","v":1.4766808107598967E-2},{"$f":"UD2_Sce2Comp!BI36","v":0.41529297084152383},{"$f":"UD2_Sce2Comp!BU36","v":1.0785674346099029E-3},{"$f":"UD2_Sce2Comp!CG36","v":8.0324412293421105E-2},{"$f":"UD2_Sce2Comp!CS36","v":1.653455071368045E-3},{"$f":"UD2_Sce2Comp!CW36","v":70.21265402680082},{"$f":"UD2_Sce2Comp!CY36","v":1755.3163506700205},{"$f":"UD2_Sce2Comp!DE36","v":18.308},{"$f":"UD2_Sce2Comp!DH36","v":51.90465402680082},{"$f":"UD2_Sce2Comp!DJ36","v":51.903000571729443},{"$f":"UD2_Sce2Comp!DM36","v":1297.6163506700204},{"$f":"UD2_Sce2Comp!DO36","v":1297.5750142932361},{"$f":"'6. UD2 Assumptions'!Y327","v":85.827744302236624},{"$f":"'6. UD2 Assumptions'!AA327","v":286.09248100745543},{"$f":"'6. UD2 Assumptions'!AC327","v":49.436780718088301},{"$f":"'6. UD2 Assumptions'!AE327","v":11.443699240298217},{"$f":"'6. UD2 Assumptions'!AG327","v":20.598658632536793},{"$f":"'6. UD2 Assumptions'!AI327","v":1.7165548860447326},{"$f":"'6. UD2 Assumptions'!AK327","v":101.30665322825081},{"$f":"'6. UD2 Assumptions'!AM327","v":15.573000000000002},{"$f":"'6. UD2 Assumptions'!AO327","v":0.18939},{"$f":"UD2_Sce3Recycle!M36","v":7.6876941202488407},{"$f":"UD2_Sce3Recycle!Y36","v":74.500143384614432},{"$f":"UD2_Sce3Recycle!AK36","v":2.8488067071016041},{"$f":"UD2_Sce3Recycle!AW36","v":1.4766808107598967E-2},{"$f":"UD2_Sce3Recycle!BI36","v":0.36523162911559021},{"$f":"UD2_Sce3Recycle!BU36","v":1.0785674346099029E-3},{"$f":"UD2_Sce3Recycle!CG36","v":8.0324412293421105E-2},{"$f":"UD2_Sce3Recycle!CS36","v":1.653455071368045E-3},{"$f":"UD2_Sce3Recycle!CW36","v":85.499699083987466},{"$f":"UD2_Sce3Recycle!CY36","v":2137.4924770996868},{"$f":"UD2_Sce3Recycle!DE36","v":18.308},{"$f":"UD2_Sce3Recycle!DH36","v":67.191699083987459},{"$f":"UD2_Sce3Recycle!DJ36","v":67.190045628916096},{"$f":"UD2_Sce3Recycle!DM36","v":1679.7924770996865},{"$f":"UD2_Sce3Recycle!DO36","v":1679.7511407229024},{"$f":"'6. UD2 Assumptions'!D384","v":52.97774430223663},{"$f":"'6. UD2 Assumptions'!F384","v":176.59248100745543},{"$f":"'6. UD2 Assumptions'!H384","v":42.3821954417893},{"$f":"'6. UD2 Assumptions'!J384","v":7.0636992402982175},{"$f":"'6. UD2 Assumptions'!L384","v":17.659248100745543},{"$f":"'6. UD2 Assumptions'!N384","v":1.0595548860447326},{"$f":"'6. UD2 Assumptions'!P384","v":258.68764903634104},{"$f":"'6. UD2 Assumptions'!R384","v":15.573000000000002},{"$f":"'6. UD2 Assumptions'!T384","v":0.18939},{"$f":"UD2_Sce4WTE!M36","v":4.6052586287513426},{"$f":"UD2_Sce4WTE!Y36","v":47.268846429428933},{"$f":"UD2_Sce4WTE!AK36","v":2.3220040958531256},{"$f":"UD2_Sce4WTE!AW36","v":1.1267742574039199E-2},{"$f":"UD2_Sce4WTE!BI36","v":0.29769283280168279},{"$f":"UD2_Sce4WTE!BU36","v":8.0062346002988255E-4},{"$f":"UD2_Sce4WTE!CG36","v":8.0324412293421105E-2},{"$f":"UD2_Sce4WTE!CS36","v":1.653455071368045E-3},{"$f":"UD2_Sce4WTE!CW36","v":54.587848220233944},{"$f":"UD2_Sce4WTE!CY36","v":1364.6962055058486},{"$f":"UD2_Sce4WTE!DE36","v":18.308},{"$f":"UD2_Sce4WTE!DH36","v":36.279848220233944},{"$f":"UD2_Sce4WTE!DJ36","v":36.278194765162574},{"$f":"UD2_Sce4WTE!DM36","v":906.99620550584859},{"$f":"UD2_Sce4WTE!DO36","v":906.95486912906438},null,1690.7646359026066,0,1289.078781541564,0,1297.5750142932361,0,1679.7511407229017,0,906.95486912906438,0,null,2030,1690.7646359026076,1289.0787815415647,1297.5750142932361,1679.7511407229024,906.95486912906438]
[2031,{"$f":"'6. UD2 Assumptions'!D37","v":1.1997343999999999},{"$f":"'6. UD2 Assumptions'!F37","v":486.46488860801952},{"$f":"'6. UD2 Assumptions'!H37","v":583.62866125520907},{"$f":"'6. UD2 Assumptions'!N37","v":364.62866125520907},{"$f":"'6. UD2 Assumptions'!D96","v":0.15},{"$f":"'6. UD2 Assumptions'!F96","v":0.5},{"$f":"'6. UD2 Assumptions'!H96","v":0.12},{"$f":"'6. UD2 Assumptions'!J96","v":0.02},{"$f":"'6. UD2 Assumptions'!L96","v":0.05},{"$f":"'6. UD2 Assumptions'!N96","v":3.0000000000000001E-3},{"$f":"'6. UD2 Assumptions'!P96","v":0.157},{"$f":"'6. UD2 Assumptions'!R96","v":2.6683062422786397E-2},{"$f":"'6. UD2 Assumptions'!T96","v":3.2450428255644486E-4},{"$f":"'6. UD2 Assumptions'!D271","v":87.544299188281357},{"$f":"'6. UD2 Assumptions'!F271","v":291.81433062760453},{"$f":"'6. UD2 Assumptions'!H271","v":70.035439350625083},{"$f":"'6. UD2 Assumptions'!J271","v":11.672573225104182},{"$f":"'6. UD2 Assumptions'!L271","v":29.181433062760455},{"$f":"'6. UD2 Assumptions'!N271","v":1.7508859837656272},{"$f":"'6. UD2 Assumptions'!P271","v":91.629699817067831},{"$f":"'6. UD2 Assumptions'!R271","v":15.573},{"$f":"'6. UD2 Assumptions'!T271","v":0.18939},{"$f":"UD2_BAUCH4!M37","v":7.8413057216836153},{"$f":"UD2_BAUCH4!Y37","v":76.00268802866168},{"$f":"UD2_BAUCH4!AK37","v":3.322018744606428},{"$f":"UD2_BAUCH4!AW37","v":1.5242913069142858E-2},{"$f":"UD2_BAUCH4!BI37","v":0.42589983905210627},{"$f":"UD2_BAUCH4!BU37","v":1.1096824497777024E-3},{"$f":"UD2_BAUCH4!CG37","v":8.4854242735795629E-2},{"$f":"UD2_BAUCH4!CS37","v":1.6170242724221637E-3},{"$f":"UD2_BAUCH4!CW37","v":87.694736196530968},{"$f":"UD2_BAUCH4!CY37","v":2192.3684049132744},{"$f":"UD2_BAUCH4!CW37","v":87.694736196530968},{"$f":"UD2_BAUCH4!DH37","v":69.386736196530961},{"$f":"UD2_BAUCH4!DJ37","v":69.385119172258555},{"$f":"UD2_BAUCH4!DM37","v":1734.6684049132741},{"$f":"UD2_BAUCH4!DO37","v":1734.6279793064639},{"$f":"'6. UD2 Assumptions'!Y271","v":87.544299188281357},{"$f":"'6. UD2 Assumptions'!AA271","v":291.81433062760453},{"$f":"'6. UD2 Assumptions'!AC271","v":70.035439350625083},{"$f":"'6. UD2 Assumptions'!AE271","v":11.672573225104182},{"$f":"'6. UD2 Assumptions'!AG271","v":29.181433062760455},{"$f":"'6. UD2 Assumptions'!AI271","v":1.7508859837656272},{"$f":"'6. UD2 Assumptions'!AK271","v":75.867309817067849},{"$f":"'6. UD2 Assumptions'!AM271","v":15.573},{"$f":"'6. UD2 Assumptions'!AO271","v":0.18939},{"$f":"UD2_Sce1LFG!M37","v":7.8413057216836153},{"$f":"UD2_Sce1LFG!Y37","v":76.00268802866168},{"$f":"UD2_Sce1LFG!AK37","v":3.322018744606428},{"$f":"UD2_Sce1LFG!AW37","v":1.5242913069142858E-2},{"$f":"UD2_Sce1LFG!BI37","v":0.42589983905210627},{"$f":"UD2_Sce1LFG!BU37","v":1.1096824497777024E-3},{"$f":"UD2_Sce1LFG!CG37","v":8.4854242735795629E-2},{"$f":"UD2_Sce1LFG!CS37","v":1.6170242724221637E-3},{"$f":"UD2_Sce1LFG!CW37","v":87.694736196530968},{"$f":"UD2_Sce1LFG!CY37","v":2192.3684049132744},{"$f":"UD2_Sce1LFG!DE37","v":35.663915746874991},{"$f":"UD2_Sce1LFG!DH37","v":52.030820449655977},{"$f":"UD2_Sce1LFG!DJ37","v":52.029203425383557},{"$f":"UD2_Sce1LFG!DM37","v":1300.7705112413994},{"$f":"UD2_Sce1LFG!DO37","v":1300.7300856345889},{"$f":"'6. UD2 Assumptions'!D328","v":60.405566439914132},{"$f":"'6. UD2 Assumptions'!F328","v":201.35188813304711},{"$f":"'6. UD2 Assumptions'!H328","v":48.324453151931301},{"$f":"'6. UD2 Assumptions'!J328","v":11.672573225104182},{"$f":"'6. UD2 Assumptions'!L328","v":29.181433062760455},{"$f":"'6. UD2 Assumptions'!N328","v":1.7508859837656272},{"$f":"'6. UD2 Assumptions'!P328","v":215.17947125868625},{"$f":"'6. UD2 Assumptions'!R328","v":15.573},{"$f":"'6. UD2 Assumptions'!T328","v":0.18939},{"$f":"UD2_Sce2Comp!M37","v":5.8180215533823976},{"$f":"UD2_Sce2Comp!Y37","v":60.663710602904054},{"$f":"UD2_Sce2Comp!AK37","v":2.8522520647909966},{"$f":"UD2_Sce2Comp!AW37","v":1.5242913069142858E-2},{"$f":"UD2_Sce2Comp!BI37","v":0.42589983905210627},{"$f":"UD2_Sce2Comp!BU37","v":1.1096824497777024E-3},{"$f":"UD2_Sce2Comp!CG37","v":8.4854242735795629E-2},{"$f":"UD2_Sce2Comp!CS37","v":1.6170242724221637E-3},{"$f":"UD2_Sce2Comp!CW37","v":69.862707922656696},{"$f":"UD2_Sce2Comp!CY37","v":1746.5676980664175},{"$f":"UD2_Sce2Comp!DE37","v":18.308},{"$f":"UD2_Sce2Comp!DH37","v":51.554707922656696},{"$f":"UD2_Sce2Comp!DJ37","v":51.553090898384262},{"$f":"UD2_Sce2Comp!DM37","v":1288.8676980664175},{"$f":"UD2_Sce2Comp!DO37","v":1288.8272724596065},{"$f":"'6. UD2 Assumptions'!Y328","v":87.544299188281357},{"$f":"'6. UD2 Assumptions'!AA328","v":291.81433062760453},{"$f":"'6. UD2 Assumptions'!AC328","v":49.725161938943806},{"$f":"'6. UD2 Assumptions'!AE328","v":11.672573225104182},{"$f":"'6. UD2 Assumptions'!AG328","v":20.718817474559923},{"$f":"'6. UD2 Assumptions'!AI328","v":1.7508859837656272},{"$f":"'6. UD2 Assumptions'!AK328","v":104.64020281694968},{"$f":"'6. UD2 Assumptions'!AM328","v":15.573},{"$f":"'6. UD2 Assumptions'!AO328","v":0.18939},{"$f":"UD2_Sce3Recycle!M37","v":7.8413057216836153},{"$f":"UD2_Sce3Recycle!Y37","v":76.00268802866168},{"$f":"UD2_Sce3Recycle!AK37","v":2.8734548413404699},{"$f":"UD2_Sce3Recycle!AW37","v":1.5242913069142858E-2},{"$f":"UD2_Sce3Recycle!BI37","v":0.36839164632570121},{"$f":"UD2_Sce3Recycle!BU37","v":1.1096824497777024E-3},{"$f":"UD2_Sce3Recycle!CG37","v":8.4854242735795629E-2},{"$f":"UD2_Sce3Recycle!CS37","v":1.6170242724221637E-3},{"$f":"UD2_Sce3Recycle!CW37","v":87.188664100538602},{"$f":"UD2_Sce3Recycle!CY37","v":2179.7166025134652},{"$f":"UD2_Sce3Recycle!DE37","v":18.308},{"$f":"UD2_Sce3Recycle!DH37","v":68.88066410053861},{"$f":"UD2_Sce3Recycle!DJ37","v":68.879047076266176},{"$f":"UD2_Sce3Recycle!DM37","v":1722.0166025134652},{"$f":"UD2_Sce3Recycle!DO37","v":1721.9761769066545},{"$f":"'6. UD2 Assumptions'!D385","v":54.694299188281356},{"$f":"'6. UD2 Assumptions'!F385","v":182.31433062760453},{"$f":"'6. UD2 Assumptions'!H385","v":43.755439350625089},{"$f":"'6. UD2 Assumptions'!J385","v":7.2925732251041815},{"$f":"'6. UD2 Assumptions'!L385","v":18.231433062760455},{"$f":"'6. UD2 Assumptions'!N385","v":1.0938859837656272},{"$f":"'6. UD2 Assumptions'!P385","v":260.48430981706781},{"$f":"'6. UD2 Assumptions'!R385","v":15.573},{"$f":"'6. UD2 Assumptions'!T385","v":0.18939},{"$f":"UD2_Sce4WTE!M37","v":4.7462387047868448},{"$f":"UD2_Sce4WTE!Y37","v":47.995702317970839},{"$f":"UD2_Sce4WTE!AK37","v":2.3512666607279824},{"$f":"UD2_Sce4WTE!AW37","v":1.1487575746117726E-2},{"$f":"UD2_Sce4WTE!BI37","v":0.30144444368307466},{"$f":"UD2_Sce4WTE!BU37","v":8.132516946914776E-4},{"$f":"UD2_Sce4WTE!CG37","v":8.4854242735795629E-2},{"$f":"UD2_Sce4WTE!CS37","v":1.6170242724221637E-3},{"$f":"UD2_Sce4WTE!CW37","v":55.493424221617772},{"$f":"UD2_Sce4WTE!CY37","v":1387.3356055404442},{"$f":"UD2_Sce4WTE!DE37","v":18.308},{"$f":"UD2_Sce4WTE!DH37","v":37.185424221617772},{"$f":"UD2_Sce4WTE!DJ37","v":37.183807197345345},{"$f":"UD2_Sce4WTE!DM37","v":929.63560554044432},{"$f":"UD2_Sce4WTE!DO37","v":929.59517993363363},null,1734.6279793064632,0,1300.7300856345885,0,1288.8272724596065,0,1721.9761769066545,0,929.59517993363363,0,null,2031,1734.6279793064639,1300.7300856345889,1288.8272724596065,1721.9761769066545,929.59517993363363]
[2032,{"$f":"'6. UD2 Assumptions'!D38","v":1.1969915999999998},{"$f":"'6. UD2 Assumptions'!F38","v":497.33117131341049},{"$f":"'6. UD2 Assumptions'!H38","v":595.30123448031327},{"$f":"'6. UD2 Assumptions'!N38","v":376.30123448031327},{"$f":"'6. UD2 Assumptions'!D97","v":0.15},{"$f":"'6. UD2 Assumptions'!F97","v":0.5},{"$f":"'6. UD2 Assumptions'!H97","v":0.12},{"$f":"'6. UD2 Assumptions'!J97","v":0.02},{"$f":"'6. UD2 Assumptions'!L97","v":0.05},{"$f":"'6. UD2 Assumptions'!N97","v":3.0000000000000001E-3},{"$f":"'6. UD2 Assumptions'!P97","v":0.157},{"$f":"'6. UD2 Assumptions'!R97","v":2.6159865120378819E-2},{"$f":"'6. UD2 Assumptions'!T97","v":3.1814145348671061E-4},{"$f":"'6. UD2 Assumptions'!D272","v":89.295185172046985},{"$f":"'6. UD2 Assumptions'!F272","v":297.65061724015663},{"$f":"'6. UD2 Assumptions'!H272","v":71.436148137637588},{"$f":"'6. UD2 Assumptions'!J272","v":11.906024689606266},{"$f":"'6. UD2 Assumptions'!L272","v":29.765061724015666},{"$f":"'6. UD2 Assumptions'!N272","v":1.7859037034409397},{"$f":"'6. UD2 Assumptions'!P272","v":93.46229381340919},{"$f":"'6. UD2 Assumptions'!R272","v":15.573},{"$f":"'6. UD2 Assumptions'!T272","v":0.18939},{"$f":"UD2_BAUCH4!M38","v":7.9980364623307914},{"$f":"UD2_BAUCH4!Y38","v":77.533322844683227},{"$f":"UD2_BAUCH4!AK38","v":3.4051936012535364},{"$f":"UD2_BAUCH4!AW38","v":1.572232266230892E-2},{"$f":"UD2_BAUCH4!BI38","v":0.43656328221199187},{"$f":"UD2_BAUCH4!BU38","v":1.1409543151424694E-3},{"$f":"UD2_BAUCH4!CG38","v":8.9250196456330033E-2},{"$f":"UD2_BAUCH4!CS38","v":1.5862888891110271E-3},{"$f":"UD2_BAUCH4!CW38","v":89.480815952802431},{"$f":"UD2_BAUCH4!CY38","v":2237.0203988200606},{"$f":"UD2_BAUCH4!CW38","v":89.480815952802431},{"$f":"UD2_BAUCH4!DH38","v":71.172815952802438},{"$f":"UD2_BAUCH4!DJ38","v":71.171229663913323},{"$f":"UD2_BAUCH4!DM38","v":1779.320398820061},{"$f":"UD2_BAUCH4!DO38","v":1779.2807415978332},{"$f":"'6. UD2 Assumptions'!Y272","v":89.295185172046985},{"$f":"'6. UD2 Assumptions'!AA272","v":297.65061724015663},{"$f":"'6. UD2 Assumptions'!AC272","v":71.436148137637588},{"$f":"'6. UD2 Assumptions'!AE272","v":11.906024689606266},{"$f":"'6. UD2 Assumptions'!AG272","v":29.765061724015666},{"$f":"'6. UD2 Assumptions'!AI272","v":1.7859037034409397},{"$f":"'6. UD2 Assumptions'!AK272","v":77.699903813409151},{"$f":"'6. UD2 Assumptions'!AM272","v":15.573},{"$f":"'6. UD2 Assumptions'!AO272","v":0.18939},{"$f":"UD2_Sce1LFG!M38","v":7.9980364623307914},{"$f":"UD2_Sce1LFG!Y38","v":77.533322844683227},{"$f":"UD2_Sce1LFG!AK38","v":3.4051936012535364},{"$f":"UD2_Sce1LFG!AW38","v":1.572232266230892E-2},{"$f":"UD2_Sce1LFG!BI38","v":0.43656328221199187},{"$f":"UD2_Sce1LFG!BU38","v":1.1409543151424694E-3},{"$f":"UD2_Sce1LFG!CG38","v":8.9250196456330033E-2},{"$f":"UD2_Sce1LFG!CS38","v":1.5862888891110271E-3},{"$f":"UD2_Sce1LFG!CW38","v":89.480815952802431},{"$f":"UD2_Sce1LFG!CY38","v":2237.0203988200606},{"$f":"UD2_Sce1LFG!DE38","v":36.952397319308268},{"$f":"UD2_Sce1LFG!DH38","v":52.528418633494162},{"$f":"UD2_Sce1LFG!DJ38","v":52.526832344605062},{"$f":"UD2_Sce1LFG!DM38","v":1313.2104658373541},{"$f":"UD2_Sce1LFG!DO38","v":1313.1708086151266},{"$f":"'6. UD2 Assumptions'!D329","v":60.720725916991938},{"$f":"'6. UD2 Assumptions'!F329","v":202.40241972330648},{"$f":"'6. UD2 Assumptions'!H329","v":48.576580733593552},{"$f":"'6. UD2 Assumptions'!J329","v":11.906024689606266},{"$f":"'6. UD2 Assumptions'!L329","v":29.765061724015666},{"$f":"'6. UD2 Assumptions'!N329","v":1.7859037034409397},{"$f":"'6. UD2 Assumptions'!P329","v":224.38212798935837},{"$f":"'6. UD2 Assumptions'!R329","v":15.573},{"$f":"'6. UD2 Assumptions'!T329","v":0.18939},{"$f":"UD2_Sce2Comp!M38","v":5.7918143899943226},{"$f":"UD2_Sce2Comp!Y38","v":60.434483281678787},{"$f":"UD2_Sce2Comp!AK38","v":2.8717792574029475},{"$f":"UD2_Sce2Comp!AW38","v":1.572232266230892E-2},{"$f":"UD2_Sce2Comp!BI38","v":0.43656328221199187},{"$f":"UD2_Sce2Comp!BU38","v":1.1409543151424694E-3},{"$f":"UD2_Sce2Comp!CG38","v":8.9250196456330033E-2},{"$f":"UD2_Sce2Comp!CS38","v":1.5862888891110271E-3},{"$f":"UD2_Sce2Comp!CW38","v":69.642339973610945},{"$f":"UD2_Sce2Comp!CY38","v":1741.0584993402736},{"$f":"UD2_Sce2Comp!DE38","v":18.308},{"$f":"UD2_Sce2Comp!DH38","v":51.334339973610945},{"$f":"UD2_Sce2Comp!DJ38","v":51.33275368472183},{"$f":"UD2_Sce2Comp!DM38","v":1283.3584993402735},{"$f":"UD2_Sce2Comp!DO38","v":1283.3188421180457},{"$f":"'6. UD2 Assumptions'!Y329","v":89.295185172046985},{"$f":"'6. UD2 Assumptions'!AA329","v":297.65061724015663},{"$f":"'6. UD2 Assumptions'!AC329","v":50.00530369634631},{"$f":"'6. UD2 Assumptions'!AE329","v":11.906024689606266},{"$f":"'6. UD2 Assumptions'!AG329","v":20.835543206810961},{"$f":"'6. UD2 Assumptions'!AI329","v":1.7859037034409397},{"$f":"'6. UD2 Assumptions'!AK329","v":108.06026677190516},{"$f":"'6. UD2 Assumptions'!AM329","v":15.573},{"$f":"'6. UD2 Assumptions'!AO329","v":0.18939},{"$f":"UD2_Sce3Recycle!M38","v":7.9980364623307914},{"$f":"UD2_Sce3Recycle!Y38","v":77.533322844683227},{"$f":"UD2_Sce3Recycle!AK38","v":2.8977038723059394},{"$f":"UD2_Sce3Recycle!AW38","v":1.572232266230892E-2},{"$f":"UD2_Sce3Recycle!BI38","v":0.3715004964494793},{"$f":"UD2_Sce3Recycle!BU38","v":1.1409543151424694E-3},{"$f":"UD2_Sce3Recycle!CG38","v":8.9250196456330033E-2},{"$f":"UD2_Sce3Recycle!CS38","v":1.5862888891110271E-3},{"$f":"UD2_Sce3Recycle!CW38","v":88.90826343809232},{"$f":"UD2_Sce3Recycle!CY38","v":2222.7065859523082},{"$f":"UD2_Sce3Recycle!DE38","v":18.308},{"$f":"UD2_Sce3Recycle!DH38","v":70.600263438092327},{"$f":"UD2_Sce3Recycle!DJ38","v":70.598677149203212},{"$f":"UD2_Sce3Recycle!DM38","v":1765.0065859523081},{"$f":"UD2_Sce3Recycle!DO38","v":1764.9669287300803},{"$f":"'6. UD2 Assumptions'!D386","v":56.44518517204699},{"$f":"'6. UD2 Assumptions'!F386","v":188.15061724015663},{"$f":"'6. UD2 Assumptions'!H386","v":45.156148137637594},{"$f":"'6. UD2 Assumptions'!J386","v":7.5260246896062659},{"$f":"'6. UD2 Assumptions'!L386","v":18.815061724015663},{"$f":"'6. UD2 Assumptions'!N386","v":1.1289037034409399},{"$f":"'6. UD2 Assumptions'!P386","v":262.31690381340917},{"$f":"'6. UD2 Assumptions'!R386","v":15.573},{"$f":"'6. UD2 Assumptions'!T386","v":0.18939},{"$f":"UD2_Sce4WTE!M38","v":4.8945022807468801},{"$f":"UD2_Sce4WTE!Y38","v":48.87191582234307},{"$f":"UD2_Sce4WTE!AK38","v":2.3845854807477935},{"$f":"UD2_Sce4WTE!AW38","v":1.1719527911342018E-2},{"$f":"UD2_Sce4WTE!BI38","v":0.30571608727535815},{"$f":"UD2_Sce4WTE!BU38","v":8.2693839047445685E-4},{"$f":"UD2_Sce4WTE!CG38","v":8.9250196456330033E-2},{"$f":"UD2_Sce4WTE!CS38","v":1.5862888891110271E-3},{"$f":"UD2_Sce4WTE!CW38","v":56.560102622760354},{"$f":"UD2_Sce4WTE!CY38","v":1414.0025655690088},{"$f":"UD2_Sce4WTE!DE38","v":18.308},{"$f":"UD2_Sce4WTE!DH38","v":38.252102622760354},{"$f":"UD2_Sce4WTE!DJ38","v":38.250516333871246},{"$f":"UD2_Sce4WTE!DM38","v":956.30256556900883},{"$f":"UD2_Sce4WTE!DO38","v":956.26290834678116},null,1779.2807415978332,0,1313.1708086151261,0,1283.3188421180457,0,1764.9669287300803,0,956.26290834678116,0,null,2032,1779.2807415978332,1313.1708086151266,1283.3188421180457,1764.9669287300803,956.26290834678116]
[2033,{"$f":"'6. UD2 Assumptions'!D39","v":1.1942487999999998},{"$f":"'6. UD2 Assumptions'!F39","v":508.4428463900652},{"$f":"'6. UD2 Assumptions'!H39","v":607.20725916991955},{"$f":"'6. UD2 Assumptions'!N39","v":388.20725916991955},{"$f":"'6. UD2 Assumptions'!D98","v":0.15},{"$f":"'6. UD2 Assumptions'!F98","v":0.5},{"$f":"'6. UD2 Assumptions'!H98","v":0.12},{"$f":"'6. UD2 Assumptions'!J98","v":0.02},{"$f":"'6. UD2 Assumptions'!L98","v":0.05},{"$f":"'6. UD2 Assumptions'!N98","v":3.0000000000000001E-3},{"$f":"'6. UD2 Assumptions'!P98","v":0.157},{"$f":"'6. UD2 Assumptions'!R98","v":2.5646926588606685E-2},{"$f":"'6. UD2 Assumptions'!T98","v":3.1190338577128491E-4},{"$f":"'6. UD2 Assumptions'!D273","v":91.081088875487936},{"$f":"'6. UD2 Assumptions'!F273","v":303.60362958495978},{"$f":"'6. UD2 Assumptions'!H273","v":72.864871100390346},{"$f":"'6. UD2 Assumptions'!J273","v":12.144145183398392},{"$f":"'6. UD2 Assumptions'!L273","v":30.36036295849598},{"$f":"'6. UD2 Assumptions'!N273","v":1.8216217775097587},{"$f":"'6. UD2 Assumptions'!P273","v":95.331539689677371},{"$f":"'6. UD2 Assumptions'!R273","v":15.573},{"$f":"'6. UD2 Assumptions'!T273","v":0.18939},{"$f":"UD2_BAUCH4!M39","v":8.157933260616451},{"$f":"UD2_BAUCH4!Y39","v":79.092916165781091},{"$f":"UD2_BAUCH4!AK39","v":3.4889006006462786},{"$f":"UD2_BAUCH4!AW39","v":1.6205316826939934E-2},{"$f":"UD2_BAUCH4!BI39","v":0.447294948800805},{"$f":"UD2_BAUCH4!BU39","v":1.1724088679776984E-3},{"$f":"UD2_BAUCH4!CG39","v":9.3516230110108595E-2},{"$f":"UD2_BAUCH4!CS39","v":1.5603585275868175E-3},{"$f":"UD2_BAUCH4!CW39","v":91.299499290177238},{"$f":"UD2_BAUCH4!CY39","v":2282.4874822544311},{"$f":"UD2_BAUCH4!CW39","v":91.299499290177238},{"$f":"UD2_BAUCH4!DH39","v":72.991499290177245},{"$f":"UD2_BAUCH4!DJ39","v":72.989938931649647},{"$f":"UD2_BAUCH4!DM39","v":1824.7874822544311},{"$f":"UD2_BAUCH4!DO39","v":1824.7484732912412},{"$f":"'6. UD2 Assumptions'!Y273","v":91.081088875487936},{"$f":"'6. UD2 Assumptions'!AA273","v":303.60362958495978},{"$f":"'6. UD2 Assumptions'!AC273","v":72.864871100390346},{"$f":"'6. UD2 Assumptions'!AE273","v":12.144145183398392},{"$f":"'6. UD2 Assumptions'!AG273","v":30.36036295849598},{"$f":"'6. UD2 Assumptions'!AI273","v":1.8216217775097587},{"$f":"'6. UD2 Assumptions'!AK273","v":79.569149689677374},{"$f":"'6. UD2 Assumptions'!AM273","v":15.573},{"$f":"'6. UD2 Assumptions'!AO273","v":0.18939},{"$f":"UD2_Sce1LFG!M39","v":8.157933260616451},{"$f":"UD2_Sce1LFG!Y39","v":79.092916165781091},{"$f":"UD2_Sce1LFG!AK39","v":3.4889006006462786},{"$f":"UD2_Sce1LFG!AW39","v":1.6205316826939934E-2},{"$f":"UD2_Sce1LFG!BI39","v":0.447294948800805},{"$f":"UD2_Sce1LFG!BU39","v":1.1724088679776984E-3},{"$f":"UD2_Sce1LFG!CG39","v":9.3516230110108595E-2},{"$f":"UD2_Sce1LFG!CS39","v":1.5603585275868175E-3},{"$f":"UD2_Sce1LFG!CW39","v":91.299499290177238},{"$f":"UD2_Sce1LFG!CY39","v":2282.4874822544311},{"$f":"UD2_Sce1LFG!DE39","v":38.240878891741545},{"$f":"UD2_Sce1LFG!DH39","v":53.058620398435693},{"$f":"UD2_Sce1LFG!DJ39","v":53.057060039908109},{"$f":"UD2_Sce1LFG!DM39","v":1326.4655099608924},{"$f":"UD2_Sce1LFG!DO39","v":1326.4265009977028},{"$f":"'6. UD2 Assumptions'!D330","v":61.024329546576908},{"$f":"'6. UD2 Assumptions'!F330","v":203.41443182192302},{"$f":"'6. UD2 Assumptions'!H330","v":48.819463637261535},{"$f":"'6. UD2 Assumptions'!J330","v":12.144145183398392},{"$f":"'6. UD2 Assumptions'!L330","v":30.36036295849598},{"$f":"'6. UD2 Assumptions'!N330","v":1.8216217775097587},{"$f":"'6. UD2 Assumptions'!P330","v":233.86051424475403},{"$f":"'6. UD2 Assumptions'!R330","v":15.573},{"$f":"'6. UD2 Assumptions'!T330","v":0.18939},{"$f":"UD2_Sce2Comp!M39","v":5.7841178704055363},{"$f":"UD2_Sce2Comp!Y39","v":60.289377360115736},{"$f":"UD2_Sce2Comp!AK39","v":2.8910942409894584},{"$f":"UD2_Sce2Comp!AW39","v":1.6205316826939934E-2},{"$f":"UD2_Sce2Comp!BI39","v":0.447294948800805},{"$f":"UD2_Sce2Comp!BU39","v":1.1724088679776984E-3},{"$f":"UD2_Sce2Comp!CG39","v":9.3516230110108595E-2},{"$f":"UD2_Sce2Comp!CS39","v":1.5603585275868175E-3},{"$f":"UD2_Sce2Comp!CW39","v":69.524338734644147},{"$f":"UD2_Sce2Comp!CY39","v":1738.1084683661036},{"$f":"UD2_Sce2Comp!DE39","v":18.308},{"$f":"UD2_Sce2Comp!DH39","v":51.216338734644147},{"$f":"UD2_Sce2Comp!DJ39","v":51.214778376116563},{"$f":"UD2_Sce2Comp!DM39","v":1280.4084683661038},{"$f":"UD2_Sce2Comp!DO39","v":1280.3694594029141},{"$f":"'6. UD2 Assumptions'!Y330","v":91.081088875487936},{"$f":"'6. UD2 Assumptions'!AA330","v":303.60362958495978},{"$f":"'6. UD2 Assumptions'!AC330","v":50.276761059269333},{"$f":"'6. UD2 Assumptions'!AE330","v":12.144145183398392},{"$f":"'6. UD2 Assumptions'!AG330","v":20.948650441362226},{"$f":"'6. UD2 Assumptions'!AI330","v":1.8216217775097587},{"$f":"'6. UD2 Assumptions'!AK330","v":111.56897224793215},{"$f":"'6. UD2 Assumptions'!AM330","v":15.573},{"$f":"'6. UD2 Assumptions'!AO330","v":0.18939},{"$f":"UD2_Sce3Recycle!M39","v":8.157933260616451},{"$f":"UD2_Sce3Recycle!Y39","v":79.092916165781091},{"$f":"UD2_Sce3Recycle!AK39","v":2.9215445743335344},{"$f":"UD2_Sce3Recycle!AW39","v":1.6205316826939934E-2},{"$f":"UD2_Sce3Recycle!BI39","v":0.37455699670942738},{"$f":"UD2_Sce3Recycle!BU39","v":1.1724088679776984E-3},{"$f":"UD2_Sce3Recycle!CG39","v":9.3516230110108595E-2},{"$f":"UD2_Sce3Recycle!CS39","v":1.5603585275868175E-3},{"$f":"UD2_Sce3Recycle!CW39","v":90.659405311773114},{"$f":"UD2_Sce3Recycle!CY39","v":2266.4851327943279},{"$f":"UD2_Sce3Recycle!DE39","v":18.308},{"$f":"UD2_Sce3Recycle!DH39","v":72.351405311773107},{"$f":"UD2_Sce3Recycle!DJ39","v":72.349844953245537},{"$f":"UD2_Sce3Recycle!DM39","v":1808.7851327943276},{"$f":"UD2_Sce3Recycle!DO39","v":1808.7461238311384},{"$f":"'6. UD2 Assumptions'!D387","v":58.231088875487927},{"$f":"'6. UD2 Assumptions'!F387","v":194.1036295849598},{"$f":"'6. UD2 Assumptions'!H387","v":46.584871100390338},{"$f":"'6. UD2 Assumptions'!J387","v":7.7641451833983908},{"$f":"'6. UD2 Assumptions'!L387","v":19.41036295849598},{"$f":"'6. UD2 Assumptions'!N387","v":1.1646217775097587},{"$f":"'6. UD2 Assumptions'!P387","v":264.18614968967739},{"$f":"'6. UD2 Assumptions'!R387","v":15.573},{"$f":"'6. UD2 Assumptions'!T387","v":0.18939},{"$f":"UD2_Sce4WTE!M39","v":5.0487233688096653},{"$f":"UD2_Sce4WTE!Y39","v":49.879396907571561},{"$f":"UD2_Sce4WTE!AK39","v":2.4218070197042394},{"$f":"UD2_Sce4WTE!AW39","v":1.1963575843259289E-2},{"$f":"UD2_Sce4WTE!BI39","v":0.31048807944926149},{"$f":"UD2_Sce4WTE!BU39","v":8.4166541256865427E-4},{"$f":"UD2_Sce4WTE!CG39","v":9.3516230110108595E-2},{"$f":"UD2_Sce4WTE!CS39","v":1.5603585275868175E-3},{"$f":"UD2_Sce4WTE!CW39","v":57.768297205428254},{"$f":"UD2_Sce4WTE!CY39","v":1444.2074301357063},{"$f":"UD2_Sce4WTE!DE39","v":18.308},{"$f":"UD2_Sce4WTE!DH39","v":39.460297205428255},{"$f":"UD2_Sce4WTE!DJ39","v":39.458736846900663},{"$f":"UD2_Sce4WTE!DM39","v":986.50743013570639},{"$f":"UD2_Sce4WTE!DO39","v":986.46842117251663},null,1824.7484732912405,0,1326.4265009977021,0,1280.3694594029137,0,1808.7461238311378,0,986.46842117251663,0,null,2033,1824.7484732912412,1326.4265009977028,1280.3694594029141,1808.7461238311384,986.46842117251663]
[2034,{"$f":"'6. UD2 Assumptions'!D40","v":1.17927},{"$f":"'6. UD2 Assumptions'!F40","v":525.19898272093587},{"$f":"'6. UD2 Assumptions'!H40","v":619.35140435331812},{"$f":"'6. UD2 Assumptions'!N40","v":400.35140435331812},{"$f":"'6. UD2 Assumptions'!D99","v":0.15},{"$f":"'6. UD2 Assumptions'!F99","v":0.5},{"$f":"'6. UD2 Assumptions'!H99","v":0.12},{"$f":"'6. UD2 Assumptions'!J99","v":0.02},{"$f":"'6. UD2 Assumptions'!L99","v":0.05},{"$f":"'6. UD2 Assumptions'!N99","v":3.0000000000000001E-3},{"$f":"'6. UD2 Assumptions'!P99","v":0.157},{"$f":"'6. UD2 Assumptions'!R99","v":2.5144045675104587E-2},{"$f":"'6. UD2 Assumptions'!T99","v":3.0578763310910276E-4},{"$f":"'6. UD2 Assumptions'!D274","v":92.902710652997712},{"$f":"'6. UD2 Assumptions'!F274","v":309.67570217665906},{"$f":"'6. UD2 Assumptions'!H274","v":74.322168522398172},{"$f":"'6. UD2 Assumptions'!J274","v":12.387028087066362},{"$f":"'6. UD2 Assumptions'!L274","v":30.967570217665909},{"$f":"'6. UD2 Assumptions'!N274","v":1.8580542130599544},{"$f":"'6. UD2 Assumptions'!P274","v":97.238170483470938},{"$f":"'6. UD2 Assumptions'!R274","v":15.573},{"$f":"'6. UD2 Assumptions'!T274","v":0.18939},{"$f":"UD2_BAUCH4!M40","v":8.3210490716240884},{"$f":"UD2_BAUCH4!Y40","v":80.682305770348322},{"$f":"UD2_BAUCH4!AK40","v":3.5732268721880271},{"$f":"UD2_BAUCH4!AW40","v":1.6692173746489746E-2},{"$f":"UD2_BAUCH4!BI40","v":0.45810600925487527},{"$f":"UD2_BAUCH4!BU40","v":1.2040713551971431E-3},{"$f":"UD2_BAUCH4!CG40","v":9.7656183415385636E-2},{"$f":"UD2_BAUCH4!CS40","v":1.5384819938872171E-3},{"$f":"UD2_BAUCH4!CW40","v":93.15177863392627},{"$f":"UD2_BAUCH4!CY40","v":2328.794465848157},{"$f":"UD2_BAUCH4!CW40","v":93.15177863392627},{"$f":"UD2_BAUCH4!DH40","v":74.843778633926263},{"$f":"UD2_BAUCH4!DJ40","v":74.842240151932373},{"$f":"UD2_BAUCH4!DM40","v":1871.0944658481567},{"$f":"UD2_BAUCH4!DO40","v":1871.0560037983093},{"$f":"'6. UD2 Assumptions'!Y274","v":92.902710652997712},{"$f":"'6. UD2 Assumptions'!AA274","v":309.67570217665906},{"$f":"'6. UD2 Assumptions'!AC274","v":74.322168522398172},{"$f":"'6. UD2 Assumptions'!AE274","v":12.387028087066362},{"$f":"'6. UD2 Assumptions'!AG274","v":30.967570217665909},{"$f":"'6. UD2 Assumptions'!AI274","v":1.8580542130599544},{"$f":"'6. UD2 Assumptions'!AK274","v":81.475780483470999},{"$f":"'6. UD2 Assumptions'!AM274","v":15.573},{"$f":"'6. UD2 Assumptions'!AO274","v":0.18939},{"$f":"UD2_Sce1LFG!M40","v":8.3210490716240884},{"$f":"UD2_Sce1LFG!Y40","v":80.682305770348322},{"$f":"UD2_Sce1LFG!AK40","v":3.5732268721880271},{"$f":"UD2_Sce1LFG!AW40","v":1.6692173746489746E-2},{"$f":"UD2_Sce1LFG!BI40","v":0.45810600925487527},{"$f":"UD2_Sce1LFG!BU40","v":1.2040713551971431E-3},{"$f":"UD2_Sce1LFG!CG40","v":9.7656183415385636E-2},{"$f":"UD2_Sce1LFG!CS40","v":1.5384819938872171E-3},{"$f":"UD2_Sce1LFG!CW40","v":93.15177863392627},{"$f":"UD2_Sce1LFG!CY40","v":2328.794465848157},{"$f":"UD2_Sce1LFG!DE40","v":39.529360464174822},{"$f":"UD2_Sce1LFG!DH40","v":53.622418169751448},{"$f":"UD2_Sce1LFG!DJ40","v":53.620879687757558},{"$f":"UD2_Sce1LFG!DM40","v":1340.5604542437861},{"$f":"UD2_Sce1LFG!DO40","v":1340.521992193939},{"$f":"'6. UD2 Assumptions'!D331","v":61.315789030978479},{"$f":"'6. UD2 Assumptions'!F331","v":204.38596343659495},{"$f":"'6. UD2 Assumptions'!H331","v":49.052631224782793},{"$f":"'6. UD2 Assumptions'!J331","v":12.387028087066362},{"$f":"'6. UD2 Assumptions'!L331","v":30.967570217665909},{"$f":"'6. UD2 Assumptions'!N331","v":1.8580542130599544},{"$f":"'6. UD2 Assumptions'!P331","v":243.62197814316966},{"$f":"'6. UD2 Assumptions'!R331","v":15.573},{"$f":"'6. UD2 Assumptions'!T331","v":0.18939},{"$f":"UD2_Sce2Comp!M40","v":5.7884674819498407},{"$f":"UD2_Sce2Comp!Y40","v":60.213471249944092},{"$f":"UD2_Sce2Comp!AK40","v":2.9101707373633703},{"$f":"UD2_Sce2Comp!AW40","v":1.6692173746489746E-2},{"$f":"UD2_Sce2Comp!BI40","v":0.45810600925487527},{"$f":"UD2_Sce2Comp!BU40","v":1.2040713551971431E-3},{"$f":"UD2_Sce2Comp!CG40","v":9.7656183415385636E-2},{"$f":"UD2_Sce2Comp!CS40","v":1.5384819938872171E-3},{"$f":"UD2_Sce2Comp!CW40","v":69.487306389023132},{"$f":"UD2_Sce2Comp!CY40","v":1737.1826597255783},{"$f":"UD2_Sce2Comp!DE40","v":18.308},{"$f":"UD2_Sce2Comp!DH40","v":51.179306389023132},{"$f":"UD2_Sce2Comp!DJ40","v":51.177767907029256},{"$f":"UD2_Sce2Comp!DM40","v":1279.4826597255783},{"$f":"UD2_Sce2Comp!DO40","v":1279.4441976757314},{"$f":"'6. UD2 Assumptions'!Y331","v":92.902710652997712},{"$f":"'6. UD2 Assumptions'!AA331","v":309.67570217665906},{"$f":"'6. UD2 Assumptions'!AC331","v":50.539074595230751},{"$f":"'6. UD2 Assumptions'!AE331","v":12.387028087066362},{"$f":"'6. UD2 Assumptions'!AG331","v":21.057947748012815},{"$f":"'6. UD2 Assumptions'!AI331","v":1.8580542130599544},{"$f":"'6. UD2 Assumptions'!AK331","v":115.16849688029146},{"$f":"'6. UD2 Assumptions'!AM331","v":15.573},{"$f":"'6. UD2 Assumptions'!AO331","v":0.18939},{"$f":"UD2_Sce3Recycle!M40","v":8.3210490716240884},{"$f":"UD2_Sce3Recycle!Y40","v":80.682305770348322},{"$f":"UD2_Sce3Recycle!AK40","v":2.9449663902650483},{"$f":"UD2_Sce3Recycle!AW40","v":1.6692173746489746E-2},{"$f":"UD2_Sce3Recycle!BI40","v":0.37755979362372405},{"$f":"UD2_Sce3Recycle!BU40","v":1.2040713551971431E-3},{"$f":"UD2_Sce3Recycle!CG40","v":9.7656183415385636E-2},{"$f":"UD2_Sce3Recycle!CS40","v":1.5384819938872171E-3},{"$f":"UD2_Sce3Recycle!CW40","v":92.442971936372146},{"$f":"UD2_Sce3Recycle!CY40","v":2311.0742984093035},{"$f":"UD2_Sce3Recycle!DE40","v":18.308},{"$f":"UD2_Sce3Recycle!DH40","v":74.134971936372153},{"$f":"UD2_Sce3Recycle!DJ40","v":74.133433454378263},{"$f":"UD2_Sce3Recycle!DM40","v":1853.3742984093037},{"$f":"UD2_Sce3Recycle!DO40","v":1853.3358363594566},{"$f":"'6. UD2 Assumptions'!D388","v":60.052710652997717},{"$f":"'6. UD2 Assumptions'!F388","v":200.17570217665906},{"$f":"'6. UD2 Assumptions'!H388","v":48.042168522398171},{"$f":"'6. UD2 Assumptions'!J388","v":8.007028087066363},{"$f":"'6. UD2 Assumptions'!L388","v":20.017570217665906},{"$f":"'6. UD2 Assumptions'!N388","v":1.2010542130599544},{"$f":"'6. UD2 Assumptions'!P388","v":266.09278048347096},{"$f":"'6. UD2 Assumptions'!R388","v":15.573},{"$f":"'6. UD2 Assumptions'!T388","v":0.18939},{"$f":"UD2_Sce4WTE!M40","v":5.2080346374794217},{"$f":"UD2_Sce4WTE!Y40","v":51.002988843923447},{"$f":"UD2_Sce4WTE!AK40","v":2.4627905352197024},{"$f":"UD2_Sce4WTE!AW40","v":1.2219704986306375E-2},{"$f":"UD2_Sce4WTE!BI40","v":0.31574237631021829},{"$f":"UD2_Sce4WTE!BU40","v":8.5741618034798931E-4},{"$f":"UD2_Sce4WTE!CG40","v":9.7656183415385636E-2},{"$f":"UD2_Sce4WTE!CS40","v":1.5384819938872171E-3},{"$f":"UD2_Sce4WTE!CW40","v":59.101828179508715},{"$f":"UD2_Sce4WTE!CY40","v":1477.5457044877178},{"$f":"UD2_Sce4WTE!DE40","v":18.308},{"$f":"UD2_Sce4WTE!DH40","v":40.793828179508715},{"$f":"UD2_Sce4WTE!DJ40","v":40.792289697514832},{"$f":"UD2_Sce4WTE!DM40","v":1019.8457044877179},{"$f":"UD2_Sce4WTE!DO40","v":1019.8072424378709},null,1871.0560037983093,0,1340.521992193939,0,1279.4441976757309,0,1853.3358363594566,0,1019.8072424378709,0,null,2034,1871.0560037983093,1340.521992193939,1279.4441976757314,1853.3358363594566,1019.8072424378709]
[2035,{"$f":"'6. UD2 Assumptions'!D41","v":1.17408},{"$f":"'6. UD2 Assumptions'!F41","v":538.07102790302565},{"$f":"'6. UD2 Assumptions'!H41","v":631.73843244038437},{"$f":"'6. UD2 Assumptions'!N41","v":412.73843244038437},{"$f":"'6. UD2 Assumptions'!D100","v":0.15},{"$f":"'6. UD2 Assumptions'!F100","v":0.5},{"$f":"'6. UD2 Assumptions'!H100","v":0.11999999999999998},{"$f":"'6. UD2 Assumptions'!J100","v":0.02},{"$f":"'6. UD2 Assumptions'!L100","v":0.05},{"$f":"'6. UD2 Assumptions'!N100","v":3.0000000000000001E-3},{"$f":"'6. UD2 Assumptions'!P100","v":0.157},{"$f":"'6. UD2 Assumptions'!R100","v":2.4651025171671167E-2},{"$f":"'6. UD2 Assumptions'!T100","v":2.9979179716578709E-4},{"$f":"'6. UD2 Assumptions'!D275","v":94.760764866057656},{"$f":"'6. UD2 Assumptions'!F275","v":315.86921622019219},{"$f":"'6. UD2 Assumptions'!H275","v":75.808611892846116},{"$f":"'6. UD2 Assumptions'!J275","v":12.634768648807688},{"$f":"'6. UD2 Assumptions'!L275","v":31.586921622019219},{"$f":"'6. UD2 Assumptions'!N275","v":1.8952152973211531},{"$f":"'6. UD2 Assumptions'!P275","v":99.182933893140344},{"$f":"'6. UD2 Assumptions'!R275","v":15.573},{"$f":"'6. UD2 Assumptions'!T275","v":0.18939},{"$f":"UD2_BAUCH4!M41","v":8.4874413270241114},{"$f":"UD2_BAUCH4!Y41","v":82.302305762771169},{"$f":"UD2_BAUCH4!AK41","v":3.6582561169068493},{"$f":"UD2_BAUCH4!AW41","v":1.7183170065874057E-2},{"$f":"UD2_BAUCH4!BI41","v":0.46900719447523709},{"$f":"UD2_BAUCH4!BU41","v":1.2359664755417802E-3},{"$f":"UD2_BAUCH4!CG41","v":0.10167378260959115},{"$f":"UD2_BAUCH4!CS41","v":1.5200255320957795E-3},{"$f":"UD2_BAUCH4!CW41","v":95.038623345860472},{"$f":"UD2_BAUCH4!CY41","v":2375.9655836465117},{"$f":"UD2_BAUCH4!CW41","v":95.038623345860472},{"$f":"UD2_BAUCH4!DH41","v":76.730623345860465},{"$f":"UD2_BAUCH4!DJ41","v":76.729103320328363},{"$f":"UD2_BAUCH4!DM41","v":1918.2655836465117},{"$f":"UD2_BAUCH4!DO41","v":1918.227583008209},{"$f":"'6. UD2 Assumptions'!Y275","v":94.760764866057656},{"$f":"'6. UD2 Assumptions'!AA275","v":315.86921622019219},{"$f":"'6. UD2 Assumptions'!AC275","v":75.808611892846116},{"$f":"'6. UD2 Assumptions'!AE275","v":12.634768648807688},{"$f":"'6. UD2 Assumptions'!AG275","v":31.586921622019219},{"$f":"'6. UD2 Assumptions'!AI275","v":1.8952152973211531},{"$f":"'6. UD2 Assumptions'!AK275","v":83.420543893140461},{"$f":"'6. UD2 Assumptions'!AM275","v":15.573},{"$f":"'6. UD2 Assumptions'!AO275","v":0.18939},{"$f":"UD2_Sce1LFG!M41","v":8.4874413270241114},{"$f":"UD2_Sce1LFG!Y41","v":82.302305762771169},{"$f":"UD2_Sce1LFG!AK41","v":3.6582561169068493},{"$f":"UD2_Sce1LFG!AW41","v":1.7183170065874057E-2},{"$f":"UD2_Sce1LFG!BI41","v":0.46900719447523709},{"$f":"UD2_Sce1LFG!BU41","v":1.2359664755417802E-3},{"$f":"UD2_Sce1LFG!CG41","v":0.10167378260959115},{"$f":"UD2_Sce1LFG!CS41","v":1.5200255320957795E-3},{"$f":"UD2_Sce1LFG!CW41","v":95.038623345860472},{"$f":"UD2_Sce1LFG!CY41","v":2375.9655836465117},{"$f":"UD2_Sce1LFG!DE41","v":40.817842036608099},{"$f":"UD2_Sce1LFG!DH41","v":54.220781309252374},{"$f":"UD2_Sce1LFG!DJ41","v":54.219261283720272},{"$f":"UD2_Sce1LFG!DM41","v":1355.5195327313093},{"$f":"UD2_Sce1LFG!DO41","v":1355.4815320930068},{"$f":"'6. UD2 Assumptions'!D332","v":61.594497162937458},{"$f":"'6. UD2 Assumptions'!F332","v":205.31499054312491},{"$f":"'6. UD2 Assumptions'!H332","v":49.275597730349972},{"$f":"'6. UD2 Assumptions'!J332","v":12.634768648807688},{"$f":"'6. UD2 Assumptions'!L332","v":31.586921622019219},{"$f":"'6. UD2 Assumptions'!N332","v":1.8952152973211531},{"$f":"'6. UD2 Assumptions'!P332","v":253.67405143582397},{"$f":"'6. UD2 Assumptions'!R332","v":15.573},{"$f":"'6. UD2 Assumptions'!T332","v":0.18939},{"$f":"UD2_Sce2Comp!M41","v":5.8005115069534536},{"$f":"UD2_Sce2Comp!Y41","v":60.194085999937258},{"$f":"UD2_Sce2Comp!AK41","v":2.9289821767322781},{"$f":"UD2_Sce2Comp!AW41","v":1.7183170065874057E-2},{"$f":"UD2_Sce2Comp!BI41","v":0.46900719447523709},{"$f":"UD2_Sce2Comp!BU41","v":1.2359664755417802E-3},{"$f":"UD2_Sce2Comp!CG41","v":0.10167378260959115},{"$f":"UD2_Sce2Comp!CS41","v":1.5200255320957795E-3},{"$f":"UD2_Sce2Comp!CW41","v":69.514199822781322},{"$f":"UD2_Sce2Comp!CY41","v":1737.854995569533},{"$f":"UD2_Sce2Comp!DE41","v":18.308},{"$f":"UD2_Sce2Comp!DH41","v":51.206199822781322},{"$f":"UD2_Sce2Comp!DJ41","v":51.204679797249234},{"$f":"UD2_Sce2Comp!DM41","v":1280.154995569533},{"$f":"UD2_Sce2Comp!DO41","v":1280.1169949312309},{"$f":"'6. UD2 Assumptions'!Y332","v":94.760764866057656},{"$f":"'6. UD2 Assumptions'!AA332","v":315.86921622019219},{"$f":"'6. UD2 Assumptions'!AC332","v":50.791769968206893},{"$f":"'6. UD2 Assumptions'!AE332","v":12.634768648807688},{"$f":"'6. UD2 Assumptions'!AG332","v":21.163237486752873},{"$f":"'6. UD2 Assumptions'!AI332","v":1.8952152973211531},{"$f":"'6. UD2 Assumptions'!AK332","v":118.86106995304601},{"$f":"'6. UD2 Assumptions'!AM332","v":15.573},{"$f":"'6. UD2 Assumptions'!AO332","v":0.18939},{"$f":"UD2_Sce3Recycle!M41","v":8.4874413270241114},{"$f":"UD2_Sce3Recycle!Y41","v":82.302305762771169},{"$f":"UD2_Sce3Recycle!AK41","v":2.9679574577405323},{"$f":"UD2_Sce3Recycle!AW41","v":1.7183170065874057E-2},{"$f":"UD2_Sce3Recycle!BI41","v":0.38050736637699134},{"$f":"UD2_Sce3Recycle!BU41","v":1.2359664755417802E-3},{"$f":"UD2_Sce3Recycle!CG41","v":0.10167378260959115},{"$f":"UD2_Sce3Recycle!CS41","v":1.5200255320957795E-3},{"$f":"UD2_Sce3Recycle!CW41","v":94.259824858595906},{"$f":"UD2_Sce3Recycle!CY41","v":2356.4956214648978},{"$f":"UD2_Sce3Recycle!DE41","v":18.308},{"$f":"UD2_Sce3Recycle!DH41","v":75.951824858595899},{"$f":"UD2_Sce3Recycle!DJ41","v":75.950304833063825},{"$f":"UD2_Sce3Recycle!DM41","v":1898.7956214648975},{"$f":"UD2_Sce3Recycle!DO41","v":1898.7576208265957},{"$f":"'6. UD2 Assumptions'!D389","v":61.910764866057647},{"$f":"'6. UD2 Assumptions'!F389","v":206.36921622019219},{"$f":"'6. UD2 Assumptions'!H389","v":49.528611892846122},{"$f":"'6. UD2 Assumptions'!J389","v":8.254768648807687},{"$f":"'6. UD2 Assumptions'!L389","v":20.636921622019223},{"$f":"'6. UD2 Assumptions'!N389","v":1.2382152973211531},{"$f":"'6. UD2 Assumptions'!P389","v":268.03754389314037},{"$f":"'6. UD2 Assumptions'!R389","v":15.573},{"$f":"'6. UD2 Assumptions'!T389","v":0.18939},{"$f":"UD2_Sce4WTE!M41","v":5.3718766318843691},{"$f":"UD2_Sce4WTE!Y41","v":52.230011732020365},{"$f":"UD2_Sce4WTE!AK41","v":2.5074072620819252},{"$f":"UD2_Sce4WTE!AW41","v":1.2487909315018581E-2},{"$f":"UD2_Sce4WTE!BI41","v":0.32146246949768276},{"$f":"UD2_Sce4WTE!BU41","v":8.7417560496679426E-4},{"$f":"UD2_Sce4WTE!CG41","v":0.10167378260959115},{"$f":"UD2_Sce4WTE!CS41","v":1.5200255320957795E-3},{"$f":"UD2_Sce4WTE!CW41","v":60.547313988546016},{"$f":"UD2_Sce4WTE!CY41","v":1513.6828497136503},{"$f":"UD2_Sce4WTE!DE41","v":18.308},{"$f":"UD2_Sce4WTE!DH41","v":42.239313988546016},{"$f":"UD2_Sce4WTE!DJ41","v":42.237793963013921},{"$f":"UD2_Sce4WTE!DM41","v":1055.9828497136505},{"$f":"UD2_Sce4WTE!DO41","v":1055.944849075348},null,1918.227583008209,0,1355.4815320930068,0,1280.1169949312305,0,1898.7576208265957,0,1055.944849075348,0,null,2035,1918.227583008209,1355.4815320930068,1280.1169949312309,1898.7576208265957,1055.944849075348]
[2036,{"$f":"'6. UD2 Assumptions'!D42","v":1.16889},{"$f":"'6. UD2 Assumptions'!F42","v":551.26932482029281},{"$f":"'6. UD2 Assumptions'!H42","v":644.37320108919209},{"$f":"'6. UD2 Assumptions'!N42","v":425.37320108919209},{"$f":"'6. UD2 Assumptions'!D101","v":0.15},{"$f":"'6. UD2 Assumptions'!F101","v":0.5},{"$f":"'6. UD2 Assumptions'!H101","v":0.12},{"$f":"'6. UD2 Assumptions'!J101","v":0.02},{"$f":"'6. UD2 Assumptions'!L101","v":0.05},{"$f":"'6. UD2 Assumptions'!N101","v":3.0000000000000001E-3},{"$f":"'6. UD2 Assumptions'!P101","v":0.157},{"$f":"'6. UD2 Assumptions'!R101","v":2.4167671736932517E-2},{"$f":"'6. UD2 Assumptions'!T101","v":2.9391352663312456E-4},{"$f":"'6. UD2 Assumptions'!D276","v":96.655980163378814},{"$f":"'6. UD2 Assumptions'!F276","v":322.18660054459605},{"$f":"'6. UD2 Assumptions'!H276","v":77.324784130703051},{"$f":"'6. UD2 Assumptions'!J276","v":12.887464021783842},{"$f":"'6. UD2 Assumptions'!L276","v":32.218660054459605},{"$f":"'6. UD2 Assumptions'!N276","v":1.9331196032675764},{"$f":"'6. UD2 Assumptions'!P276","v":101.16659257100316},{"$f":"'6. UD2 Assumptions'!R276","v":15.573},{"$f":"'6. UD2 Assumptions'!T276","v":0.18939},{"$f":"UD2_BAUCH4!M42","v":8.6571708979291913},{"$f":"UD2_BAUCH4!Y42","v":83.953712420513867},{"$f":"UD2_BAUCH4!AK42","v":3.744068888477087},{"$f":"UD2_BAUCH4!AW42","v":1.7678581104977099E-2},{"$f":"UD2_BAUCH4!BI42","v":0.48000883185603693},{"$f":"UD2_BAUCH4!BU42","v":1.2681184199771864E-3},{"$f":"UD2_BAUCH4!CG42","v":0.10557264380319593},{"$f":"UD2_BAUCH4!CS42","v":1.5044544646434879E-3},{"$f":"UD2_BAUCH4!CW42","v":96.960984836568983},{"$f":"UD2_BAUCH4!CY42","v":2424.0246209142247},{"$f":"UD2_BAUCH4!CW42","v":96.960984836568983},{"$f":"UD2_BAUCH4!DH42","v":78.652984836568976},{"$f":"UD2_BAUCH4!DJ42","v":78.651480382104324},{"$f":"UD2_BAUCH4!DM42","v":1966.3246209142244},{"$f":"UD2_BAUCH4!DO42","v":1966.2870095526082},{"$f":"'6. UD2 Assumptions'!Y276","v":96.655980163378814},{"$f":"'6. UD2 Assumptions'!AA276","v":322.18660054459605},{"$f":"'6. UD2 Assumptions'!AC276","v":77.324784130703051},{"$f":"'6. UD2 Assumptions'!AE276","v":12.887464021783842},{"$f":"'6. UD2 Assumptions'!AG276","v":32.218660054459605},{"$f":"'6. UD2 Assumptions'!AI276","v":1.9331196032675764},{"$f":"'6. UD2 Assumptions'!AK276","v":85.404202571003225},{"$f":"'6. UD2 Assumptions'!AM276","v":15.573},{"$f":"'6. UD2 Assumptions'!AO276","v":0.18939},{"$f":"UD2_Sce1LFG!M42","v":8.6571708979291913},{"$f":"UD2_Sce1LFG!Y42","v":83.953712420513867},{"$f":"UD2_Sce1LFG!AK42","v":3.744068888477087},{"$f":"UD2_Sce1LFG!AW42","v":1.7678581104977099E-2},{"$f":"UD2_Sce1LFG!BI42","v":0.48000883185603693},{"$f":"UD2_Sce1LFG!BU42","v":1.2681184199771864E-3},{"$f":"UD2_Sce1LFG!CG42","v":0.10557264380319593},{"$f":"UD2_Sce1LFG!CS42","v":1.5044544646434879E-3},{"$f":"UD2_Sce1LFG!CW42","v":96.960984836568983},{"$f":"UD2_Sce1LFG!CY42","v":2424.0246209142247},{"$f":"UD2_Sce1LFG!DE42","v":42.106323609041375},{"$f":"UD2_Sce1LFG!DH42","v":54.854661227527608},{"$f":"UD2_Sce1LFG!DJ42","v":54.853156773062956},{"$f":"UD2_Sce1LFG!DM42","v":1371.3665306881901},{"$f":"UD2_Sce1LFG!DO42","v":1371.3289193265739},{"$f":"'6. UD2 Assumptions'!D333","v":61.859827304562437},{"$f":"'6. UD2 Assumptions'!F333","v":206.19942434854144},{"$f":"'6. UD2 Assumptions'!H333","v":49.487861843649945},{"$f":"'6. UD2 Assumptions'!J333","v":12.887464021783842},{"$f":"'6. UD2 Assumptions'!L333","v":32.218660054459605},{"$f":"'6. UD2 Assumptions'!N333","v":1.9331196032675764},{"$f":"'6. UD2 Assumptions'!P333","v":264.0244539129273},{"$f":"'6. UD2 Assumptions'!R333","v":15.573},{"$f":"'6. UD2 Assumptions'!T333","v":0.18939},{"$f":"UD2_Sce2Comp!M42","v":5.8173138843391357},{"$f":"UD2_Sce2Comp!Y42","v":60.220431795732949},{"$f":"UD2_Sce2Comp!AK42","v":2.947501650935854},{"$f":"UD2_Sce2Comp!AW42","v":1.7678581104977099E-2},{"$f":"UD2_Sce2Comp!BI42","v":0.48000883185603693},{"$f":"UD2_Sce2Comp!BU42","v":1.2681184199771864E-3},{"$f":"UD2_Sce2Comp!CG42","v":0.10557264380319593},{"$f":"UD2_Sce2Comp!CS42","v":1.5044544646434879E-3},{"$f":"UD2_Sce2Comp!CW42","v":69.591279960656777},{"$f":"UD2_Sce2Comp!CY42","v":1739.7819990164194},{"$f":"UD2_Sce2Comp!DE42","v":18.308},{"$f":"UD2_Sce2Comp!DH42","v":51.283279960656778},{"$f":"UD2_Sce2Comp!DJ42","v":51.281775506192126},{"$f":"UD2_Sce2Comp!DM42","v":1282.0819990164193},{"$f":"UD2_Sce2Comp!DO42","v":1282.0443876548031},{"$f":"'6. UD2 Assumptions'!Y333","v":96.655980163378814},{"$f":"'6. UD2 Assumptions'!AA333","v":322.18660054459605},{"$f":"'6. UD2 Assumptions'!AC333","v":51.03435752626401},{"$f":"'6. UD2 Assumptions'!AE333","v":12.887464021783842},{"$f":"'6. UD2 Assumptions'!AG333","v":21.264315635943337},{"$f":"'6. UD2 Assumptions'!AI333","v":1.9331196032675764},{"$f":"'6. UD2 Assumptions'!AK333","v":122.64897359395843},{"$f":"'6. UD2 Assumptions'!AM333","v":15.573},{"$f":"'6. UD2 Assumptions'!AO333","v":0.18939},{"$f":"UD2_Sce3Recycle!M42","v":8.6571708979291913},{"$f":"UD2_Sce3Recycle!Y42","v":83.953712420513867},{"$f":"UD2_Sce3Recycle!AK42","v":2.9905046319458481},{"$f":"UD2_Sce3Recycle!AW42","v":1.7678581104977099E-2},{"$f":"UD2_Sce3Recycle!BI42","v":0.38339802973664716},{"$f":"UD2_Sce3Recycle!BU42","v":1.2681184199771864E-3},{"$f":"UD2_Sce3Recycle!CG42","v":0.10557264380319593},{"$f":"UD2_Sce3Recycle!CS42","v":1.5044544646434879E-3},{"$f":"UD2_Sce3Recycle!CW42","v":96.110809777918348},{"$f":"UD2_Sce3Recycle!CY42","v":2402.7702444479587},{"$f":"UD2_Sce3Recycle!DE42","v":18.308},{"$f":"UD2_Sce3Recycle!DH42","v":77.802809777918355},{"$f":"UD2_Sce3Recycle!DJ42","v":77.801305323453704},{"$f":"UD2_Sce3Recycle!DM42","v":1945.0702444479589},{"$f":"UD2_Sce3Recycle!DO42","v":1945.0326330863427},{"$f":"'6. UD2 Assumptions'!D390","v":63.805980163378813},{"$f":"'6. UD2 Assumptions'!F390","v":212.68660054459605},{"$f":"'6. UD2 Assumptions'!H390","v":51.04478413070305},{"$f":"'6. UD2 Assumptions'!J390","v":8.5074640217838429},{"$f":"'6. UD2 Assumptions'!L390","v":21.268660054459605},{"$f":"'6. UD2 Assumptions'!N390","v":1.2761196032675763},{"$f":"'6. UD2 Assumptions'!P390","v":270.02120257100313},{"$f":"'6. UD2 Assumptions'!R390","v":15.573},{"$f":"'6. UD2 Assumptions'!T390","v":0.18939},{"$f":"UD2_Sce4WTE!M42","v":5.5398967117218278},{"$f":"UD2_Sce4WTE!Y42","v":53.549877433115348},{"$f":"UD2_Sce4WTE!AK42","v":2.5555396517558311},{"$f":"UD2_Sce4WTE!AW42","v":1.2768191201229837E-2},{"$f":"UD2_Sce4WTE!BI42","v":0.32763328868664504},{"$f":"UD2_Sce4WTE!BU42","v":8.9193003026749942E-4},{"$f":"UD2_Sce4WTE!CG42","v":0.10557264380319593},{"$f":"UD2_Sce4WTE!CS42","v":1.5044544646434879E-3},{"$f":"UD2_Sce4WTE!CW42","v":62.093684304778989},{"$f":"UD2_Sce4WTE!CY42","v":1552.3421076194747},{"$f":"UD2_Sce4WTE!DE42","v":18.308},{"$f":"UD2_Sce4WTE!DH42","v":43.785684304778989},{"$f":"UD2_Sce4WTE!DJ42","v":43.784179850314345},{"$f":"UD2_Sce4WTE!DM42","v":1094.6421076194747},{"$f":"UD2_Sce4WTE!DO42","v":1094.6044962578587},null,1966.2870095526082,0,1371.3289193265739,0,1282.0443876548029,0,1945.0326330863427,0,1094.6044962578587,0,null,2036,1966.2870095526082,1371.3289193265739,1282.0443876548031,1945.0326330863427,1094.6044962578587]
[2037,{"$f":"'6. UD2 Assumptions'!D43","v":1.1637},{"$f":"'6. UD2 Assumptions'!F43","v":564.80249644322078},{"$f":"'6. UD2 Assumptions'!H43","v":657.26066511097599},{"$f":"'6. UD2 Assumptions'!N43","v":438.26066511097599},{"$f":"'6. UD2 Assumptions'!D102","v":0.15},{"$f":"'6. UD2 Assumptions'!F102","v":0.5},{"$f":"'6. UD2 Assumptions'!H102","v":0.12},{"$f":"'6. UD2 Assumptions'!J102","v":0.02},{"$f":"'6. UD2 Assumptions'!L102","v":0.05},{"$f":"'6. UD2 Assumptions'!N102","v":3.0000000000000001E-3},{"$f":"'6. UD2 Assumptions'!P102","v":0.157},{"$f":"'6. UD2 Assumptions'!R102","v":2.3693795820522074E-2},{"$f":"'6. UD2 Assumptions'!T102","v":2.8815051630698483E-4},{"$f":"'6. UD2 Assumptions'!D277","v":98.589099766646399},{"$f":"'6. UD2 Assumptions'!F277","v":328.630332555488},{"$f":"'6. UD2 Assumptions'!H277","v":78.871279813317116},{"$f":"'6. UD2 Assumptions'!J277","v":13.145213302219521},{"$f":"'6. UD2 Assumptions'!L277","v":32.8630332555488},{"$f":"'6. UD2 Assumptions'!N277","v":1.9717819953329281},{"$f":"'6. UD2 Assumptions'!P277","v":103.18992442242323},{"$f":"'6. UD2 Assumptions'!R277","v":15.573000000000002},{"$f":"'6. UD2 Assumptions'!T277","v":0.18938999999999998},{"$f":"UD2_BAUCH4!M43","v":8.8303014084493654},{"$f":"UD2_BAUCH4!Y43","v":85.637309170018526},{"$f":"UD2_BAUCH4!AK43","v":3.8307428562269781},{"$f":"UD2_BAUCH4!AW43","v":1.817868106802667E-2},{"$f":"UD2_BAUCH4!BI43","v":0.4911208790034588},{"$f":"UD2_BAUCH4!BU43","v":1.300550910393965E-3},{"$f":"UD2_BAUCH4!CG43","v":0.10935627623445532},{"$f":"UD2_BAUCH4!CS43","v":1.4913177028771409E-3},{"$f":"UD2_BAUCH4!CW43","v":98.919801139614094},{"$f":"UD2_BAUCH4!CY43","v":2472.9950284903525},{"$f":"UD2_BAUCH4!CW43","v":98.919801139614094},{"$f":"UD2_BAUCH4!DH43","v":80.611801139614101},{"$f":"UD2_BAUCH4!DJ43","v":80.610309821911216},{"$f":"UD2_BAUCH4!DM43","v":2015.2950284903525},{"$f":"UD2_BAUCH4!DO43","v":2015.2577455477804},{"$f":"'6. UD2 Assumptions'!Y277","v":98.589099766646399},{"$f":"'6. UD2 Assumptions'!AA277","v":328.630332555488},{"$f":"'6. UD2 Assumptions'!AC277","v":78.871279813317116},{"$f":"'6. UD2 Assumptions'!AE277","v":13.145213302219521},{"$f":"'6. UD2 Assumptions'!AG277","v":32.8630332555488},{"$f":"'6. UD2 Assumptions'!AI277","v":1.9717819953329281},{"$f":"'6. UD2 Assumptions'!AK277","v":87.427534422423378},{"$f":"'6. UD2 Assumptions'!AM277","v":15.573},{"$f":"'6. UD2 Assumptions'!AO277","v":0.18939},{"$f":"UD2_Sce1LFG!M43","v":8.8303014084493654},{"$f":"UD2_Sce1LFG!Y43","v":85.637309170018526},{"$f":"UD2_Sce1LFG!AK43","v":3.8307428562269781},{"$f":"UD2_Sce1LFG!AW43","v":1.817868106802667E-2},{"$f":"UD2_Sce1LFG!BI43","v":0.4911208790034588},{"$f":"UD2_Sce1LFG!BU43","v":1.300550910393965E-3},{"$f":"UD2_Sce1LFG!CG43","v":0.10935627623445532},{"$f":"UD2_Sce1LFG!CS43","v":1.4913177028771409E-3},{"$f":"UD2_Sce1LFG!CW43","v":98.919801139614094},{"$f":"UD2_Sce1LFG!CY43","v":2472.9950284903525},{"$f":"UD2_Sce1LFG!DE43","v":43.394805181474652},{"$f":"UD2_Sce1LFG!DH43","v":55.524995958139442},{"$f":"UD2_Sce1LFG!DJ43","v":55.523504640436556},{"$f":"UD2_Sce1LFG!DM43","v":1388.1248989534861},{"$f":"UD2_Sce1LFG!DO43","v":1388.087616010914},{"$f":"'6. UD2 Assumptions'!D334","v":62.111132852987225},{"$f":"'6. UD2 Assumptions'!F334","v":207.03710950995739},{"$f":"'6. UD2 Assumptions'!H334","v":49.688906282389773},{"$f":"'6. UD2 Assumptions'!J334","v":13.145213302219521},{"$f":"'6. UD2 Assumptions'!L334","v":32.8630332555488},{"$f":"'6. UD2 Assumptions'!N334","v":1.9717819953329281},{"$f":"'6. UD2 Assumptions'!P334","v":274.68109791254034},{"$f":"'6. UD2 Assumptions'!R334","v":15.573000000000002},{"$f":"'6. UD2 Assumptions'!T334","v":0.18938999999999998},{"$f":"UD2_Sce2Comp!M43","v":5.8368868874650603},{"$f":"UD2_Sce2Comp!Y43","v":60.283309644337379},{"$f":"UD2_Sce2Comp!AK43","v":2.9657018680128076},{"$f":"UD2_Sce2Comp!AW43","v":1.817868106802667E-2},{"$f":"UD2_Sce2Comp!BI43","v":0.4911208790034588},{"$f":"UD2_Sce2Comp!BU43","v":1.300550910393965E-3},{"$f":"UD2_Sce2Comp!CG43","v":0.10935627623445532},{"$f":"UD2_Sce2Comp!CS43","v":1.4913177028771409E-3},{"$f":"UD2_Sce2Comp!CW43","v":69.707346104734455},{"$f":"UD2_Sce2Comp!CY43","v":1742.6836526183613},{"$f":"UD2_Sce2Comp!DE43","v":18.308},{"$f":"UD2_Sce2Comp!DH43","v":51.399346104734455},{"$f":"UD2_Sce2Comp!DJ43","v":51.397854787031584},{"$f":"UD2_Sce2Comp!DM43","v":1284.9836526183615},{"$f":"UD2_Sce2Comp!DO43","v":1284.9463696757896},{"$f":"'6. UD2 Assumptions'!Y334","v":98.589099766646399},{"$f":"'6. UD2 Assumptions'!AA334","v":328.630332555488},{"$f":"'6. UD2 Assumptions'!AC334","v":51.266331878656118},{"$f":"'6. UD2 Assumptions'!AE334","v":13.145213302219521},{"$f":"'6. UD2 Assumptions'!AG334","v":21.360971616106717},{"$f":"'6. UD2 Assumptions'!AI334","v":1.9717819953329281},{"$f":"'6. UD2 Assumptions'!AK334","v":126.53454399652641},{"$f":"'6. UD2 Assumptions'!AM334","v":15.573000000000002},{"$f":"'6. UD2 Assumptions'!AO334","v":0.18938999999999998},{"$f":"UD2_Sce3Recycle!M43","v":8.8303014084493654},{"$f":"UD2_Sce3Recycle!Y43","v":85.637309170018526},{"$f":"UD2_Sce3Recycle!AK43","v":3.0125935050102353},{"$f":"UD2_Sce3Recycle!AW43","v":1.817868106802667E-2},{"$f":"UD2_Sce3Recycle!BI43","v":0.38622993653977372},{"$f":"UD2_Sce3Recycle!BU43","v":1.300550910393965E-3},{"$f":"UD2_Sce3Recycle!CG43","v":0.10935627623445532},{"$f":"UD2_Sce3Recycle!CS43","v":1.4913177028771409E-3},{"$f":"UD2_Sce3Recycle!CW43","v":97.996760845933665},{"$f":"UD2_Sce3Recycle!CY43","v":2449.9190211483415},{"$f":"UD2_Sce3Recycle!DE43","v":18.308},{"$f":"UD2_Sce3Recycle!DH43","v":79.688760845933672},{"$f":"UD2_Sce3Recycle!DJ43","v":79.687269528230786},{"$f":"UD2_Sce3Recycle!DM43","v":1992.2190211483419},{"$f":"UD2_Sce3Recycle!DO43","v":1992.1817382057698},{"$f":"'6. UD2 Assumptions'!D391","v":65.73909976664639},{"$f":"'6. UD2 Assumptions'!F391","v":219.130332555488},{"$f":"'6. UD2 Assumptions'!H391","v":52.591279813317108},{"$f":"'6. UD2 Assumptions'!J391","v":8.7652133022195198},{"$f":"'6. UD2 Assumptions'!L391","v":21.913033255548804},{"$f":"'6. UD2 Assumptions'!N391","v":1.3147819953329281},{"$f":"'6. UD2 Assumptions'!P391","v":272.04453442242328},{"$f":"'6. UD2 Assumptions'!R391","v":15.573000000000002},{"$f":"'6. UD2 Assumptions'!T391","v":0.18938999999999998},{"$f":"UD2_Sce4WTE!M43","v":5.7118813161108584},{"$f":"UD2_Sce4WTE!Y43","v":54.953764742235627},{"$f":"UD2_Sce4WTE!AK43","v":2.6070806642938855},{"$f":"UD2_Sce4WTE!AW43","v":1.3060561289052194E-2},{"$f":"UD2_Sce4WTE!BI43","v":0.33424111080690844},{"$f":"UD2_Sce4WTE!BU43","v":9.1066717684353806E-4},{"$f":"UD2_Sce4WTE!CG43","v":0.10935627623445532},{"$f":"UD2_Sce4WTE!CS43","v":1.4913177028771409E-3},{"$f":"UD2_Sce4WTE!CW43","v":63.731786655850513},{"$f":"UD2_Sce4WTE!CY43","v":1593.2946663962628},{"$f":"UD2_Sce4WTE!DE43","v":18.308},{"$f":"UD2_Sce4WTE!DH43","v":45.423786655850513},{"$f":"UD2_Sce4WTE!DJ43","v":45.422295338147627},{"$f":"UD2_Sce4WTE!DM43","v":1135.5946663962629},{"$f":"UD2_Sce4WTE!DO43","v":1135.5573834536906},null,2015.2577455477804,0,1388.087616010914,0,1284.9463696757891,0,1992.1817382057698,0,1135.5573834536906,0,null,2037,2015.2577455477804,1388.087616010914,1284.9463696757896,1992.1817382057698,1135.5573834536906]
[2038,{"$f":"'6. UD2 Assumptions'!D44","v":1.1585099999999999},{"$f":"'6. UD2 Assumptions'!F44","v":578.67940579985975},{"$f":"'6. UD2 Assumptions'!H44","v":670.40587841319552},{"$f":"'6. UD2 Assumptions'!N44","v":451.40587841319552},{"$f":"'6. UD2 Assumptions'!D103","v":0.15},{"$f":"'6. UD2 Assumptions'!F103","v":0.5},{"$f":"'6. UD2 Assumptions'!H103","v":0.11999999999999998},{"$f":"'6. UD2 Assumptions'!J103","v":0.02},{"$f":"'6. UD2 Assumptions'!L103","v":4.9999999999999996E-2},{"$f":"'6. UD2 Assumptions'!N103","v":3.0000000000000001E-3},{"$f":"'6. UD2 Assumptions'!P103","v":0.157},{"$f":"'6. UD2 Assumptions'!R103","v":2.3229211588747131E-2},{"$f":"'6. UD2 Assumptions'!T103","v":2.825005061833185E-4},{"$f":"'6. UD2 Assumptions'!D278","v":100.56088176197933},{"$f":"'6. UD2 Assumptions'!F278","v":335.20293920659776},{"$f":"'6. UD2 Assumptions'!H278","v":80.448705409583454},{"$f":"'6. UD2 Assumptions'!J278","v":13.408117568263911},{"$f":"'6. UD2 Assumptions'!L278","v":33.520293920659775},{"$f":"'6. UD2 Assumptions'!N278","v":2.0112176352395865},{"$f":"'6. UD2 Assumptions'!P278","v":105.2537229108717},{"$f":"'6. UD2 Assumptions'!R278","v":15.573},{"$f":"'6. UD2 Assumptions'!T278","v":0.18939},{"$f":"UD2_BAUCH4!M44","v":9.0068987845036439},{"$f":"UD2_BAUCH4!Y44","v":87.353870828475252},{"$f":"UD2_BAUCH4!AK44","v":3.9183530513698805},{"$f":"UD2_BAUCH4!AW44","v":1.8683743249043785E-2},{"$f":"UD2_BAUCH4!BI44","v":0.50235295530383084},{"$f":"UD2_BAUCH4!BU44","v":1.3332872366994483E-3},{"$f":"UD2_BAUCH4!CG44","v":0.11302808542796028},{"$f":"UD2_BAUCH4!CS44","v":1.4802346791708649E-3},{"$f":"UD2_BAUCH4!CW44","v":100.91600097024549},{"$f":"UD2_BAUCH4!CY44","v":2522.9000242561374},{"$f":"UD2_BAUCH4!CW44","v":100.91600097024549},{"$f":"UD2_BAUCH4!DH44","v":82.608000970245484},{"$f":"UD2_BAUCH4!DJ44","v":82.606520735566306},{"$f":"UD2_BAUCH4!DM44","v":2065.2000242561371},{"$f":"UD2_BAUCH4!DO44","v":2065.1630183891575},{"$f":"'6. UD2 Assumptions'!Y278","v":100.56088176197933},{"$f":"'6. UD2 Assumptions'!AA278","v":335.20293920659776},{"$f":"'6. UD2 Assumptions'!AC278","v":80.448705409583454},{"$f":"'6. UD2 Assumptions'!AE278","v":13.408117568263911},{"$f":"'6. UD2 Assumptions'!AG278","v":33.520293920659775},{"$f":"'6. UD2 Assumptions'!AI278","v":2.0112176352395865},{"$f":"'6. UD2 Assumptions'!AK278","v":89.49133291087162},{"$f":"'6. UD2 Assumptions'!AM278","v":15.573},{"$f":"'6. UD2 Assumptions'!AO278","v":0.18939},{"$f":"UD2_Sce1LFG!M44","v":9.0068987845036439},{"$f":"UD2_Sce1LFG!Y44","v":87.353870828475252},{"$f":"UD2_Sce1LFG!AK44","v":3.9183530513698805},{"$f":"UD2_Sce1LFG!AW44","v":1.8683743249043785E-2},{"$f":"UD2_Sce1LFG!BI44","v":0.50235295530383084},{"$f":"UD2_Sce1LFG!BU44","v":1.3332872366994483E-3},{"$f":"UD2_Sce1LFG!CG44","v":0.11302808542796028},{"$f":"UD2_Sce1LFG!CS44","v":1.4802346791708649E-3},{"$f":"UD2_Sce1LFG!CW44","v":100.91600097024549},{"$f":"UD2_Sce1LFG!CY44","v":2522.9000242561374},{"$f":"UD2_Sce1LFG!DE44","v":44.683286753907929},{"$f":"UD2_Sce1LFG!DH44","v":56.232714216337563},{"$f":"UD2_Sce1LFG!DJ44","v":56.231233981658384},{"$f":"UD2_Sce1LFG!DM44","v":1405.8178554084391},{"$f":"UD2_Sce1LFG!DO44","v":1405.7808495414597},{"$f":"'6. UD2 Assumptions'!D335","v":62.347746692427172},{"$f":"'6. UD2 Assumptions'!F335","v":207.82582230809058},{"$f":"'6. UD2 Assumptions'!H335","v":49.878197353941736},{"$f":"'6. UD2 Assumptions'!J335","v":13.408117568263911},{"$f":"'6. UD2 Assumptions'!L335","v":33.520293920659775},{"$f":"'6. UD2 Assumptions'!N335","v":2.0112176352395865},{"$f":"'6. UD2 Assumptions'!P335","v":285.65209293457281},{"$f":"'6. UD2 Assumptions'!R335","v":15.573},{"$f":"'6. UD2 Assumptions'!T335","v":0.18939},{"$f":"UD2_Sce2Comp!M44","v":5.8578778519768742},{"$f":"UD2_Sce2Comp!Y44","v":60.374859613971473},{"$f":"UD2_Sce2Comp!AK44","v":2.9835551079609086},{"$f":"UD2_Sce2Comp!AW44","v":1.8683743249043785E-2},{"$f":"UD2_Sce2Comp!BI44","v":0.50235295530383084},{"$f":"UD2_Sce2Comp!BU44","v":1.3332872366994483E-3},{"$f":"UD2_Sce2Comp!CG44","v":0.11302808542796028},{"$f":"UD2_Sce2Comp!CS44","v":1.4802346791708649E-3},{"$f":"UD2_Sce2Comp!CW44","v":69.853170879805958},{"$f":"UD2_Sce2Comp!CY44","v":1746.3292719951489},{"$f":"UD2_Sce2Comp!DE44","v":18.308},{"$f":"UD2_Sce2Comp!DH44","v":51.545170879805958},{"$f":"UD2_Sce2Comp!DJ44","v":51.543690645126794},{"$f":"UD2_Sce2Comp!DM44","v":1288.6292719951489},{"$f":"UD2_Sce2Comp!DO44","v":1288.59226612817},{"$f":"'6. UD2 Assumptions'!Y335","v":100.56088176197933},{"$f":"'6. UD2 Assumptions'!AA335","v":335.20293920659776},{"$f":"'6. UD2 Assumptions'!AC335","v":51.487171462133404},{"$f":"'6. UD2 Assumptions'!AE335","v":13.408117568263911},{"$f":"'6. UD2 Assumptions'!AG335","v":21.452988109222254},{"$f":"'6. UD2 Assumptions'!AI335","v":2.0112176352395865},{"$f":"'6. UD2 Assumptions'!AK335","v":130.52017266975929},{"$f":"'6. UD2 Assumptions'!AM335","v":15.573},{"$f":"'6. UD2 Assumptions'!AO335","v":0.18939},{"$f":"UD2_Sce3Recycle!M44","v":9.0068987845036439},{"$f":"UD2_Sce3Recycle!Y44","v":87.353870828475252},{"$f":"UD2_Sce3Recycle!AK44","v":3.0342084222340828},{"$f":"UD2_Sce3Recycle!AW44","v":1.8683743249043785E-2},{"$f":"UD2_Sce3Recycle!BI44","v":0.38900107977360032},{"$f":"UD2_Sce3Recycle!BU44","v":1.3332872366994483E-3},{"$f":"UD2_Sce3Recycle!CG44","v":0.11302808542796028},{"$f":"UD2_Sce3Recycle!CS44","v":1.4802346791708649E-3},{"$f":"UD2_Sce3Recycle!CW44","v":99.91850446557946},{"$f":"UD2_Sce3Recycle!CY44","v":2497.9626116394866},{"$f":"UD2_Sce3Recycle!DE44","v":18.308},{"$f":"UD2_Sce3Recycle!DH44","v":81.610504465579453},{"$f":"UD2_Sce3Recycle!DJ44","v":81.609024230900275},{"$f":"UD2_Sce3Recycle!DM44","v":2040.2626116394863},{"$f":"UD2_Sce3Recycle!DO44","v":2040.2256057725069},{"$f":"'6. UD2 Assumptions'!D392","v":67.710881761979323},{"$f":"'6. UD2 Assumptions'!F392","v":225.70293920659776},{"$f":"'6. UD2 Assumptions'!H392","v":54.16870540958346},{"$f":"'6. UD2 Assumptions'!J392","v":9.0281175682639105},{"$f":"'6. UD2 Assumptions'!L392","v":22.570293920659779},{"$f":"'6. UD2 Assumptions'!N392","v":1.3542176352395865},{"$f":"'6. UD2 Assumptions'!P392","v":274.10833291087175},{"$f":"'6. UD2 Assumptions'!R392","v":15.573},{"$f":"'6. UD2 Assumptions'!T392","v":0.18939},{"$f":"UD2_Sce4WTE!M44","v":5.8877105683145547},{"$f":"UD2_Sce4WTE!Y44","v":56.434345386970193},{"$f":"UD2_Sce4WTE!AK44","v":2.6619331091222391},{"$f":"UD2_Sce4WTE!AW44","v":1.3365038377431408E-2},{"$f":"UD2_Sce4WTE!BI44","v":0.3412734755284923},{"$f":"UD2_Sce4WTE!BU44","v":9.3037608910905511E-4},{"$f":"UD2_Sce4WTE!CG44","v":0.11302808542796028},{"$f":"UD2_Sce4WTE!CS44","v":1.4802346791708649E-3},{"$f":"UD2_Sce4WTE!CW44","v":65.454066274509159},{"$f":"UD2_Sce4WTE!CY44","v":1636.351656862729},{"$f":"UD2_Sce4WTE!DE44","v":18.308},{"$f":"UD2_Sce4WTE!DH44","v":47.14606627450916},{"$f":"UD2_Sce4WTE!DJ44","v":47.144586039829981},{"$f":"UD2_Sce4WTE!DM44","v":1178.6516568627289},{"$f":"UD2_Sce4WTE!DO44","v":1178.6146509957496},null,2065.1630183891575,0,1405.7808495414597,0,1288.5922661281695,0,2040.2256057725069,0,1178.6146509957496,0,null,2038,2065.1630183891575,1405.7808495414597,1288.59226612817,2040.2256057725069,1178.6146509957496]
[2039,{"$f":"'6. UD2 Assumptions'!D45","v":1.140226},{"$f":"'6. UD2 Assumptions'!F45","v":599.7179471275515},{"$f":"'6. UD2 Assumptions'!H45","v":683.81399598145947},{"$f":"'6. UD2 Assumptions'!N45","v":464.81399598145947},{"$f":"'6. UD2 Assumptions'!D104","v":0.15},{"$f":"'6. UD2 Assumptions'!F104","v":0.5},{"$f":"'6. UD2 Assumptions'!H104","v":0.11999999999999998},{"$f":"'6. UD2 Assumptions'!J104","v":0.02},{"$f":"'6. UD2 Assumptions'!L104","v":0.05},{"$f":"'6. UD2 Assumptions'!N104","v":3.0000000000000001E-3},{"$f":"'6. UD2 Assumptions'!P104","v":0.157},{"$f":"'6. UD2 Assumptions'!R104","v":2.277373685171287E-2},{"$f":"'6. UD2 Assumptions'!T104","v":2.7696128057188088E-4},{"$f":"'6. UD2 Assumptions'!D279","v":102.57209939721892},{"$f":"'6. UD2 Assumptions'!F279","v":341.90699799072974},{"$f":"'6. UD2 Assumptions'!H279","v":82.057679517775128},{"$f":"'6. UD2 Assumptions'!J279","v":13.67627991962919},{"$f":"'6. UD2 Assumptions'!L279","v":34.190699799072974},{"$f":"'6. UD2 Assumptions'!N279","v":2.0514419879443784},{"$f":"'6. UD2 Assumptions'!P279","v":107.35879736908913},{"$f":"'6. UD2 Assumptions'!R279","v":15.573},{"$f":"'6. UD2 Assumptions'!T279","v":0.18939000000000003},{"$f":"UD2_BAUCH4!M45","v":9.1870309605077889},{"$f":"UD2_BAUCH4!Y45","v":89.104167227108405},{"$f":"UD2_BAUCH4!AK45","v":4.0069720976133762},{"$f":"UD2_BAUCH4!AW45","v":1.9194040233567543E-2},{"$f":"UD2_BAUCH4!BI45","v":0.51371437148889443},{"$f":"UD2_BAUCH4!BU45","v":1.3663502923847112E-3},{"$f":"UD2_BAUCH4!CG45","v":0.11659137625983948},{"$f":"UD2_BAUCH4!CS45","v":1.4708843220083763E-3},{"$f":"UD2_BAUCH4!CW45","v":102.95050730782626},{"$f":"UD2_BAUCH4!CY45","v":2573.7626826956566},{"$f":"UD2_BAUCH4!CW45","v":102.95050730782626},{"$f":"UD2_BAUCH4!DH45","v":84.642507307826264},{"$f":"UD2_BAUCH4!DJ45","v":84.641036423504261},{"$f":"UD2_BAUCH4!DM45","v":2116.0626826956568},{"$f":"UD2_BAUCH4!DO45","v":2116.0259105876066},{"$f":"'6. UD2 Assumptions'!Y279","v":102.57209939721892},{"$f":"'6. UD2 Assumptions'!AA279","v":341.90699799072974},{"$f":"'6. UD2 Assumptions'!AC279","v":82.057679517775128},{"$f":"'6. UD2 Assumptions'!AE279","v":13.67627991962919},{"$f":"'6. UD2 Assumptions'!AG279","v":34.190699799072974},{"$f":"'6. UD2 Assumptions'!AI279","v":2.0514419879443784},{"$f":"'6. UD2 Assumptions'!AK279","v":91.596407369089206},{"$f":"'6. UD2 Assumptions'!AM279","v":15.573},{"$f":"'6. UD2 Assumptions'!AO279","v":0.18939},{"$f":"UD2_Sce1LFG!M45","v":9.1870309605077889},{"$f":"UD2_Sce1LFG!Y45","v":89.104167227108405},{"$f":"UD2_Sce1LFG!AK45","v":4.0069720976133762},{"$f":"UD2_Sce1LFG!AW45","v":1.9194040233567543E-2},{"$f":"UD2_Sce1LFG!BI45","v":0.51371437148889443},{"$f":"UD2_Sce1LFG!BU45","v":1.3663502923847112E-3},{"$f":"UD2_Sce1LFG!CG45","v":0.11659137625983948},{"$f":"UD2_Sce1LFG!CS45","v":1.4708843220083763E-3},{"$f":"UD2_Sce1LFG!CW45","v":102.95050730782626},{"$f":"UD2_Sce1LFG!CY45","v":2573.7626826956566},{"$f":"UD2_Sce1LFG!DE45","v":45.971768326341206},{"$f":"UD2_Sce1LFG!DH45","v":56.978738981485051},{"$f":"UD2_Sce1LFG!DJ45","v":56.977268097163048},{"$f":"UD2_Sce1LFG!DM45","v":1424.4684745371262},{"$f":"UD2_Sce1LFG!DO45","v":1424.4317024290763},{"$f":"'6. UD2 Assumptions'!D336","v":62.568980632303528},{"$f":"'6. UD2 Assumptions'!F336","v":208.56326877434509},{"$f":"'6. UD2 Assumptions'!H336","v":50.055184505842817},{"$f":"'6. UD2 Assumptions'!J336","v":13.67627991962919},{"$f":"'6. UD2 Assumptions'!L336","v":34.190699799072974},{"$f":"'6. UD2 Assumptions'!N336","v":2.0514419879443784},{"$f":"'6. UD2 Assumptions'!P336","v":296.94575036232152},{"$f":"'6. UD2 Assumptions'!R336","v":15.573},{"$f":"'6. UD2 Assumptions'!T336","v":0.18939000000000003},{"$f":"UD2_Sce2Comp!M45","v":5.8793591660456856},{"$f":"UD2_Sce2Comp!Y45","v":60.488348348937208},{"$f":"UD2_Sce2Comp!AK45","v":3.0010331795615959},{"$f":"UD2_Sce2Comp!AW45","v":1.9194040233567543E-2},{"$f":"UD2_Sce2Comp!BI45","v":0.51371437148889443},{"$f":"UD2_Sce2Comp!BU45","v":1.3663502923847112E-3},{"$f":"UD2_Sce2Comp!CG45","v":0.11659137625983948},{"$f":"UD2_Sce2Comp!CS45","v":1.4708843220083763E-3},{"$f":"UD2_Sce2Comp!CW45","v":70.021077717141182},{"$f":"UD2_Sce2Comp!CY45","v":1750.5269429285295},{"$f":"UD2_Sce2Comp!DE45","v":18.308},{"$f":"UD2_Sce2Comp!DH45","v":51.713077717141182},{"$f":"UD2_Sce2Comp!DJ45","v":51.711606832819179},{"$f":"UD2_Sce2Comp!DM45","v":1292.8269429285297},{"$f":"UD2_Sce2Comp!DO45","v":1292.7901708204795},{"$f":"'6. UD2 Assumptions'!Y336","v":102.57209939721892},{"$f":"'6. UD2 Assumptions'!AA336","v":341.90699799072974},{"$f":"'6. UD2 Assumptions'!AC336","v":51.696338096198325},{"$f":"'6. UD2 Assumptions'!AE336","v":13.67627991962919},{"$f":"'6. UD2 Assumptions'!AG336","v":21.540140873415968},{"$f":"'6. UD2 Assumptions'!AI336","v":2.0514419879443784},{"$f":"'6. UD2 Assumptions'!AK336","v":134.608307716323},{"$f":"'6. UD2 Assumptions'!AM336","v":15.573},{"$f":"'6. UD2 Assumptions'!AO336","v":0.18939000000000003},{"$f":"UD2_Sce3Recycle!M45","v":9.1870309605077889},{"$f":"UD2_Sce3Recycle!Y45","v":89.104167227108405},{"$f":"UD2_Sce3Recycle!AK45","v":3.0553324953137868},{"$f":"UD2_Sce3Recycle!AW45","v":1.9194040233567543E-2},{"$f":"UD2_Sce3Recycle!BI45","v":0.39170929427099832},{"$f":"UD2_Sce3Recycle!BU45","v":1.3663502923847112E-3},{"$f":"UD2_Sce3Recycle!CG45","v":0.11659137625983948},{"$f":"UD2_Sce3Recycle!CS45","v":1.4708843220083763E-3},{"$f":"UD2_Sce3Recycle!CW45","v":101.87686262830877},{"$f":"UD2_Sce3Recycle!CY45","v":2546.9215657077193},{"$f":"UD2_Sce3Recycle!DE45","v":18.308},{"$f":"UD2_Sce3Recycle!DH45","v":83.568862628308779},{"$f":"UD2_Sce3Recycle!DJ45","v":83.567391743986775},{"$f":"UD2_Sce3Recycle!DM45","v":2089.2215657077195},{"$f":"UD2_Sce3Recycle!DO45","v":2089.1847935996693},{"$f":"'6. UD2 Assumptions'!D393","v":69.722099397218912},{"$f":"'6. UD2 Assumptions'!F393","v":232.40699799072974},{"$f":"'6. UD2 Assumptions'!H393","v":55.777679517775134},{"$f":"'6. UD2 Assumptions'!J393","v":9.296279919629189},{"$f":"'6. UD2 Assumptions'!L393","v":23.240699799072978},{"$f":"'6. UD2 Assumptions'!N393","v":1.3944419879443786},{"$f":"'6. UD2 Assumptions'!P393","v":276.21340736908917},{"$f":"'6. UD2 Assumptions'!R393","v":15.573},{"$f":"'6. UD2 Assumptions'!T393","v":0.18939000000000003},{"$f":"UD2_Sce4WTE!M45","v":6.0673278555038168},{"$f":"UD2_Sce4WTE!Y45","v":57.985552906941201},{"$f":"UD2_Sce4WTE!AK45","v":2.7200090314184271},{"$f":"UD2_Sce4WTE!AW45","v":1.3681649310083479E-2},{"$f":"UD2_Sce4WTE!BI45","v":0.34871910659210625},{"$f":"UD2_Sce4WTE!BU45","v":9.5104708523434823E-4},{"$f":"UD2_Sce4WTE!CG45","v":0.11659137625983948},{"$f":"UD2_Sce4WTE!CS45","v":1.4708843220083763E-3},{"$f":"UD2_Sce4WTE!CW45","v":67.254303857432717},{"$f":"UD2_Sce4WTE!CY45","v":1681.3575964358179},{"$f":"UD2_Sce4WTE!DE45","v":18.308},{"$f":"UD2_Sce4WTE!DH45","v":48.946303857432717},{"$f":"UD2_Sce4WTE!DJ45","v":48.944832973110714},{"$f":"UD2_Sce4WTE!DM45","v":1223.6575964358178},{"$f":"UD2_Sce4WTE!DO45","v":1223.6208243277679},null,2116.0259105876066,0,1424.4317024290763,0,1292.7901708204795,0,2089.1847935996693,0,1223.6208243277679,0,null,2039,2116.0259105876066,1424.4317024290763,1292.7901708204795,2089.1847935996693,1223.6208243277679]
[2040,{"$f":"'6. UD2 Assumptions'!D46","v":1.1304187999999999},{"$f":"'6. UD2 Assumptions'!F46","v":617.01935238611452},{"$f":"'6. UD2 Assumptions'!H46","v":697.49027590108869},{"$f":"'6. UD2 Assumptions'!N46","v":478.49027590108869},{"$f":"'6. UD2 Assumptions'!D105","v":0.15},{"$f":"'6. UD2 Assumptions'!F105","v":0.5},{"$f":"'6. UD2 Assumptions'!H105","v":0.12},{"$f":"'6. UD2 Assumptions'!J105","v":0.02},{"$f":"'6. UD2 Assumptions'!L105","v":4.9999999999999996E-2},{"$f":"'6. UD2 Assumptions'!N105","v":3.0000000000000001E-3},{"$f":"'6. UD2 Assumptions'!P105","v":0.157},{"$f":"'6. UD2 Assumptions'!R105","v":2.2327192991875362E-2},{"$f":"'6. UD2 Assumptions'!T105","v":2.7153066722733417E-4},{"$f":"'6. UD2 Assumptions'!D280","v":104.62354138516331},{"$f":"'6. UD2 Assumptions'!F280","v":348.74513795054435},{"$f":"'6. UD2 Assumptions'!H280","v":83.698833108130643},{"$f":"'6. UD2 Assumptions'!J280","v":13.949805518021774},{"$f":"'6. UD2 Assumptions'!L280","v":34.874513795054433},{"$f":"'6. UD2 Assumptions'!N280","v":2.092470827703266},{"$f":"'6. UD2 Assumptions'!P280","v":109.50597331647093},{"$f":"'6. UD2 Assumptions'!R280","v":15.573},{"$f":"'6. UD2 Assumptions'!T280","v":0.18939},{"$f":"UD2_BAUCH4!M46","v":9.3707676920722065},{"$f":"UD2_BAUCH4!Y46","v":90.888966313562918},{"$f":"UD2_BAUCH4!AK46","v":4.0966704272229002},{"$f":"UD2_BAUCH4!AW46","v":1.9709844096850088E-2},{"$f":"UD2_BAUCH4!BI46","v":0.5252141573362693},{"$f":"UD2_BAUCH4!BU46","v":1.3997626086469377E-3},{"$f":"UD2_BAUCH4!CG46","v":0.12004935593237104},{"$f":"UD2_BAUCH4!CS46","v":1.4629957546477747E-3},{"$f":"UD2_BAUCH4!CW46","v":105.0242405485868},{"$f":"UD2_BAUCH4!CY46","v":2625.6060137146701},{"$f":"UD2_BAUCH4!CW46","v":105.0242405485868},{"$f":"UD2_BAUCH4!DH46","v":86.716240548586796},{"$f":"UD2_BAUCH4!DJ46","v":86.714777552832174},{"$f":"UD2_BAUCH4!DM46","v":2167.9060137146698},{"$f":"UD2_BAUCH4!DO46","v":2167.8694388208041},{"$f":"'6. UD2 Assumptions'!Y280","v":104.62354138516331},{"$f":"'6. UD2 Assumptions'!AA280","v":348.74513795054435},{"$f":"'6. UD2 Assumptions'!AC280","v":83.698833108130643},{"$f":"'6. UD2 Assumptions'!AE280","v":13.949805518021774},{"$f":"'6. UD2 Assumptions'!AG280","v":34.874513795054433},{"$f":"'6. UD2 Assumptions'!AI280","v":2.092470827703266},{"$f":"'6. UD2 Assumptions'!AK280","v":93.743583316471017},{"$f":"'6. UD2 Assumptions'!AM280","v":15.573},{"$f":"'6. UD2 Assumptions'!AO280","v":0.18939},{"$f":"UD2_Sce1LFG!M46","v":9.3707676920722065},{"$f":"UD2_Sce1LFG!Y46","v":90.888966313562918},{"$f":"UD2_Sce1LFG!AK46","v":4.0966704272229002},{"$f":"UD2_Sce1LFG!AW46","v":1.9709844096850088E-2},{"$f":"UD2_Sce1LFG!BI46","v":0.5252141573362693},{"$f":"UD2_Sce1LFG!BU46","v":1.3997626086469377E-3},{"$f":"UD2_Sce1LFG!CG46","v":0.12004935593237104},{"$f":"UD2_Sce1LFG!CS46","v":1.4629957546477747E-3},{"$f":"UD2_Sce1LFG!CW46","v":105.0242405485868},{"$f":"UD2_Sce1LFG!CY46","v":2625.6060137146701},{"$f":"UD2_Sce1LFG!DE46","v":47.260249898774475},{"$f":"UD2_Sce1LFG!DH46","v":57.763990649812328},{"$f":"UD2_Sce1LFG!DJ46","v":57.762527654057692},{"$f":"UD2_Sce1LFG!DM46","v":1444.0997662453083},{"$f":"UD2_Sce1LFG!DO46","v":1444.0631913514424},{"$f":"'6. UD2 Assumptions'!D337","v":62.774124831097971},{"$f":"'6. UD2 Assumptions'!F337","v":209.24708277032656},{"$f":"'6. UD2 Assumptions'!H337","v":50.219299864878373},{"$f":"'6. UD2 Assumptions'!J337","v":13.949805518021774},{"$f":"'6. UD2 Assumptions'!L337","v":34.874513795054433},{"$f":"'6. UD2 Assumptions'!N337","v":2.092470827703266},{"$f":"'6. UD2 Assumptions'!P337","v":308.57058829400631},{"$f":"'6. UD2 Assumptions'!R337","v":15.573},{"$f":"'6. UD2 Assumptions'!T337","v":0.18939},{"$f":"UD2_Sce2Comp!M46","v":5.9006874790170087},{"$f":"UD2_Sce2Comp!Y46","v":60.617989717302208},{"$f":"UD2_Sce2Comp!AK46","v":3.0181073781482248},{"$f":"UD2_Sce2Comp!AW46","v":1.9709844096850088E-2},{"$f":"UD2_Sce2Comp!BI46","v":0.5252141573362693},{"$f":"UD2_Sce2Comp!BU46","v":1.3997626086469377E-3},{"$f":"UD2_Sce2Comp!CG46","v":0.12004935593237104},{"$f":"UD2_Sce2Comp!CS46","v":1.4629957546477747E-3},{"$f":"UD2_Sce2Comp!CW46","v":70.204620690196222},{"$f":"UD2_Sce2Comp!CY46","v":1755.1155172549056},{"$f":"UD2_Sce2Comp!DE46","v":18.308},{"$f":"UD2_Sce2Comp!DH46","v":51.896620690196222},{"$f":"UD2_Sce2Comp!DJ46","v":51.895157694441586},{"$f":"UD2_Sce2Comp!DM46","v":1297.4155172549056},{"$f":"UD2_Sce2Comp!DO46","v":1297.3789423610397},{"$f":"'6. UD2 Assumptions'!Y337","v":104.62354138516331},{"$f":"'6. UD2 Assumptions'!AA337","v":348.74513795054435},{"$f":"'6. UD2 Assumptions'!AC337","v":51.893276527040982},{"$f":"'6. UD2 Assumptions'!AE337","v":13.949805518021774},{"$f":"'6. UD2 Assumptions'!AG337","v":21.622198552933746},{"$f":"'6. UD2 Assumptions'!AI337","v":2.092470827703266},{"$f":"'6. UD2 Assumptions'!AK337","v":138.80145513968137},{"$f":"'6. UD2 Assumptions'!AM337","v":15.573},{"$f":"'6. UD2 Assumptions'!AO337","v":0.18939},{"$f":"UD2_Sce3Recycle!M46","v":9.3707676920722065},{"$f":"UD2_Sce3Recycle!Y46","v":90.888966313562918},{"$f":"UD2_Sce3Recycle!AK46","v":3.0759476127181422},{"$f":"UD2_Sce3Recycle!AW46","v":1.9709844096850088E-2},{"$f":"UD2_Sce3Recycle!BI46","v":0.39435225804078744},{"$f":"UD2_Sce3Recycle!BU46","v":1.3997626086469377E-3},{"$f":"UD2_Sce3Recycle!CG46","v":0.12004935593237104},{"$f":"UD2_Sce3Recycle!CS46","v":1.4629957546477747E-3},{"$f":"UD2_Sce3Recycle!CW46","v":103.87265583478657},{"$f":"UD2_Sce3Recycle!CY46","v":2596.8163958696641},{"$f":"UD2_Sce3Recycle!DE46","v":18.308},{"$f":"UD2_Sce3Recycle!DH46","v":85.564655834786578},{"$f":"UD2_Sce3Recycle!DJ46","v":85.563192839031927},{"$f":"UD2_Sce3Recycle!DM46","v":2139.1163958696643},{"$f":"UD2_Sce3Recycle!DO46","v":2139.0798209757982},{"$f":"'6. UD2 Assumptions'!D394","v":71.773541385163298},{"$f":"'6. UD2 Assumptions'!F394","v":239.24513795054438},{"$f":"'6. UD2 Assumptions'!H394","v":57.418833108130634},{"$f":"'6. UD2 Assumptions'!J394","v":9.5698055180217736},{"$f":"'6. UD2 Assumptions'!L394","v":23.924513795054438},{"$f":"'6. UD2 Assumptions'!N394","v":1.4354708277032662},{"$f":"'6. UD2 Assumptions'!P394","v":278.36058331647092},{"$f":"'6. UD2 Assumptions'!R394","v":15.573},{"$f":"'6. UD2 Assumptions'!T394","v":0.18939},{"$f":"UD2_Sce4WTE!M46","v":6.2507194467741378},{"$f":"UD2_Sce4WTE!Y46","v":59.602387711092845},{"$f":"UD2_Sce4WTE!AK46","v":2.7812291410188612},{"$f":"UD2_Sce4WTE!AW46","v":1.4010428872625179E-2},{"$f":"UD2_Sce4WTE!BI46","v":0.35656783859216185},{"$f":"UD2_Sce4WTE!BU46","v":9.7267170981296636E-4},{"$f":"UD2_Sce4WTE!CG46","v":0.12004935593237104},{"$f":"UD2_Sce4WTE!CS46","v":1.4629957546477747E-3},{"$f":"UD2_Sce4WTE!CW46","v":69.127399589747469},{"$f":"UD2_Sce4WTE!CY46","v":1728.1849897436866},{"$f":"UD2_Sce4WTE!DE46","v":18.308},{"$f":"UD2_Sce4WTE!DH46","v":50.819399589747469},{"$f":"UD2_Sce4WTE!DJ46","v":50.817936593992819},{"$f":"UD2_Sce4WTE!DM46","v":1270.4849897436868},{"$f":"UD2_Sce4WTE!DO46","v":1270.4484148498204},null,2167.8694388208041,0,1444.0631913514424,0,1297.3789423610392,0,2139.0798209757982,0,1270.4484148498204,0,null,2040,2167.8694388208041,1444.0631913514424,1297.3789423610397,2139.0798209757982,1270.4484148498204]
[2041,{"$f":"'6. UD2 Assumptions'!D47","v":1.1206116000000002},{"$f":"'6. UD2 Assumptions'!F47","v":634.86767531150883},{"$f":"'6. UD2 Assumptions'!H47","v":711.44008141911047},{"$f":"'6. UD2 Assumptions'!N47","v":492.44008141911047},{"$f":"'6. UD2 Assumptions'!D106","v":0.15},{"$f":"'6. UD2 Assumptions'!F106","v":0.5},{"$f":"'6. UD2 Assumptions'!H106","v":0.12000000000000001},{"$f":"'6. UD2 Assumptions'!J106","v":0.02},{"$f":"'6. UD2 Assumptions'!L106","v":4.9999999999999996E-2},{"$f":"'6. UD2 Assumptions'!N106","v":3.0000000000000001E-3},{"$f":"'6. UD2 Assumptions'!P106","v":0.157},{"$f":"'6. UD2 Assumptions'!R106","v":2.1889404893995452E-2},{"$f":"'6. UD2 Assumptions'!T106","v":2.6620653649738645E-4},{"$f":"'6. UD2 Assumptions'!D281","v":106.71601221286657},{"$f":"'6. UD2 Assumptions'!F281","v":355.72004070955524},{"$f":"'6. UD2 Assumptions'!H281","v":85.372809770293259},{"$f":"'6. UD2 Assumptions'!J281","v":14.228801628382209},{"$f":"'6. UD2 Assumptions'!L281","v":35.572004070955522},{"$f":"'6. UD2 Assumptions'!N281","v":2.1343202442573315},{"$f":"'6. UD2 Assumptions'!P281","v":111.69609278280035},{"$f":"'6. UD2 Assumptions'!R281","v":15.572999999999999},{"$f":"'6. UD2 Assumptions'!T281","v":0.18939000000000003},{"$f":"UD2_BAUCH4!M47","v":9.5581804399467778},{"$f":"UD2_BAUCH4!Y47","v":92.709036815736596},{"$f":"UD2_BAUCH4!AK47","v":4.1875164835441598},{"$f":"UD2_BAUCH4!AW47","v":2.023142659871132E-2},{"$f":"UD2_BAUCH4!BI47","v":0.53686108763386664},{"$f":"UD2_BAUCH4!BU47","v":1.4335463871434006E-3},{"$f":"UD2_BAUCH4!CG47","v":0.1234051368606808},{"$f":"UD2_BAUCH4!CS47","v":1.4563404479122845E-3},{"$f":"UD2_BAUCH4!CW47","v":107.13812127715585},{"$f":"UD2_BAUCH4!CY47","v":2678.4530319288961},{"$f":"UD2_BAUCH4!CW47","v":107.13812127715585},{"$f":"UD2_BAUCH4!DH47","v":88.830121277155854},{"$f":"UD2_BAUCH4!DJ47","v":88.828664936707952},{"$f":"UD2_BAUCH4!DM47","v":2220.7530319288962},{"$f":"UD2_BAUCH4!DO47","v":2220.7166234176989},{"$f":"'6. UD2 Assumptions'!Y281","v":106.71601221286657},{"$f":"'6. UD2 Assumptions'!AA281","v":355.72004070955524},{"$f":"'6. UD2 Assumptions'!AC281","v":85.372809770293259},{"$f":"'6. UD2 Assumptions'!AE281","v":14.228801628382209},{"$f":"'6. UD2 Assumptions'!AG281","v":35.572004070955522},{"$f":"'6. UD2 Assumptions'!AI281","v":2.1343202442573315},{"$f":"'6. UD2 Assumptions'!AK281","v":95.93370278280031},{"$f":"'6. UD2 Assumptions'!AM281","v":15.573},{"$f":"'6. UD2 Assumptions'!AO281","v":0.18939},{"$f":"UD2_Sce1LFG!M47","v":9.5581804399467778},{"$f":"UD2_Sce1LFG!Y47","v":92.709036815736596},{"$f":"UD2_Sce1LFG!AK47","v":4.1875164835441598},{"$f":"UD2_Sce1LFG!AW47","v":2.023142659871132E-2},{"$f":"UD2_Sce1LFG!BI47","v":0.53686108763386664},{"$f":"UD2_Sce1LFG!BU47","v":1.4335463871434006E-3},{"$f":"UD2_Sce1LFG!CG47","v":0.1234051368606808},{"$f":"UD2_Sce1LFG!CS47","v":1.4563404479122845E-3},{"$f":"UD2_Sce1LFG!CW47","v":107.13812127715585},{"$f":"UD2_Sce1LFG!CY47","v":2678.4530319288961},{"$f":"UD2_Sce1LFG!DE47","v":48.940372295015798},{"$f":"UD2_Sce1LFG!DH47","v":58.197748982140048},{"$f":"UD2_Sce1LFG!DJ47","v":58.196292641692146},{"$f":"UD2_Sce1LFG!DM47","v":1454.9437245535012},{"$f":"UD2_Sce1LFG!DO47","v":1454.9073160423036},{"$f":"'6. UD2 Assumptions'!D338","v":62.962447205591261},{"$f":"'6. UD2 Assumptions'!F338","v":209.87482401863753},{"$f":"'6. UD2 Assumptions'!H338","v":50.369957764473},{"$f":"'6. UD2 Assumptions'!J338","v":14.228801628382209},{"$f":"'6. UD2 Assumptions'!L338","v":35.572004070955522},{"$f":"'6. UD2 Assumptions'!N338","v":2.1343202442573315},{"$f":"'6. UD2 Assumptions'!P338","v":320.53533648681366},{"$f":"'6. UD2 Assumptions'!R338","v":15.572999999999999},{"$f":"'6. UD2 Assumptions'!T338","v":0.18939000000000003},{"$f":"UD2_Sce2Comp!M47","v":5.9214093081011949},{"$f":"UD2_Sce2Comp!Y47","v":60.758793409391025},{"$f":"UD2_Sce2Comp!AK47","v":3.0347484442039896},{"$f":"UD2_Sce2Comp!AW47","v":2.023142659871132E-2},{"$f":"UD2_Sce2Comp!BI47","v":0.53686108763386664},{"$f":"UD2_Sce2Comp!BU47","v":1.4335463871434006E-3},{"$f":"UD2_Sce2Comp!CG47","v":0.1234051368606808},{"$f":"UD2_Sce2Comp!CS47","v":1.4563404479122845E-3},{"$f":"UD2_Sce2Comp!CW47","v":70.398338699624517},{"$f":"UD2_Sce2Comp!CY47","v":1759.958467490613},{"$f":"UD2_Sce2Comp!DE47","v":18.308},{"$f":"UD2_Sce2Comp!DH47","v":52.090338699624517},{"$f":"UD2_Sce2Comp!DJ47","v":52.088882359176601},{"$f":"UD2_Sce2Comp!DM47","v":1302.2584674906129},{"$f":"UD2_Sce2Comp!DO47","v":1302.2220589794151},{"$f":"'6. UD2 Assumptions'!Y338","v":106.71601221286657},{"$f":"'6. UD2 Assumptions'!AA338","v":355.72004070955524},{"$f":"'6. UD2 Assumptions'!AC338","v":52.077413959878875},{"$f":"'6. UD2 Assumptions'!AE338","v":14.228801628382209},{"$f":"'6. UD2 Assumptions'!AG338","v":21.698922483282864},{"$f":"'6. UD2 Assumptions'!AI338","v":2.1343202442573315},{"$f":"'6. UD2 Assumptions'!AK338","v":143.10218018088733},{"$f":"'6. UD2 Assumptions'!AM338","v":15.572999999999999},{"$f":"'6. UD2 Assumptions'!AO338","v":0.18939000000000003},{"$f":"UD2_Sce3Recycle!M47","v":9.5581804399467778},{"$f":"UD2_Sce3Recycle!Y47","v":92.709036815736596},{"$f":"UD2_Sce3Recycle!AK47","v":3.0960344473590919},{"$f":"UD2_Sce3Recycle!AW47","v":2.023142659871132E-2},{"$f":"UD2_Sce3Recycle!BI47","v":0.39692749325116561},{"$f":"UD2_Sce3Recycle!BU47","v":1.4335463871434006E-3},{"$f":"UD2_Sce3Recycle!CG47","v":0.1234051368606808},{"$f":"UD2_Sce3Recycle!CS47","v":1.4563404479122845E-3},{"$f":"UD2_Sce3Recycle!CW47","v":105.90670564658808},{"$f":"UD2_Sce3Recycle!CY47","v":2647.6676411647022},{"$f":"UD2_Sce3Recycle!DE47","v":18.308},{"$f":"UD2_Sce3Recycle!DH47","v":87.598705646588087},{"$f":"UD2_Sce3Recycle!DJ47","v":87.597249306140156},{"$f":"UD2_Sce3Recycle!DM47","v":2189.9676411647024},{"$f":"UD2_Sce3Recycle!DO47","v":2189.9312326535037},{"$f":"'6. UD2 Assumptions'!D395","v":73.866012212866565},{"$f":"'6. UD2 Assumptions'!F395","v":246.22004070955524},{"$f":"'6. UD2 Assumptions'!H395","v":59.092809770293258},{"$f":"'6. UD2 Assumptions'!J395","v":9.8488016283822102},{"$f":"'6. UD2 Assumptions'!L395","v":24.622004070955526},{"$f":"'6. UD2 Assumptions'!N395","v":1.4773202442573314},{"$f":"'6. UD2 Assumptions'!P395","v":280.55070278280039},{"$f":"'6. UD2 Assumptions'!R395","v":15.572999999999999},{"$f":"'6. UD2 Assumptions'!T395","v":0.18939000000000003},{"$f":"UD2_Sce4WTE!M47","v":6.437900840190883},{"$f":"UD2_Sce4WTE!Y47","v":61.280752657842726},{"$f":"UD2_Sce4WTE!AK47","v":2.8455222810017231},{"$f":"UD2_Sce4WTE!AW47","v":1.435141969671927E-2},{"$f":"UD2_Sce4WTE!BI47","v":0.36481054884637498},{"$f":"UD2_Sce4WTE!BU47","v":9.9524268913303809E-4},{"$f":"UD2_Sce4WTE!CG47","v":0.1234051368606808},{"$f":"UD2_Sce4WTE!CS47","v":1.4563404479122845E-3},{"$f":"UD2_Sce4WTE!CW47","v":71.069194467576153},{"$f":"UD2_Sce4WTE!CY47","v":1776.7298616894038},{"$f":"UD2_Sce4WTE!DE47","v":18.308},{"$f":"UD2_Sce4WTE!DH47","v":52.761194467576153},{"$f":"UD2_Sce4WTE!DJ47","v":52.759738127128237},{"$f":"UD2_Sce4WTE!DM47","v":1319.0298616894038},{"$f":"UD2_Sce4WTE!DO47","v":1318.993453178206},null,2220.7166234176989,0,1454.9073160423036,0,1302.2220589794147,0,2189.9312326535037,0,1318.993453178206,0,null,2041,2220.7166234176989,1454.9073160423036,1302.2220589794151,2189.9312326535037,1318.993453178206]
[2042,{"$f":"'6. UD2 Assumptions'!D48","v":1.1108044000000001},{"$f":"'6. UD2 Assumptions'!F48","v":653.28232679623216},{"$f":"'6. UD2 Assumptions'!H48","v":725.66888304749261},{"$f":"'6. UD2 Assumptions'!N48","v":506.66888304749261},{"$f":"'6. UD2 Assumptions'!D107","v":0.15},{"$f":"'6. UD2 Assumptions'!F107","v":0.5},{"$f":"'6. UD2 Assumptions'!H107","v":0.12},{"$f":"'6. UD2 Assumptions'!J107","v":0.02},{"$f":"'6. UD2 Assumptions'!L107","v":0.05},{"$f":"'6. UD2 Assumptions'!N107","v":3.0000000000000001E-3},{"$f":"'6. UD2 Assumptions'!P107","v":0.157},{"$f":"'6. UD2 Assumptions'!R107","v":2.1460200876466131E-2},{"$f":"'6. UD2 Assumptions'!T107","v":2.6098680048763375E-4},{"$f":"'6. UD2 Assumptions'!D282","v":108.85033245712388},{"$f":"'6. UD2 Assumptions'!F282","v":362.83444152374631},{"$f":"'6. UD2 Assumptions'!H282","v":87.080265965699112},{"$f":"'6. UD2 Assumptions'!J282","v":14.513377660949853},{"$f":"'6. UD2 Assumptions'!L282","v":36.283444152374635},{"$f":"'6. UD2 Assumptions'!N282","v":2.177006649142478},{"$f":"'6. UD2 Assumptions'!P282","v":113.93001463845634},{"$f":"'6. UD2 Assumptions'!R282","v":15.572999999999999},{"$f":"'6. UD2 Assumptions'!T282","v":0.18938999999999998},{"$f":"UD2_BAUCH4!M48","v":9.7493423019138827},{"$f":"UD2_BAUCH4!Y48","v":94.565150536548828},{"$f":"UD2_BAUCH4!AK48","v":4.279576910921131},{"$f":"UD2_BAUCH4!AW48","v":2.0759059375237709E-2},{"$f":"UD2_BAUCH4!BI48","v":0.54866370652835017},{"$f":"UD2_BAUCH4!BU48","v":1.4677235314497013E-3},{"$f":"UD2_BAUCH4!CG48","v":0.12666173947412629},{"$f":"UD2_BAUCH4!CS48","v":1.4507255997758942E-3},{"$f":"UD2_BAUCH4!CW48","v":109.29307270389279},{"$f":"UD2_BAUCH4!CY48","v":2732.3268175973199},{"$f":"UD2_BAUCH4!CW48","v":109.29307270389279},{"$f":"UD2_BAUCH4!DH48","v":90.985072703892797},{"$f":"UD2_BAUCH4!DJ48","v":90.983621978293002},{"$f":"UD2_BAUCH4!DM48","v":2274.62681759732},{"$f":"UD2_BAUCH4!DO48","v":2274.5905494573249},{"$f":"'6. UD2 Assumptions'!Y282","v":108.85033245712388},{"$f":"'6. UD2 Assumptions'!AA282","v":362.83444152374631},{"$f":"'6. UD2 Assumptions'!AC282","v":87.080265965699112},{"$f":"'6. UD2 Assumptions'!AE282","v":14.513377660949853},{"$f":"'6. UD2 Assumptions'!AG282","v":36.283444152374635},{"$f":"'6. UD2 Assumptions'!AI282","v":2.177006649142478},{"$f":"'6. UD2 Assumptions'!AK282","v":98.167624638456346},{"$f":"'6. UD2 Assumptions'!AM282","v":15.573},{"$f":"'6. UD2 Assumptions'!AO282","v":0.18939},{"$f":"UD2_Sce1LFG!M48","v":9.7493423019138827},{"$f":"UD2_Sce1LFG!Y48","v":94.565150536548828},{"$f":"UD2_Sce1LFG!AK48","v":4.279576910921131},{"$f":"UD2_Sce1LFG!AW48","v":2.0759059375237709E-2},{"$f":"UD2_Sce1LFG!BI48","v":0.54866370652835017},{"$f":"UD2_Sce1LFG!BU48","v":1.4677235314497013E-3},{"$f":"UD2_Sce1LFG!CG48","v":0.12666173947412629},{"$f":"UD2_Sce1LFG!CS48","v":1.4507255997758942E-3},{"$f":"UD2_Sce1LFG!CW48","v":109.29307270389279},{"$f":"UD2_Sce1LFG!CY48","v":2732.3268175973199},{"$f":"UD2_Sce1LFG!DE48","v":50.620494691257122},{"$f":"UD2_Sce1LFG!DH48","v":58.672578012635668},{"$f":"UD2_Sce1LFG!DJ48","v":58.671127287035887},{"$f":"UD2_Sce1LFG!DM48","v":1466.8144503158917},{"$f":"UD2_Sce1LFG!DO48","v":1466.7781821758972},{"$f":"'6. UD2 Assumptions'!D339","v":63.133192825131836},{"$f":"'6. UD2 Assumptions'!F339","v":210.44397608377281},{"$f":"'6. UD2 Assumptions'!H339","v":50.506554260105474},{"$f":"'6. UD2 Assumptions'!J339","v":14.513377660949853},{"$f":"'6. UD2 Assumptions'!L339","v":36.283444152374635},{"$f":"'6. UD2 Assumptions'!N339","v":2.177006649142478},{"$f":"'6. UD2 Assumptions'!P339","v":332.84894141601558},{"$f":"'6. UD2 Assumptions'!R339","v":15.572999999999999},{"$f":"'6. UD2 Assumptions'!T339","v":0.18938999999999998},{"$f":"UD2_Sce2Comp!M48","v":5.9411977461434233},{"$f":"UD2_Sce2Comp!Y48","v":60.906437115149522},{"$f":"UD2_Sce2Comp!AK48","v":3.0509265226820497},{"$f":"UD2_Sce2Comp!AW48","v":2.0759059375237709E-2},{"$f":"UD2_Sce2Comp!BI48","v":0.54866370652835017},{"$f":"UD2_Sce2Comp!BU48","v":1.4677235314497013E-3},{"$f":"UD2_Sce2Comp!CG48","v":0.12666173947412629},{"$f":"UD2_Sce2Comp!CS48","v":1.4507255997758942E-3},{"$f":"UD2_Sce2Comp!CW48","v":70.597564338483949},{"$f":"UD2_Sce2Comp!CY48","v":1764.9391084620988},{"$f":"UD2_Sce2Comp!DE48","v":18.308},{"$f":"UD2_Sce2Comp!DH48","v":52.289564338483949},{"$f":"UD2_Sce2Comp!DJ48","v":52.288113612884153},{"$f":"UD2_Sce2Comp!DM48","v":1307.2391084620988},{"$f":"UD2_Sce2Comp!DO48","v":1307.2028403221038},{"$f":"'6. UD2 Assumptions'!Y339","v":108.85033245712388},{"$f":"'6. UD2 Assumptions'!AA339","v":362.83444152374631},{"$f":"'6. UD2 Assumptions'!AC339","v":52.248159579419458},{"$f":"'6. UD2 Assumptions'!AE339","v":14.513377660949853},{"$f":"'6. UD2 Assumptions'!AG339","v":21.770066491424775},{"$f":"'6. UD2 Assumptions'!AI339","v":2.177006649142478},{"$f":"'6. UD2 Assumptions'!AK339","v":147.51310868568578},{"$f":"'6. UD2 Assumptions'!AM339","v":15.572999999999999},{"$f":"'6. UD2 Assumptions'!AO339","v":0.18938999999999998},{"$f":"UD2_Sce3Recycle!M48","v":9.7493423019138827},{"$f":"UD2_Sce3Recycle!Y48","v":94.565150536548828},{"$f":"UD2_Sce3Recycle!AK48","v":3.1155724616888092},{"$f":"UD2_Sce3Recycle!AW48","v":2.0759059375237709E-2},{"$f":"UD2_Sce3Recycle!BI48","v":0.39943236688318057},{"$f":"UD2_Sce3Recycle!BU48","v":1.4677235314497013E-3},{"$f":"UD2_Sce3Recycle!CG48","v":0.12666173947412629},{"$f":"UD2_Sce3Recycle!CS48","v":1.4507255997758942E-3},{"$f":"UD2_Sce3Recycle!CW48","v":107.9798369150153},{"$f":"UD2_Sce3Recycle!CY48","v":2699.4959228753823},{"$f":"UD2_Sce3Recycle!DE48","v":18.308},{"$f":"UD2_Sce3Recycle!DH48","v":89.671836915015291},{"$f":"UD2_Sce3Recycle!DJ48","v":89.670386189415524},{"$f":"UD2_Sce3Recycle!DM48","v":2241.7959228753821},{"$f":"UD2_Sce3Recycle!DO48","v":2241.7596547353883},{"$f":"'6. UD2 Assumptions'!D396","v":76.000332457123889},{"$f":"'6. UD2 Assumptions'!F396","v":253.33444152374631},{"$f":"'6. UD2 Assumptions'!H396","v":60.800265965699111},{"$f":"'6. UD2 Assumptions'!J396","v":10.133377660949852},{"$f":"'6. UD2 Assumptions'!L396","v":25.333444152374632},{"$f":"'6. UD2 Assumptions'!N396","v":1.520006649142478},{"$f":"'6. UD2 Assumptions'!P396","v":282.78462463845636},{"$f":"'6. UD2 Assumptions'!R396","v":15.572999999999999},{"$f":"'6. UD2 Assumptions'!T396","v":0.18938999999999998},{"$f":"UD2_Sce4WTE!M48","v":6.6289076206271655},{"$f":"UD2_Sce4WTE!Y48","v":63.017314387227643},{"$f":"UD2_Sce4WTE!AK48","v":2.912824933284293},{"$f":"UD2_Sce4WTE!AW48","v":1.4704672171062668E-2},{"$f":"UD2_Sce4WTE!BI48","v":0.37343909401080699},{"$f":"UD2_Sce4WTE!BU48","v":1.0187538889317388E-3},{"$f":"UD2_Sce4WTE!CG48","v":0.12666173947412629},{"$f":"UD2_Sce4WTE!CS48","v":1.4507255997758942E-3},{"$f":"UD2_Sce4WTE!CW48","v":73.076321926283796},{"$f":"UD2_Sce4WTE!CY48","v":1826.908048157095},{"$f":"UD2_Sce4WTE!DE48","v":18.308},{"$f":"UD2_Sce4WTE!DH48","v":54.768321926283797},{"$f":"UD2_Sce4WTE!DJ48","v":54.766871200684029},{"$f":"UD2_Sce4WTE!DM48","v":1369.2080481570949},{"$f":"UD2_Sce4WTE!DO48","v":1369.1717800171007},null,2274.5905494573249,0,1466.7781821758972,0,1307.2028403221038,0,2241.7596547353883,0,1369.1717800171007,0,null,2042,2274.5905494573249,1466.7781821758972,1307.2028403221038,2241.7596547353883,1369.1717800171007]
[2043,{"$f":"'6. UD2 Assumptions'!D49","v":1.1009972000000001},{"$f":"'6. UD2 Assumptions'!F49","v":672.28350872140504},{"$f":"'6. UD2 Assumptions'!H49","v":740.18226070844264},{"$f":"'6. UD2 Assumptions'!N49","v":521.18226070844264},{"$f":"'6. UD2 Assumptions'!D108","v":0.15},{"$f":"'6. UD2 Assumptions'!F108","v":0.5},{"$f":"'6. UD2 Assumptions'!H108","v":0.12},{"$f":"'6. UD2 Assumptions'!J108","v":0.02},{"$f":"'6. UD2 Assumptions'!L108","v":0.05},{"$f":"'6. UD2 Assumptions'!N108","v":3.0000000000000005E-3},{"$f":"'6. UD2 Assumptions'!P108","v":0.157},{"$f":"'6. UD2 Assumptions'!R108","v":2.1039412623986401E-2},{"$f":"'6. UD2 Assumptions'!T108","v":2.5586941224277815E-4},{"$f":"'6. UD2 Assumptions'!D283","v":111.0273391062664},{"$f":"'6. UD2 Assumptions'!F283","v":370.09113035422132},{"$f":"'6. UD2 Assumptions'!H283","v":88.821871285013117},{"$f":"'6. UD2 Assumptions'!J283","v":14.803645214168853},{"$f":"'6. UD2 Assumptions'!L283","v":37.009113035422132},{"$f":"'6. UD2 Assumptions'!N283","v":2.2205467821253282},{"$f":"'6. UD2 Assumptions'!P283","v":116.2086149312255},{"$f":"'6. UD2 Assumptions'!R283","v":15.573000000000002},{"$f":"'6. UD2 Assumptions'!T283","v":0.18939},{"$f":"UD2_BAUCH4!M49","v":9.9443279770157655},{"$f":"UD2_BAUCH4!Y49","v":96.458084338291386},{"$f":"UD2_BAUCH4!AK49","v":4.3729167328835246},{"$f":"UD2_BAUCH4!AW49","v":2.1293014127504704E-2},{"$f":"UD2_BAUCH4!BI49","v":0.56063035036968278},{"$f":"UD2_BAUCH4!BU49","v":1.5023156772915056E-3},{"$f":"UD2_BAUCH4!CG49","v":0.12982209493488686},{"$f":"UD2_BAUCH4!CS49","v":1.4459885499526902E-3},{"$f":"UD2_BAUCH4!CW49","v":111.49002281184998},{"$f":"UD2_BAUCH4!CY49","v":2787.2505702962494},{"$f":"UD2_BAUCH4!CW49","v":111.49002281184998},{"$f":"UD2_BAUCH4!DH49","v":93.182022811849976},{"$f":"UD2_BAUCH4!DJ49","v":93.180576823300044},{"$f":"UD2_BAUCH4!DM49","v":2329.5505702962496},{"$f":"UD2_BAUCH4!DO49","v":2329.5144205825009},{"$f":"'6. UD2 Assumptions'!Y283","v":111.0273391062664},{"$f":"'6. UD2 Assumptions'!AA283","v":370.09113035422132},{"$f":"'6. UD2 Assumptions'!AC283","v":88.821871285013117},{"$f":"'6. UD2 Assumptions'!AE283","v":14.803645214168853},{"$f":"'6. UD2 Assumptions'!AG283","v":37.009113035422132},{"$f":"'6. UD2 Assumptions'!AI283","v":2.2205467821253282},{"$f":"'6. UD2 Assumptions'!AK283","v":100.4462249312254},{"$f":"'6. UD2 Assumptions'!AM283","v":15.573},{"$f":"'6. UD2 Assumptions'!AO283","v":0.18939},{"$f":"UD2_Sce1LFG!M49","v":9.9443279770157655},{"$f":"UD2_Sce1LFG!Y49","v":96.458084338291386},{"$f":"UD2_Sce1LFG!AK49","v":4.3729167328835246},{"$f":"UD2_Sce1LFG!AW49","v":2.1293014127504704E-2},{"$f":"UD2_Sce1LFG!BI49","v":0.56063035036968278},{"$f":"UD2_Sce1LFG!BU49","v":1.5023156772915056E-3},{"$f":"UD2_Sce1LFG!CG49","v":0.12982209493488686},{"$f":"UD2_Sce1LFG!CS49","v":1.4459885499526902E-3},{"$f":"UD2_Sce1LFG!CW49","v":111.49002281184998},{"$f":"UD2_Sce1LFG!CY49","v":2787.2505702962494},{"$f":"UD2_Sce1LFG!DE49","v":52.300617087498445},{"$f":"UD2_Sce1LFG!DH49","v":59.189405724351538},{"$f":"UD2_Sce1LFG!DJ49","v":59.187959735801591},{"$f":"UD2_Sce1LFG!DM49","v":1479.7351431087884},{"$f":"UD2_Sce1LFG!DO49","v":1479.6989933950397},{"$f":"'6. UD2 Assumptions'!D340","v":63.285583290571829},{"$f":"'6. UD2 Assumptions'!F340","v":210.95194430190608},{"$f":"'6. UD2 Assumptions'!H340","v":50.62846663245746},{"$f":"'6. UD2 Assumptions'!J340","v":14.803645214168853},{"$f":"'6. UD2 Assumptions'!L340","v":37.009113035422132},{"$f":"'6. UD2 Assumptions'!N340","v":2.2205467821253282},{"$f":"'6. UD2 Assumptions'!P340","v":345.52057145179094},{"$f":"'6. UD2 Assumptions'!R340","v":15.573000000000002},{"$f":"'6. UD2 Assumptions'!T340","v":0.18939},{"$f":"UD2_Sce2Comp!M49","v":5.9598100166018906},{"$f":"UD2_Sce2Comp!Y49","v":61.057158591881205},{"$f":"UD2_Sce2Comp!AK49","v":3.0666111229464024},{"$f":"UD2_Sce2Comp!AW49","v":2.1293014127504704E-2},{"$f":"UD2_Sce2Comp!BI49","v":0.56063035036968278},{"$f":"UD2_Sce2Comp!BU49","v":1.5023156772915056E-3},{"$f":"UD2_Sce2Comp!CG49","v":0.12982209493488686},{"$f":"UD2_Sce2Comp!CS49","v":1.4459885499526902E-3},{"$f":"UD2_Sce2Comp!CW49","v":70.798273495088822},{"$f":"UD2_Sce2Comp!CY49","v":1769.9568373772206},{"$f":"UD2_Sce2Comp!DE49","v":18.308},{"$f":"UD2_Sce2Comp!DH49","v":52.490273495088822},{"$f":"UD2_Sce2Comp!DJ49","v":52.488827506538861},{"$f":"UD2_Sce2Comp!DM49","v":1312.2568373772206},{"$f":"UD2_Sce2Comp!DO49","v":1312.2206876634716},{"$f":"'6. UD2 Assumptions'!Y340","v":111.0273391062664},{"$f":"'6. UD2 Assumptions'!AA340","v":370.09113035422132},{"$f":"'6. UD2 Assumptions'!AC340","v":52.404904058157733},{"$f":"'6. UD2 Assumptions'!AE340","v":14.803645214168853},{"$f":"'6. UD2 Assumptions'!AG340","v":21.835376690899054},{"$f":"'6. UD2 Assumptions'!AI340","v":2.2205467821253282},{"$f":"'6. UD2 Assumptions'!AK340","v":152.03692850260393},{"$f":"'6. UD2 Assumptions'!AM340","v":15.573000000000002},{"$f":"'6. UD2 Assumptions'!AO340","v":0.18939},{"$f":"UD2_Sce3Recycle!M49","v":9.9443279770157655},{"$f":"UD2_Sce3Recycle!Y49","v":96.458084338291386},{"$f":"UD2_Sce3Recycle!AK49","v":3.1345399103448912},{"$f":"UD2_Sce3Recycle!AW49","v":2.1293014127504704E-2},{"$f":"UD2_Sce3Recycle!BI49","v":0.40186409106985777},{"$f":"UD2_Sce3Recycle!BU49","v":1.5023156772915056E-3},{"$f":"UD2_Sce3Recycle!CG49","v":0.12982209493488686},{"$f":"UD2_Sce3Recycle!CS49","v":1.4459885499526902E-3},{"$f":"UD2_Sce3Recycle!CW49","v":110.09287973001153},{"$f":"UD2_Sce3Recycle!CY49","v":2752.3219932502884},{"$f":"UD2_Sce3Recycle!DE49","v":18.308},{"$f":"UD2_Sce3Recycle!DH49","v":91.784879730011539},{"$f":"UD2_Sce3Recycle!DJ49","v":91.783433741461579},{"$f":"UD2_Sce3Recycle!DM49","v":2294.6219932502886},{"$f":"UD2_Sce3Recycle!DO49","v":2294.5858435365394},{"$f":"'6. UD2 Assumptions'!D397","v":78.177339106266388},{"$f":"'6. UD2 Assumptions'!F397","v":260.59113035422132},{"$f":"'6. UD2 Assumptions'!H397","v":62.541871285013123},{"$f":"'6. UD2 Assumptions'!J397","v":10.423645214168854},{"$f":"'6. UD2 Assumptions'!L397","v":26.059113035422129},{"$f":"'6. UD2 Assumptions'!N397","v":1.5635467821253279},{"$f":"'6. UD2 Assumptions'!P397","v":285.06322493122548},{"$f":"'6. UD2 Assumptions'!R397","v":15.573000000000002},{"$f":"'6. UD2 Assumptions'!T397","v":0.18939},{"$f":"UD2_Sce4WTE!M49","v":6.8237893414701691},{"$f":"UD2_Sce4WTE!Y49","v":64.80938638004892},{"$f":"UD2_Sce4WTE!AK49","v":2.9830807587540455},{"$f":"UD2_Sce4WTE!AW49","v":1.5070244359053133E-2},{"$f":"UD2_Sce4WTE!BI49","v":0.38244625112231367},{"$f":"UD2_Sce4WTE!BU49","v":1.0432002745178221E-3},{"$f":"UD2_Sce4WTE!CG49","v":0.12982209493488686},{"$f":"UD2_Sce4WTE!CS49","v":1.4459885499526902E-3},{"$f":"UD2_Sce4WTE!CW49","v":75.14608425951387},{"$f":"UD2_Sce4WTE!CY49","v":1878.6521064878468},{"$f":"UD2_Sce4WTE!DE49","v":18.308},{"$f":"UD2_Sce4WTE!DH49","v":56.83808425951387},{"$f":"UD2_Sce4WTE!DJ49","v":56.83663827096391},{"$f":"UD2_Sce4WTE!DM49","v":1420.9521064878468},{"$f":"UD2_Sce4WTE!DO49","v":1420.9159567740978},null,2329.5144205825009,0,1479.6989933950397,0,1312.2206876634712,0,2294.5858435365394,0,1420.9159567740978,0,null,2043,2329.5144205825009,1479.6989933950397,1312.2206876634716,2294.5858435365394,1420.9159567740978]
[2044,{"$f":"'6. UD2 Assumptions'!D50","v":1.0911900000000001},{"$f":"'6. UD2 Assumptions'!F50","v":691.89225150763059},{"$f":"'6. UD2 Assumptions'!H50","v":754.98590592261155},{"$f":"'6. UD2 Assumptions'!N50","v":535.98590592261155},{"$f":"'6. UD2 Assumptions'!D109","v":0.15},{"$f":"'6. UD2 Assumptions'!F109","v":0.5},{"$f":"'6. UD2 Assumptions'!H109","v":0.12},{"$f":"'6. UD2 Assumptions'!J109","v":0.02},{"$f":"'6. UD2 Assumptions'!L109","v":4.9999999999999996E-2},{"$f":"'6. UD2 Assumptions'!N109","v":3.0000000000000001E-3},{"$f":"'6. UD2 Assumptions'!P109","v":0.157},{"$f":"'6. UD2 Assumptions'!R109","v":2.0626875121555293E-2},{"$f":"'6. UD2 Assumptions'!T109","v":2.5085236494390011E-4},{"$f":"'6. UD2 Assumptions'!D284","v":113.24788588839174},{"$f":"'6. UD2 Assumptions'!F284","v":377.49295296130578},{"$f":"'6. UD2 Assumptions'!H284","v":90.598308710713383},{"$f":"'6. UD2 Assumptions'!J284","v":15.09971811845223},{"$f":"'6. UD2 Assumptions'!L284","v":37.749295296130576},{"$f":"'6. UD2 Assumptions'!N284","v":2.2649577177678348},{"$f":"'6. UD2 Assumptions'!P284","v":118.53278722985002},{"$f":"'6. UD2 Assumptions'!R284","v":15.573},{"$f":"'6. UD2 Assumptions'!T284","v":0.18938999999999998},{"$f":"UD2_BAUCH4!M50","v":10.143213751653944},{"$f":"UD2_BAUCH4!Y50","v":98.388621866056894},{"$f":"UD2_BAUCH4!AK50","v":4.4675995194189522},{"$f":"UD2_BAUCH4!AW50","v":2.1833562807497438E-2},{"$f":"UD2_BAUCH4!BI50","v":0.57276916915627596},{"$f":"UD2_BAUCH4!BU50","v":1.5373442216157392E-3},{"$f":"UD2_BAUCH4!CG50","v":0.13288904777620758},{"$f":"UD2_BAUCH4!CS50","v":1.4419920676823888E-3},{"$f":"UD2_BAUCH4!CW50","v":113.72990625315907},{"$f":"UD2_BAUCH4!CY50","v":2843.247656328977},{"$f":"UD2_BAUCH4!CW50","v":113.72990625315907},{"$f":"UD2_BAUCH4!DH50","v":95.421906253159079},{"$f":"UD2_BAUCH4!DJ50","v":95.420464261091382},{"$f":"UD2_BAUCH4!DM50","v":2385.5476563289772},{"$f":"UD2_BAUCH4!DO50","v":2385.5116065272846},{"$f":"'6. UD2 Assumptions'!Y284","v":113.24788588839174},{"$f":"'6. UD2 Assumptions'!AA284","v":377.49295296130578},{"$f":"'6. UD2 Assumptions'!AC284","v":90.598308710713383},{"$f":"'6. UD2 Assumptions'!AE284","v":15.09971811845223},{"$f":"'6. UD2 Assumptions'!AG284","v":37.749295296130576},{"$f":"'6. UD2 Assumptions'!AI284","v":2.2649577177678348},{"$f":"'6. UD2 Assumptions'!AK284","v":102.77039722985012},{"$f":"'6. UD2 Assumptions'!AM284","v":15.573},{"$f":"'6. UD2 Assumptions'!AO284","v":0.18939},{"$f":"UD2_Sce1LFG!M50","v":10.143213751653944},{"$f":"UD2_Sce1LFG!Y50","v":98.388621866056894},{"$f":"UD2_Sce1LFG!AK50","v":4.4675995194189522},{"$f":"UD2_Sce1LFG!AW50","v":2.1833562807497438E-2},{"$f":"UD2_Sce1LFG!BI50","v":0.57276916915627596},{"$f":"UD2_Sce1LFG!BU50","v":1.5373442216157392E-3},{"$f":"UD2_Sce1LFG!CG50","v":0.13288904777620758},{"$f":"UD2_Sce1LFG!CS50","v":1.4419920676823888E-3},{"$f":"UD2_Sce1LFG!CW50","v":113.72990625315907},{"$f":"UD2_Sce1LFG!CY50","v":2843.247656328977},{"$f":"UD2_Sce1LFG!DE50","v":53.980739483739768},{"$f":"UD2_Sce1LFG!DH50","v":59.749166769419304},{"$f":"UD2_Sce1LFG!DJ50","v":59.747724777351621},{"$f":"UD2_Sce1LFG!DM50","v":1493.7291692354827},{"$f":"UD2_Sce1LFG!DO50","v":1493.6931194337906},{"$f":"'6. UD2 Assumptions'!D341","v":63.418816097499352},{"$f":"'6. UD2 Assumptions'!F341","v":211.39605365833117},{"$f":"'6. UD2 Assumptions'!H341","v":50.735052877999486},{"$f":"'6. UD2 Assumptions'!J341","v":15.09971811845223},{"$f":"'6. UD2 Assumptions'!L341","v":37.749295296130576},{"$f":"'6. UD2 Assumptions'!N341","v":2.2649577177678348},{"$f":"'6. UD2 Assumptions'!P341","v":358.55962215643092},{"$f":"'6. UD2 Assumptions'!R341","v":15.573},{"$f":"'6. UD2 Assumptions'!T341","v":0.18938999999999998},{"$f":"UD2_Sce2Comp!M50","v":5.9770590023473709},{"$f":"UD2_Sce2Comp!Y50","v":61.207664510441418},{"$f":"UD2_Sce2Comp!AK50","v":3.0817710792376403},{"$f":"UD2_Sce2Comp!AW50","v":2.1833562807497438E-2},{"$f":"UD2_Sce2Comp!BI50","v":0.57276916915627596},{"$f":"UD2_Sce2Comp!BU50","v":1.5373442216157392E-3},{"$f":"UD2_Sce2Comp!CG50","v":0.13288904777620758},{"$f":"UD2_Sce2Comp!CS50","v":1.4419920676823888E-3},{"$f":"UD2_Sce2Comp!CW50","v":70.996965708055711},{"$f":"UD2_Sce2Comp!CY50","v":1774.9241427013928},{"$f":"UD2_Sce2Comp!DE50","v":18.308},{"$f":"UD2_Sce2Comp!DH50","v":52.688965708055711},{"$f":"UD2_Sce2Comp!DJ50","v":52.687523715988029},{"$f":"UD2_Sce2Comp!DM50","v":1317.2241427013928},{"$f":"UD2_Sce2Comp!DO50","v":1317.1880928997007},{"$f":"'6. UD2 Assumptions'!Y341","v":113.24788588839174},{"$f":"'6. UD2 Assumptions'!AA341","v":377.49295296130578},{"$f":"'6. UD2 Assumptions'!AC341","v":52.547019052213749},{"$f":"'6. UD2 Assumptions'!AE341","v":15.09971811845223},{"$f":"'6. UD2 Assumptions'!AG341","v":21.894591271755729},{"$f":"'6. UD2 Assumptions'!AI341","v":2.2649577177678348},{"$f":"'6. UD2 Assumptions'!AK341","v":156.67639091272451},{"$f":"'6. UD2 Assumptions'!AM341","v":15.573},{"$f":"'6. UD2 Assumptions'!AO341","v":0.18938999999999998},{"$f":"UD2_Sce3Recycle!M50","v":10.143213751653944},{"$f":"UD2_Sce3Recycle!Y50","v":98.388621866056894},{"$f":"UD2_Sce3Recycle!AK50","v":3.1529138404559971},{"$f":"UD2_Sce3Recycle!AW50","v":2.1833562807497438E-2},{"$f":"UD2_Sce3Recycle!BI50","v":0.40421972313538423},{"$f":"UD2_Sce3Recycle!BU50","v":1.5373442216157392E-3},{"$f":"UD2_Sce3Recycle!CG50","v":0.13288904777620758},{"$f":"UD2_Sce3Recycle!CS50","v":1.4419920676823888E-3},{"$f":"UD2_Sce3Recycle!CW50","v":112.24667112817522},{"$f":"UD2_Sce3Recycle!CY50","v":2806.1667782043805},{"$f":"UD2_Sce3Recycle!DE50","v":18.308},{"$f":"UD2_Sce3Recycle!DH50","v":93.93867112817523},{"$f":"UD2_Sce3Recycle!DJ50","v":93.937229136107533},{"$f":"UD2_Sce3Recycle!DM50","v":2348.4667782043807},{"$f":"UD2_Sce3Recycle!DO50","v":2348.4307284026881},{"$f":"'6. UD2 Assumptions'!D398","v":80.397885888391727},{"$f":"'6. UD2 Assumptions'!F398","v":267.99295296130578},{"$f":"'6. UD2 Assumptions'!H398","v":64.318308710713382},{"$f":"'6. UD2 Assumptions'!J398","v":10.719718118452231},{"$f":"'6. UD2 Assumptions'!L398","v":26.799295296130577},{"$f":"'6. UD2 Assumptions'!N398","v":1.6079577177678346},{"$f":"'6. UD2 Assumptions'!P398","v":287.38739722985002},{"$f":"'6. UD2 Assumptions'!R398","v":15.573},{"$f":"'6. UD2 Assumptions'!T398","v":0.18938999999999998},{"$f":"UD2_Sce4WTE!M50","v":7.0226054334847499},{"$f":"UD2_Sce4WTE!Y50","v":66.654830348289309},{"$f":"UD2_Sce4WTE!AK50","v":3.0562401696210024},{"$f":"UD2_Sce4WTE!AW50","v":1.5448201922977113E-2},{"$f":"UD2_Sce4WTE!BI50","v":0.39182566277192354},{"$f":"UD2_Sce4WTE!BU50","v":1.0685778731528838E-3},{"$f":"UD2_Sce4WTE!CG50","v":0.13288904777620758},{"$f":"UD2_Sce4WTE!CS50","v":1.4419920676823888E-3},{"$f":"UD2_Sce4WTE!CW50","v":77.276349433807013},{"$f":"UD2_Sce4WTE!CY50","v":1931.9087358451752},{"$f":"UD2_Sce4WTE!DE50","v":18.308},{"$f":"UD2_Sce4WTE!DH50","v":58.968349433807013},{"$f":"UD2_Sce4WTE!DJ50","v":58.96690744173933},{"$f":"UD2_Sce4WTE!DM50","v":1474.2087358451754},{"$f":"UD2_Sce4WTE!DO50","v":1474.1726860434833},null,2385.5116065272846,0,1493.6931194337906,0,1317.1880928997005,0,2348.4307284026881,0,1474.1726860434833,0,null,2044,2385.5116065272846,1493.6931194337906,1317.1880928997007,2348.4307284026881,1474.1726860434833]
[2045,{"$f":"'6. UD2 Assumptions'!D51","v":1.0801642},{"$f":"'6. UD2 Assumptions'!F51","v":712.93385213198485},{"$f":"'6. UD2 Assumptions'!H51","v":770.08562404106374},{"$f":"'6. UD2 Assumptions'!N51","v":551.08562404106374},{"$f":"'6. UD2 Assumptions'!D110","v":0.15},{"$f":"'6. UD2 Assumptions'!F110","v":0.5},{"$f":"'6. UD2 Assumptions'!H110","v":0.12},{"$f":"'6. UD2 Assumptions'!J110","v":0.02},{"$f":"'6. UD2 Assumptions'!L110","v":5.000000000000001E-2},{"$f":"'6. UD2 Assumptions'!N110","v":3.0000000000000001E-3},{"$f":"'6. UD2 Assumptions'!P110","v":0.157},{"$f":"'6. UD2 Assumptions'!R110","v":2.022242658976009E-2},{"$f":"'6. UD2 Assumptions'!T110","v":2.4593369112147075E-4},{"$f":"'6. UD2 Assumptions'!D285","v":115.51284360615955},{"$f":"'6. UD2 Assumptions'!F285","v":385.04281202053187},{"$f":"'6. UD2 Assumptions'!H285","v":92.410274884927645},{"$f":"'6. UD2 Assumptions'!J285","v":15.401712480821276},{"$f":"'6. UD2 Assumptions'!L285","v":38.504281202053193},{"$f":"'6. UD2 Assumptions'!N285","v":2.3102568721231913},{"$f":"'6. UD2 Assumptions'!P285","v":120.903442974447},{"$f":"'6. UD2 Assumptions'!R285","v":15.572999999999999},{"$f":"'6. UD2 Assumptions'!T285","v":0.18939000000000003},{"$f":"UD2_BAUCH4!M51","v":10.346077500551386},{"$f":"UD2_BAUCH4!Y51","v":100.3575550520227},{"$f":"UD2_BAUCH4!AK51","v":4.5636875440903601},{"$f":"UD2_BAUCH4!AW51","v":2.2380977801399901E-2},{"$f":"UD2_BAUCH4!BI51","v":0.58508814667825126},{"$f":"UD2_BAUCH4!BU51","v":1.5728303505641241E-3},{"$f":"UD2_BAUCH4!CG51","v":0.1358653584626712},{"$f":"UD2_BAUCH4!CS51","v":1.4386203762007841E-3},{"$f":"UD2_BAUCH4!CW51","v":116.01366603033354},{"$f":"UD2_BAUCH4!CY51","v":2900.3416507583383},{"$f":"UD2_BAUCH4!CW51","v":116.01366603033354},{"$f":"UD2_BAUCH4!DH51","v":97.705666030333532},{"$f":"UD2_BAUCH4!DJ51","v":97.704227409957326},{"$f":"UD2_BAUCH4!DM51","v":2442.6416507583381},{"$f":"UD2_BAUCH4!DO51","v":2442.6056852489332},{"$f":"'6. UD2 Assumptions'!Y285","v":115.51284360615955},{"$f":"'6. UD2 Assumptions'!AA285","v":385.04281202053187},{"$f":"'6. UD2 Assumptions'!AC285","v":92.410274884927645},{"$f":"'6. UD2 Assumptions'!AE285","v":15.401712480821276},{"$f":"'6. UD2 Assumptions'!AG285","v":38.504281202053193},{"$f":"'6. UD2 Assumptions'!AI285","v":2.3102568721231913},{"$f":"'6. UD2 Assumptions'!AK285","v":105.14105297444701},{"$f":"'6. UD2 Assumptions'!AM285","v":15.573},{"$f":"'6. UD2 Assumptions'!AO285","v":0.18939},{"$f":"UD2_Sce1LFG!M51","v":10.346077500551386},{"$f":"UD2_Sce1LFG!Y51","v":100.3575550520227},{"$f":"UD2_Sce1LFG!AK51","v":4.5636875440903601},{"$f":"UD2_Sce1LFG!AW51","v":2.2380977801399901E-2},{"$f":"UD2_Sce1LFG!BI51","v":0.58508814667825126},{"$f":"UD2_Sce1LFG!BU51","v":1.5728303505641241E-3},{"$f":"UD2_Sce1LFG!CG51","v":0.1358653584626712},{"$f":"UD2_Sce1LFG!CS51","v":1.4386203762007841E-3},{"$f":"UD2_Sce1LFG!CW51","v":116.01366603033354},{"$f":"UD2_Sce1LFG!CY51","v":2900.3416507583383},{"$f":"UD2_Sce1LFG!DE51","v":55.660861879981091},{"$f":"UD2_Sce1LFG!DH51","v":60.352804150352448},{"$f":"UD2_Sce1LFG!DJ51","v":60.351365529976242},{"$f":"UD2_Sce1LFG!DM51","v":1508.8201037588112},{"$f":"UD2_Sce1LFG!DO51","v":1508.7841382494059},{"$f":"'6. UD2 Assumptions'!D342","v":63.532063983387729},{"$f":"'6. UD2 Assumptions'!F342","v":211.77354661129246},{"$f":"'6. UD2 Assumptions'!H342","v":50.825651186710189},{"$f":"'6. UD2 Assumptions'!J342","v":15.401712480821276},{"$f":"'6. UD2 Assumptions'!L342","v":38.504281202053193},{"$f":"'6. UD2 Assumptions'!N342","v":2.3102568721231913},{"$f":"'6. UD2 Assumptions'!P342","v":371.97572170467572},{"$f":"'6. UD2 Assumptions'!R342","v":15.572999999999999},{"$f":"'6. UD2 Assumptions'!T342","v":0.18939000000000003},{"$f":"UD2_Sce2Comp!M51","v":5.9927941409035164},{"$f":"UD2_Sce2Comp!Y51","v":61.355053454420457},{"$f":"UD2_Sce2Comp!AK51","v":3.0963745115728925},{"$f":"UD2_Sce2Comp!AW51","v":2.2380977801399901E-2},{"$f":"UD2_Sce2Comp!BI51","v":0.58508814667825126},{"$f":"UD2_Sce2Comp!BU51","v":1.5728303505641241E-3},{"$f":"UD2_Sce2Comp!CG51","v":0.1358653584626712},{"$f":"UD2_Sce2Comp!CS51","v":1.4386203762007841E-3},{"$f":"UD2_Sce2Comp!CW51","v":71.19056804056595},{"$f":"UD2_Sce2Comp!CY51","v":1779.7642010141487},{"$f":"UD2_Sce2Comp!DE51","v":18.308},{"$f":"UD2_Sce2Comp!DH51","v":52.88256804056595},{"$f":"UD2_Sce2Comp!DJ51","v":52.881129420189744},{"$f":"UD2_Sce2Comp!DM51","v":1322.0642010141487},{"$f":"UD2_Sce2Comp!DO51","v":1322.0282355047436},{"$f":"'6. UD2 Assumptions'!Y342","v":115.51284360615955},{"$f":"'6. UD2 Assumptions'!AA342","v":385.04281202053187},{"$f":"'6. UD2 Assumptions'!AC342","v":52.67385668440874},{"$f":"'6. UD2 Assumptions'!AE342","v":15.401712480821276},{"$f":"'6. UD2 Assumptions'!AG342","v":21.947440285170313},{"$f":"'6. UD2 Assumptions'!AI342","v":2.3102568721231913},{"$f":"'6. UD2 Assumptions'!AK342","v":161.43431209184882},{"$f":"'6. UD2 Assumptions'!AM342","v":15.572999999999999},{"$f":"'6. UD2 Assumptions'!AO342","v":0.18939000000000003},{"$f":"UD2_Sce3Recycle!M51","v":10.346077500551386},{"$f":"UD2_Sce3Recycle!Y51","v":100.3575550520227},{"$f":"UD2_Sce3Recycle!AK51","v":3.1706700897113205},{"$f":"UD2_Sce3Recycle!AW51","v":2.2380977801399901E-2},{"$f":"UD2_Sce3Recycle!BI51","v":0.40649616534760519},{"$f":"UD2_Sce3Recycle!BU51","v":1.5728303505641241E-3},{"$f":"UD2_Sce3Recycle!CG51","v":0.1358653584626712},{"$f":"UD2_Sce3Recycle!CS51","v":1.4386203762007841E-3},{"$f":"UD2_Sce3Recycle!CW51","v":114.44205659462385},{"$f":"UD2_Sce3Recycle!CY51","v":2861.0514148655961},{"$f":"UD2_Sce3Recycle!DE51","v":18.308},{"$f":"UD2_Sce3Recycle!DH51","v":96.134056594623843},{"$f":"UD2_Sce3Recycle!DJ51","v":96.132617974247665},{"$f":"UD2_Sce3Recycle!DM51","v":2403.3514148655959},{"$f":"UD2_Sce3Recycle!DO51","v":2403.3154493561915},{"$f":"'6. UD2 Assumptions'!D399","v":82.662843606159555},{"$f":"'6. UD2 Assumptions'!F399","v":275.54281202053187},{"$f":"'6. UD2 Assumptions'!H399","v":66.130274884927644},{"$f":"'6. UD2 Assumptions'!J399","v":11.021712480821275},{"$f":"'6. UD2 Assumptions'!L399","v":27.55428120205319},{"$f":"'6. UD2 Assumptions'!N399","v":1.6532568721231913},{"$f":"'6. UD2 Assumptions'!P399","v":289.75805297444708},{"$f":"'6. UD2 Assumptions'!R399","v":15.572999999999999},{"$f":"'6. UD2 Assumptions'!T399","v":0.18939000000000003},{"$f":"UD2_Sce4WTE!M51","v":7.2254224727227339},{"$f":"UD2_Sce4WTE!Y51","v":68.551973091964811},{"$f":"UD2_Sce4WTE!AK51","v":3.1322599318356148},{"$f":"UD2_Sce4WTE!AW51","v":1.583861805456822E-2},{"$f":"UD2_Sce4WTE!BI51","v":0.40157178613277128},{"$f":"UD2_Sce4WTE!BU51","v":1.0948837385874703E-3},{"$f":"UD2_Sce4WTE!CG51","v":0.1358653584626712},{"$f":"UD2_Sce4WTE!CS51","v":1.4386203762007841E-3},{"$f":"UD2_Sce4WTE!CW51","v":79.465464763287969},{"$f":"UD2_Sce4WTE!CY51","v":1986.6366190821991},{"$f":"UD2_Sce4WTE!DE51","v":18.308},{"$f":"UD2_Sce4WTE!DH51","v":61.157464763287969},{"$f":"UD2_Sce4WTE!DJ51","v":61.156026142911763},{"$f":"UD2_Sce4WTE!DM51","v":1528.9366190821993},{"$f":"UD2_Sce4WTE!DO51","v":1528.900653572794},null,2442.6056852489332,0,1508.7841382494059,0,1322.0282355047432,0,2403.3154493561915,0,1528.900653572794,0,null,2045,2442.6056852489332,1508.7841382494059,1322.0282355047436,2403.3154493561915,1528.900653572794]
[2046,{"$f":"'6. UD2 Assumptions'!D52","v":1.0691383999999999},{"$f":"'6. UD2 Assumptions'!F52","v":734.69191315351225},{"$f":"'6. UD2 Assumptions'!H52","v":785.48733652188503},{"$f":"'6. UD2 Assumptions'!N52","v":566.48733652188503},{"$f":"'6. UD2 Assumptions'!D111","v":0.15},{"$f":"'6. UD2 Assumptions'!F111","v":0.5},{"$f":"'6. UD2 Assumptions'!H111","v":0.12},{"$f":"'6. UD2 Assumptions'!J111","v":0.02},{"$f":"'6. UD2 Assumptions'!L111","v":0.05},{"$f":"'6. UD2 Assumptions'!N111","v":3.0000000000000001E-3},{"$f":"'6. UD2 Assumptions'!P111","v":0.157},{"$f":"'6. UD2 Assumptions'!R111","v":1.9825908421333423E-2},{"$f":"'6. UD2 Assumptions'!T111","v":2.4111146188379482E-4},{"$f":"'6. UD2 Assumptions'!D286","v":117.82310047828275},{"$f":"'6. UD2 Assumptions'!F286","v":392.74366826094251},{"$f":"'6. UD2 Assumptions'!H286","v":94.258480382626203},{"$f":"'6. UD2 Assumptions'!J286","v":15.709746730437701},{"$f":"'6. UD2 Assumptions'!L286","v":39.274366826094251},{"$f":"'6. UD2 Assumptions'!N286","v":2.356462009565655},{"$f":"'6. UD2 Assumptions'!P286","v":123.32151183393594},{"$f":"'6. UD2 Assumptions'!R286","v":15.573},{"$f":"'6. UD2 Assumptions'!T286","v":0.18939},{"$f":"UD2_BAUCH4!M52","v":10.552998697883149},{"$f":"UD2_BAUCH4!Y52","v":102.36568543585557},{"$f":"UD2_BAUCH4!AK52","v":4.6612419317083376},{"$f":"UD2_BAUCH4!AW52","v":2.2935532110418336E-2},{"$f":"UD2_BAUCH4!BI52","v":0.59759511944978683},{"$f":"UD2_BAUCH4!BU52","v":1.6087950664089965E-3},{"$f":"UD2_BAUCH4!CG52","v":0.13875370587480251},{"$f":"UD2_BAUCH4!CS52","v":1.4357757987253366E-3},{"$f":"UD2_BAUCH4!CW52","v":118.3422549937472},{"$f":"UD2_BAUCH4!CY52","v":2958.5563748436803},{"$f":"UD2_BAUCH4!CW52","v":118.3422549937472},{"$f":"UD2_BAUCH4!DH52","v":100.0342549937472},{"$f":"UD2_BAUCH4!DJ52","v":100.03281921794849},{"$f":"UD2_BAUCH4!DM52","v":2500.85637484368},{"$f":"UD2_BAUCH4!DO52","v":2500.8204804487123},{"$f":"'6. UD2 Assumptions'!Y286","v":117.82310047828275},{"$f":"'6. UD2 Assumptions'!AA286","v":392.74366826094251},{"$f":"'6. UD2 Assumptions'!AC286","v":94.258480382626203},{"$f":"'6. UD2 Assumptions'!AE286","v":15.709746730437701},{"$f":"'6. UD2 Assumptions'!AG286","v":39.274366826094251},{"$f":"'6. UD2 Assumptions'!AI286","v":2.356462009565655},{"$f":"'6. UD2 Assumptions'!AK286","v":107.55912183393593},{"$f":"'6. UD2 Assumptions'!AM286","v":15.573},{"$f":"'6. UD2 Assumptions'!AO286","v":0.18939},{"$f":"UD2_Sce1LFG!M52","v":10.552998697883149},{"$f":"UD2_Sce1LFG!Y52","v":102.36568543585557},{"$f":"UD2_Sce1LFG!AK52","v":4.6612419317083376},{"$f":"UD2_Sce1LFG!AW52","v":2.2935532110418336E-2},{"$f":"UD2_Sce1LFG!BI52","v":0.59759511944978683},{"$f":"UD2_Sce1LFG!BU52","v":1.6087950664089965E-3},{"$f":"UD2_Sce1LFG!CG52","v":0.13875370587480251},{"$f":"UD2_Sce1LFG!CS52","v":1.4357757987253366E-3},{"$f":"UD2_Sce1LFG!CW52","v":118.3422549937472},{"$f":"UD2_Sce1LFG!CY52","v":2958.5563748436803},{"$f":"UD2_Sce1LFG!DE52","v":57.340984276222414},{"$f":"UD2_Sce1LFG!DH52","v":61.00127071752479},{"$f":"UD2_Sce1LFG!DJ52","v":60.999834941726064},{"$f":"UD2_Sce1LFG!DM52","v":1525.0317679381196},{"$f":"UD2_Sce1LFG!DO52","v":1524.9958735431517},{"$f":"'6. UD2 Assumptions'!D343","v":63.62447425827267},{"$f":"'6. UD2 Assumptions'!F343","v":212.08158086090887},{"$f":"'6. UD2 Assumptions'!H343","v":50.899579406618123},{"$f":"'6. UD2 Assumptions'!J343","v":15.709746730437701},{"$f":"'6. UD2 Assumptions'!L343","v":39.274366826094251},{"$f":"'6. UD2 Assumptions'!N343","v":2.356462009565655},{"$f":"'6. UD2 Assumptions'!P343","v":385.77873642998776},{"$f":"'6. UD2 Assumptions'!R343","v":15.573},{"$f":"'6. UD2 Assumptions'!T343","v":0.18939},{"$f":"UD2_Sce2Comp!M52","v":6.0068885976964426},{"$f":"UD2_Sce2Comp!Y52","v":61.496750857241096},{"$f":"UD2_Sce2Comp!AK52","v":3.1103887869940658},{"$f":"UD2_Sce2Comp!AW52","v":2.2935532110418336E-2},{"$f":"UD2_Sce2Comp!BI52","v":0.59759511944978683},{"$f":"UD2_Sce2Comp!BU52","v":1.6087950664089965E-3},{"$f":"UD2_Sce2Comp!CG52","v":0.13875370587480251},{"$f":"UD2_Sce2Comp!CS52","v":1.4357757987253366E-3},{"$f":"UD2_Sce2Comp!CW52","v":71.376357170231756},{"$f":"UD2_Sce2Comp!CY52","v":1784.408929255794},{"$f":"UD2_Sce2Comp!DE52","v":18.308},{"$f":"UD2_Sce2Comp!DH52","v":53.068357170231756},{"$f":"UD2_Sce2Comp!DJ52","v":53.066921394433031},{"$f":"UD2_Sce2Comp!DM52","v":1326.7089292557939},{"$f":"UD2_Sce2Comp!DO52","v":1326.6730348608257},{"$f":"'6. UD2 Assumptions'!Y343","v":117.82310047828275},{"$f":"'6. UD2 Assumptions'!AA343","v":392.74366826094251},{"$f":"'6. UD2 Assumptions'!AC343","v":52.784749014270659},{"$f":"'6. UD2 Assumptions'!AE343","v":15.709746730437701},{"$f":"'6. UD2 Assumptions'!AG343","v":21.993645422612776},{"$f":"'6. UD2 Assumptions'!AI343","v":2.356462009565655},{"$f":"'6. UD2 Assumptions'!AK343","v":166.31357460577294},{"$f":"'6. UD2 Assumptions'!AM343","v":15.573},{"$f":"'6. UD2 Assumptions'!AO343","v":0.18939},{"$f":"UD2_Sce3Recycle!M52","v":10.552998697883149},{"$f":"UD2_Sce3Recycle!Y52","v":102.36568543585557},{"$f":"UD2_Sce3Recycle!AK52","v":3.18778328228901},{"$f":"UD2_Sce3Recycle!AW52","v":2.2935532110418336E-2},{"$f":"UD2_Sce3Recycle!BI52","v":0.40869016439602707},{"$f":"UD2_Sce3Recycle!BU52","v":1.6087950664089965E-3},{"$f":"UD2_Sce3Recycle!CG52","v":0.13875370587480251},{"$f":"UD2_Sce3Recycle!CS52","v":1.4357757987253366E-3},{"$f":"UD2_Sce3Recycle!CW52","v":116.67989138927412},{"$f":"UD2_Sce3Recycle!CY52","v":2916.9972847318531},{"$f":"UD2_Sce3Recycle!DE52","v":18.308},{"$f":"UD2_Sce3Recycle!DH52","v":98.371891389274111},{"$f":"UD2_Sce3Recycle!DJ52","v":98.3704556134754},{"$f":"UD2_Sce3Recycle!DM52","v":2459.2972847318529},{"$f":"UD2_Sce3Recycle!DO52","v":2459.2613903368851},{"$f":"'6. UD2 Assumptions'!D400","v":84.973100478282745},{"$f":"'6. UD2 Assumptions'!F400","v":283.24366826094251},{"$f":"'6. UD2 Assumptions'!H400","v":67.978480382626202},{"$f":"'6. UD2 Assumptions'!J400","v":11.329746730437702},{"$f":"'6. UD2 Assumptions'!L400","v":28.324366826094252},{"$f":"'6. UD2 Assumptions'!N400","v":1.6994620095656552},{"$f":"'6. UD2 Assumptions'!P400","v":292.17612183393595},{"$f":"'6. UD2 Assumptions'!R400","v":15.573},{"$f":"'6. UD2 Assumptions'!T400","v":0.18939},{"$f":"UD2_Sce4WTE!M52","v":7.4323123596334195},{"$f":"UD2_Sce4WTE!Y52","v":70.499536405469456},{"$f":"UD2_Sce4WTE!AK52","v":3.2111027955626259},{"$f":"UD2_Sce4WTE!AW52","v":1.6241573411792536E-2},{"$f":"UD2_Sce4WTE!BI52","v":0.41167984558495208},{"$f":"UD2_Sce4WTE!BU52","v":1.1221159176533471E-3},{"$f":"UD2_Sce4WTE!CG52","v":0.13875370587480251},{"$f":"UD2_Sce4WTE!CS52","v":1.4357757987253366E-3},{"$f":"UD2_Sce4WTE!CW52","v":81.712184577253424},{"$f":"UD2_Sce4WTE!CY52","v":2042.8046144313357},{"$f":"UD2_Sce4WTE!DE52","v":18.308},{"$f":"UD2_Sce4WTE!DH52","v":63.404184577253424},{"$f":"UD2_Sce4WTE!DJ52","v":63.402748801454699},{"$f":"UD2_Sce4WTE!DM52","v":1585.1046144313357},{"$f":"UD2_Sce4WTE!DO52","v":1585.0687200363675},null,2500.8204804487123,0,1524.9958735431517,0,1326.6730348608255,0,2459.2613903368851,0,1585.0687200363675,0,null,2046,2500.8204804487123,1524.9958735431517,1326.6730348608257,2459.2613903368851,1585.0687200363675]
[2047,{"$f":"'6. UD2 Assumptions'!D53","v":1.0581125999999998},{"$f":"'6. UD2 Assumptions'!F53","v":757.19453983661367},{"$f":"'6. UD2 Assumptions'!H53","v":801.19708325232273},{"$f":"'6. UD2 Assumptions'!N53","v":582.19708325232273},{"$f":"'6. UD2 Assumptions'!D112","v":0.15},{"$f":"'6. UD2 Assumptions'!F112","v":0.5},{"$f":"'6. UD2 Assumptions'!H112","v":0.11999999999999998},{"$f":"'6. UD2 Assumptions'!J112","v":0.02},{"$f":"'6. UD2 Assumptions'!L112","v":0.05},{"$f":"'6. UD2 Assumptions'!N112","v":2.9999999999999996E-3},{"$f":"'6. UD2 Assumptions'!P112","v":0.157},{"$f":"'6. UD2 Assumptions'!R112","v":1.9437165118954335E-2},{"$f":"'6. UD2 Assumptions'!T112","v":2.3638378616058317E-4},{"$f":"'6. UD2 Assumptions'!D287","v":120.1795624878484},{"$f":"'6. UD2 Assumptions'!F287","v":400.59854162616136},{"$f":"'6. UD2 Assumptions'!H287","v":96.143649990278718},{"$f":"'6. UD2 Assumptions'!J287","v":16.023941665046454},{"$f":"'6. UD2 Assumptions'!L287","v":40.059854162616141},{"$f":"'6. UD2 Assumptions'!N287","v":2.403591249756968},{"$f":"'6. UD2 Assumptions'!P287","v":125.78794207061466},{"$f":"'6. UD2 Assumptions'!R287","v":15.573},{"$f":"'6. UD2 Assumptions'!T287","v":0.18939},{"$f":"UD2_BAUCH4!M53","v":10.764058435432831},{"$f":"UD2_BAUCH4!Y53","v":104.41382533101013},{"$f":"UD2_BAUCH4!AK53","v":4.7603227972203825},{"$f":"UD2_BAUCH4!AW53","v":2.3497499529300431E-2},{"$f":"UD2_BAUCH4!BI53","v":0.61029779451543376},{"$f":"UD2_BAUCH4!BU53","v":1.6452592135085386E-3},{"$f":"UD2_BAUCH4!CG53","v":0.14155668972024171},{"$f":"UD2_BAUCH4!CS53","v":1.433375928791219E-3},{"$f":"UD2_BAUCH4!CW53","v":120.71663718257062},{"$f":"UD2_BAUCH4!CY53","v":3017.9159295642658},{"$f":"UD2_BAUCH4!CW53","v":120.71663718257062},{"$f":"UD2_BAUCH4!DH53","v":102.40863718257063},{"$f":"UD2_BAUCH4!DJ53","v":102.40720380664183},{"$f":"UD2_BAUCH4!DM53","v":2560.2159295642659},{"$f":"UD2_BAUCH4!DO53","v":2560.1800951660457},{"$f":"'6. UD2 Assumptions'!Y287","v":120.1795624878484},{"$f":"'6. UD2 Assumptions'!AA287","v":400.59854162616136},{"$f":"'6. UD2 Assumptions'!AC287","v":96.143649990278718},{"$f":"'6. UD2 Assumptions'!AE287","v":16.023941665046454},{"$f":"'6. UD2 Assumptions'!AG287","v":40.059854162616141},{"$f":"'6. UD2 Assumptions'!AI287","v":2.403591249756968},{"$f":"'6. UD2 Assumptions'!AK287","v":110.02555207061471},{"$f":"'6. UD2 Assumptions'!AM287","v":15.573},{"$f":"'6. UD2 Assumptions'!AO287","v":0.18939},{"$f":"UD2_Sce1LFG!M53","v":10.764058435432831},{"$f":"UD2_Sce1LFG!Y53","v":104.41382533101013},{"$f":"UD2_Sce1LFG!AK53","v":4.7603227972203825},{"$f":"UD2_Sce1LFG!AW53","v":2.3497499529300431E-2},{"$f":"UD2_Sce1LFG!BI53","v":0.61029779451543376},{"$f":"UD2_Sce1LFG!BU53","v":1.6452592135085386E-3},{"$f":"UD2_Sce1LFG!CG53","v":0.14155668972024171},{"$f":"UD2_Sce1LFG!CS53","v":1.433375928791219E-3},{"$f":"UD2_Sce1LFG!CW53","v":120.71663718257062},{"$f":"UD2_Sce1LFG!CY53","v":3017.9159295642658},{"$f":"UD2_Sce1LFG!DE53","v":59.021106672463738},{"$f":"UD2_Sce1LFG!DH53","v":61.695530510106884},{"$f":"UD2_Sce1LFG!DJ53","v":61.694097134178087},{"$f":"UD2_Sce1LFG!DM53","v":1542.3882627526721},{"$f":"UD2_Sce1LFG!DO53","v":1542.3524283544521},{"$f":"'6. UD2 Assumptions'!D344","v":63.695168118559621},{"$f":"'6. UD2 Assumptions'!F344","v":212.31722706186545},{"$f":"'6. UD2 Assumptions'!H344","v":50.956134494847703},{"$f":"'6. UD2 Assumptions'!J344","v":16.023941665046454},{"$f":"'6. UD2 Assumptions'!L344","v":40.059854162616141},{"$f":"'6. UD2 Assumptions'!N344","v":2.403591249756968},{"$f":"'6. UD2 Assumptions'!P344","v":399.97877649963044},{"$f":"'6. UD2 Assumptions'!R344","v":15.573},{"$f":"'6. UD2 Assumptions'!T344","v":0.18939},{"$f":"UD2_Sce2Comp!M53","v":6.019230647063865},{"$f":"UD2_Sce2Comp!Y53","v":61.630454008331014},{"$f":"UD2_Sce2Comp!AK53","v":3.1237804810829215},{"$f":"UD2_Sce2Comp!AW53","v":2.3497499529300431E-2},{"$f":"UD2_Sce2Comp!BI53","v":0.61029779451543376},{"$f":"UD2_Sce2Comp!BU53","v":1.6452592135085386E-3},{"$f":"UD2_Sce2Comp!CG53","v":0.14155668972024171},{"$f":"UD2_Sce2Comp!CS53","v":1.433375928791219E-3},{"$f":"UD2_Sce2Comp!CW53","v":71.551895755385075},{"$f":"UD2_Sce2Comp!CY53","v":1788.7973938846269},{"$f":"UD2_Sce2Comp!DE53","v":18.308},{"$f":"UD2_Sce2Comp!DH53","v":53.243895755385076},{"$f":"UD2_Sce2Comp!DJ53","v":53.242462379456292},{"$f":"UD2_Sce2Comp!DM53","v":1331.0973938846269},{"$f":"UD2_Sce2Comp!DO53","v":1331.0615594864073},{"$f":"'6. UD2 Assumptions'!Y344","v":120.1795624878484},{"$f":"'6. UD2 Assumptions'!AA344","v":400.59854162616136},{"$f":"'6. UD2 Assumptions'!AC344","v":52.87900749465328},{"$f":"'6. UD2 Assumptions'!AE344","v":16.023941665046454},{"$f":"'6. UD2 Assumptions'!AG344","v":22.032919789438871},{"$f":"'6. UD2 Assumptions'!AI344","v":2.403591249756968},{"$f":"'6. UD2 Assumptions'!AK344","v":171.31712893941744},{"$f":"'6. UD2 Assumptions'!AM344","v":15.573},{"$f":"'6. UD2 Assumptions'!AO344","v":0.18939},{"$f":"UD2_Sce3Recycle!M53","v":10.764058435432831},{"$f":"UD2_Sce3Recycle!Y53","v":104.41382533101013},{"$f":"UD2_Sce3Recycle!AK53","v":3.204226822730849},{"$f":"UD2_Sce3Recycle!AW53","v":2.3497499529300431E-2},{"$f":"UD2_Sce3Recycle!BI53","v":0.41079831060651906},{"$f":"UD2_Sce3Recycle!BU53","v":1.6452592135085386E-3},{"$f":"UD2_Sce3Recycle!CG53","v":0.14155668972024171},{"$f":"UD2_Sce3Recycle!CS53","v":1.433375928791219E-3},{"$f":"UD2_Sce3Recycle!CW53","v":118.96104172417218},{"$f":"UD2_Sce3Recycle!CY53","v":2974.0260431043043},{"$f":"UD2_Sce3Recycle!DE53","v":18.308},{"$f":"UD2_Sce3Recycle!DH53","v":100.65304172417217},{"$f":"UD2_Sce3Recycle!DJ53","v":100.65160834824337},{"$f":"UD2_Sce3Recycle!DM53","v":2516.3260431043041},{"$f":"UD2_Sce3Recycle!DO53","v":2516.2902087060843},{"$f":"'6. UD2 Assumptions'!D401","v":87.329562487848406},{"$f":"'6. UD2 Assumptions'!F401","v":291.09854162616136},{"$f":"'6. UD2 Assumptions'!H401","v":69.863649990278731},{"$f":"'6. UD2 Assumptions'!J401","v":11.643941665046455},{"$f":"'6. UD2 Assumptions'!L401","v":29.109854162616138},{"$f":"'6. UD2 Assumptions'!N401","v":1.7465912497569682},{"$f":"'6. UD2 Assumptions'!P401","v":294.64255207061461},{"$f":"'6. UD2 Assumptions'!R401","v":15.573},{"$f":"'6. UD2 Assumptions'!T401","v":0.18939},{"$f":"UD2_Sce4WTE!M53","v":7.6433511091802036},{"$f":"UD2_Sce4WTE!Y53","v":72.496577994343795},{"$f":"UD2_Sce4WTE!AK53","v":3.292737151837712},{"$f":"UD2_Sce4WTE!AW53","v":1.6657156061723261E-2},{"$f":"UD2_Sce4WTE!BI53","v":0.42214578869714259},{"$f":"UD2_Sce4WTE!BU53","v":1.150273418818174E-3},{"$f":"UD2_Sce4WTE!CG53","v":0.14155668972024171},{"$f":"UD2_Sce4WTE!CS53","v":1.433375928791219E-3},{"$f":"UD2_Sce4WTE!CW53","v":84.015609539188432},{"$f":"UD2_Sce4WTE!CY53","v":2100.3902384797107},{"$f":"UD2_Sce4WTE!DE53","v":18.308},{"$f":"UD2_Sce4WTE!DH53","v":65.707609539188439},{"$f":"UD2_Sce4WTE!DJ53","v":65.706176163259641},{"$f":"UD2_Sce4WTE!DM53","v":1642.6902384797111},{"$f":"UD2_Sce4WTE!DO53","v":1642.6544040814911},null,2560.1800951660457,0,1542.3524283544521,0,1331.0615594864073,0,2516.2902087060843,0,1642.6544040814911,0,null,2047,2560.1800951660457,1542.3524283544521,1331.0615594864073,2516.2902087060843,1642.6544040814911]
[2048,{"$f":"'6. UD2 Assumptions'!D54","v":1.0470867999999998},{"$f":"'6. UD2 Assumptions'!F54","v":780.4711366023995},{"$f":"'6. UD2 Assumptions'!H54","v":817.22102491736916},{"$f":"'6. UD2 Assumptions'!N54","v":598.22102491736916},{"$f":"'6. UD2 Assumptions'!D113","v":0.15},{"$f":"'6. UD2 Assumptions'!F113","v":0.5},{"$f":"'6. UD2 Assumptions'!H113","v":0.12},{"$f":"'6. UD2 Assumptions'!J113","v":0.02},{"$f":"'6. UD2 Assumptions'!L113","v":0.05},{"$f":"'6. UD2 Assumptions'!N113","v":3.0000000000000001E-3},{"$f":"'6. UD2 Assumptions'!P113","v":0.157},{"$f":"'6. UD2 Assumptions'!R113","v":1.9056044234268956E-2},{"$f":"'6. UD2 Assumptions'!T113","v":2.3174880996135606E-4},{"$f":"'6. UD2 Assumptions'!D288","v":122.58315373760537},{"$f":"'6. UD2 Assumptions'!F288","v":408.61051245868458},{"$f":"'6. UD2 Assumptions'!H288","v":98.066522990084295},{"$f":"'6. UD2 Assumptions'!J288","v":16.344420498347382},{"$f":"'6. UD2 Assumptions'!L288","v":40.86105124586846},{"$f":"'6. UD2 Assumptions'!N288","v":2.4516630747521075},{"$f":"'6. UD2 Assumptions'!P288","v":128.30370091202695},{"$f":"'6. UD2 Assumptions'!R288","v":15.573},{"$f":"'6. UD2 Assumptions'!T288","v":0.18939},{"$f":"UD2_BAUCH4!M54","v":10.97933944567248},{"$f":"UD2_BAUCH4!Y54","v":106.50279886205956},{"$f":"UD2_BAUCH4!AK54","v":4.8609893764349277},{"$f":"UD2_BAUCH4!AW54","v":2.4067154822707888E-2},{"$f":"UD2_BAUCH4!BI54","v":0.62320376620960627},{"$f":"UD2_BAUCH4!BU54","v":1.6822435033359198E-3},{"$f":"UD2_BAUCH4!CG54","v":0.14427683287365684},{"$f":"UD2_BAUCH4!CS54","v":1.4313512429633963E-3},{"$f":"UD2_BAUCH4!CW54","v":123.13778903281924},{"$f":"UD2_BAUCH4!CY54","v":3078.4447258204809},{"$f":"UD2_BAUCH4!CW54","v":123.13778903281924},{"$f":"UD2_BAUCH4!DH54","v":104.82978903281924},{"$f":"UD2_BAUCH4!DJ54","v":104.82835768157628},{"$f":"UD2_BAUCH4!DM54","v":2620.7447258204811},{"$f":"UD2_BAUCH4!DO54","v":2620.7089420394068},{"$f":"'6. UD2 Assumptions'!Y288","v":122.58315373760537},{"$f":"'6. UD2 Assumptions'!AA288","v":408.61051245868458},{"$f":"'6. UD2 Assumptions'!AC288","v":98.066522990084295},{"$f":"'6. UD2 Assumptions'!AE288","v":16.344420498347382},{"$f":"'6. UD2 Assumptions'!AG288","v":40.86105124586846},{"$f":"'6. UD2 Assumptions'!AI288","v":2.4516630747521075},{"$f":"'6. UD2 Assumptions'!AK288","v":112.54131091202692},{"$f":"'6. UD2 Assumptions'!AM288","v":15.573},{"$f":"'6. UD2 Assumptions'!AO288","v":0.18939},{"$f":"UD2_Sce1LFG!M54","v":10.97933944567248},{"$f":"UD2_Sce1LFG!Y54","v":106.50279886205956},{"$f":"UD2_Sce1LFG!AK54","v":4.8609893764349277},{"$f":"UD2_Sce1LFG!AW54","v":2.4067154822707888E-2},{"$f":"UD2_Sce1LFG!BI54","v":0.62320376620960627},{"$f":"UD2_Sce1LFG!BU54","v":1.6822435033359198E-3},{"$f":"UD2_Sce1LFG!CG54","v":0.14427683287365684},{"$f":"UD2_Sce1LFG!CS54","v":1.4313512429633963E-3},{"$f":"UD2_Sce1LFG!CW54","v":123.13778903281924},{"$f":"UD2_Sce1LFG!CY54","v":3078.4447258204809},{"$f":"UD2_Sce1LFG!DE54","v":60.701229068705061},{"$f":"UD2_Sce1LFG!DH54","v":62.436559964114181},{"$f":"UD2_Sce1LFG!DJ54","v":62.43512861287121},{"$f":"UD2_Sce1LFG!DM54","v":1560.9139991028546},{"$f":"UD2_Sce1LFG!DO54","v":1560.8782153217803},{"$f":"'6. UD2 Assumptions'!D345","v":63.743239943554769},{"$f":"'6. UD2 Assumptions'!F345","v":212.47746647851591},{"$f":"'6. UD2 Assumptions'!H345","v":50.994591954843813},{"$f":"'6. UD2 Assumptions'!J345","v":16.344420498347382},{"$f":"'6. UD2 Assumptions'!L345","v":40.86105124586846},{"$f":"'6. UD2 Assumptions'!N345","v":2.4516630747521075},{"$f":"'6. UD2 Assumptions'!P345","v":414.5862017214867},{"$f":"'6. UD2 Assumptions'!R345","v":15.573},{"$f":"'6. UD2 Assumptions'!T345","v":0.18939},{"$f":"UD2_Sce2Comp!M54","v":6.0297178732814816},{"$f":"UD2_Sce2Comp!Y54","v":61.754085551634859},{"$f":"UD2_Sce2Comp!AK54","v":3.1365153396656464},{"$f":"UD2_Sce2Comp!AW54","v":2.4067154822707888E-2},{"$f":"UD2_Sce2Comp!BI54","v":0.62320376620960627},{"$f":"UD2_Sce2Comp!BU54","v":1.6822435033359198E-3},{"$f":"UD2_Sce2Comp!CG54","v":0.14427683287365684},{"$f":"UD2_Sce2Comp!CS54","v":1.4313512429633963E-3},{"$f":"UD2_Sce2Comp!CW54","v":71.714980113234262},{"$f":"UD2_Sce2Comp!CY54","v":1792.8745028308565},{"$f":"UD2_Sce2Comp!DE54","v":18.308},{"$f":"UD2_Sce2Comp!DH54","v":53.406980113234262},{"$f":"UD2_Sce2Comp!DJ54","v":53.405548761991291},{"$f":"UD2_Sce2Comp!DM54","v":1335.1745028308565},{"$f":"UD2_Sce2Comp!DO54","v":1335.1387190497824},{"$f":"'6. UD2 Assumptions'!Y345","v":122.58315373760537},{"$f":"'6. UD2 Assumptions'!AA345","v":408.61051245868458},{"$f":"'6. UD2 Assumptions'!AC345","v":52.955922414645499},{"$f":"'6. UD2 Assumptions'!AE345","v":16.344420498347382},{"$f":"'6. UD2 Assumptions'!AG345","v":22.064967672768962},{"$f":"'6. UD2 Assumptions'!AI345","v":2.4516630747521075},{"$f":"'6. UD2 Assumptions'!AK345","v":176.44799506056518},{"$f":"'6. UD2 Assumptions'!AM345","v":15.573},{"$f":"'6. UD2 Assumptions'!AO345","v":0.18939},{"$f":"UD2_Sce3Recycle!M54","v":10.97933944567248},{"$f":"UD2_Sce3Recycle!Y54","v":106.50279886205956},{"$f":"UD2_Sce3Recycle!AK54","v":3.2199728878432019},{"$f":"UD2_Sce3Recycle!AW54","v":2.4067154822707888E-2},{"$f":"UD2_Sce3Recycle!BI54","v":0.41281703690297467},{"$f":"UD2_Sce3Recycle!BU54","v":1.6822435033359198E-3},{"$f":"UD2_Sce3Recycle!CG54","v":0.14427683287365684},{"$f":"UD2_Sce3Recycle!CS54","v":1.4313512429633963E-3},{"$f":"UD2_Sce3Recycle!CW54","v":121.28638581492089},{"$f":"UD2_Sce3Recycle!CY54","v":3032.1596453730222},{"$f":"UD2_Sce3Recycle!DE54","v":18.308},{"$f":"UD2_Sce3Recycle!DH54","v":102.9783858149209},{"$f":"UD2_Sce3Recycle!DJ54","v":102.97695446367791},{"$f":"UD2_Sce3Recycle!DM54","v":2574.4596453730223},{"$f":"UD2_Sce3Recycle!DO54","v":2574.423861591948},{"$f":"'6. UD2 Assumptions'!D402","v":89.733153737605377},{"$f":"'6. UD2 Assumptions'!F402","v":299.11051245868458},{"$f":"'6. UD2 Assumptions'!H402","v":71.786522990084293},{"$f":"'6. UD2 Assumptions'!J402","v":11.964420498347383},{"$f":"'6. UD2 Assumptions'!L402","v":29.91105124586846},{"$f":"'6. UD2 Assumptions'!N402","v":1.7946630747521075},{"$f":"'6. UD2 Assumptions'!P402","v":297.15831091202688},{"$f":"'6. UD2 Assumptions'!R402","v":15.573},{"$f":"'6. UD2 Assumptions'!T402","v":0.18939},{"$f":"UD2_Sce4WTE!M54","v":7.8586180507407839},{"$f":"UD2_Sce4WTE!Y54","v":74.542441682196937},{"$f":"UD2_Sce4WTE!AK54","v":3.3771367136607848},{"$f":"UD2_Sce4WTE!AW54","v":1.7085461429373665E-2},{"$f":"UD2_Sce4WTE!BI54","v":0.43296624534112627},{"$f":"UD2_Sce4WTE!BU54","v":1.1793561826135448E-3},{"$f":"UD2_Sce4WTE!CG54","v":0.14427683287365684},{"$f":"UD2_Sce4WTE!CS54","v":1.4313512429633963E-3},{"$f":"UD2_Sce4WTE!CW54","v":86.375135693668241},{"$f":"UD2_Sce4WTE!CY54","v":2159.3783923417059},{"$f":"UD2_Sce4WTE!DE54","v":18.308},{"$f":"UD2_Sce4WTE!DH54","v":68.067135693668234},{"$f":"UD2_Sce4WTE!DJ54","v":68.065704342425278},{"$f":"UD2_Sce4WTE!DM54","v":1701.6783923417058},{"$f":"UD2_Sce4WTE!DO54","v":1701.642608560632},null,2620.7089420394068,0,1560.8782153217805,0,1335.1387190497824,0,2574.423861591948,0,1701.642608560632,0,null,2048,2620.7089420394068,1560.8782153217803,1335.1387190497824,2574.423861591948,1701.642608560632]
[2049,{"$f":"'6. UD2 Assumptions'!D55","v":1.0360609999999999},{"$f":"'6. UD2 Assumptions'!F55","v":804.55247848892748},{"$f":"'6. UD2 Assumptions'!H55","v":833.56544541571657},{"$f":"'6. UD2 Assumptions'!N55","v":614.56544541571657},{"$f":"'6. UD2 Assumptions'!D114","v":0.15},{"$f":"'6. UD2 Assumptions'!F114","v":0.5},{"$f":"'6. UD2 Assumptions'!H114","v":0.12},{"$f":"'6. UD2 Assumptions'!J114","v":1.9999999999999997E-2},{"$f":"'6. UD2 Assumptions'!L114","v":0.05},{"$f":"'6. UD2 Assumptions'!N114","v":3.0000000000000001E-3},{"$f":"'6. UD2 Assumptions'!P114","v":0.157},{"$f":"'6. UD2 Assumptions'!R114","v":1.8682396308106822E-2},{"$f":"'6. UD2 Assumptions'!T114","v":2.2720471564838829E-4},{"$f":"'6. UD2 Assumptions'!D289","v":125.03481681235748},{"$f":"'6. UD2 Assumptions'!F289","v":416.78272270785828},{"$f":"'6. UD2 Assumptions'!H289","v":100.02785344988598},{"$f":"'6. UD2 Assumptions'!J289","v":16.67130890831433},{"$f":"'6. UD2 Assumptions'!L289","v":41.678272270785833},{"$f":"'6. UD2 Assumptions'!N289","v":2.5006963362471497},{"$f":"'6. UD2 Assumptions'!P289","v":130.86977493026751},{"$f":"'6. UD2 Assumptions'!R289","v":15.573000000000002},{"$f":"'6. UD2 Assumptions'!T289","v":0.18939},{"$f":"UD2_BAUCH4!M55","v":11.198926128360975},{"$f":"UD2_BAUCH4!Y55","v":108.63344289428802},{"$f":"UD2_BAUCH4!AK55","v":4.9633001491566269},{"$f":"UD2_BAUCH4!AW55","v":2.4644773899596038E-2},{"$f":"UD2_BAUCH4!BI55","v":0.63632053194315752},{"$f":"UD2_BAUCH4!BU55","v":1.7197685386343012E-3},{"$f":"UD2_BAUCH4!CG55","v":0.14691658364750104},{"$f":"UD2_BAUCH4!CS55","v":1.4296430867658015E-3},{"$f":"UD2_BAUCH4!CW55","v":125.60670047292129},{"$f":"UD2_BAUCH4!CY55","v":3140.1675118230323},{"$f":"UD2_BAUCH4!CW55","v":125.60670047292129},{"$f":"UD2_BAUCH4!DH55","v":107.2987004729213},{"$f":"UD2_BAUCH4!DJ55","v":107.29727082983453},{"$f":"UD2_BAUCH4!DM55","v":2682.4675118230325},{"$f":"UD2_BAUCH4!DO55","v":2682.4317707458631},{"$f":"'6. UD2 Assumptions'!Y289","v":125.03481681235748},{"$f":"'6. UD2 Assumptions'!AA289","v":416.78272270785828},{"$f":"'6. UD2 Assumptions'!AC289","v":100.02785344988598},{"$f":"'6. UD2 Assumptions'!AE289","v":16.67130890831433},{"$f":"'6. UD2 Assumptions'!AG289","v":41.678272270785833},{"$f":"'6. UD2 Assumptions'!AI289","v":2.5006963362471497},{"$f":"'6. UD2 Assumptions'!AK289","v":115.10738493026747},{"$f":"'6. UD2 Assumptions'!AM289","v":15.573},{"$f":"'6. UD2 Assumptions'!AO289","v":0.18939},{"$f":"UD2_Sce1LFG!M55","v":11.198926128360975},{"$f":"UD2_Sce1LFG!Y55","v":108.63344289428802},{"$f":"UD2_Sce1LFG!AK55","v":4.9633001491566269},{"$f":"UD2_Sce1LFG!AW55","v":2.4644773899596038E-2},{"$f":"UD2_Sce1LFG!BI55","v":0.63632053194315752},{"$f":"UD2_Sce1LFG!BU55","v":1.7197685386343012E-3},{"$f":"UD2_Sce1LFG!CG55","v":0.14691658364750104},{"$f":"UD2_Sce1LFG!CS55","v":1.4296430867658015E-3},{"$f":"UD2_Sce1LFG!CW55","v":125.60670047292129},{"$f":"UD2_Sce1LFG!CY55","v":3140.1675118230323},{"$f":"UD2_Sce1LFG!DE55","v":62.381351464946384},{"$f":"UD2_Sce1LFG!DH55","v":63.225349007974906},{"$f":"UD2_Sce1LFG!DJ55","v":63.22391936488814},{"$f":"UD2_Sce1LFG!DM55","v":1580.6337251993727},{"$f":"UD2_Sce1LFG!DO55","v":1580.5979841222036},{"$f":"'6. UD2 Assumptions'!D346","v":63.76775657430229},{"$f":"'6. UD2 Assumptions'!F346","v":212.55918858100765},{"$f":"'6. UD2 Assumptions'!H346","v":51.01420525944183},{"$f":"'6. UD2 Assumptions'!J346","v":16.67130890831433},{"$f":"'6. UD2 Assumptions'!L346","v":41.678272270785833},{"$f":"'6. UD2 Assumptions'!N346","v":2.5006963362471497},{"$f":"'6. UD2 Assumptions'!P346","v":429.61162748561748},{"$f":"'6. UD2 Assumptions'!R346","v":15.573000000000002},{"$f":"'6. UD2 Assumptions'!T346","v":0.18939},{"$f":"UD2_Sce2Comp!M55","v":6.0382532613623425},{"$f":"UD2_Sce2Comp!Y55","v":61.86575414616744},{"$f":"UD2_Sce2Comp!AK55","v":3.1485582406333759},{"$f":"UD2_Sce2Comp!AW55","v":2.4644773899596038E-2},{"$f":"UD2_Sce2Comp!BI55","v":0.63632053194315752},{"$f":"UD2_Sce2Comp!BU55","v":1.7197685386343012E-3},{"$f":"UD2_Sce2Comp!CG55","v":0.14691658364750104},{"$f":"UD2_Sce2Comp!CS55","v":1.4296430867658015E-3},{"$f":"UD2_Sce2Comp!CW55","v":71.863596949278815},{"$f":"UD2_Sce2Comp!CY55","v":1796.5899237319704},{"$f":"UD2_Sce2Comp!DE55","v":18.308},{"$f":"UD2_Sce2Comp!DH55","v":53.555596949278815},{"$f":"UD2_Sce2Comp!DJ55","v":53.554167306192049},{"$f":"UD2_Sce2Comp!DM55","v":1338.8899237319704},{"$f":"UD2_Sce2Comp!DO55","v":1338.8541826548012},{"$f":"'6. UD2 Assumptions'!Y346","v":125.03481681235748},{"$f":"'6. UD2 Assumptions'!AA346","v":416.78272270785828},{"$f":"'6. UD2 Assumptions'!AC346","v":53.014762328439552},{"$f":"'6. UD2 Assumptions'!AE346","v":16.67130890831433},{"$f":"'6. UD2 Assumptions'!AG346","v":22.089484303516482},{"$f":"'6. UD2 Assumptions'!AI346","v":2.5006963362471497},{"$f":"'6. UD2 Assumptions'!AK346","v":181.70926401898328},{"$f":"'6. UD2 Assumptions'!AM346","v":15.573000000000002},{"$f":"'6. UD2 Assumptions'!AO346","v":0.18939},{"$f":"UD2_Sce3Recycle!M55","v":11.198926128360975},{"$f":"UD2_Sce3Recycle!Y55","v":108.63344289428802},{"$f":"UD2_Sce3Recycle!AK55","v":3.2349924166974358},{"$f":"UD2_Sce3Recycle!AW55","v":2.4644773899596038E-2},{"$f":"UD2_Sce3Recycle!BI55","v":0.41474261752531227},{"$f":"UD2_Sce3Recycle!BU55","v":1.7197685386343012E-3},{"$f":"UD2_Sce3Recycle!CG55","v":0.14691658364750104},{"$f":"UD2_Sce3Recycle!CS55","v":1.4296430867658015E-3},{"$f":"UD2_Sce3Recycle!CW55","v":123.65681482604425},{"$f":"UD2_Sce3Recycle!CY55","v":3091.4203706511062},{"$f":"UD2_Sce3Recycle!DE55","v":18.308},{"$f":"UD2_Sce3Recycle!DH55","v":105.34881482604425},{"$f":"UD2_Sce3Recycle!DJ55","v":105.34738518295748},{"$f":"UD2_Sce3Recycle!DM55","v":2633.7203706511064},{"$f":"UD2_Sce3Recycle!DO55","v":2633.6846295739369},{"$f":"'6. UD2 Assumptions'!D403","v":92.184816812357482},{"$f":"'6. UD2 Assumptions'!F403","v":307.28272270785828},{"$f":"'6. UD2 Assumptions'!H403","v":73.74785344988598},{"$f":"'6. UD2 Assumptions'!J403","v":12.291308908314331},{"$f":"'6. UD2 Assumptions'!L403","v":30.72827227078583},{"$f":"'6. UD2 Assumptions'!N403","v":1.8436963362471497},{"$f":"'6. UD2 Assumptions'!P403","v":299.72438493026755},{"$f":"'6. UD2 Assumptions'!R403","v":15.573000000000002},{"$f":"'6. UD2 Assumptions'!T403","v":0.18939},{"$f":"UD2_Sce4WTE!M55","v":8.0781953029116771},{"$f":"UD2_Sce4WTE!Y55","v":76.636715456471677},{"$f":"UD2_Sce4WTE!AK55","v":3.4642802198983724},{"$f":"UD2_Sce4WTE!AW55","v":1.7526592252363197E-2},{"$f":"UD2_Sce4WTE!BI55","v":0.44413848973056053},{"$f":"UD2_Sce4WTE!BU55","v":1.2093650538518197E-3},{"$f":"UD2_Sce4WTE!CG55","v":0.14691658364750104},{"$f":"UD2_Sce4WTE!CS55","v":1.4296430867658015E-3},{"$f":"UD2_Sce4WTE!CW55","v":88.790411653052772},{"$f":"UD2_Sce4WTE!CY55","v":2219.7602913263195},{"$f":"UD2_Sce4WTE!DE55","v":18.308},{"$f":"UD2_Sce4WTE!DH55","v":70.482411653052765},{"$f":"UD2_Sce4WTE!DJ55","v":70.480982009965999},{"$f":"UD2_Sce4WTE!DM55","v":1762.0602913263192},{"$f":"UD2_Sce4WTE!DO55","v":1762.02455024915},null,2682.4317707458631,0,1580.5979841222036,0,1338.8541826548012,0,2633.6846295739369,0,1762.02455024915,0,null,2049,2682.4317707458631,1580.5979841222036,1338.8541826548012,2633.6846295739369,1762.02455024915]
[2050,{"$f":"'6. UD2 Assumptions'!D56","v":1.0245561999999999},{"$f":"'6. UD2 Assumptions'!F56","v":829.85858103638532},{"$f":"'6. UD2 Assumptions'!H56","v":850.23675432403093},{"$f":"'6. UD2 Assumptions'!N56","v":631.23675432403093},{"$f":"'6. UD2 Assumptions'!D115","v":0.15},{"$f":"'6. UD2 Assumptions'!F115","v":0.5},{"$f":"'6. UD2 Assumptions'!H115","v":0.12},{"$f":"'6. UD2 Assumptions'!J115","v":0.02},{"$f":"'6. UD2 Assumptions'!L115","v":0.05},{"$f":"'6. UD2 Assumptions'!N115","v":3.0000000000000005E-3},{"$f":"'6. UD2 Assumptions'!P115","v":0.15699999999999997},{"$f":"'6. UD2 Assumptions'!R115","v":1.8316074811869431E-2},{"$f":"'6. UD2 Assumptions'!T115","v":2.2274972122391008E-4},{"$f":"'6. UD2 Assumptions'!D290","v":127.53551314860464},{"$f":"'6. UD2 Assumptions'!F290","v":425.11837716201546},{"$f":"'6. UD2 Assumptions'!H290","v":102.0284105188837},{"$f":"'6. UD2 Assumptions'!J290","v":17.004735086480618},{"$f":"'6. UD2 Assumptions'!L290","v":42.511837716201548},{"$f":"'6. UD2 Assumptions'!N290","v":2.550710262972093},{"$f":"'6. UD2 Assumptions'!P290","v":133.48717042887284},{"$f":"'6. UD2 Assumptions'!R290","v":15.573},{"$f":"'6. UD2 Assumptions'!T290","v":0.18939},{"$f":"UD2_BAUCH4!M56","v":11.422904579723481},{"$f":"UD2_BAUCH4!Y56","v":110.80660787347676},{"$f":"UD2_BAUCH4!AK56","v":5.0673129552709471},{"$f":"UD2_BAUCH4!AW56","v":2.5230633985750532E-2},{"$f":"UD2_BAUCH4!BI56","v":0.64965550708601894},{"$f":"UD2_BAUCH4!BU56","v":1.7578548367472697E-3},{"$f":"UD2_BAUCH4!CG56","v":0.14947831799565942},{"$f":"UD2_BAUCH4!CS56","v":1.4282019754806397E-3},{"$f":"UD2_BAUCH4!CW56","v":128.12437592435086},{"$f":"UD2_BAUCH4!CY56","v":3203.1093981087715},{"$f":"UD2_BAUCH4!CW56","v":128.12437592435086},{"$f":"UD2_BAUCH4!DH56","v":109.81637592435087},{"$f":"UD2_BAUCH4!DJ56","v":109.81494772237539},{"$f":"UD2_BAUCH4!DM56","v":2745.4093981087717},{"$f":"UD2_BAUCH4!DO56","v":2745.373693059385},{"$f":"'6. UD2 Assumptions'!Y290","v":127.53551314860464},{"$f":"'6. UD2 Assumptions'!AA290","v":425.11837716201546},{"$f":"'6. UD2 Assumptions'!AC290","v":102.0284105188837},{"$f":"'6. UD2 Assumptions'!AE290","v":17.004735086480618},{"$f":"'6. UD2 Assumptions'!AG290","v":42.511837716201548},{"$f":"'6. UD2 Assumptions'!AI290","v":2.550710262972093},{"$f":"'6. UD2 Assumptions'!AK290","v":117.72478042887292},{"$f":"'6. UD2 Assumptions'!AM290","v":15.573},{"$f":"'6. UD2 Assumptions'!AO290","v":0.18939},{"$f":"UD2_Sce1LFG!M56","v":11.422904579723481},{"$f":"UD2_Sce1LFG!Y56","v":110.80660787347676},{"$f":"UD2_Sce1LFG!AK56","v":5.0673129552709471},{"$f":"UD2_Sce1LFG!AW56","v":2.5230633985750532E-2},{"$f":"UD2_Sce1LFG!BI56","v":0.64965550708601894},{"$f":"UD2_Sce1LFG!BU56","v":1.7578548367472697E-3},{"$f":"UD2_Sce1LFG!CG56","v":0.14947831799565942},{"$f":"UD2_Sce1LFG!CS56","v":1.4282019754806397E-3},{"$f":"UD2_Sce1LFG!CW56","v":128.12437592435086},{"$f":"UD2_Sce1LFG!CY56","v":3203.1093981087715},{"$f":"UD2_Sce1LFG!DE56","v":64.061473861187693},{"$f":"UD2_Sce1LFG!DH56","v":64.062902063163165},{"$f":"UD2_Sce1LFG!DJ56","v":64.061473861187693},{"$f":"UD2_Sce1LFG!DM56","v":1601.5725515790791},{"$f":"UD2_Sce1LFG!DO56","v":1601.5368465296924},{"$f":"'6. UD2 Assumptions'!D347","v":63.767756574302297},{"$f":"'6. UD2 Assumptions'!F347","v":212.55918858100765},{"$f":"'6. UD2 Assumptions'!H347","v":51.01420525944183},{"$f":"'6. UD2 Assumptions'!J347","v":17.004735086480618},{"$f":"'6. UD2 Assumptions'!L347","v":42.511837716201548},{"$f":"'6. UD2 Assumptions'!N347","v":2.550710262972093},{"$f":"'6. UD2 Assumptions'!P347","v":445.06593084362493},{"$f":"'6. UD2 Assumptions'!R347","v":15.573},{"$f":"'6. UD2 Assumptions'!T347","v":0.18939},{"$f":"UD2_Sce2Comp!M56","v":6.0447425540547757},{"$f":"UD2_Sce2Comp!Y56","v":61.963721166218406},{"$f":"UD2_Sce2Comp!AK56","v":3.1598731558086133},{"$f":"UD2_Sce2Comp!AW56","v":2.5230633985750532E-2},{"$f":"UD2_Sce2Comp!BI56","v":0.64965550708601894},{"$f":"UD2_Sce2Comp!BU56","v":1.7578548367472697E-3},{"$f":"UD2_Sce2Comp!CG56","v":0.14947831799565942},{"$f":"UD2_Sce2Comp!CS56","v":1.4282019754806397E-3},{"$f":"UD2_Sce2Comp!CW56","v":71.99588739196146},{"$f":"UD2_Sce2Comp!CY56","v":1799.8971847990365},{"$f":"UD2_Sce2Comp!DE56","v":18.308},{"$f":"UD2_Sce2Comp!DH56","v":53.687887391961461},{"$f":"UD2_Sce2Comp!DJ56","v":53.686459189985975},{"$f":"UD2_Sce2Comp!DM56","v":1342.1971847990364},{"$f":"UD2_Sce2Comp!DO56","v":1342.1614797496493},{"$f":"'6. UD2 Assumptions'!Y347","v":127.53551314860464},{"$f":"'6. UD2 Assumptions'!AA347","v":425.11837716201546},{"$f":"'6. UD2 Assumptions'!AC347","v":53.054773469819501},{"$f":"'6. UD2 Assumptions'!AE347","v":17.004735086480618},{"$f":"'6. UD2 Assumptions'!AG347","v":22.106155612424796},{"$f":"'6. UD2 Assumptions'!AI347","v":2.550710262972093},{"$f":"'6. UD2 Assumptions'!AK347","v":187.10409958171385},{"$f":"'6. UD2 Assumptions'!AM347","v":15.573},{"$f":"'6. UD2 Assumptions'!AO347","v":0.18939},{"$f":"UD2_Sce3Recycle!M56","v":11.422904579723481},{"$f":"UD2_Sce3Recycle!Y56","v":110.80660787347676},{"$f":"UD2_Sce3Recycle!AK56","v":3.2492550987965858},{"$f":"UD2_Sce3Recycle!AW56","v":2.5230633985750532E-2},{"$f":"UD2_Sce3Recycle!BI56","v":0.41657116651238291},{"$f":"UD2_Sce3Recycle!BU56","v":1.7578548367472697E-3},{"$f":"UD2_Sce3Recycle!CG56","v":0.14947831799565942},{"$f":"UD2_Sce3Recycle!CS56","v":1.4282019754806397E-3},{"$f":"UD2_Sce3Recycle!CW56","v":126.07323372730285},{"$f":"UD2_Sce3Recycle!CY56","v":3151.8308431825712},{"$f":"UD2_Sce3Recycle!DE56","v":18.308},{"$f":"UD2_Sce3Recycle!DH56","v":107.76523372730284},{"$f":"UD2_Sce3Recycle!DJ56","v":107.76380552532737},{"$f":"UD2_Sce3Recycle!DM56","v":2694.130843182571},{"$f":"UD2_Sce3Recycle!DO56","v":2694.0951381331843},{"$f":"'6. UD2 Assumptions'!D404","v":94.685513148604642},{"$f":"'6. UD2 Assumptions'!F404","v":315.61837716201546},{"$f":"'6. UD2 Assumptions'!H404","v":75.748410518883702},{"$f":"'6. UD2 Assumptions'!J404","v":12.624735086480619},{"$f":"'6. UD2 Assumptions'!L404","v":31.561837716201552},{"$f":"'6. UD2 Assumptions'!N404","v":1.8937102629720928},{"$f":"'6. UD2 Assumptions'!P404","v":302.34178042887288},{"$f":"'6. UD2 Assumptions'!R404","v":15.573},{"$f":"'6. UD2 Assumptions'!T404","v":0.18939},{"$f":"UD2_Sce4WTE!M56","v":8.3021674328091883},{"$f":"UD2_Sce4WTE!Y56","v":78.77919612865432},{"$f":"UD2_Sce4WTE!AK56","v":3.5541511604780394},{"$f":"UD2_Sce4WTE!AW56","v":1.7980658541297646E-2},{"$f":"UD2_Sce4WTE!BI56","v":0.45566040518949219},{"$f":"UD2_Sce4WTE!BU56","v":1.2403017555514401E-3},{"$f":"UD2_Sce4WTE!CG56","v":0.14947831799565942},{"$f":"UD2_Sce4WTE!CS56","v":1.4282019754806397E-3},{"$f":"UD2_Sce4WTE!CW56","v":91.261302607399031},{"$f":"UD2_Sce4WTE!CY56","v":2281.5325651849757},{"$f":"UD2_Sce4WTE!DE56","v":18.308},{"$f":"UD2_Sce4WTE!DH56","v":72.953302607399024},{"$f":"UD2_Sce4WTE!DJ56","v":72.951874405423553},{"$f":"UD2_Sce4WTE!DM56","v":1823.8325651849757},{"$f":"UD2_Sce4WTE!DO56","v":1823.7968601355888},null,2745.373693059385,0,1601.5368465296924,0,1342.1614797496493,0,2694.0951381331843,0,1823.7968601355888,0,null,2050,2745.373693059385,1601.5368465296924,1342.1614797496493,2694.0951381331843,1823.7968601355888]

{"sheet":"TNC_BAUCH4","index":29,"n_rows":56,"n_cols":137,"rows_kept":56,"cut":false,"hidden":true,"merged":[[0,11,0,14],[3,3,3,4],[3,5,3,6],[3,7,3,8],[3,9,3,10],[2,109,7,109],[3,11,3,12],[3,13,3,14],[3,17,3,18],[3,19,3,20],[3,21,3,22],[3,23,3,24],[3,25,3,26],[3,29,3,30],[3,31,3,32],[3,33,3,34],[3,27,3,28],[3,35,3,36],[3,37,3,38],[3,41,3,42],[3,43,3,44],[3,45,3,46],[3,39,3,40],[3,47,3,48],[3,49,3,50],[3,53,3,54],[3,55,3,56],[3,57,3,58],[3,51,3,52],[3,81,3,82],[3,59,3,60],[3,61,3,62],[3,65,3,66],[3,67,3,68],[3,69,3,70],[2,27,2,38],[2,39,2,50],[3,95,3,96],[3,97,3,98],[3,75,3,76],[3,87,3,88],[3,63,3,64],[3,83,3,84],[3,85,3,86],[3,89,3,90],[3,91,3,92],[3,93,3,94],[3,71,3,72],[3,73,3,74],[3,77,3,78],[3,79,3,80],[1,110,1,111],[3,112,3,113],[2,112,2,113],[1,112,1,113],[3,115,3,116],[2,115,2,116],[1,115,1,116],[2,110,2,111],[3,110,3,111],[1,117,1,118],[2,117,2,118],[3,117,3,118],[1,120,1,121],[1,122,1,123],[3,120,3,121],[3,122,3,123],[2,120,2,123],[2,0,4,0],[2,1,3,2],[2,127,3,130],[2,99,2,102],[4,127,4,130],[3,101,3,102],[2,107,2,108],[3,107,3,108],[2,51,2,62],[2,63,2,74],[2,75,2,86],[2,87,2,98],[3,99,3,100],[3,15,3,16],[2,3,2,14],[2,15,2,26]]}
["HOME",null,"Emissions of CH4 from different waste components - Gg",null,null,null,null,null,null,null,null,"TNC - 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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"With Industrial",null,"W/out industrial",null,null,"With Industrial",null,"W/out industrial",null,null,"Annual",null,"Cumula"]
["Year","MCF",null,"FOOD",null,null,null,null,null,null,null,null,null,null,null,"GARDEN",null,null,null,null,null,null,null,null,null,null,null,"PAPER",null,null,null,null,null,null,null,null,null,null,null,"WOOD",null,null,null,null,null,null,null,null,null,null,null,"TEXTILES",null,null,null,null,null,null,null,null,null,null,null,"NAPPIES",null,null,null,null,null,null,null,null,null,null,null,"SEWAGE SLUDGE",null,null,null,null,null,null,null,null,null,null,null,"INDUSTRIAL",null,null,null,null,null,null,null,null,null,null,null,"Total CH4 generated",null,null,null,null,null,null,null,"Recovered",null,"Assumptions: The capture of LFG in baseline increases to 2016 by value given at BD18.","Emissions",null,"Emissions",null,null,"Emissions",null,"Emissions",null,null,"stored C",null,null,null,null,null,null,"CHECK",null,null,null,null,null,"w/out industrial waste"]
[null,null,null,"Food (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Garden (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Paper (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Wood (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Textiles (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Nappies (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Sludge (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Industrial (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Qtotal (Gg CH4)",null,"Gg CO2e",null,null,null,null,null,"Gg CH4",null,null,"Gg CH4",null,"Gg CH4",null,null,"Gg CO2e",null,"Gg CO2e",null,null,"Gg C",null,"Gg C",null,null,null,null,null,null,null,null,null,null,"BAU"]
[null,"TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER",null,"TNC","USER","TNC","USER",null,"TNC","USER","TNC","USER",null,"TNC","USER","TNC","USER",null,null,null,"Total CH4 generated",null,null,null,null,"Year","Gg C","Gg CO2e"]
[2000,null,{"$f":"'5. TNC Parameters'!C22","v":0.91},null,{"$f":"'6. TNC Assumptions'!D240","v":29.904990459750007},null,{"$f":"E6*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C6","v":3.8779296378680823},null,{"$f":"G6","v":3.8779296378680823},null,0,null,{"$f":"K6*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0},null,{"$f":"E6*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C6","v":1.2926432126226941},null,{"$f":"'6. TNC Assumptions'!F240","v":99.683301532500025},null,{"$f":"Q6*C6*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":40.003905738007582},null,{"$f":"S6","v":40.003905738007582},null,0,null,{"$f":"W6*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0},null,{"$f":"Q6*C6*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":13.334635246002527},null,{"$f":"'6. TNC Assumptions'!H240","v":23.923992367800004},null,{"$f":"AC6*C6*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":2.1226562228330557},null,{"$f":"AE6","v":2.1226562228330557},null,0,null,{"$f":"AI6*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0},null,{"$f":"AC6*C6*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":0.70755207427768518},null,{"$f":"'6. TNC Assumptions'!J240","v":3.987332061300001},null,{"$f":"AO6*C6*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":1.3606770659186255E-2},null,{"$f":"AQ6","v":1.3606770659186255E-2},null,0,null,{"$f":"AU6*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0},null,{"$f":"AO6*C6*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":4.5355902197287516E-3},null,{"$f":"'6. TNC Assumptions'!L240","v":9.9683301532500028},null,{"$f":"BA6*C6*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.27213541318372508},null,{"$f":"BC6","v":0.27213541318372508},null,0,null,{"$f":"BG6*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0},null,{"$f":"BA6*C6*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":9.0711804394575032E-2},null,{"$f":"'6. TNC Assumptions'!N240","v":0.59809980919500016},null,{"$f":"BM6*'5. TNC Parameters'!$C$14*C6*'5. TNC Parameters'!$C$27","v":8.1640623955117533E-4},null,{"$f":"BO6","v":8.1640623955117533E-4},null,0,null,{"$f":"BS6*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0},null,{"$f":"BM6*'5. TNC Parameters'!$C$14*C6*(1-'5. TNC Parameters'!$C$27)","v":2.7213541318372509E-4},null,{"$f":"'6. TNC Assumptions'!R240","v":0},null,{"$f":"BY6*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C6","v":0},null,null,null,null,null,{"$f":"CE6*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0},null,null,null,{"$f":"'6. TNC Assumptions'!T240","v":0},null,{"$f":"CK6*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C6","v":0},null,null,null,null,null,null,null,null,null,{"$f":"CS6+CG6+BU6+BI6+AW6+AK6+Y6+M6","v":0},null,{"$f":"CW6*'5. TNC Parameters'!$C$30","v":0},null,{"$f":"CG6+BU6+BI6+AW6+AK6+Y6+M6","v":0},null,{"$f":"DA6*'5. TNC Parameters'!$C$30","v":0},null,null,null,null,{"$f":"CW6-DE6","v":0},null,{"$f":"DA6-DE6","v":0},null,null,{"$f":"DH6*'5. TNC Parameters'!$C$30","v":0},null,{"$f":"DJ6*'5. TNC Parameters'!$C$30","v":0},null,null,{"$f":"CI6+BW6+BK6+AY6+AM6+AA6+O6","v":15.430350062930394},null,{"$f":"DR6","v":15.430350062930394},null,2000,null,0,0,{"$f":"DX6-CW6","v":0},{"$f":"DY6-CY6","v":0}]
[{"$f":"A6+1","v":2001},null,{"$f":"'5. TNC Parameters'!C23","v":0.96},null,{"$f":"'6. TNC Assumptions'!D241","v":40.483230837720001},null,{"$f":"E7*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C7","v":5.5381059786000968},null,{"$f":"G7+(I6*'5. TNC Parameters'!$G$9)","v":8.1375599519787993},null,{"$f":"I6*(1-'5. TNC Parameters'!$G$9)","v":1.2784756644893793},null,{"$f":"K7*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.85231710965958618},null,{"$f":"E7*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C7","v":1.846035326200032},null,{"$f":"'6. TNC Assumptions'!F241","v":134.9441027924},null,{"$f":"Q7*C7*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":57.129935358190465},null,{"$f":"S7+U6*'5. TNC Parameters'!$G$10","v":90.879823155785658},null,{"$f":"U6*(1-'5. TNC Parameters'!$G$10)","v":6.2540179404123935},null,{"$f":"W7*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":4.169345293608262},null,{"$f":"Q7*C7*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":19.043311786063487},null,{"$f":"'6. TNC Assumptions'!H241","v":32.386584670175999},null,{"$f":"AC7*C7*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":3.0313843251284736},null,{"$f":"AE7+(AG6*'5. TNC Parameters'!$G$11)","v":5.0105358690829185},null,{"$f":"AG6*(1-'5. TNC Parameters'!$G$11)","v":0.14350467887861115},null,{"$f":"AI7*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":9.5669785919074102E-2},null,{"$f":"AC7*C7*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.0104614417094913},null,{"$f":"'6. TNC Assumptions'!J241","v":5.3977641116960005},null,{"$f":"AO7*C7*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":1.9431950802105601E-2},null,{"$f":"AQ7+(AS6*'5. TNC Parameters'!$G$12)","v":3.2570722248390388E-2},null,{"$f":"AS6*(1-'5. TNC Parameters'!$G$12)","v":4.6799921290146922E-4},null,{"$f":"AU7*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.1199947526764613E-4},null,{"$f":"AO7*C7*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":6.4773169340352002E-3},null,{"$f":"'6. TNC Assumptions'!L241","v":13.49441027924},null,{"$f":"BA7*C7*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.38863901604211204},null,{"$f":"BC7+BE6*'5. TNC Parameters'!$G$13","v":0.64237639347216902},null,{"$f":"BE6*(1-'5. TNC Parameters'!$G$13)","v":1.8398035753668097E-2},null,{"$f":"BG7*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.2265357169112064E-2},null,{"$f":"BA7*C7*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.129546338680704},null,{"$f":"'6. TNC Assumptions'!N241","v":0.80966461675440005},null,{"$f":"BM7*'5. TNC Parameters'!$C$14*C7*'5. TNC Parameters'!$C$27","v":1.1659170481263361E-3},null,{"$f":"BO7+(BQ6*'5. TNC Parameters'!$G$14)","v":1.9425066855333927E-3},null,{"$f":"BQ6*(1-'5. TNC Parameters'!$G$14)","v":3.9816602144118753E-5},null,{"$f":"BS7*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.6544401429412499E-5},null,{"$f":"BM7*'5. TNC Parameters'!$C$14*C7*(1-'5. TNC Parameters'!$C$27)","v":3.8863901604211201E-4},null,{"$f":"'6. TNC Assumptions'!R241","v":0},null,{"$f":"BY7*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C7","v":0},null,null,null,null,null,{"$f":"CE7*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0},null,null,null,{"$f":"'6. TNC Assumptions'!T241","v":0},null,{"$f":"CK7*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C7","v":0},null,null,null,null,null,null,null,null,null,{"$f":"CS7+CG7+BU7+BI7+AW7+AK7+Y7+M7","v":5.1299360902327313},null,{"$f":"CW7*'5. TNC Parameters'!$C$30","v":128.24840225581829},null,{"$f":"CG7+BU7+BI7+AW7+AK7+Y7+M7","v":5.1299360902327313},null,{"$f":"DA7*'5. TNC Parameters'!$C$30","v":128.24840225581829},null,null,null,null,5.1299360902327313,null,5.1299360902327313,null,null,{"$f":"DH7*'5. TNC Parameters'!$C$30","v":128.24840225581829},null,{"$f":"DJ7*'5. TNC Parameters'!$C$30","v":128.24840225581829},null,null,22.03622084860379,null,{"$f":"DR7+DT6","v":37.466570911534184},null,{"$f":"DV6+1","v":2001},null,5.1299360902327313,128.24840225581829,{"$f":"DX7-CW7","v":0},{"$f":"DY7-CY7","v":0}]
[{"$f":"A7+1","v":2002},null,{"$f":"'5. TNC Parameters'!C24","v":1},null,{"$f":"'6. TNC Assumptions'!D242","v":54.586830322499999},null,{"$f":"E8*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C8","v":7.7786233209562496},null,{"$f":"G8+(I7*'5. TNC Parameters'!$G$9)","v":13.233392882584454},null,{"$f":"I7*(1-'5. TNC Parameters'!$G$9)","v":2.6827903903505956},null,{"$f":"K8*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.7885269269003969},null,{"$f":"E8*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C8","v":2.59287444031875},null,{"$f":"'6. TNC Assumptions'!F242","v":181.95610107499999},null,{"$f":"Q8*C8*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":80.242640574074983},null,{"$f":"S8+U7*'5. TNC Parameters'!$G$10","v":156.91474990911269},null,{"$f":"U7*(1-'5. TNC Parameters'!$G$10)","v":14.207713820747966},null,{"$f":"W8*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":9.4718092138319765},null,{"$f":"Q8*C8*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":26.747546858024997},null,{"$f":"'6. TNC Assumptions'!H242","v":43.669464257999998},null,{"$f":"AC8*C8*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.2577727651549999},null,{"$f":"AE8+(AG7*'5. TNC Parameters'!$G$11)","v":8.929565443904993},null,{"$f":"AG7*(1-'5. TNC Parameters'!$G$11)","v":0.33874319033292577},null,{"$f":"AI8*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.22582879355528385},null,{"$f":"AC8*C8*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.419257588385},null,{"$f":"'6. TNC Assumptions'!J242","v":7.2782440429999999},null,{"$f":"AO8*C8*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":2.7293415161250001E-2},null,{"$f":"AQ8+(AS7*'5. TNC Parameters'!$G$12)","v":5.8743880975716582E-2},null,{"$f":"AS7*(1-'5. TNC Parameters'!$G$12)","v":1.1202564339238064E-3},null,{"$f":"AU8*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":7.4683762261587095E-4},null,{"$f":"AO8*C8*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":9.0978050537499997E-3},null,{"$f":"'6. TNC Assumptions'!L242","v":18.195610107499999},null,{"$f":"BA8*C8*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.54586830322500002},null,{"$f":"BC8+BE7*'5. TNC Parameters'!$G$13","v":1.1448160825519222},null,{"$f":"BE7*(1-'5. TNC Parameters'!$G$13)","v":4.3428614145246895E-2},null,{"$f":"BG8*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.8952409430164597E-2},null,{"$f":"BA8*C8*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.18195610107499999},null,{"$f":"'6. TNC Assumptions'!N242","v":1.09173660645},null,{"$f":"BM8*'5. TNC Parameters'!$C$14*C8*'5. TNC Parameters'!$C$27","v":1.6376049096750002E-3},null,{"$f":"BO8+(BQ7*'5. TNC Parameters'!$G$14)","v":3.4853744262437186E-3},null,{"$f":"BQ7*(1-'5. TNC Parameters'!$G$14)","v":9.4737168964674105E-5},null,{"$f":"BS8*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.3158112643116061E-5},null,{"$f":"BM8*'5. TNC Parameters'!$C$14*C8*(1-'5. TNC Parameters'!$C$27)","v":5.4586830322500004E-4},null,{"$f":"'6. TNC Assumptions'!R242","v":0},null,{"$f":"BY8*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C8","v":0},null,null,null,null,null,{"$f":"CE8*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0},null,null,null,{"$f":"'6. TNC Assumptions'!T242","v":0},null,{"$f":"CK8*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C8","v":0},null,null,null,null,null,null,null,null,null,11.515927339453082,null,{"$f":"CW8*'5. TNC Parameters'!$C$30","v":287.89818348632707},null,11.515927339453082,null,{"$f":"DA8*'5. TNC Parameters'!$C$30","v":287.89818348632707},null,null,null,null,11.515927339453082,null,11.515927339453082,null,null,{"$f":"DH8*'5. TNC Parameters'!$C$30","v":287.89818348632707},null,{"$f":"DJ8*'5. TNC Parameters'!$C$30","v":287.89818348632707},null,null,30.951278661160721,null,{"$f":"DR8+DT7","v":68.417849572694905},null,{"$f":"DV7+1","v":2002},null,11.51592733945308,287.89818348632701,0,0]
[2003,null,{"$f":"C8","v":1},null,{"$f":"'6. TNC Assumptions'!D243","v":55.867108239000004},null,{"$f":"E9*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C9","v":7.9610629240575008},null,{"$f":"G9+(I8*'5. TNC Parameters'!$G$9)","v":16.831671450319213},null,{"$f":"I8*(1-'5. TNC Parameters'!$G$9)","v":4.3627843563227406},null,{"$f":"K9*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.9085229042151601},null,{"$f":"E9*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C9","v":2.6536876413525001},null,{"$f":"'6. TNC Assumptions'!F243","v":186.22369413000001},null,{"$f":"Q9*C9*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":82.124649111330001},null,{"$f":"S9+U8*'5. TNC Parameters'!$G$10","v":214.50810281466897},null,{"$f":"U8*(1-'5. TNC Parameters'!$G$10)","v":24.531296205773714},null,{"$f":"W9*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":16.354197470515807},null,{"$f":"Q9*C9*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":27.374883037109999},null,{"$f":"'6. TNC Assumptions'!H243","v":44.693686591199999},null,{"$f":"AC9*C9*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.3576344426420004},null,{"$f":"AE9+(AG8*'5. TNC Parameters'!$G$11)","v":12.683506076984731},null,{"$f":"AG8*(1-'5. TNC Parameters'!$G$11)","v":0.60369380956226193},null,{"$f":"AI9*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.40246253970817458},null,{"$f":"AC9*C9*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.4525448142140001},null,{"$f":"'6. TNC Assumptions'!J243","v":7.4489477652000007},null,{"$f":"AO9*C9*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":2.7933554119500003E-2},null,{"$f":"AQ9+(AS8*'5. TNC Parameters'!$G$12)","v":8.4656963761641751E-2},null,{"$f":"AS8*(1-'5. TNC Parameters'!$G$12)","v":2.0204713335748325E-3},null,{"$f":"AU9*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.3469808890498882E-3},null,{"$f":"AO9*C9*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":9.311184706500001E-3},null,{"$f":"'6. TNC Assumptions'!L243","v":18.622369413000001},null,{"$f":"BA9*C9*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.55867108239000007},null,{"$f":"BC9+BE8*'5. TNC Parameters'!$G$13","v":1.6260905226903504},null,{"$f":"BE8*(1-'5. TNC Parameters'!$G$13)","v":7.7396642251572043E-2},null,{"$f":"BG9*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.1597761501048028E-2},null,{"$f":"BA9*C9*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.18622369413000001},null,{"$f":"'6. TNC Assumptions'!N243","v":1.1173421647800001},null,{"$f":"BM9*'5. TNC Parameters'!$C$14*C9*'5. TNC Parameters'!$C$27","v":1.6760132471700002E-3},null,{"$f":"BO9+(BQ8*'5. TNC Parameters'!$G$14)","v":4.991403956815319E-3},null,{"$f":"BQ8*(1-'5. TNC Parameters'!$G$14)","v":1.6998371659839986E-4},null,{"$f":"BS9*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.1332247773226657E-4},null,{"$f":"BM9*'5. TNC Parameters'!$C$14*C9*(1-'5. TNC Parameters'!$C$27)","v":5.5867108239000005E-4},null,{"$f":"'6. TNC Assumptions'!R243","v":0},null,{"$f":"BY9*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C9","v":0},null,null,null,null,null,{"$f":"CE9*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0},null,null,null,{"$f":"'6. TNC Assumptions'!T243","v":0},null,{"$f":"CK9*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C9","v":0},null,null,null,null,null,null,null,null,null,19.718240979306973,null,{"$f":"CW9*'5. TNC Parameters'!$C$30","v":492.95602448267431},null,19.718240979306973,null,{"$f":"DA9*'5. TNC Parameters'!$C$30","v":492.95602448267431},null,null,0.15,null,19.718240979306973,null,19.718240979306973,null,null,{"$f":"DH9*'5. TNC Parameters'!$C$30","v":492.95602448267431},null,{"$f":"DJ9*'5. TNC Parameters'!$C$30","v":492.95602448267431},null,null,31.67720904259539,null,100.0950586152903,null,2003,null,19.718240979306973,492.95602448267431,0,0]
[2004,null,{"$f":"C9","v":1},null,{"$f":"'6. TNC Assumptions'!D244","v":57.180621595499993},null,{"$f":"E10*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C10","v":8.1482385773587502},null,{"$f":"G10+(I9*'5. TNC Parameters'!$G$9)","v":19.430845358793484},null,{"$f":"I9*(1-'5. TNC Parameters'!$G$9)","v":5.5490646688844816},null,{"$f":"K10*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.6993764459229874},null,{"$f":"E10*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C10","v":2.7160795257862498},null,{"$f":"'6. TNC Assumptions'!F244","v":190.60207198499998},null,{"$f":"Q10*C10*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":84.055513745384985},null,{"$f":"S10+U9*'5. TNC Parameters'!$G$10","v":265.02845296496093},null,{"$f":"U9*(1-'5. TNC Parameters'!$G$10)","v":33.535163595093053},null,{"$f":"W10*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":22.356775730062033},null,{"$f":"Q10*C10*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":28.018504581794996},null,{"$f":"'6. TNC Assumptions'!H244","v":45.744497276399997},null,{"$f":"AC10*C10*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.4600884844489999},null,{"$f":"AE10+(AG9*'5. TNC Parameters'!$G$11)","v":16.286111165369103},null,{"$f":"AG9*(1-'5. TNC Parameters'!$G$11)","v":0.8574833960646292},null,{"$f":"AI10*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.57165559737641947},null,{"$f":"AC10*C10*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.4866961614829999},null,{"$f":"'6. TNC Assumptions'!J244","v":7.6240828793999995},null,{"$f":"AO10*C10*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":2.8590310797749999E-2},null,{"$f":"AQ10+(AS9*'5. TNC Parameters'!$G$12)","v":0.11033553352991181},null,{"$f":"AS9*(1-'5. TNC Parameters'!$G$12)","v":2.9117410294799487E-3},null,{"$f":"AU10*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.9411606863199656E-3},null,{"$f":"AO10*C10*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":9.5301035992500002E-3},null,{"$f":"'6. TNC Assumptions'!L244","v":19.060207198499999},null,{"$f":"BA10*C10*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.57180621595499992},null,{"$f":"BC10+BE9*'5. TNC Parameters'!$G$13","v":2.0879629699191158},null,{"$f":"BE9*(1-'5. TNC Parameters'!$G$13)","v":0.10993376872623453},null,{"$f":"BG10*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":7.3289179150823017E-2},null,{"$f":"BA10*C10*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.19060207198499998},null,{"$f":"'6. TNC Assumptions'!N244","v":1.1436124319099998},null,{"$f":"BM10*'5. TNC Parameters'!$C$14*C10*'5. TNC Parameters'!$C$27","v":1.7154186478649999E-3},null,{"$f":"BO10+(BQ9*'5. TNC Parameters'!$G$14)","v":6.4633889611570225E-3},null,{"$f":"BQ9*(1-'5. TNC Parameters'!$G$14)","v":2.4343364352329632E-4},null,{"$f":"BS10*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.6228909568219755E-4},null,{"$f":"BM10*'5. TNC Parameters'!$C$14*C10*(1-'5. TNC Parameters'!$C$27)","v":5.7180621595499998E-4},null,{"$f":"'6. TNC Assumptions'!R244","v":0},null,{"$f":"BY10*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C10","v":0},null,null,null,null,null,{"$f":"CE10*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0},null,null,null,{"$f":"'6. TNC Assumptions'!T244","v":0},null,{"$f":"CK10*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C10","v":0},null,null,null,null,null,null,null,null,null,26.703200402294264,null,{"$f":"CW10*'5. TNC Parameters'!$C$30","v":667.58001005735662},null,26.703200402294264,null,{"$f":"DA10*'5. TNC Parameters'!$C$30","v":667.58001005735662},null,null,null,null,26.703200402294264,null,26.703200402294264,null,null,{"$f":"DH10*'5. TNC Parameters'!$C$30","v":667.58001005735662},null,{"$f":"DJ10*'5. TNC Parameters'!$C$30","v":667.58001005735662},null,null,32.421984250864455,null,132.51704286615475,null,2004,null,26.703200402294264,667.58001005735662,0,0]
[2005,null,1,null,{"$f":"'6. TNC Assumptions'!D245","v":58.526479286999994},null,{"$f":"E11*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C11","v":8.3400232983974991},null,{"$f":"G11+(I10*'5. TNC Parameters'!$G$9)","v":21.364908453815335},null,{"$f":"I10*(1-'5. TNC Parameters'!$G$9)","v":6.4059602033756473},null,{"$f":"K11*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":4.2706401355837649},null,{"$f":"E11*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C11","v":2.7800077661324996},null,{"$f":"'6. TNC Assumptions'!F245","v":195.08826428999998},null,{"$f":"Q11*C11*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":86.033924551889996},null,{"$f":"S11+U10*'5. TNC Parameters'!$G$10","v":309.62910571539709},null,{"$f":"U10*(1-'5. TNC Parameters'!$G$10)","v":41.433271801453863},null,{"$f":"W11*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":27.622181200969241},null,{"$f":"Q11*C11*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":28.677974850629997},null,{"$f":"'6. TNC Assumptions'!H245","v":46.821183429599998},null,{"$f":"AC11*C11*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.5650653843859992},null,{"$f":"AE11+(AG10*'5. TNC Parameters'!$G$11)","v":19.75013478527741},null,{"$f":"AG10*(1-'5. TNC Parameters'!$G$11)","v":1.1010417644776902},null,{"$f":"AI11*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.7340278429851268},null,{"$f":"AC11*C11*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.5216884614619999},null,{"$f":"'6. TNC Assumptions'!J245","v":7.8035305715999996},null,{"$f":"AO11*C11*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":2.92632396435E-2},null,{"$f":"AQ11+(AS10*'5. TNC Parameters'!$G$12)","v":0.13580382842565117},null,{"$f":"AS10*(1-'5. TNC Parameters'!$G$12)","v":3.7949447477606353E-3},null,{"$f":"AU11*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.5299631651737567E-3},null,{"$f":"AO11*C11*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":9.7544132144999993E-3},null,{"$f":"'6. TNC Assumptions'!L245","v":19.508826428999999},null,{"$f":"BA11*C11*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.58526479286999999},null,{"$f":"BC11+BE10*'5. TNC Parameters'!$G$13","v":2.5320685622150529},null,{"$f":"BE10*(1-'5. TNC Parameters'!$G$13)","v":0.14115920057406284},null,{"$f":"BG11*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":9.4106133716041887E-2},null,{"$f":"BA11*C11*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.19508826429000001},null,{"$f":"'6. TNC Assumptions'!N245","v":1.17052958574},null,{"$f":"BM11*'5. TNC Parameters'!$C$14*C11*'5. TNC Parameters'!$C$27","v":1.7557943786099999E-3},null,{"$f":"BO11+(BQ10*'5. TNC Parameters'!$G$14)","v":7.9039601404556625E-3},null,{"$f":"BQ10*(1-'5. TNC Parameters'!$G$14)","v":3.1522319931136017E-4},null,{"$f":"BS11*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.1014879954090677E-4},null,{"$f":"BM11*'5. TNC Parameters'!$C$14*C11*(1-'5. TNC Parameters'!$C$27)","v":5.8526479286999996E-4},null,{"$f":"'6. TNC Assumptions'!R245","v":5.9130000000000003},null,{"$f":"BY11*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C11","v":0.13304250000000001},null,{"$f":"CA11","v":0.13304250000000001},null,null,null,{"$f":"CE11*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0},null,{"$f":"BY11*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C11","v":4.4347499999999998E-2},null,{"$f":"'6. TNC Assumptions'!T245","v":0.53685400000000005},null,{"$f":"CK11*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C11","v":6.0396075000000004E-3},null,{"$f":"CM11","v":6.0396075000000004E-3},null,0,null,{"$f":"CQ11*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0},null,null,null,32.723695425218892,null,{"$f":"CW11*'5. TNC Parameters'!$C$30","v":818.09238563047234},null,32.723695425218892,null,{"$f":"DA11*'5. TNC Parameters'!$C$30","v":818.09238563047234},null,null,null,null,32.723695425218892,null,32.723695425218892,null,null,{"$f":"DH11*'5. TNC Parameters'!$C$30","v":818.09238563047234},null,{"$f":"DJ11*'5. TNC Parameters'!$C$30","v":818.09238563047234},null,null,33.229446520521869,null,165.74648938667661,null,2005,null,32.723695425218892,818.09238563047234,0,0]
[2006,null,1,null,{"$f":"'6. TNC Assumptions'!D246","v":61.056597101999998},null,{"$f":"E12*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C12","v":8.7005650870349989},null,{"$f":"G12+(I11*'5. TNC Parameters'!$G$9)","v":23.021891505343714},null,{"$f":"I11*(1-'5. TNC Parameters'!$G$9)","v":7.0435820355066197},null,{"$f":"K12*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":4.6957213570044125},null,{"$f":"E12*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C12","v":2.9001883623449998},null,{"$f":"'6. TNC Assumptions'!F246","v":203.52199034},null,{"$f":"Q12*C12*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":89.753197739939992},null,{"$f":"S12+U11*'5. TNC Parameters'!$G$10","v":350.97638042622276},null,{"$f":"U11*(1-'5. TNC Parameters'!$G$10)","v":48.405923029114305},null,{"$f":"W12*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":32.270615352742865},null,{"$f":"Q12*C12*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":29.917732579979997},null,{"$f":"'6. TNC Assumptions'!H246","v":48.845277681599995},null,{"$f":"AC12*C12*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.7624145739559998},null,{"$f":"AE12+(AG11*'5. TNC Parameters'!$G$11)","v":23.177318190058152},null,{"$f":"AG11*(1-'5. TNC Parameters'!$G$11)","v":1.3352311691752603},null,{"$f":"AI12*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.89015411278350687},null,{"$f":"AC12*C12*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.5874715246519999},null,{"$f":"'6. TNC Assumptions'!J246","v":8.140879613600001},null,{"$f":"AO12*C12*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":3.0528298551000005E-2},null,{"$f":"AQ12+(AS11*'5. TNC Parameters'!$G$12)","v":0.16166121082732204},null,{"$f":"AS11*(1-'5. TNC Parameters'!$G$12)","v":4.6709161493291348E-3},null,{"$f":"AU12*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.1139440995527562E-3},null,{"$f":"AO12*C12*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.0176099517000001E-2},null,{"$f":"'6. TNC Assumptions'!L246","v":20.352199034000002},null,{"$f":"BA12*C12*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.61056597101999999},null,{"$f":"BC12+BE11*'5. TNC Parameters'!$G$13","v":2.9714510500074551},null,{"$f":"BE11*(1-'5. TNC Parameters'!$G$13)","v":0.17118348322759749},null,{"$f":"BG12*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.11412232215173165},null,{"$f":"BA12*C12*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.20352199034000001},null,{"$f":"'6. TNC Assumptions'!N246","v":1.22113194204},null,{"$f":"BM12*'5. TNC Parameters'!$C$14*C12*'5. TNC Parameters'!$C$27","v":1.8316979130599998E-3},null,{"$f":"BO12+(BQ11*'5. TNC Parameters'!$G$14)","v":9.350177368742222E-3},null,{"$f":"BQ11*(1-'5. TNC Parameters'!$G$14)","v":3.8548068477343994E-4},null,{"$f":"BS12*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.5698712318229328E-4},null,{"$f":"BM12*'5. TNC Parameters'!$C$14*C12*(1-'5. TNC Parameters'!$C$27)","v":6.1056597101999995E-4},null,{"$f":"'6. TNC Assumptions'!R246","v":8.0559999999999992},null,{"$f":"BY12*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C12","v":0.18125999999999998},null,{"$f":"CA12+CC11*'5. TNC Parameters'!$G$15","v":0.31037049989712739},null,{"$f":"CC11*(1-'5. TNC Parameters'!$G$15)","v":3.9320001028726043E-3},null,{"$f":"CE12*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.6213334019150694E-3},null,{"$f":"BY12*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C12","v":6.0419999999999995E-2},null,{"$f":"'6. TNC Assumptions'!T246","v":0.49882600000000005},null,{"$f":"CK12*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C12","v":5.6117925000000006E-3},null,{"$f":"CM12+CO11*'5. TNC Parameters'!$G$16","v":1.0707196853801644E-2},null,{"$f":"CO11*(1-'5. TNC Parameters'!$G$16)","v":9.442031461983566E-4},null,{"$f":"CQ12*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.2946876413223773E-4},null,null,null,37.9772348780713,null,{"$f":"CW12*'5. TNC Parameters'!$C$30","v":949.43087195178248},null,37.976605409307169,null,{"$f":"DA12*'5. TNC Parameters'!$C$30","v":949.41513523267918},null,null,null,null,37.9772348780713,null,37.976605409307169,null,null,{"$f":"DH12*'5. TNC Parameters'!$C$30","v":949.43087195178248},null,{"$f":"DJ12*'5. TNC Parameters'!$C$30","v":949.41513523267918},null,null,34.680121122805019,null,200.42661050948163,null,2006,null,37.977234878071286,949.43087195178214,0,0,null,2006,37.976605409307155,949.41513523267884,null,{"$f":"DO12-EE12","v":0}]
[2007,null,1,null,{"$f":"'6. TNC Assumptions'!D247","v":59.162898941999998},null,{"$f":"E13*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C13","v":8.4307130992349997},null,{"$f":"G13+(I12*'5. TNC Parameters'!$G$9)","v":23.862748472924494},null,{"$f":"I12*(1-'5. TNC Parameters'!$G$9)","v":7.5898561316542219},null,{"$f":"K13*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.059904087769481},null,{"$f":"E13*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C13","v":2.810237699745},null,{"$f":"'6. TNC Assumptions'!F247","v":197.20966314},null,{"$f":"Q13*C13*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":86.969461444739991},null,{"$f":"S13+U12*'5. TNC Parameters'!$G$10","v":383.0758850666918},null,{"$f":"U12*(1-'5. TNC Parameters'!$G$10)","v":54.869956804270942},null,{"$f":"W13*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":36.57997120284729},null,{"$f":"Q13*C13*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":28.989820481579997},null,{"$f":"'6. TNC Assumptions'!H247","v":47.330319153600001},null,{"$f":"AC13*C13*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.6147061174760005},null,{"$f":"AE13+(AG12*'5. TNC Parameters'!$G$11)","v":26.22509435987994},null,{"$f":"AG12*(1-'5. TNC Parameters'!$G$11)","v":1.5669299476542125},null,{"$f":"AI13*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.0446199651028083},null,{"$f":"AC13*C13*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.5382353724920002},null,{"$f":"'6. TNC Assumptions'!J247","v":7.8883865256000005},null,{"$f":"AO13*C13*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":2.9581449471000006E-2},null,{"$f":"AQ13+(AS12*'5. TNC Parameters'!$G$12)","v":0.18568239024461852},null,{"$f":"AS12*(1-'5. TNC Parameters'!$G$12)","v":5.5602700537035312E-3},null,{"$f":"AU13*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.7068467024690206E-3},null,{"$f":"AO13*C13*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":9.8604831570000013E-3},null,{"$f":"'6. TNC Assumptions'!L247","v":19.720966314000002},null,{"$f":"BA13*C13*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.59162898942000008},null,{"$f":"BC13+BE12*'5. TNC Parameters'!$G$13","v":3.3621915845999921},null,{"$f":"BE12*(1-'5. TNC Parameters'!$G$13)","v":0.20088845482746312},null,{"$f":"BG13*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.13392563655164208},null,{"$f":"BA13*C13*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.19720966314000002},null,{"$f":"'6. TNC Assumptions'!N247","v":1.1832579788399999},null,{"$f":"BM13*'5. TNC Parameters'!$C$14*C13*'5. TNC Parameters'!$C$27","v":1.77488696826E-3},null,{"$f":"BO13+(BQ12*'5. TNC Parameters'!$G$14)","v":1.0669050805708263E-2},null,{"$f":"BQ12*(1-'5. TNC Parameters'!$G$14)","v":4.5601353129395768E-4},null,{"$f":"BS13*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.0400902086263844E-4},null,{"$f":"BM13*'5. TNC Parameters'!$C$14*C13*(1-'5. TNC Parameters'!$C$27)","v":5.9162898942E-4},null,{"$f":"'6. TNC Assumptions'!R247","v":13.077000000000002},null,{"$f":"BY13*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C13","v":0.29423250000000001},null,{"$f":"CA13+CC12*'5. TNC Parameters'!$G$15","v":0.59543016537038507},null,{"$f":"CC12*(1-'5. TNC Parameters'!$G$15)","v":9.1728345267424044E-3},null,{"$f":"CE13*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.1152230178282696E-3},null,{"$f":"BY13*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C13","v":9.8077500000000012E-2},null,{"$f":"'6. TNC Assumptions'!T247","v":0.88669200000000004},null,{"$f":"CK13*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C13","v":9.9752850000000004E-3},null,{"$f":"CM13+CO12*'5. TNC Parameters'!$G$16","v":1.900857026992394E-2},null,{"$f":"CO12*(1-'5. TNC Parameters'!$G$16)","v":1.6739115838777035E-3},null,{"$f":"CQ13*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.1159410559184689E-3},null,null,null,42.829662912068301,null,{"$f":"CW13*'5. TNC Parameters'!$C$30","v":1070.7415728017074},null,42.828546971012379,null,{"$f":"DA13*'5. TNC Parameters'!$C$30","v":1070.7136742753096},null,null,null,null,42.829662912068301,null,42.828546971012379,null,null,{"$f":"DH13*'5. TNC Parameters'!$C$30","v":1070.7415728017074},null,{"$f":"DJ13*'5. TNC Parameters'!$C$30","v":1070.7136742753096},null,null,33.644032829103416,null,234.07064333858506,null,2007,null,42.829662912068301,1070.7415728017074,0,0,null,2007,42.828546971012379,1070.7136742753096,null,{"$f":"DO13-EE13","v":0}]
[2008,null,1,null,{"$f":"'6. TNC Assumptions'!D248","v":59.923617104999998},null,{"$f":"E14*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C14","v":8.5391154374624989},null,{"$f":"G14+(I13*'5. TNC Parameters'!$G$9)","v":24.534794092370127},null,{"$f":"I13*(1-'5. TNC Parameters'!$G$9)","v":7.8670698180168648},null,{"$f":"K14*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.2447132120112432},null,{"$f":"E14*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C14","v":2.8463718124874999},null,{"$f":"'6. TNC Assumptions'!F248","v":199.74539035000001},null,{"$f":"Q14*C14*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":88.087717144349995},null,{"$f":"S14+U13*'5. TNC Parameters'!$G$10","v":411.27536346163788},null,{"$f":"U13*(1-'5. TNC Parameters'!$G$10)","v":59.888238749403897},null,{"$f":"W14*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":39.925492499602598},null,{"$f":"Q14*C14*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":29.362572381450001},null,{"$f":"'6. TNC Assumptions'!H248","v":47.938893684},null,{"$f":"AC14*C14*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.6740421341900005},null,{"$f":"AE14+(AG13*'5. TNC Parameters'!$G$11)","v":29.126158041792397},null,{"$f":"AG13*(1-'5. TNC Parameters'!$G$11)","v":1.7729784522775434},null,{"$f":"AI14*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.1819856348516955},null,{"$f":"AC14*C14*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.5580140447300002},null,{"$f":"'6. TNC Assumptions'!J248","v":7.9898156140000003},null,{"$f":"AO14*C14*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":2.9961808552500004E-2},null,{"$f":"AQ14+(AS13*'5. TNC Parameters'!$G$12)","v":0.20925773027635478},null,{"$f":"AS13*(1-'5. TNC Parameters'!$G$12)","v":6.3864685207637561E-3},null,{"$f":"AU14*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":4.2576456805091707E-3},null,{"$f":"AO14*C14*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":9.9872695175000012E-3},null,{"$f":"'6. TNC Assumptions'!L248","v":19.974539035000003},null,{"$f":"BA14*C14*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.59923617105000004},null,{"$f":"BC14+BE13*'5. TNC Parameters'!$G$13","v":3.7341228258708199},null,{"$f":"BE13*(1-'5. TNC Parameters'!$G$13)","v":0.22730492977917222},null,{"$f":"BG14*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.15153661985278147},null,{"$f":"BA14*C14*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.19974539035000002},null,{"$f":"'6. TNC Assumptions'!N248","v":1.1984723421000001},null,{"$f":"BM14*'5. TNC Parameters'!$C$14*C14*'5. TNC Parameters'!$C$27","v":1.7977085131500002E-3},null,{"$f":"BO14+(BQ13*'5. TNC Parameters'!$G$14)","v":1.194642357103275E-2},null,{"$f":"BQ13*(1-'5. TNC Parameters'!$G$14)","v":5.203357478255128E-4},null,{"$f":"BS14*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.4689049855034183E-4},null,{"$f":"BM14*'5. TNC Parameters'!$C$14*C14*(1-'5. TNC Parameters'!$C$27)","v":5.9923617105000007E-4},null,{"$f":"'6. TNC Assumptions'!R248","v":12.148},null,{"$f":"BY14*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C14","v":0.27332999999999996},null,{"$f":"CA14+CC13*'5. TNC Parameters'!$G$15","v":0.85116254452373974},null,{"$f":"CC13*(1-'5. TNC Parameters'!$G$15)","v":1.7597620846645286E-2},null,{"$f":"CE14*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.1731747231096858E-2},null,{"$f":"BY14*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C14","v":9.1109999999999997E-2},null,{"$f":"'6. TNC Assumptions'!T248","v":0.79310400000000003},null,{"$f":"CK14*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C14","v":8.9224200000000004E-3},null,{"$f":"CM14+CO13*'5. TNC Parameters'!$G$16","v":2.4959281950534852E-2},null,{"$f":"CO13*(1-'5. TNC Parameters'!$G$16)","v":2.9717083193890872E-3},null,{"$f":"CQ14*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.9811388795927245E-3},null,null,null,46.522045388608063,null,{"$f":"CW14*'5. TNC Parameters'!$C$30","v":1163.0511347152017},null,46.52006424972847,null,{"$f":"DA14*'5. TNC Parameters'!$C$30","v":1163.0016062432117},null,null,null,null,46.522045388608063,null,46.52006424972847,null,null,{"$f":"DH14*'5. TNC Parameters'!$C$30","v":1163.0511347152017},null,{"$f":"DJ14*'5. TNC Parameters'!$C$30","v":1163.0016062432117},null,null,34.068400134706053,null,268.13904347329111,null,2008,null,46.522045388608056,1163.0511347152014,0,0,null,2008,46.520064249728463,1163.0016062432117,null,0]
[2009,null,1,null,{"$f":"'6. TNC Assumptions'!D249","v":62.391682431},null,{"$f":"E15*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C15","v":8.8908147464175009},null,{"$f":"G15+(I14*'5. TNC Parameters'!$G$9)","v":25.336979051889976},null,{"$f":"I14*(1-'5. TNC Parameters'!$G$9)","v":8.088629786897652},null,{"$f":"K15*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.3924198579317677},null,{"$f":"E15*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C15","v":2.9636049154725002},null,{"$f":"'6. TNC Assumptions'!F249","v":207.97227477000001},null,{"$f":"Q15*C15*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":91.71577317357},null,{"$f":"S15+U14*'5. TNC Parameters'!$G$10","v":438.6943272590438},null,{"$f":"U14*(1-'5. TNC Parameters'!$G$10)","v":64.296809376164106},null,{"$f":"W15*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":42.864539584109401},null,{"$f":"Q15*C15*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":30.571924391189999},null,{"$f":"'6. TNC Assumptions'!H249","v":49.9133459448},null,{"$f":"AC15*C15*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.8665512296180005},null,{"$f":"AE15+(AG14*'5. TNC Parameters'!$G$11)","v":32.023600985389166},null,{"$f":"AG14*(1-'5. TNC Parameters'!$G$11)","v":1.9691082860212299},null,{"$f":"AI15*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.3127388573474865},null,{"$f":"AC15*C15*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.622183743206},null,{"$f":"'6. TNC Assumptions'!J249","v":8.3188909907999999},null,{"$f":"AO15*C15*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":3.1195841215500002E-2},null,{"$f":"AQ15+(AS14*'5. TNC Parameters'!$G$12)","v":0.23325623896411313},null,{"$f":"AS14*(1-'5. TNC Parameters'!$G$12)","v":7.1973325277416541E-3},null,{"$f":"AU15*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":4.7982216851611024E-3},null,{"$f":"AO15*C15*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.03986137385E-2},null,{"$f":"'6. TNC Assumptions'!L249","v":20.797227477000003},null,{"$f":"BA15*C15*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.62391682431000017},null,{"$f":"BC15+BE14*'5. TNC Parameters'!$G$13","v":4.1055898699216886},null,{"$f":"BE14*(1-'5. TNC Parameters'!$G$13)","v":0.25244978025913201},null,{"$f":"BG15*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.168299853506088},null,{"$f":"BA15*C15*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.20797227477000005},null,{"$f":"'6. TNC Assumptions'!N249","v":1.2478336486200001},null,{"$f":"BM15*'5. TNC Parameters'!$C$14*C15*'5. TNC Parameters'!$C$27","v":1.8717504729300004E-3},null,{"$f":"BO15+(BQ14*'5. TNC Parameters'!$G$14)","v":1.3235540091245248E-2},null,{"$f":"BQ14*(1-'5. TNC Parameters'!$G$14)","v":5.8263395271750237E-4},null,{"$f":"BS15*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.8842263514500156E-4},null,{"$f":"BM15*'5. TNC Parameters'!$C$14*C15*(1-'5. TNC Parameters'!$C$27)","v":6.2391682431000011E-4},null,{"$f":"'6. TNC Assumptions'!R249","v":9.1259999999999994},null,{"$f":"BY15*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C15","v":0.20533499999999999},null,{"$f":"CA15+CC14*'5. TNC Parameters'!$G$15","v":1.0313418896568465},null,{"$f":"CC14*(1-'5. TNC Parameters'!$G$15)","v":2.51556548668933E-2},null,{"$f":"CE15*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.6770436577928864E-2},null,{"$f":"BY15*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C15","v":6.8444999999999992E-2},null,{"$f":"'6. TNC Assumptions'!T249","v":1.1668799999999999},null,{"$f":"CK15*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C15","v":1.3127399999999997E-2},null,{"$f":"CM15+CO14*'5. TNC Parameters'!$G$16","v":3.4184668029175413E-2},null,{"$f":"CO14*(1-'5. TNC Parameters'!$G$16)","v":3.902013921359436E-3},null,{"$f":"CQ15*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.601342614239624E-3},null,null,null,49.762556576407221,null,{"$f":"CW15*'5. TNC Parameters'!$C$30","v":1244.0639144101806},null,49.759955233792979,null,{"$f":"DA15*'5. TNC Parameters'!$C$30","v":1243.9988808448245},null,11.9,null,null,37.862556576407222,null,37.859955233792981,null,null,{"$f":"DH15*'5. TNC Parameters'!$C$30","v":946.56391441018059},null,{"$f":"DJ15*'5. TNC Parameters'!$C$30","v":946.4988808448245},null,null,35.445152855201307,null,303.5841963284924,null,2009,null,49.762556576407221,1244.0639144101806,0,0,null,2009,37.859955233792981,946.4988808448245,null,0]
[2010,null,1,null,{"$f":"'6. TNC Assumptions'!D250","v":64.153748977500001},null,{"$f":"E16*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C16","v":9.1419092292937503},null,{"$f":"G16+(I15*'5. TNC Parameters'!$G$9)","v":26.125794193760669},null,{"$f":"I15*(1-'5. TNC Parameters'!$G$9)","v":8.3530940874230577},null,{"$f":"K16*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.5687293916153715},null,{"$f":"E16*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C16","v":3.0473030764312501},null,{"$f":"'6. TNC Assumptions'!F250","v":213.845829925},null,{"$f":"Q16*C16*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":94.306010996924996},null,{"$f":"S16+U15*'5. TNC Parameters'!$G$10","v":464.41698014580015},null,{"$f":"U15*(1-'5. TNC Parameters'!$G$10)","v":68.583358110168675},null,{"$f":"W16*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":45.722238740112445},null,{"$f":"Q16*C16*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":31.435336998975},null,{"$f":"'6. TNC Assumptions'!H250","v":51.322999181999997},null,{"$f":"AC16*C16*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":5.0039924202449999},null,{"$f":"AE16+(AG15*'5. TNC Parameters'!$G$11)","v":34.862600070155892},null,{"$f":"AG15*(1-'5. TNC Parameters'!$G$11)","v":2.1649933354782722},null,{"$f":"AI16*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.4433288903188481},null,{"$f":"AC16*C16*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.667997473415},null,{"$f":"'6. TNC Assumptions'!J250","v":8.5538331969999994},null,{"$f":"AO16*C16*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":3.2076874488749997E-2},null,{"$f":"AQ16+(AS15*'5. TNC Parameters'!$G$12)","v":0.25731036220836684},null,{"$f":"AS15*(1-'5. TNC Parameters'!$G$12)","v":8.0227512444962772E-3},null,{"$f":"AU16*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.3485008296641845E-3},null,{"$f":"AO16*C16*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.0692291496249999E-2},null,{"$f":"'6. TNC Assumptions'!L250","v":21.3845829925},null,{"$f":"BA16*C16*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.64153748977500002},null,{"$f":"BC16+BE15*'5. TNC Parameters'!$G$13","v":4.4695641115584488},null,{"$f":"BE15*(1-'5. TNC Parameters'!$G$13)","v":0.27756324813824007},null,{"$f":"BG16*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.18504216542549337},null,{"$f":"BA16*C16*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.21384582992500001},null,{"$f":"'6. TNC Assumptions'!N250","v":1.28307497955},null,{"$f":"BM16*'5. TNC Parameters'!$C$14*C16*'5. TNC Parameters'!$C$27","v":1.9246124693250001E-3},null,{"$f":"BO16+(BQ15*'5. TNC Parameters'!$G$14)","v":1.4514647653276345E-2},null,{"$f":"BQ15*(1-'5. TNC Parameters'!$G$14)","v":6.4550490729390285E-4},null,{"$f":"BS16*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":4.3033660486260187E-4},null,{"$f":"BM16*'5. TNC Parameters'!$C$14*C16*(1-'5. TNC Parameters'!$C$27)","v":6.4153748977500004E-4},null,{"$f":"'6. TNC Assumptions'!R250","v":10.949},null,{"$f":"BY16*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C16","v":0.24635249999999997},null,{"$f":"CA16+CC15*'5. TNC Parameters'!$G$15","v":1.2472136303789649},null,{"$f":"CC15*(1-'5. TNC Parameters'!$G$15)","v":3.0480759277881474E-2},null,{"$f":"CE16*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.0320506185254314E-2},null,{"$f":"BY16*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C16","v":8.2117499999999996E-2},null,{"$f":"'6. TNC Assumptions'!T250","v":1.131624},null,{"$f":"CK16*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C16","v":1.2730769999999999E-2},null,{"$f":"CM16+CO15*'5. TNC Parameters'!$G$16","v":4.1571171683242536E-2},null,{"$f":"CO15*(1-'5. TNC Parameters'!$G$16)","v":5.3442663459328764E-3},null,{"$f":"CQ16*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.5628442306219173E-3},null,null,null,52.94900137532256,null,{"$f":"CW16*'5. TNC Parameters'!$C$30","v":1323.725034383064},null,52.945438531091938,null,{"$f":"DA16*'5. TNC Parameters'!$C$30","v":1323.6359632772985},null,9,null,null,43.94900137532256,null,43.945438531091938,null,null,{"$f":"DH16*'5. TNC Parameters'!$C$30","v":1098.725034383064},null,{"$f":"DJ16*'5. TNC Parameters'!$C$30","v":1098.6359632772985},null,null,36.457934707732271,null,340.04213103622465,null,2010,null,52.949001375322553,1323.7250343830638,0,0,null,2010,43.945438531091931,1098.6359632772983,null,0]
[2011,null,1,null,{"$f":"'6. TNC Assumptions'!D251","v":62.174060999999995},null,{"$f":"E17*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C17","v":8.8598036924999999},null,{"$f":"G17+(I16*'5. TNC Parameters'!$G$9)","v":26.372447259179289},null,{"$f":"I16*(1-'5. TNC Parameters'!$G$9)","v":8.613150627081378},null,{"$f":"K17*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.7421004180542514},null,{"$f":"E17*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C17","v":2.9532678975},null,{"$f":"'6. TNC Assumptions'!F251","v":207.24687},null,{"$f":"Q17*C17*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":91.395869669999996},null,{"$f":"S17+U16*'5. TNC Parameters'!$G$10","v":483.20813604895284},null,{"$f":"U16*(1-'5. TNC Parameters'!$G$10)","v":72.604713766847297},null,{"$f":"W17*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":48.403142511231529},null,{"$f":"Q17*C17*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":30.465289889999998},null,{"$f":"'6. TNC Assumptions'!H251","v":49.739248799999999},null,{"$f":"AC17*C17*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.8495767580000004},null,{"$f":"AE17+(AG16*'5. TNC Parameters'!$G$11)","v":37.355249609266032},null,{"$f":"AG16*(1-'5. TNC Parameters'!$G$11)","v":2.3569272188898598},null,{"$f":"AI17*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.5712848125932397},null,{"$f":"AC17*C17*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.6165255860000001},null,{"$f":"'6. TNC Assumptions'!J251","v":8.2898747999999998},null,{"$f":"AO17*C17*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":3.1087030499999998E-2},null,{"$f":"AQ17+(AS16*'5. TNC Parameters'!$G$12)","v":0.27954730990759524},null,{"$f":"AS16*(1-'5. TNC Parameters'!$G$12)","v":8.8500828007715797E-3},null,{"$f":"AU17*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.9000552005143859E-3},null,{"$f":"AO17*C17*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.0362343499999999E-2},null,{"$f":"'6. TNC Assumptions'!L251","v":20.724687000000003},null,{"$f":"BA17*C17*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.62174061000000003},null,{"$f":"BC17+BE16*'5. TNC Parameters'!$G$13","v":4.7891345652905182},null,{"$f":"BE16*(1-'5. TNC Parameters'!$G$13)","v":0.30217015626793081},null,{"$f":"BG17*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.2014467708452872},null,{"$f":"BA17*C17*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.20724687000000003},null,{"$f":"'6. TNC Assumptions'!N251","v":1.2434812200000001},null,{"$f":"BM17*'5. TNC Parameters'!$C$14*C17*'5. TNC Parameters'!$C$27","v":1.86522183E-3},null,{"$f":"BO17+(BQ16*'5. TNC Parameters'!$G$14)","v":1.5671981764056698E-2},null,{"$f":"BQ16*(1-'5. TNC Parameters'!$G$14)","v":7.0788771921964806E-4},null,{"$f":"BS17*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":4.7192514614643203E-4},null,{"$f":"BM17*'5. TNC Parameters'!$C$14*C17*(1-'5. TNC Parameters'!$C$27)","v":6.2174061000000002E-4},null,{"$f":"'6. TNC Assumptions'!R251","v":10.401999999999999},null,{"$f":"BY17*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C17","v":0.23404499999999995},null,{"$f":"CA17+CC16*'5. TNC Parameters'!$G$15","v":1.4443978969820863},null,{"$f":"CC16*(1-'5. TNC Parameters'!$G$15)","v":3.6860733396878467E-2},null,{"$f":"CE17*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.4573822264585644E-2},null,{"$f":"BY17*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C17","v":7.8014999999999987E-2},null,{"$f":"'6. TNC Assumptions'!T251","v":1.5630550000000001},null,{"$f":"CK17*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C17","v":1.7584368749999999E-2},null,{"$f":"CM17+CO16*'5. TNC Parameters'!$G$16","v":5.2656503683839589E-2},null,{"$f":"CO16*(1-'5. TNC Parameters'!$G$16)","v":6.4990367494029422E-3},null,{"$f":"CQ17*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":4.3326911662686278E-3},null,null,null,55.953253006501818,null,{"$f":"CW17*'5. TNC Parameters'!$C$30","v":1398.8313251625455},null,55.948920315335549,null,{"$f":"DA17*'5. TNC Parameters'!$C$30","v":1398.7230078833886},null,10.199999999999999,null,null,45.753253006501822,null,45.748920315335553,null,null,{"$f":"DH17*'5. TNC Parameters'!$C$30","v":1143.8313251625455},null,{"$f":"DJ17*'5. TNC Parameters'!$C$30","v":1143.7230078833888},null,null,35.331329327609993,null,375.37346036383462,null,2011,null,55.953253006501811,1398.8313251625452,0,0,null,2011,45.748920315335539,1143.7230078833884,null,0]
[2012,null,1,null,{"$f":"'6. TNC Assumptions'!D252","v":58.180867482000004},null,{"$f":"E18*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C18","v":8.2907736161849996},null,{"$f":"G18+(I17*'5. TNC Parameters'!$G$9)","v":25.968753677030531},null,{"$f":"I17*(1-'5. TNC Parameters'!$G$9)","v":8.6944671983337578},null,{"$f":"K18*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.7963114655558385},null,{"$f":"E18*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C18","v":2.763591205395},null,{"$f":"'6. TNC Assumptions'!F252","v":193.93622494000002},null,{"$f":"Q18*C18*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":85.525875198540007},null,{"$f":"S18+U17*'5. TNC Parameters'!$G$10","v":493.19157867616025},null,{"$f":"U17*(1-'5. TNC Parameters'!$G$10)","v":75.542432571332611},null,{"$f":"W18*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":50.361621714221741},null,{"$f":"Q18*C18*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":28.508625066180002},null,{"$f":"'6. TNC Assumptions'!H252","v":46.544693985600006},null,{"$f":"AC18*C18*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.5381076635960014},null,{"$f":"AE18+(AG17*'5. TNC Parameters'!$G$11)","v":39.367911540319739},null,{"$f":"AG17*(1-'5. TNC Parameters'!$G$11)","v":2.5254457325422948},null,{"$f":"AI18*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.6836304883615298},null,{"$f":"AC18*C18*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.5127025545320003},null,{"$f":"'6. TNC Assumptions'!J252","v":7.757448997600001},null,{"$f":"AO18*C18*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":2.9090433741000003E-2},null,{"$f":"AQ18+(AS17*'5. TNC Parameters'!$G$12)","v":0.29902283028800647},null,{"$f":"AS17*(1-'5. TNC Parameters'!$G$12)","v":9.6149133605888046E-3},null,{"$f":"AU18*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.4099422403925358E-3},null,{"$f":"AO18*C18*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":9.6968112470000017E-3},null,{"$f":"'6. TNC Assumptions'!L252","v":19.393622494000002},null,{"$f":"BA18*C18*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.58180867482000009},null,{"$f":"BC18+BE17*'5. TNC Parameters'!$G$13","v":5.0471681461948394},null,{"$f":"BE17*(1-'5. TNC Parameters'!$G$13)","v":0.32377509391567888},null,{"$f":"BG18*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.21585006261045259},null,{"$f":"BA18*C18*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.19393622494000004},null,{"$f":"'6. TNC Assumptions'!N252","v":1.1636173496400002},null,{"$f":"BM18*'5. TNC Parameters'!$C$14*C18*'5. TNC Parameters'!$C$27","v":1.7454260244600002E-3},null,{"$f":"BO18+(BQ17*'5. TNC Parameters'!$G$14)","v":1.6653076218669339E-2},null,{"$f":"BQ17*(1-'5. TNC Parameters'!$G$14)","v":7.6433156984736031E-4},null,{"$f":"BS18*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.0955437989824021E-4},null,{"$f":"BM18*'5. TNC Parameters'!$C$14*C18*(1-'5. TNC Parameters'!$C$27)","v":5.8180867482000007E-4},null,{"$f":"'6. TNC Assumptions'!R252","v":7.37},null,{"$f":"BY18*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C18","v":0.165825},null,{"$f":"CA18+CC17*'5. TNC Parameters'!$G$15","v":1.5675344877931239},null,{"$f":"CC17*(1-'5. TNC Parameters'!$G$15)","v":4.2688409188962446E-2},null,{"$f":"CE18*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.8458939459308295E-2},null,{"$f":"BY18*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C18","v":5.5274999999999998E-2},null,{"$f":"'6. TNC Assumptions'!T252","v":0.67796900000000004},null,{"$f":"CK18*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C18","v":7.6271512500000003E-3},null,{"$f":"CM18+CO17*'5. TNC Parameters'!$G$16","v":5.2051590773033327E-2},null,{"$f":"CO17*(1-'5. TNC Parameters'!$G$16)","v":8.2320641608062597E-3},null,{"$f":"CQ18*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.4880427738708392E-3},null,null,null,58.098280209603033,null,{"$f":"CW18*'5. TNC Parameters'!$C$30","v":1452.4570052400759},null,58.092792166829163,null,{"$f":"DA18*'5. TNC Parameters'!$C$30","v":1452.3198041707292},null,13.83,null,null,44.268280209603034,null,44.262792166829165,null,null,{"$f":"DH18*'5. TNC Parameters'!$C$30","v":1106.7070052400759},null,{"$f":"DJ18*'5. TNC Parameters'!$C$30","v":1106.5698041707292},null,null,33.044408670968821,null,408.41786903480346,null,2012,null,58.098280209603033,1452.4570052400759,0,0,null,2012,44.262792166829165,1106.5698041707292,null,0]
[2013,null,1,null,{"$f":"'6. TNC Assumptions'!D253","v":64.456379938500007},null,{"$f":"E19*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C19","v":9.1850341412362511},null,{"$f":"G19+(I18*'5. TNC Parameters'!$G$9)","v":26.592410301511535},null,{"$f":"I18*(1-'5. TNC Parameters'!$G$9)","v":8.5613775167552468},null,{"$f":"K19*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.7075850111701643},null,{"$f":"E19*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C19","v":3.0616780470787504},null,{"$f":"'6. TNC Assumptions'!F253","v":214.85459979500001},null,{"$f":"Q19*C19*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":94.750878509594997},null,{"$f":"S19+U18*'5. TNC Parameters'!$G$10","v":510.83926128029867},null,{"$f":"U18*(1-'5. TNC Parameters'!$G$10)","v":77.103195905456573},null,{"$f":"W19*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":51.402130603637715},null,{"$f":"Q19*C19*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":31.583626169864999},null,{"$f":"'6. TNC Assumptions'!H253","v":51.565103950800001},null,{"$f":"AC19*C19*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":5.0275976352030005},null,{"$f":"AE19+(AG18*'5. TNC Parameters'!$G$11)","v":41.733995058001184},null,{"$f":"AG18*(1-'5. TNC Parameters'!$G$11)","v":2.6615141175215538},null,{"$f":"AI19*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.7743427450143692},null,{"$f":"AC19*C19*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.6758658784010001},null,{"$f":"'6. TNC Assumptions'!J253","v":8.5941839918000014},null,{"$f":"AO19*C19*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":3.2228189969250004E-2},null,{"$f":"AQ19+(AS18*'5. TNC Parameters'!$G$12)","v":0.32096625448001614},null,{"$f":"AS18*(1-'5. TNC Parameters'!$G$12)","v":1.0284765777240331E-2},null,{"$f":"AU19*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.8565105181602201E-3},null,{"$f":"AO19*C19*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.0742729989750002E-2},null,{"$f":"'6. TNC Assumptions'!L253","v":21.485459979500003},null,{"$f":"BA19*C19*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.64456379938500019},null,{"$f":"BC19+BE18*'5. TNC Parameters'!$G$13","v":5.3505121869232308},null,{"$f":"BE18*(1-'5. TNC Parameters'!$G$13)","v":0.34121975865660953},null,{"$f":"BG19*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.22747983910440633},null,{"$f":"BA19*C19*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.21485459979500005},null,{"$f":"'6. TNC Assumptions'!N253","v":1.2891275987700002},null,{"$f":"BM19*'5. TNC Parameters'!$C$14*C19*'5. TNC Parameters'!$C$27","v":1.9336913981550003E-3},null,{"$f":"BO19+(BQ18*'5. TNC Parameters'!$G$14)","v":1.7774587505806363E-2},null,{"$f":"BQ18*(1-'5. TNC Parameters'!$G$14)","v":8.1218011101797695E-4},null,{"$f":"BS19*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.4145340734531797E-4},null,{"$f":"BM19*'5. TNC Parameters'!$C$14*C19*(1-'5. TNC Parameters'!$C$27)","v":6.4456379938500005E-4},null,{"$f":"'6. TNC Assumptions'!R253","v":6.963000000000001},null,{"$f":"BY19*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C19","v":0.15666750000000002},null,{"$f":"CA19+CC18*'5. TNC Parameters'!$G$15","v":1.6778743423620854},null,{"$f":"CC18*(1-'5. TNC Parameters'!$G$15)","v":4.6327645431038331E-2},null,{"$f":"CE19*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.0885096954025554E-2},null,{"$f":"BY19*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C19","v":5.2222500000000005E-2},null,{"$f":"'6. TNC Assumptions'!T253","v":0.32495800000000002},null,{"$f":"CK19*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C19","v":3.6557775000000004E-3},null,{"$f":"CM19+CO18*'5. TNC Parameters'!$G$16","v":4.7569873283081175E-2},null,{"$f":"CO18*(1-'5. TNC Parameters'!$G$16)","v":8.1374949899521466E-3},null,{"$f":"CQ19*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.4249966599680972E-3},null,null,null,59.155246256466157,null,{"$f":"CW19*'5. TNC Parameters'!$C$30","v":1478.8811564116538},null,59.149821259806188,null,{"$f":"DA19*'5. TNC Parameters'!$C$30","v":1478.7455314951546},null,15.42,null,null,43.735246256466155,null,43.729821259806187,null,null,{"$f":"DH19*'5. TNC Parameters'!$C$30","v":1093.3811564116538},null,{"$f":"DJ19*'5. TNC Parameters'!$C$30","v":1093.2455314951546},null,null,36.599634488928885,null,445.01750352373233,null,2013,null,59.155246256466143,1478.8811564116536,0,0,null,2013,43.729821259806172,1093.2455314951544,null,0]
[2014,null,1,null,{"$f":"'6. TNC Assumptions'!D254","v":62.520861037500005},null,{"$f":"E20*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C20","v":8.9092226978437505},null,{"$f":"G20+(I19*'5. TNC Parameters'!$G$9)","v":26.73464839535157},null,{"$f":"I19*(1-'5. TNC Parameters'!$G$9)","v":8.7669846040037136},null,{"$f":"K20*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.8446564026691421},null,{"$f":"E20*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C20","v":2.9697408992812502},null,{"$f":"'6. TNC Assumptions'!F254","v":208.40287012500002},null,{"$f":"Q20*C20*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":91.905665725125004},null,{"$f":"S20+U19*'5. TNC Parameters'!$G$10","v":522.88277740340027},null,{"$f":"U19*(1-'5. TNC Parameters'!$G$10)","v":79.862149602023351},null,{"$f":"W20*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":53.241433068015567},null,{"$f":"Q20*C20*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":30.635221908375001},null,{"$f":"'6. TNC Assumptions'!H254","v":50.01668883},null,{"$f":"AC20*C20*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.8766271609250005},null,{"$f":"AE20+(AG19*'5. TNC Parameters'!$G$11)","v":43.789146232990689},null,{"$f":"AG19*(1-'5. TNC Parameters'!$G$11)","v":2.8214759859354928},null,{"$f":"AI20*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.8809839906236618},null,{"$f":"AC20*C20*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.6255423869750001},null,{"$f":"'6. TNC Assumptions'!J254","v":8.3361148050000011},null,{"$f":"AO20*C20*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":3.1260430518750007E-2},null,{"$f":"AQ20+(AS19*'5. TNC Parameters'!$G$12)","v":0.341187184280558},null,{"$f":"AS19*(1-'5. TNC Parameters'!$G$12)","v":1.1039500718208148E-2},null,{"$f":"AU20*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":7.3596671454720982E-3},null,{"$f":"AO20*C20*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.0420143506250002E-2},null,{"$f":"'6. TNC Assumptions'!L254","v":20.840287012500003},null,{"$f":"BA20*C20*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.62520861037500008},null,{"$f":"BC20+BE19*'5. TNC Parameters'!$G$13","v":5.6139931067936804},null,{"$f":"BE19*(1-'5. TNC Parameters'!$G$13)","v":0.3617276905045505},null,{"$f":"BG20*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.24115179366970033},null,{"$f":"BA20*C20*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.20840287012500003},null,{"$f":"'6. TNC Assumptions'!N254","v":1.2504172207500002},null,{"$f":"BM20*'5. TNC Parameters'!$C$14*C20*'5. TNC Parameters'!$C$27","v":1.8756258311250005E-3},null,{"$f":"BO20+(BQ19*'5. TNC Parameters'!$G$14)","v":1.8783336475010771E-2},null,{"$f":"BQ19*(1-'5. TNC Parameters'!$G$14)","v":8.6687686192059462E-4},null,{"$f":"BS20*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.7791790794706308E-4},null,{"$f":"BM20*'5. TNC Parameters'!$C$14*C20*(1-'5. TNC Parameters'!$C$27)","v":6.2520861037500014E-4},null,{"$f":"'6. TNC Assumptions'!R254","v":5.1909999999999998},null,{"$f":"BY20*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C20","v":0.11679749999999998},null,{"$f":"CA20+CC19*'5. TNC Parameters'!$G$15","v":1.7450831614009261},null,{"$f":"CC19*(1-'5. TNC Parameters'!$G$15)","v":4.9588680961159197E-2},null,{"$f":"CE20*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.3059120640772793E-2},null,{"$f":"BY20*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C20","v":3.8932499999999995E-2},null,{"$f":"'6. TNC Assumptions'!T254","v":0.18939},null,{"$f":"CK20*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C20","v":2.1306375000000001E-3},null,{"$f":"CM20+CO19*'5. TNC Parameters'!$G$16","v":4.2263665918883891E-2},null,{"$f":"CO19*(1-'5. TNC Parameters'!$G$16)","v":7.4368448641972821E-3},null,{"$f":"CQ20*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":4.9578965761315208E-3},null,null,null,61.254179857248396,null,{"$f":"CW20*'5. TNC Parameters'!$C$30","v":1531.3544964312098},null,61.249221960672266,null,{"$f":"DA20*'5. TNC Parameters'!$C$30","v":1531.2305490168067},null,15.92,null,null,45.334179857248394,null,45.329221960672264,null,null,{"$f":"DH20*'5. TNC Parameters'!$C$30","v":1133.3544964312098},null,{"$f":"DJ20*'5. TNC Parameters'!$C$30","v":1133.2305490168067},null,null,35.488885916872874,null,480.50638944060518,null,2014,null,61.254179857248396,1531.3544964312098,0,0,null,2014,45.329221960672264,1133.2305490168067,null,0]
[2015,null,1,null,{"$f":"'6. TNC Assumptions'!D255","v":63.771278258250007},null,{"$f":"E21*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C21","v":9.0874071518006261},null,{"$f":"G21+(I20*'5. TNC Parameters'!$G$9)","v":27.008177894919321},null,{"$f":"I20*(1-'5. TNC Parameters'!$G$9)","v":8.8138776522328737},null,{"$f":"K21*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.8759184348219158},null,{"$f":"E21*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C21","v":3.0291357172668754},null,{"$f":"'6. TNC Assumptions'!F255","v":212.57092752750003},null,{"$f":"Q21*C21*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":93.743779039627512},null,{"$f":"S21+U20*'5. TNC Parameters'!$G$10","v":534.88158153907489},null,{"$f":"U20*(1-'5. TNC Parameters'!$G$10)","v":81.744974903952851},null,{"$f":"W21*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":54.496649935968563},null,{"$f":"Q21*C21*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":31.247926346542503},null,{"$f":"'6. TNC Assumptions'!H255","v":51.017022606600008},null,{"$f":"AC21*C21*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.9741597041435011},null,{"$f":"AE21+(AG20*'5. TNC Parameters'!$G$11)","v":45.802889030741859},null,{"$f":"AG20*(1-'5. TNC Parameters'!$G$11)","v":2.9604169063923353},null,{"$f":"AI21*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.9736112709282234},null,{"$f":"AC21*C21*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.6580532347145003},null,{"$f":"'6. TNC Assumptions'!J255","v":8.5028371011000008},null,{"$f":"AO21*C21*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":3.1885639129125003E-2},null,{"$f":"AQ21+(AS20*'5. TNC Parameters'!$G$12)","v":0.36133783222810023},null,{"$f":"AS20*(1-'5. TNC Parameters'!$G$12)","v":1.1734991181582756E-2},null,{"$f":"AU21*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":7.823327454388504E-3},null,{"$f":"AO21*C21*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.0628546376375001E-2},null,{"$f":"'6. TNC Assumptions'!L255","v":21.257092752750005},null,{"$f":"BA21*C21*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.63771278258250019},null,{"$f":"BC21+BE20*'5. TNC Parameters'!$G$13","v":5.8721652603515224},null,{"$f":"BE20*(1-'5. TNC Parameters'!$G$13)","v":0.37954062902465852},null,{"$f":"BG21*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.25302708601643897},null,{"$f":"BA21*C21*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.21257092752750006},null,{"$f":"'6. TNC Assumptions'!N255","v":1.2754255651650002},null,{"$f":"BM21*'5. TNC Parameters'!$C$14*C21*'5. TNC Parameters'!$C$27","v":1.9131383477475005E-3},null,{"$f":"BO21+(BQ20*'5. TNC Parameters'!$G$14)","v":1.9780400693075264E-2},null,{"$f":"BQ20*(1-'5. TNC Parameters'!$G$14)","v":9.1607412968300512E-4},null,{"$f":"BS21*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.1071608645533668E-4},null,null,null,{"$f":"'6. TNC Assumptions'!R255","v":5.8398750000000001},null,{"$f":"BY21*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C21","v":0.13139718750000001},null,{"$f":"CA21+CC20*'5. TNC Parameters'!$G$15","v":1.8249053471522392},null,{"$f":"CC20*(1-'5. TNC Parameters'!$G$15)","v":5.1575001748687004E-2},null,{"$f":"CE21*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.4383334499124667E-2},null,{"$f":"BY21*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C21","v":4.3799062499999999E-2},null,{"$f":"'6. TNC Assumptions'!T255","v":0.18939},null,{"$f":"CK21*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C21","v":2.1306375000000001E-3},null,{"$f":"CM21+CO20*'5. TNC Parameters'!$G$16","v":3.7787005456146008E-2},null,{"$f":"CO20*(1-'5. TNC Parameters'!$G$16)","v":6.6072979627378806E-3},null,{"$f":"CQ21*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":4.4048653084919204E-3},null,null,null,62.646428971083594,null,{"$f":"CW21*'5. TNC Parameters'!$C$30","v":1566.1607242770899},null,62.642024105775107,null,{"$f":"DA21*'5. TNC Parameters'!$C$30","v":1566.0506026443777},null,{"$f":"DE20+(DE22-DE20)/2","v":17.114000000000001},null,null,45.53242897108359,null,45.528024105775103,null,null,{"$f":"DH21*'5. TNC Parameters'!$C$30","v":1138.3107242770898},null,{"$f":"DJ21*'5. TNC Parameters'!$C$30","v":1138.2006026443776},null,null,{"$f":"CI21+BW21+BK21+AY21+AM21+AA21+O21","v":36.202113834927751},null,516.70850327553296,null,2015,null,62.646428971083594,1566.1607242770899,0,0,null,2015,45.528024105775103,1138.2006026443776,null,0]
[2016,null,1,null,{"$f":"'6. TNC Assumptions'!D256","v":65.046703823415015},null,{"$f":"E22*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C22","v":9.26915529483664},null,{"$f":"G22+(I21*'5. TNC Parameters'!$G$9)","v":27.373278344697695},null,{"$f":"I21*(1-'5. TNC Parameters'!$G$9)","v":8.9040548450582655},null,{"$f":"K22*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.936036563372177},null,{"$f":"E22*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C22","v":3.089718431612213},null,{"$f":"'6. TNC Assumptions'!F256","v":216.82234607805006},null,{"$f":"Q22*C22*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":95.618654620420074},null,{"$f":"S22+U21*'5. TNC Parameters'!$G$10","v":546.8794260103673},null,{"$f":"U21*(1-'5. TNC Parameters'!$G$10)","v":83.620810149127621},null,{"$f":"W22*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":55.747206766085078},null,{"$f":"Q22*C22*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":31.872884873473357},null,{"$f":"'6. TNC Assumptions'!H256","v":52.037363058732012},null,{"$f":"AC22*C22*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":5.073642898226371},null,{"$f":"AE22+(AG21*'5. TNC Parameters'!$G$11)","v":47.779973564328031},null,{"$f":"AG21*(1-'5. TNC Parameters'!$G$11)","v":3.0965583646402006},null,{"$f":"AI22*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.0643722430934668},null,{"$f":"AC22*C22*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.6912142994087904},null,{"$f":"'6. TNC Assumptions'!J256","v":8.6728938431220026},null,{"$f":"AO22*C22*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":3.2523351911707507E-2},null,{"$f":"AQ22+(AS21*'5. TNC Parameters'!$G$12)","v":0.38143311980992894},null,{"$f":"AS21*(1-'5. TNC Parameters'!$G$12)","v":1.2428064329878794E-2},null,{"$f":"AU22*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":8.2853762199191945E-3},null,{"$f":"AO22*C22*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.0841117303902503E-2},null,{"$f":"'6. TNC Assumptions'!L256","v":21.682234607805007},null,{"$f":"BA22*C22*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.6504670382341502},null,{"$f":"BC22+BE21*'5. TNC Parameters'!$G$13","v":6.1256376364523133},null,{"$f":"BE21*(1-'5. TNC Parameters'!$G$13)","v":0.39699466213335916},null,{"$f":"BG22*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.26466310808890608},null,{"$f":"BA22*C22*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.21682234607805007},null,{"$f":"'6. TNC Assumptions'!N256","v":1.3009340764683004},null,{"$f":"BM22*'5. TNC Parameters'!$C$14*C22*'5. TNC Parameters'!$C$27","v":1.9514011147024504E-3},null,{"$f":"BO22+(BQ21*'5. TNC Parameters'!$G$14)","v":2.0767100282369957E-2},null,{"$f":"BQ21*(1-'5. TNC Parameters'!$G$14)","v":9.6470152540775592E-4},null,{"$f":"BS22*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.4313435027183721E-4},null,null,null,{"$f":"'6. TNC Assumptions'!R256","v":6.4887500000000005},null,{"$f":"BY22*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C22","v":0.14599687500000003},null,{"$f":"CA22+CC21*'5. TNC Parameters'!$G$15","v":1.9169681182926803},null,{"$f":"CC21*(1-'5. TNC Parameters'!$G$15)","v":5.3934103859558935E-2},null,{"$f":"CE22*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.5956069239705957E-2},null,{"$f":"BY22*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C22","v":4.8665625000000004E-2},null,{"$f":"'6. TNC Assumptions'!T256","v":0.18939},null,{"$f":"CK22*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C22","v":2.1306375000000001E-3},null,{"$f":"CM22+CO21*'5. TNC Parameters'!$G$16","v":3.4010204527885973E-2},null,{"$f":"CO21*(1-'5. TNC Parameters'!$G$16)","v":5.907438428260036E-3},null,{"$f":"CQ22*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.9382922855066907E-3},null,null,null,64.061101552735039,null,{"$f":"CW22*'5. TNC Parameters'!$C$30","v":1601.5275388183759},null,64.057163260449528,null,{"$f":"DA22*'5. TNC Parameters'!$C$30","v":1601.4290815112381},null,{"$f":"DE20*(1+$DF$9)","v":18.308},null,null,45.753101552735039,null,45.749163260449528,null,null,{"$f":"DH22*'5. TNC Parameters'!$C$30","v":1143.8275388183761},null,{"$f":"DJ22*'5. TNC Parameters'!$C$30","v":1143.7290815112383},null,null,36.930146692876313,null,553.63864996840925,null,2016,null,64.061101552735039,1601.5275388183759,0,0,null,2016,45.749163260449528,1143.7290815112383,null,0]
[2017,null,1,null,{"$f":"'6. TNC Assumptions'!D257","v":66.34763789988331},null,{"$f":"E23*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C23","v":9.4545384007333713},null,{"$f":"G23+(I22*'5. TNC Parameters'!$G$9)","v":27.803395600897503},null,{"$f":"I22*(1-'5. TNC Parameters'!$G$9)","v":9.0244211445335676},null,{"$f":"K23*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.0162807630223778},null,{"$f":"E23*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C23","v":3.1515128002444572},null,{"$f":"'6. TNC Assumptions'!F257","v":221.15879299961102},null,{"$f":"Q23*C23*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":97.531027712828461},null,{"$f":"S23+U22*'5. TNC Parameters'!$G$10","v":558.9139583582006},null,{"$f":"U22*(1-'5. TNC Parameters'!$G$10)","v":85.496495364995184},null,{"$f":"W23*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":56.997663576663456},null,{"$f":"Q23*C23*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":32.510342570942818},null,{"$f":"'6. TNC Assumptions'!H257","v":53.078110319906642},null,{"$f":"AC23*C23*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":5.1751157561908974},null,{"$f":"AE23+(AG22*'5. TNC Parameters'!$G$11)","v":49.72486782283994},null,{"$f":"AG22*(1-'5. TNC Parameters'!$G$11)","v":3.2302214976789916},null,{"$f":"AI23*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.1534809984526611},null,{"$f":"AC23*C23*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.7250385853969659},null,{"$f":"'6. TNC Assumptions'!J257","v":8.8463517199844404},null,{"$f":"AO23*C23*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":3.3173818949941654E-2},null,{"$f":"AQ23+(AS22*'5. TNC Parameters'!$G$12)","v":0.40148770537843032},null,{"$f":"AS22*(1-'5. TNC Parameters'!$G$12)","v":1.3119233381440287E-2},null,{"$f":"AU23*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":8.7461555876268571E-3},null,{"$f":"AO23*C23*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.1057939649980551E-2},null,{"$f":"'6. TNC Assumptions'!L257","v":22.115879299961104},null,{"$f":"BA23*C23*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.66347637899883316},null,{"$f":"BC23+BE22*'5. TNC Parameters'!$G$13","v":6.3749830542102499},null,{"$f":"BE22*(1-'5. TNC Parameters'!$G$13)","v":0.41413096124089643},null,{"$f":"BG23*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.27608730749393096},null,{"$f":"BA23*C23*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.22115879299961105},null,{"$f":"'6. TNC Assumptions'!N257","v":1.3269527579976661},null,{"$f":"BM23*'5. TNC Parameters'!$C$14*C23*'5. TNC Parameters'!$C$27","v":1.9904291369964994E-3},null,{"$f":"BO23+(BQ22*'5. TNC Parameters'!$G$14)","v":2.1744705987143891E-2},null,{"$f":"BQ22*(1-'5. TNC Parameters'!$G$14)","v":1.0128234322225674E-3},null,{"$f":"BS23*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.7521562148171153E-4},null,null,null,{"$f":"'6. TNC Assumptions'!R257","v":7.1376250000000008},null,{"$f":"BY23*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C23","v":0.16059656250000001},null,{"$f":"CA23+CC22*'5. TNC Parameters'!$G$15","v":2.02090971085202},null,{"$f":"CC22*(1-'5. TNC Parameters'!$G$15)","v":5.6654969940660473E-2},null,{"$f":"CE23*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.7769979960440313E-2},null,{"$f":"BY23*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C23","v":5.3532187500000002E-2},null,{"$f":"'6. TNC Assumptions'!T257","v":0.18939},null,{"$f":"CK23*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C23","v":2.1306375000000001E-3},null,{"$f":"CM23+CO22*'5. TNC Parameters'!$G$16","v":3.0823850465424418E-2},null,{"$f":"CO22*(1-'5. TNC Parameters'!$G$16)","v":5.3169915624615548E-3},null,{"$f":"CQ23*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.5446610416410363E-3},null,null,null,65.494248657843613,null,{"$f":"CW23*'5. TNC Parameters'!$C$30","v":1637.3562164460902},null,65.490703996801969,null,{"$f":"DA23*'5. TNC Parameters'!$C$30","v":1637.2675999200492},null,18.308,null,null,47.186248657843613,null,47.182703996801969,null,null,{"$f":"DH23*'5. TNC Parameters'!$C$30","v":1179.6562164460904},null,{"$f":"DJ23*'5. TNC Parameters'!$C$30","v":1179.5675999200491},null,null,37.672642876733832,null,591.31129284514304,null,2017,null,65.494248657843613,1637.3562164460902,0,0,null,2017,47.182703996801969,1179.5675999200491,null,0]
[2018,null,1,null,{"$f":"'6. TNC Assumptions'!D258","v":67.67459065788097},null,{"$f":"E24*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C24","v":9.6436291687480384},null,{"$f":"G24+(I23*'5. TNC Parameters'!$G$9)","v":28.280802587888743},null,{"$f":"I23*(1-'5. TNC Parameters'!$G$9)","v":9.1662221817567975},null,{"$f":"K24*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.1108147878378647},null,{"$f":"E24*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C24","v":3.214543056249346},null,{"$f":"'6. TNC Assumptions'!F258","v":225.58196885960325},null,{"$f":"Q24*C24*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":99.481648267085035},null,{"$f":"S24+U23*'5. TNC Parameters'!$G$10","v":571.01769043851516},null,{"$f":"U23*(1-'5. TNC Parameters'!$G$10)","v":87.377916186770449},null,{"$f":"W24*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":58.251944124513628},null,{"$f":"Q24*C24*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":33.160549422361676},null,{"$f":"'6. TNC Assumptions'!H258","v":54.139672526304778},null,{"$f":"AC24*C24*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":5.2786180713147157},null,{"$f":"AE24+(AG23*'5. TNC Parameters'!$G$11)","v":51.64177752497082},null,{"$f":"AG23*(1-'5. TNC Parameters'!$G$11)","v":3.3617083691838348},null,{"$f":"AI24*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.2411389127892232},null,{"$f":"AC24*C24*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.7595393571049054},null,{"$f":"'6. TNC Assumptions'!J258","v":9.0232787543841297},null,{"$f":"AO24*C24*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":3.3837295328940489E-2},null,{"$f":"AQ24+(AS23*'5. TNC Parameters'!$G$12)","v":0.42151599820317487},null,{"$f":"AS23*(1-'5. TNC Parameters'!$G$12)","v":1.3809002504195905E-2},null,{"$f":"AU24*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":9.2060016694639358E-3},null,{"$f":"AO24*C24*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.1279098442980163E-2},null,{"$f":"'6. TNC Assumptions'!L258","v":22.558196885960328},null,{"$f":"BA24*C24*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.67674590657880984},null,{"$f":"BC24+BE23*'5. TNC Parameters'!$G$13","v":6.6207407083295937},null,{"$f":"BE23*(1-'5. TNC Parameters'!$G$13)","v":0.43098825245946609},null,{"$f":"BG24*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.28732550163964404},null,{"$f":"BA24*C24*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.22558196885960327},null,{"$f":"'6. TNC Assumptions'!N258","v":1.3534918131576195},null,{"$f":"BM24*'5. TNC Parameters'!$C$14*C24*'5. TNC Parameters'!$C$27","v":2.0302377197364292E-3},null,{"$f":"BO24+(BQ23*'5. TNC Parameters'!$G$14)","v":2.2714441881824546E-2},null,{"$f":"BQ23*(1-'5. TNC Parameters'!$G$14)","v":1.0605018250557771E-3},null,{"$f":"BS24*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":7.0700121670385133E-4},null,null,null,{"$f":"'6. TNC Assumptions'!R258","v":7.7865000000000011},null,{"$f":"BY24*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C24","v":0.17519625000000003},null,{"$f":"CA24+CC23*'5. TNC Parameters'!$G$15","v":2.1363790526011499},null,{"$f":"CC23*(1-'5. TNC Parameters'!$G$15)","v":5.9726908250870112E-2},null,{"$f":"CE24*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.9817938833913408E-2},null,{"$f":"BY24*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C24","v":5.8398750000000006E-2},null,{"$f":"'6. TNC Assumptions'!T258","v":0.18939},null,{"$f":"CK24*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C24","v":2.1306375000000001E-3},null,{"$f":"CM24+CO23*'5. TNC Parameters'!$G$16","v":2.8135635649706649E-2},null,{"$f":"CO23*(1-'5. TNC Parameters'!$G$16)","v":4.8188523157177698E-3},null,{"$f":"CQ24*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.2125682104785129E-3},null,null,null,66.94416683671092,null,{"$f":"CW24*'5. TNC Parameters'!$C$30","v":1673.604170917773},null,66.940954268500434,null,{"$f":"DA24*'5. TNC Parameters'!$C$30","v":1673.5238567125109},null,18.308,null,null,48.63616683671092,null,48.632954268500434,null,null,{"$f":"DH24*'5. TNC Parameters'!$C$30","v":1215.9041709177729},null,{"$f":"DJ24*'5. TNC Parameters'!$C$30","v":1215.8238567125109},null,null,38.429891653018515,null,629.7411844981616,null,2018,null,66.94416683671092,1673.604170917773,0,0,null,2018,48.632954268500434,1215.8238567125109,null,0]
[2019,null,1,null,{"$f":"'6. TNC Assumptions'!D259","v":69.028082471038587},null,{"$f":"E25*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C25","v":9.8365017521229987},null,{"$f":"G25+(I24*'5. TNC Parameters'!$G$9)","v":28.793690644761408},null,{"$f":"I24*(1-'5. TNC Parameters'!$G$9)","v":9.3236136952503337},null,{"$f":"K25*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.2157424635002219},null,{"$f":"E25*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C25","v":3.2788339173743331},null,{"$f":"'6. TNC Assumptions'!F259","v":230.09360823679532},null,{"$f":"Q25*C25*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":101.47128123242672},null,{"$f":"S25+U24*'5. TNC Parameters'!$G$10","v":583.21881630952726},null,{"$f":"U24*(1-'5. TNC Parameters'!$G$10)","v":89.270155361414666},null,{"$f":"W25*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":59.513436907609773},null,{"$f":"Q25*C25*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":33.823760410808909},null,{"$f":"'6. TNC Assumptions'!H259","v":55.222465976830875},null,{"$f":"AC25*C25*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":5.3841904327410113},null,{"$f":"AE25+(AG24*'5. TNC Parameters'!$G$11)","v":53.534664645981707},null,{"$f":"AG24*(1-'5. TNC Parameters'!$G$11)","v":3.49130331173013},null,{"$f":"AI25*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.32753554115342},null,{"$f":"AC25*C25*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.7947301442470036},null,{"$f":"'6. TNC Assumptions'!J259","v":9.2037443294718138},null,{"$f":"AO25*C25*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":3.4514041235519301E-2},null,{"$f":"AQ25+(AS24*'5. TNC Parameters'!$G$12)","v":0.44153217213971963},null,{"$f":"AS24*(1-'5. TNC Parameters'!$G$12)","v":1.4497867298974563E-2},null,{"$f":"AU25*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":9.6652448659830421E-3},null,{"$f":"AO25*C25*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.1504680411839767E-2},null,{"$f":"'6. TNC Assumptions'!L259","v":23.009360823679533},null,{"$f":"BA25*C25*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.69028082471038599},null,{"$f":"BC25+BE24*'5. TNC Parameters'!$G$13","v":6.8634185443566293},null,{"$f":"BE24*(1-'5. TNC Parameters'!$G$13)","v":0.44760298868335013},null,{"$f":"BG25*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.29840199245556676},null,{"$f":"BA25*C25*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.23009360823679534},null,{"$f":"'6. TNC Assumptions'!N259","v":1.380561649420772},null,{"$f":"BM25*'5. TNC Parameters'!$C$14*C25*'5. TNC Parameters'!$C$27","v":2.0708424741311578E-3},null,{"$f":"BO25+(BQ24*'5. TNC Parameters'!$G$14)","v":2.3677487953234037E-2},null,{"$f":"BQ24*(1-'5. TNC Parameters'!$G$14)","v":1.1077964027216675E-3},null,{"$f":"BS25*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":7.3853093514777827E-4},null,null,null,{"$f":"'6. TNC Assumptions'!R259","v":8.4353750000000005},null,{"$f":"BY25*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C25","v":0.18979593750000001},null,{"$f":"CA25+CC24*'5. TNC Parameters'!$G$15","v":2.2630354470633791},null,{"$f":"CC24*(1-'5. TNC Parameters'!$G$15)","v":6.3139543037770612E-2},null,{"$f":"CE25*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":4.209302869184707E-2},null,{"$f":"BY25*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C25","v":6.3265312500000004E-2},null,{"$f":"'6. TNC Assumptions'!T259","v":0.18939},null,{"$f":"CK25*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C25","v":2.1306375000000001E-3},null,{"$f":"CM25+CO24*'5. TNC Parameters'!$G$16","v":2.5867683390232436E-2},null,{"$f":"CO24*(1-'5. TNC Parameters'!$G$16)","v":4.398589759474214E-3},null,{"$f":"CQ25*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.9323931729828092E-3},null,null,null,68.410546102384941,null,{"$f":"CW25*'5. TNC Parameters'!$C$30","v":1710.2636525596236},null,68.407613709211958,null,{"$f":"DA25*'5. TNC Parameters'!$C$30","v":1710.1903427302989},null,18.308,null,null,50.102546102384942,null,50.099613709211958,null,null,{"$f":"DH25*'5. TNC Parameters'!$C$30","v":1252.5636525596235},null,{"$f":"DJ25*'5. TNC Parameters'!$C$30","v":1252.4903427302991},null,null,39.202188073578881,null,668.9433725717405,null,2019,null,68.410546102384941,1710.2636525596236,0,0,null,2019,50.099613709211958,1252.4903427302991,null,0]
[2020,null,1,null,{"$f":"'6. TNC Assumptions'!D260","v":70.408644120459371},null,{"$f":"E26*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C26","v":10.033231787165461},null,{"$f":"G26+(I25*'5. TNC Parameters'!$G$9)","v":29.334219825697886},null,{"$f":"I25*(1-'5. TNC Parameters'!$G$9)","v":9.492702606228983},null,{"$f":"K26*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.3284684041526553},null,{"$f":"E26*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C26","v":3.3444105957218202},null,{"$f":"'6. TNC Assumptions'!F260","v":234.69548040153123},null,{"$f":"Q26*C26*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":103.50070685707527},null,{"$f":"S26+U25*'5. TNC Parameters'!$G$10","v":595.54190255441256},null,{"$f":"U25*(1-'5. TNC Parameters'!$G$10)","v":91.177620612189941},null,{"$f":"W26*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":60.785080408126625},null,{"$f":"Q26*C26*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":34.500235619025091},null,{"$f":"'6. TNC Assumptions'!H260","v":56.326915296367496},null,{"$f":"AC26*C26*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":5.4918742413958306},null,{"$f":"AE26+(AG25*'5. TNC Parameters'!$G$11)","v":55.40726470804664},null,{"$f":"AG25*(1-'5. TNC Parameters'!$G$11)","v":3.6192741793309033},null,{"$f":"AI26*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.4128494528872686},null,{"$f":"AC26*C26*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.8306247471319437},null,{"$f":"'6. TNC Assumptions'!J260","v":9.3878192160612493},null,{"$f":"AO26*C26*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":3.5204322060229686E-2},null,{"$f":"AQ26+(AS25*'5. TNC Parameters'!$G$12)","v":0.46155017893031114},null,{"$f":"AS25*(1-'5. TNC Parameters'!$G$12)","v":1.5186315269638167E-2},null,{"$f":"AU26*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.0124210179758777E-2},null,{"$f":"AO26*C26*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.1734774020076562E-2},null,{"$f":"'6. TNC Assumptions'!L260","v":23.469548040153125},null,{"$f":"BA26*C26*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.70408644120459374},null,{"$f":"BC26+BE25*'5. TNC Parameters'!$G$13","v":7.103495475390595},null,{"$f":"BE25*(1-'5. TNC Parameters'!$G$13)","v":0.46400951017062864},null,{"$f":"BG26*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.30933967344708574},null,{"$f":"BA26*C26*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.23469548040153126},null,{"$f":"'6. TNC Assumptions'!N260","v":1.4081728824091875},null,{"$f":"BM26*'5. TNC Parameters'!$C$14*C26*'5. TNC Parameters'!$C$27","v":2.1122593236137812E-3},null,{"$f":"BO26+(BQ25*'5. TNC Parameters'!$G$14)","v":2.4634982562991181E-2},null,{"$f":"BQ25*(1-'5. TNC Parameters'!$G$14)","v":1.154764713856635E-3},null,{"$f":"BS26*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":7.6984314257109001E-4},null,null,null,{"$f":"'6. TNC Assumptions'!R260","v":9.0842500000000008},null,{"$f":"BY26*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C26","v":0.20439562500000003},null,{"$f":"CA26+CC25*'5. TNC Parameters'!$G$15","v":2.4005482668646079},null,{"$f":"CC25*(1-'5. TNC Parameters'!$G$15)","v":6.6882805198771489E-2},null,{"$f":"CE26*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":4.458853679918099E-2},null,{"$f":"BY26*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C26","v":6.8131875000000008E-2},null,{"$f":"'6. TNC Assumptions'!T260","v":0.18939},null,{"$f":"CK26*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C26","v":2.1306375000000001E-3},null,{"$f":"CM26+CO25*'5. TNC Parameters'!$G$16","v":2.3954291863193769E-2},null,{"$f":"CO25*(1-'5. TNC Parameters'!$G$16)","v":4.0440290270386666E-3},null,{"$f":"CQ26*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.6960193513591111E-3},null,null,null,69.893916548086509,null,{"$f":"CW26*'5. TNC Parameters'!$C$30","v":1747.3479137021627},null,69.891220528735147,null,{"$f":"DA26*'5. TNC Parameters'!$C$30","v":1747.2805132183787},null,18.308,null,null,51.585916548086509,null,51.583220528735147,null,null,{"$f":"DH26*'5. TNC Parameters'!$C$30","v":1289.6479137021627},null,{"$f":"DJ26*'5. TNC Parameters'!$C$30","v":1289.5805132183787},null,null,39.989833091300461,null,708.93320566304101,null,2020,null,69.893916548086509,1747.3479137021627,0,0,null,2020,51.583220528735147,1289.5805132183787,null,0]
[2021,null,1,null,{"$f":"'6. TNC Assumptions'!D261","v":71.816817002868547},null,{"$f":"E27*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C27","v":10.233896422908767},null,{"$f":"G27+(I26*'5. TNC Parameters'!$G$9)","v":29.89721200689014},null,{"$f":"I26*(1-'5. TNC Parameters'!$G$9)","v":9.6709042417165154},null,{"$f":"K27*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.4472694944776769},null,{"$f":"E27*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C27","v":3.411298807636256},null,{"$f":"'6. TNC Assumptions'!F261","v":239.38939000956185},null,{"$f":"Q27*C27*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":105.57072099421677},null,{"$f":"S27+U26*'5. TNC Parameters'!$G$10","v":608.0084709882467},null,{"$f":"U26*(1-'5. TNC Parameters'!$G$10)","v":93.104152560382673},null,{"$f":"W27*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":62.069435040255115},null,{"$f":"Q27*C27*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":35.19024033140559},null,{"$f":"'6. TNC Assumptions'!H261","v":57.453453602294843},null,{"$f":"AC27*C27*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":5.6017117262237477},null,{"$f":"AE27+(AG26*'5. TNC Parameters'!$G$11)","v":57.263102917899388},null,{"$f":"AG26*(1-'5. TNC Parameters'!$G$11)","v":3.7458735163709975},null,{"$f":"AI27*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.4972490109139982},null,{"$f":"AC27*C27*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.8672372420745824},null,{"$f":"'6. TNC Assumptions'!J261","v":9.575575600382475},null,{"$f":"AO27*C27*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":3.5908408501434286E-2},null,{"$f":"AQ27+(AS26*'5. TNC Parameters'!$G$12)","v":0.48158376115119167},null,{"$f":"AS26*(1-'5. TNC Parameters'!$G$12)","v":1.5874826280553769E-2},null,{"$f":"AU27*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.0583217520369179E-2},null,{"$f":"AO27*C27*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.1969469500478095E-2},null,{"$f":"'6. TNC Assumptions'!L261","v":23.938939000956186},null,{"$f":"BA27*C27*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.7181681700286856},null,{"$f":"BC27+BE26*'5. TNC Parameters'!$G$13","v":7.3414234510127425},null,{"$f":"BE26*(1-'5. TNC Parameters'!$G$13)","v":0.48024019440653815},null,{"$f":"BG27*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.32016012960435875},null,{"$f":"BA27*C27*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.23938939000956186},null,{"$f":"'6. TNC Assumptions'!N261","v":1.4363363400573712},null,{"$f":"BM27*'5. TNC Parameters'!$C$14*C27*'5. TNC Parameters'!$C$27","v":2.154504510086057E-3},null,{"$f":"BO27+(BQ26*'5. TNC Parameters'!$G$14)","v":2.5588024796065284E-2},null,{"$f":"BQ26*(1-'5. TNC Parameters'!$G$14)","v":1.2014622770119552E-3},null,{"$f":"BS27*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":8.0097485134130342E-4},null,null,null,{"$f":"'6. TNC Assumptions'!R261","v":9.7331250000000011},null,{"$f":"BY27*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C27","v":0.21899531249999998},null,{"$f":"CA27+CC26*'5. TNC Parameters'!$G$15","v":2.5485966561463709},null,{"$f":"CC26*(1-'5. TNC Parameters'!$G$15)","v":7.0946923218236951E-2},null,{"$f":"CE27*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":4.7297948812157965E-2},null,{"$f":"BY27*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C27","v":7.2998437499999999E-2},null,{"$f":"'6. TNC Assumptions'!T261","v":0.18939},null,{"$f":"CK27*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C27","v":2.1306375000000001E-3},null,{"$f":"CM27+CO26*'5. TNC Parameters'!$G$16","v":2.2340030751457619E-2},null,{"$f":"CO26*(1-'5. TNC Parameters'!$G$16)","v":3.7448986117361513E-3},null,{"$f":"CQ27*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.4965990744907672E-3},null,null,null,71.395292415509516,null,{"$f":"CW27*'5. TNC Parameters'!$C$30","v":1784.882310387738},null,71.392795816435026,null,{"$f":"DA27*'5. TNC Parameters'!$C$30","v":1784.8198954108757},null,18.308,null,null,53.087292415509516,null,53.084795816435026,null,null,{"$f":"DH27*'5. TNC Parameters'!$C$30","v":1327.182310387738},null,{"$f":"DJ27*'5. TNC Parameters'!$C$30","v":1327.1198954108756},null,null,40.793133678126466,null,749.72633934116743,null,2021,null,71.395292415509516,1784.882310387738,0,0,null,2021,53.084795816435026,1327.1198954108756,null,0]
[2022,null,1,null,{"$f":"'6. TNC Assumptions'!D262","v":73.253153342925927},null,{"$f":"E28*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C28","v":10.438574351366945},null,{"$f":"G28+(I27*'5. TNC Parameters'!$G$9)","v":30.479274880162812},null,{"$f":"I27*(1-'5. TNC Parameters'!$G$9)","v":9.8565114780942729},null,{"$f":"K28*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.571007652062848},null,{"$f":"E28*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C28","v":3.4795247837889818},null,{"$f":"'6. TNC Assumptions'!F262","v":244.17717780975312},null,{"$f":"Q28*C28*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":107.68213541410111},null,{"$f":"S28+U27*'5. TNC Parameters'!$G$10","v":620.63749057944801},null,{"$f":"U27*(1-'5. TNC Parameters'!$G$10)","v":95.053115822899869},null,{"$f":"W28*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":63.368743881933241},null,{"$f":"Q28*C28*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":35.894045138033704},null,{"$f":"'6. TNC Assumptions'!H262","v":58.602522674340747},null,{"$f":"AC28*C28*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":5.7137459607482226},null,{"$f":"AE28+(AG27*'5. TNC Parameters'!$G$11)","v":59.105509230035885},null,{"$f":"AG27*(1-'5. TNC Parameters'!$G$11)","v":3.8713396486117251},null,{"$f":"AI28*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.5808930990744834},null,{"$f":"AC28*C28*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.9045819869160743},null,{"$f":"'6. TNC Assumptions'!J262","v":9.7670871123901257},null,{"$f":"AO28*C28*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":3.662657667146297E-2},null,{"$f":"AQ28+(AS27*'5. TNC Parameters'!$G$12)","v":0.50164646482074393},null,{"$f":"AS27*(1-'5. TNC Parameters'!$G$12)","v":1.6563873001910773E-2},null,{"$f":"AU28*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.1042582001273848E-2},null,{"$f":"AO28*C28*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.2208858890487657E-2},null,{"$f":"'6. TNC Assumptions'!L262","v":24.417717780975313},null,{"$f":"BA28*C28*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.73253153342925936},null,{"$f":"BC28+BE27*'5. TNC Parameters'!$G$13","v":7.5776293884661401},null,{"$f":"BE27*(1-'5. TNC Parameters'!$G$13)","v":0.49632559597586218},null,{"$f":"BG28*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.33088373065057475},null,{"$f":"BA28*C28*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.24417717780975312},null,{"$f":"'6. TNC Assumptions'!N262","v":1.4650630668585187},null,{"$f":"BM28*'5. TNC Parameters'!$C$14*C28*'5. TNC Parameters'!$C$27","v":2.197594600287778E-3},null,{"$f":"BO28+(BQ27*'5. TNC Parameters'!$G$14)","v":2.653767670115896E-2},null,{"$f":"BQ27*(1-'5. TNC Parameters'!$G$14)","v":1.2479426951941038E-3},null,{"$f":"BS28*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":8.3196179679606921E-4},null,null,null,{"$f":"'6. TNC Assumptions'!R262","v":10.382000000000001},null,{"$f":"BY28*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C28","v":0.233595},null,{"$f":"CA28+CC27*'5. TNC Parameters'!$G$15","v":2.7068692417739086},null,{"$f":"CC27*(1-'5. TNC Parameters'!$G$15)","v":7.5322414372462218E-2},null,{"$f":"CE28*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.021494291497481E-2},null,{"$f":"BY28*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C28","v":7.7865000000000004E-2},null,{"$f":"'6. TNC Assumptions'!T262","v":0.18939},null,{"$f":"CK28*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C28","v":2.1306375000000001E-3},null,{"$f":"CM28+CO27*'5. TNC Parameters'!$G$16","v":2.0978135446686065E-2},null,{"$f":"CO27*(1-'5. TNC Parameters'!$G$16)","v":3.492532804771555E-3},null,{"$f":"CQ28*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.3283552031810365E-3},null,null,null,72.915946205637368,null,{"$f":"CW28*'5. TNC Parameters'!$C$30","v":1822.8986551409341},null,72.913617850434193,null,{"$f":"DA28*'5. TNC Parameters'!$C$30","v":1822.8404462608548},null,18.308,null,null,54.607946205637369,null,54.605617850434193,null,null,{"$f":"DH28*'5. TNC Parameters'!$C$30","v":1365.1986551409343},null,{"$f":"DJ28*'5. TNC Parameters'!$C$30","v":1365.1404462608548},null,null,41.612402945439001,null,791.33874228660648,null,2022,null,72.915946205637368,1822.8986551409341,0,0,null,2022,54.605617850434193,1365.1404462608548,null,0]
[2023,null,1,null,{"$f":"'6. TNC Assumptions'!D263","v":74.718216409784446},null,{"$f":"E29*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C29","v":10.647345838394283},null,{"$f":"G29+(I28*'5. TNC Parameters'!$G$9)","v":31.078214779197925},null,{"$f":"I28*(1-'5. TNC Parameters'!$G$9)","v":10.048405939359171},null,{"$f":"K29*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.6989372929061135},null,{"$f":"E29*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C29","v":3.5491152794647611},null,{"$f":"'6. TNC Assumptions'!F263","v":249.06072136594815},null,{"$f":"Q29*C29*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":109.83577812238315},null,{"$f":"S29+U28*'5. TNC Parameters'!$G$10","v":633.44579278493302},null,{"$f":"U28*(1-'5. TNC Parameters'!$G$10)","v":97.027475916898183},null,{"$f":"W29*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":64.684983944598784},null,{"$f":"Q29*C29*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":36.61192604079438},null,{"$f":"'6. TNC Assumptions'!H263","v":59.774573127827551},null,{"$f":"AC29*C29*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":5.8280208799631872},null,{"$f":"AE29+(AG28*'5. TNC Parameters'!$G$11)","v":60.937632408442624},null,{"$f":"AG28*(1-'5. TNC Parameters'!$G$11)","v":3.9958977015564425},null,{"$f":"AI29*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.6639318010376281},null,{"$f":"AC29*C29*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.9426736266543956},null,{"$f":"'6. TNC Assumptions'!J263","v":9.9624288546379258},null,{"$f":"AO29*C29*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":3.7359108204892223E-2},null,{"$f":"AQ29+(AS28*'5. TNC Parameters'!$G$12)","v":0.52175165168226334},null,{"$f":"AS28*(1-'5. TNC Parameters'!$G$12)","v":1.7253921343372818E-2},null,{"$f":"AU29*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.1502614228915211E-2},null,{"$f":"AO29*C29*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.2453036068297408E-2},null,{"$f":"'6. TNC Assumptions'!L263","v":24.906072136594815},null,{"$f":"BA29*C29*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.74718216409784455},null,{"$f":"BC29+BE28*'5. TNC Parameters'!$G$13","v":7.8125169754413637},null,{"$f":"BE28*(1-'5. TNC Parameters'!$G$13)","v":0.51229457712262094},null,{"$f":"BG29*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.34152971808174726},null,{"$f":"BA29*C29*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.24906072136594817},null,{"$f":"'6. TNC Assumptions'!N263","v":1.4943643281956889},null,{"$f":"BM29*'5. TNC Parameters'!$C$14*C29*'5. TNC Parameters'!$C$27","v":2.2415464922935333E-3},null,{"$f":"BO29+(BQ28*'5. TNC Parameters'!$G$14)","v":2.7484965428322978E-2},null,{"$f":"BQ28*(1-'5. TNC Parameters'!$G$14)","v":1.2942577651295158E-3},null,{"$f":"BS29*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":8.6283851008634382E-4},null,null,null,{"$f":"'6. TNC Assumptions'!R263","v":11.030875000000002},null,{"$f":"BY29*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C29","v":0.24819468750000001},null,{"$f":"CA29+CC28*'5. TNC Parameters'!$G$15","v":2.8750638530793262},null,{"$f":"CC28*(1-'5. TNC Parameters'!$G$15)","v":8.0000076194582145E-2},null,{"$f":"CE29*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.3333384129721426E-2},null,{"$f":"BY29*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C29","v":8.2731562500000008E-2},null,{"$f":"'6. TNC Assumptions'!T263","v":0.18939},null,{"$f":"CK29*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C29","v":2.1306375000000001E-3},null,{"$f":"CM29+CO28*'5. TNC Parameters'!$G$16","v":1.9829152294162496E-2},null,{"$f":"CO28*(1-'5. TNC Parameters'!$G$16)","v":3.2796206525235699E-3},null,{"$f":"CQ29*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.1864137683490466E-3},null,null,null,74.457268007261334,null,{"$f":"CW29*'5. TNC Parameters'!$C$30","v":1861.4317001815334},null,74.455081593492991,null,{"$f":"DA29*'5. TNC Parameters'!$C$30","v":1861.3770398373249},null,18.308,null,null,56.149268007261334,null,56.147081593492992,null,null,{"$f":"DH29*'5. TNC Parameters'!$C$30","v":1403.7317001815334},null,{"$f":"DJ29*'5. TNC Parameters'!$C$30","v":1403.6770398373249},null,null,42.447960266847787,null,833.78670255345423,null,2023,null,74.457268007261334,1861.4317001815334,0,0,null,2023,56.147081593492992,1403.6770398373249,null,0]
[2024,null,1,null,{"$f":"'6. TNC Assumptions'!D264","v":76.212580737980133},null,{"$f":"E30*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C30","v":10.860292755162169},null,{"$f":"G30+(I29*'5. TNC Parameters'!$G$9)","v":31.69264311665961},null,{"$f":"I29*(1-'5. TNC Parameters'!$G$9)","v":10.245864417700485},null,{"$f":"K30*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.8305762784669897},null,{"$f":"E30*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C30","v":3.6200975850540562},null,{"$f":"'6. TNC Assumptions'!F264","v":254.04193579326713},null,{"$f":"Q30*C30*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":112.0324936848308},null,{"$f":"S30+U29*'5. TNC Parameters'!$G$10","v":646.44842227848221},null,{"$f":"U29*(1-'5. TNC Parameters'!$G$10)","v":99.029864191281632},null,{"$f":"W30*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":66.019909460854421},null,{"$f":"Q30*C30*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":37.344164561610263},null,{"$f":"'6. TNC Assumptions'!H264","v":60.970064590384112},null,{"$f":"AC30*C30*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":5.9445812975624515},null,{"$f":"AE30+(AG29*'5. TNC Parameters'!$G$11)","v":62.762453154894779},null,{"$f":"AG29*(1-'5. TNC Parameters'!$G$11)","v":4.1197605511102955},null,{"$f":"AI30*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.74650703407353},null,{"$f":"AC30*C30*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.9815270991874838},null,{"$f":"'6. TNC Assumptions'!J264","v":10.161677431730686},null,{"$f":"AO30*C30*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":3.8106290368990076E-2},null,{"$f":"AQ30+(AS29*'5. TNC Parameters'!$G$12)","v":0.54191251117471473},null,{"$f":"AS29*(1-'5. TNC Parameters'!$G$12)","v":1.7945430876538621E-2},null,{"$f":"AU30*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.196362058435908E-2},null,{"$f":"AO30*C30*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.2702096789663359E-2},null,{"$f":"'6. TNC Assumptions'!L264","v":25.404193579326716},null,{"$f":"BA30*C30*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.76212580737980151},null,{"$f":"BC30+BE29*'5. TNC Parameters'!$G$13","v":8.0464683531916403},null,{"$f":"BE29*(1-'5. TNC Parameters'!$G$13)","v":0.5281744296295251},null,{"$f":"BG30*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.3521162864196834},null,{"$f":"BA30*C30*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.25404193579326717},null,{"$f":"'6. TNC Assumptions'!N264","v":1.5242516147596028},null,{"$f":"BM30*'5. TNC Parameters'!$C$14*C30*'5. TNC Parameters'!$C$27","v":2.2863774221394042E-3},null,{"$f":"BO30+(BQ29*'5. TNC Parameters'!$G$14)","v":2.8430885268945091E-2},null,{"$f":"BQ29*(1-'5. TNC Parameters'!$G$14)","v":1.3404575815172909E-3},null,{"$f":"BS30*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":8.9363838767819389E-4},null,null,null,{"$f":"'6. TNC Assumptions'!R264","v":11.679750000000002},null,{"$f":"BY30*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C30","v":0.26279437500000002},null,{"$f":"CA30+CC29*'5. TNC Parameters'!$G$15","v":3.0528872498875965},null,{"$f":"CC29*(1-'5. TNC Parameters'!$G$15)","v":8.4970978191729829E-2},null,{"$f":"CE30*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.6647318794486548E-2},null,{"$f":"BY30*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C30","v":8.7598125000000013E-2},null,{"$f":"'6. TNC Assumptions'!T264","v":0.18939},null,{"$f":"CK30*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C30","v":2.1306375000000001E-3},null,{"$f":"CM30+CO29*'5. TNC Parameters'!$G$16","v":1.8859795633516363E-2},null,{"$f":"CO29*(1-'5. TNC Parameters'!$G$16)","v":3.0999941606461327E-3},null,{"$f":"CQ30*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.0666627737640883E-3},null,null,null,{"$f":"CS30+CG30+BU30+BI30+AW30+AK30+Y30+M30","v":76.020680300354911},null,{"$f":"CW30*'5. TNC Parameters'!$C$30","v":1900.5170075088727},null,76.018613637581154,null,{"$f":"DA30*'5. TNC Parameters'!$C$30","v":1900.4653409395289},null,18.308,null,null,57.712680300354911,null,57.710613637581154,null,null,{"$f":"DH30*'5. TNC Parameters'!$C$30","v":1442.8170075088728},null,{"$f":"DJ30*'5. TNC Parameters'!$C$30","v":1442.7653409395289},null,null,43.300131403434733,null,877.086833956889,null,2024,null,76.020680300354883,1900.517007508872,0,0,null,2024,57.710613637581126,1442.7653409395282,null,0]
[2025,null,1,null,{"$f":"'6. TNC Assumptions'!D265","v":77.736832352739739},null,{"$f":"E31*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C31","v":11.077498610265414},null,{"$f":"G31+(I30*'5. TNC Parameters'!$G$9)","v":32.321712603215772},null,{"$f":"I30*(1-'5. TNC Parameters'!$G$9)","v":10.448429123709252},null,{"$f":"K31*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.9656194158061675},null,{"$f":"E31*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C31","v":3.6924995367551379},null,{"$f":"'6. TNC Assumptions'!F265","v":259.12277450913246},null,{"$f":"Q31*C31*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":114.27314355852741},null,{"$f":"S31+U30*'5. TNC Parameters'!$G$10","v":659.65893317912469},null,{"$f":"U30*(1-'5. TNC Parameters'!$G$10)","v":101.0626326578849},null,{"$f":"W31*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":67.375088438589927},null,{"$f":"Q31*C31*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":38.091047852842472},null,{"$f":"'6. TNC Assumptions'!H265","v":62.18946588219179},null,{"$f":"AC31*C31*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":6.0634729235136993},null,{"$f":"AE31+(AG30*'5. TNC Parameters'!$G$11)","v":64.58279636727417},null,{"$f":"AG30*(1-'5. TNC Parameters'!$G$11)","v":4.2431297111343014},null,{"$f":"AI31*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.8287531407562008},null,{"$f":"AC31*C31*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":2.0211576411712331},null,{"$f":"'6. TNC Assumptions'!J265","v":10.364910980365298},null,{"$f":"AO31*C31*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":3.8868416176369866E-2},null,{"$f":"AQ31+(AS30*'5. TNC Parameters'!$G$12)","v":0.56214207210441336},null,{"$f":"AS30*(1-'5. TNC Parameters'!$G$12)","v":1.8638855246671176E-2},null,{"$f":"AU31*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.2425903497780784E-2},null,{"$f":"AO31*C31*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.2956138725456623E-2},null,{"$f":"'6. TNC Assumptions'!L265","v":25.912277450913248},null,{"$f":"BA31*C31*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.77736832352739738},null,{"$f":"BC31+BE30*'5. TNC Parameters'!$G$13","v":8.2798456881120757},null,{"$f":"BE30*(1-'5. TNC Parameters'!$G$13)","v":0.54399098860696182},null,{"$f":"BG31*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.36266065907130784},null,{"$f":"BA31*C31*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.25912277450913246},null,{"$f":"'6. TNC Assumptions'!N265","v":1.5547366470547948},null,{"$f":"BM31*'5. TNC Parameters'!$C$14*C31*'5. TNC Parameters'!$C$27","v":2.3321049705821925E-3},null,{"$f":"BO31+(BQ30*'5. TNC Parameters'!$G$14)","v":2.9376399603006659E-2},null,{"$f":"BQ30*(1-'5. TNC Parameters'!$G$14)","v":1.3865906365206242E-3},null,{"$f":"BS31*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":9.2439375768041615E-4},null,null,null,{"$f":"'6. TNC Assumptions'!R265","v":12.328625000000002},null,{"$f":"BY31*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C31","v":0.27739406250000004},null,{"$f":"CA31+CC30*'5. TNC Parameters'!$G$15","v":3.2400548585806064},null,{"$f":"CC30*(1-'5. TNC Parameters'!$G$15)","v":9.0226453806990167E-2},null,{"$f":"CE31*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.0150969204660107E-2},null,{"$f":"BY31*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C31","v":9.2464687500000017E-2},null,{"$f":"'6. TNC Assumptions'!T265","v":0.18939},null,{"$f":"CK31*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C31","v":2.1306375000000001E-3},null,{"$f":"CM31+CO30*'5. TNC Parameters'!$G$16","v":1.8041983524195861E-2},null,{"$f":"CO30*(1-'5. TNC Parameters'!$G$16)","v":2.9484496093205026E-3},null,{"$f":"CQ31*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.9656330728803351E-3},null,null,null,77.607588553756614,null,{"$f":"CW31*'5. TNC Parameters'!$C$30","v":1940.1897138439153},null,77.605622920683729,null,{"$f":"DA31*'5. TNC Parameters'!$C$30","v":1940.1405730170932},null,18.308,null,null,59.299588553756614,null,59.297622920683729,null,null,{"$f":"DH31*'5. TNC Parameters'!$C$30","v":1482.4897138439153},null,{"$f":"DJ31*'5. TNC Parameters'!$C$30","v":1482.4405730170931},null,null,44.169248631503429,null,921.25608258839247,null,2025,null,77.607588553756614,1940.1897138439153,0,0,null,2025,59.297622920683729,1482.4405730170931,null,0]
[2026,null,1,null,{"$f":"'6. TNC Assumptions'!D266","v":79.291568999794521},null,{"$f":"E32*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C32","v":11.29904858247072},null,{"$f":"G32+(I31*'5. TNC Parameters'!$G$9)","v":32.964940462609022},null,{"$f":"I31*(1-'5. TNC Parameters'!$G$9)","v":10.655820723077472},null,{"$f":"K32*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":7.1038804820516477},null,{"$f":"E32*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C32","v":3.7663495274902399},null,{"$f":"'6. TNC Assumptions'!F266","v":264.30522999931509},null,{"$f":"Q32*C32*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":116.55860642969793},null,{"$f":"S32+U31*'5. TNC Parameters'!$G$10","v":673.0896393064304},null,{"$f":"U31*(1-'5. TNC Parameters'!$G$10)","v":103.12790030239232},null,{"$f":"W32*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":68.751933534928213},null,{"$f":"Q32*C32*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":38.852868809899313},null,{"$f":"'6. TNC Assumptions'!H266","v":63.433255199835621},null,{"$f":"AC32*C32*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":6.1847423819839733},null,{"$f":"AE32+(AG31*'5. TNC Parameters'!$G$11)","v":66.401342587074737},null,{"$f":"AG31*(1-'5. TNC Parameters'!$G$11)","v":4.3661961621834076},null,{"$f":"AI32*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.910797441455605},null,{"$f":"AC32*C32*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":2.0615807939946578},null,{"$f":"'6. TNC Assumptions'!J266","v":10.572209199972603},null,{"$f":"AO32*C32*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":3.9645784499897259E-2},null,{"$f":"AQ32+(AS31*'5. TNC Parameters'!$G$12)","v":0.58245321403017036},null,{"$f":"AS31*(1-'5. TNC Parameters'!$G$12)","v":1.9334642574140356E-2},null,{"$f":"AU32*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.2889761716093569E-2},null,{"$f":"AO32*C32*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.3215261499965754E-2},null,{"$f":"'6. TNC Assumptions'!L266","v":26.430522999931512},null,{"$f":"BA32*C32*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.79291568999794526},null,{"$f":"BC32+BE31*'5. TNC Parameters'!$G$13","v":8.5129926393685587},null,{"$f":"BE31*(1-'5. TNC Parameters'!$G$13)","v":0.5597687387414626},null,{"$f":"BG32*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.37317915916097505},null,{"$f":"BA32*C32*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.26430522999931511},null,{"$f":"'6. TNC Assumptions'!N266","v":1.5858313799958905},null,{"$f":"BM32*'5. TNC Parameters'!$C$14*C32*'5. TNC Parameters'!$C$27","v":2.3787470699938359E-3},null,{"$f":"BO32+(BQ31*'5. TNC Parameters'!$G$14)","v":3.0322442758264866E-2},null,{"$f":"BQ31*(1-'5. TNC Parameters'!$G$14)","v":1.432703914735631E-3},null,{"$f":"BS32*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":9.5513594315708734E-4},null,null,null,{"$f":"'6. TNC Assumptions'!R266","v":12.977500000000003},null,{"$f":"BY32*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C32","v":0.29199375000000005},null,{"$f":"CA32+CC31*'5. TNC Parameters'!$G$15","v":3.4362905159616925},null,{"$f":"CC31*(1-'5. TNC Parameters'!$G$15)","v":9.5758092618913687E-2},null,{"$f":"CE32*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.3838728412609125E-2},null,{"$f":"BY32*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C32","v":9.7331250000000022E-2},null,{"$f":"'6. TNC Assumptions'!T266","v":0.18939},null,{"$f":"CK32*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C32","v":2.1306375000000001E-3},null,{"$f":"CM32+CO31*'5. TNC Parameters'!$G$16","v":1.7352024220975679E-2},null,{"$f":"CO31*(1-'5. TNC Parameters'!$G$16)","v":2.8205968032201834E-3},null,{"$f":"CQ32*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.8803978688134554E-3},null,null,null,79.219354641537123,null,{"$f":"CW32*'5. TNC Parameters'!$C$30","v":1980.483866038428},null,79.217474243668306,null,{"$f":"DA32*'5. TNC Parameters'!$C$30","v":1980.4368560917076},null,18.308,null,null,60.911354641537123,null,60.909474243668306,null,null,{"$f":"DH32*'5. TNC Parameters'!$C$30","v":1522.7838660384282},null,{"$f":"DJ32*'5. TNC Parameters'!$C$30","v":1522.7368560917078},null,null,45.055650872883497,null,966.31173346127594,null,2026,null,79.219354641537109,1980.4838660384278,0,0,null,2026,60.909474243668292,1522.7368560917073,null,0]
[2027,null,1,null,{"$f":"'6. TNC Assumptions'!D267","v":80.877400379790416},null,{"$f":"E33*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C33","v":11.525029554120135},null,{"$f":"G33+(I32*'5. TNC Parameters'!$G$9)","v":33.622089962578329},null,{"$f":"I32*(1-'5. TNC Parameters'!$G$9)","v":10.867880054150833},null,{"$f":"K33*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":7.2452533694338879},null,{"$f":"E33*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C33","v":3.8416765180400447},null,{"$f":"'6. TNC Assumptions'!F267","v":269.59133459930138},null,{"$f":"Q33*C33*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":118.88977855829191},null,{"$f":"S33+U32*'5. TNC Parameters'!$G$10","v":686.75182565667762},null,{"$f":"U32*(1-'5. TNC Parameters'!$G$10)","v":105.22759220804474},null,{"$f":"W33*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":70.151728138696484},null,{"$f":"Q33*C33*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":39.6299261860973},null,{"$f":"'6. TNC Assumptions'!H267","v":64.701920303832324},null,{"$f":"AC33*C33*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":6.3084372296236513},null,{"$f":"AE33+(AG32*'5. TNC Parameters'!$G$11)","v":68.220638691269784},null,{"$f":"AG32*(1-'5. TNC Parameters'!$G$11)","v":4.4891411254286009},null,{"$f":"AI33*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.9927607502857336},null,{"$f":"AC33*C33*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":2.1028124098745504},null,{"$f":"'6. TNC Assumptions'!J267","v":10.783653383972055},null,{"$f":"AO33*C33*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":4.0438700189895205E-2},null,{"$f":"AQ33+(AS32*'5. TNC Parameters'!$G$12)","v":0.60285867837405527},null,{"$f":"AS32*(1-'5. TNC Parameters'!$G$12)","v":2.0033235846010258E-2},null,{"$f":"AU33*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.3355490564006839E-2},null,{"$f":"AO33*C33*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.3479566729965069E-2},null,{"$f":"'6. TNC Assumptions'!L267","v":26.95913345993014},null,{"$f":"BA33*C33*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.80877400379790421},null,{"$f":"BC33+BE32*'5. TNC Parameters'!$G$13","v":8.7462357296499746},null,{"$f":"BE32*(1-'5. TNC Parameters'!$G$13)","v":0.57553091351648755},null,{"$f":"BG33*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.38368727567765837},null,{"$f":"BA33*C33*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.2695913345993014},null,{"$f":"'6. TNC Assumptions'!N267","v":1.6175480075958082},null,{"$f":"BM33*'5. TNC Parameters'!$C$14*C33*'5. TNC Parameters'!$C$27","v":2.4263220113937122E-3},null,{"$f":"BO33+(BQ32*'5. TNC Parameters'!$G$14)","v":3.1269921785793846E-2},null,{"$f":"BQ32*(1-'5. TNC Parameters'!$G$14)","v":1.4788429838647342E-3},null,{"$f":"BS33*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":9.8589532257648948E-4},null,null,null,{"$f":"'6. TNC Assumptions'!R267","v":13.626375000000003},null,{"$f":"BY33*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C33","v":0.30659343750000001},null,{"$f":"CA33+CC32*'5. TNC Parameters'!$G$15","v":3.6413262206901233},null,{"$f":"CC32*(1-'5. TNC Parameters'!$G$15)","v":0.10155773277156945},null,{"$f":"CE33*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.7705155181046292E-2},null,{"$f":"BY33*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C33","v":0.10219781250000001},null,{"$f":"'6. TNC Assumptions'!T267","v":0.18939},null,{"$f":"CK33*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C33","v":2.1306375000000001E-3},null,{"$f":"CM33+CO32*'5. TNC Parameters'!$G$16","v":1.6769929831965454E-2},null,{"$f":"CO32*(1-'5. TNC Parameters'!$G$16)","v":2.7127318890102252E-3},null,{"$f":"CQ33*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.8084879260068167E-3},null,null,null,80.85728456308739,null,{"$f":"CW33*'5. TNC Parameters'!$C$30","v":2021.4321140771847},null,80.855476075161391,null,{"$f":"DA33*'5. TNC Parameters'!$C$30","v":2021.3869018790347},null,18.308,null,null,62.54928456308739,null,62.547476075161391,null,null,{"$f":"DH33*'5. TNC Parameters'!$C$30","v":1563.7321140771849},null,{"$f":"DJ33*'5. TNC Parameters'!$C$30","v":1563.6869018790348},null,null,45.959683827841161,null,1012.2714172891172,null,2027,null,80.857284563087376,2021.4321140771845,0,0,null,2027,62.547476075161377,1563.6869018790344,null,0]
[2028,null,1,null,{"$f":"'6. TNC Assumptions'!D268","v":82.494948387386216},null,{"$f":"E34*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C34","v":11.755530145202536},null,{"$f":"G34+(I33*'5. TNC Parameters'!$G$9)","v":34.293091036732449},null,{"$f":"I33*(1-'5. TNC Parameters'!$G$9)","v":11.084529071048417},null,{"$f":"K34*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":7.3896860473656112},null,{"$f":"E34*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C34","v":3.9185100484008455},null,{"$f":"'6. TNC Assumptions'!F268","v":274.98316129128739},null,{"$f":"Q34*C34*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":121.26757412945773},null,{"$f":"S34+U33*'5. TNC Parameters'!$G$10","v":700.65592716933043},null,{"$f":"U33*(1-'5. TNC Parameters'!$G$10)","v":107.36347261680503},null,{"$f":"W34*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":71.575648411203346},null,{"$f":"Q34*C34*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":40.422524709819243},null,{"$f":"'6. TNC Assumptions'!H268","v":65.995958709908976},null,{"$f":"AC34*C34*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":6.4346059742161259},null,{"$f":"AE34+(AG33*'5. TNC Parameters'!$G$11)","v":70.043107879992689},null,{"$f":"AG33*(1-'5. TNC Parameters'!$G$11)","v":4.6121367854932185},null,{"$f":"AI34*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.074757856995479},null,{"$f":"AC34*C34*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":2.144868658072042},null,{"$f":"'6. TNC Assumptions'!J268","v":10.999326451651497},null,{"$f":"AO34*C34*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":4.1247474193693109E-2},null,{"$f":"AQ34+(AS33*'5. TNC Parameters'!$G$12)","v":0.62337107926955915},null,{"$f":"AS33*(1-'5. TNC Parameters'!$G$12)","v":2.0735073298189251E-2},null,{"$f":"AU34*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.3823382198792833E-2},null,{"$f":"AO34*C34*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.374915806456437E-2},null,{"$f":"'6. TNC Assumptions'!L268","v":27.498316129128739},null,{"$f":"BA34*C34*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.82494948387386224},null,{"$f":"BC34+BE33*'5. TNC Parameters'!$G$13","v":8.9798856256400903},null,{"$f":"BE33*(1-'5. TNC Parameters'!$G$13)","v":0.59129958788374615},null,{"$f":"BG34*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.39419972525583075},null,{"$f":"BA34*C34*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.27498316129128741},null,{"$f":"'6. TNC Assumptions'!N268","v":1.6498989677477243},null,{"$f":"BM34*'5. TNC Parameters'!$C$14*C34*'5. TNC Parameters'!$C$27","v":2.4748484516215865E-3},null,{"$f":"BO34+(BQ33*'5. TNC Parameters'!$G$14)","v":3.221971815610461E-2},null,{"$f":"BQ33*(1-'5. TNC Parameters'!$G$14)","v":1.5250520813108264E-3},null,{"$f":"BS34*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.0167013875405509E-3},null,null,null,{"$f":"'6. TNC Assumptions'!R268","v":14.275250000000003},null,{"$f":"BY34*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C34","v":0.32119312500000008},null,{"$f":"CA34+CC33*'5. TNC Parameters'!$G$15","v":3.8549018920617999},null,{"$f":"CC33*(1-'5. TNC Parameters'!$G$15)","v":0.10761745362832384},null,{"$f":"CE34*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":7.1744969085549226E-2},null,{"$f":"BY34*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C34","v":0.10706437500000002},null,{"$f":"'6. TNC Assumptions'!T268","v":0.18939},null,{"$f":"CK34*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C34","v":2.1306375000000001E-3},null,{"$f":"CM34+CO33*'5. TNC Parameters'!$G$16","v":1.6278837276019358E-2},null,{"$f":"CO33*(1-'5. TNC Parameters'!$G$16)","v":2.6217300559460955E-3},null,{"$f":"CQ34*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.7478200372973969E-3},null,null,null,82.522624913529455,null,{"$f":"CW34*'5. TNC Parameters'!$C$30","v":2063.0656228382363},null,82.520877093492146,null,{"$f":"DA34*'5. TNC Parameters'!$C$30","v":2063.0219273373036},null,18.308,null,null,64.214624913529462,null,64.212877093492153,null,null,{"$f":"DH34*'5. TNC Parameters'!$C$30","v":1605.3656228382365},null,{"$f":"DJ34*'5. TNC Parameters'!$C$30","v":1605.3219273373038},null,null,46.881700110647984,null,1059.1531173997651,null,2028,null,82.522624913529441,2063.0656228382359,0,0,null,2028,64.212877093492153,1605.3219273373038,null,0]
[2029,null,1,null,{"$f":"'6. TNC Assumptions'!D269","v":84.144847355133948},null,{"$f":"E35*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C35","v":11.990640748106587},null,{"$f":"G35+(I34*'5. TNC Parameters'!$G$9)","v":34.97798711055345},null,{"$f":"I34*(1-'5. TNC Parameters'!$G$9)","v":11.305744674285583},null,{"$f":"K35*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":7.5371631161903885},null,{"$f":"E35*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C35","v":3.9968802493688624},null,{"$f":"'6. TNC Assumptions'!F269","v":280.48282451711316},null,{"$f":"Q35*C35*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":123.69292561204691},null,{"$f":"S35+U34*'5. TNC Parameters'!$G$10","v":714.81167990452923},null,{"$f":"U34*(1-'5. TNC Parameters'!$G$10)","v":109.53717287684809},null,{"$f":"W35*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":73.024781917898721},null,{"$f":"Q35*C35*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":41.230975204015635},null,{"$f":"'6. TNC Assumptions'!H269","v":67.315877884107152},null,{"$f":"AC35*C35*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":6.563298093700447},null,{"$f":"AE35+(AG34*'5. TNC Parameters'!$G$11)","v":71.871059008011258},null,{"$f":"AG34*(1-'5. TNC Parameters'!$G$11)","v":4.7353469656818792},null,{"$f":"AI35*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.1568979771212526},null,{"$f":"AC35*C35*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":2.1877660312334823},null,{"$f":"'6. TNC Assumptions'!J269","v":11.219312980684526},null,{"$f":"AO35*C35*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":4.2072423677566972E-2},null,{"$f":"AQ35+(AS34*'5. TNC Parameters'!$G$12)","v":0.64400291415857813},null,{"$f":"AS34*(1-'5. TNC Parameters'!$G$12)","v":2.1440588788548025E-2},null,{"$f":"AU35*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.4293725859032016E-2},null,{"$f":"AO35*C35*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.4024141225855657E-2},null,{"$f":"'6. TNC Assumptions'!L269","v":28.048282451711316},null,{"$f":"BA35*C35*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.84144847355133945},null,{"$f":"BC35+BE34*'5. TNC Parameters'!$G$13","v":9.2142383343604202},null,{"$f":"BE34*(1-'5. TNC Parameters'!$G$13)","v":0.60709576483101035},null,{"$f":"BG35*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.40473050988734022},null,{"$f":"BA35*C35*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.28048282451711315},null,{"$f":"'6. TNC Assumptions'!N269","v":1.6828969471026789},null,{"$f":"BM35*'5. TNC Parameters'!$C$14*C35*'5. TNC Parameters'!$C$27","v":2.5243454206540185E-3},null,{"$f":"BO35+(BQ34*'5. TNC Parameters'!$G$14)","v":3.3172689379860613E-2},null,{"$f":"BQ34*(1-'5. TNC Parameters'!$G$14)","v":1.5713741968980152E-3},null,{"$f":"BS35*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.04758279793201E-3},null,null,null,{"$f":"'6. TNC Assumptions'!R269","v":14.924125000000004},null,{"$f":"BY35*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C35","v":0.33579281250000004},null,{"$f":"CA35+CC34*'5. TNC Parameters'!$G$15","v":4.0767651359190671},null,{"$f":"CC34*(1-'5. TNC Parameters'!$G$15)","v":0.1139295686427329},null,{"$f":"CE35*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":7.5953045761821936E-2},null,{"$f":"BY35*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C35","v":0.11193093750000002},null,{"$f":"'6. TNC Assumptions'!T269","v":0.18939},null,{"$f":"CK35*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C35","v":2.1306375000000001E-3},null,{"$f":"CM35+CO34*'5. TNC Parameters'!$G$16","v":1.5864519764875247E-2},null,{"$f":"CO34*(1-'5. TNC Parameters'!$G$16)","v":2.5449550111441119E-3},null,{"$f":"CQ35*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.6966366740960746E-3},null,null,null,84.216564512190587,null,{"$f":"CW35*'5. TNC Parameters'!$C$30","v":2105.4141128047645},null,84.214867875516489,null,{"$f":"DA35*'5. TNC Parameters'!$C$30","v":2105.3716968879121},null,18.308,null,null,65.908564512190594,null,65.906867875516497,null,null,{"$f":"DH35*'5. TNC Parameters'!$C$30","v":1647.7141128047649},null,{"$f":"DJ35*'5. TNC Parameters'!$C$30","v":1647.6716968879125},null,null,47.822059387860953,null,1106.975176787626,null,2029,null,84.216564512190573,2105.4141128047645,0,0,null,2029,65.906867875516468,1647.6716968879118,null,0]
[2030,null,1,null,{"$f":"'6. TNC Assumptions'!D270","v":85.827744302236624},null,{"$f":"E36*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C36","v":12.230453563068721},null,{"$f":"G36+(I35*'5. TNC Parameters'!$G$9)","v":35.676899493248911},null,{"$f":"I35*(1-'5. TNC Parameters'!$G$9)","v":11.531541180373262},null,{"$f":"K36*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":7.6876941202488407},null,{"$f":"E36*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C36","v":4.0768178543562401},null,{"$f":"'6. TNC Assumptions'!F270","v":286.09248100745543},null,{"$f":"Q36*C36*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":126.16678412428783},null,{"$f":"S36+U35*'5. TNC Parameters'!$G$10","v":729.22824895189535},null,{"$f":"U35*(1-'5. TNC Parameters'!$G$10)","v":111.75021507692165},null,{"$f":"W36*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":74.500143384614432},null,{"$f":"Q36*C36*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":42.055594708095946},null,{"$f":"'6. TNC Assumptions'!H270","v":68.662195441789308},null,{"$f":"AC36*C36*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":6.6945640555744585},null,{"$f":"AE36+(AG35*'5. TNC Parameters'!$G$11)","v":73.706695304739895},null,{"$f":"AG35*(1-'5. TNC Parameters'!$G$11)","v":4.8589277588458275},null,{"$f":"AI36*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.2392851725638847},null,{"$f":"AC36*C36*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":2.2315213518581527},null,{"$f":"'6. TNC Assumptions'!J270","v":11.443699240298217},null,{"$f":"AO36*C36*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":4.2913872151118318E-2},null,{"$f":"AQ36+(AS35*'5. TNC Parameters'!$G$12)","v":0.66476657414829798},null,{"$f":"AS35*(1-'5. TNC Parameters'!$G$12)","v":2.2150212161398453E-2},null,{"$f":"AU36*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.4766808107598967E-2},null,{"$f":"AO36*C36*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.4304624050372772E-2},null,{"$f":"'6. TNC Assumptions'!L270","v":28.609248100745546},null,{"$f":"BA36*C36*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.85827744302236653},null,{"$f":"BC36+BE35*'5. TNC Parameters'!$G$13","v":9.4495763211205013},null,{"$f":"BE35*(1-'5. TNC Parameters'!$G$13)","v":0.62293945626228575},null,{"$f":"BG36*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.41529297084152383},null,{"$f":"BA36*C36*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.28609248100745549},null,{"$f":"'6. TNC Assumptions'!N270","v":1.7165548860447326},null,{"$f":"BM36*'5. TNC Parameters'!$C$14*C36*'5. TNC Parameters'!$C$27","v":2.5748323290670991E-3},null,{"$f":"BO36+(BQ35*'5. TNC Parameters'!$G$14)","v":3.412967055701286E-2},null,{"$f":"BQ35*(1-'5. TNC Parameters'!$G$14)","v":1.6178511519148544E-3},null,{"$f":"BS36*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.0785674346099029E-3},null,null,null,{"$f":"'6. TNC Assumptions'!R270","v":15.573000000000002},null,{"$f":"BY36*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C36","v":0.35039250000000005},null,{"$f":"CA36+CC35*'5. TNC Parameters'!$G$15","v":4.3066710174789353},null,{"$f":"CC35*(1-'5. TNC Parameters'!$G$15)","v":0.12048661844013166},null,{"$f":"CE36*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":8.0324412293421105E-2},null,{"$f":"BY36*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C36","v":0.11679750000000001},null,{"$f":"'6. TNC Assumptions'!T270","v":0.18939},null,{"$f":"CK36*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C36","v":2.1306375000000001E-3},null,{"$f":"CM36+CO35*'5. TNC Parameters'!$G$16","v":1.5514974657823179E-2},null,{"$f":"CO35*(1-'5. TNC Parameters'!$G$16)","v":2.4801826070520675E-3},null,{"$f":"CQ36*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.653455071368045E-3},null,null,null,85.940238891175682,null,{"$f":"CW36*'5. TNC Parameters'!$C$30","v":2148.5059722793922},null,85.938585436104304,null,{"$f":"DA36*'5. TNC Parameters'!$C$30","v":2148.4646359026078},null,18.308,null,null,67.632238891175689,null,67.630585436104298,null,null,{"$f":"DH36*'5. TNC Parameters'!$C$30","v":1690.8059722793923},null,{"$f":"DJ36*'5. TNC Parameters'!$C$30","v":1690.7646359026076},null,null,48.781128519368167,null,1155.7563053069941,null,2030,null,85.940238891175653,2148.5059722793912,0,0,null,2030,67.630585436104269,1690.7646359026066,null,0]
[{"$f":"A36+1","v":2031},null,1,null,{"$f":"'6. TNC Assumptions'!D271","v":87.544299188281357},null,{"$f":"E37*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C37","v":12.475062634330094},null,{"$f":"G37+(I36*'5. TNC Parameters'!$G$9)","v":36.390003545053581},null,{"$f":"I36*(1-'5. TNC Parameters'!$G$9)","v":11.761958582525423},null,{"$f":"K37*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":7.8413057216836153},null,{"$f":"E37*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C37","v":4.1583542114433643},null,{"$f":"'6. TNC Assumptions'!F271","v":291.81433062760453},null,{"$f":"Q37*C37*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":128.69011980677359},null,{"$f":"S37+U36*'5. TNC Parameters'!$G$10","v":743.91433671567643},null,{"$f":"U36*(1-'5. TNC Parameters'!$G$10)","v":114.00403204299252},null,{"$f":"W37*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":76.00268802866168},null,{"$f":"Q37*C37*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":42.896706602257865},null,{"$f":"'6. TNC Assumptions'!H271","v":70.035439350625083},null,{"$f":"AC37*C37*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":6.8284553366859466},null,{"$f":"AE37+(AG36*'5. TNC Parameters'!$G$11)","v":75.552122524516207},null,{"$f":"AG36*(1-'5. TNC Parameters'!$G$11)","v":4.983028116909642},null,{"$f":"AI37*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.322018744606428},null,{"$f":"AC37*C37*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":2.2761517788953154},null,{"$f":"'6. TNC Assumptions'!J271","v":11.672573225104182},null,{"$f":"AO37*C37*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":4.3772149594140684E-2},null,{"$f":"AQ37+(AS36*'5. TNC Parameters'!$G$12)","v":0.68567435413872435},null,{"$f":"AS36*(1-'5. TNC Parameters'!$G$12)","v":2.2864369603714289E-2},null,{"$f":"AU37*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.5242913069142858E-2},null,{"$f":"AO37*C37*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.4590716531380228E-2},null,{"$f":"'6. TNC Assumptions'!L271","v":29.181433062760455},null,{"$f":"BA37*C37*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.8754429918828136},null,{"$f":"BC37+BE36*'5. TNC Parameters'!$G$13","v":9.686169554425156},null,{"$f":"BE36*(1-'5. TNC Parameters'!$G$13)","v":0.6388497585781594},null,{"$f":"BG37*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.42589983905210627},null,{"$f":"BA37*C37*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.29181433062760453},null,{"$f":"'6. TNC Assumptions'!N271","v":1.7508859837656272},null,{"$f":"BM37*'5. TNC Parameters'!$C$14*C37*'5. TNC Parameters'!$C$27","v":2.6263289756484412E-3},null,{"$f":"BO37+(BQ36*'5. TNC Parameters'!$G$14)","v":3.5091475857994749E-2},null,{"$f":"BQ36*(1-'5. TNC Parameters'!$G$14)","v":1.6645236746665535E-3},null,{"$f":"BS37*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.1096824497777024E-3},null,null,null,{"$f":"'6. TNC Assumptions'!R271","v":15.573},null,{"$f":"BY37*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C37","v":0.3503925},null,{"$f":"CA37+CC36*'5. TNC Parameters'!$G$15","v":4.5297821533752414},null,{"$f":"CC36*(1-'5. TNC Parameters'!$G$15)","v":0.12728136410369345},null,{"$f":"CE37*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":8.4854242735795629E-2},null,{"$f":"BY37*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C37","v":0.1167975},null,{"$f":"'6. TNC Assumptions'!T271","v":0.18939},null,{"$f":"CK37*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C37","v":2.1306375000000001E-3},null,{"$f":"CM37+CO36*'5. TNC Parameters'!$G$16","v":1.5220075749189932E-2},null,{"$f":"CO36*(1-'5. TNC Parameters'!$G$16)","v":2.4255364086332456E-3},null,{"$f":"CQ37*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.6170242724221637E-3},null,null,null,87.694736196530968,null,{"$f":"CW37*'5. TNC Parameters'!$C$30","v":2192.3684049132744},null,87.693119172258548,null,{"$f":"DA37*'5. TNC Parameters'!$C$30","v":2192.3279793064639},null,18.308,null,null,69.386736196530961,null,69.385119172258555,null,null,{"$f":"DH37*'5. TNC Parameters'!$C$30","v":1734.6684049132741},null,{"$f":"DJ37*'5. TNC Parameters'!$C$30","v":1734.6279793064639},null,null,49.75441513975553,null,1205.5107204467497,null,2031,null,87.694736196530954,2192.3684049132739,0,0,null,2031,69.385119172258527,1734.6279793064632,null,0]
[{"$f":"A37+1","v":2032},null,1,null,{"$f":"'6. TNC Assumptions'!D272","v":89.295185172046985},null,{"$f":"E38*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C38","v":12.724563887016696},null,{"$f":"G38+(I37*'5. TNC Parameters'!$G$9)","v":37.117512738574092},null,{"$f":"I37*(1-'5. TNC Parameters'!$G$9)","v":11.997054693496187},null,{"$f":"K38*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":7.9980364623307914},null,{"$f":"E38*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C38","v":4.2415212956722321},null,{"$f":"'6. TNC Assumptions'!F272","v":297.65061724015663},null,{"$f":"Q38*C38*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":131.26392220290907},null,{"$f":"S38+U37*'5. TNC Parameters'!$G$10","v":758.87827465156067},null,{"$f":"U37*(1-'5. TNC Parameters'!$G$10)","v":116.29998426702484},null,{"$f":"W38*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":77.533322844683227},null,{"$f":"Q38*C38*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":43.754640734303024},null,{"$f":"'6. TNC Assumptions'!H272","v":71.436148137637588},null,{"$f":"AC38*C38*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":6.9650244434196651},null,{"$f":"AE38+(AG37*'5. TNC Parameters'!$G$11)","v":77.409356566055564},null,{"$f":"AG37*(1-'5. TNC Parameters'!$G$11)","v":5.1077904018803046},null,{"$f":"AI38*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.4051936012535364},null,{"$f":"AC38*C38*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":2.3216748144732215},null,{"$f":"'6. TNC Assumptions'!J272","v":11.906024689606266},null,{"$f":"AO38*C38*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":4.46475925860235E-2},null,{"$f":"AQ38+(AS37*'5. TNC Parameters'!$G$12)","v":0.70673846273128438},null,{"$f":"AS37*(1-'5. TNC Parameters'!$G$12)","v":2.3583483993463383E-2},null,{"$f":"AU38*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.572232266230892E-2},null,{"$f":"AO38*C38*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.4882530862007833E-2},null,{"$f":"'6. TNC Assumptions'!L272","v":29.765061724015666},null,{"$f":"BA38*C38*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.89295185172046998},null,{"$f":"BC38+BE37*'5. TNC Parameters'!$G$13","v":9.9242764828276382},null,{"$f":"BE37*(1-'5. TNC Parameters'!$G$13)","v":0.65484492331798783},null,{"$f":"BG38*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.43656328221199187},null,{"$f":"BA38*C38*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.29765061724015668},null,{"$f":"'6. TNC Assumptions'!N272","v":1.7859037034409397},null,{"$f":"BM38*'5. TNC Parameters'!$C$14*C38*'5. TNC Parameters'!$C$27","v":2.6788555551614099E-3},null,{"$f":"BO38+(BQ37*'5. TNC Parameters'!$G$14)","v":3.6058899940442458E-2},null,{"$f":"BQ37*(1-'5. TNC Parameters'!$G$14)","v":1.7114314727137044E-3},null,{"$f":"BS38*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.1409543151424694E-3},null,null,null,{"$f":"'6. TNC Assumptions'!R272","v":15.573},null,{"$f":"BY38*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C38","v":0.3503925},null,{"$f":"CA38+CC37*'5. TNC Parameters'!$G$15","v":4.746299358690746},null,{"$f":"CC37*(1-'5. TNC Parameters'!$G$15)","v":0.13387529468449505},null,{"$f":"CE38*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":8.9250196456330033E-2},null,{"$f":"BY38*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C38","v":0.1167975},null,{"$f":"'6. TNC Assumptions'!T272","v":0.18939},null,{"$f":"CK38*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C38","v":2.1306375000000001E-3},null,{"$f":"CM38+CO37*'5. TNC Parameters'!$G$16","v":1.497127991552339E-2},null,{"$f":"CO37*(1-'5. TNC Parameters'!$G$16)","v":2.3794333336665408E-3},null,{"$f":"CQ38*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.5862888891110271E-3},null,null,null,89.480815952802431,null,{"$f":"CW38*'5. TNC Parameters'!$C$30","v":2237.0203988200606},null,89.47922966391333,null,{"$f":"DA38*'5. TNC Parameters'!$C$30","v":2236.9807415978335},null,18.308,null,null,{"$f":"CW38-DE38","v":71.172815952802438},null,{"$f":"DA38-DE38","v":71.171229663913323},null,null,{"$f":"DH38*'5. TNC Parameters'!$C$30","v":1779.320398820061},null,{"$f":"DJ38*'5. TNC Parameters'!$C$30","v":1779.2807415978332},null,null,50.747167492550645,null,1256.2578879393004,null,2032,null,89.480815952802416,2237.0203988200606,0,0,null,2032,71.171229663913323,1779.2807415978332,null,0]
[2033,null,1,null,{"$f":"'6. TNC Assumptions'!D273","v":91.081088875487936},null,{"$f":"E39*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C39","v":12.979055164757032},null,{"$f":"G39+(I38*'5. TNC Parameters'!$G$9)","v":37.859668012406445},null,{"$f":"I38*(1-'5. TNC Parameters'!$G$9)","v":12.236899890924677},null,{"$f":"K39*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":8.157933260616451},null,{"$f":"E39*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C39","v":4.3263517215856773},null,{"$f":"'6. TNC Assumptions'!F273","v":303.60362958495978},null,{"$f":"Q39*C39*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":133.88920064696725},null,{"$f":"S39+U38*'5. TNC Parameters'!$G$10","v":774.12810104985624},null,{"$f":"U38*(1-'5. TNC Parameters'!$G$10)","v":118.63937424867164},null,{"$f":"W39*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":79.092916165781091},null,{"$f":"Q39*C39*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":44.629733548989087},null,{"$f":"'6. TNC Assumptions'!H273","v":72.864871100390346},null,{"$f":"AC39*C39*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":7.1043249322880584},null,{"$f":"AE39+(AG38*'5. TNC Parameters'!$G$11)","v":79.280330597374217},null,{"$f":"AG38*(1-'5. TNC Parameters'!$G$11)","v":5.2333509009694179},null,{"$f":"AI39*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.4889006006462786},null,{"$f":"AC39*C39*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":2.3681083107626861},null,{"$f":"'6. TNC Assumptions'!J273","v":12.144145183398392},null,{"$f":"AO39*C39*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":4.5540544437743968E-2},null,{"$f":"AQ39+(AS38*'5. TNC Parameters'!$G$12)","v":0.72797103192861834},null,{"$f":"AS38*(1-'5. TNC Parameters'!$G$12)","v":2.4307975240409903E-2},null,{"$f":"AU39*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.6205316826939934E-2},null,{"$f":"AO39*C39*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.5180181479247989E-2},null,{"$f":"'6. TNC Assumptions'!L273","v":30.36036295849598},null,{"$f":"BA39*C39*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.91081088875487937},null,{"$f":"BC39+BE38*'5. TNC Parameters'!$G$13","v":10.16414494838131},null,{"$f":"BE38*(1-'5. TNC Parameters'!$G$13)","v":0.67094242320120756},null,{"$f":"BG39*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.447294948800805},null,{"$f":"BA39*C39*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.30360362958495979},null,{"$f":"'6. TNC Assumptions'!N273","v":1.8216217775097587},null,{"$f":"BM39*'5. TNC Parameters'!$C$14*C39*'5. TNC Parameters'!$C$27","v":2.732432666264638E-3},null,{"$f":"BO39+(BQ38*'5. TNC Parameters'!$G$14)","v":3.7032719304740551E-2},null,{"$f":"BQ38*(1-'5. TNC Parameters'!$G$14)","v":1.7586133019665477E-3},null,{"$f":"BS39*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.1724088679776984E-3},null,null,null,{"$f":"'6. TNC Assumptions'!R273","v":15.573},null,{"$f":"BY39*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C39","v":0.3503925},null,{"$f":"CA39+CC38*'5. TNC Parameters'!$G$15","v":4.956417513525583},null,{"$f":"CC38*(1-'5. TNC Parameters'!$G$15)","v":0.14027434516516291},null,{"$f":"CE39*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":9.3516230110108595E-2},null,{"$f":"BY39*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C39","v":0.1167975},null,{"$f":"'6. TNC Assumptions'!T273","v":0.18939},null,{"$f":"CK39*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C39","v":2.1306375000000001E-3},null,{"$f":"CM39+CO38*'5. TNC Parameters'!$G$16","v":1.4761379624143162E-2},null,{"$f":"CO38*(1-'5. TNC Parameters'!$G$16)","v":2.3405377913802263E-3},null,{"$f":"CQ39*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.5603585275868175E-3},null,null,null,91.299499290177238,null,{"$f":"CW39*'5. TNC Parameters'!$C$30","v":2282.4874822544311},null,91.297938931649654,null,{"$f":"DA39*'5. TNC Parameters'!$C$30","v":2282.4484732912415},null,18.308,null,null,72.991499290177245,null,72.989938931649647,null,null,{"$f":"DH39*'5. TNC Parameters'!$C$30","v":1824.7874822544311},null,{"$f":"DJ39*'5. TNC Parameters'!$C$30","v":1824.7484732912412},null,null,51.759774892401651,null,1308.0176628317022,null,2033,null,91.299499290177224,2282.4874822544307,0,0,null,2033,72.989938931649618,1824.7484732912405,null,0]
[2034,null,1,null,{"$f":"'6. TNC Assumptions'!D274","v":92.902710652997712},null,{"$f":"E40*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C40","v":13.238636268052172},null,{"$f":"G40+(I39*'5. TNC Parameters'!$G$9)","v":38.616730673022481},null,{"$f":"I39*(1-'5. TNC Parameters'!$G$9)","v":12.481573607436134},null,{"$f":"K40*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":8.3210490716240884},null,{"$f":"E40*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C40","v":4.412878756017391},null,{"$f":"'6. TNC Assumptions'!F274","v":309.67570217665906},null,{"$f":"Q40*C40*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":136.56698465990664},null,{"$f":"S40+U39*'5. TNC Parameters'!$G$10","v":789.67162705424039},null,{"$f":"U39*(1-'5. TNC Parameters'!$G$10)","v":121.02345865552249},null,{"$f":"W40*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":80.682305770348322},null,{"$f":"Q40*C40*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":45.522328219968877},null,{"$f":"'6. TNC Assumptions'!H274","v":74.322168522398172},null,{"$f":"AC40*C40*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":7.2464114309338221},null,{"$f":"AE40+(AG39*'5. TNC Parameters'!$G$11)","v":81.16690172002599},null,{"$f":"AG39*(1-'5. TNC Parameters'!$G$11)","v":5.3598403082820409},null,{"$f":"AI40*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.5732268721880271},null,{"$f":"AC40*C40*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":2.4154704769779407},null,{"$f":"'6. TNC Assumptions'!J274","v":12.387028087066362},null,{"$f":"AO40*C40*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":4.6451355326498855E-2},null,{"$f":"AQ40+(AS39*'5. TNC Parameters'!$G$12)","v":0.74938412663538267},null,{"$f":"AS39*(1-'5. TNC Parameters'!$G$12)","v":2.5038260619734621E-2},null,{"$f":"AU40*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.6692173746489746E-2},null,{"$f":"AO40*C40*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.5483785108832953E-2},null,{"$f":"'6. TNC Assumptions'!L274","v":30.967570217665909},null,{"$f":"BA40*C40*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.92902710652997722},null,{"$f":"BC40+BE39*'5. TNC Parameters'!$G$13","v":10.406013041028974},null,{"$f":"BE39*(1-'5. TNC Parameters'!$G$13)","v":0.68715901388231293},null,{"$f":"BG40*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.45810600925487527},null,{"$f":"BA40*C40*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.30967570217665907},null,{"$f":"'6. TNC Assumptions'!N274","v":1.8580542130599544},null,{"$f":"BM40*'5. TNC Parameters'!$C$14*C40*'5. TNC Parameters'!$C$27","v":2.7870813195899316E-3},null,{"$f":"BO40+(BQ39*'5. TNC Parameters'!$G$14)","v":3.8013693591534774E-2},null,{"$f":"BQ39*(1-'5. TNC Parameters'!$G$14)","v":1.8061070327957146E-3},null,{"$f":"BS40*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.2040713551971431E-3},null,null,null,{"$f":"'6. TNC Assumptions'!R274","v":15.573},null,{"$f":"BY40*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C40","v":0.3503925},null,{"$f":"CA40+CC39*'5. TNC Parameters'!$G$15","v":5.1603257384025047},null,{"$f":"CC39*(1-'5. TNC Parameters'!$G$15)","v":0.14648427512307846},null,{"$f":"CE40*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":9.7656183415385636E-2},null,{"$f":"BY40*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C40","v":0.1167975},null,{"$f":"'6. TNC Assumptions'!T274","v":0.18939},null,{"$f":"CK40*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C40","v":2.1306375000000001E-3},null,{"$f":"CM40+CO39*'5. TNC Parameters'!$G$16","v":1.4584294133312338E-2},null,{"$f":"CO39*(1-'5. TNC Parameters'!$G$16)","v":2.3077229908308257E-3},null,{"$f":"CQ40*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.5384819938872171E-3},null,null,null,93.15177863392627,null,{"$f":"CW40*'5. TNC Parameters'!$C$30","v":2328.794465848157},null,93.15024015193238,null,{"$f":"DA40*'5. TNC Parameters'!$C$30","v":2328.7560037983094},null,18.308,null,null,74.843778633926263,null,74.842240151932373,null,null,{"$f":"DH40*'5. TNC Parameters'!$C$30","v":1871.0944658481567},null,{"$f":"DJ40*'5. TNC Parameters'!$C$30","v":1871.0560037983093},null,null,52.792634440249699,null,1360.8102972719519,null,2034,null,93.15177863392627,2328.794465848157,0,0,null,2034,74.842240151932373,1871.0560037983093,null,0]
[2035,null,1,null,{"$f":"'6. TNC Assumptions'!D275","v":94.760764866057656},null,{"$f":"E41*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C41","v":13.503408993413215},null,{"$f":"G41+(I40*'5. TNC Parameters'!$G$9)","v":39.388977675899532},null,{"$f":"I40*(1-'5. TNC Parameters'!$G$9)","v":12.731161990536167},null,{"$f":"K41*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":8.4874413270241114},null,{"$f":"E41*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C41","v":4.5011363311377384},null,{"$f":"'6. TNC Assumptions'!F275","v":315.86921622019219},null,{"$f":"Q41*C41*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":139.29832435310476},null,{"$f":"S41+U40*'5. TNC Parameters'!$G$10","v":805.51649276318835},null,{"$f":"U40*(1-'5. TNC Parameters'!$G$10)","v":123.45345864415675},null,{"$f":"W41*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":82.302305762771169},null,{"$f":"Q41*C41*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":46.432774784368249},null,{"$f":"'6. TNC Assumptions'!H275","v":75.808611892846116},null,{"$f":"AC41*C41*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":7.3913396595524965},null,{"$f":"AE41+(AG40*'5. TNC Parameters'!$G$11)","v":83.070857204218214},null,{"$f":"AG40*(1-'5. TNC Parameters'!$G$11)","v":5.4873841753602743},null,{"$f":"AI41*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.6582561169068493},null,{"$f":"AC41*C41*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":2.4637798865174987},null,{"$f":"'6. TNC Assumptions'!J275","v":12.634768648807688},null,{"$f":"AO41*C41*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":4.7380382433028827E-2},null,{"$f":"AQ41+(AS40*'5. TNC Parameters'!$G$12)","v":0.77098975396960034},null,{"$f":"AS40*(1-'5. TNC Parameters'!$G$12)","v":2.5774755098811088E-2},null,{"$f":"AU41*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.7183170065874057E-2},null,{"$f":"AO41*C41*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.5793460811009609E-2},null,{"$f":"'6. TNC Assumptions'!L275","v":31.586921622019219},null,{"$f":"BA41*C41*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.94760764866057667},null,{"$f":"BC41+BE40*'5. TNC Parameters'!$G$13","v":10.650109897976696},null,{"$f":"BE40*(1-'5. TNC Parameters'!$G$13)","v":0.70351079171285569},null,{"$f":"BG41*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.46900719447523709},null,{"$f":"BA41*C41*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.31586921622019221},null,{"$f":"'6. TNC Assumptions'!N275","v":1.8952152973211531},null,{"$f":"BM41*'5. TNC Parameters'!$C$14*C41*'5. TNC Parameters'!$C$27","v":2.8428229459817296E-3},null,{"$f":"BO41+(BQ40*'5. TNC Parameters'!$G$14)","v":3.9002566824203833E-2},null,{"$f":"BQ40*(1-'5. TNC Parameters'!$G$14)","v":1.8539497133126706E-3},null,{"$f":"BS41*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.2359664755417802E-3},null,null,null,{"$f":"'6. TNC Assumptions'!R275","v":15.573},null,{"$f":"BY41*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C41","v":0.3503925},null,{"$f":"CA41+CC40*'5. TNC Parameters'!$G$15","v":5.3582075644881177},null,{"$f":"CC40*(1-'5. TNC Parameters'!$G$15)","v":0.15251067391438672},null,{"$f":"CE41*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.10167378260959115},null,{"$f":"BY41*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C41","v":0.1167975},null,{"$f":"'6. TNC Assumptions'!T275","v":0.18939},null,{"$f":"CK41*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C41","v":2.1306375000000001E-3},null,{"$f":"CM41+CO40*'5. TNC Parameters'!$G$16","v":1.4434893335168668E-2},null,{"$f":"CO40*(1-'5. TNC Parameters'!$G$16)","v":2.2800382981436693E-3},null,{"$f":"CQ41*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.5200255320957795E-3},null,null,null,95.038623345860472,null,{"$f":"CW41*'5. TNC Parameters'!$C$30","v":2375.9655836465117},null,95.03710332032837,null,{"$f":"DA41*'5. TNC Parameters'!$C$30","v":2375.9275830082092},null,18.308,null,null,76.730623345860465,null,76.729103320328363,null,null,{"$f":"DH41*'5. TNC Parameters'!$C$30","v":1918.2655836465117},null,{"$f":"DJ41*'5. TNC Parameters'!$C$30","v":1918.227583008209},null,null,53.846151179054687,null,1414.6564484510066,null,2035,null,95.038623345860472,2375.9655836465117,0,0,null,2035,76.729103320328363,1918.227583008209,null,0]
[2036,null,1,null,{"$f":"'6. TNC Assumptions'!D276","v":96.655980163378814},null,{"$f":"E42*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C42","v":13.773477173281481},null,{"$f":"G42+(I41*'5. TNC Parameters'!$G$9)","v":40.176698502287223},null,{"$f":"I41*(1-'5. TNC Parameters'!$G$9)","v":12.985756346893789},null,{"$f":"K42*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":8.6571708979291913},null,{"$f":"E42*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C42","v":4.5911590577604935},null,{"$f":"'6. TNC Assumptions'!F276","v":322.18660054459605},null,{"$f":"Q42*C42*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":142.08429084016683},null,{"$f":"S42+U41*'5. TNC Parameters'!$G$10","v":821.67021497258429},null,{"$f":"U41*(1-'5. TNC Parameters'!$G$10)","v":125.93056863077081},null,{"$f":"W42*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":83.953712420513867},null,{"$f":"Q42*C42*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":47.361430280055615},null,{"$f":"'6. TNC Assumptions'!H276","v":77.324784130703051},null,{"$f":"AC42*C42*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":7.5391664527435482},null,{"$f":"AE42+(AG41*'5. TNC Parameters'!$G$11)","v":84.993920324246133},null,{"$f":"AG41*(1-'5. TNC Parameters'!$G$11)","v":5.6161033327156309},null,{"$f":"AI42*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.744068888477087},null,{"$f":"AC42*C42*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":2.5130554842478494},null,{"$f":"'6. TNC Assumptions'!J276","v":12.887464021783842},null,{"$f":"AO42*C42*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":4.8327990081689406E-2},null,{"$f":"AQ42+(AS41*'5. TNC Parameters'!$G$12)","v":0.7927998723938241},null,{"$f":"AS41*(1-'5. TNC Parameters'!$G$12)","v":2.651787165746565E-2},null,{"$f":"AU42*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.7678581104977099E-2},null,{"$f":"AO42*C42*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.6109330027229803E-2},null,{"$f":"'6. TNC Assumptions'!L276","v":32.218660054459605},null,{"$f":"BA42*C42*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.96655980163378818},null,{"$f":"BC42+BE41*'5. TNC Parameters'!$G$13","v":10.896656451826429},null,{"$f":"BE41*(1-'5. TNC Parameters'!$G$13)","v":0.7200132477840554},null,{"$f":"BG42*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.48000883185603693},null,{"$f":"BA42*C42*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.32218660054459608},null,{"$f":"'6. TNC Assumptions'!N276","v":1.9331196032675764},null,{"$f":"BM42*'5. TNC Parameters'!$C$14*C42*'5. TNC Parameters'!$C$27","v":2.8996794049013647E-3},null,{"$f":"BO42+(BQ41*'5. TNC Parameters'!$G$14)","v":4.0000068599139418E-2},null,{"$f":"BQ41*(1-'5. TNC Parameters'!$G$14)","v":1.9021776299657797E-3},null,{"$f":"BS42*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.2681184199771864E-3},null,null,null,{"$f":"'6. TNC Assumptions'!R276","v":15.573},null,{"$f":"BY42*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C42","v":0.3503925},null,{"$f":"CA42+CC41*'5. TNC Parameters'!$G$15","v":5.5502410987833235},null,{"$f":"CC41*(1-'5. TNC Parameters'!$G$15)","v":0.15835896570479391},null,{"$f":"CE42*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.10557264380319593},null,{"$f":"BY42*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C42","v":0.1167975},null,{"$f":"'6. TNC Assumptions'!T276","v":0.18939},null,{"$f":"CK42*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C42","v":2.1306375000000001E-3},null,{"$f":"CM42+CO41*'5. TNC Parameters'!$G$16","v":1.4308849138203437E-2},null,{"$f":"CO41*(1-'5. TNC Parameters'!$G$16)","v":2.256681696965232E-3},null,{"$f":"CQ42*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.5044544646434879E-3},null,null,null,96.960984836568983,null,{"$f":"CW42*'5. TNC Parameters'!$C$30","v":2424.0246209142247},null,96.959480382104331,null,{"$f":"DA42*'5. TNC Parameters'!$C$30","v":2423.9870095526085},null,18.308,null,null,78.652984836568976,null,78.651480382104324,null,null,{"$f":"DH42*'5. TNC Parameters'!$C$30","v":1966.3246209142244},null,{"$f":"DJ42*'5. TNC Parameters'!$C$30","v":1966.2870095526082},null,null,54.920738252635786,null,1469.5771867036424,null,2036,null,96.960984836568983,2424.0246209142247,0,0,null,2036,78.651480382104324,1966.2870095526082,null,0]
[2037,null,1,null,{"$f":"'6. TNC Assumptions'!D277","v":98.589099766646399},null,{"$f":"E43*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C43","v":14.048946716747112},null,{"$f":"G43+(I42*'5. TNC Parameters'!$G$9)","v":40.980193106360282},null,{"$f":"I42*(1-'5. TNC Parameters'!$G$9)","v":13.24545211267405},null,{"$f":"K43*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":8.8303014084493654},null,{"$f":"E43*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C43","v":4.6829822389157041},null,{"$f":"'6. TNC Assumptions'!F277","v":328.630332555488},null,{"$f":"Q43*C43*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":144.92597665697019},null,{"$f":"S43+U42*'5. TNC Parameters'!$G$10","v":838.14022787452666},null,{"$f":"U42*(1-'5. TNC Parameters'!$G$10)","v":128.4559637550278},null,{"$f":"W43*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":85.637309170018526},null,{"$f":"Q43*C43*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":48.308658885656733},null,{"$f":"'6. TNC Assumptions'!H277","v":78.871279813317116},null,{"$f":"AC43*C43*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":7.6899497817984193},null,{"$f":"AE43+(AG42*'5. TNC Parameters'!$G$11)","v":86.937755821704087},null,{"$f":"AG42*(1-'5. TNC Parameters'!$G$11)","v":5.7461142843404671},null,{"$f":"AI43*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.8307428562269781},null,{"$f":"AC43*C43*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":2.5633165939328064},null,{"$f":"'6. TNC Assumptions'!J277","v":13.145213302219521},null,{"$f":"AO43*C43*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":4.9294549883323206E-2},null,{"$f":"AQ43+(AS42*'5. TNC Parameters'!$G$12)","v":0.81482640067510725},null,{"$f":"AS42*(1-'5. TNC Parameters'!$G$12)","v":2.7268021602040005E-2},null,{"$f":"AU43*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.817868106802667E-2},null,{"$f":"AO43*C43*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.6431516627774402E-2},null,{"$f":"'6. TNC Assumptions'!L277","v":32.8630332555488},null,{"$f":"BA43*C43*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.98589099766646404},null,{"$f":"BC43+BE42*'5. TNC Parameters'!$G$13","v":11.145866130987706},null,{"$f":"BE42*(1-'5. TNC Parameters'!$G$13)","v":0.73668131850518825},null,{"$f":"BG43*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.4911208790034588},null,{"$f":"BA43*C43*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.32863033255548801},null,{"$f":"'6. TNC Assumptions'!N277","v":1.9717819953329281},null,{"$f":"BM43*'5. TNC Parameters'!$C$14*C43*'5. TNC Parameters'!$C$27","v":2.9576729929993925E-3},null,{"$f":"BO43+(BQ42*'5. TNC Parameters'!$G$14)","v":4.1006915226547862E-2},null,{"$f":"BQ42*(1-'5. TNC Parameters'!$G$14)","v":1.9508263655909476E-3},null,{"$f":"BS43*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.300550910393965E-3},null,null,null,{"$f":"'6. TNC Assumptions'!R277","v":15.573000000000002},null,{"$f":"BY43*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C43","v":0.35039250000000005},null,{"$f":"CA43+CC42*'5. TNC Parameters'!$G$15","v":5.7365991844316406},null,{"$f":"CC42*(1-'5. TNC Parameters'!$G$15)","v":0.16403441435168298},null,{"$f":"CE43*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.10935627623445532},null,{"$f":"BY43*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C43","v":0.11679750000000001},null,{"$f":"'6. TNC Assumptions'!T277","v":0.18938999999999998},null,{"$f":"CK43*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C43","v":2.1306374999999996E-3},null,{"$f":"CM43+CO42*'5. TNC Parameters'!$G$16","v":1.4202510083887725E-2},null,{"$f":"CO42*(1-'5. TNC Parameters'!$G$16)","v":2.2369765543157113E-3},null,{"$f":"CQ43*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.4913177028771409E-3},null,null,null,98.919801139614094,null,{"$f":"CW43*'5. TNC Parameters'!$C$30","v":2472.9950284903525},null,98.918309821911208,null,{"$f":"DA43*'5. TNC Parameters'!$C$30","v":2472.9577455477802},null,18.308,null,null,80.611801139614101,null,80.610309821911216,null,null,{"$f":"DH43*'5. TNC Parameters'!$C$30","v":2015.2950284903525},null,{"$f":"DJ43*'5. TNC Parameters'!$C$30","v":2015.2577455477804},null,null,56.016817067688507,null,1525.5940037713308,null,2037,null,98.919801139614094,2472.9950284903525,0,0,null,2037,80.610309821911216,2015.2577455477804,null,0]
[2038,null,1,null,{"$f":"'6. TNC Assumptions'!D278","v":100.56088176197933},null,{"$f":"E44*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C44","v":14.329925651082053},null,{"$f":"G44+(I43*'5. TNC Parameters'!$G$9)","v":41.799770580686868},null,{"$f":"I43*(1-'5. TNC Parameters'!$G$9)","v":13.510348176755468},null,{"$f":"K44*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":9.0068987845036439},null,{"$f":"E44*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C44","v":4.7766418836940181},null,{"$f":"'6. TNC Assumptions'!F278","v":335.20293920659776},null,{"$f":"Q44*C44*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":147.82449619010961},null,{"$f":"S44+U43*'5. TNC Parameters'!$G$10","v":854.93391782192339},null,{"$f":"U43*(1-'5. TNC Parameters'!$G$10)","v":131.03080624271288},null,{"$f":"W44*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":87.353870828475252},null,{"$f":"Q44*C44*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":49.274832063369871},null,{"$f":"'6. TNC Assumptions'!H278","v":80.448705409583454},null,{"$f":"AC44*C44*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":7.8437487774343868},null,{"$f":"AE44+(AG43*'5. TNC Parameters'!$G$11)","v":88.903975022083657},null,{"$f":"AG43*(1-'5. TNC Parameters'!$G$11)","v":5.8775295770548208},null,{"$f":"AI44*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.9183530513698805},null,{"$f":"AC44*C44*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":2.6145829258114621},null,{"$f":"'6. TNC Assumptions'!J278","v":13.408117568263911},null,{"$f":"AO44*C44*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":5.0280440880989666E-2},null,{"$f":"AQ44+(AS43*'5. TNC Parameters'!$G$12)","v":0.83708122668253127},null,{"$f":"AS43*(1-'5. TNC Parameters'!$G$12)","v":2.8025614873565679E-2},null,{"$f":"AU44*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.8683743249043785E-2},null,{"$f":"AO44*C44*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.6760146960329889E-2},null,{"$f":"'6. TNC Assumptions'!L278","v":33.520293920659775},null,{"$f":"BA44*C44*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":1.0056088176197933},null,{"$f":"BC44+BE43*'5. TNC Parameters'!$G$13","v":11.397945515651752},null,{"$f":"BE43*(1-'5. TNC Parameters'!$G$13)","v":0.75352943295574637},null,{"$f":"BG44*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.50235295530383084},null,{"$f":"BA44*C44*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.33520293920659777},null,{"$f":"'6. TNC Assumptions'!N278","v":2.0112176352395865},null,{"$f":"BM44*'5. TNC Parameters'!$C$14*C44*'5. TNC Parameters'!$C$27","v":3.01682645285938E-3},null,{"$f":"BO44+(BQ43*'5. TNC Parameters'!$G$14)","v":4.202381082435807E-2},null,{"$f":"BQ43*(1-'5. TNC Parameters'!$G$14)","v":1.9999308550491725E-3},null,{"$f":"BS44*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.3332872366994483E-3},null,null,null,{"$f":"'6. TNC Assumptions'!R278","v":15.573},null,{"$f":"BY44*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C44","v":0.3503925},null,{"$f":"CA44+CC43*'5. TNC Parameters'!$G$15","v":5.9174495562897},null,{"$f":"CC43*(1-'5. TNC Parameters'!$G$15)","v":0.16954212814194042},null,{"$f":"CE44*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.11302808542796028},null,{"$f":"BY44*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C44","v":0.1167975},null,{"$f":"'6. TNC Assumptions'!T278","v":0.18939},null,{"$f":"CK44*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C44","v":2.1306375000000001E-3},null,{"$f":"CM44+CO43*'5. TNC Parameters'!$G$16","v":1.4112795565131429E-2},null,{"$f":"CO43*(1-'5. TNC Parameters'!$G$16)","v":2.2203520187562974E-3},null,{"$f":"CQ44*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.4802346791708649E-3},null,null,null,100.91600097024549,null,{"$f":"CW44*'5. TNC Parameters'!$C$30","v":2522.9000242561374},null,100.91452073556631,null,{"$f":"DA44*'5. TNC Parameters'!$C$30","v":2522.8630183891578},null,18.308,null,null,82.608000970245484,null,82.606520735566306,null,null,{"$f":"DH44*'5. TNC Parameters'!$C$30","v":2065.2000242561371},null,{"$f":"DJ44*'5. TNC Parameters'!$C$30","v":2065.1630183891575},null,null,57.134817459042281,null,1582.7288212303731,null,2038,null,100.91600097024549,2522.9000242561374,0,0,null,2038,82.606520735566306,2065.1630183891575,null,0]
[2039,null,1,null,{"$f":"'6. TNC Assumptions'!D279","v":102.57209939721892},null,{"$f":"E45*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C45","v":14.616524164103698},null,{"$f":"G45+(I44*'5. TNC Parameters'!$G$9)","v":42.63574830402888},null,{"$f":"I44*(1-'5. TNC Parameters'!$G$9)","v":13.780546440761684},null,{"$f":"K45*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":9.1870309605077889},null,{"$f":"E45*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C45","v":4.872174721367899},null,{"$f":"'6. TNC Assumptions'!F279","v":341.90699799072974},null,{"$f":"Q45*C45*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":150.78098611391181},null,{"$f":"S45+U44*'5. TNC Parameters'!$G$10","v":872.05865309517253},null,{"$f":"U44*(1-'5. TNC Parameters'!$G$10)","v":133.65625084066261},null,{"$f":"W45*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":89.104167227108405},null,{"$f":"Q45*C45*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":50.260328704637267},null,{"$f":"'6. TNC Assumptions'!H279","v":82.057679517775128},null,{"$f":"AC45*C45*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":8.0006237529830742},null,{"$f":"AE45+(AG44*'5. TNC Parameters'!$G$11)","v":90.894140628646667},null,{"$f":"AG44*(1-'5. TNC Parameters'!$G$11)","v":6.0104581464200644},null,{"$f":"AI45*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":4.0069720976133762},null,{"$f":"AC45*C45*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":2.6668745843276915},null,{"$f":"'6. TNC Assumptions'!J279","v":13.67627991962919},null,{"$f":"AO45*C45*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":5.1286049698609462E-2},null,{"$f":"AQ45+(AS44*'5. TNC Parameters'!$G$12)","v":0.85957621603078949},null,{"$f":"AS44*(1-'5. TNC Parameters'!$G$12)","v":2.8791060350351314E-2},null,{"$f":"AU45*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.9194040233567543E-2},null,{"$f":"AO45*C45*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.7095349899536486E-2},null,{"$f":"'6. TNC Assumptions'!L279","v":34.190699799072974},null,{"$f":"BA45*C45*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":1.0257209939721892},null,{"$f":"BC45+BE44*'5. TNC Parameters'!$G$13","v":11.6530949523906},null,{"$f":"BE44*(1-'5. TNC Parameters'!$G$13)","v":0.7705715572333417},null,{"$f":"BG45*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.51371437148889443},null,{"$f":"BA45*C45*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.34190699799072977},null,{"$f":"'6. TNC Assumptions'!N279","v":2.0514419879443784},null,{"$f":"BM45*'5. TNC Parameters'!$C$14*C45*'5. TNC Parameters'!$C$27","v":3.0771629819165676E-3},null,{"$f":"BO45+(BQ44*'5. TNC Parameters'!$G$14)","v":4.3051448367697573E-2},null,{"$f":"BQ44*(1-'5. TNC Parameters'!$G$14)","v":2.049525438577067E-3},null,{"$f":"BS45*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.3663502923847112E-3},null,null,null,{"$f":"'6. TNC Assumptions'!R279","v":15.573},null,{"$f":"BY45*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C45","v":0.3503925},null,{"$f":"CA45+CC44*'5. TNC Parameters'!$G$15","v":6.0929549918999406},null,{"$f":"CC44*(1-'5. TNC Parameters'!$G$15)","v":0.17488706438975923},null,{"$f":"CE45*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.11659137625983948},null,{"$f":"BY45*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C45","v":0.1167975},null,{"$f":"'6. TNC Assumptions'!T279","v":0.18939000000000003},null,{"$f":"CK45*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C45","v":2.1306375000000001E-3},null,{"$f":"CM45+CO44*'5. TNC Parameters'!$G$16","v":1.4037106582118864E-2},null,{"$f":"CO44*(1-'5. TNC Parameters'!$G$16)","v":2.2063264830125646E-3},null,{"$f":"CQ45*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.4708843220083763E-3},null,null,null,102.95050730782626,null,{"$f":"CW45*'5. TNC Parameters'!$C$30","v":2573.7626826956566},null,102.94903642350425,null,{"$f":"DA45*'5. TNC Parameters'!$C$30","v":2573.7259105876064},null,18.308,null,null,84.642507307826264,null,84.641036423504261,null,null,{"$f":"DH45*'5. TNC Parameters'!$C$30","v":2116.0626826956568},null,{"$f":"DJ45*'5. TNC Parameters'!$C$30","v":2116.0259105876066},null,null,58.275177858223124,null,1641.0039990885962,null,2039,null,102.95050730782626,2573.7626826956566,0,0,null,2039,84.641036423504261,2116.0259105876066,null,0]
[2040,null,1,null,{"$f":"'6. TNC Assumptions'!D280","v":104.62354138516331},null,{"$f":"E46*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C46","v":14.90885464738577},null,{"$f":"G46+(I45*'5. TNC Parameters'!$G$9)","v":43.488451413306336},null,{"$f":"I45*(1-'5. TNC Parameters'!$G$9)","v":14.05615153810831},null,{"$f":"K46*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":9.3707676920722065},null,{"$f":"E46*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C46","v":4.9696182157952569},null,{"$f":"'6. TNC Assumptions'!F280","v":348.74513795054435},null,{"$f":"Q46*C46*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":153.79660583619005},null,{"$f":"S46+U45*'5. TNC Parameters'!$G$10","v":889.52180946101817},null,{"$f":"U45*(1-'5. TNC Parameters'!$G$10)","v":136.33344947034439},null,{"$f":"W46*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":90.888966313562918},null,{"$f":"Q46*C46*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":51.265535278730013},null,{"$f":"'6. TNC Assumptions'!H280","v":83.698833108130643},null,{"$f":"AC46*C46*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":8.1606362280427387},null,{"$f":"AE46+(AG45*'5. TNC Parameters'!$G$11)","v":92.909771215855045},null,{"$f":"AG45*(1-'5. TNC Parameters'!$G$11)","v":6.1450056408343503},null,{"$f":"AI46*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":4.0966704272229002},null,{"$f":"AC46*C46*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":2.7202120760142461},null,{"$f":"'6. TNC Assumptions'!J280","v":13.949805518021774},null,{"$f":"AO46*C46*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":5.2311770692581652E-2},null,{"$f":"AQ46+(AS45*'5. TNC Parameters'!$G$12)","v":0.88232322057809598},null,{"$f":"AS45*(1-'5. TNC Parameters'!$G$12)","v":2.9564766145275131E-2},null,{"$f":"AU46*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.9709844096850088E-2},null,{"$f":"AO46*C46*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.7437256897527217E-2},null,{"$f":"'6. TNC Assumptions'!L280","v":34.874513795054433},null,{"$f":"BA46*C46*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":1.046235413851633},null,{"$f":"BC46+BE45*'5. TNC Parameters'!$G$13","v":11.911509130237828},null,{"$f":"BE45*(1-'5. TNC Parameters'!$G$13)","v":0.78782123600440401},null,{"$f":"BG46*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.5252141573362693},null,{"$f":"BA46*C46*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.34874513795054435},null,{"$f":"'6. TNC Assumptions'!N280","v":2.092470827703266},null,{"$f":"BM46*'5. TNC Parameters'!$C$14*C46*'5. TNC Parameters'!$C$27","v":3.1387062415548991E-3},null,{"$f":"BO46+(BQ45*'5. TNC Parameters'!$G$14)","v":4.4090510696282066E-2},null,{"$f":"BQ45*(1-'5. TNC Parameters'!$G$14)","v":2.0996439129704067E-3},null,{"$f":"BS46*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.3997626086469377E-3},null,null,null,{"$f":"'6. TNC Assumptions'!R280","v":15.573},null,{"$f":"BY46*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C46","v":0.3503925},null,{"$f":"CA46+CC45*'5. TNC Parameters'!$G$15","v":6.2632734580013842},null,{"$f":"CC45*(1-'5. TNC Parameters'!$G$15)","v":0.18007403389855656},null,{"$f":"CE46*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.12004935593237104},null,{"$f":"BY46*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C46","v":0.1167975},null,{"$f":"'6. TNC Assumptions'!T280","v":0.18939},null,{"$f":"CK46*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C46","v":2.1306375000000001E-3},null,{"$f":"CM46+CO45*'5. TNC Parameters'!$G$16","v":1.3973250450147204E-2},null,{"$f":"CO45*(1-'5. TNC Parameters'!$G$16)","v":2.1944936319716621E-3},null,{"$f":"CQ46*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.4629957546477747E-3},null,null,null,105.0242405485868,null,{"$f":"CW46*'5. TNC Parameters'!$C$30","v":2625.6060137146701},null,105.02277755283217,null,{"$f":"DA46*'5. TNC Parameters'!$C$30","v":2625.569438820804},null,18.308,null,null,86.716240548586796,null,86.714777552832174,null,null,{"$f":"DH46*'5. TNC Parameters'!$C$30","v":2167.9060137146698},null,{"$f":"DJ46*'5. TNC Parameters'!$C$30","v":2167.8694388208041},null,null,59.438345465387592,null,1700.4423445539837,null,2040,null,105.0242405485868,2625.6060137146701,0,0,null,2040,86.714777552832174,2167.8694388208041,null,0]
[2041,null,1,null,{"$f":"'6. TNC Assumptions'!D281","v":106.71601221286657},null,{"$f":"E47*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C47","v":15.207031740333488},null,{"$f":"G47+(I46*'5. TNC Parameters'!$G$9)","v":44.358212493719655},null,{"$f":"I46*(1-'5. TNC Parameters'!$G$9)","v":14.337270659920168},null,{"$f":"K47*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":9.5581804399467778},null,{"$f":"E47*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C47","v":5.0690105801111622},null,{"$f":"'6. TNC Assumptions'!F281","v":355.72004070955524},null,{"$f":"Q47*C47*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":156.87253795291386},null,{"$f":"S47+U46*'5. TNC Parameters'!$G$10","v":907.33079219032709},null,{"$f":"U46*(1-'5. TNC Parameters'!$G$10)","v":139.06355522360491},null,{"$f":"W47*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":92.709036815736596},null,{"$f":"Q47*C47*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":52.290845984304617},null,{"$f":"'6. TNC Assumptions'!H281","v":85.372809770293259},null,{"$f":"AC47*C47*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":8.3238489526035941},null,{"$f":"AE47+(AG46*'5. TNC Parameters'!$G$11)","v":94.952345443142406},null,{"$f":"AG46*(1-'5. TNC Parameters'!$G$11)","v":6.2812747253162398},null,{"$f":"AI47*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":4.1875164835441598},null,{"$f":"AC47*C47*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":2.7746163175345311},null,{"$f":"'6. TNC Assumptions'!J281","v":14.228801628382209},null,{"$f":"AO47*C47*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":5.3358006106433285E-2},null,{"$f":"AQ47+(AS46*'5. TNC Parameters'!$G$12)","v":0.90533408678646221},null,{"$f":"AS46*(1-'5. TNC Parameters'!$G$12)","v":3.0347139898066981E-2},null,{"$f":"AU47*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.023142659871132E-2},null,{"$f":"AO47*C47*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.7786002035477762E-2},null,{"$f":"'6. TNC Assumptions'!L281","v":35.572004070955522},null,{"$f":"BA47*C47*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":1.0671601221286657},null,{"$f":"BC47+BE46*'5. TNC Parameters'!$G$13","v":12.173377620915694},null,{"$f":"BE46*(1-'5. TNC Parameters'!$G$13)","v":0.80529163145080007},null,{"$f":"BG47*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.53686108763386664},null,{"$f":"BA47*C47*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.35572004070955521},null,{"$f":"'6. TNC Assumptions'!N281","v":2.1343202442573315},null,{"$f":"BM47*'5. TNC Parameters'!$C$14*C47*'5. TNC Parameters'!$C$27","v":3.2014803663859975E-3},null,{"$f":"BO47+(BQ46*'5. TNC Parameters'!$G$14)","v":4.5141671481952965E-2},null,{"$f":"BQ46*(1-'5. TNC Parameters'!$G$14)","v":2.1503195807151009E-3},null,{"$f":"BS47*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.4335463871434006E-3},null,null,null,{"$f":"'6. TNC Assumptions'!R281","v":15.572999999999999},null,{"$f":"BY47*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C47","v":0.35039249999999994},null,{"$f":"CA47+CC46*'5. TNC Parameters'!$G$15","v":6.4285582527103626},null,{"$f":"CC46*(1-'5. TNC Parameters'!$G$15)","v":0.18510770529102122},null,{"$f":"CE47*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.1234051368606808},null,{"$f":"BY47*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C47","v":0.11679749999999998},null,{"$f":"'6. TNC Assumptions'!T281","v":0.18939000000000003},null,{"$f":"CK47*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C47","v":2.1306375000000001E-3},null,{"$f":"CM47+CO46*'5. TNC Parameters'!$G$16","v":1.3919377278278775E-2},null,{"$f":"CO46*(1-'5. TNC Parameters'!$G$16)","v":2.184510671868427E-3},null,{"$f":"CQ47*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.4563404479122845E-3},null,null,null,107.13812127715585,null,{"$f":"CW47*'5. TNC Parameters'!$C$30","v":2678.4530319288961},null,107.13666493670794,null,{"$f":"DA47*'5. TNC Parameters'!$C$30","v":2678.4166234176987},null,18.308,null,null,88.830121277155854,null,88.828664936707952,null,null,{"$f":"DH47*'5. TNC Parameters'!$C$30","v":2220.7530319288962},null,{"$f":"DJ47*'5. TNC Parameters'!$C$30","v":2220.7166234176989},null,null,60.624776424695341,null,1761.067120978679,null,2041,null,107.13812127715585,2678.4530319288961,0,0,null,2041,88.828664936707952,2220.7166234176989,null,0]
[2042,null,1,null,{"$f":"'6. TNC Assumptions'!D282","v":108.85033245712388},null,{"$f":"E48*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C48","v":15.511172375140156},null,{"$f":"G48+(I47*'5. TNC Parameters'!$G$9)","v":45.245371415988984},null,{"$f":"I47*(1-'5. TNC Parameters'!$G$9)","v":14.624013452870825},null,{"$f":"K48*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":9.7493423019138827},null,{"$f":"E48*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C48","v":5.1703907917133849},null,{"$f":"'6. TNC Assumptions'!F282","v":362.83444152374631},null,{"$f":"Q48*C48*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":160.00998871197211},null,{"$f":"S48+U47*'5. TNC Parameters'!$G$10","v":925.49305509747603},null,{"$f":"U47*(1-'5. TNC Parameters'!$G$10)","v":141.84772580482326},null,{"$f":"W48*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":94.565150536548828},null,{"$f":"Q48*C48*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":53.336662903990707},null,{"$f":"'6. TNC Assumptions'!H282","v":87.080265965699112},null,{"$f":"AC48*C48*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":8.4903259316556632},null,{"$f":"AE48+(AG47*'5. TNC Parameters'!$G$11)","v":97.02330600841637},null,{"$f":"AG47*(1-'5. TNC Parameters'!$G$11)","v":6.4193653663816974},null,{"$f":"AI48*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":4.279576910921131},null,{"$f":"AC48*C48*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":2.8301086438852212},null,{"$f":"'6. TNC Assumptions'!J282","v":14.513377660949853},null,{"$f":"AO48*C48*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":5.4425166228561944E-2},null,{"$f":"AQ48+(AS47*'5. TNC Parameters'!$G$12)","v":0.92862066395216758},null,{"$f":"AS47*(1-'5. TNC Parameters'!$G$12)","v":3.1138589062856565E-2},null,{"$f":"AU48*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.0759059375237709E-2},null,{"$f":"AO48*C48*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.8141722076187316E-2},null,{"$f":"'6. TNC Assumptions'!L282","v":36.283444152374635},null,{"$f":"BA48*C48*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":1.088503324571239},null,{"$f":"BC48+BE47*'5. TNC Parameters'!$G$13","v":12.438885385694407},null,{"$f":"BE47*(1-'5. TNC Parameters'!$G$13)","v":0.82299555979252537},null,{"$f":"BG48*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.54866370652835017},null,{"$f":"BA48*C48*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.36283444152374633},null,{"$f":"'6. TNC Assumptions'!N282","v":2.177006649142478},null,{"$f":"BM48*'5. TNC Parameters'!$C$14*C48*'5. TNC Parameters'!$C$27","v":3.2655099737137171E-3},null,{"$f":"BO48+(BQ47*'5. TNC Parameters'!$G$14)","v":4.6205596158492124E-2},null,{"$f":"BQ47*(1-'5. TNC Parameters'!$G$14)","v":2.2015852971745522E-3},null,{"$f":"BS48*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.4677235314497013E-3},null,null,null,{"$f":"'6. TNC Assumptions'!R282","v":15.572999999999999},null,{"$f":"BY48*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C48","v":0.35039249999999994},null,{"$f":"CA48+CC47*'5. TNC Parameters'!$G$15","v":6.5889581434991733},null,{"$f":"CC47*(1-'5. TNC Parameters'!$G$15)","v":0.18999260921118946},null,{"$f":"CE48*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.12666173947412629},null,{"$f":"BY48*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C48","v":0.11679749999999998},null,{"$f":"'6. TNC Assumptions'!T282","v":0.18938999999999998},null,{"$f":"CK48*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C48","v":2.1306374999999996E-3},null,{"$f":"CM48+CO47*'5. TNC Parameters'!$G$16","v":1.3873926378614933E-2},null,{"$f":"CO47*(1-'5. TNC Parameters'!$G$16)","v":2.1760883996638416E-3},null,{"$f":"CQ48*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.4507255997758942E-3},null,null,null,109.29307270389279,null,{"$f":"CW48*'5. TNC Parameters'!$C$30","v":2732.3268175973199},null,109.29162197829301,null,{"$f":"DA48*'5. TNC Parameters'!$C$30","v":2732.2905494573251},null,18.308,null,null,90.985072703892797,null,90.983621978293002,null,null,{"$f":"DH48*'5. TNC Parameters'!$C$30","v":2274.62681759732},null,{"$f":"DJ48*'5. TNC Parameters'!$C$30","v":2274.5905494573249},null,null,61.834936003189249,null,1822.9020569818683,null,2042,null,109.29307270389279,2732.3268175973199,0,0,null,2042,90.983621978293002,2274.5905494573249,null,0]
[2043,null,1,null,{"$f":"'6. TNC Assumptions'!D283","v":111.0273391062664},null,{"$f":"E49*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C49","v":15.821395822642963},null,{"$f":"G49+(I48*'5. TNC Parameters'!$G$9)","v":46.150275273108299},null,{"$f":"I48*(1-'5. TNC Parameters'!$G$9)","v":14.916491965523649},null,{"$f":"K49*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":9.9443279770157655},null,{"$f":"E49*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C49","v":5.2737986075476542},null,{"$f":"'6. TNC Assumptions'!F283","v":370.09113035422132},null,{"$f":"Q49*C49*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":163.21018848621159},null,{"$f":"S49+U48*'5. TNC Parameters'!$G$10","v":944.01611707625057},null,{"$f":"U48*(1-'5. TNC Parameters'!$G$10)","v":144.68712650743709},null,{"$f":"W49*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":96.458084338291386},null,{"$f":"Q49*C49*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":54.403396162070528},null,{"$f":"'6. TNC Assumptions'!H283","v":88.821871285013117},null,{"$f":"AC49*C49*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":8.6601324502887795},null,{"$f":"AE49+(AG48*'5. TNC Parameters'!$G$11)","v":99.124063359379861},null,{"$f":"AG48*(1-'5. TNC Parameters'!$G$11)","v":6.5593750993252877},null,{"$f":"AI49*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":4.3729167328835246},null,{"$f":"AC49*C49*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":2.8867108167629265},null,{"$f":"'6. TNC Assumptions'!J283","v":14.803645214168853},null,{"$f":"AO49*C49*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":5.5513669553133201E-2},null,{"$f":"AQ49+(AS48*'5. TNC Parameters'!$G$12)","v":0.95219481231404368},null,{"$f":"AS48*(1-'5. TNC Parameters'!$G$12)","v":3.1939521191257057E-2},null,{"$f":"AU49*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.1293014127504704E-2},null,{"$f":"AO49*C49*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.8504556517711067E-2},null,{"$f":"'6. TNC Assumptions'!L283","v":37.009113035422132},null,{"$f":"BA49*C49*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":1.1102733910626639},null,{"$f":"BC49+BE48*'5. TNC Parameters'!$G$13","v":12.708213251202547},null,{"$f":"BE48*(1-'5. TNC Parameters'!$G$13)","v":0.84094552555452418},null,{"$f":"BG49*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.56063035036968278},null,{"$f":"BA49*C49*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.37009113035422131},null,{"$f":"'6. TNC Assumptions'!N283","v":2.2205467821253282},null,{"$f":"BM49*'5. TNC Parameters'!$C$14*C49*'5. TNC Parameters'!$C$27","v":3.3308201731879926E-3},null,{"$f":"BO49+(BQ48*'5. TNC Parameters'!$G$14)","v":4.7282942815742857E-2},null,{"$f":"BQ48*(1-'5. TNC Parameters'!$G$14)","v":2.2534735159372584E-3},null,{"$f":"BS49*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.5023156772915056E-3},null,null,null,{"$f":"'6. TNC Assumptions'!R283","v":15.573000000000002},null,{"$f":"BY49*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C49","v":0.35039250000000005},null,{"$f":"CA49+CC48*'5. TNC Parameters'!$G$15","v":6.744617501096843},null,{"$f":"CC48*(1-'5. TNC Parameters'!$G$15)","v":0.19473314240233031},null,{"$f":"CE49*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.12982209493488686},null,{"$f":"BY49*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C49","v":0.11679750000000001},null,{"$f":"'6. TNC Assumptions'!T283","v":0.18939},null,{"$f":"CK49*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C49","v":2.1306375000000001E-3},null,{"$f":"CM49+CO48*'5. TNC Parameters'!$G$16","v":1.3835581053685896E-2},null,{"$f":"CO48*(1-'5. TNC Parameters'!$G$16)","v":2.1689828249290355E-3},null,{"$f":"CQ49*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.4459885499526902E-3},null,null,null,111.49002281184998,null,{"$f":"CW49*'5. TNC Parameters'!$C$30","v":2787.2505702962494},null,111.48857682330004,null,{"$f":"DA49*'5. TNC Parameters'!$C$30","v":2787.2144205825007},null,18.308,null,null,93.182022811849976,null,93.180576823300044,null,null,{"$f":"DH49*'5. TNC Parameters'!$C$30","v":2329.5505702962496},null,{"$f":"DJ49*'5. TNC Parameters'!$C$30","v":2329.5144205825009},null,null,63.069298773253038,null,1885.9713557551213,null,2043,null,111.49002281184998,2787.2505702962494,0,0,null,2043,93.180576823300044,2329.5144205825009,null,0]
[{"$f":"A49+1","v":2044},null,1,null,{"$f":"'6. TNC Assumptions'!D284","v":113.24788588839174},null,{"$f":"E50*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C50","v":16.137823739095822},null,{"$f":"G50+(I49*'5. TNC Parameters'!$G$9)","v":47.073278384723203},null,{"$f":"I49*(1-'5. TNC Parameters'!$G$9)","v":15.214820627480917},null,{"$f":"K50*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":10.143213751653944},null,{"$f":"E50*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C50","v":5.3792745796986079},null,{"$f":"'6. TNC Assumptions'!F284","v":377.49295296130578},null,{"$f":"Q50*C50*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":166.47439225593584},null,{"$f":"S50+U49*'5. TNC Parameters'!$G$10","v":962.90757653310106},null,{"$f":"U49*(1-'5. TNC Parameters'!$G$10)","v":147.58293279908534},null,{"$f":"W50*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":98.388621866056894},null,{"$f":"Q50*C50*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":55.491464085311947},null,{"$f":"'6. TNC Assumptions'!H284","v":90.598308710713383},null,{"$f":"AC50*C50*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":8.8333350992945547},null,{"$f":"AE50+(AG49*'5. TNC Parameters'!$G$11)","v":101.255999179546},null,{"$f":"AG49*(1-'5. TNC Parameters'!$G$11)","v":6.7013992791284291},null,{"$f":"AI50*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":4.4675995194189522},null,{"$f":"AC50*C50*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":2.9444450330981851},null,{"$f":"'6. TNC Assumptions'!J284","v":15.09971811845223},null,{"$f":"AO50*C50*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":5.6623942944195857E-2},null,{"$f":"AQ50+(AS49*'5. TNC Parameters'!$G$12)","v":0.97606841104699338},null,{"$f":"AS49*(1-'5. TNC Parameters'!$G$12)","v":3.275034421124616E-2},null,{"$f":"AU50*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.1833562807497438E-2},null,{"$f":"AO50*C50*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.8874647648065287E-2},null,{"$f":"'6. TNC Assumptions'!L284","v":37.749295296130576},null,{"$f":"BA50*C50*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":1.1324788588839172},null,{"$f":"BC50+BE49*'5. TNC Parameters'!$G$13","v":12.981538356352051},null,{"$f":"BE49*(1-'5. TNC Parameters'!$G$13)","v":0.85915375373441405},null,{"$f":"BG50*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.57276916915627596},null,{"$f":"BA50*C50*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.37749295296130575},null,{"$f":"'6. TNC Assumptions'!N284","v":2.2649577177678348},null,{"$f":"BM50*'5. TNC Parameters'!$C$14*C50*'5. TNC Parameters'!$C$27","v":3.3974365766517526E-3},null,{"$f":"BO50+(BQ49*'5. TNC Parameters'!$G$14)","v":4.8374363059970997E-2},null,{"$f":"BQ49*(1-'5. TNC Parameters'!$G$14)","v":2.3060163324236087E-3},null,{"$f":"BS50*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.5373442216157392E-3},null,null,null,{"$f":"'6. TNC Assumptions'!R284","v":15.573},null,{"$f":"BY50*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C50","v":0.3503925},null,{"$f":"CA50+CC49*'5. TNC Parameters'!$G$15","v":6.8956764294325312},null,{"$f":"CC49*(1-'5. TNC Parameters'!$G$15)","v":0.1993335716643114},null,{"$f":"CE50*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.13288904777620758},null,{"$f":"BY50*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C50","v":0.1167975},null,{"$f":"'6. TNC Assumptions'!T284","v":0.18938999999999998},null,{"$f":"CK50*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C50","v":2.1306374999999996E-3},null,{"$f":"CM50+CO49*'5. TNC Parameters'!$G$16","v":1.3803230452162311E-2},null,{"$f":"CO49*(1-'5. TNC Parameters'!$G$16)","v":2.1629881015235832E-3},null,{"$f":"CQ50*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.4419920676823888E-3},null,null,null,113.72990625315907,null,{"$f":"CW50*'5. TNC Parameters'!$C$30","v":2843.247656328977},null,113.72846426109139,null,{"$f":"DA50*'5. TNC Parameters'!$C$30","v":2843.2116065272849},null,18.308,null,null,95.421906253159079,null,95.420464261091382,null,null,{"$f":"DH50*'5. TNC Parameters'!$C$30","v":2385.5476563289772},null,{"$f":"DJ50*'5. TNC Parameters'!$C$30","v":2385.5116065272846},null,null,64.32834879871811,null,1950.2997045538393,null,2044,null,113.72990625315907,2843.247656328977,0,0,null,2044,95.420464261091382,2385.5116065272846,null,0]
[2045,null,1,null,{"$f":"'6. TNC Assumptions'!D285","v":115.51284360615955},null,{"$f":"E51*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C51","v":16.460580213877737},null,{"$f":"G51+(I50*'5. TNC Parameters'!$G$9)","v":48.014742347773861},null,{"$f":"I50*(1-'5. TNC Parameters'!$G$9)","v":15.51911625082708},null,{"$f":"K51*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":10.346077500551386},null,{"$f":"E51*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C51","v":5.486860071292579},null,{"$f":"'6. TNC Assumptions'!F285","v":385.04281202053187},null,{"$f":"Q51*C51*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":169.80388010105455},null,{"$f":"S51+U50*'5. TNC Parameters'!$G$10","v":982.1751240561216},null,{"$f":"U50*(1-'5. TNC Parameters'!$G$10)","v":150.53633257803406},null,{"$f":"W51*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":100.3575550520227},null,{"$f":"Q51*C51*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":56.601293367018179},null,{"$f":"'6. TNC Assumptions'!H285","v":92.410274884927645},null,{"$f":"AC51*C51*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":9.0100018012804455},null,{"$f":"AE51+(AG50*'5. TNC Parameters'!$G$11)","v":103.4204696646909},null,{"$f":"AG50*(1-'5. TNC Parameters'!$G$11)","v":6.8455313161355402},null,{"$f":"AI51*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":4.5636875440903601},null,{"$f":"AC51*C51*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":3.0033339337601488},null,{"$f":"'6. TNC Assumptions'!J285","v":15.401712480821276},null,{"$f":"AO51*C51*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":5.7756421803079785E-2},null,{"$f":"AQ51+(AS50*'5. TNC Parameters'!$G$12)","v":1.0002533661479733},null,{"$f":"AS50*(1-'5. TNC Parameters'!$G$12)","v":3.3571466702099852E-2},null,{"$f":"AU51*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.2380977801399901E-2},null,{"$f":"AO51*C51*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.9252140601026594E-2},null,{"$f":"'6. TNC Assumptions'!L285","v":38.504281202053193},null,{"$f":"BA51*C51*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":1.1551284360615957},null,{"$f":"BC51+BE50*'5. TNC Parameters'!$G$13","v":13.259034572396269},null,{"$f":"BE50*(1-'5. TNC Parameters'!$G$13)","v":0.87763222001737695},null,{"$f":"BG51*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.58508814667825126},null,{"$f":"BA51*C51*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.38504281202053192},null,{"$f":"'6. TNC Assumptions'!N285","v":2.3102568721231913},null,{"$f":"BM51*'5. TNC Parameters'!$C$14*C51*'5. TNC Parameters'!$C$27","v":3.4653853081847872E-3},null,{"$f":"BO51+(BQ50*'5. TNC Parameters'!$G$14)","v":4.9480502842309593E-2},null,{"$f":"BQ50*(1-'5. TNC Parameters'!$G$14)","v":2.3592455258461863E-3},null,{"$f":"BS51*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.5728303505641241E-3},null,null,null,{"$f":"'6. TNC Assumptions'!R285","v":15.572999999999999},null,{"$f":"BY51*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C51","v":0.35039249999999994},null,{"$f":"CA51+CC50*'5. TNC Parameters'!$G$15","v":7.0422708917385242},null,{"$f":"CC50*(1-'5. TNC Parameters'!$G$15)","v":0.20379803769400681},null,{"$f":"CE51*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.1358653584626712},null,{"$f":"BY51*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C51","v":0.11679749999999998},null,{"$f":"'6. TNC Assumptions'!T285","v":0.18939000000000003},null,{"$f":"CK51*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C51","v":2.1306375000000001E-3},null,{"$f":"CM51+CO50*'5. TNC Parameters'!$G$16","v":1.3775937387861134E-2},null,{"$f":"CO50*(1-'5. TNC Parameters'!$G$16)","v":2.1579305643011763E-3},null,{"$f":"CQ51*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.4386203762007841E-3},null,null,null,116.01366603033354,null,{"$f":"CW51*'5. TNC Parameters'!$C$30","v":2900.3416507583383},null,116.01222740995733,null,{"$f":"DA51*'5. TNC Parameters'!$C$30","v":2900.3056852489335},null,18.308,null,null,97.705666030333532,null,97.704227409957326,null,null,{"$f":"DH51*'5. TNC Parameters'!$C$30","v":2442.6416507583381},null,{"$f":"DJ51*'5. TNC Parameters'!$C$30","v":2442.6056852489332},null,null,65.61257982469246,null,2015.9122843785317,null,2045,null,116.01366603033354,2900.3416507583383,0,0,null,2045,97.704227409957326,2442.6056852489332,null,0]
[2046,null,1,null,{"$f":"'6. TNC Assumptions'!D286","v":117.82310047828275},null,{"$f":"E52*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C52","v":16.789791818155294},null,{"$f":"G52+(I51*'5. TNC Parameters'!$G$9)","v":48.975036119104431},null,{"$f":"I51*(1-'5. TNC Parameters'!$G$9)","v":15.829498046824725},null,{"$f":"K52*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":10.552998697883149},null,{"$f":"E52*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C52","v":5.596597272718431},null,{"$f":"'6. TNC Assumptions'!F286","v":392.74366826094251},null,{"$f":"Q52*C52*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":173.19995770307565},null,{"$f":"S52+U51*'5. TNC Parameters'!$G$10","v":1001.8265536054139},null,{"$f":"U51*(1-'5. TNC Parameters'!$G$10)","v":153.54852815378337},null,{"$f":"W52*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":102.36568543585557},null,{"$f":"Q52*C52*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":57.733319234358547},null,{"$f":"'6. TNC Assumptions'!H286","v":94.258480382626203},null,{"$f":"AC52*C52*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":9.1902018373060557},null,{"$f":"AE52+(AG51*'5. TNC Parameters'!$G$11)","v":105.61880860443443},null,{"$f":"AG51*(1-'5. TNC Parameters'!$G$11)","v":6.9918628975625063},null,{"$f":"AI52*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":4.6612419317083376},null,{"$f":"AC52*C52*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":3.0634006124353519},null,{"$f":"'6. TNC Assumptions'!J286","v":15.709746730437701},null,{"$f":"AO52*C52*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":5.891155023914138E-2},null,{"$f":"AQ52+(AS51*'5. TNC Parameters'!$G$12)","v":1.0247616182214871},null,{"$f":"AS51*(1-'5. TNC Parameters'!$G$12)","v":3.4403298165627504E-2},null,{"$f":"AU52*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.2935532110418336E-2},null,{"$f":"AO52*C52*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.9637183413047127E-2},null,{"$f":"'6. TNC Assumptions'!L286","v":39.274366826094251},null,{"$f":"BA52*C52*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":1.1782310047828277},null,{"$f":"BC52+BE51*'5. TNC Parameters'!$G$13","v":13.540872898004416},null,{"$f":"BE51*(1-'5. TNC Parameters'!$G$13)","v":0.89639267917468024},null,{"$f":"BG52*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.59759511944978683},null,{"$f":"BA52*C52*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.39274366826094254},null,{"$f":"'6. TNC Assumptions'!N286","v":2.356462009565655},null,{"$f":"BM52*'5. TNC Parameters'!$C$14*C52*'5. TNC Parameters'!$C$27","v":3.5346930143484822E-3},null,{"$f":"BO52+(BQ51*'5. TNC Parameters'!$G$14)","v":5.060200325704458E-2},null,{"$f":"BQ51*(1-'5. TNC Parameters'!$G$14)","v":2.4131925996134949E-3},null,{"$f":"BS52*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.6087950664089965E-3},null,null,null,{"$f":"'6. TNC Assumptions'!R286","v":15.573},null,{"$f":"BY52*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C52","v":0.3503925},null,{"$f":"CA52+CC51*'5. TNC Parameters'!$G$15","v":7.1845328329263198},null,{"$f":"CC51*(1-'5. TNC Parameters'!$G$15)","v":0.20813055881220377},null,{"$f":"CE52*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.13875370587480251},null,{"$f":"BY52*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C52","v":0.1167975},null,{"$f":"'6. TNC Assumptions'!T286","v":0.18939},null,{"$f":"CK52*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C52","v":2.1306375000000001E-3},null,{"$f":"CM52+CO51*'5. TNC Parameters'!$G$16","v":1.3752911189773127E-2},null,{"$f":"CO51*(1-'5. TNC Parameters'!$G$16)","v":2.153663698088005E-3},null,{"$f":"CQ52*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.4357757987253366E-3},null,null,null,118.3422549937472,null,{"$f":"CW52*'5. TNC Parameters'!$C$30","v":2958.5563748436803},null,118.34081921794848,null,{"$f":"DA52*'5. TNC Parameters'!$C$30","v":2958.5204804487121},null,18.308,null,null,100.0342549937472,null,100.03281921794849,null,null,{"$f":"DH52*'5. TNC Parameters'!$C$30","v":2500.85637484368},null,{"$f":"DJ52*'5. TNC Parameters'!$C$30","v":2500.8204804487123},null,null,66.922495471186323,null,2082.834779849718,null,2046,null,118.3422549937472,2958.5563748436803,0,0,null,2046,100.03281921794849,2500.8204804487123,null,0]
[2047,null,1,null,{"$f":"'6. TNC Assumptions'!D287","v":120.1795624878484},null,{"$f":"E53*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C53","v":17.125587654518398},null,{"$f":"G53+(I52*'5. TNC Parameters'!$G$9)","v":49.954536120473577},null,{"$f":"I52*(1-'5. TNC Parameters'!$G$9)","v":16.146087653149248},null,{"$f":"K53*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":10.764058435432831},null,{"$f":"E53*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C53","v":5.7085292181727993},null,{"$f":"'6. TNC Assumptions'!F287","v":400.59854162616136},null,{"$f":"Q53*C53*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":176.66395685713715},null,{"$f":"S53+U52*'5. TNC Parameters'!$G$10","v":1021.8697724660358},null,{"$f":"U52*(1-'5. TNC Parameters'!$G$10)","v":156.6207379965152},null,{"$f":"W53*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":104.41382533101013},null,{"$f":"Q53*C53*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":58.887985619045715},null,{"$f":"'6. TNC Assumptions'!H287","v":96.143649990278718},null,{"$f":"AC53*C53*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":9.374005874052175},null,{"$f":"AE53+(AG52*'5. TNC Parameters'!$G$11)","v":107.85233028265603},null,{"$f":"AG52*(1-'5. TNC Parameters'!$G$11)","v":7.1404841958305747},null,{"$f":"AI53*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":4.7603227972203825},null,{"$f":"AC53*C53*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":3.1246686246840585},null,{"$f":"'6. TNC Assumptions'!J287","v":16.023941665046454},null,{"$f":"AO53*C53*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":6.0089781243924202E-2},null,{"$f":"AQ53+(AS52*'5. TNC Parameters'!$G$12)","v":1.0496051501714607},null,{"$f":"AS52*(1-'5. TNC Parameters'!$G$12)","v":3.5246249293950649E-2},null,{"$f":"AU53*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.3497499529300431E-2},null,{"$f":"AO53*C53*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":2.0029927081308067E-2},null,{"$f":"'6. TNC Assumptions'!L287","v":40.059854162616141},null,{"$f":"BA53*C53*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":1.2017956248784842},null,{"$f":"BC53+BE52*'5. TNC Parameters'!$G$13","v":13.82722183110975},null,{"$f":"BE52*(1-'5. TNC Parameters'!$G$13)","v":0.91544669177315063},null,{"$f":"BG53*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.61029779451543376},null,{"$f":"BA53*C53*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.40059854162616143},null,{"$f":"'6. TNC Assumptions'!N287","v":2.403591249756968},null,{"$f":"BM53*'5. TNC Parameters'!$C$14*C53*'5. TNC Parameters'!$C$27","v":3.6053868746354521E-3},null,{"$f":"BO53+(BQ52*'5. TNC Parameters'!$G$14)","v":5.1739501311417219E-2},null,{"$f":"BQ52*(1-'5. TNC Parameters'!$G$14)","v":2.4678888202628079E-3},null,{"$f":"BS53*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.6452592135085386E-3},null,null,null,{"$f":"'6. TNC Assumptions'!R287","v":15.573},null,{"$f":"BY53*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C53","v":0.3503925},null,{"$f":"CA53+CC52*'5. TNC Parameters'!$G$15","v":7.3225902983459568},null,{"$f":"CC52*(1-'5. TNC Parameters'!$G$15)","v":0.2123350345803626},null,{"$f":"CE53*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.14155668972024171},null,{"$f":"BY53*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C53","v":0.1167975},null,{"$f":"'6. TNC Assumptions'!T287","v":0.18939},null,{"$f":"CK53*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C53","v":2.1306375000000001E-3},null,{"$f":"CM53+CO52*'5. TNC Parameters'!$G$16","v":1.3733484796586298E-2},null,{"$f":"CO52*(1-'5. TNC Parameters'!$G$16)","v":2.1500638931868286E-3},null,{"$f":"CQ53*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.433375928791219E-3},null,null,null,120.71663718257062,null,{"$f":"CW53*'5. TNC Parameters'!$C$30","v":3017.9159295642658},null,120.71520380664182,null,{"$f":"DA53*'5. TNC Parameters'!$C$30","v":3017.8800951660455},null,18.308,null,null,102.40863718257063,null,102.40720380664183,null,null,{"$f":"DH53*'5. TNC Parameters'!$C$30","v":2560.2159295642659},null,{"$f":"DJ53*'5. TNC Parameters'!$C$30","v":2560.1800951660457},null,null,68.258609430610051,null,2151.0933892803282,null,2047,null,120.71663718257062,3017.9159295642658,0,0,null,2047,102.40720380664183,2560.1800951660457,null,0]
[2048,null,1,null,{"$f":"'6. TNC Assumptions'!D288","v":122.58315373760537},null,{"$f":"E54*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C54","v":17.468099407608765},null,{"$f":"G54+(I53*'5. TNC Parameters'!$G$9)","v":50.953626359573619},null,{"$f":"I53*(1-'5. TNC Parameters'!$G$9)","v":16.46900916850872},null,{"$f":"K54*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":10.97933944567248},null,{"$f":"E54*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C54","v":5.8226998025362553},null,{"$f":"'6. TNC Assumptions'!F288","v":408.61051245868458},null,{"$f":"Q54*C54*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":180.19723599427991},null,{"$f":"S54+U53*'5. TNC Parameters'!$G$10","v":1042.3128101672264},null,{"$f":"U53*(1-'5. TNC Parameters'!$G$10)","v":159.75419829308936},null,{"$f":"W54*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":106.50279886205956},null,{"$f":"Q54*C54*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":60.065745331426633},null,{"$f":"'6. TNC Assumptions'!H288","v":98.066522990084295},null,{"$f":"AC54*C54*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":9.5614859915332193},null,{"$f":"AE54+(AG53*'5. TNC Parameters'!$G$11)","v":110.12233220953685},null,{"$f":"AG53*(1-'5. TNC Parameters'!$G$11)","v":7.2914840646523924},null,{"$f":"AI54*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":4.8609893764349277},null,{"$f":"AC54*C54*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":3.1871619971777396},null,{"$f":"'6. TNC Assumptions'!J288","v":16.344420498347382},null,{"$f":"AO54*C54*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":6.129157686880269E-2},null,{"$f":"AQ54+(AS53*'5. TNC Parameters'!$G$12)","v":1.0747959948062016},null,{"$f":"AS53*(1-'5. TNC Parameters'!$G$12)","v":3.6100732234061836E-2},null,{"$f":"AU54*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.4067154822707888E-2},null,{"$f":"AO54*C54*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":2.043052562293423E-2},null,{"$f":"'6. TNC Assumptions'!L288","v":40.86105124586846},null,{"$f":"BA54*C54*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":1.2258315373760538},null,{"$f":"BC54+BE53*'5. TNC Parameters'!$G$13","v":14.118247719171395},null,{"$f":"BE53*(1-'5. TNC Parameters'!$G$13)","v":0.93480564931440946},null,{"$f":"BG54*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.62320376620960627},null,{"$f":"BA54*C54*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.40861051245868463},null,{"$f":"'6. TNC Assumptions'!N288","v":2.4516630747521075},null,{"$f":"BM54*'5. TNC Parameters'!$C$14*C54*'5. TNC Parameters'!$C$27","v":3.6774946121281614E-3},null,{"$f":"BO54+(BQ53*'5. TNC Parameters'!$G$14)","v":5.2893630668541504E-2},null,{"$f":"BQ53*(1-'5. TNC Parameters'!$G$14)","v":2.5233652550038796E-3},null,{"$f":"BS54*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.6822435033359198E-3},null,null,null,{"$f":"'6. TNC Assumptions'!R288","v":15.573},null,{"$f":"BY54*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C54","v":0.3503925},null,{"$f":"CA54+CC53*'5. TNC Parameters'!$G$15","v":7.456567549035471},null,{"$f":"CC53*(1-'5. TNC Parameters'!$G$15)","v":0.21641524931048525},null,{"$f":"CE54*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.14427683287365684},null,{"$f":"BY54*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C54","v":0.1167975},null,{"$f":"'6. TNC Assumptions'!T288","v":0.18939},null,{"$f":"CK54*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C54","v":2.1306375000000001E-3},null,{"$f":"CM54+CO53*'5. TNC Parameters'!$G$16","v":1.3717095432141203E-2},null,{"$f":"CO53*(1-'5. TNC Parameters'!$G$16)","v":2.1470268644450947E-3},null,{"$f":"CQ54*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.4313512429633963E-3},null,null,null,123.13778903281924,null,{"$f":"CW54*'5. TNC Parameters'!$C$30","v":3078.4447258204809},null,123.13635768157627,null,{"$f":"DA54*'5. TNC Parameters'!$C$30","v":3078.4089420394066},null,18.308,null,null,104.82978903281924,null,104.82835768157628,null,null,{"$f":"DH54*'5. TNC Parameters'!$C$30","v":2620.7447258204811},null,{"$f":"DJ54*'5. TNC Parameters'!$C$30","v":2620.7089420394068},null,null,69.62144566922224,null,2220.7148349495505,null,2048,null,123.13778903281924,3078.4447258204809,0,0,null,2048,104.82835768157628,2620.7089420394068,null,0]
[2049,null,1,null,{"$f":"'6. TNC Assumptions'!D289","v":125.03481681235748},null,{"$f":"E55*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C55","v":17.81746139576094},null,{"$f":"G55+(I54*'5. TNC Parameters'!$G$9)","v":51.972698562793099},null,{"$f":"I54*(1-'5. TNC Parameters'!$G$9)","v":16.798389192541464},null,{"$f":"K55*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":11.198926128360975},null,{"$f":"E55*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C55","v":5.9391537985869798},null,{"$f":"'6. TNC Assumptions'!F289","v":416.78272270785828},null,{"$f":"Q55*C55*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":183.8011807141655},null,{"$f":"S55+U54*'5. TNC Parameters'!$G$10","v":1063.1638265399599},null,{"$f":"U54*(1-'5. TNC Parameters'!$G$10)","v":162.95016434143204},null,{"$f":"W55*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":108.63344289428802},null,{"$f":"Q55*C55*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":61.267060238055166},null,{"$f":"'6. TNC Assumptions'!H289","v":100.02785344988598},null,{"$f":"AC55*C55*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":9.7527157113638836},null,{"$f":"AE55+(AG54*'5. TNC Parameters'!$G$11)","v":112.43009769716579},null,{"$f":"AG54*(1-'5. TNC Parameters'!$G$11)","v":7.4449502237349412},null,{"$f":"AI55*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":4.9633001491566269},null,{"$f":"AC55*C55*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":3.2509052371212945},null,{"$f":"'6. TNC Assumptions'!J289","v":16.67130890831433},null,{"$f":"AO55*C55*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":6.251740840617874E-2},null,{"$f":"AQ55+(AS54*'5. TNC Parameters'!$G$12)","v":1.1003462423629864},null,{"$f":"AS54*(1-'5. TNC Parameters'!$G$12)","v":3.6967160849394061E-2},null,{"$f":"AU55*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.4644773899596038E-2},null,{"$f":"AO55*C55*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":2.0839136135392913E-2},null,{"$f":"'6. TNC Assumptions'!L289","v":41.678272270785833},null,{"$f":"BA55*C55*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":1.2503481681235749},null,{"$f":"BC55+BE54*'5. TNC Parameters'!$G$13","v":14.414115089380232},null,{"$f":"BE54*(1-'5. TNC Parameters'!$G$13)","v":0.95448079791473628},null,{"$f":"BG55*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.63632053194315752},null,{"$f":"BA55*C55*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.41678272270785832},null,{"$f":"'6. TNC Assumptions'!N289","v":2.5006963362471497},null,{"$f":"BM55*'5. TNC Parameters'!$C$14*C55*'5. TNC Parameters'!$C$27","v":3.7510445043707243E-3},null,{"$f":"BO55+(BQ54*'5. TNC Parameters'!$G$14)","v":5.4065022364960774E-2},null,{"$f":"BQ54*(1-'5. TNC Parameters'!$G$14)","v":2.5796528079514518E-3},null,{"$f":"BS55*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.7197685386343012E-3},null,null,null,{"$f":"'6. TNC Assumptions'!R289","v":15.573000000000002},null,{"$f":"BY55*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C55","v":0.35039250000000005},null,{"$f":"CA55+CC54*'5. TNC Parameters'!$G$15","v":7.5865851735642194},null,{"$f":"CC54*(1-'5. TNC Parameters'!$G$15)","v":0.22037487547125159},null,{"$f":"CE55*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.14691658364750104},null,{"$f":"BY55*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C55","v":0.11679750000000001},null,{"$f":"'6. TNC Assumptions'!T289","v":0.18939},null,{"$f":"CK55*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C55","v":2.1306375000000001E-3},null,{"$f":"CM55+CO54*'5. TNC Parameters'!$G$16","v":1.3703268301992502E-2},null,{"$f":"CO54*(1-'5. TNC Parameters'!$G$16)","v":2.1444646301487023E-3},null,{"$f":"CQ55*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.4296430867658015E-3},null,null,null,125.60670047292129,null,{"$f":"CW55*'5. TNC Parameters'!$C$30","v":3140.1675118230323},null,125.60527082983452,null,{"$f":"DA55*'5. TNC Parameters'!$C$30","v":3140.1317707458629},null,18.308,null,null,107.2987004729213,null,107.29727082983453,null,null,{"$f":"DH55*'5. TNC Parameters'!$C$30","v":2682.4675118230325},null,{"$f":"DJ55*'5. TNC Parameters'!$C$30","v":2682.4317707458631},null,null,71.011538632606701,null,2291.7263735821571,null,2049,null,125.60670047292129,3140.1675118230323,0,0,null,2049,107.29727082983453,2682.4317707458631,null,0]
[{"$f":"A55+1","v":2050},null,1,null,{"$f":"'6. TNC Assumptions'!D290","v":127.53551314860464},null,{"$f":"E56*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C56","v":18.173810623676161},null,{"$f":"G56+(I55*'5. TNC Parameters'!$G$9)","v":53.012152316884034},null,{"$f":"I55*(1-'5. TNC Parameters'!$G$9)","v":17.134356869585222},null,{"$f":"K56*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":11.422904579723481},null,{"$f":"E56*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C56","v":6.0579368745587203},null,{"$f":"'6. TNC Assumptions'!F290","v":425.11837716201546},null,{"$f":"Q56*C56*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":187.47720432844881},null,{"$f":"S56+U55*'5. TNC Parameters'!$G$10","v":1084.4311190581936},null,{"$f":"U55*(1-'5. TNC Parameters'!$G$10)","v":166.20991181021515},null,{"$f":"W56*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":110.80660787347676},null,{"$f":"Q56*C56*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":62.492401442816266},null,{"$f":"'6. TNC Assumptions'!H290","v":102.0284105188837},null,{"$f":"AC56*C56*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":9.9477700255911614},null,{"$f":"AE56+(AG55*'5. TNC Parameters'!$G$11)","v":114.77689828985052},null,{"$f":"AG55*(1-'5. TNC Parameters'!$G$11)","v":7.600969432906421},null,{"$f":"AI56*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.0673129552709471},null,{"$f":"AC56*C56*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":3.3159233418637206},null,{"$f":"'6. TNC Assumptions'!J290","v":17.004735086480618},null,{"$f":"AO56*C56*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":6.3767756574302323E-2},null,{"$f":"AQ56+(AS55*'5. TNC Parameters'!$G$12)","v":1.1262680479586629},null,{"$f":"AS55*(1-'5. TNC Parameters'!$G$12)","v":3.7845950978625802E-2},null,{"$f":"AU56*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.5230633985750532E-2},null,{"$f":"AO56*C56*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":2.1255918858100773E-2},null,{"$f":"'6. TNC Assumptions'!L290","v":42.511837716201548},null,{"$f":"BA56*C56*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":1.2753551314860465},null,{"$f":"BC56+BE55*'5. TNC Parameters'!$G$13","v":14.714986960237249},null,{"$f":"BE55*(1-'5. TNC Parameters'!$G$13)","v":0.97448326062902846},null,{"$f":"BG56*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.64965550708601894},null,{"$f":"BA56*C56*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.4251183771620155},null,{"$f":"'6. TNC Assumptions'!N290","v":2.550710262972093},null,{"$f":"BM56*'5. TNC Parameters'!$C$14*C56*'5. TNC Parameters'!$C$27","v":3.8260653944581398E-3},null,{"$f":"BO56+(BQ55*'5. TNC Parameters'!$G$14)","v":5.525430550429801E-2},null,{"$f":"BQ55*(1-'5. TNC Parameters'!$G$14)","v":2.6367822551209047E-3},null,{"$f":"BS56*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.7578548367472697E-3},null,null,null,{"$f":"'6. TNC Assumptions'!R290","v":15.573},null,{"$f":"BY56*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C56","v":0.3503925},null,{"$f":"CA56+CC55*'5. TNC Parameters'!$G$15","v":7.7127601965707298},null,{"$f":"CC55*(1-'5. TNC Parameters'!$G$15)","v":0.22421747699348915},null,{"$f":"CE56*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.14947831799565942},null,{"$f":"BY56*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C56","v":0.1167975},null,{"$f":"'6. TNC Assumptions'!T290","v":0.18939},null,{"$f":"CK56*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C56","v":2.1306375000000001E-3},null,{"$f":"CM56+CO55*'5. TNC Parameters'!$G$16","v":1.3691602838771542E-2},null,{"$f":"CO55*(1-'5. TNC Parameters'!$G$16)","v":2.1423029632209596E-3},null,{"$f":"CQ56*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.4282019754806397E-3},null,null,null,128.12437592435086,null,{"$f":"CW56*'5. TNC Parameters'!$C$30","v":3203.1093981087715},null,128.12294772237539,null,{"$f":"DA56*'5. TNC Parameters'!$C$30","v":3203.0736930593848},null,18.308,null,null,109.81637592435087,null,109.81494772237539,null,null,{"$f":"DH56*'5. TNC Parameters'!$C$30","v":2745.4093981087717},null,{"$f":"DJ56*'5. TNC Parameters'!$C$30","v":2745.373693059385},null,null,72.429433455258817,null,2364.1558070374158,null,2050,null,128.12437592435086,3203.1093981087715,0,0,null,2050,109.81494772237539,2745.373693059385,null,0]

{"sheet":"TNC_Sce1LFG","index":30,"n_rows":56,"n_cols":138,"rows_kept":56,"cut":false,"hidden":true,"merged":[[0,11,0,16],[1,110,1,111],[2,39,2,50],[2,51,2,62],[2,63,2,74],[2,75,2,86],[2,87,2,98],[2,99,2,102],[2,107,2,108],[2,109,7,109],[2,110,2,111],[3,107,3,108],[3,110,3,111],[3,25,3,26],[3,27,3,28],[3,29,3,30],[2,0,4,0],[2,1,3,2],[2,3,2,14],[2,15,2,26],[2,27,2,38],[3,3,3,4],[3,5,3,6],[3,7,3,8],[3,9,3,10],[3,11,3,12],[3,13,3,14],[3,15,3,16],[3,17,3,18],[3,19,3,20],[3,21,3,22],[3,23,3,24],[3,31,3,32],[3,33,3,34],[3,35,3,36],[3,37,3,38],[3,39,3,40],[3,41,3,42],[3,43,3,44],[3,45,3,46],[3,47,3,48],[3,49,3,50],[3,51,3,52],[3,53,3,54],[3,55,3,56],[3,57,3,58],[3,59,3,60],[3,61,3,62],[3,63,3,64],[3,65,3,66],[3,67,3,68],[3,69,3,70],[3,71,3,72],[3,73,3,74],[3,75,3,76],[3,77,3,78],[3,79,3,80],[3,81,3,82],[3,83,3,84],[3,85,3,86],[3,87,3,88],[3,89,3,90],[3,91,3,92],[3,93,3,94],[1,120,1,121],[1,122,1,123],[3,95,3,96],[3,97,3,98],[3,99,3,100],[3,101,3,102],[1,104,1,105],[1,112,1,113],[1,115,1,116],[1,117,1,118],[2,112,2,113],[2,115,2,116],[2,117,2,118],[3,112,3,113],[2,120,2,123],[2,127,3,130],[3,115,3,116],[3,117,3,118],[4,127,4,130],[3,120,3,121],[3,122,3,123]]}
["HOME",null,"Emissions of CH4 from different waste components - Gg",null,null,null,null,null,null,null,null,"TNC - SCENARIO 1_ENHANCED LFG CAPTURE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"W/out industrial",null,null,null,null,null,"With Industrial",null,"W/out industrial",null,null,"With Industrial",null,"W/out industrial",null,null,"Annual",null,"Cumula"]
["Year","MCF",null,"FOOD",null,null,null,null,null,null,null,null,null,null,null,"GARDEN",null,null,null,null,null,null,null,null,null,null,null,"PAPER",null,null,null,null,null,null,null,null,null,null,null,"WOOD",null,null,null,null,null,null,null,null,null,null,null,"TEXTILES",null,null,null,null,null,null,null,null,null,null,null,"NAPPIES",null,null,null,null,null,null,null,null,null,null,null,"SEWAGE SLUDGE",null,null,null,null,null,null,null,null,null,null,null,"INDUSTRIAL",null,null,null,null,null,null,null,null,null,null,null,"Total CH4 generated",null,null,null,null,null,null,null,"Recovered",null,"Assumptions: The capture of LFG in baseline increases to 2016 by value given at BD18.","Emissions",null,"Emissions",null,null,"Emissions",null,"Emissions",null,null,"stored C",null,null,null,null,null,null,"CHECK",null,null,null,null,"Scenario 1"]
[null,null,null,"Food (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Garden (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Paper (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Wood (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Textiles (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Nappies (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Sludge (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Industrial (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Qtotal (Gg CH4)",null,"Gg CO2e",null,null,null,null,null,"Gg CH4",null,null,"Gg CH4",null,"Gg CH4",null,null,"Gg CO2e",null,"Gg CO2e",null,null,"Gg C",null,"Gg C",null,null,null,null,null,null,null,null,null,"Enhanced LFG Capture"]
[null,"TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER",null,"TNC","USER","TNC","USER",null,"TNC","USER","TNC","USER",null,"TNC","USER","TNC","USER",null,null,null,"Total CH4 generated",null,null,null,null,"Gg C","GgCO2e"]
[2000,null,{"$f":"'5. TNC Parameters'!C22","v":0.91},null,{"$f":"'6. TNC Assumptions'!Y240","v":29.904990459750007},null,{"$f":"E6*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C6","v":3.8779296378680823},null,{"$f":"G6","v":3.8779296378680823},null,0,null,{"$f":"K6*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0},null,{"$f":"E6*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C6","v":1.2926432126226941},null,{"$f":"'6. TNC Assumptions'!AA240","v":99.683301532500025},null,{"$f":"Q6*C6*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":40.003905738007582},null,{"$f":"S6","v":40.003905738007582},null,0,null,{"$f":"W6*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0},null,{"$f":"Q6*C6*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":13.334635246002527},null,{"$f":"'6. TNC Assumptions'!AC240","v":23.923992367800004},null,{"$f":"AC6*C6*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":2.1226562228330557},null,{"$f":"AE6","v":2.1226562228330557},null,0,null,{"$f":"AI6*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0},null,{"$f":"AC6*C6*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":0.70755207427768518},null,{"$f":"'6. TNC Assumptions'!AE240","v":3.987332061300001},null,{"$f":"AO6*C6*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":1.3606770659186255E-2},null,{"$f":"AQ6","v":1.3606770659186255E-2},null,0,null,{"$f":"AU6*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0},null,{"$f":"AO6*C6*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":4.5355902197287516E-3},null,{"$f":"'6. TNC Assumptions'!AG240","v":9.9683301532500028},null,{"$f":"BA6*C6*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.27213541318372508},null,{"$f":"BC6","v":0.27213541318372508},null,0,null,{"$f":"BG6*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0},null,{"$f":"BA6*C6*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":9.0711804394575032E-2},null,{"$f":"'6. TNC Assumptions'!AI240","v":0.59809980919500016},null,{"$f":"BM6*'5. TNC Parameters'!$C$14*C6*'5. TNC Parameters'!$C$27","v":8.1640623955117533E-4},null,{"$f":"BO6","v":8.1640623955117533E-4},null,0,null,{"$f":"BS6*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0},null,{"$f":"BM6*'5. TNC Parameters'!$C$14*C6*(1-'5. TNC Parameters'!$C$27)","v":2.7213541318372509E-4},null,{"$f":"'6. TNC Assumptions'!AM240","v":0},null,{"$f":"BY6*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C6","v":0},null,null,null,null,null,{"$f":"CE6*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0},null,null,null,{"$f":"'6. TNC Assumptions'!AO240","v":0},null,{"$f":"CK6*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C6","v":0},null,null,null,null,null,null,null,null,null,{"$f":"CS6+CG6+BU6+BI6+AW6+AK6+Y6+M6","v":0},null,{"$f":"CW6*'5. TNC Parameters'!$C$30","v":0},null,{"$f":"CG6+BU6+BI6+AW6+AK6+Y6+M6","v":0},null,{"$f":"DA6*'5. TNC Parameters'!$C$30","v":0},null,null,null,null,{"$f":"CW6-DE6","v":0},null,{"$f":"DA6-DE6","v":0},null,null,{"$f":"DH6*'5. TNC Parameters'!$C$30","v":0},null,{"$f":"DJ6*'5. TNC Parameters'!$C$30","v":0},null,null,{"$f":"CI6+BW6+BK6+AY6+AM6+AA6+O6","v":15.430350062930394},null,{"$f":"DR6","v":15.430350062930394},null,2000,null,0,0,{"$f":"DX6-CW6","v":0},{"$f":"DY6-CY6","v":0},null,null,null,null,null,0,{"$f":"DO6-EG6","v":0}]
[{"$f":"A6+1","v":2001},null,{"$f":"'5. TNC Parameters'!C23","v":0.96},null,{"$f":"'6. TNC Assumptions'!Y241","v":40.483230837720001},null,{"$f":"E7*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C7","v":5.5381059786000968},null,{"$f":"G7+(I6*'5. TNC Parameters'!$G$9)","v":8.1375599519787993},null,{"$f":"I6*(1-'5. TNC Parameters'!$G$9)","v":1.2784756644893793},null,{"$f":"K7*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.85231710965958618},null,{"$f":"E7*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C7","v":1.846035326200032},null,{"$f":"'6. TNC Assumptions'!AA241","v":134.9441027924},null,{"$f":"Q7*C7*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":57.129935358190465},null,{"$f":"S7+U6*'5. TNC Parameters'!$G$10","v":90.879823155785658},null,{"$f":"U6*(1-'5. TNC Parameters'!$G$10)","v":6.2540179404123935},null,{"$f":"W7*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":4.169345293608262},null,{"$f":"Q7*C7*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":19.043311786063487},null,{"$f":"'6. TNC Assumptions'!AC241","v":32.386584670175999},null,{"$f":"AC7*C7*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":3.0313843251284736},null,{"$f":"AE7+(AG6*'5. TNC Parameters'!$G$11)","v":5.0105358690829185},null,{"$f":"AG6*(1-'5. TNC Parameters'!$G$11)","v":0.14350467887861115},null,{"$f":"AI7*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":9.5669785919074102E-2},null,{"$f":"AC7*C7*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.0104614417094913},null,{"$f":"'6. TNC Assumptions'!AE241","v":5.3977641116960005},null,{"$f":"AO7*C7*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":1.9431950802105601E-2},null,{"$f":"AQ7+(AS6*'5. TNC Parameters'!$G$12)","v":3.2570722248390388E-2},null,{"$f":"AS6*(1-'5. TNC Parameters'!$G$12)","v":4.6799921290146922E-4},null,{"$f":"AU7*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.1199947526764613E-4},null,{"$f":"AO7*C7*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":6.4773169340352002E-3},null,{"$f":"'6. TNC Assumptions'!AG241","v":13.49441027924},null,{"$f":"BA7*C7*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.38863901604211204},null,{"$f":"BC7+BE6*'5. TNC Parameters'!$G$13","v":0.64237639347216902},null,{"$f":"BE6*(1-'5. TNC Parameters'!$G$13)","v":1.8398035753668097E-2},null,{"$f":"BG7*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.2265357169112064E-2},null,{"$f":"BA7*C7*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.129546338680704},null,{"$f":"'6. TNC Assumptions'!AI241","v":0.80966461675440005},null,{"$f":"BM7*'5. TNC Parameters'!$C$14*C7*'5. TNC Parameters'!$C$27","v":1.1659170481263361E-3},null,{"$f":"BO7+(BQ6*'5. TNC Parameters'!$G$14)","v":1.9425066855333927E-3},null,{"$f":"BQ6*(1-'5. TNC Parameters'!$G$14)","v":3.9816602144118753E-5},null,{"$f":"BS7*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.6544401429412499E-5},null,{"$f":"BM7*'5. TNC Parameters'!$C$14*C7*(1-'5. TNC Parameters'!$C$27)","v":3.8863901604211201E-4},null,{"$f":"'6. TNC Assumptions'!AM241","v":0},null,{"$f":"BY7*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C7","v":0},null,null,null,null,null,{"$f":"CE7*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0},null,null,null,{"$f":"'6. TNC Assumptions'!AO241","v":0},null,{"$f":"CK7*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C7","v":0},null,null,null,null,null,null,null,null,null,{"$f":"CS7+CG7+BU7+BI7+AW7+AK7+Y7+M7","v":5.1299360902327313},null,{"$f":"CW7*'5. TNC Parameters'!$C$30","v":128.24840225581829},null,{"$f":"CG7+BU7+BI7+AW7+AK7+Y7+M7","v":5.1299360902327313},null,{"$f":"DA7*'5. TNC Parameters'!$C$30","v":128.24840225581829},null,null,null,null,5.1299360902327313,null,5.1299360902327313,null,null,{"$f":"DH7*'5. TNC Parameters'!$C$30","v":128.24840225581829},null,{"$f":"DJ7*'5. TNC Parameters'!$C$30","v":128.24840225581829},null,null,22.03622084860379,null,{"$f":"DR7+DT6","v":37.466570911534184},null,{"$f":"DV6+1","v":2001},null,5.1299360902327313,128.24840225581829,{"$f":"DX7-CW7","v":0},{"$f":"DY7-CY7","v":0},null,null,null,null,null,128.24840225581829,{"$f":"DO7-EG7","v":0}]
[{"$f":"A7+1","v":2002},null,{"$f":"'5. TNC Parameters'!C24","v":1},null,{"$f":"'6. TNC Assumptions'!Y242","v":54.586830322499999},null,{"$f":"E8*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C8","v":7.7786233209562496},null,{"$f":"G8+(I7*'5. TNC Parameters'!$G$9)","v":13.233392882584454},null,{"$f":"I7*(1-'5. TNC Parameters'!$G$9)","v":2.6827903903505956},null,{"$f":"K8*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.7885269269003969},null,{"$f":"E8*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C8","v":2.59287444031875},null,{"$f":"'6. TNC Assumptions'!AA242","v":181.95610107499999},null,{"$f":"Q8*C8*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":80.242640574074983},null,{"$f":"S8+U7*'5. TNC Parameters'!$G$10","v":156.91474990911269},null,{"$f":"U7*(1-'5. TNC Parameters'!$G$10)","v":14.207713820747966},null,{"$f":"W8*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":9.4718092138319765},null,{"$f":"Q8*C8*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":26.747546858024997},null,{"$f":"'6. TNC Assumptions'!AC242","v":43.669464257999998},null,{"$f":"AC8*C8*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.2577727651549999},null,{"$f":"AE8+(AG7*'5. TNC Parameters'!$G$11)","v":8.929565443904993},null,{"$f":"AG7*(1-'5. TNC Parameters'!$G$11)","v":0.33874319033292577},null,{"$f":"AI8*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.22582879355528385},null,{"$f":"AC8*C8*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.419257588385},null,{"$f":"'6. TNC Assumptions'!AE242","v":7.2782440429999999},null,{"$f":"AO8*C8*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":2.7293415161250001E-2},null,{"$f":"AQ8+(AS7*'5. TNC Parameters'!$G$12)","v":5.8743880975716582E-2},null,{"$f":"AS7*(1-'5. TNC Parameters'!$G$12)","v":1.1202564339238064E-3},null,{"$f":"AU8*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":7.4683762261587095E-4},null,{"$f":"AO8*C8*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":9.0978050537499997E-3},null,{"$f":"'6. TNC Assumptions'!AG242","v":18.195610107499999},null,{"$f":"BA8*C8*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.54586830322500002},null,{"$f":"BC8+BE7*'5. TNC Parameters'!$G$13","v":1.1448160825519222},null,{"$f":"BE7*(1-'5. TNC Parameters'!$G$13)","v":4.3428614145246895E-2},null,{"$f":"BG8*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.8952409430164597E-2},null,{"$f":"BA8*C8*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.18195610107499999},null,{"$f":"'6. TNC Assumptions'!AI242","v":1.09173660645},null,{"$f":"BM8*'5. TNC Parameters'!$C$14*C8*'5. TNC Parameters'!$C$27","v":1.6376049096750002E-3},null,{"$f":"BO8+(BQ7*'5. TNC Parameters'!$G$14)","v":3.4853744262437186E-3},null,{"$f":"BQ7*(1-'5. TNC Parameters'!$G$14)","v":9.4737168964674105E-5},null,{"$f":"BS8*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.3158112643116061E-5},null,{"$f":"BM8*'5. TNC Parameters'!$C$14*C8*(1-'5. TNC Parameters'!$C$27)","v":5.4586830322500004E-4},null,{"$f":"'6. TNC Assumptions'!AM242","v":0},null,{"$f":"BY8*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C8","v":0},null,null,null,null,null,{"$f":"CE8*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0},null,null,null,{"$f":"'6. TNC Assumptions'!AO242","v":0},null,{"$f":"CK8*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C8","v":0},null,null,null,null,null,null,null,null,null,11.515927339453082,null,{"$f":"CW8*'5. TNC Parameters'!$C$30","v":287.89818348632707},null,11.515927339453082,null,{"$f":"DA8*'5. TNC Parameters'!$C$30","v":287.89818348632707},null,null,null,null,11.515927339453082,null,11.515927339453082,null,null,{"$f":"DH8*'5. TNC Parameters'!$C$30","v":287.89818348632707},null,{"$f":"DJ8*'5. TNC Parameters'!$C$30","v":287.89818348632707},null,null,30.951278661160721,null,{"$f":"DR8+DT7","v":68.417849572694905},null,{"$f":"DV7+1","v":2002},null,11.51592733945308,287.89818348632701,0,0,null,null,null,null,null,287.89818348632701,0]
[2003,null,{"$f":"C8","v":1},null,{"$f":"'6. TNC Assumptions'!Y243","v":55.867108239000004},null,{"$f":"E9*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C9","v":7.9610629240575008},null,{"$f":"G9+(I8*'5. TNC Parameters'!$G$9)","v":16.831671450319213},null,{"$f":"I8*(1-'5. TNC Parameters'!$G$9)","v":4.3627843563227406},null,{"$f":"K9*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.9085229042151601},null,{"$f":"E9*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C9","v":2.6536876413525001},null,{"$f":"'6. TNC Assumptions'!AA243","v":186.22369413000001},null,{"$f":"Q9*C9*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":82.124649111330001},null,{"$f":"S9+U8*'5. TNC Parameters'!$G$10","v":214.50810281466897},null,{"$f":"U8*(1-'5. TNC Parameters'!$G$10)","v":24.531296205773714},null,{"$f":"W9*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":16.354197470515807},null,{"$f":"Q9*C9*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":27.374883037109999},null,{"$f":"'6. TNC Assumptions'!AC243","v":44.693686591199999},null,{"$f":"AC9*C9*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.3576344426420004},null,{"$f":"AE9+(AG8*'5. TNC Parameters'!$G$11)","v":12.683506076984731},null,{"$f":"AG8*(1-'5. TNC Parameters'!$G$11)","v":0.60369380956226193},null,{"$f":"AI9*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.40246253970817458},null,{"$f":"AC9*C9*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.4525448142140001},null,{"$f":"'6. TNC Assumptions'!AE243","v":7.4489477652000007},null,{"$f":"AO9*C9*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":2.7933554119500003E-2},null,{"$f":"AQ9+(AS8*'5. TNC Parameters'!$G$12)","v":8.4656963761641751E-2},null,{"$f":"AS8*(1-'5. TNC Parameters'!$G$12)","v":2.0204713335748325E-3},null,{"$f":"AU9*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.3469808890498882E-3},null,{"$f":"AO9*C9*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":9.311184706500001E-3},null,{"$f":"'6. TNC Assumptions'!AG243","v":18.622369413000001},null,{"$f":"BA9*C9*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.55867108239000007},null,{"$f":"BC9+BE8*'5. TNC Parameters'!$G$13","v":1.6260905226903504},null,{"$f":"BE8*(1-'5. TNC Parameters'!$G$13)","v":7.7396642251572043E-2},null,{"$f":"BG9*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.1597761501048028E-2},null,{"$f":"BA9*C9*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.18622369413000001},null,{"$f":"'6. TNC Assumptions'!AI243","v":1.1173421647800001},null,{"$f":"BM9*'5. TNC Parameters'!$C$14*C9*'5. TNC Parameters'!$C$27","v":1.6760132471700002E-3},null,{"$f":"BO9+(BQ8*'5. TNC Parameters'!$G$14)","v":4.991403956815319E-3},null,{"$f":"BQ8*(1-'5. TNC Parameters'!$G$14)","v":1.6998371659839986E-4},null,{"$f":"BS9*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.1332247773226657E-4},null,{"$f":"BM9*'5. TNC Parameters'!$C$14*C9*(1-'5. TNC Parameters'!$C$27)","v":5.5867108239000005E-4},null,{"$f":"'6. TNC Assumptions'!AM243","v":0},null,{"$f":"BY9*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C9","v":0},null,null,null,null,null,{"$f":"CE9*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0},null,null,null,{"$f":"'6. TNC Assumptions'!AO243","v":0},null,{"$f":"CK9*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C9","v":0},null,null,null,null,null,null,null,null,null,19.718240979306973,null,{"$f":"CW9*'5. TNC Parameters'!$C$30","v":492.95602448267431},null,19.718240979306973,null,{"$f":"DA9*'5. TNC Parameters'!$C$30","v":492.95602448267431},null,null,0.15,null,19.718240979306973,null,19.718240979306973,null,null,{"$f":"DH9*'5. TNC Parameters'!$C$30","v":492.95602448267431},null,{"$f":"DJ9*'5. TNC Parameters'!$C$30","v":492.95602448267431},null,null,31.67720904259539,null,100.0950586152903,null,2003,null,19.718240979306973,492.95602448267431,0,0,null,null,null,null,null,492.95602448267431,0]
[2004,null,{"$f":"C9","v":1},null,{"$f":"'6. TNC Assumptions'!Y244","v":57.180621595499993},null,{"$f":"E10*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C10","v":8.1482385773587502},null,{"$f":"G10+(I9*'5. TNC Parameters'!$G$9)","v":19.430845358793484},null,{"$f":"I9*(1-'5. TNC Parameters'!$G$9)","v":5.5490646688844816},null,{"$f":"K10*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.6993764459229874},null,{"$f":"E10*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C10","v":2.7160795257862498},null,{"$f":"'6. TNC Assumptions'!AA244","v":190.60207198499998},null,{"$f":"Q10*C10*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":84.055513745384985},null,{"$f":"S10+U9*'5. TNC Parameters'!$G$10","v":265.02845296496093},null,{"$f":"U9*(1-'5. TNC Parameters'!$G$10)","v":33.535163595093053},null,{"$f":"W10*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":22.356775730062033},null,{"$f":"Q10*C10*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":28.018504581794996},null,{"$f":"'6. TNC Assumptions'!AC244","v":45.744497276399997},null,{"$f":"AC10*C10*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.4600884844489999},null,{"$f":"AE10+(AG9*'5. TNC Parameters'!$G$11)","v":16.286111165369103},null,{"$f":"AG9*(1-'5. TNC Parameters'!$G$11)","v":0.8574833960646292},null,{"$f":"AI10*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.57165559737641947},null,{"$f":"AC10*C10*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.4866961614829999},null,{"$f":"'6. TNC Assumptions'!AE244","v":7.6240828793999995},null,{"$f":"AO10*C10*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":2.8590310797749999E-2},null,{"$f":"AQ10+(AS9*'5. TNC Parameters'!$G$12)","v":0.11033553352991181},null,{"$f":"AS9*(1-'5. TNC Parameters'!$G$12)","v":2.9117410294799487E-3},null,{"$f":"AU10*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.9411606863199656E-3},null,{"$f":"AO10*C10*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":9.5301035992500002E-3},null,{"$f":"'6. TNC Assumptions'!AG244","v":19.060207198499999},null,{"$f":"BA10*C10*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.57180621595499992},null,{"$f":"BC10+BE9*'5. TNC Parameters'!$G$13","v":2.0879629699191158},null,{"$f":"BE9*(1-'5. TNC Parameters'!$G$13)","v":0.10993376872623453},null,{"$f":"BG10*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":7.3289179150823017E-2},null,{"$f":"BA10*C10*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.19060207198499998},null,{"$f":"'6. TNC Assumptions'!AI244","v":1.1436124319099998},null,{"$f":"BM10*'5. TNC Parameters'!$C$14*C10*'5. TNC Parameters'!$C$27","v":1.7154186478649999E-3},null,{"$f":"BO10+(BQ9*'5. TNC Parameters'!$G$14)","v":6.4633889611570225E-3},null,{"$f":"BQ9*(1-'5. TNC Parameters'!$G$14)","v":2.4343364352329632E-4},null,{"$f":"BS10*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.6228909568219755E-4},null,{"$f":"BM10*'5. TNC Parameters'!$C$14*C10*(1-'5. TNC Parameters'!$C$27)","v":5.7180621595499998E-4},null,{"$f":"'6. TNC Assumptions'!AM244","v":0},null,{"$f":"BY10*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C10","v":0},null,null,null,null,null,{"$f":"CE10*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0},null,null,null,{"$f":"'6. TNC Assumptions'!AO244","v":0},null,{"$f":"CK10*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C10","v":0},null,null,null,null,null,null,null,null,null,26.703200402294264,null,{"$f":"CW10*'5. TNC Parameters'!$C$30","v":667.58001005735662},null,26.703200402294264,null,{"$f":"DA10*'5. TNC Parameters'!$C$30","v":667.58001005735662},null,null,null,null,26.703200402294264,null,26.703200402294264,null,null,{"$f":"DH10*'5. TNC Parameters'!$C$30","v":667.58001005735662},null,{"$f":"DJ10*'5. TNC Parameters'!$C$30","v":667.58001005735662},null,null,32.421984250864455,null,132.51704286615475,null,2004,null,26.703200402294264,667.58001005735662,0,0,null,null,null,null,null,667.58001005735662,0]
[2005,null,1,null,{"$f":"'6. TNC Assumptions'!Y245","v":58.526479286999994},null,{"$f":"E11*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C11","v":8.3400232983974991},null,{"$f":"G11+(I10*'5. TNC Parameters'!$G$9)","v":21.364908453815335},null,{"$f":"I10*(1-'5. TNC Parameters'!$G$9)","v":6.4059602033756473},null,{"$f":"K11*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":4.2706401355837649},null,{"$f":"E11*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C11","v":2.7800077661324996},null,{"$f":"'6. TNC Assumptions'!AA245","v":195.08826428999998},null,{"$f":"Q11*C11*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":86.033924551889996},null,{"$f":"S11+U10*'5. TNC Parameters'!$G$10","v":309.62910571539709},null,{"$f":"U10*(1-'5. TNC Parameters'!$G$10)","v":41.433271801453863},null,{"$f":"W11*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":27.622181200969241},null,{"$f":"Q11*C11*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":28.677974850629997},null,{"$f":"'6. TNC Assumptions'!AC245","v":46.821183429599998},null,{"$f":"AC11*C11*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.5650653843859992},null,{"$f":"AE11+(AG10*'5. TNC Parameters'!$G$11)","v":19.75013478527741},null,{"$f":"AG10*(1-'5. TNC Parameters'!$G$11)","v":1.1010417644776902},null,{"$f":"AI11*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.7340278429851268},null,{"$f":"AC11*C11*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.5216884614619999},null,{"$f":"'6. TNC Assumptions'!AE245","v":7.8035305715999996},null,{"$f":"AO11*C11*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":2.92632396435E-2},null,{"$f":"AQ11+(AS10*'5. TNC Parameters'!$G$12)","v":0.13580382842565117},null,{"$f":"AS10*(1-'5. TNC Parameters'!$G$12)","v":3.7949447477606353E-3},null,{"$f":"AU11*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.5299631651737567E-3},null,{"$f":"AO11*C11*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":9.7544132144999993E-3},null,{"$f":"'6. TNC Assumptions'!AG245","v":19.508826428999999},null,{"$f":"BA11*C11*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.58526479286999999},null,{"$f":"BC11+BE10*'5. TNC Parameters'!$G$13","v":2.5320685622150529},null,{"$f":"BE10*(1-'5. TNC Parameters'!$G$13)","v":0.14115920057406284},null,{"$f":"BG11*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":9.4106133716041887E-2},null,{"$f":"BA11*C11*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.19508826429000001},null,{"$f":"'6. TNC Assumptions'!AI245","v":1.17052958574},null,{"$f":"BM11*'5. TNC Parameters'!$C$14*C11*'5. TNC Parameters'!$C$27","v":1.7557943786099999E-3},null,{"$f":"BO11+(BQ10*'5. TNC Parameters'!$G$14)","v":7.9039601404556625E-3},null,{"$f":"BQ10*(1-'5. TNC Parameters'!$G$14)","v":3.1522319931136017E-4},null,{"$f":"BS11*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.1014879954090677E-4},null,{"$f":"BM11*'5. TNC Parameters'!$C$14*C11*(1-'5. TNC Parameters'!$C$27)","v":5.8526479286999996E-4},null,{"$f":"'6. TNC Assumptions'!AM245","v":5.9130000000000003},null,{"$f":"BY11*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C11","v":0.13304250000000001},null,{"$f":"CA11","v":0.13304250000000001},null,null,null,{"$f":"CE11*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0},null,{"$f":"BY11*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C11","v":4.4347499999999998E-2},null,{"$f":"'6. TNC Assumptions'!AO245","v":0.53685400000000005},null,{"$f":"CK11*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C11","v":6.0396075000000004E-3},null,{"$f":"CM11","v":6.0396075000000004E-3},null,0,null,{"$f":"CQ11*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0},null,null,null,32.723695425218892,null,{"$f":"CW11*'5. TNC Parameters'!$C$30","v":818.09238563047234},null,32.723695425218892,null,{"$f":"DA11*'5. TNC Parameters'!$C$30","v":818.09238563047234},null,null,null,null,32.723695425218892,null,32.723695425218892,null,null,{"$f":"DH11*'5. TNC Parameters'!$C$30","v":818.09238563047234},null,{"$f":"DJ11*'5. TNC Parameters'!$C$30","v":818.09238563047234},null,null,33.229446520521869,null,165.74648938667661,null,2005,null,32.723695425218892,818.09238563047234,0,0,null,null,null,null,null,818.09238563047234,0]
[2006,null,1,null,{"$f":"'6. TNC Assumptions'!Y246","v":61.056597101999998},null,{"$f":"E12*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C12","v":8.7005650870349989},null,{"$f":"G12+(I11*'5. TNC Parameters'!$G$9)","v":23.021891505343714},null,{"$f":"I11*(1-'5. TNC Parameters'!$G$9)","v":7.0435820355066197},null,{"$f":"K12*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":4.6957213570044125},null,{"$f":"E12*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C12","v":2.9001883623449998},null,{"$f":"'6. TNC Assumptions'!AA246","v":203.52199034},null,{"$f":"Q12*C12*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":89.753197739939992},null,{"$f":"S12+U11*'5. TNC Parameters'!$G$10","v":350.97638042622276},null,{"$f":"U11*(1-'5. TNC Parameters'!$G$10)","v":48.405923029114305},null,{"$f":"W12*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":32.270615352742865},null,{"$f":"Q12*C12*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":29.917732579979997},null,{"$f":"'6. TNC Assumptions'!AC246","v":48.845277681599995},null,{"$f":"AC12*C12*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.7624145739559998},null,{"$f":"AE12+(AG11*'5. TNC Parameters'!$G$11)","v":23.177318190058152},null,{"$f":"AG11*(1-'5. TNC Parameters'!$G$11)","v":1.3352311691752603},null,{"$f":"AI12*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.89015411278350687},null,{"$f":"AC12*C12*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.5874715246519999},null,{"$f":"'6. TNC Assumptions'!AE246","v":8.140879613600001},null,{"$f":"AO12*C12*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":3.0528298551000005E-2},null,{"$f":"AQ12+(AS11*'5. TNC Parameters'!$G$12)","v":0.16166121082732204},null,{"$f":"AS11*(1-'5. TNC Parameters'!$G$12)","v":4.6709161493291348E-3},null,{"$f":"AU12*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.1139440995527562E-3},null,{"$f":"AO12*C12*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.0176099517000001E-2},null,{"$f":"'6. TNC Assumptions'!AG246","v":20.352199034000002},null,{"$f":"BA12*C12*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.61056597101999999},null,{"$f":"BC12+BE11*'5. TNC Parameters'!$G$13","v":2.9714510500074551},null,{"$f":"BE11*(1-'5. TNC Parameters'!$G$13)","v":0.17118348322759749},null,{"$f":"BG12*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.11412232215173165},null,{"$f":"BA12*C12*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.20352199034000001},null,{"$f":"'6. TNC Assumptions'!AI246","v":1.22113194204},null,{"$f":"BM12*'5. TNC Parameters'!$C$14*C12*'5. TNC Parameters'!$C$27","v":1.8316979130599998E-3},null,{"$f":"BO12+(BQ11*'5. TNC Parameters'!$G$14)","v":9.350177368742222E-3},null,{"$f":"BQ11*(1-'5. TNC Parameters'!$G$14)","v":3.8548068477343994E-4},null,{"$f":"BS12*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.5698712318229328E-4},null,{"$f":"BM12*'5. TNC Parameters'!$C$14*C12*(1-'5. TNC Parameters'!$C$27)","v":6.1056597101999995E-4},null,{"$f":"'6. TNC Assumptions'!AM246","v":8.0559999999999992},null,{"$f":"BY12*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C12","v":0.18125999999999998},null,{"$f":"CA12+CC11*'5. TNC Parameters'!$G$15","v":0.31037049989712739},null,{"$f":"CC11*(1-'5. TNC Parameters'!$G$15)","v":3.9320001028726043E-3},null,{"$f":"CE12*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.6213334019150694E-3},null,{"$f":"BY12*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C12","v":6.0419999999999995E-2},null,{"$f":"'6. TNC Assumptions'!AO246","v":0.49882599999999999},null,{"$f":"CK12*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C12","v":5.6117924999999997E-3},null,{"$f":"CM12+CO11*'5. TNC Parameters'!$G$16","v":1.0707196853801643E-2},null,{"$f":"CO11*(1-'5. TNC Parameters'!$G$16)","v":9.442031461983566E-4},null,{"$f":"CQ12*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.2946876413223773E-4},null,null,null,37.9772348780713,null,{"$f":"CW12*'5. TNC Parameters'!$C$30","v":949.43087195178248},null,37.976605409307169,null,{"$f":"DA12*'5. TNC Parameters'!$C$30","v":949.41513523267918},null,null,null,null,37.9772348780713,null,37.976605409307169,null,null,{"$f":"DH12*'5. TNC Parameters'!$C$30","v":949.43087195178248},null,{"$f":"DJ12*'5. TNC Parameters'!$C$30","v":949.41513523267918},null,null,34.680121122805019,null,200.42661050948163,null,2006,null,37.977234878071286,949.43087195178214,0,0,null,37.976605409307155,949.41513523267884,{"$f":"DO12-ED12","v":0},null,949.41513523267884,0]
[2007,null,1,null,{"$f":"'6. TNC Assumptions'!Y247","v":59.162898941999998},null,{"$f":"E13*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C13","v":8.4307130992349997},null,{"$f":"G13+(I12*'5. TNC Parameters'!$G$9)","v":23.862748472924494},null,{"$f":"I12*(1-'5. TNC Parameters'!$G$9)","v":7.5898561316542219},null,{"$f":"K13*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.059904087769481},null,{"$f":"E13*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C13","v":2.810237699745},null,{"$f":"'6. TNC Assumptions'!AA247","v":197.20966314},null,{"$f":"Q13*C13*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":86.969461444739991},null,{"$f":"S13+U12*'5. TNC Parameters'!$G$10","v":383.0758850666918},null,{"$f":"U12*(1-'5. TNC Parameters'!$G$10)","v":54.869956804270942},null,{"$f":"W13*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":36.57997120284729},null,{"$f":"Q13*C13*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":28.989820481579997},null,{"$f":"'6. TNC Assumptions'!AC247","v":47.330319153600001},null,{"$f":"AC13*C13*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.6147061174760005},null,{"$f":"AE13+(AG12*'5. TNC Parameters'!$G$11)","v":26.22509435987994},null,{"$f":"AG12*(1-'5. TNC Parameters'!$G$11)","v":1.5669299476542125},null,{"$f":"AI13*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.0446199651028083},null,{"$f":"AC13*C13*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.5382353724920002},null,{"$f":"'6. TNC Assumptions'!AE247","v":7.8883865256000005},null,{"$f":"AO13*C13*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":2.9581449471000006E-2},null,{"$f":"AQ13+(AS12*'5. TNC Parameters'!$G$12)","v":0.18568239024461852},null,{"$f":"AS12*(1-'5. TNC Parameters'!$G$12)","v":5.5602700537035312E-3},null,{"$f":"AU13*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.7068467024690206E-3},null,{"$f":"AO13*C13*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":9.8604831570000013E-3},null,{"$f":"'6. TNC Assumptions'!AG247","v":19.720966314000002},null,{"$f":"BA13*C13*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.59162898942000008},null,{"$f":"BC13+BE12*'5. TNC Parameters'!$G$13","v":3.3621915845999921},null,{"$f":"BE12*(1-'5. TNC Parameters'!$G$13)","v":0.20088845482746312},null,{"$f":"BG13*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.13392563655164208},null,{"$f":"BA13*C13*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.19720966314000002},null,{"$f":"'6. TNC Assumptions'!AI247","v":1.1832579788399999},null,{"$f":"BM13*'5. TNC Parameters'!$C$14*C13*'5. TNC Parameters'!$C$27","v":1.77488696826E-3},null,{"$f":"BO13+(BQ12*'5. TNC Parameters'!$G$14)","v":1.0669050805708263E-2},null,{"$f":"BQ12*(1-'5. TNC Parameters'!$G$14)","v":4.5601353129395768E-4},null,{"$f":"BS13*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.0400902086263844E-4},null,{"$f":"BM13*'5. TNC Parameters'!$C$14*C13*(1-'5. TNC Parameters'!$C$27)","v":5.9162898942E-4},null,{"$f":"'6. TNC Assumptions'!AM247","v":13.077},null,{"$f":"BY13*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C13","v":0.29423250000000001},null,{"$f":"CA13+CC12*'5. TNC Parameters'!$G$15","v":0.59543016537038507},null,{"$f":"CC12*(1-'5. TNC Parameters'!$G$15)","v":9.1728345267424044E-3},null,{"$f":"CE13*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.1152230178282696E-3},null,{"$f":"BY13*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C13","v":9.8077499999999998E-2},null,{"$f":"'6. TNC Assumptions'!AO247","v":0.88669200000000004},null,{"$f":"CK13*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C13","v":9.9752850000000004E-3},null,{"$f":"CM13+CO12*'5. TNC Parameters'!$G$16","v":1.900857026992394E-2},null,{"$f":"CO12*(1-'5. TNC Parameters'!$G$16)","v":1.6739115838777033E-3},null,{"$f":"CQ13*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.1159410559184687E-3},null,null,null,42.829662912068301,null,{"$f":"CW13*'5. TNC Parameters'!$C$30","v":1070.7415728017074},null,42.828546971012379,null,{"$f":"DA13*'5. TNC Parameters'!$C$30","v":1070.7136742753096},null,null,null,null,42.829662912068301,null,42.828546971012379,null,null,{"$f":"DH13*'5. TNC Parameters'!$C$30","v":1070.7415728017074},null,{"$f":"DJ13*'5. TNC Parameters'!$C$30","v":1070.7136742753096},null,null,33.644032829103416,null,234.07064333858506,null,2007,null,42.829662912068301,1070.7415728017074,0,0,null,42.828546971012379,1070.7136742753096,{"$f":"DO13-ED13","v":0},null,1070.7136742753096,0]
[2008,null,1,null,{"$f":"'6. TNC Assumptions'!Y248","v":59.923617104999998},null,{"$f":"E14*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C14","v":8.5391154374624989},null,{"$f":"G14+(I13*'5. TNC Parameters'!$G$9)","v":24.534794092370127},null,{"$f":"I13*(1-'5. TNC Parameters'!$G$9)","v":7.8670698180168648},null,{"$f":"K14*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.2447132120112432},null,{"$f":"E14*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C14","v":2.8463718124874999},null,{"$f":"'6. TNC Assumptions'!AA248","v":199.74539035000001},null,{"$f":"Q14*C14*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":88.087717144349995},null,{"$f":"S14+U13*'5. TNC Parameters'!$G$10","v":411.27536346163788},null,{"$f":"U13*(1-'5. TNC Parameters'!$G$10)","v":59.888238749403897},null,{"$f":"W14*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":39.925492499602598},null,{"$f":"Q14*C14*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":29.362572381450001},null,{"$f":"'6. TNC Assumptions'!AC248","v":47.938893684},null,{"$f":"AC14*C14*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.6740421341900005},null,{"$f":"AE14+(AG13*'5. TNC Parameters'!$G$11)","v":29.126158041792397},null,{"$f":"AG13*(1-'5. TNC Parameters'!$G$11)","v":1.7729784522775434},null,{"$f":"AI14*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.1819856348516955},null,{"$f":"AC14*C14*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.5580140447300002},null,{"$f":"'6. TNC Assumptions'!AE248","v":7.9898156140000003},null,{"$f":"AO14*C14*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":2.9961808552500004E-2},null,{"$f":"AQ14+(AS13*'5. TNC Parameters'!$G$12)","v":0.20925773027635478},null,{"$f":"AS13*(1-'5. TNC Parameters'!$G$12)","v":6.3864685207637561E-3},null,{"$f":"AU14*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":4.2576456805091707E-3},null,{"$f":"AO14*C14*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":9.9872695175000012E-3},null,{"$f":"'6. TNC Assumptions'!AG248","v":19.974539035000003},null,{"$f":"BA14*C14*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.59923617105000004},null,{"$f":"BC14+BE13*'5. TNC Parameters'!$G$13","v":3.7341228258708199},null,{"$f":"BE13*(1-'5. TNC Parameters'!$G$13)","v":0.22730492977917222},null,{"$f":"BG14*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.15153661985278147},null,{"$f":"BA14*C14*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.19974539035000002},null,{"$f":"'6. TNC Assumptions'!AI248","v":1.1984723421000001},null,{"$f":"BM14*'5. TNC Parameters'!$C$14*C14*'5. TNC Parameters'!$C$27","v":1.7977085131500002E-3},null,{"$f":"BO14+(BQ13*'5. TNC Parameters'!$G$14)","v":1.194642357103275E-2},null,{"$f":"BQ13*(1-'5. TNC Parameters'!$G$14)","v":5.203357478255128E-4},null,{"$f":"BS14*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.4689049855034183E-4},null,{"$f":"BM14*'5. TNC Parameters'!$C$14*C14*(1-'5. TNC Parameters'!$C$27)","v":5.9923617105000007E-4},null,{"$f":"'6. TNC Assumptions'!AM248","v":12.148},null,{"$f":"BY14*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C14","v":0.27332999999999996},null,{"$f":"CA14+CC13*'5. TNC Parameters'!$G$15","v":0.85116254452373974},null,{"$f":"CC13*(1-'5. TNC Parameters'!$G$15)","v":1.7597620846645286E-2},null,{"$f":"CE14*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.1731747231096858E-2},null,{"$f":"BY14*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C14","v":9.1109999999999997E-2},null,{"$f":"'6. TNC Assumptions'!AO248","v":0.79310400000000003},null,{"$f":"CK14*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C14","v":8.9224200000000004E-3},null,{"$f":"CM14+CO13*'5. TNC Parameters'!$G$16","v":2.4959281950534852E-2},null,{"$f":"CO13*(1-'5. TNC Parameters'!$G$16)","v":2.9717083193890872E-3},null,{"$f":"CQ14*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.9811388795927245E-3},null,null,null,46.522045388608063,null,{"$f":"CW14*'5. TNC Parameters'!$C$30","v":1163.0511347152017},null,46.52006424972847,null,{"$f":"DA14*'5. TNC Parameters'!$C$30","v":1163.0016062432117},null,null,null,null,46.522045388608063,null,46.52006424972847,null,null,{"$f":"DH14*'5. TNC Parameters'!$C$30","v":1163.0511347152017},null,{"$f":"DJ14*'5. TNC Parameters'!$C$30","v":1163.0016062432117},null,null,34.068400134706053,null,268.13904347329111,null,2008,null,46.522045388608056,1163.0511347152014,0,0,null,46.520064249728463,1163.0016062432117,0,null,1163.0016062432117,0]
[2009,null,1,null,{"$f":"'6. TNC Assumptions'!Y249","v":62.391682431},null,{"$f":"E15*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C15","v":8.8908147464175009},null,{"$f":"G15+(I14*'5. TNC Parameters'!$G$9)","v":25.336979051889976},null,{"$f":"I14*(1-'5. TNC Parameters'!$G$9)","v":8.088629786897652},null,{"$f":"K15*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.3924198579317677},null,{"$f":"E15*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C15","v":2.9636049154725002},null,{"$f":"'6. TNC Assumptions'!AA249","v":207.97227477000001},null,{"$f":"Q15*C15*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":91.71577317357},null,{"$f":"S15+U14*'5. TNC Parameters'!$G$10","v":438.6943272590438},null,{"$f":"U14*(1-'5. TNC Parameters'!$G$10)","v":64.296809376164106},null,{"$f":"W15*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":42.864539584109401},null,{"$f":"Q15*C15*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":30.571924391189999},null,{"$f":"'6. TNC Assumptions'!AC249","v":49.9133459448},null,{"$f":"AC15*C15*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.8665512296180005},null,{"$f":"AE15+(AG14*'5. TNC Parameters'!$G$11)","v":32.023600985389166},null,{"$f":"AG14*(1-'5. TNC Parameters'!$G$11)","v":1.9691082860212299},null,{"$f":"AI15*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.3127388573474865},null,{"$f":"AC15*C15*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.622183743206},null,{"$f":"'6. TNC Assumptions'!AE249","v":8.3188909907999999},null,{"$f":"AO15*C15*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":3.1195841215500002E-2},null,{"$f":"AQ15+(AS14*'5. TNC Parameters'!$G$12)","v":0.23325623896411313},null,{"$f":"AS14*(1-'5. TNC Parameters'!$G$12)","v":7.1973325277416541E-3},null,{"$f":"AU15*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":4.7982216851611024E-3},null,{"$f":"AO15*C15*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.03986137385E-2},null,{"$f":"'6. TNC Assumptions'!AG249","v":20.797227477000003},null,{"$f":"BA15*C15*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.62391682431000017},null,{"$f":"BC15+BE14*'5. TNC Parameters'!$G$13","v":4.1055898699216886},null,{"$f":"BE14*(1-'5. TNC Parameters'!$G$13)","v":0.25244978025913201},null,{"$f":"BG15*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.168299853506088},null,{"$f":"BA15*C15*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.20797227477000005},null,{"$f":"'6. TNC Assumptions'!AI249","v":1.2478336486200001},null,{"$f":"BM15*'5. TNC Parameters'!$C$14*C15*'5. TNC Parameters'!$C$27","v":1.8717504729300004E-3},null,{"$f":"BO15+(BQ14*'5. TNC Parameters'!$G$14)","v":1.3235540091245248E-2},null,{"$f":"BQ14*(1-'5. TNC Parameters'!$G$14)","v":5.8263395271750237E-4},null,{"$f":"BS15*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.8842263514500156E-4},null,{"$f":"BM15*'5. TNC Parameters'!$C$14*C15*(1-'5. TNC Parameters'!$C$27)","v":6.2391682431000011E-4},null,{"$f":"'6. TNC Assumptions'!AM249","v":9.1259999999999994},null,{"$f":"BY15*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C15","v":0.20533499999999999},null,{"$f":"CA15+CC14*'5. TNC Parameters'!$G$15","v":1.0313418896568465},null,{"$f":"CC14*(1-'5. TNC Parameters'!$G$15)","v":2.51556548668933E-2},null,{"$f":"CE15*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.6770436577928864E-2},null,{"$f":"BY15*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C15","v":6.8444999999999992E-2},null,{"$f":"'6. TNC Assumptions'!AO249","v":1.1668799999999999},null,{"$f":"CK15*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C15","v":1.3127399999999997E-2},null,{"$f":"CM15+CO14*'5. TNC Parameters'!$G$16","v":3.4184668029175413E-2},null,{"$f":"CO14*(1-'5. TNC Parameters'!$G$16)","v":3.902013921359436E-3},null,{"$f":"CQ15*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.601342614239624E-3},null,null,null,49.762556576407221,null,{"$f":"CW15*'5. TNC Parameters'!$C$30","v":1244.0639144101806},null,49.759955233792979,null,{"$f":"DA15*'5. TNC Parameters'!$C$30","v":1243.9988808448245},null,11.9,null,null,37.862556576407222,null,37.859955233792981,null,null,{"$f":"DH15*'5. TNC Parameters'!$C$30","v":946.56391441018059},null,{"$f":"DJ15*'5. TNC Parameters'!$C$30","v":946.4988808448245},null,null,35.445152855201307,null,303.5841963284924,null,2009,null,49.762556576407221,1244.0639144101806,0,0,null,37.859955233792981,946.4988808448245,0,null,946.4988808448245,0]
[2010,null,1,null,{"$f":"'6. TNC Assumptions'!Y250","v":64.153748977500001},null,{"$f":"E16*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C16","v":9.1419092292937503},null,{"$f":"G16+(I15*'5. TNC Parameters'!$G$9)","v":26.125794193760669},null,{"$f":"I15*(1-'5. TNC Parameters'!$G$9)","v":8.3530940874230577},null,{"$f":"K16*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.5687293916153715},null,{"$f":"E16*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C16","v":3.0473030764312501},null,{"$f":"'6. TNC Assumptions'!AA250","v":213.845829925},null,{"$f":"Q16*C16*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":94.306010996924996},null,{"$f":"S16+U15*'5. TNC Parameters'!$G$10","v":464.41698014580015},null,{"$f":"U15*(1-'5. TNC Parameters'!$G$10)","v":68.583358110168675},null,{"$f":"W16*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":45.722238740112445},null,{"$f":"Q16*C16*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":31.435336998975},null,{"$f":"'6. TNC Assumptions'!AC250","v":51.322999181999997},null,{"$f":"AC16*C16*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":5.0039924202449999},null,{"$f":"AE16+(AG15*'5. TNC Parameters'!$G$11)","v":34.862600070155892},null,{"$f":"AG15*(1-'5. TNC Parameters'!$G$11)","v":2.1649933354782722},null,{"$f":"AI16*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.4433288903188481},null,{"$f":"AC16*C16*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.667997473415},null,{"$f":"'6. TNC Assumptions'!AE250","v":8.5538331969999994},null,{"$f":"AO16*C16*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":3.2076874488749997E-2},null,{"$f":"AQ16+(AS15*'5. TNC Parameters'!$G$12)","v":0.25731036220836684},null,{"$f":"AS15*(1-'5. TNC Parameters'!$G$12)","v":8.0227512444962772E-3},null,{"$f":"AU16*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.3485008296641845E-3},null,{"$f":"AO16*C16*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.0692291496249999E-2},null,{"$f":"'6. TNC Assumptions'!AG250","v":21.3845829925},null,{"$f":"BA16*C16*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.64153748977500002},null,{"$f":"BC16+BE15*'5. TNC Parameters'!$G$13","v":4.4695641115584488},null,{"$f":"BE15*(1-'5. TNC Parameters'!$G$13)","v":0.27756324813824007},null,{"$f":"BG16*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.18504216542549337},null,{"$f":"BA16*C16*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.21384582992500001},null,{"$f":"'6. TNC Assumptions'!AI250","v":1.28307497955},null,{"$f":"BM16*'5. TNC Parameters'!$C$14*C16*'5. TNC Parameters'!$C$27","v":1.9246124693250001E-3},null,{"$f":"BO16+(BQ15*'5. TNC Parameters'!$G$14)","v":1.4514647653276345E-2},null,{"$f":"BQ15*(1-'5. TNC Parameters'!$G$14)","v":6.4550490729390285E-4},null,{"$f":"BS16*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":4.3033660486260187E-4},null,{"$f":"BM16*'5. TNC Parameters'!$C$14*C16*(1-'5. TNC Parameters'!$C$27)","v":6.4153748977500004E-4},null,{"$f":"'6. TNC Assumptions'!AM250","v":10.949},null,{"$f":"BY16*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C16","v":0.24635249999999997},null,{"$f":"CA16+CC15*'5. TNC Parameters'!$G$15","v":1.2472136303789649},null,{"$f":"CC15*(1-'5. TNC Parameters'!$G$15)","v":3.0480759277881474E-2},null,{"$f":"CE16*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.0320506185254314E-2},null,{"$f":"BY16*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C16","v":8.2117499999999996E-2},null,{"$f":"'6. TNC Assumptions'!AO250","v":1.131624},null,{"$f":"CK16*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C16","v":1.2730769999999999E-2},null,{"$f":"CM16+CO15*'5. TNC Parameters'!$G$16","v":4.1571171683242536E-2},null,{"$f":"CO15*(1-'5. TNC Parameters'!$G$16)","v":5.3442663459328764E-3},null,{"$f":"CQ16*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.5628442306219173E-3},null,null,null,52.94900137532256,null,{"$f":"CW16*'5. TNC Parameters'!$C$30","v":1323.725034383064},null,52.945438531091938,null,{"$f":"DA16*'5. TNC Parameters'!$C$30","v":1323.6359632772985},null,9,null,null,43.94900137532256,null,43.945438531091938,null,null,{"$f":"DH16*'5. TNC Parameters'!$C$30","v":1098.725034383064},null,{"$f":"DJ16*'5. TNC Parameters'!$C$30","v":1098.6359632772985},null,null,36.457934707732271,null,340.04213103622465,null,2010,null,52.949001375322553,1323.7250343830638,0,0,null,43.945438531091931,1098.6359632772983,0,null,1098.6359632772983,0]
[2011,null,1,null,{"$f":"'6. TNC Assumptions'!Y251","v":62.174060999999995},null,{"$f":"E17*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C17","v":8.8598036924999999},null,{"$f":"G17+(I16*'5. TNC Parameters'!$G$9)","v":26.372447259179289},null,{"$f":"I16*(1-'5. TNC Parameters'!$G$9)","v":8.613150627081378},null,{"$f":"K17*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.7421004180542514},null,{"$f":"E17*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C17","v":2.9532678975},null,{"$f":"'6. TNC Assumptions'!AA251","v":207.24687},null,{"$f":"Q17*C17*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":91.395869669999996},null,{"$f":"S17+U16*'5. TNC Parameters'!$G$10","v":483.20813604895284},null,{"$f":"U16*(1-'5. TNC Parameters'!$G$10)","v":72.604713766847297},null,{"$f":"W17*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":48.403142511231529},null,{"$f":"Q17*C17*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":30.465289889999998},null,{"$f":"'6. TNC Assumptions'!AC251","v":49.739248799999999},null,{"$f":"AC17*C17*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.8495767580000004},null,{"$f":"AE17+(AG16*'5. TNC Parameters'!$G$11)","v":37.355249609266032},null,{"$f":"AG16*(1-'5. TNC Parameters'!$G$11)","v":2.3569272188898598},null,{"$f":"AI17*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.5712848125932397},null,{"$f":"AC17*C17*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.6165255860000001},null,{"$f":"'6. TNC Assumptions'!AE251","v":8.2898747999999998},null,{"$f":"AO17*C17*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":3.1087030499999998E-2},null,{"$f":"AQ17+(AS16*'5. TNC Parameters'!$G$12)","v":0.27954730990759524},null,{"$f":"AS16*(1-'5. TNC Parameters'!$G$12)","v":8.8500828007715797E-3},null,{"$f":"AU17*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.9000552005143859E-3},null,{"$f":"AO17*C17*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.0362343499999999E-2},null,{"$f":"'6. TNC Assumptions'!AG251","v":20.724687000000003},null,{"$f":"BA17*C17*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.62174061000000003},null,{"$f":"BC17+BE16*'5. TNC Parameters'!$G$13","v":4.7891345652905182},null,{"$f":"BE16*(1-'5. TNC Parameters'!$G$13)","v":0.30217015626793081},null,{"$f":"BG17*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.2014467708452872},null,{"$f":"BA17*C17*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.20724687000000003},null,{"$f":"'6. TNC Assumptions'!AI251","v":1.2434812200000001},null,{"$f":"BM17*'5. TNC Parameters'!$C$14*C17*'5. TNC Parameters'!$C$27","v":1.86522183E-3},null,{"$f":"BO17+(BQ16*'5. TNC Parameters'!$G$14)","v":1.5671981764056698E-2},null,{"$f":"BQ16*(1-'5. TNC Parameters'!$G$14)","v":7.0788771921964806E-4},null,{"$f":"BS17*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":4.7192514614643203E-4},null,{"$f":"BM17*'5. TNC Parameters'!$C$14*C17*(1-'5. TNC Parameters'!$C$27)","v":6.2174061000000002E-4},null,{"$f":"'6. TNC Assumptions'!AM251","v":10.401999999999999},null,{"$f":"BY17*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C17","v":0.23404499999999995},null,{"$f":"CA17+CC16*'5. TNC Parameters'!$G$15","v":1.4443978969820863},null,{"$f":"CC16*(1-'5. TNC Parameters'!$G$15)","v":3.6860733396878467E-2},null,{"$f":"CE17*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.4573822264585644E-2},null,{"$f":"BY17*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C17","v":7.8014999999999987E-2},null,{"$f":"'6. TNC Assumptions'!AO251","v":1.5630550000000001},null,{"$f":"CK17*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C17","v":1.7584368749999999E-2},null,{"$f":"CM17+CO16*'5. TNC Parameters'!$G$16","v":5.2656503683839589E-2},null,{"$f":"CO16*(1-'5. TNC Parameters'!$G$16)","v":6.4990367494029422E-3},null,{"$f":"CQ17*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":4.3326911662686278E-3},null,null,null,55.953253006501818,null,{"$f":"CW17*'5. TNC Parameters'!$C$30","v":1398.8313251625455},null,55.948920315335549,null,{"$f":"DA17*'5. TNC Parameters'!$C$30","v":1398.7230078833886},null,10.199999999999999,null,null,45.753253006501822,null,45.748920315335553,null,null,{"$f":"DH17*'5. TNC Parameters'!$C$30","v":1143.8313251625455},null,{"$f":"DJ17*'5. TNC Parameters'!$C$30","v":1143.7230078833888},null,null,35.331329327609993,null,375.37346036383462,null,2011,null,55.953253006501811,1398.8313251625452,0,0,null,45.748920315335539,1143.7230078833884,0,null,1143.7230078833884,0]
[2012,null,1,null,{"$f":"'6. TNC Assumptions'!Y252","v":58.180867482000004},null,{"$f":"E18*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C18","v":8.2907736161849996},null,{"$f":"G18+(I17*'5. TNC Parameters'!$G$9)","v":25.968753677030531},null,{"$f":"I17*(1-'5. TNC Parameters'!$G$9)","v":8.6944671983337578},null,{"$f":"K18*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.7963114655558385},null,{"$f":"E18*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C18","v":2.763591205395},null,{"$f":"'6. TNC Assumptions'!AA252","v":193.93622494000002},null,{"$f":"Q18*C18*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":85.525875198540007},null,{"$f":"S18+U17*'5. TNC Parameters'!$G$10","v":493.19157867616025},null,{"$f":"U17*(1-'5. TNC Parameters'!$G$10)","v":75.542432571332611},null,{"$f":"W18*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":50.361621714221741},null,{"$f":"Q18*C18*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":28.508625066180002},null,{"$f":"'6. TNC Assumptions'!AC252","v":46.544693985600006},null,{"$f":"AC18*C18*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.5381076635960014},null,{"$f":"AE18+(AG17*'5. TNC Parameters'!$G$11)","v":39.367911540319739},null,{"$f":"AG17*(1-'5. TNC Parameters'!$G$11)","v":2.5254457325422948},null,{"$f":"AI18*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.6836304883615298},null,{"$f":"AC18*C18*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.5127025545320003},null,{"$f":"'6. TNC Assumptions'!AE252","v":7.757448997600001},null,{"$f":"AO18*C18*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":2.9090433741000003E-2},null,{"$f":"AQ18+(AS17*'5. TNC Parameters'!$G$12)","v":0.29902283028800647},null,{"$f":"AS17*(1-'5. TNC Parameters'!$G$12)","v":9.6149133605888046E-3},null,{"$f":"AU18*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.4099422403925358E-3},null,{"$f":"AO18*C18*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":9.6968112470000017E-3},null,{"$f":"'6. TNC Assumptions'!AG252","v":19.393622494000002},null,{"$f":"BA18*C18*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.58180867482000009},null,{"$f":"BC18+BE17*'5. TNC Parameters'!$G$13","v":5.0471681461948394},null,{"$f":"BE17*(1-'5. TNC Parameters'!$G$13)","v":0.32377509391567888},null,{"$f":"BG18*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.21585006261045259},null,{"$f":"BA18*C18*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.19393622494000004},null,{"$f":"'6. TNC Assumptions'!AI252","v":1.1636173496400002},null,{"$f":"BM18*'5. TNC Parameters'!$C$14*C18*'5. TNC Parameters'!$C$27","v":1.7454260244600002E-3},null,{"$f":"BO18+(BQ17*'5. TNC Parameters'!$G$14)","v":1.6653076218669339E-2},null,{"$f":"BQ17*(1-'5. TNC Parameters'!$G$14)","v":7.6433156984736031E-4},null,{"$f":"BS18*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.0955437989824021E-4},null,{"$f":"BM18*'5. TNC Parameters'!$C$14*C18*(1-'5. TNC Parameters'!$C$27)","v":5.8180867482000007E-4},null,{"$f":"'6. TNC Assumptions'!AM252","v":7.37},null,{"$f":"BY18*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C18","v":0.165825},null,{"$f":"CA18+CC17*'5. TNC Parameters'!$G$15","v":1.5675344877931239},null,{"$f":"CC17*(1-'5. TNC Parameters'!$G$15)","v":4.2688409188962446E-2},null,{"$f":"CE18*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.8458939459308295E-2},null,{"$f":"BY18*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C18","v":5.5274999999999998E-2},null,{"$f":"'6. TNC Assumptions'!AO252","v":0.67796900000000004},null,{"$f":"CK18*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C18","v":7.6271512500000003E-3},null,{"$f":"CM18+CO17*'5. TNC Parameters'!$G$16","v":5.2051590773033327E-2},null,{"$f":"CO17*(1-'5. TNC Parameters'!$G$16)","v":8.2320641608062597E-3},null,{"$f":"CQ18*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.4880427738708392E-3},null,null,null,58.098280209603033,null,{"$f":"CW18*'5. TNC Parameters'!$C$30","v":1452.4570052400759},null,58.092792166829163,null,{"$f":"DA18*'5. TNC Parameters'!$C$30","v":1452.3198041707292},null,13.83,null,null,44.268280209603034,null,44.262792166829165,null,null,{"$f":"DH18*'5. TNC Parameters'!$C$30","v":1106.7070052400759},null,{"$f":"DJ18*'5. TNC Parameters'!$C$30","v":1106.5698041707292},null,null,33.044408670968821,null,408.41786903480346,null,2012,null,58.098280209603033,1452.4570052400759,0,0,null,44.262792166829165,1106.5698041707292,0,null,1106.5698041707292,0]
[2013,null,1,null,{"$f":"'6. TNC Assumptions'!Y253","v":64.456379938500007},null,{"$f":"E19*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C19","v":9.1850341412362511},null,{"$f":"G19+(I18*'5. TNC Parameters'!$G$9)","v":26.592410301511535},null,{"$f":"I18*(1-'5. TNC Parameters'!$G$9)","v":8.5613775167552468},null,{"$f":"K19*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.7075850111701643},null,{"$f":"E19*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C19","v":3.0616780470787504},null,{"$f":"'6. TNC Assumptions'!AA253","v":214.85459979500001},null,{"$f":"Q19*C19*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":94.750878509594997},null,{"$f":"S19+U18*'5. TNC Parameters'!$G$10","v":510.83926128029867},null,{"$f":"U18*(1-'5. TNC Parameters'!$G$10)","v":77.103195905456573},null,{"$f":"W19*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":51.402130603637715},null,{"$f":"Q19*C19*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":31.583626169864999},null,{"$f":"'6. TNC Assumptions'!AC253","v":51.565103950800001},null,{"$f":"AC19*C19*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":5.0275976352030005},null,{"$f":"AE19+(AG18*'5. TNC Parameters'!$G$11)","v":41.733995058001184},null,{"$f":"AG18*(1-'5. TNC Parameters'!$G$11)","v":2.6615141175215538},null,{"$f":"AI19*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.7743427450143692},null,{"$f":"AC19*C19*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.6758658784010001},null,{"$f":"'6. TNC Assumptions'!AE253","v":8.5941839918000014},null,{"$f":"AO19*C19*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":3.2228189969250004E-2},null,{"$f":"AQ19+(AS18*'5. TNC Parameters'!$G$12)","v":0.32096625448001614},null,{"$f":"AS18*(1-'5. TNC Parameters'!$G$12)","v":1.0284765777240331E-2},null,{"$f":"AU19*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.8565105181602201E-3},null,{"$f":"AO19*C19*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.0742729989750002E-2},null,{"$f":"'6. TNC Assumptions'!AG253","v":21.485459979500003},null,{"$f":"BA19*C19*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.64456379938500019},null,{"$f":"BC19+BE18*'5. TNC Parameters'!$G$13","v":5.3505121869232308},null,{"$f":"BE18*(1-'5. TNC Parameters'!$G$13)","v":0.34121975865660953},null,{"$f":"BG19*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.22747983910440633},null,{"$f":"BA19*C19*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.21485459979500005},null,{"$f":"'6. TNC Assumptions'!AI253","v":1.2891275987700002},null,{"$f":"BM19*'5. TNC Parameters'!$C$14*C19*'5. TNC Parameters'!$C$27","v":1.9336913981550003E-3},null,{"$f":"BO19+(BQ18*'5. TNC Parameters'!$G$14)","v":1.7774587505806363E-2},null,{"$f":"BQ18*(1-'5. TNC Parameters'!$G$14)","v":8.1218011101797695E-4},null,{"$f":"BS19*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.4145340734531797E-4},null,{"$f":"BM19*'5. TNC Parameters'!$C$14*C19*(1-'5. TNC Parameters'!$C$27)","v":6.4456379938500005E-4},null,{"$f":"'6. TNC Assumptions'!AM253","v":6.9630000000000001},null,{"$f":"BY19*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C19","v":0.15666749999999999},null,{"$f":"CA19+CC18*'5. TNC Parameters'!$G$15","v":1.6778743423620854},null,{"$f":"CC18*(1-'5. TNC Parameters'!$G$15)","v":4.6327645431038331E-2},null,{"$f":"CE19*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.0885096954025554E-2},null,{"$f":"BY19*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C19","v":5.2222499999999998E-2},null,{"$f":"'6. TNC Assumptions'!AO253","v":0.32495800000000002},null,{"$f":"CK19*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C19","v":3.6557775000000004E-3},null,{"$f":"CM19+CO18*'5. TNC Parameters'!$G$16","v":4.7569873283081175E-2},null,{"$f":"CO18*(1-'5. TNC Parameters'!$G$16)","v":8.1374949899521466E-3},null,{"$f":"CQ19*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.4249966599680972E-3},null,null,null,59.155246256466157,null,{"$f":"CW19*'5. TNC Parameters'!$C$30","v":1478.8811564116538},null,59.149821259806188,null,{"$f":"DA19*'5. TNC Parameters'!$C$30","v":1478.7455314951546},null,15.42,null,null,43.735246256466155,null,43.729821259806187,null,null,{"$f":"DH19*'5. TNC Parameters'!$C$30","v":1093.3811564116538},null,{"$f":"DJ19*'5. TNC Parameters'!$C$30","v":1093.2455314951546},null,null,36.599634488928885,null,445.01750352373233,null,2013,null,59.155246256466143,1478.8811564116536,0,0,null,43.729821259806172,1093.2455314951544,0,null,1093.2455314951544,0]
[2014,null,1,null,{"$f":"'6. TNC Assumptions'!Y254","v":62.520861037500005},null,{"$f":"E20*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C20","v":8.9092226978437505},null,{"$f":"G20+(I19*'5. TNC Parameters'!$G$9)","v":26.73464839535157},null,{"$f":"I19*(1-'5. TNC Parameters'!$G$9)","v":8.7669846040037136},null,{"$f":"K20*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.8446564026691421},null,{"$f":"E20*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C20","v":2.9697408992812502},null,{"$f":"'6. TNC Assumptions'!AA254","v":208.40287012500002},null,{"$f":"Q20*C20*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":91.905665725125004},null,{"$f":"S20+U19*'5. TNC Parameters'!$G$10","v":522.88277740340027},null,{"$f":"U19*(1-'5. TNC Parameters'!$G$10)","v":79.862149602023351},null,{"$f":"W20*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":53.241433068015567},null,{"$f":"Q20*C20*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":30.635221908375001},null,{"$f":"'6. TNC Assumptions'!AC254","v":50.01668883},null,{"$f":"AC20*C20*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.8766271609250005},null,{"$f":"AE20+(AG19*'5. TNC Parameters'!$G$11)","v":43.789146232990689},null,{"$f":"AG19*(1-'5. TNC Parameters'!$G$11)","v":2.8214759859354928},null,{"$f":"AI20*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.8809839906236618},null,{"$f":"AC20*C20*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.6255423869750001},null,{"$f":"'6. TNC Assumptions'!AE254","v":8.3361148050000011},null,{"$f":"AO20*C20*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":3.1260430518750007E-2},null,{"$f":"AQ20+(AS19*'5. TNC Parameters'!$G$12)","v":0.341187184280558},null,{"$f":"AS19*(1-'5. TNC Parameters'!$G$12)","v":1.1039500718208148E-2},null,{"$f":"AU20*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":7.3596671454720982E-3},null,{"$f":"AO20*C20*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.0420143506250002E-2},null,{"$f":"'6. TNC Assumptions'!AG254","v":20.840287012500003},null,{"$f":"BA20*C20*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.62520861037500008},null,{"$f":"BC20+BE19*'5. TNC Parameters'!$G$13","v":5.6139931067936804},null,{"$f":"BE19*(1-'5. TNC Parameters'!$G$13)","v":0.3617276905045505},null,{"$f":"BG20*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.24115179366970033},null,{"$f":"BA20*C20*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.20840287012500003},null,{"$f":"'6. TNC Assumptions'!AI254","v":1.2504172207500002},null,{"$f":"BM20*'5. TNC Parameters'!$C$14*C20*'5. TNC Parameters'!$C$27","v":1.8756258311250005E-3},null,{"$f":"BO20+(BQ19*'5. TNC Parameters'!$G$14)","v":1.8783336475010771E-2},null,{"$f":"BQ19*(1-'5. TNC Parameters'!$G$14)","v":8.6687686192059462E-4},null,{"$f":"BS20*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.7791790794706308E-4},null,{"$f":"BM20*'5. TNC Parameters'!$C$14*C20*(1-'5. TNC Parameters'!$C$27)","v":6.2520861037500014E-4},null,{"$f":"'6. TNC Assumptions'!AM254","v":5.1909999999999998},null,{"$f":"BY20*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C20","v":0.11679749999999998},null,{"$f":"CA20+CC19*'5. TNC Parameters'!$G$15","v":1.7450831614009261},null,{"$f":"CC19*(1-'5. TNC Parameters'!$G$15)","v":4.9588680961159197E-2},null,{"$f":"CE20*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.3059120640772793E-2},null,{"$f":"BY20*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C20","v":3.8932499999999995E-2},null,{"$f":"'6. TNC Assumptions'!AO254","v":0.18939},null,{"$f":"CK20*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C20","v":2.1306375000000001E-3},null,{"$f":"CM20+CO19*'5. TNC Parameters'!$G$16","v":4.2263665918883891E-2},null,{"$f":"CO19*(1-'5. TNC Parameters'!$G$16)","v":7.4368448641972821E-3},null,{"$f":"CQ20*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":4.9578965761315208E-3},null,null,null,61.254179857248396,null,{"$f":"CW20*'5. TNC Parameters'!$C$30","v":1531.3544964312098},null,61.249221960672266,null,{"$f":"DA20*'5. TNC Parameters'!$C$30","v":1531.2305490168067},null,15.92,null,null,45.334179857248394,null,45.329221960672264,null,null,{"$f":"DH20*'5. TNC Parameters'!$C$30","v":1133.3544964312098},null,{"$f":"DJ20*'5. TNC Parameters'!$C$30","v":1133.2305490168067},null,null,35.488885916872874,null,480.50638944060518,null,2014,null,61.254179857248396,1531.3544964312098,0,0,null,45.329221960672264,1133.2305490168067,0,null,1133.2305490168067,0]
[2015,null,1,null,{"$f":"'6. TNC Assumptions'!Y255","v":63.771278258250007},null,{"$f":"E21*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C21","v":9.0874071518006261},null,{"$f":"G21+(I20*'5. TNC Parameters'!$G$9)","v":27.008177894919321},null,{"$f":"I20*(1-'5. TNC Parameters'!$G$9)","v":8.8138776522328737},null,{"$f":"K21*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.8759184348219158},null,{"$f":"E21*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C21","v":3.0291357172668754},null,{"$f":"'6. TNC Assumptions'!AA255","v":212.57092752750003},null,{"$f":"Q21*C21*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":93.743779039627512},null,{"$f":"S21+U20*'5. TNC Parameters'!$G$10","v":534.88158153907489},null,{"$f":"U20*(1-'5. TNC Parameters'!$G$10)","v":81.744974903952851},null,{"$f":"W21*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":54.496649935968563},null,{"$f":"Q21*C21*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":31.247926346542503},null,{"$f":"'6. TNC Assumptions'!AC255","v":51.017022606600008},null,{"$f":"AC21*C21*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.9741597041435011},null,{"$f":"AE21+(AG20*'5. TNC Parameters'!$G$11)","v":45.802889030741859},null,{"$f":"AG20*(1-'5. TNC Parameters'!$G$11)","v":2.9604169063923353},null,{"$f":"AI21*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.9736112709282234},null,{"$f":"AC21*C21*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.6580532347145003},null,{"$f":"'6. TNC Assumptions'!AE255","v":8.5028371011000008},null,{"$f":"AO21*C21*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":3.1885639129125003E-2},null,{"$f":"AQ21+(AS20*'5. TNC Parameters'!$G$12)","v":0.36133783222810023},null,{"$f":"AS20*(1-'5. TNC Parameters'!$G$12)","v":1.1734991181582756E-2},null,{"$f":"AU21*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":7.823327454388504E-3},null,{"$f":"AO21*C21*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.0628546376375001E-2},null,{"$f":"'6. TNC Assumptions'!AG255","v":21.257092752750005},null,{"$f":"BA21*C21*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.63771278258250019},null,{"$f":"BC21+BE20*'5. TNC Parameters'!$G$13","v":5.8721652603515224},null,{"$f":"BE20*(1-'5. TNC Parameters'!$G$13)","v":0.37954062902465852},null,{"$f":"BG21*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.25302708601643897},null,{"$f":"BA21*C21*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.21257092752750006},null,{"$f":"'6. TNC Assumptions'!AI255","v":1.2754255651650002},null,{"$f":"BM21*'5. TNC Parameters'!$C$14*C21*'5. TNC Parameters'!$C$27","v":1.9131383477475005E-3},null,{"$f":"BO21+(BQ20*'5. TNC Parameters'!$G$14)","v":1.9780400693075264E-2},null,{"$f":"BQ20*(1-'5. TNC Parameters'!$G$14)","v":9.1607412968300512E-4},null,{"$f":"BS21*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.1071608645533668E-4},null,null,null,{"$f":"'6. TNC Assumptions'!AM255","v":5.8398750000000001},null,{"$f":"BY21*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C21","v":0.13139718750000001},null,{"$f":"CA21+CC20*'5. TNC Parameters'!$G$15","v":1.8249053471522392},null,{"$f":"CC20*(1-'5. TNC Parameters'!$G$15)","v":5.1575001748687004E-2},null,{"$f":"CE21*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.4383334499124667E-2},null,{"$f":"BY21*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C21","v":4.3799062499999999E-2},null,{"$f":"'6. TNC Assumptions'!AO255","v":0.18939},null,{"$f":"CK21*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C21","v":2.1306375000000001E-3},null,{"$f":"CM21+CO20*'5. TNC Parameters'!$G$16","v":3.7787005456146008E-2},null,{"$f":"CO20*(1-'5. TNC Parameters'!$G$16)","v":6.6072979627378806E-3},null,{"$f":"CQ21*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":4.4048653084919204E-3},null,null,null,62.646428971083594,null,{"$f":"CW21*'5. TNC Parameters'!$C$30","v":1566.1607242770899},null,62.642024105775107,null,{"$f":"DA21*'5. TNC Parameters'!$C$30","v":1566.0506026443777},null,{"$f":"DE20+(DE22-DE20)/2","v":17.114000000000001},null,null,45.53242897108359,null,45.528024105775103,null,null,{"$f":"DH21*'5. TNC Parameters'!$C$30","v":1138.3107242770898},null,{"$f":"DJ21*'5. TNC Parameters'!$C$30","v":1138.2006026443776},null,null,{"$f":"CI21+BW21+BK21+AY21+AM21+AA21+O21","v":36.202113834927751},null,516.70850327553296,null,2015,null,62.646428971083594,1566.1607242770899,0,0,null,45.528024105775103,1138.2006026443776,0,null,1138.2006026443776,0]
[2016,null,1,null,{"$f":"'6. TNC Assumptions'!Y256","v":65.046703823415015},null,{"$f":"E22*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C22","v":9.26915529483664},null,{"$f":"G22+(I21*'5. TNC Parameters'!$G$9)","v":27.373278344697695},null,{"$f":"I21*(1-'5. TNC Parameters'!$G$9)","v":8.9040548450582655},null,{"$f":"K22*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.936036563372177},null,{"$f":"E22*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C22","v":3.089718431612213},null,{"$f":"'6. TNC Assumptions'!AA256","v":216.82234607805006},null,{"$f":"Q22*C22*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":95.618654620420074},null,{"$f":"S22+U21*'5. TNC Parameters'!$G$10","v":546.8794260103673},null,{"$f":"U21*(1-'5. TNC Parameters'!$G$10)","v":83.620810149127621},null,{"$f":"W22*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":55.747206766085078},null,{"$f":"Q22*C22*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":31.872884873473357},null,{"$f":"'6. TNC Assumptions'!AC256","v":52.037363058732012},null,{"$f":"AC22*C22*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":5.073642898226371},null,{"$f":"AE22+(AG21*'5. TNC Parameters'!$G$11)","v":47.779973564328031},null,{"$f":"AG21*(1-'5. TNC Parameters'!$G$11)","v":3.0965583646402006},null,{"$f":"AI22*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.0643722430934668},null,{"$f":"AC22*C22*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.6912142994087904},null,{"$f":"'6. TNC Assumptions'!AE256","v":8.6728938431220026},null,{"$f":"AO22*C22*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":3.2523351911707507E-2},null,{"$f":"AQ22+(AS21*'5. TNC Parameters'!$G$12)","v":0.38143311980992894},null,{"$f":"AS21*(1-'5. TNC Parameters'!$G$12)","v":1.2428064329878794E-2},null,{"$f":"AU22*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":8.2853762199191945E-3},null,{"$f":"AO22*C22*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.0841117303902503E-2},null,{"$f":"'6. TNC Assumptions'!AG256","v":21.682234607805007},null,{"$f":"BA22*C22*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.6504670382341502},null,{"$f":"BC22+BE21*'5. TNC Parameters'!$G$13","v":6.1256376364523133},null,{"$f":"BE21*(1-'5. TNC Parameters'!$G$13)","v":0.39699466213335916},null,{"$f":"BG22*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.26466310808890608},null,{"$f":"BA22*C22*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.21682234607805007},null,{"$f":"'6. TNC Assumptions'!AI256","v":1.3009340764683004},null,{"$f":"BM22*'5. TNC Parameters'!$C$14*C22*'5. TNC Parameters'!$C$27","v":1.9514011147024504E-3},null,{"$f":"BO22+(BQ21*'5. TNC Parameters'!$G$14)","v":2.0767100282369957E-2},null,{"$f":"BQ21*(1-'5. TNC Parameters'!$G$14)","v":9.6470152540775592E-4},null,{"$f":"BS22*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.4313435027183721E-4},null,null,null,{"$f":"'6. TNC Assumptions'!AM256","v":6.4887500000000005},null,{"$f":"BY22*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C22","v":0.14599687500000003},null,{"$f":"CA22+CC21*'5. TNC Parameters'!$G$15","v":1.9169681182926803},null,{"$f":"CC21*(1-'5. TNC Parameters'!$G$15)","v":5.3934103859558935E-2},null,{"$f":"CE22*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.5956069239705957E-2},null,{"$f":"BY22*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C22","v":4.8665625000000004E-2},null,{"$f":"'6. TNC Assumptions'!AO256","v":0.18939},null,{"$f":"CK22*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C22","v":2.1306375000000001E-3},null,{"$f":"CM22+CO21*'5. TNC Parameters'!$G$16","v":3.4010204527885973E-2},null,{"$f":"CO21*(1-'5. TNC Parameters'!$G$16)","v":5.907438428260036E-3},null,{"$f":"CQ22*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.9382922855066907E-3},null,null,null,64.061101552735039,null,{"$f":"CW22*'5. TNC Parameters'!$C$30","v":1601.5275388183759},null,64.057163260449528,null,{"$f":"DA22*'5. TNC Parameters'!$C$30","v":1601.4290815112381},null,{"$f":"DE20*(1+$DF$9)","v":18.308},null,null,45.753101552735039,null,45.749163260449528,null,null,{"$f":"DH22*'5. TNC Parameters'!$C$30","v":1143.8275388183761},null,{"$f":"DJ22*'5. TNC Parameters'!$C$30","v":1143.7290815112383},null,null,36.930146692876313,null,553.63864996840925,null,2016,null,64.061101552735039,1601.5275388183759,0,0,null,45.749163260449528,1143.7290815112383,0,null,1143.7290815112383,0]
[2017,null,1,null,{"$f":"'6. TNC Assumptions'!Y257","v":66.34763789988331},null,{"$f":"E23*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C23","v":9.4545384007333713},null,{"$f":"G23+(I22*'5. TNC Parameters'!$G$9)","v":27.803395600897503},null,{"$f":"I22*(1-'5. TNC Parameters'!$G$9)","v":9.0244211445335676},null,{"$f":"K23*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.0162807630223778},null,{"$f":"E23*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C23","v":3.1515128002444572},null,{"$f":"'6. TNC Assumptions'!AA257","v":221.15879299961102},null,{"$f":"Q23*C23*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":97.531027712828461},null,{"$f":"S23+U22*'5. TNC Parameters'!$G$10","v":558.9139583582006},null,{"$f":"U22*(1-'5. TNC Parameters'!$G$10)","v":85.496495364995184},null,{"$f":"W23*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":56.997663576663456},null,{"$f":"Q23*C23*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":32.510342570942818},null,{"$f":"'6. TNC Assumptions'!AC257","v":53.078110319906642},null,{"$f":"AC23*C23*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":5.1751157561908974},null,{"$f":"AE23+(AG22*'5. TNC Parameters'!$G$11)","v":49.72486782283994},null,{"$f":"AG22*(1-'5. TNC Parameters'!$G$11)","v":3.2302214976789916},null,{"$f":"AI23*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.1534809984526611},null,{"$f":"AC23*C23*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.7250385853969659},null,{"$f":"'6. TNC Assumptions'!AE257","v":8.8463517199844404},null,{"$f":"AO23*C23*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":3.3173818949941654E-2},null,{"$f":"AQ23+(AS22*'5. TNC Parameters'!$G$12)","v":0.40148770537843032},null,{"$f":"AS22*(1-'5. TNC Parameters'!$G$12)","v":1.3119233381440287E-2},null,{"$f":"AU23*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":8.7461555876268571E-3},null,{"$f":"AO23*C23*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.1057939649980551E-2},null,{"$f":"'6. TNC Assumptions'!AG257","v":22.115879299961104},null,{"$f":"BA23*C23*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.66347637899883316},null,{"$f":"BC23+BE22*'5. TNC Parameters'!$G$13","v":6.3749830542102499},null,{"$f":"BE22*(1-'5. TNC Parameters'!$G$13)","v":0.41413096124089643},null,{"$f":"BG23*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.27608730749393096},null,{"$f":"BA23*C23*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.22115879299961105},null,{"$f":"'6. TNC Assumptions'!AI257","v":1.3269527579976661},null,{"$f":"BM23*'5. TNC Parameters'!$C$14*C23*'5. TNC Parameters'!$C$27","v":1.9904291369964994E-3},null,{"$f":"BO23+(BQ22*'5. TNC Parameters'!$G$14)","v":2.1744705987143891E-2},null,{"$f":"BQ22*(1-'5. TNC Parameters'!$G$14)","v":1.0128234322225674E-3},null,{"$f":"BS23*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.7521562148171153E-4},null,null,null,{"$f":"'6. TNC Assumptions'!AM257","v":7.1376250000000008},null,{"$f":"BY23*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C23","v":0.16059656250000001},null,{"$f":"CA23+CC22*'5. TNC Parameters'!$G$15","v":2.02090971085202},null,{"$f":"CC22*(1-'5. TNC Parameters'!$G$15)","v":5.6654969940660473E-2},null,{"$f":"CE23*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.7769979960440313E-2},null,{"$f":"BY23*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C23","v":5.3532187500000002E-2},null,{"$f":"'6. TNC Assumptions'!AO257","v":0.18939},null,{"$f":"CK23*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C23","v":2.1306375000000001E-3},null,{"$f":"CM23+CO22*'5. TNC Parameters'!$G$16","v":3.0823850465424418E-2},null,{"$f":"CO22*(1-'5. TNC Parameters'!$G$16)","v":5.3169915624615548E-3},null,{"$f":"CQ23*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.5446610416410363E-3},null,null,null,65.494248657843613,null,{"$f":"CW23*'5. TNC Parameters'!$C$30","v":1637.3562164460902},null,65.490703996801969,null,{"$f":"DA23*'5. TNC Parameters'!$C$30","v":1637.2675999200492},null,19.455673869602979,null,null,46.038574788240638,null,46.035030127198993,null,null,{"$f":"DH23*'5. TNC Parameters'!$C$30","v":1150.964369706016},null,{"$f":"DJ23*'5. TNC Parameters'!$C$30","v":1150.8757531799749},null,null,37.672642876733832,null,591.31129284514304,null,2017,null,65.494248657843613,1637.3562164460902,0,0,null,46.035030127198993,1150.8757531799749,0,null,1150.8757531799749,0]
[2018,null,1,null,{"$f":"'6. TNC Assumptions'!Y258","v":67.67459065788097},null,{"$f":"E24*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C24","v":9.6436291687480384},null,{"$f":"G24+(I23*'5. TNC Parameters'!$G$9)","v":28.280802587888743},null,{"$f":"I23*(1-'5. TNC Parameters'!$G$9)","v":9.1662221817567975},null,{"$f":"K24*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.1108147878378647},null,{"$f":"E24*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C24","v":3.214543056249346},null,{"$f":"'6. TNC Assumptions'!AA258","v":225.58196885960325},null,{"$f":"Q24*C24*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":99.481648267085035},null,{"$f":"S24+U23*'5. TNC Parameters'!$G$10","v":571.01769043851516},null,{"$f":"U23*(1-'5. TNC Parameters'!$G$10)","v":87.377916186770449},null,{"$f":"W24*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":58.251944124513628},null,{"$f":"Q24*C24*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":33.160549422361676},null,{"$f":"'6. TNC Assumptions'!AC258","v":54.139672526304778},null,{"$f":"AC24*C24*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":5.2786180713147157},null,{"$f":"AE24+(AG23*'5. TNC Parameters'!$G$11)","v":51.64177752497082},null,{"$f":"AG23*(1-'5. TNC Parameters'!$G$11)","v":3.3617083691838348},null,{"$f":"AI24*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.2411389127892232},null,{"$f":"AC24*C24*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.7595393571049054},null,{"$f":"'6. TNC Assumptions'!AE258","v":9.0232787543841297},null,{"$f":"AO24*C24*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":3.3837295328940489E-2},null,{"$f":"AQ24+(AS23*'5. TNC Parameters'!$G$12)","v":0.42151599820317487},null,{"$f":"AS23*(1-'5. TNC Parameters'!$G$12)","v":1.3809002504195905E-2},null,{"$f":"AU24*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":9.2060016694639358E-3},null,{"$f":"AO24*C24*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.1279098442980163E-2},null,{"$f":"'6. TNC Assumptions'!AG258","v":22.558196885960328},null,{"$f":"BA24*C24*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.67674590657880984},null,{"$f":"BC24+BE23*'5. TNC Parameters'!$G$13","v":6.6207407083295937},null,{"$f":"BE23*(1-'5. TNC Parameters'!$G$13)","v":0.43098825245946609},null,{"$f":"BG24*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.28732550163964404},null,{"$f":"BA24*C24*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.22558196885960327},null,{"$f":"'6. TNC Assumptions'!AI258","v":1.3534918131576195},null,{"$f":"BM24*'5. TNC Parameters'!$C$14*C24*'5. TNC Parameters'!$C$27","v":2.0302377197364292E-3},null,{"$f":"BO24+(BQ23*'5. TNC Parameters'!$G$14)","v":2.2714441881824546E-2},null,{"$f":"BQ23*(1-'5. TNC Parameters'!$G$14)","v":1.0605018250557771E-3},null,{"$f":"BS24*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":7.0700121670385133E-4},null,null,null,{"$f":"'6. TNC Assumptions'!AM258","v":7.7865000000000011},null,{"$f":"BY24*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C24","v":0.17519625000000003},null,{"$f":"CA24+CC23*'5. TNC Parameters'!$G$15","v":2.1363790526011499},null,{"$f":"CC23*(1-'5. TNC Parameters'!$G$15)","v":5.9726908250870112E-2},null,{"$f":"CE24*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.9817938833913408E-2},null,{"$f":"BY24*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C24","v":5.8398750000000006E-2},null,{"$f":"'6. TNC Assumptions'!AO258","v":0.18939},null,{"$f":"CK24*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C24","v":2.1306375000000001E-3},null,{"$f":"CM24+CO23*'5. TNC Parameters'!$G$16","v":2.8135635649706649E-2},null,{"$f":"CO23*(1-'5. TNC Parameters'!$G$16)","v":4.8188523157177698E-3},null,{"$f":"CQ24*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.2125682104785129E-3},null,null,null,66.94416683671092,null,{"$f":"CW24*'5. TNC Parameters'!$C$30","v":1673.604170917773},null,66.940954268500434,null,{"$f":"DA24*'5. TNC Parameters'!$C$30","v":1673.5238567125109},null,20.603347739205958,null,null,46.340819097504962,null,46.337606529294476,null,null,{"$f":"DH24*'5. TNC Parameters'!$C$30","v":1158.5204774376241},null,{"$f":"DJ24*'5. TNC Parameters'!$C$30","v":1158.440163232362},null,null,38.429891653018515,null,629.7411844981616,null,2018,null,66.94416683671092,1673.604170917773,0,0,null,46.337606529294476,1158.440163232362,0,null,1158.440163232362,0]
[2019,null,1,null,{"$f":"'6. TNC Assumptions'!Y259","v":69.028082471038587},null,{"$f":"E25*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C25","v":9.8365017521229987},null,{"$f":"G25+(I24*'5. TNC Parameters'!$G$9)","v":28.793690644761408},null,{"$f":"I24*(1-'5. TNC Parameters'!$G$9)","v":9.3236136952503337},null,{"$f":"K25*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.2157424635002219},null,{"$f":"E25*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C25","v":3.2788339173743331},null,{"$f":"'6. TNC Assumptions'!AA259","v":230.09360823679532},null,{"$f":"Q25*C25*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":101.47128123242672},null,{"$f":"S25+U24*'5. TNC Parameters'!$G$10","v":583.21881630952726},null,{"$f":"U24*(1-'5. TNC Parameters'!$G$10)","v":89.270155361414666},null,{"$f":"W25*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":59.513436907609773},null,{"$f":"Q25*C25*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":33.823760410808909},null,{"$f":"'6. TNC Assumptions'!AC259","v":55.222465976830875},null,{"$f":"AC25*C25*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":5.3841904327410113},null,{"$f":"AE25+(AG24*'5. TNC Parameters'!$G$11)","v":53.534664645981707},null,{"$f":"AG24*(1-'5. TNC Parameters'!$G$11)","v":3.49130331173013},null,{"$f":"AI25*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.32753554115342},null,{"$f":"AC25*C25*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.7947301442470036},null,{"$f":"'6. TNC Assumptions'!AE259","v":9.2037443294718138},null,{"$f":"AO25*C25*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":3.4514041235519301E-2},null,{"$f":"AQ25+(AS24*'5. TNC Parameters'!$G$12)","v":0.44153217213971963},null,{"$f":"AS24*(1-'5. TNC Parameters'!$G$12)","v":1.4497867298974563E-2},null,{"$f":"AU25*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":9.6652448659830421E-3},null,{"$f":"AO25*C25*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.1504680411839767E-2},null,{"$f":"'6. TNC Assumptions'!AG259","v":23.009360823679533},null,{"$f":"BA25*C25*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.69028082471038599},null,{"$f":"BC25+BE24*'5. TNC Parameters'!$G$13","v":6.8634185443566293},null,{"$f":"BE24*(1-'5. TNC Parameters'!$G$13)","v":0.44760298868335013},null,{"$f":"BG25*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.29840199245556676},null,{"$f":"BA25*C25*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.23009360823679534},null,{"$f":"'6. TNC Assumptions'!AI259","v":1.380561649420772},null,{"$f":"BM25*'5. TNC Parameters'!$C$14*C25*'5. TNC Parameters'!$C$27","v":2.0708424741311578E-3},null,{"$f":"BO25+(BQ24*'5. TNC Parameters'!$G$14)","v":2.3677487953234037E-2},null,{"$f":"BQ24*(1-'5. TNC Parameters'!$G$14)","v":1.1077964027216675E-3},null,{"$f":"BS25*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":7.3853093514777827E-4},null,null,null,{"$f":"'6. TNC Assumptions'!AM259","v":8.4353750000000005},null,{"$f":"BY25*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C25","v":0.18979593750000001},null,{"$f":"CA25+CC24*'5. TNC Parameters'!$G$15","v":2.2630354470633791},null,{"$f":"CC24*(1-'5. TNC Parameters'!$G$15)","v":6.3139543037770612E-2},null,{"$f":"CE25*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":4.209302869184707E-2},null,{"$f":"BY25*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C25","v":6.3265312500000004E-2},null,{"$f":"'6. TNC Assumptions'!AO259","v":0.18939},null,{"$f":"CK25*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C25","v":2.1306375000000001E-3},null,{"$f":"CM25+CO24*'5. TNC Parameters'!$G$16","v":2.5867683390232436E-2},null,{"$f":"CO24*(1-'5. TNC Parameters'!$G$16)","v":4.398589759474214E-3},null,{"$f":"CQ25*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.9323931729828092E-3},null,null,null,68.410546102384941,null,{"$f":"CW25*'5. TNC Parameters'!$C$30","v":1710.2636525596236},null,68.407613709211958,null,{"$f":"DA25*'5. TNC Parameters'!$C$30","v":1710.1903427302989},null,21.751021608808937,null,null,46.659524493576001,null,46.656592100403017,null,null,{"$f":"DH25*'5. TNC Parameters'!$C$30","v":1166.4881123394},null,{"$f":"DJ25*'5. TNC Parameters'!$C$30","v":1166.4148025100753},null,null,39.202188073578881,null,668.9433725717405,null,2019,null,68.410546102384941,1710.2636525596236,0,0,null,46.656592100403017,1166.4148025100753,0,null,1166.4148025100753,0]
[2020,null,1,null,{"$f":"'6. TNC Assumptions'!Y260","v":70.408644120459371},null,{"$f":"E26*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C26","v":10.033231787165461},null,{"$f":"G26+(I25*'5. TNC Parameters'!$G$9)","v":29.334219825697886},null,{"$f":"I25*(1-'5. TNC Parameters'!$G$9)","v":9.492702606228983},null,{"$f":"K26*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.3284684041526553},null,{"$f":"E26*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C26","v":3.3444105957218202},null,{"$f":"'6. TNC Assumptions'!AA260","v":234.69548040153123},null,{"$f":"Q26*C26*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":103.50070685707527},null,{"$f":"S26+U25*'5. TNC Parameters'!$G$10","v":595.54190255441256},null,{"$f":"U25*(1-'5. TNC Parameters'!$G$10)","v":91.177620612189941},null,{"$f":"W26*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":60.785080408126625},null,{"$f":"Q26*C26*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":34.500235619025091},null,{"$f":"'6. TNC Assumptions'!AC260","v":56.326915296367496},null,{"$f":"AC26*C26*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":5.4918742413958306},null,{"$f":"AE26+(AG25*'5. TNC Parameters'!$G$11)","v":55.40726470804664},null,{"$f":"AG25*(1-'5. TNC Parameters'!$G$11)","v":3.6192741793309033},null,{"$f":"AI26*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.4128494528872686},null,{"$f":"AC26*C26*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.8306247471319437},null,{"$f":"'6. TNC Assumptions'!AE260","v":9.3878192160612493},null,{"$f":"AO26*C26*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":3.5204322060229686E-2},null,{"$f":"AQ26+(AS25*'5. TNC Parameters'!$G$12)","v":0.46155017893031114},null,{"$f":"AS25*(1-'5. TNC Parameters'!$G$12)","v":1.5186315269638167E-2},null,{"$f":"AU26*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.0124210179758777E-2},null,{"$f":"AO26*C26*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.1734774020076562E-2},null,{"$f":"'6. TNC Assumptions'!AG260","v":23.469548040153125},null,{"$f":"BA26*C26*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.70408644120459374},null,{"$f":"BC26+BE25*'5. TNC Parameters'!$G$13","v":7.103495475390595},null,{"$f":"BE25*(1-'5. TNC Parameters'!$G$13)","v":0.46400951017062864},null,{"$f":"BG26*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.30933967344708574},null,{"$f":"BA26*C26*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.23469548040153126},null,{"$f":"'6. TNC Assumptions'!AI260","v":1.4081728824091875},null,{"$f":"BM26*'5. TNC Parameters'!$C$14*C26*'5. TNC Parameters'!$C$27","v":2.1122593236137812E-3},null,{"$f":"BO26+(BQ25*'5. TNC Parameters'!$G$14)","v":2.4634982562991181E-2},null,{"$f":"BQ25*(1-'5. TNC Parameters'!$G$14)","v":1.154764713856635E-3},null,{"$f":"BS26*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":7.6984314257109001E-4},null,null,null,{"$f":"'6. TNC Assumptions'!AM260","v":9.0842500000000008},null,{"$f":"BY26*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C26","v":0.20439562500000003},null,{"$f":"CA26+CC25*'5. TNC Parameters'!$G$15","v":2.4005482668646079},null,{"$f":"CC25*(1-'5. TNC Parameters'!$G$15)","v":6.6882805198771489E-2},null,{"$f":"CE26*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":4.458853679918099E-2},null,{"$f":"BY26*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C26","v":6.8131875000000008E-2},null,{"$f":"'6. TNC Assumptions'!AO260","v":0.18939},null,{"$f":"CK26*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C26","v":2.1306375000000001E-3},null,{"$f":"CM26+CO25*'5. TNC Parameters'!$G$16","v":2.3954291863193769E-2},null,{"$f":"CO25*(1-'5. TNC Parameters'!$G$16)","v":4.0440290270386666E-3},null,{"$f":"CQ26*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.6960193513591111E-3},null,null,null,69.893916548086509,null,{"$f":"CW26*'5. TNC Parameters'!$C$30","v":1747.3479137021627},null,69.891220528735147,null,{"$f":"DA26*'5. TNC Parameters'!$C$30","v":1747.2805132183787},null,22.898695478411916,null,null,46.995221069674592,null,46.992525050323231,null,null,{"$f":"DH26*'5. TNC Parameters'!$C$30","v":1174.8805267418647},null,{"$f":"DJ26*'5. TNC Parameters'!$C$30","v":1174.8131262580807},null,null,39.989833091300461,null,708.93320566304101,null,2020,null,69.893916548086509,1747.3479137021627,0,0,null,46.992525050323231,1174.8131262580807,0,null,1174.8131262580807,0]
[2021,null,1,null,{"$f":"'6. TNC Assumptions'!Y261","v":71.816817002868547},null,{"$f":"E27*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C27","v":10.233896422908767},null,{"$f":"G27+(I26*'5. TNC Parameters'!$G$9)","v":29.89721200689014},null,{"$f":"I26*(1-'5. TNC Parameters'!$G$9)","v":9.6709042417165154},null,{"$f":"K27*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.4472694944776769},null,{"$f":"E27*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C27","v":3.411298807636256},null,{"$f":"'6. TNC Assumptions'!AA261","v":239.38939000956185},null,{"$f":"Q27*C27*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":105.57072099421677},null,{"$f":"S27+U26*'5. TNC Parameters'!$G$10","v":608.0084709882467},null,{"$f":"U26*(1-'5. TNC Parameters'!$G$10)","v":93.104152560382673},null,{"$f":"W27*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":62.069435040255115},null,{"$f":"Q27*C27*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":35.19024033140559},null,{"$f":"'6. TNC Assumptions'!AC261","v":57.453453602294843},null,{"$f":"AC27*C27*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":5.6017117262237477},null,{"$f":"AE27+(AG26*'5. TNC Parameters'!$G$11)","v":57.263102917899388},null,{"$f":"AG26*(1-'5. TNC Parameters'!$G$11)","v":3.7458735163709975},null,{"$f":"AI27*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.4972490109139982},null,{"$f":"AC27*C27*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.8672372420745824},null,{"$f":"'6. TNC Assumptions'!AE261","v":9.575575600382475},null,{"$f":"AO27*C27*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":3.5908408501434286E-2},null,{"$f":"AQ27+(AS26*'5. TNC Parameters'!$G$12)","v":0.48158376115119167},null,{"$f":"AS26*(1-'5. TNC Parameters'!$G$12)","v":1.5874826280553769E-2},null,{"$f":"AU27*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.0583217520369179E-2},null,{"$f":"AO27*C27*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.1969469500478095E-2},null,{"$f":"'6. TNC Assumptions'!AG261","v":23.938939000956186},null,{"$f":"BA27*C27*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.7181681700286856},null,{"$f":"BC27+BE26*'5. TNC Parameters'!$G$13","v":7.3414234510127425},null,{"$f":"BE26*(1-'5. TNC Parameters'!$G$13)","v":0.48024019440653815},null,{"$f":"BG27*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.32016012960435875},null,{"$f":"BA27*C27*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.23938939000956186},null,{"$f":"'6. TNC Assumptions'!AI261","v":1.4363363400573712},null,{"$f":"BM27*'5. TNC Parameters'!$C$14*C27*'5. TNC Parameters'!$C$27","v":2.154504510086057E-3},null,{"$f":"BO27+(BQ26*'5. TNC Parameters'!$G$14)","v":2.5588024796065284E-2},null,{"$f":"BQ26*(1-'5. TNC Parameters'!$G$14)","v":1.2014622770119552E-3},null,{"$f":"BS27*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":8.0097485134130342E-4},null,null,null,{"$f":"'6. TNC Assumptions'!AM261","v":9.7331250000000011},null,{"$f":"BY27*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C27","v":0.21899531249999998},null,{"$f":"CA27+CC26*'5. TNC Parameters'!$G$15","v":2.5485966561463709},null,{"$f":"CC26*(1-'5. TNC Parameters'!$G$15)","v":7.0946923218236951E-2},null,{"$f":"CE27*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":4.7297948812157965E-2},null,{"$f":"BY27*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C27","v":7.2998437499999999E-2},null,{"$f":"'6. TNC Assumptions'!AO261","v":0.18939},null,{"$f":"CK27*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C27","v":2.1306375000000001E-3},null,{"$f":"CM27+CO26*'5. TNC Parameters'!$G$16","v":2.2340030751457619E-2},null,{"$f":"CO26*(1-'5. TNC Parameters'!$G$16)","v":3.7448986117361513E-3},null,{"$f":"CQ27*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.4965990744907672E-3},null,null,null,71.395292415509516,null,{"$f":"CW27*'5. TNC Parameters'!$C$30","v":1784.882310387738},null,71.392795816435026,null,{"$f":"DA27*'5. TNC Parameters'!$C$30","v":1784.8198954108757},null,24.046369348014895,null,null,47.348923067494624,null,47.346426468420134,null,null,{"$f":"DH27*'5. TNC Parameters'!$C$30","v":1183.7230766873656},null,{"$f":"DJ27*'5. TNC Parameters'!$C$30","v":1183.6606617105033},null,null,40.793133678126466,null,749.72633934116743,null,2021,null,71.395292415509516,1784.882310387738,0,0,null,47.346426468420134,1183.6606617105033,0,null,1183.6606617105033,0]
[2022,null,1,null,{"$f":"'6. TNC Assumptions'!Y262","v":73.253153342925927},null,{"$f":"E28*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C28","v":10.438574351366945},null,{"$f":"G28+(I27*'5. TNC Parameters'!$G$9)","v":30.479274880162812},null,{"$f":"I27*(1-'5. TNC Parameters'!$G$9)","v":9.8565114780942729},null,{"$f":"K28*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.571007652062848},null,{"$f":"E28*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C28","v":3.4795247837889818},null,{"$f":"'6. TNC Assumptions'!AA262","v":244.17717780975312},null,{"$f":"Q28*C28*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":107.68213541410111},null,{"$f":"S28+U27*'5. TNC Parameters'!$G$10","v":620.63749057944801},null,{"$f":"U27*(1-'5. TNC Parameters'!$G$10)","v":95.053115822899869},null,{"$f":"W28*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":63.368743881933241},null,{"$f":"Q28*C28*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":35.894045138033704},null,{"$f":"'6. TNC Assumptions'!AC262","v":58.602522674340747},null,{"$f":"AC28*C28*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":5.7137459607482226},null,{"$f":"AE28+(AG27*'5. TNC Parameters'!$G$11)","v":59.105509230035885},null,{"$f":"AG27*(1-'5. TNC Parameters'!$G$11)","v":3.8713396486117251},null,{"$f":"AI28*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.5808930990744834},null,{"$f":"AC28*C28*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.9045819869160743},null,{"$f":"'6. TNC Assumptions'!AE262","v":9.7670871123901257},null,{"$f":"AO28*C28*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":3.662657667146297E-2},null,{"$f":"AQ28+(AS27*'5. TNC Parameters'!$G$12)","v":0.50164646482074393},null,{"$f":"AS27*(1-'5. TNC Parameters'!$G$12)","v":1.6563873001910773E-2},null,{"$f":"AU28*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.1042582001273848E-2},null,{"$f":"AO28*C28*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.2208858890487657E-2},null,{"$f":"'6. TNC Assumptions'!AG262","v":24.417717780975313},null,{"$f":"BA28*C28*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.73253153342925936},null,{"$f":"BC28+BE27*'5. TNC Parameters'!$G$13","v":7.5776293884661401},null,{"$f":"BE27*(1-'5. TNC Parameters'!$G$13)","v":0.49632559597586218},null,{"$f":"BG28*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.33088373065057475},null,{"$f":"BA28*C28*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.24417717780975312},null,{"$f":"'6. TNC Assumptions'!AI262","v":1.4650630668585187},null,{"$f":"BM28*'5. TNC Parameters'!$C$14*C28*'5. TNC Parameters'!$C$27","v":2.197594600287778E-3},null,{"$f":"BO28+(BQ27*'5. TNC Parameters'!$G$14)","v":2.653767670115896E-2},null,{"$f":"BQ27*(1-'5. TNC Parameters'!$G$14)","v":1.2479426951941038E-3},null,{"$f":"BS28*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":8.3196179679606921E-4},null,null,null,{"$f":"'6. TNC Assumptions'!AM262","v":10.382000000000001},null,{"$f":"BY28*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C28","v":0.233595},null,{"$f":"CA28+CC27*'5. TNC Parameters'!$G$15","v":2.7068692417739086},null,{"$f":"CC27*(1-'5. TNC Parameters'!$G$15)","v":7.5322414372462218E-2},null,{"$f":"CE28*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.021494291497481E-2},null,{"$f":"BY28*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C28","v":7.7865000000000004E-2},null,{"$f":"'6. TNC Assumptions'!AO262","v":0.18939},null,{"$f":"CK28*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C28","v":2.1306375000000001E-3},null,{"$f":"CM28+CO27*'5. TNC Parameters'!$G$16","v":2.0978135446686065E-2},null,{"$f":"CO27*(1-'5. TNC Parameters'!$G$16)","v":3.492532804771555E-3},null,{"$f":"CQ28*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.3283552031810365E-3},null,null,null,72.915946205637368,null,{"$f":"CW28*'5. TNC Parameters'!$C$30","v":1822.8986551409341},null,72.913617850434193,null,{"$f":"DA28*'5. TNC Parameters'!$C$30","v":1822.8404462608548},null,25.194043217617875,null,null,47.721902988019494,null,47.719574632816318,null,null,{"$f":"DH28*'5. TNC Parameters'!$C$30","v":1193.0475747004873},null,{"$f":"DJ28*'5. TNC Parameters'!$C$30","v":1192.989365820408},null,null,41.612402945439001,null,791.33874228660648,null,2022,null,72.915946205637368,1822.8986551409341,0,0,null,47.719574632816318,1192.989365820408,0,null,1192.989365820408,0]
[2023,null,1,null,{"$f":"'6. TNC Assumptions'!Y263","v":74.718216409784446},null,{"$f":"E29*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C29","v":10.647345838394283},null,{"$f":"G29+(I28*'5. TNC Parameters'!$G$9)","v":31.078214779197925},null,{"$f":"I28*(1-'5. TNC Parameters'!$G$9)","v":10.048405939359171},null,{"$f":"K29*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.6989372929061135},null,{"$f":"E29*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C29","v":3.5491152794647611},null,{"$f":"'6. TNC Assumptions'!AA263","v":249.06072136594815},null,{"$f":"Q29*C29*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":109.83577812238315},null,{"$f":"S29+U28*'5. TNC Parameters'!$G$10","v":633.44579278493302},null,{"$f":"U28*(1-'5. TNC Parameters'!$G$10)","v":97.027475916898183},null,{"$f":"W29*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":64.684983944598784},null,{"$f":"Q29*C29*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":36.61192604079438},null,{"$f":"'6. TNC Assumptions'!AC263","v":59.774573127827551},null,{"$f":"AC29*C29*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":5.8280208799631872},null,{"$f":"AE29+(AG28*'5. TNC Parameters'!$G$11)","v":60.937632408442624},null,{"$f":"AG28*(1-'5. TNC Parameters'!$G$11)","v":3.9958977015564425},null,{"$f":"AI29*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.6639318010376281},null,{"$f":"AC29*C29*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.9426736266543956},null,{"$f":"'6. TNC Assumptions'!AE263","v":9.9624288546379258},null,{"$f":"AO29*C29*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":3.7359108204892223E-2},null,{"$f":"AQ29+(AS28*'5. TNC Parameters'!$G$12)","v":0.52175165168226334},null,{"$f":"AS28*(1-'5. TNC Parameters'!$G$12)","v":1.7253921343372818E-2},null,{"$f":"AU29*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.1502614228915211E-2},null,{"$f":"AO29*C29*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.2453036068297408E-2},null,{"$f":"'6. TNC Assumptions'!AG263","v":24.906072136594815},null,{"$f":"BA29*C29*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.74718216409784455},null,{"$f":"BC29+BE28*'5. TNC Parameters'!$G$13","v":7.8125169754413637},null,{"$f":"BE28*(1-'5. TNC Parameters'!$G$13)","v":0.51229457712262094},null,{"$f":"BG29*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.34152971808174726},null,{"$f":"BA29*C29*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.24906072136594817},null,{"$f":"'6. TNC Assumptions'!AI263","v":1.4943643281956889},null,{"$f":"BM29*'5. TNC Parameters'!$C$14*C29*'5. TNC Parameters'!$C$27","v":2.2415464922935333E-3},null,{"$f":"BO29+(BQ28*'5. TNC Parameters'!$G$14)","v":2.7484965428322978E-2},null,{"$f":"BQ28*(1-'5. TNC Parameters'!$G$14)","v":1.2942577651295158E-3},null,{"$f":"BS29*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":8.6283851008634382E-4},null,null,null,{"$f":"'6. TNC Assumptions'!AM263","v":11.030875000000002},null,{"$f":"BY29*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C29","v":0.24819468750000001},null,{"$f":"CA29+CC28*'5. TNC Parameters'!$G$15","v":2.8750638530793262},null,{"$f":"CC28*(1-'5. TNC Parameters'!$G$15)","v":8.0000076194582145E-2},null,{"$f":"CE29*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.3333384129721426E-2},null,{"$f":"BY29*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C29","v":8.2731562500000008E-2},null,{"$f":"'6. TNC Assumptions'!AO263","v":0.18939},null,{"$f":"CK29*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C29","v":2.1306375000000001E-3},null,{"$f":"CM29+CO28*'5. TNC Parameters'!$G$16","v":1.9829152294162496E-2},null,{"$f":"CO28*(1-'5. TNC Parameters'!$G$16)","v":3.2796206525235699E-3},null,{"$f":"CQ29*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.1864137683490466E-3},null,null,null,74.457268007261334,null,{"$f":"CW29*'5. TNC Parameters'!$C$30","v":1861.4317001815334},null,74.455081593492991,null,{"$f":"DA29*'5. TNC Parameters'!$C$30","v":1861.3770398373249},null,26.341717087220854,null,null,48.115550920040477,null,48.113364506272134,null,null,{"$f":"DH29*'5. TNC Parameters'!$C$30","v":1202.8887730010119},null,{"$f":"DJ29*'5. TNC Parameters'!$C$30","v":1202.8341126568034},null,null,42.447960266847787,null,833.78670255345423,null,2023,null,74.457268007261334,1861.4317001815334,0,0,null,48.113364506272134,1202.8341126568034,0,null,1202.8341126568034,0]
[2024,null,1,null,{"$f":"'6. TNC Assumptions'!Y264","v":76.212580737980133},null,{"$f":"E30*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C30","v":10.860292755162169},null,{"$f":"G30+(I29*'5. TNC Parameters'!$G$9)","v":31.69264311665961},null,{"$f":"I29*(1-'5. TNC Parameters'!$G$9)","v":10.245864417700485},null,{"$f":"K30*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.8305762784669897},null,{"$f":"E30*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C30","v":3.6200975850540562},null,{"$f":"'6. TNC Assumptions'!AA264","v":254.04193579326713},null,{"$f":"Q30*C30*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":112.0324936848308},null,{"$f":"S30+U29*'5. TNC Parameters'!$G$10","v":646.44842227848221},null,{"$f":"U29*(1-'5. TNC Parameters'!$G$10)","v":99.029864191281632},null,{"$f":"W30*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":66.019909460854421},null,{"$f":"Q30*C30*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":37.344164561610263},null,{"$f":"'6. TNC Assumptions'!AC264","v":60.970064590384112},null,{"$f":"AC30*C30*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":5.9445812975624515},null,{"$f":"AE30+(AG29*'5. TNC Parameters'!$G$11)","v":62.762453154894779},null,{"$f":"AG29*(1-'5. TNC Parameters'!$G$11)","v":4.1197605511102955},null,{"$f":"AI30*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.74650703407353},null,{"$f":"AC30*C30*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.9815270991874838},null,{"$f":"'6. TNC Assumptions'!AE264","v":10.161677431730686},null,{"$f":"AO30*C30*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":3.8106290368990076E-2},null,{"$f":"AQ30+(AS29*'5. TNC Parameters'!$G$12)","v":0.54191251117471473},null,{"$f":"AS29*(1-'5. TNC Parameters'!$G$12)","v":1.7945430876538621E-2},null,{"$f":"AU30*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.196362058435908E-2},null,{"$f":"AO30*C30*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.2702096789663359E-2},null,{"$f":"'6. TNC Assumptions'!AG264","v":25.404193579326716},null,{"$f":"BA30*C30*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.76212580737980151},null,{"$f":"BC30+BE29*'5. TNC Parameters'!$G$13","v":8.0464683531916403},null,{"$f":"BE29*(1-'5. TNC Parameters'!$G$13)","v":0.5281744296295251},null,{"$f":"BG30*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.3521162864196834},null,{"$f":"BA30*C30*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.25404193579326717},null,{"$f":"'6. TNC Assumptions'!AI264","v":1.5242516147596028},null,{"$f":"BM30*'5. TNC Parameters'!$C$14*C30*'5. TNC Parameters'!$C$27","v":2.2863774221394042E-3},null,{"$f":"BO30+(BQ29*'5. TNC Parameters'!$G$14)","v":2.8430885268945091E-2},null,{"$f":"BQ29*(1-'5. TNC Parameters'!$G$14)","v":1.3404575815172909E-3},null,{"$f":"BS30*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":8.9363838767819389E-4},null,null,null,{"$f":"'6. TNC Assumptions'!AM264","v":11.679750000000002},null,{"$f":"BY30*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C30","v":0.26279437500000002},null,{"$f":"CA30+CC29*'5. TNC Parameters'!$G$15","v":3.0528872498875965},null,{"$f":"CC29*(1-'5. TNC Parameters'!$G$15)","v":8.4970978191729829E-2},null,{"$f":"CE30*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.6647318794486548E-2},null,{"$f":"BY30*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C30","v":8.7598125000000013E-2},null,{"$f":"'6. TNC Assumptions'!AO264","v":0.18939},null,{"$f":"CK30*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C30","v":2.1306375000000001E-3},null,{"$f":"CM30+CO29*'5. TNC Parameters'!$G$16","v":1.8859795633516363E-2},null,{"$f":"CO29*(1-'5. TNC Parameters'!$G$16)","v":3.0999941606461327E-3},null,{"$f":"CQ30*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.0666627737640883E-3},null,null,null,{"$f":"CS30+CG30+BU30+BI30+AW30+AK30+Y30+M30","v":76.020680300354911},null,{"$f":"CW30*'5. TNC Parameters'!$C$30","v":1900.5170075088727},null,76.018613637581154,null,{"$f":"DA30*'5. TNC Parameters'!$C$30","v":1900.4653409395289},null,27.489390956823833,null,null,48.531289343531078,null,48.529222680757321,null,null,{"$f":"DH30*'5. TNC Parameters'!$C$30","v":1213.282233588277},null,{"$f":"DJ30*'5. TNC Parameters'!$C$30","v":1213.230567018933},null,null,43.300131403434733,null,877.086833956889,null,2024,null,76.020680300354883,1900.517007508872,0,0,null,48.529222680757293,1213.2305670189323,0,null,1213.2305670189323,0]
[2025,null,1,null,{"$f":"'6. TNC Assumptions'!Y265","v":77.736832352739739},null,{"$f":"E31*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C31","v":11.077498610265414},null,{"$f":"G31+(I30*'5. TNC Parameters'!$G$9)","v":32.321712603215772},null,{"$f":"I30*(1-'5. TNC Parameters'!$G$9)","v":10.448429123709252},null,{"$f":"K31*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.9656194158061675},null,{"$f":"E31*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C31","v":3.6924995367551379},null,{"$f":"'6. TNC Assumptions'!AA265","v":259.12277450913246},null,{"$f":"Q31*C31*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":114.27314355852741},null,{"$f":"S31+U30*'5. TNC Parameters'!$G$10","v":659.65893317912469},null,{"$f":"U30*(1-'5. TNC Parameters'!$G$10)","v":101.0626326578849},null,{"$f":"W31*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":67.375088438589927},null,{"$f":"Q31*C31*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":38.091047852842472},null,{"$f":"'6. TNC Assumptions'!AC265","v":62.18946588219179},null,{"$f":"AC31*C31*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":6.0634729235136993},null,{"$f":"AE31+(AG30*'5. TNC Parameters'!$G$11)","v":64.58279636727417},null,{"$f":"AG30*(1-'5. TNC Parameters'!$G$11)","v":4.2431297111343014},null,{"$f":"AI31*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.8287531407562008},null,{"$f":"AC31*C31*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":2.0211576411712331},null,{"$f":"'6. TNC Assumptions'!AE265","v":10.364910980365298},null,{"$f":"AO31*C31*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":3.8868416176369866E-2},null,{"$f":"AQ31+(AS30*'5. TNC Parameters'!$G$12)","v":0.56214207210441336},null,{"$f":"AS30*(1-'5. TNC Parameters'!$G$12)","v":1.8638855246671176E-2},null,{"$f":"AU31*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.2425903497780784E-2},null,{"$f":"AO31*C31*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.2956138725456623E-2},null,{"$f":"'6. TNC Assumptions'!AG265","v":25.912277450913248},null,{"$f":"BA31*C31*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.77736832352739738},null,{"$f":"BC31+BE30*'5. TNC Parameters'!$G$13","v":8.2798456881120757},null,{"$f":"BE30*(1-'5. TNC Parameters'!$G$13)","v":0.54399098860696182},null,{"$f":"BG31*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.36266065907130784},null,{"$f":"BA31*C31*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.25912277450913246},null,{"$f":"'6. TNC Assumptions'!AI265","v":1.5547366470547948},null,{"$f":"BM31*'5. TNC Parameters'!$C$14*C31*'5. TNC Parameters'!$C$27","v":2.3321049705821925E-3},null,{"$f":"BO31+(BQ30*'5. TNC Parameters'!$G$14)","v":2.9376399603006659E-2},null,{"$f":"BQ30*(1-'5. TNC Parameters'!$G$14)","v":1.3865906365206242E-3},null,{"$f":"BS31*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":9.2439375768041615E-4},null,null,null,{"$f":"'6. TNC Assumptions'!AM265","v":12.328625000000002},null,{"$f":"BY31*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C31","v":0.27739406250000004},null,{"$f":"CA31+CC30*'5. TNC Parameters'!$G$15","v":3.2400548585806064},null,{"$f":"CC30*(1-'5. TNC Parameters'!$G$15)","v":9.0226453806990167E-2},null,{"$f":"CE31*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.0150969204660107E-2},null,{"$f":"BY31*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C31","v":9.2464687500000017E-2},null,{"$f":"'6. TNC Assumptions'!AO265","v":0.18939},null,{"$f":"CK31*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C31","v":2.1306375000000001E-3},null,{"$f":"CM31+CO30*'5. TNC Parameters'!$G$16","v":1.8041983524195861E-2},null,{"$f":"CO30*(1-'5. TNC Parameters'!$G$16)","v":2.9484496093205026E-3},null,{"$f":"CQ31*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.9656330728803351E-3},null,null,null,77.607588553756614,null,{"$f":"CW31*'5. TNC Parameters'!$C$30","v":1940.1897138439153},null,77.605622920683729,null,{"$f":"DA31*'5. TNC Parameters'!$C$30","v":1940.1405730170932},null,28.637064826426812,null,null,48.970523727329805,null,48.96855809425692,null,null,{"$f":"DH31*'5. TNC Parameters'!$C$30","v":1224.263093183245},null,{"$f":"DJ31*'5. TNC Parameters'!$C$30","v":1224.2139523564231},null,null,44.169248631503429,null,921.25608258839247,null,2025,null,77.607588553756614,1940.1897138439153,0,0,null,48.96855809425692,1224.2139523564231,0,null,1224.2139523564231,0]
[2026,null,1,null,{"$f":"'6. TNC Assumptions'!Y266","v":79.291568999794521},null,{"$f":"E32*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C32","v":11.29904858247072},null,{"$f":"G32+(I31*'5. TNC Parameters'!$G$9)","v":32.964940462609022},null,{"$f":"I31*(1-'5. TNC Parameters'!$G$9)","v":10.655820723077472},null,{"$f":"K32*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":7.1038804820516477},null,{"$f":"E32*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C32","v":3.7663495274902399},null,{"$f":"'6. TNC Assumptions'!AA266","v":264.30522999931509},null,{"$f":"Q32*C32*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":116.55860642969793},null,{"$f":"S32+U31*'5. TNC Parameters'!$G$10","v":673.0896393064304},null,{"$f":"U31*(1-'5. TNC Parameters'!$G$10)","v":103.12790030239232},null,{"$f":"W32*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":68.751933534928213},null,{"$f":"Q32*C32*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":38.852868809899313},null,{"$f":"'6. TNC Assumptions'!AC266","v":63.433255199835621},null,{"$f":"AC32*C32*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":6.1847423819839733},null,{"$f":"AE32+(AG31*'5. TNC Parameters'!$G$11)","v":66.401342587074737},null,{"$f":"AG31*(1-'5. TNC Parameters'!$G$11)","v":4.3661961621834076},null,{"$f":"AI32*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.910797441455605},null,{"$f":"AC32*C32*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":2.0615807939946578},null,{"$f":"'6. TNC Assumptions'!AE266","v":10.572209199972603},null,{"$f":"AO32*C32*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":3.9645784499897259E-2},null,{"$f":"AQ32+(AS31*'5. TNC Parameters'!$G$12)","v":0.58245321403017036},null,{"$f":"AS31*(1-'5. TNC Parameters'!$G$12)","v":1.9334642574140356E-2},null,{"$f":"AU32*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.2889761716093569E-2},null,{"$f":"AO32*C32*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.3215261499965754E-2},null,{"$f":"'6. TNC Assumptions'!AG266","v":26.430522999931512},null,{"$f":"BA32*C32*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.79291568999794526},null,{"$f":"BC32+BE31*'5. TNC Parameters'!$G$13","v":8.5129926393685587},null,{"$f":"BE31*(1-'5. TNC Parameters'!$G$13)","v":0.5597687387414626},null,{"$f":"BG32*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.37317915916097505},null,{"$f":"BA32*C32*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.26430522999931511},null,{"$f":"'6. TNC Assumptions'!AI266","v":1.5858313799958905},null,{"$f":"BM32*'5. TNC Parameters'!$C$14*C32*'5. TNC Parameters'!$C$27","v":2.3787470699938359E-3},null,{"$f":"BO32+(BQ31*'5. TNC Parameters'!$G$14)","v":3.0322442758264866E-2},null,{"$f":"BQ31*(1-'5. TNC Parameters'!$G$14)","v":1.432703914735631E-3},null,{"$f":"BS32*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":9.5513594315708734E-4},null,null,null,{"$f":"'6. TNC Assumptions'!AM266","v":12.977500000000003},null,{"$f":"BY32*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C32","v":0.29199375000000005},null,{"$f":"CA32+CC31*'5. TNC Parameters'!$G$15","v":3.4362905159616925},null,{"$f":"CC31*(1-'5. TNC Parameters'!$G$15)","v":9.5758092618913687E-2},null,{"$f":"CE32*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.3838728412609125E-2},null,{"$f":"BY32*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C32","v":9.7331250000000022E-2},null,{"$f":"'6. TNC Assumptions'!AO266","v":0.18939},null,{"$f":"CK32*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C32","v":2.1306375000000001E-3},null,{"$f":"CM32+CO31*'5. TNC Parameters'!$G$16","v":1.7352024220975679E-2},null,{"$f":"CO31*(1-'5. TNC Parameters'!$G$16)","v":2.8205968032201834E-3},null,{"$f":"CQ32*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.8803978688134554E-3},null,null,null,79.219354641537123,null,{"$f":"CW32*'5. TNC Parameters'!$C$30","v":1980.483866038428},null,79.217474243668306,null,{"$f":"DA32*'5. TNC Parameters'!$C$30","v":1980.4368560917076},null,29.784738696029791,null,null,49.434615945507332,null,49.432735547638515,null,null,{"$f":"DH32*'5. TNC Parameters'!$C$30","v":1235.8653986376833},null,{"$f":"DJ32*'5. TNC Parameters'!$C$30","v":1235.8183886909628},null,null,45.055650872883497,null,966.31173346127594,null,2026,null,79.219354641537109,1980.4838660384278,0,0,null,49.432735547638501,1235.8183886909626,0,null,1235.8183886909626,0]
[2027,null,1,null,{"$f":"'6. TNC Assumptions'!Y267","v":80.877400379790416},null,{"$f":"E33*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C33","v":11.525029554120135},null,{"$f":"G33+(I32*'5. TNC Parameters'!$G$9)","v":33.622089962578329},null,{"$f":"I32*(1-'5. TNC Parameters'!$G$9)","v":10.867880054150833},null,{"$f":"K33*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":7.2452533694338879},null,{"$f":"E33*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C33","v":3.8416765180400447},null,{"$f":"'6. TNC Assumptions'!AA267","v":269.59133459930138},null,{"$f":"Q33*C33*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":118.88977855829191},null,{"$f":"S33+U32*'5. TNC Parameters'!$G$10","v":686.75182565667762},null,{"$f":"U32*(1-'5. TNC Parameters'!$G$10)","v":105.22759220804474},null,{"$f":"W33*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":70.151728138696484},null,{"$f":"Q33*C33*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":39.6299261860973},null,{"$f":"'6. TNC Assumptions'!AC267","v":64.701920303832324},null,{"$f":"AC33*C33*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":6.3084372296236513},null,{"$f":"AE33+(AG32*'5. TNC Parameters'!$G$11)","v":68.220638691269784},null,{"$f":"AG32*(1-'5. TNC Parameters'!$G$11)","v":4.4891411254286009},null,{"$f":"AI33*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.9927607502857336},null,{"$f":"AC33*C33*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":2.1028124098745504},null,{"$f":"'6. TNC Assumptions'!AE267","v":10.783653383972055},null,{"$f":"AO33*C33*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":4.0438700189895205E-2},null,{"$f":"AQ33+(AS32*'5. TNC Parameters'!$G$12)","v":0.60285867837405527},null,{"$f":"AS32*(1-'5. TNC Parameters'!$G$12)","v":2.0033235846010258E-2},null,{"$f":"AU33*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.3355490564006839E-2},null,{"$f":"AO33*C33*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.3479566729965069E-2},null,{"$f":"'6. TNC Assumptions'!AG267","v":26.95913345993014},null,{"$f":"BA33*C33*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.80877400379790421},null,{"$f":"BC33+BE32*'5. TNC Parameters'!$G$13","v":8.7462357296499746},null,{"$f":"BE32*(1-'5. TNC Parameters'!$G$13)","v":0.57553091351648755},null,{"$f":"BG33*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.38368727567765837},null,{"$f":"BA33*C33*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.2695913345993014},null,{"$f":"'6. TNC Assumptions'!AI267","v":1.6175480075958082},null,{"$f":"BM33*'5. TNC Parameters'!$C$14*C33*'5. TNC Parameters'!$C$27","v":2.4263220113937122E-3},null,{"$f":"BO33+(BQ32*'5. TNC Parameters'!$G$14)","v":3.1269921785793846E-2},null,{"$f":"BQ32*(1-'5. TNC Parameters'!$G$14)","v":1.4788429838647342E-3},null,{"$f":"BS33*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":9.8589532257648948E-4},null,null,null,{"$f":"'6. TNC Assumptions'!AM267","v":13.626375000000003},null,{"$f":"BY33*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C33","v":0.30659343750000001},null,{"$f":"CA33+CC32*'5. TNC Parameters'!$G$15","v":3.6413262206901233},null,{"$f":"CC32*(1-'5. TNC Parameters'!$G$15)","v":0.10155773277156945},null,{"$f":"CE33*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.7705155181046292E-2},null,{"$f":"BY33*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C33","v":0.10219781250000001},null,{"$f":"'6. TNC Assumptions'!AO267","v":0.18939},null,{"$f":"CK33*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C33","v":2.1306375000000001E-3},null,{"$f":"CM33+CO32*'5. TNC Parameters'!$G$16","v":1.6769929831965454E-2},null,{"$f":"CO32*(1-'5. TNC Parameters'!$G$16)","v":2.7127318890102252E-3},null,{"$f":"CQ33*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.8084879260068167E-3},null,null,null,80.85728456308739,null,{"$f":"CW33*'5. TNC Parameters'!$C$30","v":2021.4321140771847},null,80.855476075161391,null,{"$f":"DA33*'5. TNC Parameters'!$C$30","v":2021.3869018790347},null,30.93241256563277,null,null,49.924871997454616,null,49.923063509528617,null,null,{"$f":"DH33*'5. TNC Parameters'!$C$30","v":1248.1217999363655},null,{"$f":"DJ33*'5. TNC Parameters'!$C$30","v":1248.0765877382155},null,null,45.959683827841161,null,1012.2714172891172,null,2027,null,80.857284563087376,2021.4321140771845,0,0,null,49.923063509528603,1248.076587738215,0,null,1248.076587738215,0]
[2028,null,1,null,{"$f":"'6. TNC Assumptions'!Y268","v":82.494948387386216},null,{"$f":"E34*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C34","v":11.755530145202536},null,{"$f":"G34+(I33*'5. TNC Parameters'!$G$9)","v":34.293091036732449},null,{"$f":"I33*(1-'5. TNC Parameters'!$G$9)","v":11.084529071048417},null,{"$f":"K34*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":7.3896860473656112},null,{"$f":"E34*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C34","v":3.9185100484008455},null,{"$f":"'6. TNC Assumptions'!AA268","v":274.98316129128739},null,{"$f":"Q34*C34*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":121.26757412945773},null,{"$f":"S34+U33*'5. TNC Parameters'!$G$10","v":700.65592716933043},null,{"$f":"U33*(1-'5. TNC Parameters'!$G$10)","v":107.36347261680503},null,{"$f":"W34*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":71.575648411203346},null,{"$f":"Q34*C34*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":40.422524709819243},null,{"$f":"'6. TNC Assumptions'!AC268","v":65.995958709908976},null,{"$f":"AC34*C34*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":6.4346059742161259},null,{"$f":"AE34+(AG33*'5. TNC Parameters'!$G$11)","v":70.043107879992689},null,{"$f":"AG33*(1-'5. TNC Parameters'!$G$11)","v":4.6121367854932185},null,{"$f":"AI34*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.074757856995479},null,{"$f":"AC34*C34*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":2.144868658072042},null,{"$f":"'6. TNC Assumptions'!AE268","v":10.999326451651497},null,{"$f":"AO34*C34*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":4.1247474193693109E-2},null,{"$f":"AQ34+(AS33*'5. TNC Parameters'!$G$12)","v":0.62337107926955915},null,{"$f":"AS33*(1-'5. TNC Parameters'!$G$12)","v":2.0735073298189251E-2},null,{"$f":"AU34*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.3823382198792833E-2},null,{"$f":"AO34*C34*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.374915806456437E-2},null,{"$f":"'6. TNC Assumptions'!AG268","v":27.498316129128739},null,{"$f":"BA34*C34*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.82494948387386224},null,{"$f":"BC34+BE33*'5. TNC Parameters'!$G$13","v":8.9798856256400903},null,{"$f":"BE33*(1-'5. TNC Parameters'!$G$13)","v":0.59129958788374615},null,{"$f":"BG34*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.39419972525583075},null,{"$f":"BA34*C34*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.27498316129128741},null,{"$f":"'6. TNC Assumptions'!AI268","v":1.6498989677477243},null,{"$f":"BM34*'5. TNC Parameters'!$C$14*C34*'5. TNC Parameters'!$C$27","v":2.4748484516215865E-3},null,{"$f":"BO34+(BQ33*'5. TNC Parameters'!$G$14)","v":3.221971815610461E-2},null,{"$f":"BQ33*(1-'5. TNC Parameters'!$G$14)","v":1.5250520813108264E-3},null,{"$f":"BS34*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.0167013875405509E-3},null,null,null,{"$f":"'6. TNC Assumptions'!AM268","v":14.275250000000003},null,{"$f":"BY34*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C34","v":0.32119312500000008},null,{"$f":"CA34+CC33*'5. TNC Parameters'!$G$15","v":3.8549018920617999},null,{"$f":"CC33*(1-'5. TNC Parameters'!$G$15)","v":0.10761745362832384},null,{"$f":"CE34*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":7.1744969085549226E-2},null,{"$f":"BY34*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C34","v":0.10706437500000002},null,{"$f":"'6. TNC Assumptions'!AO268","v":0.18939},null,{"$f":"CK34*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C34","v":2.1306375000000001E-3},null,{"$f":"CM34+CO33*'5. TNC Parameters'!$G$16","v":1.6278837276019358E-2},null,{"$f":"CO33*(1-'5. TNC Parameters'!$G$16)","v":2.6217300559460955E-3},null,{"$f":"CQ34*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.7478200372973969E-3},null,null,null,82.522624913529455,null,{"$f":"CW34*'5. TNC Parameters'!$C$30","v":2063.0656228382363},null,82.520877093492146,null,{"$f":"DA34*'5. TNC Parameters'!$C$30","v":2063.0219273373036},null,32.080086435235749,null,null,50.442538478293706,null,50.440790658256397,null,null,{"$f":"DH34*'5. TNC Parameters'!$C$30","v":1261.0634619573427},null,{"$f":"DJ34*'5. TNC Parameters'!$C$30","v":1261.01976645641},null,null,46.881700110647984,null,1059.1531173997651,null,2028,null,82.522624913529441,2063.0656228382359,0,0,null,50.440790658256397,1261.01976645641,0,null,1261.01976645641,0]
[2029,null,1,null,{"$f":"'6. TNC Assumptions'!Y269","v":84.144847355133948},null,{"$f":"E35*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C35","v":11.990640748106587},null,{"$f":"G35+(I34*'5. TNC Parameters'!$G$9)","v":34.97798711055345},null,{"$f":"I34*(1-'5. TNC Parameters'!$G$9)","v":11.305744674285583},null,{"$f":"K35*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":7.5371631161903885},null,{"$f":"E35*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C35","v":3.9968802493688624},null,{"$f":"'6. TNC Assumptions'!AA269","v":280.48282451711316},null,{"$f":"Q35*C35*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":123.69292561204691},null,{"$f":"S35+U34*'5. TNC Parameters'!$G$10","v":714.81167990452923},null,{"$f":"U34*(1-'5. TNC Parameters'!$G$10)","v":109.53717287684809},null,{"$f":"W35*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":73.024781917898721},null,{"$f":"Q35*C35*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":41.230975204015635},null,{"$f":"'6. TNC Assumptions'!AC269","v":67.315877884107152},null,{"$f":"AC35*C35*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":6.563298093700447},null,{"$f":"AE35+(AG34*'5. TNC Parameters'!$G$11)","v":71.871059008011258},null,{"$f":"AG34*(1-'5. TNC Parameters'!$G$11)","v":4.7353469656818792},null,{"$f":"AI35*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.1568979771212526},null,{"$f":"AC35*C35*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":2.1877660312334823},null,{"$f":"'6. TNC Assumptions'!AE269","v":11.219312980684526},null,{"$f":"AO35*C35*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":4.2072423677566972E-2},null,{"$f":"AQ35+(AS34*'5. TNC Parameters'!$G$12)","v":0.64400291415857813},null,{"$f":"AS34*(1-'5. TNC Parameters'!$G$12)","v":2.1440588788548025E-2},null,{"$f":"AU35*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.4293725859032016E-2},null,{"$f":"AO35*C35*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.4024141225855657E-2},null,{"$f":"'6. TNC Assumptions'!AG269","v":28.048282451711316},null,{"$f":"BA35*C35*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.84144847355133945},null,{"$f":"BC35+BE34*'5. TNC Parameters'!$G$13","v":9.2142383343604202},null,{"$f":"BE34*(1-'5. TNC Parameters'!$G$13)","v":0.60709576483101035},null,{"$f":"BG35*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.40473050988734022},null,{"$f":"BA35*C35*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.28048282451711315},null,{"$f":"'6. TNC Assumptions'!AI269","v":1.6828969471026789},null,{"$f":"BM35*'5. TNC Parameters'!$C$14*C35*'5. TNC Parameters'!$C$27","v":2.5243454206540185E-3},null,{"$f":"BO35+(BQ34*'5. TNC Parameters'!$G$14)","v":3.3172689379860613E-2},null,{"$f":"BQ34*(1-'5. TNC Parameters'!$G$14)","v":1.5713741968980152E-3},null,{"$f":"BS35*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.04758279793201E-3},null,null,null,{"$f":"'6. TNC Assumptions'!AM269","v":14.924125000000004},null,{"$f":"BY35*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C35","v":0.33579281250000004},null,{"$f":"CA35+CC34*'5. TNC Parameters'!$G$15","v":4.0767651359190671},null,{"$f":"CC34*(1-'5. TNC Parameters'!$G$15)","v":0.1139295686427329},null,{"$f":"CE35*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":7.5953045761821936E-2},null,{"$f":"BY35*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C35","v":0.11193093750000002},null,{"$f":"'6. TNC Assumptions'!AO269","v":0.18939},null,{"$f":"CK35*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C35","v":2.1306375000000001E-3},null,{"$f":"CM35+CO34*'5. TNC Parameters'!$G$16","v":1.5864519764875247E-2},null,{"$f":"CO34*(1-'5. TNC Parameters'!$G$16)","v":2.5449550111441119E-3},null,{"$f":"CQ35*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.6966366740960746E-3},null,null,null,84.216564512190587,null,{"$f":"CW35*'5. TNC Parameters'!$C$30","v":2105.4141128047645},null,84.214867875516489,null,{"$f":"DA35*'5. TNC Parameters'!$C$30","v":2105.3716968879121},null,33.227760304838732,null,null,50.988804207351855,null,50.987107570677757,null,null,{"$f":"DH35*'5. TNC Parameters'!$C$30","v":1274.7201051837965},null,{"$f":"DJ35*'5. TNC Parameters'!$C$30","v":1274.6776892669438},null,null,47.822059387860953,null,1106.975176787626,null,2029,null,84.216564512190573,2105.4141128047645,0,0,null,50.987107570677743,1274.6776892669436,0,null,1274.6776892669436,0]
[2030,null,1,null,{"$f":"'6. TNC Assumptions'!Y270","v":85.827744302236624},null,{"$f":"E36*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C36","v":12.230453563068721},null,{"$f":"G36+(I35*'5. TNC Parameters'!$G$9)","v":35.676899493248911},null,{"$f":"I35*(1-'5. TNC Parameters'!$G$9)","v":11.531541180373262},null,{"$f":"K36*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":7.6876941202488407},null,{"$f":"E36*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C36","v":4.0768178543562401},null,{"$f":"'6. TNC Assumptions'!AA270","v":286.09248100745543},null,{"$f":"Q36*C36*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":126.16678412428783},null,{"$f":"S36+U35*'5. TNC Parameters'!$G$10","v":729.22824895189535},null,{"$f":"U35*(1-'5. TNC Parameters'!$G$10)","v":111.75021507692165},null,{"$f":"W36*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":74.500143384614432},null,{"$f":"Q36*C36*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":42.055594708095946},null,{"$f":"'6. TNC Assumptions'!AC270","v":68.662195441789308},null,{"$f":"AC36*C36*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":6.6945640555744585},null,{"$f":"AE36+(AG35*'5. TNC Parameters'!$G$11)","v":73.706695304739895},null,{"$f":"AG35*(1-'5. TNC Parameters'!$G$11)","v":4.8589277588458275},null,{"$f":"AI36*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.2392851725638847},null,{"$f":"AC36*C36*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":2.2315213518581527},null,{"$f":"'6. TNC Assumptions'!AE270","v":11.443699240298217},null,{"$f":"AO36*C36*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":4.2913872151118318E-2},null,{"$f":"AQ36+(AS35*'5. TNC Parameters'!$G$12)","v":0.66476657414829798},null,{"$f":"AS35*(1-'5. TNC Parameters'!$G$12)","v":2.2150212161398453E-2},null,{"$f":"AU36*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.4766808107598967E-2},null,{"$f":"AO36*C36*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.4304624050372772E-2},null,{"$f":"'6. TNC Assumptions'!AG270","v":28.609248100745546},null,{"$f":"BA36*C36*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.85827744302236653},null,{"$f":"BC36+BE35*'5. TNC Parameters'!$G$13","v":9.4495763211205013},null,{"$f":"BE35*(1-'5. TNC Parameters'!$G$13)","v":0.62293945626228575},null,{"$f":"BG36*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.41529297084152383},null,{"$f":"BA36*C36*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.28609248100745549},null,{"$f":"'6. TNC Assumptions'!AI270","v":1.7165548860447326},null,{"$f":"BM36*'5. TNC Parameters'!$C$14*C36*'5. TNC Parameters'!$C$27","v":2.5748323290670991E-3},null,{"$f":"BO36+(BQ35*'5. TNC Parameters'!$G$14)","v":3.412967055701286E-2},null,{"$f":"BQ35*(1-'5. TNC Parameters'!$G$14)","v":1.6178511519148544E-3},null,{"$f":"BS36*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.0785674346099029E-3},null,null,null,{"$f":"'6. TNC Assumptions'!AM270","v":15.573},null,{"$f":"BY36*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C36","v":0.3503925},null,{"$f":"CA36+CC35*'5. TNC Parameters'!$G$15","v":4.3066710174789353},null,{"$f":"CC35*(1-'5. TNC Parameters'!$G$15)","v":0.12048661844013166},null,{"$f":"CE36*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":8.0324412293421105E-2},null,{"$f":"BY36*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C36","v":0.1167975},null,{"$f":"'6. TNC Assumptions'!AO270","v":0.18939},null,{"$f":"CK36*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C36","v":2.1306375000000001E-3},null,{"$f":"CM36+CO35*'5. TNC Parameters'!$G$16","v":1.5514974657823179E-2},null,{"$f":"CO35*(1-'5. TNC Parameters'!$G$16)","v":2.4801826070520675E-3},null,{"$f":"CQ36*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.653455071368045E-3},null,null,null,85.940238891175682,null,{"$f":"CW36*'5. TNC Parameters'!$C$30","v":2148.5059722793922},null,85.938585436104304,null,{"$f":"DA36*'5. TNC Parameters'!$C$30","v":2148.4646359026078},null,34.375434174441715,null,null,51.564804716733967,null,51.56315126166259,null,null,{"$f":"DH36*'5. TNC Parameters'!$C$30","v":1289.1201179183493},null,{"$f":"DJ36*'5. TNC Parameters'!$C$30","v":1289.0787815415647},null,null,48.781128519368167,null,1155.7563053069941,null,2030,null,85.940238891175653,2148.5059722793912,0,0,null,51.563151261662561,1289.078781541564,0,null,1289.078781541564,0]
[{"$f":"A36+1","v":2031},null,1,null,{"$f":"'6. TNC Assumptions'!Y271","v":87.544299188281357},null,{"$f":"E37*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C37","v":12.475062634330094},null,{"$f":"G37+(I36*'5. TNC Parameters'!$G$9)","v":36.390003545053581},null,{"$f":"I36*(1-'5. TNC Parameters'!$G$9)","v":11.761958582525423},null,{"$f":"K37*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":7.8413057216836153},null,{"$f":"E37*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C37","v":4.1583542114433643},null,{"$f":"'6. TNC Assumptions'!AA271","v":291.81433062760453},null,{"$f":"Q37*C37*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":128.69011980677359},null,{"$f":"S37+U36*'5. TNC Parameters'!$G$10","v":743.91433671567643},null,{"$f":"U36*(1-'5. TNC Parameters'!$G$10)","v":114.00403204299252},null,{"$f":"W37*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":76.00268802866168},null,{"$f":"Q37*C37*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":42.896706602257865},null,{"$f":"'6. TNC Assumptions'!AC271","v":70.035439350625083},null,{"$f":"AC37*C37*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":6.8284553366859466},null,{"$f":"AE37+(AG36*'5. TNC Parameters'!$G$11)","v":75.552122524516207},null,{"$f":"AG36*(1-'5. TNC Parameters'!$G$11)","v":4.983028116909642},null,{"$f":"AI37*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.322018744606428},null,{"$f":"AC37*C37*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":2.2761517788953154},null,{"$f":"'6. TNC Assumptions'!AE271","v":11.672573225104182},null,{"$f":"AO37*C37*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":4.3772149594140684E-2},null,{"$f":"AQ37+(AS36*'5. TNC Parameters'!$G$12)","v":0.68567435413872435},null,{"$f":"AS36*(1-'5. TNC Parameters'!$G$12)","v":2.2864369603714289E-2},null,{"$f":"AU37*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.5242913069142858E-2},null,{"$f":"AO37*C37*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.4590716531380228E-2},null,{"$f":"'6. TNC Assumptions'!AG271","v":29.181433062760455},null,{"$f":"BA37*C37*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.8754429918828136},null,{"$f":"BC37+BE36*'5. TNC Parameters'!$G$13","v":9.686169554425156},null,{"$f":"BE36*(1-'5. TNC Parameters'!$G$13)","v":0.6388497585781594},null,{"$f":"BG37*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.42589983905210627},null,{"$f":"BA37*C37*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.29181433062760453},null,{"$f":"'6. TNC Assumptions'!AI271","v":1.7508859837656272},null,{"$f":"BM37*'5. TNC Parameters'!$C$14*C37*'5. TNC Parameters'!$C$27","v":2.6263289756484412E-3},null,{"$f":"BO37+(BQ36*'5. TNC Parameters'!$G$14)","v":3.5091475857994749E-2},null,{"$f":"BQ36*(1-'5. TNC Parameters'!$G$14)","v":1.6645236746665535E-3},null,{"$f":"BS37*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.1096824497777024E-3},null,null,null,{"$f":"'6. TNC Assumptions'!AM271","v":15.573},null,{"$f":"BY37*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C37","v":0.3503925},null,{"$f":"CA37+CC36*'5. TNC Parameters'!$G$15","v":4.5297821533752414},null,{"$f":"CC36*(1-'5. TNC Parameters'!$G$15)","v":0.12728136410369345},null,{"$f":"CE37*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":8.4854242735795629E-2},null,{"$f":"BY37*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C37","v":0.1167975},null,{"$f":"'6. TNC Assumptions'!AO271","v":0.18939},null,{"$f":"CK37*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C37","v":2.1306375000000001E-3},null,{"$f":"CM37+CO36*'5. TNC Parameters'!$G$16","v":1.5220075749189932E-2},null,{"$f":"CO36*(1-'5. TNC Parameters'!$G$16)","v":2.4255364086332456E-3},null,{"$f":"CQ37*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.6170242724221637E-3},null,null,null,87.694736196530968,null,{"$f":"CW37*'5. TNC Parameters'!$C$30","v":2192.3684049132744},null,87.693119172258548,null,{"$f":"DA37*'5. TNC Parameters'!$C$30","v":2192.3279793064639},null,35.663915746874991,null,null,52.030820449655977,null,52.029203425383557,null,null,{"$f":"DH37*'5. TNC Parameters'!$C$30","v":1300.7705112413994},null,{"$f":"DJ37*'5. TNC Parameters'!$C$30","v":1300.7300856345889},null,null,49.75441513975553,null,1205.5107204467497,null,2031,null,87.694736196530954,2192.3684049132739,0,0,null,52.029203425383542,1300.7300856345885,0,null,1300.7300856345885,0]
[{"$f":"A37+1","v":2032},null,1,null,{"$f":"'6. TNC Assumptions'!Y272","v":89.295185172046985},null,{"$f":"E38*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C38","v":12.724563887016696},null,{"$f":"G38+(I37*'5. TNC Parameters'!$G$9)","v":37.117512738574092},null,{"$f":"I37*(1-'5. TNC Parameters'!$G$9)","v":11.997054693496187},null,{"$f":"K38*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":7.9980364623307914},null,{"$f":"E38*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C38","v":4.2415212956722321},null,{"$f":"'6. TNC Assumptions'!AA272","v":297.65061724015663},null,{"$f":"Q38*C38*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":131.26392220290907},null,{"$f":"S38+U37*'5. TNC Parameters'!$G$10","v":758.87827465156067},null,{"$f":"U37*(1-'5. TNC Parameters'!$G$10)","v":116.29998426702484},null,{"$f":"W38*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":77.533322844683227},null,{"$f":"Q38*C38*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":43.754640734303024},null,{"$f":"'6. TNC Assumptions'!AC272","v":71.436148137637588},null,{"$f":"AC38*C38*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":6.9650244434196651},null,{"$f":"AE38+(AG37*'5. TNC Parameters'!$G$11)","v":77.409356566055564},null,{"$f":"AG37*(1-'5. TNC Parameters'!$G$11)","v":5.1077904018803046},null,{"$f":"AI38*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.4051936012535364},null,{"$f":"AC38*C38*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":2.3216748144732215},null,{"$f":"'6. TNC Assumptions'!AE272","v":11.906024689606266},null,{"$f":"AO38*C38*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":4.46475925860235E-2},null,{"$f":"AQ38+(AS37*'5. TNC Parameters'!$G$12)","v":0.70673846273128438},null,{"$f":"AS37*(1-'5. TNC Parameters'!$G$12)","v":2.3583483993463383E-2},null,{"$f":"AU38*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.572232266230892E-2},null,{"$f":"AO38*C38*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.4882530862007833E-2},null,{"$f":"'6. TNC Assumptions'!AG272","v":29.765061724015666},null,{"$f":"BA38*C38*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.89295185172046998},null,{"$f":"BC38+BE37*'5. TNC Parameters'!$G$13","v":9.9242764828276382},null,{"$f":"BE37*(1-'5. TNC Parameters'!$G$13)","v":0.65484492331798783},null,{"$f":"BG38*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.43656328221199187},null,{"$f":"BA38*C38*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.29765061724015668},null,{"$f":"'6. TNC Assumptions'!AI272","v":1.7859037034409397},null,{"$f":"BM38*'5. TNC Parameters'!$C$14*C38*'5. TNC Parameters'!$C$27","v":2.6788555551614099E-3},null,{"$f":"BO38+(BQ37*'5. TNC Parameters'!$G$14)","v":3.6058899940442458E-2},null,{"$f":"BQ37*(1-'5. TNC Parameters'!$G$14)","v":1.7114314727137044E-3},null,{"$f":"BS38*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.1409543151424694E-3},null,null,null,{"$f":"'6. TNC Assumptions'!AM272","v":15.573},null,{"$f":"BY38*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C38","v":0.3503925},null,{"$f":"CA38+CC37*'5. TNC Parameters'!$G$15","v":4.746299358690746},null,{"$f":"CC37*(1-'5. TNC Parameters'!$G$15)","v":0.13387529468449505},null,{"$f":"CE38*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":8.9250196456330033E-2},null,{"$f":"BY38*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C38","v":0.1167975},null,{"$f":"'6. TNC Assumptions'!AO272","v":0.18939},null,{"$f":"CK38*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C38","v":2.1306375000000001E-3},null,{"$f":"CM38+CO37*'5. TNC Parameters'!$G$16","v":1.497127991552339E-2},null,{"$f":"CO37*(1-'5. TNC Parameters'!$G$16)","v":2.3794333336665408E-3},null,{"$f":"CQ38*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.5862888891110271E-3},null,null,null,89.480815952802431,null,{"$f":"CW38*'5. TNC Parameters'!$C$30","v":2237.0203988200606},null,89.47922966391333,null,{"$f":"DA38*'5. TNC Parameters'!$C$30","v":2236.9807415978335},null,36.952397319308268,null,null,{"$f":"CW38-DE38","v":52.528418633494162},null,{"$f":"DA38-DE38","v":52.526832344605062},null,null,{"$f":"DH38*'5. TNC Parameters'!$C$30","v":1313.2104658373541},null,{"$f":"DJ38*'5. TNC Parameters'!$C$30","v":1313.1708086151266},null,null,50.747167492550645,null,1256.2578879393004,null,2032,null,89.480815952802416,2237.0203988200606,0,0,null,52.526832344605047,1313.1708086151261,0,null,1313.1708086151261,0]
[2033,null,1,null,{"$f":"'6. TNC Assumptions'!Y273","v":91.081088875487936},null,{"$f":"E39*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C39","v":12.979055164757032},null,{"$f":"G39+(I38*'5. TNC Parameters'!$G$9)","v":37.859668012406445},null,{"$f":"I38*(1-'5. TNC Parameters'!$G$9)","v":12.236899890924677},null,{"$f":"K39*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":8.157933260616451},null,{"$f":"E39*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C39","v":4.3263517215856773},null,{"$f":"'6. TNC Assumptions'!AA273","v":303.60362958495978},null,{"$f":"Q39*C39*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":133.88920064696725},null,{"$f":"S39+U38*'5. TNC Parameters'!$G$10","v":774.12810104985624},null,{"$f":"U38*(1-'5. TNC Parameters'!$G$10)","v":118.63937424867164},null,{"$f":"W39*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":79.092916165781091},null,{"$f":"Q39*C39*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":44.629733548989087},null,{"$f":"'6. TNC Assumptions'!AC273","v":72.864871100390346},null,{"$f":"AC39*C39*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":7.1043249322880584},null,{"$f":"AE39+(AG38*'5. TNC Parameters'!$G$11)","v":79.280330597374217},null,{"$f":"AG38*(1-'5. TNC Parameters'!$G$11)","v":5.2333509009694179},null,{"$f":"AI39*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.4889006006462786},null,{"$f":"AC39*C39*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":2.3681083107626861},null,{"$f":"'6. TNC Assumptions'!AE273","v":12.144145183398392},null,{"$f":"AO39*C39*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":4.5540544437743968E-2},null,{"$f":"AQ39+(AS38*'5. TNC Parameters'!$G$12)","v":0.72797103192861834},null,{"$f":"AS38*(1-'5. TNC Parameters'!$G$12)","v":2.4307975240409903E-2},null,{"$f":"AU39*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.6205316826939934E-2},null,{"$f":"AO39*C39*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.5180181479247989E-2},null,{"$f":"'6. TNC Assumptions'!AG273","v":30.36036295849598},null,{"$f":"BA39*C39*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.91081088875487937},null,{"$f":"BC39+BE38*'5. TNC Parameters'!$G$13","v":10.16414494838131},null,{"$f":"BE38*(1-'5. TNC Parameters'!$G$13)","v":0.67094242320120756},null,{"$f":"BG39*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.447294948800805},null,{"$f":"BA39*C39*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.30360362958495979},null,{"$f":"'6. TNC Assumptions'!AI273","v":1.8216217775097587},null,{"$f":"BM39*'5. TNC Parameters'!$C$14*C39*'5. TNC Parameters'!$C$27","v":2.732432666264638E-3},null,{"$f":"BO39+(BQ38*'5. TNC Parameters'!$G$14)","v":3.7032719304740551E-2},null,{"$f":"BQ38*(1-'5. TNC Parameters'!$G$14)","v":1.7586133019665477E-3},null,{"$f":"BS39*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.1724088679776984E-3},null,null,null,{"$f":"'6. TNC Assumptions'!AM273","v":15.573},null,{"$f":"BY39*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C39","v":0.3503925},null,{"$f":"CA39+CC38*'5. TNC Parameters'!$G$15","v":4.956417513525583},null,{"$f":"CC38*(1-'5. TNC Parameters'!$G$15)","v":0.14027434516516291},null,{"$f":"CE39*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":9.3516230110108595E-2},null,{"$f":"BY39*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C39","v":0.1167975},null,{"$f":"'6. TNC Assumptions'!AO273","v":0.18939},null,{"$f":"CK39*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C39","v":2.1306375000000001E-3},null,{"$f":"CM39+CO38*'5. TNC Parameters'!$G$16","v":1.4761379624143162E-2},null,{"$f":"CO38*(1-'5. TNC Parameters'!$G$16)","v":2.3405377913802263E-3},null,{"$f":"CQ39*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.5603585275868175E-3},null,null,null,91.299499290177238,null,{"$f":"CW39*'5. TNC Parameters'!$C$30","v":2282.4874822544311},null,91.297938931649654,null,{"$f":"DA39*'5. TNC Parameters'!$C$30","v":2282.4484732912415},null,38.240878891741545,null,null,53.058620398435693,null,53.057060039908109,null,null,{"$f":"DH39*'5. TNC Parameters'!$C$30","v":1326.4655099608924},null,{"$f":"DJ39*'5. TNC Parameters'!$C$30","v":1326.4265009977028},null,null,51.759774892401651,null,1308.0176628317022,null,2033,null,91.299499290177224,2282.4874822544307,0,0,null,53.05706003990808,1326.4265009977021,0,null,1326.4265009977021,0]
[2034,null,1,null,{"$f":"'6. TNC Assumptions'!Y274","v":92.902710652997712},null,{"$f":"E40*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C40","v":13.238636268052172},null,{"$f":"G40+(I39*'5. TNC Parameters'!$G$9)","v":38.616730673022481},null,{"$f":"I39*(1-'5. TNC Parameters'!$G$9)","v":12.481573607436134},null,{"$f":"K40*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":8.3210490716240884},null,{"$f":"E40*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C40","v":4.412878756017391},null,{"$f":"'6. TNC Assumptions'!AA274","v":309.67570217665906},null,{"$f":"Q40*C40*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":136.56698465990664},null,{"$f":"S40+U39*'5. TNC Parameters'!$G$10","v":789.67162705424039},null,{"$f":"U39*(1-'5. TNC Parameters'!$G$10)","v":121.02345865552249},null,{"$f":"W40*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":80.682305770348322},null,{"$f":"Q40*C40*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":45.522328219968877},null,{"$f":"'6. TNC Assumptions'!AC274","v":74.322168522398172},null,{"$f":"AC40*C40*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":7.2464114309338221},null,{"$f":"AE40+(AG39*'5. TNC Parameters'!$G$11)","v":81.16690172002599},null,{"$f":"AG39*(1-'5. TNC Parameters'!$G$11)","v":5.3598403082820409},null,{"$f":"AI40*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.5732268721880271},null,{"$f":"AC40*C40*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":2.4154704769779407},null,{"$f":"'6. TNC Assumptions'!AE274","v":12.387028087066362},null,{"$f":"AO40*C40*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":4.6451355326498855E-2},null,{"$f":"AQ40+(AS39*'5. TNC Parameters'!$G$12)","v":0.74938412663538267},null,{"$f":"AS39*(1-'5. TNC Parameters'!$G$12)","v":2.5038260619734621E-2},null,{"$f":"AU40*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.6692173746489746E-2},null,{"$f":"AO40*C40*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.5483785108832953E-2},null,{"$f":"'6. TNC Assumptions'!AG274","v":30.967570217665909},null,{"$f":"BA40*C40*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.92902710652997722},null,{"$f":"BC40+BE39*'5. TNC Parameters'!$G$13","v":10.406013041028974},null,{"$f":"BE39*(1-'5. TNC Parameters'!$G$13)","v":0.68715901388231293},null,{"$f":"BG40*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.45810600925487527},null,{"$f":"BA40*C40*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.30967570217665907},null,{"$f":"'6. TNC Assumptions'!AI274","v":1.8580542130599544},null,{"$f":"BM40*'5. TNC Parameters'!$C$14*C40*'5. TNC Parameters'!$C$27","v":2.7870813195899316E-3},null,{"$f":"BO40+(BQ39*'5. TNC Parameters'!$G$14)","v":3.8013693591534774E-2},null,{"$f":"BQ39*(1-'5. TNC Parameters'!$G$14)","v":1.8061070327957146E-3},null,{"$f":"BS40*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.2040713551971431E-3},null,null,null,{"$f":"'6. TNC Assumptions'!AM274","v":15.573},null,{"$f":"BY40*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C40","v":0.3503925},null,{"$f":"CA40+CC39*'5. TNC Parameters'!$G$15","v":5.1603257384025047},null,{"$f":"CC39*(1-'5. TNC Parameters'!$G$15)","v":0.14648427512307846},null,{"$f":"CE40*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":9.7656183415385636E-2},null,{"$f":"BY40*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C40","v":0.1167975},null,{"$f":"'6. TNC Assumptions'!AO274","v":0.18939},null,{"$f":"CK40*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C40","v":2.1306375000000001E-3},null,{"$f":"CM40+CO39*'5. TNC Parameters'!$G$16","v":1.4584294133312338E-2},null,{"$f":"CO39*(1-'5. TNC Parameters'!$G$16)","v":2.3077229908308257E-3},null,{"$f":"CQ40*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.5384819938872171E-3},null,null,null,93.15177863392627,null,{"$f":"CW40*'5. TNC Parameters'!$C$30","v":2328.794465848157},null,93.15024015193238,null,{"$f":"DA40*'5. TNC Parameters'!$C$30","v":2328.7560037983094},null,39.529360464174822,null,null,53.622418169751448,null,53.620879687757558,null,null,{"$f":"DH40*'5. TNC Parameters'!$C$30","v":1340.5604542437861},null,{"$f":"DJ40*'5. TNC Parameters'!$C$30","v":1340.521992193939},null,null,52.792634440249699,null,1360.8102972719519,null,2034,null,93.15177863392627,2328.794465848157,0,0,null,53.620879687757558,1340.521992193939,0,null,1340.521992193939,0]
[2035,null,1,null,{"$f":"'6. TNC Assumptions'!Y275","v":94.760764866057656},null,{"$f":"E41*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C41","v":13.503408993413215},null,{"$f":"G41+(I40*'5. TNC Parameters'!$G$9)","v":39.388977675899532},null,{"$f":"I40*(1-'5. TNC Parameters'!$G$9)","v":12.731161990536167},null,{"$f":"K41*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":8.4874413270241114},null,{"$f":"E41*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C41","v":4.5011363311377384},null,{"$f":"'6. TNC Assumptions'!AA275","v":315.86921622019219},null,{"$f":"Q41*C41*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":139.29832435310476},null,{"$f":"S41+U40*'5. TNC Parameters'!$G$10","v":805.51649276318835},null,{"$f":"U40*(1-'5. TNC Parameters'!$G$10)","v":123.45345864415675},null,{"$f":"W41*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":82.302305762771169},null,{"$f":"Q41*C41*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":46.432774784368249},null,{"$f":"'6. TNC Assumptions'!AC275","v":75.808611892846116},null,{"$f":"AC41*C41*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":7.3913396595524965},null,{"$f":"AE41+(AG40*'5. TNC Parameters'!$G$11)","v":83.070857204218214},null,{"$f":"AG40*(1-'5. TNC Parameters'!$G$11)","v":5.4873841753602743},null,{"$f":"AI41*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.6582561169068493},null,{"$f":"AC41*C41*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":2.4637798865174987},null,{"$f":"'6. TNC Assumptions'!AE275","v":12.634768648807688},null,{"$f":"AO41*C41*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":4.7380382433028827E-2},null,{"$f":"AQ41+(AS40*'5. TNC Parameters'!$G$12)","v":0.77098975396960034},null,{"$f":"AS40*(1-'5. TNC Parameters'!$G$12)","v":2.5774755098811088E-2},null,{"$f":"AU41*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.7183170065874057E-2},null,{"$f":"AO41*C41*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.5793460811009609E-2},null,{"$f":"'6. TNC Assumptions'!AG275","v":31.586921622019219},null,{"$f":"BA41*C41*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.94760764866057667},null,{"$f":"BC41+BE40*'5. TNC Parameters'!$G$13","v":10.650109897976696},null,{"$f":"BE40*(1-'5. TNC Parameters'!$G$13)","v":0.70351079171285569},null,{"$f":"BG41*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.46900719447523709},null,{"$f":"BA41*C41*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.31586921622019221},null,{"$f":"'6. TNC Assumptions'!AI275","v":1.8952152973211531},null,{"$f":"BM41*'5. TNC Parameters'!$C$14*C41*'5. TNC Parameters'!$C$27","v":2.8428229459817296E-3},null,{"$f":"BO41+(BQ40*'5. TNC Parameters'!$G$14)","v":3.9002566824203833E-2},null,{"$f":"BQ40*(1-'5. TNC Parameters'!$G$14)","v":1.8539497133126706E-3},null,{"$f":"BS41*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.2359664755417802E-3},null,null,null,{"$f":"'6. TNC Assumptions'!AM275","v":15.573},null,{"$f":"BY41*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C41","v":0.3503925},null,{"$f":"CA41+CC40*'5. TNC Parameters'!$G$15","v":5.3582075644881177},null,{"$f":"CC40*(1-'5. TNC Parameters'!$G$15)","v":0.15251067391438672},null,{"$f":"CE41*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.10167378260959115},null,{"$f":"BY41*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C41","v":0.1167975},null,{"$f":"'6. TNC Assumptions'!AO275","v":0.18939},null,{"$f":"CK41*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C41","v":2.1306375000000001E-3},null,{"$f":"CM41+CO40*'5. TNC Parameters'!$G$16","v":1.4434893335168668E-2},null,{"$f":"CO40*(1-'5. TNC Parameters'!$G$16)","v":2.2800382981436693E-3},null,{"$f":"CQ41*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.5200255320957795E-3},null,null,null,95.038623345860472,null,{"$f":"CW41*'5. TNC Parameters'!$C$30","v":2375.9655836465117},null,95.03710332032837,null,{"$f":"DA41*'5. TNC Parameters'!$C$30","v":2375.9275830082092},null,40.817842036608099,null,null,54.220781309252374,null,54.219261283720272,null,null,{"$f":"DH41*'5. TNC Parameters'!$C$30","v":1355.5195327313093},null,{"$f":"DJ41*'5. TNC Parameters'!$C$30","v":1355.4815320930068},null,null,53.846151179054687,null,1414.6564484510066,null,2035,null,95.038623345860472,2375.9655836465117,0,0,null,54.219261283720272,1355.4815320930068,0,null,1355.4815320930068,0]
[2036,null,1,null,{"$f":"'6. TNC Assumptions'!Y276","v":96.655980163378814},null,{"$f":"E42*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C42","v":13.773477173281481},null,{"$f":"G42+(I41*'5. TNC Parameters'!$G$9)","v":40.176698502287223},null,{"$f":"I41*(1-'5. TNC Parameters'!$G$9)","v":12.985756346893789},null,{"$f":"K42*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":8.6571708979291913},null,{"$f":"E42*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C42","v":4.5911590577604935},null,{"$f":"'6. TNC Assumptions'!AA276","v":322.18660054459605},null,{"$f":"Q42*C42*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":142.08429084016683},null,{"$f":"S42+U41*'5. TNC Parameters'!$G$10","v":821.67021497258429},null,{"$f":"U41*(1-'5. TNC Parameters'!$G$10)","v":125.93056863077081},null,{"$f":"W42*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":83.953712420513867},null,{"$f":"Q42*C42*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":47.361430280055615},null,{"$f":"'6. TNC Assumptions'!AC276","v":77.324784130703051},null,{"$f":"AC42*C42*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":7.5391664527435482},null,{"$f":"AE42+(AG41*'5. TNC Parameters'!$G$11)","v":84.993920324246133},null,{"$f":"AG41*(1-'5. TNC Parameters'!$G$11)","v":5.6161033327156309},null,{"$f":"AI42*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.744068888477087},null,{"$f":"AC42*C42*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":2.5130554842478494},null,{"$f":"'6. TNC Assumptions'!AE276","v":12.887464021783842},null,{"$f":"AO42*C42*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":4.8327990081689406E-2},null,{"$f":"AQ42+(AS41*'5. TNC Parameters'!$G$12)","v":0.7927998723938241},null,{"$f":"AS41*(1-'5. TNC Parameters'!$G$12)","v":2.651787165746565E-2},null,{"$f":"AU42*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.7678581104977099E-2},null,{"$f":"AO42*C42*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.6109330027229803E-2},null,{"$f":"'6. TNC Assumptions'!AG276","v":32.218660054459605},null,{"$f":"BA42*C42*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.96655980163378818},null,{"$f":"BC42+BE41*'5. TNC Parameters'!$G$13","v":10.896656451826429},null,{"$f":"BE41*(1-'5. TNC Parameters'!$G$13)","v":0.7200132477840554},null,{"$f":"BG42*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.48000883185603693},null,{"$f":"BA42*C42*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.32218660054459608},null,{"$f":"'6. TNC Assumptions'!AI276","v":1.9331196032675764},null,{"$f":"BM42*'5. TNC Parameters'!$C$14*C42*'5. TNC Parameters'!$C$27","v":2.8996794049013647E-3},null,{"$f":"BO42+(BQ41*'5. TNC Parameters'!$G$14)","v":4.0000068599139418E-2},null,{"$f":"BQ41*(1-'5. TNC Parameters'!$G$14)","v":1.9021776299657797E-3},null,{"$f":"BS42*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.2681184199771864E-3},null,null,null,{"$f":"'6. TNC Assumptions'!AM276","v":15.573},null,{"$f":"BY42*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C42","v":0.3503925},null,{"$f":"CA42+CC41*'5. TNC Parameters'!$G$15","v":5.5502410987833235},null,{"$f":"CC41*(1-'5. TNC Parameters'!$G$15)","v":0.15835896570479391},null,{"$f":"CE42*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.10557264380319593},null,{"$f":"BY42*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C42","v":0.1167975},null,{"$f":"'6. TNC Assumptions'!AO276","v":0.18939},null,{"$f":"CK42*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C42","v":2.1306375000000001E-3},null,{"$f":"CM42+CO41*'5. TNC Parameters'!$G$16","v":1.4308849138203437E-2},null,{"$f":"CO41*(1-'5. TNC Parameters'!$G$16)","v":2.256681696965232E-3},null,{"$f":"CQ42*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.5044544646434879E-3},null,null,null,96.960984836568983,null,{"$f":"CW42*'5. TNC Parameters'!$C$30","v":2424.0246209142247},null,96.959480382104331,null,{"$f":"DA42*'5. TNC Parameters'!$C$30","v":2423.9870095526085},null,42.106323609041375,null,null,54.854661227527608,null,54.853156773062956,null,null,{"$f":"DH42*'5. TNC Parameters'!$C$30","v":1371.3665306881901},null,{"$f":"DJ42*'5. TNC Parameters'!$C$30","v":1371.3289193265739},null,null,54.920738252635786,null,1469.5771867036424,null,2036,null,96.960984836568983,2424.0246209142247,0,0,null,54.853156773062956,1371.3289193265739,0,null,1371.3289193265739,0]
[2037,null,1,null,{"$f":"'6. TNC Assumptions'!Y277","v":98.589099766646399},null,{"$f":"E43*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C43","v":14.048946716747112},null,{"$f":"G43+(I42*'5. TNC Parameters'!$G$9)","v":40.980193106360282},null,{"$f":"I42*(1-'5. TNC Parameters'!$G$9)","v":13.24545211267405},null,{"$f":"K43*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":8.8303014084493654},null,{"$f":"E43*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C43","v":4.6829822389157041},null,{"$f":"'6. TNC Assumptions'!AA277","v":328.630332555488},null,{"$f":"Q43*C43*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":144.92597665697019},null,{"$f":"S43+U42*'5. TNC Parameters'!$G$10","v":838.14022787452666},null,{"$f":"U42*(1-'5. TNC Parameters'!$G$10)","v":128.4559637550278},null,{"$f":"W43*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":85.637309170018526},null,{"$f":"Q43*C43*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":48.308658885656733},null,{"$f":"'6. TNC Assumptions'!AC277","v":78.871279813317116},null,{"$f":"AC43*C43*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":7.6899497817984193},null,{"$f":"AE43+(AG42*'5. TNC Parameters'!$G$11)","v":86.937755821704087},null,{"$f":"AG42*(1-'5. TNC Parameters'!$G$11)","v":5.7461142843404671},null,{"$f":"AI43*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.8307428562269781},null,{"$f":"AC43*C43*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":2.5633165939328064},null,{"$f":"'6. TNC Assumptions'!AE277","v":13.145213302219521},null,{"$f":"AO43*C43*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":4.9294549883323206E-2},null,{"$f":"AQ43+(AS42*'5. TNC Parameters'!$G$12)","v":0.81482640067510725},null,{"$f":"AS42*(1-'5. TNC Parameters'!$G$12)","v":2.7268021602040005E-2},null,{"$f":"AU43*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.817868106802667E-2},null,{"$f":"AO43*C43*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.6431516627774402E-2},null,{"$f":"'6. TNC Assumptions'!AG277","v":32.8630332555488},null,{"$f":"BA43*C43*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.98589099766646404},null,{"$f":"BC43+BE42*'5. TNC Parameters'!$G$13","v":11.145866130987706},null,{"$f":"BE42*(1-'5. TNC Parameters'!$G$13)","v":0.73668131850518825},null,{"$f":"BG43*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.4911208790034588},null,{"$f":"BA43*C43*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.32863033255548801},null,{"$f":"'6. TNC Assumptions'!AI277","v":1.9717819953329281},null,{"$f":"BM43*'5. TNC Parameters'!$C$14*C43*'5. TNC Parameters'!$C$27","v":2.9576729929993925E-3},null,{"$f":"BO43+(BQ42*'5. TNC Parameters'!$G$14)","v":4.1006915226547862E-2},null,{"$f":"BQ42*(1-'5. TNC Parameters'!$G$14)","v":1.9508263655909476E-3},null,{"$f":"BS43*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.300550910393965E-3},null,null,null,{"$f":"'6. TNC Assumptions'!AM277","v":15.573},null,{"$f":"BY43*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C43","v":0.3503925},null,{"$f":"CA43+CC42*'5. TNC Parameters'!$G$15","v":5.7365991844316406},null,{"$f":"CC42*(1-'5. TNC Parameters'!$G$15)","v":0.16403441435168298},null,{"$f":"CE43*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.10935627623445532},null,{"$f":"BY43*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C43","v":0.1167975},null,{"$f":"'6. TNC Assumptions'!AO277","v":0.18939},null,{"$f":"CK43*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C43","v":2.1306375000000001E-3},null,{"$f":"CM43+CO42*'5. TNC Parameters'!$G$16","v":1.4202510083887725E-2},null,{"$f":"CO42*(1-'5. TNC Parameters'!$G$16)","v":2.2369765543157113E-3},null,{"$f":"CQ43*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.4913177028771409E-3},null,null,null,98.919801139614094,null,{"$f":"CW43*'5. TNC Parameters'!$C$30","v":2472.9950284903525},null,98.918309821911208,null,{"$f":"DA43*'5. TNC Parameters'!$C$30","v":2472.9577455477802},null,43.394805181474652,null,null,55.524995958139442,null,55.523504640436556,null,null,{"$f":"DH43*'5. TNC Parameters'!$C$30","v":1388.1248989534861},null,{"$f":"DJ43*'5. TNC Parameters'!$C$30","v":1388.087616010914},null,null,56.016817067688507,null,1525.5940037713308,null,2037,null,98.919801139614094,2472.9950284903525,0,0,null,55.523504640436556,1388.087616010914,0,null,1388.087616010914,0]
[2038,null,1,null,{"$f":"'6. TNC Assumptions'!Y278","v":100.56088176197933},null,{"$f":"E44*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C44","v":14.329925651082053},null,{"$f":"G44+(I43*'5. TNC Parameters'!$G$9)","v":41.799770580686868},null,{"$f":"I43*(1-'5. TNC Parameters'!$G$9)","v":13.510348176755468},null,{"$f":"K44*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":9.0068987845036439},null,{"$f":"E44*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C44","v":4.7766418836940181},null,{"$f":"'6. TNC Assumptions'!AA278","v":335.20293920659776},null,{"$f":"Q44*C44*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":147.82449619010961},null,{"$f":"S44+U43*'5. TNC Parameters'!$G$10","v":854.93391782192339},null,{"$f":"U43*(1-'5. TNC Parameters'!$G$10)","v":131.03080624271288},null,{"$f":"W44*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":87.353870828475252},null,{"$f":"Q44*C44*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":49.274832063369871},null,{"$f":"'6. TNC Assumptions'!AC278","v":80.448705409583454},null,{"$f":"AC44*C44*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":7.8437487774343868},null,{"$f":"AE44+(AG43*'5. TNC Parameters'!$G$11)","v":88.903975022083657},null,{"$f":"AG43*(1-'5. TNC Parameters'!$G$11)","v":5.8775295770548208},null,{"$f":"AI44*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.9183530513698805},null,{"$f":"AC44*C44*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":2.6145829258114621},null,{"$f":"'6. TNC Assumptions'!AE278","v":13.408117568263911},null,{"$f":"AO44*C44*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":5.0280440880989666E-2},null,{"$f":"AQ44+(AS43*'5. TNC Parameters'!$G$12)","v":0.83708122668253127},null,{"$f":"AS43*(1-'5. TNC Parameters'!$G$12)","v":2.8025614873565679E-2},null,{"$f":"AU44*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.8683743249043785E-2},null,{"$f":"AO44*C44*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.6760146960329889E-2},null,{"$f":"'6. TNC Assumptions'!AG278","v":33.520293920659775},null,{"$f":"BA44*C44*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":1.0056088176197933},null,{"$f":"BC44+BE43*'5. TNC Parameters'!$G$13","v":11.397945515651752},null,{"$f":"BE43*(1-'5. TNC Parameters'!$G$13)","v":0.75352943295574637},null,{"$f":"BG44*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.50235295530383084},null,{"$f":"BA44*C44*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.33520293920659777},null,{"$f":"'6. TNC Assumptions'!AI278","v":2.0112176352395865},null,{"$f":"BM44*'5. TNC Parameters'!$C$14*C44*'5. TNC Parameters'!$C$27","v":3.01682645285938E-3},null,{"$f":"BO44+(BQ43*'5. TNC Parameters'!$G$14)","v":4.202381082435807E-2},null,{"$f":"BQ43*(1-'5. TNC Parameters'!$G$14)","v":1.9999308550491725E-3},null,{"$f":"BS44*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.3332872366994483E-3},null,null,null,{"$f":"'6. TNC Assumptions'!AM278","v":15.573},null,{"$f":"BY44*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C44","v":0.3503925},null,{"$f":"CA44+CC43*'5. TNC Parameters'!$G$15","v":5.9174495562897},null,{"$f":"CC43*(1-'5. TNC Parameters'!$G$15)","v":0.16954212814194042},null,{"$f":"CE44*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.11302808542796028},null,{"$f":"BY44*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C44","v":0.1167975},null,{"$f":"'6. TNC Assumptions'!AO278","v":0.18939},null,{"$f":"CK44*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C44","v":2.1306375000000001E-3},null,{"$f":"CM44+CO43*'5. TNC Parameters'!$G$16","v":1.4112795565131429E-2},null,{"$f":"CO43*(1-'5. TNC Parameters'!$G$16)","v":2.2203520187562974E-3},null,{"$f":"CQ44*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.4802346791708649E-3},null,null,null,100.91600097024549,null,{"$f":"CW44*'5. TNC Parameters'!$C$30","v":2522.9000242561374},null,100.91452073556631,null,{"$f":"DA44*'5. TNC Parameters'!$C$30","v":2522.8630183891578},null,44.683286753907929,null,null,56.232714216337563,null,56.231233981658384,null,null,{"$f":"DH44*'5. TNC Parameters'!$C$30","v":1405.8178554084391},null,{"$f":"DJ44*'5. TNC Parameters'!$C$30","v":1405.7808495414597},null,null,57.134817459042281,null,1582.7288212303731,null,2038,null,100.91600097024549,2522.9000242561374,0,0,null,56.231233981658384,1405.7808495414597,0,null,1405.7808495414597,0]
[2039,null,1,null,{"$f":"'6. TNC Assumptions'!Y279","v":102.57209939721892},null,{"$f":"E45*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C45","v":14.616524164103698},null,{"$f":"G45+(I44*'5. TNC Parameters'!$G$9)","v":42.63574830402888},null,{"$f":"I44*(1-'5. TNC Parameters'!$G$9)","v":13.780546440761684},null,{"$f":"K45*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":9.1870309605077889},null,{"$f":"E45*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C45","v":4.872174721367899},null,{"$f":"'6. TNC Assumptions'!AA279","v":341.90699799072974},null,{"$f":"Q45*C45*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":150.78098611391181},null,{"$f":"S45+U44*'5. TNC Parameters'!$G$10","v":872.05865309517253},null,{"$f":"U44*(1-'5. TNC Parameters'!$G$10)","v":133.65625084066261},null,{"$f":"W45*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":89.104167227108405},null,{"$f":"Q45*C45*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":50.260328704637267},null,{"$f":"'6. TNC Assumptions'!AC279","v":82.057679517775128},null,{"$f":"AC45*C45*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":8.0006237529830742},null,{"$f":"AE45+(AG44*'5. TNC Parameters'!$G$11)","v":90.894140628646667},null,{"$f":"AG44*(1-'5. TNC Parameters'!$G$11)","v":6.0104581464200644},null,{"$f":"AI45*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":4.0069720976133762},null,{"$f":"AC45*C45*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":2.6668745843276915},null,{"$f":"'6. TNC Assumptions'!AE279","v":13.67627991962919},null,{"$f":"AO45*C45*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":5.1286049698609462E-2},null,{"$f":"AQ45+(AS44*'5. TNC Parameters'!$G$12)","v":0.85957621603078949},null,{"$f":"AS44*(1-'5. TNC Parameters'!$G$12)","v":2.8791060350351314E-2},null,{"$f":"AU45*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.9194040233567543E-2},null,{"$f":"AO45*C45*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.7095349899536486E-2},null,{"$f":"'6. TNC Assumptions'!AG279","v":34.190699799072974},null,{"$f":"BA45*C45*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":1.0257209939721892},null,{"$f":"BC45+BE44*'5. TNC Parameters'!$G$13","v":11.6530949523906},null,{"$f":"BE44*(1-'5. TNC Parameters'!$G$13)","v":0.7705715572333417},null,{"$f":"BG45*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.51371437148889443},null,{"$f":"BA45*C45*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.34190699799072977},null,{"$f":"'6. TNC Assumptions'!AI279","v":2.0514419879443784},null,{"$f":"BM45*'5. TNC Parameters'!$C$14*C45*'5. TNC Parameters'!$C$27","v":3.0771629819165676E-3},null,{"$f":"BO45+(BQ44*'5. TNC Parameters'!$G$14)","v":4.3051448367697573E-2},null,{"$f":"BQ44*(1-'5. TNC Parameters'!$G$14)","v":2.049525438577067E-3},null,{"$f":"BS45*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.3663502923847112E-3},null,null,null,{"$f":"'6. TNC Assumptions'!AM279","v":15.573},null,{"$f":"BY45*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C45","v":0.3503925},null,{"$f":"CA45+CC44*'5. TNC Parameters'!$G$15","v":6.0929549918999406},null,{"$f":"CC44*(1-'5. TNC Parameters'!$G$15)","v":0.17488706438975923},null,{"$f":"CE45*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.11659137625983948},null,{"$f":"BY45*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C45","v":0.1167975},null,{"$f":"'6. TNC Assumptions'!AO279","v":0.18939},null,{"$f":"CK45*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C45","v":2.1306375000000001E-3},null,{"$f":"CM45+CO44*'5. TNC Parameters'!$G$16","v":1.4037106582118864E-2},null,{"$f":"CO44*(1-'5. TNC Parameters'!$G$16)","v":2.2063264830125646E-3},null,{"$f":"CQ45*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.4708843220083763E-3},null,null,null,102.95050730782626,null,{"$f":"CW45*'5. TNC Parameters'!$C$30","v":2573.7626826956566},null,102.94903642350425,null,{"$f":"DA45*'5. TNC Parameters'!$C$30","v":2573.7259105876064},null,45.971768326341206,null,null,56.978738981485051,null,56.977268097163048,null,null,{"$f":"DH45*'5. TNC Parameters'!$C$30","v":1424.4684745371262},null,{"$f":"DJ45*'5. TNC Parameters'!$C$30","v":1424.4317024290763},null,null,58.275177858223124,null,1641.0039990885962,null,2039,null,102.95050730782626,2573.7626826956566,0,0,null,56.977268097163048,1424.4317024290763,0,null,1424.4317024290763,0]
[2040,null,1,null,{"$f":"'6. TNC Assumptions'!Y280","v":104.62354138516331},null,{"$f":"E46*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C46","v":14.90885464738577},null,{"$f":"G46+(I45*'5. TNC Parameters'!$G$9)","v":43.488451413306336},null,{"$f":"I45*(1-'5. TNC Parameters'!$G$9)","v":14.05615153810831},null,{"$f":"K46*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":9.3707676920722065},null,{"$f":"E46*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C46","v":4.9696182157952569},null,{"$f":"'6. TNC Assumptions'!AA280","v":348.74513795054435},null,{"$f":"Q46*C46*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":153.79660583619005},null,{"$f":"S46+U45*'5. TNC Parameters'!$G$10","v":889.52180946101817},null,{"$f":"U45*(1-'5. TNC Parameters'!$G$10)","v":136.33344947034439},null,{"$f":"W46*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":90.888966313562918},null,{"$f":"Q46*C46*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":51.265535278730013},null,{"$f":"'6. TNC Assumptions'!AC280","v":83.698833108130643},null,{"$f":"AC46*C46*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":8.1606362280427387},null,{"$f":"AE46+(AG45*'5. TNC Parameters'!$G$11)","v":92.909771215855045},null,{"$f":"AG45*(1-'5. TNC Parameters'!$G$11)","v":6.1450056408343503},null,{"$f":"AI46*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":4.0966704272229002},null,{"$f":"AC46*C46*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":2.7202120760142461},null,{"$f":"'6. TNC Assumptions'!AE280","v":13.949805518021774},null,{"$f":"AO46*C46*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":5.2311770692581652E-2},null,{"$f":"AQ46+(AS45*'5. TNC Parameters'!$G$12)","v":0.88232322057809598},null,{"$f":"AS45*(1-'5. TNC Parameters'!$G$12)","v":2.9564766145275131E-2},null,{"$f":"AU46*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.9709844096850088E-2},null,{"$f":"AO46*C46*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.7437256897527217E-2},null,{"$f":"'6. TNC Assumptions'!AG280","v":34.874513795054433},null,{"$f":"BA46*C46*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":1.046235413851633},null,{"$f":"BC46+BE45*'5. TNC Parameters'!$G$13","v":11.911509130237828},null,{"$f":"BE45*(1-'5. TNC Parameters'!$G$13)","v":0.78782123600440401},null,{"$f":"BG46*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.5252141573362693},null,{"$f":"BA46*C46*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.34874513795054435},null,{"$f":"'6. TNC Assumptions'!AI280","v":2.092470827703266},null,{"$f":"BM46*'5. TNC Parameters'!$C$14*C46*'5. TNC Parameters'!$C$27","v":3.1387062415548991E-3},null,{"$f":"BO46+(BQ45*'5. TNC Parameters'!$G$14)","v":4.4090510696282066E-2},null,{"$f":"BQ45*(1-'5. TNC Parameters'!$G$14)","v":2.0996439129704067E-3},null,{"$f":"BS46*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.3997626086469377E-3},null,null,null,{"$f":"'6. TNC Assumptions'!AM280","v":15.573},null,{"$f":"BY46*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C46","v":0.3503925},null,{"$f":"CA46+CC45*'5. TNC Parameters'!$G$15","v":6.2632734580013842},null,{"$f":"CC45*(1-'5. TNC Parameters'!$G$15)","v":0.18007403389855656},null,{"$f":"CE46*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.12004935593237104},null,{"$f":"BY46*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C46","v":0.1167975},null,{"$f":"'6. TNC Assumptions'!AO280","v":0.18939},null,{"$f":"CK46*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C46","v":2.1306375000000001E-3},null,{"$f":"CM46+CO45*'5. TNC Parameters'!$G$16","v":1.3973250450147204E-2},null,{"$f":"CO45*(1-'5. TNC Parameters'!$G$16)","v":2.1944936319716621E-3},null,{"$f":"CQ46*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.4629957546477747E-3},null,null,null,105.0242405485868,null,{"$f":"CW46*'5. TNC Parameters'!$C$30","v":2625.6060137146701},null,105.02277755283217,null,{"$f":"DA46*'5. TNC Parameters'!$C$30","v":2625.569438820804},null,47.260249898774475,null,null,57.763990649812328,null,57.762527654057692,null,null,{"$f":"DH46*'5. TNC Parameters'!$C$30","v":1444.0997662453083},null,{"$f":"DJ46*'5. TNC Parameters'!$C$30","v":1444.0631913514424},null,null,59.438345465387592,null,1700.4423445539837,null,2040,null,105.0242405485868,2625.6060137146701,0,0,null,57.762527654057692,1444.0631913514424,0,null,1444.0631913514424,0]
[2041,null,1,null,{"$f":"'6. TNC Assumptions'!Y281","v":106.71601221286657},null,{"$f":"E47*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C47","v":15.207031740333488},null,{"$f":"G47+(I46*'5. TNC Parameters'!$G$9)","v":44.358212493719655},null,{"$f":"I46*(1-'5. TNC Parameters'!$G$9)","v":14.337270659920168},null,{"$f":"K47*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":9.5581804399467778},null,{"$f":"E47*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C47","v":5.0690105801111622},null,{"$f":"'6. TNC Assumptions'!AA281","v":355.72004070955524},null,{"$f":"Q47*C47*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":156.87253795291386},null,{"$f":"S47+U46*'5. TNC Parameters'!$G$10","v":907.33079219032709},null,{"$f":"U46*(1-'5. TNC Parameters'!$G$10)","v":139.06355522360491},null,{"$f":"W47*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":92.709036815736596},null,{"$f":"Q47*C47*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":52.290845984304617},null,{"$f":"'6. TNC Assumptions'!AC281","v":85.372809770293259},null,{"$f":"AC47*C47*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":8.3238489526035941},null,{"$f":"AE47+(AG46*'5. TNC Parameters'!$G$11)","v":94.952345443142406},null,{"$f":"AG46*(1-'5. TNC Parameters'!$G$11)","v":6.2812747253162398},null,{"$f":"AI47*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":4.1875164835441598},null,{"$f":"AC47*C47*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":2.7746163175345311},null,{"$f":"'6. TNC Assumptions'!AE281","v":14.228801628382209},null,{"$f":"AO47*C47*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":5.3358006106433285E-2},null,{"$f":"AQ47+(AS46*'5. TNC Parameters'!$G$12)","v":0.90533408678646221},null,{"$f":"AS46*(1-'5. TNC Parameters'!$G$12)","v":3.0347139898066981E-2},null,{"$f":"AU47*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.023142659871132E-2},null,{"$f":"AO47*C47*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.7786002035477762E-2},null,{"$f":"'6. TNC Assumptions'!AG281","v":35.572004070955522},null,{"$f":"BA47*C47*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":1.0671601221286657},null,{"$f":"BC47+BE46*'5. TNC Parameters'!$G$13","v":12.173377620915694},null,{"$f":"BE46*(1-'5. TNC Parameters'!$G$13)","v":0.80529163145080007},null,{"$f":"BG47*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.53686108763386664},null,{"$f":"BA47*C47*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.35572004070955521},null,{"$f":"'6. TNC Assumptions'!AI281","v":2.1343202442573315},null,{"$f":"BM47*'5. TNC Parameters'!$C$14*C47*'5. TNC Parameters'!$C$27","v":3.2014803663859975E-3},null,{"$f":"BO47+(BQ46*'5. TNC Parameters'!$G$14)","v":4.5141671481952965E-2},null,{"$f":"BQ46*(1-'5. TNC Parameters'!$G$14)","v":2.1503195807151009E-3},null,{"$f":"BS47*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.4335463871434006E-3},null,null,null,{"$f":"'6. TNC Assumptions'!AM281","v":15.573},null,{"$f":"BY47*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C47","v":0.3503925},null,{"$f":"CA47+CC46*'5. TNC Parameters'!$G$15","v":6.4285582527103626},null,{"$f":"CC46*(1-'5. TNC Parameters'!$G$15)","v":0.18510770529102122},null,{"$f":"CE47*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.1234051368606808},null,{"$f":"BY47*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C47","v":0.1167975},null,{"$f":"'6. TNC Assumptions'!AO281","v":0.18939},null,{"$f":"CK47*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C47","v":2.1306375000000001E-3},null,{"$f":"CM47+CO46*'5. TNC Parameters'!$G$16","v":1.3919377278278775E-2},null,{"$f":"CO46*(1-'5. TNC Parameters'!$G$16)","v":2.184510671868427E-3},null,{"$f":"CQ47*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.4563404479122845E-3},null,null,null,107.13812127715585,null,{"$f":"CW47*'5. TNC Parameters'!$C$30","v":2678.4530319288961},null,107.13666493670794,null,{"$f":"DA47*'5. TNC Parameters'!$C$30","v":2678.4166234176987},null,48.940372295015798,null,null,58.197748982140048,null,58.196292641692146,null,null,{"$f":"DH47*'5. TNC Parameters'!$C$30","v":1454.9437245535012},null,{"$f":"DJ47*'5. TNC Parameters'!$C$30","v":1454.9073160423036},null,null,60.624776424695341,null,1761.067120978679,null,2041,null,107.13812127715585,2678.4530319288961,0,0,null,58.196292641692146,1454.9073160423036,0,null,1454.9073160423036,0]
[2042,null,1,null,{"$f":"'6. TNC Assumptions'!Y282","v":108.85033245712388},null,{"$f":"E48*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C48","v":15.511172375140156},null,{"$f":"G48+(I47*'5. TNC Parameters'!$G$9)","v":45.245371415988984},null,{"$f":"I47*(1-'5. TNC Parameters'!$G$9)","v":14.624013452870825},null,{"$f":"K48*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":9.7493423019138827},null,{"$f":"E48*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C48","v":5.1703907917133849},null,{"$f":"'6. TNC Assumptions'!AA282","v":362.83444152374631},null,{"$f":"Q48*C48*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":160.00998871197211},null,{"$f":"S48+U47*'5. TNC Parameters'!$G$10","v":925.49305509747603},null,{"$f":"U47*(1-'5. TNC Parameters'!$G$10)","v":141.84772580482326},null,{"$f":"W48*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":94.565150536548828},null,{"$f":"Q48*C48*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":53.336662903990707},null,{"$f":"'6. TNC Assumptions'!AC282","v":87.080265965699112},null,{"$f":"AC48*C48*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":8.4903259316556632},null,{"$f":"AE48+(AG47*'5. TNC Parameters'!$G$11)","v":97.02330600841637},null,{"$f":"AG47*(1-'5. TNC Parameters'!$G$11)","v":6.4193653663816974},null,{"$f":"AI48*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":4.279576910921131},null,{"$f":"AC48*C48*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":2.8301086438852212},null,{"$f":"'6. TNC Assumptions'!AE282","v":14.513377660949853},null,{"$f":"AO48*C48*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":5.4425166228561944E-2},null,{"$f":"AQ48+(AS47*'5. TNC Parameters'!$G$12)","v":0.92862066395216758},null,{"$f":"AS47*(1-'5. TNC Parameters'!$G$12)","v":3.1138589062856565E-2},null,{"$f":"AU48*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.0759059375237709E-2},null,{"$f":"AO48*C48*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.8141722076187316E-2},null,{"$f":"'6. TNC Assumptions'!AG282","v":36.283444152374635},null,{"$f":"BA48*C48*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":1.088503324571239},null,{"$f":"BC48+BE47*'5. TNC Parameters'!$G$13","v":12.438885385694407},null,{"$f":"BE47*(1-'5. TNC Parameters'!$G$13)","v":0.82299555979252537},null,{"$f":"BG48*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.54866370652835017},null,{"$f":"BA48*C48*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.36283444152374633},null,{"$f":"'6. TNC Assumptions'!AI282","v":2.177006649142478},null,{"$f":"BM48*'5. TNC Parameters'!$C$14*C48*'5. TNC Parameters'!$C$27","v":3.2655099737137171E-3},null,{"$f":"BO48+(BQ47*'5. TNC Parameters'!$G$14)","v":4.6205596158492124E-2},null,{"$f":"BQ47*(1-'5. TNC Parameters'!$G$14)","v":2.2015852971745522E-3},null,{"$f":"BS48*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.4677235314497013E-3},null,null,null,{"$f":"'6. TNC Assumptions'!AM282","v":15.573},null,{"$f":"BY48*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C48","v":0.3503925},null,{"$f":"CA48+CC47*'5. TNC Parameters'!$G$15","v":6.5889581434991733},null,{"$f":"CC47*(1-'5. TNC Parameters'!$G$15)","v":0.18999260921118946},null,{"$f":"CE48*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.12666173947412629},null,{"$f":"BY48*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C48","v":0.1167975},null,{"$f":"'6. TNC Assumptions'!AO282","v":0.18939},null,{"$f":"CK48*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C48","v":2.1306375000000001E-3},null,{"$f":"CM48+CO47*'5. TNC Parameters'!$G$16","v":1.3873926378614933E-2},null,{"$f":"CO47*(1-'5. TNC Parameters'!$G$16)","v":2.1760883996638416E-3},null,{"$f":"CQ48*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.4507255997758942E-3},null,null,null,109.29307270389279,null,{"$f":"CW48*'5. TNC Parameters'!$C$30","v":2732.3268175973199},null,109.29162197829301,null,{"$f":"DA48*'5. TNC Parameters'!$C$30","v":2732.2905494573251},null,50.620494691257122,null,null,58.672578012635668,null,58.671127287035887,null,null,{"$f":"DH48*'5. TNC Parameters'!$C$30","v":1466.8144503158917},null,{"$f":"DJ48*'5. TNC Parameters'!$C$30","v":1466.7781821758972},null,null,61.834936003189249,null,1822.9020569818683,null,2042,null,109.29307270389279,2732.3268175973199,0,0,null,58.671127287035887,1466.7781821758972,0,null,1466.7781821758972,0]
[2043,null,1,null,{"$f":"'6. TNC Assumptions'!Y283","v":111.0273391062664},null,{"$f":"E49*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C49","v":15.821395822642963},null,{"$f":"G49+(I48*'5. TNC Parameters'!$G$9)","v":46.150275273108299},null,{"$f":"I48*(1-'5. TNC Parameters'!$G$9)","v":14.916491965523649},null,{"$f":"K49*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":9.9443279770157655},null,{"$f":"E49*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C49","v":5.2737986075476542},null,{"$f":"'6. TNC Assumptions'!AA283","v":370.09113035422132},null,{"$f":"Q49*C49*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":163.21018848621159},null,{"$f":"S49+U48*'5. TNC Parameters'!$G$10","v":944.01611707625057},null,{"$f":"U48*(1-'5. TNC Parameters'!$G$10)","v":144.68712650743709},null,{"$f":"W49*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":96.458084338291386},null,{"$f":"Q49*C49*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":54.403396162070528},null,{"$f":"'6. TNC Assumptions'!AC283","v":88.821871285013117},null,{"$f":"AC49*C49*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":8.6601324502887795},null,{"$f":"AE49+(AG48*'5. TNC Parameters'!$G$11)","v":99.124063359379861},null,{"$f":"AG48*(1-'5. TNC Parameters'!$G$11)","v":6.5593750993252877},null,{"$f":"AI49*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":4.3729167328835246},null,{"$f":"AC49*C49*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":2.8867108167629265},null,{"$f":"'6. TNC Assumptions'!AE283","v":14.803645214168853},null,{"$f":"AO49*C49*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":5.5513669553133201E-2},null,{"$f":"AQ49+(AS48*'5. TNC Parameters'!$G$12)","v":0.95219481231404368},null,{"$f":"AS48*(1-'5. TNC Parameters'!$G$12)","v":3.1939521191257057E-2},null,{"$f":"AU49*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.1293014127504704E-2},null,{"$f":"AO49*C49*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.8504556517711067E-2},null,{"$f":"'6. TNC Assumptions'!AG283","v":37.009113035422132},null,{"$f":"BA49*C49*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":1.1102733910626639},null,{"$f":"BC49+BE48*'5. TNC Parameters'!$G$13","v":12.708213251202547},null,{"$f":"BE48*(1-'5. TNC Parameters'!$G$13)","v":0.84094552555452418},null,{"$f":"BG49*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.56063035036968278},null,{"$f":"BA49*C49*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.37009113035422131},null,{"$f":"'6. TNC Assumptions'!AI283","v":2.2205467821253282},null,{"$f":"BM49*'5. TNC Parameters'!$C$14*C49*'5. TNC Parameters'!$C$27","v":3.3308201731879926E-3},null,{"$f":"BO49+(BQ48*'5. TNC Parameters'!$G$14)","v":4.7282942815742857E-2},null,{"$f":"BQ48*(1-'5. TNC Parameters'!$G$14)","v":2.2534735159372584E-3},null,{"$f":"BS49*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.5023156772915056E-3},null,null,null,{"$f":"'6. TNC Assumptions'!AM283","v":15.573},null,{"$f":"BY49*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C49","v":0.3503925},null,{"$f":"CA49+CC48*'5. TNC Parameters'!$G$15","v":6.744617501096843},null,{"$f":"CC48*(1-'5. TNC Parameters'!$G$15)","v":0.19473314240233031},null,{"$f":"CE49*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.12982209493488686},null,{"$f":"BY49*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C49","v":0.1167975},null,{"$f":"'6. TNC Assumptions'!AO283","v":0.18939},null,{"$f":"CK49*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C49","v":2.1306375000000001E-3},null,{"$f":"CM49+CO48*'5. TNC Parameters'!$G$16","v":1.3835581053685896E-2},null,{"$f":"CO48*(1-'5. TNC Parameters'!$G$16)","v":2.1689828249290355E-3},null,{"$f":"CQ49*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.4459885499526902E-3},null,null,null,111.49002281184998,null,{"$f":"CW49*'5. TNC Parameters'!$C$30","v":2787.2505702962494},null,111.48857682330004,null,{"$f":"DA49*'5. TNC Parameters'!$C$30","v":2787.2144205825007},null,52.300617087498445,null,null,59.189405724351538,null,59.187959735801591,null,null,{"$f":"DH49*'5. TNC Parameters'!$C$30","v":1479.7351431087884},null,{"$f":"DJ49*'5. TNC Parameters'!$C$30","v":1479.6989933950397},null,null,63.069298773253038,null,1885.9713557551213,null,2043,null,111.49002281184998,2787.2505702962494,0,0,null,59.187959735801591,1479.6989933950397,0,null,1479.6989933950397,0]
[{"$f":"A49+1","v":2044},null,1,null,{"$f":"'6. TNC Assumptions'!Y284","v":113.24788588839174},null,{"$f":"E50*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C50","v":16.137823739095822},null,{"$f":"G50+(I49*'5. TNC Parameters'!$G$9)","v":47.073278384723203},null,{"$f":"I49*(1-'5. TNC Parameters'!$G$9)","v":15.214820627480917},null,{"$f":"K50*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":10.143213751653944},null,{"$f":"E50*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C50","v":5.3792745796986079},null,{"$f":"'6. TNC Assumptions'!AA284","v":377.49295296130578},null,{"$f":"Q50*C50*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":166.47439225593584},null,{"$f":"S50+U49*'5. TNC Parameters'!$G$10","v":962.90757653310106},null,{"$f":"U49*(1-'5. TNC Parameters'!$G$10)","v":147.58293279908534},null,{"$f":"W50*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":98.388621866056894},null,{"$f":"Q50*C50*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":55.491464085311947},null,{"$f":"'6. TNC Assumptions'!AC284","v":90.598308710713383},null,{"$f":"AC50*C50*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":8.8333350992945547},null,{"$f":"AE50+(AG49*'5. TNC Parameters'!$G$11)","v":101.255999179546},null,{"$f":"AG49*(1-'5. TNC Parameters'!$G$11)","v":6.7013992791284291},null,{"$f":"AI50*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":4.4675995194189522},null,{"$f":"AC50*C50*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":2.9444450330981851},null,{"$f":"'6. TNC Assumptions'!AE284","v":15.09971811845223},null,{"$f":"AO50*C50*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":5.6623942944195857E-2},null,{"$f":"AQ50+(AS49*'5. TNC Parameters'!$G$12)","v":0.97606841104699338},null,{"$f":"AS49*(1-'5. TNC Parameters'!$G$12)","v":3.275034421124616E-2},null,{"$f":"AU50*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.1833562807497438E-2},null,{"$f":"AO50*C50*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.8874647648065287E-2},null,{"$f":"'6. TNC Assumptions'!AG284","v":37.749295296130576},null,{"$f":"BA50*C50*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":1.1324788588839172},null,{"$f":"BC50+BE49*'5. TNC Parameters'!$G$13","v":12.981538356352051},null,{"$f":"BE49*(1-'5. TNC Parameters'!$G$13)","v":0.85915375373441405},null,{"$f":"BG50*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.57276916915627596},null,{"$f":"BA50*C50*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.37749295296130575},null,{"$f":"'6. TNC Assumptions'!AI284","v":2.2649577177678348},null,{"$f":"BM50*'5. TNC Parameters'!$C$14*C50*'5. TNC Parameters'!$C$27","v":3.3974365766517526E-3},null,{"$f":"BO50+(BQ49*'5. TNC Parameters'!$G$14)","v":4.8374363059970997E-2},null,{"$f":"BQ49*(1-'5. TNC Parameters'!$G$14)","v":2.3060163324236087E-3},null,{"$f":"BS50*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.5373442216157392E-3},null,null,null,{"$f":"'6. TNC Assumptions'!AM284","v":15.573},null,{"$f":"BY50*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C50","v":0.3503925},null,{"$f":"CA50+CC49*'5. TNC Parameters'!$G$15","v":6.8956764294325312},null,{"$f":"CC49*(1-'5. TNC Parameters'!$G$15)","v":0.1993335716643114},null,{"$f":"CE50*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.13288904777620758},null,{"$f":"BY50*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C50","v":0.1167975},null,{"$f":"'6. TNC Assumptions'!AO284","v":0.18939},null,{"$f":"CK50*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C50","v":2.1306375000000001E-3},null,{"$f":"CM50+CO49*'5. TNC Parameters'!$G$16","v":1.3803230452162311E-2},null,{"$f":"CO49*(1-'5. TNC Parameters'!$G$16)","v":2.1629881015235832E-3},null,{"$f":"CQ50*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.4419920676823888E-3},null,null,null,113.72990625315907,null,{"$f":"CW50*'5. TNC Parameters'!$C$30","v":2843.247656328977},null,113.72846426109139,null,{"$f":"DA50*'5. TNC Parameters'!$C$30","v":2843.2116065272849},null,53.980739483739768,null,null,59.749166769419304,null,59.747724777351621,null,null,{"$f":"DH50*'5. TNC Parameters'!$C$30","v":1493.7291692354827},null,{"$f":"DJ50*'5. TNC Parameters'!$C$30","v":1493.6931194337906},null,null,64.32834879871811,null,1950.2997045538393,null,2044,null,113.72990625315907,2843.247656328977,0,0,null,59.747724777351621,1493.6931194337906,0,null,1493.6931194337906,0]
[2045,null,1,null,{"$f":"'6. TNC Assumptions'!Y285","v":115.51284360615955},null,{"$f":"E51*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C51","v":16.460580213877737},null,{"$f":"G51+(I50*'5. TNC Parameters'!$G$9)","v":48.014742347773861},null,{"$f":"I50*(1-'5. TNC Parameters'!$G$9)","v":15.51911625082708},null,{"$f":"K51*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":10.346077500551386},null,{"$f":"E51*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C51","v":5.486860071292579},null,{"$f":"'6. TNC Assumptions'!AA285","v":385.04281202053187},null,{"$f":"Q51*C51*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":169.80388010105455},null,{"$f":"S51+U50*'5. TNC Parameters'!$G$10","v":982.1751240561216},null,{"$f":"U50*(1-'5. TNC Parameters'!$G$10)","v":150.53633257803406},null,{"$f":"W51*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":100.3575550520227},null,{"$f":"Q51*C51*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":56.601293367018179},null,{"$f":"'6. TNC Assumptions'!AC285","v":92.410274884927645},null,{"$f":"AC51*C51*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":9.0100018012804455},null,{"$f":"AE51+(AG50*'5. TNC Parameters'!$G$11)","v":103.4204696646909},null,{"$f":"AG50*(1-'5. TNC Parameters'!$G$11)","v":6.8455313161355402},null,{"$f":"AI51*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":4.5636875440903601},null,{"$f":"AC51*C51*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":3.0033339337601488},null,{"$f":"'6. TNC Assumptions'!AE285","v":15.401712480821276},null,{"$f":"AO51*C51*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":5.7756421803079785E-2},null,{"$f":"AQ51+(AS50*'5. TNC Parameters'!$G$12)","v":1.0002533661479733},null,{"$f":"AS50*(1-'5. TNC Parameters'!$G$12)","v":3.3571466702099852E-2},null,{"$f":"AU51*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.2380977801399901E-2},null,{"$f":"AO51*C51*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.9252140601026594E-2},null,{"$f":"'6. TNC Assumptions'!AG285","v":38.504281202053193},null,{"$f":"BA51*C51*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":1.1551284360615957},null,{"$f":"BC51+BE50*'5. TNC Parameters'!$G$13","v":13.259034572396269},null,{"$f":"BE50*(1-'5. TNC Parameters'!$G$13)","v":0.87763222001737695},null,{"$f":"BG51*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.58508814667825126},null,{"$f":"BA51*C51*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.38504281202053192},null,{"$f":"'6. TNC Assumptions'!AI285","v":2.3102568721231913},null,{"$f":"BM51*'5. TNC Parameters'!$C$14*C51*'5. TNC Parameters'!$C$27","v":3.4653853081847872E-3},null,{"$f":"BO51+(BQ50*'5. TNC Parameters'!$G$14)","v":4.9480502842309593E-2},null,{"$f":"BQ50*(1-'5. TNC Parameters'!$G$14)","v":2.3592455258461863E-3},null,{"$f":"BS51*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.5728303505641241E-3},null,null,null,{"$f":"'6. TNC Assumptions'!AM285","v":15.573},null,{"$f":"BY51*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C51","v":0.3503925},null,{"$f":"CA51+CC50*'5. TNC Parameters'!$G$15","v":7.0422708917385242},null,{"$f":"CC50*(1-'5. TNC Parameters'!$G$15)","v":0.20379803769400681},null,{"$f":"CE51*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.1358653584626712},null,{"$f":"BY51*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C51","v":0.1167975},null,{"$f":"'6. TNC Assumptions'!AO285","v":0.18939},null,{"$f":"CK51*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C51","v":2.1306375000000001E-3},null,{"$f":"CM51+CO50*'5. TNC Parameters'!$G$16","v":1.3775937387861134E-2},null,{"$f":"CO50*(1-'5. TNC Parameters'!$G$16)","v":2.1579305643011763E-3},null,{"$f":"CQ51*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.4386203762007841E-3},null,null,null,116.01366603033354,null,{"$f":"CW51*'5. TNC Parameters'!$C$30","v":2900.3416507583383},null,116.01222740995733,null,{"$f":"DA51*'5. TNC Parameters'!$C$30","v":2900.3056852489335},null,55.660861879981091,null,null,60.352804150352448,null,60.351365529976242,null,null,{"$f":"DH51*'5. TNC Parameters'!$C$30","v":1508.8201037588112},null,{"$f":"DJ51*'5. TNC Parameters'!$C$30","v":1508.7841382494059},null,null,65.61257982469246,null,2015.9122843785317,null,2045,null,116.01366603033354,2900.3416507583383,0,0,null,60.351365529976242,1508.7841382494059,0,null,1508.7841382494059,0]
[2046,null,1,null,{"$f":"'6. TNC Assumptions'!Y286","v":117.82310047828275},null,{"$f":"E52*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C52","v":16.789791818155294},null,{"$f":"G52+(I51*'5. TNC Parameters'!$G$9)","v":48.975036119104431},null,{"$f":"I51*(1-'5. TNC Parameters'!$G$9)","v":15.829498046824725},null,{"$f":"K52*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":10.552998697883149},null,{"$f":"E52*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C52","v":5.596597272718431},null,{"$f":"'6. TNC Assumptions'!AA286","v":392.74366826094251},null,{"$f":"Q52*C52*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":173.19995770307565},null,{"$f":"S52+U51*'5. TNC Parameters'!$G$10","v":1001.8265536054139},null,{"$f":"U51*(1-'5. TNC Parameters'!$G$10)","v":153.54852815378337},null,{"$f":"W52*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":102.36568543585557},null,{"$f":"Q52*C52*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":57.733319234358547},null,{"$f":"'6. TNC Assumptions'!AC286","v":94.258480382626203},null,{"$f":"AC52*C52*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":9.1902018373060557},null,{"$f":"AE52+(AG51*'5. TNC Parameters'!$G$11)","v":105.61880860443443},null,{"$f":"AG51*(1-'5. TNC Parameters'!$G$11)","v":6.9918628975625063},null,{"$f":"AI52*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":4.6612419317083376},null,{"$f":"AC52*C52*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":3.0634006124353519},null,{"$f":"'6. TNC Assumptions'!AE286","v":15.709746730437701},null,{"$f":"AO52*C52*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":5.891155023914138E-2},null,{"$f":"AQ52+(AS51*'5. TNC Parameters'!$G$12)","v":1.0247616182214871},null,{"$f":"AS51*(1-'5. TNC Parameters'!$G$12)","v":3.4403298165627504E-2},null,{"$f":"AU52*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.2935532110418336E-2},null,{"$f":"AO52*C52*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.9637183413047127E-2},null,{"$f":"'6. TNC Assumptions'!AG286","v":39.274366826094251},null,{"$f":"BA52*C52*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":1.1782310047828277},null,{"$f":"BC52+BE51*'5. TNC Parameters'!$G$13","v":13.540872898004416},null,{"$f":"BE51*(1-'5. TNC Parameters'!$G$13)","v":0.89639267917468024},null,{"$f":"BG52*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.59759511944978683},null,{"$f":"BA52*C52*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.39274366826094254},null,{"$f":"'6. TNC Assumptions'!AI286","v":2.356462009565655},null,{"$f":"BM52*'5. TNC Parameters'!$C$14*C52*'5. TNC Parameters'!$C$27","v":3.5346930143484822E-3},null,{"$f":"BO52+(BQ51*'5. TNC Parameters'!$G$14)","v":5.060200325704458E-2},null,{"$f":"BQ51*(1-'5. TNC Parameters'!$G$14)","v":2.4131925996134949E-3},null,{"$f":"BS52*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.6087950664089965E-3},null,null,null,{"$f":"'6. TNC Assumptions'!AM286","v":15.573},null,{"$f":"BY52*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C52","v":0.3503925},null,{"$f":"CA52+CC51*'5. TNC Parameters'!$G$15","v":7.1845328329263198},null,{"$f":"CC51*(1-'5. TNC Parameters'!$G$15)","v":0.20813055881220377},null,{"$f":"CE52*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.13875370587480251},null,{"$f":"BY52*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C52","v":0.1167975},null,{"$f":"'6. TNC Assumptions'!AO286","v":0.18939},null,{"$f":"CK52*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C52","v":2.1306375000000001E-3},null,{"$f":"CM52+CO51*'5. TNC Parameters'!$G$16","v":1.3752911189773127E-2},null,{"$f":"CO51*(1-'5. TNC Parameters'!$G$16)","v":2.153663698088005E-3},null,{"$f":"CQ52*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.4357757987253366E-3},null,null,null,118.3422549937472,null,{"$f":"CW52*'5. TNC Parameters'!$C$30","v":2958.5563748436803},null,118.34081921794848,null,{"$f":"DA52*'5. TNC Parameters'!$C$30","v":2958.5204804487121},null,57.340984276222414,null,null,61.00127071752479,null,60.999834941726064,null,null,{"$f":"DH52*'5. TNC Parameters'!$C$30","v":1525.0317679381196},null,{"$f":"DJ52*'5. TNC Parameters'!$C$30","v":1524.9958735431517},null,null,66.922495471186323,null,2082.834779849718,null,2046,null,118.3422549937472,2958.5563748436803,0,0,null,60.999834941726064,1524.9958735431517,0,null,1524.9958735431517,0]
[2047,null,1,null,{"$f":"'6. TNC Assumptions'!Y287","v":120.1795624878484},null,{"$f":"E53*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C53","v":17.125587654518398},null,{"$f":"G53+(I52*'5. TNC Parameters'!$G$9)","v":49.954536120473577},null,{"$f":"I52*(1-'5. TNC Parameters'!$G$9)","v":16.146087653149248},null,{"$f":"K53*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":10.764058435432831},null,{"$f":"E53*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C53","v":5.7085292181727993},null,{"$f":"'6. TNC Assumptions'!AA287","v":400.59854162616136},null,{"$f":"Q53*C53*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":176.66395685713715},null,{"$f":"S53+U52*'5. TNC Parameters'!$G$10","v":1021.8697724660358},null,{"$f":"U52*(1-'5. TNC Parameters'!$G$10)","v":156.6207379965152},null,{"$f":"W53*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":104.41382533101013},null,{"$f":"Q53*C53*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":58.887985619045715},null,{"$f":"'6. TNC Assumptions'!AC287","v":96.143649990278718},null,{"$f":"AC53*C53*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":9.374005874052175},null,{"$f":"AE53+(AG52*'5. TNC Parameters'!$G$11)","v":107.85233028265603},null,{"$f":"AG52*(1-'5. TNC Parameters'!$G$11)","v":7.1404841958305747},null,{"$f":"AI53*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":4.7603227972203825},null,{"$f":"AC53*C53*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":3.1246686246840585},null,{"$f":"'6. TNC Assumptions'!AE287","v":16.023941665046454},null,{"$f":"AO53*C53*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":6.0089781243924202E-2},null,{"$f":"AQ53+(AS52*'5. TNC Parameters'!$G$12)","v":1.0496051501714607},null,{"$f":"AS52*(1-'5. TNC Parameters'!$G$12)","v":3.5246249293950649E-2},null,{"$f":"AU53*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.3497499529300431E-2},null,{"$f":"AO53*C53*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":2.0029927081308067E-2},null,{"$f":"'6. TNC Assumptions'!AG287","v":40.059854162616141},null,{"$f":"BA53*C53*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":1.2017956248784842},null,{"$f":"BC53+BE52*'5. TNC Parameters'!$G$13","v":13.82722183110975},null,{"$f":"BE52*(1-'5. TNC Parameters'!$G$13)","v":0.91544669177315063},null,{"$f":"BG53*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.61029779451543376},null,{"$f":"BA53*C53*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.40059854162616143},null,{"$f":"'6. TNC Assumptions'!AI287","v":2.403591249756968},null,{"$f":"BM53*'5. TNC Parameters'!$C$14*C53*'5. TNC Parameters'!$C$27","v":3.6053868746354521E-3},null,{"$f":"BO53+(BQ52*'5. TNC Parameters'!$G$14)","v":5.1739501311417219E-2},null,{"$f":"BQ52*(1-'5. TNC Parameters'!$G$14)","v":2.4678888202628079E-3},null,{"$f":"BS53*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.6452592135085386E-3},null,null,null,{"$f":"'6. TNC Assumptions'!AM287","v":15.573},null,{"$f":"BY53*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C53","v":0.3503925},null,{"$f":"CA53+CC52*'5. TNC Parameters'!$G$15","v":7.3225902983459568},null,{"$f":"CC52*(1-'5. TNC Parameters'!$G$15)","v":0.2123350345803626},null,{"$f":"CE53*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.14155668972024171},null,{"$f":"BY53*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C53","v":0.1167975},null,{"$f":"'6. TNC Assumptions'!AO287","v":0.18939},null,{"$f":"CK53*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C53","v":2.1306375000000001E-3},null,{"$f":"CM53+CO52*'5. TNC Parameters'!$G$16","v":1.3733484796586298E-2},null,{"$f":"CO52*(1-'5. TNC Parameters'!$G$16)","v":2.1500638931868286E-3},null,{"$f":"CQ53*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.433375928791219E-3},null,null,null,120.71663718257062,null,{"$f":"CW53*'5. TNC Parameters'!$C$30","v":3017.9159295642658},null,120.71520380664182,null,{"$f":"DA53*'5. TNC Parameters'!$C$30","v":3017.8800951660455},null,59.021106672463738,null,null,61.695530510106884,null,61.694097134178087,null,null,{"$f":"DH53*'5. TNC Parameters'!$C$30","v":1542.3882627526721},null,{"$f":"DJ53*'5. TNC Parameters'!$C$30","v":1542.3524283544521},null,null,68.258609430610051,null,2151.0933892803282,null,2047,null,120.71663718257062,3017.9159295642658,0,0,null,61.694097134178087,1542.3524283544521,0,null,1542.3524283544521,0]
[2048,null,1,null,{"$f":"'6. TNC Assumptions'!Y288","v":122.58315373760537},null,{"$f":"E54*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C54","v":17.468099407608765},null,{"$f":"G54+(I53*'5. TNC Parameters'!$G$9)","v":50.953626359573619},null,{"$f":"I53*(1-'5. TNC Parameters'!$G$9)","v":16.46900916850872},null,{"$f":"K54*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":10.97933944567248},null,{"$f":"E54*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C54","v":5.8226998025362553},null,{"$f":"'6. TNC Assumptions'!AA288","v":408.61051245868458},null,{"$f":"Q54*C54*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":180.19723599427991},null,{"$f":"S54+U53*'5. TNC Parameters'!$G$10","v":1042.3128101672264},null,{"$f":"U53*(1-'5. TNC Parameters'!$G$10)","v":159.75419829308936},null,{"$f":"W54*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":106.50279886205956},null,{"$f":"Q54*C54*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":60.065745331426633},null,{"$f":"'6. TNC Assumptions'!AC288","v":98.066522990084295},null,{"$f":"AC54*C54*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":9.5614859915332193},null,{"$f":"AE54+(AG53*'5. TNC Parameters'!$G$11)","v":110.12233220953685},null,{"$f":"AG53*(1-'5. TNC Parameters'!$G$11)","v":7.2914840646523924},null,{"$f":"AI54*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":4.8609893764349277},null,{"$f":"AC54*C54*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":3.1871619971777396},null,{"$f":"'6. TNC Assumptions'!AE288","v":16.344420498347382},null,{"$f":"AO54*C54*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":6.129157686880269E-2},null,{"$f":"AQ54+(AS53*'5. TNC Parameters'!$G$12)","v":1.0747959948062016},null,{"$f":"AS53*(1-'5. TNC Parameters'!$G$12)","v":3.6100732234061836E-2},null,{"$f":"AU54*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.4067154822707888E-2},null,{"$f":"AO54*C54*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":2.043052562293423E-2},null,{"$f":"'6. TNC Assumptions'!AG288","v":40.86105124586846},null,{"$f":"BA54*C54*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":1.2258315373760538},null,{"$f":"BC54+BE53*'5. TNC Parameters'!$G$13","v":14.118247719171395},null,{"$f":"BE53*(1-'5. TNC Parameters'!$G$13)","v":0.93480564931440946},null,{"$f":"BG54*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.62320376620960627},null,{"$f":"BA54*C54*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.40861051245868463},null,{"$f":"'6. TNC Assumptions'!AI288","v":2.4516630747521075},null,{"$f":"BM54*'5. TNC Parameters'!$C$14*C54*'5. TNC Parameters'!$C$27","v":3.6774946121281614E-3},null,{"$f":"BO54+(BQ53*'5. TNC Parameters'!$G$14)","v":5.2893630668541504E-2},null,{"$f":"BQ53*(1-'5. TNC Parameters'!$G$14)","v":2.5233652550038796E-3},null,{"$f":"BS54*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.6822435033359198E-3},null,null,null,{"$f":"'6. TNC Assumptions'!AM288","v":15.573},null,{"$f":"BY54*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C54","v":0.3503925},null,{"$f":"CA54+CC53*'5. TNC Parameters'!$G$15","v":7.456567549035471},null,{"$f":"CC53*(1-'5. TNC Parameters'!$G$15)","v":0.21641524931048525},null,{"$f":"CE54*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.14427683287365684},null,{"$f":"BY54*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C54","v":0.1167975},null,{"$f":"'6. TNC Assumptions'!AO288","v":0.18939},null,{"$f":"CK54*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C54","v":2.1306375000000001E-3},null,{"$f":"CM54+CO53*'5. TNC Parameters'!$G$16","v":1.3717095432141203E-2},null,{"$f":"CO53*(1-'5. TNC Parameters'!$G$16)","v":2.1470268644450947E-3},null,{"$f":"CQ54*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.4313512429633963E-3},null,null,null,123.13778903281924,null,{"$f":"CW54*'5. TNC Parameters'!$C$30","v":3078.4447258204809},null,123.13635768157627,null,{"$f":"DA54*'5. TNC Parameters'!$C$30","v":3078.4089420394066},null,60.701229068705061,null,null,62.436559964114181,null,62.43512861287121,null,null,{"$f":"DH54*'5. TNC Parameters'!$C$30","v":1560.9139991028546},null,{"$f":"DJ54*'5. TNC Parameters'!$C$30","v":1560.8782153217803},null,null,69.62144566922224,null,2220.7148349495505,null,2048,null,123.13778903281924,3078.4447258204809,0,0,null,62.435128612871225,1560.8782153217805,0,null,1560.8782153217805,0]
[2049,null,1,null,{"$f":"'6. TNC Assumptions'!Y289","v":125.03481681235748},null,{"$f":"E55*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C55","v":17.81746139576094},null,{"$f":"G55+(I54*'5. TNC Parameters'!$G$9)","v":51.972698562793099},null,{"$f":"I54*(1-'5. TNC Parameters'!$G$9)","v":16.798389192541464},null,{"$f":"K55*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":11.198926128360975},null,{"$f":"E55*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C55","v":5.9391537985869798},null,{"$f":"'6. TNC Assumptions'!AA289","v":416.78272270785828},null,{"$f":"Q55*C55*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":183.8011807141655},null,{"$f":"S55+U54*'5. TNC Parameters'!$G$10","v":1063.1638265399599},null,{"$f":"U54*(1-'5. TNC Parameters'!$G$10)","v":162.95016434143204},null,{"$f":"W55*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":108.63344289428802},null,{"$f":"Q55*C55*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":61.267060238055166},null,{"$f":"'6. TNC Assumptions'!AC289","v":100.02785344988598},null,{"$f":"AC55*C55*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":9.7527157113638836},null,{"$f":"AE55+(AG54*'5. TNC Parameters'!$G$11)","v":112.43009769716579},null,{"$f":"AG54*(1-'5. TNC Parameters'!$G$11)","v":7.4449502237349412},null,{"$f":"AI55*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":4.9633001491566269},null,{"$f":"AC55*C55*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":3.2509052371212945},null,{"$f":"'6. TNC Assumptions'!AE289","v":16.67130890831433},null,{"$f":"AO55*C55*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":6.251740840617874E-2},null,{"$f":"AQ55+(AS54*'5. TNC Parameters'!$G$12)","v":1.1003462423629864},null,{"$f":"AS54*(1-'5. TNC Parameters'!$G$12)","v":3.6967160849394061E-2},null,{"$f":"AU55*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.4644773899596038E-2},null,{"$f":"AO55*C55*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":2.0839136135392913E-2},null,{"$f":"'6. TNC Assumptions'!AG289","v":41.678272270785833},null,{"$f":"BA55*C55*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":1.2503481681235749},null,{"$f":"BC55+BE54*'5. TNC Parameters'!$G$13","v":14.414115089380232},null,{"$f":"BE54*(1-'5. TNC Parameters'!$G$13)","v":0.95448079791473628},null,{"$f":"BG55*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.63632053194315752},null,{"$f":"BA55*C55*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.41678272270785832},null,{"$f":"'6. TNC Assumptions'!AI289","v":2.5006963362471497},null,{"$f":"BM55*'5. TNC Parameters'!$C$14*C55*'5. TNC Parameters'!$C$27","v":3.7510445043707243E-3},null,{"$f":"BO55+(BQ54*'5. TNC Parameters'!$G$14)","v":5.4065022364960774E-2},null,{"$f":"BQ54*(1-'5. TNC Parameters'!$G$14)","v":2.5796528079514518E-3},null,{"$f":"BS55*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.7197685386343012E-3},null,null,null,{"$f":"'6. TNC Assumptions'!AM289","v":15.573},null,{"$f":"BY55*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C55","v":0.3503925},null,{"$f":"CA55+CC54*'5. TNC Parameters'!$G$15","v":7.5865851735642194},null,{"$f":"CC54*(1-'5. TNC Parameters'!$G$15)","v":0.22037487547125159},null,{"$f":"CE55*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.14691658364750104},null,{"$f":"BY55*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C55","v":0.1167975},null,{"$f":"'6. TNC Assumptions'!AO289","v":0.18939},null,{"$f":"CK55*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C55","v":2.1306375000000001E-3},null,{"$f":"CM55+CO54*'5. TNC Parameters'!$G$16","v":1.3703268301992502E-2},null,{"$f":"CO54*(1-'5. TNC Parameters'!$G$16)","v":2.1444646301487023E-3},null,{"$f":"CQ55*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.4296430867658015E-3},null,null,null,125.60670047292129,null,{"$f":"CW55*'5. TNC Parameters'!$C$30","v":3140.1675118230323},null,125.60527082983452,null,{"$f":"DA55*'5. TNC Parameters'!$C$30","v":3140.1317707458629},null,62.381351464946384,null,null,63.225349007974906,null,63.22391936488814,null,null,{"$f":"DH55*'5. TNC Parameters'!$C$30","v":1580.6337251993727},null,{"$f":"DJ55*'5. TNC Parameters'!$C$30","v":1580.5979841222036},null,null,71.011538632606701,null,2291.7263735821571,null,2049,null,125.60670047292129,3140.1675118230323,0,0,null,63.22391936488814,1580.5979841222036,0,null,1580.5979841222036,0]
[{"$f":"A55+1","v":2050},null,1,null,{"$f":"'6. TNC Assumptions'!Y290","v":127.53551314860464},null,{"$f":"E56*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C56","v":18.173810623676161},null,{"$f":"G56+(I55*'5. TNC Parameters'!$G$9)","v":53.012152316884034},null,{"$f":"I55*(1-'5. TNC Parameters'!$G$9)","v":17.134356869585222},null,{"$f":"K56*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":11.422904579723481},null,{"$f":"E56*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C56","v":6.0579368745587203},null,{"$f":"'6. TNC Assumptions'!AA290","v":425.11837716201546},null,{"$f":"Q56*C56*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":187.47720432844881},null,{"$f":"S56+U55*'5. TNC Parameters'!$G$10","v":1084.4311190581936},null,{"$f":"U55*(1-'5. TNC Parameters'!$G$10)","v":166.20991181021515},null,{"$f":"W56*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":110.80660787347676},null,{"$f":"Q56*C56*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":62.492401442816266},null,{"$f":"'6. TNC Assumptions'!AC290","v":102.0284105188837},null,{"$f":"AC56*C56*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":9.9477700255911614},null,{"$f":"AE56+(AG55*'5. TNC Parameters'!$G$11)","v":114.77689828985052},null,{"$f":"AG55*(1-'5. TNC Parameters'!$G$11)","v":7.600969432906421},null,{"$f":"AI56*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.0673129552709471},null,{"$f":"AC56*C56*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":3.3159233418637206},null,{"$f":"'6. TNC Assumptions'!AE290","v":17.004735086480618},null,{"$f":"AO56*C56*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":6.3767756574302323E-2},null,{"$f":"AQ56+(AS55*'5. TNC Parameters'!$G$12)","v":1.1262680479586629},null,{"$f":"AS55*(1-'5. TNC Parameters'!$G$12)","v":3.7845950978625802E-2},null,{"$f":"AU56*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.5230633985750532E-2},null,{"$f":"AO56*C56*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":2.1255918858100773E-2},null,{"$f":"'6. TNC Assumptions'!AG290","v":42.511837716201548},null,{"$f":"BA56*C56*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":1.2753551314860465},null,{"$f":"BC56+BE55*'5. TNC Parameters'!$G$13","v":14.714986960237249},null,{"$f":"BE55*(1-'5. TNC Parameters'!$G$13)","v":0.97448326062902846},null,{"$f":"BG56*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.64965550708601894},null,{"$f":"BA56*C56*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.4251183771620155},null,{"$f":"'6. TNC Assumptions'!AI290","v":2.550710262972093},null,{"$f":"BM56*'5. TNC Parameters'!$C$14*C56*'5. TNC Parameters'!$C$27","v":3.8260653944581398E-3},null,{"$f":"BO56+(BQ55*'5. TNC Parameters'!$G$14)","v":5.525430550429801E-2},null,{"$f":"BQ55*(1-'5. TNC Parameters'!$G$14)","v":2.6367822551209047E-3},null,{"$f":"BS56*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.7578548367472697E-3},null,null,null,{"$f":"'6. TNC Assumptions'!AM290","v":15.573},null,{"$f":"BY56*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C56","v":0.3503925},null,{"$f":"CA56+CC55*'5. TNC Parameters'!$G$15","v":7.7127601965707298},null,{"$f":"CC55*(1-'5. TNC Parameters'!$G$15)","v":0.22421747699348915},null,{"$f":"CE56*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.14947831799565942},null,{"$f":"BY56*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C56","v":0.1167975},null,{"$f":"'6. TNC Assumptions'!AO290","v":0.18939},null,{"$f":"CK56*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C56","v":2.1306375000000001E-3},null,{"$f":"CM56+CO55*'5. TNC Parameters'!$G$16","v":1.3691602838771542E-2},null,{"$f":"CO55*(1-'5. TNC Parameters'!$G$16)","v":2.1423029632209596E-3},null,{"$f":"CQ56*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.4282019754806397E-3},null,null,null,128.12437592435086,null,{"$f":"CW56*'5. TNC Parameters'!$C$30","v":3203.1093981087715},null,128.12294772237539,null,{"$f":"DA56*'5. TNC Parameters'!$C$30","v":3203.0736930593848},null,64.061473861187693,null,null,64.062902063163165,null,64.061473861187693,null,null,{"$f":"DH56*'5. TNC Parameters'!$C$30","v":1601.5725515790791},null,{"$f":"DJ56*'5. TNC Parameters'!$C$30","v":1601.5368465296924},null,null,72.429433455258817,null,2364.1558070374158,null,2050,null,128.12437592435086,3203.1093981087715,0,0,null,64.061473861187693,1601.5368465296924,0,null,1601.5368465296924,0]

{"sheet":"TNC_Sce2Comp","index":31,"n_rows":56,"n_cols":131,"rows_kept":56,"cut":false,"hidden":true,"merged":[[0,11,0,14],[1,110,1,111],[1,112,1,113],[1,115,1,116],[1,117,1,118],[1,120,1,121],[1,122,1,123],[2,0,4,0],[2,1,3,2],[2,3,2,14],[2,15,2,26],[2,27,2,38],[2,39,2,50],[2,51,2,62],[2,63,2,74],[2,75,2,86],[2,87,2,98],[2,99,2,102],[2,107,2,108],[2,109,7,109],[2,110,2,111],[2,112,2,113],[2,115,2,116],[2,117,2,118],[2,120,2,123],[2,127,3,130],[3,3,3,4],[3,5,3,6],[3,7,3,8],[3,9,3,10],[3,11,3,12],[3,13,3,14],[3,15,3,16],[3,17,3,18],[3,19,3,20],[3,21,3,22],[3,23,3,24],[3,25,3,26],[3,27,3,28],[3,29,3,30],[3,31,3,32],[3,33,3,34],[3,35,3,36],[3,37,3,38],[3,39,3,40],[3,41,3,42],[3,43,3,44],[3,45,3,46],[3,47,3,48],[3,49,3,50],[3,51,3,52],[3,53,3,54],[3,55,3,56],[3,57,3,58],[3,59,3,60],[3,61,3,62],[3,63,3,64],[3,65,3,66],[3,67,3,68],[3,69,3,70],[3,71,3,72],[3,73,3,74],[3,75,3,76],[3,77,3,78],[3,79,3,80],[3,81,3,82],[3,83,3,84],[3,85,3,86],[3,87,3,88],[3,89,3,90],[3,91,3,92],[3,93,3,94],[3,95,3,96],[3,97,3,98],[3,99,3,100],[3,101,3,102],[3,107,3,108],[3,110,3,111],[4,127,4,130],[3,112,3,113],[3,115,3,116],[3,117,3,118],[3,120,3,121],[3,122,3,123]]}
["HOME",null,"Emissions of CH4 from different waste components - Gg",null,null,null,null,null,null,null,null,"TNC-SCENARIO 2_COMPOSTING"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"With Industrial",null,"W/out industrial",null,null,"With Industrial",null,"W/out industrial",null,null,"Annual",null,"Cumula"]
["Year","MCF",null,"FOOD",null,null,null,null,null,null,null,null,null,null,null,"GARDEN",null,null,null,null,null,null,null,null,null,null,null,"PAPER",null,null,null,null,null,null,null,null,null,null,null,"WOOD",null,null,null,null,null,null,null,null,null,null,null,"TEXTILES",null,null,null,null,null,null,null,null,null,null,null,"NAPPIES",null,null,null,null,null,null,null,null,null,null,null,"SEWAGE SLUDGE",null,null,null,null,null,null,null,null,null,null,null,"INDUSTRIAL",null,null,null,null,null,null,null,null,null,null,null,"Total CH4 generated",null,null,null,null,null,null,null,"Recovered",null,"Assumptions: The capture of LFG in baseline increases to 2016 by value given at BD18.","Emissions",null,"Emissions",null,null,"Emissions",null,"Emissions",null,null,"stored C",null,null,null,null,null,null,"CHECK"]
[null,null,null,"Food (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Garden (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Paper (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Wood (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Textiles (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Nappies (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Sludge (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Industrial (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Qtotal (Gg CH4)",null,"Gg CO2e",null,null,null,null,null,"Gg CH4",null,null,"Gg CH4",null,"Gg CH4",null,null,"Gg CO2e",null,"Gg CO2e",null,null,"Gg C",null,"Gg C"]
[null,"TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER",null,"TNC","USER","TNC","USER",null,"TNC","USER","TNC","USER",null,"TNC","USER","TNC","USER",null,null,null,"Total CH4 generated"]
[2000,null,{"$f":"'5. TNC Parameters'!C22","v":0.91},null,{"$f":"'6. TNC Assumptions'!D297","v":29.904990459750007},null,{"$f":"E6*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C6","v":3.8779296378680823},null,{"$f":"G6","v":3.8779296378680823},null,0,null,{"$f":"K6*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0},null,{"$f":"E6*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C6","v":1.2926432126226941},null,{"$f":"'6. TNC Assumptions'!F297","v":99.683301532500025},null,{"$f":"Q6*C6*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":40.003905738007582},null,{"$f":"S6","v":40.003905738007582},null,0,null,{"$f":"W6*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0},null,{"$f":"Q6*C6*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":13.334635246002527},null,{"$f":"'6. TNC Assumptions'!H297","v":23.923992367800004},null,{"$f":"AC6*C6*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":2.1226562228330557},null,{"$f":"AE6","v":2.1226562228330557},null,0,null,{"$f":"AI6*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0},null,{"$f":"AC6*C6*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":0.70755207427768518},null,{"$f":"'6. TNC Assumptions'!J297","v":3.987332061300001},null,{"$f":"AO6*C6*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":1.3606770659186255E-2},null,{"$f":"AQ6","v":1.3606770659186255E-2},null,0,null,{"$f":"AU6*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0},null,{"$f":"AO6*C6*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":4.5355902197287516E-3},null,{"$f":"'6. TNC Assumptions'!L297","v":9.9683301532500028},null,{"$f":"BA6*C6*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.27213541318372508},null,{"$f":"BC6","v":0.27213541318372508},null,0,null,{"$f":"BG6*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0},null,{"$f":"BA6*C6*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":9.0711804394575032E-2},null,{"$f":"'6. TNC Assumptions'!N297","v":0.59809980919500016},null,{"$f":"BM6*'5. TNC Parameters'!$C$14*C6*'5. TNC Parameters'!$C$27","v":8.1640623955117533E-4},null,{"$f":"BO6","v":8.1640623955117533E-4},null,0,null,{"$f":"BS6*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0},null,{"$f":"BM6*'5. TNC Parameters'!$C$14*C6*(1-'5. TNC Parameters'!$C$27)","v":2.7213541318372509E-4},null,{"$f":"'6. TNC Assumptions'!R297","v":0},null,{"$f":"BY6*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C6","v":0},null,null,null,null,null,{"$f":"CE6*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0},null,null,null,{"$f":"'6. TNC Assumptions'!T297","v":0},null,{"$f":"CK6*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C6","v":0},null,null,null,null,null,null,null,null,null,{"$f":"CS6+CG6+BU6+BI6+AW6+AK6+Y6+M6","v":0},null,{"$f":"CW6*'5. TNC Parameters'!$C$30","v":0},null,{"$f":"CG6+BU6+BI6+AW6+AK6+Y6+M6","v":0},null,{"$f":"DA6*'5. TNC Parameters'!$C$30","v":0},null,null,null,null,{"$f":"CW6-DE6","v":0},null,{"$f":"DA6-DE6","v":0},null,null,{"$f":"DH6*'5. TNC Parameters'!$C$30","v":0},null,{"$f":"DJ6*'5. TNC Parameters'!$C$30","v":0},null,null,{"$f":"CI6+BW6+BK6+AY6+AM6+AA6+O6","v":15.430350062930394},null,{"$f":"DR6","v":15.430350062930394},null,2000,null,0,0,{"$f":"DX6-CW6","v":0},{"$f":"DY6-CY6","v":0}]
[{"$f":"A6+1","v":2001},null,{"$f":"'5. TNC Parameters'!C23","v":0.96},null,{"$f":"'6. TNC Assumptions'!D298","v":40.483230837720001},null,{"$f":"E7*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C7","v":5.5381059786000968},null,{"$f":"G7+(I6*'5. TNC Parameters'!$G$9)","v":8.1375599519787993},null,{"$f":"I6*(1-'5. TNC Parameters'!$G$9)","v":1.2784756644893793},null,{"$f":"K7*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.85231710965958618},null,{"$f":"E7*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C7","v":1.846035326200032},null,{"$f":"'6. TNC Assumptions'!F298","v":134.9441027924},null,{"$f":"Q7*C7*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":57.129935358190465},null,{"$f":"S7+U6*'5. TNC Parameters'!$G$10","v":90.879823155785658},null,{"$f":"U6*(1-'5. TNC Parameters'!$G$10)","v":6.2540179404123935},null,{"$f":"W7*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":4.169345293608262},null,{"$f":"Q7*C7*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":19.043311786063487},null,{"$f":"'6. TNC Assumptions'!H298","v":32.386584670175999},null,{"$f":"AC7*C7*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":3.0313843251284736},null,{"$f":"AE7+(AG6*'5. TNC Parameters'!$G$11)","v":5.0105358690829185},null,{"$f":"AG6*(1-'5. TNC Parameters'!$G$11)","v":0.14350467887861115},null,{"$f":"AI7*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":9.5669785919074102E-2},null,{"$f":"AC7*C7*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.0104614417094913},null,{"$f":"'6. TNC Assumptions'!J298","v":5.3977641116960005},null,{"$f":"AO7*C7*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":1.9431950802105601E-2},null,{"$f":"AQ7+(AS6*'5. TNC Parameters'!$G$12)","v":3.2570722248390388E-2},null,{"$f":"AS6*(1-'5. TNC Parameters'!$G$12)","v":4.6799921290146922E-4},null,{"$f":"AU7*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.1199947526764613E-4},null,{"$f":"AO7*C7*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":6.4773169340352002E-3},null,{"$f":"'6. TNC Assumptions'!L298","v":13.49441027924},null,{"$f":"BA7*C7*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.38863901604211204},null,{"$f":"BC7+BE6*'5. TNC Parameters'!$G$13","v":0.64237639347216902},null,{"$f":"BE6*(1-'5. TNC Parameters'!$G$13)","v":1.8398035753668097E-2},null,{"$f":"BG7*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.2265357169112064E-2},null,{"$f":"BA7*C7*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.129546338680704},null,{"$f":"'6. TNC Assumptions'!N298","v":0.80966461675440005},null,{"$f":"BM7*'5. TNC Parameters'!$C$14*C7*'5. TNC Parameters'!$C$27","v":1.1659170481263361E-3},null,{"$f":"BO7+(BQ6*'5. TNC Parameters'!$G$14)","v":1.9425066855333927E-3},null,{"$f":"BQ6*(1-'5. TNC Parameters'!$G$14)","v":3.9816602144118753E-5},null,{"$f":"BS7*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.6544401429412499E-5},null,{"$f":"BM7*'5. TNC Parameters'!$C$14*C7*(1-'5. TNC Parameters'!$C$27)","v":3.8863901604211201E-4},null,{"$f":"'6. TNC Assumptions'!R298","v":0},null,{"$f":"BY7*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C7","v":0},null,null,null,null,null,{"$f":"CE7*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0},null,null,null,{"$f":"'6. TNC Assumptions'!T298","v":0},null,{"$f":"CK7*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C7","v":0},null,null,null,null,null,null,null,null,null,{"$f":"CS7+CG7+BU7+BI7+AW7+AK7+Y7+M7","v":5.1299360902327313},null,{"$f":"CW7*'5. TNC Parameters'!$C$30","v":128.24840225581829},null,{"$f":"CG7+BU7+BI7+AW7+AK7+Y7+M7","v":5.1299360902327313},null,{"$f":"DA7*'5. TNC Parameters'!$C$30","v":128.24840225581829},null,null,null,null,5.1299360902327313,null,5.1299360902327313,null,null,{"$f":"DH7*'5. TNC Parameters'!$C$30","v":128.24840225581829},null,{"$f":"DJ7*'5. TNC Parameters'!$C$30","v":128.24840225581829},null,null,22.03622084860379,null,{"$f":"DR7+DT6","v":37.466570911534184},null,{"$f":"DV6+1","v":2001},null,5.1299360902327313,128.24840225581829,{"$f":"DX7-CW7","v":0},{"$f":"DY7-CY7","v":0}]
[{"$f":"A7+1","v":2002},null,{"$f":"'5. TNC Parameters'!C24","v":1},null,{"$f":"'6. TNC Assumptions'!D299","v":54.586830322499999},null,{"$f":"E8*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C8","v":7.7786233209562496},null,{"$f":"G8+(I7*'5. TNC Parameters'!$G$9)","v":13.233392882584454},null,{"$f":"I7*(1-'5. TNC Parameters'!$G$9)","v":2.6827903903505956},null,{"$f":"K8*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.7885269269003969},null,{"$f":"E8*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C8","v":2.59287444031875},null,{"$f":"'6. TNC Assumptions'!F299","v":181.95610107499999},null,{"$f":"Q8*C8*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":80.242640574074983},null,{"$f":"S8+U7*'5. TNC Parameters'!$G$10","v":156.91474990911269},null,{"$f":"U7*(1-'5. TNC Parameters'!$G$10)","v":14.207713820747966},null,{"$f":"W8*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":9.4718092138319765},null,{"$f":"Q8*C8*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":26.747546858024997},null,{"$f":"'6. TNC Assumptions'!H299","v":43.669464257999998},null,{"$f":"AC8*C8*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.2577727651549999},null,{"$f":"AE8+(AG7*'5. TNC Parameters'!$G$11)","v":8.929565443904993},null,{"$f":"AG7*(1-'5. TNC Parameters'!$G$11)","v":0.33874319033292577},null,{"$f":"AI8*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.22582879355528385},null,{"$f":"AC8*C8*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.419257588385},null,{"$f":"'6. TNC Assumptions'!J299","v":7.2782440429999999},null,{"$f":"AO8*C8*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":2.7293415161250001E-2},null,{"$f":"AQ8+(AS7*'5. TNC Parameters'!$G$12)","v":5.8743880975716582E-2},null,{"$f":"AS7*(1-'5. TNC Parameters'!$G$12)","v":1.1202564339238064E-3},null,{"$f":"AU8*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":7.4683762261587095E-4},null,{"$f":"AO8*C8*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":9.0978050537499997E-3},null,{"$f":"'6. TNC Assumptions'!L299","v":18.195610107499999},null,{"$f":"BA8*C8*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.54586830322500002},null,{"$f":"BC8+BE7*'5. TNC Parameters'!$G$13","v":1.1448160825519222},null,{"$f":"BE7*(1-'5. TNC Parameters'!$G$13)","v":4.3428614145246895E-2},null,{"$f":"BG8*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.8952409430164597E-2},null,{"$f":"BA8*C8*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.18195610107499999},null,{"$f":"'6. TNC Assumptions'!N299","v":1.09173660645},null,{"$f":"BM8*'5. TNC Parameters'!$C$14*C8*'5. TNC Parameters'!$C$27","v":1.6376049096750002E-3},null,{"$f":"BO8+(BQ7*'5. TNC Parameters'!$G$14)","v":3.4853744262437186E-3},null,{"$f":"BQ7*(1-'5. TNC Parameters'!$G$14)","v":9.4737168964674105E-5},null,{"$f":"BS8*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.3158112643116061E-5},null,{"$f":"BM8*'5. TNC Parameters'!$C$14*C8*(1-'5. TNC Parameters'!$C$27)","v":5.4586830322500004E-4},null,{"$f":"'6. TNC Assumptions'!R299","v":0},null,{"$f":"BY8*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C8","v":0},null,null,null,null,null,{"$f":"CE8*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0},null,null,null,{"$f":"'6. TNC Assumptions'!T299","v":0},null,{"$f":"CK8*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C8","v":0},null,null,null,null,null,null,null,null,null,11.515927339453082,null,{"$f":"CW8*'5. TNC Parameters'!$C$30","v":287.89818348632707},null,11.515927339453082,null,{"$f":"DA8*'5. TNC Parameters'!$C$30","v":287.89818348632707},null,null,null,null,11.515927339453082,null,11.515927339453082,null,null,{"$f":"DH8*'5. TNC Parameters'!$C$30","v":287.89818348632707},null,{"$f":"DJ8*'5. TNC Parameters'!$C$30","v":287.89818348632707},null,null,30.951278661160721,null,{"$f":"DR8+DT7","v":68.417849572694905},null,{"$f":"DV7+1","v":2002},null,11.51592733945308,287.89818348632701,0,0]
[2003,null,{"$f":"C8","v":1},null,{"$f":"'6. TNC Assumptions'!D300","v":55.867108239000004},null,{"$f":"E9*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C9","v":7.9610629240575008},null,{"$f":"G9+(I8*'5. TNC Parameters'!$G$9)","v":16.831671450319213},null,{"$f":"I8*(1-'5. TNC Parameters'!$G$9)","v":4.3627843563227406},null,{"$f":"K9*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.9085229042151601},null,{"$f":"E9*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C9","v":2.6536876413525001},null,{"$f":"'6. TNC Assumptions'!F300","v":186.22369413000001},null,{"$f":"Q9*C9*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":82.124649111330001},null,{"$f":"S9+U8*'5. TNC Parameters'!$G$10","v":214.50810281466897},null,{"$f":"U8*(1-'5. TNC Parameters'!$G$10)","v":24.531296205773714},null,{"$f":"W9*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":16.354197470515807},null,{"$f":"Q9*C9*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":27.374883037109999},null,{"$f":"'6. TNC Assumptions'!H300","v":44.693686591199999},null,{"$f":"AC9*C9*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.3576344426420004},null,{"$f":"AE9+(AG8*'5. TNC Parameters'!$G$11)","v":12.683506076984731},null,{"$f":"AG8*(1-'5. TNC Parameters'!$G$11)","v":0.60369380956226193},null,{"$f":"AI9*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.40246253970817458},null,{"$f":"AC9*C9*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.4525448142140001},null,{"$f":"'6. TNC Assumptions'!J300","v":7.4489477652000007},null,{"$f":"AO9*C9*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":2.7933554119500003E-2},null,{"$f":"AQ9+(AS8*'5. TNC Parameters'!$G$12)","v":8.4656963761641751E-2},null,{"$f":"AS8*(1-'5. TNC Parameters'!$G$12)","v":2.0204713335748325E-3},null,{"$f":"AU9*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.3469808890498882E-3},null,{"$f":"AO9*C9*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":9.311184706500001E-3},null,{"$f":"'6. TNC Assumptions'!L300","v":18.622369413000001},null,{"$f":"BA9*C9*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.55867108239000007},null,{"$f":"BC9+BE8*'5. TNC Parameters'!$G$13","v":1.6260905226903504},null,{"$f":"BE8*(1-'5. TNC Parameters'!$G$13)","v":7.7396642251572043E-2},null,{"$f":"BG9*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.1597761501048028E-2},null,{"$f":"BA9*C9*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.18622369413000001},null,{"$f":"'6. TNC Assumptions'!N300","v":1.1173421647800001},null,{"$f":"BM9*'5. TNC Parameters'!$C$14*C9*'5. TNC Parameters'!$C$27","v":1.6760132471700002E-3},null,{"$f":"BO9+(BQ8*'5. TNC Parameters'!$G$14)","v":4.991403956815319E-3},null,{"$f":"BQ8*(1-'5. TNC Parameters'!$G$14)","v":1.6998371659839986E-4},null,{"$f":"BS9*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.1332247773226657E-4},null,{"$f":"BM9*'5. TNC Parameters'!$C$14*C9*(1-'5. TNC Parameters'!$C$27)","v":5.5867108239000005E-4},null,{"$f":"'6. TNC Assumptions'!R300","v":0},null,{"$f":"BY9*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C9","v":0},null,null,null,null,null,{"$f":"CE9*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0},null,null,null,{"$f":"'6. TNC Assumptions'!T300","v":0},null,{"$f":"CK9*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C9","v":0},null,null,null,null,null,null,null,null,null,19.718240979306973,null,{"$f":"CW9*'5. TNC Parameters'!$C$30","v":492.95602448267431},null,19.718240979306973,null,{"$f":"DA9*'5. TNC Parameters'!$C$30","v":492.95602448267431},null,null,0.15,null,19.718240979306973,null,19.718240979306973,null,null,{"$f":"DH9*'5. TNC Parameters'!$C$30","v":492.95602448267431},null,{"$f":"DJ9*'5. TNC Parameters'!$C$30","v":492.95602448267431},null,null,31.67720904259539,null,100.0950586152903,null,2003,null,19.718240979306973,492.95602448267431,0,0]
[2004,null,{"$f":"C9","v":1},null,{"$f":"'6. TNC Assumptions'!D301","v":57.180621595499993},null,{"$f":"E10*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C10","v":8.1482385773587502},null,{"$f":"G10+(I9*'5. TNC Parameters'!$G$9)","v":19.430845358793484},null,{"$f":"I9*(1-'5. TNC Parameters'!$G$9)","v":5.5490646688844816},null,{"$f":"K10*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.6993764459229874},null,{"$f":"E10*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C10","v":2.7160795257862498},null,{"$f":"'6. TNC Assumptions'!F301","v":190.60207198499998},null,{"$f":"Q10*C10*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":84.055513745384985},null,{"$f":"S10+U9*'5. TNC Parameters'!$G$10","v":265.02845296496093},null,{"$f":"U9*(1-'5. TNC Parameters'!$G$10)","v":33.535163595093053},null,{"$f":"W10*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":22.356775730062033},null,{"$f":"Q10*C10*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":28.018504581794996},null,{"$f":"'6. TNC Assumptions'!H301","v":45.744497276399997},null,{"$f":"AC10*C10*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.4600884844489999},null,{"$f":"AE10+(AG9*'5. TNC Parameters'!$G$11)","v":16.286111165369103},null,{"$f":"AG9*(1-'5. TNC Parameters'!$G$11)","v":0.8574833960646292},null,{"$f":"AI10*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.57165559737641947},null,{"$f":"AC10*C10*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.4866961614829999},null,{"$f":"'6. TNC Assumptions'!J301","v":7.6240828793999995},null,{"$f":"AO10*C10*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":2.8590310797749999E-2},null,{"$f":"AQ10+(AS9*'5. TNC Parameters'!$G$12)","v":0.11033553352991181},null,{"$f":"AS9*(1-'5. TNC Parameters'!$G$12)","v":2.9117410294799487E-3},null,{"$f":"AU10*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.9411606863199656E-3},null,{"$f":"AO10*C10*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":9.5301035992500002E-3},null,{"$f":"'6. TNC Assumptions'!L301","v":19.060207198499999},null,{"$f":"BA10*C10*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.57180621595499992},null,{"$f":"BC10+BE9*'5. TNC Parameters'!$G$13","v":2.0879629699191158},null,{"$f":"BE9*(1-'5. TNC Parameters'!$G$13)","v":0.10993376872623453},null,{"$f":"BG10*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":7.3289179150823017E-2},null,{"$f":"BA10*C10*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.19060207198499998},null,{"$f":"'6. TNC Assumptions'!N301","v":1.1436124319099998},null,{"$f":"BM10*'5. TNC Parameters'!$C$14*C10*'5. TNC Parameters'!$C$27","v":1.7154186478649999E-3},null,{"$f":"BO10+(BQ9*'5. TNC Parameters'!$G$14)","v":6.4633889611570225E-3},null,{"$f":"BQ9*(1-'5. TNC Parameters'!$G$14)","v":2.4343364352329632E-4},null,{"$f":"BS10*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.6228909568219755E-4},null,{"$f":"BM10*'5. TNC Parameters'!$C$14*C10*(1-'5. TNC Parameters'!$C$27)","v":5.7180621595499998E-4},null,{"$f":"'6. TNC Assumptions'!R301","v":0},null,{"$f":"BY10*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C10","v":0},null,null,null,null,null,{"$f":"CE10*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0},null,null,null,{"$f":"'6. TNC Assumptions'!T301","v":0},null,{"$f":"CK10*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C10","v":0},null,null,null,null,null,null,null,null,null,26.703200402294264,null,{"$f":"CW10*'5. TNC Parameters'!$C$30","v":667.58001005735662},null,26.703200402294264,null,{"$f":"DA10*'5. TNC Parameters'!$C$30","v":667.58001005735662},null,null,null,null,26.703200402294264,null,26.703200402294264,null,null,{"$f":"DH10*'5. TNC Parameters'!$C$30","v":667.58001005735662},null,{"$f":"DJ10*'5. TNC Parameters'!$C$30","v":667.58001005735662},null,null,32.421984250864455,null,132.51704286615475,null,2004,null,26.703200402294264,667.58001005735662,0,0]
[2005,null,1,null,{"$f":"'6. TNC Assumptions'!D302","v":58.526479286999994},null,{"$f":"E11*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C11","v":8.3400232983974991},null,{"$f":"G11+(I10*'5. TNC Parameters'!$G$9)","v":21.364908453815335},null,{"$f":"I10*(1-'5. TNC Parameters'!$G$9)","v":6.4059602033756473},null,{"$f":"K11*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":4.2706401355837649},null,{"$f":"E11*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C11","v":2.7800077661324996},null,{"$f":"'6. TNC Assumptions'!F302","v":195.08826428999998},null,{"$f":"Q11*C11*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":86.033924551889996},null,{"$f":"S11+U10*'5. TNC Parameters'!$G$10","v":309.62910571539709},null,{"$f":"U10*(1-'5. TNC Parameters'!$G$10)","v":41.433271801453863},null,{"$f":"W11*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":27.622181200969241},null,{"$f":"Q11*C11*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":28.677974850629997},null,{"$f":"'6. TNC Assumptions'!H302","v":46.821183429599998},null,{"$f":"AC11*C11*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.5650653843859992},null,{"$f":"AE11+(AG10*'5. TNC Parameters'!$G$11)","v":19.75013478527741},null,{"$f":"AG10*(1-'5. TNC Parameters'!$G$11)","v":1.1010417644776902},null,{"$f":"AI11*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.7340278429851268},null,{"$f":"AC11*C11*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.5216884614619999},null,{"$f":"'6. TNC Assumptions'!J302","v":7.8035305715999996},null,{"$f":"AO11*C11*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":2.92632396435E-2},null,{"$f":"AQ11+(AS10*'5. TNC Parameters'!$G$12)","v":0.13580382842565117},null,{"$f":"AS10*(1-'5. TNC Parameters'!$G$12)","v":3.7949447477606353E-3},null,{"$f":"AU11*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.5299631651737567E-3},null,{"$f":"AO11*C11*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":9.7544132144999993E-3},null,{"$f":"'6. TNC Assumptions'!L302","v":19.508826428999999},null,{"$f":"BA11*C11*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.58526479286999999},null,{"$f":"BC11+BE10*'5. TNC Parameters'!$G$13","v":2.5320685622150529},null,{"$f":"BE10*(1-'5. TNC Parameters'!$G$13)","v":0.14115920057406284},null,{"$f":"BG11*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":9.4106133716041887E-2},null,{"$f":"BA11*C11*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.19508826429000001},null,{"$f":"'6. TNC Assumptions'!N302","v":1.17052958574},null,{"$f":"BM11*'5. TNC Parameters'!$C$14*C11*'5. TNC Parameters'!$C$27","v":1.7557943786099999E-3},null,{"$f":"BO11+(BQ10*'5. TNC Parameters'!$G$14)","v":7.9039601404556625E-3},null,{"$f":"BQ10*(1-'5. TNC Parameters'!$G$14)","v":3.1522319931136017E-4},null,{"$f":"BS11*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.1014879954090677E-4},null,{"$f":"BM11*'5. TNC Parameters'!$C$14*C11*(1-'5. TNC Parameters'!$C$27)","v":5.8526479286999996E-4},null,{"$f":"'6. TNC Assumptions'!R302","v":5.9130000000000003},null,{"$f":"BY11*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C11","v":0.13304250000000001},null,{"$f":"CA11","v":0.13304250000000001},null,null,null,{"$f":"CE11*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0},null,{"$f":"BY11*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C11","v":4.4347499999999998E-2},null,{"$f":"'6. TNC Assumptions'!T302","v":0.53685400000000005},null,{"$f":"CK11*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C11","v":6.0396075000000004E-3},null,{"$f":"CM11","v":6.0396075000000004E-3},null,0,null,{"$f":"CQ11*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0},null,null,null,32.723695425218892,null,{"$f":"CW11*'5. TNC Parameters'!$C$30","v":818.09238563047234},null,32.723695425218892,null,{"$f":"DA11*'5. TNC Parameters'!$C$30","v":818.09238563047234},null,null,null,null,32.723695425218892,null,32.723695425218892,null,null,{"$f":"DH11*'5. TNC Parameters'!$C$30","v":818.09238563047234},null,{"$f":"DJ11*'5. TNC Parameters'!$C$30","v":818.09238563047234},null,null,33.229446520521869,null,165.74648938667661,null,2005,null,32.723695425218892,818.09238563047234,0,0]
[2006,null,1,null,{"$f":"'6. TNC Assumptions'!D303","v":61.056597101999998},null,{"$f":"E12*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C12","v":8.7005650870349989},null,{"$f":"G12+(I11*'5. TNC Parameters'!$G$9)","v":23.021891505343714},null,{"$f":"I11*(1-'5. TNC Parameters'!$G$9)","v":7.0435820355066197},null,{"$f":"K12*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":4.6957213570044125},null,{"$f":"E12*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C12","v":2.9001883623449998},null,{"$f":"'6. TNC Assumptions'!F303","v":203.52199034},null,{"$f":"Q12*C12*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":89.753197739939992},null,{"$f":"S12+U11*'5. TNC Parameters'!$G$10","v":350.97638042622276},null,{"$f":"U11*(1-'5. TNC Parameters'!$G$10)","v":48.405923029114305},null,{"$f":"W12*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":32.270615352742865},null,{"$f":"Q12*C12*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":29.917732579979997},null,{"$f":"'6. TNC Assumptions'!H303","v":48.845277681599995},null,{"$f":"AC12*C12*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.7624145739559998},null,{"$f":"AE12+(AG11*'5. TNC Parameters'!$G$11)","v":23.177318190058152},null,{"$f":"AG11*(1-'5. TNC Parameters'!$G$11)","v":1.3352311691752603},null,{"$f":"AI12*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.89015411278350687},null,{"$f":"AC12*C12*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.5874715246519999},null,{"$f":"'6. TNC Assumptions'!J303","v":8.140879613600001},null,{"$f":"AO12*C12*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":3.0528298551000005E-2},null,{"$f":"AQ12+(AS11*'5. TNC Parameters'!$G$12)","v":0.16166121082732204},null,{"$f":"AS11*(1-'5. TNC Parameters'!$G$12)","v":4.6709161493291348E-3},null,{"$f":"AU12*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.1139440995527562E-3},null,{"$f":"AO12*C12*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.0176099517000001E-2},null,{"$f":"'6. TNC Assumptions'!L303","v":20.352199034000002},null,{"$f":"BA12*C12*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.61056597101999999},null,{"$f":"BC12+BE11*'5. TNC Parameters'!$G$13","v":2.9714510500074551},null,{"$f":"BE11*(1-'5. TNC Parameters'!$G$13)","v":0.17118348322759749},null,{"$f":"BG12*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.11412232215173165},null,{"$f":"BA12*C12*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.20352199034000001},null,{"$f":"'6. TNC Assumptions'!N303","v":1.22113194204},null,{"$f":"BM12*'5. TNC Parameters'!$C$14*C12*'5. TNC Parameters'!$C$27","v":1.8316979130599998E-3},null,{"$f":"BO12+(BQ11*'5. TNC Parameters'!$G$14)","v":9.350177368742222E-3},null,{"$f":"BQ11*(1-'5. TNC Parameters'!$G$14)","v":3.8548068477343994E-4},null,{"$f":"BS12*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.5698712318229328E-4},null,{"$f":"BM12*'5. TNC Parameters'!$C$14*C12*(1-'5. TNC Parameters'!$C$27)","v":6.1056597101999995E-4},null,{"$f":"'6. TNC Assumptions'!R303","v":8.0559999999999992},null,{"$f":"BY12*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C12","v":0.18125999999999998},null,{"$f":"CA12+CC11*'5. TNC Parameters'!$G$15","v":0.31037049989712739},null,{"$f":"CC11*(1-'5. TNC Parameters'!$G$15)","v":3.9320001028726043E-3},null,{"$f":"CE12*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.6213334019150694E-3},null,{"$f":"BY12*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C12","v":6.0419999999999995E-2},null,{"$f":"'6. TNC Assumptions'!T303","v":0.49882600000000005},null,{"$f":"CK12*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C12","v":5.6117925000000006E-3},null,{"$f":"CM12+CO11*'5. TNC Parameters'!$G$16","v":1.0707196853801644E-2},null,{"$f":"CO11*(1-'5. TNC Parameters'!$G$16)","v":9.442031461983566E-4},null,{"$f":"CQ12*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.2946876413223773E-4},null,null,null,37.9772348780713,null,{"$f":"CW12*'5. TNC Parameters'!$C$30","v":949.43087195178248},null,37.976605409307169,null,{"$f":"DA12*'5. TNC Parameters'!$C$30","v":949.41513523267918},null,null,null,null,37.9772348780713,null,37.976605409307169,null,null,{"$f":"DH12*'5. TNC Parameters'!$C$30","v":949.43087195178248},null,{"$f":"DJ12*'5. TNC Parameters'!$C$30","v":949.41513523267918},null,null,34.680121122805019,null,200.42661050948163,null,2006,null,37.977234878071286,949.43087195178214,0,0]
[2007,null,1,null,{"$f":"'6. TNC Assumptions'!D304","v":59.162898941999998},null,{"$f":"E13*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C13","v":8.4307130992349997},null,{"$f":"G13+(I12*'5. TNC Parameters'!$G$9)","v":23.862748472924494},null,{"$f":"I12*(1-'5. TNC Parameters'!$G$9)","v":7.5898561316542219},null,{"$f":"K13*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.059904087769481},null,{"$f":"E13*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C13","v":2.810237699745},null,{"$f":"'6. TNC Assumptions'!F304","v":197.20966314},null,{"$f":"Q13*C13*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":86.969461444739991},null,{"$f":"S13+U12*'5. TNC Parameters'!$G$10","v":383.0758850666918},null,{"$f":"U12*(1-'5. TNC Parameters'!$G$10)","v":54.869956804270942},null,{"$f":"W13*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":36.57997120284729},null,{"$f":"Q13*C13*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":28.989820481579997},null,{"$f":"'6. TNC Assumptions'!H304","v":47.330319153600001},null,{"$f":"AC13*C13*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.6147061174760005},null,{"$f":"AE13+(AG12*'5. TNC Parameters'!$G$11)","v":26.22509435987994},null,{"$f":"AG12*(1-'5. TNC Parameters'!$G$11)","v":1.5669299476542125},null,{"$f":"AI13*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.0446199651028083},null,{"$f":"AC13*C13*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.5382353724920002},null,{"$f":"'6. TNC Assumptions'!J304","v":7.8883865256000005},null,{"$f":"AO13*C13*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":2.9581449471000006E-2},null,{"$f":"AQ13+(AS12*'5. TNC Parameters'!$G$12)","v":0.18568239024461852},null,{"$f":"AS12*(1-'5. TNC Parameters'!$G$12)","v":5.5602700537035312E-3},null,{"$f":"AU13*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.7068467024690206E-3},null,{"$f":"AO13*C13*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":9.8604831570000013E-3},null,{"$f":"'6. TNC Assumptions'!L304","v":19.720966314000002},null,{"$f":"BA13*C13*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.59162898942000008},null,{"$f":"BC13+BE12*'5. TNC Parameters'!$G$13","v":3.3621915845999921},null,{"$f":"BE12*(1-'5. TNC Parameters'!$G$13)","v":0.20088845482746312},null,{"$f":"BG13*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.13392563655164208},null,{"$f":"BA13*C13*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.19720966314000002},null,{"$f":"'6. TNC Assumptions'!N304","v":1.1832579788399999},null,{"$f":"BM13*'5. TNC Parameters'!$C$14*C13*'5. TNC Parameters'!$C$27","v":1.77488696826E-3},null,{"$f":"BO13+(BQ12*'5. TNC Parameters'!$G$14)","v":1.0669050805708263E-2},null,{"$f":"BQ12*(1-'5. TNC Parameters'!$G$14)","v":4.5601353129395768E-4},null,{"$f":"BS13*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.0400902086263844E-4},null,{"$f":"BM13*'5. TNC Parameters'!$C$14*C13*(1-'5. TNC Parameters'!$C$27)","v":5.9162898942E-4},null,{"$f":"'6. TNC Assumptions'!R304","v":13.077000000000002},null,{"$f":"BY13*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C13","v":0.29423250000000001},null,{"$f":"CA13+CC12*'5. TNC Parameters'!$G$15","v":0.59543016537038507},null,{"$f":"CC12*(1-'5. TNC Parameters'!$G$15)","v":9.1728345267424044E-3},null,{"$f":"CE13*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.1152230178282696E-3},null,{"$f":"BY13*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C13","v":9.8077500000000012E-2},null,{"$f":"'6. TNC Assumptions'!T304","v":0.88669200000000004},null,{"$f":"CK13*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C13","v":9.9752850000000004E-3},null,{"$f":"CM13+CO12*'5. TNC Parameters'!$G$16","v":1.900857026992394E-2},null,{"$f":"CO12*(1-'5. TNC Parameters'!$G$16)","v":1.6739115838777035E-3},null,{"$f":"CQ13*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.1159410559184689E-3},null,null,null,42.829662912068301,null,{"$f":"CW13*'5. TNC Parameters'!$C$30","v":1070.7415728017074},null,42.828546971012379,null,{"$f":"DA13*'5. TNC Parameters'!$C$30","v":1070.7136742753096},null,null,null,null,42.829662912068301,null,42.828546971012379,null,null,{"$f":"DH13*'5. TNC Parameters'!$C$30","v":1070.7415728017074},null,{"$f":"DJ13*'5. TNC Parameters'!$C$30","v":1070.7136742753096},null,null,33.644032829103416,null,234.07064333858506,null,2007,null,42.829662912068301,1070.7415728017074,0,0]
[2008,null,1,null,{"$f":"'6. TNC Assumptions'!D305","v":59.923617104999998},null,{"$f":"E14*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C14","v":8.5391154374624989},null,{"$f":"G14+(I13*'5. TNC Parameters'!$G$9)","v":24.534794092370127},null,{"$f":"I13*(1-'5. TNC Parameters'!$G$9)","v":7.8670698180168648},null,{"$f":"K14*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.2447132120112432},null,{"$f":"E14*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C14","v":2.8463718124874999},null,{"$f":"'6. TNC Assumptions'!F305","v":199.74539035000001},null,{"$f":"Q14*C14*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":88.087717144349995},null,{"$f":"S14+U13*'5. TNC Parameters'!$G$10","v":411.27536346163788},null,{"$f":"U13*(1-'5. TNC Parameters'!$G$10)","v":59.888238749403897},null,{"$f":"W14*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":39.925492499602598},null,{"$f":"Q14*C14*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":29.362572381450001},null,{"$f":"'6. TNC Assumptions'!H305","v":47.938893684},null,{"$f":"AC14*C14*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.6740421341900005},null,{"$f":"AE14+(AG13*'5. TNC Parameters'!$G$11)","v":29.126158041792397},null,{"$f":"AG13*(1-'5. TNC Parameters'!$G$11)","v":1.7729784522775434},null,{"$f":"AI14*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.1819856348516955},null,{"$f":"AC14*C14*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.5580140447300002},null,{"$f":"'6. TNC Assumptions'!J305","v":7.9898156140000003},null,{"$f":"AO14*C14*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":2.9961808552500004E-2},null,{"$f":"AQ14+(AS13*'5. TNC Parameters'!$G$12)","v":0.20925773027635478},null,{"$f":"AS13*(1-'5. TNC Parameters'!$G$12)","v":6.3864685207637561E-3},null,{"$f":"AU14*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":4.2576456805091707E-3},null,{"$f":"AO14*C14*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":9.9872695175000012E-3},null,{"$f":"'6. TNC Assumptions'!L305","v":19.974539035000003},null,{"$f":"BA14*C14*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.59923617105000004},null,{"$f":"BC14+BE13*'5. TNC Parameters'!$G$13","v":3.7341228258708199},null,{"$f":"BE13*(1-'5. TNC Parameters'!$G$13)","v":0.22730492977917222},null,{"$f":"BG14*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.15153661985278147},null,{"$f":"BA14*C14*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.19974539035000002},null,{"$f":"'6. TNC Assumptions'!N305","v":1.1984723421000001},null,{"$f":"BM14*'5. TNC Parameters'!$C$14*C14*'5. TNC Parameters'!$C$27","v":1.7977085131500002E-3},null,{"$f":"BO14+(BQ13*'5. TNC Parameters'!$G$14)","v":1.194642357103275E-2},null,{"$f":"BQ13*(1-'5. TNC Parameters'!$G$14)","v":5.203357478255128E-4},null,{"$f":"BS14*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.4689049855034183E-4},null,{"$f":"BM14*'5. TNC Parameters'!$C$14*C14*(1-'5. TNC Parameters'!$C$27)","v":5.9923617105000007E-4},null,{"$f":"'6. TNC Assumptions'!R305","v":12.148},null,{"$f":"BY14*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C14","v":0.27332999999999996},null,{"$f":"CA14+CC13*'5. TNC Parameters'!$G$15","v":0.85116254452373974},null,{"$f":"CC13*(1-'5. TNC Parameters'!$G$15)","v":1.7597620846645286E-2},null,{"$f":"CE14*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.1731747231096858E-2},null,{"$f":"BY14*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C14","v":9.1109999999999997E-2},null,{"$f":"'6. TNC Assumptions'!T305","v":0.79310400000000003},null,{"$f":"CK14*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C14","v":8.9224200000000004E-3},null,{"$f":"CM14+CO13*'5. TNC Parameters'!$G$16","v":2.4959281950534852E-2},null,{"$f":"CO13*(1-'5. TNC Parameters'!$G$16)","v":2.9717083193890872E-3},null,{"$f":"CQ14*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.9811388795927245E-3},null,null,null,46.522045388608063,null,{"$f":"CW14*'5. TNC Parameters'!$C$30","v":1163.0511347152017},null,46.52006424972847,null,{"$f":"DA14*'5. TNC Parameters'!$C$30","v":1163.0016062432117},null,null,null,null,46.522045388608063,null,46.52006424972847,null,null,{"$f":"DH14*'5. TNC Parameters'!$C$30","v":1163.0511347152017},null,{"$f":"DJ14*'5. TNC Parameters'!$C$30","v":1163.0016062432117},null,null,34.068400134706053,null,268.13904347329111,null,2008,null,46.522045388608056,1163.0511347152014,0,0]
[2009,null,1,null,{"$f":"'6. TNC Assumptions'!D306","v":62.391682431},null,{"$f":"E15*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C15","v":8.8908147464175009},null,{"$f":"G15+(I14*'5. TNC Parameters'!$G$9)","v":25.336979051889976},null,{"$f":"I14*(1-'5. TNC Parameters'!$G$9)","v":8.088629786897652},null,{"$f":"K15*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.3924198579317677},null,{"$f":"E15*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C15","v":2.9636049154725002},null,{"$f":"'6. TNC Assumptions'!F306","v":207.97227477000001},null,{"$f":"Q15*C15*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":91.71577317357},null,{"$f":"S15+U14*'5. TNC Parameters'!$G$10","v":438.6943272590438},null,{"$f":"U14*(1-'5. TNC Parameters'!$G$10)","v":64.296809376164106},null,{"$f":"W15*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":42.864539584109401},null,{"$f":"Q15*C15*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":30.571924391189999},null,{"$f":"'6. TNC Assumptions'!H306","v":49.9133459448},null,{"$f":"AC15*C15*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.8665512296180005},null,{"$f":"AE15+(AG14*'5. TNC Parameters'!$G$11)","v":32.023600985389166},null,{"$f":"AG14*(1-'5. TNC Parameters'!$G$11)","v":1.9691082860212299},null,{"$f":"AI15*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.3127388573474865},null,{"$f":"AC15*C15*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.622183743206},null,{"$f":"'6. TNC Assumptions'!J306","v":8.3188909907999999},null,{"$f":"AO15*C15*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":3.1195841215500002E-2},null,{"$f":"AQ15+(AS14*'5. TNC Parameters'!$G$12)","v":0.23325623896411313},null,{"$f":"AS14*(1-'5. TNC Parameters'!$G$12)","v":7.1973325277416541E-3},null,{"$f":"AU15*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":4.7982216851611024E-3},null,{"$f":"AO15*C15*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.03986137385E-2},null,{"$f":"'6. TNC Assumptions'!L306","v":20.797227477000003},null,{"$f":"BA15*C15*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.62391682431000017},null,{"$f":"BC15+BE14*'5. TNC Parameters'!$G$13","v":4.1055898699216886},null,{"$f":"BE14*(1-'5. TNC Parameters'!$G$13)","v":0.25244978025913201},null,{"$f":"BG15*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.168299853506088},null,{"$f":"BA15*C15*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.20797227477000005},null,{"$f":"'6. TNC Assumptions'!N306","v":1.2478336486200001},null,{"$f":"BM15*'5. TNC Parameters'!$C$14*C15*'5. TNC Parameters'!$C$27","v":1.8717504729300004E-3},null,{"$f":"BO15+(BQ14*'5. TNC Parameters'!$G$14)","v":1.3235540091245248E-2},null,{"$f":"BQ14*(1-'5. TNC Parameters'!$G$14)","v":5.8263395271750237E-4},null,{"$f":"BS15*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.8842263514500156E-4},null,{"$f":"BM15*'5. TNC Parameters'!$C$14*C15*(1-'5. TNC Parameters'!$C$27)","v":6.2391682431000011E-4},null,{"$f":"'6. TNC Assumptions'!R306","v":9.1259999999999994},null,{"$f":"BY15*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C15","v":0.20533499999999999},null,{"$f":"CA15+CC14*'5. TNC Parameters'!$G$15","v":1.0313418896568465},null,{"$f":"CC14*(1-'5. TNC Parameters'!$G$15)","v":2.51556548668933E-2},null,{"$f":"CE15*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.6770436577928864E-2},null,{"$f":"BY15*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C15","v":6.8444999999999992E-2},null,{"$f":"'6. TNC Assumptions'!T306","v":1.1668799999999999},null,{"$f":"CK15*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C15","v":1.3127399999999997E-2},null,{"$f":"CM15+CO14*'5. TNC Parameters'!$G$16","v":3.4184668029175413E-2},null,{"$f":"CO14*(1-'5. TNC Parameters'!$G$16)","v":3.902013921359436E-3},null,{"$f":"CQ15*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.601342614239624E-3},null,null,null,49.762556576407221,null,{"$f":"CW15*'5. TNC Parameters'!$C$30","v":1244.0639144101806},null,49.759955233792979,null,{"$f":"DA15*'5. TNC Parameters'!$C$30","v":1243.9988808448245},null,11.9,null,null,37.862556576407222,null,37.859955233792981,null,null,{"$f":"DH15*'5. TNC Parameters'!$C$30","v":946.56391441018059},null,{"$f":"DJ15*'5. TNC Parameters'!$C$30","v":946.4988808448245},null,null,35.445152855201307,null,303.5841963284924,null,2009,null,49.762556576407221,1244.0639144101806,0,0]
[2010,null,1,null,{"$f":"'6. TNC Assumptions'!D307","v":64.153748977500001},null,{"$f":"E16*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C16","v":9.1419092292937503},null,{"$f":"G16+(I15*'5. TNC Parameters'!$G$9)","v":26.125794193760669},null,{"$f":"I15*(1-'5. TNC Parameters'!$G$9)","v":8.3530940874230577},null,{"$f":"K16*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.5687293916153715},null,{"$f":"E16*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C16","v":3.0473030764312501},null,{"$f":"'6. TNC Assumptions'!F307","v":213.845829925},null,{"$f":"Q16*C16*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":94.306010996924996},null,{"$f":"S16+U15*'5. TNC Parameters'!$G$10","v":464.41698014580015},null,{"$f":"U15*(1-'5. TNC Parameters'!$G$10)","v":68.583358110168675},null,{"$f":"W16*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":45.722238740112445},null,{"$f":"Q16*C16*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":31.435336998975},null,{"$f":"'6. TNC Assumptions'!H307","v":51.322999181999997},null,{"$f":"AC16*C16*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":5.0039924202449999},null,{"$f":"AE16+(AG15*'5. TNC Parameters'!$G$11)","v":34.862600070155892},null,{"$f":"AG15*(1-'5. TNC Parameters'!$G$11)","v":2.1649933354782722},null,{"$f":"AI16*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.4433288903188481},null,{"$f":"AC16*C16*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.667997473415},null,{"$f":"'6. TNC Assumptions'!J307","v":8.5538331969999994},null,{"$f":"AO16*C16*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":3.2076874488749997E-2},null,{"$f":"AQ16+(AS15*'5. TNC Parameters'!$G$12)","v":0.25731036220836684},null,{"$f":"AS15*(1-'5. TNC Parameters'!$G$12)","v":8.0227512444962772E-3},null,{"$f":"AU16*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.3485008296641845E-3},null,{"$f":"AO16*C16*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.0692291496249999E-2},null,{"$f":"'6. TNC Assumptions'!L307","v":21.3845829925},null,{"$f":"BA16*C16*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.64153748977500002},null,{"$f":"BC16+BE15*'5. TNC Parameters'!$G$13","v":4.4695641115584488},null,{"$f":"BE15*(1-'5. TNC Parameters'!$G$13)","v":0.27756324813824007},null,{"$f":"BG16*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.18504216542549337},null,{"$f":"BA16*C16*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.21384582992500001},null,{"$f":"'6. TNC Assumptions'!N307","v":1.28307497955},null,{"$f":"BM16*'5. TNC Parameters'!$C$14*C16*'5. TNC Parameters'!$C$27","v":1.9246124693250001E-3},null,{"$f":"BO16+(BQ15*'5. TNC Parameters'!$G$14)","v":1.4514647653276345E-2},null,{"$f":"BQ15*(1-'5. TNC Parameters'!$G$14)","v":6.4550490729390285E-4},null,{"$f":"BS16*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":4.3033660486260187E-4},null,{"$f":"BM16*'5. TNC Parameters'!$C$14*C16*(1-'5. TNC Parameters'!$C$27)","v":6.4153748977500004E-4},null,{"$f":"'6. TNC Assumptions'!R307","v":10.949},null,{"$f":"BY16*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C16","v":0.24635249999999997},null,{"$f":"CA16+CC15*'5. TNC Parameters'!$G$15","v":1.2472136303789649},null,{"$f":"CC15*(1-'5. TNC Parameters'!$G$15)","v":3.0480759277881474E-2},null,{"$f":"CE16*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.0320506185254314E-2},null,{"$f":"BY16*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C16","v":8.2117499999999996E-2},null,{"$f":"'6. TNC Assumptions'!T307","v":1.131624},null,{"$f":"CK16*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C16","v":1.2730769999999999E-2},null,{"$f":"CM16+CO15*'5. TNC Parameters'!$G$16","v":4.1571171683242536E-2},null,{"$f":"CO15*(1-'5. TNC Parameters'!$G$16)","v":5.3442663459328764E-3},null,{"$f":"CQ16*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.5628442306219173E-3},null,null,null,52.94900137532256,null,{"$f":"CW16*'5. TNC Parameters'!$C$30","v":1323.725034383064},null,52.945438531091938,null,{"$f":"DA16*'5. TNC Parameters'!$C$30","v":1323.6359632772985},null,9,null,null,43.94900137532256,null,43.945438531091938,null,null,{"$f":"DH16*'5. TNC Parameters'!$C$30","v":1098.725034383064},null,{"$f":"DJ16*'5. TNC Parameters'!$C$30","v":1098.6359632772985},null,null,36.457934707732271,null,340.04213103622465,null,2010,null,52.949001375322553,1323.7250343830638,0,0]
[2011,null,1,null,{"$f":"'6. TNC Assumptions'!D308","v":62.174060999999995},null,{"$f":"E17*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C17","v":8.8598036924999999},null,{"$f":"G17+(I16*'5. TNC Parameters'!$G$9)","v":26.372447259179289},null,{"$f":"I16*(1-'5. TNC Parameters'!$G$9)","v":8.613150627081378},null,{"$f":"K17*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.7421004180542514},null,{"$f":"E17*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C17","v":2.9532678975},null,{"$f":"'6. TNC Assumptions'!F308","v":207.24687},null,{"$f":"Q17*C17*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":91.395869669999996},null,{"$f":"S17+U16*'5. TNC Parameters'!$G$10","v":483.20813604895284},null,{"$f":"U16*(1-'5. TNC Parameters'!$G$10)","v":72.604713766847297},null,{"$f":"W17*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":48.403142511231529},null,{"$f":"Q17*C17*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":30.465289889999998},null,{"$f":"'6. TNC Assumptions'!H308","v":49.739248799999999},null,{"$f":"AC17*C17*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.8495767580000004},null,{"$f":"AE17+(AG16*'5. TNC Parameters'!$G$11)","v":37.355249609266032},null,{"$f":"AG16*(1-'5. TNC Parameters'!$G$11)","v":2.3569272188898598},null,{"$f":"AI17*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.5712848125932397},null,{"$f":"AC17*C17*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.6165255860000001},null,{"$f":"'6. TNC Assumptions'!J308","v":8.2898747999999998},null,{"$f":"AO17*C17*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":3.1087030499999998E-2},null,{"$f":"AQ17+(AS16*'5. TNC Parameters'!$G$12)","v":0.27954730990759524},null,{"$f":"AS16*(1-'5. TNC Parameters'!$G$12)","v":8.8500828007715797E-3},null,{"$f":"AU17*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.9000552005143859E-3},null,{"$f":"AO17*C17*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.0362343499999999E-2},null,{"$f":"'6. TNC Assumptions'!L308","v":20.724687000000003},null,{"$f":"BA17*C17*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.62174061000000003},null,{"$f":"BC17+BE16*'5. TNC Parameters'!$G$13","v":4.7891345652905182},null,{"$f":"BE16*(1-'5. TNC Parameters'!$G$13)","v":0.30217015626793081},null,{"$f":"BG17*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.2014467708452872},null,{"$f":"BA17*C17*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.20724687000000003},null,{"$f":"'6. TNC Assumptions'!N308","v":1.2434812200000001},null,{"$f":"BM17*'5. TNC Parameters'!$C$14*C17*'5. TNC Parameters'!$C$27","v":1.86522183E-3},null,{"$f":"BO17+(BQ16*'5. TNC Parameters'!$G$14)","v":1.5671981764056698E-2},null,{"$f":"BQ16*(1-'5. TNC Parameters'!$G$14)","v":7.0788771921964806E-4},null,{"$f":"BS17*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":4.7192514614643203E-4},null,{"$f":"BM17*'5. TNC Parameters'!$C$14*C17*(1-'5. TNC Parameters'!$C$27)","v":6.2174061000000002E-4},null,{"$f":"'6. TNC Assumptions'!R308","v":10.401999999999999},null,{"$f":"BY17*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C17","v":0.23404499999999995},null,{"$f":"CA17+CC16*'5. TNC Parameters'!$G$15","v":1.4443978969820863},null,{"$f":"CC16*(1-'5. TNC Parameters'!$G$15)","v":3.6860733396878467E-2},null,{"$f":"CE17*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.4573822264585644E-2},null,{"$f":"BY17*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C17","v":7.8014999999999987E-2},null,{"$f":"'6. TNC Assumptions'!T308","v":1.5630550000000001},null,{"$f":"CK17*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C17","v":1.7584368749999999E-2},null,{"$f":"CM17+CO16*'5. TNC Parameters'!$G$16","v":5.2656503683839589E-2},null,{"$f":"CO16*(1-'5. TNC Parameters'!$G$16)","v":6.4990367494029422E-3},null,{"$f":"CQ17*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":4.3326911662686278E-3},null,null,null,55.953253006501818,null,{"$f":"CW17*'5. TNC Parameters'!$C$30","v":1398.8313251625455},null,55.948920315335549,null,{"$f":"DA17*'5. TNC Parameters'!$C$30","v":1398.7230078833886},null,10.199999999999999,null,null,45.753253006501822,null,45.748920315335553,null,null,{"$f":"DH17*'5. TNC Parameters'!$C$30","v":1143.8313251625455},null,{"$f":"DJ17*'5. TNC Parameters'!$C$30","v":1143.7230078833888},null,null,35.331329327609993,null,375.37346036383462,null,2011,null,55.953253006501811,1398.8313251625452,0,0]
[2012,null,1,null,{"$f":"'6. TNC Assumptions'!D309","v":58.180867482000004},null,{"$f":"E18*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C18","v":8.2907736161849996},null,{"$f":"G18+(I17*'5. TNC Parameters'!$G$9)","v":25.968753677030531},null,{"$f":"I17*(1-'5. TNC Parameters'!$G$9)","v":8.6944671983337578},null,{"$f":"K18*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.7963114655558385},null,{"$f":"E18*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C18","v":2.763591205395},null,{"$f":"'6. TNC Assumptions'!F309","v":193.93622494000002},null,{"$f":"Q18*C18*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":85.525875198540007},null,{"$f":"S18+U17*'5. TNC Parameters'!$G$10","v":493.19157867616025},null,{"$f":"U17*(1-'5. TNC Parameters'!$G$10)","v":75.542432571332611},null,{"$f":"W18*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":50.361621714221741},null,{"$f":"Q18*C18*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":28.508625066180002},null,{"$f":"'6. TNC Assumptions'!H309","v":46.544693985600006},null,{"$f":"AC18*C18*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.5381076635960014},null,{"$f":"AE18+(AG17*'5. TNC Parameters'!$G$11)","v":39.367911540319739},null,{"$f":"AG17*(1-'5. TNC Parameters'!$G$11)","v":2.5254457325422948},null,{"$f":"AI18*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.6836304883615298},null,{"$f":"AC18*C18*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.5127025545320003},null,{"$f":"'6. TNC Assumptions'!J309","v":7.757448997600001},null,{"$f":"AO18*C18*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":2.9090433741000003E-2},null,{"$f":"AQ18+(AS17*'5. TNC Parameters'!$G$12)","v":0.29902283028800647},null,{"$f":"AS17*(1-'5. TNC Parameters'!$G$12)","v":9.6149133605888046E-3},null,{"$f":"AU18*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.4099422403925358E-3},null,{"$f":"AO18*C18*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":9.6968112470000017E-3},null,{"$f":"'6. TNC Assumptions'!L309","v":19.393622494000002},null,{"$f":"BA18*C18*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.58180867482000009},null,{"$f":"BC18+BE17*'5. TNC Parameters'!$G$13","v":5.0471681461948394},null,{"$f":"BE17*(1-'5. TNC Parameters'!$G$13)","v":0.32377509391567888},null,{"$f":"BG18*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.21585006261045259},null,{"$f":"BA18*C18*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.19393622494000004},null,{"$f":"'6. TNC Assumptions'!N309","v":1.1636173496400002},null,{"$f":"BM18*'5. TNC Parameters'!$C$14*C18*'5. TNC Parameters'!$C$27","v":1.7454260244600002E-3},null,{"$f":"BO18+(BQ17*'5. TNC Parameters'!$G$14)","v":1.6653076218669339E-2},null,{"$f":"BQ17*(1-'5. TNC Parameters'!$G$14)","v":7.6433156984736031E-4},null,{"$f":"BS18*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.0955437989824021E-4},null,{"$f":"BM18*'5. TNC Parameters'!$C$14*C18*(1-'5. TNC Parameters'!$C$27)","v":5.8180867482000007E-4},null,{"$f":"'6. TNC Assumptions'!R309","v":7.37},null,{"$f":"BY18*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C18","v":0.165825},null,{"$f":"CA18+CC17*'5. TNC Parameters'!$G$15","v":1.5675344877931239},null,{"$f":"CC17*(1-'5. TNC Parameters'!$G$15)","v":4.2688409188962446E-2},null,{"$f":"CE18*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.8458939459308295E-2},null,{"$f":"BY18*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C18","v":5.5274999999999998E-2},null,{"$f":"'6. TNC Assumptions'!T309","v":0.67796900000000004},null,{"$f":"CK18*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C18","v":7.6271512500000003E-3},null,{"$f":"CM18+CO17*'5. TNC Parameters'!$G$16","v":5.2051590773033327E-2},null,{"$f":"CO17*(1-'5. TNC Parameters'!$G$16)","v":8.2320641608062597E-3},null,{"$f":"CQ18*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.4880427738708392E-3},null,null,null,58.098280209603033,null,{"$f":"CW18*'5. TNC Parameters'!$C$30","v":1452.4570052400759},null,58.092792166829163,null,{"$f":"DA18*'5. TNC Parameters'!$C$30","v":1452.3198041707292},null,13.83,null,null,44.268280209603034,null,44.262792166829165,null,null,{"$f":"DH18*'5. TNC Parameters'!$C$30","v":1106.7070052400759},null,{"$f":"DJ18*'5. TNC Parameters'!$C$30","v":1106.5698041707292},null,null,33.044408670968821,null,408.41786903480346,null,2012,null,58.098280209603033,1452.4570052400759,0,0]
[2013,null,1,null,{"$f":"'6. TNC Assumptions'!D310","v":64.456379938500007},null,{"$f":"E19*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C19","v":9.1850341412362511},null,{"$f":"G19+(I18*'5. TNC Parameters'!$G$9)","v":26.592410301511535},null,{"$f":"I18*(1-'5. TNC Parameters'!$G$9)","v":8.5613775167552468},null,{"$f":"K19*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.7075850111701643},null,{"$f":"E19*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C19","v":3.0616780470787504},null,{"$f":"'6. TNC Assumptions'!F310","v":214.85459979500001},null,{"$f":"Q19*C19*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":94.750878509594997},null,{"$f":"S19+U18*'5. TNC Parameters'!$G$10","v":510.83926128029867},null,{"$f":"U18*(1-'5. TNC Parameters'!$G$10)","v":77.103195905456573},null,{"$f":"W19*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":51.402130603637715},null,{"$f":"Q19*C19*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":31.583626169864999},null,{"$f":"'6. TNC Assumptions'!H310","v":51.565103950800001},null,{"$f":"AC19*C19*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":5.0275976352030005},null,{"$f":"AE19+(AG18*'5. TNC Parameters'!$G$11)","v":41.733995058001184},null,{"$f":"AG18*(1-'5. TNC Parameters'!$G$11)","v":2.6615141175215538},null,{"$f":"AI19*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.7743427450143692},null,{"$f":"AC19*C19*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.6758658784010001},null,{"$f":"'6. TNC Assumptions'!J310","v":8.5941839918000014},null,{"$f":"AO19*C19*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":3.2228189969250004E-2},null,{"$f":"AQ19+(AS18*'5. TNC Parameters'!$G$12)","v":0.32096625448001614},null,{"$f":"AS18*(1-'5. TNC Parameters'!$G$12)","v":1.0284765777240331E-2},null,{"$f":"AU19*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.8565105181602201E-3},null,{"$f":"AO19*C19*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.0742729989750002E-2},null,{"$f":"'6. TNC Assumptions'!L310","v":21.485459979500003},null,{"$f":"BA19*C19*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.64456379938500019},null,{"$f":"BC19+BE18*'5. TNC Parameters'!$G$13","v":5.3505121869232308},null,{"$f":"BE18*(1-'5. TNC Parameters'!$G$13)","v":0.34121975865660953},null,{"$f":"BG19*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.22747983910440633},null,{"$f":"BA19*C19*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.21485459979500005},null,{"$f":"'6. TNC Assumptions'!N310","v":1.2891275987700002},null,{"$f":"BM19*'5. TNC Parameters'!$C$14*C19*'5. TNC Parameters'!$C$27","v":1.9336913981550003E-3},null,{"$f":"BO19+(BQ18*'5. TNC Parameters'!$G$14)","v":1.7774587505806363E-2},null,{"$f":"BQ18*(1-'5. TNC Parameters'!$G$14)","v":8.1218011101797695E-4},null,{"$f":"BS19*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.4145340734531797E-4},null,{"$f":"BM19*'5. TNC Parameters'!$C$14*C19*(1-'5. TNC Parameters'!$C$27)","v":6.4456379938500005E-4},null,{"$f":"'6. TNC Assumptions'!R310","v":6.963000000000001},null,{"$f":"BY19*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C19","v":0.15666750000000002},null,{"$f":"CA19+CC18*'5. TNC Parameters'!$G$15","v":1.6778743423620854},null,{"$f":"CC18*(1-'5. TNC Parameters'!$G$15)","v":4.6327645431038331E-2},null,{"$f":"CE19*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.0885096954025554E-2},null,{"$f":"BY19*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C19","v":5.2222500000000005E-2},null,{"$f":"'6. TNC Assumptions'!T310","v":0.32495800000000002},null,{"$f":"CK19*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C19","v":3.6557775000000004E-3},null,{"$f":"CM19+CO18*'5. TNC Parameters'!$G$16","v":4.7569873283081175E-2},null,{"$f":"CO18*(1-'5. TNC Parameters'!$G$16)","v":8.1374949899521466E-3},null,{"$f":"CQ19*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.4249966599680972E-3},null,null,null,59.155246256466157,null,{"$f":"CW19*'5. TNC Parameters'!$C$30","v":1478.8811564116538},null,59.149821259806188,null,{"$f":"DA19*'5. TNC Parameters'!$C$30","v":1478.7455314951546},null,15.42,null,null,43.735246256466155,null,43.729821259806187,null,null,{"$f":"DH19*'5. TNC Parameters'!$C$30","v":1093.3811564116538},null,{"$f":"DJ19*'5. TNC Parameters'!$C$30","v":1093.2455314951546},null,null,36.599634488928885,null,445.01750352373233,null,2013,null,59.155246256466143,1478.8811564116536,0,0]
[2014,null,1,null,{"$f":"'6. TNC Assumptions'!D311","v":62.520861037500005},null,{"$f":"E20*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C20","v":8.9092226978437505},null,{"$f":"G20+(I19*'5. TNC Parameters'!$G$9)","v":26.73464839535157},null,{"$f":"I19*(1-'5. TNC Parameters'!$G$9)","v":8.7669846040037136},null,{"$f":"K20*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.8446564026691421},null,{"$f":"E20*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C20","v":2.9697408992812502},null,{"$f":"'6. TNC Assumptions'!F311","v":208.40287012500002},null,{"$f":"Q20*C20*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":91.905665725125004},null,{"$f":"S20+U19*'5. TNC Parameters'!$G$10","v":522.88277740340027},null,{"$f":"U19*(1-'5. TNC Parameters'!$G$10)","v":79.862149602023351},null,{"$f":"W20*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":53.241433068015567},null,{"$f":"Q20*C20*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":30.635221908375001},null,{"$f":"'6. TNC Assumptions'!H311","v":50.01668883},null,{"$f":"AC20*C20*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.8766271609250005},null,{"$f":"AE20+(AG19*'5. TNC Parameters'!$G$11)","v":43.789146232990689},null,{"$f":"AG19*(1-'5. TNC Parameters'!$G$11)","v":2.8214759859354928},null,{"$f":"AI20*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.8809839906236618},null,{"$f":"AC20*C20*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.6255423869750001},null,{"$f":"'6. TNC Assumptions'!J311","v":8.3361148050000011},null,{"$f":"AO20*C20*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":3.1260430518750007E-2},null,{"$f":"AQ20+(AS19*'5. TNC Parameters'!$G$12)","v":0.341187184280558},null,{"$f":"AS19*(1-'5. TNC Parameters'!$G$12)","v":1.1039500718208148E-2},null,{"$f":"AU20*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":7.3596671454720982E-3},null,{"$f":"AO20*C20*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.0420143506250002E-2},null,{"$f":"'6. TNC Assumptions'!L311","v":20.840287012500003},null,{"$f":"BA20*C20*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.62520861037500008},null,{"$f":"BC20+BE19*'5. TNC Parameters'!$G$13","v":5.6139931067936804},null,{"$f":"BE19*(1-'5. TNC Parameters'!$G$13)","v":0.3617276905045505},null,{"$f":"BG20*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.24115179366970033},null,{"$f":"BA20*C20*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.20840287012500003},null,{"$f":"'6. TNC Assumptions'!N311","v":1.2504172207500002},null,{"$f":"BM20*'5. TNC Parameters'!$C$14*C20*'5. TNC Parameters'!$C$27","v":1.8756258311250005E-3},null,{"$f":"BO20+(BQ19*'5. TNC Parameters'!$G$14)","v":1.8783336475010771E-2},null,{"$f":"BQ19*(1-'5. TNC Parameters'!$G$14)","v":8.6687686192059462E-4},null,{"$f":"BS20*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.7791790794706308E-4},null,{"$f":"BM20*'5. TNC Parameters'!$C$14*C20*(1-'5. TNC Parameters'!$C$27)","v":6.2520861037500014E-4},null,{"$f":"'6. TNC Assumptions'!R311","v":5.1909999999999998},null,{"$f":"BY20*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C20","v":0.11679749999999998},null,{"$f":"CA20+CC19*'5. TNC Parameters'!$G$15","v":1.7450831614009261},null,{"$f":"CC19*(1-'5. TNC Parameters'!$G$15)","v":4.9588680961159197E-2},null,{"$f":"CE20*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.3059120640772793E-2},null,{"$f":"BY20*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C20","v":3.8932499999999995E-2},null,{"$f":"'6. TNC Assumptions'!T311","v":0.18939},null,{"$f":"CK20*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C20","v":2.1306375000000001E-3},null,{"$f":"CM20+CO19*'5. TNC Parameters'!$G$16","v":4.2263665918883891E-2},null,{"$f":"CO19*(1-'5. TNC Parameters'!$G$16)","v":7.4368448641972821E-3},null,{"$f":"CQ20*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":4.9578965761315208E-3},null,null,null,61.254179857248396,null,{"$f":"CW20*'5. TNC Parameters'!$C$30","v":1531.3544964312098},null,61.249221960672266,null,{"$f":"DA20*'5. TNC Parameters'!$C$30","v":1531.2305490168067},null,15.92,null,null,45.334179857248394,null,45.329221960672264,null,null,{"$f":"DH20*'5. TNC Parameters'!$C$30","v":1133.3544964312098},null,{"$f":"DJ20*'5. TNC Parameters'!$C$30","v":1133.2305490168067},null,null,35.488885916872874,null,480.50638944060518,null,2014,null,61.254179857248396,1531.3544964312098,0,0]
[2015,null,1,null,{"$f":"'6. TNC Assumptions'!D312","v":63.771278258250007},null,{"$f":"E21*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C21","v":9.0874071518006261},null,{"$f":"G21+(I20*'5. TNC Parameters'!$G$9)","v":27.008177894919321},null,{"$f":"I20*(1-'5. TNC Parameters'!$G$9)","v":8.8138776522328737},null,{"$f":"K21*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.8759184348219158},null,{"$f":"E21*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C21","v":3.0291357172668754},null,{"$f":"'6. TNC Assumptions'!F312","v":212.57092752750003},null,{"$f":"Q21*C21*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":93.743779039627512},null,{"$f":"S21+U20*'5. TNC Parameters'!$G$10","v":534.88158153907489},null,{"$f":"U20*(1-'5. TNC Parameters'!$G$10)","v":81.744974903952851},null,{"$f":"W21*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":54.496649935968563},null,{"$f":"Q21*C21*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":31.247926346542503},null,{"$f":"'6. TNC Assumptions'!H312","v":51.017022606600008},null,{"$f":"AC21*C21*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.9741597041435011},null,{"$f":"AE21+(AG20*'5. TNC Parameters'!$G$11)","v":45.802889030741859},null,{"$f":"AG20*(1-'5. TNC Parameters'!$G$11)","v":2.9604169063923353},null,{"$f":"AI21*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.9736112709282234},null,{"$f":"AC21*C21*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.6580532347145003},null,{"$f":"'6. TNC Assumptions'!J312","v":8.5028371011000008},null,{"$f":"AO21*C21*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":3.1885639129125003E-2},null,{"$f":"AQ21+(AS20*'5. TNC Parameters'!$G$12)","v":0.36133783222810023},null,{"$f":"AS20*(1-'5. TNC Parameters'!$G$12)","v":1.1734991181582756E-2},null,{"$f":"AU21*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":7.823327454388504E-3},null,{"$f":"AO21*C21*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.0628546376375001E-2},null,{"$f":"'6. TNC Assumptions'!L312","v":21.257092752750005},null,{"$f":"BA21*C21*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.63771278258250019},null,{"$f":"BC21+BE20*'5. TNC Parameters'!$G$13","v":5.8721652603515224},null,{"$f":"BE20*(1-'5. TNC Parameters'!$G$13)","v":0.37954062902465852},null,{"$f":"BG21*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.25302708601643897},null,{"$f":"BA21*C21*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.21257092752750006},null,{"$f":"'6. TNC Assumptions'!N312","v":1.2754255651650002},null,{"$f":"BM21*'5. TNC Parameters'!$C$14*C21*'5. TNC Parameters'!$C$27","v":1.9131383477475005E-3},null,{"$f":"BO21+(BQ20*'5. TNC Parameters'!$G$14)","v":1.9780400693075264E-2},null,{"$f":"BQ20*(1-'5. TNC Parameters'!$G$14)","v":9.1607412968300512E-4},null,{"$f":"BS21*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.1071608645533668E-4},null,null,null,{"$f":"'6. TNC Assumptions'!R312","v":5.8398750000000001},null,{"$f":"BY21*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C21","v":0.13139718750000001},null,{"$f":"CA21+CC20*'5. TNC Parameters'!$G$15","v":1.8249053471522392},null,{"$f":"CC20*(1-'5. TNC Parameters'!$G$15)","v":5.1575001748687004E-2},null,{"$f":"CE21*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.4383334499124667E-2},null,{"$f":"BY21*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C21","v":4.3799062499999999E-2},null,{"$f":"'6. TNC Assumptions'!T312","v":0.18939},null,{"$f":"CK21*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C21","v":2.1306375000000001E-3},null,{"$f":"CM21+CO20*'5. TNC Parameters'!$G$16","v":3.7787005456146008E-2},null,{"$f":"CO20*(1-'5. TNC Parameters'!$G$16)","v":6.6072979627378806E-3},null,{"$f":"CQ21*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":4.4048653084919204E-3},null,null,null,62.646428971083594,null,{"$f":"CW21*'5. TNC Parameters'!$C$30","v":1566.1607242770899},null,62.642024105775107,null,{"$f":"DA21*'5. TNC Parameters'!$C$30","v":1566.0506026443777},null,{"$f":"DE20+(DE22-DE20)/2","v":17.114000000000001},null,null,45.53242897108359,null,45.528024105775103,null,null,{"$f":"DH21*'5. TNC Parameters'!$C$30","v":1138.3107242770898},null,{"$f":"DJ21*'5. TNC Parameters'!$C$30","v":1138.2006026443776},null,null,{"$f":"CI21+BW21+BK21+AY21+AM21+AA21+O21","v":36.202113834927751},null,516.70850327553296,null,2015,null,62.646428971083594,1566.1607242770899,0,0]
[2016,null,1,null,{"$f":"'6. TNC Assumptions'!D313","v":65.046703823415015},null,{"$f":"E22*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C22","v":9.26915529483664},null,{"$f":"G22+(I21*'5. TNC Parameters'!$G$9)","v":27.373278344697695},null,{"$f":"I21*(1-'5. TNC Parameters'!$G$9)","v":8.9040548450582655},null,{"$f":"K22*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.936036563372177},null,{"$f":"E22*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C22","v":3.089718431612213},null,{"$f":"'6. TNC Assumptions'!F313","v":216.82234607805006},null,{"$f":"Q22*C22*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":95.618654620420074},null,{"$f":"S22+U21*'5. TNC Parameters'!$G$10","v":546.8794260103673},null,{"$f":"U21*(1-'5. TNC Parameters'!$G$10)","v":83.620810149127621},null,{"$f":"W22*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":55.747206766085078},null,{"$f":"Q22*C22*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":31.872884873473357},null,{"$f":"'6. TNC Assumptions'!H313","v":52.037363058732012},null,{"$f":"AC22*C22*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":5.073642898226371},null,{"$f":"AE22+(AG21*'5. TNC Parameters'!$G$11)","v":47.779973564328031},null,{"$f":"AG21*(1-'5. TNC Parameters'!$G$11)","v":3.0965583646402006},null,{"$f":"AI22*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.0643722430934668},null,{"$f":"AC22*C22*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.6912142994087904},null,{"$f":"'6. TNC Assumptions'!J313","v":8.6728938431220026},null,{"$f":"AO22*C22*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":3.2523351911707507E-2},null,{"$f":"AQ22+(AS21*'5. TNC Parameters'!$G$12)","v":0.38143311980992894},null,{"$f":"AS21*(1-'5. TNC Parameters'!$G$12)","v":1.2428064329878794E-2},null,{"$f":"AU22*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":8.2853762199191945E-3},null,{"$f":"AO22*C22*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.0841117303902503E-2},null,{"$f":"'6. TNC Assumptions'!L313","v":21.682234607805007},null,{"$f":"BA22*C22*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.6504670382341502},null,{"$f":"BC22+BE21*'5. TNC Parameters'!$G$13","v":6.1256376364523133},null,{"$f":"BE21*(1-'5. TNC Parameters'!$G$13)","v":0.39699466213335916},null,{"$f":"BG22*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.26466310808890608},null,{"$f":"BA22*C22*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.21682234607805007},null,{"$f":"'6. TNC Assumptions'!N313","v":1.3009340764683004},null,{"$f":"BM22*'5. TNC Parameters'!$C$14*C22*'5. TNC Parameters'!$C$27","v":1.9514011147024504E-3},null,{"$f":"BO22+(BQ21*'5. TNC Parameters'!$G$14)","v":2.0767100282369957E-2},null,{"$f":"BQ21*(1-'5. TNC Parameters'!$G$14)","v":9.6470152540775592E-4},null,{"$f":"BS22*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.4313435027183721E-4},null,null,null,{"$f":"'6. TNC Assumptions'!R313","v":6.4887500000000005},null,{"$f":"BY22*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C22","v":0.14599687500000003},null,{"$f":"CA22+CC21*'5. TNC Parameters'!$G$15","v":1.9169681182926803},null,{"$f":"CC21*(1-'5. TNC Parameters'!$G$15)","v":5.3934103859558935E-2},null,{"$f":"CE22*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.5956069239705957E-2},null,{"$f":"BY22*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C22","v":4.8665625000000004E-2},null,{"$f":"'6. TNC Assumptions'!T313","v":0.18939},null,{"$f":"CK22*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C22","v":2.1306375000000001E-3},null,{"$f":"CM22+CO21*'5. TNC Parameters'!$G$16","v":3.4010204527885973E-2},null,{"$f":"CO21*(1-'5. TNC Parameters'!$G$16)","v":5.907438428260036E-3},null,{"$f":"CQ22*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.9382922855066907E-3},null,null,null,64.061101552735039,null,{"$f":"CW22*'5. TNC Parameters'!$C$30","v":1601.5275388183759},null,64.057163260449528,null,{"$f":"DA22*'5. TNC Parameters'!$C$30","v":1601.4290815112381},null,{"$f":"DE20*(1+$DF$9)","v":18.308},null,null,45.753101552735039,null,45.749163260449528,null,null,{"$f":"DH22*'5. TNC Parameters'!$C$30","v":1143.8275388183761},null,{"$f":"DJ22*'5. TNC Parameters'!$C$30","v":1143.7290815112383},null,null,36.930146692876313,null,553.63864996840925,null,2016,null,64.061101552735039,1601.5275388183759,0,0]
[2017,null,1,null,{"$f":"'6. TNC Assumptions'!D314","v":65.020685141885636},null,{"$f":"E23*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C23","v":9.2654476327187023},null,{"$f":"G23+(I22*'5. TNC Parameters'!$G$9)","v":27.61430483288283},null,{"$f":"I22*(1-'5. TNC Parameters'!$G$9)","v":9.0244211445335676},null,{"$f":"K23*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.0162807630223778},null,{"$f":"E23*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C23","v":3.0884825442395676},null,{"$f":"'6. TNC Assumptions'!F314","v":216.7356171396188},null,{"$f":"Q23*C23*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":95.580407158571887},null,{"$f":"S23+U22*'5. TNC Parameters'!$G$10","v":556.963337803944},null,{"$f":"U22*(1-'5. TNC Parameters'!$G$10)","v":85.496495364995184},null,{"$f":"W23*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":56.997663576663456},null,{"$f":"Q23*C23*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":31.86013571952396},null,{"$f":"'6. TNC Assumptions'!H314","v":52.016548113508506},null,{"$f":"AC23*C23*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":5.0716134410670799},null,{"$f":"AE23+(AG22*'5. TNC Parameters'!$G$11)","v":49.621365507716121},null,{"$f":"AG22*(1-'5. TNC Parameters'!$G$11)","v":3.2302214976789916},null,{"$f":"AI23*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.1534809984526611},null,{"$f":"AC23*C23*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.6905378136890266},null,{"$f":"'6. TNC Assumptions'!J314","v":8.8463517199844404},null,{"$f":"AO23*C23*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":3.3173818949941654E-2},null,{"$f":"AQ23+(AS22*'5. TNC Parameters'!$G$12)","v":0.40148770537843032},null,{"$f":"AS22*(1-'5. TNC Parameters'!$G$12)","v":1.3119233381440287E-2},null,{"$f":"AU23*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":8.7461555876268571E-3},null,{"$f":"AO23*C23*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.1057939649980551E-2},null,{"$f":"'6. TNC Assumptions'!L314","v":22.115879299961104},null,{"$f":"BA23*C23*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.66347637899883316},null,{"$f":"BC23+BE22*'5. TNC Parameters'!$G$13","v":6.3749830542102499},null,{"$f":"BE22*(1-'5. TNC Parameters'!$G$13)","v":0.41413096124089643},null,{"$f":"BG23*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.27608730749393096},null,{"$f":"BA23*C23*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.22115879299961105},null,{"$f":"'6. TNC Assumptions'!N314","v":1.3269527579976661},null,{"$f":"BM23*'5. TNC Parameters'!$C$14*C23*'5. TNC Parameters'!$C$27","v":1.9904291369964994E-3},null,{"$f":"BO23+(BQ22*'5. TNC Parameters'!$G$14)","v":2.1744705987143891E-2},null,{"$f":"BQ22*(1-'5. TNC Parameters'!$G$14)","v":1.0128234322225674E-3},null,{"$f":"BS23*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.7521562148171153E-4},null,null,null,{"$f":"'6. TNC Assumptions'!R314","v":7.1376250000000008},null,{"$f":"BY23*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C23","v":0.16059656250000001},null,{"$f":"CA23+CC22*'5. TNC Parameters'!$G$15","v":2.02090971085202},null,{"$f":"CC22*(1-'5. TNC Parameters'!$G$15)","v":5.6654969940660473E-2},null,{"$f":"CE23*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.7769979960440313E-2},null,{"$f":"BY23*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C23","v":5.3532187500000002E-2},null,{"$f":"'6. TNC Assumptions'!T314","v":0.18939},null,{"$f":"CK23*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C23","v":2.1306375000000001E-3},null,{"$f":"CM23+CO22*'5. TNC Parameters'!$G$16","v":3.0823850465424418E-2},null,{"$f":"CO22*(1-'5. TNC Parameters'!$G$16)","v":5.3169915624615548E-3},null,{"$f":"CQ23*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.5446610416410363E-3},null,null,null,65.494248657843613,null,{"$f":"CW23*'5. TNC Parameters'!$C$30","v":1637.3562164460902},null,65.490703996801969,null,{"$f":"DA23*'5. TNC Parameters'!$C$30","v":1637.2675999200492},null,18.308,null,null,47.186248657843613,null,47.182703996801969,null,null,{"$f":"DH23*'5. TNC Parameters'!$C$30","v":1179.6562164460904},null,{"$f":"DJ23*'5. TNC Parameters'!$C$30","v":1179.5675999200491},null,null,36.924904997602148,null,590.56355496601145,null,2017,null,65.494248657843613,1637.3562164460902,0,0]
[2018,null,1,null,{"$f":"'6. TNC Assumptions'!D315","v":64.967607031565734},null,{"$f":"E24*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C24","v":9.2578840019981179},null,{"$f":"G24+(I23*'5. TNC Parameters'!$G$9)","v":27.768306088818314},null,{"$f":"I23*(1-'5. TNC Parameters'!$G$9)","v":9.1038827460626344},null,{"$f":"K24*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.0692551640417562},null,{"$f":"E24*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C24","v":3.0859613339993723},null,{"$f":"'6. TNC Assumptions'!F315","v":216.55869010521911},null,{"$f":"Q24*C24*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":95.502382336401624},null,{"$f":"S24+U23*'5. TNC Parameters'!$G$10","v":565.39275457567578},null,{"$f":"U23*(1-'5. TNC Parameters'!$G$10)","v":87.072965564669886},null,{"$f":"W24*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":58.048643709779924},null,{"$f":"Q24*C24*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":31.834127445467207},null,{"$f":"'6. TNC Assumptions'!H315","v":51.974085625252584},null,{"$f":"AC24*C24*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":5.0674733484621264},null,{"$f":"AE24+(AG23*'5. TNC Parameters'!$G$11)","v":51.334127883150828},null,{"$f":"AG23*(1-'5. TNC Parameters'!$G$11)","v":3.3547109730274225},null,{"$f":"AI24*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.2364739820182815},null,{"$f":"AC24*C24*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.6891577828207089},null,{"$f":"'6. TNC Assumptions'!J315","v":9.0232787543841297},null,{"$f":"AO24*C24*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":3.3837295328940489E-2},null,{"$f":"AQ24+(AS23*'5. TNC Parameters'!$G$12)","v":0.42151599820317487},null,{"$f":"AS23*(1-'5. TNC Parameters'!$G$12)","v":1.3809002504195905E-2},null,{"$f":"AU24*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":9.2060016694639358E-3},null,{"$f":"AO24*C24*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.1279098442980163E-2},null,{"$f":"'6. TNC Assumptions'!L315","v":22.558196885960328},null,{"$f":"BA24*C24*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.67674590657880984},null,{"$f":"BC24+BE23*'5. TNC Parameters'!$G$13","v":6.6207407083295937},null,{"$f":"BE23*(1-'5. TNC Parameters'!$G$13)","v":0.43098825245946609},null,{"$f":"BG24*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.28732550163964404},null,{"$f":"BA24*C24*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.22558196885960327},null,{"$f":"'6. TNC Assumptions'!N315","v":1.3534918131576195},null,{"$f":"BM24*'5. TNC Parameters'!$C$14*C24*'5. TNC Parameters'!$C$27","v":2.0302377197364292E-3},null,{"$f":"BO24+(BQ23*'5. TNC Parameters'!$G$14)","v":2.2714441881824546E-2},null,{"$f":"BQ23*(1-'5. TNC Parameters'!$G$14)","v":1.0605018250557771E-3},null,{"$f":"BS24*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":7.0700121670385133E-4},null,null,null,{"$f":"'6. TNC Assumptions'!R315","v":7.7865000000000011},null,{"$f":"BY24*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C24","v":0.17519625000000003},null,{"$f":"CA24+CC23*'5. TNC Parameters'!$G$15","v":2.1363790526011499},null,{"$f":"CC23*(1-'5. TNC Parameters'!$G$15)","v":5.9726908250870112E-2},null,{"$f":"CE24*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.9817938833913408E-2},null,{"$f":"BY24*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C24","v":5.8398750000000006E-2},null,{"$f":"'6. TNC Assumptions'!T315","v":0.18939},null,{"$f":"CK24*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C24","v":2.1306375000000001E-3},null,{"$f":"CM24+CO23*'5. TNC Parameters'!$G$16","v":2.8135635649706649E-2},null,{"$f":"CO23*(1-'5. TNC Parameters'!$G$16)","v":4.8188523157177698E-3},null,{"$f":"CQ24*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.2125682104785129E-3},null,null,null,66.694641867410155,null,{"$f":"CW24*'5. TNC Parameters'!$C$30","v":1667.3660466852539},null,66.691429299199683,null,{"$f":"DA24*'5. TNC Parameters'!$C$30","v":1667.285732479992},null,18.308,null,null,48.386641867410155,null,48.383429299199683,null,null,{"$f":"DH24*'5. TNC Parameters'!$C$30","v":1209.6660466852538},null,{"$f":"DJ24*'5. TNC Parameters'!$C$30","v":1209.585732479992},null,null,36.904506379589868,null,627.46806134560131,null,2018,null,66.694641867410155,1667.3660466852539,0,0]
[2019,null,1,null,{"$f":"'6. TNC Assumptions'!D316","v":64.886397522776264},null,{"$f":"E25*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C25","v":9.2463116469956184},null,{"$f":"G25+(I24*'5. TNC Parameters'!$G$9)","v":27.859963862784035},null,{"$f":"I24*(1-'5. TNC Parameters'!$G$9)","v":9.154653873029897},null,{"$f":"K25*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.1031025820199307},null,{"$f":"E25*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C25","v":3.0821038823318725},null,{"$f":"'6. TNC Assumptions'!F316","v":216.28799174258759},null,{"$f":"Q25*C25*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":95.383004358481116},null,{"$f":"S25+U24*'5. TNC Parameters'!$G$10","v":572.38497895249282},null,{"$f":"U24*(1-'5. TNC Parameters'!$G$10)","v":88.390779981664096},null,{"$f":"W25*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":58.927186654442728},null,{"$f":"Q25*C25*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":31.794334786160373},null,{"$f":"'6. TNC Assumptions'!H316","v":51.909118018221022},null,{"$f":"AC25*C25*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":5.0611390067765498},null,{"$f":"AE25+(AG24*'5. TNC Parameters'!$G$11)","v":52.924762595288001},null,{"$f":"AG24*(1-'5. TNC Parameters'!$G$11)","v":3.4705042946393774},null,{"$f":"AI25*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.3136695297595846},null,{"$f":"AC25*C25*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.6870463355921832},null,{"$f":"'6. TNC Assumptions'!J316","v":9.2037443294718138},null,{"$f":"AO25*C25*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":3.4514041235519301E-2},null,{"$f":"AQ25+(AS24*'5. TNC Parameters'!$G$12)","v":0.44153217213971963},null,{"$f":"AS24*(1-'5. TNC Parameters'!$G$12)","v":1.4497867298974563E-2},null,{"$f":"AU25*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":9.6652448659830421E-3},null,{"$f":"AO25*C25*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.1504680411839767E-2},null,{"$f":"'6. TNC Assumptions'!L316","v":23.009360823679533},null,{"$f":"BA25*C25*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.69028082471038599},null,{"$f":"BC25+BE24*'5. TNC Parameters'!$G$13","v":6.8634185443566293},null,{"$f":"BE24*(1-'5. TNC Parameters'!$G$13)","v":0.44760298868335013},null,{"$f":"BG25*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.29840199245556676},null,{"$f":"BA25*C25*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.23009360823679534},null,{"$f":"'6. TNC Assumptions'!N316","v":1.380561649420772},null,{"$f":"BM25*'5. TNC Parameters'!$C$14*C25*'5. TNC Parameters'!$C$27","v":2.0708424741311578E-3},null,{"$f":"BO25+(BQ24*'5. TNC Parameters'!$G$14)","v":2.3677487953234037E-2},null,{"$f":"BQ24*(1-'5. TNC Parameters'!$G$14)","v":1.1077964027216675E-3},null,{"$f":"BS25*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":7.3853093514777827E-4},null,null,null,{"$f":"'6. TNC Assumptions'!R316","v":8.4353750000000005},null,{"$f":"BY25*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C25","v":0.18979593750000001},null,{"$f":"CA25+CC24*'5. TNC Parameters'!$G$15","v":2.2630354470633791},null,{"$f":"CC24*(1-'5. TNC Parameters'!$G$15)","v":6.3139543037770612E-2},null,{"$f":"CE25*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":4.209302869184707E-2},null,{"$f":"BY25*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C25","v":6.3265312500000004E-2},null,{"$f":"'6. TNC Assumptions'!T316","v":0.18939},null,{"$f":"CK25*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C25","v":2.1306375000000001E-3},null,{"$f":"CM25+CO24*'5. TNC Parameters'!$G$16","v":2.5867683390232436E-2},null,{"$f":"CO24*(1-'5. TNC Parameters'!$G$16)","v":4.398589759474214E-3},null,{"$f":"CQ25*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.9323931729828092E-3},null,null,null,67.697789956343769,null,{"$f":"CW25*'5. TNC Parameters'!$C$30","v":1692.4447489085942},null,67.694857563170785,null,{"$f":"DA25*'5. TNC Parameters'!$C$30","v":1692.3714390792697},null,18.308,null,null,49.389789956343769,null,49.386857563170786,null,null,{"$f":"DH25*'5. TNC Parameters'!$C$30","v":1234.7447489085941},null,{"$f":"DJ25*'5. TNC Parameters'!$C$30","v":1234.6714390792697},null,null,36.868348605233066,null,664.33640995083442,null,2019,null,67.697789956343769,1692.4447489085942,0,0]
[2020,null,1,null,{"$f":"'6. TNC Assumptions'!D317","v":64.775952590822627},null,{"$f":"E26*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C26","v":9.2305732441922235},null,{"$f":"G26+(I25*'5. TNC Parameters'!$G$9)","v":27.905665503244869},null,{"$f":"I25*(1-'5. TNC Parameters'!$G$9)","v":9.1848716037313931},null,{"$f":"K26*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.1232477358209287},null,{"$f":"E26*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C26","v":3.0768577480640746},null,{"$f":"'6. TNC Assumptions'!F317","v":215.91984196940874},null,{"$f":"Q26*C26*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":95.220650308509249},null,{"$f":"S26+U25*'5. TNC Parameters'!$G$10","v":578.12171859898899},null,{"$f":"U25*(1-'5. TNC Parameters'!$G$10)","v":89.483910662013017},null,{"$f":"W26*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":59.655940441342011},null,{"$f":"Q26*C26*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":31.740216769503082},null,{"$f":"'6. TNC Assumptions'!H317","v":51.820762072658098},null,{"$f":"AC26*C26*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":5.0525243020841648},null,{"$f":"AE26+(AG25*'5. TNC Parameters'!$G$11)","v":54.399245865920193},null,{"$f":"AG25*(1-'5. TNC Parameters'!$G$11)","v":3.5780410314519733},null,{"$f":"AI26*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.3853606876346487},null,{"$f":"AC26*C26*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.6841747673613883},null,{"$f":"'6. TNC Assumptions'!J317","v":9.3878192160612493},null,{"$f":"AO26*C26*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":3.5204322060229686E-2},null,{"$f":"AQ26+(AS25*'5. TNC Parameters'!$G$12)","v":0.46155017893031114},null,{"$f":"AS25*(1-'5. TNC Parameters'!$G$12)","v":1.5186315269638167E-2},null,{"$f":"AU26*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.0124210179758777E-2},null,{"$f":"AO26*C26*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.1734774020076562E-2},null,{"$f":"'6. TNC Assumptions'!L317","v":23.469548040153125},null,{"$f":"BA26*C26*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.70408644120459374},null,{"$f":"BC26+BE25*'5. TNC Parameters'!$G$13","v":7.103495475390595},null,{"$f":"BE25*(1-'5. TNC Parameters'!$G$13)","v":0.46400951017062864},null,{"$f":"BG26*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.30933967344708574},null,{"$f":"BA26*C26*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.23469548040153126},null,{"$f":"'6. TNC Assumptions'!N317","v":1.4081728824091875},null,{"$f":"BM26*'5. TNC Parameters'!$C$14*C26*'5. TNC Parameters'!$C$27","v":2.1122593236137812E-3},null,{"$f":"BO26+(BQ25*'5. TNC Parameters'!$G$14)","v":2.4634982562991181E-2},null,{"$f":"BQ25*(1-'5. TNC Parameters'!$G$14)","v":1.154764713856635E-3},null,{"$f":"BS26*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":7.6984314257109001E-4},null,null,null,{"$f":"'6. TNC Assumptions'!R317","v":9.0842500000000008},null,{"$f":"BY26*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C26","v":0.20439562500000003},null,{"$f":"CA26+CC25*'5. TNC Parameters'!$G$15","v":2.4005482668646079},null,{"$f":"CC25*(1-'5. TNC Parameters'!$G$15)","v":6.6882805198771489E-2},null,{"$f":"CE26*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":4.458853679918099E-2},null,{"$f":"BY26*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C26","v":6.8131875000000008E-2},null,{"$f":"'6. TNC Assumptions'!T317","v":0.18939},null,{"$f":"CK26*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C26","v":2.1306375000000001E-3},null,{"$f":"CM26+CO25*'5. TNC Parameters'!$G$16","v":2.3954291863193769E-2},null,{"$f":"CO25*(1-'5. TNC Parameters'!$G$16)","v":4.0440290270386666E-3},null,{"$f":"CQ26*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.6960193513591111E-3},null,null,null,68.532067147717541,null,{"$f":"CW26*'5. TNC Parameters'!$C$30","v":1713.3016786929386},null,68.529371128366179,null,{"$f":"DA26*'5. TNC Parameters'!$C$30","v":1713.2342782091546},null,18.308,null,null,50.224067147717541,null,50.221371128366179,null,null,{"$f":"DH26*'5. TNC Parameters'!$C$30","v":1255.6016786929385},null,{"$f":"DJ26*'5. TNC Parameters'!$C$30","v":1255.5342782091545},null,null,36.815811414350151,null,701.15222136518457,null,2020,null,68.532067147717541,1713.3016786929386,0,0]
[2021,null,1,null,{"$f":"'6. TNC Assumptions'!D318","v":64.635135302581688},null,{"$f":"E27*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C27","v":9.2105067806178909},null,{"$f":"G27+(I26*'5. TNC Parameters'!$G$9)","v":27.916233765408144},null,{"$f":"I26*(1-'5. TNC Parameters'!$G$9)","v":9.1999385184546156},null,{"$f":"K27*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.1332923456364101},null,{"$f":"E27*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C27","v":3.07016892687263},null,{"$f":"'6. TNC Assumptions'!F318","v":215.45045100860568},null,{"$f":"Q27*C27*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":95.013648894795097},null,{"$f":"S27+U26*'5. TNC Parameters'!$G$10","v":582.75460258699729},null,{"$f":"U26*(1-'5. TNC Parameters'!$G$10)","v":90.380764906786794},null,{"$f":"W27*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":60.253843271191194},null,{"$f":"Q27*C27*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":31.671216298265033},null,{"$f":"'6. TNC Assumptions'!H318","v":51.708108242065357},null,{"$f":"AC27*C27*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":5.0415405536013722},null,{"$f":"AE27+(AG26*'5. TNC Parameters'!$G$11)","v":55.763061206529564},null,{"$f":"AG26*(1-'5. TNC Parameters'!$G$11)","v":3.6777252129919993},null,{"$f":"AI27*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.4518168086613326},null,{"$f":"AC27*C27*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.6805135178671242},null,{"$f":"'6. TNC Assumptions'!J318","v":9.575575600382475},null,{"$f":"AO27*C27*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":3.5908408501434286E-2},null,{"$f":"AQ27+(AS26*'5. TNC Parameters'!$G$12)","v":0.48158376115119167},null,{"$f":"AS26*(1-'5. TNC Parameters'!$G$12)","v":1.5874826280553769E-2},null,{"$f":"AU27*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.0583217520369179E-2},null,{"$f":"AO27*C27*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.1969469500478095E-2},null,{"$f":"'6. TNC Assumptions'!L318","v":23.938939000956186},null,{"$f":"BA27*C27*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.7181681700286856},null,{"$f":"BC27+BE26*'5. TNC Parameters'!$G$13","v":7.3414234510127425},null,{"$f":"BE26*(1-'5. TNC Parameters'!$G$13)","v":0.48024019440653815},null,{"$f":"BG27*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.32016012960435875},null,{"$f":"BA27*C27*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.23938939000956186},null,{"$f":"'6. TNC Assumptions'!N318","v":1.4363363400573712},null,{"$f":"BM27*'5. TNC Parameters'!$C$14*C27*'5. TNC Parameters'!$C$27","v":2.154504510086057E-3},null,{"$f":"BO27+(BQ26*'5. TNC Parameters'!$G$14)","v":2.5588024796065284E-2},null,{"$f":"BQ26*(1-'5. TNC Parameters'!$G$14)","v":1.2014622770119552E-3},null,{"$f":"BS27*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":8.0097485134130342E-4},null,null,null,{"$f":"'6. TNC Assumptions'!R318","v":9.7331250000000011},null,{"$f":"BY27*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C27","v":0.21899531249999998},null,{"$f":"CA27+CC26*'5. TNC Parameters'!$G$15","v":2.5485966561463709},null,{"$f":"CC26*(1-'5. TNC Parameters'!$G$15)","v":7.0946923218236951E-2},null,{"$f":"CE27*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":4.7297948812157965E-2},null,{"$f":"BY27*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C27","v":7.2998437499999999E-2},null,{"$f":"'6. TNC Assumptions'!T318","v":0.18939},null,{"$f":"CK27*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C27","v":2.1306375000000001E-3},null,{"$f":"CM27+CO26*'5. TNC Parameters'!$G$16","v":2.2340030751457619E-2},null,{"$f":"CO26*(1-'5. TNC Parameters'!$G$16)","v":3.7448986117361513E-3},null,{"$f":"CQ27*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.4965990744907672E-3},null,null,null,69.220291295351657,null,{"$f":"CW27*'5. TNC Parameters'!$C$30","v":1730.5072823837913},null,69.217794696277167,null,{"$f":"DA27*'5. TNC Parameters'!$C$30","v":1730.4448674069292},null,18.308,null,null,50.912291295351658,null,50.909794696277167,null,null,{"$f":"DH27*'5. TNC Parameters'!$C$30","v":1272.8072823837915},null,{"$f":"DJ27*'5. TNC Parameters'!$C$30","v":1272.7448674069292},null,null,36.746256040014828,null,737.8984774051994,null,2021,null,69.220291295351657,1730.5072823837913,0,0]
[2022,null,1,null,{"$f":"'6. TNC Assumptions'!D319","v":64.462774941774811},null,{"$f":"E28*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C28","v":9.1859454292029099},null,{"$f":"G28+(I27*'5. TNC Parameters'!$G$9)","v":27.898756531972968},null,{"$f":"I27*(1-'5. TNC Parameters'!$G$9)","v":9.2034226626380882},null,{"$f":"K28*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.1356151084253918},null,{"$f":"E28*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C28","v":3.0619818097343035},null,{"$f":"'6. TNC Assumptions'!F319","v":214.87591647258276},null,{"$f":"Q28*C28*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":94.760279164408999},null,{"$f":"S28+U27*'5. TNC Parameters'!$G$10","v":586.40983407666658},null,{"$f":"U27*(1-'5. TNC Parameters'!$G$10)","v":91.105047674739751},null,{"$f":"W28*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":60.736698449826498},null,{"$f":"Q28*C28*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":31.586759721469665},null,{"$f":"'6. TNC Assumptions'!H319","v":51.570219953419858},null,{"$f":"AC28*C28*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":5.028096445458436},null,{"$f":"AE28+(AG27*'5. TNC Parameters'!$G$11)","v":57.021230093463735},null,{"$f":"AG27*(1-'5. TNC Parameters'!$G$11)","v":3.7699275585242669},null,{"$f":"AI28*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.5132850390161776},null,{"$f":"AC28*C28*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.6760321484861453},null,{"$f":"'6. TNC Assumptions'!J319","v":9.7670871123901257},null,{"$f":"AO28*C28*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":3.662657667146297E-2},null,{"$f":"AQ28+(AS27*'5. TNC Parameters'!$G$12)","v":0.50164646482074393},null,{"$f":"AS27*(1-'5. TNC Parameters'!$G$12)","v":1.6563873001910773E-2},null,{"$f":"AU28*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.1042582001273848E-2},null,{"$f":"AO28*C28*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.2208858890487657E-2},null,{"$f":"'6. TNC Assumptions'!L319","v":24.417717780975313},null,{"$f":"BA28*C28*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.73253153342925936},null,{"$f":"BC28+BE27*'5. TNC Parameters'!$G$13","v":7.5776293884661401},null,{"$f":"BE27*(1-'5. TNC Parameters'!$G$13)","v":0.49632559597586218},null,{"$f":"BG28*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.33088373065057475},null,{"$f":"BA28*C28*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.24417717780975312},null,{"$f":"'6. TNC Assumptions'!N319","v":1.4650630668585187},null,{"$f":"BM28*'5. TNC Parameters'!$C$14*C28*'5. TNC Parameters'!$C$27","v":2.197594600287778E-3},null,{"$f":"BO28+(BQ27*'5. TNC Parameters'!$G$14)","v":2.653767670115896E-2},null,{"$f":"BQ27*(1-'5. TNC Parameters'!$G$14)","v":1.2479426951941038E-3},null,{"$f":"BS28*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":8.3196179679606921E-4},null,null,null,{"$f":"'6. TNC Assumptions'!R319","v":10.382000000000001},null,{"$f":"BY28*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C28","v":0.233595},null,{"$f":"CA28+CC27*'5. TNC Parameters'!$G$15","v":2.7068692417739086},null,{"$f":"CC27*(1-'5. TNC Parameters'!$G$15)","v":7.5322414372462218E-2},null,{"$f":"CE28*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.021494291497481E-2},null,{"$f":"BY28*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C28","v":7.7865000000000004E-2},null,{"$f":"'6. TNC Assumptions'!T319","v":0.18939},null,{"$f":"CK28*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C28","v":2.1306375000000001E-3},null,{"$f":"CM28+CO27*'5. TNC Parameters'!$G$16","v":2.0978135446686065E-2},null,{"$f":"CO27*(1-'5. TNC Parameters'!$G$16)","v":3.492532804771555E-3},null,{"$f":"CQ28*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.3283552031810365E-3},null,null,null,69.780900169834865,null,{"$f":"CW28*'5. TNC Parameters'!$C$30","v":1744.5225042458717},null,69.77857181463169,null,{"$f":"DA28*'5. TNC Parameters'!$C$30","v":1744.4642953657922},null,18.308,null,null,51.472900169834865,null,51.47057181463169,null,null,{"$f":"DH28*'5. TNC Parameters'!$C$30","v":1286.8225042458716},null,{"$f":"DJ28*'5. TNC Parameters'!$C$30","v":1286.7642953657923},null,null,36.659024716390356,null,774.55750212158978,null,2022,null,69.780900169834865,1744.5225042458717,0,0]
[2023,null,1,null,{"$f":"'6. TNC Assumptions'!D320","v":64.257666112414626},null,{"$f":"E29*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C29","v":9.1567174210190849},null,{"$f":"G29+(I28*'5. TNC Parameters'!$G$9)","v":27.857813183868299},null,{"$f":"I28*(1-'5. TNC Parameters'!$G$9)","v":9.197660769123754},null,{"$f":"K29*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.1317738460825026},null,{"$f":"E29*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C29","v":3.0522391403396947},null,{"$f":"'6. TNC Assumptions'!F320","v":214.19222037471542},null,{"$f":"Q29*C29*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":94.458769185249494},null,{"$f":"S29+U28*'5. TNC Parameters'!$G$10","v":589.19211430185624},null,{"$f":"U28*(1-'5. TNC Parameters'!$G$10)","v":91.676488960059871},null,{"$f":"W29*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":61.117659306706578},null,{"$f":"Q29*C29*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":31.486256395083164},null,{"$f":"'6. TNC Assumptions'!H320","v":51.40613288993169},null,{"$f":"AC29*C29*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":5.0120979567683399},null,{"$f":"AE29+(AG28*'5. TNC Parameters'!$G$11)","v":58.178340499349005},null,{"$f":"AG28*(1-'5. TNC Parameters'!$G$11)","v":3.8549875508830711},null,{"$f":"AI29*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.5699917005887141},null,{"$f":"AC29*C29*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.6706993189227799},null,{"$f":"'6. TNC Assumptions'!J320","v":9.9624288546379258},null,{"$f":"AO29*C29*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":3.7359108204892223E-2},null,{"$f":"AQ29+(AS28*'5. TNC Parameters'!$G$12)","v":0.52175165168226334},null,{"$f":"AS28*(1-'5. TNC Parameters'!$G$12)","v":1.7253921343372818E-2},null,{"$f":"AU29*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.1502614228915211E-2},null,{"$f":"AO29*C29*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.2453036068297408E-2},null,{"$f":"'6. TNC Assumptions'!L320","v":24.906072136594815},null,{"$f":"BA29*C29*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.74718216409784455},null,{"$f":"BC29+BE28*'5. TNC Parameters'!$G$13","v":7.8125169754413637},null,{"$f":"BE28*(1-'5. TNC Parameters'!$G$13)","v":0.51229457712262094},null,{"$f":"BG29*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.34152971808174726},null,{"$f":"BA29*C29*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.24906072136594817},null,{"$f":"'6. TNC Assumptions'!N320","v":1.4943643281956889},null,{"$f":"BM29*'5. TNC Parameters'!$C$14*C29*'5. TNC Parameters'!$C$27","v":2.2415464922935333E-3},null,{"$f":"BO29+(BQ28*'5. TNC Parameters'!$G$14)","v":2.7484965428322978E-2},null,{"$f":"BQ28*(1-'5. TNC Parameters'!$G$14)","v":1.2942577651295158E-3},null,{"$f":"BS29*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":8.6283851008634382E-4},null,null,null,{"$f":"'6. TNC Assumptions'!R320","v":11.030875000000002},null,{"$f":"BY29*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C29","v":0.24819468750000001},null,{"$f":"CA29+CC28*'5. TNC Parameters'!$G$15","v":2.8750638530793262},null,{"$f":"CC28*(1-'5. TNC Parameters'!$G$15)","v":8.0000076194582145E-2},null,{"$f":"CE29*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.3333384129721426E-2},null,{"$f":"BY29*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C29","v":8.2731562500000008E-2},null,{"$f":"'6. TNC Assumptions'!T320","v":0.18939},null,{"$f":"CK29*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C29","v":2.1306375000000001E-3},null,{"$f":"CM29+CO28*'5. TNC Parameters'!$G$16","v":1.9829152294162496E-2},null,{"$f":"CO28*(1-'5. TNC Parameters'!$G$16)","v":3.2796206525235699E-3},null,{"$f":"CQ29*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.1864137683490466E-3},null,null,null,70.228839822096603,null,{"$f":"CW29*'5. TNC Parameters'!$C$30","v":1755.7209955524152},null,70.226653408328275,null,{"$f":"DA29*'5. TNC Parameters'!$C$30","v":1755.6663352082069},null,18.308,null,null,51.920839822096603,null,51.918653408328275,null,null,{"$f":"DH29*'5. TNC Parameters'!$C$30","v":1298.0209955524151},null,{"$f":"DJ29*'5. TNC Parameters'!$C$30","v":1297.9663352082068},null,null,36.553440174279885,null,811.11094229586968,null,2023,null,70.228839822096603,1755.7209955524152,0,0]
[2024,null,1,null,{"$f":"'6. TNC Assumptions'!D321","v":64.018567819903311},null,{"$f":"E30*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C30","v":9.1226459143362213},null,{"$f":"G30+(I29*'5. TNC Parameters'!$G$9)","v":27.796296530199058},null,{"$f":"I29*(1-'5. TNC Parameters'!$G$9)","v":9.1841625680054602},null,{"$f":"K30*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.1227750453369731},null,{"$f":"E30*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C30","v":3.0408819714454074},null,{"$f":"'6. TNC Assumptions'!F321","v":213.39522606634438},null,{"$f":"Q30*C30*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":94.107294695257877},null,{"$f":"S30+U29*'5. TNC Parameters'!$G$10","v":591.18795174776892},null,{"$f":"U29*(1-'5. TNC Parameters'!$G$10)","v":92.11145724934515},null,{"$f":"W30*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":61.4076381662301},null,{"$f":"Q30*C30*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":31.369098231752623},null,{"$f":"'6. TNC Assumptions'!H321","v":51.214854255922653},null,{"$f":"AC30*C30*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.9934482899524593},null,{"$f":"AE30+(AG29*'5. TNC Parameters'!$G$11)","v":59.238573423929417},null,{"$f":"AG29*(1-'5. TNC Parameters'!$G$11)","v":3.9332153653720523},null,{"$f":"AI30*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.6221435769147012},null,{"$f":"AC30*C30*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.6644827633174863},null,{"$f":"'6. TNC Assumptions'!J321","v":10.161677431730686},null,{"$f":"AO30*C30*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":3.8106290368990076E-2},null,{"$f":"AQ30+(AS29*'5. TNC Parameters'!$G$12)","v":0.54191251117471473},null,{"$f":"AS29*(1-'5. TNC Parameters'!$G$12)","v":1.7945430876538621E-2},null,{"$f":"AU30*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.196362058435908E-2},null,{"$f":"AO30*C30*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.2702096789663359E-2},null,{"$f":"'6. TNC Assumptions'!L321","v":25.404193579326716},null,{"$f":"BA30*C30*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.76212580737980151},null,{"$f":"BC30+BE29*'5. TNC Parameters'!$G$13","v":8.0464683531916403},null,{"$f":"BE29*(1-'5. TNC Parameters'!$G$13)","v":0.5281744296295251},null,{"$f":"BG30*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.3521162864196834},null,{"$f":"BA30*C30*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.25404193579326717},null,{"$f":"'6. TNC Assumptions'!N321","v":1.5242516147596028},null,{"$f":"BM30*'5. TNC Parameters'!$C$14*C30*'5. TNC Parameters'!$C$27","v":2.2863774221394042E-3},null,{"$f":"BO30+(BQ29*'5. TNC Parameters'!$G$14)","v":2.8430885268945091E-2},null,{"$f":"BQ29*(1-'5. TNC Parameters'!$G$14)","v":1.3404575815172909E-3},null,{"$f":"BS30*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":8.9363838767819389E-4},null,null,null,{"$f":"'6. TNC Assumptions'!R321","v":11.679750000000002},null,{"$f":"BY30*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C30","v":0.26279437500000002},null,{"$f":"CA30+CC29*'5. TNC Parameters'!$G$15","v":3.0528872498875965},null,{"$f":"CC29*(1-'5. TNC Parameters'!$G$15)","v":8.4970978191729829E-2},null,{"$f":"CE30*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.6647318794486548E-2},null,{"$f":"BY30*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C30","v":8.7598125000000013E-2},null,{"$f":"'6. TNC Assumptions'!T321","v":0.18939},null,{"$f":"CK30*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C30","v":2.1306375000000001E-3},null,{"$f":"CM30+CO29*'5. TNC Parameters'!$G$16","v":1.8859795633516363E-2},null,{"$f":"CO29*(1-'5. TNC Parameters'!$G$16)","v":3.0999941606461327E-3},null,{"$f":"CQ30*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.0666627737640883E-3},null,null,null,{"$f":"CS30+CG30+BU30+BI30+AW30+AK30+Y30+M30","v":70.576244315441755},null,{"$f":"CW30*'5. TNC Parameters'!$C$30","v":1764.4061078860439},null,70.574177652667984,null,{"$f":"DA30*'5. TNC Parameters'!$C$30","v":1764.3544413166996},null,18.308,null,null,52.268244315441756,null,52.266177652667984,null,null,{"$f":"DH30*'5. TNC Parameters'!$C$30","v":1306.7061078860438},null,{"$f":"DJ30*'5. TNC Parameters'!$C$30","v":1306.6544413166996},null,null,36.428805124098446,null,847.53974741996808,null,2024,null,70.576244315441755,1764.4061078860439,0,0]
[2025,null,1,null,{"$f":"'6. TNC Assumptions'!D322","v":63.744202529246593},null,{"$f":"E31*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C31","v":9.0835488604176398},null,{"$f":"G31+(I30*'5. TNC Parameters'!$G$9)","v":27.715963630160953},null,{"$f":"I30*(1-'5. TNC Parameters'!$G$9)","v":9.1638817604557445},null,{"$f":"K31*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.1092545069704958},null,{"$f":"E31*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C31","v":3.0278496201392131},null,{"$f":"'6. TNC Assumptions'!F322","v":212.48067509748864},null,{"$f":"Q31*C31*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":93.703977717992487},null,{"$f":"S31+U30*'5. TNC Parameters'!$G$10","v":592.46845260326575},null,{"$f":"U30*(1-'5. TNC Parameters'!$G$10)","v":92.423476862495718},null,{"$f":"W31*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":61.615651241663812},null,{"$f":"Q31*C31*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":31.234659239330828},null,{"$f":"'6. TNC Assumptions'!H322","v":50.99536202339727},null,{"$f":"AC31*C31*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.9720477972812347},null,{"$f":"AE31+(AG30*'5. TNC Parameters'!$G$11)","v":60.205727557797772},null,{"$f":"AG30*(1-'5. TNC Parameters'!$G$11)","v":4.0048936634128784},null,{"$f":"AI31*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.6699291089419188},null,{"$f":"AC31*C31*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.6573492657604114},null,{"$f":"'6. TNC Assumptions'!J322","v":10.364910980365298},null,{"$f":"AO31*C31*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":3.8868416176369866E-2},null,{"$f":"AQ31+(AS30*'5. TNC Parameters'!$G$12)","v":0.56214207210441336},null,{"$f":"AS30*(1-'5. TNC Parameters'!$G$12)","v":1.8638855246671176E-2},null,{"$f":"AU31*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.2425903497780784E-2},null,{"$f":"AO31*C31*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.2956138725456623E-2},null,{"$f":"'6. TNC Assumptions'!L322","v":25.912277450913248},null,{"$f":"BA31*C31*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.77736832352739738},null,{"$f":"BC31+BE30*'5. TNC Parameters'!$G$13","v":8.2798456881120757},null,{"$f":"BE30*(1-'5. TNC Parameters'!$G$13)","v":0.54399098860696182},null,{"$f":"BG31*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.36266065907130784},null,{"$f":"BA31*C31*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.25912277450913246},null,{"$f":"'6. TNC Assumptions'!N322","v":1.5547366470547948},null,{"$f":"BM31*'5. TNC Parameters'!$C$14*C31*'5. TNC Parameters'!$C$27","v":2.3321049705821925E-3},null,{"$f":"BO31+(BQ30*'5. TNC Parameters'!$G$14)","v":2.9376399603006659E-2},null,{"$f":"BQ30*(1-'5. TNC Parameters'!$G$14)","v":1.3865906365206242E-3},null,{"$f":"BS31*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":9.2439375768041615E-4},null,null,null,{"$f":"'6. TNC Assumptions'!R322","v":12.328625000000002},null,{"$f":"BY31*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C31","v":0.27739406250000004},null,{"$f":"CA31+CC30*'5. TNC Parameters'!$G$15","v":3.2400548585806064},null,{"$f":"CC30*(1-'5. TNC Parameters'!$G$15)","v":9.0226453806990167E-2},null,{"$f":"CE31*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.0150969204660107E-2},null,{"$f":"BY31*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C31","v":9.2464687500000017E-2},null,{"$f":"'6. TNC Assumptions'!T322","v":0.18939},null,{"$f":"CK31*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C31","v":2.1306375000000001E-3},null,{"$f":"CM31+CO30*'5. TNC Parameters'!$G$16","v":1.8041983524195861E-2},null,{"$f":"CO30*(1-'5. TNC Parameters'!$G$16)","v":2.9484496093205026E-3},null,{"$f":"CQ31*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.9656330728803351E-3},null,null,null,70.832962416180536,null,{"$f":"CW31*'5. TNC Parameters'!$C$30","v":1770.8240604045134},null,70.830996783107665,null,{"$f":"DA31*'5. TNC Parameters'!$C$30","v":1770.7749195776917},null,18.308,null,null,52.524962416180536,null,52.522996783107665,null,null,{"$f":"DH31*'5. TNC Parameters'!$C$30","v":1313.1240604045133},null,{"$f":"DJ31*'5. TNC Parameters'!$C$30","v":1313.0749195776916},null,null,36.28440172596504,null,883.82414914593312,null,2025,null,70.832962416180536,1770.8240604045134,0,0]
[2026,null,1,null,{"$f":"'6. TNC Assumptions'!D323","v":63.433255199835621},null,{"$f":"E32*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C32","v":9.039238865976575},null,{"$f":"G32+(I31*'5. TNC Parameters'!$G$9)","v":27.617804882468171},null,{"$f":"I31*(1-'5. TNC Parameters'!$G$9)","v":9.1373976136693571},null,{"$f":"K32*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.0915984091129047},null,{"$f":"E32*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C32","v":3.0130796219921918},null,{"$f":"'6. TNC Assumptions'!F323","v":211.44418399945209},null,{"$f":"Q32*C32*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":93.246885143758362},null,{"$f":"S32+U31*'5. TNC Parameters'!$G$10","v":593.09167354843578},null,{"$f":"U31*(1-'5. TNC Parameters'!$G$10)","v":92.623664198588301},null,{"$f":"W32*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":61.749109465725532},null,{"$f":"Q32*C32*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":31.082295047919455},null,{"$f":"'6. TNC Assumptions'!H323","v":50.746604159868497},null,{"$f":"AC32*C32*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.9477939055871794},null,{"$f":"AE32+(AG31*'5. TNC Parameters'!$G$11)","v":61.083242203419061},null,{"$f":"AG31*(1-'5. TNC Parameters'!$G$11)","v":4.070279259965889},null,{"$f":"AI32*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.7135195066439257},null,{"$f":"AC32*C32*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.6492646351957263},null,{"$f":"'6. TNC Assumptions'!J323","v":10.572209199972603},null,{"$f":"AO32*C32*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":3.9645784499897259E-2},null,{"$f":"AQ32+(AS31*'5. TNC Parameters'!$G$12)","v":0.58245321403017036},null,{"$f":"AS31*(1-'5. TNC Parameters'!$G$12)","v":1.9334642574140356E-2},null,{"$f":"AU32*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.2889761716093569E-2},null,{"$f":"AO32*C32*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.3215261499965754E-2},null,{"$f":"'6. TNC Assumptions'!L323","v":26.430522999931512},null,{"$f":"BA32*C32*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.79291568999794526},null,{"$f":"BC32+BE31*'5. TNC Parameters'!$G$13","v":8.5129926393685587},null,{"$f":"BE31*(1-'5. TNC Parameters'!$G$13)","v":0.5597687387414626},null,{"$f":"BG32*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.37317915916097505},null,{"$f":"BA32*C32*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.26430522999931511},null,{"$f":"'6. TNC Assumptions'!N323","v":1.5858313799958905},null,{"$f":"BM32*'5. TNC Parameters'!$C$14*C32*'5. TNC Parameters'!$C$27","v":2.3787470699938359E-3},null,{"$f":"BO32+(BQ31*'5. TNC Parameters'!$G$14)","v":3.0322442758264866E-2},null,{"$f":"BQ31*(1-'5. TNC Parameters'!$G$14)","v":1.432703914735631E-3},null,{"$f":"BS32*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":9.5513594315708734E-4},null,null,null,{"$f":"'6. TNC Assumptions'!R323","v":12.977500000000003},null,{"$f":"BY32*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C32","v":0.29199375000000005},null,{"$f":"CA32+CC31*'5. TNC Parameters'!$G$15","v":3.4362905159616925},null,{"$f":"CC31*(1-'5. TNC Parameters'!$G$15)","v":9.5758092618913687E-2},null,{"$f":"CE32*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.3838728412609125E-2},null,{"$f":"BY32*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C32","v":9.7331250000000022E-2},null,{"$f":"'6. TNC Assumptions'!T323","v":0.18939},null,{"$f":"CK32*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C32","v":2.1306375000000001E-3},null,{"$f":"CM32+CO31*'5. TNC Parameters'!$G$16","v":1.7352024220975679E-2},null,{"$f":"CO31*(1-'5. TNC Parameters'!$G$16)","v":2.8205968032201834E-3},null,{"$f":"CQ32*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.8803978688134554E-3},null,null,null,71.006970564584009,null,{"$f":"CW32*'5. TNC Parameters'!$C$30","v":1775.1742641146002},null,71.005090166715192,null,{"$f":"DA32*'5. TNC Parameters'!$C$30","v":1775.1272541678798},null,18.308,null,null,52.698970564584009,null,52.697090166715192,null,null,{"$f":"DH32*'5. TNC Parameters'!$C$30","v":1317.4742641146001},null,{"$f":"DJ32*'5. TNC Parameters'!$C$30","v":1317.4272541678797},null,null,36.119491046606655,null,919.94364019253976,null,2026,null,71.006970564584009,1775.1742641146002,0,0]
[2027,null,1,null,{"$f":"'6. TNC Assumptions'!D324","v":61.466824288640716},null,{"$f":"E33*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C33","v":8.7590224611313019},null,{"$f":"G33+(I32*'5. TNC Parameters'!$G$9)","v":27.271790701350671},null,{"$f":"I32*(1-'5. TNC Parameters'!$G$9)","v":9.1050366422488018},null,{"$f":"K33*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.0700244281658673},null,{"$f":"E33*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C33","v":2.9196741537104338},null,{"$f":"'6. TNC Assumptions'!F324","v":204.88941429546904},null,{"$f":"Q33*C33*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":90.356231704301848},null,{"$f":"S33+U32*'5. TNC Parameters'!$G$10","v":590.72680969338523},null,{"$f":"U32*(1-'5. TNC Parameters'!$G$10)","v":92.721095559352435},null,{"$f":"W33*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":61.814063706234954},null,{"$f":"Q33*C33*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":30.118743901433948},null,{"$f":"'6. TNC Assumptions'!H324","v":49.173459430912565},null,{"$f":"AC33*C33*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.7944122945139753},null,{"$f":"AE33+(AG32*'5. TNC Parameters'!$G$11)","v":61.748049824800106},null,{"$f":"AG32*(1-'5. TNC Parameters'!$G$11)","v":4.1296046731329303},null,{"$f":"AI33*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.7530697820886201},null,{"$f":"AC33*C33*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.5981374315046584},null,{"$f":"'6. TNC Assumptions'!J324","v":10.783653383972055},null,{"$f":"AO33*C33*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":4.0438700189895205E-2},null,{"$f":"AQ33+(AS32*'5. TNC Parameters'!$G$12)","v":0.60285867837405527},null,{"$f":"AS32*(1-'5. TNC Parameters'!$G$12)","v":2.0033235846010258E-2},null,{"$f":"AU33*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.3355490564006839E-2},null,{"$f":"AO33*C33*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.3479566729965069E-2},null,{"$f":"'6. TNC Assumptions'!L324","v":26.95913345993014},null,{"$f":"BA33*C33*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.80877400379790421},null,{"$f":"BC33+BE32*'5. TNC Parameters'!$G$13","v":8.7462357296499746},null,{"$f":"BE32*(1-'5. TNC Parameters'!$G$13)","v":0.57553091351648755},null,{"$f":"BG33*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.38368727567765837},null,{"$f":"BA33*C33*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.2695913345993014},null,{"$f":"'6. TNC Assumptions'!N324","v":1.6175480075958082},null,{"$f":"BM33*'5. TNC Parameters'!$C$14*C33*'5. TNC Parameters'!$C$27","v":2.4263220113937122E-3},null,{"$f":"BO33+(BQ32*'5. TNC Parameters'!$G$14)","v":3.1269921785793846E-2},null,{"$f":"BQ32*(1-'5. TNC Parameters'!$G$14)","v":1.4788429838647342E-3},null,{"$f":"BS33*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":9.8589532257648948E-4},null,null,null,{"$f":"'6. TNC Assumptions'!R324","v":13.626375000000003},null,{"$f":"BY33*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C33","v":0.30659343750000001},null,{"$f":"CA33+CC32*'5. TNC Parameters'!$G$15","v":3.6413262206901233},null,{"$f":"CC32*(1-'5. TNC Parameters'!$G$15)","v":0.10155773277156945},null,{"$f":"CE33*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.7705155181046292E-2},null,{"$f":"BY33*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C33","v":0.10219781250000001},null,{"$f":"'6. TNC Assumptions'!T324","v":0.18939},null,{"$f":"CK33*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C33","v":2.1306375000000001E-3},null,{"$f":"CM33+CO32*'5. TNC Parameters'!$G$16","v":1.6769929831965454E-2},null,{"$f":"CO32*(1-'5. TNC Parameters'!$G$16)","v":2.7127318890102252E-3},null,{"$f":"CQ33*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.8084879260068167E-3},null,null,null,71.104700221160741,null,{"$f":"CW33*'5. TNC Parameters'!$C$30","v":1777.6175055290184},null,71.102891733234728,null,{"$f":"DA33*'5. TNC Parameters'!$C$30","v":1777.5722933308682},null,18.308,null,null,52.796700221160741,null,52.794891733234728,null,null,{"$f":"DH33*'5. TNC Parameters'!$C$30","v":1319.9175055290186},null,{"$f":"DJ33*'5. TNC Parameters'!$C$30","v":1319.8722933308682},null,null,35.021824200478306,null,954.96546439301801,null,2027,null,71.104700221160741,1777.6175055290184,0,0]
[2028,null,1,null,{"$f":"'6. TNC Assumptions'!D325","v":61.046261806665797},null,{"$f":"E34*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C34","v":8.6990923074498756},null,{"$f":"G34+(I33*'5. TNC Parameters'!$G$9)","v":26.979920305853575},null,{"$f":"I33*(1-'5. TNC Parameters'!$G$9)","v":8.9909627029469679},null,{"$f":"K34*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.993975135297978},null,{"$f":"E34*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C34","v":2.8996974358166252},null,{"$f":"'6. TNC Assumptions'!F325","v":203.48753935555266},null,{"$f":"Q34*C34*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":89.738004855798721},null,{"$f":"S34+U33*'5. TNC Parameters'!$G$10","v":588.11343041433543},null,{"$f":"U33*(1-'5. TNC Parameters'!$G$10)","v":92.351384134848516},null,{"$f":"W34*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":61.567589423232342},null,{"$f":"Q34*C34*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":29.912668285266239},null,{"$f":"'6. TNC Assumptions'!H325","v":48.83700944533264},null,{"$f":"AC34*C34*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.7616084209199325},null,{"$f":"AE34+(AG33*'5. TNC Parameters'!$G$11)","v":62.335108468808123},null,{"$f":"AG33*(1-'5. TNC Parameters'!$G$11)","v":4.1745497769119151},null,{"$f":"AI34*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.7830331846079432},null,{"$f":"AC34*C34*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.5872028069733108},null,{"$f":"'6. TNC Assumptions'!J325","v":10.999326451651497},null,{"$f":"AO34*C34*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":4.1247474193693109E-2},null,{"$f":"AQ34+(AS33*'5. TNC Parameters'!$G$12)","v":0.62337107926955915},null,{"$f":"AS33*(1-'5. TNC Parameters'!$G$12)","v":2.0735073298189251E-2},null,{"$f":"AU34*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.3823382198792833E-2},null,{"$f":"AO34*C34*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.374915806456437E-2},null,{"$f":"'6. TNC Assumptions'!L325","v":27.498316129128739},null,{"$f":"BA34*C34*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.82494948387386224},null,{"$f":"BC34+BE33*'5. TNC Parameters'!$G$13","v":8.9798856256400903},null,{"$f":"BE33*(1-'5. TNC Parameters'!$G$13)","v":0.59129958788374615},null,{"$f":"BG34*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.39419972525583075},null,{"$f":"BA34*C34*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.27498316129128741},null,{"$f":"'6. TNC Assumptions'!N325","v":1.6498989677477243},null,{"$f":"BM34*'5. TNC Parameters'!$C$14*C34*'5. TNC Parameters'!$C$27","v":2.4748484516215865E-3},null,{"$f":"BO34+(BQ33*'5. TNC Parameters'!$G$14)","v":3.221971815610461E-2},null,{"$f":"BQ33*(1-'5. TNC Parameters'!$G$14)","v":1.5250520813108264E-3},null,{"$f":"BS34*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.0167013875405509E-3},null,null,null,{"$f":"'6. TNC Assumptions'!R325","v":14.275250000000003},null,{"$f":"BY34*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C34","v":0.32119312500000008},null,{"$f":"CA34+CC33*'5. TNC Parameters'!$G$15","v":3.8549018920617999},null,{"$f":"CC33*(1-'5. TNC Parameters'!$G$15)","v":0.10761745362832384},null,{"$f":"CE34*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":7.1744969085549226E-2},null,{"$f":"BY34*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C34","v":0.10706437500000002},null,{"$f":"'6. TNC Assumptions'!T325","v":0.18939},null,{"$f":"CK34*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C34","v":2.1306375000000001E-3},null,{"$f":"CM34+CO33*'5. TNC Parameters'!$G$16","v":1.6278837276019358E-2},null,{"$f":"CO33*(1-'5. TNC Parameters'!$G$16)","v":2.6217300559460955E-3},null,{"$f":"CQ34*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.7478200372973969E-3},null,null,null,70.82713034110327,null,{"$f":"CW34*'5. TNC Parameters'!$C$30","v":1770.6782585275819},null,70.825382521065976,null,{"$f":"DA34*'5. TNC Parameters'!$C$30","v":1770.6345630266494},null,18.308,null,null,52.519130341103271,null,52.517382521065976,null,null,{"$f":"DH34*'5. TNC Parameters'!$C$30","v":1312.9782585275818},null,{"$f":"DJ34*'5. TNC Parameters'!$C$30","v":1312.9345630266494},null,null,34.79536522241203,null,989.76082961543,null,2028,null,70.82713034110327,1770.6782585275819,0,0]
[2029,null,1,null,{"$f":"'6. TNC Assumptions'!D326","v":60.584290095696439},null,{"$f":"E35*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C35","v":8.6332613386367427},null,{"$f":"G35+(I34*'5. TNC Parameters'!$G$9)","v":26.718442760094391},null,{"$f":"I34*(1-'5. TNC Parameters'!$G$9)","v":8.8947388843959256},null,{"$f":"K35*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.9298259229306165},null,{"$f":"E35*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C35","v":2.8777537795455808},null,{"$f":"'6. TNC Assumptions'!F326","v":201.94763365232146},null,{"$f":"Q35*C35*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":89.058906440673766},null,{"$f":"S35+U34*'5. TNC Parameters'!$G$10","v":585.22951584905411},null,{"$f":"U34*(1-'5. TNC Parameters'!$G$10)","v":91.942821005955054},null,{"$f":"W35*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":61.295214003970031},null,{"$f":"Q35*C35*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":29.686302146891254},null,{"$f":"'6. TNC Assumptions'!H326","v":48.467432076557145},null,{"$f":"AC35*C35*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.7255746274643222},null,{"$f":"AE35+(AG34*'5. TNC Parameters'!$G$11)","v":62.846444526947948},null,{"$f":"AG34*(1-'5. TNC Parameters'!$G$11)","v":4.2142385693244906},null,{"$f":"AI35*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.8094923795496602},null,{"$f":"AC35*C35*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.5751915424881073},null,{"$f":"'6. TNC Assumptions'!J326","v":11.219312980684526},null,{"$f":"AO35*C35*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":4.2072423677566972E-2},null,{"$f":"AQ35+(AS34*'5. TNC Parameters'!$G$12)","v":0.64400291415857813},null,{"$f":"AS34*(1-'5. TNC Parameters'!$G$12)","v":2.1440588788548025E-2},null,{"$f":"AU35*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.4293725859032016E-2},null,{"$f":"AO35*C35*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.4024141225855657E-2},null,{"$f":"'6. TNC Assumptions'!L326","v":28.048282451711316},null,{"$f":"BA35*C35*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.84144847355133945},null,{"$f":"BC35+BE34*'5. TNC Parameters'!$G$13","v":9.2142383343604202},null,{"$f":"BE34*(1-'5. TNC Parameters'!$G$13)","v":0.60709576483101035},null,{"$f":"BG35*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.40473050988734022},null,{"$f":"BA35*C35*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.28048282451711315},null,{"$f":"'6. TNC Assumptions'!N326","v":1.6828969471026789},null,{"$f":"BM35*'5. TNC Parameters'!$C$14*C35*'5. TNC Parameters'!$C$27","v":2.5243454206540185E-3},null,{"$f":"BO35+(BQ34*'5. TNC Parameters'!$G$14)","v":3.3172689379860613E-2},null,{"$f":"BQ34*(1-'5. TNC Parameters'!$G$14)","v":1.5713741968980152E-3},null,{"$f":"BS35*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.04758279793201E-3},null,null,null,{"$f":"'6. TNC Assumptions'!R326","v":14.924125000000004},null,{"$f":"BY35*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C35","v":0.33579281250000004},null,{"$f":"CA35+CC34*'5. TNC Parameters'!$G$15","v":4.0767651359190671},null,{"$f":"CC34*(1-'5. TNC Parameters'!$G$15)","v":0.1139295686427329},null,{"$f":"CE35*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":7.5953045761821936E-2},null,{"$f":"BY35*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C35","v":0.11193093750000002},null,{"$f":"'6. TNC Assumptions'!T326","v":0.18939},null,{"$f":"CK35*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C35","v":2.1306375000000001E-3},null,{"$f":"CM35+CO34*'5. TNC Parameters'!$G$16","v":1.5864519764875247E-2},null,{"$f":"CO34*(1-'5. TNC Parameters'!$G$16)","v":2.5449550111441119E-3},null,{"$f":"CQ35*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.6966366740960746E-3},null,null,null,70.532253807430536,null,{"$f":"CW35*'5. TNC Parameters'!$C$30","v":1763.3063451857633},null,70.530557170756438,null,{"$f":"DA35*'5. TNC Parameters'!$C$30","v":1763.2639292689109},null,18.308,null,null,52.224253807430536,null,52.222557170756438,null,null,{"$f":"DH35*'5. TNC Parameters'!$C$30","v":1305.6063451857633},null,{"$f":"DJ35*'5. TNC Parameters'!$C$30","v":1305.5639292689109},null,null,34.54568537216791,null,1024.3065149875979,null,2029,null,70.532253807430536,1763.3063451857633,0,0]
[2030,null,1,null,{"$f":"'6. TNC Assumptions'!D327","v":60.079421011565636},null,{"$f":"E36*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C36","v":8.5613174941481027},null,{"$f":"G36+(I35*'5. TNC Parameters'!$G$9)","v":26.471225275095168},null,{"$f":"I35*(1-'5. TNC Parameters'!$G$9)","v":8.8085349791473249},null,{"$f":"K36*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.8723566527648829},null,{"$f":"E36*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C36","v":2.8537724980493677},null,{"$f":"'6. TNC Assumptions'!F327","v":200.26473670521878},null,{"$f":"Q36*C36*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":88.316748887001481},null,{"$f":"S36+U35*'5. TNC Parameters'!$G$10","v":582.05430104258414},null,{"$f":"U35*(1-'5. TNC Parameters'!$G$10)","v":91.491963693471448},null,{"$f":"W36*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":60.994642462314296},null,{"$f":"Q36*C36*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":29.438916295667159},null,{"$f":"'6. TNC Assumptions'!H327","v":48.063536809252511},null,{"$f":"AC36*C36*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.6861948389021197},null,{"$f":"AE36+(AG35*'5. TNC Parameters'!$G$11)","v":63.283831318890392},null,{"$f":"AG35*(1-'5. TNC Parameters'!$G$11)","v":4.2488080469596747},null,{"$f":"AI36*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.8325386979731162},null,{"$f":"AC36*C36*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.5620649463007066},null,{"$f":"'6. TNC Assumptions'!J327","v":11.443699240298217},null,{"$f":"AO36*C36*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":4.2913872151118318E-2},null,{"$f":"AQ36+(AS35*'5. TNC Parameters'!$G$12)","v":0.66476657414829798},null,{"$f":"AS35*(1-'5. TNC Parameters'!$G$12)","v":2.2150212161398453E-2},null,{"$f":"AU36*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.4766808107598967E-2},null,{"$f":"AO36*C36*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.4304624050372772E-2},null,{"$f":"'6. TNC Assumptions'!L327","v":28.609248100745546},null,{"$f":"BA36*C36*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.85827744302236653},null,{"$f":"BC36+BE35*'5. TNC Parameters'!$G$13","v":9.4495763211205013},null,{"$f":"BE35*(1-'5. TNC Parameters'!$G$13)","v":0.62293945626228575},null,{"$f":"BG36*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.41529297084152383},null,{"$f":"BA36*C36*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.28609248100745549},null,{"$f":"'6. TNC Assumptions'!N327","v":1.7165548860447326},null,{"$f":"BM36*'5. TNC Parameters'!$C$14*C36*'5. TNC Parameters'!$C$27","v":2.5748323290670991E-3},null,{"$f":"BO36+(BQ35*'5. TNC Parameters'!$G$14)","v":3.412967055701286E-2},null,{"$f":"BQ35*(1-'5. TNC Parameters'!$G$14)","v":1.6178511519148544E-3},null,{"$f":"BS36*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.0785674346099029E-3},null,null,null,{"$f":"'6. TNC Assumptions'!R327","v":15.573000000000002},null,{"$f":"BY36*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C36","v":0.35039250000000005},null,{"$f":"CA36+CC35*'5. TNC Parameters'!$G$15","v":4.3066710174789353},null,{"$f":"CC35*(1-'5. TNC Parameters'!$G$15)","v":0.12048661844013166},null,{"$f":"CE36*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":8.0324412293421105E-2},null,{"$f":"BY36*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C36","v":0.11679750000000001},null,{"$f":"'6. TNC Assumptions'!T327","v":0.18939},null,{"$f":"CK36*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C36","v":2.1306375000000001E-3},null,{"$f":"CM36+CO35*'5. TNC Parameters'!$G$16","v":1.5514974657823179E-2},null,{"$f":"CO35*(1-'5. TNC Parameters'!$G$16)","v":2.4801826070520675E-3},null,{"$f":"CQ36*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.653455071368045E-3},null,null,null,70.21265402680082,null,{"$f":"CW36*'5. TNC Parameters'!$C$30","v":1755.3163506700205},null,70.211000571729443,null,{"$f":"DA36*'5. TNC Parameters'!$C$30","v":1755.2750142932362},null,18.308,null,null,51.90465402680082,null,51.903000571729443,null,null,{"$f":"DH36*'5. TNC Parameters'!$C$30","v":1297.6163506700204},null,{"$f":"DJ36*'5. TNC Parameters'!$C$30","v":1297.5750142932361},null,null,34.27194834507506,null,1058.578463332673,null,2030,null,70.21265402680082,1755.3163506700205,0,0]
[{"$f":"A36+1","v":2031},null,1,null,{"$f":"'6. TNC Assumptions'!D328","v":60.405566439914132},null,{"$f":"E37*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C37","v":8.6077932176877638},null,{"$f":"G37+(I36*'5. TNC Parameters'!$G$9)","v":26.351986162709338},null,{"$f":"I36*(1-'5. TNC Parameters'!$G$9)","v":8.7270323300735964},null,{"$f":"K37*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.8180215533823976},null,{"$f":"E37*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C37","v":2.8692644058959211},null,{"$f":"'6. TNC Assumptions'!F328","v":201.35188813304711},null,{"$f":"Q37*C37*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":88.796182666673772},null,{"$f":"S37+U36*'5. TNC Parameters'!$G$10","v":579.8549178049019},null,{"$f":"U36*(1-'5. TNC Parameters'!$G$10)","v":90.995565904356084},null,{"$f":"W37*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":60.663710602904054},null,{"$f":"Q37*C37*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":29.598727555557925},null,{"$f":"'6. TNC Assumptions'!H328","v":48.324453151931301},null,{"$f":"AC37*C37*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.7116341823133023},null,{"$f":"AE37+(AG36*'5. TNC Parameters'!$G$11)","v":63.7170874040172},null,{"$f":"AG36*(1-'5. TNC Parameters'!$G$11)","v":4.2783780971864953},null,{"$f":"AI37*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.8522520647909966},null,{"$f":"AC37*C37*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.5705447274377673},null,{"$f":"'6. TNC Assumptions'!J328","v":11.672573225104182},null,{"$f":"AO37*C37*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":4.3772149594140684E-2},null,{"$f":"AQ37+(AS36*'5. TNC Parameters'!$G$12)","v":0.68567435413872435},null,{"$f":"AS36*(1-'5. TNC Parameters'!$G$12)","v":2.2864369603714289E-2},null,{"$f":"AU37*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.5242913069142858E-2},null,{"$f":"AO37*C37*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.4590716531380228E-2},null,{"$f":"'6. TNC Assumptions'!L328","v":29.181433062760455},null,{"$f":"BA37*C37*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.8754429918828136},null,{"$f":"BC37+BE36*'5. TNC Parameters'!$G$13","v":9.686169554425156},null,{"$f":"BE36*(1-'5. TNC Parameters'!$G$13)","v":0.6388497585781594},null,{"$f":"BG37*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.42589983905210627},null,{"$f":"BA37*C37*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.29181433062760453},null,{"$f":"'6. TNC Assumptions'!N328","v":1.7508859837656272},null,{"$f":"BM37*'5. TNC Parameters'!$C$14*C37*'5. TNC Parameters'!$C$27","v":2.6263289756484412E-3},null,{"$f":"BO37+(BQ36*'5. TNC Parameters'!$G$14)","v":3.5091475857994749E-2},null,{"$f":"BQ36*(1-'5. TNC Parameters'!$G$14)","v":1.6645236746665535E-3},null,{"$f":"BS37*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.1096824497777024E-3},null,null,null,{"$f":"'6. TNC Assumptions'!R328","v":15.573},null,{"$f":"BY37*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C37","v":0.3503925},null,{"$f":"CA37+CC36*'5. TNC Parameters'!$G$15","v":4.5297821533752414},null,{"$f":"CC36*(1-'5. TNC Parameters'!$G$15)","v":0.12728136410369345},null,{"$f":"CE37*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":8.4854242735795629E-2},null,{"$f":"BY37*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C37","v":0.1167975},null,{"$f":"'6. TNC Assumptions'!T328","v":0.18939},null,{"$f":"CK37*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C37","v":2.1306375000000001E-3},null,{"$f":"CM37+CO36*'5. TNC Parameters'!$G$16","v":1.5220075749189932E-2},null,{"$f":"CO36*(1-'5. TNC Parameters'!$G$16)","v":2.4255364086332456E-3},null,{"$f":"CQ37*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.6170242724221637E-3},null,null,null,69.862707922656696,null,{"$f":"CW37*'5. TNC Parameters'!$C$30","v":1746.5676980664175},null,69.861090898384262,null,{"$f":"DA37*'5. TNC Parameters'!$C$30","v":1746.5272724596066},null,18.308,null,null,51.554707922656696,null,51.553090898384262,null,null,{"$f":"DH37*'5. TNC Parameters'!$C$30","v":1288.8676980664175},null,{"$f":"DJ37*'5. TNC Parameters'!$C$30","v":1288.8272724596065},null,null,34.461739236050597,null,1093.0402025687235,null,2031,null,69.862707922656696,1746.5676980664175,0,0]
[{"$f":"A37+1","v":2032},null,1,null,{"$f":"'6. TNC Assumptions'!D329","v":60.720725916991938},null,{"$f":"E38*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C38","v":8.652703443171351},null,{"$f":"G38+(I37*'5. TNC Parameters'!$G$9)","v":26.316968020889206},null,{"$f":"I37*(1-'5. TNC Parameters'!$G$9)","v":8.6877215849914844},null,{"$f":"K38*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.7918143899943226},null,{"$f":"E38*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C38","v":2.884234481057117},null,{"$f":"'6. TNC Assumptions'!F329","v":202.40241972330648},null,{"$f":"Q38*C38*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":89.25946709797816},null,{"$f":"S38+U37*'5. TNC Parameters'!$G$10","v":578.46265998036188},null,{"$f":"U37*(1-'5. TNC Parameters'!$G$10)","v":90.651724922518184},null,{"$f":"W38*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":60.434483281678787},null,{"$f":"Q38*C38*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":29.753155699326051},null,{"$f":"'6. TNC Assumptions'!H329","v":48.576580733593552},null,{"$f":"AC38*C38*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.7362166215253714},null,{"$f":"AE38+(AG37*'5. TNC Parameters'!$G$11)","v":64.145635139438141},null,{"$f":"AG37*(1-'5. TNC Parameters'!$G$11)","v":4.3076688861044214},null,{"$f":"AI38*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.8717792574029475},null,{"$f":"AC38*C38*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.5787388738417905},null,{"$f":"'6. TNC Assumptions'!J329","v":11.906024689606266},null,{"$f":"AO38*C38*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":4.46475925860235E-2},null,{"$f":"AQ38+(AS37*'5. TNC Parameters'!$G$12)","v":0.70673846273128438},null,{"$f":"AS37*(1-'5. TNC Parameters'!$G$12)","v":2.3583483993463383E-2},null,{"$f":"AU38*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.572232266230892E-2},null,{"$f":"AO38*C38*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.4882530862007833E-2},null,{"$f":"'6. TNC Assumptions'!L329","v":29.765061724015666},null,{"$f":"BA38*C38*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.89295185172046998},null,{"$f":"BC38+BE37*'5. TNC Parameters'!$G$13","v":9.9242764828276382},null,{"$f":"BE37*(1-'5. TNC Parameters'!$G$13)","v":0.65484492331798783},null,{"$f":"BG38*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.43656328221199187},null,{"$f":"BA38*C38*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.29765061724015668},null,{"$f":"'6. TNC Assumptions'!N329","v":1.7859037034409397},null,{"$f":"BM38*'5. TNC Parameters'!$C$14*C38*'5. TNC Parameters'!$C$27","v":2.6788555551614099E-3},null,{"$f":"BO38+(BQ37*'5. TNC Parameters'!$G$14)","v":3.6058899940442458E-2},null,{"$f":"BQ37*(1-'5. TNC Parameters'!$G$14)","v":1.7114314727137044E-3},null,{"$f":"BS38*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.1409543151424694E-3},null,null,null,{"$f":"'6. TNC Assumptions'!R329","v":15.573},null,{"$f":"BY38*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C38","v":0.3503925},null,{"$f":"CA38+CC37*'5. TNC Parameters'!$G$15","v":4.746299358690746},null,{"$f":"CC37*(1-'5. TNC Parameters'!$G$15)","v":0.13387529468449505},null,{"$f":"CE38*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":8.9250196456330033E-2},null,{"$f":"BY38*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C38","v":0.1167975},null,{"$f":"'6. TNC Assumptions'!T329","v":0.18939},null,{"$f":"CK38*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C38","v":2.1306375000000001E-3},null,{"$f":"CM38+CO37*'5. TNC Parameters'!$G$16","v":1.497127991552339E-2},null,{"$f":"CO37*(1-'5. TNC Parameters'!$G$16)","v":2.3794333336665408E-3},null,{"$f":"CQ38*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.5862888891110271E-3},null,null,null,69.642339973610945,null,{"$f":"CW38*'5. TNC Parameters'!$C$30","v":1741.0584993402736},null,69.64075368472183,null,{"$f":"DA38*'5. TNC Parameters'!$C$30","v":1741.0188421180458},null,18.308,null,null,{"$f":"CW38-DE38","v":51.334339973610945},null,{"$f":"DA38-DE38","v":51.33275368472183},null,null,{"$f":"DH38*'5. TNC Parameters'!$C$30","v":1283.3584993402735},null,{"$f":"DJ38*'5. TNC Parameters'!$C$30","v":1283.3188421180457},null,null,34.645459702327123,null,1127.6856622710507,null,2032,null,69.64233997361093,1741.0584993402733,0,0]
[2033,null,1,null,{"$f":"'6. TNC Assumptions'!D330","v":61.024329546576908},null,{"$f":"E39*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C39","v":8.6959669603872101},null,{"$f":"G39+(I38*'5. TNC Parameters'!$G$9)","v":26.336758175668109},null,{"$f":"I38*(1-'5. TNC Parameters'!$G$9)","v":8.6761768056083053},null,{"$f":"K39*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.7841178704055363},null,{"$f":"E39*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C39","v":2.8986556534624031},null,{"$f":"'6. TNC Assumptions'!F330","v":203.41443182192302},null,{"$f":"Q39*C39*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":89.705764433468048},null,{"$f":"S39+U38*'5. TNC Parameters'!$G$10","v":577.73435837365628},null,{"$f":"U38*(1-'5. TNC Parameters'!$G$10)","v":90.434066040173605},null,{"$f":"W39*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":60.289377360115736},null,{"$f":"Q39*C39*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":29.901921477822683},null,{"$f":"'6. TNC Assumptions'!H330","v":48.819463637261535},null,{"$f":"AC39*C39*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.7598977046329995},null,{"$f":"AE39+(AG38*'5. TNC Parameters'!$G$11)","v":64.568891482586949},null,{"$f":"AG38*(1-'5. TNC Parameters'!$G$11)","v":4.3366413614841877},null,{"$f":"AI39*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.8910942409894584},null,{"$f":"AC39*C39*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.5866325682109998},null,{"$f":"'6. TNC Assumptions'!J330","v":12.144145183398392},null,{"$f":"AO39*C39*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":4.5540544437743968E-2},null,{"$f":"AQ39+(AS38*'5. TNC Parameters'!$G$12)","v":0.72797103192861834},null,{"$f":"AS38*(1-'5. TNC Parameters'!$G$12)","v":2.4307975240409903E-2},null,{"$f":"AU39*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.6205316826939934E-2},null,{"$f":"AO39*C39*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.5180181479247989E-2},null,{"$f":"'6. TNC Assumptions'!L330","v":30.36036295849598},null,{"$f":"BA39*C39*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.91081088875487937},null,{"$f":"BC39+BE38*'5. TNC Parameters'!$G$13","v":10.16414494838131},null,{"$f":"BE38*(1-'5. TNC Parameters'!$G$13)","v":0.67094242320120756},null,{"$f":"BG39*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.447294948800805},null,{"$f":"BA39*C39*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.30360362958495979},null,{"$f":"'6. TNC Assumptions'!N330","v":1.8216217775097587},null,{"$f":"BM39*'5. TNC Parameters'!$C$14*C39*'5. TNC Parameters'!$C$27","v":2.732432666264638E-3},null,{"$f":"BO39+(BQ38*'5. TNC Parameters'!$G$14)","v":3.7032719304740551E-2},null,{"$f":"BQ38*(1-'5. TNC Parameters'!$G$14)","v":1.7586133019665477E-3},null,{"$f":"BS39*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.1724088679776984E-3},null,null,null,{"$f":"'6. TNC Assumptions'!R330","v":15.573},null,{"$f":"BY39*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C39","v":0.3503925},null,{"$f":"CA39+CC38*'5. TNC Parameters'!$G$15","v":4.956417513525583},null,{"$f":"CC38*(1-'5. TNC Parameters'!$G$15)","v":0.14027434516516291},null,{"$f":"CE39*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":9.3516230110108595E-2},null,{"$f":"BY39*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C39","v":0.1167975},null,{"$f":"'6. TNC Assumptions'!T330","v":0.18939},null,{"$f":"CK39*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C39","v":2.1306375000000001E-3},null,{"$f":"CM39+CO38*'5. TNC Parameters'!$G$16","v":1.4761379624143162E-2},null,{"$f":"CO38*(1-'5. TNC Parameters'!$G$16)","v":2.3405377913802263E-3},null,{"$f":"CQ39*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.5603585275868175E-3},null,null,null,69.524338734644147,null,{"$f":"CW39*'5. TNC Parameters'!$C$30","v":1738.1084683661036},null,69.522778376116563,null,{"$f":"DA39*'5. TNC Parameters'!$C$30","v":1738.0694594029142},null,18.308,null,null,51.216338734644147,null,51.214778376116563,null,null,{"$f":"DH39*'5. TNC Parameters'!$C$30","v":1280.4084683661038},null,{"$f":"DJ39*'5. TNC Parameters'!$C$30","v":1280.3694594029141},null,null,34.822791010560294,null,1162.5084532816109,null,2033,null,69.524338734644132,1738.1084683661034,0,0]
[2034,null,1,null,{"$f":"'6. TNC Assumptions'!D331","v":61.315789030978479},null,{"$f":"E40*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C40","v":8.7374999369144319},null,{"$f":"G40+(I39*'5. TNC Parameters'!$G$9)","v":26.391556889657778},null,{"$f":"I39*(1-'5. TNC Parameters'!$G$9)","v":8.6827012229247611},null,{"$f":"K40*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.7884674819498407},null,{"$f":"E40*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C40","v":2.9124999789714776},null,{"$f":"'6. TNC Assumptions'!F331","v":204.38596343659495},null,{"$f":"Q40*C40*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":90.134209875538374},null,{"$f":"S40+U39*'5. TNC Parameters'!$G$10","v":577.54836137427856},null,{"$f":"U39*(1-'5. TNC Parameters'!$G$10)","v":90.320206874916138},null,{"$f":"W40*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":60.213471249944092},null,{"$f":"Q40*C40*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":30.044736625179457},null,{"$f":"'6. TNC Assumptions'!H331","v":49.052631224782793},null,{"$f":"AC40*C40*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.7826315444163221},null,{"$f":"AE40+(AG39*'5. TNC Parameters'!$G$11)","v":64.986266920958215},null,{"$f":"AG39*(1-'5. TNC Parameters'!$G$11)","v":4.3652561060450559},null,{"$f":"AI40*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.9101707373633703},null,{"$f":"AC40*C40*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.5942105148054408},null,{"$f":"'6. TNC Assumptions'!J331","v":12.387028087066362},null,{"$f":"AO40*C40*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":4.6451355326498855E-2},null,{"$f":"AQ40+(AS39*'5. TNC Parameters'!$G$12)","v":0.74938412663538267},null,{"$f":"AS39*(1-'5. TNC Parameters'!$G$12)","v":2.5038260619734621E-2},null,{"$f":"AU40*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.6692173746489746E-2},null,{"$f":"AO40*C40*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.5483785108832953E-2},null,{"$f":"'6. TNC Assumptions'!L331","v":30.967570217665909},null,{"$f":"BA40*C40*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.92902710652997722},null,{"$f":"BC40+BE39*'5. TNC Parameters'!$G$13","v":10.406013041028974},null,{"$f":"BE39*(1-'5. TNC Parameters'!$G$13)","v":0.68715901388231293},null,{"$f":"BG40*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.45810600925487527},null,{"$f":"BA40*C40*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.30967570217665907},null,{"$f":"'6. TNC Assumptions'!N331","v":1.8580542130599544},null,{"$f":"BM40*'5. TNC Parameters'!$C$14*C40*'5. TNC Parameters'!$C$27","v":2.7870813195899316E-3},null,{"$f":"BO40+(BQ39*'5. TNC Parameters'!$G$14)","v":3.8013693591534774E-2},null,{"$f":"BQ39*(1-'5. TNC Parameters'!$G$14)","v":1.8061070327957146E-3},null,{"$f":"BS40*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.2040713551971431E-3},null,null,null,{"$f":"'6. TNC Assumptions'!R331","v":15.573},null,{"$f":"BY40*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C40","v":0.3503925},null,{"$f":"CA40+CC39*'5. TNC Parameters'!$G$15","v":5.1603257384025047},null,{"$f":"CC39*(1-'5. TNC Parameters'!$G$15)","v":0.14648427512307846},null,{"$f":"CE40*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":9.7656183415385636E-2},null,{"$f":"BY40*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C40","v":0.1167975},null,{"$f":"'6. TNC Assumptions'!T331","v":0.18939},null,{"$f":"CK40*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C40","v":2.1306375000000001E-3},null,{"$f":"CM40+CO39*'5. TNC Parameters'!$G$16","v":1.4584294133312338E-2},null,{"$f":"CO39*(1-'5. TNC Parameters'!$G$16)","v":2.3077229908308257E-3},null,{"$f":"CQ40*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.5384819938872171E-3},null,null,null,69.487306389023132,null,{"$f":"CW40*'5. TNC Parameters'!$C$30","v":1737.1826597255783},null,69.485767907029256,null,{"$f":"DA40*'5. TNC Parameters'!$C$30","v":1737.1441976757314},null,18.308,null,null,51.179306389023132,null,51.177767907029256,null,null,{"$f":"DH40*'5. TNC Parameters'!$C$30","v":1279.4826597255783},null,{"$f":"DJ40*'5. TNC Parameters'!$C$30","v":1279.4441976757314},null,null,34.993404106241861,null,1197.5018573878526,null,2034,null,69.487306389023118,1737.1826597255779,0,0]
[2035,null,1,null,{"$f":"'6. TNC Assumptions'!D332","v":61.594497162937458},null,{"$f":"E41*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C41","v":8.7772158457185885},null,{"$f":"G41+(I40*'5. TNC Parameters'!$G$9)","v":26.468005474946182},null,{"$f":"I40*(1-'5. TNC Parameters'!$G$9)","v":8.7007672604301813},null,{"$f":"K41*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.8005115069534536},null,{"$f":"E41*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C41","v":2.9257386152395295},null,{"$f":"'6. TNC Assumptions'!F332","v":205.31499054312491},null,{"$f":"Q41*C41*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":90.543910829518083},null,{"$f":"S41+U40*'5. TNC Parameters'!$G$10","v":577.80114320389077},null,{"$f":"U40*(1-'5. TNC Parameters'!$G$10)","v":90.291128999905894},null,{"$f":"W41*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":60.194085999937258},null,{"$f":"Q41*C41*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":30.181303609839361},null,{"$f":"'6. TNC Assumptions'!H332","v":49.275597730349972},null,{"$f":"AC41*C41*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.8043707787091225},null,{"$f":"AE41+(AG40*'5. TNC Parameters'!$G$11)","v":65.397164434568921},null,{"$f":"AG40*(1-'5. TNC Parameters'!$G$11)","v":4.3934732650984172},null,{"$f":"AI41*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.9289821767322781},null,{"$f":"AC41*C41*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.601456926236374},null,{"$f":"'6. TNC Assumptions'!J332","v":12.634768648807688},null,{"$f":"AO41*C41*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":4.7380382433028827E-2},null,{"$f":"AQ41+(AS40*'5. TNC Parameters'!$G$12)","v":0.77098975396960034},null,{"$f":"AS40*(1-'5. TNC Parameters'!$G$12)","v":2.5774755098811088E-2},null,{"$f":"AU41*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.7183170065874057E-2},null,{"$f":"AO41*C41*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.5793460811009609E-2},null,{"$f":"'6. TNC Assumptions'!L332","v":31.586921622019219},null,{"$f":"BA41*C41*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.94760764866057667},null,{"$f":"BC41+BE40*'5. TNC Parameters'!$G$13","v":10.650109897976696},null,{"$f":"BE40*(1-'5. TNC Parameters'!$G$13)","v":0.70351079171285569},null,{"$f":"BG41*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.46900719447523709},null,{"$f":"BA41*C41*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.31586921622019221},null,{"$f":"'6. TNC Assumptions'!N332","v":1.8952152973211531},null,{"$f":"BM41*'5. TNC Parameters'!$C$14*C41*'5. TNC Parameters'!$C$27","v":2.8428229459817296E-3},null,{"$f":"BO41+(BQ40*'5. TNC Parameters'!$G$14)","v":3.9002566824203833E-2},null,{"$f":"BQ40*(1-'5. TNC Parameters'!$G$14)","v":1.8539497133126706E-3},null,{"$f":"BS41*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.2359664755417802E-3},null,null,null,{"$f":"'6. TNC Assumptions'!R332","v":15.573},null,{"$f":"BY41*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C41","v":0.3503925},null,{"$f":"CA41+CC40*'5. TNC Parameters'!$G$15","v":5.3582075644881177},null,{"$f":"CC40*(1-'5. TNC Parameters'!$G$15)","v":0.15251067391438672},null,{"$f":"CE41*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.10167378260959115},null,{"$f":"BY41*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C41","v":0.1167975},null,{"$f":"'6. TNC Assumptions'!T332","v":0.18939},null,{"$f":"CK41*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C41","v":2.1306375000000001E-3},null,{"$f":"CM41+CO40*'5. TNC Parameters'!$G$16","v":1.4434893335168668E-2},null,{"$f":"CO40*(1-'5. TNC Parameters'!$G$16)","v":2.2800382981436693E-3},null,{"$f":"CQ41*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.5200255320957795E-3},null,null,null,69.514199822781322,null,{"$f":"CW41*'5. TNC Parameters'!$C$30","v":1737.854995569533},null,69.512679797249234,null,{"$f":"DA41*'5. TNC Parameters'!$C$30","v":1737.816994931231},null,18.308,null,null,51.206199822781322,null,51.204679797249234,null,null,{"$f":"DH41*'5. TNC Parameters'!$C$30","v":1280.154995569533},null,{"$f":"DJ41*'5. TNC Parameters'!$C$30","v":1280.1169949312309},null,null,35.156959328346467,null,1232.658816716199,null,2035,null,69.514199822781322,1737.854995569533,0,0]
[2036,null,1,null,{"$f":"'6. TNC Assumptions'!D333","v":61.859827304562437},null,{"$f":"E42*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C42","v":8.8150253909001464},null,{"$f":"G42+(I41*'5. TNC Parameters'!$G$9)","v":26.557060039337625},null,{"$f":"I41*(1-'5. TNC Parameters'!$G$9)","v":8.7259708265087035},null,{"$f":"K42*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.8173138843391357},null,{"$f":"E42*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C42","v":2.9383417969667156},null,{"$f":"'6. TNC Assumptions'!F333","v":206.19942434854144},null,{"$f":"Q42*C42*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":90.933946137706769},null,{"$f":"S42+U41*'5. TNC Parameters'!$G$10","v":578.40444164799817},null,{"$f":"U41*(1-'5. TNC Parameters'!$G$10)","v":90.330647693599431},null,{"$f":"W42*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":60.220431795732949},null,{"$f":"Q42*C42*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":30.311315379235591},null,{"$f":"'6. TNC Assumptions'!H333","v":49.487861843649945},null,{"$f":"AC42*C42*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.8250665297558699},null,{"$f":"AE42+(AG41*'5. TNC Parameters'!$G$11)","v":65.800978487921014},null,{"$f":"AG41*(1-'5. TNC Parameters'!$G$11)","v":4.4212524764037813},null,{"$f":"AI42*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.947501650935854},null,{"$f":"AC42*C42*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.6083555099186233},null,{"$f":"'6. TNC Assumptions'!J333","v":12.887464021783842},null,{"$f":"AO42*C42*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":4.8327990081689406E-2},null,{"$f":"AQ42+(AS41*'5. TNC Parameters'!$G$12)","v":0.7927998723938241},null,{"$f":"AS41*(1-'5. TNC Parameters'!$G$12)","v":2.651787165746565E-2},null,{"$f":"AU42*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.7678581104977099E-2},null,{"$f":"AO42*C42*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.6109330027229803E-2},null,{"$f":"'6. TNC Assumptions'!L333","v":32.218660054459605},null,{"$f":"BA42*C42*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.96655980163378818},null,{"$f":"BC42+BE41*'5. TNC Parameters'!$G$13","v":10.896656451826429},null,{"$f":"BE41*(1-'5. TNC Parameters'!$G$13)","v":0.7200132477840554},null,{"$f":"BG42*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.48000883185603693},null,{"$f":"BA42*C42*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.32218660054459608},null,{"$f":"'6. TNC Assumptions'!N333","v":1.9331196032675764},null,{"$f":"BM42*'5. TNC Parameters'!$C$14*C42*'5. TNC Parameters'!$C$27","v":2.8996794049013647E-3},null,{"$f":"BO42+(BQ41*'5. TNC Parameters'!$G$14)","v":4.0000068599139418E-2},null,{"$f":"BQ41*(1-'5. TNC Parameters'!$G$14)","v":1.9021776299657797E-3},null,{"$f":"BS42*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.2681184199771864E-3},null,null,null,{"$f":"'6. TNC Assumptions'!R333","v":15.573},null,{"$f":"BY42*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C42","v":0.3503925},null,{"$f":"CA42+CC41*'5. TNC Parameters'!$G$15","v":5.5502410987833235},null,{"$f":"CC41*(1-'5. TNC Parameters'!$G$15)","v":0.15835896570479391},null,{"$f":"CE42*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.10557264380319593},null,{"$f":"BY42*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C42","v":0.1167975},null,{"$f":"'6. TNC Assumptions'!T333","v":0.18939},null,{"$f":"CK42*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C42","v":2.1306375000000001E-3},null,{"$f":"CM42+CO41*'5. TNC Parameters'!$G$16","v":1.4308849138203437E-2},null,{"$f":"CO41*(1-'5. TNC Parameters'!$G$16)","v":2.256681696965232E-3},null,{"$f":"CQ42*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.5044544646434879E-3},null,null,null,69.591279960656777,null,{"$f":"CW42*'5. TNC Parameters'!$C$30","v":1739.7819990164194},null,69.589775506192126,null,{"$f":"DA42*'5. TNC Parameters'!$C$30","v":1739.7443876548032},null,18.308,null,null,51.283279960656778,null,51.281775506192126,null,null,{"$f":"DH42*'5. TNC Parameters'!$C$30","v":1282.0819990164193},null,{"$f":"DJ42*'5. TNC Parameters'!$C$30","v":1282.0443876548031},null,null,35.313106116692758,null,1267.9719228328918,null,2036,null,69.591279960656749,1739.7819990164187,0,0]
[2037,null,1,null,{"$f":"'6. TNC Assumptions'!D334","v":62.111132852987225},null,{"$f":"E43*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C43","v":8.8508364315506789},null,{"$f":"G43+(I42*'5. TNC Parameters'!$G$9)","v":26.652566139690713},null,{"$f":"I42*(1-'5. TNC Parameters'!$G$9)","v":8.755330331197591},null,{"$f":"K43*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.8368868874650603},null,{"$f":"E43*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C43","v":2.9502788105168931},null,{"$f":"'6. TNC Assumptions'!F334","v":207.03710950995739},null,{"$f":"Q43*C43*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":91.303365293891204},null,{"$f":"S43+U42*'5. TNC Parameters'!$G$10","v":579.28284247538329},null,{"$f":"U42*(1-'5. TNC Parameters'!$G$10)","v":90.424964466506069},null,{"$f":"W43*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":60.283309644337379},null,{"$f":"Q43*C43*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":30.434455097963735},null,{"$f":"'6. TNC Assumptions'!H334","v":49.688906282389773},null,{"$f":"AC43*C43*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.8446683625330031},null,{"$f":"AE43+(AG42*'5. TNC Parameters'!$G$11)","v":66.197094048434806},null,{"$f":"AG42*(1-'5. TNC Parameters'!$G$11)","v":4.4485528020192113},null,{"$f":"AI43*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.9657018680128076},null,{"$f":"AC43*C43*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.6148894541776677},null,{"$f":"'6. TNC Assumptions'!J334","v":13.145213302219521},null,{"$f":"AO43*C43*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":4.9294549883323206E-2},null,{"$f":"AQ43+(AS42*'5. TNC Parameters'!$G$12)","v":0.81482640067510725},null,{"$f":"AS42*(1-'5. TNC Parameters'!$G$12)","v":2.7268021602040005E-2},null,{"$f":"AU43*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.817868106802667E-2},null,{"$f":"AO43*C43*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.6431516627774402E-2},null,{"$f":"'6. TNC Assumptions'!L334","v":32.8630332555488},null,{"$f":"BA43*C43*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.98589099766646404},null,{"$f":"BC43+BE42*'5. TNC Parameters'!$G$13","v":11.145866130987706},null,{"$f":"BE42*(1-'5. TNC Parameters'!$G$13)","v":0.73668131850518825},null,{"$f":"BG43*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.4911208790034588},null,{"$f":"BA43*C43*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.32863033255548801},null,{"$f":"'6. TNC Assumptions'!N334","v":1.9717819953329281},null,{"$f":"BM43*'5. TNC Parameters'!$C$14*C43*'5. TNC Parameters'!$C$27","v":2.9576729929993925E-3},null,{"$f":"BO43+(BQ42*'5. TNC Parameters'!$G$14)","v":4.1006915226547862E-2},null,{"$f":"BQ42*(1-'5. TNC Parameters'!$G$14)","v":1.9508263655909476E-3},null,{"$f":"BS43*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.300550910393965E-3},null,null,null,{"$f":"'6. TNC Assumptions'!R334","v":15.573000000000002},null,{"$f":"BY43*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C43","v":0.35039250000000005},null,{"$f":"CA43+CC42*'5. TNC Parameters'!$G$15","v":5.7365991844316406},null,{"$f":"CC42*(1-'5. TNC Parameters'!$G$15)","v":0.16403441435168298},null,{"$f":"CE43*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.10935627623445532},null,{"$f":"BY43*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C43","v":0.11679750000000001},null,{"$f":"'6. TNC Assumptions'!T334","v":0.18938999999999998},null,{"$f":"CK43*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C43","v":2.1306374999999996E-3},null,{"$f":"CM43+CO42*'5. TNC Parameters'!$G$16","v":1.4202510083887725E-2},null,{"$f":"CO42*(1-'5. TNC Parameters'!$G$16)","v":2.2369765543157113E-3},null,{"$f":"CQ43*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.4913177028771409E-3},null,null,null,69.707346104734455,null,{"$f":"CW43*'5. TNC Parameters'!$C$30","v":1742.6836526183613},null,69.705854787031583,null,{"$f":"DA43*'5. TNC Parameters'!$C$30","v":1742.6463696757896},null,18.308,null,null,51.399346104734455,null,51.397854787031584,null,null,{"$f":"DH43*'5. TNC Parameters'!$C$30","v":1284.9836526183615},null,{"$f":"DJ43*'5. TNC Parameters'!$C$30","v":1284.9463696757896},null,null,35.461482711841555,null,1303.4334055447334,null,2037,null,69.707346104734441,1742.6836526183611,0,0]
[2038,null,1,null,{"$f":"'6. TNC Assumptions'!D335","v":62.347746692427172},null,{"$f":"E44*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C44","v":8.8845539036708718},null,{"$f":"G44+(I43*'5. TNC Parameters'!$G$9)","v":26.750303265396269},null,{"$f":"I43*(1-'5. TNC Parameters'!$G$9)","v":8.7868167779653117},null,{"$f":"K44*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.8578778519768742},null,{"$f":"E44*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C44","v":2.9615179678902908},null,{"$f":"'6. TNC Assumptions'!F335","v":207.82582230809058},null,{"$f":"Q44*C44*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":91.651187637867949},null,{"$f":"S44+U43*'5. TNC Parameters'!$G$10","v":580.371740692294},null,{"$f":"U43*(1-'5. TNC Parameters'!$G$10)","v":90.562289420957214},null,{"$f":"W44*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":60.374859613971473},null,{"$f":"Q44*C44*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":30.550395879289315},null,{"$f":"'6. TNC Assumptions'!H335","v":49.878197353941736},null,{"$f":"AC44*C44*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.8631242420093193},null,{"$f":"AE44+(AG43*'5. TNC Parameters'!$G$11)","v":66.584885628502761},null,{"$f":"AG43*(1-'5. TNC Parameters'!$G$11)","v":4.4753326619413629},null,{"$f":"AI44*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.9835551079609086},null,{"$f":"AC44*C44*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.6210414140031064},null,{"$f":"'6. TNC Assumptions'!J335","v":13.408117568263911},null,{"$f":"AO44*C44*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":5.0280440880989666E-2},null,{"$f":"AQ44+(AS43*'5. TNC Parameters'!$G$12)","v":0.83708122668253127},null,{"$f":"AS43*(1-'5. TNC Parameters'!$G$12)","v":2.8025614873565679E-2},null,{"$f":"AU44*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.8683743249043785E-2},null,{"$f":"AO44*C44*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.6760146960329889E-2},null,{"$f":"'6. TNC Assumptions'!L335","v":33.520293920659775},null,{"$f":"BA44*C44*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":1.0056088176197933},null,{"$f":"BC44+BE43*'5. TNC Parameters'!$G$13","v":11.397945515651752},null,{"$f":"BE43*(1-'5. TNC Parameters'!$G$13)","v":0.75352943295574637},null,{"$f":"BG44*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.50235295530383084},null,{"$f":"BA44*C44*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.33520293920659777},null,{"$f":"'6. TNC Assumptions'!N335","v":2.0112176352395865},null,{"$f":"BM44*'5. TNC Parameters'!$C$14*C44*'5. TNC Parameters'!$C$27","v":3.01682645285938E-3},null,{"$f":"BO44+(BQ43*'5. TNC Parameters'!$G$14)","v":4.202381082435807E-2},null,{"$f":"BQ43*(1-'5. TNC Parameters'!$G$14)","v":1.9999308550491725E-3},null,{"$f":"BS44*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.3332872366994483E-3},null,null,null,{"$f":"'6. TNC Assumptions'!R335","v":15.573},null,{"$f":"BY44*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C44","v":0.3503925},null,{"$f":"CA44+CC43*'5. TNC Parameters'!$G$15","v":5.9174495562897},null,{"$f":"CC43*(1-'5. TNC Parameters'!$G$15)","v":0.16954212814194042},null,{"$f":"CE44*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.11302808542796028},null,{"$f":"BY44*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C44","v":0.1167975},null,{"$f":"'6. TNC Assumptions'!T335","v":0.18939},null,{"$f":"CK44*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C44","v":2.1306375000000001E-3},null,{"$f":"CM44+CO43*'5. TNC Parameters'!$G$16","v":1.4112795565131429E-2},null,{"$f":"CO43*(1-'5. TNC Parameters'!$G$16)","v":2.2203520187562974E-3},null,{"$f":"CQ44*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.4802346791708649E-3},null,null,null,69.853170879805958,null,{"$f":"CW44*'5. TNC Parameters'!$C$30","v":1746.3292719951489},null,69.851690645126794,null,{"$f":"DA44*'5. TNC Parameters'!$C$30","v":1746.2922661281698},null,18.308,null,null,51.545170879805958,null,51.543690645126794,null,null,{"$f":"DH44*'5. TNC Parameters'!$C$30","v":1288.6292719951489},null,{"$f":"DJ44*'5. TNC Parameters'!$C$30","v":1288.59226612817},null,null,35.601715847349638,null,1339.0351213920831,null,2038,null,69.853170879805958,1746.3292719951489,0,0]
[2039,null,1,null,{"$f":"'6. TNC Assumptions'!D336","v":62.568980632303528},null,{"$f":"E45*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C45","v":8.9160797401032532},null,{"$f":"G45+(I44*'5. TNC Parameters'!$G$9)","v":26.847344256430993},null,{"$f":"I44*(1-'5. TNC Parameters'!$G$9)","v":8.8190387490685289},null,{"$f":"K45*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.8793591660456856},null,{"$f":"E45*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C45","v":2.9720265800344174},null,{"$f":"'6. TNC Assumptions'!F336","v":208.56326877434509},null,{"$f":"Q45*C45*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":91.976401529486182},null,{"$f":"S45+U44*'5. TNC Parameters'!$G$10","v":581.61561969837442},null,{"$f":"U44*(1-'5. TNC Parameters'!$G$10)","v":90.732522523405819},null,{"$f":"W45*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":60.488348348937208},null,{"$f":"Q45*C45*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":30.658800509828726},null,{"$f":"'6. TNC Assumptions'!H336","v":50.055184505842817},null,{"$f":"AC45*C45*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.8803804893196752},null,{"$f":"AE45+(AG44*'5. TNC Parameters'!$G$11)","v":66.963716348480034},null,{"$f":"AG44*(1-'5. TNC Parameters'!$G$11)","v":4.501549769342394},null,{"$f":"AI45*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.0010331795615959},null,{"$f":"AC45*C45*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.6267934964398916},null,{"$f":"'6. TNC Assumptions'!J336","v":13.67627991962919},null,{"$f":"AO45*C45*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":5.1286049698609462E-2},null,{"$f":"AQ45+(AS44*'5. TNC Parameters'!$G$12)","v":0.85957621603078949},null,{"$f":"AS44*(1-'5. TNC Parameters'!$G$12)","v":2.8791060350351314E-2},null,{"$f":"AU45*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.9194040233567543E-2},null,{"$f":"AO45*C45*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.7095349899536486E-2},null,{"$f":"'6. TNC Assumptions'!L336","v":34.190699799072974},null,{"$f":"BA45*C45*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":1.0257209939721892},null,{"$f":"BC45+BE44*'5. TNC Parameters'!$G$13","v":11.6530949523906},null,{"$f":"BE44*(1-'5. TNC Parameters'!$G$13)","v":0.7705715572333417},null,{"$f":"BG45*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.51371437148889443},null,{"$f":"BA45*C45*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.34190699799072977},null,{"$f":"'6. TNC Assumptions'!N336","v":2.0514419879443784},null,{"$f":"BM45*'5. TNC Parameters'!$C$14*C45*'5. TNC Parameters'!$C$27","v":3.0771629819165676E-3},null,{"$f":"BO45+(BQ44*'5. TNC Parameters'!$G$14)","v":4.3051448367697573E-2},null,{"$f":"BQ44*(1-'5. TNC Parameters'!$G$14)","v":2.049525438577067E-3},null,{"$f":"BS45*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.3663502923847112E-3},null,null,null,{"$f":"'6. TNC Assumptions'!R336","v":15.573},null,{"$f":"BY45*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C45","v":0.3503925},null,{"$f":"CA45+CC44*'5. TNC Parameters'!$G$15","v":6.0929549918999406},null,{"$f":"CC44*(1-'5. TNC Parameters'!$G$15)","v":0.17488706438975923},null,{"$f":"CE45*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.11659137625983948},null,{"$f":"BY45*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C45","v":0.1167975},null,{"$f":"'6. TNC Assumptions'!T336","v":0.18939000000000003},null,{"$f":"CK45*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C45","v":2.1306375000000001E-3},null,{"$f":"CM45+CO44*'5. TNC Parameters'!$G$16","v":1.4037106582118864E-2},null,{"$f":"CO44*(1-'5. TNC Parameters'!$G$16)","v":2.2063264830125646E-3},null,{"$f":"CQ45*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.4708843220083763E-3},null,null,null,70.021077717141182,null,{"$f":"CW45*'5. TNC Parameters'!$C$30","v":1750.5269429285295},null,70.019606832819179,null,{"$f":"DA45*'5. TNC Parameters'!$C$30","v":1750.4901708204795},null,18.308,null,null,51.713077717141182,null,51.711606832819179,null,null,{"$f":"DH45*'5. TNC Parameters'!$C$30","v":1292.8269429285297},null,{"$f":"DJ45*'5. TNC Parameters'!$C$30","v":1292.7901708204795},null,null,35.733420434193299,null,1374.7685418262763,null,2039,null,70.021077717141182,1750.5269429285295,0,0]
[2040,null,1,null,{"$f":"'6. TNC Assumptions'!D337","v":62.774124831097971},null,{"$f":"E46*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C46","v":8.94531278843146},null,{"$f":"G46+(I45*'5. TNC Parameters'!$G$9)","v":26.941625826336939},null,{"$f":"I45*(1-'5. TNC Parameters'!$G$9)","v":8.8510312185255131},null,{"$f":"K46*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.9006874790170087},null,{"$f":"E46*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C46","v":2.9817709294771535},null,{"$f":"'6. TNC Assumptions'!F337","v":209.24708277032656},null,{"$f":"Q46*C46*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":92.277963501714012},null,{"$f":"S46+U45*'5. TNC Parameters'!$G$10","v":582.96659862413514},null,{"$f":"U45*(1-'5. TNC Parameters'!$G$10)","v":90.926984575953313},null,{"$f":"W46*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":60.617989717302208},null,{"$f":"Q46*C46*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":30.759321167238003},null,{"$f":"'6. TNC Assumptions'!H337","v":50.219299864878373},null,{"$f":"AC46*C46*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.8963817368256413},null,{"$f":"AE46+(AG45*'5. TNC Parameters'!$G$11)","v":67.332937018083342},null,{"$f":"AG45*(1-'5. TNC Parameters'!$G$11)","v":4.5271610672223375},null,{"$f":"AI46*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.0181073781482248},null,{"$f":"AC46*C46*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.6321272456085472},null,{"$f":"'6. TNC Assumptions'!J337","v":13.949805518021774},null,{"$f":"AO46*C46*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":5.2311770692581652E-2},null,{"$f":"AQ46+(AS45*'5. TNC Parameters'!$G$12)","v":0.88232322057809598},null,{"$f":"AS45*(1-'5. TNC Parameters'!$G$12)","v":2.9564766145275131E-2},null,{"$f":"AU46*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.9709844096850088E-2},null,{"$f":"AO46*C46*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.7437256897527217E-2},null,{"$f":"'6. TNC Assumptions'!L337","v":34.874513795054433},null,{"$f":"BA46*C46*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":1.046235413851633},null,{"$f":"BC46+BE45*'5. TNC Parameters'!$G$13","v":11.911509130237828},null,{"$f":"BE45*(1-'5. TNC Parameters'!$G$13)","v":0.78782123600440401},null,{"$f":"BG46*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.5252141573362693},null,{"$f":"BA46*C46*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.34874513795054435},null,{"$f":"'6. TNC Assumptions'!N337","v":2.092470827703266},null,{"$f":"BM46*'5. TNC Parameters'!$C$14*C46*'5. TNC Parameters'!$C$27","v":3.1387062415548991E-3},null,{"$f":"BO46+(BQ45*'5. TNC Parameters'!$G$14)","v":4.4090510696282066E-2},null,{"$f":"BQ45*(1-'5. TNC Parameters'!$G$14)","v":2.0996439129704067E-3},null,{"$f":"BS46*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.3997626086469377E-3},null,null,null,{"$f":"'6. TNC Assumptions'!R337","v":15.573},null,{"$f":"BY46*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C46","v":0.3503925},null,{"$f":"CA46+CC45*'5. TNC Parameters'!$G$15","v":6.2632734580013842},null,{"$f":"CC45*(1-'5. TNC Parameters'!$G$15)","v":0.18007403389855656},null,{"$f":"CE46*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.12004935593237104},null,{"$f":"BY46*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C46","v":0.1167975},null,{"$f":"'6. TNC Assumptions'!T337","v":0.18939},null,{"$f":"CK46*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C46","v":2.1306375000000001E-3},null,{"$f":"CM46+CO45*'5. TNC Parameters'!$G$16","v":1.3973250450147204E-2},null,{"$f":"CO45*(1-'5. TNC Parameters'!$G$16)","v":2.1944936319716621E-3},null,{"$f":"CQ46*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.4629957546477747E-3},null,null,null,70.204620690196222,null,{"$f":"CW46*'5. TNC Parameters'!$C$30","v":1755.1155172549056},null,70.203157694441586,null,{"$f":"DA46*'5. TNC Parameters'!$C$30","v":1755.0789423610397},null,18.308,null,null,51.896620690196222,null,51.895157694441586,null,null,{"$f":"DH46*'5. TNC Parameters'!$C$30","v":1297.4155172549056},null,{"$f":"DJ46*'5. TNC Parameters'!$C$30","v":1297.3789423610397},null,null,35.856199237171772,null,1410.624741063448,null,2040,null,70.204620690196208,1755.1155172549052,0,0]
[2041,null,1,null,{"$f":"'6. TNC Assumptions'!D338","v":62.962447205591261},null,{"$f":"E47*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C47","v":8.972148726796755},null,{"$f":"G47+(I46*'5. TNC Parameters'!$G$9)","v":27.0316605909819},null,{"$f":"I46*(1-'5. TNC Parameters'!$G$9)","v":8.8821139621517933},null,{"$f":"K47*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.9214093081011949},null,{"$f":"E47*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C47","v":2.9907162422655849},null,{"$f":"'6. TNC Assumptions'!F338","v":209.87482401863753},null,{"$f":"Q47*C47*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":92.554797392219143},null,{"$f":"S47+U46*'5. TNC Parameters'!$G$10","v":584.38320590226772},null,{"$f":"U46*(1-'5. TNC Parameters'!$G$10)","v":91.138190114086541},null,{"$f":"W47*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":60.758793409391025},null,{"$f":"Q47*C47*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":30.851599130739714},null,{"$f":"'6. TNC Assumptions'!H338","v":50.369957764473},null,{"$f":"AC47*C47*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.9110708820361175},null,{"$f":"AE47+(AG46*'5. TNC Parameters'!$G$11)","v":67.69188523381348},null,{"$f":"AG46*(1-'5. TNC Parameters'!$G$11)","v":4.5521226663059844},null,{"$f":"AI47*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.0347484442039896},null,{"$f":"AC47*C47*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.6370236273453727},null,{"$f":"'6. TNC Assumptions'!J338","v":14.228801628382209},null,{"$f":"AO47*C47*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":5.3358006106433285E-2},null,{"$f":"AQ47+(AS46*'5. TNC Parameters'!$G$12)","v":0.90533408678646221},null,{"$f":"AS46*(1-'5. TNC Parameters'!$G$12)","v":3.0347139898066981E-2},null,{"$f":"AU47*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.023142659871132E-2},null,{"$f":"AO47*C47*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.7786002035477762E-2},null,{"$f":"'6. TNC Assumptions'!L338","v":35.572004070955522},null,{"$f":"BA47*C47*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":1.0671601221286657},null,{"$f":"BC47+BE46*'5. TNC Parameters'!$G$13","v":12.173377620915694},null,{"$f":"BE46*(1-'5. TNC Parameters'!$G$13)","v":0.80529163145080007},null,{"$f":"BG47*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.53686108763386664},null,{"$f":"BA47*C47*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.35572004070955521},null,{"$f":"'6. TNC Assumptions'!N338","v":2.1343202442573315},null,{"$f":"BM47*'5. TNC Parameters'!$C$14*C47*'5. TNC Parameters'!$C$27","v":3.2014803663859975E-3},null,{"$f":"BO47+(BQ46*'5. TNC Parameters'!$G$14)","v":4.5141671481952965E-2},null,{"$f":"BQ46*(1-'5. TNC Parameters'!$G$14)","v":2.1503195807151009E-3},null,{"$f":"BS47*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.4335463871434006E-3},null,null,null,{"$f":"'6. TNC Assumptions'!R338","v":15.572999999999999},null,{"$f":"BY47*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C47","v":0.35039249999999994},null,{"$f":"CA47+CC46*'5. TNC Parameters'!$G$15","v":6.4285582527103626},null,{"$f":"CC46*(1-'5. TNC Parameters'!$G$15)","v":0.18510770529102122},null,{"$f":"CE47*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.1234051368606808},null,{"$f":"BY47*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C47","v":0.11679749999999998},null,{"$f":"'6. TNC Assumptions'!T338","v":0.18939000000000003},null,{"$f":"CK47*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C47","v":2.1306375000000001E-3},null,{"$f":"CM47+CO46*'5. TNC Parameters'!$G$16","v":1.3919377278278775E-2},null,{"$f":"CO46*(1-'5. TNC Parameters'!$G$16)","v":2.184510671868427E-3},null,{"$f":"CQ47*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.4563404479122845E-3},null,null,null,70.398338699624517,null,{"$f":"CW47*'5. TNC Parameters'!$C$30","v":1759.958467490613},null,70.396882359176601,null,{"$f":"DA47*'5. TNC Parameters'!$C$30","v":1759.9220589794149},null,18.308,null,null,52.090338699624517,null,52.088882359176601,null,null,{"$f":"DH47*'5. TNC Parameters'!$C$30","v":1302.2584674906129},null,{"$f":"DJ47*'5. TNC Parameters'!$C$30","v":1302.2220589794151},null,null,35.969642543095702,null,1446.5943836065437,null,2041,null,70.398338699624503,1759.9584674906125,0,0]
[2042,null,1,null,{"$f":"'6. TNC Assumptions'!D339","v":63.133192825131836},null,{"$f":"E48*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C48","v":8.9964799775812878},null,{"$f":"G48+(I47*'5. TNC Parameters'!$G$9)","v":27.116343949348053},null,{"$f":"I47*(1-'5. TNC Parameters'!$G$9)","v":8.911796619215135},null,{"$f":"K48*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.9411977461434233},null,{"$f":"E48*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C48","v":2.9988266591937625},null,{"$f":"'6. TNC Assumptions'!F339","v":210.44397608377281},null,{"$f":"Q48*C48*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":92.805793452943803},null,{"$f":"S48+U47*'5. TNC Parameters'!$G$10","v":585.82934368248721},null,{"$f":"U47*(1-'5. TNC Parameters'!$G$10)","v":91.359655672724287},null,{"$f":"W48*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":60.906437115149522},null,{"$f":"Q48*C48*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":30.935264484314601},null,{"$f":"'6. TNC Assumptions'!H339","v":50.506554260105474},null,{"$f":"AC48*C48*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.9243890403602837},null,{"$f":"AE48+(AG47*'5. TNC Parameters'!$G$11)","v":68.039884490150683},null,{"$f":"AG47*(1-'5. TNC Parameters'!$G$11)","v":4.5763897840230747},null,{"$f":"AI48*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.0509265226820497},null,{"$f":"AC48*C48*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.641463013453428},null,{"$f":"'6. TNC Assumptions'!J339","v":14.513377660949853},null,{"$f":"AO48*C48*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":5.4425166228561944E-2},null,{"$f":"AQ48+(AS47*'5. TNC Parameters'!$G$12)","v":0.92862066395216758},null,{"$f":"AS47*(1-'5. TNC Parameters'!$G$12)","v":3.1138589062856565E-2},null,{"$f":"AU48*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.0759059375237709E-2},null,{"$f":"AO48*C48*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.8141722076187316E-2},null,{"$f":"'6. TNC Assumptions'!L339","v":36.283444152374635},null,{"$f":"BA48*C48*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":1.088503324571239},null,{"$f":"BC48+BE47*'5. TNC Parameters'!$G$13","v":12.438885385694407},null,{"$f":"BE47*(1-'5. TNC Parameters'!$G$13)","v":0.82299555979252537},null,{"$f":"BG48*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.54866370652835017},null,{"$f":"BA48*C48*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.36283444152374633},null,{"$f":"'6. TNC Assumptions'!N339","v":2.177006649142478},null,{"$f":"BM48*'5. TNC Parameters'!$C$14*C48*'5. TNC Parameters'!$C$27","v":3.2655099737137171E-3},null,{"$f":"BO48+(BQ47*'5. TNC Parameters'!$G$14)","v":4.6205596158492124E-2},null,{"$f":"BQ47*(1-'5. TNC Parameters'!$G$14)","v":2.2015852971745522E-3},null,{"$f":"BS48*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.4677235314497013E-3},null,null,null,{"$f":"'6. TNC Assumptions'!R339","v":15.572999999999999},null,{"$f":"BY48*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C48","v":0.35039249999999994},null,{"$f":"CA48+CC47*'5. TNC Parameters'!$G$15","v":6.5889581434991733},null,{"$f":"CC47*(1-'5. TNC Parameters'!$G$15)","v":0.18999260921118946},null,{"$f":"CE48*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.12666173947412629},null,{"$f":"BY48*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C48","v":0.11679749999999998},null,{"$f":"'6. TNC Assumptions'!T339","v":0.18938999999999998},null,{"$f":"CK48*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C48","v":2.1306374999999996E-3},null,{"$f":"CM48+CO47*'5. TNC Parameters'!$G$16","v":1.3873926378614933E-2},null,{"$f":"CO47*(1-'5. TNC Parameters'!$G$16)","v":2.1760883996638416E-3},null,{"$f":"CQ48*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.4507255997758942E-3},null,null,null,70.597564338483949,null,{"$f":"CW48*'5. TNC Parameters'!$C$30","v":1764.9391084620988},null,70.596113612884153,null,{"$f":"DA48*'5. TNC Parameters'!$C$30","v":1764.9028403221039},null,18.308,null,null,52.289564338483949,null,52.288113612884153,null,null,{"$f":"DH48*'5. TNC Parameters'!$C$30","v":1307.2391084620988},null,{"$f":"DJ48*'5. TNC Parameters'!$C$30","v":1307.2028403221038},null,null,36.073327820561722,null,1482.6677114271054,null,2042,null,70.59756433848392,1764.9391084620979,0,0]
[2043,null,1,null,{"$f":"'6. TNC Assumptions'!D340","v":63.285583290571829},null,{"$f":"E49*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C49","v":9.0181956189064856},null,{"$f":"G49+(I48*'5. TNC Parameters'!$G$9)","v":27.194824543351704},null,{"$f":"I48*(1-'5. TNC Parameters'!$G$9)","v":8.9397150249028368},null,{"$f":"K49*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.9598100166018906},null,{"$f":"E49*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C49","v":3.006065206302162},null,{"$f":"'6. TNC Assumptions'!F340","v":210.95194430190608},null,{"$f":"Q49*C49*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":93.029807437140576},null,{"$f":"S49+U48*'5. TNC Parameters'!$G$10","v":587.27341323180599},null,{"$f":"U48*(1-'5. TNC Parameters'!$G$10)","v":91.585737887821807},null,{"$f":"W49*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":61.057158591881205},null,{"$f":"Q49*C49*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":31.009935812380192},null,{"$f":"'6. TNC Assumptions'!H340","v":50.62846663245746},null,{"$f":"AC49*C49*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.936275496664603},null,{"$f":"AE49+(AG48*'5. TNC Parameters'!$G$11)","v":68.376243302395679},null,{"$f":"AG48*(1-'5. TNC Parameters'!$G$11)","v":4.599916684419604},null,{"$f":"AI49*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.0666111229464024},null,{"$f":"AC49*C49*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.6454251655548675},null,{"$f":"'6. TNC Assumptions'!J340","v":14.803645214168853},null,{"$f":"AO49*C49*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":5.5513669553133201E-2},null,{"$f":"AQ49+(AS48*'5. TNC Parameters'!$G$12)","v":0.95219481231404368},null,{"$f":"AS48*(1-'5. TNC Parameters'!$G$12)","v":3.1939521191257057E-2},null,{"$f":"AU49*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.1293014127504704E-2},null,{"$f":"AO49*C49*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.8504556517711067E-2},null,{"$f":"'6. TNC Assumptions'!L340","v":37.009113035422132},null,{"$f":"BA49*C49*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":1.1102733910626639},null,{"$f":"BC49+BE48*'5. TNC Parameters'!$G$13","v":12.708213251202547},null,{"$f":"BE48*(1-'5. TNC Parameters'!$G$13)","v":0.84094552555452418},null,{"$f":"BG49*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.56063035036968278},null,{"$f":"BA49*C49*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.37009113035422131},null,{"$f":"'6. TNC Assumptions'!N340","v":2.2205467821253282},null,{"$f":"BM49*'5. TNC Parameters'!$C$14*C49*'5. TNC Parameters'!$C$27","v":3.3308201731879926E-3},null,{"$f":"BO49+(BQ48*'5. TNC Parameters'!$G$14)","v":4.7282942815742857E-2},null,{"$f":"BQ48*(1-'5. TNC Parameters'!$G$14)","v":2.2534735159372584E-3},null,{"$f":"BS49*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.5023156772915056E-3},null,null,null,{"$f":"'6. TNC Assumptions'!R340","v":15.573000000000002},null,{"$f":"BY49*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C49","v":0.35039250000000005},null,{"$f":"CA49+CC48*'5. TNC Parameters'!$G$15","v":6.744617501096843},null,{"$f":"CC48*(1-'5. TNC Parameters'!$G$15)","v":0.19473314240233031},null,{"$f":"CE49*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.12982209493488686},null,{"$f":"BY49*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C49","v":0.11679750000000001},null,{"$f":"'6. TNC Assumptions'!T340","v":0.18939},null,{"$f":"CK49*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C49","v":2.1306375000000001E-3},null,{"$f":"CM49+CO48*'5. TNC Parameters'!$G$16","v":1.3835581053685896E-2},null,{"$f":"CO48*(1-'5. TNC Parameters'!$G$16)","v":2.1689828249290355E-3},null,{"$f":"CQ49*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.4459885499526902E-3},null,null,null,70.798273495088822,null,{"$f":"CW49*'5. TNC Parameters'!$C$30","v":1769.9568373772206},null,70.796827506538861,null,{"$f":"DA49*'5. TNC Parameters'!$C$30","v":1769.9206876634714},null,18.308,null,null,52.490273495088822,null,52.488827506538861,null,null,{"$f":"DH49*'5. TNC Parameters'!$C$30","v":1312.2568373772206},null,{"$f":"DJ49*'5. TNC Parameters'!$C$30","v":1312.2206876634716},null,null,36.166819371109149,null,1518.8345307982145,null,2043,null,70.798273495088793,1769.9568373772199,0,0]
[{"$f":"A49+1","v":2044},null,1,null,{"$f":"'6. TNC Assumptions'!D341","v":63.418816097499352},null,{"$f":"E50*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C50","v":9.0371812938936564},null,{"$f":"G50+(I49*'5. TNC Parameters'!$G$9)","v":27.266417333724306},null,{"$f":"I49*(1-'5. TNC Parameters'!$G$9)","v":8.9655885035210563},null,{"$f":"K50*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.9770590023473709},null,{"$f":"E50*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C50","v":3.0123937646312191},null,{"$f":"'6. TNC Assumptions'!F341","v":211.39605365833117},null,{"$f":"Q50*C50*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":93.225659663324038},null,{"$f":"S50+U49*'5. TNC Parameters'!$G$10","v":588.68757612946786},null,{"$f":"U49*(1-'5. TNC Parameters'!$G$10)","v":91.811496765662127},null,{"$f":"W50*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":61.207664510441418},null,{"$f":"Q50*C50*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":31.075219887774679},null,{"$f":"'6. TNC Assumptions'!H341","v":50.735052877999486},null,{"$f":"AC50*C50*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.9466676556049496},null,{"$f":"AE50+(AG49*'5. TNC Parameters'!$G$11)","v":68.700254339144166},null,{"$f":"AG49*(1-'5. TNC Parameters'!$G$11)","v":4.6226566188564604},null,{"$f":"AI50*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.0817710792376403},null,{"$f":"AC50*C50*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.6488892185349833},null,{"$f":"'6. TNC Assumptions'!J341","v":15.09971811845223},null,{"$f":"AO50*C50*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":5.6623942944195857E-2},null,{"$f":"AQ50+(AS49*'5. TNC Parameters'!$G$12)","v":0.97606841104699338},null,{"$f":"AS49*(1-'5. TNC Parameters'!$G$12)","v":3.275034421124616E-2},null,{"$f":"AU50*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.1833562807497438E-2},null,{"$f":"AO50*C50*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.8874647648065287E-2},null,{"$f":"'6. TNC Assumptions'!L341","v":37.749295296130576},null,{"$f":"BA50*C50*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":1.1324788588839172},null,{"$f":"BC50+BE49*'5. TNC Parameters'!$G$13","v":12.981538356352051},null,{"$f":"BE49*(1-'5. TNC Parameters'!$G$13)","v":0.85915375373441405},null,{"$f":"BG50*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.57276916915627596},null,{"$f":"BA50*C50*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.37749295296130575},null,{"$f":"'6. TNC Assumptions'!N341","v":2.2649577177678348},null,{"$f":"BM50*'5. TNC Parameters'!$C$14*C50*'5. TNC Parameters'!$C$27","v":3.3974365766517526E-3},null,{"$f":"BO50+(BQ49*'5. TNC Parameters'!$G$14)","v":4.8374363059970997E-2},null,{"$f":"BQ49*(1-'5. TNC Parameters'!$G$14)","v":2.3060163324236087E-3},null,{"$f":"BS50*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.5373442216157392E-3},null,null,null,{"$f":"'6. TNC Assumptions'!R341","v":15.573},null,{"$f":"BY50*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C50","v":0.3503925},null,{"$f":"CA50+CC49*'5. TNC Parameters'!$G$15","v":6.8956764294325312},null,{"$f":"CC49*(1-'5. TNC Parameters'!$G$15)","v":0.1993335716643114},null,{"$f":"CE50*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.13288904777620758},null,{"$f":"BY50*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C50","v":0.1167975},null,{"$f":"'6. TNC Assumptions'!T341","v":0.18938999999999998},null,{"$f":"CK50*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C50","v":2.1306374999999996E-3},null,{"$f":"CM50+CO49*'5. TNC Parameters'!$G$16","v":1.3803230452162311E-2},null,{"$f":"CO49*(1-'5. TNC Parameters'!$G$16)","v":2.1629881015235832E-3},null,{"$f":"CQ50*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.4419920676823888E-3},null,null,null,70.996965708055711,null,{"$f":"CW50*'5. TNC Parameters'!$C$30","v":1774.9241427013928},null,70.995523715988028,null,{"$f":"DA50*'5. TNC Parameters'!$C$30","v":1774.8880928997007},null,18.308,null,null,52.688965708055711,null,52.687523715988029,null,null,{"$f":"DH50*'5. TNC Parameters'!$C$30","v":1317.2241427013928},null,{"$f":"DJ50*'5. TNC Parameters'!$C$30","v":1317.1880928997007},null,null,36.249667971550252,null,1555.0841987697647,null,2044,null,70.996965708055697,1774.9241427013924,0,0]
[2045,null,1,null,{"$f":"'6. TNC Assumptions'!D342","v":63.532063983387729},null,{"$f":"E51*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C51","v":9.0533191176327517},null,{"$f":"G51+(I50*'5. TNC Parameters'!$G$9)","v":27.330545240001783},null,{"$f":"I50*(1-'5. TNC Parameters'!$G$9)","v":8.9891912113552745},null,{"$f":"K51*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.9927941409035164},null,{"$f":"E51*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C51","v":3.0177730392109172},null,{"$f":"'6. TNC Assumptions'!F342","v":211.77354661129246},null,{"$f":"Q51*C51*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":93.392134055579973},null,{"$f":"S51+U50*'5. TNC Parameters'!$G$10","v":590.04713000341712},null,{"$f":"U50*(1-'5. TNC Parameters'!$G$10)","v":92.032580181630692},null,{"$f":"W51*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":61.355053454420457},null,{"$f":"Q51*C51*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":31.13071135185999},null,{"$f":"'6. TNC Assumptions'!H342","v":50.825651186710189},null,{"$f":"AC51*C51*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.9555009907042438},null,{"$f":"AE51+(AG50*'5. TNC Parameters'!$G$11)","v":69.011193562489069},null,{"$f":"AG50*(1-'5. TNC Parameters'!$G$11)","v":4.6445617673593391},null,{"$f":"AI51*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.0963745115728925},null,{"$f":"AC51*C51*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.6518336635680813},null,{"$f":"'6. TNC Assumptions'!J342","v":15.401712480821276},null,{"$f":"AO51*C51*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":5.7756421803079785E-2},null,{"$f":"AQ51+(AS50*'5. TNC Parameters'!$G$12)","v":1.0002533661479733},null,{"$f":"AS50*(1-'5. TNC Parameters'!$G$12)","v":3.3571466702099852E-2},null,{"$f":"AU51*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.2380977801399901E-2},null,{"$f":"AO51*C51*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.9252140601026594E-2},null,{"$f":"'6. TNC Assumptions'!L342","v":38.504281202053193},null,{"$f":"BA51*C51*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":1.1551284360615957},null,{"$f":"BC51+BE50*'5. TNC Parameters'!$G$13","v":13.259034572396269},null,{"$f":"BE50*(1-'5. TNC Parameters'!$G$13)","v":0.87763222001737695},null,{"$f":"BG51*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.58508814667825126},null,{"$f":"BA51*C51*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.38504281202053192},null,{"$f":"'6. TNC Assumptions'!N342","v":2.3102568721231913},null,{"$f":"BM51*'5. TNC Parameters'!$C$14*C51*'5. TNC Parameters'!$C$27","v":3.4653853081847872E-3},null,{"$f":"BO51+(BQ50*'5. TNC Parameters'!$G$14)","v":4.9480502842309593E-2},null,{"$f":"BQ50*(1-'5. TNC Parameters'!$G$14)","v":2.3592455258461863E-3},null,{"$f":"BS51*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.5728303505641241E-3},null,null,null,{"$f":"'6. TNC Assumptions'!R342","v":15.572999999999999},null,{"$f":"BY51*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C51","v":0.35039249999999994},null,{"$f":"CA51+CC50*'5. TNC Parameters'!$G$15","v":7.0422708917385242},null,{"$f":"CC50*(1-'5. TNC Parameters'!$G$15)","v":0.20379803769400681},null,{"$f":"CE51*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.1358653584626712},null,{"$f":"BY51*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C51","v":0.11679749999999998},null,{"$f":"'6. TNC Assumptions'!T342","v":0.18939000000000003},null,{"$f":"CK51*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C51","v":2.1306375000000001E-3},null,{"$f":"CM51+CO50*'5. TNC Parameters'!$G$16","v":1.3775937387861134E-2},null,{"$f":"CO50*(1-'5. TNC Parameters'!$G$16)","v":2.1579305643011763E-3},null,{"$f":"CQ51*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.4386203762007841E-3},null,null,null,71.19056804056595,null,{"$f":"CW51*'5. TNC Parameters'!$C$30","v":1779.7642010141487},null,71.189129420189744,null,{"$f":"DA51*'5. TNC Parameters'!$C$30","v":1779.7282355047437},null,18.308,null,null,52.88256804056595,null,52.881129420189744,null,null,{"$f":"DH51*'5. TNC Parameters'!$C$30","v":1322.0642010141487},null,{"$f":"DJ51*'5. TNC Parameters'!$C$30","v":1322.0282355047436},null,null,36.321410507260545,null,1591.4056092770252,null,2045,null,71.190568040565935,1779.7642010141483,0,0]
[2046,null,1,null,{"$f":"'6. TNC Assumptions'!D343","v":63.62447425827267},null,{"$f":"E52*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C52","v":9.0664875818038553},null,{"$f":"G52+(I51*'5. TNC Parameters'!$G$9)","v":27.386699925260974},null,{"$f":"I51*(1-'5. TNC Parameters'!$G$9)","v":9.0103328965446643},null,{"$f":"K52*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.0068885976964426},null,{"$f":"E52*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C52","v":3.0221625272679518},null,{"$f":"'6. TNC Assumptions'!F343","v":212.08158086090887},null,{"$f":"Q52*C52*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":93.527977159660807},null,{"$f":"S52+U51*'5. TNC Parameters'!$G$10","v":591.32998087721626},null,{"$f":"U51*(1-'5. TNC Parameters'!$G$10)","v":92.245126285861645},null,{"$f":"W52*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":61.496750857241096},null,{"$f":"Q52*C52*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":31.175992386553602},null,{"$f":"'6. TNC Assumptions'!H343","v":50.899579406618123},null,{"$f":"AC52*C52*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.9627089921452674},null,{"$f":"AE52+(AG51*'5. TNC Parameters'!$G$11)","v":69.308319374143238},null,{"$f":"AG51*(1-'5. TNC Parameters'!$G$11)","v":4.6655831804910992},null,{"$f":"AI52*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.1103887869940658},null,{"$f":"AC52*C52*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.6542363307150891},null,{"$f":"'6. TNC Assumptions'!J343","v":15.709746730437701},null,{"$f":"AO52*C52*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":5.891155023914138E-2},null,{"$f":"AQ52+(AS51*'5. TNC Parameters'!$G$12)","v":1.0247616182214871},null,{"$f":"AS51*(1-'5. TNC Parameters'!$G$12)","v":3.4403298165627504E-2},null,{"$f":"AU52*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.2935532110418336E-2},null,{"$f":"AO52*C52*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.9637183413047127E-2},null,{"$f":"'6. TNC Assumptions'!L343","v":39.274366826094251},null,{"$f":"BA52*C52*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":1.1782310047828277},null,{"$f":"BC52+BE51*'5. TNC Parameters'!$G$13","v":13.540872898004416},null,{"$f":"BE51*(1-'5. TNC Parameters'!$G$13)","v":0.89639267917468024},null,{"$f":"BG52*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.59759511944978683},null,{"$f":"BA52*C52*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.39274366826094254},null,{"$f":"'6. TNC Assumptions'!N343","v":2.356462009565655},null,{"$f":"BM52*'5. TNC Parameters'!$C$14*C52*'5. TNC Parameters'!$C$27","v":3.5346930143484822E-3},null,{"$f":"BO52+(BQ51*'5. TNC Parameters'!$G$14)","v":5.060200325704458E-2},null,{"$f":"BQ51*(1-'5. TNC Parameters'!$G$14)","v":2.4131925996134949E-3},null,{"$f":"BS52*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.6087950664089965E-3},null,null,null,{"$f":"'6. TNC Assumptions'!R343","v":15.573},null,{"$f":"BY52*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C52","v":0.3503925},null,{"$f":"CA52+CC51*'5. TNC Parameters'!$G$15","v":7.1845328329263198},null,{"$f":"CC51*(1-'5. TNC Parameters'!$G$15)","v":0.20813055881220377},null,{"$f":"CE52*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.13875370587480251},null,{"$f":"BY52*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C52","v":0.1167975},null,{"$f":"'6. TNC Assumptions'!T343","v":0.18939},null,{"$f":"CK52*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C52","v":2.1306375000000001E-3},null,{"$f":"CM52+CO51*'5. TNC Parameters'!$G$16","v":1.3752911189773127E-2},null,{"$f":"CO51*(1-'5. TNC Parameters'!$G$16)","v":2.153663698088005E-3},null,{"$f":"CQ52*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.4357757987253366E-3},null,null,null,71.376357170231756,null,{"$f":"CW52*'5. TNC Parameters'!$C$30","v":1784.408929255794},null,71.374921394433031,null,{"$f":"DA52*'5. TNC Parameters'!$C$30","v":1784.3730348608258},null,18.308,null,null,53.068357170231756,null,53.066921394433031,null,null,{"$f":"DH52*'5. TNC Parameters'!$C$30","v":1326.7089292557939},null,{"$f":"DJ52*'5. TNC Parameters'!$C$30","v":1326.6730348608257},null,null,36.381569596210632,null,1627.7871788732359,null,2046,null,71.376357170231728,1784.4089292557933,0,0]
[2047,null,1,null,{"$f":"'6. TNC Assumptions'!D344","v":63.695168118559621},null,{"$f":"E53*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C53","v":9.0765614568947477},null,{"$f":"G53+(I52*'5. TNC Parameters'!$G$9)","v":27.434415411559925},null,{"$f":"I52*(1-'5. TNC Parameters'!$G$9)","v":9.028845970595798},null,{"$f":"K53*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.019230647063865},null,{"$f":"E53*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C53","v":3.0255204856315823},null,{"$f":"'6. TNC Assumptions'!F344","v":212.31722706186545},null,{"$f":"Q53*C53*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":93.631897134282667},null,{"$f":"S53+U52*'5. TNC Parameters'!$G$10","v":592.51619699900243},null,{"$f":"U52*(1-'5. TNC Parameters'!$G$10)","v":92.445681012496522},null,{"$f":"W53*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":61.630454008331014},null,{"$f":"Q53*C53*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":31.210632378094221},null,{"$f":"'6. TNC Assumptions'!H344","v":50.956134494847703},null,{"$f":"AC53*C53*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.9682231132476513},null,{"$f":"AE53+(AG52*'5. TNC Parameters'!$G$11)","v":69.590871765766508},null,{"$f":"AG52*(1-'5. TNC Parameters'!$G$11)","v":4.6856707216243825},null,{"$f":"AI53*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.1237804810829215},null,{"$f":"AC53*C53*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.6560743710825503},null,{"$f":"'6. TNC Assumptions'!J344","v":16.023941665046454},null,{"$f":"AO53*C53*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":6.0089781243924202E-2},null,{"$f":"AQ53+(AS52*'5. TNC Parameters'!$G$12)","v":1.0496051501714607},null,{"$f":"AS52*(1-'5. TNC Parameters'!$G$12)","v":3.5246249293950649E-2},null,{"$f":"AU53*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.3497499529300431E-2},null,{"$f":"AO53*C53*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":2.0029927081308067E-2},null,{"$f":"'6. TNC Assumptions'!L344","v":40.059854162616141},null,{"$f":"BA53*C53*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":1.2017956248784842},null,{"$f":"BC53+BE52*'5. TNC Parameters'!$G$13","v":13.82722183110975},null,{"$f":"BE52*(1-'5. TNC Parameters'!$G$13)","v":0.91544669177315063},null,{"$f":"BG53*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.61029779451543376},null,{"$f":"BA53*C53*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.40059854162616143},null,{"$f":"'6. TNC Assumptions'!N344","v":2.403591249756968},null,{"$f":"BM53*'5. TNC Parameters'!$C$14*C53*'5. TNC Parameters'!$C$27","v":3.6053868746354521E-3},null,{"$f":"BO53+(BQ52*'5. TNC Parameters'!$G$14)","v":5.1739501311417219E-2},null,{"$f":"BQ52*(1-'5. TNC Parameters'!$G$14)","v":2.4678888202628079E-3},null,{"$f":"BS53*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.6452592135085386E-3},null,null,null,{"$f":"'6. TNC Assumptions'!R344","v":15.573},null,{"$f":"BY53*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C53","v":0.3503925},null,{"$f":"CA53+CC52*'5. TNC Parameters'!$G$15","v":7.3225902983459568},null,{"$f":"CC52*(1-'5. TNC Parameters'!$G$15)","v":0.2123350345803626},null,{"$f":"CE53*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.14155668972024171},null,{"$f":"BY53*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C53","v":0.1167975},null,{"$f":"'6. TNC Assumptions'!T344","v":0.18939},null,{"$f":"CK53*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C53","v":2.1306375000000001E-3},null,{"$f":"CM53+CO52*'5. TNC Parameters'!$G$16","v":1.3733484796586298E-2},null,{"$f":"CO52*(1-'5. TNC Parameters'!$G$16)","v":2.1500638931868286E-3},null,{"$f":"CQ53*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.433375928791219E-3},null,null,null,71.551895755385075,null,{"$f":"CW53*'5. TNC Parameters'!$C$30","v":1788.7973938846269},null,71.550462379456292,null,{"$f":"DA53*'5. TNC Parameters'!$C$30","v":1788.7615594864074},null,18.308,null,null,53.243895755385076,null,53.242462379456292,null,null,{"$f":"DH53*'5. TNC Parameters'!$C$30","v":1331.0973938846269},null,{"$f":"DJ53*'5. TNC Parameters'!$C$30","v":1331.0615594864073},null,null,36.429653203515819,null,1664.2168320767516,null,2047,null,71.551895755385075,1788.7973938846269,0,0]
[2048,null,1,null,{"$f":"'6. TNC Assumptions'!D345","v":63.743239943554769},null,{"$f":"E54*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C54","v":9.083411691956556},null,{"$f":"G54+(I53*'5. TNC Parameters'!$G$9)","v":27.473250293594258},null,{"$f":"I53*(1-'5. TNC Parameters'!$G$9)","v":9.0445768099222228},null,{"$f":"K54*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.0297178732814816},null,{"$f":"E54*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C54","v":3.0278038973188517},null,{"$f":"'6. TNC Assumptions'!F345","v":212.47746647851591},null,{"$f":"Q54*C54*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":93.702562717025515},null,{"$f":"S54+U53*'5. TNC Parameters'!$G$10","v":593.58763138857569},null,{"$f":"U53*(1-'5. TNC Parameters'!$G$10)","v":92.631128327452288},null,{"$f":"W54*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":61.754085551634859},null,{"$f":"Q54*C54*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":31.234187572341838},null,{"$f":"'6. TNC Assumptions'!H345","v":50.994591954843813},null,{"$f":"AC54*C54*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.9719727155972722},null,{"$f":"AE54+(AG53*'5. TNC Parameters'!$G$11)","v":69.858071471865316},null,{"$f":"AG53*(1-'5. TNC Parameters'!$G$11)","v":4.7047730094984699},null,{"$f":"AI54*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.1365153396656464},null,{"$f":"AC54*C54*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.6573242385324241},null,{"$f":"'6. TNC Assumptions'!J345","v":16.344420498347382},null,{"$f":"AO54*C54*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":6.129157686880269E-2},null,{"$f":"AQ54+(AS53*'5. TNC Parameters'!$G$12)","v":1.0747959948062016},null,{"$f":"AS53*(1-'5. TNC Parameters'!$G$12)","v":3.6100732234061836E-2},null,{"$f":"AU54*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.4067154822707888E-2},null,{"$f":"AO54*C54*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":2.043052562293423E-2},null,{"$f":"'6. TNC Assumptions'!L345","v":40.86105124586846},null,{"$f":"BA54*C54*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":1.2258315373760538},null,{"$f":"BC54+BE53*'5. TNC Parameters'!$G$13","v":14.118247719171395},null,{"$f":"BE53*(1-'5. TNC Parameters'!$G$13)","v":0.93480564931440946},null,{"$f":"BG54*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.62320376620960627},null,{"$f":"BA54*C54*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.40861051245868463},null,{"$f":"'6. TNC Assumptions'!N345","v":2.4516630747521075},null,{"$f":"BM54*'5. TNC Parameters'!$C$14*C54*'5. TNC Parameters'!$C$27","v":3.6774946121281614E-3},null,{"$f":"BO54+(BQ53*'5. TNC Parameters'!$G$14)","v":5.2893630668541504E-2},null,{"$f":"BQ53*(1-'5. TNC Parameters'!$G$14)","v":2.5233652550038796E-3},null,{"$f":"BS54*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.6822435033359198E-3},null,null,null,{"$f":"'6. TNC Assumptions'!R345","v":15.573},null,{"$f":"BY54*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C54","v":0.3503925},null,{"$f":"CA54+CC53*'5. TNC Parameters'!$G$15","v":7.456567549035471},null,{"$f":"CC53*(1-'5. TNC Parameters'!$G$15)","v":0.21641524931048525},null,{"$f":"CE54*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.14427683287365684},null,{"$f":"BY54*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C54","v":0.1167975},null,{"$f":"'6. TNC Assumptions'!T345","v":0.18939},null,{"$f":"CK54*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C54","v":2.1306375000000001E-3},null,{"$f":"CM54+CO53*'5. TNC Parameters'!$G$16","v":1.3717095432141203E-2},null,{"$f":"CO53*(1-'5. TNC Parameters'!$G$16)","v":2.1470268644450947E-3},null,{"$f":"CQ54*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.4313512429633963E-3},null,null,null,71.714980113234262,null,{"$f":"CW54*'5. TNC Parameters'!$C$30","v":1792.8745028308565},null,71.713548761991291,null,{"$f":"DA54*'5. TNC Parameters'!$C$30","v":1792.8387190497822},null,18.308,null,null,53.406980113234262,null,53.405548761991291,null,null,{"$f":"DH54*'5. TNC Parameters'!$C$30","v":1335.1745028308565},null,{"$f":"DJ54*'5. TNC Parameters'!$C$30","v":1335.1387190497824},null,null,36.465154246274736,null,1700.6819863230264,null,2048,null,71.714980113234262,1792.8745028308565,0,0]
[2049,null,1,null,{"$f":"'6. TNC Assumptions'!D346","v":63.76775657430229},null,{"$f":"E55*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C55","v":9.0869053118380769},null,{"$f":"G55+(I54*'5. TNC Parameters'!$G$9)","v":27.502775713388822},null,{"$f":"I54*(1-'5. TNC Parameters'!$G$9)","v":9.0573798920435138},null,{"$f":"K55*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.0382532613623425},null,{"$f":"E55*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C55","v":3.0289684372793588},null,{"$f":"'6. TNC Assumptions'!F346","v":212.55918858100765},null,{"$f":"Q55*C55*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":93.738602164224375},null,{"$f":"S55+U54*'5. TNC Parameters'!$G$10","v":594.52760233354888},null,{"$f":"U54*(1-'5. TNC Parameters'!$G$10)","v":92.798631219251163},null,{"$f":"W55*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":61.86575414616744},null,{"$f":"Q55*C55*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":31.246200721408123},null,{"$f":"'6. TNC Assumptions'!H346","v":51.01420525944183},null,{"$f":"AC55*C55*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.9738850127955789},null,{"$f":"AE55+(AG54*'5. TNC Parameters'!$G$11)","v":70.109119123710826},null,{"$f":"AG54*(1-'5. TNC Parameters'!$G$11)","v":4.7228373609500638},null,{"$f":"AI55*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.1485582406333759},null,{"$f":"AC55*C55*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.6579616709318596},null,{"$f":"'6. TNC Assumptions'!J346","v":16.67130890831433},null,{"$f":"AO55*C55*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":6.251740840617874E-2},null,{"$f":"AQ55+(AS54*'5. TNC Parameters'!$G$12)","v":1.1003462423629864},null,{"$f":"AS54*(1-'5. TNC Parameters'!$G$12)","v":3.6967160849394061E-2},null,{"$f":"AU55*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.4644773899596038E-2},null,{"$f":"AO55*C55*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":2.0839136135392913E-2},null,{"$f":"'6. TNC Assumptions'!L346","v":41.678272270785833},null,{"$f":"BA55*C55*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":1.2503481681235749},null,{"$f":"BC55+BE54*'5. TNC Parameters'!$G$13","v":14.414115089380232},null,{"$f":"BE54*(1-'5. TNC Parameters'!$G$13)","v":0.95448079791473628},null,{"$f":"BG55*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.63632053194315752},null,{"$f":"BA55*C55*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.41678272270785832},null,{"$f":"'6. TNC Assumptions'!N346","v":2.5006963362471497},null,{"$f":"BM55*'5. TNC Parameters'!$C$14*C55*'5. TNC Parameters'!$C$27","v":3.7510445043707243E-3},null,{"$f":"BO55+(BQ54*'5. TNC Parameters'!$G$14)","v":5.4065022364960774E-2},null,{"$f":"BQ54*(1-'5. TNC Parameters'!$G$14)","v":2.5796528079514518E-3},null,{"$f":"BS55*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.7197685386343012E-3},null,null,null,{"$f":"'6. TNC Assumptions'!R346","v":15.573000000000002},null,{"$f":"BY55*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C55","v":0.35039250000000005},null,{"$f":"CA55+CC54*'5. TNC Parameters'!$G$15","v":7.5865851735642194},null,{"$f":"CC54*(1-'5. TNC Parameters'!$G$15)","v":0.22037487547125159},null,{"$f":"CE55*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.14691658364750104},null,{"$f":"BY55*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C55","v":0.11679750000000001},null,{"$f":"'6. TNC Assumptions'!T346","v":0.18939},null,{"$f":"CK55*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C55","v":2.1306375000000001E-3},null,{"$f":"CM55+CO54*'5. TNC Parameters'!$G$16","v":1.3703268301992502E-2},null,{"$f":"CO54*(1-'5. TNC Parameters'!$G$16)","v":2.1444646301487023E-3},null,{"$f":"CQ55*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.4296430867658015E-3},null,null,null,71.863596949278815,null,{"$f":"CW55*'5. TNC Parameters'!$C$30","v":1796.5899237319704},null,71.862167306192049,null,{"$f":"DA55*'5. TNC Parameters'!$C$30","v":1796.5541826548013},null,18.308,null,null,53.555596949278815,null,53.554167306192049,null,null,{"$f":"DH55*'5. TNC Parameters'!$C$30","v":1338.8899237319704},null,{"$f":"DJ55*'5. TNC Parameters'!$C$30","v":1338.8541826548012},null,null,36.487550188462592,null,1737.169536511489,null,2049,null,71.863596949278815,1796.5899237319704,0,0]
[{"$f":"A55+1","v":2050},null,1,null,{"$f":"'6. TNC Assumptions'!D347","v":63.767756574302297},null,{"$f":"E56*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C56","v":9.0869053118380769},null,{"$f":"G56+(I55*'5. TNC Parameters'!$G$9)","v":27.522567194144735},null,{"$f":"I55*(1-'5. TNC Parameters'!$G$9)","v":9.067113831082164},null,{"$f":"K56*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.0447425540547757},null,{"$f":"E56*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C56","v":3.0289684372793593},null,{"$f":"'6. TNC Assumptions'!F347","v":212.55918858100765},null,{"$f":"Q56*C56*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":93.738602164224375},null,{"$f":"S56+U55*'5. TNC Parameters'!$G$10","v":595.32062274844566},null,{"$f":"U55*(1-'5. TNC Parameters'!$G$10)","v":92.945581749327616},null,{"$f":"W56*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":61.963721166218406},null,{"$f":"Q56*C56*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":31.246200721408123},null,{"$f":"'6. TNC Assumptions'!H347","v":51.01420525944183},null,{"$f":"AC56*C56*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.9738850127955789},null,{"$f":"AE56+(AG55*'5. TNC Parameters'!$G$11)","v":70.343194402793486},null,{"$f":"AG55*(1-'5. TNC Parameters'!$G$11)","v":4.7398097337129199},null,{"$f":"AI56*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.1598731558086133},null,{"$f":"AC56*C56*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.6579616709318596},null,{"$f":"'6. TNC Assumptions'!J347","v":17.004735086480618},null,{"$f":"AO56*C56*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":6.3767756574302323E-2},null,{"$f":"AQ56+(AS55*'5. TNC Parameters'!$G$12)","v":1.1262680479586629},null,{"$f":"AS55*(1-'5. TNC Parameters'!$G$12)","v":3.7845950978625802E-2},null,{"$f":"AU56*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.5230633985750532E-2},null,{"$f":"AO56*C56*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":2.1255918858100773E-2},null,{"$f":"'6. TNC Assumptions'!L347","v":42.511837716201548},null,{"$f":"BA56*C56*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":1.2753551314860465},null,{"$f":"BC56+BE55*'5. TNC Parameters'!$G$13","v":14.714986960237249},null,{"$f":"BE55*(1-'5. TNC Parameters'!$G$13)","v":0.97448326062902846},null,{"$f":"BG56*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.64965550708601894},null,{"$f":"BA56*C56*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.4251183771620155},null,{"$f":"'6. TNC Assumptions'!N347","v":2.550710262972093},null,{"$f":"BM56*'5. TNC Parameters'!$C$14*C56*'5. TNC Parameters'!$C$27","v":3.8260653944581398E-3},null,{"$f":"BO56+(BQ55*'5. TNC Parameters'!$G$14)","v":5.525430550429801E-2},null,{"$f":"BQ55*(1-'5. TNC Parameters'!$G$14)","v":2.6367822551209047E-3},null,{"$f":"BS56*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.7578548367472697E-3},null,null,null,{"$f":"'6. TNC Assumptions'!R347","v":15.573},null,{"$f":"BY56*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C56","v":0.3503925},null,{"$f":"CA56+CC55*'5. TNC Parameters'!$G$15","v":7.7127601965707298},null,{"$f":"CC55*(1-'5. TNC Parameters'!$G$15)","v":0.22421747699348915},null,{"$f":"CE56*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.14947831799565942},null,{"$f":"BY56*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C56","v":0.1167975},null,{"$f":"'6. TNC Assumptions'!T347","v":0.18939},null,{"$f":"CK56*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C56","v":2.1306375000000001E-3},null,{"$f":"CM56+CO55*'5. TNC Parameters'!$G$16","v":1.3691602838771542E-2},null,{"$f":"CO55*(1-'5. TNC Parameters'!$G$16)","v":2.1423029632209596E-3},null,{"$f":"CQ56*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.4282019754806397E-3},null,null,null,71.99588739196146,null,{"$f":"CW56*'5. TNC Parameters'!$C$30","v":1799.8971847990365},null,71.994459189985974,null,{"$f":"DA56*'5. TNC Parameters'!$C$30","v":1799.8614797496493},null,18.308,null,null,53.687887391961461,null,53.686459189985975,null,null,{"$f":"DH56*'5. TNC Parameters'!$C$30","v":1342.1971847990364},null,{"$f":"DJ56*'5. TNC Parameters'!$C$30","v":1342.1614797496493},null,null,36.496302625639458,null,1773.6658391371284,null,2050,null,71.99588739196146,1799.8971847990365,0,0]

{"sheet":"TNC_Sce3Recycle","index":32,"n_rows":56,"n_cols":131,"rows_kept":56,"cut":false,"hidden":true,"merged":[[4,127,4,130],[3,107,3,108],[3,110,3,111],[3,112,3,113],[3,115,3,116],[3,117,3,118],[3,93,3,94],[3,95,3,96],[3,97,3,98],[3,99,3,100],[3,101,3,102],[3,83,3,84],[3,85,3,86],[3,87,3,88],[3,89,3,90],[3,91,3,92],[3,73,3,74],[3,75,3,76],[3,77,3,78],[3,79,3,80],[3,81,3,82],[3,63,3,64],[3,65,3,66],[3,67,3,68],[3,69,3,70],[3,71,3,72],[3,53,3,54],[3,55,3,56],[3,57,3,58],[3,59,3,60],[3,61,3,62],[3,43,3,44],[3,45,3,46],[3,47,3,48],[3,49,3,50],[3,51,3,52],[3,33,3,34],[3,35,3,36],[3,37,3,38],[3,39,3,40],[3,41,3,42],[3,23,3,24],[3,25,3,26],[3,27,3,28],[3,29,3,30],[3,31,3,32],[3,13,3,14],[3,15,3,16],[3,17,3,18],[3,19,3,20],[3,21,3,22],[3,3,3,4],[3,5,3,6],[3,7,3,8],[3,9,3,10],[3,11,3,12],[2,112,2,113],[2,115,2,116],[2,117,2,118],[2,120,2,123],[2,127,3,130],[3,120,3,121],[3,122,3,123],[1,120,1,121],[1,122,1,123],[2,0,4,0],[2,1,3,2],[2,3,2,14],[2,15,2,26],[2,27,2,38],[2,39,2,50],[2,51,2,62],[2,63,2,74],[2,75,2,86],[2,87,2,98],[2,99,2,102],[2,107,2,108],[2,109,7,109],[2,110,2,111],[0,11,0,14],[1,110,1,111],[1,112,1,113],[1,115,1,116],[1,117,1,118]]}
["HOME",null,"Emissions of CH4 from different waste components - Gg",null,null,null,null,null,null,null,null,"TNC - SCENARIO 3_RECYCLING"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"With Industrial",null,"W/out industrial",null,null,"With Industrial",null,"W/out industrial",null,null,"Annual",null,"Cumula"]
["Year","MCF",null,"FOOD",null,null,null,null,null,null,null,null,null,null,null,"GARDEN",null,null,null,null,null,null,null,null,null,null,null,"PAPER",null,null,null,null,null,null,null,null,null,null,null,"WOOD",null,null,null,null,null,null,null,null,null,null,null,"TEXTILES",null,null,null,null,null,null,null,null,null,null,null,"NAPPIES",null,null,null,null,null,null,null,null,null,null,null,"SEWAGE SLUDGE",null,null,null,null,null,null,null,null,null,null,null,"INDUSTRIAL",null,null,null,null,null,null,null,null,null,null,null,"Total CH4 generated",null,null,null,null,null,null,null,"Recovered",null,"Assumptions: The capture of LFG in baseline increases to 2016 by value given at BD18.","Emissions",null,"Emissions",null,null,"Emissions",null,"Emissions",null,null,"stored C",null,null,null,null,null,null,"CHECK"]
[null,null,null,"Food (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Garden (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Paper (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Wood (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Textiles (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Nappies (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Sludge (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Industrial (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Qtotal (Gg CH4)",null,"Gg CO2e",null,null,null,null,null,"Gg CH4",null,null,"Gg CH4",null,"Gg CH4",null,null,"Gg CO2e",null,"Gg CO2e",null,null,"Gg C",null,"Gg C"]
[null,"TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER",null,"TNC","USER","TNC","USER",null,"TNC","USER","TNC","USER",null,"TNC","USER","TNC","USER",null,null,null,"Total CH4 generated"]
[2000,null,{"$f":"'5. TNC Parameters'!C22","v":0.91},null,{"$f":"'6. TNC Assumptions'!Y297","v":29.904990459750007},null,{"$f":"E6*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C6","v":3.8779296378680823},null,{"$f":"G6","v":3.8779296378680823},null,0,null,{"$f":"K6*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0},null,{"$f":"E6*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C6","v":1.2926432126226941},null,{"$f":"'6. TNC Assumptions'!AA297","v":99.683301532500025},null,{"$f":"Q6*C6*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":40.003905738007582},null,{"$f":"S6","v":40.003905738007582},null,0,null,{"$f":"W6*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0},null,{"$f":"Q6*C6*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":13.334635246002527},null,{"$f":"'6. TNC Assumptions'!AC297","v":23.923992367800004},null,{"$f":"AC6*C6*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":2.1226562228330557},null,{"$f":"AE6","v":2.1226562228330557},null,0,null,{"$f":"AI6*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0},null,{"$f":"AC6*C6*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":0.70755207427768518},null,{"$f":"'6. TNC Assumptions'!AE297","v":3.987332061300001},null,{"$f":"AO6*C6*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":1.3606770659186255E-2},null,{"$f":"AQ6","v":1.3606770659186255E-2},null,0,null,{"$f":"AU6*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0},null,{"$f":"AO6*C6*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":4.5355902197287516E-3},null,{"$f":"'6. TNC Assumptions'!AG297","v":9.9683301532500028},null,{"$f":"BA6*C6*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.27213541318372508},null,{"$f":"BC6","v":0.27213541318372508},null,0,null,{"$f":"BG6*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0},null,{"$f":"BA6*C6*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":9.0711804394575032E-2},null,{"$f":"'6. TNC Assumptions'!AI297","v":0.59809980919500016},null,{"$f":"BM6*'5. TNC Parameters'!$C$14*C6*'5. TNC Parameters'!$C$27","v":8.1640623955117533E-4},null,{"$f":"BO6","v":8.1640623955117533E-4},null,0,null,{"$f":"BS6*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0},null,{"$f":"BM6*'5. TNC Parameters'!$C$14*C6*(1-'5. TNC Parameters'!$C$27)","v":2.7213541318372509E-4},null,{"$f":"'6. TNC Assumptions'!AM297","v":0},null,{"$f":"BY6*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C6","v":0},null,null,null,null,null,{"$f":"CE6*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0},null,null,null,{"$f":"'6. TNC Assumptions'!AO297","v":0},null,{"$f":"CK6*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C6","v":0},null,null,null,null,null,null,null,null,null,{"$f":"CS6+CG6+BU6+BI6+AW6+AK6+Y6+M6","v":0},null,{"$f":"CW6*'5. TNC Parameters'!$C$30","v":0},null,{"$f":"CG6+BU6+BI6+AW6+AK6+Y6+M6","v":0},null,{"$f":"DA6*'5. TNC Parameters'!$C$30","v":0},null,null,null,null,{"$f":"CW6-DE6","v":0},null,{"$f":"DA6-DE6","v":0},null,null,{"$f":"DH6*'5. TNC Parameters'!$C$30","v":0},null,{"$f":"DJ6*'5. TNC Parameters'!$C$30","v":0},null,null,{"$f":"CI6+BW6+BK6+AY6+AM6+AA6+O6","v":15.430350062930394},null,{"$f":"DR6","v":15.430350062930394},null,2000,null,0,0,{"$f":"DX6-CW6","v":0},{"$f":"DY6-CY6","v":0}]
[{"$f":"A6+1","v":2001},null,{"$f":"'5. TNC Parameters'!C23","v":0.96},null,{"$f":"'6. TNC Assumptions'!Y298","v":40.483230837720001},null,{"$f":"E7*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C7","v":5.5381059786000968},null,{"$f":"G7+(I6*'5. TNC Parameters'!$G$9)","v":8.1375599519787993},null,{"$f":"I6*(1-'5. TNC Parameters'!$G$9)","v":1.2784756644893793},null,{"$f":"K7*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.85231710965958618},null,{"$f":"E7*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C7","v":1.846035326200032},null,{"$f":"'6. TNC Assumptions'!AA298","v":134.9441027924},null,{"$f":"Q7*C7*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":57.129935358190465},null,{"$f":"S7+U6*'5. TNC Parameters'!$G$10","v":90.879823155785658},null,{"$f":"U6*(1-'5. TNC Parameters'!$G$10)","v":6.2540179404123935},null,{"$f":"W7*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":4.169345293608262},null,{"$f":"Q7*C7*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":19.043311786063487},null,{"$f":"'6. TNC Assumptions'!AC298","v":32.386584670175999},null,{"$f":"AC7*C7*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":3.0313843251284736},null,{"$f":"AE7+(AG6*'5. TNC Parameters'!$G$11)","v":5.0105358690829185},null,{"$f":"AG6*(1-'5. TNC Parameters'!$G$11)","v":0.14350467887861115},null,{"$f":"AI7*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":9.5669785919074102E-2},null,{"$f":"AC7*C7*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.0104614417094913},null,{"$f":"'6. TNC Assumptions'!AE298","v":5.3977641116960005},null,{"$f":"AO7*C7*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":1.9431950802105601E-2},null,{"$f":"AQ7+(AS6*'5. TNC Parameters'!$G$12)","v":3.2570722248390388E-2},null,{"$f":"AS6*(1-'5. TNC Parameters'!$G$12)","v":4.6799921290146922E-4},null,{"$f":"AU7*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.1199947526764613E-4},null,{"$f":"AO7*C7*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":6.4773169340352002E-3},null,{"$f":"'6. TNC Assumptions'!AG298","v":13.49441027924},null,{"$f":"BA7*C7*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.38863901604211204},null,{"$f":"BC7+BE6*'5. TNC Parameters'!$G$13","v":0.64237639347216902},null,{"$f":"BE6*(1-'5. TNC Parameters'!$G$13)","v":1.8398035753668097E-2},null,{"$f":"BG7*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.2265357169112064E-2},null,{"$f":"BA7*C7*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.129546338680704},null,{"$f":"'6. TNC Assumptions'!AI298","v":0.80966461675440005},null,{"$f":"BM7*'5. TNC Parameters'!$C$14*C7*'5. TNC Parameters'!$C$27","v":1.1659170481263361E-3},null,{"$f":"BO7+(BQ6*'5. TNC Parameters'!$G$14)","v":1.9425066855333927E-3},null,{"$f":"BQ6*(1-'5. TNC Parameters'!$G$14)","v":3.9816602144118753E-5},null,{"$f":"BS7*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.6544401429412499E-5},null,{"$f":"BM7*'5. TNC Parameters'!$C$14*C7*(1-'5. TNC Parameters'!$C$27)","v":3.8863901604211201E-4},null,{"$f":"'6. TNC Assumptions'!AM298","v":0},null,{"$f":"BY7*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C7","v":0},null,null,null,null,null,{"$f":"CE7*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0},null,null,null,{"$f":"'6. TNC Assumptions'!AO298","v":0},null,{"$f":"CK7*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C7","v":0},null,null,null,null,null,null,null,null,null,{"$f":"CS7+CG7+BU7+BI7+AW7+AK7+Y7+M7","v":5.1299360902327313},null,{"$f":"CW7*'5. TNC Parameters'!$C$30","v":128.24840225581829},null,{"$f":"CG7+BU7+BI7+AW7+AK7+Y7+M7","v":5.1299360902327313},null,{"$f":"DA7*'5. TNC Parameters'!$C$30","v":128.24840225581829},null,null,null,null,5.1299360902327313,null,5.1299360902327313,null,null,{"$f":"DH7*'5. TNC Parameters'!$C$30","v":128.24840225581829},null,{"$f":"DJ7*'5. TNC Parameters'!$C$30","v":128.24840225581829},null,null,22.03622084860379,null,{"$f":"DR7+DT6","v":37.466570911534184},null,{"$f":"DV6+1","v":2001},null,5.1299360902327313,128.24840225581829,{"$f":"DX7-CW7","v":0},{"$f":"DY7-CY7","v":0}]
[{"$f":"A7+1","v":2002},null,{"$f":"'5. TNC Parameters'!C24","v":1},null,{"$f":"'6. TNC Assumptions'!Y299","v":54.586830322499999},null,{"$f":"E8*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C8","v":7.7786233209562496},null,{"$f":"G8+(I7*'5. TNC Parameters'!$G$9)","v":13.233392882584454},null,{"$f":"I7*(1-'5. TNC Parameters'!$G$9)","v":2.6827903903505956},null,{"$f":"K8*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.7885269269003969},null,{"$f":"E8*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C8","v":2.59287444031875},null,{"$f":"'6. TNC Assumptions'!AA299","v":181.95610107499999},null,{"$f":"Q8*C8*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":80.242640574074983},null,{"$f":"S8+U7*'5. TNC Parameters'!$G$10","v":156.91474990911269},null,{"$f":"U7*(1-'5. TNC Parameters'!$G$10)","v":14.207713820747966},null,{"$f":"W8*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":9.4718092138319765},null,{"$f":"Q8*C8*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":26.747546858024997},null,{"$f":"'6. TNC Assumptions'!AC299","v":43.669464257999998},null,{"$f":"AC8*C8*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.2577727651549999},null,{"$f":"AE8+(AG7*'5. TNC Parameters'!$G$11)","v":8.929565443904993},null,{"$f":"AG7*(1-'5. TNC Parameters'!$G$11)","v":0.33874319033292577},null,{"$f":"AI8*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.22582879355528385},null,{"$f":"AC8*C8*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.419257588385},null,{"$f":"'6. TNC Assumptions'!AE299","v":7.2782440429999999},null,{"$f":"AO8*C8*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":2.7293415161250001E-2},null,{"$f":"AQ8+(AS7*'5. TNC Parameters'!$G$12)","v":5.8743880975716582E-2},null,{"$f":"AS7*(1-'5. TNC Parameters'!$G$12)","v":1.1202564339238064E-3},null,{"$f":"AU8*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":7.4683762261587095E-4},null,{"$f":"AO8*C8*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":9.0978050537499997E-3},null,{"$f":"'6. TNC Assumptions'!AG299","v":18.195610107499999},null,{"$f":"BA8*C8*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.54586830322500002},null,{"$f":"BC8+BE7*'5. TNC Parameters'!$G$13","v":1.1448160825519222},null,{"$f":"BE7*(1-'5. TNC Parameters'!$G$13)","v":4.3428614145246895E-2},null,{"$f":"BG8*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.8952409430164597E-2},null,{"$f":"BA8*C8*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.18195610107499999},null,{"$f":"'6. TNC Assumptions'!AI299","v":1.09173660645},null,{"$f":"BM8*'5. TNC Parameters'!$C$14*C8*'5. TNC Parameters'!$C$27","v":1.6376049096750002E-3},null,{"$f":"BO8+(BQ7*'5. TNC Parameters'!$G$14)","v":3.4853744262437186E-3},null,{"$f":"BQ7*(1-'5. TNC Parameters'!$G$14)","v":9.4737168964674105E-5},null,{"$f":"BS8*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.3158112643116061E-5},null,{"$f":"BM8*'5. TNC Parameters'!$C$14*C8*(1-'5. TNC Parameters'!$C$27)","v":5.4586830322500004E-4},null,{"$f":"'6. TNC Assumptions'!AM299","v":0},null,{"$f":"BY8*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C8","v":0},null,null,null,null,null,{"$f":"CE8*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0},null,null,null,{"$f":"'6. TNC Assumptions'!AO299","v":0},null,{"$f":"CK8*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C8","v":0},null,null,null,null,null,null,null,null,null,11.515927339453082,null,{"$f":"CW8*'5. TNC Parameters'!$C$30","v":287.89818348632707},null,11.515927339453082,null,{"$f":"DA8*'5. TNC Parameters'!$C$30","v":287.89818348632707},null,null,null,null,11.515927339453082,null,11.515927339453082,null,null,{"$f":"DH8*'5. TNC Parameters'!$C$30","v":287.89818348632707},null,{"$f":"DJ8*'5. TNC Parameters'!$C$30","v":287.89818348632707},null,null,30.951278661160721,null,{"$f":"DR8+DT7","v":68.417849572694905},null,{"$f":"DV7+1","v":2002},null,11.51592733945308,287.89818348632701,0,0]
[2003,null,{"$f":"C8","v":1},null,{"$f":"'6. TNC Assumptions'!Y300","v":55.867108239000004},null,{"$f":"E9*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C9","v":7.9610629240575008},null,{"$f":"G9+(I8*'5. TNC Parameters'!$G$9)","v":16.831671450319213},null,{"$f":"I8*(1-'5. TNC Parameters'!$G$9)","v":4.3627843563227406},null,{"$f":"K9*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.9085229042151601},null,{"$f":"E9*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C9","v":2.6536876413525001},null,{"$f":"'6. TNC Assumptions'!AA300","v":186.22369413000001},null,{"$f":"Q9*C9*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":82.124649111330001},null,{"$f":"S9+U8*'5. TNC Parameters'!$G$10","v":214.50810281466897},null,{"$f":"U8*(1-'5. TNC Parameters'!$G$10)","v":24.531296205773714},null,{"$f":"W9*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":16.354197470515807},null,{"$f":"Q9*C9*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":27.374883037109999},null,{"$f":"'6. TNC Assumptions'!AC300","v":44.693686591199999},null,{"$f":"AC9*C9*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.3576344426420004},null,{"$f":"AE9+(AG8*'5. TNC Parameters'!$G$11)","v":12.683506076984731},null,{"$f":"AG8*(1-'5. TNC Parameters'!$G$11)","v":0.60369380956226193},null,{"$f":"AI9*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.40246253970817458},null,{"$f":"AC9*C9*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.4525448142140001},null,{"$f":"'6. TNC Assumptions'!AE300","v":7.4489477652000007},null,{"$f":"AO9*C9*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":2.7933554119500003E-2},null,{"$f":"AQ9+(AS8*'5. TNC Parameters'!$G$12)","v":8.4656963761641751E-2},null,{"$f":"AS8*(1-'5. TNC Parameters'!$G$12)","v":2.0204713335748325E-3},null,{"$f":"AU9*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.3469808890498882E-3},null,{"$f":"AO9*C9*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":9.311184706500001E-3},null,{"$f":"'6. TNC Assumptions'!AG300","v":18.622369413000001},null,{"$f":"BA9*C9*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.55867108239000007},null,{"$f":"BC9+BE8*'5. TNC Parameters'!$G$13","v":1.6260905226903504},null,{"$f":"BE8*(1-'5. TNC Parameters'!$G$13)","v":7.7396642251572043E-2},null,{"$f":"BG9*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.1597761501048028E-2},null,{"$f":"BA9*C9*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.18622369413000001},null,{"$f":"'6. TNC Assumptions'!AI300","v":1.1173421647800001},null,{"$f":"BM9*'5. TNC Parameters'!$C$14*C9*'5. TNC Parameters'!$C$27","v":1.6760132471700002E-3},null,{"$f":"BO9+(BQ8*'5. TNC Parameters'!$G$14)","v":4.991403956815319E-3},null,{"$f":"BQ8*(1-'5. TNC Parameters'!$G$14)","v":1.6998371659839986E-4},null,{"$f":"BS9*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.1332247773226657E-4},null,{"$f":"BM9*'5. TNC Parameters'!$C$14*C9*(1-'5. TNC Parameters'!$C$27)","v":5.5867108239000005E-4},null,{"$f":"'6. TNC Assumptions'!AM300","v":0},null,{"$f":"BY9*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C9","v":0},null,null,null,null,null,{"$f":"CE9*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0},null,null,null,{"$f":"'6. TNC Assumptions'!AO300","v":0},null,{"$f":"CK9*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C9","v":0},null,null,null,null,null,null,null,null,null,19.718240979306973,null,{"$f":"CW9*'5. TNC Parameters'!$C$30","v":492.95602448267431},null,19.718240979306973,null,{"$f":"DA9*'5. TNC Parameters'!$C$30","v":492.95602448267431},null,null,0.15,null,19.718240979306973,null,19.718240979306973,null,null,{"$f":"DH9*'5. TNC Parameters'!$C$30","v":492.95602448267431},null,{"$f":"DJ9*'5. TNC Parameters'!$C$30","v":492.95602448267431},null,null,31.67720904259539,null,100.0950586152903,null,2003,null,19.718240979306973,492.95602448267431,0,0]
[2004,null,{"$f":"C9","v":1},null,{"$f":"'6. TNC Assumptions'!Y301","v":57.180621595499993},null,{"$f":"E10*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C10","v":8.1482385773587502},null,{"$f":"G10+(I9*'5. TNC Parameters'!$G$9)","v":19.430845358793484},null,{"$f":"I9*(1-'5. TNC Parameters'!$G$9)","v":5.5490646688844816},null,{"$f":"K10*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.6993764459229874},null,{"$f":"E10*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C10","v":2.7160795257862498},null,{"$f":"'6. TNC Assumptions'!AA301","v":190.60207198499998},null,{"$f":"Q10*C10*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":84.055513745384985},null,{"$f":"S10+U9*'5. TNC Parameters'!$G$10","v":265.02845296496093},null,{"$f":"U9*(1-'5. TNC Parameters'!$G$10)","v":33.535163595093053},null,{"$f":"W10*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":22.356775730062033},null,{"$f":"Q10*C10*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":28.018504581794996},null,{"$f":"'6. TNC Assumptions'!AC301","v":45.744497276399997},null,{"$f":"AC10*C10*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.4600884844489999},null,{"$f":"AE10+(AG9*'5. TNC Parameters'!$G$11)","v":16.286111165369103},null,{"$f":"AG9*(1-'5. TNC Parameters'!$G$11)","v":0.8574833960646292},null,{"$f":"AI10*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.57165559737641947},null,{"$f":"AC10*C10*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.4866961614829999},null,{"$f":"'6. TNC Assumptions'!AE301","v":7.6240828793999995},null,{"$f":"AO10*C10*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":2.8590310797749999E-2},null,{"$f":"AQ10+(AS9*'5. TNC Parameters'!$G$12)","v":0.11033553352991181},null,{"$f":"AS9*(1-'5. TNC Parameters'!$G$12)","v":2.9117410294799487E-3},null,{"$f":"AU10*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.9411606863199656E-3},null,{"$f":"AO10*C10*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":9.5301035992500002E-3},null,{"$f":"'6. TNC Assumptions'!AG301","v":19.060207198499999},null,{"$f":"BA10*C10*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.57180621595499992},null,{"$f":"BC10+BE9*'5. TNC Parameters'!$G$13","v":2.0879629699191158},null,{"$f":"BE9*(1-'5. TNC Parameters'!$G$13)","v":0.10993376872623453},null,{"$f":"BG10*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":7.3289179150823017E-2},null,{"$f":"BA10*C10*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.19060207198499998},null,{"$f":"'6. TNC Assumptions'!AI301","v":1.1436124319099998},null,{"$f":"BM10*'5. TNC Parameters'!$C$14*C10*'5. TNC Parameters'!$C$27","v":1.7154186478649999E-3},null,{"$f":"BO10+(BQ9*'5. TNC Parameters'!$G$14)","v":6.4633889611570225E-3},null,{"$f":"BQ9*(1-'5. TNC Parameters'!$G$14)","v":2.4343364352329632E-4},null,{"$f":"BS10*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.6228909568219755E-4},null,{"$f":"BM10*'5. TNC Parameters'!$C$14*C10*(1-'5. TNC Parameters'!$C$27)","v":5.7180621595499998E-4},null,{"$f":"'6. TNC Assumptions'!AM301","v":0},null,{"$f":"BY10*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C10","v":0},null,null,null,null,null,{"$f":"CE10*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0},null,null,null,{"$f":"'6. TNC Assumptions'!AO301","v":0},null,{"$f":"CK10*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C10","v":0},null,null,null,null,null,null,null,null,null,26.703200402294264,null,{"$f":"CW10*'5. TNC Parameters'!$C$30","v":667.58001005735662},null,26.703200402294264,null,{"$f":"DA10*'5. TNC Parameters'!$C$30","v":667.58001005735662},null,null,null,null,26.703200402294264,null,26.703200402294264,null,null,{"$f":"DH10*'5. TNC Parameters'!$C$30","v":667.58001005735662},null,{"$f":"DJ10*'5. TNC Parameters'!$C$30","v":667.58001005735662},null,null,32.421984250864455,null,132.51704286615475,null,2004,null,26.703200402294264,667.58001005735662,0,0]
[2005,null,1,null,{"$f":"'6. TNC Assumptions'!Y302","v":58.526479286999994},null,{"$f":"E11*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C11","v":8.3400232983974991},null,{"$f":"G11+(I10*'5. TNC Parameters'!$G$9)","v":21.364908453815335},null,{"$f":"I10*(1-'5. TNC Parameters'!$G$9)","v":6.4059602033756473},null,{"$f":"K11*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":4.2706401355837649},null,{"$f":"E11*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C11","v":2.7800077661324996},null,{"$f":"'6. TNC Assumptions'!AA302","v":195.08826428999998},null,{"$f":"Q11*C11*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":86.033924551889996},null,{"$f":"S11+U10*'5. TNC Parameters'!$G$10","v":309.62910571539709},null,{"$f":"U10*(1-'5. TNC Parameters'!$G$10)","v":41.433271801453863},null,{"$f":"W11*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":27.622181200969241},null,{"$f":"Q11*C11*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":28.677974850629997},null,{"$f":"'6. TNC Assumptions'!AC302","v":46.821183429599998},null,{"$f":"AC11*C11*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.5650653843859992},null,{"$f":"AE11+(AG10*'5. TNC Parameters'!$G$11)","v":19.75013478527741},null,{"$f":"AG10*(1-'5. TNC Parameters'!$G$11)","v":1.1010417644776902},null,{"$f":"AI11*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.7340278429851268},null,{"$f":"AC11*C11*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.5216884614619999},null,{"$f":"'6. TNC Assumptions'!AE302","v":7.8035305715999996},null,{"$f":"AO11*C11*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":2.92632396435E-2},null,{"$f":"AQ11+(AS10*'5. TNC Parameters'!$G$12)","v":0.13580382842565117},null,{"$f":"AS10*(1-'5. TNC Parameters'!$G$12)","v":3.7949447477606353E-3},null,{"$f":"AU11*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.5299631651737567E-3},null,{"$f":"AO11*C11*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":9.7544132144999993E-3},null,{"$f":"'6. TNC Assumptions'!AG302","v":19.508826428999999},null,{"$f":"BA11*C11*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.58526479286999999},null,{"$f":"BC11+BE10*'5. TNC Parameters'!$G$13","v":2.5320685622150529},null,{"$f":"BE10*(1-'5. TNC Parameters'!$G$13)","v":0.14115920057406284},null,{"$f":"BG11*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":9.4106133716041887E-2},null,{"$f":"BA11*C11*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.19508826429000001},null,{"$f":"'6. TNC Assumptions'!AI302","v":1.17052958574},null,{"$f":"BM11*'5. TNC Parameters'!$C$14*C11*'5. TNC Parameters'!$C$27","v":1.7557943786099999E-3},null,{"$f":"BO11+(BQ10*'5. TNC Parameters'!$G$14)","v":7.9039601404556625E-3},null,{"$f":"BQ10*(1-'5. TNC Parameters'!$G$14)","v":3.1522319931136017E-4},null,{"$f":"BS11*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.1014879954090677E-4},null,{"$f":"BM11*'5. TNC Parameters'!$C$14*C11*(1-'5. TNC Parameters'!$C$27)","v":5.8526479286999996E-4},null,{"$f":"'6. TNC Assumptions'!AM302","v":5.9130000000000003},null,{"$f":"BY11*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C11","v":0.13304250000000001},null,{"$f":"CA11","v":0.13304250000000001},null,null,null,{"$f":"CE11*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0},null,{"$f":"BY11*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C11","v":4.4347499999999998E-2},null,{"$f":"'6. TNC Assumptions'!AO302","v":0.53685400000000005},null,{"$f":"CK11*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C11","v":6.0396075000000004E-3},null,{"$f":"CM11","v":6.0396075000000004E-3},null,0,null,{"$f":"CQ11*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0},null,null,null,32.723695425218892,null,{"$f":"CW11*'5. TNC Parameters'!$C$30","v":818.09238563047234},null,32.723695425218892,null,{"$f":"DA11*'5. TNC Parameters'!$C$30","v":818.09238563047234},null,null,null,null,32.723695425218892,null,32.723695425218892,null,null,{"$f":"DH11*'5. TNC Parameters'!$C$30","v":818.09238563047234},null,{"$f":"DJ11*'5. TNC Parameters'!$C$30","v":818.09238563047234},null,null,33.229446520521869,null,165.74648938667661,null,2005,null,32.723695425218892,818.09238563047234,0,0]
[2006,null,1,null,{"$f":"'6. TNC Assumptions'!Y303","v":61.056597101999998},null,{"$f":"E12*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C12","v":8.7005650870349989},null,{"$f":"G12+(I11*'5. TNC Parameters'!$G$9)","v":23.021891505343714},null,{"$f":"I11*(1-'5. TNC Parameters'!$G$9)","v":7.0435820355066197},null,{"$f":"K12*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":4.6957213570044125},null,{"$f":"E12*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C12","v":2.9001883623449998},null,{"$f":"'6. TNC Assumptions'!AA303","v":203.52199034},null,{"$f":"Q12*C12*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":89.753197739939992},null,{"$f":"S12+U11*'5. TNC Parameters'!$G$10","v":350.97638042622276},null,{"$f":"U11*(1-'5. TNC Parameters'!$G$10)","v":48.405923029114305},null,{"$f":"W12*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":32.270615352742865},null,{"$f":"Q12*C12*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":29.917732579979997},null,{"$f":"'6. TNC Assumptions'!AC303","v":48.845277681599995},null,{"$f":"AC12*C12*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.7624145739559998},null,{"$f":"AE12+(AG11*'5. TNC Parameters'!$G$11)","v":23.177318190058152},null,{"$f":"AG11*(1-'5. TNC Parameters'!$G$11)","v":1.3352311691752603},null,{"$f":"AI12*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.89015411278350687},null,{"$f":"AC12*C12*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.5874715246519999},null,{"$f":"'6. TNC Assumptions'!AE303","v":8.140879613600001},null,{"$f":"AO12*C12*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":3.0528298551000005E-2},null,{"$f":"AQ12+(AS11*'5. TNC Parameters'!$G$12)","v":0.16166121082732204},null,{"$f":"AS11*(1-'5. TNC Parameters'!$G$12)","v":4.6709161493291348E-3},null,{"$f":"AU12*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.1139440995527562E-3},null,{"$f":"AO12*C12*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.0176099517000001E-2},null,{"$f":"'6. TNC Assumptions'!AG303","v":20.352199034000002},null,{"$f":"BA12*C12*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.61056597101999999},null,{"$f":"BC12+BE11*'5. TNC Parameters'!$G$13","v":2.9714510500074551},null,{"$f":"BE11*(1-'5. TNC Parameters'!$G$13)","v":0.17118348322759749},null,{"$f":"BG12*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.11412232215173165},null,{"$f":"BA12*C12*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.20352199034000001},null,{"$f":"'6. TNC Assumptions'!AI303","v":1.22113194204},null,{"$f":"BM12*'5. TNC Parameters'!$C$14*C12*'5. TNC Parameters'!$C$27","v":1.8316979130599998E-3},null,{"$f":"BO12+(BQ11*'5. TNC Parameters'!$G$14)","v":9.350177368742222E-3},null,{"$f":"BQ11*(1-'5. TNC Parameters'!$G$14)","v":3.8548068477343994E-4},null,{"$f":"BS12*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.5698712318229328E-4},null,{"$f":"BM12*'5. TNC Parameters'!$C$14*C12*(1-'5. TNC Parameters'!$C$27)","v":6.1056597101999995E-4},null,{"$f":"'6. TNC Assumptions'!AM303","v":8.0559999999999992},null,{"$f":"BY12*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C12","v":0.18125999999999998},null,{"$f":"CA12+CC11*'5. TNC Parameters'!$G$15","v":0.31037049989712739},null,{"$f":"CC11*(1-'5. TNC Parameters'!$G$15)","v":3.9320001028726043E-3},null,{"$f":"CE12*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.6213334019150694E-3},null,{"$f":"BY12*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C12","v":6.0419999999999995E-2},null,{"$f":"'6. TNC Assumptions'!AO303","v":0.49882600000000005},null,{"$f":"CK12*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C12","v":5.6117925000000006E-3},null,{"$f":"CM12+CO11*'5. TNC Parameters'!$G$16","v":1.0707196853801644E-2},null,{"$f":"CO11*(1-'5. TNC Parameters'!$G$16)","v":9.442031461983566E-4},null,{"$f":"CQ12*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.2946876413223773E-4},null,null,null,37.9772348780713,null,{"$f":"CW12*'5. TNC Parameters'!$C$30","v":949.43087195178248},null,37.976605409307169,null,{"$f":"DA12*'5. TNC Parameters'!$C$30","v":949.41513523267918},null,null,null,null,37.9772348780713,null,37.976605409307169,null,null,{"$f":"DH12*'5. TNC Parameters'!$C$30","v":949.43087195178248},null,{"$f":"DJ12*'5. TNC Parameters'!$C$30","v":949.41513523267918},null,null,34.680121122805019,null,200.42661050948163,null,2006,null,37.977234878071286,949.43087195178214,0,0]
[2007,null,1,null,{"$f":"'6. TNC Assumptions'!Y304","v":59.162898941999998},null,{"$f":"E13*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C13","v":8.4307130992349997},null,{"$f":"G13+(I12*'5. TNC Parameters'!$G$9)","v":23.862748472924494},null,{"$f":"I12*(1-'5. TNC Parameters'!$G$9)","v":7.5898561316542219},null,{"$f":"K13*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.059904087769481},null,{"$f":"E13*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C13","v":2.810237699745},null,{"$f":"'6. TNC Assumptions'!AA304","v":197.20966314},null,{"$f":"Q13*C13*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":86.969461444739991},null,{"$f":"S13+U12*'5. TNC Parameters'!$G$10","v":383.0758850666918},null,{"$f":"U12*(1-'5. TNC Parameters'!$G$10)","v":54.869956804270942},null,{"$f":"W13*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":36.57997120284729},null,{"$f":"Q13*C13*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":28.989820481579997},null,{"$f":"'6. TNC Assumptions'!AC304","v":47.330319153600001},null,{"$f":"AC13*C13*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.6147061174760005},null,{"$f":"AE13+(AG12*'5. TNC Parameters'!$G$11)","v":26.22509435987994},null,{"$f":"AG12*(1-'5. TNC Parameters'!$G$11)","v":1.5669299476542125},null,{"$f":"AI13*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.0446199651028083},null,{"$f":"AC13*C13*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.5382353724920002},null,{"$f":"'6. TNC Assumptions'!AE304","v":7.8883865256000005},null,{"$f":"AO13*C13*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":2.9581449471000006E-2},null,{"$f":"AQ13+(AS12*'5. TNC Parameters'!$G$12)","v":0.18568239024461852},null,{"$f":"AS12*(1-'5. TNC Parameters'!$G$12)","v":5.5602700537035312E-3},null,{"$f":"AU13*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.7068467024690206E-3},null,{"$f":"AO13*C13*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":9.8604831570000013E-3},null,{"$f":"'6. TNC Assumptions'!AG304","v":19.720966314000002},null,{"$f":"BA13*C13*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.59162898942000008},null,{"$f":"BC13+BE12*'5. TNC Parameters'!$G$13","v":3.3621915845999921},null,{"$f":"BE12*(1-'5. TNC Parameters'!$G$13)","v":0.20088845482746312},null,{"$f":"BG13*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.13392563655164208},null,{"$f":"BA13*C13*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.19720966314000002},null,{"$f":"'6. TNC Assumptions'!AI304","v":1.1832579788399999},null,{"$f":"BM13*'5. TNC Parameters'!$C$14*C13*'5. TNC Parameters'!$C$27","v":1.77488696826E-3},null,{"$f":"BO13+(BQ12*'5. TNC Parameters'!$G$14)","v":1.0669050805708263E-2},null,{"$f":"BQ12*(1-'5. TNC Parameters'!$G$14)","v":4.5601353129395768E-4},null,{"$f":"BS13*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.0400902086263844E-4},null,{"$f":"BM13*'5. TNC Parameters'!$C$14*C13*(1-'5. TNC Parameters'!$C$27)","v":5.9162898942E-4},null,{"$f":"'6. TNC Assumptions'!AM304","v":13.077000000000002},null,{"$f":"BY13*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C13","v":0.29423250000000001},null,{"$f":"CA13+CC12*'5. TNC Parameters'!$G$15","v":0.59543016537038507},null,{"$f":"CC12*(1-'5. TNC Parameters'!$G$15)","v":9.1728345267424044E-3},null,{"$f":"CE13*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.1152230178282696E-3},null,{"$f":"BY13*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C13","v":9.8077500000000012E-2},null,{"$f":"'6. TNC Assumptions'!AO304","v":0.88669200000000004},null,{"$f":"CK13*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C13","v":9.9752850000000004E-3},null,{"$f":"CM13+CO12*'5. TNC Parameters'!$G$16","v":1.900857026992394E-2},null,{"$f":"CO12*(1-'5. TNC Parameters'!$G$16)","v":1.6739115838777035E-3},null,{"$f":"CQ13*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.1159410559184689E-3},null,null,null,42.829662912068301,null,{"$f":"CW13*'5. TNC Parameters'!$C$30","v":1070.7415728017074},null,42.828546971012379,null,{"$f":"DA13*'5. TNC Parameters'!$C$30","v":1070.7136742753096},null,null,null,null,42.829662912068301,null,42.828546971012379,null,null,{"$f":"DH13*'5. TNC Parameters'!$C$30","v":1070.7415728017074},null,{"$f":"DJ13*'5. TNC Parameters'!$C$30","v":1070.7136742753096},null,null,33.644032829103416,null,234.07064333858506,null,2007,null,42.829662912068301,1070.7415728017074,0,0]
[2008,null,1,null,{"$f":"'6. TNC Assumptions'!Y305","v":59.923617104999998},null,{"$f":"E14*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C14","v":8.5391154374624989},null,{"$f":"G14+(I13*'5. TNC Parameters'!$G$9)","v":24.534794092370127},null,{"$f":"I13*(1-'5. TNC Parameters'!$G$9)","v":7.8670698180168648},null,{"$f":"K14*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.2447132120112432},null,{"$f":"E14*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C14","v":2.8463718124874999},null,{"$f":"'6. TNC Assumptions'!AA305","v":199.74539035000001},null,{"$f":"Q14*C14*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":88.087717144349995},null,{"$f":"S14+U13*'5. TNC Parameters'!$G$10","v":411.27536346163788},null,{"$f":"U13*(1-'5. TNC Parameters'!$G$10)","v":59.888238749403897},null,{"$f":"W14*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":39.925492499602598},null,{"$f":"Q14*C14*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":29.362572381450001},null,{"$f":"'6. TNC Assumptions'!AC305","v":47.938893684},null,{"$f":"AC14*C14*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.6740421341900005},null,{"$f":"AE14+(AG13*'5. TNC Parameters'!$G$11)","v":29.126158041792397},null,{"$f":"AG13*(1-'5. TNC Parameters'!$G$11)","v":1.7729784522775434},null,{"$f":"AI14*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.1819856348516955},null,{"$f":"AC14*C14*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.5580140447300002},null,{"$f":"'6. TNC Assumptions'!AE305","v":7.9898156140000003},null,{"$f":"AO14*C14*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":2.9961808552500004E-2},null,{"$f":"AQ14+(AS13*'5. TNC Parameters'!$G$12)","v":0.20925773027635478},null,{"$f":"AS13*(1-'5. TNC Parameters'!$G$12)","v":6.3864685207637561E-3},null,{"$f":"AU14*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":4.2576456805091707E-3},null,{"$f":"AO14*C14*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":9.9872695175000012E-3},null,{"$f":"'6. TNC Assumptions'!AG305","v":19.974539035000003},null,{"$f":"BA14*C14*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.59923617105000004},null,{"$f":"BC14+BE13*'5. TNC Parameters'!$G$13","v":3.7341228258708199},null,{"$f":"BE13*(1-'5. TNC Parameters'!$G$13)","v":0.22730492977917222},null,{"$f":"BG14*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.15153661985278147},null,{"$f":"BA14*C14*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.19974539035000002},null,{"$f":"'6. TNC Assumptions'!AI305","v":1.1984723421000001},null,{"$f":"BM14*'5. TNC Parameters'!$C$14*C14*'5. TNC Parameters'!$C$27","v":1.7977085131500002E-3},null,{"$f":"BO14+(BQ13*'5. TNC Parameters'!$G$14)","v":1.194642357103275E-2},null,{"$f":"BQ13*(1-'5. TNC Parameters'!$G$14)","v":5.203357478255128E-4},null,{"$f":"BS14*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.4689049855034183E-4},null,{"$f":"BM14*'5. TNC Parameters'!$C$14*C14*(1-'5. TNC Parameters'!$C$27)","v":5.9923617105000007E-4},null,{"$f":"'6. TNC Assumptions'!AM305","v":12.148},null,{"$f":"BY14*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C14","v":0.27332999999999996},null,{"$f":"CA14+CC13*'5. TNC Parameters'!$G$15","v":0.85116254452373974},null,{"$f":"CC13*(1-'5. TNC Parameters'!$G$15)","v":1.7597620846645286E-2},null,{"$f":"CE14*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.1731747231096858E-2},null,{"$f":"BY14*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C14","v":9.1109999999999997E-2},null,{"$f":"'6. TNC Assumptions'!AO305","v":0.79310400000000003},null,{"$f":"CK14*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C14","v":8.9224200000000004E-3},null,{"$f":"CM14+CO13*'5. TNC Parameters'!$G$16","v":2.4959281950534852E-2},null,{"$f":"CO13*(1-'5. TNC Parameters'!$G$16)","v":2.9717083193890872E-3},null,{"$f":"CQ14*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.9811388795927245E-3},null,null,null,46.522045388608063,null,{"$f":"CW14*'5. TNC Parameters'!$C$30","v":1163.0511347152017},null,46.52006424972847,null,{"$f":"DA14*'5. TNC Parameters'!$C$30","v":1163.0016062432117},null,null,null,null,46.522045388608063,null,46.52006424972847,null,null,{"$f":"DH14*'5. TNC Parameters'!$C$30","v":1163.0511347152017},null,{"$f":"DJ14*'5. TNC Parameters'!$C$30","v":1163.0016062432117},null,null,34.068400134706053,null,268.13904347329111,null,2008,null,46.522045388608056,1163.0511347152014,0,0]
[2009,null,1,null,{"$f":"'6. TNC Assumptions'!Y306","v":62.391682431},null,{"$f":"E15*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C15","v":8.8908147464175009},null,{"$f":"G15+(I14*'5. TNC Parameters'!$G$9)","v":25.336979051889976},null,{"$f":"I14*(1-'5. TNC Parameters'!$G$9)","v":8.088629786897652},null,{"$f":"K15*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.3924198579317677},null,{"$f":"E15*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C15","v":2.9636049154725002},null,{"$f":"'6. TNC Assumptions'!AA306","v":207.97227477000001},null,{"$f":"Q15*C15*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":91.71577317357},null,{"$f":"S15+U14*'5. TNC Parameters'!$G$10","v":438.6943272590438},null,{"$f":"U14*(1-'5. TNC Parameters'!$G$10)","v":64.296809376164106},null,{"$f":"W15*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":42.864539584109401},null,{"$f":"Q15*C15*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":30.571924391189999},null,{"$f":"'6. TNC Assumptions'!AC306","v":49.9133459448},null,{"$f":"AC15*C15*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.8665512296180005},null,{"$f":"AE15+(AG14*'5. TNC Parameters'!$G$11)","v":32.023600985389166},null,{"$f":"AG14*(1-'5. TNC Parameters'!$G$11)","v":1.9691082860212299},null,{"$f":"AI15*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.3127388573474865},null,{"$f":"AC15*C15*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.622183743206},null,{"$f":"'6. TNC Assumptions'!AE306","v":8.3188909907999999},null,{"$f":"AO15*C15*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":3.1195841215500002E-2},null,{"$f":"AQ15+(AS14*'5. TNC Parameters'!$G$12)","v":0.23325623896411313},null,{"$f":"AS14*(1-'5. TNC Parameters'!$G$12)","v":7.1973325277416541E-3},null,{"$f":"AU15*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":4.7982216851611024E-3},null,{"$f":"AO15*C15*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.03986137385E-2},null,{"$f":"'6. TNC Assumptions'!AG306","v":20.797227477000003},null,{"$f":"BA15*C15*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.62391682431000017},null,{"$f":"BC15+BE14*'5. TNC Parameters'!$G$13","v":4.1055898699216886},null,{"$f":"BE14*(1-'5. TNC Parameters'!$G$13)","v":0.25244978025913201},null,{"$f":"BG15*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.168299853506088},null,{"$f":"BA15*C15*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.20797227477000005},null,{"$f":"'6. TNC Assumptions'!AI306","v":1.2478336486200001},null,{"$f":"BM15*'5. TNC Parameters'!$C$14*C15*'5. TNC Parameters'!$C$27","v":1.8717504729300004E-3},null,{"$f":"BO15+(BQ14*'5. TNC Parameters'!$G$14)","v":1.3235540091245248E-2},null,{"$f":"BQ14*(1-'5. TNC Parameters'!$G$14)","v":5.8263395271750237E-4},null,{"$f":"BS15*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.8842263514500156E-4},null,{"$f":"BM15*'5. TNC Parameters'!$C$14*C15*(1-'5. TNC Parameters'!$C$27)","v":6.2391682431000011E-4},null,{"$f":"'6. TNC Assumptions'!AM306","v":9.1259999999999994},null,{"$f":"BY15*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C15","v":0.20533499999999999},null,{"$f":"CA15+CC14*'5. TNC Parameters'!$G$15","v":1.0313418896568465},null,{"$f":"CC14*(1-'5. TNC Parameters'!$G$15)","v":2.51556548668933E-2},null,{"$f":"CE15*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.6770436577928864E-2},null,{"$f":"BY15*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C15","v":6.8444999999999992E-2},null,{"$f":"'6. TNC Assumptions'!AO306","v":1.1668799999999999},null,{"$f":"CK15*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C15","v":1.3127399999999997E-2},null,{"$f":"CM15+CO14*'5. TNC Parameters'!$G$16","v":3.4184668029175413E-2},null,{"$f":"CO14*(1-'5. TNC Parameters'!$G$16)","v":3.902013921359436E-3},null,{"$f":"CQ15*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.601342614239624E-3},null,null,null,49.762556576407221,null,{"$f":"CW15*'5. TNC Parameters'!$C$30","v":1244.0639144101806},null,49.759955233792979,null,{"$f":"DA15*'5. TNC Parameters'!$C$30","v":1243.9988808448245},null,11.9,null,null,37.862556576407222,null,37.859955233792981,null,null,{"$f":"DH15*'5. TNC Parameters'!$C$30","v":946.56391441018059},null,{"$f":"DJ15*'5. TNC Parameters'!$C$30","v":946.4988808448245},null,null,35.445152855201307,null,303.5841963284924,null,2009,null,49.762556576407221,1244.0639144101806,0,0]
[2010,null,1,null,{"$f":"'6. TNC Assumptions'!Y307","v":64.153748977500001},null,{"$f":"E16*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C16","v":9.1419092292937503},null,{"$f":"G16+(I15*'5. TNC Parameters'!$G$9)","v":26.125794193760669},null,{"$f":"I15*(1-'5. TNC Parameters'!$G$9)","v":8.3530940874230577},null,{"$f":"K16*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.5687293916153715},null,{"$f":"E16*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C16","v":3.0473030764312501},null,{"$f":"'6. TNC Assumptions'!AA307","v":213.845829925},null,{"$f":"Q16*C16*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":94.306010996924996},null,{"$f":"S16+U15*'5. TNC Parameters'!$G$10","v":464.41698014580015},null,{"$f":"U15*(1-'5. TNC Parameters'!$G$10)","v":68.583358110168675},null,{"$f":"W16*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":45.722238740112445},null,{"$f":"Q16*C16*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":31.435336998975},null,{"$f":"'6. TNC Assumptions'!AC307","v":51.322999181999997},null,{"$f":"AC16*C16*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":5.0039924202449999},null,{"$f":"AE16+(AG15*'5. TNC Parameters'!$G$11)","v":34.862600070155892},null,{"$f":"AG15*(1-'5. TNC Parameters'!$G$11)","v":2.1649933354782722},null,{"$f":"AI16*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.4433288903188481},null,{"$f":"AC16*C16*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.667997473415},null,{"$f":"'6. TNC Assumptions'!AE307","v":8.5538331969999994},null,{"$f":"AO16*C16*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":3.2076874488749997E-2},null,{"$f":"AQ16+(AS15*'5. TNC Parameters'!$G$12)","v":0.25731036220836684},null,{"$f":"AS15*(1-'5. TNC Parameters'!$G$12)","v":8.0227512444962772E-3},null,{"$f":"AU16*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.3485008296641845E-3},null,{"$f":"AO16*C16*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.0692291496249999E-2},null,{"$f":"'6. TNC Assumptions'!AG307","v":21.3845829925},null,{"$f":"BA16*C16*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.64153748977500002},null,{"$f":"BC16+BE15*'5. TNC Parameters'!$G$13","v":4.4695641115584488},null,{"$f":"BE15*(1-'5. TNC Parameters'!$G$13)","v":0.27756324813824007},null,{"$f":"BG16*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.18504216542549337},null,{"$f":"BA16*C16*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.21384582992500001},null,{"$f":"'6. TNC Assumptions'!AI307","v":1.28307497955},null,{"$f":"BM16*'5. TNC Parameters'!$C$14*C16*'5. TNC Parameters'!$C$27","v":1.9246124693250001E-3},null,{"$f":"BO16+(BQ15*'5. TNC Parameters'!$G$14)","v":1.4514647653276345E-2},null,{"$f":"BQ15*(1-'5. TNC Parameters'!$G$14)","v":6.4550490729390285E-4},null,{"$f":"BS16*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":4.3033660486260187E-4},null,{"$f":"BM16*'5. TNC Parameters'!$C$14*C16*(1-'5. TNC Parameters'!$C$27)","v":6.4153748977500004E-4},null,{"$f":"'6. TNC Assumptions'!AM307","v":10.949},null,{"$f":"BY16*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C16","v":0.24635249999999997},null,{"$f":"CA16+CC15*'5. TNC Parameters'!$G$15","v":1.2472136303789649},null,{"$f":"CC15*(1-'5. TNC Parameters'!$G$15)","v":3.0480759277881474E-2},null,{"$f":"CE16*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.0320506185254314E-2},null,{"$f":"BY16*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C16","v":8.2117499999999996E-2},null,{"$f":"'6. TNC Assumptions'!AO307","v":1.131624},null,{"$f":"CK16*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C16","v":1.2730769999999999E-2},null,{"$f":"CM16+CO15*'5. TNC Parameters'!$G$16","v":4.1571171683242536E-2},null,{"$f":"CO15*(1-'5. TNC Parameters'!$G$16)","v":5.3442663459328764E-3},null,{"$f":"CQ16*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.5628442306219173E-3},null,null,null,52.94900137532256,null,{"$f":"CW16*'5. TNC Parameters'!$C$30","v":1323.725034383064},null,52.945438531091938,null,{"$f":"DA16*'5. TNC Parameters'!$C$30","v":1323.6359632772985},null,9,null,null,43.94900137532256,null,43.945438531091938,null,null,{"$f":"DH16*'5. TNC Parameters'!$C$30","v":1098.725034383064},null,{"$f":"DJ16*'5. TNC Parameters'!$C$30","v":1098.6359632772985},null,null,36.457934707732271,null,340.04213103622465,null,2010,null,52.949001375322553,1323.7250343830638,0,0]
[2011,null,1,null,{"$f":"'6. TNC Assumptions'!Y308","v":62.174060999999995},null,{"$f":"E17*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C17","v":8.8598036924999999},null,{"$f":"G17+(I16*'5. TNC Parameters'!$G$9)","v":26.372447259179289},null,{"$f":"I16*(1-'5. TNC Parameters'!$G$9)","v":8.613150627081378},null,{"$f":"K17*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.7421004180542514},null,{"$f":"E17*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C17","v":2.9532678975},null,{"$f":"'6. TNC Assumptions'!AA308","v":207.24687},null,{"$f":"Q17*C17*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":91.395869669999996},null,{"$f":"S17+U16*'5. TNC Parameters'!$G$10","v":483.20813604895284},null,{"$f":"U16*(1-'5. TNC Parameters'!$G$10)","v":72.604713766847297},null,{"$f":"W17*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":48.403142511231529},null,{"$f":"Q17*C17*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":30.465289889999998},null,{"$f":"'6. TNC Assumptions'!AC308","v":49.739248799999999},null,{"$f":"AC17*C17*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.8495767580000004},null,{"$f":"AE17+(AG16*'5. TNC Parameters'!$G$11)","v":37.355249609266032},null,{"$f":"AG16*(1-'5. TNC Parameters'!$G$11)","v":2.3569272188898598},null,{"$f":"AI17*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.5712848125932397},null,{"$f":"AC17*C17*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.6165255860000001},null,{"$f":"'6. TNC Assumptions'!AE308","v":8.2898747999999998},null,{"$f":"AO17*C17*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":3.1087030499999998E-2},null,{"$f":"AQ17+(AS16*'5. TNC Parameters'!$G$12)","v":0.27954730990759524},null,{"$f":"AS16*(1-'5. TNC Parameters'!$G$12)","v":8.8500828007715797E-3},null,{"$f":"AU17*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.9000552005143859E-3},null,{"$f":"AO17*C17*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.0362343499999999E-2},null,{"$f":"'6. TNC Assumptions'!AG308","v":20.724687000000003},null,{"$f":"BA17*C17*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.62174061000000003},null,{"$f":"BC17+BE16*'5. TNC Parameters'!$G$13","v":4.7891345652905182},null,{"$f":"BE16*(1-'5. TNC Parameters'!$G$13)","v":0.30217015626793081},null,{"$f":"BG17*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.2014467708452872},null,{"$f":"BA17*C17*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.20724687000000003},null,{"$f":"'6. TNC Assumptions'!AI308","v":1.2434812200000001},null,{"$f":"BM17*'5. TNC Parameters'!$C$14*C17*'5. TNC Parameters'!$C$27","v":1.86522183E-3},null,{"$f":"BO17+(BQ16*'5. TNC Parameters'!$G$14)","v":1.5671981764056698E-2},null,{"$f":"BQ16*(1-'5. TNC Parameters'!$G$14)","v":7.0788771921964806E-4},null,{"$f":"BS17*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":4.7192514614643203E-4},null,{"$f":"BM17*'5. TNC Parameters'!$C$14*C17*(1-'5. TNC Parameters'!$C$27)","v":6.2174061000000002E-4},null,{"$f":"'6. TNC Assumptions'!AM308","v":10.401999999999999},null,{"$f":"BY17*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C17","v":0.23404499999999995},null,{"$f":"CA17+CC16*'5. TNC Parameters'!$G$15","v":1.4443978969820863},null,{"$f":"CC16*(1-'5. TNC Parameters'!$G$15)","v":3.6860733396878467E-2},null,{"$f":"CE17*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.4573822264585644E-2},null,{"$f":"BY17*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C17","v":7.8014999999999987E-2},null,{"$f":"'6. TNC Assumptions'!AO308","v":1.5630550000000001},null,{"$f":"CK17*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C17","v":1.7584368749999999E-2},null,{"$f":"CM17+CO16*'5. TNC Parameters'!$G$16","v":5.2656503683839589E-2},null,{"$f":"CO16*(1-'5. TNC Parameters'!$G$16)","v":6.4990367494029422E-3},null,{"$f":"CQ17*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":4.3326911662686278E-3},null,null,null,55.953253006501818,null,{"$f":"CW17*'5. TNC Parameters'!$C$30","v":1398.8313251625455},null,55.948920315335549,null,{"$f":"DA17*'5. TNC Parameters'!$C$30","v":1398.7230078833886},null,10.199999999999999,null,null,45.753253006501822,null,45.748920315335553,null,null,{"$f":"DH17*'5. TNC Parameters'!$C$30","v":1143.8313251625455},null,{"$f":"DJ17*'5. TNC Parameters'!$C$30","v":1143.7230078833888},null,null,35.331329327609993,null,375.37346036383462,null,2011,null,55.953253006501811,1398.8313251625452,0,0]
[2012,null,1,null,{"$f":"'6. TNC Assumptions'!Y309","v":58.180867482000004},null,{"$f":"E18*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C18","v":8.2907736161849996},null,{"$f":"G18+(I17*'5. TNC Parameters'!$G$9)","v":25.968753677030531},null,{"$f":"I17*(1-'5. TNC Parameters'!$G$9)","v":8.6944671983337578},null,{"$f":"K18*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.7963114655558385},null,{"$f":"E18*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C18","v":2.763591205395},null,{"$f":"'6. TNC Assumptions'!AA309","v":193.93622494000002},null,{"$f":"Q18*C18*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":85.525875198540007},null,{"$f":"S18+U17*'5. TNC Parameters'!$G$10","v":493.19157867616025},null,{"$f":"U17*(1-'5. TNC Parameters'!$G$10)","v":75.542432571332611},null,{"$f":"W18*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":50.361621714221741},null,{"$f":"Q18*C18*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":28.508625066180002},null,{"$f":"'6. TNC Assumptions'!AC309","v":46.544693985600006},null,{"$f":"AC18*C18*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.5381076635960014},null,{"$f":"AE18+(AG17*'5. TNC Parameters'!$G$11)","v":39.367911540319739},null,{"$f":"AG17*(1-'5. TNC Parameters'!$G$11)","v":2.5254457325422948},null,{"$f":"AI18*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.6836304883615298},null,{"$f":"AC18*C18*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.5127025545320003},null,{"$f":"'6. TNC Assumptions'!AE309","v":7.757448997600001},null,{"$f":"AO18*C18*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":2.9090433741000003E-2},null,{"$f":"AQ18+(AS17*'5. TNC Parameters'!$G$12)","v":0.29902283028800647},null,{"$f":"AS17*(1-'5. TNC Parameters'!$G$12)","v":9.6149133605888046E-3},null,{"$f":"AU18*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.4099422403925358E-3},null,{"$f":"AO18*C18*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":9.6968112470000017E-3},null,{"$f":"'6. TNC Assumptions'!AG309","v":19.393622494000002},null,{"$f":"BA18*C18*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.58180867482000009},null,{"$f":"BC18+BE17*'5. TNC Parameters'!$G$13","v":5.0471681461948394},null,{"$f":"BE17*(1-'5. TNC Parameters'!$G$13)","v":0.32377509391567888},null,{"$f":"BG18*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.21585006261045259},null,{"$f":"BA18*C18*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.19393622494000004},null,{"$f":"'6. TNC Assumptions'!AI309","v":1.1636173496400002},null,{"$f":"BM18*'5. TNC Parameters'!$C$14*C18*'5. TNC Parameters'!$C$27","v":1.7454260244600002E-3},null,{"$f":"BO18+(BQ17*'5. TNC Parameters'!$G$14)","v":1.6653076218669339E-2},null,{"$f":"BQ17*(1-'5. TNC Parameters'!$G$14)","v":7.6433156984736031E-4},null,{"$f":"BS18*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.0955437989824021E-4},null,{"$f":"BM18*'5. TNC Parameters'!$C$14*C18*(1-'5. TNC Parameters'!$C$27)","v":5.8180867482000007E-4},null,{"$f":"'6. TNC Assumptions'!AM309","v":7.37},null,{"$f":"BY18*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C18","v":0.165825},null,{"$f":"CA18+CC17*'5. TNC Parameters'!$G$15","v":1.5675344877931239},null,{"$f":"CC17*(1-'5. TNC Parameters'!$G$15)","v":4.2688409188962446E-2},null,{"$f":"CE18*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.8458939459308295E-2},null,{"$f":"BY18*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C18","v":5.5274999999999998E-2},null,{"$f":"'6. TNC Assumptions'!AO309","v":0.67796900000000004},null,{"$f":"CK18*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C18","v":7.6271512500000003E-3},null,{"$f":"CM18+CO17*'5. TNC Parameters'!$G$16","v":5.2051590773033327E-2},null,{"$f":"CO17*(1-'5. TNC Parameters'!$G$16)","v":8.2320641608062597E-3},null,{"$f":"CQ18*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.4880427738708392E-3},null,null,null,58.098280209603033,null,{"$f":"CW18*'5. TNC Parameters'!$C$30","v":1452.4570052400759},null,58.092792166829163,null,{"$f":"DA18*'5. TNC Parameters'!$C$30","v":1452.3198041707292},null,13.83,null,null,44.268280209603034,null,44.262792166829165,null,null,{"$f":"DH18*'5. TNC Parameters'!$C$30","v":1106.7070052400759},null,{"$f":"DJ18*'5. TNC Parameters'!$C$30","v":1106.5698041707292},null,null,33.044408670968821,null,408.41786903480346,null,2012,null,58.098280209603033,1452.4570052400759,0,0]
[2013,null,1,null,{"$f":"'6. TNC Assumptions'!Y310","v":64.456379938500007},null,{"$f":"E19*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C19","v":9.1850341412362511},null,{"$f":"G19+(I18*'5. TNC Parameters'!$G$9)","v":26.592410301511535},null,{"$f":"I18*(1-'5. TNC Parameters'!$G$9)","v":8.5613775167552468},null,{"$f":"K19*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.7075850111701643},null,{"$f":"E19*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C19","v":3.0616780470787504},null,{"$f":"'6. TNC Assumptions'!AA310","v":214.85459979500001},null,{"$f":"Q19*C19*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":94.750878509594997},null,{"$f":"S19+U18*'5. TNC Parameters'!$G$10","v":510.83926128029867},null,{"$f":"U18*(1-'5. TNC Parameters'!$G$10)","v":77.103195905456573},null,{"$f":"W19*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":51.402130603637715},null,{"$f":"Q19*C19*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":31.583626169864999},null,{"$f":"'6. TNC Assumptions'!AC310","v":51.565103950800001},null,{"$f":"AC19*C19*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":5.0275976352030005},null,{"$f":"AE19+(AG18*'5. TNC Parameters'!$G$11)","v":41.733995058001184},null,{"$f":"AG18*(1-'5. TNC Parameters'!$G$11)","v":2.6615141175215538},null,{"$f":"AI19*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.7743427450143692},null,{"$f":"AC19*C19*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.6758658784010001},null,{"$f":"'6. TNC Assumptions'!AE310","v":8.5941839918000014},null,{"$f":"AO19*C19*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":3.2228189969250004E-2},null,{"$f":"AQ19+(AS18*'5. TNC Parameters'!$G$12)","v":0.32096625448001614},null,{"$f":"AS18*(1-'5. TNC Parameters'!$G$12)","v":1.0284765777240331E-2},null,{"$f":"AU19*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.8565105181602201E-3},null,{"$f":"AO19*C19*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.0742729989750002E-2},null,{"$f":"'6. TNC Assumptions'!AG310","v":21.485459979500003},null,{"$f":"BA19*C19*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.64456379938500019},null,{"$f":"BC19+BE18*'5. TNC Parameters'!$G$13","v":5.3505121869232308},null,{"$f":"BE18*(1-'5. TNC Parameters'!$G$13)","v":0.34121975865660953},null,{"$f":"BG19*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.22747983910440633},null,{"$f":"BA19*C19*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.21485459979500005},null,{"$f":"'6. TNC Assumptions'!AI310","v":1.2891275987700002},null,{"$f":"BM19*'5. TNC Parameters'!$C$14*C19*'5. TNC Parameters'!$C$27","v":1.9336913981550003E-3},null,{"$f":"BO19+(BQ18*'5. TNC Parameters'!$G$14)","v":1.7774587505806363E-2},null,{"$f":"BQ18*(1-'5. TNC Parameters'!$G$14)","v":8.1218011101797695E-4},null,{"$f":"BS19*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.4145340734531797E-4},null,{"$f":"BM19*'5. TNC Parameters'!$C$14*C19*(1-'5. TNC Parameters'!$C$27)","v":6.4456379938500005E-4},null,{"$f":"'6. TNC Assumptions'!AM310","v":6.963000000000001},null,{"$f":"BY19*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C19","v":0.15666750000000002},null,{"$f":"CA19+CC18*'5. TNC Parameters'!$G$15","v":1.6778743423620854},null,{"$f":"CC18*(1-'5. TNC Parameters'!$G$15)","v":4.6327645431038331E-2},null,{"$f":"CE19*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.0885096954025554E-2},null,{"$f":"BY19*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C19","v":5.2222500000000005E-2},null,{"$f":"'6. TNC Assumptions'!AO310","v":0.32495800000000002},null,{"$f":"CK19*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C19","v":3.6557775000000004E-3},null,{"$f":"CM19+CO18*'5. TNC Parameters'!$G$16","v":4.7569873283081175E-2},null,{"$f":"CO18*(1-'5. TNC Parameters'!$G$16)","v":8.1374949899521466E-3},null,{"$f":"CQ19*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.4249966599680972E-3},null,null,null,59.155246256466157,null,{"$f":"CW19*'5. TNC Parameters'!$C$30","v":1478.8811564116538},null,59.149821259806188,null,{"$f":"DA19*'5. TNC Parameters'!$C$30","v":1478.7455314951546},null,15.42,null,null,43.735246256466155,null,43.729821259806187,null,null,{"$f":"DH19*'5. TNC Parameters'!$C$30","v":1093.3811564116538},null,{"$f":"DJ19*'5. TNC Parameters'!$C$30","v":1093.2455314951546},null,null,36.599634488928885,null,445.01750352373233,null,2013,null,59.155246256466143,1478.8811564116536,0,0]
[2014,null,1,null,{"$f":"'6. TNC Assumptions'!Y311","v":62.520861037500005},null,{"$f":"E20*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C20","v":8.9092226978437505},null,{"$f":"G20+(I19*'5. TNC Parameters'!$G$9)","v":26.73464839535157},null,{"$f":"I19*(1-'5. TNC Parameters'!$G$9)","v":8.7669846040037136},null,{"$f":"K20*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.8446564026691421},null,{"$f":"E20*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C20","v":2.9697408992812502},null,{"$f":"'6. TNC Assumptions'!AA311","v":208.40287012500002},null,{"$f":"Q20*C20*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":91.905665725125004},null,{"$f":"S20+U19*'5. TNC Parameters'!$G$10","v":522.88277740340027},null,{"$f":"U19*(1-'5. TNC Parameters'!$G$10)","v":79.862149602023351},null,{"$f":"W20*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":53.241433068015567},null,{"$f":"Q20*C20*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":30.635221908375001},null,{"$f":"'6. TNC Assumptions'!AC311","v":50.01668883},null,{"$f":"AC20*C20*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.8766271609250005},null,{"$f":"AE20+(AG19*'5. TNC Parameters'!$G$11)","v":43.789146232990689},null,{"$f":"AG19*(1-'5. TNC Parameters'!$G$11)","v":2.8214759859354928},null,{"$f":"AI20*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.8809839906236618},null,{"$f":"AC20*C20*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.6255423869750001},null,{"$f":"'6. TNC Assumptions'!AE311","v":8.3361148050000011},null,{"$f":"AO20*C20*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":3.1260430518750007E-2},null,{"$f":"AQ20+(AS19*'5. TNC Parameters'!$G$12)","v":0.341187184280558},null,{"$f":"AS19*(1-'5. TNC Parameters'!$G$12)","v":1.1039500718208148E-2},null,{"$f":"AU20*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":7.3596671454720982E-3},null,{"$f":"AO20*C20*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.0420143506250002E-2},null,{"$f":"'6. TNC Assumptions'!AG311","v":20.840287012500003},null,{"$f":"BA20*C20*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.62520861037500008},null,{"$f":"BC20+BE19*'5. TNC Parameters'!$G$13","v":5.6139931067936804},null,{"$f":"BE19*(1-'5. TNC Parameters'!$G$13)","v":0.3617276905045505},null,{"$f":"BG20*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.24115179366970033},null,{"$f":"BA20*C20*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.20840287012500003},null,{"$f":"'6. TNC Assumptions'!AI311","v":1.2504172207500002},null,{"$f":"BM20*'5. TNC Parameters'!$C$14*C20*'5. TNC Parameters'!$C$27","v":1.8756258311250005E-3},null,{"$f":"BO20+(BQ19*'5. TNC Parameters'!$G$14)","v":1.8783336475010771E-2},null,{"$f":"BQ19*(1-'5. TNC Parameters'!$G$14)","v":8.6687686192059462E-4},null,{"$f":"BS20*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.7791790794706308E-4},null,{"$f":"BM20*'5. TNC Parameters'!$C$14*C20*(1-'5. TNC Parameters'!$C$27)","v":6.2520861037500014E-4},null,{"$f":"'6. TNC Assumptions'!AM311","v":5.1909999999999998},null,{"$f":"BY20*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C20","v":0.11679749999999998},null,{"$f":"CA20+CC19*'5. TNC Parameters'!$G$15","v":1.7450831614009261},null,{"$f":"CC19*(1-'5. TNC Parameters'!$G$15)","v":4.9588680961159197E-2},null,{"$f":"CE20*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.3059120640772793E-2},null,{"$f":"BY20*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C20","v":3.8932499999999995E-2},null,{"$f":"'6. TNC Assumptions'!AO311","v":0.18939},null,{"$f":"CK20*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C20","v":2.1306375000000001E-3},null,{"$f":"CM20+CO19*'5. TNC Parameters'!$G$16","v":4.2263665918883891E-2},null,{"$f":"CO19*(1-'5. TNC Parameters'!$G$16)","v":7.4368448641972821E-3},null,{"$f":"CQ20*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":4.9578965761315208E-3},null,null,null,61.254179857248396,null,{"$f":"CW20*'5. TNC Parameters'!$C$30","v":1531.3544964312098},null,61.249221960672266,null,{"$f":"DA20*'5. TNC Parameters'!$C$30","v":1531.2305490168067},null,15.92,null,null,45.334179857248394,null,45.329221960672264,null,null,{"$f":"DH20*'5. TNC Parameters'!$C$30","v":1133.3544964312098},null,{"$f":"DJ20*'5. TNC Parameters'!$C$30","v":1133.2305490168067},null,null,35.488885916872874,null,480.50638944060518,null,2014,null,61.254179857248396,1531.3544964312098,0,0]
[2015,null,1,null,{"$f":"'6. TNC Assumptions'!Y312","v":63.771278258250007},null,{"$f":"E21*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C21","v":9.0874071518006261},null,{"$f":"G21+(I20*'5. TNC Parameters'!$G$9)","v":27.008177894919321},null,{"$f":"I20*(1-'5. TNC Parameters'!$G$9)","v":8.8138776522328737},null,{"$f":"K21*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.8759184348219158},null,{"$f":"E21*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C21","v":3.0291357172668754},null,{"$f":"'6. TNC Assumptions'!AA312","v":212.57092752750003},null,{"$f":"Q21*C21*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":93.743779039627512},null,{"$f":"S21+U20*'5. TNC Parameters'!$G$10","v":534.88158153907489},null,{"$f":"U20*(1-'5. TNC Parameters'!$G$10)","v":81.744974903952851},null,{"$f":"W21*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":54.496649935968563},null,{"$f":"Q21*C21*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":31.247926346542503},null,{"$f":"'6. TNC Assumptions'!AC312","v":51.017022606600008},null,{"$f":"AC21*C21*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.9741597041435011},null,{"$f":"AE21+(AG20*'5. TNC Parameters'!$G$11)","v":45.802889030741859},null,{"$f":"AG20*(1-'5. TNC Parameters'!$G$11)","v":2.9604169063923353},null,{"$f":"AI21*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.9736112709282234},null,{"$f":"AC21*C21*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.6580532347145003},null,{"$f":"'6. TNC Assumptions'!AE312","v":8.5028371011000008},null,{"$f":"AO21*C21*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":3.1885639129125003E-2},null,{"$f":"AQ21+(AS20*'5. TNC Parameters'!$G$12)","v":0.36133783222810023},null,{"$f":"AS20*(1-'5. TNC Parameters'!$G$12)","v":1.1734991181582756E-2},null,{"$f":"AU21*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":7.823327454388504E-3},null,{"$f":"AO21*C21*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.0628546376375001E-2},null,{"$f":"'6. TNC Assumptions'!AG312","v":21.257092752750005},null,{"$f":"BA21*C21*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.63771278258250019},null,{"$f":"BC21+BE20*'5. TNC Parameters'!$G$13","v":5.8721652603515224},null,{"$f":"BE20*(1-'5. TNC Parameters'!$G$13)","v":0.37954062902465852},null,{"$f":"BG21*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.25302708601643897},null,{"$f":"BA21*C21*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.21257092752750006},null,{"$f":"'6. TNC Assumptions'!AI312","v":1.2754255651650002},null,{"$f":"BM21*'5. TNC Parameters'!$C$14*C21*'5. TNC Parameters'!$C$27","v":1.9131383477475005E-3},null,{"$f":"BO21+(BQ20*'5. TNC Parameters'!$G$14)","v":1.9780400693075264E-2},null,{"$f":"BQ20*(1-'5. TNC Parameters'!$G$14)","v":9.1607412968300512E-4},null,{"$f":"BS21*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.1071608645533668E-4},null,null,null,{"$f":"'6. TNC Assumptions'!AM312","v":5.8398750000000001},null,{"$f":"BY21*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C21","v":0.13139718750000001},null,{"$f":"CA21+CC20*'5. TNC Parameters'!$G$15","v":1.8249053471522392},null,{"$f":"CC20*(1-'5. TNC Parameters'!$G$15)","v":5.1575001748687004E-2},null,{"$f":"CE21*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.4383334499124667E-2},null,{"$f":"BY21*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C21","v":4.3799062499999999E-2},null,{"$f":"'6. TNC Assumptions'!AO312","v":0.18939},null,{"$f":"CK21*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C21","v":2.1306375000000001E-3},null,{"$f":"CM21+CO20*'5. TNC Parameters'!$G$16","v":3.7787005456146008E-2},null,{"$f":"CO20*(1-'5. TNC Parameters'!$G$16)","v":6.6072979627378806E-3},null,{"$f":"CQ21*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":4.4048653084919204E-3},null,null,null,62.646428971083594,null,{"$f":"CW21*'5. TNC Parameters'!$C$30","v":1566.1607242770899},null,62.642024105775107,null,{"$f":"DA21*'5. TNC Parameters'!$C$30","v":1566.0506026443777},null,{"$f":"DE20+(DE22-DE20)/2","v":17.114000000000001},null,null,45.53242897108359,null,45.528024105775103,null,null,{"$f":"DH21*'5. TNC Parameters'!$C$30","v":1138.3107242770898},null,{"$f":"DJ21*'5. TNC Parameters'!$C$30","v":1138.2006026443776},null,null,36.202113834927751,null,516.70850327553296,null,2015,null,62.646428971083594,1566.1607242770899,0,0]
[2016,null,1,null,{"$f":"'6. TNC Assumptions'!Y313","v":65.046703823415015},null,{"$f":"E22*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C22","v":9.26915529483664},null,{"$f":"G22+(I21*'5. TNC Parameters'!$G$9)","v":27.373278344697695},null,{"$f":"I21*(1-'5. TNC Parameters'!$G$9)","v":8.9040548450582655},null,{"$f":"K22*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.936036563372177},null,{"$f":"E22*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C22","v":3.089718431612213},null,{"$f":"'6. TNC Assumptions'!AA313","v":216.82234607805006},null,{"$f":"Q22*C22*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":95.618654620420074},null,{"$f":"S22+U21*'5. TNC Parameters'!$G$10","v":546.8794260103673},null,{"$f":"U21*(1-'5. TNC Parameters'!$G$10)","v":83.620810149127621},null,{"$f":"W22*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":55.747206766085078},null,{"$f":"Q22*C22*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":31.872884873473357},null,{"$f":"'6. TNC Assumptions'!AC313","v":52.037363058732012},null,{"$f":"AC22*C22*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":5.073642898226371},null,{"$f":"AE22+(AG21*'5. TNC Parameters'!$G$11)","v":47.779973564328031},null,{"$f":"AG21*(1-'5. TNC Parameters'!$G$11)","v":3.0965583646402006},null,{"$f":"AI22*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.0643722430934668},null,{"$f":"AC22*C22*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.6912142994087904},null,{"$f":"'6. TNC Assumptions'!AE313","v":8.6728938431220026},null,{"$f":"AO22*C22*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":3.2523351911707507E-2},null,{"$f":"AQ22+(AS21*'5. TNC Parameters'!$G$12)","v":0.38143311980992894},null,{"$f":"AS21*(1-'5. TNC Parameters'!$G$12)","v":1.2428064329878794E-2},null,{"$f":"AU22*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":8.2853762199191945E-3},null,{"$f":"AO22*C22*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.0841117303902503E-2},null,{"$f":"'6. TNC Assumptions'!AG313","v":21.682234607805007},null,{"$f":"BA22*C22*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.6504670382341502},null,{"$f":"BC22+BE21*'5. TNC Parameters'!$G$13","v":6.1256376364523133},null,{"$f":"BE21*(1-'5. TNC Parameters'!$G$13)","v":0.39699466213335916},null,{"$f":"BG22*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.26466310808890608},null,{"$f":"BA22*C22*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.21682234607805007},null,{"$f":"'6. TNC Assumptions'!AI313","v":1.3009340764683004},null,{"$f":"BM22*'5. TNC Parameters'!$C$14*C22*'5. TNC Parameters'!$C$27","v":1.9514011147024504E-3},null,{"$f":"BO22+(BQ21*'5. TNC Parameters'!$G$14)","v":2.0767100282369957E-2},null,{"$f":"BQ21*(1-'5. TNC Parameters'!$G$14)","v":9.6470152540775592E-4},null,{"$f":"BS22*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.4313435027183721E-4},null,null,null,{"$f":"'6. TNC Assumptions'!AM313","v":6.4887500000000005},null,{"$f":"BY22*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C22","v":0.14599687500000003},null,{"$f":"CA22+CC21*'5. TNC Parameters'!$G$15","v":1.9169681182926803},null,{"$f":"CC21*(1-'5. TNC Parameters'!$G$15)","v":5.3934103859558935E-2},null,{"$f":"CE22*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.5956069239705957E-2},null,{"$f":"BY22*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C22","v":4.8665625000000004E-2},null,{"$f":"'6. TNC Assumptions'!AO313","v":0.18939},null,{"$f":"CK22*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C22","v":2.1306375000000001E-3},null,{"$f":"CM22+CO21*'5. TNC Parameters'!$G$16","v":3.4010204527885973E-2},null,{"$f":"CO21*(1-'5. TNC Parameters'!$G$16)","v":5.907438428260036E-3},null,{"$f":"CQ22*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.9382922855066907E-3},null,null,null,64.061101552735039,null,{"$f":"CW22*'5. TNC Parameters'!$C$30","v":1601.5275388183759},null,64.057163260449528,null,{"$f":"DA22*'5. TNC Parameters'!$C$30","v":1601.4290815112381},null,{"$f":"DE20*(1+$DF$9)","v":18.308},null,null,45.753101552735039,null,45.749163260449528,null,null,{"$f":"DH22*'5. TNC Parameters'!$C$30","v":1143.8275388183761},null,{"$f":"DJ22*'5. TNC Parameters'!$C$30","v":1143.7290815112383},null,null,36.930146692876313,null,553.63864996840925,null,2016,null,64.061101552735039,1601.5275388183759,0,0]
[2017,null,1,null,{"$f":"'6. TNC Assumptions'!Y314","v":66.34763789988331},null,{"$f":"E23*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C23","v":9.4545384007333713},null,{"$f":"G23+(I22*'5. TNC Parameters'!$G$9)","v":27.803395600897503},null,{"$f":"I22*(1-'5. TNC Parameters'!$G$9)","v":9.0244211445335676},null,{"$f":"K23*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.0162807630223778},null,{"$f":"E23*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C23","v":3.1515128002444572},null,{"$f":"'6. TNC Assumptions'!AA314","v":221.15879299961102},null,{"$f":"Q23*C23*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":97.531027712828461},null,{"$f":"S23+U22*'5. TNC Parameters'!$G$10","v":558.9139583582006},null,{"$f":"U22*(1-'5. TNC Parameters'!$G$10)","v":85.496495364995184},null,{"$f":"W23*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":56.997663576663456},null,{"$f":"Q23*C23*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":32.510342570942818},null,{"$f":"'6. TNC Assumptions'!AC314","v":52.016548113508506},null,{"$f":"AC23*C23*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":5.0716134410670799},null,{"$f":"AE23+(AG22*'5. TNC Parameters'!$G$11)","v":49.621365507716121},null,{"$f":"AG22*(1-'5. TNC Parameters'!$G$11)","v":3.2302214976789916},null,{"$f":"AI23*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.1534809984526611},null,{"$f":"AC23*C23*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.6905378136890266},null,{"$f":"'6. TNC Assumptions'!AE314","v":8.8463517199844404},null,{"$f":"AO23*C23*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":3.3173818949941654E-2},null,{"$f":"AQ23+(AS22*'5. TNC Parameters'!$G$12)","v":0.40148770537843032},null,{"$f":"AS22*(1-'5. TNC Parameters'!$G$12)","v":1.3119233381440287E-2},null,{"$f":"AU23*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":8.7461555876268571E-3},null,{"$f":"AO23*C23*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.1057939649980551E-2},null,{"$f":"'6. TNC Assumptions'!AG314","v":21.673561713961881},null,{"$f":"BA23*C23*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.65020685141885637},null,{"$f":"BC23+BE22*'5. TNC Parameters'!$G$13","v":6.3617135266302727},null,{"$f":"BE22*(1-'5. TNC Parameters'!$G$13)","v":0.41413096124089643},null,{"$f":"BG23*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.27608730749393096},null,{"$f":"BA23*C23*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.21673561713961881},null,{"$f":"'6. TNC Assumptions'!AI314","v":1.3269527579976661},null,{"$f":"BM23*'5. TNC Parameters'!$C$14*C23*'5. TNC Parameters'!$C$27","v":1.9904291369964994E-3},null,{"$f":"BO23+(BQ22*'5. TNC Parameters'!$G$14)","v":2.1744705987143891E-2},null,{"$f":"BQ22*(1-'5. TNC Parameters'!$G$14)","v":1.0128234322225674E-3},null,{"$f":"BS23*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.7521562148171153E-4},null,null,null,{"$f":"'6. TNC Assumptions'!AM314","v":7.1376250000000008},null,{"$f":"BY23*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C23","v":0.16059656250000001},null,{"$f":"CA23+CC22*'5. TNC Parameters'!$G$15","v":2.02090971085202},null,{"$f":"CC22*(1-'5. TNC Parameters'!$G$15)","v":5.6654969940660473E-2},null,{"$f":"CE23*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.7769979960440313E-2},null,{"$f":"BY23*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C23","v":5.3532187500000002E-2},null,{"$f":"'6. TNC Assumptions'!AO314","v":0.18939},null,{"$f":"CK23*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C23","v":2.1306375000000001E-3},null,{"$f":"CM23+CO22*'5. TNC Parameters'!$G$16","v":3.0823850465424418E-2},null,{"$f":"CO22*(1-'5. TNC Parameters'!$G$16)","v":5.3169915624615548E-3},null,{"$f":"CQ23*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.5446610416410363E-3},null,null,null,65.494248657843613,null,{"$f":"CW23*'5. TNC Parameters'!$C$30","v":1637.3562164460902},null,65.490703996801969,null,{"$f":"DA23*'5. TNC Parameters'!$C$30","v":1637.2675999200492},null,18.308,null,null,47.186248657843613,null,47.182703996801969,null,null,{"$f":"DH23*'5. TNC Parameters'!$C$30","v":1179.6562164460904},null,{"$f":"DJ23*'5. TNC Parameters'!$C$30","v":1179.5675999200491},null,null,37.633718929165902,null,591.27236889757512,null,2017,null,65.494248657843613,1637.3562164460902,0,0]
[2018,null,1,null,{"$f":"'6. TNC Assumptions'!Y315","v":67.67459065788097},null,{"$f":"E24*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C24","v":9.6436291687480384},null,{"$f":"G24+(I23*'5. TNC Parameters'!$G$9)","v":28.280802587888743},null,{"$f":"I23*(1-'5. TNC Parameters'!$G$9)","v":9.1662221817567975},null,{"$f":"K24*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.1108147878378647},null,{"$f":"E24*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C24","v":3.214543056249346},null,{"$f":"'6. TNC Assumptions'!AA315","v":225.58196885960325},null,{"$f":"Q24*C24*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":99.481648267085035},null,{"$f":"S24+U23*'5. TNC Parameters'!$G$10","v":571.01769043851516},null,{"$f":"U23*(1-'5. TNC Parameters'!$G$10)","v":87.377916186770449},null,{"$f":"W24*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":58.251944124513628},null,{"$f":"Q24*C24*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":33.160549422361676},null,{"$f":"'6. TNC Assumptions'!AC315","v":51.974085625252584},null,{"$f":"AC24*C24*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":5.0674733484621264},null,{"$f":"AE24+(AG23*'5. TNC Parameters'!$G$11)","v":51.334127883150828},null,{"$f":"AG23*(1-'5. TNC Parameters'!$G$11)","v":3.3547109730274225},null,{"$f":"AI24*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.2364739820182815},null,{"$f":"AC24*C24*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.6891577828207089},null,{"$f":"'6. TNC Assumptions'!AE315","v":9.0232787543841297},null,{"$f":"AO24*C24*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":3.3837295328940489E-2},null,{"$f":"AQ24+(AS23*'5. TNC Parameters'!$G$12)","v":0.42151599820317487},null,{"$f":"AS23*(1-'5. TNC Parameters'!$G$12)","v":1.3809002504195905E-2},null,{"$f":"AU24*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":9.2060016694639358E-3},null,{"$f":"AO24*C24*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.1279098442980163E-2},null,{"$f":"'6. TNC Assumptions'!AG315","v":21.655869010521915},null,{"$f":"BA24*C24*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.64967607031565744},null,{"$f":"BC24+BE23*'5. TNC Parameters'!$G$13","v":6.5812984465577991},null,{"$f":"BE23*(1-'5. TNC Parameters'!$G$13)","v":0.43009115038813117},null,{"$f":"BG24*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.28672743359208741},null,{"$f":"BA24*C24*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.21655869010521916},null,{"$f":"'6. TNC Assumptions'!AI315","v":1.3534918131576195},null,{"$f":"BM24*'5. TNC Parameters'!$C$14*C24*'5. TNC Parameters'!$C$27","v":2.0302377197364292E-3},null,{"$f":"BO24+(BQ23*'5. TNC Parameters'!$G$14)","v":2.2714441881824546E-2},null,{"$f":"BQ23*(1-'5. TNC Parameters'!$G$14)","v":1.0605018250557771E-3},null,{"$f":"BS24*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":7.0700121670385133E-4},null,null,null,{"$f":"'6. TNC Assumptions'!AM315","v":7.7865000000000011},null,{"$f":"BY24*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C24","v":0.17519625000000003},null,{"$f":"CA24+CC23*'5. TNC Parameters'!$G$15","v":2.1363790526011499},null,{"$f":"CC23*(1-'5. TNC Parameters'!$G$15)","v":5.9726908250870112E-2},null,{"$f":"CE24*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.9817938833913408E-2},null,{"$f":"BY24*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C24","v":5.8398750000000006E-2},null,{"$f":"'6. TNC Assumptions'!AO315","v":0.18939},null,{"$f":"CK24*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C24","v":2.1306375000000001E-3},null,{"$f":"CM24+CO23*'5. TNC Parameters'!$G$16","v":2.8135635649706649E-2},null,{"$f":"CO23*(1-'5. TNC Parameters'!$G$16)","v":4.8188523157177698E-3},null,{"$f":"CQ24*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.2125682104785129E-3},null,null,null,66.938903837892425,null,{"$f":"CW24*'5. TNC Parameters'!$C$30","v":1673.4725959473105},null,66.935691269681939,null,{"$f":"DA24*'5. TNC Parameters'!$C$30","v":1673.3922817420485},null,18.308,null,null,48.630903837892426,null,48.627691269681939,null,null,{"$f":"DH24*'5. TNC Parameters'!$C$30","v":1215.7725959473107},null,{"$f":"DJ24*'5. TNC Parameters'!$C$30","v":1215.6922817420484},null,null,38.350486799979933,null,629.622855697555,null,2018,null,66.938903837892425,1673.4725959473105,0,0]
[2019,null,1,null,{"$f":"'6. TNC Assumptions'!Y316","v":69.028082471038587},null,{"$f":"E25*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C25","v":9.8365017521229987},null,{"$f":"G25+(I24*'5. TNC Parameters'!$G$9)","v":28.793690644761408},null,{"$f":"I24*(1-'5. TNC Parameters'!$G$9)","v":9.3236136952503337},null,{"$f":"K25*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.2157424635002219},null,{"$f":"E25*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C25","v":3.2788339173743331},null,{"$f":"'6. TNC Assumptions'!AA316","v":230.09360823679532},null,{"$f":"Q25*C25*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":101.47128123242672},null,{"$f":"S25+U24*'5. TNC Parameters'!$G$10","v":583.21881630952726},null,{"$f":"U24*(1-'5. TNC Parameters'!$G$10)","v":89.270155361414666},null,{"$f":"W25*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":59.513436907609773},null,{"$f":"Q25*C25*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":33.823760410808909},null,{"$f":"'6. TNC Assumptions'!AC316","v":51.909118018221022},null,{"$f":"AC25*C25*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":5.0611390067765498},null,{"$f":"AE25+(AG24*'5. TNC Parameters'!$G$11)","v":52.924762595288001},null,{"$f":"AG24*(1-'5. TNC Parameters'!$G$11)","v":3.4705042946393774},null,{"$f":"AI25*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.3136695297595846},null,{"$f":"AC25*C25*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.6870463355921832},null,{"$f":"'6. TNC Assumptions'!AE316","v":9.2037443294718138},null,{"$f":"AO25*C25*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":3.4514041235519301E-2},null,{"$f":"AQ25+(AS24*'5. TNC Parameters'!$G$12)","v":0.44153217213971963},null,{"$f":"AS24*(1-'5. TNC Parameters'!$G$12)","v":1.4497867298974563E-2},null,{"$f":"AU25*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":9.6652448659830421E-3},null,{"$f":"AO25*C25*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.1504680411839767E-2},null,{"$f":"'6. TNC Assumptions'!AG316","v":21.628799174258759},null,{"$f":"BA25*C25*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.64886397522776273},null,{"$f":"BC25+BE24*'5. TNC Parameters'!$G$13","v":6.7852259737548728},null,{"$f":"BE24*(1-'5. TNC Parameters'!$G$13)","v":0.44493644803068944},null,{"$f":"BG25*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.29662429868712625},null,{"$f":"BA25*C25*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.21628799174258759},null,{"$f":"'6. TNC Assumptions'!AI316","v":1.380561649420772},null,{"$f":"BM25*'5. TNC Parameters'!$C$14*C25*'5. TNC Parameters'!$C$27","v":2.0708424741311578E-3},null,{"$f":"BO25+(BQ24*'5. TNC Parameters'!$G$14)","v":2.3677487953234037E-2},null,{"$f":"BQ24*(1-'5. TNC Parameters'!$G$14)","v":1.1077964027216675E-3},null,{"$f":"BS25*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":7.3853093514777827E-4},null,null,null,{"$f":"'6. TNC Assumptions'!AM316","v":8.4353750000000005},null,{"$f":"BY25*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C25","v":0.18979593750000001},null,{"$f":"CA25+CC24*'5. TNC Parameters'!$G$15","v":2.2630354470633791},null,{"$f":"CC24*(1-'5. TNC Parameters'!$G$15)","v":6.3139543037770612E-2},null,{"$f":"CE25*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":4.209302869184707E-2},null,{"$f":"BY25*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C25","v":6.3265312500000004E-2},null,{"$f":"'6. TNC Assumptions'!AO316","v":0.18939},null,{"$f":"CK25*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C25","v":2.1306375000000001E-3},null,{"$f":"CM25+CO24*'5. TNC Parameters'!$G$16","v":2.5867683390232436E-2},null,{"$f":"CO24*(1-'5. TNC Parameters'!$G$16)","v":4.398589759474214E-3},null,{"$f":"CQ25*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.9323931729828092E-3},null,null,null,68.394902397222666,null,{"$f":"CW25*'5. TNC Parameters'!$C$30","v":1709.8725599305667},null,68.391970004049682,null,{"$f":"DA25*'5. TNC Parameters'!$C$30","v":1709.799250101242},null,18.308,null,null,50.086902397222666,null,50.083970004049682,null,null,{"$f":"DH25*'5. TNC Parameters'!$C$30","v":1252.1725599305666},null,{"$f":"DJ25*'5. TNC Parameters'!$C$30","v":1252.099250101242},null,null,39.080698648429852,null,668.7035543459848,null,2019,null,68.394902397222666,1709.8725599305667,0,0]
[2020,null,1,null,{"$f":"'6. TNC Assumptions'!Y317","v":70.408644120459371},null,{"$f":"E26*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C26","v":10.033231787165461},null,{"$f":"G26+(I25*'5. TNC Parameters'!$G$9)","v":29.334219825697886},null,{"$f":"I25*(1-'5. TNC Parameters'!$G$9)","v":9.492702606228983},null,{"$f":"K26*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.3284684041526553},null,{"$f":"E26*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C26","v":3.3444105957218202},null,{"$f":"'6. TNC Assumptions'!AA317","v":234.69548040153123},null,{"$f":"Q26*C26*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":103.50070685707527},null,{"$f":"S26+U25*'5. TNC Parameters'!$G$10","v":595.54190255441256},null,{"$f":"U25*(1-'5. TNC Parameters'!$G$10)","v":91.177620612189941},null,{"$f":"W26*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":60.785080408126625},null,{"$f":"Q26*C26*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":34.500235619025091},null,{"$f":"'6. TNC Assumptions'!AC317","v":51.820762072658098},null,{"$f":"AC26*C26*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":5.0525243020841648},null,{"$f":"AE26+(AG25*'5. TNC Parameters'!$G$11)","v":54.399245865920193},null,{"$f":"AG25*(1-'5. TNC Parameters'!$G$11)","v":3.5780410314519733},null,{"$f":"AI26*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.3853606876346487},null,{"$f":"AC26*C26*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.6841747673613883},null,{"$f":"'6. TNC Assumptions'!AE317","v":9.3878192160612493},null,{"$f":"AO26*C26*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":3.5204322060229686E-2},null,{"$f":"AQ26+(AS25*'5. TNC Parameters'!$G$12)","v":0.46155017893031114},null,{"$f":"AS25*(1-'5. TNC Parameters'!$G$12)","v":1.5186315269638167E-2},null,{"$f":"AU26*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.0124210179758777E-2},null,{"$f":"AO26*C26*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.1734774020076562E-2},null,{"$f":"'6. TNC Assumptions'!AG317","v":21.591984196940874},null,{"$f":"BA26*C26*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.64775952590822627},null,{"$f":"BC26+BE25*'5. TNC Parameters'!$G$13","v":6.9742622905025895},null,{"$f":"BE25*(1-'5. TNC Parameters'!$G$13)","v":0.4587232091605094},null,{"$f":"BG26*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.30581547277367294},null,{"$f":"BA26*C26*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.21591984196940875},null,{"$f":"'6. TNC Assumptions'!AI317","v":1.4081728824091875},null,{"$f":"BM26*'5. TNC Parameters'!$C$14*C26*'5. TNC Parameters'!$C$27","v":2.1122593236137812E-3},null,{"$f":"BO26+(BQ25*'5. TNC Parameters'!$G$14)","v":2.4634982562991181E-2},null,{"$f":"BQ25*(1-'5. TNC Parameters'!$G$14)","v":1.154764713856635E-3},null,{"$f":"BS26*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":7.6984314257109001E-4},null,null,null,{"$f":"'6. TNC Assumptions'!AM317","v":9.0842500000000008},null,{"$f":"BY26*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C26","v":0.20439562500000003},null,{"$f":"CA26+CC25*'5. TNC Parameters'!$G$15","v":2.4005482668646079},null,{"$f":"CC25*(1-'5. TNC Parameters'!$G$15)","v":6.6882805198771489E-2},null,{"$f":"CE26*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":4.458853679918099E-2},null,{"$f":"BY26*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C26","v":6.8131875000000008E-2},null,{"$f":"'6. TNC Assumptions'!AO317","v":0.18939},null,{"$f":"CK26*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C26","v":2.1306375000000001E-3},null,{"$f":"CM26+CO25*'5. TNC Parameters'!$G$16","v":2.3954291863193769E-2},null,{"$f":"CO25*(1-'5. TNC Parameters'!$G$16)","v":4.0440290270386666E-3},null,{"$f":"CQ26*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.6960193513591111E-3},null,null,null,69.86290358216047,null,{"$f":"CW26*'5. TNC Parameters'!$C$30","v":1746.5725895540118},null,69.860207562809109,null,{"$f":"DA26*'5. TNC Parameters'!$C$30","v":1746.5051890702277},null,18.308,null,null,51.55490358216047,null,51.552207562809109,null,null,{"$f":"DH26*'5. TNC Parameters'!$C$30","v":1288.8725895540117},null,{"$f":"DJ26*'5. TNC Parameters'!$C$30","v":1288.8051890702277},null,null,39.824607473097785,null,708.52816181908258,null,2020,null,69.86290358216047,1746.5725895540118,0,0]
[2021,null,1,null,{"$f":"'6. TNC Assumptions'!Y318","v":71.816817002868547},null,{"$f":"E27*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C27","v":10.233896422908767},null,{"$f":"G27+(I26*'5. TNC Parameters'!$G$9)","v":29.89721200689014},null,{"$f":"I26*(1-'5. TNC Parameters'!$G$9)","v":9.6709042417165154},null,{"$f":"K27*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.4472694944776769},null,{"$f":"E27*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C27","v":3.411298807636256},null,{"$f":"'6. TNC Assumptions'!AA318","v":239.38939000956185},null,{"$f":"Q27*C27*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":105.57072099421677},null,{"$f":"S27+U26*'5. TNC Parameters'!$G$10","v":608.0084709882467},null,{"$f":"U26*(1-'5. TNC Parameters'!$G$10)","v":93.104152560382673},null,{"$f":"W27*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":62.069435040255115},null,{"$f":"Q27*C27*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":35.19024033140559},null,{"$f":"'6. TNC Assumptions'!AC318","v":51.708108242065357},null,{"$f":"AC27*C27*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":5.0415405536013722},null,{"$f":"AE27+(AG26*'5. TNC Parameters'!$G$11)","v":55.763061206529564},null,{"$f":"AG26*(1-'5. TNC Parameters'!$G$11)","v":3.6777252129919993},null,{"$f":"AI27*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.4518168086613326},null,{"$f":"AC27*C27*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.6805135178671242},null,{"$f":"'6. TNC Assumptions'!AE318","v":9.575575600382475},null,{"$f":"AO27*C27*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":3.5908408501434286E-2},null,{"$f":"AQ27+(AS26*'5. TNC Parameters'!$G$12)","v":0.48158376115119167},null,{"$f":"AS26*(1-'5. TNC Parameters'!$G$12)","v":1.5874826280553769E-2},null,{"$f":"AU27*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.0583217520369179E-2},null,{"$f":"AO27*C27*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.1969469500478095E-2},null,{"$f":"'6. TNC Assumptions'!AG318","v":21.545045100860566},null,{"$f":"BA27*C27*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.64635135302581692},null,{"$f":"BC27+BE26*'5. TNC Parameters'!$G$13","v":7.1491104110935346},null,{"$f":"BE26*(1-'5. TNC Parameters'!$G$13)","v":0.47150323243487174},null,{"$f":"BG27*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.31433548828991448},null,{"$f":"BA27*C27*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.21545045100860566},null,{"$f":"'6. TNC Assumptions'!AI318","v":1.4363363400573712},null,{"$f":"BM27*'5. TNC Parameters'!$C$14*C27*'5. TNC Parameters'!$C$27","v":2.154504510086057E-3},null,{"$f":"BO27+(BQ26*'5. TNC Parameters'!$G$14)","v":2.5588024796065284E-2},null,{"$f":"BQ26*(1-'5. TNC Parameters'!$G$14)","v":1.2014622770119552E-3},null,{"$f":"BS27*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":8.0097485134130342E-4},null,null,null,{"$f":"'6. TNC Assumptions'!AM318","v":9.7331250000000011},null,{"$f":"BY27*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C27","v":0.21899531249999998},null,{"$f":"CA27+CC26*'5. TNC Parameters'!$G$15","v":2.5485966561463709},null,{"$f":"CC26*(1-'5. TNC Parameters'!$G$15)","v":7.0946923218236951E-2},null,{"$f":"CE27*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":4.7297948812157965E-2},null,{"$f":"BY27*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C27","v":7.2998437499999999E-2},null,{"$f":"'6. TNC Assumptions'!AO318","v":0.18939},null,{"$f":"CK27*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C27","v":2.1306375000000001E-3},null,{"$f":"CM27+CO26*'5. TNC Parameters'!$G$16","v":2.2340030751457619E-2},null,{"$f":"CO26*(1-'5. TNC Parameters'!$G$16)","v":3.7448986117361513E-3},null,{"$f":"CQ27*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.4965990744907672E-3},null,null,null,71.344035571942399,null,{"$f":"CW27*'5. TNC Parameters'!$C$30","v":1783.6008892985599},null,71.341538972867909,null,{"$f":"DA27*'5. TNC Parameters'!$C$30","v":1783.5384743216978},null,18.308,null,null,53.036035571942399,null,53.033538972867909,null,null,{"$f":"DH27*'5. TNC Parameters'!$C$30","v":1325.9008892985601},null,{"$f":"DJ27*'5. TNC Parameters'!$C$30","v":1325.8384743216977},null,null,40.582471014918056,null,749.11063283400063,null,2021,null,71.344035571942399,1783.6008892985599,0,0]
[2022,null,1,null,{"$f":"'6. TNC Assumptions'!Y319","v":73.253153342925927},null,{"$f":"E28*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C28","v":10.438574351366945},null,{"$f":"G28+(I27*'5. TNC Parameters'!$G$9)","v":30.479274880162812},null,{"$f":"I27*(1-'5. TNC Parameters'!$G$9)","v":9.8565114780942729},null,{"$f":"K28*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.571007652062848},null,{"$f":"E28*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C28","v":3.4795247837889818},null,{"$f":"'6. TNC Assumptions'!AA319","v":244.17717780975312},null,{"$f":"Q28*C28*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":107.68213541410111},null,{"$f":"S28+U27*'5. TNC Parameters'!$G$10","v":620.63749057944801},null,{"$f":"U27*(1-'5. TNC Parameters'!$G$10)","v":95.053115822899869},null,{"$f":"W28*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":63.368743881933241},null,{"$f":"Q28*C28*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":35.894045138033704},null,{"$f":"'6. TNC Assumptions'!AC319","v":51.570219953419858},null,{"$f":"AC28*C28*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":5.028096445458436},null,{"$f":"AE28+(AG27*'5. TNC Parameters'!$G$11)","v":57.021230093463735},null,{"$f":"AG27*(1-'5. TNC Parameters'!$G$11)","v":3.7699275585242669},null,{"$f":"AI28*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.5132850390161776},null,{"$f":"AC28*C28*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.6760321484861453},null,{"$f":"'6. TNC Assumptions'!AE319","v":9.7670871123901257},null,{"$f":"AO28*C28*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":3.662657667146297E-2},null,{"$f":"AQ28+(AS27*'5. TNC Parameters'!$G$12)","v":0.50164646482074393},null,{"$f":"AS27*(1-'5. TNC Parameters'!$G$12)","v":1.6563873001910773E-2},null,{"$f":"AU28*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.1042582001273848E-2},null,{"$f":"AO28*C28*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.2208858890487657E-2},null,{"$f":"'6. TNC Assumptions'!AG319","v":21.487591647258274},null,{"$f":"BA28*C28*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.64462774941774825},null,{"$f":"BC28+BE27*'5. TNC Parameters'!$G$13","v":7.3104141145466333},null,{"$f":"BE27*(1-'5. TNC Parameters'!$G$13)","v":0.48332404596464967},null,{"$f":"BG28*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.32221603064309978},null,{"$f":"BA28*C28*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.21487591647258275},null,{"$f":"'6. TNC Assumptions'!AI319","v":1.4650630668585187},null,{"$f":"BM28*'5. TNC Parameters'!$C$14*C28*'5. TNC Parameters'!$C$27","v":2.197594600287778E-3},null,{"$f":"BO28+(BQ27*'5. TNC Parameters'!$G$14)","v":2.653767670115896E-2},null,{"$f":"BQ27*(1-'5. TNC Parameters'!$G$14)","v":1.2479426951941038E-3},null,{"$f":"BS28*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":8.3196179679606921E-4},null,null,null,{"$f":"'6. TNC Assumptions'!AM319","v":10.382000000000001},null,{"$f":"BY28*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C28","v":0.233595},null,{"$f":"CA28+CC27*'5. TNC Parameters'!$G$15","v":2.7068692417739086},null,{"$f":"CC27*(1-'5. TNC Parameters'!$G$15)","v":7.5322414372462218E-2},null,{"$f":"CE28*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.021494291497481E-2},null,{"$f":"BY28*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C28","v":7.7865000000000004E-2},null,{"$f":"'6. TNC Assumptions'!AO319","v":0.18939},null,{"$f":"CK28*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C28","v":2.1306375000000001E-3},null,{"$f":"CM28+CO27*'5. TNC Parameters'!$G$16","v":2.0978135446686065E-2},null,{"$f":"CO27*(1-'5. TNC Parameters'!$G$16)","v":3.492532804771555E-3},null,{"$f":"CQ28*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.3283552031810365E-3},null,null,null,72.839670445571585,null,{"$f":"CW28*'5. TNC Parameters'!$C$30","v":1820.9917611392896},null,72.837342090368409,null,{"$f":"DA28*'5. TNC Parameters'!$C$30","v":1820.9335522592103},null,18.308,null,null,54.531670445571585,null,54.529342090368409,null,null,{"$f":"DH28*'5. TNC Parameters'!$C$30","v":1363.2917611392895},null,{"$f":"DJ28*'5. TNC Parameters'!$C$30","v":1363.2335522592102},null,null,41.354551845671899,null,790.46518467967257,null,2022,null,72.839670445571585,1820.9917611392896,0,0]
[2023,null,1,null,{"$f":"'6. TNC Assumptions'!Y320","v":74.718216409784446},null,{"$f":"E29*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C29","v":10.647345838394283},null,{"$f":"G29+(I28*'5. TNC Parameters'!$G$9)","v":31.078214779197925},null,{"$f":"I28*(1-'5. TNC Parameters'!$G$9)","v":10.048405939359171},null,{"$f":"K29*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.6989372929061135},null,{"$f":"E29*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C29","v":3.5491152794647611},null,{"$f":"'6. TNC Assumptions'!AA320","v":249.06072136594815},null,{"$f":"Q29*C29*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":109.83577812238315},null,{"$f":"S29+U28*'5. TNC Parameters'!$G$10","v":633.44579278493302},null,{"$f":"U28*(1-'5. TNC Parameters'!$G$10)","v":97.027475916898183},null,{"$f":"W29*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":64.684983944598784},null,{"$f":"Q29*C29*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":36.61192604079438},null,{"$f":"'6. TNC Assumptions'!AC320","v":51.40613288993169},null,{"$f":"AC29*C29*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":5.0120979567683399},null,{"$f":"AE29+(AG28*'5. TNC Parameters'!$G$11)","v":58.178340499349005},null,{"$f":"AG28*(1-'5. TNC Parameters'!$G$11)","v":3.8549875508830711},null,{"$f":"AI29*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.5699917005887141},null,{"$f":"AC29*C29*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.6706993189227799},null,{"$f":"'6. TNC Assumptions'!AE320","v":9.9624288546379258},null,{"$f":"AO29*C29*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":3.7359108204892223E-2},null,{"$f":"AQ29+(AS28*'5. TNC Parameters'!$G$12)","v":0.52175165168226334},null,{"$f":"AS28*(1-'5. TNC Parameters'!$G$12)","v":1.7253921343372818E-2},null,{"$f":"AU29*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.1502614228915211E-2},null,{"$f":"AO29*C29*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.2453036068297408E-2},null,{"$f":"'6. TNC Assumptions'!AG320","v":21.419222037471542},null,{"$f":"BA29*C29*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.64257666112414624},null,{"$f":"BC29+BE28*'5. TNC Parameters'!$G$13","v":7.4587616024806422},null,{"$f":"BE28*(1-'5. TNC Parameters'!$G$13)","v":0.49422917319013737},null,{"$f":"BG29*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.32948611546009154},null,{"$f":"BA29*C29*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.21419222037471541},null,{"$f":"'6. TNC Assumptions'!AI320","v":1.4943643281956889},null,{"$f":"BM29*'5. TNC Parameters'!$C$14*C29*'5. TNC Parameters'!$C$27","v":2.2415464922935333E-3},null,{"$f":"BO29+(BQ28*'5. TNC Parameters'!$G$14)","v":2.7484965428322978E-2},null,{"$f":"BQ28*(1-'5. TNC Parameters'!$G$14)","v":1.2942577651295158E-3},null,{"$f":"BS29*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":8.6283851008634382E-4},null,null,null,{"$f":"'6. TNC Assumptions'!AM320","v":11.030875000000002},null,{"$f":"BY29*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C29","v":0.24819468750000001},null,{"$f":"CA29+CC28*'5. TNC Parameters'!$G$15","v":2.8750638530793262},null,{"$f":"CC28*(1-'5. TNC Parameters'!$G$15)","v":8.0000076194582145E-2},null,{"$f":"CE29*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.3333384129721426E-2},null,{"$f":"BY29*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C29","v":8.2731562500000008E-2},null,{"$f":"'6. TNC Assumptions'!AO320","v":0.18939},null,{"$f":"CK29*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C29","v":2.1306375000000001E-3},null,{"$f":"CM29+CO28*'5. TNC Parameters'!$G$16","v":1.9829152294162496E-2},null,{"$f":"CO28*(1-'5. TNC Parameters'!$G$16)","v":3.2796206525235699E-3},null,{"$f":"CQ29*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.1864137683490466E-3},null,null,null,74.35128430419077,null,{"$f":"CW29*'5. TNC Parameters'!$C$30","v":1858.7821076047692},null,74.349097890422428,null,{"$f":"DA29*'5. TNC Parameters'!$C$30","v":1858.7274472605607},null,18.308,null,null,56.04328430419077,null,56.041097890422428,null,null,{"$f":"DH29*'5. TNC Parameters'!$C$30","v":1401.0821076047694},null,{"$f":"DJ29*'5. TNC Parameters'!$C$30","v":1401.0274472605606},null,null,42.141117458124938,null,832.60630213779746,null,2023,null,74.35128430419077,1858.7821076047692,0,0]
[2024,null,1,null,{"$f":"'6. TNC Assumptions'!Y321","v":76.212580737980133},null,{"$f":"E30*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C30","v":10.860292755162169},null,{"$f":"G30+(I29*'5. TNC Parameters'!$G$9)","v":31.69264311665961},null,{"$f":"I29*(1-'5. TNC Parameters'!$G$9)","v":10.245864417700485},null,{"$f":"K30*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.8305762784669897},null,{"$f":"E30*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C30","v":3.6200975850540562},null,{"$f":"'6. TNC Assumptions'!AA321","v":254.04193579326713},null,{"$f":"Q30*C30*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":112.0324936848308},null,{"$f":"S30+U29*'5. TNC Parameters'!$G$10","v":646.44842227848221},null,{"$f":"U29*(1-'5. TNC Parameters'!$G$10)","v":99.029864191281632},null,{"$f":"W30*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":66.019909460854421},null,{"$f":"Q30*C30*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":37.344164561610263},null,{"$f":"'6. TNC Assumptions'!AC321","v":51.214854255922653},null,{"$f":"AC30*C30*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.9934482899524593},null,{"$f":"AE30+(AG29*'5. TNC Parameters'!$G$11)","v":59.238573423929417},null,{"$f":"AG29*(1-'5. TNC Parameters'!$G$11)","v":3.9332153653720523},null,{"$f":"AI30*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.6221435769147012},null,{"$f":"AC30*C30*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.6644827633174863},null,{"$f":"'6. TNC Assumptions'!AE321","v":10.161677431730686},null,{"$f":"AO30*C30*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":3.8106290368990076E-2},null,{"$f":"AQ30+(AS29*'5. TNC Parameters'!$G$12)","v":0.54191251117471473},null,{"$f":"AS29*(1-'5. TNC Parameters'!$G$12)","v":1.7945430876538621E-2},null,{"$f":"AU30*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.196362058435908E-2},null,{"$f":"AO30*C30*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.2702096789663359E-2},null,{"$f":"'6. TNC Assumptions'!AG321","v":21.339522606634439},null,{"$f":"BA30*C30*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.64018567819903316},null,{"$f":"BC30+BE29*'5. TNC Parameters'!$G$13","v":7.5946889005037708},null,{"$f":"BE29*(1-'5. TNC Parameters'!$G$13)","v":0.50425838017590419},null,{"$f":"BG30*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.33617225345060275},null,{"$f":"BA30*C30*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.2133952260663444},null,{"$f":"'6. TNC Assumptions'!AI321","v":1.5242516147596028},null,{"$f":"BM30*'5. TNC Parameters'!$C$14*C30*'5. TNC Parameters'!$C$27","v":2.2863774221394042E-3},null,{"$f":"BO30+(BQ29*'5. TNC Parameters'!$G$14)","v":2.8430885268945091E-2},null,{"$f":"BQ29*(1-'5. TNC Parameters'!$G$14)","v":1.3404575815172909E-3},null,{"$f":"BS30*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":8.9363838767819389E-4},null,null,null,{"$f":"'6. TNC Assumptions'!AM321","v":11.679750000000002},null,{"$f":"BY30*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C30","v":0.26279437500000002},null,{"$f":"CA30+CC29*'5. TNC Parameters'!$G$15","v":3.0528872498875965},null,{"$f":"CC29*(1-'5. TNC Parameters'!$G$15)","v":8.4970978191729829E-2},null,{"$f":"CE30*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.6647318794486548E-2},null,{"$f":"BY30*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C30","v":8.7598125000000013E-2},null,{"$f":"'6. TNC Assumptions'!AO321","v":0.18939},null,{"$f":"CK30*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C30","v":2.1306375000000001E-3},null,{"$f":"CM30+CO29*'5. TNC Parameters'!$G$16","v":1.8859795633516363E-2},null,{"$f":"CO29*(1-'5. TNC Parameters'!$G$16)","v":3.0999941606461327E-3},null,{"$f":"CQ30*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.0666627737640883E-3},null,null,null,{"$f":"CS30+CG30+BU30+BI30+AW30+AK30+Y30+M30","v":75.880372810227001},null,{"$f":"CW30*'5. TNC Parameters'!$C$30","v":1897.009320255675},null,75.878306147453245,null,{"$f":"DA30*'5. TNC Parameters'!$C$30","v":1896.957653686331},null,18.308,null,null,57.572372810227002,null,57.570306147453245,null,null,{"$f":"DH30*'5. TNC Parameters'!$C$30","v":1439.3093202556749},null,{"$f":"DJ30*'5. TNC Parameters'!$C$30","v":1439.2576536863312},null,null,42.94244035783781,null,875.54874249563522,null,2024,null,75.880372810226973,1897.0093202556743,0,0]
[2025,null,1,null,{"$f":"'6. TNC Assumptions'!Y322","v":77.736832352739739},null,{"$f":"E31*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C31","v":11.077498610265414},null,{"$f":"G31+(I30*'5. TNC Parameters'!$G$9)","v":32.321712603215772},null,{"$f":"I30*(1-'5. TNC Parameters'!$G$9)","v":10.448429123709252},null,{"$f":"K31*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.9656194158061675},null,{"$f":"E31*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C31","v":3.6924995367551379},null,{"$f":"'6. TNC Assumptions'!AA322","v":259.12277450913246},null,{"$f":"Q31*C31*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":114.27314355852741},null,{"$f":"S31+U30*'5. TNC Parameters'!$G$10","v":659.65893317912469},null,{"$f":"U30*(1-'5. TNC Parameters'!$G$10)","v":101.0626326578849},null,{"$f":"W31*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":67.375088438589927},null,{"$f":"Q31*C31*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":38.091047852842472},null,{"$f":"'6. TNC Assumptions'!AC322","v":50.99536202339727},null,{"$f":"AC31*C31*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.9720477972812347},null,{"$f":"AE31+(AG30*'5. TNC Parameters'!$G$11)","v":60.205727557797772},null,{"$f":"AG30*(1-'5. TNC Parameters'!$G$11)","v":4.0048936634128784},null,{"$f":"AI31*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.6699291089419188},null,{"$f":"AC31*C31*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.6573492657604114},null,{"$f":"'6. TNC Assumptions'!AE322","v":10.364910980365298},null,{"$f":"AO31*C31*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":3.8868416176369866E-2},null,{"$f":"AQ31+(AS30*'5. TNC Parameters'!$G$12)","v":0.56214207210441336},null,{"$f":"AS30*(1-'5. TNC Parameters'!$G$12)","v":1.8638855246671176E-2},null,{"$f":"AU31*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.2425903497780784E-2},null,{"$f":"AO31*C31*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.2956138725456623E-2},null,{"$f":"'6. TNC Assumptions'!AG322","v":21.248067509748864},null,{"$f":"BA31*C31*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.63744202529246596},null,{"$f":"BC31+BE30*'5. TNC Parameters'!$G$13","v":7.7186830202304835},null,{"$f":"BE30*(1-'5. TNC Parameters'!$G$13)","v":0.51344790556575359},null,{"$f":"BG31*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.34229860371050236},null,{"$f":"BA31*C31*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.21248067509748864},null,{"$f":"'6. TNC Assumptions'!AI322","v":1.5547366470547948},null,{"$f":"BM31*'5. TNC Parameters'!$C$14*C31*'5. TNC Parameters'!$C$27","v":2.3321049705821925E-3},null,{"$f":"BO31+(BQ30*'5. TNC Parameters'!$G$14)","v":2.9376399603006659E-2},null,{"$f":"BQ30*(1-'5. TNC Parameters'!$G$14)","v":1.3865906365206242E-3},null,{"$f":"BS31*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":9.2439375768041615E-4},null,null,null,{"$f":"'6. TNC Assumptions'!AM322","v":12.328625000000002},null,{"$f":"BY31*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C31","v":0.27739406250000004},null,{"$f":"CA31+CC30*'5. TNC Parameters'!$G$15","v":3.2400548585806064},null,{"$f":"CC30*(1-'5. TNC Parameters'!$G$15)","v":9.0226453806990167E-2},null,{"$f":"CE31*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.0150969204660107E-2},null,{"$f":"BY31*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C31","v":9.2464687500000017E-2},null,{"$f":"'6. TNC Assumptions'!AO322","v":0.18939},null,{"$f":"CK31*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C31","v":2.1306375000000001E-3},null,{"$f":"CM31+CO30*'5. TNC Parameters'!$G$16","v":1.8041983524195861E-2},null,{"$f":"CO30*(1-'5. TNC Parameters'!$G$16)","v":2.9484496093205026E-3},null,{"$f":"CQ31*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.9656330728803351E-3},null,null,null,77.428402466581517,null,{"$f":"CW31*'5. TNC Parameters'!$C$30","v":1935.710061664538},null,77.426436833508646,null,{"$f":"DA31*'5. TNC Parameters'!$C$30","v":1935.660920837716},null,18.308,null,null,59.120402466581517,null,59.118436833508646,null,null,{"$f":"DH31*'5. TNC Parameters'!$C$30","v":1478.0100616645379},null,{"$f":"DJ31*'5. TNC Parameters'!$C$30","v":1477.9609208377162},null,null,43.758798156680967,null,919.30754065231622,null,2025,null,77.428402466581517,1935.710061664538,0,0]
[2026,null,1,null,{"$f":"'6. TNC Assumptions'!Y323","v":79.291568999794521},null,{"$f":"E32*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C32","v":11.29904858247072},null,{"$f":"G32+(I31*'5. TNC Parameters'!$G$9)","v":32.964940462609022},null,{"$f":"I31*(1-'5. TNC Parameters'!$G$9)","v":10.655820723077472},null,{"$f":"K32*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":7.1038804820516477},null,{"$f":"E32*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C32","v":3.7663495274902399},null,{"$f":"'6. TNC Assumptions'!AA323","v":264.30522999931509},null,{"$f":"Q32*C32*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":116.55860642969793},null,{"$f":"S32+U31*'5. TNC Parameters'!$G$10","v":673.0896393064304},null,{"$f":"U31*(1-'5. TNC Parameters'!$G$10)","v":103.12790030239232},null,{"$f":"W32*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":68.751933534928213},null,{"$f":"Q32*C32*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":38.852868809899313},null,{"$f":"'6. TNC Assumptions'!AC323","v":50.746604159868497},null,{"$f":"AC32*C32*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.9477939055871794},null,{"$f":"AE32+(AG31*'5. TNC Parameters'!$G$11)","v":61.083242203419061},null,{"$f":"AG31*(1-'5. TNC Parameters'!$G$11)","v":4.070279259965889},null,{"$f":"AI32*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.7135195066439257},null,{"$f":"AC32*C32*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.6492646351957263},null,{"$f":"'6. TNC Assumptions'!AE323","v":10.572209199972603},null,{"$f":"AO32*C32*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":3.9645784499897259E-2},null,{"$f":"AQ32+(AS31*'5. TNC Parameters'!$G$12)","v":0.58245321403017036},null,{"$f":"AS31*(1-'5. TNC Parameters'!$G$12)","v":1.9334642574140356E-2},null,{"$f":"AU32*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.2889761716093569E-2},null,{"$f":"AO32*C32*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.3215261499965754E-2},null,{"$f":"'6. TNC Assumptions'!AG323","v":21.144418399945213},null,{"$f":"BA32*C32*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.63433255199835648},null,{"$f":"BC32+BE31*'5. TNC Parameters'!$G$13","v":7.8311848978742393},null,{"$f":"BE31*(1-'5. TNC Parameters'!$G$13)","v":0.52183067435460118},null,{"$f":"BG32*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.34788711623640078},null,{"$f":"BA32*C32*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.21144418399945214},null,{"$f":"'6. TNC Assumptions'!AI323","v":1.5858313799958905},null,{"$f":"BM32*'5. TNC Parameters'!$C$14*C32*'5. TNC Parameters'!$C$27","v":2.3787470699938359E-3},null,{"$f":"BO32+(BQ31*'5. TNC Parameters'!$G$14)","v":3.0322442758264866E-2},null,{"$f":"BQ31*(1-'5. TNC Parameters'!$G$14)","v":1.432703914735631E-3},null,{"$f":"BS32*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":9.5513594315708734E-4},null,null,null,{"$f":"'6. TNC Assumptions'!AM323","v":12.977500000000003},null,{"$f":"BY32*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C32","v":0.29199375000000005},null,{"$f":"CA32+CC31*'5. TNC Parameters'!$G$15","v":3.4362905159616925},null,{"$f":"CC31*(1-'5. TNC Parameters'!$G$15)","v":9.5758092618913687E-2},null,{"$f":"CE32*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.3838728412609125E-2},null,{"$f":"BY32*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C32","v":9.7331250000000022E-2},null,{"$f":"'6. TNC Assumptions'!AO323","v":0.18939},null,{"$f":"CK32*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C32","v":2.1306375000000001E-3},null,{"$f":"CM32+CO31*'5. TNC Parameters'!$G$16","v":1.7352024220975679E-2},null,{"$f":"CO31*(1-'5. TNC Parameters'!$G$16)","v":2.8205968032201834E-3},null,{"$f":"CQ32*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.8803978688134554E-3},null,null,null,78.996784663800867,null,{"$f":"CW32*'5. TNC Parameters'!$C$30","v":1974.9196165950216},null,78.99490426593205,null,{"$f":"DA32*'5. TNC Parameters'!$C$30","v":1974.8726066483011},null,18.308,null,null,60.688784663800867,null,60.68690426593205,null,null,{"$f":"DH32*'5. TNC Parameters'!$C$30","v":1517.2196165950218},null,{"$f":"DJ32*'5. TNC Parameters'!$C$30","v":1517.1726066483013},null,null,44.590473668084698,null,963.89801432040088,null,2026,null,78.996784663800852,1974.9196165950214,0,0]
[2027,null,1,null,{"$f":"'6. TNC Assumptions'!Y324","v":80.877400379790416},null,{"$f":"E33*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C33","v":11.525029554120135},null,{"$f":"G33+(I32*'5. TNC Parameters'!$G$9)","v":33.622089962578329},null,{"$f":"I32*(1-'5. TNC Parameters'!$G$9)","v":10.867880054150833},null,{"$f":"K33*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":7.2452533694338879},null,{"$f":"E33*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C33","v":3.8416765180400447},null,{"$f":"'6. TNC Assumptions'!AA324","v":269.59133459930138},null,{"$f":"Q33*C33*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":118.88977855829191},null,{"$f":"S33+U32*'5. TNC Parameters'!$G$10","v":686.75182565667762},null,{"$f":"U32*(1-'5. TNC Parameters'!$G$10)","v":105.22759220804474},null,{"$f":"W33*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":70.151728138696484},null,{"$f":"Q33*C33*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":39.6299261860973},null,{"$f":"'6. TNC Assumptions'!AC324","v":50.467497836989217},null,{"$f":"AC33*C33*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.9205810391064491},null,{"$f":"AE33+(AG32*'5. TNC Parameters'!$G$11)","v":61.874218569392582},null,{"$f":"AG32*(1-'5. TNC Parameters'!$G$11)","v":4.1296046731329303},null,{"$f":"AI33*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.7530697820886201},null,{"$f":"AC33*C33*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.6401936797021497},null,{"$f":"'6. TNC Assumptions'!AE324","v":10.783653383972055},null,{"$f":"AO33*C33*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":4.0438700189895205E-2},null,{"$f":"AQ33+(AS32*'5. TNC Parameters'!$G$12)","v":0.60285867837405527},null,{"$f":"AS32*(1-'5. TNC Parameters'!$G$12)","v":2.0033235846010258E-2},null,{"$f":"AU33*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.3355490564006839E-2},null,{"$f":"AO33*C33*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.3479566729965069E-2},null,{"$f":"'6. TNC Assumptions'!AG324","v":21.028124098745511},null,{"$f":"BA33*C33*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.63084372296236535},null,{"$f":"BC33+BE32*'5. TNC Parameters'!$G$13","v":7.9325921242811006},null,{"$f":"BE32*(1-'5. TNC Parameters'!$G$13)","v":0.52943649655550395},null,{"$f":"BG33*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.35295766437033593},null,{"$f":"BA33*C33*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.21028124098745513},null,{"$f":"'6. TNC Assumptions'!AI324","v":1.6175480075958082},null,{"$f":"BM33*'5. TNC Parameters'!$C$14*C33*'5. TNC Parameters'!$C$27","v":2.4263220113937122E-3},null,{"$f":"BO33+(BQ32*'5. TNC Parameters'!$G$14)","v":3.1269921785793846E-2},null,{"$f":"BQ32*(1-'5. TNC Parameters'!$G$14)","v":1.4788429838647342E-3},null,{"$f":"BS33*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":9.8589532257648948E-4},null,null,null,{"$f":"'6. TNC Assumptions'!AM324","v":13.626375000000003},null,{"$f":"BY33*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C33","v":0.30659343750000001},null,{"$f":"CA33+CC32*'5. TNC Parameters'!$G$15","v":3.6413262206901233},null,{"$f":"CC32*(1-'5. TNC Parameters'!$G$15)","v":0.10155773277156945},null,{"$f":"CE33*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.7705155181046292E-2},null,{"$f":"BY33*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C33","v":0.10219781250000001},null,{"$f":"'6. TNC Assumptions'!AO324","v":0.18939},null,{"$f":"CK33*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C33","v":2.1306375000000001E-3},null,{"$f":"CM33+CO32*'5. TNC Parameters'!$G$16","v":1.6769929831965454E-2},null,{"$f":"CO32*(1-'5. TNC Parameters'!$G$16)","v":2.7127318890102252E-3},null,{"$f":"CQ33*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.8084879260068167E-3},null,null,null,80.586863983582958,null,{"$f":"CW33*'5. TNC Parameters'!$C$30","v":2014.671599589574},null,80.585055495656945,null,{"$f":"DA33*'5. TNC Parameters'!$C$30","v":2014.6263873914236},null,18.308,null,null,62.278863983582958,null,62.277055495656946,null,null,{"$f":"DH33*'5. TNC Parameters'!$C$30","v":1556.971599589574},null,{"$f":"DJ33*'5. TNC Parameters'!$C$30","v":1556.9263873914235},null,null,45.437755004056918,null,1009.3357693244578,null,2027,null,80.586863983582944,2014.6715995895736,0,0]
[2028,null,1,null,{"$f":"'6. TNC Assumptions'!Y325","v":82.494948387386216},null,{"$f":"E34*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C34","v":11.755530145202536},null,{"$f":"G34+(I33*'5. TNC Parameters'!$G$9)","v":34.293091036732449},null,{"$f":"I33*(1-'5. TNC Parameters'!$G$9)","v":11.084529071048417},null,{"$f":"K34*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":7.3896860473656112},null,{"$f":"E34*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C34","v":3.9185100484008455},null,{"$f":"'6. TNC Assumptions'!AA325","v":274.98316129128739},null,{"$f":"Q34*C34*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":121.26757412945773},null,{"$f":"S34+U33*'5. TNC Parameters'!$G$10","v":700.65592716933043},null,{"$f":"U33*(1-'5. TNC Parameters'!$G$10)","v":107.36347261680503},null,{"$f":"W34*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":71.575648411203346},null,{"$f":"Q34*C34*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":40.422524709819243},null,{"$f":"'6. TNC Assumptions'!AC325","v":50.156928619530824},null,{"$f":"AC34*C34*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.8903005404042554},null,{"$f":"AE34+(AG33*'5. TNC Parameters'!$G$11)","v":62.581439546015766},null,{"$f":"AG33*(1-'5. TNC Parameters'!$G$11)","v":4.1830795637810745},null,{"$f":"AI34*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.788719709187383},null,{"$f":"AC34*C34*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.6301001801347519},null,{"$f":"'6. TNC Assumptions'!AE325","v":10.999326451651497},null,{"$f":"AO34*C34*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":4.1247474193693109E-2},null,{"$f":"AQ34+(AS33*'5. TNC Parameters'!$G$12)","v":0.62337107926955915},null,{"$f":"AS33*(1-'5. TNC Parameters'!$G$12)","v":2.0735073298189251E-2},null,{"$f":"AU34*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.3823382198792833E-2},null,{"$f":"AO34*C34*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.374915806456437E-2},null,{"$f":"'6. TNC Assumptions'!AG325","v":20.898720258137843},null,{"$f":"BA34*C34*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.62696160774413534},null,{"$f":"BC34+BE33*'5. TNC Parameters'!$G$13","v":8.0232614802584319},null,{"$f":"BE33*(1-'5. TNC Parameters'!$G$13)","v":0.5362922517668044},null,{"$f":"BG34*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.35752816784453623},null,{"$f":"BA34*C34*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.20898720258137843},null,{"$f":"'6. TNC Assumptions'!AI325","v":1.6498989677477243},null,{"$f":"BM34*'5. TNC Parameters'!$C$14*C34*'5. TNC Parameters'!$C$27","v":2.4748484516215865E-3},null,{"$f":"BO34+(BQ33*'5. TNC Parameters'!$G$14)","v":3.221971815610461E-2},null,{"$f":"BQ33*(1-'5. TNC Parameters'!$G$14)","v":1.5250520813108264E-3},null,{"$f":"BS34*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.0167013875405509E-3},null,null,null,{"$f":"'6. TNC Assumptions'!AM325","v":14.275250000000003},null,{"$f":"BY34*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C34","v":0.32119312500000008},null,{"$f":"CA34+CC33*'5. TNC Parameters'!$G$15","v":3.8549018920617999},null,{"$f":"CC33*(1-'5. TNC Parameters'!$G$15)","v":0.10761745362832384},null,{"$f":"CE34*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":7.1744969085549226E-2},null,{"$f":"BY34*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C34","v":0.10706437500000002},null,{"$f":"'6. TNC Assumptions'!AO325","v":0.18939},null,{"$f":"CK34*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C34","v":2.1306375000000001E-3},null,{"$f":"CM34+CO33*'5. TNC Parameters'!$G$16","v":1.6278837276019358E-2},null,{"$f":"CO33*(1-'5. TNC Parameters'!$G$16)","v":2.6217300559460955E-3},null,{"$f":"CQ34*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.7478200372973969E-3},null,null,null,82.19991520831006,null,{"$f":"CW34*'5. TNC Parameters'!$C$30","v":2054.9978802077517},null,82.198167388272765,null,{"$f":"DA34*'5. TNC Parameters'!$C$30","v":2054.954184706819},null,18.308,null,null,63.89191520831006,null,63.890167388272765,null,null,{"$f":"DH34*'5. TNC Parameters'!$C$30","v":1597.2978802077514},null,{"$f":"DJ34*'5. TNC Parameters'!$C$30","v":1597.2541847068192},null,null,46.300935674000783,null,1055.6367049984585,null,2028,null,82.199915208310046,2054.9978802077512,0,0]
[2029,null,1,null,{"$f":"'6. TNC Assumptions'!Y326","v":84.144847355133948},null,{"$f":"E35*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C35","v":11.990640748106587},null,{"$f":"G35+(I34*'5. TNC Parameters'!$G$9)","v":34.97798711055345},null,{"$f":"I34*(1-'5. TNC Parameters'!$G$9)","v":11.305744674285583},null,{"$f":"K35*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":7.5371631161903885},null,{"$f":"E35*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C35","v":3.9968802493688624},null,{"$f":"'6. TNC Assumptions'!AA326","v":280.48282451711316},null,{"$f":"Q35*C35*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":123.69292561204691},null,{"$f":"S35+U34*'5. TNC Parameters'!$G$10","v":714.81167990452923},null,{"$f":"U34*(1-'5. TNC Parameters'!$G$10)","v":109.53717287684809},null,{"$f":"W35*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":73.024781917898721},null,{"$f":"Q35*C35*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":41.230975204015635},null,{"$f":"'6. TNC Assumptions'!AC326","v":49.813749634239294},null,{"$f":"AC35*C35*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.8568405893383311},null,{"$f":"AE35+(AG34*'5. TNC Parameters'!$G$11)","v":63.207388062861149},null,{"$f":"AG34*(1-'5. TNC Parameters'!$G$11)","v":4.2308920724929528},null,{"$f":"AI35*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.8205947149953019},null,{"$f":"AC35*C35*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.618946863112777},null,{"$f":"'6. TNC Assumptions'!AE326","v":11.219312980684526},null,{"$f":"AO35*C35*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":4.2072423677566972E-2},null,{"$f":"AQ35+(AS34*'5. TNC Parameters'!$G$12)","v":0.64400291415857813},null,{"$f":"AS34*(1-'5. TNC Parameters'!$G$12)","v":2.1440588788548025E-2},null,{"$f":"AU35*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.4293725859032016E-2},null,{"$f":"AO35*C35*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.4024141225855657E-2},null,{"$f":"'6. TNC Assumptions'!AG326","v":20.755729014266372},null,{"$f":"BA35*C35*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.62267187042799121},null,{"$f":"BC35+BE34*'5. TNC Parameters'!$G$13","v":8.1035112901104025},null,{"$f":"BE34*(1-'5. TNC Parameters'!$G$13)","v":0.5424220605760196},null,{"$f":"BG35*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.36161470705067972},null,{"$f":"BA35*C35*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.20755729014266372},null,{"$f":"'6. TNC Assumptions'!AI326","v":1.6828969471026789},null,{"$f":"BM35*'5. TNC Parameters'!$C$14*C35*'5. TNC Parameters'!$C$27","v":2.5243454206540185E-3},null,{"$f":"BO35+(BQ34*'5. TNC Parameters'!$G$14)","v":3.3172689379860613E-2},null,{"$f":"BQ34*(1-'5. TNC Parameters'!$G$14)","v":1.5713741968980152E-3},null,{"$f":"BS35*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.04758279793201E-3},null,null,null,{"$f":"'6. TNC Assumptions'!AM326","v":14.924125000000004},null,{"$f":"BY35*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C35","v":0.33579281250000004},null,{"$f":"CA35+CC34*'5. TNC Parameters'!$G$15","v":4.0767651359190671},null,{"$f":"CC34*(1-'5. TNC Parameters'!$G$15)","v":0.1139295686427329},null,{"$f":"CE35*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":7.5953045761821936E-2},null,{"$f":"BY35*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C35","v":0.11193093750000002},null,{"$f":"'6. TNC Assumptions'!AO326","v":0.18939},null,{"$f":"CK35*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C35","v":2.1306375000000001E-3},null,{"$f":"CM35+CO34*'5. TNC Parameters'!$G$16","v":1.5864519764875247E-2},null,{"$f":"CO34*(1-'5. TNC Parameters'!$G$16)","v":2.5449550111441119E-3},null,{"$f":"CQ35*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.6966366740960746E-3},null,null,null,83.837145447227968,null,{"$f":"CW35*'5. TNC Parameters'!$C$30","v":2095.9286361806994},null,83.835448810553871,null,{"$f":"DA35*'5. TNC Parameters'!$C$30","v":2095.8862202638466},null,18.308,null,null,65.529145447227961,null,65.527448810553864,null,null,{"$f":"DH35*'5. TNC Parameters'!$C$30","v":1638.2286361806991},null,{"$f":"DJ35*'5. TNC Parameters'!$C$30","v":1638.1862202638465},null,null,47.180314685365794,null,1102.8170196838244,null,2029,null,83.837145447227954,2095.928636180699,0,0]
[2030,null,1,null,{"$f":"'6. TNC Assumptions'!Y327","v":85.827744302236624},null,{"$f":"E36*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C36","v":12.230453563068721},null,{"$f":"G36+(I35*'5. TNC Parameters'!$G$9)","v":35.676899493248911},null,{"$f":"I35*(1-'5. TNC Parameters'!$G$9)","v":11.531541180373262},null,{"$f":"K36*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":7.6876941202488407},null,{"$f":"E36*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C36","v":4.0768178543562401},null,{"$f":"'6. TNC Assumptions'!AA327","v":286.09248100745543},null,{"$f":"Q36*C36*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":126.16678412428783},null,{"$f":"S36+U35*'5. TNC Parameters'!$G$10","v":729.22824895189535},null,{"$f":"U35*(1-'5. TNC Parameters'!$G$10)","v":111.75021507692165},null,{"$f":"W36*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":74.500143384614432},null,{"$f":"Q36*C36*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":42.055594708095946},null,{"$f":"'6. TNC Assumptions'!AC327","v":49.436780718088301},null,{"$f":"AC36*C36*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.8200861200136096},null,{"$f":"AE36+(AG35*'5. TNC Parameters'!$G$11)","v":63.754264122222352},null,{"$f":"AG35*(1-'5. TNC Parameters'!$G$11)","v":4.2732100606524064},null,{"$f":"AI36*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.8488067071016041},null,{"$f":"AC36*C36*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.6066953733378697},null,{"$f":"'6. TNC Assumptions'!AE327","v":11.443699240298217},null,{"$f":"AO36*C36*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":4.2913872151118318E-2},null,{"$f":"AQ36+(AS35*'5. TNC Parameters'!$G$12)","v":0.66476657414829798},null,{"$f":"AS35*(1-'5. TNC Parameters'!$G$12)","v":2.2150212161398453E-2},null,{"$f":"AU36*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.4766808107598967E-2},null,{"$f":"AO36*C36*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.4304624050372772E-2},null,{"$f":"'6. TNC Assumptions'!AG327","v":20.598658632536793},null,{"$f":"BA36*C36*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.61795975897610378},null,{"$f":"BC36+BE35*'5. TNC Parameters'!$G$13","v":8.1736236054131215},null,{"$f":"BE35*(1-'5. TNC Parameters'!$G$13)","v":0.54784744367338534},null,{"$f":"BG36*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.36523162911559021},null,{"$f":"BA36*C36*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.20598658632536793},null,{"$f":"'6. TNC Assumptions'!AI327","v":1.7165548860447326},null,{"$f":"BM36*'5. TNC Parameters'!$C$14*C36*'5. TNC Parameters'!$C$27","v":2.5748323290670991E-3},null,{"$f":"BO36+(BQ35*'5. TNC Parameters'!$G$14)","v":3.412967055701286E-2},null,{"$f":"BQ35*(1-'5. TNC Parameters'!$G$14)","v":1.6178511519148544E-3},null,{"$f":"BS36*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.0785674346099029E-3},null,null,null,{"$f":"'6. TNC Assumptions'!AM327","v":15.573000000000002},null,{"$f":"BY36*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C36","v":0.35039250000000005},null,{"$f":"CA36+CC35*'5. TNC Parameters'!$G$15","v":4.3066710174789353},null,{"$f":"CC35*(1-'5. TNC Parameters'!$G$15)","v":0.12048661844013166},null,{"$f":"CE36*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":8.0324412293421105E-2},null,{"$f":"BY36*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C36","v":0.11679750000000001},null,{"$f":"'6. TNC Assumptions'!AO327","v":0.18939},null,{"$f":"CK36*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C36","v":2.1306375000000001E-3},null,{"$f":"CM36+CO35*'5. TNC Parameters'!$G$16","v":1.5514974657823179E-2},null,{"$f":"CO35*(1-'5. TNC Parameters'!$G$16)","v":2.4801826070520675E-3},null,{"$f":"CQ36*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.653455071368045E-3},null,null,null,85.499699083987466,null,{"$f":"CW36*'5. TNC Parameters'!$C$30","v":2137.4924770996868},null,85.498045628916088,null,{"$f":"DA36*'5. TNC Parameters'!$C$30","v":2137.451140722902},null,18.308,null,null,67.191699083987459,null,67.190045628916096,null,null,{"$f":"DH36*'5. TNC Parameters'!$C$30","v":1679.7924770996865},null,{"$f":"DJ36*'5. TNC Parameters'!$C$30","v":1679.7511407229024},null,null,48.076196646165798,null,1150.8932163299901,null,2030,null,85.499699083987437,2137.4924770996859,0,0]
[{"$f":"A36+1","v":2031},null,1,null,{"$f":"'6. TNC Assumptions'!Y328","v":87.544299188281357},null,{"$f":"E37*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C37","v":12.475062634330094},null,{"$f":"G37+(I36*'5. TNC Parameters'!$G$9)","v":36.390003545053581},null,{"$f":"I36*(1-'5. TNC Parameters'!$G$9)","v":11.761958582525423},null,{"$f":"K37*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":7.8413057216836153},null,{"$f":"E37*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C37","v":4.1583542114433643},null,{"$f":"'6. TNC Assumptions'!AA328","v":291.81433062760453},null,{"$f":"Q37*C37*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":128.69011980677359},null,{"$f":"S37+U36*'5. TNC Parameters'!$G$10","v":743.91433671567643},null,{"$f":"U36*(1-'5. TNC Parameters'!$G$10)","v":114.00403204299252},null,{"$f":"W37*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":76.00268802866168},null,{"$f":"Q37*C37*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":42.896706602257865},null,{"$f":"'6. TNC Assumptions'!AC328","v":49.725161938943806},null,{"$f":"AC37*C37*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.8482032890470208},null,{"$f":"AE37+(AG36*'5. TNC Parameters'!$G$11)","v":64.292285149258674},null,{"$f":"AG36*(1-'5. TNC Parameters'!$G$11)","v":4.3101822620107049},null,{"$f":"AI37*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.8734548413404699},null,{"$f":"AC37*C37*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.6160677630156737},null,{"$f":"'6. TNC Assumptions'!AE328","v":11.672573225104182},null,{"$f":"AO37*C37*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":4.3772149594140684E-2},null,{"$f":"AQ37+(AS36*'5. TNC Parameters'!$G$12)","v":0.68567435413872435},null,{"$f":"AS36*(1-'5. TNC Parameters'!$G$12)","v":2.2864369603714289E-2},null,{"$f":"AU37*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.5242913069142858E-2},null,{"$f":"AO37*C37*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.4590716531380228E-2},null,{"$f":"'6. TNC Assumptions'!AG328","v":20.718817474559923},null,{"$f":"BA37*C37*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.62156452423679776},null,{"$f":"BC37+BE36*'5. TNC Parameters'!$G$13","v":8.2426006601613668},null,{"$f":"BE36*(1-'5. TNC Parameters'!$G$13)","v":0.55258746948855186},null,{"$f":"BG37*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.36839164632570121},null,{"$f":"BA37*C37*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.20718817474559925},null,{"$f":"'6. TNC Assumptions'!AI328","v":1.7508859837656272},null,{"$f":"BM37*'5. TNC Parameters'!$C$14*C37*'5. TNC Parameters'!$C$27","v":2.6263289756484412E-3},null,{"$f":"BO37+(BQ36*'5. TNC Parameters'!$G$14)","v":3.5091475857994749E-2},null,{"$f":"BQ36*(1-'5. TNC Parameters'!$G$14)","v":1.6645236746665535E-3},null,{"$f":"BS37*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.1096824497777024E-3},null,null,null,{"$f":"'6. TNC Assumptions'!AM328","v":15.573},null,{"$f":"BY37*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C37","v":0.3503925},null,{"$f":"CA37+CC36*'5. TNC Parameters'!$G$15","v":4.5297821533752414},null,{"$f":"CC36*(1-'5. TNC Parameters'!$G$15)","v":0.12728136410369345},null,{"$f":"CE37*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":8.4854242735795629E-2},null,{"$f":"BY37*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C37","v":0.1167975},null,{"$f":"'6. TNC Assumptions'!AO328","v":0.18939},null,{"$f":"CK37*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C37","v":2.1306375000000001E-3},null,{"$f":"CM37+CO36*'5. TNC Parameters'!$G$16","v":1.5220075749189932E-2},null,{"$f":"CO36*(1-'5. TNC Parameters'!$G$16)","v":2.4255364086332456E-3},null,{"$f":"CQ37*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.6170242724221637E-3},null,null,null,87.188664100538602,null,{"$f":"CW37*'5. TNC Parameters'!$C$30","v":2179.7166025134652},null,87.187047076266182,null,{"$f":"DA37*'5. TNC Parameters'!$C$30","v":2179.6761769066547},null,18.308,null,null,68.88066410053861,null,68.879047076266176,null,null,{"$f":"DH37*'5. TNC Parameters'!$C$30","v":1722.0166025134652},null,{"$f":"DJ37*'5. TNC Parameters'!$C$30","v":1721.9761769066545},null,null,49.009704967993883,null,1199.902921297984,null,2031,null,87.188664100538588,2179.7166025134647,0,0]
[{"$f":"A37+1","v":2032},null,1,null,{"$f":"'6. TNC Assumptions'!Y329","v":89.295185172046985},null,{"$f":"E38*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C38","v":12.724563887016696},null,{"$f":"G38+(I37*'5. TNC Parameters'!$G$9)","v":37.117512738574092},null,{"$f":"I37*(1-'5. TNC Parameters'!$G$9)","v":11.997054693496187},null,{"$f":"K38*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":7.9980364623307914},null,{"$f":"E38*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C38","v":4.2415212956722321},null,{"$f":"'6. TNC Assumptions'!AA329","v":297.65061724015663},null,{"$f":"Q38*C38*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":131.26392220290907},null,{"$f":"S38+U37*'5. TNC Parameters'!$G$10","v":758.87827465156067},null,{"$f":"U37*(1-'5. TNC Parameters'!$G$10)","v":116.29998426702484},null,{"$f":"W38*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":77.533322844683227},null,{"$f":"Q38*C38*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":43.754640734303024},null,{"$f":"'6. TNC Assumptions'!AC329","v":50.00530369634631},null,{"$f":"AC38*C38*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.8755171103937656},null,{"$f":"AE38+(AG37*'5. TNC Parameters'!$G$11)","v":64.821246451193531},null,{"$f":"AG37*(1-'5. TNC Parameters'!$G$11)","v":4.3465558084589091},null,{"$f":"AI38*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.8977038723059394},null,{"$f":"AC38*C38*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.625172370131255},null,{"$f":"'6. TNC Assumptions'!AE329","v":11.906024689606266},null,{"$f":"AO38*C38*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":4.46475925860235E-2},null,{"$f":"AQ38+(AS37*'5. TNC Parameters'!$G$12)","v":0.70673846273128438},null,{"$f":"AS37*(1-'5. TNC Parameters'!$G$12)","v":2.3583483993463383E-2},null,{"$f":"AU38*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.572232266230892E-2},null,{"$f":"AO38*C38*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.4882530862007833E-2},null,{"$f":"'6. TNC Assumptions'!AG329","v":20.835543206810961},null,{"$f":"BA38*C38*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.62506629620432885},null,{"$f":"BC38+BE37*'5. TNC Parameters'!$G$13","v":8.3104162116914768},null,{"$f":"BE37*(1-'5. TNC Parameters'!$G$13)","v":0.55725074467421898},null,{"$f":"BG38*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.3715004964494793},null,{"$f":"BA38*C38*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.20835543206810961},null,{"$f":"'6. TNC Assumptions'!AI329","v":1.7859037034409397},null,{"$f":"BM38*'5. TNC Parameters'!$C$14*C38*'5. TNC Parameters'!$C$27","v":2.6788555551614099E-3},null,{"$f":"BO38+(BQ37*'5. TNC Parameters'!$G$14)","v":3.6058899940442458E-2},null,{"$f":"BQ37*(1-'5. TNC Parameters'!$G$14)","v":1.7114314727137044E-3},null,{"$f":"BS38*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.1409543151424694E-3},null,null,null,{"$f":"'6. TNC Assumptions'!AM329","v":15.573},null,{"$f":"BY38*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C38","v":0.3503925},null,{"$f":"CA38+CC37*'5. TNC Parameters'!$G$15","v":4.746299358690746},null,{"$f":"CC37*(1-'5. TNC Parameters'!$G$15)","v":0.13387529468449505},null,{"$f":"CE38*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":8.9250196456330033E-2},null,{"$f":"BY38*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C38","v":0.1167975},null,{"$f":"'6. TNC Assumptions'!AO329","v":0.18939},null,{"$f":"CK38*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C38","v":2.1306375000000001E-3},null,{"$f":"CM38+CO37*'5. TNC Parameters'!$G$16","v":1.497127991552339E-2},null,{"$f":"CO37*(1-'5. TNC Parameters'!$G$16)","v":2.3794333336665408E-3},null,{"$f":"CQ38*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.5862888891110271E-3},null,null,null,88.90826343809232,null,{"$f":"CW38*'5. TNC Parameters'!$C$30","v":2222.7065859523082},null,88.906677149203219,null,{"$f":"DA38*'5. TNC Parameters'!$C$30","v":2222.6669287300806},null,18.308,null,null,70.600263438092327,null,70.598677149203212,null,null,{"$f":"DH38*'5. TNC Parameters'!$C$30","v":1765.0065859523081},null,{"$f":"DJ38*'5. TNC Parameters'!$C$30","v":1764.9669287300803},null,null,49.961369863036623,null,1249.8642911610207,null,2032,null,88.908263438092305,2222.7065859523077,0,0]
[2033,null,1,null,{"$f":"'6. TNC Assumptions'!Y330","v":91.081088875487936},null,{"$f":"E39*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C39","v":12.979055164757032},null,{"$f":"G39+(I38*'5. TNC Parameters'!$G$9)","v":37.859668012406445},null,{"$f":"I38*(1-'5. TNC Parameters'!$G$9)","v":12.236899890924677},null,{"$f":"K39*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":8.157933260616451},null,{"$f":"E39*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C39","v":4.3263517215856773},null,{"$f":"'6. TNC Assumptions'!AA330","v":303.60362958495978},null,{"$f":"Q39*C39*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":133.88920064696725},null,{"$f":"S39+U38*'5. TNC Parameters'!$G$10","v":774.12810104985624},null,{"$f":"U38*(1-'5. TNC Parameters'!$G$10)","v":118.63937424867164},null,{"$f":"W39*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":79.092916165781091},null,{"$f":"Q39*C39*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":44.629733548989087},null,{"$f":"'6. TNC Assumptions'!AC330","v":50.276761059269333},null,{"$f":"AC39*C39*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.9019842032787597},null,{"$f":"AE39+(AG38*'5. TNC Parameters'!$G$11)","v":65.340913792971989},null,{"$f":"AG38*(1-'5. TNC Parameters'!$G$11)","v":4.3823168615003016},null,{"$f":"AI39*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.9215445743335344},null,{"$f":"AC39*C39*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.6339947344262533},null,{"$f":"'6. TNC Assumptions'!AE330","v":12.144145183398392},null,{"$f":"AO39*C39*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":4.5540544437743968E-2},null,{"$f":"AQ39+(AS38*'5. TNC Parameters'!$G$12)","v":0.72797103192861834},null,{"$f":"AS38*(1-'5. TNC Parameters'!$G$12)","v":2.4307975240409903E-2},null,{"$f":"AU39*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.6205316826939934E-2},null,{"$f":"AO39*C39*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.5180181479247989E-2},null,{"$f":"'6. TNC Assumptions'!AG330","v":20.948650441362226},null,{"$f":"BA39*C39*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.6284595132408668},null,{"$f":"BC39+BE38*'5. TNC Parameters'!$G$13","v":8.3770402298682018},null,{"$f":"BE38*(1-'5. TNC Parameters'!$G$13)","v":0.5618354950641411},null,{"$f":"BG39*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.37455699670942738},null,{"$f":"BA39*C39*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.20948650441362227},null,{"$f":"'6. TNC Assumptions'!AI330","v":1.8216217775097587},null,{"$f":"BM39*'5. TNC Parameters'!$C$14*C39*'5. TNC Parameters'!$C$27","v":2.732432666264638E-3},null,{"$f":"BO39+(BQ38*'5. TNC Parameters'!$G$14)","v":3.7032719304740551E-2},null,{"$f":"BQ38*(1-'5. TNC Parameters'!$G$14)","v":1.7586133019665477E-3},null,{"$f":"BS39*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.1724088679776984E-3},null,null,null,{"$f":"'6. TNC Assumptions'!AM330","v":15.573},null,{"$f":"BY39*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C39","v":0.3503925},null,{"$f":"CA39+CC38*'5. TNC Parameters'!$G$15","v":4.956417513525583},null,{"$f":"CC38*(1-'5. TNC Parameters'!$G$15)","v":0.14027434516516291},null,{"$f":"CE39*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":9.3516230110108595E-2},null,{"$f":"BY39*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C39","v":0.1167975},null,{"$f":"'6. TNC Assumptions'!AO330","v":0.18939},null,{"$f":"CK39*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C39","v":2.1306375000000001E-3},null,{"$f":"CM39+CO38*'5. TNC Parameters'!$G$16","v":1.4761379624143162E-2},null,{"$f":"CO38*(1-'5. TNC Parameters'!$G$16)","v":2.3405377913802263E-3},null,{"$f":"CQ39*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.5603585275868175E-3},null,null,null,90.659405311773114,null,{"$f":"CW39*'5. TNC Parameters'!$C$30","v":2266.4851327943279},null,90.657844953245529,null,{"$f":"DA39*'5. TNC Parameters'!$C$30","v":2266.4461238311383},null,18.308,null,null,72.351405311773107,null,72.349844953245537,null,null,{"$f":"DH39*'5. TNC Parameters'!$C$30","v":1808.7851327943276},null,{"$f":"DJ39*'5. TNC Parameters'!$C$30","v":1808.7461238311384},null,null,50.931544190893888,null,1300.7958353519145,null,2033,null,90.659405311773099,2266.4851327943275,0,0]
[2034,null,1,null,{"$f":"'6. TNC Assumptions'!Y331","v":92.902710652997712},null,{"$f":"E40*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C40","v":13.238636268052172},null,{"$f":"G40+(I39*'5. TNC Parameters'!$G$9)","v":38.616730673022481},null,{"$f":"I39*(1-'5. TNC Parameters'!$G$9)","v":12.481573607436134},null,{"$f":"K40*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":8.3210490716240884},null,{"$f":"E40*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C40","v":4.412878756017391},null,{"$f":"'6. TNC Assumptions'!AA331","v":309.67570217665906},null,{"$f":"Q40*C40*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":136.56698465990664},null,{"$f":"S40+U39*'5. TNC Parameters'!$G$10","v":789.67162705424039},null,{"$f":"U39*(1-'5. TNC Parameters'!$G$10)","v":121.02345865552249},null,{"$f":"W40*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":80.682305770348322},null,{"$f":"Q40*C40*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":45.522328219968877},null,{"$f":"'6. TNC Assumptions'!AC331","v":50.539074595230751},null,{"$f":"AC40*C40*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.9275597730349983},null,{"$f":"AE40+(AG39*'5. TNC Parameters'!$G$11)","v":65.851023980609412},null,{"$f":"AG39*(1-'5. TNC Parameters'!$G$11)","v":4.4174495853975726},null,{"$f":"AI40*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.9449663902650483},null,{"$f":"AC40*C40*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.6425199243449995},null,{"$f":"'6. TNC Assumptions'!AE331","v":12.387028087066362},null,{"$f":"AO40*C40*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":4.6451355326498855E-2},null,{"$f":"AQ40+(AS39*'5. TNC Parameters'!$G$12)","v":0.74938412663538267},null,{"$f":"AS39*(1-'5. TNC Parameters'!$G$12)","v":2.5038260619734621E-2},null,{"$f":"AU40*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.6692173746489746E-2},null,{"$f":"AO40*C40*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.5483785108832953E-2},null,{"$f":"'6. TNC Assumptions'!AG331","v":21.057947748012815},null,{"$f":"BA40*C40*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.63173843244038441},null,{"$f":"BC40+BE39*'5. TNC Parameters'!$G$13","v":8.4424389718730009},null,{"$f":"BE39*(1-'5. TNC Parameters'!$G$13)","v":0.56633969043558607},null,{"$f":"BG40*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.37755979362372405},null,{"$f":"BA40*C40*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.21057947748012815},null,{"$f":"'6. TNC Assumptions'!AI331","v":1.8580542130599544},null,{"$f":"BM40*'5. TNC Parameters'!$C$14*C40*'5. TNC Parameters'!$C$27","v":2.7870813195899316E-3},null,{"$f":"BO40+(BQ39*'5. TNC Parameters'!$G$14)","v":3.8013693591534774E-2},null,{"$f":"BQ39*(1-'5. TNC Parameters'!$G$14)","v":1.8061070327957146E-3},null,{"$f":"BS40*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.2040713551971431E-3},null,null,null,{"$f":"'6. TNC Assumptions'!AM331","v":15.573},null,{"$f":"BY40*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C40","v":0.3503925},null,{"$f":"CA40+CC39*'5. TNC Parameters'!$G$15","v":5.1603257384025047},null,{"$f":"CC39*(1-'5. TNC Parameters'!$G$15)","v":0.14648427512307846},null,{"$f":"CE40*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":9.7656183415385636E-2},null,{"$f":"BY40*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C40","v":0.1167975},null,{"$f":"'6. TNC Assumptions'!AO331","v":0.18939},null,{"$f":"CK40*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C40","v":2.1306375000000001E-3},null,{"$f":"CM40+CO39*'5. TNC Parameters'!$G$16","v":1.4584294133312338E-2},null,{"$f":"CO39*(1-'5. TNC Parameters'!$G$16)","v":2.3077229908308257E-3},null,{"$f":"CQ40*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.5384819938872171E-3},null,null,null,92.442971936372146,null,{"$f":"CW40*'5. TNC Parameters'!$C$30","v":2311.0742984093035},null,92.441433454378256,null,{"$f":"DA40*'5. TNC Parameters'!$C$30","v":2311.0358363594564},null,18.308,null,null,74.134971936372153,null,74.133433454378263,null,null,{"$f":"DH40*'5. TNC Parameters'!$C$30","v":1853.3742984093037},null,{"$f":"DJ40*'5. TNC Parameters'!$C$30","v":1853.3358363594566},null,null,51.920587662920227,null,1352.7164230148348,null,2034,null,92.442971936372146,2311.0742984093035,0,0]
[2035,null,1,null,{"$f":"'6. TNC Assumptions'!Y332","v":94.760764866057656},null,{"$f":"E41*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C41","v":13.503408993413215},null,{"$f":"G41+(I40*'5. TNC Parameters'!$G$9)","v":39.388977675899532},null,{"$f":"I40*(1-'5. TNC Parameters'!$G$9)","v":12.731161990536167},null,{"$f":"K41*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":8.4874413270241114},null,{"$f":"E41*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C41","v":4.5011363311377384},null,{"$f":"'6. TNC Assumptions'!AA332","v":315.86921622019219},null,{"$f":"Q41*C41*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":139.29832435310476},null,{"$f":"S41+U40*'5. TNC Parameters'!$G$10","v":805.51649276318835},null,{"$f":"U40*(1-'5. TNC Parameters'!$G$10)","v":123.45345864415675},null,{"$f":"W41*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":82.302305762771169},null,{"$f":"Q41*C41*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":46.432774784368249},null,{"$f":"'6. TNC Assumptions'!AC332","v":50.791769968206893},null,{"$f":"AC41*C41*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.9521975719001725},null,{"$f":"AE41+(AG40*'5. TNC Parameters'!$G$11)","v":66.351285365898789},null,{"$f":"AG40*(1-'5. TNC Parameters'!$G$11)","v":4.4519361866107987},null,{"$f":"AI41*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.9679574577405323},null,{"$f":"AC41*C41*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.6507325239667241},null,{"$f":"'6. TNC Assumptions'!AE332","v":12.634768648807688},null,{"$f":"AO41*C41*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":4.7380382433028827E-2},null,{"$f":"AQ41+(AS40*'5. TNC Parameters'!$G$12)","v":0.77098975396960034},null,{"$f":"AS40*(1-'5. TNC Parameters'!$G$12)","v":2.5774755098811088E-2},null,{"$f":"AU41*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.7183170065874057E-2},null,{"$f":"AO41*C41*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.5793460811009609E-2},null,{"$f":"'6. TNC Assumptions'!AG332","v":21.163237486752873},null,{"$f":"BA41*C41*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.63489712460258618},null,{"$f":"BC41+BE40*'5. TNC Parameters'!$G$13","v":8.5065750469101005},null,{"$f":"BE40*(1-'5. TNC Parameters'!$G$13)","v":0.57076104956548701},null,{"$f":"BG41*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.38050736637699134},null,{"$f":"BA41*C41*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.21163237486752873},null,{"$f":"'6. TNC Assumptions'!AI332","v":1.8952152973211531},null,{"$f":"BM41*'5. TNC Parameters'!$C$14*C41*'5. TNC Parameters'!$C$27","v":2.8428229459817296E-3},null,{"$f":"BO41+(BQ40*'5. TNC Parameters'!$G$14)","v":3.9002566824203833E-2},null,{"$f":"BQ40*(1-'5. TNC Parameters'!$G$14)","v":1.8539497133126706E-3},null,{"$f":"BS41*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.2359664755417802E-3},null,null,null,{"$f":"'6. TNC Assumptions'!AM332","v":15.573},null,{"$f":"BY41*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C41","v":0.3503925},null,{"$f":"CA41+CC40*'5. TNC Parameters'!$G$15","v":5.3582075644881177},null,{"$f":"CC40*(1-'5. TNC Parameters'!$G$15)","v":0.15251067391438672},null,{"$f":"CE41*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.10167378260959115},null,{"$f":"BY41*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C41","v":0.1167975},null,{"$f":"'6. TNC Assumptions'!AO332","v":0.18939},null,{"$f":"CK41*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C41","v":2.1306375000000001E-3},null,{"$f":"CM41+CO40*'5. TNC Parameters'!$G$16","v":1.4434893335168668E-2},null,{"$f":"CO40*(1-'5. TNC Parameters'!$G$16)","v":2.2800382981436693E-3},null,{"$f":"CQ41*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.5200255320957795E-3},null,null,null,94.259824858595906,null,{"$f":"CW41*'5. TNC Parameters'!$C$30","v":2356.4956214648978},null,94.258304833063818,null,{"$f":"DA41*'5. TNC Parameters'!$C$30","v":2356.4576208265953},null,18.308,null,null,75.951824858595899,null,75.950304833063825,null,null,{"$f":"DH41*'5. TNC Parameters'!$C$30","v":1898.7956214648975},null,{"$f":"DJ41*'5. TNC Parameters'!$C$30","v":1898.7576208265957},null,null,52.928866975151244,null,1405.6452899899862,null,2035,null,94.259824858595906,2356.4956214648978,0,0]
[2036,null,1,null,{"$f":"'6. TNC Assumptions'!Y333","v":96.655980163378814},null,{"$f":"E42*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C42","v":13.773477173281481},null,{"$f":"G42+(I41*'5. TNC Parameters'!$G$9)","v":40.176698502287223},null,{"$f":"I41*(1-'5. TNC Parameters'!$G$9)","v":12.985756346893789},null,{"$f":"K42*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":8.6571708979291913},null,{"$f":"E42*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C42","v":4.5911590577604935},null,{"$f":"'6. TNC Assumptions'!AA333","v":322.18660054459605},null,{"$f":"Q42*C42*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":142.08429084016683},null,{"$f":"S42+U41*'5. TNC Parameters'!$G$10","v":821.67021497258429},null,{"$f":"U41*(1-'5. TNC Parameters'!$G$10)","v":125.93056863077081},null,{"$f":"W42*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":83.953712420513867},null,{"$f":"Q42*C42*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":47.361430280055615},null,{"$f":"'6. TNC Assumptions'!AC333","v":51.03435752626401},null,{"$f":"AC42*C42*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.9758498588107409},null,{"$f":"AE42+(AG41*'5. TNC Parameters'!$G$11)","v":66.841378276790763},null,{"$f":"AG41*(1-'5. TNC Parameters'!$G$11)","v":4.4857569479187722},null,{"$f":"AI42*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.9905046319458481},null,{"$f":"AC42*C42*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.6586166196035803},null,{"$f":"'6. TNC Assumptions'!AE333","v":12.887464021783842},null,{"$f":"AO42*C42*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":4.8327990081689406E-2},null,{"$f":"AQ42+(AS41*'5. TNC Parameters'!$G$12)","v":0.7927998723938241},null,{"$f":"AS41*(1-'5. TNC Parameters'!$G$12)","v":2.651787165746565E-2},null,{"$f":"AU42*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.7678581104977099E-2},null,{"$f":"AO42*C42*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.6109330027229803E-2},null,{"$f":"'6. TNC Assumptions'!AG333","v":21.264315635943337},null,{"$f":"BA42*C42*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.63792946907830017},null,{"$f":"BC42+BE41*'5. TNC Parameters'!$G$13","v":8.5694074713834301},null,{"$f":"BE41*(1-'5. TNC Parameters'!$G$13)","v":0.5750970446049708},null,{"$f":"BG42*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.38339802973664716},null,{"$f":"BA42*C42*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.21264315635943337},null,{"$f":"'6. TNC Assumptions'!AI333","v":1.9331196032675764},null,{"$f":"BM42*'5. TNC Parameters'!$C$14*C42*'5. TNC Parameters'!$C$27","v":2.8996794049013647E-3},null,{"$f":"BO42+(BQ41*'5. TNC Parameters'!$G$14)","v":4.0000068599139418E-2},null,{"$f":"BQ41*(1-'5. TNC Parameters'!$G$14)","v":1.9021776299657797E-3},null,{"$f":"BS42*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.2681184199771864E-3},null,null,null,{"$f":"'6. TNC Assumptions'!AM333","v":15.573},null,{"$f":"BY42*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C42","v":0.3503925},null,{"$f":"CA42+CC41*'5. TNC Parameters'!$G$15","v":5.5502410987833235},null,{"$f":"CC41*(1-'5. TNC Parameters'!$G$15)","v":0.15835896570479391},null,{"$f":"CE42*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.10557264380319593},null,{"$f":"BY42*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C42","v":0.1167975},null,{"$f":"'6. TNC Assumptions'!AO333","v":0.18939},null,{"$f":"CK42*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C42","v":2.1306375000000001E-3},null,{"$f":"CM42+CO41*'5. TNC Parameters'!$G$16","v":1.4308849138203437E-2},null,{"$f":"CO41*(1-'5. TNC Parameters'!$G$16)","v":2.256681696965232E-3},null,{"$f":"CQ42*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.5044544646434879E-3},null,null,null,96.110809777918348,null,{"$f":"CW42*'5. TNC Parameters'!$C$30","v":2402.7702444479587},null,96.109305323453697,null,{"$f":"DA42*'5. TNC Parameters'!$C$30","v":2402.7326330863425},null,18.308,null,null,77.802809777918355,null,77.801305323453704,null,null,{"$f":"DH42*'5. TNC Parameters'!$C$30","v":1945.0702444479589},null,{"$f":"DJ42*'5. TNC Parameters'!$C$30","v":1945.0326330863427},null,null,53.95675594380635,null,1459.6020459337926,null,2036,null,96.110809777918348,2402.7702444479587,0,0]
[2037,null,1,null,{"$f":"'6. TNC Assumptions'!Y334","v":98.589099766646399},null,{"$f":"E43*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C43","v":14.048946716747112},null,{"$f":"G43+(I42*'5. TNC Parameters'!$G$9)","v":40.980193106360282},null,{"$f":"I42*(1-'5. TNC Parameters'!$G$9)","v":13.24545211267405},null,{"$f":"K43*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":8.8303014084493654},null,{"$f":"E43*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C43","v":4.6829822389157041},null,{"$f":"'6. TNC Assumptions'!AA334","v":328.630332555488},null,{"$f":"Q43*C43*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":144.92597665697019},null,{"$f":"S43+U42*'5. TNC Parameters'!$G$10","v":838.14022787452666},null,{"$f":"U42*(1-'5. TNC Parameters'!$G$10)","v":128.4559637550278},null,{"$f":"W43*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":85.637309170018526},null,{"$f":"Q43*C43*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":48.308658885656733},null,{"$f":"'6. TNC Assumptions'!AC334","v":51.266331878656118},null,{"$f":"AC43*C43*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.9984673581689716},null,{"$f":"AE43+(AG42*'5. TNC Parameters'!$G$11)","v":67.320955377444378},null,{"$f":"AG42*(1-'5. TNC Parameters'!$G$11)","v":4.5188902575153529},null,{"$f":"AI43*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.0125935050102353},null,{"$f":"AC43*C43*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.6661557860563239},null,{"$f":"'6. TNC Assumptions'!AE334","v":13.145213302219521},null,{"$f":"AO43*C43*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":4.9294549883323206E-2},null,{"$f":"AQ43+(AS42*'5. TNC Parameters'!$G$12)","v":0.81482640067510725},null,{"$f":"AS42*(1-'5. TNC Parameters'!$G$12)","v":2.7268021602040005E-2},null,{"$f":"AU43*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.817868106802667E-2},null,{"$f":"AO43*C43*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.6431516627774402E-2},null,{"$f":"'6. TNC Assumptions'!AG334","v":21.360971616106717},null,{"$f":"BA43*C43*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.64082914848320149},null,{"$f":"BC43+BE42*'5. TNC Parameters'!$G$13","v":8.6308917150569702},null,{"$f":"BE42*(1-'5. TNC Parameters'!$G$13)","v":0.57934490480966061},null,{"$f":"BG43*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.38622993653977372},null,{"$f":"BA43*C43*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.21360971616106716},null,{"$f":"'6. TNC Assumptions'!AI334","v":1.9717819953329281},null,{"$f":"BM43*'5. TNC Parameters'!$C$14*C43*'5. TNC Parameters'!$C$27","v":2.9576729929993925E-3},null,{"$f":"BO43+(BQ42*'5. TNC Parameters'!$G$14)","v":4.1006915226547862E-2},null,{"$f":"BQ42*(1-'5. TNC Parameters'!$G$14)","v":1.9508263655909476E-3},null,{"$f":"BS43*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.300550910393965E-3},null,null,null,{"$f":"'6. TNC Assumptions'!AM334","v":15.573000000000002},null,{"$f":"BY43*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C43","v":0.35039250000000005},null,{"$f":"CA43+CC42*'5. TNC Parameters'!$G$15","v":5.7365991844316406},null,{"$f":"CC42*(1-'5. TNC Parameters'!$G$15)","v":0.16403441435168298},null,{"$f":"CE43*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.10935627623445532},null,{"$f":"BY43*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C43","v":0.11679750000000001},null,{"$f":"'6. TNC Assumptions'!AO334","v":0.18938999999999998},null,{"$f":"CK43*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C43","v":2.1306374999999996E-3},null,{"$f":"CM43+CO42*'5. TNC Parameters'!$G$16","v":1.4202510083887725E-2},null,{"$f":"CO42*(1-'5. TNC Parameters'!$G$16)","v":2.2369765543157113E-3},null,{"$f":"CQ43*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.4913177028771409E-3},null,null,null,97.996760845933665,null,{"$f":"CW43*'5. TNC Parameters'!$C$30","v":2449.9190211483415},null,97.995269528230779,null,{"$f":"DA43*'5. TNC Parameters'!$C$30","v":2449.8817382057696},null,18.308,null,null,79.688760845933672,null,79.687269528230786,null,null,{"$f":"DH43*'5. TNC Parameters'!$C$30","v":1992.2190211483419},null,{"$f":"DJ43*'5. TNC Parameters'!$C$30","v":1992.1817382057698},null,null,55.004635643417608,null,1514.6066815772103,null,2037,null,97.996760845933665,2449.9190211483415,0,0]
[2038,null,1,null,{"$f":"'6. TNC Assumptions'!Y335","v":100.56088176197933},null,{"$f":"E44*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C44","v":14.329925651082053},null,{"$f":"G44+(I43*'5. TNC Parameters'!$G$9)","v":41.799770580686868},null,{"$f":"I43*(1-'5. TNC Parameters'!$G$9)","v":13.510348176755468},null,{"$f":"K44*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":9.0068987845036439},null,{"$f":"E44*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C44","v":4.7766418836940181},null,{"$f":"'6. TNC Assumptions'!AA335","v":335.20293920659776},null,{"$f":"Q44*C44*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":147.82449619010961},null,{"$f":"S44+U43*'5. TNC Parameters'!$G$10","v":854.93391782192339},null,{"$f":"U43*(1-'5. TNC Parameters'!$G$10)","v":131.03080624271288},null,{"$f":"W44*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":87.353870828475252},null,{"$f":"Q44*C44*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":49.274832063369871},null,{"$f":"'6. TNC Assumptions'!AC335","v":51.487171462133404},null,{"$f":"AC44*C44*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":5.0199992175580066},null,{"$f":"AE44+(AG43*'5. TNC Parameters'!$G$11)","v":67.789641961651256},null,{"$f":"AG43*(1-'5. TNC Parameters'!$G$11)","v":4.5513126333511247},null,{"$f":"AI44*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.0342084222340828},null,{"$f":"AC44*C44*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.6733330725193356},null,{"$f":"'6. TNC Assumptions'!AE335","v":13.408117568263911},null,{"$f":"AO44*C44*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":5.0280440880989666E-2},null,{"$f":"AQ44+(AS43*'5. TNC Parameters'!$G$12)","v":0.83708122668253127},null,{"$f":"AS43*(1-'5. TNC Parameters'!$G$12)","v":2.8025614873565679E-2},null,{"$f":"AU44*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.8683743249043785E-2},null,{"$f":"AO44*C44*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.6760146960329889E-2},null,{"$f":"'6. TNC Assumptions'!AG335","v":21.452988109222254},null,{"$f":"BA44*C44*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.64358964327666768},null,{"$f":"BC44+BE43*'5. TNC Parameters'!$G$13","v":8.6909797386732368},null,{"$f":"BE43*(1-'5. TNC Parameters'!$G$13)","v":0.58350161966040048},null,{"$f":"BG44*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.38900107977360032},null,{"$f":"BA44*C44*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.21452988109222254},null,{"$f":"'6. TNC Assumptions'!AI335","v":2.0112176352395865},null,{"$f":"BM44*'5. TNC Parameters'!$C$14*C44*'5. TNC Parameters'!$C$27","v":3.01682645285938E-3},null,{"$f":"BO44+(BQ43*'5. TNC Parameters'!$G$14)","v":4.202381082435807E-2},null,{"$f":"BQ43*(1-'5. TNC Parameters'!$G$14)","v":1.9999308550491725E-3},null,{"$f":"BS44*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.3332872366994483E-3},null,null,null,{"$f":"'6. TNC Assumptions'!AM335","v":15.573},null,{"$f":"BY44*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C44","v":0.3503925},null,{"$f":"CA44+CC43*'5. TNC Parameters'!$G$15","v":5.9174495562897},null,{"$f":"CC43*(1-'5. TNC Parameters'!$G$15)","v":0.16954212814194042},null,{"$f":"CE44*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.11302808542796028},null,{"$f":"BY44*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C44","v":0.1167975},null,{"$f":"'6. TNC Assumptions'!AO335","v":0.18939},null,{"$f":"CK44*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C44","v":2.1306375000000001E-3},null,{"$f":"CM44+CO43*'5. TNC Parameters'!$G$16","v":1.4112795565131429E-2},null,{"$f":"CO43*(1-'5. TNC Parameters'!$G$16)","v":2.2203520187562974E-3},null,{"$f":"CQ44*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.4802346791708649E-3},null,null,null,99.91850446557946,null,{"$f":"CW44*'5. TNC Parameters'!$C$30","v":2497.9626116394866},null,99.917024230900282,null,{"$f":"DA44*'5. TNC Parameters'!$C$30","v":2497.925605772507},null,18.308,null,null,81.610504465579453,null,81.609024230900275,null,null,{"$f":"DH44*'5. TNC Parameters'!$C$30","v":2040.2626116394863},null,{"$f":"DJ44*'5. TNC Parameters'!$C$30","v":2040.2256057725069},null,null,56.072894547635777,null,1570.6795761248461,null,2038,null,99.91850446557946,2497.9626116394866,0,0]
[2039,null,1,null,{"$f":"'6. TNC Assumptions'!Y336","v":102.57209939721892},null,{"$f":"E45*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C45","v":14.616524164103698},null,{"$f":"G45+(I44*'5. TNC Parameters'!$G$9)","v":42.63574830402888},null,{"$f":"I44*(1-'5. TNC Parameters'!$G$9)","v":13.780546440761684},null,{"$f":"K45*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":9.1870309605077889},null,{"$f":"E45*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C45","v":4.872174721367899},null,{"$f":"'6. TNC Assumptions'!AA336","v":341.90699799072974},null,{"$f":"Q45*C45*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":150.78098611391181},null,{"$f":"S45+U44*'5. TNC Parameters'!$G$10","v":872.05865309517253},null,{"$f":"U44*(1-'5. TNC Parameters'!$G$10)","v":133.65625084066261},null,{"$f":"W45*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":89.104167227108405},null,{"$f":"Q45*C45*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":50.260328704637267},null,{"$f":"'6. TNC Assumptions'!AC336","v":51.696338096198325},null,{"$f":"AC45*C45*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":5.040392964379337},null,{"$f":"AE45+(AG44*'5. TNC Parameters'!$G$11)","v":68.247036183059919},null,{"$f":"AG44*(1-'5. TNC Parameters'!$G$11)","v":4.5829987429706804},null,{"$f":"AI45*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.0553324953137868},null,{"$f":"AC45*C45*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.6801309881264457},null,{"$f":"'6. TNC Assumptions'!AE336","v":13.67627991962919},null,{"$f":"AO45*C45*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":5.1286049698609462E-2},null,{"$f":"AQ45+(AS44*'5. TNC Parameters'!$G$12)","v":0.85957621603078949},null,{"$f":"AS44*(1-'5. TNC Parameters'!$G$12)","v":2.8791060350351314E-2},null,{"$f":"AU45*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.9194040233567543E-2},null,{"$f":"AO45*C45*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.7095349899536486E-2},null,{"$f":"'6. TNC Assumptions'!AG336","v":21.540140873415968},null,{"$f":"BA45*C45*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.64620422620247908},null,{"$f":"BC45+BE44*'5. TNC Parameters'!$G$13","v":8.7496200234692196},null,{"$f":"BE44*(1-'5. TNC Parameters'!$G$13)","v":0.58756394140649748},null,{"$f":"BG45*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.39170929427099832},null,{"$f":"BA45*C45*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.21540140873415969},null,{"$f":"'6. TNC Assumptions'!AI336","v":2.0514419879443784},null,{"$f":"BM45*'5. TNC Parameters'!$C$14*C45*'5. TNC Parameters'!$C$27","v":3.0771629819165676E-3},null,{"$f":"BO45+(BQ44*'5. TNC Parameters'!$G$14)","v":4.3051448367697573E-2},null,{"$f":"BQ44*(1-'5. TNC Parameters'!$G$14)","v":2.049525438577067E-3},null,{"$f":"BS45*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.3663502923847112E-3},null,null,null,{"$f":"'6. TNC Assumptions'!AM336","v":15.573},null,{"$f":"BY45*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C45","v":0.3503925},null,{"$f":"CA45+CC44*'5. TNC Parameters'!$G$15","v":6.0929549918999406},null,{"$f":"CC44*(1-'5. TNC Parameters'!$G$15)","v":0.17488706438975923},null,{"$f":"CE45*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.11659137625983948},null,{"$f":"BY45*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C45","v":0.1167975},null,{"$f":"'6. TNC Assumptions'!AO336","v":0.18939000000000003},null,{"$f":"CK45*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C45","v":2.1306375000000001E-3},null,{"$f":"CM45+CO44*'5. TNC Parameters'!$G$16","v":1.4037106582118864E-2},null,{"$f":"CO44*(1-'5. TNC Parameters'!$G$16)","v":2.2063264830125646E-3},null,{"$f":"CQ45*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.4708843220083763E-3},null,null,null,101.87686262830877,null,{"$f":"CW45*'5. TNC Parameters'!$C$30","v":2546.9215657077193},null,101.87539174398677,null,{"$f":"DA45*'5. TNC Parameters'!$C$30","v":2546.8847935996691},null,18.308,null,null,83.568862628308779,null,83.567391743986775,null,null,{"$f":"DH45*'5. TNC Parameters'!$C$30","v":2089.2215657077195},null,{"$f":"DJ45*'5. TNC Parameters'!$C$30","v":2089.1847935996693},null,null,57.161928672765306,null,1627.8415047976114,null,2039,null,101.87686262830877,2546.9215657077193,0,0]
[2040,null,1,null,{"$f":"'6. TNC Assumptions'!Y337","v":104.62354138516331},null,{"$f":"E46*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C46","v":14.90885464738577},null,{"$f":"G46+(I45*'5. TNC Parameters'!$G$9)","v":43.488451413306336},null,{"$f":"I45*(1-'5. TNC Parameters'!$G$9)","v":14.05615153810831},null,{"$f":"K46*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":9.3707676920722065},null,{"$f":"E46*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C46","v":4.9696182157952569},null,{"$f":"'6. TNC Assumptions'!AA337","v":348.74513795054435},null,{"$f":"Q46*C46*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":153.79660583619005},null,{"$f":"S46+U45*'5. TNC Parameters'!$G$10","v":889.52180946101817},null,{"$f":"U45*(1-'5. TNC Parameters'!$G$10)","v":136.33344947034439},null,{"$f":"W46*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":90.888966313562918},null,{"$f":"Q46*C46*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":51.265535278730013},null,{"$f":"'6. TNC Assumptions'!AC337","v":51.893276527040982},null,{"$f":"AC46*C46*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":5.0595944613864958},null,{"$f":"AE46+(AG45*'5. TNC Parameters'!$G$11)","v":68.6927092253692},null,{"$f":"AG45*(1-'5. TNC Parameters'!$G$11)","v":4.6139214190772133},null,{"$f":"AI46*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.0759476127181422},null,{"$f":"AC46*C46*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.6865314871288319},null,{"$f":"'6. TNC Assumptions'!AE337","v":13.949805518021774},null,{"$f":"AO46*C46*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":5.2311770692581652E-2},null,{"$f":"AQ46+(AS45*'5. TNC Parameters'!$G$12)","v":0.88232322057809598},null,{"$f":"AS45*(1-'5. TNC Parameters'!$G$12)","v":2.9564766145275131E-2},null,{"$f":"AU46*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.9709844096850088E-2},null,{"$f":"AO46*C46*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.7437256897527217E-2},null,{"$f":"'6. TNC Assumptions'!AG337","v":21.622198552933746},null,{"$f":"BA46*C46*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.6486659565880124},null,{"$f":"BC46+BE45*'5. TNC Parameters'!$G$13","v":8.8067575929960498},null,{"$f":"BE45*(1-'5. TNC Parameters'!$G$13)","v":0.59152838706118116},null,{"$f":"BG46*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.39435225804078744},null,{"$f":"BA46*C46*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.21622198552933747},null,{"$f":"'6. TNC Assumptions'!AI337","v":2.092470827703266},null,{"$f":"BM46*'5. TNC Parameters'!$C$14*C46*'5. TNC Parameters'!$C$27","v":3.1387062415548991E-3},null,{"$f":"BO46+(BQ45*'5. TNC Parameters'!$G$14)","v":4.4090510696282066E-2},null,{"$f":"BQ45*(1-'5. TNC Parameters'!$G$14)","v":2.0996439129704067E-3},null,{"$f":"BS46*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.3997626086469377E-3},null,null,null,{"$f":"'6. TNC Assumptions'!AM337","v":15.573},null,{"$f":"BY46*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C46","v":0.3503925},null,{"$f":"CA46+CC45*'5. TNC Parameters'!$G$15","v":6.2632734580013842},null,{"$f":"CC45*(1-'5. TNC Parameters'!$G$15)","v":0.18007403389855656},null,{"$f":"CE46*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.12004935593237104},null,{"$f":"BY46*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C46","v":0.1167975},null,{"$f":"'6. TNC Assumptions'!AO337","v":0.18939},null,{"$f":"CK46*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C46","v":2.1306375000000001E-3},null,{"$f":"CM46+CO45*'5. TNC Parameters'!$G$16","v":1.3973250450147204E-2},null,{"$f":"CO45*(1-'5. TNC Parameters'!$G$16)","v":2.1944936319716621E-3},null,{"$f":"CQ46*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.4629957546477747E-3},null,null,null,103.87265583478657,null,{"$f":"CW46*'5. TNC Parameters'!$C$30","v":2596.8163958696641},null,103.87119283903192,null,{"$f":"DA46*'5. TNC Parameters'!$C$30","v":2596.779820975798},null,18.308,null,null,85.564655834786578,null,85.563192839031927,null,null,{"$f":"DH46*'5. TNC Parameters'!$C$30","v":2139.1163958696643},null,{"$f":"DJ46*'5. TNC Parameters'!$C$30","v":2139.0798209757982},null,null,58.272141724080967,null,1686.1136465216923,null,2040,null,103.87265583478657,2596.8163958696641,0,0]
[2041,null,1,null,{"$f":"'6. TNC Assumptions'!Y338","v":106.71601221286657},null,{"$f":"E47*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C47","v":15.207031740333488},null,{"$f":"G47+(I46*'5. TNC Parameters'!$G$9)","v":44.358212493719655},null,{"$f":"I46*(1-'5. TNC Parameters'!$G$9)","v":14.337270659920168},null,{"$f":"K47*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":9.5581804399467778},null,{"$f":"E47*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C47","v":5.0690105801111622},null,{"$f":"'6. TNC Assumptions'!AA338","v":355.72004070955524},null,{"$f":"Q47*C47*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":156.87253795291386},null,{"$f":"S47+U46*'5. TNC Parameters'!$G$10","v":907.33079219032709},null,{"$f":"U46*(1-'5. TNC Parameters'!$G$10)","v":139.06355522360491},null,{"$f":"W47*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":92.709036815736596},null,{"$f":"Q47*C47*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":52.290845984304617},null,{"$f":"'6. TNC Assumptions'!AC338","v":52.077413959878875},null,{"$f":"AC47*C47*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":5.0775478610881901},null,{"$f":"AE47+(AG46*'5. TNC Parameters'!$G$11)","v":69.126205415418752},null,{"$f":"AG46*(1-'5. TNC Parameters'!$G$11)","v":4.6440516710386381},null,{"$f":"AI47*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.0960344473590919},null,{"$f":"AC47*C47*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.6925159536960634},null,{"$f":"'6. TNC Assumptions'!AE338","v":14.228801628382209},null,{"$f":"AO47*C47*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":5.3358006106433285E-2},null,{"$f":"AQ47+(AS46*'5. TNC Parameters'!$G$12)","v":0.90533408678646221},null,{"$f":"AS46*(1-'5. TNC Parameters'!$G$12)","v":3.0347139898066981E-2},null,{"$f":"AU47*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.023142659871132E-2},null,{"$f":"AO47*C47*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.7786002035477762E-2},null,{"$f":"'6. TNC Assumptions'!AG338","v":21.698922483282864},null,{"$f":"BA47*C47*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.65096767449848592},null,{"$f":"BC47+BE46*'5. TNC Parameters'!$G$13","v":8.862334027617786},null,{"$f":"BE46*(1-'5. TNC Parameters'!$G$13)","v":0.59539123987674847},null,{"$f":"BG47*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.39692749325116561},null,{"$f":"BA47*C47*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.21698922483282865},null,{"$f":"'6. TNC Assumptions'!AI338","v":2.1343202442573315},null,{"$f":"BM47*'5. TNC Parameters'!$C$14*C47*'5. TNC Parameters'!$C$27","v":3.2014803663859975E-3},null,{"$f":"BO47+(BQ46*'5. TNC Parameters'!$G$14)","v":4.5141671481952965E-2},null,{"$f":"BQ46*(1-'5. TNC Parameters'!$G$14)","v":2.1503195807151009E-3},null,{"$f":"BS47*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.4335463871434006E-3},null,null,null,{"$f":"'6. TNC Assumptions'!AM338","v":15.572999999999999},null,{"$f":"BY47*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C47","v":0.35039249999999994},null,{"$f":"CA47+CC46*'5. TNC Parameters'!$G$15","v":6.4285582527103626},null,{"$f":"CC46*(1-'5. TNC Parameters'!$G$15)","v":0.18510770529102122},null,{"$f":"CE47*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.1234051368606808},null,{"$f":"BY47*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C47","v":0.11679749999999998},null,{"$f":"'6. TNC Assumptions'!AO338","v":0.18939000000000003},null,{"$f":"CK47*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C47","v":2.1306375000000001E-3},null,{"$f":"CM47+CO46*'5. TNC Parameters'!$G$16","v":1.3919377278278775E-2},null,{"$f":"CO46*(1-'5. TNC Parameters'!$G$16)","v":2.184510671868427E-3},null,{"$f":"CQ47*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.4563404479122845E-3},null,null,null,105.90670564658808,null,{"$f":"CW47*'5. TNC Parameters'!$C$30","v":2647.6676411647022},null,105.90524930614016,null,{"$f":"DA47*'5. TNC Parameters'!$C$30","v":2647.631232653504},null,18.308,null,null,87.598705646588087,null,87.597249306140156,null,null,{"$f":"DH47*'5. TNC Parameters'!$C$30","v":2189.9676411647024},null,{"$f":"DJ47*'5. TNC Parameters'!$C$30","v":2189.9312326535037},null,null,59.40394524498015,null,1745.5175917666725,null,2041,null,105.90670564658808,2647.6676411647022,0,0]
[2042,null,1,null,{"$f":"'6. TNC Assumptions'!Y339","v":108.85033245712388},null,{"$f":"E48*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C48","v":15.511172375140156},null,{"$f":"G48+(I47*'5. TNC Parameters'!$G$9)","v":45.245371415988984},null,{"$f":"I47*(1-'5. TNC Parameters'!$G$9)","v":14.624013452870825},null,{"$f":"K48*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":9.7493423019138827},null,{"$f":"E48*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C48","v":5.1703907917133849},null,{"$f":"'6. TNC Assumptions'!AA339","v":362.83444152374631},null,{"$f":"Q48*C48*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":160.00998871197211},null,{"$f":"S48+U47*'5. TNC Parameters'!$G$10","v":925.49305509747603},null,{"$f":"U47*(1-'5. TNC Parameters'!$G$10)","v":141.84772580482326},null,{"$f":"W48*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":94.565150536548828},null,{"$f":"Q48*C48*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":53.336662903990707},null,{"$f":"'6. TNC Assumptions'!AC339","v":52.248159579419458},null,{"$f":"AC48*C48*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":5.0941955589933974},null,{"$f":"AE48+(AG47*'5. TNC Parameters'!$G$11)","v":69.54704228187893},null,{"$f":"AG47*(1-'5. TNC Parameters'!$G$11)","v":4.6733586925332142},null,{"$f":"AI48*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.1155724616888092},null,{"$f":"AC48*C48*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.6980651863311325},null,{"$f":"'6. TNC Assumptions'!AE339","v":14.513377660949853},null,{"$f":"AO48*C48*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":5.4425166228561944E-2},null,{"$f":"AQ48+(AS47*'5. TNC Parameters'!$G$12)","v":0.92862066395216758},null,{"$f":"AS47*(1-'5. TNC Parameters'!$G$12)","v":3.1138589062856565E-2},null,{"$f":"AU48*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.0759059375237709E-2},null,{"$f":"AO48*C48*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.8141722076187316E-2},null,{"$f":"'6. TNC Assumptions'!AG339","v":21.770066491424775},null,{"$f":"BA48*C48*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.65310199474274322},null,{"$f":"BC48+BE47*'5. TNC Parameters'!$G$13","v":8.9162874720357586},null,{"$f":"BE47*(1-'5. TNC Parameters'!$G$13)","v":0.59914855032477088},null,{"$f":"BG48*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.39943236688318057},null,{"$f":"BA48*C48*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.21770066491424775},null,{"$f":"'6. TNC Assumptions'!AI339","v":2.177006649142478},null,{"$f":"BM48*'5. TNC Parameters'!$C$14*C48*'5. TNC Parameters'!$C$27","v":3.2655099737137171E-3},null,{"$f":"BO48+(BQ47*'5. TNC Parameters'!$G$14)","v":4.6205596158492124E-2},null,{"$f":"BQ47*(1-'5. TNC Parameters'!$G$14)","v":2.2015852971745522E-3},null,{"$f":"BS48*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.4677235314497013E-3},null,null,null,{"$f":"'6. TNC Assumptions'!AM339","v":15.572999999999999},null,{"$f":"BY48*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C48","v":0.35039249999999994},null,{"$f":"CA48+CC47*'5. TNC Parameters'!$G$15","v":6.5889581434991733},null,{"$f":"CC47*(1-'5. TNC Parameters'!$G$15)","v":0.18999260921118946},null,{"$f":"CE48*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.12666173947412629},null,{"$f":"BY48*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C48","v":0.11679749999999998},null,{"$f":"'6. TNC Assumptions'!AO339","v":0.18938999999999998},null,{"$f":"CK48*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C48","v":2.1306374999999996E-3},null,{"$f":"CM48+CO47*'5. TNC Parameters'!$G$16","v":1.3873926378614933E-2},null,{"$f":"CO47*(1-'5. TNC Parameters'!$G$16)","v":2.1760883996638416E-3},null,{"$f":"CQ48*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.4507255997758942E-3},null,null,null,107.9798369150153,null,{"$f":"CW48*'5. TNC Parameters'!$C$30","v":2699.4959228753823},null,107.97838618941552,null,{"$f":"DA48*'5. TNC Parameters'!$C$30","v":2699.4596547353881},null,18.308,null,null,89.671836915015291,null,89.670386189415524,null,null,{"$f":"DH48*'5. TNC Parameters'!$C$30","v":2241.7959228753821},null,{"$f":"DJ48*'5. TNC Parameters'!$C$30","v":2241.7596547353883},null,null,60.557758769025661,null,1806.0753505356981,null,2042,null,107.9798369150153,2699.4959228753823,0,0]
[2043,null,1,null,{"$f":"'6. TNC Assumptions'!Y340","v":111.0273391062664},null,{"$f":"E49*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C49","v":15.821395822642963},null,{"$f":"G49+(I48*'5. TNC Parameters'!$G$9)","v":46.150275273108299},null,{"$f":"I48*(1-'5. TNC Parameters'!$G$9)","v":14.916491965523649},null,{"$f":"K49*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":9.9443279770157655},null,{"$f":"E49*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C49","v":5.2737986075476542},null,{"$f":"'6. TNC Assumptions'!AA340","v":370.09113035422132},null,{"$f":"Q49*C49*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":163.21018848621159},null,{"$f":"S49+U48*'5. TNC Parameters'!$G$10","v":944.01611707625057},null,{"$f":"U48*(1-'5. TNC Parameters'!$G$10)","v":144.68712650743709},null,{"$f":"W49*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":96.458084338291386},null,{"$f":"Q49*C49*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":54.403396162070528},null,{"$f":"'6. TNC Assumptions'!AC340","v":52.404904058157733},null,{"$f":"AC49*C49*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":5.1094781456703791},null,{"$f":"AE49+(AG48*'5. TNC Parameters'!$G$11)","v":69.954710562031977},null,{"$f":"AG48*(1-'5. TNC Parameters'!$G$11)","v":4.7018098655173368},null,{"$f":"AI49*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.1345399103448912},null,{"$f":"AC49*C49*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.7031593818901263},null,{"$f":"'6. TNC Assumptions'!AE340","v":14.803645214168853},null,{"$f":"AO49*C49*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":5.5513669553133201E-2},null,{"$f":"AQ49+(AS48*'5. TNC Parameters'!$G$12)","v":0.95219481231404368},null,{"$f":"AS48*(1-'5. TNC Parameters'!$G$12)","v":3.1939521191257057E-2},null,{"$f":"AU49*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.1293014127504704E-2},null,{"$f":"AO49*C49*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.8504556517711067E-2},null,{"$f":"'6. TNC Assumptions'!AG340","v":21.835376690899054},null,{"$f":"BA49*C49*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.65506130072697166},null,{"$f":"BC49+BE48*'5. TNC Parameters'!$G$13","v":8.9685526361579448},null,{"$f":"BE48*(1-'5. TNC Parameters'!$G$13)","v":0.6027961366047867},null,{"$f":"BG49*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.40186409106985777},null,{"$f":"BA49*C49*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.21835376690899055},null,{"$f":"'6. TNC Assumptions'!AI340","v":2.2205467821253282},null,{"$f":"BM49*'5. TNC Parameters'!$C$14*C49*'5. TNC Parameters'!$C$27","v":3.3308201731879926E-3},null,{"$f":"BO49+(BQ48*'5. TNC Parameters'!$G$14)","v":4.7282942815742857E-2},null,{"$f":"BQ48*(1-'5. TNC Parameters'!$G$14)","v":2.2534735159372584E-3},null,{"$f":"BS49*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.5023156772915056E-3},null,null,null,{"$f":"'6. TNC Assumptions'!AM340","v":15.573000000000002},null,{"$f":"BY49*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C49","v":0.35039250000000005},null,{"$f":"CA49+CC48*'5. TNC Parameters'!$G$15","v":6.744617501096843},null,{"$f":"CC48*(1-'5. TNC Parameters'!$G$15)","v":0.19473314240233031},null,{"$f":"CE49*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.12982209493488686},null,{"$f":"BY49*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C49","v":0.11679750000000001},null,{"$f":"'6. TNC Assumptions'!AO340","v":0.18939},null,{"$f":"CK49*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C49","v":2.1306375000000001E-3},null,{"$f":"CM49+CO48*'5. TNC Parameters'!$G$16","v":1.3835581053685896E-2},null,{"$f":"CO48*(1-'5. TNC Parameters'!$G$16)","v":2.1689828249290355E-3},null,{"$f":"CQ49*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.4459885499526902E-3},null,null,null,110.09287973001153,null,{"$f":"CW49*'5. TNC Parameters'!$C$30","v":2752.3219932502884},null,110.09143374146157,null,{"$f":"DA49*'5. TNC Parameters'!$C$30","v":2752.2858435365392},null,18.308,null,null,91.784879730011539,null,91.783433741461579,null,null,{"$f":"DH49*'5. TNC Parameters'!$C$30","v":2294.6219932502886},null,{"$f":"DJ49*'5. TNC Parameters'!$C$30","v":2294.5858435365394},null,null,61.734009974935013,null,1867.809360510633,null,2043,null,110.09287973001153,2752.3219932502884,0,0]
[{"$f":"A49+1","v":2044},null,1,null,{"$f":"'6. TNC Assumptions'!Y341","v":113.24788588839174},null,{"$f":"E50*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C50","v":16.137823739095822},null,{"$f":"G50+(I49*'5. TNC Parameters'!$G$9)","v":47.073278384723203},null,{"$f":"I49*(1-'5. TNC Parameters'!$G$9)","v":15.214820627480917},null,{"$f":"K50*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":10.143213751653944},null,{"$f":"E50*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C50","v":5.3792745796986079},null,{"$f":"'6. TNC Assumptions'!AA341","v":377.49295296130578},null,{"$f":"Q50*C50*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":166.47439225593584},null,{"$f":"S50+U49*'5. TNC Parameters'!$G$10","v":962.90757653310106},null,{"$f":"U49*(1-'5. TNC Parameters'!$G$10)","v":147.58293279908534},null,{"$f":"W50*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":98.388621866056894},null,{"$f":"Q50*C50*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":55.491464085311947},null,{"$f":"'6. TNC Assumptions'!AC341","v":52.547019052213749},null,{"$f":"AC50*C50*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":5.1233343575908412},null,{"$f":"AE50+(AG49*'5. TNC Parameters'!$G$11)","v":70.34867415893882},null,{"$f":"AG49*(1-'5. TNC Parameters'!$G$11)","v":4.7293707606839961},null,{"$f":"AI50*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.1529138404559971},null,{"$f":"AC50*C50*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.707778119196947},null,{"$f":"'6. TNC Assumptions'!AE341","v":15.09971811845223},null,{"$f":"AO50*C50*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":5.6623942944195857E-2},null,{"$f":"AQ50+(AS49*'5. TNC Parameters'!$G$12)","v":0.97606841104699338},null,{"$f":"AS49*(1-'5. TNC Parameters'!$G$12)","v":3.275034421124616E-2},null,{"$f":"AU50*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.1833562807497438E-2},null,{"$f":"AO50*C50*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.8874647648065287E-2},null,{"$f":"'6. TNC Assumptions'!AG341","v":21.894591271755729},null,{"$f":"BA50*C50*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.65683773815267188},null,{"$f":"BC50+BE49*'5. TNC Parameters'!$G$13","v":9.0190607896075417},null,{"$f":"BE49*(1-'5. TNC Parameters'!$G$13)","v":0.60632958470307641},null,{"$f":"BG50*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.40421972313538423},null,{"$f":"BA50*C50*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.21894591271755728},null,{"$f":"'6. TNC Assumptions'!AI341","v":2.2649577177678348},null,{"$f":"BM50*'5. TNC Parameters'!$C$14*C50*'5. TNC Parameters'!$C$27","v":3.3974365766517526E-3},null,{"$f":"BO50+(BQ49*'5. TNC Parameters'!$G$14)","v":4.8374363059970997E-2},null,{"$f":"BQ49*(1-'5. TNC Parameters'!$G$14)","v":2.3060163324236087E-3},null,{"$f":"BS50*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.5373442216157392E-3},null,null,null,{"$f":"'6. TNC Assumptions'!AM341","v":15.573},null,{"$f":"BY50*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C50","v":0.3503925},null,{"$f":"CA50+CC49*'5. TNC Parameters'!$G$15","v":6.8956764294325312},null,{"$f":"CC49*(1-'5. TNC Parameters'!$G$15)","v":0.1993335716643114},null,{"$f":"CE50*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.13288904777620758},null,{"$f":"BY50*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C50","v":0.1167975},null,{"$f":"'6. TNC Assumptions'!AO341","v":0.18938999999999998},null,{"$f":"CK50*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C50","v":2.1306374999999996E-3},null,{"$f":"CM50+CO49*'5. TNC Parameters'!$G$16","v":1.3803230452162311E-2},null,{"$f":"CO49*(1-'5. TNC Parameters'!$G$16)","v":2.1629881015235832E-3},null,{"$f":"CQ50*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.4419920676823888E-3},null,null,null,112.24667112817522,null,{"$f":"CW50*'5. TNC Parameters'!$C$30","v":2806.1667782043805},null,112.24522913610754,null,{"$f":"DA50*'5. TNC Parameters'!$C$30","v":2806.1307284026884},null,18.308,null,null,93.93867112817523,null,93.937229136107533,null,null,{"$f":"DH50*'5. TNC Parameters'!$C$30","v":2348.4667782043807},null,{"$f":"DJ50*'5. TNC Parameters'!$C$30","v":2348.4307284026881},null,null,62.933134844573125,null,1930.7424953552061,null,2044,null,112.24667112817522,2806.1667782043805,0,0]
[2045,null,1,null,{"$f":"'6. TNC Assumptions'!Y342","v":115.51284360615955},null,{"$f":"E51*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C51","v":16.460580213877737},null,{"$f":"G51+(I50*'5. TNC Parameters'!$G$9)","v":48.014742347773861},null,{"$f":"I50*(1-'5. TNC Parameters'!$G$9)","v":15.51911625082708},null,{"$f":"K51*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":10.346077500551386},null,{"$f":"E51*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C51","v":5.486860071292579},null,{"$f":"'6. TNC Assumptions'!AA342","v":385.04281202053187},null,{"$f":"Q51*C51*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":169.80388010105455},null,{"$f":"S51+U50*'5. TNC Parameters'!$G$10","v":982.1751240561216},null,{"$f":"U50*(1-'5. TNC Parameters'!$G$10)","v":150.53633257803406},null,{"$f":"W51*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":100.3575550520227},null,{"$f":"Q51*C51*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":56.601293367018179},null,{"$f":"'6. TNC Assumptions'!AC342","v":52.67385668440874},null,{"$f":"AC51*C51*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":5.1357010267298522},null,{"$f":"AE51+(AG50*'5. TNC Parameters'!$G$11)","v":70.728370051101692},null,{"$f":"AG50*(1-'5. TNC Parameters'!$G$11)","v":4.7560051345669807},null,{"$f":"AI51*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.1706700897113205},null,{"$f":"AC51*C51*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.7119003422432841},null,{"$f":"'6. TNC Assumptions'!AE342","v":15.401712480821276},null,{"$f":"AO51*C51*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":5.7756421803079785E-2},null,{"$f":"AQ51+(AS50*'5. TNC Parameters'!$G$12)","v":1.0002533661479733},null,{"$f":"AS50*(1-'5. TNC Parameters'!$G$12)","v":3.3571466702099852E-2},null,{"$f":"AU51*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.2380977801399901E-2},null,{"$f":"AO51*C51*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.9252140601026594E-2},null,{"$f":"'6. TNC Assumptions'!AG342","v":21.947440285170313},null,{"$f":"BA51*C51*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.65842320855510938},null,{"$f":"BC51+BE50*'5. TNC Parameters'!$G$13","v":9.0677397501412447},null,{"$f":"BE50*(1-'5. TNC Parameters'!$G$13)","v":0.60974424802140781},null,{"$f":"BG51*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.40649616534760519},null,{"$f":"BA51*C51*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.21947440285170314},null,{"$f":"'6. TNC Assumptions'!AI342","v":2.3102568721231913},null,{"$f":"BM51*'5. TNC Parameters'!$C$14*C51*'5. TNC Parameters'!$C$27","v":3.4653853081847872E-3},null,{"$f":"BO51+(BQ50*'5. TNC Parameters'!$G$14)","v":4.9480502842309593E-2},null,{"$f":"BQ50*(1-'5. TNC Parameters'!$G$14)","v":2.3592455258461863E-3},null,{"$f":"BS51*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.5728303505641241E-3},null,null,null,{"$f":"'6. TNC Assumptions'!AM342","v":15.572999999999999},null,{"$f":"BY51*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C51","v":0.35039249999999994},null,{"$f":"CA51+CC50*'5. TNC Parameters'!$G$15","v":7.0422708917385242},null,{"$f":"CC50*(1-'5. TNC Parameters'!$G$15)","v":0.20379803769400681},null,{"$f":"CE51*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.1358653584626712},null,{"$f":"BY51*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C51","v":0.11679749999999998},null,{"$f":"'6. TNC Assumptions'!AO342","v":0.18939000000000003},null,{"$f":"CK51*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C51","v":2.1306375000000001E-3},null,{"$f":"CM51+CO50*'5. TNC Parameters'!$G$16","v":1.3775937387861134E-2},null,{"$f":"CO50*(1-'5. TNC Parameters'!$G$16)","v":2.1579305643011763E-3},null,{"$f":"CQ51*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.4386203762007841E-3},null,null,null,114.44205659462385,null,{"$f":"CW51*'5. TNC Parameters'!$C$30","v":2861.0514148655961},null,114.44061797424766,null,{"$f":"DA51*'5. TNC Parameters'!$C$30","v":2861.0154493561913},null,18.308,null,null,96.134056594623843,null,96.132617974247665,null,null,{"$f":"DH51*'5. TNC Parameters'!$C$30","v":2403.3514148655959},null,{"$f":"DJ51*'5. TNC Parameters'!$C$30","v":2403.3154493561915},null,null,64.15557782400677,null,1994.8980731792128,null,2045,null,114.44205659462385,2861.0514148655961,0,0]
[2046,null,1,null,{"$f":"'6. TNC Assumptions'!Y343","v":117.82310047828275},null,{"$f":"E52*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C52","v":16.789791818155294},null,{"$f":"G52+(I51*'5. TNC Parameters'!$G$9)","v":48.975036119104431},null,{"$f":"I51*(1-'5. TNC Parameters'!$G$9)","v":15.829498046824725},null,{"$f":"K52*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":10.552998697883149},null,{"$f":"E52*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C52","v":5.596597272718431},null,{"$f":"'6. TNC Assumptions'!AA343","v":392.74366826094251},null,{"$f":"Q52*C52*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":173.19995770307565},null,{"$f":"S52+U51*'5. TNC Parameters'!$G$10","v":1001.8265536054139},null,{"$f":"U51*(1-'5. TNC Parameters'!$G$10)","v":153.54852815378337},null,{"$f":"W52*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":102.36568543585557},null,{"$f":"Q52*C52*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":57.733319234358547},null,{"$f":"'6. TNC Assumptions'!AC343","v":52.784749014270659},null,{"$f":"AC52*C52*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":5.1465130288913894},null,{"$f":"AE52+(AG51*'5. TNC Parameters'!$G$11)","v":71.093208156559569},null,{"$f":"AG51*(1-'5. TNC Parameters'!$G$11)","v":4.7816749234335152},null,{"$f":"AI52*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.18778328228901},null,{"$f":"AC52*C52*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.7155043429637964},null,{"$f":"'6. TNC Assumptions'!AE343","v":15.709746730437701},null,{"$f":"AO52*C52*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":5.891155023914138E-2},null,{"$f":"AQ52+(AS51*'5. TNC Parameters'!$G$12)","v":1.0247616182214871},null,{"$f":"AS51*(1-'5. TNC Parameters'!$G$12)","v":3.4403298165627504E-2},null,{"$f":"AU52*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.2935532110418336E-2},null,{"$f":"AO52*C52*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.9637183413047127E-2},null,{"$f":"'6. TNC Assumptions'!AG343","v":21.993645422612776},null,{"$f":"BA52*C52*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.6598093626783833},null,{"$f":"BC52+BE51*'5. TNC Parameters'!$G$13","v":9.114513866225586},null,{"$f":"BE51*(1-'5. TNC Parameters'!$G$13)","v":0.61303524659404063},null,{"$f":"BG52*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.40869016439602707},null,{"$f":"BA52*C52*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.21993645422612776},null,{"$f":"'6. TNC Assumptions'!AI343","v":2.356462009565655},null,{"$f":"BM52*'5. TNC Parameters'!$C$14*C52*'5. TNC Parameters'!$C$27","v":3.5346930143484822E-3},null,{"$f":"BO52+(BQ51*'5. TNC Parameters'!$G$14)","v":5.060200325704458E-2},null,{"$f":"BQ51*(1-'5. TNC Parameters'!$G$14)","v":2.4131925996134949E-3},null,{"$f":"BS52*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.6087950664089965E-3},null,null,null,{"$f":"'6. TNC Assumptions'!AM343","v":15.573},null,{"$f":"BY52*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C52","v":0.3503925},null,{"$f":"CA52+CC51*'5. TNC Parameters'!$G$15","v":7.1845328329263198},null,{"$f":"CC51*(1-'5. TNC Parameters'!$G$15)","v":0.20813055881220377},null,{"$f":"CE52*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.13875370587480251},null,{"$f":"BY52*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C52","v":0.1167975},null,{"$f":"'6. TNC Assumptions'!AO343","v":0.18939},null,{"$f":"CK52*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C52","v":2.1306375000000001E-3},null,{"$f":"CM52+CO51*'5. TNC Parameters'!$G$16","v":1.3752911189773127E-2},null,{"$f":"CO51*(1-'5. TNC Parameters'!$G$16)","v":2.153663698088005E-3},null,{"$f":"CQ52*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.4357757987253366E-3},null,null,null,116.67989138927412,null,{"$f":"CW52*'5. TNC Parameters'!$C$30","v":2916.9972847318531},null,116.67845561347539,null,{"$f":"DA52*'5. TNC Parameters'!$C$30","v":2916.961390336885},null,18.308,null,null,98.371891389274111,null,98.3704556134754,null,null,{"$f":"DH52*'5. TNC Parameters'!$C$30","v":2459.2972847318529},null,{"$f":"DJ52*'5. TNC Parameters'!$C$30","v":2459.2613903368851},null,null,65.401791987679943,null,2060.2998651668927,null,2046,null,116.67989138927412,2916.9972847318531,0,0]
[2047,null,1,null,{"$f":"'6. TNC Assumptions'!Y344","v":120.1795624878484},null,{"$f":"E53*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C53","v":17.125587654518398},null,{"$f":"G53+(I52*'5. TNC Parameters'!$G$9)","v":49.954536120473577},null,{"$f":"I52*(1-'5. TNC Parameters'!$G$9)","v":16.146087653149248},null,{"$f":"K53*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":10.764058435432831},null,{"$f":"E53*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C53","v":5.7085292181727993},null,{"$f":"'6. TNC Assumptions'!AA344","v":400.59854162616136},null,{"$f":"Q53*C53*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":176.66395685713715},null,{"$f":"S53+U52*'5. TNC Parameters'!$G$10","v":1021.8697724660358},null,{"$f":"U52*(1-'5. TNC Parameters'!$G$10)","v":156.6207379965152},null,{"$f":"W53*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":104.41382533101013},null,{"$f":"Q53*C53*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":58.887985619045715},null,{"$f":"'6. TNC Assumptions'!AC344","v":52.87900749465328},null,{"$f":"AC53*C53*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":5.1557032307286947},null,{"$f":"AE53+(AG52*'5. TNC Parameters'!$G$11)","v":71.442571153191992},null,{"$f":"AG52*(1-'5. TNC Parameters'!$G$11)","v":4.8063402340962735},null,{"$f":"AI53*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.204226822730849},null,{"$f":"AC53*C53*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.7185677435762317},null,{"$f":"'6. TNC Assumptions'!AE344","v":16.023941665046454},null,{"$f":"AO53*C53*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":6.0089781243924202E-2},null,{"$f":"AQ53+(AS52*'5. TNC Parameters'!$G$12)","v":1.0496051501714607},null,{"$f":"AS52*(1-'5. TNC Parameters'!$G$12)","v":3.5246249293950649E-2},null,{"$f":"AU53*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.3497499529300431E-2},null,{"$f":"AO53*C53*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":2.0029927081308067E-2},null,{"$f":"'6. TNC Assumptions'!AG344","v":22.032919789438871},null,{"$f":"BA53*C53*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.66098759368316617},null,{"$f":"BC53+BE52*'5. TNC Parameters'!$G$13","v":9.1593039939989751},null,{"$f":"BE52*(1-'5. TNC Parameters'!$G$13)","v":0.61619746590977864},null,{"$f":"BG53*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.41079831060651906},null,{"$f":"BA53*C53*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.22032919789438871},null,{"$f":"'6. TNC Assumptions'!AI344","v":2.403591249756968},null,{"$f":"BM53*'5. TNC Parameters'!$C$14*C53*'5. TNC Parameters'!$C$27","v":3.6053868746354521E-3},null,{"$f":"BO53+(BQ52*'5. TNC Parameters'!$G$14)","v":5.1739501311417219E-2},null,{"$f":"BQ52*(1-'5. TNC Parameters'!$G$14)","v":2.4678888202628079E-3},null,{"$f":"BS53*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.6452592135085386E-3},null,null,null,{"$f":"'6. TNC Assumptions'!AM344","v":15.573},null,{"$f":"BY53*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C53","v":0.3503925},null,{"$f":"CA53+CC52*'5. TNC Parameters'!$G$15","v":7.3225902983459568},null,{"$f":"CC52*(1-'5. TNC Parameters'!$G$15)","v":0.2123350345803626},null,{"$f":"CE53*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.14155668972024171},null,{"$f":"BY53*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C53","v":0.1167975},null,{"$f":"'6. TNC Assumptions'!AO344","v":0.18939},null,{"$f":"CK53*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C53","v":2.1306375000000001E-3},null,{"$f":"CM53+CO52*'5. TNC Parameters'!$G$16","v":1.3733484796586298E-2},null,{"$f":"CO52*(1-'5. TNC Parameters'!$G$16)","v":2.1500638931868286E-3},null,{"$f":"CQ53*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.433375928791219E-3},null,null,null,118.96104172417218,null,{"$f":"CW53*'5. TNC Parameters'!$C$30","v":2974.0260431043043},null,118.95960834824338,null,{"$f":"DA53*'5. TNC Parameters'!$C$30","v":2973.9902087060846},null,18.308,null,null,100.65304172417217,null,100.65160834824337,null,null,{"$f":"DH53*'5. TNC Parameters'!$C$30","v":2516.3260431043041},null,{"$f":"DJ53*'5. TNC Parameters'!$C$30","v":2516.2902087060843},null,null,66.672239205770438,null,2126.9721043726631,null,2047,null,118.96104172417218,2974.0260431043043,0,0]
[2048,null,1,null,{"$f":"'6. TNC Assumptions'!Y345","v":122.58315373760537},null,{"$f":"E54*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C54","v":17.468099407608765},null,{"$f":"G54+(I53*'5. TNC Parameters'!$G$9)","v":50.953626359573619},null,{"$f":"I53*(1-'5. TNC Parameters'!$G$9)","v":16.46900916850872},null,{"$f":"K54*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":10.97933944567248},null,{"$f":"E54*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C54","v":5.8226998025362553},null,{"$f":"'6. TNC Assumptions'!AA345","v":408.61051245868458},null,{"$f":"Q54*C54*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":180.19723599427991},null,{"$f":"S54+U53*'5. TNC Parameters'!$G$10","v":1042.3128101672264},null,{"$f":"U53*(1-'5. TNC Parameters'!$G$10)","v":159.75419829308936},null,{"$f":"W54*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":106.50279886205956},null,{"$f":"Q54*C54*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":60.065745331426633},null,{"$f":"'6. TNC Assumptions'!AC345","v":52.955922414645499},null,{"$f":"AC54*C54*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":5.1632024354279364},null,{"$f":"AE54+(AG53*'5. TNC Parameters'!$G$11)","v":71.775814256855128},null,{"$f":"AG53*(1-'5. TNC Parameters'!$G$11)","v":4.8299593317648029},null,{"$f":"AI54*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.2199728878432019},null,{"$f":"AC54*C54*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.7210674784759787},null,{"$f":"'6. TNC Assumptions'!AE345","v":16.344420498347382},null,{"$f":"AO54*C54*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":6.129157686880269E-2},null,{"$f":"AQ54+(AS53*'5. TNC Parameters'!$G$12)","v":1.0747959948062016},null,{"$f":"AS53*(1-'5. TNC Parameters'!$G$12)","v":3.6100732234061836E-2},null,{"$f":"AU54*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.4067154822707888E-2},null,{"$f":"AO54*C54*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":2.043052562293423E-2},null,{"$f":"'6. TNC Assumptions'!AG345","v":22.064967672768962},null,{"$f":"BA54*C54*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.66194903018306883},null,{"$f":"BC54+BE53*'5. TNC Parameters'!$G$13","v":9.2020274688275823},null,{"$f":"BE53*(1-'5. TNC Parameters'!$G$13)","v":0.619225555354462},null,{"$f":"BG54*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.41281703690297467},null,{"$f":"BA54*C54*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.22064967672768962},null,{"$f":"'6. TNC Assumptions'!AI345","v":2.4516630747521075},null,{"$f":"BM54*'5. TNC Parameters'!$C$14*C54*'5. TNC Parameters'!$C$27","v":3.6774946121281614E-3},null,{"$f":"BO54+(BQ53*'5. TNC Parameters'!$G$14)","v":5.2893630668541504E-2},null,{"$f":"BQ53*(1-'5. TNC Parameters'!$G$14)","v":2.5233652550038796E-3},null,{"$f":"BS54*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.6822435033359198E-3},null,null,null,{"$f":"'6. TNC Assumptions'!AM345","v":15.573},null,{"$f":"BY54*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C54","v":0.3503925},null,{"$f":"CA54+CC53*'5. TNC Parameters'!$G$15","v":7.456567549035471},null,{"$f":"CC53*(1-'5. TNC Parameters'!$G$15)","v":0.21641524931048525},null,{"$f":"CE54*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.14427683287365684},null,{"$f":"BY54*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C54","v":0.1167975},null,{"$f":"'6. TNC Assumptions'!AO345","v":0.18939},null,{"$f":"CK54*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C54","v":2.1306375000000001E-3},null,{"$f":"CM54+CO53*'5. TNC Parameters'!$G$16","v":1.3717095432141203E-2},null,{"$f":"CO53*(1-'5. TNC Parameters'!$G$16)","v":2.1470268644450947E-3},null,{"$f":"CQ54*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.4313512429633963E-3},null,null,null,121.28638581492089,null,{"$f":"CW54*'5. TNC Parameters'!$C$30","v":3032.1596453730222},null,121.28495446367792,null,{"$f":"DA54*'5. TNC Parameters'!$C$30","v":3032.1238615919478},null,18.308,null,null,102.9783858149209,null,102.97695446367791,null,null,{"$f":"DH54*'5. TNC Parameters'!$C$30","v":2574.4596453730223},null,{"$f":"DJ54*'5. TNC Parameters'!$C$30","v":2574.423861591948},null,null,67.967390314789483,null,2194.9394946874527,null,2048,null,121.28638581492089,3032.1596453730222,0,0]
[2049,null,1,null,{"$f":"'6. TNC Assumptions'!Y346","v":125.03481681235748},null,{"$f":"E55*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C55","v":17.81746139576094},null,{"$f":"G55+(I54*'5. TNC Parameters'!$G$9)","v":51.972698562793099},null,{"$f":"I54*(1-'5. TNC Parameters'!$G$9)","v":16.798389192541464},null,{"$f":"K55*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":11.198926128360975},null,{"$f":"E55*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C55","v":5.9391537985869798},null,{"$f":"'6. TNC Assumptions'!AA346","v":416.78272270785828},null,{"$f":"Q55*C55*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":183.8011807141655},null,{"$f":"S55+U54*'5. TNC Parameters'!$G$10","v":1063.1638265399599},null,{"$f":"U54*(1-'5. TNC Parameters'!$G$10)","v":162.95016434143204},null,{"$f":"W55*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":108.63344289428802},null,{"$f":"Q55*C55*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":61.267060238055166},null,{"$f":"'6. TNC Assumptions'!AC346","v":53.014762328439552},null,{"$f":"AC55*C55*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":5.1689393270228567},null,{"$f":"AE55+(AG54*'5. TNC Parameters'!$G$11)","v":72.092264958831834},null,{"$f":"AG54*(1-'5. TNC Parameters'!$G$11)","v":4.8524886250461536},null,{"$f":"AI55*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.2349924166974358},null,{"$f":"AC55*C55*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.7229797756742855},null,{"$f":"'6. TNC Assumptions'!AE346","v":16.67130890831433},null,{"$f":"AO55*C55*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":6.251740840617874E-2},null,{"$f":"AQ55+(AS54*'5. TNC Parameters'!$G$12)","v":1.1003462423629864},null,{"$f":"AS54*(1-'5. TNC Parameters'!$G$12)","v":3.6967160849394061E-2},null,{"$f":"AU55*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.4644773899596038E-2},null,{"$f":"AO55*C55*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":2.0839136135392913E-2},null,{"$f":"'6. TNC Assumptions'!AG346","v":22.089484303516482},null,{"$f":"BA55*C55*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.66268452910549447},null,{"$f":"BC55+BE54*'5. TNC Parameters'!$G$13","v":9.2425980716451086},null,{"$f":"BE54*(1-'5. TNC Parameters'!$G$13)","v":0.62211392628796847},null,{"$f":"BG55*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.41474261752531227},null,{"$f":"BA55*C55*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.22089484303516482},null,{"$f":"'6. TNC Assumptions'!AI346","v":2.5006963362471497},null,{"$f":"BM55*'5. TNC Parameters'!$C$14*C55*'5. TNC Parameters'!$C$27","v":3.7510445043707243E-3},null,{"$f":"BO55+(BQ54*'5. TNC Parameters'!$G$14)","v":5.4065022364960774E-2},null,{"$f":"BQ54*(1-'5. TNC Parameters'!$G$14)","v":2.5796528079514518E-3},null,{"$f":"BS55*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.7197685386343012E-3},null,null,null,{"$f":"'6. TNC Assumptions'!AM346","v":15.573000000000002},null,{"$f":"BY55*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C55","v":0.35039250000000005},null,{"$f":"CA55+CC54*'5. TNC Parameters'!$G$15","v":7.5865851735642194},null,{"$f":"CC54*(1-'5. TNC Parameters'!$G$15)","v":0.22037487547125159},null,{"$f":"CE55*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.14691658364750104},null,{"$f":"BY55*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C55","v":0.11679750000000001},null,{"$f":"'6. TNC Assumptions'!AO346","v":0.18939},null,{"$f":"CK55*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C55","v":2.1306375000000001E-3},null,{"$f":"CM55+CO54*'5. TNC Parameters'!$G$16","v":1.3703268301992502E-2},null,{"$f":"CO54*(1-'5. TNC Parameters'!$G$16)","v":2.1444646301487023E-3},null,{"$f":"CQ55*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.4296430867658015E-3},null,null,null,123.65681482604425,null,{"$f":"CW55*'5. TNC Parameters'!$C$30","v":3091.4203706511062},null,123.65538518295749,null,{"$f":"DA55*'5. TNC Parameters'!$C$30","v":3091.3846295739372},null,18.308,null,null,105.34881482604425,null,105.34738518295748,null,null,{"$f":"DH55*'5. TNC Parameters'!$C$30","v":2633.7203706511064},null,{"$f":"DJ55*'5. TNC Parameters'!$C$30","v":2633.6846295739369},null,null,69.287725291486993,null,2264.2272199789395,null,2049,null,123.65681482604425,3091.4203706511062,0,0]
[{"$f":"A55+1","v":2050},null,1,null,{"$f":"'6. TNC Assumptions'!Y347","v":127.53551314860464},null,{"$f":"E56*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C56","v":18.173810623676161},null,{"$f":"G56+(I55*'5. TNC Parameters'!$G$9)","v":53.012152316884034},null,{"$f":"I55*(1-'5. TNC Parameters'!$G$9)","v":17.134356869585222},null,{"$f":"K56*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":11.422904579723481},null,{"$f":"E56*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C56","v":6.0579368745587203},null,{"$f":"'6. TNC Assumptions'!AA347","v":425.11837716201546},null,{"$f":"Q56*C56*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":187.47720432844881},null,{"$f":"S56+U55*'5. TNC Parameters'!$G$10","v":1084.4311190581936},null,{"$f":"U55*(1-'5. TNC Parameters'!$G$10)","v":166.20991181021515},null,{"$f":"W56*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":110.80660787347676},null,{"$f":"Q56*C56*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":62.492401442816266},null,{"$f":"'6. TNC Assumptions'!AC347","v":53.054773469819501},null,{"$f":"AC56*C56*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":5.1728404133074015},null,{"$f":"AE56+(AG55*'5. TNC Parameters'!$G$11)","v":72.391222723944352},null,{"$f":"AG55*(1-'5. TNC Parameters'!$G$11)","v":4.8738826481948792},null,{"$f":"AI56*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.2492550987965858},null,{"$f":"AC56*C56*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.7242801377691339},null,{"$f":"'6. TNC Assumptions'!AE347","v":17.004735086480618},null,{"$f":"AO56*C56*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":6.3767756574302323E-2},null,{"$f":"AQ56+(AS55*'5. TNC Parameters'!$G$12)","v":1.1262680479586629},null,{"$f":"AS55*(1-'5. TNC Parameters'!$G$12)","v":3.7845950978625802E-2},null,{"$f":"AU56*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.5230633985750532E-2},null,{"$f":"AO56*C56*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":2.1255918858100773E-2},null,{"$f":"'6. TNC Assumptions'!AG347","v":22.106155612424796},null,{"$f":"BA56*C56*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.66318466837274392},null,{"$f":"BC56+BE55*'5. TNC Parameters'!$G$13","v":9.280925990249278},null,{"$f":"BE55*(1-'5. TNC Parameters'!$G$13)","v":0.62485674976857442},null,{"$f":"BG56*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.41657116651238291},null,{"$f":"BA56*C56*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.22106155612424797},null,{"$f":"'6. TNC Assumptions'!AI347","v":2.550710262972093},null,{"$f":"BM56*'5. TNC Parameters'!$C$14*C56*'5. TNC Parameters'!$C$27","v":3.8260653944581398E-3},null,{"$f":"BO56+(BQ55*'5. TNC Parameters'!$G$14)","v":5.525430550429801E-2},null,{"$f":"BQ55*(1-'5. TNC Parameters'!$G$14)","v":2.6367822551209047E-3},null,{"$f":"BS56*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.7578548367472697E-3},null,null,null,{"$f":"'6. TNC Assumptions'!AM347","v":15.573},null,{"$f":"BY56*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C56","v":0.3503925},null,{"$f":"CA56+CC55*'5. TNC Parameters'!$G$15","v":7.7127601965707298},null,{"$f":"CC55*(1-'5. TNC Parameters'!$G$15)","v":0.22421747699348915},null,{"$f":"CE56*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.14947831799565942},null,{"$f":"BY56*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C56","v":0.1167975},null,{"$f":"'6. TNC Assumptions'!AO347","v":0.18939},null,{"$f":"CK56*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C56","v":2.1306375000000001E-3},null,{"$f":"CM56+CO55*'5. TNC Parameters'!$G$16","v":1.3691602838771542E-2},null,{"$f":"CO55*(1-'5. TNC Parameters'!$G$16)","v":2.1423029632209596E-3},null,{"$f":"CQ56*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.4282019754806397E-3},null,null,null,126.07323372730285,null,{"$f":"CW56*'5. TNC Parameters'!$C$30","v":3151.8308431825712},null,126.07180552532736,null,{"$f":"DA56*'5. TNC Parameters'!$C$30","v":3151.7951381331841},null,18.308,null,null,107.76523372730284,null,107.76380552532737,null,null,{"$f":"DH56*'5. TNC Parameters'!$C$30","v":2694.130843182571},null,{"$f":"DJ56*'5. TNC Parameters'!$C$30","v":2694.0951381331843},null,null,70.633733430126469,null,2334.860953409066,null,2050,null,126.07323372730285,3151.8308431825712,0,0]

{"sheet":"TNC_Sce4WTE","index":33,"n_rows":56,"n_cols":131,"rows_kept":56,"cut":false,"hidden":true,"merged":[[4,127,4,130],[3,107,3,108],[3,110,3,111],[3,112,3,113],[3,115,3,116],[3,117,3,118],[3,93,3,94],[3,95,3,96],[3,97,3,98],[3,99,3,100],[3,101,3,102],[3,83,3,84],[3,85,3,86],[3,87,3,88],[3,89,3,90],[3,91,3,92],[3,73,3,74],[3,75,3,76],[3,77,3,78],[3,79,3,80],[3,81,3,82],[3,63,3,64],[3,65,3,66],[3,67,3,68],[3,69,3,70],[3,71,3,72],[3,53,3,54],[3,55,3,56],[3,57,3,58],[3,59,3,60],[3,61,3,62],[3,43,3,44],[3,45,3,46],[3,47,3,48],[3,49,3,50],[3,51,3,52],[3,33,3,34],[3,35,3,36],[3,37,3,38],[3,39,3,40],[3,41,3,42],[3,23,3,24],[3,25,3,26],[3,27,3,28],[3,29,3,30],[3,31,3,32],[3,13,3,14],[3,15,3,16],[3,17,3,18],[3,19,3,20],[3,21,3,22],[3,3,3,4],[3,5,3,6],[3,7,3,8],[3,9,3,10],[3,11,3,12],[2,112,2,113],[2,115,2,116],[2,117,2,118],[2,120,2,123],[2,127,3,130],[3,120,3,121],[3,122,3,123],[1,120,1,121],[1,122,1,123],[2,0,4,0],[2,1,3,2],[2,3,2,14],[2,15,2,26],[2,27,2,38],[2,39,2,50],[2,51,2,62],[2,63,2,74],[2,75,2,86],[2,87,2,98],[2,99,2,102],[2,107,2,108],[2,109,7,109],[2,110,2,111],[0,11,0,14],[1,110,1,111],[1,112,1,113],[1,115,1,116],[1,117,1,118]]}
["HOME",null,"Emissions of CH4 from different waste components - Gg",null,null,null,null,null,null,null,null,"TNC - SCENARIO 4_WTE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"With Industrial",null,"W/out industrial",null,null,"With Industrial",null,"W/out industrial",null,null,"Annual",null,"Cumula"]
["Year","MCF",null,"FOOD",null,null,null,null,null,null,null,null,null,null,null,"GARDEN",null,null,null,null,null,null,null,null,null,null,null,"PAPER",null,null,null,null,null,null,null,null,null,null,null,"WOOD",null,null,null,null,null,null,null,null,null,null,null,"TEXTILES",null,null,null,null,null,null,null,null,null,null,null,"NAPPIES",null,null,null,null,null,null,null,null,null,null,null,"SEWAGE SLUDGE",null,null,null,null,null,null,null,null,null,null,null,"INDUSTRIAL",null,null,null,null,null,null,null,null,null,null,null,"Total CH4 generated",null,null,null,null,null,null,null,"Recovered",null,"Assumptions: The capture of LFG in baseline increases to 2016 by value given at BD18.","Emissions",null,"Emissions",null,null,"Emissions",null,"Emissions",null,null,"stored C",null,null,null,null,null,null,"CHECK"]
[null,null,null,"Food (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Garden (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Paper (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Wood (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Textiles (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Nappies (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Sludge (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Industrial (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Qtotal (Gg CH4)",null,"Gg CO2e",null,null,null,null,null,"Gg CH4",null,null,"Gg CH4",null,"Gg CH4",null,null,"Gg CO2e",null,"Gg CO2e",null,null,"Gg C",null,"Gg C"]
[null,"TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER",null,"TNC","USER","TNC","USER",null,"TNC","USER","TNC","USER",null,"TNC","USER","TNC","USER",null,null,null,"Total CH4 generated"]
[2000,null,{"$f":"'5. TNC Parameters'!C22","v":0.91},null,{"$f":"'6. TNC Assumptions'!D354","v":29.904990459750007},null,{"$f":"E6*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C6","v":3.8779296378680823},null,{"$f":"G6","v":3.8779296378680823},null,0,null,{"$f":"K6*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0},null,{"$f":"E6*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C6","v":1.2926432126226941},null,{"$f":"'6. TNC Assumptions'!F354","v":99.683301532500025},null,{"$f":"Q6*C6*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":40.003905738007582},null,{"$f":"S6","v":40.003905738007582},null,0,null,{"$f":"W6*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0},null,{"$f":"Q6*C6*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":13.334635246002527},null,{"$f":"'6. TNC Assumptions'!H354","v":23.923992367800004},null,{"$f":"AC6*C6*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":2.1226562228330557},null,{"$f":"AE6","v":2.1226562228330557},null,0,null,{"$f":"AI6*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0},null,{"$f":"AC6*C6*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":0.70755207427768518},null,{"$f":"'6. TNC Assumptions'!J354","v":3.987332061300001},null,{"$f":"AO6*C6*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":1.3606770659186255E-2},null,{"$f":"AQ6","v":1.3606770659186255E-2},null,0,null,{"$f":"AU6*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0},null,{"$f":"AO6*C6*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":4.5355902197287516E-3},null,{"$f":"'6. TNC Assumptions'!L354","v":9.9683301532500028},null,{"$f":"BA6*C6*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.27213541318372508},null,{"$f":"BC6","v":0.27213541318372508},null,0,null,{"$f":"BG6*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0},null,{"$f":"BA6*C6*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":9.0711804394575032E-2},null,{"$f":"'6. TNC Assumptions'!N354","v":0.59809980919500016},null,{"$f":"BM6*'5. TNC Parameters'!$C$14*C6*'5. TNC Parameters'!$C$27","v":8.1640623955117533E-4},null,{"$f":"BO6","v":8.1640623955117533E-4},null,0,null,{"$f":"BS6*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0},null,{"$f":"BM6*'5. TNC Parameters'!$C$14*C6*(1-'5. TNC Parameters'!$C$27)","v":2.7213541318372509E-4},null,{"$f":"'6. TNC Assumptions'!R354","v":0},null,{"$f":"BY6*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C6","v":0},null,null,null,null,null,{"$f":"CE6*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0},null,null,null,{"$f":"'6. TNC Assumptions'!T354","v":0},null,{"$f":"CK6*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C6","v":0},null,null,null,null,null,null,null,null,null,{"$f":"CS6+CG6+BU6+BI6+AW6+AK6+Y6+M6","v":0},null,{"$f":"CW6*'5. TNC Parameters'!$C$30","v":0},null,{"$f":"CG6+BU6+BI6+AW6+AK6+Y6+M6","v":0},null,{"$f":"DA6*'5. TNC Parameters'!$C$30","v":0},null,null,null,null,{"$f":"CW6-DE6","v":0},null,{"$f":"DA6-DE6","v":0},null,null,{"$f":"DH6*'5. TNC Parameters'!$C$30","v":0},null,{"$f":"DJ6*'5. TNC Parameters'!$C$30","v":0},null,null,{"$f":"CI6+BW6+BK6+AY6+AM6+AA6+O6","v":15.430350062930394},null,{"$f":"DR6","v":15.430350062930394},null,2000,null,0,0,{"$f":"DX6-CW6","v":0},{"$f":"DY6-CY6","v":0}]
[{"$f":"A6+1","v":2001},null,{"$f":"'5. TNC Parameters'!C23","v":0.96},null,{"$f":"'6. TNC Assumptions'!D355","v":40.483230837720001},null,{"$f":"E7*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C7","v":5.5381059786000968},null,{"$f":"G7+(I6*'5. TNC Parameters'!$G$9)","v":8.1375599519787993},null,{"$f":"I6*(1-'5. TNC Parameters'!$G$9)","v":1.2784756644893793},null,{"$f":"K7*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.85231710965958618},null,{"$f":"E7*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C7","v":1.846035326200032},null,{"$f":"'6. TNC Assumptions'!F355","v":134.9441027924},null,{"$f":"Q7*C7*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":57.129935358190465},null,{"$f":"S7+U6*'5. TNC Parameters'!$G$10","v":90.879823155785658},null,{"$f":"U6*(1-'5. TNC Parameters'!$G$10)","v":6.2540179404123935},null,{"$f":"W7*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":4.169345293608262},null,{"$f":"Q7*C7*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":19.043311786063487},null,{"$f":"'6. TNC Assumptions'!H355","v":32.386584670175999},null,{"$f":"AC7*C7*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":3.0313843251284736},null,{"$f":"AE7+(AG6*'5. TNC Parameters'!$G$11)","v":5.0105358690829185},null,{"$f":"AG6*(1-'5. TNC Parameters'!$G$11)","v":0.14350467887861115},null,{"$f":"AI7*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":9.5669785919074102E-2},null,{"$f":"AC7*C7*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.0104614417094913},null,{"$f":"'6. TNC Assumptions'!J355","v":5.3977641116960005},null,{"$f":"AO7*C7*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":1.9431950802105601E-2},null,{"$f":"AQ7+(AS6*'5. TNC Parameters'!$G$12)","v":3.2570722248390388E-2},null,{"$f":"AS6*(1-'5. TNC Parameters'!$G$12)","v":4.6799921290146922E-4},null,{"$f":"AU7*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.1199947526764613E-4},null,{"$f":"AO7*C7*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":6.4773169340352002E-3},null,{"$f":"'6. TNC Assumptions'!L355","v":13.49441027924},null,{"$f":"BA7*C7*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.38863901604211204},null,{"$f":"BC7+BE6*'5. TNC Parameters'!$G$13","v":0.64237639347216902},null,{"$f":"BE6*(1-'5. TNC Parameters'!$G$13)","v":1.8398035753668097E-2},null,{"$f":"BG7*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.2265357169112064E-2},null,{"$f":"BA7*C7*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.129546338680704},null,{"$f":"'6. TNC Assumptions'!N355","v":0.80966461675440005},null,{"$f":"BM7*'5. TNC Parameters'!$C$14*C7*'5. TNC Parameters'!$C$27","v":1.1659170481263361E-3},null,{"$f":"BO7+(BQ6*'5. TNC Parameters'!$G$14)","v":1.9425066855333927E-3},null,{"$f":"BQ6*(1-'5. TNC Parameters'!$G$14)","v":3.9816602144118753E-5},null,{"$f":"BS7*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.6544401429412499E-5},null,{"$f":"BM7*'5. TNC Parameters'!$C$14*C7*(1-'5. TNC Parameters'!$C$27)","v":3.8863901604211201E-4},null,{"$f":"'6. TNC Assumptions'!R355","v":0},null,{"$f":"BY7*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C7","v":0},null,null,null,null,null,{"$f":"CE7*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0},null,null,null,{"$f":"'6. TNC Assumptions'!T355","v":0},null,{"$f":"CK7*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C7","v":0},null,null,null,null,null,null,null,null,null,{"$f":"CS7+CG7+BU7+BI7+AW7+AK7+Y7+M7","v":5.1299360902327313},null,{"$f":"CW7*'5. TNC Parameters'!$C$30","v":128.24840225581829},null,{"$f":"CG7+BU7+BI7+AW7+AK7+Y7+M7","v":5.1299360902327313},null,{"$f":"DA7*'5. TNC Parameters'!$C$30","v":128.24840225581829},null,null,null,null,5.1299360902327313,null,5.1299360902327313,null,null,{"$f":"DH7*'5. TNC Parameters'!$C$30","v":128.24840225581829},null,{"$f":"DJ7*'5. TNC Parameters'!$C$30","v":128.24840225581829},null,null,22.03622084860379,null,{"$f":"DR7+DT6","v":37.466570911534184},null,{"$f":"DV6+1","v":2001},null,5.1299360902327313,128.24840225581829,{"$f":"DX7-CW7","v":0},{"$f":"DY7-CY7","v":0}]
[{"$f":"A7+1","v":2002},null,{"$f":"'5. TNC Parameters'!C24","v":1},null,{"$f":"'6. TNC Assumptions'!D356","v":54.586830322499999},null,{"$f":"E8*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C8","v":7.7786233209562496},null,{"$f":"G8+(I7*'5. TNC Parameters'!$G$9)","v":13.233392882584454},null,{"$f":"I7*(1-'5. TNC Parameters'!$G$9)","v":2.6827903903505956},null,{"$f":"K8*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.7885269269003969},null,{"$f":"E8*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C8","v":2.59287444031875},null,{"$f":"'6. TNC Assumptions'!F356","v":181.95610107499999},null,{"$f":"Q8*C8*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":80.242640574074983},null,{"$f":"S8+U7*'5. TNC Parameters'!$G$10","v":156.91474990911269},null,{"$f":"U7*(1-'5. TNC Parameters'!$G$10)","v":14.207713820747966},null,{"$f":"W8*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":9.4718092138319765},null,{"$f":"Q8*C8*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":26.747546858024997},null,{"$f":"'6. TNC Assumptions'!H356","v":43.669464257999998},null,{"$f":"AC8*C8*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.2577727651549999},null,{"$f":"AE8+(AG7*'5. TNC Parameters'!$G$11)","v":8.929565443904993},null,{"$f":"AG7*(1-'5. TNC Parameters'!$G$11)","v":0.33874319033292577},null,{"$f":"AI8*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.22582879355528385},null,{"$f":"AC8*C8*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.419257588385},null,{"$f":"'6. TNC Assumptions'!J356","v":7.2782440429999999},null,{"$f":"AO8*C8*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":2.7293415161250001E-2},null,{"$f":"AQ8+(AS7*'5. TNC Parameters'!$G$12)","v":5.8743880975716582E-2},null,{"$f":"AS7*(1-'5. TNC Parameters'!$G$12)","v":1.1202564339238064E-3},null,{"$f":"AU8*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":7.4683762261587095E-4},null,{"$f":"AO8*C8*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":9.0978050537499997E-3},null,{"$f":"'6. TNC Assumptions'!L356","v":18.195610107499999},null,{"$f":"BA8*C8*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.54586830322500002},null,{"$f":"BC8+BE7*'5. TNC Parameters'!$G$13","v":1.1448160825519222},null,{"$f":"BE7*(1-'5. TNC Parameters'!$G$13)","v":4.3428614145246895E-2},null,{"$f":"BG8*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.8952409430164597E-2},null,{"$f":"BA8*C8*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.18195610107499999},null,{"$f":"'6. TNC Assumptions'!N356","v":1.09173660645},null,{"$f":"BM8*'5. TNC Parameters'!$C$14*C8*'5. TNC Parameters'!$C$27","v":1.6376049096750002E-3},null,{"$f":"BO8+(BQ7*'5. TNC Parameters'!$G$14)","v":3.4853744262437186E-3},null,{"$f":"BQ7*(1-'5. TNC Parameters'!$G$14)","v":9.4737168964674105E-5},null,{"$f":"BS8*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.3158112643116061E-5},null,{"$f":"BM8*'5. TNC Parameters'!$C$14*C8*(1-'5. TNC Parameters'!$C$27)","v":5.4586830322500004E-4},null,{"$f":"'6. TNC Assumptions'!R356","v":0},null,{"$f":"BY8*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C8","v":0},null,null,null,null,null,{"$f":"CE8*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0},null,null,null,{"$f":"'6. TNC Assumptions'!T356","v":0},null,{"$f":"CK8*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C8","v":0},null,null,null,null,null,null,null,null,null,11.515927339453082,null,{"$f":"CW8*'5. TNC Parameters'!$C$30","v":287.89818348632707},null,11.515927339453082,null,{"$f":"DA8*'5. TNC Parameters'!$C$30","v":287.89818348632707},null,null,null,null,11.515927339453082,null,11.515927339453082,null,null,{"$f":"DH8*'5. TNC Parameters'!$C$30","v":287.89818348632707},null,{"$f":"DJ8*'5. TNC Parameters'!$C$30","v":287.89818348632707},null,null,30.951278661160721,null,{"$f":"DR8+DT7","v":68.417849572694905},null,{"$f":"DV7+1","v":2002},null,11.51592733945308,287.89818348632701,0,0]
[2003,null,{"$f":"C8","v":1},null,{"$f":"'6. TNC Assumptions'!D357","v":55.867108239000004},null,{"$f":"E9*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C9","v":7.9610629240575008},null,{"$f":"G9+(I8*'5. TNC Parameters'!$G$9)","v":16.831671450319213},null,{"$f":"I8*(1-'5. TNC Parameters'!$G$9)","v":4.3627843563227406},null,{"$f":"K9*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.9085229042151601},null,{"$f":"E9*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C9","v":2.6536876413525001},null,{"$f":"'6. TNC Assumptions'!F357","v":186.22369413000001},null,{"$f":"Q9*C9*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":82.124649111330001},null,{"$f":"S9+U8*'5. TNC Parameters'!$G$10","v":214.50810281466897},null,{"$f":"U8*(1-'5. TNC Parameters'!$G$10)","v":24.531296205773714},null,{"$f":"W9*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":16.354197470515807},null,{"$f":"Q9*C9*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":27.374883037109999},null,{"$f":"'6. TNC Assumptions'!H357","v":44.693686591199999},null,{"$f":"AC9*C9*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.3576344426420004},null,{"$f":"AE9+(AG8*'5. TNC Parameters'!$G$11)","v":12.683506076984731},null,{"$f":"AG8*(1-'5. TNC Parameters'!$G$11)","v":0.60369380956226193},null,{"$f":"AI9*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.40246253970817458},null,{"$f":"AC9*C9*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.4525448142140001},null,{"$f":"'6. TNC Assumptions'!J357","v":7.4489477652000007},null,{"$f":"AO9*C9*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":2.7933554119500003E-2},null,{"$f":"AQ9+(AS8*'5. TNC Parameters'!$G$12)","v":8.4656963761641751E-2},null,{"$f":"AS8*(1-'5. TNC Parameters'!$G$12)","v":2.0204713335748325E-3},null,{"$f":"AU9*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.3469808890498882E-3},null,{"$f":"AO9*C9*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":9.311184706500001E-3},null,{"$f":"'6. TNC Assumptions'!L357","v":18.622369413000001},null,{"$f":"BA9*C9*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.55867108239000007},null,{"$f":"BC9+BE8*'5. TNC Parameters'!$G$13","v":1.6260905226903504},null,{"$f":"BE8*(1-'5. TNC Parameters'!$G$13)","v":7.7396642251572043E-2},null,{"$f":"BG9*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.1597761501048028E-2},null,{"$f":"BA9*C9*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.18622369413000001},null,{"$f":"'6. TNC Assumptions'!N357","v":1.1173421647800001},null,{"$f":"BM9*'5. TNC Parameters'!$C$14*C9*'5. TNC Parameters'!$C$27","v":1.6760132471700002E-3},null,{"$f":"BO9+(BQ8*'5. TNC Parameters'!$G$14)","v":4.991403956815319E-3},null,{"$f":"BQ8*(1-'5. TNC Parameters'!$G$14)","v":1.6998371659839986E-4},null,{"$f":"BS9*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.1332247773226657E-4},null,{"$f":"BM9*'5. TNC Parameters'!$C$14*C9*(1-'5. TNC Parameters'!$C$27)","v":5.5867108239000005E-4},null,{"$f":"'6. TNC Assumptions'!R357","v":0},null,{"$f":"BY9*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C9","v":0},null,null,null,null,null,{"$f":"CE9*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0},null,null,null,{"$f":"'6. TNC Assumptions'!T357","v":0},null,{"$f":"CK9*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C9","v":0},null,null,null,null,null,null,null,null,null,19.718240979306973,null,{"$f":"CW9*'5. TNC Parameters'!$C$30","v":492.95602448267431},null,19.718240979306973,null,{"$f":"DA9*'5. TNC Parameters'!$C$30","v":492.95602448267431},null,null,0.15,null,19.718240979306973,null,19.718240979306973,null,null,{"$f":"DH9*'5. TNC Parameters'!$C$30","v":492.95602448267431},null,{"$f":"DJ9*'5. TNC Parameters'!$C$30","v":492.95602448267431},null,null,31.67720904259539,null,100.0950586152903,null,2003,null,19.718240979306973,492.95602448267431,0,0]
[2004,null,{"$f":"C9","v":1},null,{"$f":"'6. TNC Assumptions'!D358","v":57.180621595499993},null,{"$f":"E10*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C10","v":8.1482385773587502},null,{"$f":"G10+(I9*'5. TNC Parameters'!$G$9)","v":19.430845358793484},null,{"$f":"I9*(1-'5. TNC Parameters'!$G$9)","v":5.5490646688844816},null,{"$f":"K10*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.6993764459229874},null,{"$f":"E10*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C10","v":2.7160795257862498},null,{"$f":"'6. TNC Assumptions'!F358","v":190.60207198499998},null,{"$f":"Q10*C10*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":84.055513745384985},null,{"$f":"S10+U9*'5. TNC Parameters'!$G$10","v":265.02845296496093},null,{"$f":"U9*(1-'5. TNC Parameters'!$G$10)","v":33.535163595093053},null,{"$f":"W10*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":22.356775730062033},null,{"$f":"Q10*C10*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":28.018504581794996},null,{"$f":"'6. TNC Assumptions'!H358","v":45.744497276399997},null,{"$f":"AC10*C10*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.4600884844489999},null,{"$f":"AE10+(AG9*'5. TNC Parameters'!$G$11)","v":16.286111165369103},null,{"$f":"AG9*(1-'5. TNC Parameters'!$G$11)","v":0.8574833960646292},null,{"$f":"AI10*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.57165559737641947},null,{"$f":"AC10*C10*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.4866961614829999},null,{"$f":"'6. TNC Assumptions'!J358","v":7.6240828793999995},null,{"$f":"AO10*C10*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":2.8590310797749999E-2},null,{"$f":"AQ10+(AS9*'5. TNC Parameters'!$G$12)","v":0.11033553352991181},null,{"$f":"AS9*(1-'5. TNC Parameters'!$G$12)","v":2.9117410294799487E-3},null,{"$f":"AU10*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.9411606863199656E-3},null,{"$f":"AO10*C10*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":9.5301035992500002E-3},null,{"$f":"'6. TNC Assumptions'!L358","v":19.060207198499999},null,{"$f":"BA10*C10*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.57180621595499992},null,{"$f":"BC10+BE9*'5. TNC Parameters'!$G$13","v":2.0879629699191158},null,{"$f":"BE9*(1-'5. TNC Parameters'!$G$13)","v":0.10993376872623453},null,{"$f":"BG10*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":7.3289179150823017E-2},null,{"$f":"BA10*C10*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.19060207198499998},null,{"$f":"'6. TNC Assumptions'!N358","v":1.1436124319099998},null,{"$f":"BM10*'5. TNC Parameters'!$C$14*C10*'5. TNC Parameters'!$C$27","v":1.7154186478649999E-3},null,{"$f":"BO10+(BQ9*'5. TNC Parameters'!$G$14)","v":6.4633889611570225E-3},null,{"$f":"BQ9*(1-'5. TNC Parameters'!$G$14)","v":2.4343364352329632E-4},null,{"$f":"BS10*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.6228909568219755E-4},null,{"$f":"BM10*'5. TNC Parameters'!$C$14*C10*(1-'5. TNC Parameters'!$C$27)","v":5.7180621595499998E-4},null,{"$f":"'6. TNC Assumptions'!R358","v":0},null,{"$f":"BY10*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C10","v":0},null,null,null,null,null,{"$f":"CE10*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0},null,null,null,{"$f":"'6. TNC Assumptions'!T358","v":0},null,{"$f":"CK10*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C10","v":0},null,null,null,null,null,null,null,null,null,26.703200402294264,null,{"$f":"CW10*'5. TNC Parameters'!$C$30","v":667.58001005735662},null,26.703200402294264,null,{"$f":"DA10*'5. TNC Parameters'!$C$30","v":667.58001005735662},null,null,null,null,26.703200402294264,null,26.703200402294264,null,null,{"$f":"DH10*'5. TNC Parameters'!$C$30","v":667.58001005735662},null,{"$f":"DJ10*'5. TNC Parameters'!$C$30","v":667.58001005735662},null,null,32.421984250864455,null,132.51704286615475,null,2004,null,26.703200402294264,667.58001005735662,0,0]
[2005,null,1,null,{"$f":"'6. TNC Assumptions'!D359","v":58.526479286999994},null,{"$f":"E11*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C11","v":8.3400232983974991},null,{"$f":"G11+(I10*'5. TNC Parameters'!$G$9)","v":21.364908453815335},null,{"$f":"I10*(1-'5. TNC Parameters'!$G$9)","v":6.4059602033756473},null,{"$f":"K11*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":4.2706401355837649},null,{"$f":"E11*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C11","v":2.7800077661324996},null,{"$f":"'6. TNC Assumptions'!F359","v":195.08826428999998},null,{"$f":"Q11*C11*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":86.033924551889996},null,{"$f":"S11+U10*'5. TNC Parameters'!$G$10","v":309.62910571539709},null,{"$f":"U10*(1-'5. TNC Parameters'!$G$10)","v":41.433271801453863},null,{"$f":"W11*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":27.622181200969241},null,{"$f":"Q11*C11*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":28.677974850629997},null,{"$f":"'6. TNC Assumptions'!H359","v":46.821183429599998},null,{"$f":"AC11*C11*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.5650653843859992},null,{"$f":"AE11+(AG10*'5. TNC Parameters'!$G$11)","v":19.75013478527741},null,{"$f":"AG10*(1-'5. TNC Parameters'!$G$11)","v":1.1010417644776902},null,{"$f":"AI11*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.7340278429851268},null,{"$f":"AC11*C11*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.5216884614619999},null,{"$f":"'6. TNC Assumptions'!J359","v":7.8035305715999996},null,{"$f":"AO11*C11*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":2.92632396435E-2},null,{"$f":"AQ11+(AS10*'5. TNC Parameters'!$G$12)","v":0.13580382842565117},null,{"$f":"AS10*(1-'5. TNC Parameters'!$G$12)","v":3.7949447477606353E-3},null,{"$f":"AU11*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.5299631651737567E-3},null,{"$f":"AO11*C11*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":9.7544132144999993E-3},null,{"$f":"'6. TNC Assumptions'!L359","v":19.508826428999999},null,{"$f":"BA11*C11*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.58526479286999999},null,{"$f":"BC11+BE10*'5. TNC Parameters'!$G$13","v":2.5320685622150529},null,{"$f":"BE10*(1-'5. TNC Parameters'!$G$13)","v":0.14115920057406284},null,{"$f":"BG11*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":9.4106133716041887E-2},null,{"$f":"BA11*C11*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.19508826429000001},null,{"$f":"'6. TNC Assumptions'!N359","v":1.17052958574},null,{"$f":"BM11*'5. TNC Parameters'!$C$14*C11*'5. TNC Parameters'!$C$27","v":1.7557943786099999E-3},null,{"$f":"BO11+(BQ10*'5. TNC Parameters'!$G$14)","v":7.9039601404556625E-3},null,{"$f":"BQ10*(1-'5. TNC Parameters'!$G$14)","v":3.1522319931136017E-4},null,{"$f":"BS11*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.1014879954090677E-4},null,{"$f":"BM11*'5. TNC Parameters'!$C$14*C11*(1-'5. TNC Parameters'!$C$27)","v":5.8526479286999996E-4},null,{"$f":"'6. TNC Assumptions'!R359","v":5.9130000000000003},null,{"$f":"BY11*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C11","v":0.13304250000000001},null,{"$f":"CA11","v":0.13304250000000001},null,null,null,{"$f":"CE11*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0},null,{"$f":"BY11*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C11","v":4.4347499999999998E-2},null,{"$f":"'6. TNC Assumptions'!T359","v":0.53685400000000005},null,{"$f":"CK11*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C11","v":6.0396075000000004E-3},null,{"$f":"CM11","v":6.0396075000000004E-3},null,0,null,{"$f":"CQ11*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0},null,null,null,32.723695425218892,null,{"$f":"CW11*'5. TNC Parameters'!$C$30","v":818.09238563047234},null,32.723695425218892,null,{"$f":"DA11*'5. TNC Parameters'!$C$30","v":818.09238563047234},null,null,null,null,32.723695425218892,null,32.723695425218892,null,null,{"$f":"DH11*'5. TNC Parameters'!$C$30","v":818.09238563047234},null,{"$f":"DJ11*'5. TNC Parameters'!$C$30","v":818.09238563047234},null,null,33.229446520521869,null,165.74648938667661,null,2005,null,32.723695425218892,818.09238563047234,0,0]
[2006,null,1,null,{"$f":"'6. TNC Assumptions'!D360","v":61.056597101999998},null,{"$f":"E12*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C12","v":8.7005650870349989},null,{"$f":"G12+(I11*'5. TNC Parameters'!$G$9)","v":23.021891505343714},null,{"$f":"I11*(1-'5. TNC Parameters'!$G$9)","v":7.0435820355066197},null,{"$f":"K12*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":4.6957213570044125},null,{"$f":"E12*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C12","v":2.9001883623449998},null,{"$f":"'6. TNC Assumptions'!F360","v":203.52199034},null,{"$f":"Q12*C12*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":89.753197739939992},null,{"$f":"S12+U11*'5. TNC Parameters'!$G$10","v":350.97638042622276},null,{"$f":"U11*(1-'5. TNC Parameters'!$G$10)","v":48.405923029114305},null,{"$f":"W12*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":32.270615352742865},null,{"$f":"Q12*C12*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":29.917732579979997},null,{"$f":"'6. TNC Assumptions'!H360","v":48.845277681599995},null,{"$f":"AC12*C12*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.7624145739559998},null,{"$f":"AE12+(AG11*'5. TNC Parameters'!$G$11)","v":23.177318190058152},null,{"$f":"AG11*(1-'5. TNC Parameters'!$G$11)","v":1.3352311691752603},null,{"$f":"AI12*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.89015411278350687},null,{"$f":"AC12*C12*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.5874715246519999},null,{"$f":"'6. TNC Assumptions'!J360","v":8.140879613600001},null,{"$f":"AO12*C12*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":3.0528298551000005E-2},null,{"$f":"AQ12+(AS11*'5. TNC Parameters'!$G$12)","v":0.16166121082732204},null,{"$f":"AS11*(1-'5. TNC Parameters'!$G$12)","v":4.6709161493291348E-3},null,{"$f":"AU12*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.1139440995527562E-3},null,{"$f":"AO12*C12*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.0176099517000001E-2},null,{"$f":"'6. TNC Assumptions'!L360","v":20.352199034000002},null,{"$f":"BA12*C12*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.61056597101999999},null,{"$f":"BC12+BE11*'5. TNC Parameters'!$G$13","v":2.9714510500074551},null,{"$f":"BE11*(1-'5. TNC Parameters'!$G$13)","v":0.17118348322759749},null,{"$f":"BG12*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.11412232215173165},null,{"$f":"BA12*C12*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.20352199034000001},null,{"$f":"'6. TNC Assumptions'!N360","v":1.22113194204},null,{"$f":"BM12*'5. TNC Parameters'!$C$14*C12*'5. TNC Parameters'!$C$27","v":1.8316979130599998E-3},null,{"$f":"BO12+(BQ11*'5. TNC Parameters'!$G$14)","v":9.350177368742222E-3},null,{"$f":"BQ11*(1-'5. TNC Parameters'!$G$14)","v":3.8548068477343994E-4},null,{"$f":"BS12*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.5698712318229328E-4},null,{"$f":"BM12*'5. TNC Parameters'!$C$14*C12*(1-'5. TNC Parameters'!$C$27)","v":6.1056597101999995E-4},null,{"$f":"'6. TNC Assumptions'!R360","v":8.0559999999999992},null,{"$f":"BY12*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C12","v":0.18125999999999998},null,{"$f":"CA12+CC11*'5. TNC Parameters'!$G$15","v":0.31037049989712739},null,{"$f":"CC11*(1-'5. TNC Parameters'!$G$15)","v":3.9320001028726043E-3},null,{"$f":"CE12*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.6213334019150694E-3},null,{"$f":"BY12*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C12","v":6.0419999999999995E-2},null,{"$f":"'6. TNC Assumptions'!T360","v":0.49882600000000005},null,{"$f":"CK12*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C12","v":5.6117925000000006E-3},null,{"$f":"CM12+CO11*'5. TNC Parameters'!$G$16","v":1.0707196853801644E-2},null,{"$f":"CO11*(1-'5. TNC Parameters'!$G$16)","v":9.442031461983566E-4},null,{"$f":"CQ12*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.2946876413223773E-4},null,null,null,37.9772348780713,null,{"$f":"CW12*'5. TNC Parameters'!$C$30","v":949.43087195178248},null,37.976605409307169,null,{"$f":"DA12*'5. TNC Parameters'!$C$30","v":949.41513523267918},null,null,null,null,37.9772348780713,null,37.976605409307169,null,null,{"$f":"DH12*'5. TNC Parameters'!$C$30","v":949.43087195178248},null,{"$f":"DJ12*'5. TNC Parameters'!$C$30","v":949.41513523267918},null,null,34.680121122805019,null,200.42661050948163,null,2006,null,37.977234878071286,949.43087195178214,0,0]
[2007,null,1,null,{"$f":"'6. TNC Assumptions'!D361","v":59.162898941999998},null,{"$f":"E13*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C13","v":8.4307130992349997},null,{"$f":"G13+(I12*'5. TNC Parameters'!$G$9)","v":23.862748472924494},null,{"$f":"I12*(1-'5. TNC Parameters'!$G$9)","v":7.5898561316542219},null,{"$f":"K13*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.059904087769481},null,{"$f":"E13*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C13","v":2.810237699745},null,{"$f":"'6. TNC Assumptions'!F361","v":197.20966314},null,{"$f":"Q13*C13*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":86.969461444739991},null,{"$f":"S13+U12*'5. TNC Parameters'!$G$10","v":383.0758850666918},null,{"$f":"U12*(1-'5. TNC Parameters'!$G$10)","v":54.869956804270942},null,{"$f":"W13*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":36.57997120284729},null,{"$f":"Q13*C13*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":28.989820481579997},null,{"$f":"'6. TNC Assumptions'!H361","v":47.330319153600001},null,{"$f":"AC13*C13*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.6147061174760005},null,{"$f":"AE13+(AG12*'5. TNC Parameters'!$G$11)","v":26.22509435987994},null,{"$f":"AG12*(1-'5. TNC Parameters'!$G$11)","v":1.5669299476542125},null,{"$f":"AI13*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.0446199651028083},null,{"$f":"AC13*C13*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.5382353724920002},null,{"$f":"'6. TNC Assumptions'!J361","v":7.8883865256000005},null,{"$f":"AO13*C13*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":2.9581449471000006E-2},null,{"$f":"AQ13+(AS12*'5. TNC Parameters'!$G$12)","v":0.18568239024461852},null,{"$f":"AS12*(1-'5. TNC Parameters'!$G$12)","v":5.5602700537035312E-3},null,{"$f":"AU13*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.7068467024690206E-3},null,{"$f":"AO13*C13*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":9.8604831570000013E-3},null,{"$f":"'6. TNC Assumptions'!L361","v":19.720966314000002},null,{"$f":"BA13*C13*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.59162898942000008},null,{"$f":"BC13+BE12*'5. TNC Parameters'!$G$13","v":3.3621915845999921},null,{"$f":"BE12*(1-'5. TNC Parameters'!$G$13)","v":0.20088845482746312},null,{"$f":"BG13*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.13392563655164208},null,{"$f":"BA13*C13*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.19720966314000002},null,{"$f":"'6. TNC Assumptions'!N361","v":1.1832579788399999},null,{"$f":"BM13*'5. TNC Parameters'!$C$14*C13*'5. TNC Parameters'!$C$27","v":1.77488696826E-3},null,{"$f":"BO13+(BQ12*'5. TNC Parameters'!$G$14)","v":1.0669050805708263E-2},null,{"$f":"BQ12*(1-'5. TNC Parameters'!$G$14)","v":4.5601353129395768E-4},null,{"$f":"BS13*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.0400902086263844E-4},null,{"$f":"BM13*'5. TNC Parameters'!$C$14*C13*(1-'5. TNC Parameters'!$C$27)","v":5.9162898942E-4},null,{"$f":"'6. TNC Assumptions'!R361","v":13.077000000000002},null,{"$f":"BY13*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C13","v":0.29423250000000001},null,{"$f":"CA13+CC12*'5. TNC Parameters'!$G$15","v":0.59543016537038507},null,{"$f":"CC12*(1-'5. TNC Parameters'!$G$15)","v":9.1728345267424044E-3},null,{"$f":"CE13*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.1152230178282696E-3},null,{"$f":"BY13*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C13","v":9.8077500000000012E-2},null,{"$f":"'6. TNC Assumptions'!T361","v":0.88669200000000004},null,{"$f":"CK13*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C13","v":9.9752850000000004E-3},null,{"$f":"CM13+CO12*'5. TNC Parameters'!$G$16","v":1.900857026992394E-2},null,{"$f":"CO12*(1-'5. TNC Parameters'!$G$16)","v":1.6739115838777035E-3},null,{"$f":"CQ13*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.1159410559184689E-3},null,null,null,42.829662912068301,null,{"$f":"CW13*'5. TNC Parameters'!$C$30","v":1070.7415728017074},null,42.828546971012379,null,{"$f":"DA13*'5. TNC Parameters'!$C$30","v":1070.7136742753096},null,null,null,null,42.829662912068301,null,42.828546971012379,null,null,{"$f":"DH13*'5. TNC Parameters'!$C$30","v":1070.7415728017074},null,{"$f":"DJ13*'5. TNC Parameters'!$C$30","v":1070.7136742753096},null,null,33.644032829103416,null,234.07064333858506,null,2007,null,42.829662912068301,1070.7415728017074,0,0]
[2008,null,1,null,{"$f":"'6. TNC Assumptions'!D362","v":59.923617104999998},null,{"$f":"E14*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C14","v":8.5391154374624989},null,{"$f":"G14+(I13*'5. TNC Parameters'!$G$9)","v":24.534794092370127},null,{"$f":"I13*(1-'5. TNC Parameters'!$G$9)","v":7.8670698180168648},null,{"$f":"K14*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.2447132120112432},null,{"$f":"E14*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C14","v":2.8463718124874999},null,{"$f":"'6. TNC Assumptions'!F362","v":199.74539035000001},null,{"$f":"Q14*C14*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":88.087717144349995},null,{"$f":"S14+U13*'5. TNC Parameters'!$G$10","v":411.27536346163788},null,{"$f":"U13*(1-'5. TNC Parameters'!$G$10)","v":59.888238749403897},null,{"$f":"W14*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":39.925492499602598},null,{"$f":"Q14*C14*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":29.362572381450001},null,{"$f":"'6. TNC Assumptions'!H362","v":47.938893684},null,{"$f":"AC14*C14*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.6740421341900005},null,{"$f":"AE14+(AG13*'5. TNC Parameters'!$G$11)","v":29.126158041792397},null,{"$f":"AG13*(1-'5. TNC Parameters'!$G$11)","v":1.7729784522775434},null,{"$f":"AI14*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.1819856348516955},null,{"$f":"AC14*C14*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.5580140447300002},null,{"$f":"'6. TNC Assumptions'!J362","v":7.9898156140000003},null,{"$f":"AO14*C14*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":2.9961808552500004E-2},null,{"$f":"AQ14+(AS13*'5. TNC Parameters'!$G$12)","v":0.20925773027635478},null,{"$f":"AS13*(1-'5. TNC Parameters'!$G$12)","v":6.3864685207637561E-3},null,{"$f":"AU14*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":4.2576456805091707E-3},null,{"$f":"AO14*C14*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":9.9872695175000012E-3},null,{"$f":"'6. TNC Assumptions'!L362","v":19.974539035000003},null,{"$f":"BA14*C14*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.59923617105000004},null,{"$f":"BC14+BE13*'5. TNC Parameters'!$G$13","v":3.7341228258708199},null,{"$f":"BE13*(1-'5. TNC Parameters'!$G$13)","v":0.22730492977917222},null,{"$f":"BG14*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.15153661985278147},null,{"$f":"BA14*C14*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.19974539035000002},null,{"$f":"'6. TNC Assumptions'!N362","v":1.1984723421000001},null,{"$f":"BM14*'5. TNC Parameters'!$C$14*C14*'5. TNC Parameters'!$C$27","v":1.7977085131500002E-3},null,{"$f":"BO14+(BQ13*'5. TNC Parameters'!$G$14)","v":1.194642357103275E-2},null,{"$f":"BQ13*(1-'5. TNC Parameters'!$G$14)","v":5.203357478255128E-4},null,{"$f":"BS14*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.4689049855034183E-4},null,{"$f":"BM14*'5. TNC Parameters'!$C$14*C14*(1-'5. TNC Parameters'!$C$27)","v":5.9923617105000007E-4},null,{"$f":"'6. TNC Assumptions'!R362","v":12.148},null,{"$f":"BY14*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C14","v":0.27332999999999996},null,{"$f":"CA14+CC13*'5. TNC Parameters'!$G$15","v":0.85116254452373974},null,{"$f":"CC13*(1-'5. TNC Parameters'!$G$15)","v":1.7597620846645286E-2},null,{"$f":"CE14*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.1731747231096858E-2},null,{"$f":"BY14*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C14","v":9.1109999999999997E-2},null,{"$f":"'6. TNC Assumptions'!T362","v":0.79310400000000003},null,{"$f":"CK14*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C14","v":8.9224200000000004E-3},null,{"$f":"CM14+CO13*'5. TNC Parameters'!$G$16","v":2.4959281950534852E-2},null,{"$f":"CO13*(1-'5. TNC Parameters'!$G$16)","v":2.9717083193890872E-3},null,{"$f":"CQ14*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.9811388795927245E-3},null,null,null,46.522045388608063,null,{"$f":"CW14*'5. TNC Parameters'!$C$30","v":1163.0511347152017},null,46.52006424972847,null,{"$f":"DA14*'5. TNC Parameters'!$C$30","v":1163.0016062432117},null,null,null,null,46.522045388608063,null,46.52006424972847,null,null,{"$f":"DH14*'5. TNC Parameters'!$C$30","v":1163.0511347152017},null,{"$f":"DJ14*'5. TNC Parameters'!$C$30","v":1163.0016062432117},null,null,34.068400134706053,null,268.13904347329111,null,2008,null,46.522045388608056,1163.0511347152014,0,0]
[2009,null,1,null,{"$f":"'6. TNC Assumptions'!D363","v":62.391682431},null,{"$f":"E15*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C15","v":8.8908147464175009},null,{"$f":"G15+(I14*'5. TNC Parameters'!$G$9)","v":25.336979051889976},null,{"$f":"I14*(1-'5. TNC Parameters'!$G$9)","v":8.088629786897652},null,{"$f":"K15*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.3924198579317677},null,{"$f":"E15*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C15","v":2.9636049154725002},null,{"$f":"'6. TNC Assumptions'!F363","v":207.97227477000001},null,{"$f":"Q15*C15*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":91.71577317357},null,{"$f":"S15+U14*'5. TNC Parameters'!$G$10","v":438.6943272590438},null,{"$f":"U14*(1-'5. TNC Parameters'!$G$10)","v":64.296809376164106},null,{"$f":"W15*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":42.864539584109401},null,{"$f":"Q15*C15*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":30.571924391189999},null,{"$f":"'6. TNC Assumptions'!H363","v":49.9133459448},null,{"$f":"AC15*C15*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.8665512296180005},null,{"$f":"AE15+(AG14*'5. TNC Parameters'!$G$11)","v":32.023600985389166},null,{"$f":"AG14*(1-'5. TNC Parameters'!$G$11)","v":1.9691082860212299},null,{"$f":"AI15*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.3127388573474865},null,{"$f":"AC15*C15*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.622183743206},null,{"$f":"'6. TNC Assumptions'!J363","v":8.3188909907999999},null,{"$f":"AO15*C15*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":3.1195841215500002E-2},null,{"$f":"AQ15+(AS14*'5. TNC Parameters'!$G$12)","v":0.23325623896411313},null,{"$f":"AS14*(1-'5. TNC Parameters'!$G$12)","v":7.1973325277416541E-3},null,{"$f":"AU15*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":4.7982216851611024E-3},null,{"$f":"AO15*C15*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.03986137385E-2},null,{"$f":"'6. TNC Assumptions'!L363","v":20.797227477000003},null,{"$f":"BA15*C15*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.62391682431000017},null,{"$f":"BC15+BE14*'5. TNC Parameters'!$G$13","v":4.1055898699216886},null,{"$f":"BE14*(1-'5. TNC Parameters'!$G$13)","v":0.25244978025913201},null,{"$f":"BG15*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.168299853506088},null,{"$f":"BA15*C15*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.20797227477000005},null,{"$f":"'6. TNC Assumptions'!N363","v":1.2478336486200001},null,{"$f":"BM15*'5. TNC Parameters'!$C$14*C15*'5. TNC Parameters'!$C$27","v":1.8717504729300004E-3},null,{"$f":"BO15+(BQ14*'5. TNC Parameters'!$G$14)","v":1.3235540091245248E-2},null,{"$f":"BQ14*(1-'5. TNC Parameters'!$G$14)","v":5.8263395271750237E-4},null,{"$f":"BS15*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.8842263514500156E-4},null,{"$f":"BM15*'5. TNC Parameters'!$C$14*C15*(1-'5. TNC Parameters'!$C$27)","v":6.2391682431000011E-4},null,{"$f":"'6. TNC Assumptions'!R363","v":9.1259999999999994},null,{"$f":"BY15*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C15","v":0.20533499999999999},null,{"$f":"CA15+CC14*'5. TNC Parameters'!$G$15","v":1.0313418896568465},null,{"$f":"CC14*(1-'5. TNC Parameters'!$G$15)","v":2.51556548668933E-2},null,{"$f":"CE15*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.6770436577928864E-2},null,{"$f":"BY15*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C15","v":6.8444999999999992E-2},null,{"$f":"'6. TNC Assumptions'!T363","v":1.1668799999999999},null,{"$f":"CK15*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C15","v":1.3127399999999997E-2},null,{"$f":"CM15+CO14*'5. TNC Parameters'!$G$16","v":3.4184668029175413E-2},null,{"$f":"CO14*(1-'5. TNC Parameters'!$G$16)","v":3.902013921359436E-3},null,{"$f":"CQ15*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.601342614239624E-3},null,null,null,49.762556576407221,null,{"$f":"CW15*'5. TNC Parameters'!$C$30","v":1244.0639144101806},null,49.759955233792979,null,{"$f":"DA15*'5. TNC Parameters'!$C$30","v":1243.9988808448245},null,11.9,null,null,37.862556576407222,null,37.859955233792981,null,null,{"$f":"DH15*'5. TNC Parameters'!$C$30","v":946.56391441018059},null,{"$f":"DJ15*'5. TNC Parameters'!$C$30","v":946.4988808448245},null,null,35.445152855201307,null,303.5841963284924,null,2009,null,49.762556576407221,1244.0639144101806,0,0]
[2010,null,1,null,{"$f":"'6. TNC Assumptions'!D364","v":64.153748977500001},null,{"$f":"E16*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C16","v":9.1419092292937503},null,{"$f":"G16+(I15*'5. TNC Parameters'!$G$9)","v":26.125794193760669},null,{"$f":"I15*(1-'5. TNC Parameters'!$G$9)","v":8.3530940874230577},null,{"$f":"K16*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.5687293916153715},null,{"$f":"E16*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C16","v":3.0473030764312501},null,{"$f":"'6. TNC Assumptions'!F364","v":213.845829925},null,{"$f":"Q16*C16*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":94.306010996924996},null,{"$f":"S16+U15*'5. TNC Parameters'!$G$10","v":464.41698014580015},null,{"$f":"U15*(1-'5. TNC Parameters'!$G$10)","v":68.583358110168675},null,{"$f":"W16*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":45.722238740112445},null,{"$f":"Q16*C16*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":31.435336998975},null,{"$f":"'6. TNC Assumptions'!H364","v":51.322999181999997},null,{"$f":"AC16*C16*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":5.0039924202449999},null,{"$f":"AE16+(AG15*'5. TNC Parameters'!$G$11)","v":34.862600070155892},null,{"$f":"AG15*(1-'5. TNC Parameters'!$G$11)","v":2.1649933354782722},null,{"$f":"AI16*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.4433288903188481},null,{"$f":"AC16*C16*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.667997473415},null,{"$f":"'6. TNC Assumptions'!J364","v":8.5538331969999994},null,{"$f":"AO16*C16*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":3.2076874488749997E-2},null,{"$f":"AQ16+(AS15*'5. TNC Parameters'!$G$12)","v":0.25731036220836684},null,{"$f":"AS15*(1-'5. TNC Parameters'!$G$12)","v":8.0227512444962772E-3},null,{"$f":"AU16*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.3485008296641845E-3},null,{"$f":"AO16*C16*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.0692291496249999E-2},null,{"$f":"'6. TNC Assumptions'!L364","v":21.3845829925},null,{"$f":"BA16*C16*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.64153748977500002},null,{"$f":"BC16+BE15*'5. TNC Parameters'!$G$13","v":4.4695641115584488},null,{"$f":"BE15*(1-'5. TNC Parameters'!$G$13)","v":0.27756324813824007},null,{"$f":"BG16*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.18504216542549337},null,{"$f":"BA16*C16*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.21384582992500001},null,{"$f":"'6. TNC Assumptions'!N364","v":1.28307497955},null,{"$f":"BM16*'5. TNC Parameters'!$C$14*C16*'5. TNC Parameters'!$C$27","v":1.9246124693250001E-3},null,{"$f":"BO16+(BQ15*'5. TNC Parameters'!$G$14)","v":1.4514647653276345E-2},null,{"$f":"BQ15*(1-'5. TNC Parameters'!$G$14)","v":6.4550490729390285E-4},null,{"$f":"BS16*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":4.3033660486260187E-4},null,{"$f":"BM16*'5. TNC Parameters'!$C$14*C16*(1-'5. TNC Parameters'!$C$27)","v":6.4153748977500004E-4},null,{"$f":"'6. TNC Assumptions'!R364","v":10.949},null,{"$f":"BY16*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C16","v":0.24635249999999997},null,{"$f":"CA16+CC15*'5. TNC Parameters'!$G$15","v":1.2472136303789649},null,{"$f":"CC15*(1-'5. TNC Parameters'!$G$15)","v":3.0480759277881474E-2},null,{"$f":"CE16*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.0320506185254314E-2},null,{"$f":"BY16*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C16","v":8.2117499999999996E-2},null,{"$f":"'6. TNC Assumptions'!T364","v":1.131624},null,{"$f":"CK16*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C16","v":1.2730769999999999E-2},null,{"$f":"CM16+CO15*'5. TNC Parameters'!$G$16","v":4.1571171683242536E-2},null,{"$f":"CO15*(1-'5. TNC Parameters'!$G$16)","v":5.3442663459328764E-3},null,{"$f":"CQ16*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.5628442306219173E-3},null,null,null,52.94900137532256,null,{"$f":"CW16*'5. TNC Parameters'!$C$30","v":1323.725034383064},null,52.945438531091938,null,{"$f":"DA16*'5. TNC Parameters'!$C$30","v":1323.6359632772985},null,9,null,null,43.94900137532256,null,43.945438531091938,null,null,{"$f":"DH16*'5. TNC Parameters'!$C$30","v":1098.725034383064},null,{"$f":"DJ16*'5. TNC Parameters'!$C$30","v":1098.6359632772985},null,null,36.457934707732271,null,340.04213103622465,null,2010,null,52.949001375322553,1323.7250343830638,0,0]
[2011,null,1,null,{"$f":"'6. TNC Assumptions'!D365","v":62.174060999999995},null,{"$f":"E17*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C17","v":8.8598036924999999},null,{"$f":"G17+(I16*'5. TNC Parameters'!$G$9)","v":26.372447259179289},null,{"$f":"I16*(1-'5. TNC Parameters'!$G$9)","v":8.613150627081378},null,{"$f":"K17*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.7421004180542514},null,{"$f":"E17*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C17","v":2.9532678975},null,{"$f":"'6. TNC Assumptions'!F365","v":207.24687},null,{"$f":"Q17*C17*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":91.395869669999996},null,{"$f":"S17+U16*'5. TNC Parameters'!$G$10","v":483.20813604895284},null,{"$f":"U16*(1-'5. TNC Parameters'!$G$10)","v":72.604713766847297},null,{"$f":"W17*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":48.403142511231529},null,{"$f":"Q17*C17*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":30.465289889999998},null,{"$f":"'6. TNC Assumptions'!H365","v":49.739248799999999},null,{"$f":"AC17*C17*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.8495767580000004},null,{"$f":"AE17+(AG16*'5. TNC Parameters'!$G$11)","v":37.355249609266032},null,{"$f":"AG16*(1-'5. TNC Parameters'!$G$11)","v":2.3569272188898598},null,{"$f":"AI17*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.5712848125932397},null,{"$f":"AC17*C17*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.6165255860000001},null,{"$f":"'6. TNC Assumptions'!J365","v":8.2898747999999998},null,{"$f":"AO17*C17*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":3.1087030499999998E-2},null,{"$f":"AQ17+(AS16*'5. TNC Parameters'!$G$12)","v":0.27954730990759524},null,{"$f":"AS16*(1-'5. TNC Parameters'!$G$12)","v":8.8500828007715797E-3},null,{"$f":"AU17*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.9000552005143859E-3},null,{"$f":"AO17*C17*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.0362343499999999E-2},null,{"$f":"'6. TNC Assumptions'!L365","v":20.724687000000003},null,{"$f":"BA17*C17*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.62174061000000003},null,{"$f":"BC17+BE16*'5. TNC Parameters'!$G$13","v":4.7891345652905182},null,{"$f":"BE16*(1-'5. TNC Parameters'!$G$13)","v":0.30217015626793081},null,{"$f":"BG17*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.2014467708452872},null,{"$f":"BA17*C17*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.20724687000000003},null,{"$f":"'6. TNC Assumptions'!N365","v":1.2434812200000001},null,{"$f":"BM17*'5. TNC Parameters'!$C$14*C17*'5. TNC Parameters'!$C$27","v":1.86522183E-3},null,{"$f":"BO17+(BQ16*'5. TNC Parameters'!$G$14)","v":1.5671981764056698E-2},null,{"$f":"BQ16*(1-'5. TNC Parameters'!$G$14)","v":7.0788771921964806E-4},null,{"$f":"BS17*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":4.7192514614643203E-4},null,{"$f":"BM17*'5. TNC Parameters'!$C$14*C17*(1-'5. TNC Parameters'!$C$27)","v":6.2174061000000002E-4},null,{"$f":"'6. TNC Assumptions'!R365","v":10.401999999999999},null,{"$f":"BY17*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C17","v":0.23404499999999995},null,{"$f":"CA17+CC16*'5. TNC Parameters'!$G$15","v":1.4443978969820863},null,{"$f":"CC16*(1-'5. TNC Parameters'!$G$15)","v":3.6860733396878467E-2},null,{"$f":"CE17*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.4573822264585644E-2},null,{"$f":"BY17*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C17","v":7.8014999999999987E-2},null,{"$f":"'6. TNC Assumptions'!T365","v":1.5630550000000001},null,{"$f":"CK17*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C17","v":1.7584368749999999E-2},null,{"$f":"CM17+CO16*'5. TNC Parameters'!$G$16","v":5.2656503683839589E-2},null,{"$f":"CO16*(1-'5. TNC Parameters'!$G$16)","v":6.4990367494029422E-3},null,{"$f":"CQ17*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":4.3326911662686278E-3},null,null,null,55.953253006501818,null,{"$f":"CW17*'5. TNC Parameters'!$C$30","v":1398.8313251625455},null,55.948920315335549,null,{"$f":"DA17*'5. TNC Parameters'!$C$30","v":1398.7230078833886},null,10.199999999999999,null,null,45.753253006501822,null,45.748920315335553,null,null,{"$f":"DH17*'5. TNC Parameters'!$C$30","v":1143.8313251625455},null,{"$f":"DJ17*'5. TNC Parameters'!$C$30","v":1143.7230078833888},null,null,35.331329327609993,null,375.37346036383462,null,2011,null,55.953253006501811,1398.8313251625452,0,0]
[2012,null,1,null,{"$f":"'6. TNC Assumptions'!D366","v":58.180867482000004},null,{"$f":"E18*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C18","v":8.2907736161849996},null,{"$f":"G18+(I17*'5. TNC Parameters'!$G$9)","v":25.968753677030531},null,{"$f":"I17*(1-'5. TNC Parameters'!$G$9)","v":8.6944671983337578},null,{"$f":"K18*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.7963114655558385},null,{"$f":"E18*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C18","v":2.763591205395},null,{"$f":"'6. TNC Assumptions'!F366","v":193.93622494000002},null,{"$f":"Q18*C18*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":85.525875198540007},null,{"$f":"S18+U17*'5. TNC Parameters'!$G$10","v":493.19157867616025},null,{"$f":"U17*(1-'5. TNC Parameters'!$G$10)","v":75.542432571332611},null,{"$f":"W18*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":50.361621714221741},null,{"$f":"Q18*C18*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":28.508625066180002},null,{"$f":"'6. TNC Assumptions'!H366","v":46.544693985600006},null,{"$f":"AC18*C18*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.5381076635960014},null,{"$f":"AE18+(AG17*'5. TNC Parameters'!$G$11)","v":39.367911540319739},null,{"$f":"AG17*(1-'5. TNC Parameters'!$G$11)","v":2.5254457325422948},null,{"$f":"AI18*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.6836304883615298},null,{"$f":"AC18*C18*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.5127025545320003},null,{"$f":"'6. TNC Assumptions'!J366","v":7.757448997600001},null,{"$f":"AO18*C18*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":2.9090433741000003E-2},null,{"$f":"AQ18+(AS17*'5. TNC Parameters'!$G$12)","v":0.29902283028800647},null,{"$f":"AS17*(1-'5. TNC Parameters'!$G$12)","v":9.6149133605888046E-3},null,{"$f":"AU18*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.4099422403925358E-3},null,{"$f":"AO18*C18*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":9.6968112470000017E-3},null,{"$f":"'6. TNC Assumptions'!L366","v":19.393622494000002},null,{"$f":"BA18*C18*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.58180867482000009},null,{"$f":"BC18+BE17*'5. TNC Parameters'!$G$13","v":5.0471681461948394},null,{"$f":"BE17*(1-'5. TNC Parameters'!$G$13)","v":0.32377509391567888},null,{"$f":"BG18*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.21585006261045259},null,{"$f":"BA18*C18*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.19393622494000004},null,{"$f":"'6. TNC Assumptions'!N366","v":1.1636173496400002},null,{"$f":"BM18*'5. TNC Parameters'!$C$14*C18*'5. TNC Parameters'!$C$27","v":1.7454260244600002E-3},null,{"$f":"BO18+(BQ17*'5. TNC Parameters'!$G$14)","v":1.6653076218669339E-2},null,{"$f":"BQ17*(1-'5. TNC Parameters'!$G$14)","v":7.6433156984736031E-4},null,{"$f":"BS18*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.0955437989824021E-4},null,{"$f":"BM18*'5. TNC Parameters'!$C$14*C18*(1-'5. TNC Parameters'!$C$27)","v":5.8180867482000007E-4},null,{"$f":"'6. TNC Assumptions'!R366","v":7.37},null,{"$f":"BY18*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C18","v":0.165825},null,{"$f":"CA18+CC17*'5. TNC Parameters'!$G$15","v":1.5675344877931239},null,{"$f":"CC17*(1-'5. TNC Parameters'!$G$15)","v":4.2688409188962446E-2},null,{"$f":"CE18*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.8458939459308295E-2},null,{"$f":"BY18*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C18","v":5.5274999999999998E-2},null,{"$f":"'6. TNC Assumptions'!T366","v":0.67796900000000004},null,{"$f":"CK18*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C18","v":7.6271512500000003E-3},null,{"$f":"CM18+CO17*'5. TNC Parameters'!$G$16","v":5.2051590773033327E-2},null,{"$f":"CO17*(1-'5. TNC Parameters'!$G$16)","v":8.2320641608062597E-3},null,{"$f":"CQ18*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.4880427738708392E-3},null,null,null,58.098280209603033,null,{"$f":"CW18*'5. TNC Parameters'!$C$30","v":1452.4570052400759},null,58.092792166829163,null,{"$f":"DA18*'5. TNC Parameters'!$C$30","v":1452.3198041707292},null,13.83,null,null,44.268280209603034,null,44.262792166829165,null,null,{"$f":"DH18*'5. TNC Parameters'!$C$30","v":1106.7070052400759},null,{"$f":"DJ18*'5. TNC Parameters'!$C$30","v":1106.5698041707292},null,null,33.044408670968821,null,408.41786903480346,null,2012,null,58.098280209603033,1452.4570052400759,0,0]
[2013,null,1,null,{"$f":"'6. TNC Assumptions'!D367","v":64.456379938500007},null,{"$f":"E19*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C19","v":9.1850341412362511},null,{"$f":"G19+(I18*'5. TNC Parameters'!$G$9)","v":26.592410301511535},null,{"$f":"I18*(1-'5. TNC Parameters'!$G$9)","v":8.5613775167552468},null,{"$f":"K19*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.7075850111701643},null,{"$f":"E19*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C19","v":3.0616780470787504},null,{"$f":"'6. TNC Assumptions'!F367","v":214.85459979500001},null,{"$f":"Q19*C19*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":94.750878509594997},null,{"$f":"S19+U18*'5. TNC Parameters'!$G$10","v":510.83926128029867},null,{"$f":"U18*(1-'5. TNC Parameters'!$G$10)","v":77.103195905456573},null,{"$f":"W19*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":51.402130603637715},null,{"$f":"Q19*C19*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":31.583626169864999},null,{"$f":"'6. TNC Assumptions'!H367","v":51.565103950800001},null,{"$f":"AC19*C19*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":5.0275976352030005},null,{"$f":"AE19+(AG18*'5. TNC Parameters'!$G$11)","v":41.733995058001184},null,{"$f":"AG18*(1-'5. TNC Parameters'!$G$11)","v":2.6615141175215538},null,{"$f":"AI19*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.7743427450143692},null,{"$f":"AC19*C19*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.6758658784010001},null,{"$f":"'6. TNC Assumptions'!J367","v":8.5941839918000014},null,{"$f":"AO19*C19*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":3.2228189969250004E-2},null,{"$f":"AQ19+(AS18*'5. TNC Parameters'!$G$12)","v":0.32096625448001614},null,{"$f":"AS18*(1-'5. TNC Parameters'!$G$12)","v":1.0284765777240331E-2},null,{"$f":"AU19*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.8565105181602201E-3},null,{"$f":"AO19*C19*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.0742729989750002E-2},null,{"$f":"'6. TNC Assumptions'!L367","v":21.485459979500003},null,{"$f":"BA19*C19*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.64456379938500019},null,{"$f":"BC19+BE18*'5. TNC Parameters'!$G$13","v":5.3505121869232308},null,{"$f":"BE18*(1-'5. TNC Parameters'!$G$13)","v":0.34121975865660953},null,{"$f":"BG19*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.22747983910440633},null,{"$f":"BA19*C19*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.21485459979500005},null,{"$f":"'6. TNC Assumptions'!N367","v":1.2891275987700002},null,{"$f":"BM19*'5. TNC Parameters'!$C$14*C19*'5. TNC Parameters'!$C$27","v":1.9336913981550003E-3},null,{"$f":"BO19+(BQ18*'5. TNC Parameters'!$G$14)","v":1.7774587505806363E-2},null,{"$f":"BQ18*(1-'5. TNC Parameters'!$G$14)","v":8.1218011101797695E-4},null,{"$f":"BS19*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.4145340734531797E-4},null,{"$f":"BM19*'5. TNC Parameters'!$C$14*C19*(1-'5. TNC Parameters'!$C$27)","v":6.4456379938500005E-4},null,{"$f":"'6. TNC Assumptions'!R367","v":6.963000000000001},null,{"$f":"BY19*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C19","v":0.15666750000000002},null,{"$f":"CA19+CC18*'5. TNC Parameters'!$G$15","v":1.6778743423620854},null,{"$f":"CC18*(1-'5. TNC Parameters'!$G$15)","v":4.6327645431038331E-2},null,{"$f":"CE19*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.0885096954025554E-2},null,{"$f":"BY19*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C19","v":5.2222500000000005E-2},null,{"$f":"'6. TNC Assumptions'!T367","v":0.32495800000000002},null,{"$f":"CK19*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C19","v":3.6557775000000004E-3},null,{"$f":"CM19+CO18*'5. TNC Parameters'!$G$16","v":4.7569873283081175E-2},null,{"$f":"CO18*(1-'5. TNC Parameters'!$G$16)","v":8.1374949899521466E-3},null,{"$f":"CQ19*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.4249966599680972E-3},null,null,null,59.155246256466157,null,{"$f":"CW19*'5. TNC Parameters'!$C$30","v":1478.8811564116538},null,59.149821259806188,null,{"$f":"DA19*'5. TNC Parameters'!$C$30","v":1478.7455314951546},null,15.42,null,null,43.735246256466155,null,43.729821259806187,null,null,{"$f":"DH19*'5. TNC Parameters'!$C$30","v":1093.3811564116538},null,{"$f":"DJ19*'5. TNC Parameters'!$C$30","v":1093.2455314951546},null,null,36.599634488928885,null,445.01750352373233,null,2013,null,59.155246256466143,1478.8811564116536,0,0]
[2014,null,1,null,{"$f":"'6. TNC Assumptions'!D368","v":62.520861037500005},null,{"$f":"E20*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C20","v":8.9092226978437505},null,{"$f":"G20+(I19*'5. TNC Parameters'!$G$9)","v":26.73464839535157},null,{"$f":"I19*(1-'5. TNC Parameters'!$G$9)","v":8.7669846040037136},null,{"$f":"K20*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.8446564026691421},null,{"$f":"E20*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C20","v":2.9697408992812502},null,{"$f":"'6. TNC Assumptions'!F368","v":208.40287012500002},null,{"$f":"Q20*C20*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":91.905665725125004},null,{"$f":"S20+U19*'5. TNC Parameters'!$G$10","v":522.88277740340027},null,{"$f":"U19*(1-'5. TNC Parameters'!$G$10)","v":79.862149602023351},null,{"$f":"W20*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":53.241433068015567},null,{"$f":"Q20*C20*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":30.635221908375001},null,{"$f":"'6. TNC Assumptions'!H368","v":50.01668883},null,{"$f":"AC20*C20*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.8766271609250005},null,{"$f":"AE20+(AG19*'5. TNC Parameters'!$G$11)","v":43.789146232990689},null,{"$f":"AG19*(1-'5. TNC Parameters'!$G$11)","v":2.8214759859354928},null,{"$f":"AI20*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.8809839906236618},null,{"$f":"AC20*C20*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.6255423869750001},null,{"$f":"'6. TNC Assumptions'!J368","v":8.3361148050000011},null,{"$f":"AO20*C20*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":3.1260430518750007E-2},null,{"$f":"AQ20+(AS19*'5. TNC Parameters'!$G$12)","v":0.341187184280558},null,{"$f":"AS19*(1-'5. TNC Parameters'!$G$12)","v":1.1039500718208148E-2},null,{"$f":"AU20*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":7.3596671454720982E-3},null,{"$f":"AO20*C20*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.0420143506250002E-2},null,{"$f":"'6. TNC Assumptions'!L368","v":20.840287012500003},null,{"$f":"BA20*C20*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.62520861037500008},null,{"$f":"BC20+BE19*'5. TNC Parameters'!$G$13","v":5.6139931067936804},null,{"$f":"BE19*(1-'5. TNC Parameters'!$G$13)","v":0.3617276905045505},null,{"$f":"BG20*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.24115179366970033},null,{"$f":"BA20*C20*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.20840287012500003},null,{"$f":"'6. TNC Assumptions'!N368","v":1.2504172207500002},null,{"$f":"BM20*'5. TNC Parameters'!$C$14*C20*'5. TNC Parameters'!$C$27","v":1.8756258311250005E-3},null,{"$f":"BO20+(BQ19*'5. TNC Parameters'!$G$14)","v":1.8783336475010771E-2},null,{"$f":"BQ19*(1-'5. TNC Parameters'!$G$14)","v":8.6687686192059462E-4},null,{"$f":"BS20*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.7791790794706308E-4},null,{"$f":"BM20*'5. TNC Parameters'!$C$14*C20*(1-'5. TNC Parameters'!$C$27)","v":6.2520861037500014E-4},null,{"$f":"'6. TNC Assumptions'!R368","v":5.1909999999999998},null,{"$f":"BY20*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C20","v":0.11679749999999998},null,{"$f":"CA20+CC19*'5. TNC Parameters'!$G$15","v":1.7450831614009261},null,{"$f":"CC19*(1-'5. TNC Parameters'!$G$15)","v":4.9588680961159197E-2},null,{"$f":"CE20*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.3059120640772793E-2},null,{"$f":"BY20*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C20","v":3.8932499999999995E-2},null,{"$f":"'6. TNC Assumptions'!T368","v":0.18939},null,{"$f":"CK20*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C20","v":2.1306375000000001E-3},null,{"$f":"CM20+CO19*'5. TNC Parameters'!$G$16","v":4.2263665918883891E-2},null,{"$f":"CO19*(1-'5. TNC Parameters'!$G$16)","v":7.4368448641972821E-3},null,{"$f":"CQ20*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":4.9578965761315208E-3},null,null,null,61.254179857248396,null,{"$f":"CW20*'5. TNC Parameters'!$C$30","v":1531.3544964312098},null,61.249221960672266,null,{"$f":"DA20*'5. TNC Parameters'!$C$30","v":1531.2305490168067},null,15.92,null,null,45.334179857248394,null,45.329221960672264,null,null,{"$f":"DH20*'5. TNC Parameters'!$C$30","v":1133.3544964312098},null,{"$f":"DJ20*'5. TNC Parameters'!$C$30","v":1133.2305490168067},null,null,35.488885916872874,null,480.50638944060518,null,2014,null,61.254179857248396,1531.3544964312098,0,0]
[2015,null,1,null,{"$f":"'6. TNC Assumptions'!D369","v":63.771278258250007},null,{"$f":"E21*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C21","v":9.0874071518006261},null,{"$f":"G21+(I20*'5. TNC Parameters'!$G$9)","v":27.008177894919321},null,{"$f":"I20*(1-'5. TNC Parameters'!$G$9)","v":8.8138776522328737},null,{"$f":"K21*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.8759184348219158},null,{"$f":"E21*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C21","v":3.0291357172668754},null,{"$f":"'6. TNC Assumptions'!F369","v":212.57092752750003},null,{"$f":"Q21*C21*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":93.743779039627512},null,{"$f":"S21+U20*'5. TNC Parameters'!$G$10","v":534.88158153907489},null,{"$f":"U20*(1-'5. TNC Parameters'!$G$10)","v":81.744974903952851},null,{"$f":"W21*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":54.496649935968563},null,{"$f":"Q21*C21*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":31.247926346542503},null,{"$f":"'6. TNC Assumptions'!H369","v":51.017022606600008},null,{"$f":"AC21*C21*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.9741597041435011},null,{"$f":"AE21+(AG20*'5. TNC Parameters'!$G$11)","v":45.802889030741859},null,{"$f":"AG20*(1-'5. TNC Parameters'!$G$11)","v":2.9604169063923353},null,{"$f":"AI21*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.9736112709282234},null,{"$f":"AC21*C21*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.6580532347145003},null,{"$f":"'6. TNC Assumptions'!J369","v":8.5028371011000008},null,{"$f":"AO21*C21*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":3.1885639129125003E-2},null,{"$f":"AQ21+(AS20*'5. TNC Parameters'!$G$12)","v":0.36133783222810023},null,{"$f":"AS20*(1-'5. TNC Parameters'!$G$12)","v":1.1734991181582756E-2},null,{"$f":"AU21*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":7.823327454388504E-3},null,{"$f":"AO21*C21*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.0628546376375001E-2},null,{"$f":"'6. TNC Assumptions'!L369","v":21.257092752750005},null,{"$f":"BA21*C21*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.63771278258250019},null,{"$f":"BC21+BE20*'5. TNC Parameters'!$G$13","v":5.8721652603515224},null,{"$f":"BE20*(1-'5. TNC Parameters'!$G$13)","v":0.37954062902465852},null,{"$f":"BG21*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.25302708601643897},null,{"$f":"BA21*C21*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.21257092752750006},null,{"$f":"'6. TNC Assumptions'!N369","v":1.2754255651650002},null,{"$f":"BM21*'5. TNC Parameters'!$C$14*C21*'5. TNC Parameters'!$C$27","v":1.9131383477475005E-3},null,{"$f":"BO21+(BQ20*'5. TNC Parameters'!$G$14)","v":1.9780400693075264E-2},null,{"$f":"BQ20*(1-'5. TNC Parameters'!$G$14)","v":9.1607412968300512E-4},null,{"$f":"BS21*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.1071608645533668E-4},null,null,null,{"$f":"'6. TNC Assumptions'!R369","v":5.8398750000000001},null,{"$f":"BY21*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C21","v":0.13139718750000001},null,{"$f":"CA21+CC20*'5. TNC Parameters'!$G$15","v":1.8249053471522392},null,{"$f":"CC20*(1-'5. TNC Parameters'!$G$15)","v":5.1575001748687004E-2},null,{"$f":"CE21*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.4383334499124667E-2},null,{"$f":"BY21*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C21","v":4.3799062499999999E-2},null,{"$f":"'6. TNC Assumptions'!T369","v":0.18939},null,{"$f":"CK21*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C21","v":2.1306375000000001E-3},null,{"$f":"CM21+CO20*'5. TNC Parameters'!$G$16","v":3.7787005456146008E-2},null,{"$f":"CO20*(1-'5. TNC Parameters'!$G$16)","v":6.6072979627378806E-3},null,{"$f":"CQ21*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":4.4048653084919204E-3},null,null,null,62.646428971083594,null,{"$f":"CW21*'5. TNC Parameters'!$C$30","v":1566.1607242770899},null,62.642024105775107,null,{"$f":"DA21*'5. TNC Parameters'!$C$30","v":1566.0506026443777},null,{"$f":"DE20+(DE22-DE20)/2","v":17.114000000000001},null,null,45.53242897108359,null,45.528024105775103,null,null,{"$f":"DH21*'5. TNC Parameters'!$C$30","v":1138.3107242770898},null,{"$f":"DJ21*'5. TNC Parameters'!$C$30","v":1138.2006026443776},null,null,36.202113834927751,null,516.70850327553296,null,2015,null,62.646428971083594,1566.1607242770899,0,0]
[2016,null,1,null,{"$f":"'6. TNC Assumptions'!D370","v":65.046703823415015},null,{"$f":"E22*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C22","v":9.26915529483664},null,{"$f":"G22+(I21*'5. TNC Parameters'!$G$9)","v":27.373278344697695},null,{"$f":"I21*(1-'5. TNC Parameters'!$G$9)","v":8.9040548450582655},null,{"$f":"K22*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.936036563372177},null,{"$f":"E22*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C22","v":3.089718431612213},null,{"$f":"'6. TNC Assumptions'!F370","v":216.82234607805006},null,{"$f":"Q22*C22*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":95.618654620420074},null,{"$f":"S22+U21*'5. TNC Parameters'!$G$10","v":546.8794260103673},null,{"$f":"U21*(1-'5. TNC Parameters'!$G$10)","v":83.620810149127621},null,{"$f":"W22*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":55.747206766085078},null,{"$f":"Q22*C22*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":31.872884873473357},null,{"$f":"'6. TNC Assumptions'!H370","v":52.037363058732012},null,{"$f":"AC22*C22*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":5.073642898226371},null,{"$f":"AE22+(AG21*'5. TNC Parameters'!$G$11)","v":47.779973564328031},null,{"$f":"AG21*(1-'5. TNC Parameters'!$G$11)","v":3.0965583646402006},null,{"$f":"AI22*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.0643722430934668},null,{"$f":"AC22*C22*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.6912142994087904},null,{"$f":"'6. TNC Assumptions'!J370","v":8.6728938431220026},null,{"$f":"AO22*C22*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":3.2523351911707507E-2},null,{"$f":"AQ22+(AS21*'5. TNC Parameters'!$G$12)","v":0.38143311980992894},null,{"$f":"AS21*(1-'5. TNC Parameters'!$G$12)","v":1.2428064329878794E-2},null,{"$f":"AU22*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":8.2853762199191945E-3},null,{"$f":"AO22*C22*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.0841117303902503E-2},null,{"$f":"'6. TNC Assumptions'!L370","v":21.682234607805007},null,{"$f":"BA22*C22*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.6504670382341502},null,{"$f":"BC22+BE21*'5. TNC Parameters'!$G$13","v":6.1256376364523133},null,{"$f":"BE21*(1-'5. TNC Parameters'!$G$13)","v":0.39699466213335916},null,{"$f":"BG22*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.26466310808890608},null,{"$f":"BA22*C22*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.21682234607805007},null,{"$f":"'6. TNC Assumptions'!N370","v":1.3009340764683004},null,{"$f":"BM22*'5. TNC Parameters'!$C$14*C22*'5. TNC Parameters'!$C$27","v":1.9514011147024504E-3},null,{"$f":"BO22+(BQ21*'5. TNC Parameters'!$G$14)","v":2.0767100282369957E-2},null,{"$f":"BQ21*(1-'5. TNC Parameters'!$G$14)","v":9.6470152540775592E-4},null,{"$f":"BS22*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.4313435027183721E-4},null,null,null,{"$f":"'6. TNC Assumptions'!R370","v":6.4887500000000005},null,{"$f":"BY22*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C22","v":0.14599687500000003},null,{"$f":"CA22+CC21*'5. TNC Parameters'!$G$15","v":1.9169681182926803},null,{"$f":"CC21*(1-'5. TNC Parameters'!$G$15)","v":5.3934103859558935E-2},null,{"$f":"CE22*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.5956069239705957E-2},null,{"$f":"BY22*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C22","v":4.8665625000000004E-2},null,{"$f":"'6. TNC Assumptions'!T370","v":0.18939},null,{"$f":"CK22*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C22","v":2.1306375000000001E-3},null,{"$f":"CM22+CO21*'5. TNC Parameters'!$G$16","v":3.4010204527885973E-2},null,{"$f":"CO21*(1-'5. TNC Parameters'!$G$16)","v":5.907438428260036E-3},null,{"$f":"CQ22*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.9382922855066907E-3},null,null,null,64.061101552735039,null,{"$f":"CW22*'5. TNC Parameters'!$C$30","v":1601.5275388183759},null,64.057163260449528,null,{"$f":"DA22*'5. TNC Parameters'!$C$30","v":1601.4290815112381},null,{"$f":"DE20*(1+$DF$9)","v":18.308},null,null,45.753101552735039,null,45.749163260449528,null,null,{"$f":"DH22*'5. TNC Parameters'!$C$30","v":1143.8275388183761},null,{"$f":"DJ22*'5. TNC Parameters'!$C$30","v":1143.7290815112383},null,null,36.930146692876313,null,553.63864996840925,null,2016,null,64.061101552735039,1601.5275388183759,0,0]
[2017,null,1,null,{"$f":"'6. TNC Assumptions'!D371","v":66.34763789988331},null,{"$f":"E23*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C23","v":9.4545384007333713},null,{"$f":"G23+(I22*'5. TNC Parameters'!$G$9)","v":27.803395600897503},null,{"$f":"I22*(1-'5. TNC Parameters'!$G$9)","v":9.0244211445335676},null,{"$f":"K23*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.0162807630223778},null,{"$f":"E23*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C23","v":3.1515128002444572},null,{"$f":"'6. TNC Assumptions'!F371","v":221.15879299961102},null,{"$f":"Q23*C23*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":97.531027712828461},null,{"$f":"S23+U22*'5. TNC Parameters'!$G$10","v":558.9139583582006},null,{"$f":"U22*(1-'5. TNC Parameters'!$G$10)","v":85.496495364995184},null,{"$f":"W23*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":56.997663576663456},null,{"$f":"Q23*C23*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":32.510342570942818},null,{"$f":"'6. TNC Assumptions'!H371","v":53.078110319906642},null,{"$f":"AC23*C23*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":5.1751157561908974},null,{"$f":"AE23+(AG22*'5. TNC Parameters'!$G$11)","v":49.72486782283994},null,{"$f":"AG22*(1-'5. TNC Parameters'!$G$11)","v":3.2302214976789916},null,{"$f":"AI23*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.1534809984526611},null,{"$f":"AC23*C23*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.7250385853969659},null,{"$f":"'6. TNC Assumptions'!J371","v":8.8463517199844404},null,{"$f":"AO23*C23*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":3.3173818949941654E-2},null,{"$f":"AQ23+(AS22*'5. TNC Parameters'!$G$12)","v":0.40148770537843032},null,{"$f":"AS22*(1-'5. TNC Parameters'!$G$12)","v":1.3119233381440287E-2},null,{"$f":"AU23*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":8.7461555876268571E-3},null,{"$f":"AO23*C23*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.1057939649980551E-2},null,{"$f":"'6. TNC Assumptions'!L371","v":22.115879299961104},null,{"$f":"BA23*C23*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.66347637899883316},null,{"$f":"BC23+BE22*'5. TNC Parameters'!$G$13","v":6.3749830542102499},null,{"$f":"BE22*(1-'5. TNC Parameters'!$G$13)","v":0.41413096124089643},null,{"$f":"BG23*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.27608730749393096},null,{"$f":"BA23*C23*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.22115879299961105},null,{"$f":"'6. TNC Assumptions'!N371","v":1.3269527579976661},null,{"$f":"BM23*'5. TNC Parameters'!$C$14*C23*'5. TNC Parameters'!$C$27","v":1.9904291369964994E-3},null,{"$f":"BO23+(BQ22*'5. TNC Parameters'!$G$14)","v":2.1744705987143891E-2},null,{"$f":"BQ22*(1-'5. TNC Parameters'!$G$14)","v":1.0128234322225674E-3},null,{"$f":"BS23*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.7521562148171153E-4},null,null,null,{"$f":"'6. TNC Assumptions'!R371","v":7.1376250000000008},null,{"$f":"BY23*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C23","v":0.16059656250000001},null,{"$f":"CA23+CC22*'5. TNC Parameters'!$G$15","v":2.02090971085202},null,{"$f":"CC22*(1-'5. TNC Parameters'!$G$15)","v":5.6654969940660473E-2},null,{"$f":"CE23*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.7769979960440313E-2},null,{"$f":"BY23*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C23","v":5.3532187500000002E-2},null,{"$f":"'6. TNC Assumptions'!T371","v":0.18939},null,{"$f":"CK23*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C23","v":2.1306375000000001E-3},null,{"$f":"CM23+CO22*'5. TNC Parameters'!$G$16","v":3.0823850465424418E-2},null,{"$f":"CO22*(1-'5. TNC Parameters'!$G$16)","v":5.3169915624615548E-3},null,{"$f":"CQ23*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.5446610416410363E-3},null,null,null,65.494248657843613,null,{"$f":"CW23*'5. TNC Parameters'!$C$30","v":1637.3562164460902},null,65.490703996801969,null,{"$f":"DA23*'5. TNC Parameters'!$C$30","v":1637.2675999200492},null,18.308,null,null,47.186248657843613,null,47.182703996801969,null,null,{"$f":"DH23*'5. TNC Parameters'!$C$30","v":1179.6562164460904},null,{"$f":"DJ23*'5. TNC Parameters'!$C$30","v":1179.5675999200491},null,null,37.672642876733832,null,591.31129284514304,null,2017,null,65.494248657843613,1637.3562164460902,0,0]
[2018,null,1,null,{"$f":"'6. TNC Assumptions'!D372","v":67.67459065788097},null,{"$f":"E24*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C24","v":9.6436291687480384},null,{"$f":"G24+(I23*'5. TNC Parameters'!$G$9)","v":28.280802587888743},null,{"$f":"I23*(1-'5. TNC Parameters'!$G$9)","v":9.1662221817567975},null,{"$f":"K24*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.1108147878378647},null,{"$f":"E24*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C24","v":3.214543056249346},null,{"$f":"'6. TNC Assumptions'!F372","v":225.58196885960325},null,{"$f":"Q24*C24*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":99.481648267085035},null,{"$f":"S24+U23*'5. TNC Parameters'!$G$10","v":571.01769043851516},null,{"$f":"U23*(1-'5. TNC Parameters'!$G$10)","v":87.377916186770449},null,{"$f":"W24*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":58.251944124513628},null,{"$f":"Q24*C24*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":33.160549422361676},null,{"$f":"'6. TNC Assumptions'!H372","v":54.139672526304778},null,{"$f":"AC24*C24*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":5.2786180713147157},null,{"$f":"AE24+(AG23*'5. TNC Parameters'!$G$11)","v":51.64177752497082},null,{"$f":"AG23*(1-'5. TNC Parameters'!$G$11)","v":3.3617083691838348},null,{"$f":"AI24*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.2411389127892232},null,{"$f":"AC24*C24*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.7595393571049054},null,{"$f":"'6. TNC Assumptions'!J372","v":9.0232787543841297},null,{"$f":"AO24*C24*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":3.3837295328940489E-2},null,{"$f":"AQ24+(AS23*'5. TNC Parameters'!$G$12)","v":0.42151599820317487},null,{"$f":"AS23*(1-'5. TNC Parameters'!$G$12)","v":1.3809002504195905E-2},null,{"$f":"AU24*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":9.2060016694639358E-3},null,{"$f":"AO24*C24*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.1279098442980163E-2},null,{"$f":"'6. TNC Assumptions'!L372","v":22.558196885960328},null,{"$f":"BA24*C24*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.67674590657880984},null,{"$f":"BC24+BE23*'5. TNC Parameters'!$G$13","v":6.6207407083295937},null,{"$f":"BE23*(1-'5. TNC Parameters'!$G$13)","v":0.43098825245946609},null,{"$f":"BG24*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.28732550163964404},null,{"$f":"BA24*C24*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.22558196885960327},null,{"$f":"'6. TNC Assumptions'!N372","v":1.3534918131576195},null,{"$f":"BM24*'5. TNC Parameters'!$C$14*C24*'5. TNC Parameters'!$C$27","v":2.0302377197364292E-3},null,{"$f":"BO24+(BQ23*'5. TNC Parameters'!$G$14)","v":2.2714441881824546E-2},null,{"$f":"BQ23*(1-'5. TNC Parameters'!$G$14)","v":1.0605018250557771E-3},null,{"$f":"BS24*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":7.0700121670385133E-4},null,null,null,{"$f":"'6. TNC Assumptions'!R372","v":7.7865000000000011},null,{"$f":"BY24*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C24","v":0.17519625000000003},null,{"$f":"CA24+CC23*'5. TNC Parameters'!$G$15","v":2.1363790526011499},null,{"$f":"CC23*(1-'5. TNC Parameters'!$G$15)","v":5.9726908250870112E-2},null,{"$f":"CE24*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.9817938833913408E-2},null,{"$f":"BY24*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C24","v":5.8398750000000006E-2},null,{"$f":"'6. TNC Assumptions'!T372","v":0.18939},null,{"$f":"CK24*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C24","v":2.1306375000000001E-3},null,{"$f":"CM24+CO23*'5. TNC Parameters'!$G$16","v":2.8135635649706649E-2},null,{"$f":"CO23*(1-'5. TNC Parameters'!$G$16)","v":4.8188523157177698E-3},null,{"$f":"CQ24*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.2125682104785129E-3},null,null,null,66.94416683671092,null,{"$f":"CW24*'5. TNC Parameters'!$C$30","v":1673.604170917773},null,66.940954268500434,null,{"$f":"DA24*'5. TNC Parameters'!$C$30","v":1673.5238567125109},null,18.308,null,null,48.63616683671092,null,48.632954268500434,null,null,{"$f":"DH24*'5. TNC Parameters'!$C$30","v":1215.9041709177729},null,{"$f":"DJ24*'5. TNC Parameters'!$C$30","v":1215.8238567125109},null,null,38.429891653018515,null,629.7411844981616,null,2018,null,66.94416683671092,1673.604170917773,0,0]
[2019,null,1,null,{"$f":"'6. TNC Assumptions'!D373","v":36.178082471038593},null,{"$f":"E25*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C25","v":5.1553767521229998},null,{"$f":"G25+(I24*'5. TNC Parameters'!$G$9)","v":24.112565644761411},null,{"$f":"I24*(1-'5. TNC Parameters'!$G$9)","v":9.3236136952503337},null,{"$f":"K25*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.2157424635002219},null,{"$f":"E25*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C25","v":1.7184589173743332},null,{"$f":"'6. TNC Assumptions'!F373","v":120.5936082367953},null,{"$f":"Q25*C25*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":53.181781232426729},null,{"$f":"S25+U24*'5. TNC Parameters'!$G$10","v":534.92931630952728},null,{"$f":"U24*(1-'5. TNC Parameters'!$G$10)","v":89.270155361414666},null,{"$f":"W25*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":59.513436907609773},null,{"$f":"Q25*C25*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":17.72726041080891},null,{"$f":"'6. TNC Assumptions'!H373","v":28.942465976830874},null,{"$f":"AC25*C25*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":2.8218904327410104},null,{"$f":"AE25+(AG24*'5. TNC Parameters'!$G$11)","v":50.972364645981699},null,{"$f":"AG24*(1-'5. TNC Parameters'!$G$11)","v":3.49130331173013},null,{"$f":"AI25*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.32753554115342},null,{"$f":"AC25*C25*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":0.94063014424700342},null,{"$f":"'6. TNC Assumptions'!J373","v":4.823744329471813},null,{"$f":"AO25*C25*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":1.8089041235519299E-2},null,{"$f":"AQ25+(AS24*'5. TNC Parameters'!$G$12)","v":0.4251071721397196},null,{"$f":"AS24*(1-'5. TNC Parameters'!$G$12)","v":1.4497867298974563E-2},null,{"$f":"AU25*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":9.6652448659830421E-3},null,{"$f":"AO25*C25*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":6.0296804118397662E-3},null,{"$f":"'6. TNC Assumptions'!L373","v":12.059360823679533},null,{"$f":"BA25*C25*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.36178082471038603},null,{"$f":"BC25+BE24*'5. TNC Parameters'!$G$13","v":6.5349185443566293},null,{"$f":"BE24*(1-'5. TNC Parameters'!$G$13)","v":0.44760298868335013},null,{"$f":"BG25*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.29840199245556676},null,{"$f":"BA25*C25*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.12059360823679534},null,{"$f":"'6. TNC Assumptions'!N373","v":0.72356164942077195},null,{"$f":"BM25*'5. TNC Parameters'!$C$14*C25*'5. TNC Parameters'!$C$27","v":1.0853424741311579E-3},null,{"$f":"BO25+(BQ24*'5. TNC Parameters'!$G$14)","v":2.2691987953234037E-2},null,{"$f":"BQ24*(1-'5. TNC Parameters'!$G$14)","v":1.1077964027216675E-3},null,{"$f":"BS25*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":7.3853093514777827E-4},null,null,null,{"$f":"'6. TNC Assumptions'!R373","v":8.4353750000000005},null,{"$f":"BY25*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C25","v":0.18979593750000001},null,{"$f":"CA25+CC24*'5. TNC Parameters'!$G$15","v":2.2630354470633791},null,{"$f":"CC24*(1-'5. TNC Parameters'!$G$15)","v":6.3139543037770612E-2},null,{"$f":"CE25*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":4.209302869184707E-2},null,{"$f":"BY25*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C25","v":6.3265312500000004E-2},null,{"$f":"'6. TNC Assumptions'!T373","v":0.18939},null,{"$f":"CK25*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C25","v":2.1306375000000001E-3},null,{"$f":"CM25+CO24*'5. TNC Parameters'!$G$16","v":2.5867683390232436E-2},null,{"$f":"CO24*(1-'5. TNC Parameters'!$G$16)","v":4.398589759474214E-3},null,{"$f":"CQ25*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.9323931729828092E-3},null,null,null,68.410546102384941,null,{"$f":"CW25*'5. TNC Parameters'!$C$30","v":1710.2636525596236},null,68.407613709211958,null,{"$f":"DA25*'5. TNC Parameters'!$C$30","v":1710.1903427302989},null,18.308,null,null,50.102546102384942,null,50.099613709211958,null,null,{"$f":"DH25*'5. TNC Parameters'!$C$30","v":1252.5636525596235},null,{"$f":"DJ25*'5. TNC Parameters'!$C$30","v":1252.4903427302991},null,null,20.576238073578882,null,650.31742257174051,null,2019,null,68.410546102384941,1710.2636525596236,0,0]
[2020,null,1,null,{"$f":"'6. TNC Assumptions'!D374","v":37.55864412045937},null,{"$f":"E26*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C26","v":5.3521067871654608},null,{"$f":"G26+(I25*'5. TNC Parameters'!$G$9)","v":21.515242900199304},null,{"$f":"I25*(1-'5. TNC Parameters'!$G$9)","v":7.9494295317275663},null,{"$f":"K26*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.2996196878183772},null,{"$f":"E26*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C26","v":1.7840355957218201},null,{"$f":"'6. TNC Assumptions'!F374","v":125.19548040153123},null,{"$f":"Q26*C26*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":55.211206857075268},null,{"$f":"S26+U25*'5. TNC Parameters'!$G$10","v":506.51225039338158},null,{"$f":"U25*(1-'5. TNC Parameters'!$G$10)","v":83.628272773221028},null,{"$f":"W26*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":55.752181848814018},null,{"$f":"Q26*C26*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":18.403735619025088},null,{"$f":"'6. TNC Assumptions'!H374","v":30.046915296367494},null,{"$f":"AC26*C26*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":2.929574241395831},null,{"$f":"AE26+(AG25*'5. TNC Parameters'!$G$11)","v":50.455892023301615},null,{"$f":"AG25*(1-'5. TNC Parameters'!$G$11)","v":3.4460468640759139},null,{"$f":"AI26*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.297364576050609},null,{"$f":"AC26*C26*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":0.97652474713194359},null,{"$f":"'6. TNC Assumptions'!J374","v":5.0078192160612494},null,{"$f":"AO26*C26*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":1.8779322060229687E-2},null,{"$f":"AQ26+(AS25*'5. TNC Parameters'!$G$12)","v":0.4292651099682806},null,{"$f":"AS25*(1-'5. TNC Parameters'!$G$12)","v":1.4621384231668696E-2},null,{"$f":"AU26*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":9.7475894877791305E-3},null,{"$f":"AO26*C26*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":6.259774020076562E-3},null,{"$f":"'6. TNC Assumptions'!L374","v":12.519548040153124},null,{"$f":"BA26*C26*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.37558644120459372},null,{"$f":"BC26+BE25*'5. TNC Parameters'!$G$13","v":6.4687041055514909},null,{"$f":"BE25*(1-'5. TNC Parameters'!$G$13)","v":0.44180088000973267},null,{"$f":"BG26*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.29453392000648843},null,{"$f":"BA26*C26*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.12519548040153125},null,{"$f":"'6. TNC Assumptions'!N374","v":0.75117288240918734},null,{"$f":"BM26*'5. TNC Parameters'!$C$14*C26*'5. TNC Parameters'!$C$27","v":1.1267593236137809E-3},null,{"$f":"BO26+(BQ25*'5. TNC Parameters'!$G$14)","v":2.2712045965145727E-2},null,{"$f":"BQ25*(1-'5. TNC Parameters'!$G$14)","v":1.1067013117020887E-3},null,{"$f":"BS26*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":7.378008744680591E-4},null,null,null,{"$f":"'6. TNC Assumptions'!R374","v":9.0842500000000008},null,{"$f":"BY26*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C26","v":0.20439562500000003},null,{"$f":"CA26+CC25*'5. TNC Parameters'!$G$15","v":2.4005482668646079},null,{"$f":"CC25*(1-'5. TNC Parameters'!$G$15)","v":6.6882805198771489E-2},null,{"$f":"CE26*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":4.458853679918099E-2},null,{"$f":"BY26*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C26","v":6.8131875000000008E-2},null,{"$f":"'6. TNC Assumptions'!T374","v":0.18939},null,{"$f":"CK26*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C26","v":2.1306375000000001E-3},null,{"$f":"CM26+CO25*'5. TNC Parameters'!$G$16","v":2.3954291863193769E-2},null,{"$f":"CO25*(1-'5. TNC Parameters'!$G$16)","v":4.0440290270386666E-3},null,{"$f":"CQ26*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.6960193513591111E-3},null,null,null,63.70146997920228,null,{"$f":"CW26*'5. TNC Parameters'!$C$30","v":1592.5367494800571},null,63.698773959850925,null,{"$f":"DA26*'5. TNC Parameters'!$C$30","v":1592.4693489962731},null,18.308,null,null,45.39346997920228,null,45.390773959850925,null,null,{"$f":"DH26*'5. TNC Parameters'!$C$30","v":1134.8367494800571},null,{"$f":"DJ26*'5. TNC Parameters'!$C$30","v":1134.769348996273},null,null,21.363883091300462,null,671.68130566304092,null,2020,null,63.70146997920228,1592.5367494800571,0,0]
[2021,null,1,null,{"$f":"'6. TNC Assumptions'!D375","v":38.966817002868552},null,{"$f":"E27*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C27","v":5.5527714229087684},null,{"$f":"G27+(I26*'5. TNC Parameters'!$G$9)","v":19.974870034238329},null,{"$f":"I26*(1-'5. TNC Parameters'!$G$9)","v":7.0931442888697447},null,{"$f":"K27*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":4.7287628592464959},null,{"$f":"E27*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C27","v":1.8509238076362562},null,{"$f":"'6. TNC Assumptions'!F375","v":129.88939000956185},null,{"$f":"Q27*C27*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":57.281220994216774},null,{"$f":"S27+U26*'5. TNC Parameters'!$G$10","v":484.60778582617064},null,{"$f":"U26*(1-'5. TNC Parameters'!$G$10)","v":79.185685561427732},null,{"$f":"W27*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":52.790457040951821},null,{"$f":"Q27*C27*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":19.093740331405591},null,{"$f":"'6. TNC Assumptions'!H375","v":31.173453602294845},null,{"$f":"AC27*C27*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":3.0394117262237477},null,{"$f":"AE27+(AG26*'5. TNC Parameters'!$G$11)","v":50.084173626592005},null,{"$f":"AG26*(1-'5. TNC Parameters'!$G$11)","v":3.4111301229333568},null,{"$f":"AI27*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.2740867486222376},null,{"$f":"AC27*C27*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.0131372420745826},null,{"$f":"'6. TNC Assumptions'!J375","v":5.1955756003824742},null,{"$f":"AO27*C27*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":1.948340850143428E-2},null,{"$f":"AQ27+(AS26*'5. TNC Parameters'!$G$12)","v":0.4339841236972059},null,{"$f":"AS26*(1-'5. TNC Parameters'!$G$12)","v":1.4764394772508968E-2},null,{"$f":"AU27*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":9.8429298483393123E-3},null,{"$f":"AO27*C27*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":6.4944695004780931E-3},null,{"$f":"'6. TNC Assumptions'!L375","v":12.988939000956186},null,{"$f":"BA27*C27*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.38966817002868559},null,{"$f":"BC27+BE26*'5. TNC Parameters'!$G$13","v":6.4210479008451307},null,{"$f":"BE26*(1-'5. TNC Parameters'!$G$13)","v":0.43732437473504587},null,{"$f":"BG27*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.29154958315669721},null,{"$f":"BA27*C27*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.12988939000956187},null,{"$f":"'6. TNC Assumptions'!N375","v":0.77933634005737107},null,{"$f":"BM27*'5. TNC Parameters'!$C$14*C27*'5. TNC Parameters'!$C$27","v":1.1690045100860567E-3},null,{"$f":"BO27+(BQ26*'5. TNC Parameters'!$G$14)","v":2.2773370922745392E-2},null,{"$f":"BQ26*(1-'5. TNC Parameters'!$G$14)","v":1.1076795524863933E-3},null,{"$f":"BS27*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":7.384530349909288E-4},null,null,null,{"$f":"'6. TNC Assumptions'!R375","v":9.7331250000000011},null,{"$f":"BY27*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C27","v":0.21899531249999998},null,{"$f":"CA27+CC26*'5. TNC Parameters'!$G$15","v":2.5485966561463709},null,{"$f":"CC26*(1-'5. TNC Parameters'!$G$15)","v":7.0946923218236951E-2},null,{"$f":"CE27*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":4.7297948812157965E-2},null,{"$f":"BY27*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C27","v":7.2998437499999999E-2},null,{"$f":"'6. TNC Assumptions'!T375","v":0.18939},null,{"$f":"CK27*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C27","v":2.1306375000000001E-3},null,{"$f":"CM27+CO26*'5. TNC Parameters'!$G$16","v":2.2340030751457619E-2},null,{"$f":"CO26*(1-'5. TNC Parameters'!$G$16)","v":3.7448986117361513E-3},null,{"$f":"CQ27*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.4965990744907672E-3},null,null,null,60.145232162747227,null,{"$f":"CW27*'5. TNC Parameters'!$C$30","v":1503.6308040686806},null,60.142735563672737,null,{"$f":"DA27*'5. TNC Parameters'!$C$30","v":1503.5683890918185},null,18.308,null,null,41.837232162747227,null,41.834735563672737,null,null,{"$f":"DH27*'5. TNC Parameters'!$C$30","v":1045.9308040686806},null,{"$f":"DJ27*'5. TNC Parameters'!$C$30","v":1045.8683890918185},null,null,22.16718367812647,null,693.84848934116735,null,2021,null,60.145232162747227,1503.6308040686806,0,0]
[2022,null,1,null,{"$f":"'6. TNC Assumptions'!D376","v":40.403153342925933},null,{"$f":"E28*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C28","v":5.7574493513669456},null,{"$f":"G28+(I27*'5. TNC Parameters'!$G$9)","v":19.147005152273493},null,{"$f":"I27*(1-'5. TNC Parameters'!$G$9)","v":6.58531423333178},null,{"$f":"K28*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":4.3902094888878533},null,{"$f":"E28*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C28","v":1.9191497837889819},null,{"$f":"'6. TNC Assumptions'!F376","v":134.67717780975312},null,{"$f":"Q28*C28*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":59.392635414101122},null,{"$f":"S28+U27*'5. TNC Parameters'!$G$10","v":468.23917416431698},null,{"$f":"U27*(1-'5. TNC Parameters'!$G$10)","v":75.761247075954799},null,{"$f":"W28*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":50.507498050636528},null,{"$f":"Q28*C28*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":19.797545138033708},null,{"$f":"'6. TNC Assumptions'!H376","v":32.322522674340746},null,{"$f":"AC28*C28*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":3.1514459607482226},null,{"$f":"AE28+(AG27*'5. TNC Parameters'!$G$11)","v":49.849619925279086},null,{"$f":"AG27*(1-'5. TNC Parameters'!$G$11)","v":3.3859996620611348},null,{"$f":"AI28*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.2573331080407564},null,{"$f":"AC28*C28*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.0504819869160742},null,{"$f":"'6. TNC Assumptions'!J376","v":5.3870871123901249},null,{"$f":"AO28*C28*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":2.0201576671462967E-2},null,{"$f":"AQ28+(AS27*'5. TNC Parameters'!$G$12)","v":0.43925899708327865},null,{"$f":"AS27*(1-'5. TNC Parameters'!$G$12)","v":1.4926703285390183E-2},null,{"$f":"AU28*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":9.9511355235934549E-3},null,{"$f":"AO28*C28*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":6.7338588904876564E-3},null,{"$f":"'6. TNC Assumptions'!L376","v":13.467717780975313},null,{"$f":"BA28*C28*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.4040315334292594},null,{"$f":"BC28+BE27*'5. TNC Parameters'!$G$13","v":6.3909769134973216},null,{"$f":"BE27*(1-'5. TNC Parameters'!$G$13)","v":0.43410252077706868},null,{"$f":"BG28*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.28940168051804577},null,{"$f":"BA28*C28*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.13467717780975313},null,{"$f":"'6. TNC Assumptions'!N376","v":0.8080630668585187},null,{"$f":"BM28*'5. TNC Parameters'!$C$14*C28*'5. TNC Parameters'!$C$27","v":1.2120946002877782E-3},null,{"$f":"BO28+(BQ27*'5. TNC Parameters'!$G$14)","v":2.2874795117072171E-2},null,{"$f":"BQ27*(1-'5. TNC Parameters'!$G$14)","v":1.1106704059609983E-3},null,{"$f":"BS28*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":7.4044693730733219E-4},null,null,null,{"$f":"'6. TNC Assumptions'!R376","v":10.382000000000001},null,{"$f":"BY28*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C28","v":0.233595},null,{"$f":"CA28+CC27*'5. TNC Parameters'!$G$15","v":2.7068692417739086},null,{"$f":"CC27*(1-'5. TNC Parameters'!$G$15)","v":7.5322414372462218E-2},null,{"$f":"CE28*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.021494291497481E-2},null,{"$f":"BY28*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C28","v":7.7865000000000004E-2},null,{"$f":"'6. TNC Assumptions'!T376","v":0.18939},null,{"$f":"CK28*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C28","v":2.1306375000000001E-3},null,{"$f":"CM28+CO27*'5. TNC Parameters'!$G$16","v":2.0978135446686065E-2},null,{"$f":"CO27*(1-'5. TNC Parameters'!$G$16)","v":3.492532804771555E-3},null,{"$f":"CQ28*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.3283552031810365E-3},null,null,null,57.507677208662244,null,{"$f":"CW28*'5. TNC Parameters'!$C$30","v":1437.6919302165561},null,57.505348853459061,null,{"$f":"DA28*'5. TNC Parameters'!$C$30","v":1437.6337213364766},null,18.308,null,null,39.199677208662244,null,39.197348853459062,null,null,{"$f":"DH28*'5. TNC Parameters'!$C$30","v":979.99193021655606},null,{"$f":"DJ28*'5. TNC Parameters'!$C$30","v":979.93372133647654},null,null,22.986452945439005,null,716.83494228660641,null,2022,null,57.507677208662244,1437.6919302165561,0,0]
[2023,null,1,null,{"$f":"'6. TNC Assumptions'!D377","v":41.868216409784445},null,{"$f":"E29*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C29","v":5.9662208383942836},null,{"$f":"G29+(I28*'5. TNC Parameters'!$G$9)","v":18.800842213510876},null,{"$f":"I28*(1-'5. TNC Parameters'!$G$9)","v":6.312383777156902},null,{"$f":"K29*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":4.2082558514379347},null,{"$f":"E29*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C29","v":1.9887402794647611},null,{"$f":"'6. TNC Assumptions'!F377","v":139.56072136594815},null,{"$f":"Q29*C29*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":61.546278122383129},null,{"$f":"S29+U28*'5. TNC Parameters'!$G$10","v":456.58319511696374},null,{"$f":"U28*(1-'5. TNC Parameters'!$G$10)","v":73.202257169736328},null,{"$f":"W29*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":48.801504779824214},null,{"$f":"Q29*C29*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":20.515426040794377},null,{"$f":"'6. TNC Assumptions'!H377","v":33.494573127827557},null,{"$f":"AC29*C29*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":3.2657208799631872},null,{"$f":"AE29+(AG28*'5. TNC Parameters'!$G$11)","v":49.745198422953827},null,{"$f":"AG28*(1-'5. TNC Parameters'!$G$11)","v":3.3701423822884471},null,{"$f":"AI29*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.2467615881922978},null,{"$f":"AC29*C29*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.0885736266543957},null,{"$f":"'6. TNC Assumptions'!J377","v":5.5824288546379259},null,{"$f":"AO29*C29*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":2.0934108204892221E-2},null,{"$f":"AQ29+(AS28*'5. TNC Parameters'!$G$12)","v":0.44508497492837268},null,{"$f":"AS28*(1-'5. TNC Parameters'!$G$12)","v":1.5108130359798197E-2},null,{"$f":"AU29*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.0072086906532132E-2},null,{"$f":"AO29*C29*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":6.9780360682974076E-3},null,{"$f":"'6. TNC Assumptions'!L377","v":13.956072136594816},null,{"$f":"BA29*C29*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.41868216409784448},null,{"$f":"BC29+BE28*'5. TNC Parameters'!$G$13","v":6.3775895414043386},null,{"$f":"BE28*(1-'5. TNC Parameters'!$G$13)","v":0.43206953619082678},null,{"$f":"BG29*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.28804635746055118},null,{"$f":"BA29*C29*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.13956072136594816},null,{"$f":"'6. TNC Assumptions'!N377","v":0.83736432819568896},null,{"$f":"BM29*'5. TNC Parameters'!$C$14*C29*'5. TNC Parameters'!$C$27","v":1.2560464922935334E-3},null,{"$f":"BO29+(BQ28*'5. TNC Parameters'!$G$14)","v":2.3015224687077836E-2},null,{"$f":"BQ28*(1-'5. TNC Parameters'!$G$14)","v":1.1156169222878668E-3},null,{"$f":"BS29*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":7.4374461485857786E-4},null,null,null,{"$f":"'6. TNC Assumptions'!R377","v":11.030875000000002},null,{"$f":"BY29*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C29","v":0.24819468750000001},null,{"$f":"CA29+CC28*'5. TNC Parameters'!$G$15","v":2.8750638530793262},null,{"$f":"CC28*(1-'5. TNC Parameters'!$G$15)","v":8.0000076194582145E-2},null,{"$f":"CE29*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.3333384129721426E-2},null,{"$f":"BY29*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C29","v":8.2731562500000008E-2},null,{"$f":"'6. TNC Assumptions'!T377","v":0.18939},null,{"$f":"CK29*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C29","v":2.1306375000000001E-3},null,{"$f":"CM29+CO28*'5. TNC Parameters'!$G$16","v":1.9829152294162496E-2},null,{"$f":"CO28*(1-'5. TNC Parameters'!$G$16)","v":3.2796206525235699E-3},null,{"$f":"CQ29*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.1864137683490466E-3},null,null,null,55.61090420633446,null,{"$f":"CW29*'5. TNC Parameters'!$C$30","v":1390.2726051583616},null,55.608717792566104,null,{"$f":"DA29*'5. TNC Parameters'!$C$30","v":1390.2179448141526},null,18.308,null,null,37.30290420633446,null,37.300717792566104,null,null,{"$f":"DH29*'5. TNC Parameters'!$C$30","v":932.57260515836151},null,{"$f":"DJ29*'5. TNC Parameters'!$C$30","v":932.51794481415254},null,null,23.82201026684778,null,740.65695255345418,null,2023,null,55.61090420633446,1390.2726051583616,0,0]
[2024,null,1,null,{"$f":"'6. TNC Assumptions'!D378","v":43.362580737980139},null,{"$f":"E30*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C30","v":6.1791677551621698},null,{"$f":"G30+(I29*'5. TNC Parameters'!$G$9)","v":18.781749173231571},null,{"$f":"I29*(1-'5. TNC Parameters'!$G$9)","v":6.1982607954414748},null,{"$f":"K30*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":4.1321738636276493},null,{"$f":"E30*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C30","v":2.0597225850540566},null,{"$f":"'6. TNC Assumptions'!F378","v":144.54193579326713},null,{"$f":"Q30*C30*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":63.742993684830807},null,{"$f":"S30+U29*'5. TNC Parameters'!$G$10","v":448.94617125417489},null,{"$f":"U29*(1-'5. TNC Parameters'!$G$10)","v":71.380017547619644},null,{"$f":"W30*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":47.586678365079763},null,{"$f":"Q30*C30*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":21.247664561610268},null,{"$f":"'6. TNC Assumptions'!H378","v":34.690064590384111},null,{"$f":"AC30*C30*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":3.382281297562451},null,{"$f":"AE30+(AG29*'5. TNC Parameters'!$G$11)","v":49.764396877119722},null,{"$f":"AG29*(1-'5. TNC Parameters'!$G$11)","v":3.3630828433965543},null,{"$f":"AI30*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.242055228931036},null,{"$f":"AC30*C30*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.1274270991874837},null,{"$f":"'6. TNC Assumptions'!J378","v":5.7816774317306852},null,{"$f":"AO30*C30*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":2.168129036899007E-2},null,{"$f":"AQ30+(AS29*'5. TNC Parameters'!$G$12)","v":0.45145775285468992},null,{"$f":"AS29*(1-'5. TNC Parameters'!$G$12)","v":1.5308512442672846E-2},null,{"$f":"AU30*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.0205674961781897E-2},null,{"$f":"AO30*C30*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":7.227096789663357E-3},null,{"$f":"'6. TNC Assumptions'!L378","v":14.454193579326713},null,{"$f":"BA30*C30*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.43362580737980139},null,{"$f":"BC30+BE29*'5. TNC Parameters'!$G$13","v":6.3800508816820178},null,{"$f":"BE29*(1-'5. TNC Parameters'!$G$13)","v":0.43116446710212247},null,{"$f":"BG30*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.28744297806808161},null,{"$f":"BA30*C30*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.14454193579326713},null,{"$f":"'6. TNC Assumptions'!N378","v":0.86725161475960277},null,{"$f":"BM30*'5. TNC Parameters'!$C$14*C30*'5. TNC Parameters'!$C$27","v":1.3008774221394041E-3},null,{"$f":"BO30+(BQ29*'5. TNC Parameters'!$G$14)","v":2.3193636355983083E-2},null,{"$f":"BQ29*(1-'5. TNC Parameters'!$G$14)","v":1.1224657532341602E-3},null,{"$f":"BS30*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":7.483105021561067E-4},null,null,null,{"$f":"'6. TNC Assumptions'!R378","v":11.679750000000002},null,{"$f":"BY30*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C30","v":0.26279437500000002},null,{"$f":"CA30+CC29*'5. TNC Parameters'!$G$15","v":3.0528872498875965},null,{"$f":"CC29*(1-'5. TNC Parameters'!$G$15)","v":8.4970978191729829E-2},null,{"$f":"CE30*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.6647318794486548E-2},null,{"$f":"BY30*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C30","v":8.7598125000000013E-2},null,{"$f":"'6. TNC Assumptions'!T378","v":0.18939},null,{"$f":"CK30*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C30","v":2.1306375000000001E-3},null,{"$f":"CM30+CO29*'5. TNC Parameters'!$G$16","v":1.8859795633516363E-2},null,{"$f":"CO29*(1-'5. TNC Parameters'!$G$16)","v":3.0999941606461327E-3},null,{"$f":"CQ30*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.0666627737640883E-3},null,null,null,{"$f":"CS30+CG30+BU30+BI30+AW30+AK30+Y30+M30","v":54.318018402738716},null,{"$f":"CW30*'5. TNC Parameters'!$C$30","v":1357.9504600684679},null,54.315951739964952,null,{"$f":"DA30*'5. TNC Parameters'!$C$30","v":1357.8987934991237},null,18.308,null,null,36.010018402738716,null,36.007951739964952,null,null,{"$f":"DH30*'5. TNC Parameters'!$C$30","v":900.25046006846787},null,{"$f":"DJ30*'5. TNC Parameters'!$C$30","v":900.19879349912378},null,null,24.674181403434741,null,765.33113395688895,null,2024,null,54.318018402738716,1357.9504600684679,0,0]
[2025,null,1,null,{"$f":"'6. TNC Assumptions'!D379","v":44.886832352739738},null,{"$f":"E31*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C31","v":6.3963736102654121},null,{"$f":"G31+(I30*'5. TNC Parameters'!$G$9)","v":18.98615658069583},null,{"$f":"I30*(1-'5. TNC Parameters'!$G$9)","v":6.1919662028011535},null,{"$f":"K31*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":4.1279774685341017},null,{"$f":"E31*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C31","v":2.1321245367551374},null,{"$f":"'6. TNC Assumptions'!F379","v":149.62277450913246},null,{"$f":"Q31*C31*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":65.983643558527405},null,{"$f":"S31+U30*'5. TNC Parameters'!$G$10","v":444.74373279132953},null,{"$f":"U30*(1-'5. TNC Parameters'!$G$10)","v":70.186082021372755},null,{"$f":"W31*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":46.790721347581837},null,{"$f":"Q31*C31*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":21.994547852842469},null,{"$f":"'6. TNC Assumptions'!H379","v":35.909465882191789},null,{"$f":"AC31*C31*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":3.5011729235136997},null,{"$f":"AE31+(AG30*'5. TNC Parameters'!$G$11)","v":49.901189023086999},null,{"$f":"AG30*(1-'5. TNC Parameters'!$G$11)","v":3.3643807775464212},null,{"$f":"AI31*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.2429205183642806},null,{"$f":"AC31*C31*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.1670576411712332},null,{"$f":"'6. TNC Assumptions'!J379","v":5.9849109803652984},null,{"$f":"AO31*C31*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":2.2443416176369871E-2},null,{"$f":"AQ31+(AS30*'5. TNC Parameters'!$G$12)","v":0.45837346754432828},null,{"$f":"AS30*(1-'5. TNC Parameters'!$G$12)","v":1.5527701486731497E-2},null,{"$f":"AU31*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.035180099115433E-2},null,{"$f":"AO31*C31*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":7.4811387254566236E-3},null,{"$f":"'6. TNC Assumptions'!L379","v":14.962277450913247},null,{"$f":"BA31*C31*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.44886832352739742},null,{"$f":"BC31+BE30*'5. TNC Parameters'!$G$13","v":6.3975883362932073},null,{"$f":"BE30*(1-'5. TNC Parameters'!$G$13)","v":0.43133086891620798},null,{"$f":"BG31*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.28755391261080532},null,{"$f":"BA31*C31*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.14962277450913247},null,{"$f":"'6. TNC Assumptions'!N379","v":0.89773664705479472},null,{"$f":"BM31*'5. TNC Parameters'!$C$14*C31*'5. TNC Parameters'!$C$27","v":1.346604970582192E-3},null,{"$f":"BO31+(BQ30*'5. TNC Parameters'!$G$14)","v":2.3409074333562818E-2},null,{"$f":"BQ30*(1-'5. TNC Parameters'!$G$14)","v":1.1311669930024572E-3},null,{"$f":"BS31*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":7.5411132866830483E-4},null,null,null,{"$f":"'6. TNC Assumptions'!R379","v":12.328625000000002},null,{"$f":"BY31*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C31","v":0.27739406250000004},null,{"$f":"CA31+CC30*'5. TNC Parameters'!$G$15","v":3.2400548585806064},null,{"$f":"CC30*(1-'5. TNC Parameters'!$G$15)","v":9.0226453806990167E-2},null,{"$f":"CE31*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.0150969204660107E-2},null,{"$f":"BY31*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C31","v":9.2464687500000017E-2},null,{"$f":"'6. TNC Assumptions'!T379","v":0.18939},null,{"$f":"CK31*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C31","v":2.1306375000000001E-3},null,{"$f":"CM31+CO30*'5. TNC Parameters'!$G$16","v":1.8041983524195861E-2},null,{"$f":"CO30*(1-'5. TNC Parameters'!$G$16)","v":2.9484496093205026E-3},null,{"$f":"CQ31*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.9656330728803351E-3},null,null,null,53.522395761688387,null,{"$f":"CW31*'5. TNC Parameters'!$C$30","v":1338.0598940422096},null,53.520430128615502,null,{"$f":"DA31*'5. TNC Parameters'!$C$30","v":1338.0107532153875},null,18.308,null,null,35.214395761688387,null,35.212430128615502,null,null,{"$f":"DH31*'5. TNC Parameters'!$C$30","v":880.3598940422097},null,{"$f":"DJ31*'5. TNC Parameters'!$C$30","v":880.31075321538754},null,null,25.543298631503426,null,790.87443258839232,null,2025,null,53.522395761688387,1338.0598940422096,0,0]
[2026,null,1,null,{"$f":"'6. TNC Assumptions'!D380","v":46.441568999794526},null,{"$f":"E32*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C32","v":6.6179235824707199},null,{"$f":"G32+(I31*'5. TNC Parameters'!$G$9)","v":19.344724935682606},null,{"$f":"I31*(1-'5. TNC Parameters'!$G$9)","v":6.2593552274839448},null,{"$f":"K32*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":4.1729034849892965},null,{"$f":"E32*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C32","v":2.2059745274902398},null,{"$f":"'6. TNC Assumptions'!F380","v":154.80522999931509},null,{"$f":"Q32*C32*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":68.269106429697956},null,{"$f":"S32+U31*'5. TNC Parameters'!$G$10","v":443.48374618748608},null,{"$f":"U31*(1-'5. TNC Parameters'!$G$10)","v":69.529093033541415},null,{"$f":"W32*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":46.352728689027607},null,{"$f":"Q32*C32*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":22.756368809899318},null,{"$f":"'6. TNC Assumptions'!H380","v":37.15325519983562},null,{"$f":"AC32*C32*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":3.6224423819839728},null,{"$f":"AE32+(AG31*'5. TNC Parameters'!$G$11)","v":50.150002633068837},null,{"$f":"AG31*(1-'5. TNC Parameters'!$G$11)","v":3.373628772002137},null,{"$f":"AI32*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.2490858480014246},null,{"$f":"AC32*C32*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.2074807939946577},null,{"$f":"'6. TNC Assumptions'!J380","v":6.1922091999726039},null,{"$f":"AO32*C32*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":2.3220784499897267E-2},null,{"$f":"AQ32+(AS31*'5. TNC Parameters'!$G$12)","v":0.46582868742946254},null,{"$f":"AS31*(1-'5. TNC Parameters'!$G$12)","v":1.5765564614763042E-2},null,{"$f":"AU32*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.0510376409842027E-2},null,{"$f":"AO32*C32*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":7.7402614999657554E-3},null,{"$f":"'6. TNC Assumptions'!L380","v":15.480522999931509},null,{"$f":"BA32*C32*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.46441568999794525},null,{"$f":"BC32+BE31*'5. TNC Parameters'!$G$13","v":6.4294875170601085},null,{"$f":"BE31*(1-'5. TNC Parameters'!$G$13)","v":0.43251650923104334},null,{"$f":"BG32*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.28834433948736221},null,{"$f":"BA32*C32*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.15480522999931509},null,{"$f":"'6. TNC Assumptions'!N380","v":0.92883137999589049},null,{"$f":"BM32*'5. TNC Parameters'!$C$14*C32*'5. TNC Parameters'!$C$27","v":1.3932470699938358E-3},null,{"$f":"BO32+(BQ31*'5. TNC Parameters'!$G$14)","v":2.3660647376403231E-2},null,{"$f":"BQ31*(1-'5. TNC Parameters'!$G$14)","v":1.1416740271534232E-3},null,{"$f":"BS32*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":7.6111601810228209E-4},null,null,null,{"$f":"'6. TNC Assumptions'!R380","v":12.977500000000003},null,{"$f":"BY32*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C32","v":0.29199375000000005},null,{"$f":"CA32+CC31*'5. TNC Parameters'!$G$15","v":3.4362905159616925},null,{"$f":"CC31*(1-'5. TNC Parameters'!$G$15)","v":9.5758092618913687E-2},null,{"$f":"CE32*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.3838728412609125E-2},null,{"$f":"BY32*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C32","v":9.7331250000000022E-2},null,{"$f":"'6. TNC Assumptions'!T380","v":0.18939},null,{"$f":"CK32*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C32","v":2.1306375000000001E-3},null,{"$f":"CM32+CO31*'5. TNC Parameters'!$G$16","v":1.7352024220975679E-2},null,{"$f":"CO31*(1-'5. TNC Parameters'!$G$16)","v":2.8205968032201834E-3},null,{"$f":"CQ32*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.8803978688134554E-3},null,null,null,53.14005298021506,null,{"$f":"CW32*'5. TNC Parameters'!$C$30","v":1328.5013245053765},null,53.138172582346243,null,{"$f":"DA32*'5. TNC Parameters'!$C$30","v":1328.4543145586561},null,18.308,null,null,34.83205298021506,null,34.830172582346243,null,null,{"$f":"DH32*'5. TNC Parameters'!$C$30","v":870.80132450537656},null,{"$f":"DJ32*'5. TNC Parameters'!$C$30","v":870.75431455865612},null,null,26.429700872883497,null,817.3041334612758,null,2026,null,53.14005298021506,1328.5013245053765,0,0]
[2027,null,1,null,{"$f":"'6. TNC Assumptions'!D381","v":48.027400379790414},null,{"$f":"E33*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C33","v":6.843904554120134},null,{"$f":"G33+(I32*'5. TNC Parameters'!$G$9)","v":19.811061463553678},null,{"$f":"I32*(1-'5. TNC Parameters'!$G$9)","v":6.3775680262490617},null,{"$f":"K33*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":4.2517120174993739},null,{"$f":"E33*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C33","v":2.2813015180400447},null,{"$f":"'6. TNC Assumptions'!F381","v":160.09133459930138},null,{"$f":"Q33*C33*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":70.600278558291905},null,{"$f":"S33+U32*'5. TNC Parameters'!$G$10","v":444.75191194903454},null,{"$f":"U32*(1-'5. TNC Parameters'!$G$10)","v":69.332112796743459},null,{"$f":"W33*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":46.221408531162304},null,{"$f":"Q33*C33*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":23.533426186097302},null,{"$f":"'6. TNC Assumptions'!H381","v":38.42192030383233},null,{"$f":"AC33*C33*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":3.7461372296236526},null,{"$f":"AE33+(AG32*'5. TNC Parameters'!$G$11)","v":50.505689752964074},null,{"$f":"AG32*(1-'5. TNC Parameters'!$G$11)","v":3.3904501097284201},null,{"$f":"AI33*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.2603000731522798},null,{"$f":"AC33*C33*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.2487124098745508},null,{"$f":"'6. TNC Assumptions'!J381","v":6.4036533839720553},null,{"$f":"AO33*C33*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":2.4013700189895206E-2},null,{"$f":"AQ33+(AS32*'5. TNC Parameters'!$G$12)","v":0.47382040381993717},null,{"$f":"AS32*(1-'5. TNC Parameters'!$G$12)","v":1.6021983799420547E-2},null,{"$f":"AU33*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.068132253294703E-2},null,{"$f":"AO33*C33*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":8.0045667299650687E-3},null,{"$f":"'6. TNC Assumptions'!L381","v":16.009133459930137},null,{"$f":"BA33*C33*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.48027400379790408},null,{"$f":"BC33+BE32*'5. TNC Parameters'!$G$13","v":6.4750884298671894},null,{"$f":"BE32*(1-'5. TNC Parameters'!$G$13)","v":0.43467309099082319},null,{"$f":"BG33*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.28978206066054879},null,{"$f":"BA33*C33*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.16009133459930136},null,{"$f":"'6. TNC Assumptions'!N381","v":0.96054800759580827},null,{"$f":"BM33*'5. TNC Parameters'!$C$14*C33*'5. TNC Parameters'!$C$27","v":1.4408220113937124E-3},null,{"$f":"BO33+(BQ32*'5. TNC Parameters'!$G$14)","v":2.394752599856409E-2},null,{"$f":"BQ32*(1-'5. TNC Parameters'!$G$14)","v":1.1539433892328566E-3},null,{"$f":"BS33*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":7.6929559282190433E-4},null,null,null,{"$f":"'6. TNC Assumptions'!R381","v":13.626375000000003},null,{"$f":"BY33*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C33","v":0.30659343750000001},null,{"$f":"CA33+CC32*'5. TNC Parameters'!$G$15","v":3.6413262206901233},null,{"$f":"CC32*(1-'5. TNC Parameters'!$G$15)","v":0.10155773277156945},null,{"$f":"CE33*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.7705155181046292E-2},null,{"$f":"BY33*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C33","v":0.10219781250000001},null,{"$f":"'6. TNC Assumptions'!T381","v":0.18939},null,{"$f":"CK33*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C33","v":2.1306375000000001E-3},null,{"$f":"CM33+CO32*'5. TNC Parameters'!$G$16","v":1.6769929831965454E-2},null,{"$f":"CO32*(1-'5. TNC Parameters'!$G$16)","v":2.7127318890102252E-3},null,{"$f":"CQ33*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.8084879260068167E-3},null,null,null,53.104166943707327,null,{"$f":"CW33*'5. TNC Parameters'!$C$30","v":1327.6041735926831},null,53.102358455781321,null,{"$f":"DA33*'5. TNC Parameters'!$C$30","v":1327.5589613945331},null,18.308,null,null,34.796166943707327,null,34.794358455781321,null,null,{"$f":"DH33*'5. TNC Parameters'!$C$30","v":869.90417359268315},null,{"$f":"DJ33*'5. TNC Parameters'!$C$30","v":869.85896139453303},null,null,27.333733827841165,null,844.63786728911691,null,2027,null,53.104166943707327,1327.6041735926831,0,0]
[2028,null,1,null,{"$f":"'6. TNC Assumptions'!D382","v":49.644948387386215},null,{"$f":"E34*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C34","v":7.0744051452025367},null,{"$f":"G34+(I33*'5. TNC Parameters'!$G$9)","v":20.35415677746672},null,{"$f":"I33*(1-'5. TNC Parameters'!$G$9)","v":6.5313098312894962},null,{"$f":"K34*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":4.3542065541929968},null,{"$f":"E34*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C34","v":2.3581350484008454},null,{"$f":"'6. TNC Assumptions'!F382","v":165.48316129128739},null,{"$f":"Q34*C34*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":72.978074129457724},null,{"$f":"S34+U33*'5. TNC Parameters'!$G$10","v":448.19961435483094},null,{"$f":"U33*(1-'5. TNC Parameters'!$G$10)","v":69.530371723661318},null,{"$f":"W34*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":46.353581149107541},null,{"$f":"Q34*C34*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":24.326024709819244},null,{"$f":"'6. TNC Assumptions'!H382","v":39.715958709908975},null,{"$f":"AC34*C34*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":3.872305974216125},null,{"$f":"AE34+(AG33*'5. TNC Parameters'!$G$11)","v":50.963498969967006},null,{"$f":"AG33*(1-'5. TNC Parameters'!$G$11)","v":3.4144967572131919},null,{"$f":"AI34*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.2763311714754613},null,{"$f":"AC34*C34*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.2907686580720417},null,{"$f":"'6. TNC Assumptions'!J382","v":6.6193264516514958},null,{"$f":"AO34*C34*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":2.4822474193693107E-2},null,{"$f":"AQ34+(AS33*'5. TNC Parameters'!$G$12)","v":0.48234602245557179},null,{"$f":"AS33*(1-'5. TNC Parameters'!$G$12)","v":1.6296855558058505E-2},null,{"$f":"AU34*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.0864570372039003E-2},null,{"$f":"AO34*C34*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":8.2741580645643697E-3},null,{"$f":"'6. TNC Assumptions'!L382","v":16.54831612912874},null,{"$f":"BA34*C34*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.49644948387386223},null,{"$f":"BC34+BE33*'5. TNC Parameters'!$G$13","v":6.5337819192265396},null,{"$f":"BE33*(1-'5. TNC Parameters'!$G$13)","v":0.4377559945145118},null,{"$f":"BG34*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.29183732967634118},null,{"$f":"BA34*C34*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.1654831612912874},null,{"$f":"'6. TNC Assumptions'!N382","v":0.99289896774772435},null,{"$f":"BM34*'5. TNC Parameters'!$C$14*C34*'5. TNC Parameters'!$C$27","v":1.4893484516215864E-3},null,{"$f":"BO34+(BQ33*'5. TNC Parameters'!$G$14)","v":2.4268939825451592E-2},null,{"$f":"BQ33*(1-'5. TNC Parameters'!$G$14)","v":1.1679346247340839E-3},null,{"$f":"BS34*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":7.7862308315605592E-4},null,null,null,{"$f":"'6. TNC Assumptions'!R382","v":14.275250000000003},null,{"$f":"BY34*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C34","v":0.32119312500000008},null,{"$f":"CA34+CC33*'5. TNC Parameters'!$G$15","v":3.8549018920617999},null,{"$f":"CC33*(1-'5. TNC Parameters'!$G$15)","v":0.10761745362832384},null,{"$f":"CE34*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":7.1744969085549226E-2},null,{"$f":"BY34*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C34","v":0.10706437500000002},null,{"$f":"'6. TNC Assumptions'!T382","v":0.18939},null,{"$f":"CK34*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C34","v":2.1306375000000001E-3},null,{"$f":"CM34+CO33*'5. TNC Parameters'!$G$16","v":1.6278837276019358E-2},null,{"$f":"CO33*(1-'5. TNC Parameters'!$G$16)","v":2.6217300559460955E-3},null,{"$f":"CQ34*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.7478200372973969E-3},null,null,null,53.36109218703038,null,{"$f":"CW34*'5. TNC Parameters'!$C$30","v":1334.0273046757595},null,53.359344366993085,null,{"$f":"DA34*'5. TNC Parameters'!$C$30","v":1333.9836091748271},null,18.308,null,null,35.05309218703038,null,35.051344366993085,null,null,{"$f":"DH34*'5. TNC Parameters'!$C$30","v":876.32730467575948},null,{"$f":"DJ34*'5. TNC Parameters'!$C$30","v":876.28360917482712},null,null,28.255750110647984,null,872.89361739976493,null,2028,null,53.36109218703038,1334.0273046757595,0,0]
[2029,null,1,null,{"$f":"'6. TNC Assumptions'!D383","v":51.294847355133946},null,{"$f":"E35*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C35","v":7.3095157481065876},null,{"$f":"G35+(I34*'5. TNC Parameters'!$G$9)","v":20.9533150561947},null,{"$f":"I34*(1-'5. TNC Parameters'!$G$9)","v":6.7103574693786081},null,{"$f":"K35*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":4.4735716462524051},null,{"$f":"E35*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C35","v":2.4365052493688624},null,{"$f":"'6. TNC Assumptions'!F383","v":170.98282451711316},null,{"$f":"Q35*C35*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":75.403425612046902},null,{"$f":"S35+U34*'5. TNC Parameters'!$G$10","v":453.53367105528525},null,{"$f":"U34*(1-'5. TNC Parameters'!$G$10)","v":70.069368911592591},null,{"$f":"W35*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":46.712912607728391},null,{"$f":"Q35*C35*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":25.134475204015633},null,{"$f":"'6. TNC Assumptions'!H383","v":41.035877884107158},null,{"$f":"AC35*C35*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.0009980937004483},null,{"$f":"AE35+(AG34*'5. TNC Parameters'!$G$11)","v":51.519049574080846},null,{"$f":"AG34*(1-'5. TNC Parameters'!$G$11)","v":3.4454474895866092},null,{"$f":"AI35*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.2969649930577392},null,{"$f":"AC35*C35*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.3336660312334827},null,{"$f":"'6. TNC Assumptions'!J383","v":6.8393129806845261},null,{"$f":"AO35*C35*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":2.5647423677566977E-2},null,{"$f":"AQ35+(AS34*'5. TNC Parameters'!$G$12)","v":0.49140335547096092},null,{"$f":"AS34*(1-'5. TNC Parameters'!$G$12)","v":1.6590090662177891E-2},null,{"$f":"AU35*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.1060060441451927E-2},null,{"$f":"AO35*C35*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":8.5491412258556585E-3},null,{"$f":"'6. TNC Assumptions'!L383","v":17.098282451711317},null,{"$f":"BA35*C35*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.51294847355133943},null,{"$f":"BC35+BE34*'5. TNC Parameters'!$G$13","v":6.6050063556513905},null,{"$f":"BE34*(1-'5. TNC Parameters'!$G$13)","v":0.44172403712648839},null,{"$f":"BG35*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.29448269141765893},null,{"$f":"BA35*C35*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.17098282451711316},null,{"$f":"'6. TNC Assumptions'!N383","v":1.0258969471026789},null,{"$f":"BM35*'5. TNC Parameters'!$C$14*C35*'5. TNC Parameters'!$C$27","v":1.5388454206540184E-3},null,{"$f":"BO35+(BQ34*'5. TNC Parameters'!$G$14)","v":2.4624175084060795E-2},null,{"$f":"BQ34*(1-'5. TNC Parameters'!$G$14)","v":1.1836101620448154E-3},null,{"$f":"BS35*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":7.8907344136321025E-4},null,null,null,{"$f":"'6. TNC Assumptions'!R383","v":14.924125000000004},null,{"$f":"BY35*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C35","v":0.33579281250000004},null,{"$f":"CA35+CC34*'5. TNC Parameters'!$G$15","v":4.0767651359190671},null,{"$f":"CC34*(1-'5. TNC Parameters'!$G$15)","v":0.1139295686427329},null,{"$f":"CE35*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":7.5953045761821936E-2},null,{"$f":"BY35*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C35","v":0.11193093750000002},null,{"$f":"'6. TNC Assumptions'!T383","v":0.18939},null,{"$f":"CK35*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C35","v":2.1306375000000001E-3},null,{"$f":"CM35+CO34*'5. TNC Parameters'!$G$16","v":1.5864519764875247E-2},null,{"$f":"CO34*(1-'5. TNC Parameters'!$G$16)","v":2.5449550111441119E-3},null,{"$f":"CQ35*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.6966366740960746E-3},null,null,null,53.867430754774922,null,{"$f":"CW35*'5. TNC Parameters'!$C$30","v":1346.6857688693731},null,53.865734118100832,null,{"$f":"DA35*'5. TNC Parameters'!$C$30","v":1346.6433529525209},null,18.308,null,null,35.559430754774922,null,35.557734118100832,null,null,{"$f":"DH35*'5. TNC Parameters'!$C$30","v":888.98576886937303},null,{"$f":"DJ35*'5. TNC Parameters'!$C$30","v":888.94335295252085},null,null,29.196109387860947,null,902.08972678762586,null,2029,null,53.867430754774922,1346.6857688693731,0,0]
[2030,null,1,null,{"$f":"'6. TNC Assumptions'!D384","v":52.97774430223663},null,{"$f":"E36*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C36","v":7.5493285630687197},null,{"$f":"G36+(I35*'5. TNC Parameters'!$G$9)","v":21.594755676136408},null,{"$f":"I35*(1-'5. TNC Parameters'!$G$9)","v":6.9078879431270144},null,{"$f":"K36*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":4.6052586287513426},null,{"$f":"E36*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C36","v":2.51644285435624},null,{"$f":"'6. TNC Assumptions'!F384","v":176.59248100745543},null,{"$f":"Q36*C36*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":77.87728412428784},null,{"$f":"S36+U35*'5. TNC Parameters'!$G$10","v":460.50768553542969},null,{"$f":"U35*(1-'5. TNC Parameters'!$G$10)","v":70.903269644143407},null,{"$f":"W36*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":47.268846429428933},null,{"$f":"Q36*C36*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":25.959094708095947},null,{"$f":"'6. TNC Assumptions'!H384","v":42.3821954417893},null,{"$f":"AC36*C36*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.1322640555744563},null,{"$f":"AE36+(AG35*'5. TNC Parameters'!$G$11)","v":52.168307485875616},null,{"$f":"AG35*(1-'5. TNC Parameters'!$G$11)","v":3.4830061437796886},null,{"$f":"AI36*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.3220040958531256},null,{"$f":"AC36*C36*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.3774213518581522},null,{"$f":"'6. TNC Assumptions'!J384","v":7.0636992402982175},null,{"$f":"AO36*C36*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":2.6488872151118316E-2},null,{"$f":"AQ36+(AS35*'5. TNC Parameters'!$G$12)","v":0.50099061376102039},null,{"$f":"AS35*(1-'5. TNC Parameters'!$G$12)","v":1.69016138610588E-2},null,{"$f":"AU36*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.1267742574039199E-2},null,{"$f":"AO36*C36*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":8.8296240503727714E-3},null,{"$f":"'6. TNC Assumptions'!L384","v":17.659248100745543},null,{"$f":"BA36*C36*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.52977744302236629},null,{"$f":"BC36+BE35*'5. TNC Parameters'!$G$13","v":6.688244549471233},null,{"$f":"BE35*(1-'5. TNC Parameters'!$G$13)","v":0.44653924920252419},null,{"$f":"BG36*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.29769283280168279},null,{"$f":"BA36*C36*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.17659248100745545},null,{"$f":"'6. TNC Assumptions'!N384","v":1.0595548860447326},null,{"$f":"BM36*'5. TNC Parameters'!$C$14*C36*'5. TNC Parameters'!$C$27","v":1.589332329067099E-3},null,{"$f":"BO36+(BQ35*'5. TNC Parameters'!$G$14)","v":2.501257222308307E-2},null,{"$f":"BQ35*(1-'5. TNC Parameters'!$G$14)","v":1.2009351900448238E-3},null,{"$f":"BS36*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":8.0062346002988255E-4},null,null,null,{"$f":"'6. TNC Assumptions'!R384","v":15.573000000000002},null,{"$f":"BY36*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C36","v":0.35039250000000005},null,{"$f":"CA36+CC35*'5. TNC Parameters'!$G$15","v":4.3066710174789353},null,{"$f":"CC35*(1-'5. TNC Parameters'!$G$15)","v":0.12048661844013166},null,{"$f":"CE36*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":8.0324412293421105E-2},null,{"$f":"BY36*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C36","v":0.11679750000000001},null,{"$f":"'6. TNC Assumptions'!T384","v":0.18939},null,{"$f":"CK36*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C36","v":2.1306375000000001E-3},null,{"$f":"CM36+CO35*'5. TNC Parameters'!$G$16","v":1.5514974657823179E-2},null,{"$f":"CO35*(1-'5. TNC Parameters'!$G$16)","v":2.4801826070520675E-3},null,{"$f":"CQ36*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.653455071368045E-3},null,null,null,54.587848220233944,null,{"$f":"CW36*'5. TNC Parameters'!$C$30","v":1364.6962055058486},null,54.586194765162574,null,{"$f":"DA36*'5. TNC Parameters'!$C$30","v":1364.6548691290643},null,18.308,null,null,36.279848220233944,null,36.278194765162574,null,null,{"$f":"DH36*'5. TNC Parameters'!$C$30","v":906.99620550584859},null,{"$f":"DJ36*'5. TNC Parameters'!$C$30","v":906.95486912906438},null,null,30.155178519368167,null,932.24490530699404,null,2030,null,54.587848220233944,1364.6962055058486,0,0]
[{"$f":"A36+1","v":2031},null,1,null,{"$f":"'6. TNC Assumptions'!D385","v":54.694299188281356},null,{"$f":"E37*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C37","v":7.7939376343300939},null,{"$f":"G37+(I36*'5. TNC Parameters'!$G$9)","v":22.269335253286236},null,{"$f":"I36*(1-'5. TNC Parameters'!$G$9)","v":7.1193580571802677},null,{"$f":"K37*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":4.7462387047868448},null,{"$f":"E37*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C37","v":2.5979792114433646},null,{"$f":"'6. TNC Assumptions'!F385","v":182.31433062760453},null,{"$f":"Q37*C37*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":80.400619806773591},null,{"$f":"S37+U36*'5. TNC Parameters'!$G$10","v":468.91475186524701},null,{"$f":"U36*(1-'5. TNC Parameters'!$G$10)","v":71.993553476956265},null,{"$f":"W37*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":47.995702317970839},null,{"$f":"Q37*C37*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":26.800206602257866},null,{"$f":"'6. TNC Assumptions'!H385","v":43.755439350625089},null,{"$f":"AC37*C37*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.2661553366859462},null,{"$f":"AE37+(AG36*'5. TNC Parameters'!$G$11)","v":52.90756283146959},null,{"$f":"AG36*(1-'5. TNC Parameters'!$G$11)","v":3.5268999910919736},null,{"$f":"AI37*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.3512666607279824},null,{"$f":"AC37*C37*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.4220517788953155},null,{"$f":"'6. TNC Assumptions'!J385","v":7.2925732251041815},null,{"$f":"AO37*C37*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":2.7347149594140682E-2},null,{"$f":"AQ37+(AS36*'5. TNC Parameters'!$G$12)","v":0.51110639973598448},null,{"$f":"AS36*(1-'5. TNC Parameters'!$G$12)","v":1.7231363619176591E-2},null,{"$f":"AU37*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.1487575746117726E-2},null,{"$f":"AO37*C37*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":9.1157165313802274E-3},null,{"$f":"'6. TNC Assumptions'!L385","v":18.231433062760455},null,{"$f":"BA37*C37*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.5469429918828137},null,{"$f":"BC37+BE36*'5. TNC Parameters'!$G$13","v":6.7830208758294344},null,{"$f":"BE36*(1-'5. TNC Parameters'!$G$13)","v":0.45216666552461204},null,{"$f":"BG37*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.30144444368307466},null,{"$f":"BA37*C37*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.18231433062760455},null,{"$f":"'6. TNC Assumptions'!N385","v":1.0938859837656272},null,{"$f":"BM37*'5. TNC Parameters'!$C$14*C37*'5. TNC Parameters'!$C$27","v":1.6408289756484409E-3},null,{"$f":"BO37+(BQ36*'5. TNC Parameters'!$G$14)","v":2.5433523656694296E-2},null,{"$f":"BQ36*(1-'5. TNC Parameters'!$G$14)","v":1.2198775420372164E-3},null,{"$f":"BS37*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":8.132516946914776E-4},null,null,null,{"$f":"'6. TNC Assumptions'!R385","v":15.573},null,{"$f":"BY37*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C37","v":0.3503925},null,{"$f":"CA37+CC36*'5. TNC Parameters'!$G$15","v":4.5297821533752414},null,{"$f":"CC36*(1-'5. TNC Parameters'!$G$15)","v":0.12728136410369345},null,{"$f":"CE37*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":8.4854242735795629E-2},null,{"$f":"BY37*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C37","v":0.1167975},null,{"$f":"'6. TNC Assumptions'!T385","v":0.18939},null,{"$f":"CK37*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C37","v":2.1306375000000001E-3},null,{"$f":"CM37+CO36*'5. TNC Parameters'!$G$16","v":1.5220075749189932E-2},null,{"$f":"CO36*(1-'5. TNC Parameters'!$G$16)","v":2.4255364086332456E-3},null,{"$f":"CQ37*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.6170242724221637E-3},null,null,null,55.493424221617772,null,{"$f":"CW37*'5. TNC Parameters'!$C$30","v":1387.3356055404442},null,55.491807197345345,null,{"$f":"DA37*'5. TNC Parameters'!$C$30","v":1387.2951799336336},null,18.308,null,null,37.185424221617772,null,37.183807197345345,null,null,{"$f":"DH37*'5. TNC Parameters'!$C$30","v":929.63560554044432},null,{"$f":"DJ37*'5. TNC Parameters'!$C$30","v":929.59517993363363},null,null,31.128465139755534,null,963.37337044674962,null,2031,null,55.493424221617772,1387.3356055404442,0,0]
[{"$f":"A37+1","v":2032},null,1,null,{"$f":"'6. TNC Assumptions'!D386","v":56.44518517204699},null,{"$f":"E38*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C38","v":8.0434388870166966},null,{"$f":"G38+(I37*'5. TNC Parameters'!$G$9)","v":22.971020719182611},null,{"$f":"I37*(1-'5. TNC Parameters'!$G$9)","v":7.3417534211203206},null,{"$f":"K38*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":4.8945022807468801},null,{"$f":"E38*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C38","v":2.6811462956722321},null,{"$f":"'6. TNC Assumptions'!F386","v":188.15061724015663},null,{"$f":"Q38*C38*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":82.974422202909068},null,{"$f":"S38+U37*'5. TNC Parameters'!$G$10","v":478.58130033464147},null,{"$f":"U37*(1-'5. TNC Parameters'!$G$10)","v":73.307873733514612},null,{"$f":"W38*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":48.87191582234307},null,{"$f":"Q38*C38*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":27.658140734303025},null,{"$f":"'6. TNC Assumptions'!H386","v":45.156148137637594},null,{"$f":"AC38*C38*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.4027244434196655},null,{"$f":"AE38+(AG37*'5. TNC Parameters'!$G$11)","v":53.733409053767566},null,{"$f":"AG37*(1-'5. TNC Parameters'!$G$11)","v":3.5768782211216905},null,{"$f":"AI38*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.3845854807477935},null,{"$f":"AC38*C38*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.4675748144732219},null,{"$f":"'6. TNC Assumptions'!J386","v":7.5260246896062659},null,{"$f":"AO38*C38*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":2.8222592586023498E-2},null,{"$f":"AQ38+(AS37*'5. TNC Parameters'!$G$12)","v":0.52174970045499491},null,{"$f":"AS37*(1-'5. TNC Parameters'!$G$12)","v":1.7579291867013028E-2},null,{"$f":"AU38*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.1719527911342018E-2},null,{"$f":"AO38*C38*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":9.4075308620078322E-3},null,{"$f":"'6. TNC Assumptions'!L386","v":18.815061724015663},null,{"$f":"BA38*C38*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.56445185172046997},null,{"$f":"BC38+BE37*'5. TNC Parameters'!$G$13","v":6.8888985966368672},null,{"$f":"BE37*(1-'5. TNC Parameters'!$G$13)","v":0.45857413091303723},null,{"$f":"BG38*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.30571608727535815},null,{"$f":"BA38*C38*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.18815061724015664},null,{"$f":"'6. TNC Assumptions'!N386","v":1.1289037034409399},null,{"$f":"BM38*'5. TNC Parameters'!$C$14*C38*'5. TNC Parameters'!$C$27","v":1.69335555516141E-3},null,{"$f":"BO38+(BQ37*'5. TNC Parameters'!$G$14)","v":2.588647162614402E-2},null,{"$f":"BQ37*(1-'5. TNC Parameters'!$G$14)","v":1.2404075857116853E-3},null,{"$f":"BS38*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":8.2693839047445685E-4},null,null,null,{"$f":"'6. TNC Assumptions'!R386","v":15.573},null,{"$f":"BY38*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C38","v":0.3503925},null,{"$f":"CA38+CC37*'5. TNC Parameters'!$G$15","v":4.746299358690746},null,{"$f":"CC37*(1-'5. TNC Parameters'!$G$15)","v":0.13387529468449505},null,{"$f":"CE38*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":8.9250196456330033E-2},null,{"$f":"BY38*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C38","v":0.1167975},null,{"$f":"'6. TNC Assumptions'!T386","v":0.18939},null,{"$f":"CK38*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C38","v":2.1306375000000001E-3},null,{"$f":"CM38+CO37*'5. TNC Parameters'!$G$16","v":1.497127991552339E-2},null,{"$f":"CO37*(1-'5. TNC Parameters'!$G$16)","v":2.3794333336665408E-3},null,{"$f":"CQ38*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.5862888891110271E-3},null,null,null,56.560102622760354,null,{"$f":"CW38*'5. TNC Parameters'!$C$30","v":1414.0025655690088},null,56.558516333871246,null,{"$f":"DA38*'5. TNC Parameters'!$C$30","v":1413.9629083467812},null,18.308,null,null,38.252102622760354,null,38.250516333871246,null,null,{"$f":"DH38*'5. TNC Parameters'!$C$30","v":956.30256556900883},null,{"$f":"DJ38*'5. TNC Parameters'!$C$30","v":956.26290834678116},null,null,32.121217492550642,null,995.49458793930023,null,2032,null,56.560102622760354,1414.0025655690088,0,0]
[2033,null,1,null,{"$f":"'6. TNC Assumptions'!D387","v":58.231088875487927},null,{"$f":"E39*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C39","v":8.2979301647570303},null,{"$f":"G39+(I38*'5. TNC Parameters'!$G$9)","v":23.695865830725143},null,{"$f":"I38*(1-'5. TNC Parameters'!$G$9)","v":7.5730850532144984},null,{"$f":"K39*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.0487233688096653},null,{"$f":"E39*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C39","v":2.7659767215856768},null,{"$f":"'6. TNC Assumptions'!F387","v":194.1036295849598},null,{"$f":"Q39*C39*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":85.599700646967264},null,{"$f":"S39+U38*'5. TNC Parameters'!$G$10","v":489.36190562025138},null,{"$f":"U38*(1-'5. TNC Parameters'!$G$10)","v":74.819095361357341},null,{"$f":"W39*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":49.879396907571561},null,{"$f":"Q39*C39*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":28.533233548989088},null,{"$f":"'6. TNC Assumptions'!H387","v":46.584871100390338},null,{"$f":"AC39*C39*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.5420249322880579},null,{"$f":"AE39+(AG38*'5. TNC Parameters'!$G$11)","v":54.642723456499262},null,{"$f":"AG38*(1-'5. TNC Parameters'!$G$11)","v":3.6327105295563595},null,{"$f":"AI39*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.4218070197042394},null,{"$f":"AC39*C39*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.514008310762686},null,{"$f":"'6. TNC Assumptions'!J387","v":7.7641451833983908},null,{"$f":"AO39*C39*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":2.9115544437743966E-2},null,{"$f":"AQ39+(AS38*'5. TNC Parameters'!$G$12)","v":0.53291988112784994},null,{"$f":"AS38*(1-'5. TNC Parameters'!$G$12)","v":1.7945363764888936E-2},null,{"$f":"AU39*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.1963575843259289E-2},null,{"$f":"AO39*C39*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":9.7051814792479887E-3},null,{"$f":"'6. TNC Assumptions'!L387","v":19.41036295849598},null,{"$f":"BA39*C39*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.58231088875487935},null,{"$f":"BC39+BE38*'5. TNC Parameters'!$G$13","v":7.0054773662178542},null,{"$f":"BE38*(1-'5. TNC Parameters'!$G$13)","v":0.46573211917389223},null,{"$f":"BG39*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.31048807944926149},null,{"$f":"BA39*C39*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.1941036295849598},null,{"$f":"'6. TNC Assumptions'!N387","v":1.1646217775097587},null,{"$f":"BM39*'5. TNC Parameters'!$C$14*C39*'5. TNC Parameters'!$C$27","v":1.7469326662646379E-3},null,{"$f":"BO39+(BQ38*'5. TNC Parameters'!$G$14)","v":2.6370906173555676E-2},null,{"$f":"BQ38*(1-'5. TNC Parameters'!$G$14)","v":1.2624981188529814E-3},null,{"$f":"BS39*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":8.4166541256865427E-4},null,null,null,{"$f":"'6. TNC Assumptions'!R387","v":15.573},null,{"$f":"BY39*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C39","v":0.3503925},null,{"$f":"CA39+CC38*'5. TNC Parameters'!$G$15","v":4.956417513525583},null,{"$f":"CC38*(1-'5. TNC Parameters'!$G$15)","v":0.14027434516516291},null,{"$f":"CE39*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":9.3516230110108595E-2},null,{"$f":"BY39*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C39","v":0.1167975},null,{"$f":"'6. TNC Assumptions'!T387","v":0.18939},null,{"$f":"CK39*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C39","v":2.1306375000000001E-3},null,{"$f":"CM39+CO38*'5. TNC Parameters'!$G$16","v":1.4761379624143162E-2},null,{"$f":"CO38*(1-'5. TNC Parameters'!$G$16)","v":2.3405377913802263E-3},null,{"$f":"CQ39*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.5603585275868175E-3},null,null,null,57.768297205428254,null,{"$f":"CW39*'5. TNC Parameters'!$C$30","v":1444.2074301357063},null,57.766736846900663,null,{"$f":"DA39*'5. TNC Parameters'!$C$30","v":1444.1684211725167},null,18.308,null,null,39.460297205428255,null,39.458736846900663,null,null,{"$f":"DH39*'5. TNC Parameters'!$C$30","v":986.50743013570639},null,{"$f":"DJ39*'5. TNC Parameters'!$C$30","v":986.46842117251663},null,null,33.133824892401663,null,1028.628412831702,null,2033,null,57.768297205428254,1444.2074301357063,0,0]
[2034,null,1,null,{"$f":"'6. TNC Assumptions'!D388","v":60.052710652997717},null,{"$f":"E40*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C40","v":8.5575112680521759},null,{"$f":"G40+(I39*'5. TNC Parameters'!$G$9)","v":24.441325142558185},null,{"$f":"I39*(1-'5. TNC Parameters'!$G$9)","v":7.8120519562191326},null,{"$f":"K40*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.2080346374794217},null,{"$f":"E40*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C40","v":2.8525037560173918},null,{"$f":"'6. TNC Assumptions'!F388","v":200.17570217665906},null,{"$f":"Q40*C40*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":88.277484659906648},null,{"$f":"S40+U39*'5. TNC Parameters'!$G$10","v":501.13490701427287},null,{"$f":"U39*(1-'5. TNC Parameters'!$G$10)","v":76.50448326588517},null,{"$f":"W40*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":51.002988843923447},null,{"$f":"Q40*C40*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":29.425828219968881},null,{"$f":"'6. TNC Assumptions'!H388","v":48.042168522398171},null,{"$f":"AC40*C40*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.6841114309338217},null,{"$f":"AE40+(AG39*'5. TNC Parameters'!$G$11)","v":55.632649084603528},null,{"$f":"AG39*(1-'5. TNC Parameters'!$G$11)","v":3.6941858028295536},null,{"$f":"AI40*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.4627905352197024},null,{"$f":"AC40*C40*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.5613704769779406},null,{"$f":"'6. TNC Assumptions'!J388","v":8.007028087066363},null,{"$f":"AO40*C40*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":3.002635532649886E-2},null,{"$f":"AQ40+(AS39*'5. TNC Parameters'!$G$12)","v":0.5446166789748893},null,{"$f":"AS39*(1-'5. TNC Parameters'!$G$12)","v":1.8329557479459562E-2},null,{"$f":"AU40*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.2219704986306375E-2},null,{"$f":"AO40*C40*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.0008785108832954E-2},null,{"$f":"'6. TNC Assumptions'!L388","v":20.017570217665906},null,{"$f":"BA40*C40*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.60052710652997721},null,{"$f":"BC40+BE39*'5. TNC Parameters'!$G$13","v":7.1323909082825043},null,{"$f":"BE39*(1-'5. TNC Parameters'!$G$13)","v":0.47361356446532743},null,{"$f":"BG40*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.31574237631021829},null,{"$f":"BA40*C40*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.20017570217665906},null,{"$f":"'6. TNC Assumptions'!N388","v":1.2010542130599544},null,{"$f":"BM40*'5. TNC Parameters'!$C$14*C40*'5. TNC Parameters'!$C$27","v":1.8015813195899318E-3},null,{"$f":"BO40+(BQ39*'5. TNC Parameters'!$G$14)","v":2.6886363222623624E-2},null,{"$f":"BQ39*(1-'5. TNC Parameters'!$G$14)","v":1.286124270521984E-3},null,{"$f":"BS40*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":8.5741618034798931E-4},null,null,null,{"$f":"'6. TNC Assumptions'!R388","v":15.573},null,{"$f":"BY40*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C40","v":0.3503925},null,{"$f":"CA40+CC39*'5. TNC Parameters'!$G$15","v":5.1603257384025047},null,{"$f":"CC39*(1-'5. TNC Parameters'!$G$15)","v":0.14648427512307846},null,{"$f":"CE40*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":9.7656183415385636E-2},null,{"$f":"BY40*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C40","v":0.1167975},null,{"$f":"'6. TNC Assumptions'!T388","v":0.18939},null,{"$f":"CK40*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C40","v":2.1306375000000001E-3},null,{"$f":"CM40+CO39*'5. TNC Parameters'!$G$16","v":1.4584294133312338E-2},null,{"$f":"CO39*(1-'5. TNC Parameters'!$G$16)","v":2.3077229908308257E-3},null,{"$f":"CQ40*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.5384819938872171E-3},null,null,null,59.101828179508715,null,{"$f":"CW40*'5. TNC Parameters'!$C$30","v":1477.5457044877178},null,59.100289697514832,null,{"$f":"DA40*'5. TNC Parameters'!$C$30","v":1477.5072424378709},null,18.308,null,null,40.793828179508715,null,40.792289697514832,null,null,{"$f":"DH40*'5. TNC Parameters'!$C$30","v":1019.8457044877179},null,{"$f":"DJ40*'5. TNC Parameters'!$C$30","v":1019.8072424378709},null,null,34.166684440249711,null,1062.7950972719518,null,2034,null,59.101828179508715,1477.5457044877178,0,0]
[2035,null,1,null,{"$f":"'6. TNC Assumptions'!D389","v":61.910764866057647},null,{"$f":"E41*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C41","v":8.8222839934132153},null,{"$f":"G41+(I40*'5. TNC Parameters'!$G$9)","v":25.205794188144846},null,{"$f":"I40*(1-'5. TNC Parameters'!$G$9)","v":8.0578149478265537},null,{"$f":"K41*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.3718766318843691},null,{"$f":"E41*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C41","v":2.9407613311377383},null,{"$f":"'6. TNC Assumptions'!F389","v":206.36921622019219},null,{"$f":"Q41*C41*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":91.008824353104757},null,{"$f":"S41+U40*'5. TNC Parameters'!$G$10","v":513.79871376934705},null,{"$f":"U40*(1-'5. TNC Parameters'!$G$10)","v":78.345017598030552},null,{"$f":"W41*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":52.230011732020365},null,{"$f":"Q41*C41*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":30.33627478436825},null,{"$f":"'6. TNC Assumptions'!H389","v":49.528611892846122},null,{"$f":"AC41*C41*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.8290396595524969},null,{"$f":"AE41+(AG40*'5. TNC Parameters'!$G$11)","v":56.700577851033138},null,{"$f":"AG40*(1-'5. TNC Parameters'!$G$11)","v":3.761110893122888},null,{"$f":"AI41*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.5074072620819252},null,{"$f":"AC41*C41*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.609679886517499},null,{"$f":"'6. TNC Assumptions'!J389","v":8.254768648807687},null,{"$f":"AO41*C41*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":3.0955382433028825E-2},null,{"$f":"AQ41+(AS40*'5. TNC Parameters'!$G$12)","v":0.55684019743539026},null,{"$f":"AS40*(1-'5. TNC Parameters'!$G$12)","v":1.8731863972527872E-2},null,{"$f":"AU41*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.2487909315018581E-2},null,{"$f":"AO41*C41*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.0318460811009608E-2},null,{"$f":"'6. TNC Assumptions'!L389","v":20.636921622019223},null,{"$f":"BA41*C41*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.61910764866057666},null,{"$f":"BC41+BE40*'5. TNC Parameters'!$G$13","v":7.2693048526965569},null,{"$f":"BE40*(1-'5. TNC Parameters'!$G$13)","v":0.48219370424652414},null,{"$f":"BG41*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.32146246949768276},null,{"$f":"BA41*C41*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.20636921622019222},null,{"$f":"'6. TNC Assumptions'!N389","v":1.2382152973211531},null,{"$f":"BM41*'5. TNC Parameters'!$C$14*C41*'5. TNC Parameters'!$C$27","v":1.8573229459817298E-3},null,{"$f":"BO41+(BQ40*'5. TNC Parameters'!$G$14)","v":2.7432422761155161E-2},null,{"$f":"BQ40*(1-'5. TNC Parameters'!$G$14)","v":1.3112634074501914E-3},null,{"$f":"BS41*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":8.7417560496679426E-4},null,null,null,{"$f":"'6. TNC Assumptions'!R389","v":15.573},null,{"$f":"BY41*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C41","v":0.3503925},null,{"$f":"CA41+CC40*'5. TNC Parameters'!$G$15","v":5.3582075644881177},null,{"$f":"CC40*(1-'5. TNC Parameters'!$G$15)","v":0.15251067391438672},null,{"$f":"CE41*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.10167378260959115},null,{"$f":"BY41*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C41","v":0.1167975},null,{"$f":"'6. TNC Assumptions'!T389","v":0.18939},null,{"$f":"CK41*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C41","v":2.1306375000000001E-3},null,{"$f":"CM41+CO40*'5. TNC Parameters'!$G$16","v":1.4434893335168668E-2},null,{"$f":"CO40*(1-'5. TNC Parameters'!$G$16)","v":2.2800382981436693E-3},null,{"$f":"CQ41*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.5200255320957795E-3},null,null,null,60.547313988546016,null,{"$f":"CW41*'5. TNC Parameters'!$C$30","v":1513.6828497136503},null,60.545793963013921,null,{"$f":"DA41*'5. TNC Parameters'!$C$30","v":1513.644849075348},null,18.308,null,null,42.239313988546016,null,42.237793963013921,null,null,{"$f":"DH41*'5. TNC Parameters'!$C$30","v":1055.9828497136505},null,{"$f":"DJ41*'5. TNC Parameters'!$C$30","v":1055.944849075348},null,null,35.220201179054683,null,1098.0152984510064,null,2035,null,60.547313988546016,1513.6828497136503,0,0]
[2036,null,1,null,{"$f":"'6. TNC Assumptions'!D390","v":63.805980163378813},null,{"$f":"E42*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C42","v":9.0923521732814798},null,{"$f":"G42+(I41*'5. TNC Parameters'!$G$9)","v":25.988301293843584},null,{"$f":"I41*(1-'5. TNC Parameters'!$G$9)","v":8.3098450675827422},null,{"$f":"K42*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.5398967117218278},null,{"$f":"E42*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C42","v":3.0307840577604934},null,{"$f":"'6. TNC Assumptions'!F390","v":212.68660054459605},null,{"$f":"Q42*C42*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":93.794790840166854},null,{"$f":"S42+U41*'5. TNC Parameters'!$G$10","v":527.26868845984086},null,{"$f":"U41*(1-'5. TNC Parameters'!$G$10)","v":80.324816149673026},null,{"$f":"W42*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":53.549877433115348},null,{"$f":"Q42*C42*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":31.264930280055616},null,{"$f":"'6. TNC Assumptions'!H390","v":51.04478413070305},null,{"$f":"AC42*C42*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":4.9768664527435469},null,{"$f":"AE42+(AG41*'5. TNC Parameters'!$G$11)","v":57.844134826142934},null,{"$f":"AG41*(1-'5. TNC Parameters'!$G$11)","v":3.8333094776337466},null,{"$f":"AI42*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.5555396517558311},null,{"$f":"AC42*C42*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.6589554842478491},null,{"$f":"'6. TNC Assumptions'!J390","v":8.5074640217838429},null,{"$f":"AO42*C42*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":3.1902990081689411E-2},null,{"$f":"AQ42+(AS41*'5. TNC Parameters'!$G$12)","v":0.56959090071523488},null,{"$f":"AS41*(1-'5. TNC Parameters'!$G$12)","v":1.9152286801844755E-2},null,{"$f":"AU42*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.2768191201229837E-2},null,{"$f":"AO42*C42*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.0634330027229804E-2},null,{"$f":"'6. TNC Assumptions'!L390","v":21.268660054459605},null,{"$f":"BA42*C42*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.63805980163378817},null,{"$f":"BC42+BE41*'5. TNC Parameters'!$G$13","v":7.4159147213003775},null,{"$f":"BE41*(1-'5. TNC Parameters'!$G$13)","v":0.49144993302996759},null,{"$f":"BG42*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.32763328868664504},null,{"$f":"BA42*C42*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.21268660054459607},null,{"$f":"'6. TNC Assumptions'!N390","v":1.2761196032675763},null,{"$f":"BM42*'5. TNC Parameters'!$C$14*C42*'5. TNC Parameters'!$C$27","v":1.9141794049013644E-3},null,{"$f":"BO42+(BQ41*'5. TNC Parameters'!$G$14)","v":2.8008707120655278E-2},null,{"$f":"BQ41*(1-'5. TNC Parameters'!$G$14)","v":1.3378950454012491E-3},null,{"$f":"BS42*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":8.9193003026749942E-4},null,null,null,{"$f":"'6. TNC Assumptions'!R390","v":15.573},null,{"$f":"BY42*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C42","v":0.3503925},null,{"$f":"CA42+CC41*'5. TNC Parameters'!$G$15","v":5.5502410987833235},null,{"$f":"CC41*(1-'5. TNC Parameters'!$G$15)","v":0.15835896570479391},null,{"$f":"CE42*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.10557264380319593},null,{"$f":"BY42*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C42","v":0.1167975},null,{"$f":"'6. TNC Assumptions'!T390","v":0.18939},null,{"$f":"CK42*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C42","v":2.1306375000000001E-3},null,{"$f":"CM42+CO41*'5. TNC Parameters'!$G$16","v":1.4308849138203437E-2},null,{"$f":"CO41*(1-'5. TNC Parameters'!$G$16)","v":2.256681696965232E-3},null,{"$f":"CQ42*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.5044544646434879E-3},null,null,null,62.093684304778989,null,{"$f":"CW42*'5. TNC Parameters'!$C$30","v":1552.3421076194747},null,62.092179850314345,null,{"$f":"DA42*'5. TNC Parameters'!$C$30","v":1552.3044962578585},null,18.308,null,null,43.785684304778989,null,43.784179850314345,null,null,{"$f":"DH42*'5. TNC Parameters'!$C$30","v":1094.6421076194747},null,{"$f":"DJ42*'5. TNC Parameters'!$C$30","v":1094.6044962578587},null,null,36.294788252635783,null,1134.3100867036421,null,2036,null,62.093684304778989,1552.3421076194747,0,0]
[2037,null,1,null,{"$f":"'6. TNC Assumptions'!D391","v":65.73909976664639},null,{"$f":"E43*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C43","v":9.3678217167471107},null,{"$f":"G43+(I42*'5. TNC Parameters'!$G$9)","v":26.788301036424407},null,{"$f":"I42*(1-'5. TNC Parameters'!$G$9)","v":8.5678219741662875},null,{"$f":"K43*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.7118813161108584},null,{"$f":"E43*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C43","v":3.1226072389157036},null,{"$f":"'6. TNC Assumptions'!F391","v":219.130332555488},null,{"$f":"Q43*C43*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":96.636476656970203},null,{"$f":"S43+U42*'5. TNC Parameters'!$G$10","v":541.47451800345766},null,{"$f":"U42*(1-'5. TNC Parameters'!$G$10)","v":82.430647113353444},null,{"$f":"W43*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":54.953764742235627},null,{"$f":"Q43*C43*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":32.212158885656734},null,{"$f":"'6. TNC Assumptions'!H391","v":52.591279813317108},null,{"$f":"AC43*C43*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":5.1276497817984179},null,{"$f":"AE43+(AG42*'5. TNC Parameters'!$G$11)","v":59.061163611500525},null,{"$f":"AG42*(1-'5. TNC Parameters'!$G$11)","v":3.9106209964408287},null,{"$f":"AI43*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.6070806642938855},null,{"$f":"AC43*C43*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.7092165939328061},null,{"$f":"'6. TNC Assumptions'!J391","v":8.7652133022195198},null,{"$f":"AO43*C43*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":3.2869549883323197E-2},null,{"$f":"AQ43+(AS42*'5. TNC Parameters'!$G$12)","v":0.58286960866497983},null,{"$f":"AS42*(1-'5. TNC Parameters'!$G$12)","v":1.9590841933578292E-2},null,{"$f":"AU43*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.3060561289052194E-2},null,{"$f":"AO43*C43*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.09565166277744E-2},null,{"$f":"'6. TNC Assumptions'!L391","v":21.913033255548804},null,{"$f":"BA43*C43*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.65739099766646414},null,{"$f":"BC43+BE42*'5. TNC Parameters'!$G$13","v":7.5719440527564794},null,{"$f":"BE42*(1-'5. TNC Parameters'!$G$13)","v":0.50136166621036271},null,{"$f":"BG43*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.33424111080690844},null,{"$f":"BA43*C43*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.21913033255548806},null,{"$f":"'6. TNC Assumptions'!N391","v":1.3147819953329281},null,{"$f":"BM43*'5. TNC Parameters'!$C$14*C43*'5. TNC Parameters'!$C$27","v":1.9721729929993922E-3},null,{"$f":"BO43+(BQ42*'5. TNC Parameters'!$G$14)","v":2.8614879348389362E-2},null,{"$f":"BQ42*(1-'5. TNC Parameters'!$G$14)","v":1.3660007652653071E-3},null,{"$f":"BS43*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":9.1066717684353806E-4},null,null,null,{"$f":"'6. TNC Assumptions'!R391","v":15.573000000000002},null,{"$f":"BY43*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C43","v":0.35039250000000005},null,{"$f":"CA43+CC42*'5. TNC Parameters'!$G$15","v":5.7365991844316406},null,{"$f":"CC42*(1-'5. TNC Parameters'!$G$15)","v":0.16403441435168298},null,{"$f":"CE43*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.10935627623445532},null,{"$f":"BY43*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C43","v":0.11679750000000001},null,{"$f":"'6. TNC Assumptions'!T391","v":0.18938999999999998},null,{"$f":"CK43*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C43","v":2.1306374999999996E-3},null,{"$f":"CM43+CO42*'5. TNC Parameters'!$G$16","v":1.4202510083887725E-2},null,{"$f":"CO42*(1-'5. TNC Parameters'!$G$16)","v":2.2369765543157113E-3},null,{"$f":"CQ43*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.4913177028771409E-3},null,null,null,63.731786655850513,null,{"$f":"CW43*'5. TNC Parameters'!$C$30","v":1593.2946663962628},null,63.730295338147627,null,{"$f":"DA43*'5. TNC Parameters'!$C$30","v":1593.2573834536906},null,18.308,null,null,45.423786655850513,null,45.422295338147627,null,null,{"$f":"DH43*'5. TNC Parameters'!$C$30","v":1135.5946663962629},null,{"$f":"DJ43*'5. TNC Parameters'!$C$30","v":1135.5573834536906},null,null,37.390867067688511,null,1171.7009537713307,null,2037,null,63.731786655850513,1593.2946663962628,0,0]
[2038,null,1,null,{"$f":"'6. TNC Assumptions'!D392","v":67.710881761979323},null,{"$f":"E44*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C44","v":9.6488006510820536},null,{"$f":"G44+(I43*'5. TNC Parameters'!$G$9)","v":27.60553583503463},null,{"$f":"I43*(1-'5. TNC Parameters'!$G$9)","v":8.831565852471833},null,{"$f":"K44*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.8877105683145547},null,{"$f":"E44*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C44","v":3.216266883694018},null,{"$f":"'6. TNC Assumptions'!F392","v":225.70293920659776},null,{"$f":"Q44*C44*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":99.534996190109609},null,{"$f":"S44+U43*'5. TNC Parameters'!$G$10","v":556.35799611311199},null,{"$f":"U43*(1-'5. TNC Parameters'!$G$10)","v":84.65151808045529},null,{"$f":"W44*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":56.434345386970193},null,{"$f":"Q44*C44*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":33.178332063369872},null,{"$f":"'6. TNC Assumptions'!H392","v":54.16870540958346},null,{"$f":"AC44*C44*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":5.2814487774343872},null,{"$f":"AE44+(AG43*'5. TNC Parameters'!$G$11)","v":60.34971272525155},null,{"$f":"AG43*(1-'5. TNC Parameters'!$G$11)","v":3.9928996636833589},null,{"$f":"AI44*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.6619331091222391},null,{"$f":"AC44*C44*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.7604829258114625},null,{"$f":"'6. TNC Assumptions'!J392","v":9.0281175682639105},null,{"$f":"AO44*C44*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":3.3855440880989664E-2},null,{"$f":"AQ44+(AS43*'5. TNC Parameters'!$G$12)","v":0.59667749197982245},null,{"$f":"AS43*(1-'5. TNC Parameters'!$G$12)","v":2.0047557566147112E-2},null,{"$f":"AU44*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.3365038377431408E-2},null,{"$f":"AO44*C44*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.1285146960329888E-2},null,{"$f":"'6. TNC Assumptions'!L392","v":22.570293920659779},null,{"$f":"BA44*C44*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.67710881761979336},null,{"$f":"BC44+BE43*'5. TNC Parameters'!$G$13","v":7.7371426570835347},null,{"$f":"BE43*(1-'5. TNC Parameters'!$G$13)","v":0.51191021329273845},null,{"$f":"BG44*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.3412734755284923},null,{"$f":"BA44*C44*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.22570293920659779},null,{"$f":"'6. TNC Assumptions'!N392","v":1.3542176352395865},null,{"$f":"BM44*'5. TNC Parameters'!$C$14*C44*'5. TNC Parameters'!$C$27","v":2.0313264528593797E-3},null,{"$f":"BO44+(BQ43*'5. TNC Parameters'!$G$14)","v":2.9250641667585158E-2},null,{"$f":"BQ43*(1-'5. TNC Parameters'!$G$14)","v":1.3955641336635828E-3},null,{"$f":"BS44*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":9.3037608910905511E-4},null,null,null,{"$f":"'6. TNC Assumptions'!R392","v":15.573},null,{"$f":"BY44*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C44","v":0.3503925},null,{"$f":"CA44+CC43*'5. TNC Parameters'!$G$15","v":5.9174495562897},null,{"$f":"CC43*(1-'5. TNC Parameters'!$G$15)","v":0.16954212814194042},null,{"$f":"CE44*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.11302808542796028},null,{"$f":"BY44*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C44","v":0.1167975},null,{"$f":"'6. TNC Assumptions'!T392","v":0.18939},null,{"$f":"CK44*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C44","v":2.1306375000000001E-3},null,{"$f":"CM44+CO43*'5. TNC Parameters'!$G$16","v":1.4112795565131429E-2},null,{"$f":"CO43*(1-'5. TNC Parameters'!$G$16)","v":2.2203520187562974E-3},null,{"$f":"CQ44*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.4802346791708649E-3},null,null,null,65.454066274509159,null,{"$f":"CW44*'5. TNC Parameters'!$C$30","v":1636.351656862729},null,65.452586039829981,null,{"$f":"DA44*'5. TNC Parameters'!$C$30","v":1636.3146509957496},null,18.308,null,null,47.14606627450916,null,47.144586039829981,null,null,{"$f":"DH44*'5. TNC Parameters'!$C$30","v":1178.6516568627289},null,{"$f":"DJ44*'5. TNC Parameters'!$C$30","v":1178.6146509957496},null,null,38.508867459042278,null,1210.2098212303729,null,2038,null,65.454066274509159,1636.351656862729,0,0]
[2039,null,1,null,{"$f":"'6. TNC Assumptions'!D393","v":69.722099397218912},null,{"$f":"E45*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C45","v":9.9353991641036963},null,{"$f":"G45+(I44*'5. TNC Parameters'!$G$9)","v":28.4399432158826},null,{"$f":"I44*(1-'5. TNC Parameters'!$G$9)","v":9.1009917832557257},null,{"$f":"K45*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.0673278555038168},null,{"$f":"E45*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C45","v":3.3117997213678985},null,{"$f":"'6. TNC Assumptions'!F393","v":232.40699799072974},null,{"$f":"Q45*C45*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":102.4914861139118},null,{"$f":"S45+U44*'5. TNC Parameters'!$G$10","v":571.87115286661196},null,{"$f":"U44*(1-'5. TNC Parameters'!$G$10)","v":86.978329360411806},null,{"$f":"W45*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":57.985552906941201},null,{"$f":"Q45*C45*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":34.163828704637268},null,{"$f":"'6. TNC Assumptions'!H393","v":55.777679517775134},null,{"$f":"AC45*C45*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":5.4383237529830755},null,{"$f":"AE45+(AG44*'5. TNC Parameters'!$G$11)","v":61.708022931106981},null,{"$f":"AG44*(1-'5. TNC Parameters'!$G$11)","v":4.0800135471276411},null,{"$f":"AI45*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.7200090314184271},null,{"$f":"AC45*C45*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.8127745843276919},null,{"$f":"'6. TNC Assumptions'!J393","v":9.296279919629189},null,{"$f":"AO45*C45*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":3.486104969860946E-2},null,{"$f":"AQ45+(AS44*'5. TNC Parameters'!$G$12)","v":0.61101606771330674},null,{"$f":"AS44*(1-'5. TNC Parameters'!$G$12)","v":2.0522473965125219E-2},null,{"$f":"AU45*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.3681649310083479E-2},null,{"$f":"AO45*C45*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.1620349899536487E-2},null,{"$f":"'6. TNC Assumptions'!L393","v":23.240699799072978},null,{"$f":"BA45*C45*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.6972209939721894},null,{"$f":"BC45+BE44*'5. TNC Parameters'!$G$13","v":7.9112849911675651},null,{"$f":"BE44*(1-'5. TNC Parameters'!$G$13)","v":0.52307865988815938},null,{"$f":"BG45*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.34871910659210625},null,{"$f":"BA45*C45*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.23240699799072978},null,{"$f":"'6. TNC Assumptions'!N393","v":1.3944419879443786},null,{"$f":"BM45*'5. TNC Parameters'!$C$14*C45*'5. TNC Parameters'!$C$27","v":2.0916629819165678E-3},null,{"$f":"BO45+(BQ44*'5. TNC Parameters'!$G$14)","v":2.9915734021650202E-2},null,{"$f":"BQ44*(1-'5. TNC Parameters'!$G$14)","v":1.4265706278515223E-3},null,{"$f":"BS45*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":9.5104708523434823E-4},null,null,null,{"$f":"'6. TNC Assumptions'!R393","v":15.573},null,{"$f":"BY45*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C45","v":0.3503925},null,{"$f":"CA45+CC44*'5. TNC Parameters'!$G$15","v":6.0929549918999406},null,{"$f":"CC44*(1-'5. TNC Parameters'!$G$15)","v":0.17488706438975923},null,{"$f":"CE45*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.11659137625983948},null,{"$f":"BY45*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C45","v":0.1167975},null,{"$f":"'6. TNC Assumptions'!T393","v":0.18939000000000003},null,{"$f":"CK45*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C45","v":2.1306375000000001E-3},null,{"$f":"CM45+CO44*'5. TNC Parameters'!$G$16","v":1.4037106582118864E-2},null,{"$f":"CO44*(1-'5. TNC Parameters'!$G$16)","v":2.2063264830125646E-3},null,{"$f":"CQ45*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.4708843220083763E-3},null,null,null,67.254303857432717,null,{"$f":"CW45*'5. TNC Parameters'!$C$30","v":1681.3575964358179},null,67.252832973110714,null,{"$f":"DA45*'5. TNC Parameters'!$C$30","v":1681.3208243277679},null,18.308,null,null,48.946303857432717,null,48.944832973110714,null,null,{"$f":"DH45*'5. TNC Parameters'!$C$30","v":1223.6575964358178},null,{"$f":"DJ45*'5. TNC Parameters'!$C$30","v":1223.6208243277679},null,null,39.649227858223121,null,1249.8590490885961,null,2039,null,67.254303857432717,1681.3575964358179,0,0]
[2040,null,1,null,{"$f":"'6. TNC Assumptions'!D394","v":71.773541385163298},null,{"$f":"E46*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C46","v":10.22772964738577},null,{"$f":"G46+(I45*'5. TNC Parameters'!$G$9)","v":29.29159369310716},null,{"$f":"I45*(1-'5. TNC Parameters'!$G$9)","v":9.3760791701612067},null,{"$f":"K46*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.2507194467741378},null,{"$f":"E46*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C46","v":3.4092432157952568},null,{"$f":"'6. TNC Assumptions'!F394","v":239.24513795054438},null,{"$f":"Q46*C46*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":105.50710583619006},null,{"$f":"S46+U45*'5. TNC Parameters'!$G$10","v":587.97467713616277},null,{"$f":"U45*(1-'5. TNC Parameters'!$G$10)","v":89.403581566639275},null,{"$f":"W46*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":59.602387711092845},null,{"$f":"Q46*C46*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":35.169035278730021},null,{"$f":"'6. TNC Assumptions'!H394","v":57.418833108130634},null,{"$f":"AC46*C46*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":5.5983362280427373},null,{"$f":"AE46+(AG45*'5. TNC Parameters'!$G$11)","v":63.134515447621432},null,{"$f":"AG45*(1-'5. TNC Parameters'!$G$11)","v":4.1718437115282923},null,{"$f":"AI46*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.7812291410188612},null,{"$f":"AC46*C46*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.8661120760142458},null,{"$f":"'6. TNC Assumptions'!J394","v":9.5698055180217736},null,{"$f":"AO46*C46*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":3.588677069258165E-2},null,{"$f":"AQ46+(AS45*'5. TNC Parameters'!$G$12)","v":0.62588719509695057},null,{"$f":"AS45*(1-'5. TNC Parameters'!$G$12)","v":2.1015643308937768E-2},null,{"$f":"AU46*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.4010428872625179E-2},null,{"$f":"AO46*C46*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.1962256897527217E-2},null,{"$f":"'6. TNC Assumptions'!L394","v":23.924513795054438},null,{"$f":"BA46*C46*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.7177354138516332},null,{"$f":"BC46+BE45*'5. TNC Parameters'!$G$13","v":8.0941686471309566},null,{"$f":"BE45*(1-'5. TNC Parameters'!$G$13)","v":0.5348517578882428},null,{"$f":"BG46*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.35656783859216185},null,{"$f":"BA46*C46*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.23924513795054439},null,{"$f":"'6. TNC Assumptions'!N394","v":1.4354708277032662},null,{"$f":"BM46*'5. TNC Parameters'!$C$14*C46*'5. TNC Parameters'!$C$27","v":2.1532062415548993E-3},null,{"$f":"BO46+(BQ45*'5. TNC Parameters'!$G$14)","v":3.0609932698485651E-2},null,{"$f":"BQ45*(1-'5. TNC Parameters'!$G$14)","v":1.4590075647194496E-3},null,{"$f":"BS46*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":9.7267170981296636E-4},null,null,null,{"$f":"'6. TNC Assumptions'!R394","v":15.573},null,{"$f":"BY46*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C46","v":0.3503925},null,{"$f":"CA46+CC45*'5. TNC Parameters'!$G$15","v":6.2632734580013842},null,{"$f":"CC45*(1-'5. TNC Parameters'!$G$15)","v":0.18007403389855656},null,{"$f":"CE46*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.12004935593237104},null,{"$f":"BY46*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C46","v":0.1167975},null,{"$f":"'6. TNC Assumptions'!T394","v":0.18939},null,{"$f":"CK46*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C46","v":2.1306375000000001E-3},null,{"$f":"CM46+CO45*'5. TNC Parameters'!$G$16","v":1.3973250450147204E-2},null,{"$f":"CO45*(1-'5. TNC Parameters'!$G$16)","v":2.1944936319716621E-3},null,{"$f":"CQ46*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.4629957546477747E-3},null,null,null,69.127399589747469,null,{"$f":"CW46*'5. TNC Parameters'!$C$30","v":1728.1849897436866},null,69.125936593992819,null,{"$f":"DA46*'5. TNC Parameters'!$C$30","v":1728.1484148498205},null,18.308,null,null,50.819399589747469,null,50.817936593992819,null,null,{"$f":"DH46*'5. TNC Parameters'!$C$30","v":1270.4849897436868},null,{"$f":"DJ46*'5. TNC Parameters'!$C$30","v":1270.4484148498204},null,null,40.812395465387596,null,1290.6714445539837,null,2040,null,69.127399589747469,1728.1849897436866,0,0]
[2041,null,1,null,{"$f":"'6. TNC Assumptions'!D395","v":73.866012212866565},null,{"$f":"E47*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C47","v":10.525906740333486},null,{"$f":"G47+(I46*'5. TNC Parameters'!$G$9)","v":30.160649173154319},null,{"$f":"I46*(1-'5. TNC Parameters'!$G$9)","v":9.6568512602863255},null,{"$f":"K47*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.437900840190883},null,{"$f":"E47*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C47","v":3.5086355801111617},null,{"$f":"'6. TNC Assumptions'!F395","v":246.22004070955524},null,{"$f":"Q47*C47*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":108.58303795291386},null,{"$f":"S47+U46*'5. TNC Parameters'!$G$10","v":604.63658610231255},null,{"$f":"U46*(1-'5. TNC Parameters'!$G$10)","v":91.921128986764089},null,{"$f":"W47*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":61.280752657842726},null,{"$f":"Q47*C47*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":36.194345984304618},null,{"$f":"'6. TNC Assumptions'!H395","v":59.092809770293258},null,{"$f":"AC47*C47*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":5.7615489526035928},null,{"$f":"AE47+(AG46*'5. TNC Parameters'!$G$11)","v":64.627780978722441},null,{"$f":"AG46*(1-'5. TNC Parameters'!$G$11)","v":4.2682834215025851},null,{"$f":"AI47*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.8455222810017231},null,{"$f":"AC47*C47*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.920516317534531},null,{"$f":"'6. TNC Assumptions'!J395","v":9.8488016283822102},null,{"$f":"AO47*C47*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":3.693300610643329E-2},null,{"$f":"AQ47+(AS46*'5. TNC Parameters'!$G$12)","v":0.64129307165830496},null,{"$f":"AS46*(1-'5. TNC Parameters'!$G$12)","v":2.1527129545078905E-2},null,{"$f":"AU47*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.435141969671927E-2},null,{"$f":"AO47*C47*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.2311002035477763E-2},null,{"$f":"'6. TNC Assumptions'!L395","v":24.622004070955526},null,{"$f":"BA47*C47*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.73866012212866583},null,{"$f":"BC47+BE46*'5. TNC Parameters'!$G$13","v":8.28561294599006},null,{"$f":"BE46*(1-'5. TNC Parameters'!$G$13)","v":0.54721582326956253},null,{"$f":"BG47*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.36481054884637498},null,{"$f":"BA47*C47*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.24622004070955528},null,{"$f":"'6. TNC Assumptions'!N395","v":1.4773202442573314},null,{"$f":"BM47*'5. TNC Parameters'!$C$14*C47*'5. TNC Parameters'!$C$27","v":2.2159803663859973E-3},null,{"$f":"BO47+(BQ46*'5. TNC Parameters'!$G$14)","v":3.1333049031172094E-2},null,{"$f":"BQ46*(1-'5. TNC Parameters'!$G$14)","v":1.4928640336995572E-3},null,{"$f":"BS47*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":9.9524268913303809E-4},null,null,null,{"$f":"'6. TNC Assumptions'!R395","v":15.572999999999999},null,{"$f":"BY47*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C47","v":0.35039249999999994},null,{"$f":"CA47+CC46*'5. TNC Parameters'!$G$15","v":6.4285582527103626},null,{"$f":"CC46*(1-'5. TNC Parameters'!$G$15)","v":0.18510770529102122},null,{"$f":"CE47*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.1234051368606808},null,{"$f":"BY47*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C47","v":0.11679749999999998},null,{"$f":"'6. TNC Assumptions'!T395","v":0.18939000000000003},null,{"$f":"CK47*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C47","v":2.1306375000000001E-3},null,{"$f":"CM47+CO46*'5. TNC Parameters'!$G$16","v":1.3919377278278775E-2},null,{"$f":"CO46*(1-'5. TNC Parameters'!$G$16)","v":2.184510671868427E-3},null,{"$f":"CQ47*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.4563404479122845E-3},null,null,null,71.069194467576153,null,{"$f":"CW47*'5. TNC Parameters'!$C$30","v":1776.7298616894038},null,71.067738127128237,null,{"$f":"DA47*'5. TNC Parameters'!$C$30","v":1776.693453178206},null,18.308,null,null,52.761194467576153,null,52.759738127128237,null,null,{"$f":"DH47*'5. TNC Parameters'!$C$30","v":1319.0298616894038},null,{"$f":"DJ47*'5. TNC Parameters'!$C$30","v":1318.993453178206},null,null,41.998826424695345,null,1332.6702709786791,null,2041,null,71.069194467576153,1776.7298616894038,0,0]
[2042,null,1,null,{"$f":"'6. TNC Assumptions'!D396","v":76.000332457123889},null,{"$f":"E48*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C48","v":10.830047375140154},null,{"$f":"G48+(I47*'5. TNC Parameters'!$G$9)","v":31.047335117353725},null,{"$f":"I47*(1-'5. TNC Parameters'!$G$9)","v":9.9433614309407492},null,{"$f":"K48*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.6289076206271655},null,{"$f":"E48*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C48","v":3.6100157917133848},null,{"$f":"'6. TNC Assumptions'!F396","v":253.33444152374631},null,{"$f":"Q48*C48*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":111.72048871197212},null,{"$f":"S48+U47*'5. TNC Parameters'!$G$10","v":621.83110323344317},null,{"$f":"U47*(1-'5. TNC Parameters'!$G$10)","v":94.525971580841471},null,{"$f":"W48*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":63.017314387227643},null,{"$f":"Q48*C48*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":37.240162903990708},null,{"$f":"'6. TNC Assumptions'!H396","v":60.800265965699111},null,{"$f":"AC48*C48*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":5.9280259316556636},null,{"$f":"AE48+(AG47*'5. TNC Parameters'!$G$11)","v":66.186569510451662},null,{"$f":"AG47*(1-'5. TNC Parameters'!$G$11)","v":4.3692373999264396},null,{"$f":"AI48*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.912824933284293},null,{"$f":"AC48*C48*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":1.9760086438852211},null,{"$f":"'6. TNC Assumptions'!J396","v":10.133377660949852},null,{"$f":"AO48*C48*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":3.8000166228561949E-2},null,{"$f":"AQ48+(AS47*'5. TNC Parameters'!$G$12)","v":0.65723622963027295},null,{"$f":"AS47*(1-'5. TNC Parameters'!$G$12)","v":2.2057008256594002E-2},null,{"$f":"AU48*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.4704672171062668E-2},null,{"$f":"AO48*C48*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.2666722076187315E-2},null,{"$f":"'6. TNC Assumptions'!L396","v":25.333444152374632},null,{"$f":"BA48*C48*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.76000332457123898},null,{"$f":"BC48+BE47*'5. TNC Parameters'!$G$13","v":8.4854576295450883},null,{"$f":"BE47*(1-'5. TNC Parameters'!$G$13)","v":0.56015864101621049},null,{"$f":"BG48*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.37343909401080699},null,{"$f":"BA48*C48*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.25333444152374635},null,{"$f":"'6. TNC Assumptions'!N396","v":1.520006649142478},null,{"$f":"BM48*'5. TNC Parameters'!$C$14*C48*'5. TNC Parameters'!$C$27","v":2.2800099737137168E-3},null,{"$f":"BO48+(BQ47*'5. TNC Parameters'!$G$14)","v":3.2084928171488204E-2},null,{"$f":"BQ47*(1-'5. TNC Parameters'!$G$14)","v":1.5281308333976082E-3},null,{"$f":"BS48*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.0187538889317388E-3},null,null,null,{"$f":"'6. TNC Assumptions'!R396","v":15.572999999999999},null,{"$f":"BY48*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C48","v":0.35039249999999994},null,{"$f":"CA48+CC47*'5. TNC Parameters'!$G$15","v":6.5889581434991733},null,{"$f":"CC47*(1-'5. TNC Parameters'!$G$15)","v":0.18999260921118946},null,{"$f":"CE48*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.12666173947412629},null,{"$f":"BY48*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C48","v":0.11679749999999998},null,{"$f":"'6. TNC Assumptions'!T396","v":0.18938999999999998},null,{"$f":"CK48*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C48","v":2.1306374999999996E-3},null,{"$f":"CM48+CO47*'5. TNC Parameters'!$G$16","v":1.3873926378614933E-2},null,{"$f":"CO47*(1-'5. TNC Parameters'!$G$16)","v":2.1760883996638416E-3},null,{"$f":"CQ48*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.4507255997758942E-3},null,null,null,73.076321926283796,null,{"$f":"CW48*'5. TNC Parameters'!$C$30","v":1826.908048157095},null,73.074871200684029,null,{"$f":"DA48*'5. TNC Parameters'!$C$30","v":1826.8717800171007},null,18.308,null,null,54.768321926283797,null,54.766871200684029,null,null,{"$f":"DH48*'5. TNC Parameters'!$C$30","v":1369.2080481570949},null,{"$f":"DJ48*'5. TNC Parameters'!$C$30","v":1369.1717800171007},null,null,43.208986003189253,null,1375.8792569818684,null,2042,null,73.076321926283796,1826.908048157095,0,0]
[2043,null,1,null,{"$f":"'6. TNC Assumptions'!D397","v":78.177339106266388},null,{"$f":"E49*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C49","v":11.140270822642961},null,{"$f":"G49+(I48*'5. TNC Parameters'!$G$9)","v":31.951921927791432},null,{"$f":"I48*(1-'5. TNC Parameters'!$G$9)","v":10.235684012205255},null,{"$f":"K49*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.8237893414701691},null,{"$f":"E49*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C49","v":3.7134236075476537},null,{"$f":"'6. TNC Assumptions'!F397","v":260.59113035422132},null,{"$f":"Q49*C49*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":114.92068848621159},null,{"$f":"S49+U48*'5. TNC Parameters'!$G$10","v":639.53771214958135},null,{"$f":"U48*(1-'5. TNC Parameters'!$G$10)","v":97.214079570073395},null,{"$f":"W49*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":64.80938638004892},null,{"$f":"Q49*C49*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":38.306896162070529},null,{"$f":"'6. TNC Assumptions'!H397","v":62.541871285013123},null,{"$f":"AC49*C49*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":6.09783245028878},null,{"$f":"AE49+(AG48*'5. TNC Parameters'!$G$11)","v":67.809780822609369},null,{"$f":"AG48*(1-'5. TNC Parameters'!$G$11)","v":4.4746211381310683},null,{"$f":"AI49*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.9830807587540455},null,{"$f":"AC49*C49*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":2.0326108167629267},null,{"$f":"'6. TNC Assumptions'!J397","v":10.423645214168854},null,{"$f":"AO49*C49*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":3.9088669553133205E-2},null,{"$f":"AQ49+(AS48*'5. TNC Parameters'!$G$12)","v":0.67371953264482642},null,{"$f":"AS48*(1-'5. TNC Parameters'!$G$12)","v":2.26053665385797E-2},null,{"$f":"AU49*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.5070244359053133E-2},null,{"$f":"AO49*C49*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.3029556517711068E-2},null,{"$f":"'6. TNC Assumptions'!L397","v":26.059113035422129},null,{"$f":"BA49*C49*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.78177339106266397},null,{"$f":"BC49+BE48*'5. TNC Parameters'!$G$13","v":8.6935616439242818},null,{"$f":"BE48*(1-'5. TNC Parameters'!$G$13)","v":0.57366937668347051},null,{"$f":"BG49*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.38244625112231367},null,{"$f":"BA49*C49*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.26059113035422132},null,{"$f":"'6. TNC Assumptions'!N397","v":1.5635467821253279},null,{"$f":"BM49*'5. TNC Parameters'!$C$14*C49*'5. TNC Parameters'!$C$27","v":2.3453201731879919E-3},null,{"$f":"BO49+(BQ48*'5. TNC Parameters'!$G$14)","v":3.2865447932899465E-2},null,{"$f":"BQ48*(1-'5. TNC Parameters'!$G$14)","v":1.5648004117767332E-3},null,{"$f":"BS49*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.0432002745178221E-3},null,null,null,{"$f":"'6. TNC Assumptions'!R397","v":15.573000000000002},null,{"$f":"BY49*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C49","v":0.35039250000000005},null,{"$f":"CA49+CC48*'5. TNC Parameters'!$G$15","v":6.744617501096843},null,{"$f":"CC48*(1-'5. TNC Parameters'!$G$15)","v":0.19473314240233031},null,{"$f":"CE49*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.12982209493488686},null,{"$f":"BY49*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C49","v":0.11679750000000001},null,{"$f":"'6. TNC Assumptions'!T397","v":0.18939},null,{"$f":"CK49*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C49","v":2.1306375000000001E-3},null,{"$f":"CM49+CO48*'5. TNC Parameters'!$G$16","v":1.3835581053685896E-2},null,{"$f":"CO48*(1-'5. TNC Parameters'!$G$16)","v":2.1689828249290355E-3},null,{"$f":"CQ49*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.4459885499526902E-3},null,null,null,75.14608425951387,null,{"$f":"CW49*'5. TNC Parameters'!$C$30","v":1878.6521064878468},null,75.14463827096391,null,{"$f":"DA49*'5. TNC Parameters'!$C$30","v":1878.6159567740976},null,18.308,null,null,56.83808425951387,null,56.83663827096391,null,null,{"$f":"DH49*'5. TNC Parameters'!$C$30","v":1420.9521064878468},null,{"$f":"DJ49*'5. TNC Parameters'!$C$30","v":1420.9159567740978},null,null,44.443348773253042,null,1420.3226057551215,null,2043,null,75.14608425951387,1878.6521064878468,0,0]
[{"$f":"A49+1","v":2044},null,1,null,{"$f":"'6. TNC Assumptions'!D398","v":80.397885888391727},null,{"$f":"E50*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C50","v":11.45669873909582},null,{"$f":"G50+(I49*'5. TNC Parameters'!$G$9)","v":32.874712516660125},null,{"$f":"I49*(1-'5. TNC Parameters'!$G$9)","v":10.533908150227125},null,{"$f":"K50*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":7.0226054334847499},null,{"$f":"E50*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C50","v":3.8188995796986069},null,{"$f":"'6. TNC Assumptions'!F398","v":267.99295296130578},null,{"$f":"Q50*C50*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":118.18489225593584},null,{"$f":"S50+U49*'5. TNC Parameters'!$G$10","v":657.74035888308322},null,{"$f":"U49*(1-'5. TNC Parameters'!$G$10)","v":99.982245522433971},null,{"$f":"W50*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":66.654830348289309},null,{"$f":"Q50*C50*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":39.394964085311948},null,{"$f":"'6. TNC Assumptions'!H398","v":64.318308710713382},null,{"$f":"AC50*C50*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":6.2710350992945543},null,{"$f":"AE50+(AG49*'5. TNC Parameters'!$G$11)","v":69.496455667472418},null,{"$f":"AG49*(1-'5. TNC Parameters'!$G$11)","v":4.5843602544315036},null,{"$f":"AI50*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.0562401696210024},null,{"$f":"AC50*C50*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":2.0903450330981848},null,{"$f":"'6. TNC Assumptions'!J398","v":10.719718118452231},null,{"$f":"AO50*C50*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":4.0198942944195869E-2},null,{"$f":"AQ50+(AS49*'5. TNC Parameters'!$G$12)","v":0.69074617270455663},null,{"$f":"AS49*(1-'5. TNC Parameters'!$G$12)","v":2.317230288446567E-2},null,{"$f":"AU50*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.5448201922977113E-2},null,{"$f":"AO50*C50*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.339964764806529E-2},null,{"$f":"'6. TNC Assumptions'!L398","v":26.799295296130577},null,{"$f":"BA50*C50*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.80397885888391729},null,{"$f":"BC50+BE49*'5. TNC Parameters'!$G$13","v":8.9098020086503134},null,{"$f":"BE49*(1-'5. TNC Parameters'!$G$13)","v":0.58773849415788537},null,{"$f":"BG50*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.39182566277192354},null,{"$f":"BA50*C50*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.26799295296130576},null,{"$f":"'6. TNC Assumptions'!N398","v":1.6079577177678346},null,{"$f":"BM50*'5. TNC Parameters'!$C$14*C50*'5. TNC Parameters'!$C$27","v":2.4119365766517519E-3},null,{"$f":"BO50+(BQ49*'5. TNC Parameters'!$G$14)","v":3.3674517699821889E-2},null,{"$f":"BQ49*(1-'5. TNC Parameters'!$G$14)","v":1.6028668097293258E-3},null,{"$f":"BS50*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.0685778731528838E-3},null,null,null,{"$f":"'6. TNC Assumptions'!R398","v":15.573},null,{"$f":"BY50*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C50","v":0.3503925},null,{"$f":"CA50+CC49*'5. TNC Parameters'!$G$15","v":6.8956764294325312},null,{"$f":"CC49*(1-'5. TNC Parameters'!$G$15)","v":0.1993335716643114},null,{"$f":"CE50*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.13288904777620758},null,{"$f":"BY50*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C50","v":0.1167975},null,{"$f":"'6. TNC Assumptions'!T398","v":0.18938999999999998},null,{"$f":"CK50*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C50","v":2.1306374999999996E-3},null,{"$f":"CM50+CO49*'5. TNC Parameters'!$G$16","v":1.3803230452162311E-2},null,{"$f":"CO49*(1-'5. TNC Parameters'!$G$16)","v":2.1629881015235832E-3},null,{"$f":"CQ50*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.4419920676823888E-3},null,null,null,77.276349433807013,null,{"$f":"CW50*'5. TNC Parameters'!$C$30","v":1931.9087358451752},null,77.27490744173933,null,{"$f":"DA50*'5. TNC Parameters'!$C$30","v":1931.8726860434833},null,18.308,null,null,58.968349433807013,null,58.96690744173933,null,null,{"$f":"DH50*'5. TNC Parameters'!$C$30","v":1474.2087358451754},null,{"$f":"DJ50*'5. TNC Parameters'!$C$30","v":1474.1726860434833},null,null,45.702398798718114,null,1466.0250045538396,null,2044,null,77.276349433807013,1931.9087358451752,0,0]
[2045,null,1,null,{"$f":"'6. TNC Assumptions'!D399","v":82.662843606159555},null,{"$f":"E51*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C51","v":11.779455213877737},null,{"$f":"G51+(I50*'5. TNC Parameters'!$G$9)","v":33.81603402145376},null,{"$f":"I50*(1-'5. TNC Parameters'!$G$9)","v":10.838133709084101},null,{"$f":"K51*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":7.2254224727227339},null,{"$f":"E51*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C51","v":3.926485071292579},null,{"$f":"'6. TNC Assumptions'!F399","v":275.54281202053187},null,{"$f":"Q51*C51*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":121.51438010105454},null,{"$f":"S51+U50*'5. TNC Parameters'!$G$10","v":676.42677934619064},null,{"$f":"U50*(1-'5. TNC Parameters'!$G$10)","v":102.82795963794722},null,{"$f":"W51*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":68.551973091964811},null,{"$f":"Q51*C51*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":40.504793367018181},null,{"$f":"'6. TNC Assumptions'!H399","v":66.130274884927644},null,{"$f":"AC51*C51*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":6.447701801280445},null,{"$f":"AE51+(AG50*'5. TNC Parameters'!$G$11)","v":71.245767570999448},null,{"$f":"AG50*(1-'5. TNC Parameters'!$G$11)","v":4.6983898977534224},null,{"$f":"AI51*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.1322599318356148},null,{"$f":"AC51*C51*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":2.1492339337601485},null,{"$f":"'6. TNC Assumptions'!J399","v":11.021712480821275},null,{"$f":"AO51*C51*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":4.1331421803079783E-2},null,{"$f":"AQ51+(AS50*'5. TNC Parameters'!$G$12)","v":0.70831966742578412},null,{"$f":"AS50*(1-'5. TNC Parameters'!$G$12)","v":2.3757927081852332E-2},null,{"$f":"AU51*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.583861805456822E-2},null,{"$f":"AO51*C51*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.3777140601026595E-2},null,{"$f":"'6. TNC Assumptions'!L399","v":27.55428120205319},null,{"$f":"BA51*C51*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.82662843606159564},null,{"$f":"BC51+BE50*'5. TNC Parameters'!$G$13","v":9.1340727655127516},null,{"$f":"BE50*(1-'5. TNC Parameters'!$G$13)","v":0.60235767919915695},null,{"$f":"BG51*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.40157178613277128},null,{"$f":"BA51*C51*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.27554281202053188},null,{"$f":"'6. TNC Assumptions'!N399","v":1.6532568721231913},null,{"$f":"BM51*'5. TNC Parameters'!$C$14*C51*'5. TNC Parameters'!$C$27","v":2.479885308184787E-3},null,{"$f":"BO51+(BQ50*'5. TNC Parameters'!$G$14)","v":3.451207740012547E-2},null,{"$f":"BQ50*(1-'5. TNC Parameters'!$G$14)","v":1.6423256078812057E-3},null,{"$f":"BS51*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.0948837385874703E-3},null,null,null,{"$f":"'6. TNC Assumptions'!R399","v":15.572999999999999},null,{"$f":"BY51*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C51","v":0.35039249999999994},null,{"$f":"CA51+CC50*'5. TNC Parameters'!$G$15","v":7.0422708917385242},null,{"$f":"CC50*(1-'5. TNC Parameters'!$G$15)","v":0.20379803769400681},null,{"$f":"CE51*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.1358653584626712},null,{"$f":"BY51*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C51","v":0.11679749999999998},null,{"$f":"'6. TNC Assumptions'!T399","v":0.18939000000000003},null,{"$f":"CK51*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C51","v":2.1306375000000001E-3},null,{"$f":"CM51+CO50*'5. TNC Parameters'!$G$16","v":1.3775937387861134E-2},null,{"$f":"CO50*(1-'5. TNC Parameters'!$G$16)","v":2.1579305643011763E-3},null,{"$f":"CQ51*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.4386203762007841E-3},null,null,null,79.465464763287969,null,{"$f":"CW51*'5. TNC Parameters'!$C$30","v":1986.6366190821991},null,79.464026142911763,null,{"$f":"DA51*'5. TNC Parameters'!$C$30","v":1986.600653572794},null,18.308,null,null,61.157464763287969,null,61.156026142911763,null,null,{"$f":"DH51*'5. TNC Parameters'!$C$30","v":1528.9366190821993},null,{"$f":"DJ51*'5. TNC Parameters'!$C$30","v":1528.900653572794},null,null,46.986629824692471,null,1513.0116343785321,null,2045,null,79.465464763287969,1986.6366190821991,0,0]
[2046,null,1,null,{"$f":"'6. TNC Assumptions'!D400","v":84.973100478282745},null,{"$f":"E52*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C52","v":12.108666818155292},null,{"$f":"G52+(I51*'5. TNC Parameters'!$G$9)","v":34.776232300158924},null,{"$f":"I51*(1-'5. TNC Parameters'!$G$9)","v":11.14846853945013},null,{"$f":"K52*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":7.4323123596334195},null,{"$f":"E52*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C52","v":4.0362222727184305},null,{"$f":"'6. TNC Assumptions'!F400","v":283.24366826094251},null,{"$f":"Q52*C52*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":124.91045770307565},null,{"$f":"S52+U51*'5. TNC Parameters'!$G$10","v":695.58793244106209},null,{"$f":"U51*(1-'5. TNC Parameters'!$G$10)","v":105.7493046082042},null,{"$f":"W52*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":70.499536405469456},null,{"$f":"Q52*C52*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":41.636819234358548},null,{"$f":"'6. TNC Assumptions'!H400","v":67.978480382626202},null,{"$f":"AC52*C52*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":6.6279018373060552},null,{"$f":"AE52+(AG51*'5. TNC Parameters'!$G$11)","v":73.057015214961567},null,{"$f":"AG51*(1-'5. TNC Parameters'!$G$11)","v":4.8166541933439389},null,{"$f":"AI52*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.2111027955626259},null,{"$f":"AC52*C52*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":2.2093006124353516},null,{"$f":"'6. TNC Assumptions'!J400","v":11.329746730437702},null,{"$f":"AO52*C52*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":4.2486550239141385E-2},null,{"$f":"AQ52+(AS51*'5. TNC Parameters'!$G$12)","v":0.72644385754723673},null,{"$f":"AS51*(1-'5. TNC Parameters'!$G$12)","v":2.4362360117688806E-2},null,{"$f":"AU52*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.6241573411792536E-2},null,{"$f":"AO52*C52*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.4162183413047128E-2},null,{"$f":"'6. TNC Assumptions'!L400","v":28.324366826094252},null,{"$f":"BA52*C52*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.8497310047828277},null,{"$f":"BC52+BE51*'5. TNC Parameters'!$G$13","v":9.3662840019181495},null,{"$f":"BE51*(1-'5. TNC Parameters'!$G$13)","v":0.61751976837742817},null,{"$f":"BG52*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.41167984558495208},null,{"$f":"BA52*C52*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.28324366826094255},null,{"$f":"'6. TNC Assumptions'!N400","v":1.6994620095656552},null,{"$f":"BM52*'5. TNC Parameters'!$C$14*C52*'5. TNC Parameters'!$C$27","v":2.5491930143484829E-3},null,{"$f":"BO52+(BQ51*'5. TNC Parameters'!$G$14)","v":3.5378096537993932E-2},null,{"$f":"BQ51*(1-'5. TNC Parameters'!$G$14)","v":1.6831738764800208E-3},null,{"$f":"BS52*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.1221159176533471E-3},null,null,null,{"$f":"'6. TNC Assumptions'!R400","v":15.573},null,{"$f":"BY52*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C52","v":0.3503925},null,{"$f":"CA52+CC51*'5. TNC Parameters'!$G$15","v":7.1845328329263198},null,{"$f":"CC51*(1-'5. TNC Parameters'!$G$15)","v":0.20813055881220377},null,{"$f":"CE52*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.13875370587480251},null,{"$f":"BY52*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C52","v":0.1167975},null,{"$f":"'6. TNC Assumptions'!T400","v":0.18939},null,{"$f":"CK52*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C52","v":2.1306375000000001E-3},null,{"$f":"CM52+CO51*'5. TNC Parameters'!$G$16","v":1.3752911189773127E-2},null,{"$f":"CO51*(1-'5. TNC Parameters'!$G$16)","v":2.153663698088005E-3},null,{"$f":"CQ52*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.4357757987253366E-3},null,null,null,81.712184577253424,null,{"$f":"CW52*'5. TNC Parameters'!$C$30","v":2042.8046144313357},null,81.710748801454699,null,{"$f":"DA52*'5. TNC Parameters'!$C$30","v":2042.7687200363675},null,18.308,null,null,63.404184577253424,null,63.402748801454699,null,null,{"$f":"DH52*'5. TNC Parameters'!$C$30","v":1585.1046144313357},null,{"$f":"DJ52*'5. TNC Parameters'!$C$30","v":1585.0687200363675},null,null,48.29654547118632,null,1561.3081798497185,null,2046,null,81.712184577253424,2042.8046144313357,0,0]
[2047,null,1,null,{"$f":"'6. TNC Assumptions'!D401","v":87.329562487848406},null,{"$f":"E53*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C53","v":12.4444626545184},null,{"$f":"G53+(I52*'5. TNC Parameters'!$G$9)","v":35.755668290907018},null,{"$f":"I52*(1-'5. TNC Parameters'!$G$9)","v":11.465026663770306},null,{"$f":"K53*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":7.6433511091802036},null,{"$f":"E53*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C53","v":4.1481542181727997},null,{"$f":"'6. TNC Assumptions'!F401","v":291.09854162616136},null,{"$f":"Q53*C53*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":128.37445685713715},null,{"$f":"S53+U52*'5. TNC Parameters'!$G$10","v":715.21752230668358},null,{"$f":"U52*(1-'5. TNC Parameters'!$G$10)","v":108.74486699151571},null,{"$f":"W53*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":72.496577994343795},null,{"$f":"Q53*C53*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":42.791485619045716},null,{"$f":"'6. TNC Assumptions'!H401","v":69.863649990278731},null,{"$f":"AC53*C53*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":6.8117058740521763},null,{"$f":"AE53+(AG52*'5. TNC Parameters'!$G$11)","v":74.929615361257177},null,{"$f":"AG52*(1-'5. TNC Parameters'!$G$11)","v":4.9391057277565684},null,{"$f":"AI53*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.292737151837712},null,{"$f":"AC53*C53*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":2.2705686246840586},null,{"$f":"'6. TNC Assumptions'!J401","v":11.643941665046455},null,{"$f":"AO53*C53*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":4.3664781243924207E-2},null,{"$f":"AQ53+(AS52*'5. TNC Parameters'!$G$12)","v":0.74512290469857612},null,{"$f":"AS52*(1-'5. TNC Parameters'!$G$12)","v":2.4985734092584894E-2},null,{"$f":"AU53*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.6657156061723261E-2},null,{"$f":"AO53*C53*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.4554927081308068E-2},null,{"$f":"'6. TNC Assumptions'!L401","v":29.109854162616138},null,{"$f":"BA53*C53*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.87329562487848422},null,{"$f":"BC53+BE52*'5. TNC Parameters'!$G$13","v":9.6063609437509196},null,{"$f":"BE52*(1-'5. TNC Parameters'!$G$13)","v":0.63321868304571394},null,{"$f":"BG53*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.42214578869714259},null,{"$f":"BA53*C53*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.29109854162616139},null,{"$f":"'6. TNC Assumptions'!N401","v":1.7465912497569682},null,{"$f":"BM53*'5. TNC Parameters'!$C$14*C53*'5. TNC Parameters'!$C$27","v":2.6198868746354523E-3},null,{"$f":"BO53+(BQ52*'5. TNC Parameters'!$G$14)","v":3.6272573284402122E-2},null,{"$f":"BQ52*(1-'5. TNC Parameters'!$G$14)","v":1.7254101282272612E-3},null,{"$f":"BS53*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.150273418818174E-3},null,null,null,{"$f":"'6. TNC Assumptions'!R401","v":15.573},null,{"$f":"BY53*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C53","v":0.3503925},null,{"$f":"CA53+CC52*'5. TNC Parameters'!$G$15","v":7.3225902983459568},null,{"$f":"CC52*(1-'5. TNC Parameters'!$G$15)","v":0.2123350345803626},null,{"$f":"CE53*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.14155668972024171},null,{"$f":"BY53*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C53","v":0.1167975},null,{"$f":"'6. TNC Assumptions'!T401","v":0.18939},null,{"$f":"CK53*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C53","v":2.1306375000000001E-3},null,{"$f":"CM53+CO52*'5. TNC Parameters'!$G$16","v":1.3733484796586298E-2},null,{"$f":"CO52*(1-'5. TNC Parameters'!$G$16)","v":2.1500638931868286E-3},null,{"$f":"CQ53*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.433375928791219E-3},null,null,null,84.015609539188432,null,{"$f":"CW53*'5. TNC Parameters'!$C$30","v":2100.3902384797107},null,84.014176163259634,null,{"$f":"DA53*'5. TNC Parameters'!$C$30","v":2100.3544040814909},null,18.308,null,null,65.707609539188439,null,65.706176163259641,null,null,{"$f":"DH53*'5. TNC Parameters'!$C$30","v":1642.6902384797111},null,{"$f":"DJ53*'5. TNC Parameters'!$C$30","v":1642.6544040814911},null,null,49.63265943061004,null,1610.9408392803286,null,2047,null,84.015609539188432,2100.3902384797107,0,0]
[2048,null,1,null,{"$f":"'6. TNC Assumptions'!D402","v":89.733153737605377},null,{"$f":"E54*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C54","v":12.786974407608767},null,{"$f":"G54+(I53*'5. TNC Parameters'!$G$9)","v":36.754715622404603},null,{"$f":"I53*(1-'5. TNC Parameters'!$G$9)","v":11.787927076111176},null,{"$f":"K54*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":7.8586180507407839},null,{"$f":"E54*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C54","v":4.2623248025362557},null,{"$f":"'6. TNC Assumptions'!F402","v":299.11051245868458},null,{"$f":"Q54*C54*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":131.9077359942799},null,{"$f":"S54+U53*'5. TNC Parameters'!$G$10","v":735.31159577766812},null,{"$f":"U53*(1-'5. TNC Parameters'!$G$10)","v":111.81366252329541},null,{"$f":"W54*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":74.542441682196937},null,{"$f":"Q54*C54*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":43.969245331426634},null,{"$f":"'6. TNC Assumptions'!H402","v":71.786522990084293},null,{"$f":"AC54*C54*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":6.9991859915332189},null,{"$f":"AE54+(AG53*'5. TNC Parameters'!$G$11)","v":76.863096282299225},null,{"$f":"AG53*(1-'5. TNC Parameters'!$G$11)","v":5.0657050704911777},null,{"$f":"AI54*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.3771367136607848},null,{"$f":"AC54*C54*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":2.3330619971777398},null,{"$f":"'6. TNC Assumptions'!J402","v":11.964420498347383},null,{"$f":"AO54*C54*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":4.4866576868802688E-2},null,{"$f":"AQ54+(AS53*'5. TNC Parameters'!$G$12)","v":0.76436128942331827},null,{"$f":"AS53*(1-'5. TNC Parameters'!$G$12)","v":2.5628192144060501E-2},null,{"$f":"AU54*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.7085461429373665E-2},null,{"$f":"AO54*C54*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.4955525622934229E-2},null,{"$f":"'6. TNC Assumptions'!L402","v":29.91105124586846},null,{"$f":"BA54*C54*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.89733153737605376},null,{"$f":"BC54+BE53*'5. TNC Parameters'!$G$13","v":9.8542431131152846},null,{"$f":"BE53*(1-'5. TNC Parameters'!$G$13)","v":0.6494493680116894},null,{"$f":"BG54*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.43296624534112627},null,{"$f":"BA54*C54*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.29911051245868459},null,{"$f":"'6. TNC Assumptions'!N402","v":1.7946630747521075},null,{"$f":"BM54*'5. TNC Parameters'!$C$14*C54*'5. TNC Parameters'!$C$27","v":2.6919946121281612E-3},null,{"$f":"BO54+(BQ53*'5. TNC Parameters'!$G$14)","v":3.7195533622609966E-2},null,{"$f":"BQ53*(1-'5. TNC Parameters'!$G$14)","v":1.7690342739203175E-3},null,{"$f":"BS54*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.1793561826135448E-3},null,null,null,{"$f":"'6. TNC Assumptions'!R402","v":15.573},null,{"$f":"BY54*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C54","v":0.3503925},null,{"$f":"CA54+CC53*'5. TNC Parameters'!$G$15","v":7.456567549035471},null,{"$f":"CC53*(1-'5. TNC Parameters'!$G$15)","v":0.21641524931048525},null,{"$f":"CE54*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.14427683287365684},null,{"$f":"BY54*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C54","v":0.1167975},null,{"$f":"'6. TNC Assumptions'!T402","v":0.18939},null,{"$f":"CK54*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C54","v":2.1306375000000001E-3},null,{"$f":"CM54+CO53*'5. TNC Parameters'!$G$16","v":1.3717095432141203E-2},null,{"$f":"CO53*(1-'5. TNC Parameters'!$G$16)","v":2.1470268644450947E-3},null,{"$f":"CQ54*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.4313512429633963E-3},null,null,null,86.375135693668241,null,{"$f":"CW54*'5. TNC Parameters'!$C$30","v":2159.3783923417059},null,86.373704342425285,null,{"$f":"DA54*'5. TNC Parameters'!$C$30","v":2159.342608560632},null,18.308,null,null,68.067135693668234,null,68.065704342425278,null,null,{"$f":"DH54*'5. TNC Parameters'!$C$30","v":1701.6783923417058},null,{"$f":"DJ54*'5. TNC Parameters'!$C$30","v":1701.642608560632},null,null,50.995495669222251,null,1661.9363349495509,null,2048,null,86.375135693668241,2159.3783923417059,0,0]
[2049,null,1,null,{"$f":"'6. TNC Assumptions'!D403","v":92.184816812357482},null,{"$f":"E55*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C55","v":13.13633639576094},null,{"$f":"G55+(I54*'5. TNC Parameters'!$G$9)","v":37.773759063798025},null,{"$f":"I54*(1-'5. TNC Parameters'!$G$9)","v":12.117292954367517},null,{"$f":"K55*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":8.0781953029116771},null,{"$f":"E55*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C55","v":4.3787787985869802},null,{"$f":"'6. TNC Assumptions'!F403","v":307.28272270785828},null,{"$f":"Q55*C55*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":135.51168071416549},null,{"$f":"S55+U54*'5. TNC Parameters'!$G$10","v":755.86820330712612},null,{"$f":"U54*(1-'5. TNC Parameters'!$G$10)","v":114.95507318470752},null,{"$f":"W55*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":76.636715456471677},null,{"$f":"Q55*C55*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":45.170560238055167},null,{"$f":"'6. TNC Assumptions'!H403","v":73.74785344988598},null,{"$f":"AC55*C55*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":7.1904157113638831},null,{"$f":"AE55+(AG54*'5. TNC Parameters'!$G$11)","v":78.857091663815552},null,{"$f":"AG54*(1-'5. TNC Parameters'!$G$11)","v":5.1964203298475589},null,{"$f":"AI55*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.4642802198983724},null,{"$f":"AC55*C55*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":2.3968052371212942},null,{"$f":"'6. TNC Assumptions'!J403","v":12.291308908314331},null,{"$f":"AO55*C55*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":4.6092408406178745E-2},null,{"$f":"AQ55+(AS54*'5. TNC Parameters'!$G$12)","v":0.78416380945095221},null,{"$f":"AS54*(1-'5. TNC Parameters'!$G$12)","v":2.6289888378544797E-2},null,{"$f":"AU55*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.7526592252363197E-2},null,{"$f":"AO55*C55*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.5364136135392914E-2},null,{"$f":"'6. TNC Assumptions'!L403","v":30.72827227078583},null,{"$f":"BA55*C55*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.92184816812357484},null,{"$f":"BC55+BE54*'5. TNC Parameters'!$G$13","v":10.109883546643019},null,{"$f":"BE54*(1-'5. TNC Parameters'!$G$13)","v":0.66620773459584082},null,{"$f":"BG55*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.44413848973056053},null,{"$f":"BA55*C55*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.30728272270785828},null,{"$f":"'6. TNC Assumptions'!N403","v":1.8436963362471497},null,{"$f":"BM55*'5. TNC Parameters'!$C$14*C55*'5. TNC Parameters'!$C$27","v":2.7655445043707244E-3},null,{"$f":"BO55+(BQ54*'5. TNC Parameters'!$G$14)","v":3.8147030546202963E-2},null,{"$f":"BQ54*(1-'5. TNC Parameters'!$G$14)","v":1.8140475807777296E-3},null,{"$f":"BS55*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.2093650538518197E-3},null,null,null,{"$f":"'6. TNC Assumptions'!R403","v":15.573000000000002},null,{"$f":"BY55*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C55","v":0.35039250000000005},null,{"$f":"CA55+CC54*'5. TNC Parameters'!$G$15","v":7.5865851735642194},null,{"$f":"CC54*(1-'5. TNC Parameters'!$G$15)","v":0.22037487547125159},null,{"$f":"CE55*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.14691658364750104},null,{"$f":"BY55*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C55","v":0.11679750000000001},null,{"$f":"'6. TNC Assumptions'!T403","v":0.18939},null,{"$f":"CK55*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C55","v":2.1306375000000001E-3},null,{"$f":"CM55+CO54*'5. TNC Parameters'!$G$16","v":1.3703268301992502E-2},null,{"$f":"CO54*(1-'5. TNC Parameters'!$G$16)","v":2.1444646301487023E-3},null,{"$f":"CQ55*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.4296430867658015E-3},null,null,null,88.790411653052772,null,{"$f":"CW55*'5. TNC Parameters'!$C$30","v":2219.7602913263195},null,88.788982009966006,null,{"$f":"DA55*'5. TNC Parameters'!$C$30","v":2219.7245502491501},null,18.308,null,null,70.482411653052765,null,70.480982009965999,null,null,{"$f":"DH55*'5. TNC Parameters'!$C$30","v":1762.0602913263192},null,{"$f":"DJ55*'5. TNC Parameters'!$C$30","v":1762.02455024915},null,null,52.385588632606691,null,1714.3219235821575,null,2049,null,88.790411653052772,2219.7602913263195,0,0]
[{"$f":"A55+1","v":2050},null,1,null,{"$f":"'6. TNC Assumptions'!D404","v":94.685513148604642},null,{"$f":"E56*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*C56","v":13.492685623676163},null,{"$f":"G56+(I55*'5. TNC Parameters'!$G$9)","v":38.813193538260407},null,{"$f":"I55*(1-'5. TNC Parameters'!$G$9)","v":12.453251149213784},null,{"$f":"K56*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":8.3021674328091883},null,{"$f":"E56*'5. TNC Parameters'!$C$9*(1-'5. TNC Parameters'!$C$27)*C56","v":4.4975618745587207},null,{"$f":"'6. TNC Assumptions'!F404","v":315.61837716201546},null,{"$f":"Q56*C56*'5. TNC Parameters'!$C$10*'5. TNC Parameters'!$C$27","v":139.1877043284488},null,{"$f":"S56+U55*'5. TNC Parameters'!$G$10","v":776.88711344259343},null,{"$f":"U55*(1-'5. TNC Parameters'!$G$10)","v":118.16879419298149},null,{"$f":"W56*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":78.77919612865432},null,{"$f":"Q56*C56*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$10","v":46.395901442816267},null,{"$f":"'6. TNC Assumptions'!H404","v":75.748410518883702},null,{"$f":"AC56*C56*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!$C$27","v":7.3854700255911609},null,{"$f":"AE56+(AG55*'5. TNC Parameters'!$G$11)","v":80.911334948689657},null,{"$f":"AG55*(1-'5. TNC Parameters'!$G$11)","v":5.3312267407170593},null,{"$f":"AI56*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.5541511604780394},null,{"$f":"AC56*C56*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$11","v":2.4618233418637203},null,{"$f":"'6. TNC Assumptions'!J404","v":12.624735086480619},null,{"$f":"AO56*C56*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!$C$27","v":4.7342756574302328E-2},null,{"$f":"AQ56+(AS55*'5. TNC Parameters'!$G$12)","v":0.80453557821330801},null,{"$f":"AS55*(1-'5. TNC Parameters'!$G$12)","v":2.697098781194647E-2},null,{"$f":"AU56*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.7980658541297646E-2},null,{"$f":"AO56*C56*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$12","v":1.5780918858100776E-2},null,{"$f":"'6. TNC Assumptions'!L404","v":31.561837716201552},null,{"$f":"BA56*C56*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!$C$27","v":0.9468551314860465},null,{"$f":"BC56+BE55*'5. TNC Parameters'!$G$13","v":10.373248070344827},null,{"$f":"BE55*(1-'5. TNC Parameters'!$G$13)","v":0.68349060778423831},null,{"$f":"BG56*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.45566040518949219},null,{"$f":"BA56*C56*(1-'5. TNC Parameters'!$C$27)*'5. TNC Parameters'!$C$13","v":0.31561837716201552},null,{"$f":"'6. TNC Assumptions'!N404","v":1.8937102629720928},null,{"$f":"BM56*'5. TNC Parameters'!$C$14*C56*'5. TNC Parameters'!$C$27","v":2.8405653944581391E-3},null,{"$f":"BO56+(BQ55*'5. TNC Parameters'!$G$14)","v":3.9127143307333939E-2},null,{"$f":"BQ55*(1-'5. TNC Parameters'!$G$14)","v":1.8604526333271603E-3},null,{"$f":"BS56*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.2403017555514401E-3},null,null,null,{"$f":"'6. TNC Assumptions'!R404","v":15.573},null,{"$f":"BY56*'5. TNC Parameters'!$C$15*'5. TNC Parameters'!$C$27*C56","v":0.3503925},null,{"$f":"CA56+CC55*'5. TNC Parameters'!$G$15","v":7.7127601965707298},null,{"$f":"CC55*(1-'5. TNC Parameters'!$G$15)","v":0.22421747699348915},null,{"$f":"CE56*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.14947831799565942},null,{"$f":"BY56*'5. TNC Parameters'!$C$15*(1-'5. TNC Parameters'!$C$27)*C56","v":0.1167975},null,{"$f":"'6. TNC Assumptions'!T404","v":0.18939},null,{"$f":"CK56*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!$C$27*C56","v":2.1306375000000001E-3},null,{"$f":"CM56+CO55*'5. TNC Parameters'!$G$16","v":1.3691602838771542E-2},null,{"$f":"CO55*(1-'5. TNC Parameters'!$G$16)","v":2.1423029632209596E-3},null,{"$f":"CQ56*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.4282019754806397E-3},null,null,null,91.261302607399031,null,{"$f":"CW56*'5. TNC Parameters'!$C$30","v":2281.5325651849757},null,91.259874405423545,null,{"$f":"DA56*'5. TNC Parameters'!$C$30","v":2281.4968601355886},null,18.308,null,null,72.953302607399024,null,72.951874405423553,null,null,{"$f":"DH56*'5. TNC Parameters'!$C$30","v":1823.8325651849757},null,{"$f":"DJ56*'5. TNC Parameters'!$C$30","v":1823.7968601355888},null,null,53.803483455258821,null,1768.1254070374164,null,2050,null,91.261302607399031,2281.5325651849757,0,0]

{"sheet":"UD1_BAUCH4","index":34,"n_rows":56,"n_cols":131,"rows_kept":56,"cut":false,"hidden":true,"merged":[[0,11,0,14],[1,110,1,111],[1,112,1,113],[1,115,1,116],[1,117,1,118],[1,120,1,121],[1,122,1,123],[2,0,4,0],[2,1,3,2],[2,3,2,14],[2,15,2,26],[2,27,2,38],[2,39,2,50],[2,51,2,62],[2,63,2,74],[2,75,2,86],[2,87,2,98],[2,99,2,102],[2,107,2,108],[2,109,7,109],[2,110,2,111],[2,112,2,113],[2,115,2,116],[2,117,2,118],[2,120,2,123],[2,127,3,130],[3,3,3,4],[3,5,3,6],[3,7,3,8],[3,9,3,10],[3,11,3,12],[3,13,3,14],[3,15,3,16],[3,17,3,18],[3,19,3,20],[3,21,3,22],[3,23,3,24],[3,25,3,26],[3,27,3,28],[3,29,3,30],[3,31,3,32],[3,33,3,34],[3,35,3,36],[3,37,3,38],[3,39,3,40],[3,41,3,42],[3,43,3,44],[3,45,3,46],[3,47,3,48],[3,49,3,50],[3,51,3,52],[3,53,3,54],[3,55,3,56],[3,57,3,58],[3,59,3,60],[3,61,3,62],[3,63,3,64],[3,65,3,66],[3,67,3,68],[3,69,3,70],[3,71,3,72],[3,73,3,74],[3,75,3,76],[3,77,3,78],[3,79,3,80],[3,81,3,82],[3,83,3,84],[3,85,3,86],[3,87,3,88],[3,89,3,90],[3,91,3,92],[3,93,3,94],[3,95,3,96],[3,97,3,98],[3,99,3,100],[3,101,3,102],[3,107,3,108],[3,110,3,111],[4,127,4,130],[3,112,3,113],[3,115,3,116],[3,117,3,118],[3,120,3,121],[3,122,3,123]]}
["HOME",null,"Emissions of CH4 from different waste components - Gg",null,null,null,null,null,null,null,null,"UD1 - 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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"With Industrial",null,"W/out industrial",null,null,"With Industrial",null,"W/out industrial",null,null,"Annual",null,"Cumula"]
["Year","MCF",null,"FOOD",null,null,null,null,null,null,null,null,null,null,null,"GARDEN",null,null,null,null,null,null,null,null,null,null,null,"PAPER",null,null,null,null,null,null,null,null,null,null,null,"WOOD",null,null,null,null,null,null,null,null,null,null,null,"TEXTILES",null,null,null,null,null,null,null,null,null,null,null,"NAPPIES",null,null,null,null,null,null,null,null,null,null,null,"SEWAGE SLUDGE",null,null,null,null,null,null,null,null,null,null,null,"INDUSTRIAL",null,null,null,null,null,null,null,null,null,null,null,"Total CH4 generated",null,null,null,null,null,null,null,"Recovered",null,"Assumptions: The capture of LFG in baseline increases to 2016 by value given at BD18.","Emissions",null,"Emissions",null,null,"Emissions",null,"Emissions",null,null,"stored C",null,null,null,null,null,null,"CHECK"]
[null,null,null,"Food (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Garden (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Paper (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Wood (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Textiles (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Nappies (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Sludge (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Industrial (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Qtotal (Gg CH4)",null,"Gg CO2e",null,null,null,null,null,"Gg CH4",null,null,"Gg CH4",null,"Gg CH4",null,null,"Gg CO2e",null,"Gg CO2e",null,null,"Gg C",null,"Gg C"]
[null,"TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER",null,"TNC","USER","TNC","USER",null,"TNC","USER","TNC","USER",null,"TNC","USER","TNC","USER",null,null,null,"Total CH4 generated"]
[2000,null,{"$f":"'5. UD1 Parameters'!C23","v":0.91},null,{"$f":"'6. UD1 Assumptions'!D240","v":0},null,{"$f":"E6*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C6","v":0},null,{"$f":"G6","v":0},null,0,null,{"$f":"K6*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0},null,{"$f":"E6*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C6","v":0},null,{"$f":"'6. UD1 Assumptions'!F240","v":0},null,{"$f":"Q6*C6*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":0},null,{"$f":"S6","v":0},null,0,null,{"$f":"W6*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0},null,{"$f":"Q6*C6*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":0},null,{"$f":"'6. UD1 Assumptions'!H240","v":0},null,{"$f":"AC6*C6*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":0},null,{"$f":"AE6","v":0},null,0,null,{"$f":"AI6*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0},null,{"$f":"AC6*C6*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":0},null,{"$f":"'6. UD1 Assumptions'!J240","v":0},null,{"$f":"AO6*C6*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":0},null,{"$f":"AQ6","v":0},null,0,null,{"$f":"AU6*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0},null,{"$f":"AO6*C6*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":0},null,{"$f":"'6. UD1 Assumptions'!L240","v":0},null,{"$f":"BA6*C6*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0},null,{"$f":"BC6","v":0},null,0,null,{"$f":"BG6*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0},null,{"$f":"BA6*C6*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0},null,{"$f":"'6. UD1 Assumptions'!N240","v":0},null,{"$f":"BM6*'5. UD1 Parameters'!$C$15*C6*'5. UD1 Parameters'!$C$28","v":0},null,{"$f":"BO6","v":0},null,0,null,{"$f":"BS6*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0},null,{"$f":"BM6*'5. UD1 Parameters'!$C$15*C6*(1-'5. UD1 Parameters'!$C$28)","v":0},null,{"$f":"'6. UD1 Assumptions'!R240","v":0},null,{"$f":"BY6*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C6","v":0},null,null,null,null,null,{"$f":"CE6*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0},null,null,null,{"$f":"'6. UD1 Assumptions'!T240","v":0},null,{"$f":"CK6*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C6","v":0},null,null,null,null,null,null,null,null,null,{"$f":"CS6+CG6+BU6+BI6+AW6+AK6+Y6+M6","v":0},null,{"$f":"CW6*'5. UD1 Parameters'!$C$31","v":0},null,{"$f":"CG6+BU6+BI6+AW6+AK6+Y6+M6","v":0},null,{"$f":"DA6*'5. UD1 Parameters'!$C$31","v":0},null,null,null,null,{"$f":"CW6-DE6","v":0},null,{"$f":"DA6-DE6","v":0},null,null,{"$f":"DH6*'5. UD1 Parameters'!$C$31","v":0},null,{"$f":"DJ6*'5. UD1 Parameters'!$C$31","v":0},null,null,{"$f":"CI6+BW6+BK6+AY6+AM6+AA6+O6","v":0},null,{"$f":"DR6","v":0},null,2000,null,0,0,{"$f":"DX6-CW6","v":0},{"$f":"DY6-CY6","v":0}]
[{"$f":"A6+1","v":2001},null,{"$f":"'5. UD1 Parameters'!C24","v":0.96},null,{"$f":"'6. UD1 Assumptions'!D241","v":40.483230837720001},null,{"$f":"E7*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C7","v":5.5381059786000968},null,{"$f":"G7+(I6*'5. UD1 Parameters'!$G$10)","v":5.5381059786000968},null,{"$f":"I6*(1-'5. UD1 Parameters'!$G$10)","v":0},null,{"$f":"K7*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0},null,{"$f":"E7*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C7","v":1.846035326200032},null,{"$f":"'6. UD1 Assumptions'!F241","v":134.9441027924},null,{"$f":"Q7*C7*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":57.129935358190465},null,{"$f":"S7+U6*'5. UD1 Parameters'!$G$11","v":57.129935358190465},null,{"$f":"U6*(1-'5. UD1 Parameters'!$G$11)","v":0},null,{"$f":"W7*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0},null,{"$f":"Q7*C7*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":19.043311786063487},null,{"$f":"'6. UD1 Assumptions'!H241","v":32.386584670175999},null,{"$f":"AC7*C7*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":3.0313843251284736},null,{"$f":"AE7+(AG6*'5. UD1 Parameters'!$G$12)","v":3.0313843251284736},null,{"$f":"AG6*(1-'5. UD1 Parameters'!$G$12)","v":0},null,{"$f":"AI7*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0},null,{"$f":"AC7*C7*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.0104614417094913},null,{"$f":"'6. UD1 Assumptions'!J241","v":5.3977641116960005},null,{"$f":"AO7*C7*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":1.9431950802105601E-2},null,{"$f":"AQ7+(AS6*'5. UD1 Parameters'!$G$13)","v":1.9431950802105601E-2},null,{"$f":"AS6*(1-'5. UD1 Parameters'!$G$13)","v":0},null,{"$f":"AU7*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0},null,{"$f":"AO7*C7*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":6.4773169340352002E-3},null,{"$f":"'6. UD1 Assumptions'!L241","v":13.49441027924},null,{"$f":"BA7*C7*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.38863901604211204},null,{"$f":"BC7+BE6*'5. UD1 Parameters'!$G$14","v":0.38863901604211204},null,{"$f":"BE6*(1-'5. UD1 Parameters'!$G$14)","v":0},null,{"$f":"BG7*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0},null,{"$f":"BA7*C7*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.129546338680704},null,{"$f":"'6. UD1 Assumptions'!N241","v":0.80966461675440005},null,{"$f":"BM7*'5. UD1 Parameters'!$C$15*C7*'5. UD1 Parameters'!$C$28","v":1.1659170481263361E-3},null,{"$f":"BO7+(BQ6*'5. UD1 Parameters'!$G$15)","v":1.1659170481263361E-3},null,{"$f":"BQ6*(1-'5. UD1 Parameters'!$G$15)","v":0},null,{"$f":"BS7*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0},null,{"$f":"BM7*'5. UD1 Parameters'!$C$15*C7*(1-'5. UD1 Parameters'!$C$28)","v":3.8863901604211201E-4},null,{"$f":"'6. UD1 Assumptions'!R241","v":0},null,{"$f":"BY7*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C7","v":0},null,null,null,null,null,{"$f":"CE7*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0},null,null,null,{"$f":"'6. UD1 Assumptions'!T241","v":0},null,{"$f":"CK7*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C7","v":0},null,null,null,null,null,null,null,null,null,{"$f":"CS7+CG7+BU7+BI7+AW7+AK7+Y7+M7","v":0},null,{"$f":"CW7*'5. UD1 Parameters'!$C$31","v":0},null,{"$f":"CG7+BU7+BI7+AW7+AK7+Y7+M7","v":0},null,{"$f":"DA7*'5. UD1 Parameters'!$C$31","v":0},null,null,null,null,0,null,0,null,null,{"$f":"DH7*'5. UD1 Parameters'!$C$31","v":0},null,{"$f":"DJ7*'5. UD1 Parameters'!$C$31","v":0},null,null,22.03622084860379,null,{"$f":"DR7+DT6","v":22.03622084860379},null,{"$f":"DV6+1","v":2001},null,5.1299360902327313,128.24840225581829,{"$f":"DX7-CW7","v":5.1299360902327313},{"$f":"DY7-CY7","v":128.24840225581829}]
[{"$f":"A7+1","v":2002},null,{"$f":"'5. UD1 Parameters'!C25","v":1},null,{"$f":"'6. UD1 Assumptions'!D242","v":54.586830322499999},null,{"$f":"E8*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C8","v":7.7786233209562496},null,{"$f":"G8+(I7*'5. UD1 Parameters'!$G$10)","v":11.490926775481716},null,{"$f":"I7*(1-'5. UD1 Parameters'!$G$10)","v":1.8258025240746305},null,{"$f":"K8*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.2172016827164203},null,{"$f":"E8*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C8","v":2.59287444031875},null,{"$f":"'6. UD1 Assumptions'!F242","v":181.95610107499999},null,{"$f":"Q8*C8*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":80.242640574074983},null,{"$f":"S8+U7*'5. UD1 Parameters'!$G$11","v":128.44115701020598},null,{"$f":"U7*(1-'5. UD1 Parameters'!$G$11)","v":8.93141892205945},null,{"$f":"W8*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.9542792813729664},null,{"$f":"Q8*C8*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":26.747546858024997},null,{"$f":"'6. UD1 Assumptions'!H242","v":43.669464257999998},null,{"$f":"AC8*C8*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.2577727651549999},null,{"$f":"AE8+(AG7*'5. UD1 Parameters'!$G$12)","v":7.0842167756645527},null,{"$f":"AG7*(1-'5. UD1 Parameters'!$G$12)","v":0.20494031461892104},null,{"$f":"AI8*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.13662687641261401},null,{"$f":"AC8*C8*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.419257588385},null,{"$f":"'6. UD1 Assumptions'!J242","v":7.2782440429999999},null,{"$f":"AO8*C8*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":2.7293415161250001E-2},null,{"$f":"AQ8+(AS7*'5. UD1 Parameters'!$G$13)","v":4.6057012104213729E-2},null,{"$f":"AS7*(1-'5. UD1 Parameters'!$G$13)","v":6.6835385914186963E-4},null,{"$f":"AU8*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.4556923942791309E-4},null,{"$f":"AO8*C8*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":9.0978050537499997E-3},null,{"$f":"'6. UD1 Assumptions'!L242","v":18.195610107499999},null,{"$f":"BA8*C8*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.54586830322500002},null,{"$f":"BC8+BE7*'5. UD1 Parameters'!$G$14","v":0.90823291995699396},null,{"$f":"BE7*(1-'5. UD1 Parameters'!$G$14)","v":2.6274399310118084E-2},null,{"$f":"BG8*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.7516266206745387E-2},null,{"$f":"BA8*C8*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.18195610107499999},null,{"$f":"'6. UD1 Assumptions'!N242","v":1.09173660645},null,{"$f":"BM8*'5. UD1 Parameters'!$C$15*C8*'5. UD1 Parameters'!$C$28","v":1.6376049096750002E-3},null,{"$f":"BO8+(BQ7*'5. UD1 Parameters'!$G$15)","v":2.7466595123797864E-3},null,{"$f":"BQ7*(1-'5. UD1 Parameters'!$G$15)","v":5.6862445421550127E-5},null,{"$f":"BS8*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.7908296947700082E-5},null,{"$f":"BM8*'5. UD1 Parameters'!$C$15*C8*(1-'5. UD1 Parameters'!$C$28)","v":5.4586830322500004E-4},null,{"$f":"'6. UD1 Assumptions'!R242","v":0},null,{"$f":"BY8*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C8","v":0},null,null,null,null,null,{"$f":"CE8*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0},null,null,null,{"$f":"'6. UD1 Assumptions'!T242","v":0},null,{"$f":"CK8*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C8","v":0},null,null,null,null,null,null,null,null,null,7.326107584245122,null,{"$f":"CW8*'5. UD1 Parameters'!$C$31","v":183.15268960612804},null,7.326107584245122,null,{"$f":"DA8*'5. UD1 Parameters'!$C$31","v":183.15268960612804},null,null,null,null,7.326107584245122,null,7.326107584245122,null,null,{"$f":"DH8*'5. UD1 Parameters'!$C$31","v":183.15268960612804},null,{"$f":"DJ8*'5. UD1 Parameters'!$C$31","v":183.15268960612804},null,null,30.951278661160721,null,{"$f":"DR8+DT7","v":52.987499509764511},null,{"$f":"DV7+1","v":2002},null,11.51592733945308,287.89818348632701,4.1898197552079584,104.74549388019898]
[2003,null,{"$f":"C8","v":1},null,{"$f":"'6. UD1 Assumptions'!D243","v":55.867108239000004},null,{"$f":"E9*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C9","v":7.9610629240575008},null,{"$f":"G9+(I8*'5. UD1 Parameters'!$G$10)","v":15.663661489190567},null,{"$f":"I8*(1-'5. UD1 Parameters'!$G$10)","v":3.7883282103486517},null,{"$f":"K9*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.5255521402324344},null,{"$f":"E9*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C9","v":2.6536876413525001},null,{"$f":"'6. UD1 Assumptions'!F243","v":186.22369413000001},null,{"$f":"Q9*C9*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":82.124649111330001},null,{"$f":"S9+U8*'5. UD1 Parameters'!$G$11","v":190.48593428377274},null,{"$f":"U8*(1-'5. UD1 Parameters'!$G$11)","v":20.079871837763228},null,{"$f":"W9*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":13.386581225175485},null,{"$f":"Q9*C9*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":27.374883037109999},null,{"$f":"'6. UD1 Assumptions'!H243","v":44.693686591199999},null,{"$f":"AC9*C9*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.3576344426420004},null,{"$f":"AE9+(AG8*'5. UD1 Parameters'!$G$12)","v":10.962914383145673},null,{"$f":"AG8*(1-'5. UD1 Parameters'!$G$12)","v":0.4789368351608802},null,{"$f":"AI9*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.3192912234405868},null,{"$f":"AC9*C9*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.4525448142140001},null,{"$f":"'6. UD1 Assumptions'!J243","v":7.4489477652000007},null,{"$f":"AO9*C9*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":2.7933554119500003E-2},null,{"$f":"AQ9+(AS8*'5. UD1 Parameters'!$G$13)","v":7.240645446396908E-2},null,{"$f":"AS8*(1-'5. UD1 Parameters'!$G$13)","v":1.5841117597446542E-3},null,{"$f":"AU9*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.0560745064964361E-3},null,{"$f":"AO9*C9*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":9.311184706500001E-3},null,{"$f":"'6. UD1 Assumptions'!L243","v":18.622369413000001},null,{"$f":"BA9*C9*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.55867108239000007},null,{"$f":"BC9+BE8*'5. UD1 Parameters'!$G$14","v":1.4055018439930351},null,{"$f":"BE8*(1-'5. UD1 Parameters'!$G$14)","v":6.1402158353958999E-2},null,{"$f":"BG9*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.0934772235972666E-2},null,{"$f":"BA9*C9*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.18622369413000001},null,{"$f":"'6. UD1 Assumptions'!N243","v":1.1173421647800001},null,{"$f":"BM9*'5. UD1 Parameters'!$C$15*C9*'5. UD1 Parameters'!$C$28","v":1.6760132471700002E-3},null,{"$f":"BO9+(BQ8*'5. UD1 Parameters'!$G$15)","v":4.2887165944304369E-3},null,{"$f":"BQ8*(1-'5. UD1 Parameters'!$G$15)","v":1.3395616511935039E-4},null,{"$f":"BS9*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":8.9304110079566919E-5},null,{"$f":"BM9*'5. UD1 Parameters'!$C$15*C9*(1-'5. UD1 Parameters'!$C$28)","v":5.5867108239000005E-4},null,{"$f":"'6. UD1 Assumptions'!R243","v":0},null,{"$f":"BY9*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C9","v":0},null,null,null,null,null,{"$f":"CE9*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0},null,null,null,{"$f":"'6. UD1 Assumptions'!T243","v":0},null,{"$f":"CK9*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C9","v":0},null,null,null,null,null,null,null,null,null,16.273504739701053,null,{"$f":"CW9*'5. UD1 Parameters'!$C$31","v":406.8376184925263},null,16.273504739701053,null,{"$f":"DA9*'5. UD1 Parameters'!$C$31","v":406.8376184925263},null,null,0.15,null,16.273504739701053,null,16.273504739701053,null,null,{"$f":"DH9*'5. UD1 Parameters'!$C$31","v":406.8376184925263},null,{"$f":"DJ9*'5. UD1 Parameters'!$C$31","v":406.8376184925263},null,null,31.67720904259539,null,84.664708552359897,null,2003,null,19.718240979306973,492.95602448267431,3.4447362396059198,86.118405990148005]
[2004,null,{"$f":"C9","v":1},null,{"$f":"'6. UD1 Assumptions'!D244","v":57.180621595499993},null,{"$f":"E10*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C10","v":8.1482385773587502},null,{"$f":"G10+(I9*'5. UD1 Parameters'!$G$10)","v":18.647904867879642},null,{"$f":"I9*(1-'5. UD1 Parameters'!$G$10)","v":5.1639951986696753},null,{"$f":"K10*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.4426634657797832},null,{"$f":"E10*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C10","v":2.7160795257862498},null,{"$f":"'6. UD1 Assumptions'!F244","v":190.60207198499998},null,{"$f":"Q10*C10*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":84.055513745384985},null,{"$f":"S10+U9*'5. UD1 Parameters'!$G$11","v":244.7617945570949},null,{"$f":"U9*(1-'5. UD1 Parameters'!$G$11)","v":29.779653472062812},null,{"$f":"W10*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":19.85310231470854},null,{"$f":"Q10*C10*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":28.018504581794996},null,{"$f":"'6. UD1 Assumptions'!H244","v":45.744497276399997},null,{"$f":"AC10*C10*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.4600884844489999},null,{"$f":"AE10+(AG9*'5. UD1 Parameters'!$G$12)","v":14.681842103452055},null,{"$f":"AG9*(1-'5. UD1 Parameters'!$G$12)","v":0.74116076414261634},null,{"$f":"AI10*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.49410717609507754},null,{"$f":"AC10*C10*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.4866961614829999},null,{"$f":"'6. UD1 Assumptions'!J244","v":7.6240828793999995},null,{"$f":"AO10*C10*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":2.8590310797749999E-2},null,{"$f":"AQ10+(AS9*'5. UD1 Parameters'!$G$13)","v":9.8506375400165394E-2},null,{"$f":"AS9*(1-'5. UD1 Parameters'!$G$13)","v":2.4903898615536851E-3},null,{"$f":"AU10*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.6602599077024567E-3},null,{"$f":"AO10*C10*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":9.5301035992500002E-3},null,{"$f":"'6. UD1 Assumptions'!L244","v":19.060207198499999},null,{"$f":"BA10*C10*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.57180621595499992},null,{"$f":"BC10+BE9*'5. UD1 Parameters'!$G$14","v":1.8822874491605202},null,{"$f":"BE9*(1-'5. UD1 Parameters'!$G$14)","v":9.502061078751492E-2},null,{"$f":"BG10*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":6.3347073858343275E-2},null,{"$f":"BA10*C10*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.19060207198499998},null,{"$f":"'6. UD1 Assumptions'!N244","v":1.1436124319099998},null,{"$f":"BM10*'5. UD1 Parameters'!$C$15*C10*'5. UD1 Parameters'!$C$28","v":1.7154186478649999E-3},null,{"$f":"BO10+(BQ9*'5. UD1 Parameters'!$G$15)","v":5.794972065831727E-3},null,{"$f":"BQ9*(1-'5. UD1 Parameters'!$G$15)","v":2.0916317646371029E-4},null,{"$f":"BS10*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.3944211764247352E-4},null,{"$f":"BM10*'5. UD1 Parameters'!$C$15*C10*(1-'5. UD1 Parameters'!$C$28)","v":5.7180621595499998E-4},null,{"$f":"'6. UD1 Assumptions'!R244","v":0},null,{"$f":"BY10*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C10","v":0},null,null,null,null,null,{"$f":"CE10*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0},null,null,null,{"$f":"'6. UD1 Assumptions'!T244","v":0},null,{"$f":"CK10*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C10","v":0},null,null,null,null,null,null,null,null,null,23.855019732467088,null,{"$f":"CW10*'5. UD1 Parameters'!$C$31","v":596.37549331167725},null,23.855019732467088,null,{"$f":"DA10*'5. UD1 Parameters'!$C$31","v":596.37549331167725},null,null,null,null,23.855019732467088,null,23.855019732467088,null,null,{"$f":"DH10*'5. UD1 Parameters'!$C$31","v":596.37549331167725},null,{"$f":"DJ10*'5. UD1 Parameters'!$C$31","v":596.37549331167725},null,null,32.421984250864455,null,117.08669280322435,null,2004,null,26.703200402294264,667.58001005735662,2.8481806698271761,71.204516745679371]
[2005,null,1,null,{"$f":"'6. UD1 Assumptions'!D245","v":58.526479286999994},null,{"$f":"E11*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C11","v":8.3400232983974991},null,{"$f":"G11+(I10*'5. UD1 Parameters'!$G$10)","v":20.840087747902803},null,{"$f":"I10*(1-'5. UD1 Parameters'!$G$10)","v":6.1478404183743374},null,{"$f":"K11*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.0985602789162243},null,{"$f":"E11*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C11","v":2.7800077661324996},null,{"$f":"'6. UD1 Assumptions'!F245","v":195.08826428999998},null,{"$f":"Q11*C11*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":86.033924551889996},null,{"$f":"S11+U10*'5. UD1 Parameters'!$G$11","v":292.53083906670321},null,{"$f":"U10*(1-'5. UD1 Parameters'!$G$11)","v":38.264880042281682},null,{"$f":"W11*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":25.509920028187786},null,{"$f":"Q11*C11*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":28.677974850629997},null,{"$f":"'6. UD1 Assumptions'!H245","v":46.821183429599998},null,{"$f":"AC11*C11*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.5650653843859992},null,{"$f":"AE11+(AG10*'5. UD1 Parameters'!$G$12)","v":18.254324226479646},null,{"$f":"AG10*(1-'5. UD1 Parameters'!$G$12)","v":0.99258326135841091},null,{"$f":"AI11*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.66172217423894053},null,{"$f":"AC11*C11*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.5216884614619999},null,{"$f":"'6. UD1 Assumptions'!J245","v":7.8035305715999996},null,{"$f":"AO11*C11*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":2.92632396435E-2},null,{"$f":"AQ11+(AS10*'5. UD1 Parameters'!$G$13)","v":0.12438152926580082},null,{"$f":"AS10*(1-'5. UD1 Parameters'!$G$13)","v":3.3880857778645838E-3},null,{"$f":"AU11*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.2587238519097223E-3},null,{"$f":"AO11*C11*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":9.7544132144999993E-3},null,{"$f":"'6. UD1 Assumptions'!L245","v":19.508826428999999},null,{"$f":"BA11*C11*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.58526479286999999},null,{"$f":"BC11+BE10*'5. UD1 Parameters'!$G$14","v":2.3402979777538007},null,{"$f":"BE10*(1-'5. UD1 Parameters'!$G$14)","v":0.12725426427671935},null,{"$f":"BG11*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":8.4836176184479556E-2},null,{"$f":"BA11*C11*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.19508826429000001},null,{"$f":"'6. UD1 Assumptions'!N245","v":1.17052958574},null,{"$f":"BM11*'5. UD1 Parameters'!$C$15*C11*'5. UD1 Parameters'!$C$28","v":1.7557943786099999E-3},null,{"$f":"BO11+(BQ10*'5. UD1 Parameters'!$G$15)","v":7.2681423217888274E-3},null,{"$f":"BQ10*(1-'5. UD1 Parameters'!$G$15)","v":2.8262412265289948E-4},null,{"$f":"BS11*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.8841608176859966E-4},null,{"$f":"BM11*'5. UD1 Parameters'!$C$15*C11*(1-'5. UD1 Parameters'!$C$28)","v":5.8526479286999996E-4},null,{"$f":"'6. UD1 Assumptions'!R245","v":5.9130000000000003},null,{"$f":"BY11*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C11","v":0.13304250000000001},null,{"$f":"CA11","v":0.13304250000000001},null,null,null,{"$f":"CE11*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0},null,{"$f":"BY11*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C11","v":4.4347499999999998E-2},null,{"$f":"'6. UD1 Assumptions'!T245","v":0.53685400000000005},null,{"$f":"CK11*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C11","v":6.0396075000000004E-3},null,{"$f":"CM11","v":6.0396075000000004E-3},null,0,null,{"$f":"CQ11*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0},null,null,null,30.357485797461109,null,{"$f":"CW11*'5. UD1 Parameters'!$C$31","v":758.93714493652772},null,30.357485797461109,null,{"$f":"DA11*'5. UD1 Parameters'!$C$31","v":758.93714493652772},null,null,null,null,30.357485797461109,null,30.357485797461109,null,null,{"$f":"DH11*'5. UD1 Parameters'!$C$31","v":758.93714493652772},null,{"$f":"DJ11*'5. UD1 Parameters'!$C$31","v":758.93714493652772},null,null,33.229446520521869,null,150.31613932374623,null,2005,null,32.723695425218892,818.09238563047234,2.3662096277577831,59.15524069394462]
[2006,null,1,null,{"$f":"'6. UD1 Assumptions'!D246","v":61.056597101999998},null,{"$f":"E12*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C12","v":8.7005650870349989},null,{"$f":"G12+(I11*'5. UD1 Parameters'!$G$10)","v":22.670093665595971},null,{"$f":"I11*(1-'5. UD1 Parameters'!$G$10)","v":6.8705591693418331},null,{"$f":"K12*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.5803727795612215},null,{"$f":"E12*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C12","v":2.9001883623449998},null,{"$f":"'6. UD1 Assumptions'!F246","v":203.52199034},null,{"$f":"Q12*C12*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":89.753197739939992},null,{"$f":"S12+U11*'5. UD1 Parameters'!$G$11","v":336.5511744299364},null,{"$f":"U11*(1-'5. UD1 Parameters'!$G$11)","v":45.732862376706812},null,{"$f":"W12*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":30.488574917804542},null,{"$f":"Q12*C12*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":29.917732579979997},null,{"$f":"'6. UD1 Assumptions'!H246","v":48.845277681599995},null,{"$f":"AC12*C12*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.7624145739559998},null,{"$f":"AE12+(AG11*'5. UD1 Parameters'!$G$12)","v":21.782633669285051},null,{"$f":"AG11*(1-'5. UD1 Parameters'!$G$12)","v":1.2341051311505944},null,{"$f":"AI12*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.82273675410039626},null,{"$f":"AC12*C12*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.5874715246519999},null,{"$f":"'6. UD1 Assumptions'!J246","v":8.140879613600001},null,{"$f":"AO12*C12*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":3.0528298551000005E-2},null,{"$f":"AQ12+(AS11*'5. UD1 Parameters'!$G$13)","v":0.15063177689245627},null,{"$f":"AS11*(1-'5. UD1 Parameters'!$G$13)","v":4.2780509243445343E-3},null,{"$f":"AU12*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.8520339495630227E-3},null,{"$f":"AO12*C12*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.0176099517000001E-2},null,{"$f":"'6. UD1 Assumptions'!L246","v":20.352199034000002},null,{"$f":"BA12*C12*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.61056597101999999},null,{"$f":"BC12+BE11*'5. UD1 Parameters'!$G$14","v":2.7926453422160318},null,{"$f":"BE11*(1-'5. UD1 Parameters'!$G$14)","v":0.15821860655776851},null,{"$f":"BG12*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.10547907103851234},null,{"$f":"BA12*C12*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.20352199034000001},null,{"$f":"'6. UD1 Assumptions'!N246","v":1.22113194204},null,{"$f":"BM12*'5. UD1 Parameters'!$C$15*C12*'5. UD1 Parameters'!$C$28","v":1.8316979130599998E-3},null,{"$f":"BO12+(BQ11*'5. UD1 Parameters'!$G$15)","v":8.7453687510044686E-3},null,{"$f":"BQ11*(1-'5. UD1 Parameters'!$G$15)","v":3.5447148384435773E-4},null,{"$f":"BS12*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.3631432256290515E-4},null,{"$f":"BM12*'5. UD1 Parameters'!$C$15*C12*(1-'5. UD1 Parameters'!$C$28)","v":6.1056597101999995E-4},null,{"$f":"'6. UD1 Assumptions'!R246","v":8.0559999999999992},null,{"$f":"BY12*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C12","v":0.18125999999999998},null,{"$f":"CA12+CC11*'5. UD1 Parameters'!$G$16","v":0.31037049989712739},null,{"$f":"CC11*(1-'5. UD1 Parameters'!$G$16)","v":3.9320001028726043E-3},null,{"$f":"CE12*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.6213334019150694E-3},null,{"$f":"BY12*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C12","v":6.0419999999999995E-2},null,{"$f":"'6. UD1 Assumptions'!T246","v":0.49882600000000005},null,{"$f":"CK12*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C12","v":5.6117925000000006E-3},null,{"$f":"CM12+CO11*'5. UD1 Parameters'!$G$17","v":1.0707196853801644E-2},null,{"$f":"CO11*(1-'5. UD1 Parameters'!$G$17)","v":9.442031461983566E-4},null,{"$f":"CQ12*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":6.2946876413223773E-4},null,null,null,36.003502672942844,null,{"$f":"CW12*'5. UD1 Parameters'!$C$31","v":900.08756682357114},null,36.002873204178712,null,{"$f":"DA12*'5. UD1 Parameters'!$C$31","v":900.07183010446784},null,null,null,null,36.003502672942844,null,36.002873204178712,null,null,{"$f":"DH12*'5. UD1 Parameters'!$C$31","v":900.08756682357114},null,{"$f":"DJ12*'5. UD1 Parameters'!$C$31","v":900.07183010446784},null,null,34.680121122805019,null,184.99626044655125,null,2006,null,37.977234878071286,949.43087195178214,1.9737322051284423,49.343305128211]
[2007,null,1,null,{"$f":"'6. UD1 Assumptions'!D247","v":59.162898941999998},null,{"$f":"E13*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C13","v":8.4307130992349997},null,{"$f":"G13+(I12*'5. UD1 Parameters'!$G$10)","v":23.626931328789546},null,{"$f":"I12*(1-'5. UD1 Parameters'!$G$10)","v":7.4738754360414239},null,{"$f":"K13*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.9825836240276153},null,{"$f":"E13*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C13","v":2.810237699745},null,{"$f":"'6. UD1 Assumptions'!F247","v":197.20966314},null,{"$f":"Q13*C13*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":86.969461444739991},null,{"$f":"S13+U12*'5. UD1 Parameters'!$G$11","v":370.90584629546981},null,{"$f":"U12*(1-'5. UD1 Parameters'!$G$11)","v":52.614789579206565},null,{"$f":"W13*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":35.076526386137708},null,{"$f":"Q13*C13*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":28.989820481579997},null,{"$f":"'6. UD1 Assumptions'!H247","v":47.330319153600001},null,{"$f":"AC13*C13*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.6147061174760005},null,{"$f":"AE13+(AG12*'5. UD1 Parameters'!$G$12)","v":24.924699131992611},null,{"$f":"AG12*(1-'5. UD1 Parameters'!$G$12)","v":1.4726406547684399},null,{"$f":"AI13*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.98176043651229317},null,{"$f":"AC13*C13*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.5382353724920002},null,{"$f":"'6. UD1 Assumptions'!J247","v":7.8883865256000005},null,{"$f":"AO13*C13*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":2.9581449471000006E-2},null,{"$f":"AQ13+(AS12*'5. UD1 Parameters'!$G$13)","v":0.17503230909885711},null,{"$f":"AS12*(1-'5. UD1 Parameters'!$G$13)","v":5.1809172645991526E-3},null,{"$f":"AU13*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.4539448430661018E-3},null,{"$f":"AO13*C13*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":9.8604831570000013E-3},null,{"$f":"'6. UD1 Assumptions'!L247","v":19.720966314000002},null,{"$f":"BA13*C13*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.59162898942000008},null,{"$f":"BC13+BE12*'5. UD1 Parameters'!$G$14","v":3.1954742476913602},null,{"$f":"BE12*(1-'5. UD1 Parameters'!$G$14)","v":0.18880008394467176},null,{"$f":"BG13*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.12586672262978116},null,{"$f":"BA13*C13*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.19720966314000002},null,{"$f":"'6. UD1 Assumptions'!N247","v":1.1832579788399999},null,{"$f":"BM13*'5. UD1 Parameters'!$C$15*C13*'5. UD1 Parameters'!$C$28","v":1.77488696826E-3},null,{"$f":"BO13+(BQ12*'5. UD1 Parameters'!$G$15)","v":1.0093739052324508E-2},null,{"$f":"BQ12*(1-'5. UD1 Parameters'!$G$15)","v":4.265166669399598E-4},null,{"$f":"BS13*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.8434444462663983E-4},null,{"$f":"BM13*'5. UD1 Parameters'!$C$15*C13*(1-'5. UD1 Parameters'!$C$28)","v":5.9162898942E-4},null,{"$f":"'6. UD1 Assumptions'!R247","v":13.077000000000002},null,{"$f":"BY13*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C13","v":0.29423250000000001},null,{"$f":"CA13+CC12*'5. UD1 Parameters'!$G$16","v":0.59543016537038507},null,{"$f":"CC12*(1-'5. UD1 Parameters'!$G$16)","v":9.1728345267424044E-3},null,{"$f":"CE13*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":6.1152230178282696E-3},null,{"$f":"BY13*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C13","v":9.8077500000000012E-2},null,{"$f":"'6. UD1 Assumptions'!T247","v":0.88669200000000004},null,{"$f":"CK13*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C13","v":9.9752850000000004E-3},null,{"$f":"CM13+CO12*'5. UD1 Parameters'!$G$17","v":1.900857026992394E-2},null,{"$f":"CO12*(1-'5. UD1 Parameters'!$G$17)","v":1.6739115838777035E-3},null,{"$f":"CQ13*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.1159410559184689E-3},null,null,null,41.177706622668836,null,{"$f":"CW13*'5. UD1 Parameters'!$C$31","v":1029.442665566721},null,41.176590681612922,null,{"$f":"DA13*'5. UD1 Parameters'!$C$31","v":1029.4147670403231},null,null,null,null,41.177706622668836,null,41.176590681612922,null,null,{"$f":"DH13*'5. UD1 Parameters'!$C$31","v":1029.442665566721},null,{"$f":"DJ13*'5. UD1 Parameters'!$C$31","v":1029.4147670403231},null,null,33.644032829103416,null,218.64029327565467,null,2007,null,42.829662912068301,1070.7415728017074,1.6519562893994646,41.298907234986473]
[2008,null,1,null,{"$f":"'6. UD1 Assumptions'!D248","v":59.923617104999998},null,{"$f":"E14*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C14","v":8.5391154374624989},null,{"$f":"G14+(I13*'5. UD1 Parameters'!$G$10)","v":24.376721133457597},null,{"$f":"I13*(1-'5. UD1 Parameters'!$G$10)","v":7.7893256327944487},null,{"$f":"K14*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.1928837551962985},null,{"$f":"E14*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C14","v":2.8463718124874999},null,{"$f":"'6. UD1 Assumptions'!F248","v":199.74539035000001},null,{"$f":"Q14*C14*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":88.087717144349995},null,{"$f":"S14+U13*'5. UD1 Parameters'!$G$11","v":401.00792993374404},null,{"$f":"U13*(1-'5. UD1 Parameters'!$G$11)","v":57.985633506075786},null,{"$f":"W14*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":38.657089004050519},null,{"$f":"Q14*C14*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":29.362572381450001},null,{"$f":"'6. UD1 Assumptions'!H248","v":47.938893684},null,{"$f":"AC14*C14*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.6740421341900005},null,{"$f":"AE14+(AG13*'5. UD1 Parameters'!$G$12)","v":27.913677567875062},null,{"$f":"AG13*(1-'5. UD1 Parameters'!$G$12)","v":1.6850636983075471},null,{"$f":"AI14*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.1233757988716979},null,{"$f":"AC14*C14*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.5580140447300002},null,{"$f":"'6. UD1 Assumptions'!J248","v":7.9898156140000003},null,{"$f":"AO14*C14*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":2.9961808552500004E-2},null,{"$f":"AQ14+(AS13*'5. UD1 Parameters'!$G$13)","v":0.19897395423842495},null,{"$f":"AS13*(1-'5. UD1 Parameters'!$G$13)","v":6.0201634129321523E-3},null,{"$f":"AU14*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.0134422752881012E-3},null,{"$f":"AO14*C14*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":9.9872695175000012E-3},null,{"$f":"'6. UD1 Assumptions'!L248","v":19.974539035000003},null,{"$f":"BA14*C14*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.59923617105000004},null,{"$f":"BC14+BE13*'5. UD1 Parameters'!$G$14","v":3.578676611266034},null,{"$f":"BE13*(1-'5. UD1 Parameters'!$G$14)","v":0.21603380747532655},null,{"$f":"BG14*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.14402253831688436},null,{"$f":"BA14*C14*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.19974539035000002},null,{"$f":"'6. UD1 Assumptions'!N248","v":1.1984723421000001},null,{"$f":"BM14*'5. UD1 Parameters'!$C$15*C14*'5. UD1 Parameters'!$C$28","v":1.7977085131500002E-3},null,{"$f":"BO14+(BQ13*'5. UD1 Parameters'!$G$15)","v":1.1399170102953025E-2},null,{"$f":"BQ13*(1-'5. UD1 Parameters'!$G$15)","v":4.9227746252148384E-4},null,{"$f":"BS14*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.2818497501432256E-4},null,{"$f":"BM14*'5. UD1 Parameters'!$C$15*C14*(1-'5. UD1 Parameters'!$C$28)","v":5.9923617105000007E-4},null,{"$f":"'6. UD1 Assumptions'!R248","v":12.148},null,{"$f":"BY14*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C14","v":0.27332999999999996},null,{"$f":"CA14+CC13*'5. UD1 Parameters'!$G$16","v":0.85116254452373974},null,{"$f":"CC13*(1-'5. UD1 Parameters'!$G$16)","v":1.7597620846645286E-2},null,{"$f":"CE14*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.1731747231096858E-2},null,{"$f":"BY14*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C14","v":9.1109999999999997E-2},null,{"$f":"'6. UD1 Assumptions'!T248","v":0.79310400000000003},null,{"$f":"CK14*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C14","v":8.9224200000000004E-3},null,{"$f":"CM14+CO13*'5. UD1 Parameters'!$G$17","v":2.4959281950534852E-2},null,{"$f":"CO13*(1-'5. UD1 Parameters'!$G$17)","v":2.9717083193890872E-3},null,{"$f":"CQ14*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.9811388795927245E-3},null,null,null,45.135425609796393,null,{"$f":"CW14*'5. UD1 Parameters'!$C$31","v":1128.3856402449098},null,45.1334444709168,null,{"$f":"DA14*'5. UD1 Parameters'!$C$31","v":1128.33611177292},null,null,null,null,45.135425609796393,null,45.1334444709168,null,null,{"$f":"DH14*'5. UD1 Parameters'!$C$31","v":1128.3856402449098},null,{"$f":"DJ14*'5. UD1 Parameters'!$C$31","v":1128.33611177292},null,null,34.068400134706053,null,252.70869341036072,null,2008,null,46.522045388608056,1163.0511347152014,1.3866197788116637,34.665494470291605]
[2009,null,1,null,{"$f":"'6. UD1 Assumptions'!D249","v":62.391682431},null,{"$f":"E15*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C15","v":8.8908147464175009},null,{"$f":"G15+(I14*'5. UD1 Parameters'!$G$10)","v":25.23101957879474},null,{"$f":"I14*(1-'5. UD1 Parameters'!$G$10)","v":8.0365163010803577},null,{"$f":"K15*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.3576775340535718},null,{"$f":"E15*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C15","v":2.9636049154725002},null,{"$f":"'6. UD1 Assumptions'!F249","v":207.97227477000001},null,{"$f":"Q15*C15*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":91.71577317357},null,{"$f":"S15+U14*'5. UD1 Parameters'!$G$11","v":430.0320548348177},null,{"$f":"U14*(1-'5. UD1 Parameters'!$G$11)","v":62.691648272496387},null,{"$f":"W15*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":41.794432181664256},null,{"$f":"Q15*C15*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":30.571924391189999},null,{"$f":"'6. UD1 Assumptions'!H249","v":49.9133459448},null,{"$f":"AC15*C15*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.8665512296180005},null,{"$f":"AE15+(AG14*'5. UD1 Parameters'!$G$12)","v":30.893091684752008},null,{"$f":"AG14*(1-'5. UD1 Parameters'!$G$12)","v":1.8871371127410532},null,{"$f":"AI15*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.2580914084940353},null,{"$f":"AC15*C15*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.622183743206},null,{"$f":"'6. UD1 Assumptions'!J249","v":8.3188909907999999},null,{"$f":"AO15*C15*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":3.1195841215500002E-2},null,{"$f":"AQ15+(AS14*'5. UD1 Parameters'!$G$13)","v":0.22332616912230832},null,{"$f":"AS14*(1-'5. UD1 Parameters'!$G$13)","v":6.8436263316166458E-3},null,{"$f":"AU15*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.5624175544110969E-3},null,{"$f":"AO15*C15*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.03986137385E-2},null,{"$f":"'6. UD1 Assumptions'!L249","v":20.797227477000003},null,{"$f":"BA15*C15*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.62391682431000017},null,{"$f":"BC15+BE14*'5. UD1 Parameters'!$G$14","v":3.960652780096412},null,{"$f":"BE14*(1-'5. UD1 Parameters'!$G$14)","v":0.24194065547962224},null,{"$f":"BG15*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.16129377031974815},null,{"$f":"BA15*C15*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.20797227477000005},null,{"$f":"'6. UD1 Assumptions'!N249","v":1.2478336486200001},null,{"$f":"BM15*'5. UD1 Parameters'!$C$15*C15*'5. UD1 Parameters'!$C$28","v":1.8717504729300004E-3},null,{"$f":"BO15+(BQ14*'5. UD1 Parameters'!$G$15)","v":1.2714976489747752E-2},null,{"$f":"BQ14*(1-'5. UD1 Parameters'!$G$15)","v":5.559440861352741E-4},null,{"$f":"BS15*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.7062939075684938E-4},null,{"$f":"BM15*'5. UD1 Parameters'!$C$15*C15*(1-'5. UD1 Parameters'!$C$28)","v":6.2391682431000011E-4},null,{"$f":"'6. UD1 Assumptions'!R249","v":9.1259999999999994},null,{"$f":"BY15*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C15","v":0.20533499999999999},null,{"$f":"CA15+CC14*'5. UD1 Parameters'!$G$16","v":1.0313418896568465},null,{"$f":"CC14*(1-'5. UD1 Parameters'!$G$16)","v":2.51556548668933E-2},null,{"$f":"CE15*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.6770436577928864E-2},null,{"$f":"BY15*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C15","v":6.8444999999999992E-2},null,{"$f":"'6. UD1 Assumptions'!T249","v":1.1668799999999999},null,{"$f":"CK15*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C15","v":1.3127399999999997E-2},null,{"$f":"CM15+CO14*'5. UD1 Parameters'!$G$17","v":3.4184668029175413E-2},null,{"$f":"CO14*(1-'5. UD1 Parameters'!$G$17)","v":3.902013921359436E-3},null,{"$f":"CQ15*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.601342614239624E-3},null,null,null,48.59579972066895,null,{"$f":"CW15*'5. UD1 Parameters'!$C$31","v":1214.8949930167237},null,48.593198378054709,null,{"$f":"DA15*'5. UD1 Parameters'!$C$31","v":1214.8299594513678},null,11.9,null,null,36.695799720668951,null,36.69319837805471,null,null,{"$f":"DH15*'5. UD1 Parameters'!$C$31","v":917.39499301672379},null,{"$f":"DJ15*'5. UD1 Parameters'!$C$31","v":917.3299594513677},null,null,35.445152855201307,null,288.15384626556204,null,2009,null,49.762556576407221,1244.0639144101806,1.1667568557382708,29.168921393456912]
[2010,null,1,null,{"$f":"'6. UD1 Assumptions'!D250","v":64.153748977500001},null,{"$f":"E16*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C16","v":9.1419092292937503},null,{"$f":"G16+(I15*'5. UD1 Parameters'!$G$10)","v":26.054767434877554},null,{"$f":"I15*(1-'5. UD1 Parameters'!$G$10)","v":8.3181613732109323},null,{"$f":"K16*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.5454409154739546},null,{"$f":"E16*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C16","v":3.0473030764312501},null,{"$f":"'6. UD1 Assumptions'!F250","v":213.845829925},null,{"$f":"Q16*C16*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":94.306010996924996},null,{"$f":"S16+U15*'5. UD1 Parameters'!$G$11","v":457.1089256697075},null,{"$f":"U15*(1-'5. UD1 Parameters'!$G$11)","v":67.229140162035208},null,{"$f":"W16*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":44.819426774690136},null,{"$f":"Q16*C16*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":31.435336998975},null,{"$f":"'6. UD1 Assumptions'!H250","v":51.322999181999997},null,{"$f":"AC16*C16*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":5.0039924202449999},null,{"$f":"AE16+(AG15*'5. UD1 Parameters'!$G$12)","v":33.808520184895613},null,{"$f":"AG15*(1-'5. UD1 Parameters'!$G$12)","v":2.0885639201013961},null,{"$f":"AI16*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.392375946734264},null,{"$f":"AC16*C16*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.667997473415},null,{"$f":"'6. UD1 Assumptions'!J250","v":8.5538331969999994},null,{"$f":"AO16*C16*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":3.2076874488749997E-2},null,{"$f":"AQ16+(AS15*'5. UD1 Parameters'!$G$13)","v":0.2477218329853042},null,{"$f":"AS15*(1-'5. UD1 Parameters'!$G$13)","v":7.6812106257541082E-3},null,{"$f":"AU16*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.1208070838360716E-3},null,{"$f":"AO16*C16*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.0692291496249999E-2},null,{"$f":"'6. UD1 Assumptions'!L250","v":21.3845829925},null,{"$f":"BA16*C16*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.64153748977500002},null,{"$f":"BC16+BE15*'5. UD1 Parameters'!$G$14","v":4.3344256647302073},null,{"$f":"BE15*(1-'5. UD1 Parameters'!$G$14)","v":0.2677646051412047},null,{"$f":"BG16*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.17850973676080312},null,{"$f":"BA16*C16*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.21384582992500001},null,{"$f":"'6. UD1 Assumptions'!N250","v":1.28307497955},null,{"$f":"BM16*'5. UD1 Parameters'!$C$15*C16*'5. UD1 Parameters'!$C$28","v":1.9246124693250001E-3},null,{"$f":"BO16+(BQ15*'5. UD1 Parameters'!$G$15)","v":1.4019472238207863E-2},null,{"$f":"BQ15*(1-'5. UD1 Parameters'!$G$15)","v":6.2011672086488903E-4},null,{"$f":"BS16*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.1341114724325934E-4},null,{"$f":"BM16*'5. UD1 Parameters'!$C$15*C16*(1-'5. UD1 Parameters'!$C$28)","v":6.4153748977500004E-4},null,{"$f":"'6. UD1 Assumptions'!R250","v":10.949},null,{"$f":"BY16*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C16","v":0.24635249999999997},null,{"$f":"CA16+CC15*'5. UD1 Parameters'!$G$16","v":1.2472136303789649},null,{"$f":"CC15*(1-'5. UD1 Parameters'!$G$16)","v":3.0480759277881474E-2},null,{"$f":"CE16*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.0320506185254314E-2},null,{"$f":"BY16*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C16","v":8.2117499999999996E-2},null,{"$f":"'6. UD1 Assumptions'!T250","v":1.131624},null,{"$f":"CK16*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C16","v":1.2730769999999999E-2},null,{"$f":"CM16+CO15*'5. UD1 Parameters'!$G$17","v":4.1571171683242536E-2},null,{"$f":"CO15*(1-'5. UD1 Parameters'!$G$17)","v":5.3442663459328764E-3},null,{"$f":"CQ16*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.5628442306219173E-3},null,null,null,51.965170942306109,null,{"$f":"CW16*'5. UD1 Parameters'!$C$31","v":1299.1292735576528},null,51.961608098075487,null,{"$f":"DA16*'5. UD1 Parameters'!$C$31","v":1299.0402024518871},null,9,null,null,42.965170942306109,null,42.961608098075487,null,null,{"$f":"DH16*'5. UD1 Parameters'!$C$31","v":1074.1292735576528},null,{"$f":"DJ16*'5. UD1 Parameters'!$C$31","v":1074.0402024518871},null,null,36.457934707732271,null,324.61178097329429,null,2010,null,52.949001375322553,1323.7250343830638,0.98383043301644335,24.595760825410935]
[2011,null,1,null,{"$f":"'6. UD1 Assumptions'!D251","v":62.174060999999995},null,{"$f":"E17*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C17","v":8.8598036924999999},null,{"$f":"G17+(I16*'5. UD1 Parameters'!$G$10)","v":26.324836598894997},null,{"$f":"I16*(1-'5. UD1 Parameters'!$G$10)","v":8.5897345284825555},null,{"$f":"K17*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.7264896856550367},null,{"$f":"E17*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C17","v":2.9532678975},null,{"$f":"'6. UD1 Assumptions'!F251","v":207.24687},null,{"$f":"Q17*C17*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":91.395869669999996},null,{"$f":"S17+U16*'5. UD1 Parameters'!$G$11","v":477.04258760970379},null,{"$f":"U16*(1-'5. UD1 Parameters'!$G$11)","v":71.462207730003726},null,{"$f":"W17*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":47.641471820002479},null,{"$f":"Q17*C17*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":30.465289889999998},null,{"$f":"'6. UD1 Assumptions'!H251","v":49.739248799999999},null,{"$f":"AC17*C17*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.8495767580000004},null,{"$f":"AE17+(AG16*'5. UD1 Parameters'!$G$12)","v":36.372432038562174},null,{"$f":"AG16*(1-'5. UD1 Parameters'!$G$12)","v":2.2856649043334358},null,{"$f":"AI17*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.5237766028889572},null,{"$f":"AC17*C17*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.6165255860000001},null,{"$f":"'6. UD1 Assumptions'!J251","v":8.2898747999999998},null,{"$f":"AO17*C17*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":3.1087030499999998E-2},null,{"$f":"AQ17+(AS16*'5. UD1 Parameters'!$G$13)","v":0.27028857415586199},null,{"$f":"AS16*(1-'5. UD1 Parameters'!$G$13)","v":8.5202893294421805E-3},null,{"$f":"AU17*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.6801928862947864E-3},null,{"$f":"AO17*C17*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.0362343499999999E-2},null,{"$f":"'6. UD1 Assumptions'!L251","v":20.724687000000003},null,{"$f":"BA17*C17*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.62174061000000003},null,{"$f":"BC17+BE16*'5. UD1 Parameters'!$G$14","v":4.6631323126361766},null,{"$f":"BE16*(1-'5. UD1 Parameters'!$G$14)","v":0.29303396209403026},null,{"$f":"BG17*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.19535597472935351},null,{"$f":"BA17*C17*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.20724687000000003},null,{"$f":"'6. UD1 Assumptions'!N251","v":1.2434812200000001},null,{"$f":"BM17*'5. UD1 Parameters'!$C$15*C17*'5. UD1 Parameters'!$C$28","v":1.86522183E-3},null,{"$f":"BO17+(BQ16*'5. UD1 Parameters'!$G$15)","v":1.5200956338954201E-2},null,{"$f":"BQ16*(1-'5. UD1 Parameters'!$G$15)","v":6.837377292536604E-4},null,{"$f":"BS17*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.5582515283577359E-4},null,{"$f":"BM17*'5. UD1 Parameters'!$C$15*C17*(1-'5. UD1 Parameters'!$C$28)","v":6.2174061000000002E-4},null,{"$f":"'6. UD1 Assumptions'!R251","v":10.401999999999999},null,{"$f":"BY17*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C17","v":0.23404499999999995},null,{"$f":"CA17+CC16*'5. UD1 Parameters'!$G$16","v":1.4443978969820863},null,{"$f":"CC16*(1-'5. UD1 Parameters'!$G$16)","v":3.6860733396878467E-2},null,{"$f":"CE17*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.4573822264585644E-2},null,{"$f":"BY17*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C17","v":7.8014999999999987E-2},null,{"$f":"'6. UD1 Assumptions'!T251","v":1.5630550000000001},null,{"$f":"CK17*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C17","v":1.7584368749999999E-2},null,{"$f":"CM17+CO16*'5. UD1 Parameters'!$G$17","v":5.2656503683839589E-2},null,{"$f":"CO16*(1-'5. UD1 Parameters'!$G$17)","v":6.4990367494029422E-3},null,{"$f":"CQ17*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.3326911662686278E-3},null,null,null,55.122136614745813,null,{"$f":"CW17*'5. UD1 Parameters'!$C$31","v":1378.0534153686453},null,55.117803923579544,null,{"$f":"DA17*'5. UD1 Parameters'!$C$31","v":1377.9450980894885},null,10.199999999999999,null,null,44.92213661474581,null,44.917803923579541,null,null,{"$f":"DH17*'5. UD1 Parameters'!$C$31","v":1123.0534153686453},null,{"$f":"DJ17*'5. UD1 Parameters'!$C$31","v":1122.9450980894885},null,null,35.331329327609993,null,359.94311030090427,null,2011,null,55.953253006501811,1398.8313251625452,0.83111639175599805,20.77790979389988]
[2012,null,1,null,{"$f":"'6. UD1 Assumptions'!D252","v":58.180867482000004},null,{"$f":"E18*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C18","v":8.2907736161849996},null,{"$f":"G18+(I17*'5. UD1 Parameters'!$G$10)","v":25.936839297036975},null,{"$f":"I17*(1-'5. UD1 Parameters'!$G$10)","v":8.6787709180430195},null,{"$f":"K18*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.7858472786953463},null,{"$f":"E18*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C18","v":2.763591205395},null,{"$f":"'6. UD1 Assumptions'!F252","v":193.93622494000002},null,{"$f":"Q18*C18*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":85.525875198540007},null,{"$f":"S18+U17*'5. UD1 Parameters'!$G$11","v":487.98992238294505},null,{"$f":"U17*(1-'5. UD1 Parameters'!$G$11)","v":74.578540425298741},null,{"$f":"W18*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":49.719026950199158},null,{"$f":"Q18*C18*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":28.508625066180002},null,{"$f":"'6. UD1 Assumptions'!H252","v":46.544693985600006},null,{"$f":"AC18*C18*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.5381076635960014},null,{"$f":"AE18+(AG17*'5. UD1 Parameters'!$G$12)","v":38.451538511300484},null,{"$f":"AG17*(1-'5. UD1 Parameters'!$G$12)","v":2.4590011908576912},null,{"$f":"AI18*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.6393341272384607},null,{"$f":"AC18*C18*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.5127025545320003},null,{"$f":"'6. UD1 Assumptions'!J252","v":7.757448997600001},null,{"$f":"AO18*C18*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":2.9090433741000003E-2},null,{"$f":"AQ18+(AS17*'5. UD1 Parameters'!$G$13)","v":0.29008254489843527},null,{"$f":"AS17*(1-'5. UD1 Parameters'!$G$13)","v":9.2964629984267529E-3},null,{"$f":"AU18*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":6.1976419989511686E-3},null,{"$f":"AO18*C18*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":9.6968112470000017E-3},null,{"$f":"'6. UD1 Assumptions'!L252","v":19.393622494000002},null,{"$f":"BA18*C18*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.58180867482000009},null,{"$f":"BC18+BE17*'5. UD1 Parameters'!$G$14","v":4.9296844245257034},null,{"$f":"BE17*(1-'5. UD1 Parameters'!$G$14)","v":0.31525656293047327},null,{"$f":"BG18*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.21017104195364883},null,{"$f":"BA18*C18*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.19393622494000004},null,{"$f":"'6. UD1 Assumptions'!N252","v":1.1636173496400002},null,{"$f":"BM18*'5. UD1 Parameters'!$C$15*C18*'5. UD1 Parameters'!$C$28","v":1.7454260244600002E-3},null,{"$f":"BO18+(BQ17*'5. UD1 Parameters'!$G$15)","v":1.6205022974623885E-2},null,{"$f":"BQ17*(1-'5. UD1 Parameters'!$G$15)","v":7.4135938879031573E-4},null,{"$f":"BS18*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.9423959252687711E-4},null,{"$f":"BM18*'5. UD1 Parameters'!$C$15*C18*(1-'5. UD1 Parameters'!$C$28)","v":5.8180867482000007E-4},null,{"$f":"'6. UD1 Assumptions'!R252","v":7.37},null,{"$f":"BY18*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C18","v":0.165825},null,{"$f":"CA18+CC17*'5. UD1 Parameters'!$G$16","v":1.5675344877931239},null,{"$f":"CC17*(1-'5. UD1 Parameters'!$G$16)","v":4.2688409188962446E-2},null,{"$f":"CE18*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.8458939459308295E-2},null,{"$f":"BY18*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C18","v":5.5274999999999998E-2},null,{"$f":"'6. UD1 Assumptions'!T252","v":0.67796900000000004},null,{"$f":"CK18*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C18","v":7.6271512500000003E-3},null,{"$f":"CM18+CO17*'5. UD1 Parameters'!$G$17","v":5.2051590773033327E-2},null,{"$f":"CO17*(1-'5. UD1 Parameters'!$G$17)","v":8.2320641608062597E-3},null,{"$f":"CQ18*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.4880427738708392E-3},null,null,null,57.395018261911275,null,{"$f":"CW18*'5. UD1 Parameters'!$C$31","v":1434.8754565477818},null,57.389530219137399,null,{"$f":"DA18*'5. UD1 Parameters'!$C$31","v":1434.7382554784349},null,13.83,null,null,43.565018261911277,null,43.5595302191374,null,null,{"$f":"DH18*'5. UD1 Parameters'!$C$31","v":1089.1254565477818},null,{"$f":"DJ18*'5. UD1 Parameters'!$C$31","v":1088.9882554784349},null,null,33.044408670968821,null,392.9875189718731,null,2012,null,58.098280209603033,1452.4570052400759,0.70326194769175743,17.581548692294064]
[2013,null,1,null,{"$f":"'6. UD1 Assumptions'!D253","v":64.456379938500007},null,{"$f":"E19*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C19","v":9.1850341412362511},null,{"$f":"G19+(I18*'5. UD1 Parameters'!$G$10)","v":26.571017452845055},null,{"$f":"I18*(1-'5. UD1 Parameters'!$G$10)","v":8.5508559854281714},null,{"$f":"K19*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.700570656952114},null,{"$f":"E19*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C19","v":3.0616780470787504},null,{"$f":"'6. UD1 Assumptions'!F253","v":214.85459979500001},null,{"$f":"Q19*C19*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":94.750878509594997},null,{"$f":"S19+U18*'5. UD1 Parameters'!$G$11","v":506.45080687768586},null,{"$f":"U18*(1-'5. UD1 Parameters'!$G$11)","v":76.289994014854202},null,{"$f":"W19*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":50.859996009902801},null,{"$f":"Q19*C19*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":31.583626169864999},null,{"$f":"'6. UD1 Assumptions'!H253","v":51.565103950800001},null,{"$f":"AC19*C19*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":5.0275976352030005},null,{"$f":"AE19+(AG18*'5. UD1 Parameters'!$G$12)","v":40.879574509015136},null,{"$f":"AG18*(1-'5. UD1 Parameters'!$G$12)","v":2.5995616374883461},null,{"$f":"AI19*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.7330410916588974},null,{"$f":"AC19*C19*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.6758658784010001},null,{"$f":"'6. UD1 Assumptions'!J253","v":8.5941839918000014},null,{"$f":"AO19*C19*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":3.2228189969250004E-2},null,{"$f":"AQ19+(AS18*'5. UD1 Parameters'!$G$13)","v":0.31233346648495786},null,{"$f":"AS18*(1-'5. UD1 Parameters'!$G$13)","v":9.9772683827274687E-3},null,{"$f":"AU19*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":6.6515122551516455E-3},null,{"$f":"AO19*C19*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.0742729989750002E-2},null,{"$f":"'6. UD1 Assumptions'!L253","v":21.485459979500003},null,{"$f":"BA19*C19*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.64456379938500019},null,{"$f":"BC19+BE18*'5. UD1 Parameters'!$G$14","v":5.240971090899377},null,{"$f":"BE18*(1-'5. UD1 Parameters'!$G$14)","v":0.33327713301132644},null,{"$f":"BG19*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.22218475534088428},null,{"$f":"BA19*C19*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.21485459979500005},null,{"$f":"'6. UD1 Assumptions'!N253","v":1.2891275987700002},null,{"$f":"BM19*'5. UD1 Parameters'!$C$15*C19*'5. UD1 Parameters'!$C$28","v":1.9336913981550003E-3},null,{"$f":"BO19+(BQ18*'5. UD1 Parameters'!$G$15)","v":1.7348386076327327E-2},null,{"$f":"BQ18*(1-'5. UD1 Parameters'!$G$15)","v":7.9032829645155815E-4},null,{"$f":"BS19*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.268855309677054E-4},null,{"$f":"BM19*'5. UD1 Parameters'!$C$15*C19*(1-'5. UD1 Parameters'!$C$28)","v":6.4456379938500005E-4},null,{"$f":"'6. UD1 Assumptions'!R253","v":6.963000000000001},null,{"$f":"BY19*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C19","v":0.15666750000000002},null,{"$f":"CA19+CC18*'5. UD1 Parameters'!$G$16","v":1.6778743423620854},null,{"$f":"CC18*(1-'5. UD1 Parameters'!$G$16)","v":4.6327645431038331E-2},null,{"$f":"CE19*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.0885096954025554E-2},null,{"$f":"BY19*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C19","v":5.2222500000000005E-2},null,{"$f":"'6. UD1 Assumptions'!T253","v":0.32495800000000002},null,{"$f":"CK19*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C19","v":3.6557775000000004E-3},null,{"$f":"CM19+CO18*'5. UD1 Parameters'!$G$17","v":4.7569873283081175E-2},null,{"$f":"CO18*(1-'5. UD1 Parameters'!$G$17)","v":8.1374949899521466E-3},null,{"$f":"CQ19*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.4249966599680972E-3},null,null,null,58.55928100525481,null,{"$f":"CW19*'5. UD1 Parameters'!$C$31","v":1463.9820251313702},null,58.553856008594842,null,{"$f":"DA19*'5. UD1 Parameters'!$C$31","v":1463.846400214871},null,15.42,null,null,43.139281005254809,null,43.13385600859484,null,null,{"$f":"DH19*'5. UD1 Parameters'!$C$31","v":1078.4820251313702},null,{"$f":"DJ19*'5. UD1 Parameters'!$C$31","v":1078.346400214871},null,null,36.599634488928885,null,429.58715346080197,null,2013,null,59.155246256466143,1478.8811564116536,0.59596525121133226,14.899131280283427]
[2014,null,1,null,{"$f":"'6. UD1 Assumptions'!D254","v":62.520861037500005},null,{"$f":"E20*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C20","v":8.9092226978437505},null,{"$f":"G20+(I19*'5. UD1 Parameters'!$G$10)","v":26.720308340048625},null,{"$f":"I19*(1-'5. UD1 Parameters'!$G$10)","v":8.7599318106401824},null,{"$f":"K20*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.8399545404267883},null,{"$f":"E20*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C20","v":2.9697408992812502},null,{"$f":"'6. UD1 Assumptions'!F254","v":208.40287012500002},null,{"$f":"Q20*C20*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":91.905665725125004},null,{"$f":"S20+U19*'5. UD1 Parameters'!$G$11","v":519.18039282467839},null,{"$f":"U19*(1-'5. UD1 Parameters'!$G$11)","v":79.176079778132475},null,{"$f":"W20*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":52.784053185421648},null,{"$f":"Q20*C20*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":30.635221908375001},null,{"$f":"'6. UD1 Assumptions'!H254","v":50.01668883},null,{"$f":"AC20*C20*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.8766271609250005},null,{"$f":"AE20+(AG19*'5. UD1 Parameters'!$G$12)","v":42.992489793515446},null,{"$f":"AG19*(1-'5. UD1 Parameters'!$G$12)","v":2.7637118764246833},null,{"$f":"AI20*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.8424745842831221},null,{"$f":"AC20*C20*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.6255423869750001},null,{"$f":"'6. UD1 Assumptions'!J254","v":8.3361148050000011},null,{"$f":"AO20*C20*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":3.1260430518750007E-2},null,{"$f":"AQ20+(AS19*'5. UD1 Parameters'!$G$13)","v":0.33285131743512641},null,{"$f":"AS19*(1-'5. UD1 Parameters'!$G$13)","v":1.0742579568581441E-2},null,{"$f":"AU20*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":7.1617197123876267E-3},null,{"$f":"AO20*C20*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.0420143506250002E-2},null,{"$f":"'6. UD1 Assumptions'!L254","v":20.840287012500003},null,{"$f":"BA20*C20*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.62520861037500008},null,{"$f":"BC20+BE19*'5. UD1 Parameters'!$G$14","v":5.5118576658353149},null,{"$f":"BE19*(1-'5. UD1 Parameters'!$G$14)","v":0.35432203543906204},null,{"$f":"BG20*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.23621469029270803},null,{"$f":"BA20*C20*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.20840287012500003},null,{"$f":"'6. UD1 Assumptions'!N254","v":1.2504172207500002},null,{"$f":"BM20*'5. UD1 Parameters'!$C$15*C20*'5. UD1 Parameters'!$C$28","v":1.8756258311250005E-3},null,{"$f":"BO20+(BQ19*'5. UD1 Parameters'!$G$15)","v":1.8377921134526045E-2},null,{"$f":"BQ19*(1-'5. UD1 Parameters'!$G$15)","v":8.460907729262836E-4},null,{"$f":"BS20*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.6406051528418903E-4},null,{"$f":"BM20*'5. UD1 Parameters'!$C$15*C20*(1-'5. UD1 Parameters'!$C$28)","v":6.2520861037500014E-4},null,{"$f":"'6. UD1 Assumptions'!R254","v":5.1909999999999998},null,{"$f":"BY20*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C20","v":0.11679749999999998},null,{"$f":"CA20+CC19*'5. UD1 Parameters'!$G$16","v":1.7450831614009261},null,{"$f":"CC19*(1-'5. UD1 Parameters'!$G$16)","v":4.9588680961159197E-2},null,{"$f":"CE20*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.3059120640772793E-2},null,{"$f":"BY20*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C20","v":3.8932499999999995E-2},null,{"$f":"'6. UD1 Assumptions'!T254","v":0.18939},null,{"$f":"CK20*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C20","v":2.1306375000000001E-3},null,{"$f":"CM20+CO19*'5. UD1 Parameters'!$G$17","v":4.2263665918883891E-2},null,{"$f":"CO19*(1-'5. UD1 Parameters'!$G$17)","v":7.4368448641972821E-3},null,{"$f":"CQ20*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.9578965761315208E-3},null,null,null,60.748439797868841,null,{"$f":"CW20*'5. UD1 Parameters'!$C$31","v":1518.710994946721},null,60.743481901292711,null,{"$f":"DA20*'5. UD1 Parameters'!$C$31","v":1518.5870475323177},null,15.92,null,null,44.828439797868839,null,44.823481901292709,null,null,{"$f":"DH20*'5. UD1 Parameters'!$C$31","v":1120.710994946721},null,{"$f":"DJ20*'5. UD1 Parameters'!$C$31","v":1120.5870475323177},null,null,35.488885916872874,null,465.07603937767487,null,2014,null,61.254179857248396,1531.3544964312098,0.50574005937955491,12.643501484488752]
[2015,null,1,null,{"$f":"'6. UD1 Assumptions'!D255","v":63.771278258250007},null,{"$f":"E21*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C21","v":9.0874071518006261},null,{"$f":"G21+(I20*'5. UD1 Parameters'!$G$10)","v":26.998565468388499},null,{"$f":"I20*(1-'5. UD1 Parameters'!$G$10)","v":8.809150023460754},null,{"$f":"K21*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.8727666823071694},null,{"$f":"E21*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C21","v":3.0291357172668754},null,{"$f":"'6. UD1 Assumptions'!F255","v":212.57092752750003},null,{"$f":"Q21*C21*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":93.743779039627512},null,{"$f":"S21+U20*'5. UD1 Parameters'!$G$11","v":531.75800993249823},null,{"$f":"U20*(1-'5. UD1 Parameters'!$G$11)","v":81.16616193180765},null,{"$f":"W21*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":54.110774621205096},null,{"$f":"Q21*C21*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":31.247926346542503},null,{"$f":"'6. UD1 Assumptions'!H255","v":51.017022606600008},null,{"$f":"AC21*C21*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.9741597041435011},null,{"$f":"AE21+(AG20*'5. UD1 Parameters'!$G$12)","v":45.06009148998686},null,{"$f":"AG20*(1-'5. UD1 Parameters'!$G$12)","v":2.9065580076720861},null,{"$f":"AI21*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.9377053384480574},null,{"$f":"AC21*C21*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.6580532347145003},null,{"$f":"'6. UD1 Assumptions'!J255","v":8.5028371011000008},null,{"$f":"AO21*C21*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":3.1885639129125003E-2},null,{"$f":"AQ21+(AS20*'5. UD1 Parameters'!$G$13)","v":0.35328867405294961},null,{"$f":"AS20*(1-'5. UD1 Parameters'!$G$13)","v":1.1448282511301784E-2},null,{"$f":"AU21*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":7.6321883408678563E-3},null,{"$f":"AO21*C21*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.0628546376375001E-2},null,{"$f":"'6. UD1 Assumptions'!L255","v":21.257092752750005},null,{"$f":"BA21*C21*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.63771278258250019},null,{"$f":"BC21+BE20*'5. UD1 Parameters'!$G$14","v":5.7769348064085726},null,{"$f":"BE20*(1-'5. UD1 Parameters'!$G$14)","v":0.37263564200924187},null,{"$f":"BG21*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.24842376133949456},null,{"$f":"BA21*C21*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.21257092752750006},null,{"$f":"'6. UD1 Assumptions'!N255","v":1.2754255651650002},null,{"$f":"BM21*'5. UD1 Parameters'!$C$15*C21*'5. UD1 Parameters'!$C$28","v":1.9131383477475005E-3},null,{"$f":"BO21+(BQ20*'5. UD1 Parameters'!$G$15)","v":1.9394757692062219E-2},null,{"$f":"BQ20*(1-'5. UD1 Parameters'!$G$15)","v":8.9630179021132602E-4},null,{"$f":"BS21*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.9753452680755064E-4},null,null,null,{"$f":"'6. UD1 Assumptions'!R255","v":5.8398750000000001},null,{"$f":"BY21*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C21","v":0.13139718750000001},null,{"$f":"CA21+CC20*'5. UD1 Parameters'!$G$16","v":1.8249053471522392},null,{"$f":"CC20*(1-'5. UD1 Parameters'!$G$16)","v":5.1575001748687004E-2},null,{"$f":"CE21*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.4383334499124667E-2},null,{"$f":"BY21*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C21","v":4.3799062499999999E-2},null,{"$f":"'6. UD1 Assumptions'!T255","v":0.18939},null,{"$f":"CK21*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C21","v":2.1306375000000001E-3},null,{"$f":"CM21+CO20*'5. UD1 Parameters'!$G$17","v":3.7787005456146008E-2},null,{"$f":"CO20*(1-'5. UD1 Parameters'!$G$17)","v":6.6072979627378806E-3},null,{"$f":"CQ21*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.4048653084919204E-3},null,null,null,62.216688325975113,null,{"$f":"CW21*'5. UD1 Parameters'!$C$31","v":1555.4172081493778},null,62.212283460666612,null,{"$f":"DA21*'5. UD1 Parameters'!$C$31","v":1555.3070865166653},null,{"$f":"DE20+(DE22-DE20)/2","v":17.114000000000001},null,null,45.102688325975109,null,45.098283460666607,null,null,{"$f":"DH21*'5. UD1 Parameters'!$C$31","v":1127.5672081493776},null,{"$f":"DJ21*'5. UD1 Parameters'!$C$31","v":1127.4570865166652},null,null,{"$f":"CI21+BW21+BK21+AY21+AM21+AA21+O21","v":36.202113834927751},null,501.2781532126026,null,2015,null,62.646428971083594,1566.1607242770899,0.42974064510848109,10.743516127712155]
[2016,null,1,null,{"$f":"'6. UD1 Assumptions'!D256","v":65.046703823415015},null,{"$f":"E22*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C22","v":9.26915529483664},null,{"$f":"G22+(I21*'5. UD1 Parameters'!$G$10)","v":27.36683494250304},null,{"$f":"I21*(1-'5. UD1 Parameters'!$G$10)","v":8.9008858207220989},null,{"$f":"K22*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.933923880481399},null,{"$f":"E22*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C22","v":3.089718431612213},null,{"$f":"'6. UD1 Assumptions'!F256","v":216.82234607805006},null,{"$f":"Q22*C22*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":95.618654620420074},null,{"$f":"S22+U21*'5. UD1 Parameters'!$G$11","v":544.24417854377919},null,{"$f":"U21*(1-'5. UD1 Parameters'!$G$11)","v":83.132486009139129},null,{"$f":"W22*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":55.421657339426083},null,{"$f":"Q22*C22*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":31.872884873473357},null,{"$f":"'6. UD1 Assumptions'!H256","v":52.037363058732012},null,{"$f":"AC22*C22*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":5.073642898226371},null,{"$f":"AE22+(AG21*'5. UD1 Parameters'!$G$12)","v":47.087393727886734},null,{"$f":"AG21*(1-'5. UD1 Parameters'!$G$12)","v":3.0463406603264991},null,{"$f":"AI22*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.0308937735509991},null,{"$f":"AC22*C22*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.6912142994087904},null,{"$f":"'6. UD1 Assumptions'!J256","v":8.6728938431220026},null,{"$f":"AO22*C22*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":3.2523351911707507E-2},null,{"$f":"AQ22+(AS21*'5. UD1 Parameters'!$G$13)","v":0.37366080907968963},null,{"$f":"AS21*(1-'5. UD1 Parameters'!$G$13)","v":1.2151216884967482E-2},null,{"$f":"AU22*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":8.1008112566449877E-3},null,{"$f":"AO22*C22*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.0841117303902503E-2},null,{"$f":"'6. UD1 Assumptions'!L256","v":21.682234607805007},null,{"$f":"BA22*C22*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.6504670382341502},null,{"$f":"BC22+BE21*'5. UD1 Parameters'!$G$14","v":6.0368453497290684},null,{"$f":"BE21*(1-'5. UD1 Parameters'!$G$14)","v":0.3905564949136538},null,{"$f":"BG22*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.26037099660910251},null,{"$f":"BA22*C22*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.21682234607805007},null,{"$f":"'6. UD1 Assumptions'!N256","v":1.3009340764683004},null,{"$f":"BM22*'5. UD1 Parameters'!$C$15*C22*'5. UD1 Parameters'!$C$28","v":1.9514011147024504E-3},null,{"$f":"BO22+(BQ21*'5. UD1 Parameters'!$G$15)","v":2.0400265312453592E-2},null,{"$f":"BQ21*(1-'5. UD1 Parameters'!$G$15)","v":9.4589349431107802E-4},null,{"$f":"BS22*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":6.3059566287405194E-4},null,null,null,{"$f":"'6. UD1 Assumptions'!R256","v":6.4887500000000005},null,{"$f":"BY22*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C22","v":0.14599687500000003},null,{"$f":"CA22+CC21*'5. UD1 Parameters'!$G$16","v":1.9169681182926803},null,{"$f":"CC21*(1-'5. UD1 Parameters'!$G$16)","v":5.3934103859558935E-2},null,{"$f":"CE22*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.5956069239705957E-2},null,{"$f":"BY22*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C22","v":4.8665625000000004E-2},null,{"$f":"'6. UD1 Assumptions'!T256","v":0.18939},null,{"$f":"CK22*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C22","v":2.1306375000000001E-3},null,{"$f":"CM22+CO21*'5. UD1 Parameters'!$G$17","v":3.4010204527885973E-2},null,{"$f":"CO21*(1-'5. UD1 Parameters'!$G$17)","v":5.907438428260036E-3},null,{"$f":"CQ22*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.9382922855066907E-3},null,null,null,63.695471758512319,null,{"$f":"CW22*'5. UD1 Parameters'!$C$31","v":1592.386793962808},null,63.691533466226815,null,{"$f":"DA22*'5. UD1 Parameters'!$C$31","v":1592.2883366556703},null,{"$f":"DE20*(1+$DF$9)","v":18.308},null,null,45.387471758512319,null,45.383533466226815,null,null,{"$f":"DH22*'5. UD1 Parameters'!$C$31","v":1134.686793962808},null,{"$f":"DJ22*'5. UD1 Parameters'!$C$31","v":1134.5883366556704},null,null,36.930146692876313,null,538.20829990547895,null,2016,null,64.061101552735039,1601.5275388183759,0.3656297942227198,9.1407448555678457]
[2017,null,1,null,{"$f":"'6. UD1 Assumptions'!D257","v":66.34763789988331},null,{"$f":"E23*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C23","v":9.4545384007333713},null,{"$f":"G23+(I22*'5. UD1 Parameters'!$G$10)","v":27.799076459241753},null,{"$f":"I22*(1-'5. UD1 Parameters'!$G$10)","v":9.0222968839946596},null,{"$f":"K23*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":6.0148645893297727},null,{"$f":"E23*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C23","v":3.1515128002444572},null,{"$f":"'6. UD1 Assumptions'!F257","v":221.15879299961102},null,{"$f":"Q23*C23*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":97.531027712828461},null,{"$f":"S23+U22*'5. UD1 Parameters'!$G$11","v":556.69069278761549},null,{"$f":"U22*(1-'5. UD1 Parameters'!$G$11)","v":85.084513468992213},null,{"$f":"W23*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":56.723008979328142},null,{"$f":"Q23*C23*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":32.510342570942818},null,{"$f":"'6. UD1 Assumptions'!H257","v":53.078110319906642},null,{"$f":"AC23*C23*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":5.1751157561908974},null,{"$f":"AE23+(AG22*'5. UD1 Parameters'!$G$12)","v":49.079110663550601},null,{"$f":"AG22*(1-'5. UD1 Parameters'!$G$12)","v":3.1833988205270325},null,{"$f":"AI23*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.122265880351355},null,{"$f":"AC23*C23*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.7250385853969659},null,{"$f":"'6. UD1 Assumptions'!J257","v":8.8463517199844404},null,{"$f":"AO23*C23*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":3.3173818949941654E-2},null,{"$f":"AQ23+(AS22*'5. UD1 Parameters'!$G$13)","v":0.39398272004047441},null,{"$f":"AS22*(1-'5. UD1 Parameters'!$G$13)","v":1.2851907989156855E-2},null,{"$f":"AU23*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":8.5679386594379025E-3},null,{"$f":"AO23*C23*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.1057939649980551E-2},null,{"$f":"'6. UD1 Assumptions'!L257","v":22.115879299961104},null,{"$f":"BA23*C23*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.66347637899883316},null,{"$f":"BC23+BE22*'5. UD1 Parameters'!$G$14","v":6.2921936748141798},null,{"$f":"BE22*(1-'5. UD1 Parameters'!$G$14)","v":0.40812805391372209},null,{"$f":"BG23*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.27208536927581473},null,{"$f":"BA23*C23*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.22115879299961105},null,{"$f":"'6. UD1 Assumptions'!N257","v":1.3269527579976661},null,{"$f":"BM23*'5. UD1 Parameters'!$C$15*C23*'5. UD1 Parameters'!$C$28","v":1.9904291369964994E-3},null,{"$f":"BO23+(BQ22*'5. UD1 Parameters'!$G$15)","v":2.1395761769823607E-2},null,{"$f":"BQ22*(1-'5. UD1 Parameters'!$G$15)","v":9.9493267962648293E-4},null,{"$f":"BS23*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":6.6328845308432196E-4},null,null,null,{"$f":"'6. UD1 Assumptions'!R257","v":7.1376250000000008},null,{"$f":"BY23*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C23","v":0.16059656250000001},null,{"$f":"CA23+CC22*'5. UD1 Parameters'!$G$16","v":2.02090971085202},null,{"$f":"CC22*(1-'5. UD1 Parameters'!$G$16)","v":5.6654969940660473E-2},null,{"$f":"CE23*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.7769979960440313E-2},null,{"$f":"BY23*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C23","v":5.3532187500000002E-2},null,{"$f":"'6. UD1 Assumptions'!T257","v":0.18939},null,{"$f":"CK23*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C23","v":2.1306375000000001E-3},null,{"$f":"CM23+CO22*'5. UD1 Parameters'!$G$17","v":3.0823850465424418E-2},null,{"$f":"CO22*(1-'5. UD1 Parameters'!$G$17)","v":5.3169915624615548E-3},null,{"$f":"CQ23*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.5446610416410363E-3},null,null,null,65.182770686399692,null,{"$f":"CW23*'5. UD1 Parameters'!$C$31","v":1629.5692671599923},null,65.179226025358048,null,{"$f":"DA23*'5. UD1 Parameters'!$C$31","v":1629.4806506339512},null,18.308,null,null,46.874770686399692,null,46.871226025358048,null,null,{"$f":"DH23*'5. UD1 Parameters'!$C$31","v":1171.8692671599922},null,{"$f":"DJ23*'5. UD1 Parameters'!$C$31","v":1171.7806506339512},null,null,37.672642876733832,null,575.88094278221274,null,2017,null,65.494248657843613,1637.3562164460902,0.31147797144392086,7.786949286097979]
[2018,null,1,null,{"$f":"'6. UD1 Assumptions'!D258","v":67.67459065788097},null,{"$f":"E24*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C24","v":9.6436291687480384},null,{"$f":"G24+(I23*'5. UD1 Parameters'!$G$10)","v":28.277907380655229},null,{"$f":"I23*(1-'5. UD1 Parameters'!$G$10)","v":9.1647982473345646},null,{"$f":"K24*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":6.1098654982230425},null,{"$f":"E24*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C24","v":3.214543056249346},null,{"$f":"'6. UD1 Assumptions'!F258","v":225.58196885960325},null,{"$f":"Q24*C24*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":99.481648267085035},null,{"$f":"S24+U23*'5. UD1 Parameters'!$G$11","v":569.14199949866247},null,{"$f":"U23*(1-'5. UD1 Parameters'!$G$11)","v":87.030341556038081},null,{"$f":"W24*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":58.020227704025388},null,{"$f":"Q24*C24*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":33.160549422361676},null,{"$f":"'6. UD1 Assumptions'!H258","v":54.139672526304778},null,{"$f":"AC24*C24*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":5.2786180713147157},null,{"$f":"AE24+(AG23*'5. UD1 Parameters'!$G$12)","v":51.039677540489421},null,{"$f":"AG23*(1-'5. UD1 Parameters'!$G$12)","v":3.3180511943758964},null,{"$f":"AI24*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.2120341295839308},null,{"$f":"AC24*C24*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.7595393571049054},null,{"$f":"'6. UD1 Assumptions'!J258","v":9.0232787543841297},null,{"$f":"AO24*C24*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":3.3837295328940489E-2},null,{"$f":"AQ24+(AS23*'5. UD1 Parameters'!$G$13)","v":0.41426914371191104},null,{"$f":"AS23*(1-'5. UD1 Parameters'!$G$13)","v":1.3550871657503846E-2},null,{"$f":"AU24*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":9.0339144383358959E-3},null,{"$f":"AO24*C24*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.1279098442980163E-2},null,{"$f":"'6. UD1 Assumptions'!L258","v":22.558196885960328},null,{"$f":"BA24*C24*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.67674590657880984},null,{"$f":"BC24+BE23*'5. UD1 Parameters'!$G$14","v":6.5435484026268487},null,{"$f":"BE23*(1-'5. UD1 Parameters'!$G$14)","v":0.42539117876614058},null,{"$f":"BG24*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.28359411917742705},null,{"$f":"BA24*C24*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.22558196885960327},null,{"$f":"'6. UD1 Assumptions'!N258","v":1.3534918131576195},null,{"$f":"BM24*'5. UD1 Parameters'!$C$15*C24*'5. UD1 Parameters'!$C$28","v":2.0302377197364292E-3},null,{"$f":"BO24+(BQ23*'5. UD1 Parameters'!$G$15)","v":2.238251587480012E-2},null,{"$f":"BQ23*(1-'5. UD1 Parameters'!$G$15)","v":1.043483614759919E-3},null,{"$f":"BS24*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":6.9565574317327931E-4},null,null,null,{"$f":"'6. UD1 Assumptions'!R258","v":7.7865000000000011},null,{"$f":"BY24*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C24","v":0.17519625000000003},null,{"$f":"CA24+CC23*'5. UD1 Parameters'!$G$16","v":2.1363790526011499},null,{"$f":"CC23*(1-'5. UD1 Parameters'!$G$16)","v":5.9726908250870112E-2},null,{"$f":"CE24*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.9817938833913408E-2},null,{"$f":"BY24*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C24","v":5.8398750000000006E-2},null,{"$f":"'6. UD1 Assumptions'!T258","v":0.18939},null,{"$f":"CK24*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C24","v":2.1306375000000001E-3},null,{"$f":"CM24+CO23*'5. UD1 Parameters'!$G$17","v":2.8135635649706649E-2},null,{"$f":"CO23*(1-'5. UD1 Parameters'!$G$17)","v":4.8188523157177698E-3},null,{"$f":"CQ24*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.2125682104785129E-3},null,null,null,66.678481528235693,null,{"$f":"CW24*'5. UD1 Parameters'!$C$31","v":1666.9620382058924},null,66.675268960025207,null,{"$f":"DA24*'5. UD1 Parameters'!$C$31","v":1666.8817240006301},null,18.308,null,null,48.370481528235693,null,48.367268960025207,null,null,{"$f":"DH24*'5. UD1 Parameters'!$C$31","v":1209.2620382058924},null,{"$f":"DJ24*'5. UD1 Parameters'!$C$31","v":1209.1817240006301},null,null,38.429891653018515,null,614.3108344352313,null,2018,null,66.94416683671092,1673.604170917773,0.26568530847522709,6.6421327118805493]
[2019,null,1,null,{"$f":"'6. UD1 Assumptions'!D259","v":69.028082471038587},null,{"$f":"E25*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C25","v":9.8365017521229987},null,{"$f":"G25+(I24*'5. UD1 Parameters'!$G$10)","v":28.791749929315358},null,{"$f":"I24*(1-'5. UD1 Parameters'!$G$10)","v":9.3226592034628712},null,{"$f":"K25*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":6.2151061356419142},null,{"$f":"E25*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C25","v":3.2788339173743331},null,{"$f":"'6. UD1 Assumptions'!F259","v":230.09360823679532},null,{"$f":"Q25*C25*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":101.47128123242672},null,{"$f":"S25+U24*'5. UD1 Parameters'!$G$11","v":581.63636185676489},null,{"$f":"U24*(1-'5. UD1 Parameters'!$G$11)","v":88.976918874324298},null,{"$f":"W25*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":59.317945916216196},null,{"$f":"Q25*C25*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":33.823760410808909},null,{"$f":"'6. UD1 Assumptions'!H259","v":55.222465976830875},null,{"$f":"AC25*C25*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":5.3841904327410113},null,{"$f":"AE25+(AG24*'5. UD1 Parameters'!$G$12)","v":52.973270341485772},null,{"$f":"AG24*(1-'5. UD1 Parameters'!$G$12)","v":3.4505976317446549},null,{"$f":"AI25*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.300398421163103},null,{"$f":"AC25*C25*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.7947301442470036},null,{"$f":"'6. UD1 Assumptions'!J259","v":9.2037443294718138},null,{"$f":"AO25*C25*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":3.4514041235519301E-2},null,{"$f":"AQ25+(AS24*'5. UD1 Parameters'!$G$13)","v":0.43453457019212482},null,{"$f":"AS24*(1-'5. UD1 Parameters'!$G$13)","v":1.4248614755305557E-2},null,{"$f":"AU25*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":9.4990765035370371E-3},null,{"$f":"AO25*C25*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.1504680411839767E-2},null,{"$f":"'6. UD1 Assumptions'!L259","v":23.009360823679533},null,{"$f":"BA25*C25*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.69028082471038599},null,{"$f":"BC25+BE24*'5. UD1 Parameters'!$G$14","v":6.7914449155750996},null,{"$f":"BE24*(1-'5. UD1 Parameters'!$G$14)","v":0.44238431176213522},null,{"$f":"BG25*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.29492287450809013},null,{"$f":"BA25*C25*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.23009360823679534},null,{"$f":"'6. UD1 Assumptions'!N259","v":1.380561649420772},null,{"$f":"BM25*'5. UD1 Parameters'!$C$15*C25*'5. UD1 Parameters'!$C$28","v":2.0708424741311578E-3},null,{"$f":"BO25+(BQ24*'5. UD1 Parameters'!$G$15)","v":2.3361750168595371E-2},null,{"$f":"BQ24*(1-'5. UD1 Parameters'!$G$15)","v":1.0916081803359064E-3},null,{"$f":"BS25*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":7.2773878689060423E-4},null,null,null,{"$f":"'6. UD1 Assumptions'!R259","v":8.4353750000000005},null,{"$f":"BY25*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C25","v":0.18979593750000001},null,{"$f":"CA25+CC24*'5. UD1 Parameters'!$G$16","v":2.2630354470633791},null,{"$f":"CC24*(1-'5. UD1 Parameters'!$G$16)","v":6.3139543037770612E-2},null,{"$f":"CE25*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.209302869184707E-2},null,{"$f":"BY25*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C25","v":6.3265312500000004E-2},null,{"$f":"'6. UD1 Assumptions'!T259","v":0.18939},null,{"$f":"CK25*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C25","v":2.1306375000000001E-3},null,{"$f":"CM25+CO24*'5. UD1 Parameters'!$G$17","v":2.5867683390232436E-2},null,{"$f":"CO24*(1-'5. UD1 Parameters'!$G$17)","v":4.398589759474214E-3},null,{"$f":"CQ25*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.9323931729828092E-3},null,null,null,68.183625584684563,null,{"$f":"CW25*'5. UD1 Parameters'!$C$31","v":1704.590639617114},null,68.18069319151158,null,{"$f":"DA25*'5. UD1 Parameters'!$C$31","v":1704.5173297877895},null,18.308,null,null,49.875625584684563,null,49.87269319151158,null,null,{"$f":"DH25*'5. UD1 Parameters'!$C$31","v":1246.8906396171142},null,{"$f":"DJ25*'5. UD1 Parameters'!$C$31","v":1246.8173297877895},null,null,39.202188073578881,null,653.5130225088102,null,2019,null,68.410546102384941,1710.2636525596236,0.22692051770037835,5.6730129425095583]
[2020,null,1,null,{"$f":"'6. UD1 Assumptions'!D260","v":70.408644120459371},null,{"$f":"E26*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C26","v":10.033231787165461},null,{"$f":"G26+(I25*'5. UD1 Parameters'!$G$10)","v":29.33291892523075},null,{"$f":"I25*(1-'5. UD1 Parameters'!$G$10)","v":9.4920627912500724},null,{"$f":"K26*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":6.3280418608333813},null,{"$f":"E26*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C26","v":3.3444105957218202},null,{"$f":"'6. UD1 Assumptions'!F260","v":234.69548040153123},null,{"$f":"Q26*C26*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":103.50070685707527},null,{"$f":"S26+U25*'5. UD1 Parameters'!$G$11","v":594.20684140875073},null,{"$f":"U25*(1-'5. UD1 Parameters'!$G$11)","v":90.930227305089474},null,{"$f":"W26*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":60.620151536726311},null,{"$f":"Q26*C26*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":34.500235619025091},null,{"$f":"'6. UD1 Assumptions'!H260","v":56.326915296367496},null,{"$f":"AC26*C26*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":5.4918742413958306},null,{"$f":"AE26+(AG25*'5. UD1 Parameters'!$G$12)","v":54.883824128004221},null,{"$f":"AG25*(1-'5. UD1 Parameters'!$G$12)","v":3.581320454877376},null,{"$f":"AI26*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.3875469699182506},null,{"$f":"AC26*C26*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.8306247471319437},null,{"$f":"'6. UD1 Assumptions'!J260","v":9.3878192160612493},null,{"$f":"AO26*C26*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":3.5204322060229686E-2},null,{"$f":"AQ26+(AS25*'5. UD1 Parameters'!$G$13)","v":0.45479325658889908},null,{"$f":"AS25*(1-'5. UD1 Parameters'!$G$13)","v":1.4945635663455402E-2},null,{"$f":"AU26*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":9.963757108970267E-3},null,{"$f":"AO26*C26*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.1734774020076562E-2},null,{"$f":"'6. UD1 Assumptions'!L260","v":23.469548040153125},null,{"$f":"BA26*C26*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.70408644120459374},null,{"$f":"BC26+BE25*'5. UD1 Parameters'!$G$14","v":7.0363877087184914},null,{"$f":"BE25*(1-'5. UD1 Parameters'!$G$14)","v":0.45914364806120211},null,{"$f":"BG26*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.30609576537413474},null,{"$f":"BA26*C26*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.23469548040153126},null,{"$f":"'6. UD1 Assumptions'!N260","v":1.4081728824091875},null,{"$f":"BM26*'5. UD1 Parameters'!$C$15*C26*'5. UD1 Parameters'!$C$28","v":2.1122593236137812E-3},null,{"$f":"BO26+(BQ25*'5. UD1 Parameters'!$G$15)","v":2.4334643491816212E-2},null,{"$f":"BQ25*(1-'5. UD1 Parameters'!$G$15)","v":1.1393660003929376E-3},null,{"$f":"BS26*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":7.5957733359529169E-4},null,null,null,{"$f":"'6. UD1 Assumptions'!R260","v":9.0842500000000008},null,{"$f":"BY26*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C26","v":0.20439562500000003},null,{"$f":"CA26+CC25*'5. UD1 Parameters'!$G$16","v":2.4005482668646079},null,{"$f":"CC25*(1-'5. UD1 Parameters'!$G$16)","v":6.6882805198771489E-2},null,{"$f":"CE26*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.458853679918099E-2},null,{"$f":"BY26*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C26","v":6.8131875000000008E-2},null,{"$f":"'6. UD1 Assumptions'!T260","v":0.18939},null,{"$f":"CK26*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C26","v":2.1306375000000001E-3},null,{"$f":"CM26+CO25*'5. UD1 Parameters'!$G$17","v":2.3954291863193769E-2},null,{"$f":"CO25*(1-'5. UD1 Parameters'!$G$17)","v":4.0440290270386666E-3},null,{"$f":"CQ26*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.6960193513591111E-3},null,null,null,69.699844023445181,null,{"$f":"CW26*'5. UD1 Parameters'!$C$31","v":1742.4961005861296},null,69.697148004093833,null,{"$f":"DA26*'5. UD1 Parameters'!$C$31","v":1742.4287001023458},null,18.308,null,null,51.391844023445181,null,51.389148004093833,null,null,{"$f":"DH26*'5. UD1 Parameters'!$C$31","v":1284.7961005861296},null,{"$f":"DJ26*'5. UD1 Parameters'!$C$31","v":1284.7287001023458},null,null,39.989833091300461,null,693.50285560011071,null,2020,null,69.893916548086509,1747.3479137021627,0.19407252464132796,4.8518131160330995]
[2021,null,1,null,{"$f":"'6. UD1 Assumptions'!D261","v":71.816817002868547},null,{"$f":"E27*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C27","v":10.233896422908767},null,{"$f":"G27+(I26*'5. UD1 Parameters'!$G$10)","v":29.896339987229119},null,{"$f":"I26*(1-'5. UD1 Parameters'!$G$10)","v":9.6704753609103982},null,{"$f":"K27*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":6.4469835739402654},null,{"$f":"E27*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C27","v":3.411298807636256},null,{"$f":"'6. UD1 Assumptions'!F261","v":239.38939000956185},null,{"$f":"Q27*C27*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":105.57072099421677},null,{"$f":"S27+U26*'5. UD1 Parameters'!$G$11","v":606.88212687164696},null,{"$f":"U26*(1-'5. UD1 Parameters'!$G$11)","v":92.895435531320587},null,{"$f":"W27*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":61.930290354213724},null,{"$f":"Q27*C27*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":35.19024033140559},null,{"$f":"'6. UD1 Assumptions'!H261","v":57.453453602294843},null,{"$f":"AC27*C27*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":5.6017117262237477},null,{"$f":"AE27+(AG26*'5. UD1 Parameters'!$G$12)","v":56.775050155979855},null,{"$f":"AG26*(1-'5. UD1 Parameters'!$G$12)","v":3.7104856982481147},null,{"$f":"AI27*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.4736571321654095},null,{"$f":"AC27*C27*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.8672372420745824},null,{"$f":"'6. UD1 Assumptions'!J261","v":9.575575600382475},null,{"$f":"AO27*C27*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":3.5908408501434286E-2},null,{"$f":"AQ27+(AS26*'5. UD1 Parameters'!$G$13)","v":0.47505924034109243},null,{"$f":"AS26*(1-'5. UD1 Parameters'!$G$13)","v":1.5642424749240953E-2},null,{"$f":"AU27*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.0428283166160634E-2},null,{"$f":"AO27*C27*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.1969469500478095E-2},null,{"$f":"'6. UD1 Assumptions'!L261","v":23.938939000956186},null,{"$f":"BA27*C27*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.7181681700286856},null,{"$f":"BC27+BE26*'5. UD1 Parameters'!$G$14","v":7.2788525840999831},null,{"$f":"BE26*(1-'5. UD1 Parameters'!$G$14)","v":0.4757032946471943},null,{"$f":"BG27*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.3171355297647962},null,{"$f":"BA27*C27*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.23938939000956186},null,{"$f":"'6. UD1 Assumptions'!N261","v":1.4363363400573712},null,{"$f":"BM27*'5. UD1 Parameters'!$C$15*C27*'5. UD1 Parameters'!$C$28","v":2.154504510086057E-3},null,{"$f":"BO27+(BQ26*'5. UD1 Parameters'!$G$15)","v":2.5302333434236438E-2},null,{"$f":"BQ26*(1-'5. UD1 Parameters'!$G$15)","v":1.1868145676658308E-3},null,{"$f":"BS27*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":7.9120971177722046E-4},null,null,null,{"$f":"'6. UD1 Assumptions'!R261","v":9.7331250000000011},null,{"$f":"BY27*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C27","v":0.21899531249999998},null,{"$f":"CA27+CC26*'5. UD1 Parameters'!$G$16","v":2.5485966561463709},null,{"$f":"CC26*(1-'5. UD1 Parameters'!$G$16)","v":7.0946923218236951E-2},null,{"$f":"CE27*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.7297948812157965E-2},null,{"$f":"BY27*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C27","v":7.2998437499999999E-2},null,{"$f":"'6. UD1 Assumptions'!T261","v":0.18939},null,{"$f":"CK27*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C27","v":2.1306375000000001E-3},null,{"$f":"CM27+CO26*'5. UD1 Parameters'!$G$17","v":2.2340030751457619E-2},null,{"$f":"CO26*(1-'5. UD1 Parameters'!$G$17)","v":3.7448986117361513E-3},null,{"$f":"CQ27*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.4965990744907672E-3},null,null,null,71.229080630848784,null,{"$f":"CW27*'5. UD1 Parameters'!$C$31","v":1780.7270157712196},null,71.22658403177428,null,{"$f":"DA27*'5. UD1 Parameters'!$C$31","v":1780.6646007943571},null,18.308,null,null,52.921080630848785,null,52.91858403177428,null,null,{"$f":"DH27*'5. UD1 Parameters'!$C$31","v":1323.0270157712196},null,{"$f":"DJ27*'5. UD1 Parameters'!$C$31","v":1322.964600794357},null,null,40.793133678126466,null,734.29598927823713,null,2021,null,71.395292415509516,1784.882310387738,0.16621178466073161,4.1552946165184039]
[2022,null,1,null,{"$f":"'6. UD1 Assumptions'!D262","v":73.253153342925927},null,{"$f":"E28*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C28","v":10.438574351366945},null,{"$f":"G28+(I27*'5. UD1 Parameters'!$G$10)","v":30.478690347903495},null,{"$f":"I27*(1-'5. UD1 Parameters'!$G$10)","v":9.8562239906925715},null,{"$f":"K28*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":6.5708159937950477},null,{"$f":"E28*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C28","v":3.4795247837889818},null,{"$f":"'6. UD1 Assumptions'!F262","v":244.17717780975312},null,{"$f":"Q28*C28*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":107.68213541410111},null,{"$f":"S28+U27*'5. UD1 Parameters'!$G$11","v":619.68723367689245},null,{"$f":"U27*(1-'5. UD1 Parameters'!$G$11)","v":94.877028608855667},null,{"$f":"W28*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":63.251352405903774},null,{"$f":"Q28*C28*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":35.894045138033704},null,{"$f":"'6. UD1 Assumptions'!H262","v":58.602522674340747},null,{"$f":"AC28*C28*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":5.7137459607482226},null,{"$f":"AE28+(AG27*'5. UD1 Parameters'!$G$12)","v":58.650451851034084},null,{"$f":"AG27*(1-'5. UD1 Parameters'!$G$12)","v":3.8383442656939937},null,{"$f":"AI28*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.5588961771293288},null,{"$f":"AC28*C28*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.9045819869160743},null,{"$f":"'6. UD1 Assumptions'!J262","v":9.7670871123901257},null,{"$f":"AO28*C28*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":3.662657667146297E-2},null,{"$f":"AQ28+(AS27*'5. UD1 Parameters'!$G$13)","v":0.49534635218802681},null,{"$f":"AS27*(1-'5. UD1 Parameters'!$G$13)","v":1.6339464824528565E-2},null,{"$f":"AU28*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.0892976549685709E-2},null,{"$f":"AO28*C28*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.2208858890487657E-2},null,{"$f":"'6. UD1 Assumptions'!L262","v":24.417717780975313},null,{"$f":"BA28*C28*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.73253153342925936},null,{"$f":"BC28+BE27*'5. UD1 Parameters'!$G$14","v":7.5192886988505254},null,{"$f":"BE27*(1-'5. UD1 Parameters'!$G$14)","v":0.49209541867871726},null,{"$f":"BG28*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.32806361245247817},null,{"$f":"BA28*C28*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.24417717780975312},null,{"$f":"'6. UD1 Assumptions'!N262","v":1.4650630668585187},null,{"$f":"BM28*'5. UD1 Parameters'!$C$15*C28*'5. UD1 Parameters'!$C$28","v":2.197594600287778E-3},null,{"$f":"BO28+(BQ27*'5. UD1 Parameters'!$G$15)","v":2.6265918671461681E-2},null,{"$f":"BQ27*(1-'5. UD1 Parameters'!$G$15)","v":1.2340093630625363E-3},null,{"$f":"BS28*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":8.2267290870835746E-4},null,null,null,{"$f":"'6. UD1 Assumptions'!R262","v":10.382000000000001},null,{"$f":"BY28*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C28","v":0.233595},null,{"$f":"CA28+CC27*'5. UD1 Parameters'!$G$16","v":2.7068692417739086},null,{"$f":"CC27*(1-'5. UD1 Parameters'!$G$16)","v":7.5322414372462218E-2},null,{"$f":"CE28*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.021494291497481E-2},null,{"$f":"BY28*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C28","v":7.7865000000000004E-2},null,{"$f":"'6. UD1 Assumptions'!T262","v":0.18939},null,{"$f":"CK28*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C28","v":2.1306375000000001E-3},null,{"$f":"CM28+CO27*'5. UD1 Parameters'!$G$17","v":2.0978135446686065E-2},null,{"$f":"CO27*(1-'5. UD1 Parameters'!$G$17)","v":3.492532804771555E-3},null,{"$f":"CQ28*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.3283552031810365E-3},null,null,null,72.773387136857181,null,{"$f":"CW28*'5. UD1 Parameters'!$C$31","v":1819.3346784214295},null,72.771058781654006,null,{"$f":"DA28*'5. UD1 Parameters'!$C$31","v":1819.2764695413503},null,18.308,null,null,54.465387136857181,null,54.463058781654006,null,null,{"$f":"DH28*'5. UD1 Parameters'!$C$31","v":1361.6346784214295},null,{"$f":"DJ28*'5. UD1 Parameters'!$C$31","v":1361.5764695413502},null,null,41.612402945439001,null,775.90839222367617,null,2022,null,72.915946205637368,1822.8986551409341,0.1425590687801872,3.5639767195045806]
[2023,null,1,null,{"$f":"'6. UD1 Assumptions'!D263","v":74.718216409784446},null,{"$f":"E29*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C29","v":10.647345838394283},null,{"$f":"G29+(I28*'5. UD1 Parameters'!$G$10)","v":31.077822955506949},null,{"$f":"I28*(1-'5. UD1 Parameters'!$G$10)","v":10.048213230790829},null,{"$f":"K29*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":6.6988088205272192},null,{"$f":"E29*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C29","v":3.5491152794647611},null,{"$f":"'6. UD1 Assumptions'!F263","v":249.06072136594815},null,{"$f":"Q29*C29*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":109.83577812238315},null,{"$f":"S29+U28*'5. UD1 Parameters'!$G$11","v":632.6440944695189},null,{"$f":"U28*(1-'5. UD1 Parameters'!$G$11)","v":96.878917329756604},null,{"$f":"W29*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":64.585944886504393},null,{"$f":"Q29*C29*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":36.61192604079438},null,{"$f":"'6. UD1 Assumptions'!H263","v":59.774573127827551},null,{"$f":"AC29*C29*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":5.8280208799631872},null,{"$f":"AE29+(AG28*'5. UD1 Parameters'!$G$12)","v":60.513339720558747},null,{"$f":"AG28*(1-'5. UD1 Parameters'!$G$12)","v":3.9651330104385196},null,{"$f":"AI29*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.6434220069590131},null,{"$f":"AC29*C29*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.9426736266543956},null,{"$f":"'6. UD1 Assumptions'!J263","v":9.9624288546379258},null,{"$f":"AO29*C29*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":3.7359108204892223E-2},null,{"$f":"AQ29+(AS28*'5. UD1 Parameters'!$G$13)","v":0.51566822880107899},null,{"$f":"AS28*(1-'5. UD1 Parameters'!$G$13)","v":1.7037231591840063E-2},null,{"$f":"AU29*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.1358154394560041E-2},null,{"$f":"AO29*C29*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.2453036068297408E-2},null,{"$f":"'6. UD1 Assumptions'!L263","v":24.906072136594815},null,{"$f":"BA29*C29*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.74718216409784455},null,{"$f":"BC29+BE28*'5. UD1 Parameters'!$G$14","v":7.758120476994713},null,{"$f":"BE28*(1-'5. UD1 Parameters'!$G$14)","v":0.50835038595365645},null,{"$f":"BG29*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.33890025730243761},null,{"$f":"BA29*C29*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.24906072136594817},null,{"$f":"'6. UD1 Assumptions'!N263","v":1.4943643281956889},null,{"$f":"BM29*'5. UD1 Parameters'!$C$15*C29*'5. UD1 Parameters'!$C$28","v":2.2415464922935333E-3},null,{"$f":"BO29+(BQ28*'5. UD1 Parameters'!$G$15)","v":2.7226461194130587E-2},null,{"$f":"BQ28*(1-'5. UD1 Parameters'!$G$15)","v":1.2810039696246273E-3},null,{"$f":"BS29*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":8.540026464164182E-4},null,null,null,{"$f":"'6. UD1 Assumptions'!R263","v":11.030875000000002},null,{"$f":"BY29*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C29","v":0.24819468750000001},null,{"$f":"CA29+CC28*'5. UD1 Parameters'!$G$16","v":2.8750638530793262},null,{"$f":"CC28*(1-'5. UD1 Parameters'!$G$16)","v":8.0000076194582145E-2},null,{"$f":"CE29*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.3333384129721426E-2},null,{"$f":"BY29*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C29","v":8.2731562500000008E-2},null,{"$f":"'6. UD1 Assumptions'!T263","v":0.18939},null,{"$f":"CK29*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C29","v":2.1306375000000001E-3},null,{"$f":"CM29+CO28*'5. UD1 Parameters'!$G$17","v":1.9829152294162496E-2},null,{"$f":"CO28*(1-'5. UD1 Parameters'!$G$17)","v":3.2796206525235699E-3},null,{"$f":"CQ29*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.1864137683490466E-3},null,null,null,74.334807926232116,null,{"$f":"CW29*'5. UD1 Parameters'!$C$31","v":1858.3701981558029},null,74.33262151246376,null,{"$f":"DA29*'5. UD1 Parameters'!$C$31","v":1858.3155378115939},null,18.308,null,null,56.026807926232117,null,56.02462151246376,null,null,{"$f":"DH29*'5. UD1 Parameters'!$C$31","v":1400.6701981558028},null,{"$f":"DJ29*'5. UD1 Parameters'!$C$31","v":1400.6155378115941},null,null,42.447960266847787,null,818.35635249052393,null,2023,null,74.457268007261334,1861.4317001815334,0.12246008102921735,3.0615020257305332]
[2024,null,1,null,{"$f":"'6. UD1 Assumptions'!D264","v":76.212580737980133},null,{"$f":"E30*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C30","v":10.860292755162169},null,{"$f":"G30+(I29*'5. UD1 Parameters'!$G$10)","v":31.692380469385036},null,{"$f":"I29*(1-'5. UD1 Parameters'!$G$10)","v":10.245735241284082},null,{"$f":"K30*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":6.8304901608560549},null,{"$f":"E30*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C30","v":3.6200975850540562},null,{"$f":"'6. UD1 Assumptions'!F264","v":254.04193579326713},null,{"$f":"Q30*C30*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":112.0324936848308},null,{"$f":"S30+U29*'5. UD1 Parameters'!$G$11","v":645.77205761624271},null,{"$f":"U29*(1-'5. UD1 Parameters'!$G$11)","v":98.904530538106997},null,{"$f":"W30*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":65.936353692071322},null,{"$f":"Q30*C30*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":37.344164561610263},null,{"$f":"'6. UD1 Assumptions'!H264","v":60.970064590384112},null,{"$f":"AC30*C30*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":5.9445812975624515},null,{"$f":"AE30+(AG29*'5. UD1 Parameters'!$G$12)","v":62.366845274880568},null,{"$f":"AG29*(1-'5. UD1 Parameters'!$G$12)","v":4.0910757432406282},null,{"$f":"AI30*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.7273838288270853},null,{"$f":"AC30*C30*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.9815270991874838},null,{"$f":"'6. UD1 Assumptions'!J264","v":10.161677431730686},null,{"$f":"AO30*C30*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":3.8106290368990076E-2},null,{"$f":"AQ30+(AS29*'5. UD1 Parameters'!$G$13)","v":0.53603832509125793},null,{"$f":"AS29*(1-'5. UD1 Parameters'!$G$13)","v":1.773619407881109E-2},null,{"$f":"AU30*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.1824129385874059E-2},null,{"$f":"AO30*C30*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.2702096789663359E-2},null,{"$f":"'6. UD1 Assumptions'!L264","v":25.404193579326716},null,{"$f":"BA30*C30*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.76212580737980151},null,{"$f":"BC30+BE29*'5. UD1 Parameters'!$G$14","v":7.9957493942154594},null,{"$f":"BE29*(1-'5. UD1 Parameters'!$G$14)","v":0.5244968901590551},null,{"$f":"BG30*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.34966459343937006},null,{"$f":"BA30*C30*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.25404193579326717},null,{"$f":"'6. UD1 Assumptions'!N264","v":1.5242516147596028},null,{"$f":"BM30*'5. UD1 Parameters'!$C$15*C30*'5. UD1 Parameters'!$C$28","v":2.2863774221394042E-3},null,{"$f":"BO30+(BQ29*'5. UD1 Parameters'!$G$15)","v":2.8184988435023269E-2},null,{"$f":"BQ29*(1-'5. UD1 Parameters'!$G$15)","v":1.3278501812467257E-3},null,{"$f":"BS30*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":8.8523345416448383E-4},null,null,null,{"$f":"'6. UD1 Assumptions'!R264","v":11.679750000000002},null,{"$f":"BY30*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C30","v":0.26279437500000002},null,{"$f":"CA30+CC29*'5. UD1 Parameters'!$G$16","v":3.0528872498875965},null,{"$f":"CC29*(1-'5. UD1 Parameters'!$G$16)","v":8.4970978191729829E-2},null,{"$f":"CE30*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.6647318794486548E-2},null,{"$f":"BY30*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C30","v":8.7598125000000013E-2},null,{"$f":"'6. UD1 Assumptions'!T264","v":0.18939},null,{"$f":"CK30*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C30","v":2.1306375000000001E-3},null,{"$f":"CM30+CO29*'5. UD1 Parameters'!$G$17","v":1.8859795633516363E-2},null,{"$f":"CO29*(1-'5. UD1 Parameters'!$G$17)","v":3.0999941606461327E-3},null,{"$f":"CQ30*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.0666627737640883E-3},null,null,null,{"$f":"CS30+CG30+BU30+BI30+AW30+AK30+Y30+M30","v":75.915315619602126},null,{"$f":"CW30*'5. UD1 Parameters'!$C$31","v":1897.8828904900531},null,75.913248956828355,null,{"$f":"DA30*'5. UD1 Parameters'!$C$31","v":1897.8312239207089},null,18.308,null,null,57.607315619602126,null,57.605248956828355,null,null,{"$f":"DH30*'5. UD1 Parameters'!$C$31","v":1440.1828904900531},null,{"$f":"DJ30*'5. UD1 Parameters'!$C$31","v":1440.1312239207089},null,null,43.300131403434733,null,861.65648389395869,null,2024,null,76.020680300354883,1900.517007508872,0.10536468075275707,2.6341170188188698]
[2025,null,1,null,{"$f":"'6. UD1 Assumptions'!D265","v":77.736832352739739},null,{"$f":"E31*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C31","v":11.077498610265414},null,{"$f":"G31+(I30*'5. UD1 Parameters'!$G$10)","v":32.321536545482587},null,{"$f":"I30*(1-'5. UD1 Parameters'!$G$10)","v":10.448342534167862},null,{"$f":"K31*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":6.9655616894452415},null,{"$f":"E31*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C31","v":3.6924995367551379},null,{"$f":"'6. UD1 Assumptions'!F265","v":259.12277450913246},null,{"$f":"Q31*C31*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":114.27314355852741},null,{"$f":"S31+U30*'5. UD1 Parameters'!$G$11","v":659.08830811040411},null,{"$f":"U30*(1-'5. UD1 Parameters'!$G$11)","v":100.95689306436597},null,{"$f":"W31*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":67.304595376243981},null,{"$f":"Q31*C31*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":38.091047852842472},null,{"$f":"'6. UD1 Assumptions'!H265","v":62.18946588219179},null,{"$f":"AC31*C31*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":6.0634729235136993},null,{"$f":"AE31+(AG30*'5. UD1 Parameters'!$G$12)","v":64.213934024842828},null,{"$f":"AG30*(1-'5. UD1 Parameters'!$G$12)","v":4.2163841735514342},null,{"$f":"AI31*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.8109227823676228},null,{"$f":"AC31*C31*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":2.0211576411712331},null,{"$f":"'6. UD1 Assumptions'!J265","v":10.364910980365298},null,{"$f":"AO31*C31*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":3.8868416176369866E-2},null,{"$f":"AQ31+(AS30*'5. UD1 Parameters'!$G$13)","v":0.55646992620612268},null,{"$f":"AS30*(1-'5. UD1 Parameters'!$G$13)","v":1.8436815061505085E-2},null,{"$f":"AU31*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.2291210041003389E-2},null,{"$f":"AO31*C31*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.2956138725456623E-2},null,{"$f":"'6. UD1 Assumptions'!L265","v":25.912277450913248},null,{"$f":"BA31*C31*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.77736832352739738},null,{"$f":"BC31+BE30*'5. UD1 Parameters'!$G$14","v":8.2325556442106222},null,{"$f":"BE30*(1-'5. UD1 Parameters'!$G$14)","v":0.54056207353223529},null,{"$f":"BG31*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.36037471568815682},null,{"$f":"BA31*C31*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.25912277450913246},null,{"$f":"'6. UD1 Assumptions'!N265","v":1.5547366470547948},null,{"$f":"BM31*'5. UD1 Parameters'!$C$15*C31*'5. UD1 Parameters'!$C$28","v":2.3321049705821925E-3},null,{"$f":"BO31+(BQ30*'5. UD1 Parameters'!$G$15)","v":2.9142495299188657E-2},null,{"$f":"BQ30*(1-'5. UD1 Parameters'!$G$15)","v":1.3745981064168047E-3},null,{"$f":"BS31*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":9.1639873761120315E-4},null,null,null,{"$f":"'6. UD1 Assumptions'!R265","v":12.328625000000002},null,{"$f":"BY31*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C31","v":0.27739406250000004},null,{"$f":"CA31+CC30*'5. UD1 Parameters'!$G$16","v":3.2400548585806064},null,{"$f":"CC30*(1-'5. UD1 Parameters'!$G$16)","v":9.0226453806990167E-2},null,{"$f":"CE31*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":6.0150969204660107E-2},null,{"$f":"BY31*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C31","v":9.2464687500000017E-2},null,{"$f":"'6. UD1 Assumptions'!T265","v":0.18939},null,{"$f":"CK31*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C31","v":2.1306375000000001E-3},null,{"$f":"CM31+CO30*'5. UD1 Parameters'!$G$17","v":1.8041983524195861E-2},null,{"$f":"CO30*(1-'5. UD1 Parameters'!$G$17)","v":2.9484496093205026E-3},null,{"$f":"CQ31*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.9656330728803351E-3},null,null,null,77.516778774801153,null,{"$f":"CW31*'5. UD1 Parameters'!$C$31","v":1937.9194693700288},null,77.514813141728268,null,{"$f":"DA31*'5. UD1 Parameters'!$C$31","v":1937.8703285432066},null,18.308,null,null,59.208778774801154,null,59.206813141728269,null,null,{"$f":"DH31*'5. UD1 Parameters'!$C$31","v":1480.2194693700289},null,{"$f":"DJ31*'5. UD1 Parameters'!$C$31","v":1480.1703285432068},null,null,44.169248631503429,null,905.82573252546217,null,2025,null,77.607588553756614,1940.1897138439153,9.0809778955460274E-2,2.2702444738865779]
[2026,null,1,null,{"$f":"'6. UD1 Assumptions'!D266","v":79.291568999794521},null,{"$f":"E32*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C32","v":11.29904858247072},null,{"$f":"G32+(I31*'5. UD1 Parameters'!$G$10)","v":32.964822447581206},null,{"$f":"I31*(1-'5. UD1 Parameters'!$G$10)","v":10.655762680372101},null,{"$f":"K32*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":7.1038417869147334},null,{"$f":"E32*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C32","v":3.7663495274902399},null,{"$f":"'6. UD1 Assumptions'!F266","v":264.30522999931509},null,{"$f":"Q32*C32*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":116.55860642969793},null,{"$f":"S32+U31*'5. UD1 Parameters'!$G$11","v":672.60822301248277},null,{"$f":"U31*(1-'5. UD1 Parameters'!$G$11)","v":103.03869152761919},null,{"$f":"W32*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":68.692461018412786},null,{"$f":"Q32*C32*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":38.852868809899313},null,{"$f":"'6. UD1 Assumptions'!H266","v":63.433255199835621},null,{"$f":"AC32*C32*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":6.1847423819839733},null,{"$f":"AE32+(AG31*'5. UD1 Parameters'!$G$12)","v":66.057417618595721},null,{"$f":"AG31*(1-'5. UD1 Parameters'!$G$12)","v":4.3412587882310802},null,{"$f":"AI32*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.8941725254873867},null,{"$f":"AC32*C32*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":2.0615807939946578},null,{"$f":"'6. UD1 Assumptions'!J266","v":10.572209199972603},null,{"$f":"AO32*C32*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":3.9645784499897259E-2},null,{"$f":"AQ32+(AS31*'5. UD1 Parameters'!$G$13)","v":0.57697615922897771},null,{"$f":"AS31*(1-'5. UD1 Parameters'!$G$13)","v":1.9139551477042299E-2},null,{"$f":"AU32*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.2759700984694866E-2},null,{"$f":"AO32*C32*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.3215261499965754E-2},null,{"$f":"'6. UD1 Assumptions'!L266","v":26.430522999931512},null,{"$f":"BA32*C32*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.79291568999794526},null,{"$f":"BC32+BE31*'5. UD1 Parameters'!$G$14","v":8.4688996946917623},null,{"$f":"BE31*(1-'5. UD1 Parameters'!$G$14)","v":0.55657163951680533},null,{"$f":"BG32*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.37104775967787018},null,{"$f":"BA32*C32*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.26430522999931511},null,{"$f":"'6. UD1 Assumptions'!N266","v":1.5858313799958905},null,{"$f":"BM32*'5. UD1 Parameters'!$C$15*C32*'5. UD1 Parameters'!$C$28","v":2.3787470699938359E-3},null,{"$f":"BO32+(BQ31*'5. UD1 Parameters'!$G$15)","v":3.0099946101955828E-2},null,{"$f":"BQ31*(1-'5. UD1 Parameters'!$G$15)","v":1.4212962672266673E-3},null,{"$f":"BS32*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":9.4753084481777816E-4},null,null,null,{"$f":"'6. UD1 Assumptions'!R266","v":12.977500000000003},null,{"$f":"BY32*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C32","v":0.29199375000000005},null,{"$f":"CA32+CC31*'5. UD1 Parameters'!$G$16","v":3.4362905159616925},null,{"$f":"CC31*(1-'5. UD1 Parameters'!$G$16)","v":9.5758092618913687E-2},null,{"$f":"CE32*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":6.3838728412609125E-2},null,{"$f":"BY32*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C32","v":9.7331250000000022E-2},null,{"$f":"'6. UD1 Assumptions'!T266","v":0.18939},null,{"$f":"CK32*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C32","v":2.1306375000000001E-3},null,{"$f":"CM32+CO31*'5. UD1 Parameters'!$G$17","v":1.7352024220975679E-2},null,{"$f":"CO31*(1-'5. UD1 Parameters'!$G$17)","v":2.8205968032201834E-3},null,{"$f":"CQ32*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.8803978688134554E-3},null,null,null,79.140949448603706,null,{"$f":"CW32*'5. UD1 Parameters'!$C$31","v":1978.5237362150926},null,79.139069050734889,null,{"$f":"DA32*'5. UD1 Parameters'!$C$31","v":1978.4767262683722},null,18.308,null,null,60.832949448603706,null,60.831069050734889,null,null,{"$f":"DH32*'5. UD1 Parameters'!$C$31","v":1520.8237362150926},null,{"$f":"DJ32*'5. UD1 Parameters'!$C$31","v":1520.7767262683722},null,null,45.055650872883497,null,950.88138339834563,null,2026,null,79.219354641537109,1980.4838660384278,7.8405192933402645E-2,1.9601298233351372]
[2027,null,1,null,{"$f":"'6. UD1 Assumptions'!D267","v":80.877400379790416},null,{"$f":"E33*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C33","v":11.525029554120135},null,{"$f":"G33+(I32*'5. UD1 Parameters'!$G$10)","v":33.622010854739443},null,{"$f":"I32*(1-'5. UD1 Parameters'!$G$10)","v":10.867841146961895},null,{"$f":"K33*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":7.2452274313079297},null,{"$f":"E33*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C33","v":3.8416765180400447},null,{"$f":"'6. UD1 Assumptions'!F267","v":269.59133459930138},null,{"$f":"Q33*C33*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":118.88977855829191},null,{"$f":"S33+U32*'5. UD1 Parameters'!$G$11","v":686.3456716673378},null,{"$f":"U32*(1-'5. UD1 Parameters'!$G$11)","v":105.15232990343695},null,{"$f":"W33*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":70.101553268957957},null,{"$f":"Q33*C33*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":39.6299261860973},null,{"$f":"'6. UD1 Assumptions'!H267","v":64.701920303832324},null,{"$f":"AC33*C33*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":6.3084372296236513},null,{"$f":"AE33+(AG32*'5. UD1 Parameters'!$G$12)","v":67.899965176148612},null,{"$f":"AG32*(1-'5. UD1 Parameters'!$G$12)","v":4.4658896720707677},null,{"$f":"AI33*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.9772597813805115},null,{"$f":"AC33*C33*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":2.1028124098745504},null,{"$f":"'6. UD1 Assumptions'!J267","v":10.783653383972055},null,{"$f":"AO33*C33*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":4.0438700189895205E-2},null,{"$f":"AQ33+(AS32*'5. UD1 Parameters'!$G$13)","v":0.59757000459288423},null,{"$f":"AS32*(1-'5. UD1 Parameters'!$G$13)","v":1.9844854825988741E-2},null,{"$f":"AU33*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.3229903217325827E-2},null,{"$f":"AO33*C33*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.3479566729965069E-2},null,{"$f":"'6. UD1 Assumptions'!L267","v":26.95913345993014},null,{"$f":"BA33*C33*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.80877400379790421},null,{"$f":"BC33+BE32*'5. UD1 Parameters'!$G$14","v":8.7051237405318762},null,{"$f":"BE32*(1-'5. UD1 Parameters'!$G$14)","v":0.57254995795779096},null,{"$f":"BG33*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.38169997197186062},null,{"$f":"BA33*C33*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.2695913345993014},null,{"$f":"'6. UD1 Assumptions'!N267","v":1.6175480075958082},null,{"$f":"BM33*'5. UD1 Parameters'!$C$15*C33*'5. UD1 Parameters'!$C$28","v":2.4263220113937122E-3},null,{"$f":"BO33+(BQ32*'5. UD1 Parameters'!$G$15)","v":3.1058276419459664E-2},null,{"$f":"BQ32*(1-'5. UD1 Parameters'!$G$15)","v":1.4679916938898756E-3},null,{"$f":"BS33*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":9.7866112925991703E-4},null,null,null,{"$f":"'6. UD1 Assumptions'!R267","v":13.626375000000003},null,{"$f":"BY33*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C33","v":0.30659343750000001},null,{"$f":"CA33+CC32*'5. UD1 Parameters'!$G$16","v":3.6413262206901233},null,{"$f":"CC32*(1-'5. UD1 Parameters'!$G$16)","v":0.10155773277156945},null,{"$f":"CE33*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":6.7705155181046292E-2},null,{"$f":"BY33*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C33","v":0.10219781250000001},null,{"$f":"'6. UD1 Assumptions'!T267","v":0.18939},null,{"$f":"CK33*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C33","v":2.1306375000000001E-3},null,{"$f":"CM33+CO32*'5. UD1 Parameters'!$G$17","v":1.6769929831965454E-2},null,{"$f":"CO32*(1-'5. UD1 Parameters'!$G$17)","v":2.7127318890102252E-3},null,{"$f":"CQ33*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.8084879260068167E-3},null,null,null,80.789462661071894,null,{"$f":"CW33*'5. UD1 Parameters'!$C$31","v":2019.7365665267973},null,80.787654173145881,null,{"$f":"DA33*'5. UD1 Parameters'!$C$31","v":2019.6913543286471},null,18.308,null,null,62.481462661071895,null,62.479654173145882,null,null,{"$f":"DH33*'5. UD1 Parameters'!$C$31","v":1562.0365665267973},null,{"$f":"DJ33*'5. UD1 Parameters'!$C$31","v":1561.991354328647},null,null,45.959683827841161,null,996.84106722618685,null,2027,null,80.857284563087376,2021.4321140771845,6.7821902015481328E-2,1.6955475503871185]
[2028,null,1,null,{"$f":"'6. UD1 Assumptions'!D268","v":82.494948387386216},null,{"$f":"E34*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C34","v":11.755530145202536},null,{"$f":"G34+(I33*'5. UD1 Parameters'!$G$10)","v":34.293038009162245},null,{"$f":"I33*(1-'5. UD1 Parameters'!$G$10)","v":11.084502990779734},null,{"$f":"K34*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":7.3896686605198223},null,{"$f":"E34*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C34","v":3.9185100484008455},null,{"$f":"'6. UD1 Assumptions'!F268","v":274.98316129128739},null,{"$f":"Q34*C34*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":121.26757412945773},null,{"$f":"S34+U33*'5. UD1 Parameters'!$G$11","v":700.3132693384041},null,{"$f":"U33*(1-'5. UD1 Parameters'!$G$11)","v":107.29997645839147},null,{"$f":"W34*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":71.533317638927642},null,{"$f":"Q34*C34*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":40.422524709819243},null,{"$f":"'6. UD1 Assumptions'!H268","v":65.995958709908976},null,{"$f":"AC34*C34*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":6.4346059742161259},null,{"$f":"AE34+(AG33*'5. UD1 Parameters'!$G$12)","v":69.744113876286193},null,{"$f":"AG33*(1-'5. UD1 Parameters'!$G$12)","v":4.5904572740785436},null,{"$f":"AI34*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.0603048493856955},null,{"$f":"AC34*C34*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":2.144868658072042},null,{"$f":"'6. UD1 Assumptions'!J268","v":10.999326451651497},null,{"$f":"AO34*C34*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":4.1247474193693109E-2},null,{"$f":"AQ34+(AS33*'5. UD1 Parameters'!$G$13)","v":0.61826430722164105},null,{"$f":"AS33*(1-'5. UD1 Parameters'!$G$13)","v":2.055317156493635E-2},null,{"$f":"AU34*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.3702114376624233E-2},null,{"$f":"AO34*C34*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.374915806456437E-2},null,{"$f":"'6. UD1 Assumptions'!L268","v":27.498316129128739},null,{"$f":"BA34*C34*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.82494948387386224},null,{"$f":"BC34+BE33*'5. UD1 Parameters'!$G$14","v":8.9415530610623346},null,{"$f":"BE33*(1-'5. UD1 Parameters'!$G$14)","v":0.58852016334340329},null,{"$f":"BG34*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.39234677556226882},null,{"$f":"BA34*C34*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.27498316129128741},null,{"$f":"'6. UD1 Assumptions'!N268","v":1.6498989677477243},null,{"$f":"BM34*'5. UD1 Parameters'!$C$15*C34*'5. UD1 Parameters'!$C$28","v":2.4748484516215865E-3},null,{"$f":"BO34+(BQ33*'5. UD1 Parameters'!$G$15)","v":3.2018394856088303E-2},null,{"$f":"BQ33*(1-'5. UD1 Parameters'!$G$15)","v":1.514730014992951E-3},null,{"$f":"BS34*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.0098200099953006E-3},null,null,null,{"$f":"'6. UD1 Assumptions'!R268","v":14.275250000000003},null,{"$f":"BY34*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C34","v":0.32119312500000008},null,{"$f":"CA34+CC33*'5. UD1 Parameters'!$G$16","v":3.8549018920617999},null,{"$f":"CC33*(1-'5. UD1 Parameters'!$G$16)","v":0.10761745362832384},null,{"$f":"CE34*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":7.1744969085549226E-2},null,{"$f":"BY34*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C34","v":0.10706437500000002},null,{"$f":"'6. UD1 Assumptions'!T268","v":0.18939},null,{"$f":"CK34*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C34","v":2.1306375000000001E-3},null,{"$f":"CM34+CO33*'5. UD1 Parameters'!$G$17","v":1.6278837276019358E-2},null,{"$f":"CO33*(1-'5. UD1 Parameters'!$G$17)","v":2.6217300559460955E-3},null,{"$f":"CQ34*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.7478200372973969E-3},null,null,null,82.463842647904883,null,{"$f":"CW34*'5. UD1 Parameters'!$C$31","v":2061.5960661976219},null,82.462094827867588,null,{"$f":"DA34*'5. UD1 Parameters'!$C$31","v":2061.5523706966896},null,18.308,null,null,64.155842647904876,null,64.154094827867596,null,null,{"$f":"DH34*'5. UD1 Parameters'!$C$31","v":1603.8960661976218},null,{"$f":"DJ34*'5. UD1 Parameters'!$C$31","v":1603.8523706966898},null,null,46.881700110647984,null,1043.7227673368347,null,2028,null,82.522624913529441,2063.0656228382359,5.8782265624557795E-2,1.4695566406139733]
[2029,null,1,null,{"$f":"'6. UD1 Assumptions'!D269","v":84.144847355133948},null,{"$f":"E35*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C35","v":11.990640748106587},null,{"$f":"G35+(I34*'5. UD1 Parameters'!$G$10)","v":34.977951565110153},null,{"$f":"I34*(1-'5. UD1 Parameters'!$G$10)","v":11.305727192158679},null,{"$f":"K35*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":7.5371514614391195},null,{"$f":"E35*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C35","v":3.9968802493688624},null,{"$f":"'6. UD1 Assumptions'!F269","v":280.48282451711316},null,{"$f":"Q35*C35*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":123.69292561204691},null,{"$f":"S35+U34*'5. UD1 Parameters'!$G$11","v":714.52259154844546},null,{"$f":"U34*(1-'5. UD1 Parameters'!$G$11)","v":109.48360340200554},null,{"$f":"W35*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":72.989068934670357},null,{"$f":"Q35*C35*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":41.230975204015635},null,{"$f":"'6. UD1 Assumptions'!H269","v":67.315877884107152},null,{"$f":"AC35*C35*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":6.563298093700447},null,{"$f":"AE35+(AG34*'5. UD1 Parameters'!$G$12)","v":71.592278846766391},null,{"$f":"AG34*(1-'5. UD1 Parameters'!$G$12)","v":4.715133123220256},null,{"$f":"AI35*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.143422082146837},null,{"$f":"AC35*C35*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":2.1877660312334823},null,{"$f":"'6. UD1 Assumptions'!J269","v":11.219312980684526},null,{"$f":"AO35*C35*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":4.2072423677566972E-2},null,{"$f":"AQ35+(AS34*'5. UD1 Parameters'!$G$13)","v":0.63907178740951553},null,{"$f":"AS34*(1-'5. UD1 Parameters'!$G$13)","v":2.1264943489692389E-2},null,{"$f":"AU35*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.4176628993128259E-2},null,{"$f":"AO35*C35*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.4024141225855657E-2},null,{"$f":"'6. UD1 Assumptions'!L269","v":28.048282451711316},null,{"$f":"BA35*C35*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.84144847355133945},null,{"$f":"BC35+BE34*'5. UD1 Parameters'!$G$14","v":9.1784972880469748},null,{"$f":"BE34*(1-'5. UD1 Parameters'!$G$14)","v":0.60450424656669965},null,{"$f":"BG35*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.40300283104446644},null,{"$f":"BA35*C35*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.28048282451711315},null,{"$f":"'6. UD1 Assumptions'!N269","v":1.6828969471026789},null,{"$f":"BM35*'5. UD1 Parameters'!$C$15*C35*'5. UD1 Parameters'!$C$28","v":2.5243454206540185E-3},null,{"$f":"BO35+(BQ34*'5. UD1 Parameters'!$G$15)","v":3.2981184733047515E-2},null,{"$f":"BQ34*(1-'5. UD1 Parameters'!$G$15)","v":1.5615555436948045E-3},null,{"$f":"BS35*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.0410370291298696E-3},null,null,null,{"$f":"'6. UD1 Assumptions'!R269","v":14.924125000000004},null,{"$f":"BY35*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C35","v":0.33579281250000004},null,{"$f":"CA35+CC34*'5. UD1 Parameters'!$G$16","v":4.0767651359190671},null,{"$f":"CC34*(1-'5. UD1 Parameters'!$G$16)","v":0.1139295686427329},null,{"$f":"CE35*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":7.5953045761821936E-2},null,{"$f":"BY35*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C35","v":0.11193093750000002},null,{"$f":"'6. UD1 Assumptions'!T269","v":0.18939},null,{"$f":"CK35*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C35","v":2.1306375000000001E-3},null,{"$f":"CM35+CO34*'5. UD1 Parameters'!$G$17","v":1.5864519764875247E-2},null,{"$f":"CO34*(1-'5. UD1 Parameters'!$G$17)","v":2.5449550111441119E-3},null,{"$f":"CQ35*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.6966366740960746E-3},null,null,null,84.165512657758953,null,{"$f":"CW35*'5. UD1 Parameters'!$C$31","v":2104.1378164439739},null,84.16381602108487,null,{"$f":"DA35*'5. UD1 Parameters'!$C$31","v":2104.0954005271219},null,18.308,null,null,65.857512657758946,null,65.855816021084877,null,null,{"$f":"DH35*'5. UD1 Parameters'!$C$31","v":1646.4378164439736},null,{"$f":"DJ35*'5. UD1 Parameters'!$C$31","v":1646.3954005271219},null,null,47.822059387860953,null,1091.5448267246957,null,2029,null,84.216564512190573,2105.4141128047645,5.1051854431619859E-2,1.2762963607906386]
[2030,null,1,null,{"$f":"'6. UD1 Assumptions'!D270","v":85.827744302236624},null,{"$f":"E36*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C36","v":12.230453563068721},null,{"$f":"G36+(I35*'5. UD1 Parameters'!$G$10)","v":35.676875666425722},null,{"$f":"I35*(1-'5. UD1 Parameters'!$G$10)","v":11.531529461753152},null,{"$f":"K36*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":7.6876863078354347},null,{"$f":"E36*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C36","v":4.0768178543562401},null,{"$f":"'6. UD1 Assumptions'!F270","v":286.09248100745543},null,{"$f":"Q36*C36*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":126.16678412428783},null,{"$f":"S36+U35*'5. UD1 Parameters'!$G$11","v":728.98435527697984},null,{"$f":"U35*(1-'5. UD1 Parameters'!$G$11)","v":111.70502039575344},null,{"$f":"W36*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":74.470013597168958},null,{"$f":"Q36*C36*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":42.055594708095946},null,{"$f":"'6. UD1 Assumptions'!H270","v":68.662195441789308},null,{"$f":"AC36*C36*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":6.6945640555744585},null,{"$f":"AE36+(AG35*'5. UD1 Parameters'!$G$12)","v":73.446762405282797},null,{"$f":"AG35*(1-'5. UD1 Parameters'!$G$12)","v":4.8400804970580582},null,{"$f":"AI36*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.2267203313720385},null,{"$f":"AC36*C36*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":2.2315213518581527},null,{"$f":"'6. UD1 Assumptions'!J270","v":11.443699240298217},null,{"$f":"AO36*C36*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":4.2913872151118318E-2},null,{"$f":"AQ36+(AS35*'5. UD1 Parameters'!$G$13)","v":0.66000505145115063},null,{"$f":"AS35*(1-'5. UD1 Parameters'!$G$13)","v":2.1980608109483265E-2},null,{"$f":"AU36*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.465373873965551E-2},null,{"$f":"AO36*C36*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.4304624050372772E-2},null,{"$f":"'6. UD1 Assumptions'!L270","v":28.609248100745546},null,{"$f":"BA36*C36*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.85827744302236653},null,{"$f":"BC36+BE35*'5. UD1 Parameters'!$G$14","v":9.4162515904208721},null,{"$f":"BE35*(1-'5. UD1 Parameters'!$G$14)","v":0.62052314064846914},null,{"$f":"BG36*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.41368209376564608},null,{"$f":"BA36*C36*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.28609248100745549},null,{"$f":"'6. UD1 Assumptions'!N270","v":1.7165548860447326},null,{"$f":"BM36*'5. UD1 Parameters'!$C$15*C36*'5. UD1 Parameters'!$C$28","v":2.5748323290670991E-3},null,{"$f":"BO36+(BQ35*'5. UD1 Parameters'!$G$15)","v":3.394750570203562E-2},null,{"$f":"BQ35*(1-'5. UD1 Parameters'!$G$15)","v":1.6085113600789922E-3},null,{"$f":"BS36*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.0723409067193281E-3},null,null,null,{"$f":"'6. UD1 Assumptions'!R270","v":15.573000000000002},null,{"$f":"BY36*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C36","v":0.35039250000000005},null,{"$f":"CA36+CC35*'5. UD1 Parameters'!$G$16","v":4.3066710174789353},null,{"$f":"CC35*(1-'5. UD1 Parameters'!$G$16)","v":0.12048661844013166},null,{"$f":"CE36*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":8.0324412293421105E-2},null,{"$f":"BY36*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C36","v":0.11679750000000001},null,{"$f":"'6. UD1 Assumptions'!T270","v":0.18939},null,{"$f":"CK36*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C36","v":2.1306375000000001E-3},null,{"$f":"CM36+CO35*'5. UD1 Parameters'!$G$17","v":1.5514974657823179E-2},null,{"$f":"CO35*(1-'5. UD1 Parameters'!$G$17)","v":2.4801826070520675E-3},null,{"$f":"CQ36*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.653455071368045E-3},null,null,null,85.895806277153241,null,{"$f":"CW36*'5. UD1 Parameters'!$C$31","v":2147.3951569288311},null,85.894152822081878,null,{"$f":"DA36*'5. UD1 Parameters'!$C$31","v":2147.3538205520472},null,18.308,null,null,67.587806277153248,null,67.586152822081885,null,null,{"$f":"DH36*'5. UD1 Parameters'!$C$31","v":1689.6951569288312},null,{"$f":"DJ36*'5. UD1 Parameters'!$C$31","v":1689.6538205520471},null,null,48.781128519368167,null,1140.3259552440638,null,2030,null,85.940238891175653,2148.5059722793912,4.4432614022412054E-2,1.1108153505601877]
[{"$f":"A36+1","v":2031},null,1,null,{"$f":"'6. UD1 Assumptions'!D271","v":87.544299188281357},null,{"$f":"E37*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C37","v":12.475062634330094},null,{"$f":"G37+(I36*'5. UD1 Parameters'!$G$10)","v":36.389987573456366},null,{"$f":"I36*(1-'5. UD1 Parameters'!$G$10)","v":11.761950727299451},null,{"$f":"K37*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":7.8413004848663004},null,{"$f":"E37*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C37","v":4.1583542114433643},null,{"$f":"'6. UD1 Assumptions'!F271","v":291.81433062760453},null,{"$f":"Q37*C37*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":128.69011980677359},null,{"$f":"S37+U36*'5. UD1 Parameters'!$G$11","v":743.70857220315986},null,{"$f":"U36*(1-'5. UD1 Parameters'!$G$11)","v":113.96590288059362},null,{"$f":"W37*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":75.977268587062412},null,{"$f":"Q37*C37*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":42.896706602257865},null,{"$f":"'6. UD1 Assumptions'!H271","v":70.035439350625083},null,{"$f":"AC37*C37*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":6.8284553366859466},null,{"$f":"AE37+(AG36*'5. UD1 Parameters'!$G$12)","v":75.309762695472173},null,{"$f":"AG36*(1-'5. UD1 Parameters'!$G$12)","v":4.9654550464965768},null,{"$f":"AI37*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.3103033643310509},null,{"$f":"AC37*C37*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":2.2761517788953154},null,{"$f":"'6. UD1 Assumptions'!J271","v":11.672573225104182},null,{"$f":"AO37*C37*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":4.3772149594140684E-2},null,{"$f":"AQ37+(AS36*'5. UD1 Parameters'!$G$13)","v":0.68107660203272558},null,{"$f":"AS36*(1-'5. UD1 Parameters'!$G$13)","v":2.2700599012565756E-2},null,{"$f":"AU37*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.5133732675043837E-2},null,{"$f":"AO37*C37*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.4590716531380228E-2},null,{"$f":"'6. UD1 Assumptions'!L271","v":29.181433062760455},null,{"$f":"BA37*C37*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.8754429918828136},null,{"$f":"BC37+BE36*'5. UD1 Parameters'!$G$14","v":9.6550977814707917},null,{"$f":"BE36*(1-'5. UD1 Parameters'!$G$14)","v":0.63659680083289449},null,{"$f":"BG37*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.42439786722192963},null,{"$f":"BA37*C37*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.29181433062760453},null,{"$f":"'6. UD1 Assumptions'!N271","v":1.7508859837656272},null,{"$f":"BM37*'5. UD1 Parameters'!$C$15*C37*'5. UD1 Parameters'!$C$28","v":2.6263289756484412E-3},null,{"$f":"BO37+(BQ36*'5. UD1 Parameters'!$G$15)","v":3.4918195287830495E-2},null,{"$f":"BQ36*(1-'5. UD1 Parameters'!$G$15)","v":1.6556393898535695E-3},null,{"$f":"BS37*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.1037595932357129E-3},null,null,null,{"$f":"'6. UD1 Assumptions'!R271","v":15.573},null,{"$f":"BY37*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C37","v":0.3503925},null,{"$f":"CA37+CC36*'5. UD1 Parameters'!$G$16","v":4.5297821533752414},null,{"$f":"CC36*(1-'5. UD1 Parameters'!$G$16)","v":0.12728136410369345},null,{"$f":"CE37*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":8.4854242735795629E-2},null,{"$f":"BY37*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C37","v":0.1167975},null,{"$f":"'6. UD1 Assumptions'!T271","v":0.18939},null,{"$f":"CK37*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C37","v":2.1306375000000001E-3},null,{"$f":"CM37+CO36*'5. UD1 Parameters'!$G$17","v":1.5220075749189932E-2},null,{"$f":"CO36*(1-'5. UD1 Parameters'!$G$17)","v":2.4255364086332456E-3},null,{"$f":"CQ37*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.6170242724221637E-3},null,null,null,87.655979062758192,null,{"$f":"CW37*'5. UD1 Parameters'!$C$31","v":2191.3994765689549},null,87.654362038485758,null,{"$f":"DA37*'5. UD1 Parameters'!$C$31","v":2191.359050962144},null,18.308,null,null,69.347979062758185,null,69.346362038485751,null,null,{"$f":"DH37*'5. UD1 Parameters'!$C$31","v":1733.6994765689547},null,{"$f":"DJ37*'5. UD1 Parameters'!$C$31","v":1733.6590509621437},null,null,49.75441513975553,null,1190.0803703838194,null,2031,null,87.694736196530954,2192.3684049132739,3.8757133772762131E-2,0.96892834431901065]
[{"$f":"A37+1","v":2032},null,1,null,{"$f":"'6. UD1 Assumptions'!D272","v":89.295185172046985},null,{"$f":"E38*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C38","v":12.724563887016696},null,{"$f":"G38+(I37*'5. UD1 Parameters'!$G$10)","v":37.117502032492311},null,{"$f":"I37*(1-'5. UD1 Parameters'!$G$10)","v":11.997049427980752},null,{"$f":"K38*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":7.9980329519871676},null,{"$f":"E38*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C38","v":4.2415212956722321},null,{"$f":"'6. UD1 Assumptions'!F272","v":297.65061724015663},null,{"$f":"Q38*C38*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":131.26392220290907},null,{"$f":"S38+U37*'5. UD1 Parameters'!$G$11","v":758.70467837184628},null,{"$f":"U37*(1-'5. UD1 Parameters'!$G$11)","v":116.26781603422261},null,{"$f":"W38*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":77.511877356148403},null,{"$f":"Q38*C38*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":43.754640734303024},null,{"$f":"'6. UD1 Assumptions'!H272","v":71.436148137637588},null,{"$f":"AC38*C38*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":6.9650244434196651},null,{"$f":"AE38+(AG37*'5. UD1 Parameters'!$G$12)","v":77.183381759261451},null,{"$f":"AG37*(1-'5. UD1 Parameters'!$G$12)","v":5.0914053796303902},null,{"$f":"AI38*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.3942702530869266},null,{"$f":"AC38*C38*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":2.3216748144732215},null,{"$f":"'6. UD1 Assumptions'!J272","v":11.906024689606266},null,{"$f":"AO38*C38*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":4.46475925860235E-2},null,{"$f":"AQ38+(AS37*'5. UD1 Parameters'!$G$13)","v":0.70229884839512235},null,{"$f":"AS37*(1-'5. UD1 Parameters'!$G$13)","v":2.3425346223626659E-2},null,{"$f":"AU38*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.5616897482417772E-2},null,{"$f":"AO38*C38*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.4882530862007833E-2},null,{"$f":"'6. UD1 Assumptions'!L272","v":29.765061724015666},null,{"$f":"BA38*C38*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.89295185172046998},null,{"$f":"BC38+BE37*'5. UD1 Parameters'!$G$14","v":9.8953053537514677},null,{"$f":"BE37*(1-'5. UD1 Parameters'!$G$14)","v":0.65274427943979363},null,{"$f":"BG38*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.4351628529598624},null,{"$f":"BA38*C38*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.29765061724015668},null,{"$f":"'6. UD1 Assumptions'!N272","v":1.7859037034409397},null,{"$f":"BM38*'5. UD1 Parameters'!$C$15*C38*'5. UD1 Parameters'!$C$28","v":2.6788555551614099E-3},null,{"$f":"BO38+(BQ37*'5. UD1 Parameters'!$G$15)","v":3.5894070363407957E-2},null,{"$f":"BQ37*(1-'5. UD1 Parameters'!$G$15)","v":1.7029804795839491E-3},null,{"$f":"BS38*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.1353203197226327E-3},null,null,null,{"$f":"'6. UD1 Assumptions'!R272","v":15.573},null,{"$f":"BY38*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C38","v":0.3503925},null,{"$f":"CA38+CC37*'5. UD1 Parameters'!$G$16","v":4.746299358690746},null,{"$f":"CC37*(1-'5. UD1 Parameters'!$G$16)","v":0.13387529468449505},null,{"$f":"CE38*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":8.9250196456330033E-2},null,{"$f":"BY38*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C38","v":0.1167975},null,{"$f":"'6. UD1 Assumptions'!T272","v":0.18939},null,{"$f":"CK38*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C38","v":2.1306375000000001E-3},null,{"$f":"CM38+CO37*'5. UD1 Parameters'!$G$17","v":1.497127991552339E-2},null,{"$f":"CO37*(1-'5. UD1 Parameters'!$G$17)","v":2.3794333336665408E-3},null,{"$f":"CQ38*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.5862888891110271E-3},null,null,null,89.446932117329951,null,{"$f":"CW38*'5. UD1 Parameters'!$C$31","v":2236.1733029332486},null,89.445345828440836,null,{"$f":"DA38*'5. UD1 Parameters'!$C$31","v":2236.133645711021},null,18.308,null,null,{"$f":"CW38-DE38","v":71.138932117329944},null,{"$f":"DA38-DE38","v":71.137345828440829},null,null,{"$f":"DH38*'5. UD1 Parameters'!$C$31","v":1778.4733029332485},null,{"$f":"DJ38*'5. UD1 Parameters'!$C$31","v":1778.4336457110207},null,null,50.747167492550645,null,1240.8275378763701,null,2032,null,89.480815952802416,2237.0203988200606,3.3883835472465762E-2,0.84709588681198511]
[2033,null,1,null,{"$f":"'6. UD1 Assumptions'!D273","v":91.081088875487936},null,{"$f":"E39*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C39","v":12.979055164757032},null,{"$f":"G39+(I38*'5. UD1 Parameters'!$G$10)","v":37.859660835905217},null,{"$f":"I38*(1-'5. UD1 Parameters'!$G$10)","v":12.23689636134413},null,{"$f":"K39*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":8.1579309075627524},null,{"$f":"E39*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C39","v":4.3263517215856773},null,{"$f":"'6. UD1 Assumptions'!F273","v":303.60362958495978},null,{"$f":"Q39*C39*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":133.88920064696725},null,{"$f":"S39+U38*'5. UD1 Parameters'!$G$11","v":773.98164397636924},null,{"$f":"U38*(1-'5. UD1 Parameters'!$G$11)","v":118.6122350424443},null,{"$f":"W39*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":79.074823361629527},null,{"$f":"Q39*C39*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":44.629733548989087},null,{"$f":"'6. UD1 Assumptions'!H273","v":72.864871100390346},null,{"$f":"AC39*C39*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":7.1043249322880584},null,{"$f":"AE39+(AG38*'5. UD1 Parameters'!$G$12)","v":79.069633084064947},null,{"$f":"AG38*(1-'5. UD1 Parameters'!$G$12)","v":5.2180736074845768},null,{"$f":"AI39*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.4787157383230509},null,{"$f":"AC39*C39*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":2.3681083107626861},null,{"$f":"'6. UD1 Assumptions'!J273","v":12.144145183398392},null,{"$f":"AO39*C39*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":4.5540544437743968E-2},null,{"$f":"AQ39+(AS38*'5. UD1 Parameters'!$G$13)","v":0.72368411627952556},null,{"$f":"AS38*(1-'5. UD1 Parameters'!$G$13)","v":2.4155276553340672E-2},null,{"$f":"AU39*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.6103517702227114E-2},null,{"$f":"AO39*C39*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.5180181479247989E-2},null,{"$f":"'6. UD1 Assumptions'!L273","v":30.36036295849598},null,{"$f":"BA39*C39*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.91081088875487937},null,{"$f":"BC39+BE38*'5. UD1 Parameters'!$G$14","v":10.137132446674991},null,{"$f":"BE38*(1-'5. UD1 Parameters'!$G$14)","v":0.66898379583135592},null,{"$f":"BG39*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.44598919722090391},null,{"$f":"BA39*C39*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.30360362958495979},null,{"$f":"'6. UD1 Assumptions'!N273","v":1.8216217775097587},null,{"$f":"BM39*'5. UD1 Parameters'!$C$15*C39*'5. UD1 Parameters'!$C$28","v":2.732432666264638E-3},null,{"$f":"BO39+(BQ38*'5. UD1 Parameters'!$G$15)","v":3.6875928561037323E-2},null,{"$f":"BQ38*(1-'5. UD1 Parameters'!$G$15)","v":1.7505744686352712E-3},null,{"$f":"BS39*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.1670496457568474E-3},null,null,null,{"$f":"'6. UD1 Assumptions'!R273","v":15.573},null,{"$f":"BY39*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C39","v":0.3503925},null,{"$f":"CA39+CC38*'5. UD1 Parameters'!$G$16","v":4.956417513525583},null,{"$f":"CC38*(1-'5. UD1 Parameters'!$G$16)","v":0.14027434516516291},null,{"$f":"CE39*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":9.3516230110108595E-2},null,{"$f":"BY39*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C39","v":0.1167975},null,{"$f":"'6. UD1 Assumptions'!T273","v":0.18939},null,{"$f":"CK39*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C39","v":2.1306375000000001E-3},null,{"$f":"CM39+CO38*'5. UD1 Parameters'!$G$17","v":1.4761379624143162E-2},null,{"$f":"CO38*(1-'5. UD1 Parameters'!$G$17)","v":2.3405377913802263E-3},null,{"$f":"CQ39*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.5603585275868175E-3},null,null,null,91.269806360721915,null,{"$f":"CW39*'5. UD1 Parameters'!$C$31","v":2281.7451590180481},null,91.268246002194331,null,{"$f":"DA39*'5. UD1 Parameters'!$C$31","v":2281.7061500548584},null,18.308,null,null,72.961806360721909,null,72.960246002194339,null,null,{"$f":"DH39*'5. UD1 Parameters'!$C$31","v":1824.0451590180478},null,{"$f":"DJ39*'5. UD1 Parameters'!$C$31","v":1824.0061500548584},null,null,51.759774892401651,null,1292.5873127687719,null,2033,null,91.299499290177224,2282.4874822544307,2.9692929455308104E-2,0.74232323638261732]
[2034,null,1,null,{"$f":"'6. UD1 Assumptions'!D274","v":92.902710652997712},null,{"$f":"E40*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C40","v":13.238636268052172},null,{"$f":"G40+(I39*'5. UD1 Parameters'!$G$10)","v":38.616725862469849},null,{"$f":"I39*(1-'5. UD1 Parameters'!$G$10)","v":12.48157124148754},null,{"$f":"K40*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":8.3210474943250254},null,{"$f":"E40*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C40","v":4.412878756017391},null,{"$f":"'6. UD1 Assumptions'!F274","v":309.67570217665906},null,{"$f":"Q40*C40*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":136.56698465990664},null,{"$f":"S40+U39*'5. UD1 Parameters'!$G$11","v":789.54806637419779},null,{"$f":"U39*(1-'5. UD1 Parameters'!$G$11)","v":121.00056226207813},null,{"$f":"W40*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":80.66704150805208},null,{"$f":"Q40*C40*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":45.522328219968877},null,{"$f":"'6. UD1 Assumptions'!H274","v":74.322168522398172},null,{"$f":"AC40*C40*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":7.2464114309338221},null,{"$f":"AE40+(AG39*'5. UD1 Parameters'!$G$12)","v":80.970448660746882},null,{"$f":"AG39*(1-'5. UD1 Parameters'!$G$12)","v":5.3455958542518855},null,{"$f":"AI40*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.5637305695012569},null,{"$f":"AC40*C40*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":2.4154704769779407},null,{"$f":"'6. UD1 Assumptions'!J274","v":12.387028087066362},null,{"$f":"AO40*C40*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":4.6451355326498855E-2},null,{"$f":"AQ40+(AS39*'5. UD1 Parameters'!$G$13)","v":0.74524465766557935},null,{"$f":"AS39*(1-'5. UD1 Parameters'!$G$13)","v":2.489081394044515E-2},null,{"$f":"AU40*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.6593875960296767E-2},null,{"$f":"AO40*C40*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.5483785108832953E-2},null,{"$f":"'6. UD1 Assumptions'!L274","v":30.967570217665909},null,{"$f":"BA40*C40*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.92902710652997722},null,{"$f":"BC40+BE39*'5. UD1 Parameters'!$G$14","v":10.380826751377803},null,{"$f":"BE39*(1-'5. UD1 Parameters'!$G$14)","v":0.68533280182716472},null,{"$f":"BG40*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.45688853455144313},null,{"$f":"BA40*C40*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.30967570217665907},null,{"$f":"'6. UD1 Assumptions'!N274","v":1.8580542130599544},null,{"$f":"BM40*'5. UD1 Parameters'!$C$15*C40*'5. UD1 Parameters'!$C$28","v":2.7870813195899316E-3},null,{"$f":"BO40+(BQ39*'5. UD1 Parameters'!$G$15)","v":3.7864549622634913E-2},null,{"$f":"BQ39*(1-'5. UD1 Parameters'!$G$15)","v":1.7984602579923471E-3},null,{"$f":"BS40*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.1989735053282314E-3},null,null,null,{"$f":"'6. UD1 Assumptions'!R274","v":15.573},null,{"$f":"BY40*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C40","v":0.3503925},null,{"$f":"CA40+CC39*'5. UD1 Parameters'!$G$16","v":5.1603257384025047},null,{"$f":"CC39*(1-'5. UD1 Parameters'!$G$16)","v":0.14648427512307846},null,{"$f":"CE40*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":9.7656183415385636E-2},null,{"$f":"BY40*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C40","v":0.1167975},null,{"$f":"'6. UD1 Assumptions'!T274","v":0.18939},null,{"$f":"CK40*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C40","v":2.1306375000000001E-3},null,{"$f":"CM40+CO39*'5. UD1 Parameters'!$G$17","v":1.4584294133312338E-2},null,{"$f":"CO39*(1-'5. UD1 Parameters'!$G$17)","v":2.3077229908308257E-3},null,{"$f":"CQ40*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.5384819938872171E-3},null,null,null,93.1256956213047,null,{"$f":"CW40*'5. UD1 Parameters'!$C$31","v":2328.1423905326174},null,93.124157139310825,null,{"$f":"DA40*'5. UD1 Parameters'!$C$31","v":2328.1039284827707},null,18.308,null,null,74.817695621304694,null,74.816157139310832,null,null,{"$f":"DH40*'5. UD1 Parameters'!$C$31","v":1870.4423905326173},null,{"$f":"DJ40*'5. UD1 Parameters'!$C$31","v":1870.4039284827709},null,null,52.792634440249699,null,1345.3799472090216,null,2034,null,93.15177863392627,2328.794465848157,2.6083012621569424E-2,0.65207531553960507]
[2035,null,1,null,{"$f":"'6. UD1 Assumptions'!D275","v":94.760764866057656},null,{"$f":"E41*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C41","v":13.503408993413215},null,{"$f":"G41+(I40*'5. UD1 Parameters'!$G$10)","v":39.38897445128967},null,{"$f":"I40*(1-'5. UD1 Parameters'!$G$10)","v":12.731160404593396},null,{"$f":"K41*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":8.4874402697289302},null,{"$f":"E41*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C41","v":4.5011363311377384},null,{"$f":"'6. UD1 Assumptions'!F275","v":315.86921622019219},null,{"$f":"Q41*C41*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":139.29832435310476},null,{"$f":"S41+U40*'5. UD1 Parameters'!$G$11","v":805.41224896472181},null,{"$f":"U40*(1-'5. UD1 Parameters'!$G$11)","v":123.43414176258082},null,{"$f":"W41*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":82.289427841720538},null,{"$f":"Q41*C41*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":46.432774784368249},null,{"$f":"'6. UD1 Assumptions'!H275","v":75.808611892846116},null,{"$f":"AC41*C41*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":7.3913396595524965},null,{"$f":"AE41+(AG40*'5. UD1 Parameters'!$G$12)","v":82.887685585844764},null,{"$f":"AG40*(1-'5. UD1 Parameters'!$G$12)","v":5.4741027344546236},null,{"$f":"AI41*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.6494018229697489},null,{"$f":"AC41*C41*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":2.4637798865174987},null,{"$f":"'6. UD1 Assumptions'!J275","v":12.634768648807688},null,{"$f":"AO41*C41*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":4.7380382433028827E-2},null,{"$f":"AQ41+(AS40*'5. UD1 Parameters'!$G$13)","v":0.76699266031192814},null,{"$f":"AS40*(1-'5. UD1 Parameters'!$G$13)","v":2.5632379786679982E-2},null,{"$f":"AU41*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.7088253191119986E-2},null,{"$f":"AO41*C41*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.5793460811009609E-2},null,{"$f":"'6. UD1 Assumptions'!L275","v":31.586921622019219},null,{"$f":"BA41*C41*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.94760764866057667},null,{"$f":"BC41+BE40*'5. UD1 Parameters'!$G$14","v":10.626626357159584},null,{"$f":"BE40*(1-'5. UD1 Parameters'!$G$14)","v":0.70180804287879772},null,{"$f":"BG41*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.46787202858586513},null,{"$f":"BA41*C41*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.31586921622019221},null,{"$f":"'6. UD1 Assumptions'!N275","v":1.8952152973211531},null,{"$f":"BM41*'5. UD1 Parameters'!$C$15*C41*'5. UD1 Parameters'!$C$28","v":2.8428229459817296E-3},null,{"$f":"BO41+(BQ40*'5. UD1 Parameters'!$G$15)","v":3.8860696692499468E-2},null,{"$f":"BQ40*(1-'5. UD1 Parameters'!$G$15)","v":1.8466758761171767E-3},null,{"$f":"BS41*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.2311172507447844E-3},null,null,null,{"$f":"'6. UD1 Assumptions'!R275","v":15.573},null,{"$f":"BY41*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C41","v":0.3503925},null,{"$f":"CA41+CC40*'5. UD1 Parameters'!$G$16","v":5.3582075644881177},null,{"$f":"CC40*(1-'5. UD1 Parameters'!$G$16)","v":0.15251067391438672},null,{"$f":"CE41*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.10167378260959115},null,{"$f":"BY41*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C41","v":0.1167975},null,{"$f":"'6. UD1 Assumptions'!T275","v":0.18939},null,{"$f":"CK41*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C41","v":2.1306375000000001E-3},null,{"$f":"CM41+CO40*'5. UD1 Parameters'!$G$17","v":1.4434893335168668E-2},null,{"$f":"CO40*(1-'5. UD1 Parameters'!$G$17)","v":2.2800382981436693E-3},null,{"$f":"CQ41*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.5200255320957795E-3},null,null,null,95.015655141588638,null,{"$f":"CW41*'5. UD1 Parameters'!$C$31","v":2375.3913785397158},null,95.014135116056551,null,{"$f":"DA41*'5. UD1 Parameters'!$C$31","v":2375.3533779014138},null,18.308,null,null,76.707655141588646,null,76.706135116056544,null,null,{"$f":"DH41*'5. UD1 Parameters'!$C$31","v":1917.6913785397162},null,{"$f":"DJ41*'5. UD1 Parameters'!$C$31","v":1917.6533779014135},null,null,53.846151179054687,null,1399.2260983880763,null,2035,null,95.038623345860472,2375.9655836465117,2.296820427183377E-2,0.57420510679594372]
[2036,null,1,null,{"$f":"'6. UD1 Assumptions'!D276","v":96.655980163378814},null,{"$f":"E42*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C42","v":13.773477173281481},null,{"$f":"G42+(I41*'5. UD1 Parameters'!$G$10)","v":40.176696340766597},null,{"$f":"I41*(1-'5. UD1 Parameters'!$G$10)","v":12.985755283804558},null,{"$f":"K42*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":8.6571701892030379},null,{"$f":"E42*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C42","v":4.5911590577604935},null,{"$f":"'6. UD1 Assumptions'!F276","v":322.18660054459605},null,{"$f":"Q42*C42*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":142.08429084016683},null,{"$f":"S42+U41*'5. UD1 Parameters'!$G$11","v":821.58226814746968},null,{"$f":"U41*(1-'5. UD1 Parameters'!$G$11)","v":125.91427165741885},null,{"$f":"W42*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":83.942847771612563},null,{"$f":"Q42*C42*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":47.361430280055615},null,{"$f":"'6. UD1 Assumptions'!H276","v":77.324784130703051},null,{"$f":"AC42*C42*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":7.5391664527435482},null,{"$f":"AE42+(AG41*'5. UD1 Parameters'!$G$12)","v":84.823132239292548},null,{"$f":"AG41*(1-'5. UD1 Parameters'!$G$12)","v":5.6037197992957566},null,{"$f":"AI42*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.7358131995305044},null,{"$f":"AC42*C42*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":2.5130554842478494},null,{"$f":"'6. UD1 Assumptions'!J276","v":12.887464021783842},null,{"$f":"AO42*C42*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":4.8327990081689406E-2},null,{"$f":"AQ42+(AS41*'5. UD1 Parameters'!$G$13)","v":0.78894025710868709},null,{"$f":"AS41*(1-'5. UD1 Parameters'!$G$13)","v":2.6380393284930491E-2},null,{"$f":"AU42*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.7586928856620325E-2},null,{"$f":"AO42*C42*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.6109330027229803E-2},null,{"$f":"'6. UD1 Assumptions'!L276","v":32.218660054459605},null,{"$f":"BA42*C42*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.96655980163378818},null,{"$f":"BC42+BE41*'5. UD1 Parameters'!$G$14","v":10.874760543499045},null,{"$f":"BE41*(1-'5. UD1 Parameters'!$G$14)","v":0.71842561529432769},null,{"$f":"BG42*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.47895041019621842},null,{"$f":"BA42*C42*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.32218660054459608},null,{"$f":"'6. UD1 Assumptions'!N276","v":1.9331196032675764},null,{"$f":"BM42*'5. UD1 Parameters'!$C$15*C42*'5. UD1 Parameters'!$C$28","v":2.8996794049013647E-3},null,{"$f":"BO42+(BQ41*'5. UD1 Parameters'!$G$15)","v":3.9865117555404436E-2},null,{"$f":"BQ41*(1-'5. UD1 Parameters'!$G$15)","v":1.8952585419963984E-3},null,{"$f":"BS42*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.2635056946642656E-3},null,null,null,{"$f":"'6. UD1 Assumptions'!R276","v":15.573},null,{"$f":"BY42*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C42","v":0.3503925},null,{"$f":"CA42+CC41*'5. UD1 Parameters'!$G$16","v":5.5502410987833235},null,{"$f":"CC41*(1-'5. UD1 Parameters'!$G$16)","v":0.15835896570479391},null,{"$f":"CE42*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.10557264380319593},null,{"$f":"BY42*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C42","v":0.1167975},null,{"$f":"'6. UD1 Assumptions'!T276","v":0.18939},null,{"$f":"CK42*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C42","v":2.1306375000000001E-3},null,{"$f":"CM42+CO41*'5. UD1 Parameters'!$G$17","v":1.4308849138203437E-2},null,{"$f":"CO41*(1-'5. UD1 Parameters'!$G$17)","v":2.256681696965232E-3},null,{"$f":"CQ42*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.5044544646434879E-3},null,null,null,96.940709103361456,null,{"$f":"CW42*'5. UD1 Parameters'!$C$31","v":2423.5177275840365},null,96.939204648896805,null,{"$f":"DA42*'5. UD1 Parameters'!$C$31","v":2423.4801162224203},null,18.308,null,null,78.632709103361464,null,78.631204648896812,null,null,{"$f":"DH42*'5. UD1 Parameters'!$C$31","v":1965.8177275840367},null,{"$f":"DJ42*'5. UD1 Parameters'!$C$31","v":1965.7801162224202},null,null,54.920738252635786,null,1454.1468366407121,null,2036,null,96.960984836568983,2424.0246209142247,2.0275733207526514E-2,0.50689333018817706]
[2037,null,1,null,{"$f":"'6. UD1 Assumptions'!D277","v":98.589099766646399},null,{"$f":"E43*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C43","v":14.048946716747112},null,{"$f":"G43+(I42*'5. UD1 Parameters'!$G$10)","v":40.98019165744968},null,{"$f":"I42*(1-'5. UD1 Parameters'!$G$10)","v":13.245451400064029},null,{"$f":"K43*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":8.8303009333760194},null,{"$f":"E43*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C43","v":4.6829822389157041},null,{"$f":"'6. UD1 Assumptions'!F277","v":328.630332555488},null,{"$f":"Q43*C43*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":144.92597665697019},null,{"$f":"S43+U42*'5. UD1 Parameters'!$G$11","v":838.06603023244611},null,{"$f":"U42*(1-'5. UD1 Parameters'!$G$11)","v":128.44221457199373},null,{"$f":"W43*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":85.62814304799582},null,{"$f":"Q43*C43*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":48.308658885656733},null,{"$f":"'6. UD1 Assumptions'!H277","v":78.871279813317116},null,{"$f":"AC43*C43*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":7.6899497817984193},null,{"$f":"AE43+(AG42*'5. UD1 Parameters'!$G$12)","v":86.778514066779792},null,{"$f":"AG42*(1-'5. UD1 Parameters'!$G$12)","v":5.7345679543111769},null,{"$f":"AI43*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.8230453028741178},null,{"$f":"AC43*C43*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":2.5633165939328064},null,{"$f":"'6. UD1 Assumptions'!J277","v":13.145213302219521},null,{"$f":"AO43*C43*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":4.9294549883323206E-2},null,{"$f":"AQ43+(AS42*'5. UD1 Parameters'!$G$13)","v":0.81109953525110845},null,{"$f":"AS42*(1-'5. UD1 Parameters'!$G$13)","v":2.7135271740901783E-2},null,{"$f":"AU43*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.8090181160601189E-2},null,{"$f":"AO43*C43*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.6431516627774402E-2},null,{"$f":"'6. UD1 Assumptions'!L277","v":32.8630332555488},null,{"$f":"BA43*C43*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.98589099766646404},null,{"$f":"BC43+BE42*'5. UD1 Parameters'!$G$14","v":11.125450521382025},null,{"$f":"BE42*(1-'5. UD1 Parameters'!$G$14)","v":0.73520101978348429},null,{"$f":"BG43*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.49013401318898953},null,{"$f":"BA43*C43*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.32863033255548801},null,{"$f":"'6. UD1 Assumptions'!N277","v":1.9717819953329281},null,{"$f":"BM43*'5. UD1 Parameters'!$C$15*C43*'5. UD1 Parameters'!$C$28","v":2.9576729929993925E-3},null,{"$f":"BO43+(BQ42*'5. UD1 Parameters'!$G$15)","v":4.0878545822880065E-2},null,{"$f":"BQ42*(1-'5. UD1 Parameters'!$G$15)","v":1.9442447255237632E-3},null,{"$f":"BS43*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.2961631503491753E-3},null,null,null,{"$f":"'6. UD1 Assumptions'!R277","v":15.573000000000002},null,{"$f":"BY43*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C43","v":0.35039250000000005},null,{"$f":"CA43+CC42*'5. UD1 Parameters'!$G$16","v":5.7365991844316406},null,{"$f":"CC42*(1-'5. UD1 Parameters'!$G$16)","v":0.16403441435168298},null,{"$f":"CE43*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.10935627623445532},null,{"$f":"BY43*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C43","v":0.11679750000000001},null,{"$f":"'6. UD1 Assumptions'!T277","v":0.18938999999999998},null,{"$f":"CK43*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C43","v":2.1306374999999996E-3},null,{"$f":"CM43+CO42*'5. UD1 Parameters'!$G$17","v":1.4202510083887725E-2},null,{"$f":"CO42*(1-'5. UD1 Parameters'!$G$17)","v":2.2369765543157113E-3},null,{"$f":"CQ43*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.4913177028771409E-3},null,null,null,98.901857235683238,null,{"$f":"CW43*'5. UD1 Parameters'!$C$31","v":2472.5464308920809},null,98.900365917980352,null,{"$f":"DA43*'5. UD1 Parameters'!$C$31","v":2472.5091479495086},null,18.308,null,null,80.593857235683231,null,80.592365917980345,null,null,{"$f":"DH43*'5. UD1 Parameters'!$C$31","v":2014.8464308920807},null,{"$f":"DJ43*'5. UD1 Parameters'!$C$31","v":2014.8091479495085},null,null,56.016817067688507,null,1510.1636537084005,null,2037,null,98.919801139614094,2472.9950284903525,1.7943903930856209E-2,0.44859759827158996]
[2038,null,1,null,{"$f":"'6. UD1 Assumptions'!D278","v":100.56088176197933},null,{"$f":"E44*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C44","v":14.329925651082053},null,{"$f":"G44+(I43*'5. UD1 Parameters'!$G$10)","v":41.799769609453044},null,{"$f":"I43*(1-'5. UD1 Parameters'!$G$10)","v":13.510347699078688},null,{"$f":"K44*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":9.0068984660524585},null,{"$f":"E44*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C44","v":4.7766418836940181},null,{"$f":"'6. UD1 Assumptions'!F278","v":335.20293920659776},null,{"$f":"Q44*C44*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":147.82449619010961},null,{"$f":"S44+U43*'5. UD1 Parameters'!$G$11","v":854.87131988182557},null,{"$f":"U43*(1-'5. UD1 Parameters'!$G$11)","v":131.0192065407301},null,{"$f":"W44*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":87.346137693820054},null,{"$f":"Q44*C44*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":49.274832063369871},null,{"$f":"'6. UD1 Assumptions'!H278","v":80.448705409583454},null,{"$f":"AC44*C44*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":7.8437487774343868},null,{"$f":"AE44+(AG43*'5. UD1 Parameters'!$G$12)","v":88.755498993921265},null,{"$f":"AG43*(1-'5. UD1 Parameters'!$G$12)","v":5.8667638502929158},null,{"$f":"AI44*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.9111759001952771},null,{"$f":"AC44*C44*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":2.6145829258114621},null,{"$f":"'6. UD1 Assumptions'!J278","v":13.408117568263911},null,{"$f":"AO44*C44*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":5.0280440880989666E-2},null,{"$f":"AQ44+(AS43*'5. UD1 Parameters'!$G$13)","v":0.833482545243455},null,{"$f":"AS43*(1-'5. UD1 Parameters'!$G$13)","v":2.7897430888643174E-2},null,{"$f":"AU44*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.8598287259095448E-2},null,{"$f":"AO44*C44*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.6760146960329889E-2},null,{"$f":"'6. UD1 Assumptions'!L278","v":33.520293920659775},null,{"$f":"BA44*C44*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":1.0056088176197933},null,{"$f":"BC44+BE43*'5. UD1 Parameters'!$G$14","v":11.378910127425803},null,{"$f":"BE43*(1-'5. UD1 Parameters'!$G$14)","v":0.75214921157601478},null,{"$f":"BG44*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.50143280771734311},null,{"$f":"BA44*C44*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.33520293920659777},null,{"$f":"'6. UD1 Assumptions'!N278","v":2.0112176352395865},null,{"$f":"BM44*'5. UD1 Parameters'!$C$15*C44*'5. UD1 Parameters'!$C$28","v":3.01682645285938E-3},null,{"$f":"BO44+(BQ43*'5. UD1 Parameters'!$G$15)","v":4.1901702070383656E-2},null,{"$f":"BQ43*(1-'5. UD1 Parameters'!$G$15)","v":1.9936702053557939E-3},null,{"$f":"BS44*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.3291134702371958E-3},null,null,null,{"$f":"'6. UD1 Assumptions'!R278","v":15.573},null,{"$f":"BY44*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C44","v":0.3503925},null,{"$f":"CA44+CC43*'5. UD1 Parameters'!$G$16","v":5.9174495562897},null,{"$f":"CC43*(1-'5. UD1 Parameters'!$G$16)","v":0.16954212814194042},null,{"$f":"CE44*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.11302808542796028},null,{"$f":"BY44*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C44","v":0.1167975},null,{"$f":"'6. UD1 Assumptions'!T278","v":0.18939},null,{"$f":"CK44*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C44","v":2.1306375000000001E-3},null,{"$f":"CM44+CO43*'5. UD1 Parameters'!$G$17","v":1.4112795565131429E-2},null,{"$f":"CO43*(1-'5. UD1 Parameters'!$G$17)","v":2.2203520187562974E-3},null,{"$f":"CQ44*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.4802346791708649E-3},null,null,null,100.90008058862161,null,{"$f":"CW44*'5. UD1 Parameters'!$C$31","v":2522.5020147155401},null,100.89860035394243,null,{"$f":"DA44*'5. UD1 Parameters'!$C$31","v":2522.4650088485605},null,18.308,null,null,82.592080588621599,null,82.59060035394242,null,null,{"$f":"DH44*'5. UD1 Parameters'!$C$31","v":2064.8020147155398},null,{"$f":"DJ44*'5. UD1 Parameters'!$C$31","v":2064.7650088485607},null,null,57.134817459042281,null,1567.2984711674428,null,2038,null,100.91600097024549,2522.9000242561374,1.592038162388576E-2,0.3980095405972861]
[2039,null,1,null,{"$f":"'6. UD1 Assumptions'!D279","v":102.57209939721892},null,{"$f":"E45*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C45","v":14.616524164103698},null,{"$f":"G45+(I44*'5. UD1 Parameters'!$G$10)","v":42.635747652991384},null,{"$f":"I44*(1-'5. UD1 Parameters'!$G$10)","v":13.780546120565361},null,{"$f":"K45*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":9.1870307470435737},null,{"$f":"E45*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C45","v":4.872174721367899},null,{"$f":"'6. UD1 Assumptions'!F279","v":341.90699799072974},null,{"$f":"Q45*C45*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":150.78098611391181},null,{"$f":"S45+U44*'5. UD1 Parameters'!$G$11","v":872.00584141552065},null,{"$f":"U44*(1-'5. UD1 Parameters'!$G$11)","v":133.64646458021673},null,{"$f":"W45*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":89.09764305347781},null,{"$f":"Q45*C45*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":50.260328704637267},null,{"$f":"'6. UD1 Assumptions'!H279","v":82.057679517775128},null,{"$f":"AC45*C45*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":8.0006237529830742},null,{"$f":"AE45+(AG44*'5. UD1 Parameters'!$G$12)","v":90.755702497583869},null,{"$f":"AG44*(1-'5. UD1 Parameters'!$G$12)","v":6.0004202493204675},null,{"$f":"AI45*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.0002801662136447},null,{"$f":"AC45*C45*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":2.6668745843276915},null,{"$f":"'6. UD1 Assumptions'!J279","v":13.67627991962919},null,{"$f":"AO45*C45*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":5.1286049698609462E-2},null,{"$f":"AQ45+(AS44*'5. UD1 Parameters'!$G$13)","v":0.85610130974183185},null,{"$f":"AS44*(1-'5. UD1 Parameters'!$G$13)","v":2.8667285200232664E-2},null,{"$f":"AU45*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.9111523466821774E-2},null,{"$f":"AO45*C45*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.7095349899536486E-2},null,{"$f":"'6. UD1 Assumptions'!L279","v":34.190699799072974},null,{"$f":"BA45*C45*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":1.0257209939721892},null,{"$f":"BC45+BE44*'5. UD1 Parameters'!$G$14","v":11.635346474049214},null,{"$f":"BE44*(1-'5. UD1 Parameters'!$G$14)","v":0.76928464734877788},null,{"$f":"BG45*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.51285643156585192},null,{"$f":"BA45*C45*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.34190699799072977},null,{"$f":"'6. UD1 Assumptions'!N279","v":2.0514419879443784},null,{"$f":"BM45*'5. UD1 Parameters'!$C$15*C45*'5. UD1 Parameters'!$C$28","v":3.0771629819165676E-3},null,{"$f":"BO45+(BQ44*'5. UD1 Parameters'!$G$15)","v":4.293529492792799E-2},null,{"$f":"BQ44*(1-'5. UD1 Parameters'!$G$15)","v":2.0435701243722341E-3},null,{"$f":"BS45*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.3623800829148226E-3},null,null,null,{"$f":"'6. UD1 Assumptions'!R279","v":15.573},null,{"$f":"BY45*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C45","v":0.3503925},null,{"$f":"CA45+CC44*'5. UD1 Parameters'!$G$16","v":6.0929549918999406},null,{"$f":"CC44*(1-'5. UD1 Parameters'!$G$16)","v":0.17488706438975923},null,{"$f":"CE45*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.11659137625983948},null,{"$f":"BY45*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C45","v":0.1167975},null,{"$f":"'6. UD1 Assumptions'!T279","v":0.18939000000000003},null,{"$f":"CK45*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C45","v":2.1306375000000001E-3},null,{"$f":"CM45+CO44*'5. UD1 Parameters'!$G$17","v":1.4037106582118864E-2},null,{"$f":"CO44*(1-'5. UD1 Parameters'!$G$17)","v":2.2063264830125646E-3},null,{"$f":"CQ45*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.4708843220083763E-3},null,null,null,102.93634656243248,null,{"$f":"CW45*'5. UD1 Parameters'!$C$31","v":2573.408664060812},null,102.93487567811046,null,{"$f":"DA45*'5. UD1 Parameters'!$C$31","v":2573.3718919527614},null,18.308,null,null,84.628346562432483,null,84.626875678110451,null,null,{"$f":"DH45*'5. UD1 Parameters'!$C$31","v":2115.7086640608122},null,{"$f":"DJ45*'5. UD1 Parameters'!$C$31","v":2115.6718919527611},null,null,58.275177858223124,null,1625.5736490256659,null,2039,null,102.95050730782626,2573.7626826956566,1.4160745393780871E-2,0.35401863484457863]
[2040,null,1,null,{"$f":"'6. UD1 Assumptions'!D280","v":104.62354138516331},null,{"$f":"E46*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C46","v":14.90885464738577},null,{"$f":"G46+(I45*'5. UD1 Parameters'!$G$10)","v":43.488450976902854},null,{"$f":"I45*(1-'5. UD1 Parameters'!$G$10)","v":14.056151323474298},null,{"$f":"K46*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":9.3707675489828652},null,{"$f":"E46*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C46","v":4.9696182157952569},null,{"$f":"'6. UD1 Assumptions'!F280","v":348.74513795054435},null,{"$f":"Q46*C46*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":153.79660583619005},null,{"$f":"S46+U45*'5. UD1 Parameters'!$G$11","v":889.47725410499061},null,{"$f":"U45*(1-'5. UD1 Parameters'!$G$11)","v":136.32519314672018},null,{"$f":"W46*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":90.88346209781345},null,{"$f":"Q46*C46*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":51.265535278730013},null,{"$f":"'6. UD1 Assumptions'!H280","v":83.698833108130643},null,{"$f":"AC46*C46*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":8.1606362280427387},null,{"$f":"AE46+(AG45*'5. UD1 Parameters'!$G$12)","v":92.780692358012772},null,{"$f":"AG45*(1-'5. UD1 Parameters'!$G$12)","v":6.1356463676138349},null,{"$f":"AI46*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.0904309117425566},null,{"$f":"AC46*C46*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":2.7202120760142461},null,{"$f":"'6. UD1 Assumptions'!J280","v":13.949805518021774},null,{"$f":"AO46*C46*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":5.2311770692581652E-2},null,{"$f":"AQ46+(AS45*'5. UD1 Parameters'!$G$13)","v":0.87896783224449104},null,{"$f":"AS45*(1-'5. UD1 Parameters'!$G$13)","v":2.9445248189922467E-2},null,{"$f":"AU46*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.963016545994831E-2},null,{"$f":"AO46*C46*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.7437256897527217E-2},null,{"$f":"'6. UD1 Assumptions'!L280","v":34.874513795054433},null,{"$f":"BA46*C46*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":1.046235413851633},null,{"$f":"BC46+BE45*'5. UD1 Parameters'!$G$14","v":11.894960558719587},null,{"$f":"BE45*(1-'5. UD1 Parameters'!$G$14)","v":0.78662132918126093},null,{"$f":"BG46*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.52441421945417388},null,{"$f":"BA46*C46*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.34874513795054435},null,{"$f":"'6. UD1 Assumptions'!N280","v":2.092470827703266},null,{"$f":"BM46*'5. UD1 Parameters'!$C$15*C46*'5. UD1 Parameters'!$C$28","v":3.1387062415548991E-3},null,{"$f":"BO46+(BQ45*'5. UD1 Parameters'!$G$15)","v":4.3980022126616267E-2},null,{"$f":"BQ45*(1-'5. UD1 Parameters'!$G$15)","v":2.0939790428666227E-3},null,{"$f":"BS46*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.3959860285777483E-3},null,null,null,{"$f":"'6. UD1 Assumptions'!R280","v":15.573},null,{"$f":"BY46*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C46","v":0.3503925},null,{"$f":"CA46+CC45*'5. UD1 Parameters'!$G$16","v":6.2632734580013842},null,{"$f":"CC45*(1-'5. UD1 Parameters'!$G$16)","v":0.18007403389855656},null,{"$f":"CE46*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.12004935593237104},null,{"$f":"BY46*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C46","v":0.1167975},null,{"$f":"'6. UD1 Assumptions'!T280","v":0.18939},null,{"$f":"CK46*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C46","v":2.1306375000000001E-3},null,{"$f":"CM46+CO45*'5. UD1 Parameters'!$G$17","v":1.3973250450147204E-2},null,{"$f":"CO45*(1-'5. UD1 Parameters'!$G$17)","v":2.1944936319716621E-3},null,{"$f":"CQ46*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.4629957546477747E-3},null,null,null,105.01161328116859,null,{"$f":"CW46*'5. UD1 Parameters'!$C$31","v":2625.2903320292148},null,105.01015028541394,null,{"$f":"DA46*'5. UD1 Parameters'!$C$31","v":2625.2537571353487},null,18.308,null,null,86.7036132811686,null,86.70215028541395,null,null,{"$f":"DH46*'5. UD1 Parameters'!$C$31","v":2167.590332029215},null,{"$f":"DJ46*'5. UD1 Parameters'!$C$31","v":2167.5537571353489},null,null,59.438345465387592,null,1685.0119944910534,null,2040,null,105.0242405485868,2625.6060137146701,1.2627267418210408E-2,0.31568168545527442]
[2041,null,1,null,{"$f":"'6. UD1 Assumptions'!D281","v":106.71601221286657},null,{"$f":"E47*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C47","v":15.207031740333488},null,{"$f":"G47+(I46*'5. UD1 Parameters'!$G$10)","v":44.358212201189652},null,{"$f":"I46*(1-'5. UD1 Parameters'!$G$10)","v":14.337270516046688},null,{"$f":"K47*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":9.5581803440311255},null,{"$f":"E47*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C47","v":5.0690105801111622},null,{"$f":"'6. UD1 Assumptions'!F281","v":355.72004070955524},null,{"$f":"Q47*C47*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":156.87253795291386},null,{"$f":"S47+U46*'5. UD1 Parameters'!$G$11","v":907.29320240405571},null,{"$f":"U46*(1-'5. UD1 Parameters'!$G$11)","v":139.05658965384873},null,{"$f":"W47*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":92.704393102565817},null,{"$f":"Q47*C47*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":52.290845984304617},null,{"$f":"'6. UD1 Assumptions'!H281","v":85.372809770293259},null,{"$f":"AC47*C47*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":8.3238489526035941},null,{"$f":"AE47+(AG46*'5. UD1 Parameters'!$G$12)","v":94.831993113809745},null,{"$f":"AG46*(1-'5. UD1 Parameters'!$G$12)","v":6.2725481968066203},null,{"$f":"AI47*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.1816987978710802},null,{"$f":"AC47*C47*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":2.7746163175345311},null,{"$f":"'6. UD1 Assumptions'!J281","v":14.228801628382209},null,{"$f":"AO47*C47*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":5.3358006106433285E-2},null,{"$f":"AQ47+(AS46*'5. UD1 Parameters'!$G$13)","v":0.90209410563788583},null,{"$f":"AS46*(1-'5. UD1 Parameters'!$G$13)","v":3.0231732713038421E-2},null,{"$f":"AU47*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.0154488475358945E-2},null,{"$f":"AO47*C47*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.7786002035477762E-2},null,{"$f":"'6. UD1 Assumptions'!L281","v":35.572004070955522},null,{"$f":"BA47*C47*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":1.0671601221286657},null,{"$f":"BC47+BE46*'5. UD1 Parameters'!$G$14","v":12.157947835103814},null,{"$f":"BE46*(1-'5. UD1 Parameters'!$G$14)","v":0.80417284574443859},null,{"$f":"BG47*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.53611523049629239},null,{"$f":"BA47*C47*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.35572004070955521},null,{"$f":"'6. UD1 Assumptions'!N281","v":2.1343202442573315},null,{"$f":"BM47*'5. UD1 Parameters'!$C$15*C47*'5. UD1 Parameters'!$C$28","v":3.2014803663859975E-3},null,{"$f":"BO47+(BQ46*'5. UD1 Parameters'!$G$15)","v":4.5036571503415855E-2},null,{"$f":"BQ46*(1-'5. UD1 Parameters'!$G$15)","v":2.1449309895864069E-3},null,{"$f":"BS47*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.4299539930576045E-3},null,null,null,{"$f":"'6. UD1 Assumptions'!R281","v":15.572999999999999},null,{"$f":"BY47*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C47","v":0.35039249999999994},null,{"$f":"CA47+CC46*'5. UD1 Parameters'!$G$16","v":6.4285582527103626},null,{"$f":"CC46*(1-'5. UD1 Parameters'!$G$16)","v":0.18510770529102122},null,{"$f":"CE47*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.1234051368606808},null,{"$f":"BY47*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C47","v":0.11679749999999998},null,{"$f":"'6. UD1 Assumptions'!T281","v":0.18939000000000003},null,{"$f":"CK47*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C47","v":2.1306375000000001E-3},null,{"$f":"CM47+CO46*'5. UD1 Parameters'!$G$17","v":1.3919377278278775E-2},null,{"$f":"CO46*(1-'5. UD1 Parameters'!$G$17)","v":2.184510671868427E-3},null,{"$f":"CQ47*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.4563404479122845E-3},null,null,null,107.12683339474133,null,{"$f":"CW47*'5. UD1 Parameters'!$C$31","v":2678.1708348685333},null,107.12537705429342,null,{"$f":"DA47*'5. UD1 Parameters'!$C$31","v":2678.1344263573355},null,18.308,null,null,88.818833394741318,null,88.817377054293416,null,null,{"$f":"DH47*'5. UD1 Parameters'!$C$31","v":2220.4708348685331},null,{"$f":"DJ47*'5. UD1 Parameters'!$C$31","v":2220.4344263573353},null,null,60.624776424695341,null,1745.6367709157487,null,2041,null,107.13812127715585,2678.4530319288961,1.1287882414521277E-2,0.28219706036270509]
[2042,null,1,null,{"$f":"'6. UD1 Assumptions'!D282","v":108.85033245712388},null,{"$f":"E48*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C48","v":15.511172375140156},null,{"$f":"G48+(I47*'5. UD1 Parameters'!$G$10)","v":45.245371219900264},null,{"$f":"I47*(1-'5. UD1 Parameters'!$G$10)","v":14.624013356429547},null,{"$f":"K48*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":9.7493422376196968},null,{"$f":"E48*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C48","v":5.1703907917133849},null,{"$f":"'6. UD1 Assumptions'!F282","v":362.83444152374631},null,{"$f":"Q48*C48*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":160.00998871197211},null,{"$f":"S48+U47*'5. UD1 Parameters'!$G$11","v":925.4613419173354},null,{"$f":"U47*(1-'5. UD1 Parameters'!$G$11)","v":141.84184919869242},null,{"$f":"W48*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":94.561232799128277},null,{"$f":"Q48*C48*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":53.336662903990707},null,{"$f":"'6. UD1 Assumptions'!H282","v":87.080265965699112},null,{"$f":"AC48*C48*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":8.4903259316556632},null,{"$f":"AE48+(AG47*'5. UD1 Parameters'!$G$12)","v":96.911090240335312},null,{"$f":"AG47*(1-'5. UD1 Parameters'!$G$12)","v":6.4112288051300945},null,{"$f":"AI48*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.2741525367533963},null,{"$f":"AC48*C48*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":2.8301086438852212},null,{"$f":"'6. UD1 Assumptions'!J282","v":14.513377660949853},null,{"$f":"AO48*C48*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":5.4425166228561944E-2},null,{"$f":"AQ48+(AS47*'5. UD1 Parameters'!$G$13)","v":0.92549212060652986},null,{"$f":"AS47*(1-'5. UD1 Parameters'!$G$13)","v":3.1027151259917951E-2},null,{"$f":"AU48*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.0684767506611967E-2},null,{"$f":"AO48*C48*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.8141722076187316E-2},null,{"$f":"'6. UD1 Assumptions'!L282","v":36.283444152374635},null,{"$f":"BA48*C48*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":1.088503324571239},null,{"$f":"BC48+BE47*'5. UD1 Parameters'!$G$14","v":12.424498748760938},null,{"$f":"BE47*(1-'5. UD1 Parameters'!$G$14)","v":0.82195241091411475},null,{"$f":"BG48*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.54796827394274317},null,{"$f":"BA48*C48*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.36283444152374633},null,{"$f":"'6. UD1 Assumptions'!N282","v":2.177006649142478},null,{"$f":"BM48*'5. UD1 Parameters'!$C$15*C48*'5. UD1 Parameters'!$C$28","v":3.2655099737137171E-3},null,{"$f":"BO48+(BQ47*'5. UD1 Parameters'!$G$15)","v":4.6105621966393243E-2},null,{"$f":"BQ47*(1-'5. UD1 Parameters'!$G$15)","v":2.1964595107363347E-3},null,{"$f":"BS48*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.4643063404908897E-3},null,null,null,{"$f":"'6. UD1 Assumptions'!R282","v":15.572999999999999},null,{"$f":"BY48*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C48","v":0.35039249999999994},null,{"$f":"CA48+CC47*'5. UD1 Parameters'!$G$16","v":6.5889581434991733},null,{"$f":"CC47*(1-'5. UD1 Parameters'!$G$16)","v":0.18999260921118946},null,{"$f":"CE48*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.12666173947412629},null,{"$f":"BY48*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C48","v":0.11679749999999998},null,{"$f":"'6. UD1 Assumptions'!T282","v":0.18938999999999998},null,{"$f":"CK48*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C48","v":2.1306374999999996E-3},null,{"$f":"CM48+CO47*'5. UD1 Parameters'!$G$17","v":1.3873926378614933E-2},null,{"$f":"CO47*(1-'5. UD1 Parameters'!$G$17)","v":2.1760883996638416E-3},null,{"$f":"CQ48*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.4507255997758942E-3},null,null,null,109.28295738636513,null,{"$f":"CW48*'5. UD1 Parameters'!$C$31","v":2732.0739346591281},null,109.28150666076534,null,{"$f":"DA48*'5. UD1 Parameters'!$C$31","v":2732.0376665191338},null,18.308,null,null,90.974957386365134,null,90.973506660765338,null,null,{"$f":"DH48*'5. UD1 Parameters'!$C$31","v":2274.3739346591283},null,{"$f":"DJ48*'5. UD1 Parameters'!$C$31","v":2274.3376665191336},null,null,61.834936003189249,null,1807.471706918938,null,2042,null,109.29307270389279,2732.3268175973199,1.0115317527663592E-2,0.25288293819176033]
[2043,null,1,null,{"$f":"'6. UD1 Assumptions'!D283","v":111.0273391062664},null,{"$f":"E49*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C49","v":15.821395822642963},null,{"$f":"G49+(I48*'5. UD1 Parameters'!$G$10)","v":46.1502751416661},null,{"$f":"I48*(1-'5. UD1 Parameters'!$G$10)","v":14.916491900877128},null,{"$f":"K49*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":9.9443279339180854},null,{"$f":"E49*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C49","v":5.2737986075476542},null,{"$f":"'6. UD1 Assumptions'!F283","v":370.09113035422132},null,{"$f":"Q49*C49*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":163.21018848621159},null,{"$f":"S49+U48*'5. UD1 Parameters'!$G$11","v":943.98936178194344},null,{"$f":"U48*(1-'5. UD1 Parameters'!$G$11)","v":144.68216862160347},null,{"$f":"W49*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":96.454779081068978},null,{"$f":"Q49*C49*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":54.403396162070528},null,{"$f":"'6. UD1 Assumptions'!H283","v":88.821871285013117},null,{"$f":"AC49*C49*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":8.6601324502887795},null,{"$f":"AE49+(AG48*'5. UD1 Parameters'!$G$12)","v":99.019434070725083},null,{"$f":"AG48*(1-'5. UD1 Parameters'!$G$12)","v":6.5517886198990078},null,{"$f":"AI49*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.3678590799326713},null,{"$f":"AC49*C49*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":2.8867108167629265},null,{"$f":"'6. UD1 Assumptions'!J283","v":14.803645214168853},null,{"$f":"AO49*C49*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":5.5513669553133201E-2},null,{"$f":"AQ49+(AS48*'5. UD1 Parameters'!$G$13)","v":0.94917387391449937},null,{"$f":"AS48*(1-'5. UD1 Parameters'!$G$13)","v":3.183191624516369E-2},null,{"$f":"AU49*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.1221277496775791E-2},null,{"$f":"AO49*C49*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.8504556517711067E-2},null,{"$f":"'6. UD1 Assumptions'!L283","v":37.009113035422132},null,{"$f":"BA49*C49*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":1.1102733910626639},null,{"$f":"BC49+BE48*'5. UD1 Parameters'!$G$14","v":12.69479923983655},null,{"$f":"BE48*(1-'5. UD1 Parameters'!$G$14)","v":0.83997289998705227},null,{"$f":"BG49*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.55998193332470148},null,{"$f":"BA49*C49*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.37009113035422131},null,{"$f":"'6. UD1 Assumptions'!N283","v":2.2205467821253282},null,{"$f":"BM49*'5. UD1 Parameters'!$C$15*C49*'5. UD1 Parameters'!$C$28","v":3.3308201731879926E-3},null,{"$f":"BO49+(BQ48*'5. UD1 Parameters'!$G$15)","v":4.7187844422527714E-2},null,{"$f":"BQ48*(1-'5. UD1 Parameters'!$G$15)","v":2.24859771705352E-3},null,{"$f":"BS49*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.4990651447023466E-3},null,null,null,{"$f":"'6. UD1 Assumptions'!R283","v":15.573000000000002},null,{"$f":"BY49*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C49","v":0.35039250000000005},null,{"$f":"CA49+CC48*'5. UD1 Parameters'!$G$16","v":6.744617501096843},null,{"$f":"CC48*(1-'5. UD1 Parameters'!$G$16)","v":0.19473314240233031},null,{"$f":"CE49*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.12982209493488686},null,{"$f":"BY49*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C49","v":0.11679750000000001},null,{"$f":"'6. UD1 Assumptions'!T283","v":0.18939},null,{"$f":"CK49*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C49","v":2.1306375000000001E-3},null,{"$f":"CM49+CO48*'5. UD1 Parameters'!$G$17","v":1.3835581053685896E-2},null,{"$f":"CO48*(1-'5. UD1 Parameters'!$G$17)","v":2.1689828249290355E-3},null,{"$f":"CQ49*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.4459885499526902E-3},null,null,null,111.48093645437076,null,{"$f":"CW49*'5. UD1 Parameters'!$C$31","v":2787.0234113592692},null,111.4794904658208,null,{"$f":"DA49*'5. UD1 Parameters'!$C$31","v":2786.98726164552},null,18.308,null,null,93.172936454370756,null,93.171490465820796,null,null,{"$f":"DH49*'5. UD1 Parameters'!$C$31","v":2329.3234113592689},null,{"$f":"DJ49*'5. UD1 Parameters'!$C$31","v":2329.2872616455197},null,null,63.069298773253038,null,1870.541005692191,null,2043,null,111.49002281184998,2787.2505702962494,9.0863574792194868E-3,0.22715893698023137]
[{"$f":"A49+1","v":2044},null,1,null,{"$f":"'6. UD1 Assumptions'!D284","v":113.24788588839174},null,{"$f":"E50*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C50","v":16.137823739095822},null,{"$f":"G50+(I49*'5. UD1 Parameters'!$G$10)","v":47.073278296614859},null,{"$f":"I49*(1-'5. UD1 Parameters'!$G$10)","v":15.214820584147059},null,{"$f":"K50*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":10.143213722764706},null,{"$f":"E50*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C50","v":5.3792745796986079},null,{"$f":"'6. UD1 Assumptions'!F284","v":377.49295296130578},null,{"$f":"Q50*C50*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":166.47439225593584},null,{"$f":"S50+U49*'5. UD1 Parameters'!$G$11","v":962.88500403263652},null,{"$f":"U49*(1-'5. UD1 Parameters'!$G$11)","v":147.57875000524282},null,{"$f":"W50*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":98.38583333682854},null,{"$f":"Q50*C50*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":55.491464085311947},null,{"$f":"'6. UD1 Assumptions'!H284","v":90.598308710713383},null,{"$f":"AC50*C50*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":8.8333350992945547},null,{"$f":"AE50+(AG49*'5. UD1 Parameters'!$G$12)","v":101.15844347742312},null,{"$f":"AG49*(1-'5. UD1 Parameters'!$G$12)","v":6.6943256925965215},null,{"$f":"AI50*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.4628837950643474},null,{"$f":"AC50*C50*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":2.9444450330981851},null,{"$f":"'6. UD1 Assumptions'!J284","v":15.09971811845223},null,{"$f":"AO50*C50*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":5.6623942944195857E-2},null,{"$f":"AQ50+(AS49*'5. UD1 Parameters'!$G$13)","v":0.97315137656621287},null,{"$f":"AS49*(1-'5. UD1 Parameters'!$G$13)","v":3.2646440292482301E-2},null,{"$f":"AU50*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.1764293528321533E-2},null,{"$f":"AO50*C50*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.8874647648065287E-2},null,{"$f":"'6. UD1 Assumptions'!L284","v":37.749295296130576},null,{"$f":"BA50*C50*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":1.1324788588839172},null,{"$f":"BC50+BE49*'5. UD1 Parameters'!$G$14","v":12.969031215054247},null,{"$f":"BE49*(1-'5. UD1 Parameters'!$G$14)","v":0.85824688366622082},null,{"$f":"BG50*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.5721645891108138},null,{"$f":"BA50*C50*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.37749295296130575},null,{"$f":"'6. UD1 Assumptions'!N284","v":2.2649577177678348},null,{"$f":"BM50*'5. UD1 Parameters'!$C$15*C50*'5. UD1 Parameters'!$C$28","v":3.3974365766517526E-3},null,{"$f":"BO50+(BQ49*'5. UD1 Parameters'!$G$15)","v":4.8283902670122017E-2},null,{"$f":"BQ49*(1-'5. UD1 Parameters'!$G$15)","v":2.301378329057449E-3},null,{"$f":"BS50*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.5342522193716327E-3},null,null,null,{"$f":"'6. UD1 Assumptions'!R284","v":15.573},null,{"$f":"BY50*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C50","v":0.3503925},null,{"$f":"CA50+CC49*'5. UD1 Parameters'!$G$16","v":6.8956764294325312},null,{"$f":"CC49*(1-'5. UD1 Parameters'!$G$16)","v":0.1993335716643114},null,{"$f":"CE50*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.13288904777620758},null,{"$f":"BY50*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C50","v":0.1167975},null,{"$f":"'6. UD1 Assumptions'!T284","v":0.18938999999999998},null,{"$f":"CK50*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C50","v":2.1306374999999996E-3},null,{"$f":"CM50+CO49*'5. UD1 Parameters'!$G$17","v":1.3803230452162311E-2},null,{"$f":"CO49*(1-'5. UD1 Parameters'!$G$17)","v":2.1629881015235832E-3},null,{"$f":"CQ50*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.4419920676823888E-3},null,null,null,113.72172502935999,null,{"$f":"CW50*'5. UD1 Parameters'!$C$31","v":2843.0431257339997},null,113.72028303729232,null,{"$f":"DA50*'5. UD1 Parameters'!$C$31","v":2843.007075932308},null,18.308,null,null,95.413725029359995,null,95.412283037292326,null,null,{"$f":"DH50*'5. UD1 Parameters'!$C$31","v":2385.3431257339998},null,{"$f":"DJ50*'5. UD1 Parameters'!$C$31","v":2385.3070759323082},null,null,64.32834879871811,null,1934.869354490909,null,2044,null,113.72990625315907,2843.247656328977,8.1812237990845915E-3,0.20453059497731374]
[2045,null,1,null,{"$f":"'6. UD1 Assumptions'!D285","v":115.51284360615955},null,{"$f":"E51*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C51","v":16.460580213877737},null,{"$f":"G51+(I50*'5. UD1 Parameters'!$G$10)","v":48.014742288713066},null,{"$f":"I50*(1-'5. UD1 Parameters'!$G$10)","v":15.519116221779525},null,{"$f":"K51*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":10.346077481186349},null,{"$f":"E51*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C51","v":5.486860071292579},null,{"$f":"'6. UD1 Assumptions'!F285","v":385.04281202053187},null,{"$f":"Q51*C51*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":169.80388010105455},null,{"$f":"S51+U50*'5. UD1 Parameters'!$G$11","v":982.15608043165707},null,{"$f":"U50*(1-'5. UD1 Parameters'!$G$11)","v":150.53280370203404},null,{"$f":"W51*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":100.3552024680227},null,{"$f":"Q51*C51*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":56.601293367018179},null,{"$f":"'6. UD1 Assumptions'!H285","v":92.410274884927645},null,{"$f":"AC51*C51*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":9.0100018012804455},null,{"$f":"AE51+(AG50*'5. UD1 Parameters'!$G$12)","v":103.32950933093494},null,{"$f":"AG50*(1-'5. UD1 Parameters'!$G$12)","v":6.8389359477686194},null,{"$f":"AI51*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.5592906318457462},null,{"$f":"AC51*C51*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":3.0033339337601488},null,{"$f":"'6. UD1 Assumptions'!J285","v":15.401712480821276},null,{"$f":"AO51*C51*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":5.7756421803079785E-2},null,{"$f":"AQ51+(AS50*'5. UD1 Parameters'!$G$13)","v":0.99743666185392166},null,{"$f":"AS50*(1-'5. UD1 Parameters'!$G$13)","v":3.3471136515371085E-2},null,{"$f":"AU51*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.2314091010247387E-2},null,{"$f":"AO51*C51*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.9252140601026594E-2},null,{"$f":"'6. UD1 Assumptions'!L285","v":38.504281202053193},null,{"$f":"BA51*C51*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":1.1551284360615957},null,{"$f":"BC51+BE50*'5. UD1 Parameters'!$G$14","v":13.247372991145507},null,{"$f":"BE50*(1-'5. UD1 Parameters'!$G$14)","v":0.87678665997033589},null,{"$f":"BG51*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.58452443998022385},null,{"$f":"BA51*C51*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.38504281202053192},null,{"$f":"'6. UD1 Assumptions'!N285","v":2.3102568721231913},null,{"$f":"BM51*'5. UD1 Parameters'!$C$15*C51*'5. UD1 Parameters'!$C$28","v":3.4653853081847872E-3},null,{"$f":"BO51+(BQ50*'5. UD1 Parameters'!$G$15)","v":4.9394454257733443E-2},null,{"$f":"BQ50*(1-'5. UD1 Parameters'!$G$15)","v":2.354833720573362E-3},null,{"$f":"BS51*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.5698891470489079E-3},null,null,null,{"$f":"'6. UD1 Assumptions'!R285","v":15.572999999999999},null,{"$f":"BY51*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C51","v":0.35039249999999994},null,{"$f":"CA51+CC50*'5. UD1 Parameters'!$G$16","v":7.0422708917385242},null,{"$f":"CC50*(1-'5. UD1 Parameters'!$G$16)","v":0.20379803769400681},null,{"$f":"CE51*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.1358653584626712},null,{"$f":"BY51*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C51","v":0.11679749999999998},null,{"$f":"'6. UD1 Assumptions'!T285","v":0.18939000000000003},null,{"$f":"CK51*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C51","v":2.1306375000000001E-3},null,{"$f":"CM51+CO50*'5. UD1 Parameters'!$G$17","v":1.3775937387861134E-2},null,{"$f":"CO50*(1-'5. UD1 Parameters'!$G$17)","v":2.1579305643011763E-3},null,{"$f":"CQ51*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.4386203762007841E-3},null,null,null,116.00628298003119,null,{"$f":"CW51*'5. UD1 Parameters'!$C$31","v":2900.1570745007798},null,116.00484435965498,null,{"$f":"DA51*'5. UD1 Parameters'!$C$31","v":2900.1211089913745},null,18.308,null,null,97.698282980031195,null,97.696844359654989,null,null,{"$f":"DH51*'5. UD1 Parameters'!$C$31","v":2442.45707450078},null,{"$f":"DJ51*'5. UD1 Parameters'!$C$31","v":2442.4211089913747},null,null,65.61257982469246,null,2000.4819343156014,null,2045,null,116.01366603033354,2900.3416507583383,7.3830503023515348E-3,0.18457625755854679]
[2046,null,1,null,{"$f":"'6. UD1 Assumptions'!D286","v":117.82310047828275},null,{"$f":"E52*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C52","v":16.789791818155294},null,{"$f":"G52+(I51*'5. UD1 Parameters'!$G$10)","v":48.975036079514794},null,{"$f":"I51*(1-'5. UD1 Parameters'!$G$10)","v":15.829498027353566},null,{"$f":"K52*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":10.552998684902377},null,{"$f":"E52*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C52","v":5.596597272718431},null,{"$f":"'6. UD1 Assumptions'!F286","v":392.74366826094251},null,{"$f":"Q52*C52*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":173.19995770307565},null,{"$f":"S52+U51*'5. UD1 Parameters'!$G$11","v":1001.8104871694727},null,{"$f":"U51*(1-'5. UD1 Parameters'!$G$11)","v":153.54555096526002},null,{"$f":"W52*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":102.36370064350668},null,{"$f":"Q52*C52*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":57.733319234358547},null,{"$f":"'6. UD1 Assumptions'!H286","v":94.258480382626203},null,{"$f":"AC52*C52*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":9.1902018373060557},null,{"$f":"AE52+(AG51*'5. UD1 Parameters'!$G$12)","v":105.53399775138382},null,{"$f":"AG51*(1-'5. UD1 Parameters'!$G$12)","v":6.9857134168571857},null,{"$f":"AI52*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.6571422779047902},null,{"$f":"AC52*C52*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":3.0634006124353519},null,{"$f":"'6. UD1 Assumptions'!J286","v":15.709746730437701},null,{"$f":"AO52*C52*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":5.891155023914138E-2},null,{"$f":"AQ52+(AS51*'5. UD1 Parameters'!$G$13)","v":1.022041793299155},null,{"$f":"AS51*(1-'5. UD1 Parameters'!$G$13)","v":3.4306418793908069E-2},null,{"$f":"AU52*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.287094586260538E-2},null,{"$f":"AO52*C52*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.9637183413047127E-2},null,{"$f":"'6. UD1 Assumptions'!L286","v":39.274366826094251},null,{"$f":"BA52*C52*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":1.1782310047828277},null,{"$f":"BC52+BE51*'5. UD1 Parameters'!$G$14","v":13.529999711715874},null,{"$f":"BE51*(1-'5. UD1 Parameters'!$G$14)","v":0.89560428421245986},null,{"$f":"BG52*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.5970695228083065},null,{"$f":"BA52*C52*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.39274366826094254},null,{"$f":"'6. UD1 Assumptions'!N286","v":2.356462009565655},null,{"$f":"BM52*'5. UD1 Parameters'!$C$15*C52*'5. UD1 Parameters'!$C$28","v":3.5346930143484822E-3},null,{"$f":"BO52+(BQ51*'5. UD1 Parameters'!$G$15)","v":5.0520151311459108E-2},null,{"$f":"BQ51*(1-'5. UD1 Parameters'!$G$15)","v":2.4089959606228171E-3},null,{"$f":"BS52*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.605997307081878E-3},null,null,null,{"$f":"'6. UD1 Assumptions'!R286","v":15.573},null,{"$f":"BY52*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C52","v":0.3503925},null,{"$f":"CA52+CC51*'5. UD1 Parameters'!$G$16","v":7.1845328329263198},null,{"$f":"CC51*(1-'5. UD1 Parameters'!$G$16)","v":0.20813055881220377},null,{"$f":"CE52*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.13875370587480251},null,{"$f":"BY52*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C52","v":0.1167975},null,{"$f":"'6. UD1 Assumptions'!T286","v":0.18939},null,{"$f":"CK52*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C52","v":2.1306375000000001E-3},null,{"$f":"CM52+CO51*'5. UD1 Parameters'!$G$17","v":1.3752911189773127E-2},null,{"$f":"CO51*(1-'5. UD1 Parameters'!$G$17)","v":2.153663698088005E-3},null,{"$f":"CQ52*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.4357757987253366E-3},null,null,null,118.33557755396536,null,{"$f":"CW52*'5. UD1 Parameters'!$C$31","v":2958.389438849134},null,118.33414177816664,null,{"$f":"DA52*'5. UD1 Parameters'!$C$31","v":2958.3535444541658},null,18.308,null,null,100.02757755396536,null,100.02614177816665,null,null,{"$f":"DH52*'5. UD1 Parameters'!$C$31","v":2500.6894388491341},null,{"$f":"DJ52*'5. UD1 Parameters'!$C$31","v":2500.653544454166},null,null,66.922495471186323,null,2067.4044297867877,null,2046,null,118.3422549937472,2958.5563748436803,6.6774397818392117E-3,0.16693599454629293]
[2047,null,1,null,{"$f":"'6. UD1 Assumptions'!D287","v":120.1795624878484},null,{"$f":"E53*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C53","v":17.125587654518398},null,{"$f":"G53+(I52*'5. UD1 Parameters'!$G$10)","v":49.95453609393585},null,{"$f":"I52*(1-'5. UD1 Parameters'!$G$10)","v":16.146087640097342},null,{"$f":"K53*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":10.764058426731561},null,{"$f":"E53*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C53","v":5.7085292181727993},null,{"$f":"'6. UD1 Assumptions'!F287","v":400.59854162616136},null,{"$f":"Q53*C53*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":176.66395685713715},null,{"$f":"S53+U52*'5. UD1 Parameters'!$G$11","v":1021.8562177793041},null,{"$f":"U52*(1-'5. UD1 Parameters'!$G$11)","v":156.6182262473057},null,{"$f":"W53*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":104.41215083153713},null,{"$f":"Q53*C53*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":58.887985619045715},null,{"$f":"'6. UD1 Assumptions'!H287","v":96.143649990278718},null,{"$f":"AC53*C53*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":9.374005874052175},null,{"$f":"AE53+(AG52*'5. UD1 Parameters'!$G$12)","v":107.77325316741069},null,{"$f":"AG52*(1-'5. UD1 Parameters'!$G$12)","v":7.1347504580253043},null,{"$f":"AI53*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.7565003053502029},null,{"$f":"AC53*C53*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":3.1246686246840585},null,{"$f":"'6. UD1 Assumptions'!J287","v":16.023941665046454},null,{"$f":"AO53*C53*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":6.0089781243924202E-2},null,{"$f":"AQ53+(AS52*'5. UD1 Parameters'!$G$13)","v":1.0469788724951845},null,{"$f":"AS52*(1-'5. UD1 Parameters'!$G$13)","v":3.5152702047894738E-2},null,{"$f":"AU53*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.343513469859649E-2},null,{"$f":"AO53*C53*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":2.0029927081308067E-2},null,{"$f":"'6. UD1 Assumptions'!L287","v":40.059854162616141},null,{"$f":"BA53*C53*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":1.2017956248784842},null,{"$f":"BC53+BE52*'5. UD1 Parameters'!$G$14","v":13.817083739411627},null,{"$f":"BE52*(1-'5. UD1 Parameters'!$G$14)","v":0.91471159718273132},null,{"$f":"BG53*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.60980773145515421},null,{"$f":"BA53*C53*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.40059854162616143},null,{"$f":"'6. UD1 Assumptions'!N287","v":2.403591249756968},null,{"$f":"BM53*'5. UD1 Parameters'!$C$15*C53*'5. UD1 Parameters'!$C$28","v":3.6053868746354521E-3},null,{"$f":"BO53+(BQ52*'5. UD1 Parameters'!$G$15)","v":5.1661641332323691E-2},null,{"$f":"BQ52*(1-'5. UD1 Parameters'!$G$15)","v":2.4638968537708684E-3},null,{"$f":"BS53*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.6425979025139121E-3},null,null,null,{"$f":"'6. UD1 Assumptions'!R287","v":15.573},null,{"$f":"BY53*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C53","v":0.3503925},null,{"$f":"CA53+CC52*'5. UD1 Parameters'!$G$16","v":7.3225902983459568},null,{"$f":"CC52*(1-'5. UD1 Parameters'!$G$16)","v":0.2123350345803626},null,{"$f":"CE53*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.14155668972024171},null,{"$f":"BY53*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C53","v":0.1167975},null,{"$f":"'6. UD1 Assumptions'!T287","v":0.18939},null,{"$f":"CK53*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C53","v":2.1306375000000001E-3},null,{"$f":"CM53+CO52*'5. UD1 Parameters'!$G$17","v":1.3733484796586298E-2},null,{"$f":"CO52*(1-'5. UD1 Parameters'!$G$17)","v":2.1500638931868286E-3},null,{"$f":"CQ53*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.433375928791219E-3},null,null,null,120.7105850933242,null,{"$f":"CW53*'5. UD1 Parameters'!$C$31","v":3017.7646273331047},null,120.70915171739541,null,{"$f":"DA53*'5. UD1 Parameters'!$C$31","v":3017.7287929348854},null,18.308,null,null,102.40258509332421,null,102.40115171739541,null,null,{"$f":"DH53*'5. UD1 Parameters'!$C$31","v":2560.0646273331049},null,{"$f":"DJ53*'5. UD1 Parameters'!$C$31","v":2560.0287929348851},null,null,68.258609430610051,null,2135.6630392173979,null,2047,null,120.71663718257062,3017.9159295642658,6.0520892464239751E-3,0.1513022311610257]
[2048,null,1,null,{"$f":"'6. UD1 Assumptions'!D288","v":122.58315373760537},null,{"$f":"E54*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C54","v":17.468099407608765},null,{"$f":"G54+(I53*'5. UD1 Parameters'!$G$10)","v":50.953626341784855},null,{"$f":"I53*(1-'5. UD1 Parameters'!$G$10)","v":16.469009159759764},null,{"$f":"K54*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":10.979339439839842},null,{"$f":"E54*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C54","v":5.8226998025362553},null,{"$f":"'6. UD1 Assumptions'!F288","v":408.61051245868458},null,{"$f":"Q54*C54*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":180.19723599427991},null,{"$f":"S54+U53*'5. UD1 Parameters'!$G$11","v":1042.3013745549308},null,{"$f":"U53*(1-'5. UD1 Parameters'!$G$11)","v":159.75207921865317},null,{"$f":"W54*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":106.50138614576878},null,{"$f":"Q54*C54*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":60.065745331426633},null,{"$f":"'6. UD1 Assumptions'!H288","v":98.066522990084295},null,{"$f":"AC54*C54*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":9.5614859915332193},null,{"$f":"AE54+(AG53*'5. UD1 Parameters'!$G$12)","v":110.04860119598611},null,{"$f":"AG53*(1-'5. UD1 Parameters'!$G$12)","v":7.2861379629577971},null,{"$f":"AI54*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.8574253086385308},null,{"$f":"AC54*C54*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":3.1871619971777396},null,{"$f":"'6. UD1 Assumptions'!J288","v":16.344420498347382},null,{"$f":"AO54*C54*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":6.129157686880269E-2},null,{"$f":"AQ54+(AS53*'5. UD1 Parameters'!$G$13)","v":1.0722600468573928},null,{"$f":"AS53*(1-'5. UD1 Parameters'!$G$13)","v":3.601040250659427E-2},null,{"$f":"AU54*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.4006935004396178E-2},null,{"$f":"AO54*C54*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":2.043052562293423E-2},null,{"$f":"'6. UD1 Assumptions'!L288","v":40.86105124586846},null,{"$f":"BA54*C54*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":1.2258315373760538},null,{"$f":"BC54+BE53*'5. UD1 Parameters'!$G$14","v":14.108795025126426},null,{"$f":"BE53*(1-'5. UD1 Parameters'!$G$14)","v":0.93412025166125612},null,{"$f":"BG54*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.62274683444083734},null,{"$f":"BA54*C54*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.40861051245868463},null,{"$f":"'6. UD1 Assumptions'!N288","v":2.4516630747521075},null,{"$f":"BM54*'5. UD1 Parameters'!$C$15*C54*'5. UD1 Parameters'!$C$28","v":3.6774946121281614E-3},null,{"$f":"BO54+(BQ53*'5. UD1 Parameters'!$G$15)","v":5.2819567965436728E-2},null,{"$f":"BQ53*(1-'5. UD1 Parameters'!$G$15)","v":2.5195679790151258E-3},null,{"$f":"BS54*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.6797119860100839E-3},null,null,null,{"$f":"'6. UD1 Assumptions'!R288","v":15.573},null,{"$f":"BY54*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C54","v":0.3503925},null,{"$f":"CA54+CC53*'5. UD1 Parameters'!$G$16","v":7.456567549035471},null,{"$f":"CC53*(1-'5. UD1 Parameters'!$G$16)","v":0.21641524931048525},null,{"$f":"CE54*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.14427683287365684},null,{"$f":"BY54*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C54","v":0.1167975},null,{"$f":"'6. UD1 Assumptions'!T288","v":0.18939},null,{"$f":"CK54*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C54","v":2.1306375000000001E-3},null,{"$f":"CM54+CO53*'5. UD1 Parameters'!$G$17","v":1.3717095432141203E-2},null,{"$f":"CO53*(1-'5. UD1 Parameters'!$G$17)","v":2.1470268644450947E-3},null,{"$f":"CQ54*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.4313512429633963E-3},null,null,null,123.13229255979502,null,{"$f":"CW54*'5. UD1 Parameters'!$C$31","v":3078.3073139948756},null,123.13086120855206,null,{"$f":"DA54*'5. UD1 Parameters'!$C$31","v":3078.2715302138017},null,18.308,null,null,104.82429255979503,null,104.82286120855207,null,null,{"$f":"DH54*'5. UD1 Parameters'!$C$31","v":2620.6073139948758},null,{"$f":"DJ54*'5. UD1 Parameters'!$C$31","v":2620.5715302138019},null,null,69.62144566922224,null,2205.2844848866202,null,2048,null,123.13778903281924,3078.4447258204809,5.4964730242232918E-3,0.13741182560534071]
[2049,null,1,null,{"$f":"'6. UD1 Assumptions'!D289","v":125.03481681235748},null,{"$f":"E55*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C55","v":17.81746139576094},null,{"$f":"G55+(I54*'5. UD1 Parameters'!$G$10)","v":51.972698550868927},null,{"$f":"I54*(1-'5. UD1 Parameters'!$G$10)","v":16.798389186676864},null,{"$f":"K55*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":11.198926124451242},null,{"$f":"E55*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C55","v":5.9391537985869798},null,{"$f":"'6. UD1 Assumptions'!F289","v":416.78272270785828},null,{"$f":"Q55*C55*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":183.8011807141655},null,{"$f":"S55+U54*'5. UD1 Parameters'!$G$11","v":1063.1541787162098},null,{"$f":"U54*(1-'5. UD1 Parameters'!$G$11)","v":162.94837655288649},null,{"$f":"W55*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":108.63225103525765},null,{"$f":"Q55*C55*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":61.267060238055166},null,{"$f":"'6. UD1 Assumptions'!H289","v":100.02785344988598},null,{"$f":"AC55*C55*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":9.7527157113638836},null,{"$f":"AE55+(AG54*'5. UD1 Parameters'!$G$12)","v":112.36135135579568},null,{"$f":"AG54*(1-'5. UD1 Parameters'!$G$12)","v":7.4399655515543133},null,{"$f":"AI55*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.9599770343695422},null,{"$f":"AC55*C55*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":3.2509052371212945},null,{"$f":"'6. UD1 Assumptions'!J289","v":16.67130890831433},null,{"$f":"AO55*C55*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":6.251740840617874E-2},null,{"$f":"AQ55+(AS54*'5. UD1 Parameters'!$G$13)","v":1.0978975172882695},null,{"$f":"AS54*(1-'5. UD1 Parameters'!$G$13)","v":3.6879937975302306E-2},null,{"$f":"AU55*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.4586625316868203E-2},null,{"$f":"AO55*C55*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":2.0839136135392913E-2},null,{"$f":"'6. UD1 Assumptions'!L289","v":41.678272270785833},null,{"$f":"BA55*C55*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":1.2503481681235749},null,{"$f":"BC55+BE54*'5. UD1 Parameters'!$G$14","v":14.405301455871243},null,{"$f":"BE54*(1-'5. UD1 Parameters'!$G$14)","v":0.95384173737875821},null,{"$f":"BG55*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.63589449158583877},null,{"$f":"BA55*C55*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.41678272270785832},null,{"$f":"'6. UD1 Assumptions'!N289","v":2.5006963362471497},null,{"$f":"BM55*'5. UD1 Parameters'!$C$15*C55*'5. UD1 Parameters'!$C$28","v":3.7510445043707243E-3},null,{"$f":"BO55+(BQ54*'5. UD1 Parameters'!$G$15)","v":5.3994571742509448E-2},null,{"$f":"BQ54*(1-'5. UD1 Parameters'!$G$15)","v":2.5760407272979995E-3},null,{"$f":"BS55*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.717360484865333E-3},null,null,null,{"$f":"'6. UD1 Assumptions'!R289","v":15.573000000000002},null,{"$f":"BY55*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C55","v":0.35039250000000005},null,{"$f":"CA55+CC54*'5. UD1 Parameters'!$G$16","v":7.5865851735642194},null,{"$f":"CC54*(1-'5. UD1 Parameters'!$G$16)","v":0.22037487547125159},null,{"$f":"CE55*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.14691658364750104},null,{"$f":"BY55*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C55","v":0.11679750000000001},null,{"$f":"'6. UD1 Assumptions'!T289","v":0.18939},null,{"$f":"CK55*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C55","v":2.1306375000000001E-3},null,{"$f":"CM55+CO54*'5. UD1 Parameters'!$G$17","v":1.3703268301992502E-2},null,{"$f":"CO54*(1-'5. UD1 Parameters'!$G$17)","v":2.1444646301487023E-3},null,{"$f":"CQ55*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.4296430867658015E-3},null,null,null,125.60169889820028,null,{"$f":"CW55*'5. UD1 Parameters'!$C$31","v":3140.0424724550071},null,125.60026925511352,null,{"$f":"DA55*'5. UD1 Parameters'!$C$31","v":3140.0067313778382},null,18.308,null,null,107.29369889820029,null,107.29226925511352,null,null,{"$f":"DH55*'5. UD1 Parameters'!$C$31","v":2682.3424724550073},null,{"$f":"DJ55*'5. UD1 Parameters'!$C$31","v":2682.3067313778383},null,null,71.011538632606701,null,2276.2960235192268,null,2049,null,125.60670047292129,3140.1675118230323,5.0015747210068184E-3,0.1250393680252273]
[{"$f":"A55+1","v":2050},null,1,null,{"$f":"'6. UD1 Assumptions'!D290","v":127.53551314860464},null,{"$f":"E56*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C56","v":18.173810623676161},null,{"$f":"G56+(I55*'5. UD1 Parameters'!$G$10)","v":53.012152308891025},null,{"$f":"I55*(1-'5. UD1 Parameters'!$G$10)","v":17.134356865654063},null,{"$f":"K56*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":11.422904577102708},null,{"$f":"E56*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C56","v":6.0579368745587203},null,{"$f":"'6. UD1 Assumptions'!F290","v":425.11837716201546},null,{"$f":"Q56*C56*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":187.47720432844881},null,{"$f":"S56+U55*'5. UD1 Parameters'!$G$11","v":1084.4229795287388},null,{"$f":"U55*(1-'5. UD1 Parameters'!$G$11)","v":166.20840351591971},null,{"$f":"W56*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":110.80560234394648},null,{"$f":"Q56*C56*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":62.492401442816266},null,{"$f":"'6. UD1 Assumptions'!H290","v":102.0284105188837},null,{"$f":"AC56*C56*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":9.9477700255911614},null,{"$f":"AE56+(AG55*'5. UD1 Parameters'!$G$12)","v":114.71279962601588},null,{"$f":"AG55*(1-'5. UD1 Parameters'!$G$12)","v":7.5963217553709459},null,{"$f":"AI56*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.0642145035806303},null,{"$f":"AC56*C56*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":3.3159233418637206},null,{"$f":"'6. UD1 Assumptions'!J290","v":17.004735086480618},null,{"$f":"AO56*C56*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":6.3767756574302323E-2},null,{"$f":"AQ56+(AS55*'5. UD1 Parameters'!$G$13)","v":1.1239035457635904},null,{"$f":"AS55*(1-'5. UD1 Parameters'!$G$13)","v":3.7761728098981255E-2},null,{"$f":"AU56*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.5174485399320837E-2},null,{"$f":"AO56*C56*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":2.1255918858100773E-2},null,{"$f":"'6. UD1 Assumptions'!L290","v":42.511837716201548},null,{"$f":"BA56*C56*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":1.2753551314860465},null,{"$f":"BC56+BE55*'5. UD1 Parameters'!$G$14","v":14.706769182822553},null,{"$f":"BE55*(1-'5. UD1 Parameters'!$G$14)","v":0.97388740453473677},null,{"$f":"BG56*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.64925826968982447},null,{"$f":"BA56*C56*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.4251183771620155},null,{"$f":"'6. UD1 Assumptions'!N290","v":2.550710262972093},null,{"$f":"BM56*'5. UD1 Parameters'!$C$15*C56*'5. UD1 Parameters'!$C$28","v":3.8260653944581398E-3},null,{"$f":"BO56+(BQ55*'5. UD1 Parameters'!$G$15)","v":5.5187290799247918E-2},null,{"$f":"BQ55*(1-'5. UD1 Parameters'!$G$15)","v":2.6333463377196708E-3},null,{"$f":"BS56*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.7555642251464471E-3},null,null,null,{"$f":"'6. UD1 Assumptions'!R290","v":15.573},null,{"$f":"BY56*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C56","v":0.3503925},null,{"$f":"CA56+CC55*'5. UD1 Parameters'!$G$16","v":7.7127601965707298},null,{"$f":"CC55*(1-'5. UD1 Parameters'!$G$16)","v":0.22421747699348915},null,{"$f":"CE56*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.14947831799565942},null,{"$f":"BY56*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C56","v":0.1167975},null,{"$f":"'6. UD1 Assumptions'!T290","v":0.18939},null,{"$f":"CK56*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C56","v":2.1306375000000001E-3},null,{"$f":"CM56+CO55*'5. UD1 Parameters'!$G$17","v":1.3691602838771542E-2},null,{"$f":"CO55*(1-'5. UD1 Parameters'!$G$17)","v":2.1423029632209596E-3},null,{"$f":"CQ56*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.4282019754806397E-3},null,null,null,128.11981626391525,null,{"$f":"CW56*'5. UD1 Parameters'!$C$31","v":3202.9954065978814},null,128.11838806193975,null,{"$f":"DA56*'5. UD1 Parameters'!$C$31","v":3202.9597015484937},null,18.308,null,null,109.81181626391526,null,109.81038806193976,null,null,{"$f":"DH56*'5. UD1 Parameters'!$C$31","v":2745.2954065978815},null,{"$f":"DJ56*'5. UD1 Parameters'!$C$31","v":2745.2597015484939},null,null,72.429433455258817,null,2348.7254569744855,null,2050,null,128.12437592435086,3203.1093981087715,4.5596604356035186E-3,0.11399151089017323]

{"sheet":"UD1_Sce1LFG","index":35,"n_rows":56,"n_cols":131,"rows_kept":56,"cut":false,"hidden":true,"merged":[[0,11,0,16],[1,110,1,111],[1,112,1,113],[1,115,1,116],[1,117,1,118],[1,120,1,121],[1,122,1,123],[2,0,4,0],[2,1,3,2],[2,3,2,14],[2,15,2,26],[2,27,2,38],[2,39,2,50],[2,51,2,62],[2,63,2,74],[2,75,2,86],[2,87,2,98],[2,99,2,102],[2,107,2,108],[2,109,7,109],[2,110,2,111],[2,112,2,113],[2,115,2,116],[2,117,2,118],[2,120,2,123],[2,127,3,130],[3,3,3,4],[3,5,3,6],[3,7,3,8],[3,9,3,10],[3,11,3,12],[3,13,3,14],[3,15,3,16],[3,17,3,18],[3,19,3,20],[3,21,3,22],[3,23,3,24],[3,25,3,26],[3,27,3,28],[3,29,3,30],[3,31,3,32],[3,33,3,34],[3,35,3,36],[3,37,3,38],[3,39,3,40],[3,41,3,42],[3,43,3,44],[3,45,3,46],[3,47,3,48],[3,49,3,50],[3,51,3,52],[3,53,3,54],[3,55,3,56],[3,57,3,58],[3,59,3,60],[3,61,3,62],[3,63,3,64],[3,65,3,66],[3,67,3,68],[3,69,3,70],[3,71,3,72],[3,73,3,74],[3,75,3,76],[3,77,3,78],[3,79,3,80],[3,81,3,82],[3,83,3,84],[3,85,3,86],[3,87,3,88],[3,89,3,90],[3,91,3,92],[3,93,3,94],[3,95,3,96],[3,97,3,98],[3,99,3,100],[3,101,3,102],[3,107,3,108],[3,110,3,111],[4,127,4,130],[3,112,3,113],[3,115,3,116],[3,117,3,118],[3,120,3,121],[3,122,3,123]]}
["HOME",null,"Emissions of CH4 from different waste components - Gg",null,null,null,null,null,null,null,null,"UD1 - SCENARIO 1_ENHANCED LFG CAPTURE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"With Industrial",null,"W/out industrial",null,null,"With Industrial",null,"W/out industrial",null,null,"Annual",null,"Cumula"]
["Year","MCF",null,"FOOD",null,null,null,null,null,null,null,null,null,null,null,"GARDEN",null,null,null,null,null,null,null,null,null,null,null,"PAPER",null,null,null,null,null,null,null,null,null,null,null,"WOOD",null,null,null,null,null,null,null,null,null,null,null,"TEXTILES",null,null,null,null,null,null,null,null,null,null,null,"NAPPIES",null,null,null,null,null,null,null,null,null,null,null,"SEWAGE SLUDGE",null,null,null,null,null,null,null,null,null,null,null,"INDUSTRIAL",null,null,null,null,null,null,null,null,null,null,null,"Total CH4 generated",null,null,null,null,null,null,null,"Recovered",null,"Assumptions: The capture of LFG in baseline increases to 2016 by value given at BD18.","Emissions",null,"Emissions",null,null,"Emissions",null,"Emissions",null,null,"stored C",null,null,null,null,null,null,"CHECK"]
[null,null,null,"Food (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Garden (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Paper (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Wood (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Textiles (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Nappies (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Sludge (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Industrial (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Qtotal (Gg CH4)",null,"Gg CO2e",null,null,null,null,null,"Gg CH4",null,null,"Gg CH4",null,"Gg CH4",null,null,"Gg CO2e",null,"Gg CO2e",null,null,"Gg C",null,"Gg C"]
[null,"TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER",null,"TNC","USER","TNC","USER",null,"TNC","USER","TNC","USER",null,"TNC","USER","TNC","USER",null,null,null,"Total CH4 generated"]
[2000,null,{"$f":"'5. UD1 Parameters'!C23","v":0.91},null,{"$f":"'6. UD1 Assumptions'!Y240","v":29.904990459750007},null,{"$f":"E6*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C6","v":3.8779296378680823},null,{"$f":"G6","v":3.8779296378680823},null,0,null,{"$f":"K6*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0},null,{"$f":"E6*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C6","v":1.2926432126226941},null,{"$f":"'6. UD1 Assumptions'!AA240","v":99.683301532500025},null,{"$f":"Q6*C6*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":40.003905738007582},null,{"$f":"S6","v":40.003905738007582},null,0,null,{"$f":"W6*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0},null,{"$f":"Q6*C6*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":13.334635246002527},null,{"$f":"'6. UD1 Assumptions'!AC240","v":23.923992367800004},null,{"$f":"AC6*C6*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":2.1226562228330557},null,{"$f":"AE6","v":2.1226562228330557},null,0,null,{"$f":"AI6*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0},null,{"$f":"AC6*C6*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":0.70755207427768518},null,{"$f":"'6. UD1 Assumptions'!AE240","v":3.987332061300001},null,{"$f":"AO6*C6*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":1.3606770659186255E-2},null,{"$f":"AQ6","v":1.3606770659186255E-2},null,0,null,{"$f":"AU6*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0},null,{"$f":"AO6*C6*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":4.5355902197287516E-3},null,{"$f":"'6. UD1 Assumptions'!AG240","v":9.9683301532500028},null,{"$f":"BA6*C6*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.27213541318372508},null,{"$f":"BC6","v":0.27213541318372508},null,0,null,{"$f":"BG6*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0},null,{"$f":"BA6*C6*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":9.0711804394575032E-2},null,{"$f":"'6. UD1 Assumptions'!AI240","v":0.59809980919500016},null,{"$f":"BM6*'5. UD1 Parameters'!$C$15*C6*'5. UD1 Parameters'!$C$28","v":8.1640623955117533E-4},null,{"$f":"BO6","v":8.1640623955117533E-4},null,0,null,{"$f":"BS6*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0},null,{"$f":"BM6*'5. UD1 Parameters'!$C$15*C6*(1-'5. UD1 Parameters'!$C$28)","v":2.7213541318372509E-4},null,{"$f":"'6. UD1 Assumptions'!AM240","v":0},null,{"$f":"BY6*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C6","v":0},null,null,null,null,null,{"$f":"CE6*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0},null,null,null,{"$f":"'6. UD1 Assumptions'!AO240","v":0},null,{"$f":"CK6*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C6","v":0},null,null,null,null,null,null,null,null,null,{"$f":"CS6+CG6+BU6+BI6+AW6+AK6+Y6+M6","v":0},null,{"$f":"CW6*'5. UD1 Parameters'!$C$31","v":0},null,{"$f":"CG6+BU6+BI6+AW6+AK6+Y6+M6","v":0},null,{"$f":"DA6*'5. UD1 Parameters'!$C$31","v":0},null,null,null,null,{"$f":"CW6-DE6","v":0},null,{"$f":"DA6-DE6","v":0},null,null,{"$f":"DH6*'5. UD1 Parameters'!$C$31","v":0},null,{"$f":"DJ6*'5. UD1 Parameters'!$C$31","v":0},null,null,{"$f":"CI6+BW6+BK6+AY6+AM6+AA6+O6","v":15.430350062930394},null,{"$f":"DR6","v":15.430350062930394},null,2000,null,0,0,{"$f":"DX6-CW6","v":0},{"$f":"DY6-CY6","v":0}]
[{"$f":"A6+1","v":2001},null,{"$f":"'5. UD1 Parameters'!C24","v":0.96},null,{"$f":"'6. UD1 Assumptions'!Y241","v":40.483230837720001},null,{"$f":"E7*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C7","v":5.5381059786000968},null,{"$f":"G7+(I6*'5. UD1 Parameters'!$G$10)","v":8.1375599519787993},null,{"$f":"I6*(1-'5. UD1 Parameters'!$G$10)","v":1.2784756644893793},null,{"$f":"K7*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.85231710965958618},null,{"$f":"E7*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C7","v":1.846035326200032},null,{"$f":"'6. UD1 Assumptions'!AA241","v":134.9441027924},null,{"$f":"Q7*C7*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":57.129935358190465},null,{"$f":"S7+U6*'5. UD1 Parameters'!$G$11","v":90.879823155785658},null,{"$f":"U6*(1-'5. UD1 Parameters'!$G$11)","v":6.2540179404123935},null,{"$f":"W7*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.169345293608262},null,{"$f":"Q7*C7*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":19.043311786063487},null,{"$f":"'6. UD1 Assumptions'!AC241","v":32.386584670175999},null,{"$f":"AC7*C7*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":3.0313843251284736},null,{"$f":"AE7+(AG6*'5. UD1 Parameters'!$G$12)","v":5.0105358690829185},null,{"$f":"AG6*(1-'5. UD1 Parameters'!$G$12)","v":0.14350467887861115},null,{"$f":"AI7*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":9.5669785919074102E-2},null,{"$f":"AC7*C7*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.0104614417094913},null,{"$f":"'6. UD1 Assumptions'!AE241","v":5.3977641116960005},null,{"$f":"AO7*C7*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":1.9431950802105601E-2},null,{"$f":"AQ7+(AS6*'5. UD1 Parameters'!$G$13)","v":3.2570722248390388E-2},null,{"$f":"AS6*(1-'5. UD1 Parameters'!$G$13)","v":4.6799921290146922E-4},null,{"$f":"AU7*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.1199947526764613E-4},null,{"$f":"AO7*C7*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":6.4773169340352002E-3},null,{"$f":"'6. UD1 Assumptions'!AG241","v":13.49441027924},null,{"$f":"BA7*C7*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.38863901604211204},null,{"$f":"BC7+BE6*'5. UD1 Parameters'!$G$14","v":0.64237639347216902},null,{"$f":"BE6*(1-'5. UD1 Parameters'!$G$14)","v":1.8398035753668097E-2},null,{"$f":"BG7*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.2265357169112064E-2},null,{"$f":"BA7*C7*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.129546338680704},null,{"$f":"'6. UD1 Assumptions'!AI241","v":0.80966461675440005},null,{"$f":"BM7*'5. UD1 Parameters'!$C$15*C7*'5. UD1 Parameters'!$C$28","v":1.1659170481263361E-3},null,{"$f":"BO7+(BQ6*'5. UD1 Parameters'!$G$15)","v":1.9425066855333927E-3},null,{"$f":"BQ6*(1-'5. UD1 Parameters'!$G$15)","v":3.9816602144118753E-5},null,{"$f":"BS7*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.6544401429412499E-5},null,{"$f":"BM7*'5. UD1 Parameters'!$C$15*C7*(1-'5. UD1 Parameters'!$C$28)","v":3.8863901604211201E-4},null,{"$f":"'6. UD1 Assumptions'!AM241","v":0},null,{"$f":"BY7*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C7","v":0},null,null,null,null,null,{"$f":"CE7*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0},null,null,null,{"$f":"'6. UD1 Assumptions'!AO241","v":0},null,{"$f":"CK7*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C7","v":0},null,null,null,null,null,null,null,null,null,{"$f":"CS7+CG7+BU7+BI7+AW7+AK7+Y7+M7","v":5.1299360902327313},null,{"$f":"CW7*'5. UD1 Parameters'!$C$31","v":128.24840225581829},null,{"$f":"CG7+BU7+BI7+AW7+AK7+Y7+M7","v":5.1299360902327313},null,{"$f":"DA7*'5. UD1 Parameters'!$C$31","v":128.24840225581829},null,null,null,null,5.1299360902327313,null,5.1299360902327313,null,null,{"$f":"DH7*'5. UD1 Parameters'!$C$31","v":128.24840225581829},null,{"$f":"DJ7*'5. UD1 Parameters'!$C$31","v":128.24840225581829},null,null,22.03622084860379,null,{"$f":"DR7+DT6","v":37.466570911534184},null,{"$f":"DV6+1","v":2001},null,5.1299360902327313,128.24840225581829,{"$f":"DX7-CW7","v":0},{"$f":"DY7-CY7","v":0}]
[{"$f":"A7+1","v":2002},null,{"$f":"'5. UD1 Parameters'!C25","v":1},null,{"$f":"'6. UD1 Assumptions'!Y242","v":54.586830322499999},null,{"$f":"E8*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C8","v":7.7786233209562496},null,{"$f":"G8+(I7*'5. UD1 Parameters'!$G$10)","v":13.233392882584454},null,{"$f":"I7*(1-'5. UD1 Parameters'!$G$10)","v":2.6827903903505956},null,{"$f":"K8*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.7885269269003969},null,{"$f":"E8*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C8","v":2.59287444031875},null,{"$f":"'6. UD1 Assumptions'!AA242","v":181.95610107499999},null,{"$f":"Q8*C8*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":80.242640574074983},null,{"$f":"S8+U7*'5. UD1 Parameters'!$G$11","v":156.91474990911269},null,{"$f":"U7*(1-'5. UD1 Parameters'!$G$11)","v":14.207713820747966},null,{"$f":"W8*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":9.4718092138319765},null,{"$f":"Q8*C8*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":26.747546858024997},null,{"$f":"'6. UD1 Assumptions'!AC242","v":43.669464257999998},null,{"$f":"AC8*C8*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.2577727651549999},null,{"$f":"AE8+(AG7*'5. UD1 Parameters'!$G$12)","v":8.929565443904993},null,{"$f":"AG7*(1-'5. UD1 Parameters'!$G$12)","v":0.33874319033292577},null,{"$f":"AI8*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.22582879355528385},null,{"$f":"AC8*C8*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.419257588385},null,{"$f":"'6. UD1 Assumptions'!AE242","v":7.2782440429999999},null,{"$f":"AO8*C8*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":2.7293415161250001E-2},null,{"$f":"AQ8+(AS7*'5. UD1 Parameters'!$G$13)","v":5.8743880975716582E-2},null,{"$f":"AS7*(1-'5. UD1 Parameters'!$G$13)","v":1.1202564339238064E-3},null,{"$f":"AU8*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":7.4683762261587095E-4},null,{"$f":"AO8*C8*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":9.0978050537499997E-3},null,{"$f":"'6. UD1 Assumptions'!AG242","v":18.195610107499999},null,{"$f":"BA8*C8*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.54586830322500002},null,{"$f":"BC8+BE7*'5. UD1 Parameters'!$G$14","v":1.1448160825519222},null,{"$f":"BE7*(1-'5. UD1 Parameters'!$G$14)","v":4.3428614145246895E-2},null,{"$f":"BG8*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.8952409430164597E-2},null,{"$f":"BA8*C8*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.18195610107499999},null,{"$f":"'6. UD1 Assumptions'!AI242","v":1.09173660645},null,{"$f":"BM8*'5. UD1 Parameters'!$C$15*C8*'5. UD1 Parameters'!$C$28","v":1.6376049096750002E-3},null,{"$f":"BO8+(BQ7*'5. UD1 Parameters'!$G$15)","v":3.4853744262437186E-3},null,{"$f":"BQ7*(1-'5. UD1 Parameters'!$G$15)","v":9.4737168964674105E-5},null,{"$f":"BS8*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":6.3158112643116061E-5},null,{"$f":"BM8*'5. UD1 Parameters'!$C$15*C8*(1-'5. UD1 Parameters'!$C$28)","v":5.4586830322500004E-4},null,{"$f":"'6. UD1 Assumptions'!AM242","v":0},null,{"$f":"BY8*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C8","v":0},null,null,null,null,null,{"$f":"CE8*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0},null,null,null,{"$f":"'6. UD1 Assumptions'!AO242","v":0},null,{"$f":"CK8*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C8","v":0},null,null,null,null,null,null,null,null,null,11.515927339453082,null,{"$f":"CW8*'5. UD1 Parameters'!$C$31","v":287.89818348632707},null,11.515927339453082,null,{"$f":"DA8*'5. UD1 Parameters'!$C$31","v":287.89818348632707},null,null,null,null,11.515927339453082,null,11.515927339453082,null,null,{"$f":"DH8*'5. UD1 Parameters'!$C$31","v":287.89818348632707},null,{"$f":"DJ8*'5. UD1 Parameters'!$C$31","v":287.89818348632707},null,null,30.951278661160721,null,{"$f":"DR8+DT7","v":68.417849572694905},null,{"$f":"DV7+1","v":2002},null,11.51592733945308,287.89818348632701,0,0]
[2003,null,{"$f":"C8","v":1},null,{"$f":"'6. UD1 Assumptions'!Y243","v":55.867108239000004},null,{"$f":"E9*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C9","v":7.9610629240575008},null,{"$f":"G9+(I8*'5. UD1 Parameters'!$G$10)","v":16.831671450319213},null,{"$f":"I8*(1-'5. UD1 Parameters'!$G$10)","v":4.3627843563227406},null,{"$f":"K9*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.9085229042151601},null,{"$f":"E9*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C9","v":2.6536876413525001},null,{"$f":"'6. UD1 Assumptions'!AA243","v":186.22369413000001},null,{"$f":"Q9*C9*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":82.124649111330001},null,{"$f":"S9+U8*'5. UD1 Parameters'!$G$11","v":214.50810281466897},null,{"$f":"U8*(1-'5. UD1 Parameters'!$G$11)","v":24.531296205773714},null,{"$f":"W9*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":16.354197470515807},null,{"$f":"Q9*C9*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":27.374883037109999},null,{"$f":"'6. UD1 Assumptions'!AC243","v":44.693686591199999},null,{"$f":"AC9*C9*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.3576344426420004},null,{"$f":"AE9+(AG8*'5. UD1 Parameters'!$G$12)","v":12.683506076984731},null,{"$f":"AG8*(1-'5. UD1 Parameters'!$G$12)","v":0.60369380956226193},null,{"$f":"AI9*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.40246253970817458},null,{"$f":"AC9*C9*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.4525448142140001},null,{"$f":"'6. UD1 Assumptions'!AE243","v":7.4489477652000007},null,{"$f":"AO9*C9*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":2.7933554119500003E-2},null,{"$f":"AQ9+(AS8*'5. UD1 Parameters'!$G$13)","v":8.4656963761641751E-2},null,{"$f":"AS8*(1-'5. UD1 Parameters'!$G$13)","v":2.0204713335748325E-3},null,{"$f":"AU9*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.3469808890498882E-3},null,{"$f":"AO9*C9*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":9.311184706500001E-3},null,{"$f":"'6. UD1 Assumptions'!AG243","v":18.622369413000001},null,{"$f":"BA9*C9*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.55867108239000007},null,{"$f":"BC9+BE8*'5. UD1 Parameters'!$G$14","v":1.6260905226903504},null,{"$f":"BE8*(1-'5. UD1 Parameters'!$G$14)","v":7.7396642251572043E-2},null,{"$f":"BG9*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.1597761501048028E-2},null,{"$f":"BA9*C9*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.18622369413000001},null,{"$f":"'6. UD1 Assumptions'!AI243","v":1.1173421647800001},null,{"$f":"BM9*'5. UD1 Parameters'!$C$15*C9*'5. UD1 Parameters'!$C$28","v":1.6760132471700002E-3},null,{"$f":"BO9+(BQ8*'5. UD1 Parameters'!$G$15)","v":4.991403956815319E-3},null,{"$f":"BQ8*(1-'5. UD1 Parameters'!$G$15)","v":1.6998371659839986E-4},null,{"$f":"BS9*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.1332247773226657E-4},null,{"$f":"BM9*'5. UD1 Parameters'!$C$15*C9*(1-'5. UD1 Parameters'!$C$28)","v":5.5867108239000005E-4},null,{"$f":"'6. UD1 Assumptions'!AM243","v":0},null,{"$f":"BY9*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C9","v":0},null,null,null,null,null,{"$f":"CE9*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0},null,null,null,{"$f":"'6. UD1 Assumptions'!AO243","v":0},null,{"$f":"CK9*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C9","v":0},null,null,null,null,null,null,null,null,null,19.718240979306973,null,{"$f":"CW9*'5. UD1 Parameters'!$C$31","v":492.95602448267431},null,19.718240979306973,null,{"$f":"DA9*'5. UD1 Parameters'!$C$31","v":492.95602448267431},null,null,0.15,null,19.718240979306973,null,19.718240979306973,null,null,{"$f":"DH9*'5. UD1 Parameters'!$C$31","v":492.95602448267431},null,{"$f":"DJ9*'5. UD1 Parameters'!$C$31","v":492.95602448267431},null,null,31.67720904259539,null,100.0950586152903,null,2003,null,19.718240979306973,492.95602448267431,0,0]
[2004,null,{"$f":"C9","v":1},null,{"$f":"'6. UD1 Assumptions'!Y244","v":57.180621595499993},null,{"$f":"E10*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C10","v":8.1482385773587502},null,{"$f":"G10+(I9*'5. UD1 Parameters'!$G$10)","v":19.430845358793484},null,{"$f":"I9*(1-'5. UD1 Parameters'!$G$10)","v":5.5490646688844816},null,{"$f":"K10*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.6993764459229874},null,{"$f":"E10*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C10","v":2.7160795257862498},null,{"$f":"'6. UD1 Assumptions'!AA244","v":190.60207198499998},null,{"$f":"Q10*C10*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":84.055513745384985},null,{"$f":"S10+U9*'5. UD1 Parameters'!$G$11","v":265.02845296496093},null,{"$f":"U9*(1-'5. UD1 Parameters'!$G$11)","v":33.535163595093053},null,{"$f":"W10*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":22.356775730062033},null,{"$f":"Q10*C10*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":28.018504581794996},null,{"$f":"'6. UD1 Assumptions'!AC244","v":45.744497276399997},null,{"$f":"AC10*C10*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.4600884844489999},null,{"$f":"AE10+(AG9*'5. UD1 Parameters'!$G$12)","v":16.286111165369103},null,{"$f":"AG9*(1-'5. UD1 Parameters'!$G$12)","v":0.8574833960646292},null,{"$f":"AI10*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.57165559737641947},null,{"$f":"AC10*C10*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.4866961614829999},null,{"$f":"'6. UD1 Assumptions'!AE244","v":7.6240828793999995},null,{"$f":"AO10*C10*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":2.8590310797749999E-2},null,{"$f":"AQ10+(AS9*'5. UD1 Parameters'!$G$13)","v":0.11033553352991181},null,{"$f":"AS9*(1-'5. UD1 Parameters'!$G$13)","v":2.9117410294799487E-3},null,{"$f":"AU10*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.9411606863199656E-3},null,{"$f":"AO10*C10*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":9.5301035992500002E-3},null,{"$f":"'6. UD1 Assumptions'!AG244","v":19.060207198499999},null,{"$f":"BA10*C10*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.57180621595499992},null,{"$f":"BC10+BE9*'5. UD1 Parameters'!$G$14","v":2.0879629699191158},null,{"$f":"BE9*(1-'5. UD1 Parameters'!$G$14)","v":0.10993376872623453},null,{"$f":"BG10*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":7.3289179150823017E-2},null,{"$f":"BA10*C10*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.19060207198499998},null,{"$f":"'6. UD1 Assumptions'!AI244","v":1.1436124319099998},null,{"$f":"BM10*'5. UD1 Parameters'!$C$15*C10*'5. UD1 Parameters'!$C$28","v":1.7154186478649999E-3},null,{"$f":"BO10+(BQ9*'5. UD1 Parameters'!$G$15)","v":6.4633889611570225E-3},null,{"$f":"BQ9*(1-'5. UD1 Parameters'!$G$15)","v":2.4343364352329632E-4},null,{"$f":"BS10*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.6228909568219755E-4},null,{"$f":"BM10*'5. UD1 Parameters'!$C$15*C10*(1-'5. UD1 Parameters'!$C$28)","v":5.7180621595499998E-4},null,{"$f":"'6. UD1 Assumptions'!AM244","v":0},null,{"$f":"BY10*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C10","v":0},null,null,null,null,null,{"$f":"CE10*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0},null,null,null,{"$f":"'6. UD1 Assumptions'!AO244","v":0},null,{"$f":"CK10*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C10","v":0},null,null,null,null,null,null,null,null,null,26.703200402294264,null,{"$f":"CW10*'5. UD1 Parameters'!$C$31","v":667.58001005735662},null,26.703200402294264,null,{"$f":"DA10*'5. UD1 Parameters'!$C$31","v":667.58001005735662},null,null,null,null,26.703200402294264,null,26.703200402294264,null,null,{"$f":"DH10*'5. UD1 Parameters'!$C$31","v":667.58001005735662},null,{"$f":"DJ10*'5. UD1 Parameters'!$C$31","v":667.58001005735662},null,null,32.421984250864455,null,132.51704286615475,null,2004,null,26.703200402294264,667.58001005735662,0,0]
[2005,null,1,null,{"$f":"'6. UD1 Assumptions'!Y245","v":58.526479286999994},null,{"$f":"E11*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C11","v":8.3400232983974991},null,{"$f":"G11+(I10*'5. UD1 Parameters'!$G$10)","v":21.364908453815335},null,{"$f":"I10*(1-'5. UD1 Parameters'!$G$10)","v":6.4059602033756473},null,{"$f":"K11*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.2706401355837649},null,{"$f":"E11*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C11","v":2.7800077661324996},null,{"$f":"'6. UD1 Assumptions'!AA245","v":195.08826428999998},null,{"$f":"Q11*C11*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":86.033924551889996},null,{"$f":"S11+U10*'5. UD1 Parameters'!$G$11","v":309.62910571539709},null,{"$f":"U10*(1-'5. UD1 Parameters'!$G$11)","v":41.433271801453863},null,{"$f":"W11*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":27.622181200969241},null,{"$f":"Q11*C11*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":28.677974850629997},null,{"$f":"'6. UD1 Assumptions'!AC245","v":46.821183429599998},null,{"$f":"AC11*C11*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.5650653843859992},null,{"$f":"AE11+(AG10*'5. UD1 Parameters'!$G$12)","v":19.75013478527741},null,{"$f":"AG10*(1-'5. UD1 Parameters'!$G$12)","v":1.1010417644776902},null,{"$f":"AI11*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.7340278429851268},null,{"$f":"AC11*C11*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.5216884614619999},null,{"$f":"'6. UD1 Assumptions'!AE245","v":7.8035305715999996},null,{"$f":"AO11*C11*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":2.92632396435E-2},null,{"$f":"AQ11+(AS10*'5. UD1 Parameters'!$G$13)","v":0.13580382842565117},null,{"$f":"AS10*(1-'5. UD1 Parameters'!$G$13)","v":3.7949447477606353E-3},null,{"$f":"AU11*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.5299631651737567E-3},null,{"$f":"AO11*C11*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":9.7544132144999993E-3},null,{"$f":"'6. UD1 Assumptions'!AG245","v":19.508826428999999},null,{"$f":"BA11*C11*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.58526479286999999},null,{"$f":"BC11+BE10*'5. UD1 Parameters'!$G$14","v":2.5320685622150529},null,{"$f":"BE10*(1-'5. UD1 Parameters'!$G$14)","v":0.14115920057406284},null,{"$f":"BG11*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":9.4106133716041887E-2},null,{"$f":"BA11*C11*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.19508826429000001},null,{"$f":"'6. UD1 Assumptions'!AI245","v":1.17052958574},null,{"$f":"BM11*'5. UD1 Parameters'!$C$15*C11*'5. UD1 Parameters'!$C$28","v":1.7557943786099999E-3},null,{"$f":"BO11+(BQ10*'5. UD1 Parameters'!$G$15)","v":7.9039601404556625E-3},null,{"$f":"BQ10*(1-'5. UD1 Parameters'!$G$15)","v":3.1522319931136017E-4},null,{"$f":"BS11*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.1014879954090677E-4},null,{"$f":"BM11*'5. UD1 Parameters'!$C$15*C11*(1-'5. UD1 Parameters'!$C$28)","v":5.8526479286999996E-4},null,{"$f":"'6. UD1 Assumptions'!AM245","v":5.9130000000000003},null,{"$f":"BY11*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C11","v":0.13304250000000001},null,{"$f":"CA11","v":0.13304250000000001},null,null,null,{"$f":"CE11*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0},null,{"$f":"BY11*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C11","v":4.4347499999999998E-2},null,{"$f":"'6. UD1 Assumptions'!AO245","v":0.53685400000000005},null,{"$f":"CK11*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C11","v":6.0396075000000004E-3},null,{"$f":"CM11","v":6.0396075000000004E-3},null,0,null,{"$f":"CQ11*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0},null,null,null,32.723695425218892,null,{"$f":"CW11*'5. UD1 Parameters'!$C$31","v":818.09238563047234},null,32.723695425218892,null,{"$f":"DA11*'5. UD1 Parameters'!$C$31","v":818.09238563047234},null,null,null,null,32.723695425218892,null,32.723695425218892,null,null,{"$f":"DH11*'5. UD1 Parameters'!$C$31","v":818.09238563047234},null,{"$f":"DJ11*'5. UD1 Parameters'!$C$31","v":818.09238563047234},null,null,33.229446520521869,null,165.74648938667661,null,2005,null,32.723695425218892,818.09238563047234,0,0]
[2006,null,1,null,{"$f":"'6. UD1 Assumptions'!Y246","v":61.056597101999998},null,{"$f":"E12*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C12","v":8.7005650870349989},null,{"$f":"G12+(I11*'5. UD1 Parameters'!$G$10)","v":23.021891505343714},null,{"$f":"I11*(1-'5. UD1 Parameters'!$G$10)","v":7.0435820355066197},null,{"$f":"K12*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.6957213570044125},null,{"$f":"E12*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C12","v":2.9001883623449998},null,{"$f":"'6. UD1 Assumptions'!AA246","v":203.52199034},null,{"$f":"Q12*C12*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":89.753197739939992},null,{"$f":"S12+U11*'5. UD1 Parameters'!$G$11","v":350.97638042622276},null,{"$f":"U11*(1-'5. UD1 Parameters'!$G$11)","v":48.405923029114305},null,{"$f":"W12*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":32.270615352742865},null,{"$f":"Q12*C12*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":29.917732579979997},null,{"$f":"'6. UD1 Assumptions'!AC246","v":48.845277681599995},null,{"$f":"AC12*C12*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.7624145739559998},null,{"$f":"AE12+(AG11*'5. UD1 Parameters'!$G$12)","v":23.177318190058152},null,{"$f":"AG11*(1-'5. UD1 Parameters'!$G$12)","v":1.3352311691752603},null,{"$f":"AI12*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.89015411278350687},null,{"$f":"AC12*C12*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.5874715246519999},null,{"$f":"'6. UD1 Assumptions'!AE246","v":8.140879613600001},null,{"$f":"AO12*C12*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":3.0528298551000005E-2},null,{"$f":"AQ12+(AS11*'5. UD1 Parameters'!$G$13)","v":0.16166121082732204},null,{"$f":"AS11*(1-'5. UD1 Parameters'!$G$13)","v":4.6709161493291348E-3},null,{"$f":"AU12*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.1139440995527562E-3},null,{"$f":"AO12*C12*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.0176099517000001E-2},null,{"$f":"'6. UD1 Assumptions'!AG246","v":20.352199034000002},null,{"$f":"BA12*C12*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.61056597101999999},null,{"$f":"BC12+BE11*'5. UD1 Parameters'!$G$14","v":2.9714510500074551},null,{"$f":"BE11*(1-'5. UD1 Parameters'!$G$14)","v":0.17118348322759749},null,{"$f":"BG12*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.11412232215173165},null,{"$f":"BA12*C12*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.20352199034000001},null,{"$f":"'6. UD1 Assumptions'!AI246","v":1.22113194204},null,{"$f":"BM12*'5. UD1 Parameters'!$C$15*C12*'5. UD1 Parameters'!$C$28","v":1.8316979130599998E-3},null,{"$f":"BO12+(BQ11*'5. UD1 Parameters'!$G$15)","v":9.350177368742222E-3},null,{"$f":"BQ11*(1-'5. UD1 Parameters'!$G$15)","v":3.8548068477343994E-4},null,{"$f":"BS12*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.5698712318229328E-4},null,{"$f":"BM12*'5. UD1 Parameters'!$C$15*C12*(1-'5. UD1 Parameters'!$C$28)","v":6.1056597101999995E-4},null,{"$f":"'6. UD1 Assumptions'!AM246","v":8.0559999999999992},null,{"$f":"BY12*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C12","v":0.18125999999999998},null,{"$f":"CA12+CC11*'5. UD1 Parameters'!$G$16","v":0.31037049989712739},null,{"$f":"CC11*(1-'5. UD1 Parameters'!$G$16)","v":3.9320001028726043E-3},null,{"$f":"CE12*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.6213334019150694E-3},null,{"$f":"BY12*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C12","v":6.0419999999999995E-2},null,{"$f":"'6. UD1 Assumptions'!AO246","v":0.49882599999999999},null,{"$f":"CK12*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C12","v":5.6117924999999997E-3},null,{"$f":"CM12+CO11*'5. UD1 Parameters'!$G$17","v":1.0707196853801643E-2},null,{"$f":"CO11*(1-'5. UD1 Parameters'!$G$17)","v":9.442031461983566E-4},null,{"$f":"CQ12*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":6.2946876413223773E-4},null,null,null,37.9772348780713,null,{"$f":"CW12*'5. UD1 Parameters'!$C$31","v":949.43087195178248},null,37.976605409307169,null,{"$f":"DA12*'5. UD1 Parameters'!$C$31","v":949.41513523267918},null,null,null,null,37.9772348780713,null,37.976605409307169,null,null,{"$f":"DH12*'5. UD1 Parameters'!$C$31","v":949.43087195178248},null,{"$f":"DJ12*'5. UD1 Parameters'!$C$31","v":949.41513523267918},null,null,34.680121122805019,null,200.42661050948163,null,2006,null,37.977234878071286,949.43087195178214,0,0]
[2007,null,1,null,{"$f":"'6. UD1 Assumptions'!Y247","v":59.162898941999998},null,{"$f":"E13*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C13","v":8.4307130992349997},null,{"$f":"G13+(I12*'5. UD1 Parameters'!$G$10)","v":23.862748472924494},null,{"$f":"I12*(1-'5. UD1 Parameters'!$G$10)","v":7.5898561316542219},null,{"$f":"K13*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.059904087769481},null,{"$f":"E13*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C13","v":2.810237699745},null,{"$f":"'6. UD1 Assumptions'!AA247","v":197.20966314},null,{"$f":"Q13*C13*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":86.969461444739991},null,{"$f":"S13+U12*'5. UD1 Parameters'!$G$11","v":383.0758850666918},null,{"$f":"U12*(1-'5. UD1 Parameters'!$G$11)","v":54.869956804270942},null,{"$f":"W13*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":36.57997120284729},null,{"$f":"Q13*C13*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":28.989820481579997},null,{"$f":"'6. UD1 Assumptions'!AC247","v":47.330319153600001},null,{"$f":"AC13*C13*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.6147061174760005},null,{"$f":"AE13+(AG12*'5. UD1 Parameters'!$G$12)","v":26.22509435987994},null,{"$f":"AG12*(1-'5. UD1 Parameters'!$G$12)","v":1.5669299476542125},null,{"$f":"AI13*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.0446199651028083},null,{"$f":"AC13*C13*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.5382353724920002},null,{"$f":"'6. UD1 Assumptions'!AE247","v":7.8883865256000005},null,{"$f":"AO13*C13*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":2.9581449471000006E-2},null,{"$f":"AQ13+(AS12*'5. UD1 Parameters'!$G$13)","v":0.18568239024461852},null,{"$f":"AS12*(1-'5. UD1 Parameters'!$G$13)","v":5.5602700537035312E-3},null,{"$f":"AU13*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.7068467024690206E-3},null,{"$f":"AO13*C13*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":9.8604831570000013E-3},null,{"$f":"'6. UD1 Assumptions'!AG247","v":19.720966314000002},null,{"$f":"BA13*C13*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.59162898942000008},null,{"$f":"BC13+BE12*'5. UD1 Parameters'!$G$14","v":3.3621915845999921},null,{"$f":"BE12*(1-'5. UD1 Parameters'!$G$14)","v":0.20088845482746312},null,{"$f":"BG13*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.13392563655164208},null,{"$f":"BA13*C13*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.19720966314000002},null,{"$f":"'6. UD1 Assumptions'!AI247","v":1.1832579788399999},null,{"$f":"BM13*'5. UD1 Parameters'!$C$15*C13*'5. UD1 Parameters'!$C$28","v":1.77488696826E-3},null,{"$f":"BO13+(BQ12*'5. UD1 Parameters'!$G$15)","v":1.0669050805708263E-2},null,{"$f":"BQ12*(1-'5. UD1 Parameters'!$G$15)","v":4.5601353129395768E-4},null,{"$f":"BS13*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.0400902086263844E-4},null,{"$f":"BM13*'5. UD1 Parameters'!$C$15*C13*(1-'5. UD1 Parameters'!$C$28)","v":5.9162898942E-4},null,{"$f":"'6. UD1 Assumptions'!AM247","v":13.077},null,{"$f":"BY13*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C13","v":0.29423250000000001},null,{"$f":"CA13+CC12*'5. UD1 Parameters'!$G$16","v":0.59543016537038507},null,{"$f":"CC12*(1-'5. UD1 Parameters'!$G$16)","v":9.1728345267424044E-3},null,{"$f":"CE13*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":6.1152230178282696E-3},null,{"$f":"BY13*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C13","v":9.8077499999999998E-2},null,{"$f":"'6. UD1 Assumptions'!AO247","v":0.88669200000000004},null,{"$f":"CK13*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C13","v":9.9752850000000004E-3},null,{"$f":"CM13+CO12*'5. UD1 Parameters'!$G$17","v":1.900857026992394E-2},null,{"$f":"CO12*(1-'5. UD1 Parameters'!$G$17)","v":1.6739115838777033E-3},null,{"$f":"CQ13*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.1159410559184687E-3},null,null,null,42.829662912068301,null,{"$f":"CW13*'5. UD1 Parameters'!$C$31","v":1070.7415728017074},null,42.828546971012379,null,{"$f":"DA13*'5. UD1 Parameters'!$C$31","v":1070.7136742753096},null,null,null,null,42.829662912068301,null,42.828546971012379,null,null,{"$f":"DH13*'5. UD1 Parameters'!$C$31","v":1070.7415728017074},null,{"$f":"DJ13*'5. UD1 Parameters'!$C$31","v":1070.7136742753096},null,null,33.644032829103416,null,234.07064333858506,null,2007,null,42.829662912068301,1070.7415728017074,0,0]
[2008,null,1,null,{"$f":"'6. UD1 Assumptions'!Y248","v":59.923617104999998},null,{"$f":"E14*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C14","v":8.5391154374624989},null,{"$f":"G14+(I13*'5. UD1 Parameters'!$G$10)","v":24.534794092370127},null,{"$f":"I13*(1-'5. UD1 Parameters'!$G$10)","v":7.8670698180168648},null,{"$f":"K14*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.2447132120112432},null,{"$f":"E14*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C14","v":2.8463718124874999},null,{"$f":"'6. UD1 Assumptions'!AA248","v":199.74539035000001},null,{"$f":"Q14*C14*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":88.087717144349995},null,{"$f":"S14+U13*'5. UD1 Parameters'!$G$11","v":411.27536346163788},null,{"$f":"U13*(1-'5. UD1 Parameters'!$G$11)","v":59.888238749403897},null,{"$f":"W14*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":39.925492499602598},null,{"$f":"Q14*C14*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":29.362572381450001},null,{"$f":"'6. UD1 Assumptions'!AC248","v":47.938893684},null,{"$f":"AC14*C14*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.6740421341900005},null,{"$f":"AE14+(AG13*'5. UD1 Parameters'!$G$12)","v":29.126158041792397},null,{"$f":"AG13*(1-'5. UD1 Parameters'!$G$12)","v":1.7729784522775434},null,{"$f":"AI14*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.1819856348516955},null,{"$f":"AC14*C14*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.5580140447300002},null,{"$f":"'6. UD1 Assumptions'!AE248","v":7.9898156140000003},null,{"$f":"AO14*C14*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":2.9961808552500004E-2},null,{"$f":"AQ14+(AS13*'5. UD1 Parameters'!$G$13)","v":0.20925773027635478},null,{"$f":"AS13*(1-'5. UD1 Parameters'!$G$13)","v":6.3864685207637561E-3},null,{"$f":"AU14*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.2576456805091707E-3},null,{"$f":"AO14*C14*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":9.9872695175000012E-3},null,{"$f":"'6. UD1 Assumptions'!AG248","v":19.974539035000003},null,{"$f":"BA14*C14*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.59923617105000004},null,{"$f":"BC14+BE13*'5. UD1 Parameters'!$G$14","v":3.7341228258708199},null,{"$f":"BE13*(1-'5. UD1 Parameters'!$G$14)","v":0.22730492977917222},null,{"$f":"BG14*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.15153661985278147},null,{"$f":"BA14*C14*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.19974539035000002},null,{"$f":"'6. UD1 Assumptions'!AI248","v":1.1984723421000001},null,{"$f":"BM14*'5. UD1 Parameters'!$C$15*C14*'5. UD1 Parameters'!$C$28","v":1.7977085131500002E-3},null,{"$f":"BO14+(BQ13*'5. UD1 Parameters'!$G$15)","v":1.194642357103275E-2},null,{"$f":"BQ13*(1-'5. UD1 Parameters'!$G$15)","v":5.203357478255128E-4},null,{"$f":"BS14*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.4689049855034183E-4},null,{"$f":"BM14*'5. UD1 Parameters'!$C$15*C14*(1-'5. UD1 Parameters'!$C$28)","v":5.9923617105000007E-4},null,{"$f":"'6. UD1 Assumptions'!AM248","v":12.148},null,{"$f":"BY14*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C14","v":0.27332999999999996},null,{"$f":"CA14+CC13*'5. UD1 Parameters'!$G$16","v":0.85116254452373974},null,{"$f":"CC13*(1-'5. UD1 Parameters'!$G$16)","v":1.7597620846645286E-2},null,{"$f":"CE14*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.1731747231096858E-2},null,{"$f":"BY14*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C14","v":9.1109999999999997E-2},null,{"$f":"'6. UD1 Assumptions'!AO248","v":0.79310400000000003},null,{"$f":"CK14*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C14","v":8.9224200000000004E-3},null,{"$f":"CM14+CO13*'5. UD1 Parameters'!$G$17","v":2.4959281950534852E-2},null,{"$f":"CO13*(1-'5. UD1 Parameters'!$G$17)","v":2.9717083193890872E-3},null,{"$f":"CQ14*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.9811388795927245E-3},null,null,null,46.522045388608063,null,{"$f":"CW14*'5. UD1 Parameters'!$C$31","v":1163.0511347152017},null,46.52006424972847,null,{"$f":"DA14*'5. UD1 Parameters'!$C$31","v":1163.0016062432117},null,null,null,null,46.522045388608063,null,46.52006424972847,null,null,{"$f":"DH14*'5. UD1 Parameters'!$C$31","v":1163.0511347152017},null,{"$f":"DJ14*'5. UD1 Parameters'!$C$31","v":1163.0016062432117},null,null,34.068400134706053,null,268.13904347329111,null,2008,null,46.522045388608056,1163.0511347152014,0,0]
[2009,null,1,null,{"$f":"'6. UD1 Assumptions'!Y249","v":62.391682431},null,{"$f":"E15*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C15","v":8.8908147464175009},null,{"$f":"G15+(I14*'5. UD1 Parameters'!$G$10)","v":25.336979051889976},null,{"$f":"I14*(1-'5. UD1 Parameters'!$G$10)","v":8.088629786897652},null,{"$f":"K15*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.3924198579317677},null,{"$f":"E15*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C15","v":2.9636049154725002},null,{"$f":"'6. UD1 Assumptions'!AA249","v":207.97227477000001},null,{"$f":"Q15*C15*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":91.71577317357},null,{"$f":"S15+U14*'5. UD1 Parameters'!$G$11","v":438.6943272590438},null,{"$f":"U14*(1-'5. UD1 Parameters'!$G$11)","v":64.296809376164106},null,{"$f":"W15*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":42.864539584109401},null,{"$f":"Q15*C15*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":30.571924391189999},null,{"$f":"'6. UD1 Assumptions'!AC249","v":49.9133459448},null,{"$f":"AC15*C15*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.8665512296180005},null,{"$f":"AE15+(AG14*'5. UD1 Parameters'!$G$12)","v":32.023600985389166},null,{"$f":"AG14*(1-'5. UD1 Parameters'!$G$12)","v":1.9691082860212299},null,{"$f":"AI15*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.3127388573474865},null,{"$f":"AC15*C15*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.622183743206},null,{"$f":"'6. UD1 Assumptions'!AE249","v":8.3188909907999999},null,{"$f":"AO15*C15*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":3.1195841215500002E-2},null,{"$f":"AQ15+(AS14*'5. UD1 Parameters'!$G$13)","v":0.23325623896411313},null,{"$f":"AS14*(1-'5. UD1 Parameters'!$G$13)","v":7.1973325277416541E-3},null,{"$f":"AU15*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.7982216851611024E-3},null,{"$f":"AO15*C15*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.03986137385E-2},null,{"$f":"'6. UD1 Assumptions'!AG249","v":20.797227477000003},null,{"$f":"BA15*C15*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.62391682431000017},null,{"$f":"BC15+BE14*'5. UD1 Parameters'!$G$14","v":4.1055898699216886},null,{"$f":"BE14*(1-'5. UD1 Parameters'!$G$14)","v":0.25244978025913201},null,{"$f":"BG15*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.168299853506088},null,{"$f":"BA15*C15*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.20797227477000005},null,{"$f":"'6. UD1 Assumptions'!AI249","v":1.2478336486200001},null,{"$f":"BM15*'5. UD1 Parameters'!$C$15*C15*'5. UD1 Parameters'!$C$28","v":1.8717504729300004E-3},null,{"$f":"BO15+(BQ14*'5. UD1 Parameters'!$G$15)","v":1.3235540091245248E-2},null,{"$f":"BQ14*(1-'5. UD1 Parameters'!$G$15)","v":5.8263395271750237E-4},null,{"$f":"BS15*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.8842263514500156E-4},null,{"$f":"BM15*'5. UD1 Parameters'!$C$15*C15*(1-'5. UD1 Parameters'!$C$28)","v":6.2391682431000011E-4},null,{"$f":"'6. UD1 Assumptions'!AM249","v":9.1259999999999994},null,{"$f":"BY15*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C15","v":0.20533499999999999},null,{"$f":"CA15+CC14*'5. UD1 Parameters'!$G$16","v":1.0313418896568465},null,{"$f":"CC14*(1-'5. UD1 Parameters'!$G$16)","v":2.51556548668933E-2},null,{"$f":"CE15*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.6770436577928864E-2},null,{"$f":"BY15*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C15","v":6.8444999999999992E-2},null,{"$f":"'6. UD1 Assumptions'!AO249","v":1.1668799999999999},null,{"$f":"CK15*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C15","v":1.3127399999999997E-2},null,{"$f":"CM15+CO14*'5. UD1 Parameters'!$G$17","v":3.4184668029175413E-2},null,{"$f":"CO14*(1-'5. UD1 Parameters'!$G$17)","v":3.902013921359436E-3},null,{"$f":"CQ15*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.601342614239624E-3},null,null,null,49.762556576407221,null,{"$f":"CW15*'5. UD1 Parameters'!$C$31","v":1244.0639144101806},null,49.759955233792979,null,{"$f":"DA15*'5. UD1 Parameters'!$C$31","v":1243.9988808448245},null,11.9,null,null,37.862556576407222,null,37.859955233792981,null,null,{"$f":"DH15*'5. UD1 Parameters'!$C$31","v":946.56391441018059},null,{"$f":"DJ15*'5. UD1 Parameters'!$C$31","v":946.4988808448245},null,null,35.445152855201307,null,303.5841963284924,null,2009,null,49.762556576407221,1244.0639144101806,0,0]
[2010,null,1,null,{"$f":"'6. UD1 Assumptions'!Y250","v":64.153748977500001},null,{"$f":"E16*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C16","v":9.1419092292937503},null,{"$f":"G16+(I15*'5. UD1 Parameters'!$G$10)","v":26.125794193760669},null,{"$f":"I15*(1-'5. UD1 Parameters'!$G$10)","v":8.3530940874230577},null,{"$f":"K16*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.5687293916153715},null,{"$f":"E16*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C16","v":3.0473030764312501},null,{"$f":"'6. UD1 Assumptions'!AA250","v":213.845829925},null,{"$f":"Q16*C16*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":94.306010996924996},null,{"$f":"S16+U15*'5. UD1 Parameters'!$G$11","v":464.41698014580015},null,{"$f":"U15*(1-'5. UD1 Parameters'!$G$11)","v":68.583358110168675},null,{"$f":"W16*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":45.722238740112445},null,{"$f":"Q16*C16*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":31.435336998975},null,{"$f":"'6. UD1 Assumptions'!AC250","v":51.322999181999997},null,{"$f":"AC16*C16*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":5.0039924202449999},null,{"$f":"AE16+(AG15*'5. UD1 Parameters'!$G$12)","v":34.862600070155892},null,{"$f":"AG15*(1-'5. UD1 Parameters'!$G$12)","v":2.1649933354782722},null,{"$f":"AI16*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.4433288903188481},null,{"$f":"AC16*C16*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.667997473415},null,{"$f":"'6. UD1 Assumptions'!AE250","v":8.5538331969999994},null,{"$f":"AO16*C16*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":3.2076874488749997E-2},null,{"$f":"AQ16+(AS15*'5. UD1 Parameters'!$G$13)","v":0.25731036220836684},null,{"$f":"AS15*(1-'5. UD1 Parameters'!$G$13)","v":8.0227512444962772E-3},null,{"$f":"AU16*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.3485008296641845E-3},null,{"$f":"AO16*C16*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.0692291496249999E-2},null,{"$f":"'6. UD1 Assumptions'!AG250","v":21.3845829925},null,{"$f":"BA16*C16*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.64153748977500002},null,{"$f":"BC16+BE15*'5. UD1 Parameters'!$G$14","v":4.4695641115584488},null,{"$f":"BE15*(1-'5. UD1 Parameters'!$G$14)","v":0.27756324813824007},null,{"$f":"BG16*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.18504216542549337},null,{"$f":"BA16*C16*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.21384582992500001},null,{"$f":"'6. UD1 Assumptions'!AI250","v":1.28307497955},null,{"$f":"BM16*'5. UD1 Parameters'!$C$15*C16*'5. UD1 Parameters'!$C$28","v":1.9246124693250001E-3},null,{"$f":"BO16+(BQ15*'5. UD1 Parameters'!$G$15)","v":1.4514647653276345E-2},null,{"$f":"BQ15*(1-'5. UD1 Parameters'!$G$15)","v":6.4550490729390285E-4},null,{"$f":"BS16*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.3033660486260187E-4},null,{"$f":"BM16*'5. UD1 Parameters'!$C$15*C16*(1-'5. UD1 Parameters'!$C$28)","v":6.4153748977500004E-4},null,{"$f":"'6. UD1 Assumptions'!AM250","v":10.949},null,{"$f":"BY16*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C16","v":0.24635249999999997},null,{"$f":"CA16+CC15*'5. UD1 Parameters'!$G$16","v":1.2472136303789649},null,{"$f":"CC15*(1-'5. UD1 Parameters'!$G$16)","v":3.0480759277881474E-2},null,{"$f":"CE16*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.0320506185254314E-2},null,{"$f":"BY16*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C16","v":8.2117499999999996E-2},null,{"$f":"'6. UD1 Assumptions'!AO250","v":1.131624},null,{"$f":"CK16*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C16","v":1.2730769999999999E-2},null,{"$f":"CM16+CO15*'5. UD1 Parameters'!$G$17","v":4.1571171683242536E-2},null,{"$f":"CO15*(1-'5. UD1 Parameters'!$G$17)","v":5.3442663459328764E-3},null,{"$f":"CQ16*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.5628442306219173E-3},null,null,null,52.94900137532256,null,{"$f":"CW16*'5. UD1 Parameters'!$C$31","v":1323.725034383064},null,52.945438531091938,null,{"$f":"DA16*'5. UD1 Parameters'!$C$31","v":1323.6359632772985},null,9,null,null,43.94900137532256,null,43.945438531091938,null,null,{"$f":"DH16*'5. UD1 Parameters'!$C$31","v":1098.725034383064},null,{"$f":"DJ16*'5. UD1 Parameters'!$C$31","v":1098.6359632772985},null,null,36.457934707732271,null,340.04213103622465,null,2010,null,52.949001375322553,1323.7250343830638,0,0]
[2011,null,1,null,{"$f":"'6. UD1 Assumptions'!Y251","v":62.174060999999995},null,{"$f":"E17*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C17","v":8.8598036924999999},null,{"$f":"G17+(I16*'5. UD1 Parameters'!$G$10)","v":26.372447259179289},null,{"$f":"I16*(1-'5. UD1 Parameters'!$G$10)","v":8.613150627081378},null,{"$f":"K17*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.7421004180542514},null,{"$f":"E17*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C17","v":2.9532678975},null,{"$f":"'6. UD1 Assumptions'!AA251","v":207.24687},null,{"$f":"Q17*C17*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":91.395869669999996},null,{"$f":"S17+U16*'5. UD1 Parameters'!$G$11","v":483.20813604895284},null,{"$f":"U16*(1-'5. UD1 Parameters'!$G$11)","v":72.604713766847297},null,{"$f":"W17*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":48.403142511231529},null,{"$f":"Q17*C17*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":30.465289889999998},null,{"$f":"'6. UD1 Assumptions'!AC251","v":49.739248799999999},null,{"$f":"AC17*C17*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.8495767580000004},null,{"$f":"AE17+(AG16*'5. UD1 Parameters'!$G$12)","v":37.355249609266032},null,{"$f":"AG16*(1-'5. UD1 Parameters'!$G$12)","v":2.3569272188898598},null,{"$f":"AI17*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.5712848125932397},null,{"$f":"AC17*C17*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.6165255860000001},null,{"$f":"'6. UD1 Assumptions'!AE251","v":8.2898747999999998},null,{"$f":"AO17*C17*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":3.1087030499999998E-2},null,{"$f":"AQ17+(AS16*'5. UD1 Parameters'!$G$13)","v":0.27954730990759524},null,{"$f":"AS16*(1-'5. UD1 Parameters'!$G$13)","v":8.8500828007715797E-3},null,{"$f":"AU17*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.9000552005143859E-3},null,{"$f":"AO17*C17*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.0362343499999999E-2},null,{"$f":"'6. UD1 Assumptions'!AG251","v":20.724687000000003},null,{"$f":"BA17*C17*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.62174061000000003},null,{"$f":"BC17+BE16*'5. UD1 Parameters'!$G$14","v":4.7891345652905182},null,{"$f":"BE16*(1-'5. UD1 Parameters'!$G$14)","v":0.30217015626793081},null,{"$f":"BG17*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.2014467708452872},null,{"$f":"BA17*C17*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.20724687000000003},null,{"$f":"'6. UD1 Assumptions'!AI251","v":1.2434812200000001},null,{"$f":"BM17*'5. UD1 Parameters'!$C$15*C17*'5. UD1 Parameters'!$C$28","v":1.86522183E-3},null,{"$f":"BO17+(BQ16*'5. UD1 Parameters'!$G$15)","v":1.5671981764056698E-2},null,{"$f":"BQ16*(1-'5. UD1 Parameters'!$G$15)","v":7.0788771921964806E-4},null,{"$f":"BS17*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.7192514614643203E-4},null,{"$f":"BM17*'5. UD1 Parameters'!$C$15*C17*(1-'5. UD1 Parameters'!$C$28)","v":6.2174061000000002E-4},null,{"$f":"'6. UD1 Assumptions'!AM251","v":10.401999999999999},null,{"$f":"BY17*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C17","v":0.23404499999999995},null,{"$f":"CA17+CC16*'5. UD1 Parameters'!$G$16","v":1.4443978969820863},null,{"$f":"CC16*(1-'5. UD1 Parameters'!$G$16)","v":3.6860733396878467E-2},null,{"$f":"CE17*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.4573822264585644E-2},null,{"$f":"BY17*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C17","v":7.8014999999999987E-2},null,{"$f":"'6. UD1 Assumptions'!AO251","v":1.5630550000000001},null,{"$f":"CK17*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C17","v":1.7584368749999999E-2},null,{"$f":"CM17+CO16*'5. UD1 Parameters'!$G$17","v":5.2656503683839589E-2},null,{"$f":"CO16*(1-'5. UD1 Parameters'!$G$17)","v":6.4990367494029422E-3},null,{"$f":"CQ17*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.3326911662686278E-3},null,null,null,55.953253006501818,null,{"$f":"CW17*'5. UD1 Parameters'!$C$31","v":1398.8313251625455},null,55.948920315335549,null,{"$f":"DA17*'5. UD1 Parameters'!$C$31","v":1398.7230078833886},null,10.199999999999999,null,null,45.753253006501822,null,45.748920315335553,null,null,{"$f":"DH17*'5. UD1 Parameters'!$C$31","v":1143.8313251625455},null,{"$f":"DJ17*'5. UD1 Parameters'!$C$31","v":1143.7230078833888},null,null,35.331329327609993,null,375.37346036383462,null,2011,null,55.953253006501811,1398.8313251625452,0,0]
[2012,null,1,null,{"$f":"'6. UD1 Assumptions'!Y252","v":58.180867482000004},null,{"$f":"E18*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C18","v":8.2907736161849996},null,{"$f":"G18+(I17*'5. UD1 Parameters'!$G$10)","v":25.968753677030531},null,{"$f":"I17*(1-'5. UD1 Parameters'!$G$10)","v":8.6944671983337578},null,{"$f":"K18*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.7963114655558385},null,{"$f":"E18*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C18","v":2.763591205395},null,{"$f":"'6. UD1 Assumptions'!AA252","v":193.93622494000002},null,{"$f":"Q18*C18*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":85.525875198540007},null,{"$f":"S18+U17*'5. UD1 Parameters'!$G$11","v":493.19157867616025},null,{"$f":"U17*(1-'5. UD1 Parameters'!$G$11)","v":75.542432571332611},null,{"$f":"W18*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":50.361621714221741},null,{"$f":"Q18*C18*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":28.508625066180002},null,{"$f":"'6. UD1 Assumptions'!AC252","v":46.544693985600006},null,{"$f":"AC18*C18*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.5381076635960014},null,{"$f":"AE18+(AG17*'5. UD1 Parameters'!$G$12)","v":39.367911540319739},null,{"$f":"AG17*(1-'5. UD1 Parameters'!$G$12)","v":2.5254457325422948},null,{"$f":"AI18*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.6836304883615298},null,{"$f":"AC18*C18*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.5127025545320003},null,{"$f":"'6. UD1 Assumptions'!AE252","v":7.757448997600001},null,{"$f":"AO18*C18*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":2.9090433741000003E-2},null,{"$f":"AQ18+(AS17*'5. UD1 Parameters'!$G$13)","v":0.29902283028800647},null,{"$f":"AS17*(1-'5. UD1 Parameters'!$G$13)","v":9.6149133605888046E-3},null,{"$f":"AU18*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":6.4099422403925358E-3},null,{"$f":"AO18*C18*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":9.6968112470000017E-3},null,{"$f":"'6. UD1 Assumptions'!AG252","v":19.393622494000002},null,{"$f":"BA18*C18*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.58180867482000009},null,{"$f":"BC18+BE17*'5. UD1 Parameters'!$G$14","v":5.0471681461948394},null,{"$f":"BE17*(1-'5. UD1 Parameters'!$G$14)","v":0.32377509391567888},null,{"$f":"BG18*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.21585006261045259},null,{"$f":"BA18*C18*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.19393622494000004},null,{"$f":"'6. UD1 Assumptions'!AI252","v":1.1636173496400002},null,{"$f":"BM18*'5. UD1 Parameters'!$C$15*C18*'5. UD1 Parameters'!$C$28","v":1.7454260244600002E-3},null,{"$f":"BO18+(BQ17*'5. UD1 Parameters'!$G$15)","v":1.6653076218669339E-2},null,{"$f":"BQ17*(1-'5. UD1 Parameters'!$G$15)","v":7.6433156984736031E-4},null,{"$f":"BS18*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.0955437989824021E-4},null,{"$f":"BM18*'5. UD1 Parameters'!$C$15*C18*(1-'5. UD1 Parameters'!$C$28)","v":5.8180867482000007E-4},null,{"$f":"'6. UD1 Assumptions'!AM252","v":7.37},null,{"$f":"BY18*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C18","v":0.165825},null,{"$f":"CA18+CC17*'5. UD1 Parameters'!$G$16","v":1.5675344877931239},null,{"$f":"CC17*(1-'5. UD1 Parameters'!$G$16)","v":4.2688409188962446E-2},null,{"$f":"CE18*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.8458939459308295E-2},null,{"$f":"BY18*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C18","v":5.5274999999999998E-2},null,{"$f":"'6. UD1 Assumptions'!AO252","v":0.67796900000000004},null,{"$f":"CK18*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C18","v":7.6271512500000003E-3},null,{"$f":"CM18+CO17*'5. UD1 Parameters'!$G$17","v":5.2051590773033327E-2},null,{"$f":"CO17*(1-'5. UD1 Parameters'!$G$17)","v":8.2320641608062597E-3},null,{"$f":"CQ18*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.4880427738708392E-3},null,null,null,58.098280209603033,null,{"$f":"CW18*'5. UD1 Parameters'!$C$31","v":1452.4570052400759},null,58.092792166829163,null,{"$f":"DA18*'5. UD1 Parameters'!$C$31","v":1452.3198041707292},null,13.83,null,null,44.268280209603034,null,44.262792166829165,null,null,{"$f":"DH18*'5. UD1 Parameters'!$C$31","v":1106.7070052400759},null,{"$f":"DJ18*'5. UD1 Parameters'!$C$31","v":1106.5698041707292},null,null,33.044408670968821,null,408.41786903480346,null,2012,null,58.098280209603033,1452.4570052400759,0,0]
[2013,null,1,null,{"$f":"'6. UD1 Assumptions'!Y253","v":64.456379938500007},null,{"$f":"E19*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C19","v":9.1850341412362511},null,{"$f":"G19+(I18*'5. UD1 Parameters'!$G$10)","v":26.592410301511535},null,{"$f":"I18*(1-'5. UD1 Parameters'!$G$10)","v":8.5613775167552468},null,{"$f":"K19*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.7075850111701643},null,{"$f":"E19*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C19","v":3.0616780470787504},null,{"$f":"'6. UD1 Assumptions'!AA253","v":214.85459979500001},null,{"$f":"Q19*C19*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":94.750878509594997},null,{"$f":"S19+U18*'5. UD1 Parameters'!$G$11","v":510.83926128029867},null,{"$f":"U18*(1-'5. UD1 Parameters'!$G$11)","v":77.103195905456573},null,{"$f":"W19*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":51.402130603637715},null,{"$f":"Q19*C19*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":31.583626169864999},null,{"$f":"'6. UD1 Assumptions'!AC253","v":51.565103950800001},null,{"$f":"AC19*C19*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":5.0275976352030005},null,{"$f":"AE19+(AG18*'5. UD1 Parameters'!$G$12)","v":41.733995058001184},null,{"$f":"AG18*(1-'5. UD1 Parameters'!$G$12)","v":2.6615141175215538},null,{"$f":"AI19*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.7743427450143692},null,{"$f":"AC19*C19*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.6758658784010001},null,{"$f":"'6. UD1 Assumptions'!AE253","v":8.5941839918000014},null,{"$f":"AO19*C19*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":3.2228189969250004E-2},null,{"$f":"AQ19+(AS18*'5. UD1 Parameters'!$G$13)","v":0.32096625448001614},null,{"$f":"AS18*(1-'5. UD1 Parameters'!$G$13)","v":1.0284765777240331E-2},null,{"$f":"AU19*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":6.8565105181602201E-3},null,{"$f":"AO19*C19*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.0742729989750002E-2},null,{"$f":"'6. UD1 Assumptions'!AG253","v":21.485459979500003},null,{"$f":"BA19*C19*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.64456379938500019},null,{"$f":"BC19+BE18*'5. UD1 Parameters'!$G$14","v":5.3505121869232308},null,{"$f":"BE18*(1-'5. UD1 Parameters'!$G$14)","v":0.34121975865660953},null,{"$f":"BG19*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.22747983910440633},null,{"$f":"BA19*C19*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.21485459979500005},null,{"$f":"'6. UD1 Assumptions'!AI253","v":1.2891275987700002},null,{"$f":"BM19*'5. UD1 Parameters'!$C$15*C19*'5. UD1 Parameters'!$C$28","v":1.9336913981550003E-3},null,{"$f":"BO19+(BQ18*'5. UD1 Parameters'!$G$15)","v":1.7774587505806363E-2},null,{"$f":"BQ18*(1-'5. UD1 Parameters'!$G$15)","v":8.1218011101797695E-4},null,{"$f":"BS19*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.4145340734531797E-4},null,{"$f":"BM19*'5. UD1 Parameters'!$C$15*C19*(1-'5. UD1 Parameters'!$C$28)","v":6.4456379938500005E-4},null,{"$f":"'6. UD1 Assumptions'!AM253","v":6.9630000000000001},null,{"$f":"BY19*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C19","v":0.15666749999999999},null,{"$f":"CA19+CC18*'5. UD1 Parameters'!$G$16","v":1.6778743423620854},null,{"$f":"CC18*(1-'5. UD1 Parameters'!$G$16)","v":4.6327645431038331E-2},null,{"$f":"CE19*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.0885096954025554E-2},null,{"$f":"BY19*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C19","v":5.2222499999999998E-2},null,{"$f":"'6. UD1 Assumptions'!AO253","v":0.32495800000000002},null,{"$f":"CK19*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C19","v":3.6557775000000004E-3},null,{"$f":"CM19+CO18*'5. UD1 Parameters'!$G$17","v":4.7569873283081175E-2},null,{"$f":"CO18*(1-'5. UD1 Parameters'!$G$17)","v":8.1374949899521466E-3},null,{"$f":"CQ19*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.4249966599680972E-3},null,null,null,59.155246256466157,null,{"$f":"CW19*'5. UD1 Parameters'!$C$31","v":1478.8811564116538},null,59.149821259806188,null,{"$f":"DA19*'5. UD1 Parameters'!$C$31","v":1478.7455314951546},null,15.42,null,null,43.735246256466155,null,43.729821259806187,null,null,{"$f":"DH19*'5. UD1 Parameters'!$C$31","v":1093.3811564116538},null,{"$f":"DJ19*'5. UD1 Parameters'!$C$31","v":1093.2455314951546},null,null,36.599634488928885,null,445.01750352373233,null,2013,null,59.155246256466143,1478.8811564116536,0,0]
[2014,null,1,null,{"$f":"'6. UD1 Assumptions'!Y254","v":62.520861037500005},null,{"$f":"E20*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C20","v":8.9092226978437505},null,{"$f":"G20+(I19*'5. UD1 Parameters'!$G$10)","v":26.73464839535157},null,{"$f":"I19*(1-'5. UD1 Parameters'!$G$10)","v":8.7669846040037136},null,{"$f":"K20*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.8446564026691421},null,{"$f":"E20*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C20","v":2.9697408992812502},null,{"$f":"'6. UD1 Assumptions'!AA254","v":208.40287012500002},null,{"$f":"Q20*C20*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":91.905665725125004},null,{"$f":"S20+U19*'5. UD1 Parameters'!$G$11","v":522.88277740340027},null,{"$f":"U19*(1-'5. UD1 Parameters'!$G$11)","v":79.862149602023351},null,{"$f":"W20*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":53.241433068015567},null,{"$f":"Q20*C20*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":30.635221908375001},null,{"$f":"'6. UD1 Assumptions'!AC254","v":50.01668883},null,{"$f":"AC20*C20*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.8766271609250005},null,{"$f":"AE20+(AG19*'5. UD1 Parameters'!$G$12)","v":43.789146232990689},null,{"$f":"AG19*(1-'5. UD1 Parameters'!$G$12)","v":2.8214759859354928},null,{"$f":"AI20*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.8809839906236618},null,{"$f":"AC20*C20*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.6255423869750001},null,{"$f":"'6. UD1 Assumptions'!AE254","v":8.3361148050000011},null,{"$f":"AO20*C20*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":3.1260430518750007E-2},null,{"$f":"AQ20+(AS19*'5. UD1 Parameters'!$G$13)","v":0.341187184280558},null,{"$f":"AS19*(1-'5. UD1 Parameters'!$G$13)","v":1.1039500718208148E-2},null,{"$f":"AU20*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":7.3596671454720982E-3},null,{"$f":"AO20*C20*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.0420143506250002E-2},null,{"$f":"'6. UD1 Assumptions'!AG254","v":20.840287012500003},null,{"$f":"BA20*C20*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.62520861037500008},null,{"$f":"BC20+BE19*'5. UD1 Parameters'!$G$14","v":5.6139931067936804},null,{"$f":"BE19*(1-'5. UD1 Parameters'!$G$14)","v":0.3617276905045505},null,{"$f":"BG20*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.24115179366970033},null,{"$f":"BA20*C20*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.20840287012500003},null,{"$f":"'6. UD1 Assumptions'!AI254","v":1.2504172207500002},null,{"$f":"BM20*'5. UD1 Parameters'!$C$15*C20*'5. UD1 Parameters'!$C$28","v":1.8756258311250005E-3},null,{"$f":"BO20+(BQ19*'5. UD1 Parameters'!$G$15)","v":1.8783336475010771E-2},null,{"$f":"BQ19*(1-'5. UD1 Parameters'!$G$15)","v":8.6687686192059462E-4},null,{"$f":"BS20*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.7791790794706308E-4},null,{"$f":"BM20*'5. UD1 Parameters'!$C$15*C20*(1-'5. UD1 Parameters'!$C$28)","v":6.2520861037500014E-4},null,{"$f":"'6. UD1 Assumptions'!AM254","v":5.1909999999999998},null,{"$f":"BY20*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C20","v":0.11679749999999998},null,{"$f":"CA20+CC19*'5. UD1 Parameters'!$G$16","v":1.7450831614009261},null,{"$f":"CC19*(1-'5. UD1 Parameters'!$G$16)","v":4.9588680961159197E-2},null,{"$f":"CE20*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.3059120640772793E-2},null,{"$f":"BY20*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C20","v":3.8932499999999995E-2},null,{"$f":"'6. UD1 Assumptions'!AO254","v":0.18939},null,{"$f":"CK20*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C20","v":2.1306375000000001E-3},null,{"$f":"CM20+CO19*'5. UD1 Parameters'!$G$17","v":4.2263665918883891E-2},null,{"$f":"CO19*(1-'5. UD1 Parameters'!$G$17)","v":7.4368448641972821E-3},null,{"$f":"CQ20*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.9578965761315208E-3},null,null,null,61.254179857248396,null,{"$f":"CW20*'5. UD1 Parameters'!$C$31","v":1531.3544964312098},null,61.249221960672266,null,{"$f":"DA20*'5. UD1 Parameters'!$C$31","v":1531.2305490168067},null,15.92,null,null,45.334179857248394,null,45.329221960672264,null,null,{"$f":"DH20*'5. UD1 Parameters'!$C$31","v":1133.3544964312098},null,{"$f":"DJ20*'5. UD1 Parameters'!$C$31","v":1133.2305490168067},null,null,35.488885916872874,null,480.50638944060518,null,2014,null,61.254179857248396,1531.3544964312098,0,0]
[2015,null,1,null,{"$f":"'6. UD1 Assumptions'!Y255","v":63.771278258250007},null,{"$f":"E21*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C21","v":9.0874071518006261},null,{"$f":"G21+(I20*'5. UD1 Parameters'!$G$10)","v":27.008177894919321},null,{"$f":"I20*(1-'5. UD1 Parameters'!$G$10)","v":8.8138776522328737},null,{"$f":"K21*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.8759184348219158},null,{"$f":"E21*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C21","v":3.0291357172668754},null,{"$f":"'6. UD1 Assumptions'!AA255","v":212.57092752750003},null,{"$f":"Q21*C21*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":93.743779039627512},null,{"$f":"S21+U20*'5. UD1 Parameters'!$G$11","v":534.88158153907489},null,{"$f":"U20*(1-'5. UD1 Parameters'!$G$11)","v":81.744974903952851},null,{"$f":"W21*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":54.496649935968563},null,{"$f":"Q21*C21*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":31.247926346542503},null,{"$f":"'6. UD1 Assumptions'!AC255","v":51.017022606600008},null,{"$f":"AC21*C21*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.9741597041435011},null,{"$f":"AE21+(AG20*'5. UD1 Parameters'!$G$12)","v":45.802889030741859},null,{"$f":"AG20*(1-'5. UD1 Parameters'!$G$12)","v":2.9604169063923353},null,{"$f":"AI21*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.9736112709282234},null,{"$f":"AC21*C21*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.6580532347145003},null,{"$f":"'6. UD1 Assumptions'!AE255","v":8.5028371011000008},null,{"$f":"AO21*C21*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":3.1885639129125003E-2},null,{"$f":"AQ21+(AS20*'5. UD1 Parameters'!$G$13)","v":0.36133783222810023},null,{"$f":"AS20*(1-'5. UD1 Parameters'!$G$13)","v":1.1734991181582756E-2},null,{"$f":"AU21*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":7.823327454388504E-3},null,{"$f":"AO21*C21*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.0628546376375001E-2},null,{"$f":"'6. UD1 Assumptions'!AG255","v":21.257092752750005},null,{"$f":"BA21*C21*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.63771278258250019},null,{"$f":"BC21+BE20*'5. UD1 Parameters'!$G$14","v":5.8721652603515224},null,{"$f":"BE20*(1-'5. UD1 Parameters'!$G$14)","v":0.37954062902465852},null,{"$f":"BG21*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.25302708601643897},null,{"$f":"BA21*C21*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.21257092752750006},null,{"$f":"'6. UD1 Assumptions'!AI255","v":1.2754255651650002},null,{"$f":"BM21*'5. UD1 Parameters'!$C$15*C21*'5. UD1 Parameters'!$C$28","v":1.9131383477475005E-3},null,{"$f":"BO21+(BQ20*'5. UD1 Parameters'!$G$15)","v":1.9780400693075264E-2},null,{"$f":"BQ20*(1-'5. UD1 Parameters'!$G$15)","v":9.1607412968300512E-4},null,{"$f":"BS21*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":6.1071608645533668E-4},null,null,null,{"$f":"'6. UD1 Assumptions'!AM255","v":5.8398750000000001},null,{"$f":"BY21*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C21","v":0.13139718750000001},null,{"$f":"CA21+CC20*'5. UD1 Parameters'!$G$16","v":1.8249053471522392},null,{"$f":"CC20*(1-'5. UD1 Parameters'!$G$16)","v":5.1575001748687004E-2},null,{"$f":"CE21*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.4383334499124667E-2},null,{"$f":"BY21*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C21","v":4.3799062499999999E-2},null,{"$f":"'6. UD1 Assumptions'!AO255","v":0.18939},null,{"$f":"CK21*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C21","v":2.1306375000000001E-3},null,{"$f":"CM21+CO20*'5. UD1 Parameters'!$G$17","v":3.7787005456146008E-2},null,{"$f":"CO20*(1-'5. UD1 Parameters'!$G$17)","v":6.6072979627378806E-3},null,{"$f":"CQ21*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.4048653084919204E-3},null,null,null,62.646428971083594,null,{"$f":"CW21*'5. UD1 Parameters'!$C$31","v":1566.1607242770899},null,62.642024105775107,null,{"$f":"DA21*'5. UD1 Parameters'!$C$31","v":1566.0506026443777},null,{"$f":"DE20+(DE22-DE20)/2","v":17.114000000000001},null,null,45.53242897108359,null,45.528024105775103,null,null,{"$f":"DH21*'5. UD1 Parameters'!$C$31","v":1138.3107242770898},null,{"$f":"DJ21*'5. UD1 Parameters'!$C$31","v":1138.2006026443776},null,null,{"$f":"CI21+BW21+BK21+AY21+AM21+AA21+O21","v":36.202113834927751},null,516.70850327553296,null,2015,null,62.646428971083594,1566.1607242770899,0,0]
[2016,null,1,null,{"$f":"'6. UD1 Assumptions'!Y256","v":65.046703823415015},null,{"$f":"E22*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C22","v":9.26915529483664},null,{"$f":"G22+(I21*'5. UD1 Parameters'!$G$10)","v":27.373278344697695},null,{"$f":"I21*(1-'5. UD1 Parameters'!$G$10)","v":8.9040548450582655},null,{"$f":"K22*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.936036563372177},null,{"$f":"E22*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C22","v":3.089718431612213},null,{"$f":"'6. UD1 Assumptions'!AA256","v":216.82234607805006},null,{"$f":"Q22*C22*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":95.618654620420074},null,{"$f":"S22+U21*'5. UD1 Parameters'!$G$11","v":546.8794260103673},null,{"$f":"U21*(1-'5. UD1 Parameters'!$G$11)","v":83.620810149127621},null,{"$f":"W22*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":55.747206766085078},null,{"$f":"Q22*C22*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":31.872884873473357},null,{"$f":"'6. UD1 Assumptions'!AC256","v":52.037363058732012},null,{"$f":"AC22*C22*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":5.073642898226371},null,{"$f":"AE22+(AG21*'5. UD1 Parameters'!$G$12)","v":47.779973564328031},null,{"$f":"AG21*(1-'5. UD1 Parameters'!$G$12)","v":3.0965583646402006},null,{"$f":"AI22*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.0643722430934668},null,{"$f":"AC22*C22*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.6912142994087904},null,{"$f":"'6. UD1 Assumptions'!AE256","v":8.6728938431220026},null,{"$f":"AO22*C22*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":3.2523351911707507E-2},null,{"$f":"AQ22+(AS21*'5. UD1 Parameters'!$G$13)","v":0.38143311980992894},null,{"$f":"AS21*(1-'5. UD1 Parameters'!$G$13)","v":1.2428064329878794E-2},null,{"$f":"AU22*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":8.2853762199191945E-3},null,{"$f":"AO22*C22*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.0841117303902503E-2},null,{"$f":"'6. UD1 Assumptions'!AG256","v":21.682234607805007},null,{"$f":"BA22*C22*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.6504670382341502},null,{"$f":"BC22+BE21*'5. UD1 Parameters'!$G$14","v":6.1256376364523133},null,{"$f":"BE21*(1-'5. UD1 Parameters'!$G$14)","v":0.39699466213335916},null,{"$f":"BG22*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.26466310808890608},null,{"$f":"BA22*C22*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.21682234607805007},null,{"$f":"'6. UD1 Assumptions'!AI256","v":1.3009340764683004},null,{"$f":"BM22*'5. UD1 Parameters'!$C$15*C22*'5. UD1 Parameters'!$C$28","v":1.9514011147024504E-3},null,{"$f":"BO22+(BQ21*'5. UD1 Parameters'!$G$15)","v":2.0767100282369957E-2},null,{"$f":"BQ21*(1-'5. UD1 Parameters'!$G$15)","v":9.6470152540775592E-4},null,{"$f":"BS22*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":6.4313435027183721E-4},null,null,null,{"$f":"'6. UD1 Assumptions'!AM256","v":6.4887500000000005},null,{"$f":"BY22*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C22","v":0.14599687500000003},null,{"$f":"CA22+CC21*'5. UD1 Parameters'!$G$16","v":1.9169681182926803},null,{"$f":"CC21*(1-'5. UD1 Parameters'!$G$16)","v":5.3934103859558935E-2},null,{"$f":"CE22*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.5956069239705957E-2},null,{"$f":"BY22*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C22","v":4.8665625000000004E-2},null,{"$f":"'6. UD1 Assumptions'!AO256","v":0.18939},null,{"$f":"CK22*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C22","v":2.1306375000000001E-3},null,{"$f":"CM22+CO21*'5. UD1 Parameters'!$G$17","v":3.4010204527885973E-2},null,{"$f":"CO21*(1-'5. UD1 Parameters'!$G$17)","v":5.907438428260036E-3},null,{"$f":"CQ22*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.9382922855066907E-3},null,null,null,64.061101552735039,null,{"$f":"CW22*'5. UD1 Parameters'!$C$31","v":1601.5275388183759},null,64.057163260449528,null,{"$f":"DA22*'5. UD1 Parameters'!$C$31","v":1601.4290815112381},null,{"$f":"DE20*(1+$DF$9)","v":18.308},null,null,45.753101552735039,null,45.749163260449528,null,null,{"$f":"DH22*'5. UD1 Parameters'!$C$31","v":1143.8275388183761},null,{"$f":"DJ22*'5. UD1 Parameters'!$C$31","v":1143.7290815112383},null,null,36.930146692876313,null,553.63864996840925,null,2016,null,64.061101552735039,1601.5275388183759,0,0]
[2017,null,1,null,{"$f":"'6. UD1 Assumptions'!Y257","v":66.34763789988331},null,{"$f":"E23*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C23","v":9.4545384007333713},null,{"$f":"G23+(I22*'5. UD1 Parameters'!$G$10)","v":27.803395600897503},null,{"$f":"I22*(1-'5. UD1 Parameters'!$G$10)","v":9.0244211445335676},null,{"$f":"K23*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":6.0162807630223778},null,{"$f":"E23*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C23","v":3.1515128002444572},null,{"$f":"'6. UD1 Assumptions'!AA257","v":221.15879299961102},null,{"$f":"Q23*C23*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":97.531027712828461},null,{"$f":"S23+U22*'5. UD1 Parameters'!$G$11","v":558.9139583582006},null,{"$f":"U22*(1-'5. UD1 Parameters'!$G$11)","v":85.496495364995184},null,{"$f":"W23*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":56.997663576663456},null,{"$f":"Q23*C23*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":32.510342570942818},null,{"$f":"'6. UD1 Assumptions'!AC257","v":53.078110319906642},null,{"$f":"AC23*C23*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":5.1751157561908974},null,{"$f":"AE23+(AG22*'5. UD1 Parameters'!$G$12)","v":49.72486782283994},null,{"$f":"AG22*(1-'5. UD1 Parameters'!$G$12)","v":3.2302214976789916},null,{"$f":"AI23*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.1534809984526611},null,{"$f":"AC23*C23*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.7250385853969659},null,{"$f":"'6. UD1 Assumptions'!AE257","v":8.8463517199844404},null,{"$f":"AO23*C23*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":3.3173818949941654E-2},null,{"$f":"AQ23+(AS22*'5. UD1 Parameters'!$G$13)","v":0.40148770537843032},null,{"$f":"AS22*(1-'5. UD1 Parameters'!$G$13)","v":1.3119233381440287E-2},null,{"$f":"AU23*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":8.7461555876268571E-3},null,{"$f":"AO23*C23*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.1057939649980551E-2},null,{"$f":"'6. UD1 Assumptions'!AG257","v":22.115879299961104},null,{"$f":"BA23*C23*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.66347637899883316},null,{"$f":"BC23+BE22*'5. UD1 Parameters'!$G$14","v":6.3749830542102499},null,{"$f":"BE22*(1-'5. UD1 Parameters'!$G$14)","v":0.41413096124089643},null,{"$f":"BG23*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.27608730749393096},null,{"$f":"BA23*C23*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.22115879299961105},null,{"$f":"'6. UD1 Assumptions'!AI257","v":1.3269527579976661},null,{"$f":"BM23*'5. UD1 Parameters'!$C$15*C23*'5. UD1 Parameters'!$C$28","v":1.9904291369964994E-3},null,{"$f":"BO23+(BQ22*'5. UD1 Parameters'!$G$15)","v":2.1744705987143891E-2},null,{"$f":"BQ22*(1-'5. UD1 Parameters'!$G$15)","v":1.0128234322225674E-3},null,{"$f":"BS23*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":6.7521562148171153E-4},null,null,null,{"$f":"'6. UD1 Assumptions'!AM257","v":7.1376250000000008},null,{"$f":"BY23*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C23","v":0.16059656250000001},null,{"$f":"CA23+CC22*'5. UD1 Parameters'!$G$16","v":2.02090971085202},null,{"$f":"CC22*(1-'5. UD1 Parameters'!$G$16)","v":5.6654969940660473E-2},null,{"$f":"CE23*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.7769979960440313E-2},null,{"$f":"BY23*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C23","v":5.3532187500000002E-2},null,{"$f":"'6. UD1 Assumptions'!AO257","v":0.18939},null,{"$f":"CK23*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C23","v":2.1306375000000001E-3},null,{"$f":"CM23+CO22*'5. UD1 Parameters'!$G$17","v":3.0823850465424418E-2},null,{"$f":"CO22*(1-'5. UD1 Parameters'!$G$17)","v":5.3169915624615548E-3},null,{"$f":"CQ23*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.5446610416410363E-3},null,null,null,65.494248657843613,null,{"$f":"CW23*'5. UD1 Parameters'!$C$31","v":1637.3562164460902},null,65.490703996801969,null,{"$f":"DA23*'5. UD1 Parameters'!$C$31","v":1637.2675999200492},null,19.455673869602979,null,null,46.038574788240638,null,46.035030127198993,null,null,{"$f":"DH23*'5. UD1 Parameters'!$C$31","v":1150.964369706016},null,{"$f":"DJ23*'5. UD1 Parameters'!$C$31","v":1150.8757531799749},null,null,37.672642876733832,null,591.31129284514304,null,2017,null,65.494248657843613,1637.3562164460902,0,0]
[2018,null,1,null,{"$f":"'6. UD1 Assumptions'!Y258","v":67.67459065788097},null,{"$f":"E24*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C24","v":9.6436291687480384},null,{"$f":"G24+(I23*'5. UD1 Parameters'!$G$10)","v":28.280802587888743},null,{"$f":"I23*(1-'5. UD1 Parameters'!$G$10)","v":9.1662221817567975},null,{"$f":"K24*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":6.1108147878378647},null,{"$f":"E24*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C24","v":3.214543056249346},null,{"$f":"'6. UD1 Assumptions'!AA258","v":225.58196885960325},null,{"$f":"Q24*C24*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":99.481648267085035},null,{"$f":"S24+U23*'5. UD1 Parameters'!$G$11","v":571.01769043851516},null,{"$f":"U23*(1-'5. UD1 Parameters'!$G$11)","v":87.377916186770449},null,{"$f":"W24*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":58.251944124513628},null,{"$f":"Q24*C24*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":33.160549422361676},null,{"$f":"'6. UD1 Assumptions'!AC258","v":54.139672526304778},null,{"$f":"AC24*C24*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":5.2786180713147157},null,{"$f":"AE24+(AG23*'5. UD1 Parameters'!$G$12)","v":51.64177752497082},null,{"$f":"AG23*(1-'5. UD1 Parameters'!$G$12)","v":3.3617083691838348},null,{"$f":"AI24*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.2411389127892232},null,{"$f":"AC24*C24*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.7595393571049054},null,{"$f":"'6. UD1 Assumptions'!AE258","v":9.0232787543841297},null,{"$f":"AO24*C24*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":3.3837295328940489E-2},null,{"$f":"AQ24+(AS23*'5. UD1 Parameters'!$G$13)","v":0.42151599820317487},null,{"$f":"AS23*(1-'5. UD1 Parameters'!$G$13)","v":1.3809002504195905E-2},null,{"$f":"AU24*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":9.2060016694639358E-3},null,{"$f":"AO24*C24*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.1279098442980163E-2},null,{"$f":"'6. UD1 Assumptions'!AG258","v":22.558196885960328},null,{"$f":"BA24*C24*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.67674590657880984},null,{"$f":"BC24+BE23*'5. UD1 Parameters'!$G$14","v":6.6207407083295937},null,{"$f":"BE23*(1-'5. UD1 Parameters'!$G$14)","v":0.43098825245946609},null,{"$f":"BG24*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.28732550163964404},null,{"$f":"BA24*C24*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.22558196885960327},null,{"$f":"'6. UD1 Assumptions'!AI258","v":1.3534918131576195},null,{"$f":"BM24*'5. UD1 Parameters'!$C$15*C24*'5. UD1 Parameters'!$C$28","v":2.0302377197364292E-3},null,{"$f":"BO24+(BQ23*'5. UD1 Parameters'!$G$15)","v":2.2714441881824546E-2},null,{"$f":"BQ23*(1-'5. UD1 Parameters'!$G$15)","v":1.0605018250557771E-3},null,{"$f":"BS24*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":7.0700121670385133E-4},null,null,null,{"$f":"'6. UD1 Assumptions'!AM258","v":7.7865000000000011},null,{"$f":"BY24*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C24","v":0.17519625000000003},null,{"$f":"CA24+CC23*'5. UD1 Parameters'!$G$16","v":2.1363790526011499},null,{"$f":"CC23*(1-'5. UD1 Parameters'!$G$16)","v":5.9726908250870112E-2},null,{"$f":"CE24*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.9817938833913408E-2},null,{"$f":"BY24*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C24","v":5.8398750000000006E-2},null,{"$f":"'6. UD1 Assumptions'!AO258","v":0.18939},null,{"$f":"CK24*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C24","v":2.1306375000000001E-3},null,{"$f":"CM24+CO23*'5. UD1 Parameters'!$G$17","v":2.8135635649706649E-2},null,{"$f":"CO23*(1-'5. UD1 Parameters'!$G$17)","v":4.8188523157177698E-3},null,{"$f":"CQ24*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.2125682104785129E-3},null,null,null,66.94416683671092,null,{"$f":"CW24*'5. UD1 Parameters'!$C$31","v":1673.604170917773},null,66.940954268500434,null,{"$f":"DA24*'5. UD1 Parameters'!$C$31","v":1673.5238567125109},null,20.603347739205958,null,null,46.340819097504962,null,46.337606529294476,null,null,{"$f":"DH24*'5. UD1 Parameters'!$C$31","v":1158.5204774376241},null,{"$f":"DJ24*'5. UD1 Parameters'!$C$31","v":1158.440163232362},null,null,38.429891653018515,null,629.7411844981616,null,2018,null,66.94416683671092,1673.604170917773,0,0]
[2019,null,1,null,{"$f":"'6. UD1 Assumptions'!Y259","v":69.028082471038587},null,{"$f":"E25*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C25","v":9.8365017521229987},null,{"$f":"G25+(I24*'5. UD1 Parameters'!$G$10)","v":28.793690644761408},null,{"$f":"I24*(1-'5. UD1 Parameters'!$G$10)","v":9.3236136952503337},null,{"$f":"K25*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":6.2157424635002219},null,{"$f":"E25*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C25","v":3.2788339173743331},null,{"$f":"'6. UD1 Assumptions'!AA259","v":230.09360823679532},null,{"$f":"Q25*C25*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":101.47128123242672},null,{"$f":"S25+U24*'5. UD1 Parameters'!$G$11","v":583.21881630952726},null,{"$f":"U24*(1-'5. UD1 Parameters'!$G$11)","v":89.270155361414666},null,{"$f":"W25*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":59.513436907609773},null,{"$f":"Q25*C25*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":33.823760410808909},null,{"$f":"'6. UD1 Assumptions'!AC259","v":55.222465976830875},null,{"$f":"AC25*C25*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":5.3841904327410113},null,{"$f":"AE25+(AG24*'5. UD1 Parameters'!$G$12)","v":53.534664645981707},null,{"$f":"AG24*(1-'5. UD1 Parameters'!$G$12)","v":3.49130331173013},null,{"$f":"AI25*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.32753554115342},null,{"$f":"AC25*C25*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.7947301442470036},null,{"$f":"'6. UD1 Assumptions'!AE259","v":9.2037443294718138},null,{"$f":"AO25*C25*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":3.4514041235519301E-2},null,{"$f":"AQ25+(AS24*'5. UD1 Parameters'!$G$13)","v":0.44153217213971963},null,{"$f":"AS24*(1-'5. UD1 Parameters'!$G$13)","v":1.4497867298974563E-2},null,{"$f":"AU25*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":9.6652448659830421E-3},null,{"$f":"AO25*C25*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.1504680411839767E-2},null,{"$f":"'6. UD1 Assumptions'!AG259","v":23.009360823679533},null,{"$f":"BA25*C25*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.69028082471038599},null,{"$f":"BC25+BE24*'5. UD1 Parameters'!$G$14","v":6.8634185443566293},null,{"$f":"BE24*(1-'5. UD1 Parameters'!$G$14)","v":0.44760298868335013},null,{"$f":"BG25*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.29840199245556676},null,{"$f":"BA25*C25*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.23009360823679534},null,{"$f":"'6. UD1 Assumptions'!AI259","v":1.380561649420772},null,{"$f":"BM25*'5. UD1 Parameters'!$C$15*C25*'5. UD1 Parameters'!$C$28","v":2.0708424741311578E-3},null,{"$f":"BO25+(BQ24*'5. UD1 Parameters'!$G$15)","v":2.3677487953234037E-2},null,{"$f":"BQ24*(1-'5. UD1 Parameters'!$G$15)","v":1.1077964027216675E-3},null,{"$f":"BS25*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":7.3853093514777827E-4},null,null,null,{"$f":"'6. UD1 Assumptions'!AM259","v":8.4353750000000005},null,{"$f":"BY25*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C25","v":0.18979593750000001},null,{"$f":"CA25+CC24*'5. UD1 Parameters'!$G$16","v":2.2630354470633791},null,{"$f":"CC24*(1-'5. UD1 Parameters'!$G$16)","v":6.3139543037770612E-2},null,{"$f":"CE25*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.209302869184707E-2},null,{"$f":"BY25*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C25","v":6.3265312500000004E-2},null,{"$f":"'6. UD1 Assumptions'!AO259","v":0.18939},null,{"$f":"CK25*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C25","v":2.1306375000000001E-3},null,{"$f":"CM25+CO24*'5. UD1 Parameters'!$G$17","v":2.5867683390232436E-2},null,{"$f":"CO24*(1-'5. UD1 Parameters'!$G$17)","v":4.398589759474214E-3},null,{"$f":"CQ25*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.9323931729828092E-3},null,null,null,68.410546102384941,null,{"$f":"CW25*'5. UD1 Parameters'!$C$31","v":1710.2636525596236},null,68.407613709211958,null,{"$f":"DA25*'5. UD1 Parameters'!$C$31","v":1710.1903427302989},null,21.751021608808937,null,null,46.659524493576001,null,46.656592100403017,null,null,{"$f":"DH25*'5. UD1 Parameters'!$C$31","v":1166.4881123394},null,{"$f":"DJ25*'5. UD1 Parameters'!$C$31","v":1166.4148025100753},null,null,39.202188073578881,null,668.9433725717405,null,2019,null,68.410546102384941,1710.2636525596236,0,0]
[2020,null,1,null,{"$f":"'6. UD1 Assumptions'!Y260","v":70.408644120459371},null,{"$f":"E26*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C26","v":10.033231787165461},null,{"$f":"G26+(I25*'5. UD1 Parameters'!$G$10)","v":29.334219825697886},null,{"$f":"I25*(1-'5. UD1 Parameters'!$G$10)","v":9.492702606228983},null,{"$f":"K26*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":6.3284684041526553},null,{"$f":"E26*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C26","v":3.3444105957218202},null,{"$f":"'6. UD1 Assumptions'!AA260","v":234.69548040153123},null,{"$f":"Q26*C26*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":103.50070685707527},null,{"$f":"S26+U25*'5. UD1 Parameters'!$G$11","v":595.54190255441256},null,{"$f":"U25*(1-'5. UD1 Parameters'!$G$11)","v":91.177620612189941},null,{"$f":"W26*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":60.785080408126625},null,{"$f":"Q26*C26*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":34.500235619025091},null,{"$f":"'6. UD1 Assumptions'!AC260","v":56.326915296367496},null,{"$f":"AC26*C26*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":5.4918742413958306},null,{"$f":"AE26+(AG25*'5. UD1 Parameters'!$G$12)","v":55.40726470804664},null,{"$f":"AG25*(1-'5. UD1 Parameters'!$G$12)","v":3.6192741793309033},null,{"$f":"AI26*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.4128494528872686},null,{"$f":"AC26*C26*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.8306247471319437},null,{"$f":"'6. UD1 Assumptions'!AE260","v":9.3878192160612493},null,{"$f":"AO26*C26*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":3.5204322060229686E-2},null,{"$f":"AQ26+(AS25*'5. UD1 Parameters'!$G$13)","v":0.46155017893031114},null,{"$f":"AS25*(1-'5. UD1 Parameters'!$G$13)","v":1.5186315269638167E-2},null,{"$f":"AU26*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.0124210179758777E-2},null,{"$f":"AO26*C26*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.1734774020076562E-2},null,{"$f":"'6. UD1 Assumptions'!AG260","v":23.469548040153125},null,{"$f":"BA26*C26*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.70408644120459374},null,{"$f":"BC26+BE25*'5. UD1 Parameters'!$G$14","v":7.103495475390595},null,{"$f":"BE25*(1-'5. UD1 Parameters'!$G$14)","v":0.46400951017062864},null,{"$f":"BG26*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.30933967344708574},null,{"$f":"BA26*C26*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.23469548040153126},null,{"$f":"'6. UD1 Assumptions'!AI260","v":1.4081728824091875},null,{"$f":"BM26*'5. UD1 Parameters'!$C$15*C26*'5. UD1 Parameters'!$C$28","v":2.1122593236137812E-3},null,{"$f":"BO26+(BQ25*'5. UD1 Parameters'!$G$15)","v":2.4634982562991181E-2},null,{"$f":"BQ25*(1-'5. UD1 Parameters'!$G$15)","v":1.154764713856635E-3},null,{"$f":"BS26*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":7.6984314257109001E-4},null,null,null,{"$f":"'6. UD1 Assumptions'!AM260","v":9.0842500000000008},null,{"$f":"BY26*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C26","v":0.20439562500000003},null,{"$f":"CA26+CC25*'5. UD1 Parameters'!$G$16","v":2.4005482668646079},null,{"$f":"CC25*(1-'5. UD1 Parameters'!$G$16)","v":6.6882805198771489E-2},null,{"$f":"CE26*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.458853679918099E-2},null,{"$f":"BY26*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C26","v":6.8131875000000008E-2},null,{"$f":"'6. UD1 Assumptions'!AO260","v":0.18939},null,{"$f":"CK26*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C26","v":2.1306375000000001E-3},null,{"$f":"CM26+CO25*'5. UD1 Parameters'!$G$17","v":2.3954291863193769E-2},null,{"$f":"CO25*(1-'5. UD1 Parameters'!$G$17)","v":4.0440290270386666E-3},null,{"$f":"CQ26*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.6960193513591111E-3},null,null,null,69.893916548086509,null,{"$f":"CW26*'5. UD1 Parameters'!$C$31","v":1747.3479137021627},null,69.891220528735147,null,{"$f":"DA26*'5. UD1 Parameters'!$C$31","v":1747.2805132183787},null,22.898695478411916,null,null,46.995221069674592,null,46.992525050323231,null,null,{"$f":"DH26*'5. UD1 Parameters'!$C$31","v":1174.8805267418647},null,{"$f":"DJ26*'5. UD1 Parameters'!$C$31","v":1174.8131262580807},null,null,39.989833091300461,null,708.93320566304101,null,2020,null,69.893916548086509,1747.3479137021627,0,0]
[2021,null,1,null,{"$f":"'6. UD1 Assumptions'!Y261","v":71.816817002868547},null,{"$f":"E27*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C27","v":10.233896422908767},null,{"$f":"G27+(I26*'5. UD1 Parameters'!$G$10)","v":29.89721200689014},null,{"$f":"I26*(1-'5. UD1 Parameters'!$G$10)","v":9.6709042417165154},null,{"$f":"K27*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":6.4472694944776769},null,{"$f":"E27*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C27","v":3.411298807636256},null,{"$f":"'6. UD1 Assumptions'!AA261","v":239.38939000956185},null,{"$f":"Q27*C27*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":105.57072099421677},null,{"$f":"S27+U26*'5. UD1 Parameters'!$G$11","v":608.0084709882467},null,{"$f":"U26*(1-'5. UD1 Parameters'!$G$11)","v":93.104152560382673},null,{"$f":"W27*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":62.069435040255115},null,{"$f":"Q27*C27*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":35.19024033140559},null,{"$f":"'6. UD1 Assumptions'!AC261","v":57.453453602294843},null,{"$f":"AC27*C27*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":5.6017117262237477},null,{"$f":"AE27+(AG26*'5. UD1 Parameters'!$G$12)","v":57.263102917899388},null,{"$f":"AG26*(1-'5. UD1 Parameters'!$G$12)","v":3.7458735163709975},null,{"$f":"AI27*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.4972490109139982},null,{"$f":"AC27*C27*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.8672372420745824},null,{"$f":"'6. UD1 Assumptions'!AE261","v":9.575575600382475},null,{"$f":"AO27*C27*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":3.5908408501434286E-2},null,{"$f":"AQ27+(AS26*'5. UD1 Parameters'!$G$13)","v":0.48158376115119167},null,{"$f":"AS26*(1-'5. UD1 Parameters'!$G$13)","v":1.5874826280553769E-2},null,{"$f":"AU27*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.0583217520369179E-2},null,{"$f":"AO27*C27*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.1969469500478095E-2},null,{"$f":"'6. UD1 Assumptions'!AG261","v":23.938939000956186},null,{"$f":"BA27*C27*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.7181681700286856},null,{"$f":"BC27+BE26*'5. UD1 Parameters'!$G$14","v":7.3414234510127425},null,{"$f":"BE26*(1-'5. UD1 Parameters'!$G$14)","v":0.48024019440653815},null,{"$f":"BG27*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.32016012960435875},null,{"$f":"BA27*C27*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.23938939000956186},null,{"$f":"'6. UD1 Assumptions'!AI261","v":1.4363363400573712},null,{"$f":"BM27*'5. UD1 Parameters'!$C$15*C27*'5. UD1 Parameters'!$C$28","v":2.154504510086057E-3},null,{"$f":"BO27+(BQ26*'5. UD1 Parameters'!$G$15)","v":2.5588024796065284E-2},null,{"$f":"BQ26*(1-'5. UD1 Parameters'!$G$15)","v":1.2014622770119552E-3},null,{"$f":"BS27*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":8.0097485134130342E-4},null,null,null,{"$f":"'6. UD1 Assumptions'!AM261","v":9.7331250000000011},null,{"$f":"BY27*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C27","v":0.21899531249999998},null,{"$f":"CA27+CC26*'5. UD1 Parameters'!$G$16","v":2.5485966561463709},null,{"$f":"CC26*(1-'5. UD1 Parameters'!$G$16)","v":7.0946923218236951E-2},null,{"$f":"CE27*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.7297948812157965E-2},null,{"$f":"BY27*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C27","v":7.2998437499999999E-2},null,{"$f":"'6. UD1 Assumptions'!AO261","v":0.18939},null,{"$f":"CK27*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C27","v":2.1306375000000001E-3},null,{"$f":"CM27+CO26*'5. UD1 Parameters'!$G$17","v":2.2340030751457619E-2},null,{"$f":"CO26*(1-'5. UD1 Parameters'!$G$17)","v":3.7448986117361513E-3},null,{"$f":"CQ27*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.4965990744907672E-3},null,null,null,71.395292415509516,null,{"$f":"CW27*'5. UD1 Parameters'!$C$31","v":1784.882310387738},null,71.392795816435026,null,{"$f":"DA27*'5. UD1 Parameters'!$C$31","v":1784.8198954108757},null,24.046369348014895,null,null,47.348923067494624,null,47.346426468420134,null,null,{"$f":"DH27*'5. UD1 Parameters'!$C$31","v":1183.7230766873656},null,{"$f":"DJ27*'5. UD1 Parameters'!$C$31","v":1183.6606617105033},null,null,40.793133678126466,null,749.72633934116743,null,2021,null,71.395292415509516,1784.882310387738,0,0]
[2022,null,1,null,{"$f":"'6. UD1 Assumptions'!Y262","v":73.253153342925927},null,{"$f":"E28*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C28","v":10.438574351366945},null,{"$f":"G28+(I27*'5. UD1 Parameters'!$G$10)","v":30.479274880162812},null,{"$f":"I27*(1-'5. UD1 Parameters'!$G$10)","v":9.8565114780942729},null,{"$f":"K28*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":6.571007652062848},null,{"$f":"E28*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C28","v":3.4795247837889818},null,{"$f":"'6. UD1 Assumptions'!AA262","v":244.17717780975312},null,{"$f":"Q28*C28*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":107.68213541410111},null,{"$f":"S28+U27*'5. UD1 Parameters'!$G$11","v":620.63749057944801},null,{"$f":"U27*(1-'5. UD1 Parameters'!$G$11)","v":95.053115822899869},null,{"$f":"W28*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":63.368743881933241},null,{"$f":"Q28*C28*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":35.894045138033704},null,{"$f":"'6. UD1 Assumptions'!AC262","v":58.602522674340747},null,{"$f":"AC28*C28*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":5.7137459607482226},null,{"$f":"AE28+(AG27*'5. UD1 Parameters'!$G$12)","v":59.105509230035885},null,{"$f":"AG27*(1-'5. UD1 Parameters'!$G$12)","v":3.8713396486117251},null,{"$f":"AI28*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.5808930990744834},null,{"$f":"AC28*C28*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.9045819869160743},null,{"$f":"'6. UD1 Assumptions'!AE262","v":9.7670871123901257},null,{"$f":"AO28*C28*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":3.662657667146297E-2},null,{"$f":"AQ28+(AS27*'5. UD1 Parameters'!$G$13)","v":0.50164646482074393},null,{"$f":"AS27*(1-'5. UD1 Parameters'!$G$13)","v":1.6563873001910773E-2},null,{"$f":"AU28*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.1042582001273848E-2},null,{"$f":"AO28*C28*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.2208858890487657E-2},null,{"$f":"'6. UD1 Assumptions'!AG262","v":24.417717780975313},null,{"$f":"BA28*C28*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.73253153342925936},null,{"$f":"BC28+BE27*'5. UD1 Parameters'!$G$14","v":7.5776293884661401},null,{"$f":"BE27*(1-'5. UD1 Parameters'!$G$14)","v":0.49632559597586218},null,{"$f":"BG28*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.33088373065057475},null,{"$f":"BA28*C28*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.24417717780975312},null,{"$f":"'6. UD1 Assumptions'!AI262","v":1.4650630668585187},null,{"$f":"BM28*'5. UD1 Parameters'!$C$15*C28*'5. UD1 Parameters'!$C$28","v":2.197594600287778E-3},null,{"$f":"BO28+(BQ27*'5. UD1 Parameters'!$G$15)","v":2.653767670115896E-2},null,{"$f":"BQ27*(1-'5. UD1 Parameters'!$G$15)","v":1.2479426951941038E-3},null,{"$f":"BS28*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":8.3196179679606921E-4},null,null,null,{"$f":"'6. UD1 Assumptions'!AM262","v":10.382000000000001},null,{"$f":"BY28*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C28","v":0.233595},null,{"$f":"CA28+CC27*'5. UD1 Parameters'!$G$16","v":2.7068692417739086},null,{"$f":"CC27*(1-'5. UD1 Parameters'!$G$16)","v":7.5322414372462218E-2},null,{"$f":"CE28*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.021494291497481E-2},null,{"$f":"BY28*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C28","v":7.7865000000000004E-2},null,{"$f":"'6. UD1 Assumptions'!AO262","v":0.18939},null,{"$f":"CK28*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C28","v":2.1306375000000001E-3},null,{"$f":"CM28+CO27*'5. UD1 Parameters'!$G$17","v":2.0978135446686065E-2},null,{"$f":"CO27*(1-'5. UD1 Parameters'!$G$17)","v":3.492532804771555E-3},null,{"$f":"CQ28*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.3283552031810365E-3},null,null,null,72.915946205637368,null,{"$f":"CW28*'5. UD1 Parameters'!$C$31","v":1822.8986551409341},null,72.913617850434193,null,{"$f":"DA28*'5. UD1 Parameters'!$C$31","v":1822.8404462608548},null,25.194043217617875,null,null,47.721902988019494,null,47.719574632816318,null,null,{"$f":"DH28*'5. UD1 Parameters'!$C$31","v":1193.0475747004873},null,{"$f":"DJ28*'5. UD1 Parameters'!$C$31","v":1192.989365820408},null,null,41.612402945439001,null,791.33874228660648,null,2022,null,72.915946205637368,1822.8986551409341,0,0]
[2023,null,1,null,{"$f":"'6. UD1 Assumptions'!Y263","v":74.718216409784446},null,{"$f":"E29*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C29","v":10.647345838394283},null,{"$f":"G29+(I28*'5. UD1 Parameters'!$G$10)","v":31.078214779197925},null,{"$f":"I28*(1-'5. UD1 Parameters'!$G$10)","v":10.048405939359171},null,{"$f":"K29*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":6.6989372929061135},null,{"$f":"E29*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C29","v":3.5491152794647611},null,{"$f":"'6. UD1 Assumptions'!AA263","v":249.06072136594815},null,{"$f":"Q29*C29*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":109.83577812238315},null,{"$f":"S29+U28*'5. UD1 Parameters'!$G$11","v":633.44579278493302},null,{"$f":"U28*(1-'5. UD1 Parameters'!$G$11)","v":97.027475916898183},null,{"$f":"W29*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":64.684983944598784},null,{"$f":"Q29*C29*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":36.61192604079438},null,{"$f":"'6. UD1 Assumptions'!AC263","v":59.774573127827551},null,{"$f":"AC29*C29*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":5.8280208799631872},null,{"$f":"AE29+(AG28*'5. UD1 Parameters'!$G$12)","v":60.937632408442624},null,{"$f":"AG28*(1-'5. UD1 Parameters'!$G$12)","v":3.9958977015564425},null,{"$f":"AI29*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.6639318010376281},null,{"$f":"AC29*C29*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.9426736266543956},null,{"$f":"'6. UD1 Assumptions'!AE263","v":9.9624288546379258},null,{"$f":"AO29*C29*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":3.7359108204892223E-2},null,{"$f":"AQ29+(AS28*'5. UD1 Parameters'!$G$13)","v":0.52175165168226334},null,{"$f":"AS28*(1-'5. UD1 Parameters'!$G$13)","v":1.7253921343372818E-2},null,{"$f":"AU29*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.1502614228915211E-2},null,{"$f":"AO29*C29*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.2453036068297408E-2},null,{"$f":"'6. UD1 Assumptions'!AG263","v":24.906072136594815},null,{"$f":"BA29*C29*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.74718216409784455},null,{"$f":"BC29+BE28*'5. UD1 Parameters'!$G$14","v":7.8125169754413637},null,{"$f":"BE28*(1-'5. UD1 Parameters'!$G$14)","v":0.51229457712262094},null,{"$f":"BG29*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.34152971808174726},null,{"$f":"BA29*C29*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.24906072136594817},null,{"$f":"'6. UD1 Assumptions'!AI263","v":1.4943643281956889},null,{"$f":"BM29*'5. UD1 Parameters'!$C$15*C29*'5. UD1 Parameters'!$C$28","v":2.2415464922935333E-3},null,{"$f":"BO29+(BQ28*'5. UD1 Parameters'!$G$15)","v":2.7484965428322978E-2},null,{"$f":"BQ28*(1-'5. UD1 Parameters'!$G$15)","v":1.2942577651295158E-3},null,{"$f":"BS29*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":8.6283851008634382E-4},null,null,null,{"$f":"'6. UD1 Assumptions'!AM263","v":11.030875000000002},null,{"$f":"BY29*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C29","v":0.24819468750000001},null,{"$f":"CA29+CC28*'5. UD1 Parameters'!$G$16","v":2.8750638530793262},null,{"$f":"CC28*(1-'5. UD1 Parameters'!$G$16)","v":8.0000076194582145E-2},null,{"$f":"CE29*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.3333384129721426E-2},null,{"$f":"BY29*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C29","v":8.2731562500000008E-2},null,{"$f":"'6. UD1 Assumptions'!AO263","v":0.18939},null,{"$f":"CK29*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C29","v":2.1306375000000001E-3},null,{"$f":"CM29+CO28*'5. UD1 Parameters'!$G$17","v":1.9829152294162496E-2},null,{"$f":"CO28*(1-'5. UD1 Parameters'!$G$17)","v":3.2796206525235699E-3},null,{"$f":"CQ29*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.1864137683490466E-3},null,null,null,74.457268007261334,null,{"$f":"CW29*'5. UD1 Parameters'!$C$31","v":1861.4317001815334},null,74.455081593492991,null,{"$f":"DA29*'5. UD1 Parameters'!$C$31","v":1861.3770398373249},null,26.341717087220854,null,null,48.115550920040477,null,48.113364506272134,null,null,{"$f":"DH29*'5. UD1 Parameters'!$C$31","v":1202.8887730010119},null,{"$f":"DJ29*'5. UD1 Parameters'!$C$31","v":1202.8341126568034},null,null,42.447960266847787,null,833.78670255345423,null,2023,null,74.457268007261334,1861.4317001815334,0,0]
[2024,null,1,null,{"$f":"'6. UD1 Assumptions'!Y264","v":76.212580737980133},null,{"$f":"E30*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C30","v":10.860292755162169},null,{"$f":"G30+(I29*'5. UD1 Parameters'!$G$10)","v":31.69264311665961},null,{"$f":"I29*(1-'5. UD1 Parameters'!$G$10)","v":10.245864417700485},null,{"$f":"K30*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":6.8305762784669897},null,{"$f":"E30*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C30","v":3.6200975850540562},null,{"$f":"'6. UD1 Assumptions'!AA264","v":254.04193579326713},null,{"$f":"Q30*C30*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":112.0324936848308},null,{"$f":"S30+U29*'5. UD1 Parameters'!$G$11","v":646.44842227848221},null,{"$f":"U29*(1-'5. UD1 Parameters'!$G$11)","v":99.029864191281632},null,{"$f":"W30*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":66.019909460854421},null,{"$f":"Q30*C30*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":37.344164561610263},null,{"$f":"'6. UD1 Assumptions'!AC264","v":60.970064590384112},null,{"$f":"AC30*C30*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":5.9445812975624515},null,{"$f":"AE30+(AG29*'5. UD1 Parameters'!$G$12)","v":62.762453154894779},null,{"$f":"AG29*(1-'5. UD1 Parameters'!$G$12)","v":4.1197605511102955},null,{"$f":"AI30*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.74650703407353},null,{"$f":"AC30*C30*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.9815270991874838},null,{"$f":"'6. UD1 Assumptions'!AE264","v":10.161677431730686},null,{"$f":"AO30*C30*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":3.8106290368990076E-2},null,{"$f":"AQ30+(AS29*'5. UD1 Parameters'!$G$13)","v":0.54191251117471473},null,{"$f":"AS29*(1-'5. UD1 Parameters'!$G$13)","v":1.7945430876538621E-2},null,{"$f":"AU30*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.196362058435908E-2},null,{"$f":"AO30*C30*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.2702096789663359E-2},null,{"$f":"'6. UD1 Assumptions'!AG264","v":25.404193579326716},null,{"$f":"BA30*C30*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.76212580737980151},null,{"$f":"BC30+BE29*'5. UD1 Parameters'!$G$14","v":8.0464683531916403},null,{"$f":"BE29*(1-'5. UD1 Parameters'!$G$14)","v":0.5281744296295251},null,{"$f":"BG30*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.3521162864196834},null,{"$f":"BA30*C30*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.25404193579326717},null,{"$f":"'6. UD1 Assumptions'!AI264","v":1.5242516147596028},null,{"$f":"BM30*'5. UD1 Parameters'!$C$15*C30*'5. UD1 Parameters'!$C$28","v":2.2863774221394042E-3},null,{"$f":"BO30+(BQ29*'5. UD1 Parameters'!$G$15)","v":2.8430885268945091E-2},null,{"$f":"BQ29*(1-'5. UD1 Parameters'!$G$15)","v":1.3404575815172909E-3},null,{"$f":"BS30*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":8.9363838767819389E-4},null,null,null,{"$f":"'6. UD1 Assumptions'!AM264","v":11.679750000000002},null,{"$f":"BY30*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C30","v":0.26279437500000002},null,{"$f":"CA30+CC29*'5. UD1 Parameters'!$G$16","v":3.0528872498875965},null,{"$f":"CC29*(1-'5. UD1 Parameters'!$G$16)","v":8.4970978191729829E-2},null,{"$f":"CE30*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.6647318794486548E-2},null,{"$f":"BY30*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C30","v":8.7598125000000013E-2},null,{"$f":"'6. UD1 Assumptions'!AO264","v":0.18939},null,{"$f":"CK30*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C30","v":2.1306375000000001E-3},null,{"$f":"CM30+CO29*'5. UD1 Parameters'!$G$17","v":1.8859795633516363E-2},null,{"$f":"CO29*(1-'5. UD1 Parameters'!$G$17)","v":3.0999941606461327E-3},null,{"$f":"CQ30*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.0666627737640883E-3},null,null,null,{"$f":"CS30+CG30+BU30+BI30+AW30+AK30+Y30+M30","v":76.020680300354911},null,{"$f":"CW30*'5. UD1 Parameters'!$C$31","v":1900.5170075088727},null,76.018613637581154,null,{"$f":"DA30*'5. UD1 Parameters'!$C$31","v":1900.4653409395289},null,27.489390956823833,null,null,48.531289343531078,null,48.529222680757321,null,null,{"$f":"DH30*'5. UD1 Parameters'!$C$31","v":1213.282233588277},null,{"$f":"DJ30*'5. UD1 Parameters'!$C$31","v":1213.230567018933},null,null,43.300131403434733,null,877.086833956889,null,2024,null,76.020680300354883,1900.517007508872,0,0]
[2025,null,1,null,{"$f":"'6. UD1 Assumptions'!Y265","v":77.736832352739739},null,{"$f":"E31*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C31","v":11.077498610265414},null,{"$f":"G31+(I30*'5. UD1 Parameters'!$G$10)","v":32.321712603215772},null,{"$f":"I30*(1-'5. UD1 Parameters'!$G$10)","v":10.448429123709252},null,{"$f":"K31*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":6.9656194158061675},null,{"$f":"E31*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C31","v":3.6924995367551379},null,{"$f":"'6. UD1 Assumptions'!AA265","v":259.12277450913246},null,{"$f":"Q31*C31*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":114.27314355852741},null,{"$f":"S31+U30*'5. UD1 Parameters'!$G$11","v":659.65893317912469},null,{"$f":"U30*(1-'5. UD1 Parameters'!$G$11)","v":101.0626326578849},null,{"$f":"W31*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":67.375088438589927},null,{"$f":"Q31*C31*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":38.091047852842472},null,{"$f":"'6. UD1 Assumptions'!AC265","v":62.18946588219179},null,{"$f":"AC31*C31*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":6.0634729235136993},null,{"$f":"AE31+(AG30*'5. UD1 Parameters'!$G$12)","v":64.58279636727417},null,{"$f":"AG30*(1-'5. UD1 Parameters'!$G$12)","v":4.2431297111343014},null,{"$f":"AI31*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.8287531407562008},null,{"$f":"AC31*C31*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":2.0211576411712331},null,{"$f":"'6. UD1 Assumptions'!AE265","v":10.364910980365298},null,{"$f":"AO31*C31*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":3.8868416176369866E-2},null,{"$f":"AQ31+(AS30*'5. UD1 Parameters'!$G$13)","v":0.56214207210441336},null,{"$f":"AS30*(1-'5. UD1 Parameters'!$G$13)","v":1.8638855246671176E-2},null,{"$f":"AU31*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.2425903497780784E-2},null,{"$f":"AO31*C31*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.2956138725456623E-2},null,{"$f":"'6. UD1 Assumptions'!AG265","v":25.912277450913248},null,{"$f":"BA31*C31*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.77736832352739738},null,{"$f":"BC31+BE30*'5. UD1 Parameters'!$G$14","v":8.2798456881120757},null,{"$f":"BE30*(1-'5. UD1 Parameters'!$G$14)","v":0.54399098860696182},null,{"$f":"BG31*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.36266065907130784},null,{"$f":"BA31*C31*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.25912277450913246},null,{"$f":"'6. UD1 Assumptions'!AI265","v":1.5547366470547948},null,{"$f":"BM31*'5. UD1 Parameters'!$C$15*C31*'5. UD1 Parameters'!$C$28","v":2.3321049705821925E-3},null,{"$f":"BO31+(BQ30*'5. UD1 Parameters'!$G$15)","v":2.9376399603006659E-2},null,{"$f":"BQ30*(1-'5. UD1 Parameters'!$G$15)","v":1.3865906365206242E-3},null,{"$f":"BS31*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":9.2439375768041615E-4},null,null,null,{"$f":"'6. UD1 Assumptions'!AM265","v":12.328625000000002},null,{"$f":"BY31*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C31","v":0.27739406250000004},null,{"$f":"CA31+CC30*'5. UD1 Parameters'!$G$16","v":3.2400548585806064},null,{"$f":"CC30*(1-'5. UD1 Parameters'!$G$16)","v":9.0226453806990167E-2},null,{"$f":"CE31*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":6.0150969204660107E-2},null,{"$f":"BY31*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C31","v":9.2464687500000017E-2},null,{"$f":"'6. UD1 Assumptions'!AO265","v":0.18939},null,{"$f":"CK31*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C31","v":2.1306375000000001E-3},null,{"$f":"CM31+CO30*'5. UD1 Parameters'!$G$17","v":1.8041983524195861E-2},null,{"$f":"CO30*(1-'5. UD1 Parameters'!$G$17)","v":2.9484496093205026E-3},null,{"$f":"CQ31*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.9656330728803351E-3},null,null,null,77.607588553756614,null,{"$f":"CW31*'5. UD1 Parameters'!$C$31","v":1940.1897138439153},null,77.605622920683729,null,{"$f":"DA31*'5. UD1 Parameters'!$C$31","v":1940.1405730170932},null,28.637064826426812,null,null,48.970523727329805,null,48.96855809425692,null,null,{"$f":"DH31*'5. UD1 Parameters'!$C$31","v":1224.263093183245},null,{"$f":"DJ31*'5. UD1 Parameters'!$C$31","v":1224.2139523564231},null,null,44.169248631503429,null,921.25608258839247,null,2025,null,77.607588553756614,1940.1897138439153,0,0]
[2026,null,1,null,{"$f":"'6. UD1 Assumptions'!Y266","v":79.291568999794521},null,{"$f":"E32*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C32","v":11.29904858247072},null,{"$f":"G32+(I31*'5. UD1 Parameters'!$G$10)","v":32.964940462609022},null,{"$f":"I31*(1-'5. UD1 Parameters'!$G$10)","v":10.655820723077472},null,{"$f":"K32*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":7.1038804820516477},null,{"$f":"E32*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C32","v":3.7663495274902399},null,{"$f":"'6. UD1 Assumptions'!AA266","v":264.30522999931509},null,{"$f":"Q32*C32*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":116.55860642969793},null,{"$f":"S32+U31*'5. UD1 Parameters'!$G$11","v":673.0896393064304},null,{"$f":"U31*(1-'5. UD1 Parameters'!$G$11)","v":103.12790030239232},null,{"$f":"W32*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":68.751933534928213},null,{"$f":"Q32*C32*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":38.852868809899313},null,{"$f":"'6. UD1 Assumptions'!AC266","v":63.433255199835621},null,{"$f":"AC32*C32*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":6.1847423819839733},null,{"$f":"AE32+(AG31*'5. UD1 Parameters'!$G$12)","v":66.401342587074737},null,{"$f":"AG31*(1-'5. UD1 Parameters'!$G$12)","v":4.3661961621834076},null,{"$f":"AI32*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.910797441455605},null,{"$f":"AC32*C32*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":2.0615807939946578},null,{"$f":"'6. UD1 Assumptions'!AE266","v":10.572209199972603},null,{"$f":"AO32*C32*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":3.9645784499897259E-2},null,{"$f":"AQ32+(AS31*'5. UD1 Parameters'!$G$13)","v":0.58245321403017036},null,{"$f":"AS31*(1-'5. UD1 Parameters'!$G$13)","v":1.9334642574140356E-2},null,{"$f":"AU32*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.2889761716093569E-2},null,{"$f":"AO32*C32*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.3215261499965754E-2},null,{"$f":"'6. UD1 Assumptions'!AG266","v":26.430522999931512},null,{"$f":"BA32*C32*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.79291568999794526},null,{"$f":"BC32+BE31*'5. UD1 Parameters'!$G$14","v":8.5129926393685587},null,{"$f":"BE31*(1-'5. UD1 Parameters'!$G$14)","v":0.5597687387414626},null,{"$f":"BG32*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.37317915916097505},null,{"$f":"BA32*C32*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.26430522999931511},null,{"$f":"'6. UD1 Assumptions'!AI266","v":1.5858313799958905},null,{"$f":"BM32*'5. UD1 Parameters'!$C$15*C32*'5. UD1 Parameters'!$C$28","v":2.3787470699938359E-3},null,{"$f":"BO32+(BQ31*'5. UD1 Parameters'!$G$15)","v":3.0322442758264866E-2},null,{"$f":"BQ31*(1-'5. UD1 Parameters'!$G$15)","v":1.432703914735631E-3},null,{"$f":"BS32*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":9.5513594315708734E-4},null,null,null,{"$f":"'6. UD1 Assumptions'!AM266","v":12.977500000000003},null,{"$f":"BY32*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C32","v":0.29199375000000005},null,{"$f":"CA32+CC31*'5. UD1 Parameters'!$G$16","v":3.4362905159616925},null,{"$f":"CC31*(1-'5. UD1 Parameters'!$G$16)","v":9.5758092618913687E-2},null,{"$f":"CE32*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":6.3838728412609125E-2},null,{"$f":"BY32*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C32","v":9.7331250000000022E-2},null,{"$f":"'6. UD1 Assumptions'!AO266","v":0.18939},null,{"$f":"CK32*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C32","v":2.1306375000000001E-3},null,{"$f":"CM32+CO31*'5. UD1 Parameters'!$G$17","v":1.7352024220975679E-2},null,{"$f":"CO31*(1-'5. UD1 Parameters'!$G$17)","v":2.8205968032201834E-3},null,{"$f":"CQ32*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.8803978688134554E-3},null,null,null,79.219354641537123,null,{"$f":"CW32*'5. UD1 Parameters'!$C$31","v":1980.483866038428},null,79.217474243668306,null,{"$f":"DA32*'5. UD1 Parameters'!$C$31","v":1980.4368560917076},null,29.784738696029791,null,null,49.434615945507332,null,49.432735547638515,null,null,{"$f":"DH32*'5. UD1 Parameters'!$C$31","v":1235.8653986376833},null,{"$f":"DJ32*'5. UD1 Parameters'!$C$31","v":1235.8183886909628},null,null,45.055650872883497,null,966.31173346127594,null,2026,null,79.219354641537109,1980.4838660384278,0,0]
[2027,null,1,null,{"$f":"'6. UD1 Assumptions'!Y267","v":80.877400379790416},null,{"$f":"E33*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C33","v":11.525029554120135},null,{"$f":"G33+(I32*'5. UD1 Parameters'!$G$10)","v":33.622089962578329},null,{"$f":"I32*(1-'5. UD1 Parameters'!$G$10)","v":10.867880054150833},null,{"$f":"K33*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":7.2452533694338879},null,{"$f":"E33*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C33","v":3.8416765180400447},null,{"$f":"'6. UD1 Assumptions'!AA267","v":269.59133459930138},null,{"$f":"Q33*C33*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":118.88977855829191},null,{"$f":"S33+U32*'5. UD1 Parameters'!$G$11","v":686.75182565667762},null,{"$f":"U32*(1-'5. UD1 Parameters'!$G$11)","v":105.22759220804474},null,{"$f":"W33*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":70.151728138696484},null,{"$f":"Q33*C33*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":39.6299261860973},null,{"$f":"'6. UD1 Assumptions'!AC267","v":64.701920303832324},null,{"$f":"AC33*C33*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":6.3084372296236513},null,{"$f":"AE33+(AG32*'5. UD1 Parameters'!$G$12)","v":68.220638691269784},null,{"$f":"AG32*(1-'5. UD1 Parameters'!$G$12)","v":4.4891411254286009},null,{"$f":"AI33*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.9927607502857336},null,{"$f":"AC33*C33*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":2.1028124098745504},null,{"$f":"'6. UD1 Assumptions'!AE267","v":10.783653383972055},null,{"$f":"AO33*C33*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":4.0438700189895205E-2},null,{"$f":"AQ33+(AS32*'5. UD1 Parameters'!$G$13)","v":0.60285867837405527},null,{"$f":"AS32*(1-'5. UD1 Parameters'!$G$13)","v":2.0033235846010258E-2},null,{"$f":"AU33*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.3355490564006839E-2},null,{"$f":"AO33*C33*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.3479566729965069E-2},null,{"$f":"'6. UD1 Assumptions'!AG267","v":26.95913345993014},null,{"$f":"BA33*C33*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.80877400379790421},null,{"$f":"BC33+BE32*'5. UD1 Parameters'!$G$14","v":8.7462357296499746},null,{"$f":"BE32*(1-'5. UD1 Parameters'!$G$14)","v":0.57553091351648755},null,{"$f":"BG33*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.38368727567765837},null,{"$f":"BA33*C33*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.2695913345993014},null,{"$f":"'6. UD1 Assumptions'!AI267","v":1.6175480075958082},null,{"$f":"BM33*'5. UD1 Parameters'!$C$15*C33*'5. UD1 Parameters'!$C$28","v":2.4263220113937122E-3},null,{"$f":"BO33+(BQ32*'5. UD1 Parameters'!$G$15)","v":3.1269921785793846E-2},null,{"$f":"BQ32*(1-'5. UD1 Parameters'!$G$15)","v":1.4788429838647342E-3},null,{"$f":"BS33*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":9.8589532257648948E-4},null,null,null,{"$f":"'6. UD1 Assumptions'!AM267","v":13.626375000000003},null,{"$f":"BY33*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C33","v":0.30659343750000001},null,{"$f":"CA33+CC32*'5. UD1 Parameters'!$G$16","v":3.6413262206901233},null,{"$f":"CC32*(1-'5. UD1 Parameters'!$G$16)","v":0.10155773277156945},null,{"$f":"CE33*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":6.7705155181046292E-2},null,{"$f":"BY33*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C33","v":0.10219781250000001},null,{"$f":"'6. UD1 Assumptions'!AO267","v":0.18939},null,{"$f":"CK33*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C33","v":2.1306375000000001E-3},null,{"$f":"CM33+CO32*'5. UD1 Parameters'!$G$17","v":1.6769929831965454E-2},null,{"$f":"CO32*(1-'5. UD1 Parameters'!$G$17)","v":2.7127318890102252E-3},null,{"$f":"CQ33*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.8084879260068167E-3},null,null,null,80.85728456308739,null,{"$f":"CW33*'5. UD1 Parameters'!$C$31","v":2021.4321140771847},null,80.855476075161391,null,{"$f":"DA33*'5. UD1 Parameters'!$C$31","v":2021.3869018790347},null,30.93241256563277,null,null,49.924871997454616,null,49.923063509528617,null,null,{"$f":"DH33*'5. UD1 Parameters'!$C$31","v":1248.1217999363655},null,{"$f":"DJ33*'5. UD1 Parameters'!$C$31","v":1248.0765877382155},null,null,45.959683827841161,null,1012.2714172891172,null,2027,null,80.857284563087376,2021.4321140771845,0,0]
[2028,null,1,null,{"$f":"'6. UD1 Assumptions'!Y268","v":82.494948387386216},null,{"$f":"E34*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C34","v":11.755530145202536},null,{"$f":"G34+(I33*'5. UD1 Parameters'!$G$10)","v":34.293091036732449},null,{"$f":"I33*(1-'5. UD1 Parameters'!$G$10)","v":11.084529071048417},null,{"$f":"K34*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":7.3896860473656112},null,{"$f":"E34*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C34","v":3.9185100484008455},null,{"$f":"'6. UD1 Assumptions'!AA268","v":274.98316129128739},null,{"$f":"Q34*C34*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":121.26757412945773},null,{"$f":"S34+U33*'5. UD1 Parameters'!$G$11","v":700.65592716933043},null,{"$f":"U33*(1-'5. UD1 Parameters'!$G$11)","v":107.36347261680503},null,{"$f":"W34*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":71.575648411203346},null,{"$f":"Q34*C34*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":40.422524709819243},null,{"$f":"'6. UD1 Assumptions'!AC268","v":65.995958709908976},null,{"$f":"AC34*C34*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":6.4346059742161259},null,{"$f":"AE34+(AG33*'5. UD1 Parameters'!$G$12)","v":70.043107879992689},null,{"$f":"AG33*(1-'5. UD1 Parameters'!$G$12)","v":4.6121367854932185},null,{"$f":"AI34*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.074757856995479},null,{"$f":"AC34*C34*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":2.144868658072042},null,{"$f":"'6. UD1 Assumptions'!AE268","v":10.999326451651497},null,{"$f":"AO34*C34*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":4.1247474193693109E-2},null,{"$f":"AQ34+(AS33*'5. UD1 Parameters'!$G$13)","v":0.62337107926955915},null,{"$f":"AS33*(1-'5. UD1 Parameters'!$G$13)","v":2.0735073298189251E-2},null,{"$f":"AU34*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.3823382198792833E-2},null,{"$f":"AO34*C34*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.374915806456437E-2},null,{"$f":"'6. UD1 Assumptions'!AG268","v":27.498316129128739},null,{"$f":"BA34*C34*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.82494948387386224},null,{"$f":"BC34+BE33*'5. UD1 Parameters'!$G$14","v":8.9798856256400903},null,{"$f":"BE33*(1-'5. UD1 Parameters'!$G$14)","v":0.59129958788374615},null,{"$f":"BG34*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.39419972525583075},null,{"$f":"BA34*C34*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.27498316129128741},null,{"$f":"'6. UD1 Assumptions'!AI268","v":1.6498989677477243},null,{"$f":"BM34*'5. UD1 Parameters'!$C$15*C34*'5. UD1 Parameters'!$C$28","v":2.4748484516215865E-3},null,{"$f":"BO34+(BQ33*'5. UD1 Parameters'!$G$15)","v":3.221971815610461E-2},null,{"$f":"BQ33*(1-'5. UD1 Parameters'!$G$15)","v":1.5250520813108264E-3},null,{"$f":"BS34*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.0167013875405509E-3},null,null,null,{"$f":"'6. UD1 Assumptions'!AM268","v":14.275250000000003},null,{"$f":"BY34*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C34","v":0.32119312500000008},null,{"$f":"CA34+CC33*'5. UD1 Parameters'!$G$16","v":3.8549018920617999},null,{"$f":"CC33*(1-'5. UD1 Parameters'!$G$16)","v":0.10761745362832384},null,{"$f":"CE34*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":7.1744969085549226E-2},null,{"$f":"BY34*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C34","v":0.10706437500000002},null,{"$f":"'6. UD1 Assumptions'!AO268","v":0.18939},null,{"$f":"CK34*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C34","v":2.1306375000000001E-3},null,{"$f":"CM34+CO33*'5. UD1 Parameters'!$G$17","v":1.6278837276019358E-2},null,{"$f":"CO33*(1-'5. UD1 Parameters'!$G$17)","v":2.6217300559460955E-3},null,{"$f":"CQ34*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.7478200372973969E-3},null,null,null,82.522624913529455,null,{"$f":"CW34*'5. UD1 Parameters'!$C$31","v":2063.0656228382363},null,82.520877093492146,null,{"$f":"DA34*'5. UD1 Parameters'!$C$31","v":2063.0219273373036},null,32.080086435235749,null,null,50.442538478293706,null,50.440790658256397,null,null,{"$f":"DH34*'5. UD1 Parameters'!$C$31","v":1261.0634619573427},null,{"$f":"DJ34*'5. UD1 Parameters'!$C$31","v":1261.01976645641},null,null,46.881700110647984,null,1059.1531173997651,null,2028,null,82.522624913529441,2063.0656228382359,0,0]
[2029,null,1,null,{"$f":"'6. UD1 Assumptions'!Y269","v":84.144847355133948},null,{"$f":"E35*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C35","v":11.990640748106587},null,{"$f":"G35+(I34*'5. UD1 Parameters'!$G$10)","v":34.97798711055345},null,{"$f":"I34*(1-'5. UD1 Parameters'!$G$10)","v":11.305744674285583},null,{"$f":"K35*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":7.5371631161903885},null,{"$f":"E35*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C35","v":3.9968802493688624},null,{"$f":"'6. UD1 Assumptions'!AA269","v":280.48282451711316},null,{"$f":"Q35*C35*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":123.69292561204691},null,{"$f":"S35+U34*'5. UD1 Parameters'!$G$11","v":714.81167990452923},null,{"$f":"U34*(1-'5. UD1 Parameters'!$G$11)","v":109.53717287684809},null,{"$f":"W35*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":73.024781917898721},null,{"$f":"Q35*C35*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":41.230975204015635},null,{"$f":"'6. UD1 Assumptions'!AC269","v":67.315877884107152},null,{"$f":"AC35*C35*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":6.563298093700447},null,{"$f":"AE35+(AG34*'5. UD1 Parameters'!$G$12)","v":71.871059008011258},null,{"$f":"AG34*(1-'5. UD1 Parameters'!$G$12)","v":4.7353469656818792},null,{"$f":"AI35*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.1568979771212526},null,{"$f":"AC35*C35*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":2.1877660312334823},null,{"$f":"'6. UD1 Assumptions'!AE269","v":11.219312980684526},null,{"$f":"AO35*C35*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":4.2072423677566972E-2},null,{"$f":"AQ35+(AS34*'5. UD1 Parameters'!$G$13)","v":0.64400291415857813},null,{"$f":"AS34*(1-'5. UD1 Parameters'!$G$13)","v":2.1440588788548025E-2},null,{"$f":"AU35*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.4293725859032016E-2},null,{"$f":"AO35*C35*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.4024141225855657E-2},null,{"$f":"'6. UD1 Assumptions'!AG269","v":28.048282451711316},null,{"$f":"BA35*C35*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.84144847355133945},null,{"$f":"BC35+BE34*'5. UD1 Parameters'!$G$14","v":9.2142383343604202},null,{"$f":"BE34*(1-'5. UD1 Parameters'!$G$14)","v":0.60709576483101035},null,{"$f":"BG35*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.40473050988734022},null,{"$f":"BA35*C35*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.28048282451711315},null,{"$f":"'6. UD1 Assumptions'!AI269","v":1.6828969471026789},null,{"$f":"BM35*'5. UD1 Parameters'!$C$15*C35*'5. UD1 Parameters'!$C$28","v":2.5243454206540185E-3},null,{"$f":"BO35+(BQ34*'5. UD1 Parameters'!$G$15)","v":3.3172689379860613E-2},null,{"$f":"BQ34*(1-'5. UD1 Parameters'!$G$15)","v":1.5713741968980152E-3},null,{"$f":"BS35*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.04758279793201E-3},null,null,null,{"$f":"'6. UD1 Assumptions'!AM269","v":14.924125000000004},null,{"$f":"BY35*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C35","v":0.33579281250000004},null,{"$f":"CA35+CC34*'5. UD1 Parameters'!$G$16","v":4.0767651359190671},null,{"$f":"CC34*(1-'5. UD1 Parameters'!$G$16)","v":0.1139295686427329},null,{"$f":"CE35*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":7.5953045761821936E-2},null,{"$f":"BY35*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C35","v":0.11193093750000002},null,{"$f":"'6. UD1 Assumptions'!AO269","v":0.18939},null,{"$f":"CK35*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C35","v":2.1306375000000001E-3},null,{"$f":"CM35+CO34*'5. UD1 Parameters'!$G$17","v":1.5864519764875247E-2},null,{"$f":"CO34*(1-'5. UD1 Parameters'!$G$17)","v":2.5449550111441119E-3},null,{"$f":"CQ35*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.6966366740960746E-3},null,null,null,84.216564512190587,null,{"$f":"CW35*'5. UD1 Parameters'!$C$31","v":2105.4141128047645},null,84.214867875516489,null,{"$f":"DA35*'5. UD1 Parameters'!$C$31","v":2105.3716968879121},null,33.227760304838732,null,null,50.988804207351855,null,50.987107570677757,null,null,{"$f":"DH35*'5. UD1 Parameters'!$C$31","v":1274.7201051837965},null,{"$f":"DJ35*'5. UD1 Parameters'!$C$31","v":1274.6776892669438},null,null,47.822059387860953,null,1106.975176787626,null,2029,null,84.216564512190573,2105.4141128047645,0,0]
[2030,null,1,null,{"$f":"'6. UD1 Assumptions'!Y270","v":85.827744302236624},null,{"$f":"E36*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C36","v":12.230453563068721},null,{"$f":"G36+(I35*'5. UD1 Parameters'!$G$10)","v":35.676899493248911},null,{"$f":"I35*(1-'5. UD1 Parameters'!$G$10)","v":11.531541180373262},null,{"$f":"K36*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":7.6876941202488407},null,{"$f":"E36*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C36","v":4.0768178543562401},null,{"$f":"'6. UD1 Assumptions'!AA270","v":286.09248100745543},null,{"$f":"Q36*C36*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":126.16678412428783},null,{"$f":"S36+U35*'5. UD1 Parameters'!$G$11","v":729.22824895189535},null,{"$f":"U35*(1-'5. UD1 Parameters'!$G$11)","v":111.75021507692165},null,{"$f":"W36*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":74.500143384614432},null,{"$f":"Q36*C36*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":42.055594708095946},null,{"$f":"'6. UD1 Assumptions'!AC270","v":68.662195441789308},null,{"$f":"AC36*C36*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":6.6945640555744585},null,{"$f":"AE36+(AG35*'5. UD1 Parameters'!$G$12)","v":73.706695304739895},null,{"$f":"AG35*(1-'5. UD1 Parameters'!$G$12)","v":4.8589277588458275},null,{"$f":"AI36*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.2392851725638847},null,{"$f":"AC36*C36*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":2.2315213518581527},null,{"$f":"'6. UD1 Assumptions'!AE270","v":11.443699240298217},null,{"$f":"AO36*C36*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":4.2913872151118318E-2},null,{"$f":"AQ36+(AS35*'5. UD1 Parameters'!$G$13)","v":0.66476657414829798},null,{"$f":"AS35*(1-'5. UD1 Parameters'!$G$13)","v":2.2150212161398453E-2},null,{"$f":"AU36*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.4766808107598967E-2},null,{"$f":"AO36*C36*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.4304624050372772E-2},null,{"$f":"'6. UD1 Assumptions'!AG270","v":28.609248100745546},null,{"$f":"BA36*C36*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.85827744302236653},null,{"$f":"BC36+BE35*'5. UD1 Parameters'!$G$14","v":9.4495763211205013},null,{"$f":"BE35*(1-'5. UD1 Parameters'!$G$14)","v":0.62293945626228575},null,{"$f":"BG36*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.41529297084152383},null,{"$f":"BA36*C36*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.28609248100745549},null,{"$f":"'6. UD1 Assumptions'!AI270","v":1.7165548860447326},null,{"$f":"BM36*'5. UD1 Parameters'!$C$15*C36*'5. UD1 Parameters'!$C$28","v":2.5748323290670991E-3},null,{"$f":"BO36+(BQ35*'5. UD1 Parameters'!$G$15)","v":3.412967055701286E-2},null,{"$f":"BQ35*(1-'5. UD1 Parameters'!$G$15)","v":1.6178511519148544E-3},null,{"$f":"BS36*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.0785674346099029E-3},null,null,null,{"$f":"'6. UD1 Assumptions'!AM270","v":15.573},null,{"$f":"BY36*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C36","v":0.3503925},null,{"$f":"CA36+CC35*'5. UD1 Parameters'!$G$16","v":4.3066710174789353},null,{"$f":"CC35*(1-'5. UD1 Parameters'!$G$16)","v":0.12048661844013166},null,{"$f":"CE36*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":8.0324412293421105E-2},null,{"$f":"BY36*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C36","v":0.1167975},null,{"$f":"'6. UD1 Assumptions'!AO270","v":0.18939},null,{"$f":"CK36*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C36","v":2.1306375000000001E-3},null,{"$f":"CM36+CO35*'5. UD1 Parameters'!$G$17","v":1.5514974657823179E-2},null,{"$f":"CO35*(1-'5. UD1 Parameters'!$G$17)","v":2.4801826070520675E-3},null,{"$f":"CQ36*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.653455071368045E-3},null,null,null,85.940238891175682,null,{"$f":"CW36*'5. UD1 Parameters'!$C$31","v":2148.5059722793922},null,85.938585436104304,null,{"$f":"DA36*'5. UD1 Parameters'!$C$31","v":2148.4646359026078},null,34.375434174441715,null,null,51.564804716733967,null,51.56315126166259,null,null,{"$f":"DH36*'5. UD1 Parameters'!$C$31","v":1289.1201179183493},null,{"$f":"DJ36*'5. UD1 Parameters'!$C$31","v":1289.0787815415647},null,null,48.781128519368167,null,1155.7563053069941,null,2030,null,85.940238891175653,2148.5059722793912,0,0]
[{"$f":"A36+1","v":2031},null,1,null,{"$f":"'6. UD1 Assumptions'!Y271","v":87.544299188281357},null,{"$f":"E37*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C37","v":12.475062634330094},null,{"$f":"G37+(I36*'5. UD1 Parameters'!$G$10)","v":36.390003545053581},null,{"$f":"I36*(1-'5. UD1 Parameters'!$G$10)","v":11.761958582525423},null,{"$f":"K37*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":7.8413057216836153},null,{"$f":"E37*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C37","v":4.1583542114433643},null,{"$f":"'6. UD1 Assumptions'!AA271","v":291.81433062760453},null,{"$f":"Q37*C37*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":128.69011980677359},null,{"$f":"S37+U36*'5. UD1 Parameters'!$G$11","v":743.91433671567643},null,{"$f":"U36*(1-'5. UD1 Parameters'!$G$11)","v":114.00403204299252},null,{"$f":"W37*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":76.00268802866168},null,{"$f":"Q37*C37*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":42.896706602257865},null,{"$f":"'6. UD1 Assumptions'!AC271","v":70.035439350625083},null,{"$f":"AC37*C37*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":6.8284553366859466},null,{"$f":"AE37+(AG36*'5. UD1 Parameters'!$G$12)","v":75.552122524516207},null,{"$f":"AG36*(1-'5. UD1 Parameters'!$G$12)","v":4.983028116909642},null,{"$f":"AI37*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.322018744606428},null,{"$f":"AC37*C37*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":2.2761517788953154},null,{"$f":"'6. UD1 Assumptions'!AE271","v":11.672573225104182},null,{"$f":"AO37*C37*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":4.3772149594140684E-2},null,{"$f":"AQ37+(AS36*'5. UD1 Parameters'!$G$13)","v":0.68567435413872435},null,{"$f":"AS36*(1-'5. UD1 Parameters'!$G$13)","v":2.2864369603714289E-2},null,{"$f":"AU37*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.5242913069142858E-2},null,{"$f":"AO37*C37*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.4590716531380228E-2},null,{"$f":"'6. UD1 Assumptions'!AG271","v":29.181433062760455},null,{"$f":"BA37*C37*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.8754429918828136},null,{"$f":"BC37+BE36*'5. UD1 Parameters'!$G$14","v":9.686169554425156},null,{"$f":"BE36*(1-'5. UD1 Parameters'!$G$14)","v":0.6388497585781594},null,{"$f":"BG37*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.42589983905210627},null,{"$f":"BA37*C37*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.29181433062760453},null,{"$f":"'6. UD1 Assumptions'!AI271","v":1.7508859837656272},null,{"$f":"BM37*'5. UD1 Parameters'!$C$15*C37*'5. UD1 Parameters'!$C$28","v":2.6263289756484412E-3},null,{"$f":"BO37+(BQ36*'5. UD1 Parameters'!$G$15)","v":3.5091475857994749E-2},null,{"$f":"BQ36*(1-'5. UD1 Parameters'!$G$15)","v":1.6645236746665535E-3},null,{"$f":"BS37*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.1096824497777024E-3},null,null,null,{"$f":"'6. UD1 Assumptions'!AM271","v":15.573},null,{"$f":"BY37*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C37","v":0.3503925},null,{"$f":"CA37+CC36*'5. UD1 Parameters'!$G$16","v":4.5297821533752414},null,{"$f":"CC36*(1-'5. UD1 Parameters'!$G$16)","v":0.12728136410369345},null,{"$f":"CE37*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":8.4854242735795629E-2},null,{"$f":"BY37*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C37","v":0.1167975},null,{"$f":"'6. UD1 Assumptions'!AO271","v":0.18939},null,{"$f":"CK37*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C37","v":2.1306375000000001E-3},null,{"$f":"CM37+CO36*'5. UD1 Parameters'!$G$17","v":1.5220075749189932E-2},null,{"$f":"CO36*(1-'5. UD1 Parameters'!$G$17)","v":2.4255364086332456E-3},null,{"$f":"CQ37*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.6170242724221637E-3},null,null,null,87.694736196530968,null,{"$f":"CW37*'5. UD1 Parameters'!$C$31","v":2192.3684049132744},null,87.693119172258548,null,{"$f":"DA37*'5. UD1 Parameters'!$C$31","v":2192.3279793064639},null,35.663915746874991,null,null,52.030820449655977,null,52.029203425383557,null,null,{"$f":"DH37*'5. UD1 Parameters'!$C$31","v":1300.7705112413994},null,{"$f":"DJ37*'5. UD1 Parameters'!$C$31","v":1300.7300856345889},null,null,49.75441513975553,null,1205.5107204467497,null,2031,null,87.694736196530954,2192.3684049132739,0,0]
[{"$f":"A37+1","v":2032},null,1,null,{"$f":"'6. UD1 Assumptions'!Y272","v":89.295185172046985},null,{"$f":"E38*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C38","v":12.724563887016696},null,{"$f":"G38+(I37*'5. UD1 Parameters'!$G$10)","v":37.117512738574092},null,{"$f":"I37*(1-'5. UD1 Parameters'!$G$10)","v":11.997054693496187},null,{"$f":"K38*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":7.9980364623307914},null,{"$f":"E38*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C38","v":4.2415212956722321},null,{"$f":"'6. UD1 Assumptions'!AA272","v":297.65061724015663},null,{"$f":"Q38*C38*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":131.26392220290907},null,{"$f":"S38+U37*'5. UD1 Parameters'!$G$11","v":758.87827465156067},null,{"$f":"U37*(1-'5. UD1 Parameters'!$G$11)","v":116.29998426702484},null,{"$f":"W38*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":77.533322844683227},null,{"$f":"Q38*C38*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":43.754640734303024},null,{"$f":"'6. UD1 Assumptions'!AC272","v":71.436148137637588},null,{"$f":"AC38*C38*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":6.9650244434196651},null,{"$f":"AE38+(AG37*'5. UD1 Parameters'!$G$12)","v":77.409356566055564},null,{"$f":"AG37*(1-'5. UD1 Parameters'!$G$12)","v":5.1077904018803046},null,{"$f":"AI38*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.4051936012535364},null,{"$f":"AC38*C38*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":2.3216748144732215},null,{"$f":"'6. UD1 Assumptions'!AE272","v":11.906024689606266},null,{"$f":"AO38*C38*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":4.46475925860235E-2},null,{"$f":"AQ38+(AS37*'5. UD1 Parameters'!$G$13)","v":0.70673846273128438},null,{"$f":"AS37*(1-'5. UD1 Parameters'!$G$13)","v":2.3583483993463383E-2},null,{"$f":"AU38*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.572232266230892E-2},null,{"$f":"AO38*C38*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.4882530862007833E-2},null,{"$f":"'6. UD1 Assumptions'!AG272","v":29.765061724015666},null,{"$f":"BA38*C38*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.89295185172046998},null,{"$f":"BC38+BE37*'5. UD1 Parameters'!$G$14","v":9.9242764828276382},null,{"$f":"BE37*(1-'5. UD1 Parameters'!$G$14)","v":0.65484492331798783},null,{"$f":"BG38*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.43656328221199187},null,{"$f":"BA38*C38*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.29765061724015668},null,{"$f":"'6. UD1 Assumptions'!AI272","v":1.7859037034409397},null,{"$f":"BM38*'5. UD1 Parameters'!$C$15*C38*'5. UD1 Parameters'!$C$28","v":2.6788555551614099E-3},null,{"$f":"BO38+(BQ37*'5. UD1 Parameters'!$G$15)","v":3.6058899940442458E-2},null,{"$f":"BQ37*(1-'5. UD1 Parameters'!$G$15)","v":1.7114314727137044E-3},null,{"$f":"BS38*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.1409543151424694E-3},null,null,null,{"$f":"'6. UD1 Assumptions'!AM272","v":15.573},null,{"$f":"BY38*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C38","v":0.3503925},null,{"$f":"CA38+CC37*'5. UD1 Parameters'!$G$16","v":4.746299358690746},null,{"$f":"CC37*(1-'5. UD1 Parameters'!$G$16)","v":0.13387529468449505},null,{"$f":"CE38*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":8.9250196456330033E-2},null,{"$f":"BY38*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C38","v":0.1167975},null,{"$f":"'6. UD1 Assumptions'!AO272","v":0.18939},null,{"$f":"CK38*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C38","v":2.1306375000000001E-3},null,{"$f":"CM38+CO37*'5. UD1 Parameters'!$G$17","v":1.497127991552339E-2},null,{"$f":"CO37*(1-'5. UD1 Parameters'!$G$17)","v":2.3794333336665408E-3},null,{"$f":"CQ38*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.5862888891110271E-3},null,null,null,89.480815952802431,null,{"$f":"CW38*'5. UD1 Parameters'!$C$31","v":2237.0203988200606},null,89.47922966391333,null,{"$f":"DA38*'5. UD1 Parameters'!$C$31","v":2236.9807415978335},null,36.952397319308268,null,null,{"$f":"CW38-DE38","v":52.528418633494162},null,{"$f":"DA38-DE38","v":52.526832344605062},null,null,{"$f":"DH38*'5. UD1 Parameters'!$C$31","v":1313.2104658373541},null,{"$f":"DJ38*'5. UD1 Parameters'!$C$31","v":1313.1708086151266},null,null,50.747167492550645,null,1256.2578879393004,null,2032,null,89.480815952802416,2237.0203988200606,0,0]
[2033,null,1,null,{"$f":"'6. UD1 Assumptions'!Y273","v":91.081088875487936},null,{"$f":"E39*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C39","v":12.979055164757032},null,{"$f":"G39+(I38*'5. UD1 Parameters'!$G$10)","v":37.859668012406445},null,{"$f":"I38*(1-'5. UD1 Parameters'!$G$10)","v":12.236899890924677},null,{"$f":"K39*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":8.157933260616451},null,{"$f":"E39*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C39","v":4.3263517215856773},null,{"$f":"'6. UD1 Assumptions'!AA273","v":303.60362958495978},null,{"$f":"Q39*C39*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":133.88920064696725},null,{"$f":"S39+U38*'5. UD1 Parameters'!$G$11","v":774.12810104985624},null,{"$f":"U38*(1-'5. UD1 Parameters'!$G$11)","v":118.63937424867164},null,{"$f":"W39*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":79.092916165781091},null,{"$f":"Q39*C39*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":44.629733548989087},null,{"$f":"'6. UD1 Assumptions'!AC273","v":72.864871100390346},null,{"$f":"AC39*C39*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":7.1043249322880584},null,{"$f":"AE39+(AG38*'5. UD1 Parameters'!$G$12)","v":79.280330597374217},null,{"$f":"AG38*(1-'5. UD1 Parameters'!$G$12)","v":5.2333509009694179},null,{"$f":"AI39*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.4889006006462786},null,{"$f":"AC39*C39*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":2.3681083107626861},null,{"$f":"'6. UD1 Assumptions'!AE273","v":12.144145183398392},null,{"$f":"AO39*C39*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":4.5540544437743968E-2},null,{"$f":"AQ39+(AS38*'5. UD1 Parameters'!$G$13)","v":0.72797103192861834},null,{"$f":"AS38*(1-'5. UD1 Parameters'!$G$13)","v":2.4307975240409903E-2},null,{"$f":"AU39*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.6205316826939934E-2},null,{"$f":"AO39*C39*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.5180181479247989E-2},null,{"$f":"'6. UD1 Assumptions'!AG273","v":30.36036295849598},null,{"$f":"BA39*C39*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.91081088875487937},null,{"$f":"BC39+BE38*'5. UD1 Parameters'!$G$14","v":10.16414494838131},null,{"$f":"BE38*(1-'5. UD1 Parameters'!$G$14)","v":0.67094242320120756},null,{"$f":"BG39*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.447294948800805},null,{"$f":"BA39*C39*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.30360362958495979},null,{"$f":"'6. UD1 Assumptions'!AI273","v":1.8216217775097587},null,{"$f":"BM39*'5. UD1 Parameters'!$C$15*C39*'5. UD1 Parameters'!$C$28","v":2.732432666264638E-3},null,{"$f":"BO39+(BQ38*'5. UD1 Parameters'!$G$15)","v":3.7032719304740551E-2},null,{"$f":"BQ38*(1-'5. UD1 Parameters'!$G$15)","v":1.7586133019665477E-3},null,{"$f":"BS39*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.1724088679776984E-3},null,null,null,{"$f":"'6. UD1 Assumptions'!AM273","v":15.573},null,{"$f":"BY39*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C39","v":0.3503925},null,{"$f":"CA39+CC38*'5. UD1 Parameters'!$G$16","v":4.956417513525583},null,{"$f":"CC38*(1-'5. UD1 Parameters'!$G$16)","v":0.14027434516516291},null,{"$f":"CE39*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":9.3516230110108595E-2},null,{"$f":"BY39*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C39","v":0.1167975},null,{"$f":"'6. UD1 Assumptions'!AO273","v":0.18939},null,{"$f":"CK39*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C39","v":2.1306375000000001E-3},null,{"$f":"CM39+CO38*'5. UD1 Parameters'!$G$17","v":1.4761379624143162E-2},null,{"$f":"CO38*(1-'5. UD1 Parameters'!$G$17)","v":2.3405377913802263E-3},null,{"$f":"CQ39*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.5603585275868175E-3},null,null,null,91.299499290177238,null,{"$f":"CW39*'5. UD1 Parameters'!$C$31","v":2282.4874822544311},null,91.297938931649654,null,{"$f":"DA39*'5. UD1 Parameters'!$C$31","v":2282.4484732912415},null,38.240878891741545,null,null,53.058620398435693,null,53.057060039908109,null,null,{"$f":"DH39*'5. UD1 Parameters'!$C$31","v":1326.4655099608924},null,{"$f":"DJ39*'5. UD1 Parameters'!$C$31","v":1326.4265009977028},null,null,51.759774892401651,null,1308.0176628317022,null,2033,null,91.299499290177224,2282.4874822544307,0,0]
[2034,null,1,null,{"$f":"'6. UD1 Assumptions'!Y274","v":92.902710652997712},null,{"$f":"E40*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C40","v":13.238636268052172},null,{"$f":"G40+(I39*'5. UD1 Parameters'!$G$10)","v":38.616730673022481},null,{"$f":"I39*(1-'5. UD1 Parameters'!$G$10)","v":12.481573607436134},null,{"$f":"K40*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":8.3210490716240884},null,{"$f":"E40*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C40","v":4.412878756017391},null,{"$f":"'6. UD1 Assumptions'!AA274","v":309.67570217665906},null,{"$f":"Q40*C40*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":136.56698465990664},null,{"$f":"S40+U39*'5. UD1 Parameters'!$G$11","v":789.67162705424039},null,{"$f":"U39*(1-'5. UD1 Parameters'!$G$11)","v":121.02345865552249},null,{"$f":"W40*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":80.682305770348322},null,{"$f":"Q40*C40*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":45.522328219968877},null,{"$f":"'6. UD1 Assumptions'!AC274","v":74.322168522398172},null,{"$f":"AC40*C40*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":7.2464114309338221},null,{"$f":"AE40+(AG39*'5. UD1 Parameters'!$G$12)","v":81.16690172002599},null,{"$f":"AG39*(1-'5. UD1 Parameters'!$G$12)","v":5.3598403082820409},null,{"$f":"AI40*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.5732268721880271},null,{"$f":"AC40*C40*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":2.4154704769779407},null,{"$f":"'6. UD1 Assumptions'!AE274","v":12.387028087066362},null,{"$f":"AO40*C40*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":4.6451355326498855E-2},null,{"$f":"AQ40+(AS39*'5. UD1 Parameters'!$G$13)","v":0.74938412663538267},null,{"$f":"AS39*(1-'5. UD1 Parameters'!$G$13)","v":2.5038260619734621E-2},null,{"$f":"AU40*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.6692173746489746E-2},null,{"$f":"AO40*C40*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.5483785108832953E-2},null,{"$f":"'6. UD1 Assumptions'!AG274","v":30.967570217665909},null,{"$f":"BA40*C40*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.92902710652997722},null,{"$f":"BC40+BE39*'5. UD1 Parameters'!$G$14","v":10.406013041028974},null,{"$f":"BE39*(1-'5. UD1 Parameters'!$G$14)","v":0.68715901388231293},null,{"$f":"BG40*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.45810600925487527},null,{"$f":"BA40*C40*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.30967570217665907},null,{"$f":"'6. UD1 Assumptions'!AI274","v":1.8580542130599544},null,{"$f":"BM40*'5. UD1 Parameters'!$C$15*C40*'5. UD1 Parameters'!$C$28","v":2.7870813195899316E-3},null,{"$f":"BO40+(BQ39*'5. UD1 Parameters'!$G$15)","v":3.8013693591534774E-2},null,{"$f":"BQ39*(1-'5. UD1 Parameters'!$G$15)","v":1.8061070327957146E-3},null,{"$f":"BS40*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.2040713551971431E-3},null,null,null,{"$f":"'6. UD1 Assumptions'!AM274","v":15.573},null,{"$f":"BY40*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C40","v":0.3503925},null,{"$f":"CA40+CC39*'5. UD1 Parameters'!$G$16","v":5.1603257384025047},null,{"$f":"CC39*(1-'5. UD1 Parameters'!$G$16)","v":0.14648427512307846},null,{"$f":"CE40*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":9.7656183415385636E-2},null,{"$f":"BY40*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C40","v":0.1167975},null,{"$f":"'6. UD1 Assumptions'!AO274","v":0.18939},null,{"$f":"CK40*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C40","v":2.1306375000000001E-3},null,{"$f":"CM40+CO39*'5. UD1 Parameters'!$G$17","v":1.4584294133312338E-2},null,{"$f":"CO39*(1-'5. UD1 Parameters'!$G$17)","v":2.3077229908308257E-3},null,{"$f":"CQ40*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.5384819938872171E-3},null,null,null,93.15177863392627,null,{"$f":"CW40*'5. UD1 Parameters'!$C$31","v":2328.794465848157},null,93.15024015193238,null,{"$f":"DA40*'5. UD1 Parameters'!$C$31","v":2328.7560037983094},null,39.529360464174822,null,null,53.622418169751448,null,53.620879687757558,null,null,{"$f":"DH40*'5. UD1 Parameters'!$C$31","v":1340.5604542437861},null,{"$f":"DJ40*'5. UD1 Parameters'!$C$31","v":1340.521992193939},null,null,52.792634440249699,null,1360.8102972719519,null,2034,null,93.15177863392627,2328.794465848157,0,0]
[2035,null,1,null,{"$f":"'6. UD1 Assumptions'!Y275","v":94.760764866057656},null,{"$f":"E41*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C41","v":13.503408993413215},null,{"$f":"G41+(I40*'5. UD1 Parameters'!$G$10)","v":39.388977675899532},null,{"$f":"I40*(1-'5. UD1 Parameters'!$G$10)","v":12.731161990536167},null,{"$f":"K41*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":8.4874413270241114},null,{"$f":"E41*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C41","v":4.5011363311377384},null,{"$f":"'6. UD1 Assumptions'!AA275","v":315.86921622019219},null,{"$f":"Q41*C41*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":139.29832435310476},null,{"$f":"S41+U40*'5. UD1 Parameters'!$G$11","v":805.51649276318835},null,{"$f":"U40*(1-'5. UD1 Parameters'!$G$11)","v":123.45345864415675},null,{"$f":"W41*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":82.302305762771169},null,{"$f":"Q41*C41*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":46.432774784368249},null,{"$f":"'6. UD1 Assumptions'!AC275","v":75.808611892846116},null,{"$f":"AC41*C41*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":7.3913396595524965},null,{"$f":"AE41+(AG40*'5. UD1 Parameters'!$G$12)","v":83.070857204218214},null,{"$f":"AG40*(1-'5. UD1 Parameters'!$G$12)","v":5.4873841753602743},null,{"$f":"AI41*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.6582561169068493},null,{"$f":"AC41*C41*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":2.4637798865174987},null,{"$f":"'6. UD1 Assumptions'!AE275","v":12.634768648807688},null,{"$f":"AO41*C41*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":4.7380382433028827E-2},null,{"$f":"AQ41+(AS40*'5. UD1 Parameters'!$G$13)","v":0.77098975396960034},null,{"$f":"AS40*(1-'5. UD1 Parameters'!$G$13)","v":2.5774755098811088E-2},null,{"$f":"AU41*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.7183170065874057E-2},null,{"$f":"AO41*C41*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.5793460811009609E-2},null,{"$f":"'6. UD1 Assumptions'!AG275","v":31.586921622019219},null,{"$f":"BA41*C41*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.94760764866057667},null,{"$f":"BC41+BE40*'5. UD1 Parameters'!$G$14","v":10.650109897976696},null,{"$f":"BE40*(1-'5. UD1 Parameters'!$G$14)","v":0.70351079171285569},null,{"$f":"BG41*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.46900719447523709},null,{"$f":"BA41*C41*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.31586921622019221},null,{"$f":"'6. UD1 Assumptions'!AI275","v":1.8952152973211531},null,{"$f":"BM41*'5. UD1 Parameters'!$C$15*C41*'5. UD1 Parameters'!$C$28","v":2.8428229459817296E-3},null,{"$f":"BO41+(BQ40*'5. UD1 Parameters'!$G$15)","v":3.9002566824203833E-2},null,{"$f":"BQ40*(1-'5. UD1 Parameters'!$G$15)","v":1.8539497133126706E-3},null,{"$f":"BS41*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.2359664755417802E-3},null,null,null,{"$f":"'6. UD1 Assumptions'!AM275","v":15.573},null,{"$f":"BY41*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C41","v":0.3503925},null,{"$f":"CA41+CC40*'5. UD1 Parameters'!$G$16","v":5.3582075644881177},null,{"$f":"CC40*(1-'5. UD1 Parameters'!$G$16)","v":0.15251067391438672},null,{"$f":"CE41*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.10167378260959115},null,{"$f":"BY41*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C41","v":0.1167975},null,{"$f":"'6. UD1 Assumptions'!AO275","v":0.18939},null,{"$f":"CK41*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C41","v":2.1306375000000001E-3},null,{"$f":"CM41+CO40*'5. UD1 Parameters'!$G$17","v":1.4434893335168668E-2},null,{"$f":"CO40*(1-'5. UD1 Parameters'!$G$17)","v":2.2800382981436693E-3},null,{"$f":"CQ41*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.5200255320957795E-3},null,null,null,95.038623345860472,null,{"$f":"CW41*'5. UD1 Parameters'!$C$31","v":2375.9655836465117},null,95.03710332032837,null,{"$f":"DA41*'5. UD1 Parameters'!$C$31","v":2375.9275830082092},null,40.817842036608099,null,null,54.220781309252374,null,54.219261283720272,null,null,{"$f":"DH41*'5. UD1 Parameters'!$C$31","v":1355.5195327313093},null,{"$f":"DJ41*'5. UD1 Parameters'!$C$31","v":1355.4815320930068},null,null,53.846151179054687,null,1414.6564484510066,null,2035,null,95.038623345860472,2375.9655836465117,0,0]
[2036,null,1,null,{"$f":"'6. UD1 Assumptions'!Y276","v":96.655980163378814},null,{"$f":"E42*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C42","v":13.773477173281481},null,{"$f":"G42+(I41*'5. UD1 Parameters'!$G$10)","v":40.176698502287223},null,{"$f":"I41*(1-'5. UD1 Parameters'!$G$10)","v":12.985756346893789},null,{"$f":"K42*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":8.6571708979291913},null,{"$f":"E42*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C42","v":4.5911590577604935},null,{"$f":"'6. UD1 Assumptions'!AA276","v":322.18660054459605},null,{"$f":"Q42*C42*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":142.08429084016683},null,{"$f":"S42+U41*'5. UD1 Parameters'!$G$11","v":821.67021497258429},null,{"$f":"U41*(1-'5. UD1 Parameters'!$G$11)","v":125.93056863077081},null,{"$f":"W42*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":83.953712420513867},null,{"$f":"Q42*C42*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":47.361430280055615},null,{"$f":"'6. UD1 Assumptions'!AC276","v":77.324784130703051},null,{"$f":"AC42*C42*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":7.5391664527435482},null,{"$f":"AE42+(AG41*'5. UD1 Parameters'!$G$12)","v":84.993920324246133},null,{"$f":"AG41*(1-'5. UD1 Parameters'!$G$12)","v":5.6161033327156309},null,{"$f":"AI42*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.744068888477087},null,{"$f":"AC42*C42*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":2.5130554842478494},null,{"$f":"'6. UD1 Assumptions'!AE276","v":12.887464021783842},null,{"$f":"AO42*C42*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":4.8327990081689406E-2},null,{"$f":"AQ42+(AS41*'5. UD1 Parameters'!$G$13)","v":0.7927998723938241},null,{"$f":"AS41*(1-'5. UD1 Parameters'!$G$13)","v":2.651787165746565E-2},null,{"$f":"AU42*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.7678581104977099E-2},null,{"$f":"AO42*C42*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.6109330027229803E-2},null,{"$f":"'6. UD1 Assumptions'!AG276","v":32.218660054459605},null,{"$f":"BA42*C42*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.96655980163378818},null,{"$f":"BC42+BE41*'5. UD1 Parameters'!$G$14","v":10.896656451826429},null,{"$f":"BE41*(1-'5. UD1 Parameters'!$G$14)","v":0.7200132477840554},null,{"$f":"BG42*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.48000883185603693},null,{"$f":"BA42*C42*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.32218660054459608},null,{"$f":"'6. UD1 Assumptions'!AI276","v":1.9331196032675764},null,{"$f":"BM42*'5. UD1 Parameters'!$C$15*C42*'5. UD1 Parameters'!$C$28","v":2.8996794049013647E-3},null,{"$f":"BO42+(BQ41*'5. UD1 Parameters'!$G$15)","v":4.0000068599139418E-2},null,{"$f":"BQ41*(1-'5. UD1 Parameters'!$G$15)","v":1.9021776299657797E-3},null,{"$f":"BS42*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.2681184199771864E-3},null,null,null,{"$f":"'6. UD1 Assumptions'!AM276","v":15.573},null,{"$f":"BY42*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C42","v":0.3503925},null,{"$f":"CA42+CC41*'5. UD1 Parameters'!$G$16","v":5.5502410987833235},null,{"$f":"CC41*(1-'5. UD1 Parameters'!$G$16)","v":0.15835896570479391},null,{"$f":"CE42*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.10557264380319593},null,{"$f":"BY42*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C42","v":0.1167975},null,{"$f":"'6. UD1 Assumptions'!AO276","v":0.18939},null,{"$f":"CK42*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C42","v":2.1306375000000001E-3},null,{"$f":"CM42+CO41*'5. UD1 Parameters'!$G$17","v":1.4308849138203437E-2},null,{"$f":"CO41*(1-'5. UD1 Parameters'!$G$17)","v":2.256681696965232E-3},null,{"$f":"CQ42*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.5044544646434879E-3},null,null,null,96.960984836568983,null,{"$f":"CW42*'5. UD1 Parameters'!$C$31","v":2424.0246209142247},null,96.959480382104331,null,{"$f":"DA42*'5. UD1 Parameters'!$C$31","v":2423.9870095526085},null,42.106323609041375,null,null,54.854661227527608,null,54.853156773062956,null,null,{"$f":"DH42*'5. UD1 Parameters'!$C$31","v":1371.3665306881901},null,{"$f":"DJ42*'5. UD1 Parameters'!$C$31","v":1371.3289193265739},null,null,54.920738252635786,null,1469.5771867036424,null,2036,null,96.960984836568983,2424.0246209142247,0,0]
[2037,null,1,null,{"$f":"'6. UD1 Assumptions'!Y277","v":98.589099766646399},null,{"$f":"E43*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C43","v":14.048946716747112},null,{"$f":"G43+(I42*'5. UD1 Parameters'!$G$10)","v":40.980193106360282},null,{"$f":"I42*(1-'5. UD1 Parameters'!$G$10)","v":13.24545211267405},null,{"$f":"K43*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":8.8303014084493654},null,{"$f":"E43*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C43","v":4.6829822389157041},null,{"$f":"'6. UD1 Assumptions'!AA277","v":328.630332555488},null,{"$f":"Q43*C43*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":144.92597665697019},null,{"$f":"S43+U42*'5. UD1 Parameters'!$G$11","v":838.14022787452666},null,{"$f":"U42*(1-'5. UD1 Parameters'!$G$11)","v":128.4559637550278},null,{"$f":"W43*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":85.637309170018526},null,{"$f":"Q43*C43*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":48.308658885656733},null,{"$f":"'6. UD1 Assumptions'!AC277","v":78.871279813317116},null,{"$f":"AC43*C43*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":7.6899497817984193},null,{"$f":"AE43+(AG42*'5. UD1 Parameters'!$G$12)","v":86.937755821704087},null,{"$f":"AG42*(1-'5. UD1 Parameters'!$G$12)","v":5.7461142843404671},null,{"$f":"AI43*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.8307428562269781},null,{"$f":"AC43*C43*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":2.5633165939328064},null,{"$f":"'6. UD1 Assumptions'!AE277","v":13.145213302219521},null,{"$f":"AO43*C43*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":4.9294549883323206E-2},null,{"$f":"AQ43+(AS42*'5. UD1 Parameters'!$G$13)","v":0.81482640067510725},null,{"$f":"AS42*(1-'5. UD1 Parameters'!$G$13)","v":2.7268021602040005E-2},null,{"$f":"AU43*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.817868106802667E-2},null,{"$f":"AO43*C43*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.6431516627774402E-2},null,{"$f":"'6. UD1 Assumptions'!AG277","v":32.8630332555488},null,{"$f":"BA43*C43*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.98589099766646404},null,{"$f":"BC43+BE42*'5. UD1 Parameters'!$G$14","v":11.145866130987706},null,{"$f":"BE42*(1-'5. UD1 Parameters'!$G$14)","v":0.73668131850518825},null,{"$f":"BG43*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.4911208790034588},null,{"$f":"BA43*C43*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.32863033255548801},null,{"$f":"'6. UD1 Assumptions'!AI277","v":1.9717819953329281},null,{"$f":"BM43*'5. UD1 Parameters'!$C$15*C43*'5. UD1 Parameters'!$C$28","v":2.9576729929993925E-3},null,{"$f":"BO43+(BQ42*'5. UD1 Parameters'!$G$15)","v":4.1006915226547862E-2},null,{"$f":"BQ42*(1-'5. UD1 Parameters'!$G$15)","v":1.9508263655909476E-3},null,{"$f":"BS43*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.300550910393965E-3},null,null,null,{"$f":"'6. UD1 Assumptions'!AM277","v":15.573},null,{"$f":"BY43*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C43","v":0.3503925},null,{"$f":"CA43+CC42*'5. UD1 Parameters'!$G$16","v":5.7365991844316406},null,{"$f":"CC42*(1-'5. UD1 Parameters'!$G$16)","v":0.16403441435168298},null,{"$f":"CE43*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.10935627623445532},null,{"$f":"BY43*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C43","v":0.1167975},null,{"$f":"'6. UD1 Assumptions'!AO277","v":0.18939},null,{"$f":"CK43*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C43","v":2.1306375000000001E-3},null,{"$f":"CM43+CO42*'5. UD1 Parameters'!$G$17","v":1.4202510083887725E-2},null,{"$f":"CO42*(1-'5. UD1 Parameters'!$G$17)","v":2.2369765543157113E-3},null,{"$f":"CQ43*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.4913177028771409E-3},null,null,null,98.919801139614094,null,{"$f":"CW43*'5. UD1 Parameters'!$C$31","v":2472.9950284903525},null,98.918309821911208,null,{"$f":"DA43*'5. UD1 Parameters'!$C$31","v":2472.9577455477802},null,43.394805181474652,null,null,55.524995958139442,null,55.523504640436556,null,null,{"$f":"DH43*'5. UD1 Parameters'!$C$31","v":1388.1248989534861},null,{"$f":"DJ43*'5. UD1 Parameters'!$C$31","v":1388.087616010914},null,null,56.016817067688507,null,1525.5940037713308,null,2037,null,98.919801139614094,2472.9950284903525,0,0]
[2038,null,1,null,{"$f":"'6. UD1 Assumptions'!Y278","v":100.56088176197933},null,{"$f":"E44*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C44","v":14.329925651082053},null,{"$f":"G44+(I43*'5. UD1 Parameters'!$G$10)","v":41.799770580686868},null,{"$f":"I43*(1-'5. UD1 Parameters'!$G$10)","v":13.510348176755468},null,{"$f":"K44*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":9.0068987845036439},null,{"$f":"E44*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C44","v":4.7766418836940181},null,{"$f":"'6. UD1 Assumptions'!AA278","v":335.20293920659776},null,{"$f":"Q44*C44*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":147.82449619010961},null,{"$f":"S44+U43*'5. UD1 Parameters'!$G$11","v":854.93391782192339},null,{"$f":"U43*(1-'5. UD1 Parameters'!$G$11)","v":131.03080624271288},null,{"$f":"W44*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":87.353870828475252},null,{"$f":"Q44*C44*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":49.274832063369871},null,{"$f":"'6. UD1 Assumptions'!AC278","v":80.448705409583454},null,{"$f":"AC44*C44*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":7.8437487774343868},null,{"$f":"AE44+(AG43*'5. UD1 Parameters'!$G$12)","v":88.903975022083657},null,{"$f":"AG43*(1-'5. UD1 Parameters'!$G$12)","v":5.8775295770548208},null,{"$f":"AI44*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.9183530513698805},null,{"$f":"AC44*C44*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":2.6145829258114621},null,{"$f":"'6. UD1 Assumptions'!AE278","v":13.408117568263911},null,{"$f":"AO44*C44*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":5.0280440880989666E-2},null,{"$f":"AQ44+(AS43*'5. UD1 Parameters'!$G$13)","v":0.83708122668253127},null,{"$f":"AS43*(1-'5. UD1 Parameters'!$G$13)","v":2.8025614873565679E-2},null,{"$f":"AU44*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.8683743249043785E-2},null,{"$f":"AO44*C44*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.6760146960329889E-2},null,{"$f":"'6. UD1 Assumptions'!AG278","v":33.520293920659775},null,{"$f":"BA44*C44*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":1.0056088176197933},null,{"$f":"BC44+BE43*'5. UD1 Parameters'!$G$14","v":11.397945515651752},null,{"$f":"BE43*(1-'5. UD1 Parameters'!$G$14)","v":0.75352943295574637},null,{"$f":"BG44*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.50235295530383084},null,{"$f":"BA44*C44*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.33520293920659777},null,{"$f":"'6. UD1 Assumptions'!AI278","v":2.0112176352395865},null,{"$f":"BM44*'5. UD1 Parameters'!$C$15*C44*'5. UD1 Parameters'!$C$28","v":3.01682645285938E-3},null,{"$f":"BO44+(BQ43*'5. UD1 Parameters'!$G$15)","v":4.202381082435807E-2},null,{"$f":"BQ43*(1-'5. UD1 Parameters'!$G$15)","v":1.9999308550491725E-3},null,{"$f":"BS44*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.3332872366994483E-3},null,null,null,{"$f":"'6. UD1 Assumptions'!AM278","v":15.573},null,{"$f":"BY44*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C44","v":0.3503925},null,{"$f":"CA44+CC43*'5. UD1 Parameters'!$G$16","v":5.9174495562897},null,{"$f":"CC43*(1-'5. UD1 Parameters'!$G$16)","v":0.16954212814194042},null,{"$f":"CE44*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.11302808542796028},null,{"$f":"BY44*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C44","v":0.1167975},null,{"$f":"'6. UD1 Assumptions'!AO278","v":0.18939},null,{"$f":"CK44*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C44","v":2.1306375000000001E-3},null,{"$f":"CM44+CO43*'5. UD1 Parameters'!$G$17","v":1.4112795565131429E-2},null,{"$f":"CO43*(1-'5. UD1 Parameters'!$G$17)","v":2.2203520187562974E-3},null,{"$f":"CQ44*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.4802346791708649E-3},null,null,null,100.91600097024549,null,{"$f":"CW44*'5. UD1 Parameters'!$C$31","v":2522.9000242561374},null,100.91452073556631,null,{"$f":"DA44*'5. UD1 Parameters'!$C$31","v":2522.8630183891578},null,44.683286753907929,null,null,56.232714216337563,null,56.231233981658384,null,null,{"$f":"DH44*'5. UD1 Parameters'!$C$31","v":1405.8178554084391},null,{"$f":"DJ44*'5. UD1 Parameters'!$C$31","v":1405.7808495414597},null,null,57.134817459042281,null,1582.7288212303731,null,2038,null,100.91600097024549,2522.9000242561374,0,0]
[2039,null,1,null,{"$f":"'6. UD1 Assumptions'!Y279","v":102.57209939721892},null,{"$f":"E45*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C45","v":14.616524164103698},null,{"$f":"G45+(I44*'5. UD1 Parameters'!$G$10)","v":42.63574830402888},null,{"$f":"I44*(1-'5. UD1 Parameters'!$G$10)","v":13.780546440761684},null,{"$f":"K45*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":9.1870309605077889},null,{"$f":"E45*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C45","v":4.872174721367899},null,{"$f":"'6. UD1 Assumptions'!AA279","v":341.90699799072974},null,{"$f":"Q45*C45*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":150.78098611391181},null,{"$f":"S45+U44*'5. UD1 Parameters'!$G$11","v":872.05865309517253},null,{"$f":"U44*(1-'5. UD1 Parameters'!$G$11)","v":133.65625084066261},null,{"$f":"W45*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":89.104167227108405},null,{"$f":"Q45*C45*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":50.260328704637267},null,{"$f":"'6. UD1 Assumptions'!AC279","v":82.057679517775128},null,{"$f":"AC45*C45*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":8.0006237529830742},null,{"$f":"AE45+(AG44*'5. UD1 Parameters'!$G$12)","v":90.894140628646667},null,{"$f":"AG44*(1-'5. UD1 Parameters'!$G$12)","v":6.0104581464200644},null,{"$f":"AI45*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.0069720976133762},null,{"$f":"AC45*C45*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":2.6668745843276915},null,{"$f":"'6. UD1 Assumptions'!AE279","v":13.67627991962919},null,{"$f":"AO45*C45*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":5.1286049698609462E-2},null,{"$f":"AQ45+(AS44*'5. UD1 Parameters'!$G$13)","v":0.85957621603078949},null,{"$f":"AS44*(1-'5. UD1 Parameters'!$G$13)","v":2.8791060350351314E-2},null,{"$f":"AU45*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.9194040233567543E-2},null,{"$f":"AO45*C45*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.7095349899536486E-2},null,{"$f":"'6. UD1 Assumptions'!AG279","v":34.190699799072974},null,{"$f":"BA45*C45*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":1.0257209939721892},null,{"$f":"BC45+BE44*'5. UD1 Parameters'!$G$14","v":11.6530949523906},null,{"$f":"BE44*(1-'5. UD1 Parameters'!$G$14)","v":0.7705715572333417},null,{"$f":"BG45*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.51371437148889443},null,{"$f":"BA45*C45*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.34190699799072977},null,{"$f":"'6. UD1 Assumptions'!AI279","v":2.0514419879443784},null,{"$f":"BM45*'5. UD1 Parameters'!$C$15*C45*'5. UD1 Parameters'!$C$28","v":3.0771629819165676E-3},null,{"$f":"BO45+(BQ44*'5. UD1 Parameters'!$G$15)","v":4.3051448367697573E-2},null,{"$f":"BQ44*(1-'5. UD1 Parameters'!$G$15)","v":2.049525438577067E-3},null,{"$f":"BS45*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.3663502923847112E-3},null,null,null,{"$f":"'6. UD1 Assumptions'!AM279","v":15.573},null,{"$f":"BY45*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C45","v":0.3503925},null,{"$f":"CA45+CC44*'5. UD1 Parameters'!$G$16","v":6.0929549918999406},null,{"$f":"CC44*(1-'5. UD1 Parameters'!$G$16)","v":0.17488706438975923},null,{"$f":"CE45*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.11659137625983948},null,{"$f":"BY45*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C45","v":0.1167975},null,{"$f":"'6. UD1 Assumptions'!AO279","v":0.18939},null,{"$f":"CK45*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C45","v":2.1306375000000001E-3},null,{"$f":"CM45+CO44*'5. UD1 Parameters'!$G$17","v":1.4037106582118864E-2},null,{"$f":"CO44*(1-'5. UD1 Parameters'!$G$17)","v":2.2063264830125646E-3},null,{"$f":"CQ45*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.4708843220083763E-3},null,null,null,102.95050730782626,null,{"$f":"CW45*'5. UD1 Parameters'!$C$31","v":2573.7626826956566},null,102.94903642350425,null,{"$f":"DA45*'5. UD1 Parameters'!$C$31","v":2573.7259105876064},null,45.971768326341206,null,null,56.978738981485051,null,56.977268097163048,null,null,{"$f":"DH45*'5. UD1 Parameters'!$C$31","v":1424.4684745371262},null,{"$f":"DJ45*'5. UD1 Parameters'!$C$31","v":1424.4317024290763},null,null,58.275177858223124,null,1641.0039990885962,null,2039,null,102.95050730782626,2573.7626826956566,0,0]
[2040,null,1,null,{"$f":"'6. UD1 Assumptions'!Y280","v":104.62354138516331},null,{"$f":"E46*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C46","v":14.90885464738577},null,{"$f":"G46+(I45*'5. UD1 Parameters'!$G$10)","v":43.488451413306336},null,{"$f":"I45*(1-'5. UD1 Parameters'!$G$10)","v":14.05615153810831},null,{"$f":"K46*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":9.3707676920722065},null,{"$f":"E46*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C46","v":4.9696182157952569},null,{"$f":"'6. UD1 Assumptions'!AA280","v":348.74513795054435},null,{"$f":"Q46*C46*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":153.79660583619005},null,{"$f":"S46+U45*'5. UD1 Parameters'!$G$11","v":889.52180946101817},null,{"$f":"U45*(1-'5. UD1 Parameters'!$G$11)","v":136.33344947034439},null,{"$f":"W46*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":90.888966313562918},null,{"$f":"Q46*C46*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":51.265535278730013},null,{"$f":"'6. UD1 Assumptions'!AC280","v":83.698833108130643},null,{"$f":"AC46*C46*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":8.1606362280427387},null,{"$f":"AE46+(AG45*'5. UD1 Parameters'!$G$12)","v":92.909771215855045},null,{"$f":"AG45*(1-'5. UD1 Parameters'!$G$12)","v":6.1450056408343503},null,{"$f":"AI46*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.0966704272229002},null,{"$f":"AC46*C46*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":2.7202120760142461},null,{"$f":"'6. UD1 Assumptions'!AE280","v":13.949805518021774},null,{"$f":"AO46*C46*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":5.2311770692581652E-2},null,{"$f":"AQ46+(AS45*'5. UD1 Parameters'!$G$13)","v":0.88232322057809598},null,{"$f":"AS45*(1-'5. UD1 Parameters'!$G$13)","v":2.9564766145275131E-2},null,{"$f":"AU46*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.9709844096850088E-2},null,{"$f":"AO46*C46*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.7437256897527217E-2},null,{"$f":"'6. UD1 Assumptions'!AG280","v":34.874513795054433},null,{"$f":"BA46*C46*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":1.046235413851633},null,{"$f":"BC46+BE45*'5. UD1 Parameters'!$G$14","v":11.911509130237828},null,{"$f":"BE45*(1-'5. UD1 Parameters'!$G$14)","v":0.78782123600440401},null,{"$f":"BG46*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.5252141573362693},null,{"$f":"BA46*C46*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.34874513795054435},null,{"$f":"'6. UD1 Assumptions'!AI280","v":2.092470827703266},null,{"$f":"BM46*'5. UD1 Parameters'!$C$15*C46*'5. UD1 Parameters'!$C$28","v":3.1387062415548991E-3},null,{"$f":"BO46+(BQ45*'5. UD1 Parameters'!$G$15)","v":4.4090510696282066E-2},null,{"$f":"BQ45*(1-'5. UD1 Parameters'!$G$15)","v":2.0996439129704067E-3},null,{"$f":"BS46*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.3997626086469377E-3},null,null,null,{"$f":"'6. UD1 Assumptions'!AM280","v":15.573},null,{"$f":"BY46*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C46","v":0.3503925},null,{"$f":"CA46+CC45*'5. UD1 Parameters'!$G$16","v":6.2632734580013842},null,{"$f":"CC45*(1-'5. UD1 Parameters'!$G$16)","v":0.18007403389855656},null,{"$f":"CE46*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.12004935593237104},null,{"$f":"BY46*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C46","v":0.1167975},null,{"$f":"'6. UD1 Assumptions'!AO280","v":0.18939},null,{"$f":"CK46*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C46","v":2.1306375000000001E-3},null,{"$f":"CM46+CO45*'5. UD1 Parameters'!$G$17","v":1.3973250450147204E-2},null,{"$f":"CO45*(1-'5. UD1 Parameters'!$G$17)","v":2.1944936319716621E-3},null,{"$f":"CQ46*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.4629957546477747E-3},null,null,null,105.0242405485868,null,{"$f":"CW46*'5. UD1 Parameters'!$C$31","v":2625.6060137146701},null,105.02277755283217,null,{"$f":"DA46*'5. UD1 Parameters'!$C$31","v":2625.569438820804},null,47.260249898774475,null,null,57.763990649812328,null,57.762527654057692,null,null,{"$f":"DH46*'5. UD1 Parameters'!$C$31","v":1444.0997662453083},null,{"$f":"DJ46*'5. UD1 Parameters'!$C$31","v":1444.0631913514424},null,null,59.438345465387592,null,1700.4423445539837,null,2040,null,105.0242405485868,2625.6060137146701,0,0]
[2041,null,1,null,{"$f":"'6. UD1 Assumptions'!Y281","v":106.71601221286657},null,{"$f":"E47*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C47","v":15.207031740333488},null,{"$f":"G47+(I46*'5. UD1 Parameters'!$G$10)","v":44.358212493719655},null,{"$f":"I46*(1-'5. UD1 Parameters'!$G$10)","v":14.337270659920168},null,{"$f":"K47*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":9.5581804399467778},null,{"$f":"E47*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C47","v":5.0690105801111622},null,{"$f":"'6. UD1 Assumptions'!AA281","v":355.72004070955524},null,{"$f":"Q47*C47*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":156.87253795291386},null,{"$f":"S47+U46*'5. UD1 Parameters'!$G$11","v":907.33079219032709},null,{"$f":"U46*(1-'5. UD1 Parameters'!$G$11)","v":139.06355522360491},null,{"$f":"W47*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":92.709036815736596},null,{"$f":"Q47*C47*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":52.290845984304617},null,{"$f":"'6. UD1 Assumptions'!AC281","v":85.372809770293259},null,{"$f":"AC47*C47*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":8.3238489526035941},null,{"$f":"AE47+(AG46*'5. UD1 Parameters'!$G$12)","v":94.952345443142406},null,{"$f":"AG46*(1-'5. UD1 Parameters'!$G$12)","v":6.2812747253162398},null,{"$f":"AI47*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.1875164835441598},null,{"$f":"AC47*C47*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":2.7746163175345311},null,{"$f":"'6. UD1 Assumptions'!AE281","v":14.228801628382209},null,{"$f":"AO47*C47*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":5.3358006106433285E-2},null,{"$f":"AQ47+(AS46*'5. UD1 Parameters'!$G$13)","v":0.90533408678646221},null,{"$f":"AS46*(1-'5. UD1 Parameters'!$G$13)","v":3.0347139898066981E-2},null,{"$f":"AU47*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.023142659871132E-2},null,{"$f":"AO47*C47*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.7786002035477762E-2},null,{"$f":"'6. UD1 Assumptions'!AG281","v":35.572004070955522},null,{"$f":"BA47*C47*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":1.0671601221286657},null,{"$f":"BC47+BE46*'5. UD1 Parameters'!$G$14","v":12.173377620915694},null,{"$f":"BE46*(1-'5. UD1 Parameters'!$G$14)","v":0.80529163145080007},null,{"$f":"BG47*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.53686108763386664},null,{"$f":"BA47*C47*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.35572004070955521},null,{"$f":"'6. UD1 Assumptions'!AI281","v":2.1343202442573315},null,{"$f":"BM47*'5. UD1 Parameters'!$C$15*C47*'5. UD1 Parameters'!$C$28","v":3.2014803663859975E-3},null,{"$f":"BO47+(BQ46*'5. UD1 Parameters'!$G$15)","v":4.5141671481952965E-2},null,{"$f":"BQ46*(1-'5. UD1 Parameters'!$G$15)","v":2.1503195807151009E-3},null,{"$f":"BS47*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.4335463871434006E-3},null,null,null,{"$f":"'6. UD1 Assumptions'!AM281","v":15.573},null,{"$f":"BY47*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C47","v":0.3503925},null,{"$f":"CA47+CC46*'5. UD1 Parameters'!$G$16","v":6.4285582527103626},null,{"$f":"CC46*(1-'5. UD1 Parameters'!$G$16)","v":0.18510770529102122},null,{"$f":"CE47*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.1234051368606808},null,{"$f":"BY47*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C47","v":0.1167975},null,{"$f":"'6. UD1 Assumptions'!AO281","v":0.18939},null,{"$f":"CK47*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C47","v":2.1306375000000001E-3},null,{"$f":"CM47+CO46*'5. UD1 Parameters'!$G$17","v":1.3919377278278775E-2},null,{"$f":"CO46*(1-'5. UD1 Parameters'!$G$17)","v":2.184510671868427E-3},null,{"$f":"CQ47*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.4563404479122845E-3},null,null,null,107.13812127715585,null,{"$f":"CW47*'5. UD1 Parameters'!$C$31","v":2678.4530319288961},null,107.13666493670794,null,{"$f":"DA47*'5. UD1 Parameters'!$C$31","v":2678.4166234176987},null,48.940372295015798,null,null,58.197748982140048,null,58.196292641692146,null,null,{"$f":"DH47*'5. UD1 Parameters'!$C$31","v":1454.9437245535012},null,{"$f":"DJ47*'5. UD1 Parameters'!$C$31","v":1454.9073160423036},null,null,60.624776424695341,null,1761.067120978679,null,2041,null,107.13812127715585,2678.4530319288961,0,0]
[2042,null,1,null,{"$f":"'6. UD1 Assumptions'!Y282","v":108.85033245712388},null,{"$f":"E48*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C48","v":15.511172375140156},null,{"$f":"G48+(I47*'5. UD1 Parameters'!$G$10)","v":45.245371415988984},null,{"$f":"I47*(1-'5. UD1 Parameters'!$G$10)","v":14.624013452870825},null,{"$f":"K48*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":9.7493423019138827},null,{"$f":"E48*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C48","v":5.1703907917133849},null,{"$f":"'6. UD1 Assumptions'!AA282","v":362.83444152374631},null,{"$f":"Q48*C48*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":160.00998871197211},null,{"$f":"S48+U47*'5. UD1 Parameters'!$G$11","v":925.49305509747603},null,{"$f":"U47*(1-'5. UD1 Parameters'!$G$11)","v":141.84772580482326},null,{"$f":"W48*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":94.565150536548828},null,{"$f":"Q48*C48*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":53.336662903990707},null,{"$f":"'6. UD1 Assumptions'!AC282","v":87.080265965699112},null,{"$f":"AC48*C48*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":8.4903259316556632},null,{"$f":"AE48+(AG47*'5. UD1 Parameters'!$G$12)","v":97.02330600841637},null,{"$f":"AG47*(1-'5. UD1 Parameters'!$G$12)","v":6.4193653663816974},null,{"$f":"AI48*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.279576910921131},null,{"$f":"AC48*C48*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":2.8301086438852212},null,{"$f":"'6. UD1 Assumptions'!AE282","v":14.513377660949853},null,{"$f":"AO48*C48*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":5.4425166228561944E-2},null,{"$f":"AQ48+(AS47*'5. UD1 Parameters'!$G$13)","v":0.92862066395216758},null,{"$f":"AS47*(1-'5. UD1 Parameters'!$G$13)","v":3.1138589062856565E-2},null,{"$f":"AU48*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.0759059375237709E-2},null,{"$f":"AO48*C48*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.8141722076187316E-2},null,{"$f":"'6. UD1 Assumptions'!AG282","v":36.283444152374635},null,{"$f":"BA48*C48*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":1.088503324571239},null,{"$f":"BC48+BE47*'5. UD1 Parameters'!$G$14","v":12.438885385694407},null,{"$f":"BE47*(1-'5. UD1 Parameters'!$G$14)","v":0.82299555979252537},null,{"$f":"BG48*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.54866370652835017},null,{"$f":"BA48*C48*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.36283444152374633},null,{"$f":"'6. UD1 Assumptions'!AI282","v":2.177006649142478},null,{"$f":"BM48*'5. UD1 Parameters'!$C$15*C48*'5. UD1 Parameters'!$C$28","v":3.2655099737137171E-3},null,{"$f":"BO48+(BQ47*'5. UD1 Parameters'!$G$15)","v":4.6205596158492124E-2},null,{"$f":"BQ47*(1-'5. UD1 Parameters'!$G$15)","v":2.2015852971745522E-3},null,{"$f":"BS48*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.4677235314497013E-3},null,null,null,{"$f":"'6. UD1 Assumptions'!AM282","v":15.573},null,{"$f":"BY48*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C48","v":0.3503925},null,{"$f":"CA48+CC47*'5. UD1 Parameters'!$G$16","v":6.5889581434991733},null,{"$f":"CC47*(1-'5. UD1 Parameters'!$G$16)","v":0.18999260921118946},null,{"$f":"CE48*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.12666173947412629},null,{"$f":"BY48*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C48","v":0.1167975},null,{"$f":"'6. UD1 Assumptions'!AO282","v":0.18939},null,{"$f":"CK48*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C48","v":2.1306375000000001E-3},null,{"$f":"CM48+CO47*'5. UD1 Parameters'!$G$17","v":1.3873926378614933E-2},null,{"$f":"CO47*(1-'5. UD1 Parameters'!$G$17)","v":2.1760883996638416E-3},null,{"$f":"CQ48*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.4507255997758942E-3},null,null,null,109.29307270389279,null,{"$f":"CW48*'5. UD1 Parameters'!$C$31","v":2732.3268175973199},null,109.29162197829301,null,{"$f":"DA48*'5. UD1 Parameters'!$C$31","v":2732.2905494573251},null,50.620494691257122,null,null,58.672578012635668,null,58.671127287035887,null,null,{"$f":"DH48*'5. UD1 Parameters'!$C$31","v":1466.8144503158917},null,{"$f":"DJ48*'5. UD1 Parameters'!$C$31","v":1466.7781821758972},null,null,61.834936003189249,null,1822.9020569818683,null,2042,null,109.29307270389279,2732.3268175973199,0,0]
[2043,null,1,null,{"$f":"'6. UD1 Assumptions'!Y283","v":111.0273391062664},null,{"$f":"E49*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C49","v":15.821395822642963},null,{"$f":"G49+(I48*'5. UD1 Parameters'!$G$10)","v":46.150275273108299},null,{"$f":"I48*(1-'5. UD1 Parameters'!$G$10)","v":14.916491965523649},null,{"$f":"K49*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":9.9443279770157655},null,{"$f":"E49*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C49","v":5.2737986075476542},null,{"$f":"'6. UD1 Assumptions'!AA283","v":370.09113035422132},null,{"$f":"Q49*C49*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":163.21018848621159},null,{"$f":"S49+U48*'5. UD1 Parameters'!$G$11","v":944.01611707625057},null,{"$f":"U48*(1-'5. UD1 Parameters'!$G$11)","v":144.68712650743709},null,{"$f":"W49*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":96.458084338291386},null,{"$f":"Q49*C49*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":54.403396162070528},null,{"$f":"'6. UD1 Assumptions'!AC283","v":88.821871285013117},null,{"$f":"AC49*C49*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":8.6601324502887795},null,{"$f":"AE49+(AG48*'5. UD1 Parameters'!$G$12)","v":99.124063359379861},null,{"$f":"AG48*(1-'5. UD1 Parameters'!$G$12)","v":6.5593750993252877},null,{"$f":"AI49*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.3729167328835246},null,{"$f":"AC49*C49*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":2.8867108167629265},null,{"$f":"'6. UD1 Assumptions'!AE283","v":14.803645214168853},null,{"$f":"AO49*C49*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":5.5513669553133201E-2},null,{"$f":"AQ49+(AS48*'5. UD1 Parameters'!$G$13)","v":0.95219481231404368},null,{"$f":"AS48*(1-'5. UD1 Parameters'!$G$13)","v":3.1939521191257057E-2},null,{"$f":"AU49*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.1293014127504704E-2},null,{"$f":"AO49*C49*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.8504556517711067E-2},null,{"$f":"'6. UD1 Assumptions'!AG283","v":37.009113035422132},null,{"$f":"BA49*C49*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":1.1102733910626639},null,{"$f":"BC49+BE48*'5. UD1 Parameters'!$G$14","v":12.708213251202547},null,{"$f":"BE48*(1-'5. UD1 Parameters'!$G$14)","v":0.84094552555452418},null,{"$f":"BG49*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.56063035036968278},null,{"$f":"BA49*C49*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.37009113035422131},null,{"$f":"'6. UD1 Assumptions'!AI283","v":2.2205467821253282},null,{"$f":"BM49*'5. UD1 Parameters'!$C$15*C49*'5. UD1 Parameters'!$C$28","v":3.3308201731879926E-3},null,{"$f":"BO49+(BQ48*'5. UD1 Parameters'!$G$15)","v":4.7282942815742857E-2},null,{"$f":"BQ48*(1-'5. UD1 Parameters'!$G$15)","v":2.2534735159372584E-3},null,{"$f":"BS49*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.5023156772915056E-3},null,null,null,{"$f":"'6. UD1 Assumptions'!AM283","v":15.573},null,{"$f":"BY49*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C49","v":0.3503925},null,{"$f":"CA49+CC48*'5. UD1 Parameters'!$G$16","v":6.744617501096843},null,{"$f":"CC48*(1-'5. UD1 Parameters'!$G$16)","v":0.19473314240233031},null,{"$f":"CE49*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.12982209493488686},null,{"$f":"BY49*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C49","v":0.1167975},null,{"$f":"'6. UD1 Assumptions'!AO283","v":0.18939},null,{"$f":"CK49*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C49","v":2.1306375000000001E-3},null,{"$f":"CM49+CO48*'5. UD1 Parameters'!$G$17","v":1.3835581053685896E-2},null,{"$f":"CO48*(1-'5. UD1 Parameters'!$G$17)","v":2.1689828249290355E-3},null,{"$f":"CQ49*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.4459885499526902E-3},null,null,null,111.49002281184998,null,{"$f":"CW49*'5. UD1 Parameters'!$C$31","v":2787.2505702962494},null,111.48857682330004,null,{"$f":"DA49*'5. UD1 Parameters'!$C$31","v":2787.2144205825007},null,52.300617087498445,null,null,59.189405724351538,null,59.187959735801591,null,null,{"$f":"DH49*'5. UD1 Parameters'!$C$31","v":1479.7351431087884},null,{"$f":"DJ49*'5. UD1 Parameters'!$C$31","v":1479.6989933950397},null,null,63.069298773253038,null,1885.9713557551213,null,2043,null,111.49002281184998,2787.2505702962494,0,0]
[{"$f":"A49+1","v":2044},null,1,null,{"$f":"'6. UD1 Assumptions'!Y284","v":113.24788588839174},null,{"$f":"E50*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C50","v":16.137823739095822},null,{"$f":"G50+(I49*'5. UD1 Parameters'!$G$10)","v":47.073278384723203},null,{"$f":"I49*(1-'5. UD1 Parameters'!$G$10)","v":15.214820627480917},null,{"$f":"K50*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":10.143213751653944},null,{"$f":"E50*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C50","v":5.3792745796986079},null,{"$f":"'6. UD1 Assumptions'!AA284","v":377.49295296130578},null,{"$f":"Q50*C50*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":166.47439225593584},null,{"$f":"S50+U49*'5. UD1 Parameters'!$G$11","v":962.90757653310106},null,{"$f":"U49*(1-'5. UD1 Parameters'!$G$11)","v":147.58293279908534},null,{"$f":"W50*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":98.388621866056894},null,{"$f":"Q50*C50*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":55.491464085311947},null,{"$f":"'6. UD1 Assumptions'!AC284","v":90.598308710713383},null,{"$f":"AC50*C50*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":8.8333350992945547},null,{"$f":"AE50+(AG49*'5. UD1 Parameters'!$G$12)","v":101.255999179546},null,{"$f":"AG49*(1-'5. UD1 Parameters'!$G$12)","v":6.7013992791284291},null,{"$f":"AI50*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.4675995194189522},null,{"$f":"AC50*C50*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":2.9444450330981851},null,{"$f":"'6. UD1 Assumptions'!AE284","v":15.09971811845223},null,{"$f":"AO50*C50*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":5.6623942944195857E-2},null,{"$f":"AQ50+(AS49*'5. UD1 Parameters'!$G$13)","v":0.97606841104699338},null,{"$f":"AS49*(1-'5. UD1 Parameters'!$G$13)","v":3.275034421124616E-2},null,{"$f":"AU50*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.1833562807497438E-2},null,{"$f":"AO50*C50*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.8874647648065287E-2},null,{"$f":"'6. UD1 Assumptions'!AG284","v":37.749295296130576},null,{"$f":"BA50*C50*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":1.1324788588839172},null,{"$f":"BC50+BE49*'5. UD1 Parameters'!$G$14","v":12.981538356352051},null,{"$f":"BE49*(1-'5. UD1 Parameters'!$G$14)","v":0.85915375373441405},null,{"$f":"BG50*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.57276916915627596},null,{"$f":"BA50*C50*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.37749295296130575},null,{"$f":"'6. UD1 Assumptions'!AI284","v":2.2649577177678348},null,{"$f":"BM50*'5. UD1 Parameters'!$C$15*C50*'5. UD1 Parameters'!$C$28","v":3.3974365766517526E-3},null,{"$f":"BO50+(BQ49*'5. UD1 Parameters'!$G$15)","v":4.8374363059970997E-2},null,{"$f":"BQ49*(1-'5. UD1 Parameters'!$G$15)","v":2.3060163324236087E-3},null,{"$f":"BS50*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.5373442216157392E-3},null,null,null,{"$f":"'6. UD1 Assumptions'!AM284","v":15.573},null,{"$f":"BY50*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C50","v":0.3503925},null,{"$f":"CA50+CC49*'5. UD1 Parameters'!$G$16","v":6.8956764294325312},null,{"$f":"CC49*(1-'5. UD1 Parameters'!$G$16)","v":0.1993335716643114},null,{"$f":"CE50*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.13288904777620758},null,{"$f":"BY50*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C50","v":0.1167975},null,{"$f":"'6. UD1 Assumptions'!AO284","v":0.18939},null,{"$f":"CK50*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C50","v":2.1306375000000001E-3},null,{"$f":"CM50+CO49*'5. UD1 Parameters'!$G$17","v":1.3803230452162311E-2},null,{"$f":"CO49*(1-'5. UD1 Parameters'!$G$17)","v":2.1629881015235832E-3},null,{"$f":"CQ50*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.4419920676823888E-3},null,null,null,113.72990625315907,null,{"$f":"CW50*'5. UD1 Parameters'!$C$31","v":2843.247656328977},null,113.72846426109139,null,{"$f":"DA50*'5. UD1 Parameters'!$C$31","v":2843.2116065272849},null,53.980739483739768,null,null,59.749166769419304,null,59.747724777351621,null,null,{"$f":"DH50*'5. UD1 Parameters'!$C$31","v":1493.7291692354827},null,{"$f":"DJ50*'5. UD1 Parameters'!$C$31","v":1493.6931194337906},null,null,64.32834879871811,null,1950.2997045538393,null,2044,null,113.72990625315907,2843.247656328977,0,0]
[2045,null,1,null,{"$f":"'6. UD1 Assumptions'!Y285","v":115.51284360615955},null,{"$f":"E51*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C51","v":16.460580213877737},null,{"$f":"G51+(I50*'5. UD1 Parameters'!$G$10)","v":48.014742347773861},null,{"$f":"I50*(1-'5. UD1 Parameters'!$G$10)","v":15.51911625082708},null,{"$f":"K51*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":10.346077500551386},null,{"$f":"E51*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C51","v":5.486860071292579},null,{"$f":"'6. UD1 Assumptions'!AA285","v":385.04281202053187},null,{"$f":"Q51*C51*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":169.80388010105455},null,{"$f":"S51+U50*'5. UD1 Parameters'!$G$11","v":982.1751240561216},null,{"$f":"U50*(1-'5. UD1 Parameters'!$G$11)","v":150.53633257803406},null,{"$f":"W51*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":100.3575550520227},null,{"$f":"Q51*C51*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":56.601293367018179},null,{"$f":"'6. UD1 Assumptions'!AC285","v":92.410274884927645},null,{"$f":"AC51*C51*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":9.0100018012804455},null,{"$f":"AE51+(AG50*'5. UD1 Parameters'!$G$12)","v":103.4204696646909},null,{"$f":"AG50*(1-'5. UD1 Parameters'!$G$12)","v":6.8455313161355402},null,{"$f":"AI51*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.5636875440903601},null,{"$f":"AC51*C51*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":3.0033339337601488},null,{"$f":"'6. UD1 Assumptions'!AE285","v":15.401712480821276},null,{"$f":"AO51*C51*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":5.7756421803079785E-2},null,{"$f":"AQ51+(AS50*'5. UD1 Parameters'!$G$13)","v":1.0002533661479733},null,{"$f":"AS50*(1-'5. UD1 Parameters'!$G$13)","v":3.3571466702099852E-2},null,{"$f":"AU51*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.2380977801399901E-2},null,{"$f":"AO51*C51*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.9252140601026594E-2},null,{"$f":"'6. UD1 Assumptions'!AG285","v":38.504281202053193},null,{"$f":"BA51*C51*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":1.1551284360615957},null,{"$f":"BC51+BE50*'5. UD1 Parameters'!$G$14","v":13.259034572396269},null,{"$f":"BE50*(1-'5. UD1 Parameters'!$G$14)","v":0.87763222001737695},null,{"$f":"BG51*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.58508814667825126},null,{"$f":"BA51*C51*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.38504281202053192},null,{"$f":"'6. UD1 Assumptions'!AI285","v":2.3102568721231913},null,{"$f":"BM51*'5. UD1 Parameters'!$C$15*C51*'5. UD1 Parameters'!$C$28","v":3.4653853081847872E-3},null,{"$f":"BO51+(BQ50*'5. UD1 Parameters'!$G$15)","v":4.9480502842309593E-2},null,{"$f":"BQ50*(1-'5. UD1 Parameters'!$G$15)","v":2.3592455258461863E-3},null,{"$f":"BS51*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.5728303505641241E-3},null,null,null,{"$f":"'6. UD1 Assumptions'!AM285","v":15.573},null,{"$f":"BY51*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C51","v":0.3503925},null,{"$f":"CA51+CC50*'5. UD1 Parameters'!$G$16","v":7.0422708917385242},null,{"$f":"CC50*(1-'5. UD1 Parameters'!$G$16)","v":0.20379803769400681},null,{"$f":"CE51*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.1358653584626712},null,{"$f":"BY51*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C51","v":0.1167975},null,{"$f":"'6. UD1 Assumptions'!AO285","v":0.18939},null,{"$f":"CK51*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C51","v":2.1306375000000001E-3},null,{"$f":"CM51+CO50*'5. UD1 Parameters'!$G$17","v":1.3775937387861134E-2},null,{"$f":"CO50*(1-'5. UD1 Parameters'!$G$17)","v":2.1579305643011763E-3},null,{"$f":"CQ51*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.4386203762007841E-3},null,null,null,116.01366603033354,null,{"$f":"CW51*'5. UD1 Parameters'!$C$31","v":2900.3416507583383},null,116.01222740995733,null,{"$f":"DA51*'5. UD1 Parameters'!$C$31","v":2900.3056852489335},null,55.660861879981091,null,null,60.352804150352448,null,60.351365529976242,null,null,{"$f":"DH51*'5. UD1 Parameters'!$C$31","v":1508.8201037588112},null,{"$f":"DJ51*'5. UD1 Parameters'!$C$31","v":1508.7841382494059},null,null,65.61257982469246,null,2015.9122843785317,null,2045,null,116.01366603033354,2900.3416507583383,0,0]
[2046,null,1,null,{"$f":"'6. UD1 Assumptions'!Y286","v":117.82310047828275},null,{"$f":"E52*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C52","v":16.789791818155294},null,{"$f":"G52+(I51*'5. UD1 Parameters'!$G$10)","v":48.975036119104431},null,{"$f":"I51*(1-'5. UD1 Parameters'!$G$10)","v":15.829498046824725},null,{"$f":"K52*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":10.552998697883149},null,{"$f":"E52*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C52","v":5.596597272718431},null,{"$f":"'6. UD1 Assumptions'!AA286","v":392.74366826094251},null,{"$f":"Q52*C52*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":173.19995770307565},null,{"$f":"S52+U51*'5. UD1 Parameters'!$G$11","v":1001.8265536054139},null,{"$f":"U51*(1-'5. UD1 Parameters'!$G$11)","v":153.54852815378337},null,{"$f":"W52*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":102.36568543585557},null,{"$f":"Q52*C52*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":57.733319234358547},null,{"$f":"'6. UD1 Assumptions'!AC286","v":94.258480382626203},null,{"$f":"AC52*C52*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":9.1902018373060557},null,{"$f":"AE52+(AG51*'5. UD1 Parameters'!$G$12)","v":105.61880860443443},null,{"$f":"AG51*(1-'5. UD1 Parameters'!$G$12)","v":6.9918628975625063},null,{"$f":"AI52*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.6612419317083376},null,{"$f":"AC52*C52*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":3.0634006124353519},null,{"$f":"'6. UD1 Assumptions'!AE286","v":15.709746730437701},null,{"$f":"AO52*C52*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":5.891155023914138E-2},null,{"$f":"AQ52+(AS51*'5. UD1 Parameters'!$G$13)","v":1.0247616182214871},null,{"$f":"AS51*(1-'5. UD1 Parameters'!$G$13)","v":3.4403298165627504E-2},null,{"$f":"AU52*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.2935532110418336E-2},null,{"$f":"AO52*C52*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.9637183413047127E-2},null,{"$f":"'6. UD1 Assumptions'!AG286","v":39.274366826094251},null,{"$f":"BA52*C52*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":1.1782310047828277},null,{"$f":"BC52+BE51*'5. UD1 Parameters'!$G$14","v":13.540872898004416},null,{"$f":"BE51*(1-'5. UD1 Parameters'!$G$14)","v":0.89639267917468024},null,{"$f":"BG52*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.59759511944978683},null,{"$f":"BA52*C52*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.39274366826094254},null,{"$f":"'6. UD1 Assumptions'!AI286","v":2.356462009565655},null,{"$f":"BM52*'5. UD1 Parameters'!$C$15*C52*'5. UD1 Parameters'!$C$28","v":3.5346930143484822E-3},null,{"$f":"BO52+(BQ51*'5. UD1 Parameters'!$G$15)","v":5.060200325704458E-2},null,{"$f":"BQ51*(1-'5. UD1 Parameters'!$G$15)","v":2.4131925996134949E-3},null,{"$f":"BS52*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.6087950664089965E-3},null,null,null,{"$f":"'6. UD1 Assumptions'!AM286","v":15.573},null,{"$f":"BY52*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C52","v":0.3503925},null,{"$f":"CA52+CC51*'5. UD1 Parameters'!$G$16","v":7.1845328329263198},null,{"$f":"CC51*(1-'5. UD1 Parameters'!$G$16)","v":0.20813055881220377},null,{"$f":"CE52*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.13875370587480251},null,{"$f":"BY52*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C52","v":0.1167975},null,{"$f":"'6. UD1 Assumptions'!AO286","v":0.18939},null,{"$f":"CK52*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C52","v":2.1306375000000001E-3},null,{"$f":"CM52+CO51*'5. UD1 Parameters'!$G$17","v":1.3752911189773127E-2},null,{"$f":"CO51*(1-'5. UD1 Parameters'!$G$17)","v":2.153663698088005E-3},null,{"$f":"CQ52*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.4357757987253366E-3},null,null,null,118.3422549937472,null,{"$f":"CW52*'5. UD1 Parameters'!$C$31","v":2958.5563748436803},null,118.34081921794848,null,{"$f":"DA52*'5. UD1 Parameters'!$C$31","v":2958.5204804487121},null,57.340984276222414,null,null,61.00127071752479,null,60.999834941726064,null,null,{"$f":"DH52*'5. UD1 Parameters'!$C$31","v":1525.0317679381196},null,{"$f":"DJ52*'5. UD1 Parameters'!$C$31","v":1524.9958735431517},null,null,66.922495471186323,null,2082.834779849718,null,2046,null,118.3422549937472,2958.5563748436803,0,0]
[2047,null,1,null,{"$f":"'6. UD1 Assumptions'!Y287","v":120.1795624878484},null,{"$f":"E53*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C53","v":17.125587654518398},null,{"$f":"G53+(I52*'5. UD1 Parameters'!$G$10)","v":49.954536120473577},null,{"$f":"I52*(1-'5. UD1 Parameters'!$G$10)","v":16.146087653149248},null,{"$f":"K53*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":10.764058435432831},null,{"$f":"E53*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C53","v":5.7085292181727993},null,{"$f":"'6. UD1 Assumptions'!AA287","v":400.59854162616136},null,{"$f":"Q53*C53*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":176.66395685713715},null,{"$f":"S53+U52*'5. UD1 Parameters'!$G$11","v":1021.8697724660358},null,{"$f":"U52*(1-'5. UD1 Parameters'!$G$11)","v":156.6207379965152},null,{"$f":"W53*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":104.41382533101013},null,{"$f":"Q53*C53*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":58.887985619045715},null,{"$f":"'6. UD1 Assumptions'!AC287","v":96.143649990278718},null,{"$f":"AC53*C53*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":9.374005874052175},null,{"$f":"AE53+(AG52*'5. UD1 Parameters'!$G$12)","v":107.85233028265603},null,{"$f":"AG52*(1-'5. UD1 Parameters'!$G$12)","v":7.1404841958305747},null,{"$f":"AI53*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.7603227972203825},null,{"$f":"AC53*C53*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":3.1246686246840585},null,{"$f":"'6. UD1 Assumptions'!AE287","v":16.023941665046454},null,{"$f":"AO53*C53*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":6.0089781243924202E-2},null,{"$f":"AQ53+(AS52*'5. UD1 Parameters'!$G$13)","v":1.0496051501714607},null,{"$f":"AS52*(1-'5. UD1 Parameters'!$G$13)","v":3.5246249293950649E-2},null,{"$f":"AU53*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.3497499529300431E-2},null,{"$f":"AO53*C53*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":2.0029927081308067E-2},null,{"$f":"'6. UD1 Assumptions'!AG287","v":40.059854162616141},null,{"$f":"BA53*C53*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":1.2017956248784842},null,{"$f":"BC53+BE52*'5. UD1 Parameters'!$G$14","v":13.82722183110975},null,{"$f":"BE52*(1-'5. UD1 Parameters'!$G$14)","v":0.91544669177315063},null,{"$f":"BG53*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.61029779451543376},null,{"$f":"BA53*C53*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.40059854162616143},null,{"$f":"'6. UD1 Assumptions'!AI287","v":2.403591249756968},null,{"$f":"BM53*'5. UD1 Parameters'!$C$15*C53*'5. UD1 Parameters'!$C$28","v":3.6053868746354521E-3},null,{"$f":"BO53+(BQ52*'5. UD1 Parameters'!$G$15)","v":5.1739501311417219E-2},null,{"$f":"BQ52*(1-'5. UD1 Parameters'!$G$15)","v":2.4678888202628079E-3},null,{"$f":"BS53*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.6452592135085386E-3},null,null,null,{"$f":"'6. UD1 Assumptions'!AM287","v":15.573},null,{"$f":"BY53*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C53","v":0.3503925},null,{"$f":"CA53+CC52*'5. UD1 Parameters'!$G$16","v":7.3225902983459568},null,{"$f":"CC52*(1-'5. UD1 Parameters'!$G$16)","v":0.2123350345803626},null,{"$f":"CE53*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.14155668972024171},null,{"$f":"BY53*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C53","v":0.1167975},null,{"$f":"'6. UD1 Assumptions'!AO287","v":0.18939},null,{"$f":"CK53*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C53","v":2.1306375000000001E-3},null,{"$f":"CM53+CO52*'5. UD1 Parameters'!$G$17","v":1.3733484796586298E-2},null,{"$f":"CO52*(1-'5. UD1 Parameters'!$G$17)","v":2.1500638931868286E-3},null,{"$f":"CQ53*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.433375928791219E-3},null,null,null,120.71663718257062,null,{"$f":"CW53*'5. UD1 Parameters'!$C$31","v":3017.9159295642658},null,120.71520380664182,null,{"$f":"DA53*'5. UD1 Parameters'!$C$31","v":3017.8800951660455},null,59.021106672463738,null,null,61.695530510106884,null,61.694097134178087,null,null,{"$f":"DH53*'5. UD1 Parameters'!$C$31","v":1542.3882627526721},null,{"$f":"DJ53*'5. UD1 Parameters'!$C$31","v":1542.3524283544521},null,null,68.258609430610051,null,2151.0933892803282,null,2047,null,120.71663718257062,3017.9159295642658,0,0]
[2048,null,1,null,{"$f":"'6. UD1 Assumptions'!Y288","v":122.58315373760537},null,{"$f":"E54*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C54","v":17.468099407608765},null,{"$f":"G54+(I53*'5. UD1 Parameters'!$G$10)","v":50.953626359573619},null,{"$f":"I53*(1-'5. UD1 Parameters'!$G$10)","v":16.46900916850872},null,{"$f":"K54*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":10.97933944567248},null,{"$f":"E54*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C54","v":5.8226998025362553},null,{"$f":"'6. UD1 Assumptions'!AA288","v":408.61051245868458},null,{"$f":"Q54*C54*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":180.19723599427991},null,{"$f":"S54+U53*'5. UD1 Parameters'!$G$11","v":1042.3128101672264},null,{"$f":"U53*(1-'5. UD1 Parameters'!$G$11)","v":159.75419829308936},null,{"$f":"W54*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":106.50279886205956},null,{"$f":"Q54*C54*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":60.065745331426633},null,{"$f":"'6. UD1 Assumptions'!AC288","v":98.066522990084295},null,{"$f":"AC54*C54*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":9.5614859915332193},null,{"$f":"AE54+(AG53*'5. UD1 Parameters'!$G$12)","v":110.12233220953685},null,{"$f":"AG53*(1-'5. UD1 Parameters'!$G$12)","v":7.2914840646523924},null,{"$f":"AI54*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.8609893764349277},null,{"$f":"AC54*C54*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":3.1871619971777396},null,{"$f":"'6. UD1 Assumptions'!AE288","v":16.344420498347382},null,{"$f":"AO54*C54*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":6.129157686880269E-2},null,{"$f":"AQ54+(AS53*'5. UD1 Parameters'!$G$13)","v":1.0747959948062016},null,{"$f":"AS53*(1-'5. UD1 Parameters'!$G$13)","v":3.6100732234061836E-2},null,{"$f":"AU54*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.4067154822707888E-2},null,{"$f":"AO54*C54*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":2.043052562293423E-2},null,{"$f":"'6. UD1 Assumptions'!AG288","v":40.86105124586846},null,{"$f":"BA54*C54*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":1.2258315373760538},null,{"$f":"BC54+BE53*'5. UD1 Parameters'!$G$14","v":14.118247719171395},null,{"$f":"BE53*(1-'5. UD1 Parameters'!$G$14)","v":0.93480564931440946},null,{"$f":"BG54*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.62320376620960627},null,{"$f":"BA54*C54*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.40861051245868463},null,{"$f":"'6. UD1 Assumptions'!AI288","v":2.4516630747521075},null,{"$f":"BM54*'5. UD1 Parameters'!$C$15*C54*'5. UD1 Parameters'!$C$28","v":3.6774946121281614E-3},null,{"$f":"BO54+(BQ53*'5. UD1 Parameters'!$G$15)","v":5.2893630668541504E-2},null,{"$f":"BQ53*(1-'5. UD1 Parameters'!$G$15)","v":2.5233652550038796E-3},null,{"$f":"BS54*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.6822435033359198E-3},null,null,null,{"$f":"'6. UD1 Assumptions'!AM288","v":15.573},null,{"$f":"BY54*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C54","v":0.3503925},null,{"$f":"CA54+CC53*'5. UD1 Parameters'!$G$16","v":7.456567549035471},null,{"$f":"CC53*(1-'5. UD1 Parameters'!$G$16)","v":0.21641524931048525},null,{"$f":"CE54*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.14427683287365684},null,{"$f":"BY54*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C54","v":0.1167975},null,{"$f":"'6. UD1 Assumptions'!AO288","v":0.18939},null,{"$f":"CK54*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C54","v":2.1306375000000001E-3},null,{"$f":"CM54+CO53*'5. UD1 Parameters'!$G$17","v":1.3717095432141203E-2},null,{"$f":"CO53*(1-'5. UD1 Parameters'!$G$17)","v":2.1470268644450947E-3},null,{"$f":"CQ54*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.4313512429633963E-3},null,null,null,123.13778903281924,null,{"$f":"CW54*'5. UD1 Parameters'!$C$31","v":3078.4447258204809},null,123.13635768157627,null,{"$f":"DA54*'5. UD1 Parameters'!$C$31","v":3078.4089420394066},null,60.701229068705061,null,null,62.436559964114181,null,62.43512861287121,null,null,{"$f":"DH54*'5. UD1 Parameters'!$C$31","v":1560.9139991028546},null,{"$f":"DJ54*'5. UD1 Parameters'!$C$31","v":1560.8782153217803},null,null,69.62144566922224,null,2220.7148349495505,null,2048,null,123.13778903281924,3078.4447258204809,0,0]
[2049,null,1,null,{"$f":"'6. UD1 Assumptions'!Y289","v":125.03481681235748},null,{"$f":"E55*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C55","v":17.81746139576094},null,{"$f":"G55+(I54*'5. UD1 Parameters'!$G$10)","v":51.972698562793099},null,{"$f":"I54*(1-'5. UD1 Parameters'!$G$10)","v":16.798389192541464},null,{"$f":"K55*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":11.198926128360975},null,{"$f":"E55*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C55","v":5.9391537985869798},null,{"$f":"'6. UD1 Assumptions'!AA289","v":416.78272270785828},null,{"$f":"Q55*C55*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":183.8011807141655},null,{"$f":"S55+U54*'5. UD1 Parameters'!$G$11","v":1063.1638265399599},null,{"$f":"U54*(1-'5. UD1 Parameters'!$G$11)","v":162.95016434143204},null,{"$f":"W55*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":108.63344289428802},null,{"$f":"Q55*C55*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":61.267060238055166},null,{"$f":"'6. UD1 Assumptions'!AC289","v":100.02785344988598},null,{"$f":"AC55*C55*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":9.7527157113638836},null,{"$f":"AE55+(AG54*'5. UD1 Parameters'!$G$12)","v":112.43009769716579},null,{"$f":"AG54*(1-'5. UD1 Parameters'!$G$12)","v":7.4449502237349412},null,{"$f":"AI55*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.9633001491566269},null,{"$f":"AC55*C55*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":3.2509052371212945},null,{"$f":"'6. UD1 Assumptions'!AE289","v":16.67130890831433},null,{"$f":"AO55*C55*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":6.251740840617874E-2},null,{"$f":"AQ55+(AS54*'5. UD1 Parameters'!$G$13)","v":1.1003462423629864},null,{"$f":"AS54*(1-'5. UD1 Parameters'!$G$13)","v":3.6967160849394061E-2},null,{"$f":"AU55*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.4644773899596038E-2},null,{"$f":"AO55*C55*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":2.0839136135392913E-2},null,{"$f":"'6. UD1 Assumptions'!AG289","v":41.678272270785833},null,{"$f":"BA55*C55*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":1.2503481681235749},null,{"$f":"BC55+BE54*'5. UD1 Parameters'!$G$14","v":14.414115089380232},null,{"$f":"BE54*(1-'5. UD1 Parameters'!$G$14)","v":0.95448079791473628},null,{"$f":"BG55*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.63632053194315752},null,{"$f":"BA55*C55*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.41678272270785832},null,{"$f":"'6. UD1 Assumptions'!AI289","v":2.5006963362471497},null,{"$f":"BM55*'5. UD1 Parameters'!$C$15*C55*'5. UD1 Parameters'!$C$28","v":3.7510445043707243E-3},null,{"$f":"BO55+(BQ54*'5. UD1 Parameters'!$G$15)","v":5.4065022364960774E-2},null,{"$f":"BQ54*(1-'5. UD1 Parameters'!$G$15)","v":2.5796528079514518E-3},null,{"$f":"BS55*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.7197685386343012E-3},null,null,null,{"$f":"'6. UD1 Assumptions'!AM289","v":15.573},null,{"$f":"BY55*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C55","v":0.3503925},null,{"$f":"CA55+CC54*'5. UD1 Parameters'!$G$16","v":7.5865851735642194},null,{"$f":"CC54*(1-'5. UD1 Parameters'!$G$16)","v":0.22037487547125159},null,{"$f":"CE55*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.14691658364750104},null,{"$f":"BY55*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C55","v":0.1167975},null,{"$f":"'6. UD1 Assumptions'!AO289","v":0.18939},null,{"$f":"CK55*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C55","v":2.1306375000000001E-3},null,{"$f":"CM55+CO54*'5. UD1 Parameters'!$G$17","v":1.3703268301992502E-2},null,{"$f":"CO54*(1-'5. UD1 Parameters'!$G$17)","v":2.1444646301487023E-3},null,{"$f":"CQ55*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.4296430867658015E-3},null,null,null,125.60670047292129,null,{"$f":"CW55*'5. UD1 Parameters'!$C$31","v":3140.1675118230323},null,125.60527082983452,null,{"$f":"DA55*'5. UD1 Parameters'!$C$31","v":3140.1317707458629},null,62.381351464946384,null,null,63.225349007974906,null,63.22391936488814,null,null,{"$f":"DH55*'5. UD1 Parameters'!$C$31","v":1580.6337251993727},null,{"$f":"DJ55*'5. UD1 Parameters'!$C$31","v":1580.5979841222036},null,null,71.011538632606701,null,2291.7263735821571,null,2049,null,125.60670047292129,3140.1675118230323,0,0]
[{"$f":"A55+1","v":2050},null,1,null,{"$f":"'6. UD1 Assumptions'!Y290","v":127.53551314860464},null,{"$f":"E56*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C56","v":18.173810623676161},null,{"$f":"G56+(I55*'5. UD1 Parameters'!$G$10)","v":53.012152316884034},null,{"$f":"I55*(1-'5. UD1 Parameters'!$G$10)","v":17.134356869585222},null,{"$f":"K56*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":11.422904579723481},null,{"$f":"E56*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C56","v":6.0579368745587203},null,{"$f":"'6. UD1 Assumptions'!AA290","v":425.11837716201546},null,{"$f":"Q56*C56*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":187.47720432844881},null,{"$f":"S56+U55*'5. UD1 Parameters'!$G$11","v":1084.4311190581936},null,{"$f":"U55*(1-'5. UD1 Parameters'!$G$11)","v":166.20991181021515},null,{"$f":"W56*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":110.80660787347676},null,{"$f":"Q56*C56*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":62.492401442816266},null,{"$f":"'6. UD1 Assumptions'!AC290","v":102.0284105188837},null,{"$f":"AC56*C56*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":9.9477700255911614},null,{"$f":"AE56+(AG55*'5. UD1 Parameters'!$G$12)","v":114.77689828985052},null,{"$f":"AG55*(1-'5. UD1 Parameters'!$G$12)","v":7.600969432906421},null,{"$f":"AI56*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.0673129552709471},null,{"$f":"AC56*C56*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":3.3159233418637206},null,{"$f":"'6. UD1 Assumptions'!AE290","v":17.004735086480618},null,{"$f":"AO56*C56*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":6.3767756574302323E-2},null,{"$f":"AQ56+(AS55*'5. UD1 Parameters'!$G$13)","v":1.1262680479586629},null,{"$f":"AS55*(1-'5. UD1 Parameters'!$G$13)","v":3.7845950978625802E-2},null,{"$f":"AU56*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.5230633985750532E-2},null,{"$f":"AO56*C56*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":2.1255918858100773E-2},null,{"$f":"'6. UD1 Assumptions'!AG290","v":42.511837716201548},null,{"$f":"BA56*C56*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":1.2753551314860465},null,{"$f":"BC56+BE55*'5. UD1 Parameters'!$G$14","v":14.714986960237249},null,{"$f":"BE55*(1-'5. UD1 Parameters'!$G$14)","v":0.97448326062902846},null,{"$f":"BG56*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.64965550708601894},null,{"$f":"BA56*C56*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.4251183771620155},null,{"$f":"'6. UD1 Assumptions'!AI290","v":2.550710262972093},null,{"$f":"BM56*'5. UD1 Parameters'!$C$15*C56*'5. UD1 Parameters'!$C$28","v":3.8260653944581398E-3},null,{"$f":"BO56+(BQ55*'5. UD1 Parameters'!$G$15)","v":5.525430550429801E-2},null,{"$f":"BQ55*(1-'5. UD1 Parameters'!$G$15)","v":2.6367822551209047E-3},null,{"$f":"BS56*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.7578548367472697E-3},null,null,null,{"$f":"'6. UD1 Assumptions'!AM290","v":15.573},null,{"$f":"BY56*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C56","v":0.3503925},null,{"$f":"CA56+CC55*'5. UD1 Parameters'!$G$16","v":7.7127601965707298},null,{"$f":"CC55*(1-'5. UD1 Parameters'!$G$16)","v":0.22421747699348915},null,{"$f":"CE56*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.14947831799565942},null,{"$f":"BY56*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C56","v":0.1167975},null,{"$f":"'6. UD1 Assumptions'!AO290","v":0.18939},null,{"$f":"CK56*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C56","v":2.1306375000000001E-3},null,{"$f":"CM56+CO55*'5. UD1 Parameters'!$G$17","v":1.3691602838771542E-2},null,{"$f":"CO55*(1-'5. UD1 Parameters'!$G$17)","v":2.1423029632209596E-3},null,{"$f":"CQ56*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.4282019754806397E-3},null,null,null,128.12437592435086,null,{"$f":"CW56*'5. UD1 Parameters'!$C$31","v":3203.1093981087715},null,128.12294772237539,null,{"$f":"DA56*'5. UD1 Parameters'!$C$31","v":3203.0736930593848},null,64.061473861187693,null,null,64.062902063163165,null,64.061473861187693,null,null,{"$f":"DH56*'5. UD1 Parameters'!$C$31","v":1601.5725515790791},null,{"$f":"DJ56*'5. UD1 Parameters'!$C$31","v":1601.5368465296924},null,null,72.429433455258817,null,2364.1558070374158,null,2050,null,128.12437592435086,3203.1093981087715,0,0]

{"sheet":"UD1_Sce2Comp","index":36,"n_rows":56,"n_cols":131,"rows_kept":56,"cut":false,"hidden":true,"merged":[[4,127,4,130],[3,107,3,108],[3,110,3,111],[3,112,3,113],[3,115,3,116],[3,117,3,118],[3,93,3,94],[3,95,3,96],[3,97,3,98],[3,99,3,100],[3,101,3,102],[3,83,3,84],[3,85,3,86],[3,87,3,88],[3,89,3,90],[3,91,3,92],[3,73,3,74],[3,75,3,76],[3,77,3,78],[3,79,3,80],[3,81,3,82],[3,63,3,64],[3,65,3,66],[3,67,3,68],[3,69,3,70],[3,71,3,72],[3,53,3,54],[3,55,3,56],[3,57,3,58],[3,59,3,60],[3,61,3,62],[3,43,3,44],[3,45,3,46],[3,47,3,48],[3,49,3,50],[3,51,3,52],[3,33,3,34],[3,35,3,36],[3,37,3,38],[3,39,3,40],[3,41,3,42],[3,23,3,24],[3,25,3,26],[3,27,3,28],[3,29,3,30],[3,31,3,32],[3,13,3,14],[3,15,3,16],[3,17,3,18],[3,19,3,20],[3,21,3,22],[3,3,3,4],[3,5,3,6],[3,7,3,8],[3,9,3,10],[3,11,3,12],[2,112,2,113],[2,115,2,116],[2,117,2,118],[2,120,2,123],[2,127,3,130],[3,120,3,121],[3,122,3,123],[1,120,1,121],[1,122,1,123],[2,0,4,0],[2,1,3,2],[2,3,2,14],[2,15,2,26],[2,27,2,38],[2,39,2,50],[2,51,2,62],[2,63,2,74],[2,75,2,86],[2,87,2,98],[2,99,2,102],[2,107,2,108],[2,109,7,109],[2,110,2,111],[0,11,0,14],[1,110,1,111],[1,112,1,113],[1,115,1,116],[1,117,1,118]]}
["HOME",null,"Emissions of CH4 from different waste components - Gg",null,null,null,null,null,null,null,null,"UD1 - SCENARIO 2_COMPOSTING"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"With Industrial",null,"W/out industrial",null,null,"With Industrial",null,"W/out industrial",null,null,"Annual",null,"Cumula"]
["Year","MCF",null,"FOOD",null,null,null,null,null,null,null,null,null,null,null,"GARDEN",null,null,null,null,null,null,null,null,null,null,null,"PAPER",null,null,null,null,null,null,null,null,null,null,null,"WOOD",null,null,null,null,null,null,null,null,null,null,null,"TEXTILES",null,null,null,null,null,null,null,null,null,null,null,"NAPPIES",null,null,null,null,null,null,null,null,null,null,null,"SEWAGE SLUDGE",null,null,null,null,null,null,null,null,null,null,null,"INDUSTRIAL",null,null,null,null,null,null,null,null,null,null,null,"Total CH4 generated",null,null,null,null,null,null,null,"Recovered",null,"Assumptions: The capture of LFG in baseline increases to 2016 by value given at BD18.","Emissions",null,"Emissions",null,null,"Emissions",null,"Emissions",null,null,"stored C",null,null,null,null,null,null,"CHECK"]
[null,null,null,"Food (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Garden (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Paper (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Wood (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Textiles (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Nappies (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Sludge (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Industrial (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Qtotal (Gg CH4)",null,"Gg CO2e",null,null,null,null,null,"Gg CH4",null,null,"Gg CH4",null,"Gg CH4",null,null,"Gg CO2e",null,"Gg CO2e",null,null,"Gg C",null,"Gg C"]
[null,"TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER",null,"TNC","USER","TNC","USER",null,"TNC","USER","TNC","USER",null,"TNC","USER","TNC","USER",null,null,null,"Total CH4 generated"]
[2000,null,{"$f":"'5. UD1 Parameters'!C23","v":0.91},null,{"$f":"'6. UD1 Assumptions'!D297","v":0},null,{"$f":"E6*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C6","v":0},null,{"$f":"G6","v":0},null,0,null,{"$f":"K6*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0},null,{"$f":"E6*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C6","v":0},null,{"$f":"'6. UD1 Assumptions'!F297","v":0},null,{"$f":"Q6*C6*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":0},null,{"$f":"S6","v":0},null,0,null,{"$f":"W6*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0},null,{"$f":"Q6*C6*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":0},null,{"$f":"'6. UD1 Assumptions'!H297","v":0},null,{"$f":"AC6*C6*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":0},null,{"$f":"AE6","v":0},null,0,null,{"$f":"AI6*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0},null,{"$f":"AC6*C6*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":0},null,{"$f":"'6. UD1 Assumptions'!J297","v":0},null,{"$f":"AO6*C6*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":0},null,{"$f":"AQ6","v":0},null,0,null,{"$f":"AU6*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0},null,{"$f":"AO6*C6*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":0},null,{"$f":"'6. UD1 Assumptions'!L297","v":0},null,{"$f":"BA6*C6*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0},null,{"$f":"BC6","v":0},null,0,null,{"$f":"BG6*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0},null,{"$f":"BA6*C6*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0},null,{"$f":"'6. UD1 Assumptions'!N297","v":0},null,{"$f":"BM6*'5. UD1 Parameters'!$C$15*C6*'5. UD1 Parameters'!$C$28","v":0},null,{"$f":"BO6","v":0},null,0,null,{"$f":"BS6*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0},null,{"$f":"BM6*'5. UD1 Parameters'!$C$15*C6*(1-'5. UD1 Parameters'!$C$28)","v":0},null,{"$f":"'6. UD1 Assumptions'!R297","v":0},null,{"$f":"BY6*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C6","v":0},null,null,null,null,null,{"$f":"CE6*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0},null,null,null,{"$f":"'6. UD1 Assumptions'!T297","v":0},null,{"$f":"CK6*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C6","v":0},null,null,null,null,null,null,null,null,null,{"$f":"CS6+CG6+BU6+BI6+AW6+AK6+Y6+M6","v":0},null,{"$f":"CW6*'5. UD1 Parameters'!$C$31","v":0},null,{"$f":"CG6+BU6+BI6+AW6+AK6+Y6+M6","v":0},null,{"$f":"DA6*'5. UD1 Parameters'!$C$31","v":0},null,null,null,null,{"$f":"CW6-DE6","v":0},null,{"$f":"DA6-DE6","v":0},null,null,{"$f":"DH6*'5. UD1 Parameters'!$C$31","v":0},null,{"$f":"DJ6*'5. UD1 Parameters'!$C$31","v":0},null,null,{"$f":"CI6+BW6+BK6+AY6+AM6+AA6+O6","v":0},null,{"$f":"DR6","v":0},null,2000,null,0,0,{"$f":"DX6-CW6","v":0},{"$f":"DY6-CY6","v":0}]
[{"$f":"A6+1","v":2001},null,{"$f":"'5. UD1 Parameters'!C24","v":0.96},null,{"$f":"'6. UD1 Assumptions'!D298","v":40.483230837720001},null,{"$f":"E7*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C7","v":5.5381059786000968},null,{"$f":"G7+(I6*'5. UD1 Parameters'!$G$10)","v":5.5381059786000968},null,{"$f":"I6*(1-'5. UD1 Parameters'!$G$10)","v":0},null,{"$f":"K7*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0},null,{"$f":"E7*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C7","v":1.846035326200032},null,{"$f":"'6. UD1 Assumptions'!F298","v":134.9441027924},null,{"$f":"Q7*C7*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":57.129935358190465},null,{"$f":"S7+U6*'5. UD1 Parameters'!$G$11","v":57.129935358190465},null,{"$f":"U6*(1-'5. UD1 Parameters'!$G$11)","v":0},null,{"$f":"W7*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0},null,{"$f":"Q7*C7*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":19.043311786063487},null,{"$f":"'6. UD1 Assumptions'!H298","v":32.386584670175999},null,{"$f":"AC7*C7*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":3.0313843251284736},null,{"$f":"AE7+(AG6*'5. UD1 Parameters'!$G$12)","v":3.0313843251284736},null,{"$f":"AG6*(1-'5. UD1 Parameters'!$G$12)","v":0},null,{"$f":"AI7*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0},null,{"$f":"AC7*C7*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.0104614417094913},null,{"$f":"'6. UD1 Assumptions'!J298","v":5.3977641116960005},null,{"$f":"AO7*C7*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":1.9431950802105601E-2},null,{"$f":"AQ7+(AS6*'5. UD1 Parameters'!$G$13)","v":1.9431950802105601E-2},null,{"$f":"AS6*(1-'5. UD1 Parameters'!$G$13)","v":0},null,{"$f":"AU7*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0},null,{"$f":"AO7*C7*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":6.4773169340352002E-3},null,{"$f":"'6. UD1 Assumptions'!L298","v":13.49441027924},null,{"$f":"BA7*C7*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.38863901604211204},null,{"$f":"BC7+BE6*'5. UD1 Parameters'!$G$14","v":0.38863901604211204},null,{"$f":"BE6*(1-'5. UD1 Parameters'!$G$14)","v":0},null,{"$f":"BG7*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0},null,{"$f":"BA7*C7*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.129546338680704},null,{"$f":"'6. UD1 Assumptions'!N298","v":0.80966461675440005},null,{"$f":"BM7*'5. UD1 Parameters'!$C$15*C7*'5. UD1 Parameters'!$C$28","v":1.1659170481263361E-3},null,{"$f":"BO7+(BQ6*'5. UD1 Parameters'!$G$15)","v":1.1659170481263361E-3},null,{"$f":"BQ6*(1-'5. UD1 Parameters'!$G$15)","v":0},null,{"$f":"BS7*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0},null,{"$f":"BM7*'5. UD1 Parameters'!$C$15*C7*(1-'5. UD1 Parameters'!$C$28)","v":3.8863901604211201E-4},null,{"$f":"'6. UD1 Assumptions'!R298","v":0},null,{"$f":"BY7*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C7","v":0},null,null,null,null,null,{"$f":"CE7*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0},null,null,null,{"$f":"'6. UD1 Assumptions'!T298","v":0},null,{"$f":"CK7*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C7","v":0},null,null,null,null,null,null,null,null,null,{"$f":"CS7+CG7+BU7+BI7+AW7+AK7+Y7+M7","v":0},null,{"$f":"CW7*'5. UD1 Parameters'!$C$31","v":0},null,{"$f":"CG7+BU7+BI7+AW7+AK7+Y7+M7","v":0},null,{"$f":"DA7*'5. UD1 Parameters'!$C$31","v":0},null,null,null,null,0,null,0,null,null,{"$f":"DH7*'5. UD1 Parameters'!$C$31","v":0},null,{"$f":"DJ7*'5. UD1 Parameters'!$C$31","v":0},null,null,22.03622084860379,null,{"$f":"DR7+DT6","v":22.03622084860379},null,{"$f":"DV6+1","v":2001},null,5.1299360902327313,128.24840225581829,{"$f":"DX7-CW7","v":5.1299360902327313},{"$f":"DY7-CY7","v":128.24840225581829}]
[{"$f":"A7+1","v":2002},null,{"$f":"'5. UD1 Parameters'!C25","v":1},null,{"$f":"'6. UD1 Assumptions'!D299","v":54.586830322499999},null,{"$f":"E8*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C8","v":7.7786233209562496},null,{"$f":"G8+(I7*'5. UD1 Parameters'!$G$10)","v":11.490926775481716},null,{"$f":"I7*(1-'5. UD1 Parameters'!$G$10)","v":1.8258025240746305},null,{"$f":"K8*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.2172016827164203},null,{"$f":"E8*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C8","v":2.59287444031875},null,{"$f":"'6. UD1 Assumptions'!F299","v":181.95610107499999},null,{"$f":"Q8*C8*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":80.242640574074983},null,{"$f":"S8+U7*'5. UD1 Parameters'!$G$11","v":128.44115701020598},null,{"$f":"U7*(1-'5. UD1 Parameters'!$G$11)","v":8.93141892205945},null,{"$f":"W8*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.9542792813729664},null,{"$f":"Q8*C8*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":26.747546858024997},null,{"$f":"'6. UD1 Assumptions'!H299","v":43.669464257999998},null,{"$f":"AC8*C8*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.2577727651549999},null,{"$f":"AE8+(AG7*'5. UD1 Parameters'!$G$12)","v":7.0842167756645527},null,{"$f":"AG7*(1-'5. UD1 Parameters'!$G$12)","v":0.20494031461892104},null,{"$f":"AI8*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.13662687641261401},null,{"$f":"AC8*C8*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.419257588385},null,{"$f":"'6. UD1 Assumptions'!J299","v":7.2782440429999999},null,{"$f":"AO8*C8*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":2.7293415161250001E-2},null,{"$f":"AQ8+(AS7*'5. UD1 Parameters'!$G$13)","v":4.6057012104213729E-2},null,{"$f":"AS7*(1-'5. UD1 Parameters'!$G$13)","v":6.6835385914186963E-4},null,{"$f":"AU8*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.4556923942791309E-4},null,{"$f":"AO8*C8*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":9.0978050537499997E-3},null,{"$f":"'6. UD1 Assumptions'!L299","v":18.195610107499999},null,{"$f":"BA8*C8*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.54586830322500002},null,{"$f":"BC8+BE7*'5. UD1 Parameters'!$G$14","v":0.90823291995699396},null,{"$f":"BE7*(1-'5. UD1 Parameters'!$G$14)","v":2.6274399310118084E-2},null,{"$f":"BG8*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.7516266206745387E-2},null,{"$f":"BA8*C8*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.18195610107499999},null,{"$f":"'6. UD1 Assumptions'!N299","v":1.09173660645},null,{"$f":"BM8*'5. UD1 Parameters'!$C$15*C8*'5. UD1 Parameters'!$C$28","v":1.6376049096750002E-3},null,{"$f":"BO8+(BQ7*'5. UD1 Parameters'!$G$15)","v":2.7466595123797864E-3},null,{"$f":"BQ7*(1-'5. UD1 Parameters'!$G$15)","v":5.6862445421550127E-5},null,{"$f":"BS8*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.7908296947700082E-5},null,{"$f":"BM8*'5. UD1 Parameters'!$C$15*C8*(1-'5. UD1 Parameters'!$C$28)","v":5.4586830322500004E-4},null,{"$f":"'6. UD1 Assumptions'!R299","v":0},null,{"$f":"BY8*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C8","v":0},null,null,null,null,null,{"$f":"CE8*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0},null,null,null,{"$f":"'6. UD1 Assumptions'!T299","v":0},null,{"$f":"CK8*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C8","v":0},null,null,null,null,null,null,null,null,null,7.326107584245122,null,{"$f":"CW8*'5. UD1 Parameters'!$C$31","v":183.15268960612804},null,7.326107584245122,null,{"$f":"DA8*'5. UD1 Parameters'!$C$31","v":183.15268960612804},null,null,null,null,7.326107584245122,null,7.326107584245122,null,null,{"$f":"DH8*'5. UD1 Parameters'!$C$31","v":183.15268960612804},null,{"$f":"DJ8*'5. UD1 Parameters'!$C$31","v":183.15268960612804},null,null,30.951278661160721,null,{"$f":"DR8+DT7","v":52.987499509764511},null,{"$f":"DV7+1","v":2002},null,11.51592733945308,287.89818348632701,4.1898197552079584,104.74549388019898]
[2003,null,{"$f":"C8","v":1},null,{"$f":"'6. UD1 Assumptions'!D300","v":55.867108239000004},null,{"$f":"E9*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C9","v":7.9610629240575008},null,{"$f":"G9+(I8*'5. UD1 Parameters'!$G$10)","v":15.663661489190567},null,{"$f":"I8*(1-'5. UD1 Parameters'!$G$10)","v":3.7883282103486517},null,{"$f":"K9*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.5255521402324344},null,{"$f":"E9*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C9","v":2.6536876413525001},null,{"$f":"'6. UD1 Assumptions'!F300","v":186.22369413000001},null,{"$f":"Q9*C9*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":82.124649111330001},null,{"$f":"S9+U8*'5. UD1 Parameters'!$G$11","v":190.48593428377274},null,{"$f":"U8*(1-'5. UD1 Parameters'!$G$11)","v":20.079871837763228},null,{"$f":"W9*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":13.386581225175485},null,{"$f":"Q9*C9*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":27.374883037109999},null,{"$f":"'6. UD1 Assumptions'!H300","v":44.693686591199999},null,{"$f":"AC9*C9*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.3576344426420004},null,{"$f":"AE9+(AG8*'5. UD1 Parameters'!$G$12)","v":10.962914383145673},null,{"$f":"AG8*(1-'5. UD1 Parameters'!$G$12)","v":0.4789368351608802},null,{"$f":"AI9*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.3192912234405868},null,{"$f":"AC9*C9*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.4525448142140001},null,{"$f":"'6. UD1 Assumptions'!J300","v":7.4489477652000007},null,{"$f":"AO9*C9*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":2.7933554119500003E-2},null,{"$f":"AQ9+(AS8*'5. UD1 Parameters'!$G$13)","v":7.240645446396908E-2},null,{"$f":"AS8*(1-'5. UD1 Parameters'!$G$13)","v":1.5841117597446542E-3},null,{"$f":"AU9*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.0560745064964361E-3},null,{"$f":"AO9*C9*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":9.311184706500001E-3},null,{"$f":"'6. UD1 Assumptions'!L300","v":18.622369413000001},null,{"$f":"BA9*C9*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.55867108239000007},null,{"$f":"BC9+BE8*'5. UD1 Parameters'!$G$14","v":1.4055018439930351},null,{"$f":"BE8*(1-'5. UD1 Parameters'!$G$14)","v":6.1402158353958999E-2},null,{"$f":"BG9*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.0934772235972666E-2},null,{"$f":"BA9*C9*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.18622369413000001},null,{"$f":"'6. UD1 Assumptions'!N300","v":1.1173421647800001},null,{"$f":"BM9*'5. UD1 Parameters'!$C$15*C9*'5. UD1 Parameters'!$C$28","v":1.6760132471700002E-3},null,{"$f":"BO9+(BQ8*'5. UD1 Parameters'!$G$15)","v":4.2887165944304369E-3},null,{"$f":"BQ8*(1-'5. UD1 Parameters'!$G$15)","v":1.3395616511935039E-4},null,{"$f":"BS9*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":8.9304110079566919E-5},null,{"$f":"BM9*'5. UD1 Parameters'!$C$15*C9*(1-'5. UD1 Parameters'!$C$28)","v":5.5867108239000005E-4},null,{"$f":"'6. UD1 Assumptions'!R300","v":0},null,{"$f":"BY9*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C9","v":0},null,null,null,null,null,{"$f":"CE9*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0},null,null,null,{"$f":"'6. UD1 Assumptions'!T300","v":0},null,{"$f":"CK9*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C9","v":0},null,null,null,null,null,null,null,null,null,16.273504739701053,null,{"$f":"CW9*'5. UD1 Parameters'!$C$31","v":406.8376184925263},null,16.273504739701053,null,{"$f":"DA9*'5. UD1 Parameters'!$C$31","v":406.8376184925263},null,null,0.15,null,16.273504739701053,null,16.273504739701053,null,null,{"$f":"DH9*'5. UD1 Parameters'!$C$31","v":406.8376184925263},null,{"$f":"DJ9*'5. UD1 Parameters'!$C$31","v":406.8376184925263},null,null,31.67720904259539,null,84.664708552359897,null,2003,null,19.718240979306973,492.95602448267431,3.4447362396059198,86.118405990148005]
[2004,null,{"$f":"C9","v":1},null,{"$f":"'6. UD1 Assumptions'!D301","v":57.180621595499993},null,{"$f":"E10*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C10","v":8.1482385773587502},null,{"$f":"G10+(I9*'5. UD1 Parameters'!$G$10)","v":18.647904867879642},null,{"$f":"I9*(1-'5. UD1 Parameters'!$G$10)","v":5.1639951986696753},null,{"$f":"K10*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.4426634657797832},null,{"$f":"E10*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C10","v":2.7160795257862498},null,{"$f":"'6. UD1 Assumptions'!F301","v":190.60207198499998},null,{"$f":"Q10*C10*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":84.055513745384985},null,{"$f":"S10+U9*'5. UD1 Parameters'!$G$11","v":244.7617945570949},null,{"$f":"U9*(1-'5. UD1 Parameters'!$G$11)","v":29.779653472062812},null,{"$f":"W10*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":19.85310231470854},null,{"$f":"Q10*C10*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":28.018504581794996},null,{"$f":"'6. UD1 Assumptions'!H301","v":45.744497276399997},null,{"$f":"AC10*C10*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.4600884844489999},null,{"$f":"AE10+(AG9*'5. UD1 Parameters'!$G$12)","v":14.681842103452055},null,{"$f":"AG9*(1-'5. UD1 Parameters'!$G$12)","v":0.74116076414261634},null,{"$f":"AI10*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.49410717609507754},null,{"$f":"AC10*C10*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.4866961614829999},null,{"$f":"'6. UD1 Assumptions'!J301","v":7.6240828793999995},null,{"$f":"AO10*C10*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":2.8590310797749999E-2},null,{"$f":"AQ10+(AS9*'5. UD1 Parameters'!$G$13)","v":9.8506375400165394E-2},null,{"$f":"AS9*(1-'5. UD1 Parameters'!$G$13)","v":2.4903898615536851E-3},null,{"$f":"AU10*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.6602599077024567E-3},null,{"$f":"AO10*C10*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":9.5301035992500002E-3},null,{"$f":"'6. UD1 Assumptions'!L301","v":19.060207198499999},null,{"$f":"BA10*C10*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.57180621595499992},null,{"$f":"BC10+BE9*'5. UD1 Parameters'!$G$14","v":1.8822874491605202},null,{"$f":"BE9*(1-'5. UD1 Parameters'!$G$14)","v":9.502061078751492E-2},null,{"$f":"BG10*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":6.3347073858343275E-2},null,{"$f":"BA10*C10*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.19060207198499998},null,{"$f":"'6. UD1 Assumptions'!N301","v":1.1436124319099998},null,{"$f":"BM10*'5. UD1 Parameters'!$C$15*C10*'5. UD1 Parameters'!$C$28","v":1.7154186478649999E-3},null,{"$f":"BO10+(BQ9*'5. UD1 Parameters'!$G$15)","v":5.794972065831727E-3},null,{"$f":"BQ9*(1-'5. UD1 Parameters'!$G$15)","v":2.0916317646371029E-4},null,{"$f":"BS10*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.3944211764247352E-4},null,{"$f":"BM10*'5. UD1 Parameters'!$C$15*C10*(1-'5. UD1 Parameters'!$C$28)","v":5.7180621595499998E-4},null,{"$f":"'6. UD1 Assumptions'!R301","v":0},null,{"$f":"BY10*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C10","v":0},null,null,null,null,null,{"$f":"CE10*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0},null,null,null,{"$f":"'6. UD1 Assumptions'!T301","v":0},null,{"$f":"CK10*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C10","v":0},null,null,null,null,null,null,null,null,null,23.855019732467088,null,{"$f":"CW10*'5. UD1 Parameters'!$C$31","v":596.37549331167725},null,23.855019732467088,null,{"$f":"DA10*'5. UD1 Parameters'!$C$31","v":596.37549331167725},null,null,null,null,23.855019732467088,null,23.855019732467088,null,null,{"$f":"DH10*'5. UD1 Parameters'!$C$31","v":596.37549331167725},null,{"$f":"DJ10*'5. UD1 Parameters'!$C$31","v":596.37549331167725},null,null,32.421984250864455,null,117.08669280322435,null,2004,null,26.703200402294264,667.58001005735662,2.8481806698271761,71.204516745679371]
[2005,null,1,null,{"$f":"'6. UD1 Assumptions'!D302","v":58.526479286999994},null,{"$f":"E11*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C11","v":8.3400232983974991},null,{"$f":"G11+(I10*'5. UD1 Parameters'!$G$10)","v":20.840087747902803},null,{"$f":"I10*(1-'5. UD1 Parameters'!$G$10)","v":6.1478404183743374},null,{"$f":"K11*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.0985602789162243},null,{"$f":"E11*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C11","v":2.7800077661324996},null,{"$f":"'6. UD1 Assumptions'!F302","v":195.08826428999998},null,{"$f":"Q11*C11*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":86.033924551889996},null,{"$f":"S11+U10*'5. UD1 Parameters'!$G$11","v":292.53083906670321},null,{"$f":"U10*(1-'5. UD1 Parameters'!$G$11)","v":38.264880042281682},null,{"$f":"W11*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":25.509920028187786},null,{"$f":"Q11*C11*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":28.677974850629997},null,{"$f":"'6. UD1 Assumptions'!H302","v":46.821183429599998},null,{"$f":"AC11*C11*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.5650653843859992},null,{"$f":"AE11+(AG10*'5. UD1 Parameters'!$G$12)","v":18.254324226479646},null,{"$f":"AG10*(1-'5. UD1 Parameters'!$G$12)","v":0.99258326135841091},null,{"$f":"AI11*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.66172217423894053},null,{"$f":"AC11*C11*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.5216884614619999},null,{"$f":"'6. UD1 Assumptions'!J302","v":7.8035305715999996},null,{"$f":"AO11*C11*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":2.92632396435E-2},null,{"$f":"AQ11+(AS10*'5. UD1 Parameters'!$G$13)","v":0.12438152926580082},null,{"$f":"AS10*(1-'5. UD1 Parameters'!$G$13)","v":3.3880857778645838E-3},null,{"$f":"AU11*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.2587238519097223E-3},null,{"$f":"AO11*C11*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":9.7544132144999993E-3},null,{"$f":"'6. UD1 Assumptions'!L302","v":19.508826428999999},null,{"$f":"BA11*C11*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.58526479286999999},null,{"$f":"BC11+BE10*'5. UD1 Parameters'!$G$14","v":2.3402979777538007},null,{"$f":"BE10*(1-'5. UD1 Parameters'!$G$14)","v":0.12725426427671935},null,{"$f":"BG11*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":8.4836176184479556E-2},null,{"$f":"BA11*C11*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.19508826429000001},null,{"$f":"'6. UD1 Assumptions'!N302","v":1.17052958574},null,{"$f":"BM11*'5. UD1 Parameters'!$C$15*C11*'5. UD1 Parameters'!$C$28","v":1.7557943786099999E-3},null,{"$f":"BO11+(BQ10*'5. UD1 Parameters'!$G$15)","v":7.2681423217888274E-3},null,{"$f":"BQ10*(1-'5. UD1 Parameters'!$G$15)","v":2.8262412265289948E-4},null,{"$f":"BS11*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.8841608176859966E-4},null,{"$f":"BM11*'5. UD1 Parameters'!$C$15*C11*(1-'5. UD1 Parameters'!$C$28)","v":5.8526479286999996E-4},null,{"$f":"'6. UD1 Assumptions'!R302","v":5.9130000000000003},null,{"$f":"BY11*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C11","v":0.13304250000000001},null,{"$f":"CA11","v":0.13304250000000001},null,null,null,{"$f":"CE11*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0},null,{"$f":"BY11*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C11","v":4.4347499999999998E-2},null,{"$f":"'6. UD1 Assumptions'!T302","v":0.53685400000000005},null,{"$f":"CK11*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C11","v":6.0396075000000004E-3},null,{"$f":"CM11","v":6.0396075000000004E-3},null,0,null,{"$f":"CQ11*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0},null,null,null,30.357485797461109,null,{"$f":"CW11*'5. UD1 Parameters'!$C$31","v":758.93714493652772},null,30.357485797461109,null,{"$f":"DA11*'5. UD1 Parameters'!$C$31","v":758.93714493652772},null,null,null,null,30.357485797461109,null,30.357485797461109,null,null,{"$f":"DH11*'5. UD1 Parameters'!$C$31","v":758.93714493652772},null,{"$f":"DJ11*'5. UD1 Parameters'!$C$31","v":758.93714493652772},null,null,33.229446520521869,null,150.31613932374623,null,2005,null,32.723695425218892,818.09238563047234,2.3662096277577831,59.15524069394462]
[2006,null,1,null,{"$f":"'6. UD1 Assumptions'!D303","v":61.056597101999998},null,{"$f":"E12*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C12","v":8.7005650870349989},null,{"$f":"G12+(I11*'5. UD1 Parameters'!$G$10)","v":22.670093665595971},null,{"$f":"I11*(1-'5. UD1 Parameters'!$G$10)","v":6.8705591693418331},null,{"$f":"K12*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.5803727795612215},null,{"$f":"E12*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C12","v":2.9001883623449998},null,{"$f":"'6. UD1 Assumptions'!F303","v":203.52199034},null,{"$f":"Q12*C12*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":89.753197739939992},null,{"$f":"S12+U11*'5. UD1 Parameters'!$G$11","v":336.5511744299364},null,{"$f":"U11*(1-'5. UD1 Parameters'!$G$11)","v":45.732862376706812},null,{"$f":"W12*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":30.488574917804542},null,{"$f":"Q12*C12*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":29.917732579979997},null,{"$f":"'6. UD1 Assumptions'!H303","v":48.845277681599995},null,{"$f":"AC12*C12*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.7624145739559998},null,{"$f":"AE12+(AG11*'5. UD1 Parameters'!$G$12)","v":21.782633669285051},null,{"$f":"AG11*(1-'5. UD1 Parameters'!$G$12)","v":1.2341051311505944},null,{"$f":"AI12*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.82273675410039626},null,{"$f":"AC12*C12*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.5874715246519999},null,{"$f":"'6. UD1 Assumptions'!J303","v":8.140879613600001},null,{"$f":"AO12*C12*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":3.0528298551000005E-2},null,{"$f":"AQ12+(AS11*'5. UD1 Parameters'!$G$13)","v":0.15063177689245627},null,{"$f":"AS11*(1-'5. UD1 Parameters'!$G$13)","v":4.2780509243445343E-3},null,{"$f":"AU12*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.8520339495630227E-3},null,{"$f":"AO12*C12*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.0176099517000001E-2},null,{"$f":"'6. UD1 Assumptions'!L303","v":20.352199034000002},null,{"$f":"BA12*C12*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.61056597101999999},null,{"$f":"BC12+BE11*'5. UD1 Parameters'!$G$14","v":2.7926453422160318},null,{"$f":"BE11*(1-'5. UD1 Parameters'!$G$14)","v":0.15821860655776851},null,{"$f":"BG12*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.10547907103851234},null,{"$f":"BA12*C12*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.20352199034000001},null,{"$f":"'6. UD1 Assumptions'!N303","v":1.22113194204},null,{"$f":"BM12*'5. UD1 Parameters'!$C$15*C12*'5. UD1 Parameters'!$C$28","v":1.8316979130599998E-3},null,{"$f":"BO12+(BQ11*'5. UD1 Parameters'!$G$15)","v":8.7453687510044686E-3},null,{"$f":"BQ11*(1-'5. UD1 Parameters'!$G$15)","v":3.5447148384435773E-4},null,{"$f":"BS12*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.3631432256290515E-4},null,{"$f":"BM12*'5. UD1 Parameters'!$C$15*C12*(1-'5. UD1 Parameters'!$C$28)","v":6.1056597101999995E-4},null,{"$f":"'6. UD1 Assumptions'!R303","v":8.0559999999999992},null,{"$f":"BY12*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C12","v":0.18125999999999998},null,{"$f":"CA12+CC11*'5. UD1 Parameters'!$G$16","v":0.31037049989712739},null,{"$f":"CC11*(1-'5. UD1 Parameters'!$G$16)","v":3.9320001028726043E-3},null,{"$f":"CE12*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.6213334019150694E-3},null,{"$f":"BY12*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C12","v":6.0419999999999995E-2},null,{"$f":"'6. UD1 Assumptions'!T303","v":0.49882600000000005},null,{"$f":"CK12*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C12","v":5.6117925000000006E-3},null,{"$f":"CM12+CO11*'5. UD1 Parameters'!$G$17","v":1.0707196853801644E-2},null,{"$f":"CO11*(1-'5. UD1 Parameters'!$G$17)","v":9.442031461983566E-4},null,{"$f":"CQ12*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":6.2946876413223773E-4},null,null,null,36.003502672942844,null,{"$f":"CW12*'5. UD1 Parameters'!$C$31","v":900.08756682357114},null,36.002873204178712,null,{"$f":"DA12*'5. UD1 Parameters'!$C$31","v":900.07183010446784},null,null,null,null,36.003502672942844,null,36.002873204178712,null,null,{"$f":"DH12*'5. UD1 Parameters'!$C$31","v":900.08756682357114},null,{"$f":"DJ12*'5. UD1 Parameters'!$C$31","v":900.07183010446784},null,null,34.680121122805019,null,184.99626044655125,null,2006,null,37.977234878071286,949.43087195178214,1.9737322051284423,49.343305128211]
[2007,null,1,null,{"$f":"'6. UD1 Assumptions'!D304","v":59.162898941999998},null,{"$f":"E13*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C13","v":8.4307130992349997},null,{"$f":"G13+(I12*'5. UD1 Parameters'!$G$10)","v":23.626931328789546},null,{"$f":"I12*(1-'5. UD1 Parameters'!$G$10)","v":7.4738754360414239},null,{"$f":"K13*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.9825836240276153},null,{"$f":"E13*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C13","v":2.810237699745},null,{"$f":"'6. UD1 Assumptions'!F304","v":197.20966314},null,{"$f":"Q13*C13*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":86.969461444739991},null,{"$f":"S13+U12*'5. UD1 Parameters'!$G$11","v":370.90584629546981},null,{"$f":"U12*(1-'5. UD1 Parameters'!$G$11)","v":52.614789579206565},null,{"$f":"W13*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":35.076526386137708},null,{"$f":"Q13*C13*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":28.989820481579997},null,{"$f":"'6. UD1 Assumptions'!H304","v":47.330319153600001},null,{"$f":"AC13*C13*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.6147061174760005},null,{"$f":"AE13+(AG12*'5. UD1 Parameters'!$G$12)","v":24.924699131992611},null,{"$f":"AG12*(1-'5. UD1 Parameters'!$G$12)","v":1.4726406547684399},null,{"$f":"AI13*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.98176043651229317},null,{"$f":"AC13*C13*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.5382353724920002},null,{"$f":"'6. UD1 Assumptions'!J304","v":7.8883865256000005},null,{"$f":"AO13*C13*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":2.9581449471000006E-2},null,{"$f":"AQ13+(AS12*'5. UD1 Parameters'!$G$13)","v":0.17503230909885711},null,{"$f":"AS12*(1-'5. UD1 Parameters'!$G$13)","v":5.1809172645991526E-3},null,{"$f":"AU13*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.4539448430661018E-3},null,{"$f":"AO13*C13*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":9.8604831570000013E-3},null,{"$f":"'6. UD1 Assumptions'!L304","v":19.720966314000002},null,{"$f":"BA13*C13*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.59162898942000008},null,{"$f":"BC13+BE12*'5. UD1 Parameters'!$G$14","v":3.1954742476913602},null,{"$f":"BE12*(1-'5. UD1 Parameters'!$G$14)","v":0.18880008394467176},null,{"$f":"BG13*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.12586672262978116},null,{"$f":"BA13*C13*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.19720966314000002},null,{"$f":"'6. UD1 Assumptions'!N304","v":1.1832579788399999},null,{"$f":"BM13*'5. UD1 Parameters'!$C$15*C13*'5. UD1 Parameters'!$C$28","v":1.77488696826E-3},null,{"$f":"BO13+(BQ12*'5. UD1 Parameters'!$G$15)","v":1.0093739052324508E-2},null,{"$f":"BQ12*(1-'5. UD1 Parameters'!$G$15)","v":4.265166669399598E-4},null,{"$f":"BS13*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.8434444462663983E-4},null,{"$f":"BM13*'5. UD1 Parameters'!$C$15*C13*(1-'5. UD1 Parameters'!$C$28)","v":5.9162898942E-4},null,{"$f":"'6. UD1 Assumptions'!R304","v":13.077000000000002},null,{"$f":"BY13*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C13","v":0.29423250000000001},null,{"$f":"CA13+CC12*'5. UD1 Parameters'!$G$16","v":0.59543016537038507},null,{"$f":"CC12*(1-'5. UD1 Parameters'!$G$16)","v":9.1728345267424044E-3},null,{"$f":"CE13*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":6.1152230178282696E-3},null,{"$f":"BY13*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C13","v":9.8077500000000012E-2},null,{"$f":"'6. UD1 Assumptions'!T304","v":0.88669200000000004},null,{"$f":"CK13*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C13","v":9.9752850000000004E-3},null,{"$f":"CM13+CO12*'5. UD1 Parameters'!$G$17","v":1.900857026992394E-2},null,{"$f":"CO12*(1-'5. UD1 Parameters'!$G$17)","v":1.6739115838777035E-3},null,{"$f":"CQ13*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.1159410559184689E-3},null,null,null,41.177706622668836,null,{"$f":"CW13*'5. UD1 Parameters'!$C$31","v":1029.442665566721},null,41.176590681612922,null,{"$f":"DA13*'5. UD1 Parameters'!$C$31","v":1029.4147670403231},null,null,null,null,41.177706622668836,null,41.176590681612922,null,null,{"$f":"DH13*'5. UD1 Parameters'!$C$31","v":1029.442665566721},null,{"$f":"DJ13*'5. UD1 Parameters'!$C$31","v":1029.4147670403231},null,null,33.644032829103416,null,218.64029327565467,null,2007,null,42.829662912068301,1070.7415728017074,1.6519562893994646,41.298907234986473]
[2008,null,1,null,{"$f":"'6. UD1 Assumptions'!D305","v":59.923617104999998},null,{"$f":"E14*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C14","v":8.5391154374624989},null,{"$f":"G14+(I13*'5. UD1 Parameters'!$G$10)","v":24.376721133457597},null,{"$f":"I13*(1-'5. UD1 Parameters'!$G$10)","v":7.7893256327944487},null,{"$f":"K14*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.1928837551962985},null,{"$f":"E14*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C14","v":2.8463718124874999},null,{"$f":"'6. UD1 Assumptions'!F305","v":199.74539035000001},null,{"$f":"Q14*C14*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":88.087717144349995},null,{"$f":"S14+U13*'5. UD1 Parameters'!$G$11","v":401.00792993374404},null,{"$f":"U13*(1-'5. UD1 Parameters'!$G$11)","v":57.985633506075786},null,{"$f":"W14*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":38.657089004050519},null,{"$f":"Q14*C14*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":29.362572381450001},null,{"$f":"'6. UD1 Assumptions'!H305","v":47.938893684},null,{"$f":"AC14*C14*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.6740421341900005},null,{"$f":"AE14+(AG13*'5. UD1 Parameters'!$G$12)","v":27.913677567875062},null,{"$f":"AG13*(1-'5. UD1 Parameters'!$G$12)","v":1.6850636983075471},null,{"$f":"AI14*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.1233757988716979},null,{"$f":"AC14*C14*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.5580140447300002},null,{"$f":"'6. UD1 Assumptions'!J305","v":7.9898156140000003},null,{"$f":"AO14*C14*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":2.9961808552500004E-2},null,{"$f":"AQ14+(AS13*'5. UD1 Parameters'!$G$13)","v":0.19897395423842495},null,{"$f":"AS13*(1-'5. UD1 Parameters'!$G$13)","v":6.0201634129321523E-3},null,{"$f":"AU14*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.0134422752881012E-3},null,{"$f":"AO14*C14*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":9.9872695175000012E-3},null,{"$f":"'6. UD1 Assumptions'!L305","v":19.974539035000003},null,{"$f":"BA14*C14*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.59923617105000004},null,{"$f":"BC14+BE13*'5. UD1 Parameters'!$G$14","v":3.578676611266034},null,{"$f":"BE13*(1-'5. UD1 Parameters'!$G$14)","v":0.21603380747532655},null,{"$f":"BG14*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.14402253831688436},null,{"$f":"BA14*C14*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.19974539035000002},null,{"$f":"'6. UD1 Assumptions'!N305","v":1.1984723421000001},null,{"$f":"BM14*'5. UD1 Parameters'!$C$15*C14*'5. UD1 Parameters'!$C$28","v":1.7977085131500002E-3},null,{"$f":"BO14+(BQ13*'5. UD1 Parameters'!$G$15)","v":1.1399170102953025E-2},null,{"$f":"BQ13*(1-'5. UD1 Parameters'!$G$15)","v":4.9227746252148384E-4},null,{"$f":"BS14*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.2818497501432256E-4},null,{"$f":"BM14*'5. UD1 Parameters'!$C$15*C14*(1-'5. UD1 Parameters'!$C$28)","v":5.9923617105000007E-4},null,{"$f":"'6. UD1 Assumptions'!R305","v":12.148},null,{"$f":"BY14*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C14","v":0.27332999999999996},null,{"$f":"CA14+CC13*'5. UD1 Parameters'!$G$16","v":0.85116254452373974},null,{"$f":"CC13*(1-'5. UD1 Parameters'!$G$16)","v":1.7597620846645286E-2},null,{"$f":"CE14*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.1731747231096858E-2},null,{"$f":"BY14*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C14","v":9.1109999999999997E-2},null,{"$f":"'6. UD1 Assumptions'!T305","v":0.79310400000000003},null,{"$f":"CK14*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C14","v":8.9224200000000004E-3},null,{"$f":"CM14+CO13*'5. UD1 Parameters'!$G$17","v":2.4959281950534852E-2},null,{"$f":"CO13*(1-'5. UD1 Parameters'!$G$17)","v":2.9717083193890872E-3},null,{"$f":"CQ14*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.9811388795927245E-3},null,null,null,45.135425609796393,null,{"$f":"CW14*'5. UD1 Parameters'!$C$31","v":1128.3856402449098},null,45.1334444709168,null,{"$f":"DA14*'5. UD1 Parameters'!$C$31","v":1128.33611177292},null,null,null,null,45.135425609796393,null,45.1334444709168,null,null,{"$f":"DH14*'5. UD1 Parameters'!$C$31","v":1128.3856402449098},null,{"$f":"DJ14*'5. UD1 Parameters'!$C$31","v":1128.33611177292},null,null,34.068400134706053,null,252.70869341036072,null,2008,null,46.522045388608056,1163.0511347152014,1.3866197788116637,34.665494470291605]
[2009,null,1,null,{"$f":"'6. UD1 Assumptions'!D306","v":62.391682431},null,{"$f":"E15*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C15","v":8.8908147464175009},null,{"$f":"G15+(I14*'5. UD1 Parameters'!$G$10)","v":25.23101957879474},null,{"$f":"I14*(1-'5. UD1 Parameters'!$G$10)","v":8.0365163010803577},null,{"$f":"K15*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.3576775340535718},null,{"$f":"E15*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C15","v":2.9636049154725002},null,{"$f":"'6. UD1 Assumptions'!F306","v":207.97227477000001},null,{"$f":"Q15*C15*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":91.71577317357},null,{"$f":"S15+U14*'5. UD1 Parameters'!$G$11","v":430.0320548348177},null,{"$f":"U14*(1-'5. UD1 Parameters'!$G$11)","v":62.691648272496387},null,{"$f":"W15*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":41.794432181664256},null,{"$f":"Q15*C15*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":30.571924391189999},null,{"$f":"'6. UD1 Assumptions'!H306","v":49.9133459448},null,{"$f":"AC15*C15*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.8665512296180005},null,{"$f":"AE15+(AG14*'5. UD1 Parameters'!$G$12)","v":30.893091684752008},null,{"$f":"AG14*(1-'5. UD1 Parameters'!$G$12)","v":1.8871371127410532},null,{"$f":"AI15*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.2580914084940353},null,{"$f":"AC15*C15*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.622183743206},null,{"$f":"'6. UD1 Assumptions'!J306","v":8.3188909907999999},null,{"$f":"AO15*C15*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":3.1195841215500002E-2},null,{"$f":"AQ15+(AS14*'5. UD1 Parameters'!$G$13)","v":0.22332616912230832},null,{"$f":"AS14*(1-'5. UD1 Parameters'!$G$13)","v":6.8436263316166458E-3},null,{"$f":"AU15*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.5624175544110969E-3},null,{"$f":"AO15*C15*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.03986137385E-2},null,{"$f":"'6. UD1 Assumptions'!L306","v":20.797227477000003},null,{"$f":"BA15*C15*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.62391682431000017},null,{"$f":"BC15+BE14*'5. UD1 Parameters'!$G$14","v":3.960652780096412},null,{"$f":"BE14*(1-'5. UD1 Parameters'!$G$14)","v":0.24194065547962224},null,{"$f":"BG15*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.16129377031974815},null,{"$f":"BA15*C15*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.20797227477000005},null,{"$f":"'6. UD1 Assumptions'!N306","v":1.2478336486200001},null,{"$f":"BM15*'5. UD1 Parameters'!$C$15*C15*'5. UD1 Parameters'!$C$28","v":1.8717504729300004E-3},null,{"$f":"BO15+(BQ14*'5. UD1 Parameters'!$G$15)","v":1.2714976489747752E-2},null,{"$f":"BQ14*(1-'5. UD1 Parameters'!$G$15)","v":5.559440861352741E-4},null,{"$f":"BS15*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.7062939075684938E-4},null,{"$f":"BM15*'5. UD1 Parameters'!$C$15*C15*(1-'5. UD1 Parameters'!$C$28)","v":6.2391682431000011E-4},null,{"$f":"'6. UD1 Assumptions'!R306","v":9.1259999999999994},null,{"$f":"BY15*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C15","v":0.20533499999999999},null,{"$f":"CA15+CC14*'5. UD1 Parameters'!$G$16","v":1.0313418896568465},null,{"$f":"CC14*(1-'5. UD1 Parameters'!$G$16)","v":2.51556548668933E-2},null,{"$f":"CE15*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.6770436577928864E-2},null,{"$f":"BY15*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C15","v":6.8444999999999992E-2},null,{"$f":"'6. UD1 Assumptions'!T306","v":1.1668799999999999},null,{"$f":"CK15*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C15","v":1.3127399999999997E-2},null,{"$f":"CM15+CO14*'5. UD1 Parameters'!$G$17","v":3.4184668029175413E-2},null,{"$f":"CO14*(1-'5. UD1 Parameters'!$G$17)","v":3.902013921359436E-3},null,{"$f":"CQ15*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.601342614239624E-3},null,null,null,48.59579972066895,null,{"$f":"CW15*'5. UD1 Parameters'!$C$31","v":1214.8949930167237},null,48.593198378054709,null,{"$f":"DA15*'5. UD1 Parameters'!$C$31","v":1214.8299594513678},null,11.9,null,null,36.695799720668951,null,36.69319837805471,null,null,{"$f":"DH15*'5. UD1 Parameters'!$C$31","v":917.39499301672379},null,{"$f":"DJ15*'5. UD1 Parameters'!$C$31","v":917.3299594513677},null,null,35.445152855201307,null,288.15384626556204,null,2009,null,49.762556576407221,1244.0639144101806,1.1667568557382708,29.168921393456912]
[2010,null,1,null,{"$f":"'6. UD1 Assumptions'!D307","v":64.153748977500001},null,{"$f":"E16*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C16","v":9.1419092292937503},null,{"$f":"G16+(I15*'5. UD1 Parameters'!$G$10)","v":26.054767434877554},null,{"$f":"I15*(1-'5. UD1 Parameters'!$G$10)","v":8.3181613732109323},null,{"$f":"K16*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.5454409154739546},null,{"$f":"E16*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C16","v":3.0473030764312501},null,{"$f":"'6. UD1 Assumptions'!F307","v":213.845829925},null,{"$f":"Q16*C16*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":94.306010996924996},null,{"$f":"S16+U15*'5. UD1 Parameters'!$G$11","v":457.1089256697075},null,{"$f":"U15*(1-'5. UD1 Parameters'!$G$11)","v":67.229140162035208},null,{"$f":"W16*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":44.819426774690136},null,{"$f":"Q16*C16*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":31.435336998975},null,{"$f":"'6. UD1 Assumptions'!H307","v":51.322999181999997},null,{"$f":"AC16*C16*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":5.0039924202449999},null,{"$f":"AE16+(AG15*'5. UD1 Parameters'!$G$12)","v":33.808520184895613},null,{"$f":"AG15*(1-'5. UD1 Parameters'!$G$12)","v":2.0885639201013961},null,{"$f":"AI16*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.392375946734264},null,{"$f":"AC16*C16*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.667997473415},null,{"$f":"'6. UD1 Assumptions'!J307","v":8.5538331969999994},null,{"$f":"AO16*C16*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":3.2076874488749997E-2},null,{"$f":"AQ16+(AS15*'5. UD1 Parameters'!$G$13)","v":0.2477218329853042},null,{"$f":"AS15*(1-'5. UD1 Parameters'!$G$13)","v":7.6812106257541082E-3},null,{"$f":"AU16*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.1208070838360716E-3},null,{"$f":"AO16*C16*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.0692291496249999E-2},null,{"$f":"'6. UD1 Assumptions'!L307","v":21.3845829925},null,{"$f":"BA16*C16*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.64153748977500002},null,{"$f":"BC16+BE15*'5. UD1 Parameters'!$G$14","v":4.3344256647302073},null,{"$f":"BE15*(1-'5. UD1 Parameters'!$G$14)","v":0.2677646051412047},null,{"$f":"BG16*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.17850973676080312},null,{"$f":"BA16*C16*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.21384582992500001},null,{"$f":"'6. UD1 Assumptions'!N307","v":1.28307497955},null,{"$f":"BM16*'5. UD1 Parameters'!$C$15*C16*'5. UD1 Parameters'!$C$28","v":1.9246124693250001E-3},null,{"$f":"BO16+(BQ15*'5. UD1 Parameters'!$G$15)","v":1.4019472238207863E-2},null,{"$f":"BQ15*(1-'5. UD1 Parameters'!$G$15)","v":6.2011672086488903E-4},null,{"$f":"BS16*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.1341114724325934E-4},null,{"$f":"BM16*'5. UD1 Parameters'!$C$15*C16*(1-'5. UD1 Parameters'!$C$28)","v":6.4153748977500004E-4},null,{"$f":"'6. UD1 Assumptions'!R307","v":10.949},null,{"$f":"BY16*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C16","v":0.24635249999999997},null,{"$f":"CA16+CC15*'5. UD1 Parameters'!$G$16","v":1.2472136303789649},null,{"$f":"CC15*(1-'5. UD1 Parameters'!$G$16)","v":3.0480759277881474E-2},null,{"$f":"CE16*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.0320506185254314E-2},null,{"$f":"BY16*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C16","v":8.2117499999999996E-2},null,{"$f":"'6. UD1 Assumptions'!T307","v":1.131624},null,{"$f":"CK16*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C16","v":1.2730769999999999E-2},null,{"$f":"CM16+CO15*'5. UD1 Parameters'!$G$17","v":4.1571171683242536E-2},null,{"$f":"CO15*(1-'5. UD1 Parameters'!$G$17)","v":5.3442663459328764E-3},null,{"$f":"CQ16*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.5628442306219173E-3},null,null,null,51.965170942306109,null,{"$f":"CW16*'5. UD1 Parameters'!$C$31","v":1299.1292735576528},null,51.961608098075487,null,{"$f":"DA16*'5. UD1 Parameters'!$C$31","v":1299.0402024518871},null,9,null,null,42.965170942306109,null,42.961608098075487,null,null,{"$f":"DH16*'5. UD1 Parameters'!$C$31","v":1074.1292735576528},null,{"$f":"DJ16*'5. UD1 Parameters'!$C$31","v":1074.0402024518871},null,null,36.457934707732271,null,324.61178097329429,null,2010,null,52.949001375322553,1323.7250343830638,0.98383043301644335,24.595760825410935]
[2011,null,1,null,{"$f":"'6. UD1 Assumptions'!D308","v":62.174060999999995},null,{"$f":"E17*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C17","v":8.8598036924999999},null,{"$f":"G17+(I16*'5. UD1 Parameters'!$G$10)","v":26.324836598894997},null,{"$f":"I16*(1-'5. UD1 Parameters'!$G$10)","v":8.5897345284825555},null,{"$f":"K17*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.7264896856550367},null,{"$f":"E17*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C17","v":2.9532678975},null,{"$f":"'6. UD1 Assumptions'!F308","v":207.24687},null,{"$f":"Q17*C17*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":91.395869669999996},null,{"$f":"S17+U16*'5. UD1 Parameters'!$G$11","v":477.04258760970379},null,{"$f":"U16*(1-'5. UD1 Parameters'!$G$11)","v":71.462207730003726},null,{"$f":"W17*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":47.641471820002479},null,{"$f":"Q17*C17*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":30.465289889999998},null,{"$f":"'6. UD1 Assumptions'!H308","v":49.739248799999999},null,{"$f":"AC17*C17*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.8495767580000004},null,{"$f":"AE17+(AG16*'5. UD1 Parameters'!$G$12)","v":36.372432038562174},null,{"$f":"AG16*(1-'5. UD1 Parameters'!$G$12)","v":2.2856649043334358},null,{"$f":"AI17*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.5237766028889572},null,{"$f":"AC17*C17*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.6165255860000001},null,{"$f":"'6. UD1 Assumptions'!J308","v":8.2898747999999998},null,{"$f":"AO17*C17*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":3.1087030499999998E-2},null,{"$f":"AQ17+(AS16*'5. UD1 Parameters'!$G$13)","v":0.27028857415586199},null,{"$f":"AS16*(1-'5. UD1 Parameters'!$G$13)","v":8.5202893294421805E-3},null,{"$f":"AU17*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.6801928862947864E-3},null,{"$f":"AO17*C17*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.0362343499999999E-2},null,{"$f":"'6. UD1 Assumptions'!L308","v":20.724687000000003},null,{"$f":"BA17*C17*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.62174061000000003},null,{"$f":"BC17+BE16*'5. UD1 Parameters'!$G$14","v":4.6631323126361766},null,{"$f":"BE16*(1-'5. UD1 Parameters'!$G$14)","v":0.29303396209403026},null,{"$f":"BG17*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.19535597472935351},null,{"$f":"BA17*C17*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.20724687000000003},null,{"$f":"'6. UD1 Assumptions'!N308","v":1.2434812200000001},null,{"$f":"BM17*'5. UD1 Parameters'!$C$15*C17*'5. UD1 Parameters'!$C$28","v":1.86522183E-3},null,{"$f":"BO17+(BQ16*'5. UD1 Parameters'!$G$15)","v":1.5200956338954201E-2},null,{"$f":"BQ16*(1-'5. UD1 Parameters'!$G$15)","v":6.837377292536604E-4},null,{"$f":"BS17*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.5582515283577359E-4},null,{"$f":"BM17*'5. UD1 Parameters'!$C$15*C17*(1-'5. UD1 Parameters'!$C$28)","v":6.2174061000000002E-4},null,{"$f":"'6. UD1 Assumptions'!R308","v":10.401999999999999},null,{"$f":"BY17*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C17","v":0.23404499999999995},null,{"$f":"CA17+CC16*'5. UD1 Parameters'!$G$16","v":1.4443978969820863},null,{"$f":"CC16*(1-'5. UD1 Parameters'!$G$16)","v":3.6860733396878467E-2},null,{"$f":"CE17*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.4573822264585644E-2},null,{"$f":"BY17*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C17","v":7.8014999999999987E-2},null,{"$f":"'6. UD1 Assumptions'!T308","v":1.5630550000000001},null,{"$f":"CK17*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C17","v":1.7584368749999999E-2},null,{"$f":"CM17+CO16*'5. UD1 Parameters'!$G$17","v":5.2656503683839589E-2},null,{"$f":"CO16*(1-'5. UD1 Parameters'!$G$17)","v":6.4990367494029422E-3},null,{"$f":"CQ17*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.3326911662686278E-3},null,null,null,55.122136614745813,null,{"$f":"CW17*'5. UD1 Parameters'!$C$31","v":1378.0534153686453},null,55.117803923579544,null,{"$f":"DA17*'5. UD1 Parameters'!$C$31","v":1377.9450980894885},null,10.199999999999999,null,null,44.92213661474581,null,44.917803923579541,null,null,{"$f":"DH17*'5. UD1 Parameters'!$C$31","v":1123.0534153686453},null,{"$f":"DJ17*'5. UD1 Parameters'!$C$31","v":1122.9450980894885},null,null,35.331329327609993,null,359.94311030090427,null,2011,null,55.953253006501811,1398.8313251625452,0.83111639175599805,20.77790979389988]
[2012,null,1,null,{"$f":"'6. UD1 Assumptions'!D309","v":58.180867482000004},null,{"$f":"E18*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C18","v":8.2907736161849996},null,{"$f":"G18+(I17*'5. UD1 Parameters'!$G$10)","v":25.936839297036975},null,{"$f":"I17*(1-'5. UD1 Parameters'!$G$10)","v":8.6787709180430195},null,{"$f":"K18*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.7858472786953463},null,{"$f":"E18*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C18","v":2.763591205395},null,{"$f":"'6. UD1 Assumptions'!F309","v":193.93622494000002},null,{"$f":"Q18*C18*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":85.525875198540007},null,{"$f":"S18+U17*'5. UD1 Parameters'!$G$11","v":487.98992238294505},null,{"$f":"U17*(1-'5. UD1 Parameters'!$G$11)","v":74.578540425298741},null,{"$f":"W18*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":49.719026950199158},null,{"$f":"Q18*C18*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":28.508625066180002},null,{"$f":"'6. UD1 Assumptions'!H309","v":46.544693985600006},null,{"$f":"AC18*C18*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.5381076635960014},null,{"$f":"AE18+(AG17*'5. UD1 Parameters'!$G$12)","v":38.451538511300484},null,{"$f":"AG17*(1-'5. UD1 Parameters'!$G$12)","v":2.4590011908576912},null,{"$f":"AI18*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.6393341272384607},null,{"$f":"AC18*C18*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.5127025545320003},null,{"$f":"'6. UD1 Assumptions'!J309","v":7.757448997600001},null,{"$f":"AO18*C18*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":2.9090433741000003E-2},null,{"$f":"AQ18+(AS17*'5. UD1 Parameters'!$G$13)","v":0.29008254489843527},null,{"$f":"AS17*(1-'5. UD1 Parameters'!$G$13)","v":9.2964629984267529E-3},null,{"$f":"AU18*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":6.1976419989511686E-3},null,{"$f":"AO18*C18*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":9.6968112470000017E-3},null,{"$f":"'6. UD1 Assumptions'!L309","v":19.393622494000002},null,{"$f":"BA18*C18*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.58180867482000009},null,{"$f":"BC18+BE17*'5. UD1 Parameters'!$G$14","v":4.9296844245257034},null,{"$f":"BE17*(1-'5. UD1 Parameters'!$G$14)","v":0.31525656293047327},null,{"$f":"BG18*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.21017104195364883},null,{"$f":"BA18*C18*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.19393622494000004},null,{"$f":"'6. UD1 Assumptions'!N309","v":1.1636173496400002},null,{"$f":"BM18*'5. UD1 Parameters'!$C$15*C18*'5. UD1 Parameters'!$C$28","v":1.7454260244600002E-3},null,{"$f":"BO18+(BQ17*'5. UD1 Parameters'!$G$15)","v":1.6205022974623885E-2},null,{"$f":"BQ17*(1-'5. UD1 Parameters'!$G$15)","v":7.4135938879031573E-4},null,{"$f":"BS18*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.9423959252687711E-4},null,{"$f":"BM18*'5. UD1 Parameters'!$C$15*C18*(1-'5. UD1 Parameters'!$C$28)","v":5.8180867482000007E-4},null,{"$f":"'6. UD1 Assumptions'!R309","v":7.37},null,{"$f":"BY18*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C18","v":0.165825},null,{"$f":"CA18+CC17*'5. UD1 Parameters'!$G$16","v":1.5675344877931239},null,{"$f":"CC17*(1-'5. UD1 Parameters'!$G$16)","v":4.2688409188962446E-2},null,{"$f":"CE18*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.8458939459308295E-2},null,{"$f":"BY18*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C18","v":5.5274999999999998E-2},null,{"$f":"'6. UD1 Assumptions'!T309","v":0.67796900000000004},null,{"$f":"CK18*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C18","v":7.6271512500000003E-3},null,{"$f":"CM18+CO17*'5. UD1 Parameters'!$G$17","v":5.2051590773033327E-2},null,{"$f":"CO17*(1-'5. UD1 Parameters'!$G$17)","v":8.2320641608062597E-3},null,{"$f":"CQ18*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.4880427738708392E-3},null,null,null,57.395018261911275,null,{"$f":"CW18*'5. UD1 Parameters'!$C$31","v":1434.8754565477818},null,57.389530219137399,null,{"$f":"DA18*'5. UD1 Parameters'!$C$31","v":1434.7382554784349},null,13.83,null,null,43.565018261911277,null,43.5595302191374,null,null,{"$f":"DH18*'5. UD1 Parameters'!$C$31","v":1089.1254565477818},null,{"$f":"DJ18*'5. UD1 Parameters'!$C$31","v":1088.9882554784349},null,null,33.044408670968821,null,392.9875189718731,null,2012,null,58.098280209603033,1452.4570052400759,0.70326194769175743,17.581548692294064]
[2013,null,1,null,{"$f":"'6. UD1 Assumptions'!D310","v":64.456379938500007},null,{"$f":"E19*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C19","v":9.1850341412362511},null,{"$f":"G19+(I18*'5. UD1 Parameters'!$G$10)","v":26.571017452845055},null,{"$f":"I18*(1-'5. UD1 Parameters'!$G$10)","v":8.5508559854281714},null,{"$f":"K19*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.700570656952114},null,{"$f":"E19*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C19","v":3.0616780470787504},null,{"$f":"'6. UD1 Assumptions'!F310","v":214.85459979500001},null,{"$f":"Q19*C19*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":94.750878509594997},null,{"$f":"S19+U18*'5. UD1 Parameters'!$G$11","v":506.45080687768586},null,{"$f":"U18*(1-'5. UD1 Parameters'!$G$11)","v":76.289994014854202},null,{"$f":"W19*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":50.859996009902801},null,{"$f":"Q19*C19*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":31.583626169864999},null,{"$f":"'6. UD1 Assumptions'!H310","v":51.565103950800001},null,{"$f":"AC19*C19*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":5.0275976352030005},null,{"$f":"AE19+(AG18*'5. UD1 Parameters'!$G$12)","v":40.879574509015136},null,{"$f":"AG18*(1-'5. UD1 Parameters'!$G$12)","v":2.5995616374883461},null,{"$f":"AI19*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.7330410916588974},null,{"$f":"AC19*C19*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.6758658784010001},null,{"$f":"'6. UD1 Assumptions'!J310","v":8.5941839918000014},null,{"$f":"AO19*C19*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":3.2228189969250004E-2},null,{"$f":"AQ19+(AS18*'5. UD1 Parameters'!$G$13)","v":0.31233346648495786},null,{"$f":"AS18*(1-'5. UD1 Parameters'!$G$13)","v":9.9772683827274687E-3},null,{"$f":"AU19*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":6.6515122551516455E-3},null,{"$f":"AO19*C19*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.0742729989750002E-2},null,{"$f":"'6. UD1 Assumptions'!L310","v":21.485459979500003},null,{"$f":"BA19*C19*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.64456379938500019},null,{"$f":"BC19+BE18*'5. UD1 Parameters'!$G$14","v":5.240971090899377},null,{"$f":"BE18*(1-'5. UD1 Parameters'!$G$14)","v":0.33327713301132644},null,{"$f":"BG19*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.22218475534088428},null,{"$f":"BA19*C19*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.21485459979500005},null,{"$f":"'6. UD1 Assumptions'!N310","v":1.2891275987700002},null,{"$f":"BM19*'5. UD1 Parameters'!$C$15*C19*'5. UD1 Parameters'!$C$28","v":1.9336913981550003E-3},null,{"$f":"BO19+(BQ18*'5. UD1 Parameters'!$G$15)","v":1.7348386076327327E-2},null,{"$f":"BQ18*(1-'5. UD1 Parameters'!$G$15)","v":7.9032829645155815E-4},null,{"$f":"BS19*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.268855309677054E-4},null,{"$f":"BM19*'5. UD1 Parameters'!$C$15*C19*(1-'5. UD1 Parameters'!$C$28)","v":6.4456379938500005E-4},null,{"$f":"'6. UD1 Assumptions'!R310","v":6.963000000000001},null,{"$f":"BY19*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C19","v":0.15666750000000002},null,{"$f":"CA19+CC18*'5. UD1 Parameters'!$G$16","v":1.6778743423620854},null,{"$f":"CC18*(1-'5. UD1 Parameters'!$G$16)","v":4.6327645431038331E-2},null,{"$f":"CE19*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.0885096954025554E-2},null,{"$f":"BY19*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C19","v":5.2222500000000005E-2},null,{"$f":"'6. UD1 Assumptions'!T310","v":0.32495800000000002},null,{"$f":"CK19*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C19","v":3.6557775000000004E-3},null,{"$f":"CM19+CO18*'5. UD1 Parameters'!$G$17","v":4.7569873283081175E-2},null,{"$f":"CO18*(1-'5. UD1 Parameters'!$G$17)","v":8.1374949899521466E-3},null,{"$f":"CQ19*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.4249966599680972E-3},null,null,null,58.55928100525481,null,{"$f":"CW19*'5. UD1 Parameters'!$C$31","v":1463.9820251313702},null,58.553856008594842,null,{"$f":"DA19*'5. UD1 Parameters'!$C$31","v":1463.846400214871},null,15.42,null,null,43.139281005254809,null,43.13385600859484,null,null,{"$f":"DH19*'5. UD1 Parameters'!$C$31","v":1078.4820251313702},null,{"$f":"DJ19*'5. UD1 Parameters'!$C$31","v":1078.346400214871},null,null,36.599634488928885,null,429.58715346080197,null,2013,null,59.155246256466143,1478.8811564116536,0.59596525121133226,14.899131280283427]
[2014,null,1,null,{"$f":"'6. UD1 Assumptions'!D311","v":62.520861037500005},null,{"$f":"E20*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C20","v":8.9092226978437505},null,{"$f":"G20+(I19*'5. UD1 Parameters'!$G$10)","v":26.720308340048625},null,{"$f":"I19*(1-'5. UD1 Parameters'!$G$10)","v":8.7599318106401824},null,{"$f":"K20*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.8399545404267883},null,{"$f":"E20*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C20","v":2.9697408992812502},null,{"$f":"'6. UD1 Assumptions'!F311","v":208.40287012500002},null,{"$f":"Q20*C20*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":91.905665725125004},null,{"$f":"S20+U19*'5. UD1 Parameters'!$G$11","v":519.18039282467839},null,{"$f":"U19*(1-'5. UD1 Parameters'!$G$11)","v":79.176079778132475},null,{"$f":"W20*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":52.784053185421648},null,{"$f":"Q20*C20*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":30.635221908375001},null,{"$f":"'6. UD1 Assumptions'!H311","v":50.01668883},null,{"$f":"AC20*C20*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.8766271609250005},null,{"$f":"AE20+(AG19*'5. UD1 Parameters'!$G$12)","v":42.992489793515446},null,{"$f":"AG19*(1-'5. UD1 Parameters'!$G$12)","v":2.7637118764246833},null,{"$f":"AI20*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.8424745842831221},null,{"$f":"AC20*C20*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.6255423869750001},null,{"$f":"'6. UD1 Assumptions'!J311","v":8.3361148050000011},null,{"$f":"AO20*C20*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":3.1260430518750007E-2},null,{"$f":"AQ20+(AS19*'5. UD1 Parameters'!$G$13)","v":0.33285131743512641},null,{"$f":"AS19*(1-'5. UD1 Parameters'!$G$13)","v":1.0742579568581441E-2},null,{"$f":"AU20*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":7.1617197123876267E-3},null,{"$f":"AO20*C20*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.0420143506250002E-2},null,{"$f":"'6. UD1 Assumptions'!L311","v":20.840287012500003},null,{"$f":"BA20*C20*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.62520861037500008},null,{"$f":"BC20+BE19*'5. UD1 Parameters'!$G$14","v":5.5118576658353149},null,{"$f":"BE19*(1-'5. UD1 Parameters'!$G$14)","v":0.35432203543906204},null,{"$f":"BG20*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.23621469029270803},null,{"$f":"BA20*C20*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.20840287012500003},null,{"$f":"'6. UD1 Assumptions'!N311","v":1.2504172207500002},null,{"$f":"BM20*'5. UD1 Parameters'!$C$15*C20*'5. UD1 Parameters'!$C$28","v":1.8756258311250005E-3},null,{"$f":"BO20+(BQ19*'5. UD1 Parameters'!$G$15)","v":1.8377921134526045E-2},null,{"$f":"BQ19*(1-'5. UD1 Parameters'!$G$15)","v":8.460907729262836E-4},null,{"$f":"BS20*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.6406051528418903E-4},null,{"$f":"BM20*'5. UD1 Parameters'!$C$15*C20*(1-'5. UD1 Parameters'!$C$28)","v":6.2520861037500014E-4},null,{"$f":"'6. UD1 Assumptions'!R311","v":5.1909999999999998},null,{"$f":"BY20*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C20","v":0.11679749999999998},null,{"$f":"CA20+CC19*'5. UD1 Parameters'!$G$16","v":1.7450831614009261},null,{"$f":"CC19*(1-'5. UD1 Parameters'!$G$16)","v":4.9588680961159197E-2},null,{"$f":"CE20*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.3059120640772793E-2},null,{"$f":"BY20*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C20","v":3.8932499999999995E-2},null,{"$f":"'6. UD1 Assumptions'!T311","v":0.18939},null,{"$f":"CK20*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C20","v":2.1306375000000001E-3},null,{"$f":"CM20+CO19*'5. UD1 Parameters'!$G$17","v":4.2263665918883891E-2},null,{"$f":"CO19*(1-'5. UD1 Parameters'!$G$17)","v":7.4368448641972821E-3},null,{"$f":"CQ20*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.9578965761315208E-3},null,null,null,60.748439797868841,null,{"$f":"CW20*'5. UD1 Parameters'!$C$31","v":1518.710994946721},null,60.743481901292711,null,{"$f":"DA20*'5. UD1 Parameters'!$C$31","v":1518.5870475323177},null,15.92,null,null,44.828439797868839,null,44.823481901292709,null,null,{"$f":"DH20*'5. UD1 Parameters'!$C$31","v":1120.710994946721},null,{"$f":"DJ20*'5. UD1 Parameters'!$C$31","v":1120.5870475323177},null,null,35.488885916872874,null,465.07603937767487,null,2014,null,61.254179857248396,1531.3544964312098,0.50574005937955491,12.643501484488752]
[2015,null,1,null,{"$f":"'6. UD1 Assumptions'!D312","v":63.771278258250007},null,{"$f":"E21*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C21","v":9.0874071518006261},null,{"$f":"G21+(I20*'5. UD1 Parameters'!$G$10)","v":26.998565468388499},null,{"$f":"I20*(1-'5. UD1 Parameters'!$G$10)","v":8.809150023460754},null,{"$f":"K21*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.8727666823071694},null,{"$f":"E21*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C21","v":3.0291357172668754},null,{"$f":"'6. UD1 Assumptions'!F312","v":212.57092752750003},null,{"$f":"Q21*C21*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":93.743779039627512},null,{"$f":"S21+U20*'5. UD1 Parameters'!$G$11","v":531.75800993249823},null,{"$f":"U20*(1-'5. UD1 Parameters'!$G$11)","v":81.16616193180765},null,{"$f":"W21*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":54.110774621205096},null,{"$f":"Q21*C21*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":31.247926346542503},null,{"$f":"'6. UD1 Assumptions'!H312","v":51.017022606600008},null,{"$f":"AC21*C21*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.9741597041435011},null,{"$f":"AE21+(AG20*'5. UD1 Parameters'!$G$12)","v":45.06009148998686},null,{"$f":"AG20*(1-'5. UD1 Parameters'!$G$12)","v":2.9065580076720861},null,{"$f":"AI21*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.9377053384480574},null,{"$f":"AC21*C21*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.6580532347145003},null,{"$f":"'6. UD1 Assumptions'!J312","v":8.5028371011000008},null,{"$f":"AO21*C21*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":3.1885639129125003E-2},null,{"$f":"AQ21+(AS20*'5. UD1 Parameters'!$G$13)","v":0.35328867405294961},null,{"$f":"AS20*(1-'5. UD1 Parameters'!$G$13)","v":1.1448282511301784E-2},null,{"$f":"AU21*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":7.6321883408678563E-3},null,{"$f":"AO21*C21*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.0628546376375001E-2},null,{"$f":"'6. UD1 Assumptions'!L312","v":21.257092752750005},null,{"$f":"BA21*C21*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.63771278258250019},null,{"$f":"BC21+BE20*'5. UD1 Parameters'!$G$14","v":5.7769348064085726},null,{"$f":"BE20*(1-'5. UD1 Parameters'!$G$14)","v":0.37263564200924187},null,{"$f":"BG21*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.24842376133949456},null,{"$f":"BA21*C21*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.21257092752750006},null,{"$f":"'6. UD1 Assumptions'!N312","v":1.2754255651650002},null,{"$f":"BM21*'5. UD1 Parameters'!$C$15*C21*'5. UD1 Parameters'!$C$28","v":1.9131383477475005E-3},null,{"$f":"BO21+(BQ20*'5. UD1 Parameters'!$G$15)","v":1.9394757692062219E-2},null,{"$f":"BQ20*(1-'5. UD1 Parameters'!$G$15)","v":8.9630179021132602E-4},null,{"$f":"BS21*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.9753452680755064E-4},null,null,null,{"$f":"'6. UD1 Assumptions'!R312","v":5.8398750000000001},null,{"$f":"BY21*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C21","v":0.13139718750000001},null,{"$f":"CA21+CC20*'5. UD1 Parameters'!$G$16","v":1.8249053471522392},null,{"$f":"CC20*(1-'5. UD1 Parameters'!$G$16)","v":5.1575001748687004E-2},null,{"$f":"CE21*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.4383334499124667E-2},null,{"$f":"BY21*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C21","v":4.3799062499999999E-2},null,{"$f":"'6. UD1 Assumptions'!T312","v":0.18939},null,{"$f":"CK21*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C21","v":2.1306375000000001E-3},null,{"$f":"CM21+CO20*'5. UD1 Parameters'!$G$17","v":3.7787005456146008E-2},null,{"$f":"CO20*(1-'5. UD1 Parameters'!$G$17)","v":6.6072979627378806E-3},null,{"$f":"CQ21*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.4048653084919204E-3},null,null,null,62.216688325975113,null,{"$f":"CW21*'5. UD1 Parameters'!$C$31","v":1555.4172081493778},null,62.212283460666612,null,{"$f":"DA21*'5. UD1 Parameters'!$C$31","v":1555.3070865166653},null,{"$f":"DE20+(DE22-DE20)/2","v":17.114000000000001},null,null,45.102688325975109,null,45.098283460666607,null,null,{"$f":"DH21*'5. UD1 Parameters'!$C$31","v":1127.5672081493776},null,{"$f":"DJ21*'5. UD1 Parameters'!$C$31","v":1127.4570865166652},null,null,36.202113834927751,null,501.2781532126026,null,2015,null,62.646428971083594,1566.1607242770899,0.42974064510848109,10.743516127712155]
[2016,null,1,null,{"$f":"'6. UD1 Assumptions'!D313","v":65.046703823415015},null,{"$f":"E22*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C22","v":9.26915529483664},null,{"$f":"G22+(I21*'5. UD1 Parameters'!$G$10)","v":27.36683494250304},null,{"$f":"I21*(1-'5. UD1 Parameters'!$G$10)","v":8.9008858207220989},null,{"$f":"K22*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.933923880481399},null,{"$f":"E22*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C22","v":3.089718431612213},null,{"$f":"'6. UD1 Assumptions'!F313","v":216.82234607805006},null,{"$f":"Q22*C22*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":95.618654620420074},null,{"$f":"S22+U21*'5. UD1 Parameters'!$G$11","v":544.24417854377919},null,{"$f":"U21*(1-'5. UD1 Parameters'!$G$11)","v":83.132486009139129},null,{"$f":"W22*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":55.421657339426083},null,{"$f":"Q22*C22*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":31.872884873473357},null,{"$f":"'6. UD1 Assumptions'!H313","v":52.037363058732012},null,{"$f":"AC22*C22*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":5.073642898226371},null,{"$f":"AE22+(AG21*'5. UD1 Parameters'!$G$12)","v":47.087393727886734},null,{"$f":"AG21*(1-'5. UD1 Parameters'!$G$12)","v":3.0463406603264991},null,{"$f":"AI22*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.0308937735509991},null,{"$f":"AC22*C22*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.6912142994087904},null,{"$f":"'6. UD1 Assumptions'!J313","v":8.6728938431220026},null,{"$f":"AO22*C22*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":3.2523351911707507E-2},null,{"$f":"AQ22+(AS21*'5. UD1 Parameters'!$G$13)","v":0.37366080907968963},null,{"$f":"AS21*(1-'5. UD1 Parameters'!$G$13)","v":1.2151216884967482E-2},null,{"$f":"AU22*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":8.1008112566449877E-3},null,{"$f":"AO22*C22*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.0841117303902503E-2},null,{"$f":"'6. UD1 Assumptions'!L313","v":21.682234607805007},null,{"$f":"BA22*C22*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.6504670382341502},null,{"$f":"BC22+BE21*'5. UD1 Parameters'!$G$14","v":6.0368453497290684},null,{"$f":"BE21*(1-'5. UD1 Parameters'!$G$14)","v":0.3905564949136538},null,{"$f":"BG22*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.26037099660910251},null,{"$f":"BA22*C22*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.21682234607805007},null,{"$f":"'6. UD1 Assumptions'!N313","v":1.3009340764683004},null,{"$f":"BM22*'5. UD1 Parameters'!$C$15*C22*'5. UD1 Parameters'!$C$28","v":1.9514011147024504E-3},null,{"$f":"BO22+(BQ21*'5. UD1 Parameters'!$G$15)","v":2.0400265312453592E-2},null,{"$f":"BQ21*(1-'5. UD1 Parameters'!$G$15)","v":9.4589349431107802E-4},null,{"$f":"BS22*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":6.3059566287405194E-4},null,null,null,{"$f":"'6. UD1 Assumptions'!R313","v":6.4887500000000005},null,{"$f":"BY22*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C22","v":0.14599687500000003},null,{"$f":"CA22+CC21*'5. UD1 Parameters'!$G$16","v":1.9169681182926803},null,{"$f":"CC21*(1-'5. UD1 Parameters'!$G$16)","v":5.3934103859558935E-2},null,{"$f":"CE22*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.5956069239705957E-2},null,{"$f":"BY22*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C22","v":4.8665625000000004E-2},null,{"$f":"'6. UD1 Assumptions'!T313","v":0.18939},null,{"$f":"CK22*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C22","v":2.1306375000000001E-3},null,{"$f":"CM22+CO21*'5. UD1 Parameters'!$G$17","v":3.4010204527885973E-2},null,{"$f":"CO21*(1-'5. UD1 Parameters'!$G$17)","v":5.907438428260036E-3},null,{"$f":"CQ22*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.9382922855066907E-3},null,null,null,63.695471758512319,null,{"$f":"CW22*'5. UD1 Parameters'!$C$31","v":1592.386793962808},null,63.691533466226815,null,{"$f":"DA22*'5. UD1 Parameters'!$C$31","v":1592.2883366556703},null,{"$f":"DE20*(1+$DF$9)","v":18.308},null,null,45.387471758512319,null,45.383533466226815,null,null,{"$f":"DH22*'5. UD1 Parameters'!$C$31","v":1134.686793962808},null,{"$f":"DJ22*'5. UD1 Parameters'!$C$31","v":1134.5883366556704},null,null,36.930146692876313,null,538.20829990547895,null,2016,null,64.061101552735039,1601.5275388183759,0.3656297942227198,9.1407448555678457]
[2017,null,1,null,{"$f":"'6. UD1 Assumptions'!D314","v":65.020685141885636},null,{"$f":"E23*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C23","v":9.2654476327187023},null,{"$f":"G23+(I22*'5. UD1 Parameters'!$G$10)","v":27.609985691227081},null,{"$f":"I22*(1-'5. UD1 Parameters'!$G$10)","v":9.0222968839946596},null,{"$f":"K23*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":6.0148645893297727},null,{"$f":"E23*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C23","v":3.0884825442395676},null,{"$f":"'6. UD1 Assumptions'!F314","v":216.7356171396188},null,{"$f":"Q23*C23*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":95.580407158571887},null,{"$f":"S23+U22*'5. UD1 Parameters'!$G$11","v":554.74007223335889},null,{"$f":"U22*(1-'5. UD1 Parameters'!$G$11)","v":85.084513468992213},null,{"$f":"W23*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":56.723008979328142},null,{"$f":"Q23*C23*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":31.86013571952396},null,{"$f":"'6. UD1 Assumptions'!H314","v":52.016548113508506},null,{"$f":"AC23*C23*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":5.0716134410670799},null,{"$f":"AE23+(AG22*'5. UD1 Parameters'!$G$12)","v":48.975608348426782},null,{"$f":"AG22*(1-'5. UD1 Parameters'!$G$12)","v":3.1833988205270325},null,{"$f":"AI23*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.122265880351355},null,{"$f":"AC23*C23*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.6905378136890266},null,{"$f":"'6. UD1 Assumptions'!J314","v":8.8463517199844404},null,{"$f":"AO23*C23*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":3.3173818949941654E-2},null,{"$f":"AQ23+(AS22*'5. UD1 Parameters'!$G$13)","v":0.39398272004047441},null,{"$f":"AS22*(1-'5. UD1 Parameters'!$G$13)","v":1.2851907989156855E-2},null,{"$f":"AU23*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":8.5679386594379025E-3},null,{"$f":"AO23*C23*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.1057939649980551E-2},null,{"$f":"'6. UD1 Assumptions'!L314","v":22.115879299961104},null,{"$f":"BA23*C23*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.66347637899883316},null,{"$f":"BC23+BE22*'5. UD1 Parameters'!$G$14","v":6.2921936748141798},null,{"$f":"BE22*(1-'5. UD1 Parameters'!$G$14)","v":0.40812805391372209},null,{"$f":"BG23*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.27208536927581473},null,{"$f":"BA23*C23*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.22115879299961105},null,{"$f":"'6. UD1 Assumptions'!N314","v":1.3269527579976661},null,{"$f":"BM23*'5. UD1 Parameters'!$C$15*C23*'5. UD1 Parameters'!$C$28","v":1.9904291369964994E-3},null,{"$f":"BO23+(BQ22*'5. UD1 Parameters'!$G$15)","v":2.1395761769823607E-2},null,{"$f":"BQ22*(1-'5. UD1 Parameters'!$G$15)","v":9.9493267962648293E-4},null,{"$f":"BS23*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":6.6328845308432196E-4},null,null,null,{"$f":"'6. UD1 Assumptions'!R314","v":7.1376250000000008},null,{"$f":"BY23*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C23","v":0.16059656250000001},null,{"$f":"CA23+CC22*'5. UD1 Parameters'!$G$16","v":2.02090971085202},null,{"$f":"CC22*(1-'5. UD1 Parameters'!$G$16)","v":5.6654969940660473E-2},null,{"$f":"CE23*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.7769979960440313E-2},null,{"$f":"BY23*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C23","v":5.3532187500000002E-2},null,{"$f":"'6. UD1 Assumptions'!T314","v":0.18939},null,{"$f":"CK23*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C23","v":2.1306375000000001E-3},null,{"$f":"CM23+CO22*'5. UD1 Parameters'!$G$17","v":3.0823850465424418E-2},null,{"$f":"CO22*(1-'5. UD1 Parameters'!$G$17)","v":5.3169915624615548E-3},null,{"$f":"CQ23*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.5446610416410363E-3},null,null,null,65.182770686399692,null,{"$f":"CW23*'5. UD1 Parameters'!$C$31","v":1629.5692671599923},null,65.179226025358048,null,{"$f":"DA23*'5. UD1 Parameters'!$C$31","v":1629.4806506339512},null,18.308,null,null,46.874770686399692,null,46.871226025358048,null,null,{"$f":"DH23*'5. UD1 Parameters'!$C$31","v":1171.8692671599922},null,{"$f":"DJ23*'5. UD1 Parameters'!$C$31","v":1171.7806506339512},null,null,36.924904997602148,null,575.13320490308115,null,2017,null,65.494248657843613,1637.3562164460902,0.31147797144392086,7.786949286097979]
[2018,null,1,null,{"$f":"'6. UD1 Assumptions'!D315","v":64.967607031565734},null,{"$f":"E24*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C24","v":9.2578840019981179},null,{"$f":"G24+(I23*'5. UD1 Parameters'!$G$10)","v":27.765410881584799},null,{"$f":"I23*(1-'5. UD1 Parameters'!$G$10)","v":9.1024588116404015},null,{"$f":"K24*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":6.068305874426934},null,{"$f":"E24*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C24","v":3.0859613339993723},null,{"$f":"'6. UD1 Assumptions'!F315","v":216.55869010521911},null,{"$f":"Q24*C24*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":95.502382336401624},null,{"$f":"S24+U23*'5. UD1 Parameters'!$G$11","v":563.51706363582298},null,{"$f":"U23*(1-'5. UD1 Parameters'!$G$11)","v":86.725390933937518},null,{"$f":"W24*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":57.816927289291677},null,{"$f":"Q24*C24*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":31.834127445467207},null,{"$f":"'6. UD1 Assumptions'!H315","v":51.974085625252584},null,{"$f":"AC24*C24*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":5.0674733484621264},null,{"$f":"AE24+(AG23*'5. UD1 Parameters'!$G$12)","v":50.732027898669429},null,{"$f":"AG23*(1-'5. UD1 Parameters'!$G$12)","v":3.3110537982194841},null,{"$f":"AI24*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.2073691988129891},null,{"$f":"AC24*C24*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.6891577828207089},null,{"$f":"'6. UD1 Assumptions'!J315","v":9.0232787543841297},null,{"$f":"AO24*C24*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":3.3837295328940489E-2},null,{"$f":"AQ24+(AS23*'5. UD1 Parameters'!$G$13)","v":0.41426914371191104},null,{"$f":"AS23*(1-'5. UD1 Parameters'!$G$13)","v":1.3550871657503846E-2},null,{"$f":"AU24*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":9.0339144383358959E-3},null,{"$f":"AO24*C24*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.1279098442980163E-2},null,{"$f":"'6. UD1 Assumptions'!L315","v":22.558196885960328},null,{"$f":"BA24*C24*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.67674590657880984},null,{"$f":"BC24+BE23*'5. UD1 Parameters'!$G$14","v":6.5435484026268487},null,{"$f":"BE23*(1-'5. UD1 Parameters'!$G$14)","v":0.42539117876614058},null,{"$f":"BG24*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.28359411917742705},null,{"$f":"BA24*C24*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.22558196885960327},null,{"$f":"'6. UD1 Assumptions'!N315","v":1.3534918131576195},null,{"$f":"BM24*'5. UD1 Parameters'!$C$15*C24*'5. UD1 Parameters'!$C$28","v":2.0302377197364292E-3},null,{"$f":"BO24+(BQ23*'5. UD1 Parameters'!$G$15)","v":2.238251587480012E-2},null,{"$f":"BQ23*(1-'5. UD1 Parameters'!$G$15)","v":1.043483614759919E-3},null,{"$f":"BS24*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":6.9565574317327931E-4},null,null,null,{"$f":"'6. UD1 Assumptions'!R315","v":7.7865000000000011},null,{"$f":"BY24*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C24","v":0.17519625000000003},null,{"$f":"CA24+CC23*'5. UD1 Parameters'!$G$16","v":2.1363790526011499},null,{"$f":"CC23*(1-'5. UD1 Parameters'!$G$16)","v":5.9726908250870112E-2},null,{"$f":"CE24*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.9817938833913408E-2},null,{"$f":"BY24*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C24","v":5.8398750000000006E-2},null,{"$f":"'6. UD1 Assumptions'!T315","v":0.18939},null,{"$f":"CK24*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C24","v":2.1306375000000001E-3},null,{"$f":"CM24+CO23*'5. UD1 Parameters'!$G$17","v":2.8135635649706649E-2},null,{"$f":"CO23*(1-'5. UD1 Parameters'!$G$17)","v":4.8188523157177698E-3},null,{"$f":"CQ24*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.2125682104785129E-3},null,null,null,66.428956558934928,null,{"$f":"CW24*'5. UD1 Parameters'!$C$31","v":1660.7239139733731},null,66.425743990724456,null,{"$f":"DA24*'5. UD1 Parameters'!$C$31","v":1660.6435997681115},null,18.308,null,null,48.120956558934928,null,48.117743990724456,null,null,{"$f":"DH24*'5. UD1 Parameters'!$C$31","v":1203.0239139733733},null,{"$f":"DJ24*'5. UD1 Parameters'!$C$31","v":1202.9435997681114},null,null,36.904506379589868,null,612.03771128267101,null,2018,null,66.694641867410155,1667.3660466852539,0.26568530847522709,6.6421327118807767]
[2019,null,1,null,{"$f":"'6. UD1 Assumptions'!D316","v":64.886397522776264},null,{"$f":"E25*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C25","v":9.2463116469956184},null,{"$f":"G25+(I24*'5. UD1 Parameters'!$G$10)","v":27.858023147337981},null,{"$f":"I24*(1-'5. UD1 Parameters'!$G$10)","v":9.1536993812424363},null,{"$f":"K25*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":6.1024662541616239},null,{"$f":"E25*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C25","v":3.0821038823318725},null,{"$f":"'6. UD1 Assumptions'!F316","v":216.28799174258759},null,{"$f":"Q25*C25*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":95.383004358481116},null,{"$f":"S25+U24*'5. UD1 Parameters'!$G$11","v":570.80252449973045},null,{"$f":"U24*(1-'5. UD1 Parameters'!$G$11)","v":88.097543494573699},null,{"$f":"W25*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":58.73169566304913},null,{"$f":"Q25*C25*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":31.794334786160373},null,{"$f":"'6. UD1 Assumptions'!H316","v":51.909118018221022},null,{"$f":"AC25*C25*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":5.0611390067765498},null,{"$f":"AE25+(AG24*'5. UD1 Parameters'!$G$12)","v":52.363368290792074},null,{"$f":"AG24*(1-'5. UD1 Parameters'!$G$12)","v":3.4297986146539019},null,{"$f":"AI25*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.2865324097692676},null,{"$f":"AC25*C25*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.6870463355921832},null,{"$f":"'6. UD1 Assumptions'!J316","v":9.2037443294718138},null,{"$f":"AO25*C25*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":3.4514041235519301E-2},null,{"$f":"AQ25+(AS24*'5. UD1 Parameters'!$G$13)","v":0.43453457019212482},null,{"$f":"AS24*(1-'5. UD1 Parameters'!$G$13)","v":1.4248614755305557E-2},null,{"$f":"AU25*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":9.4990765035370371E-3},null,{"$f":"AO25*C25*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.1504680411839767E-2},null,{"$f":"'6. UD1 Assumptions'!L316","v":23.009360823679533},null,{"$f":"BA25*C25*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.69028082471038599},null,{"$f":"BC25+BE24*'5. UD1 Parameters'!$G$14","v":6.7914449155750996},null,{"$f":"BE24*(1-'5. UD1 Parameters'!$G$14)","v":0.44238431176213522},null,{"$f":"BG25*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.29492287450809013},null,{"$f":"BA25*C25*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.23009360823679534},null,{"$f":"'6. UD1 Assumptions'!N316","v":1.380561649420772},null,{"$f":"BM25*'5. UD1 Parameters'!$C$15*C25*'5. UD1 Parameters'!$C$28","v":2.0708424741311578E-3},null,{"$f":"BO25+(BQ24*'5. UD1 Parameters'!$G$15)","v":2.3361750168595371E-2},null,{"$f":"BQ24*(1-'5. UD1 Parameters'!$G$15)","v":1.0916081803359064E-3},null,{"$f":"BS25*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":7.2773878689060423E-4},null,null,null,{"$f":"'6. UD1 Assumptions'!R316","v":8.4353750000000005},null,{"$f":"BY25*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C25","v":0.18979593750000001},null,{"$f":"CA25+CC24*'5. UD1 Parameters'!$G$16","v":2.2630354470633791},null,{"$f":"CC24*(1-'5. UD1 Parameters'!$G$16)","v":6.3139543037770612E-2},null,{"$f":"CE25*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.209302869184707E-2},null,{"$f":"BY25*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C25","v":6.3265312500000004E-2},null,{"$f":"'6. UD1 Assumptions'!T316","v":0.18939},null,{"$f":"CK25*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C25","v":2.1306375000000001E-3},null,{"$f":"CM25+CO24*'5. UD1 Parameters'!$G$17","v":2.5867683390232436E-2},null,{"$f":"CO24*(1-'5. UD1 Parameters'!$G$17)","v":4.398589759474214E-3},null,{"$f":"CQ25*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.9323931729828092E-3},null,null,null,67.470869438643362,null,{"$f":"CW25*'5. UD1 Parameters'!$C$31","v":1686.771735966084},null,67.467937045470393,null,{"$f":"DA25*'5. UD1 Parameters'!$C$31","v":1686.6984261367597},null,18.308,null,null,49.162869438643362,null,49.159937045470393,null,null,{"$f":"DH25*'5. UD1 Parameters'!$C$31","v":1229.0717359660841},null,{"$f":"DJ25*'5. UD1 Parameters'!$C$31","v":1228.9984261367599},null,null,36.868348605233066,null,648.90605988790412,null,2019,null,67.697789956343769,1692.4447489085942,0.22692051770040678,5.6730129425102405]
[2020,null,1,null,{"$f":"'6. UD1 Assumptions'!D317","v":64.775952590822627},null,{"$f":"E26*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C26","v":9.2305732441922235},null,{"$f":"G26+(I25*'5. UD1 Parameters'!$G$10)","v":27.904364602777726},null,{"$f":"I25*(1-'5. UD1 Parameters'!$G$10)","v":9.1842317887524789},null,{"$f":"K26*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":6.122821192501652},null,{"$f":"E26*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C26","v":3.0768577480640746},null,{"$f":"'6. UD1 Assumptions'!F317","v":215.91984196940874},null,{"$f":"Q26*C26*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":95.220650308509249},null,{"$f":"S26+U25*'5. UD1 Parameters'!$G$11","v":576.78665745332717},null,{"$f":"U25*(1-'5. UD1 Parameters'!$G$11)","v":89.23651735491255},null,{"$f":"W26*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":59.491011569941698},null,{"$f":"Q26*C26*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":31.740216769503082},null,{"$f":"'6. UD1 Assumptions'!H317","v":51.820762072658098},null,{"$f":"AC26*C26*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":5.0525243020841648},null,{"$f":"AE26+(AG25*'5. UD1 Parameters'!$G$12)","v":53.875805285877796},null,{"$f":"AG25*(1-'5. UD1 Parameters'!$G$12)","v":3.5400873069984464},null,{"$f":"AI26*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.3600582046656307},null,{"$f":"AC26*C26*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.6841747673613883},null,{"$f":"'6. UD1 Assumptions'!J317","v":9.3878192160612493},null,{"$f":"AO26*C26*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":3.5204322060229686E-2},null,{"$f":"AQ26+(AS25*'5. UD1 Parameters'!$G$13)","v":0.45479325658889908},null,{"$f":"AS25*(1-'5. UD1 Parameters'!$G$13)","v":1.4945635663455402E-2},null,{"$f":"AU26*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":9.963757108970267E-3},null,{"$f":"AO26*C26*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.1734774020076562E-2},null,{"$f":"'6. UD1 Assumptions'!L317","v":23.469548040153125},null,{"$f":"BA26*C26*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.70408644120459374},null,{"$f":"BC26+BE25*'5. UD1 Parameters'!$G$14","v":7.0363877087184914},null,{"$f":"BE25*(1-'5. UD1 Parameters'!$G$14)","v":0.45914364806120211},null,{"$f":"BG26*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.30609576537413474},null,{"$f":"BA26*C26*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.23469548040153126},null,{"$f":"'6. UD1 Assumptions'!N317","v":1.4081728824091875},null,{"$f":"BM26*'5. UD1 Parameters'!$C$15*C26*'5. UD1 Parameters'!$C$28","v":2.1122593236137812E-3},null,{"$f":"BO26+(BQ25*'5. UD1 Parameters'!$G$15)","v":2.4334643491816212E-2},null,{"$f":"BQ25*(1-'5. UD1 Parameters'!$G$15)","v":1.1393660003929376E-3},null,{"$f":"BS26*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":7.5957733359529169E-4},null,null,null,{"$f":"'6. UD1 Assumptions'!R317","v":9.0842500000000008},null,{"$f":"BY26*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C26","v":0.20439562500000003},null,{"$f":"CA26+CC25*'5. UD1 Parameters'!$G$16","v":2.4005482668646079},null,{"$f":"CC25*(1-'5. UD1 Parameters'!$G$16)","v":6.6882805198771489E-2},null,{"$f":"CE26*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.458853679918099E-2},null,{"$f":"BY26*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C26","v":6.8131875000000008E-2},null,{"$f":"'6. UD1 Assumptions'!T317","v":0.18939},null,{"$f":"CK26*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C26","v":2.1306375000000001E-3},null,{"$f":"CM26+CO25*'5. UD1 Parameters'!$G$17","v":2.3954291863193769E-2},null,{"$f":"CO25*(1-'5. UD1 Parameters'!$G$17)","v":4.0440290270386666E-3},null,{"$f":"CQ26*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.6960193513591111E-3},null,null,null,68.337994623076213,null,{"$f":"CW26*'5. UD1 Parameters'!$C$31","v":1708.4498655769053},null,68.335298603724866,null,{"$f":"DA26*'5. UD1 Parameters'!$C$31","v":1708.3824650931217},null,18.308,null,null,50.029994623076213,null,50.027298603724866,null,null,{"$f":"DH26*'5. UD1 Parameters'!$C$31","v":1250.7498655769052},null,{"$f":"DJ26*'5. UD1 Parameters'!$C$31","v":1250.6824650931217},null,null,36.815811414350151,null,685.72187130225427,null,2020,null,68.532067147717541,1713.3016786929386,0.19407252464132796,4.8518131160333269]
[2021,null,1,null,{"$f":"'6. UD1 Assumptions'!D318","v":64.635135302581688},null,{"$f":"E27*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C27","v":9.2105067806178909},null,{"$f":"G27+(I26*'5. UD1 Parameters'!$G$10)","v":27.91536174574712},null,{"$f":"I26*(1-'5. UD1 Parameters'!$G$10)","v":9.1995096376484966},null,{"$f":"K27*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":6.1330064250989977},null,{"$f":"E27*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C27","v":3.07016892687263},null,{"$f":"'6. UD1 Assumptions'!F318","v":215.45045100860568},null,{"$f":"Q27*C27*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":95.013648894795097},null,{"$f":"S27+U26*'5. UD1 Parameters'!$G$11","v":581.62825847039755},null,{"$f":"U26*(1-'5. UD1 Parameters'!$G$11)","v":90.172047877724708},null,{"$f":"W27*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":60.114698585149803},null,{"$f":"Q27*C27*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":31.671216298265033},null,{"$f":"'6. UD1 Assumptions'!H318","v":51.708108242065357},null,{"$f":"AC27*C27*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":5.0415405536013722},null,{"$f":"AE27+(AG26*'5. UD1 Parameters'!$G$12)","v":55.275008444610052},null,{"$f":"AG26*(1-'5. UD1 Parameters'!$G$12)","v":3.6423373948691182},null,{"$f":"AI27*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.4282249299127452},null,{"$f":"AC27*C27*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.6805135178671242},null,{"$f":"'6. UD1 Assumptions'!J318","v":9.575575600382475},null,{"$f":"AO27*C27*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":3.5908408501434286E-2},null,{"$f":"AQ27+(AS26*'5. UD1 Parameters'!$G$13)","v":0.47505924034109243},null,{"$f":"AS26*(1-'5. UD1 Parameters'!$G$13)","v":1.5642424749240953E-2},null,{"$f":"AU27*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.0428283166160634E-2},null,{"$f":"AO27*C27*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.1969469500478095E-2},null,{"$f":"'6. UD1 Assumptions'!L318","v":23.938939000956186},null,{"$f":"BA27*C27*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.7181681700286856},null,{"$f":"BC27+BE26*'5. UD1 Parameters'!$G$14","v":7.2788525840999831},null,{"$f":"BE26*(1-'5. UD1 Parameters'!$G$14)","v":0.4757032946471943},null,{"$f":"BG27*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.3171355297647962},null,{"$f":"BA27*C27*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.23938939000956186},null,{"$f":"'6. UD1 Assumptions'!N318","v":1.4363363400573712},null,{"$f":"BM27*'5. UD1 Parameters'!$C$15*C27*'5. UD1 Parameters'!$C$28","v":2.154504510086057E-3},null,{"$f":"BO27+(BQ26*'5. UD1 Parameters'!$G$15)","v":2.5302333434236438E-2},null,{"$f":"BQ26*(1-'5. UD1 Parameters'!$G$15)","v":1.1868145676658308E-3},null,{"$f":"BS27*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":7.9120971177722046E-4},null,null,null,{"$f":"'6. UD1 Assumptions'!R318","v":9.7331250000000011},null,{"$f":"BY27*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C27","v":0.21899531249999998},null,{"$f":"CA27+CC26*'5. UD1 Parameters'!$G$16","v":2.5485966561463709},null,{"$f":"CC26*(1-'5. UD1 Parameters'!$G$16)","v":7.0946923218236951E-2},null,{"$f":"CE27*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.7297948812157965E-2},null,{"$f":"BY27*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C27","v":7.2998437499999999E-2},null,{"$f":"'6. UD1 Assumptions'!T318","v":0.18939},null,{"$f":"CK27*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C27","v":2.1306375000000001E-3},null,{"$f":"CM27+CO26*'5. UD1 Parameters'!$G$17","v":2.2340030751457619E-2},null,{"$f":"CO26*(1-'5. UD1 Parameters'!$G$17)","v":3.7448986117361513E-3},null,{"$f":"CQ27*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.4965990744907672E-3},null,null,null,69.054079510690926,null,{"$f":"CW27*'5. UD1 Parameters'!$C$31","v":1726.3519877672732},null,69.051582911616435,null,{"$f":"DA27*'5. UD1 Parameters'!$C$31","v":1726.2895727904108},null,18.308,null,null,50.746079510690926,null,50.743582911616436,null,null,{"$f":"DH27*'5. UD1 Parameters'!$C$31","v":1268.6519877672731},null,{"$f":"DJ27*'5. UD1 Parameters'!$C$31","v":1268.5895727904108},null,null,36.746256040014828,null,722.4681273422691,null,2021,null,69.220291295351657,1730.5072823837913,0.16621178466073161,4.1552946165181766]
[2022,null,1,null,{"$f":"'6. UD1 Assumptions'!D319","v":64.462774941774811},null,{"$f":"E28*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C28","v":9.1859454292029099},null,{"$f":"G28+(I27*'5. UD1 Parameters'!$G$10)","v":27.898171999713643},null,{"$f":"I27*(1-'5. UD1 Parameters'!$G$10)","v":9.203135175236385},null,{"$f":"K28*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":6.1354234501575897},null,{"$f":"E28*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C28","v":3.0619818097343035},null,{"$f":"'6. UD1 Assumptions'!F319","v":214.87591647258276},null,{"$f":"Q28*C28*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":94.760279164408999},null,{"$f":"S28+U27*'5. UD1 Parameters'!$G$11","v":585.45957717411102},null,{"$f":"U27*(1-'5. UD1 Parameters'!$G$11)","v":90.928960460695549},null,{"$f":"W28*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":60.61930697379703},null,{"$f":"Q28*C28*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":31.586759721469665},null,{"$f":"'6. UD1 Assumptions'!H319","v":51.570219953419858},null,{"$f":"AC28*C28*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":5.028096445458436},null,{"$f":"AE28+(AG27*'5. UD1 Parameters'!$G$12)","v":56.566172714461949},null,{"$f":"AG27*(1-'5. UD1 Parameters'!$G$12)","v":3.7369321756065372},null,{"$f":"AI28*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.4912881170710248},null,{"$f":"AC28*C28*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.6760321484861453},null,{"$f":"'6. UD1 Assumptions'!J319","v":9.7670871123901257},null,{"$f":"AO28*C28*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":3.662657667146297E-2},null,{"$f":"AQ28+(AS27*'5. UD1 Parameters'!$G$13)","v":0.49534635218802681},null,{"$f":"AS27*(1-'5. UD1 Parameters'!$G$13)","v":1.6339464824528565E-2},null,{"$f":"AU28*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.0892976549685709E-2},null,{"$f":"AO28*C28*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.2208858890487657E-2},null,{"$f":"'6. UD1 Assumptions'!L319","v":24.417717780975313},null,{"$f":"BA28*C28*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.73253153342925936},null,{"$f":"BC28+BE27*'5. UD1 Parameters'!$G$14","v":7.5192886988505254},null,{"$f":"BE27*(1-'5. UD1 Parameters'!$G$14)","v":0.49209541867871726},null,{"$f":"BG28*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.32806361245247817},null,{"$f":"BA28*C28*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.24417717780975312},null,{"$f":"'6. UD1 Assumptions'!N319","v":1.4650630668585187},null,{"$f":"BM28*'5. UD1 Parameters'!$C$15*C28*'5. UD1 Parameters'!$C$28","v":2.197594600287778E-3},null,{"$f":"BO28+(BQ27*'5. UD1 Parameters'!$G$15)","v":2.6265918671461681E-2},null,{"$f":"BQ27*(1-'5. UD1 Parameters'!$G$15)","v":1.2340093630625363E-3},null,{"$f":"BS28*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":8.2267290870835746E-4},null,null,null,{"$f":"'6. UD1 Assumptions'!R319","v":10.382000000000001},null,{"$f":"BY28*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C28","v":0.233595},null,{"$f":"CA28+CC27*'5. UD1 Parameters'!$G$16","v":2.7068692417739086},null,{"$f":"CC27*(1-'5. UD1 Parameters'!$G$16)","v":7.5322414372462218E-2},null,{"$f":"CE28*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.021494291497481E-2},null,{"$f":"BY28*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C28","v":7.7865000000000004E-2},null,{"$f":"'6. UD1 Assumptions'!T319","v":0.18939},null,{"$f":"CK28*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C28","v":2.1306375000000001E-3},null,{"$f":"CM28+CO27*'5. UD1 Parameters'!$G$17","v":2.0978135446686065E-2},null,{"$f":"CO27*(1-'5. UD1 Parameters'!$G$17)","v":3.492532804771555E-3},null,{"$f":"CQ28*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.3283552031810365E-3},null,null,null,69.638341101054678,null,{"$f":"CW28*'5. UD1 Parameters'!$C$31","v":1740.9585275263669},null,69.636012745851488,null,{"$f":"DA28*'5. UD1 Parameters'!$C$31","v":1740.9003186462871},null,18.308,null,null,51.330341101054678,null,51.328012745851488,null,null,{"$f":"DH28*'5. UD1 Parameters'!$C$31","v":1283.2585275263671},null,{"$f":"DJ28*'5. UD1 Parameters'!$C$31","v":1283.2003186462873},null,null,36.659024716390356,null,759.12715205865948,null,2022,null,69.780900169834865,1744.5225042458717,0.1425590687801872,3.563976719504808]
[2023,null,1,null,{"$f":"'6. UD1 Assumptions'!D320","v":64.257666112414626},null,{"$f":"E29*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C29","v":9.1567174210190849},null,{"$f":"G29+(I28*'5. UD1 Parameters'!$G$10)","v":27.85742136017732},null,{"$f":"I28*(1-'5. UD1 Parameters'!$G$10)","v":9.1974680605554102},null,{"$f":"K29*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":6.1316453737036065},null,{"$f":"E29*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C29","v":3.0522391403396947},null,{"$f":"'6. UD1 Assumptions'!F320","v":214.19222037471542},null,{"$f":"Q29*C29*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":94.458769185249494},null,{"$f":"S29+U28*'5. UD1 Parameters'!$G$11","v":588.39041598644224},null,{"$f":"U28*(1-'5. UD1 Parameters'!$G$11)","v":91.527930372918291},null,{"$f":"W29*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":61.018620248612194},null,{"$f":"Q29*C29*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":31.486256395083164},null,{"$f":"'6. UD1 Assumptions'!H320","v":51.40613288993169},null,{"$f":"AC29*C29*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":5.0120979567683399},null,{"$f":"AE29+(AG28*'5. UD1 Parameters'!$G$12)","v":57.754047811465142},null,{"$f":"AG28*(1-'5. UD1 Parameters'!$G$12)","v":3.8242228597651495},null,{"$f":"AI29*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.5494819065100995},null,{"$f":"AC29*C29*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.6706993189227799},null,{"$f":"'6. UD1 Assumptions'!J320","v":9.9624288546379258},null,{"$f":"AO29*C29*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":3.7359108204892223E-2},null,{"$f":"AQ29+(AS28*'5. UD1 Parameters'!$G$13)","v":0.51566822880107899},null,{"$f":"AS28*(1-'5. UD1 Parameters'!$G$13)","v":1.7037231591840063E-2},null,{"$f":"AU29*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.1358154394560041E-2},null,{"$f":"AO29*C29*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.2453036068297408E-2},null,{"$f":"'6. UD1 Assumptions'!L320","v":24.906072136594815},null,{"$f":"BA29*C29*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.74718216409784455},null,{"$f":"BC29+BE28*'5. UD1 Parameters'!$G$14","v":7.758120476994713},null,{"$f":"BE28*(1-'5. UD1 Parameters'!$G$14)","v":0.50835038595365645},null,{"$f":"BG29*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.33890025730243761},null,{"$f":"BA29*C29*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.24906072136594817},null,{"$f":"'6. UD1 Assumptions'!N320","v":1.4943643281956889},null,{"$f":"BM29*'5. UD1 Parameters'!$C$15*C29*'5. UD1 Parameters'!$C$28","v":2.2415464922935333E-3},null,{"$f":"BO29+(BQ28*'5. UD1 Parameters'!$G$15)","v":2.7226461194130587E-2},null,{"$f":"BQ28*(1-'5. UD1 Parameters'!$G$15)","v":1.2810039696246273E-3},null,{"$f":"BS29*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":8.540026464164182E-4},null,null,null,{"$f":"'6. UD1 Assumptions'!R320","v":11.030875000000002},null,{"$f":"BY29*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C29","v":0.24819468750000001},null,{"$f":"CA29+CC28*'5. UD1 Parameters'!$G$16","v":2.8750638530793262},null,{"$f":"CC28*(1-'5. UD1 Parameters'!$G$16)","v":8.0000076194582145E-2},null,{"$f":"CE29*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.3333384129721426E-2},null,{"$f":"BY29*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C29","v":8.2731562500000008E-2},null,{"$f":"'6. UD1 Assumptions'!T320","v":0.18939},null,{"$f":"CK29*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C29","v":2.1306375000000001E-3},null,{"$f":"CM29+CO28*'5. UD1 Parameters'!$G$17","v":1.9829152294162496E-2},null,{"$f":"CO28*(1-'5. UD1 Parameters'!$G$17)","v":3.2796206525235699E-3},null,{"$f":"CQ29*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.1864137683490466E-3},null,null,null,70.106379741067386,null,{"$f":"CW29*'5. UD1 Parameters'!$C$31","v":1752.6594935266846},null,70.104193327299043,null,{"$f":"DA29*'5. UD1 Parameters'!$C$31","v":1752.6048331824761},null,18.308,null,null,51.798379741067386,null,51.796193327299044,null,null,{"$f":"DH29*'5. UD1 Parameters'!$C$31","v":1294.9594935266846},null,{"$f":"DJ29*'5. UD1 Parameters'!$C$31","v":1294.9048331824761},null,null,36.553440174279885,null,795.68059223293938,null,2023,null,70.228839822096603,1755.7209955524152,0.12246008102921735,3.0615020257305332]
[2024,null,1,null,{"$f":"'6. UD1 Assumptions'!D321","v":64.018567819903311},null,{"$f":"E30*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C30","v":9.1226459143362213},null,{"$f":"G30+(I29*'5. UD1 Parameters'!$G$10)","v":27.796033882924483},null,{"$f":"I29*(1-'5. UD1 Parameters'!$G$10)","v":9.1840333915890557},null,{"$f":"K30*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":6.1226889277260366},null,{"$f":"E30*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C30","v":3.0408819714454074},null,{"$f":"'6. UD1 Assumptions'!F321","v":213.39522606634438},null,{"$f":"Q30*C30*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":94.107294695257877},null,{"$f":"S30+U29*'5. UD1 Parameters'!$G$11","v":590.51158708552953},null,{"$f":"U29*(1-'5. UD1 Parameters'!$G$11)","v":91.986123596170529},null,{"$f":"W30*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":61.324082397447015},null,{"$f":"Q30*C30*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":31.369098231752623},null,{"$f":"'6. UD1 Assumptions'!H321","v":51.214854255922653},null,{"$f":"AC30*C30*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.9934482899524593},null,{"$f":"AE30+(AG29*'5. UD1 Parameters'!$G$12)","v":58.84296554391522},null,{"$f":"AG29*(1-'5. UD1 Parameters'!$G$12)","v":3.9045305575023863},null,{"$f":"AI30*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.6030203716682574},null,{"$f":"AC30*C30*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.6644827633174863},null,{"$f":"'6. UD1 Assumptions'!J321","v":10.161677431730686},null,{"$f":"AO30*C30*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":3.8106290368990076E-2},null,{"$f":"AQ30+(AS29*'5. UD1 Parameters'!$G$13)","v":0.53603832509125793},null,{"$f":"AS29*(1-'5. UD1 Parameters'!$G$13)","v":1.773619407881109E-2},null,{"$f":"AU30*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.1824129385874059E-2},null,{"$f":"AO30*C30*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.2702096789663359E-2},null,{"$f":"'6. UD1 Assumptions'!L321","v":25.404193579326716},null,{"$f":"BA30*C30*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.76212580737980151},null,{"$f":"BC30+BE29*'5. UD1 Parameters'!$G$14","v":7.9957493942154594},null,{"$f":"BE29*(1-'5. UD1 Parameters'!$G$14)","v":0.5244968901590551},null,{"$f":"BG30*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.34966459343937006},null,{"$f":"BA30*C30*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.25404193579326717},null,{"$f":"'6. UD1 Assumptions'!N321","v":1.5242516147596028},null,{"$f":"BM30*'5. UD1 Parameters'!$C$15*C30*'5. UD1 Parameters'!$C$28","v":2.2863774221394042E-3},null,{"$f":"BO30+(BQ29*'5. UD1 Parameters'!$G$15)","v":2.8184988435023269E-2},null,{"$f":"BQ29*(1-'5. UD1 Parameters'!$G$15)","v":1.3278501812467257E-3},null,{"$f":"BS30*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":8.8523345416448383E-4},null,null,null,{"$f":"'6. UD1 Assumptions'!R321","v":11.679750000000002},null,{"$f":"BY30*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C30","v":0.26279437500000002},null,{"$f":"CA30+CC29*'5. UD1 Parameters'!$G$16","v":3.0528872498875965},null,{"$f":"CC29*(1-'5. UD1 Parameters'!$G$16)","v":8.4970978191729829E-2},null,{"$f":"CE30*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.6647318794486548E-2},null,{"$f":"BY30*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C30","v":8.7598125000000013E-2},null,{"$f":"'6. UD1 Assumptions'!T321","v":0.18939},null,{"$f":"CK30*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C30","v":2.1306375000000001E-3},null,{"$f":"CM30+CO29*'5. UD1 Parameters'!$G$17","v":1.8859795633516363E-2},null,{"$f":"CO29*(1-'5. UD1 Parameters'!$G$17)","v":3.0999941606461327E-3},null,{"$f":"CQ30*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.0666627737640883E-3},null,null,null,{"$f":"CS30+CG30+BU30+BI30+AW30+AK30+Y30+M30","v":70.470879634688956},null,{"$f":"CW30*'5. UD1 Parameters'!$C$31","v":1761.7719908672238},null,70.468812971915199,null,{"$f":"DA30*'5. UD1 Parameters'!$C$31","v":1761.7203242978799},null,18.308,null,null,52.162879634688956,null,52.160812971915199,null,null,{"$f":"DH30*'5. UD1 Parameters'!$C$31","v":1304.0719908672238},null,{"$f":"DJ30*'5. UD1 Parameters'!$C$31","v":1304.0203242978801},null,null,36.428805124098446,null,832.10939735703778,null,2024,null,70.576244315441755,1764.4061078860439,0.1053646807527997,2.6341170188200067]
[2025,null,1,null,{"$f":"'6. UD1 Assumptions'!D322","v":63.744202529246593},null,{"$f":"E31*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C31","v":9.0835488604176398},null,{"$f":"G31+(I30*'5. UD1 Parameters'!$G$10)","v":27.715787572427772},null,{"$f":"I30*(1-'5. UD1 Parameters'!$G$10)","v":9.1637951709143532},null,{"$f":"K31*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":6.1091967806095688},null,{"$f":"E31*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C31","v":3.0278496201392131},null,{"$f":"'6. UD1 Assumptions'!F322","v":212.48067509748864},null,{"$f":"Q31*C31*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":93.703977717992487},null,{"$f":"S31+U30*'5. UD1 Parameters'!$G$11","v":591.89782753454529},null,{"$f":"U30*(1-'5. UD1 Parameters'!$G$11)","v":92.317737268976799},null,{"$f":"W31*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":61.545158179317866},null,{"$f":"Q31*C31*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":31.234659239330828},null,{"$f":"'6. UD1 Assumptions'!H322","v":50.99536202339727},null,{"$f":"AC31*C31*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.9720477972812347},null,{"$f":"AE31+(AG30*'5. UD1 Parameters'!$G$12)","v":59.836865215366444},null,{"$f":"AG30*(1-'5. UD1 Parameters'!$G$12)","v":3.9781481258300126},null,{"$f":"AI31*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.6520987505533418},null,{"$f":"AC31*C31*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.6573492657604114},null,{"$f":"'6. UD1 Assumptions'!J322","v":10.364910980365298},null,{"$f":"AO31*C31*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":3.8868416176369866E-2},null,{"$f":"AQ31+(AS30*'5. UD1 Parameters'!$G$13)","v":0.55646992620612268},null,{"$f":"AS30*(1-'5. UD1 Parameters'!$G$13)","v":1.8436815061505085E-2},null,{"$f":"AU31*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.2291210041003389E-2},null,{"$f":"AO31*C31*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.2956138725456623E-2},null,{"$f":"'6. UD1 Assumptions'!L322","v":25.912277450913248},null,{"$f":"BA31*C31*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.77736832352739738},null,{"$f":"BC31+BE30*'5. UD1 Parameters'!$G$14","v":8.2325556442106222},null,{"$f":"BE30*(1-'5. UD1 Parameters'!$G$14)","v":0.54056207353223529},null,{"$f":"BG31*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.36037471568815682},null,{"$f":"BA31*C31*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.25912277450913246},null,{"$f":"'6. UD1 Assumptions'!N322","v":1.5547366470547948},null,{"$f":"BM31*'5. UD1 Parameters'!$C$15*C31*'5. UD1 Parameters'!$C$28","v":2.3321049705821925E-3},null,{"$f":"BO31+(BQ30*'5. UD1 Parameters'!$G$15)","v":2.9142495299188657E-2},null,{"$f":"BQ30*(1-'5. UD1 Parameters'!$G$15)","v":1.3745981064168047E-3},null,{"$f":"BS31*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":9.1639873761120315E-4},null,null,null,{"$f":"'6. UD1 Assumptions'!R322","v":12.328625000000002},null,{"$f":"BY31*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C31","v":0.27739406250000004},null,{"$f":"CA31+CC30*'5. UD1 Parameters'!$G$16","v":3.2400548585806064},null,{"$f":"CC30*(1-'5. UD1 Parameters'!$G$16)","v":9.0226453806990167E-2},null,{"$f":"CE31*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":6.0150969204660107E-2},null,{"$f":"BY31*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C31","v":9.2464687500000017E-2},null,{"$f":"'6. UD1 Assumptions'!T322","v":0.18939},null,{"$f":"CK31*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C31","v":2.1306375000000001E-3},null,{"$f":"CM31+CO30*'5. UD1 Parameters'!$G$17","v":1.8041983524195861E-2},null,{"$f":"CO30*(1-'5. UD1 Parameters'!$G$17)","v":2.9484496093205026E-3},null,{"$f":"CQ31*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.9656330728803351E-3},null,null,null,70.74215263722509,null,{"$f":"CW31*'5. UD1 Parameters'!$C$31","v":1768.5538159306273},null,70.740187004152205,null,{"$f":"DA31*'5. UD1 Parameters'!$C$31","v":1768.5046751038051},null,18.308,null,null,52.43415263722509,null,52.432187004152205,null,null,{"$f":"DH31*'5. UD1 Parameters'!$C$31","v":1310.8538159306272},null,{"$f":"DJ31*'5. UD1 Parameters'!$C$31","v":1310.804675103805},null,null,36.28440172596504,null,868.39379908300282,null,2025,null,70.832962416180536,1770.8240604045134,9.0809778955446063E-2,2.2702444738861232]
[2026,null,1,null,{"$f":"'6. UD1 Assumptions'!D323","v":63.433255199835621},null,{"$f":"E32*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C32","v":9.039238865976575},null,{"$f":"G32+(I31*'5. UD1 Parameters'!$G$10)","v":27.617686867440359},null,{"$f":"I31*(1-'5. UD1 Parameters'!$G$10)","v":9.137339570963988},null,{"$f":"K32*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":6.0915597139759914},null,{"$f":"E32*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C32","v":3.0130796219921918},null,{"$f":"'6. UD1 Assumptions'!F323","v":211.44418399945209},null,{"$f":"Q32*C32*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":93.246885143758362},null,{"$f":"S32+U31*'5. UD1 Parameters'!$G$11","v":592.61025725448849},null,{"$f":"U31*(1-'5. UD1 Parameters'!$G$11)","v":92.534455423815189},null,{"$f":"W32*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":61.689636949210126},null,{"$f":"Q32*C32*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":31.082295047919455},null,{"$f":"'6. UD1 Assumptions'!H323","v":50.746604159868497},null,{"$f":"AC32*C32*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.9477939055871794},null,{"$f":"AE32+(AG31*'5. UD1 Parameters'!$G$12)","v":60.73931723494006},null,{"$f":"AG31*(1-'5. UD1 Parameters'!$G$12)","v":4.0453418860135635},null,{"$f":"AI32*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.6968945906757087},null,{"$f":"AC32*C32*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.6492646351957263},null,{"$f":"'6. UD1 Assumptions'!J323","v":10.572209199972603},null,{"$f":"AO32*C32*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":3.9645784499897259E-2},null,{"$f":"AQ32+(AS31*'5. UD1 Parameters'!$G$13)","v":0.57697615922897771},null,{"$f":"AS31*(1-'5. UD1 Parameters'!$G$13)","v":1.9139551477042299E-2},null,{"$f":"AU32*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.2759700984694866E-2},null,{"$f":"AO32*C32*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.3215261499965754E-2},null,{"$f":"'6. UD1 Assumptions'!L323","v":26.430522999931512},null,{"$f":"BA32*C32*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.79291568999794526},null,{"$f":"BC32+BE31*'5. UD1 Parameters'!$G$14","v":8.4688996946917623},null,{"$f":"BE31*(1-'5. UD1 Parameters'!$G$14)","v":0.55657163951680533},null,{"$f":"BG32*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.37104775967787018},null,{"$f":"BA32*C32*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.26430522999931511},null,{"$f":"'6. UD1 Assumptions'!N323","v":1.5858313799958905},null,{"$f":"BM32*'5. UD1 Parameters'!$C$15*C32*'5. UD1 Parameters'!$C$28","v":2.3787470699938359E-3},null,{"$f":"BO32+(BQ31*'5. UD1 Parameters'!$G$15)","v":3.0099946101955828E-2},null,{"$f":"BQ31*(1-'5. UD1 Parameters'!$G$15)","v":1.4212962672266673E-3},null,{"$f":"BS32*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":9.4753084481777816E-4},null,null,null,{"$f":"'6. UD1 Assumptions'!R323","v":12.977500000000003},null,{"$f":"BY32*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C32","v":0.29199375000000005},null,{"$f":"CA32+CC31*'5. UD1 Parameters'!$G$16","v":3.4362905159616925},null,{"$f":"CC31*(1-'5. UD1 Parameters'!$G$16)","v":9.5758092618913687E-2},null,{"$f":"CE32*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":6.3838728412609125E-2},null,{"$f":"BY32*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C32","v":9.7331250000000022E-2},null,{"$f":"'6. UD1 Assumptions'!T323","v":0.18939},null,{"$f":"CK32*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C32","v":2.1306375000000001E-3},null,{"$f":"CM32+CO31*'5. UD1 Parameters'!$G$17","v":1.7352024220975679E-2},null,{"$f":"CO31*(1-'5. UD1 Parameters'!$G$17)","v":2.8205968032201834E-3},null,{"$f":"CQ32*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.8803978688134554E-3},null,null,null,70.928565371650635,null,{"$f":"CW32*'5. UD1 Parameters'!$C$31","v":1773.214134291266},null,70.926684973781818,null,{"$f":"DA32*'5. UD1 Parameters'!$C$31","v":1773.1671243445455},null,18.308,null,null,52.620565371650635,null,52.618684973781818,null,null,{"$f":"DH32*'5. UD1 Parameters'!$C$31","v":1315.5141342912659},null,{"$f":"DJ32*'5. UD1 Parameters'!$C$31","v":1315.4671243445455},null,null,36.119491046606655,null,904.51329012960946,null,2026,null,71.006970564584009,1775.1742641146002,7.8405192933374224E-2,1.9601298233342277]
[2027,null,1,null,{"$f":"'6. UD1 Assumptions'!D324","v":61.466824288640716},null,{"$f":"E33*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C33","v":8.7590224611313019},null,{"$f":"G33+(I32*'5. UD1 Parameters'!$G$10)","v":27.271711593511796},null,{"$f":"I32*(1-'5. UD1 Parameters'!$G$10)","v":9.1049977350598663},null,{"$f":"K33*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":6.0699984900399109},null,{"$f":"E33*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C33","v":2.9196741537104338},null,{"$f":"'6. UD1 Assumptions'!F324","v":204.88941429546904},null,{"$f":"Q33*C33*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":90.356231704301848},null,{"$f":"S33+U32*'5. UD1 Parameters'!$G$11","v":590.32065570404563},null,{"$f":"U32*(1-'5. UD1 Parameters'!$G$11)","v":92.645833254744687},null,{"$f":"W33*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":61.763888836496456},null,{"$f":"Q33*C33*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":30.118743901433948},null,{"$f":"'6. UD1 Assumptions'!H324","v":49.173459430912565},null,{"$f":"AC33*C33*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.7944122945139753},null,{"$f":"AE33+(AG32*'5. UD1 Parameters'!$G$12)","v":61.427376309678941},null,{"$f":"AG32*(1-'5. UD1 Parameters'!$G$12)","v":4.106353219775098},null,{"$f":"AI33*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.7375688131833984},null,{"$f":"AC33*C33*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.5981374315046584},null,{"$f":"'6. UD1 Assumptions'!J324","v":10.783653383972055},null,{"$f":"AO33*C33*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":4.0438700189895205E-2},null,{"$f":"AQ33+(AS32*'5. UD1 Parameters'!$G$13)","v":0.59757000459288423},null,{"$f":"AS32*(1-'5. UD1 Parameters'!$G$13)","v":1.9844854825988741E-2},null,{"$f":"AU33*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.3229903217325827E-2},null,{"$f":"AO33*C33*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.3479566729965069E-2},null,{"$f":"'6. UD1 Assumptions'!L324","v":26.95913345993014},null,{"$f":"BA33*C33*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.80877400379790421},null,{"$f":"BC33+BE32*'5. UD1 Parameters'!$G$14","v":8.7051237405318762},null,{"$f":"BE32*(1-'5. UD1 Parameters'!$G$14)","v":0.57254995795779096},null,{"$f":"BG33*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.38169997197186062},null,{"$f":"BA33*C33*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.2695913345993014},null,{"$f":"'6. UD1 Assumptions'!N324","v":1.6175480075958082},null,{"$f":"BM33*'5. UD1 Parameters'!$C$15*C33*'5. UD1 Parameters'!$C$28","v":2.4263220113937122E-3},null,{"$f":"BO33+(BQ32*'5. UD1 Parameters'!$G$15)","v":3.1058276419459664E-2},null,{"$f":"BQ32*(1-'5. UD1 Parameters'!$G$15)","v":1.4679916938898756E-3},null,{"$f":"BS33*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":9.7866112925991703E-4},null,null,null,{"$f":"'6. UD1 Assumptions'!R324","v":13.626375000000003},null,{"$f":"BY33*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C33","v":0.30659343750000001},null,{"$f":"CA33+CC32*'5. UD1 Parameters'!$G$16","v":3.6413262206901233},null,{"$f":"CC32*(1-'5. UD1 Parameters'!$G$16)","v":0.10155773277156945},null,{"$f":"CE33*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":6.7705155181046292E-2},null,{"$f":"BY33*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C33","v":0.10219781250000001},null,{"$f":"'6. UD1 Assumptions'!T324","v":0.18939},null,{"$f":"CK33*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C33","v":2.1306375000000001E-3},null,{"$f":"CM33+CO32*'5. UD1 Parameters'!$G$17","v":1.6769929831965454E-2},null,{"$f":"CO32*(1-'5. UD1 Parameters'!$G$17)","v":2.7127318890102252E-3},null,{"$f":"CQ33*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.8084879260068167E-3},null,null,null,71.036878319145259,null,{"$f":"CW33*'5. UD1 Parameters'!$C$31","v":1775.9219579786316},null,71.035069831219261,null,{"$f":"DA33*'5. UD1 Parameters'!$C$31","v":1775.8767457804815},null,18.308,null,null,52.728878319145259,null,52.727069831219261,null,null,{"$f":"DH33*'5. UD1 Parameters'!$C$31","v":1318.2219579786315},null,{"$f":"DJ33*'5. UD1 Parameters'!$C$31","v":1318.1767457804815},null,null,35.021824200478306,null,939.53511433008771,null,2027,null,71.104700221160741,1777.6175055290184,6.7821902015481328E-2,1.6955475503868911]
[2028,null,1,null,{"$f":"'6. UD1 Assumptions'!D325","v":61.046261806665797},null,{"$f":"E34*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C34","v":8.6990923074498756},null,{"$f":"G34+(I33*'5. UD1 Parameters'!$G$10)","v":26.979867278283379},null,{"$f":"I33*(1-'5. UD1 Parameters'!$G$10)","v":8.9909366226782907},null,{"$f":"K34*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.9939577484521935},null,{"$f":"E34*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C34","v":2.8996974358166252},null,{"$f":"'6. UD1 Assumptions'!F325","v":203.48753935555266},null,{"$f":"Q34*C34*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":89.738004855798721},null,{"$f":"S34+U33*'5. UD1 Parameters'!$G$11","v":587.77077258340933},null,{"$f":"U33*(1-'5. UD1 Parameters'!$G$11)","v":92.287887976435002},null,{"$f":"W34*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":61.525258650956665},null,{"$f":"Q34*C34*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":29.912668285266239},null,{"$f":"'6. UD1 Assumptions'!H325","v":48.83700944533264},null,{"$f":"AC34*C34*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.7616084209199325},null,{"$f":"AE34+(AG33*'5. UD1 Parameters'!$G$12)","v":62.036114465101633},null,{"$f":"AG33*(1-'5. UD1 Parameters'!$G$12)","v":4.1528702654972411},null,{"$f":"AI34*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.7685801769981606},null,{"$f":"AC34*C34*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.5872028069733108},null,{"$f":"'6. UD1 Assumptions'!J325","v":10.999326451651497},null,{"$f":"AO34*C34*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":4.1247474193693109E-2},null,{"$f":"AQ34+(AS33*'5. UD1 Parameters'!$G$13)","v":0.61826430722164105},null,{"$f":"AS33*(1-'5. UD1 Parameters'!$G$13)","v":2.055317156493635E-2},null,{"$f":"AU34*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.3702114376624233E-2},null,{"$f":"AO34*C34*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.374915806456437E-2},null,{"$f":"'6. UD1 Assumptions'!L325","v":27.498316129128739},null,{"$f":"BA34*C34*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.82494948387386224},null,{"$f":"BC34+BE33*'5. UD1 Parameters'!$G$14","v":8.9415530610623346},null,{"$f":"BE33*(1-'5. UD1 Parameters'!$G$14)","v":0.58852016334340329},null,{"$f":"BG34*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.39234677556226882},null,{"$f":"BA34*C34*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.27498316129128741},null,{"$f":"'6. UD1 Assumptions'!N325","v":1.6498989677477243},null,{"$f":"BM34*'5. UD1 Parameters'!$C$15*C34*'5. UD1 Parameters'!$C$28","v":2.4748484516215865E-3},null,{"$f":"BO34+(BQ33*'5. UD1 Parameters'!$G$15)","v":3.2018394856088303E-2},null,{"$f":"BQ33*(1-'5. UD1 Parameters'!$G$15)","v":1.514730014992951E-3},null,{"$f":"BS34*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.0098200099953006E-3},null,null,null,{"$f":"'6. UD1 Assumptions'!R325","v":14.275250000000003},null,{"$f":"BY34*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C34","v":0.32119312500000008},null,{"$f":"CA34+CC33*'5. UD1 Parameters'!$G$16","v":3.8549018920617999},null,{"$f":"CC33*(1-'5. UD1 Parameters'!$G$16)","v":0.10761745362832384},null,{"$f":"CE34*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":7.1744969085549226E-2},null,{"$f":"BY34*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C34","v":0.10706437500000002},null,{"$f":"'6. UD1 Assumptions'!T325","v":0.18939},null,{"$f":"CK34*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C34","v":2.1306375000000001E-3},null,{"$f":"CM34+CO33*'5. UD1 Parameters'!$G$17","v":1.6278837276019358E-2},null,{"$f":"CO33*(1-'5. UD1 Parameters'!$G$17)","v":2.6217300559460955E-3},null,{"$f":"CQ34*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.7478200372973969E-3},null,null,null,70.768348075478755,null,{"$f":"CW34*'5. UD1 Parameters'!$C$31","v":1769.2087018869688},null,70.766600255441446,null,{"$f":"DA34*'5. UD1 Parameters'!$C$31","v":1769.1650063860361},null,18.308,null,null,52.460348075478755,null,52.458600255441446,null,null,{"$f":"DH34*'5. UD1 Parameters'!$C$31","v":1311.508701886969},null,{"$f":"DJ34*'5. UD1 Parameters'!$C$31","v":1311.4650063860361},null,null,34.79536522241203,null,974.3304795524997,null,2028,null,70.82713034110327,1770.6782585275819,5.8782265624515162E-2,1.4695566406130638]
[2029,null,1,null,{"$f":"'6. UD1 Assumptions'!D326","v":60.584290095696439},null,{"$f":"E35*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C35","v":8.6332613386367427},null,{"$f":"G35+(I34*'5. UD1 Parameters'!$G$10)","v":26.718407214651098},null,{"$f":"I34*(1-'5. UD1 Parameters'!$G$10)","v":8.8947214022690257},null,{"$f":"K35*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.9298142681793502},null,{"$f":"E35*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C35","v":2.8777537795455808},null,{"$f":"'6. UD1 Assumptions'!F326","v":201.94763365232146},null,{"$f":"Q35*C35*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":89.058906440673766},null,{"$f":"S35+U34*'5. UD1 Parameters'!$G$11","v":584.94042749297057},null,{"$f":"U34*(1-'5. UD1 Parameters'!$G$11)","v":91.889251531112535},null,{"$f":"W35*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":61.259501020741688},null,{"$f":"Q35*C35*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":29.686302146891254},null,{"$f":"'6. UD1 Assumptions'!H326","v":48.467432076557145},null,{"$f":"AC35*C35*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.7255746274643222},null,{"$f":"AE35+(AG34*'5. UD1 Parameters'!$G$12)","v":62.567664365703081},null,{"$f":"AG34*(1-'5. UD1 Parameters'!$G$12)","v":4.1940247268628683},null,{"$f":"AI35*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.7960164845752455},null,{"$f":"AC35*C35*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.5751915424881073},null,{"$f":"'6. UD1 Assumptions'!J326","v":11.219312980684526},null,{"$f":"AO35*C35*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":4.2072423677566972E-2},null,{"$f":"AQ35+(AS34*'5. UD1 Parameters'!$G$13)","v":0.63907178740951553},null,{"$f":"AS34*(1-'5. UD1 Parameters'!$G$13)","v":2.1264943489692389E-2},null,{"$f":"AU35*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.4176628993128259E-2},null,{"$f":"AO35*C35*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.4024141225855657E-2},null,{"$f":"'6. UD1 Assumptions'!L326","v":28.048282451711316},null,{"$f":"BA35*C35*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.84144847355133945},null,{"$f":"BC35+BE34*'5. UD1 Parameters'!$G$14","v":9.1784972880469748},null,{"$f":"BE34*(1-'5. UD1 Parameters'!$G$14)","v":0.60450424656669965},null,{"$f":"BG35*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.40300283104446644},null,{"$f":"BA35*C35*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.28048282451711315},null,{"$f":"'6. UD1 Assumptions'!N326","v":1.6828969471026789},null,{"$f":"BM35*'5. UD1 Parameters'!$C$15*C35*'5. UD1 Parameters'!$C$28","v":2.5243454206540185E-3},null,{"$f":"BO35+(BQ34*'5. UD1 Parameters'!$G$15)","v":3.2981184733047515E-2},null,{"$f":"BQ34*(1-'5. UD1 Parameters'!$G$15)","v":1.5615555436948045E-3},null,{"$f":"BS35*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.0410370291298696E-3},null,null,null,{"$f":"'6. UD1 Assumptions'!R326","v":14.924125000000004},null,{"$f":"BY35*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C35","v":0.33579281250000004},null,{"$f":"CA35+CC34*'5. UD1 Parameters'!$G$16","v":4.0767651359190671},null,{"$f":"CC34*(1-'5. UD1 Parameters'!$G$16)","v":0.1139295686427329},null,{"$f":"CE35*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":7.5953045761821936E-2},null,{"$f":"BY35*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C35","v":0.11193093750000002},null,{"$f":"'6. UD1 Assumptions'!T326","v":0.18939},null,{"$f":"CK35*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C35","v":2.1306375000000001E-3},null,{"$f":"CM35+CO34*'5. UD1 Parameters'!$G$17","v":1.5864519764875247E-2},null,{"$f":"CO34*(1-'5. UD1 Parameters'!$G$17)","v":2.5449550111441119E-3},null,{"$f":"CQ35*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.6966366740960746E-3},null,null,null,70.48120195299893,null,{"$f":"CW35*'5. UD1 Parameters'!$C$31","v":1762.0300488249732},null,70.479505316324833,null,{"$f":"DA35*'5. UD1 Parameters'!$C$31","v":1761.9876329081208},null,18.308,null,null,52.17320195299893,null,52.171505316324833,null,null,{"$f":"DH35*'5. UD1 Parameters'!$C$31","v":1304.3300488249733},null,{"$f":"DJ35*'5. UD1 Parameters'!$C$31","v":1304.2876329081207},null,null,34.54568537216791,null,1008.8761649246676,null,2029,null,70.532253807430536,1763.3063451857633,5.1051854431605648E-2,1.2762963607901838]
[2030,null,1,null,{"$f":"'6. UD1 Assumptions'!D327","v":60.079421011565636},null,{"$f":"E36*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C36","v":8.5613174941481027},null,{"$f":"G36+(I35*'5. UD1 Parameters'!$G$10)","v":26.471201448271984},null,{"$f":"I35*(1-'5. UD1 Parameters'!$G$10)","v":8.8085232605272168},null,{"$f":"K36*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.8723488403514779},null,{"$f":"E36*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C36","v":2.8537724980493677},null,{"$f":"'6. UD1 Assumptions'!F327","v":200.26473670521878},null,{"$f":"Q36*C36*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":88.316748887001481},null,{"$f":"S36+U35*'5. UD1 Parameters'!$G$11","v":581.81040736766874},null,{"$f":"U35*(1-'5. UD1 Parameters'!$G$11)","v":91.446769012303278},null,{"$f":"W36*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":60.96451267486885},null,{"$f":"Q36*C36*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":29.438916295667159},null,{"$f":"'6. UD1 Assumptions'!H327","v":48.063536809252511},null,{"$f":"AC36*C36*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.6861948389021197},null,{"$f":"AE36+(AG35*'5. UD1 Parameters'!$G$12)","v":63.023898419433294},null,{"$f":"AG35*(1-'5. UD1 Parameters'!$G$12)","v":4.2299607851719054},null,{"$f":"AI36*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.81997385678127},null,{"$f":"AC36*C36*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.5620649463007066},null,{"$f":"'6. UD1 Assumptions'!J327","v":11.443699240298217},null,{"$f":"AO36*C36*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":4.2913872151118318E-2},null,{"$f":"AQ36+(AS35*'5. UD1 Parameters'!$G$13)","v":0.66000505145115063},null,{"$f":"AS35*(1-'5. UD1 Parameters'!$G$13)","v":2.1980608109483265E-2},null,{"$f":"AU36*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.465373873965551E-2},null,{"$f":"AO36*C36*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.4304624050372772E-2},null,{"$f":"'6. UD1 Assumptions'!L327","v":28.609248100745546},null,{"$f":"BA36*C36*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.85827744302236653},null,{"$f":"BC36+BE35*'5. UD1 Parameters'!$G$14","v":9.4162515904208721},null,{"$f":"BE35*(1-'5. UD1 Parameters'!$G$14)","v":0.62052314064846914},null,{"$f":"BG36*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.41368209376564608},null,{"$f":"BA36*C36*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.28609248100745549},null,{"$f":"'6. UD1 Assumptions'!N327","v":1.7165548860447326},null,{"$f":"BM36*'5. UD1 Parameters'!$C$15*C36*'5. UD1 Parameters'!$C$28","v":2.5748323290670991E-3},null,{"$f":"BO36+(BQ35*'5. UD1 Parameters'!$G$15)","v":3.394750570203562E-2},null,{"$f":"BQ35*(1-'5. UD1 Parameters'!$G$15)","v":1.6085113600789922E-3},null,{"$f":"BS36*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.0723409067193281E-3},null,null,null,{"$f":"'6. UD1 Assumptions'!R327","v":15.573000000000002},null,{"$f":"BY36*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C36","v":0.35039250000000005},null,{"$f":"CA36+CC35*'5. UD1 Parameters'!$G$16","v":4.3066710174789353},null,{"$f":"CC35*(1-'5. UD1 Parameters'!$G$16)","v":0.12048661844013166},null,{"$f":"CE36*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":8.0324412293421105E-2},null,{"$f":"BY36*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C36","v":0.11679750000000001},null,{"$f":"'6. UD1 Assumptions'!T327","v":0.18939},null,{"$f":"CK36*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C36","v":2.1306375000000001E-3},null,{"$f":"CM36+CO35*'5. UD1 Parameters'!$G$17","v":1.5514974657823179E-2},null,{"$f":"CO35*(1-'5. UD1 Parameters'!$G$17)","v":2.4801826070520675E-3},null,{"$f":"CQ36*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.653455071368045E-3},null,null,null,70.168221412778408,null,{"$f":"CW36*'5. UD1 Parameters'!$C$31","v":1754.2055353194603},null,70.166567957707045,null,{"$f":"DA36*'5. UD1 Parameters'!$C$31","v":1754.1641989426762},null,18.308,null,null,51.860221412778408,null,51.858567957707045,null,null,{"$f":"DH36*'5. UD1 Parameters'!$C$31","v":1296.5055353194603},null,{"$f":"DJ36*'5. UD1 Parameters'!$C$31","v":1296.4641989426761},null,null,34.27194834507506,null,1043.1481132697427,null,2030,null,70.21265402680082,1755.3163506700205,4.4432614022412054E-2,1.1108153505601877]
[{"$f":"A36+1","v":2031},null,1,null,{"$f":"'6. UD1 Assumptions'!D328","v":60.405566439914132},null,{"$f":"E37*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C37","v":8.6077932176877638},null,{"$f":"G37+(I36*'5. UD1 Parameters'!$G$10)","v":26.351970191112123},null,{"$f":"I36*(1-'5. UD1 Parameters'!$G$10)","v":8.7270244748476244},null,{"$f":"K37*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.8180163165650827},null,{"$f":"E37*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C37","v":2.8692644058959211},null,{"$f":"'6. UD1 Assumptions'!F328","v":201.35188813304711},null,{"$f":"Q37*C37*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":88.796182666673772},null,{"$f":"S37+U36*'5. UD1 Parameters'!$G$11","v":579.64915329238534},null,{"$f":"U36*(1-'5. UD1 Parameters'!$G$11)","v":90.95743674195721},null,{"$f":"W37*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":60.638291161304807},null,{"$f":"Q37*C37*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":29.598727555557925},null,{"$f":"'6. UD1 Assumptions'!H328","v":48.324453151931301},null,{"$f":"AC37*C37*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.7116341823133023},null,{"$f":"AE37+(AG36*'5. UD1 Parameters'!$G$12)","v":63.474727574973166},null,{"$f":"AG36*(1-'5. UD1 Parameters'!$G$12)","v":4.2608050267734292},null,{"$f":"AI37*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.8405366845156195},null,{"$f":"AC37*C37*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.5705447274377673},null,{"$f":"'6. UD1 Assumptions'!J328","v":11.672573225104182},null,{"$f":"AO37*C37*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":4.3772149594140684E-2},null,{"$f":"AQ37+(AS36*'5. UD1 Parameters'!$G$13)","v":0.68107660203272558},null,{"$f":"AS36*(1-'5. UD1 Parameters'!$G$13)","v":2.2700599012565756E-2},null,{"$f":"AU37*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.5133732675043837E-2},null,{"$f":"AO37*C37*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.4590716531380228E-2},null,{"$f":"'6. UD1 Assumptions'!L328","v":29.181433062760455},null,{"$f":"BA37*C37*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.8754429918828136},null,{"$f":"BC37+BE36*'5. UD1 Parameters'!$G$14","v":9.6550977814707917},null,{"$f":"BE36*(1-'5. UD1 Parameters'!$G$14)","v":0.63659680083289449},null,{"$f":"BG37*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.42439786722192963},null,{"$f":"BA37*C37*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.29181433062760453},null,{"$f":"'6. UD1 Assumptions'!N328","v":1.7508859837656272},null,{"$f":"BM37*'5. UD1 Parameters'!$C$15*C37*'5. UD1 Parameters'!$C$28","v":2.6263289756484412E-3},null,{"$f":"BO37+(BQ36*'5. UD1 Parameters'!$G$15)","v":3.4918195287830495E-2},null,{"$f":"BQ36*(1-'5. UD1 Parameters'!$G$15)","v":1.6556393898535695E-3},null,{"$f":"BS37*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.1037595932357129E-3},null,null,null,{"$f":"'6. UD1 Assumptions'!R328","v":15.573},null,{"$f":"BY37*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C37","v":0.3503925},null,{"$f":"CA37+CC36*'5. UD1 Parameters'!$G$16","v":4.5297821533752414},null,{"$f":"CC36*(1-'5. UD1 Parameters'!$G$16)","v":0.12728136410369345},null,{"$f":"CE37*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":8.4854242735795629E-2},null,{"$f":"BY37*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C37","v":0.1167975},null,{"$f":"'6. UD1 Assumptions'!T328","v":0.18939},null,{"$f":"CK37*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C37","v":2.1306375000000001E-3},null,{"$f":"CM37+CO36*'5. UD1 Parameters'!$G$17","v":1.5220075749189932E-2},null,{"$f":"CO36*(1-'5. UD1 Parameters'!$G$17)","v":2.4255364086332456E-3},null,{"$f":"CQ37*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.6170242724221637E-3},null,null,null,69.823950788883934,null,{"$f":"CW37*'5. UD1 Parameters'!$C$31","v":1745.5987697220983},null,69.822333764611514,null,{"$f":"DA37*'5. UD1 Parameters'!$C$31","v":1745.5583441152878},null,18.308,null,null,51.515950788883934,null,51.514333764611514,null,null,{"$f":"DH37*'5. UD1 Parameters'!$C$31","v":1287.8987697220985},null,{"$f":"DJ37*'5. UD1 Parameters'!$C$31","v":1287.8583441152878},null,null,34.461739236050597,null,1077.6098525057932,null,2031,null,69.862707922656696,1746.5676980664175,3.8757133772762131E-2,0.96892834431923802]
[{"$f":"A37+1","v":2032},null,1,null,{"$f":"'6. UD1 Assumptions'!D329","v":60.720725916991938},null,{"$f":"E38*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C38","v":8.652703443171351},null,{"$f":"G38+(I37*'5. UD1 Parameters'!$G$10)","v":26.316957314807425},null,{"$f":"I37*(1-'5. UD1 Parameters'!$G$10)","v":8.6877163194760492},null,{"$f":"K38*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.7918108796506989},null,{"$f":"E38*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C38","v":2.884234481057117},null,{"$f":"'6. UD1 Assumptions'!F329","v":202.40241972330648},null,{"$f":"Q38*C38*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":89.25946709797816},null,{"$f":"S38+U37*'5. UD1 Parameters'!$G$11","v":578.28906370064749},null,{"$f":"U37*(1-'5. UD1 Parameters'!$G$11)","v":90.619556689715964},null,{"$f":"W38*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":60.413037793143971},null,{"$f":"Q38*C38*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":29.753155699326051},null,{"$f":"'6. UD1 Assumptions'!H329","v":48.576580733593552},null,{"$f":"AC38*C38*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.7362166215253714},null,{"$f":"AE38+(AG37*'5. UD1 Parameters'!$G$12)","v":63.919660332644028},null,{"$f":"AG37*(1-'5. UD1 Parameters'!$G$12)","v":4.291283863854507},null,{"$f":"AI38*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.8608559092363377},null,{"$f":"AC38*C38*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.5787388738417905},null,{"$f":"'6. UD1 Assumptions'!J329","v":11.906024689606266},null,{"$f":"AO38*C38*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":4.46475925860235E-2},null,{"$f":"AQ38+(AS37*'5. UD1 Parameters'!$G$13)","v":0.70229884839512235},null,{"$f":"AS37*(1-'5. UD1 Parameters'!$G$13)","v":2.3425346223626659E-2},null,{"$f":"AU38*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.5616897482417772E-2},null,{"$f":"AO38*C38*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.4882530862007833E-2},null,{"$f":"'6. UD1 Assumptions'!L329","v":29.765061724015666},null,{"$f":"BA38*C38*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.89295185172046998},null,{"$f":"BC38+BE37*'5. UD1 Parameters'!$G$14","v":9.8953053537514677},null,{"$f":"BE37*(1-'5. UD1 Parameters'!$G$14)","v":0.65274427943979363},null,{"$f":"BG38*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.4351628529598624},null,{"$f":"BA38*C38*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.29765061724015668},null,{"$f":"'6. UD1 Assumptions'!N329","v":1.7859037034409397},null,{"$f":"BM38*'5. UD1 Parameters'!$C$15*C38*'5. UD1 Parameters'!$C$28","v":2.6788555551614099E-3},null,{"$f":"BO38+(BQ37*'5. UD1 Parameters'!$G$15)","v":3.5894070363407957E-2},null,{"$f":"BQ37*(1-'5. UD1 Parameters'!$G$15)","v":1.7029804795839491E-3},null,{"$f":"BS38*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.1353203197226327E-3},null,null,null,{"$f":"'6. UD1 Assumptions'!R329","v":15.573},null,{"$f":"BY38*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C38","v":0.3503925},null,{"$f":"CA38+CC37*'5. UD1 Parameters'!$G$16","v":4.746299358690746},null,{"$f":"CC37*(1-'5. UD1 Parameters'!$G$16)","v":0.13387529468449505},null,{"$f":"CE38*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":8.9250196456330033E-2},null,{"$f":"BY38*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C38","v":0.1167975},null,{"$f":"'6. UD1 Assumptions'!T329","v":0.18939},null,{"$f":"CK38*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C38","v":2.1306375000000001E-3},null,{"$f":"CM38+CO37*'5. UD1 Parameters'!$G$17","v":1.497127991552339E-2},null,{"$f":"CO37*(1-'5. UD1 Parameters'!$G$17)","v":2.3794333336665408E-3},null,{"$f":"CQ38*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.5862888891110271E-3},null,null,null,69.60845613813845,null,{"$f":"CW38*'5. UD1 Parameters'!$C$31","v":1740.2114034534613},null,69.606869849249335,null,{"$f":"DA38*'5. UD1 Parameters'!$C$31","v":1740.1717462312333},null,18.308,null,null,51.300456138138451,null,51.298869849249336,null,null,{"$f":"DH38*'5. UD1 Parameters'!$C$31","v":1282.5114034534613},null,{"$f":"DJ38*'5. UD1 Parameters'!$C$31","v":1282.4717462312333},null,null,34.645459702327123,null,1112.2553122081204,null,2032,null,69.64233997361093,1741.0584993402733,3.3883835472479973E-2,0.84709588681198511]
[2033,null,1,null,{"$f":"'6. UD1 Assumptions'!D330","v":61.024329546576908},null,{"$f":"E39*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C39","v":8.6959669603872101},null,{"$f":"G39+(I38*'5. UD1 Parameters'!$G$10)","v":26.336750999166878},null,{"$f":"I38*(1-'5. UD1 Parameters'!$G$10)","v":8.6761732760277575},null,{"$f":"K39*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.7841155173518377},null,{"$f":"E39*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C39","v":2.8986556534624031},null,{"$f":"'6. UD1 Assumptions'!F330","v":203.41443182192302},null,{"$f":"Q39*C39*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":89.705764433468048},null,{"$f":"S39+U38*'5. UD1 Parameters'!$G$11","v":577.58790130016928},null,{"$f":"U38*(1-'5. UD1 Parameters'!$G$11)","v":90.406926833946272},null,{"$f":"W39*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":60.271284555964179},null,{"$f":"Q39*C39*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":29.901921477822683},null,{"$f":"'6. UD1 Assumptions'!H330","v":48.819463637261535},null,{"$f":"AC39*C39*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.7598977046329995},null,{"$f":"AE39+(AG38*'5. UD1 Parameters'!$G$12)","v":64.358193969277679},null,{"$f":"AG38*(1-'5. UD1 Parameters'!$G$12)","v":4.3213640679993466},null,{"$f":"AI39*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.8809093786662308},null,{"$f":"AC39*C39*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.5866325682109998},null,{"$f":"'6. UD1 Assumptions'!J330","v":12.144145183398392},null,{"$f":"AO39*C39*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":4.5540544437743968E-2},null,{"$f":"AQ39+(AS38*'5. UD1 Parameters'!$G$13)","v":0.72368411627952556},null,{"$f":"AS38*(1-'5. UD1 Parameters'!$G$13)","v":2.4155276553340672E-2},null,{"$f":"AU39*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.6103517702227114E-2},null,{"$f":"AO39*C39*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.5180181479247989E-2},null,{"$f":"'6. UD1 Assumptions'!L330","v":30.36036295849598},null,{"$f":"BA39*C39*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.91081088875487937},null,{"$f":"BC39+BE38*'5. UD1 Parameters'!$G$14","v":10.137132446674991},null,{"$f":"BE38*(1-'5. UD1 Parameters'!$G$14)","v":0.66898379583135592},null,{"$f":"BG39*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.44598919722090391},null,{"$f":"BA39*C39*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.30360362958495979},null,{"$f":"'6. UD1 Assumptions'!N330","v":1.8216217775097587},null,{"$f":"BM39*'5. UD1 Parameters'!$C$15*C39*'5. UD1 Parameters'!$C$28","v":2.732432666264638E-3},null,{"$f":"BO39+(BQ38*'5. UD1 Parameters'!$G$15)","v":3.6875928561037323E-2},null,{"$f":"BQ38*(1-'5. UD1 Parameters'!$G$15)","v":1.7505744686352712E-3},null,{"$f":"BS39*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.1670496457568474E-3},null,null,null,{"$f":"'6. UD1 Assumptions'!R330","v":15.573},null,{"$f":"BY39*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C39","v":0.3503925},null,{"$f":"CA39+CC38*'5. UD1 Parameters'!$G$16","v":4.956417513525583},null,{"$f":"CC38*(1-'5. UD1 Parameters'!$G$16)","v":0.14027434516516291},null,{"$f":"CE39*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":9.3516230110108595E-2},null,{"$f":"BY39*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C39","v":0.1167975},null,{"$f":"'6. UD1 Assumptions'!T330","v":0.18939},null,{"$f":"CK39*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C39","v":2.1306375000000001E-3},null,{"$f":"CM39+CO38*'5. UD1 Parameters'!$G$17","v":1.4761379624143162E-2},null,{"$f":"CO38*(1-'5. UD1 Parameters'!$G$17)","v":2.3405377913802263E-3},null,{"$f":"CQ39*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.5603585275868175E-3},null,null,null,69.494645805188838,null,{"$f":"CW39*'5. UD1 Parameters'!$C$31","v":1737.366145129721},null,69.49308544666124,null,{"$f":"DA39*'5. UD1 Parameters'!$C$31","v":1737.3271361665311},null,18.308,null,null,51.186645805188839,null,51.18508544666124,null,null,{"$f":"DH39*'5. UD1 Parameters'!$C$31","v":1279.6661451297209},null,{"$f":"DJ39*'5. UD1 Parameters'!$C$31","v":1279.627136166531},null,null,34.822791010560294,null,1147.0781032186806,null,2033,null,69.524338734644132,1738.1084683661034,2.9692929455293893E-2,0.74232323638238995]
[2034,null,1,null,{"$f":"'6. UD1 Assumptions'!D331","v":61.315789030978479},null,{"$f":"E40*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C40","v":8.7374999369144319},null,{"$f":"G40+(I39*'5. UD1 Parameters'!$G$10)","v":26.391552079105143},null,{"$f":"I39*(1-'5. UD1 Parameters'!$G$10)","v":8.6826988569761667},null,{"$f":"K40*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.7884659046507778},null,{"$f":"E40*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C40","v":2.9124999789714776},null,{"$f":"'6. UD1 Assumptions'!F331","v":204.38596343659495},null,{"$f":"Q40*C40*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":90.134209875538374},null,{"$f":"S40+U39*'5. UD1 Parameters'!$G$11","v":577.42480069423584},null,{"$f":"U39*(1-'5. UD1 Parameters'!$G$11)","v":90.297310481471797},null,{"$f":"W40*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":60.198206987647865},null,{"$f":"Q40*C40*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":30.044736625179457},null,{"$f":"'6. UD1 Assumptions'!H331","v":49.052631224782793},null,{"$f":"AC40*C40*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.7826315444163221},null,{"$f":"AE40+(AG39*'5. UD1 Parameters'!$G$12)","v":64.789813861679107},null,{"$f":"AG39*(1-'5. UD1 Parameters'!$G$12)","v":4.3510116520149005},null,{"$f":"AI40*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.9006744346766},null,{"$f":"AC40*C40*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.5942105148054408},null,{"$f":"'6. UD1 Assumptions'!J331","v":12.387028087066362},null,{"$f":"AO40*C40*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":4.6451355326498855E-2},null,{"$f":"AQ40+(AS39*'5. UD1 Parameters'!$G$13)","v":0.74524465766557935},null,{"$f":"AS39*(1-'5. UD1 Parameters'!$G$13)","v":2.489081394044515E-2},null,{"$f":"AU40*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.6593875960296767E-2},null,{"$f":"AO40*C40*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.5483785108832953E-2},null,{"$f":"'6. UD1 Assumptions'!L331","v":30.967570217665909},null,{"$f":"BA40*C40*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.92902710652997722},null,{"$f":"BC40+BE39*'5. UD1 Parameters'!$G$14","v":10.380826751377803},null,{"$f":"BE39*(1-'5. UD1 Parameters'!$G$14)","v":0.68533280182716472},null,{"$f":"BG40*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.45688853455144313},null,{"$f":"BA40*C40*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.30967570217665907},null,{"$f":"'6. UD1 Assumptions'!N331","v":1.8580542130599544},null,{"$f":"BM40*'5. UD1 Parameters'!$C$15*C40*'5. UD1 Parameters'!$C$28","v":2.7870813195899316E-3},null,{"$f":"BO40+(BQ39*'5. UD1 Parameters'!$G$15)","v":3.7864549622634913E-2},null,{"$f":"BQ39*(1-'5. UD1 Parameters'!$G$15)","v":1.7984602579923471E-3},null,{"$f":"BS40*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.1989735053282314E-3},null,null,null,{"$f":"'6. UD1 Assumptions'!R331","v":15.573},null,{"$f":"BY40*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C40","v":0.3503925},null,{"$f":"CA40+CC39*'5. UD1 Parameters'!$G$16","v":5.1603257384025047},null,{"$f":"CC39*(1-'5. UD1 Parameters'!$G$16)","v":0.14648427512307846},null,{"$f":"CE40*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":9.7656183415385636E-2},null,{"$f":"BY40*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C40","v":0.1167975},null,{"$f":"'6. UD1 Assumptions'!T331","v":0.18939},null,{"$f":"CK40*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C40","v":2.1306375000000001E-3},null,{"$f":"CM40+CO39*'5. UD1 Parameters'!$G$17","v":1.4584294133312338E-2},null,{"$f":"CO39*(1-'5. UD1 Parameters'!$G$17)","v":2.3077229908308257E-3},null,{"$f":"CQ40*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.5384819938872171E-3},null,null,null,69.461223376401591,null,{"$f":"CW40*'5. UD1 Parameters'!$C$31","v":1736.5305844100399},null,69.459684894407701,null,{"$f":"DA40*'5. UD1 Parameters'!$C$31","v":1736.4921223601925},null,18.308,null,null,51.153223376401591,null,51.151684894407701,null,null,{"$f":"DH40*'5. UD1 Parameters'!$C$31","v":1278.8305844100398},null,{"$f":"DJ40*'5. UD1 Parameters'!$C$31","v":1278.7921223601925},null,null,34.993404106241861,null,1182.0715073249223,null,2034,null,69.487306389023118,1737.1826597255779,2.6083012621526791E-2,0.65207531553801346]
[2035,null,1,null,{"$f":"'6. UD1 Assumptions'!D332","v":61.594497162937458},null,{"$f":"E41*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C41","v":8.7772158457185885},null,{"$f":"G41+(I40*'5. UD1 Parameters'!$G$10)","v":26.468002250336319},null,{"$f":"I40*(1-'5. UD1 Parameters'!$G$10)","v":8.7007656744874105},null,{"$f":"K41*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.8005104496582733},null,{"$f":"E41*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C41","v":2.9257386152395295},null,{"$f":"'6. UD1 Assumptions'!F332","v":205.31499054312491},null,{"$f":"Q41*C41*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":90.543910829518083},null,{"$f":"S41+U40*'5. UD1 Parameters'!$G$11","v":577.69689940542401},null,{"$f":"U40*(1-'5. UD1 Parameters'!$G$11)","v":90.271812118329947},null,{"$f":"W41*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":60.181208078886627},null,{"$f":"Q41*C41*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":30.181303609839361},null,{"$f":"'6. UD1 Assumptions'!H332","v":49.275597730349972},null,{"$f":"AC41*C41*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.8043707787091225},null,{"$f":"AE41+(AG40*'5. UD1 Parameters'!$G$12)","v":65.213992816195471},null,{"$f":"AG40*(1-'5. UD1 Parameters'!$G$12)","v":4.3801918241927664},null,{"$f":"AI41*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.9201278827951773},null,{"$f":"AC41*C41*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.601456926236374},null,{"$f":"'6. UD1 Assumptions'!J332","v":12.634768648807688},null,{"$f":"AO41*C41*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":4.7380382433028827E-2},null,{"$f":"AQ41+(AS40*'5. UD1 Parameters'!$G$13)","v":0.76699266031192814},null,{"$f":"AS40*(1-'5. UD1 Parameters'!$G$13)","v":2.5632379786679982E-2},null,{"$f":"AU41*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.7088253191119986E-2},null,{"$f":"AO41*C41*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.5793460811009609E-2},null,{"$f":"'6. UD1 Assumptions'!L332","v":31.586921622019219},null,{"$f":"BA41*C41*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.94760764866057667},null,{"$f":"BC41+BE40*'5. UD1 Parameters'!$G$14","v":10.626626357159584},null,{"$f":"BE40*(1-'5. UD1 Parameters'!$G$14)","v":0.70180804287879772},null,{"$f":"BG41*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.46787202858586513},null,{"$f":"BA41*C41*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.31586921622019221},null,{"$f":"'6. UD1 Assumptions'!N332","v":1.8952152973211531},null,{"$f":"BM41*'5. UD1 Parameters'!$C$15*C41*'5. UD1 Parameters'!$C$28","v":2.8428229459817296E-3},null,{"$f":"BO41+(BQ40*'5. UD1 Parameters'!$G$15)","v":3.8860696692499468E-2},null,{"$f":"BQ40*(1-'5. UD1 Parameters'!$G$15)","v":1.8466758761171767E-3},null,{"$f":"BS41*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.2311172507447844E-3},null,null,null,{"$f":"'6. UD1 Assumptions'!R332","v":15.573},null,{"$f":"BY41*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C41","v":0.3503925},null,{"$f":"CA41+CC40*'5. UD1 Parameters'!$G$16","v":5.3582075644881177},null,{"$f":"CC40*(1-'5. UD1 Parameters'!$G$16)","v":0.15251067391438672},null,{"$f":"CE41*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.10167378260959115},null,{"$f":"BY41*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C41","v":0.1167975},null,{"$f":"'6. UD1 Assumptions'!T332","v":0.18939},null,{"$f":"CK41*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C41","v":2.1306375000000001E-3},null,{"$f":"CM41+CO40*'5. UD1 Parameters'!$G$17","v":1.4434893335168668E-2},null,{"$f":"CO40*(1-'5. UD1 Parameters'!$G$17)","v":2.2800382981436693E-3},null,{"$f":"CQ41*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.5200255320957795E-3},null,null,null,69.491231618509488,null,{"$f":"CW41*'5. UD1 Parameters'!$C$31","v":1737.2807904627373},null,69.4897115929774,null,{"$f":"DA41*'5. UD1 Parameters'!$C$31","v":1737.242789824435},null,18.308,null,null,51.183231618509488,null,51.1817115929774,null,null,{"$f":"DH41*'5. UD1 Parameters'!$C$31","v":1279.5807904627372},null,{"$f":"DJ41*'5. UD1 Parameters'!$C$31","v":1279.542789824435},null,null,35.156959328346467,null,1217.2284666532687,null,2035,null,69.514199822781322,1737.854995569533,2.296820427183377E-2,0.57420510679571635]
[2036,null,1,null,{"$f":"'6. UD1 Assumptions'!D333","v":61.859827304562437},null,{"$f":"E42*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C42","v":8.8150253909001464},null,{"$f":"G42+(I41*'5. UD1 Parameters'!$G$10)","v":26.557057877816995},null,{"$f":"I41*(1-'5. UD1 Parameters'!$G$10)","v":8.7259697634194726},null,{"$f":"K42*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.8173131756129814},null,{"$f":"E42*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C42","v":2.9383417969667156},null,{"$f":"'6. UD1 Assumptions'!F333","v":206.19942434854144},null,{"$f":"Q42*C42*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":90.933946137706769},null,{"$f":"S42+U41*'5. UD1 Parameters'!$G$11","v":578.31649482288333},null,{"$f":"U41*(1-'5. UD1 Parameters'!$G$11)","v":90.314350720247432},null,{"$f":"W42*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":60.209567146831617},null,{"$f":"Q42*C42*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":30.311315379235591},null,{"$f":"'6. UD1 Assumptions'!H333","v":49.487861843649945},null,{"$f":"AC42*C42*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.8250665297558699},null,{"$f":"AE42+(AG41*'5. UD1 Parameters'!$G$12)","v":65.630190402967429},null,{"$f":"AG41*(1-'5. UD1 Parameters'!$G$12)","v":4.408868942983907},null,{"$f":"AI42*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.939245961989271},null,{"$f":"AC42*C42*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.6083555099186233},null,{"$f":"'6. UD1 Assumptions'!J333","v":12.887464021783842},null,{"$f":"AO42*C42*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":4.8327990081689406E-2},null,{"$f":"AQ42+(AS41*'5. UD1 Parameters'!$G$13)","v":0.78894025710868709},null,{"$f":"AS41*(1-'5. UD1 Parameters'!$G$13)","v":2.6380393284930491E-2},null,{"$f":"AU42*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.7586928856620325E-2},null,{"$f":"AO42*C42*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.6109330027229803E-2},null,{"$f":"'6. UD1 Assumptions'!L333","v":32.218660054459605},null,{"$f":"BA42*C42*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.96655980163378818},null,{"$f":"BC42+BE41*'5. UD1 Parameters'!$G$14","v":10.874760543499045},null,{"$f":"BE41*(1-'5. UD1 Parameters'!$G$14)","v":0.71842561529432769},null,{"$f":"BG42*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.47895041019621842},null,{"$f":"BA42*C42*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.32218660054459608},null,{"$f":"'6. UD1 Assumptions'!N333","v":1.9331196032675764},null,{"$f":"BM42*'5. UD1 Parameters'!$C$15*C42*'5. UD1 Parameters'!$C$28","v":2.8996794049013647E-3},null,{"$f":"BO42+(BQ41*'5. UD1 Parameters'!$G$15)","v":3.9865117555404436E-2},null,{"$f":"BQ41*(1-'5. UD1 Parameters'!$G$15)","v":1.8952585419963984E-3},null,{"$f":"BS42*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.2635056946642656E-3},null,null,null,{"$f":"'6. UD1 Assumptions'!R333","v":15.573},null,{"$f":"BY42*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C42","v":0.3503925},null,{"$f":"CA42+CC41*'5. UD1 Parameters'!$G$16","v":5.5502410987833235},null,{"$f":"CC41*(1-'5. UD1 Parameters'!$G$16)","v":0.15835896570479391},null,{"$f":"CE42*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.10557264380319593},null,{"$f":"BY42*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C42","v":0.1167975},null,{"$f":"'6. UD1 Assumptions'!T333","v":0.18939},null,{"$f":"CK42*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C42","v":2.1306375000000001E-3},null,{"$f":"CM42+CO41*'5. UD1 Parameters'!$G$17","v":1.4308849138203437E-2},null,{"$f":"CO41*(1-'5. UD1 Parameters'!$G$17)","v":2.256681696965232E-3},null,{"$f":"CQ42*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.5044544646434879E-3},null,null,null,69.571004227449208,null,{"$f":"CW42*'5. UD1 Parameters'!$C$31","v":1739.2751056862303},null,69.569499772984571,null,{"$f":"DA42*'5. UD1 Parameters'!$C$31","v":1739.2374943246143},null,18.308,null,null,51.263004227449208,null,51.261499772984571,null,null,{"$f":"DH42*'5. UD1 Parameters'!$C$31","v":1281.5751056862302},null,{"$f":"DJ42*'5. UD1 Parameters'!$C$31","v":1281.5374943246143},null,null,35.313106116692758,null,1252.5415727699615,null,2036,null,69.591279960656749,1739.7819990164187,2.0275733207540725E-2,0.50689333018840443]
[2037,null,1,null,{"$f":"'6. UD1 Assumptions'!D334","v":62.111132852987225},null,{"$f":"E43*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C43","v":8.8508364315506789},null,{"$f":"G43+(I42*'5. UD1 Parameters'!$G$10)","v":26.652564690780103},null,{"$f":"I42*(1-'5. UD1 Parameters'!$G$10)","v":8.7553296185875684},null,{"$f":"K43*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.8368864123917117},null,{"$f":"E43*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C43","v":2.9502788105168931},null,{"$f":"'6. UD1 Assumptions'!F334","v":207.03710950995739},null,{"$f":"Q43*C43*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":91.303365293891204},null,{"$f":"S43+U42*'5. UD1 Parameters'!$G$11","v":579.20864483330251},null,{"$f":"U42*(1-'5. UD1 Parameters'!$G$11)","v":90.411215283471975},null,{"$f":"W43*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":60.274143522314645},null,{"$f":"Q43*C43*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":30.434455097963735},null,{"$f":"'6. UD1 Assumptions'!H334","v":49.688906282389773},null,{"$f":"AC43*C43*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.8446683625330031},null,{"$f":"AE43+(AG42*'5. UD1 Parameters'!$G$12)","v":66.037852293510511},null,{"$f":"AG42*(1-'5. UD1 Parameters'!$G$12)","v":4.4370064719899212},null,{"$f":"AI43*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.9580043146599473},null,{"$f":"AC43*C43*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.6148894541776677},null,{"$f":"'6. UD1 Assumptions'!J334","v":13.145213302219521},null,{"$f":"AO43*C43*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":4.9294549883323206E-2},null,{"$f":"AQ43+(AS42*'5. UD1 Parameters'!$G$13)","v":0.81109953525110845},null,{"$f":"AS42*(1-'5. UD1 Parameters'!$G$13)","v":2.7135271740901783E-2},null,{"$f":"AU43*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.8090181160601189E-2},null,{"$f":"AO43*C43*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.6431516627774402E-2},null,{"$f":"'6. UD1 Assumptions'!L334","v":32.8630332555488},null,{"$f":"BA43*C43*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.98589099766646404},null,{"$f":"BC43+BE42*'5. UD1 Parameters'!$G$14","v":11.125450521382025},null,{"$f":"BE42*(1-'5. UD1 Parameters'!$G$14)","v":0.73520101978348429},null,{"$f":"BG43*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.49013401318898953},null,{"$f":"BA43*C43*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.32863033255548801},null,{"$f":"'6. UD1 Assumptions'!N334","v":1.9717819953329281},null,{"$f":"BM43*'5. UD1 Parameters'!$C$15*C43*'5. UD1 Parameters'!$C$28","v":2.9576729929993925E-3},null,{"$f":"BO43+(BQ42*'5. UD1 Parameters'!$G$15)","v":4.0878545822880065E-2},null,{"$f":"BQ42*(1-'5. UD1 Parameters'!$G$15)","v":1.9442447255237632E-3},null,{"$f":"BS43*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.2961631503491753E-3},null,null,null,{"$f":"'6. UD1 Assumptions'!R334","v":15.573000000000002},null,{"$f":"BY43*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C43","v":0.35039250000000005},null,{"$f":"CA43+CC42*'5. UD1 Parameters'!$G$16","v":5.7365991844316406},null,{"$f":"CC42*(1-'5. UD1 Parameters'!$G$16)","v":0.16403441435168298},null,{"$f":"CE43*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.10935627623445532},null,{"$f":"BY43*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C43","v":0.11679750000000001},null,{"$f":"'6. UD1 Assumptions'!T334","v":0.18938999999999998},null,{"$f":"CK43*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C43","v":2.1306374999999996E-3},null,{"$f":"CM43+CO42*'5. UD1 Parameters'!$G$17","v":1.4202510083887725E-2},null,{"$f":"CO42*(1-'5. UD1 Parameters'!$G$17)","v":2.2369765543157113E-3},null,{"$f":"CQ43*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.4913177028771409E-3},null,null,null,69.689402200803571,null,{"$f":"CW43*'5. UD1 Parameters'!$C$31","v":1742.2350550200892},null,69.687910883100699,null,{"$f":"DA43*'5. UD1 Parameters'!$C$31","v":1742.1977720775176},null,18.308,null,null,51.381402200803571,null,51.379910883100699,null,null,{"$f":"DH43*'5. UD1 Parameters'!$C$31","v":1284.5350550200892},null,{"$f":"DJ43*'5. UD1 Parameters'!$C$31","v":1284.4977720775175},null,null,35.461482711841555,null,1288.0030554818031,null,2037,null,69.707346104734441,1742.6836526183611,1.794390393087042E-2,0.44859759827181733]
[2038,null,1,null,{"$f":"'6. UD1 Assumptions'!D335","v":62.347746692427172},null,{"$f":"E44*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C44","v":8.8845539036708718},null,{"$f":"G44+(I43*'5. UD1 Parameters'!$G$10)","v":26.750302294162445},null,{"$f":"I43*(1-'5. UD1 Parameters'!$G$10)","v":8.78681630028853},null,{"$f":"K44*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.8578775335256861},null,{"$f":"E44*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C44","v":2.9615179678902908},null,{"$f":"'6. UD1 Assumptions'!F335","v":207.82582230809058},null,{"$f":"Q44*C44*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":91.651187637867949},null,{"$f":"S44+U43*'5. UD1 Parameters'!$G$11","v":580.30914275219607},null,{"$f":"U43*(1-'5. UD1 Parameters'!$G$11)","v":90.550689718974397},null,{"$f":"W44*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":60.367126479316262},null,{"$f":"Q44*C44*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":30.550395879289315},null,{"$f":"'6. UD1 Assumptions'!H335","v":49.878197353941736},null,{"$f":"AC44*C44*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.8631242420093193},null,{"$f":"AE44+(AG43*'5. UD1 Parameters'!$G$12)","v":66.436409600340369},null,{"$f":"AG43*(1-'5. UD1 Parameters'!$G$12)","v":4.4645669351794588},null,{"$f":"AI44*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.9763779567863056},null,{"$f":"AC44*C44*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.6210414140031064},null,{"$f":"'6. UD1 Assumptions'!J335","v":13.408117568263911},null,{"$f":"AO44*C44*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":5.0280440880989666E-2},null,{"$f":"AQ44+(AS43*'5. UD1 Parameters'!$G$13)","v":0.833482545243455},null,{"$f":"AS43*(1-'5. UD1 Parameters'!$G$13)","v":2.7897430888643174E-2},null,{"$f":"AU44*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.8598287259095448E-2},null,{"$f":"AO44*C44*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.6760146960329889E-2},null,{"$f":"'6. UD1 Assumptions'!L335","v":33.520293920659775},null,{"$f":"BA44*C44*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":1.0056088176197933},null,{"$f":"BC44+BE43*'5. UD1 Parameters'!$G$14","v":11.378910127425803},null,{"$f":"BE43*(1-'5. UD1 Parameters'!$G$14)","v":0.75214921157601478},null,{"$f":"BG44*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.50143280771734311},null,{"$f":"BA44*C44*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.33520293920659777},null,{"$f":"'6. UD1 Assumptions'!N335","v":2.0112176352395865},null,{"$f":"BM44*'5. UD1 Parameters'!$C$15*C44*'5. UD1 Parameters'!$C$28","v":3.01682645285938E-3},null,{"$f":"BO44+(BQ43*'5. UD1 Parameters'!$G$15)","v":4.1901702070383656E-2},null,{"$f":"BQ43*(1-'5. UD1 Parameters'!$G$15)","v":1.9936702053557939E-3},null,{"$f":"BS44*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.3291134702371958E-3},null,null,null,{"$f":"'6. UD1 Assumptions'!R335","v":15.573},null,{"$f":"BY44*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C44","v":0.3503925},null,{"$f":"CA44+CC43*'5. UD1 Parameters'!$G$16","v":5.9174495562897},null,{"$f":"CC43*(1-'5. UD1 Parameters'!$G$16)","v":0.16954212814194042},null,{"$f":"CE44*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.11302808542796028},null,{"$f":"BY44*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C44","v":0.1167975},null,{"$f":"'6. UD1 Assumptions'!T335","v":0.18939},null,{"$f":"CK44*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C44","v":2.1306375000000001E-3},null,{"$f":"CM44+CO43*'5. UD1 Parameters'!$G$17","v":1.4112795565131429E-2},null,{"$f":"CO43*(1-'5. UD1 Parameters'!$G$17)","v":2.2203520187562974E-3},null,{"$f":"CQ44*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.4802346791708649E-3},null,null,null,69.837250498182058,null,{"$f":"CW44*'5. UD1 Parameters'!$C$31","v":1745.9312624545514},null,69.835770263502894,null,{"$f":"DA44*'5. UD1 Parameters'!$C$31","v":1745.8942565875723},null,18.308,null,null,51.529250498182058,null,51.527770263502894,null,null,{"$f":"DH44*'5. UD1 Parameters'!$C$31","v":1288.2312624545514},null,{"$f":"DJ44*'5. UD1 Parameters'!$C$31","v":1288.1942565875725},null,null,35.601715847349638,null,1323.6047713291528,null,2038,null,69.853170879805958,1746.3292719951489,1.5920381623899971E-2,0.39800954059751348]
[2039,null,1,null,{"$f":"'6. UD1 Assumptions'!D336","v":62.568980632303528},null,{"$f":"E45*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C45","v":8.9160797401032532},null,{"$f":"G45+(I44*'5. UD1 Parameters'!$G$10)","v":26.84734360539349},null,{"$f":"I44*(1-'5. UD1 Parameters'!$G$10)","v":8.8190384288722061},null,{"$f":"K45*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.8793589525814705},null,{"$f":"E45*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C45","v":2.9720265800344174},null,{"$f":"'6. UD1 Assumptions'!F336","v":208.56326877434509},null,{"$f":"Q45*C45*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":91.976401529486182},null,{"$f":"S45+U44*'5. UD1 Parameters'!$G$11","v":581.56280801872231},null,{"$f":"U44*(1-'5. UD1 Parameters'!$G$11)","v":90.722736262959927},null,{"$f":"W45*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":60.481824175306613},null,{"$f":"Q45*C45*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":30.658800509828726},null,{"$f":"'6. UD1 Assumptions'!H336","v":50.055184505842817},null,{"$f":"AC45*C45*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.8803804893196752},null,{"$f":"AE45+(AG44*'5. UD1 Parameters'!$G$12)","v":66.825278217417249},null,{"$f":"AG44*(1-'5. UD1 Parameters'!$G$12)","v":4.491511872242798},null,{"$f":"AI45*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.9943412481618652},null,{"$f":"AC45*C45*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.6267934964398916},null,{"$f":"'6. UD1 Assumptions'!J336","v":13.67627991962919},null,{"$f":"AO45*C45*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":5.1286049698609462E-2},null,{"$f":"AQ45+(AS44*'5. UD1 Parameters'!$G$13)","v":0.85610130974183185},null,{"$f":"AS44*(1-'5. UD1 Parameters'!$G$13)","v":2.8667285200232664E-2},null,{"$f":"AU45*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.9111523466821774E-2},null,{"$f":"AO45*C45*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.7095349899536486E-2},null,{"$f":"'6. UD1 Assumptions'!L336","v":34.190699799072974},null,{"$f":"BA45*C45*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":1.0257209939721892},null,{"$f":"BC45+BE44*'5. UD1 Parameters'!$G$14","v":11.635346474049214},null,{"$f":"BE44*(1-'5. UD1 Parameters'!$G$14)","v":0.76928464734877788},null,{"$f":"BG45*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.51285643156585192},null,{"$f":"BA45*C45*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.34190699799072977},null,{"$f":"'6. UD1 Assumptions'!N336","v":2.0514419879443784},null,{"$f":"BM45*'5. UD1 Parameters'!$C$15*C45*'5. UD1 Parameters'!$C$28","v":3.0771629819165676E-3},null,{"$f":"BO45+(BQ44*'5. UD1 Parameters'!$G$15)","v":4.293529492792799E-2},null,{"$f":"BQ44*(1-'5. UD1 Parameters'!$G$15)","v":2.0435701243722341E-3},null,{"$f":"BS45*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.3623800829148226E-3},null,null,null,{"$f":"'6. UD1 Assumptions'!R336","v":15.573},null,{"$f":"BY45*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C45","v":0.3503925},null,{"$f":"CA45+CC44*'5. UD1 Parameters'!$G$16","v":6.0929549918999406},null,{"$f":"CC44*(1-'5. UD1 Parameters'!$G$16)","v":0.17488706438975923},null,{"$f":"CE45*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.11659137625983948},null,{"$f":"BY45*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C45","v":0.1167975},null,{"$f":"'6. UD1 Assumptions'!T336","v":0.18939000000000003},null,{"$f":"CK45*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C45","v":2.1306375000000001E-3},null,{"$f":"CM45+CO44*'5. UD1 Parameters'!$G$17","v":1.4037106582118864E-2},null,{"$f":"CO44*(1-'5. UD1 Parameters'!$G$17)","v":2.2063264830125646E-3},null,{"$f":"CQ45*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.4708843220083763E-3},null,null,null,70.006916971747387,null,{"$f":"CW45*'5. UD1 Parameters'!$C$31","v":1750.1729242936847},null,70.005446087425369,null,{"$f":"DA45*'5. UD1 Parameters'!$C$31","v":1750.1361521856343},null,18.308,null,null,51.698916971747387,null,51.697446087425369,null,null,{"$f":"DH45*'5. UD1 Parameters'!$C$31","v":1292.4729242936846},null,{"$f":"DJ45*'5. UD1 Parameters'!$C$31","v":1292.4361521856342},null,null,35.733420434193299,null,1359.338191763346,null,2039,null,70.021077717141182,1750.5269429285295,1.4160745393795082E-2,0.354018634844806]
[2040,null,1,null,{"$f":"'6. UD1 Assumptions'!D337","v":62.774124831097971},null,{"$f":"E46*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C46","v":8.94531278843146},null,{"$f":"G46+(I45*'5. UD1 Parameters'!$G$10)","v":26.941625389933449},null,{"$f":"I45*(1-'5. UD1 Parameters'!$G$10)","v":8.8510310038914994},null,{"$f":"K46*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.9006873359276657},null,{"$f":"E46*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C46","v":2.9817709294771535},null,{"$f":"'6. UD1 Assumptions'!F337","v":209.24708277032656},null,{"$f":"Q46*C46*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":92.277963501714012},null,{"$f":"S46+U45*'5. UD1 Parameters'!$G$11","v":582.92204326810725},null,{"$f":"U45*(1-'5. UD1 Parameters'!$G$11)","v":90.918728252329046},null,{"$f":"W46*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":60.612485501552698},null,{"$f":"Q46*C46*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":30.759321167238003},null,{"$f":"'6. UD1 Assumptions'!H337","v":50.219299864878373},null,{"$f":"AC46*C46*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.8963817368256413},null,{"$f":"AE46+(AG45*'5. UD1 Parameters'!$G$12)","v":67.203858160241069},null,{"$f":"AG45*(1-'5. UD1 Parameters'!$G$12)","v":4.5178017940018229},null,{"$f":"AI46*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.0118678626678816},null,{"$f":"AC46*C46*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.6321272456085472},null,{"$f":"'6. UD1 Assumptions'!J337","v":13.949805518021774},null,{"$f":"AO46*C46*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":5.2311770692581652E-2},null,{"$f":"AQ46+(AS45*'5. UD1 Parameters'!$G$13)","v":0.87896783224449104},null,{"$f":"AS45*(1-'5. UD1 Parameters'!$G$13)","v":2.9445248189922467E-2},null,{"$f":"AU46*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.963016545994831E-2},null,{"$f":"AO46*C46*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.7437256897527217E-2},null,{"$f":"'6. UD1 Assumptions'!L337","v":34.874513795054433},null,{"$f":"BA46*C46*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":1.046235413851633},null,{"$f":"BC46+BE45*'5. UD1 Parameters'!$G$14","v":11.894960558719587},null,{"$f":"BE45*(1-'5. UD1 Parameters'!$G$14)","v":0.78662132918126093},null,{"$f":"BG46*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.52441421945417388},null,{"$f":"BA46*C46*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.34874513795054435},null,{"$f":"'6. UD1 Assumptions'!N337","v":2.092470827703266},null,{"$f":"BM46*'5. UD1 Parameters'!$C$15*C46*'5. UD1 Parameters'!$C$28","v":3.1387062415548991E-3},null,{"$f":"BO46+(BQ45*'5. UD1 Parameters'!$G$15)","v":4.3980022126616267E-2},null,{"$f":"BQ45*(1-'5. UD1 Parameters'!$G$15)","v":2.0939790428666227E-3},null,{"$f":"BS46*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.3959860285777483E-3},null,null,null,{"$f":"'6. UD1 Assumptions'!R337","v":15.573},null,{"$f":"BY46*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C46","v":0.3503925},null,{"$f":"CA46+CC45*'5. UD1 Parameters'!$G$16","v":6.2632734580013842},null,{"$f":"CC45*(1-'5. UD1 Parameters'!$G$16)","v":0.18007403389855656},null,{"$f":"CE46*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.12004935593237104},null,{"$f":"BY46*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C46","v":0.1167975},null,{"$f":"'6. UD1 Assumptions'!T337","v":0.18939},null,{"$f":"CK46*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C46","v":2.1306375000000001E-3},null,{"$f":"CM46+CO45*'5. UD1 Parameters'!$G$17","v":1.3973250450147204E-2},null,{"$f":"CO45*(1-'5. UD1 Parameters'!$G$17)","v":2.1944936319716621E-3},null,{"$f":"CQ46*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.4629957546477747E-3},null,null,null,70.191993422777969,null,{"$f":"CW46*'5. UD1 Parameters'!$C$31","v":1754.7998355694492},null,70.190530427023319,null,{"$f":"DA46*'5. UD1 Parameters'!$C$31","v":1754.7632606755831},null,18.308,null,null,51.883993422777969,null,51.882530427023319,null,null,{"$f":"DH46*'5. UD1 Parameters'!$C$31","v":1297.0998355694492},null,{"$f":"DJ46*'5. UD1 Parameters'!$C$31","v":1297.063260675583},null,null,35.856199237171772,null,1395.1943910005177,null,2040,null,70.204620690196208,1755.1155172549052,1.262726741823883E-2,0.31568168545595654]
[2041,null,1,null,{"$f":"'6. UD1 Assumptions'!D338","v":62.962447205591261},null,{"$f":"E47*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C47","v":8.972148726796755},null,{"$f":"G47+(I46*'5. UD1 Parameters'!$G$10)","v":27.031660298451897},null,{"$f":"I46*(1-'5. UD1 Parameters'!$G$10)","v":8.8821138182783095},null,{"$f":"K47*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.9214092121855391},null,{"$f":"E47*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C47","v":2.9907162422655849},null,{"$f":"'6. UD1 Assumptions'!F338","v":209.87482401863753},null,{"$f":"Q47*C47*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":92.554797392219143},null,{"$f":"S47+U46*'5. UD1 Parameters'!$G$11","v":584.34561611599611},null,{"$f":"U46*(1-'5. UD1 Parameters'!$G$11)","v":91.131224544330294},null,{"$f":"W47*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":60.754149696220196},null,{"$f":"Q47*C47*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":30.851599130739714},null,{"$f":"'6. UD1 Assumptions'!H338","v":50.369957764473},null,{"$f":"AC47*C47*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.9110708820361175},null,{"$f":"AE47+(AG46*'5. UD1 Parameters'!$G$12)","v":67.571532904480819},null,{"$f":"AG46*(1-'5. UD1 Parameters'!$G$12)","v":4.5433961377963659},null,{"$f":"AI47*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.0289307585309104},null,{"$f":"AC47*C47*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.6370236273453727},null,{"$f":"'6. UD1 Assumptions'!J338","v":14.228801628382209},null,{"$f":"AO47*C47*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":5.3358006106433285E-2},null,{"$f":"AQ47+(AS46*'5. UD1 Parameters'!$G$13)","v":0.90209410563788583},null,{"$f":"AS46*(1-'5. UD1 Parameters'!$G$13)","v":3.0231732713038421E-2},null,{"$f":"AU47*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.0154488475358945E-2},null,{"$f":"AO47*C47*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.7786002035477762E-2},null,{"$f":"'6. UD1 Assumptions'!L338","v":35.572004070955522},null,{"$f":"BA47*C47*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":1.0671601221286657},null,{"$f":"BC47+BE46*'5. UD1 Parameters'!$G$14","v":12.157947835103814},null,{"$f":"BE46*(1-'5. UD1 Parameters'!$G$14)","v":0.80417284574443859},null,{"$f":"BG47*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.53611523049629239},null,{"$f":"BA47*C47*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.35572004070955521},null,{"$f":"'6. UD1 Assumptions'!N338","v":2.1343202442573315},null,{"$f":"BM47*'5. UD1 Parameters'!$C$15*C47*'5. UD1 Parameters'!$C$28","v":3.2014803663859975E-3},null,{"$f":"BO47+(BQ46*'5. UD1 Parameters'!$G$15)","v":4.5036571503415855E-2},null,{"$f":"BQ46*(1-'5. UD1 Parameters'!$G$15)","v":2.1449309895864069E-3},null,{"$f":"BS47*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.4299539930576045E-3},null,null,null,{"$f":"'6. UD1 Assumptions'!R338","v":15.572999999999999},null,{"$f":"BY47*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C47","v":0.35039249999999994},null,{"$f":"CA47+CC46*'5. UD1 Parameters'!$G$16","v":6.4285582527103626},null,{"$f":"CC46*(1-'5. UD1 Parameters'!$G$16)","v":0.18510770529102122},null,{"$f":"CE47*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.1234051368606808},null,{"$f":"BY47*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C47","v":0.11679749999999998},null,{"$f":"'6. UD1 Assumptions'!T338","v":0.18939000000000003},null,{"$f":"CK47*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C47","v":2.1306375000000001E-3},null,{"$f":"CM47+CO46*'5. UD1 Parameters'!$G$17","v":1.3919377278278775E-2},null,{"$f":"CO46*(1-'5. UD1 Parameters'!$G$17)","v":2.184510671868427E-3},null,{"$f":"CQ47*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.4563404479122845E-3},null,null,null,70.387050817209939,null,{"$f":"CW47*'5. UD1 Parameters'!$C$31","v":1759.6762704302485},null,70.385594476762037,null,{"$f":"DA47*'5. UD1 Parameters'!$C$31","v":1759.6398619190509},null,18.308,null,null,52.079050817209939,null,52.077594476762037,null,null,{"$f":"DH47*'5. UD1 Parameters'!$C$31","v":1301.9762704302484},null,{"$f":"DJ47*'5. UD1 Parameters'!$C$31","v":1301.9398619190508},null,null,35.969642543095702,null,1431.1640335436134,null,2041,null,70.398338699624503,1759.9584674906125,1.128788241456391E-2,0.28219706036406933]
[2042,null,1,null,{"$f":"'6. UD1 Assumptions'!D339","v":63.133192825131836},null,{"$f":"E48*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C48","v":8.9964799775812878},null,{"$f":"G48+(I47*'5. UD1 Parameters'!$G$10)","v":27.116343753259326},null,{"$f":"I47*(1-'5. UD1 Parameters'!$G$10)","v":8.9117965227738569},null,{"$f":"K48*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.9411976818492374},null,{"$f":"E48*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C48","v":2.9988266591937625},null,{"$f":"'6. UD1 Assumptions'!F339","v":210.44397608377281},null,{"$f":"Q48*C48*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":92.805793452943803},null,{"$f":"S48+U47*'5. UD1 Parameters'!$G$11","v":585.79763050234646},null,{"$f":"U47*(1-'5. UD1 Parameters'!$G$11)","v":91.353779066593418},null,{"$f":"W48*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":60.902519377728943},null,{"$f":"Q48*C48*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":30.935264484314601},null,{"$f":"'6. UD1 Assumptions'!H339","v":50.506554260105474},null,{"$f":"AC48*C48*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.9243890403602837},null,{"$f":"AE48+(AG47*'5. UD1 Parameters'!$G$12)","v":67.927668722069626},null,{"$f":"AG47*(1-'5. UD1 Parameters'!$G$12)","v":4.5682532227714727},null,{"$f":"AI48*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.045502148514315},null,{"$f":"AC48*C48*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.641463013453428},null,{"$f":"'6. UD1 Assumptions'!J339","v":14.513377660949853},null,{"$f":"AO48*C48*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":5.4425166228561944E-2},null,{"$f":"AQ48+(AS47*'5. UD1 Parameters'!$G$13)","v":0.92549212060652986},null,{"$f":"AS47*(1-'5. UD1 Parameters'!$G$13)","v":3.1027151259917951E-2},null,{"$f":"AU48*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.0684767506611967E-2},null,{"$f":"AO48*C48*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.8141722076187316E-2},null,{"$f":"'6. UD1 Assumptions'!L339","v":36.283444152374635},null,{"$f":"BA48*C48*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":1.088503324571239},null,{"$f":"BC48+BE47*'5. UD1 Parameters'!$G$14","v":12.424498748760938},null,{"$f":"BE47*(1-'5. UD1 Parameters'!$G$14)","v":0.82195241091411475},null,{"$f":"BG48*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.54796827394274317},null,{"$f":"BA48*C48*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.36283444152374633},null,{"$f":"'6. UD1 Assumptions'!N339","v":2.177006649142478},null,{"$f":"BM48*'5. UD1 Parameters'!$C$15*C48*'5. UD1 Parameters'!$C$28","v":3.2655099737137171E-3},null,{"$f":"BO48+(BQ47*'5. UD1 Parameters'!$G$15)","v":4.6105621966393243E-2},null,{"$f":"BQ47*(1-'5. UD1 Parameters'!$G$15)","v":2.1964595107363347E-3},null,{"$f":"BS48*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.4643063404908897E-3},null,null,null,{"$f":"'6. UD1 Assumptions'!R339","v":15.572999999999999},null,{"$f":"BY48*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C48","v":0.35039249999999994},null,{"$f":"CA48+CC47*'5. UD1 Parameters'!$G$16","v":6.5889581434991733},null,{"$f":"CC47*(1-'5. UD1 Parameters'!$G$16)","v":0.18999260921118946},null,{"$f":"CE48*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.12666173947412629},null,{"$f":"BY48*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C48","v":0.11679749999999998},null,{"$f":"'6. UD1 Assumptions'!T339","v":0.18938999999999998},null,{"$f":"CK48*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C48","v":2.1306374999999996E-3},null,{"$f":"CM48+CO47*'5. UD1 Parameters'!$G$17","v":1.3873926378614933E-2},null,{"$f":"CO47*(1-'5. UD1 Parameters'!$G$17)","v":2.1760883996638416E-3},null,{"$f":"CQ48*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.4507255997758942E-3},null,null,null,70.587449020956242,null,{"$f":"CW48*'5. UD1 Parameters'!$C$31","v":1764.6862255239062},null,70.585998295356461,null,{"$f":"DA48*'5. UD1 Parameters'!$C$31","v":1764.6499573839114},null,18.308,null,null,52.279449020956243,null,52.277998295356461,null,null,{"$f":"DH48*'5. UD1 Parameters'!$C$31","v":1306.9862255239061},null,{"$f":"DJ48*'5. UD1 Parameters'!$C$31","v":1306.9499573839116},null,null,36.073327820561722,null,1467.2373613641751,null,2042,null,70.59756433848392,1764.9391084620979,1.0115317527677803E-2,0.25288293819176033]
[2043,null,1,null,{"$f":"'6. UD1 Assumptions'!D340","v":63.285583290571829},null,{"$f":"E49*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C49","v":9.0181956189064856},null,{"$f":"G49+(I48*'5. UD1 Parameters'!$G$10)","v":27.194824411909497},null,{"$f":"I48*(1-'5. UD1 Parameters'!$G$10)","v":8.939714960256314},null,{"$f":"K49*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.9598099735042087},null,{"$f":"E49*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C49","v":3.006065206302162},null,{"$f":"'6. UD1 Assumptions'!F340","v":210.95194430190608},null,{"$f":"Q49*C49*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":93.029807437140576},null,{"$f":"S49+U48*'5. UD1 Parameters'!$G$11","v":587.24665793749887},null,{"$f":"U48*(1-'5. UD1 Parameters'!$G$11)","v":91.580780001988188},null,{"$f":"W49*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":61.05385333465879},null,{"$f":"Q49*C49*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":31.009935812380192},null,{"$f":"'6. UD1 Assumptions'!H340","v":50.62846663245746},null,{"$f":"AC49*C49*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.936275496664603},null,{"$f":"AE49+(AG48*'5. UD1 Parameters'!$G$12)","v":68.271614013740901},null,{"$f":"AG48*(1-'5. UD1 Parameters'!$G$12)","v":4.5923302049933232},null,{"$f":"AI49*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.0615534699955487},null,{"$f":"AC49*C49*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.6454251655548675},null,{"$f":"'6. UD1 Assumptions'!J340","v":14.803645214168853},null,{"$f":"AO49*C49*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":5.5513669553133201E-2},null,{"$f":"AQ49+(AS48*'5. UD1 Parameters'!$G$13)","v":0.94917387391449937},null,{"$f":"AS48*(1-'5. UD1 Parameters'!$G$13)","v":3.183191624516369E-2},null,{"$f":"AU49*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.1221277496775791E-2},null,{"$f":"AO49*C49*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.8504556517711067E-2},null,{"$f":"'6. UD1 Assumptions'!L340","v":37.009113035422132},null,{"$f":"BA49*C49*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":1.1102733910626639},null,{"$f":"BC49+BE48*'5. UD1 Parameters'!$G$14","v":12.69479923983655},null,{"$f":"BE48*(1-'5. UD1 Parameters'!$G$14)","v":0.83997289998705227},null,{"$f":"BG49*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.55998193332470148},null,{"$f":"BA49*C49*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.37009113035422131},null,{"$f":"'6. UD1 Assumptions'!N340","v":2.2205467821253282},null,{"$f":"BM49*'5. UD1 Parameters'!$C$15*C49*'5. UD1 Parameters'!$C$28","v":3.3308201731879926E-3},null,{"$f":"BO49+(BQ48*'5. UD1 Parameters'!$G$15)","v":4.7187844422527714E-2},null,{"$f":"BQ48*(1-'5. UD1 Parameters'!$G$15)","v":2.24859771705352E-3},null,{"$f":"BS49*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.4990651447023466E-3},null,null,null,{"$f":"'6. UD1 Assumptions'!R340","v":15.573000000000002},null,{"$f":"BY49*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C49","v":0.35039250000000005},null,{"$f":"CA49+CC48*'5. UD1 Parameters'!$G$16","v":6.744617501096843},null,{"$f":"CC48*(1-'5. UD1 Parameters'!$G$16)","v":0.19473314240233031},null,{"$f":"CE49*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.12982209493488686},null,{"$f":"BY49*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C49","v":0.11679750000000001},null,{"$f":"'6. UD1 Assumptions'!T340","v":0.18939},null,{"$f":"CK49*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C49","v":2.1306375000000001E-3},null,{"$f":"CM49+CO48*'5. UD1 Parameters'!$G$17","v":1.3835581053685896E-2},null,{"$f":"CO48*(1-'5. UD1 Parameters'!$G$17)","v":2.1689828249290355E-3},null,{"$f":"CQ49*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.4459885499526902E-3},null,null,null,70.789187137609559,null,{"$f":"CW49*'5. UD1 Parameters'!$C$31","v":1769.729678440239},null,70.787741149059613,null,{"$f":"DA49*'5. UD1 Parameters'!$C$31","v":1769.6935287264903},null,18.308,null,null,52.48118713760956,null,52.479741149059613,null,null,{"$f":"DH49*'5. UD1 Parameters'!$C$31","v":1312.029678440239},null,{"$f":"DJ49*'5. UD1 Parameters'!$C$31","v":1311.9935287264902},null,null,36.166819371109149,null,1503.4041807352842,null,2043,null,70.798273495088793,1769.9568373772199,9.0863574792336976E-3,0.2271589369809135]
[{"$f":"A49+1","v":2044},null,1,null,{"$f":"'6. UD1 Assumptions'!D341","v":63.418816097499352},null,{"$f":"E50*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C50","v":9.0371812938936564},null,{"$f":"G50+(I49*'5. UD1 Parameters'!$G$10)","v":27.266417245615958},null,{"$f":"I49*(1-'5. UD1 Parameters'!$G$10)","v":8.9655884601871954},null,{"$f":"K50*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.9770589734581296},null,{"$f":"E50*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C50","v":3.0123937646312191},null,{"$f":"'6. UD1 Assumptions'!F341","v":211.39605365833117},null,{"$f":"Q50*C50*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":93.225659663324038},null,{"$f":"S50+U49*'5. UD1 Parameters'!$G$11","v":588.66500362900331},null,{"$f":"U49*(1-'5. UD1 Parameters'!$G$11)","v":91.80731397181961},null,{"$f":"W50*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":61.204875981213071},null,{"$f":"Q50*C50*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":31.075219887774679},null,{"$f":"'6. UD1 Assumptions'!H341","v":50.735052877999486},null,{"$f":"AC50*C50*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.9466676556049496},null,{"$f":"AE50+(AG49*'5. UD1 Parameters'!$G$12)","v":68.602698637021305},null,{"$f":"AG49*(1-'5. UD1 Parameters'!$G$12)","v":4.6155830323245528},null,{"$f":"AI50*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.0770553548830351},null,{"$f":"AC50*C50*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.6488892185349833},null,{"$f":"'6. UD1 Assumptions'!J341","v":15.09971811845223},null,{"$f":"AO50*C50*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":5.6623942944195857E-2},null,{"$f":"AQ50+(AS49*'5. UD1 Parameters'!$G$13)","v":0.97315137656621287},null,{"$f":"AS49*(1-'5. UD1 Parameters'!$G$13)","v":3.2646440292482301E-2},null,{"$f":"AU50*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.1764293528321533E-2},null,{"$f":"AO50*C50*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.8874647648065287E-2},null,{"$f":"'6. UD1 Assumptions'!L341","v":37.749295296130576},null,{"$f":"BA50*C50*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":1.1324788588839172},null,{"$f":"BC50+BE49*'5. UD1 Parameters'!$G$14","v":12.969031215054247},null,{"$f":"BE49*(1-'5. UD1 Parameters'!$G$14)","v":0.85824688366622082},null,{"$f":"BG50*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.5721645891108138},null,{"$f":"BA50*C50*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.37749295296130575},null,{"$f":"'6. UD1 Assumptions'!N341","v":2.2649577177678348},null,{"$f":"BM50*'5. UD1 Parameters'!$C$15*C50*'5. UD1 Parameters'!$C$28","v":3.3974365766517526E-3},null,{"$f":"BO50+(BQ49*'5. UD1 Parameters'!$G$15)","v":4.8283902670122017E-2},null,{"$f":"BQ49*(1-'5. UD1 Parameters'!$G$15)","v":2.301378329057449E-3},null,{"$f":"BS50*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.5342522193716327E-3},null,null,null,{"$f":"'6. UD1 Assumptions'!R341","v":15.573},null,{"$f":"BY50*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C50","v":0.3503925},null,{"$f":"CA50+CC49*'5. UD1 Parameters'!$G$16","v":6.8956764294325312},null,{"$f":"CC49*(1-'5. UD1 Parameters'!$G$16)","v":0.1993335716643114},null,{"$f":"CE50*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.13288904777620758},null,{"$f":"BY50*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C50","v":0.1167975},null,{"$f":"'6. UD1 Assumptions'!T341","v":0.18938999999999998},null,{"$f":"CK50*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C50","v":2.1306374999999996E-3},null,{"$f":"CM50+CO49*'5. UD1 Parameters'!$G$17","v":1.3803230452162311E-2},null,{"$f":"CO49*(1-'5. UD1 Parameters'!$G$17)","v":2.1629881015235832E-3},null,{"$f":"CQ50*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.4419920676823888E-3},null,null,null,70.988784484256627,null,{"$f":"CW50*'5. UD1 Parameters'!$C$31","v":1774.7196121064158},null,70.987342492188944,null,{"$f":"DA50*'5. UD1 Parameters'!$C$31","v":1774.6835623047236},null,18.308,null,null,52.680784484256627,null,52.679342492188944,null,null,{"$f":"DH50*'5. UD1 Parameters'!$C$31","v":1317.0196121064157},null,{"$f":"DJ50*'5. UD1 Parameters'!$C$31","v":1316.9835623047236},null,null,36.249667971550252,null,1539.6538487068344,null,2044,null,70.996965708055697,1774.9241427013924,8.1812237990703807E-3,0.20453059497663162]
[2045,null,1,null,{"$f":"'6. UD1 Assumptions'!D342","v":63.532063983387729},null,{"$f":"E51*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C51","v":9.0533191176327517},null,{"$f":"G51+(I50*'5. UD1 Parameters'!$G$10)","v":27.330545180940987},null,{"$f":"I50*(1-'5. UD1 Parameters'!$G$10)","v":8.9891911823077191},null,{"$f":"K51*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.9927941215384788},null,{"$f":"E51*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C51","v":3.0177730392109172},null,{"$f":"'6. UD1 Assumptions'!F342","v":211.77354661129246},null,{"$f":"Q51*C51*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":93.392134055579973},null,{"$f":"S51+U50*'5. UD1 Parameters'!$G$11","v":590.02808637895259},null,{"$f":"U50*(1-'5. UD1 Parameters'!$G$11)","v":92.029051305630688},null,{"$f":"W51*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":61.352700870420456},null,{"$f":"Q51*C51*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":31.13071135185999},null,{"$f":"'6. UD1 Assumptions'!H342","v":50.825651186710189},null,{"$f":"AC51*C51*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.9555009907042438},null,{"$f":"AE51+(AG50*'5. UD1 Parameters'!$G$12)","v":68.920233228733125},null,{"$f":"AG50*(1-'5. UD1 Parameters'!$G$12)","v":4.6379663989924191},null,{"$f":"AI51*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.0919775993282794},null,{"$f":"AC51*C51*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.6518336635680813},null,{"$f":"'6. UD1 Assumptions'!J342","v":15.401712480821276},null,{"$f":"AO51*C51*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":5.7756421803079785E-2},null,{"$f":"AQ51+(AS50*'5. UD1 Parameters'!$G$13)","v":0.99743666185392166},null,{"$f":"AS50*(1-'5. UD1 Parameters'!$G$13)","v":3.3471136515371085E-2},null,{"$f":"AU51*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.2314091010247387E-2},null,{"$f":"AO51*C51*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.9252140601026594E-2},null,{"$f":"'6. UD1 Assumptions'!L342","v":38.504281202053193},null,{"$f":"BA51*C51*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":1.1551284360615957},null,{"$f":"BC51+BE50*'5. UD1 Parameters'!$G$14","v":13.247372991145507},null,{"$f":"BE50*(1-'5. UD1 Parameters'!$G$14)","v":0.87678665997033589},null,{"$f":"BG51*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.58452443998022385},null,{"$f":"BA51*C51*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.38504281202053192},null,{"$f":"'6. UD1 Assumptions'!N342","v":2.3102568721231913},null,{"$f":"BM51*'5. UD1 Parameters'!$C$15*C51*'5. UD1 Parameters'!$C$28","v":3.4653853081847872E-3},null,{"$f":"BO51+(BQ50*'5. UD1 Parameters'!$G$15)","v":4.9394454257733443E-2},null,{"$f":"BQ50*(1-'5. UD1 Parameters'!$G$15)","v":2.354833720573362E-3},null,{"$f":"BS51*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.5698891470489079E-3},null,null,null,{"$f":"'6. UD1 Assumptions'!R342","v":15.572999999999999},null,{"$f":"BY51*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C51","v":0.35039249999999994},null,{"$f":"CA51+CC50*'5. UD1 Parameters'!$G$16","v":7.0422708917385242},null,{"$f":"CC50*(1-'5. UD1 Parameters'!$G$16)","v":0.20379803769400681},null,{"$f":"CE51*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.1358653584626712},null,{"$f":"BY51*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C51","v":0.11679749999999998},null,{"$f":"'6. UD1 Assumptions'!T342","v":0.18939000000000003},null,{"$f":"CK51*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C51","v":2.1306375000000001E-3},null,{"$f":"CM51+CO50*'5. UD1 Parameters'!$G$17","v":1.3775937387861134E-2},null,{"$f":"CO50*(1-'5. UD1 Parameters'!$G$17)","v":2.1579305643011763E-3},null,{"$f":"CQ51*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.4386203762007841E-3},null,null,null,71.183184990263612,null,{"$f":"CW51*'5. UD1 Parameters'!$C$31","v":1779.5796247565904},null,71.181746369887406,null,{"$f":"DA51*'5. UD1 Parameters'!$C$31","v":1779.5436592471851},null,18.308,null,null,52.875184990263612,null,52.873746369887407,null,null,{"$f":"DH51*'5. UD1 Parameters'!$C$31","v":1321.8796247565904},null,{"$f":"DJ51*'5. UD1 Parameters'!$C$31","v":1321.8436592471851},null,null,36.321410507260545,null,1575.9752592140949,null,2045,null,71.190568040565935,1779.7642010141483,7.3830503023231131E-3,0.18457625755786466]
[2046,null,1,null,{"$f":"'6. UD1 Assumptions'!D343","v":63.62447425827267},null,{"$f":"E52*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C52","v":9.0664875818038553},null,{"$f":"G52+(I51*'5. UD1 Parameters'!$G$10)","v":27.386699885671337},null,{"$f":"I51*(1-'5. UD1 Parameters'!$G$10)","v":9.0103328770735036},null,{"$f":"K52*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":6.0068885847156688},null,{"$f":"E52*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C52","v":3.0221625272679518},null,{"$f":"'6. UD1 Assumptions'!F343","v":212.08158086090887},null,{"$f":"Q52*C52*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":93.527977159660807},null,{"$f":"S52+U51*'5. UD1 Parameters'!$G$11","v":591.31391444127507},null,{"$f":"U51*(1-'5. UD1 Parameters'!$G$11)","v":92.242149097338313},null,{"$f":"W52*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":61.494766064892204},null,{"$f":"Q52*C52*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":31.175992386553602},null,{"$f":"'6. UD1 Assumptions'!H343","v":50.899579406618123},null,{"$f":"AC52*C52*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.9627089921452674},null,{"$f":"AE52+(AG51*'5. UD1 Parameters'!$G$12)","v":69.223508521092612},null,{"$f":"AG51*(1-'5. UD1 Parameters'!$G$12)","v":4.6594336997857795},null,{"$f":"AI52*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.1062891331905194},null,{"$f":"AC52*C52*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.6542363307150891},null,{"$f":"'6. UD1 Assumptions'!J343","v":15.709746730437701},null,{"$f":"AO52*C52*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":5.891155023914138E-2},null,{"$f":"AQ52+(AS51*'5. UD1 Parameters'!$G$13)","v":1.022041793299155},null,{"$f":"AS51*(1-'5. UD1 Parameters'!$G$13)","v":3.4306418793908069E-2},null,{"$f":"AU52*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.287094586260538E-2},null,{"$f":"AO52*C52*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.9637183413047127E-2},null,{"$f":"'6. UD1 Assumptions'!L343","v":39.274366826094251},null,{"$f":"BA52*C52*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":1.1782310047828277},null,{"$f":"BC52+BE51*'5. UD1 Parameters'!$G$14","v":13.529999711715874},null,{"$f":"BE51*(1-'5. UD1 Parameters'!$G$14)","v":0.89560428421245986},null,{"$f":"BG52*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.5970695228083065},null,{"$f":"BA52*C52*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.39274366826094254},null,{"$f":"'6. UD1 Assumptions'!N343","v":2.356462009565655},null,{"$f":"BM52*'5. UD1 Parameters'!$C$15*C52*'5. UD1 Parameters'!$C$28","v":3.5346930143484822E-3},null,{"$f":"BO52+(BQ51*'5. UD1 Parameters'!$G$15)","v":5.0520151311459108E-2},null,{"$f":"BQ51*(1-'5. UD1 Parameters'!$G$15)","v":2.4089959606228171E-3},null,{"$f":"BS52*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.605997307081878E-3},null,null,null,{"$f":"'6. UD1 Assumptions'!R343","v":15.573},null,{"$f":"BY52*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C52","v":0.3503925},null,{"$f":"CA52+CC51*'5. UD1 Parameters'!$G$16","v":7.1845328329263198},null,{"$f":"CC51*(1-'5. UD1 Parameters'!$G$16)","v":0.20813055881220377},null,{"$f":"CE52*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.13875370587480251},null,{"$f":"BY52*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C52","v":0.1167975},null,{"$f":"'6. UD1 Assumptions'!T343","v":0.18939},null,{"$f":"CK52*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C52","v":2.1306375000000001E-3},null,{"$f":"CM52+CO51*'5. UD1 Parameters'!$G$17","v":1.3752911189773127E-2},null,{"$f":"CO51*(1-'5. UD1 Parameters'!$G$17)","v":2.153663698088005E-3},null,{"$f":"CQ52*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.4357757987253366E-3},null,null,null,71.369679730449917,null,{"$f":"CW52*'5. UD1 Parameters'!$C$31","v":1784.2419932612479},null,71.368243954651192,null,{"$f":"DA52*'5. UD1 Parameters'!$C$31","v":1784.2060988662797},null,18.308,null,null,53.061679730449917,null,53.060243954651192,null,null,{"$f":"DH52*'5. UD1 Parameters'!$C$31","v":1326.5419932612479},null,{"$f":"DJ52*'5. UD1 Parameters'!$C$31","v":1326.5060988662799},null,null,36.381569596210632,null,1612.3568288103056,null,2046,null,71.376357170231728,1784.4089292557933,6.67743978181079E-3,0.16693599454538344]
[2047,null,1,null,{"$f":"'6. UD1 Assumptions'!D344","v":63.695168118559621},null,{"$f":"E53*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C53","v":9.0765614568947477},null,{"$f":"G53+(I52*'5. UD1 Parameters'!$G$10)","v":27.434415385022199},null,{"$f":"I52*(1-'5. UD1 Parameters'!$G$10)","v":9.0288459575438882},null,{"$f":"K53*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":6.0192306383625915},null,{"$f":"E53*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C53","v":3.0255204856315823},null,{"$f":"'6. UD1 Assumptions'!F344","v":212.31722706186545},null,{"$f":"Q53*C53*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":93.631897134282667},null,{"$f":"S53+U52*'5. UD1 Parameters'!$G$11","v":592.50264231227072},null,{"$f":"U52*(1-'5. UD1 Parameters'!$G$11)","v":92.443169263287018},null,{"$f":"W53*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":61.62877950885801},null,{"$f":"Q53*C53*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":31.210632378094221},null,{"$f":"'6. UD1 Assumptions'!H344","v":50.956134494847703},null,{"$f":"AC53*C53*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.9682231132476513},null,{"$f":"AE53+(AG52*'5. UD1 Parameters'!$G$12)","v":69.511794650521139},null,{"$f":"AG52*(1-'5. UD1 Parameters'!$G$12)","v":4.6799369838191112},null,{"$f":"AI53*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.1199579892127405},null,{"$f":"AC53*C53*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.6560743710825503},null,{"$f":"'6. UD1 Assumptions'!J344","v":16.023941665046454},null,{"$f":"AO53*C53*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":6.0089781243924202E-2},null,{"$f":"AQ53+(AS52*'5. UD1 Parameters'!$G$13)","v":1.0469788724951845},null,{"$f":"AS52*(1-'5. UD1 Parameters'!$G$13)","v":3.5152702047894738E-2},null,{"$f":"AU53*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.343513469859649E-2},null,{"$f":"AO53*C53*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":2.0029927081308067E-2},null,{"$f":"'6. UD1 Assumptions'!L344","v":40.059854162616141},null,{"$f":"BA53*C53*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":1.2017956248784842},null,{"$f":"BC53+BE52*'5. UD1 Parameters'!$G$14","v":13.817083739411627},null,{"$f":"BE52*(1-'5. UD1 Parameters'!$G$14)","v":0.91471159718273132},null,{"$f":"BG53*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.60980773145515421},null,{"$f":"BA53*C53*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.40059854162616143},null,{"$f":"'6. UD1 Assumptions'!N344","v":2.403591249756968},null,{"$f":"BM53*'5. UD1 Parameters'!$C$15*C53*'5. UD1 Parameters'!$C$28","v":3.6053868746354521E-3},null,{"$f":"BO53+(BQ52*'5. UD1 Parameters'!$G$15)","v":5.1661641332323691E-2},null,{"$f":"BQ52*(1-'5. UD1 Parameters'!$G$15)","v":2.4638968537708684E-3},null,{"$f":"BS53*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.6425979025139121E-3},null,null,null,{"$f":"'6. UD1 Assumptions'!R344","v":15.573},null,{"$f":"BY53*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C53","v":0.3503925},null,{"$f":"CA53+CC52*'5. UD1 Parameters'!$G$16","v":7.3225902983459568},null,{"$f":"CC52*(1-'5. UD1 Parameters'!$G$16)","v":0.2123350345803626},null,{"$f":"CE53*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.14155668972024171},null,{"$f":"BY53*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C53","v":0.1167975},null,{"$f":"'6. UD1 Assumptions'!T344","v":0.18939},null,{"$f":"CK53*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C53","v":2.1306375000000001E-3},null,{"$f":"CM53+CO52*'5. UD1 Parameters'!$G$17","v":1.3733484796586298E-2},null,{"$f":"CO52*(1-'5. UD1 Parameters'!$G$17)","v":2.1500638931868286E-3},null,{"$f":"CQ53*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.433375928791219E-3},null,null,null,71.545843666138637,null,{"$f":"CW53*'5. UD1 Parameters'!$C$31","v":1788.6460916534659},null,71.544410290209839,null,{"$f":"DA53*'5. UD1 Parameters'!$C$31","v":1788.6102572552459},null,18.308,null,null,53.237843666138637,null,53.23641029020984,null,null,{"$f":"DH53*'5. UD1 Parameters'!$C$31","v":1330.9460916534658},null,{"$f":"DJ53*'5. UD1 Parameters'!$C$31","v":1330.9102572552461},null,null,36.429653203515819,null,1648.7864820138213,null,2047,null,71.551895755385075,1788.7973938846269,6.0520892464381859E-3,0.1513022311610257]
[2048,null,1,null,{"$f":"'6. UD1 Assumptions'!D345","v":63.743239943554769},null,{"$f":"E54*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C54","v":9.083411691956556},null,{"$f":"G54+(I53*'5. UD1 Parameters'!$G$10)","v":27.473250275805487},null,{"$f":"I53*(1-'5. UD1 Parameters'!$G$10)","v":9.0445768011732675},null,{"$f":"K54*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":6.029717867448845},null,{"$f":"E54*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C54","v":3.0278038973188517},null,{"$f":"'6. UD1 Assumptions'!F345","v":212.47746647851591},null,{"$f":"Q54*C54*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":93.702562717025515},null,{"$f":"S54+U53*'5. UD1 Parameters'!$G$11","v":593.57619577628009},null,{"$f":"U53*(1-'5. UD1 Parameters'!$G$11)","v":92.629009253016108},null,{"$f":"W54*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":61.752672835344072},null,{"$f":"Q54*C54*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":31.234187572341838},null,{"$f":"'6. UD1 Assumptions'!H345","v":50.994591954843813},null,{"$f":"AC54*C54*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.9719727155972722},null,{"$f":"AE54+(AG53*'5. UD1 Parameters'!$G$12)","v":69.784340458314546},null,{"$f":"AG53*(1-'5. UD1 Parameters'!$G$12)","v":4.6994269078038737},null,{"$f":"AI54*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.1329512718692492},null,{"$f":"AC54*C54*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.6573242385324241},null,{"$f":"'6. UD1 Assumptions'!J345","v":16.344420498347382},null,{"$f":"AO54*C54*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":6.129157686880269E-2},null,{"$f":"AQ54+(AS53*'5. UD1 Parameters'!$G$13)","v":1.0722600468573928},null,{"$f":"AS53*(1-'5. UD1 Parameters'!$G$13)","v":3.601040250659427E-2},null,{"$f":"AU54*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.4006935004396178E-2},null,{"$f":"AO54*C54*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":2.043052562293423E-2},null,{"$f":"'6. UD1 Assumptions'!L345","v":40.86105124586846},null,{"$f":"BA54*C54*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":1.2258315373760538},null,{"$f":"BC54+BE53*'5. UD1 Parameters'!$G$14","v":14.108795025126426},null,{"$f":"BE53*(1-'5. UD1 Parameters'!$G$14)","v":0.93412025166125612},null,{"$f":"BG54*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.62274683444083734},null,{"$f":"BA54*C54*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.40861051245868463},null,{"$f":"'6. UD1 Assumptions'!N345","v":2.4516630747521075},null,{"$f":"BM54*'5. UD1 Parameters'!$C$15*C54*'5. UD1 Parameters'!$C$28","v":3.6774946121281614E-3},null,{"$f":"BO54+(BQ53*'5. UD1 Parameters'!$G$15)","v":5.2819567965436728E-2},null,{"$f":"BQ53*(1-'5. UD1 Parameters'!$G$15)","v":2.5195679790151258E-3},null,{"$f":"BS54*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.6797119860100839E-3},null,null,null,{"$f":"'6. UD1 Assumptions'!R345","v":15.573},null,{"$f":"BY54*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C54","v":0.3503925},null,{"$f":"CA54+CC53*'5. UD1 Parameters'!$G$16","v":7.456567549035471},null,{"$f":"CC53*(1-'5. UD1 Parameters'!$G$16)","v":0.21641524931048525},null,{"$f":"CE54*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.14427683287365684},null,{"$f":"BY54*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C54","v":0.1167975},null,{"$f":"'6. UD1 Assumptions'!T345","v":0.18939},null,{"$f":"CK54*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C54","v":2.1306375000000001E-3},null,{"$f":"CM54+CO53*'5. UD1 Parameters'!$G$17","v":1.3717095432141203E-2},null,{"$f":"CO53*(1-'5. UD1 Parameters'!$G$17)","v":2.1470268644450947E-3},null,{"$f":"CQ54*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.4313512429633963E-3},null,null,null,71.709483640210038,null,{"$f":"CW54*'5. UD1 Parameters'!$C$31","v":1792.7370910052509},null,71.708052288967053,null,{"$f":"DA54*'5. UD1 Parameters'!$C$31","v":1792.7013072241764},null,18.308,null,null,53.401483640210039,null,53.400052288967053,null,null,{"$f":"DH54*'5. UD1 Parameters'!$C$31","v":1335.0370910052509},null,{"$f":"DJ54*'5. UD1 Parameters'!$C$31","v":1335.0013072241763},null,null,36.465154246274736,null,1685.2516362600961,null,2048,null,71.714980113234262,1792.8745028308565,5.4964730242232918E-3,0.13741182560556808]
[2049,null,1,null,{"$f":"'6. UD1 Assumptions'!D346","v":63.76775657430229},null,{"$f":"E55*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C55","v":9.0869053118380769},null,{"$f":"G55+(I54*'5. UD1 Parameters'!$G$10)","v":27.502775701464653},null,{"$f":"I54*(1-'5. UD1 Parameters'!$G$10)","v":9.0573798861789125},null,{"$f":"K55*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":6.0382532574526078},null,{"$f":"E55*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C55","v":3.0289684372793588},null,{"$f":"'6. UD1 Assumptions'!F346","v":212.55918858100765},null,{"$f":"Q55*C55*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":93.738602164224375},null,{"$f":"S55+U54*'5. UD1 Parameters'!$G$11","v":594.51795450979887},null,{"$f":"U54*(1-'5. UD1 Parameters'!$G$11)","v":92.796843430705593},null,{"$f":"W55*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":61.864562287137062},null,{"$f":"Q55*C55*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":31.246200721408123},null,{"$f":"'6. UD1 Assumptions'!H346","v":51.01420525944183},null,{"$f":"AC55*C55*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.9738850127955789},null,{"$f":"AE55+(AG54*'5. UD1 Parameters'!$G$12)","v":70.040372782340683},null,{"$f":"AG54*(1-'5. UD1 Parameters'!$G$12)","v":4.7178526887694332},null,{"$f":"AI55*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.1452351258462885},null,{"$f":"AC55*C55*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.6579616709318596},null,{"$f":"'6. UD1 Assumptions'!J346","v":16.67130890831433},null,{"$f":"AO55*C55*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":6.251740840617874E-2},null,{"$f":"AQ55+(AS54*'5. UD1 Parameters'!$G$13)","v":1.0978975172882695},null,{"$f":"AS54*(1-'5. UD1 Parameters'!$G$13)","v":3.6879937975302306E-2},null,{"$f":"AU55*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.4586625316868203E-2},null,{"$f":"AO55*C55*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":2.0839136135392913E-2},null,{"$f":"'6. UD1 Assumptions'!L346","v":41.678272270785833},null,{"$f":"BA55*C55*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":1.2503481681235749},null,{"$f":"BC55+BE54*'5. UD1 Parameters'!$G$14","v":14.405301455871243},null,{"$f":"BE54*(1-'5. UD1 Parameters'!$G$14)","v":0.95384173737875821},null,{"$f":"BG55*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.63589449158583877},null,{"$f":"BA55*C55*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.41678272270785832},null,{"$f":"'6. UD1 Assumptions'!N346","v":2.5006963362471497},null,{"$f":"BM55*'5. UD1 Parameters'!$C$15*C55*'5. UD1 Parameters'!$C$28","v":3.7510445043707243E-3},null,{"$f":"BO55+(BQ54*'5. UD1 Parameters'!$G$15)","v":5.3994571742509448E-2},null,{"$f":"BQ54*(1-'5. UD1 Parameters'!$G$15)","v":2.5760407272979995E-3},null,{"$f":"BS55*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.717360484865333E-3},null,null,null,{"$f":"'6. UD1 Assumptions'!R346","v":15.573000000000002},null,{"$f":"BY55*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C55","v":0.35039250000000005},null,{"$f":"CA55+CC54*'5. UD1 Parameters'!$G$16","v":7.5865851735642194},null,{"$f":"CC54*(1-'5. UD1 Parameters'!$G$16)","v":0.22037487547125159},null,{"$f":"CE55*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.14691658364750104},null,{"$f":"BY55*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C55","v":0.11679750000000001},null,{"$f":"'6. UD1 Assumptions'!T346","v":0.18939},null,{"$f":"CK55*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C55","v":2.1306375000000001E-3},null,{"$f":"CM55+CO54*'5. UD1 Parameters'!$G$17","v":1.3703268301992502E-2},null,{"$f":"CO54*(1-'5. UD1 Parameters'!$G$17)","v":2.1444646301487023E-3},null,{"$f":"CQ55*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.4296430867658015E-3},null,null,null,71.858595374557794,null,{"$f":"CW55*'5. UD1 Parameters'!$C$31","v":1796.4648843639447},null,71.857165731471028,null,{"$f":"DA55*'5. UD1 Parameters'!$C$31","v":1796.4291432867758},null,18.308,null,null,53.550595374557794,null,53.549165731471028,null,null,{"$f":"DH55*'5. UD1 Parameters'!$C$31","v":1338.7648843639449},null,{"$f":"DJ55*'5. UD1 Parameters'!$C$31","v":1338.7291432867758},null,null,36.487550188462592,null,1721.7391864485587,null,2049,null,71.863596949278815,1796.5899237319704,5.0015747210210293E-3,0.12503936802568205]
[{"$f":"A55+1","v":2050},null,1,null,{"$f":"'6. UD1 Assumptions'!D347","v":63.767756574302297},null,{"$f":"E56*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C56","v":9.0869053118380769},null,{"$f":"G56+(I55*'5. UD1 Parameters'!$G$10)","v":27.522567186151726},null,{"$f":"I55*(1-'5. UD1 Parameters'!$G$10)","v":9.0671138271510046},null,{"$f":"K56*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":6.0447425514340027},null,{"$f":"E56*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C56","v":3.0289684372793593},null,{"$f":"'6. UD1 Assumptions'!F347","v":212.55918858100765},null,{"$f":"Q56*C56*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":93.738602164224375},null,{"$f":"S56+U55*'5. UD1 Parameters'!$G$11","v":595.31248321899102},null,{"$f":"U55*(1-'5. UD1 Parameters'!$G$11)","v":92.944073455032211},null,{"$f":"W56*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":61.962715636688138},null,{"$f":"Q56*C56*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":31.246200721408123},null,{"$f":"'6. UD1 Assumptions'!H347","v":51.01420525944183},null,{"$f":"AC56*C56*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.9738850127955789},null,{"$f":"AE56+(AG55*'5. UD1 Parameters'!$G$12)","v":70.279095738958816},null,{"$f":"AG55*(1-'5. UD1 Parameters'!$G$12)","v":4.735162056177443},null,{"$f":"AI56*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.1567747041182952},null,{"$f":"AC56*C56*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.6579616709318596},null,{"$f":"'6. UD1 Assumptions'!J347","v":17.004735086480618},null,{"$f":"AO56*C56*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":6.3767756574302323E-2},null,{"$f":"AQ56+(AS55*'5. UD1 Parameters'!$G$13)","v":1.1239035457635904},null,{"$f":"AS55*(1-'5. UD1 Parameters'!$G$13)","v":3.7761728098981255E-2},null,{"$f":"AU56*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.5174485399320837E-2},null,{"$f":"AO56*C56*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":2.1255918858100773E-2},null,{"$f":"'6. UD1 Assumptions'!L347","v":42.511837716201548},null,{"$f":"BA56*C56*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":1.2753551314860465},null,{"$f":"BC56+BE55*'5. UD1 Parameters'!$G$14","v":14.706769182822553},null,{"$f":"BE55*(1-'5. UD1 Parameters'!$G$14)","v":0.97388740453473677},null,{"$f":"BG56*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.64925826968982447},null,{"$f":"BA56*C56*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.4251183771620155},null,{"$f":"'6. UD1 Assumptions'!N347","v":2.550710262972093},null,{"$f":"BM56*'5. UD1 Parameters'!$C$15*C56*'5. UD1 Parameters'!$C$28","v":3.8260653944581398E-3},null,{"$f":"BO56+(BQ55*'5. UD1 Parameters'!$G$15)","v":5.5187290799247918E-2},null,{"$f":"BQ55*(1-'5. UD1 Parameters'!$G$15)","v":2.6333463377196708E-3},null,{"$f":"BS56*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.7555642251464471E-3},null,null,null,{"$f":"'6. UD1 Assumptions'!R347","v":15.573},null,{"$f":"BY56*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C56","v":0.3503925},null,{"$f":"CA56+CC55*'5. UD1 Parameters'!$G$16","v":7.7127601965707298},null,{"$f":"CC55*(1-'5. UD1 Parameters'!$G$16)","v":0.22421747699348915},null,{"$f":"CE56*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.14947831799565942},null,{"$f":"BY56*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C56","v":0.1167975},null,{"$f":"'6. UD1 Assumptions'!T347","v":0.18939},null,{"$f":"CK56*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C56","v":2.1306375000000001E-3},null,{"$f":"CM56+CO55*'5. UD1 Parameters'!$G$17","v":1.3691602838771542E-2},null,{"$f":"CO55*(1-'5. UD1 Parameters'!$G$17)","v":2.1423029632209596E-3},null,{"$f":"CQ56*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.4282019754806397E-3},null,null,null,71.991327731525857,null,{"$f":"CW56*'5. UD1 Parameters'!$C$31","v":1799.7831932881463},null,71.989899529550385,null,{"$f":"DA56*'5. UD1 Parameters'!$C$31","v":1799.7474882387596},null,18.308,null,null,53.683327731525857,null,53.681899529550385,null,null,{"$f":"DH56*'5. UD1 Parameters'!$C$31","v":1342.0831932881465},null,{"$f":"DJ56*'5. UD1 Parameters'!$C$31","v":1342.0474882387596},null,null,36.496302625639458,null,1758.2354890741981,null,2050,null,71.99588739196146,1799.8971847990365,4.5596604356035186E-3,0.11399151089017323]

{"sheet":"UD1_Sce3Recycle","index":37,"n_rows":56,"n_cols":131,"rows_kept":56,"cut":false,"hidden":true,"merged":[[4,127,4,130],[3,107,3,108],[3,110,3,111],[3,112,3,113],[3,115,3,116],[3,117,3,118],[3,93,3,94],[3,95,3,96],[3,97,3,98],[3,99,3,100],[3,101,3,102],[3,83,3,84],[3,85,3,86],[3,87,3,88],[3,89,3,90],[3,91,3,92],[3,73,3,74],[3,75,3,76],[3,77,3,78],[3,79,3,80],[3,81,3,82],[3,63,3,64],[3,65,3,66],[3,67,3,68],[3,69,3,70],[3,71,3,72],[3,53,3,54],[3,55,3,56],[3,57,3,58],[3,59,3,60],[3,61,3,62],[3,43,3,44],[3,45,3,46],[3,47,3,48],[3,49,3,50],[3,51,3,52],[3,33,3,34],[3,35,3,36],[3,37,3,38],[3,39,3,40],[3,41,3,42],[3,23,3,24],[3,25,3,26],[3,27,3,28],[3,29,3,30],[3,31,3,32],[3,13,3,14],[3,15,3,16],[3,17,3,18],[3,19,3,20],[3,21,3,22],[3,3,3,4],[3,5,3,6],[3,7,3,8],[3,9,3,10],[3,11,3,12],[2,112,2,113],[2,115,2,116],[2,117,2,118],[2,120,2,123],[2,127,3,130],[3,120,3,121],[3,122,3,123],[1,120,1,121],[1,122,1,123],[2,0,4,0],[2,1,3,2],[2,3,2,14],[2,15,2,26],[2,27,2,38],[2,39,2,50],[2,51,2,62],[2,63,2,74],[2,75,2,86],[2,87,2,98],[2,99,2,102],[2,107,2,108],[2,109,7,109],[2,110,2,111],[0,11,0,14],[1,110,1,111],[1,112,1,113],[1,115,1,116],[1,117,1,118]]}
["HOME",null,"Emissions of CH4 from different waste components - Gg",null,null,null,null,null,null,null,null,"UD1 - SCENARIO 3_RECYCLING"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"With Industrial",null,"W/out industrial",null,null,"With Industrial",null,"W/out industrial",null,null,"Annual",null,"Cumula"]
["Year","MCF",null,"FOOD",null,null,null,null,null,null,null,null,null,null,null,"GARDEN",null,null,null,null,null,null,null,null,null,null,null,"PAPER",null,null,null,null,null,null,null,null,null,null,null,"WOOD",null,null,null,null,null,null,null,null,null,null,null,"TEXTILES",null,null,null,null,null,null,null,null,null,null,null,"NAPPIES",null,null,null,null,null,null,null,null,null,null,null,"SEWAGE SLUDGE",null,null,null,null,null,null,null,null,null,null,null,"INDUSTRIAL",null,null,null,null,null,null,null,null,null,null,null,"Total CH4 generated",null,null,null,null,null,null,null,"Recovered",null,"Assumptions: The capture of LFG in baseline increases to 2016 by value given at BD18.","Emissions",null,"Emissions",null,null,"Emissions",null,"Emissions",null,null,"stored C",null,null,null,null,null,null,"CHECK"]
[null,null,null,"Food (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Garden (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Paper (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Wood (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Textiles (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Nappies (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Sludge (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Industrial (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Qtotal (Gg CH4)",null,"Gg CO2e",null,null,null,null,null,"Gg CH4",null,null,"Gg CH4",null,"Gg CH4",null,null,"Gg CO2e",null,"Gg CO2e",null,null,"Gg C",null,"Gg C"]
[null,"TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER",null,"TNC","USER","TNC","USER",null,"TNC","USER","TNC","USER",null,"TNC","USER","TNC","USER",null,null,null,"Total CH4 generated"]
[2000,null,{"$f":"'5. UD1 Parameters'!C23","v":0.91},null,{"$f":"'6. UD1 Assumptions'!Y297","v":0},null,{"$f":"E6*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C6","v":0},null,{"$f":"G6","v":0},null,0,null,{"$f":"K6*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0},null,{"$f":"E6*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C6","v":0},null,{"$f":"'6. UD1 Assumptions'!AA297","v":0},null,{"$f":"Q6*C6*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":0},null,{"$f":"S6","v":0},null,0,null,{"$f":"W6*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0},null,{"$f":"Q6*C6*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":0},null,{"$f":"'6. UD1 Assumptions'!AC297","v":0},null,{"$f":"AC6*C6*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":0},null,{"$f":"AE6","v":0},null,0,null,{"$f":"AI6*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0},null,{"$f":"AC6*C6*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":0},null,{"$f":"'6. UD1 Assumptions'!AE297","v":0},null,{"$f":"AO6*C6*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":0},null,{"$f":"AQ6","v":0},null,0,null,{"$f":"AU6*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0},null,{"$f":"AO6*C6*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":0},null,{"$f":"'6. UD1 Assumptions'!AG297","v":0},null,{"$f":"BA6*C6*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0},null,{"$f":"BC6","v":0},null,0,null,{"$f":"BG6*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0},null,{"$f":"BA6*C6*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0},null,{"$f":"'6. UD1 Assumptions'!AI297","v":0},null,{"$f":"BM6*'5. UD1 Parameters'!$C$15*C6*'5. UD1 Parameters'!$C$28","v":0},null,{"$f":"BO6","v":0},null,0,null,{"$f":"BS6*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0},null,{"$f":"BM6*'5. UD1 Parameters'!$C$15*C6*(1-'5. UD1 Parameters'!$C$28)","v":0},null,{"$f":"'6. UD1 Assumptions'!AM297","v":0},null,{"$f":"BY6*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C6","v":0},null,null,null,null,null,{"$f":"CE6*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0},null,null,null,{"$f":"'6. UD1 Assumptions'!AO297","v":0},null,{"$f":"CK6*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C6","v":0},null,null,null,null,null,null,null,null,null,{"$f":"CS6+CG6+BU6+BI6+AW6+AK6+Y6+M6","v":0},null,{"$f":"CW6*'5. UD1 Parameters'!$C$31","v":0},null,{"$f":"CG6+BU6+BI6+AW6+AK6+Y6+M6","v":0},null,{"$f":"DA6*'5. UD1 Parameters'!$C$31","v":0},null,null,null,null,{"$f":"CW6-DE6","v":0},null,{"$f":"DA6-DE6","v":0},null,null,{"$f":"DH6*'5. UD1 Parameters'!$C$31","v":0},null,{"$f":"DJ6*'5. UD1 Parameters'!$C$31","v":0},null,null,{"$f":"CI6+BW6+BK6+AY6+AM6+AA6+O6","v":0},null,{"$f":"DR6","v":0},null,2000,null,0,0,{"$f":"DX6-CW6","v":0},{"$f":"DY6-CY6","v":0}]
[{"$f":"A6+1","v":2001},null,{"$f":"'5. UD1 Parameters'!C24","v":0.96},null,{"$f":"'6. UD1 Assumptions'!Y298","v":40.483230837720001},null,{"$f":"E7*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C7","v":5.5381059786000968},null,{"$f":"G7+(I6*'5. UD1 Parameters'!$G$10)","v":5.5381059786000968},null,{"$f":"I6*(1-'5. UD1 Parameters'!$G$10)","v":0},null,{"$f":"K7*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0},null,{"$f":"E7*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C7","v":1.846035326200032},null,{"$f":"'6. UD1 Assumptions'!AA298","v":134.9441027924},null,{"$f":"Q7*C7*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":57.129935358190465},null,{"$f":"S7+U6*'5. UD1 Parameters'!$G$11","v":57.129935358190465},null,{"$f":"U6*(1-'5. UD1 Parameters'!$G$11)","v":0},null,{"$f":"W7*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0},null,{"$f":"Q7*C7*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":19.043311786063487},null,{"$f":"'6. UD1 Assumptions'!AC298","v":32.386584670175999},null,{"$f":"AC7*C7*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":3.0313843251284736},null,{"$f":"AE7+(AG6*'5. UD1 Parameters'!$G$12)","v":3.0313843251284736},null,{"$f":"AG6*(1-'5. UD1 Parameters'!$G$12)","v":0},null,{"$f":"AI7*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0},null,{"$f":"AC7*C7*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.0104614417094913},null,{"$f":"'6. UD1 Assumptions'!AE298","v":5.3977641116960005},null,{"$f":"AO7*C7*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":1.9431950802105601E-2},null,{"$f":"AQ7+(AS6*'5. UD1 Parameters'!$G$13)","v":1.9431950802105601E-2},null,{"$f":"AS6*(1-'5. UD1 Parameters'!$G$13)","v":0},null,{"$f":"AU7*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0},null,{"$f":"AO7*C7*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":6.4773169340352002E-3},null,{"$f":"'6. UD1 Assumptions'!AG298","v":13.49441027924},null,{"$f":"BA7*C7*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.38863901604211204},null,{"$f":"BC7+BE6*'5. UD1 Parameters'!$G$14","v":0.38863901604211204},null,{"$f":"BE6*(1-'5. UD1 Parameters'!$G$14)","v":0},null,{"$f":"BG7*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0},null,{"$f":"BA7*C7*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.129546338680704},null,{"$f":"'6. UD1 Assumptions'!AI298","v":0.80966461675440005},null,{"$f":"BM7*'5. UD1 Parameters'!$C$15*C7*'5. UD1 Parameters'!$C$28","v":1.1659170481263361E-3},null,{"$f":"BO7+(BQ6*'5. UD1 Parameters'!$G$15)","v":1.1659170481263361E-3},null,{"$f":"BQ6*(1-'5. UD1 Parameters'!$G$15)","v":0},null,{"$f":"BS7*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0},null,{"$f":"BM7*'5. UD1 Parameters'!$C$15*C7*(1-'5. UD1 Parameters'!$C$28)","v":3.8863901604211201E-4},null,{"$f":"'6. UD1 Assumptions'!AM298","v":0},null,{"$f":"BY7*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C7","v":0},null,null,null,null,null,{"$f":"CE7*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0},null,null,null,{"$f":"'6. UD1 Assumptions'!AO298","v":0},null,{"$f":"CK7*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C7","v":0},null,null,null,null,null,null,null,null,null,{"$f":"CS7+CG7+BU7+BI7+AW7+AK7+Y7+M7","v":0},null,{"$f":"CW7*'5. UD1 Parameters'!$C$31","v":0},null,{"$f":"CG7+BU7+BI7+AW7+AK7+Y7+M7","v":0},null,{"$f":"DA7*'5. UD1 Parameters'!$C$31","v":0},null,null,null,null,0,null,0,null,null,{"$f":"DH7*'5. UD1 Parameters'!$C$31","v":0},null,{"$f":"DJ7*'5. UD1 Parameters'!$C$31","v":0},null,null,22.03622084860379,null,{"$f":"DR7+DT6","v":22.03622084860379},null,{"$f":"DV6+1","v":2001},null,5.1299360902327313,128.24840225581829,{"$f":"DX7-CW7","v":5.1299360902327313},{"$f":"DY7-CY7","v":128.24840225581829}]
[{"$f":"A7+1","v":2002},null,{"$f":"'5. UD1 Parameters'!C25","v":1},null,{"$f":"'6. UD1 Assumptions'!Y299","v":54.586830322499999},null,{"$f":"E8*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C8","v":7.7786233209562496},null,{"$f":"G8+(I7*'5. UD1 Parameters'!$G$10)","v":11.490926775481716},null,{"$f":"I7*(1-'5. UD1 Parameters'!$G$10)","v":1.8258025240746305},null,{"$f":"K8*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.2172016827164203},null,{"$f":"E8*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C8","v":2.59287444031875},null,{"$f":"'6. UD1 Assumptions'!AA299","v":181.95610107499999},null,{"$f":"Q8*C8*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":80.242640574074983},null,{"$f":"S8+U7*'5. UD1 Parameters'!$G$11","v":128.44115701020598},null,{"$f":"U7*(1-'5. UD1 Parameters'!$G$11)","v":8.93141892205945},null,{"$f":"W8*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.9542792813729664},null,{"$f":"Q8*C8*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":26.747546858024997},null,{"$f":"'6. UD1 Assumptions'!AC299","v":43.669464257999998},null,{"$f":"AC8*C8*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.2577727651549999},null,{"$f":"AE8+(AG7*'5. UD1 Parameters'!$G$12)","v":7.0842167756645527},null,{"$f":"AG7*(1-'5. UD1 Parameters'!$G$12)","v":0.20494031461892104},null,{"$f":"AI8*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.13662687641261401},null,{"$f":"AC8*C8*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.419257588385},null,{"$f":"'6. UD1 Assumptions'!AE299","v":7.2782440429999999},null,{"$f":"AO8*C8*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":2.7293415161250001E-2},null,{"$f":"AQ8+(AS7*'5. UD1 Parameters'!$G$13)","v":4.6057012104213729E-2},null,{"$f":"AS7*(1-'5. UD1 Parameters'!$G$13)","v":6.6835385914186963E-4},null,{"$f":"AU8*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.4556923942791309E-4},null,{"$f":"AO8*C8*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":9.0978050537499997E-3},null,{"$f":"'6. UD1 Assumptions'!AG299","v":18.195610107499999},null,{"$f":"BA8*C8*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.54586830322500002},null,{"$f":"BC8+BE7*'5. UD1 Parameters'!$G$14","v":0.90823291995699396},null,{"$f":"BE7*(1-'5. UD1 Parameters'!$G$14)","v":2.6274399310118084E-2},null,{"$f":"BG8*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.7516266206745387E-2},null,{"$f":"BA8*C8*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.18195610107499999},null,{"$f":"'6. UD1 Assumptions'!AI299","v":1.09173660645},null,{"$f":"BM8*'5. UD1 Parameters'!$C$15*C8*'5. UD1 Parameters'!$C$28","v":1.6376049096750002E-3},null,{"$f":"BO8+(BQ7*'5. UD1 Parameters'!$G$15)","v":2.7466595123797864E-3},null,{"$f":"BQ7*(1-'5. UD1 Parameters'!$G$15)","v":5.6862445421550127E-5},null,{"$f":"BS8*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.7908296947700082E-5},null,{"$f":"BM8*'5. UD1 Parameters'!$C$15*C8*(1-'5. UD1 Parameters'!$C$28)","v":5.4586830322500004E-4},null,{"$f":"'6. UD1 Assumptions'!AM299","v":0},null,{"$f":"BY8*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C8","v":0},null,null,null,null,null,{"$f":"CE8*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0},null,null,null,{"$f":"'6. UD1 Assumptions'!AO299","v":0},null,{"$f":"CK8*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C8","v":0},null,null,null,null,null,null,null,null,null,7.326107584245122,null,{"$f":"CW8*'5. UD1 Parameters'!$C$31","v":183.15268960612804},null,7.326107584245122,null,{"$f":"DA8*'5. UD1 Parameters'!$C$31","v":183.15268960612804},null,null,null,null,7.326107584245122,null,7.326107584245122,null,null,{"$f":"DH8*'5. UD1 Parameters'!$C$31","v":183.15268960612804},null,{"$f":"DJ8*'5. UD1 Parameters'!$C$31","v":183.15268960612804},null,null,30.951278661160721,null,{"$f":"DR8+DT7","v":52.987499509764511},null,{"$f":"DV7+1","v":2002},null,11.51592733945308,287.89818348632701,4.1898197552079584,104.74549388019898]
[2003,null,{"$f":"C8","v":1},null,{"$f":"'6. UD1 Assumptions'!Y300","v":55.867108239000004},null,{"$f":"E9*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C9","v":7.9610629240575008},null,{"$f":"G9+(I8*'5. UD1 Parameters'!$G$10)","v":15.663661489190567},null,{"$f":"I8*(1-'5. UD1 Parameters'!$G$10)","v":3.7883282103486517},null,{"$f":"K9*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.5255521402324344},null,{"$f":"E9*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C9","v":2.6536876413525001},null,{"$f":"'6. UD1 Assumptions'!AA300","v":186.22369413000001},null,{"$f":"Q9*C9*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":82.124649111330001},null,{"$f":"S9+U8*'5. UD1 Parameters'!$G$11","v":190.48593428377274},null,{"$f":"U8*(1-'5. UD1 Parameters'!$G$11)","v":20.079871837763228},null,{"$f":"W9*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":13.386581225175485},null,{"$f":"Q9*C9*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":27.374883037109999},null,{"$f":"'6. UD1 Assumptions'!AC300","v":44.693686591199999},null,{"$f":"AC9*C9*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.3576344426420004},null,{"$f":"AE9+(AG8*'5. UD1 Parameters'!$G$12)","v":10.962914383145673},null,{"$f":"AG8*(1-'5. UD1 Parameters'!$G$12)","v":0.4789368351608802},null,{"$f":"AI9*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.3192912234405868},null,{"$f":"AC9*C9*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.4525448142140001},null,{"$f":"'6. UD1 Assumptions'!AE300","v":7.4489477652000007},null,{"$f":"AO9*C9*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":2.7933554119500003E-2},null,{"$f":"AQ9+(AS8*'5. UD1 Parameters'!$G$13)","v":7.240645446396908E-2},null,{"$f":"AS8*(1-'5. UD1 Parameters'!$G$13)","v":1.5841117597446542E-3},null,{"$f":"AU9*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.0560745064964361E-3},null,{"$f":"AO9*C9*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":9.311184706500001E-3},null,{"$f":"'6. UD1 Assumptions'!AG300","v":18.622369413000001},null,{"$f":"BA9*C9*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.55867108239000007},null,{"$f":"BC9+BE8*'5. UD1 Parameters'!$G$14","v":1.4055018439930351},null,{"$f":"BE8*(1-'5. UD1 Parameters'!$G$14)","v":6.1402158353958999E-2},null,{"$f":"BG9*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.0934772235972666E-2},null,{"$f":"BA9*C9*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.18622369413000001},null,{"$f":"'6. UD1 Assumptions'!AI300","v":1.1173421647800001},null,{"$f":"BM9*'5. UD1 Parameters'!$C$15*C9*'5. UD1 Parameters'!$C$28","v":1.6760132471700002E-3},null,{"$f":"BO9+(BQ8*'5. UD1 Parameters'!$G$15)","v":4.2887165944304369E-3},null,{"$f":"BQ8*(1-'5. UD1 Parameters'!$G$15)","v":1.3395616511935039E-4},null,{"$f":"BS9*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":8.9304110079566919E-5},null,{"$f":"BM9*'5. UD1 Parameters'!$C$15*C9*(1-'5. UD1 Parameters'!$C$28)","v":5.5867108239000005E-4},null,{"$f":"'6. UD1 Assumptions'!AM300","v":0},null,{"$f":"BY9*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C9","v":0},null,null,null,null,null,{"$f":"CE9*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0},null,null,null,{"$f":"'6. UD1 Assumptions'!AO300","v":0},null,{"$f":"CK9*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C9","v":0},null,null,null,null,null,null,null,null,null,16.273504739701053,null,{"$f":"CW9*'5. UD1 Parameters'!$C$31","v":406.8376184925263},null,16.273504739701053,null,{"$f":"DA9*'5. UD1 Parameters'!$C$31","v":406.8376184925263},null,null,0.15,null,16.273504739701053,null,16.273504739701053,null,null,{"$f":"DH9*'5. UD1 Parameters'!$C$31","v":406.8376184925263},null,{"$f":"DJ9*'5. UD1 Parameters'!$C$31","v":406.8376184925263},null,null,31.67720904259539,null,84.664708552359897,null,2003,null,19.718240979306973,492.95602448267431,3.4447362396059198,86.118405990148005]
[2004,null,{"$f":"C9","v":1},null,{"$f":"'6. UD1 Assumptions'!Y301","v":57.180621595499993},null,{"$f":"E10*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C10","v":8.1482385773587502},null,{"$f":"G10+(I9*'5. UD1 Parameters'!$G$10)","v":18.647904867879642},null,{"$f":"I9*(1-'5. UD1 Parameters'!$G$10)","v":5.1639951986696753},null,{"$f":"K10*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.4426634657797832},null,{"$f":"E10*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C10","v":2.7160795257862498},null,{"$f":"'6. UD1 Assumptions'!AA301","v":190.60207198499998},null,{"$f":"Q10*C10*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":84.055513745384985},null,{"$f":"S10+U9*'5. UD1 Parameters'!$G$11","v":244.7617945570949},null,{"$f":"U9*(1-'5. UD1 Parameters'!$G$11)","v":29.779653472062812},null,{"$f":"W10*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":19.85310231470854},null,{"$f":"Q10*C10*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":28.018504581794996},null,{"$f":"'6. UD1 Assumptions'!AC301","v":45.744497276399997},null,{"$f":"AC10*C10*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.4600884844489999},null,{"$f":"AE10+(AG9*'5. UD1 Parameters'!$G$12)","v":14.681842103452055},null,{"$f":"AG9*(1-'5. UD1 Parameters'!$G$12)","v":0.74116076414261634},null,{"$f":"AI10*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.49410717609507754},null,{"$f":"AC10*C10*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.4866961614829999},null,{"$f":"'6. UD1 Assumptions'!AE301","v":7.6240828793999995},null,{"$f":"AO10*C10*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":2.8590310797749999E-2},null,{"$f":"AQ10+(AS9*'5. UD1 Parameters'!$G$13)","v":9.8506375400165394E-2},null,{"$f":"AS9*(1-'5. UD1 Parameters'!$G$13)","v":2.4903898615536851E-3},null,{"$f":"AU10*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.6602599077024567E-3},null,{"$f":"AO10*C10*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":9.5301035992500002E-3},null,{"$f":"'6. UD1 Assumptions'!AG301","v":19.060207198499999},null,{"$f":"BA10*C10*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.57180621595499992},null,{"$f":"BC10+BE9*'5. UD1 Parameters'!$G$14","v":1.8822874491605202},null,{"$f":"BE9*(1-'5. UD1 Parameters'!$G$14)","v":9.502061078751492E-2},null,{"$f":"BG10*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":6.3347073858343275E-2},null,{"$f":"BA10*C10*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.19060207198499998},null,{"$f":"'6. UD1 Assumptions'!AI301","v":1.1436124319099998},null,{"$f":"BM10*'5. UD1 Parameters'!$C$15*C10*'5. UD1 Parameters'!$C$28","v":1.7154186478649999E-3},null,{"$f":"BO10+(BQ9*'5. UD1 Parameters'!$G$15)","v":5.794972065831727E-3},null,{"$f":"BQ9*(1-'5. UD1 Parameters'!$G$15)","v":2.0916317646371029E-4},null,{"$f":"BS10*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.3944211764247352E-4},null,{"$f":"BM10*'5. UD1 Parameters'!$C$15*C10*(1-'5. UD1 Parameters'!$C$28)","v":5.7180621595499998E-4},null,{"$f":"'6. UD1 Assumptions'!AM301","v":0},null,{"$f":"BY10*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C10","v":0},null,null,null,null,null,{"$f":"CE10*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0},null,null,null,{"$f":"'6. UD1 Assumptions'!AO301","v":0},null,{"$f":"CK10*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C10","v":0},null,null,null,null,null,null,null,null,null,23.855019732467088,null,{"$f":"CW10*'5. UD1 Parameters'!$C$31","v":596.37549331167725},null,23.855019732467088,null,{"$f":"DA10*'5. UD1 Parameters'!$C$31","v":596.37549331167725},null,null,null,null,23.855019732467088,null,23.855019732467088,null,null,{"$f":"DH10*'5. UD1 Parameters'!$C$31","v":596.37549331167725},null,{"$f":"DJ10*'5. UD1 Parameters'!$C$31","v":596.37549331167725},null,null,32.421984250864455,null,117.08669280322435,null,2004,null,26.703200402294264,667.58001005735662,2.8481806698271761,71.204516745679371]
[2005,null,1,null,{"$f":"'6. UD1 Assumptions'!Y302","v":58.526479286999994},null,{"$f":"E11*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C11","v":8.3400232983974991},null,{"$f":"G11+(I10*'5. UD1 Parameters'!$G$10)","v":20.840087747902803},null,{"$f":"I10*(1-'5. UD1 Parameters'!$G$10)","v":6.1478404183743374},null,{"$f":"K11*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.0985602789162243},null,{"$f":"E11*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C11","v":2.7800077661324996},null,{"$f":"'6. UD1 Assumptions'!AA302","v":195.08826428999998},null,{"$f":"Q11*C11*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":86.033924551889996},null,{"$f":"S11+U10*'5. UD1 Parameters'!$G$11","v":292.53083906670321},null,{"$f":"U10*(1-'5. UD1 Parameters'!$G$11)","v":38.264880042281682},null,{"$f":"W11*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":25.509920028187786},null,{"$f":"Q11*C11*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":28.677974850629997},null,{"$f":"'6. UD1 Assumptions'!AC302","v":46.821183429599998},null,{"$f":"AC11*C11*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.5650653843859992},null,{"$f":"AE11+(AG10*'5. UD1 Parameters'!$G$12)","v":18.254324226479646},null,{"$f":"AG10*(1-'5. UD1 Parameters'!$G$12)","v":0.99258326135841091},null,{"$f":"AI11*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.66172217423894053},null,{"$f":"AC11*C11*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.5216884614619999},null,{"$f":"'6. UD1 Assumptions'!AE302","v":7.8035305715999996},null,{"$f":"AO11*C11*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":2.92632396435E-2},null,{"$f":"AQ11+(AS10*'5. UD1 Parameters'!$G$13)","v":0.12438152926580082},null,{"$f":"AS10*(1-'5. UD1 Parameters'!$G$13)","v":3.3880857778645838E-3},null,{"$f":"AU11*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.2587238519097223E-3},null,{"$f":"AO11*C11*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":9.7544132144999993E-3},null,{"$f":"'6. UD1 Assumptions'!AG302","v":19.508826428999999},null,{"$f":"BA11*C11*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.58526479286999999},null,{"$f":"BC11+BE10*'5. UD1 Parameters'!$G$14","v":2.3402979777538007},null,{"$f":"BE10*(1-'5. UD1 Parameters'!$G$14)","v":0.12725426427671935},null,{"$f":"BG11*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":8.4836176184479556E-2},null,{"$f":"BA11*C11*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.19508826429000001},null,{"$f":"'6. UD1 Assumptions'!AI302","v":1.17052958574},null,{"$f":"BM11*'5. UD1 Parameters'!$C$15*C11*'5. UD1 Parameters'!$C$28","v":1.7557943786099999E-3},null,{"$f":"BO11+(BQ10*'5. UD1 Parameters'!$G$15)","v":7.2681423217888274E-3},null,{"$f":"BQ10*(1-'5. UD1 Parameters'!$G$15)","v":2.8262412265289948E-4},null,{"$f":"BS11*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.8841608176859966E-4},null,{"$f":"BM11*'5. UD1 Parameters'!$C$15*C11*(1-'5. UD1 Parameters'!$C$28)","v":5.8526479286999996E-4},null,{"$f":"'6. UD1 Assumptions'!AM302","v":5.9130000000000003},null,{"$f":"BY11*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C11","v":0.13304250000000001},null,{"$f":"CA11","v":0.13304250000000001},null,null,null,{"$f":"CE11*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0},null,{"$f":"BY11*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C11","v":4.4347499999999998E-2},null,{"$f":"'6. UD1 Assumptions'!AO302","v":0.53685400000000005},null,{"$f":"CK11*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C11","v":6.0396075000000004E-3},null,{"$f":"CM11","v":6.0396075000000004E-3},null,0,null,{"$f":"CQ11*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0},null,null,null,30.357485797461109,null,{"$f":"CW11*'5. UD1 Parameters'!$C$31","v":758.93714493652772},null,30.357485797461109,null,{"$f":"DA11*'5. UD1 Parameters'!$C$31","v":758.93714493652772},null,null,null,null,30.357485797461109,null,30.357485797461109,null,null,{"$f":"DH11*'5. UD1 Parameters'!$C$31","v":758.93714493652772},null,{"$f":"DJ11*'5. UD1 Parameters'!$C$31","v":758.93714493652772},null,null,33.229446520521869,null,150.31613932374623,null,2005,null,32.723695425218892,818.09238563047234,2.3662096277577831,59.15524069394462]
[2006,null,1,null,{"$f":"'6. UD1 Assumptions'!Y303","v":61.056597101999998},null,{"$f":"E12*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C12","v":8.7005650870349989},null,{"$f":"G12+(I11*'5. UD1 Parameters'!$G$10)","v":22.670093665595971},null,{"$f":"I11*(1-'5. UD1 Parameters'!$G$10)","v":6.8705591693418331},null,{"$f":"K12*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.5803727795612215},null,{"$f":"E12*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C12","v":2.9001883623449998},null,{"$f":"'6. UD1 Assumptions'!AA303","v":203.52199034},null,{"$f":"Q12*C12*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":89.753197739939992},null,{"$f":"S12+U11*'5. UD1 Parameters'!$G$11","v":336.5511744299364},null,{"$f":"U11*(1-'5. UD1 Parameters'!$G$11)","v":45.732862376706812},null,{"$f":"W12*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":30.488574917804542},null,{"$f":"Q12*C12*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":29.917732579979997},null,{"$f":"'6. UD1 Assumptions'!AC303","v":48.845277681599995},null,{"$f":"AC12*C12*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.7624145739559998},null,{"$f":"AE12+(AG11*'5. UD1 Parameters'!$G$12)","v":21.782633669285051},null,{"$f":"AG11*(1-'5. UD1 Parameters'!$G$12)","v":1.2341051311505944},null,{"$f":"AI12*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.82273675410039626},null,{"$f":"AC12*C12*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.5874715246519999},null,{"$f":"'6. UD1 Assumptions'!AE303","v":8.140879613600001},null,{"$f":"AO12*C12*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":3.0528298551000005E-2},null,{"$f":"AQ12+(AS11*'5. UD1 Parameters'!$G$13)","v":0.15063177689245627},null,{"$f":"AS11*(1-'5. UD1 Parameters'!$G$13)","v":4.2780509243445343E-3},null,{"$f":"AU12*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.8520339495630227E-3},null,{"$f":"AO12*C12*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.0176099517000001E-2},null,{"$f":"'6. UD1 Assumptions'!AG303","v":20.352199034000002},null,{"$f":"BA12*C12*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.61056597101999999},null,{"$f":"BC12+BE11*'5. UD1 Parameters'!$G$14","v":2.7926453422160318},null,{"$f":"BE11*(1-'5. UD1 Parameters'!$G$14)","v":0.15821860655776851},null,{"$f":"BG12*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.10547907103851234},null,{"$f":"BA12*C12*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.20352199034000001},null,{"$f":"'6. UD1 Assumptions'!AI303","v":1.22113194204},null,{"$f":"BM12*'5. UD1 Parameters'!$C$15*C12*'5. UD1 Parameters'!$C$28","v":1.8316979130599998E-3},null,{"$f":"BO12+(BQ11*'5. UD1 Parameters'!$G$15)","v":8.7453687510044686E-3},null,{"$f":"BQ11*(1-'5. UD1 Parameters'!$G$15)","v":3.5447148384435773E-4},null,{"$f":"BS12*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.3631432256290515E-4},null,{"$f":"BM12*'5. UD1 Parameters'!$C$15*C12*(1-'5. UD1 Parameters'!$C$28)","v":6.1056597101999995E-4},null,{"$f":"'6. UD1 Assumptions'!AM303","v":8.0559999999999992},null,{"$f":"BY12*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C12","v":0.18125999999999998},null,{"$f":"CA12+CC11*'5. UD1 Parameters'!$G$16","v":0.31037049989712739},null,{"$f":"CC11*(1-'5. UD1 Parameters'!$G$16)","v":3.9320001028726043E-3},null,{"$f":"CE12*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.6213334019150694E-3},null,{"$f":"BY12*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C12","v":6.0419999999999995E-2},null,{"$f":"'6. UD1 Assumptions'!AO303","v":0.49882600000000005},null,{"$f":"CK12*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C12","v":5.6117925000000006E-3},null,{"$f":"CM12+CO11*'5. UD1 Parameters'!$G$17","v":1.0707196853801644E-2},null,{"$f":"CO11*(1-'5. UD1 Parameters'!$G$17)","v":9.442031461983566E-4},null,{"$f":"CQ12*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":6.2946876413223773E-4},null,null,null,36.003502672942844,null,{"$f":"CW12*'5. UD1 Parameters'!$C$31","v":900.08756682357114},null,36.002873204178712,null,{"$f":"DA12*'5. UD1 Parameters'!$C$31","v":900.07183010446784},null,null,null,null,36.003502672942844,null,36.002873204178712,null,null,{"$f":"DH12*'5. UD1 Parameters'!$C$31","v":900.08756682357114},null,{"$f":"DJ12*'5. UD1 Parameters'!$C$31","v":900.07183010446784},null,null,34.680121122805019,null,184.99626044655125,null,2006,null,37.977234878071286,949.43087195178214,1.9737322051284423,49.343305128211]
[2007,null,1,null,{"$f":"'6. UD1 Assumptions'!Y304","v":59.162898941999998},null,{"$f":"E13*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C13","v":8.4307130992349997},null,{"$f":"G13+(I12*'5. UD1 Parameters'!$G$10)","v":23.626931328789546},null,{"$f":"I12*(1-'5. UD1 Parameters'!$G$10)","v":7.4738754360414239},null,{"$f":"K13*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.9825836240276153},null,{"$f":"E13*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C13","v":2.810237699745},null,{"$f":"'6. UD1 Assumptions'!AA304","v":197.20966314},null,{"$f":"Q13*C13*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":86.969461444739991},null,{"$f":"S13+U12*'5. UD1 Parameters'!$G$11","v":370.90584629546981},null,{"$f":"U12*(1-'5. UD1 Parameters'!$G$11)","v":52.614789579206565},null,{"$f":"W13*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":35.076526386137708},null,{"$f":"Q13*C13*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":28.989820481579997},null,{"$f":"'6. UD1 Assumptions'!AC304","v":47.330319153600001},null,{"$f":"AC13*C13*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.6147061174760005},null,{"$f":"AE13+(AG12*'5. UD1 Parameters'!$G$12)","v":24.924699131992611},null,{"$f":"AG12*(1-'5. UD1 Parameters'!$G$12)","v":1.4726406547684399},null,{"$f":"AI13*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.98176043651229317},null,{"$f":"AC13*C13*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.5382353724920002},null,{"$f":"'6. UD1 Assumptions'!AE304","v":7.8883865256000005},null,{"$f":"AO13*C13*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":2.9581449471000006E-2},null,{"$f":"AQ13+(AS12*'5. UD1 Parameters'!$G$13)","v":0.17503230909885711},null,{"$f":"AS12*(1-'5. UD1 Parameters'!$G$13)","v":5.1809172645991526E-3},null,{"$f":"AU13*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.4539448430661018E-3},null,{"$f":"AO13*C13*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":9.8604831570000013E-3},null,{"$f":"'6. UD1 Assumptions'!AG304","v":19.720966314000002},null,{"$f":"BA13*C13*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.59162898942000008},null,{"$f":"BC13+BE12*'5. UD1 Parameters'!$G$14","v":3.1954742476913602},null,{"$f":"BE12*(1-'5. UD1 Parameters'!$G$14)","v":0.18880008394467176},null,{"$f":"BG13*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.12586672262978116},null,{"$f":"BA13*C13*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.19720966314000002},null,{"$f":"'6. UD1 Assumptions'!AI304","v":1.1832579788399999},null,{"$f":"BM13*'5. UD1 Parameters'!$C$15*C13*'5. UD1 Parameters'!$C$28","v":1.77488696826E-3},null,{"$f":"BO13+(BQ12*'5. UD1 Parameters'!$G$15)","v":1.0093739052324508E-2},null,{"$f":"BQ12*(1-'5. UD1 Parameters'!$G$15)","v":4.265166669399598E-4},null,{"$f":"BS13*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.8434444462663983E-4},null,{"$f":"BM13*'5. UD1 Parameters'!$C$15*C13*(1-'5. UD1 Parameters'!$C$28)","v":5.9162898942E-4},null,{"$f":"'6. UD1 Assumptions'!AM304","v":13.077000000000002},null,{"$f":"BY13*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C13","v":0.29423250000000001},null,{"$f":"CA13+CC12*'5. UD1 Parameters'!$G$16","v":0.59543016537038507},null,{"$f":"CC12*(1-'5. UD1 Parameters'!$G$16)","v":9.1728345267424044E-3},null,{"$f":"CE13*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":6.1152230178282696E-3},null,{"$f":"BY13*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C13","v":9.8077500000000012E-2},null,{"$f":"'6. UD1 Assumptions'!AO304","v":0.88669200000000004},null,{"$f":"CK13*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C13","v":9.9752850000000004E-3},null,{"$f":"CM13+CO12*'5. UD1 Parameters'!$G$17","v":1.900857026992394E-2},null,{"$f":"CO12*(1-'5. UD1 Parameters'!$G$17)","v":1.6739115838777035E-3},null,{"$f":"CQ13*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.1159410559184689E-3},null,null,null,41.177706622668836,null,{"$f":"CW13*'5. UD1 Parameters'!$C$31","v":1029.442665566721},null,41.176590681612922,null,{"$f":"DA13*'5. UD1 Parameters'!$C$31","v":1029.4147670403231},null,null,null,null,41.177706622668836,null,41.176590681612922,null,null,{"$f":"DH13*'5. UD1 Parameters'!$C$31","v":1029.442665566721},null,{"$f":"DJ13*'5. UD1 Parameters'!$C$31","v":1029.4147670403231},null,null,33.644032829103416,null,218.64029327565467,null,2007,null,42.829662912068301,1070.7415728017074,1.6519562893994646,41.298907234986473]
[2008,null,1,null,{"$f":"'6. UD1 Assumptions'!Y305","v":59.923617104999998},null,{"$f":"E14*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C14","v":8.5391154374624989},null,{"$f":"G14+(I13*'5. UD1 Parameters'!$G$10)","v":24.376721133457597},null,{"$f":"I13*(1-'5. UD1 Parameters'!$G$10)","v":7.7893256327944487},null,{"$f":"K14*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.1928837551962985},null,{"$f":"E14*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C14","v":2.8463718124874999},null,{"$f":"'6. UD1 Assumptions'!AA305","v":199.74539035000001},null,{"$f":"Q14*C14*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":88.087717144349995},null,{"$f":"S14+U13*'5. UD1 Parameters'!$G$11","v":401.00792993374404},null,{"$f":"U13*(1-'5. UD1 Parameters'!$G$11)","v":57.985633506075786},null,{"$f":"W14*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":38.657089004050519},null,{"$f":"Q14*C14*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":29.362572381450001},null,{"$f":"'6. UD1 Assumptions'!AC305","v":47.938893684},null,{"$f":"AC14*C14*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.6740421341900005},null,{"$f":"AE14+(AG13*'5. UD1 Parameters'!$G$12)","v":27.913677567875062},null,{"$f":"AG13*(1-'5. UD1 Parameters'!$G$12)","v":1.6850636983075471},null,{"$f":"AI14*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.1233757988716979},null,{"$f":"AC14*C14*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.5580140447300002},null,{"$f":"'6. UD1 Assumptions'!AE305","v":7.9898156140000003},null,{"$f":"AO14*C14*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":2.9961808552500004E-2},null,{"$f":"AQ14+(AS13*'5. UD1 Parameters'!$G$13)","v":0.19897395423842495},null,{"$f":"AS13*(1-'5. UD1 Parameters'!$G$13)","v":6.0201634129321523E-3},null,{"$f":"AU14*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.0134422752881012E-3},null,{"$f":"AO14*C14*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":9.9872695175000012E-3},null,{"$f":"'6. UD1 Assumptions'!AG305","v":19.974539035000003},null,{"$f":"BA14*C14*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.59923617105000004},null,{"$f":"BC14+BE13*'5. UD1 Parameters'!$G$14","v":3.578676611266034},null,{"$f":"BE13*(1-'5. UD1 Parameters'!$G$14)","v":0.21603380747532655},null,{"$f":"BG14*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.14402253831688436},null,{"$f":"BA14*C14*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.19974539035000002},null,{"$f":"'6. UD1 Assumptions'!AI305","v":1.1984723421000001},null,{"$f":"BM14*'5. UD1 Parameters'!$C$15*C14*'5. UD1 Parameters'!$C$28","v":1.7977085131500002E-3},null,{"$f":"BO14+(BQ13*'5. UD1 Parameters'!$G$15)","v":1.1399170102953025E-2},null,{"$f":"BQ13*(1-'5. UD1 Parameters'!$G$15)","v":4.9227746252148384E-4},null,{"$f":"BS14*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.2818497501432256E-4},null,{"$f":"BM14*'5. UD1 Parameters'!$C$15*C14*(1-'5. UD1 Parameters'!$C$28)","v":5.9923617105000007E-4},null,{"$f":"'6. UD1 Assumptions'!AM305","v":12.148},null,{"$f":"BY14*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C14","v":0.27332999999999996},null,{"$f":"CA14+CC13*'5. UD1 Parameters'!$G$16","v":0.85116254452373974},null,{"$f":"CC13*(1-'5. UD1 Parameters'!$G$16)","v":1.7597620846645286E-2},null,{"$f":"CE14*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.1731747231096858E-2},null,{"$f":"BY14*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C14","v":9.1109999999999997E-2},null,{"$f":"'6. UD1 Assumptions'!AO305","v":0.79310400000000003},null,{"$f":"CK14*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C14","v":8.9224200000000004E-3},null,{"$f":"CM14+CO13*'5. UD1 Parameters'!$G$17","v":2.4959281950534852E-2},null,{"$f":"CO13*(1-'5. UD1 Parameters'!$G$17)","v":2.9717083193890872E-3},null,{"$f":"CQ14*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.9811388795927245E-3},null,null,null,45.135425609796393,null,{"$f":"CW14*'5. UD1 Parameters'!$C$31","v":1128.3856402449098},null,45.1334444709168,null,{"$f":"DA14*'5. UD1 Parameters'!$C$31","v":1128.33611177292},null,null,null,null,45.135425609796393,null,45.1334444709168,null,null,{"$f":"DH14*'5. UD1 Parameters'!$C$31","v":1128.3856402449098},null,{"$f":"DJ14*'5. UD1 Parameters'!$C$31","v":1128.33611177292},null,null,34.068400134706053,null,252.70869341036072,null,2008,null,46.522045388608056,1163.0511347152014,1.3866197788116637,34.665494470291605]
[2009,null,1,null,{"$f":"'6. UD1 Assumptions'!Y306","v":62.391682431},null,{"$f":"E15*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C15","v":8.8908147464175009},null,{"$f":"G15+(I14*'5. UD1 Parameters'!$G$10)","v":25.23101957879474},null,{"$f":"I14*(1-'5. UD1 Parameters'!$G$10)","v":8.0365163010803577},null,{"$f":"K15*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.3576775340535718},null,{"$f":"E15*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C15","v":2.9636049154725002},null,{"$f":"'6. UD1 Assumptions'!AA306","v":207.97227477000001},null,{"$f":"Q15*C15*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":91.71577317357},null,{"$f":"S15+U14*'5. UD1 Parameters'!$G$11","v":430.0320548348177},null,{"$f":"U14*(1-'5. UD1 Parameters'!$G$11)","v":62.691648272496387},null,{"$f":"W15*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":41.794432181664256},null,{"$f":"Q15*C15*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":30.571924391189999},null,{"$f":"'6. UD1 Assumptions'!AC306","v":49.9133459448},null,{"$f":"AC15*C15*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.8665512296180005},null,{"$f":"AE15+(AG14*'5. UD1 Parameters'!$G$12)","v":30.893091684752008},null,{"$f":"AG14*(1-'5. UD1 Parameters'!$G$12)","v":1.8871371127410532},null,{"$f":"AI15*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.2580914084940353},null,{"$f":"AC15*C15*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.622183743206},null,{"$f":"'6. UD1 Assumptions'!AE306","v":8.3188909907999999},null,{"$f":"AO15*C15*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":3.1195841215500002E-2},null,{"$f":"AQ15+(AS14*'5. UD1 Parameters'!$G$13)","v":0.22332616912230832},null,{"$f":"AS14*(1-'5. UD1 Parameters'!$G$13)","v":6.8436263316166458E-3},null,{"$f":"AU15*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.5624175544110969E-3},null,{"$f":"AO15*C15*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.03986137385E-2},null,{"$f":"'6. UD1 Assumptions'!AG306","v":20.797227477000003},null,{"$f":"BA15*C15*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.62391682431000017},null,{"$f":"BC15+BE14*'5. UD1 Parameters'!$G$14","v":3.960652780096412},null,{"$f":"BE14*(1-'5. UD1 Parameters'!$G$14)","v":0.24194065547962224},null,{"$f":"BG15*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.16129377031974815},null,{"$f":"BA15*C15*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.20797227477000005},null,{"$f":"'6. UD1 Assumptions'!AI306","v":1.2478336486200001},null,{"$f":"BM15*'5. UD1 Parameters'!$C$15*C15*'5. UD1 Parameters'!$C$28","v":1.8717504729300004E-3},null,{"$f":"BO15+(BQ14*'5. UD1 Parameters'!$G$15)","v":1.2714976489747752E-2},null,{"$f":"BQ14*(1-'5. UD1 Parameters'!$G$15)","v":5.559440861352741E-4},null,{"$f":"BS15*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.7062939075684938E-4},null,{"$f":"BM15*'5. UD1 Parameters'!$C$15*C15*(1-'5. UD1 Parameters'!$C$28)","v":6.2391682431000011E-4},null,{"$f":"'6. UD1 Assumptions'!AM306","v":9.1259999999999994},null,{"$f":"BY15*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C15","v":0.20533499999999999},null,{"$f":"CA15+CC14*'5. UD1 Parameters'!$G$16","v":1.0313418896568465},null,{"$f":"CC14*(1-'5. UD1 Parameters'!$G$16)","v":2.51556548668933E-2},null,{"$f":"CE15*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.6770436577928864E-2},null,{"$f":"BY15*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C15","v":6.8444999999999992E-2},null,{"$f":"'6. UD1 Assumptions'!AO306","v":1.1668799999999999},null,{"$f":"CK15*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C15","v":1.3127399999999997E-2},null,{"$f":"CM15+CO14*'5. UD1 Parameters'!$G$17","v":3.4184668029175413E-2},null,{"$f":"CO14*(1-'5. UD1 Parameters'!$G$17)","v":3.902013921359436E-3},null,{"$f":"CQ15*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.601342614239624E-3},null,null,null,48.59579972066895,null,{"$f":"CW15*'5. UD1 Parameters'!$C$31","v":1214.8949930167237},null,48.593198378054709,null,{"$f":"DA15*'5. UD1 Parameters'!$C$31","v":1214.8299594513678},null,11.9,null,null,36.695799720668951,null,36.69319837805471,null,null,{"$f":"DH15*'5. UD1 Parameters'!$C$31","v":917.39499301672379},null,{"$f":"DJ15*'5. UD1 Parameters'!$C$31","v":917.3299594513677},null,null,35.445152855201307,null,288.15384626556204,null,2009,null,49.762556576407221,1244.0639144101806,1.1667568557382708,29.168921393456912]
[2010,null,1,null,{"$f":"'6. UD1 Assumptions'!Y307","v":64.153748977500001},null,{"$f":"E16*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C16","v":9.1419092292937503},null,{"$f":"G16+(I15*'5. UD1 Parameters'!$G$10)","v":26.054767434877554},null,{"$f":"I15*(1-'5. UD1 Parameters'!$G$10)","v":8.3181613732109323},null,{"$f":"K16*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.5454409154739546},null,{"$f":"E16*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C16","v":3.0473030764312501},null,{"$f":"'6. UD1 Assumptions'!AA307","v":213.845829925},null,{"$f":"Q16*C16*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":94.306010996924996},null,{"$f":"S16+U15*'5. UD1 Parameters'!$G$11","v":457.1089256697075},null,{"$f":"U15*(1-'5. UD1 Parameters'!$G$11)","v":67.229140162035208},null,{"$f":"W16*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":44.819426774690136},null,{"$f":"Q16*C16*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":31.435336998975},null,{"$f":"'6. UD1 Assumptions'!AC307","v":51.322999181999997},null,{"$f":"AC16*C16*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":5.0039924202449999},null,{"$f":"AE16+(AG15*'5. UD1 Parameters'!$G$12)","v":33.808520184895613},null,{"$f":"AG15*(1-'5. UD1 Parameters'!$G$12)","v":2.0885639201013961},null,{"$f":"AI16*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.392375946734264},null,{"$f":"AC16*C16*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.667997473415},null,{"$f":"'6. UD1 Assumptions'!AE307","v":8.5538331969999994},null,{"$f":"AO16*C16*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":3.2076874488749997E-2},null,{"$f":"AQ16+(AS15*'5. UD1 Parameters'!$G$13)","v":0.2477218329853042},null,{"$f":"AS15*(1-'5. UD1 Parameters'!$G$13)","v":7.6812106257541082E-3},null,{"$f":"AU16*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.1208070838360716E-3},null,{"$f":"AO16*C16*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.0692291496249999E-2},null,{"$f":"'6. UD1 Assumptions'!AG307","v":21.3845829925},null,{"$f":"BA16*C16*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.64153748977500002},null,{"$f":"BC16+BE15*'5. UD1 Parameters'!$G$14","v":4.3344256647302073},null,{"$f":"BE15*(1-'5. UD1 Parameters'!$G$14)","v":0.2677646051412047},null,{"$f":"BG16*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.17850973676080312},null,{"$f":"BA16*C16*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.21384582992500001},null,{"$f":"'6. UD1 Assumptions'!AI307","v":1.28307497955},null,{"$f":"BM16*'5. UD1 Parameters'!$C$15*C16*'5. UD1 Parameters'!$C$28","v":1.9246124693250001E-3},null,{"$f":"BO16+(BQ15*'5. UD1 Parameters'!$G$15)","v":1.4019472238207863E-2},null,{"$f":"BQ15*(1-'5. UD1 Parameters'!$G$15)","v":6.2011672086488903E-4},null,{"$f":"BS16*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.1341114724325934E-4},null,{"$f":"BM16*'5. UD1 Parameters'!$C$15*C16*(1-'5. UD1 Parameters'!$C$28)","v":6.4153748977500004E-4},null,{"$f":"'6. UD1 Assumptions'!AM307","v":10.949},null,{"$f":"BY16*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C16","v":0.24635249999999997},null,{"$f":"CA16+CC15*'5. UD1 Parameters'!$G$16","v":1.2472136303789649},null,{"$f":"CC15*(1-'5. UD1 Parameters'!$G$16)","v":3.0480759277881474E-2},null,{"$f":"CE16*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.0320506185254314E-2},null,{"$f":"BY16*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C16","v":8.2117499999999996E-2},null,{"$f":"'6. UD1 Assumptions'!AO307","v":1.131624},null,{"$f":"CK16*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C16","v":1.2730769999999999E-2},null,{"$f":"CM16+CO15*'5. UD1 Parameters'!$G$17","v":4.1571171683242536E-2},null,{"$f":"CO15*(1-'5. UD1 Parameters'!$G$17)","v":5.3442663459328764E-3},null,{"$f":"CQ16*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.5628442306219173E-3},null,null,null,51.965170942306109,null,{"$f":"CW16*'5. UD1 Parameters'!$C$31","v":1299.1292735576528},null,51.961608098075487,null,{"$f":"DA16*'5. UD1 Parameters'!$C$31","v":1299.0402024518871},null,9,null,null,42.965170942306109,null,42.961608098075487,null,null,{"$f":"DH16*'5. UD1 Parameters'!$C$31","v":1074.1292735576528},null,{"$f":"DJ16*'5. UD1 Parameters'!$C$31","v":1074.0402024518871},null,null,36.457934707732271,null,324.61178097329429,null,2010,null,52.949001375322553,1323.7250343830638,0.98383043301644335,24.595760825410935]
[2011,null,1,null,{"$f":"'6. UD1 Assumptions'!Y308","v":62.174060999999995},null,{"$f":"E17*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C17","v":8.8598036924999999},null,{"$f":"G17+(I16*'5. UD1 Parameters'!$G$10)","v":26.324836598894997},null,{"$f":"I16*(1-'5. UD1 Parameters'!$G$10)","v":8.5897345284825555},null,{"$f":"K17*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.7264896856550367},null,{"$f":"E17*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C17","v":2.9532678975},null,{"$f":"'6. UD1 Assumptions'!AA308","v":207.24687},null,{"$f":"Q17*C17*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":91.395869669999996},null,{"$f":"S17+U16*'5. UD1 Parameters'!$G$11","v":477.04258760970379},null,{"$f":"U16*(1-'5. UD1 Parameters'!$G$11)","v":71.462207730003726},null,{"$f":"W17*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":47.641471820002479},null,{"$f":"Q17*C17*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":30.465289889999998},null,{"$f":"'6. UD1 Assumptions'!AC308","v":49.739248799999999},null,{"$f":"AC17*C17*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.8495767580000004},null,{"$f":"AE17+(AG16*'5. UD1 Parameters'!$G$12)","v":36.372432038562174},null,{"$f":"AG16*(1-'5. UD1 Parameters'!$G$12)","v":2.2856649043334358},null,{"$f":"AI17*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.5237766028889572},null,{"$f":"AC17*C17*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.6165255860000001},null,{"$f":"'6. UD1 Assumptions'!AE308","v":8.2898747999999998},null,{"$f":"AO17*C17*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":3.1087030499999998E-2},null,{"$f":"AQ17+(AS16*'5. UD1 Parameters'!$G$13)","v":0.27028857415586199},null,{"$f":"AS16*(1-'5. UD1 Parameters'!$G$13)","v":8.5202893294421805E-3},null,{"$f":"AU17*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.6801928862947864E-3},null,{"$f":"AO17*C17*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.0362343499999999E-2},null,{"$f":"'6. UD1 Assumptions'!AG308","v":20.724687000000003},null,{"$f":"BA17*C17*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.62174061000000003},null,{"$f":"BC17+BE16*'5. UD1 Parameters'!$G$14","v":4.6631323126361766},null,{"$f":"BE16*(1-'5. UD1 Parameters'!$G$14)","v":0.29303396209403026},null,{"$f":"BG17*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.19535597472935351},null,{"$f":"BA17*C17*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.20724687000000003},null,{"$f":"'6. UD1 Assumptions'!AI308","v":1.2434812200000001},null,{"$f":"BM17*'5. UD1 Parameters'!$C$15*C17*'5. UD1 Parameters'!$C$28","v":1.86522183E-3},null,{"$f":"BO17+(BQ16*'5. UD1 Parameters'!$G$15)","v":1.5200956338954201E-2},null,{"$f":"BQ16*(1-'5. UD1 Parameters'!$G$15)","v":6.837377292536604E-4},null,{"$f":"BS17*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.5582515283577359E-4},null,{"$f":"BM17*'5. UD1 Parameters'!$C$15*C17*(1-'5. UD1 Parameters'!$C$28)","v":6.2174061000000002E-4},null,{"$f":"'6. UD1 Assumptions'!AM308","v":10.401999999999999},null,{"$f":"BY17*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C17","v":0.23404499999999995},null,{"$f":"CA17+CC16*'5. UD1 Parameters'!$G$16","v":1.4443978969820863},null,{"$f":"CC16*(1-'5. UD1 Parameters'!$G$16)","v":3.6860733396878467E-2},null,{"$f":"CE17*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.4573822264585644E-2},null,{"$f":"BY17*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C17","v":7.8014999999999987E-2},null,{"$f":"'6. UD1 Assumptions'!AO308","v":1.5630550000000001},null,{"$f":"CK17*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C17","v":1.7584368749999999E-2},null,{"$f":"CM17+CO16*'5. UD1 Parameters'!$G$17","v":5.2656503683839589E-2},null,{"$f":"CO16*(1-'5. UD1 Parameters'!$G$17)","v":6.4990367494029422E-3},null,{"$f":"CQ17*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.3326911662686278E-3},null,null,null,55.122136614745813,null,{"$f":"CW17*'5. UD1 Parameters'!$C$31","v":1378.0534153686453},null,55.117803923579544,null,{"$f":"DA17*'5. UD1 Parameters'!$C$31","v":1377.9450980894885},null,10.199999999999999,null,null,44.92213661474581,null,44.917803923579541,null,null,{"$f":"DH17*'5. UD1 Parameters'!$C$31","v":1123.0534153686453},null,{"$f":"DJ17*'5. UD1 Parameters'!$C$31","v":1122.9450980894885},null,null,35.331329327609993,null,359.94311030090427,null,2011,null,55.953253006501811,1398.8313251625452,0.83111639175599805,20.77790979389988]
[2012,null,1,null,{"$f":"'6. UD1 Assumptions'!Y309","v":58.180867482000004},null,{"$f":"E18*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C18","v":8.2907736161849996},null,{"$f":"G18+(I17*'5. UD1 Parameters'!$G$10)","v":25.936839297036975},null,{"$f":"I17*(1-'5. UD1 Parameters'!$G$10)","v":8.6787709180430195},null,{"$f":"K18*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.7858472786953463},null,{"$f":"E18*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C18","v":2.763591205395},null,{"$f":"'6. UD1 Assumptions'!AA309","v":193.93622494000002},null,{"$f":"Q18*C18*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":85.525875198540007},null,{"$f":"S18+U17*'5. UD1 Parameters'!$G$11","v":487.98992238294505},null,{"$f":"U17*(1-'5. UD1 Parameters'!$G$11)","v":74.578540425298741},null,{"$f":"W18*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":49.719026950199158},null,{"$f":"Q18*C18*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":28.508625066180002},null,{"$f":"'6. UD1 Assumptions'!AC309","v":46.544693985600006},null,{"$f":"AC18*C18*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.5381076635960014},null,{"$f":"AE18+(AG17*'5. UD1 Parameters'!$G$12)","v":38.451538511300484},null,{"$f":"AG17*(1-'5. UD1 Parameters'!$G$12)","v":2.4590011908576912},null,{"$f":"AI18*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.6393341272384607},null,{"$f":"AC18*C18*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.5127025545320003},null,{"$f":"'6. UD1 Assumptions'!AE309","v":7.757448997600001},null,{"$f":"AO18*C18*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":2.9090433741000003E-2},null,{"$f":"AQ18+(AS17*'5. UD1 Parameters'!$G$13)","v":0.29008254489843527},null,{"$f":"AS17*(1-'5. UD1 Parameters'!$G$13)","v":9.2964629984267529E-3},null,{"$f":"AU18*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":6.1976419989511686E-3},null,{"$f":"AO18*C18*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":9.6968112470000017E-3},null,{"$f":"'6. UD1 Assumptions'!AG309","v":19.393622494000002},null,{"$f":"BA18*C18*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.58180867482000009},null,{"$f":"BC18+BE17*'5. UD1 Parameters'!$G$14","v":4.9296844245257034},null,{"$f":"BE17*(1-'5. UD1 Parameters'!$G$14)","v":0.31525656293047327},null,{"$f":"BG18*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.21017104195364883},null,{"$f":"BA18*C18*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.19393622494000004},null,{"$f":"'6. UD1 Assumptions'!AI309","v":1.1636173496400002},null,{"$f":"BM18*'5. UD1 Parameters'!$C$15*C18*'5. UD1 Parameters'!$C$28","v":1.7454260244600002E-3},null,{"$f":"BO18+(BQ17*'5. UD1 Parameters'!$G$15)","v":1.6205022974623885E-2},null,{"$f":"BQ17*(1-'5. UD1 Parameters'!$G$15)","v":7.4135938879031573E-4},null,{"$f":"BS18*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.9423959252687711E-4},null,{"$f":"BM18*'5. UD1 Parameters'!$C$15*C18*(1-'5. UD1 Parameters'!$C$28)","v":5.8180867482000007E-4},null,{"$f":"'6. UD1 Assumptions'!AM309","v":7.37},null,{"$f":"BY18*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C18","v":0.165825},null,{"$f":"CA18+CC17*'5. UD1 Parameters'!$G$16","v":1.5675344877931239},null,{"$f":"CC17*(1-'5. UD1 Parameters'!$G$16)","v":4.2688409188962446E-2},null,{"$f":"CE18*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.8458939459308295E-2},null,{"$f":"BY18*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C18","v":5.5274999999999998E-2},null,{"$f":"'6. UD1 Assumptions'!AO309","v":0.67796900000000004},null,{"$f":"CK18*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C18","v":7.6271512500000003E-3},null,{"$f":"CM18+CO17*'5. UD1 Parameters'!$G$17","v":5.2051590773033327E-2},null,{"$f":"CO17*(1-'5. UD1 Parameters'!$G$17)","v":8.2320641608062597E-3},null,{"$f":"CQ18*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.4880427738708392E-3},null,null,null,57.395018261911275,null,{"$f":"CW18*'5. UD1 Parameters'!$C$31","v":1434.8754565477818},null,57.389530219137399,null,{"$f":"DA18*'5. UD1 Parameters'!$C$31","v":1434.7382554784349},null,13.83,null,null,43.565018261911277,null,43.5595302191374,null,null,{"$f":"DH18*'5. UD1 Parameters'!$C$31","v":1089.1254565477818},null,{"$f":"DJ18*'5. UD1 Parameters'!$C$31","v":1088.9882554784349},null,null,33.044408670968821,null,392.9875189718731,null,2012,null,58.098280209603033,1452.4570052400759,0.70326194769175743,17.581548692294064]
[2013,null,1,null,{"$f":"'6. UD1 Assumptions'!Y310","v":64.456379938500007},null,{"$f":"E19*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C19","v":9.1850341412362511},null,{"$f":"G19+(I18*'5. UD1 Parameters'!$G$10)","v":26.571017452845055},null,{"$f":"I18*(1-'5. UD1 Parameters'!$G$10)","v":8.5508559854281714},null,{"$f":"K19*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.700570656952114},null,{"$f":"E19*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C19","v":3.0616780470787504},null,{"$f":"'6. UD1 Assumptions'!AA310","v":214.85459979500001},null,{"$f":"Q19*C19*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":94.750878509594997},null,{"$f":"S19+U18*'5. UD1 Parameters'!$G$11","v":506.45080687768586},null,{"$f":"U18*(1-'5. UD1 Parameters'!$G$11)","v":76.289994014854202},null,{"$f":"W19*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":50.859996009902801},null,{"$f":"Q19*C19*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":31.583626169864999},null,{"$f":"'6. UD1 Assumptions'!AC310","v":51.565103950800001},null,{"$f":"AC19*C19*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":5.0275976352030005},null,{"$f":"AE19+(AG18*'5. UD1 Parameters'!$G$12)","v":40.879574509015136},null,{"$f":"AG18*(1-'5. UD1 Parameters'!$G$12)","v":2.5995616374883461},null,{"$f":"AI19*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.7330410916588974},null,{"$f":"AC19*C19*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.6758658784010001},null,{"$f":"'6. UD1 Assumptions'!AE310","v":8.5941839918000014},null,{"$f":"AO19*C19*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":3.2228189969250004E-2},null,{"$f":"AQ19+(AS18*'5. UD1 Parameters'!$G$13)","v":0.31233346648495786},null,{"$f":"AS18*(1-'5. UD1 Parameters'!$G$13)","v":9.9772683827274687E-3},null,{"$f":"AU19*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":6.6515122551516455E-3},null,{"$f":"AO19*C19*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.0742729989750002E-2},null,{"$f":"'6. UD1 Assumptions'!AG310","v":21.485459979500003},null,{"$f":"BA19*C19*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.64456379938500019},null,{"$f":"BC19+BE18*'5. UD1 Parameters'!$G$14","v":5.240971090899377},null,{"$f":"BE18*(1-'5. UD1 Parameters'!$G$14)","v":0.33327713301132644},null,{"$f":"BG19*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.22218475534088428},null,{"$f":"BA19*C19*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.21485459979500005},null,{"$f":"'6. UD1 Assumptions'!AI310","v":1.2891275987700002},null,{"$f":"BM19*'5. UD1 Parameters'!$C$15*C19*'5. UD1 Parameters'!$C$28","v":1.9336913981550003E-3},null,{"$f":"BO19+(BQ18*'5. UD1 Parameters'!$G$15)","v":1.7348386076327327E-2},null,{"$f":"BQ18*(1-'5. UD1 Parameters'!$G$15)","v":7.9032829645155815E-4},null,{"$f":"BS19*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.268855309677054E-4},null,{"$f":"BM19*'5. UD1 Parameters'!$C$15*C19*(1-'5. UD1 Parameters'!$C$28)","v":6.4456379938500005E-4},null,{"$f":"'6. UD1 Assumptions'!AM310","v":6.963000000000001},null,{"$f":"BY19*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C19","v":0.15666750000000002},null,{"$f":"CA19+CC18*'5. UD1 Parameters'!$G$16","v":1.6778743423620854},null,{"$f":"CC18*(1-'5. UD1 Parameters'!$G$16)","v":4.6327645431038331E-2},null,{"$f":"CE19*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.0885096954025554E-2},null,{"$f":"BY19*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C19","v":5.2222500000000005E-2},null,{"$f":"'6. UD1 Assumptions'!AO310","v":0.32495800000000002},null,{"$f":"CK19*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C19","v":3.6557775000000004E-3},null,{"$f":"CM19+CO18*'5. UD1 Parameters'!$G$17","v":4.7569873283081175E-2},null,{"$f":"CO18*(1-'5. UD1 Parameters'!$G$17)","v":8.1374949899521466E-3},null,{"$f":"CQ19*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.4249966599680972E-3},null,null,null,58.55928100525481,null,{"$f":"CW19*'5. UD1 Parameters'!$C$31","v":1463.9820251313702},null,58.553856008594842,null,{"$f":"DA19*'5. UD1 Parameters'!$C$31","v":1463.846400214871},null,15.42,null,null,43.139281005254809,null,43.13385600859484,null,null,{"$f":"DH19*'5. UD1 Parameters'!$C$31","v":1078.4820251313702},null,{"$f":"DJ19*'5. UD1 Parameters'!$C$31","v":1078.346400214871},null,null,36.599634488928885,null,429.58715346080197,null,2013,null,59.155246256466143,1478.8811564116536,0.59596525121133226,14.899131280283427]
[2014,null,1,null,{"$f":"'6. UD1 Assumptions'!Y311","v":62.520861037500005},null,{"$f":"E20*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C20","v":8.9092226978437505},null,{"$f":"G20+(I19*'5. UD1 Parameters'!$G$10)","v":26.720308340048625},null,{"$f":"I19*(1-'5. UD1 Parameters'!$G$10)","v":8.7599318106401824},null,{"$f":"K20*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.8399545404267883},null,{"$f":"E20*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C20","v":2.9697408992812502},null,{"$f":"'6. UD1 Assumptions'!AA311","v":208.40287012500002},null,{"$f":"Q20*C20*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":91.905665725125004},null,{"$f":"S20+U19*'5. UD1 Parameters'!$G$11","v":519.18039282467839},null,{"$f":"U19*(1-'5. UD1 Parameters'!$G$11)","v":79.176079778132475},null,{"$f":"W20*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":52.784053185421648},null,{"$f":"Q20*C20*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":30.635221908375001},null,{"$f":"'6. UD1 Assumptions'!AC311","v":50.01668883},null,{"$f":"AC20*C20*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.8766271609250005},null,{"$f":"AE20+(AG19*'5. UD1 Parameters'!$G$12)","v":42.992489793515446},null,{"$f":"AG19*(1-'5. UD1 Parameters'!$G$12)","v":2.7637118764246833},null,{"$f":"AI20*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.8424745842831221},null,{"$f":"AC20*C20*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.6255423869750001},null,{"$f":"'6. UD1 Assumptions'!AE311","v":8.3361148050000011},null,{"$f":"AO20*C20*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":3.1260430518750007E-2},null,{"$f":"AQ20+(AS19*'5. UD1 Parameters'!$G$13)","v":0.33285131743512641},null,{"$f":"AS19*(1-'5. UD1 Parameters'!$G$13)","v":1.0742579568581441E-2},null,{"$f":"AU20*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":7.1617197123876267E-3},null,{"$f":"AO20*C20*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.0420143506250002E-2},null,{"$f":"'6. UD1 Assumptions'!AG311","v":20.840287012500003},null,{"$f":"BA20*C20*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.62520861037500008},null,{"$f":"BC20+BE19*'5. UD1 Parameters'!$G$14","v":5.5118576658353149},null,{"$f":"BE19*(1-'5. UD1 Parameters'!$G$14)","v":0.35432203543906204},null,{"$f":"BG20*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.23621469029270803},null,{"$f":"BA20*C20*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.20840287012500003},null,{"$f":"'6. UD1 Assumptions'!AI311","v":1.2504172207500002},null,{"$f":"BM20*'5. UD1 Parameters'!$C$15*C20*'5. UD1 Parameters'!$C$28","v":1.8756258311250005E-3},null,{"$f":"BO20+(BQ19*'5. UD1 Parameters'!$G$15)","v":1.8377921134526045E-2},null,{"$f":"BQ19*(1-'5. UD1 Parameters'!$G$15)","v":8.460907729262836E-4},null,{"$f":"BS20*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.6406051528418903E-4},null,{"$f":"BM20*'5. UD1 Parameters'!$C$15*C20*(1-'5. UD1 Parameters'!$C$28)","v":6.2520861037500014E-4},null,{"$f":"'6. UD1 Assumptions'!AM311","v":5.1909999999999998},null,{"$f":"BY20*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C20","v":0.11679749999999998},null,{"$f":"CA20+CC19*'5. UD1 Parameters'!$G$16","v":1.7450831614009261},null,{"$f":"CC19*(1-'5. UD1 Parameters'!$G$16)","v":4.9588680961159197E-2},null,{"$f":"CE20*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.3059120640772793E-2},null,{"$f":"BY20*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C20","v":3.8932499999999995E-2},null,{"$f":"'6. UD1 Assumptions'!AO311","v":0.18939},null,{"$f":"CK20*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C20","v":2.1306375000000001E-3},null,{"$f":"CM20+CO19*'5. UD1 Parameters'!$G$17","v":4.2263665918883891E-2},null,{"$f":"CO19*(1-'5. UD1 Parameters'!$G$17)","v":7.4368448641972821E-3},null,{"$f":"CQ20*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.9578965761315208E-3},null,null,null,60.748439797868841,null,{"$f":"CW20*'5. UD1 Parameters'!$C$31","v":1518.710994946721},null,60.743481901292711,null,{"$f":"DA20*'5. UD1 Parameters'!$C$31","v":1518.5870475323177},null,15.92,null,null,44.828439797868839,null,44.823481901292709,null,null,{"$f":"DH20*'5. UD1 Parameters'!$C$31","v":1120.710994946721},null,{"$f":"DJ20*'5. UD1 Parameters'!$C$31","v":1120.5870475323177},null,null,35.488885916872874,null,465.07603937767487,null,2014,null,61.254179857248396,1531.3544964312098,0.50574005937955491,12.643501484488752]
[2015,null,1,null,{"$f":"'6. UD1 Assumptions'!Y312","v":63.771278258250007},null,{"$f":"E21*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C21","v":9.0874071518006261},null,{"$f":"G21+(I20*'5. UD1 Parameters'!$G$10)","v":26.998565468388499},null,{"$f":"I20*(1-'5. UD1 Parameters'!$G$10)","v":8.809150023460754},null,{"$f":"K21*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.8727666823071694},null,{"$f":"E21*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C21","v":3.0291357172668754},null,{"$f":"'6. UD1 Assumptions'!AA312","v":212.57092752750003},null,{"$f":"Q21*C21*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":93.743779039627512},null,{"$f":"S21+U20*'5. UD1 Parameters'!$G$11","v":531.75800993249823},null,{"$f":"U20*(1-'5. UD1 Parameters'!$G$11)","v":81.16616193180765},null,{"$f":"W21*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":54.110774621205096},null,{"$f":"Q21*C21*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":31.247926346542503},null,{"$f":"'6. UD1 Assumptions'!AC312","v":51.017022606600008},null,{"$f":"AC21*C21*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.9741597041435011},null,{"$f":"AE21+(AG20*'5. UD1 Parameters'!$G$12)","v":45.06009148998686},null,{"$f":"AG20*(1-'5. UD1 Parameters'!$G$12)","v":2.9065580076720861},null,{"$f":"AI21*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.9377053384480574},null,{"$f":"AC21*C21*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.6580532347145003},null,{"$f":"'6. UD1 Assumptions'!AE312","v":8.5028371011000008},null,{"$f":"AO21*C21*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":3.1885639129125003E-2},null,{"$f":"AQ21+(AS20*'5. UD1 Parameters'!$G$13)","v":0.35328867405294961},null,{"$f":"AS20*(1-'5. UD1 Parameters'!$G$13)","v":1.1448282511301784E-2},null,{"$f":"AU21*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":7.6321883408678563E-3},null,{"$f":"AO21*C21*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.0628546376375001E-2},null,{"$f":"'6. UD1 Assumptions'!AG312","v":21.257092752750005},null,{"$f":"BA21*C21*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.63771278258250019},null,{"$f":"BC21+BE20*'5. UD1 Parameters'!$G$14","v":5.7769348064085726},null,{"$f":"BE20*(1-'5. UD1 Parameters'!$G$14)","v":0.37263564200924187},null,{"$f":"BG21*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.24842376133949456},null,{"$f":"BA21*C21*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.21257092752750006},null,{"$f":"'6. UD1 Assumptions'!AI312","v":1.2754255651650002},null,{"$f":"BM21*'5. UD1 Parameters'!$C$15*C21*'5. UD1 Parameters'!$C$28","v":1.9131383477475005E-3},null,{"$f":"BO21+(BQ20*'5. UD1 Parameters'!$G$15)","v":1.9394757692062219E-2},null,{"$f":"BQ20*(1-'5. UD1 Parameters'!$G$15)","v":8.9630179021132602E-4},null,{"$f":"BS21*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.9753452680755064E-4},null,null,null,{"$f":"'6. UD1 Assumptions'!AM312","v":5.8398750000000001},null,{"$f":"BY21*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C21","v":0.13139718750000001},null,{"$f":"CA21+CC20*'5. UD1 Parameters'!$G$16","v":1.8249053471522392},null,{"$f":"CC20*(1-'5. UD1 Parameters'!$G$16)","v":5.1575001748687004E-2},null,{"$f":"CE21*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.4383334499124667E-2},null,{"$f":"BY21*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C21","v":4.3799062499999999E-2},null,{"$f":"'6. UD1 Assumptions'!AO312","v":0.18939},null,{"$f":"CK21*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C21","v":2.1306375000000001E-3},null,{"$f":"CM21+CO20*'5. UD1 Parameters'!$G$17","v":3.7787005456146008E-2},null,{"$f":"CO20*(1-'5. UD1 Parameters'!$G$17)","v":6.6072979627378806E-3},null,{"$f":"CQ21*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.4048653084919204E-3},null,null,null,62.216688325975113,null,{"$f":"CW21*'5. UD1 Parameters'!$C$31","v":1555.4172081493778},null,62.212283460666612,null,{"$f":"DA21*'5. UD1 Parameters'!$C$31","v":1555.3070865166653},null,{"$f":"DE20+(DE22-DE20)/2","v":17.114000000000001},null,null,45.102688325975109,null,45.098283460666607,null,null,{"$f":"DH21*'5. UD1 Parameters'!$C$31","v":1127.5672081493776},null,{"$f":"DJ21*'5. UD1 Parameters'!$C$31","v":1127.4570865166652},null,null,36.202113834927751,null,501.2781532126026,null,2015,null,62.646428971083594,1566.1607242770899,0.42974064510848109,10.743516127712155]
[2016,null,1,null,{"$f":"'6. UD1 Assumptions'!Y313","v":65.046703823415015},null,{"$f":"E22*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C22","v":9.26915529483664},null,{"$f":"G22+(I21*'5. UD1 Parameters'!$G$10)","v":27.36683494250304},null,{"$f":"I21*(1-'5. UD1 Parameters'!$G$10)","v":8.9008858207220989},null,{"$f":"K22*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.933923880481399},null,{"$f":"E22*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C22","v":3.089718431612213},null,{"$f":"'6. UD1 Assumptions'!AA313","v":216.82234607805006},null,{"$f":"Q22*C22*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":95.618654620420074},null,{"$f":"S22+U21*'5. UD1 Parameters'!$G$11","v":544.24417854377919},null,{"$f":"U21*(1-'5. UD1 Parameters'!$G$11)","v":83.132486009139129},null,{"$f":"W22*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":55.421657339426083},null,{"$f":"Q22*C22*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":31.872884873473357},null,{"$f":"'6. UD1 Assumptions'!AC313","v":52.037363058732012},null,{"$f":"AC22*C22*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":5.073642898226371},null,{"$f":"AE22+(AG21*'5. UD1 Parameters'!$G$12)","v":47.087393727886734},null,{"$f":"AG21*(1-'5. UD1 Parameters'!$G$12)","v":3.0463406603264991},null,{"$f":"AI22*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.0308937735509991},null,{"$f":"AC22*C22*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.6912142994087904},null,{"$f":"'6. UD1 Assumptions'!AE313","v":8.6728938431220026},null,{"$f":"AO22*C22*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":3.2523351911707507E-2},null,{"$f":"AQ22+(AS21*'5. UD1 Parameters'!$G$13)","v":0.37366080907968963},null,{"$f":"AS21*(1-'5. UD1 Parameters'!$G$13)","v":1.2151216884967482E-2},null,{"$f":"AU22*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":8.1008112566449877E-3},null,{"$f":"AO22*C22*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.0841117303902503E-2},null,{"$f":"'6. UD1 Assumptions'!AG313","v":21.682234607805007},null,{"$f":"BA22*C22*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.6504670382341502},null,{"$f":"BC22+BE21*'5. UD1 Parameters'!$G$14","v":6.0368453497290684},null,{"$f":"BE21*(1-'5. UD1 Parameters'!$G$14)","v":0.3905564949136538},null,{"$f":"BG22*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.26037099660910251},null,{"$f":"BA22*C22*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.21682234607805007},null,{"$f":"'6. UD1 Assumptions'!AI313","v":1.3009340764683004},null,{"$f":"BM22*'5. UD1 Parameters'!$C$15*C22*'5. UD1 Parameters'!$C$28","v":1.9514011147024504E-3},null,{"$f":"BO22+(BQ21*'5. UD1 Parameters'!$G$15)","v":2.0400265312453592E-2},null,{"$f":"BQ21*(1-'5. UD1 Parameters'!$G$15)","v":9.4589349431107802E-4},null,{"$f":"BS22*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":6.3059566287405194E-4},null,null,null,{"$f":"'6. UD1 Assumptions'!AM313","v":6.4887500000000005},null,{"$f":"BY22*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C22","v":0.14599687500000003},null,{"$f":"CA22+CC21*'5. UD1 Parameters'!$G$16","v":1.9169681182926803},null,{"$f":"CC21*(1-'5. UD1 Parameters'!$G$16)","v":5.3934103859558935E-2},null,{"$f":"CE22*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.5956069239705957E-2},null,{"$f":"BY22*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C22","v":4.8665625000000004E-2},null,{"$f":"'6. UD1 Assumptions'!AO313","v":0.18939},null,{"$f":"CK22*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C22","v":2.1306375000000001E-3},null,{"$f":"CM22+CO21*'5. UD1 Parameters'!$G$17","v":3.4010204527885973E-2},null,{"$f":"CO21*(1-'5. UD1 Parameters'!$G$17)","v":5.907438428260036E-3},null,{"$f":"CQ22*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.9382922855066907E-3},null,null,null,63.695471758512319,null,{"$f":"CW22*'5. UD1 Parameters'!$C$31","v":1592.386793962808},null,63.691533466226815,null,{"$f":"DA22*'5. UD1 Parameters'!$C$31","v":1592.2883366556703},null,{"$f":"DE20*(1+$DF$9)","v":18.308},null,null,45.387471758512319,null,45.383533466226815,null,null,{"$f":"DH22*'5. UD1 Parameters'!$C$31","v":1134.686793962808},null,{"$f":"DJ22*'5. UD1 Parameters'!$C$31","v":1134.5883366556704},null,null,36.930146692876313,null,538.20829990547895,null,2016,null,64.061101552735039,1601.5275388183759,0.3656297942227198,9.1407448555678457]
[2017,null,1,null,{"$f":"'6. UD1 Assumptions'!Y314","v":66.34763789988331},null,{"$f":"E23*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C23","v":9.4545384007333713},null,{"$f":"G23+(I22*'5. UD1 Parameters'!$G$10)","v":27.799076459241753},null,{"$f":"I22*(1-'5. UD1 Parameters'!$G$10)","v":9.0222968839946596},null,{"$f":"K23*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":6.0148645893297727},null,{"$f":"E23*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C23","v":3.1515128002444572},null,{"$f":"'6. UD1 Assumptions'!AA314","v":221.15879299961102},null,{"$f":"Q23*C23*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":97.531027712828461},null,{"$f":"S23+U22*'5. UD1 Parameters'!$G$11","v":556.69069278761549},null,{"$f":"U22*(1-'5. UD1 Parameters'!$G$11)","v":85.084513468992213},null,{"$f":"W23*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":56.723008979328142},null,{"$f":"Q23*C23*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":32.510342570942818},null,{"$f":"'6. UD1 Assumptions'!AC314","v":52.016548113508506},null,{"$f":"AC23*C23*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":5.0716134410670799},null,{"$f":"AE23+(AG22*'5. UD1 Parameters'!$G$12)","v":48.975608348426782},null,{"$f":"AG22*(1-'5. UD1 Parameters'!$G$12)","v":3.1833988205270325},null,{"$f":"AI23*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.122265880351355},null,{"$f":"AC23*C23*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.6905378136890266},null,{"$f":"'6. UD1 Assumptions'!AE314","v":8.8463517199844404},null,{"$f":"AO23*C23*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":3.3173818949941654E-2},null,{"$f":"AQ23+(AS22*'5. UD1 Parameters'!$G$13)","v":0.39398272004047441},null,{"$f":"AS22*(1-'5. UD1 Parameters'!$G$13)","v":1.2851907989156855E-2},null,{"$f":"AU23*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":8.5679386594379025E-3},null,{"$f":"AO23*C23*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.1057939649980551E-2},null,{"$f":"'6. UD1 Assumptions'!AG314","v":21.673561713961881},null,{"$f":"BA23*C23*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.65020685141885637},null,{"$f":"BC23+BE22*'5. UD1 Parameters'!$G$14","v":6.2789241472342026},null,{"$f":"BE22*(1-'5. UD1 Parameters'!$G$14)","v":0.40812805391372209},null,{"$f":"BG23*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.27208536927581473},null,{"$f":"BA23*C23*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.21673561713961881},null,{"$f":"'6. UD1 Assumptions'!AI314","v":1.3269527579976661},null,{"$f":"BM23*'5. UD1 Parameters'!$C$15*C23*'5. UD1 Parameters'!$C$28","v":1.9904291369964994E-3},null,{"$f":"BO23+(BQ22*'5. UD1 Parameters'!$G$15)","v":2.1395761769823607E-2},null,{"$f":"BQ22*(1-'5. UD1 Parameters'!$G$15)","v":9.9493267962648293E-4},null,{"$f":"BS23*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":6.6328845308432196E-4},null,null,null,{"$f":"'6. UD1 Assumptions'!AM314","v":7.1376250000000008},null,{"$f":"BY23*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C23","v":0.16059656250000001},null,{"$f":"CA23+CC22*'5. UD1 Parameters'!$G$16","v":2.02090971085202},null,{"$f":"CC22*(1-'5. UD1 Parameters'!$G$16)","v":5.6654969940660473E-2},null,{"$f":"CE23*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.7769979960440313E-2},null,{"$f":"BY23*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C23","v":5.3532187500000002E-2},null,{"$f":"'6. UD1 Assumptions'!AO314","v":0.18939},null,{"$f":"CK23*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C23","v":2.1306375000000001E-3},null,{"$f":"CM23+CO22*'5. UD1 Parameters'!$G$17","v":3.0823850465424418E-2},null,{"$f":"CO22*(1-'5. UD1 Parameters'!$G$17)","v":5.3169915624615548E-3},null,{"$f":"CQ23*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.5446610416410363E-3},null,null,null,65.182770686399692,null,{"$f":"CW23*'5. UD1 Parameters'!$C$31","v":1629.5692671599923},null,65.179226025358048,null,{"$f":"DA23*'5. UD1 Parameters'!$C$31","v":1629.4806506339512},null,18.308,null,null,46.874770686399692,null,46.871226025358048,null,null,{"$f":"DH23*'5. UD1 Parameters'!$C$31","v":1171.8692671599922},null,{"$f":"DJ23*'5. UD1 Parameters'!$C$31","v":1171.7806506339512},null,null,37.633718929165902,null,575.84201883464482,null,2017,null,65.494248657843613,1637.3562164460902,0.31147797144392086,7.786949286097979]
[2018,null,1,null,{"$f":"'6. UD1 Assumptions'!Y315","v":67.67459065788097},null,{"$f":"E24*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C24","v":9.6436291687480384},null,{"$f":"G24+(I23*'5. UD1 Parameters'!$G$10)","v":28.277907380655229},null,{"$f":"I23*(1-'5. UD1 Parameters'!$G$10)","v":9.1647982473345646},null,{"$f":"K24*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":6.1098654982230425},null,{"$f":"E24*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C24","v":3.214543056249346},null,{"$f":"'6. UD1 Assumptions'!AA315","v":225.58196885960325},null,{"$f":"Q24*C24*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":99.481648267085035},null,{"$f":"S24+U23*'5. UD1 Parameters'!$G$11","v":569.14199949866247},null,{"$f":"U23*(1-'5. UD1 Parameters'!$G$11)","v":87.030341556038081},null,{"$f":"W24*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":58.020227704025388},null,{"$f":"Q24*C24*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":33.160549422361676},null,{"$f":"'6. UD1 Assumptions'!AC315","v":51.974085625252584},null,{"$f":"AC24*C24*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":5.0674733484621264},null,{"$f":"AE24+(AG23*'5. UD1 Parameters'!$G$12)","v":50.732027898669429},null,{"$f":"AG23*(1-'5. UD1 Parameters'!$G$12)","v":3.3110537982194841},null,{"$f":"AI24*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.2073691988129891},null,{"$f":"AC24*C24*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.6891577828207089},null,{"$f":"'6. UD1 Assumptions'!AE315","v":9.0232787543841297},null,{"$f":"AO24*C24*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":3.3837295328940489E-2},null,{"$f":"AQ24+(AS23*'5. UD1 Parameters'!$G$13)","v":0.41426914371191104},null,{"$f":"AS23*(1-'5. UD1 Parameters'!$G$13)","v":1.3550871657503846E-2},null,{"$f":"AU24*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":9.0339144383358959E-3},null,{"$f":"AO24*C24*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.1279098442980163E-2},null,{"$f":"'6. UD1 Assumptions'!AG315","v":21.655869010521915},null,{"$f":"BA24*C24*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.64967607031565744},null,{"$f":"BC24+BE23*'5. UD1 Parameters'!$G$14","v":6.5041061408550549},null,{"$f":"BE23*(1-'5. UD1 Parameters'!$G$14)","v":0.42449407669480566},null,{"$f":"BG24*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.28299605112987042},null,{"$f":"BA24*C24*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.21655869010521916},null,{"$f":"'6. UD1 Assumptions'!AI315","v":1.3534918131576195},null,{"$f":"BM24*'5. UD1 Parameters'!$C$15*C24*'5. UD1 Parameters'!$C$28","v":2.0302377197364292E-3},null,{"$f":"BO24+(BQ23*'5. UD1 Parameters'!$G$15)","v":2.238251587480012E-2},null,{"$f":"BQ23*(1-'5. UD1 Parameters'!$G$15)","v":1.043483614759919E-3},null,{"$f":"BS24*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":6.9565574317327931E-4},null,null,null,{"$f":"'6. UD1 Assumptions'!AM315","v":7.7865000000000011},null,{"$f":"BY24*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C24","v":0.17519625000000003},null,{"$f":"CA24+CC23*'5. UD1 Parameters'!$G$16","v":2.1363790526011499},null,{"$f":"CC23*(1-'5. UD1 Parameters'!$G$16)","v":5.9726908250870112E-2},null,{"$f":"CE24*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.9817938833913408E-2},null,{"$f":"BY24*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C24","v":5.8398750000000006E-2},null,{"$f":"'6. UD1 Assumptions'!AO315","v":0.18939},null,{"$f":"CK24*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C24","v":2.1306375000000001E-3},null,{"$f":"CM24+CO23*'5. UD1 Parameters'!$G$17","v":2.8135635649706649E-2},null,{"$f":"CO23*(1-'5. UD1 Parameters'!$G$17)","v":4.8188523157177698E-3},null,{"$f":"CQ24*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.2125682104785129E-3},null,null,null,66.673218529417184,null,{"$f":"CW24*'5. UD1 Parameters'!$C$31","v":1666.8304632354295},null,66.670005961206712,null,{"$f":"DA24*'5. UD1 Parameters'!$C$31","v":1666.7501490301679},null,18.308,null,null,48.365218529417184,null,48.362005961206712,null,null,{"$f":"DH24*'5. UD1 Parameters'!$C$31","v":1209.1304632354297},null,{"$f":"DJ24*'5. UD1 Parameters'!$C$31","v":1209.0501490301679},null,null,38.350486799979933,null,614.19250563462469,null,2018,null,66.938903837892425,1673.4725959473105,0.2656853084752413,6.6421327118810041]
[2019,null,1,null,{"$f":"'6. UD1 Assumptions'!Y316","v":69.028082471038587},null,{"$f":"E25*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C25","v":9.8365017521229987},null,{"$f":"G25+(I24*'5. UD1 Parameters'!$G$10)","v":28.791749929315358},null,{"$f":"I24*(1-'5. UD1 Parameters'!$G$10)","v":9.3226592034628712},null,{"$f":"K25*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":6.2151061356419142},null,{"$f":"E25*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C25","v":3.2788339173743331},null,{"$f":"'6. UD1 Assumptions'!AA316","v":230.09360823679532},null,{"$f":"Q25*C25*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":101.47128123242672},null,{"$f":"S25+U24*'5. UD1 Parameters'!$G$11","v":581.63636185676489},null,{"$f":"U24*(1-'5. UD1 Parameters'!$G$11)","v":88.976918874324298},null,{"$f":"W25*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":59.317945916216196},null,{"$f":"Q25*C25*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":33.823760410808909},null,{"$f":"'6. UD1 Assumptions'!AC316","v":51.909118018221022},null,{"$f":"AC25*C25*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":5.0611390067765498},null,{"$f":"AE25+(AG24*'5. UD1 Parameters'!$G$12)","v":52.363368290792074},null,{"$f":"AG24*(1-'5. UD1 Parameters'!$G$12)","v":3.4297986146539019},null,{"$f":"AI25*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.2865324097692676},null,{"$f":"AC25*C25*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.6870463355921832},null,{"$f":"'6. UD1 Assumptions'!AE316","v":9.2037443294718138},null,{"$f":"AO25*C25*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":3.4514041235519301E-2},null,{"$f":"AQ25+(AS24*'5. UD1 Parameters'!$G$13)","v":0.43453457019212482},null,{"$f":"AS24*(1-'5. UD1 Parameters'!$G$13)","v":1.4248614755305557E-2},null,{"$f":"AU25*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":9.4990765035370371E-3},null,{"$f":"AO25*C25*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.1504680411839767E-2},null,{"$f":"'6. UD1 Assumptions'!AG316","v":21.628799174258759},null,{"$f":"BA25*C25*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.64886397522776273},null,{"$f":"BC25+BE24*'5. UD1 Parameters'!$G$14","v":6.713252344973343},null,{"$f":"BE24*(1-'5. UD1 Parameters'!$G$14)","v":0.43971777110947463},null,{"$f":"BG25*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.29314518073964974},null,{"$f":"BA25*C25*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.21628799174258759},null,{"$f":"'6. UD1 Assumptions'!AI316","v":1.380561649420772},null,{"$f":"BM25*'5. UD1 Parameters'!$C$15*C25*'5. UD1 Parameters'!$C$28","v":2.0708424741311578E-3},null,{"$f":"BO25+(BQ24*'5. UD1 Parameters'!$G$15)","v":2.3361750168595371E-2},null,{"$f":"BQ24*(1-'5. UD1 Parameters'!$G$15)","v":1.0916081803359064E-3},null,{"$f":"BS25*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":7.2773878689060423E-4},null,null,null,{"$f":"'6. UD1 Assumptions'!AM316","v":8.4353750000000005},null,{"$f":"BY25*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C25","v":0.18979593750000001},null,{"$f":"CA25+CC24*'5. UD1 Parameters'!$G$16","v":2.2630354470633791},null,{"$f":"CC24*(1-'5. UD1 Parameters'!$G$16)","v":6.3139543037770612E-2},null,{"$f":"CE25*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.209302869184707E-2},null,{"$f":"BY25*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C25","v":6.3265312500000004E-2},null,{"$f":"'6. UD1 Assumptions'!AO316","v":0.18939},null,{"$f":"CK25*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C25","v":2.1306375000000001E-3},null,{"$f":"CM25+CO24*'5. UD1 Parameters'!$G$17","v":2.5867683390232436E-2},null,{"$f":"CO24*(1-'5. UD1 Parameters'!$G$17)","v":4.398589759474214E-3},null,{"$f":"CQ25*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.9323931729828092E-3},null,null,null,68.167981879522287,null,{"$f":"CW25*'5. UD1 Parameters'!$C$31","v":1704.1995469880571},null,68.165049486349304,null,{"$f":"DA25*'5. UD1 Parameters'!$C$31","v":1704.1262371587327},null,18.308,null,null,49.859981879522287,null,49.857049486349304,null,null,{"$f":"DH25*'5. UD1 Parameters'!$C$31","v":1246.4995469880571},null,{"$f":"DJ25*'5. UD1 Parameters'!$C$31","v":1246.4262371587326},null,null,39.080698648429852,null,653.2732042830545,null,2019,null,68.394902397222666,1709.8725599305667,0.22692051770037835,5.6730129425095583]
[2020,null,1,null,{"$f":"'6. UD1 Assumptions'!Y317","v":70.408644120459371},null,{"$f":"E26*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C26","v":10.033231787165461},null,{"$f":"G26+(I25*'5. UD1 Parameters'!$G$10)","v":29.33291892523075},null,{"$f":"I25*(1-'5. UD1 Parameters'!$G$10)","v":9.4920627912500724},null,{"$f":"K26*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":6.3280418608333813},null,{"$f":"E26*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C26","v":3.3444105957218202},null,{"$f":"'6. UD1 Assumptions'!AA317","v":234.69548040153123},null,{"$f":"Q26*C26*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":103.50070685707527},null,{"$f":"S26+U25*'5. UD1 Parameters'!$G$11","v":594.20684140875073},null,{"$f":"U25*(1-'5. UD1 Parameters'!$G$11)","v":90.930227305089474},null,{"$f":"W26*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":60.620151536726311},null,{"$f":"Q26*C26*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":34.500235619025091},null,{"$f":"'6. UD1 Assumptions'!AC317","v":51.820762072658098},null,{"$f":"AC26*C26*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":5.0525243020841648},null,{"$f":"AE26+(AG25*'5. UD1 Parameters'!$G$12)","v":53.875805285877796},null,{"$f":"AG25*(1-'5. UD1 Parameters'!$G$12)","v":3.5400873069984464},null,{"$f":"AI26*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.3600582046656307},null,{"$f":"AC26*C26*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.6841747673613883},null,{"$f":"'6. UD1 Assumptions'!AE317","v":9.3878192160612493},null,{"$f":"AO26*C26*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":3.5204322060229686E-2},null,{"$f":"AQ26+(AS25*'5. UD1 Parameters'!$G$13)","v":0.45479325658889908},null,{"$f":"AS25*(1-'5. UD1 Parameters'!$G$13)","v":1.4945635663455402E-2},null,{"$f":"AU26*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":9.963757108970267E-3},null,{"$f":"AO26*C26*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.1734774020076562E-2},null,{"$f":"'6. UD1 Assumptions'!AG317","v":21.591984196940874},null,{"$f":"BA26*C26*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.64775952590822627},null,{"$f":"BC26+BE25*'5. UD1 Parameters'!$G$14","v":6.9071545238304859},null,{"$f":"BE25*(1-'5. UD1 Parameters'!$G$14)","v":0.45385734705108288},null,{"$f":"BG26*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.30257156470072188},null,{"$f":"BA26*C26*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.21591984196940875},null,{"$f":"'6. UD1 Assumptions'!AI317","v":1.4081728824091875},null,{"$f":"BM26*'5. UD1 Parameters'!$C$15*C26*'5. UD1 Parameters'!$C$28","v":2.1122593236137812E-3},null,{"$f":"BO26+(BQ25*'5. UD1 Parameters'!$G$15)","v":2.4334643491816212E-2},null,{"$f":"BQ25*(1-'5. UD1 Parameters'!$G$15)","v":1.1393660003929376E-3},null,{"$f":"BS26*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":7.5957733359529169E-4},null,null,null,{"$f":"'6. UD1 Assumptions'!AM317","v":9.0842500000000008},null,{"$f":"BY26*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C26","v":0.20439562500000003},null,{"$f":"CA26+CC25*'5. UD1 Parameters'!$G$16","v":2.4005482668646079},null,{"$f":"CC25*(1-'5. UD1 Parameters'!$G$16)","v":6.6882805198771489E-2},null,{"$f":"CE26*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.458853679918099E-2},null,{"$f":"BY26*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C26","v":6.8131875000000008E-2},null,{"$f":"'6. UD1 Assumptions'!AO317","v":0.18939},null,{"$f":"CK26*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C26","v":2.1306375000000001E-3},null,{"$f":"CM26+CO25*'5. UD1 Parameters'!$G$17","v":2.3954291863193769E-2},null,{"$f":"CO25*(1-'5. UD1 Parameters'!$G$17)","v":4.0440290270386666E-3},null,{"$f":"CQ26*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.6960193513591111E-3},null,null,null,69.668831057519157,null,{"$f":"CW26*'5. UD1 Parameters'!$C$31","v":1741.7207764379789},null,69.666135038167795,null,{"$f":"DA26*'5. UD1 Parameters'!$C$31","v":1741.6533759541949},null,18.308,null,null,51.360831057519157,null,51.358135038167795,null,null,{"$f":"DH26*'5. UD1 Parameters'!$C$31","v":1284.0207764379788},null,{"$f":"DJ26*'5. UD1 Parameters'!$C$31","v":1283.9533759541948},null,null,39.824607473097785,null,693.09781175615228,null,2020,null,69.86290358216047,1746.5725895540118,0.19407252464131375,4.8518131160328721]
[2021,null,1,null,{"$f":"'6. UD1 Assumptions'!Y318","v":71.816817002868547},null,{"$f":"E27*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C27","v":10.233896422908767},null,{"$f":"G27+(I26*'5. UD1 Parameters'!$G$10)","v":29.896339987229119},null,{"$f":"I26*(1-'5. UD1 Parameters'!$G$10)","v":9.6704753609103982},null,{"$f":"K27*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":6.4469835739402654},null,{"$f":"E27*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C27","v":3.411298807636256},null,{"$f":"'6. UD1 Assumptions'!AA318","v":239.38939000956185},null,{"$f":"Q27*C27*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":105.57072099421677},null,{"$f":"S27+U26*'5. UD1 Parameters'!$G$11","v":606.88212687164696},null,{"$f":"U26*(1-'5. UD1 Parameters'!$G$11)","v":92.895435531320587},null,{"$f":"W27*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":61.930290354213724},null,{"$f":"Q27*C27*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":35.19024033140559},null,{"$f":"'6. UD1 Assumptions'!AC318","v":51.708108242065357},null,{"$f":"AC27*C27*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":5.0415405536013722},null,{"$f":"AE27+(AG26*'5. UD1 Parameters'!$G$12)","v":55.275008444610052},null,{"$f":"AG26*(1-'5. UD1 Parameters'!$G$12)","v":3.6423373948691182},null,{"$f":"AI27*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.4282249299127452},null,{"$f":"AC27*C27*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.6805135178671242},null,{"$f":"'6. UD1 Assumptions'!AE318","v":9.575575600382475},null,{"$f":"AO27*C27*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":3.5908408501434286E-2},null,{"$f":"AQ27+(AS26*'5. UD1 Parameters'!$G$13)","v":0.47505924034109243},null,{"$f":"AS26*(1-'5. UD1 Parameters'!$G$13)","v":1.5642424749240953E-2},null,{"$f":"AU27*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.0428283166160634E-2},null,{"$f":"AO27*C27*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.1969469500478095E-2},null,{"$f":"'6. UD1 Assumptions'!AG318","v":21.545045100860566},null,{"$f":"BA27*C27*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.64635135302581692},null,{"$f":"BC27+BE26*'5. UD1 Parameters'!$G$14","v":7.0865395441807744},null,{"$f":"BE26*(1-'5. UD1 Parameters'!$G$14)","v":0.46696633267552795},null,{"$f":"BG27*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.31131088845035193},null,{"$f":"BA27*C27*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.21545045100860566},null,{"$f":"'6. UD1 Assumptions'!AI318","v":1.4363363400573712},null,{"$f":"BM27*'5. UD1 Parameters'!$C$15*C27*'5. UD1 Parameters'!$C$28","v":2.154504510086057E-3},null,{"$f":"BO27+(BQ26*'5. UD1 Parameters'!$G$15)","v":2.5302333434236438E-2},null,{"$f":"BQ26*(1-'5. UD1 Parameters'!$G$15)","v":1.1868145676658308E-3},null,{"$f":"BS27*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":7.9120971177722046E-4},null,null,null,{"$f":"'6. UD1 Assumptions'!AM318","v":9.7331250000000011},null,{"$f":"BY27*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C27","v":0.21899531249999998},null,{"$f":"CA27+CC26*'5. UD1 Parameters'!$G$16","v":2.5485966561463709},null,{"$f":"CC26*(1-'5. UD1 Parameters'!$G$16)","v":7.0946923218236951E-2},null,{"$f":"CE27*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.7297948812157965E-2},null,{"$f":"BY27*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C27","v":7.2998437499999999E-2},null,{"$f":"'6. UD1 Assumptions'!AO318","v":0.18939},null,{"$f":"CK27*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C27","v":2.1306375000000001E-3},null,{"$f":"CM27+CO26*'5. UD1 Parameters'!$G$17","v":2.2340030751457619E-2},null,{"$f":"CO26*(1-'5. UD1 Parameters'!$G$17)","v":3.7448986117361513E-3},null,{"$f":"CQ27*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.4965990744907672E-3},null,null,null,71.177823787281682,null,{"$f":"CW27*'5. UD1 Parameters'!$C$31","v":1779.4455946820422},null,71.175327188207177,null,{"$f":"DA27*'5. UD1 Parameters'!$C$31","v":1779.3831797051794},null,18.308,null,null,52.869823787281682,null,52.867327188207177,null,null,{"$f":"DH27*'5. UD1 Parameters'!$C$31","v":1321.7455946820421},null,{"$f":"DJ27*'5. UD1 Parameters'!$C$31","v":1321.6831797051793},null,null,40.582471014918056,null,733.68028277107032,null,2021,null,71.344035571942399,1783.6008892985599,0.1662117846607174,4.1552946165177218]
[2022,null,1,null,{"$f":"'6. UD1 Assumptions'!Y319","v":73.253153342925927},null,{"$f":"E28*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C28","v":10.438574351366945},null,{"$f":"G28+(I27*'5. UD1 Parameters'!$G$10)","v":30.478690347903495},null,{"$f":"I27*(1-'5. UD1 Parameters'!$G$10)","v":9.8562239906925715},null,{"$f":"K28*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":6.5708159937950477},null,{"$f":"E28*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C28","v":3.4795247837889818},null,{"$f":"'6. UD1 Assumptions'!AA319","v":244.17717780975312},null,{"$f":"Q28*C28*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":107.68213541410111},null,{"$f":"S28+U27*'5. UD1 Parameters'!$G$11","v":619.68723367689245},null,{"$f":"U27*(1-'5. UD1 Parameters'!$G$11)","v":94.877028608855667},null,{"$f":"W28*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":63.251352405903774},null,{"$f":"Q28*C28*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":35.894045138033704},null,{"$f":"'6. UD1 Assumptions'!AC319","v":51.570219953419858},null,{"$f":"AC28*C28*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":5.028096445458436},null,{"$f":"AE28+(AG27*'5. UD1 Parameters'!$G$12)","v":56.566172714461949},null,{"$f":"AG27*(1-'5. UD1 Parameters'!$G$12)","v":3.7369321756065372},null,{"$f":"AI28*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.4912881170710248},null,{"$f":"AC28*C28*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.6760321484861453},null,{"$f":"'6. UD1 Assumptions'!AE319","v":9.7670871123901257},null,{"$f":"AO28*C28*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":3.662657667146297E-2},null,{"$f":"AQ28+(AS27*'5. UD1 Parameters'!$G$13)","v":0.49534635218802681},null,{"$f":"AS27*(1-'5. UD1 Parameters'!$G$13)","v":1.6339464824528565E-2},null,{"$f":"AU28*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.0892976549685709E-2},null,{"$f":"AO28*C28*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.2208858890487657E-2},null,{"$f":"'6. UD1 Assumptions'!AG319","v":21.487591647258274},null,{"$f":"BA28*C28*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.64462774941774825},null,{"$f":"BC28+BE27*'5. UD1 Parameters'!$G$14","v":7.2520734249310177},null,{"$f":"BE27*(1-'5. UD1 Parameters'!$G$14)","v":0.47909386866750464},null,{"$f":"BG28*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.31939591244500309},null,{"$f":"BA28*C28*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.21487591647258275},null,{"$f":"'6. UD1 Assumptions'!AI319","v":1.4650630668585187},null,{"$f":"BM28*'5. UD1 Parameters'!$C$15*C28*'5. UD1 Parameters'!$C$28","v":2.197594600287778E-3},null,{"$f":"BO28+(BQ27*'5. UD1 Parameters'!$G$15)","v":2.6265918671461681E-2},null,{"$f":"BQ27*(1-'5. UD1 Parameters'!$G$15)","v":1.2340093630625363E-3},null,{"$f":"BS28*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":8.2267290870835746E-4},null,null,null,{"$f":"'6. UD1 Assumptions'!AM319","v":10.382000000000001},null,{"$f":"BY28*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C28","v":0.233595},null,{"$f":"CA28+CC27*'5. UD1 Parameters'!$G$16","v":2.7068692417739086},null,{"$f":"CC27*(1-'5. UD1 Parameters'!$G$16)","v":7.5322414372462218E-2},null,{"$f":"CE28*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.021494291497481E-2},null,{"$f":"BY28*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C28","v":7.7865000000000004E-2},null,{"$f":"'6. UD1 Assumptions'!AO319","v":0.18939},null,{"$f":"CK28*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C28","v":2.1306375000000001E-3},null,{"$f":"CM28+CO27*'5. UD1 Parameters'!$G$17","v":2.0978135446686065E-2},null,{"$f":"CO27*(1-'5. UD1 Parameters'!$G$17)","v":3.492532804771555E-3},null,{"$f":"CQ28*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.3283552031810365E-3},null,null,null,72.697111376791398,null,{"$f":"CW28*'5. UD1 Parameters'!$C$31","v":1817.427784419785},null,72.694783021588222,null,{"$f":"DA28*'5. UD1 Parameters'!$C$31","v":1817.3695755397055},null,18.308,null,null,54.389111376791398,null,54.386783021588222,null,null,{"$f":"DH28*'5. UD1 Parameters'!$C$31","v":1359.7277844197849},null,{"$f":"DJ28*'5. UD1 Parameters'!$C$31","v":1359.6695755397056},null,null,41.354551845671899,null,775.03483461674227,null,2022,null,72.839670445571585,1820.9917611392896,0.1425590687801872,3.5639767195045806]
[2023,null,1,null,{"$f":"'6. UD1 Assumptions'!Y320","v":74.718216409784446},null,{"$f":"E29*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C29","v":10.647345838394283},null,{"$f":"G29+(I28*'5. UD1 Parameters'!$G$10)","v":31.077822955506949},null,{"$f":"I28*(1-'5. UD1 Parameters'!$G$10)","v":10.048213230790829},null,{"$f":"K29*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":6.6988088205272192},null,{"$f":"E29*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C29","v":3.5491152794647611},null,{"$f":"'6. UD1 Assumptions'!AA320","v":249.06072136594815},null,{"$f":"Q29*C29*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":109.83577812238315},null,{"$f":"S29+U28*'5. UD1 Parameters'!$G$11","v":632.6440944695189},null,{"$f":"U28*(1-'5. UD1 Parameters'!$G$11)","v":96.878917329756604},null,{"$f":"W29*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":64.585944886504393},null,{"$f":"Q29*C29*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":36.61192604079438},null,{"$f":"'6. UD1 Assumptions'!AC320","v":51.40613288993169},null,{"$f":"AC29*C29*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":5.0120979567683399},null,{"$f":"AE29+(AG28*'5. UD1 Parameters'!$G$12)","v":57.754047811465142},null,{"$f":"AG28*(1-'5. UD1 Parameters'!$G$12)","v":3.8242228597651495},null,{"$f":"AI29*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.5494819065100995},null,{"$f":"AC29*C29*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.6706993189227799},null,{"$f":"'6. UD1 Assumptions'!AE320","v":9.9624288546379258},null,{"$f":"AO29*C29*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":3.7359108204892223E-2},null,{"$f":"AQ29+(AS28*'5. UD1 Parameters'!$G$13)","v":0.51566822880107899},null,{"$f":"AS28*(1-'5. UD1 Parameters'!$G$13)","v":1.7037231591840063E-2},null,{"$f":"AU29*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.1358154394560041E-2},null,{"$f":"AO29*C29*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.2453036068297408E-2},null,{"$f":"'6. UD1 Assumptions'!AG320","v":21.419222037471542},null,{"$f":"BA29*C29*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.64257666112414624},null,{"$f":"BC29+BE28*'5. UD1 Parameters'!$G$14","v":7.4043651040339915},null,{"$f":"BE28*(1-'5. UD1 Parameters'!$G$14)","v":0.49028498202117288},null,{"$f":"BG29*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.3268566546807819},null,{"$f":"BA29*C29*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.21419222037471541},null,{"$f":"'6. UD1 Assumptions'!AI320","v":1.4943643281956889},null,{"$f":"BM29*'5. UD1 Parameters'!$C$15*C29*'5. UD1 Parameters'!$C$28","v":2.2415464922935333E-3},null,{"$f":"BO29+(BQ28*'5. UD1 Parameters'!$G$15)","v":2.7226461194130587E-2},null,{"$f":"BQ28*(1-'5. UD1 Parameters'!$G$15)","v":1.2810039696246273E-3},null,{"$f":"BS29*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":8.540026464164182E-4},null,null,null,{"$f":"'6. UD1 Assumptions'!AM320","v":11.030875000000002},null,{"$f":"BY29*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C29","v":0.24819468750000001},null,{"$f":"CA29+CC28*'5. UD1 Parameters'!$G$16","v":2.8750638530793262},null,{"$f":"CC28*(1-'5. UD1 Parameters'!$G$16)","v":8.0000076194582145E-2},null,{"$f":"CE29*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.3333384129721426E-2},null,{"$f":"BY29*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C29","v":8.2731562500000008E-2},null,{"$f":"'6. UD1 Assumptions'!AO320","v":0.18939},null,{"$f":"CK29*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C29","v":2.1306375000000001E-3},null,{"$f":"CM29+CO28*'5. UD1 Parameters'!$G$17","v":1.9829152294162496E-2},null,{"$f":"CO28*(1-'5. UD1 Parameters'!$G$17)","v":3.2796206525235699E-3},null,{"$f":"CQ29*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.1864137683490466E-3},null,null,null,74.228824223161538,null,{"$f":"CW29*'5. UD1 Parameters'!$C$31","v":1855.7206055790384},null,74.226637809393196,null,{"$f":"DA29*'5. UD1 Parameters'!$C$31","v":1855.6659452348299},null,18.308,null,null,55.920824223161539,null,55.918637809393196,null,null,{"$f":"DH29*'5. UD1 Parameters'!$C$31","v":1398.0206055790384},null,{"$f":"DJ29*'5. UD1 Parameters'!$C$31","v":1397.9659452348299},null,null,42.141117458124938,null,817.17595207486715,null,2023,null,74.35128430419077,1858.7821076047692,0.12246008102923156,3.0615020257307606]
[2024,null,1,null,{"$f":"'6. UD1 Assumptions'!Y321","v":76.212580737980133},null,{"$f":"E30*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C30","v":10.860292755162169},null,{"$f":"G30+(I29*'5. UD1 Parameters'!$G$10)","v":31.692380469385036},null,{"$f":"I29*(1-'5. UD1 Parameters'!$G$10)","v":10.245735241284082},null,{"$f":"K30*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":6.8304901608560549},null,{"$f":"E30*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C30","v":3.6200975850540562},null,{"$f":"'6. UD1 Assumptions'!AA321","v":254.04193579326713},null,{"$f":"Q30*C30*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":112.0324936848308},null,{"$f":"S30+U29*'5. UD1 Parameters'!$G$11","v":645.77205761624271},null,{"$f":"U29*(1-'5. UD1 Parameters'!$G$11)","v":98.904530538106997},null,{"$f":"W30*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":65.936353692071322},null,{"$f":"Q30*C30*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":37.344164561610263},null,{"$f":"'6. UD1 Assumptions'!AC321","v":51.214854255922653},null,{"$f":"AC30*C30*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.9934482899524593},null,{"$f":"AE30+(AG29*'5. UD1 Parameters'!$G$12)","v":58.84296554391522},null,{"$f":"AG29*(1-'5. UD1 Parameters'!$G$12)","v":3.9045305575023863},null,{"$f":"AI30*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.6030203716682574},null,{"$f":"AC30*C30*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.6644827633174863},null,{"$f":"'6. UD1 Assumptions'!AE321","v":10.161677431730686},null,{"$f":"AO30*C30*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":3.8106290368990076E-2},null,{"$f":"AQ30+(AS29*'5. UD1 Parameters'!$G$13)","v":0.53603832509125793},null,{"$f":"AS29*(1-'5. UD1 Parameters'!$G$13)","v":1.773619407881109E-2},null,{"$f":"AU30*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.1824129385874059E-2},null,{"$f":"AO30*C30*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.2702096789663359E-2},null,{"$f":"'6. UD1 Assumptions'!AG321","v":21.339522606634439},null,{"$f":"BA30*C30*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.64018567819903316},null,{"$f":"BC30+BE29*'5. UD1 Parameters'!$G$14","v":7.5439699415275907},null,{"$f":"BE29*(1-'5. UD1 Parameters'!$G$14)","v":0.50058084070543407},null,{"$f":"BG30*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.33372056047028936},null,{"$f":"BA30*C30*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.2133952260663444},null,{"$f":"'6. UD1 Assumptions'!AI321","v":1.5242516147596028},null,{"$f":"BM30*'5. UD1 Parameters'!$C$15*C30*'5. UD1 Parameters'!$C$28","v":2.2863774221394042E-3},null,{"$f":"BO30+(BQ29*'5. UD1 Parameters'!$G$15)","v":2.8184988435023269E-2},null,{"$f":"BQ29*(1-'5. UD1 Parameters'!$G$15)","v":1.3278501812467257E-3},null,{"$f":"BS30*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":8.8523345416448383E-4},null,null,null,{"$f":"'6. UD1 Assumptions'!AM321","v":11.679750000000002},null,{"$f":"BY30*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C30","v":0.26279437500000002},null,{"$f":"CA30+CC29*'5. UD1 Parameters'!$G$16","v":3.0528872498875965},null,{"$f":"CC29*(1-'5. UD1 Parameters'!$G$16)","v":8.4970978191729829E-2},null,{"$f":"CE30*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.6647318794486548E-2},null,{"$f":"BY30*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C30","v":8.7598125000000013E-2},null,{"$f":"'6. UD1 Assumptions'!AO321","v":0.18939},null,{"$f":"CK30*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C30","v":2.1306375000000001E-3},null,{"$f":"CM30+CO29*'5. UD1 Parameters'!$G$17","v":1.8859795633516363E-2},null,{"$f":"CO29*(1-'5. UD1 Parameters'!$G$17)","v":3.0999941606461327E-3},null,{"$f":"CQ30*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.0666627737640883E-3},null,null,null,{"$f":"CS30+CG30+BU30+BI30+AW30+AK30+Y30+M30","v":75.775008129474216},null,{"$f":"CW30*'5. UD1 Parameters'!$C$31","v":1894.3752032368554},null,75.772941466700459,null,{"$f":"DA30*'5. UD1 Parameters'!$C$31","v":1894.3235366675115},null,18.308,null,null,57.467008129474216,null,57.464941466700459,null,null,{"$f":"DH30*'5. UD1 Parameters'!$C$31","v":1436.6752032368554},null,{"$f":"DJ30*'5. UD1 Parameters'!$C$31","v":1436.6235366675114},null,null,42.94244035783781,null,860.11839243270492,null,2024,null,75.880372810226973,1897.0093202556743,0.10536468075275707,2.6341170188188698]
[2025,null,1,null,{"$f":"'6. UD1 Assumptions'!Y322","v":77.736832352739739},null,{"$f":"E31*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C31","v":11.077498610265414},null,{"$f":"G31+(I30*'5. UD1 Parameters'!$G$10)","v":32.321536545482587},null,{"$f":"I30*(1-'5. UD1 Parameters'!$G$10)","v":10.448342534167862},null,{"$f":"K31*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":6.9655616894452415},null,{"$f":"E31*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C31","v":3.6924995367551379},null,{"$f":"'6. UD1 Assumptions'!AA322","v":259.12277450913246},null,{"$f":"Q31*C31*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":114.27314355852741},null,{"$f":"S31+U30*'5. UD1 Parameters'!$G$11","v":659.08830811040411},null,{"$f":"U30*(1-'5. UD1 Parameters'!$G$11)","v":100.95689306436597},null,{"$f":"W31*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":67.304595376243981},null,{"$f":"Q31*C31*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":38.091047852842472},null,{"$f":"'6. UD1 Assumptions'!AC322","v":50.99536202339727},null,{"$f":"AC31*C31*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.9720477972812347},null,{"$f":"AE31+(AG30*'5. UD1 Parameters'!$G$12)","v":59.836865215366444},null,{"$f":"AG30*(1-'5. UD1 Parameters'!$G$12)","v":3.9781481258300126},null,{"$f":"AI31*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.6520987505533418},null,{"$f":"AC31*C31*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.6573492657604114},null,{"$f":"'6. UD1 Assumptions'!AE322","v":10.364910980365298},null,{"$f":"AO31*C31*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":3.8868416176369866E-2},null,{"$f":"AQ31+(AS30*'5. UD1 Parameters'!$G$13)","v":0.55646992620612268},null,{"$f":"AS30*(1-'5. UD1 Parameters'!$G$13)","v":1.8436815061505085E-2},null,{"$f":"AU31*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.2291210041003389E-2},null,{"$f":"AO31*C31*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.2956138725456623E-2},null,{"$f":"'6. UD1 Assumptions'!AG322","v":21.248067509748864},null,{"$f":"BA31*C31*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.63744202529246596},null,{"$f":"BC31+BE30*'5. UD1 Parameters'!$G$14","v":7.6713929763290292},null,{"$f":"BE30*(1-'5. UD1 Parameters'!$G$14)","v":0.51001899049102717},null,{"$f":"BG31*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.34001266032735145},null,{"$f":"BA31*C31*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.21248067509748864},null,{"$f":"'6. UD1 Assumptions'!AI322","v":1.5547366470547948},null,{"$f":"BM31*'5. UD1 Parameters'!$C$15*C31*'5. UD1 Parameters'!$C$28","v":2.3321049705821925E-3},null,{"$f":"BO31+(BQ30*'5. UD1 Parameters'!$G$15)","v":2.9142495299188657E-2},null,{"$f":"BQ30*(1-'5. UD1 Parameters'!$G$15)","v":1.3745981064168047E-3},null,{"$f":"BS31*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":9.1639873761120315E-4},null,null,null,{"$f":"'6. UD1 Assumptions'!AM322","v":12.328625000000002},null,{"$f":"BY31*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C31","v":0.27739406250000004},null,{"$f":"CA31+CC30*'5. UD1 Parameters'!$G$16","v":3.2400548585806064},null,{"$f":"CC30*(1-'5. UD1 Parameters'!$G$16)","v":9.0226453806990167E-2},null,{"$f":"CE31*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":6.0150969204660107E-2},null,{"$f":"BY31*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C31","v":9.2464687500000017E-2},null,{"$f":"'6. UD1 Assumptions'!AO322","v":0.18939},null,{"$f":"CK31*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C31","v":2.1306375000000001E-3},null,{"$f":"CM31+CO30*'5. UD1 Parameters'!$G$17","v":1.8041983524195861E-2},null,{"$f":"CO30*(1-'5. UD1 Parameters'!$G$17)","v":2.9484496093205026E-3},null,{"$f":"CQ31*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.9656330728803351E-3},null,null,null,77.337592687626071,null,{"$f":"CW31*'5. UD1 Parameters'!$C$31","v":1933.4398171906519},null,77.335627054553186,null,{"$f":"DA31*'5. UD1 Parameters'!$C$31","v":1933.3906763638297},null,18.308,null,null,59.029592687626071,null,59.027627054553186,null,null,{"$f":"DH31*'5. UD1 Parameters'!$C$31","v":1475.7398171906518},null,{"$f":"DJ31*'5. UD1 Parameters'!$C$31","v":1475.6906763638297},null,null,43.758798156680967,null,903.87719058938592,null,2025,null,77.428402466581517,1935.710061664538,9.0809778955446063E-2,2.2702444738861232]
[2026,null,1,null,{"$f":"'6. UD1 Assumptions'!Y323","v":79.291568999794521},null,{"$f":"E32*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C32","v":11.29904858247072},null,{"$f":"G32+(I31*'5. UD1 Parameters'!$G$10)","v":32.964822447581206},null,{"$f":"I31*(1-'5. UD1 Parameters'!$G$10)","v":10.655762680372101},null,{"$f":"K32*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":7.1038417869147334},null,{"$f":"E32*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C32","v":3.7663495274902399},null,{"$f":"'6. UD1 Assumptions'!AA323","v":264.30522999931509},null,{"$f":"Q32*C32*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":116.55860642969793},null,{"$f":"S32+U31*'5. UD1 Parameters'!$G$11","v":672.60822301248277},null,{"$f":"U31*(1-'5. UD1 Parameters'!$G$11)","v":103.03869152761919},null,{"$f":"W32*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":68.692461018412786},null,{"$f":"Q32*C32*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":38.852868809899313},null,{"$f":"'6. UD1 Assumptions'!AC323","v":50.746604159868497},null,{"$f":"AC32*C32*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.9477939055871794},null,{"$f":"AE32+(AG31*'5. UD1 Parameters'!$G$12)","v":60.73931723494006},null,{"$f":"AG31*(1-'5. UD1 Parameters'!$G$12)","v":4.0453418860135635},null,{"$f":"AI32*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.6968945906757087},null,{"$f":"AC32*C32*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.6492646351957263},null,{"$f":"'6. UD1 Assumptions'!AE323","v":10.572209199972603},null,{"$f":"AO32*C32*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":3.9645784499897259E-2},null,{"$f":"AQ32+(AS31*'5. UD1 Parameters'!$G$13)","v":0.57697615922897771},null,{"$f":"AS31*(1-'5. UD1 Parameters'!$G$13)","v":1.9139551477042299E-2},null,{"$f":"AU32*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.2759700984694866E-2},null,{"$f":"AO32*C32*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.3215261499965754E-2},null,{"$f":"'6. UD1 Assumptions'!AG323","v":21.144418399945213},null,{"$f":"BA32*C32*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.63433255199835648},null,{"$f":"BC32+BE31*'5. UD1 Parameters'!$G$14","v":7.7870919531974412},null,{"$f":"BE31*(1-'5. UD1 Parameters'!$G$14)","v":0.51863357512994379},null,{"$f":"BG32*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.34575571675329586},null,{"$f":"BA32*C32*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.21144418399945214},null,{"$f":"'6. UD1 Assumptions'!AI323","v":1.5858313799958905},null,{"$f":"BM32*'5. UD1 Parameters'!$C$15*C32*'5. UD1 Parameters'!$C$28","v":2.3787470699938359E-3},null,{"$f":"BO32+(BQ31*'5. UD1 Parameters'!$G$15)","v":3.0099946101955828E-2},null,{"$f":"BQ31*(1-'5. UD1 Parameters'!$G$15)","v":1.4212962672266673E-3},null,{"$f":"BS32*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":9.4753084481777816E-4},null,null,null,{"$f":"'6. UD1 Assumptions'!AM323","v":12.977500000000003},null,{"$f":"BY32*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C32","v":0.29199375000000005},null,{"$f":"CA32+CC31*'5. UD1 Parameters'!$G$16","v":3.4362905159616925},null,{"$f":"CC31*(1-'5. UD1 Parameters'!$G$16)","v":9.5758092618913687E-2},null,{"$f":"CE32*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":6.3838728412609125E-2},null,{"$f":"BY32*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C32","v":9.7331250000000022E-2},null,{"$f":"'6. UD1 Assumptions'!AO323","v":0.18939},null,{"$f":"CK32*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C32","v":2.1306375000000001E-3},null,{"$f":"CM32+CO31*'5. UD1 Parameters'!$G$17","v":1.7352024220975679E-2},null,{"$f":"CO31*(1-'5. UD1 Parameters'!$G$17)","v":2.8205968032201834E-3},null,{"$f":"CQ32*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.8803978688134554E-3},null,null,null,78.91837947086745,null,{"$f":"CW32*'5. UD1 Parameters'!$C$31","v":1972.9594867716862},null,78.916499072998647,null,{"$f":"DA32*'5. UD1 Parameters'!$C$31","v":1972.9124768249662},null,18.308,null,null,60.61037947086745,null,60.608499072998647,null,null,{"$f":"DH32*'5. UD1 Parameters'!$C$31","v":1515.2594867716862},null,{"$f":"DJ32*'5. UD1 Parameters'!$C$31","v":1515.2124768249662},null,null,44.590473668084698,null,948.46766425747057,null,2026,null,78.996784663800852,1974.9196165950214,7.8405192933402645E-2,1.9601298233351372]
[2027,null,1,null,{"$f":"'6. UD1 Assumptions'!Y324","v":80.877400379790416},null,{"$f":"E33*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C33","v":11.525029554120135},null,{"$f":"G33+(I32*'5. UD1 Parameters'!$G$10)","v":33.622010854739443},null,{"$f":"I32*(1-'5. UD1 Parameters'!$G$10)","v":10.867841146961895},null,{"$f":"K33*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":7.2452274313079297},null,{"$f":"E33*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C33","v":3.8416765180400447},null,{"$f":"'6. UD1 Assumptions'!AA324","v":269.59133459930138},null,{"$f":"Q33*C33*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":118.88977855829191},null,{"$f":"S33+U32*'5. UD1 Parameters'!$G$11","v":686.3456716673378},null,{"$f":"U32*(1-'5. UD1 Parameters'!$G$11)","v":105.15232990343695},null,{"$f":"W33*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":70.101553268957957},null,{"$f":"Q33*C33*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":39.6299261860973},null,{"$f":"'6. UD1 Assumptions'!AC324","v":50.467497836989217},null,{"$f":"AC33*C33*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.9205810391064491},null,{"$f":"AE33+(AG32*'5. UD1 Parameters'!$G$12)","v":61.553545054271417},null,{"$f":"AG32*(1-'5. UD1 Parameters'!$G$12)","v":4.106353219775098},null,{"$f":"AI33*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.7375688131833984},null,{"$f":"AC33*C33*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.6401936797021497},null,{"$f":"'6. UD1 Assumptions'!AE324","v":10.783653383972055},null,{"$f":"AO33*C33*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":4.0438700189895205E-2},null,{"$f":"AQ33+(AS32*'5. UD1 Parameters'!$G$13)","v":0.59757000459288423},null,{"$f":"AS32*(1-'5. UD1 Parameters'!$G$13)","v":1.9844854825988741E-2},null,{"$f":"AU33*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.3229903217325827E-2},null,{"$f":"AO33*C33*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.3479566729965069E-2},null,{"$f":"'6. UD1 Assumptions'!AG324","v":21.028124098745511},null,{"$f":"BA33*C33*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.63084372296236535},null,{"$f":"BC33+BE32*'5. UD1 Parameters'!$G$14","v":7.8914801351629995},null,{"$f":"BE32*(1-'5. UD1 Parameters'!$G$14)","v":0.52645554099680725},null,{"$f":"BG33*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.35097036066453813},null,{"$f":"BA33*C33*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.21028124098745513},null,{"$f":"'6. UD1 Assumptions'!AI324","v":1.6175480075958082},null,{"$f":"BM33*'5. UD1 Parameters'!$C$15*C33*'5. UD1 Parameters'!$C$28","v":2.4263220113937122E-3},null,{"$f":"BO33+(BQ32*'5. UD1 Parameters'!$G$15)","v":3.1058276419459664E-2},null,{"$f":"BQ32*(1-'5. UD1 Parameters'!$G$15)","v":1.4679916938898756E-3},null,{"$f":"BS33*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":9.7866112925991703E-4},null,null,null,{"$f":"'6. UD1 Assumptions'!AM324","v":13.626375000000003},null,{"$f":"BY33*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C33","v":0.30659343750000001},null,{"$f":"CA33+CC32*'5. UD1 Parameters'!$G$16","v":3.6413262206901233},null,{"$f":"CC32*(1-'5. UD1 Parameters'!$G$16)","v":0.10155773277156945},null,{"$f":"CE33*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":6.7705155181046292E-2},null,{"$f":"BY33*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C33","v":0.10219781250000001},null,{"$f":"'6. UD1 Assumptions'!AO324","v":0.18939},null,{"$f":"CK33*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C33","v":2.1306375000000001E-3},null,{"$f":"CM33+CO32*'5. UD1 Parameters'!$G$17","v":1.6769929831965454E-2},null,{"$f":"CO32*(1-'5. UD1 Parameters'!$G$17)","v":2.7127318890102252E-3},null,{"$f":"CQ33*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.8084879260068167E-3},null,null,null,80.519042081567463,null,{"$f":"CW33*'5. UD1 Parameters'!$C$31","v":2012.9760520391865},null,80.51723359364145,null,{"$f":"DA33*'5. UD1 Parameters'!$C$31","v":2012.9308398410362},null,18.308,null,null,62.211042081567463,null,62.20923359364145,null,null,{"$f":"DH33*'5. UD1 Parameters'!$C$31","v":1555.2760520391867},null,{"$f":"DJ33*'5. UD1 Parameters'!$C$31","v":1555.2308398410362},null,null,45.437755004056918,null,993.90541926152753,null,2027,null,80.586863983582944,2014.6715995895736,6.7821902015481328E-2,1.6955475503871185]
[2028,null,1,null,{"$f":"'6. UD1 Assumptions'!Y325","v":82.494948387386216},null,{"$f":"E34*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C34","v":11.755530145202536},null,{"$f":"G34+(I33*'5. UD1 Parameters'!$G$10)","v":34.293038009162245},null,{"$f":"I33*(1-'5. UD1 Parameters'!$G$10)","v":11.084502990779734},null,{"$f":"K34*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":7.3896686605198223},null,{"$f":"E34*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C34","v":3.9185100484008455},null,{"$f":"'6. UD1 Assumptions'!AA325","v":274.98316129128739},null,{"$f":"Q34*C34*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":121.26757412945773},null,{"$f":"S34+U33*'5. UD1 Parameters'!$G$11","v":700.3132693384041},null,{"$f":"U33*(1-'5. UD1 Parameters'!$G$11)","v":107.29997645839147},null,{"$f":"W34*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":71.533317638927642},null,{"$f":"Q34*C34*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":40.422524709819243},null,{"$f":"'6. UD1 Assumptions'!AC325","v":50.156928619530824},null,{"$f":"AC34*C34*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.8903005404042554},null,{"$f":"AE34+(AG33*'5. UD1 Parameters'!$G$12)","v":62.282445542309269},null,{"$f":"AG33*(1-'5. UD1 Parameters'!$G$12)","v":4.1614000523664005},null,{"$f":"AI34*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.7742667015776004},null,{"$f":"AC34*C34*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.6301001801347519},null,{"$f":"'6. UD1 Assumptions'!AE325","v":10.999326451651497},null,{"$f":"AO34*C34*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":4.1247474193693109E-2},null,{"$f":"AQ34+(AS33*'5. UD1 Parameters'!$G$13)","v":0.61826430722164105},null,{"$f":"AS33*(1-'5. UD1 Parameters'!$G$13)","v":2.055317156493635E-2},null,{"$f":"AU34*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.3702114376624233E-2},null,{"$f":"AO34*C34*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.374915806456437E-2},null,{"$f":"'6. UD1 Assumptions'!AG325","v":20.898720258137843},null,{"$f":"BA34*C34*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.62696160774413534},null,{"$f":"BC34+BE33*'5. UD1 Parameters'!$G$14","v":7.9849289156806735},null,{"$f":"BE33*(1-'5. UD1 Parameters'!$G$14)","v":0.53351282722646143},null,{"$f":"BG34*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.35567521815097425},null,{"$f":"BA34*C34*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.20898720258137843},null,{"$f":"'6. UD1 Assumptions'!AI325","v":1.6498989677477243},null,{"$f":"BM34*'5. UD1 Parameters'!$C$15*C34*'5. UD1 Parameters'!$C$28","v":2.4748484516215865E-3},null,{"$f":"BO34+(BQ33*'5. UD1 Parameters'!$G$15)","v":3.2018394856088303E-2},null,{"$f":"BQ33*(1-'5. UD1 Parameters'!$G$15)","v":1.514730014992951E-3},null,{"$f":"BS34*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.0098200099953006E-3},null,null,null,{"$f":"'6. UD1 Assumptions'!AM325","v":14.275250000000003},null,{"$f":"BY34*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C34","v":0.32119312500000008},null,{"$f":"CA34+CC33*'5. UD1 Parameters'!$G$16","v":3.8549018920617999},null,{"$f":"CC33*(1-'5. UD1 Parameters'!$G$16)","v":0.10761745362832384},null,{"$f":"CE34*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":7.1744969085549226E-2},null,{"$f":"BY34*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C34","v":0.10706437500000002},null,{"$f":"'6. UD1 Assumptions'!AO325","v":0.18939},null,{"$f":"CK34*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C34","v":2.1306375000000001E-3},null,{"$f":"CM34+CO33*'5. UD1 Parameters'!$G$17","v":1.6278837276019358E-2},null,{"$f":"CO33*(1-'5. UD1 Parameters'!$G$17)","v":2.6217300559460955E-3},null,{"$f":"CQ34*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.7478200372973969E-3},null,null,null,82.141132942685502,null,{"$f":"CW34*'5. UD1 Parameters'!$C$31","v":2053.5283235671377},null,82.139385122648207,null,{"$f":"DA34*'5. UD1 Parameters'!$C$31","v":2053.484628066205},null,18.308,null,null,63.833132942685502,null,63.831385122648207,null,null,{"$f":"DH34*'5. UD1 Parameters'!$C$31","v":1595.8283235671377},null,{"$f":"DJ34*'5. UD1 Parameters'!$C$31","v":1595.7846280662052},null,null,46.300935674000783,null,1040.2063549355282,null,2028,null,82.199915208310046,2054.9978802077512,5.8782265624543584E-2,1.4695566406135185]
[2029,null,1,null,{"$f":"'6. UD1 Assumptions'!Y326","v":84.144847355133948},null,{"$f":"E35*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C35","v":11.990640748106587},null,{"$f":"G35+(I34*'5. UD1 Parameters'!$G$10)","v":34.977951565110153},null,{"$f":"I34*(1-'5. UD1 Parameters'!$G$10)","v":11.305727192158679},null,{"$f":"K35*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":7.5371514614391195},null,{"$f":"E35*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C35","v":3.9968802493688624},null,{"$f":"'6. UD1 Assumptions'!AA326","v":280.48282451711316},null,{"$f":"Q35*C35*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":123.69292561204691},null,{"$f":"S35+U34*'5. UD1 Parameters'!$G$11","v":714.52259154844546},null,{"$f":"U34*(1-'5. UD1 Parameters'!$G$11)","v":109.48360340200554},null,{"$f":"W35*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":72.989068934670357},null,{"$f":"Q35*C35*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":41.230975204015635},null,{"$f":"'6. UD1 Assumptions'!AC326","v":49.813749634239294},null,{"$f":"AC35*C35*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.8568405893383311},null,{"$f":"AE35+(AG34*'5. UD1 Parameters'!$G$12)","v":62.928607901616274},null,{"$f":"AG34*(1-'5. UD1 Parameters'!$G$12)","v":4.2106782300313297},null,{"$f":"AI35*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.8071188200208863},null,{"$f":"AC35*C35*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.618946863112777},null,{"$f":"'6. UD1 Assumptions'!AE326","v":11.219312980684526},null,{"$f":"AO35*C35*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":4.2072423677566972E-2},null,{"$f":"AQ35+(AS34*'5. UD1 Parameters'!$G$13)","v":0.63907178740951553},null,{"$f":"AS34*(1-'5. UD1 Parameters'!$G$13)","v":2.1264943489692389E-2},null,{"$f":"AU35*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.4176628993128259E-2},null,{"$f":"AO35*C35*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.4024141225855657E-2},null,{"$f":"'6. UD1 Assumptions'!AG326","v":20.755729014266372},null,{"$f":"BA35*C35*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.62267187042799121},null,{"$f":"BC35+BE34*'5. UD1 Parameters'!$G$14","v":8.0677702437969554},null,{"$f":"BE34*(1-'5. UD1 Parameters'!$G$14)","v":0.53983054231170879},null,{"$f":"BG35*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.35988702820780583},null,{"$f":"BA35*C35*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.20755729014266372},null,{"$f":"'6. UD1 Assumptions'!AI326","v":1.6828969471026789},null,{"$f":"BM35*'5. UD1 Parameters'!$C$15*C35*'5. UD1 Parameters'!$C$28","v":2.5243454206540185E-3},null,{"$f":"BO35+(BQ34*'5. UD1 Parameters'!$G$15)","v":3.2981184733047515E-2},null,{"$f":"BQ34*(1-'5. UD1 Parameters'!$G$15)","v":1.5615555436948045E-3},null,{"$f":"BS35*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.0410370291298696E-3},null,null,null,{"$f":"'6. UD1 Assumptions'!AM326","v":14.924125000000004},null,{"$f":"BY35*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C35","v":0.33579281250000004},null,{"$f":"CA35+CC34*'5. UD1 Parameters'!$G$16","v":4.0767651359190671},null,{"$f":"CC34*(1-'5. UD1 Parameters'!$G$16)","v":0.1139295686427329},null,{"$f":"CE35*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":7.5953045761821936E-2},null,{"$f":"BY35*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C35","v":0.11193093750000002},null,{"$f":"'6. UD1 Assumptions'!AO326","v":0.18939},null,{"$f":"CK35*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C35","v":2.1306375000000001E-3},null,{"$f":"CM35+CO34*'5. UD1 Parameters'!$G$17","v":1.5864519764875247E-2},null,{"$f":"CO34*(1-'5. UD1 Parameters'!$G$17)","v":2.5449550111441119E-3},null,{"$f":"CQ35*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.6966366740960746E-3},null,null,null,83.786093592796348,null,{"$f":"CW35*'5. UD1 Parameters'!$C$31","v":2094.6523398199088},null,83.784396956122251,null,{"$f":"DA35*'5. UD1 Parameters'!$C$31","v":2094.6099239030564},null,18.308,null,null,65.478093592796341,null,65.476396956122244,null,null,{"$f":"DH35*'5. UD1 Parameters'!$C$31","v":1636.9523398199085},null,{"$f":"DJ35*'5. UD1 Parameters'!$C$31","v":1636.9099239030561},null,null,47.180314685365794,null,1087.3866696208941,null,2029,null,83.837145447227954,2095.928636180699,5.1051854431605648E-2,1.2762963607901838]
[2030,null,1,null,{"$f":"'6. UD1 Assumptions'!Y327","v":85.827744302236624},null,{"$f":"E36*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C36","v":12.230453563068721},null,{"$f":"G36+(I35*'5. UD1 Parameters'!$G$10)","v":35.676875666425722},null,{"$f":"I35*(1-'5. UD1 Parameters'!$G$10)","v":11.531529461753152},null,{"$f":"K36*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":7.6876863078354347},null,{"$f":"E36*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C36","v":4.0768178543562401},null,{"$f":"'6. UD1 Assumptions'!AA327","v":286.09248100745543},null,{"$f":"Q36*C36*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":126.16678412428783},null,{"$f":"S36+U35*'5. UD1 Parameters'!$G$11","v":728.98435527697984},null,{"$f":"U35*(1-'5. UD1 Parameters'!$G$11)","v":111.70502039575344},null,{"$f":"W36*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":74.470013597168958},null,{"$f":"Q36*C36*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":42.055594708095946},null,{"$f":"'6. UD1 Assumptions'!AC327","v":49.436780718088301},null,{"$f":"AC36*C36*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.8200861200136096},null,{"$f":"AE36+(AG35*'5. UD1 Parameters'!$G$12)","v":63.494331222765254},null,{"$f":"AG35*(1-'5. UD1 Parameters'!$G$12)","v":4.2543627988646362},null,{"$f":"AI36*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.8362418659097575},null,{"$f":"AC36*C36*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.6066953733378697},null,{"$f":"'6. UD1 Assumptions'!AE327","v":11.443699240298217},null,{"$f":"AO36*C36*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":4.2913872151118318E-2},null,{"$f":"AQ36+(AS35*'5. UD1 Parameters'!$G$13)","v":0.66000505145115063},null,{"$f":"AS35*(1-'5. UD1 Parameters'!$G$13)","v":2.1980608109483265E-2},null,{"$f":"AU36*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.465373873965551E-2},null,{"$f":"AO36*C36*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.4304624050372772E-2},null,{"$f":"'6. UD1 Assumptions'!AG327","v":20.598658632536793},null,{"$f":"BA36*C36*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.61795975897610378},null,{"$f":"BC36+BE35*'5. UD1 Parameters'!$G$14","v":8.1402988747134906},null,{"$f":"BE35*(1-'5. UD1 Parameters'!$G$14)","v":0.54543112805956862},null,{"$f":"BG36*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.36362075203971239},null,{"$f":"BA36*C36*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.20598658632536793},null,{"$f":"'6. UD1 Assumptions'!AI327","v":1.7165548860447326},null,{"$f":"BM36*'5. UD1 Parameters'!$C$15*C36*'5. UD1 Parameters'!$C$28","v":2.5748323290670991E-3},null,{"$f":"BO36+(BQ35*'5. UD1 Parameters'!$G$15)","v":3.394750570203562E-2},null,{"$f":"BQ35*(1-'5. UD1 Parameters'!$G$15)","v":1.6085113600789922E-3},null,{"$f":"BS36*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.0723409067193281E-3},null,null,null,{"$f":"'6. UD1 Assumptions'!AM327","v":15.573000000000002},null,{"$f":"BY36*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C36","v":0.35039250000000005},null,{"$f":"CA36+CC35*'5. UD1 Parameters'!$G$16","v":4.3066710174789353},null,{"$f":"CC35*(1-'5. UD1 Parameters'!$G$16)","v":0.12048661844013166},null,{"$f":"CE36*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":8.0324412293421105E-2},null,{"$f":"BY36*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C36","v":0.11679750000000001},null,{"$f":"'6. UD1 Assumptions'!AO327","v":0.18939},null,{"$f":"CK36*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C36","v":2.1306375000000001E-3},null,{"$f":"CM36+CO35*'5. UD1 Parameters'!$G$17","v":1.5514974657823179E-2},null,{"$f":"CO35*(1-'5. UD1 Parameters'!$G$17)","v":2.4801826070520675E-3},null,{"$f":"CQ36*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.653455071368045E-3},null,null,null,85.455266469965025,null,{"$f":"CW36*'5. UD1 Parameters'!$C$31","v":2136.3816617491257},null,85.453613014893662,null,{"$f":"DA36*'5. UD1 Parameters'!$C$31","v":2136.3403253723413},null,18.308,null,null,67.147266469965018,null,67.145613014893655,null,null,{"$f":"DH36*'5. UD1 Parameters'!$C$31","v":1678.6816617491254},null,{"$f":"DJ36*'5. UD1 Parameters'!$C$31","v":1678.6403253723413},null,null,48.076196646165798,null,1135.4628662670598,null,2030,null,85.499699083987437,2137.4924770996859,4.4432614022412054E-2,1.1108153505601877]
[{"$f":"A36+1","v":2031},null,1,null,{"$f":"'6. UD1 Assumptions'!Y328","v":87.544299188281357},null,{"$f":"E37*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C37","v":12.475062634330094},null,{"$f":"G37+(I36*'5. UD1 Parameters'!$G$10)","v":36.389987573456366},null,{"$f":"I36*(1-'5. UD1 Parameters'!$G$10)","v":11.761950727299451},null,{"$f":"K37*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":7.8413004848663004},null,{"$f":"E37*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C37","v":4.1583542114433643},null,{"$f":"'6. UD1 Assumptions'!AA328","v":291.81433062760453},null,{"$f":"Q37*C37*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":128.69011980677359},null,{"$f":"S37+U36*'5. UD1 Parameters'!$G$11","v":743.70857220315986},null,{"$f":"U36*(1-'5. UD1 Parameters'!$G$11)","v":113.96590288059362},null,{"$f":"W37*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":75.977268587062412},null,{"$f":"Q37*C37*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":42.896706602257865},null,{"$f":"'6. UD1 Assumptions'!AC328","v":49.725161938943806},null,{"$f":"AC37*C37*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.8482032890470208},null,{"$f":"AE37+(AG36*'5. UD1 Parameters'!$G$12)","v":64.049925320214641},null,{"$f":"AG36*(1-'5. UD1 Parameters'!$G$12)","v":4.2926091915976397},null,{"$f":"AI37*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.8617394610650928},null,{"$f":"AC37*C37*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.6160677630156737},null,{"$f":"'6. UD1 Assumptions'!AE328","v":11.672573225104182},null,{"$f":"AO37*C37*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":4.3772149594140684E-2},null,{"$f":"AQ37+(AS36*'5. UD1 Parameters'!$G$13)","v":0.68107660203272558},null,{"$f":"AS36*(1-'5. UD1 Parameters'!$G$13)","v":2.2700599012565756E-2},null,{"$f":"AU37*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.5133732675043837E-2},null,{"$f":"AO37*C37*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.4590716531380228E-2},null,{"$f":"'6. UD1 Assumptions'!AG328","v":20.718817474559923},null,{"$f":"BA37*C37*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.62156452423679776},null,{"$f":"BC37+BE36*'5. UD1 Parameters'!$G$14","v":8.2115288872070007},null,{"$f":"BE36*(1-'5. UD1 Parameters'!$G$14)","v":0.55033451174328685},null,{"$f":"BG37*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.36688967449552456},null,{"$f":"BA37*C37*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.20718817474559925},null,{"$f":"'6. UD1 Assumptions'!AI328","v":1.7508859837656272},null,{"$f":"BM37*'5. UD1 Parameters'!$C$15*C37*'5. UD1 Parameters'!$C$28","v":2.6263289756484412E-3},null,{"$f":"BO37+(BQ36*'5. UD1 Parameters'!$G$15)","v":3.4918195287830495E-2},null,{"$f":"BQ36*(1-'5. UD1 Parameters'!$G$15)","v":1.6556393898535695E-3},null,{"$f":"BS37*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.1037595932357129E-3},null,null,null,{"$f":"'6. UD1 Assumptions'!AM328","v":15.573},null,{"$f":"BY37*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C37","v":0.3503925},null,{"$f":"CA37+CC36*'5. UD1 Parameters'!$G$16","v":4.5297821533752414},null,{"$f":"CC36*(1-'5. UD1 Parameters'!$G$16)","v":0.12728136410369345},null,{"$f":"CE37*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":8.4854242735795629E-2},null,{"$f":"BY37*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C37","v":0.1167975},null,{"$f":"'6. UD1 Assumptions'!AO328","v":0.18939},null,{"$f":"CK37*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C37","v":2.1306375000000001E-3},null,{"$f":"CM37+CO36*'5. UD1 Parameters'!$G$17","v":1.5220075749189932E-2},null,{"$f":"CO36*(1-'5. UD1 Parameters'!$G$17)","v":2.4255364086332456E-3},null,{"$f":"CQ37*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.6170242724221637E-3},null,null,null,87.149906966765826,null,{"$f":"CW37*'5. UD1 Parameters'!$C$31","v":2178.7476741691457},null,87.148289942493406,null,{"$f":"DA37*'5. UD1 Parameters'!$C$31","v":2178.7072485623353},null,18.308,null,null,68.841906966765833,null,68.840289942493399,null,null,{"$f":"DH37*'5. UD1 Parameters'!$C$31","v":1721.0476741691459},null,{"$f":"DJ37*'5. UD1 Parameters'!$C$31","v":1721.007248562335},null,null,49.009704967993883,null,1184.4725712350537,null,2031,null,87.188664100538588,2179.7166025134647,3.8757133772762131E-2,0.96892834431901065]
[{"$f":"A37+1","v":2032},null,1,null,{"$f":"'6. UD1 Assumptions'!Y329","v":89.295185172046985},null,{"$f":"E38*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C38","v":12.724563887016696},null,{"$f":"G38+(I37*'5. UD1 Parameters'!$G$10)","v":37.117502032492311},null,{"$f":"I37*(1-'5. UD1 Parameters'!$G$10)","v":11.997049427980752},null,{"$f":"K38*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":7.9980329519871676},null,{"$f":"E38*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C38","v":4.2415212956722321},null,{"$f":"'6. UD1 Assumptions'!AA329","v":297.65061724015663},null,{"$f":"Q38*C38*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":131.26392220290907},null,{"$f":"S38+U37*'5. UD1 Parameters'!$G$11","v":758.70467837184628},null,{"$f":"U37*(1-'5. UD1 Parameters'!$G$11)","v":116.26781603422261},null,{"$f":"W38*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":77.511877356148403},null,{"$f":"Q38*C38*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":43.754640734303024},null,{"$f":"'6. UD1 Assumptions'!AC329","v":50.00530369634631},null,{"$f":"AC38*C38*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.8755171103937656},null,{"$f":"AE38+(AG37*'5. UD1 Parameters'!$G$12)","v":64.595271644399418},null,{"$f":"AG37*(1-'5. UD1 Parameters'!$G$12)","v":4.3301707862089946},null,{"$f":"AI38*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.8867805241393296},null,{"$f":"AC38*C38*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.625172370131255},null,{"$f":"'6. UD1 Assumptions'!AE329","v":11.906024689606266},null,{"$f":"AO38*C38*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":4.46475925860235E-2},null,{"$f":"AQ38+(AS37*'5. UD1 Parameters'!$G$13)","v":0.70229884839512235},null,{"$f":"AS37*(1-'5. UD1 Parameters'!$G$13)","v":2.3425346223626659E-2},null,{"$f":"AU38*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.5616897482417772E-2},null,{"$f":"AO38*C38*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.4882530862007833E-2},null,{"$f":"'6. UD1 Assumptions'!AG329","v":20.835543206810961},null,{"$f":"BA38*C38*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.62506629620432885},null,{"$f":"BC38+BE37*'5. UD1 Parameters'!$G$14","v":8.2814450826153045},null,{"$f":"BE37*(1-'5. UD1 Parameters'!$G$14)","v":0.55515010079602467},null,{"$f":"BG38*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.37010006719734978},null,{"$f":"BA38*C38*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.20835543206810961},null,{"$f":"'6. UD1 Assumptions'!AI329","v":1.7859037034409397},null,{"$f":"BM38*'5. UD1 Parameters'!$C$15*C38*'5. UD1 Parameters'!$C$28","v":2.6788555551614099E-3},null,{"$f":"BO38+(BQ37*'5. UD1 Parameters'!$G$15)","v":3.5894070363407957E-2},null,{"$f":"BQ37*(1-'5. UD1 Parameters'!$G$15)","v":1.7029804795839491E-3},null,{"$f":"BS38*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.1353203197226327E-3},null,null,null,{"$f":"'6. UD1 Assumptions'!AM329","v":15.573},null,{"$f":"BY38*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C38","v":0.3503925},null,{"$f":"CA38+CC37*'5. UD1 Parameters'!$G$16","v":4.746299358690746},null,{"$f":"CC37*(1-'5. UD1 Parameters'!$G$16)","v":0.13387529468449505},null,{"$f":"CE38*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":8.9250196456330033E-2},null,{"$f":"BY38*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C38","v":0.1167975},null,{"$f":"'6. UD1 Assumptions'!AO329","v":0.18939},null,{"$f":"CK38*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C38","v":2.1306375000000001E-3},null,{"$f":"CM38+CO37*'5. UD1 Parameters'!$G$17","v":1.497127991552339E-2},null,{"$f":"CO37*(1-'5. UD1 Parameters'!$G$17)","v":2.3794333336665408E-3},null,{"$f":"CQ38*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.5862888891110271E-3},null,null,null,88.87437960261984,null,{"$f":"CW38*'5. UD1 Parameters'!$C$31","v":2221.8594900654962},null,88.872793313730725,null,{"$f":"DA38*'5. UD1 Parameters'!$C$31","v":2221.8198328432682},null,18.308,null,null,70.566379602619833,null,70.564793313730718,null,null,{"$f":"DH38*'5. UD1 Parameters'!$C$31","v":1764.1594900654959},null,{"$f":"DJ38*'5. UD1 Parameters'!$C$31","v":1764.1198328432679},null,null,49.961369863036623,null,1234.4339410980904,null,2032,null,88.908263438092305,2222.7065859523077,3.3883835472465762E-2,0.84709588681153036]
[2033,null,1,null,{"$f":"'6. UD1 Assumptions'!Y330","v":91.081088875487936},null,{"$f":"E39*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C39","v":12.979055164757032},null,{"$f":"G39+(I38*'5. UD1 Parameters'!$G$10)","v":37.859660835905217},null,{"$f":"I38*(1-'5. UD1 Parameters'!$G$10)","v":12.23689636134413},null,{"$f":"K39*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":8.1579309075627524},null,{"$f":"E39*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C39","v":4.3263517215856773},null,{"$f":"'6. UD1 Assumptions'!AA330","v":303.60362958495978},null,{"$f":"Q39*C39*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":133.88920064696725},null,{"$f":"S39+U38*'5. UD1 Parameters'!$G$11","v":773.98164397636924},null,{"$f":"U38*(1-'5. UD1 Parameters'!$G$11)","v":118.6122350424443},null,{"$f":"W39*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":79.074823361629527},null,{"$f":"Q39*C39*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":44.629733548989087},null,{"$f":"'6. UD1 Assumptions'!AC330","v":50.276761059269333},null,{"$f":"AC39*C39*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.9019842032787597},null,{"$f":"AE39+(AG38*'5. UD1 Parameters'!$G$12)","v":65.130216279662719},null,{"$f":"AG38*(1-'5. UD1 Parameters'!$G$12)","v":4.3670395680154597},null,{"$f":"AI39*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.9113597120103063},null,{"$f":"AC39*C39*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.6339947344262533},null,{"$f":"'6. UD1 Assumptions'!AE330","v":12.144145183398392},null,{"$f":"AO39*C39*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":4.5540544437743968E-2},null,{"$f":"AQ39+(AS38*'5. UD1 Parameters'!$G$13)","v":0.72368411627952556},null,{"$f":"AS38*(1-'5. UD1 Parameters'!$G$13)","v":2.4155276553340672E-2},null,{"$f":"AU39*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.6103517702227114E-2},null,{"$f":"AO39*C39*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.5180181479247989E-2},null,{"$f":"'6. UD1 Assumptions'!AG330","v":20.948650441362226},null,{"$f":"BA39*C39*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.6284595132408668},null,{"$f":"BC39+BE38*'5. UD1 Parameters'!$G$14","v":8.3500277281618818},null,{"$f":"BE38*(1-'5. UD1 Parameters'!$G$14)","v":0.55987686769428935},null,{"$f":"BG39*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.37325124512952623},null,{"$f":"BA39*C39*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.20948650441362227},null,{"$f":"'6. UD1 Assumptions'!AI330","v":1.8216217775097587},null,{"$f":"BM39*'5. UD1 Parameters'!$C$15*C39*'5. UD1 Parameters'!$C$28","v":2.732432666264638E-3},null,{"$f":"BO39+(BQ38*'5. UD1 Parameters'!$G$15)","v":3.6875928561037323E-2},null,{"$f":"BQ38*(1-'5. UD1 Parameters'!$G$15)","v":1.7505744686352712E-3},null,{"$f":"BS39*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.1670496457568474E-3},null,null,null,{"$f":"'6. UD1 Assumptions'!AM330","v":15.573},null,{"$f":"BY39*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C39","v":0.3503925},null,{"$f":"CA39+CC38*'5. UD1 Parameters'!$G$16","v":4.956417513525583},null,{"$f":"CC38*(1-'5. UD1 Parameters'!$G$16)","v":0.14027434516516291},null,{"$f":"CE39*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":9.3516230110108595E-2},null,{"$f":"BY39*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C39","v":0.1167975},null,{"$f":"'6. UD1 Assumptions'!AO330","v":0.18939},null,{"$f":"CK39*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C39","v":2.1306375000000001E-3},null,{"$f":"CM39+CO38*'5. UD1 Parameters'!$G$17","v":1.4761379624143162E-2},null,{"$f":"CO38*(1-'5. UD1 Parameters'!$G$17)","v":2.3405377913802263E-3},null,{"$f":"CQ39*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.5603585275868175E-3},null,null,null,90.629712382317791,null,{"$f":"CW39*'5. UD1 Parameters'!$C$31","v":2265.7428095579448},null,90.628152023790207,null,{"$f":"DA39*'5. UD1 Parameters'!$C$31","v":2265.7038005947552},null,18.308,null,null,72.321712382317799,null,72.3201520237902,null,null,{"$f":"DH39*'5. UD1 Parameters'!$C$31","v":1808.042809557945},null,{"$f":"DJ39*'5. UD1 Parameters'!$C$31","v":1808.0038005947549},null,null,50.931544190893888,null,1285.3654852889842,null,2033,null,90.659405311773099,2266.4851327943275,2.9692929455308104E-2,0.74232323638261732]
[2034,null,1,null,{"$f":"'6. UD1 Assumptions'!Y331","v":92.902710652997712},null,{"$f":"E40*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C40","v":13.238636268052172},null,{"$f":"G40+(I39*'5. UD1 Parameters'!$G$10)","v":38.616725862469849},null,{"$f":"I39*(1-'5. UD1 Parameters'!$G$10)","v":12.48157124148754},null,{"$f":"K40*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":8.3210474943250254},null,{"$f":"E40*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C40","v":4.412878756017391},null,{"$f":"'6. UD1 Assumptions'!AA331","v":309.67570217665906},null,{"$f":"Q40*C40*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":136.56698465990664},null,{"$f":"S40+U39*'5. UD1 Parameters'!$G$11","v":789.54806637419779},null,{"$f":"U39*(1-'5. UD1 Parameters'!$G$11)","v":121.00056226207813},null,{"$f":"W40*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":80.66704150805208},null,{"$f":"Q40*C40*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":45.522328219968877},null,{"$f":"'6. UD1 Assumptions'!AC331","v":50.539074595230751},null,{"$f":"AC40*C40*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.9275597730349983},null,{"$f":"AE40+(AG39*'5. UD1 Parameters'!$G$12)","v":65.654570921330304},null,{"$f":"AG39*(1-'5. UD1 Parameters'!$G$12)","v":4.4032051313674172},null,{"$f":"AI40*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.935470087578278},null,{"$f":"AC40*C40*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.6425199243449995},null,{"$f":"'6. UD1 Assumptions'!AE331","v":12.387028087066362},null,{"$f":"AO40*C40*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":4.6451355326498855E-2},null,{"$f":"AQ40+(AS39*'5. UD1 Parameters'!$G$13)","v":0.74524465766557935},null,{"$f":"AS39*(1-'5. UD1 Parameters'!$G$13)","v":2.489081394044515E-2},null,{"$f":"AU40*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.6593875960296767E-2},null,{"$f":"AO40*C40*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.5483785108832953E-2},null,{"$f":"'6. UD1 Assumptions'!AG331","v":21.057947748012815},null,{"$f":"BA40*C40*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.63173843244038441},null,{"$f":"BC40+BE39*'5. UD1 Parameters'!$G$14","v":8.4172526822218288},null,{"$f":"BE39*(1-'5. UD1 Parameters'!$G$14)","v":0.56451347838043775},null,{"$f":"BG40*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.3763423189202918},null,{"$f":"BA40*C40*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.21057947748012815},null,{"$f":"'6. UD1 Assumptions'!AI331","v":1.8580542130599544},null,{"$f":"BM40*'5. UD1 Parameters'!$C$15*C40*'5. UD1 Parameters'!$C$28","v":2.7870813195899316E-3},null,{"$f":"BO40+(BQ39*'5. UD1 Parameters'!$G$15)","v":3.7864549622634913E-2},null,{"$f":"BQ39*(1-'5. UD1 Parameters'!$G$15)","v":1.7984602579923471E-3},null,{"$f":"BS40*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.1989735053282314E-3},null,null,null,{"$f":"'6. UD1 Assumptions'!AM331","v":15.573},null,{"$f":"BY40*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C40","v":0.3503925},null,{"$f":"CA40+CC39*'5. UD1 Parameters'!$G$16","v":5.1603257384025047},null,{"$f":"CC39*(1-'5. UD1 Parameters'!$G$16)","v":0.14648427512307846},null,{"$f":"CE40*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":9.7656183415385636E-2},null,{"$f":"BY40*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C40","v":0.1167975},null,{"$f":"'6. UD1 Assumptions'!AO331","v":0.18939},null,{"$f":"CK40*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C40","v":2.1306375000000001E-3},null,{"$f":"CM40+CO39*'5. UD1 Parameters'!$G$17","v":1.4584294133312338E-2},null,{"$f":"CO39*(1-'5. UD1 Parameters'!$G$17)","v":2.3077229908308257E-3},null,{"$f":"CQ40*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.5384819938872171E-3},null,null,null,92.416888923750577,null,{"$f":"CW40*'5. UD1 Parameters'!$C$31","v":2310.4222230937644},null,92.415350441756686,null,{"$f":"DA40*'5. UD1 Parameters'!$C$31","v":2310.3837610439173},null,18.308,null,null,74.108888923750584,null,74.107350441756694,null,null,{"$f":"DH40*'5. UD1 Parameters'!$C$31","v":1852.7222230937646},null,{"$f":"DJ40*'5. UD1 Parameters'!$C$31","v":1852.6837610439175},null,null,51.920587662920227,null,1337.2860729519045,null,2034,null,92.442971936372146,2311.0742984093035,2.6083012621569424E-2,0.65207531553915032]
[2035,null,1,null,{"$f":"'6. UD1 Assumptions'!Y332","v":94.760764866057656},null,{"$f":"E41*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C41","v":13.503408993413215},null,{"$f":"G41+(I40*'5. UD1 Parameters'!$G$10)","v":39.38897445128967},null,{"$f":"I40*(1-'5. UD1 Parameters'!$G$10)","v":12.731160404593396},null,{"$f":"K41*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":8.4874402697289302},null,{"$f":"E41*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C41","v":4.5011363311377384},null,{"$f":"'6. UD1 Assumptions'!AA332","v":315.86921622019219},null,{"$f":"Q41*C41*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":139.29832435310476},null,{"$f":"S41+U40*'5. UD1 Parameters'!$G$11","v":805.41224896472181},null,{"$f":"U40*(1-'5. UD1 Parameters'!$G$11)","v":123.43414176258082},null,{"$f":"W41*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":82.289427841720538},null,{"$f":"Q41*C41*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":46.432774784368249},null,{"$f":"'6. UD1 Assumptions'!AC332","v":50.791769968206893},null,{"$f":"AC41*C41*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.9521975719001725},null,{"$f":"AE41+(AG40*'5. UD1 Parameters'!$G$12)","v":66.168113747525325},null,{"$f":"AG40*(1-'5. UD1 Parameters'!$G$12)","v":4.438654745705148},null,{"$f":"AI41*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.959103163803432},null,{"$f":"AC41*C41*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.6507325239667241},null,{"$f":"'6. UD1 Assumptions'!AE332","v":12.634768648807688},null,{"$f":"AO41*C41*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":4.7380382433028827E-2},null,{"$f":"AQ41+(AS40*'5. UD1 Parameters'!$G$13)","v":0.76699266031192814},null,{"$f":"AS40*(1-'5. UD1 Parameters'!$G$13)","v":2.5632379786679982E-2},null,{"$f":"AU41*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.7088253191119986E-2},null,{"$f":"AO41*C41*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.5793460811009609E-2},null,{"$f":"'6. UD1 Assumptions'!AG332","v":21.163237486752873},null,{"$f":"BA41*C41*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.63489712460258618},null,{"$f":"BC41+BE40*'5. UD1 Parameters'!$G$14","v":8.4830915060929861},null,{"$f":"BE40*(1-'5. UD1 Parameters'!$G$14)","v":0.56905830073142893},null,{"$f":"BG41*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.37937220048761927},null,{"$f":"BA41*C41*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.21163237486752873},null,{"$f":"'6. UD1 Assumptions'!AI332","v":1.8952152973211531},null,{"$f":"BM41*'5. UD1 Parameters'!$C$15*C41*'5. UD1 Parameters'!$C$28","v":2.8428229459817296E-3},null,{"$f":"BO41+(BQ40*'5. UD1 Parameters'!$G$15)","v":3.8860696692499468E-2},null,{"$f":"BQ40*(1-'5. UD1 Parameters'!$G$15)","v":1.8466758761171767E-3},null,{"$f":"BS41*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.2311172507447844E-3},null,null,null,{"$f":"'6. UD1 Assumptions'!AM332","v":15.573},null,{"$f":"BY41*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C41","v":0.3503925},null,{"$f":"CA41+CC40*'5. UD1 Parameters'!$G$16","v":5.3582075644881177},null,{"$f":"CC40*(1-'5. UD1 Parameters'!$G$16)","v":0.15251067391438672},null,{"$f":"CE41*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.10167378260959115},null,{"$f":"BY41*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C41","v":0.1167975},null,{"$f":"'6. UD1 Assumptions'!AO332","v":0.18939},null,{"$f":"CK41*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C41","v":2.1306375000000001E-3},null,{"$f":"CM41+CO40*'5. UD1 Parameters'!$G$17","v":1.4434893335168668E-2},null,{"$f":"CO40*(1-'5. UD1 Parameters'!$G$17)","v":2.2800382981436693E-3},null,{"$f":"CQ41*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.5200255320957795E-3},null,null,null,94.236856654324072,null,{"$f":"CW41*'5. UD1 Parameters'!$C$31","v":2355.9214163581019},null,94.235336628791984,null,{"$f":"DA41*'5. UD1 Parameters'!$C$31","v":2355.8834157197998},null,18.308,null,null,75.928856654324079,null,75.927336628791977,null,null,{"$f":"DH41*'5. UD1 Parameters'!$C$31","v":1898.221416358102},null,{"$f":"DJ41*'5. UD1 Parameters'!$C$31","v":1898.1834157197995},null,null,52.928866975151244,null,1390.2149399270559,null,2035,null,94.259824858595906,2356.4956214648978,2.296820427183377E-2,0.57420510679594372]
[2036,null,1,null,{"$f":"'6. UD1 Assumptions'!Y333","v":96.655980163378814},null,{"$f":"E42*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C42","v":13.773477173281481},null,{"$f":"G42+(I41*'5. UD1 Parameters'!$G$10)","v":40.176696340766597},null,{"$f":"I41*(1-'5. UD1 Parameters'!$G$10)","v":12.985755283804558},null,{"$f":"K42*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":8.6571701892030379},null,{"$f":"E42*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C42","v":4.5911590577604935},null,{"$f":"'6. UD1 Assumptions'!AA333","v":322.18660054459605},null,{"$f":"Q42*C42*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":142.08429084016683},null,{"$f":"S42+U41*'5. UD1 Parameters'!$G$11","v":821.58226814746968},null,{"$f":"U41*(1-'5. UD1 Parameters'!$G$11)","v":125.91427165741885},null,{"$f":"W42*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":83.942847771612563},null,{"$f":"Q42*C42*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":47.361430280055615},null,{"$f":"'6. UD1 Assumptions'!AC333","v":51.03435752626401},null,{"$f":"AC42*C42*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.9758498588107409},null,{"$f":"AE42+(AG41*'5. UD1 Parameters'!$G$12)","v":66.670590191837178},null,{"$f":"AG41*(1-'5. UD1 Parameters'!$G$12)","v":4.473373414498897},null,{"$f":"AI42*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.9822489429992647},null,{"$f":"AC42*C42*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.6586166196035803},null,{"$f":"'6. UD1 Assumptions'!AE333","v":12.887464021783842},null,{"$f":"AO42*C42*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":4.8327990081689406E-2},null,{"$f":"AQ42+(AS41*'5. UD1 Parameters'!$G$13)","v":0.78894025710868709},null,{"$f":"AS41*(1-'5. UD1 Parameters'!$G$13)","v":2.6380393284930491E-2},null,{"$f":"AU42*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.7586928856620325E-2},null,{"$f":"AO42*C42*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.6109330027229803E-2},null,{"$f":"'6. UD1 Assumptions'!AG333","v":21.264315635943337},null,{"$f":"BA42*C42*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.63792946907830017},null,{"$f":"BC42+BE41*'5. UD1 Parameters'!$G$14","v":8.5475115630560428},null,{"$f":"BE41*(1-'5. UD1 Parameters'!$G$14)","v":0.57350941211524287},null,{"$f":"BG42*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.38233960807682854},null,{"$f":"BA42*C42*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.21264315635943337},null,{"$f":"'6. UD1 Assumptions'!AI333","v":1.9331196032675764},null,{"$f":"BM42*'5. UD1 Parameters'!$C$15*C42*'5. UD1 Parameters'!$C$28","v":2.8996794049013647E-3},null,{"$f":"BO42+(BQ41*'5. UD1 Parameters'!$G$15)","v":3.9865117555404436E-2},null,{"$f":"BQ41*(1-'5. UD1 Parameters'!$G$15)","v":1.8952585419963984E-3},null,{"$f":"BS42*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.2635056946642656E-3},null,null,null,{"$f":"'6. UD1 Assumptions'!AM333","v":15.573},null,{"$f":"BY42*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C42","v":0.3503925},null,{"$f":"CA42+CC41*'5. UD1 Parameters'!$G$16","v":5.5502410987833235},null,{"$f":"CC41*(1-'5. UD1 Parameters'!$G$16)","v":0.15835896570479391},null,{"$f":"CE42*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.10557264380319593},null,{"$f":"BY42*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C42","v":0.1167975},null,{"$f":"'6. UD1 Assumptions'!AO333","v":0.18939},null,{"$f":"CK42*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C42","v":2.1306375000000001E-3},null,{"$f":"CM42+CO41*'5. UD1 Parameters'!$G$17","v":1.4308849138203437E-2},null,{"$f":"CO41*(1-'5. UD1 Parameters'!$G$17)","v":2.256681696965232E-3},null,{"$f":"CQ42*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.5044544646434879E-3},null,null,null,96.090534044710822,null,{"$f":"CW42*'5. UD1 Parameters'!$C$31","v":2402.2633511177705},null,96.089029590246184,null,{"$f":"DA42*'5. UD1 Parameters'!$C$31","v":2402.2257397561548},null,18.308,null,null,77.782534044710815,null,77.781029590246192,null,null,{"$f":"DH42*'5. UD1 Parameters'!$C$31","v":1944.5633511177703},null,{"$f":"DJ42*'5. UD1 Parameters'!$C$31","v":1944.5257397561547},null,null,53.95675594380635,null,1444.1716958708623,null,2036,null,96.110809777918348,2402.7702444479587,2.0275733207526514E-2,0.50689333018817706]
[2037,null,1,null,{"$f":"'6. UD1 Assumptions'!Y334","v":98.589099766646399},null,{"$f":"E43*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C43","v":14.048946716747112},null,{"$f":"G43+(I42*'5. UD1 Parameters'!$G$10)","v":40.98019165744968},null,{"$f":"I42*(1-'5. UD1 Parameters'!$G$10)","v":13.245451400064029},null,{"$f":"K43*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":8.8303009333760194},null,{"$f":"E43*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C43","v":4.6829822389157041},null,{"$f":"'6. UD1 Assumptions'!AA334","v":328.630332555488},null,{"$f":"Q43*C43*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":144.92597665697019},null,{"$f":"S43+U42*'5. UD1 Parameters'!$G$11","v":838.06603023244611},null,{"$f":"U42*(1-'5. UD1 Parameters'!$G$11)","v":128.44221457199373},null,{"$f":"W43*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":85.62814304799582},null,{"$f":"Q43*C43*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":48.308658885656733},null,{"$f":"'6. UD1 Assumptions'!AC334","v":51.266331878656118},null,{"$f":"AC43*C43*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.9984673581689716},null,{"$f":"AE43+(AG42*'5. UD1 Parameters'!$G$12)","v":67.161713622520082},null,{"$f":"AG42*(1-'5. UD1 Parameters'!$G$12)","v":4.5073439274860627},null,{"$f":"AI43*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.004895951657375},null,{"$f":"AC43*C43*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.6661557860563239},null,{"$f":"'6. UD1 Assumptions'!AE334","v":13.145213302219521},null,{"$f":"AO43*C43*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":4.9294549883323206E-2},null,{"$f":"AQ43+(AS42*'5. UD1 Parameters'!$G$13)","v":0.81109953525110845},null,{"$f":"AS42*(1-'5. UD1 Parameters'!$G$13)","v":2.7135271740901783E-2},null,{"$f":"AU43*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.8090181160601189E-2},null,{"$f":"AO43*C43*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.6431516627774402E-2},null,{"$f":"'6. UD1 Assumptions'!AG334","v":21.360971616106717},null,{"$f":"BA43*C43*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.64082914848320149},null,{"$f":"BC43+BE42*'5. UD1 Parameters'!$G$14","v":8.6104761054512871},null,{"$f":"BE42*(1-'5. UD1 Parameters'!$G$14)","v":0.57786460608795642},null,{"$f":"BG43*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.38524307072530428},null,{"$f":"BA43*C43*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.21360971616106716},null,{"$f":"'6. UD1 Assumptions'!AI334","v":1.9717819953329281},null,{"$f":"BM43*'5. UD1 Parameters'!$C$15*C43*'5. UD1 Parameters'!$C$28","v":2.9576729929993925E-3},null,{"$f":"BO43+(BQ42*'5. UD1 Parameters'!$G$15)","v":4.0878545822880065E-2},null,{"$f":"BQ42*(1-'5. UD1 Parameters'!$G$15)","v":1.9442447255237632E-3},null,{"$f":"BS43*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.2961631503491753E-3},null,null,null,{"$f":"'6. UD1 Assumptions'!AM334","v":15.573000000000002},null,{"$f":"BY43*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C43","v":0.35039250000000005},null,{"$f":"CA43+CC42*'5. UD1 Parameters'!$G$16","v":5.7365991844316406},null,{"$f":"CC42*(1-'5. UD1 Parameters'!$G$16)","v":0.16403441435168298},null,{"$f":"CE43*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.10935627623445532},null,{"$f":"BY43*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C43","v":0.11679750000000001},null,{"$f":"'6. UD1 Assumptions'!AO334","v":0.18938999999999998},null,{"$f":"CK43*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C43","v":2.1306374999999996E-3},null,{"$f":"CM43+CO42*'5. UD1 Parameters'!$G$17","v":1.4202510083887725E-2},null,{"$f":"CO42*(1-'5. UD1 Parameters'!$G$17)","v":2.2369765543157113E-3},null,{"$f":"CQ43*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.4913177028771409E-3},null,null,null,97.978816942002808,null,{"$f":"CW43*'5. UD1 Parameters'!$C$31","v":2449.4704235500703},null,97.977325624299922,null,{"$f":"DA43*'5. UD1 Parameters'!$C$31","v":2449.433140607498},null,18.308,null,null,79.670816942002801,null,79.669325624299915,null,null,{"$f":"DH43*'5. UD1 Parameters'!$C$31","v":1991.7704235500701},null,{"$f":"DJ43*'5. UD1 Parameters'!$C$31","v":1991.7331406074979},null,null,55.004635643417608,null,1499.17633151428,null,2037,null,97.996760845933665,2449.9190211483415,1.7943903930856209E-2,0.44859759827113521]
[2038,null,1,null,{"$f":"'6. UD1 Assumptions'!Y335","v":100.56088176197933},null,{"$f":"E44*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C44","v":14.329925651082053},null,{"$f":"G44+(I43*'5. UD1 Parameters'!$G$10)","v":41.799769609453044},null,{"$f":"I43*(1-'5. UD1 Parameters'!$G$10)","v":13.510347699078688},null,{"$f":"K44*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":9.0068984660524585},null,{"$f":"E44*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C44","v":4.7766418836940181},null,{"$f":"'6. UD1 Assumptions'!AA335","v":335.20293920659776},null,{"$f":"Q44*C44*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":147.82449619010961},null,{"$f":"S44+U43*'5. UD1 Parameters'!$G$11","v":854.87131988182557},null,{"$f":"U43*(1-'5. UD1 Parameters'!$G$11)","v":131.0192065407301},null,{"$f":"W44*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":87.346137693820054},null,{"$f":"Q44*C44*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":49.274832063369871},null,{"$f":"'6. UD1 Assumptions'!AC335","v":51.487171462133404},null,{"$f":"AC44*C44*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":5.0199992175580066},null,{"$f":"AE44+(AG43*'5. UD1 Parameters'!$G$12)","v":67.641165933488864},null,{"$f":"AG43*(1-'5. UD1 Parameters'!$G$12)","v":4.5405469065892197},null,{"$f":"AI44*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.0270312710594798},null,{"$f":"AC44*C44*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.6733330725193356},null,{"$f":"'6. UD1 Assumptions'!AE335","v":13.408117568263911},null,{"$f":"AO44*C44*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":5.0280440880989666E-2},null,{"$f":"AQ44+(AS43*'5. UD1 Parameters'!$G$13)","v":0.833482545243455},null,{"$f":"AS43*(1-'5. UD1 Parameters'!$G$13)","v":2.7897430888643174E-2},null,{"$f":"AU44*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.8598287259095448E-2},null,{"$f":"AO44*C44*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.6760146960329889E-2},null,{"$f":"'6. UD1 Assumptions'!AG335","v":21.452988109222254},null,{"$f":"BA44*C44*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.64358964327666768},null,{"$f":"BC44+BE43*'5. UD1 Parameters'!$G$14","v":8.6719443504472853},null,{"$f":"BE43*(1-'5. UD1 Parameters'!$G$14)","v":0.58212139828066889},null,{"$f":"BG44*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.38808093218711259},null,{"$f":"BA44*C44*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.21452988109222254},null,{"$f":"'6. UD1 Assumptions'!AI335","v":2.0112176352395865},null,{"$f":"BM44*'5. UD1 Parameters'!$C$15*C44*'5. UD1 Parameters'!$C$28","v":3.01682645285938E-3},null,{"$f":"BO44+(BQ43*'5. UD1 Parameters'!$G$15)","v":4.1901702070383656E-2},null,{"$f":"BQ43*(1-'5. UD1 Parameters'!$G$15)","v":1.9936702053557939E-3},null,{"$f":"BS44*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.3291134702371958E-3},null,null,null,{"$f":"'6. UD1 Assumptions'!AM335","v":15.573},null,{"$f":"BY44*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C44","v":0.3503925},null,{"$f":"CA44+CC43*'5. UD1 Parameters'!$G$16","v":5.9174495562897},null,{"$f":"CC43*(1-'5. UD1 Parameters'!$G$16)","v":0.16954212814194042},null,{"$f":"CE44*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.11302808542796028},null,{"$f":"BY44*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C44","v":0.1167975},null,{"$f":"'6. UD1 Assumptions'!AO335","v":0.18939},null,{"$f":"CK44*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C44","v":2.1306375000000001E-3},null,{"$f":"CM44+CO43*'5. UD1 Parameters'!$G$17","v":1.4112795565131429E-2},null,{"$f":"CO43*(1-'5. UD1 Parameters'!$G$17)","v":2.2203520187562974E-3},null,{"$f":"CQ44*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.4802346791708649E-3},null,null,null,99.902584083955574,null,{"$f":"CW44*'5. UD1 Parameters'!$C$31","v":2497.5646020988893},null,99.901103849276396,null,{"$f":"DA44*'5. UD1 Parameters'!$C$31","v":2497.5275962319097},null,18.308,null,null,81.594584083955567,null,81.593103849276389,null,null,{"$f":"DH44*'5. UD1 Parameters'!$C$31","v":2039.8646020988892},null,{"$f":"DJ44*'5. UD1 Parameters'!$C$31","v":2039.8275962319096},null,null,56.072894547635777,null,1555.2492260619158,null,2038,null,99.91850446557946,2497.9626116394866,1.592038162388576E-2,0.3980095405972861]
[2039,null,1,null,{"$f":"'6. UD1 Assumptions'!Y336","v":102.57209939721892},null,{"$f":"E45*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C45","v":14.616524164103698},null,{"$f":"G45+(I44*'5. UD1 Parameters'!$G$10)","v":42.635747652991384},null,{"$f":"I44*(1-'5. UD1 Parameters'!$G$10)","v":13.780546120565361},null,{"$f":"K45*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":9.1870307470435737},null,{"$f":"E45*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C45","v":4.872174721367899},null,{"$f":"'6. UD1 Assumptions'!AA336","v":341.90699799072974},null,{"$f":"Q45*C45*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":150.78098611391181},null,{"$f":"S45+U44*'5. UD1 Parameters'!$G$11","v":872.00584141552065},null,{"$f":"U44*(1-'5. UD1 Parameters'!$G$11)","v":133.64646458021673},null,{"$f":"W45*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":89.09764305347781},null,{"$f":"Q45*C45*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":50.260328704637267},null,{"$f":"'6. UD1 Assumptions'!AC336","v":51.696338096198325},null,{"$f":"AC45*C45*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":5.040392964379337},null,{"$f":"AE45+(AG44*'5. UD1 Parameters'!$G$12)","v":68.10859805199712},null,{"$f":"AG44*(1-'5. UD1 Parameters'!$G$12)","v":4.5729608458710844},null,{"$f":"AI45*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.0486405639140561},null,{"$f":"AC45*C45*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.6801309881264457},null,{"$f":"'6. UD1 Assumptions'!AE336","v":13.67627991962919},null,{"$f":"AO45*C45*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":5.1286049698609462E-2},null,{"$f":"AQ45+(AS44*'5. UD1 Parameters'!$G$13)","v":0.85610130974183185},null,{"$f":"AS44*(1-'5. UD1 Parameters'!$G$13)","v":2.8667285200232664E-2},null,{"$f":"AU45*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.9111523466821774E-2},null,{"$f":"AO45*C45*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.7095349899536486E-2},null,{"$f":"'6. UD1 Assumptions'!AG336","v":21.540140873415968},null,{"$f":"BA45*C45*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.64620422620247908},null,{"$f":"BC45+BE44*'5. UD1 Parameters'!$G$14","v":8.7318715451278308},null,{"$f":"BE44*(1-'5. UD1 Parameters'!$G$14)","v":0.58627703152193356},null,{"$f":"BG45*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.3908513543479557},null,{"$f":"BA45*C45*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.21540140873415969},null,{"$f":"'6. UD1 Assumptions'!AI336","v":2.0514419879443784},null,{"$f":"BM45*'5. UD1 Parameters'!$C$15*C45*'5. UD1 Parameters'!$C$28","v":3.0771629819165676E-3},null,{"$f":"BO45+(BQ44*'5. UD1 Parameters'!$G$15)","v":4.293529492792799E-2},null,{"$f":"BQ44*(1-'5. UD1 Parameters'!$G$15)","v":2.0435701243722341E-3},null,{"$f":"BS45*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.3623800829148226E-3},null,null,null,{"$f":"'6. UD1 Assumptions'!AM336","v":15.573},null,{"$f":"BY45*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C45","v":0.3503925},null,{"$f":"CA45+CC44*'5. UD1 Parameters'!$G$16","v":6.0929549918999406},null,{"$f":"CC44*(1-'5. UD1 Parameters'!$G$16)","v":0.17488706438975923},null,{"$f":"CE45*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.11659137625983948},null,{"$f":"BY45*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C45","v":0.1167975},null,{"$f":"'6. UD1 Assumptions'!AO336","v":0.18939000000000003},null,{"$f":"CK45*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C45","v":2.1306375000000001E-3},null,{"$f":"CM45+CO44*'5. UD1 Parameters'!$G$17","v":1.4037106582118864E-2},null,{"$f":"CO44*(1-'5. UD1 Parameters'!$G$17)","v":2.2063264830125646E-3},null,{"$f":"CQ45*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.4708843220083763E-3},null,null,null,101.86270188291499,null,{"$f":"CW45*'5. UD1 Parameters'!$C$31","v":2546.5675470728747},null,101.86123099859297,null,{"$f":"DA45*'5. UD1 Parameters'!$C$31","v":2546.5307749648241},null,18.308,null,null,83.554701882914998,null,83.553230998592966,null,null,{"$f":"DH45*'5. UD1 Parameters'!$C$31","v":2088.8675470728749},null,{"$f":"DJ45*'5. UD1 Parameters'!$C$31","v":2088.8307749648243},null,null,57.161928672765306,null,1612.4111547346811,null,2039,null,101.87686262830877,2546.9215657077193,1.4160745393780871E-2,0.35401863484457863]
[2040,null,1,null,{"$f":"'6. UD1 Assumptions'!Y337","v":104.62354138516331},null,{"$f":"E46*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C46","v":14.90885464738577},null,{"$f":"G46+(I45*'5. UD1 Parameters'!$G$10)","v":43.488450976902854},null,{"$f":"I45*(1-'5. UD1 Parameters'!$G$10)","v":14.056151323474298},null,{"$f":"K46*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":9.3707675489828652},null,{"$f":"E46*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C46","v":4.9696182157952569},null,{"$f":"'6. UD1 Assumptions'!AA337","v":348.74513795054435},null,{"$f":"Q46*C46*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":153.79660583619005},null,{"$f":"S46+U45*'5. UD1 Parameters'!$G$11","v":889.47725410499061},null,{"$f":"U45*(1-'5. UD1 Parameters'!$G$11)","v":136.32519314672018},null,{"$f":"W46*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":90.88346209781345},null,{"$f":"Q46*C46*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":51.265535278730013},null,{"$f":"'6. UD1 Assumptions'!AC337","v":51.893276527040982},null,{"$f":"AC46*C46*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":5.0595944613864958},null,{"$f":"AE46+(AG45*'5. UD1 Parameters'!$G$12)","v":68.563630367526912},null,{"$f":"AG45*(1-'5. UD1 Parameters'!$G$12)","v":4.6045621458566979},null,{"$f":"AI46*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.0697080972377986},null,{"$f":"AC46*C46*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.6865314871288319},null,{"$f":"'6. UD1 Assumptions'!AE337","v":13.949805518021774},null,{"$f":"AO46*C46*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":5.2311770692581652E-2},null,{"$f":"AQ46+(AS45*'5. UD1 Parameters'!$G$13)","v":0.87896783224449104},null,{"$f":"AS45*(1-'5. UD1 Parameters'!$G$13)","v":2.9445248189922467E-2},null,{"$f":"AU46*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.963016545994831E-2},null,{"$f":"AO46*C46*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.7437256897527217E-2},null,{"$f":"'6. UD1 Assumptions'!AG337","v":21.622198552933746},null,{"$f":"BA46*C46*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.6486659565880124},null,{"$f":"BC46+BE45*'5. UD1 Parameters'!$G$14","v":8.7902090214778053},null,{"$f":"BE45*(1-'5. UD1 Parameters'!$G$14)","v":0.59032848023803786},null,{"$f":"BG46*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.3935523201586919},null,{"$f":"BA46*C46*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.21622198552933747},null,{"$f":"'6. UD1 Assumptions'!AI337","v":2.092470827703266},null,{"$f":"BM46*'5. UD1 Parameters'!$C$15*C46*'5. UD1 Parameters'!$C$28","v":3.1387062415548991E-3},null,{"$f":"BO46+(BQ45*'5. UD1 Parameters'!$G$15)","v":4.3980022126616267E-2},null,{"$f":"BQ45*(1-'5. UD1 Parameters'!$G$15)","v":2.0939790428666227E-3},null,{"$f":"BS46*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.3959860285777483E-3},null,null,null,{"$f":"'6. UD1 Assumptions'!AM337","v":15.573},null,{"$f":"BY46*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C46","v":0.3503925},null,{"$f":"CA46+CC45*'5. UD1 Parameters'!$G$16","v":6.2632734580013842},null,{"$f":"CC45*(1-'5. UD1 Parameters'!$G$16)","v":0.18007403389855656},null,{"$f":"CE46*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.12004935593237104},null,{"$f":"BY46*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C46","v":0.1167975},null,{"$f":"'6. UD1 Assumptions'!AO337","v":0.18939},null,{"$f":"CK46*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C46","v":2.1306375000000001E-3},null,{"$f":"CM46+CO45*'5. UD1 Parameters'!$G$17","v":1.3973250450147204E-2},null,{"$f":"CO45*(1-'5. UD1 Parameters'!$G$17)","v":2.1944936319716621E-3},null,{"$f":"CQ46*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.4629957546477747E-3},null,null,null,103.86002856736836,null,{"$f":"CW46*'5. UD1 Parameters'!$C$31","v":2596.5007141842088},null,103.85856557161371,null,{"$f":"DA46*'5. UD1 Parameters'!$C$31","v":2596.4641392903427},null,18.308,null,null,85.552028567368353,null,85.550565571613703,null,null,{"$f":"DH46*'5. UD1 Parameters'!$C$31","v":2138.800714184209},null,{"$f":"DJ46*'5. UD1 Parameters'!$C$31","v":2138.7641392903424},null,null,58.272141724080967,null,1670.683296458762,null,2040,null,103.87265583478657,2596.8163958696641,1.2627267418210408E-2,0.31568168545527442]
[2041,null,1,null,{"$f":"'6. UD1 Assumptions'!Y338","v":106.71601221286657},null,{"$f":"E47*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C47","v":15.207031740333488},null,{"$f":"G47+(I46*'5. UD1 Parameters'!$G$10)","v":44.358212201189652},null,{"$f":"I46*(1-'5. UD1 Parameters'!$G$10)","v":14.337270516046688},null,{"$f":"K47*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":9.5581803440311255},null,{"$f":"E47*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C47","v":5.0690105801111622},null,{"$f":"'6. UD1 Assumptions'!AA338","v":355.72004070955524},null,{"$f":"Q47*C47*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":156.87253795291386},null,{"$f":"S47+U46*'5. UD1 Parameters'!$G$11","v":907.29320240405571},null,{"$f":"U46*(1-'5. UD1 Parameters'!$G$11)","v":139.05658965384873},null,{"$f":"W47*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":92.704393102565817},null,{"$f":"Q47*C47*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":52.290845984304617},null,{"$f":"'6. UD1 Assumptions'!AC338","v":52.077413959878875},null,{"$f":"AC47*C47*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":5.0775478610881901},null,{"$f":"AE47+(AG46*'5. UD1 Parameters'!$G$12)","v":69.005853086086077},null,{"$f":"AG46*(1-'5. UD1 Parameters'!$G$12)","v":4.6353251425290187},null,{"$f":"AI47*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.0902167616860123},null,{"$f":"AC47*C47*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.6925159536960634},null,{"$f":"'6. UD1 Assumptions'!AE338","v":14.228801628382209},null,{"$f":"AO47*C47*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":5.3358006106433285E-2},null,{"$f":"AQ47+(AS46*'5. UD1 Parameters'!$G$13)","v":0.90209410563788583},null,{"$f":"AS46*(1-'5. UD1 Parameters'!$G$13)","v":3.0231732713038421E-2},null,{"$f":"AU47*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.0154488475358945E-2},null,{"$f":"AO47*C47*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.7786002035477762E-2},null,{"$f":"'6. UD1 Assumptions'!AG338","v":21.698922483282864},null,{"$f":"BA47*C47*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.65096767449848592},null,{"$f":"BC47+BE46*'5. UD1 Parameters'!$G$14","v":8.8469042418059036},null,{"$f":"BE46*(1-'5. UD1 Parameters'!$G$14)","v":0.59427245417038665},null,{"$f":"BG47*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.39618163611359108},null,{"$f":"BA47*C47*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.21698922483282865},null,{"$f":"'6. UD1 Assumptions'!AI338","v":2.1343202442573315},null,{"$f":"BM47*'5. UD1 Parameters'!$C$15*C47*'5. UD1 Parameters'!$C$28","v":3.2014803663859975E-3},null,{"$f":"BO47+(BQ46*'5. UD1 Parameters'!$G$15)","v":4.5036571503415855E-2},null,{"$f":"BQ46*(1-'5. UD1 Parameters'!$G$15)","v":2.1449309895864069E-3},null,{"$f":"BS47*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.4299539930576045E-3},null,null,null,{"$f":"'6. UD1 Assumptions'!AM338","v":15.572999999999999},null,{"$f":"BY47*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C47","v":0.35039249999999994},null,{"$f":"CA47+CC46*'5. UD1 Parameters'!$G$16","v":6.4285582527103626},null,{"$f":"CC46*(1-'5. UD1 Parameters'!$G$16)","v":0.18510770529102122},null,{"$f":"CE47*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.1234051368606808},null,{"$f":"BY47*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C47","v":0.11679749999999998},null,{"$f":"'6. UD1 Assumptions'!AO338","v":0.18939000000000003},null,{"$f":"CK47*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C47","v":2.1306375000000001E-3},null,{"$f":"CM47+CO46*'5. UD1 Parameters'!$G$17","v":1.3919377278278775E-2},null,{"$f":"CO46*(1-'5. UD1 Parameters'!$G$17)","v":2.184510671868427E-3},null,{"$f":"CQ47*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.4563404479122845E-3},null,null,null,105.89541776417356,null,{"$f":"CW47*'5. UD1 Parameters'!$C$31","v":2647.3854441043391},null,105.89396142372564,null,{"$f":"DA47*'5. UD1 Parameters'!$C$31","v":2647.3490355931413},null,18.308,null,null,87.587417764173551,null,87.585961423725649,null,null,{"$f":"DH47*'5. UD1 Parameters'!$C$31","v":2189.6854441043388},null,{"$f":"DJ47*'5. UD1 Parameters'!$C$31","v":2189.6490355931414},null,null,59.40394524498015,null,1730.0872417037422,null,2041,null,105.90670564658808,2647.6676411647022,1.1287882414521277E-2,0.28219706036315984]
[2042,null,1,null,{"$f":"'6. UD1 Assumptions'!Y339","v":108.85033245712388},null,{"$f":"E48*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C48","v":15.511172375140156},null,{"$f":"G48+(I47*'5. UD1 Parameters'!$G$10)","v":45.245371219900264},null,{"$f":"I47*(1-'5. UD1 Parameters'!$G$10)","v":14.624013356429547},null,{"$f":"K48*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":9.7493422376196968},null,{"$f":"E48*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C48","v":5.1703907917133849},null,{"$f":"'6. UD1 Assumptions'!AA339","v":362.83444152374631},null,{"$f":"Q48*C48*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":160.00998871197211},null,{"$f":"S48+U47*'5. UD1 Parameters'!$G$11","v":925.4613419173354},null,{"$f":"U47*(1-'5. UD1 Parameters'!$G$11)","v":141.84184919869242},null,{"$f":"W48*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":94.561232799128277},null,{"$f":"Q48*C48*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":53.336662903990707},null,{"$f":"'6. UD1 Assumptions'!AC339","v":52.248159579419458},null,{"$f":"AC48*C48*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":5.0941955589933974},null,{"$f":"AE48+(AG47*'5. UD1 Parameters'!$G$12)","v":69.434826513797859},null,{"$f":"AG47*(1-'5. UD1 Parameters'!$G$12)","v":4.6652221312816105},null,{"$f":"AI48*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.1101480875210736},null,{"$f":"AC48*C48*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.6980651863311325},null,{"$f":"'6. UD1 Assumptions'!AE339","v":14.513377660949853},null,{"$f":"AO48*C48*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":5.4425166228561944E-2},null,{"$f":"AQ48+(AS47*'5. UD1 Parameters'!$G$13)","v":0.92549212060652986},null,{"$f":"AS47*(1-'5. UD1 Parameters'!$G$13)","v":3.1027151259917951E-2},null,{"$f":"AU48*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.0684767506611967E-2},null,{"$f":"AO48*C48*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.8141722076187316E-2},null,{"$f":"'6. UD1 Assumptions'!AG339","v":21.770066491424775},null,{"$f":"BA48*C48*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.65310199474274322},null,{"$f":"BC48+BE47*'5. UD1 Parameters'!$G$14","v":8.9019008351022855},null,{"$f":"BE47*(1-'5. UD1 Parameters'!$G$14)","v":0.59810540144636004},null,{"$f":"BG48*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.39873693429757334},null,{"$f":"BA48*C48*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.21770066491424775},null,{"$f":"'6. UD1 Assumptions'!AI339","v":2.177006649142478},null,{"$f":"BM48*'5. UD1 Parameters'!$C$15*C48*'5. UD1 Parameters'!$C$28","v":3.2655099737137171E-3},null,{"$f":"BO48+(BQ47*'5. UD1 Parameters'!$G$15)","v":4.6105621966393243E-2},null,{"$f":"BQ47*(1-'5. UD1 Parameters'!$G$15)","v":2.1964595107363347E-3},null,{"$f":"BS48*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.4643063404908897E-3},null,null,null,{"$f":"'6. UD1 Assumptions'!AM339","v":15.572999999999999},null,{"$f":"BY48*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C48","v":0.35039249999999994},null,{"$f":"CA48+CC47*'5. UD1 Parameters'!$G$16","v":6.5889581434991733},null,{"$f":"CC47*(1-'5. UD1 Parameters'!$G$16)","v":0.18999260921118946},null,{"$f":"CE48*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.12666173947412629},null,{"$f":"BY48*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C48","v":0.11679749999999998},null,{"$f":"'6. UD1 Assumptions'!AO339","v":0.18938999999999998},null,{"$f":"CK48*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C48","v":2.1306374999999996E-3},null,{"$f":"CM48+CO47*'5. UD1 Parameters'!$G$17","v":1.3873926378614933E-2},null,{"$f":"CO47*(1-'5. UD1 Parameters'!$G$17)","v":2.1760883996638416E-3},null,{"$f":"CQ48*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.4507255997758942E-3},null,null,null,107.96972159748763,null,{"$f":"CW48*'5. UD1 Parameters'!$C$31","v":2699.243039937191},null,107.96827087188785,null,{"$f":"DA48*'5. UD1 Parameters'!$C$31","v":2699.2067717971963},null,18.308,null,null,89.661721597487627,null,89.66027087188786,null,null,{"$f":"DH48*'5. UD1 Parameters'!$C$31","v":2241.5430399371908},null,{"$f":"DJ48*'5. UD1 Parameters'!$C$31","v":2241.5067717971965},null,null,60.557758769025661,null,1790.6450004727678,null,2042,null,107.9798369150153,2699.4959228753823,1.0115317527663592E-2,0.25288293819130558]
[2043,null,1,null,{"$f":"'6. UD1 Assumptions'!Y340","v":111.0273391062664},null,{"$f":"E49*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C49","v":15.821395822642963},null,{"$f":"G49+(I48*'5. UD1 Parameters'!$G$10)","v":46.1502751416661},null,{"$f":"I48*(1-'5. UD1 Parameters'!$G$10)","v":14.916491900877128},null,{"$f":"K49*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":9.9443279339180854},null,{"$f":"E49*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C49","v":5.2737986075476542},null,{"$f":"'6. UD1 Assumptions'!AA340","v":370.09113035422132},null,{"$f":"Q49*C49*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":163.21018848621159},null,{"$f":"S49+U48*'5. UD1 Parameters'!$G$11","v":943.98936178194344},null,{"$f":"U48*(1-'5. UD1 Parameters'!$G$11)","v":144.68216862160347},null,{"$f":"W49*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":96.454779081068978},null,{"$f":"Q49*C49*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":54.403396162070528},null,{"$f":"'6. UD1 Assumptions'!AC340","v":52.404904058157733},null,{"$f":"AC49*C49*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":5.1094781456703791},null,{"$f":"AE49+(AG48*'5. UD1 Parameters'!$G$12)","v":69.850081273377185},null,{"$f":"AG48*(1-'5. UD1 Parameters'!$G$12)","v":4.694223386091056},null,{"$f":"AI49*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.1294822573940371},null,{"$f":"AC49*C49*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.7031593818901263},null,{"$f":"'6. UD1 Assumptions'!AE340","v":14.803645214168853},null,{"$f":"AO49*C49*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":5.5513669553133201E-2},null,{"$f":"AQ49+(AS48*'5. UD1 Parameters'!$G$13)","v":0.94917387391449937},null,{"$f":"AS48*(1-'5. UD1 Parameters'!$G$13)","v":3.183191624516369E-2},null,{"$f":"AU49*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.1221277496775791E-2},null,{"$f":"AO49*C49*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.8504556517711067E-2},null,{"$f":"'6. UD1 Assumptions'!AG340","v":21.835376690899054},null,{"$f":"BA49*C49*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.65506130072697166},null,{"$f":"BC49+BE48*'5. UD1 Parameters'!$G$14","v":8.9551386247919424},null,{"$f":"BE48*(1-'5. UD1 Parameters'!$G$14)","v":0.60182351103731457},null,{"$f":"BG49*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.40121567402487635},null,{"$f":"BA49*C49*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.21835376690899055},null,{"$f":"'6. UD1 Assumptions'!AI340","v":2.2205467821253282},null,{"$f":"BM49*'5. UD1 Parameters'!$C$15*C49*'5. UD1 Parameters'!$C$28","v":3.3308201731879926E-3},null,{"$f":"BO49+(BQ48*'5. UD1 Parameters'!$G$15)","v":4.7187844422527714E-2},null,{"$f":"BQ48*(1-'5. UD1 Parameters'!$G$15)","v":2.24859771705352E-3},null,{"$f":"BS49*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.4990651447023466E-3},null,null,null,{"$f":"'6. UD1 Assumptions'!AM340","v":15.573000000000002},null,{"$f":"BY49*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C49","v":0.35039250000000005},null,{"$f":"CA49+CC48*'5. UD1 Parameters'!$G$16","v":6.744617501096843},null,{"$f":"CC48*(1-'5. UD1 Parameters'!$G$16)","v":0.19473314240233031},null,{"$f":"CE49*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.12982209493488686},null,{"$f":"BY49*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C49","v":0.11679750000000001},null,{"$f":"'6. UD1 Assumptions'!AO340","v":0.18939},null,{"$f":"CK49*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C49","v":2.1306375000000001E-3},null,{"$f":"CM49+CO48*'5. UD1 Parameters'!$G$17","v":1.3835581053685896E-2},null,{"$f":"CO48*(1-'5. UD1 Parameters'!$G$17)","v":2.1689828249290355E-3},null,{"$f":"CQ49*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.4459885499526902E-3},null,null,null,110.0837933725323,null,{"$f":"CW49*'5. UD1 Parameters'!$C$31","v":2752.0948343133073},null,110.08234738398235,null,{"$f":"DA49*'5. UD1 Parameters'!$C$31","v":2752.058684599559},null,18.308,null,null,91.775793372532291,null,91.774347383982359,null,null,{"$f":"DH49*'5. UD1 Parameters'!$C$31","v":2294.3948343133075},null,{"$f":"DJ49*'5. UD1 Parameters'!$C$31","v":2294.3586845995592},null,null,61.734009974935013,null,1852.3790104477027,null,2043,null,110.09287973001153,2752.3219932502884,9.0863574792336976E-3,0.22715893698114087]
[{"$f":"A49+1","v":2044},null,1,null,{"$f":"'6. UD1 Assumptions'!Y341","v":113.24788588839174},null,{"$f":"E50*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C50","v":16.137823739095822},null,{"$f":"G50+(I49*'5. UD1 Parameters'!$G$10)","v":47.073278296614859},null,{"$f":"I49*(1-'5. UD1 Parameters'!$G$10)","v":15.214820584147059},null,{"$f":"K50*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":10.143213722764706},null,{"$f":"E50*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C50","v":5.3792745796986079},null,{"$f":"'6. UD1 Assumptions'!AA341","v":377.49295296130578},null,{"$f":"Q50*C50*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":166.47439225593584},null,{"$f":"S50+U49*'5. UD1 Parameters'!$G$11","v":962.88500403263652},null,{"$f":"U49*(1-'5. UD1 Parameters'!$G$11)","v":147.57875000524282},null,{"$f":"W50*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":98.38583333682854},null,{"$f":"Q50*C50*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":55.491464085311947},null,{"$f":"'6. UD1 Assumptions'!AC341","v":52.547019052213749},null,{"$f":"AC50*C50*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":5.1233343575908412},null,{"$f":"AE50+(AG49*'5. UD1 Parameters'!$G$12)","v":70.251118456815931},null,{"$f":"AG49*(1-'5. UD1 Parameters'!$G$12)","v":4.7222971741520876},null,{"$f":"AI50*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.1481981161013914},null,{"$f":"AC50*C50*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.707778119196947},null,{"$f":"'6. UD1 Assumptions'!AE341","v":15.09971811845223},null,{"$f":"AO50*C50*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":5.6623942944195857E-2},null,{"$f":"AQ50+(AS49*'5. UD1 Parameters'!$G$13)","v":0.97315137656621287},null,{"$f":"AS49*(1-'5. UD1 Parameters'!$G$13)","v":3.2646440292482301E-2},null,{"$f":"AU50*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.1764293528321533E-2},null,{"$f":"AO50*C50*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.8874647648065287E-2},null,{"$f":"'6. UD1 Assumptions'!AG341","v":21.894591271755729},null,{"$f":"BA50*C50*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.65683773815267188},null,{"$f":"BC50+BE49*'5. UD1 Parameters'!$G$14","v":9.0065536483097315},null,{"$f":"BE49*(1-'5. UD1 Parameters'!$G$14)","v":0.60542271463488273},null,{"$f":"BG50*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.4036151430899218},null,{"$f":"BA50*C50*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.21894591271755728},null,{"$f":"'6. UD1 Assumptions'!AI341","v":2.2649577177678348},null,{"$f":"BM50*'5. UD1 Parameters'!$C$15*C50*'5. UD1 Parameters'!$C$28","v":3.3974365766517526E-3},null,{"$f":"BO50+(BQ49*'5. UD1 Parameters'!$G$15)","v":4.8283902670122017E-2},null,{"$f":"BQ49*(1-'5. UD1 Parameters'!$G$15)","v":2.301378329057449E-3},null,{"$f":"BS50*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.5342522193716327E-3},null,null,null,{"$f":"'6. UD1 Assumptions'!AM341","v":15.573},null,{"$f":"BY50*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C50","v":0.3503925},null,{"$f":"CA50+CC49*'5. UD1 Parameters'!$G$16","v":6.8956764294325312},null,{"$f":"CC49*(1-'5. UD1 Parameters'!$G$16)","v":0.1993335716643114},null,{"$f":"CE50*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.13288904777620758},null,{"$f":"BY50*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C50","v":0.1167975},null,{"$f":"'6. UD1 Assumptions'!AO341","v":0.18938999999999998},null,{"$f":"CK50*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C50","v":2.1306374999999996E-3},null,{"$f":"CM50+CO49*'5. UD1 Parameters'!$G$17","v":1.3803230452162311E-2},null,{"$f":"CO49*(1-'5. UD1 Parameters'!$G$17)","v":2.1629881015235832E-3},null,{"$f":"CQ50*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.4419920676823888E-3},null,null,null,112.23848990437614,null,{"$f":"CW50*'5. UD1 Parameters'!$C$31","v":2805.9622476094037},null,112.23704791230847,null,{"$f":"DA50*'5. UD1 Parameters'!$C$31","v":2805.9261978077116},null,18.308,null,null,93.930489904376145,null,93.929047912308476,null,null,{"$f":"DH50*'5. UD1 Parameters'!$C$31","v":2348.2622476094039},null,{"$f":"DJ50*'5. UD1 Parameters'!$C$31","v":2348.2261978077117},null,null,62.933134844573125,null,1915.3121452922758,null,2044,null,112.24667112817522,2806.1667782043805,8.1812237990845915E-3,0.20453059497685899]
[2045,null,1,null,{"$f":"'6. UD1 Assumptions'!Y342","v":115.51284360615955},null,{"$f":"E51*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C51","v":16.460580213877737},null,{"$f":"G51+(I50*'5. UD1 Parameters'!$G$10)","v":48.014742288713066},null,{"$f":"I50*(1-'5. UD1 Parameters'!$G$10)","v":15.519116221779525},null,{"$f":"K51*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":10.346077481186349},null,{"$f":"E51*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C51","v":5.486860071292579},null,{"$f":"'6. UD1 Assumptions'!AA342","v":385.04281202053187},null,{"$f":"Q51*C51*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":169.80388010105455},null,{"$f":"S51+U50*'5. UD1 Parameters'!$G$11","v":982.15608043165707},null,{"$f":"U50*(1-'5. UD1 Parameters'!$G$11)","v":150.53280370203404},null,{"$f":"W51*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":100.3552024680227},null,{"$f":"Q51*C51*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":56.601293367018179},null,{"$f":"'6. UD1 Assumptions'!AC342","v":52.67385668440874},null,{"$f":"AC51*C51*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":5.1357010267298522},null,{"$f":"AE51+(AG50*'5. UD1 Parameters'!$G$12)","v":70.637409717345719},null,{"$f":"AG50*(1-'5. UD1 Parameters'!$G$12)","v":4.7494097662000589},null,{"$f":"AI51*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.1662731774667057},null,{"$f":"AC51*C51*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.7119003422432841},null,{"$f":"'6. UD1 Assumptions'!AE342","v":15.401712480821276},null,{"$f":"AO51*C51*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":5.7756421803079785E-2},null,{"$f":"AQ51+(AS50*'5. UD1 Parameters'!$G$13)","v":0.99743666185392166},null,{"$f":"AS50*(1-'5. UD1 Parameters'!$G$13)","v":3.3471136515371085E-2},null,{"$f":"AU51*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.2314091010247387E-2},null,{"$f":"AO51*C51*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.9252140601026594E-2},null,{"$f":"'6. UD1 Assumptions'!AG342","v":21.947440285170313},null,{"$f":"BA51*C51*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.65842320855510938},null,{"$f":"BC51+BE50*'5. UD1 Parameters'!$G$14","v":9.0560781688904743},null,{"$f":"BE50*(1-'5. UD1 Parameters'!$G$14)","v":0.6088986879743663},null,{"$f":"BG51*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.4059324586495775},null,{"$f":"BA51*C51*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.21947440285170314},null,{"$f":"'6. UD1 Assumptions'!AI342","v":2.3102568721231913},null,{"$f":"BM51*'5. UD1 Parameters'!$C$15*C51*'5. UD1 Parameters'!$C$28","v":3.4653853081847872E-3},null,{"$f":"BO51+(BQ50*'5. UD1 Parameters'!$G$15)","v":4.9394454257733443E-2},null,{"$f":"BQ50*(1-'5. UD1 Parameters'!$G$15)","v":2.354833720573362E-3},null,{"$f":"BS51*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.5698891470489079E-3},null,null,null,{"$f":"'6. UD1 Assumptions'!AM342","v":15.572999999999999},null,{"$f":"BY51*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C51","v":0.35039249999999994},null,{"$f":"CA51+CC50*'5. UD1 Parameters'!$G$16","v":7.0422708917385242},null,{"$f":"CC50*(1-'5. UD1 Parameters'!$G$16)","v":0.20379803769400681},null,{"$f":"CE51*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.1358653584626712},null,{"$f":"BY51*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C51","v":0.11679749999999998},null,{"$f":"'6. UD1 Assumptions'!AO342","v":0.18939000000000003},null,{"$f":"CK51*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C51","v":2.1306375000000001E-3},null,{"$f":"CM51+CO50*'5. UD1 Parameters'!$G$17","v":1.3775937387861134E-2},null,{"$f":"CO50*(1-'5. UD1 Parameters'!$G$17)","v":2.1579305643011763E-3},null,{"$f":"CQ51*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.4386203762007841E-3},null,null,null,114.4346735443215,null,{"$f":"CW51*'5. UD1 Parameters'!$C$31","v":2860.8668386080376},null,114.43323492394529,null,{"$f":"DA51*'5. UD1 Parameters'!$C$31","v":2860.8308730986323},null,18.308,null,null,96.126673544321505,null,96.1252349239453,null,null,{"$f":"DH51*'5. UD1 Parameters'!$C$31","v":2403.1668386080378},null,{"$f":"DJ51*'5. UD1 Parameters'!$C$31","v":2403.1308730986325},null,null,64.15557782400677,null,1979.4677231162825,null,2045,null,114.44205659462385,2861.0514148655961,7.3830503023515348E-3,0.18457625755854679]
[2046,null,1,null,{"$f":"'6. UD1 Assumptions'!Y343","v":117.82310047828275},null,{"$f":"E52*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C52","v":16.789791818155294},null,{"$f":"G52+(I51*'5. UD1 Parameters'!$G$10)","v":48.975036079514794},null,{"$f":"I51*(1-'5. UD1 Parameters'!$G$10)","v":15.829498027353566},null,{"$f":"K52*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":10.552998684902377},null,{"$f":"E52*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C52","v":5.596597272718431},null,{"$f":"'6. UD1 Assumptions'!AA343","v":392.74366826094251},null,{"$f":"Q52*C52*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":173.19995770307565},null,{"$f":"S52+U51*'5. UD1 Parameters'!$G$11","v":1001.8104871694727},null,{"$f":"U51*(1-'5. UD1 Parameters'!$G$11)","v":153.54555096526002},null,{"$f":"W52*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":102.36370064350668},null,{"$f":"Q52*C52*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":57.733319234358547},null,{"$f":"'6. UD1 Assumptions'!AC343","v":52.784749014270659},null,{"$f":"AC52*C52*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":5.1465130288913894},null,{"$f":"AE52+(AG51*'5. UD1 Parameters'!$G$12)","v":71.008397303508914},null,{"$f":"AG51*(1-'5. UD1 Parameters'!$G$12)","v":4.7755254427281946},null,{"$f":"AI52*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.183683628485463},null,{"$f":"AC52*C52*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.7155043429637964},null,{"$f":"'6. UD1 Assumptions'!AE343","v":15.709746730437701},null,{"$f":"AO52*C52*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":5.891155023914138E-2},null,{"$f":"AQ52+(AS51*'5. UD1 Parameters'!$G$13)","v":1.022041793299155},null,{"$f":"AS51*(1-'5. UD1 Parameters'!$G$13)","v":3.4306418793908069E-2},null,{"$f":"AU52*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.287094586260538E-2},null,{"$f":"AO52*C52*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.9637183413047127E-2},null,{"$f":"'6. UD1 Assumptions'!AG343","v":21.993645422612776},null,{"$f":"BA52*C52*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.6598093626783833},null,{"$f":"BC52+BE51*'5. UD1 Parameters'!$G$14","v":9.1036406799370369},null,{"$f":"BE51*(1-'5. UD1 Parameters'!$G$14)","v":0.61224685163181958},null,{"$f":"BG52*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.40816456775454635},null,{"$f":"BA52*C52*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.21993645422612776},null,{"$f":"'6. UD1 Assumptions'!AI343","v":2.356462009565655},null,{"$f":"BM52*'5. UD1 Parameters'!$C$15*C52*'5. UD1 Parameters'!$C$28","v":3.5346930143484822E-3},null,{"$f":"BO52+(BQ51*'5. UD1 Parameters'!$G$15)","v":5.0520151311459108E-2},null,{"$f":"BQ51*(1-'5. UD1 Parameters'!$G$15)","v":2.4089959606228171E-3},null,{"$f":"BS52*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.605997307081878E-3},null,null,null,{"$f":"'6. UD1 Assumptions'!AM343","v":15.573},null,{"$f":"BY52*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C52","v":0.3503925},null,{"$f":"CA52+CC51*'5. UD1 Parameters'!$G$16","v":7.1845328329263198},null,{"$f":"CC51*(1-'5. UD1 Parameters'!$G$16)","v":0.20813055881220377},null,{"$f":"CE52*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.13875370587480251},null,{"$f":"BY52*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C52","v":0.1167975},null,{"$f":"'6. UD1 Assumptions'!AO343","v":0.18939},null,{"$f":"CK52*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C52","v":2.1306375000000001E-3},null,{"$f":"CM52+CO51*'5. UD1 Parameters'!$G$17","v":1.3752911189773127E-2},null,{"$f":"CO51*(1-'5. UD1 Parameters'!$G$17)","v":2.153663698088005E-3},null,{"$f":"CQ52*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.4357757987253366E-3},null,null,null,116.67321394949228,null,{"$f":"CW52*'5. UD1 Parameters'!$C$31","v":2916.8303487373068},null,116.67177817369355,null,{"$f":"DA52*'5. UD1 Parameters'!$C$31","v":2916.7944543423387},null,18.308,null,null,98.365213949492272,null,98.363778173693561,null,null,{"$f":"DH52*'5. UD1 Parameters'!$C$31","v":2459.130348737307},null,{"$f":"DJ52*'5. UD1 Parameters'!$C$31","v":2459.0944543423388},null,null,65.401791987679943,null,2044.8695151039624,null,2046,null,116.67989138927412,2916.9972847318531,6.6774397818392117E-3,0.16693599454629293]
[2047,null,1,null,{"$f":"'6. UD1 Assumptions'!Y344","v":120.1795624878484},null,{"$f":"E53*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C53","v":17.125587654518398},null,{"$f":"G53+(I52*'5. UD1 Parameters'!$G$10)","v":49.95453609393585},null,{"$f":"I52*(1-'5. UD1 Parameters'!$G$10)","v":16.146087640097342},null,{"$f":"K53*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":10.764058426731561},null,{"$f":"E53*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C53","v":5.7085292181727993},null,{"$f":"'6. UD1 Assumptions'!AA344","v":400.59854162616136},null,{"$f":"Q53*C53*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":176.66395685713715},null,{"$f":"S53+U52*'5. UD1 Parameters'!$G$11","v":1021.8562177793041},null,{"$f":"U52*(1-'5. UD1 Parameters'!$G$11)","v":156.6182262473057},null,{"$f":"W53*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":104.41215083153713},null,{"$f":"Q53*C53*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":58.887985619045715},null,{"$f":"'6. UD1 Assumptions'!AC344","v":52.87900749465328},null,{"$f":"AC53*C53*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":5.1557032307286947},null,{"$f":"AE53+(AG52*'5. UD1 Parameters'!$G$12)","v":71.363494037946609},null,{"$f":"AG52*(1-'5. UD1 Parameters'!$G$12)","v":4.8006064962910004},null,{"$f":"AI53*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.2004043308606667},null,{"$f":"AC53*C53*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.7185677435762317},null,{"$f":"'6. UD1 Assumptions'!AE344","v":16.023941665046454},null,{"$f":"AO53*C53*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":6.0089781243924202E-2},null,{"$f":"AQ53+(AS52*'5. UD1 Parameters'!$G$13)","v":1.0469788724951845},null,{"$f":"AS52*(1-'5. UD1 Parameters'!$G$13)","v":3.5152702047894738E-2},null,{"$f":"AU53*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.343513469859649E-2},null,{"$f":"AO53*C53*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":2.0029927081308067E-2},null,{"$f":"'6. UD1 Assumptions'!AG344","v":22.032919789438871},null,{"$f":"BA53*C53*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.66098759368316617},null,{"$f":"BC53+BE52*'5. UD1 Parameters'!$G$14","v":9.1491659023008438},null,{"$f":"BE52*(1-'5. UD1 Parameters'!$G$14)","v":0.61546237131935888},null,{"$f":"BG53*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.41030824754623924},null,{"$f":"BA53*C53*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.22032919789438871},null,{"$f":"'6. UD1 Assumptions'!AI344","v":2.403591249756968},null,{"$f":"BM53*'5. UD1 Parameters'!$C$15*C53*'5. UD1 Parameters'!$C$28","v":3.6053868746354521E-3},null,{"$f":"BO53+(BQ52*'5. UD1 Parameters'!$G$15)","v":5.1661641332323691E-2},null,{"$f":"BQ52*(1-'5. UD1 Parameters'!$G$15)","v":2.4638968537708684E-3},null,{"$f":"BS53*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.6425979025139121E-3},null,null,null,{"$f":"'6. UD1 Assumptions'!AM344","v":15.573},null,{"$f":"BY53*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C53","v":0.3503925},null,{"$f":"CA53+CC52*'5. UD1 Parameters'!$G$16","v":7.3225902983459568},null,{"$f":"CC52*(1-'5. UD1 Parameters'!$G$16)","v":0.2123350345803626},null,{"$f":"CE53*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.14155668972024171},null,{"$f":"BY53*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C53","v":0.1167975},null,{"$f":"'6. UD1 Assumptions'!AO344","v":0.18939},null,{"$f":"CK53*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C53","v":2.1306375000000001E-3},null,{"$f":"CM53+CO52*'5. UD1 Parameters'!$G$17","v":1.3733484796586298E-2},null,{"$f":"CO52*(1-'5. UD1 Parameters'!$G$17)","v":2.1500638931868286E-3},null,{"$f":"CQ53*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.433375928791219E-3},null,null,null,118.95498963492575,null,{"$f":"CW53*'5. UD1 Parameters'!$C$31","v":2973.8747408731438},null,118.95355625899695,null,{"$f":"DA53*'5. UD1 Parameters'!$C$31","v":2973.838906474924},null,18.308,null,null,100.64698963492575,null,100.64555625899695,null,null,{"$f":"DH53*'5. UD1 Parameters'!$C$31","v":2516.1747408731435},null,{"$f":"DJ53*'5. UD1 Parameters'!$C$31","v":2516.1389064749237},null,null,66.672239205770438,null,2111.5417543097328,null,2047,null,118.96104172417218,2974.0260431043043,6.0520892464239751E-3,0.15130223116057095]
[2048,null,1,null,{"$f":"'6. UD1 Assumptions'!Y345","v":122.58315373760537},null,{"$f":"E54*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C54","v":17.468099407608765},null,{"$f":"G54+(I53*'5. UD1 Parameters'!$G$10)","v":50.953626341784855},null,{"$f":"I53*(1-'5. UD1 Parameters'!$G$10)","v":16.469009159759764},null,{"$f":"K54*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":10.979339439839842},null,{"$f":"E54*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C54","v":5.8226998025362553},null,{"$f":"'6. UD1 Assumptions'!AA345","v":408.61051245868458},null,{"$f":"Q54*C54*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":180.19723599427991},null,{"$f":"S54+U53*'5. UD1 Parameters'!$G$11","v":1042.3013745549308},null,{"$f":"U53*(1-'5. UD1 Parameters'!$G$11)","v":159.75207921865317},null,{"$f":"W54*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":106.50138614576878},null,{"$f":"Q54*C54*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":60.065745331426633},null,{"$f":"'6. UD1 Assumptions'!AC345","v":52.955922414645499},null,{"$f":"AC54*C54*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":5.1632024354279364},null,{"$f":"AE54+(AG53*'5. UD1 Parameters'!$G$12)","v":71.702083243304344},null,{"$f":"AG53*(1-'5. UD1 Parameters'!$G$12)","v":4.8246132300702049},null,{"$f":"AI54*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.2164088200468033},null,{"$f":"AC54*C54*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.7210674784759787},null,{"$f":"'6. UD1 Assumptions'!AE345","v":16.344420498347382},null,{"$f":"AO54*C54*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":6.129157686880269E-2},null,{"$f":"AQ54+(AS53*'5. UD1 Parameters'!$G$13)","v":1.0722600468573928},null,{"$f":"AS53*(1-'5. UD1 Parameters'!$G$13)","v":3.601040250659427E-2},null,{"$f":"AU54*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.4006935004396178E-2},null,{"$f":"AO54*C54*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":2.043052562293423E-2},null,{"$f":"'6. UD1 Assumptions'!AG345","v":22.064967672768962},null,{"$f":"BA54*C54*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.66194903018306883},null,{"$f":"BC54+BE53*'5. UD1 Parameters'!$G$14","v":9.1925747747826048},null,{"$f":"BE53*(1-'5. UD1 Parameters'!$G$14)","v":0.6185401577013081},null,{"$f":"BG54*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.4123601051342054},null,{"$f":"BA54*C54*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.22064967672768962},null,{"$f":"'6. UD1 Assumptions'!AI345","v":2.4516630747521075},null,{"$f":"BM54*'5. UD1 Parameters'!$C$15*C54*'5. UD1 Parameters'!$C$28","v":3.6774946121281614E-3},null,{"$f":"BO54+(BQ53*'5. UD1 Parameters'!$G$15)","v":5.2819567965436728E-2},null,{"$f":"BQ53*(1-'5. UD1 Parameters'!$G$15)","v":2.5195679790151258E-3},null,{"$f":"BS54*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.6797119860100839E-3},null,null,null,{"$f":"'6. UD1 Assumptions'!AM345","v":15.573},null,{"$f":"BY54*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C54","v":0.3503925},null,{"$f":"CA54+CC53*'5. UD1 Parameters'!$G$16","v":7.456567549035471},null,{"$f":"CC53*(1-'5. UD1 Parameters'!$G$16)","v":0.21641524931048525},null,{"$f":"CE54*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.14427683287365684},null,{"$f":"BY54*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C54","v":0.1167975},null,{"$f":"'6. UD1 Assumptions'!AO345","v":0.18939},null,{"$f":"CK54*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C54","v":2.1306375000000001E-3},null,{"$f":"CM54+CO53*'5. UD1 Parameters'!$G$17","v":1.3717095432141203E-2},null,{"$f":"CO53*(1-'5. UD1 Parameters'!$G$17)","v":2.1470268644450947E-3},null,{"$f":"CQ54*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.4313512429633963E-3},null,null,null,121.28088934189665,null,{"$f":"CW54*'5. UD1 Parameters'!$C$31","v":3032.0222335474164},null,121.2794579906537,null,{"$f":"DA54*'5. UD1 Parameters'!$C$31","v":3031.9864497663425},null,18.308,null,null,102.97288934189666,null,102.9714579906537,null,null,{"$f":"DH54*'5. UD1 Parameters'!$C$31","v":2574.3222335474165},null,{"$f":"DJ54*'5. UD1 Parameters'!$C$31","v":2574.2864497663427},null,null,67.967390314789483,null,2179.5091446245224,null,2048,null,121.28638581492089,3032.1596453730222,5.4964730242375026E-3,0.13741182560579546]
[2049,null,1,null,{"$f":"'6. UD1 Assumptions'!Y346","v":125.03481681235748},null,{"$f":"E55*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C55","v":17.81746139576094},null,{"$f":"G55+(I54*'5. UD1 Parameters'!$G$10)","v":51.972698550868927},null,{"$f":"I54*(1-'5. UD1 Parameters'!$G$10)","v":16.798389186676864},null,{"$f":"K55*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":11.198926124451242},null,{"$f":"E55*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C55","v":5.9391537985869798},null,{"$f":"'6. UD1 Assumptions'!AA346","v":416.78272270785828},null,{"$f":"Q55*C55*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":183.8011807141655},null,{"$f":"S55+U54*'5. UD1 Parameters'!$G$11","v":1063.1541787162098},null,{"$f":"U54*(1-'5. UD1 Parameters'!$G$11)","v":162.94837655288649},null,{"$f":"W55*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":108.63225103525765},null,{"$f":"Q55*C55*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":61.267060238055166},null,{"$f":"'6. UD1 Assumptions'!AC346","v":53.014762328439552},null,{"$f":"AC55*C55*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":5.1689393270228567},null,{"$f":"AE55+(AG54*'5. UD1 Parameters'!$G$12)","v":72.023518617461676},null,{"$f":"AG54*(1-'5. UD1 Parameters'!$G$12)","v":4.8475039528655222},null,{"$f":"AI55*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.231669301910348},null,{"$f":"AC55*C55*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.7229797756742855},null,{"$f":"'6. UD1 Assumptions'!AE346","v":16.67130890831433},null,{"$f":"AO55*C55*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":6.251740840617874E-2},null,{"$f":"AQ55+(AS54*'5. UD1 Parameters'!$G$13)","v":1.0978975172882695},null,{"$f":"AS54*(1-'5. UD1 Parameters'!$G$13)","v":3.6879937975302306E-2},null,{"$f":"AU55*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.4586625316868203E-2},null,{"$f":"AO55*C55*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":2.0839136135392913E-2},null,{"$f":"'6. UD1 Assumptions'!AG346","v":22.089484303516482},null,{"$f":"BA55*C55*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.66268452910549447},null,{"$f":"BC55+BE54*'5. UD1 Parameters'!$G$14","v":9.2337844381361087},null,{"$f":"BE54*(1-'5. UD1 Parameters'!$G$14)","v":0.62147486575198974},null,{"$f":"BG55*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.41431657716799314},null,{"$f":"BA55*C55*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.22089484303516482},null,{"$f":"'6. UD1 Assumptions'!AI346","v":2.5006963362471497},null,{"$f":"BM55*'5. UD1 Parameters'!$C$15*C55*'5. UD1 Parameters'!$C$28","v":3.7510445043707243E-3},null,{"$f":"BO55+(BQ54*'5. UD1 Parameters'!$G$15)","v":5.3994571742509448E-2},null,{"$f":"BQ54*(1-'5. UD1 Parameters'!$G$15)","v":2.5760407272979995E-3},null,{"$f":"BS55*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.717360484865333E-3},null,null,null,{"$f":"'6. UD1 Assumptions'!AM346","v":15.573000000000002},null,{"$f":"BY55*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C55","v":0.35039250000000005},null,{"$f":"CA55+CC54*'5. UD1 Parameters'!$G$16","v":7.5865851735642194},null,{"$f":"CC54*(1-'5. UD1 Parameters'!$G$16)","v":0.22037487547125159},null,{"$f":"CE55*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.14691658364750104},null,{"$f":"BY55*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C55","v":0.11679750000000001},null,{"$f":"'6. UD1 Assumptions'!AO346","v":0.18939},null,{"$f":"CK55*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C55","v":2.1306375000000001E-3},null,{"$f":"CM55+CO54*'5. UD1 Parameters'!$G$17","v":1.3703268301992502E-2},null,{"$f":"CO54*(1-'5. UD1 Parameters'!$G$17)","v":2.1444646301487023E-3},null,{"$f":"CQ55*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.4296430867658015E-3},null,null,null,123.65181325132325,null,{"$f":"CW55*'5. UD1 Parameters'!$C$31","v":3091.2953312830814},null,123.65038360823648,null,{"$f":"DA55*'5. UD1 Parameters'!$C$31","v":3091.259590205912},null,18.308,null,null,105.34381325132324,null,105.34238360823647,null,null,{"$f":"DH55*'5. UD1 Parameters'!$C$31","v":2633.5953312830811},null,{"$f":"DJ55*'5. UD1 Parameters'!$C$31","v":2633.5595902059117},null,null,69.287725291486993,null,2248.7968699160092,null,2049,null,123.65681482604425,3091.4203706511062,5.0015747210068184E-3,0.12503936802477256]
[{"$f":"A55+1","v":2050},null,1,null,{"$f":"'6. UD1 Assumptions'!Y347","v":127.53551314860464},null,{"$f":"E56*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C56","v":18.173810623676161},null,{"$f":"G56+(I55*'5. UD1 Parameters'!$G$10)","v":53.012152308891025},null,{"$f":"I55*(1-'5. UD1 Parameters'!$G$10)","v":17.134356865654063},null,{"$f":"K56*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":11.422904577102708},null,{"$f":"E56*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C56","v":6.0579368745587203},null,{"$f":"'6. UD1 Assumptions'!AA347","v":425.11837716201546},null,{"$f":"Q56*C56*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":187.47720432844881},null,{"$f":"S56+U55*'5. UD1 Parameters'!$G$11","v":1084.4229795287388},null,{"$f":"U55*(1-'5. UD1 Parameters'!$G$11)","v":166.20840351591971},null,{"$f":"W56*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":110.80560234394648},null,{"$f":"Q56*C56*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":62.492401442816266},null,{"$f":"'6. UD1 Assumptions'!AC347","v":53.054773469819501},null,{"$f":"AC56*C56*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":5.1728404133074015},null,{"$f":"AE56+(AG55*'5. UD1 Parameters'!$G$12)","v":72.327124060109668},null,{"$f":"AG55*(1-'5. UD1 Parameters'!$G$12)","v":4.8692349706594014},null,{"$f":"AI56*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.2461566471062673},null,{"$f":"AC56*C56*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.7242801377691339},null,{"$f":"'6. UD1 Assumptions'!AE347","v":17.004735086480618},null,{"$f":"AO56*C56*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":6.3767756574302323E-2},null,{"$f":"AQ56+(AS55*'5. UD1 Parameters'!$G$13)","v":1.1239035457635904},null,{"$f":"AS55*(1-'5. UD1 Parameters'!$G$13)","v":3.7761728098981255E-2},null,{"$f":"AU56*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.5174485399320837E-2},null,{"$f":"AO56*C56*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":2.1255918858100773E-2},null,{"$f":"'6. UD1 Assumptions'!AG347","v":22.106155612424796},null,{"$f":"BA56*C56*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.66318466837274392},null,{"$f":"BC56+BE55*'5. UD1 Parameters'!$G$14","v":9.2727082128345693},null,{"$f":"BE55*(1-'5. UD1 Parameters'!$G$14)","v":0.62426089367428195},null,{"$f":"BG56*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.41617392911618795},null,{"$f":"BA56*C56*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.22106155612424797},null,{"$f":"'6. UD1 Assumptions'!AI347","v":2.550710262972093},null,{"$f":"BM56*'5. UD1 Parameters'!$C$15*C56*'5. UD1 Parameters'!$C$28","v":3.8260653944581398E-3},null,{"$f":"BO56+(BQ55*'5. UD1 Parameters'!$G$15)","v":5.5187290799247918E-2},null,{"$f":"BQ55*(1-'5. UD1 Parameters'!$G$15)","v":2.6333463377196708E-3},null,{"$f":"BS56*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.7555642251464471E-3},null,null,null,{"$f":"'6. UD1 Assumptions'!AM347","v":15.573},null,{"$f":"BY56*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C56","v":0.3503925},null,{"$f":"CA56+CC55*'5. UD1 Parameters'!$G$16","v":7.7127601965707298},null,{"$f":"CC55*(1-'5. UD1 Parameters'!$G$16)","v":0.22421747699348915},null,{"$f":"CE56*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.14947831799565942},null,{"$f":"BY56*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C56","v":0.1167975},null,{"$f":"'6. UD1 Assumptions'!AO347","v":0.18939},null,{"$f":"CK56*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C56","v":2.1306375000000001E-3},null,{"$f":"CM56+CO55*'5. UD1 Parameters'!$G$17","v":1.3691602838771542E-2},null,{"$f":"CO55*(1-'5. UD1 Parameters'!$G$17)","v":2.1423029632209596E-3},null,{"$f":"CQ56*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.4282019754806397E-3},null,null,null,126.06867406686725,null,{"$f":"CW56*'5. UD1 Parameters'!$C$31","v":3151.7168516716811},null,126.06724586489177,null,{"$f":"DA56*'5. UD1 Parameters'!$C$31","v":3151.6811466222944},null,18.308,null,null,107.76067406686724,null,107.75924586489177,null,null,{"$f":"DH56*'5. UD1 Parameters'!$C$31","v":2694.0168516716808},null,{"$f":"DJ56*'5. UD1 Parameters'!$C$31","v":2693.9811466222941},null,null,70.633733430126469,null,2319.4306033461357,null,2050,null,126.07323372730285,3151.8308431825712,4.5596604356035186E-3,0.11399151089017323]

{"sheet":"UD1_Sce4WTE","index":38,"n_rows":56,"n_cols":131,"rows_kept":56,"cut":false,"hidden":true,"merged":[[4,127,4,130],[3,107,3,108],[3,110,3,111],[3,112,3,113],[3,115,3,116],[3,117,3,118],[3,93,3,94],[3,95,3,96],[3,97,3,98],[3,99,3,100],[3,101,3,102],[3,83,3,84],[3,85,3,86],[3,87,3,88],[3,89,3,90],[3,91,3,92],[3,73,3,74],[3,75,3,76],[3,77,3,78],[3,79,3,80],[3,81,3,82],[3,63,3,64],[3,65,3,66],[3,67,3,68],[3,69,3,70],[3,71,3,72],[3,53,3,54],[3,55,3,56],[3,57,3,58],[3,59,3,60],[3,61,3,62],[3,43,3,44],[3,45,3,46],[3,47,3,48],[3,49,3,50],[3,51,3,52],[3,33,3,34],[3,35,3,36],[3,37,3,38],[3,39,3,40],[3,41,3,42],[3,23,3,24],[3,25,3,26],[3,27,3,28],[3,29,3,30],[3,31,3,32],[3,13,3,14],[3,15,3,16],[3,17,3,18],[3,19,3,20],[3,21,3,22],[3,3,3,4],[3,5,3,6],[3,7,3,8],[3,9,3,10],[3,11,3,12],[2,112,2,113],[2,115,2,116],[2,117,2,118],[2,120,2,123],[2,127,3,130],[3,120,3,121],[3,122,3,123],[1,120,1,121],[1,122,1,123],[2,0,4,0],[2,1,3,2],[2,3,2,14],[2,15,2,26],[2,27,2,38],[2,39,2,50],[2,51,2,62],[2,63,2,74],[2,75,2,86],[2,87,2,98],[2,99,2,102],[2,107,2,108],[2,109,7,109],[2,110,2,111],[0,11,0,14],[1,110,1,111],[1,112,1,113],[1,115,1,116],[1,117,1,118]]}
["HOME",null,"Emissions of CH4 from different waste components - Gg",null,null,null,null,null,null,null,null,"TNC - SCENARIO 4_WTE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"With Industrial",null,"W/out industrial",null,null,"With Industrial",null,"W/out industrial",null,null,"Annual",null,"Cumula"]
["Year","MCF",null,"FOOD",null,null,null,null,null,null,null,null,null,null,null,"GARDEN",null,null,null,null,null,null,null,null,null,null,null,"PAPER",null,null,null,null,null,null,null,null,null,null,null,"WOOD",null,null,null,null,null,null,null,null,null,null,null,"TEXTILES",null,null,null,null,null,null,null,null,null,null,null,"NAPPIES",null,null,null,null,null,null,null,null,null,null,null,"SEWAGE SLUDGE",null,null,null,null,null,null,null,null,null,null,null,"INDUSTRIAL",null,null,null,null,null,null,null,null,null,null,null,"Total CH4 generated",null,null,null,null,null,null,null,"Recovered",null,"Assumptions: The capture of LFG in baseline increases to 2016 by value given at BD18.","Emissions",null,"Emissions",null,null,"Emissions",null,"Emissions",null,null,"stored C",null,null,null,null,null,null,"CHECK"]
[null,null,null,"Food (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Garden (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Paper (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Wood (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Textiles (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Nappies (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Sludge (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Industrial (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Qtotal (Gg CH4)",null,"Gg CO2e",null,null,null,null,null,"Gg CH4",null,null,"Gg CH4",null,"Gg CH4",null,null,"Gg CO2e",null,"Gg CO2e",null,null,"Gg C",null,"Gg C"]
[null,"TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER",null,"TNC","USER","TNC","USER",null,"TNC","USER","TNC","USER",null,"TNC","USER","TNC","USER",null,null,null,"Total CH4 generated"]
[2000,null,{"$f":"'5. UD1 Parameters'!C23","v":0.91},null,{"$f":"'6. UD1 Assumptions'!D354","v":0},null,{"$f":"E6*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C6","v":0},null,{"$f":"G6","v":0},null,0,null,{"$f":"K6*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0},null,{"$f":"E6*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C6","v":0},null,{"$f":"'6. UD1 Assumptions'!F354","v":0},null,{"$f":"Q6*C6*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":0},null,{"$f":"S6","v":0},null,0,null,{"$f":"W6*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0},null,{"$f":"Q6*C6*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":0},null,{"$f":"'6. UD1 Assumptions'!H354","v":0},null,{"$f":"AC6*C6*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":0},null,{"$f":"AE6","v":0},null,0,null,{"$f":"AI6*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0},null,{"$f":"AC6*C6*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":0},null,{"$f":"'6. UD1 Assumptions'!J354","v":0},null,{"$f":"AO6*C6*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":0},null,{"$f":"AQ6","v":0},null,0,null,{"$f":"AU6*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0},null,{"$f":"AO6*C6*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":0},null,{"$f":"'6. UD1 Assumptions'!L354","v":0},null,{"$f":"BA6*C6*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0},null,{"$f":"BC6","v":0},null,0,null,{"$f":"BG6*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0},null,{"$f":"BA6*C6*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0},null,{"$f":"'6. UD1 Assumptions'!N354","v":0},null,{"$f":"BM6*'5. UD1 Parameters'!$C$15*C6*'5. UD1 Parameters'!$C$28","v":0},null,{"$f":"BO6","v":0},null,0,null,{"$f":"BS6*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0},null,{"$f":"BM6*'5. UD1 Parameters'!$C$15*C6*(1-'5. UD1 Parameters'!$C$28)","v":0},null,{"$f":"'6. UD1 Assumptions'!R354","v":0},null,{"$f":"BY6*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C6","v":0},null,null,null,null,null,{"$f":"CE6*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0},null,null,null,{"$f":"'6. UD1 Assumptions'!T354","v":0},null,{"$f":"CK6*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C6","v":0},null,null,null,null,null,null,null,null,null,{"$f":"CS6+CG6+BU6+BI6+AW6+AK6+Y6+M6","v":0},null,{"$f":"CW6*'5. UD1 Parameters'!$C$31","v":0},null,{"$f":"CG6+BU6+BI6+AW6+AK6+Y6+M6","v":0},null,{"$f":"DA6*'5. UD1 Parameters'!$C$31","v":0},null,null,null,null,{"$f":"CW6-DE6","v":0},null,{"$f":"DA6-DE6","v":0},null,null,{"$f":"DH6*'5. UD1 Parameters'!$C$31","v":0},null,{"$f":"DJ6*'5. UD1 Parameters'!$C$31","v":0},null,null,{"$f":"CI6+BW6+BK6+AY6+AM6+AA6+O6","v":0},null,{"$f":"DR6","v":0},null,2000,null,0,0,{"$f":"DX6-CW6","v":0},{"$f":"DY6-CY6","v":0}]
[{"$f":"A6+1","v":2001},null,{"$f":"'5. UD1 Parameters'!C24","v":0.96},null,{"$f":"'6. UD1 Assumptions'!D355","v":40.483230837720001},null,{"$f":"E7*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C7","v":5.5381059786000968},null,{"$f":"G7+(I6*'5. UD1 Parameters'!$G$10)","v":5.5381059786000968},null,{"$f":"I6*(1-'5. UD1 Parameters'!$G$10)","v":0},null,{"$f":"K7*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0},null,{"$f":"E7*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C7","v":1.846035326200032},null,{"$f":"'6. UD1 Assumptions'!F355","v":134.9441027924},null,{"$f":"Q7*C7*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":57.129935358190465},null,{"$f":"S7+U6*'5. UD1 Parameters'!$G$11","v":57.129935358190465},null,{"$f":"U6*(1-'5. UD1 Parameters'!$G$11)","v":0},null,{"$f":"W7*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0},null,{"$f":"Q7*C7*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":19.043311786063487},null,{"$f":"'6. UD1 Assumptions'!H355","v":32.386584670175999},null,{"$f":"AC7*C7*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":3.0313843251284736},null,{"$f":"AE7+(AG6*'5. UD1 Parameters'!$G$12)","v":3.0313843251284736},null,{"$f":"AG6*(1-'5. UD1 Parameters'!$G$12)","v":0},null,{"$f":"AI7*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0},null,{"$f":"AC7*C7*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.0104614417094913},null,{"$f":"'6. UD1 Assumptions'!J355","v":5.3977641116960005},null,{"$f":"AO7*C7*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":1.9431950802105601E-2},null,{"$f":"AQ7+(AS6*'5. UD1 Parameters'!$G$13)","v":1.9431950802105601E-2},null,{"$f":"AS6*(1-'5. UD1 Parameters'!$G$13)","v":0},null,{"$f":"AU7*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0},null,{"$f":"AO7*C7*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":6.4773169340352002E-3},null,{"$f":"'6. UD1 Assumptions'!L355","v":13.49441027924},null,{"$f":"BA7*C7*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.38863901604211204},null,{"$f":"BC7+BE6*'5. UD1 Parameters'!$G$14","v":0.38863901604211204},null,{"$f":"BE6*(1-'5. UD1 Parameters'!$G$14)","v":0},null,{"$f":"BG7*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0},null,{"$f":"BA7*C7*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.129546338680704},null,{"$f":"'6. UD1 Assumptions'!N355","v":0.80966461675440005},null,{"$f":"BM7*'5. UD1 Parameters'!$C$15*C7*'5. UD1 Parameters'!$C$28","v":1.1659170481263361E-3},null,{"$f":"BO7+(BQ6*'5. UD1 Parameters'!$G$15)","v":1.1659170481263361E-3},null,{"$f":"BQ6*(1-'5. UD1 Parameters'!$G$15)","v":0},null,{"$f":"BS7*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0},null,{"$f":"BM7*'5. UD1 Parameters'!$C$15*C7*(1-'5. UD1 Parameters'!$C$28)","v":3.8863901604211201E-4},null,{"$f":"'6. UD1 Assumptions'!R355","v":0},null,{"$f":"BY7*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C7","v":0},null,null,null,null,null,{"$f":"CE7*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0},null,null,null,{"$f":"'6. UD1 Assumptions'!T355","v":0},null,{"$f":"CK7*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C7","v":0},null,null,null,null,null,null,null,null,null,{"$f":"CS7+CG7+BU7+BI7+AW7+AK7+Y7+M7","v":0},null,{"$f":"CW7*'5. UD1 Parameters'!$C$31","v":0},null,{"$f":"CG7+BU7+BI7+AW7+AK7+Y7+M7","v":0},null,{"$f":"DA7*'5. UD1 Parameters'!$C$31","v":0},null,null,null,null,0,null,0,null,null,{"$f":"DH7*'5. UD1 Parameters'!$C$31","v":0},null,{"$f":"DJ7*'5. UD1 Parameters'!$C$31","v":0},null,null,22.03622084860379,null,{"$f":"DR7+DT6","v":22.03622084860379},null,{"$f":"DV6+1","v":2001},null,5.1299360902327313,128.24840225581829,{"$f":"DX7-CW7","v":5.1299360902327313},{"$f":"DY7-CY7","v":128.24840225581829}]
[{"$f":"A7+1","v":2002},null,{"$f":"'5. UD1 Parameters'!C25","v":1},null,{"$f":"'6. UD1 Assumptions'!D356","v":54.586830322499999},null,{"$f":"E8*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C8","v":7.7786233209562496},null,{"$f":"G8+(I7*'5. UD1 Parameters'!$G$10)","v":11.490926775481716},null,{"$f":"I7*(1-'5. UD1 Parameters'!$G$10)","v":1.8258025240746305},null,{"$f":"K8*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.2172016827164203},null,{"$f":"E8*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C8","v":2.59287444031875},null,{"$f":"'6. UD1 Assumptions'!F356","v":181.95610107499999},null,{"$f":"Q8*C8*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":80.242640574074983},null,{"$f":"S8+U7*'5. UD1 Parameters'!$G$11","v":128.44115701020598},null,{"$f":"U7*(1-'5. UD1 Parameters'!$G$11)","v":8.93141892205945},null,{"$f":"W8*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.9542792813729664},null,{"$f":"Q8*C8*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":26.747546858024997},null,{"$f":"'6. UD1 Assumptions'!H356","v":43.669464257999998},null,{"$f":"AC8*C8*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.2577727651549999},null,{"$f":"AE8+(AG7*'5. UD1 Parameters'!$G$12)","v":7.0842167756645527},null,{"$f":"AG7*(1-'5. UD1 Parameters'!$G$12)","v":0.20494031461892104},null,{"$f":"AI8*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.13662687641261401},null,{"$f":"AC8*C8*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.419257588385},null,{"$f":"'6. UD1 Assumptions'!J356","v":7.2782440429999999},null,{"$f":"AO8*C8*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":2.7293415161250001E-2},null,{"$f":"AQ8+(AS7*'5. UD1 Parameters'!$G$13)","v":4.6057012104213729E-2},null,{"$f":"AS7*(1-'5. UD1 Parameters'!$G$13)","v":6.6835385914186963E-4},null,{"$f":"AU8*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.4556923942791309E-4},null,{"$f":"AO8*C8*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":9.0978050537499997E-3},null,{"$f":"'6. UD1 Assumptions'!L356","v":18.195610107499999},null,{"$f":"BA8*C8*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.54586830322500002},null,{"$f":"BC8+BE7*'5. UD1 Parameters'!$G$14","v":0.90823291995699396},null,{"$f":"BE7*(1-'5. UD1 Parameters'!$G$14)","v":2.6274399310118084E-2},null,{"$f":"BG8*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.7516266206745387E-2},null,{"$f":"BA8*C8*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.18195610107499999},null,{"$f":"'6. UD1 Assumptions'!N356","v":1.09173660645},null,{"$f":"BM8*'5. UD1 Parameters'!$C$15*C8*'5. UD1 Parameters'!$C$28","v":1.6376049096750002E-3},null,{"$f":"BO8+(BQ7*'5. UD1 Parameters'!$G$15)","v":2.7466595123797864E-3},null,{"$f":"BQ7*(1-'5. UD1 Parameters'!$G$15)","v":5.6862445421550127E-5},null,{"$f":"BS8*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.7908296947700082E-5},null,{"$f":"BM8*'5. UD1 Parameters'!$C$15*C8*(1-'5. UD1 Parameters'!$C$28)","v":5.4586830322500004E-4},null,{"$f":"'6. UD1 Assumptions'!R356","v":0},null,{"$f":"BY8*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C8","v":0},null,null,null,null,null,{"$f":"CE8*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0},null,null,null,{"$f":"'6. UD1 Assumptions'!T356","v":0},null,{"$f":"CK8*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C8","v":0},null,null,null,null,null,null,null,null,null,7.326107584245122,null,{"$f":"CW8*'5. UD1 Parameters'!$C$31","v":183.15268960612804},null,7.326107584245122,null,{"$f":"DA8*'5. UD1 Parameters'!$C$31","v":183.15268960612804},null,null,null,null,7.326107584245122,null,7.326107584245122,null,null,{"$f":"DH8*'5. UD1 Parameters'!$C$31","v":183.15268960612804},null,{"$f":"DJ8*'5. UD1 Parameters'!$C$31","v":183.15268960612804},null,null,30.951278661160721,null,{"$f":"DR8+DT7","v":52.987499509764511},null,{"$f":"DV7+1","v":2002},null,11.51592733945308,287.89818348632701,4.1898197552079584,104.74549388019898]
[2003,null,{"$f":"C8","v":1},null,{"$f":"'6. UD1 Assumptions'!D357","v":55.867108239000004},null,{"$f":"E9*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C9","v":7.9610629240575008},null,{"$f":"G9+(I8*'5. UD1 Parameters'!$G$10)","v":15.663661489190567},null,{"$f":"I8*(1-'5. UD1 Parameters'!$G$10)","v":3.7883282103486517},null,{"$f":"K9*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.5255521402324344},null,{"$f":"E9*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C9","v":2.6536876413525001},null,{"$f":"'6. UD1 Assumptions'!F357","v":186.22369413000001},null,{"$f":"Q9*C9*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":82.124649111330001},null,{"$f":"S9+U8*'5. UD1 Parameters'!$G$11","v":190.48593428377274},null,{"$f":"U8*(1-'5. UD1 Parameters'!$G$11)","v":20.079871837763228},null,{"$f":"W9*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":13.386581225175485},null,{"$f":"Q9*C9*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":27.374883037109999},null,{"$f":"'6. UD1 Assumptions'!H357","v":44.693686591199999},null,{"$f":"AC9*C9*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.3576344426420004},null,{"$f":"AE9+(AG8*'5. UD1 Parameters'!$G$12)","v":10.962914383145673},null,{"$f":"AG8*(1-'5. UD1 Parameters'!$G$12)","v":0.4789368351608802},null,{"$f":"AI9*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.3192912234405868},null,{"$f":"AC9*C9*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.4525448142140001},null,{"$f":"'6. UD1 Assumptions'!J357","v":7.4489477652000007},null,{"$f":"AO9*C9*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":2.7933554119500003E-2},null,{"$f":"AQ9+(AS8*'5. UD1 Parameters'!$G$13)","v":7.240645446396908E-2},null,{"$f":"AS8*(1-'5. UD1 Parameters'!$G$13)","v":1.5841117597446542E-3},null,{"$f":"AU9*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.0560745064964361E-3},null,{"$f":"AO9*C9*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":9.311184706500001E-3},null,{"$f":"'6. UD1 Assumptions'!L357","v":18.622369413000001},null,{"$f":"BA9*C9*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.55867108239000007},null,{"$f":"BC9+BE8*'5. UD1 Parameters'!$G$14","v":1.4055018439930351},null,{"$f":"BE8*(1-'5. UD1 Parameters'!$G$14)","v":6.1402158353958999E-2},null,{"$f":"BG9*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.0934772235972666E-2},null,{"$f":"BA9*C9*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.18622369413000001},null,{"$f":"'6. UD1 Assumptions'!N357","v":1.1173421647800001},null,{"$f":"BM9*'5. UD1 Parameters'!$C$15*C9*'5. UD1 Parameters'!$C$28","v":1.6760132471700002E-3},null,{"$f":"BO9+(BQ8*'5. UD1 Parameters'!$G$15)","v":4.2887165944304369E-3},null,{"$f":"BQ8*(1-'5. UD1 Parameters'!$G$15)","v":1.3395616511935039E-4},null,{"$f":"BS9*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":8.9304110079566919E-5},null,{"$f":"BM9*'5. UD1 Parameters'!$C$15*C9*(1-'5. UD1 Parameters'!$C$28)","v":5.5867108239000005E-4},null,{"$f":"'6. UD1 Assumptions'!R357","v":0},null,{"$f":"BY9*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C9","v":0},null,null,null,null,null,{"$f":"CE9*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0},null,null,null,{"$f":"'6. UD1 Assumptions'!T357","v":0},null,{"$f":"CK9*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C9","v":0},null,null,null,null,null,null,null,null,null,16.273504739701053,null,{"$f":"CW9*'5. UD1 Parameters'!$C$31","v":406.8376184925263},null,16.273504739701053,null,{"$f":"DA9*'5. UD1 Parameters'!$C$31","v":406.8376184925263},null,null,0.15,null,16.273504739701053,null,16.273504739701053,null,null,{"$f":"DH9*'5. UD1 Parameters'!$C$31","v":406.8376184925263},null,{"$f":"DJ9*'5. UD1 Parameters'!$C$31","v":406.8376184925263},null,null,31.67720904259539,null,84.664708552359897,null,2003,null,19.718240979306973,492.95602448267431,3.4447362396059198,86.118405990148005]
[2004,null,{"$f":"C9","v":1},null,{"$f":"'6. UD1 Assumptions'!D358","v":57.180621595499993},null,{"$f":"E10*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C10","v":8.1482385773587502},null,{"$f":"G10+(I9*'5. UD1 Parameters'!$G$10)","v":18.647904867879642},null,{"$f":"I9*(1-'5. UD1 Parameters'!$G$10)","v":5.1639951986696753},null,{"$f":"K10*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.4426634657797832},null,{"$f":"E10*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C10","v":2.7160795257862498},null,{"$f":"'6. UD1 Assumptions'!F358","v":190.60207198499998},null,{"$f":"Q10*C10*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":84.055513745384985},null,{"$f":"S10+U9*'5. UD1 Parameters'!$G$11","v":244.7617945570949},null,{"$f":"U9*(1-'5. UD1 Parameters'!$G$11)","v":29.779653472062812},null,{"$f":"W10*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":19.85310231470854},null,{"$f":"Q10*C10*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":28.018504581794996},null,{"$f":"'6. UD1 Assumptions'!H358","v":45.744497276399997},null,{"$f":"AC10*C10*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.4600884844489999},null,{"$f":"AE10+(AG9*'5. UD1 Parameters'!$G$12)","v":14.681842103452055},null,{"$f":"AG9*(1-'5. UD1 Parameters'!$G$12)","v":0.74116076414261634},null,{"$f":"AI10*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.49410717609507754},null,{"$f":"AC10*C10*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.4866961614829999},null,{"$f":"'6. UD1 Assumptions'!J358","v":7.6240828793999995},null,{"$f":"AO10*C10*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":2.8590310797749999E-2},null,{"$f":"AQ10+(AS9*'5. UD1 Parameters'!$G$13)","v":9.8506375400165394E-2},null,{"$f":"AS9*(1-'5. UD1 Parameters'!$G$13)","v":2.4903898615536851E-3},null,{"$f":"AU10*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.6602599077024567E-3},null,{"$f":"AO10*C10*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":9.5301035992500002E-3},null,{"$f":"'6. UD1 Assumptions'!L358","v":19.060207198499999},null,{"$f":"BA10*C10*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.57180621595499992},null,{"$f":"BC10+BE9*'5. UD1 Parameters'!$G$14","v":1.8822874491605202},null,{"$f":"BE9*(1-'5. UD1 Parameters'!$G$14)","v":9.502061078751492E-2},null,{"$f":"BG10*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":6.3347073858343275E-2},null,{"$f":"BA10*C10*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.19060207198499998},null,{"$f":"'6. UD1 Assumptions'!N358","v":1.1436124319099998},null,{"$f":"BM10*'5. UD1 Parameters'!$C$15*C10*'5. UD1 Parameters'!$C$28","v":1.7154186478649999E-3},null,{"$f":"BO10+(BQ9*'5. UD1 Parameters'!$G$15)","v":5.794972065831727E-3},null,{"$f":"BQ9*(1-'5. UD1 Parameters'!$G$15)","v":2.0916317646371029E-4},null,{"$f":"BS10*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.3944211764247352E-4},null,{"$f":"BM10*'5. UD1 Parameters'!$C$15*C10*(1-'5. UD1 Parameters'!$C$28)","v":5.7180621595499998E-4},null,{"$f":"'6. UD1 Assumptions'!R358","v":0},null,{"$f":"BY10*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C10","v":0},null,null,null,null,null,{"$f":"CE10*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0},null,null,null,{"$f":"'6. UD1 Assumptions'!T358","v":0},null,{"$f":"CK10*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C10","v":0},null,null,null,null,null,null,null,null,null,23.855019732467088,null,{"$f":"CW10*'5. UD1 Parameters'!$C$31","v":596.37549331167725},null,23.855019732467088,null,{"$f":"DA10*'5. UD1 Parameters'!$C$31","v":596.37549331167725},null,null,null,null,23.855019732467088,null,23.855019732467088,null,null,{"$f":"DH10*'5. UD1 Parameters'!$C$31","v":596.37549331167725},null,{"$f":"DJ10*'5. UD1 Parameters'!$C$31","v":596.37549331167725},null,null,32.421984250864455,null,117.08669280322435,null,2004,null,26.703200402294264,667.58001005735662,2.8481806698271761,71.204516745679371]
[2005,null,1,null,{"$f":"'6. UD1 Assumptions'!D359","v":58.526479286999994},null,{"$f":"E11*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C11","v":8.3400232983974991},null,{"$f":"G11+(I10*'5. UD1 Parameters'!$G$10)","v":20.840087747902803},null,{"$f":"I10*(1-'5. UD1 Parameters'!$G$10)","v":6.1478404183743374},null,{"$f":"K11*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.0985602789162243},null,{"$f":"E11*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C11","v":2.7800077661324996},null,{"$f":"'6. UD1 Assumptions'!F359","v":195.08826428999998},null,{"$f":"Q11*C11*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":86.033924551889996},null,{"$f":"S11+U10*'5. UD1 Parameters'!$G$11","v":292.53083906670321},null,{"$f":"U10*(1-'5. UD1 Parameters'!$G$11)","v":38.264880042281682},null,{"$f":"W11*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":25.509920028187786},null,{"$f":"Q11*C11*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":28.677974850629997},null,{"$f":"'6. UD1 Assumptions'!H359","v":46.821183429599998},null,{"$f":"AC11*C11*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.5650653843859992},null,{"$f":"AE11+(AG10*'5. UD1 Parameters'!$G$12)","v":18.254324226479646},null,{"$f":"AG10*(1-'5. UD1 Parameters'!$G$12)","v":0.99258326135841091},null,{"$f":"AI11*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.66172217423894053},null,{"$f":"AC11*C11*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.5216884614619999},null,{"$f":"'6. UD1 Assumptions'!J359","v":7.8035305715999996},null,{"$f":"AO11*C11*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":2.92632396435E-2},null,{"$f":"AQ11+(AS10*'5. UD1 Parameters'!$G$13)","v":0.12438152926580082},null,{"$f":"AS10*(1-'5. UD1 Parameters'!$G$13)","v":3.3880857778645838E-3},null,{"$f":"AU11*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.2587238519097223E-3},null,{"$f":"AO11*C11*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":9.7544132144999993E-3},null,{"$f":"'6. UD1 Assumptions'!L359","v":19.508826428999999},null,{"$f":"BA11*C11*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.58526479286999999},null,{"$f":"BC11+BE10*'5. UD1 Parameters'!$G$14","v":2.3402979777538007},null,{"$f":"BE10*(1-'5. UD1 Parameters'!$G$14)","v":0.12725426427671935},null,{"$f":"BG11*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":8.4836176184479556E-2},null,{"$f":"BA11*C11*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.19508826429000001},null,{"$f":"'6. UD1 Assumptions'!N359","v":1.17052958574},null,{"$f":"BM11*'5. UD1 Parameters'!$C$15*C11*'5. UD1 Parameters'!$C$28","v":1.7557943786099999E-3},null,{"$f":"BO11+(BQ10*'5. UD1 Parameters'!$G$15)","v":7.2681423217888274E-3},null,{"$f":"BQ10*(1-'5. UD1 Parameters'!$G$15)","v":2.8262412265289948E-4},null,{"$f":"BS11*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.8841608176859966E-4},null,{"$f":"BM11*'5. UD1 Parameters'!$C$15*C11*(1-'5. UD1 Parameters'!$C$28)","v":5.8526479286999996E-4},null,{"$f":"'6. UD1 Assumptions'!R359","v":5.9130000000000003},null,{"$f":"BY11*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C11","v":0.13304250000000001},null,{"$f":"CA11","v":0.13304250000000001},null,null,null,{"$f":"CE11*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0},null,{"$f":"BY11*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C11","v":4.4347499999999998E-2},null,{"$f":"'6. UD1 Assumptions'!T359","v":0.53685400000000005},null,{"$f":"CK11*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C11","v":6.0396075000000004E-3},null,{"$f":"CM11","v":6.0396075000000004E-3},null,0,null,{"$f":"CQ11*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0},null,null,null,30.357485797461109,null,{"$f":"CW11*'5. UD1 Parameters'!$C$31","v":758.93714493652772},null,30.357485797461109,null,{"$f":"DA11*'5. UD1 Parameters'!$C$31","v":758.93714493652772},null,null,null,null,30.357485797461109,null,30.357485797461109,null,null,{"$f":"DH11*'5. UD1 Parameters'!$C$31","v":758.93714493652772},null,{"$f":"DJ11*'5. UD1 Parameters'!$C$31","v":758.93714493652772},null,null,33.229446520521869,null,150.31613932374623,null,2005,null,32.723695425218892,818.09238563047234,2.3662096277577831,59.15524069394462]
[2006,null,1,null,{"$f":"'6. UD1 Assumptions'!D360","v":61.056597101999998},null,{"$f":"E12*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C12","v":8.7005650870349989},null,{"$f":"G12+(I11*'5. UD1 Parameters'!$G$10)","v":22.670093665595971},null,{"$f":"I11*(1-'5. UD1 Parameters'!$G$10)","v":6.8705591693418331},null,{"$f":"K12*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.5803727795612215},null,{"$f":"E12*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C12","v":2.9001883623449998},null,{"$f":"'6. UD1 Assumptions'!F360","v":203.52199034},null,{"$f":"Q12*C12*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":89.753197739939992},null,{"$f":"S12+U11*'5. UD1 Parameters'!$G$11","v":336.5511744299364},null,{"$f":"U11*(1-'5. UD1 Parameters'!$G$11)","v":45.732862376706812},null,{"$f":"W12*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":30.488574917804542},null,{"$f":"Q12*C12*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":29.917732579979997},null,{"$f":"'6. UD1 Assumptions'!H360","v":48.845277681599995},null,{"$f":"AC12*C12*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.7624145739559998},null,{"$f":"AE12+(AG11*'5. UD1 Parameters'!$G$12)","v":21.782633669285051},null,{"$f":"AG11*(1-'5. UD1 Parameters'!$G$12)","v":1.2341051311505944},null,{"$f":"AI12*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.82273675410039626},null,{"$f":"AC12*C12*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.5874715246519999},null,{"$f":"'6. UD1 Assumptions'!J360","v":8.140879613600001},null,{"$f":"AO12*C12*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":3.0528298551000005E-2},null,{"$f":"AQ12+(AS11*'5. UD1 Parameters'!$G$13)","v":0.15063177689245627},null,{"$f":"AS11*(1-'5. UD1 Parameters'!$G$13)","v":4.2780509243445343E-3},null,{"$f":"AU12*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.8520339495630227E-3},null,{"$f":"AO12*C12*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.0176099517000001E-2},null,{"$f":"'6. UD1 Assumptions'!L360","v":20.352199034000002},null,{"$f":"BA12*C12*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.61056597101999999},null,{"$f":"BC12+BE11*'5. UD1 Parameters'!$G$14","v":2.7926453422160318},null,{"$f":"BE11*(1-'5. UD1 Parameters'!$G$14)","v":0.15821860655776851},null,{"$f":"BG12*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.10547907103851234},null,{"$f":"BA12*C12*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.20352199034000001},null,{"$f":"'6. UD1 Assumptions'!N360","v":1.22113194204},null,{"$f":"BM12*'5. UD1 Parameters'!$C$15*C12*'5. UD1 Parameters'!$C$28","v":1.8316979130599998E-3},null,{"$f":"BO12+(BQ11*'5. UD1 Parameters'!$G$15)","v":8.7453687510044686E-3},null,{"$f":"BQ11*(1-'5. UD1 Parameters'!$G$15)","v":3.5447148384435773E-4},null,{"$f":"BS12*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.3631432256290515E-4},null,{"$f":"BM12*'5. UD1 Parameters'!$C$15*C12*(1-'5. UD1 Parameters'!$C$28)","v":6.1056597101999995E-4},null,{"$f":"'6. UD1 Assumptions'!R360","v":8.0559999999999992},null,{"$f":"BY12*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C12","v":0.18125999999999998},null,{"$f":"CA12+CC11*'5. UD1 Parameters'!$G$16","v":0.31037049989712739},null,{"$f":"CC11*(1-'5. UD1 Parameters'!$G$16)","v":3.9320001028726043E-3},null,{"$f":"CE12*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.6213334019150694E-3},null,{"$f":"BY12*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C12","v":6.0419999999999995E-2},null,{"$f":"'6. UD1 Assumptions'!T360","v":0.49882600000000005},null,{"$f":"CK12*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C12","v":5.6117925000000006E-3},null,{"$f":"CM12+CO11*'5. UD1 Parameters'!$G$17","v":1.0707196853801644E-2},null,{"$f":"CO11*(1-'5. UD1 Parameters'!$G$17)","v":9.442031461983566E-4},null,{"$f":"CQ12*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":6.2946876413223773E-4},null,null,null,36.003502672942844,null,{"$f":"CW12*'5. UD1 Parameters'!$C$31","v":900.08756682357114},null,36.002873204178712,null,{"$f":"DA12*'5. UD1 Parameters'!$C$31","v":900.07183010446784},null,null,null,null,36.003502672942844,null,36.002873204178712,null,null,{"$f":"DH12*'5. UD1 Parameters'!$C$31","v":900.08756682357114},null,{"$f":"DJ12*'5. UD1 Parameters'!$C$31","v":900.07183010446784},null,null,34.680121122805019,null,184.99626044655125,null,2006,null,37.977234878071286,949.43087195178214,1.9737322051284423,49.343305128211]
[2007,null,1,null,{"$f":"'6. UD1 Assumptions'!D361","v":59.162898941999998},null,{"$f":"E13*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C13","v":8.4307130992349997},null,{"$f":"G13+(I12*'5. UD1 Parameters'!$G$10)","v":23.626931328789546},null,{"$f":"I12*(1-'5. UD1 Parameters'!$G$10)","v":7.4738754360414239},null,{"$f":"K13*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.9825836240276153},null,{"$f":"E13*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C13","v":2.810237699745},null,{"$f":"'6. UD1 Assumptions'!F361","v":197.20966314},null,{"$f":"Q13*C13*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":86.969461444739991},null,{"$f":"S13+U12*'5. UD1 Parameters'!$G$11","v":370.90584629546981},null,{"$f":"U12*(1-'5. UD1 Parameters'!$G$11)","v":52.614789579206565},null,{"$f":"W13*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":35.076526386137708},null,{"$f":"Q13*C13*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":28.989820481579997},null,{"$f":"'6. UD1 Assumptions'!H361","v":47.330319153600001},null,{"$f":"AC13*C13*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.6147061174760005},null,{"$f":"AE13+(AG12*'5. UD1 Parameters'!$G$12)","v":24.924699131992611},null,{"$f":"AG12*(1-'5. UD1 Parameters'!$G$12)","v":1.4726406547684399},null,{"$f":"AI13*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.98176043651229317},null,{"$f":"AC13*C13*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.5382353724920002},null,{"$f":"'6. UD1 Assumptions'!J361","v":7.8883865256000005},null,{"$f":"AO13*C13*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":2.9581449471000006E-2},null,{"$f":"AQ13+(AS12*'5. UD1 Parameters'!$G$13)","v":0.17503230909885711},null,{"$f":"AS12*(1-'5. UD1 Parameters'!$G$13)","v":5.1809172645991526E-3},null,{"$f":"AU13*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.4539448430661018E-3},null,{"$f":"AO13*C13*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":9.8604831570000013E-3},null,{"$f":"'6. UD1 Assumptions'!L361","v":19.720966314000002},null,{"$f":"BA13*C13*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.59162898942000008},null,{"$f":"BC13+BE12*'5. UD1 Parameters'!$G$14","v":3.1954742476913602},null,{"$f":"BE12*(1-'5. UD1 Parameters'!$G$14)","v":0.18880008394467176},null,{"$f":"BG13*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.12586672262978116},null,{"$f":"BA13*C13*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.19720966314000002},null,{"$f":"'6. UD1 Assumptions'!N361","v":1.1832579788399999},null,{"$f":"BM13*'5. UD1 Parameters'!$C$15*C13*'5. UD1 Parameters'!$C$28","v":1.77488696826E-3},null,{"$f":"BO13+(BQ12*'5. UD1 Parameters'!$G$15)","v":1.0093739052324508E-2},null,{"$f":"BQ12*(1-'5. UD1 Parameters'!$G$15)","v":4.265166669399598E-4},null,{"$f":"BS13*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.8434444462663983E-4},null,{"$f":"BM13*'5. UD1 Parameters'!$C$15*C13*(1-'5. UD1 Parameters'!$C$28)","v":5.9162898942E-4},null,{"$f":"'6. UD1 Assumptions'!R361","v":13.077000000000002},null,{"$f":"BY13*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C13","v":0.29423250000000001},null,{"$f":"CA13+CC12*'5. UD1 Parameters'!$G$16","v":0.59543016537038507},null,{"$f":"CC12*(1-'5. UD1 Parameters'!$G$16)","v":9.1728345267424044E-3},null,{"$f":"CE13*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":6.1152230178282696E-3},null,{"$f":"BY13*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C13","v":9.8077500000000012E-2},null,{"$f":"'6. UD1 Assumptions'!T361","v":0.88669200000000004},null,{"$f":"CK13*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C13","v":9.9752850000000004E-3},null,{"$f":"CM13+CO12*'5. UD1 Parameters'!$G$17","v":1.900857026992394E-2},null,{"$f":"CO12*(1-'5. UD1 Parameters'!$G$17)","v":1.6739115838777035E-3},null,{"$f":"CQ13*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.1159410559184689E-3},null,null,null,41.177706622668836,null,{"$f":"CW13*'5. UD1 Parameters'!$C$31","v":1029.442665566721},null,41.176590681612922,null,{"$f":"DA13*'5. UD1 Parameters'!$C$31","v":1029.4147670403231},null,null,null,null,41.177706622668836,null,41.176590681612922,null,null,{"$f":"DH13*'5. UD1 Parameters'!$C$31","v":1029.442665566721},null,{"$f":"DJ13*'5. UD1 Parameters'!$C$31","v":1029.4147670403231},null,null,33.644032829103416,null,218.64029327565467,null,2007,null,42.829662912068301,1070.7415728017074,1.6519562893994646,41.298907234986473]
[2008,null,1,null,{"$f":"'6. UD1 Assumptions'!D362","v":59.923617104999998},null,{"$f":"E14*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C14","v":8.5391154374624989},null,{"$f":"G14+(I13*'5. UD1 Parameters'!$G$10)","v":24.376721133457597},null,{"$f":"I13*(1-'5. UD1 Parameters'!$G$10)","v":7.7893256327944487},null,{"$f":"K14*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.1928837551962985},null,{"$f":"E14*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C14","v":2.8463718124874999},null,{"$f":"'6. UD1 Assumptions'!F362","v":199.74539035000001},null,{"$f":"Q14*C14*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":88.087717144349995},null,{"$f":"S14+U13*'5. UD1 Parameters'!$G$11","v":401.00792993374404},null,{"$f":"U13*(1-'5. UD1 Parameters'!$G$11)","v":57.985633506075786},null,{"$f":"W14*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":38.657089004050519},null,{"$f":"Q14*C14*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":29.362572381450001},null,{"$f":"'6. UD1 Assumptions'!H362","v":47.938893684},null,{"$f":"AC14*C14*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.6740421341900005},null,{"$f":"AE14+(AG13*'5. UD1 Parameters'!$G$12)","v":27.913677567875062},null,{"$f":"AG13*(1-'5. UD1 Parameters'!$G$12)","v":1.6850636983075471},null,{"$f":"AI14*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.1233757988716979},null,{"$f":"AC14*C14*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.5580140447300002},null,{"$f":"'6. UD1 Assumptions'!J362","v":7.9898156140000003},null,{"$f":"AO14*C14*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":2.9961808552500004E-2},null,{"$f":"AQ14+(AS13*'5. UD1 Parameters'!$G$13)","v":0.19897395423842495},null,{"$f":"AS13*(1-'5. UD1 Parameters'!$G$13)","v":6.0201634129321523E-3},null,{"$f":"AU14*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.0134422752881012E-3},null,{"$f":"AO14*C14*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":9.9872695175000012E-3},null,{"$f":"'6. UD1 Assumptions'!L362","v":19.974539035000003},null,{"$f":"BA14*C14*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.59923617105000004},null,{"$f":"BC14+BE13*'5. UD1 Parameters'!$G$14","v":3.578676611266034},null,{"$f":"BE13*(1-'5. UD1 Parameters'!$G$14)","v":0.21603380747532655},null,{"$f":"BG14*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.14402253831688436},null,{"$f":"BA14*C14*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.19974539035000002},null,{"$f":"'6. UD1 Assumptions'!N362","v":1.1984723421000001},null,{"$f":"BM14*'5. UD1 Parameters'!$C$15*C14*'5. UD1 Parameters'!$C$28","v":1.7977085131500002E-3},null,{"$f":"BO14+(BQ13*'5. UD1 Parameters'!$G$15)","v":1.1399170102953025E-2},null,{"$f":"BQ13*(1-'5. UD1 Parameters'!$G$15)","v":4.9227746252148384E-4},null,{"$f":"BS14*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.2818497501432256E-4},null,{"$f":"BM14*'5. UD1 Parameters'!$C$15*C14*(1-'5. UD1 Parameters'!$C$28)","v":5.9923617105000007E-4},null,{"$f":"'6. UD1 Assumptions'!R362","v":12.148},null,{"$f":"BY14*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C14","v":0.27332999999999996},null,{"$f":"CA14+CC13*'5. UD1 Parameters'!$G$16","v":0.85116254452373974},null,{"$f":"CC13*(1-'5. UD1 Parameters'!$G$16)","v":1.7597620846645286E-2},null,{"$f":"CE14*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.1731747231096858E-2},null,{"$f":"BY14*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C14","v":9.1109999999999997E-2},null,{"$f":"'6. UD1 Assumptions'!T362","v":0.79310400000000003},null,{"$f":"CK14*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C14","v":8.9224200000000004E-3},null,{"$f":"CM14+CO13*'5. UD1 Parameters'!$G$17","v":2.4959281950534852E-2},null,{"$f":"CO13*(1-'5. UD1 Parameters'!$G$17)","v":2.9717083193890872E-3},null,{"$f":"CQ14*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.9811388795927245E-3},null,null,null,45.135425609796393,null,{"$f":"CW14*'5. UD1 Parameters'!$C$31","v":1128.3856402449098},null,45.1334444709168,null,{"$f":"DA14*'5. UD1 Parameters'!$C$31","v":1128.33611177292},null,null,null,null,45.135425609796393,null,45.1334444709168,null,null,{"$f":"DH14*'5. UD1 Parameters'!$C$31","v":1128.3856402449098},null,{"$f":"DJ14*'5. UD1 Parameters'!$C$31","v":1128.33611177292},null,null,34.068400134706053,null,252.70869341036072,null,2008,null,46.522045388608056,1163.0511347152014,1.3866197788116637,34.665494470291605]
[2009,null,1,null,{"$f":"'6. UD1 Assumptions'!D363","v":62.391682431},null,{"$f":"E15*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C15","v":8.8908147464175009},null,{"$f":"G15+(I14*'5. UD1 Parameters'!$G$10)","v":25.23101957879474},null,{"$f":"I14*(1-'5. UD1 Parameters'!$G$10)","v":8.0365163010803577},null,{"$f":"K15*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.3576775340535718},null,{"$f":"E15*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C15","v":2.9636049154725002},null,{"$f":"'6. UD1 Assumptions'!F363","v":207.97227477000001},null,{"$f":"Q15*C15*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":91.71577317357},null,{"$f":"S15+U14*'5. UD1 Parameters'!$G$11","v":430.0320548348177},null,{"$f":"U14*(1-'5. UD1 Parameters'!$G$11)","v":62.691648272496387},null,{"$f":"W15*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":41.794432181664256},null,{"$f":"Q15*C15*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":30.571924391189999},null,{"$f":"'6. UD1 Assumptions'!H363","v":49.9133459448},null,{"$f":"AC15*C15*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.8665512296180005},null,{"$f":"AE15+(AG14*'5. UD1 Parameters'!$G$12)","v":30.893091684752008},null,{"$f":"AG14*(1-'5. UD1 Parameters'!$G$12)","v":1.8871371127410532},null,{"$f":"AI15*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.2580914084940353},null,{"$f":"AC15*C15*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.622183743206},null,{"$f":"'6. UD1 Assumptions'!J363","v":8.3188909907999999},null,{"$f":"AO15*C15*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":3.1195841215500002E-2},null,{"$f":"AQ15+(AS14*'5. UD1 Parameters'!$G$13)","v":0.22332616912230832},null,{"$f":"AS14*(1-'5. UD1 Parameters'!$G$13)","v":6.8436263316166458E-3},null,{"$f":"AU15*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.5624175544110969E-3},null,{"$f":"AO15*C15*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.03986137385E-2},null,{"$f":"'6. UD1 Assumptions'!L363","v":20.797227477000003},null,{"$f":"BA15*C15*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.62391682431000017},null,{"$f":"BC15+BE14*'5. UD1 Parameters'!$G$14","v":3.960652780096412},null,{"$f":"BE14*(1-'5. UD1 Parameters'!$G$14)","v":0.24194065547962224},null,{"$f":"BG15*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.16129377031974815},null,{"$f":"BA15*C15*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.20797227477000005},null,{"$f":"'6. UD1 Assumptions'!N363","v":1.2478336486200001},null,{"$f":"BM15*'5. UD1 Parameters'!$C$15*C15*'5. UD1 Parameters'!$C$28","v":1.8717504729300004E-3},null,{"$f":"BO15+(BQ14*'5. UD1 Parameters'!$G$15)","v":1.2714976489747752E-2},null,{"$f":"BQ14*(1-'5. UD1 Parameters'!$G$15)","v":5.559440861352741E-4},null,{"$f":"BS15*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.7062939075684938E-4},null,{"$f":"BM15*'5. UD1 Parameters'!$C$15*C15*(1-'5. UD1 Parameters'!$C$28)","v":6.2391682431000011E-4},null,{"$f":"'6. UD1 Assumptions'!R363","v":9.1259999999999994},null,{"$f":"BY15*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C15","v":0.20533499999999999},null,{"$f":"CA15+CC14*'5. UD1 Parameters'!$G$16","v":1.0313418896568465},null,{"$f":"CC14*(1-'5. UD1 Parameters'!$G$16)","v":2.51556548668933E-2},null,{"$f":"CE15*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.6770436577928864E-2},null,{"$f":"BY15*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C15","v":6.8444999999999992E-2},null,{"$f":"'6. UD1 Assumptions'!T363","v":1.1668799999999999},null,{"$f":"CK15*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C15","v":1.3127399999999997E-2},null,{"$f":"CM15+CO14*'5. UD1 Parameters'!$G$17","v":3.4184668029175413E-2},null,{"$f":"CO14*(1-'5. UD1 Parameters'!$G$17)","v":3.902013921359436E-3},null,{"$f":"CQ15*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.601342614239624E-3},null,null,null,48.59579972066895,null,{"$f":"CW15*'5. UD1 Parameters'!$C$31","v":1214.8949930167237},null,48.593198378054709,null,{"$f":"DA15*'5. UD1 Parameters'!$C$31","v":1214.8299594513678},null,11.9,null,null,36.695799720668951,null,36.69319837805471,null,null,{"$f":"DH15*'5. UD1 Parameters'!$C$31","v":917.39499301672379},null,{"$f":"DJ15*'5. UD1 Parameters'!$C$31","v":917.3299594513677},null,null,35.445152855201307,null,288.15384626556204,null,2009,null,49.762556576407221,1244.0639144101806,1.1667568557382708,29.168921393456912]
[2010,null,1,null,{"$f":"'6. UD1 Assumptions'!D364","v":64.153748977500001},null,{"$f":"E16*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C16","v":9.1419092292937503},null,{"$f":"G16+(I15*'5. UD1 Parameters'!$G$10)","v":26.054767434877554},null,{"$f":"I15*(1-'5. UD1 Parameters'!$G$10)","v":8.3181613732109323},null,{"$f":"K16*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.5454409154739546},null,{"$f":"E16*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C16","v":3.0473030764312501},null,{"$f":"'6. UD1 Assumptions'!F364","v":213.845829925},null,{"$f":"Q16*C16*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":94.306010996924996},null,{"$f":"S16+U15*'5. UD1 Parameters'!$G$11","v":457.1089256697075},null,{"$f":"U15*(1-'5. UD1 Parameters'!$G$11)","v":67.229140162035208},null,{"$f":"W16*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":44.819426774690136},null,{"$f":"Q16*C16*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":31.435336998975},null,{"$f":"'6. UD1 Assumptions'!H364","v":51.322999181999997},null,{"$f":"AC16*C16*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":5.0039924202449999},null,{"$f":"AE16+(AG15*'5. UD1 Parameters'!$G$12)","v":33.808520184895613},null,{"$f":"AG15*(1-'5. UD1 Parameters'!$G$12)","v":2.0885639201013961},null,{"$f":"AI16*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.392375946734264},null,{"$f":"AC16*C16*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.667997473415},null,{"$f":"'6. UD1 Assumptions'!J364","v":8.5538331969999994},null,{"$f":"AO16*C16*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":3.2076874488749997E-2},null,{"$f":"AQ16+(AS15*'5. UD1 Parameters'!$G$13)","v":0.2477218329853042},null,{"$f":"AS15*(1-'5. UD1 Parameters'!$G$13)","v":7.6812106257541082E-3},null,{"$f":"AU16*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.1208070838360716E-3},null,{"$f":"AO16*C16*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.0692291496249999E-2},null,{"$f":"'6. UD1 Assumptions'!L364","v":21.3845829925},null,{"$f":"BA16*C16*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.64153748977500002},null,{"$f":"BC16+BE15*'5. UD1 Parameters'!$G$14","v":4.3344256647302073},null,{"$f":"BE15*(1-'5. UD1 Parameters'!$G$14)","v":0.2677646051412047},null,{"$f":"BG16*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.17850973676080312},null,{"$f":"BA16*C16*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.21384582992500001},null,{"$f":"'6. UD1 Assumptions'!N364","v":1.28307497955},null,{"$f":"BM16*'5. UD1 Parameters'!$C$15*C16*'5. UD1 Parameters'!$C$28","v":1.9246124693250001E-3},null,{"$f":"BO16+(BQ15*'5. UD1 Parameters'!$G$15)","v":1.4019472238207863E-2},null,{"$f":"BQ15*(1-'5. UD1 Parameters'!$G$15)","v":6.2011672086488903E-4},null,{"$f":"BS16*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.1341114724325934E-4},null,{"$f":"BM16*'5. UD1 Parameters'!$C$15*C16*(1-'5. UD1 Parameters'!$C$28)","v":6.4153748977500004E-4},null,{"$f":"'6. UD1 Assumptions'!R364","v":10.949},null,{"$f":"BY16*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C16","v":0.24635249999999997},null,{"$f":"CA16+CC15*'5. UD1 Parameters'!$G$16","v":1.2472136303789649},null,{"$f":"CC15*(1-'5. UD1 Parameters'!$G$16)","v":3.0480759277881474E-2},null,{"$f":"CE16*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.0320506185254314E-2},null,{"$f":"BY16*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C16","v":8.2117499999999996E-2},null,{"$f":"'6. UD1 Assumptions'!T364","v":1.131624},null,{"$f":"CK16*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C16","v":1.2730769999999999E-2},null,{"$f":"CM16+CO15*'5. UD1 Parameters'!$G$17","v":4.1571171683242536E-2},null,{"$f":"CO15*(1-'5. UD1 Parameters'!$G$17)","v":5.3442663459328764E-3},null,{"$f":"CQ16*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.5628442306219173E-3},null,null,null,51.965170942306109,null,{"$f":"CW16*'5. UD1 Parameters'!$C$31","v":1299.1292735576528},null,51.961608098075487,null,{"$f":"DA16*'5. UD1 Parameters'!$C$31","v":1299.0402024518871},null,9,null,null,42.965170942306109,null,42.961608098075487,null,null,{"$f":"DH16*'5. UD1 Parameters'!$C$31","v":1074.1292735576528},null,{"$f":"DJ16*'5. UD1 Parameters'!$C$31","v":1074.0402024518871},null,null,36.457934707732271,null,324.61178097329429,null,2010,null,52.949001375322553,1323.7250343830638,0.98383043301644335,24.595760825410935]
[2011,null,1,null,{"$f":"'6. UD1 Assumptions'!D365","v":62.174060999999995},null,{"$f":"E17*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C17","v":8.8598036924999999},null,{"$f":"G17+(I16*'5. UD1 Parameters'!$G$10)","v":26.324836598894997},null,{"$f":"I16*(1-'5. UD1 Parameters'!$G$10)","v":8.5897345284825555},null,{"$f":"K17*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.7264896856550367},null,{"$f":"E17*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C17","v":2.9532678975},null,{"$f":"'6. UD1 Assumptions'!F365","v":207.24687},null,{"$f":"Q17*C17*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":91.395869669999996},null,{"$f":"S17+U16*'5. UD1 Parameters'!$G$11","v":477.04258760970379},null,{"$f":"U16*(1-'5. UD1 Parameters'!$G$11)","v":71.462207730003726},null,{"$f":"W17*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":47.641471820002479},null,{"$f":"Q17*C17*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":30.465289889999998},null,{"$f":"'6. UD1 Assumptions'!H365","v":49.739248799999999},null,{"$f":"AC17*C17*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.8495767580000004},null,{"$f":"AE17+(AG16*'5. UD1 Parameters'!$G$12)","v":36.372432038562174},null,{"$f":"AG16*(1-'5. UD1 Parameters'!$G$12)","v":2.2856649043334358},null,{"$f":"AI17*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.5237766028889572},null,{"$f":"AC17*C17*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.6165255860000001},null,{"$f":"'6. UD1 Assumptions'!J365","v":8.2898747999999998},null,{"$f":"AO17*C17*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":3.1087030499999998E-2},null,{"$f":"AQ17+(AS16*'5. UD1 Parameters'!$G$13)","v":0.27028857415586199},null,{"$f":"AS16*(1-'5. UD1 Parameters'!$G$13)","v":8.5202893294421805E-3},null,{"$f":"AU17*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.6801928862947864E-3},null,{"$f":"AO17*C17*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.0362343499999999E-2},null,{"$f":"'6. UD1 Assumptions'!L365","v":20.724687000000003},null,{"$f":"BA17*C17*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.62174061000000003},null,{"$f":"BC17+BE16*'5. UD1 Parameters'!$G$14","v":4.6631323126361766},null,{"$f":"BE16*(1-'5. UD1 Parameters'!$G$14)","v":0.29303396209403026},null,{"$f":"BG17*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.19535597472935351},null,{"$f":"BA17*C17*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.20724687000000003},null,{"$f":"'6. UD1 Assumptions'!N365","v":1.2434812200000001},null,{"$f":"BM17*'5. UD1 Parameters'!$C$15*C17*'5. UD1 Parameters'!$C$28","v":1.86522183E-3},null,{"$f":"BO17+(BQ16*'5. UD1 Parameters'!$G$15)","v":1.5200956338954201E-2},null,{"$f":"BQ16*(1-'5. UD1 Parameters'!$G$15)","v":6.837377292536604E-4},null,{"$f":"BS17*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.5582515283577359E-4},null,{"$f":"BM17*'5. UD1 Parameters'!$C$15*C17*(1-'5. UD1 Parameters'!$C$28)","v":6.2174061000000002E-4},null,{"$f":"'6. UD1 Assumptions'!R365","v":10.401999999999999},null,{"$f":"BY17*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C17","v":0.23404499999999995},null,{"$f":"CA17+CC16*'5. UD1 Parameters'!$G$16","v":1.4443978969820863},null,{"$f":"CC16*(1-'5. UD1 Parameters'!$G$16)","v":3.6860733396878467E-2},null,{"$f":"CE17*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.4573822264585644E-2},null,{"$f":"BY17*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C17","v":7.8014999999999987E-2},null,{"$f":"'6. UD1 Assumptions'!T365","v":1.5630550000000001},null,{"$f":"CK17*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C17","v":1.7584368749999999E-2},null,{"$f":"CM17+CO16*'5. UD1 Parameters'!$G$17","v":5.2656503683839589E-2},null,{"$f":"CO16*(1-'5. UD1 Parameters'!$G$17)","v":6.4990367494029422E-3},null,{"$f":"CQ17*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.3326911662686278E-3},null,null,null,55.122136614745813,null,{"$f":"CW17*'5. UD1 Parameters'!$C$31","v":1378.0534153686453},null,55.117803923579544,null,{"$f":"DA17*'5. UD1 Parameters'!$C$31","v":1377.9450980894885},null,10.199999999999999,null,null,44.92213661474581,null,44.917803923579541,null,null,{"$f":"DH17*'5. UD1 Parameters'!$C$31","v":1123.0534153686453},null,{"$f":"DJ17*'5. UD1 Parameters'!$C$31","v":1122.9450980894885},null,null,35.331329327609993,null,359.94311030090427,null,2011,null,55.953253006501811,1398.8313251625452,0.83111639175599805,20.77790979389988]
[2012,null,1,null,{"$f":"'6. UD1 Assumptions'!D366","v":58.180867482000004},null,{"$f":"E18*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C18","v":8.2907736161849996},null,{"$f":"G18+(I17*'5. UD1 Parameters'!$G$10)","v":25.936839297036975},null,{"$f":"I17*(1-'5. UD1 Parameters'!$G$10)","v":8.6787709180430195},null,{"$f":"K18*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.7858472786953463},null,{"$f":"E18*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C18","v":2.763591205395},null,{"$f":"'6. UD1 Assumptions'!F366","v":193.93622494000002},null,{"$f":"Q18*C18*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":85.525875198540007},null,{"$f":"S18+U17*'5. UD1 Parameters'!$G$11","v":487.98992238294505},null,{"$f":"U17*(1-'5. UD1 Parameters'!$G$11)","v":74.578540425298741},null,{"$f":"W18*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":49.719026950199158},null,{"$f":"Q18*C18*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":28.508625066180002},null,{"$f":"'6. UD1 Assumptions'!H366","v":46.544693985600006},null,{"$f":"AC18*C18*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.5381076635960014},null,{"$f":"AE18+(AG17*'5. UD1 Parameters'!$G$12)","v":38.451538511300484},null,{"$f":"AG17*(1-'5. UD1 Parameters'!$G$12)","v":2.4590011908576912},null,{"$f":"AI18*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.6393341272384607},null,{"$f":"AC18*C18*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.5127025545320003},null,{"$f":"'6. UD1 Assumptions'!J366","v":7.757448997600001},null,{"$f":"AO18*C18*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":2.9090433741000003E-2},null,{"$f":"AQ18+(AS17*'5. UD1 Parameters'!$G$13)","v":0.29008254489843527},null,{"$f":"AS17*(1-'5. UD1 Parameters'!$G$13)","v":9.2964629984267529E-3},null,{"$f":"AU18*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":6.1976419989511686E-3},null,{"$f":"AO18*C18*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":9.6968112470000017E-3},null,{"$f":"'6. UD1 Assumptions'!L366","v":19.393622494000002},null,{"$f":"BA18*C18*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.58180867482000009},null,{"$f":"BC18+BE17*'5. UD1 Parameters'!$G$14","v":4.9296844245257034},null,{"$f":"BE17*(1-'5. UD1 Parameters'!$G$14)","v":0.31525656293047327},null,{"$f":"BG18*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.21017104195364883},null,{"$f":"BA18*C18*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.19393622494000004},null,{"$f":"'6. UD1 Assumptions'!N366","v":1.1636173496400002},null,{"$f":"BM18*'5. UD1 Parameters'!$C$15*C18*'5. UD1 Parameters'!$C$28","v":1.7454260244600002E-3},null,{"$f":"BO18+(BQ17*'5. UD1 Parameters'!$G$15)","v":1.6205022974623885E-2},null,{"$f":"BQ17*(1-'5. UD1 Parameters'!$G$15)","v":7.4135938879031573E-4},null,{"$f":"BS18*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.9423959252687711E-4},null,{"$f":"BM18*'5. UD1 Parameters'!$C$15*C18*(1-'5. UD1 Parameters'!$C$28)","v":5.8180867482000007E-4},null,{"$f":"'6. UD1 Assumptions'!R366","v":7.37},null,{"$f":"BY18*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C18","v":0.165825},null,{"$f":"CA18+CC17*'5. UD1 Parameters'!$G$16","v":1.5675344877931239},null,{"$f":"CC17*(1-'5. UD1 Parameters'!$G$16)","v":4.2688409188962446E-2},null,{"$f":"CE18*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.8458939459308295E-2},null,{"$f":"BY18*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C18","v":5.5274999999999998E-2},null,{"$f":"'6. UD1 Assumptions'!T366","v":0.67796900000000004},null,{"$f":"CK18*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C18","v":7.6271512500000003E-3},null,{"$f":"CM18+CO17*'5. UD1 Parameters'!$G$17","v":5.2051590773033327E-2},null,{"$f":"CO17*(1-'5. UD1 Parameters'!$G$17)","v":8.2320641608062597E-3},null,{"$f":"CQ18*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.4880427738708392E-3},null,null,null,57.395018261911275,null,{"$f":"CW18*'5. UD1 Parameters'!$C$31","v":1434.8754565477818},null,57.389530219137399,null,{"$f":"DA18*'5. UD1 Parameters'!$C$31","v":1434.7382554784349},null,13.83,null,null,43.565018261911277,null,43.5595302191374,null,null,{"$f":"DH18*'5. UD1 Parameters'!$C$31","v":1089.1254565477818},null,{"$f":"DJ18*'5. UD1 Parameters'!$C$31","v":1088.9882554784349},null,null,33.044408670968821,null,392.9875189718731,null,2012,null,58.098280209603033,1452.4570052400759,0.70326194769175743,17.581548692294064]
[2013,null,1,null,{"$f":"'6. UD1 Assumptions'!D367","v":64.456379938500007},null,{"$f":"E19*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C19","v":9.1850341412362511},null,{"$f":"G19+(I18*'5. UD1 Parameters'!$G$10)","v":26.571017452845055},null,{"$f":"I18*(1-'5. UD1 Parameters'!$G$10)","v":8.5508559854281714},null,{"$f":"K19*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.700570656952114},null,{"$f":"E19*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C19","v":3.0616780470787504},null,{"$f":"'6. UD1 Assumptions'!F367","v":214.85459979500001},null,{"$f":"Q19*C19*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":94.750878509594997},null,{"$f":"S19+U18*'5. UD1 Parameters'!$G$11","v":506.45080687768586},null,{"$f":"U18*(1-'5. UD1 Parameters'!$G$11)","v":76.289994014854202},null,{"$f":"W19*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":50.859996009902801},null,{"$f":"Q19*C19*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":31.583626169864999},null,{"$f":"'6. UD1 Assumptions'!H367","v":51.565103950800001},null,{"$f":"AC19*C19*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":5.0275976352030005},null,{"$f":"AE19+(AG18*'5. UD1 Parameters'!$G$12)","v":40.879574509015136},null,{"$f":"AG18*(1-'5. UD1 Parameters'!$G$12)","v":2.5995616374883461},null,{"$f":"AI19*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.7330410916588974},null,{"$f":"AC19*C19*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.6758658784010001},null,{"$f":"'6. UD1 Assumptions'!J367","v":8.5941839918000014},null,{"$f":"AO19*C19*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":3.2228189969250004E-2},null,{"$f":"AQ19+(AS18*'5. UD1 Parameters'!$G$13)","v":0.31233346648495786},null,{"$f":"AS18*(1-'5. UD1 Parameters'!$G$13)","v":9.9772683827274687E-3},null,{"$f":"AU19*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":6.6515122551516455E-3},null,{"$f":"AO19*C19*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.0742729989750002E-2},null,{"$f":"'6. UD1 Assumptions'!L367","v":21.485459979500003},null,{"$f":"BA19*C19*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.64456379938500019},null,{"$f":"BC19+BE18*'5. UD1 Parameters'!$G$14","v":5.240971090899377},null,{"$f":"BE18*(1-'5. UD1 Parameters'!$G$14)","v":0.33327713301132644},null,{"$f":"BG19*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.22218475534088428},null,{"$f":"BA19*C19*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.21485459979500005},null,{"$f":"'6. UD1 Assumptions'!N367","v":1.2891275987700002},null,{"$f":"BM19*'5. UD1 Parameters'!$C$15*C19*'5. UD1 Parameters'!$C$28","v":1.9336913981550003E-3},null,{"$f":"BO19+(BQ18*'5. UD1 Parameters'!$G$15)","v":1.7348386076327327E-2},null,{"$f":"BQ18*(1-'5. UD1 Parameters'!$G$15)","v":7.9032829645155815E-4},null,{"$f":"BS19*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.268855309677054E-4},null,{"$f":"BM19*'5. UD1 Parameters'!$C$15*C19*(1-'5. UD1 Parameters'!$C$28)","v":6.4456379938500005E-4},null,{"$f":"'6. UD1 Assumptions'!R367","v":6.963000000000001},null,{"$f":"BY19*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C19","v":0.15666750000000002},null,{"$f":"CA19+CC18*'5. UD1 Parameters'!$G$16","v":1.6778743423620854},null,{"$f":"CC18*(1-'5. UD1 Parameters'!$G$16)","v":4.6327645431038331E-2},null,{"$f":"CE19*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.0885096954025554E-2},null,{"$f":"BY19*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C19","v":5.2222500000000005E-2},null,{"$f":"'6. UD1 Assumptions'!T367","v":0.32495800000000002},null,{"$f":"CK19*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C19","v":3.6557775000000004E-3},null,{"$f":"CM19+CO18*'5. UD1 Parameters'!$G$17","v":4.7569873283081175E-2},null,{"$f":"CO18*(1-'5. UD1 Parameters'!$G$17)","v":8.1374949899521466E-3},null,{"$f":"CQ19*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.4249966599680972E-3},null,null,null,58.55928100525481,null,{"$f":"CW19*'5. UD1 Parameters'!$C$31","v":1463.9820251313702},null,58.553856008594842,null,{"$f":"DA19*'5. UD1 Parameters'!$C$31","v":1463.846400214871},null,15.42,null,null,43.139281005254809,null,43.13385600859484,null,null,{"$f":"DH19*'5. UD1 Parameters'!$C$31","v":1078.4820251313702},null,{"$f":"DJ19*'5. UD1 Parameters'!$C$31","v":1078.346400214871},null,null,36.599634488928885,null,429.58715346080197,null,2013,null,59.155246256466143,1478.8811564116536,0.59596525121133226,14.899131280283427]
[2014,null,1,null,{"$f":"'6. UD1 Assumptions'!D368","v":62.520861037500005},null,{"$f":"E20*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C20","v":8.9092226978437505},null,{"$f":"G20+(I19*'5. UD1 Parameters'!$G$10)","v":26.720308340048625},null,{"$f":"I19*(1-'5. UD1 Parameters'!$G$10)","v":8.7599318106401824},null,{"$f":"K20*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.8399545404267883},null,{"$f":"E20*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C20","v":2.9697408992812502},null,{"$f":"'6. UD1 Assumptions'!F368","v":208.40287012500002},null,{"$f":"Q20*C20*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":91.905665725125004},null,{"$f":"S20+U19*'5. UD1 Parameters'!$G$11","v":519.18039282467839},null,{"$f":"U19*(1-'5. UD1 Parameters'!$G$11)","v":79.176079778132475},null,{"$f":"W20*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":52.784053185421648},null,{"$f":"Q20*C20*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":30.635221908375001},null,{"$f":"'6. UD1 Assumptions'!H368","v":50.01668883},null,{"$f":"AC20*C20*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.8766271609250005},null,{"$f":"AE20+(AG19*'5. UD1 Parameters'!$G$12)","v":42.992489793515446},null,{"$f":"AG19*(1-'5. UD1 Parameters'!$G$12)","v":2.7637118764246833},null,{"$f":"AI20*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.8424745842831221},null,{"$f":"AC20*C20*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.6255423869750001},null,{"$f":"'6. UD1 Assumptions'!J368","v":8.3361148050000011},null,{"$f":"AO20*C20*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":3.1260430518750007E-2},null,{"$f":"AQ20+(AS19*'5. UD1 Parameters'!$G$13)","v":0.33285131743512641},null,{"$f":"AS19*(1-'5. UD1 Parameters'!$G$13)","v":1.0742579568581441E-2},null,{"$f":"AU20*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":7.1617197123876267E-3},null,{"$f":"AO20*C20*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.0420143506250002E-2},null,{"$f":"'6. UD1 Assumptions'!L368","v":20.840287012500003},null,{"$f":"BA20*C20*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.62520861037500008},null,{"$f":"BC20+BE19*'5. UD1 Parameters'!$G$14","v":5.5118576658353149},null,{"$f":"BE19*(1-'5. UD1 Parameters'!$G$14)","v":0.35432203543906204},null,{"$f":"BG20*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.23621469029270803},null,{"$f":"BA20*C20*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.20840287012500003},null,{"$f":"'6. UD1 Assumptions'!N368","v":1.2504172207500002},null,{"$f":"BM20*'5. UD1 Parameters'!$C$15*C20*'5. UD1 Parameters'!$C$28","v":1.8756258311250005E-3},null,{"$f":"BO20+(BQ19*'5. UD1 Parameters'!$G$15)","v":1.8377921134526045E-2},null,{"$f":"BQ19*(1-'5. UD1 Parameters'!$G$15)","v":8.460907729262836E-4},null,{"$f":"BS20*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.6406051528418903E-4},null,{"$f":"BM20*'5. UD1 Parameters'!$C$15*C20*(1-'5. UD1 Parameters'!$C$28)","v":6.2520861037500014E-4},null,{"$f":"'6. UD1 Assumptions'!R368","v":5.1909999999999998},null,{"$f":"BY20*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C20","v":0.11679749999999998},null,{"$f":"CA20+CC19*'5. UD1 Parameters'!$G$16","v":1.7450831614009261},null,{"$f":"CC19*(1-'5. UD1 Parameters'!$G$16)","v":4.9588680961159197E-2},null,{"$f":"CE20*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.3059120640772793E-2},null,{"$f":"BY20*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C20","v":3.8932499999999995E-2},null,{"$f":"'6. UD1 Assumptions'!T368","v":0.18939},null,{"$f":"CK20*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C20","v":2.1306375000000001E-3},null,{"$f":"CM20+CO19*'5. UD1 Parameters'!$G$17","v":4.2263665918883891E-2},null,{"$f":"CO19*(1-'5. UD1 Parameters'!$G$17)","v":7.4368448641972821E-3},null,{"$f":"CQ20*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.9578965761315208E-3},null,null,null,60.748439797868841,null,{"$f":"CW20*'5. UD1 Parameters'!$C$31","v":1518.710994946721},null,60.743481901292711,null,{"$f":"DA20*'5. UD1 Parameters'!$C$31","v":1518.5870475323177},null,15.92,null,null,44.828439797868839,null,44.823481901292709,null,null,{"$f":"DH20*'5. UD1 Parameters'!$C$31","v":1120.710994946721},null,{"$f":"DJ20*'5. UD1 Parameters'!$C$31","v":1120.5870475323177},null,null,35.488885916872874,null,465.07603937767487,null,2014,null,61.254179857248396,1531.3544964312098,0.50574005937955491,12.643501484488752]
[2015,null,1,null,{"$f":"'6. UD1 Assumptions'!D369","v":63.771278258250007},null,{"$f":"E21*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C21","v":9.0874071518006261},null,{"$f":"G21+(I20*'5. UD1 Parameters'!$G$10)","v":26.998565468388499},null,{"$f":"I20*(1-'5. UD1 Parameters'!$G$10)","v":8.809150023460754},null,{"$f":"K21*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.8727666823071694},null,{"$f":"E21*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C21","v":3.0291357172668754},null,{"$f":"'6. UD1 Assumptions'!F369","v":212.57092752750003},null,{"$f":"Q21*C21*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":93.743779039627512},null,{"$f":"S21+U20*'5. UD1 Parameters'!$G$11","v":531.75800993249823},null,{"$f":"U20*(1-'5. UD1 Parameters'!$G$11)","v":81.16616193180765},null,{"$f":"W21*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":54.110774621205096},null,{"$f":"Q21*C21*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":31.247926346542503},null,{"$f":"'6. UD1 Assumptions'!H369","v":51.017022606600008},null,{"$f":"AC21*C21*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.9741597041435011},null,{"$f":"AE21+(AG20*'5. UD1 Parameters'!$G$12)","v":45.06009148998686},null,{"$f":"AG20*(1-'5. UD1 Parameters'!$G$12)","v":2.9065580076720861},null,{"$f":"AI21*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.9377053384480574},null,{"$f":"AC21*C21*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.6580532347145003},null,{"$f":"'6. UD1 Assumptions'!J369","v":8.5028371011000008},null,{"$f":"AO21*C21*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":3.1885639129125003E-2},null,{"$f":"AQ21+(AS20*'5. UD1 Parameters'!$G$13)","v":0.35328867405294961},null,{"$f":"AS20*(1-'5. UD1 Parameters'!$G$13)","v":1.1448282511301784E-2},null,{"$f":"AU21*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":7.6321883408678563E-3},null,{"$f":"AO21*C21*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.0628546376375001E-2},null,{"$f":"'6. UD1 Assumptions'!L369","v":21.257092752750005},null,{"$f":"BA21*C21*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.63771278258250019},null,{"$f":"BC21+BE20*'5. UD1 Parameters'!$G$14","v":5.7769348064085726},null,{"$f":"BE20*(1-'5. UD1 Parameters'!$G$14)","v":0.37263564200924187},null,{"$f":"BG21*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.24842376133949456},null,{"$f":"BA21*C21*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.21257092752750006},null,{"$f":"'6. UD1 Assumptions'!N369","v":1.2754255651650002},null,{"$f":"BM21*'5. UD1 Parameters'!$C$15*C21*'5. UD1 Parameters'!$C$28","v":1.9131383477475005E-3},null,{"$f":"BO21+(BQ20*'5. UD1 Parameters'!$G$15)","v":1.9394757692062219E-2},null,{"$f":"BQ20*(1-'5. UD1 Parameters'!$G$15)","v":8.9630179021132602E-4},null,{"$f":"BS21*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.9753452680755064E-4},null,null,null,{"$f":"'6. UD1 Assumptions'!R369","v":5.8398750000000001},null,{"$f":"BY21*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C21","v":0.13139718750000001},null,{"$f":"CA21+CC20*'5. UD1 Parameters'!$G$16","v":1.8249053471522392},null,{"$f":"CC20*(1-'5. UD1 Parameters'!$G$16)","v":5.1575001748687004E-2},null,{"$f":"CE21*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.4383334499124667E-2},null,{"$f":"BY21*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C21","v":4.3799062499999999E-2},null,{"$f":"'6. UD1 Assumptions'!T369","v":0.18939},null,{"$f":"CK21*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C21","v":2.1306375000000001E-3},null,{"$f":"CM21+CO20*'5. UD1 Parameters'!$G$17","v":3.7787005456146008E-2},null,{"$f":"CO20*(1-'5. UD1 Parameters'!$G$17)","v":6.6072979627378806E-3},null,{"$f":"CQ21*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.4048653084919204E-3},null,null,null,62.216688325975113,null,{"$f":"CW21*'5. UD1 Parameters'!$C$31","v":1555.4172081493778},null,62.212283460666612,null,{"$f":"DA21*'5. UD1 Parameters'!$C$31","v":1555.3070865166653},null,{"$f":"DE20+(DE22-DE20)/2","v":17.114000000000001},null,null,45.102688325975109,null,45.098283460666607,null,null,{"$f":"DH21*'5. UD1 Parameters'!$C$31","v":1127.5672081493776},null,{"$f":"DJ21*'5. UD1 Parameters'!$C$31","v":1127.4570865166652},null,null,36.202113834927751,null,501.2781532126026,null,2015,null,62.646428971083594,1566.1607242770899,0.42974064510848109,10.743516127712155]
[2016,null,1,null,{"$f":"'6. UD1 Assumptions'!D370","v":65.046703823415015},null,{"$f":"E22*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C22","v":9.26915529483664},null,{"$f":"G22+(I21*'5. UD1 Parameters'!$G$10)","v":27.36683494250304},null,{"$f":"I21*(1-'5. UD1 Parameters'!$G$10)","v":8.9008858207220989},null,{"$f":"K22*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.933923880481399},null,{"$f":"E22*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C22","v":3.089718431612213},null,{"$f":"'6. UD1 Assumptions'!F370","v":216.82234607805006},null,{"$f":"Q22*C22*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":95.618654620420074},null,{"$f":"S22+U21*'5. UD1 Parameters'!$G$11","v":544.24417854377919},null,{"$f":"U21*(1-'5. UD1 Parameters'!$G$11)","v":83.132486009139129},null,{"$f":"W22*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":55.421657339426083},null,{"$f":"Q22*C22*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":31.872884873473357},null,{"$f":"'6. UD1 Assumptions'!H370","v":52.037363058732012},null,{"$f":"AC22*C22*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":5.073642898226371},null,{"$f":"AE22+(AG21*'5. UD1 Parameters'!$G$12)","v":47.087393727886734},null,{"$f":"AG21*(1-'5. UD1 Parameters'!$G$12)","v":3.0463406603264991},null,{"$f":"AI22*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.0308937735509991},null,{"$f":"AC22*C22*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.6912142994087904},null,{"$f":"'6. UD1 Assumptions'!J370","v":8.6728938431220026},null,{"$f":"AO22*C22*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":3.2523351911707507E-2},null,{"$f":"AQ22+(AS21*'5. UD1 Parameters'!$G$13)","v":0.37366080907968963},null,{"$f":"AS21*(1-'5. UD1 Parameters'!$G$13)","v":1.2151216884967482E-2},null,{"$f":"AU22*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":8.1008112566449877E-3},null,{"$f":"AO22*C22*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.0841117303902503E-2},null,{"$f":"'6. UD1 Assumptions'!L370","v":21.682234607805007},null,{"$f":"BA22*C22*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.6504670382341502},null,{"$f":"BC22+BE21*'5. UD1 Parameters'!$G$14","v":6.0368453497290684},null,{"$f":"BE21*(1-'5. UD1 Parameters'!$G$14)","v":0.3905564949136538},null,{"$f":"BG22*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.26037099660910251},null,{"$f":"BA22*C22*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.21682234607805007},null,{"$f":"'6. UD1 Assumptions'!N370","v":1.3009340764683004},null,{"$f":"BM22*'5. UD1 Parameters'!$C$15*C22*'5. UD1 Parameters'!$C$28","v":1.9514011147024504E-3},null,{"$f":"BO22+(BQ21*'5. UD1 Parameters'!$G$15)","v":2.0400265312453592E-2},null,{"$f":"BQ21*(1-'5. UD1 Parameters'!$G$15)","v":9.4589349431107802E-4},null,{"$f":"BS22*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":6.3059566287405194E-4},null,null,null,{"$f":"'6. UD1 Assumptions'!R370","v":6.4887500000000005},null,{"$f":"BY22*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C22","v":0.14599687500000003},null,{"$f":"CA22+CC21*'5. UD1 Parameters'!$G$16","v":1.9169681182926803},null,{"$f":"CC21*(1-'5. UD1 Parameters'!$G$16)","v":5.3934103859558935E-2},null,{"$f":"CE22*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.5956069239705957E-2},null,{"$f":"BY22*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C22","v":4.8665625000000004E-2},null,{"$f":"'6. UD1 Assumptions'!T370","v":0.18939},null,{"$f":"CK22*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C22","v":2.1306375000000001E-3},null,{"$f":"CM22+CO21*'5. UD1 Parameters'!$G$17","v":3.4010204527885973E-2},null,{"$f":"CO21*(1-'5. UD1 Parameters'!$G$17)","v":5.907438428260036E-3},null,{"$f":"CQ22*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.9382922855066907E-3},null,null,null,63.695471758512319,null,{"$f":"CW22*'5. UD1 Parameters'!$C$31","v":1592.386793962808},null,63.691533466226815,null,{"$f":"DA22*'5. UD1 Parameters'!$C$31","v":1592.2883366556703},null,{"$f":"DE20*(1+$DF$9)","v":18.308},null,null,45.387471758512319,null,45.383533466226815,null,null,{"$f":"DH22*'5. UD1 Parameters'!$C$31","v":1134.686793962808},null,{"$f":"DJ22*'5. UD1 Parameters'!$C$31","v":1134.5883366556704},null,null,36.930146692876313,null,538.20829990547895,null,2016,null,64.061101552735039,1601.5275388183759,0.3656297942227198,9.1407448555678457]
[2017,null,1,null,{"$f":"'6. UD1 Assumptions'!D371","v":66.34763789988331},null,{"$f":"E23*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C23","v":9.4545384007333713},null,{"$f":"G23+(I22*'5. UD1 Parameters'!$G$10)","v":27.799076459241753},null,{"$f":"I22*(1-'5. UD1 Parameters'!$G$10)","v":9.0222968839946596},null,{"$f":"K23*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":6.0148645893297727},null,{"$f":"E23*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C23","v":3.1515128002444572},null,{"$f":"'6. UD1 Assumptions'!F371","v":221.15879299961102},null,{"$f":"Q23*C23*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":97.531027712828461},null,{"$f":"S23+U22*'5. UD1 Parameters'!$G$11","v":556.69069278761549},null,{"$f":"U22*(1-'5. UD1 Parameters'!$G$11)","v":85.084513468992213},null,{"$f":"W23*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":56.723008979328142},null,{"$f":"Q23*C23*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":32.510342570942818},null,{"$f":"'6. UD1 Assumptions'!H371","v":53.078110319906642},null,{"$f":"AC23*C23*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":5.1751157561908974},null,{"$f":"AE23+(AG22*'5. UD1 Parameters'!$G$12)","v":49.079110663550601},null,{"$f":"AG22*(1-'5. UD1 Parameters'!$G$12)","v":3.1833988205270325},null,{"$f":"AI23*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.122265880351355},null,{"$f":"AC23*C23*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.7250385853969659},null,{"$f":"'6. UD1 Assumptions'!J371","v":8.8463517199844404},null,{"$f":"AO23*C23*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":3.3173818949941654E-2},null,{"$f":"AQ23+(AS22*'5. UD1 Parameters'!$G$13)","v":0.39398272004047441},null,{"$f":"AS22*(1-'5. UD1 Parameters'!$G$13)","v":1.2851907989156855E-2},null,{"$f":"AU23*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":8.5679386594379025E-3},null,{"$f":"AO23*C23*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.1057939649980551E-2},null,{"$f":"'6. UD1 Assumptions'!L371","v":22.115879299961104},null,{"$f":"BA23*C23*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.66347637899883316},null,{"$f":"BC23+BE22*'5. UD1 Parameters'!$G$14","v":6.2921936748141798},null,{"$f":"BE22*(1-'5. UD1 Parameters'!$G$14)","v":0.40812805391372209},null,{"$f":"BG23*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.27208536927581473},null,{"$f":"BA23*C23*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.22115879299961105},null,{"$f":"'6. UD1 Assumptions'!N371","v":1.3269527579976661},null,{"$f":"BM23*'5. UD1 Parameters'!$C$15*C23*'5. UD1 Parameters'!$C$28","v":1.9904291369964994E-3},null,{"$f":"BO23+(BQ22*'5. UD1 Parameters'!$G$15)","v":2.1395761769823607E-2},null,{"$f":"BQ22*(1-'5. UD1 Parameters'!$G$15)","v":9.9493267962648293E-4},null,{"$f":"BS23*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":6.6328845308432196E-4},null,null,null,{"$f":"'6. UD1 Assumptions'!R371","v":7.1376250000000008},null,{"$f":"BY23*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C23","v":0.16059656250000001},null,{"$f":"CA23+CC22*'5. UD1 Parameters'!$G$16","v":2.02090971085202},null,{"$f":"CC22*(1-'5. UD1 Parameters'!$G$16)","v":5.6654969940660473E-2},null,{"$f":"CE23*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.7769979960440313E-2},null,{"$f":"BY23*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C23","v":5.3532187500000002E-2},null,{"$f":"'6. UD1 Assumptions'!T371","v":0.18939},null,{"$f":"CK23*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C23","v":2.1306375000000001E-3},null,{"$f":"CM23+CO22*'5. UD1 Parameters'!$G$17","v":3.0823850465424418E-2},null,{"$f":"CO22*(1-'5. UD1 Parameters'!$G$17)","v":5.3169915624615548E-3},null,{"$f":"CQ23*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.5446610416410363E-3},null,null,null,65.182770686399692,null,{"$f":"CW23*'5. UD1 Parameters'!$C$31","v":1629.5692671599923},null,65.179226025358048,null,{"$f":"DA23*'5. UD1 Parameters'!$C$31","v":1629.4806506339512},null,18.308,null,null,46.874770686399692,null,46.871226025358048,null,null,{"$f":"DH23*'5. UD1 Parameters'!$C$31","v":1171.8692671599922},null,{"$f":"DJ23*'5. UD1 Parameters'!$C$31","v":1171.7806506339512},null,null,37.672642876733832,null,575.88094278221274,null,2017,null,65.494248657843613,1637.3562164460902,0.31147797144392086,7.786949286097979]
[2018,null,1,null,{"$f":"'6. UD1 Assumptions'!D372","v":67.67459065788097},null,{"$f":"E24*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C24","v":9.6436291687480384},null,{"$f":"G24+(I23*'5. UD1 Parameters'!$G$10)","v":28.277907380655229},null,{"$f":"I23*(1-'5. UD1 Parameters'!$G$10)","v":9.1647982473345646},null,{"$f":"K24*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":6.1098654982230425},null,{"$f":"E24*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C24","v":3.214543056249346},null,{"$f":"'6. UD1 Assumptions'!F372","v":225.58196885960325},null,{"$f":"Q24*C24*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":99.481648267085035},null,{"$f":"S24+U23*'5. UD1 Parameters'!$G$11","v":569.14199949866247},null,{"$f":"U23*(1-'5. UD1 Parameters'!$G$11)","v":87.030341556038081},null,{"$f":"W24*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":58.020227704025388},null,{"$f":"Q24*C24*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":33.160549422361676},null,{"$f":"'6. UD1 Assumptions'!H372","v":54.139672526304778},null,{"$f":"AC24*C24*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":5.2786180713147157},null,{"$f":"AE24+(AG23*'5. UD1 Parameters'!$G$12)","v":51.039677540489421},null,{"$f":"AG23*(1-'5. UD1 Parameters'!$G$12)","v":3.3180511943758964},null,{"$f":"AI24*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.2120341295839308},null,{"$f":"AC24*C24*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.7595393571049054},null,{"$f":"'6. UD1 Assumptions'!J372","v":9.0232787543841297},null,{"$f":"AO24*C24*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":3.3837295328940489E-2},null,{"$f":"AQ24+(AS23*'5. UD1 Parameters'!$G$13)","v":0.41426914371191104},null,{"$f":"AS23*(1-'5. UD1 Parameters'!$G$13)","v":1.3550871657503846E-2},null,{"$f":"AU24*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":9.0339144383358959E-3},null,{"$f":"AO24*C24*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.1279098442980163E-2},null,{"$f":"'6. UD1 Assumptions'!L372","v":22.558196885960328},null,{"$f":"BA24*C24*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.67674590657880984},null,{"$f":"BC24+BE23*'5. UD1 Parameters'!$G$14","v":6.5435484026268487},null,{"$f":"BE23*(1-'5. UD1 Parameters'!$G$14)","v":0.42539117876614058},null,{"$f":"BG24*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.28359411917742705},null,{"$f":"BA24*C24*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.22558196885960327},null,{"$f":"'6. UD1 Assumptions'!N372","v":1.3534918131576195},null,{"$f":"BM24*'5. UD1 Parameters'!$C$15*C24*'5. UD1 Parameters'!$C$28","v":2.0302377197364292E-3},null,{"$f":"BO24+(BQ23*'5. UD1 Parameters'!$G$15)","v":2.238251587480012E-2},null,{"$f":"BQ23*(1-'5. UD1 Parameters'!$G$15)","v":1.043483614759919E-3},null,{"$f":"BS24*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":6.9565574317327931E-4},null,null,null,{"$f":"'6. UD1 Assumptions'!R372","v":7.7865000000000011},null,{"$f":"BY24*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C24","v":0.17519625000000003},null,{"$f":"CA24+CC23*'5. UD1 Parameters'!$G$16","v":2.1363790526011499},null,{"$f":"CC23*(1-'5. UD1 Parameters'!$G$16)","v":5.9726908250870112E-2},null,{"$f":"CE24*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.9817938833913408E-2},null,{"$f":"BY24*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C24","v":5.8398750000000006E-2},null,{"$f":"'6. UD1 Assumptions'!T372","v":0.18939},null,{"$f":"CK24*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C24","v":2.1306375000000001E-3},null,{"$f":"CM24+CO23*'5. UD1 Parameters'!$G$17","v":2.8135635649706649E-2},null,{"$f":"CO23*(1-'5. UD1 Parameters'!$G$17)","v":4.8188523157177698E-3},null,{"$f":"CQ24*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.2125682104785129E-3},null,null,null,66.678481528235693,null,{"$f":"CW24*'5. UD1 Parameters'!$C$31","v":1666.9620382058924},null,66.675268960025207,null,{"$f":"DA24*'5. UD1 Parameters'!$C$31","v":1666.8817240006301},null,18.308,null,null,48.370481528235693,null,48.367268960025207,null,null,{"$f":"DH24*'5. UD1 Parameters'!$C$31","v":1209.2620382058924},null,{"$f":"DJ24*'5. UD1 Parameters'!$C$31","v":1209.1817240006301},null,null,38.429891653018515,null,614.3108344352313,null,2018,null,66.94416683671092,1673.604170917773,0.26568530847522709,6.6421327118805493]
[2019,null,1,null,{"$f":"'6. UD1 Assumptions'!D373","v":36.178082471038593},null,{"$f":"E25*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C25","v":5.1553767521229998},null,{"$f":"G25+(I24*'5. UD1 Parameters'!$G$10)","v":24.11062492931536},null,{"$f":"I24*(1-'5. UD1 Parameters'!$G$10)","v":9.3226592034628712},null,{"$f":"K25*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":6.2151061356419142},null,{"$f":"E25*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C25","v":1.7184589173743332},null,{"$f":"'6. UD1 Assumptions'!F373","v":120.5936082367953},null,{"$f":"Q25*C25*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":53.181781232426729},null,{"$f":"S25+U24*'5. UD1 Parameters'!$G$11","v":533.34686185676492},null,{"$f":"U24*(1-'5. UD1 Parameters'!$G$11)","v":88.976918874324298},null,{"$f":"W25*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":59.317945916216196},null,{"$f":"Q25*C25*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":17.72726041080891},null,{"$f":"'6. UD1 Assumptions'!H373","v":28.942465976830874},null,{"$f":"AC25*C25*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":2.8218904327410104},null,{"$f":"AE25+(AG24*'5. UD1 Parameters'!$G$12)","v":50.410970341485772},null,{"$f":"AG24*(1-'5. UD1 Parameters'!$G$12)","v":3.4505976317446549},null,{"$f":"AI25*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.300398421163103},null,{"$f":"AC25*C25*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":0.94063014424700342},null,{"$f":"'6. UD1 Assumptions'!J373","v":4.823744329471813},null,{"$f":"AO25*C25*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":1.8089041235519299E-2},null,{"$f":"AQ25+(AS24*'5. UD1 Parameters'!$G$13)","v":0.4181095701921248},null,{"$f":"AS24*(1-'5. UD1 Parameters'!$G$13)","v":1.4248614755305557E-2},null,{"$f":"AU25*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":9.4990765035370371E-3},null,{"$f":"AO25*C25*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":6.0296804118397662E-3},null,{"$f":"'6. UD1 Assumptions'!L373","v":12.059360823679533},null,{"$f":"BA25*C25*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.36178082471038603},null,{"$f":"BC25+BE24*'5. UD1 Parameters'!$G$14","v":6.4629449155750995},null,{"$f":"BE24*(1-'5. UD1 Parameters'!$G$14)","v":0.44238431176213522},null,{"$f":"BG25*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.29492287450809013},null,{"$f":"BA25*C25*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.12059360823679534},null,{"$f":"'6. UD1 Assumptions'!N373","v":0.72356164942077195},null,{"$f":"BM25*'5. UD1 Parameters'!$C$15*C25*'5. UD1 Parameters'!$C$28","v":1.0853424741311579E-3},null,{"$f":"BO25+(BQ24*'5. UD1 Parameters'!$G$15)","v":2.2376250168595371E-2},null,{"$f":"BQ24*(1-'5. UD1 Parameters'!$G$15)","v":1.0916081803359064E-3},null,{"$f":"BS25*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":7.2773878689060423E-4},null,null,null,{"$f":"'6. UD1 Assumptions'!R373","v":8.4353750000000005},null,{"$f":"BY25*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C25","v":0.18979593750000001},null,{"$f":"CA25+CC24*'5. UD1 Parameters'!$G$16","v":2.2630354470633791},null,{"$f":"CC24*(1-'5. UD1 Parameters'!$G$16)","v":6.3139543037770612E-2},null,{"$f":"CE25*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.209302869184707E-2},null,{"$f":"BY25*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C25","v":6.3265312500000004E-2},null,{"$f":"'6. UD1 Assumptions'!T373","v":0.18939},null,{"$f":"CK25*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C25","v":2.1306375000000001E-3},null,{"$f":"CM25+CO24*'5. UD1 Parameters'!$G$17","v":2.5867683390232436E-2},null,{"$f":"CO24*(1-'5. UD1 Parameters'!$G$17)","v":4.398589759474214E-3},null,{"$f":"CQ25*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.9323931729828092E-3},null,null,null,68.183625584684563,null,{"$f":"CW25*'5. UD1 Parameters'!$C$31","v":1704.590639617114},null,68.18069319151158,null,{"$f":"DA25*'5. UD1 Parameters'!$C$31","v":1704.5173297877895},null,18.308,null,null,49.875625584684563,null,49.87269319151158,null,null,{"$f":"DH25*'5. UD1 Parameters'!$C$31","v":1246.8906396171142},null,{"$f":"DJ25*'5. UD1 Parameters'!$C$31","v":1246.8173297877895},null,null,20.576238073578882,null,634.88707250881021,null,2019,null,68.410546102384941,1710.2636525596236,0.22692051770037835,5.6730129425095583]
[2020,null,1,null,{"$f":"'6. UD1 Assumptions'!D374","v":37.55864412045937},null,{"$f":"E26*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C26","v":5.3521067871654608},null,{"$f":"G26+(I25*'5. UD1 Parameters'!$G$10)","v":21.513941999732165},null,{"$f":"I25*(1-'5. UD1 Parameters'!$G$10)","v":7.9487897167486548},null,{"$f":"K26*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.2991931444991032},null,{"$f":"E26*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C26","v":1.7840355957218201},null,{"$f":"'6. UD1 Assumptions'!F374","v":125.19548040153123},null,{"$f":"Q26*C26*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":55.211206857075268},null,{"$f":"S26+U25*'5. UD1 Parameters'!$G$11","v":505.17718924771964},null,{"$f":"U25*(1-'5. UD1 Parameters'!$G$11)","v":83.380879466120547},null,{"$f":"W26*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":55.587252977413698},null,{"$f":"Q26*C26*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":18.403735619025088},null,{"$f":"'6. UD1 Assumptions'!H374","v":30.046915296367494},null,{"$f":"AC26*C26*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":2.929574241395831},null,{"$f":"AE26+(AG25*'5. UD1 Parameters'!$G$12)","v":49.932451443259218},null,{"$f":"AG25*(1-'5. UD1 Parameters'!$G$12)","v":3.4080931396223875},null,{"$f":"AI26*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.2720620930815913},null,{"$f":"AC26*C26*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":0.97652474713194359},null,{"$f":"'6. UD1 Assumptions'!J374","v":5.0078192160612494},null,{"$f":"AO26*C26*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":1.8779322060229687E-2},null,{"$f":"AQ26+(AS25*'5. UD1 Parameters'!$G$13)","v":0.42250818762686859},null,{"$f":"AS25*(1-'5. UD1 Parameters'!$G$13)","v":1.438070462548593E-2},null,{"$f":"AU26*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":9.5871364169906187E-3},null,{"$f":"AO26*C26*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":6.259774020076562E-3},null,{"$f":"'6. UD1 Assumptions'!L374","v":12.519548040153124},null,{"$f":"BA26*C26*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.37558644120459372},null,{"$f":"BC26+BE25*'5. UD1 Parameters'!$G$14","v":6.4015963388793873},null,{"$f":"BE25*(1-'5. UD1 Parameters'!$G$14)","v":0.43693501790030609},null,{"$f":"BG26*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.29129001193353737},null,{"$f":"BA26*C26*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.12519548040153125},null,{"$f":"'6. UD1 Assumptions'!N374","v":0.75117288240918734},null,{"$f":"BM26*'5. UD1 Parameters'!$C$15*C26*'5. UD1 Parameters'!$C$28","v":1.1267593236137809E-3},null,{"$f":"BO26+(BQ25*'5. UD1 Parameters'!$G$15)","v":2.2411706893970759E-2},null,{"$f":"BQ25*(1-'5. UD1 Parameters'!$G$15)","v":1.0913025982383913E-3},null,{"$f":"BS26*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":7.2753506549226078E-4},null,null,null,{"$f":"'6. UD1 Assumptions'!R374","v":9.0842500000000008},null,{"$f":"BY26*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C26","v":0.20439562500000003},null,{"$f":"CA26+CC25*'5. UD1 Parameters'!$G$16","v":2.4005482668646079},null,{"$f":"CC25*(1-'5. UD1 Parameters'!$G$16)","v":6.6882805198771489E-2},null,{"$f":"CE26*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.458853679918099E-2},null,{"$f":"BY26*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C26","v":6.8131875000000008E-2},null,{"$f":"'6. UD1 Assumptions'!T374","v":0.18939},null,{"$f":"CK26*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C26","v":2.1306375000000001E-3},null,{"$f":"CM26+CO25*'5. UD1 Parameters'!$G$17","v":2.3954291863193769E-2},null,{"$f":"CO25*(1-'5. UD1 Parameters'!$G$17)","v":4.0440290270386666E-3},null,{"$f":"CQ26*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.6960193513591111E-3},null,null,null,63.507397454560959,null,{"$f":"CW26*'5. UD1 Parameters'!$C$31","v":1587.684936364024},null,63.504701435209597,null,{"$f":"DA26*'5. UD1 Parameters'!$C$31","v":1587.61753588024},null,18.308,null,null,45.199397454560959,null,45.196701435209597,null,null,{"$f":"DH26*'5. UD1 Parameters'!$C$31","v":1129.984936364024},null,{"$f":"DJ26*'5. UD1 Parameters'!$C$31","v":1129.9175358802399},null,null,21.363883091300462,null,656.25095560011061,null,2020,null,63.70146997920228,1592.5367494800571,0.19407252464132085,4.8518131160330995]
[2021,null,1,null,{"$f":"'6. UD1 Assumptions'!D375","v":38.966817002868552},null,{"$f":"E27*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C27","v":5.5527714229087684},null,{"$f":"G27+(I26*'5. UD1 Parameters'!$G$10)","v":19.973998014577308},null,{"$f":"I26*(1-'5. UD1 Parameters'!$G$10)","v":7.0927154080636257},null,{"$f":"K27*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.7284769387090835},null,{"$f":"E27*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C27","v":1.8509238076362562},null,{"$f":"'6. UD1 Assumptions'!F375","v":129.88939000956185},null,{"$f":"Q27*C27*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":57.281220994216774},null,{"$f":"S27+U26*'5. UD1 Parameters'!$G$11","v":483.48144170957079},null,{"$f":"U26*(1-'5. UD1 Parameters'!$G$11)","v":78.976968532365632},null,{"$f":"W27*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":52.651312354910417},null,{"$f":"Q27*C27*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":19.093740331405591},null,{"$f":"'6. UD1 Assumptions'!H375","v":31.173453602294845},null,{"$f":"AC27*C27*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":3.0394117262237477},null,{"$f":"AE27+(AG26*'5. UD1 Parameters'!$G$12)","v":49.596120864672493},null,{"$f":"AG26*(1-'5. UD1 Parameters'!$G$12)","v":3.3757423048104758},null,{"$f":"AI27*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.2504948698736502},null,{"$f":"AC27*C27*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.0131372420745826},null,{"$f":"'6. UD1 Assumptions'!J375","v":5.1955756003824742},null,{"$f":"AO27*C27*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":1.948340850143428E-2},null,{"$f":"AQ27+(AS26*'5. UD1 Parameters'!$G$13)","v":0.42745960288710672},null,{"$f":"AS26*(1-'5. UD1 Parameters'!$G$13)","v":1.4531993241196153E-2},null,{"$f":"AU27*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":9.6879954941307689E-3},null,{"$f":"AO27*C27*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":6.4944695004780931E-3},null,{"$f":"'6. UD1 Assumptions'!L375","v":12.988939000956186},null,{"$f":"BA27*C27*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.38966817002868559},null,{"$f":"BC27+BE26*'5. UD1 Parameters'!$G$14","v":6.3584770339323713},null,{"$f":"BE26*(1-'5. UD1 Parameters'!$G$14)","v":0.43278747497570202},null,{"$f":"BG27*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.28852498331713466},null,{"$f":"BA27*C27*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.12988939000956187},null,{"$f":"'6. UD1 Assumptions'!N375","v":0.77933634005737107},null,{"$f":"BM27*'5. UD1 Parameters'!$C$15*C27*'5. UD1 Parameters'!$C$28","v":1.1690045100860567E-3},null,{"$f":"BO27+(BQ26*'5. UD1 Parameters'!$G$15)","v":2.2487679560916546E-2},null,{"$f":"BQ26*(1-'5. UD1 Parameters'!$G$15)","v":1.0930318431402691E-3},null,{"$f":"BS27*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":7.2868789542684606E-4},null,null,null,{"$f":"'6. UD1 Assumptions'!R375","v":9.7331250000000011},null,{"$f":"BY27*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C27","v":0.21899531249999998},null,{"$f":"CA27+CC26*'5. UD1 Parameters'!$G$16","v":2.5485966561463709},null,{"$f":"CC26*(1-'5. UD1 Parameters'!$G$16)","v":7.0946923218236951E-2},null,{"$f":"CE27*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.7297948812157965E-2},null,{"$f":"BY27*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C27","v":7.2998437499999999E-2},null,{"$f":"'6. UD1 Assumptions'!T375","v":0.18939},null,{"$f":"CK27*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C27","v":2.1306375000000001E-3},null,{"$f":"CM27+CO26*'5. UD1 Parameters'!$G$17","v":2.2340030751457619E-2},null,{"$f":"CO26*(1-'5. UD1 Parameters'!$G$17)","v":3.7448986117361513E-3},null,{"$f":"CQ27*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.4965990744907672E-3},null,null,null,59.979020378086496,null,{"$f":"CW27*'5. UD1 Parameters'!$C$31","v":1499.4755094521624},null,59.976523779012005,null,{"$f":"DA27*'5. UD1 Parameters'!$C$31","v":1499.4130944753001},null,18.308,null,null,41.671020378086496,null,41.668523779012006,null,null,{"$f":"DH27*'5. UD1 Parameters'!$C$31","v":1041.7755094521624},null,{"$f":"DJ27*'5. UD1 Parameters'!$C$31","v":1041.7130944753001},null,null,22.16718367812647,null,678.41813927823705,null,2021,null,60.145232162747227,1503.6308040686806,0.16621178466073161,4.1552946165181766]
[2022,null,1,null,{"$f":"'6. UD1 Assumptions'!D376","v":40.403153342925933},null,{"$f":"E28*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C28","v":5.7574493513669456},null,{"$f":"G28+(I27*'5. UD1 Parameters'!$G$10)","v":19.146420620014176},null,{"$f":"I27*(1-'5. UD1 Parameters'!$G$10)","v":6.5850267459300786},null,{"$f":"K28*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.3900178306200521},null,{"$f":"E28*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C28","v":1.9191497837889819},null,{"$f":"'6. UD1 Assumptions'!F376","v":134.67717780975312},null,{"$f":"Q28*C28*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":59.392635414101122},null,{"$f":"S28+U27*'5. UD1 Parameters'!$G$11","v":467.2889172617613},null,{"$f":"U27*(1-'5. UD1 Parameters'!$G$11)","v":75.585159861910569},null,{"$f":"W28*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":50.390106574607046},null,{"$f":"Q28*C28*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":19.797545138033708},null,{"$f":"'6. UD1 Assumptions'!H376","v":32.322522674340746},null,{"$f":"AC28*C28*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":3.1514459607482226},null,{"$f":"AE28+(AG27*'5. UD1 Parameters'!$G$12)","v":49.394562546277307},null,{"$f":"AG27*(1-'5. UD1 Parameters'!$G$12)","v":3.3530042791434052},null,{"$f":"AI28*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.2353361860956031},null,{"$f":"AC28*C28*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.0504819869160742},null,{"$f":"'6. UD1 Assumptions'!J376","v":5.3870871123901249},null,{"$f":"AO28*C28*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":2.0201576671462967E-2},null,{"$f":"AQ28+(AS27*'5. UD1 Parameters'!$G$13)","v":0.43295888445056174},null,{"$f":"AS27*(1-'5. UD1 Parameters'!$G$13)","v":1.4702295108007976E-2},null,{"$f":"AU28*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":9.8015300720053176E-3},null,{"$f":"AO28*C28*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":6.7338588904876564E-3},null,{"$f":"'6. UD1 Assumptions'!L376","v":13.467717780975313},null,{"$f":"BA28*C28*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.4040315334292594},null,{"$f":"BC28+BE27*'5. UD1 Parameters'!$G$14","v":6.3326362238817069},null,{"$f":"BE27*(1-'5. UD1 Parameters'!$G$14)","v":0.42987234347992376},null,{"$f":"BG28*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.28658156231994913},null,{"$f":"BA28*C28*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.13467717780975313},null,{"$f":"'6. UD1 Assumptions'!N376","v":0.8080630668585187},null,{"$f":"BM28*'5. UD1 Parameters'!$C$15*C28*'5. UD1 Parameters'!$C$28","v":1.2120946002877782E-3},null,{"$f":"BO28+(BQ27*'5. UD1 Parameters'!$G$15)","v":2.2603037087374895E-2},null,{"$f":"BQ27*(1-'5. UD1 Parameters'!$G$15)","v":1.0967370738294306E-3},null,{"$f":"BS28*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":7.3115804921962033E-4},null,null,null,{"$f":"'6. UD1 Assumptions'!R376","v":10.382000000000001},null,{"$f":"BY28*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C28","v":0.233595},null,{"$f":"CA28+CC27*'5. UD1 Parameters'!$G$16","v":2.7068692417739086},null,{"$f":"CC27*(1-'5. UD1 Parameters'!$G$16)","v":7.5322414372462218E-2},null,{"$f":"CE28*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.021494291497481E-2},null,{"$f":"BY28*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C28","v":7.7865000000000004E-2},null,{"$f":"'6. UD1 Assumptions'!T376","v":0.18939},null,{"$f":"CK28*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C28","v":2.1306375000000001E-3},null,{"$f":"CM28+CO27*'5. UD1 Parameters'!$G$17","v":2.0978135446686065E-2},null,{"$f":"CO27*(1-'5. UD1 Parameters'!$G$17)","v":3.492532804771555E-3},null,{"$f":"CQ28*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.3283552031810365E-3},null,null,null,57.365118139882028,null,{"$f":"CW28*'5. UD1 Parameters'!$C$31","v":1434.1279534970506},null,57.362789784678853,null,{"$f":"DA28*'5. UD1 Parameters'!$C$31","v":1434.0697446169713},null,18.308,null,null,39.057118139882029,null,39.054789784678853,null,null,{"$f":"DH28*'5. UD1 Parameters'!$C$31","v":976.42795349705068},null,{"$f":"DJ28*'5. UD1 Parameters'!$C$31","v":976.36974461697127},null,null,22.986452945439005,null,701.4045922236761,null,2022,null,57.507677208662244,1437.6919302165561,0.14255906878021563,3.5639767195054901]
[2023,null,1,null,{"$f":"'6. UD1 Assumptions'!D377","v":41.868216409784445},null,{"$f":"E29*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C29","v":5.9662208383942836},null,{"$f":"G29+(I28*'5. UD1 Parameters'!$G$10)","v":18.8004503898199},null,{"$f":"I28*(1-'5. UD1 Parameters'!$G$10)","v":6.3121910685885592},null,{"$f":"K29*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.2081273790590394},null,{"$f":"E29*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C29","v":1.9887402794647611},null,{"$f":"'6. UD1 Assumptions'!F377","v":139.56072136594815},null,{"$f":"Q29*C29*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":61.546278122383129},null,{"$f":"S29+U28*'5. UD1 Parameters'!$G$11","v":455.78149680154968},null,{"$f":"U28*(1-'5. UD1 Parameters'!$G$11)","v":73.053698582594734},null,{"$f":"W29*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":48.702465721729823},null,{"$f":"Q29*C29*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":20.515426040794377},null,{"$f":"'6. UD1 Assumptions'!H377","v":33.494573127827557},null,{"$f":"AC29*C29*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":3.2657208799631872},null,{"$f":"AE29+(AG28*'5. UD1 Parameters'!$G$12)","v":49.320905735069971},null,{"$f":"AG28*(1-'5. UD1 Parameters'!$G$12)","v":3.339377691170526},null,{"$f":"AI29*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.2262517941136837},null,{"$f":"AC29*C29*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.0885736266543957},null,{"$f":"'6. UD1 Assumptions'!J377","v":5.5824288546379259},null,{"$f":"AO29*C29*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":2.0934108204892221E-2},null,{"$f":"AQ29+(AS28*'5. UD1 Parameters'!$G$13)","v":0.43900155204718849},null,{"$f":"AS28*(1-'5. UD1 Parameters'!$G$13)","v":1.4891440608265451E-2},null,{"$f":"AU29*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":9.9276270721769672E-3},null,{"$f":"AO29*C29*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":6.9780360682974076E-3},null,{"$f":"'6. UD1 Assumptions'!L377","v":13.956072136594816},null,{"$f":"BA29*C29*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.41868216409784448},null,{"$f":"BC29+BE28*'5. UD1 Parameters'!$G$14","v":6.3231930429576888},null,{"$f":"BE28*(1-'5. UD1 Parameters'!$G$14)","v":0.42812534502186234},null,{"$f":"BG29*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.28541689668124154},null,{"$f":"BA29*C29*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.13956072136594816},null,{"$f":"'6. UD1 Assumptions'!N377","v":0.83736432819568896},null,{"$f":"BM29*'5. UD1 Parameters'!$C$15*C29*'5. UD1 Parameters'!$C$28","v":1.2560464922935334E-3},null,{"$f":"BO29+(BQ28*'5. UD1 Parameters'!$G$15)","v":2.2756720452885449E-2},null,{"$f":"BQ28*(1-'5. UD1 Parameters'!$G$15)","v":1.1023631267829785E-3},null,{"$f":"BS29*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":7.3490875118865234E-4},null,null,null,{"$f":"'6. UD1 Assumptions'!R377","v":11.030875000000002},null,{"$f":"BY29*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C29","v":0.24819468750000001},null,{"$f":"CA29+CC28*'5. UD1 Parameters'!$G$16","v":2.8750638530793262},null,{"$f":"CC28*(1-'5. UD1 Parameters'!$G$16)","v":8.0000076194582145E-2},null,{"$f":"CE29*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.3333384129721426E-2},null,{"$f":"BY29*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C29","v":8.2731562500000008E-2},null,{"$f":"'6. UD1 Assumptions'!T377","v":0.18939},null,{"$f":"CK29*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C29","v":2.1306375000000001E-3},null,{"$f":"CM29+CO28*'5. UD1 Parameters'!$G$17","v":1.9829152294162496E-2},null,{"$f":"CO28*(1-'5. UD1 Parameters'!$G$17)","v":3.2796206525235699E-3},null,{"$f":"CQ29*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.1864137683490466E-3},null,null,null,55.488444125305222,null,{"$f":"CW29*'5. UD1 Parameters'!$C$31","v":1387.2111031326306},null,55.486257711536879,null,{"$f":"DA29*'5. UD1 Parameters'!$C$31","v":1387.1564427884221},null,18.308,null,null,37.180444125305222,null,37.17825771153688,null,null,{"$f":"DH29*'5. UD1 Parameters'!$C$31","v":929.51110313263052},null,{"$f":"DJ29*'5. UD1 Parameters'!$C$31","v":929.45644278842201},null,null,23.82201026684778,null,725.22660249052387,null,2023,null,55.61090420633446,1390.2726051583616,0.12246008102923867,3.061502025730988]
[2024,null,1,null,{"$f":"'6. UD1 Assumptions'!D378","v":43.362580737980139},null,{"$f":"E30*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C30","v":6.1791677551621698},null,{"$f":"G30+(I29*'5. UD1 Parameters'!$G$10)","v":18.781486525957},null,{"$f":"I29*(1-'5. UD1 Parameters'!$G$10)","v":6.1981316190250713},null,{"$f":"K30*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.1320877460167136},null,{"$f":"E30*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C30","v":2.0597225850540566},null,{"$f":"'6. UD1 Assumptions'!F378","v":144.54193579326713},null,{"$f":"Q30*C30*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":63.742993684830807},null,{"$f":"S30+U29*'5. UD1 Parameters'!$G$11","v":448.26980659193549},null,{"$f":"U29*(1-'5. UD1 Parameters'!$G$11)","v":71.254683894445023},null,{"$f":"W30*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":47.503122596296677},null,{"$f":"Q30*C30*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":21.247664561610268},null,{"$f":"'6. UD1 Assumptions'!H378","v":34.690064590384111},null,{"$f":"AC30*C30*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":3.382281297562451},null,{"$f":"AE30+(AG29*'5. UD1 Parameters'!$G$12)","v":49.368788997105533},null,{"$f":"AG29*(1-'5. UD1 Parameters'!$G$12)","v":3.3343980355268892},null,{"$f":"AI30*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.2229320236845926},null,{"$f":"AC30*C30*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.1274270991874837},null,{"$f":"'6. UD1 Assumptions'!J378","v":5.7816774317306852},null,{"$f":"AO30*C30*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":2.168129036899007E-2},null,{"$f":"AQ30+(AS29*'5. UD1 Parameters'!$G$13)","v":0.44558356677123323},null,{"$f":"AS29*(1-'5. UD1 Parameters'!$G$13)","v":1.509927564494532E-2},null,{"$f":"AU30*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.006618376329688E-2},null,{"$f":"AO30*C30*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":7.227096789663357E-3},null,{"$f":"'6. UD1 Assumptions'!L378","v":14.454193579326713},null,{"$f":"BA30*C30*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.43362580737980139},null,{"$f":"BC30+BE29*'5. UD1 Parameters'!$G$14","v":6.3293319227058378},null,{"$f":"BE29*(1-'5. UD1 Parameters'!$G$14)","v":0.42748692763165247},null,{"$f":"BG30*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.28499128508776828},null,{"$f":"BA30*C30*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.14454193579326713},null,{"$f":"'6. UD1 Assumptions'!N378","v":0.86725161475960277},null,{"$f":"BM30*'5. UD1 Parameters'!$C$15*C30*'5. UD1 Parameters'!$C$28","v":1.3008774221394041E-3},null,{"$f":"BO30+(BQ29*'5. UD1 Parameters'!$G$15)","v":2.2947739522061261E-2},null,{"$f":"BQ29*(1-'5. UD1 Parameters'!$G$15)","v":1.1098583529635952E-3},null,{"$f":"BS30*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":7.3990556864239674E-4},null,null,null,{"$f":"'6. UD1 Assumptions'!R378","v":11.679750000000002},null,{"$f":"BY30*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C30","v":0.26279437500000002},null,{"$f":"CA30+CC29*'5. UD1 Parameters'!$G$16","v":3.0528872498875965},null,{"$f":"CC29*(1-'5. UD1 Parameters'!$G$16)","v":8.4970978191729829E-2},null,{"$f":"CE30*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.6647318794486548E-2},null,{"$f":"BY30*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C30","v":8.7598125000000013E-2},null,{"$f":"'6. UD1 Assumptions'!T378","v":0.18939},null,{"$f":"CK30*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C30","v":2.1306375000000001E-3},null,{"$f":"CM30+CO29*'5. UD1 Parameters'!$G$17","v":1.8859795633516363E-2},null,{"$f":"CO29*(1-'5. UD1 Parameters'!$G$17)","v":3.0999941606461327E-3},null,{"$f":"CQ30*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.0666627737640883E-3},null,null,null,{"$f":"CS30+CG30+BU30+BI30+AW30+AK30+Y30+M30","v":54.212653721985944},null,{"$f":"CW30*'5. UD1 Parameters'!$C$31","v":1355.3163430496486},null,54.21058705921218,null,{"$f":"DA30*'5. UD1 Parameters'!$C$31","v":1355.2646764803046},null,18.308,null,null,35.904653721985945,null,35.902587059212181,null,null,{"$f":"DH30*'5. UD1 Parameters'!$C$31","v":897.61634304964866},null,{"$f":"DJ30*'5. UD1 Parameters'!$C$31","v":897.56467648030457},null,null,24.674181403434741,null,749.90078389395865,null,2024,null,54.318018402738716,1357.9504600684679,0.10536468075277128,2.6341170188193246]
[2025,null,1,null,{"$f":"'6. UD1 Assumptions'!D379","v":44.886832352739738},null,{"$f":"E31*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C31","v":6.3963736102654121},null,{"$f":"G31+(I30*'5. UD1 Parameters'!$G$10)","v":18.985980522962649},null,{"$f":"I30*(1-'5. UD1 Parameters'!$G$10)","v":6.191879613259764},null,{"$f":"K31*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.1279197421731757},null,{"$f":"E31*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C31","v":2.1321245367551374},null,{"$f":"'6. UD1 Assumptions'!F379","v":149.62277450913246},null,{"$f":"Q31*C31*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":65.983643558527405},null,{"$f":"S31+U30*'5. UD1 Parameters'!$G$11","v":444.17310772260907},null,{"$f":"U30*(1-'5. UD1 Parameters'!$G$11)","v":70.080342427853836},null,{"$f":"W31*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":46.720228285235891},null,{"$f":"Q31*C31*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":21.994547852842469},null,{"$f":"'6. UD1 Assumptions'!H379","v":35.909465882191789},null,{"$f":"AC31*C31*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":3.5011729235136997},null,{"$f":"AE31+(AG30*'5. UD1 Parameters'!$G$12)","v":49.532326680655679},null,{"$f":"AG30*(1-'5. UD1 Parameters'!$G$12)","v":3.3376352399635558},null,{"$f":"AI31*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.2250901599757036},null,{"$f":"AC31*C31*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.1670576411712332},null,{"$f":"'6. UD1 Assumptions'!J379","v":5.9849109803652984},null,{"$f":"AO31*C31*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":2.2443416176369871E-2},null,{"$f":"AQ31+(AS30*'5. UD1 Parameters'!$G$13)","v":0.45270132164603766},null,{"$f":"AS30*(1-'5. UD1 Parameters'!$G$13)","v":1.5325661301565407E-2},null,{"$f":"AU31*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.0217107534376938E-2},null,{"$f":"AO31*C31*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":7.4811387254566236E-3},null,{"$f":"'6. UD1 Assumptions'!L379","v":14.962277450913247},null,{"$f":"BA31*C31*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.44886832352739742},null,{"$f":"BC31+BE30*'5. UD1 Parameters'!$G$14","v":6.3502982923917539},null,{"$f":"BE30*(1-'5. UD1 Parameters'!$G$14)","v":0.42790195384148155},null,{"$f":"BG31*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.28526796922765435},null,{"$f":"BA31*C31*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.14962277450913247},null,{"$f":"'6. UD1 Assumptions'!N379","v":0.89773664705479472},null,{"$f":"BM31*'5. UD1 Parameters'!$C$15*C31*'5. UD1 Parameters'!$C$28","v":1.346604970582192E-3},null,{"$f":"BO31+(BQ30*'5. UD1 Parameters'!$G$15)","v":2.3175170029744816E-2},null,{"$f":"BQ30*(1-'5. UD1 Parameters'!$G$15)","v":1.1191744628986375E-3},null,{"$f":"BS31*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":7.461163085990916E-4},null,null,null,{"$f":"'6. UD1 Assumptions'!R379","v":12.328625000000002},null,{"$f":"BY31*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C31","v":0.27739406250000004},null,{"$f":"CA31+CC30*'5. UD1 Parameters'!$G$16","v":3.2400548585806064},null,{"$f":"CC30*(1-'5. UD1 Parameters'!$G$16)","v":9.0226453806990167E-2},null,{"$f":"CE31*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":6.0150969204660107E-2},null,{"$f":"BY31*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C31","v":9.2464687500000017E-2},null,{"$f":"'6. UD1 Assumptions'!T379","v":0.18939},null,{"$f":"CK31*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C31","v":2.1306375000000001E-3},null,{"$f":"CM31+CO30*'5. UD1 Parameters'!$G$17","v":1.8041983524195861E-2},null,{"$f":"CO30*(1-'5. UD1 Parameters'!$G$17)","v":2.9484496093205026E-3},null,{"$f":"CQ31*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.9656330728803351E-3},null,null,null,53.43158598273294,null,{"$f":"CW31*'5. UD1 Parameters'!$C$31","v":1335.7896495683235},null,53.429620349660063,null,{"$f":"DA31*'5. UD1 Parameters'!$C$31","v":1335.7405087415016},null,18.308,null,null,35.123585982732941,null,35.121620349660063,null,null,{"$f":"DH31*'5. UD1 Parameters'!$C$31","v":878.08964956832347},null,{"$f":"DJ31*'5. UD1 Parameters'!$C$31","v":878.04050874150153},null,null,25.543298631503426,null,775.44408252546202,null,2025,null,53.522395761688387,1338.0598940422096,9.0809778955446063E-2,2.2702444738861232]
[2026,null,1,null,{"$f":"'6. UD1 Assumptions'!D380","v":46.441568999794526},null,{"$f":"E32*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C32","v":6.6179235824707199},null,{"$f":"G32+(I31*'5. UD1 Parameters'!$G$10)","v":19.344606920654794},null,{"$f":"I31*(1-'5. UD1 Parameters'!$G$10)","v":6.2592971847785748},null,{"$f":"K32*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.1728647898523832},null,{"$f":"E32*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C32","v":2.2059745274902398},null,{"$f":"'6. UD1 Assumptions'!F380","v":154.80522999931509},null,{"$f":"Q32*C32*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":68.269106429697956},null,{"$f":"S32+U31*'5. UD1 Parameters'!$G$11","v":443.00232989353873},null,{"$f":"U31*(1-'5. UD1 Parameters'!$G$11)","v":69.439884258768302},null,{"$f":"W32*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":46.293256172512201},null,{"$f":"Q32*C32*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":22.756368809899318},null,{"$f":"'6. UD1 Assumptions'!H380","v":37.15325519983562},null,{"$f":"AC32*C32*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":3.6224423819839728},null,{"$f":"AE32+(AG31*'5. UD1 Parameters'!$G$12)","v":49.806077664589843},null,{"$f":"AG31*(1-'5. UD1 Parameters'!$G$12)","v":3.348691398049811},null,{"$f":"AI32*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.2324609320332072},null,{"$f":"AC32*C32*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.2074807939946577},null,{"$f":"'6. UD1 Assumptions'!J380","v":6.1922091999726039},null,{"$f":"AO32*C32*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":2.3220784499897267E-2},null,{"$f":"AQ32+(AS31*'5. UD1 Parameters'!$G$13)","v":0.46035163262826995},null,{"$f":"AS31*(1-'5. UD1 Parameters'!$G$13)","v":1.5570473517664983E-2},null,{"$f":"AU32*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.0380315678443322E-2},null,{"$f":"AO32*C32*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":7.7402614999657554E-3},null,{"$f":"'6. UD1 Assumptions'!L380","v":15.480522999931509},null,{"$f":"BA32*C32*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.46441568999794525},null,{"$f":"BC32+BE31*'5. UD1 Parameters'!$G$14","v":6.3853945723833139},null,{"$f":"BE31*(1-'5. UD1 Parameters'!$G$14)","v":0.42931941000638607},null,{"$f":"BG32*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.28621294000425734},null,{"$f":"BA32*C32*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.15480522999931509},null,{"$f":"'6. UD1 Assumptions'!N380","v":0.92883137999589049},null,{"$f":"BM32*'5. UD1 Parameters'!$C$15*C32*'5. UD1 Parameters'!$C$28","v":1.3932470699938358E-3},null,{"$f":"BO32+(BQ31*'5. UD1 Parameters'!$G$15)","v":2.3438150720094194E-2},null,{"$f":"BQ31*(1-'5. UD1 Parameters'!$G$15)","v":1.1302663796444593E-3},null,{"$f":"BS32*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":7.535109197629728E-4},null,null,null,{"$f":"'6. UD1 Assumptions'!R380","v":12.977500000000003},null,{"$f":"BY32*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C32","v":0.29199375000000005},null,{"$f":"CA32+CC31*'5. UD1 Parameters'!$G$16","v":3.4362905159616925},null,{"$f":"CC31*(1-'5. UD1 Parameters'!$G$16)","v":9.5758092618913687E-2},null,{"$f":"CE32*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":6.3838728412609125E-2},null,{"$f":"BY32*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C32","v":9.7331250000000022E-2},null,{"$f":"'6. UD1 Assumptions'!T380","v":0.18939},null,{"$f":"CK32*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C32","v":2.1306375000000001E-3},null,{"$f":"CM32+CO31*'5. UD1 Parameters'!$G$17","v":1.7352024220975679E-2},null,{"$f":"CO31*(1-'5. UD1 Parameters'!$G$17)","v":2.8205968032201834E-3},null,{"$f":"CQ32*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.8803978688134554E-3},null,null,null,53.061647787281679,null,{"$f":"CW32*'5. UD1 Parameters'!$C$31","v":1326.541194682042},null,53.059767389412862,null,{"$f":"DA32*'5. UD1 Parameters'!$C$31","v":1326.4941847353216},null,18.308,null,null,34.753647787281679,null,34.751767389412862,null,null,{"$f":"DH32*'5. UD1 Parameters'!$C$31","v":868.84119468204199},null,{"$f":"DJ32*'5. UD1 Parameters'!$C$31","v":868.79418473532155},null,null,26.429700872883497,null,801.87378339834549,null,2026,null,53.14005298021506,1328.5013245053765,7.8405192933381329E-2,1.9601298233344551]
[2027,null,1,null,{"$f":"'6. UD1 Assumptions'!D381","v":48.027400379790414},null,{"$f":"E33*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C33","v":6.843904554120134},null,{"$f":"G33+(I32*'5. UD1 Parameters'!$G$10)","v":19.810982355714803},null,{"$f":"I32*(1-'5. UD1 Parameters'!$G$10)","v":6.3775291190601253},null,{"$f":"K33*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.2516860793734166},null,{"$f":"E33*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C33","v":2.2813015180400447},null,{"$f":"'6. UD1 Assumptions'!F381","v":160.09133459930138},null,{"$f":"Q33*C33*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":70.600278558291905},null,{"$f":"S33+U32*'5. UD1 Parameters'!$G$11","v":444.34575795969494},null,{"$f":"U32*(1-'5. UD1 Parameters'!$G$11)","v":69.256850492135712},null,{"$f":"W33*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":46.171233661423805},null,{"$f":"Q33*C33*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":23.533426186097302},null,{"$f":"'6. UD1 Assumptions'!H381","v":38.42192030383233},null,{"$f":"AC33*C33*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":3.7461372296236526},null,{"$f":"AE33+(AG32*'5. UD1 Parameters'!$G$12)","v":50.185016237842902},null,{"$f":"AG32*(1-'5. UD1 Parameters'!$G$12)","v":3.3671986563705882},null,{"$f":"AI33*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.2447991042470585},null,{"$f":"AC33*C33*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.2487124098745508},null,{"$f":"'6. UD1 Assumptions'!J381","v":6.4036533839720553},null,{"$f":"AO33*C33*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":2.4013700189895206E-2},null,{"$f":"AQ33+(AS32*'5. UD1 Parameters'!$G$13)","v":0.46853173003876608},null,{"$f":"AS32*(1-'5. UD1 Parameters'!$G$13)","v":1.583360277939903E-2},null,{"$f":"AU33*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.055573518626602E-2},null,{"$f":"AO33*C33*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":8.0045667299650687E-3},null,{"$f":"'6. UD1 Assumptions'!L381","v":16.009133459930137},null,{"$f":"BA33*C33*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.48027400379790408},null,{"$f":"BC33+BE32*'5. UD1 Parameters'!$G$14","v":6.4339764407490909},null,{"$f":"BE32*(1-'5. UD1 Parameters'!$G$14)","v":0.43169213543212676},null,{"$f":"BG33*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.28779475695475115},null,{"$f":"BA33*C33*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.16009133459930136},null,{"$f":"'6. UD1 Assumptions'!N381","v":0.96054800759580827},null,{"$f":"BM33*'5. UD1 Parameters'!$C$15*C33*'5. UD1 Parameters'!$C$28","v":1.4408220113937124E-3},null,{"$f":"BO33+(BQ32*'5. UD1 Parameters'!$G$15)","v":2.3735880632229908E-2},null,{"$f":"BQ32*(1-'5. UD1 Parameters'!$G$15)","v":1.1430920992579979E-3},null,{"$f":"BS33*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":7.6206139950533189E-4},null,null,null,{"$f":"'6. UD1 Assumptions'!R381","v":13.626375000000003},null,{"$f":"BY33*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C33","v":0.30659343750000001},null,{"$f":"CA33+CC32*'5. UD1 Parameters'!$G$16","v":3.6413262206901233},null,{"$f":"CC32*(1-'5. UD1 Parameters'!$G$16)","v":0.10155773277156945},null,{"$f":"CE33*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":6.7705155181046292E-2},null,{"$f":"BY33*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C33","v":0.10219781250000001},null,{"$f":"'6. UD1 Assumptions'!T381","v":0.18939},null,{"$f":"CK33*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C33","v":2.1306375000000001E-3},null,{"$f":"CM33+CO32*'5. UD1 Parameters'!$G$17","v":1.6769929831965454E-2},null,{"$f":"CO32*(1-'5. UD1 Parameters'!$G$17)","v":2.7127318890102252E-3},null,{"$f":"CQ33*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.8084879260068167E-3},null,null,null,53.036345041691852,null,{"$f":"CW33*'5. UD1 Parameters'!$C$31","v":1325.9086260422964},null,53.034536553765847,null,{"$f":"DA33*'5. UD1 Parameters'!$C$31","v":1325.8634138441462},null,18.308,null,null,34.728345041691853,null,34.726536553765847,null,null,{"$f":"DH33*'5. UD1 Parameters'!$C$31","v":868.20862604229637},null,{"$f":"DJ33*'5. UD1 Parameters'!$C$31","v":868.16341384414613},null,null,27.333733827841165,null,829.20751722618661,null,2027,null,53.104166943707327,1327.6041735926831,6.7821902015474222E-2,1.6955475503866637]
[2028,null,1,null,{"$f":"'6. UD1 Assumptions'!D382","v":49.644948387386215},null,{"$f":"E34*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C34","v":7.0744051452025367},null,{"$f":"G34+(I33*'5. UD1 Parameters'!$G$10)","v":20.354103749896524},null,{"$f":"I33*(1-'5. UD1 Parameters'!$G$10)","v":6.5312837510208173},null,{"$f":"K34*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.3541891673472115},null,{"$f":"E34*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C34","v":2.3581350484008454},null,{"$f":"'6. UD1 Assumptions'!F382","v":165.48316129128739},null,{"$f":"Q34*C34*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":72.978074129457724},null,{"$f":"S34+U33*'5. UD1 Parameters'!$G$11","v":447.85695652390484},null,{"$f":"U33*(1-'5. UD1 Parameters'!$G$11)","v":69.466875565247804},null,{"$f":"W34*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":46.311250376831865},null,{"$f":"Q34*C34*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":24.326024709819244},null,{"$f":"'6. UD1 Assumptions'!H382","v":39.715958709908975},null,{"$f":"AC34*C34*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":3.872305974216125},null,{"$f":"AE34+(AG33*'5. UD1 Parameters'!$G$12)","v":50.664504966260509},null,{"$f":"AG33*(1-'5. UD1 Parameters'!$G$12)","v":3.3928172457985175},null,{"$f":"AI34*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.2618781638656782},null,{"$f":"AC34*C34*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.2907686580720417},null,{"$f":"'6. UD1 Assumptions'!J382","v":6.6193264516514958},null,{"$f":"AO34*C34*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":2.4822474193693107E-2},null,{"$f":"AQ34+(AS33*'5. UD1 Parameters'!$G$13)","v":0.47723925040765358},null,{"$f":"AS33*(1-'5. UD1 Parameters'!$G$13)","v":1.6114953824805604E-2},null,{"$f":"AU34*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.0743302549870402E-2},null,{"$f":"AO34*C34*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":8.2741580645643697E-3},null,{"$f":"'6. UD1 Assumptions'!L382","v":16.54831612912874},null,{"$f":"BA34*C34*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.49644948387386223},null,{"$f":"BC34+BE33*'5. UD1 Parameters'!$G$14","v":6.4954493546487839},null,{"$f":"BE33*(1-'5. UD1 Parameters'!$G$14)","v":0.43497656997416895},null,{"$f":"BG34*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.28998437998277926},null,{"$f":"BA34*C34*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.1654831612912874},null,{"$f":"'6. UD1 Assumptions'!N382","v":0.99289896774772435},null,{"$f":"BM34*'5. UD1 Parameters'!$C$15*C34*'5. UD1 Parameters'!$C$28","v":1.4893484516215864E-3},null,{"$f":"BO34+(BQ33*'5. UD1 Parameters'!$G$15)","v":2.4067616525435286E-2},null,{"$f":"BQ33*(1-'5. UD1 Parameters'!$G$15)","v":1.1576125584162086E-3},null,{"$f":"BS34*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":7.7174170561080573E-4},null,null,null,{"$f":"'6. UD1 Assumptions'!R382","v":14.275250000000003},null,{"$f":"BY34*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C34","v":0.32119312500000008},null,{"$f":"CA34+CC33*'5. UD1 Parameters'!$G$16","v":3.8549018920617999},null,{"$f":"CC33*(1-'5. UD1 Parameters'!$G$16)","v":0.10761745362832384},null,{"$f":"CE34*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":7.1744969085549226E-2},null,{"$f":"BY34*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C34","v":0.10706437500000002},null,{"$f":"'6. UD1 Assumptions'!T382","v":0.18939},null,{"$f":"CK34*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C34","v":2.1306375000000001E-3},null,{"$f":"CM34+CO33*'5. UD1 Parameters'!$G$17","v":1.6278837276019358E-2},null,{"$f":"CO33*(1-'5. UD1 Parameters'!$G$17)","v":2.6217300559460955E-3},null,{"$f":"CQ34*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.7478200372973969E-3},null,null,null,53.302309921405865,null,{"$f":"CW34*'5. UD1 Parameters'!$C$31","v":1332.5577480351467},null,53.30056210136857,null,{"$f":"DA34*'5. UD1 Parameters'!$C$31","v":1332.5140525342142},null,18.308,null,null,34.994309921405865,null,34.99256210136857,null,null,{"$f":"DH34*'5. UD1 Parameters'!$C$31","v":874.85774803514664},null,{"$f":"DJ34*'5. UD1 Parameters'!$C$31","v":874.81405253421428},null,null,28.255750110647984,null,857.46326733683463,null,2028,null,53.36109218703038,1334.0273046757595,5.8782265624515162E-2,1.4695566406128364]
[2029,null,1,null,{"$f":"'6. UD1 Assumptions'!D383","v":51.294847355133946},null,{"$f":"E35*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C35","v":7.3095157481065876},null,{"$f":"G35+(I34*'5. UD1 Parameters'!$G$10)","v":20.953279510751404},null,{"$f":"I34*(1-'5. UD1 Parameters'!$G$10)","v":6.7103399872517073},null,{"$f":"K35*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.4735599915011379},null,{"$f":"E35*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C35","v":2.4365052493688624},null,{"$f":"'6. UD1 Assumptions'!F383","v":170.98282451711316},null,{"$f":"Q35*C35*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":75.403425612046902},null,{"$f":"S35+U34*'5. UD1 Parameters'!$G$11","v":453.24458269920171},null,{"$f":"U34*(1-'5. UD1 Parameters'!$G$11)","v":70.015799436750072},null,{"$f":"W35*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":46.677199624500048},null,{"$f":"Q35*C35*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":25.134475204015633},null,{"$f":"'6. UD1 Assumptions'!H383","v":41.035877884107158},null,{"$f":"AC35*C35*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.0009980937004483},null,{"$f":"AE35+(AG34*'5. UD1 Parameters'!$G$12)","v":51.240269412835971},null,{"$f":"AG34*(1-'5. UD1 Parameters'!$G$12)","v":3.425233647124986},null,{"$f":"AI35*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.283489098083324},null,{"$f":"AC35*C35*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.3336660312334827},null,{"$f":"'6. UD1 Assumptions'!J383","v":6.8393129806845261},null,{"$f":"AO35*C35*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":2.5647423677566977E-2},null,{"$f":"AQ35+(AS34*'5. UD1 Parameters'!$G$13)","v":0.48647222872189833},null,{"$f":"AS34*(1-'5. UD1 Parameters'!$G$13)","v":1.641444536332225E-2},null,{"$f":"AU35*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.0942963575548166E-2},null,{"$f":"AO35*C35*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":8.5491412258556585E-3},null,{"$f":"'6. UD1 Assumptions'!L383","v":17.098282451711317},null,{"$f":"BA35*C35*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.51294847355133943},null,{"$f":"BC35+BE34*'5. UD1 Parameters'!$G$14","v":6.5692653093379452},null,{"$f":"BE34*(1-'5. UD1 Parameters'!$G$14)","v":0.43913251886217775},null,{"$f":"BG35*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.29275501257478515},null,{"$f":"BA35*C35*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.17098282451711316},null,{"$f":"'6. UD1 Assumptions'!N383","v":1.0258969471026789},null,{"$f":"BM35*'5. UD1 Parameters'!$C$15*C35*'5. UD1 Parameters'!$C$28","v":1.5388454206540184E-3},null,{"$f":"BO35+(BQ34*'5. UD1 Parameters'!$G$15)","v":2.44326704372477E-2},null,{"$f":"BQ34*(1-'5. UD1 Parameters'!$G$15)","v":1.1737915088416047E-3},null,{"$f":"BS35*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":7.8252767256106975E-4},null,null,null,{"$f":"'6. UD1 Assumptions'!R383","v":14.924125000000004},null,{"$f":"BY35*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C35","v":0.33579281250000004},null,{"$f":"CA35+CC34*'5. UD1 Parameters'!$G$16","v":4.0767651359190671},null,{"$f":"CC34*(1-'5. UD1 Parameters'!$G$16)","v":0.1139295686427329},null,{"$f":"CE35*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":7.5953045761821936E-2},null,{"$f":"BY35*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C35","v":0.11193093750000002},null,{"$f":"'6. UD1 Assumptions'!T383","v":0.18939},null,{"$f":"CK35*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C35","v":2.1306375000000001E-3},null,{"$f":"CM35+CO34*'5. UD1 Parameters'!$G$17","v":1.5864519764875247E-2},null,{"$f":"CO34*(1-'5. UD1 Parameters'!$G$17)","v":2.5449550111441119E-3},null,{"$f":"CQ35*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.6966366740960746E-3},null,null,null,53.816378900343324,null,{"$f":"CW35*'5. UD1 Parameters'!$C$31","v":1345.4094725085831},null,53.814682263669226,null,{"$f":"DA35*'5. UD1 Parameters'!$C$31","v":1345.3670565917307},null,18.308,null,null,35.508378900343324,null,35.506682263669227,null,null,{"$f":"DH35*'5. UD1 Parameters'!$C$31","v":887.70947250858308},null,{"$f":"DJ35*'5. UD1 Parameters'!$C$31","v":887.66705659173067},null,null,29.196109387860947,null,886.65937672469556,null,2029,null,53.867430754774922,1346.6857688693731,5.1051854431598542E-2,1.2762963607899565]
[2030,null,1,null,{"$f":"'6. UD1 Assumptions'!D384","v":52.97774430223663},null,{"$f":"E36*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C36","v":7.5493285630687197},null,{"$f":"G36+(I35*'5. UD1 Parameters'!$G$10)","v":21.59473184931322},null,{"$f":"I35*(1-'5. UD1 Parameters'!$G$10)","v":6.9078762245069045},null,{"$f":"K36*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.6052508163379358},null,{"$f":"E36*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C36","v":2.51644285435624},null,{"$f":"'6. UD1 Assumptions'!F384","v":176.59248100745543},null,{"$f":"Q36*C36*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":77.87728412428784},null,{"$f":"S36+U35*'5. UD1 Parameters'!$G$11","v":460.26379186051429},null,{"$f":"U35*(1-'5. UD1 Parameters'!$G$11)","v":70.858074962975238},null,{"$f":"W36*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":47.238716641983487},null,{"$f":"Q36*C36*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":25.959094708095947},null,{"$f":"'6. UD1 Assumptions'!H384","v":42.3821954417893},null,{"$f":"AC36*C36*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.1322640555744563},null,{"$f":"AE36+(AG35*'5. UD1 Parameters'!$G$12)","v":51.908374586418503},null,{"$f":"AG35*(1-'5. UD1 Parameters'!$G$12)","v":3.4641588819919189},null,{"$f":"AI36*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.309439254661279},null,{"$f":"AC36*C36*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.3774213518581522},null,{"$f":"'6. UD1 Assumptions'!J384","v":7.0636992402982175},null,{"$f":"AO36*C36*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":2.6488872151118316E-2},null,{"$f":"AQ36+(AS35*'5. UD1 Parameters'!$G$13)","v":0.49622909106387303},null,{"$f":"AS35*(1-'5. UD1 Parameters'!$G$13)","v":1.6732009809143612E-2},null,{"$f":"AU36*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.1154673206095742E-2},null,{"$f":"AO36*C36*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":8.8296240503727714E-3},null,{"$f":"'6. UD1 Assumptions'!L384","v":17.659248100745543},null,{"$f":"BA36*C36*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.52977744302236629},null,{"$f":"BC36+BE35*'5. UD1 Parameters'!$G$14","v":6.6549198187716039},null,{"$f":"BE35*(1-'5. UD1 Parameters'!$G$14)","v":0.44412293358870752},null,{"$f":"BG36*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.29608195572580498},null,{"$f":"BA36*C36*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.17659248100745545},null,{"$f":"'6. UD1 Assumptions'!N384","v":1.0595548860447326},null,{"$f":"BM36*'5. UD1 Parameters'!$C$15*C36*'5. UD1 Parameters'!$C$28","v":1.589332329067099E-3},null,{"$f":"BO36+(BQ35*'5. UD1 Parameters'!$G$15)","v":2.4830407368105836E-2},null,{"$f":"BQ35*(1-'5. UD1 Parameters'!$G$15)","v":1.1915953982089616E-3},null,{"$f":"BS36*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":7.9439693213930775E-4},null,null,null,{"$f":"'6. UD1 Assumptions'!R384","v":15.573000000000002},null,{"$f":"BY36*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C36","v":0.35039250000000005},null,{"$f":"CA36+CC35*'5. UD1 Parameters'!$G$16","v":4.3066710174789353},null,{"$f":"CC35*(1-'5. UD1 Parameters'!$G$16)","v":0.12048661844013166},null,{"$f":"CE36*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":8.0324412293421105E-2},null,{"$f":"BY36*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C36","v":0.11679750000000001},null,{"$f":"'6. UD1 Assumptions'!T384","v":0.18939},null,{"$f":"CK36*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C36","v":2.1306375000000001E-3},null,{"$f":"CM36+CO35*'5. UD1 Parameters'!$G$17","v":1.5514974657823179E-2},null,{"$f":"CO35*(1-'5. UD1 Parameters'!$G$17)","v":2.4801826070520675E-3},null,{"$f":"CQ36*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.653455071368045E-3},null,null,null,54.543415606211532,null,{"$f":"CW36*'5. UD1 Parameters'!$C$31","v":1363.5853901552882},null,54.541762151140162,null,{"$f":"DA36*'5. UD1 Parameters'!$C$31","v":1363.5440537785041},null,18.308,null,null,36.235415606211532,null,36.233762151140162,null,null,{"$f":"DH36*'5. UD1 Parameters'!$C$31","v":905.88539015528829},null,{"$f":"DJ36*'5. UD1 Parameters'!$C$31","v":905.84405377850408},null,null,30.155178519368167,null,916.81455524406374,null,2030,null,54.587848220233944,1364.6962055058486,4.4432614022412054E-2,1.110815350560415]
[{"$f":"A36+1","v":2031},null,1,null,{"$f":"'6. UD1 Assumptions'!D385","v":54.694299188281356},null,{"$f":"E37*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C37","v":7.7939376343300939},null,{"$f":"G37+(I36*'5. UD1 Parameters'!$G$10)","v":22.269319281689018},null,{"$f":"I36*(1-'5. UD1 Parameters'!$G$10)","v":7.1193502019542958},null,{"$f":"K37*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.7462334679695299},null,{"$f":"E37*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C37","v":2.5979792114433646},null,{"$f":"'6. UD1 Assumptions'!F385","v":182.31433062760453},null,{"$f":"Q37*C37*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":80.400619806773591},null,{"$f":"S37+U36*'5. UD1 Parameters'!$G$11","v":468.7089873527305},null,{"$f":"U36*(1-'5. UD1 Parameters'!$G$11)","v":71.955424314557376},null,{"$f":"W37*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":47.970282876371584},null,{"$f":"Q37*C37*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":26.800206602257866},null,{"$f":"'6. UD1 Assumptions'!H385","v":43.755439350625089},null,{"$f":"AC37*C37*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.2661553366859462},null,{"$f":"AE37+(AG36*'5. UD1 Parameters'!$G$12)","v":52.665203002425542},null,{"$f":"AG36*(1-'5. UD1 Parameters'!$G$12)","v":3.5093269206789071},null,{"$f":"AI37*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.3395512804526044},null,{"$f":"AC37*C37*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.4220517788953155},null,{"$f":"'6. UD1 Assumptions'!J385","v":7.2925732251041815},null,{"$f":"AO37*C37*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":2.7347149594140682E-2},null,{"$f":"AQ37+(AS36*'5. UD1 Parameters'!$G$13)","v":0.5065086476299856},null,{"$f":"AS36*(1-'5. UD1 Parameters'!$G$13)","v":1.7067593028028058E-2},null,{"$f":"AU37*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.1378395352018705E-2},null,{"$f":"AO37*C37*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":9.1157165313802274E-3},null,{"$f":"'6. UD1 Assumptions'!L385","v":18.231433062760455},null,{"$f":"BA37*C37*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.5469429918828137},null,{"$f":"BC37+BE36*'5. UD1 Parameters'!$G$14","v":6.7519491028750709},null,{"$f":"BE36*(1-'5. UD1 Parameters'!$G$14)","v":0.44991370777934714},null,{"$f":"BG37*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.29994247185289807},null,{"$f":"BA37*C37*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.18231433062760455},null,{"$f":"'6. UD1 Assumptions'!N385","v":1.0938859837656272},null,{"$f":"BM37*'5. UD1 Parameters'!$C$15*C37*'5. UD1 Parameters'!$C$28","v":1.6408289756484409E-3},null,{"$f":"BO37+(BQ36*'5. UD1 Parameters'!$G$15)","v":2.5260243086530045E-2},null,{"$f":"BQ36*(1-'5. UD1 Parameters'!$G$15)","v":1.2109932572242326E-3},null,{"$f":"BS37*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":8.0732883814948835E-4},null,null,null,{"$f":"'6. UD1 Assumptions'!R385","v":15.573},null,{"$f":"BY37*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C37","v":0.3503925},null,{"$f":"CA37+CC36*'5. UD1 Parameters'!$G$16","v":4.5297821533752414},null,{"$f":"CC36*(1-'5. UD1 Parameters'!$G$16)","v":0.12728136410369345},null,{"$f":"CE37*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":8.4854242735795629E-2},null,{"$f":"BY37*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C37","v":0.1167975},null,{"$f":"'6. UD1 Assumptions'!T385","v":0.18939},null,{"$f":"CK37*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C37","v":2.1306375000000001E-3},null,{"$f":"CM37+CO36*'5. UD1 Parameters'!$G$17","v":1.5220075749189932E-2},null,{"$f":"CO36*(1-'5. UD1 Parameters'!$G$17)","v":2.4255364086332456E-3},null,{"$f":"CQ37*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.6170242724221637E-3},null,null,null,55.454667087845003,null,{"$f":"CW37*'5. UD1 Parameters'!$C$31","v":1386.366677196125},null,55.453050063572583,null,{"$f":"DA37*'5. UD1 Parameters'!$C$31","v":1386.3262515893146},null,18.308,null,null,37.146667087845003,null,37.145050063572583,null,null,{"$f":"DH37*'5. UD1 Parameters'!$C$31","v":928.66667719612508},null,{"$f":"DJ37*'5. UD1 Parameters'!$C$31","v":928.62625158931462},null,null,31.128465139755534,null,947.94302038381932,null,2031,null,55.493424221617772,1387.3356055404442,3.8757133772769237E-2,0.96892834431923802]
[{"$f":"A37+1","v":2032},null,1,null,{"$f":"'6. UD1 Assumptions'!D386","v":56.44518517204699},null,{"$f":"E38*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C38","v":8.0434388870166966},null,{"$f":"G38+(I37*'5. UD1 Parameters'!$G$10)","v":22.97101001310083},null,{"$f":"I37*(1-'5. UD1 Parameters'!$G$10)","v":7.3417481556048854},null,{"$f":"K38*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":4.8944987704032563},null,{"$f":"E38*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C38","v":2.6811462956722321},null,{"$f":"'6. UD1 Assumptions'!F386","v":188.15061724015663},null,{"$f":"Q38*C38*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":82.974422202909068},null,{"$f":"S38+U37*'5. UD1 Parameters'!$G$11","v":478.40770405492719},null,{"$f":"U37*(1-'5. UD1 Parameters'!$G$11)","v":73.275705500712391},null,{"$f":"W38*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":48.850470333808261},null,{"$f":"Q38*C38*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":27.658140734303025},null,{"$f":"'6. UD1 Assumptions'!H386","v":45.156148137637594},null,{"$f":"AC38*C38*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.4027244434196655},null,{"$f":"AE38+(AG37*'5. UD1 Parameters'!$G$12)","v":53.507434246973432},null,{"$f":"AG37*(1-'5. UD1 Parameters'!$G$12)","v":3.5604931988717747},null,{"$f":"AI38*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.3736621325811829},null,{"$f":"AC38*C38*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.4675748144732219},null,{"$f":"'6. UD1 Assumptions'!J386","v":7.5260246896062659},null,{"$f":"AO38*C38*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":2.8222592586023498E-2},null,{"$f":"AQ38+(AS37*'5. UD1 Parameters'!$G$13)","v":0.51731008611883278},null,{"$f":"AS37*(1-'5. UD1 Parameters'!$G$13)","v":1.7421154097176299E-2},null,{"$f":"AU38*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.1614102731450866E-2},null,{"$f":"AO38*C38*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":9.4075308620078322E-3},null,{"$f":"'6. UD1 Assumptions'!L386","v":18.815061724015663},null,{"$f":"BA38*C38*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.56445185172046997},null,{"$f":"BC38+BE37*'5. UD1 Parameters'!$G$14","v":6.8599274675606976},null,{"$f":"BE37*(1-'5. UD1 Parameters'!$G$14)","v":0.45647348703484303},null,{"$f":"BG38*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.30431565802322869},null,{"$f":"BA38*C38*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.18815061724015664},null,{"$f":"'6. UD1 Assumptions'!N386","v":1.1289037034409399},null,{"$f":"BM38*'5. UD1 Parameters'!$C$15*C38*'5. UD1 Parameters'!$C$28","v":1.69335555516141E-3},null,{"$f":"BO38+(BQ37*'5. UD1 Parameters'!$G$15)","v":2.5721642049109525E-2},null,{"$f":"BQ37*(1-'5. UD1 Parameters'!$G$15)","v":1.2319565925819303E-3},null,{"$f":"BS38*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":8.2130439505462022E-4},null,null,null,{"$f":"'6. UD1 Assumptions'!R386","v":15.573},null,{"$f":"BY38*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C38","v":0.3503925},null,{"$f":"CA38+CC37*'5. UD1 Parameters'!$G$16","v":4.746299358690746},null,{"$f":"CC37*(1-'5. UD1 Parameters'!$G$16)","v":0.13387529468449505},null,{"$f":"CE38*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":8.9250196456330033E-2},null,{"$f":"BY38*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C38","v":0.1167975},null,{"$f":"'6. UD1 Assumptions'!T386","v":0.18939},null,{"$f":"CK38*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C38","v":2.1306375000000001E-3},null,{"$f":"CM38+CO37*'5. UD1 Parameters'!$G$17","v":1.497127991552339E-2},null,{"$f":"CO37*(1-'5. UD1 Parameters'!$G$17)","v":2.3794333336665408E-3},null,{"$f":"CQ38*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.5862888891110271E-3},null,null,null,56.526218787287874,null,{"$f":"CW38*'5. UD1 Parameters'!$C$31","v":1413.1554696821968},null,56.524632498398759,null,{"$f":"DA38*'5. UD1 Parameters'!$C$31","v":1413.115812459969},null,18.308,null,null,38.218218787287874,null,38.216632498398759,null,null,{"$f":"DH38*'5. UD1 Parameters'!$C$31","v":955.45546968219685},null,{"$f":"DJ38*'5. UD1 Parameters'!$C$31","v":955.41581245996895},null,null,32.121217492550642,null,980.06423787636993,null,2032,null,56.560102622760354,1414.0025655690088,3.3883835472479973E-2,0.84709588681198511]
[2033,null,1,null,{"$f":"'6. UD1 Assumptions'!D387","v":58.231088875487927},null,{"$f":"E39*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C39","v":8.2979301647570303},null,{"$f":"G39+(I38*'5. UD1 Parameters'!$G$10)","v":23.695858654223912},null,{"$f":"I38*(1-'5. UD1 Parameters'!$G$10)","v":7.5730815236339497},null,{"$f":"K39*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.0487210157559659},null,{"$f":"E39*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C39","v":2.7659767215856768},null,{"$f":"'6. UD1 Assumptions'!F387","v":194.1036295849598},null,{"$f":"Q39*C39*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":85.599700646967264},null,{"$f":"S39+U38*'5. UD1 Parameters'!$G$11","v":489.21544854676443},null,{"$f":"U38*(1-'5. UD1 Parameters'!$G$11)","v":74.791956155130023},null,{"$f":"W39*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":49.861304103420011},null,{"$f":"Q39*C39*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":28.533233548989088},null,{"$f":"'6. UD1 Assumptions'!H387","v":46.584871100390338},null,{"$f":"AC39*C39*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.5420249322880579},null,{"$f":"AE39+(AG38*'5. UD1 Parameters'!$G$12)","v":54.43202594318997},null,{"$f":"AG38*(1-'5. UD1 Parameters'!$G$12)","v":3.6174332360715167},null,{"$f":"AI39*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.4116221573810108},null,{"$f":"AC39*C39*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.514008310762686},null,{"$f":"'6. UD1 Assumptions'!J387","v":7.7641451833983908},null,{"$f":"AO39*C39*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":2.9115544437743966E-2},null,{"$f":"AQ39+(AS38*'5. UD1 Parameters'!$G$13)","v":0.52863296547875704},null,{"$f":"AS38*(1-'5. UD1 Parameters'!$G$13)","v":1.7792665077819698E-2},null,{"$f":"AU39*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.1861776718546465E-2},null,{"$f":"AO39*C39*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":9.7051814792479887E-3},null,{"$f":"'6. UD1 Assumptions'!L387","v":19.41036295849598},null,{"$f":"BA39*C39*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.58231088875487935},null,{"$f":"BC39+BE38*'5. UD1 Parameters'!$G$14","v":6.9784648645115359},null,{"$f":"BE38*(1-'5. UD1 Parameters'!$G$14)","v":0.46377349180404071},null,{"$f":"BG39*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.30918232786936045},null,{"$f":"BA39*C39*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.1941036295849598},null,{"$f":"'6. UD1 Assumptions'!N387","v":1.1646217775097587},null,{"$f":"BM39*'5. UD1 Parameters'!$C$15*C39*'5. UD1 Parameters'!$C$28","v":1.7469326662646379E-3},null,{"$f":"BO39+(BQ38*'5. UD1 Parameters'!$G$15)","v":2.6214115429852455E-2},null,{"$f":"BQ38*(1-'5. UD1 Parameters'!$G$15)","v":1.2544592855217051E-3},null,{"$f":"BS39*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":8.3630619034780337E-4},null,null,null,{"$f":"'6. UD1 Assumptions'!R387","v":15.573},null,{"$f":"BY39*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C39","v":0.3503925},null,{"$f":"CA39+CC38*'5. UD1 Parameters'!$G$16","v":4.956417513525583},null,{"$f":"CC38*(1-'5. UD1 Parameters'!$G$16)","v":0.14027434516516291},null,{"$f":"CE39*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":9.3516230110108595E-2},null,{"$f":"BY39*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C39","v":0.1167975},null,{"$f":"'6. UD1 Assumptions'!T387","v":0.18939},null,{"$f":"CK39*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C39","v":2.1306375000000001E-3},null,{"$f":"CM39+CO38*'5. UD1 Parameters'!$G$17","v":1.4761379624143162E-2},null,{"$f":"CO38*(1-'5. UD1 Parameters'!$G$17)","v":2.3405377913802263E-3},null,{"$f":"CQ39*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.5603585275868175E-3},null,null,null,57.738604275972939,null,{"$f":"CW39*'5. UD1 Parameters'!$C$31","v":1443.4651068993235},null,57.737043917445348,null,{"$f":"DA39*'5. UD1 Parameters'!$C$31","v":1443.4260979361336},null,18.308,null,null,39.430604275972939,null,39.429043917445348,null,null,{"$f":"DH39*'5. UD1 Parameters'!$C$31","v":985.76510689932343},null,{"$f":"DJ39*'5. UD1 Parameters'!$C$31","v":985.72609793613367},null,null,33.133824892401663,null,1013.1980627687716,null,2033,null,57.768297205428254,1444.2074301357063,2.9692929455315209E-2,0.7423232363828447]
[2034,null,1,null,{"$f":"'6. UD1 Assumptions'!D388","v":60.052710652997717},null,{"$f":"E40*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C40","v":8.5575112680521759},null,{"$f":"G40+(I39*'5. UD1 Parameters'!$G$10)","v":24.441320332005553},null,{"$f":"I39*(1-'5. UD1 Parameters'!$G$10)","v":7.8120495902705365},null,{"$f":"K40*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.2080330601803571},null,{"$f":"E40*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C40","v":2.8525037560173918},null,{"$f":"'6. UD1 Assumptions'!F388","v":200.17570217665906},null,{"$f":"Q40*C40*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":88.277484659906648},null,{"$f":"S40+U39*'5. UD1 Parameters'!$G$11","v":501.01134633423021},null,{"$f":"U39*(1-'5. UD1 Parameters'!$G$11)","v":76.481586872440829},null,{"$f":"W40*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":50.987724581627219},null,{"$f":"Q40*C40*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":29.425828219968881},null,{"$f":"'6. UD1 Assumptions'!H388","v":48.042168522398171},null,{"$f":"AC40*C40*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.6841114309338217},null,{"$f":"AE40+(AG39*'5. UD1 Parameters'!$G$12)","v":55.436196025324392},null,{"$f":"AG39*(1-'5. UD1 Parameters'!$G$12)","v":3.6799413487993968},null,{"$f":"AI40*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.4532942325329312},null,{"$f":"AC40*C40*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.5613704769779406},null,{"$f":"'6. UD1 Assumptions'!J388","v":8.007028087066363},null,{"$f":"AO40*C40*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":3.002635532649886E-2},null,{"$f":"AQ40+(AS39*'5. UD1 Parameters'!$G$13)","v":0.54047721000508586},null,{"$f":"AS39*(1-'5. UD1 Parameters'!$G$13)","v":1.8182110800170088E-2},null,{"$f":"AU40*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.2121407200113392E-2},null,{"$f":"AO40*C40*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.0008785108832954E-2},null,{"$f":"'6. UD1 Assumptions'!L388","v":20.017570217665906},null,{"$f":"BA40*C40*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.60052710652997721},null,{"$f":"BC40+BE39*'5. UD1 Parameters'!$G$14","v":7.107204618631334},null,{"$f":"BE39*(1-'5. UD1 Parameters'!$G$14)","v":0.47178735241017916},null,{"$f":"BG40*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.31452490160678609},null,{"$f":"BA40*C40*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.20017570217665906},null,{"$f":"'6. UD1 Assumptions'!N388","v":1.2010542130599544},null,{"$f":"BM40*'5. UD1 Parameters'!$C$15*C40*'5. UD1 Parameters'!$C$28","v":1.8015813195899318E-3},null,{"$f":"BO40+(BQ39*'5. UD1 Parameters'!$G$15)","v":2.6737219253723771E-2},null,{"$f":"BQ39*(1-'5. UD1 Parameters'!$G$15)","v":1.2784774957186168E-3},null,{"$f":"BS40*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":8.5231833047907783E-4},null,null,null,{"$f":"'6. UD1 Assumptions'!R388","v":15.573},null,{"$f":"BY40*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C40","v":0.3503925},null,{"$f":"CA40+CC39*'5. UD1 Parameters'!$G$16","v":5.1603257384025047},null,{"$f":"CC39*(1-'5. UD1 Parameters'!$G$16)","v":0.14648427512307846},null,{"$f":"CE40*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":9.7656183415385636E-2},null,{"$f":"BY40*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C40","v":0.1167975},null,{"$f":"'6. UD1 Assumptions'!T388","v":0.18939},null,{"$f":"CK40*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C40","v":2.1306375000000001E-3},null,{"$f":"CM40+CO39*'5. UD1 Parameters'!$G$17","v":1.4584294133312338E-2},null,{"$f":"CO39*(1-'5. UD1 Parameters'!$G$17)","v":2.3077229908308257E-3},null,{"$f":"CQ40*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.5384819938872171E-3},null,null,null,59.07574516688716,null,{"$f":"CW40*'5. UD1 Parameters'!$C$31","v":1476.8936291721791},null,59.074206684893269,null,{"$f":"DA40*'5. UD1 Parameters'!$C$31","v":1476.8551671223317},null,18.308,null,null,40.76774516688716,null,40.76620668489327,null,null,{"$f":"DH40*'5. UD1 Parameters'!$C$31","v":1019.193629172179},null,{"$f":"DJ40*'5. UD1 Parameters'!$C$31","v":1019.1551671223317},null,null,34.166684440249711,null,1047.3647472090213,null,2034,null,59.101828179508715,1477.5457044877178,2.6083012621555213E-2,0.65207531553869558]
[2035,null,1,null,{"$f":"'6. UD1 Assumptions'!D389","v":61.910764866057647},null,{"$f":"E41*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C41","v":8.8222839934132153},null,{"$f":"G41+(I40*'5. UD1 Parameters'!$G$10)","v":25.205790963534984},null,{"$f":"I40*(1-'5. UD1 Parameters'!$G$10)","v":8.0578133618837828},null,{"$f":"K41*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.371875574589188},null,{"$f":"E41*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C41","v":2.9407613311377383},null,{"$f":"'6. UD1 Assumptions'!F389","v":206.36921622019219},null,{"$f":"Q41*C41*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":91.008824353104757},null,{"$f":"S41+U40*'5. UD1 Parameters'!$G$11","v":513.69446997088039},null,{"$f":"U40*(1-'5. UD1 Parameters'!$G$11)","v":78.325700716454605},null,{"$f":"W41*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":52.217133810969734},null,{"$f":"Q41*C41*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":30.33627478436825},null,{"$f":"'6. UD1 Assumptions'!H389","v":49.528611892846122},null,{"$f":"AC41*C41*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.8290396595524969},null,{"$f":"AE41+(AG40*'5. UD1 Parameters'!$G$12)","v":56.51740623265966},null,{"$f":"AG40*(1-'5. UD1 Parameters'!$G$12)","v":3.7478294522172355},null,{"$f":"AI41*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.4985529681448235},null,{"$f":"AC41*C41*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.609679886517499},null,{"$f":"'6. UD1 Assumptions'!J389","v":8.254768648807687},null,{"$f":"AO41*C41*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":3.0955382433028825E-2},null,{"$f":"AQ41+(AS40*'5. UD1 Parameters'!$G$13)","v":0.55284310377771795},null,{"$f":"AS40*(1-'5. UD1 Parameters'!$G$13)","v":1.8589488660396763E-2},null,{"$f":"AU41*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.2392992440264507E-2},null,{"$f":"AO41*C41*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.0318460811009608E-2},null,{"$f":"'6. UD1 Assumptions'!L389","v":20.636921622019223},null,{"$f":"BA41*C41*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.61910764866057666},null,{"$f":"BC41+BE40*'5. UD1 Parameters'!$G$14","v":7.2458213118794443},null,{"$f":"BE40*(1-'5. UD1 Parameters'!$G$14)","v":0.48049095541246617},null,{"$f":"BG41*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.32032730360831074},null,{"$f":"BA41*C41*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.20636921622019222},null,{"$f":"'6. UD1 Assumptions'!N389","v":1.2382152973211531},null,{"$f":"BM41*'5. UD1 Parameters'!$C$15*C41*'5. UD1 Parameters'!$C$28","v":1.8573229459817298E-3},null,{"$f":"BO41+(BQ40*'5. UD1 Parameters'!$G$15)","v":2.72905526294508E-2},null,{"$f":"BQ40*(1-'5. UD1 Parameters'!$G$15)","v":1.303989570254698E-3},null,{"$f":"BS41*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":8.6932638016979865E-4},null,null,null,{"$f":"'6. UD1 Assumptions'!R389","v":15.573},null,{"$f":"BY41*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C41","v":0.3503925},null,{"$f":"CA41+CC40*'5. UD1 Parameters'!$G$16","v":5.3582075644881177},null,{"$f":"CC40*(1-'5. UD1 Parameters'!$G$16)","v":0.15251067391438672},null,{"$f":"CE41*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.10167378260959115},null,{"$f":"BY41*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C41","v":0.1167975},null,{"$f":"'6. UD1 Assumptions'!T389","v":0.18939},null,{"$f":"CK41*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C41","v":2.1306375000000001E-3},null,{"$f":"CM41+CO40*'5. UD1 Parameters'!$G$17","v":1.4434893335168668E-2},null,{"$f":"CO40*(1-'5. UD1 Parameters'!$G$17)","v":2.2800382981436693E-3},null,{"$f":"CQ41*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.5200255320957795E-3},null,null,null,60.524345784274182,null,{"$f":"CW41*'5. UD1 Parameters'!$C$31","v":1513.1086446068546},null,60.522825758742087,null,{"$f":"DA41*'5. UD1 Parameters'!$C$31","v":1513.0706439685521},null,18.308,null,null,42.216345784274182,null,42.214825758742087,null,null,{"$f":"DH41*'5. UD1 Parameters'!$C$31","v":1055.4086446068545},null,{"$f":"DJ41*'5. UD1 Parameters'!$C$31","v":1055.3706439685523},null,null,35.220201179054683,null,1082.5849483880759,null,2035,null,60.547313988546016,1513.6828497136503,2.296820427183377E-2,0.57420510679571635]
[2036,null,1,null,{"$f":"'6. UD1 Assumptions'!D390","v":63.805980163378813},null,{"$f":"E42*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C42","v":9.0923521732814798},null,{"$f":"G42+(I41*'5. UD1 Parameters'!$G$10)","v":25.98829913232295},null,{"$f":"I41*(1-'5. UD1 Parameters'!$G$10)","v":8.3098440044935113},null,{"$f":"K42*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.5398960029956736},null,{"$f":"E42*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C42","v":3.0307840577604934},null,{"$f":"'6. UD1 Assumptions'!F390","v":212.68660054459605},null,{"$f":"Q42*C42*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":93.794790840166854},null,{"$f":"S42+U41*'5. UD1 Parameters'!$G$11","v":527.18074163472625},null,{"$f":"U41*(1-'5. UD1 Parameters'!$G$11)","v":80.308519176321056},null,{"$f":"W42*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":53.539012784214037},null,{"$f":"Q42*C42*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":31.264930280055616},null,{"$f":"'6. UD1 Assumptions'!H390","v":51.04478413070305},null,{"$f":"AC42*C42*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":4.9768664527435469},null,{"$f":"AE42+(AG41*'5. UD1 Parameters'!$G$12)","v":57.673346741189334},null,{"$f":"AG41*(1-'5. UD1 Parameters'!$G$12)","v":3.8209259442138706},null,{"$f":"AI42*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.5472839628092467},null,{"$f":"AC42*C42*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.6589554842478491},null,{"$f":"'6. UD1 Assumptions'!J390","v":8.5074640217838429},null,{"$f":"AO42*C42*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":3.1902990081689411E-2},null,{"$f":"AQ42+(AS41*'5. UD1 Parameters'!$G$13)","v":0.56573128543009776},null,{"$f":"AS41*(1-'5. UD1 Parameters'!$G$13)","v":1.9014808429309596E-2},null,{"$f":"AU42*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.2676538952873063E-2},null,{"$f":"AO42*C42*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.0634330027229804E-2},null,{"$f":"'6. UD1 Assumptions'!L390","v":21.268660054459605},null,{"$f":"BA42*C42*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.63805980163378817},null,{"$f":"BC42+BE41*'5. UD1 Parameters'!$G$14","v":7.394018812972992},null,{"$f":"BE41*(1-'5. UD1 Parameters'!$G$14)","v":0.48986230054023988},null,{"$f":"BG42*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.32657486702682659},null,{"$f":"BA42*C42*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.21268660054459607},null,{"$f":"'6. UD1 Assumptions'!N390","v":1.2761196032675763},null,{"$f":"BM42*'5. UD1 Parameters'!$C$15*C42*'5. UD1 Parameters'!$C$28","v":1.9141794049013644E-3},null,{"$f":"BO42+(BQ41*'5. UD1 Parameters'!$G$15)","v":2.7873756076920296E-2},null,{"$f":"BQ41*(1-'5. UD1 Parameters'!$G$15)","v":1.3309759574318678E-3},null,{"$f":"BS42*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":8.8731730495457851E-4},null,null,null,{"$f":"'6. UD1 Assumptions'!R390","v":15.573},null,{"$f":"BY42*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C42","v":0.3503925},null,{"$f":"CA42+CC41*'5. UD1 Parameters'!$G$16","v":5.5502410987833235},null,{"$f":"CC41*(1-'5. UD1 Parameters'!$G$16)","v":0.15835896570479391},null,{"$f":"CE42*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.10557264380319593},null,{"$f":"BY42*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C42","v":0.1167975},null,{"$f":"'6. UD1 Assumptions'!T390","v":0.18939},null,{"$f":"CK42*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C42","v":2.1306375000000001E-3},null,{"$f":"CM42+CO41*'5. UD1 Parameters'!$G$17","v":1.4308849138203437E-2},null,{"$f":"CO41*(1-'5. UD1 Parameters'!$G$17)","v":2.256681696965232E-3},null,{"$f":"CQ42*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.5044544646434879E-3},null,null,null,62.073408571571456,null,{"$f":"CW42*'5. UD1 Parameters'!$C$31","v":1551.8352142892863},null,62.071904117106811,null,{"$f":"DA42*'5. UD1 Parameters'!$C$31","v":1551.7976029276704},null,18.308,null,null,43.765408571571456,null,43.763904117106811,null,null,{"$f":"DH42*'5. UD1 Parameters'!$C$31","v":1094.1352142892863},null,{"$f":"DJ42*'5. UD1 Parameters'!$C$31","v":1094.0976029276703},null,null,36.294788252635783,null,1118.8797366407116,null,2036,null,62.093684304778989,1552.3421076194747,2.0275733207533619E-2,0.50689333018840443]
[2037,null,1,null,{"$f":"'6. UD1 Assumptions'!D391","v":65.73909976664639},null,{"$f":"E43*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C43","v":9.3678217167471107},null,{"$f":"G43+(I42*'5. UD1 Parameters'!$G$10)","v":26.788299587513798},null,{"$f":"I42*(1-'5. UD1 Parameters'!$G$10)","v":8.567821261556265},null,{"$f":"K43*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.7118808410375097},null,{"$f":"E43*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C43","v":3.1226072389157036},null,{"$f":"'6. UD1 Assumptions'!F391","v":219.130332555488},null,{"$f":"Q43*C43*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":96.636476656970203},null,{"$f":"S43+U42*'5. UD1 Parameters'!$G$11","v":541.400320361377},null,{"$f":"U42*(1-'5. UD1 Parameters'!$G$11)","v":82.416897930319379},null,{"$f":"W43*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":54.944598620212915},null,{"$f":"Q43*C43*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":32.212158885656734},null,{"$f":"'6. UD1 Assumptions'!H391","v":52.591279813317108},null,{"$f":"AC43*C43*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":5.1276497817984179},null,{"$f":"AE43+(AG42*'5. UD1 Parameters'!$G$12)","v":58.901921856576216},null,{"$f":"AG42*(1-'5. UD1 Parameters'!$G$12)","v":3.8990746664115372},null,{"$f":"AI43*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.5993831109410248},null,{"$f":"AC43*C43*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.7092165939328061},null,{"$f":"'6. UD1 Assumptions'!J391","v":8.7652133022195198},null,{"$f":"AO43*C43*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":3.2869549883323197E-2},null,{"$f":"AQ43+(AS42*'5. UD1 Parameters'!$G$13)","v":0.57914274324098092},null,{"$f":"AS42*(1-'5. UD1 Parameters'!$G$13)","v":1.9458092072440068E-2},null,{"$f":"AU43*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.2972061381626711E-2},null,{"$f":"AO43*C43*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.09565166277744E-2},null,{"$f":"'6. UD1 Assumptions'!L391","v":21.913033255548804},null,{"$f":"BA43*C43*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.65739099766646414},null,{"$f":"BC43+BE42*'5. UD1 Parameters'!$G$14","v":7.5515284431507981},null,{"$f":"BE42*(1-'5. UD1 Parameters'!$G$14)","v":0.49988136748865869},null,{"$f":"BG43*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.33325424499243911},null,{"$f":"BA43*C43*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.21913033255548806},null,{"$f":"'6. UD1 Assumptions'!N391","v":1.3147819953329281},null,{"$f":"BM43*'5. UD1 Parameters'!$C$15*C43*'5. UD1 Parameters'!$C$28","v":1.9721729929993922E-3},null,{"$f":"BO43+(BQ42*'5. UD1 Parameters'!$G$15)","v":2.8486509944721565E-2},null,{"$f":"BQ42*(1-'5. UD1 Parameters'!$G$15)","v":1.3594191251981229E-3},null,{"$f":"BS43*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":9.0627941679874858E-4},null,null,null,{"$f":"'6. UD1 Assumptions'!R391","v":15.573000000000002},null,{"$f":"BY43*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C43","v":0.35039250000000005},null,{"$f":"CA43+CC42*'5. UD1 Parameters'!$G$16","v":5.7365991844316406},null,{"$f":"CC42*(1-'5. UD1 Parameters'!$G$16)","v":0.16403441435168298},null,{"$f":"CE43*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.10935627623445532},null,{"$f":"BY43*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C43","v":0.11679750000000001},null,{"$f":"'6. UD1 Assumptions'!T391","v":0.18938999999999998},null,{"$f":"CK43*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C43","v":2.1306374999999996E-3},null,{"$f":"CM43+CO42*'5. UD1 Parameters'!$G$17","v":1.4202510083887725E-2},null,{"$f":"CO42*(1-'5. UD1 Parameters'!$G$17)","v":2.2369765543157113E-3},null,{"$f":"CQ43*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.4913177028771409E-3},null,null,null,63.71384275191965,null,{"$f":"CW43*'5. UD1 Parameters'!$C$31","v":1592.8460687979912},null,63.712351434216771,null,{"$f":"DA43*'5. UD1 Parameters'!$C$31","v":1592.8087858554193},null,18.308,null,null,45.40584275191965,null,45.404351434216771,null,null,{"$f":"DH43*'5. UD1 Parameters'!$C$31","v":1135.1460687979913},null,{"$f":"DJ43*'5. UD1 Parameters'!$C$31","v":1135.1087858554192},null,null,37.390867067688511,null,1156.2706037084001,null,2037,null,63.731786655850513,1593.2946663962628,1.7943903930863314E-2,0.44859759827158996]
[2038,null,1,null,{"$f":"'6. UD1 Assumptions'!D392","v":67.710881761979323},null,{"$f":"E44*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C44","v":9.6488006510820536},null,{"$f":"G44+(I43*'5. UD1 Parameters'!$G$10)","v":27.605534863800798},null,{"$f":"I43*(1-'5. UD1 Parameters'!$G$10)","v":8.8315653747950513},null,{"$f":"K44*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":5.8877102498633676},null,{"$f":"E44*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C44","v":3.216266883694018},null,{"$f":"'6. UD1 Assumptions'!F392","v":225.70293920659776},null,{"$f":"Q44*C44*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":99.534996190109609},null,{"$f":"S44+U43*'5. UD1 Parameters'!$G$11","v":556.29539817301406},null,{"$f":"U43*(1-'5. UD1 Parameters'!$G$11)","v":84.639918378472487},null,{"$f":"W44*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":56.426612252314989},null,{"$f":"Q44*C44*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":33.178332063369872},null,{"$f":"'6. UD1 Assumptions'!H392","v":54.16870540958346},null,{"$f":"AC44*C44*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":5.2814487774343872},null,{"$f":"AE44+(AG43*'5. UD1 Parameters'!$G$12)","v":60.201236697089151},null,{"$f":"AG43*(1-'5. UD1 Parameters'!$G$12)","v":3.9821339369214535},null,{"$f":"AI44*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.6547559579476356},null,{"$f":"AC44*C44*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.7604829258114625},null,{"$f":"'6. UD1 Assumptions'!J392","v":9.0281175682639105},null,{"$f":"AO44*C44*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":3.3855440880989664E-2},null,{"$f":"AQ44+(AS43*'5. UD1 Parameters'!$G$13)","v":0.59307881054074596},null,{"$f":"AS43*(1-'5. UD1 Parameters'!$G$13)","v":1.9919373581224604E-2},null,{"$f":"AU44*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.3279582387483068E-2},null,{"$f":"AO44*C44*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.1285146960329888E-2},null,{"$f":"'6. UD1 Assumptions'!L392","v":22.570293920659779},null,{"$f":"BA44*C44*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.67710881761979336},null,{"$f":"BC44+BE43*'5. UD1 Parameters'!$G$14","v":7.7181072688575849},null,{"$f":"BE43*(1-'5. UD1 Parameters'!$G$14)","v":0.51052999191300696},null,{"$f":"BG44*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.34035332794200462},null,{"$f":"BA44*C44*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.22570293920659779},null,{"$f":"'6. UD1 Assumptions'!N392","v":1.3542176352395865},null,{"$f":"BM44*'5. UD1 Parameters'!$C$15*C44*'5. UD1 Parameters'!$C$28","v":2.0313264528593797E-3},null,{"$f":"BO44+(BQ43*'5. UD1 Parameters'!$G$15)","v":2.9128532913610738E-2},null,{"$f":"BQ43*(1-'5. UD1 Parameters'!$G$15)","v":1.3893034839702041E-3},null,{"$f":"BS44*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":9.2620232264680271E-4},null,null,null,{"$f":"'6. UD1 Assumptions'!R392","v":15.573},null,{"$f":"BY44*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C44","v":0.3503925},null,{"$f":"CA44+CC43*'5. UD1 Parameters'!$G$16","v":5.9174495562897},null,{"$f":"CC43*(1-'5. UD1 Parameters'!$G$16)","v":0.16954212814194042},null,{"$f":"CE44*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.11302808542796028},null,{"$f":"BY44*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C44","v":0.1167975},null,{"$f":"'6. UD1 Assumptions'!T392","v":0.18939},null,{"$f":"CK44*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C44","v":2.1306375000000001E-3},null,{"$f":"CM44+CO43*'5. UD1 Parameters'!$G$17","v":1.4112795565131429E-2},null,{"$f":"CO43*(1-'5. UD1 Parameters'!$G$17)","v":2.2203520187562974E-3},null,{"$f":"CQ44*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.4802346791708649E-3},null,null,null,65.43814589288526,null,{"$f":"CW44*'5. UD1 Parameters'!$C$31","v":1635.9536473221315},null,65.436665658206095,null,{"$f":"DA44*'5. UD1 Parameters'!$C$31","v":1635.9166414551523},null,18.308,null,null,47.13014589288526,null,47.128665658206096,null,null,{"$f":"DH44*'5. UD1 Parameters'!$C$31","v":1178.2536473221314},null,{"$f":"DJ44*'5. UD1 Parameters'!$C$31","v":1178.2166414551523},null,null,38.508867459042278,null,1194.7794711674424,null,2038,null,65.454066274509159,1636.351656862729,1.5920381623899971E-2,0.39800954059751348]
[2039,null,1,null,{"$f":"'6. UD1 Assumptions'!D393","v":69.722099397218912},null,{"$f":"E45*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C45","v":9.9353991641036963},null,{"$f":"G45+(I44*'5. UD1 Parameters'!$G$10)","v":28.439942564845094},null,{"$f":"I44*(1-'5. UD1 Parameters'!$G$10)","v":9.1009914630594011},null,{"$f":"K45*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":6.0673276420396007},null,{"$f":"E45*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C45","v":3.3117997213678985},null,{"$f":"'6. UD1 Assumptions'!F393","v":232.40699799072974},null,{"$f":"Q45*C45*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":102.4914861139118},null,{"$f":"S45+U44*'5. UD1 Parameters'!$G$11","v":571.81834118695997},null,{"$f":"U44*(1-'5. UD1 Parameters'!$G$11)","v":86.968543099965913},null,{"$f":"W45*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":57.979028733310606},null,{"$f":"Q45*C45*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":34.163828704637268},null,{"$f":"'6. UD1 Assumptions'!H393","v":55.777679517775134},null,{"$f":"AC45*C45*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":5.4383237529830755},null,{"$f":"AE45+(AG44*'5. UD1 Parameters'!$G$12)","v":61.569584800044183},null,{"$f":"AG44*(1-'5. UD1 Parameters'!$G$12)","v":4.0699756500280451},null,{"$f":"AI45*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.7133171000186964},null,{"$f":"AC45*C45*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.8127745843276919},null,{"$f":"'6. UD1 Assumptions'!J393","v":9.296279919629189},null,{"$f":"AO45*C45*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":3.486104969860946E-2},null,{"$f":"AQ45+(AS44*'5. UD1 Parameters'!$G$13)","v":0.60754116142434889},null,{"$f":"AS44*(1-'5. UD1 Parameters'!$G$13)","v":2.0398698815006562E-2},null,{"$f":"AU45*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.3599132543337708E-2},null,{"$f":"AO45*C45*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.1620349899536487E-2},null,{"$f":"'6. UD1 Assumptions'!L393","v":23.240699799072978},null,{"$f":"BA45*C45*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.6972209939721894},null,{"$f":"BC45+BE44*'5. UD1 Parameters'!$G$14","v":7.893536512826179},null,{"$f":"BE44*(1-'5. UD1 Parameters'!$G$14)","v":0.52179175000359557},null,{"$f":"BG45*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.34786116666906369},null,{"$f":"BA45*C45*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.23240699799072978},null,{"$f":"'6. UD1 Assumptions'!N393","v":1.3944419879443786},null,{"$f":"BM45*'5. UD1 Parameters'!$C$15*C45*'5. UD1 Parameters'!$C$28","v":2.0916629819165678E-3},null,{"$f":"BO45+(BQ44*'5. UD1 Parameters'!$G$15)","v":2.9799580581880616E-2},null,{"$f":"BQ44*(1-'5. UD1 Parameters'!$G$15)","v":1.4206153136466892E-3},null,{"$f":"BS45*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":9.4707687576445947E-4},null,null,null,{"$f":"'6. UD1 Assumptions'!R393","v":15.573},null,{"$f":"BY45*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C45","v":0.3503925},null,{"$f":"CA45+CC44*'5. UD1 Parameters'!$G$16","v":6.0929549918999406},null,{"$f":"CC44*(1-'5. UD1 Parameters'!$G$16)","v":0.17488706438975923},null,{"$f":"CE45*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.11659137625983948},null,{"$f":"BY45*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C45","v":0.1167975},null,{"$f":"'6. UD1 Assumptions'!T393","v":0.18939000000000003},null,{"$f":"CK45*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C45","v":2.1306375000000001E-3},null,{"$f":"CM45+CO44*'5. UD1 Parameters'!$G$17","v":1.4037106582118864E-2},null,{"$f":"CO44*(1-'5. UD1 Parameters'!$G$17)","v":2.2063264830125646E-3},null,{"$f":"CQ45*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.4708843220083763E-3},null,null,null,67.240143112038908,null,{"$f":"CW45*'5. UD1 Parameters'!$C$31","v":1681.0035778009726},null,67.238672227716904,null,{"$f":"DA45*'5. UD1 Parameters'!$C$31","v":1680.9668056929227},null,18.308,null,null,48.932143112038908,null,48.930672227716904,null,null,{"$f":"DH45*'5. UD1 Parameters'!$C$31","v":1223.3035778009728},null,{"$f":"DJ45*'5. UD1 Parameters'!$C$31","v":1223.2668056929226},null,null,39.649227858223121,null,1234.4286990256655,null,2039,null,67.254303857432717,1681.3575964358179,1.4160745393809293E-2,0.35401863484526075]
[2040,null,1,null,{"$f":"'6. UD1 Assumptions'!D394","v":71.773541385163298},null,{"$f":"E46*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C46","v":10.22772964738577},null,{"$f":"G46+(I45*'5. UD1 Parameters'!$G$10)","v":29.291593256703671},null,{"$f":"I45*(1-'5. UD1 Parameters'!$G$10)","v":9.3760789555271913},null,{"$f":"K46*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":6.2507193036847939},null,{"$f":"E46*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C46","v":3.4092432157952568},null,{"$f":"'6. UD1 Assumptions'!F394","v":239.24513795054438},null,{"$f":"Q46*C46*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":105.50710583619006},null,{"$f":"S46+U45*'5. UD1 Parameters'!$G$11","v":587.93012178013498},null,{"$f":"U45*(1-'5. UD1 Parameters'!$G$11)","v":89.395325243015023},null,{"$f":"W46*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":59.596883495343349},null,{"$f":"Q46*C46*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":35.169035278730021},null,{"$f":"'6. UD1 Assumptions'!H394","v":57.418833108130634},null,{"$f":"AC46*C46*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":5.5983362280427373},null,{"$f":"AE46+(AG45*'5. UD1 Parameters'!$G$12)","v":63.005436589779144},null,{"$f":"AG45*(1-'5. UD1 Parameters'!$G$12)","v":4.1624844383077768},null,{"$f":"AI46*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.7749896255385176},null,{"$f":"AC46*C46*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.8661120760142458},null,{"$f":"'6. UD1 Assumptions'!J394","v":9.5698055180217736},null,{"$f":"AO46*C46*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":3.588677069258165E-2},null,{"$f":"AQ46+(AS45*'5. UD1 Parameters'!$G$13)","v":0.62253180676334541},null,{"$f":"AS45*(1-'5. UD1 Parameters'!$G$13)","v":2.08961253535851E-2},null,{"$f":"AU46*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.39307502357234E-2},null,{"$f":"AO46*C46*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.1962256897527217E-2},null,{"$f":"'6. UD1 Assumptions'!L394","v":23.924513795054438},null,{"$f":"BA46*C46*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.7177354138516332},null,{"$f":"BC46+BE45*'5. UD1 Parameters'!$G$14","v":8.0776200756127121},null,{"$f":"BE45*(1-'5. UD1 Parameters'!$G$14)","v":0.53365185106509971},null,{"$f":"BG46*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.35576790071006648},null,{"$f":"BA46*C46*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.23924513795054439},null,{"$f":"'6. UD1 Assumptions'!N394","v":1.4354708277032662},null,{"$f":"BM46*'5. UD1 Parameters'!$C$15*C46*'5. UD1 Parameters'!$C$28","v":2.1532062415548993E-3},null,{"$f":"BO46+(BQ45*'5. UD1 Parameters'!$G$15)","v":3.0499444128819851E-2},null,{"$f":"BQ45*(1-'5. UD1 Parameters'!$G$15)","v":1.4533426946156652E-3},null,{"$f":"BS46*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":9.688951297437767E-4},null,null,null,{"$f":"'6. UD1 Assumptions'!R394","v":15.573},null,{"$f":"BY46*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C46","v":0.3503925},null,{"$f":"CA46+CC45*'5. UD1 Parameters'!$G$16","v":6.2632734580013842},null,{"$f":"CC45*(1-'5. UD1 Parameters'!$G$16)","v":0.18007403389855656},null,{"$f":"CE46*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.12004935593237104},null,{"$f":"BY46*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C46","v":0.1167975},null,{"$f":"'6. UD1 Assumptions'!T394","v":0.18939},null,{"$f":"CK46*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C46","v":2.1306375000000001E-3},null,{"$f":"CM46+CO45*'5. UD1 Parameters'!$G$17","v":1.3973250450147204E-2},null,{"$f":"CO45*(1-'5. UD1 Parameters'!$G$17)","v":2.1944936319716621E-3},null,{"$f":"CQ46*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.4629957546477747E-3},null,null,null,69.114772322329216,null,{"$f":"CW46*'5. UD1 Parameters'!$C$31","v":1727.8693080582304},null,69.113309326574566,null,{"$f":"DA46*'5. UD1 Parameters'!$C$31","v":1727.8327331643641},null,18.308,null,null,50.806772322329216,null,50.805309326574566,null,null,{"$f":"DH46*'5. UD1 Parameters'!$C$31","v":1270.1693080582304},null,{"$f":"DJ46*'5. UD1 Parameters'!$C$31","v":1270.1327331643643},null,null,40.812395465387596,null,1275.2410944910532,null,2040,null,69.127399589747469,1728.1849897436866,1.2627267418253041E-2,0.31568168545618391]
[2041,null,1,null,{"$f":"'6. UD1 Assumptions'!D395","v":73.866012212866565},null,{"$f":"E47*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C47","v":10.525906740333486},null,{"$f":"G47+(I46*'5. UD1 Parameters'!$G$10)","v":30.160648880624311},null,{"$f":"I46*(1-'5. UD1 Parameters'!$G$10)","v":9.6568511164128434},null,{"$f":"K47*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":6.437900744275229},null,{"$f":"E47*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C47","v":3.5086355801111617},null,{"$f":"'6. UD1 Assumptions'!F395","v":246.22004070955524},null,{"$f":"Q47*C47*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":108.58303795291386},null,{"$f":"S47+U46*'5. UD1 Parameters'!$G$11","v":604.59899631604094},null,{"$f":"U46*(1-'5. UD1 Parameters'!$G$11)","v":91.91416341700787},null,{"$f":"W47*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":61.276108944671911},null,{"$f":"Q47*C47*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":36.194345984304618},null,{"$f":"'6. UD1 Assumptions'!H395","v":59.092809770293258},null,{"$f":"AC47*C47*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":5.7615489526035928},null,{"$f":"AE47+(AG46*'5. UD1 Parameters'!$G$12)","v":64.507428649389766},null,{"$f":"AG46*(1-'5. UD1 Parameters'!$G$12)","v":4.2595568929929648},null,{"$f":"AI47*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.8397045953286431},null,{"$f":"AC47*C47*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.920516317534531},null,{"$f":"'6. UD1 Assumptions'!J395","v":9.8488016283822102},null,{"$f":"AO47*C47*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":3.693300610643329E-2},null,{"$f":"AQ47+(AS46*'5. UD1 Parameters'!$G$13)","v":0.63805309050972836},null,{"$f":"AS46*(1-'5. UD1 Parameters'!$G$13)","v":2.1411722360050338E-2},null,{"$f":"AU47*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.4274481573366891E-2},null,{"$f":"AO47*C47*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.2311002035477763E-2},null,{"$f":"'6. UD1 Assumptions'!L395","v":24.622004070955526},null,{"$f":"BA47*C47*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.73866012212866583},null,{"$f":"BC47+BE46*'5. UD1 Parameters'!$G$14","v":8.2701831601781777},null,{"$f":"BE46*(1-'5. UD1 Parameters'!$G$14)","v":0.54609703756320072},null,{"$f":"BG47*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.36406469170880046},null,{"$f":"BA47*C47*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.24622004070955528},null,{"$f":"'6. UD1 Assumptions'!N395","v":1.4773202442573314},null,{"$f":"BM47*'5. UD1 Parameters'!$C$15*C47*'5. UD1 Parameters'!$C$28","v":2.2159803663859973E-3},null,{"$f":"BO47+(BQ46*'5. UD1 Parameters'!$G$15)","v":3.1227949052634985E-2},null,{"$f":"BQ46*(1-'5. UD1 Parameters'!$G$15)","v":1.4874754425708632E-3},null,{"$f":"BS47*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":9.9165029504724202E-4},null,null,null,{"$f":"'6. UD1 Assumptions'!R395","v":15.572999999999999},null,{"$f":"BY47*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C47","v":0.35039249999999994},null,{"$f":"CA47+CC46*'5. UD1 Parameters'!$G$16","v":6.4285582527103626},null,{"$f":"CC46*(1-'5. UD1 Parameters'!$G$16)","v":0.18510770529102122},null,{"$f":"CE47*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.1234051368606808},null,{"$f":"BY47*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C47","v":0.11679749999999998},null,{"$f":"'6. UD1 Assumptions'!T395","v":0.18939000000000003},null,{"$f":"CK47*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C47","v":2.1306375000000001E-3},null,{"$f":"CM47+CO46*'5. UD1 Parameters'!$G$17","v":1.3919377278278775E-2},null,{"$f":"CO46*(1-'5. UD1 Parameters'!$G$17)","v":2.184510671868427E-3},null,{"$f":"CQ47*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.4563404479122845E-3},null,null,null,71.057906585161589,null,{"$f":"CW47*'5. UD1 Parameters'!$C$31","v":1776.4476646290398},null,71.056450244713673,null,{"$f":"DA47*'5. UD1 Parameters'!$C$31","v":1776.4112561178417},null,18.308,null,null,52.74990658516159,null,52.748450244713673,null,null,{"$f":"DH47*'5. UD1 Parameters'!$C$31","v":1318.7476646290397},null,{"$f":"DJ47*'5. UD1 Parameters'!$C$31","v":1318.7112561178419},null,null,41.998826424695345,null,1317.2399209157486,null,2041,null,71.069194467576153,1776.7298616894038,1.128788241456391E-2,0.28219706036406933]
[2042,null,1,null,{"$f":"'6. UD1 Assumptions'!D396","v":76.000332457123889},null,{"$f":"E48*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C48","v":10.830047375140154},null,{"$f":"G48+(I47*'5. UD1 Parameters'!$G$10)","v":31.047334921264998},null,{"$f":"I47*(1-'5. UD1 Parameters'!$G$10)","v":9.9433613344994694},null,{"$f":"K48*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":6.6289075563329796},null,{"$f":"E48*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C48","v":3.6100157917133848},null,{"$f":"'6. UD1 Assumptions'!F396","v":253.33444152374631},null,{"$f":"Q48*C48*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":111.72048871197212},null,{"$f":"S48+U47*'5. UD1 Parameters'!$G$11","v":621.79939005330243},null,{"$f":"U47*(1-'5. UD1 Parameters'!$G$11)","v":94.520094974710588},null,{"$f":"W48*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":63.013396649807056},null,{"$f":"Q48*C48*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":37.240162903990708},null,{"$f":"'6. UD1 Assumptions'!H396","v":60.800265965699111},null,{"$f":"AC48*C48*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":5.9280259316556636},null,{"$f":"AE48+(AG47*'5. UD1 Parameters'!$G$12)","v":66.07435374237059},null,{"$f":"AG47*(1-'5. UD1 Parameters'!$G$12)","v":4.3611008386748367},null,{"$f":"AI48*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.9074005591165575},null,{"$f":"AC48*C48*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":1.9760086438852211},null,{"$f":"'6. UD1 Assumptions'!J396","v":10.133377660949852},null,{"$f":"AO48*C48*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":3.8000166228561949E-2},null,{"$f":"AQ48+(AS47*'5. UD1 Parameters'!$G$13)","v":0.65410768628463489},null,{"$f":"AS47*(1-'5. UD1 Parameters'!$G$13)","v":2.1945570453655378E-2},null,{"$f":"AU48*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.4630380302436918E-2},null,{"$f":"AO48*C48*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.2666722076187315E-2},null,{"$f":"'6. UD1 Assumptions'!L396","v":25.333444152374632},null,{"$f":"BA48*C48*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.76000332457123898},null,{"$f":"BC48+BE47*'5. UD1 Parameters'!$G$14","v":8.471070992611617},null,{"$f":"BE47*(1-'5. UD1 Parameters'!$G$14)","v":0.55911549213779976},null,{"$f":"BG48*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.37274366142519982},null,{"$f":"BA48*C48*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.25333444152374635},null,{"$f":"'6. UD1 Assumptions'!N396","v":1.520006649142478},null,{"$f":"BM48*'5. UD1 Parameters'!$C$15*C48*'5. UD1 Parameters'!$C$28","v":2.2800099737137168E-3},null,{"$f":"BO48+(BQ47*'5. UD1 Parameters'!$G$15)","v":3.1984953979389309E-2},null,{"$f":"BQ47*(1-'5. UD1 Parameters'!$G$15)","v":1.5230050469593908E-3},null,{"$f":"BS48*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.0153366979729272E-3},null,null,null,{"$f":"'6. UD1 Assumptions'!R396","v":15.572999999999999},null,{"$f":"BY48*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C48","v":0.35039249999999994},null,{"$f":"CA48+CC47*'5. UD1 Parameters'!$G$16","v":6.5889581434991733},null,{"$f":"CC47*(1-'5. UD1 Parameters'!$G$16)","v":0.18999260921118946},null,{"$f":"CE48*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.12666173947412629},null,{"$f":"BY48*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C48","v":0.11679749999999998},null,{"$f":"'6. UD1 Assumptions'!T396","v":0.18938999999999998},null,{"$f":"CK48*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C48","v":2.1306374999999996E-3},null,{"$f":"CM48+CO47*'5. UD1 Parameters'!$G$17","v":1.3873926378614933E-2},null,{"$f":"CO47*(1-'5. UD1 Parameters'!$G$17)","v":2.1760883996638416E-3},null,{"$f":"CQ48*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.4507255997758942E-3},null,null,null,73.066206608756104,null,{"$f":"CW48*'5. UD1 Parameters'!$C$31","v":1826.6551652189025},null,73.064755883156323,null,{"$f":"DA48*'5. UD1 Parameters'!$C$31","v":1826.618897078908},null,18.308,null,null,54.758206608756105,null,54.756755883156323,null,null,{"$f":"DH48*'5. UD1 Parameters'!$C$31","v":1368.9551652189027},null,{"$f":"DJ48*'5. UD1 Parameters'!$C$31","v":1368.918897078908},null,null,43.208986003189253,null,1360.4489069189378,null,2042,null,73.076321926283796,1826.908048157095,1.0115317527692014E-2,0.25288293819244245]
[2043,null,1,null,{"$f":"'6. UD1 Assumptions'!D397","v":78.177339106266388},null,{"$f":"E49*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C49","v":11.140270822642961},null,{"$f":"G49+(I48*'5. UD1 Parameters'!$G$10)","v":31.951921796349225},null,{"$f":"I48*(1-'5. UD1 Parameters'!$G$10)","v":10.235683947558732},null,{"$f":"K49*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":6.8237892983724873},null,{"$f":"E49*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C49","v":3.7134236075476537},null,{"$f":"'6. UD1 Assumptions'!F397","v":260.59113035422132},null,{"$f":"Q49*C49*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":114.92068848621159},null,{"$f":"S49+U48*'5. UD1 Parameters'!$G$11","v":639.51095685527423},null,{"$f":"U48*(1-'5. UD1 Parameters'!$G$11)","v":97.209121684239776},null,{"$f":"W49*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":64.806081122826512},null,{"$f":"Q49*C49*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":38.306896162070529},null,{"$f":"'6. UD1 Assumptions'!H397","v":62.541871285013123},null,{"$f":"AC49*C49*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":6.09783245028878},null,{"$f":"AE49+(AG48*'5. UD1 Parameters'!$G$12)","v":67.705151533954577},null,{"$f":"AG48*(1-'5. UD1 Parameters'!$G$12)","v":4.4670346587047867},null,{"$f":"AI49*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":2.978023105803191},null,{"$f":"AC49*C49*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":2.0326108167629267},null,{"$f":"'6. UD1 Assumptions'!J397","v":10.423645214168854},null,{"$f":"AO49*C49*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":3.9088669553133205E-2},null,{"$f":"AQ49+(AS48*'5. UD1 Parameters'!$G$13)","v":0.67069859424528178},null,{"$f":"AS48*(1-'5. UD1 Parameters'!$G$13)","v":2.2497761592486318E-2},null,{"$f":"AU49*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.4998507728324211E-2},null,{"$f":"AO49*C49*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.3029556517711068E-2},null,{"$f":"'6. UD1 Assumptions'!L397","v":26.059113035422129},null,{"$f":"BA49*C49*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.78177339106266397},null,{"$f":"BC49+BE48*'5. UD1 Parameters'!$G$14","v":8.6801476325582829},null,{"$f":"BE48*(1-'5. UD1 Parameters'!$G$14)","v":0.57269675111599849},null,{"$f":"BG49*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.38179783407733231},null,{"$f":"BA49*C49*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.26059113035422132},null,{"$f":"'6. UD1 Assumptions'!N397","v":1.5635467821253279},null,{"$f":"BM49*'5. UD1 Parameters'!$C$15*C49*'5. UD1 Parameters'!$C$28","v":2.3453201731879919E-3},null,{"$f":"BO49+(BQ48*'5. UD1 Parameters'!$G$15)","v":3.2770349539684308E-2},null,{"$f":"BQ48*(1-'5. UD1 Parameters'!$G$15)","v":1.559924612892994E-3},null,{"$f":"BS49*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.0399497419286627E-3},null,null,null,{"$f":"'6. UD1 Assumptions'!R397","v":15.573000000000002},null,{"$f":"BY49*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C49","v":0.35039250000000005},null,{"$f":"CA49+CC48*'5. UD1 Parameters'!$G$16","v":6.744617501096843},null,{"$f":"CC48*(1-'5. UD1 Parameters'!$G$16)","v":0.19473314240233031},null,{"$f":"CE49*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.12982209493488686},null,{"$f":"BY49*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C49","v":0.11679750000000001},null,{"$f":"'6. UD1 Assumptions'!T397","v":0.18939},null,{"$f":"CK49*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C49","v":2.1306375000000001E-3},null,{"$f":"CM49+CO48*'5. UD1 Parameters'!$G$17","v":1.3835581053685896E-2},null,{"$f":"CO48*(1-'5. UD1 Parameters'!$G$17)","v":2.1689828249290355E-3},null,{"$f":"CQ49*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.4459885499526902E-3},null,null,null,75.136997902034622,null,{"$f":"CW49*'5. UD1 Parameters'!$C$31","v":1878.4249475508655},null,75.135551913484662,null,{"$f":"DA49*'5. UD1 Parameters'!$C$31","v":1878.3887978371165},null,18.308,null,null,56.828997902034622,null,56.827551913484662,null,null,{"$f":"DH49*'5. UD1 Parameters'!$C$31","v":1420.7249475508656},null,{"$f":"DJ49*'5. UD1 Parameters'!$C$31","v":1420.6887978371165},null,null,44.443348773253042,null,1404.8922556921909,null,2043,null,75.14608425951387,1878.6521064878468,9.0863574792479085E-3,0.22715893698136824]
[{"$f":"A49+1","v":2044},null,1,null,{"$f":"'6. UD1 Assumptions'!D398","v":80.397885888391727},null,{"$f":"E50*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C50","v":11.45669873909582},null,{"$f":"G50+(I49*'5. UD1 Parameters'!$G$10)","v":32.874712428551781},null,{"$f":"I49*(1-'5. UD1 Parameters'!$G$10)","v":10.533908106893264},null,{"$f":"K50*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":7.0226054045955095},null,{"$f":"E50*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C50","v":3.8188995796986069},null,{"$f":"'6. UD1 Assumptions'!F398","v":267.99295296130578},null,{"$f":"Q50*C50*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":118.18489225593584},null,{"$f":"S50+U49*'5. UD1 Parameters'!$G$11","v":657.71778638261867},null,{"$f":"U49*(1-'5. UD1 Parameters'!$G$11)","v":99.978062728591439},null,{"$f":"W50*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":66.652041819060955},null,{"$f":"Q50*C50*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":39.394964085311948},null,{"$f":"'6. UD1 Assumptions'!H398","v":64.318308710713382},null,{"$f":"AC50*C50*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":6.2710350992945543},null,{"$f":"AE50+(AG49*'5. UD1 Parameters'!$G$12)","v":69.398899965349543},null,{"$f":"AG49*(1-'5. UD1 Parameters'!$G$12)","v":4.577286667899596},null,{"$f":"AI50*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.0515244452663972},null,{"$f":"AC50*C50*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":2.0903450330981848},null,{"$f":"'6. UD1 Assumptions'!J398","v":10.719718118452231},null,{"$f":"AO50*C50*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":4.0198942944195869E-2},null,{"$f":"AQ50+(AS49*'5. UD1 Parameters'!$G$13)","v":0.68782913822377589},null,{"$f":"AS49*(1-'5. UD1 Parameters'!$G$13)","v":2.3068398965701797E-2},null,{"$f":"AU50*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.5378932643801198E-2},null,{"$f":"AO50*C50*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.339964764806529E-2},null,{"$f":"'6. UD1 Assumptions'!L398","v":26.799295296130577},null,{"$f":"BA50*C50*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.80397885888391729},null,{"$f":"BC50+BE49*'5. UD1 Parameters'!$G$14","v":8.8972948673525085},null,{"$f":"BE49*(1-'5. UD1 Parameters'!$G$14)","v":0.58683162408969203},null,{"$f":"BG50*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.39122108272646133},null,{"$f":"BA50*C50*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.26799295296130576},null,{"$f":"'6. UD1 Assumptions'!N398","v":1.6079577177678346},null,{"$f":"BM50*'5. UD1 Parameters'!$C$15*C50*'5. UD1 Parameters'!$C$28","v":2.4119365766517519E-3},null,{"$f":"BO50+(BQ49*'5. UD1 Parameters'!$G$15)","v":3.3584057309972895E-2},null,{"$f":"BQ49*(1-'5. UD1 Parameters'!$G$15)","v":1.5982288063631652E-3},null,{"$f":"BS50*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.0654858709087766E-3},null,null,null,{"$f":"'6. UD1 Assumptions'!R398","v":15.573},null,{"$f":"BY50*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C50","v":0.3503925},null,{"$f":"CA50+CC49*'5. UD1 Parameters'!$G$16","v":6.8956764294325312},null,{"$f":"CC49*(1-'5. UD1 Parameters'!$G$16)","v":0.1993335716643114},null,{"$f":"CE50*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.13288904777620758},null,{"$f":"BY50*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C50","v":0.1167975},null,{"$f":"'6. UD1 Assumptions'!T398","v":0.18938999999999998},null,{"$f":"CK50*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C50","v":2.1306374999999996E-3},null,{"$f":"CM50+CO49*'5. UD1 Parameters'!$G$17","v":1.3803230452162311E-2},null,{"$f":"CO49*(1-'5. UD1 Parameters'!$G$17)","v":2.1629881015235832E-3},null,{"$f":"CQ50*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.4419920676823888E-3},null,null,null,77.268168210007929,null,{"$f":"CW50*'5. UD1 Parameters'!$C$31","v":1931.7042052501981},null,77.266726217940246,null,{"$f":"DA50*'5. UD1 Parameters'!$C$31","v":1931.6681554485062},null,18.308,null,null,58.960168210007929,null,58.958726217940246,null,null,{"$f":"DH50*'5. UD1 Parameters'!$C$31","v":1474.0042052501983},null,{"$f":"DJ50*'5. UD1 Parameters'!$C$31","v":1473.9681554485062},null,null,45.702398798718114,null,1450.5946544909091,null,2044,null,77.276349433807013,1931.9087358451752,8.1812237990845915E-3,0.20453059497708637]
[2045,null,1,null,{"$f":"'6. UD1 Assumptions'!D399","v":82.662843606159555},null,{"$f":"E51*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C51","v":11.779455213877737},null,{"$f":"G51+(I50*'5. UD1 Parameters'!$G$10)","v":33.816033962392972},null,{"$f":"I50*(1-'5. UD1 Parameters'!$G$10)","v":10.838133680036547},null,{"$f":"K51*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":7.2254224533576981},null,{"$f":"E51*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C51","v":3.926485071292579},null,{"$f":"'6. UD1 Assumptions'!F399","v":275.54281202053187},null,{"$f":"Q51*C51*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":121.51438010105454},null,{"$f":"S51+U50*'5. UD1 Parameters'!$G$11","v":676.40773572172589},null,{"$f":"U50*(1-'5. UD1 Parameters'!$G$11)","v":102.82443076194721},null,{"$f":"W51*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":68.549620507964804},null,{"$f":"Q51*C51*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":40.504793367018181},null,{"$f":"'6. UD1 Assumptions'!H399","v":66.130274884927644},null,{"$f":"AC51*C51*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":6.447701801280445},null,{"$f":"AE51+(AG50*'5. UD1 Parameters'!$G$12)","v":71.154807237243489},null,{"$f":"AG50*(1-'5. UD1 Parameters'!$G$12)","v":4.6917945293865015},null,{"$f":"AI51*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.1278630195910009},null,{"$f":"AC51*C51*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":2.1492339337601485},null,{"$f":"'6. UD1 Assumptions'!J399","v":11.021712480821275},null,{"$f":"AO51*C51*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":4.1331421803079783E-2},null,{"$f":"AQ51+(AS50*'5. UD1 Parameters'!$G$13)","v":0.70550296313173211},null,{"$f":"AS50*(1-'5. UD1 Parameters'!$G$13)","v":2.3657596895123555E-2},null,{"$f":"AU51*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.5771731263415703E-2},null,{"$f":"AO51*C51*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.3777140601026595E-2},null,{"$f":"'6. UD1 Assumptions'!L399","v":27.55428120205319},null,{"$f":"BA51*C51*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.82662843606159564},null,{"$f":"BC51+BE50*'5. UD1 Parameters'!$G$14","v":9.1224111842619884},null,{"$f":"BE50*(1-'5. UD1 Parameters'!$G$14)","v":0.60151211915211578},null,{"$f":"BG51*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.40100807943474381},null,{"$f":"BA51*C51*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.27554281202053188},null,{"$f":"'6. UD1 Assumptions'!N399","v":1.6532568721231913},null,{"$f":"BM51*'5. UD1 Parameters'!$C$15*C51*'5. UD1 Parameters'!$C$28","v":2.479885308184787E-3},null,{"$f":"BO51+(BQ50*'5. UD1 Parameters'!$G$15)","v":3.4426028815549299E-2},null,{"$f":"BQ50*(1-'5. UD1 Parameters'!$G$15)","v":1.6379138026083805E-3},null,{"$f":"BS51*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.0919425350722537E-3},null,null,null,{"$f":"'6. UD1 Assumptions'!R399","v":15.572999999999999},null,{"$f":"BY51*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C51","v":0.35039249999999994},null,{"$f":"CA51+CC50*'5. UD1 Parameters'!$G$16","v":7.0422708917385242},null,{"$f":"CC50*(1-'5. UD1 Parameters'!$G$16)","v":0.20379803769400681},null,{"$f":"CE51*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.1358653584626712},null,{"$f":"BY51*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C51","v":0.11679749999999998},null,{"$f":"'6. UD1 Assumptions'!T399","v":0.18939000000000003},null,{"$f":"CK51*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C51","v":2.1306375000000001E-3},null,{"$f":"CM51+CO50*'5. UD1 Parameters'!$G$17","v":1.3775937387861134E-2},null,{"$f":"CO50*(1-'5. UD1 Parameters'!$G$17)","v":2.1579305643011763E-3},null,{"$f":"CQ51*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.4386203762007841E-3},null,null,null,79.458081712985603,null,{"$f":"CW51*'5. UD1 Parameters'!$C$31","v":1986.4520428246401},null,79.456643092609397,null,{"$f":"DA51*'5. UD1 Parameters'!$C$31","v":1986.4160773152348},null,18.308,null,null,61.150081712985603,null,61.148643092609397,null,null,{"$f":"DH51*'5. UD1 Parameters'!$C$31","v":1528.7520428246401},null,{"$f":"DJ51*'5. UD1 Parameters'!$C$31","v":1528.716077315235},null,null,46.986629824692471,null,1497.5812843156016,null,2045,null,79.465464763287969,1986.6366190821991,7.3830503023657457E-3,0.18457625755900153]
[2046,null,1,null,{"$f":"'6. UD1 Assumptions'!D400","v":84.973100478282745},null,{"$f":"E52*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C52","v":12.108666818155292},null,{"$f":"G52+(I51*'5. UD1 Parameters'!$G$10)","v":34.776232260569287},null,{"$f":"I51*(1-'5. UD1 Parameters'!$G$10)","v":11.148468519978971},null,{"$f":"K52*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":7.4323123466526475},null,{"$f":"E52*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C52","v":4.0362222727184305},null,{"$f":"'6. UD1 Assumptions'!F400","v":283.24366826094251},null,{"$f":"Q52*C52*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":124.91045770307565},null,{"$f":"S52+U51*'5. UD1 Parameters'!$G$11","v":695.57186600512068},null,{"$f":"U51*(1-'5. UD1 Parameters'!$G$11)","v":105.74632741968084},null,{"$f":"W52*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":70.49755161312055},null,{"$f":"Q52*C52*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":41.636819234358548},null,{"$f":"'6. UD1 Assumptions'!H400","v":67.978480382626202},null,{"$f":"AC52*C52*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":6.6279018373060552},null,{"$f":"AE52+(AG51*'5. UD1 Parameters'!$G$12)","v":72.972204361910926},null,{"$f":"AG51*(1-'5. UD1 Parameters'!$G$12)","v":4.8105047126386182},null,{"$f":"AI52*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.2070031417590785},null,{"$f":"AC52*C52*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":2.2093006124353516},null,{"$f":"'6. UD1 Assumptions'!J400","v":11.329746730437702},null,{"$f":"AO52*C52*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":4.2486550239141385E-2},null,{"$f":"AQ52+(AS51*'5. UD1 Parameters'!$G$13)","v":0.72372403262490415},null,{"$f":"AS51*(1-'5. UD1 Parameters'!$G$13)","v":2.4265480745969362E-2},null,{"$f":"AU52*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.6176987163979573E-2},null,{"$f":"AO52*C52*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.4162183413047128E-2},null,{"$f":"'6. UD1 Assumptions'!L400","v":28.324366826094252},null,{"$f":"BA52*C52*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.8497310047828277},null,{"$f":"BC52+BE51*'5. UD1 Parameters'!$G$14","v":9.3554108156296074},null,{"$f":"BE51*(1-'5. UD1 Parameters'!$G$14)","v":0.61673137341520767},null,{"$f":"BG52*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.41115424894347175},null,{"$f":"BA52*C52*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.28324366826094255},null,{"$f":"'6. UD1 Assumptions'!N400","v":1.6994620095656552},null,{"$f":"BM52*'5. UD1 Parameters'!$C$15*C52*'5. UD1 Parameters'!$C$28","v":2.5491930143484829E-3},null,{"$f":"BO52+(BQ51*'5. UD1 Parameters'!$G$15)","v":3.5296244592408446E-2},null,{"$f":"BQ51*(1-'5. UD1 Parameters'!$G$15)","v":1.6789772374893419E-3},null,{"$f":"BS52*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.1193181583262278E-3},null,null,null,{"$f":"'6. UD1 Assumptions'!R400","v":15.573},null,{"$f":"BY52*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C52","v":0.3503925},null,{"$f":"CA52+CC51*'5. UD1 Parameters'!$G$16","v":7.1845328329263198},null,{"$f":"CC51*(1-'5. UD1 Parameters'!$G$16)","v":0.20813055881220377},null,{"$f":"CE52*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.13875370587480251},null,{"$f":"BY52*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C52","v":0.1167975},null,{"$f":"'6. UD1 Assumptions'!T400","v":0.18939},null,{"$f":"CK52*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C52","v":2.1306375000000001E-3},null,{"$f":"CM52+CO51*'5. UD1 Parameters'!$G$17","v":1.3752911189773127E-2},null,{"$f":"CO51*(1-'5. UD1 Parameters'!$G$17)","v":2.153663698088005E-3},null,{"$f":"CQ52*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.4357757987253366E-3},null,null,null,81.705507137471585,null,{"$f":"CW52*'5. UD1 Parameters'!$C$31","v":2042.6376784367897},null,81.70407136167286,null,{"$f":"DA52*'5. UD1 Parameters'!$C$31","v":2042.6017840418215},null,18.308,null,null,63.397507137471585,null,63.39607136167286,null,null,{"$f":"DH52*'5. UD1 Parameters'!$C$31","v":1584.9376784367896},null,{"$f":"DJ52*'5. UD1 Parameters'!$C$31","v":1584.9017840418214},null,null,48.29654547118632,null,1545.877829786788,null,2046,null,81.712184577253424,2042.8046144313357,6.6774397818392117E-3,0.16693599454606556]
[2047,null,1,null,{"$f":"'6. UD1 Assumptions'!D401","v":87.329562487848406},null,{"$f":"E53*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C53","v":12.4444626545184},null,{"$f":"G53+(I52*'5. UD1 Parameters'!$G$10)","v":35.755668264369291},null,{"$f":"I52*(1-'5. UD1 Parameters'!$G$10)","v":11.465026650718396},null,{"$f":"K53*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":7.643351100478931},null,{"$f":"E53*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C53","v":4.1481542181727997},null,{"$f":"'6. UD1 Assumptions'!F401","v":291.09854162616136},null,{"$f":"Q53*C53*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":128.37445685713715},null,{"$f":"S53+U52*'5. UD1 Parameters'!$G$11","v":715.20396761995164},null,{"$f":"U52*(1-'5. UD1 Parameters'!$G$11)","v":108.74235524230616},null,{"$f":"W53*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":72.494903494870769},null,{"$f":"Q53*C53*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":42.791485619045716},null,{"$f":"'6. UD1 Assumptions'!H401","v":69.863649990278731},null,{"$f":"AC53*C53*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":6.8117058740521763},null,{"$f":"AE53+(AG52*'5. UD1 Parameters'!$G$12)","v":74.850538246011808},null,{"$f":"AG52*(1-'5. UD1 Parameters'!$G$12)","v":4.9333719899512971},null,{"$f":"AI53*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.2889146599675314},null,{"$f":"AC53*C53*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":2.2705686246840586},null,{"$f":"'6. UD1 Assumptions'!J401","v":11.643941665046455},null,{"$f":"AO53*C53*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":4.3664781243924207E-2},null,{"$f":"AQ53+(AS52*'5. UD1 Parameters'!$G$13)","v":0.74249662702229946},null,{"$f":"AS52*(1-'5. UD1 Parameters'!$G$13)","v":2.4892186846528969E-2},null,{"$f":"AU53*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.6594791231019312E-2},null,{"$f":"AO53*C53*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.4554927081308068E-2},null,{"$f":"'6. UD1 Assumptions'!L401","v":29.109854162616138},null,{"$f":"BA53*C53*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.87329562487848422},null,{"$f":"BC53+BE52*'5. UD1 Parameters'!$G$14","v":9.5962228520527972},null,{"$f":"BE52*(1-'5. UD1 Parameters'!$G$14)","v":0.63248358845529462},null,{"$f":"BG53*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.42165572563686304},null,{"$f":"BA53*C53*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.29109854162616139},null,{"$f":"'6. UD1 Assumptions'!N401","v":1.7465912497569682},null,{"$f":"BM53*'5. UD1 Parameters'!$C$15*C53*'5. UD1 Parameters'!$C$28","v":2.6198868746354523E-3},null,{"$f":"BO53+(BQ52*'5. UD1 Parameters'!$G$15)","v":3.6194713305308573E-2},null,{"$f":"BQ52*(1-'5. UD1 Parameters'!$G$15)","v":1.7214181617353208E-3},null,{"$f":"BS53*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.1476121078235471E-3},null,null,null,{"$f":"'6. UD1 Assumptions'!R401","v":15.573},null,{"$f":"BY53*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C53","v":0.3503925},null,{"$f":"CA53+CC52*'5. UD1 Parameters'!$G$16","v":7.3225902983459568},null,{"$f":"CC52*(1-'5. UD1 Parameters'!$G$16)","v":0.2123350345803626},null,{"$f":"CE53*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.14155668972024171},null,{"$f":"BY53*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C53","v":0.1167975},null,{"$f":"'6. UD1 Assumptions'!T401","v":0.18939},null,{"$f":"CK53*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C53","v":2.1306375000000001E-3},null,{"$f":"CM53+CO52*'5. UD1 Parameters'!$G$17","v":1.3733484796586298E-2},null,{"$f":"CO52*(1-'5. UD1 Parameters'!$G$17)","v":2.1500638931868286E-3},null,{"$f":"CQ53*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.433375928791219E-3},null,null,null,84.00955744994198,null,{"$f":"CW53*'5. UD1 Parameters'!$C$31","v":2100.2389362485496},null,84.008124074013182,null,{"$f":"DA53*'5. UD1 Parameters'!$C$31","v":2100.2031018503294},null,18.308,null,null,65.701557449941987,null,65.700124074013189,null,null,{"$f":"DH53*'5. UD1 Parameters'!$C$31","v":1642.5389362485496},null,{"$f":"DJ53*'5. UD1 Parameters'!$C$31","v":1642.5031018503298},null,null,49.63265943061004,null,1595.5104892173981,null,2047,null,84.015609539188432,2100.3902384797107,6.0520892464523968E-3,0.1513022311610257]
[2048,null,1,null,{"$f":"'6. UD1 Assumptions'!D402","v":89.733153737605377},null,{"$f":"E54*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C54","v":12.786974407608767},null,{"$f":"G54+(I53*'5. UD1 Parameters'!$G$10)","v":36.754715604615839},null,{"$f":"I53*(1-'5. UD1 Parameters'!$G$10)","v":11.787927067362221},null,{"$f":"K54*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":7.8586180449081464},null,{"$f":"E54*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C54","v":4.2623248025362557},null,{"$f":"'6. UD1 Assumptions'!F402","v":299.11051245868458},null,{"$f":"Q54*C54*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":131.9077359942799},null,{"$f":"S54+U53*'5. UD1 Parameters'!$G$11","v":735.30016016537229},null,{"$f":"U53*(1-'5. UD1 Parameters'!$G$11)","v":111.8115434488592},null,{"$f":"W54*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":74.541028965906122},null,{"$f":"Q54*C54*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":43.969245331426634},null,{"$f":"'6. UD1 Assumptions'!H402","v":71.786522990084293},null,{"$f":"AC54*C54*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":6.9991859915332189},null,{"$f":"AE54+(AG53*'5. UD1 Parameters'!$G$12)","v":76.789365268748455},null,{"$f":"AG53*(1-'5. UD1 Parameters'!$G$12)","v":5.0603589687965806},null,{"$f":"AI54*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.3735726458643871},null,{"$f":"AC54*C54*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":2.3330619971777398},null,{"$f":"'6. UD1 Assumptions'!J402","v":11.964420498347383},null,{"$f":"AO54*C54*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":4.4866576868802688E-2},null,{"$f":"AQ54+(AS53*'5. UD1 Parameters'!$G$13)","v":0.7618253414745092},null,{"$f":"AS53*(1-'5. UD1 Parameters'!$G$13)","v":2.5537862416592918E-2},null,{"$f":"AU54*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.7025241611061944E-2},null,{"$f":"AO54*C54*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.4955525622934229E-2},null,{"$f":"'6. UD1 Assumptions'!L402","v":29.91105124586846},null,{"$f":"BA54*C54*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.89733153737605376},null,{"$f":"BC54+BE53*'5. UD1 Parameters'!$G$14","v":9.8447904190703159},null,{"$f":"BE53*(1-'5. UD1 Parameters'!$G$14)","v":0.64876397035853606},null,{"$f":"BG54*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.43250931357235733},null,{"$f":"BA54*C54*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.29911051245868459},null,{"$f":"'6. UD1 Assumptions'!N402","v":1.7946630747521075},null,{"$f":"BM54*'5. UD1 Parameters'!$C$15*C54*'5. UD1 Parameters'!$C$28","v":2.6919946121281612E-3},null,{"$f":"BO54+(BQ53*'5. UD1 Parameters'!$G$15)","v":3.7121470919505177E-2},null,{"$f":"BQ53*(1-'5. UD1 Parameters'!$G$15)","v":1.7652369979315628E-3},null,{"$f":"BS54*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.1768246652877085E-3},null,null,null,{"$f":"'6. UD1 Assumptions'!R402","v":15.573},null,{"$f":"BY54*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C54","v":0.3503925},null,{"$f":"CA54+CC53*'5. UD1 Parameters'!$G$16","v":7.456567549035471},null,{"$f":"CC53*(1-'5. UD1 Parameters'!$G$16)","v":0.21641524931048525},null,{"$f":"CE54*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.14427683287365684},null,{"$f":"BY54*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C54","v":0.1167975},null,{"$f":"'6. UD1 Assumptions'!T402","v":0.18939},null,{"$f":"CK54*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C54","v":2.1306375000000001E-3},null,{"$f":"CM54+CO53*'5. UD1 Parameters'!$G$17","v":1.3717095432141203E-2},null,{"$f":"CO53*(1-'5. UD1 Parameters'!$G$17)","v":2.1470268644450947E-3},null,{"$f":"CQ54*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.4313512429633963E-3},null,null,null,86.369639220643975,null,{"$f":"CW54*'5. UD1 Parameters'!$C$31","v":2159.2409805160992},null,86.368207869401019,null,{"$f":"DA54*'5. UD1 Parameters'!$C$31","v":2159.2051967350253},null,18.308,null,null,68.061639220643968,null,68.060207869401012,null,null,{"$f":"DH54*'5. UD1 Parameters'!$C$31","v":1701.5409805160991},null,{"$f":"DJ54*'5. UD1 Parameters'!$C$31","v":1701.5051967350253},null,null,50.995495669222251,null,1646.5059848866204,null,2048,null,86.375135693668241,2159.3783923417059,5.4964730242659243E-3,0.13741182560670495]
[2049,null,1,null,{"$f":"'6. UD1 Assumptions'!D403","v":92.184816812357482},null,{"$f":"E55*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C55","v":13.13633639576094},null,{"$f":"G55+(I54*'5. UD1 Parameters'!$G$10)","v":37.77375905187386},null,{"$f":"I54*(1-'5. UD1 Parameters'!$G$10)","v":12.117292948502918},null,{"$f":"K55*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":8.0781952990019441},null,{"$f":"E55*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C55","v":4.3787787985869802},null,{"$f":"'6. UD1 Assumptions'!F403","v":307.28272270785828},null,{"$f":"Q55*C55*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":135.51168071416549},null,{"$f":"S55+U54*'5. UD1 Parameters'!$G$11","v":755.85855548337577},null,{"$f":"U54*(1-'5. UD1 Parameters'!$G$11)","v":114.95328539616192},null,{"$f":"W55*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":76.635523597441278},null,{"$f":"Q55*C55*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":45.170560238055167},null,{"$f":"'6. UD1 Assumptions'!H403","v":73.74785344988598},null,{"$f":"AC55*C55*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":7.1904157113638831},null,{"$f":"AE55+(AG54*'5. UD1 Parameters'!$G$12)","v":78.788345322445409},null,{"$f":"AG54*(1-'5. UD1 Parameters'!$G$12)","v":5.1914356576669292},null,{"$f":"AI55*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.460957105111286},null,{"$f":"AC55*C55*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":2.3968052371212942},null,{"$f":"'6. UD1 Assumptions'!J403","v":12.291308908314331},null,{"$f":"AO55*C55*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":4.6092408406178745E-2},null,{"$f":"AQ55+(AS54*'5. UD1 Parameters'!$G$13)","v":0.78171508437623494},null,{"$f":"AS54*(1-'5. UD1 Parameters'!$G$13)","v":2.6202665504453031E-2},null,{"$f":"AU55*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.7468443669635354E-2},null,{"$f":"AO55*C55*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.5364136135392914E-2},null,{"$f":"'6. UD1 Assumptions'!L403","v":30.72827227078583},null,{"$f":"BA55*C55*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.92184816812357484},null,{"$f":"BC55+BE54*'5. UD1 Parameters'!$G$14","v":10.101069913134028},null,{"$f":"BE54*(1-'5. UD1 Parameters'!$G$14)","v":0.66556867405986275},null,{"$f":"BG55*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.44371244937324184},null,{"$f":"BA55*C55*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.30728272270785828},null,{"$f":"'6. UD1 Assumptions'!N403","v":1.8436963362471497},null,{"$f":"BM55*'5. UD1 Parameters'!$C$15*C55*'5. UD1 Parameters'!$C$28","v":2.7655445043707244E-3},null,{"$f":"BO55+(BQ54*'5. UD1 Parameters'!$G$15)","v":3.807657992375163E-2},null,{"$f":"BQ54*(1-'5. UD1 Parameters'!$G$15)","v":1.8104355001242764E-3},null,{"$f":"BS55*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.2069570000828509E-3},null,null,null,{"$f":"'6. UD1 Assumptions'!R403","v":15.573000000000002},null,{"$f":"BY55*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C55","v":0.35039250000000005},null,{"$f":"CA55+CC54*'5. UD1 Parameters'!$G$16","v":7.5865851735642194},null,{"$f":"CC54*(1-'5. UD1 Parameters'!$G$16)","v":0.22037487547125159},null,{"$f":"CE55*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.14691658364750104},null,{"$f":"BY55*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C55","v":0.11679750000000001},null,{"$f":"'6. UD1 Assumptions'!T403","v":0.18939},null,{"$f":"CK55*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C55","v":2.1306375000000001E-3},null,{"$f":"CM55+CO54*'5. UD1 Parameters'!$G$17","v":1.3703268301992502E-2},null,{"$f":"CO54*(1-'5. UD1 Parameters'!$G$17)","v":2.1444646301487023E-3},null,{"$f":"CQ55*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.4296430867658015E-3},null,null,null,88.785410078331736,null,{"$f":"CW55*'5. UD1 Parameters'!$C$31","v":2219.6352519582933},null,88.78398043524497,null,{"$f":"DA55*'5. UD1 Parameters'!$C$31","v":2219.5995108811244},null,18.308,null,null,70.477410078331729,null,70.475980435244963,null,null,{"$f":"DH55*'5. UD1 Parameters'!$C$31","v":1761.9352519582933},null,{"$f":"DJ55*'5. UD1 Parameters'!$C$31","v":1761.8995108811241},null,null,52.385588632606691,null,1698.891573519227,null,2049,null,88.790411653052772,2219.7602913263195,5.0015747210352401E-3,0.1250393680261368]
[{"$f":"A55+1","v":2050},null,1,null,{"$f":"'6. UD1 Assumptions'!D404","v":94.685513148604642},null,{"$f":"E56*'5. UD1 Parameters'!$C$10*'5. UD1 Parameters'!$C$28*C56","v":13.492685623676163},null,{"$f":"G56+(I55*'5. UD1 Parameters'!$G$10)","v":38.813193530267398},null,{"$f":"I55*(1-'5. UD1 Parameters'!$G$10)","v":12.453251145282627},null,{"$f":"K56*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":8.3021674301884172},null,{"$f":"E56*'5. UD1 Parameters'!$C$10*(1-'5. UD1 Parameters'!$C$28)*C56","v":4.4975618745587207},null,{"$f":"'6. UD1 Assumptions'!F404","v":315.61837716201546},null,{"$f":"Q56*C56*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!$C$28","v":139.1877043284488},null,{"$f":"S56+U55*'5. UD1 Parameters'!$G$11","v":776.87897391313857},null,{"$f":"U55*(1-'5. UD1 Parameters'!$G$11)","v":118.16728589868603},null,{"$f":"W56*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":78.778190599124017},null,{"$f":"Q56*C56*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$11","v":46.395901442816267},null,{"$f":"'6. UD1 Assumptions'!H404","v":75.748410518883702},null,{"$f":"AC56*C56*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!$C$28","v":7.3854700255911609},null,{"$f":"AE56+(AG55*'5. UD1 Parameters'!$G$12)","v":80.847236284854986},null,{"$f":"AG55*(1-'5. UD1 Parameters'!$G$12)","v":5.3265790631815824},null,{"$f":"AI56*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":3.5510527087877213},null,{"$f":"AC56*C56*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$12","v":2.4618233418637203},null,{"$f":"'6. UD1 Assumptions'!J404","v":12.624735086480619},null,{"$f":"AO56*C56*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!$C$28","v":4.7342756574302328E-2},null,{"$f":"AQ56+(AS55*'5. UD1 Parameters'!$G$13)","v":0.80217107601823534},null,{"$f":"AS55*(1-'5. UD1 Parameters'!$G$13)","v":2.688676493230191E-2},null,{"$f":"AU56*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.792450995486794E-2},null,{"$f":"AO56*C56*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$13","v":1.5780918858100776E-2},null,{"$f":"'6. UD1 Assumptions'!L404","v":31.561837716201552},null,{"$f":"BA56*C56*'5. UD1 Parameters'!$C$14*'5. UD1 Parameters'!$C$28","v":0.9468551314860465},null,{"$f":"BC56+BE55*'5. UD1 Parameters'!$G$14","v":10.365030292930127},null,{"$f":"BE55*(1-'5. UD1 Parameters'!$G$14)","v":0.68289475168994651},null,{"$f":"BG56*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.45526316779329767},null,{"$f":"BA56*C56*(1-'5. UD1 Parameters'!$C$28)*'5. UD1 Parameters'!$C$14","v":0.31561837716201552},null,{"$f":"'6. UD1 Assumptions'!N404","v":1.8937102629720928},null,{"$f":"BM56*'5. UD1 Parameters'!$C$15*C56*'5. UD1 Parameters'!$C$28","v":2.8405653944581391E-3},null,{"$f":"BO56+(BQ55*'5. UD1 Parameters'!$G$15)","v":3.906012860228384E-2},null,{"$f":"BQ55*(1-'5. UD1 Parameters'!$G$15)","v":1.8570167159259259E-3},null,{"$f":"BS56*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.2380111439506173E-3},null,null,null,{"$f":"'6. UD1 Assumptions'!R404","v":15.573},null,{"$f":"BY56*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!$C$28*C56","v":0.3503925},null,{"$f":"CA56+CC55*'5. UD1 Parameters'!$G$16","v":7.7127601965707298},null,{"$f":"CC55*(1-'5. UD1 Parameters'!$G$16)","v":0.22421747699348915},null,{"$f":"CE56*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":0.14947831799565942},null,{"$f":"BY56*'5. UD1 Parameters'!$C$16*(1-'5. UD1 Parameters'!$C$28)*C56","v":0.1167975},null,{"$f":"'6. UD1 Assumptions'!T404","v":0.18939},null,{"$f":"CK56*'5. UD1 Parameters'!$C$17*'5. UD1 Parameters'!$C$28*C56","v":2.1306375000000001E-3},null,{"$f":"CM56+CO55*'5. UD1 Parameters'!$G$17","v":1.3691602838771542E-2},null,{"$f":"CO55*(1-'5. UD1 Parameters'!$G$17)","v":2.1423029632209596E-3},null,{"$f":"CQ56*'5. UD1 Parameters'!$C$29*'5. UD1 Parameters'!$C$30","v":1.4282019754806397E-3},null,null,null,91.256742946963413,null,{"$f":"CW56*'5. UD1 Parameters'!$C$31","v":2281.4185736740856},null,91.255314744987928,null,{"$f":"DA56*'5. UD1 Parameters'!$C$31","v":2281.3828686246984},null,18.308,null,null,72.948742946963421,null,72.947314744987921,null,null,{"$f":"DH56*'5. UD1 Parameters'!$C$31","v":1823.7185736740855},null,{"$f":"DJ56*'5. UD1 Parameters'!$C$31","v":1823.6828686246981},null,null,53.803483455258821,null,1752.6950569744859,null,2050,null,91.261302607399031,2281.5325651849757,4.5596604356177295E-3,0.11399151089017323]

{"sheet":"UD2_BAUCH4","index":39,"n_rows":56,"n_cols":131,"rows_kept":56,"cut":false,"hidden":true,"merged":[[0,11,0,14],[1,110,1,111],[1,112,1,113],[1,115,1,116],[1,117,1,118],[1,120,1,121],[1,122,1,123],[2,0,4,0],[2,1,3,2],[2,3,2,14],[2,15,2,26],[2,27,2,38],[2,39,2,50],[2,51,2,62],[2,63,2,74],[2,75,2,86],[2,87,2,98],[2,99,2,102],[2,107,2,108],[2,109,7,109],[2,110,2,111],[2,112,2,113],[2,115,2,116],[2,117,2,118],[2,120,2,123],[2,127,3,130],[3,3,3,4],[3,5,3,6],[3,7,3,8],[3,9,3,10],[3,11,3,12],[3,13,3,14],[3,15,3,16],[3,17,3,18],[3,19,3,20],[3,21,3,22],[3,23,3,24],[3,25,3,26],[3,27,3,28],[3,29,3,30],[3,31,3,32],[3,33,3,34],[3,35,3,36],[3,37,3,38],[3,39,3,40],[3,41,3,42],[3,43,3,44],[3,45,3,46],[3,47,3,48],[3,49,3,50],[3,51,3,52],[3,53,3,54],[3,55,3,56],[3,57,3,58],[3,59,3,60],[3,61,3,62],[3,63,3,64],[3,65,3,66],[3,67,3,68],[3,69,3,70],[3,71,3,72],[3,73,3,74],[3,75,3,76],[3,77,3,78],[3,79,3,80],[3,81,3,82],[3,83,3,84],[3,85,3,86],[3,87,3,88],[3,89,3,90],[3,91,3,92],[3,93,3,94],[3,95,3,96],[3,97,3,98],[3,99,3,100],[3,101,3,102],[3,107,3,108],[3,110,3,111],[4,127,4,130],[3,112,3,113],[3,115,3,116],[3,117,3,118],[3,120,3,121],[3,122,3,123]]}
["HOME",null,"Emissions of CH4 from different waste components - Gg",null,null,null,null,null,null,null,null,"UD2 - 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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"With Industrial",null,"W/out industrial",null,null,"With Industrial",null,"W/out industrial",null,null,"Annual",null,"Cumula"]
["Year","MCF",null,"FOOD",null,null,null,null,null,null,null,null,null,null,null,"GARDEN",null,null,null,null,null,null,null,null,null,null,null,"PAPER",null,null,null,null,null,null,null,null,null,null,null,"WOOD",null,null,null,null,null,null,null,null,null,null,null,"TEXTILES",null,null,null,null,null,null,null,null,null,null,null,"NAPPIES",null,null,null,null,null,null,null,null,null,null,null,"SEWAGE SLUDGE",null,null,null,null,null,null,null,null,null,null,null,"INDUSTRIAL",null,null,null,null,null,null,null,null,null,null,null,"Total CH4 generated",null,null,null,null,null,null,null,"Recovered",null,"Assumptions: The capture of LFG in baseline increases to 2016 by value given at BD18.","Emissions",null,"Emissions",null,null,"Emissions",null,"Emissions",null,null,"stored C",null,null,null,null,null,null,"CHECK"]
[null,null,null,"Food (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Garden (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Paper (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Wood (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Textiles (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Nappies (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Sludge (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Industrial (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Qtotal (Gg CH4)",null,"Gg CO2e",null,null,null,null,null,"Gg CH4",null,null,"Gg CH4",null,"Gg CH4",null,null,"Gg CO2e",null,"Gg CO2e",null,null,"Gg C",null,"Gg C"]
[null,"TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER",null,"TNC","USER","TNC","USER",null,"TNC","USER","TNC","USER",null,"TNC","USER","TNC","USER",null,null,null,"Total CH4 generated"]
[2000,null,{"$f":"'5. UD2 Parameters'!C23","v":0.91},null,{"$f":"'6. UD2 Assumptions'!D240","v":29.904990459750007},null,{"$f":"E6*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C6","v":3.8779296378680823},null,{"$f":"G6","v":3.8779296378680823},null,0,null,{"$f":"K6*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0},null,{"$f":"E6*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C6","v":1.2926432126226941},null,{"$f":"'6. UD2 Assumptions'!F240","v":99.683301532500025},null,{"$f":"Q6*C6*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":40.003905738007582},null,{"$f":"S6","v":40.003905738007582},null,0,null,{"$f":"W6*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0},null,{"$f":"Q6*C6*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":13.334635246002527},null,{"$f":"'6. UD2 Assumptions'!H240","v":23.923992367800004},null,{"$f":"AC6*C6*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":2.1226562228330557},null,{"$f":"AE6","v":2.1226562228330557},null,0,null,{"$f":"AI6*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0},null,{"$f":"AC6*C6*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":0.70755207427768518},null,{"$f":"'6. UD2 Assumptions'!J240","v":3.987332061300001},null,{"$f":"AO6*C6*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":1.3606770659186255E-2},null,{"$f":"AQ6","v":1.3606770659186255E-2},null,0,null,{"$f":"AU6*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0},null,{"$f":"AO6*C6*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":4.5355902197287516E-3},null,{"$f":"'6. UD2 Assumptions'!L240","v":9.9683301532500028},null,{"$f":"BA6*C6*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.27213541318372508},null,{"$f":"BC6","v":0.27213541318372508},null,0,null,{"$f":"BG6*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0},null,{"$f":"BA6*C6*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":9.0711804394575032E-2},null,{"$f":"'6. UD2 Assumptions'!N240","v":0.59809980919500016},null,{"$f":"BM6*'5. UD2 Parameters'!$C$15*C6*'5. UD2 Parameters'!$C$28","v":8.1640623955117533E-4},null,{"$f":"BO6","v":8.1640623955117533E-4},null,0,null,{"$f":"BS6*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0},null,{"$f":"BM6*'5. UD2 Parameters'!$C$15*C6*(1-'5. UD2 Parameters'!$C$28)","v":2.7213541318372509E-4},null,{"$f":"'6. UD2 Assumptions'!R240","v":0},null,{"$f":"BY6*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C6","v":0},null,null,null,null,null,{"$f":"CE6*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0},null,null,null,{"$f":"'6. UD2 Assumptions'!T240","v":0},null,{"$f":"CK6*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C6","v":0},null,null,null,null,null,null,null,null,null,{"$f":"CS6+CG6+BU6+BI6+AW6+AK6+Y6+M6","v":0},null,{"$f":"CW6*'5. UD2 Parameters'!$C$31","v":0},null,{"$f":"CG6+BU6+BI6+AW6+AK6+Y6+M6","v":0},null,{"$f":"DA6*'5. UD2 Parameters'!$C$31","v":0},null,null,null,null,{"$f":"CW6-DE6","v":0},null,{"$f":"DA6-DE6","v":0},null,null,{"$f":"DH6*'5. UD2 Parameters'!$C$31","v":0},null,{"$f":"DJ6*'5. UD2 Parameters'!$C$31","v":0},null,null,{"$f":"CI6+BW6+BK6+AY6+AM6+AA6+O6","v":15.430350062930394},null,{"$f":"DR6","v":15.430350062930394},null,2000,null,0,0,{"$f":"DX6-CW6","v":0},{"$f":"DY6-CY6","v":0}]
[{"$f":"A6+1","v":2001},null,{"$f":"'5. UD2 Parameters'!C24","v":0.96},null,{"$f":"'6. UD2 Assumptions'!D241","v":40.483230837720001},null,{"$f":"E7*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C7","v":5.5381059786000968},null,{"$f":"G7+(I6*'5. UD2 Parameters'!$G$10)","v":8.1375599519787993},null,{"$f":"I6*(1-'5. UD2 Parameters'!$G$10)","v":1.2784756644893793},null,{"$f":"K7*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.85231710965958618},null,{"$f":"E7*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C7","v":1.846035326200032},null,{"$f":"'6. UD2 Assumptions'!F241","v":134.9441027924},null,{"$f":"Q7*C7*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":57.129935358190465},null,{"$f":"S7+U6*'5. UD2 Parameters'!$G$11","v":90.879823155785658},null,{"$f":"U6*(1-'5. UD2 Parameters'!$G$11)","v":6.2540179404123935},null,{"$f":"W7*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":4.169345293608262},null,{"$f":"Q7*C7*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":19.043311786063487},null,{"$f":"'6. UD2 Assumptions'!H241","v":32.386584670175999},null,{"$f":"AC7*C7*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":3.0313843251284736},null,{"$f":"AE7+(AG6*'5. UD2 Parameters'!$G$12)","v":5.0105358690829185},null,{"$f":"AG6*(1-'5. UD2 Parameters'!$G$12)","v":0.14350467887861115},null,{"$f":"AI7*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":9.5669785919074102E-2},null,{"$f":"AC7*C7*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.0104614417094913},null,{"$f":"'6. UD2 Assumptions'!J241","v":5.3977641116960005},null,{"$f":"AO7*C7*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":1.9431950802105601E-2},null,{"$f":"AQ7+(AS6*'5. UD2 Parameters'!$G$13)","v":3.2570722248390388E-2},null,{"$f":"AS6*(1-'5. UD2 Parameters'!$G$13)","v":4.6799921290146922E-4},null,{"$f":"AU7*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.1199947526764613E-4},null,{"$f":"AO7*C7*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":6.4773169340352002E-3},null,{"$f":"'6. UD2 Assumptions'!L241","v":13.49441027924},null,{"$f":"BA7*C7*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.38863901604211204},null,{"$f":"BC7+BE6*'5. UD2 Parameters'!$G$14","v":0.64237639347216902},null,{"$f":"BE6*(1-'5. UD2 Parameters'!$G$14)","v":1.8398035753668097E-2},null,{"$f":"BG7*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.2265357169112064E-2},null,{"$f":"BA7*C7*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.129546338680704},null,{"$f":"'6. UD2 Assumptions'!N241","v":0.80966461675440005},null,{"$f":"BM7*'5. UD2 Parameters'!$C$15*C7*'5. UD2 Parameters'!$C$28","v":1.1659170481263361E-3},null,{"$f":"BO7+(BQ6*'5. UD2 Parameters'!$G$15)","v":1.9425066855333927E-3},null,{"$f":"BQ6*(1-'5. UD2 Parameters'!$G$15)","v":3.9816602144118753E-5},null,{"$f":"BS7*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.6544401429412499E-5},null,{"$f":"BM7*'5. UD2 Parameters'!$C$15*C7*(1-'5. UD2 Parameters'!$C$28)","v":3.8863901604211201E-4},null,{"$f":"'6. UD2 Assumptions'!R241","v":0},null,{"$f":"BY7*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C7","v":0},null,null,null,null,null,{"$f":"CE7*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0},null,null,null,{"$f":"'6. UD2 Assumptions'!T241","v":0},null,{"$f":"CK7*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C7","v":0},null,null,null,null,null,null,null,null,null,{"$f":"CS7+CG7+BU7+BI7+AW7+AK7+Y7+M7","v":5.1299360902327313},null,{"$f":"CW7*'5. UD2 Parameters'!$C$31","v":128.24840225581829},null,{"$f":"CG7+BU7+BI7+AW7+AK7+Y7+M7","v":5.1299360902327313},null,{"$f":"DA7*'5. UD2 Parameters'!$C$31","v":128.24840225581829},null,null,null,null,5.1299360902327313,null,5.1299360902327313,null,null,{"$f":"DH7*'5. UD2 Parameters'!$C$31","v":128.24840225581829},null,{"$f":"DJ7*'5. UD2 Parameters'!$C$31","v":128.24840225581829},null,null,22.03622084860379,null,{"$f":"DR7+DT6","v":37.466570911534184},null,{"$f":"DV6+1","v":2001},null,5.1299360902327313,128.24840225581829,{"$f":"DX7-CW7","v":0},{"$f":"DY7-CY7","v":0}]
[{"$f":"A7+1","v":2002},null,{"$f":"'5. UD2 Parameters'!C25","v":1},null,{"$f":"'6. UD2 Assumptions'!D242","v":54.586830322499999},null,{"$f":"E8*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C8","v":7.7786233209562496},null,{"$f":"G8+(I7*'5. UD2 Parameters'!$G$10)","v":13.233392882584454},null,{"$f":"I7*(1-'5. UD2 Parameters'!$G$10)","v":2.6827903903505956},null,{"$f":"K8*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.7885269269003969},null,{"$f":"E8*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C8","v":2.59287444031875},null,{"$f":"'6. UD2 Assumptions'!F242","v":181.95610107499999},null,{"$f":"Q8*C8*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":80.242640574074983},null,{"$f":"S8+U7*'5. UD2 Parameters'!$G$11","v":156.91474990911269},null,{"$f":"U7*(1-'5. UD2 Parameters'!$G$11)","v":14.207713820747966},null,{"$f":"W8*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":9.4718092138319765},null,{"$f":"Q8*C8*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":26.747546858024997},null,{"$f":"'6. UD2 Assumptions'!H242","v":43.669464257999998},null,{"$f":"AC8*C8*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.2577727651549999},null,{"$f":"AE8+(AG7*'5. UD2 Parameters'!$G$12)","v":8.929565443904993},null,{"$f":"AG7*(1-'5. UD2 Parameters'!$G$12)","v":0.33874319033292577},null,{"$f":"AI8*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.22582879355528385},null,{"$f":"AC8*C8*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.419257588385},null,{"$f":"'6. UD2 Assumptions'!J242","v":7.2782440429999999},null,{"$f":"AO8*C8*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":2.7293415161250001E-2},null,{"$f":"AQ8+(AS7*'5. UD2 Parameters'!$G$13)","v":5.8743880975716582E-2},null,{"$f":"AS7*(1-'5. UD2 Parameters'!$G$13)","v":1.1202564339238064E-3},null,{"$f":"AU8*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":7.4683762261587095E-4},null,{"$f":"AO8*C8*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":9.0978050537499997E-3},null,{"$f":"'6. UD2 Assumptions'!L242","v":18.195610107499999},null,{"$f":"BA8*C8*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.54586830322500002},null,{"$f":"BC8+BE7*'5. UD2 Parameters'!$G$14","v":1.1448160825519222},null,{"$f":"BE7*(1-'5. UD2 Parameters'!$G$14)","v":4.3428614145246895E-2},null,{"$f":"BG8*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.8952409430164597E-2},null,{"$f":"BA8*C8*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.18195610107499999},null,{"$f":"'6. UD2 Assumptions'!N242","v":1.09173660645},null,{"$f":"BM8*'5. UD2 Parameters'!$C$15*C8*'5. UD2 Parameters'!$C$28","v":1.6376049096750002E-3},null,{"$f":"BO8+(BQ7*'5. UD2 Parameters'!$G$15)","v":3.4853744262437186E-3},null,{"$f":"BQ7*(1-'5. UD2 Parameters'!$G$15)","v":9.4737168964674105E-5},null,{"$f":"BS8*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":6.3158112643116061E-5},null,{"$f":"BM8*'5. UD2 Parameters'!$C$15*C8*(1-'5. UD2 Parameters'!$C$28)","v":5.4586830322500004E-4},null,{"$f":"'6. UD2 Assumptions'!R242","v":0},null,{"$f":"BY8*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C8","v":0},null,null,null,null,null,{"$f":"CE8*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0},null,null,null,{"$f":"'6. UD2 Assumptions'!T242","v":0},null,{"$f":"CK8*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C8","v":0},null,null,null,null,null,null,null,null,null,11.515927339453082,null,{"$f":"CW8*'5. UD2 Parameters'!$C$31","v":287.89818348632707},null,11.515927339453082,null,{"$f":"DA8*'5. UD2 Parameters'!$C$31","v":287.89818348632707},null,null,null,null,11.515927339453082,null,11.515927339453082,null,null,{"$f":"DH8*'5. UD2 Parameters'!$C$31","v":287.89818348632707},null,{"$f":"DJ8*'5. UD2 Parameters'!$C$31","v":287.89818348632707},null,null,30.951278661160721,null,{"$f":"DR8+DT7","v":68.417849572694905},null,{"$f":"DV7+1","v":2002},null,11.51592733945308,287.89818348632701,0,0]
[2003,null,{"$f":"C8","v":1},null,{"$f":"'6. UD2 Assumptions'!D243","v":55.867108239000004},null,{"$f":"E9*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C9","v":7.9610629240575008},null,{"$f":"G9+(I8*'5. UD2 Parameters'!$G$10)","v":16.831671450319213},null,{"$f":"I8*(1-'5. UD2 Parameters'!$G$10)","v":4.3627843563227406},null,{"$f":"K9*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.9085229042151601},null,{"$f":"E9*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C9","v":2.6536876413525001},null,{"$f":"'6. UD2 Assumptions'!F243","v":186.22369413000001},null,{"$f":"Q9*C9*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":82.124649111330001},null,{"$f":"S9+U8*'5. UD2 Parameters'!$G$11","v":214.50810281466897},null,{"$f":"U8*(1-'5. UD2 Parameters'!$G$11)","v":24.531296205773714},null,{"$f":"W9*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":16.354197470515807},null,{"$f":"Q9*C9*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":27.374883037109999},null,{"$f":"'6. UD2 Assumptions'!H243","v":44.693686591199999},null,{"$f":"AC9*C9*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.3576344426420004},null,{"$f":"AE9+(AG8*'5. UD2 Parameters'!$G$12)","v":12.683506076984731},null,{"$f":"AG8*(1-'5. UD2 Parameters'!$G$12)","v":0.60369380956226193},null,{"$f":"AI9*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.40246253970817458},null,{"$f":"AC9*C9*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.4525448142140001},null,{"$f":"'6. UD2 Assumptions'!J243","v":7.4489477652000007},null,{"$f":"AO9*C9*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":2.7933554119500003E-2},null,{"$f":"AQ9+(AS8*'5. UD2 Parameters'!$G$13)","v":8.4656963761641751E-2},null,{"$f":"AS8*(1-'5. UD2 Parameters'!$G$13)","v":2.0204713335748325E-3},null,{"$f":"AU9*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.3469808890498882E-3},null,{"$f":"AO9*C9*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":9.311184706500001E-3},null,{"$f":"'6. UD2 Assumptions'!L243","v":18.622369413000001},null,{"$f":"BA9*C9*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.55867108239000007},null,{"$f":"BC9+BE8*'5. UD2 Parameters'!$G$14","v":1.6260905226903504},null,{"$f":"BE8*(1-'5. UD2 Parameters'!$G$14)","v":7.7396642251572043E-2},null,{"$f":"BG9*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.1597761501048028E-2},null,{"$f":"BA9*C9*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.18622369413000001},null,{"$f":"'6. UD2 Assumptions'!N243","v":1.1173421647800001},null,{"$f":"BM9*'5. UD2 Parameters'!$C$15*C9*'5. UD2 Parameters'!$C$28","v":1.6760132471700002E-3},null,{"$f":"BO9+(BQ8*'5. UD2 Parameters'!$G$15)","v":4.991403956815319E-3},null,{"$f":"BQ8*(1-'5. UD2 Parameters'!$G$15)","v":1.6998371659839986E-4},null,{"$f":"BS9*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.1332247773226657E-4},null,{"$f":"BM9*'5. UD2 Parameters'!$C$15*C9*(1-'5. UD2 Parameters'!$C$28)","v":5.5867108239000005E-4},null,{"$f":"'6. UD2 Assumptions'!R243","v":0},null,{"$f":"BY9*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C9","v":0},null,null,null,null,null,{"$f":"CE9*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0},null,null,null,{"$f":"'6. UD2 Assumptions'!T243","v":0},null,{"$f":"CK9*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C9","v":0},null,null,null,null,null,null,null,null,null,19.718240979306973,null,{"$f":"CW9*'5. UD2 Parameters'!$C$31","v":492.95602448267431},null,19.718240979306973,null,{"$f":"DA9*'5. UD2 Parameters'!$C$31","v":492.95602448267431},null,null,0.15,null,19.718240979306973,null,19.718240979306973,null,null,{"$f":"DH9*'5. UD2 Parameters'!$C$31","v":492.95602448267431},null,{"$f":"DJ9*'5. UD2 Parameters'!$C$31","v":492.95602448267431},null,null,31.67720904259539,null,100.0950586152903,null,2003,null,19.718240979306973,492.95602448267431,0,0]
[2004,null,{"$f":"C9","v":1},null,{"$f":"'6. UD2 Assumptions'!D244","v":57.180621595499993},null,{"$f":"E10*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C10","v":8.1482385773587502},null,{"$f":"G10+(I9*'5. UD2 Parameters'!$G$10)","v":19.430845358793484},null,{"$f":"I9*(1-'5. UD2 Parameters'!$G$10)","v":5.5490646688844816},null,{"$f":"K10*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.6993764459229874},null,{"$f":"E10*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C10","v":2.7160795257862498},null,{"$f":"'6. UD2 Assumptions'!F244","v":190.60207198499998},null,{"$f":"Q10*C10*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":84.055513745384985},null,{"$f":"S10+U9*'5. UD2 Parameters'!$G$11","v":265.02845296496093},null,{"$f":"U9*(1-'5. UD2 Parameters'!$G$11)","v":33.535163595093053},null,{"$f":"W10*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":22.356775730062033},null,{"$f":"Q10*C10*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":28.018504581794996},null,{"$f":"'6. UD2 Assumptions'!H244","v":45.744497276399997},null,{"$f":"AC10*C10*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.4600884844489999},null,{"$f":"AE10+(AG9*'5. UD2 Parameters'!$G$12)","v":16.286111165369103},null,{"$f":"AG9*(1-'5. UD2 Parameters'!$G$12)","v":0.8574833960646292},null,{"$f":"AI10*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.57165559737641947},null,{"$f":"AC10*C10*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.4866961614829999},null,{"$f":"'6. UD2 Assumptions'!J244","v":7.6240828793999995},null,{"$f":"AO10*C10*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":2.8590310797749999E-2},null,{"$f":"AQ10+(AS9*'5. UD2 Parameters'!$G$13)","v":0.11033553352991181},null,{"$f":"AS9*(1-'5. UD2 Parameters'!$G$13)","v":2.9117410294799487E-3},null,{"$f":"AU10*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.9411606863199656E-3},null,{"$f":"AO10*C10*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":9.5301035992500002E-3},null,{"$f":"'6. UD2 Assumptions'!L244","v":19.060207198499999},null,{"$f":"BA10*C10*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.57180621595499992},null,{"$f":"BC10+BE9*'5. UD2 Parameters'!$G$14","v":2.0879629699191158},null,{"$f":"BE9*(1-'5. UD2 Parameters'!$G$14)","v":0.10993376872623453},null,{"$f":"BG10*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":7.3289179150823017E-2},null,{"$f":"BA10*C10*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.19060207198499998},null,{"$f":"'6. UD2 Assumptions'!N244","v":1.1436124319099998},null,{"$f":"BM10*'5. UD2 Parameters'!$C$15*C10*'5. UD2 Parameters'!$C$28","v":1.7154186478649999E-3},null,{"$f":"BO10+(BQ9*'5. UD2 Parameters'!$G$15)","v":6.4633889611570225E-3},null,{"$f":"BQ9*(1-'5. UD2 Parameters'!$G$15)","v":2.4343364352329632E-4},null,{"$f":"BS10*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.6228909568219755E-4},null,{"$f":"BM10*'5. UD2 Parameters'!$C$15*C10*(1-'5. UD2 Parameters'!$C$28)","v":5.7180621595499998E-4},null,{"$f":"'6. UD2 Assumptions'!R244","v":0},null,{"$f":"BY10*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C10","v":0},null,null,null,null,null,{"$f":"CE10*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0},null,null,null,{"$f":"'6. UD2 Assumptions'!T244","v":0},null,{"$f":"CK10*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C10","v":0},null,null,null,null,null,null,null,null,null,26.703200402294264,null,{"$f":"CW10*'5. UD2 Parameters'!$C$31","v":667.58001005735662},null,26.703200402294264,null,{"$f":"DA10*'5. UD2 Parameters'!$C$31","v":667.58001005735662},null,null,null,null,26.703200402294264,null,26.703200402294264,null,null,{"$f":"DH10*'5. UD2 Parameters'!$C$31","v":667.58001005735662},null,{"$f":"DJ10*'5. UD2 Parameters'!$C$31","v":667.58001005735662},null,null,32.421984250864455,null,132.51704286615475,null,2004,null,26.703200402294264,667.58001005735662,0,0]
[2005,null,1,null,{"$f":"'6. UD2 Assumptions'!D245","v":58.526479286999994},null,{"$f":"E11*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C11","v":8.3400232983974991},null,{"$f":"G11+(I10*'5. UD2 Parameters'!$G$10)","v":21.364908453815335},null,{"$f":"I10*(1-'5. UD2 Parameters'!$G$10)","v":6.4059602033756473},null,{"$f":"K11*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":4.2706401355837649},null,{"$f":"E11*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C11","v":2.7800077661324996},null,{"$f":"'6. UD2 Assumptions'!F245","v":195.08826428999998},null,{"$f":"Q11*C11*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":86.033924551889996},null,{"$f":"S11+U10*'5. UD2 Parameters'!$G$11","v":309.62910571539709},null,{"$f":"U10*(1-'5. UD2 Parameters'!$G$11)","v":41.433271801453863},null,{"$f":"W11*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":27.622181200969241},null,{"$f":"Q11*C11*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":28.677974850629997},null,{"$f":"'6. UD2 Assumptions'!H245","v":46.821183429599998},null,{"$f":"AC11*C11*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.5650653843859992},null,{"$f":"AE11+(AG10*'5. UD2 Parameters'!$G$12)","v":19.75013478527741},null,{"$f":"AG10*(1-'5. UD2 Parameters'!$G$12)","v":1.1010417644776902},null,{"$f":"AI11*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.7340278429851268},null,{"$f":"AC11*C11*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.5216884614619999},null,{"$f":"'6. UD2 Assumptions'!J245","v":7.8035305715999996},null,{"$f":"AO11*C11*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":2.92632396435E-2},null,{"$f":"AQ11+(AS10*'5. UD2 Parameters'!$G$13)","v":0.13580382842565117},null,{"$f":"AS10*(1-'5. UD2 Parameters'!$G$13)","v":3.7949447477606353E-3},null,{"$f":"AU11*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.5299631651737567E-3},null,{"$f":"AO11*C11*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":9.7544132144999993E-3},null,{"$f":"'6. UD2 Assumptions'!L245","v":19.508826428999999},null,{"$f":"BA11*C11*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.58526479286999999},null,{"$f":"BC11+BE10*'5. UD2 Parameters'!$G$14","v":2.5320685622150529},null,{"$f":"BE10*(1-'5. UD2 Parameters'!$G$14)","v":0.14115920057406284},null,{"$f":"BG11*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":9.4106133716041887E-2},null,{"$f":"BA11*C11*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.19508826429000001},null,{"$f":"'6. UD2 Assumptions'!N245","v":1.17052958574},null,{"$f":"BM11*'5. UD2 Parameters'!$C$15*C11*'5. UD2 Parameters'!$C$28","v":1.7557943786099999E-3},null,{"$f":"BO11+(BQ10*'5. UD2 Parameters'!$G$15)","v":7.9039601404556625E-3},null,{"$f":"BQ10*(1-'5. UD2 Parameters'!$G$15)","v":3.1522319931136017E-4},null,{"$f":"BS11*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.1014879954090677E-4},null,{"$f":"BM11*'5. UD2 Parameters'!$C$15*C11*(1-'5. UD2 Parameters'!$C$28)","v":5.8526479286999996E-4},null,{"$f":"'6. UD2 Assumptions'!R245","v":5.9130000000000003},null,{"$f":"BY11*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C11","v":0.13304250000000001},null,{"$f":"CA11","v":0.13304250000000001},null,null,null,{"$f":"CE11*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0},null,{"$f":"BY11*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C11","v":4.4347499999999998E-2},null,{"$f":"'6. UD2 Assumptions'!T245","v":0.53685400000000005},null,{"$f":"CK11*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C11","v":6.0396075000000004E-3},null,{"$f":"CM11","v":6.0396075000000004E-3},null,0,null,{"$f":"CQ11*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0},null,null,null,32.723695425218892,null,{"$f":"CW11*'5. UD2 Parameters'!$C$31","v":818.09238563047234},null,32.723695425218892,null,{"$f":"DA11*'5. UD2 Parameters'!$C$31","v":818.09238563047234},null,null,null,null,32.723695425218892,null,32.723695425218892,null,null,{"$f":"DH11*'5. UD2 Parameters'!$C$31","v":818.09238563047234},null,{"$f":"DJ11*'5. UD2 Parameters'!$C$31","v":818.09238563047234},null,null,33.229446520521869,null,165.74648938667661,null,2005,null,32.723695425218892,818.09238563047234,0,0]
[2006,null,1,null,{"$f":"'6. UD2 Assumptions'!D246","v":61.056597101999998},null,{"$f":"E12*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C12","v":8.7005650870349989},null,{"$f":"G12+(I11*'5. UD2 Parameters'!$G$10)","v":23.021891505343714},null,{"$f":"I11*(1-'5. UD2 Parameters'!$G$10)","v":7.0435820355066197},null,{"$f":"K12*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":4.6957213570044125},null,{"$f":"E12*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C12","v":2.9001883623449998},null,{"$f":"'6. UD2 Assumptions'!F246","v":203.52199034},null,{"$f":"Q12*C12*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":89.753197739939992},null,{"$f":"S12+U11*'5. UD2 Parameters'!$G$11","v":350.97638042622276},null,{"$f":"U11*(1-'5. UD2 Parameters'!$G$11)","v":48.405923029114305},null,{"$f":"W12*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":32.270615352742865},null,{"$f":"Q12*C12*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":29.917732579979997},null,{"$f":"'6. UD2 Assumptions'!H246","v":48.845277681599995},null,{"$f":"AC12*C12*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.7624145739559998},null,{"$f":"AE12+(AG11*'5. UD2 Parameters'!$G$12)","v":23.177318190058152},null,{"$f":"AG11*(1-'5. UD2 Parameters'!$G$12)","v":1.3352311691752603},null,{"$f":"AI12*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.89015411278350687},null,{"$f":"AC12*C12*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.5874715246519999},null,{"$f":"'6. UD2 Assumptions'!J246","v":8.140879613600001},null,{"$f":"AO12*C12*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":3.0528298551000005E-2},null,{"$f":"AQ12+(AS11*'5. UD2 Parameters'!$G$13)","v":0.16166121082732204},null,{"$f":"AS11*(1-'5. UD2 Parameters'!$G$13)","v":4.6709161493291348E-3},null,{"$f":"AU12*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.1139440995527562E-3},null,{"$f":"AO12*C12*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.0176099517000001E-2},null,{"$f":"'6. UD2 Assumptions'!L246","v":20.352199034000002},null,{"$f":"BA12*C12*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.61056597101999999},null,{"$f":"BC12+BE11*'5. UD2 Parameters'!$G$14","v":2.9714510500074551},null,{"$f":"BE11*(1-'5. UD2 Parameters'!$G$14)","v":0.17118348322759749},null,{"$f":"BG12*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.11412232215173165},null,{"$f":"BA12*C12*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.20352199034000001},null,{"$f":"'6. UD2 Assumptions'!N246","v":1.22113194204},null,{"$f":"BM12*'5. UD2 Parameters'!$C$15*C12*'5. UD2 Parameters'!$C$28","v":1.8316979130599998E-3},null,{"$f":"BO12+(BQ11*'5. UD2 Parameters'!$G$15)","v":9.350177368742222E-3},null,{"$f":"BQ11*(1-'5. UD2 Parameters'!$G$15)","v":3.8548068477343994E-4},null,{"$f":"BS12*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.5698712318229328E-4},null,{"$f":"BM12*'5. UD2 Parameters'!$C$15*C12*(1-'5. UD2 Parameters'!$C$28)","v":6.1056597101999995E-4},null,{"$f":"'6. UD2 Assumptions'!R246","v":8.0559999999999992},null,{"$f":"BY12*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C12","v":0.18125999999999998},null,{"$f":"CA12+CC11*'5. UD2 Parameters'!$G$16","v":0.31037049989712739},null,{"$f":"CC11*(1-'5. UD2 Parameters'!$G$16)","v":3.9320001028726043E-3},null,{"$f":"CE12*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.6213334019150694E-3},null,{"$f":"BY12*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C12","v":6.0419999999999995E-2},null,{"$f":"'6. UD2 Assumptions'!T246","v":0.49882600000000005},null,{"$f":"CK12*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C12","v":5.6117925000000006E-3},null,{"$f":"CM12+CO11*'5. UD2 Parameters'!$G$17","v":1.0707196853801644E-2},null,{"$f":"CO11*(1-'5. UD2 Parameters'!$G$17)","v":9.442031461983566E-4},null,{"$f":"CQ12*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":6.2946876413223773E-4},null,null,null,37.9772348780713,null,{"$f":"CW12*'5. UD2 Parameters'!$C$31","v":949.43087195178248},null,37.976605409307169,null,{"$f":"DA12*'5. UD2 Parameters'!$C$31","v":949.41513523267918},null,null,null,null,37.9772348780713,null,37.976605409307169,null,null,{"$f":"DH12*'5. UD2 Parameters'!$C$31","v":949.43087195178248},null,{"$f":"DJ12*'5. UD2 Parameters'!$C$31","v":949.41513523267918},null,null,34.680121122805019,null,200.42661050948163,null,2006,null,37.977234878071286,949.43087195178214,0,0]
[2007,null,1,null,{"$f":"'6. UD2 Assumptions'!D247","v":59.162898941999998},null,{"$f":"E13*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C13","v":8.4307130992349997},null,{"$f":"G13+(I12*'5. UD2 Parameters'!$G$10)","v":23.862748472924494},null,{"$f":"I12*(1-'5. UD2 Parameters'!$G$10)","v":7.5898561316542219},null,{"$f":"K13*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.059904087769481},null,{"$f":"E13*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C13","v":2.810237699745},null,{"$f":"'6. UD2 Assumptions'!F247","v":197.20966314},null,{"$f":"Q13*C13*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":86.969461444739991},null,{"$f":"S13+U12*'5. UD2 Parameters'!$G$11","v":383.0758850666918},null,{"$f":"U12*(1-'5. UD2 Parameters'!$G$11)","v":54.869956804270942},null,{"$f":"W13*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":36.57997120284729},null,{"$f":"Q13*C13*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":28.989820481579997},null,{"$f":"'6. UD2 Assumptions'!H247","v":47.330319153600001},null,{"$f":"AC13*C13*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.6147061174760005},null,{"$f":"AE13+(AG12*'5. UD2 Parameters'!$G$12)","v":26.22509435987994},null,{"$f":"AG12*(1-'5. UD2 Parameters'!$G$12)","v":1.5669299476542125},null,{"$f":"AI13*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.0446199651028083},null,{"$f":"AC13*C13*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.5382353724920002},null,{"$f":"'6. UD2 Assumptions'!J247","v":7.8883865256000005},null,{"$f":"AO13*C13*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":2.9581449471000006E-2},null,{"$f":"AQ13+(AS12*'5. UD2 Parameters'!$G$13)","v":0.18568239024461852},null,{"$f":"AS12*(1-'5. UD2 Parameters'!$G$13)","v":5.5602700537035312E-3},null,{"$f":"AU13*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.7068467024690206E-3},null,{"$f":"AO13*C13*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":9.8604831570000013E-3},null,{"$f":"'6. UD2 Assumptions'!L247","v":19.720966314000002},null,{"$f":"BA13*C13*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.59162898942000008},null,{"$f":"BC13+BE12*'5. UD2 Parameters'!$G$14","v":3.3621915845999921},null,{"$f":"BE12*(1-'5. UD2 Parameters'!$G$14)","v":0.20088845482746312},null,{"$f":"BG13*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.13392563655164208},null,{"$f":"BA13*C13*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.19720966314000002},null,{"$f":"'6. UD2 Assumptions'!N247","v":1.1832579788399999},null,{"$f":"BM13*'5. UD2 Parameters'!$C$15*C13*'5. UD2 Parameters'!$C$28","v":1.77488696826E-3},null,{"$f":"BO13+(BQ12*'5. UD2 Parameters'!$G$15)","v":1.0669050805708263E-2},null,{"$f":"BQ12*(1-'5. UD2 Parameters'!$G$15)","v":4.5601353129395768E-4},null,{"$f":"BS13*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.0400902086263844E-4},null,{"$f":"BM13*'5. UD2 Parameters'!$C$15*C13*(1-'5. UD2 Parameters'!$C$28)","v":5.9162898942E-4},null,{"$f":"'6. UD2 Assumptions'!R247","v":13.077000000000002},null,{"$f":"BY13*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C13","v":0.29423250000000001},null,{"$f":"CA13+CC12*'5. UD2 Parameters'!$G$16","v":0.59543016537038507},null,{"$f":"CC12*(1-'5. UD2 Parameters'!$G$16)","v":9.1728345267424044E-3},null,{"$f":"CE13*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":6.1152230178282696E-3},null,{"$f":"BY13*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C13","v":9.8077500000000012E-2},null,{"$f":"'6. UD2 Assumptions'!T247","v":0.88669200000000004},null,{"$f":"CK13*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C13","v":9.9752850000000004E-3},null,{"$f":"CM13+CO12*'5. UD2 Parameters'!$G$17","v":1.900857026992394E-2},null,{"$f":"CO12*(1-'5. UD2 Parameters'!$G$17)","v":1.6739115838777035E-3},null,{"$f":"CQ13*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.1159410559184689E-3},null,null,null,42.829662912068301,null,{"$f":"CW13*'5. UD2 Parameters'!$C$31","v":1070.7415728017074},null,42.828546971012379,null,{"$f":"DA13*'5. UD2 Parameters'!$C$31","v":1070.7136742753096},null,null,null,null,42.829662912068301,null,42.828546971012379,null,null,{"$f":"DH13*'5. UD2 Parameters'!$C$31","v":1070.7415728017074},null,{"$f":"DJ13*'5. UD2 Parameters'!$C$31","v":1070.7136742753096},null,null,33.644032829103416,null,234.07064333858506,null,2007,null,42.829662912068301,1070.7415728017074,0,0]
[2008,null,1,null,{"$f":"'6. UD2 Assumptions'!D248","v":59.923617104999998},null,{"$f":"E14*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C14","v":8.5391154374624989},null,{"$f":"G14+(I13*'5. UD2 Parameters'!$G$10)","v":24.534794092370127},null,{"$f":"I13*(1-'5. UD2 Parameters'!$G$10)","v":7.8670698180168648},null,{"$f":"K14*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.2447132120112432},null,{"$f":"E14*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C14","v":2.8463718124874999},null,{"$f":"'6. UD2 Assumptions'!F248","v":199.74539035000001},null,{"$f":"Q14*C14*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":88.087717144349995},null,{"$f":"S14+U13*'5. UD2 Parameters'!$G$11","v":411.27536346163788},null,{"$f":"U13*(1-'5. UD2 Parameters'!$G$11)","v":59.888238749403897},null,{"$f":"W14*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":39.925492499602598},null,{"$f":"Q14*C14*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":29.362572381450001},null,{"$f":"'6. UD2 Assumptions'!H248","v":47.938893684},null,{"$f":"AC14*C14*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.6740421341900005},null,{"$f":"AE14+(AG13*'5. UD2 Parameters'!$G$12)","v":29.126158041792397},null,{"$f":"AG13*(1-'5. UD2 Parameters'!$G$12)","v":1.7729784522775434},null,{"$f":"AI14*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.1819856348516955},null,{"$f":"AC14*C14*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.5580140447300002},null,{"$f":"'6. UD2 Assumptions'!J248","v":7.9898156140000003},null,{"$f":"AO14*C14*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":2.9961808552500004E-2},null,{"$f":"AQ14+(AS13*'5. UD2 Parameters'!$G$13)","v":0.20925773027635478},null,{"$f":"AS13*(1-'5. UD2 Parameters'!$G$13)","v":6.3864685207637561E-3},null,{"$f":"AU14*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":4.2576456805091707E-3},null,{"$f":"AO14*C14*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":9.9872695175000012E-3},null,{"$f":"'6. UD2 Assumptions'!L248","v":19.974539035000003},null,{"$f":"BA14*C14*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.59923617105000004},null,{"$f":"BC14+BE13*'5. UD2 Parameters'!$G$14","v":3.7341228258708199},null,{"$f":"BE13*(1-'5. UD2 Parameters'!$G$14)","v":0.22730492977917222},null,{"$f":"BG14*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.15153661985278147},null,{"$f":"BA14*C14*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.19974539035000002},null,{"$f":"'6. UD2 Assumptions'!N248","v":1.1984723421000001},null,{"$f":"BM14*'5. UD2 Parameters'!$C$15*C14*'5. UD2 Parameters'!$C$28","v":1.7977085131500002E-3},null,{"$f":"BO14+(BQ13*'5. UD2 Parameters'!$G$15)","v":1.194642357103275E-2},null,{"$f":"BQ13*(1-'5. UD2 Parameters'!$G$15)","v":5.203357478255128E-4},null,{"$f":"BS14*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.4689049855034183E-4},null,{"$f":"BM14*'5. UD2 Parameters'!$C$15*C14*(1-'5. UD2 Parameters'!$C$28)","v":5.9923617105000007E-4},null,{"$f":"'6. UD2 Assumptions'!R248","v":12.148},null,{"$f":"BY14*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C14","v":0.27332999999999996},null,{"$f":"CA14+CC13*'5. UD2 Parameters'!$G$16","v":0.85116254452373974},null,{"$f":"CC13*(1-'5. UD2 Parameters'!$G$16)","v":1.7597620846645286E-2},null,{"$f":"CE14*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.1731747231096858E-2},null,{"$f":"BY14*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C14","v":9.1109999999999997E-2},null,{"$f":"'6. UD2 Assumptions'!T248","v":0.79310400000000003},null,{"$f":"CK14*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C14","v":8.9224200000000004E-3},null,{"$f":"CM14+CO13*'5. UD2 Parameters'!$G$17","v":2.4959281950534852E-2},null,{"$f":"CO13*(1-'5. UD2 Parameters'!$G$17)","v":2.9717083193890872E-3},null,{"$f":"CQ14*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.9811388795927245E-3},null,null,null,46.522045388608063,null,{"$f":"CW14*'5. UD2 Parameters'!$C$31","v":1163.0511347152017},null,46.52006424972847,null,{"$f":"DA14*'5. UD2 Parameters'!$C$31","v":1163.0016062432117},null,null,null,null,46.522045388608063,null,46.52006424972847,null,null,{"$f":"DH14*'5. UD2 Parameters'!$C$31","v":1163.0511347152017},null,{"$f":"DJ14*'5. UD2 Parameters'!$C$31","v":1163.0016062432117},null,null,34.068400134706053,null,268.13904347329111,null,2008,null,46.522045388608056,1163.0511347152014,0,0]
[2009,null,1,null,{"$f":"'6. UD2 Assumptions'!D249","v":62.391682431},null,{"$f":"E15*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C15","v":8.8908147464175009},null,{"$f":"G15+(I14*'5. UD2 Parameters'!$G$10)","v":25.336979051889976},null,{"$f":"I14*(1-'5. UD2 Parameters'!$G$10)","v":8.088629786897652},null,{"$f":"K15*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.3924198579317677},null,{"$f":"E15*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C15","v":2.9636049154725002},null,{"$f":"'6. UD2 Assumptions'!F249","v":207.97227477000001},null,{"$f":"Q15*C15*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":91.71577317357},null,{"$f":"S15+U14*'5. UD2 Parameters'!$G$11","v":438.6943272590438},null,{"$f":"U14*(1-'5. UD2 Parameters'!$G$11)","v":64.296809376164106},null,{"$f":"W15*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":42.864539584109401},null,{"$f":"Q15*C15*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":30.571924391189999},null,{"$f":"'6. UD2 Assumptions'!H249","v":49.9133459448},null,{"$f":"AC15*C15*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.8665512296180005},null,{"$f":"AE15+(AG14*'5. UD2 Parameters'!$G$12)","v":32.023600985389166},null,{"$f":"AG14*(1-'5. UD2 Parameters'!$G$12)","v":1.9691082860212299},null,{"$f":"AI15*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.3127388573474865},null,{"$f":"AC15*C15*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.622183743206},null,{"$f":"'6. UD2 Assumptions'!J249","v":8.3188909907999999},null,{"$f":"AO15*C15*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":3.1195841215500002E-2},null,{"$f":"AQ15+(AS14*'5. UD2 Parameters'!$G$13)","v":0.23325623896411313},null,{"$f":"AS14*(1-'5. UD2 Parameters'!$G$13)","v":7.1973325277416541E-3},null,{"$f":"AU15*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":4.7982216851611024E-3},null,{"$f":"AO15*C15*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.03986137385E-2},null,{"$f":"'6. UD2 Assumptions'!L249","v":20.797227477000003},null,{"$f":"BA15*C15*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.62391682431000017},null,{"$f":"BC15+BE14*'5. UD2 Parameters'!$G$14","v":4.1055898699216886},null,{"$f":"BE14*(1-'5. UD2 Parameters'!$G$14)","v":0.25244978025913201},null,{"$f":"BG15*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.168299853506088},null,{"$f":"BA15*C15*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.20797227477000005},null,{"$f":"'6. UD2 Assumptions'!N249","v":1.2478336486200001},null,{"$f":"BM15*'5. UD2 Parameters'!$C$15*C15*'5. UD2 Parameters'!$C$28","v":1.8717504729300004E-3},null,{"$f":"BO15+(BQ14*'5. UD2 Parameters'!$G$15)","v":1.3235540091245248E-2},null,{"$f":"BQ14*(1-'5. UD2 Parameters'!$G$15)","v":5.8263395271750237E-4},null,{"$f":"BS15*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.8842263514500156E-4},null,{"$f":"BM15*'5. UD2 Parameters'!$C$15*C15*(1-'5. UD2 Parameters'!$C$28)","v":6.2391682431000011E-4},null,{"$f":"'6. UD2 Assumptions'!R249","v":9.1259999999999994},null,{"$f":"BY15*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C15","v":0.20533499999999999},null,{"$f":"CA15+CC14*'5. UD2 Parameters'!$G$16","v":1.0313418896568465},null,{"$f":"CC14*(1-'5. UD2 Parameters'!$G$16)","v":2.51556548668933E-2},null,{"$f":"CE15*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.6770436577928864E-2},null,{"$f":"BY15*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C15","v":6.8444999999999992E-2},null,{"$f":"'6. UD2 Assumptions'!T249","v":1.1668799999999999},null,{"$f":"CK15*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C15","v":1.3127399999999997E-2},null,{"$f":"CM15+CO14*'5. UD2 Parameters'!$G$17","v":3.4184668029175413E-2},null,{"$f":"CO14*(1-'5. UD2 Parameters'!$G$17)","v":3.902013921359436E-3},null,{"$f":"CQ15*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.601342614239624E-3},null,null,null,49.762556576407221,null,{"$f":"CW15*'5. UD2 Parameters'!$C$31","v":1244.0639144101806},null,49.759955233792979,null,{"$f":"DA15*'5. UD2 Parameters'!$C$31","v":1243.9988808448245},null,11.9,null,null,37.862556576407222,null,37.859955233792981,null,null,{"$f":"DH15*'5. UD2 Parameters'!$C$31","v":946.56391441018059},null,{"$f":"DJ15*'5. UD2 Parameters'!$C$31","v":946.4988808448245},null,null,35.445152855201307,null,303.5841963284924,null,2009,null,49.762556576407221,1244.0639144101806,0,0]
[2010,null,1,null,{"$f":"'6. UD2 Assumptions'!D250","v":64.153748977500001},null,{"$f":"E16*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C16","v":9.1419092292937503},null,{"$f":"G16+(I15*'5. UD2 Parameters'!$G$10)","v":26.125794193760669},null,{"$f":"I15*(1-'5. UD2 Parameters'!$G$10)","v":8.3530940874230577},null,{"$f":"K16*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.5687293916153715},null,{"$f":"E16*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C16","v":3.0473030764312501},null,{"$f":"'6. UD2 Assumptions'!F250","v":213.845829925},null,{"$f":"Q16*C16*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":94.306010996924996},null,{"$f":"S16+U15*'5. UD2 Parameters'!$G$11","v":464.41698014580015},null,{"$f":"U15*(1-'5. UD2 Parameters'!$G$11)","v":68.583358110168675},null,{"$f":"W16*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":45.722238740112445},null,{"$f":"Q16*C16*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":31.435336998975},null,{"$f":"'6. UD2 Assumptions'!H250","v":51.322999181999997},null,{"$f":"AC16*C16*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":5.0039924202449999},null,{"$f":"AE16+(AG15*'5. UD2 Parameters'!$G$12)","v":34.862600070155892},null,{"$f":"AG15*(1-'5. UD2 Parameters'!$G$12)","v":2.1649933354782722},null,{"$f":"AI16*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.4433288903188481},null,{"$f":"AC16*C16*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.667997473415},null,{"$f":"'6. UD2 Assumptions'!J250","v":8.5538331969999994},null,{"$f":"AO16*C16*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":3.2076874488749997E-2},null,{"$f":"AQ16+(AS15*'5. UD2 Parameters'!$G$13)","v":0.25731036220836684},null,{"$f":"AS15*(1-'5. UD2 Parameters'!$G$13)","v":8.0227512444962772E-3},null,{"$f":"AU16*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.3485008296641845E-3},null,{"$f":"AO16*C16*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.0692291496249999E-2},null,{"$f":"'6. UD2 Assumptions'!L250","v":21.3845829925},null,{"$f":"BA16*C16*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.64153748977500002},null,{"$f":"BC16+BE15*'5. UD2 Parameters'!$G$14","v":4.4695641115584488},null,{"$f":"BE15*(1-'5. UD2 Parameters'!$G$14)","v":0.27756324813824007},null,{"$f":"BG16*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.18504216542549337},null,{"$f":"BA16*C16*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.21384582992500001},null,{"$f":"'6. UD2 Assumptions'!N250","v":1.28307497955},null,{"$f":"BM16*'5. UD2 Parameters'!$C$15*C16*'5. UD2 Parameters'!$C$28","v":1.9246124693250001E-3},null,{"$f":"BO16+(BQ15*'5. UD2 Parameters'!$G$15)","v":1.4514647653276345E-2},null,{"$f":"BQ15*(1-'5. UD2 Parameters'!$G$15)","v":6.4550490729390285E-4},null,{"$f":"BS16*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":4.3033660486260187E-4},null,{"$f":"BM16*'5. UD2 Parameters'!$C$15*C16*(1-'5. UD2 Parameters'!$C$28)","v":6.4153748977500004E-4},null,{"$f":"'6. UD2 Assumptions'!R250","v":10.949},null,{"$f":"BY16*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C16","v":0.24635249999999997},null,{"$f":"CA16+CC15*'5. UD2 Parameters'!$G$16","v":1.2472136303789649},null,{"$f":"CC15*(1-'5. UD2 Parameters'!$G$16)","v":3.0480759277881474E-2},null,{"$f":"CE16*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.0320506185254314E-2},null,{"$f":"BY16*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C16","v":8.2117499999999996E-2},null,{"$f":"'6. UD2 Assumptions'!T250","v":1.131624},null,{"$f":"CK16*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C16","v":1.2730769999999999E-2},null,{"$f":"CM16+CO15*'5. UD2 Parameters'!$G$17","v":4.1571171683242536E-2},null,{"$f":"CO15*(1-'5. UD2 Parameters'!$G$17)","v":5.3442663459328764E-3},null,{"$f":"CQ16*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.5628442306219173E-3},null,null,null,52.94900137532256,null,{"$f":"CW16*'5. UD2 Parameters'!$C$31","v":1323.725034383064},null,52.945438531091938,null,{"$f":"DA16*'5. UD2 Parameters'!$C$31","v":1323.6359632772985},null,9,null,null,43.94900137532256,null,43.945438531091938,null,null,{"$f":"DH16*'5. UD2 Parameters'!$C$31","v":1098.725034383064},null,{"$f":"DJ16*'5. UD2 Parameters'!$C$31","v":1098.6359632772985},null,null,36.457934707732271,null,340.04213103622465,null,2010,null,52.949001375322553,1323.7250343830638,0,0]
[2011,null,1,null,{"$f":"'6. UD2 Assumptions'!D251","v":62.174060999999995},null,{"$f":"E17*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C17","v":8.8598036924999999},null,{"$f":"G17+(I16*'5. UD2 Parameters'!$G$10)","v":26.372447259179289},null,{"$f":"I16*(1-'5. UD2 Parameters'!$G$10)","v":8.613150627081378},null,{"$f":"K17*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.7421004180542514},null,{"$f":"E17*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C17","v":2.9532678975},null,{"$f":"'6. UD2 Assumptions'!F251","v":207.24687},null,{"$f":"Q17*C17*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":91.395869669999996},null,{"$f":"S17+U16*'5. UD2 Parameters'!$G$11","v":483.20813604895284},null,{"$f":"U16*(1-'5. UD2 Parameters'!$G$11)","v":72.604713766847297},null,{"$f":"W17*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":48.403142511231529},null,{"$f":"Q17*C17*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":30.465289889999998},null,{"$f":"'6. UD2 Assumptions'!H251","v":49.739248799999999},null,{"$f":"AC17*C17*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.8495767580000004},null,{"$f":"AE17+(AG16*'5. UD2 Parameters'!$G$12)","v":37.355249609266032},null,{"$f":"AG16*(1-'5. UD2 Parameters'!$G$12)","v":2.3569272188898598},null,{"$f":"AI17*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.5712848125932397},null,{"$f":"AC17*C17*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.6165255860000001},null,{"$f":"'6. UD2 Assumptions'!J251","v":8.2898747999999998},null,{"$f":"AO17*C17*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":3.1087030499999998E-2},null,{"$f":"AQ17+(AS16*'5. UD2 Parameters'!$G$13)","v":0.27954730990759524},null,{"$f":"AS16*(1-'5. UD2 Parameters'!$G$13)","v":8.8500828007715797E-3},null,{"$f":"AU17*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.9000552005143859E-3},null,{"$f":"AO17*C17*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.0362343499999999E-2},null,{"$f":"'6. UD2 Assumptions'!L251","v":20.724687000000003},null,{"$f":"BA17*C17*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.62174061000000003},null,{"$f":"BC17+BE16*'5. UD2 Parameters'!$G$14","v":4.7891345652905182},null,{"$f":"BE16*(1-'5. UD2 Parameters'!$G$14)","v":0.30217015626793081},null,{"$f":"BG17*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.2014467708452872},null,{"$f":"BA17*C17*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.20724687000000003},null,{"$f":"'6. UD2 Assumptions'!N251","v":1.2434812200000001},null,{"$f":"BM17*'5. UD2 Parameters'!$C$15*C17*'5. UD2 Parameters'!$C$28","v":1.86522183E-3},null,{"$f":"BO17+(BQ16*'5. UD2 Parameters'!$G$15)","v":1.5671981764056698E-2},null,{"$f":"BQ16*(1-'5. UD2 Parameters'!$G$15)","v":7.0788771921964806E-4},null,{"$f":"BS17*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":4.7192514614643203E-4},null,{"$f":"BM17*'5. UD2 Parameters'!$C$15*C17*(1-'5. UD2 Parameters'!$C$28)","v":6.2174061000000002E-4},null,{"$f":"'6. UD2 Assumptions'!R251","v":10.401999999999999},null,{"$f":"BY17*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C17","v":0.23404499999999995},null,{"$f":"CA17+CC16*'5. UD2 Parameters'!$G$16","v":1.4443978969820863},null,{"$f":"CC16*(1-'5. UD2 Parameters'!$G$16)","v":3.6860733396878467E-2},null,{"$f":"CE17*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.4573822264585644E-2},null,{"$f":"BY17*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C17","v":7.8014999999999987E-2},null,{"$f":"'6. UD2 Assumptions'!T251","v":1.5630550000000001},null,{"$f":"CK17*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C17","v":1.7584368749999999E-2},null,{"$f":"CM17+CO16*'5. UD2 Parameters'!$G$17","v":5.2656503683839589E-2},null,{"$f":"CO16*(1-'5. UD2 Parameters'!$G$17)","v":6.4990367494029422E-3},null,{"$f":"CQ17*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":4.3326911662686278E-3},null,null,null,55.953253006501818,null,{"$f":"CW17*'5. UD2 Parameters'!$C$31","v":1398.8313251625455},null,55.948920315335549,null,{"$f":"DA17*'5. UD2 Parameters'!$C$31","v":1398.7230078833886},null,10.199999999999999,null,null,45.753253006501822,null,45.748920315335553,null,null,{"$f":"DH17*'5. UD2 Parameters'!$C$31","v":1143.8313251625455},null,{"$f":"DJ17*'5. UD2 Parameters'!$C$31","v":1143.7230078833888},null,null,35.331329327609993,null,375.37346036383462,null,2011,null,55.953253006501811,1398.8313251625452,0,0]
[2012,null,1,null,{"$f":"'6. UD2 Assumptions'!D252","v":58.180867482000004},null,{"$f":"E18*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C18","v":8.2907736161849996},null,{"$f":"G18+(I17*'5. UD2 Parameters'!$G$10)","v":25.968753677030531},null,{"$f":"I17*(1-'5. UD2 Parameters'!$G$10)","v":8.6944671983337578},null,{"$f":"K18*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.7963114655558385},null,{"$f":"E18*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C18","v":2.763591205395},null,{"$f":"'6. UD2 Assumptions'!F252","v":193.93622494000002},null,{"$f":"Q18*C18*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":85.525875198540007},null,{"$f":"S18+U17*'5. UD2 Parameters'!$G$11","v":493.19157867616025},null,{"$f":"U17*(1-'5. UD2 Parameters'!$G$11)","v":75.542432571332611},null,{"$f":"W18*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":50.361621714221741},null,{"$f":"Q18*C18*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":28.508625066180002},null,{"$f":"'6. UD2 Assumptions'!H252","v":46.544693985600006},null,{"$f":"AC18*C18*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.5381076635960014},null,{"$f":"AE18+(AG17*'5. UD2 Parameters'!$G$12)","v":39.367911540319739},null,{"$f":"AG17*(1-'5. UD2 Parameters'!$G$12)","v":2.5254457325422948},null,{"$f":"AI18*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.6836304883615298},null,{"$f":"AC18*C18*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.5127025545320003},null,{"$f":"'6. UD2 Assumptions'!J252","v":7.757448997600001},null,{"$f":"AO18*C18*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":2.9090433741000003E-2},null,{"$f":"AQ18+(AS17*'5. UD2 Parameters'!$G$13)","v":0.29902283028800647},null,{"$f":"AS17*(1-'5. UD2 Parameters'!$G$13)","v":9.6149133605888046E-3},null,{"$f":"AU18*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":6.4099422403925358E-3},null,{"$f":"AO18*C18*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":9.6968112470000017E-3},null,{"$f":"'6. UD2 Assumptions'!L252","v":19.393622494000002},null,{"$f":"BA18*C18*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.58180867482000009},null,{"$f":"BC18+BE17*'5. UD2 Parameters'!$G$14","v":5.0471681461948394},null,{"$f":"BE17*(1-'5. UD2 Parameters'!$G$14)","v":0.32377509391567888},null,{"$f":"BG18*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.21585006261045259},null,{"$f":"BA18*C18*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.19393622494000004},null,{"$f":"'6. UD2 Assumptions'!N252","v":1.1636173496400002},null,{"$f":"BM18*'5. UD2 Parameters'!$C$15*C18*'5. UD2 Parameters'!$C$28","v":1.7454260244600002E-3},null,{"$f":"BO18+(BQ17*'5. UD2 Parameters'!$G$15)","v":1.6653076218669339E-2},null,{"$f":"BQ17*(1-'5. UD2 Parameters'!$G$15)","v":7.6433156984736031E-4},null,{"$f":"BS18*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.0955437989824021E-4},null,{"$f":"BM18*'5. UD2 Parameters'!$C$15*C18*(1-'5. UD2 Parameters'!$C$28)","v":5.8180867482000007E-4},null,{"$f":"'6. UD2 Assumptions'!R252","v":7.37},null,{"$f":"BY18*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C18","v":0.165825},null,{"$f":"CA18+CC17*'5. UD2 Parameters'!$G$16","v":1.5675344877931239},null,{"$f":"CC17*(1-'5. UD2 Parameters'!$G$16)","v":4.2688409188962446E-2},null,{"$f":"CE18*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.8458939459308295E-2},null,{"$f":"BY18*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C18","v":5.5274999999999998E-2},null,{"$f":"'6. UD2 Assumptions'!T252","v":0.67796900000000004},null,{"$f":"CK18*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C18","v":7.6271512500000003E-3},null,{"$f":"CM18+CO17*'5. UD2 Parameters'!$G$17","v":5.2051590773033327E-2},null,{"$f":"CO17*(1-'5. UD2 Parameters'!$G$17)","v":8.2320641608062597E-3},null,{"$f":"CQ18*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.4880427738708392E-3},null,null,null,58.098280209603033,null,{"$f":"CW18*'5. UD2 Parameters'!$C$31","v":1452.4570052400759},null,58.092792166829163,null,{"$f":"DA18*'5. UD2 Parameters'!$C$31","v":1452.3198041707292},null,13.83,null,null,44.268280209603034,null,44.262792166829165,null,null,{"$f":"DH18*'5. UD2 Parameters'!$C$31","v":1106.7070052400759},null,{"$f":"DJ18*'5. UD2 Parameters'!$C$31","v":1106.5698041707292},null,null,33.044408670968821,null,408.41786903480346,null,2012,null,58.098280209603033,1452.4570052400759,0,0]
[2013,null,1,null,{"$f":"'6. UD2 Assumptions'!D253","v":64.456379938500007},null,{"$f":"E19*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C19","v":9.1850341412362511},null,{"$f":"G19+(I18*'5. UD2 Parameters'!$G$10)","v":26.592410301511535},null,{"$f":"I18*(1-'5. UD2 Parameters'!$G$10)","v":8.5613775167552468},null,{"$f":"K19*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.7075850111701643},null,{"$f":"E19*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C19","v":3.0616780470787504},null,{"$f":"'6. UD2 Assumptions'!F253","v":214.85459979500001},null,{"$f":"Q19*C19*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":94.750878509594997},null,{"$f":"S19+U18*'5. UD2 Parameters'!$G$11","v":510.83926128029867},null,{"$f":"U18*(1-'5. UD2 Parameters'!$G$11)","v":77.103195905456573},null,{"$f":"W19*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":51.402130603637715},null,{"$f":"Q19*C19*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":31.583626169864999},null,{"$f":"'6. UD2 Assumptions'!H253","v":51.565103950800001},null,{"$f":"AC19*C19*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":5.0275976352030005},null,{"$f":"AE19+(AG18*'5. UD2 Parameters'!$G$12)","v":41.733995058001184},null,{"$f":"AG18*(1-'5. UD2 Parameters'!$G$12)","v":2.6615141175215538},null,{"$f":"AI19*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.7743427450143692},null,{"$f":"AC19*C19*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.6758658784010001},null,{"$f":"'6. UD2 Assumptions'!J253","v":8.5941839918000014},null,{"$f":"AO19*C19*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":3.2228189969250004E-2},null,{"$f":"AQ19+(AS18*'5. UD2 Parameters'!$G$13)","v":0.32096625448001614},null,{"$f":"AS18*(1-'5. UD2 Parameters'!$G$13)","v":1.0284765777240331E-2},null,{"$f":"AU19*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":6.8565105181602201E-3},null,{"$f":"AO19*C19*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.0742729989750002E-2},null,{"$f":"'6. UD2 Assumptions'!L253","v":21.485459979500003},null,{"$f":"BA19*C19*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.64456379938500019},null,{"$f":"BC19+BE18*'5. UD2 Parameters'!$G$14","v":5.3505121869232308},null,{"$f":"BE18*(1-'5. UD2 Parameters'!$G$14)","v":0.34121975865660953},null,{"$f":"BG19*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.22747983910440633},null,{"$f":"BA19*C19*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.21485459979500005},null,{"$f":"'6. UD2 Assumptions'!N253","v":1.2891275987700002},null,{"$f":"BM19*'5. UD2 Parameters'!$C$15*C19*'5. UD2 Parameters'!$C$28","v":1.9336913981550003E-3},null,{"$f":"BO19+(BQ18*'5. UD2 Parameters'!$G$15)","v":1.7774587505806363E-2},null,{"$f":"BQ18*(1-'5. UD2 Parameters'!$G$15)","v":8.1218011101797695E-4},null,{"$f":"BS19*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.4145340734531797E-4},null,{"$f":"BM19*'5. UD2 Parameters'!$C$15*C19*(1-'5. UD2 Parameters'!$C$28)","v":6.4456379938500005E-4},null,{"$f":"'6. UD2 Assumptions'!R253","v":6.963000000000001},null,{"$f":"BY19*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C19","v":0.15666750000000002},null,{"$f":"CA19+CC18*'5. UD2 Parameters'!$G$16","v":1.6778743423620854},null,{"$f":"CC18*(1-'5. UD2 Parameters'!$G$16)","v":4.6327645431038331E-2},null,{"$f":"CE19*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.0885096954025554E-2},null,{"$f":"BY19*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C19","v":5.2222500000000005E-2},null,{"$f":"'6. UD2 Assumptions'!T253","v":0.32495800000000002},null,{"$f":"CK19*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C19","v":3.6557775000000004E-3},null,{"$f":"CM19+CO18*'5. UD2 Parameters'!$G$17","v":4.7569873283081175E-2},null,{"$f":"CO18*(1-'5. UD2 Parameters'!$G$17)","v":8.1374949899521466E-3},null,{"$f":"CQ19*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.4249966599680972E-3},null,null,null,59.155246256466157,null,{"$f":"CW19*'5. UD2 Parameters'!$C$31","v":1478.8811564116538},null,59.149821259806188,null,{"$f":"DA19*'5. UD2 Parameters'!$C$31","v":1478.7455314951546},null,15.42,null,null,43.735246256466155,null,43.729821259806187,null,null,{"$f":"DH19*'5. UD2 Parameters'!$C$31","v":1093.3811564116538},null,{"$f":"DJ19*'5. UD2 Parameters'!$C$31","v":1093.2455314951546},null,null,36.599634488928885,null,445.01750352373233,null,2013,null,59.155246256466143,1478.8811564116536,0,0]
[2014,null,1,null,{"$f":"'6. UD2 Assumptions'!D254","v":62.520861037500005},null,{"$f":"E20*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C20","v":8.9092226978437505},null,{"$f":"G20+(I19*'5. UD2 Parameters'!$G$10)","v":26.73464839535157},null,{"$f":"I19*(1-'5. UD2 Parameters'!$G$10)","v":8.7669846040037136},null,{"$f":"K20*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.8446564026691421},null,{"$f":"E20*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C20","v":2.9697408992812502},null,{"$f":"'6. UD2 Assumptions'!F254","v":208.40287012500002},null,{"$f":"Q20*C20*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":91.905665725125004},null,{"$f":"S20+U19*'5. UD2 Parameters'!$G$11","v":522.88277740340027},null,{"$f":"U19*(1-'5. UD2 Parameters'!$G$11)","v":79.862149602023351},null,{"$f":"W20*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":53.241433068015567},null,{"$f":"Q20*C20*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":30.635221908375001},null,{"$f":"'6. UD2 Assumptions'!H254","v":50.01668883},null,{"$f":"AC20*C20*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.8766271609250005},null,{"$f":"AE20+(AG19*'5. UD2 Parameters'!$G$12)","v":43.789146232990689},null,{"$f":"AG19*(1-'5. UD2 Parameters'!$G$12)","v":2.8214759859354928},null,{"$f":"AI20*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.8809839906236618},null,{"$f":"AC20*C20*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.6255423869750001},null,{"$f":"'6. UD2 Assumptions'!J254","v":8.3361148050000011},null,{"$f":"AO20*C20*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":3.1260430518750007E-2},null,{"$f":"AQ20+(AS19*'5. UD2 Parameters'!$G$13)","v":0.341187184280558},null,{"$f":"AS19*(1-'5. UD2 Parameters'!$G$13)","v":1.1039500718208148E-2},null,{"$f":"AU20*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":7.3596671454720982E-3},null,{"$f":"AO20*C20*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.0420143506250002E-2},null,{"$f":"'6. UD2 Assumptions'!L254","v":20.840287012500003},null,{"$f":"BA20*C20*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.62520861037500008},null,{"$f":"BC20+BE19*'5. UD2 Parameters'!$G$14","v":5.6139931067936804},null,{"$f":"BE19*(1-'5. UD2 Parameters'!$G$14)","v":0.3617276905045505},null,{"$f":"BG20*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.24115179366970033},null,{"$f":"BA20*C20*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.20840287012500003},null,{"$f":"'6. UD2 Assumptions'!N254","v":1.2504172207500002},null,{"$f":"BM20*'5. UD2 Parameters'!$C$15*C20*'5. UD2 Parameters'!$C$28","v":1.8756258311250005E-3},null,{"$f":"BO20+(BQ19*'5. UD2 Parameters'!$G$15)","v":1.8783336475010771E-2},null,{"$f":"BQ19*(1-'5. UD2 Parameters'!$G$15)","v":8.6687686192059462E-4},null,{"$f":"BS20*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.7791790794706308E-4},null,{"$f":"BM20*'5. UD2 Parameters'!$C$15*C20*(1-'5. UD2 Parameters'!$C$28)","v":6.2520861037500014E-4},null,{"$f":"'6. UD2 Assumptions'!R254","v":5.1909999999999998},null,{"$f":"BY20*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C20","v":0.11679749999999998},null,{"$f":"CA20+CC19*'5. UD2 Parameters'!$G$16","v":1.7450831614009261},null,{"$f":"CC19*(1-'5. UD2 Parameters'!$G$16)","v":4.9588680961159197E-2},null,{"$f":"CE20*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.3059120640772793E-2},null,{"$f":"BY20*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C20","v":3.8932499999999995E-2},null,{"$f":"'6. UD2 Assumptions'!T254","v":0.18939},null,{"$f":"CK20*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C20","v":2.1306375000000001E-3},null,{"$f":"CM20+CO19*'5. UD2 Parameters'!$G$17","v":4.2263665918883891E-2},null,{"$f":"CO19*(1-'5. UD2 Parameters'!$G$17)","v":7.4368448641972821E-3},null,{"$f":"CQ20*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":4.9578965761315208E-3},null,null,null,61.254179857248396,null,{"$f":"CW20*'5. UD2 Parameters'!$C$31","v":1531.3544964312098},null,61.249221960672266,null,{"$f":"DA20*'5. UD2 Parameters'!$C$31","v":1531.2305490168067},null,15.92,null,null,45.334179857248394,null,45.329221960672264,null,null,{"$f":"DH20*'5. UD2 Parameters'!$C$31","v":1133.3544964312098},null,{"$f":"DJ20*'5. UD2 Parameters'!$C$31","v":1133.2305490168067},null,null,35.488885916872874,null,480.50638944060518,null,2014,null,61.254179857248396,1531.3544964312098,0,0]
[2015,null,1,null,{"$f":"'6. UD2 Assumptions'!D255","v":63.771278258250007},null,{"$f":"E21*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C21","v":9.0874071518006261},null,{"$f":"G21+(I20*'5. UD2 Parameters'!$G$10)","v":27.008177894919321},null,{"$f":"I20*(1-'5. UD2 Parameters'!$G$10)","v":8.8138776522328737},null,{"$f":"K21*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.8759184348219158},null,{"$f":"E21*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C21","v":3.0291357172668754},null,{"$f":"'6. UD2 Assumptions'!F255","v":212.57092752750003},null,{"$f":"Q21*C21*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":93.743779039627512},null,{"$f":"S21+U20*'5. UD2 Parameters'!$G$11","v":534.88158153907489},null,{"$f":"U20*(1-'5. UD2 Parameters'!$G$11)","v":81.744974903952851},null,{"$f":"W21*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":54.496649935968563},null,{"$f":"Q21*C21*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":31.247926346542503},null,{"$f":"'6. UD2 Assumptions'!H255","v":51.017022606600008},null,{"$f":"AC21*C21*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.9741597041435011},null,{"$f":"AE21+(AG20*'5. UD2 Parameters'!$G$12)","v":45.802889030741859},null,{"$f":"AG20*(1-'5. UD2 Parameters'!$G$12)","v":2.9604169063923353},null,{"$f":"AI21*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.9736112709282234},null,{"$f":"AC21*C21*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.6580532347145003},null,{"$f":"'6. UD2 Assumptions'!J255","v":8.5028371011000008},null,{"$f":"AO21*C21*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":3.1885639129125003E-2},null,{"$f":"AQ21+(AS20*'5. UD2 Parameters'!$G$13)","v":0.36133783222810023},null,{"$f":"AS20*(1-'5. UD2 Parameters'!$G$13)","v":1.1734991181582756E-2},null,{"$f":"AU21*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":7.823327454388504E-3},null,{"$f":"AO21*C21*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.0628546376375001E-2},null,{"$f":"'6. UD2 Assumptions'!L255","v":21.257092752750005},null,{"$f":"BA21*C21*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.63771278258250019},null,{"$f":"BC21+BE20*'5. UD2 Parameters'!$G$14","v":5.8721652603515224},null,{"$f":"BE20*(1-'5. UD2 Parameters'!$G$14)","v":0.37954062902465852},null,{"$f":"BG21*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.25302708601643897},null,{"$f":"BA21*C21*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.21257092752750006},null,{"$f":"'6. UD2 Assumptions'!N255","v":1.2754255651650002},null,{"$f":"BM21*'5. UD2 Parameters'!$C$15*C21*'5. UD2 Parameters'!$C$28","v":1.9131383477475005E-3},null,{"$f":"BO21+(BQ20*'5. UD2 Parameters'!$G$15)","v":1.9780400693075264E-2},null,{"$f":"BQ20*(1-'5. UD2 Parameters'!$G$15)","v":9.1607412968300512E-4},null,{"$f":"BS21*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":6.1071608645533668E-4},null,null,null,{"$f":"'6. UD2 Assumptions'!R255","v":5.8398750000000001},null,{"$f":"BY21*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C21","v":0.13139718750000001},null,{"$f":"CA21+CC20*'5. UD2 Parameters'!$G$16","v":1.8249053471522392},null,{"$f":"CC20*(1-'5. UD2 Parameters'!$G$16)","v":5.1575001748687004E-2},null,{"$f":"CE21*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.4383334499124667E-2},null,{"$f":"BY21*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C21","v":4.3799062499999999E-2},null,{"$f":"'6. UD2 Assumptions'!T255","v":0.18939},null,{"$f":"CK21*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C21","v":2.1306375000000001E-3},null,{"$f":"CM21+CO20*'5. UD2 Parameters'!$G$17","v":3.7787005456146008E-2},null,{"$f":"CO20*(1-'5. UD2 Parameters'!$G$17)","v":6.6072979627378806E-3},null,{"$f":"CQ21*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":4.4048653084919204E-3},null,null,null,62.646428971083594,null,{"$f":"CW21*'5. UD2 Parameters'!$C$31","v":1566.1607242770899},null,62.642024105775107,null,{"$f":"DA21*'5. UD2 Parameters'!$C$31","v":1566.0506026443777},null,{"$f":"DE20+(DE22-DE20)/2","v":17.114000000000001},null,null,45.53242897108359,null,45.528024105775103,null,null,{"$f":"DH21*'5. UD2 Parameters'!$C$31","v":1138.3107242770898},null,{"$f":"DJ21*'5. UD2 Parameters'!$C$31","v":1138.2006026443776},null,null,{"$f":"CI21+BW21+BK21+AY21+AM21+AA21+O21","v":36.202113834927751},null,516.70850327553296,null,2015,null,62.646428971083594,1566.1607242770899,0,0]
[2016,null,1,null,{"$f":"'6. UD2 Assumptions'!D256","v":65.046703823415015},null,{"$f":"E22*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C22","v":9.26915529483664},null,{"$f":"G22+(I21*'5. UD2 Parameters'!$G$10)","v":27.373278344697695},null,{"$f":"I21*(1-'5. UD2 Parameters'!$G$10)","v":8.9040548450582655},null,{"$f":"K22*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.936036563372177},null,{"$f":"E22*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C22","v":3.089718431612213},null,{"$f":"'6. UD2 Assumptions'!F256","v":216.82234607805006},null,{"$f":"Q22*C22*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":95.618654620420074},null,{"$f":"S22+U21*'5. UD2 Parameters'!$G$11","v":546.8794260103673},null,{"$f":"U21*(1-'5. UD2 Parameters'!$G$11)","v":83.620810149127621},null,{"$f":"W22*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":55.747206766085078},null,{"$f":"Q22*C22*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":31.872884873473357},null,{"$f":"'6. UD2 Assumptions'!H256","v":52.037363058732012},null,{"$f":"AC22*C22*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":5.073642898226371},null,{"$f":"AE22+(AG21*'5. UD2 Parameters'!$G$12)","v":47.779973564328031},null,{"$f":"AG21*(1-'5. UD2 Parameters'!$G$12)","v":3.0965583646402006},null,{"$f":"AI22*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.0643722430934668},null,{"$f":"AC22*C22*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.6912142994087904},null,{"$f":"'6. UD2 Assumptions'!J256","v":8.6728938431220026},null,{"$f":"AO22*C22*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":3.2523351911707507E-2},null,{"$f":"AQ22+(AS21*'5. UD2 Parameters'!$G$13)","v":0.38143311980992894},null,{"$f":"AS21*(1-'5. UD2 Parameters'!$G$13)","v":1.2428064329878794E-2},null,{"$f":"AU22*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":8.2853762199191945E-3},null,{"$f":"AO22*C22*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.0841117303902503E-2},null,{"$f":"'6. UD2 Assumptions'!L256","v":21.682234607805007},null,{"$f":"BA22*C22*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.6504670382341502},null,{"$f":"BC22+BE21*'5. UD2 Parameters'!$G$14","v":6.1256376364523133},null,{"$f":"BE21*(1-'5. UD2 Parameters'!$G$14)","v":0.39699466213335916},null,{"$f":"BG22*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.26466310808890608},null,{"$f":"BA22*C22*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.21682234607805007},null,{"$f":"'6. UD2 Assumptions'!N256","v":1.3009340764683004},null,{"$f":"BM22*'5. UD2 Parameters'!$C$15*C22*'5. UD2 Parameters'!$C$28","v":1.9514011147024504E-3},null,{"$f":"BO22+(BQ21*'5. UD2 Parameters'!$G$15)","v":2.0767100282369957E-2},null,{"$f":"BQ21*(1-'5. UD2 Parameters'!$G$15)","v":9.6470152540775592E-4},null,{"$f":"BS22*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":6.4313435027183721E-4},null,null,null,{"$f":"'6. UD2 Assumptions'!R256","v":6.4887500000000005},null,{"$f":"BY22*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C22","v":0.14599687500000003},null,{"$f":"CA22+CC21*'5. UD2 Parameters'!$G$16","v":1.9169681182926803},null,{"$f":"CC21*(1-'5. UD2 Parameters'!$G$16)","v":5.3934103859558935E-2},null,{"$f":"CE22*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.5956069239705957E-2},null,{"$f":"BY22*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C22","v":4.8665625000000004E-2},null,{"$f":"'6. UD2 Assumptions'!T256","v":0.18939},null,{"$f":"CK22*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C22","v":2.1306375000000001E-3},null,{"$f":"CM22+CO21*'5. UD2 Parameters'!$G$17","v":3.4010204527885973E-2},null,{"$f":"CO21*(1-'5. UD2 Parameters'!$G$17)","v":5.907438428260036E-3},null,{"$f":"CQ22*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.9382922855066907E-3},null,null,null,64.061101552735039,null,{"$f":"CW22*'5. UD2 Parameters'!$C$31","v":1601.5275388183759},null,64.057163260449528,null,{"$f":"DA22*'5. UD2 Parameters'!$C$31","v":1601.4290815112381},null,{"$f":"DE20*(1+$DF$9)","v":18.308},null,null,45.753101552735039,null,45.749163260449528,null,null,{"$f":"DH22*'5. UD2 Parameters'!$C$31","v":1143.8275388183761},null,{"$f":"DJ22*'5. UD2 Parameters'!$C$31","v":1143.7290815112383},null,null,36.930146692876313,null,553.63864996840925,null,2016,null,64.061101552735039,1601.5275388183759,0,0]
[2017,null,1,null,{"$f":"'6. UD2 Assumptions'!D257","v":66.34763789988331},null,{"$f":"E23*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C23","v":9.4545384007333713},null,{"$f":"G23+(I22*'5. UD2 Parameters'!$G$10)","v":27.803395600897503},null,{"$f":"I22*(1-'5. UD2 Parameters'!$G$10)","v":9.0244211445335676},null,{"$f":"K23*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":6.0162807630223778},null,{"$f":"E23*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C23","v":3.1515128002444572},null,{"$f":"'6. UD2 Assumptions'!F257","v":221.15879299961102},null,{"$f":"Q23*C23*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":97.531027712828461},null,{"$f":"S23+U22*'5. UD2 Parameters'!$G$11","v":558.9139583582006},null,{"$f":"U22*(1-'5. UD2 Parameters'!$G$11)","v":85.496495364995184},null,{"$f":"W23*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":56.997663576663456},null,{"$f":"Q23*C23*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":32.510342570942818},null,{"$f":"'6. UD2 Assumptions'!H257","v":53.078110319906642},null,{"$f":"AC23*C23*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":5.1751157561908974},null,{"$f":"AE23+(AG22*'5. UD2 Parameters'!$G$12)","v":49.72486782283994},null,{"$f":"AG22*(1-'5. UD2 Parameters'!$G$12)","v":3.2302214976789916},null,{"$f":"AI23*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.1534809984526611},null,{"$f":"AC23*C23*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.7250385853969659},null,{"$f":"'6. UD2 Assumptions'!J257","v":8.8463517199844404},null,{"$f":"AO23*C23*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":3.3173818949941654E-2},null,{"$f":"AQ23+(AS22*'5. UD2 Parameters'!$G$13)","v":0.40148770537843032},null,{"$f":"AS22*(1-'5. UD2 Parameters'!$G$13)","v":1.3119233381440287E-2},null,{"$f":"AU23*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":8.7461555876268571E-3},null,{"$f":"AO23*C23*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.1057939649980551E-2},null,{"$f":"'6. UD2 Assumptions'!L257","v":22.115879299961104},null,{"$f":"BA23*C23*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.66347637899883316},null,{"$f":"BC23+BE22*'5. UD2 Parameters'!$G$14","v":6.3749830542102499},null,{"$f":"BE22*(1-'5. UD2 Parameters'!$G$14)","v":0.41413096124089643},null,{"$f":"BG23*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.27608730749393096},null,{"$f":"BA23*C23*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.22115879299961105},null,{"$f":"'6. UD2 Assumptions'!N257","v":1.3269527579976661},null,{"$f":"BM23*'5. UD2 Parameters'!$C$15*C23*'5. UD2 Parameters'!$C$28","v":1.9904291369964994E-3},null,{"$f":"BO23+(BQ22*'5. UD2 Parameters'!$G$15)","v":2.1744705987143891E-2},null,{"$f":"BQ22*(1-'5. UD2 Parameters'!$G$15)","v":1.0128234322225674E-3},null,{"$f":"BS23*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":6.7521562148171153E-4},null,null,null,{"$f":"'6. UD2 Assumptions'!R257","v":7.1376250000000008},null,{"$f":"BY23*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C23","v":0.16059656250000001},null,{"$f":"CA23+CC22*'5. UD2 Parameters'!$G$16","v":2.02090971085202},null,{"$f":"CC22*(1-'5. UD2 Parameters'!$G$16)","v":5.6654969940660473E-2},null,{"$f":"CE23*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.7769979960440313E-2},null,{"$f":"BY23*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C23","v":5.3532187500000002E-2},null,{"$f":"'6. UD2 Assumptions'!T257","v":0.18939},null,{"$f":"CK23*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C23","v":2.1306375000000001E-3},null,{"$f":"CM23+CO22*'5. UD2 Parameters'!$G$17","v":3.0823850465424418E-2},null,{"$f":"CO22*(1-'5. UD2 Parameters'!$G$17)","v":5.3169915624615548E-3},null,{"$f":"CQ23*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.5446610416410363E-3},null,null,null,65.494248657843613,null,{"$f":"CW23*'5. UD2 Parameters'!$C$31","v":1637.3562164460902},null,65.490703996801969,null,{"$f":"DA23*'5. UD2 Parameters'!$C$31","v":1637.2675999200492},null,18.308,null,null,47.186248657843613,null,47.182703996801969,null,null,{"$f":"DH23*'5. UD2 Parameters'!$C$31","v":1179.6562164460904},null,{"$f":"DJ23*'5. UD2 Parameters'!$C$31","v":1179.5675999200491},null,null,37.672642876733832,null,591.31129284514304,null,2017,null,65.494248657843613,1637.3562164460902,0,0]
[2018,null,1,null,{"$f":"'6. UD2 Assumptions'!D258","v":67.67459065788097},null,{"$f":"E24*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C24","v":9.6436291687480384},null,{"$f":"G24+(I23*'5. UD2 Parameters'!$G$10)","v":28.280802587888743},null,{"$f":"I23*(1-'5. UD2 Parameters'!$G$10)","v":9.1662221817567975},null,{"$f":"K24*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":6.1108147878378647},null,{"$f":"E24*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C24","v":3.214543056249346},null,{"$f":"'6. UD2 Assumptions'!F258","v":225.58196885960325},null,{"$f":"Q24*C24*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":99.481648267085035},null,{"$f":"S24+U23*'5. UD2 Parameters'!$G$11","v":571.01769043851516},null,{"$f":"U23*(1-'5. UD2 Parameters'!$G$11)","v":87.377916186770449},null,{"$f":"W24*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":58.251944124513628},null,{"$f":"Q24*C24*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":33.160549422361676},null,{"$f":"'6. UD2 Assumptions'!H258","v":54.139672526304778},null,{"$f":"AC24*C24*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":5.2786180713147157},null,{"$f":"AE24+(AG23*'5. UD2 Parameters'!$G$12)","v":51.64177752497082},null,{"$f":"AG23*(1-'5. UD2 Parameters'!$G$12)","v":3.3617083691838348},null,{"$f":"AI24*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.2411389127892232},null,{"$f":"AC24*C24*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.7595393571049054},null,{"$f":"'6. UD2 Assumptions'!J258","v":9.0232787543841297},null,{"$f":"AO24*C24*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":3.3837295328940489E-2},null,{"$f":"AQ24+(AS23*'5. UD2 Parameters'!$G$13)","v":0.42151599820317487},null,{"$f":"AS23*(1-'5. UD2 Parameters'!$G$13)","v":1.3809002504195905E-2},null,{"$f":"AU24*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":9.2060016694639358E-3},null,{"$f":"AO24*C24*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.1279098442980163E-2},null,{"$f":"'6. UD2 Assumptions'!L258","v":22.558196885960328},null,{"$f":"BA24*C24*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.67674590657880984},null,{"$f":"BC24+BE23*'5. UD2 Parameters'!$G$14","v":6.6207407083295937},null,{"$f":"BE23*(1-'5. UD2 Parameters'!$G$14)","v":0.43098825245946609},null,{"$f":"BG24*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.28732550163964404},null,{"$f":"BA24*C24*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.22558196885960327},null,{"$f":"'6. UD2 Assumptions'!N258","v":1.3534918131576195},null,{"$f":"BM24*'5. UD2 Parameters'!$C$15*C24*'5. UD2 Parameters'!$C$28","v":2.0302377197364292E-3},null,{"$f":"BO24+(BQ23*'5. UD2 Parameters'!$G$15)","v":2.2714441881824546E-2},null,{"$f":"BQ23*(1-'5. UD2 Parameters'!$G$15)","v":1.0605018250557771E-3},null,{"$f":"BS24*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":7.0700121670385133E-4},null,null,null,{"$f":"'6. UD2 Assumptions'!R258","v":7.7865000000000011},null,{"$f":"BY24*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C24","v":0.17519625000000003},null,{"$f":"CA24+CC23*'5. UD2 Parameters'!$G$16","v":2.1363790526011499},null,{"$f":"CC23*(1-'5. UD2 Parameters'!$G$16)","v":5.9726908250870112E-2},null,{"$f":"CE24*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.9817938833913408E-2},null,{"$f":"BY24*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C24","v":5.8398750000000006E-2},null,{"$f":"'6. UD2 Assumptions'!T258","v":0.18939},null,{"$f":"CK24*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C24","v":2.1306375000000001E-3},null,{"$f":"CM24+CO23*'5. UD2 Parameters'!$G$17","v":2.8135635649706649E-2},null,{"$f":"CO23*(1-'5. UD2 Parameters'!$G$17)","v":4.8188523157177698E-3},null,{"$f":"CQ24*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.2125682104785129E-3},null,null,null,66.94416683671092,null,{"$f":"CW24*'5. UD2 Parameters'!$C$31","v":1673.604170917773},null,66.940954268500434,null,{"$f":"DA24*'5. UD2 Parameters'!$C$31","v":1673.5238567125109},null,18.308,null,null,48.63616683671092,null,48.632954268500434,null,null,{"$f":"DH24*'5. UD2 Parameters'!$C$31","v":1215.9041709177729},null,{"$f":"DJ24*'5. UD2 Parameters'!$C$31","v":1215.8238567125109},null,null,38.429891653018515,null,629.7411844981616,null,2018,null,66.94416683671092,1673.604170917773,0,0]
[2019,null,1,null,{"$f":"'6. UD2 Assumptions'!D259","v":69.028082471038587},null,{"$f":"E25*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C25","v":9.8365017521229987},null,{"$f":"G25+(I24*'5. UD2 Parameters'!$G$10)","v":28.793690644761408},null,{"$f":"I24*(1-'5. UD2 Parameters'!$G$10)","v":9.3236136952503337},null,{"$f":"K25*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":6.2157424635002219},null,{"$f":"E25*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C25","v":3.2788339173743331},null,{"$f":"'6. UD2 Assumptions'!F259","v":230.09360823679532},null,{"$f":"Q25*C25*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":101.47128123242672},null,{"$f":"S25+U24*'5. UD2 Parameters'!$G$11","v":583.21881630952726},null,{"$f":"U24*(1-'5. UD2 Parameters'!$G$11)","v":89.270155361414666},null,{"$f":"W25*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":59.513436907609773},null,{"$f":"Q25*C25*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":33.823760410808909},null,{"$f":"'6. UD2 Assumptions'!H259","v":55.222465976830875},null,{"$f":"AC25*C25*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":5.3841904327410113},null,{"$f":"AE25+(AG24*'5. UD2 Parameters'!$G$12)","v":53.534664645981707},null,{"$f":"AG24*(1-'5. UD2 Parameters'!$G$12)","v":3.49130331173013},null,{"$f":"AI25*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.32753554115342},null,{"$f":"AC25*C25*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.7947301442470036},null,{"$f":"'6. UD2 Assumptions'!J259","v":9.2037443294718138},null,{"$f":"AO25*C25*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":3.4514041235519301E-2},null,{"$f":"AQ25+(AS24*'5. UD2 Parameters'!$G$13)","v":0.44153217213971963},null,{"$f":"AS24*(1-'5. UD2 Parameters'!$G$13)","v":1.4497867298974563E-2},null,{"$f":"AU25*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":9.6652448659830421E-3},null,{"$f":"AO25*C25*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.1504680411839767E-2},null,{"$f":"'6. UD2 Assumptions'!L259","v":23.009360823679533},null,{"$f":"BA25*C25*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.69028082471038599},null,{"$f":"BC25+BE24*'5. UD2 Parameters'!$G$14","v":6.8634185443566293},null,{"$f":"BE24*(1-'5. UD2 Parameters'!$G$14)","v":0.44760298868335013},null,{"$f":"BG25*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.29840199245556676},null,{"$f":"BA25*C25*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.23009360823679534},null,{"$f":"'6. UD2 Assumptions'!N259","v":1.380561649420772},null,{"$f":"BM25*'5. UD2 Parameters'!$C$15*C25*'5. UD2 Parameters'!$C$28","v":2.0708424741311578E-3},null,{"$f":"BO25+(BQ24*'5. UD2 Parameters'!$G$15)","v":2.3677487953234037E-2},null,{"$f":"BQ24*(1-'5. UD2 Parameters'!$G$15)","v":1.1077964027216675E-3},null,{"$f":"BS25*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":7.3853093514777827E-4},null,null,null,{"$f":"'6. UD2 Assumptions'!R259","v":8.4353750000000005},null,{"$f":"BY25*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C25","v":0.18979593750000001},null,{"$f":"CA25+CC24*'5. UD2 Parameters'!$G$16","v":2.2630354470633791},null,{"$f":"CC24*(1-'5. UD2 Parameters'!$G$16)","v":6.3139543037770612E-2},null,{"$f":"CE25*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":4.209302869184707E-2},null,{"$f":"BY25*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C25","v":6.3265312500000004E-2},null,{"$f":"'6. UD2 Assumptions'!T259","v":0.18939},null,{"$f":"CK25*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C25","v":2.1306375000000001E-3},null,{"$f":"CM25+CO24*'5. UD2 Parameters'!$G$17","v":2.5867683390232436E-2},null,{"$f":"CO24*(1-'5. UD2 Parameters'!$G$17)","v":4.398589759474214E-3},null,{"$f":"CQ25*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.9323931729828092E-3},null,null,null,68.410546102384941,null,{"$f":"CW25*'5. UD2 Parameters'!$C$31","v":1710.2636525596236},null,68.407613709211958,null,{"$f":"DA25*'5. UD2 Parameters'!$C$31","v":1710.1903427302989},null,18.308,null,null,50.102546102384942,null,50.099613709211958,null,null,{"$f":"DH25*'5. UD2 Parameters'!$C$31","v":1252.5636525596235},null,{"$f":"DJ25*'5. UD2 Parameters'!$C$31","v":1252.4903427302991},null,null,39.202188073578881,null,668.9433725717405,null,2019,null,68.410546102384941,1710.2636525596236,0,0]
[2020,null,1,null,{"$f":"'6. UD2 Assumptions'!D260","v":70.408644120459371},null,{"$f":"E26*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C26","v":10.033231787165461},null,{"$f":"G26+(I25*'5. UD2 Parameters'!$G$10)","v":29.334219825697886},null,{"$f":"I25*(1-'5. UD2 Parameters'!$G$10)","v":9.492702606228983},null,{"$f":"K26*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":6.3284684041526553},null,{"$f":"E26*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C26","v":3.3444105957218202},null,{"$f":"'6. UD2 Assumptions'!F260","v":234.69548040153123},null,{"$f":"Q26*C26*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":103.50070685707527},null,{"$f":"S26+U25*'5. UD2 Parameters'!$G$11","v":595.54190255441256},null,{"$f":"U25*(1-'5. UD2 Parameters'!$G$11)","v":91.177620612189941},null,{"$f":"W26*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":60.785080408126625},null,{"$f":"Q26*C26*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":34.500235619025091},null,{"$f":"'6. UD2 Assumptions'!H260","v":56.326915296367496},null,{"$f":"AC26*C26*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":5.4918742413958306},null,{"$f":"AE26+(AG25*'5. UD2 Parameters'!$G$12)","v":55.40726470804664},null,{"$f":"AG25*(1-'5. UD2 Parameters'!$G$12)","v":3.6192741793309033},null,{"$f":"AI26*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.4128494528872686},null,{"$f":"AC26*C26*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.8306247471319437},null,{"$f":"'6. UD2 Assumptions'!J260","v":9.3878192160612493},null,{"$f":"AO26*C26*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":3.5204322060229686E-2},null,{"$f":"AQ26+(AS25*'5. UD2 Parameters'!$G$13)","v":0.46155017893031114},null,{"$f":"AS25*(1-'5. UD2 Parameters'!$G$13)","v":1.5186315269638167E-2},null,{"$f":"AU26*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.0124210179758777E-2},null,{"$f":"AO26*C26*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.1734774020076562E-2},null,{"$f":"'6. UD2 Assumptions'!L260","v":23.469548040153125},null,{"$f":"BA26*C26*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.70408644120459374},null,{"$f":"BC26+BE25*'5. UD2 Parameters'!$G$14","v":7.103495475390595},null,{"$f":"BE25*(1-'5. UD2 Parameters'!$G$14)","v":0.46400951017062864},null,{"$f":"BG26*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.30933967344708574},null,{"$f":"BA26*C26*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.23469548040153126},null,{"$f":"'6. UD2 Assumptions'!N260","v":1.4081728824091875},null,{"$f":"BM26*'5. UD2 Parameters'!$C$15*C26*'5. UD2 Parameters'!$C$28","v":2.1122593236137812E-3},null,{"$f":"BO26+(BQ25*'5. UD2 Parameters'!$G$15)","v":2.4634982562991181E-2},null,{"$f":"BQ25*(1-'5. UD2 Parameters'!$G$15)","v":1.154764713856635E-3},null,{"$f":"BS26*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":7.6984314257109001E-4},null,null,null,{"$f":"'6. UD2 Assumptions'!R260","v":9.0842500000000008},null,{"$f":"BY26*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C26","v":0.20439562500000003},null,{"$f":"CA26+CC25*'5. UD2 Parameters'!$G$16","v":2.4005482668646079},null,{"$f":"CC25*(1-'5. UD2 Parameters'!$G$16)","v":6.6882805198771489E-2},null,{"$f":"CE26*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":4.458853679918099E-2},null,{"$f":"BY26*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C26","v":6.8131875000000008E-2},null,{"$f":"'6. UD2 Assumptions'!T260","v":0.18939},null,{"$f":"CK26*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C26","v":2.1306375000000001E-3},null,{"$f":"CM26+CO25*'5. UD2 Parameters'!$G$17","v":2.3954291863193769E-2},null,{"$f":"CO25*(1-'5. UD2 Parameters'!$G$17)","v":4.0440290270386666E-3},null,{"$f":"CQ26*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.6960193513591111E-3},null,null,null,69.893916548086509,null,{"$f":"CW26*'5. UD2 Parameters'!$C$31","v":1747.3479137021627},null,69.891220528735147,null,{"$f":"DA26*'5. UD2 Parameters'!$C$31","v":1747.2805132183787},null,18.308,null,null,51.585916548086509,null,51.583220528735147,null,null,{"$f":"DH26*'5. UD2 Parameters'!$C$31","v":1289.6479137021627},null,{"$f":"DJ26*'5. UD2 Parameters'!$C$31","v":1289.5805132183787},null,null,39.989833091300461,null,708.93320566304101,null,2020,null,69.893916548086509,1747.3479137021627,0,0]
[2021,null,1,null,{"$f":"'6. UD2 Assumptions'!D261","v":71.816817002868547},null,{"$f":"E27*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C27","v":10.233896422908767},null,{"$f":"G27+(I26*'5. UD2 Parameters'!$G$10)","v":29.89721200689014},null,{"$f":"I26*(1-'5. UD2 Parameters'!$G$10)","v":9.6709042417165154},null,{"$f":"K27*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":6.4472694944776769},null,{"$f":"E27*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C27","v":3.411298807636256},null,{"$f":"'6. UD2 Assumptions'!F261","v":239.38939000956185},null,{"$f":"Q27*C27*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":105.57072099421677},null,{"$f":"S27+U26*'5. UD2 Parameters'!$G$11","v":608.0084709882467},null,{"$f":"U26*(1-'5. UD2 Parameters'!$G$11)","v":93.104152560382673},null,{"$f":"W27*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":62.069435040255115},null,{"$f":"Q27*C27*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":35.19024033140559},null,{"$f":"'6. UD2 Assumptions'!H261","v":57.453453602294843},null,{"$f":"AC27*C27*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":5.6017117262237477},null,{"$f":"AE27+(AG26*'5. UD2 Parameters'!$G$12)","v":57.263102917899388},null,{"$f":"AG26*(1-'5. UD2 Parameters'!$G$12)","v":3.7458735163709975},null,{"$f":"AI27*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.4972490109139982},null,{"$f":"AC27*C27*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.8672372420745824},null,{"$f":"'6. UD2 Assumptions'!J261","v":9.575575600382475},null,{"$f":"AO27*C27*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":3.5908408501434286E-2},null,{"$f":"AQ27+(AS26*'5. UD2 Parameters'!$G$13)","v":0.48158376115119167},null,{"$f":"AS26*(1-'5. UD2 Parameters'!$G$13)","v":1.5874826280553769E-2},null,{"$f":"AU27*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.0583217520369179E-2},null,{"$f":"AO27*C27*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.1969469500478095E-2},null,{"$f":"'6. UD2 Assumptions'!L261","v":23.938939000956186},null,{"$f":"BA27*C27*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.7181681700286856},null,{"$f":"BC27+BE26*'5. UD2 Parameters'!$G$14","v":7.3414234510127425},null,{"$f":"BE26*(1-'5. UD2 Parameters'!$G$14)","v":0.48024019440653815},null,{"$f":"BG27*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.32016012960435875},null,{"$f":"BA27*C27*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.23938939000956186},null,{"$f":"'6. UD2 Assumptions'!N261","v":1.4363363400573712},null,{"$f":"BM27*'5. UD2 Parameters'!$C$15*C27*'5. UD2 Parameters'!$C$28","v":2.154504510086057E-3},null,{"$f":"BO27+(BQ26*'5. UD2 Parameters'!$G$15)","v":2.5588024796065284E-2},null,{"$f":"BQ26*(1-'5. UD2 Parameters'!$G$15)","v":1.2014622770119552E-3},null,{"$f":"BS27*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":8.0097485134130342E-4},null,null,null,{"$f":"'6. UD2 Assumptions'!R261","v":9.7331250000000011},null,{"$f":"BY27*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C27","v":0.21899531249999998},null,{"$f":"CA27+CC26*'5. UD2 Parameters'!$G$16","v":2.5485966561463709},null,{"$f":"CC26*(1-'5. UD2 Parameters'!$G$16)","v":7.0946923218236951E-2},null,{"$f":"CE27*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":4.7297948812157965E-2},null,{"$f":"BY27*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C27","v":7.2998437499999999E-2},null,{"$f":"'6. UD2 Assumptions'!T261","v":0.18939},null,{"$f":"CK27*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C27","v":2.1306375000000001E-3},null,{"$f":"CM27+CO26*'5. UD2 Parameters'!$G$17","v":2.2340030751457619E-2},null,{"$f":"CO26*(1-'5. UD2 Parameters'!$G$17)","v":3.7448986117361513E-3},null,{"$f":"CQ27*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.4965990744907672E-3},null,null,null,71.395292415509516,null,{"$f":"CW27*'5. UD2 Parameters'!$C$31","v":1784.882310387738},null,71.392795816435026,null,{"$f":"DA27*'5. UD2 Parameters'!$C$31","v":1784.8198954108757},null,18.308,null,null,53.087292415509516,null,53.084795816435026,null,null,{"$f":"DH27*'5. UD2 Parameters'!$C$31","v":1327.182310387738},null,{"$f":"DJ27*'5. UD2 Parameters'!$C$31","v":1327.1198954108756},null,null,40.793133678126466,null,749.72633934116743,null,2021,null,71.395292415509516,1784.882310387738,0,0]
[2022,null,1,null,{"$f":"'6. UD2 Assumptions'!D262","v":73.253153342925927},null,{"$f":"E28*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C28","v":10.438574351366945},null,{"$f":"G28+(I27*'5. UD2 Parameters'!$G$10)","v":30.479274880162812},null,{"$f":"I27*(1-'5. UD2 Parameters'!$G$10)","v":9.8565114780942729},null,{"$f":"K28*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":6.571007652062848},null,{"$f":"E28*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C28","v":3.4795247837889818},null,{"$f":"'6. UD2 Assumptions'!F262","v":244.17717780975312},null,{"$f":"Q28*C28*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":107.68213541410111},null,{"$f":"S28+U27*'5. UD2 Parameters'!$G$11","v":620.63749057944801},null,{"$f":"U27*(1-'5. UD2 Parameters'!$G$11)","v":95.053115822899869},null,{"$f":"W28*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":63.368743881933241},null,{"$f":"Q28*C28*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":35.894045138033704},null,{"$f":"'6. UD2 Assumptions'!H262","v":58.602522674340747},null,{"$f":"AC28*C28*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":5.7137459607482226},null,{"$f":"AE28+(AG27*'5. UD2 Parameters'!$G$12)","v":59.105509230035885},null,{"$f":"AG27*(1-'5. UD2 Parameters'!$G$12)","v":3.8713396486117251},null,{"$f":"AI28*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.5808930990744834},null,{"$f":"AC28*C28*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.9045819869160743},null,{"$f":"'6. UD2 Assumptions'!J262","v":9.7670871123901257},null,{"$f":"AO28*C28*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":3.662657667146297E-2},null,{"$f":"AQ28+(AS27*'5. UD2 Parameters'!$G$13)","v":0.50164646482074393},null,{"$f":"AS27*(1-'5. UD2 Parameters'!$G$13)","v":1.6563873001910773E-2},null,{"$f":"AU28*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.1042582001273848E-2},null,{"$f":"AO28*C28*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.2208858890487657E-2},null,{"$f":"'6. UD2 Assumptions'!L262","v":24.417717780975313},null,{"$f":"BA28*C28*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.73253153342925936},null,{"$f":"BC28+BE27*'5. UD2 Parameters'!$G$14","v":7.5776293884661401},null,{"$f":"BE27*(1-'5. UD2 Parameters'!$G$14)","v":0.49632559597586218},null,{"$f":"BG28*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.33088373065057475},null,{"$f":"BA28*C28*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.24417717780975312},null,{"$f":"'6. UD2 Assumptions'!N262","v":1.4650630668585187},null,{"$f":"BM28*'5. UD2 Parameters'!$C$15*C28*'5. UD2 Parameters'!$C$28","v":2.197594600287778E-3},null,{"$f":"BO28+(BQ27*'5. UD2 Parameters'!$G$15)","v":2.653767670115896E-2},null,{"$f":"BQ27*(1-'5. UD2 Parameters'!$G$15)","v":1.2479426951941038E-3},null,{"$f":"BS28*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":8.3196179679606921E-4},null,null,null,{"$f":"'6. UD2 Assumptions'!R262","v":10.382000000000001},null,{"$f":"BY28*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C28","v":0.233595},null,{"$f":"CA28+CC27*'5. UD2 Parameters'!$G$16","v":2.7068692417739086},null,{"$f":"CC27*(1-'5. UD2 Parameters'!$G$16)","v":7.5322414372462218E-2},null,{"$f":"CE28*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.021494291497481E-2},null,{"$f":"BY28*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C28","v":7.7865000000000004E-2},null,{"$f":"'6. UD2 Assumptions'!T262","v":0.18939},null,{"$f":"CK28*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C28","v":2.1306375000000001E-3},null,{"$f":"CM28+CO27*'5. UD2 Parameters'!$G$17","v":2.0978135446686065E-2},null,{"$f":"CO27*(1-'5. UD2 Parameters'!$G$17)","v":3.492532804771555E-3},null,{"$f":"CQ28*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.3283552031810365E-3},null,null,null,72.915946205637368,null,{"$f":"CW28*'5. UD2 Parameters'!$C$31","v":1822.8986551409341},null,72.913617850434193,null,{"$f":"DA28*'5. UD2 Parameters'!$C$31","v":1822.8404462608548},null,18.308,null,null,54.607946205637369,null,54.605617850434193,null,null,{"$f":"DH28*'5. UD2 Parameters'!$C$31","v":1365.1986551409343},null,{"$f":"DJ28*'5. UD2 Parameters'!$C$31","v":1365.1404462608548},null,null,41.612402945439001,null,791.33874228660648,null,2022,null,72.915946205637368,1822.8986551409341,0,0]
[2023,null,1,null,{"$f":"'6. UD2 Assumptions'!D263","v":74.718216409784446},null,{"$f":"E29*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C29","v":10.647345838394283},null,{"$f":"G29+(I28*'5. UD2 Parameters'!$G$10)","v":31.078214779197925},null,{"$f":"I28*(1-'5. UD2 Parameters'!$G$10)","v":10.048405939359171},null,{"$f":"K29*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":6.6989372929061135},null,{"$f":"E29*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C29","v":3.5491152794647611},null,{"$f":"'6. UD2 Assumptions'!F263","v":249.06072136594815},null,{"$f":"Q29*C29*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":109.83577812238315},null,{"$f":"S29+U28*'5. UD2 Parameters'!$G$11","v":633.44579278493302},null,{"$f":"U28*(1-'5. UD2 Parameters'!$G$11)","v":97.027475916898183},null,{"$f":"W29*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":64.684983944598784},null,{"$f":"Q29*C29*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":36.61192604079438},null,{"$f":"'6. UD2 Assumptions'!H263","v":59.774573127827551},null,{"$f":"AC29*C29*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":5.8280208799631872},null,{"$f":"AE29+(AG28*'5. UD2 Parameters'!$G$12)","v":60.937632408442624},null,{"$f":"AG28*(1-'5. UD2 Parameters'!$G$12)","v":3.9958977015564425},null,{"$f":"AI29*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.6639318010376281},null,{"$f":"AC29*C29*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.9426736266543956},null,{"$f":"'6. UD2 Assumptions'!J263","v":9.9624288546379258},null,{"$f":"AO29*C29*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":3.7359108204892223E-2},null,{"$f":"AQ29+(AS28*'5. UD2 Parameters'!$G$13)","v":0.52175165168226334},null,{"$f":"AS28*(1-'5. UD2 Parameters'!$G$13)","v":1.7253921343372818E-2},null,{"$f":"AU29*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.1502614228915211E-2},null,{"$f":"AO29*C29*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.2453036068297408E-2},null,{"$f":"'6. UD2 Assumptions'!L263","v":24.906072136594815},null,{"$f":"BA29*C29*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.74718216409784455},null,{"$f":"BC29+BE28*'5. UD2 Parameters'!$G$14","v":7.8125169754413637},null,{"$f":"BE28*(1-'5. UD2 Parameters'!$G$14)","v":0.51229457712262094},null,{"$f":"BG29*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.34152971808174726},null,{"$f":"BA29*C29*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.24906072136594817},null,{"$f":"'6. UD2 Assumptions'!N263","v":1.4943643281956889},null,{"$f":"BM29*'5. UD2 Parameters'!$C$15*C29*'5. UD2 Parameters'!$C$28","v":2.2415464922935333E-3},null,{"$f":"BO29+(BQ28*'5. UD2 Parameters'!$G$15)","v":2.7484965428322978E-2},null,{"$f":"BQ28*(1-'5. UD2 Parameters'!$G$15)","v":1.2942577651295158E-3},null,{"$f":"BS29*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":8.6283851008634382E-4},null,null,null,{"$f":"'6. UD2 Assumptions'!R263","v":11.030875000000002},null,{"$f":"BY29*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C29","v":0.24819468750000001},null,{"$f":"CA29+CC28*'5. UD2 Parameters'!$G$16","v":2.8750638530793262},null,{"$f":"CC28*(1-'5. UD2 Parameters'!$G$16)","v":8.0000076194582145E-2},null,{"$f":"CE29*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.3333384129721426E-2},null,{"$f":"BY29*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C29","v":8.2731562500000008E-2},null,{"$f":"'6. UD2 Assumptions'!T263","v":0.18939},null,{"$f":"CK29*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C29","v":2.1306375000000001E-3},null,{"$f":"CM29+CO28*'5. UD2 Parameters'!$G$17","v":1.9829152294162496E-2},null,{"$f":"CO28*(1-'5. UD2 Parameters'!$G$17)","v":3.2796206525235699E-3},null,{"$f":"CQ29*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.1864137683490466E-3},null,null,null,74.457268007261334,null,{"$f":"CW29*'5. UD2 Parameters'!$C$31","v":1861.4317001815334},null,74.455081593492991,null,{"$f":"DA29*'5. UD2 Parameters'!$C$31","v":1861.3770398373249},null,18.308,null,null,56.149268007261334,null,56.147081593492992,null,null,{"$f":"DH29*'5. UD2 Parameters'!$C$31","v":1403.7317001815334},null,{"$f":"DJ29*'5. UD2 Parameters'!$C$31","v":1403.6770398373249},null,null,42.447960266847787,null,833.78670255345423,null,2023,null,74.457268007261334,1861.4317001815334,0,0]
[2024,null,1,null,{"$f":"'6. UD2 Assumptions'!D264","v":76.212580737980133},null,{"$f":"E30*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C30","v":10.860292755162169},null,{"$f":"G30+(I29*'5. UD2 Parameters'!$G$10)","v":31.69264311665961},null,{"$f":"I29*(1-'5. UD2 Parameters'!$G$10)","v":10.245864417700485},null,{"$f":"K30*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":6.8305762784669897},null,{"$f":"E30*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C30","v":3.6200975850540562},null,{"$f":"'6. UD2 Assumptions'!F264","v":254.04193579326713},null,{"$f":"Q30*C30*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":112.0324936848308},null,{"$f":"S30+U29*'5. UD2 Parameters'!$G$11","v":646.44842227848221},null,{"$f":"U29*(1-'5. UD2 Parameters'!$G$11)","v":99.029864191281632},null,{"$f":"W30*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":66.019909460854421},null,{"$f":"Q30*C30*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":37.344164561610263},null,{"$f":"'6. UD2 Assumptions'!H264","v":60.970064590384112},null,{"$f":"AC30*C30*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":5.9445812975624515},null,{"$f":"AE30+(AG29*'5. UD2 Parameters'!$G$12)","v":62.762453154894779},null,{"$f":"AG29*(1-'5. UD2 Parameters'!$G$12)","v":4.1197605511102955},null,{"$f":"AI30*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.74650703407353},null,{"$f":"AC30*C30*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.9815270991874838},null,{"$f":"'6. UD2 Assumptions'!J264","v":10.161677431730686},null,{"$f":"AO30*C30*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":3.8106290368990076E-2},null,{"$f":"AQ30+(AS29*'5. UD2 Parameters'!$G$13)","v":0.54191251117471473},null,{"$f":"AS29*(1-'5. UD2 Parameters'!$G$13)","v":1.7945430876538621E-2},null,{"$f":"AU30*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.196362058435908E-2},null,{"$f":"AO30*C30*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.2702096789663359E-2},null,{"$f":"'6. UD2 Assumptions'!L264","v":25.404193579326716},null,{"$f":"BA30*C30*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.76212580737980151},null,{"$f":"BC30+BE29*'5. UD2 Parameters'!$G$14","v":8.0464683531916403},null,{"$f":"BE29*(1-'5. UD2 Parameters'!$G$14)","v":0.5281744296295251},null,{"$f":"BG30*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.3521162864196834},null,{"$f":"BA30*C30*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.25404193579326717},null,{"$f":"'6. UD2 Assumptions'!N264","v":1.5242516147596028},null,{"$f":"BM30*'5. UD2 Parameters'!$C$15*C30*'5. UD2 Parameters'!$C$28","v":2.2863774221394042E-3},null,{"$f":"BO30+(BQ29*'5. UD2 Parameters'!$G$15)","v":2.8430885268945091E-2},null,{"$f":"BQ29*(1-'5. UD2 Parameters'!$G$15)","v":1.3404575815172909E-3},null,{"$f":"BS30*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":8.9363838767819389E-4},null,null,null,{"$f":"'6. UD2 Assumptions'!R264","v":11.679750000000002},null,{"$f":"BY30*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C30","v":0.26279437500000002},null,{"$f":"CA30+CC29*'5. UD2 Parameters'!$G$16","v":3.0528872498875965},null,{"$f":"CC29*(1-'5. UD2 Parameters'!$G$16)","v":8.4970978191729829E-2},null,{"$f":"CE30*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.6647318794486548E-2},null,{"$f":"BY30*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C30","v":8.7598125000000013E-2},null,{"$f":"'6. UD2 Assumptions'!T264","v":0.18939},null,{"$f":"CK30*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C30","v":2.1306375000000001E-3},null,{"$f":"CM30+CO29*'5. UD2 Parameters'!$G$17","v":1.8859795633516363E-2},null,{"$f":"CO29*(1-'5. UD2 Parameters'!$G$17)","v":3.0999941606461327E-3},null,{"$f":"CQ30*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.0666627737640883E-3},null,null,null,{"$f":"CS30+CG30+BU30+BI30+AW30+AK30+Y30+M30","v":76.020680300354911},null,{"$f":"CW30*'5. UD2 Parameters'!$C$31","v":1900.5170075088727},null,76.018613637581154,null,{"$f":"DA30*'5. UD2 Parameters'!$C$31","v":1900.4653409395289},null,18.308,null,null,57.712680300354911,null,57.710613637581154,null,null,{"$f":"DH30*'5. UD2 Parameters'!$C$31","v":1442.8170075088728},null,{"$f":"DJ30*'5. UD2 Parameters'!$C$31","v":1442.7653409395289},null,null,43.300131403434733,null,877.086833956889,null,2024,null,76.020680300354883,1900.517007508872,0,0]
[2025,null,1,null,{"$f":"'6. UD2 Assumptions'!D265","v":77.736832352739739},null,{"$f":"E31*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C31","v":11.077498610265414},null,{"$f":"G31+(I30*'5. UD2 Parameters'!$G$10)","v":32.321712603215772},null,{"$f":"I30*(1-'5. UD2 Parameters'!$G$10)","v":10.448429123709252},null,{"$f":"K31*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":6.9656194158061675},null,{"$f":"E31*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C31","v":3.6924995367551379},null,{"$f":"'6. UD2 Assumptions'!F265","v":259.12277450913246},null,{"$f":"Q31*C31*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":114.27314355852741},null,{"$f":"S31+U30*'5. UD2 Parameters'!$G$11","v":659.65893317912469},null,{"$f":"U30*(1-'5. UD2 Parameters'!$G$11)","v":101.0626326578849},null,{"$f":"W31*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":67.375088438589927},null,{"$f":"Q31*C31*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":38.091047852842472},null,{"$f":"'6. UD2 Assumptions'!H265","v":62.18946588219179},null,{"$f":"AC31*C31*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":6.0634729235136993},null,{"$f":"AE31+(AG30*'5. UD2 Parameters'!$G$12)","v":64.58279636727417},null,{"$f":"AG30*(1-'5. UD2 Parameters'!$G$12)","v":4.2431297111343014},null,{"$f":"AI31*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.8287531407562008},null,{"$f":"AC31*C31*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":2.0211576411712331},null,{"$f":"'6. UD2 Assumptions'!J265","v":10.364910980365298},null,{"$f":"AO31*C31*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":3.8868416176369866E-2},null,{"$f":"AQ31+(AS30*'5. UD2 Parameters'!$G$13)","v":0.56214207210441336},null,{"$f":"AS30*(1-'5. UD2 Parameters'!$G$13)","v":1.8638855246671176E-2},null,{"$f":"AU31*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.2425903497780784E-2},null,{"$f":"AO31*C31*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.2956138725456623E-2},null,{"$f":"'6. UD2 Assumptions'!L265","v":25.912277450913248},null,{"$f":"BA31*C31*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.77736832352739738},null,{"$f":"BC31+BE30*'5. UD2 Parameters'!$G$14","v":8.2798456881120757},null,{"$f":"BE30*(1-'5. UD2 Parameters'!$G$14)","v":0.54399098860696182},null,{"$f":"BG31*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.36266065907130784},null,{"$f":"BA31*C31*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.25912277450913246},null,{"$f":"'6. UD2 Assumptions'!N265","v":1.5547366470547948},null,{"$f":"BM31*'5. UD2 Parameters'!$C$15*C31*'5. UD2 Parameters'!$C$28","v":2.3321049705821925E-3},null,{"$f":"BO31+(BQ30*'5. UD2 Parameters'!$G$15)","v":2.9376399603006659E-2},null,{"$f":"BQ30*(1-'5. UD2 Parameters'!$G$15)","v":1.3865906365206242E-3},null,{"$f":"BS31*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":9.2439375768041615E-4},null,null,null,{"$f":"'6. UD2 Assumptions'!R265","v":12.328625000000002},null,{"$f":"BY31*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C31","v":0.27739406250000004},null,{"$f":"CA31+CC30*'5. UD2 Parameters'!$G$16","v":3.2400548585806064},null,{"$f":"CC30*(1-'5. UD2 Parameters'!$G$16)","v":9.0226453806990167E-2},null,{"$f":"CE31*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":6.0150969204660107E-2},null,{"$f":"BY31*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C31","v":9.2464687500000017E-2},null,{"$f":"'6. UD2 Assumptions'!T265","v":0.18939},null,{"$f":"CK31*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C31","v":2.1306375000000001E-3},null,{"$f":"CM31+CO30*'5. UD2 Parameters'!$G$17","v":1.8041983524195861E-2},null,{"$f":"CO30*(1-'5. UD2 Parameters'!$G$17)","v":2.9484496093205026E-3},null,{"$f":"CQ31*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.9656330728803351E-3},null,null,null,77.607588553756614,null,{"$f":"CW31*'5. UD2 Parameters'!$C$31","v":1940.1897138439153},null,77.605622920683729,null,{"$f":"DA31*'5. UD2 Parameters'!$C$31","v":1940.1405730170932},null,18.308,null,null,59.299588553756614,null,59.297622920683729,null,null,{"$f":"DH31*'5. UD2 Parameters'!$C$31","v":1482.4897138439153},null,{"$f":"DJ31*'5. UD2 Parameters'!$C$31","v":1482.4405730170931},null,null,44.169248631503429,null,921.25608258839247,null,2025,null,77.607588553756614,1940.1897138439153,0,0]
[2026,null,1,null,{"$f":"'6. UD2 Assumptions'!D266","v":79.291568999794521},null,{"$f":"E32*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C32","v":11.29904858247072},null,{"$f":"G32+(I31*'5. UD2 Parameters'!$G$10)","v":32.964940462609022},null,{"$f":"I31*(1-'5. UD2 Parameters'!$G$10)","v":10.655820723077472},null,{"$f":"K32*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":7.1038804820516477},null,{"$f":"E32*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C32","v":3.7663495274902399},null,{"$f":"'6. UD2 Assumptions'!F266","v":264.30522999931509},null,{"$f":"Q32*C32*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":116.55860642969793},null,{"$f":"S32+U31*'5. UD2 Parameters'!$G$11","v":673.0896393064304},null,{"$f":"U31*(1-'5. UD2 Parameters'!$G$11)","v":103.12790030239232},null,{"$f":"W32*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":68.751933534928213},null,{"$f":"Q32*C32*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":38.852868809899313},null,{"$f":"'6. UD2 Assumptions'!H266","v":63.433255199835621},null,{"$f":"AC32*C32*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":6.1847423819839733},null,{"$f":"AE32+(AG31*'5. UD2 Parameters'!$G$12)","v":66.401342587074737},null,{"$f":"AG31*(1-'5. UD2 Parameters'!$G$12)","v":4.3661961621834076},null,{"$f":"AI32*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.910797441455605},null,{"$f":"AC32*C32*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":2.0615807939946578},null,{"$f":"'6. UD2 Assumptions'!J266","v":10.572209199972603},null,{"$f":"AO32*C32*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":3.9645784499897259E-2},null,{"$f":"AQ32+(AS31*'5. UD2 Parameters'!$G$13)","v":0.58245321403017036},null,{"$f":"AS31*(1-'5. UD2 Parameters'!$G$13)","v":1.9334642574140356E-2},null,{"$f":"AU32*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.2889761716093569E-2},null,{"$f":"AO32*C32*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.3215261499965754E-2},null,{"$f":"'6. UD2 Assumptions'!L266","v":26.430522999931512},null,{"$f":"BA32*C32*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.79291568999794526},null,{"$f":"BC32+BE31*'5. UD2 Parameters'!$G$14","v":8.5129926393685587},null,{"$f":"BE31*(1-'5. UD2 Parameters'!$G$14)","v":0.5597687387414626},null,{"$f":"BG32*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.37317915916097505},null,{"$f":"BA32*C32*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.26430522999931511},null,{"$f":"'6. UD2 Assumptions'!N266","v":1.5858313799958905},null,{"$f":"BM32*'5. UD2 Parameters'!$C$15*C32*'5. UD2 Parameters'!$C$28","v":2.3787470699938359E-3},null,{"$f":"BO32+(BQ31*'5. UD2 Parameters'!$G$15)","v":3.0322442758264866E-2},null,{"$f":"BQ31*(1-'5. UD2 Parameters'!$G$15)","v":1.432703914735631E-3},null,{"$f":"BS32*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":9.5513594315708734E-4},null,null,null,{"$f":"'6. UD2 Assumptions'!R266","v":12.977500000000003},null,{"$f":"BY32*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C32","v":0.29199375000000005},null,{"$f":"CA32+CC31*'5. UD2 Parameters'!$G$16","v":3.4362905159616925},null,{"$f":"CC31*(1-'5. UD2 Parameters'!$G$16)","v":9.5758092618913687E-2},null,{"$f":"CE32*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":6.3838728412609125E-2},null,{"$f":"BY32*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C32","v":9.7331250000000022E-2},null,{"$f":"'6. UD2 Assumptions'!T266","v":0.18939},null,{"$f":"CK32*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C32","v":2.1306375000000001E-3},null,{"$f":"CM32+CO31*'5. UD2 Parameters'!$G$17","v":1.7352024220975679E-2},null,{"$f":"CO31*(1-'5. UD2 Parameters'!$G$17)","v":2.8205968032201834E-3},null,{"$f":"CQ32*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.8803978688134554E-3},null,null,null,79.219354641537123,null,{"$f":"CW32*'5. UD2 Parameters'!$C$31","v":1980.483866038428},null,79.217474243668306,null,{"$f":"DA32*'5. UD2 Parameters'!$C$31","v":1980.4368560917076},null,18.308,null,null,60.911354641537123,null,60.909474243668306,null,null,{"$f":"DH32*'5. UD2 Parameters'!$C$31","v":1522.7838660384282},null,{"$f":"DJ32*'5. UD2 Parameters'!$C$31","v":1522.7368560917078},null,null,45.055650872883497,null,966.31173346127594,null,2026,null,79.219354641537109,1980.4838660384278,0,0]
[2027,null,1,null,{"$f":"'6. UD2 Assumptions'!D267","v":80.877400379790416},null,{"$f":"E33*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C33","v":11.525029554120135},null,{"$f":"G33+(I32*'5. UD2 Parameters'!$G$10)","v":33.622089962578329},null,{"$f":"I32*(1-'5. UD2 Parameters'!$G$10)","v":10.867880054150833},null,{"$f":"K33*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":7.2452533694338879},null,{"$f":"E33*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C33","v":3.8416765180400447},null,{"$f":"'6. UD2 Assumptions'!F267","v":269.59133459930138},null,{"$f":"Q33*C33*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":118.88977855829191},null,{"$f":"S33+U32*'5. UD2 Parameters'!$G$11","v":686.75182565667762},null,{"$f":"U32*(1-'5. UD2 Parameters'!$G$11)","v":105.22759220804474},null,{"$f":"W33*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":70.151728138696484},null,{"$f":"Q33*C33*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":39.6299261860973},null,{"$f":"'6. UD2 Assumptions'!H267","v":64.701920303832324},null,{"$f":"AC33*C33*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":6.3084372296236513},null,{"$f":"AE33+(AG32*'5. UD2 Parameters'!$G$12)","v":68.220638691269784},null,{"$f":"AG32*(1-'5. UD2 Parameters'!$G$12)","v":4.4891411254286009},null,{"$f":"AI33*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.9927607502857336},null,{"$f":"AC33*C33*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":2.1028124098745504},null,{"$f":"'6. UD2 Assumptions'!J267","v":10.783653383972055},null,{"$f":"AO33*C33*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":4.0438700189895205E-2},null,{"$f":"AQ33+(AS32*'5. UD2 Parameters'!$G$13)","v":0.60285867837405527},null,{"$f":"AS32*(1-'5. UD2 Parameters'!$G$13)","v":2.0033235846010258E-2},null,{"$f":"AU33*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.3355490564006839E-2},null,{"$f":"AO33*C33*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.3479566729965069E-2},null,{"$f":"'6. UD2 Assumptions'!L267","v":26.95913345993014},null,{"$f":"BA33*C33*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.80877400379790421},null,{"$f":"BC33+BE32*'5. UD2 Parameters'!$G$14","v":8.7462357296499746},null,{"$f":"BE32*(1-'5. UD2 Parameters'!$G$14)","v":0.57553091351648755},null,{"$f":"BG33*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.38368727567765837},null,{"$f":"BA33*C33*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.2695913345993014},null,{"$f":"'6. UD2 Assumptions'!N267","v":1.6175480075958082},null,{"$f":"BM33*'5. UD2 Parameters'!$C$15*C33*'5. UD2 Parameters'!$C$28","v":2.4263220113937122E-3},null,{"$f":"BO33+(BQ32*'5. UD2 Parameters'!$G$15)","v":3.1269921785793846E-2},null,{"$f":"BQ32*(1-'5. UD2 Parameters'!$G$15)","v":1.4788429838647342E-3},null,{"$f":"BS33*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":9.8589532257648948E-4},null,null,null,{"$f":"'6. UD2 Assumptions'!R267","v":13.626375000000003},null,{"$f":"BY33*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C33","v":0.30659343750000001},null,{"$f":"CA33+CC32*'5. UD2 Parameters'!$G$16","v":3.6413262206901233},null,{"$f":"CC32*(1-'5. UD2 Parameters'!$G$16)","v":0.10155773277156945},null,{"$f":"CE33*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":6.7705155181046292E-2},null,{"$f":"BY33*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C33","v":0.10219781250000001},null,{"$f":"'6. UD2 Assumptions'!T267","v":0.18939},null,{"$f":"CK33*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C33","v":2.1306375000000001E-3},null,{"$f":"CM33+CO32*'5. UD2 Parameters'!$G$17","v":1.6769929831965454E-2},null,{"$f":"CO32*(1-'5. UD2 Parameters'!$G$17)","v":2.7127318890102252E-3},null,{"$f":"CQ33*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.8084879260068167E-3},null,null,null,80.85728456308739,null,{"$f":"CW33*'5. UD2 Parameters'!$C$31","v":2021.4321140771847},null,80.855476075161391,null,{"$f":"DA33*'5. UD2 Parameters'!$C$31","v":2021.3869018790347},null,18.308,null,null,62.54928456308739,null,62.547476075161391,null,null,{"$f":"DH33*'5. UD2 Parameters'!$C$31","v":1563.7321140771849},null,{"$f":"DJ33*'5. UD2 Parameters'!$C$31","v":1563.6869018790348},null,null,45.959683827841161,null,1012.2714172891172,null,2027,null,80.857284563087376,2021.4321140771845,0,0]
[2028,null,1,null,{"$f":"'6. UD2 Assumptions'!D268","v":82.494948387386216},null,{"$f":"E34*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C34","v":11.755530145202536},null,{"$f":"G34+(I33*'5. UD2 Parameters'!$G$10)","v":34.293091036732449},null,{"$f":"I33*(1-'5. UD2 Parameters'!$G$10)","v":11.084529071048417},null,{"$f":"K34*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":7.3896860473656112},null,{"$f":"E34*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C34","v":3.9185100484008455},null,{"$f":"'6. UD2 Assumptions'!F268","v":274.98316129128739},null,{"$f":"Q34*C34*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":121.26757412945773},null,{"$f":"S34+U33*'5. UD2 Parameters'!$G$11","v":700.65592716933043},null,{"$f":"U33*(1-'5. UD2 Parameters'!$G$11)","v":107.36347261680503},null,{"$f":"W34*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":71.575648411203346},null,{"$f":"Q34*C34*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":40.422524709819243},null,{"$f":"'6. UD2 Assumptions'!H268","v":65.995958709908976},null,{"$f":"AC34*C34*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":6.4346059742161259},null,{"$f":"AE34+(AG33*'5. UD2 Parameters'!$G$12)","v":70.043107879992689},null,{"$f":"AG33*(1-'5. UD2 Parameters'!$G$12)","v":4.6121367854932185},null,{"$f":"AI34*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.074757856995479},null,{"$f":"AC34*C34*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":2.144868658072042},null,{"$f":"'6. UD2 Assumptions'!J268","v":10.999326451651497},null,{"$f":"AO34*C34*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":4.1247474193693109E-2},null,{"$f":"AQ34+(AS33*'5. UD2 Parameters'!$G$13)","v":0.62337107926955915},null,{"$f":"AS33*(1-'5. UD2 Parameters'!$G$13)","v":2.0735073298189251E-2},null,{"$f":"AU34*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.3823382198792833E-2},null,{"$f":"AO34*C34*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.374915806456437E-2},null,{"$f":"'6. UD2 Assumptions'!L268","v":27.498316129128739},null,{"$f":"BA34*C34*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.82494948387386224},null,{"$f":"BC34+BE33*'5. UD2 Parameters'!$G$14","v":8.9798856256400903},null,{"$f":"BE33*(1-'5. UD2 Parameters'!$G$14)","v":0.59129958788374615},null,{"$f":"BG34*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.39419972525583075},null,{"$f":"BA34*C34*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.27498316129128741},null,{"$f":"'6. UD2 Assumptions'!N268","v":1.6498989677477243},null,{"$f":"BM34*'5. UD2 Parameters'!$C$15*C34*'5. UD2 Parameters'!$C$28","v":2.4748484516215865E-3},null,{"$f":"BO34+(BQ33*'5. UD2 Parameters'!$G$15)","v":3.221971815610461E-2},null,{"$f":"BQ33*(1-'5. UD2 Parameters'!$G$15)","v":1.5250520813108264E-3},null,{"$f":"BS34*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.0167013875405509E-3},null,null,null,{"$f":"'6. UD2 Assumptions'!R268","v":14.275250000000003},null,{"$f":"BY34*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C34","v":0.32119312500000008},null,{"$f":"CA34+CC33*'5. UD2 Parameters'!$G$16","v":3.8549018920617999},null,{"$f":"CC33*(1-'5. UD2 Parameters'!$G$16)","v":0.10761745362832384},null,{"$f":"CE34*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":7.1744969085549226E-2},null,{"$f":"BY34*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C34","v":0.10706437500000002},null,{"$f":"'6. UD2 Assumptions'!T268","v":0.18939},null,{"$f":"CK34*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C34","v":2.1306375000000001E-3},null,{"$f":"CM34+CO33*'5. UD2 Parameters'!$G$17","v":1.6278837276019358E-2},null,{"$f":"CO33*(1-'5. UD2 Parameters'!$G$17)","v":2.6217300559460955E-3},null,{"$f":"CQ34*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.7478200372973969E-3},null,null,null,82.522624913529455,null,{"$f":"CW34*'5. UD2 Parameters'!$C$31","v":2063.0656228382363},null,82.520877093492146,null,{"$f":"DA34*'5. UD2 Parameters'!$C$31","v":2063.0219273373036},null,18.308,null,null,64.214624913529462,null,64.212877093492153,null,null,{"$f":"DH34*'5. UD2 Parameters'!$C$31","v":1605.3656228382365},null,{"$f":"DJ34*'5. UD2 Parameters'!$C$31","v":1605.3219273373038},null,null,46.881700110647984,null,1059.1531173997651,null,2028,null,82.522624913529441,2063.0656228382359,0,0]
[2029,null,1,null,{"$f":"'6. UD2 Assumptions'!D269","v":84.144847355133948},null,{"$f":"E35*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C35","v":11.990640748106587},null,{"$f":"G35+(I34*'5. UD2 Parameters'!$G$10)","v":34.97798711055345},null,{"$f":"I34*(1-'5. UD2 Parameters'!$G$10)","v":11.305744674285583},null,{"$f":"K35*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":7.5371631161903885},null,{"$f":"E35*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C35","v":3.9968802493688624},null,{"$f":"'6. UD2 Assumptions'!F269","v":280.48282451711316},null,{"$f":"Q35*C35*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":123.69292561204691},null,{"$f":"S35+U34*'5. UD2 Parameters'!$G$11","v":714.81167990452923},null,{"$f":"U34*(1-'5. UD2 Parameters'!$G$11)","v":109.53717287684809},null,{"$f":"W35*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":73.024781917898721},null,{"$f":"Q35*C35*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":41.230975204015635},null,{"$f":"'6. UD2 Assumptions'!H269","v":67.315877884107152},null,{"$f":"AC35*C35*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":6.563298093700447},null,{"$f":"AE35+(AG34*'5. UD2 Parameters'!$G$12)","v":71.871059008011258},null,{"$f":"AG34*(1-'5. UD2 Parameters'!$G$12)","v":4.7353469656818792},null,{"$f":"AI35*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.1568979771212526},null,{"$f":"AC35*C35*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":2.1877660312334823},null,{"$f":"'6. UD2 Assumptions'!J269","v":11.219312980684526},null,{"$f":"AO35*C35*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":4.2072423677566972E-2},null,{"$f":"AQ35+(AS34*'5. UD2 Parameters'!$G$13)","v":0.64400291415857813},null,{"$f":"AS34*(1-'5. UD2 Parameters'!$G$13)","v":2.1440588788548025E-2},null,{"$f":"AU35*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.4293725859032016E-2},null,{"$f":"AO35*C35*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.4024141225855657E-2},null,{"$f":"'6. UD2 Assumptions'!L269","v":28.048282451711316},null,{"$f":"BA35*C35*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.84144847355133945},null,{"$f":"BC35+BE34*'5. UD2 Parameters'!$G$14","v":9.2142383343604202},null,{"$f":"BE34*(1-'5. UD2 Parameters'!$G$14)","v":0.60709576483101035},null,{"$f":"BG35*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.40473050988734022},null,{"$f":"BA35*C35*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.28048282451711315},null,{"$f":"'6. UD2 Assumptions'!N269","v":1.6828969471026789},null,{"$f":"BM35*'5. UD2 Parameters'!$C$15*C35*'5. UD2 Parameters'!$C$28","v":2.5243454206540185E-3},null,{"$f":"BO35+(BQ34*'5. UD2 Parameters'!$G$15)","v":3.3172689379860613E-2},null,{"$f":"BQ34*(1-'5. UD2 Parameters'!$G$15)","v":1.5713741968980152E-3},null,{"$f":"BS35*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.04758279793201E-3},null,null,null,{"$f":"'6. UD2 Assumptions'!R269","v":14.924125000000004},null,{"$f":"BY35*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C35","v":0.33579281250000004},null,{"$f":"CA35+CC34*'5. UD2 Parameters'!$G$16","v":4.0767651359190671},null,{"$f":"CC34*(1-'5. UD2 Parameters'!$G$16)","v":0.1139295686427329},null,{"$f":"CE35*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":7.5953045761821936E-2},null,{"$f":"BY35*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C35","v":0.11193093750000002},null,{"$f":"'6. UD2 Assumptions'!T269","v":0.18939},null,{"$f":"CK35*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C35","v":2.1306375000000001E-3},null,{"$f":"CM35+CO34*'5. UD2 Parameters'!$G$17","v":1.5864519764875247E-2},null,{"$f":"CO34*(1-'5. UD2 Parameters'!$G$17)","v":2.5449550111441119E-3},null,{"$f":"CQ35*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.6966366740960746E-3},null,null,null,84.216564512190587,null,{"$f":"CW35*'5. UD2 Parameters'!$C$31","v":2105.4141128047645},null,84.214867875516489,null,{"$f":"DA35*'5. UD2 Parameters'!$C$31","v":2105.3716968879121},null,18.308,null,null,65.908564512190594,null,65.906867875516497,null,null,{"$f":"DH35*'5. UD2 Parameters'!$C$31","v":1647.7141128047649},null,{"$f":"DJ35*'5. UD2 Parameters'!$C$31","v":1647.6716968879125},null,null,47.822059387860953,null,1106.975176787626,null,2029,null,84.216564512190573,2105.4141128047645,0,0]
[2030,null,1,null,{"$f":"'6. UD2 Assumptions'!D270","v":85.827744302236624},null,{"$f":"E36*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C36","v":12.230453563068721},null,{"$f":"G36+(I35*'5. UD2 Parameters'!$G$10)","v":35.676899493248911},null,{"$f":"I35*(1-'5. UD2 Parameters'!$G$10)","v":11.531541180373262},null,{"$f":"K36*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":7.6876941202488407},null,{"$f":"E36*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C36","v":4.0768178543562401},null,{"$f":"'6. UD2 Assumptions'!F270","v":286.09248100745543},null,{"$f":"Q36*C36*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":126.16678412428783},null,{"$f":"S36+U35*'5. UD2 Parameters'!$G$11","v":729.22824895189535},null,{"$f":"U35*(1-'5. UD2 Parameters'!$G$11)","v":111.75021507692165},null,{"$f":"W36*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":74.500143384614432},null,{"$f":"Q36*C36*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":42.055594708095946},null,{"$f":"'6. UD2 Assumptions'!H270","v":68.662195441789308},null,{"$f":"AC36*C36*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":6.6945640555744585},null,{"$f":"AE36+(AG35*'5. UD2 Parameters'!$G$12)","v":73.706695304739895},null,{"$f":"AG35*(1-'5. UD2 Parameters'!$G$12)","v":4.8589277588458275},null,{"$f":"AI36*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.2392851725638847},null,{"$f":"AC36*C36*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":2.2315213518581527},null,{"$f":"'6. UD2 Assumptions'!J270","v":11.443699240298217},null,{"$f":"AO36*C36*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":4.2913872151118318E-2},null,{"$f":"AQ36+(AS35*'5. UD2 Parameters'!$G$13)","v":0.66476657414829798},null,{"$f":"AS35*(1-'5. UD2 Parameters'!$G$13)","v":2.2150212161398453E-2},null,{"$f":"AU36*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.4766808107598967E-2},null,{"$f":"AO36*C36*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.4304624050372772E-2},null,{"$f":"'6. UD2 Assumptions'!L270","v":28.609248100745546},null,{"$f":"BA36*C36*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.85827744302236653},null,{"$f":"BC36+BE35*'5. UD2 Parameters'!$G$14","v":9.4495763211205013},null,{"$f":"BE35*(1-'5. UD2 Parameters'!$G$14)","v":0.62293945626228575},null,{"$f":"BG36*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.41529297084152383},null,{"$f":"BA36*C36*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.28609248100745549},null,{"$f":"'6. UD2 Assumptions'!N270","v":1.7165548860447326},null,{"$f":"BM36*'5. UD2 Parameters'!$C$15*C36*'5. UD2 Parameters'!$C$28","v":2.5748323290670991E-3},null,{"$f":"BO36+(BQ35*'5. UD2 Parameters'!$G$15)","v":3.412967055701286E-2},null,{"$f":"BQ35*(1-'5. UD2 Parameters'!$G$15)","v":1.6178511519148544E-3},null,{"$f":"BS36*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.0785674346099029E-3},null,null,null,{"$f":"'6. UD2 Assumptions'!R270","v":15.573000000000002},null,{"$f":"BY36*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C36","v":0.35039250000000005},null,{"$f":"CA36+CC35*'5. UD2 Parameters'!$G$16","v":4.3066710174789353},null,{"$f":"CC35*(1-'5. UD2 Parameters'!$G$16)","v":0.12048661844013166},null,{"$f":"CE36*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":8.0324412293421105E-2},null,{"$f":"BY36*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C36","v":0.11679750000000001},null,{"$f":"'6. UD2 Assumptions'!T270","v":0.18939},null,{"$f":"CK36*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C36","v":2.1306375000000001E-3},null,{"$f":"CM36+CO35*'5. UD2 Parameters'!$G$17","v":1.5514974657823179E-2},null,{"$f":"CO35*(1-'5. UD2 Parameters'!$G$17)","v":2.4801826070520675E-3},null,{"$f":"CQ36*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.653455071368045E-3},null,null,null,85.940238891175682,null,{"$f":"CW36*'5. UD2 Parameters'!$C$31","v":2148.5059722793922},null,85.938585436104304,null,{"$f":"DA36*'5. UD2 Parameters'!$C$31","v":2148.4646359026078},null,18.308,null,null,67.632238891175689,null,67.630585436104298,null,null,{"$f":"DH36*'5. UD2 Parameters'!$C$31","v":1690.8059722793923},null,{"$f":"DJ36*'5. UD2 Parameters'!$C$31","v":1690.7646359026076},null,null,48.781128519368167,null,1155.7563053069941,null,2030,null,85.940238891175653,2148.5059722793912,0,0]
[{"$f":"A36+1","v":2031},null,1,null,{"$f":"'6. UD2 Assumptions'!D271","v":87.544299188281357},null,{"$f":"E37*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C37","v":12.475062634330094},null,{"$f":"G37+(I36*'5. UD2 Parameters'!$G$10)","v":36.390003545053581},null,{"$f":"I36*(1-'5. UD2 Parameters'!$G$10)","v":11.761958582525423},null,{"$f":"K37*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":7.8413057216836153},null,{"$f":"E37*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C37","v":4.1583542114433643},null,{"$f":"'6. UD2 Assumptions'!F271","v":291.81433062760453},null,{"$f":"Q37*C37*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":128.69011980677359},null,{"$f":"S37+U36*'5. UD2 Parameters'!$G$11","v":743.91433671567643},null,{"$f":"U36*(1-'5. UD2 Parameters'!$G$11)","v":114.00403204299252},null,{"$f":"W37*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":76.00268802866168},null,{"$f":"Q37*C37*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":42.896706602257865},null,{"$f":"'6. UD2 Assumptions'!H271","v":70.035439350625083},null,{"$f":"AC37*C37*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":6.8284553366859466},null,{"$f":"AE37+(AG36*'5. UD2 Parameters'!$G$12)","v":75.552122524516207},null,{"$f":"AG36*(1-'5. UD2 Parameters'!$G$12)","v":4.983028116909642},null,{"$f":"AI37*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.322018744606428},null,{"$f":"AC37*C37*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":2.2761517788953154},null,{"$f":"'6. UD2 Assumptions'!J271","v":11.672573225104182},null,{"$f":"AO37*C37*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":4.3772149594140684E-2},null,{"$f":"AQ37+(AS36*'5. UD2 Parameters'!$G$13)","v":0.68567435413872435},null,{"$f":"AS36*(1-'5. UD2 Parameters'!$G$13)","v":2.2864369603714289E-2},null,{"$f":"AU37*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.5242913069142858E-2},null,{"$f":"AO37*C37*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.4590716531380228E-2},null,{"$f":"'6. UD2 Assumptions'!L271","v":29.181433062760455},null,{"$f":"BA37*C37*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.8754429918828136},null,{"$f":"BC37+BE36*'5. UD2 Parameters'!$G$14","v":9.686169554425156},null,{"$f":"BE36*(1-'5. UD2 Parameters'!$G$14)","v":0.6388497585781594},null,{"$f":"BG37*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.42589983905210627},null,{"$f":"BA37*C37*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.29181433062760453},null,{"$f":"'6. UD2 Assumptions'!N271","v":1.7508859837656272},null,{"$f":"BM37*'5. UD2 Parameters'!$C$15*C37*'5. UD2 Parameters'!$C$28","v":2.6263289756484412E-3},null,{"$f":"BO37+(BQ36*'5. UD2 Parameters'!$G$15)","v":3.5091475857994749E-2},null,{"$f":"BQ36*(1-'5. UD2 Parameters'!$G$15)","v":1.6645236746665535E-3},null,{"$f":"BS37*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.1096824497777024E-3},null,null,null,{"$f":"'6. UD2 Assumptions'!R271","v":15.573},null,{"$f":"BY37*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C37","v":0.3503925},null,{"$f":"CA37+CC36*'5. UD2 Parameters'!$G$16","v":4.5297821533752414},null,{"$f":"CC36*(1-'5. UD2 Parameters'!$G$16)","v":0.12728136410369345},null,{"$f":"CE37*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":8.4854242735795629E-2},null,{"$f":"BY37*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C37","v":0.1167975},null,{"$f":"'6. UD2 Assumptions'!T271","v":0.18939},null,{"$f":"CK37*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C37","v":2.1306375000000001E-3},null,{"$f":"CM37+CO36*'5. UD2 Parameters'!$G$17","v":1.5220075749189932E-2},null,{"$f":"CO36*(1-'5. UD2 Parameters'!$G$17)","v":2.4255364086332456E-3},null,{"$f":"CQ37*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.6170242724221637E-3},null,null,null,87.694736196530968,null,{"$f":"CW37*'5. UD2 Parameters'!$C$31","v":2192.3684049132744},null,87.693119172258548,null,{"$f":"DA37*'5. UD2 Parameters'!$C$31","v":2192.3279793064639},null,18.308,null,null,69.386736196530961,null,69.385119172258555,null,null,{"$f":"DH37*'5. UD2 Parameters'!$C$31","v":1734.6684049132741},null,{"$f":"DJ37*'5. UD2 Parameters'!$C$31","v":1734.6279793064639},null,null,49.75441513975553,null,1205.5107204467497,null,2031,null,87.694736196530954,2192.3684049132739,0,0]
[{"$f":"A37+1","v":2032},null,1,null,{"$f":"'6. UD2 Assumptions'!D272","v":89.295185172046985},null,{"$f":"E38*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C38","v":12.724563887016696},null,{"$f":"G38+(I37*'5. UD2 Parameters'!$G$10)","v":37.117512738574092},null,{"$f":"I37*(1-'5. UD2 Parameters'!$G$10)","v":11.997054693496187},null,{"$f":"K38*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":7.9980364623307914},null,{"$f":"E38*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C38","v":4.2415212956722321},null,{"$f":"'6. UD2 Assumptions'!F272","v":297.65061724015663},null,{"$f":"Q38*C38*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":131.26392220290907},null,{"$f":"S38+U37*'5. UD2 Parameters'!$G$11","v":758.87827465156067},null,{"$f":"U37*(1-'5. UD2 Parameters'!$G$11)","v":116.29998426702484},null,{"$f":"W38*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":77.533322844683227},null,{"$f":"Q38*C38*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":43.754640734303024},null,{"$f":"'6. UD2 Assumptions'!H272","v":71.436148137637588},null,{"$f":"AC38*C38*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":6.9650244434196651},null,{"$f":"AE38+(AG37*'5. UD2 Parameters'!$G$12)","v":77.409356566055564},null,{"$f":"AG37*(1-'5. UD2 Parameters'!$G$12)","v":5.1077904018803046},null,{"$f":"AI38*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.4051936012535364},null,{"$f":"AC38*C38*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":2.3216748144732215},null,{"$f":"'6. UD2 Assumptions'!J272","v":11.906024689606266},null,{"$f":"AO38*C38*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":4.46475925860235E-2},null,{"$f":"AQ38+(AS37*'5. UD2 Parameters'!$G$13)","v":0.70673846273128438},null,{"$f":"AS37*(1-'5. UD2 Parameters'!$G$13)","v":2.3583483993463383E-2},null,{"$f":"AU38*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.572232266230892E-2},null,{"$f":"AO38*C38*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.4882530862007833E-2},null,{"$f":"'6. UD2 Assumptions'!L272","v":29.765061724015666},null,{"$f":"BA38*C38*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.89295185172046998},null,{"$f":"BC38+BE37*'5. UD2 Parameters'!$G$14","v":9.9242764828276382},null,{"$f":"BE37*(1-'5. UD2 Parameters'!$G$14)","v":0.65484492331798783},null,{"$f":"BG38*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.43656328221199187},null,{"$f":"BA38*C38*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.29765061724015668},null,{"$f":"'6. UD2 Assumptions'!N272","v":1.7859037034409397},null,{"$f":"BM38*'5. UD2 Parameters'!$C$15*C38*'5. UD2 Parameters'!$C$28","v":2.6788555551614099E-3},null,{"$f":"BO38+(BQ37*'5. UD2 Parameters'!$G$15)","v":3.6058899940442458E-2},null,{"$f":"BQ37*(1-'5. UD2 Parameters'!$G$15)","v":1.7114314727137044E-3},null,{"$f":"BS38*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.1409543151424694E-3},null,null,null,{"$f":"'6. UD2 Assumptions'!R272","v":15.573},null,{"$f":"BY38*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C38","v":0.3503925},null,{"$f":"CA38+CC37*'5. UD2 Parameters'!$G$16","v":4.746299358690746},null,{"$f":"CC37*(1-'5. UD2 Parameters'!$G$16)","v":0.13387529468449505},null,{"$f":"CE38*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":8.9250196456330033E-2},null,{"$f":"BY38*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C38","v":0.1167975},null,{"$f":"'6. UD2 Assumptions'!T272","v":0.18939},null,{"$f":"CK38*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C38","v":2.1306375000000001E-3},null,{"$f":"CM38+CO37*'5. UD2 Parameters'!$G$17","v":1.497127991552339E-2},null,{"$f":"CO37*(1-'5. UD2 Parameters'!$G$17)","v":2.3794333336665408E-3},null,{"$f":"CQ38*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.5862888891110271E-3},null,null,null,89.480815952802431,null,{"$f":"CW38*'5. UD2 Parameters'!$C$31","v":2237.0203988200606},null,89.47922966391333,null,{"$f":"DA38*'5. UD2 Parameters'!$C$31","v":2236.9807415978335},null,18.308,null,null,{"$f":"CW38-DE38","v":71.172815952802438},null,{"$f":"DA38-DE38","v":71.171229663913323},null,null,{"$f":"DH38*'5. UD2 Parameters'!$C$31","v":1779.320398820061},null,{"$f":"DJ38*'5. UD2 Parameters'!$C$31","v":1779.2807415978332},null,null,50.747167492550645,null,1256.2578879393004,null,2032,null,89.480815952802416,2237.0203988200606,0,0]
[2033,null,1,null,{"$f":"'6. UD2 Assumptions'!D273","v":91.081088875487936},null,{"$f":"E39*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C39","v":12.979055164757032},null,{"$f":"G39+(I38*'5. UD2 Parameters'!$G$10)","v":37.859668012406445},null,{"$f":"I38*(1-'5. UD2 Parameters'!$G$10)","v":12.236899890924677},null,{"$f":"K39*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":8.157933260616451},null,{"$f":"E39*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C39","v":4.3263517215856773},null,{"$f":"'6. UD2 Assumptions'!F273","v":303.60362958495978},null,{"$f":"Q39*C39*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":133.88920064696725},null,{"$f":"S39+U38*'5. UD2 Parameters'!$G$11","v":774.12810104985624},null,{"$f":"U38*(1-'5. UD2 Parameters'!$G$11)","v":118.63937424867164},null,{"$f":"W39*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":79.092916165781091},null,{"$f":"Q39*C39*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":44.629733548989087},null,{"$f":"'6. UD2 Assumptions'!H273","v":72.864871100390346},null,{"$f":"AC39*C39*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":7.1043249322880584},null,{"$f":"AE39+(AG38*'5. UD2 Parameters'!$G$12)","v":79.280330597374217},null,{"$f":"AG38*(1-'5. UD2 Parameters'!$G$12)","v":5.2333509009694179},null,{"$f":"AI39*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.4889006006462786},null,{"$f":"AC39*C39*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":2.3681083107626861},null,{"$f":"'6. UD2 Assumptions'!J273","v":12.144145183398392},null,{"$f":"AO39*C39*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":4.5540544437743968E-2},null,{"$f":"AQ39+(AS38*'5. UD2 Parameters'!$G$13)","v":0.72797103192861834},null,{"$f":"AS38*(1-'5. UD2 Parameters'!$G$13)","v":2.4307975240409903E-2},null,{"$f":"AU39*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.6205316826939934E-2},null,{"$f":"AO39*C39*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.5180181479247989E-2},null,{"$f":"'6. UD2 Assumptions'!L273","v":30.36036295849598},null,{"$f":"BA39*C39*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.91081088875487937},null,{"$f":"BC39+BE38*'5. UD2 Parameters'!$G$14","v":10.16414494838131},null,{"$f":"BE38*(1-'5. UD2 Parameters'!$G$14)","v":0.67094242320120756},null,{"$f":"BG39*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.447294948800805},null,{"$f":"BA39*C39*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.30360362958495979},null,{"$f":"'6. UD2 Assumptions'!N273","v":1.8216217775097587},null,{"$f":"BM39*'5. UD2 Parameters'!$C$15*C39*'5. UD2 Parameters'!$C$28","v":2.732432666264638E-3},null,{"$f":"BO39+(BQ38*'5. UD2 Parameters'!$G$15)","v":3.7032719304740551E-2},null,{"$f":"BQ38*(1-'5. UD2 Parameters'!$G$15)","v":1.7586133019665477E-3},null,{"$f":"BS39*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.1724088679776984E-3},null,null,null,{"$f":"'6. UD2 Assumptions'!R273","v":15.573},null,{"$f":"BY39*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C39","v":0.3503925},null,{"$f":"CA39+CC38*'5. UD2 Parameters'!$G$16","v":4.956417513525583},null,{"$f":"CC38*(1-'5. UD2 Parameters'!$G$16)","v":0.14027434516516291},null,{"$f":"CE39*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":9.3516230110108595E-2},null,{"$f":"BY39*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C39","v":0.1167975},null,{"$f":"'6. UD2 Assumptions'!T273","v":0.18939},null,{"$f":"CK39*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C39","v":2.1306375000000001E-3},null,{"$f":"CM39+CO38*'5. UD2 Parameters'!$G$17","v":1.4761379624143162E-2},null,{"$f":"CO38*(1-'5. UD2 Parameters'!$G$17)","v":2.3405377913802263E-3},null,{"$f":"CQ39*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.5603585275868175E-3},null,null,null,91.299499290177238,null,{"$f":"CW39*'5. UD2 Parameters'!$C$31","v":2282.4874822544311},null,91.297938931649654,null,{"$f":"DA39*'5. UD2 Parameters'!$C$31","v":2282.4484732912415},null,18.308,null,null,72.991499290177245,null,72.989938931649647,null,null,{"$f":"DH39*'5. UD2 Parameters'!$C$31","v":1824.7874822544311},null,{"$f":"DJ39*'5. UD2 Parameters'!$C$31","v":1824.7484732912412},null,null,51.759774892401651,null,1308.0176628317022,null,2033,null,91.299499290177224,2282.4874822544307,0,0]
[2034,null,1,null,{"$f":"'6. UD2 Assumptions'!D274","v":92.902710652997712},null,{"$f":"E40*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C40","v":13.238636268052172},null,{"$f":"G40+(I39*'5. UD2 Parameters'!$G$10)","v":38.616730673022481},null,{"$f":"I39*(1-'5. UD2 Parameters'!$G$10)","v":12.481573607436134},null,{"$f":"K40*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":8.3210490716240884},null,{"$f":"E40*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C40","v":4.412878756017391},null,{"$f":"'6. UD2 Assumptions'!F274","v":309.67570217665906},null,{"$f":"Q40*C40*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":136.56698465990664},null,{"$f":"S40+U39*'5. UD2 Parameters'!$G$11","v":789.67162705424039},null,{"$f":"U39*(1-'5. UD2 Parameters'!$G$11)","v":121.02345865552249},null,{"$f":"W40*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":80.682305770348322},null,{"$f":"Q40*C40*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":45.522328219968877},null,{"$f":"'6. UD2 Assumptions'!H274","v":74.322168522398172},null,{"$f":"AC40*C40*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":7.2464114309338221},null,{"$f":"AE40+(AG39*'5. UD2 Parameters'!$G$12)","v":81.16690172002599},null,{"$f":"AG39*(1-'5. UD2 Parameters'!$G$12)","v":5.3598403082820409},null,{"$f":"AI40*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.5732268721880271},null,{"$f":"AC40*C40*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":2.4154704769779407},null,{"$f":"'6. UD2 Assumptions'!J274","v":12.387028087066362},null,{"$f":"AO40*C40*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":4.6451355326498855E-2},null,{"$f":"AQ40+(AS39*'5. UD2 Parameters'!$G$13)","v":0.74938412663538267},null,{"$f":"AS39*(1-'5. UD2 Parameters'!$G$13)","v":2.5038260619734621E-2},null,{"$f":"AU40*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.6692173746489746E-2},null,{"$f":"AO40*C40*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.5483785108832953E-2},null,{"$f":"'6. UD2 Assumptions'!L274","v":30.967570217665909},null,{"$f":"BA40*C40*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.92902710652997722},null,{"$f":"BC40+BE39*'5. UD2 Parameters'!$G$14","v":10.406013041028974},null,{"$f":"BE39*(1-'5. UD2 Parameters'!$G$14)","v":0.68715901388231293},null,{"$f":"BG40*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.45810600925487527},null,{"$f":"BA40*C40*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.30967570217665907},null,{"$f":"'6. UD2 Assumptions'!N274","v":1.8580542130599544},null,{"$f":"BM40*'5. UD2 Parameters'!$C$15*C40*'5. UD2 Parameters'!$C$28","v":2.7870813195899316E-3},null,{"$f":"BO40+(BQ39*'5. UD2 Parameters'!$G$15)","v":3.8013693591534774E-2},null,{"$f":"BQ39*(1-'5. UD2 Parameters'!$G$15)","v":1.8061070327957146E-3},null,{"$f":"BS40*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.2040713551971431E-3},null,null,null,{"$f":"'6. UD2 Assumptions'!R274","v":15.573},null,{"$f":"BY40*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C40","v":0.3503925},null,{"$f":"CA40+CC39*'5. UD2 Parameters'!$G$16","v":5.1603257384025047},null,{"$f":"CC39*(1-'5. UD2 Parameters'!$G$16)","v":0.14648427512307846},null,{"$f":"CE40*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":9.7656183415385636E-2},null,{"$f":"BY40*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C40","v":0.1167975},null,{"$f":"'6. UD2 Assumptions'!T274","v":0.18939},null,{"$f":"CK40*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C40","v":2.1306375000000001E-3},null,{"$f":"CM40+CO39*'5. UD2 Parameters'!$G$17","v":1.4584294133312338E-2},null,{"$f":"CO39*(1-'5. UD2 Parameters'!$G$17)","v":2.3077229908308257E-3},null,{"$f":"CQ40*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.5384819938872171E-3},null,null,null,93.15177863392627,null,{"$f":"CW40*'5. UD2 Parameters'!$C$31","v":2328.794465848157},null,93.15024015193238,null,{"$f":"DA40*'5. UD2 Parameters'!$C$31","v":2328.7560037983094},null,18.308,null,null,74.843778633926263,null,74.842240151932373,null,null,{"$f":"DH40*'5. UD2 Parameters'!$C$31","v":1871.0944658481567},null,{"$f":"DJ40*'5. UD2 Parameters'!$C$31","v":1871.0560037983093},null,null,52.792634440249699,null,1360.8102972719519,null,2034,null,93.15177863392627,2328.794465848157,0,0]
[2035,null,1,null,{"$f":"'6. UD2 Assumptions'!D275","v":94.760764866057656},null,{"$f":"E41*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C41","v":13.503408993413215},null,{"$f":"G41+(I40*'5. UD2 Parameters'!$G$10)","v":39.388977675899532},null,{"$f":"I40*(1-'5. UD2 Parameters'!$G$10)","v":12.731161990536167},null,{"$f":"K41*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":8.4874413270241114},null,{"$f":"E41*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C41","v":4.5011363311377384},null,{"$f":"'6. UD2 Assumptions'!F275","v":315.86921622019219},null,{"$f":"Q41*C41*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":139.29832435310476},null,{"$f":"S41+U40*'5. UD2 Parameters'!$G$11","v":805.51649276318835},null,{"$f":"U40*(1-'5. UD2 Parameters'!$G$11)","v":123.45345864415675},null,{"$f":"W41*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":82.302305762771169},null,{"$f":"Q41*C41*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":46.432774784368249},null,{"$f":"'6. UD2 Assumptions'!H275","v":75.808611892846116},null,{"$f":"AC41*C41*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":7.3913396595524965},null,{"$f":"AE41+(AG40*'5. UD2 Parameters'!$G$12)","v":83.070857204218214},null,{"$f":"AG40*(1-'5. UD2 Parameters'!$G$12)","v":5.4873841753602743},null,{"$f":"AI41*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.6582561169068493},null,{"$f":"AC41*C41*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":2.4637798865174987},null,{"$f":"'6. UD2 Assumptions'!J275","v":12.634768648807688},null,{"$f":"AO41*C41*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":4.7380382433028827E-2},null,{"$f":"AQ41+(AS40*'5. UD2 Parameters'!$G$13)","v":0.77098975396960034},null,{"$f":"AS40*(1-'5. UD2 Parameters'!$G$13)","v":2.5774755098811088E-2},null,{"$f":"AU41*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.7183170065874057E-2},null,{"$f":"AO41*C41*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.5793460811009609E-2},null,{"$f":"'6. UD2 Assumptions'!L275","v":31.586921622019219},null,{"$f":"BA41*C41*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.94760764866057667},null,{"$f":"BC41+BE40*'5. UD2 Parameters'!$G$14","v":10.650109897976696},null,{"$f":"BE40*(1-'5. UD2 Parameters'!$G$14)","v":0.70351079171285569},null,{"$f":"BG41*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.46900719447523709},null,{"$f":"BA41*C41*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.31586921622019221},null,{"$f":"'6. UD2 Assumptions'!N275","v":1.8952152973211531},null,{"$f":"BM41*'5. UD2 Parameters'!$C$15*C41*'5. UD2 Parameters'!$C$28","v":2.8428229459817296E-3},null,{"$f":"BO41+(BQ40*'5. UD2 Parameters'!$G$15)","v":3.9002566824203833E-2},null,{"$f":"BQ40*(1-'5. UD2 Parameters'!$G$15)","v":1.8539497133126706E-3},null,{"$f":"BS41*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.2359664755417802E-3},null,null,null,{"$f":"'6. UD2 Assumptions'!R275","v":15.573},null,{"$f":"BY41*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C41","v":0.3503925},null,{"$f":"CA41+CC40*'5. UD2 Parameters'!$G$16","v":5.3582075644881177},null,{"$f":"CC40*(1-'5. UD2 Parameters'!$G$16)","v":0.15251067391438672},null,{"$f":"CE41*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.10167378260959115},null,{"$f":"BY41*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C41","v":0.1167975},null,{"$f":"'6. UD2 Assumptions'!T275","v":0.18939},null,{"$f":"CK41*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C41","v":2.1306375000000001E-3},null,{"$f":"CM41+CO40*'5. UD2 Parameters'!$G$17","v":1.4434893335168668E-2},null,{"$f":"CO40*(1-'5. UD2 Parameters'!$G$17)","v":2.2800382981436693E-3},null,{"$f":"CQ41*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.5200255320957795E-3},null,null,null,95.038623345860472,null,{"$f":"CW41*'5. UD2 Parameters'!$C$31","v":2375.9655836465117},null,95.03710332032837,null,{"$f":"DA41*'5. UD2 Parameters'!$C$31","v":2375.9275830082092},null,18.308,null,null,76.730623345860465,null,76.729103320328363,null,null,{"$f":"DH41*'5. UD2 Parameters'!$C$31","v":1918.2655836465117},null,{"$f":"DJ41*'5. UD2 Parameters'!$C$31","v":1918.227583008209},null,null,53.846151179054687,null,1414.6564484510066,null,2035,null,95.038623345860472,2375.9655836465117,0,0]
[2036,null,1,null,{"$f":"'6. UD2 Assumptions'!D276","v":96.655980163378814},null,{"$f":"E42*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C42","v":13.773477173281481},null,{"$f":"G42+(I41*'5. UD2 Parameters'!$G$10)","v":40.176698502287223},null,{"$f":"I41*(1-'5. UD2 Parameters'!$G$10)","v":12.985756346893789},null,{"$f":"K42*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":8.6571708979291913},null,{"$f":"E42*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C42","v":4.5911590577604935},null,{"$f":"'6. UD2 Assumptions'!F276","v":322.18660054459605},null,{"$f":"Q42*C42*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":142.08429084016683},null,{"$f":"S42+U41*'5. UD2 Parameters'!$G$11","v":821.67021497258429},null,{"$f":"U41*(1-'5. UD2 Parameters'!$G$11)","v":125.93056863077081},null,{"$f":"W42*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":83.953712420513867},null,{"$f":"Q42*C42*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":47.361430280055615},null,{"$f":"'6. UD2 Assumptions'!H276","v":77.324784130703051},null,{"$f":"AC42*C42*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":7.5391664527435482},null,{"$f":"AE42+(AG41*'5. UD2 Parameters'!$G$12)","v":84.993920324246133},null,{"$f":"AG41*(1-'5. UD2 Parameters'!$G$12)","v":5.6161033327156309},null,{"$f":"AI42*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.744068888477087},null,{"$f":"AC42*C42*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":2.5130554842478494},null,{"$f":"'6. UD2 Assumptions'!J276","v":12.887464021783842},null,{"$f":"AO42*C42*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":4.8327990081689406E-2},null,{"$f":"AQ42+(AS41*'5. UD2 Parameters'!$G$13)","v":0.7927998723938241},null,{"$f":"AS41*(1-'5. UD2 Parameters'!$G$13)","v":2.651787165746565E-2},null,{"$f":"AU42*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.7678581104977099E-2},null,{"$f":"AO42*C42*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.6109330027229803E-2},null,{"$f":"'6. UD2 Assumptions'!L276","v":32.218660054459605},null,{"$f":"BA42*C42*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.96655980163378818},null,{"$f":"BC42+BE41*'5. UD2 Parameters'!$G$14","v":10.896656451826429},null,{"$f":"BE41*(1-'5. UD2 Parameters'!$G$14)","v":0.7200132477840554},null,{"$f":"BG42*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.48000883185603693},null,{"$f":"BA42*C42*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.32218660054459608},null,{"$f":"'6. UD2 Assumptions'!N276","v":1.9331196032675764},null,{"$f":"BM42*'5. UD2 Parameters'!$C$15*C42*'5. UD2 Parameters'!$C$28","v":2.8996794049013647E-3},null,{"$f":"BO42+(BQ41*'5. UD2 Parameters'!$G$15)","v":4.0000068599139418E-2},null,{"$f":"BQ41*(1-'5. UD2 Parameters'!$G$15)","v":1.9021776299657797E-3},null,{"$f":"BS42*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.2681184199771864E-3},null,null,null,{"$f":"'6. UD2 Assumptions'!R276","v":15.573},null,{"$f":"BY42*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C42","v":0.3503925},null,{"$f":"CA42+CC41*'5. UD2 Parameters'!$G$16","v":5.5502410987833235},null,{"$f":"CC41*(1-'5. UD2 Parameters'!$G$16)","v":0.15835896570479391},null,{"$f":"CE42*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.10557264380319593},null,{"$f":"BY42*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C42","v":0.1167975},null,{"$f":"'6. UD2 Assumptions'!T276","v":0.18939},null,{"$f":"CK42*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C42","v":2.1306375000000001E-3},null,{"$f":"CM42+CO41*'5. UD2 Parameters'!$G$17","v":1.4308849138203437E-2},null,{"$f":"CO41*(1-'5. UD2 Parameters'!$G$17)","v":2.256681696965232E-3},null,{"$f":"CQ42*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.5044544646434879E-3},null,null,null,96.960984836568983,null,{"$f":"CW42*'5. UD2 Parameters'!$C$31","v":2424.0246209142247},null,96.959480382104331,null,{"$f":"DA42*'5. UD2 Parameters'!$C$31","v":2423.9870095526085},null,18.308,null,null,78.652984836568976,null,78.651480382104324,null,null,{"$f":"DH42*'5. UD2 Parameters'!$C$31","v":1966.3246209142244},null,{"$f":"DJ42*'5. UD2 Parameters'!$C$31","v":1966.2870095526082},null,null,54.920738252635786,null,1469.5771867036424,null,2036,null,96.960984836568983,2424.0246209142247,0,0]
[2037,null,1,null,{"$f":"'6. UD2 Assumptions'!D277","v":98.589099766646399},null,{"$f":"E43*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C43","v":14.048946716747112},null,{"$f":"G43+(I42*'5. UD2 Parameters'!$G$10)","v":40.980193106360282},null,{"$f":"I42*(1-'5. UD2 Parameters'!$G$10)","v":13.24545211267405},null,{"$f":"K43*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":8.8303014084493654},null,{"$f":"E43*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C43","v":4.6829822389157041},null,{"$f":"'6. UD2 Assumptions'!F277","v":328.630332555488},null,{"$f":"Q43*C43*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":144.92597665697019},null,{"$f":"S43+U42*'5. UD2 Parameters'!$G$11","v":838.14022787452666},null,{"$f":"U42*(1-'5. UD2 Parameters'!$G$11)","v":128.4559637550278},null,{"$f":"W43*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":85.637309170018526},null,{"$f":"Q43*C43*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":48.308658885656733},null,{"$f":"'6. UD2 Assumptions'!H277","v":78.871279813317116},null,{"$f":"AC43*C43*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":7.6899497817984193},null,{"$f":"AE43+(AG42*'5. UD2 Parameters'!$G$12)","v":86.937755821704087},null,{"$f":"AG42*(1-'5. UD2 Parameters'!$G$12)","v":5.7461142843404671},null,{"$f":"AI43*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.8307428562269781},null,{"$f":"AC43*C43*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":2.5633165939328064},null,{"$f":"'6. UD2 Assumptions'!J277","v":13.145213302219521},null,{"$f":"AO43*C43*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":4.9294549883323206E-2},null,{"$f":"AQ43+(AS42*'5. UD2 Parameters'!$G$13)","v":0.81482640067510725},null,{"$f":"AS42*(1-'5. UD2 Parameters'!$G$13)","v":2.7268021602040005E-2},null,{"$f":"AU43*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.817868106802667E-2},null,{"$f":"AO43*C43*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.6431516627774402E-2},null,{"$f":"'6. UD2 Assumptions'!L277","v":32.8630332555488},null,{"$f":"BA43*C43*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.98589099766646404},null,{"$f":"BC43+BE42*'5. UD2 Parameters'!$G$14","v":11.145866130987706},null,{"$f":"BE42*(1-'5. UD2 Parameters'!$G$14)","v":0.73668131850518825},null,{"$f":"BG43*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.4911208790034588},null,{"$f":"BA43*C43*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.32863033255548801},null,{"$f":"'6. UD2 Assumptions'!N277","v":1.9717819953329281},null,{"$f":"BM43*'5. UD2 Parameters'!$C$15*C43*'5. UD2 Parameters'!$C$28","v":2.9576729929993925E-3},null,{"$f":"BO43+(BQ42*'5. UD2 Parameters'!$G$15)","v":4.1006915226547862E-2},null,{"$f":"BQ42*(1-'5. UD2 Parameters'!$G$15)","v":1.9508263655909476E-3},null,{"$f":"BS43*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.300550910393965E-3},null,null,null,{"$f":"'6. UD2 Assumptions'!R277","v":15.573000000000002},null,{"$f":"BY43*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C43","v":0.35039250000000005},null,{"$f":"CA43+CC42*'5. UD2 Parameters'!$G$16","v":5.7365991844316406},null,{"$f":"CC42*(1-'5. UD2 Parameters'!$G$16)","v":0.16403441435168298},null,{"$f":"CE43*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.10935627623445532},null,{"$f":"BY43*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C43","v":0.11679750000000001},null,{"$f":"'6. UD2 Assumptions'!T277","v":0.18938999999999998},null,{"$f":"CK43*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C43","v":2.1306374999999996E-3},null,{"$f":"CM43+CO42*'5. UD2 Parameters'!$G$17","v":1.4202510083887725E-2},null,{"$f":"CO42*(1-'5. UD2 Parameters'!$G$17)","v":2.2369765543157113E-3},null,{"$f":"CQ43*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.4913177028771409E-3},null,null,null,98.919801139614094,null,{"$f":"CW43*'5. UD2 Parameters'!$C$31","v":2472.9950284903525},null,98.918309821911208,null,{"$f":"DA43*'5. UD2 Parameters'!$C$31","v":2472.9577455477802},null,18.308,null,null,80.611801139614101,null,80.610309821911216,null,null,{"$f":"DH43*'5. UD2 Parameters'!$C$31","v":2015.2950284903525},null,{"$f":"DJ43*'5. UD2 Parameters'!$C$31","v":2015.2577455477804},null,null,56.016817067688507,null,1525.5940037713308,null,2037,null,98.919801139614094,2472.9950284903525,0,0]
[2038,null,1,null,{"$f":"'6. UD2 Assumptions'!D278","v":100.56088176197933},null,{"$f":"E44*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C44","v":14.329925651082053},null,{"$f":"G44+(I43*'5. UD2 Parameters'!$G$10)","v":41.799770580686868},null,{"$f":"I43*(1-'5. UD2 Parameters'!$G$10)","v":13.510348176755468},null,{"$f":"K44*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":9.0068987845036439},null,{"$f":"E44*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C44","v":4.7766418836940181},null,{"$f":"'6. UD2 Assumptions'!F278","v":335.20293920659776},null,{"$f":"Q44*C44*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":147.82449619010961},null,{"$f":"S44+U43*'5. UD2 Parameters'!$G$11","v":854.93391782192339},null,{"$f":"U43*(1-'5. UD2 Parameters'!$G$11)","v":131.03080624271288},null,{"$f":"W44*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":87.353870828475252},null,{"$f":"Q44*C44*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":49.274832063369871},null,{"$f":"'6. UD2 Assumptions'!H278","v":80.448705409583454},null,{"$f":"AC44*C44*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":7.8437487774343868},null,{"$f":"AE44+(AG43*'5. UD2 Parameters'!$G$12)","v":88.903975022083657},null,{"$f":"AG43*(1-'5. UD2 Parameters'!$G$12)","v":5.8775295770548208},null,{"$f":"AI44*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.9183530513698805},null,{"$f":"AC44*C44*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":2.6145829258114621},null,{"$f":"'6. UD2 Assumptions'!J278","v":13.408117568263911},null,{"$f":"AO44*C44*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":5.0280440880989666E-2},null,{"$f":"AQ44+(AS43*'5. UD2 Parameters'!$G$13)","v":0.83708122668253127},null,{"$f":"AS43*(1-'5. UD2 Parameters'!$G$13)","v":2.8025614873565679E-2},null,{"$f":"AU44*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.8683743249043785E-2},null,{"$f":"AO44*C44*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.6760146960329889E-2},null,{"$f":"'6. UD2 Assumptions'!L278","v":33.520293920659775},null,{"$f":"BA44*C44*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":1.0056088176197933},null,{"$f":"BC44+BE43*'5. UD2 Parameters'!$G$14","v":11.397945515651752},null,{"$f":"BE43*(1-'5. UD2 Parameters'!$G$14)","v":0.75352943295574637},null,{"$f":"BG44*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.50235295530383084},null,{"$f":"BA44*C44*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.33520293920659777},null,{"$f":"'6. UD2 Assumptions'!N278","v":2.0112176352395865},null,{"$f":"BM44*'5. UD2 Parameters'!$C$15*C44*'5. UD2 Parameters'!$C$28","v":3.01682645285938E-3},null,{"$f":"BO44+(BQ43*'5. UD2 Parameters'!$G$15)","v":4.202381082435807E-2},null,{"$f":"BQ43*(1-'5. UD2 Parameters'!$G$15)","v":1.9999308550491725E-3},null,{"$f":"BS44*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.3332872366994483E-3},null,null,null,{"$f":"'6. UD2 Assumptions'!R278","v":15.573},null,{"$f":"BY44*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C44","v":0.3503925},null,{"$f":"CA44+CC43*'5. UD2 Parameters'!$G$16","v":5.9174495562897},null,{"$f":"CC43*(1-'5. UD2 Parameters'!$G$16)","v":0.16954212814194042},null,{"$f":"CE44*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.11302808542796028},null,{"$f":"BY44*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C44","v":0.1167975},null,{"$f":"'6. UD2 Assumptions'!T278","v":0.18939},null,{"$f":"CK44*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C44","v":2.1306375000000001E-3},null,{"$f":"CM44+CO43*'5. UD2 Parameters'!$G$17","v":1.4112795565131429E-2},null,{"$f":"CO43*(1-'5. UD2 Parameters'!$G$17)","v":2.2203520187562974E-3},null,{"$f":"CQ44*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.4802346791708649E-3},null,null,null,100.91600097024549,null,{"$f":"CW44*'5. UD2 Parameters'!$C$31","v":2522.9000242561374},null,100.91452073556631,null,{"$f":"DA44*'5. UD2 Parameters'!$C$31","v":2522.8630183891578},null,18.308,null,null,82.608000970245484,null,82.606520735566306,null,null,{"$f":"DH44*'5. UD2 Parameters'!$C$31","v":2065.2000242561371},null,{"$f":"DJ44*'5. UD2 Parameters'!$C$31","v":2065.1630183891575},null,null,57.134817459042281,null,1582.7288212303731,null,2038,null,100.91600097024549,2522.9000242561374,0,0]
[2039,null,1,null,{"$f":"'6. UD2 Assumptions'!D279","v":102.57209939721892},null,{"$f":"E45*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C45","v":14.616524164103698},null,{"$f":"G45+(I44*'5. UD2 Parameters'!$G$10)","v":42.63574830402888},null,{"$f":"I44*(1-'5. UD2 Parameters'!$G$10)","v":13.780546440761684},null,{"$f":"K45*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":9.1870309605077889},null,{"$f":"E45*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C45","v":4.872174721367899},null,{"$f":"'6. UD2 Assumptions'!F279","v":341.90699799072974},null,{"$f":"Q45*C45*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":150.78098611391181},null,{"$f":"S45+U44*'5. UD2 Parameters'!$G$11","v":872.05865309517253},null,{"$f":"U44*(1-'5. UD2 Parameters'!$G$11)","v":133.65625084066261},null,{"$f":"W45*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":89.104167227108405},null,{"$f":"Q45*C45*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":50.260328704637267},null,{"$f":"'6. UD2 Assumptions'!H279","v":82.057679517775128},null,{"$f":"AC45*C45*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":8.0006237529830742},null,{"$f":"AE45+(AG44*'5. UD2 Parameters'!$G$12)","v":90.894140628646667},null,{"$f":"AG44*(1-'5. UD2 Parameters'!$G$12)","v":6.0104581464200644},null,{"$f":"AI45*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":4.0069720976133762},null,{"$f":"AC45*C45*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":2.6668745843276915},null,{"$f":"'6. UD2 Assumptions'!J279","v":13.67627991962919},null,{"$f":"AO45*C45*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":5.1286049698609462E-2},null,{"$f":"AQ45+(AS44*'5. UD2 Parameters'!$G$13)","v":0.85957621603078949},null,{"$f":"AS44*(1-'5. UD2 Parameters'!$G$13)","v":2.8791060350351314E-2},null,{"$f":"AU45*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.9194040233567543E-2},null,{"$f":"AO45*C45*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.7095349899536486E-2},null,{"$f":"'6. UD2 Assumptions'!L279","v":34.190699799072974},null,{"$f":"BA45*C45*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":1.0257209939721892},null,{"$f":"BC45+BE44*'5. UD2 Parameters'!$G$14","v":11.6530949523906},null,{"$f":"BE44*(1-'5. UD2 Parameters'!$G$14)","v":0.7705715572333417},null,{"$f":"BG45*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.51371437148889443},null,{"$f":"BA45*C45*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.34190699799072977},null,{"$f":"'6. UD2 Assumptions'!N279","v":2.0514419879443784},null,{"$f":"BM45*'5. UD2 Parameters'!$C$15*C45*'5. UD2 Parameters'!$C$28","v":3.0771629819165676E-3},null,{"$f":"BO45+(BQ44*'5. UD2 Parameters'!$G$15)","v":4.3051448367697573E-2},null,{"$f":"BQ44*(1-'5. UD2 Parameters'!$G$15)","v":2.049525438577067E-3},null,{"$f":"BS45*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.3663502923847112E-3},null,null,null,{"$f":"'6. UD2 Assumptions'!R279","v":15.573},null,{"$f":"BY45*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C45","v":0.3503925},null,{"$f":"CA45+CC44*'5. UD2 Parameters'!$G$16","v":6.0929549918999406},null,{"$f":"CC44*(1-'5. UD2 Parameters'!$G$16)","v":0.17488706438975923},null,{"$f":"CE45*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.11659137625983948},null,{"$f":"BY45*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C45","v":0.1167975},null,{"$f":"'6. UD2 Assumptions'!T279","v":0.18939000000000003},null,{"$f":"CK45*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C45","v":2.1306375000000001E-3},null,{"$f":"CM45+CO44*'5. UD2 Parameters'!$G$17","v":1.4037106582118864E-2},null,{"$f":"CO44*(1-'5. UD2 Parameters'!$G$17)","v":2.2063264830125646E-3},null,{"$f":"CQ45*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.4708843220083763E-3},null,null,null,102.95050730782626,null,{"$f":"CW45*'5. UD2 Parameters'!$C$31","v":2573.7626826956566},null,102.94903642350425,null,{"$f":"DA45*'5. UD2 Parameters'!$C$31","v":2573.7259105876064},null,18.308,null,null,84.642507307826264,null,84.641036423504261,null,null,{"$f":"DH45*'5. UD2 Parameters'!$C$31","v":2116.0626826956568},null,{"$f":"DJ45*'5. UD2 Parameters'!$C$31","v":2116.0259105876066},null,null,58.275177858223124,null,1641.0039990885962,null,2039,null,102.95050730782626,2573.7626826956566,0,0]
[2040,null,1,null,{"$f":"'6. UD2 Assumptions'!D280","v":104.62354138516331},null,{"$f":"E46*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C46","v":14.90885464738577},null,{"$f":"G46+(I45*'5. UD2 Parameters'!$G$10)","v":43.488451413306336},null,{"$f":"I45*(1-'5. UD2 Parameters'!$G$10)","v":14.05615153810831},null,{"$f":"K46*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":9.3707676920722065},null,{"$f":"E46*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C46","v":4.9696182157952569},null,{"$f":"'6. UD2 Assumptions'!F280","v":348.74513795054435},null,{"$f":"Q46*C46*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":153.79660583619005},null,{"$f":"S46+U45*'5. UD2 Parameters'!$G$11","v":889.52180946101817},null,{"$f":"U45*(1-'5. UD2 Parameters'!$G$11)","v":136.33344947034439},null,{"$f":"W46*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":90.888966313562918},null,{"$f":"Q46*C46*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":51.265535278730013},null,{"$f":"'6. UD2 Assumptions'!H280","v":83.698833108130643},null,{"$f":"AC46*C46*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":8.1606362280427387},null,{"$f":"AE46+(AG45*'5. UD2 Parameters'!$G$12)","v":92.909771215855045},null,{"$f":"AG45*(1-'5. UD2 Parameters'!$G$12)","v":6.1450056408343503},null,{"$f":"AI46*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":4.0966704272229002},null,{"$f":"AC46*C46*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":2.7202120760142461},null,{"$f":"'6. UD2 Assumptions'!J280","v":13.949805518021774},null,{"$f":"AO46*C46*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":5.2311770692581652E-2},null,{"$f":"AQ46+(AS45*'5. UD2 Parameters'!$G$13)","v":0.88232322057809598},null,{"$f":"AS45*(1-'5. UD2 Parameters'!$G$13)","v":2.9564766145275131E-2},null,{"$f":"AU46*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.9709844096850088E-2},null,{"$f":"AO46*C46*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.7437256897527217E-2},null,{"$f":"'6. UD2 Assumptions'!L280","v":34.874513795054433},null,{"$f":"BA46*C46*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":1.046235413851633},null,{"$f":"BC46+BE45*'5. UD2 Parameters'!$G$14","v":11.911509130237828},null,{"$f":"BE45*(1-'5. UD2 Parameters'!$G$14)","v":0.78782123600440401},null,{"$f":"BG46*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.5252141573362693},null,{"$f":"BA46*C46*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.34874513795054435},null,{"$f":"'6. UD2 Assumptions'!N280","v":2.092470827703266},null,{"$f":"BM46*'5. UD2 Parameters'!$C$15*C46*'5. UD2 Parameters'!$C$28","v":3.1387062415548991E-3},null,{"$f":"BO46+(BQ45*'5. UD2 Parameters'!$G$15)","v":4.4090510696282066E-2},null,{"$f":"BQ45*(1-'5. UD2 Parameters'!$G$15)","v":2.0996439129704067E-3},null,{"$f":"BS46*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.3997626086469377E-3},null,null,null,{"$f":"'6. UD2 Assumptions'!R280","v":15.573},null,{"$f":"BY46*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C46","v":0.3503925},null,{"$f":"CA46+CC45*'5. UD2 Parameters'!$G$16","v":6.2632734580013842},null,{"$f":"CC45*(1-'5. UD2 Parameters'!$G$16)","v":0.18007403389855656},null,{"$f":"CE46*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.12004935593237104},null,{"$f":"BY46*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C46","v":0.1167975},null,{"$f":"'6. UD2 Assumptions'!T280","v":0.18939},null,{"$f":"CK46*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C46","v":2.1306375000000001E-3},null,{"$f":"CM46+CO45*'5. UD2 Parameters'!$G$17","v":1.3973250450147204E-2},null,{"$f":"CO45*(1-'5. UD2 Parameters'!$G$17)","v":2.1944936319716621E-3},null,{"$f":"CQ46*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.4629957546477747E-3},null,null,null,105.0242405485868,null,{"$f":"CW46*'5. UD2 Parameters'!$C$31","v":2625.6060137146701},null,105.02277755283217,null,{"$f":"DA46*'5. UD2 Parameters'!$C$31","v":2625.569438820804},null,18.308,null,null,86.716240548586796,null,86.714777552832174,null,null,{"$f":"DH46*'5. UD2 Parameters'!$C$31","v":2167.9060137146698},null,{"$f":"DJ46*'5. UD2 Parameters'!$C$31","v":2167.8694388208041},null,null,59.438345465387592,null,1700.4423445539837,null,2040,null,105.0242405485868,2625.6060137146701,0,0]
[2041,null,1,null,{"$f":"'6. UD2 Assumptions'!D281","v":106.71601221286657},null,{"$f":"E47*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C47","v":15.207031740333488},null,{"$f":"G47+(I46*'5. UD2 Parameters'!$G$10)","v":44.358212493719655},null,{"$f":"I46*(1-'5. UD2 Parameters'!$G$10)","v":14.337270659920168},null,{"$f":"K47*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":9.5581804399467778},null,{"$f":"E47*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C47","v":5.0690105801111622},null,{"$f":"'6. UD2 Assumptions'!F281","v":355.72004070955524},null,{"$f":"Q47*C47*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":156.87253795291386},null,{"$f":"S47+U46*'5. UD2 Parameters'!$G$11","v":907.33079219032709},null,{"$f":"U46*(1-'5. UD2 Parameters'!$G$11)","v":139.06355522360491},null,{"$f":"W47*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":92.709036815736596},null,{"$f":"Q47*C47*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":52.290845984304617},null,{"$f":"'6. UD2 Assumptions'!H281","v":85.372809770293259},null,{"$f":"AC47*C47*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":8.3238489526035941},null,{"$f":"AE47+(AG46*'5. UD2 Parameters'!$G$12)","v":94.952345443142406},null,{"$f":"AG46*(1-'5. UD2 Parameters'!$G$12)","v":6.2812747253162398},null,{"$f":"AI47*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":4.1875164835441598},null,{"$f":"AC47*C47*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":2.7746163175345311},null,{"$f":"'6. UD2 Assumptions'!J281","v":14.228801628382209},null,{"$f":"AO47*C47*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":5.3358006106433285E-2},null,{"$f":"AQ47+(AS46*'5. UD2 Parameters'!$G$13)","v":0.90533408678646221},null,{"$f":"AS46*(1-'5. UD2 Parameters'!$G$13)","v":3.0347139898066981E-2},null,{"$f":"AU47*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.023142659871132E-2},null,{"$f":"AO47*C47*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.7786002035477762E-2},null,{"$f":"'6. UD2 Assumptions'!L281","v":35.572004070955522},null,{"$f":"BA47*C47*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":1.0671601221286657},null,{"$f":"BC47+BE46*'5. UD2 Parameters'!$G$14","v":12.173377620915694},null,{"$f":"BE46*(1-'5. UD2 Parameters'!$G$14)","v":0.80529163145080007},null,{"$f":"BG47*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.53686108763386664},null,{"$f":"BA47*C47*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.35572004070955521},null,{"$f":"'6. UD2 Assumptions'!N281","v":2.1343202442573315},null,{"$f":"BM47*'5. UD2 Parameters'!$C$15*C47*'5. UD2 Parameters'!$C$28","v":3.2014803663859975E-3},null,{"$f":"BO47+(BQ46*'5. UD2 Parameters'!$G$15)","v":4.5141671481952965E-2},null,{"$f":"BQ46*(1-'5. UD2 Parameters'!$G$15)","v":2.1503195807151009E-3},null,{"$f":"BS47*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.4335463871434006E-3},null,null,null,{"$f":"'6. UD2 Assumptions'!R281","v":15.572999999999999},null,{"$f":"BY47*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C47","v":0.35039249999999994},null,{"$f":"CA47+CC46*'5. UD2 Parameters'!$G$16","v":6.4285582527103626},null,{"$f":"CC46*(1-'5. UD2 Parameters'!$G$16)","v":0.18510770529102122},null,{"$f":"CE47*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.1234051368606808},null,{"$f":"BY47*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C47","v":0.11679749999999998},null,{"$f":"'6. UD2 Assumptions'!T281","v":0.18939000000000003},null,{"$f":"CK47*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C47","v":2.1306375000000001E-3},null,{"$f":"CM47+CO46*'5. UD2 Parameters'!$G$17","v":1.3919377278278775E-2},null,{"$f":"CO46*(1-'5. UD2 Parameters'!$G$17)","v":2.184510671868427E-3},null,{"$f":"CQ47*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.4563404479122845E-3},null,null,null,107.13812127715585,null,{"$f":"CW47*'5. UD2 Parameters'!$C$31","v":2678.4530319288961},null,107.13666493670794,null,{"$f":"DA47*'5. UD2 Parameters'!$C$31","v":2678.4166234176987},null,18.308,null,null,88.830121277155854,null,88.828664936707952,null,null,{"$f":"DH47*'5. UD2 Parameters'!$C$31","v":2220.7530319288962},null,{"$f":"DJ47*'5. UD2 Parameters'!$C$31","v":2220.7166234176989},null,null,60.624776424695341,null,1761.067120978679,null,2041,null,107.13812127715585,2678.4530319288961,0,0]
[2042,null,1,null,{"$f":"'6. UD2 Assumptions'!D282","v":108.85033245712388},null,{"$f":"E48*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C48","v":15.511172375140156},null,{"$f":"G48+(I47*'5. UD2 Parameters'!$G$10)","v":45.245371415988984},null,{"$f":"I47*(1-'5. UD2 Parameters'!$G$10)","v":14.624013452870825},null,{"$f":"K48*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":9.7493423019138827},null,{"$f":"E48*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C48","v":5.1703907917133849},null,{"$f":"'6. UD2 Assumptions'!F282","v":362.83444152374631},null,{"$f":"Q48*C48*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":160.00998871197211},null,{"$f":"S48+U47*'5. UD2 Parameters'!$G$11","v":925.49305509747603},null,{"$f":"U47*(1-'5. UD2 Parameters'!$G$11)","v":141.84772580482326},null,{"$f":"W48*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":94.565150536548828},null,{"$f":"Q48*C48*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":53.336662903990707},null,{"$f":"'6. UD2 Assumptions'!H282","v":87.080265965699112},null,{"$f":"AC48*C48*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":8.4903259316556632},null,{"$f":"AE48+(AG47*'5. UD2 Parameters'!$G$12)","v":97.02330600841637},null,{"$f":"AG47*(1-'5. UD2 Parameters'!$G$12)","v":6.4193653663816974},null,{"$f":"AI48*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":4.279576910921131},null,{"$f":"AC48*C48*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":2.8301086438852212},null,{"$f":"'6. UD2 Assumptions'!J282","v":14.513377660949853},null,{"$f":"AO48*C48*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":5.4425166228561944E-2},null,{"$f":"AQ48+(AS47*'5. UD2 Parameters'!$G$13)","v":0.92862066395216758},null,{"$f":"AS47*(1-'5. UD2 Parameters'!$G$13)","v":3.1138589062856565E-2},null,{"$f":"AU48*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.0759059375237709E-2},null,{"$f":"AO48*C48*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.8141722076187316E-2},null,{"$f":"'6. UD2 Assumptions'!L282","v":36.283444152374635},null,{"$f":"BA48*C48*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":1.088503324571239},null,{"$f":"BC48+BE47*'5. UD2 Parameters'!$G$14","v":12.438885385694407},null,{"$f":"BE47*(1-'5. UD2 Parameters'!$G$14)","v":0.82299555979252537},null,{"$f":"BG48*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.54866370652835017},null,{"$f":"BA48*C48*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.36283444152374633},null,{"$f":"'6. UD2 Assumptions'!N282","v":2.177006649142478},null,{"$f":"BM48*'5. UD2 Parameters'!$C$15*C48*'5. UD2 Parameters'!$C$28","v":3.2655099737137171E-3},null,{"$f":"BO48+(BQ47*'5. UD2 Parameters'!$G$15)","v":4.6205596158492124E-2},null,{"$f":"BQ47*(1-'5. UD2 Parameters'!$G$15)","v":2.2015852971745522E-3},null,{"$f":"BS48*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.4677235314497013E-3},null,null,null,{"$f":"'6. UD2 Assumptions'!R282","v":15.572999999999999},null,{"$f":"BY48*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C48","v":0.35039249999999994},null,{"$f":"CA48+CC47*'5. UD2 Parameters'!$G$16","v":6.5889581434991733},null,{"$f":"CC47*(1-'5. UD2 Parameters'!$G$16)","v":0.18999260921118946},null,{"$f":"CE48*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.12666173947412629},null,{"$f":"BY48*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C48","v":0.11679749999999998},null,{"$f":"'6. UD2 Assumptions'!T282","v":0.18938999999999998},null,{"$f":"CK48*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C48","v":2.1306374999999996E-3},null,{"$f":"CM48+CO47*'5. UD2 Parameters'!$G$17","v":1.3873926378614933E-2},null,{"$f":"CO47*(1-'5. UD2 Parameters'!$G$17)","v":2.1760883996638416E-3},null,{"$f":"CQ48*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.4507255997758942E-3},null,null,null,109.29307270389279,null,{"$f":"CW48*'5. UD2 Parameters'!$C$31","v":2732.3268175973199},null,109.29162197829301,null,{"$f":"DA48*'5. UD2 Parameters'!$C$31","v":2732.2905494573251},null,18.308,null,null,90.985072703892797,null,90.983621978293002,null,null,{"$f":"DH48*'5. UD2 Parameters'!$C$31","v":2274.62681759732},null,{"$f":"DJ48*'5. UD2 Parameters'!$C$31","v":2274.5905494573249},null,null,61.834936003189249,null,1822.9020569818683,null,2042,null,109.29307270389279,2732.3268175973199,0,0]
[2043,null,1,null,{"$f":"'6. UD2 Assumptions'!D283","v":111.0273391062664},null,{"$f":"E49*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C49","v":15.821395822642963},null,{"$f":"G49+(I48*'5. UD2 Parameters'!$G$10)","v":46.150275273108299},null,{"$f":"I48*(1-'5. UD2 Parameters'!$G$10)","v":14.916491965523649},null,{"$f":"K49*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":9.9443279770157655},null,{"$f":"E49*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C49","v":5.2737986075476542},null,{"$f":"'6. UD2 Assumptions'!F283","v":370.09113035422132},null,{"$f":"Q49*C49*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":163.21018848621159},null,{"$f":"S49+U48*'5. UD2 Parameters'!$G$11","v":944.01611707625057},null,{"$f":"U48*(1-'5. UD2 Parameters'!$G$11)","v":144.68712650743709},null,{"$f":"W49*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":96.458084338291386},null,{"$f":"Q49*C49*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":54.403396162070528},null,{"$f":"'6. UD2 Assumptions'!H283","v":88.821871285013117},null,{"$f":"AC49*C49*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":8.6601324502887795},null,{"$f":"AE49+(AG48*'5. UD2 Parameters'!$G$12)","v":99.124063359379861},null,{"$f":"AG48*(1-'5. UD2 Parameters'!$G$12)","v":6.5593750993252877},null,{"$f":"AI49*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":4.3729167328835246},null,{"$f":"AC49*C49*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":2.8867108167629265},null,{"$f":"'6. UD2 Assumptions'!J283","v":14.803645214168853},null,{"$f":"AO49*C49*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":5.5513669553133201E-2},null,{"$f":"AQ49+(AS48*'5. UD2 Parameters'!$G$13)","v":0.95219481231404368},null,{"$f":"AS48*(1-'5. UD2 Parameters'!$G$13)","v":3.1939521191257057E-2},null,{"$f":"AU49*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.1293014127504704E-2},null,{"$f":"AO49*C49*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.8504556517711067E-2},null,{"$f":"'6. UD2 Assumptions'!L283","v":37.009113035422132},null,{"$f":"BA49*C49*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":1.1102733910626639},null,{"$f":"BC49+BE48*'5. UD2 Parameters'!$G$14","v":12.708213251202547},null,{"$f":"BE48*(1-'5. UD2 Parameters'!$G$14)","v":0.84094552555452418},null,{"$f":"BG49*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.56063035036968278},null,{"$f":"BA49*C49*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.37009113035422131},null,{"$f":"'6. UD2 Assumptions'!N283","v":2.2205467821253282},null,{"$f":"BM49*'5. UD2 Parameters'!$C$15*C49*'5. UD2 Parameters'!$C$28","v":3.3308201731879926E-3},null,{"$f":"BO49+(BQ48*'5. UD2 Parameters'!$G$15)","v":4.7282942815742857E-2},null,{"$f":"BQ48*(1-'5. UD2 Parameters'!$G$15)","v":2.2534735159372584E-3},null,{"$f":"BS49*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.5023156772915056E-3},null,null,null,{"$f":"'6. UD2 Assumptions'!R283","v":15.573000000000002},null,{"$f":"BY49*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C49","v":0.35039250000000005},null,{"$f":"CA49+CC48*'5. UD2 Parameters'!$G$16","v":6.744617501096843},null,{"$f":"CC48*(1-'5. UD2 Parameters'!$G$16)","v":0.19473314240233031},null,{"$f":"CE49*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.12982209493488686},null,{"$f":"BY49*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C49","v":0.11679750000000001},null,{"$f":"'6. UD2 Assumptions'!T283","v":0.18939},null,{"$f":"CK49*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C49","v":2.1306375000000001E-3},null,{"$f":"CM49+CO48*'5. UD2 Parameters'!$G$17","v":1.3835581053685896E-2},null,{"$f":"CO48*(1-'5. UD2 Parameters'!$G$17)","v":2.1689828249290355E-3},null,{"$f":"CQ49*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.4459885499526902E-3},null,null,null,111.49002281184998,null,{"$f":"CW49*'5. UD2 Parameters'!$C$31","v":2787.2505702962494},null,111.48857682330004,null,{"$f":"DA49*'5. UD2 Parameters'!$C$31","v":2787.2144205825007},null,18.308,null,null,93.182022811849976,null,93.180576823300044,null,null,{"$f":"DH49*'5. UD2 Parameters'!$C$31","v":2329.5505702962496},null,{"$f":"DJ49*'5. UD2 Parameters'!$C$31","v":2329.5144205825009},null,null,63.069298773253038,null,1885.9713557551213,null,2043,null,111.49002281184998,2787.2505702962494,0,0]
[{"$f":"A49+1","v":2044},null,1,null,{"$f":"'6. UD2 Assumptions'!D284","v":113.24788588839174},null,{"$f":"E50*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C50","v":16.137823739095822},null,{"$f":"G50+(I49*'5. UD2 Parameters'!$G$10)","v":47.073278384723203},null,{"$f":"I49*(1-'5. UD2 Parameters'!$G$10)","v":15.214820627480917},null,{"$f":"K50*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":10.143213751653944},null,{"$f":"E50*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C50","v":5.3792745796986079},null,{"$f":"'6. UD2 Assumptions'!F284","v":377.49295296130578},null,{"$f":"Q50*C50*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":166.47439225593584},null,{"$f":"S50+U49*'5. UD2 Parameters'!$G$11","v":962.90757653310106},null,{"$f":"U49*(1-'5. UD2 Parameters'!$G$11)","v":147.58293279908534},null,{"$f":"W50*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":98.388621866056894},null,{"$f":"Q50*C50*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":55.491464085311947},null,{"$f":"'6. UD2 Assumptions'!H284","v":90.598308710713383},null,{"$f":"AC50*C50*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":8.8333350992945547},null,{"$f":"AE50+(AG49*'5. UD2 Parameters'!$G$12)","v":101.255999179546},null,{"$f":"AG49*(1-'5. UD2 Parameters'!$G$12)","v":6.7013992791284291},null,{"$f":"AI50*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":4.4675995194189522},null,{"$f":"AC50*C50*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":2.9444450330981851},null,{"$f":"'6. UD2 Assumptions'!J284","v":15.09971811845223},null,{"$f":"AO50*C50*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":5.6623942944195857E-2},null,{"$f":"AQ50+(AS49*'5. UD2 Parameters'!$G$13)","v":0.97606841104699338},null,{"$f":"AS49*(1-'5. UD2 Parameters'!$G$13)","v":3.275034421124616E-2},null,{"$f":"AU50*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.1833562807497438E-2},null,{"$f":"AO50*C50*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.8874647648065287E-2},null,{"$f":"'6. UD2 Assumptions'!L284","v":37.749295296130576},null,{"$f":"BA50*C50*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":1.1324788588839172},null,{"$f":"BC50+BE49*'5. UD2 Parameters'!$G$14","v":12.981538356352051},null,{"$f":"BE49*(1-'5. UD2 Parameters'!$G$14)","v":0.85915375373441405},null,{"$f":"BG50*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.57276916915627596},null,{"$f":"BA50*C50*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.37749295296130575},null,{"$f":"'6. UD2 Assumptions'!N284","v":2.2649577177678348},null,{"$f":"BM50*'5. UD2 Parameters'!$C$15*C50*'5. UD2 Parameters'!$C$28","v":3.3974365766517526E-3},null,{"$f":"BO50+(BQ49*'5. UD2 Parameters'!$G$15)","v":4.8374363059970997E-2},null,{"$f":"BQ49*(1-'5. UD2 Parameters'!$G$15)","v":2.3060163324236087E-3},null,{"$f":"BS50*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.5373442216157392E-3},null,null,null,{"$f":"'6. UD2 Assumptions'!R284","v":15.573},null,{"$f":"BY50*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C50","v":0.3503925},null,{"$f":"CA50+CC49*'5. UD2 Parameters'!$G$16","v":6.8956764294325312},null,{"$f":"CC49*(1-'5. UD2 Parameters'!$G$16)","v":0.1993335716643114},null,{"$f":"CE50*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.13288904777620758},null,{"$f":"BY50*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C50","v":0.1167975},null,{"$f":"'6. UD2 Assumptions'!T284","v":0.18938999999999998},null,{"$f":"CK50*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C50","v":2.1306374999999996E-3},null,{"$f":"CM50+CO49*'5. UD2 Parameters'!$G$17","v":1.3803230452162311E-2},null,{"$f":"CO49*(1-'5. UD2 Parameters'!$G$17)","v":2.1629881015235832E-3},null,{"$f":"CQ50*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.4419920676823888E-3},null,null,null,113.72990625315907,null,{"$f":"CW50*'5. UD2 Parameters'!$C$31","v":2843.247656328977},null,113.72846426109139,null,{"$f":"DA50*'5. UD2 Parameters'!$C$31","v":2843.2116065272849},null,18.308,null,null,95.421906253159079,null,95.420464261091382,null,null,{"$f":"DH50*'5. UD2 Parameters'!$C$31","v":2385.5476563289772},null,{"$f":"DJ50*'5. UD2 Parameters'!$C$31","v":2385.5116065272846},null,null,64.32834879871811,null,1950.2997045538393,null,2044,null,113.72990625315907,2843.247656328977,0,0]
[2045,null,1,null,{"$f":"'6. UD2 Assumptions'!D285","v":115.51284360615955},null,{"$f":"E51*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C51","v":16.460580213877737},null,{"$f":"G51+(I50*'5. UD2 Parameters'!$G$10)","v":48.014742347773861},null,{"$f":"I50*(1-'5. UD2 Parameters'!$G$10)","v":15.51911625082708},null,{"$f":"K51*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":10.346077500551386},null,{"$f":"E51*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C51","v":5.486860071292579},null,{"$f":"'6. UD2 Assumptions'!F285","v":385.04281202053187},null,{"$f":"Q51*C51*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":169.80388010105455},null,{"$f":"S51+U50*'5. UD2 Parameters'!$G$11","v":982.1751240561216},null,{"$f":"U50*(1-'5. UD2 Parameters'!$G$11)","v":150.53633257803406},null,{"$f":"W51*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":100.3575550520227},null,{"$f":"Q51*C51*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":56.601293367018179},null,{"$f":"'6. UD2 Assumptions'!H285","v":92.410274884927645},null,{"$f":"AC51*C51*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":9.0100018012804455},null,{"$f":"AE51+(AG50*'5. UD2 Parameters'!$G$12)","v":103.4204696646909},null,{"$f":"AG50*(1-'5. UD2 Parameters'!$G$12)","v":6.8455313161355402},null,{"$f":"AI51*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":4.5636875440903601},null,{"$f":"AC51*C51*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":3.0033339337601488},null,{"$f":"'6. UD2 Assumptions'!J285","v":15.401712480821276},null,{"$f":"AO51*C51*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":5.7756421803079785E-2},null,{"$f":"AQ51+(AS50*'5. UD2 Parameters'!$G$13)","v":1.0002533661479733},null,{"$f":"AS50*(1-'5. UD2 Parameters'!$G$13)","v":3.3571466702099852E-2},null,{"$f":"AU51*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.2380977801399901E-2},null,{"$f":"AO51*C51*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.9252140601026594E-2},null,{"$f":"'6. UD2 Assumptions'!L285","v":38.504281202053193},null,{"$f":"BA51*C51*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":1.1551284360615957},null,{"$f":"BC51+BE50*'5. UD2 Parameters'!$G$14","v":13.259034572396269},null,{"$f":"BE50*(1-'5. UD2 Parameters'!$G$14)","v":0.87763222001737695},null,{"$f":"BG51*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.58508814667825126},null,{"$f":"BA51*C51*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.38504281202053192},null,{"$f":"'6. UD2 Assumptions'!N285","v":2.3102568721231913},null,{"$f":"BM51*'5. UD2 Parameters'!$C$15*C51*'5. UD2 Parameters'!$C$28","v":3.4653853081847872E-3},null,{"$f":"BO51+(BQ50*'5. UD2 Parameters'!$G$15)","v":4.9480502842309593E-2},null,{"$f":"BQ50*(1-'5. UD2 Parameters'!$G$15)","v":2.3592455258461863E-3},null,{"$f":"BS51*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.5728303505641241E-3},null,null,null,{"$f":"'6. UD2 Assumptions'!R285","v":15.572999999999999},null,{"$f":"BY51*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C51","v":0.35039249999999994},null,{"$f":"CA51+CC50*'5. UD2 Parameters'!$G$16","v":7.0422708917385242},null,{"$f":"CC50*(1-'5. UD2 Parameters'!$G$16)","v":0.20379803769400681},null,{"$f":"CE51*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.1358653584626712},null,{"$f":"BY51*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C51","v":0.11679749999999998},null,{"$f":"'6. UD2 Assumptions'!T285","v":0.18939000000000003},null,{"$f":"CK51*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C51","v":2.1306375000000001E-3},null,{"$f":"CM51+CO50*'5. UD2 Parameters'!$G$17","v":1.3775937387861134E-2},null,{"$f":"CO50*(1-'5. UD2 Parameters'!$G$17)","v":2.1579305643011763E-3},null,{"$f":"CQ51*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.4386203762007841E-3},null,null,null,116.01366603033354,null,{"$f":"CW51*'5. UD2 Parameters'!$C$31","v":2900.3416507583383},null,116.01222740995733,null,{"$f":"DA51*'5. UD2 Parameters'!$C$31","v":2900.3056852489335},null,18.308,null,null,97.705666030333532,null,97.704227409957326,null,null,{"$f":"DH51*'5. UD2 Parameters'!$C$31","v":2442.6416507583381},null,{"$f":"DJ51*'5. UD2 Parameters'!$C$31","v":2442.6056852489332},null,null,65.61257982469246,null,2015.9122843785317,null,2045,null,116.01366603033354,2900.3416507583383,0,0]
[2046,null,1,null,{"$f":"'6. UD2 Assumptions'!D286","v":117.82310047828275},null,{"$f":"E52*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C52","v":16.789791818155294},null,{"$f":"G52+(I51*'5. UD2 Parameters'!$G$10)","v":48.975036119104431},null,{"$f":"I51*(1-'5. UD2 Parameters'!$G$10)","v":15.829498046824725},null,{"$f":"K52*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":10.552998697883149},null,{"$f":"E52*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C52","v":5.596597272718431},null,{"$f":"'6. UD2 Assumptions'!F286","v":392.74366826094251},null,{"$f":"Q52*C52*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":173.19995770307565},null,{"$f":"S52+U51*'5. UD2 Parameters'!$G$11","v":1001.8265536054139},null,{"$f":"U51*(1-'5. UD2 Parameters'!$G$11)","v":153.54852815378337},null,{"$f":"W52*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":102.36568543585557},null,{"$f":"Q52*C52*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":57.733319234358547},null,{"$f":"'6. UD2 Assumptions'!H286","v":94.258480382626203},null,{"$f":"AC52*C52*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":9.1902018373060557},null,{"$f":"AE52+(AG51*'5. UD2 Parameters'!$G$12)","v":105.61880860443443},null,{"$f":"AG51*(1-'5. UD2 Parameters'!$G$12)","v":6.9918628975625063},null,{"$f":"AI52*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":4.6612419317083376},null,{"$f":"AC52*C52*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":3.0634006124353519},null,{"$f":"'6. UD2 Assumptions'!J286","v":15.709746730437701},null,{"$f":"AO52*C52*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":5.891155023914138E-2},null,{"$f":"AQ52+(AS51*'5. UD2 Parameters'!$G$13)","v":1.0247616182214871},null,{"$f":"AS51*(1-'5. UD2 Parameters'!$G$13)","v":3.4403298165627504E-2},null,{"$f":"AU52*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.2935532110418336E-2},null,{"$f":"AO52*C52*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.9637183413047127E-2},null,{"$f":"'6. UD2 Assumptions'!L286","v":39.274366826094251},null,{"$f":"BA52*C52*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":1.1782310047828277},null,{"$f":"BC52+BE51*'5. UD2 Parameters'!$G$14","v":13.540872898004416},null,{"$f":"BE51*(1-'5. UD2 Parameters'!$G$14)","v":0.89639267917468024},null,{"$f":"BG52*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.59759511944978683},null,{"$f":"BA52*C52*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.39274366826094254},null,{"$f":"'6. UD2 Assumptions'!N286","v":2.356462009565655},null,{"$f":"BM52*'5. UD2 Parameters'!$C$15*C52*'5. UD2 Parameters'!$C$28","v":3.5346930143484822E-3},null,{"$f":"BO52+(BQ51*'5. UD2 Parameters'!$G$15)","v":5.060200325704458E-2},null,{"$f":"BQ51*(1-'5. UD2 Parameters'!$G$15)","v":2.4131925996134949E-3},null,{"$f":"BS52*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.6087950664089965E-3},null,null,null,{"$f":"'6. UD2 Assumptions'!R286","v":15.573},null,{"$f":"BY52*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C52","v":0.3503925},null,{"$f":"CA52+CC51*'5. UD2 Parameters'!$G$16","v":7.1845328329263198},null,{"$f":"CC51*(1-'5. UD2 Parameters'!$G$16)","v":0.20813055881220377},null,{"$f":"CE52*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.13875370587480251},null,{"$f":"BY52*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C52","v":0.1167975},null,{"$f":"'6. UD2 Assumptions'!T286","v":0.18939},null,{"$f":"CK52*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C52","v":2.1306375000000001E-3},null,{"$f":"CM52+CO51*'5. UD2 Parameters'!$G$17","v":1.3752911189773127E-2},null,{"$f":"CO51*(1-'5. UD2 Parameters'!$G$17)","v":2.153663698088005E-3},null,{"$f":"CQ52*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.4357757987253366E-3},null,null,null,118.3422549937472,null,{"$f":"CW52*'5. UD2 Parameters'!$C$31","v":2958.5563748436803},null,118.34081921794848,null,{"$f":"DA52*'5. UD2 Parameters'!$C$31","v":2958.5204804487121},null,18.308,null,null,100.0342549937472,null,100.03281921794849,null,null,{"$f":"DH52*'5. UD2 Parameters'!$C$31","v":2500.85637484368},null,{"$f":"DJ52*'5. UD2 Parameters'!$C$31","v":2500.8204804487123},null,null,66.922495471186323,null,2082.834779849718,null,2046,null,118.3422549937472,2958.5563748436803,0,0]
[2047,null,1,null,{"$f":"'6. UD2 Assumptions'!D287","v":120.1795624878484},null,{"$f":"E53*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C53","v":17.125587654518398},null,{"$f":"G53+(I52*'5. UD2 Parameters'!$G$10)","v":49.954536120473577},null,{"$f":"I52*(1-'5. UD2 Parameters'!$G$10)","v":16.146087653149248},null,{"$f":"K53*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":10.764058435432831},null,{"$f":"E53*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C53","v":5.7085292181727993},null,{"$f":"'6. UD2 Assumptions'!F287","v":400.59854162616136},null,{"$f":"Q53*C53*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":176.66395685713715},null,{"$f":"S53+U52*'5. UD2 Parameters'!$G$11","v":1021.8697724660358},null,{"$f":"U52*(1-'5. UD2 Parameters'!$G$11)","v":156.6207379965152},null,{"$f":"W53*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":104.41382533101013},null,{"$f":"Q53*C53*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":58.887985619045715},null,{"$f":"'6. UD2 Assumptions'!H287","v":96.143649990278718},null,{"$f":"AC53*C53*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":9.374005874052175},null,{"$f":"AE53+(AG52*'5. UD2 Parameters'!$G$12)","v":107.85233028265603},null,{"$f":"AG52*(1-'5. UD2 Parameters'!$G$12)","v":7.1404841958305747},null,{"$f":"AI53*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":4.7603227972203825},null,{"$f":"AC53*C53*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":3.1246686246840585},null,{"$f":"'6. UD2 Assumptions'!J287","v":16.023941665046454},null,{"$f":"AO53*C53*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":6.0089781243924202E-2},null,{"$f":"AQ53+(AS52*'5. UD2 Parameters'!$G$13)","v":1.0496051501714607},null,{"$f":"AS52*(1-'5. UD2 Parameters'!$G$13)","v":3.5246249293950649E-2},null,{"$f":"AU53*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.3497499529300431E-2},null,{"$f":"AO53*C53*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":2.0029927081308067E-2},null,{"$f":"'6. UD2 Assumptions'!L287","v":40.059854162616141},null,{"$f":"BA53*C53*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":1.2017956248784842},null,{"$f":"BC53+BE52*'5. UD2 Parameters'!$G$14","v":13.82722183110975},null,{"$f":"BE52*(1-'5. UD2 Parameters'!$G$14)","v":0.91544669177315063},null,{"$f":"BG53*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.61029779451543376},null,{"$f":"BA53*C53*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.40059854162616143},null,{"$f":"'6. UD2 Assumptions'!N287","v":2.403591249756968},null,{"$f":"BM53*'5. UD2 Parameters'!$C$15*C53*'5. UD2 Parameters'!$C$28","v":3.6053868746354521E-3},null,{"$f":"BO53+(BQ52*'5. UD2 Parameters'!$G$15)","v":5.1739501311417219E-2},null,{"$f":"BQ52*(1-'5. UD2 Parameters'!$G$15)","v":2.4678888202628079E-3},null,{"$f":"BS53*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.6452592135085386E-3},null,null,null,{"$f":"'6. UD2 Assumptions'!R287","v":15.573},null,{"$f":"BY53*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C53","v":0.3503925},null,{"$f":"CA53+CC52*'5. UD2 Parameters'!$G$16","v":7.3225902983459568},null,{"$f":"CC52*(1-'5. UD2 Parameters'!$G$16)","v":0.2123350345803626},null,{"$f":"CE53*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.14155668972024171},null,{"$f":"BY53*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C53","v":0.1167975},null,{"$f":"'6. UD2 Assumptions'!T287","v":0.18939},null,{"$f":"CK53*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C53","v":2.1306375000000001E-3},null,{"$f":"CM53+CO52*'5. UD2 Parameters'!$G$17","v":1.3733484796586298E-2},null,{"$f":"CO52*(1-'5. UD2 Parameters'!$G$17)","v":2.1500638931868286E-3},null,{"$f":"CQ53*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.433375928791219E-3},null,null,null,120.71663718257062,null,{"$f":"CW53*'5. UD2 Parameters'!$C$31","v":3017.9159295642658},null,120.71520380664182,null,{"$f":"DA53*'5. UD2 Parameters'!$C$31","v":3017.8800951660455},null,18.308,null,null,102.40863718257063,null,102.40720380664183,null,null,{"$f":"DH53*'5. UD2 Parameters'!$C$31","v":2560.2159295642659},null,{"$f":"DJ53*'5. UD2 Parameters'!$C$31","v":2560.1800951660457},null,null,68.258609430610051,null,2151.0933892803282,null,2047,null,120.71663718257062,3017.9159295642658,0,0]
[2048,null,1,null,{"$f":"'6. UD2 Assumptions'!D288","v":122.58315373760537},null,{"$f":"E54*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C54","v":17.468099407608765},null,{"$f":"G54+(I53*'5. UD2 Parameters'!$G$10)","v":50.953626359573619},null,{"$f":"I53*(1-'5. UD2 Parameters'!$G$10)","v":16.46900916850872},null,{"$f":"K54*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":10.97933944567248},null,{"$f":"E54*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C54","v":5.8226998025362553},null,{"$f":"'6. UD2 Assumptions'!F288","v":408.61051245868458},null,{"$f":"Q54*C54*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":180.19723599427991},null,{"$f":"S54+U53*'5. UD2 Parameters'!$G$11","v":1042.3128101672264},null,{"$f":"U53*(1-'5. UD2 Parameters'!$G$11)","v":159.75419829308936},null,{"$f":"W54*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":106.50279886205956},null,{"$f":"Q54*C54*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":60.065745331426633},null,{"$f":"'6. UD2 Assumptions'!H288","v":98.066522990084295},null,{"$f":"AC54*C54*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":9.5614859915332193},null,{"$f":"AE54+(AG53*'5. UD2 Parameters'!$G$12)","v":110.12233220953685},null,{"$f":"AG53*(1-'5. UD2 Parameters'!$G$12)","v":7.2914840646523924},null,{"$f":"AI54*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":4.8609893764349277},null,{"$f":"AC54*C54*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":3.1871619971777396},null,{"$f":"'6. UD2 Assumptions'!J288","v":16.344420498347382},null,{"$f":"AO54*C54*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":6.129157686880269E-2},null,{"$f":"AQ54+(AS53*'5. UD2 Parameters'!$G$13)","v":1.0747959948062016},null,{"$f":"AS53*(1-'5. UD2 Parameters'!$G$13)","v":3.6100732234061836E-2},null,{"$f":"AU54*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.4067154822707888E-2},null,{"$f":"AO54*C54*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":2.043052562293423E-2},null,{"$f":"'6. UD2 Assumptions'!L288","v":40.86105124586846},null,{"$f":"BA54*C54*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":1.2258315373760538},null,{"$f":"BC54+BE53*'5. UD2 Parameters'!$G$14","v":14.118247719171395},null,{"$f":"BE53*(1-'5. UD2 Parameters'!$G$14)","v":0.93480564931440946},null,{"$f":"BG54*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.62320376620960627},null,{"$f":"BA54*C54*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.40861051245868463},null,{"$f":"'6. UD2 Assumptions'!N288","v":2.4516630747521075},null,{"$f":"BM54*'5. UD2 Parameters'!$C$15*C54*'5. UD2 Parameters'!$C$28","v":3.6774946121281614E-3},null,{"$f":"BO54+(BQ53*'5. UD2 Parameters'!$G$15)","v":5.2893630668541504E-2},null,{"$f":"BQ53*(1-'5. UD2 Parameters'!$G$15)","v":2.5233652550038796E-3},null,{"$f":"BS54*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.6822435033359198E-3},null,null,null,{"$f":"'6. UD2 Assumptions'!R288","v":15.573},null,{"$f":"BY54*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C54","v":0.3503925},null,{"$f":"CA54+CC53*'5. UD2 Parameters'!$G$16","v":7.456567549035471},null,{"$f":"CC53*(1-'5. UD2 Parameters'!$G$16)","v":0.21641524931048525},null,{"$f":"CE54*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.14427683287365684},null,{"$f":"BY54*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C54","v":0.1167975},null,{"$f":"'6. UD2 Assumptions'!T288","v":0.18939},null,{"$f":"CK54*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C54","v":2.1306375000000001E-3},null,{"$f":"CM54+CO53*'5. UD2 Parameters'!$G$17","v":1.3717095432141203E-2},null,{"$f":"CO53*(1-'5. UD2 Parameters'!$G$17)","v":2.1470268644450947E-3},null,{"$f":"CQ54*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.4313512429633963E-3},null,null,null,123.13778903281924,null,{"$f":"CW54*'5. UD2 Parameters'!$C$31","v":3078.4447258204809},null,123.13635768157627,null,{"$f":"DA54*'5. UD2 Parameters'!$C$31","v":3078.4089420394066},null,18.308,null,null,104.82978903281924,null,104.82835768157628,null,null,{"$f":"DH54*'5. UD2 Parameters'!$C$31","v":2620.7447258204811},null,{"$f":"DJ54*'5. UD2 Parameters'!$C$31","v":2620.7089420394068},null,null,69.62144566922224,null,2220.7148349495505,null,2048,null,123.13778903281924,3078.4447258204809,0,0]
[2049,null,1,null,{"$f":"'6. UD2 Assumptions'!D289","v":125.03481681235748},null,{"$f":"E55*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C55","v":17.81746139576094},null,{"$f":"G55+(I54*'5. UD2 Parameters'!$G$10)","v":51.972698562793099},null,{"$f":"I54*(1-'5. UD2 Parameters'!$G$10)","v":16.798389192541464},null,{"$f":"K55*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":11.198926128360975},null,{"$f":"E55*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C55","v":5.9391537985869798},null,{"$f":"'6. UD2 Assumptions'!F289","v":416.78272270785828},null,{"$f":"Q55*C55*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":183.8011807141655},null,{"$f":"S55+U54*'5. UD2 Parameters'!$G$11","v":1063.1638265399599},null,{"$f":"U54*(1-'5. UD2 Parameters'!$G$11)","v":162.95016434143204},null,{"$f":"W55*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":108.63344289428802},null,{"$f":"Q55*C55*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":61.267060238055166},null,{"$f":"'6. UD2 Assumptions'!H289","v":100.02785344988598},null,{"$f":"AC55*C55*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":9.7527157113638836},null,{"$f":"AE55+(AG54*'5. UD2 Parameters'!$G$12)","v":112.43009769716579},null,{"$f":"AG54*(1-'5. UD2 Parameters'!$G$12)","v":7.4449502237349412},null,{"$f":"AI55*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":4.9633001491566269},null,{"$f":"AC55*C55*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":3.2509052371212945},null,{"$f":"'6. UD2 Assumptions'!J289","v":16.67130890831433},null,{"$f":"AO55*C55*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":6.251740840617874E-2},null,{"$f":"AQ55+(AS54*'5. UD2 Parameters'!$G$13)","v":1.1003462423629864},null,{"$f":"AS54*(1-'5. UD2 Parameters'!$G$13)","v":3.6967160849394061E-2},null,{"$f":"AU55*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.4644773899596038E-2},null,{"$f":"AO55*C55*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":2.0839136135392913E-2},null,{"$f":"'6. UD2 Assumptions'!L289","v":41.678272270785833},null,{"$f":"BA55*C55*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":1.2503481681235749},null,{"$f":"BC55+BE54*'5. UD2 Parameters'!$G$14","v":14.414115089380232},null,{"$f":"BE54*(1-'5. UD2 Parameters'!$G$14)","v":0.95448079791473628},null,{"$f":"BG55*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.63632053194315752},null,{"$f":"BA55*C55*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.41678272270785832},null,{"$f":"'6. UD2 Assumptions'!N289","v":2.5006963362471497},null,{"$f":"BM55*'5. UD2 Parameters'!$C$15*C55*'5. UD2 Parameters'!$C$28","v":3.7510445043707243E-3},null,{"$f":"BO55+(BQ54*'5. UD2 Parameters'!$G$15)","v":5.4065022364960774E-2},null,{"$f":"BQ54*(1-'5. UD2 Parameters'!$G$15)","v":2.5796528079514518E-3},null,{"$f":"BS55*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.7197685386343012E-3},null,null,null,{"$f":"'6. UD2 Assumptions'!R289","v":15.573000000000002},null,{"$f":"BY55*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C55","v":0.35039250000000005},null,{"$f":"CA55+CC54*'5. UD2 Parameters'!$G$16","v":7.5865851735642194},null,{"$f":"CC54*(1-'5. UD2 Parameters'!$G$16)","v":0.22037487547125159},null,{"$f":"CE55*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.14691658364750104},null,{"$f":"BY55*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C55","v":0.11679750000000001},null,{"$f":"'6. UD2 Assumptions'!T289","v":0.18939},null,{"$f":"CK55*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C55","v":2.1306375000000001E-3},null,{"$f":"CM55+CO54*'5. UD2 Parameters'!$G$17","v":1.3703268301992502E-2},null,{"$f":"CO54*(1-'5. UD2 Parameters'!$G$17)","v":2.1444646301487023E-3},null,{"$f":"CQ55*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.4296430867658015E-3},null,null,null,125.60670047292129,null,{"$f":"CW55*'5. UD2 Parameters'!$C$31","v":3140.1675118230323},null,125.60527082983452,null,{"$f":"DA55*'5. UD2 Parameters'!$C$31","v":3140.1317707458629},null,18.308,null,null,107.2987004729213,null,107.29727082983453,null,null,{"$f":"DH55*'5. UD2 Parameters'!$C$31","v":2682.4675118230325},null,{"$f":"DJ55*'5. UD2 Parameters'!$C$31","v":2682.4317707458631},null,null,71.011538632606701,null,2291.7263735821571,null,2049,null,125.60670047292129,3140.1675118230323,0,0]
[{"$f":"A55+1","v":2050},null,1,null,{"$f":"'6. UD2 Assumptions'!D290","v":127.53551314860464},null,{"$f":"E56*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C56","v":18.173810623676161},null,{"$f":"G56+(I55*'5. UD2 Parameters'!$G$10)","v":53.012152316884034},null,{"$f":"I55*(1-'5. UD2 Parameters'!$G$10)","v":17.134356869585222},null,{"$f":"K56*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":11.422904579723481},null,{"$f":"E56*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C56","v":6.0579368745587203},null,{"$f":"'6. UD2 Assumptions'!F290","v":425.11837716201546},null,{"$f":"Q56*C56*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":187.47720432844881},null,{"$f":"S56+U55*'5. UD2 Parameters'!$G$11","v":1084.4311190581936},null,{"$f":"U55*(1-'5. UD2 Parameters'!$G$11)","v":166.20991181021515},null,{"$f":"W56*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":110.80660787347676},null,{"$f":"Q56*C56*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":62.492401442816266},null,{"$f":"'6. UD2 Assumptions'!H290","v":102.0284105188837},null,{"$f":"AC56*C56*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":9.9477700255911614},null,{"$f":"AE56+(AG55*'5. UD2 Parameters'!$G$12)","v":114.77689828985052},null,{"$f":"AG55*(1-'5. UD2 Parameters'!$G$12)","v":7.600969432906421},null,{"$f":"AI56*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.0673129552709471},null,{"$f":"AC56*C56*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":3.3159233418637206},null,{"$f":"'6. UD2 Assumptions'!J290","v":17.004735086480618},null,{"$f":"AO56*C56*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":6.3767756574302323E-2},null,{"$f":"AQ56+(AS55*'5. UD2 Parameters'!$G$13)","v":1.1262680479586629},null,{"$f":"AS55*(1-'5. UD2 Parameters'!$G$13)","v":3.7845950978625802E-2},null,{"$f":"AU56*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.5230633985750532E-2},null,{"$f":"AO56*C56*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":2.1255918858100773E-2},null,{"$f":"'6. UD2 Assumptions'!L290","v":42.511837716201548},null,{"$f":"BA56*C56*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":1.2753551314860465},null,{"$f":"BC56+BE55*'5. UD2 Parameters'!$G$14","v":14.714986960237249},null,{"$f":"BE55*(1-'5. UD2 Parameters'!$G$14)","v":0.97448326062902846},null,{"$f":"BG56*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.64965550708601894},null,{"$f":"BA56*C56*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.4251183771620155},null,{"$f":"'6. UD2 Assumptions'!N290","v":2.550710262972093},null,{"$f":"BM56*'5. UD2 Parameters'!$C$15*C56*'5. UD2 Parameters'!$C$28","v":3.8260653944581398E-3},null,{"$f":"BO56+(BQ55*'5. UD2 Parameters'!$G$15)","v":5.525430550429801E-2},null,{"$f":"BQ55*(1-'5. UD2 Parameters'!$G$15)","v":2.6367822551209047E-3},null,{"$f":"BS56*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.7578548367472697E-3},null,null,null,{"$f":"'6. UD2 Assumptions'!R290","v":15.573},null,{"$f":"BY56*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C56","v":0.3503925},null,{"$f":"CA56+CC55*'5. UD2 Parameters'!$G$16","v":7.7127601965707298},null,{"$f":"CC55*(1-'5. UD2 Parameters'!$G$16)","v":0.22421747699348915},null,{"$f":"CE56*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.14947831799565942},null,{"$f":"BY56*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C56","v":0.1167975},null,{"$f":"'6. UD2 Assumptions'!T290","v":0.18939},null,{"$f":"CK56*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C56","v":2.1306375000000001E-3},null,{"$f":"CM56+CO55*'5. UD2 Parameters'!$G$17","v":1.3691602838771542E-2},null,{"$f":"CO55*(1-'5. UD2 Parameters'!$G$17)","v":2.1423029632209596E-3},null,{"$f":"CQ56*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.4282019754806397E-3},null,null,null,128.12437592435086,null,{"$f":"CW56*'5. UD2 Parameters'!$C$31","v":3203.1093981087715},null,128.12294772237539,null,{"$f":"DA56*'5. UD2 Parameters'!$C$31","v":3203.0736930593848},null,18.308,null,null,109.81637592435087,null,109.81494772237539,null,null,{"$f":"DH56*'5. UD2 Parameters'!$C$31","v":2745.4093981087717},null,{"$f":"DJ56*'5. UD2 Parameters'!$C$31","v":2745.373693059385},null,null,72.429433455258817,null,2364.1558070374158,null,2050,null,128.12437592435086,3203.1093981087715,0,0]

{"sheet":"UD2_Sce1LFG","index":40,"n_rows":56,"n_cols":131,"rows_kept":56,"cut":false,"hidden":true,"merged":[[0,11,0,16],[1,110,1,111],[1,112,1,113],[1,115,1,116],[1,117,1,118],[1,120,1,121],[1,122,1,123],[2,0,4,0],[2,1,3,2],[2,3,2,14],[2,15,2,26],[2,27,2,38],[2,39,2,50],[2,51,2,62],[2,63,2,74],[2,75,2,86],[2,87,2,98],[2,99,2,102],[2,107,2,108],[2,109,7,109],[2,110,2,111],[2,112,2,113],[2,115,2,116],[2,117,2,118],[2,120,2,123],[2,127,3,130],[3,3,3,4],[3,5,3,6],[3,7,3,8],[3,9,3,10],[3,11,3,12],[3,13,3,14],[3,15,3,16],[3,17,3,18],[3,19,3,20],[3,21,3,22],[3,23,3,24],[3,25,3,26],[3,27,3,28],[3,29,3,30],[3,31,3,32],[3,33,3,34],[3,35,3,36],[3,37,3,38],[3,39,3,40],[3,41,3,42],[3,43,3,44],[3,45,3,46],[3,47,3,48],[3,49,3,50],[3,51,3,52],[3,53,3,54],[3,55,3,56],[3,57,3,58],[3,59,3,60],[3,61,3,62],[3,63,3,64],[3,65,3,66],[3,67,3,68],[3,69,3,70],[3,71,3,72],[3,73,3,74],[3,75,3,76],[3,77,3,78],[3,79,3,80],[3,81,3,82],[3,83,3,84],[3,85,3,86],[3,87,3,88],[3,89,3,90],[3,91,3,92],[3,93,3,94],[3,95,3,96],[3,97,3,98],[3,99,3,100],[3,101,3,102],[3,107,3,108],[3,110,3,111],[4,127,4,130],[3,112,3,113],[3,115,3,116],[3,117,3,118],[3,120,3,121],[3,122,3,123]]}
["HOME",null,"Emissions of CH4 from different waste components - Gg",null,null,null,null,null,null,null,null,"UD2 - SCENARIO 1_ENHANCED LFG CAPTURE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"With Industrial",null,"W/out industrial",null,null,"With Industrial",null,"W/out industrial",null,null,"Annual",null,"Cumula"]
["Year","MCF",null,"FOOD",null,null,null,null,null,null,null,null,null,null,null,"GARDEN",null,null,null,null,null,null,null,null,null,null,null,"PAPER",null,null,null,null,null,null,null,null,null,null,null,"WOOD",null,null,null,null,null,null,null,null,null,null,null,"TEXTILES",null,null,null,null,null,null,null,null,null,null,null,"NAPPIES",null,null,null,null,null,null,null,null,null,null,null,"SEWAGE SLUDGE",null,null,null,null,null,null,null,null,null,null,null,"INDUSTRIAL",null,null,null,null,null,null,null,null,null,null,null,"Total CH4 generated",null,null,null,null,null,null,null,"Recovered",null,"Assumptions: The capture of LFG in baseline increases to 2016 by value given at BD18.","Emissions",null,"Emissions",null,null,"Emissions",null,"Emissions",null,null,"stored C",null,null,null,null,null,null,"CHECK"]
[null,null,null,"Food (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Garden (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Paper (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Wood (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Textiles (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Nappies (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Sludge (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Industrial (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Qtotal (Gg CH4)",null,"Gg CO2e",null,null,null,null,null,"Gg CH4",null,null,"Gg CH4",null,"Gg CH4",null,null,"Gg CO2e",null,"Gg CO2e",null,null,"Gg C",null,"Gg C"]
[null,"TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER",null,"TNC","USER","TNC","USER",null,"TNC","USER","TNC","USER",null,"TNC","USER","TNC","USER",null,null,null,"Total CH4 generated"]
[2000,null,{"$f":"'5. UD2 Parameters'!C23","v":0.91},null,{"$f":"'6. UD2 Assumptions'!Y240","v":29.904990459750007},null,{"$f":"E6*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C6","v":3.8779296378680823},null,{"$f":"G6","v":3.8779296378680823},null,0,null,{"$f":"K6*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0},null,{"$f":"E6*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C6","v":1.2926432126226941},null,{"$f":"'6. UD2 Assumptions'!AA240","v":99.683301532500025},null,{"$f":"Q6*C6*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":40.003905738007582},null,{"$f":"S6","v":40.003905738007582},null,0,null,{"$f":"W6*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0},null,{"$f":"Q6*C6*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":13.334635246002527},null,{"$f":"'6. UD2 Assumptions'!AC240","v":23.923992367800004},null,{"$f":"AC6*C6*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":2.1226562228330557},null,{"$f":"AE6","v":2.1226562228330557},null,0,null,{"$f":"AI6*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0},null,{"$f":"AC6*C6*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":0.70755207427768518},null,{"$f":"'6. UD2 Assumptions'!AE240","v":3.987332061300001},null,{"$f":"AO6*C6*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":1.3606770659186255E-2},null,{"$f":"AQ6","v":1.3606770659186255E-2},null,0,null,{"$f":"AU6*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0},null,{"$f":"AO6*C6*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":4.5355902197287516E-3},null,{"$f":"'6. UD2 Assumptions'!AG240","v":9.9683301532500028},null,{"$f":"BA6*C6*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.27213541318372508},null,{"$f":"BC6","v":0.27213541318372508},null,0,null,{"$f":"BG6*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0},null,{"$f":"BA6*C6*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":9.0711804394575032E-2},null,{"$f":"'6. UD2 Assumptions'!AI240","v":0.59809980919500016},null,{"$f":"BM6*'5. UD2 Parameters'!$C$15*C6*'5. UD2 Parameters'!$C$28","v":8.1640623955117533E-4},null,{"$f":"BO6","v":8.1640623955117533E-4},null,0,null,{"$f":"BS6*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0},null,{"$f":"BM6*'5. UD2 Parameters'!$C$15*C6*(1-'5. UD2 Parameters'!$C$28)","v":2.7213541318372509E-4},null,{"$f":"'6. UD2 Assumptions'!AM240","v":0},null,{"$f":"BY6*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C6","v":0},null,null,null,null,null,{"$f":"CE6*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0},null,null,null,{"$f":"'6. UD2 Assumptions'!AO240","v":0},null,{"$f":"CK6*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C6","v":0},null,null,null,null,null,null,null,null,null,{"$f":"CS6+CG6+BU6+BI6+AW6+AK6+Y6+M6","v":0},null,{"$f":"CW6*'5. UD2 Parameters'!$C$31","v":0},null,{"$f":"CG6+BU6+BI6+AW6+AK6+Y6+M6","v":0},null,{"$f":"DA6*'5. UD2 Parameters'!$C$31","v":0},null,null,null,null,{"$f":"CW6-DE6","v":0},null,{"$f":"DA6-DE6","v":0},null,null,{"$f":"DH6*'5. UD2 Parameters'!$C$31","v":0},null,{"$f":"DJ6*'5. UD2 Parameters'!$C$31","v":0},null,null,{"$f":"CI6+BW6+BK6+AY6+AM6+AA6+O6","v":15.430350062930394},null,{"$f":"DR6","v":15.430350062930394},null,2000,null,0,0,{"$f":"DX6-CW6","v":0},{"$f":"DY6-CY6","v":0}]
[{"$f":"A6+1","v":2001},null,{"$f":"'5. UD2 Parameters'!C24","v":0.96},null,{"$f":"'6. UD2 Assumptions'!Y241","v":40.483230837720001},null,{"$f":"E7*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C7","v":5.5381059786000968},null,{"$f":"G7+(I6*'5. UD2 Parameters'!$G$10)","v":8.1375599519787993},null,{"$f":"I6*(1-'5. UD2 Parameters'!$G$10)","v":1.2784756644893793},null,{"$f":"K7*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.85231710965958618},null,{"$f":"E7*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C7","v":1.846035326200032},null,{"$f":"'6. UD2 Assumptions'!AA241","v":134.9441027924},null,{"$f":"Q7*C7*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":57.129935358190465},null,{"$f":"S7+U6*'5. UD2 Parameters'!$G$11","v":90.879823155785658},null,{"$f":"U6*(1-'5. UD2 Parameters'!$G$11)","v":6.2540179404123935},null,{"$f":"W7*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":4.169345293608262},null,{"$f":"Q7*C7*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":19.043311786063487},null,{"$f":"'6. UD2 Assumptions'!AC241","v":32.386584670175999},null,{"$f":"AC7*C7*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":3.0313843251284736},null,{"$f":"AE7+(AG6*'5. UD2 Parameters'!$G$12)","v":5.0105358690829185},null,{"$f":"AG6*(1-'5. UD2 Parameters'!$G$12)","v":0.14350467887861115},null,{"$f":"AI7*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":9.5669785919074102E-2},null,{"$f":"AC7*C7*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.0104614417094913},null,{"$f":"'6. UD2 Assumptions'!AE241","v":5.3977641116960005},null,{"$f":"AO7*C7*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":1.9431950802105601E-2},null,{"$f":"AQ7+(AS6*'5. UD2 Parameters'!$G$13)","v":3.2570722248390388E-2},null,{"$f":"AS6*(1-'5. UD2 Parameters'!$G$13)","v":4.6799921290146922E-4},null,{"$f":"AU7*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.1199947526764613E-4},null,{"$f":"AO7*C7*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":6.4773169340352002E-3},null,{"$f":"'6. UD2 Assumptions'!AG241","v":13.49441027924},null,{"$f":"BA7*C7*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.38863901604211204},null,{"$f":"BC7+BE6*'5. UD2 Parameters'!$G$14","v":0.64237639347216902},null,{"$f":"BE6*(1-'5. UD2 Parameters'!$G$14)","v":1.8398035753668097E-2},null,{"$f":"BG7*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.2265357169112064E-2},null,{"$f":"BA7*C7*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.129546338680704},null,{"$f":"'6. UD2 Assumptions'!AI241","v":0.80966461675440005},null,{"$f":"BM7*'5. UD2 Parameters'!$C$15*C7*'5. UD2 Parameters'!$C$28","v":1.1659170481263361E-3},null,{"$f":"BO7+(BQ6*'5. UD2 Parameters'!$G$15)","v":1.9425066855333927E-3},null,{"$f":"BQ6*(1-'5. UD2 Parameters'!$G$15)","v":3.9816602144118753E-5},null,{"$f":"BS7*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.6544401429412499E-5},null,{"$f":"BM7*'5. UD2 Parameters'!$C$15*C7*(1-'5. UD2 Parameters'!$C$28)","v":3.8863901604211201E-4},null,{"$f":"'6. UD2 Assumptions'!AM241","v":0},null,{"$f":"BY7*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C7","v":0},null,null,null,null,null,{"$f":"CE7*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0},null,null,null,{"$f":"'6. UD2 Assumptions'!AO241","v":0},null,{"$f":"CK7*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C7","v":0},null,null,null,null,null,null,null,null,null,{"$f":"CS7+CG7+BU7+BI7+AW7+AK7+Y7+M7","v":5.1299360902327313},null,{"$f":"CW7*'5. UD2 Parameters'!$C$31","v":128.24840225581829},null,{"$f":"CG7+BU7+BI7+AW7+AK7+Y7+M7","v":5.1299360902327313},null,{"$f":"DA7*'5. UD2 Parameters'!$C$31","v":128.24840225581829},null,null,null,null,5.1299360902327313,null,5.1299360902327313,null,null,{"$f":"DH7*'5. UD2 Parameters'!$C$31","v":128.24840225581829},null,{"$f":"DJ7*'5. UD2 Parameters'!$C$31","v":128.24840225581829},null,null,22.03622084860379,null,{"$f":"DR7+DT6","v":37.466570911534184},null,{"$f":"DV6+1","v":2001},null,5.1299360902327313,128.24840225581829,{"$f":"DX7-CW7","v":0},{"$f":"DY7-CY7","v":0}]
[{"$f":"A7+1","v":2002},null,{"$f":"'5. UD2 Parameters'!C25","v":1},null,{"$f":"'6. UD2 Assumptions'!Y242","v":54.586830322499999},null,{"$f":"E8*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C8","v":7.7786233209562496},null,{"$f":"G8+(I7*'5. UD2 Parameters'!$G$10)","v":13.233392882584454},null,{"$f":"I7*(1-'5. UD2 Parameters'!$G$10)","v":2.6827903903505956},null,{"$f":"K8*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.7885269269003969},null,{"$f":"E8*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C8","v":2.59287444031875},null,{"$f":"'6. UD2 Assumptions'!AA242","v":181.95610107499999},null,{"$f":"Q8*C8*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":80.242640574074983},null,{"$f":"S8+U7*'5. UD2 Parameters'!$G$11","v":156.91474990911269},null,{"$f":"U7*(1-'5. UD2 Parameters'!$G$11)","v":14.207713820747966},null,{"$f":"W8*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":9.4718092138319765},null,{"$f":"Q8*C8*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":26.747546858024997},null,{"$f":"'6. UD2 Assumptions'!AC242","v":43.669464257999998},null,{"$f":"AC8*C8*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.2577727651549999},null,{"$f":"AE8+(AG7*'5. UD2 Parameters'!$G$12)","v":8.929565443904993},null,{"$f":"AG7*(1-'5. UD2 Parameters'!$G$12)","v":0.33874319033292577},null,{"$f":"AI8*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.22582879355528385},null,{"$f":"AC8*C8*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.419257588385},null,{"$f":"'6. UD2 Assumptions'!AE242","v":7.2782440429999999},null,{"$f":"AO8*C8*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":2.7293415161250001E-2},null,{"$f":"AQ8+(AS7*'5. UD2 Parameters'!$G$13)","v":5.8743880975716582E-2},null,{"$f":"AS7*(1-'5. UD2 Parameters'!$G$13)","v":1.1202564339238064E-3},null,{"$f":"AU8*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":7.4683762261587095E-4},null,{"$f":"AO8*C8*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":9.0978050537499997E-3},null,{"$f":"'6. UD2 Assumptions'!AG242","v":18.195610107499999},null,{"$f":"BA8*C8*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.54586830322500002},null,{"$f":"BC8+BE7*'5. UD2 Parameters'!$G$14","v":1.1448160825519222},null,{"$f":"BE7*(1-'5. UD2 Parameters'!$G$14)","v":4.3428614145246895E-2},null,{"$f":"BG8*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.8952409430164597E-2},null,{"$f":"BA8*C8*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.18195610107499999},null,{"$f":"'6. UD2 Assumptions'!AI242","v":1.09173660645},null,{"$f":"BM8*'5. UD2 Parameters'!$C$15*C8*'5. UD2 Parameters'!$C$28","v":1.6376049096750002E-3},null,{"$f":"BO8+(BQ7*'5. UD2 Parameters'!$G$15)","v":3.4853744262437186E-3},null,{"$f":"BQ7*(1-'5. UD2 Parameters'!$G$15)","v":9.4737168964674105E-5},null,{"$f":"BS8*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":6.3158112643116061E-5},null,{"$f":"BM8*'5. UD2 Parameters'!$C$15*C8*(1-'5. UD2 Parameters'!$C$28)","v":5.4586830322500004E-4},null,{"$f":"'6. UD2 Assumptions'!AM242","v":0},null,{"$f":"BY8*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C8","v":0},null,null,null,null,null,{"$f":"CE8*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0},null,null,null,{"$f":"'6. UD2 Assumptions'!AO242","v":0},null,{"$f":"CK8*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C8","v":0},null,null,null,null,null,null,null,null,null,11.515927339453082,null,{"$f":"CW8*'5. UD2 Parameters'!$C$31","v":287.89818348632707},null,11.515927339453082,null,{"$f":"DA8*'5. UD2 Parameters'!$C$31","v":287.89818348632707},null,null,null,null,11.515927339453082,null,11.515927339453082,null,null,{"$f":"DH8*'5. UD2 Parameters'!$C$31","v":287.89818348632707},null,{"$f":"DJ8*'5. UD2 Parameters'!$C$31","v":287.89818348632707},null,null,30.951278661160721,null,{"$f":"DR8+DT7","v":68.417849572694905},null,{"$f":"DV7+1","v":2002},null,11.51592733945308,287.89818348632701,0,0]
[2003,null,{"$f":"C8","v":1},null,{"$f":"'6. UD2 Assumptions'!Y243","v":55.867108239000004},null,{"$f":"E9*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C9","v":7.9610629240575008},null,{"$f":"G9+(I8*'5. UD2 Parameters'!$G$10)","v":16.831671450319213},null,{"$f":"I8*(1-'5. UD2 Parameters'!$G$10)","v":4.3627843563227406},null,{"$f":"K9*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.9085229042151601},null,{"$f":"E9*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C9","v":2.6536876413525001},null,{"$f":"'6. UD2 Assumptions'!AA243","v":186.22369413000001},null,{"$f":"Q9*C9*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":82.124649111330001},null,{"$f":"S9+U8*'5. UD2 Parameters'!$G$11","v":214.50810281466897},null,{"$f":"U8*(1-'5. UD2 Parameters'!$G$11)","v":24.531296205773714},null,{"$f":"W9*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":16.354197470515807},null,{"$f":"Q9*C9*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":27.374883037109999},null,{"$f":"'6. UD2 Assumptions'!AC243","v":44.693686591199999},null,{"$f":"AC9*C9*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.3576344426420004},null,{"$f":"AE9+(AG8*'5. UD2 Parameters'!$G$12)","v":12.683506076984731},null,{"$f":"AG8*(1-'5. UD2 Parameters'!$G$12)","v":0.60369380956226193},null,{"$f":"AI9*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.40246253970817458},null,{"$f":"AC9*C9*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.4525448142140001},null,{"$f":"'6. UD2 Assumptions'!AE243","v":7.4489477652000007},null,{"$f":"AO9*C9*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":2.7933554119500003E-2},null,{"$f":"AQ9+(AS8*'5. UD2 Parameters'!$G$13)","v":8.4656963761641751E-2},null,{"$f":"AS8*(1-'5. UD2 Parameters'!$G$13)","v":2.0204713335748325E-3},null,{"$f":"AU9*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.3469808890498882E-3},null,{"$f":"AO9*C9*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":9.311184706500001E-3},null,{"$f":"'6. UD2 Assumptions'!AG243","v":18.622369413000001},null,{"$f":"BA9*C9*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.55867108239000007},null,{"$f":"BC9+BE8*'5. UD2 Parameters'!$G$14","v":1.6260905226903504},null,{"$f":"BE8*(1-'5. UD2 Parameters'!$G$14)","v":7.7396642251572043E-2},null,{"$f":"BG9*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.1597761501048028E-2},null,{"$f":"BA9*C9*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.18622369413000001},null,{"$f":"'6. UD2 Assumptions'!AI243","v":1.1173421647800001},null,{"$f":"BM9*'5. UD2 Parameters'!$C$15*C9*'5. UD2 Parameters'!$C$28","v":1.6760132471700002E-3},null,{"$f":"BO9+(BQ8*'5. UD2 Parameters'!$G$15)","v":4.991403956815319E-3},null,{"$f":"BQ8*(1-'5. UD2 Parameters'!$G$15)","v":1.6998371659839986E-4},null,{"$f":"BS9*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.1332247773226657E-4},null,{"$f":"BM9*'5. UD2 Parameters'!$C$15*C9*(1-'5. UD2 Parameters'!$C$28)","v":5.5867108239000005E-4},null,{"$f":"'6. UD2 Assumptions'!AM243","v":0},null,{"$f":"BY9*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C9","v":0},null,null,null,null,null,{"$f":"CE9*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0},null,null,null,{"$f":"'6. UD2 Assumptions'!AO243","v":0},null,{"$f":"CK9*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C9","v":0},null,null,null,null,null,null,null,null,null,19.718240979306973,null,{"$f":"CW9*'5. UD2 Parameters'!$C$31","v":492.95602448267431},null,19.718240979306973,null,{"$f":"DA9*'5. UD2 Parameters'!$C$31","v":492.95602448267431},null,null,0.15,null,19.718240979306973,null,19.718240979306973,null,null,{"$f":"DH9*'5. UD2 Parameters'!$C$31","v":492.95602448267431},null,{"$f":"DJ9*'5. UD2 Parameters'!$C$31","v":492.95602448267431},null,null,31.67720904259539,null,100.0950586152903,null,2003,null,19.718240979306973,492.95602448267431,0,0]
[2004,null,{"$f":"C9","v":1},null,{"$f":"'6. UD2 Assumptions'!Y244","v":57.180621595499993},null,{"$f":"E10*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C10","v":8.1482385773587502},null,{"$f":"G10+(I9*'5. UD2 Parameters'!$G$10)","v":19.430845358793484},null,{"$f":"I9*(1-'5. UD2 Parameters'!$G$10)","v":5.5490646688844816},null,{"$f":"K10*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.6993764459229874},null,{"$f":"E10*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C10","v":2.7160795257862498},null,{"$f":"'6. UD2 Assumptions'!AA244","v":190.60207198499998},null,{"$f":"Q10*C10*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":84.055513745384985},null,{"$f":"S10+U9*'5. UD2 Parameters'!$G$11","v":265.02845296496093},null,{"$f":"U9*(1-'5. UD2 Parameters'!$G$11)","v":33.535163595093053},null,{"$f":"W10*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":22.356775730062033},null,{"$f":"Q10*C10*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":28.018504581794996},null,{"$f":"'6. UD2 Assumptions'!AC244","v":45.744497276399997},null,{"$f":"AC10*C10*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.4600884844489999},null,{"$f":"AE10+(AG9*'5. UD2 Parameters'!$G$12)","v":16.286111165369103},null,{"$f":"AG9*(1-'5. UD2 Parameters'!$G$12)","v":0.8574833960646292},null,{"$f":"AI10*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.57165559737641947},null,{"$f":"AC10*C10*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.4866961614829999},null,{"$f":"'6. UD2 Assumptions'!AE244","v":7.6240828793999995},null,{"$f":"AO10*C10*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":2.8590310797749999E-2},null,{"$f":"AQ10+(AS9*'5. UD2 Parameters'!$G$13)","v":0.11033553352991181},null,{"$f":"AS9*(1-'5. UD2 Parameters'!$G$13)","v":2.9117410294799487E-3},null,{"$f":"AU10*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.9411606863199656E-3},null,{"$f":"AO10*C10*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":9.5301035992500002E-3},null,{"$f":"'6. UD2 Assumptions'!AG244","v":19.060207198499999},null,{"$f":"BA10*C10*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.57180621595499992},null,{"$f":"BC10+BE9*'5. UD2 Parameters'!$G$14","v":2.0879629699191158},null,{"$f":"BE9*(1-'5. UD2 Parameters'!$G$14)","v":0.10993376872623453},null,{"$f":"BG10*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":7.3289179150823017E-2},null,{"$f":"BA10*C10*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.19060207198499998},null,{"$f":"'6. UD2 Assumptions'!AI244","v":1.1436124319099998},null,{"$f":"BM10*'5. UD2 Parameters'!$C$15*C10*'5. UD2 Parameters'!$C$28","v":1.7154186478649999E-3},null,{"$f":"BO10+(BQ9*'5. UD2 Parameters'!$G$15)","v":6.4633889611570225E-3},null,{"$f":"BQ9*(1-'5. UD2 Parameters'!$G$15)","v":2.4343364352329632E-4},null,{"$f":"BS10*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.6228909568219755E-4},null,{"$f":"BM10*'5. UD2 Parameters'!$C$15*C10*(1-'5. UD2 Parameters'!$C$28)","v":5.7180621595499998E-4},null,{"$f":"'6. UD2 Assumptions'!AM244","v":0},null,{"$f":"BY10*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C10","v":0},null,null,null,null,null,{"$f":"CE10*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0},null,null,null,{"$f":"'6. UD2 Assumptions'!AO244","v":0},null,{"$f":"CK10*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C10","v":0},null,null,null,null,null,null,null,null,null,26.703200402294264,null,{"$f":"CW10*'5. UD2 Parameters'!$C$31","v":667.58001005735662},null,26.703200402294264,null,{"$f":"DA10*'5. UD2 Parameters'!$C$31","v":667.58001005735662},null,null,null,null,26.703200402294264,null,26.703200402294264,null,null,{"$f":"DH10*'5. UD2 Parameters'!$C$31","v":667.58001005735662},null,{"$f":"DJ10*'5. UD2 Parameters'!$C$31","v":667.58001005735662},null,null,32.421984250864455,null,132.51704286615475,null,2004,null,26.703200402294264,667.58001005735662,0,0]
[2005,null,1,null,{"$f":"'6. UD2 Assumptions'!Y245","v":58.526479286999994},null,{"$f":"E11*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C11","v":8.3400232983974991},null,{"$f":"G11+(I10*'5. UD2 Parameters'!$G$10)","v":21.364908453815335},null,{"$f":"I10*(1-'5. UD2 Parameters'!$G$10)","v":6.4059602033756473},null,{"$f":"K11*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":4.2706401355837649},null,{"$f":"E11*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C11","v":2.7800077661324996},null,{"$f":"'6. UD2 Assumptions'!AA245","v":195.08826428999998},null,{"$f":"Q11*C11*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":86.033924551889996},null,{"$f":"S11+U10*'5. UD2 Parameters'!$G$11","v":309.62910571539709},null,{"$f":"U10*(1-'5. UD2 Parameters'!$G$11)","v":41.433271801453863},null,{"$f":"W11*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":27.622181200969241},null,{"$f":"Q11*C11*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":28.677974850629997},null,{"$f":"'6. UD2 Assumptions'!AC245","v":46.821183429599998},null,{"$f":"AC11*C11*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.5650653843859992},null,{"$f":"AE11+(AG10*'5. UD2 Parameters'!$G$12)","v":19.75013478527741},null,{"$f":"AG10*(1-'5. UD2 Parameters'!$G$12)","v":1.1010417644776902},null,{"$f":"AI11*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.7340278429851268},null,{"$f":"AC11*C11*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.5216884614619999},null,{"$f":"'6. UD2 Assumptions'!AE245","v":7.8035305715999996},null,{"$f":"AO11*C11*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":2.92632396435E-2},null,{"$f":"AQ11+(AS10*'5. UD2 Parameters'!$G$13)","v":0.13580382842565117},null,{"$f":"AS10*(1-'5. UD2 Parameters'!$G$13)","v":3.7949447477606353E-3},null,{"$f":"AU11*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.5299631651737567E-3},null,{"$f":"AO11*C11*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":9.7544132144999993E-3},null,{"$f":"'6. UD2 Assumptions'!AG245","v":19.508826428999999},null,{"$f":"BA11*C11*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.58526479286999999},null,{"$f":"BC11+BE10*'5. UD2 Parameters'!$G$14","v":2.5320685622150529},null,{"$f":"BE10*(1-'5. UD2 Parameters'!$G$14)","v":0.14115920057406284},null,{"$f":"BG11*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":9.4106133716041887E-2},null,{"$f":"BA11*C11*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.19508826429000001},null,{"$f":"'6. UD2 Assumptions'!AI245","v":1.17052958574},null,{"$f":"BM11*'5. UD2 Parameters'!$C$15*C11*'5. UD2 Parameters'!$C$28","v":1.7557943786099999E-3},null,{"$f":"BO11+(BQ10*'5. UD2 Parameters'!$G$15)","v":7.9039601404556625E-3},null,{"$f":"BQ10*(1-'5. UD2 Parameters'!$G$15)","v":3.1522319931136017E-4},null,{"$f":"BS11*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.1014879954090677E-4},null,{"$f":"BM11*'5. UD2 Parameters'!$C$15*C11*(1-'5. UD2 Parameters'!$C$28)","v":5.8526479286999996E-4},null,{"$f":"'6. UD2 Assumptions'!AM245","v":5.9130000000000003},null,{"$f":"BY11*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C11","v":0.13304250000000001},null,{"$f":"CA11","v":0.13304250000000001},null,null,null,{"$f":"CE11*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0},null,{"$f":"BY11*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C11","v":4.4347499999999998E-2},null,{"$f":"'6. UD2 Assumptions'!AO245","v":0.53685400000000005},null,{"$f":"CK11*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C11","v":6.0396075000000004E-3},null,{"$f":"CM11","v":6.0396075000000004E-3},null,0,null,{"$f":"CQ11*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0},null,null,null,32.723695425218892,null,{"$f":"CW11*'5. UD2 Parameters'!$C$31","v":818.09238563047234},null,32.723695425218892,null,{"$f":"DA11*'5. UD2 Parameters'!$C$31","v":818.09238563047234},null,null,null,null,32.723695425218892,null,32.723695425218892,null,null,{"$f":"DH11*'5. UD2 Parameters'!$C$31","v":818.09238563047234},null,{"$f":"DJ11*'5. UD2 Parameters'!$C$31","v":818.09238563047234},null,null,33.229446520521869,null,165.74648938667661,null,2005,null,32.723695425218892,818.09238563047234,0,0]
[2006,null,1,null,{"$f":"'6. UD2 Assumptions'!Y246","v":61.056597101999998},null,{"$f":"E12*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C12","v":8.7005650870349989},null,{"$f":"G12+(I11*'5. UD2 Parameters'!$G$10)","v":23.021891505343714},null,{"$f":"I11*(1-'5. UD2 Parameters'!$G$10)","v":7.0435820355066197},null,{"$f":"K12*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":4.6957213570044125},null,{"$f":"E12*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C12","v":2.9001883623449998},null,{"$f":"'6. UD2 Assumptions'!AA246","v":203.52199034},null,{"$f":"Q12*C12*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":89.753197739939992},null,{"$f":"S12+U11*'5. UD2 Parameters'!$G$11","v":350.97638042622276},null,{"$f":"U11*(1-'5. UD2 Parameters'!$G$11)","v":48.405923029114305},null,{"$f":"W12*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":32.270615352742865},null,{"$f":"Q12*C12*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":29.917732579979997},null,{"$f":"'6. UD2 Assumptions'!AC246","v":48.845277681599995},null,{"$f":"AC12*C12*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.7624145739559998},null,{"$f":"AE12+(AG11*'5. UD2 Parameters'!$G$12)","v":23.177318190058152},null,{"$f":"AG11*(1-'5. UD2 Parameters'!$G$12)","v":1.3352311691752603},null,{"$f":"AI12*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.89015411278350687},null,{"$f":"AC12*C12*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.5874715246519999},null,{"$f":"'6. UD2 Assumptions'!AE246","v":8.140879613600001},null,{"$f":"AO12*C12*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":3.0528298551000005E-2},null,{"$f":"AQ12+(AS11*'5. UD2 Parameters'!$G$13)","v":0.16166121082732204},null,{"$f":"AS11*(1-'5. UD2 Parameters'!$G$13)","v":4.6709161493291348E-3},null,{"$f":"AU12*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.1139440995527562E-3},null,{"$f":"AO12*C12*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.0176099517000001E-2},null,{"$f":"'6. UD2 Assumptions'!AG246","v":20.352199034000002},null,{"$f":"BA12*C12*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.61056597101999999},null,{"$f":"BC12+BE11*'5. UD2 Parameters'!$G$14","v":2.9714510500074551},null,{"$f":"BE11*(1-'5. UD2 Parameters'!$G$14)","v":0.17118348322759749},null,{"$f":"BG12*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.11412232215173165},null,{"$f":"BA12*C12*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.20352199034000001},null,{"$f":"'6. UD2 Assumptions'!AI246","v":1.22113194204},null,{"$f":"BM12*'5. UD2 Parameters'!$C$15*C12*'5. UD2 Parameters'!$C$28","v":1.8316979130599998E-3},null,{"$f":"BO12+(BQ11*'5. UD2 Parameters'!$G$15)","v":9.350177368742222E-3},null,{"$f":"BQ11*(1-'5. UD2 Parameters'!$G$15)","v":3.8548068477343994E-4},null,{"$f":"BS12*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.5698712318229328E-4},null,{"$f":"BM12*'5. UD2 Parameters'!$C$15*C12*(1-'5. UD2 Parameters'!$C$28)","v":6.1056597101999995E-4},null,{"$f":"'6. UD2 Assumptions'!AM246","v":8.0559999999999992},null,{"$f":"BY12*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C12","v":0.18125999999999998},null,{"$f":"CA12+CC11*'5. UD2 Parameters'!$G$16","v":0.31037049989712739},null,{"$f":"CC11*(1-'5. UD2 Parameters'!$G$16)","v":3.9320001028726043E-3},null,{"$f":"CE12*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.6213334019150694E-3},null,{"$f":"BY12*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C12","v":6.0419999999999995E-2},null,{"$f":"'6. UD2 Assumptions'!AO246","v":0.49882599999999999},null,{"$f":"CK12*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C12","v":5.6117924999999997E-3},null,{"$f":"CM12+CO11*'5. UD2 Parameters'!$G$17","v":1.0707196853801643E-2},null,{"$f":"CO11*(1-'5. UD2 Parameters'!$G$17)","v":9.442031461983566E-4},null,{"$f":"CQ12*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":6.2946876413223773E-4},null,null,null,37.9772348780713,null,{"$f":"CW12*'5. UD2 Parameters'!$C$31","v":949.43087195178248},null,37.976605409307169,null,{"$f":"DA12*'5. UD2 Parameters'!$C$31","v":949.41513523267918},null,null,null,null,37.9772348780713,null,37.976605409307169,null,null,{"$f":"DH12*'5. UD2 Parameters'!$C$31","v":949.43087195178248},null,{"$f":"DJ12*'5. UD2 Parameters'!$C$31","v":949.41513523267918},null,null,34.680121122805019,null,200.42661050948163,null,2006,null,37.977234878071286,949.43087195178214,0,0]
[2007,null,1,null,{"$f":"'6. UD2 Assumptions'!Y247","v":59.162898941999998},null,{"$f":"E13*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C13","v":8.4307130992349997},null,{"$f":"G13+(I12*'5. UD2 Parameters'!$G$10)","v":23.862748472924494},null,{"$f":"I12*(1-'5. UD2 Parameters'!$G$10)","v":7.5898561316542219},null,{"$f":"K13*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.059904087769481},null,{"$f":"E13*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C13","v":2.810237699745},null,{"$f":"'6. UD2 Assumptions'!AA247","v":197.20966314},null,{"$f":"Q13*C13*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":86.969461444739991},null,{"$f":"S13+U12*'5. UD2 Parameters'!$G$11","v":383.0758850666918},null,{"$f":"U12*(1-'5. UD2 Parameters'!$G$11)","v":54.869956804270942},null,{"$f":"W13*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":36.57997120284729},null,{"$f":"Q13*C13*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":28.989820481579997},null,{"$f":"'6. UD2 Assumptions'!AC247","v":47.330319153600001},null,{"$f":"AC13*C13*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.6147061174760005},null,{"$f":"AE13+(AG12*'5. UD2 Parameters'!$G$12)","v":26.22509435987994},null,{"$f":"AG12*(1-'5. UD2 Parameters'!$G$12)","v":1.5669299476542125},null,{"$f":"AI13*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.0446199651028083},null,{"$f":"AC13*C13*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.5382353724920002},null,{"$f":"'6. UD2 Assumptions'!AE247","v":7.8883865256000005},null,{"$f":"AO13*C13*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":2.9581449471000006E-2},null,{"$f":"AQ13+(AS12*'5. UD2 Parameters'!$G$13)","v":0.18568239024461852},null,{"$f":"AS12*(1-'5. UD2 Parameters'!$G$13)","v":5.5602700537035312E-3},null,{"$f":"AU13*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.7068467024690206E-3},null,{"$f":"AO13*C13*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":9.8604831570000013E-3},null,{"$f":"'6. UD2 Assumptions'!AG247","v":19.720966314000002},null,{"$f":"BA13*C13*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.59162898942000008},null,{"$f":"BC13+BE12*'5. UD2 Parameters'!$G$14","v":3.3621915845999921},null,{"$f":"BE12*(1-'5. UD2 Parameters'!$G$14)","v":0.20088845482746312},null,{"$f":"BG13*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.13392563655164208},null,{"$f":"BA13*C13*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.19720966314000002},null,{"$f":"'6. UD2 Assumptions'!AI247","v":1.1832579788399999},null,{"$f":"BM13*'5. UD2 Parameters'!$C$15*C13*'5. UD2 Parameters'!$C$28","v":1.77488696826E-3},null,{"$f":"BO13+(BQ12*'5. UD2 Parameters'!$G$15)","v":1.0669050805708263E-2},null,{"$f":"BQ12*(1-'5. UD2 Parameters'!$G$15)","v":4.5601353129395768E-4},null,{"$f":"BS13*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.0400902086263844E-4},null,{"$f":"BM13*'5. UD2 Parameters'!$C$15*C13*(1-'5. UD2 Parameters'!$C$28)","v":5.9162898942E-4},null,{"$f":"'6. UD2 Assumptions'!AM247","v":13.077},null,{"$f":"BY13*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C13","v":0.29423250000000001},null,{"$f":"CA13+CC12*'5. UD2 Parameters'!$G$16","v":0.59543016537038507},null,{"$f":"CC12*(1-'5. UD2 Parameters'!$G$16)","v":9.1728345267424044E-3},null,{"$f":"CE13*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":6.1152230178282696E-3},null,{"$f":"BY13*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C13","v":9.8077499999999998E-2},null,{"$f":"'6. UD2 Assumptions'!AO247","v":0.88669200000000004},null,{"$f":"CK13*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C13","v":9.9752850000000004E-3},null,{"$f":"CM13+CO12*'5. UD2 Parameters'!$G$17","v":1.900857026992394E-2},null,{"$f":"CO12*(1-'5. UD2 Parameters'!$G$17)","v":1.6739115838777033E-3},null,{"$f":"CQ13*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.1159410559184687E-3},null,null,null,42.829662912068301,null,{"$f":"CW13*'5. UD2 Parameters'!$C$31","v":1070.7415728017074},null,42.828546971012379,null,{"$f":"DA13*'5. UD2 Parameters'!$C$31","v":1070.7136742753096},null,null,null,null,42.829662912068301,null,42.828546971012379,null,null,{"$f":"DH13*'5. UD2 Parameters'!$C$31","v":1070.7415728017074},null,{"$f":"DJ13*'5. UD2 Parameters'!$C$31","v":1070.7136742753096},null,null,33.644032829103416,null,234.07064333858506,null,2007,null,42.829662912068301,1070.7415728017074,0,0]
[2008,null,1,null,{"$f":"'6. UD2 Assumptions'!Y248","v":59.923617104999998},null,{"$f":"E14*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C14","v":8.5391154374624989},null,{"$f":"G14+(I13*'5. UD2 Parameters'!$G$10)","v":24.534794092370127},null,{"$f":"I13*(1-'5. UD2 Parameters'!$G$10)","v":7.8670698180168648},null,{"$f":"K14*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.2447132120112432},null,{"$f":"E14*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C14","v":2.8463718124874999},null,{"$f":"'6. UD2 Assumptions'!AA248","v":199.74539035000001},null,{"$f":"Q14*C14*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":88.087717144349995},null,{"$f":"S14+U13*'5. UD2 Parameters'!$G$11","v":411.27536346163788},null,{"$f":"U13*(1-'5. UD2 Parameters'!$G$11)","v":59.888238749403897},null,{"$f":"W14*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":39.925492499602598},null,{"$f":"Q14*C14*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":29.362572381450001},null,{"$f":"'6. UD2 Assumptions'!AC248","v":47.938893684},null,{"$f":"AC14*C14*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.6740421341900005},null,{"$f":"AE14+(AG13*'5. UD2 Parameters'!$G$12)","v":29.126158041792397},null,{"$f":"AG13*(1-'5. UD2 Parameters'!$G$12)","v":1.7729784522775434},null,{"$f":"AI14*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.1819856348516955},null,{"$f":"AC14*C14*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.5580140447300002},null,{"$f":"'6. UD2 Assumptions'!AE248","v":7.9898156140000003},null,{"$f":"AO14*C14*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":2.9961808552500004E-2},null,{"$f":"AQ14+(AS13*'5. UD2 Parameters'!$G$13)","v":0.20925773027635478},null,{"$f":"AS13*(1-'5. UD2 Parameters'!$G$13)","v":6.3864685207637561E-3},null,{"$f":"AU14*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":4.2576456805091707E-3},null,{"$f":"AO14*C14*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":9.9872695175000012E-3},null,{"$f":"'6. UD2 Assumptions'!AG248","v":19.974539035000003},null,{"$f":"BA14*C14*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.59923617105000004},null,{"$f":"BC14+BE13*'5. UD2 Parameters'!$G$14","v":3.7341228258708199},null,{"$f":"BE13*(1-'5. UD2 Parameters'!$G$14)","v":0.22730492977917222},null,{"$f":"BG14*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.15153661985278147},null,{"$f":"BA14*C14*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.19974539035000002},null,{"$f":"'6. UD2 Assumptions'!AI248","v":1.1984723421000001},null,{"$f":"BM14*'5. UD2 Parameters'!$C$15*C14*'5. UD2 Parameters'!$C$28","v":1.7977085131500002E-3},null,{"$f":"BO14+(BQ13*'5. UD2 Parameters'!$G$15)","v":1.194642357103275E-2},null,{"$f":"BQ13*(1-'5. UD2 Parameters'!$G$15)","v":5.203357478255128E-4},null,{"$f":"BS14*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.4689049855034183E-4},null,{"$f":"BM14*'5. UD2 Parameters'!$C$15*C14*(1-'5. UD2 Parameters'!$C$28)","v":5.9923617105000007E-4},null,{"$f":"'6. UD2 Assumptions'!AM248","v":12.148},null,{"$f":"BY14*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C14","v":0.27332999999999996},null,{"$f":"CA14+CC13*'5. UD2 Parameters'!$G$16","v":0.85116254452373974},null,{"$f":"CC13*(1-'5. UD2 Parameters'!$G$16)","v":1.7597620846645286E-2},null,{"$f":"CE14*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.1731747231096858E-2},null,{"$f":"BY14*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C14","v":9.1109999999999997E-2},null,{"$f":"'6. UD2 Assumptions'!AO248","v":0.79310400000000003},null,{"$f":"CK14*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C14","v":8.9224200000000004E-3},null,{"$f":"CM14+CO13*'5. UD2 Parameters'!$G$17","v":2.4959281950534852E-2},null,{"$f":"CO13*(1-'5. UD2 Parameters'!$G$17)","v":2.9717083193890872E-3},null,{"$f":"CQ14*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.9811388795927245E-3},null,null,null,46.522045388608063,null,{"$f":"CW14*'5. UD2 Parameters'!$C$31","v":1163.0511347152017},null,46.52006424972847,null,{"$f":"DA14*'5. UD2 Parameters'!$C$31","v":1163.0016062432117},null,null,null,null,46.522045388608063,null,46.52006424972847,null,null,{"$f":"DH14*'5. UD2 Parameters'!$C$31","v":1163.0511347152017},null,{"$f":"DJ14*'5. UD2 Parameters'!$C$31","v":1163.0016062432117},null,null,34.068400134706053,null,268.13904347329111,null,2008,null,46.522045388608056,1163.0511347152014,0,0]
[2009,null,1,null,{"$f":"'6. UD2 Assumptions'!Y249","v":62.391682431},null,{"$f":"E15*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C15","v":8.8908147464175009},null,{"$f":"G15+(I14*'5. UD2 Parameters'!$G$10)","v":25.336979051889976},null,{"$f":"I14*(1-'5. UD2 Parameters'!$G$10)","v":8.088629786897652},null,{"$f":"K15*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.3924198579317677},null,{"$f":"E15*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C15","v":2.9636049154725002},null,{"$f":"'6. UD2 Assumptions'!AA249","v":207.97227477000001},null,{"$f":"Q15*C15*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":91.71577317357},null,{"$f":"S15+U14*'5. UD2 Parameters'!$G$11","v":438.6943272590438},null,{"$f":"U14*(1-'5. UD2 Parameters'!$G$11)","v":64.296809376164106},null,{"$f":"W15*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":42.864539584109401},null,{"$f":"Q15*C15*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":30.571924391189999},null,{"$f":"'6. UD2 Assumptions'!AC249","v":49.9133459448},null,{"$f":"AC15*C15*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.8665512296180005},null,{"$f":"AE15+(AG14*'5. UD2 Parameters'!$G$12)","v":32.023600985389166},null,{"$f":"AG14*(1-'5. UD2 Parameters'!$G$12)","v":1.9691082860212299},null,{"$f":"AI15*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.3127388573474865},null,{"$f":"AC15*C15*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.622183743206},null,{"$f":"'6. UD2 Assumptions'!AE249","v":8.3188909907999999},null,{"$f":"AO15*C15*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":3.1195841215500002E-2},null,{"$f":"AQ15+(AS14*'5. UD2 Parameters'!$G$13)","v":0.23325623896411313},null,{"$f":"AS14*(1-'5. UD2 Parameters'!$G$13)","v":7.1973325277416541E-3},null,{"$f":"AU15*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":4.7982216851611024E-3},null,{"$f":"AO15*C15*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.03986137385E-2},null,{"$f":"'6. UD2 Assumptions'!AG249","v":20.797227477000003},null,{"$f":"BA15*C15*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.62391682431000017},null,{"$f":"BC15+BE14*'5. UD2 Parameters'!$G$14","v":4.1055898699216886},null,{"$f":"BE14*(1-'5. UD2 Parameters'!$G$14)","v":0.25244978025913201},null,{"$f":"BG15*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.168299853506088},null,{"$f":"BA15*C15*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.20797227477000005},null,{"$f":"'6. UD2 Assumptions'!AI249","v":1.2478336486200001},null,{"$f":"BM15*'5. UD2 Parameters'!$C$15*C15*'5. UD2 Parameters'!$C$28","v":1.8717504729300004E-3},null,{"$f":"BO15+(BQ14*'5. UD2 Parameters'!$G$15)","v":1.3235540091245248E-2},null,{"$f":"BQ14*(1-'5. UD2 Parameters'!$G$15)","v":5.8263395271750237E-4},null,{"$f":"BS15*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.8842263514500156E-4},null,{"$f":"BM15*'5. UD2 Parameters'!$C$15*C15*(1-'5. UD2 Parameters'!$C$28)","v":6.2391682431000011E-4},null,{"$f":"'6. UD2 Assumptions'!AM249","v":9.1259999999999994},null,{"$f":"BY15*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C15","v":0.20533499999999999},null,{"$f":"CA15+CC14*'5. UD2 Parameters'!$G$16","v":1.0313418896568465},null,{"$f":"CC14*(1-'5. UD2 Parameters'!$G$16)","v":2.51556548668933E-2},null,{"$f":"CE15*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.6770436577928864E-2},null,{"$f":"BY15*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C15","v":6.8444999999999992E-2},null,{"$f":"'6. UD2 Assumptions'!AO249","v":1.1668799999999999},null,{"$f":"CK15*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C15","v":1.3127399999999997E-2},null,{"$f":"CM15+CO14*'5. UD2 Parameters'!$G$17","v":3.4184668029175413E-2},null,{"$f":"CO14*(1-'5. UD2 Parameters'!$G$17)","v":3.902013921359436E-3},null,{"$f":"CQ15*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.601342614239624E-3},null,null,null,49.762556576407221,null,{"$f":"CW15*'5. UD2 Parameters'!$C$31","v":1244.0639144101806},null,49.759955233792979,null,{"$f":"DA15*'5. UD2 Parameters'!$C$31","v":1243.9988808448245},null,11.9,null,null,37.862556576407222,null,37.859955233792981,null,null,{"$f":"DH15*'5. UD2 Parameters'!$C$31","v":946.56391441018059},null,{"$f":"DJ15*'5. UD2 Parameters'!$C$31","v":946.4988808448245},null,null,35.445152855201307,null,303.5841963284924,null,2009,null,49.762556576407221,1244.0639144101806,0,0]
[2010,null,1,null,{"$f":"'6. UD2 Assumptions'!Y250","v":64.153748977500001},null,{"$f":"E16*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C16","v":9.1419092292937503},null,{"$f":"G16+(I15*'5. UD2 Parameters'!$G$10)","v":26.125794193760669},null,{"$f":"I15*(1-'5. UD2 Parameters'!$G$10)","v":8.3530940874230577},null,{"$f":"K16*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.5687293916153715},null,{"$f":"E16*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C16","v":3.0473030764312501},null,{"$f":"'6. UD2 Assumptions'!AA250","v":213.845829925},null,{"$f":"Q16*C16*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":94.306010996924996},null,{"$f":"S16+U15*'5. UD2 Parameters'!$G$11","v":464.41698014580015},null,{"$f":"U15*(1-'5. UD2 Parameters'!$G$11)","v":68.583358110168675},null,{"$f":"W16*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":45.722238740112445},null,{"$f":"Q16*C16*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":31.435336998975},null,{"$f":"'6. UD2 Assumptions'!AC250","v":51.322999181999997},null,{"$f":"AC16*C16*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":5.0039924202449999},null,{"$f":"AE16+(AG15*'5. UD2 Parameters'!$G$12)","v":34.862600070155892},null,{"$f":"AG15*(1-'5. UD2 Parameters'!$G$12)","v":2.1649933354782722},null,{"$f":"AI16*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.4433288903188481},null,{"$f":"AC16*C16*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.667997473415},null,{"$f":"'6. UD2 Assumptions'!AE250","v":8.5538331969999994},null,{"$f":"AO16*C16*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":3.2076874488749997E-2},null,{"$f":"AQ16+(AS15*'5. UD2 Parameters'!$G$13)","v":0.25731036220836684},null,{"$f":"AS15*(1-'5. UD2 Parameters'!$G$13)","v":8.0227512444962772E-3},null,{"$f":"AU16*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.3485008296641845E-3},null,{"$f":"AO16*C16*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.0692291496249999E-2},null,{"$f":"'6. UD2 Assumptions'!AG250","v":21.3845829925},null,{"$f":"BA16*C16*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.64153748977500002},null,{"$f":"BC16+BE15*'5. UD2 Parameters'!$G$14","v":4.4695641115584488},null,{"$f":"BE15*(1-'5. UD2 Parameters'!$G$14)","v":0.27756324813824007},null,{"$f":"BG16*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.18504216542549337},null,{"$f":"BA16*C16*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.21384582992500001},null,{"$f":"'6. UD2 Assumptions'!AI250","v":1.28307497955},null,{"$f":"BM16*'5. UD2 Parameters'!$C$15*C16*'5. UD2 Parameters'!$C$28","v":1.9246124693250001E-3},null,{"$f":"BO16+(BQ15*'5. UD2 Parameters'!$G$15)","v":1.4514647653276345E-2},null,{"$f":"BQ15*(1-'5. UD2 Parameters'!$G$15)","v":6.4550490729390285E-4},null,{"$f":"BS16*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":4.3033660486260187E-4},null,{"$f":"BM16*'5. UD2 Parameters'!$C$15*C16*(1-'5. UD2 Parameters'!$C$28)","v":6.4153748977500004E-4},null,{"$f":"'6. UD2 Assumptions'!AM250","v":10.949},null,{"$f":"BY16*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C16","v":0.24635249999999997},null,{"$f":"CA16+CC15*'5. UD2 Parameters'!$G$16","v":1.2472136303789649},null,{"$f":"CC15*(1-'5. UD2 Parameters'!$G$16)","v":3.0480759277881474E-2},null,{"$f":"CE16*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.0320506185254314E-2},null,{"$f":"BY16*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C16","v":8.2117499999999996E-2},null,{"$f":"'6. UD2 Assumptions'!AO250","v":1.131624},null,{"$f":"CK16*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C16","v":1.2730769999999999E-2},null,{"$f":"CM16+CO15*'5. UD2 Parameters'!$G$17","v":4.1571171683242536E-2},null,{"$f":"CO15*(1-'5. UD2 Parameters'!$G$17)","v":5.3442663459328764E-3},null,{"$f":"CQ16*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.5628442306219173E-3},null,null,null,52.94900137532256,null,{"$f":"CW16*'5. UD2 Parameters'!$C$31","v":1323.725034383064},null,52.945438531091938,null,{"$f":"DA16*'5. UD2 Parameters'!$C$31","v":1323.6359632772985},null,9,null,null,43.94900137532256,null,43.945438531091938,null,null,{"$f":"DH16*'5. UD2 Parameters'!$C$31","v":1098.725034383064},null,{"$f":"DJ16*'5. UD2 Parameters'!$C$31","v":1098.6359632772985},null,null,36.457934707732271,null,340.04213103622465,null,2010,null,52.949001375322553,1323.7250343830638,0,0]
[2011,null,1,null,{"$f":"'6. UD2 Assumptions'!Y251","v":62.174060999999995},null,{"$f":"E17*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C17","v":8.8598036924999999},null,{"$f":"G17+(I16*'5. UD2 Parameters'!$G$10)","v":26.372447259179289},null,{"$f":"I16*(1-'5. UD2 Parameters'!$G$10)","v":8.613150627081378},null,{"$f":"K17*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.7421004180542514},null,{"$f":"E17*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C17","v":2.9532678975},null,{"$f":"'6. UD2 Assumptions'!AA251","v":207.24687},null,{"$f":"Q17*C17*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":91.395869669999996},null,{"$f":"S17+U16*'5. UD2 Parameters'!$G$11","v":483.20813604895284},null,{"$f":"U16*(1-'5. UD2 Parameters'!$G$11)","v":72.604713766847297},null,{"$f":"W17*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":48.403142511231529},null,{"$f":"Q17*C17*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":30.465289889999998},null,{"$f":"'6. UD2 Assumptions'!AC251","v":49.739248799999999},null,{"$f":"AC17*C17*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.8495767580000004},null,{"$f":"AE17+(AG16*'5. UD2 Parameters'!$G$12)","v":37.355249609266032},null,{"$f":"AG16*(1-'5. UD2 Parameters'!$G$12)","v":2.3569272188898598},null,{"$f":"AI17*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.5712848125932397},null,{"$f":"AC17*C17*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.6165255860000001},null,{"$f":"'6. UD2 Assumptions'!AE251","v":8.2898747999999998},null,{"$f":"AO17*C17*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":3.1087030499999998E-2},null,{"$f":"AQ17+(AS16*'5. UD2 Parameters'!$G$13)","v":0.27954730990759524},null,{"$f":"AS16*(1-'5. UD2 Parameters'!$G$13)","v":8.8500828007715797E-3},null,{"$f":"AU17*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.9000552005143859E-3},null,{"$f":"AO17*C17*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.0362343499999999E-2},null,{"$f":"'6. UD2 Assumptions'!AG251","v":20.724687000000003},null,{"$f":"BA17*C17*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.62174061000000003},null,{"$f":"BC17+BE16*'5. UD2 Parameters'!$G$14","v":4.7891345652905182},null,{"$f":"BE16*(1-'5. UD2 Parameters'!$G$14)","v":0.30217015626793081},null,{"$f":"BG17*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.2014467708452872},null,{"$f":"BA17*C17*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.20724687000000003},null,{"$f":"'6. UD2 Assumptions'!AI251","v":1.2434812200000001},null,{"$f":"BM17*'5. UD2 Parameters'!$C$15*C17*'5. UD2 Parameters'!$C$28","v":1.86522183E-3},null,{"$f":"BO17+(BQ16*'5. UD2 Parameters'!$G$15)","v":1.5671981764056698E-2},null,{"$f":"BQ16*(1-'5. UD2 Parameters'!$G$15)","v":7.0788771921964806E-4},null,{"$f":"BS17*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":4.7192514614643203E-4},null,{"$f":"BM17*'5. UD2 Parameters'!$C$15*C17*(1-'5. UD2 Parameters'!$C$28)","v":6.2174061000000002E-4},null,{"$f":"'6. UD2 Assumptions'!AM251","v":10.401999999999999},null,{"$f":"BY17*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C17","v":0.23404499999999995},null,{"$f":"CA17+CC16*'5. UD2 Parameters'!$G$16","v":1.4443978969820863},null,{"$f":"CC16*(1-'5. UD2 Parameters'!$G$16)","v":3.6860733396878467E-2},null,{"$f":"CE17*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.4573822264585644E-2},null,{"$f":"BY17*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C17","v":7.8014999999999987E-2},null,{"$f":"'6. UD2 Assumptions'!AO251","v":1.5630550000000001},null,{"$f":"CK17*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C17","v":1.7584368749999999E-2},null,{"$f":"CM17+CO16*'5. UD2 Parameters'!$G$17","v":5.2656503683839589E-2},null,{"$f":"CO16*(1-'5. UD2 Parameters'!$G$17)","v":6.4990367494029422E-3},null,{"$f":"CQ17*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":4.3326911662686278E-3},null,null,null,55.953253006501818,null,{"$f":"CW17*'5. UD2 Parameters'!$C$31","v":1398.8313251625455},null,55.948920315335549,null,{"$f":"DA17*'5. UD2 Parameters'!$C$31","v":1398.7230078833886},null,10.199999999999999,null,null,45.753253006501822,null,45.748920315335553,null,null,{"$f":"DH17*'5. UD2 Parameters'!$C$31","v":1143.8313251625455},null,{"$f":"DJ17*'5. UD2 Parameters'!$C$31","v":1143.7230078833888},null,null,35.331329327609993,null,375.37346036383462,null,2011,null,55.953253006501811,1398.8313251625452,0,0]
[2012,null,1,null,{"$f":"'6. UD2 Assumptions'!Y252","v":58.180867482000004},null,{"$f":"E18*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C18","v":8.2907736161849996},null,{"$f":"G18+(I17*'5. UD2 Parameters'!$G$10)","v":25.968753677030531},null,{"$f":"I17*(1-'5. UD2 Parameters'!$G$10)","v":8.6944671983337578},null,{"$f":"K18*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.7963114655558385},null,{"$f":"E18*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C18","v":2.763591205395},null,{"$f":"'6. UD2 Assumptions'!AA252","v":193.93622494000002},null,{"$f":"Q18*C18*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":85.525875198540007},null,{"$f":"S18+U17*'5. UD2 Parameters'!$G$11","v":493.19157867616025},null,{"$f":"U17*(1-'5. UD2 Parameters'!$G$11)","v":75.542432571332611},null,{"$f":"W18*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":50.361621714221741},null,{"$f":"Q18*C18*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":28.508625066180002},null,{"$f":"'6. UD2 Assumptions'!AC252","v":46.544693985600006},null,{"$f":"AC18*C18*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.5381076635960014},null,{"$f":"AE18+(AG17*'5. UD2 Parameters'!$G$12)","v":39.367911540319739},null,{"$f":"AG17*(1-'5. UD2 Parameters'!$G$12)","v":2.5254457325422948},null,{"$f":"AI18*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.6836304883615298},null,{"$f":"AC18*C18*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.5127025545320003},null,{"$f":"'6. UD2 Assumptions'!AE252","v":7.757448997600001},null,{"$f":"AO18*C18*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":2.9090433741000003E-2},null,{"$f":"AQ18+(AS17*'5. UD2 Parameters'!$G$13)","v":0.29902283028800647},null,{"$f":"AS17*(1-'5. UD2 Parameters'!$G$13)","v":9.6149133605888046E-3},null,{"$f":"AU18*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":6.4099422403925358E-3},null,{"$f":"AO18*C18*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":9.6968112470000017E-3},null,{"$f":"'6. UD2 Assumptions'!AG252","v":19.393622494000002},null,{"$f":"BA18*C18*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.58180867482000009},null,{"$f":"BC18+BE17*'5. UD2 Parameters'!$G$14","v":5.0471681461948394},null,{"$f":"BE17*(1-'5. UD2 Parameters'!$G$14)","v":0.32377509391567888},null,{"$f":"BG18*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.21585006261045259},null,{"$f":"BA18*C18*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.19393622494000004},null,{"$f":"'6. UD2 Assumptions'!AI252","v":1.1636173496400002},null,{"$f":"BM18*'5. UD2 Parameters'!$C$15*C18*'5. UD2 Parameters'!$C$28","v":1.7454260244600002E-3},null,{"$f":"BO18+(BQ17*'5. UD2 Parameters'!$G$15)","v":1.6653076218669339E-2},null,{"$f":"BQ17*(1-'5. UD2 Parameters'!$G$15)","v":7.6433156984736031E-4},null,{"$f":"BS18*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.0955437989824021E-4},null,{"$f":"BM18*'5. UD2 Parameters'!$C$15*C18*(1-'5. UD2 Parameters'!$C$28)","v":5.8180867482000007E-4},null,{"$f":"'6. UD2 Assumptions'!AM252","v":7.37},null,{"$f":"BY18*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C18","v":0.165825},null,{"$f":"CA18+CC17*'5. UD2 Parameters'!$G$16","v":1.5675344877931239},null,{"$f":"CC17*(1-'5. UD2 Parameters'!$G$16)","v":4.2688409188962446E-2},null,{"$f":"CE18*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.8458939459308295E-2},null,{"$f":"BY18*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C18","v":5.5274999999999998E-2},null,{"$f":"'6. UD2 Assumptions'!AO252","v":0.67796900000000004},null,{"$f":"CK18*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C18","v":7.6271512500000003E-3},null,{"$f":"CM18+CO17*'5. UD2 Parameters'!$G$17","v":5.2051590773033327E-2},null,{"$f":"CO17*(1-'5. UD2 Parameters'!$G$17)","v":8.2320641608062597E-3},null,{"$f":"CQ18*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.4880427738708392E-3},null,null,null,58.098280209603033,null,{"$f":"CW18*'5. UD2 Parameters'!$C$31","v":1452.4570052400759},null,58.092792166829163,null,{"$f":"DA18*'5. UD2 Parameters'!$C$31","v":1452.3198041707292},null,13.83,null,null,44.268280209603034,null,44.262792166829165,null,null,{"$f":"DH18*'5. UD2 Parameters'!$C$31","v":1106.7070052400759},null,{"$f":"DJ18*'5. UD2 Parameters'!$C$31","v":1106.5698041707292},null,null,33.044408670968821,null,408.41786903480346,null,2012,null,58.098280209603033,1452.4570052400759,0,0]
[2013,null,1,null,{"$f":"'6. UD2 Assumptions'!Y253","v":64.456379938500007},null,{"$f":"E19*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C19","v":9.1850341412362511},null,{"$f":"G19+(I18*'5. UD2 Parameters'!$G$10)","v":26.592410301511535},null,{"$f":"I18*(1-'5. UD2 Parameters'!$G$10)","v":8.5613775167552468},null,{"$f":"K19*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.7075850111701643},null,{"$f":"E19*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C19","v":3.0616780470787504},null,{"$f":"'6. UD2 Assumptions'!AA253","v":214.85459979500001},null,{"$f":"Q19*C19*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":94.750878509594997},null,{"$f":"S19+U18*'5. UD2 Parameters'!$G$11","v":510.83926128029867},null,{"$f":"U18*(1-'5. UD2 Parameters'!$G$11)","v":77.103195905456573},null,{"$f":"W19*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":51.402130603637715},null,{"$f":"Q19*C19*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":31.583626169864999},null,{"$f":"'6. UD2 Assumptions'!AC253","v":51.565103950800001},null,{"$f":"AC19*C19*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":5.0275976352030005},null,{"$f":"AE19+(AG18*'5. UD2 Parameters'!$G$12)","v":41.733995058001184},null,{"$f":"AG18*(1-'5. UD2 Parameters'!$G$12)","v":2.6615141175215538},null,{"$f":"AI19*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.7743427450143692},null,{"$f":"AC19*C19*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.6758658784010001},null,{"$f":"'6. UD2 Assumptions'!AE253","v":8.5941839918000014},null,{"$f":"AO19*C19*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":3.2228189969250004E-2},null,{"$f":"AQ19+(AS18*'5. UD2 Parameters'!$G$13)","v":0.32096625448001614},null,{"$f":"AS18*(1-'5. UD2 Parameters'!$G$13)","v":1.0284765777240331E-2},null,{"$f":"AU19*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":6.8565105181602201E-3},null,{"$f":"AO19*C19*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.0742729989750002E-2},null,{"$f":"'6. UD2 Assumptions'!AG253","v":21.485459979500003},null,{"$f":"BA19*C19*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.64456379938500019},null,{"$f":"BC19+BE18*'5. UD2 Parameters'!$G$14","v":5.3505121869232308},null,{"$f":"BE18*(1-'5. UD2 Parameters'!$G$14)","v":0.34121975865660953},null,{"$f":"BG19*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.22747983910440633},null,{"$f":"BA19*C19*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.21485459979500005},null,{"$f":"'6. UD2 Assumptions'!AI253","v":1.2891275987700002},null,{"$f":"BM19*'5. UD2 Parameters'!$C$15*C19*'5. UD2 Parameters'!$C$28","v":1.9336913981550003E-3},null,{"$f":"BO19+(BQ18*'5. UD2 Parameters'!$G$15)","v":1.7774587505806363E-2},null,{"$f":"BQ18*(1-'5. UD2 Parameters'!$G$15)","v":8.1218011101797695E-4},null,{"$f":"BS19*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.4145340734531797E-4},null,{"$f":"BM19*'5. UD2 Parameters'!$C$15*C19*(1-'5. UD2 Parameters'!$C$28)","v":6.4456379938500005E-4},null,{"$f":"'6. UD2 Assumptions'!AM253","v":6.9630000000000001},null,{"$f":"BY19*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C19","v":0.15666749999999999},null,{"$f":"CA19+CC18*'5. UD2 Parameters'!$G$16","v":1.6778743423620854},null,{"$f":"CC18*(1-'5. UD2 Parameters'!$G$16)","v":4.6327645431038331E-2},null,{"$f":"CE19*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.0885096954025554E-2},null,{"$f":"BY19*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C19","v":5.2222499999999998E-2},null,{"$f":"'6. UD2 Assumptions'!AO253","v":0.32495800000000002},null,{"$f":"CK19*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C19","v":3.6557775000000004E-3},null,{"$f":"CM19+CO18*'5. UD2 Parameters'!$G$17","v":4.7569873283081175E-2},null,{"$f":"CO18*(1-'5. UD2 Parameters'!$G$17)","v":8.1374949899521466E-3},null,{"$f":"CQ19*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.4249966599680972E-3},null,null,null,59.155246256466157,null,{"$f":"CW19*'5. UD2 Parameters'!$C$31","v":1478.8811564116538},null,59.149821259806188,null,{"$f":"DA19*'5. UD2 Parameters'!$C$31","v":1478.7455314951546},null,15.42,null,null,43.735246256466155,null,43.729821259806187,null,null,{"$f":"DH19*'5. UD2 Parameters'!$C$31","v":1093.3811564116538},null,{"$f":"DJ19*'5. UD2 Parameters'!$C$31","v":1093.2455314951546},null,null,36.599634488928885,null,445.01750352373233,null,2013,null,59.155246256466143,1478.8811564116536,0,0]
[2014,null,1,null,{"$f":"'6. UD2 Assumptions'!Y254","v":62.520861037500005},null,{"$f":"E20*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C20","v":8.9092226978437505},null,{"$f":"G20+(I19*'5. UD2 Parameters'!$G$10)","v":26.73464839535157},null,{"$f":"I19*(1-'5. UD2 Parameters'!$G$10)","v":8.7669846040037136},null,{"$f":"K20*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.8446564026691421},null,{"$f":"E20*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C20","v":2.9697408992812502},null,{"$f":"'6. UD2 Assumptions'!AA254","v":208.40287012500002},null,{"$f":"Q20*C20*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":91.905665725125004},null,{"$f":"S20+U19*'5. UD2 Parameters'!$G$11","v":522.88277740340027},null,{"$f":"U19*(1-'5. UD2 Parameters'!$G$11)","v":79.862149602023351},null,{"$f":"W20*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":53.241433068015567},null,{"$f":"Q20*C20*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":30.635221908375001},null,{"$f":"'6. UD2 Assumptions'!AC254","v":50.01668883},null,{"$f":"AC20*C20*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.8766271609250005},null,{"$f":"AE20+(AG19*'5. UD2 Parameters'!$G$12)","v":43.789146232990689},null,{"$f":"AG19*(1-'5. UD2 Parameters'!$G$12)","v":2.8214759859354928},null,{"$f":"AI20*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.8809839906236618},null,{"$f":"AC20*C20*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.6255423869750001},null,{"$f":"'6. UD2 Assumptions'!AE254","v":8.3361148050000011},null,{"$f":"AO20*C20*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":3.1260430518750007E-2},null,{"$f":"AQ20+(AS19*'5. UD2 Parameters'!$G$13)","v":0.341187184280558},null,{"$f":"AS19*(1-'5. UD2 Parameters'!$G$13)","v":1.1039500718208148E-2},null,{"$f":"AU20*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":7.3596671454720982E-3},null,{"$f":"AO20*C20*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.0420143506250002E-2},null,{"$f":"'6. UD2 Assumptions'!AG254","v":20.840287012500003},null,{"$f":"BA20*C20*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.62520861037500008},null,{"$f":"BC20+BE19*'5. UD2 Parameters'!$G$14","v":5.6139931067936804},null,{"$f":"BE19*(1-'5. UD2 Parameters'!$G$14)","v":0.3617276905045505},null,{"$f":"BG20*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.24115179366970033},null,{"$f":"BA20*C20*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.20840287012500003},null,{"$f":"'6. UD2 Assumptions'!AI254","v":1.2504172207500002},null,{"$f":"BM20*'5. UD2 Parameters'!$C$15*C20*'5. UD2 Parameters'!$C$28","v":1.8756258311250005E-3},null,{"$f":"BO20+(BQ19*'5. UD2 Parameters'!$G$15)","v":1.8783336475010771E-2},null,{"$f":"BQ19*(1-'5. UD2 Parameters'!$G$15)","v":8.6687686192059462E-4},null,{"$f":"BS20*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.7791790794706308E-4},null,{"$f":"BM20*'5. UD2 Parameters'!$C$15*C20*(1-'5. UD2 Parameters'!$C$28)","v":6.2520861037500014E-4},null,{"$f":"'6. UD2 Assumptions'!AM254","v":5.1909999999999998},null,{"$f":"BY20*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C20","v":0.11679749999999998},null,{"$f":"CA20+CC19*'5. UD2 Parameters'!$G$16","v":1.7450831614009261},null,{"$f":"CC19*(1-'5. UD2 Parameters'!$G$16)","v":4.9588680961159197E-2},null,{"$f":"CE20*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.3059120640772793E-2},null,{"$f":"BY20*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C20","v":3.8932499999999995E-2},null,{"$f":"'6. UD2 Assumptions'!AO254","v":0.18939},null,{"$f":"CK20*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C20","v":2.1306375000000001E-3},null,{"$f":"CM20+CO19*'5. UD2 Parameters'!$G$17","v":4.2263665918883891E-2},null,{"$f":"CO19*(1-'5. UD2 Parameters'!$G$17)","v":7.4368448641972821E-3},null,{"$f":"CQ20*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":4.9578965761315208E-3},null,null,null,61.254179857248396,null,{"$f":"CW20*'5. UD2 Parameters'!$C$31","v":1531.3544964312098},null,61.249221960672266,null,{"$f":"DA20*'5. UD2 Parameters'!$C$31","v":1531.2305490168067},null,15.92,null,null,45.334179857248394,null,45.329221960672264,null,null,{"$f":"DH20*'5. UD2 Parameters'!$C$31","v":1133.3544964312098},null,{"$f":"DJ20*'5. UD2 Parameters'!$C$31","v":1133.2305490168067},null,null,35.488885916872874,null,480.50638944060518,null,2014,null,61.254179857248396,1531.3544964312098,0,0]
[2015,null,1,null,{"$f":"'6. UD2 Assumptions'!Y255","v":63.771278258250007},null,{"$f":"E21*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C21","v":9.0874071518006261},null,{"$f":"G21+(I20*'5. UD2 Parameters'!$G$10)","v":27.008177894919321},null,{"$f":"I20*(1-'5. UD2 Parameters'!$G$10)","v":8.8138776522328737},null,{"$f":"K21*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.8759184348219158},null,{"$f":"E21*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C21","v":3.0291357172668754},null,{"$f":"'6. UD2 Assumptions'!AA255","v":212.57092752750003},null,{"$f":"Q21*C21*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":93.743779039627512},null,{"$f":"S21+U20*'5. UD2 Parameters'!$G$11","v":534.88158153907489},null,{"$f":"U20*(1-'5. UD2 Parameters'!$G$11)","v":81.744974903952851},null,{"$f":"W21*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":54.496649935968563},null,{"$f":"Q21*C21*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":31.247926346542503},null,{"$f":"'6. UD2 Assumptions'!AC255","v":51.017022606600008},null,{"$f":"AC21*C21*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.9741597041435011},null,{"$f":"AE21+(AG20*'5. UD2 Parameters'!$G$12)","v":45.802889030741859},null,{"$f":"AG20*(1-'5. UD2 Parameters'!$G$12)","v":2.9604169063923353},null,{"$f":"AI21*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.9736112709282234},null,{"$f":"AC21*C21*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.6580532347145003},null,{"$f":"'6. UD2 Assumptions'!AE255","v":8.5028371011000008},null,{"$f":"AO21*C21*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":3.1885639129125003E-2},null,{"$f":"AQ21+(AS20*'5. UD2 Parameters'!$G$13)","v":0.36133783222810023},null,{"$f":"AS20*(1-'5. UD2 Parameters'!$G$13)","v":1.1734991181582756E-2},null,{"$f":"AU21*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":7.823327454388504E-3},null,{"$f":"AO21*C21*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.0628546376375001E-2},null,{"$f":"'6. UD2 Assumptions'!AG255","v":21.257092752750005},null,{"$f":"BA21*C21*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.63771278258250019},null,{"$f":"BC21+BE20*'5. UD2 Parameters'!$G$14","v":5.8721652603515224},null,{"$f":"BE20*(1-'5. UD2 Parameters'!$G$14)","v":0.37954062902465852},null,{"$f":"BG21*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.25302708601643897},null,{"$f":"BA21*C21*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.21257092752750006},null,{"$f":"'6. UD2 Assumptions'!AI255","v":1.2754255651650002},null,{"$f":"BM21*'5. UD2 Parameters'!$C$15*C21*'5. UD2 Parameters'!$C$28","v":1.9131383477475005E-3},null,{"$f":"BO21+(BQ20*'5. UD2 Parameters'!$G$15)","v":1.9780400693075264E-2},null,{"$f":"BQ20*(1-'5. UD2 Parameters'!$G$15)","v":9.1607412968300512E-4},null,{"$f":"BS21*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":6.1071608645533668E-4},null,null,null,{"$f":"'6. UD2 Assumptions'!AM255","v":5.8398750000000001},null,{"$f":"BY21*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C21","v":0.13139718750000001},null,{"$f":"CA21+CC20*'5. UD2 Parameters'!$G$16","v":1.8249053471522392},null,{"$f":"CC20*(1-'5. UD2 Parameters'!$G$16)","v":5.1575001748687004E-2},null,{"$f":"CE21*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.4383334499124667E-2},null,{"$f":"BY21*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C21","v":4.3799062499999999E-2},null,{"$f":"'6. UD2 Assumptions'!AO255","v":0.18939},null,{"$f":"CK21*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C21","v":2.1306375000000001E-3},null,{"$f":"CM21+CO20*'5. UD2 Parameters'!$G$17","v":3.7787005456146008E-2},null,{"$f":"CO20*(1-'5. UD2 Parameters'!$G$17)","v":6.6072979627378806E-3},null,{"$f":"CQ21*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":4.4048653084919204E-3},null,null,null,62.646428971083594,null,{"$f":"CW21*'5. UD2 Parameters'!$C$31","v":1566.1607242770899},null,62.642024105775107,null,{"$f":"DA21*'5. UD2 Parameters'!$C$31","v":1566.0506026443777},null,{"$f":"DE20+(DE22-DE20)/2","v":17.114000000000001},null,null,45.53242897108359,null,45.528024105775103,null,null,{"$f":"DH21*'5. UD2 Parameters'!$C$31","v":1138.3107242770898},null,{"$f":"DJ21*'5. UD2 Parameters'!$C$31","v":1138.2006026443776},null,null,{"$f":"CI21+BW21+BK21+AY21+AM21+AA21+O21","v":36.202113834927751},null,516.70850327553296,null,2015,null,62.646428971083594,1566.1607242770899,0,0]
[2016,null,1,null,{"$f":"'6. UD2 Assumptions'!Y256","v":65.046703823415015},null,{"$f":"E22*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C22","v":9.26915529483664},null,{"$f":"G22+(I21*'5. UD2 Parameters'!$G$10)","v":27.373278344697695},null,{"$f":"I21*(1-'5. UD2 Parameters'!$G$10)","v":8.9040548450582655},null,{"$f":"K22*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.936036563372177},null,{"$f":"E22*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C22","v":3.089718431612213},null,{"$f":"'6. UD2 Assumptions'!AA256","v":216.82234607805006},null,{"$f":"Q22*C22*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":95.618654620420074},null,{"$f":"S22+U21*'5. UD2 Parameters'!$G$11","v":546.8794260103673},null,{"$f":"U21*(1-'5. UD2 Parameters'!$G$11)","v":83.620810149127621},null,{"$f":"W22*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":55.747206766085078},null,{"$f":"Q22*C22*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":31.872884873473357},null,{"$f":"'6. UD2 Assumptions'!AC256","v":52.037363058732012},null,{"$f":"AC22*C22*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":5.073642898226371},null,{"$f":"AE22+(AG21*'5. UD2 Parameters'!$G$12)","v":47.779973564328031},null,{"$f":"AG21*(1-'5. UD2 Parameters'!$G$12)","v":3.0965583646402006},null,{"$f":"AI22*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.0643722430934668},null,{"$f":"AC22*C22*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.6912142994087904},null,{"$f":"'6. UD2 Assumptions'!AE256","v":8.6728938431220026},null,{"$f":"AO22*C22*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":3.2523351911707507E-2},null,{"$f":"AQ22+(AS21*'5. UD2 Parameters'!$G$13)","v":0.38143311980992894},null,{"$f":"AS21*(1-'5. UD2 Parameters'!$G$13)","v":1.2428064329878794E-2},null,{"$f":"AU22*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":8.2853762199191945E-3},null,{"$f":"AO22*C22*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.0841117303902503E-2},null,{"$f":"'6. UD2 Assumptions'!AG256","v":21.682234607805007},null,{"$f":"BA22*C22*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.6504670382341502},null,{"$f":"BC22+BE21*'5. UD2 Parameters'!$G$14","v":6.1256376364523133},null,{"$f":"BE21*(1-'5. UD2 Parameters'!$G$14)","v":0.39699466213335916},null,{"$f":"BG22*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.26466310808890608},null,{"$f":"BA22*C22*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.21682234607805007},null,{"$f":"'6. UD2 Assumptions'!AI256","v":1.3009340764683004},null,{"$f":"BM22*'5. UD2 Parameters'!$C$15*C22*'5. UD2 Parameters'!$C$28","v":1.9514011147024504E-3},null,{"$f":"BO22+(BQ21*'5. UD2 Parameters'!$G$15)","v":2.0767100282369957E-2},null,{"$f":"BQ21*(1-'5. UD2 Parameters'!$G$15)","v":9.6470152540775592E-4},null,{"$f":"BS22*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":6.4313435027183721E-4},null,null,null,{"$f":"'6. UD2 Assumptions'!AM256","v":6.4887500000000005},null,{"$f":"BY22*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C22","v":0.14599687500000003},null,{"$f":"CA22+CC21*'5. UD2 Parameters'!$G$16","v":1.9169681182926803},null,{"$f":"CC21*(1-'5. UD2 Parameters'!$G$16)","v":5.3934103859558935E-2},null,{"$f":"CE22*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.5956069239705957E-2},null,{"$f":"BY22*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C22","v":4.8665625000000004E-2},null,{"$f":"'6. UD2 Assumptions'!AO256","v":0.18939},null,{"$f":"CK22*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C22","v":2.1306375000000001E-3},null,{"$f":"CM22+CO21*'5. UD2 Parameters'!$G$17","v":3.4010204527885973E-2},null,{"$f":"CO21*(1-'5. UD2 Parameters'!$G$17)","v":5.907438428260036E-3},null,{"$f":"CQ22*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.9382922855066907E-3},null,null,null,64.061101552735039,null,{"$f":"CW22*'5. UD2 Parameters'!$C$31","v":1601.5275388183759},null,64.057163260449528,null,{"$f":"DA22*'5. UD2 Parameters'!$C$31","v":1601.4290815112381},null,{"$f":"DE20*(1+$DF$9)","v":18.308},null,null,45.753101552735039,null,45.749163260449528,null,null,{"$f":"DH22*'5. UD2 Parameters'!$C$31","v":1143.8275388183761},null,{"$f":"DJ22*'5. UD2 Parameters'!$C$31","v":1143.7290815112383},null,null,36.930146692876313,null,553.63864996840925,null,2016,null,64.061101552735039,1601.5275388183759,0,0]
[2017,null,1,null,{"$f":"'6. UD2 Assumptions'!Y257","v":66.34763789988331},null,{"$f":"E23*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C23","v":9.4545384007333713},null,{"$f":"G23+(I22*'5. UD2 Parameters'!$G$10)","v":27.803395600897503},null,{"$f":"I22*(1-'5. UD2 Parameters'!$G$10)","v":9.0244211445335676},null,{"$f":"K23*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":6.0162807630223778},null,{"$f":"E23*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C23","v":3.1515128002444572},null,{"$f":"'6. UD2 Assumptions'!AA257","v":221.15879299961102},null,{"$f":"Q23*C23*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":97.531027712828461},null,{"$f":"S23+U22*'5. UD2 Parameters'!$G$11","v":558.9139583582006},null,{"$f":"U22*(1-'5. UD2 Parameters'!$G$11)","v":85.496495364995184},null,{"$f":"W23*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":56.997663576663456},null,{"$f":"Q23*C23*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":32.510342570942818},null,{"$f":"'6. UD2 Assumptions'!AC257","v":53.078110319906642},null,{"$f":"AC23*C23*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":5.1751157561908974},null,{"$f":"AE23+(AG22*'5. UD2 Parameters'!$G$12)","v":49.72486782283994},null,{"$f":"AG22*(1-'5. UD2 Parameters'!$G$12)","v":3.2302214976789916},null,{"$f":"AI23*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.1534809984526611},null,{"$f":"AC23*C23*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.7250385853969659},null,{"$f":"'6. UD2 Assumptions'!AE257","v":8.8463517199844404},null,{"$f":"AO23*C23*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":3.3173818949941654E-2},null,{"$f":"AQ23+(AS22*'5. UD2 Parameters'!$G$13)","v":0.40148770537843032},null,{"$f":"AS22*(1-'5. UD2 Parameters'!$G$13)","v":1.3119233381440287E-2},null,{"$f":"AU23*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":8.7461555876268571E-3},null,{"$f":"AO23*C23*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.1057939649980551E-2},null,{"$f":"'6. UD2 Assumptions'!AG257","v":22.115879299961104},null,{"$f":"BA23*C23*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.66347637899883316},null,{"$f":"BC23+BE22*'5. UD2 Parameters'!$G$14","v":6.3749830542102499},null,{"$f":"BE22*(1-'5. UD2 Parameters'!$G$14)","v":0.41413096124089643},null,{"$f":"BG23*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.27608730749393096},null,{"$f":"BA23*C23*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.22115879299961105},null,{"$f":"'6. UD2 Assumptions'!AI257","v":1.3269527579976661},null,{"$f":"BM23*'5. UD2 Parameters'!$C$15*C23*'5. UD2 Parameters'!$C$28","v":1.9904291369964994E-3},null,{"$f":"BO23+(BQ22*'5. UD2 Parameters'!$G$15)","v":2.1744705987143891E-2},null,{"$f":"BQ22*(1-'5. UD2 Parameters'!$G$15)","v":1.0128234322225674E-3},null,{"$f":"BS23*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":6.7521562148171153E-4},null,null,null,{"$f":"'6. UD2 Assumptions'!AM257","v":7.1376250000000008},null,{"$f":"BY23*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C23","v":0.16059656250000001},null,{"$f":"CA23+CC22*'5. UD2 Parameters'!$G$16","v":2.02090971085202},null,{"$f":"CC22*(1-'5. UD2 Parameters'!$G$16)","v":5.6654969940660473E-2},null,{"$f":"CE23*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.7769979960440313E-2},null,{"$f":"BY23*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C23","v":5.3532187500000002E-2},null,{"$f":"'6. UD2 Assumptions'!AO257","v":0.18939},null,{"$f":"CK23*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C23","v":2.1306375000000001E-3},null,{"$f":"CM23+CO22*'5. UD2 Parameters'!$G$17","v":3.0823850465424418E-2},null,{"$f":"CO22*(1-'5. UD2 Parameters'!$G$17)","v":5.3169915624615548E-3},null,{"$f":"CQ23*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.5446610416410363E-3},null,null,null,65.494248657843613,null,{"$f":"CW23*'5. UD2 Parameters'!$C$31","v":1637.3562164460902},null,65.490703996801969,null,{"$f":"DA23*'5. UD2 Parameters'!$C$31","v":1637.2675999200492},null,19.455673869602979,null,null,46.038574788240638,null,46.035030127198993,null,null,{"$f":"DH23*'5. UD2 Parameters'!$C$31","v":1150.964369706016},null,{"$f":"DJ23*'5. UD2 Parameters'!$C$31","v":1150.8757531799749},null,null,37.672642876733832,null,591.31129284514304,null,2017,null,65.494248657843613,1637.3562164460902,0,0]
[2018,null,1,null,{"$f":"'6. UD2 Assumptions'!Y258","v":67.67459065788097},null,{"$f":"E24*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C24","v":9.6436291687480384},null,{"$f":"G24+(I23*'5. UD2 Parameters'!$G$10)","v":28.280802587888743},null,{"$f":"I23*(1-'5. UD2 Parameters'!$G$10)","v":9.1662221817567975},null,{"$f":"K24*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":6.1108147878378647},null,{"$f":"E24*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C24","v":3.214543056249346},null,{"$f":"'6. UD2 Assumptions'!AA258","v":225.58196885960325},null,{"$f":"Q24*C24*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":99.481648267085035},null,{"$f":"S24+U23*'5. UD2 Parameters'!$G$11","v":571.01769043851516},null,{"$f":"U23*(1-'5. UD2 Parameters'!$G$11)","v":87.377916186770449},null,{"$f":"W24*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":58.251944124513628},null,{"$f":"Q24*C24*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":33.160549422361676},null,{"$f":"'6. UD2 Assumptions'!AC258","v":54.139672526304778},null,{"$f":"AC24*C24*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":5.2786180713147157},null,{"$f":"AE24+(AG23*'5. UD2 Parameters'!$G$12)","v":51.64177752497082},null,{"$f":"AG23*(1-'5. UD2 Parameters'!$G$12)","v":3.3617083691838348},null,{"$f":"AI24*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.2411389127892232},null,{"$f":"AC24*C24*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.7595393571049054},null,{"$f":"'6. UD2 Assumptions'!AE258","v":9.0232787543841297},null,{"$f":"AO24*C24*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":3.3837295328940489E-2},null,{"$f":"AQ24+(AS23*'5. UD2 Parameters'!$G$13)","v":0.42151599820317487},null,{"$f":"AS23*(1-'5. UD2 Parameters'!$G$13)","v":1.3809002504195905E-2},null,{"$f":"AU24*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":9.2060016694639358E-3},null,{"$f":"AO24*C24*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.1279098442980163E-2},null,{"$f":"'6. UD2 Assumptions'!AG258","v":22.558196885960328},null,{"$f":"BA24*C24*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.67674590657880984},null,{"$f":"BC24+BE23*'5. UD2 Parameters'!$G$14","v":6.6207407083295937},null,{"$f":"BE23*(1-'5. UD2 Parameters'!$G$14)","v":0.43098825245946609},null,{"$f":"BG24*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.28732550163964404},null,{"$f":"BA24*C24*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.22558196885960327},null,{"$f":"'6. UD2 Assumptions'!AI258","v":1.3534918131576195},null,{"$f":"BM24*'5. UD2 Parameters'!$C$15*C24*'5. UD2 Parameters'!$C$28","v":2.0302377197364292E-3},null,{"$f":"BO24+(BQ23*'5. UD2 Parameters'!$G$15)","v":2.2714441881824546E-2},null,{"$f":"BQ23*(1-'5. UD2 Parameters'!$G$15)","v":1.0605018250557771E-3},null,{"$f":"BS24*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":7.0700121670385133E-4},null,null,null,{"$f":"'6. UD2 Assumptions'!AM258","v":7.7865000000000011},null,{"$f":"BY24*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C24","v":0.17519625000000003},null,{"$f":"CA24+CC23*'5. UD2 Parameters'!$G$16","v":2.1363790526011499},null,{"$f":"CC23*(1-'5. UD2 Parameters'!$G$16)","v":5.9726908250870112E-2},null,{"$f":"CE24*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.9817938833913408E-2},null,{"$f":"BY24*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C24","v":5.8398750000000006E-2},null,{"$f":"'6. UD2 Assumptions'!AO258","v":0.18939},null,{"$f":"CK24*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C24","v":2.1306375000000001E-3},null,{"$f":"CM24+CO23*'5. UD2 Parameters'!$G$17","v":2.8135635649706649E-2},null,{"$f":"CO23*(1-'5. UD2 Parameters'!$G$17)","v":4.8188523157177698E-3},null,{"$f":"CQ24*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.2125682104785129E-3},null,null,null,66.94416683671092,null,{"$f":"CW24*'5. UD2 Parameters'!$C$31","v":1673.604170917773},null,66.940954268500434,null,{"$f":"DA24*'5. UD2 Parameters'!$C$31","v":1673.5238567125109},null,20.603347739205958,null,null,46.340819097504962,null,46.337606529294476,null,null,{"$f":"DH24*'5. UD2 Parameters'!$C$31","v":1158.5204774376241},null,{"$f":"DJ24*'5. UD2 Parameters'!$C$31","v":1158.440163232362},null,null,38.429891653018515,null,629.7411844981616,null,2018,null,66.94416683671092,1673.604170917773,0,0]
[2019,null,1,null,{"$f":"'6. UD2 Assumptions'!Y259","v":69.028082471038587},null,{"$f":"E25*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C25","v":9.8365017521229987},null,{"$f":"G25+(I24*'5. UD2 Parameters'!$G$10)","v":28.793690644761408},null,{"$f":"I24*(1-'5. UD2 Parameters'!$G$10)","v":9.3236136952503337},null,{"$f":"K25*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":6.2157424635002219},null,{"$f":"E25*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C25","v":3.2788339173743331},null,{"$f":"'6. UD2 Assumptions'!AA259","v":230.09360823679532},null,{"$f":"Q25*C25*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":101.47128123242672},null,{"$f":"S25+U24*'5. UD2 Parameters'!$G$11","v":583.21881630952726},null,{"$f":"U24*(1-'5. UD2 Parameters'!$G$11)","v":89.270155361414666},null,{"$f":"W25*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":59.513436907609773},null,{"$f":"Q25*C25*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":33.823760410808909},null,{"$f":"'6. UD2 Assumptions'!AC259","v":55.222465976830875},null,{"$f":"AC25*C25*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":5.3841904327410113},null,{"$f":"AE25+(AG24*'5. UD2 Parameters'!$G$12)","v":53.534664645981707},null,{"$f":"AG24*(1-'5. UD2 Parameters'!$G$12)","v":3.49130331173013},null,{"$f":"AI25*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.32753554115342},null,{"$f":"AC25*C25*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.7947301442470036},null,{"$f":"'6. UD2 Assumptions'!AE259","v":9.2037443294718138},null,{"$f":"AO25*C25*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":3.4514041235519301E-2},null,{"$f":"AQ25+(AS24*'5. UD2 Parameters'!$G$13)","v":0.44153217213971963},null,{"$f":"AS24*(1-'5. UD2 Parameters'!$G$13)","v":1.4497867298974563E-2},null,{"$f":"AU25*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":9.6652448659830421E-3},null,{"$f":"AO25*C25*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.1504680411839767E-2},null,{"$f":"'6. UD2 Assumptions'!AG259","v":23.009360823679533},null,{"$f":"BA25*C25*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.69028082471038599},null,{"$f":"BC25+BE24*'5. UD2 Parameters'!$G$14","v":6.8634185443566293},null,{"$f":"BE24*(1-'5. UD2 Parameters'!$G$14)","v":0.44760298868335013},null,{"$f":"BG25*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.29840199245556676},null,{"$f":"BA25*C25*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.23009360823679534},null,{"$f":"'6. UD2 Assumptions'!AI259","v":1.380561649420772},null,{"$f":"BM25*'5. UD2 Parameters'!$C$15*C25*'5. UD2 Parameters'!$C$28","v":2.0708424741311578E-3},null,{"$f":"BO25+(BQ24*'5. UD2 Parameters'!$G$15)","v":2.3677487953234037E-2},null,{"$f":"BQ24*(1-'5. UD2 Parameters'!$G$15)","v":1.1077964027216675E-3},null,{"$f":"BS25*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":7.3853093514777827E-4},null,null,null,{"$f":"'6. UD2 Assumptions'!AM259","v":8.4353750000000005},null,{"$f":"BY25*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C25","v":0.18979593750000001},null,{"$f":"CA25+CC24*'5. UD2 Parameters'!$G$16","v":2.2630354470633791},null,{"$f":"CC24*(1-'5. UD2 Parameters'!$G$16)","v":6.3139543037770612E-2},null,{"$f":"CE25*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":4.209302869184707E-2},null,{"$f":"BY25*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C25","v":6.3265312500000004E-2},null,{"$f":"'6. UD2 Assumptions'!AO259","v":0.18939},null,{"$f":"CK25*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C25","v":2.1306375000000001E-3},null,{"$f":"CM25+CO24*'5. UD2 Parameters'!$G$17","v":2.5867683390232436E-2},null,{"$f":"CO24*(1-'5. UD2 Parameters'!$G$17)","v":4.398589759474214E-3},null,{"$f":"CQ25*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.9323931729828092E-3},null,null,null,68.410546102384941,null,{"$f":"CW25*'5. UD2 Parameters'!$C$31","v":1710.2636525596236},null,68.407613709211958,null,{"$f":"DA25*'5. UD2 Parameters'!$C$31","v":1710.1903427302989},null,21.751021608808937,null,null,46.659524493576001,null,46.656592100403017,null,null,{"$f":"DH25*'5. UD2 Parameters'!$C$31","v":1166.4881123394},null,{"$f":"DJ25*'5. UD2 Parameters'!$C$31","v":1166.4148025100753},null,null,39.202188073578881,null,668.9433725717405,null,2019,null,68.410546102384941,1710.2636525596236,0,0]
[2020,null,1,null,{"$f":"'6. UD2 Assumptions'!Y260","v":70.408644120459371},null,{"$f":"E26*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C26","v":10.033231787165461},null,{"$f":"G26+(I25*'5. UD2 Parameters'!$G$10)","v":29.334219825697886},null,{"$f":"I25*(1-'5. UD2 Parameters'!$G$10)","v":9.492702606228983},null,{"$f":"K26*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":6.3284684041526553},null,{"$f":"E26*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C26","v":3.3444105957218202},null,{"$f":"'6. UD2 Assumptions'!AA260","v":234.69548040153123},null,{"$f":"Q26*C26*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":103.50070685707527},null,{"$f":"S26+U25*'5. UD2 Parameters'!$G$11","v":595.54190255441256},null,{"$f":"U25*(1-'5. UD2 Parameters'!$G$11)","v":91.177620612189941},null,{"$f":"W26*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":60.785080408126625},null,{"$f":"Q26*C26*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":34.500235619025091},null,{"$f":"'6. UD2 Assumptions'!AC260","v":56.326915296367496},null,{"$f":"AC26*C26*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":5.4918742413958306},null,{"$f":"AE26+(AG25*'5. UD2 Parameters'!$G$12)","v":55.40726470804664},null,{"$f":"AG25*(1-'5. UD2 Parameters'!$G$12)","v":3.6192741793309033},null,{"$f":"AI26*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.4128494528872686},null,{"$f":"AC26*C26*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.8306247471319437},null,{"$f":"'6. UD2 Assumptions'!AE260","v":9.3878192160612493},null,{"$f":"AO26*C26*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":3.5204322060229686E-2},null,{"$f":"AQ26+(AS25*'5. UD2 Parameters'!$G$13)","v":0.46155017893031114},null,{"$f":"AS25*(1-'5. UD2 Parameters'!$G$13)","v":1.5186315269638167E-2},null,{"$f":"AU26*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.0124210179758777E-2},null,{"$f":"AO26*C26*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.1734774020076562E-2},null,{"$f":"'6. UD2 Assumptions'!AG260","v":23.469548040153125},null,{"$f":"BA26*C26*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.70408644120459374},null,{"$f":"BC26+BE25*'5. UD2 Parameters'!$G$14","v":7.103495475390595},null,{"$f":"BE25*(1-'5. UD2 Parameters'!$G$14)","v":0.46400951017062864},null,{"$f":"BG26*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.30933967344708574},null,{"$f":"BA26*C26*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.23469548040153126},null,{"$f":"'6. UD2 Assumptions'!AI260","v":1.4081728824091875},null,{"$f":"BM26*'5. UD2 Parameters'!$C$15*C26*'5. UD2 Parameters'!$C$28","v":2.1122593236137812E-3},null,{"$f":"BO26+(BQ25*'5. UD2 Parameters'!$G$15)","v":2.4634982562991181E-2},null,{"$f":"BQ25*(1-'5. UD2 Parameters'!$G$15)","v":1.154764713856635E-3},null,{"$f":"BS26*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":7.6984314257109001E-4},null,null,null,{"$f":"'6. UD2 Assumptions'!AM260","v":9.0842500000000008},null,{"$f":"BY26*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C26","v":0.20439562500000003},null,{"$f":"CA26+CC25*'5. UD2 Parameters'!$G$16","v":2.4005482668646079},null,{"$f":"CC25*(1-'5. UD2 Parameters'!$G$16)","v":6.6882805198771489E-2},null,{"$f":"CE26*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":4.458853679918099E-2},null,{"$f":"BY26*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C26","v":6.8131875000000008E-2},null,{"$f":"'6. UD2 Assumptions'!AO260","v":0.18939},null,{"$f":"CK26*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C26","v":2.1306375000000001E-3},null,{"$f":"CM26+CO25*'5. UD2 Parameters'!$G$17","v":2.3954291863193769E-2},null,{"$f":"CO25*(1-'5. UD2 Parameters'!$G$17)","v":4.0440290270386666E-3},null,{"$f":"CQ26*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.6960193513591111E-3},null,null,null,69.893916548086509,null,{"$f":"CW26*'5. UD2 Parameters'!$C$31","v":1747.3479137021627},null,69.891220528735147,null,{"$f":"DA26*'5. UD2 Parameters'!$C$31","v":1747.2805132183787},null,22.898695478411916,null,null,46.995221069674592,null,46.992525050323231,null,null,{"$f":"DH26*'5. UD2 Parameters'!$C$31","v":1174.8805267418647},null,{"$f":"DJ26*'5. UD2 Parameters'!$C$31","v":1174.8131262580807},null,null,39.989833091300461,null,708.93320566304101,null,2020,null,69.893916548086509,1747.3479137021627,0,0]
[2021,null,1,null,{"$f":"'6. UD2 Assumptions'!Y261","v":71.816817002868547},null,{"$f":"E27*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C27","v":10.233896422908767},null,{"$f":"G27+(I26*'5. UD2 Parameters'!$G$10)","v":29.89721200689014},null,{"$f":"I26*(1-'5. UD2 Parameters'!$G$10)","v":9.6709042417165154},null,{"$f":"K27*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":6.4472694944776769},null,{"$f":"E27*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C27","v":3.411298807636256},null,{"$f":"'6. UD2 Assumptions'!AA261","v":239.38939000956185},null,{"$f":"Q27*C27*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":105.57072099421677},null,{"$f":"S27+U26*'5. UD2 Parameters'!$G$11","v":608.0084709882467},null,{"$f":"U26*(1-'5. UD2 Parameters'!$G$11)","v":93.104152560382673},null,{"$f":"W27*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":62.069435040255115},null,{"$f":"Q27*C27*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":35.19024033140559},null,{"$f":"'6. UD2 Assumptions'!AC261","v":57.453453602294843},null,{"$f":"AC27*C27*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":5.6017117262237477},null,{"$f":"AE27+(AG26*'5. UD2 Parameters'!$G$12)","v":57.263102917899388},null,{"$f":"AG26*(1-'5. UD2 Parameters'!$G$12)","v":3.7458735163709975},null,{"$f":"AI27*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.4972490109139982},null,{"$f":"AC27*C27*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.8672372420745824},null,{"$f":"'6. UD2 Assumptions'!AE261","v":9.575575600382475},null,{"$f":"AO27*C27*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":3.5908408501434286E-2},null,{"$f":"AQ27+(AS26*'5. UD2 Parameters'!$G$13)","v":0.48158376115119167},null,{"$f":"AS26*(1-'5. UD2 Parameters'!$G$13)","v":1.5874826280553769E-2},null,{"$f":"AU27*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.0583217520369179E-2},null,{"$f":"AO27*C27*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.1969469500478095E-2},null,{"$f":"'6. UD2 Assumptions'!AG261","v":23.938939000956186},null,{"$f":"BA27*C27*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.7181681700286856},null,{"$f":"BC27+BE26*'5. UD2 Parameters'!$G$14","v":7.3414234510127425},null,{"$f":"BE26*(1-'5. UD2 Parameters'!$G$14)","v":0.48024019440653815},null,{"$f":"BG27*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.32016012960435875},null,{"$f":"BA27*C27*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.23938939000956186},null,{"$f":"'6. UD2 Assumptions'!AI261","v":1.4363363400573712},null,{"$f":"BM27*'5. UD2 Parameters'!$C$15*C27*'5. UD2 Parameters'!$C$28","v":2.154504510086057E-3},null,{"$f":"BO27+(BQ26*'5. UD2 Parameters'!$G$15)","v":2.5588024796065284E-2},null,{"$f":"BQ26*(1-'5. UD2 Parameters'!$G$15)","v":1.2014622770119552E-3},null,{"$f":"BS27*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":8.0097485134130342E-4},null,null,null,{"$f":"'6. UD2 Assumptions'!AM261","v":9.7331250000000011},null,{"$f":"BY27*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C27","v":0.21899531249999998},null,{"$f":"CA27+CC26*'5. UD2 Parameters'!$G$16","v":2.5485966561463709},null,{"$f":"CC26*(1-'5. UD2 Parameters'!$G$16)","v":7.0946923218236951E-2},null,{"$f":"CE27*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":4.7297948812157965E-2},null,{"$f":"BY27*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C27","v":7.2998437499999999E-2},null,{"$f":"'6. UD2 Assumptions'!AO261","v":0.18939},null,{"$f":"CK27*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C27","v":2.1306375000000001E-3},null,{"$f":"CM27+CO26*'5. UD2 Parameters'!$G$17","v":2.2340030751457619E-2},null,{"$f":"CO26*(1-'5. UD2 Parameters'!$G$17)","v":3.7448986117361513E-3},null,{"$f":"CQ27*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.4965990744907672E-3},null,null,null,71.395292415509516,null,{"$f":"CW27*'5. UD2 Parameters'!$C$31","v":1784.882310387738},null,71.392795816435026,null,{"$f":"DA27*'5. UD2 Parameters'!$C$31","v":1784.8198954108757},null,24.046369348014895,null,null,47.348923067494624,null,47.346426468420134,null,null,{"$f":"DH27*'5. UD2 Parameters'!$C$31","v":1183.7230766873656},null,{"$f":"DJ27*'5. UD2 Parameters'!$C$31","v":1183.6606617105033},null,null,40.793133678126466,null,749.72633934116743,null,2021,null,71.395292415509516,1784.882310387738,0,0]
[2022,null,1,null,{"$f":"'6. UD2 Assumptions'!Y262","v":73.253153342925927},null,{"$f":"E28*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C28","v":10.438574351366945},null,{"$f":"G28+(I27*'5. UD2 Parameters'!$G$10)","v":30.479274880162812},null,{"$f":"I27*(1-'5. UD2 Parameters'!$G$10)","v":9.8565114780942729},null,{"$f":"K28*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":6.571007652062848},null,{"$f":"E28*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C28","v":3.4795247837889818},null,{"$f":"'6. UD2 Assumptions'!AA262","v":244.17717780975312},null,{"$f":"Q28*C28*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":107.68213541410111},null,{"$f":"S28+U27*'5. UD2 Parameters'!$G$11","v":620.63749057944801},null,{"$f":"U27*(1-'5. UD2 Parameters'!$G$11)","v":95.053115822899869},null,{"$f":"W28*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":63.368743881933241},null,{"$f":"Q28*C28*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":35.894045138033704},null,{"$f":"'6. UD2 Assumptions'!AC262","v":58.602522674340747},null,{"$f":"AC28*C28*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":5.7137459607482226},null,{"$f":"AE28+(AG27*'5. UD2 Parameters'!$G$12)","v":59.105509230035885},null,{"$f":"AG27*(1-'5. UD2 Parameters'!$G$12)","v":3.8713396486117251},null,{"$f":"AI28*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.5808930990744834},null,{"$f":"AC28*C28*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.9045819869160743},null,{"$f":"'6. UD2 Assumptions'!AE262","v":9.7670871123901257},null,{"$f":"AO28*C28*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":3.662657667146297E-2},null,{"$f":"AQ28+(AS27*'5. UD2 Parameters'!$G$13)","v":0.50164646482074393},null,{"$f":"AS27*(1-'5. UD2 Parameters'!$G$13)","v":1.6563873001910773E-2},null,{"$f":"AU28*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.1042582001273848E-2},null,{"$f":"AO28*C28*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.2208858890487657E-2},null,{"$f":"'6. UD2 Assumptions'!AG262","v":24.417717780975313},null,{"$f":"BA28*C28*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.73253153342925936},null,{"$f":"BC28+BE27*'5. UD2 Parameters'!$G$14","v":7.5776293884661401},null,{"$f":"BE27*(1-'5. UD2 Parameters'!$G$14)","v":0.49632559597586218},null,{"$f":"BG28*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.33088373065057475},null,{"$f":"BA28*C28*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.24417717780975312},null,{"$f":"'6. UD2 Assumptions'!AI262","v":1.4650630668585187},null,{"$f":"BM28*'5. UD2 Parameters'!$C$15*C28*'5. UD2 Parameters'!$C$28","v":2.197594600287778E-3},null,{"$f":"BO28+(BQ27*'5. UD2 Parameters'!$G$15)","v":2.653767670115896E-2},null,{"$f":"BQ27*(1-'5. UD2 Parameters'!$G$15)","v":1.2479426951941038E-3},null,{"$f":"BS28*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":8.3196179679606921E-4},null,null,null,{"$f":"'6. UD2 Assumptions'!AM262","v":10.382000000000001},null,{"$f":"BY28*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C28","v":0.233595},null,{"$f":"CA28+CC27*'5. UD2 Parameters'!$G$16","v":2.7068692417739086},null,{"$f":"CC27*(1-'5. UD2 Parameters'!$G$16)","v":7.5322414372462218E-2},null,{"$f":"CE28*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.021494291497481E-2},null,{"$f":"BY28*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C28","v":7.7865000000000004E-2},null,{"$f":"'6. UD2 Assumptions'!AO262","v":0.18939},null,{"$f":"CK28*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C28","v":2.1306375000000001E-3},null,{"$f":"CM28+CO27*'5. UD2 Parameters'!$G$17","v":2.0978135446686065E-2},null,{"$f":"CO27*(1-'5. UD2 Parameters'!$G$17)","v":3.492532804771555E-3},null,{"$f":"CQ28*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.3283552031810365E-3},null,null,null,72.915946205637368,null,{"$f":"CW28*'5. UD2 Parameters'!$C$31","v":1822.8986551409341},null,72.913617850434193,null,{"$f":"DA28*'5. UD2 Parameters'!$C$31","v":1822.8404462608548},null,25.194043217617875,null,null,47.721902988019494,null,47.719574632816318,null,null,{"$f":"DH28*'5. UD2 Parameters'!$C$31","v":1193.0475747004873},null,{"$f":"DJ28*'5. UD2 Parameters'!$C$31","v":1192.989365820408},null,null,41.612402945439001,null,791.33874228660648,null,2022,null,72.915946205637368,1822.8986551409341,0,0]
[2023,null,1,null,{"$f":"'6. UD2 Assumptions'!Y263","v":74.718216409784446},null,{"$f":"E29*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C29","v":10.647345838394283},null,{"$f":"G29+(I28*'5. UD2 Parameters'!$G$10)","v":31.078214779197925},null,{"$f":"I28*(1-'5. UD2 Parameters'!$G$10)","v":10.048405939359171},null,{"$f":"K29*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":6.6989372929061135},null,{"$f":"E29*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C29","v":3.5491152794647611},null,{"$f":"'6. UD2 Assumptions'!AA263","v":249.06072136594815},null,{"$f":"Q29*C29*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":109.83577812238315},null,{"$f":"S29+U28*'5. UD2 Parameters'!$G$11","v":633.44579278493302},null,{"$f":"U28*(1-'5. UD2 Parameters'!$G$11)","v":97.027475916898183},null,{"$f":"W29*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":64.684983944598784},null,{"$f":"Q29*C29*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":36.61192604079438},null,{"$f":"'6. UD2 Assumptions'!AC263","v":59.774573127827551},null,{"$f":"AC29*C29*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":5.8280208799631872},null,{"$f":"AE29+(AG28*'5. UD2 Parameters'!$G$12)","v":60.937632408442624},null,{"$f":"AG28*(1-'5. UD2 Parameters'!$G$12)","v":3.9958977015564425},null,{"$f":"AI29*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.6639318010376281},null,{"$f":"AC29*C29*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.9426736266543956},null,{"$f":"'6. UD2 Assumptions'!AE263","v":9.9624288546379258},null,{"$f":"AO29*C29*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":3.7359108204892223E-2},null,{"$f":"AQ29+(AS28*'5. UD2 Parameters'!$G$13)","v":0.52175165168226334},null,{"$f":"AS28*(1-'5. UD2 Parameters'!$G$13)","v":1.7253921343372818E-2},null,{"$f":"AU29*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.1502614228915211E-2},null,{"$f":"AO29*C29*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.2453036068297408E-2},null,{"$f":"'6. UD2 Assumptions'!AG263","v":24.906072136594815},null,{"$f":"BA29*C29*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.74718216409784455},null,{"$f":"BC29+BE28*'5. UD2 Parameters'!$G$14","v":7.8125169754413637},null,{"$f":"BE28*(1-'5. UD2 Parameters'!$G$14)","v":0.51229457712262094},null,{"$f":"BG29*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.34152971808174726},null,{"$f":"BA29*C29*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.24906072136594817},null,{"$f":"'6. UD2 Assumptions'!AI263","v":1.4943643281956889},null,{"$f":"BM29*'5. UD2 Parameters'!$C$15*C29*'5. UD2 Parameters'!$C$28","v":2.2415464922935333E-3},null,{"$f":"BO29+(BQ28*'5. UD2 Parameters'!$G$15)","v":2.7484965428322978E-2},null,{"$f":"BQ28*(1-'5. UD2 Parameters'!$G$15)","v":1.2942577651295158E-3},null,{"$f":"BS29*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":8.6283851008634382E-4},null,null,null,{"$f":"'6. UD2 Assumptions'!AM263","v":11.030875000000002},null,{"$f":"BY29*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C29","v":0.24819468750000001},null,{"$f":"CA29+CC28*'5. UD2 Parameters'!$G$16","v":2.8750638530793262},null,{"$f":"CC28*(1-'5. UD2 Parameters'!$G$16)","v":8.0000076194582145E-2},null,{"$f":"CE29*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.3333384129721426E-2},null,{"$f":"BY29*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C29","v":8.2731562500000008E-2},null,{"$f":"'6. UD2 Assumptions'!AO263","v":0.18939},null,{"$f":"CK29*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C29","v":2.1306375000000001E-3},null,{"$f":"CM29+CO28*'5. UD2 Parameters'!$G$17","v":1.9829152294162496E-2},null,{"$f":"CO28*(1-'5. UD2 Parameters'!$G$17)","v":3.2796206525235699E-3},null,{"$f":"CQ29*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.1864137683490466E-3},null,null,null,74.457268007261334,null,{"$f":"CW29*'5. UD2 Parameters'!$C$31","v":1861.4317001815334},null,74.455081593492991,null,{"$f":"DA29*'5. UD2 Parameters'!$C$31","v":1861.3770398373249},null,26.341717087220854,null,null,48.115550920040477,null,48.113364506272134,null,null,{"$f":"DH29*'5. UD2 Parameters'!$C$31","v":1202.8887730010119},null,{"$f":"DJ29*'5. UD2 Parameters'!$C$31","v":1202.8341126568034},null,null,42.447960266847787,null,833.78670255345423,null,2023,null,74.457268007261334,1861.4317001815334,0,0]
[2024,null,1,null,{"$f":"'6. UD2 Assumptions'!Y264","v":76.212580737980133},null,{"$f":"E30*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C30","v":10.860292755162169},null,{"$f":"G30+(I29*'5. UD2 Parameters'!$G$10)","v":31.69264311665961},null,{"$f":"I29*(1-'5. UD2 Parameters'!$G$10)","v":10.245864417700485},null,{"$f":"K30*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":6.8305762784669897},null,{"$f":"E30*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C30","v":3.6200975850540562},null,{"$f":"'6. UD2 Assumptions'!AA264","v":254.04193579326713},null,{"$f":"Q30*C30*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":112.0324936848308},null,{"$f":"S30+U29*'5. UD2 Parameters'!$G$11","v":646.44842227848221},null,{"$f":"U29*(1-'5. UD2 Parameters'!$G$11)","v":99.029864191281632},null,{"$f":"W30*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":66.019909460854421},null,{"$f":"Q30*C30*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":37.344164561610263},null,{"$f":"'6. UD2 Assumptions'!AC264","v":60.970064590384112},null,{"$f":"AC30*C30*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":5.9445812975624515},null,{"$f":"AE30+(AG29*'5. UD2 Parameters'!$G$12)","v":62.762453154894779},null,{"$f":"AG29*(1-'5. UD2 Parameters'!$G$12)","v":4.1197605511102955},null,{"$f":"AI30*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.74650703407353},null,{"$f":"AC30*C30*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.9815270991874838},null,{"$f":"'6. UD2 Assumptions'!AE264","v":10.161677431730686},null,{"$f":"AO30*C30*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":3.8106290368990076E-2},null,{"$f":"AQ30+(AS29*'5. UD2 Parameters'!$G$13)","v":0.54191251117471473},null,{"$f":"AS29*(1-'5. UD2 Parameters'!$G$13)","v":1.7945430876538621E-2},null,{"$f":"AU30*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.196362058435908E-2},null,{"$f":"AO30*C30*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.2702096789663359E-2},null,{"$f":"'6. UD2 Assumptions'!AG264","v":25.404193579326716},null,{"$f":"BA30*C30*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.76212580737980151},null,{"$f":"BC30+BE29*'5. UD2 Parameters'!$G$14","v":8.0464683531916403},null,{"$f":"BE29*(1-'5. UD2 Parameters'!$G$14)","v":0.5281744296295251},null,{"$f":"BG30*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.3521162864196834},null,{"$f":"BA30*C30*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.25404193579326717},null,{"$f":"'6. UD2 Assumptions'!AI264","v":1.5242516147596028},null,{"$f":"BM30*'5. UD2 Parameters'!$C$15*C30*'5. UD2 Parameters'!$C$28","v":2.2863774221394042E-3},null,{"$f":"BO30+(BQ29*'5. UD2 Parameters'!$G$15)","v":2.8430885268945091E-2},null,{"$f":"BQ29*(1-'5. UD2 Parameters'!$G$15)","v":1.3404575815172909E-3},null,{"$f":"BS30*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":8.9363838767819389E-4},null,null,null,{"$f":"'6. UD2 Assumptions'!AM264","v":11.679750000000002},null,{"$f":"BY30*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C30","v":0.26279437500000002},null,{"$f":"CA30+CC29*'5. UD2 Parameters'!$G$16","v":3.0528872498875965},null,{"$f":"CC29*(1-'5. UD2 Parameters'!$G$16)","v":8.4970978191729829E-2},null,{"$f":"CE30*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.6647318794486548E-2},null,{"$f":"BY30*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C30","v":8.7598125000000013E-2},null,{"$f":"'6. UD2 Assumptions'!AO264","v":0.18939},null,{"$f":"CK30*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C30","v":2.1306375000000001E-3},null,{"$f":"CM30+CO29*'5. UD2 Parameters'!$G$17","v":1.8859795633516363E-2},null,{"$f":"CO29*(1-'5. UD2 Parameters'!$G$17)","v":3.0999941606461327E-3},null,{"$f":"CQ30*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.0666627737640883E-3},null,null,null,{"$f":"CS30+CG30+BU30+BI30+AW30+AK30+Y30+M30","v":76.020680300354911},null,{"$f":"CW30*'5. UD2 Parameters'!$C$31","v":1900.5170075088727},null,76.018613637581154,null,{"$f":"DA30*'5. UD2 Parameters'!$C$31","v":1900.4653409395289},null,27.489390956823833,null,null,48.531289343531078,null,48.529222680757321,null,null,{"$f":"DH30*'5. UD2 Parameters'!$C$31","v":1213.282233588277},null,{"$f":"DJ30*'5. UD2 Parameters'!$C$31","v":1213.230567018933},null,null,43.300131403434733,null,877.086833956889,null,2024,null,76.020680300354883,1900.517007508872,0,0]
[2025,null,1,null,{"$f":"'6. UD2 Assumptions'!Y265","v":77.736832352739739},null,{"$f":"E31*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C31","v":11.077498610265414},null,{"$f":"G31+(I30*'5. UD2 Parameters'!$G$10)","v":32.321712603215772},null,{"$f":"I30*(1-'5. UD2 Parameters'!$G$10)","v":10.448429123709252},null,{"$f":"K31*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":6.9656194158061675},null,{"$f":"E31*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C31","v":3.6924995367551379},null,{"$f":"'6. UD2 Assumptions'!AA265","v":259.12277450913246},null,{"$f":"Q31*C31*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":114.27314355852741},null,{"$f":"S31+U30*'5. UD2 Parameters'!$G$11","v":659.65893317912469},null,{"$f":"U30*(1-'5. UD2 Parameters'!$G$11)","v":101.0626326578849},null,{"$f":"W31*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":67.375088438589927},null,{"$f":"Q31*C31*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":38.091047852842472},null,{"$f":"'6. UD2 Assumptions'!AC265","v":62.18946588219179},null,{"$f":"AC31*C31*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":6.0634729235136993},null,{"$f":"AE31+(AG30*'5. UD2 Parameters'!$G$12)","v":64.58279636727417},null,{"$f":"AG30*(1-'5. UD2 Parameters'!$G$12)","v":4.2431297111343014},null,{"$f":"AI31*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.8287531407562008},null,{"$f":"AC31*C31*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":2.0211576411712331},null,{"$f":"'6. UD2 Assumptions'!AE265","v":10.364910980365298},null,{"$f":"AO31*C31*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":3.8868416176369866E-2},null,{"$f":"AQ31+(AS30*'5. UD2 Parameters'!$G$13)","v":0.56214207210441336},null,{"$f":"AS30*(1-'5. UD2 Parameters'!$G$13)","v":1.8638855246671176E-2},null,{"$f":"AU31*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.2425903497780784E-2},null,{"$f":"AO31*C31*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.2956138725456623E-2},null,{"$f":"'6. UD2 Assumptions'!AG265","v":25.912277450913248},null,{"$f":"BA31*C31*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.77736832352739738},null,{"$f":"BC31+BE30*'5. UD2 Parameters'!$G$14","v":8.2798456881120757},null,{"$f":"BE30*(1-'5. UD2 Parameters'!$G$14)","v":0.54399098860696182},null,{"$f":"BG31*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.36266065907130784},null,{"$f":"BA31*C31*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.25912277450913246},null,{"$f":"'6. UD2 Assumptions'!AI265","v":1.5547366470547948},null,{"$f":"BM31*'5. UD2 Parameters'!$C$15*C31*'5. UD2 Parameters'!$C$28","v":2.3321049705821925E-3},null,{"$f":"BO31+(BQ30*'5. UD2 Parameters'!$G$15)","v":2.9376399603006659E-2},null,{"$f":"BQ30*(1-'5. UD2 Parameters'!$G$15)","v":1.3865906365206242E-3},null,{"$f":"BS31*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":9.2439375768041615E-4},null,null,null,{"$f":"'6. UD2 Assumptions'!AM265","v":12.328625000000002},null,{"$f":"BY31*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C31","v":0.27739406250000004},null,{"$f":"CA31+CC30*'5. UD2 Parameters'!$G$16","v":3.2400548585806064},null,{"$f":"CC30*(1-'5. UD2 Parameters'!$G$16)","v":9.0226453806990167E-2},null,{"$f":"CE31*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":6.0150969204660107E-2},null,{"$f":"BY31*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C31","v":9.2464687500000017E-2},null,{"$f":"'6. UD2 Assumptions'!AO265","v":0.18939},null,{"$f":"CK31*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C31","v":2.1306375000000001E-3},null,{"$f":"CM31+CO30*'5. UD2 Parameters'!$G$17","v":1.8041983524195861E-2},null,{"$f":"CO30*(1-'5. UD2 Parameters'!$G$17)","v":2.9484496093205026E-3},null,{"$f":"CQ31*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.9656330728803351E-3},null,null,null,77.607588553756614,null,{"$f":"CW31*'5. UD2 Parameters'!$C$31","v":1940.1897138439153},null,77.605622920683729,null,{"$f":"DA31*'5. UD2 Parameters'!$C$31","v":1940.1405730170932},null,28.637064826426812,null,null,48.970523727329805,null,48.96855809425692,null,null,{"$f":"DH31*'5. UD2 Parameters'!$C$31","v":1224.263093183245},null,{"$f":"DJ31*'5. UD2 Parameters'!$C$31","v":1224.2139523564231},null,null,44.169248631503429,null,921.25608258839247,null,2025,null,77.607588553756614,1940.1897138439153,0,0]
[2026,null,1,null,{"$f":"'6. UD2 Assumptions'!Y266","v":79.291568999794521},null,{"$f":"E32*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C32","v":11.29904858247072},null,{"$f":"G32+(I31*'5. UD2 Parameters'!$G$10)","v":32.964940462609022},null,{"$f":"I31*(1-'5. UD2 Parameters'!$G$10)","v":10.655820723077472},null,{"$f":"K32*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":7.1038804820516477},null,{"$f":"E32*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C32","v":3.7663495274902399},null,{"$f":"'6. UD2 Assumptions'!AA266","v":264.30522999931509},null,{"$f":"Q32*C32*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":116.55860642969793},null,{"$f":"S32+U31*'5. UD2 Parameters'!$G$11","v":673.0896393064304},null,{"$f":"U31*(1-'5. UD2 Parameters'!$G$11)","v":103.12790030239232},null,{"$f":"W32*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":68.751933534928213},null,{"$f":"Q32*C32*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":38.852868809899313},null,{"$f":"'6. UD2 Assumptions'!AC266","v":63.433255199835621},null,{"$f":"AC32*C32*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":6.1847423819839733},null,{"$f":"AE32+(AG31*'5. UD2 Parameters'!$G$12)","v":66.401342587074737},null,{"$f":"AG31*(1-'5. UD2 Parameters'!$G$12)","v":4.3661961621834076},null,{"$f":"AI32*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.910797441455605},null,{"$f":"AC32*C32*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":2.0615807939946578},null,{"$f":"'6. UD2 Assumptions'!AE266","v":10.572209199972603},null,{"$f":"AO32*C32*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":3.9645784499897259E-2},null,{"$f":"AQ32+(AS31*'5. UD2 Parameters'!$G$13)","v":0.58245321403017036},null,{"$f":"AS31*(1-'5. UD2 Parameters'!$G$13)","v":1.9334642574140356E-2},null,{"$f":"AU32*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.2889761716093569E-2},null,{"$f":"AO32*C32*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.3215261499965754E-2},null,{"$f":"'6. UD2 Assumptions'!AG266","v":26.430522999931512},null,{"$f":"BA32*C32*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.79291568999794526},null,{"$f":"BC32+BE31*'5. UD2 Parameters'!$G$14","v":8.5129926393685587},null,{"$f":"BE31*(1-'5. UD2 Parameters'!$G$14)","v":0.5597687387414626},null,{"$f":"BG32*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.37317915916097505},null,{"$f":"BA32*C32*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.26430522999931511},null,{"$f":"'6. UD2 Assumptions'!AI266","v":1.5858313799958905},null,{"$f":"BM32*'5. UD2 Parameters'!$C$15*C32*'5. UD2 Parameters'!$C$28","v":2.3787470699938359E-3},null,{"$f":"BO32+(BQ31*'5. UD2 Parameters'!$G$15)","v":3.0322442758264866E-2},null,{"$f":"BQ31*(1-'5. UD2 Parameters'!$G$15)","v":1.432703914735631E-3},null,{"$f":"BS32*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":9.5513594315708734E-4},null,null,null,{"$f":"'6. UD2 Assumptions'!AM266","v":12.977500000000003},null,{"$f":"BY32*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C32","v":0.29199375000000005},null,{"$f":"CA32+CC31*'5. UD2 Parameters'!$G$16","v":3.4362905159616925},null,{"$f":"CC31*(1-'5. UD2 Parameters'!$G$16)","v":9.5758092618913687E-2},null,{"$f":"CE32*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":6.3838728412609125E-2},null,{"$f":"BY32*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C32","v":9.7331250000000022E-2},null,{"$f":"'6. UD2 Assumptions'!AO266","v":0.18939},null,{"$f":"CK32*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C32","v":2.1306375000000001E-3},null,{"$f":"CM32+CO31*'5. UD2 Parameters'!$G$17","v":1.7352024220975679E-2},null,{"$f":"CO31*(1-'5. UD2 Parameters'!$G$17)","v":2.8205968032201834E-3},null,{"$f":"CQ32*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.8803978688134554E-3},null,null,null,79.219354641537123,null,{"$f":"CW32*'5. UD2 Parameters'!$C$31","v":1980.483866038428},null,79.217474243668306,null,{"$f":"DA32*'5. UD2 Parameters'!$C$31","v":1980.4368560917076},null,29.784738696029791,null,null,49.434615945507332,null,49.432735547638515,null,null,{"$f":"DH32*'5. UD2 Parameters'!$C$31","v":1235.8653986376833},null,{"$f":"DJ32*'5. UD2 Parameters'!$C$31","v":1235.8183886909628},null,null,45.055650872883497,null,966.31173346127594,null,2026,null,79.219354641537109,1980.4838660384278,0,0]
[2027,null,1,null,{"$f":"'6. UD2 Assumptions'!Y267","v":80.877400379790416},null,{"$f":"E33*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C33","v":11.525029554120135},null,{"$f":"G33+(I32*'5. UD2 Parameters'!$G$10)","v":33.622089962578329},null,{"$f":"I32*(1-'5. UD2 Parameters'!$G$10)","v":10.867880054150833},null,{"$f":"K33*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":7.2452533694338879},null,{"$f":"E33*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C33","v":3.8416765180400447},null,{"$f":"'6. UD2 Assumptions'!AA267","v":269.59133459930138},null,{"$f":"Q33*C33*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":118.88977855829191},null,{"$f":"S33+U32*'5. UD2 Parameters'!$G$11","v":686.75182565667762},null,{"$f":"U32*(1-'5. UD2 Parameters'!$G$11)","v":105.22759220804474},null,{"$f":"W33*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":70.151728138696484},null,{"$f":"Q33*C33*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":39.6299261860973},null,{"$f":"'6. UD2 Assumptions'!AC267","v":64.701920303832324},null,{"$f":"AC33*C33*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":6.3084372296236513},null,{"$f":"AE33+(AG32*'5. UD2 Parameters'!$G$12)","v":68.220638691269784},null,{"$f":"AG32*(1-'5. UD2 Parameters'!$G$12)","v":4.4891411254286009},null,{"$f":"AI33*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.9927607502857336},null,{"$f":"AC33*C33*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":2.1028124098745504},null,{"$f":"'6. UD2 Assumptions'!AE267","v":10.783653383972055},null,{"$f":"AO33*C33*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":4.0438700189895205E-2},null,{"$f":"AQ33+(AS32*'5. UD2 Parameters'!$G$13)","v":0.60285867837405527},null,{"$f":"AS32*(1-'5. UD2 Parameters'!$G$13)","v":2.0033235846010258E-2},null,{"$f":"AU33*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.3355490564006839E-2},null,{"$f":"AO33*C33*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.3479566729965069E-2},null,{"$f":"'6. UD2 Assumptions'!AG267","v":26.95913345993014},null,{"$f":"BA33*C33*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.80877400379790421},null,{"$f":"BC33+BE32*'5. UD2 Parameters'!$G$14","v":8.7462357296499746},null,{"$f":"BE32*(1-'5. UD2 Parameters'!$G$14)","v":0.57553091351648755},null,{"$f":"BG33*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.38368727567765837},null,{"$f":"BA33*C33*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.2695913345993014},null,{"$f":"'6. UD2 Assumptions'!AI267","v":1.6175480075958082},null,{"$f":"BM33*'5. UD2 Parameters'!$C$15*C33*'5. UD2 Parameters'!$C$28","v":2.4263220113937122E-3},null,{"$f":"BO33+(BQ32*'5. UD2 Parameters'!$G$15)","v":3.1269921785793846E-2},null,{"$f":"BQ32*(1-'5. UD2 Parameters'!$G$15)","v":1.4788429838647342E-3},null,{"$f":"BS33*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":9.8589532257648948E-4},null,null,null,{"$f":"'6. UD2 Assumptions'!AM267","v":13.626375000000003},null,{"$f":"BY33*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C33","v":0.30659343750000001},null,{"$f":"CA33+CC32*'5. UD2 Parameters'!$G$16","v":3.6413262206901233},null,{"$f":"CC32*(1-'5. UD2 Parameters'!$G$16)","v":0.10155773277156945},null,{"$f":"CE33*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":6.7705155181046292E-2},null,{"$f":"BY33*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C33","v":0.10219781250000001},null,{"$f":"'6. UD2 Assumptions'!AO267","v":0.18939},null,{"$f":"CK33*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C33","v":2.1306375000000001E-3},null,{"$f":"CM33+CO32*'5. UD2 Parameters'!$G$17","v":1.6769929831965454E-2},null,{"$f":"CO32*(1-'5. UD2 Parameters'!$G$17)","v":2.7127318890102252E-3},null,{"$f":"CQ33*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.8084879260068167E-3},null,null,null,80.85728456308739,null,{"$f":"CW33*'5. UD2 Parameters'!$C$31","v":2021.4321140771847},null,80.855476075161391,null,{"$f":"DA33*'5. UD2 Parameters'!$C$31","v":2021.3869018790347},null,30.93241256563277,null,null,49.924871997454616,null,49.923063509528617,null,null,{"$f":"DH33*'5. UD2 Parameters'!$C$31","v":1248.1217999363655},null,{"$f":"DJ33*'5. UD2 Parameters'!$C$31","v":1248.0765877382155},null,null,45.959683827841161,null,1012.2714172891172,null,2027,null,80.857284563087376,2021.4321140771845,0,0]
[2028,null,1,null,{"$f":"'6. UD2 Assumptions'!Y268","v":82.494948387386216},null,{"$f":"E34*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C34","v":11.755530145202536},null,{"$f":"G34+(I33*'5. UD2 Parameters'!$G$10)","v":34.293091036732449},null,{"$f":"I33*(1-'5. UD2 Parameters'!$G$10)","v":11.084529071048417},null,{"$f":"K34*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":7.3896860473656112},null,{"$f":"E34*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C34","v":3.9185100484008455},null,{"$f":"'6. UD2 Assumptions'!AA268","v":274.98316129128739},null,{"$f":"Q34*C34*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":121.26757412945773},null,{"$f":"S34+U33*'5. UD2 Parameters'!$G$11","v":700.65592716933043},null,{"$f":"U33*(1-'5. UD2 Parameters'!$G$11)","v":107.36347261680503},null,{"$f":"W34*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":71.575648411203346},null,{"$f":"Q34*C34*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":40.422524709819243},null,{"$f":"'6. UD2 Assumptions'!AC268","v":65.995958709908976},null,{"$f":"AC34*C34*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":6.4346059742161259},null,{"$f":"AE34+(AG33*'5. UD2 Parameters'!$G$12)","v":70.043107879992689},null,{"$f":"AG33*(1-'5. UD2 Parameters'!$G$12)","v":4.6121367854932185},null,{"$f":"AI34*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.074757856995479},null,{"$f":"AC34*C34*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":2.144868658072042},null,{"$f":"'6. UD2 Assumptions'!AE268","v":10.999326451651497},null,{"$f":"AO34*C34*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":4.1247474193693109E-2},null,{"$f":"AQ34+(AS33*'5. UD2 Parameters'!$G$13)","v":0.62337107926955915},null,{"$f":"AS33*(1-'5. UD2 Parameters'!$G$13)","v":2.0735073298189251E-2},null,{"$f":"AU34*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.3823382198792833E-2},null,{"$f":"AO34*C34*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.374915806456437E-2},null,{"$f":"'6. UD2 Assumptions'!AG268","v":27.498316129128739},null,{"$f":"BA34*C34*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.82494948387386224},null,{"$f":"BC34+BE33*'5. UD2 Parameters'!$G$14","v":8.9798856256400903},null,{"$f":"BE33*(1-'5. UD2 Parameters'!$G$14)","v":0.59129958788374615},null,{"$f":"BG34*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.39419972525583075},null,{"$f":"BA34*C34*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.27498316129128741},null,{"$f":"'6. UD2 Assumptions'!AI268","v":1.6498989677477243},null,{"$f":"BM34*'5. UD2 Parameters'!$C$15*C34*'5. UD2 Parameters'!$C$28","v":2.4748484516215865E-3},null,{"$f":"BO34+(BQ33*'5. UD2 Parameters'!$G$15)","v":3.221971815610461E-2},null,{"$f":"BQ33*(1-'5. UD2 Parameters'!$G$15)","v":1.5250520813108264E-3},null,{"$f":"BS34*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.0167013875405509E-3},null,null,null,{"$f":"'6. UD2 Assumptions'!AM268","v":14.275250000000003},null,{"$f":"BY34*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C34","v":0.32119312500000008},null,{"$f":"CA34+CC33*'5. UD2 Parameters'!$G$16","v":3.8549018920617999},null,{"$f":"CC33*(1-'5. UD2 Parameters'!$G$16)","v":0.10761745362832384},null,{"$f":"CE34*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":7.1744969085549226E-2},null,{"$f":"BY34*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C34","v":0.10706437500000002},null,{"$f":"'6. UD2 Assumptions'!AO268","v":0.18939},null,{"$f":"CK34*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C34","v":2.1306375000000001E-3},null,{"$f":"CM34+CO33*'5. UD2 Parameters'!$G$17","v":1.6278837276019358E-2},null,{"$f":"CO33*(1-'5. UD2 Parameters'!$G$17)","v":2.6217300559460955E-3},null,{"$f":"CQ34*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.7478200372973969E-3},null,null,null,82.522624913529455,null,{"$f":"CW34*'5. UD2 Parameters'!$C$31","v":2063.0656228382363},null,82.520877093492146,null,{"$f":"DA34*'5. UD2 Parameters'!$C$31","v":2063.0219273373036},null,32.080086435235749,null,null,50.442538478293706,null,50.440790658256397,null,null,{"$f":"DH34*'5. UD2 Parameters'!$C$31","v":1261.0634619573427},null,{"$f":"DJ34*'5. UD2 Parameters'!$C$31","v":1261.01976645641},null,null,46.881700110647984,null,1059.1531173997651,null,2028,null,82.522624913529441,2063.0656228382359,0,0]
[2029,null,1,null,{"$f":"'6. UD2 Assumptions'!Y269","v":84.144847355133948},null,{"$f":"E35*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C35","v":11.990640748106587},null,{"$f":"G35+(I34*'5. UD2 Parameters'!$G$10)","v":34.97798711055345},null,{"$f":"I34*(1-'5. UD2 Parameters'!$G$10)","v":11.305744674285583},null,{"$f":"K35*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":7.5371631161903885},null,{"$f":"E35*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C35","v":3.9968802493688624},null,{"$f":"'6. UD2 Assumptions'!AA269","v":280.48282451711316},null,{"$f":"Q35*C35*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":123.69292561204691},null,{"$f":"S35+U34*'5. UD2 Parameters'!$G$11","v":714.81167990452923},null,{"$f":"U34*(1-'5. UD2 Parameters'!$G$11)","v":109.53717287684809},null,{"$f":"W35*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":73.024781917898721},null,{"$f":"Q35*C35*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":41.230975204015635},null,{"$f":"'6. UD2 Assumptions'!AC269","v":67.315877884107152},null,{"$f":"AC35*C35*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":6.563298093700447},null,{"$f":"AE35+(AG34*'5. UD2 Parameters'!$G$12)","v":71.871059008011258},null,{"$f":"AG34*(1-'5. UD2 Parameters'!$G$12)","v":4.7353469656818792},null,{"$f":"AI35*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.1568979771212526},null,{"$f":"AC35*C35*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":2.1877660312334823},null,{"$f":"'6. UD2 Assumptions'!AE269","v":11.219312980684526},null,{"$f":"AO35*C35*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":4.2072423677566972E-2},null,{"$f":"AQ35+(AS34*'5. UD2 Parameters'!$G$13)","v":0.64400291415857813},null,{"$f":"AS34*(1-'5. UD2 Parameters'!$G$13)","v":2.1440588788548025E-2},null,{"$f":"AU35*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.4293725859032016E-2},null,{"$f":"AO35*C35*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.4024141225855657E-2},null,{"$f":"'6. UD2 Assumptions'!AG269","v":28.048282451711316},null,{"$f":"BA35*C35*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.84144847355133945},null,{"$f":"BC35+BE34*'5. UD2 Parameters'!$G$14","v":9.2142383343604202},null,{"$f":"BE34*(1-'5. UD2 Parameters'!$G$14)","v":0.60709576483101035},null,{"$f":"BG35*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.40473050988734022},null,{"$f":"BA35*C35*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.28048282451711315},null,{"$f":"'6. UD2 Assumptions'!AI269","v":1.6828969471026789},null,{"$f":"BM35*'5. UD2 Parameters'!$C$15*C35*'5. UD2 Parameters'!$C$28","v":2.5243454206540185E-3},null,{"$f":"BO35+(BQ34*'5. UD2 Parameters'!$G$15)","v":3.3172689379860613E-2},null,{"$f":"BQ34*(1-'5. UD2 Parameters'!$G$15)","v":1.5713741968980152E-3},null,{"$f":"BS35*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.04758279793201E-3},null,null,null,{"$f":"'6. UD2 Assumptions'!AM269","v":14.924125000000004},null,{"$f":"BY35*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C35","v":0.33579281250000004},null,{"$f":"CA35+CC34*'5. UD2 Parameters'!$G$16","v":4.0767651359190671},null,{"$f":"CC34*(1-'5. UD2 Parameters'!$G$16)","v":0.1139295686427329},null,{"$f":"CE35*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":7.5953045761821936E-2},null,{"$f":"BY35*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C35","v":0.11193093750000002},null,{"$f":"'6. UD2 Assumptions'!AO269","v":0.18939},null,{"$f":"CK35*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C35","v":2.1306375000000001E-3},null,{"$f":"CM35+CO34*'5. UD2 Parameters'!$G$17","v":1.5864519764875247E-2},null,{"$f":"CO34*(1-'5. UD2 Parameters'!$G$17)","v":2.5449550111441119E-3},null,{"$f":"CQ35*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.6966366740960746E-3},null,null,null,84.216564512190587,null,{"$f":"CW35*'5. UD2 Parameters'!$C$31","v":2105.4141128047645},null,84.214867875516489,null,{"$f":"DA35*'5. UD2 Parameters'!$C$31","v":2105.3716968879121},null,33.227760304838732,null,null,50.988804207351855,null,50.987107570677757,null,null,{"$f":"DH35*'5. UD2 Parameters'!$C$31","v":1274.7201051837965},null,{"$f":"DJ35*'5. UD2 Parameters'!$C$31","v":1274.6776892669438},null,null,47.822059387860953,null,1106.975176787626,null,2029,null,84.216564512190573,2105.4141128047645,0,0]
[2030,null,1,null,{"$f":"'6. UD2 Assumptions'!Y270","v":85.827744302236624},null,{"$f":"E36*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C36","v":12.230453563068721},null,{"$f":"G36+(I35*'5. UD2 Parameters'!$G$10)","v":35.676899493248911},null,{"$f":"I35*(1-'5. UD2 Parameters'!$G$10)","v":11.531541180373262},null,{"$f":"K36*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":7.6876941202488407},null,{"$f":"E36*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C36","v":4.0768178543562401},null,{"$f":"'6. UD2 Assumptions'!AA270","v":286.09248100745543},null,{"$f":"Q36*C36*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":126.16678412428783},null,{"$f":"S36+U35*'5. UD2 Parameters'!$G$11","v":729.22824895189535},null,{"$f":"U35*(1-'5. UD2 Parameters'!$G$11)","v":111.75021507692165},null,{"$f":"W36*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":74.500143384614432},null,{"$f":"Q36*C36*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":42.055594708095946},null,{"$f":"'6. UD2 Assumptions'!AC270","v":68.662195441789308},null,{"$f":"AC36*C36*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":6.6945640555744585},null,{"$f":"AE36+(AG35*'5. UD2 Parameters'!$G$12)","v":73.706695304739895},null,{"$f":"AG35*(1-'5. UD2 Parameters'!$G$12)","v":4.8589277588458275},null,{"$f":"AI36*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.2392851725638847},null,{"$f":"AC36*C36*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":2.2315213518581527},null,{"$f":"'6. UD2 Assumptions'!AE270","v":11.443699240298217},null,{"$f":"AO36*C36*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":4.2913872151118318E-2},null,{"$f":"AQ36+(AS35*'5. UD2 Parameters'!$G$13)","v":0.66476657414829798},null,{"$f":"AS35*(1-'5. UD2 Parameters'!$G$13)","v":2.2150212161398453E-2},null,{"$f":"AU36*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.4766808107598967E-2},null,{"$f":"AO36*C36*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.4304624050372772E-2},null,{"$f":"'6. UD2 Assumptions'!AG270","v":28.609248100745546},null,{"$f":"BA36*C36*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.85827744302236653},null,{"$f":"BC36+BE35*'5. UD2 Parameters'!$G$14","v":9.4495763211205013},null,{"$f":"BE35*(1-'5. UD2 Parameters'!$G$14)","v":0.62293945626228575},null,{"$f":"BG36*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.41529297084152383},null,{"$f":"BA36*C36*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.28609248100745549},null,{"$f":"'6. UD2 Assumptions'!AI270","v":1.7165548860447326},null,{"$f":"BM36*'5. UD2 Parameters'!$C$15*C36*'5. UD2 Parameters'!$C$28","v":2.5748323290670991E-3},null,{"$f":"BO36+(BQ35*'5. UD2 Parameters'!$G$15)","v":3.412967055701286E-2},null,{"$f":"BQ35*(1-'5. UD2 Parameters'!$G$15)","v":1.6178511519148544E-3},null,{"$f":"BS36*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.0785674346099029E-3},null,null,null,{"$f":"'6. UD2 Assumptions'!AM270","v":15.573},null,{"$f":"BY36*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C36","v":0.3503925},null,{"$f":"CA36+CC35*'5. UD2 Parameters'!$G$16","v":4.3066710174789353},null,{"$f":"CC35*(1-'5. UD2 Parameters'!$G$16)","v":0.12048661844013166},null,{"$f":"CE36*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":8.0324412293421105E-2},null,{"$f":"BY36*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C36","v":0.1167975},null,{"$f":"'6. UD2 Assumptions'!AO270","v":0.18939},null,{"$f":"CK36*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C36","v":2.1306375000000001E-3},null,{"$f":"CM36+CO35*'5. UD2 Parameters'!$G$17","v":1.5514974657823179E-2},null,{"$f":"CO35*(1-'5. UD2 Parameters'!$G$17)","v":2.4801826070520675E-3},null,{"$f":"CQ36*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.653455071368045E-3},null,null,null,85.940238891175682,null,{"$f":"CW36*'5. UD2 Parameters'!$C$31","v":2148.5059722793922},null,85.938585436104304,null,{"$f":"DA36*'5. UD2 Parameters'!$C$31","v":2148.4646359026078},null,34.375434174441715,null,null,51.564804716733967,null,51.56315126166259,null,null,{"$f":"DH36*'5. UD2 Parameters'!$C$31","v":1289.1201179183493},null,{"$f":"DJ36*'5. UD2 Parameters'!$C$31","v":1289.0787815415647},null,null,48.781128519368167,null,1155.7563053069941,null,2030,null,85.940238891175653,2148.5059722793912,0,0]
[{"$f":"A36+1","v":2031},null,1,null,{"$f":"'6. UD2 Assumptions'!Y271","v":87.544299188281357},null,{"$f":"E37*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C37","v":12.475062634330094},null,{"$f":"G37+(I36*'5. UD2 Parameters'!$G$10)","v":36.390003545053581},null,{"$f":"I36*(1-'5. UD2 Parameters'!$G$10)","v":11.761958582525423},null,{"$f":"K37*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":7.8413057216836153},null,{"$f":"E37*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C37","v":4.1583542114433643},null,{"$f":"'6. UD2 Assumptions'!AA271","v":291.81433062760453},null,{"$f":"Q37*C37*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":128.69011980677359},null,{"$f":"S37+U36*'5. UD2 Parameters'!$G$11","v":743.91433671567643},null,{"$f":"U36*(1-'5. UD2 Parameters'!$G$11)","v":114.00403204299252},null,{"$f":"W37*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":76.00268802866168},null,{"$f":"Q37*C37*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":42.896706602257865},null,{"$f":"'6. UD2 Assumptions'!AC271","v":70.035439350625083},null,{"$f":"AC37*C37*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":6.8284553366859466},null,{"$f":"AE37+(AG36*'5. UD2 Parameters'!$G$12)","v":75.552122524516207},null,{"$f":"AG36*(1-'5. UD2 Parameters'!$G$12)","v":4.983028116909642},null,{"$f":"AI37*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.322018744606428},null,{"$f":"AC37*C37*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":2.2761517788953154},null,{"$f":"'6. UD2 Assumptions'!AE271","v":11.672573225104182},null,{"$f":"AO37*C37*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":4.3772149594140684E-2},null,{"$f":"AQ37+(AS36*'5. UD2 Parameters'!$G$13)","v":0.68567435413872435},null,{"$f":"AS36*(1-'5. UD2 Parameters'!$G$13)","v":2.2864369603714289E-2},null,{"$f":"AU37*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.5242913069142858E-2},null,{"$f":"AO37*C37*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.4590716531380228E-2},null,{"$f":"'6. UD2 Assumptions'!AG271","v":29.181433062760455},null,{"$f":"BA37*C37*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.8754429918828136},null,{"$f":"BC37+BE36*'5. UD2 Parameters'!$G$14","v":9.686169554425156},null,{"$f":"BE36*(1-'5. UD2 Parameters'!$G$14)","v":0.6388497585781594},null,{"$f":"BG37*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.42589983905210627},null,{"$f":"BA37*C37*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.29181433062760453},null,{"$f":"'6. UD2 Assumptions'!AI271","v":1.7508859837656272},null,{"$f":"BM37*'5. UD2 Parameters'!$C$15*C37*'5. UD2 Parameters'!$C$28","v":2.6263289756484412E-3},null,{"$f":"BO37+(BQ36*'5. UD2 Parameters'!$G$15)","v":3.5091475857994749E-2},null,{"$f":"BQ36*(1-'5. UD2 Parameters'!$G$15)","v":1.6645236746665535E-3},null,{"$f":"BS37*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.1096824497777024E-3},null,null,null,{"$f":"'6. UD2 Assumptions'!AM271","v":15.573},null,{"$f":"BY37*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C37","v":0.3503925},null,{"$f":"CA37+CC36*'5. UD2 Parameters'!$G$16","v":4.5297821533752414},null,{"$f":"CC36*(1-'5. UD2 Parameters'!$G$16)","v":0.12728136410369345},null,{"$f":"CE37*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":8.4854242735795629E-2},null,{"$f":"BY37*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C37","v":0.1167975},null,{"$f":"'6. UD2 Assumptions'!AO271","v":0.18939},null,{"$f":"CK37*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C37","v":2.1306375000000001E-3},null,{"$f":"CM37+CO36*'5. UD2 Parameters'!$G$17","v":1.5220075749189932E-2},null,{"$f":"CO36*(1-'5. UD2 Parameters'!$G$17)","v":2.4255364086332456E-3},null,{"$f":"CQ37*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.6170242724221637E-3},null,null,null,87.694736196530968,null,{"$f":"CW37*'5. UD2 Parameters'!$C$31","v":2192.3684049132744},null,87.693119172258548,null,{"$f":"DA37*'5. UD2 Parameters'!$C$31","v":2192.3279793064639},null,35.663915746874991,null,null,52.030820449655977,null,52.029203425383557,null,null,{"$f":"DH37*'5. UD2 Parameters'!$C$31","v":1300.7705112413994},null,{"$f":"DJ37*'5. UD2 Parameters'!$C$31","v":1300.7300856345889},null,null,49.75441513975553,null,1205.5107204467497,null,2031,null,87.694736196530954,2192.3684049132739,0,0]
[{"$f":"A37+1","v":2032},null,1,null,{"$f":"'6. UD2 Assumptions'!Y272","v":89.295185172046985},null,{"$f":"E38*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C38","v":12.724563887016696},null,{"$f":"G38+(I37*'5. UD2 Parameters'!$G$10)","v":37.117512738574092},null,{"$f":"I37*(1-'5. UD2 Parameters'!$G$10)","v":11.997054693496187},null,{"$f":"K38*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":7.9980364623307914},null,{"$f":"E38*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C38","v":4.2415212956722321},null,{"$f":"'6. UD2 Assumptions'!AA272","v":297.65061724015663},null,{"$f":"Q38*C38*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":131.26392220290907},null,{"$f":"S38+U37*'5. UD2 Parameters'!$G$11","v":758.87827465156067},null,{"$f":"U37*(1-'5. UD2 Parameters'!$G$11)","v":116.29998426702484},null,{"$f":"W38*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":77.533322844683227},null,{"$f":"Q38*C38*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":43.754640734303024},null,{"$f":"'6. UD2 Assumptions'!AC272","v":71.436148137637588},null,{"$f":"AC38*C38*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":6.9650244434196651},null,{"$f":"AE38+(AG37*'5. UD2 Parameters'!$G$12)","v":77.409356566055564},null,{"$f":"AG37*(1-'5. UD2 Parameters'!$G$12)","v":5.1077904018803046},null,{"$f":"AI38*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.4051936012535364},null,{"$f":"AC38*C38*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":2.3216748144732215},null,{"$f":"'6. UD2 Assumptions'!AE272","v":11.906024689606266},null,{"$f":"AO38*C38*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":4.46475925860235E-2},null,{"$f":"AQ38+(AS37*'5. UD2 Parameters'!$G$13)","v":0.70673846273128438},null,{"$f":"AS37*(1-'5. UD2 Parameters'!$G$13)","v":2.3583483993463383E-2},null,{"$f":"AU38*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.572232266230892E-2},null,{"$f":"AO38*C38*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.4882530862007833E-2},null,{"$f":"'6. UD2 Assumptions'!AG272","v":29.765061724015666},null,{"$f":"BA38*C38*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.89295185172046998},null,{"$f":"BC38+BE37*'5. UD2 Parameters'!$G$14","v":9.9242764828276382},null,{"$f":"BE37*(1-'5. UD2 Parameters'!$G$14)","v":0.65484492331798783},null,{"$f":"BG38*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.43656328221199187},null,{"$f":"BA38*C38*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.29765061724015668},null,{"$f":"'6. UD2 Assumptions'!AI272","v":1.7859037034409397},null,{"$f":"BM38*'5. UD2 Parameters'!$C$15*C38*'5. UD2 Parameters'!$C$28","v":2.6788555551614099E-3},null,{"$f":"BO38+(BQ37*'5. UD2 Parameters'!$G$15)","v":3.6058899940442458E-2},null,{"$f":"BQ37*(1-'5. UD2 Parameters'!$G$15)","v":1.7114314727137044E-3},null,{"$f":"BS38*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.1409543151424694E-3},null,null,null,{"$f":"'6. UD2 Assumptions'!AM272","v":15.573},null,{"$f":"BY38*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C38","v":0.3503925},null,{"$f":"CA38+CC37*'5. UD2 Parameters'!$G$16","v":4.746299358690746},null,{"$f":"CC37*(1-'5. UD2 Parameters'!$G$16)","v":0.13387529468449505},null,{"$f":"CE38*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":8.9250196456330033E-2},null,{"$f":"BY38*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C38","v":0.1167975},null,{"$f":"'6. UD2 Assumptions'!AO272","v":0.18939},null,{"$f":"CK38*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C38","v":2.1306375000000001E-3},null,{"$f":"CM38+CO37*'5. UD2 Parameters'!$G$17","v":1.497127991552339E-2},null,{"$f":"CO37*(1-'5. UD2 Parameters'!$G$17)","v":2.3794333336665408E-3},null,{"$f":"CQ38*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.5862888891110271E-3},null,null,null,89.480815952802431,null,{"$f":"CW38*'5. UD2 Parameters'!$C$31","v":2237.0203988200606},null,89.47922966391333,null,{"$f":"DA38*'5. UD2 Parameters'!$C$31","v":2236.9807415978335},null,36.952397319308268,null,null,{"$f":"CW38-DE38","v":52.528418633494162},null,{"$f":"DA38-DE38","v":52.526832344605062},null,null,{"$f":"DH38*'5. UD2 Parameters'!$C$31","v":1313.2104658373541},null,{"$f":"DJ38*'5. UD2 Parameters'!$C$31","v":1313.1708086151266},null,null,50.747167492550645,null,1256.2578879393004,null,2032,null,89.480815952802416,2237.0203988200606,0,0]
[2033,null,1,null,{"$f":"'6. UD2 Assumptions'!Y273","v":91.081088875487936},null,{"$f":"E39*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C39","v":12.979055164757032},null,{"$f":"G39+(I38*'5. UD2 Parameters'!$G$10)","v":37.859668012406445},null,{"$f":"I38*(1-'5. UD2 Parameters'!$G$10)","v":12.236899890924677},null,{"$f":"K39*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":8.157933260616451},null,{"$f":"E39*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C39","v":4.3263517215856773},null,{"$f":"'6. UD2 Assumptions'!AA273","v":303.60362958495978},null,{"$f":"Q39*C39*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":133.88920064696725},null,{"$f":"S39+U38*'5. UD2 Parameters'!$G$11","v":774.12810104985624},null,{"$f":"U38*(1-'5. UD2 Parameters'!$G$11)","v":118.63937424867164},null,{"$f":"W39*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":79.092916165781091},null,{"$f":"Q39*C39*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":44.629733548989087},null,{"$f":"'6. UD2 Assumptions'!AC273","v":72.864871100390346},null,{"$f":"AC39*C39*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":7.1043249322880584},null,{"$f":"AE39+(AG38*'5. UD2 Parameters'!$G$12)","v":79.280330597374217},null,{"$f":"AG38*(1-'5. UD2 Parameters'!$G$12)","v":5.2333509009694179},null,{"$f":"AI39*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.4889006006462786},null,{"$f":"AC39*C39*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":2.3681083107626861},null,{"$f":"'6. UD2 Assumptions'!AE273","v":12.144145183398392},null,{"$f":"AO39*C39*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":4.5540544437743968E-2},null,{"$f":"AQ39+(AS38*'5. UD2 Parameters'!$G$13)","v":0.72797103192861834},null,{"$f":"AS38*(1-'5. UD2 Parameters'!$G$13)","v":2.4307975240409903E-2},null,{"$f":"AU39*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.6205316826939934E-2},null,{"$f":"AO39*C39*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.5180181479247989E-2},null,{"$f":"'6. UD2 Assumptions'!AG273","v":30.36036295849598},null,{"$f":"BA39*C39*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.91081088875487937},null,{"$f":"BC39+BE38*'5. UD2 Parameters'!$G$14","v":10.16414494838131},null,{"$f":"BE38*(1-'5. UD2 Parameters'!$G$14)","v":0.67094242320120756},null,{"$f":"BG39*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.447294948800805},null,{"$f":"BA39*C39*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.30360362958495979},null,{"$f":"'6. UD2 Assumptions'!AI273","v":1.8216217775097587},null,{"$f":"BM39*'5. UD2 Parameters'!$C$15*C39*'5. UD2 Parameters'!$C$28","v":2.732432666264638E-3},null,{"$f":"BO39+(BQ38*'5. UD2 Parameters'!$G$15)","v":3.7032719304740551E-2},null,{"$f":"BQ38*(1-'5. UD2 Parameters'!$G$15)","v":1.7586133019665477E-3},null,{"$f":"BS39*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.1724088679776984E-3},null,null,null,{"$f":"'6. UD2 Assumptions'!AM273","v":15.573},null,{"$f":"BY39*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C39","v":0.3503925},null,{"$f":"CA39+CC38*'5. UD2 Parameters'!$G$16","v":4.956417513525583},null,{"$f":"CC38*(1-'5. UD2 Parameters'!$G$16)","v":0.14027434516516291},null,{"$f":"CE39*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":9.3516230110108595E-2},null,{"$f":"BY39*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C39","v":0.1167975},null,{"$f":"'6. UD2 Assumptions'!AO273","v":0.18939},null,{"$f":"CK39*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C39","v":2.1306375000000001E-3},null,{"$f":"CM39+CO38*'5. UD2 Parameters'!$G$17","v":1.4761379624143162E-2},null,{"$f":"CO38*(1-'5. UD2 Parameters'!$G$17)","v":2.3405377913802263E-3},null,{"$f":"CQ39*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.5603585275868175E-3},null,null,null,91.299499290177238,null,{"$f":"CW39*'5. UD2 Parameters'!$C$31","v":2282.4874822544311},null,91.297938931649654,null,{"$f":"DA39*'5. UD2 Parameters'!$C$31","v":2282.4484732912415},null,38.240878891741545,null,null,53.058620398435693,null,53.057060039908109,null,null,{"$f":"DH39*'5. UD2 Parameters'!$C$31","v":1326.4655099608924},null,{"$f":"DJ39*'5. UD2 Parameters'!$C$31","v":1326.4265009977028},null,null,51.759774892401651,null,1308.0176628317022,null,2033,null,91.299499290177224,2282.4874822544307,0,0]
[2034,null,1,null,{"$f":"'6. UD2 Assumptions'!Y274","v":92.902710652997712},null,{"$f":"E40*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C40","v":13.238636268052172},null,{"$f":"G40+(I39*'5. UD2 Parameters'!$G$10)","v":38.616730673022481},null,{"$f":"I39*(1-'5. UD2 Parameters'!$G$10)","v":12.481573607436134},null,{"$f":"K40*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":8.3210490716240884},null,{"$f":"E40*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C40","v":4.412878756017391},null,{"$f":"'6. UD2 Assumptions'!AA274","v":309.67570217665906},null,{"$f":"Q40*C40*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":136.56698465990664},null,{"$f":"S40+U39*'5. UD2 Parameters'!$G$11","v":789.67162705424039},null,{"$f":"U39*(1-'5. UD2 Parameters'!$G$11)","v":121.02345865552249},null,{"$f":"W40*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":80.682305770348322},null,{"$f":"Q40*C40*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":45.522328219968877},null,{"$f":"'6. UD2 Assumptions'!AC274","v":74.322168522398172},null,{"$f":"AC40*C40*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":7.2464114309338221},null,{"$f":"AE40+(AG39*'5. UD2 Parameters'!$G$12)","v":81.16690172002599},null,{"$f":"AG39*(1-'5. UD2 Parameters'!$G$12)","v":5.3598403082820409},null,{"$f":"AI40*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.5732268721880271},null,{"$f":"AC40*C40*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":2.4154704769779407},null,{"$f":"'6. UD2 Assumptions'!AE274","v":12.387028087066362},null,{"$f":"AO40*C40*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":4.6451355326498855E-2},null,{"$f":"AQ40+(AS39*'5. UD2 Parameters'!$G$13)","v":0.74938412663538267},null,{"$f":"AS39*(1-'5. UD2 Parameters'!$G$13)","v":2.5038260619734621E-2},null,{"$f":"AU40*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.6692173746489746E-2},null,{"$f":"AO40*C40*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.5483785108832953E-2},null,{"$f":"'6. UD2 Assumptions'!AG274","v":30.967570217665909},null,{"$f":"BA40*C40*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.92902710652997722},null,{"$f":"BC40+BE39*'5. UD2 Parameters'!$G$14","v":10.406013041028974},null,{"$f":"BE39*(1-'5. UD2 Parameters'!$G$14)","v":0.68715901388231293},null,{"$f":"BG40*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.45810600925487527},null,{"$f":"BA40*C40*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.30967570217665907},null,{"$f":"'6. UD2 Assumptions'!AI274","v":1.8580542130599544},null,{"$f":"BM40*'5. UD2 Parameters'!$C$15*C40*'5. UD2 Parameters'!$C$28","v":2.7870813195899316E-3},null,{"$f":"BO40+(BQ39*'5. UD2 Parameters'!$G$15)","v":3.8013693591534774E-2},null,{"$f":"BQ39*(1-'5. UD2 Parameters'!$G$15)","v":1.8061070327957146E-3},null,{"$f":"BS40*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.2040713551971431E-3},null,null,null,{"$f":"'6. UD2 Assumptions'!AM274","v":15.573},null,{"$f":"BY40*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C40","v":0.3503925},null,{"$f":"CA40+CC39*'5. UD2 Parameters'!$G$16","v":5.1603257384025047},null,{"$f":"CC39*(1-'5. UD2 Parameters'!$G$16)","v":0.14648427512307846},null,{"$f":"CE40*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":9.7656183415385636E-2},null,{"$f":"BY40*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C40","v":0.1167975},null,{"$f":"'6. UD2 Assumptions'!AO274","v":0.18939},null,{"$f":"CK40*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C40","v":2.1306375000000001E-3},null,{"$f":"CM40+CO39*'5. UD2 Parameters'!$G$17","v":1.4584294133312338E-2},null,{"$f":"CO39*(1-'5. UD2 Parameters'!$G$17)","v":2.3077229908308257E-3},null,{"$f":"CQ40*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.5384819938872171E-3},null,null,null,93.15177863392627,null,{"$f":"CW40*'5. UD2 Parameters'!$C$31","v":2328.794465848157},null,93.15024015193238,null,{"$f":"DA40*'5. UD2 Parameters'!$C$31","v":2328.7560037983094},null,39.529360464174822,null,null,53.622418169751448,null,53.620879687757558,null,null,{"$f":"DH40*'5. UD2 Parameters'!$C$31","v":1340.5604542437861},null,{"$f":"DJ40*'5. UD2 Parameters'!$C$31","v":1340.521992193939},null,null,52.792634440249699,null,1360.8102972719519,null,2034,null,93.15177863392627,2328.794465848157,0,0]
[2035,null,1,null,{"$f":"'6. UD2 Assumptions'!Y275","v":94.760764866057656},null,{"$f":"E41*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C41","v":13.503408993413215},null,{"$f":"G41+(I40*'5. UD2 Parameters'!$G$10)","v":39.388977675899532},null,{"$f":"I40*(1-'5. UD2 Parameters'!$G$10)","v":12.731161990536167},null,{"$f":"K41*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":8.4874413270241114},null,{"$f":"E41*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C41","v":4.5011363311377384},null,{"$f":"'6. UD2 Assumptions'!AA275","v":315.86921622019219},null,{"$f":"Q41*C41*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":139.29832435310476},null,{"$f":"S41+U40*'5. UD2 Parameters'!$G$11","v":805.51649276318835},null,{"$f":"U40*(1-'5. UD2 Parameters'!$G$11)","v":123.45345864415675},null,{"$f":"W41*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":82.302305762771169},null,{"$f":"Q41*C41*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":46.432774784368249},null,{"$f":"'6. UD2 Assumptions'!AC275","v":75.808611892846116},null,{"$f":"AC41*C41*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":7.3913396595524965},null,{"$f":"AE41+(AG40*'5. UD2 Parameters'!$G$12)","v":83.070857204218214},null,{"$f":"AG40*(1-'5. UD2 Parameters'!$G$12)","v":5.4873841753602743},null,{"$f":"AI41*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.6582561169068493},null,{"$f":"AC41*C41*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":2.4637798865174987},null,{"$f":"'6. UD2 Assumptions'!AE275","v":12.634768648807688},null,{"$f":"AO41*C41*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":4.7380382433028827E-2},null,{"$f":"AQ41+(AS40*'5. UD2 Parameters'!$G$13)","v":0.77098975396960034},null,{"$f":"AS40*(1-'5. UD2 Parameters'!$G$13)","v":2.5774755098811088E-2},null,{"$f":"AU41*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.7183170065874057E-2},null,{"$f":"AO41*C41*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.5793460811009609E-2},null,{"$f":"'6. UD2 Assumptions'!AG275","v":31.586921622019219},null,{"$f":"BA41*C41*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.94760764866057667},null,{"$f":"BC41+BE40*'5. UD2 Parameters'!$G$14","v":10.650109897976696},null,{"$f":"BE40*(1-'5. UD2 Parameters'!$G$14)","v":0.70351079171285569},null,{"$f":"BG41*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.46900719447523709},null,{"$f":"BA41*C41*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.31586921622019221},null,{"$f":"'6. UD2 Assumptions'!AI275","v":1.8952152973211531},null,{"$f":"BM41*'5. UD2 Parameters'!$C$15*C41*'5. UD2 Parameters'!$C$28","v":2.8428229459817296E-3},null,{"$f":"BO41+(BQ40*'5. UD2 Parameters'!$G$15)","v":3.9002566824203833E-2},null,{"$f":"BQ40*(1-'5. UD2 Parameters'!$G$15)","v":1.8539497133126706E-3},null,{"$f":"BS41*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.2359664755417802E-3},null,null,null,{"$f":"'6. UD2 Assumptions'!AM275","v":15.573},null,{"$f":"BY41*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C41","v":0.3503925},null,{"$f":"CA41+CC40*'5. UD2 Parameters'!$G$16","v":5.3582075644881177},null,{"$f":"CC40*(1-'5. UD2 Parameters'!$G$16)","v":0.15251067391438672},null,{"$f":"CE41*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.10167378260959115},null,{"$f":"BY41*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C41","v":0.1167975},null,{"$f":"'6. UD2 Assumptions'!AO275","v":0.18939},null,{"$f":"CK41*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C41","v":2.1306375000000001E-3},null,{"$f":"CM41+CO40*'5. UD2 Parameters'!$G$17","v":1.4434893335168668E-2},null,{"$f":"CO40*(1-'5. UD2 Parameters'!$G$17)","v":2.2800382981436693E-3},null,{"$f":"CQ41*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.5200255320957795E-3},null,null,null,95.038623345860472,null,{"$f":"CW41*'5. UD2 Parameters'!$C$31","v":2375.9655836465117},null,95.03710332032837,null,{"$f":"DA41*'5. UD2 Parameters'!$C$31","v":2375.9275830082092},null,40.817842036608099,null,null,54.220781309252374,null,54.219261283720272,null,null,{"$f":"DH41*'5. UD2 Parameters'!$C$31","v":1355.5195327313093},null,{"$f":"DJ41*'5. UD2 Parameters'!$C$31","v":1355.4815320930068},null,null,53.846151179054687,null,1414.6564484510066,null,2035,null,95.038623345860472,2375.9655836465117,0,0]
[2036,null,1,null,{"$f":"'6. UD2 Assumptions'!Y276","v":96.655980163378814},null,{"$f":"E42*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C42","v":13.773477173281481},null,{"$f":"G42+(I41*'5. UD2 Parameters'!$G$10)","v":40.176698502287223},null,{"$f":"I41*(1-'5. UD2 Parameters'!$G$10)","v":12.985756346893789},null,{"$f":"K42*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":8.6571708979291913},null,{"$f":"E42*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C42","v":4.5911590577604935},null,{"$f":"'6. UD2 Assumptions'!AA276","v":322.18660054459605},null,{"$f":"Q42*C42*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":142.08429084016683},null,{"$f":"S42+U41*'5. UD2 Parameters'!$G$11","v":821.67021497258429},null,{"$f":"U41*(1-'5. UD2 Parameters'!$G$11)","v":125.93056863077081},null,{"$f":"W42*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":83.953712420513867},null,{"$f":"Q42*C42*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":47.361430280055615},null,{"$f":"'6. UD2 Assumptions'!AC276","v":77.324784130703051},null,{"$f":"AC42*C42*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":7.5391664527435482},null,{"$f":"AE42+(AG41*'5. UD2 Parameters'!$G$12)","v":84.993920324246133},null,{"$f":"AG41*(1-'5. UD2 Parameters'!$G$12)","v":5.6161033327156309},null,{"$f":"AI42*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.744068888477087},null,{"$f":"AC42*C42*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":2.5130554842478494},null,{"$f":"'6. UD2 Assumptions'!AE276","v":12.887464021783842},null,{"$f":"AO42*C42*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":4.8327990081689406E-2},null,{"$f":"AQ42+(AS41*'5. UD2 Parameters'!$G$13)","v":0.7927998723938241},null,{"$f":"AS41*(1-'5. UD2 Parameters'!$G$13)","v":2.651787165746565E-2},null,{"$f":"AU42*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.7678581104977099E-2},null,{"$f":"AO42*C42*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.6109330027229803E-2},null,{"$f":"'6. UD2 Assumptions'!AG276","v":32.218660054459605},null,{"$f":"BA42*C42*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.96655980163378818},null,{"$f":"BC42+BE41*'5. UD2 Parameters'!$G$14","v":10.896656451826429},null,{"$f":"BE41*(1-'5. UD2 Parameters'!$G$14)","v":0.7200132477840554},null,{"$f":"BG42*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.48000883185603693},null,{"$f":"BA42*C42*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.32218660054459608},null,{"$f":"'6. UD2 Assumptions'!AI276","v":1.9331196032675764},null,{"$f":"BM42*'5. UD2 Parameters'!$C$15*C42*'5. UD2 Parameters'!$C$28","v":2.8996794049013647E-3},null,{"$f":"BO42+(BQ41*'5. UD2 Parameters'!$G$15)","v":4.0000068599139418E-2},null,{"$f":"BQ41*(1-'5. UD2 Parameters'!$G$15)","v":1.9021776299657797E-3},null,{"$f":"BS42*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.2681184199771864E-3},null,null,null,{"$f":"'6. UD2 Assumptions'!AM276","v":15.573},null,{"$f":"BY42*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C42","v":0.3503925},null,{"$f":"CA42+CC41*'5. UD2 Parameters'!$G$16","v":5.5502410987833235},null,{"$f":"CC41*(1-'5. UD2 Parameters'!$G$16)","v":0.15835896570479391},null,{"$f":"CE42*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.10557264380319593},null,{"$f":"BY42*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C42","v":0.1167975},null,{"$f":"'6. UD2 Assumptions'!AO276","v":0.18939},null,{"$f":"CK42*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C42","v":2.1306375000000001E-3},null,{"$f":"CM42+CO41*'5. UD2 Parameters'!$G$17","v":1.4308849138203437E-2},null,{"$f":"CO41*(1-'5. UD2 Parameters'!$G$17)","v":2.256681696965232E-3},null,{"$f":"CQ42*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.5044544646434879E-3},null,null,null,96.960984836568983,null,{"$f":"CW42*'5. UD2 Parameters'!$C$31","v":2424.0246209142247},null,96.959480382104331,null,{"$f":"DA42*'5. UD2 Parameters'!$C$31","v":2423.9870095526085},null,42.106323609041375,null,null,54.854661227527608,null,54.853156773062956,null,null,{"$f":"DH42*'5. UD2 Parameters'!$C$31","v":1371.3665306881901},null,{"$f":"DJ42*'5. UD2 Parameters'!$C$31","v":1371.3289193265739},null,null,54.920738252635786,null,1469.5771867036424,null,2036,null,96.960984836568983,2424.0246209142247,0,0]
[2037,null,1,null,{"$f":"'6. UD2 Assumptions'!Y277","v":98.589099766646399},null,{"$f":"E43*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C43","v":14.048946716747112},null,{"$f":"G43+(I42*'5. UD2 Parameters'!$G$10)","v":40.980193106360282},null,{"$f":"I42*(1-'5. UD2 Parameters'!$G$10)","v":13.24545211267405},null,{"$f":"K43*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":8.8303014084493654},null,{"$f":"E43*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C43","v":4.6829822389157041},null,{"$f":"'6. UD2 Assumptions'!AA277","v":328.630332555488},null,{"$f":"Q43*C43*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":144.92597665697019},null,{"$f":"S43+U42*'5. UD2 Parameters'!$G$11","v":838.14022787452666},null,{"$f":"U42*(1-'5. UD2 Parameters'!$G$11)","v":128.4559637550278},null,{"$f":"W43*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":85.637309170018526},null,{"$f":"Q43*C43*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":48.308658885656733},null,{"$f":"'6. UD2 Assumptions'!AC277","v":78.871279813317116},null,{"$f":"AC43*C43*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":7.6899497817984193},null,{"$f":"AE43+(AG42*'5. UD2 Parameters'!$G$12)","v":86.937755821704087},null,{"$f":"AG42*(1-'5. UD2 Parameters'!$G$12)","v":5.7461142843404671},null,{"$f":"AI43*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.8307428562269781},null,{"$f":"AC43*C43*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":2.5633165939328064},null,{"$f":"'6. UD2 Assumptions'!AE277","v":13.145213302219521},null,{"$f":"AO43*C43*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":4.9294549883323206E-2},null,{"$f":"AQ43+(AS42*'5. UD2 Parameters'!$G$13)","v":0.81482640067510725},null,{"$f":"AS42*(1-'5. UD2 Parameters'!$G$13)","v":2.7268021602040005E-2},null,{"$f":"AU43*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.817868106802667E-2},null,{"$f":"AO43*C43*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.6431516627774402E-2},null,{"$f":"'6. UD2 Assumptions'!AG277","v":32.8630332555488},null,{"$f":"BA43*C43*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.98589099766646404},null,{"$f":"BC43+BE42*'5. UD2 Parameters'!$G$14","v":11.145866130987706},null,{"$f":"BE42*(1-'5. UD2 Parameters'!$G$14)","v":0.73668131850518825},null,{"$f":"BG43*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.4911208790034588},null,{"$f":"BA43*C43*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.32863033255548801},null,{"$f":"'6. UD2 Assumptions'!AI277","v":1.9717819953329281},null,{"$f":"BM43*'5. UD2 Parameters'!$C$15*C43*'5. UD2 Parameters'!$C$28","v":2.9576729929993925E-3},null,{"$f":"BO43+(BQ42*'5. UD2 Parameters'!$G$15)","v":4.1006915226547862E-2},null,{"$f":"BQ42*(1-'5. UD2 Parameters'!$G$15)","v":1.9508263655909476E-3},null,{"$f":"BS43*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.300550910393965E-3},null,null,null,{"$f":"'6. UD2 Assumptions'!AM277","v":15.573},null,{"$f":"BY43*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C43","v":0.3503925},null,{"$f":"CA43+CC42*'5. UD2 Parameters'!$G$16","v":5.7365991844316406},null,{"$f":"CC42*(1-'5. UD2 Parameters'!$G$16)","v":0.16403441435168298},null,{"$f":"CE43*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.10935627623445532},null,{"$f":"BY43*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C43","v":0.1167975},null,{"$f":"'6. UD2 Assumptions'!AO277","v":0.18939},null,{"$f":"CK43*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C43","v":2.1306375000000001E-3},null,{"$f":"CM43+CO42*'5. UD2 Parameters'!$G$17","v":1.4202510083887725E-2},null,{"$f":"CO42*(1-'5. UD2 Parameters'!$G$17)","v":2.2369765543157113E-3},null,{"$f":"CQ43*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.4913177028771409E-3},null,null,null,98.919801139614094,null,{"$f":"CW43*'5. UD2 Parameters'!$C$31","v":2472.9950284903525},null,98.918309821911208,null,{"$f":"DA43*'5. UD2 Parameters'!$C$31","v":2472.9577455477802},null,43.394805181474652,null,null,55.524995958139442,null,55.523504640436556,null,null,{"$f":"DH43*'5. UD2 Parameters'!$C$31","v":1388.1248989534861},null,{"$f":"DJ43*'5. UD2 Parameters'!$C$31","v":1388.087616010914},null,null,56.016817067688507,null,1525.5940037713308,null,2037,null,98.919801139614094,2472.9950284903525,0,0]
[2038,null,1,null,{"$f":"'6. UD2 Assumptions'!Y278","v":100.56088176197933},null,{"$f":"E44*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C44","v":14.329925651082053},null,{"$f":"G44+(I43*'5. UD2 Parameters'!$G$10)","v":41.799770580686868},null,{"$f":"I43*(1-'5. UD2 Parameters'!$G$10)","v":13.510348176755468},null,{"$f":"K44*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":9.0068987845036439},null,{"$f":"E44*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C44","v":4.7766418836940181},null,{"$f":"'6. UD2 Assumptions'!AA278","v":335.20293920659776},null,{"$f":"Q44*C44*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":147.82449619010961},null,{"$f":"S44+U43*'5. UD2 Parameters'!$G$11","v":854.93391782192339},null,{"$f":"U43*(1-'5. UD2 Parameters'!$G$11)","v":131.03080624271288},null,{"$f":"W44*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":87.353870828475252},null,{"$f":"Q44*C44*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":49.274832063369871},null,{"$f":"'6. UD2 Assumptions'!AC278","v":80.448705409583454},null,{"$f":"AC44*C44*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":7.8437487774343868},null,{"$f":"AE44+(AG43*'5. UD2 Parameters'!$G$12)","v":88.903975022083657},null,{"$f":"AG43*(1-'5. UD2 Parameters'!$G$12)","v":5.8775295770548208},null,{"$f":"AI44*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.9183530513698805},null,{"$f":"AC44*C44*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":2.6145829258114621},null,{"$f":"'6. UD2 Assumptions'!AE278","v":13.408117568263911},null,{"$f":"AO44*C44*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":5.0280440880989666E-2},null,{"$f":"AQ44+(AS43*'5. UD2 Parameters'!$G$13)","v":0.83708122668253127},null,{"$f":"AS43*(1-'5. UD2 Parameters'!$G$13)","v":2.8025614873565679E-2},null,{"$f":"AU44*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.8683743249043785E-2},null,{"$f":"AO44*C44*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.6760146960329889E-2},null,{"$f":"'6. UD2 Assumptions'!AG278","v":33.520293920659775},null,{"$f":"BA44*C44*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":1.0056088176197933},null,{"$f":"BC44+BE43*'5. UD2 Parameters'!$G$14","v":11.397945515651752},null,{"$f":"BE43*(1-'5. UD2 Parameters'!$G$14)","v":0.75352943295574637},null,{"$f":"BG44*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.50235295530383084},null,{"$f":"BA44*C44*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.33520293920659777},null,{"$f":"'6. UD2 Assumptions'!AI278","v":2.0112176352395865},null,{"$f":"BM44*'5. UD2 Parameters'!$C$15*C44*'5. UD2 Parameters'!$C$28","v":3.01682645285938E-3},null,{"$f":"BO44+(BQ43*'5. UD2 Parameters'!$G$15)","v":4.202381082435807E-2},null,{"$f":"BQ43*(1-'5. UD2 Parameters'!$G$15)","v":1.9999308550491725E-3},null,{"$f":"BS44*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.3332872366994483E-3},null,null,null,{"$f":"'6. UD2 Assumptions'!AM278","v":15.573},null,{"$f":"BY44*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C44","v":0.3503925},null,{"$f":"CA44+CC43*'5. UD2 Parameters'!$G$16","v":5.9174495562897},null,{"$f":"CC43*(1-'5. UD2 Parameters'!$G$16)","v":0.16954212814194042},null,{"$f":"CE44*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.11302808542796028},null,{"$f":"BY44*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C44","v":0.1167975},null,{"$f":"'6. UD2 Assumptions'!AO278","v":0.18939},null,{"$f":"CK44*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C44","v":2.1306375000000001E-3},null,{"$f":"CM44+CO43*'5. UD2 Parameters'!$G$17","v":1.4112795565131429E-2},null,{"$f":"CO43*(1-'5. UD2 Parameters'!$G$17)","v":2.2203520187562974E-3},null,{"$f":"CQ44*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.4802346791708649E-3},null,null,null,100.91600097024549,null,{"$f":"CW44*'5. UD2 Parameters'!$C$31","v":2522.9000242561374},null,100.91452073556631,null,{"$f":"DA44*'5. UD2 Parameters'!$C$31","v":2522.8630183891578},null,44.683286753907929,null,null,56.232714216337563,null,56.231233981658384,null,null,{"$f":"DH44*'5. UD2 Parameters'!$C$31","v":1405.8178554084391},null,{"$f":"DJ44*'5. UD2 Parameters'!$C$31","v":1405.7808495414597},null,null,57.134817459042281,null,1582.7288212303731,null,2038,null,100.91600097024549,2522.9000242561374,0,0]
[2039,null,1,null,{"$f":"'6. UD2 Assumptions'!Y279","v":102.57209939721892},null,{"$f":"E45*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C45","v":14.616524164103698},null,{"$f":"G45+(I44*'5. UD2 Parameters'!$G$10)","v":42.63574830402888},null,{"$f":"I44*(1-'5. UD2 Parameters'!$G$10)","v":13.780546440761684},null,{"$f":"K45*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":9.1870309605077889},null,{"$f":"E45*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C45","v":4.872174721367899},null,{"$f":"'6. UD2 Assumptions'!AA279","v":341.90699799072974},null,{"$f":"Q45*C45*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":150.78098611391181},null,{"$f":"S45+U44*'5. UD2 Parameters'!$G$11","v":872.05865309517253},null,{"$f":"U44*(1-'5. UD2 Parameters'!$G$11)","v":133.65625084066261},null,{"$f":"W45*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":89.104167227108405},null,{"$f":"Q45*C45*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":50.260328704637267},null,{"$f":"'6. UD2 Assumptions'!AC279","v":82.057679517775128},null,{"$f":"AC45*C45*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":8.0006237529830742},null,{"$f":"AE45+(AG44*'5. UD2 Parameters'!$G$12)","v":90.894140628646667},null,{"$f":"AG44*(1-'5. UD2 Parameters'!$G$12)","v":6.0104581464200644},null,{"$f":"AI45*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":4.0069720976133762},null,{"$f":"AC45*C45*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":2.6668745843276915},null,{"$f":"'6. UD2 Assumptions'!AE279","v":13.67627991962919},null,{"$f":"AO45*C45*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":5.1286049698609462E-2},null,{"$f":"AQ45+(AS44*'5. UD2 Parameters'!$G$13)","v":0.85957621603078949},null,{"$f":"AS44*(1-'5. UD2 Parameters'!$G$13)","v":2.8791060350351314E-2},null,{"$f":"AU45*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.9194040233567543E-2},null,{"$f":"AO45*C45*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.7095349899536486E-2},null,{"$f":"'6. UD2 Assumptions'!AG279","v":34.190699799072974},null,{"$f":"BA45*C45*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":1.0257209939721892},null,{"$f":"BC45+BE44*'5. UD2 Parameters'!$G$14","v":11.6530949523906},null,{"$f":"BE44*(1-'5. UD2 Parameters'!$G$14)","v":0.7705715572333417},null,{"$f":"BG45*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.51371437148889443},null,{"$f":"BA45*C45*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.34190699799072977},null,{"$f":"'6. UD2 Assumptions'!AI279","v":2.0514419879443784},null,{"$f":"BM45*'5. UD2 Parameters'!$C$15*C45*'5. UD2 Parameters'!$C$28","v":3.0771629819165676E-3},null,{"$f":"BO45+(BQ44*'5. UD2 Parameters'!$G$15)","v":4.3051448367697573E-2},null,{"$f":"BQ44*(1-'5. UD2 Parameters'!$G$15)","v":2.049525438577067E-3},null,{"$f":"BS45*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.3663502923847112E-3},null,null,null,{"$f":"'6. UD2 Assumptions'!AM279","v":15.573},null,{"$f":"BY45*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C45","v":0.3503925},null,{"$f":"CA45+CC44*'5. UD2 Parameters'!$G$16","v":6.0929549918999406},null,{"$f":"CC44*(1-'5. UD2 Parameters'!$G$16)","v":0.17488706438975923},null,{"$f":"CE45*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.11659137625983948},null,{"$f":"BY45*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C45","v":0.1167975},null,{"$f":"'6. UD2 Assumptions'!AO279","v":0.18939},null,{"$f":"CK45*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C45","v":2.1306375000000001E-3},null,{"$f":"CM45+CO44*'5. UD2 Parameters'!$G$17","v":1.4037106582118864E-2},null,{"$f":"CO44*(1-'5. UD2 Parameters'!$G$17)","v":2.2063264830125646E-3},null,{"$f":"CQ45*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.4708843220083763E-3},null,null,null,102.95050730782626,null,{"$f":"CW45*'5. UD2 Parameters'!$C$31","v":2573.7626826956566},null,102.94903642350425,null,{"$f":"DA45*'5. UD2 Parameters'!$C$31","v":2573.7259105876064},null,45.971768326341206,null,null,56.978738981485051,null,56.977268097163048,null,null,{"$f":"DH45*'5. UD2 Parameters'!$C$31","v":1424.4684745371262},null,{"$f":"DJ45*'5. UD2 Parameters'!$C$31","v":1424.4317024290763},null,null,58.275177858223124,null,1641.0039990885962,null,2039,null,102.95050730782626,2573.7626826956566,0,0]
[2040,null,1,null,{"$f":"'6. UD2 Assumptions'!Y280","v":104.62354138516331},null,{"$f":"E46*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C46","v":14.90885464738577},null,{"$f":"G46+(I45*'5. UD2 Parameters'!$G$10)","v":43.488451413306336},null,{"$f":"I45*(1-'5. UD2 Parameters'!$G$10)","v":14.05615153810831},null,{"$f":"K46*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":9.3707676920722065},null,{"$f":"E46*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C46","v":4.9696182157952569},null,{"$f":"'6. UD2 Assumptions'!AA280","v":348.74513795054435},null,{"$f":"Q46*C46*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":153.79660583619005},null,{"$f":"S46+U45*'5. UD2 Parameters'!$G$11","v":889.52180946101817},null,{"$f":"U45*(1-'5. UD2 Parameters'!$G$11)","v":136.33344947034439},null,{"$f":"W46*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":90.888966313562918},null,{"$f":"Q46*C46*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":51.265535278730013},null,{"$f":"'6. UD2 Assumptions'!AC280","v":83.698833108130643},null,{"$f":"AC46*C46*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":8.1606362280427387},null,{"$f":"AE46+(AG45*'5. UD2 Parameters'!$G$12)","v":92.909771215855045},null,{"$f":"AG45*(1-'5. UD2 Parameters'!$G$12)","v":6.1450056408343503},null,{"$f":"AI46*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":4.0966704272229002},null,{"$f":"AC46*C46*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":2.7202120760142461},null,{"$f":"'6. UD2 Assumptions'!AE280","v":13.949805518021774},null,{"$f":"AO46*C46*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":5.2311770692581652E-2},null,{"$f":"AQ46+(AS45*'5. UD2 Parameters'!$G$13)","v":0.88232322057809598},null,{"$f":"AS45*(1-'5. UD2 Parameters'!$G$13)","v":2.9564766145275131E-2},null,{"$f":"AU46*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.9709844096850088E-2},null,{"$f":"AO46*C46*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.7437256897527217E-2},null,{"$f":"'6. UD2 Assumptions'!AG280","v":34.874513795054433},null,{"$f":"BA46*C46*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":1.046235413851633},null,{"$f":"BC46+BE45*'5. UD2 Parameters'!$G$14","v":11.911509130237828},null,{"$f":"BE45*(1-'5. UD2 Parameters'!$G$14)","v":0.78782123600440401},null,{"$f":"BG46*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.5252141573362693},null,{"$f":"BA46*C46*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.34874513795054435},null,{"$f":"'6. UD2 Assumptions'!AI280","v":2.092470827703266},null,{"$f":"BM46*'5. UD2 Parameters'!$C$15*C46*'5. UD2 Parameters'!$C$28","v":3.1387062415548991E-3},null,{"$f":"BO46+(BQ45*'5. UD2 Parameters'!$G$15)","v":4.4090510696282066E-2},null,{"$f":"BQ45*(1-'5. UD2 Parameters'!$G$15)","v":2.0996439129704067E-3},null,{"$f":"BS46*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.3997626086469377E-3},null,null,null,{"$f":"'6. UD2 Assumptions'!AM280","v":15.573},null,{"$f":"BY46*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C46","v":0.3503925},null,{"$f":"CA46+CC45*'5. UD2 Parameters'!$G$16","v":6.2632734580013842},null,{"$f":"CC45*(1-'5. UD2 Parameters'!$G$16)","v":0.18007403389855656},null,{"$f":"CE46*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.12004935593237104},null,{"$f":"BY46*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C46","v":0.1167975},null,{"$f":"'6. UD2 Assumptions'!AO280","v":0.18939},null,{"$f":"CK46*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C46","v":2.1306375000000001E-3},null,{"$f":"CM46+CO45*'5. UD2 Parameters'!$G$17","v":1.3973250450147204E-2},null,{"$f":"CO45*(1-'5. UD2 Parameters'!$G$17)","v":2.1944936319716621E-3},null,{"$f":"CQ46*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.4629957546477747E-3},null,null,null,105.0242405485868,null,{"$f":"CW46*'5. UD2 Parameters'!$C$31","v":2625.6060137146701},null,105.02277755283217,null,{"$f":"DA46*'5. UD2 Parameters'!$C$31","v":2625.569438820804},null,47.260249898774475,null,null,57.763990649812328,null,57.762527654057692,null,null,{"$f":"DH46*'5. UD2 Parameters'!$C$31","v":1444.0997662453083},null,{"$f":"DJ46*'5. UD2 Parameters'!$C$31","v":1444.0631913514424},null,null,59.438345465387592,null,1700.4423445539837,null,2040,null,105.0242405485868,2625.6060137146701,0,0]
[2041,null,1,null,{"$f":"'6. UD2 Assumptions'!Y281","v":106.71601221286657},null,{"$f":"E47*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C47","v":15.207031740333488},null,{"$f":"G47+(I46*'5. UD2 Parameters'!$G$10)","v":44.358212493719655},null,{"$f":"I46*(1-'5. UD2 Parameters'!$G$10)","v":14.337270659920168},null,{"$f":"K47*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":9.5581804399467778},null,{"$f":"E47*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C47","v":5.0690105801111622},null,{"$f":"'6. UD2 Assumptions'!AA281","v":355.72004070955524},null,{"$f":"Q47*C47*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":156.87253795291386},null,{"$f":"S47+U46*'5. UD2 Parameters'!$G$11","v":907.33079219032709},null,{"$f":"U46*(1-'5. UD2 Parameters'!$G$11)","v":139.06355522360491},null,{"$f":"W47*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":92.709036815736596},null,{"$f":"Q47*C47*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":52.290845984304617},null,{"$f":"'6. UD2 Assumptions'!AC281","v":85.372809770293259},null,{"$f":"AC47*C47*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":8.3238489526035941},null,{"$f":"AE47+(AG46*'5. UD2 Parameters'!$G$12)","v":94.952345443142406},null,{"$f":"AG46*(1-'5. UD2 Parameters'!$G$12)","v":6.2812747253162398},null,{"$f":"AI47*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":4.1875164835441598},null,{"$f":"AC47*C47*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":2.7746163175345311},null,{"$f":"'6. UD2 Assumptions'!AE281","v":14.228801628382209},null,{"$f":"AO47*C47*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":5.3358006106433285E-2},null,{"$f":"AQ47+(AS46*'5. UD2 Parameters'!$G$13)","v":0.90533408678646221},null,{"$f":"AS46*(1-'5. UD2 Parameters'!$G$13)","v":3.0347139898066981E-2},null,{"$f":"AU47*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.023142659871132E-2},null,{"$f":"AO47*C47*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.7786002035477762E-2},null,{"$f":"'6. UD2 Assumptions'!AG281","v":35.572004070955522},null,{"$f":"BA47*C47*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":1.0671601221286657},null,{"$f":"BC47+BE46*'5. UD2 Parameters'!$G$14","v":12.173377620915694},null,{"$f":"BE46*(1-'5. UD2 Parameters'!$G$14)","v":0.80529163145080007},null,{"$f":"BG47*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.53686108763386664},null,{"$f":"BA47*C47*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.35572004070955521},null,{"$f":"'6. UD2 Assumptions'!AI281","v":2.1343202442573315},null,{"$f":"BM47*'5. UD2 Parameters'!$C$15*C47*'5. UD2 Parameters'!$C$28","v":3.2014803663859975E-3},null,{"$f":"BO47+(BQ46*'5. UD2 Parameters'!$G$15)","v":4.5141671481952965E-2},null,{"$f":"BQ46*(1-'5. UD2 Parameters'!$G$15)","v":2.1503195807151009E-3},null,{"$f":"BS47*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.4335463871434006E-3},null,null,null,{"$f":"'6. UD2 Assumptions'!AM281","v":15.573},null,{"$f":"BY47*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C47","v":0.3503925},null,{"$f":"CA47+CC46*'5. UD2 Parameters'!$G$16","v":6.4285582527103626},null,{"$f":"CC46*(1-'5. UD2 Parameters'!$G$16)","v":0.18510770529102122},null,{"$f":"CE47*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.1234051368606808},null,{"$f":"BY47*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C47","v":0.1167975},null,{"$f":"'6. UD2 Assumptions'!AO281","v":0.18939},null,{"$f":"CK47*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C47","v":2.1306375000000001E-3},null,{"$f":"CM47+CO46*'5. UD2 Parameters'!$G$17","v":1.3919377278278775E-2},null,{"$f":"CO46*(1-'5. UD2 Parameters'!$G$17)","v":2.184510671868427E-3},null,{"$f":"CQ47*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.4563404479122845E-3},null,null,null,107.13812127715585,null,{"$f":"CW47*'5. UD2 Parameters'!$C$31","v":2678.4530319288961},null,107.13666493670794,null,{"$f":"DA47*'5. UD2 Parameters'!$C$31","v":2678.4166234176987},null,48.940372295015798,null,null,58.197748982140048,null,58.196292641692146,null,null,{"$f":"DH47*'5. UD2 Parameters'!$C$31","v":1454.9437245535012},null,{"$f":"DJ47*'5. UD2 Parameters'!$C$31","v":1454.9073160423036},null,null,60.624776424695341,null,1761.067120978679,null,2041,null,107.13812127715585,2678.4530319288961,0,0]
[2042,null,1,null,{"$f":"'6. UD2 Assumptions'!Y282","v":108.85033245712388},null,{"$f":"E48*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C48","v":15.511172375140156},null,{"$f":"G48+(I47*'5. UD2 Parameters'!$G$10)","v":45.245371415988984},null,{"$f":"I47*(1-'5. UD2 Parameters'!$G$10)","v":14.624013452870825},null,{"$f":"K48*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":9.7493423019138827},null,{"$f":"E48*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C48","v":5.1703907917133849},null,{"$f":"'6. UD2 Assumptions'!AA282","v":362.83444152374631},null,{"$f":"Q48*C48*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":160.00998871197211},null,{"$f":"S48+U47*'5. UD2 Parameters'!$G$11","v":925.49305509747603},null,{"$f":"U47*(1-'5. UD2 Parameters'!$G$11)","v":141.84772580482326},null,{"$f":"W48*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":94.565150536548828},null,{"$f":"Q48*C48*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":53.336662903990707},null,{"$f":"'6. UD2 Assumptions'!AC282","v":87.080265965699112},null,{"$f":"AC48*C48*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":8.4903259316556632},null,{"$f":"AE48+(AG47*'5. UD2 Parameters'!$G$12)","v":97.02330600841637},null,{"$f":"AG47*(1-'5. UD2 Parameters'!$G$12)","v":6.4193653663816974},null,{"$f":"AI48*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":4.279576910921131},null,{"$f":"AC48*C48*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":2.8301086438852212},null,{"$f":"'6. UD2 Assumptions'!AE282","v":14.513377660949853},null,{"$f":"AO48*C48*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":5.4425166228561944E-2},null,{"$f":"AQ48+(AS47*'5. UD2 Parameters'!$G$13)","v":0.92862066395216758},null,{"$f":"AS47*(1-'5. UD2 Parameters'!$G$13)","v":3.1138589062856565E-2},null,{"$f":"AU48*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.0759059375237709E-2},null,{"$f":"AO48*C48*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.8141722076187316E-2},null,{"$f":"'6. UD2 Assumptions'!AG282","v":36.283444152374635},null,{"$f":"BA48*C48*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":1.088503324571239},null,{"$f":"BC48+BE47*'5. UD2 Parameters'!$G$14","v":12.438885385694407},null,{"$f":"BE47*(1-'5. UD2 Parameters'!$G$14)","v":0.82299555979252537},null,{"$f":"BG48*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.54866370652835017},null,{"$f":"BA48*C48*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.36283444152374633},null,{"$f":"'6. UD2 Assumptions'!AI282","v":2.177006649142478},null,{"$f":"BM48*'5. UD2 Parameters'!$C$15*C48*'5. UD2 Parameters'!$C$28","v":3.2655099737137171E-3},null,{"$f":"BO48+(BQ47*'5. UD2 Parameters'!$G$15)","v":4.6205596158492124E-2},null,{"$f":"BQ47*(1-'5. UD2 Parameters'!$G$15)","v":2.2015852971745522E-3},null,{"$f":"BS48*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.4677235314497013E-3},null,null,null,{"$f":"'6. UD2 Assumptions'!AM282","v":15.573},null,{"$f":"BY48*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C48","v":0.3503925},null,{"$f":"CA48+CC47*'5. UD2 Parameters'!$G$16","v":6.5889581434991733},null,{"$f":"CC47*(1-'5. UD2 Parameters'!$G$16)","v":0.18999260921118946},null,{"$f":"CE48*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.12666173947412629},null,{"$f":"BY48*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C48","v":0.1167975},null,{"$f":"'6. UD2 Assumptions'!AO282","v":0.18939},null,{"$f":"CK48*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C48","v":2.1306375000000001E-3},null,{"$f":"CM48+CO47*'5. UD2 Parameters'!$G$17","v":1.3873926378614933E-2},null,{"$f":"CO47*(1-'5. UD2 Parameters'!$G$17)","v":2.1760883996638416E-3},null,{"$f":"CQ48*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.4507255997758942E-3},null,null,null,109.29307270389279,null,{"$f":"CW48*'5. UD2 Parameters'!$C$31","v":2732.3268175973199},null,109.29162197829301,null,{"$f":"DA48*'5. UD2 Parameters'!$C$31","v":2732.2905494573251},null,50.620494691257122,null,null,58.672578012635668,null,58.671127287035887,null,null,{"$f":"DH48*'5. UD2 Parameters'!$C$31","v":1466.8144503158917},null,{"$f":"DJ48*'5. UD2 Parameters'!$C$31","v":1466.7781821758972},null,null,61.834936003189249,null,1822.9020569818683,null,2042,null,109.29307270389279,2732.3268175973199,0,0]
[2043,null,1,null,{"$f":"'6. UD2 Assumptions'!Y283","v":111.0273391062664},null,{"$f":"E49*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C49","v":15.821395822642963},null,{"$f":"G49+(I48*'5. UD2 Parameters'!$G$10)","v":46.150275273108299},null,{"$f":"I48*(1-'5. UD2 Parameters'!$G$10)","v":14.916491965523649},null,{"$f":"K49*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":9.9443279770157655},null,{"$f":"E49*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C49","v":5.2737986075476542},null,{"$f":"'6. UD2 Assumptions'!AA283","v":370.09113035422132},null,{"$f":"Q49*C49*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":163.21018848621159},null,{"$f":"S49+U48*'5. UD2 Parameters'!$G$11","v":944.01611707625057},null,{"$f":"U48*(1-'5. UD2 Parameters'!$G$11)","v":144.68712650743709},null,{"$f":"W49*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":96.458084338291386},null,{"$f":"Q49*C49*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":54.403396162070528},null,{"$f":"'6. UD2 Assumptions'!AC283","v":88.821871285013117},null,{"$f":"AC49*C49*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":8.6601324502887795},null,{"$f":"AE49+(AG48*'5. UD2 Parameters'!$G$12)","v":99.124063359379861},null,{"$f":"AG48*(1-'5. UD2 Parameters'!$G$12)","v":6.5593750993252877},null,{"$f":"AI49*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":4.3729167328835246},null,{"$f":"AC49*C49*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":2.8867108167629265},null,{"$f":"'6. UD2 Assumptions'!AE283","v":14.803645214168853},null,{"$f":"AO49*C49*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":5.5513669553133201E-2},null,{"$f":"AQ49+(AS48*'5. UD2 Parameters'!$G$13)","v":0.95219481231404368},null,{"$f":"AS48*(1-'5. UD2 Parameters'!$G$13)","v":3.1939521191257057E-2},null,{"$f":"AU49*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.1293014127504704E-2},null,{"$f":"AO49*C49*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.8504556517711067E-2},null,{"$f":"'6. UD2 Assumptions'!AG283","v":37.009113035422132},null,{"$f":"BA49*C49*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":1.1102733910626639},null,{"$f":"BC49+BE48*'5. UD2 Parameters'!$G$14","v":12.708213251202547},null,{"$f":"BE48*(1-'5. UD2 Parameters'!$G$14)","v":0.84094552555452418},null,{"$f":"BG49*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.56063035036968278},null,{"$f":"BA49*C49*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.37009113035422131},null,{"$f":"'6. UD2 Assumptions'!AI283","v":2.2205467821253282},null,{"$f":"BM49*'5. UD2 Parameters'!$C$15*C49*'5. UD2 Parameters'!$C$28","v":3.3308201731879926E-3},null,{"$f":"BO49+(BQ48*'5. UD2 Parameters'!$G$15)","v":4.7282942815742857E-2},null,{"$f":"BQ48*(1-'5. UD2 Parameters'!$G$15)","v":2.2534735159372584E-3},null,{"$f":"BS49*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.5023156772915056E-3},null,null,null,{"$f":"'6. UD2 Assumptions'!AM283","v":15.573},null,{"$f":"BY49*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C49","v":0.3503925},null,{"$f":"CA49+CC48*'5. UD2 Parameters'!$G$16","v":6.744617501096843},null,{"$f":"CC48*(1-'5. UD2 Parameters'!$G$16)","v":0.19473314240233031},null,{"$f":"CE49*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.12982209493488686},null,{"$f":"BY49*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C49","v":0.1167975},null,{"$f":"'6. UD2 Assumptions'!AO283","v":0.18939},null,{"$f":"CK49*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C49","v":2.1306375000000001E-3},null,{"$f":"CM49+CO48*'5. UD2 Parameters'!$G$17","v":1.3835581053685896E-2},null,{"$f":"CO48*(1-'5. UD2 Parameters'!$G$17)","v":2.1689828249290355E-3},null,{"$f":"CQ49*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.4459885499526902E-3},null,null,null,111.49002281184998,null,{"$f":"CW49*'5. UD2 Parameters'!$C$31","v":2787.2505702962494},null,111.48857682330004,null,{"$f":"DA49*'5. UD2 Parameters'!$C$31","v":2787.2144205825007},null,52.300617087498445,null,null,59.189405724351538,null,59.187959735801591,null,null,{"$f":"DH49*'5. UD2 Parameters'!$C$31","v":1479.7351431087884},null,{"$f":"DJ49*'5. UD2 Parameters'!$C$31","v":1479.6989933950397},null,null,63.069298773253038,null,1885.9713557551213,null,2043,null,111.49002281184998,2787.2505702962494,0,0]
[{"$f":"A49+1","v":2044},null,1,null,{"$f":"'6. UD2 Assumptions'!Y284","v":113.24788588839174},null,{"$f":"E50*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C50","v":16.137823739095822},null,{"$f":"G50+(I49*'5. UD2 Parameters'!$G$10)","v":47.073278384723203},null,{"$f":"I49*(1-'5. UD2 Parameters'!$G$10)","v":15.214820627480917},null,{"$f":"K50*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":10.143213751653944},null,{"$f":"E50*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C50","v":5.3792745796986079},null,{"$f":"'6. UD2 Assumptions'!AA284","v":377.49295296130578},null,{"$f":"Q50*C50*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":166.47439225593584},null,{"$f":"S50+U49*'5. UD2 Parameters'!$G$11","v":962.90757653310106},null,{"$f":"U49*(1-'5. UD2 Parameters'!$G$11)","v":147.58293279908534},null,{"$f":"W50*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":98.388621866056894},null,{"$f":"Q50*C50*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":55.491464085311947},null,{"$f":"'6. UD2 Assumptions'!AC284","v":90.598308710713383},null,{"$f":"AC50*C50*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":8.8333350992945547},null,{"$f":"AE50+(AG49*'5. UD2 Parameters'!$G$12)","v":101.255999179546},null,{"$f":"AG49*(1-'5. UD2 Parameters'!$G$12)","v":6.7013992791284291},null,{"$f":"AI50*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":4.4675995194189522},null,{"$f":"AC50*C50*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":2.9444450330981851},null,{"$f":"'6. UD2 Assumptions'!AE284","v":15.09971811845223},null,{"$f":"AO50*C50*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":5.6623942944195857E-2},null,{"$f":"AQ50+(AS49*'5. UD2 Parameters'!$G$13)","v":0.97606841104699338},null,{"$f":"AS49*(1-'5. UD2 Parameters'!$G$13)","v":3.275034421124616E-2},null,{"$f":"AU50*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.1833562807497438E-2},null,{"$f":"AO50*C50*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.8874647648065287E-2},null,{"$f":"'6. UD2 Assumptions'!AG284","v":37.749295296130576},null,{"$f":"BA50*C50*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":1.1324788588839172},null,{"$f":"BC50+BE49*'5. UD2 Parameters'!$G$14","v":12.981538356352051},null,{"$f":"BE49*(1-'5. UD2 Parameters'!$G$14)","v":0.85915375373441405},null,{"$f":"BG50*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.57276916915627596},null,{"$f":"BA50*C50*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.37749295296130575},null,{"$f":"'6. UD2 Assumptions'!AI284","v":2.2649577177678348},null,{"$f":"BM50*'5. UD2 Parameters'!$C$15*C50*'5. UD2 Parameters'!$C$28","v":3.3974365766517526E-3},null,{"$f":"BO50+(BQ49*'5. UD2 Parameters'!$G$15)","v":4.8374363059970997E-2},null,{"$f":"BQ49*(1-'5. UD2 Parameters'!$G$15)","v":2.3060163324236087E-3},null,{"$f":"BS50*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.5373442216157392E-3},null,null,null,{"$f":"'6. UD2 Assumptions'!AM284","v":15.573},null,{"$f":"BY50*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C50","v":0.3503925},null,{"$f":"CA50+CC49*'5. UD2 Parameters'!$G$16","v":6.8956764294325312},null,{"$f":"CC49*(1-'5. UD2 Parameters'!$G$16)","v":0.1993335716643114},null,{"$f":"CE50*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.13288904777620758},null,{"$f":"BY50*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C50","v":0.1167975},null,{"$f":"'6. UD2 Assumptions'!AO284","v":0.18939},null,{"$f":"CK50*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C50","v":2.1306375000000001E-3},null,{"$f":"CM50+CO49*'5. UD2 Parameters'!$G$17","v":1.3803230452162311E-2},null,{"$f":"CO49*(1-'5. UD2 Parameters'!$G$17)","v":2.1629881015235832E-3},null,{"$f":"CQ50*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.4419920676823888E-3},null,null,null,113.72990625315907,null,{"$f":"CW50*'5. UD2 Parameters'!$C$31","v":2843.247656328977},null,113.72846426109139,null,{"$f":"DA50*'5. UD2 Parameters'!$C$31","v":2843.2116065272849},null,53.980739483739768,null,null,59.749166769419304,null,59.747724777351621,null,null,{"$f":"DH50*'5. UD2 Parameters'!$C$31","v":1493.7291692354827},null,{"$f":"DJ50*'5. UD2 Parameters'!$C$31","v":1493.6931194337906},null,null,64.32834879871811,null,1950.2997045538393,null,2044,null,113.72990625315907,2843.247656328977,0,0]
[2045,null,1,null,{"$f":"'6. UD2 Assumptions'!Y285","v":115.51284360615955},null,{"$f":"E51*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C51","v":16.460580213877737},null,{"$f":"G51+(I50*'5. UD2 Parameters'!$G$10)","v":48.014742347773861},null,{"$f":"I50*(1-'5. UD2 Parameters'!$G$10)","v":15.51911625082708},null,{"$f":"K51*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":10.346077500551386},null,{"$f":"E51*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C51","v":5.486860071292579},null,{"$f":"'6. UD2 Assumptions'!AA285","v":385.04281202053187},null,{"$f":"Q51*C51*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":169.80388010105455},null,{"$f":"S51+U50*'5. UD2 Parameters'!$G$11","v":982.1751240561216},null,{"$f":"U50*(1-'5. UD2 Parameters'!$G$11)","v":150.53633257803406},null,{"$f":"W51*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":100.3575550520227},null,{"$f":"Q51*C51*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":56.601293367018179},null,{"$f":"'6. UD2 Assumptions'!AC285","v":92.410274884927645},null,{"$f":"AC51*C51*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":9.0100018012804455},null,{"$f":"AE51+(AG50*'5. UD2 Parameters'!$G$12)","v":103.4204696646909},null,{"$f":"AG50*(1-'5. UD2 Parameters'!$G$12)","v":6.8455313161355402},null,{"$f":"AI51*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":4.5636875440903601},null,{"$f":"AC51*C51*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":3.0033339337601488},null,{"$f":"'6. UD2 Assumptions'!AE285","v":15.401712480821276},null,{"$f":"AO51*C51*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":5.7756421803079785E-2},null,{"$f":"AQ51+(AS50*'5. UD2 Parameters'!$G$13)","v":1.0002533661479733},null,{"$f":"AS50*(1-'5. UD2 Parameters'!$G$13)","v":3.3571466702099852E-2},null,{"$f":"AU51*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.2380977801399901E-2},null,{"$f":"AO51*C51*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.9252140601026594E-2},null,{"$f":"'6. UD2 Assumptions'!AG285","v":38.504281202053193},null,{"$f":"BA51*C51*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":1.1551284360615957},null,{"$f":"BC51+BE50*'5. UD2 Parameters'!$G$14","v":13.259034572396269},null,{"$f":"BE50*(1-'5. UD2 Parameters'!$G$14)","v":0.87763222001737695},null,{"$f":"BG51*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.58508814667825126},null,{"$f":"BA51*C51*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.38504281202053192},null,{"$f":"'6. UD2 Assumptions'!AI285","v":2.3102568721231913},null,{"$f":"BM51*'5. UD2 Parameters'!$C$15*C51*'5. UD2 Parameters'!$C$28","v":3.4653853081847872E-3},null,{"$f":"BO51+(BQ50*'5. UD2 Parameters'!$G$15)","v":4.9480502842309593E-2},null,{"$f":"BQ50*(1-'5. UD2 Parameters'!$G$15)","v":2.3592455258461863E-3},null,{"$f":"BS51*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.5728303505641241E-3},null,null,null,{"$f":"'6. UD2 Assumptions'!AM285","v":15.573},null,{"$f":"BY51*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C51","v":0.3503925},null,{"$f":"CA51+CC50*'5. UD2 Parameters'!$G$16","v":7.0422708917385242},null,{"$f":"CC50*(1-'5. UD2 Parameters'!$G$16)","v":0.20379803769400681},null,{"$f":"CE51*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.1358653584626712},null,{"$f":"BY51*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C51","v":0.1167975},null,{"$f":"'6. UD2 Assumptions'!AO285","v":0.18939},null,{"$f":"CK51*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C51","v":2.1306375000000001E-3},null,{"$f":"CM51+CO50*'5. UD2 Parameters'!$G$17","v":1.3775937387861134E-2},null,{"$f":"CO50*(1-'5. UD2 Parameters'!$G$17)","v":2.1579305643011763E-3},null,{"$f":"CQ51*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.4386203762007841E-3},null,null,null,116.01366603033354,null,{"$f":"CW51*'5. UD2 Parameters'!$C$31","v":2900.3416507583383},null,116.01222740995733,null,{"$f":"DA51*'5. UD2 Parameters'!$C$31","v":2900.3056852489335},null,55.660861879981091,null,null,60.352804150352448,null,60.351365529976242,null,null,{"$f":"DH51*'5. UD2 Parameters'!$C$31","v":1508.8201037588112},null,{"$f":"DJ51*'5. UD2 Parameters'!$C$31","v":1508.7841382494059},null,null,65.61257982469246,null,2015.9122843785317,null,2045,null,116.01366603033354,2900.3416507583383,0,0]
[2046,null,1,null,{"$f":"'6. UD2 Assumptions'!Y286","v":117.82310047828275},null,{"$f":"E52*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C52","v":16.789791818155294},null,{"$f":"G52+(I51*'5. UD2 Parameters'!$G$10)","v":48.975036119104431},null,{"$f":"I51*(1-'5. UD2 Parameters'!$G$10)","v":15.829498046824725},null,{"$f":"K52*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":10.552998697883149},null,{"$f":"E52*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C52","v":5.596597272718431},null,{"$f":"'6. UD2 Assumptions'!AA286","v":392.74366826094251},null,{"$f":"Q52*C52*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":173.19995770307565},null,{"$f":"S52+U51*'5. UD2 Parameters'!$G$11","v":1001.8265536054139},null,{"$f":"U51*(1-'5. UD2 Parameters'!$G$11)","v":153.54852815378337},null,{"$f":"W52*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":102.36568543585557},null,{"$f":"Q52*C52*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":57.733319234358547},null,{"$f":"'6. UD2 Assumptions'!AC286","v":94.258480382626203},null,{"$f":"AC52*C52*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":9.1902018373060557},null,{"$f":"AE52+(AG51*'5. UD2 Parameters'!$G$12)","v":105.61880860443443},null,{"$f":"AG51*(1-'5. UD2 Parameters'!$G$12)","v":6.9918628975625063},null,{"$f":"AI52*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":4.6612419317083376},null,{"$f":"AC52*C52*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":3.0634006124353519},null,{"$f":"'6. UD2 Assumptions'!AE286","v":15.709746730437701},null,{"$f":"AO52*C52*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":5.891155023914138E-2},null,{"$f":"AQ52+(AS51*'5. UD2 Parameters'!$G$13)","v":1.0247616182214871},null,{"$f":"AS51*(1-'5. UD2 Parameters'!$G$13)","v":3.4403298165627504E-2},null,{"$f":"AU52*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.2935532110418336E-2},null,{"$f":"AO52*C52*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.9637183413047127E-2},null,{"$f":"'6. UD2 Assumptions'!AG286","v":39.274366826094251},null,{"$f":"BA52*C52*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":1.1782310047828277},null,{"$f":"BC52+BE51*'5. UD2 Parameters'!$G$14","v":13.540872898004416},null,{"$f":"BE51*(1-'5. UD2 Parameters'!$G$14)","v":0.89639267917468024},null,{"$f":"BG52*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.59759511944978683},null,{"$f":"BA52*C52*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.39274366826094254},null,{"$f":"'6. UD2 Assumptions'!AI286","v":2.356462009565655},null,{"$f":"BM52*'5. UD2 Parameters'!$C$15*C52*'5. UD2 Parameters'!$C$28","v":3.5346930143484822E-3},null,{"$f":"BO52+(BQ51*'5. UD2 Parameters'!$G$15)","v":5.060200325704458E-2},null,{"$f":"BQ51*(1-'5. UD2 Parameters'!$G$15)","v":2.4131925996134949E-3},null,{"$f":"BS52*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.6087950664089965E-3},null,null,null,{"$f":"'6. UD2 Assumptions'!AM286","v":15.573},null,{"$f":"BY52*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C52","v":0.3503925},null,{"$f":"CA52+CC51*'5. UD2 Parameters'!$G$16","v":7.1845328329263198},null,{"$f":"CC51*(1-'5. UD2 Parameters'!$G$16)","v":0.20813055881220377},null,{"$f":"CE52*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.13875370587480251},null,{"$f":"BY52*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C52","v":0.1167975},null,{"$f":"'6. UD2 Assumptions'!AO286","v":0.18939},null,{"$f":"CK52*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C52","v":2.1306375000000001E-3},null,{"$f":"CM52+CO51*'5. UD2 Parameters'!$G$17","v":1.3752911189773127E-2},null,{"$f":"CO51*(1-'5. UD2 Parameters'!$G$17)","v":2.153663698088005E-3},null,{"$f":"CQ52*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.4357757987253366E-3},null,null,null,118.3422549937472,null,{"$f":"CW52*'5. UD2 Parameters'!$C$31","v":2958.5563748436803},null,118.34081921794848,null,{"$f":"DA52*'5. UD2 Parameters'!$C$31","v":2958.5204804487121},null,57.340984276222414,null,null,61.00127071752479,null,60.999834941726064,null,null,{"$f":"DH52*'5. UD2 Parameters'!$C$31","v":1525.0317679381196},null,{"$f":"DJ52*'5. UD2 Parameters'!$C$31","v":1524.9958735431517},null,null,66.922495471186323,null,2082.834779849718,null,2046,null,118.3422549937472,2958.5563748436803,0,0]
[2047,null,1,null,{"$f":"'6. UD2 Assumptions'!Y287","v":120.1795624878484},null,{"$f":"E53*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C53","v":17.125587654518398},null,{"$f":"G53+(I52*'5. UD2 Parameters'!$G$10)","v":49.954536120473577},null,{"$f":"I52*(1-'5. UD2 Parameters'!$G$10)","v":16.146087653149248},null,{"$f":"K53*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":10.764058435432831},null,{"$f":"E53*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C53","v":5.7085292181727993},null,{"$f":"'6. UD2 Assumptions'!AA287","v":400.59854162616136},null,{"$f":"Q53*C53*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":176.66395685713715},null,{"$f":"S53+U52*'5. UD2 Parameters'!$G$11","v":1021.8697724660358},null,{"$f":"U52*(1-'5. UD2 Parameters'!$G$11)","v":156.6207379965152},null,{"$f":"W53*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":104.41382533101013},null,{"$f":"Q53*C53*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":58.887985619045715},null,{"$f":"'6. UD2 Assumptions'!AC287","v":96.143649990278718},null,{"$f":"AC53*C53*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":9.374005874052175},null,{"$f":"AE53+(AG52*'5. UD2 Parameters'!$G$12)","v":107.85233028265603},null,{"$f":"AG52*(1-'5. UD2 Parameters'!$G$12)","v":7.1404841958305747},null,{"$f":"AI53*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":4.7603227972203825},null,{"$f":"AC53*C53*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":3.1246686246840585},null,{"$f":"'6. UD2 Assumptions'!AE287","v":16.023941665046454},null,{"$f":"AO53*C53*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":6.0089781243924202E-2},null,{"$f":"AQ53+(AS52*'5. UD2 Parameters'!$G$13)","v":1.0496051501714607},null,{"$f":"AS52*(1-'5. UD2 Parameters'!$G$13)","v":3.5246249293950649E-2},null,{"$f":"AU53*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.3497499529300431E-2},null,{"$f":"AO53*C53*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":2.0029927081308067E-2},null,{"$f":"'6. UD2 Assumptions'!AG287","v":40.059854162616141},null,{"$f":"BA53*C53*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":1.2017956248784842},null,{"$f":"BC53+BE52*'5. UD2 Parameters'!$G$14","v":13.82722183110975},null,{"$f":"BE52*(1-'5. UD2 Parameters'!$G$14)","v":0.91544669177315063},null,{"$f":"BG53*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.61029779451543376},null,{"$f":"BA53*C53*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.40059854162616143},null,{"$f":"'6. UD2 Assumptions'!AI287","v":2.403591249756968},null,{"$f":"BM53*'5. UD2 Parameters'!$C$15*C53*'5. UD2 Parameters'!$C$28","v":3.6053868746354521E-3},null,{"$f":"BO53+(BQ52*'5. UD2 Parameters'!$G$15)","v":5.1739501311417219E-2},null,{"$f":"BQ52*(1-'5. UD2 Parameters'!$G$15)","v":2.4678888202628079E-3},null,{"$f":"BS53*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.6452592135085386E-3},null,null,null,{"$f":"'6. UD2 Assumptions'!AM287","v":15.573},null,{"$f":"BY53*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C53","v":0.3503925},null,{"$f":"CA53+CC52*'5. UD2 Parameters'!$G$16","v":7.3225902983459568},null,{"$f":"CC52*(1-'5. UD2 Parameters'!$G$16)","v":0.2123350345803626},null,{"$f":"CE53*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.14155668972024171},null,{"$f":"BY53*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C53","v":0.1167975},null,{"$f":"'6. UD2 Assumptions'!AO287","v":0.18939},null,{"$f":"CK53*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C53","v":2.1306375000000001E-3},null,{"$f":"CM53+CO52*'5. UD2 Parameters'!$G$17","v":1.3733484796586298E-2},null,{"$f":"CO52*(1-'5. UD2 Parameters'!$G$17)","v":2.1500638931868286E-3},null,{"$f":"CQ53*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.433375928791219E-3},null,null,null,120.71663718257062,null,{"$f":"CW53*'5. UD2 Parameters'!$C$31","v":3017.9159295642658},null,120.71520380664182,null,{"$f":"DA53*'5. UD2 Parameters'!$C$31","v":3017.8800951660455},null,59.021106672463738,null,null,61.695530510106884,null,61.694097134178087,null,null,{"$f":"DH53*'5. UD2 Parameters'!$C$31","v":1542.3882627526721},null,{"$f":"DJ53*'5. UD2 Parameters'!$C$31","v":1542.3524283544521},null,null,68.258609430610051,null,2151.0933892803282,null,2047,null,120.71663718257062,3017.9159295642658,0,0]
[2048,null,1,null,{"$f":"'6. UD2 Assumptions'!Y288","v":122.58315373760537},null,{"$f":"E54*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C54","v":17.468099407608765},null,{"$f":"G54+(I53*'5. UD2 Parameters'!$G$10)","v":50.953626359573619},null,{"$f":"I53*(1-'5. UD2 Parameters'!$G$10)","v":16.46900916850872},null,{"$f":"K54*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":10.97933944567248},null,{"$f":"E54*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C54","v":5.8226998025362553},null,{"$f":"'6. UD2 Assumptions'!AA288","v":408.61051245868458},null,{"$f":"Q54*C54*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":180.19723599427991},null,{"$f":"S54+U53*'5. UD2 Parameters'!$G$11","v":1042.3128101672264},null,{"$f":"U53*(1-'5. UD2 Parameters'!$G$11)","v":159.75419829308936},null,{"$f":"W54*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":106.50279886205956},null,{"$f":"Q54*C54*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":60.065745331426633},null,{"$f":"'6. UD2 Assumptions'!AC288","v":98.066522990084295},null,{"$f":"AC54*C54*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":9.5614859915332193},null,{"$f":"AE54+(AG53*'5. UD2 Parameters'!$G$12)","v":110.12233220953685},null,{"$f":"AG53*(1-'5. UD2 Parameters'!$G$12)","v":7.2914840646523924},null,{"$f":"AI54*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":4.8609893764349277},null,{"$f":"AC54*C54*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":3.1871619971777396},null,{"$f":"'6. UD2 Assumptions'!AE288","v":16.344420498347382},null,{"$f":"AO54*C54*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":6.129157686880269E-2},null,{"$f":"AQ54+(AS53*'5. UD2 Parameters'!$G$13)","v":1.0747959948062016},null,{"$f":"AS53*(1-'5. UD2 Parameters'!$G$13)","v":3.6100732234061836E-2},null,{"$f":"AU54*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.4067154822707888E-2},null,{"$f":"AO54*C54*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":2.043052562293423E-2},null,{"$f":"'6. UD2 Assumptions'!AG288","v":40.86105124586846},null,{"$f":"BA54*C54*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":1.2258315373760538},null,{"$f":"BC54+BE53*'5. UD2 Parameters'!$G$14","v":14.118247719171395},null,{"$f":"BE53*(1-'5. UD2 Parameters'!$G$14)","v":0.93480564931440946},null,{"$f":"BG54*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.62320376620960627},null,{"$f":"BA54*C54*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.40861051245868463},null,{"$f":"'6. UD2 Assumptions'!AI288","v":2.4516630747521075},null,{"$f":"BM54*'5. UD2 Parameters'!$C$15*C54*'5. UD2 Parameters'!$C$28","v":3.6774946121281614E-3},null,{"$f":"BO54+(BQ53*'5. UD2 Parameters'!$G$15)","v":5.2893630668541504E-2},null,{"$f":"BQ53*(1-'5. UD2 Parameters'!$G$15)","v":2.5233652550038796E-3},null,{"$f":"BS54*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.6822435033359198E-3},null,null,null,{"$f":"'6. UD2 Assumptions'!AM288","v":15.573},null,{"$f":"BY54*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C54","v":0.3503925},null,{"$f":"CA54+CC53*'5. UD2 Parameters'!$G$16","v":7.456567549035471},null,{"$f":"CC53*(1-'5. UD2 Parameters'!$G$16)","v":0.21641524931048525},null,{"$f":"CE54*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.14427683287365684},null,{"$f":"BY54*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C54","v":0.1167975},null,{"$f":"'6. UD2 Assumptions'!AO288","v":0.18939},null,{"$f":"CK54*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C54","v":2.1306375000000001E-3},null,{"$f":"CM54+CO53*'5. UD2 Parameters'!$G$17","v":1.3717095432141203E-2},null,{"$f":"CO53*(1-'5. UD2 Parameters'!$G$17)","v":2.1470268644450947E-3},null,{"$f":"CQ54*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.4313512429633963E-3},null,null,null,123.13778903281924,null,{"$f":"CW54*'5. UD2 Parameters'!$C$31","v":3078.4447258204809},null,123.13635768157627,null,{"$f":"DA54*'5. UD2 Parameters'!$C$31","v":3078.4089420394066},null,60.701229068705061,null,null,62.436559964114181,null,62.43512861287121,null,null,{"$f":"DH54*'5. UD2 Parameters'!$C$31","v":1560.9139991028546},null,{"$f":"DJ54*'5. UD2 Parameters'!$C$31","v":1560.8782153217803},null,null,69.62144566922224,null,2220.7148349495505,null,2048,null,123.13778903281924,3078.4447258204809,0,0]
[2049,null,1,null,{"$f":"'6. UD2 Assumptions'!Y289","v":125.03481681235748},null,{"$f":"E55*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C55","v":17.81746139576094},null,{"$f":"G55+(I54*'5. UD2 Parameters'!$G$10)","v":51.972698562793099},null,{"$f":"I54*(1-'5. UD2 Parameters'!$G$10)","v":16.798389192541464},null,{"$f":"K55*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":11.198926128360975},null,{"$f":"E55*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C55","v":5.9391537985869798},null,{"$f":"'6. UD2 Assumptions'!AA289","v":416.78272270785828},null,{"$f":"Q55*C55*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":183.8011807141655},null,{"$f":"S55+U54*'5. UD2 Parameters'!$G$11","v":1063.1638265399599},null,{"$f":"U54*(1-'5. UD2 Parameters'!$G$11)","v":162.95016434143204},null,{"$f":"W55*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":108.63344289428802},null,{"$f":"Q55*C55*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":61.267060238055166},null,{"$f":"'6. UD2 Assumptions'!AC289","v":100.02785344988598},null,{"$f":"AC55*C55*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":9.7527157113638836},null,{"$f":"AE55+(AG54*'5. UD2 Parameters'!$G$12)","v":112.43009769716579},null,{"$f":"AG54*(1-'5. UD2 Parameters'!$G$12)","v":7.4449502237349412},null,{"$f":"AI55*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":4.9633001491566269},null,{"$f":"AC55*C55*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":3.2509052371212945},null,{"$f":"'6. UD2 Assumptions'!AE289","v":16.67130890831433},null,{"$f":"AO55*C55*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":6.251740840617874E-2},null,{"$f":"AQ55+(AS54*'5. UD2 Parameters'!$G$13)","v":1.1003462423629864},null,{"$f":"AS54*(1-'5. UD2 Parameters'!$G$13)","v":3.6967160849394061E-2},null,{"$f":"AU55*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.4644773899596038E-2},null,{"$f":"AO55*C55*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":2.0839136135392913E-2},null,{"$f":"'6. UD2 Assumptions'!AG289","v":41.678272270785833},null,{"$f":"BA55*C55*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":1.2503481681235749},null,{"$f":"BC55+BE54*'5. UD2 Parameters'!$G$14","v":14.414115089380232},null,{"$f":"BE54*(1-'5. UD2 Parameters'!$G$14)","v":0.95448079791473628},null,{"$f":"BG55*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.63632053194315752},null,{"$f":"BA55*C55*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.41678272270785832},null,{"$f":"'6. UD2 Assumptions'!AI289","v":2.5006963362471497},null,{"$f":"BM55*'5. UD2 Parameters'!$C$15*C55*'5. UD2 Parameters'!$C$28","v":3.7510445043707243E-3},null,{"$f":"BO55+(BQ54*'5. UD2 Parameters'!$G$15)","v":5.4065022364960774E-2},null,{"$f":"BQ54*(1-'5. UD2 Parameters'!$G$15)","v":2.5796528079514518E-3},null,{"$f":"BS55*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.7197685386343012E-3},null,null,null,{"$f":"'6. UD2 Assumptions'!AM289","v":15.573},null,{"$f":"BY55*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C55","v":0.3503925},null,{"$f":"CA55+CC54*'5. UD2 Parameters'!$G$16","v":7.5865851735642194},null,{"$f":"CC54*(1-'5. UD2 Parameters'!$G$16)","v":0.22037487547125159},null,{"$f":"CE55*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.14691658364750104},null,{"$f":"BY55*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C55","v":0.1167975},null,{"$f":"'6. UD2 Assumptions'!AO289","v":0.18939},null,{"$f":"CK55*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C55","v":2.1306375000000001E-3},null,{"$f":"CM55+CO54*'5. UD2 Parameters'!$G$17","v":1.3703268301992502E-2},null,{"$f":"CO54*(1-'5. UD2 Parameters'!$G$17)","v":2.1444646301487023E-3},null,{"$f":"CQ55*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.4296430867658015E-3},null,null,null,125.60670047292129,null,{"$f":"CW55*'5. UD2 Parameters'!$C$31","v":3140.1675118230323},null,125.60527082983452,null,{"$f":"DA55*'5. UD2 Parameters'!$C$31","v":3140.1317707458629},null,62.381351464946384,null,null,63.225349007974906,null,63.22391936488814,null,null,{"$f":"DH55*'5. UD2 Parameters'!$C$31","v":1580.6337251993727},null,{"$f":"DJ55*'5. UD2 Parameters'!$C$31","v":1580.5979841222036},null,null,71.011538632606701,null,2291.7263735821571,null,2049,null,125.60670047292129,3140.1675118230323,0,0]
[{"$f":"A55+1","v":2050},null,1,null,{"$f":"'6. UD2 Assumptions'!Y290","v":127.53551314860464},null,{"$f":"E56*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C56","v":18.173810623676161},null,{"$f":"G56+(I55*'5. UD2 Parameters'!$G$10)","v":53.012152316884034},null,{"$f":"I55*(1-'5. UD2 Parameters'!$G$10)","v":17.134356869585222},null,{"$f":"K56*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":11.422904579723481},null,{"$f":"E56*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C56","v":6.0579368745587203},null,{"$f":"'6. UD2 Assumptions'!AA290","v":425.11837716201546},null,{"$f":"Q56*C56*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":187.47720432844881},null,{"$f":"S56+U55*'5. UD2 Parameters'!$G$11","v":1084.4311190581936},null,{"$f":"U55*(1-'5. UD2 Parameters'!$G$11)","v":166.20991181021515},null,{"$f":"W56*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":110.80660787347676},null,{"$f":"Q56*C56*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":62.492401442816266},null,{"$f":"'6. UD2 Assumptions'!AC290","v":102.0284105188837},null,{"$f":"AC56*C56*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":9.9477700255911614},null,{"$f":"AE56+(AG55*'5. UD2 Parameters'!$G$12)","v":114.77689828985052},null,{"$f":"AG55*(1-'5. UD2 Parameters'!$G$12)","v":7.600969432906421},null,{"$f":"AI56*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.0673129552709471},null,{"$f":"AC56*C56*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":3.3159233418637206},null,{"$f":"'6. UD2 Assumptions'!AE290","v":17.004735086480618},null,{"$f":"AO56*C56*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":6.3767756574302323E-2},null,{"$f":"AQ56+(AS55*'5. UD2 Parameters'!$G$13)","v":1.1262680479586629},null,{"$f":"AS55*(1-'5. UD2 Parameters'!$G$13)","v":3.7845950978625802E-2},null,{"$f":"AU56*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.5230633985750532E-2},null,{"$f":"AO56*C56*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":2.1255918858100773E-2},null,{"$f":"'6. UD2 Assumptions'!AG290","v":42.511837716201548},null,{"$f":"BA56*C56*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":1.2753551314860465},null,{"$f":"BC56+BE55*'5. UD2 Parameters'!$G$14","v":14.714986960237249},null,{"$f":"BE55*(1-'5. UD2 Parameters'!$G$14)","v":0.97448326062902846},null,{"$f":"BG56*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.64965550708601894},null,{"$f":"BA56*C56*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.4251183771620155},null,{"$f":"'6. UD2 Assumptions'!AI290","v":2.550710262972093},null,{"$f":"BM56*'5. UD2 Parameters'!$C$15*C56*'5. UD2 Parameters'!$C$28","v":3.8260653944581398E-3},null,{"$f":"BO56+(BQ55*'5. UD2 Parameters'!$G$15)","v":5.525430550429801E-2},null,{"$f":"BQ55*(1-'5. UD2 Parameters'!$G$15)","v":2.6367822551209047E-3},null,{"$f":"BS56*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.7578548367472697E-3},null,null,null,{"$f":"'6. UD2 Assumptions'!AM290","v":15.573},null,{"$f":"BY56*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C56","v":0.3503925},null,{"$f":"CA56+CC55*'5. UD2 Parameters'!$G$16","v":7.7127601965707298},null,{"$f":"CC55*(1-'5. UD2 Parameters'!$G$16)","v":0.22421747699348915},null,{"$f":"CE56*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.14947831799565942},null,{"$f":"BY56*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C56","v":0.1167975},null,{"$f":"'6. UD2 Assumptions'!AO290","v":0.18939},null,{"$f":"CK56*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C56","v":2.1306375000000001E-3},null,{"$f":"CM56+CO55*'5. UD2 Parameters'!$G$17","v":1.3691602838771542E-2},null,{"$f":"CO55*(1-'5. UD2 Parameters'!$G$17)","v":2.1423029632209596E-3},null,{"$f":"CQ56*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.4282019754806397E-3},null,null,null,128.12437592435086,null,{"$f":"CW56*'5. UD2 Parameters'!$C$31","v":3203.1093981087715},null,128.12294772237539,null,{"$f":"DA56*'5. UD2 Parameters'!$C$31","v":3203.0736930593848},null,64.061473861187693,null,null,64.062902063163165,null,64.061473861187693,null,null,{"$f":"DH56*'5. UD2 Parameters'!$C$31","v":1601.5725515790791},null,{"$f":"DJ56*'5. UD2 Parameters'!$C$31","v":1601.5368465296924},null,null,72.429433455258817,null,2364.1558070374158,null,2050,null,128.12437592435086,3203.1093981087715,0,0]

{"sheet":"UD2_Sce2Comp","index":42,"n_rows":56,"n_cols":131,"rows_kept":56,"cut":false,"hidden":true,"merged":[[4,127,4,130],[3,107,3,108],[3,110,3,111],[3,112,3,113],[3,115,3,116],[3,117,3,118],[3,93,3,94],[3,95,3,96],[3,97,3,98],[3,99,3,100],[3,101,3,102],[3,83,3,84],[3,85,3,86],[3,87,3,88],[3,89,3,90],[3,91,3,92],[3,73,3,74],[3,75,3,76],[3,77,3,78],[3,79,3,80],[3,81,3,82],[3,63,3,64],[3,65,3,66],[3,67,3,68],[3,69,3,70],[3,71,3,72],[3,53,3,54],[3,55,3,56],[3,57,3,58],[3,59,3,60],[3,61,3,62],[3,43,3,44],[3,45,3,46],[3,47,3,48],[3,49,3,50],[3,51,3,52],[3,33,3,34],[3,35,3,36],[3,37,3,38],[3,39,3,40],[3,41,3,42],[3,23,3,24],[3,25,3,26],[3,27,3,28],[3,29,3,30],[3,31,3,32],[3,13,3,14],[3,15,3,16],[3,17,3,18],[3,19,3,20],[3,21,3,22],[3,3,3,4],[3,5,3,6],[3,7,3,8],[3,9,3,10],[3,11,3,12],[2,112,2,113],[2,115,2,116],[2,117,2,118],[2,120,2,123],[2,127,3,130],[3,120,3,121],[3,122,3,123],[1,120,1,121],[1,122,1,123],[2,0,4,0],[2,1,3,2],[2,3,2,14],[2,15,2,26],[2,27,2,38],[2,39,2,50],[2,51,2,62],[2,63,2,74],[2,75,2,86],[2,87,2,98],[2,99,2,102],[2,107,2,108],[2,109,7,109],[2,110,2,111],[0,11,0,14],[1,110,1,111],[1,112,1,113],[1,115,1,116],[1,117,1,118]]}
["HOME",null,"Emissions of CH4 from different waste components - Gg",null,null,null,null,null,null,null,null,"UD2-SCENARIO 2_COMPOSTING"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"With Industrial",null,"W/out industrial",null,null,"With Industrial",null,"W/out industrial",null,null,"Annual",null,"Cumula"]
["Year","MCF",null,"FOOD",null,null,null,null,null,null,null,null,null,null,null,"GARDEN",null,null,null,null,null,null,null,null,null,null,null,"PAPER",null,null,null,null,null,null,null,null,null,null,null,"WOOD",null,null,null,null,null,null,null,null,null,null,null,"TEXTILES",null,null,null,null,null,null,null,null,null,null,null,"NAPPIES",null,null,null,null,null,null,null,null,null,null,null,"SEWAGE SLUDGE",null,null,null,null,null,null,null,null,null,null,null,"INDUSTRIAL",null,null,null,null,null,null,null,null,null,null,null,"Total CH4 generated",null,null,null,null,null,null,null,"Recovered",null,"Assumptions: The capture of LFG in baseline increases to 2016 by value given at BD18.","Emissions",null,"Emissions",null,null,"Emissions",null,"Emissions",null,null,"stored C",null,null,null,null,null,null,"CHECK"]
[null,null,null,"Food (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Garden (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Paper (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Wood (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Textiles (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Nappies (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Sludge (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Industrial (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Qtotal (Gg CH4)",null,"Gg CO2e",null,null,null,null,null,"Gg CH4",null,null,"Gg CH4",null,"Gg CH4",null,null,"Gg CO2e",null,"Gg CO2e",null,null,"Gg C",null,"Gg C"]
[null,"TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER",null,"TNC","USER","TNC","USER",null,"TNC","USER","TNC","USER",null,"TNC","USER","TNC","USER",null,null,null,"Total CH4 generated"]
[2000,null,{"$f":"'5. UD2 Parameters'!C23","v":0.91},null,{"$f":"'6. UD2 Assumptions'!D297","v":29.904990459750007},null,{"$f":"E6*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C6","v":3.8779296378680823},null,{"$f":"G6","v":3.8779296378680823},null,0,null,{"$f":"K6*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0},null,{"$f":"E6*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C6","v":1.2926432126226941},null,{"$f":"'6. UD2 Assumptions'!F297","v":99.683301532500025},null,{"$f":"Q6*C6*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":40.003905738007582},null,{"$f":"S6","v":40.003905738007582},null,0,null,{"$f":"W6*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0},null,{"$f":"Q6*C6*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":13.334635246002527},null,{"$f":"'6. UD2 Assumptions'!H297","v":23.923992367800004},null,{"$f":"AC6*C6*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":2.1226562228330557},null,{"$f":"AE6","v":2.1226562228330557},null,0,null,{"$f":"AI6*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0},null,{"$f":"AC6*C6*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":0.70755207427768518},null,{"$f":"'6. UD2 Assumptions'!J297","v":3.987332061300001},null,{"$f":"AO6*C6*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":1.3606770659186255E-2},null,{"$f":"AQ6","v":1.3606770659186255E-2},null,0,null,{"$f":"AU6*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0},null,{"$f":"AO6*C6*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":4.5355902197287516E-3},null,{"$f":"'6. UD2 Assumptions'!L297","v":9.9683301532500028},null,{"$f":"BA6*C6*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.27213541318372508},null,{"$f":"BC6","v":0.27213541318372508},null,0,null,{"$f":"BG6*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0},null,{"$f":"BA6*C6*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":9.0711804394575032E-2},null,{"$f":"'6. UD2 Assumptions'!N297","v":0.59809980919500016},null,{"$f":"BM6*'5. UD2 Parameters'!$C$15*C6*'5. UD2 Parameters'!$C$28","v":8.1640623955117533E-4},null,{"$f":"BO6","v":8.1640623955117533E-4},null,0,null,{"$f":"BS6*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0},null,{"$f":"BM6*'5. UD2 Parameters'!$C$15*C6*(1-'5. UD2 Parameters'!$C$28)","v":2.7213541318372509E-4},null,{"$f":"'6. UD2 Assumptions'!R297","v":0},null,{"$f":"BY6*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C6","v":0},null,null,null,null,null,{"$f":"CE6*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0},null,null,null,{"$f":"'6. UD2 Assumptions'!T297","v":0},null,{"$f":"CK6*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C6","v":0},null,null,null,null,null,null,null,null,null,{"$f":"CS6+CG6+BU6+BI6+AW6+AK6+Y6+M6","v":0},null,{"$f":"CW6*'5. UD2 Parameters'!$C$31","v":0},null,{"$f":"CG6+BU6+BI6+AW6+AK6+Y6+M6","v":0},null,{"$f":"DA6*'5. UD2 Parameters'!$C$31","v":0},null,null,null,null,{"$f":"CW6-DE6","v":0},null,{"$f":"DA6-DE6","v":0},null,null,{"$f":"DH6*'5. UD2 Parameters'!$C$31","v":0},null,{"$f":"DJ6*'5. UD2 Parameters'!$C$31","v":0},null,null,{"$f":"CI6+BW6+BK6+AY6+AM6+AA6+O6","v":15.430350062930394},null,{"$f":"DR6","v":15.430350062930394},null,2000,null,0,0,{"$f":"DX6-CW6","v":0},{"$f":"DY6-CY6","v":0}]
[{"$f":"A6+1","v":2001},null,{"$f":"'5. UD2 Parameters'!C24","v":0.96},null,{"$f":"'6. UD2 Assumptions'!D298","v":40.483230837720001},null,{"$f":"E7*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C7","v":5.5381059786000968},null,{"$f":"G7+(I6*'5. UD2 Parameters'!$G$10)","v":8.1375599519787993},null,{"$f":"I6*(1-'5. UD2 Parameters'!$G$10)","v":1.2784756644893793},null,{"$f":"K7*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.85231710965958618},null,{"$f":"E7*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C7","v":1.846035326200032},null,{"$f":"'6. UD2 Assumptions'!F298","v":134.9441027924},null,{"$f":"Q7*C7*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":57.129935358190465},null,{"$f":"S7+U6*'5. UD2 Parameters'!$G$11","v":90.879823155785658},null,{"$f":"U6*(1-'5. UD2 Parameters'!$G$11)","v":6.2540179404123935},null,{"$f":"W7*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":4.169345293608262},null,{"$f":"Q7*C7*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":19.043311786063487},null,{"$f":"'6. UD2 Assumptions'!H298","v":32.386584670175999},null,{"$f":"AC7*C7*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":3.0313843251284736},null,{"$f":"AE7+(AG6*'5. UD2 Parameters'!$G$12)","v":5.0105358690829185},null,{"$f":"AG6*(1-'5. UD2 Parameters'!$G$12)","v":0.14350467887861115},null,{"$f":"AI7*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":9.5669785919074102E-2},null,{"$f":"AC7*C7*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.0104614417094913},null,{"$f":"'6. UD2 Assumptions'!J298","v":5.3977641116960005},null,{"$f":"AO7*C7*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":1.9431950802105601E-2},null,{"$f":"AQ7+(AS6*'5. UD2 Parameters'!$G$13)","v":3.2570722248390388E-2},null,{"$f":"AS6*(1-'5. UD2 Parameters'!$G$13)","v":4.6799921290146922E-4},null,{"$f":"AU7*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.1199947526764613E-4},null,{"$f":"AO7*C7*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":6.4773169340352002E-3},null,{"$f":"'6. UD2 Assumptions'!L298","v":13.49441027924},null,{"$f":"BA7*C7*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.38863901604211204},null,{"$f":"BC7+BE6*'5. UD2 Parameters'!$G$14","v":0.64237639347216902},null,{"$f":"BE6*(1-'5. UD2 Parameters'!$G$14)","v":1.8398035753668097E-2},null,{"$f":"BG7*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.2265357169112064E-2},null,{"$f":"BA7*C7*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.129546338680704},null,{"$f":"'6. UD2 Assumptions'!N298","v":0.80966461675440005},null,{"$f":"BM7*'5. UD2 Parameters'!$C$15*C7*'5. UD2 Parameters'!$C$28","v":1.1659170481263361E-3},null,{"$f":"BO7+(BQ6*'5. UD2 Parameters'!$G$15)","v":1.9425066855333927E-3},null,{"$f":"BQ6*(1-'5. UD2 Parameters'!$G$15)","v":3.9816602144118753E-5},null,{"$f":"BS7*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.6544401429412499E-5},null,{"$f":"BM7*'5. UD2 Parameters'!$C$15*C7*(1-'5. UD2 Parameters'!$C$28)","v":3.8863901604211201E-4},null,{"$f":"'6. UD2 Assumptions'!R298","v":0},null,{"$f":"BY7*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C7","v":0},null,null,null,null,null,{"$f":"CE7*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0},null,null,null,{"$f":"'6. UD2 Assumptions'!T298","v":0},null,{"$f":"CK7*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C7","v":0},null,null,null,null,null,null,null,null,null,{"$f":"CS7+CG7+BU7+BI7+AW7+AK7+Y7+M7","v":5.1299360902327313},null,{"$f":"CW7*'5. UD2 Parameters'!$C$31","v":128.24840225581829},null,{"$f":"CG7+BU7+BI7+AW7+AK7+Y7+M7","v":5.1299360902327313},null,{"$f":"DA7*'5. UD2 Parameters'!$C$31","v":128.24840225581829},null,null,null,null,5.1299360902327313,null,5.1299360902327313,null,null,{"$f":"DH7*'5. UD2 Parameters'!$C$31","v":128.24840225581829},null,{"$f":"DJ7*'5. UD2 Parameters'!$C$31","v":128.24840225581829},null,null,22.03622084860379,null,{"$f":"DR7+DT6","v":37.466570911534184},null,{"$f":"DV6+1","v":2001},null,5.1299360902327313,128.24840225581829,{"$f":"DX7-CW7","v":0},{"$f":"DY7-CY7","v":0}]
[{"$f":"A7+1","v":2002},null,{"$f":"'5. UD2 Parameters'!C25","v":1},null,{"$f":"'6. UD2 Assumptions'!D299","v":54.586830322499999},null,{"$f":"E8*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C8","v":7.7786233209562496},null,{"$f":"G8+(I7*'5. UD2 Parameters'!$G$10)","v":13.233392882584454},null,{"$f":"I7*(1-'5. UD2 Parameters'!$G$10)","v":2.6827903903505956},null,{"$f":"K8*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.7885269269003969},null,{"$f":"E8*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C8","v":2.59287444031875},null,{"$f":"'6. UD2 Assumptions'!F299","v":181.95610107499999},null,{"$f":"Q8*C8*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":80.242640574074983},null,{"$f":"S8+U7*'5. UD2 Parameters'!$G$11","v":156.91474990911269},null,{"$f":"U7*(1-'5. UD2 Parameters'!$G$11)","v":14.207713820747966},null,{"$f":"W8*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":9.4718092138319765},null,{"$f":"Q8*C8*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":26.747546858024997},null,{"$f":"'6. UD2 Assumptions'!H299","v":43.669464257999998},null,{"$f":"AC8*C8*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.2577727651549999},null,{"$f":"AE8+(AG7*'5. UD2 Parameters'!$G$12)","v":8.929565443904993},null,{"$f":"AG7*(1-'5. UD2 Parameters'!$G$12)","v":0.33874319033292577},null,{"$f":"AI8*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.22582879355528385},null,{"$f":"AC8*C8*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.419257588385},null,{"$f":"'6. UD2 Assumptions'!J299","v":7.2782440429999999},null,{"$f":"AO8*C8*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":2.7293415161250001E-2},null,{"$f":"AQ8+(AS7*'5. UD2 Parameters'!$G$13)","v":5.8743880975716582E-2},null,{"$f":"AS7*(1-'5. UD2 Parameters'!$G$13)","v":1.1202564339238064E-3},null,{"$f":"AU8*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":7.4683762261587095E-4},null,{"$f":"AO8*C8*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":9.0978050537499997E-3},null,{"$f":"'6. UD2 Assumptions'!L299","v":18.195610107499999},null,{"$f":"BA8*C8*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.54586830322500002},null,{"$f":"BC8+BE7*'5. UD2 Parameters'!$G$14","v":1.1448160825519222},null,{"$f":"BE7*(1-'5. UD2 Parameters'!$G$14)","v":4.3428614145246895E-2},null,{"$f":"BG8*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.8952409430164597E-2},null,{"$f":"BA8*C8*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.18195610107499999},null,{"$f":"'6. UD2 Assumptions'!N299","v":1.09173660645},null,{"$f":"BM8*'5. UD2 Parameters'!$C$15*C8*'5. UD2 Parameters'!$C$28","v":1.6376049096750002E-3},null,{"$f":"BO8+(BQ7*'5. UD2 Parameters'!$G$15)","v":3.4853744262437186E-3},null,{"$f":"BQ7*(1-'5. UD2 Parameters'!$G$15)","v":9.4737168964674105E-5},null,{"$f":"BS8*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":6.3158112643116061E-5},null,{"$f":"BM8*'5. UD2 Parameters'!$C$15*C8*(1-'5. UD2 Parameters'!$C$28)","v":5.4586830322500004E-4},null,{"$f":"'6. UD2 Assumptions'!R299","v":0},null,{"$f":"BY8*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C8","v":0},null,null,null,null,null,{"$f":"CE8*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0},null,null,null,{"$f":"'6. UD2 Assumptions'!T299","v":0},null,{"$f":"CK8*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C8","v":0},null,null,null,null,null,null,null,null,null,11.515927339453082,null,{"$f":"CW8*'5. UD2 Parameters'!$C$31","v":287.89818348632707},null,11.515927339453082,null,{"$f":"DA8*'5. UD2 Parameters'!$C$31","v":287.89818348632707},null,null,null,null,11.515927339453082,null,11.515927339453082,null,null,{"$f":"DH8*'5. UD2 Parameters'!$C$31","v":287.89818348632707},null,{"$f":"DJ8*'5. UD2 Parameters'!$C$31","v":287.89818348632707},null,null,30.951278661160721,null,{"$f":"DR8+DT7","v":68.417849572694905},null,{"$f":"DV7+1","v":2002},null,11.51592733945308,287.89818348632701,0,0]
[2003,null,{"$f":"C8","v":1},null,{"$f":"'6. UD2 Assumptions'!D300","v":55.867108239000004},null,{"$f":"E9*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C9","v":7.9610629240575008},null,{"$f":"G9+(I8*'5. UD2 Parameters'!$G$10)","v":16.831671450319213},null,{"$f":"I8*(1-'5. UD2 Parameters'!$G$10)","v":4.3627843563227406},null,{"$f":"K9*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.9085229042151601},null,{"$f":"E9*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C9","v":2.6536876413525001},null,{"$f":"'6. UD2 Assumptions'!F300","v":186.22369413000001},null,{"$f":"Q9*C9*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":82.124649111330001},null,{"$f":"S9+U8*'5. UD2 Parameters'!$G$11","v":214.50810281466897},null,{"$f":"U8*(1-'5. UD2 Parameters'!$G$11)","v":24.531296205773714},null,{"$f":"W9*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":16.354197470515807},null,{"$f":"Q9*C9*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":27.374883037109999},null,{"$f":"'6. UD2 Assumptions'!H300","v":44.693686591199999},null,{"$f":"AC9*C9*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.3576344426420004},null,{"$f":"AE9+(AG8*'5. UD2 Parameters'!$G$12)","v":12.683506076984731},null,{"$f":"AG8*(1-'5. UD2 Parameters'!$G$12)","v":0.60369380956226193},null,{"$f":"AI9*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.40246253970817458},null,{"$f":"AC9*C9*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.4525448142140001},null,{"$f":"'6. UD2 Assumptions'!J300","v":7.4489477652000007},null,{"$f":"AO9*C9*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":2.7933554119500003E-2},null,{"$f":"AQ9+(AS8*'5. UD2 Parameters'!$G$13)","v":8.4656963761641751E-2},null,{"$f":"AS8*(1-'5. UD2 Parameters'!$G$13)","v":2.0204713335748325E-3},null,{"$f":"AU9*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.3469808890498882E-3},null,{"$f":"AO9*C9*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":9.311184706500001E-3},null,{"$f":"'6. UD2 Assumptions'!L300","v":18.622369413000001},null,{"$f":"BA9*C9*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.55867108239000007},null,{"$f":"BC9+BE8*'5. UD2 Parameters'!$G$14","v":1.6260905226903504},null,{"$f":"BE8*(1-'5. UD2 Parameters'!$G$14)","v":7.7396642251572043E-2},null,{"$f":"BG9*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.1597761501048028E-2},null,{"$f":"BA9*C9*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.18622369413000001},null,{"$f":"'6. UD2 Assumptions'!N300","v":1.1173421647800001},null,{"$f":"BM9*'5. UD2 Parameters'!$C$15*C9*'5. UD2 Parameters'!$C$28","v":1.6760132471700002E-3},null,{"$f":"BO9+(BQ8*'5. UD2 Parameters'!$G$15)","v":4.991403956815319E-3},null,{"$f":"BQ8*(1-'5. UD2 Parameters'!$G$15)","v":1.6998371659839986E-4},null,{"$f":"BS9*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.1332247773226657E-4},null,{"$f":"BM9*'5. UD2 Parameters'!$C$15*C9*(1-'5. UD2 Parameters'!$C$28)","v":5.5867108239000005E-4},null,{"$f":"'6. UD2 Assumptions'!R300","v":0},null,{"$f":"BY9*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C9","v":0},null,null,null,null,null,{"$f":"CE9*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0},null,null,null,{"$f":"'6. UD2 Assumptions'!T300","v":0},null,{"$f":"CK9*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C9","v":0},null,null,null,null,null,null,null,null,null,19.718240979306973,null,{"$f":"CW9*'5. UD2 Parameters'!$C$31","v":492.95602448267431},null,19.718240979306973,null,{"$f":"DA9*'5. UD2 Parameters'!$C$31","v":492.95602448267431},null,null,0.15,null,19.718240979306973,null,19.718240979306973,null,null,{"$f":"DH9*'5. UD2 Parameters'!$C$31","v":492.95602448267431},null,{"$f":"DJ9*'5. UD2 Parameters'!$C$31","v":492.95602448267431},null,null,31.67720904259539,null,100.0950586152903,null,2003,null,19.718240979306973,492.95602448267431,0,0]
[2004,null,{"$f":"C9","v":1},null,{"$f":"'6. UD2 Assumptions'!D301","v":57.180621595499993},null,{"$f":"E10*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C10","v":8.1482385773587502},null,{"$f":"G10+(I9*'5. UD2 Parameters'!$G$10)","v":19.430845358793484},null,{"$f":"I9*(1-'5. UD2 Parameters'!$G$10)","v":5.5490646688844816},null,{"$f":"K10*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.6993764459229874},null,{"$f":"E10*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C10","v":2.7160795257862498},null,{"$f":"'6. UD2 Assumptions'!F301","v":190.60207198499998},null,{"$f":"Q10*C10*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":84.055513745384985},null,{"$f":"S10+U9*'5. UD2 Parameters'!$G$11","v":265.02845296496093},null,{"$f":"U9*(1-'5. UD2 Parameters'!$G$11)","v":33.535163595093053},null,{"$f":"W10*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":22.356775730062033},null,{"$f":"Q10*C10*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":28.018504581794996},null,{"$f":"'6. UD2 Assumptions'!H301","v":45.744497276399997},null,{"$f":"AC10*C10*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.4600884844489999},null,{"$f":"AE10+(AG9*'5. UD2 Parameters'!$G$12)","v":16.286111165369103},null,{"$f":"AG9*(1-'5. UD2 Parameters'!$G$12)","v":0.8574833960646292},null,{"$f":"AI10*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.57165559737641947},null,{"$f":"AC10*C10*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.4866961614829999},null,{"$f":"'6. UD2 Assumptions'!J301","v":7.6240828793999995},null,{"$f":"AO10*C10*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":2.8590310797749999E-2},null,{"$f":"AQ10+(AS9*'5. UD2 Parameters'!$G$13)","v":0.11033553352991181},null,{"$f":"AS9*(1-'5. UD2 Parameters'!$G$13)","v":2.9117410294799487E-3},null,{"$f":"AU10*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.9411606863199656E-3},null,{"$f":"AO10*C10*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":9.5301035992500002E-3},null,{"$f":"'6. UD2 Assumptions'!L301","v":19.060207198499999},null,{"$f":"BA10*C10*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.57180621595499992},null,{"$f":"BC10+BE9*'5. UD2 Parameters'!$G$14","v":2.0879629699191158},null,{"$f":"BE9*(1-'5. UD2 Parameters'!$G$14)","v":0.10993376872623453},null,{"$f":"BG10*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":7.3289179150823017E-2},null,{"$f":"BA10*C10*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.19060207198499998},null,{"$f":"'6. UD2 Assumptions'!N301","v":1.1436124319099998},null,{"$f":"BM10*'5. UD2 Parameters'!$C$15*C10*'5. UD2 Parameters'!$C$28","v":1.7154186478649999E-3},null,{"$f":"BO10+(BQ9*'5. UD2 Parameters'!$G$15)","v":6.4633889611570225E-3},null,{"$f":"BQ9*(1-'5. UD2 Parameters'!$G$15)","v":2.4343364352329632E-4},null,{"$f":"BS10*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.6228909568219755E-4},null,{"$f":"BM10*'5. UD2 Parameters'!$C$15*C10*(1-'5. UD2 Parameters'!$C$28)","v":5.7180621595499998E-4},null,{"$f":"'6. UD2 Assumptions'!R301","v":0},null,{"$f":"BY10*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C10","v":0},null,null,null,null,null,{"$f":"CE10*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0},null,null,null,{"$f":"'6. UD2 Assumptions'!T301","v":0},null,{"$f":"CK10*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C10","v":0},null,null,null,null,null,null,null,null,null,26.703200402294264,null,{"$f":"CW10*'5. UD2 Parameters'!$C$31","v":667.58001005735662},null,26.703200402294264,null,{"$f":"DA10*'5. UD2 Parameters'!$C$31","v":667.58001005735662},null,null,null,null,26.703200402294264,null,26.703200402294264,null,null,{"$f":"DH10*'5. UD2 Parameters'!$C$31","v":667.58001005735662},null,{"$f":"DJ10*'5. UD2 Parameters'!$C$31","v":667.58001005735662},null,null,32.421984250864455,null,132.51704286615475,null,2004,null,26.703200402294264,667.58001005735662,0,0]
[2005,null,1,null,{"$f":"'6. UD2 Assumptions'!D302","v":58.526479286999994},null,{"$f":"E11*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C11","v":8.3400232983974991},null,{"$f":"G11+(I10*'5. UD2 Parameters'!$G$10)","v":21.364908453815335},null,{"$f":"I10*(1-'5. UD2 Parameters'!$G$10)","v":6.4059602033756473},null,{"$f":"K11*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":4.2706401355837649},null,{"$f":"E11*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C11","v":2.7800077661324996},null,{"$f":"'6. UD2 Assumptions'!F302","v":195.08826428999998},null,{"$f":"Q11*C11*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":86.033924551889996},null,{"$f":"S11+U10*'5. UD2 Parameters'!$G$11","v":309.62910571539709},null,{"$f":"U10*(1-'5. UD2 Parameters'!$G$11)","v":41.433271801453863},null,{"$f":"W11*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":27.622181200969241},null,{"$f":"Q11*C11*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":28.677974850629997},null,{"$f":"'6. UD2 Assumptions'!H302","v":46.821183429599998},null,{"$f":"AC11*C11*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.5650653843859992},null,{"$f":"AE11+(AG10*'5. UD2 Parameters'!$G$12)","v":19.75013478527741},null,{"$f":"AG10*(1-'5. UD2 Parameters'!$G$12)","v":1.1010417644776902},null,{"$f":"AI11*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.7340278429851268},null,{"$f":"AC11*C11*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.5216884614619999},null,{"$f":"'6. UD2 Assumptions'!J302","v":7.8035305715999996},null,{"$f":"AO11*C11*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":2.92632396435E-2},null,{"$f":"AQ11+(AS10*'5. UD2 Parameters'!$G$13)","v":0.13580382842565117},null,{"$f":"AS10*(1-'5. UD2 Parameters'!$G$13)","v":3.7949447477606353E-3},null,{"$f":"AU11*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.5299631651737567E-3},null,{"$f":"AO11*C11*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":9.7544132144999993E-3},null,{"$f":"'6. UD2 Assumptions'!L302","v":19.508826428999999},null,{"$f":"BA11*C11*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.58526479286999999},null,{"$f":"BC11+BE10*'5. UD2 Parameters'!$G$14","v":2.5320685622150529},null,{"$f":"BE10*(1-'5. UD2 Parameters'!$G$14)","v":0.14115920057406284},null,{"$f":"BG11*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":9.4106133716041887E-2},null,{"$f":"BA11*C11*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.19508826429000001},null,{"$f":"'6. UD2 Assumptions'!N302","v":1.17052958574},null,{"$f":"BM11*'5. UD2 Parameters'!$C$15*C11*'5. UD2 Parameters'!$C$28","v":1.7557943786099999E-3},null,{"$f":"BO11+(BQ10*'5. UD2 Parameters'!$G$15)","v":7.9039601404556625E-3},null,{"$f":"BQ10*(1-'5. UD2 Parameters'!$G$15)","v":3.1522319931136017E-4},null,{"$f":"BS11*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.1014879954090677E-4},null,{"$f":"BM11*'5. UD2 Parameters'!$C$15*C11*(1-'5. UD2 Parameters'!$C$28)","v":5.8526479286999996E-4},null,{"$f":"'6. UD2 Assumptions'!R302","v":5.9130000000000003},null,{"$f":"BY11*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C11","v":0.13304250000000001},null,{"$f":"CA11","v":0.13304250000000001},null,null,null,{"$f":"CE11*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0},null,{"$f":"BY11*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C11","v":4.4347499999999998E-2},null,{"$f":"'6. UD2 Assumptions'!T302","v":0.53685400000000005},null,{"$f":"CK11*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C11","v":6.0396075000000004E-3},null,{"$f":"CM11","v":6.0396075000000004E-3},null,0,null,{"$f":"CQ11*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0},null,null,null,32.723695425218892,null,{"$f":"CW11*'5. UD2 Parameters'!$C$31","v":818.09238563047234},null,32.723695425218892,null,{"$f":"DA11*'5. UD2 Parameters'!$C$31","v":818.09238563047234},null,null,null,null,32.723695425218892,null,32.723695425218892,null,null,{"$f":"DH11*'5. UD2 Parameters'!$C$31","v":818.09238563047234},null,{"$f":"DJ11*'5. UD2 Parameters'!$C$31","v":818.09238563047234},null,null,33.229446520521869,null,165.74648938667661,null,2005,null,32.723695425218892,818.09238563047234,0,0]
[2006,null,1,null,{"$f":"'6. UD2 Assumptions'!D303","v":61.056597101999998},null,{"$f":"E12*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C12","v":8.7005650870349989},null,{"$f":"G12+(I11*'5. UD2 Parameters'!$G$10)","v":23.021891505343714},null,{"$f":"I11*(1-'5. UD2 Parameters'!$G$10)","v":7.0435820355066197},null,{"$f":"K12*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":4.6957213570044125},null,{"$f":"E12*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C12","v":2.9001883623449998},null,{"$f":"'6. UD2 Assumptions'!F303","v":203.52199034},null,{"$f":"Q12*C12*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":89.753197739939992},null,{"$f":"S12+U11*'5. UD2 Parameters'!$G$11","v":350.97638042622276},null,{"$f":"U11*(1-'5. UD2 Parameters'!$G$11)","v":48.405923029114305},null,{"$f":"W12*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":32.270615352742865},null,{"$f":"Q12*C12*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":29.917732579979997},null,{"$f":"'6. UD2 Assumptions'!H303","v":48.845277681599995},null,{"$f":"AC12*C12*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.7624145739559998},null,{"$f":"AE12+(AG11*'5. UD2 Parameters'!$G$12)","v":23.177318190058152},null,{"$f":"AG11*(1-'5. UD2 Parameters'!$G$12)","v":1.3352311691752603},null,{"$f":"AI12*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.89015411278350687},null,{"$f":"AC12*C12*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.5874715246519999},null,{"$f":"'6. UD2 Assumptions'!J303","v":8.140879613600001},null,{"$f":"AO12*C12*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":3.0528298551000005E-2},null,{"$f":"AQ12+(AS11*'5. UD2 Parameters'!$G$13)","v":0.16166121082732204},null,{"$f":"AS11*(1-'5. UD2 Parameters'!$G$13)","v":4.6709161493291348E-3},null,{"$f":"AU12*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.1139440995527562E-3},null,{"$f":"AO12*C12*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.0176099517000001E-2},null,{"$f":"'6. UD2 Assumptions'!L303","v":20.352199034000002},null,{"$f":"BA12*C12*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.61056597101999999},null,{"$f":"BC12+BE11*'5. UD2 Parameters'!$G$14","v":2.9714510500074551},null,{"$f":"BE11*(1-'5. UD2 Parameters'!$G$14)","v":0.17118348322759749},null,{"$f":"BG12*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.11412232215173165},null,{"$f":"BA12*C12*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.20352199034000001},null,{"$f":"'6. UD2 Assumptions'!N303","v":1.22113194204},null,{"$f":"BM12*'5. UD2 Parameters'!$C$15*C12*'5. UD2 Parameters'!$C$28","v":1.8316979130599998E-3},null,{"$f":"BO12+(BQ11*'5. UD2 Parameters'!$G$15)","v":9.350177368742222E-3},null,{"$f":"BQ11*(1-'5. UD2 Parameters'!$G$15)","v":3.8548068477343994E-4},null,{"$f":"BS12*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.5698712318229328E-4},null,{"$f":"BM12*'5. UD2 Parameters'!$C$15*C12*(1-'5. UD2 Parameters'!$C$28)","v":6.1056597101999995E-4},null,{"$f":"'6. UD2 Assumptions'!R303","v":8.0559999999999992},null,{"$f":"BY12*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C12","v":0.18125999999999998},null,{"$f":"CA12+CC11*'5. UD2 Parameters'!$G$16","v":0.31037049989712739},null,{"$f":"CC11*(1-'5. UD2 Parameters'!$G$16)","v":3.9320001028726043E-3},null,{"$f":"CE12*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.6213334019150694E-3},null,{"$f":"BY12*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C12","v":6.0419999999999995E-2},null,{"$f":"'6. UD2 Assumptions'!T303","v":0.49882600000000005},null,{"$f":"CK12*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C12","v":5.6117925000000006E-3},null,{"$f":"CM12+CO11*'5. UD2 Parameters'!$G$17","v":1.0707196853801644E-2},null,{"$f":"CO11*(1-'5. UD2 Parameters'!$G$17)","v":9.442031461983566E-4},null,{"$f":"CQ12*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":6.2946876413223773E-4},null,null,null,37.9772348780713,null,{"$f":"CW12*'5. UD2 Parameters'!$C$31","v":949.43087195178248},null,37.976605409307169,null,{"$f":"DA12*'5. UD2 Parameters'!$C$31","v":949.41513523267918},null,null,null,null,37.9772348780713,null,37.976605409307169,null,null,{"$f":"DH12*'5. UD2 Parameters'!$C$31","v":949.43087195178248},null,{"$f":"DJ12*'5. UD2 Parameters'!$C$31","v":949.41513523267918},null,null,34.680121122805019,null,200.42661050948163,null,2006,null,37.977234878071286,949.43087195178214,0,0]
[2007,null,1,null,{"$f":"'6. UD2 Assumptions'!D304","v":59.162898941999998},null,{"$f":"E13*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C13","v":8.4307130992349997},null,{"$f":"G13+(I12*'5. UD2 Parameters'!$G$10)","v":23.862748472924494},null,{"$f":"I12*(1-'5. UD2 Parameters'!$G$10)","v":7.5898561316542219},null,{"$f":"K13*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.059904087769481},null,{"$f":"E13*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C13","v":2.810237699745},null,{"$f":"'6. UD2 Assumptions'!F304","v":197.20966314},null,{"$f":"Q13*C13*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":86.969461444739991},null,{"$f":"S13+U12*'5. UD2 Parameters'!$G$11","v":383.0758850666918},null,{"$f":"U12*(1-'5. UD2 Parameters'!$G$11)","v":54.869956804270942},null,{"$f":"W13*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":36.57997120284729},null,{"$f":"Q13*C13*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":28.989820481579997},null,{"$f":"'6. UD2 Assumptions'!H304","v":47.330319153600001},null,{"$f":"AC13*C13*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.6147061174760005},null,{"$f":"AE13+(AG12*'5. UD2 Parameters'!$G$12)","v":26.22509435987994},null,{"$f":"AG12*(1-'5. UD2 Parameters'!$G$12)","v":1.5669299476542125},null,{"$f":"AI13*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.0446199651028083},null,{"$f":"AC13*C13*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.5382353724920002},null,{"$f":"'6. UD2 Assumptions'!J304","v":7.8883865256000005},null,{"$f":"AO13*C13*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":2.9581449471000006E-2},null,{"$f":"AQ13+(AS12*'5. UD2 Parameters'!$G$13)","v":0.18568239024461852},null,{"$f":"AS12*(1-'5. UD2 Parameters'!$G$13)","v":5.5602700537035312E-3},null,{"$f":"AU13*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.7068467024690206E-3},null,{"$f":"AO13*C13*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":9.8604831570000013E-3},null,{"$f":"'6. UD2 Assumptions'!L304","v":19.720966314000002},null,{"$f":"BA13*C13*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.59162898942000008},null,{"$f":"BC13+BE12*'5. UD2 Parameters'!$G$14","v":3.3621915845999921},null,{"$f":"BE12*(1-'5. UD2 Parameters'!$G$14)","v":0.20088845482746312},null,{"$f":"BG13*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.13392563655164208},null,{"$f":"BA13*C13*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.19720966314000002},null,{"$f":"'6. UD2 Assumptions'!N304","v":1.1832579788399999},null,{"$f":"BM13*'5. UD2 Parameters'!$C$15*C13*'5. UD2 Parameters'!$C$28","v":1.77488696826E-3},null,{"$f":"BO13+(BQ12*'5. UD2 Parameters'!$G$15)","v":1.0669050805708263E-2},null,{"$f":"BQ12*(1-'5. UD2 Parameters'!$G$15)","v":4.5601353129395768E-4},null,{"$f":"BS13*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.0400902086263844E-4},null,{"$f":"BM13*'5. UD2 Parameters'!$C$15*C13*(1-'5. UD2 Parameters'!$C$28)","v":5.9162898942E-4},null,{"$f":"'6. UD2 Assumptions'!R304","v":13.077000000000002},null,{"$f":"BY13*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C13","v":0.29423250000000001},null,{"$f":"CA13+CC12*'5. UD2 Parameters'!$G$16","v":0.59543016537038507},null,{"$f":"CC12*(1-'5. UD2 Parameters'!$G$16)","v":9.1728345267424044E-3},null,{"$f":"CE13*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":6.1152230178282696E-3},null,{"$f":"BY13*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C13","v":9.8077500000000012E-2},null,{"$f":"'6. UD2 Assumptions'!T304","v":0.88669200000000004},null,{"$f":"CK13*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C13","v":9.9752850000000004E-3},null,{"$f":"CM13+CO12*'5. UD2 Parameters'!$G$17","v":1.900857026992394E-2},null,{"$f":"CO12*(1-'5. UD2 Parameters'!$G$17)","v":1.6739115838777035E-3},null,{"$f":"CQ13*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.1159410559184689E-3},null,null,null,42.829662912068301,null,{"$f":"CW13*'5. UD2 Parameters'!$C$31","v":1070.7415728017074},null,42.828546971012379,null,{"$f":"DA13*'5. UD2 Parameters'!$C$31","v":1070.7136742753096},null,null,null,null,42.829662912068301,null,42.828546971012379,null,null,{"$f":"DH13*'5. UD2 Parameters'!$C$31","v":1070.7415728017074},null,{"$f":"DJ13*'5. UD2 Parameters'!$C$31","v":1070.7136742753096},null,null,33.644032829103416,null,234.07064333858506,null,2007,null,42.829662912068301,1070.7415728017074,0,0]
[2008,null,1,null,{"$f":"'6. UD2 Assumptions'!D305","v":59.923617104999998},null,{"$f":"E14*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C14","v":8.5391154374624989},null,{"$f":"G14+(I13*'5. UD2 Parameters'!$G$10)","v":24.534794092370127},null,{"$f":"I13*(1-'5. UD2 Parameters'!$G$10)","v":7.8670698180168648},null,{"$f":"K14*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.2447132120112432},null,{"$f":"E14*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C14","v":2.8463718124874999},null,{"$f":"'6. UD2 Assumptions'!F305","v":199.74539035000001},null,{"$f":"Q14*C14*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":88.087717144349995},null,{"$f":"S14+U13*'5. UD2 Parameters'!$G$11","v":411.27536346163788},null,{"$f":"U13*(1-'5. UD2 Parameters'!$G$11)","v":59.888238749403897},null,{"$f":"W14*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":39.925492499602598},null,{"$f":"Q14*C14*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":29.362572381450001},null,{"$f":"'6. UD2 Assumptions'!H305","v":47.938893684},null,{"$f":"AC14*C14*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.6740421341900005},null,{"$f":"AE14+(AG13*'5. UD2 Parameters'!$G$12)","v":29.126158041792397},null,{"$f":"AG13*(1-'5. UD2 Parameters'!$G$12)","v":1.7729784522775434},null,{"$f":"AI14*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.1819856348516955},null,{"$f":"AC14*C14*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.5580140447300002},null,{"$f":"'6. UD2 Assumptions'!J305","v":7.9898156140000003},null,{"$f":"AO14*C14*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":2.9961808552500004E-2},null,{"$f":"AQ14+(AS13*'5. UD2 Parameters'!$G$13)","v":0.20925773027635478},null,{"$f":"AS13*(1-'5. UD2 Parameters'!$G$13)","v":6.3864685207637561E-3},null,{"$f":"AU14*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":4.2576456805091707E-3},null,{"$f":"AO14*C14*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":9.9872695175000012E-3},null,{"$f":"'6. UD2 Assumptions'!L305","v":19.974539035000003},null,{"$f":"BA14*C14*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.59923617105000004},null,{"$f":"BC14+BE13*'5. UD2 Parameters'!$G$14","v":3.7341228258708199},null,{"$f":"BE13*(1-'5. UD2 Parameters'!$G$14)","v":0.22730492977917222},null,{"$f":"BG14*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.15153661985278147},null,{"$f":"BA14*C14*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.19974539035000002},null,{"$f":"'6. UD2 Assumptions'!N305","v":1.1984723421000001},null,{"$f":"BM14*'5. UD2 Parameters'!$C$15*C14*'5. UD2 Parameters'!$C$28","v":1.7977085131500002E-3},null,{"$f":"BO14+(BQ13*'5. UD2 Parameters'!$G$15)","v":1.194642357103275E-2},null,{"$f":"BQ13*(1-'5. UD2 Parameters'!$G$15)","v":5.203357478255128E-4},null,{"$f":"BS14*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.4689049855034183E-4},null,{"$f":"BM14*'5. UD2 Parameters'!$C$15*C14*(1-'5. UD2 Parameters'!$C$28)","v":5.9923617105000007E-4},null,{"$f":"'6. UD2 Assumptions'!R305","v":12.148},null,{"$f":"BY14*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C14","v":0.27332999999999996},null,{"$f":"CA14+CC13*'5. UD2 Parameters'!$G$16","v":0.85116254452373974},null,{"$f":"CC13*(1-'5. UD2 Parameters'!$G$16)","v":1.7597620846645286E-2},null,{"$f":"CE14*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.1731747231096858E-2},null,{"$f":"BY14*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C14","v":9.1109999999999997E-2},null,{"$f":"'6. UD2 Assumptions'!T305","v":0.79310400000000003},null,{"$f":"CK14*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C14","v":8.9224200000000004E-3},null,{"$f":"CM14+CO13*'5. UD2 Parameters'!$G$17","v":2.4959281950534852E-2},null,{"$f":"CO13*(1-'5. UD2 Parameters'!$G$17)","v":2.9717083193890872E-3},null,{"$f":"CQ14*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.9811388795927245E-3},null,null,null,46.522045388608063,null,{"$f":"CW14*'5. UD2 Parameters'!$C$31","v":1163.0511347152017},null,46.52006424972847,null,{"$f":"DA14*'5. UD2 Parameters'!$C$31","v":1163.0016062432117},null,null,null,null,46.522045388608063,null,46.52006424972847,null,null,{"$f":"DH14*'5. UD2 Parameters'!$C$31","v":1163.0511347152017},null,{"$f":"DJ14*'5. UD2 Parameters'!$C$31","v":1163.0016062432117},null,null,34.068400134706053,null,268.13904347329111,null,2008,null,46.522045388608056,1163.0511347152014,0,0]
[2009,null,1,null,{"$f":"'6. UD2 Assumptions'!D306","v":62.391682431},null,{"$f":"E15*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C15","v":8.8908147464175009},null,{"$f":"G15+(I14*'5. UD2 Parameters'!$G$10)","v":25.336979051889976},null,{"$f":"I14*(1-'5. UD2 Parameters'!$G$10)","v":8.088629786897652},null,{"$f":"K15*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.3924198579317677},null,{"$f":"E15*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C15","v":2.9636049154725002},null,{"$f":"'6. UD2 Assumptions'!F306","v":207.97227477000001},null,{"$f":"Q15*C15*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":91.71577317357},null,{"$f":"S15+U14*'5. UD2 Parameters'!$G$11","v":438.6943272590438},null,{"$f":"U14*(1-'5. UD2 Parameters'!$G$11)","v":64.296809376164106},null,{"$f":"W15*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":42.864539584109401},null,{"$f":"Q15*C15*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":30.571924391189999},null,{"$f":"'6. UD2 Assumptions'!H306","v":49.9133459448},null,{"$f":"AC15*C15*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.8665512296180005},null,{"$f":"AE15+(AG14*'5. UD2 Parameters'!$G$12)","v":32.023600985389166},null,{"$f":"AG14*(1-'5. UD2 Parameters'!$G$12)","v":1.9691082860212299},null,{"$f":"AI15*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.3127388573474865},null,{"$f":"AC15*C15*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.622183743206},null,{"$f":"'6. UD2 Assumptions'!J306","v":8.3188909907999999},null,{"$f":"AO15*C15*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":3.1195841215500002E-2},null,{"$f":"AQ15+(AS14*'5. UD2 Parameters'!$G$13)","v":0.23325623896411313},null,{"$f":"AS14*(1-'5. UD2 Parameters'!$G$13)","v":7.1973325277416541E-3},null,{"$f":"AU15*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":4.7982216851611024E-3},null,{"$f":"AO15*C15*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.03986137385E-2},null,{"$f":"'6. UD2 Assumptions'!L306","v":20.797227477000003},null,{"$f":"BA15*C15*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.62391682431000017},null,{"$f":"BC15+BE14*'5. UD2 Parameters'!$G$14","v":4.1055898699216886},null,{"$f":"BE14*(1-'5. UD2 Parameters'!$G$14)","v":0.25244978025913201},null,{"$f":"BG15*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.168299853506088},null,{"$f":"BA15*C15*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.20797227477000005},null,{"$f":"'6. UD2 Assumptions'!N306","v":1.2478336486200001},null,{"$f":"BM15*'5. UD2 Parameters'!$C$15*C15*'5. UD2 Parameters'!$C$28","v":1.8717504729300004E-3},null,{"$f":"BO15+(BQ14*'5. UD2 Parameters'!$G$15)","v":1.3235540091245248E-2},null,{"$f":"BQ14*(1-'5. UD2 Parameters'!$G$15)","v":5.8263395271750237E-4},null,{"$f":"BS15*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.8842263514500156E-4},null,{"$f":"BM15*'5. UD2 Parameters'!$C$15*C15*(1-'5. UD2 Parameters'!$C$28)","v":6.2391682431000011E-4},null,{"$f":"'6. UD2 Assumptions'!R306","v":9.1259999999999994},null,{"$f":"BY15*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C15","v":0.20533499999999999},null,{"$f":"CA15+CC14*'5. UD2 Parameters'!$G$16","v":1.0313418896568465},null,{"$f":"CC14*(1-'5. UD2 Parameters'!$G$16)","v":2.51556548668933E-2},null,{"$f":"CE15*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.6770436577928864E-2},null,{"$f":"BY15*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C15","v":6.8444999999999992E-2},null,{"$f":"'6. UD2 Assumptions'!T306","v":1.1668799999999999},null,{"$f":"CK15*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C15","v":1.3127399999999997E-2},null,{"$f":"CM15+CO14*'5. UD2 Parameters'!$G$17","v":3.4184668029175413E-2},null,{"$f":"CO14*(1-'5. UD2 Parameters'!$G$17)","v":3.902013921359436E-3},null,{"$f":"CQ15*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.601342614239624E-3},null,null,null,49.762556576407221,null,{"$f":"CW15*'5. UD2 Parameters'!$C$31","v":1244.0639144101806},null,49.759955233792979,null,{"$f":"DA15*'5. UD2 Parameters'!$C$31","v":1243.9988808448245},null,11.9,null,null,37.862556576407222,null,37.859955233792981,null,null,{"$f":"DH15*'5. UD2 Parameters'!$C$31","v":946.56391441018059},null,{"$f":"DJ15*'5. UD2 Parameters'!$C$31","v":946.4988808448245},null,null,35.445152855201307,null,303.5841963284924,null,2009,null,49.762556576407221,1244.0639144101806,0,0]
[2010,null,1,null,{"$f":"'6. UD2 Assumptions'!D307","v":64.153748977500001},null,{"$f":"E16*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C16","v":9.1419092292937503},null,{"$f":"G16+(I15*'5. UD2 Parameters'!$G$10)","v":26.125794193760669},null,{"$f":"I15*(1-'5. UD2 Parameters'!$G$10)","v":8.3530940874230577},null,{"$f":"K16*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.5687293916153715},null,{"$f":"E16*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C16","v":3.0473030764312501},null,{"$f":"'6. UD2 Assumptions'!F307","v":213.845829925},null,{"$f":"Q16*C16*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":94.306010996924996},null,{"$f":"S16+U15*'5. UD2 Parameters'!$G$11","v":464.41698014580015},null,{"$f":"U15*(1-'5. UD2 Parameters'!$G$11)","v":68.583358110168675},null,{"$f":"W16*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":45.722238740112445},null,{"$f":"Q16*C16*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":31.435336998975},null,{"$f":"'6. UD2 Assumptions'!H307","v":51.322999181999997},null,{"$f":"AC16*C16*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":5.0039924202449999},null,{"$f":"AE16+(AG15*'5. UD2 Parameters'!$G$12)","v":34.862600070155892},null,{"$f":"AG15*(1-'5. UD2 Parameters'!$G$12)","v":2.1649933354782722},null,{"$f":"AI16*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.4433288903188481},null,{"$f":"AC16*C16*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.667997473415},null,{"$f":"'6. UD2 Assumptions'!J307","v":8.5538331969999994},null,{"$f":"AO16*C16*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":3.2076874488749997E-2},null,{"$f":"AQ16+(AS15*'5. UD2 Parameters'!$G$13)","v":0.25731036220836684},null,{"$f":"AS15*(1-'5. UD2 Parameters'!$G$13)","v":8.0227512444962772E-3},null,{"$f":"AU16*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.3485008296641845E-3},null,{"$f":"AO16*C16*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.0692291496249999E-2},null,{"$f":"'6. UD2 Assumptions'!L307","v":21.3845829925},null,{"$f":"BA16*C16*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.64153748977500002},null,{"$f":"BC16+BE15*'5. UD2 Parameters'!$G$14","v":4.4695641115584488},null,{"$f":"BE15*(1-'5. UD2 Parameters'!$G$14)","v":0.27756324813824007},null,{"$f":"BG16*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.18504216542549337},null,{"$f":"BA16*C16*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.21384582992500001},null,{"$f":"'6. UD2 Assumptions'!N307","v":1.28307497955},null,{"$f":"BM16*'5. UD2 Parameters'!$C$15*C16*'5. UD2 Parameters'!$C$28","v":1.9246124693250001E-3},null,{"$f":"BO16+(BQ15*'5. UD2 Parameters'!$G$15)","v":1.4514647653276345E-2},null,{"$f":"BQ15*(1-'5. UD2 Parameters'!$G$15)","v":6.4550490729390285E-4},null,{"$f":"BS16*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":4.3033660486260187E-4},null,{"$f":"BM16*'5. UD2 Parameters'!$C$15*C16*(1-'5. UD2 Parameters'!$C$28)","v":6.4153748977500004E-4},null,{"$f":"'6. UD2 Assumptions'!R307","v":10.949},null,{"$f":"BY16*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C16","v":0.24635249999999997},null,{"$f":"CA16+CC15*'5. UD2 Parameters'!$G$16","v":1.2472136303789649},null,{"$f":"CC15*(1-'5. UD2 Parameters'!$G$16)","v":3.0480759277881474E-2},null,{"$f":"CE16*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.0320506185254314E-2},null,{"$f":"BY16*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C16","v":8.2117499999999996E-2},null,{"$f":"'6. UD2 Assumptions'!T307","v":1.131624},null,{"$f":"CK16*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C16","v":1.2730769999999999E-2},null,{"$f":"CM16+CO15*'5. UD2 Parameters'!$G$17","v":4.1571171683242536E-2},null,{"$f":"CO15*(1-'5. UD2 Parameters'!$G$17)","v":5.3442663459328764E-3},null,{"$f":"CQ16*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.5628442306219173E-3},null,null,null,52.94900137532256,null,{"$f":"CW16*'5. UD2 Parameters'!$C$31","v":1323.725034383064},null,52.945438531091938,null,{"$f":"DA16*'5. UD2 Parameters'!$C$31","v":1323.6359632772985},null,9,null,null,43.94900137532256,null,43.945438531091938,null,null,{"$f":"DH16*'5. UD2 Parameters'!$C$31","v":1098.725034383064},null,{"$f":"DJ16*'5. UD2 Parameters'!$C$31","v":1098.6359632772985},null,null,36.457934707732271,null,340.04213103622465,null,2010,null,52.949001375322553,1323.7250343830638,0,0]
[2011,null,1,null,{"$f":"'6. UD2 Assumptions'!D308","v":62.174060999999995},null,{"$f":"E17*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C17","v":8.8598036924999999},null,{"$f":"G17+(I16*'5. UD2 Parameters'!$G$10)","v":26.372447259179289},null,{"$f":"I16*(1-'5. UD2 Parameters'!$G$10)","v":8.613150627081378},null,{"$f":"K17*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.7421004180542514},null,{"$f":"E17*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C17","v":2.9532678975},null,{"$f":"'6. UD2 Assumptions'!F308","v":207.24687},null,{"$f":"Q17*C17*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":91.395869669999996},null,{"$f":"S17+U16*'5. UD2 Parameters'!$G$11","v":483.20813604895284},null,{"$f":"U16*(1-'5. UD2 Parameters'!$G$11)","v":72.604713766847297},null,{"$f":"W17*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":48.403142511231529},null,{"$f":"Q17*C17*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":30.465289889999998},null,{"$f":"'6. UD2 Assumptions'!H308","v":49.739248799999999},null,{"$f":"AC17*C17*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.8495767580000004},null,{"$f":"AE17+(AG16*'5. UD2 Parameters'!$G$12)","v":37.355249609266032},null,{"$f":"AG16*(1-'5. UD2 Parameters'!$G$12)","v":2.3569272188898598},null,{"$f":"AI17*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.5712848125932397},null,{"$f":"AC17*C17*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.6165255860000001},null,{"$f":"'6. UD2 Assumptions'!J308","v":8.2898747999999998},null,{"$f":"AO17*C17*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":3.1087030499999998E-2},null,{"$f":"AQ17+(AS16*'5. UD2 Parameters'!$G$13)","v":0.27954730990759524},null,{"$f":"AS16*(1-'5. UD2 Parameters'!$G$13)","v":8.8500828007715797E-3},null,{"$f":"AU17*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.9000552005143859E-3},null,{"$f":"AO17*C17*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.0362343499999999E-2},null,{"$f":"'6. UD2 Assumptions'!L308","v":20.724687000000003},null,{"$f":"BA17*C17*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.62174061000000003},null,{"$f":"BC17+BE16*'5. UD2 Parameters'!$G$14","v":4.7891345652905182},null,{"$f":"BE16*(1-'5. UD2 Parameters'!$G$14)","v":0.30217015626793081},null,{"$f":"BG17*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.2014467708452872},null,{"$f":"BA17*C17*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.20724687000000003},null,{"$f":"'6. UD2 Assumptions'!N308","v":1.2434812200000001},null,{"$f":"BM17*'5. UD2 Parameters'!$C$15*C17*'5. UD2 Parameters'!$C$28","v":1.86522183E-3},null,{"$f":"BO17+(BQ16*'5. UD2 Parameters'!$G$15)","v":1.5671981764056698E-2},null,{"$f":"BQ16*(1-'5. UD2 Parameters'!$G$15)","v":7.0788771921964806E-4},null,{"$f":"BS17*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":4.7192514614643203E-4},null,{"$f":"BM17*'5. UD2 Parameters'!$C$15*C17*(1-'5. UD2 Parameters'!$C$28)","v":6.2174061000000002E-4},null,{"$f":"'6. UD2 Assumptions'!R308","v":10.401999999999999},null,{"$f":"BY17*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C17","v":0.23404499999999995},null,{"$f":"CA17+CC16*'5. UD2 Parameters'!$G$16","v":1.4443978969820863},null,{"$f":"CC16*(1-'5. UD2 Parameters'!$G$16)","v":3.6860733396878467E-2},null,{"$f":"CE17*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.4573822264585644E-2},null,{"$f":"BY17*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C17","v":7.8014999999999987E-2},null,{"$f":"'6. UD2 Assumptions'!T308","v":1.5630550000000001},null,{"$f":"CK17*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C17","v":1.7584368749999999E-2},null,{"$f":"CM17+CO16*'5. UD2 Parameters'!$G$17","v":5.2656503683839589E-2},null,{"$f":"CO16*(1-'5. UD2 Parameters'!$G$17)","v":6.4990367494029422E-3},null,{"$f":"CQ17*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":4.3326911662686278E-3},null,null,null,55.953253006501818,null,{"$f":"CW17*'5. UD2 Parameters'!$C$31","v":1398.8313251625455},null,55.948920315335549,null,{"$f":"DA17*'5. UD2 Parameters'!$C$31","v":1398.7230078833886},null,10.199999999999999,null,null,45.753253006501822,null,45.748920315335553,null,null,{"$f":"DH17*'5. UD2 Parameters'!$C$31","v":1143.8313251625455},null,{"$f":"DJ17*'5. UD2 Parameters'!$C$31","v":1143.7230078833888},null,null,35.331329327609993,null,375.37346036383462,null,2011,null,55.953253006501811,1398.8313251625452,0,0]
[2012,null,1,null,{"$f":"'6. UD2 Assumptions'!D309","v":58.180867482000004},null,{"$f":"E18*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C18","v":8.2907736161849996},null,{"$f":"G18+(I17*'5. UD2 Parameters'!$G$10)","v":25.968753677030531},null,{"$f":"I17*(1-'5. UD2 Parameters'!$G$10)","v":8.6944671983337578},null,{"$f":"K18*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.7963114655558385},null,{"$f":"E18*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C18","v":2.763591205395},null,{"$f":"'6. UD2 Assumptions'!F309","v":193.93622494000002},null,{"$f":"Q18*C18*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":85.525875198540007},null,{"$f":"S18+U17*'5. UD2 Parameters'!$G$11","v":493.19157867616025},null,{"$f":"U17*(1-'5. UD2 Parameters'!$G$11)","v":75.542432571332611},null,{"$f":"W18*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":50.361621714221741},null,{"$f":"Q18*C18*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":28.508625066180002},null,{"$f":"'6. UD2 Assumptions'!H309","v":46.544693985600006},null,{"$f":"AC18*C18*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.5381076635960014},null,{"$f":"AE18+(AG17*'5. UD2 Parameters'!$G$12)","v":39.367911540319739},null,{"$f":"AG17*(1-'5. UD2 Parameters'!$G$12)","v":2.5254457325422948},null,{"$f":"AI18*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.6836304883615298},null,{"$f":"AC18*C18*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.5127025545320003},null,{"$f":"'6. UD2 Assumptions'!J309","v":7.757448997600001},null,{"$f":"AO18*C18*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":2.9090433741000003E-2},null,{"$f":"AQ18+(AS17*'5. UD2 Parameters'!$G$13)","v":0.29902283028800647},null,{"$f":"AS17*(1-'5. UD2 Parameters'!$G$13)","v":9.6149133605888046E-3},null,{"$f":"AU18*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":6.4099422403925358E-3},null,{"$f":"AO18*C18*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":9.6968112470000017E-3},null,{"$f":"'6. UD2 Assumptions'!L309","v":19.393622494000002},null,{"$f":"BA18*C18*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.58180867482000009},null,{"$f":"BC18+BE17*'5. UD2 Parameters'!$G$14","v":5.0471681461948394},null,{"$f":"BE17*(1-'5. UD2 Parameters'!$G$14)","v":0.32377509391567888},null,{"$f":"BG18*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.21585006261045259},null,{"$f":"BA18*C18*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.19393622494000004},null,{"$f":"'6. UD2 Assumptions'!N309","v":1.1636173496400002},null,{"$f":"BM18*'5. UD2 Parameters'!$C$15*C18*'5. UD2 Parameters'!$C$28","v":1.7454260244600002E-3},null,{"$f":"BO18+(BQ17*'5. UD2 Parameters'!$G$15)","v":1.6653076218669339E-2},null,{"$f":"BQ17*(1-'5. UD2 Parameters'!$G$15)","v":7.6433156984736031E-4},null,{"$f":"BS18*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.0955437989824021E-4},null,{"$f":"BM18*'5. UD2 Parameters'!$C$15*C18*(1-'5. UD2 Parameters'!$C$28)","v":5.8180867482000007E-4},null,{"$f":"'6. UD2 Assumptions'!R309","v":7.37},null,{"$f":"BY18*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C18","v":0.165825},null,{"$f":"CA18+CC17*'5. UD2 Parameters'!$G$16","v":1.5675344877931239},null,{"$f":"CC17*(1-'5. UD2 Parameters'!$G$16)","v":4.2688409188962446E-2},null,{"$f":"CE18*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.8458939459308295E-2},null,{"$f":"BY18*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C18","v":5.5274999999999998E-2},null,{"$f":"'6. UD2 Assumptions'!T309","v":0.67796900000000004},null,{"$f":"CK18*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C18","v":7.6271512500000003E-3},null,{"$f":"CM18+CO17*'5. UD2 Parameters'!$G$17","v":5.2051590773033327E-2},null,{"$f":"CO17*(1-'5. UD2 Parameters'!$G$17)","v":8.2320641608062597E-3},null,{"$f":"CQ18*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.4880427738708392E-3},null,null,null,58.098280209603033,null,{"$f":"CW18*'5. UD2 Parameters'!$C$31","v":1452.4570052400759},null,58.092792166829163,null,{"$f":"DA18*'5. UD2 Parameters'!$C$31","v":1452.3198041707292},null,13.83,null,null,44.268280209603034,null,44.262792166829165,null,null,{"$f":"DH18*'5. UD2 Parameters'!$C$31","v":1106.7070052400759},null,{"$f":"DJ18*'5. UD2 Parameters'!$C$31","v":1106.5698041707292},null,null,33.044408670968821,null,408.41786903480346,null,2012,null,58.098280209603033,1452.4570052400759,0,0]
[2013,null,1,null,{"$f":"'6. UD2 Assumptions'!D310","v":64.456379938500007},null,{"$f":"E19*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C19","v":9.1850341412362511},null,{"$f":"G19+(I18*'5. UD2 Parameters'!$G$10)","v":26.592410301511535},null,{"$f":"I18*(1-'5. UD2 Parameters'!$G$10)","v":8.5613775167552468},null,{"$f":"K19*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.7075850111701643},null,{"$f":"E19*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C19","v":3.0616780470787504},null,{"$f":"'6. UD2 Assumptions'!F310","v":214.85459979500001},null,{"$f":"Q19*C19*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":94.750878509594997},null,{"$f":"S19+U18*'5. UD2 Parameters'!$G$11","v":510.83926128029867},null,{"$f":"U18*(1-'5. UD2 Parameters'!$G$11)","v":77.103195905456573},null,{"$f":"W19*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":51.402130603637715},null,{"$f":"Q19*C19*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":31.583626169864999},null,{"$f":"'6. UD2 Assumptions'!H310","v":51.565103950800001},null,{"$f":"AC19*C19*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":5.0275976352030005},null,{"$f":"AE19+(AG18*'5. UD2 Parameters'!$G$12)","v":41.733995058001184},null,{"$f":"AG18*(1-'5. UD2 Parameters'!$G$12)","v":2.6615141175215538},null,{"$f":"AI19*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.7743427450143692},null,{"$f":"AC19*C19*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.6758658784010001},null,{"$f":"'6. UD2 Assumptions'!J310","v":8.5941839918000014},null,{"$f":"AO19*C19*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":3.2228189969250004E-2},null,{"$f":"AQ19+(AS18*'5. UD2 Parameters'!$G$13)","v":0.32096625448001614},null,{"$f":"AS18*(1-'5. UD2 Parameters'!$G$13)","v":1.0284765777240331E-2},null,{"$f":"AU19*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":6.8565105181602201E-3},null,{"$f":"AO19*C19*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.0742729989750002E-2},null,{"$f":"'6. UD2 Assumptions'!L310","v":21.485459979500003},null,{"$f":"BA19*C19*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.64456379938500019},null,{"$f":"BC19+BE18*'5. UD2 Parameters'!$G$14","v":5.3505121869232308},null,{"$f":"BE18*(1-'5. UD2 Parameters'!$G$14)","v":0.34121975865660953},null,{"$f":"BG19*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.22747983910440633},null,{"$f":"BA19*C19*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.21485459979500005},null,{"$f":"'6. UD2 Assumptions'!N310","v":1.2891275987700002},null,{"$f":"BM19*'5. UD2 Parameters'!$C$15*C19*'5. UD2 Parameters'!$C$28","v":1.9336913981550003E-3},null,{"$f":"BO19+(BQ18*'5. UD2 Parameters'!$G$15)","v":1.7774587505806363E-2},null,{"$f":"BQ18*(1-'5. UD2 Parameters'!$G$15)","v":8.1218011101797695E-4},null,{"$f":"BS19*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.4145340734531797E-4},null,{"$f":"BM19*'5. UD2 Parameters'!$C$15*C19*(1-'5. UD2 Parameters'!$C$28)","v":6.4456379938500005E-4},null,{"$f":"'6. UD2 Assumptions'!R310","v":6.963000000000001},null,{"$f":"BY19*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C19","v":0.15666750000000002},null,{"$f":"CA19+CC18*'5. UD2 Parameters'!$G$16","v":1.6778743423620854},null,{"$f":"CC18*(1-'5. UD2 Parameters'!$G$16)","v":4.6327645431038331E-2},null,{"$f":"CE19*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.0885096954025554E-2},null,{"$f":"BY19*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C19","v":5.2222500000000005E-2},null,{"$f":"'6. UD2 Assumptions'!T310","v":0.32495800000000002},null,{"$f":"CK19*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C19","v":3.6557775000000004E-3},null,{"$f":"CM19+CO18*'5. UD2 Parameters'!$G$17","v":4.7569873283081175E-2},null,{"$f":"CO18*(1-'5. UD2 Parameters'!$G$17)","v":8.1374949899521466E-3},null,{"$f":"CQ19*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.4249966599680972E-3},null,null,null,59.155246256466157,null,{"$f":"CW19*'5. UD2 Parameters'!$C$31","v":1478.8811564116538},null,59.149821259806188,null,{"$f":"DA19*'5. UD2 Parameters'!$C$31","v":1478.7455314951546},null,15.42,null,null,43.735246256466155,null,43.729821259806187,null,null,{"$f":"DH19*'5. UD2 Parameters'!$C$31","v":1093.3811564116538},null,{"$f":"DJ19*'5. UD2 Parameters'!$C$31","v":1093.2455314951546},null,null,36.599634488928885,null,445.01750352373233,null,2013,null,59.155246256466143,1478.8811564116536,0,0]
[2014,null,1,null,{"$f":"'6. UD2 Assumptions'!D311","v":62.520861037500005},null,{"$f":"E20*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C20","v":8.9092226978437505},null,{"$f":"G20+(I19*'5. UD2 Parameters'!$G$10)","v":26.73464839535157},null,{"$f":"I19*(1-'5. UD2 Parameters'!$G$10)","v":8.7669846040037136},null,{"$f":"K20*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.8446564026691421},null,{"$f":"E20*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C20","v":2.9697408992812502},null,{"$f":"'6. UD2 Assumptions'!F311","v":208.40287012500002},null,{"$f":"Q20*C20*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":91.905665725125004},null,{"$f":"S20+U19*'5. UD2 Parameters'!$G$11","v":522.88277740340027},null,{"$f":"U19*(1-'5. UD2 Parameters'!$G$11)","v":79.862149602023351},null,{"$f":"W20*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":53.241433068015567},null,{"$f":"Q20*C20*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":30.635221908375001},null,{"$f":"'6. UD2 Assumptions'!H311","v":50.01668883},null,{"$f":"AC20*C20*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.8766271609250005},null,{"$f":"AE20+(AG19*'5. UD2 Parameters'!$G$12)","v":43.789146232990689},null,{"$f":"AG19*(1-'5. UD2 Parameters'!$G$12)","v":2.8214759859354928},null,{"$f":"AI20*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.8809839906236618},null,{"$f":"AC20*C20*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.6255423869750001},null,{"$f":"'6. UD2 Assumptions'!J311","v":8.3361148050000011},null,{"$f":"AO20*C20*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":3.1260430518750007E-2},null,{"$f":"AQ20+(AS19*'5. UD2 Parameters'!$G$13)","v":0.341187184280558},null,{"$f":"AS19*(1-'5. UD2 Parameters'!$G$13)","v":1.1039500718208148E-2},null,{"$f":"AU20*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":7.3596671454720982E-3},null,{"$f":"AO20*C20*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.0420143506250002E-2},null,{"$f":"'6. UD2 Assumptions'!L311","v":20.840287012500003},null,{"$f":"BA20*C20*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.62520861037500008},null,{"$f":"BC20+BE19*'5. UD2 Parameters'!$G$14","v":5.6139931067936804},null,{"$f":"BE19*(1-'5. UD2 Parameters'!$G$14)","v":0.3617276905045505},null,{"$f":"BG20*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.24115179366970033},null,{"$f":"BA20*C20*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.20840287012500003},null,{"$f":"'6. UD2 Assumptions'!N311","v":1.2504172207500002},null,{"$f":"BM20*'5. UD2 Parameters'!$C$15*C20*'5. UD2 Parameters'!$C$28","v":1.8756258311250005E-3},null,{"$f":"BO20+(BQ19*'5. UD2 Parameters'!$G$15)","v":1.8783336475010771E-2},null,{"$f":"BQ19*(1-'5. UD2 Parameters'!$G$15)","v":8.6687686192059462E-4},null,{"$f":"BS20*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.7791790794706308E-4},null,{"$f":"BM20*'5. UD2 Parameters'!$C$15*C20*(1-'5. UD2 Parameters'!$C$28)","v":6.2520861037500014E-4},null,{"$f":"'6. UD2 Assumptions'!R311","v":5.1909999999999998},null,{"$f":"BY20*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C20","v":0.11679749999999998},null,{"$f":"CA20+CC19*'5. UD2 Parameters'!$G$16","v":1.7450831614009261},null,{"$f":"CC19*(1-'5. UD2 Parameters'!$G$16)","v":4.9588680961159197E-2},null,{"$f":"CE20*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.3059120640772793E-2},null,{"$f":"BY20*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C20","v":3.8932499999999995E-2},null,{"$f":"'6. UD2 Assumptions'!T311","v":0.18939},null,{"$f":"CK20*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C20","v":2.1306375000000001E-3},null,{"$f":"CM20+CO19*'5. UD2 Parameters'!$G$17","v":4.2263665918883891E-2},null,{"$f":"CO19*(1-'5. UD2 Parameters'!$G$17)","v":7.4368448641972821E-3},null,{"$f":"CQ20*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":4.9578965761315208E-3},null,null,null,61.254179857248396,null,{"$f":"CW20*'5. UD2 Parameters'!$C$31","v":1531.3544964312098},null,61.249221960672266,null,{"$f":"DA20*'5. UD2 Parameters'!$C$31","v":1531.2305490168067},null,15.92,null,null,45.334179857248394,null,45.329221960672264,null,null,{"$f":"DH20*'5. UD2 Parameters'!$C$31","v":1133.3544964312098},null,{"$f":"DJ20*'5. UD2 Parameters'!$C$31","v":1133.2305490168067},null,null,35.488885916872874,null,480.50638944060518,null,2014,null,61.254179857248396,1531.3544964312098,0,0]
[2015,null,1,null,{"$f":"'6. UD2 Assumptions'!D312","v":63.771278258250007},null,{"$f":"E21*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C21","v":9.0874071518006261},null,{"$f":"G21+(I20*'5. UD2 Parameters'!$G$10)","v":27.008177894919321},null,{"$f":"I20*(1-'5. UD2 Parameters'!$G$10)","v":8.8138776522328737},null,{"$f":"K21*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.8759184348219158},null,{"$f":"E21*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C21","v":3.0291357172668754},null,{"$f":"'6. UD2 Assumptions'!F312","v":212.57092752750003},null,{"$f":"Q21*C21*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":93.743779039627512},null,{"$f":"S21+U20*'5. UD2 Parameters'!$G$11","v":534.88158153907489},null,{"$f":"U20*(1-'5. UD2 Parameters'!$G$11)","v":81.744974903952851},null,{"$f":"W21*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":54.496649935968563},null,{"$f":"Q21*C21*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":31.247926346542503},null,{"$f":"'6. UD2 Assumptions'!H312","v":51.017022606600008},null,{"$f":"AC21*C21*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.9741597041435011},null,{"$f":"AE21+(AG20*'5. UD2 Parameters'!$G$12)","v":45.802889030741859},null,{"$f":"AG20*(1-'5. UD2 Parameters'!$G$12)","v":2.9604169063923353},null,{"$f":"AI21*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.9736112709282234},null,{"$f":"AC21*C21*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.6580532347145003},null,{"$f":"'6. UD2 Assumptions'!J312","v":8.5028371011000008},null,{"$f":"AO21*C21*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":3.1885639129125003E-2},null,{"$f":"AQ21+(AS20*'5. UD2 Parameters'!$G$13)","v":0.36133783222810023},null,{"$f":"AS20*(1-'5. UD2 Parameters'!$G$13)","v":1.1734991181582756E-2},null,{"$f":"AU21*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":7.823327454388504E-3},null,{"$f":"AO21*C21*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.0628546376375001E-2},null,{"$f":"'6. UD2 Assumptions'!L312","v":21.257092752750005},null,{"$f":"BA21*C21*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.63771278258250019},null,{"$f":"BC21+BE20*'5. UD2 Parameters'!$G$14","v":5.8721652603515224},null,{"$f":"BE20*(1-'5. UD2 Parameters'!$G$14)","v":0.37954062902465852},null,{"$f":"BG21*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.25302708601643897},null,{"$f":"BA21*C21*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.21257092752750006},null,{"$f":"'6. UD2 Assumptions'!N312","v":1.2754255651650002},null,{"$f":"BM21*'5. UD2 Parameters'!$C$15*C21*'5. UD2 Parameters'!$C$28","v":1.9131383477475005E-3},null,{"$f":"BO21+(BQ20*'5. UD2 Parameters'!$G$15)","v":1.9780400693075264E-2},null,{"$f":"BQ20*(1-'5. UD2 Parameters'!$G$15)","v":9.1607412968300512E-4},null,{"$f":"BS21*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":6.1071608645533668E-4},null,null,null,{"$f":"'6. UD2 Assumptions'!R312","v":5.8398750000000001},null,{"$f":"BY21*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C21","v":0.13139718750000001},null,{"$f":"CA21+CC20*'5. UD2 Parameters'!$G$16","v":1.8249053471522392},null,{"$f":"CC20*(1-'5. UD2 Parameters'!$G$16)","v":5.1575001748687004E-2},null,{"$f":"CE21*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.4383334499124667E-2},null,{"$f":"BY21*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C21","v":4.3799062499999999E-2},null,{"$f":"'6. UD2 Assumptions'!T312","v":0.18939},null,{"$f":"CK21*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C21","v":2.1306375000000001E-3},null,{"$f":"CM21+CO20*'5. UD2 Parameters'!$G$17","v":3.7787005456146008E-2},null,{"$f":"CO20*(1-'5. UD2 Parameters'!$G$17)","v":6.6072979627378806E-3},null,{"$f":"CQ21*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":4.4048653084919204E-3},null,null,null,62.646428971083594,null,{"$f":"CW21*'5. UD2 Parameters'!$C$31","v":1566.1607242770899},null,62.642024105775107,null,{"$f":"DA21*'5. UD2 Parameters'!$C$31","v":1566.0506026443777},null,{"$f":"DE20+(DE22-DE20)/2","v":17.114000000000001},null,null,45.53242897108359,null,45.528024105775103,null,null,{"$f":"DH21*'5. UD2 Parameters'!$C$31","v":1138.3107242770898},null,{"$f":"DJ21*'5. UD2 Parameters'!$C$31","v":1138.2006026443776},null,null,36.202113834927751,null,516.70850327553296,null,2015,null,62.646428971083594,1566.1607242770899,0,0]
[2016,null,1,null,{"$f":"'6. UD2 Assumptions'!D313","v":65.046703823415015},null,{"$f":"E22*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C22","v":9.26915529483664},null,{"$f":"G22+(I21*'5. UD2 Parameters'!$G$10)","v":27.373278344697695},null,{"$f":"I21*(1-'5. UD2 Parameters'!$G$10)","v":8.9040548450582655},null,{"$f":"K22*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.936036563372177},null,{"$f":"E22*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C22","v":3.089718431612213},null,{"$f":"'6. UD2 Assumptions'!F313","v":216.82234607805006},null,{"$f":"Q22*C22*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":95.618654620420074},null,{"$f":"S22+U21*'5. UD2 Parameters'!$G$11","v":546.8794260103673},null,{"$f":"U21*(1-'5. UD2 Parameters'!$G$11)","v":83.620810149127621},null,{"$f":"W22*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":55.747206766085078},null,{"$f":"Q22*C22*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":31.872884873473357},null,{"$f":"'6. UD2 Assumptions'!H313","v":52.037363058732012},null,{"$f":"AC22*C22*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":5.073642898226371},null,{"$f":"AE22+(AG21*'5. UD2 Parameters'!$G$12)","v":47.779973564328031},null,{"$f":"AG21*(1-'5. UD2 Parameters'!$G$12)","v":3.0965583646402006},null,{"$f":"AI22*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.0643722430934668},null,{"$f":"AC22*C22*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.6912142994087904},null,{"$f":"'6. UD2 Assumptions'!J313","v":8.6728938431220026},null,{"$f":"AO22*C22*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":3.2523351911707507E-2},null,{"$f":"AQ22+(AS21*'5. UD2 Parameters'!$G$13)","v":0.38143311980992894},null,{"$f":"AS21*(1-'5. UD2 Parameters'!$G$13)","v":1.2428064329878794E-2},null,{"$f":"AU22*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":8.2853762199191945E-3},null,{"$f":"AO22*C22*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.0841117303902503E-2},null,{"$f":"'6. UD2 Assumptions'!L313","v":21.682234607805007},null,{"$f":"BA22*C22*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.6504670382341502},null,{"$f":"BC22+BE21*'5. UD2 Parameters'!$G$14","v":6.1256376364523133},null,{"$f":"BE21*(1-'5. UD2 Parameters'!$G$14)","v":0.39699466213335916},null,{"$f":"BG22*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.26466310808890608},null,{"$f":"BA22*C22*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.21682234607805007},null,{"$f":"'6. UD2 Assumptions'!N313","v":1.3009340764683004},null,{"$f":"BM22*'5. UD2 Parameters'!$C$15*C22*'5. UD2 Parameters'!$C$28","v":1.9514011147024504E-3},null,{"$f":"BO22+(BQ21*'5. UD2 Parameters'!$G$15)","v":2.0767100282369957E-2},null,{"$f":"BQ21*(1-'5. UD2 Parameters'!$G$15)","v":9.6470152540775592E-4},null,{"$f":"BS22*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":6.4313435027183721E-4},null,null,null,{"$f":"'6. UD2 Assumptions'!R313","v":6.4887500000000005},null,{"$f":"BY22*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C22","v":0.14599687500000003},null,{"$f":"CA22+CC21*'5. UD2 Parameters'!$G$16","v":1.9169681182926803},null,{"$f":"CC21*(1-'5. UD2 Parameters'!$G$16)","v":5.3934103859558935E-2},null,{"$f":"CE22*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.5956069239705957E-2},null,{"$f":"BY22*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C22","v":4.8665625000000004E-2},null,{"$f":"'6. UD2 Assumptions'!T313","v":0.18939},null,{"$f":"CK22*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C22","v":2.1306375000000001E-3},null,{"$f":"CM22+CO21*'5. UD2 Parameters'!$G$17","v":3.4010204527885973E-2},null,{"$f":"CO21*(1-'5. UD2 Parameters'!$G$17)","v":5.907438428260036E-3},null,{"$f":"CQ22*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.9382922855066907E-3},null,null,null,64.061101552735039,null,{"$f":"CW22*'5. UD2 Parameters'!$C$31","v":1601.5275388183759},null,64.057163260449528,null,{"$f":"DA22*'5. UD2 Parameters'!$C$31","v":1601.4290815112381},null,{"$f":"DE20*(1+$DF$9)","v":18.308},null,null,45.753101552735039,null,45.749163260449528,null,null,{"$f":"DH22*'5. UD2 Parameters'!$C$31","v":1143.8275388183761},null,{"$f":"DJ22*'5. UD2 Parameters'!$C$31","v":1143.7290815112383},null,null,36.930146692876313,null,553.63864996840925,null,2016,null,64.061101552735039,1601.5275388183759,0,0]
[2017,null,1,null,{"$f":"'6. UD2 Assumptions'!D314","v":65.020685141885636},null,{"$f":"E23*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C23","v":9.2654476327187023},null,{"$f":"G23+(I22*'5. UD2 Parameters'!$G$10)","v":27.61430483288283},null,{"$f":"I22*(1-'5. UD2 Parameters'!$G$10)","v":9.0244211445335676},null,{"$f":"K23*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":6.0162807630223778},null,{"$f":"E23*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C23","v":3.0884825442395676},null,{"$f":"'6. UD2 Assumptions'!F314","v":216.7356171396188},null,{"$f":"Q23*C23*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":95.580407158571887},null,{"$f":"S23+U22*'5. UD2 Parameters'!$G$11","v":556.963337803944},null,{"$f":"U22*(1-'5. UD2 Parameters'!$G$11)","v":85.496495364995184},null,{"$f":"W23*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":56.997663576663456},null,{"$f":"Q23*C23*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":31.86013571952396},null,{"$f":"'6. UD2 Assumptions'!H314","v":52.016548113508506},null,{"$f":"AC23*C23*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":5.0716134410670799},null,{"$f":"AE23+(AG22*'5. UD2 Parameters'!$G$12)","v":49.621365507716121},null,{"$f":"AG22*(1-'5. UD2 Parameters'!$G$12)","v":3.2302214976789916},null,{"$f":"AI23*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.1534809984526611},null,{"$f":"AC23*C23*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.6905378136890266},null,{"$f":"'6. UD2 Assumptions'!J314","v":8.8463517199844404},null,{"$f":"AO23*C23*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":3.3173818949941654E-2},null,{"$f":"AQ23+(AS22*'5. UD2 Parameters'!$G$13)","v":0.40148770537843032},null,{"$f":"AS22*(1-'5. UD2 Parameters'!$G$13)","v":1.3119233381440287E-2},null,{"$f":"AU23*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":8.7461555876268571E-3},null,{"$f":"AO23*C23*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.1057939649980551E-2},null,{"$f":"'6. UD2 Assumptions'!L314","v":22.115879299961104},null,{"$f":"BA23*C23*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.66347637899883316},null,{"$f":"BC23+BE22*'5. UD2 Parameters'!$G$14","v":6.3749830542102499},null,{"$f":"BE22*(1-'5. UD2 Parameters'!$G$14)","v":0.41413096124089643},null,{"$f":"BG23*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.27608730749393096},null,{"$f":"BA23*C23*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.22115879299961105},null,{"$f":"'6. UD2 Assumptions'!N314","v":1.3269527579976661},null,{"$f":"BM23*'5. UD2 Parameters'!$C$15*C23*'5. UD2 Parameters'!$C$28","v":1.9904291369964994E-3},null,{"$f":"BO23+(BQ22*'5. UD2 Parameters'!$G$15)","v":2.1744705987143891E-2},null,{"$f":"BQ22*(1-'5. UD2 Parameters'!$G$15)","v":1.0128234322225674E-3},null,{"$f":"BS23*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":6.7521562148171153E-4},null,null,null,{"$f":"'6. UD2 Assumptions'!R314","v":7.1376250000000008},null,{"$f":"BY23*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C23","v":0.16059656250000001},null,{"$f":"CA23+CC22*'5. UD2 Parameters'!$G$16","v":2.02090971085202},null,{"$f":"CC22*(1-'5. UD2 Parameters'!$G$16)","v":5.6654969940660473E-2},null,{"$f":"CE23*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.7769979960440313E-2},null,{"$f":"BY23*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C23","v":5.3532187500000002E-2},null,{"$f":"'6. UD2 Assumptions'!T314","v":0.18939},null,{"$f":"CK23*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C23","v":2.1306375000000001E-3},null,{"$f":"CM23+CO22*'5. UD2 Parameters'!$G$17","v":3.0823850465424418E-2},null,{"$f":"CO22*(1-'5. UD2 Parameters'!$G$17)","v":5.3169915624615548E-3},null,{"$f":"CQ23*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.5446610416410363E-3},null,null,null,65.494248657843613,null,{"$f":"CW23*'5. UD2 Parameters'!$C$31","v":1637.3562164460902},null,65.490703996801969,null,{"$f":"DA23*'5. UD2 Parameters'!$C$31","v":1637.2675999200492},null,18.308,null,null,47.186248657843613,null,47.182703996801969,null,null,{"$f":"DH23*'5. UD2 Parameters'!$C$31","v":1179.6562164460904},null,{"$f":"DJ23*'5. UD2 Parameters'!$C$31","v":1179.5675999200491},null,null,36.924904997602148,null,590.56355496601145,null,2017,null,65.494248657843613,1637.3562164460902,0,0]
[2018,null,1,null,{"$f":"'6. UD2 Assumptions'!D315","v":64.967607031565734},null,{"$f":"E24*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C24","v":9.2578840019981179},null,{"$f":"G24+(I23*'5. UD2 Parameters'!$G$10)","v":27.768306088818314},null,{"$f":"I23*(1-'5. UD2 Parameters'!$G$10)","v":9.1038827460626344},null,{"$f":"K24*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":6.0692551640417562},null,{"$f":"E24*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C24","v":3.0859613339993723},null,{"$f":"'6. UD2 Assumptions'!F315","v":216.55869010521911},null,{"$f":"Q24*C24*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":95.502382336401624},null,{"$f":"S24+U23*'5. UD2 Parameters'!$G$11","v":565.39275457567578},null,{"$f":"U23*(1-'5. UD2 Parameters'!$G$11)","v":87.072965564669886},null,{"$f":"W24*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":58.048643709779924},null,{"$f":"Q24*C24*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":31.834127445467207},null,{"$f":"'6. UD2 Assumptions'!H315","v":51.974085625252584},null,{"$f":"AC24*C24*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":5.0674733484621264},null,{"$f":"AE24+(AG23*'5. UD2 Parameters'!$G$12)","v":51.334127883150828},null,{"$f":"AG23*(1-'5. UD2 Parameters'!$G$12)","v":3.3547109730274225},null,{"$f":"AI24*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.2364739820182815},null,{"$f":"AC24*C24*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.6891577828207089},null,{"$f":"'6. UD2 Assumptions'!J315","v":9.0232787543841297},null,{"$f":"AO24*C24*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":3.3837295328940489E-2},null,{"$f":"AQ24+(AS23*'5. UD2 Parameters'!$G$13)","v":0.42151599820317487},null,{"$f":"AS23*(1-'5. UD2 Parameters'!$G$13)","v":1.3809002504195905E-2},null,{"$f":"AU24*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":9.2060016694639358E-3},null,{"$f":"AO24*C24*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.1279098442980163E-2},null,{"$f":"'6. UD2 Assumptions'!L315","v":22.558196885960328},null,{"$f":"BA24*C24*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.67674590657880984},null,{"$f":"BC24+BE23*'5. UD2 Parameters'!$G$14","v":6.6207407083295937},null,{"$f":"BE23*(1-'5. UD2 Parameters'!$G$14)","v":0.43098825245946609},null,{"$f":"BG24*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.28732550163964404},null,{"$f":"BA24*C24*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.22558196885960327},null,{"$f":"'6. UD2 Assumptions'!N315","v":1.3534918131576195},null,{"$f":"BM24*'5. UD2 Parameters'!$C$15*C24*'5. UD2 Parameters'!$C$28","v":2.0302377197364292E-3},null,{"$f":"BO24+(BQ23*'5. UD2 Parameters'!$G$15)","v":2.2714441881824546E-2},null,{"$f":"BQ23*(1-'5. UD2 Parameters'!$G$15)","v":1.0605018250557771E-3},null,{"$f":"BS24*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":7.0700121670385133E-4},null,null,null,{"$f":"'6. UD2 Assumptions'!R315","v":7.7865000000000011},null,{"$f":"BY24*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C24","v":0.17519625000000003},null,{"$f":"CA24+CC23*'5. UD2 Parameters'!$G$16","v":2.1363790526011499},null,{"$f":"CC23*(1-'5. UD2 Parameters'!$G$16)","v":5.9726908250870112E-2},null,{"$f":"CE24*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.9817938833913408E-2},null,{"$f":"BY24*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C24","v":5.8398750000000006E-2},null,{"$f":"'6. UD2 Assumptions'!T315","v":0.18939},null,{"$f":"CK24*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C24","v":2.1306375000000001E-3},null,{"$f":"CM24+CO23*'5. UD2 Parameters'!$G$17","v":2.8135635649706649E-2},null,{"$f":"CO23*(1-'5. UD2 Parameters'!$G$17)","v":4.8188523157177698E-3},null,{"$f":"CQ24*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.2125682104785129E-3},null,null,null,66.694641867410155,null,{"$f":"CW24*'5. UD2 Parameters'!$C$31","v":1667.3660466852539},null,66.691429299199683,null,{"$f":"DA24*'5. UD2 Parameters'!$C$31","v":1667.285732479992},null,18.308,null,null,48.386641867410155,null,48.383429299199683,null,null,{"$f":"DH24*'5. UD2 Parameters'!$C$31","v":1209.6660466852538},null,{"$f":"DJ24*'5. UD2 Parameters'!$C$31","v":1209.585732479992},null,null,36.904506379589868,null,627.46806134560131,null,2018,null,66.694641867410155,1667.3660466852539,0,0]
[2019,null,1,null,{"$f":"'6. UD2 Assumptions'!D316","v":64.886397522776264},null,{"$f":"E25*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C25","v":9.2463116469956184},null,{"$f":"G25+(I24*'5. UD2 Parameters'!$G$10)","v":27.859963862784035},null,{"$f":"I24*(1-'5. UD2 Parameters'!$G$10)","v":9.154653873029897},null,{"$f":"K25*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":6.1031025820199307},null,{"$f":"E25*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C25","v":3.0821038823318725},null,{"$f":"'6. UD2 Assumptions'!F316","v":216.28799174258759},null,{"$f":"Q25*C25*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":95.383004358481116},null,{"$f":"S25+U24*'5. UD2 Parameters'!$G$11","v":572.38497895249282},null,{"$f":"U24*(1-'5. UD2 Parameters'!$G$11)","v":88.390779981664096},null,{"$f":"W25*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":58.927186654442728},null,{"$f":"Q25*C25*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":31.794334786160373},null,{"$f":"'6. UD2 Assumptions'!H316","v":51.909118018221022},null,{"$f":"AC25*C25*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":5.0611390067765498},null,{"$f":"AE25+(AG24*'5. UD2 Parameters'!$G$12)","v":52.924762595288001},null,{"$f":"AG24*(1-'5. UD2 Parameters'!$G$12)","v":3.4705042946393774},null,{"$f":"AI25*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.3136695297595846},null,{"$f":"AC25*C25*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.6870463355921832},null,{"$f":"'6. UD2 Assumptions'!J316","v":9.2037443294718138},null,{"$f":"AO25*C25*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":3.4514041235519301E-2},null,{"$f":"AQ25+(AS24*'5. UD2 Parameters'!$G$13)","v":0.44153217213971963},null,{"$f":"AS24*(1-'5. UD2 Parameters'!$G$13)","v":1.4497867298974563E-2},null,{"$f":"AU25*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":9.6652448659830421E-3},null,{"$f":"AO25*C25*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.1504680411839767E-2},null,{"$f":"'6. UD2 Assumptions'!L316","v":23.009360823679533},null,{"$f":"BA25*C25*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.69028082471038599},null,{"$f":"BC25+BE24*'5. UD2 Parameters'!$G$14","v":6.8634185443566293},null,{"$f":"BE24*(1-'5. UD2 Parameters'!$G$14)","v":0.44760298868335013},null,{"$f":"BG25*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.29840199245556676},null,{"$f":"BA25*C25*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.23009360823679534},null,{"$f":"'6. UD2 Assumptions'!N316","v":1.380561649420772},null,{"$f":"BM25*'5. UD2 Parameters'!$C$15*C25*'5. UD2 Parameters'!$C$28","v":2.0708424741311578E-3},null,{"$f":"BO25+(BQ24*'5. UD2 Parameters'!$G$15)","v":2.3677487953234037E-2},null,{"$f":"BQ24*(1-'5. UD2 Parameters'!$G$15)","v":1.1077964027216675E-3},null,{"$f":"BS25*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":7.3853093514777827E-4},null,null,null,{"$f":"'6. UD2 Assumptions'!R316","v":8.4353750000000005},null,{"$f":"BY25*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C25","v":0.18979593750000001},null,{"$f":"CA25+CC24*'5. UD2 Parameters'!$G$16","v":2.2630354470633791},null,{"$f":"CC24*(1-'5. UD2 Parameters'!$G$16)","v":6.3139543037770612E-2},null,{"$f":"CE25*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":4.209302869184707E-2},null,{"$f":"BY25*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C25","v":6.3265312500000004E-2},null,{"$f":"'6. UD2 Assumptions'!T316","v":0.18939},null,{"$f":"CK25*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C25","v":2.1306375000000001E-3},null,{"$f":"CM25+CO24*'5. UD2 Parameters'!$G$17","v":2.5867683390232436E-2},null,{"$f":"CO24*(1-'5. UD2 Parameters'!$G$17)","v":4.398589759474214E-3},null,{"$f":"CQ25*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.9323931729828092E-3},null,null,null,67.697789956343769,null,{"$f":"CW25*'5. UD2 Parameters'!$C$31","v":1692.4447489085942},null,67.694857563170785,null,{"$f":"DA25*'5. UD2 Parameters'!$C$31","v":1692.3714390792697},null,18.308,null,null,49.389789956343769,null,49.386857563170786,null,null,{"$f":"DH25*'5. UD2 Parameters'!$C$31","v":1234.7447489085941},null,{"$f":"DJ25*'5. UD2 Parameters'!$C$31","v":1234.6714390792697},null,null,36.868348605233066,null,664.33640995083442,null,2019,null,67.697789956343769,1692.4447489085942,0,0]
[2020,null,1,null,{"$f":"'6. UD2 Assumptions'!D317","v":64.775952590822627},null,{"$f":"E26*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C26","v":9.2305732441922235},null,{"$f":"G26+(I25*'5. UD2 Parameters'!$G$10)","v":27.905665503244869},null,{"$f":"I25*(1-'5. UD2 Parameters'!$G$10)","v":9.1848716037313931},null,{"$f":"K26*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":6.1232477358209287},null,{"$f":"E26*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C26","v":3.0768577480640746},null,{"$f":"'6. UD2 Assumptions'!F317","v":215.91984196940874},null,{"$f":"Q26*C26*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":95.220650308509249},null,{"$f":"S26+U25*'5. UD2 Parameters'!$G$11","v":578.12171859898899},null,{"$f":"U25*(1-'5. UD2 Parameters'!$G$11)","v":89.483910662013017},null,{"$f":"W26*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":59.655940441342011},null,{"$f":"Q26*C26*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":31.740216769503082},null,{"$f":"'6. UD2 Assumptions'!H317","v":51.820762072658098},null,{"$f":"AC26*C26*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":5.0525243020841648},null,{"$f":"AE26+(AG25*'5. UD2 Parameters'!$G$12)","v":54.399245865920193},null,{"$f":"AG25*(1-'5. UD2 Parameters'!$G$12)","v":3.5780410314519733},null,{"$f":"AI26*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.3853606876346487},null,{"$f":"AC26*C26*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.6841747673613883},null,{"$f":"'6. UD2 Assumptions'!J317","v":9.3878192160612493},null,{"$f":"AO26*C26*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":3.5204322060229686E-2},null,{"$f":"AQ26+(AS25*'5. UD2 Parameters'!$G$13)","v":0.46155017893031114},null,{"$f":"AS25*(1-'5. UD2 Parameters'!$G$13)","v":1.5186315269638167E-2},null,{"$f":"AU26*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.0124210179758777E-2},null,{"$f":"AO26*C26*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.1734774020076562E-2},null,{"$f":"'6. UD2 Assumptions'!L317","v":23.469548040153125},null,{"$f":"BA26*C26*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.70408644120459374},null,{"$f":"BC26+BE25*'5. UD2 Parameters'!$G$14","v":7.103495475390595},null,{"$f":"BE25*(1-'5. UD2 Parameters'!$G$14)","v":0.46400951017062864},null,{"$f":"BG26*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.30933967344708574},null,{"$f":"BA26*C26*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.23469548040153126},null,{"$f":"'6. UD2 Assumptions'!N317","v":1.4081728824091875},null,{"$f":"BM26*'5. UD2 Parameters'!$C$15*C26*'5. UD2 Parameters'!$C$28","v":2.1122593236137812E-3},null,{"$f":"BO26+(BQ25*'5. UD2 Parameters'!$G$15)","v":2.4634982562991181E-2},null,{"$f":"BQ25*(1-'5. UD2 Parameters'!$G$15)","v":1.154764713856635E-3},null,{"$f":"BS26*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":7.6984314257109001E-4},null,null,null,{"$f":"'6. UD2 Assumptions'!R317","v":9.0842500000000008},null,{"$f":"BY26*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C26","v":0.20439562500000003},null,{"$f":"CA26+CC25*'5. UD2 Parameters'!$G$16","v":2.4005482668646079},null,{"$f":"CC25*(1-'5. UD2 Parameters'!$G$16)","v":6.6882805198771489E-2},null,{"$f":"CE26*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":4.458853679918099E-2},null,{"$f":"BY26*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C26","v":6.8131875000000008E-2},null,{"$f":"'6. UD2 Assumptions'!T317","v":0.18939},null,{"$f":"CK26*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C26","v":2.1306375000000001E-3},null,{"$f":"CM26+CO25*'5. UD2 Parameters'!$G$17","v":2.3954291863193769E-2},null,{"$f":"CO25*(1-'5. UD2 Parameters'!$G$17)","v":4.0440290270386666E-3},null,{"$f":"CQ26*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.6960193513591111E-3},null,null,null,68.532067147717541,null,{"$f":"CW26*'5. UD2 Parameters'!$C$31","v":1713.3016786929386},null,68.529371128366179,null,{"$f":"DA26*'5. UD2 Parameters'!$C$31","v":1713.2342782091546},null,18.308,null,null,50.224067147717541,null,50.221371128366179,null,null,{"$f":"DH26*'5. UD2 Parameters'!$C$31","v":1255.6016786929385},null,{"$f":"DJ26*'5. UD2 Parameters'!$C$31","v":1255.5342782091545},null,null,36.815811414350151,null,701.15222136518457,null,2020,null,68.532067147717541,1713.3016786929386,0,0]
[2021,null,1,null,{"$f":"'6. UD2 Assumptions'!D318","v":64.635135302581688},null,{"$f":"E27*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C27","v":9.2105067806178909},null,{"$f":"G27+(I26*'5. UD2 Parameters'!$G$10)","v":27.916233765408144},null,{"$f":"I26*(1-'5. UD2 Parameters'!$G$10)","v":9.1999385184546156},null,{"$f":"K27*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":6.1332923456364101},null,{"$f":"E27*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C27","v":3.07016892687263},null,{"$f":"'6. UD2 Assumptions'!F318","v":215.45045100860568},null,{"$f":"Q27*C27*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":95.013648894795097},null,{"$f":"S27+U26*'5. UD2 Parameters'!$G$11","v":582.75460258699729},null,{"$f":"U26*(1-'5. UD2 Parameters'!$G$11)","v":90.380764906786794},null,{"$f":"W27*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":60.253843271191194},null,{"$f":"Q27*C27*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":31.671216298265033},null,{"$f":"'6. UD2 Assumptions'!H318","v":51.708108242065357},null,{"$f":"AC27*C27*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":5.0415405536013722},null,{"$f":"AE27+(AG26*'5. UD2 Parameters'!$G$12)","v":55.763061206529564},null,{"$f":"AG26*(1-'5. UD2 Parameters'!$G$12)","v":3.6777252129919993},null,{"$f":"AI27*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.4518168086613326},null,{"$f":"AC27*C27*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.6805135178671242},null,{"$f":"'6. UD2 Assumptions'!J318","v":9.575575600382475},null,{"$f":"AO27*C27*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":3.5908408501434286E-2},null,{"$f":"AQ27+(AS26*'5. UD2 Parameters'!$G$13)","v":0.48158376115119167},null,{"$f":"AS26*(1-'5. UD2 Parameters'!$G$13)","v":1.5874826280553769E-2},null,{"$f":"AU27*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.0583217520369179E-2},null,{"$f":"AO27*C27*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.1969469500478095E-2},null,{"$f":"'6. UD2 Assumptions'!L318","v":23.938939000956186},null,{"$f":"BA27*C27*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.7181681700286856},null,{"$f":"BC27+BE26*'5. UD2 Parameters'!$G$14","v":7.3414234510127425},null,{"$f":"BE26*(1-'5. UD2 Parameters'!$G$14)","v":0.48024019440653815},null,{"$f":"BG27*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.32016012960435875},null,{"$f":"BA27*C27*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.23938939000956186},null,{"$f":"'6. UD2 Assumptions'!N318","v":1.4363363400573712},null,{"$f":"BM27*'5. UD2 Parameters'!$C$15*C27*'5. UD2 Parameters'!$C$28","v":2.154504510086057E-3},null,{"$f":"BO27+(BQ26*'5. UD2 Parameters'!$G$15)","v":2.5588024796065284E-2},null,{"$f":"BQ26*(1-'5. UD2 Parameters'!$G$15)","v":1.2014622770119552E-3},null,{"$f":"BS27*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":8.0097485134130342E-4},null,null,null,{"$f":"'6. UD2 Assumptions'!R318","v":9.7331250000000011},null,{"$f":"BY27*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C27","v":0.21899531249999998},null,{"$f":"CA27+CC26*'5. UD2 Parameters'!$G$16","v":2.5485966561463709},null,{"$f":"CC26*(1-'5. UD2 Parameters'!$G$16)","v":7.0946923218236951E-2},null,{"$f":"CE27*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":4.7297948812157965E-2},null,{"$f":"BY27*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C27","v":7.2998437499999999E-2},null,{"$f":"'6. UD2 Assumptions'!T318","v":0.18939},null,{"$f":"CK27*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C27","v":2.1306375000000001E-3},null,{"$f":"CM27+CO26*'5. UD2 Parameters'!$G$17","v":2.2340030751457619E-2},null,{"$f":"CO26*(1-'5. UD2 Parameters'!$G$17)","v":3.7448986117361513E-3},null,{"$f":"CQ27*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.4965990744907672E-3},null,null,null,69.220291295351657,null,{"$f":"CW27*'5. UD2 Parameters'!$C$31","v":1730.5072823837913},null,69.217794696277167,null,{"$f":"DA27*'5. UD2 Parameters'!$C$31","v":1730.4448674069292},null,18.308,null,null,50.912291295351658,null,50.909794696277167,null,null,{"$f":"DH27*'5. UD2 Parameters'!$C$31","v":1272.8072823837915},null,{"$f":"DJ27*'5. UD2 Parameters'!$C$31","v":1272.7448674069292},null,null,36.746256040014828,null,737.8984774051994,null,2021,null,69.220291295351657,1730.5072823837913,0,0]
[2022,null,1,null,{"$f":"'6. UD2 Assumptions'!D319","v":64.462774941774811},null,{"$f":"E28*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C28","v":9.1859454292029099},null,{"$f":"G28+(I27*'5. UD2 Parameters'!$G$10)","v":27.898756531972968},null,{"$f":"I27*(1-'5. UD2 Parameters'!$G$10)","v":9.2034226626380882},null,{"$f":"K28*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":6.1356151084253918},null,{"$f":"E28*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C28","v":3.0619818097343035},null,{"$f":"'6. UD2 Assumptions'!F319","v":214.87591647258276},null,{"$f":"Q28*C28*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":94.760279164408999},null,{"$f":"S28+U27*'5. UD2 Parameters'!$G$11","v":586.40983407666658},null,{"$f":"U27*(1-'5. UD2 Parameters'!$G$11)","v":91.105047674739751},null,{"$f":"W28*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":60.736698449826498},null,{"$f":"Q28*C28*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":31.586759721469665},null,{"$f":"'6. UD2 Assumptions'!H319","v":51.570219953419858},null,{"$f":"AC28*C28*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":5.028096445458436},null,{"$f":"AE28+(AG27*'5. UD2 Parameters'!$G$12)","v":57.021230093463735},null,{"$f":"AG27*(1-'5. UD2 Parameters'!$G$12)","v":3.7699275585242669},null,{"$f":"AI28*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.5132850390161776},null,{"$f":"AC28*C28*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.6760321484861453},null,{"$f":"'6. UD2 Assumptions'!J319","v":9.7670871123901257},null,{"$f":"AO28*C28*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":3.662657667146297E-2},null,{"$f":"AQ28+(AS27*'5. UD2 Parameters'!$G$13)","v":0.50164646482074393},null,{"$f":"AS27*(1-'5. UD2 Parameters'!$G$13)","v":1.6563873001910773E-2},null,{"$f":"AU28*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.1042582001273848E-2},null,{"$f":"AO28*C28*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.2208858890487657E-2},null,{"$f":"'6. UD2 Assumptions'!L319","v":24.417717780975313},null,{"$f":"BA28*C28*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.73253153342925936},null,{"$f":"BC28+BE27*'5. UD2 Parameters'!$G$14","v":7.5776293884661401},null,{"$f":"BE27*(1-'5. UD2 Parameters'!$G$14)","v":0.49632559597586218},null,{"$f":"BG28*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.33088373065057475},null,{"$f":"BA28*C28*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.24417717780975312},null,{"$f":"'6. UD2 Assumptions'!N319","v":1.4650630668585187},null,{"$f":"BM28*'5. UD2 Parameters'!$C$15*C28*'5. UD2 Parameters'!$C$28","v":2.197594600287778E-3},null,{"$f":"BO28+(BQ27*'5. UD2 Parameters'!$G$15)","v":2.653767670115896E-2},null,{"$f":"BQ27*(1-'5. UD2 Parameters'!$G$15)","v":1.2479426951941038E-3},null,{"$f":"BS28*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":8.3196179679606921E-4},null,null,null,{"$f":"'6. UD2 Assumptions'!R319","v":10.382000000000001},null,{"$f":"BY28*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C28","v":0.233595},null,{"$f":"CA28+CC27*'5. UD2 Parameters'!$G$16","v":2.7068692417739086},null,{"$f":"CC27*(1-'5. UD2 Parameters'!$G$16)","v":7.5322414372462218E-2},null,{"$f":"CE28*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.021494291497481E-2},null,{"$f":"BY28*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C28","v":7.7865000000000004E-2},null,{"$f":"'6. UD2 Assumptions'!T319","v":0.18939},null,{"$f":"CK28*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C28","v":2.1306375000000001E-3},null,{"$f":"CM28+CO27*'5. UD2 Parameters'!$G$17","v":2.0978135446686065E-2},null,{"$f":"CO27*(1-'5. UD2 Parameters'!$G$17)","v":3.492532804771555E-3},null,{"$f":"CQ28*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.3283552031810365E-3},null,null,null,69.780900169834865,null,{"$f":"CW28*'5. UD2 Parameters'!$C$31","v":1744.5225042458717},null,69.77857181463169,null,{"$f":"DA28*'5. UD2 Parameters'!$C$31","v":1744.4642953657922},null,18.308,null,null,51.472900169834865,null,51.47057181463169,null,null,{"$f":"DH28*'5. UD2 Parameters'!$C$31","v":1286.8225042458716},null,{"$f":"DJ28*'5. UD2 Parameters'!$C$31","v":1286.7642953657923},null,null,36.659024716390356,null,774.55750212158978,null,2022,null,69.780900169834865,1744.5225042458717,0,0]
[2023,null,1,null,{"$f":"'6. UD2 Assumptions'!D320","v":64.257666112414626},null,{"$f":"E29*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C29","v":9.1567174210190849},null,{"$f":"G29+(I28*'5. UD2 Parameters'!$G$10)","v":27.857813183868299},null,{"$f":"I28*(1-'5. UD2 Parameters'!$G$10)","v":9.197660769123754},null,{"$f":"K29*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":6.1317738460825026},null,{"$f":"E29*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C29","v":3.0522391403396947},null,{"$f":"'6. UD2 Assumptions'!F320","v":214.19222037471542},null,{"$f":"Q29*C29*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":94.458769185249494},null,{"$f":"S29+U28*'5. UD2 Parameters'!$G$11","v":589.19211430185624},null,{"$f":"U28*(1-'5. UD2 Parameters'!$G$11)","v":91.676488960059871},null,{"$f":"W29*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":61.117659306706578},null,{"$f":"Q29*C29*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":31.486256395083164},null,{"$f":"'6. UD2 Assumptions'!H320","v":51.40613288993169},null,{"$f":"AC29*C29*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":5.0120979567683399},null,{"$f":"AE29+(AG28*'5. UD2 Parameters'!$G$12)","v":58.178340499349005},null,{"$f":"AG28*(1-'5. UD2 Parameters'!$G$12)","v":3.8549875508830711},null,{"$f":"AI29*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.5699917005887141},null,{"$f":"AC29*C29*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.6706993189227799},null,{"$f":"'6. UD2 Assumptions'!J320","v":9.9624288546379258},null,{"$f":"AO29*C29*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":3.7359108204892223E-2},null,{"$f":"AQ29+(AS28*'5. UD2 Parameters'!$G$13)","v":0.52175165168226334},null,{"$f":"AS28*(1-'5. UD2 Parameters'!$G$13)","v":1.7253921343372818E-2},null,{"$f":"AU29*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.1502614228915211E-2},null,{"$f":"AO29*C29*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.2453036068297408E-2},null,{"$f":"'6. UD2 Assumptions'!L320","v":24.906072136594815},null,{"$f":"BA29*C29*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.74718216409784455},null,{"$f":"BC29+BE28*'5. UD2 Parameters'!$G$14","v":7.8125169754413637},null,{"$f":"BE28*(1-'5. UD2 Parameters'!$G$14)","v":0.51229457712262094},null,{"$f":"BG29*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.34152971808174726},null,{"$f":"BA29*C29*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.24906072136594817},null,{"$f":"'6. UD2 Assumptions'!N320","v":1.4943643281956889},null,{"$f":"BM29*'5. UD2 Parameters'!$C$15*C29*'5. UD2 Parameters'!$C$28","v":2.2415464922935333E-3},null,{"$f":"BO29+(BQ28*'5. UD2 Parameters'!$G$15)","v":2.7484965428322978E-2},null,{"$f":"BQ28*(1-'5. UD2 Parameters'!$G$15)","v":1.2942577651295158E-3},null,{"$f":"BS29*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":8.6283851008634382E-4},null,null,null,{"$f":"'6. UD2 Assumptions'!R320","v":11.030875000000002},null,{"$f":"BY29*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C29","v":0.24819468750000001},null,{"$f":"CA29+CC28*'5. UD2 Parameters'!$G$16","v":2.8750638530793262},null,{"$f":"CC28*(1-'5. UD2 Parameters'!$G$16)","v":8.0000076194582145E-2},null,{"$f":"CE29*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.3333384129721426E-2},null,{"$f":"BY29*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C29","v":8.2731562500000008E-2},null,{"$f":"'6. UD2 Assumptions'!T320","v":0.18939},null,{"$f":"CK29*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C29","v":2.1306375000000001E-3},null,{"$f":"CM29+CO28*'5. UD2 Parameters'!$G$17","v":1.9829152294162496E-2},null,{"$f":"CO28*(1-'5. UD2 Parameters'!$G$17)","v":3.2796206525235699E-3},null,{"$f":"CQ29*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.1864137683490466E-3},null,null,null,70.228839822096603,null,{"$f":"CW29*'5. UD2 Parameters'!$C$31","v":1755.7209955524152},null,70.226653408328275,null,{"$f":"DA29*'5. UD2 Parameters'!$C$31","v":1755.6663352082069},null,18.308,null,null,51.920839822096603,null,51.918653408328275,null,null,{"$f":"DH29*'5. UD2 Parameters'!$C$31","v":1298.0209955524151},null,{"$f":"DJ29*'5. UD2 Parameters'!$C$31","v":1297.9663352082068},null,null,36.553440174279885,null,811.11094229586968,null,2023,null,70.228839822096603,1755.7209955524152,0,0]
[2024,null,1,null,{"$f":"'6. UD2 Assumptions'!D321","v":64.018567819903311},null,{"$f":"E30*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C30","v":9.1226459143362213},null,{"$f":"G30+(I29*'5. UD2 Parameters'!$G$10)","v":27.796296530199058},null,{"$f":"I29*(1-'5. UD2 Parameters'!$G$10)","v":9.1841625680054602},null,{"$f":"K30*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":6.1227750453369731},null,{"$f":"E30*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C30","v":3.0408819714454074},null,{"$f":"'6. UD2 Assumptions'!F321","v":213.39522606634438},null,{"$f":"Q30*C30*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":94.107294695257877},null,{"$f":"S30+U29*'5. UD2 Parameters'!$G$11","v":591.18795174776892},null,{"$f":"U29*(1-'5. UD2 Parameters'!$G$11)","v":92.11145724934515},null,{"$f":"W30*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":61.4076381662301},null,{"$f":"Q30*C30*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":31.369098231752623},null,{"$f":"'6. UD2 Assumptions'!H321","v":51.214854255922653},null,{"$f":"AC30*C30*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.9934482899524593},null,{"$f":"AE30+(AG29*'5. UD2 Parameters'!$G$12)","v":59.238573423929417},null,{"$f":"AG29*(1-'5. UD2 Parameters'!$G$12)","v":3.9332153653720523},null,{"$f":"AI30*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.6221435769147012},null,{"$f":"AC30*C30*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.6644827633174863},null,{"$f":"'6. UD2 Assumptions'!J321","v":10.161677431730686},null,{"$f":"AO30*C30*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":3.8106290368990076E-2},null,{"$f":"AQ30+(AS29*'5. UD2 Parameters'!$G$13)","v":0.54191251117471473},null,{"$f":"AS29*(1-'5. UD2 Parameters'!$G$13)","v":1.7945430876538621E-2},null,{"$f":"AU30*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.196362058435908E-2},null,{"$f":"AO30*C30*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.2702096789663359E-2},null,{"$f":"'6. UD2 Assumptions'!L321","v":25.404193579326716},null,{"$f":"BA30*C30*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.76212580737980151},null,{"$f":"BC30+BE29*'5. UD2 Parameters'!$G$14","v":8.0464683531916403},null,{"$f":"BE29*(1-'5. UD2 Parameters'!$G$14)","v":0.5281744296295251},null,{"$f":"BG30*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.3521162864196834},null,{"$f":"BA30*C30*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.25404193579326717},null,{"$f":"'6. UD2 Assumptions'!N321","v":1.5242516147596028},null,{"$f":"BM30*'5. UD2 Parameters'!$C$15*C30*'5. UD2 Parameters'!$C$28","v":2.2863774221394042E-3},null,{"$f":"BO30+(BQ29*'5. UD2 Parameters'!$G$15)","v":2.8430885268945091E-2},null,{"$f":"BQ29*(1-'5. UD2 Parameters'!$G$15)","v":1.3404575815172909E-3},null,{"$f":"BS30*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":8.9363838767819389E-4},null,null,null,{"$f":"'6. UD2 Assumptions'!R321","v":11.679750000000002},null,{"$f":"BY30*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C30","v":0.26279437500000002},null,{"$f":"CA30+CC29*'5. UD2 Parameters'!$G$16","v":3.0528872498875965},null,{"$f":"CC29*(1-'5. UD2 Parameters'!$G$16)","v":8.4970978191729829E-2},null,{"$f":"CE30*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.6647318794486548E-2},null,{"$f":"BY30*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C30","v":8.7598125000000013E-2},null,{"$f":"'6. UD2 Assumptions'!T321","v":0.18939},null,{"$f":"CK30*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C30","v":2.1306375000000001E-3},null,{"$f":"CM30+CO29*'5. UD2 Parameters'!$G$17","v":1.8859795633516363E-2},null,{"$f":"CO29*(1-'5. UD2 Parameters'!$G$17)","v":3.0999941606461327E-3},null,{"$f":"CQ30*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.0666627737640883E-3},null,null,null,{"$f":"CS30+CG30+BU30+BI30+AW30+AK30+Y30+M30","v":70.576244315441755},null,{"$f":"CW30*'5. UD2 Parameters'!$C$31","v":1764.4061078860439},null,70.574177652667984,null,{"$f":"DA30*'5. UD2 Parameters'!$C$31","v":1764.3544413166996},null,18.308,null,null,52.268244315441756,null,52.266177652667984,null,null,{"$f":"DH30*'5. UD2 Parameters'!$C$31","v":1306.7061078860438},null,{"$f":"DJ30*'5. UD2 Parameters'!$C$31","v":1306.6544413166996},null,null,36.428805124098446,null,847.53974741996808,null,2024,null,70.576244315441755,1764.4061078860439,0,0]
[2025,null,1,null,{"$f":"'6. UD2 Assumptions'!D322","v":63.744202529246593},null,{"$f":"E31*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C31","v":9.0835488604176398},null,{"$f":"G31+(I30*'5. UD2 Parameters'!$G$10)","v":27.715963630160953},null,{"$f":"I30*(1-'5. UD2 Parameters'!$G$10)","v":9.1638817604557445},null,{"$f":"K31*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":6.1092545069704958},null,{"$f":"E31*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C31","v":3.0278496201392131},null,{"$f":"'6. UD2 Assumptions'!F322","v":212.48067509748864},null,{"$f":"Q31*C31*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":93.703977717992487},null,{"$f":"S31+U30*'5. UD2 Parameters'!$G$11","v":592.46845260326575},null,{"$f":"U30*(1-'5. UD2 Parameters'!$G$11)","v":92.423476862495718},null,{"$f":"W31*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":61.615651241663812},null,{"$f":"Q31*C31*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":31.234659239330828},null,{"$f":"'6. UD2 Assumptions'!H322","v":50.99536202339727},null,{"$f":"AC31*C31*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.9720477972812347},null,{"$f":"AE31+(AG30*'5. UD2 Parameters'!$G$12)","v":60.205727557797772},null,{"$f":"AG30*(1-'5. UD2 Parameters'!$G$12)","v":4.0048936634128784},null,{"$f":"AI31*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.6699291089419188},null,{"$f":"AC31*C31*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.6573492657604114},null,{"$f":"'6. UD2 Assumptions'!J322","v":10.364910980365298},null,{"$f":"AO31*C31*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":3.8868416176369866E-2},null,{"$f":"AQ31+(AS30*'5. UD2 Parameters'!$G$13)","v":0.56214207210441336},null,{"$f":"AS30*(1-'5. UD2 Parameters'!$G$13)","v":1.8638855246671176E-2},null,{"$f":"AU31*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.2425903497780784E-2},null,{"$f":"AO31*C31*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.2956138725456623E-2},null,{"$f":"'6. UD2 Assumptions'!L322","v":25.912277450913248},null,{"$f":"BA31*C31*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.77736832352739738},null,{"$f":"BC31+BE30*'5. UD2 Parameters'!$G$14","v":8.2798456881120757},null,{"$f":"BE30*(1-'5. UD2 Parameters'!$G$14)","v":0.54399098860696182},null,{"$f":"BG31*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.36266065907130784},null,{"$f":"BA31*C31*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.25912277450913246},null,{"$f":"'6. UD2 Assumptions'!N322","v":1.5547366470547948},null,{"$f":"BM31*'5. UD2 Parameters'!$C$15*C31*'5. UD2 Parameters'!$C$28","v":2.3321049705821925E-3},null,{"$f":"BO31+(BQ30*'5. UD2 Parameters'!$G$15)","v":2.9376399603006659E-2},null,{"$f":"BQ30*(1-'5. UD2 Parameters'!$G$15)","v":1.3865906365206242E-3},null,{"$f":"BS31*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":9.2439375768041615E-4},null,null,null,{"$f":"'6. UD2 Assumptions'!R322","v":12.328625000000002},null,{"$f":"BY31*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C31","v":0.27739406250000004},null,{"$f":"CA31+CC30*'5. UD2 Parameters'!$G$16","v":3.2400548585806064},null,{"$f":"CC30*(1-'5. UD2 Parameters'!$G$16)","v":9.0226453806990167E-2},null,{"$f":"CE31*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":6.0150969204660107E-2},null,{"$f":"BY31*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C31","v":9.2464687500000017E-2},null,{"$f":"'6. UD2 Assumptions'!T322","v":0.18939},null,{"$f":"CK31*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C31","v":2.1306375000000001E-3},null,{"$f":"CM31+CO30*'5. UD2 Parameters'!$G$17","v":1.8041983524195861E-2},null,{"$f":"CO30*(1-'5. UD2 Parameters'!$G$17)","v":2.9484496093205026E-3},null,{"$f":"CQ31*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.9656330728803351E-3},null,null,null,70.832962416180536,null,{"$f":"CW31*'5. UD2 Parameters'!$C$31","v":1770.8240604045134},null,70.830996783107665,null,{"$f":"DA31*'5. UD2 Parameters'!$C$31","v":1770.7749195776917},null,18.308,null,null,52.524962416180536,null,52.522996783107665,null,null,{"$f":"DH31*'5. UD2 Parameters'!$C$31","v":1313.1240604045133},null,{"$f":"DJ31*'5. UD2 Parameters'!$C$31","v":1313.0749195776916},null,null,36.28440172596504,null,883.82414914593312,null,2025,null,70.832962416180536,1770.8240604045134,0,0]
[2026,null,1,null,{"$f":"'6. UD2 Assumptions'!D323","v":63.433255199835621},null,{"$f":"E32*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C32","v":9.039238865976575},null,{"$f":"G32+(I31*'5. UD2 Parameters'!$G$10)","v":27.617804882468171},null,{"$f":"I31*(1-'5. UD2 Parameters'!$G$10)","v":9.1373976136693571},null,{"$f":"K32*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":6.0915984091129047},null,{"$f":"E32*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C32","v":3.0130796219921918},null,{"$f":"'6. UD2 Assumptions'!F323","v":211.44418399945209},null,{"$f":"Q32*C32*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":93.246885143758362},null,{"$f":"S32+U31*'5. UD2 Parameters'!$G$11","v":593.09167354843578},null,{"$f":"U31*(1-'5. UD2 Parameters'!$G$11)","v":92.623664198588301},null,{"$f":"W32*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":61.749109465725532},null,{"$f":"Q32*C32*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":31.082295047919455},null,{"$f":"'6. UD2 Assumptions'!H323","v":50.746604159868497},null,{"$f":"AC32*C32*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.9477939055871794},null,{"$f":"AE32+(AG31*'5. UD2 Parameters'!$G$12)","v":61.083242203419061},null,{"$f":"AG31*(1-'5. UD2 Parameters'!$G$12)","v":4.070279259965889},null,{"$f":"AI32*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.7135195066439257},null,{"$f":"AC32*C32*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.6492646351957263},null,{"$f":"'6. UD2 Assumptions'!J323","v":10.572209199972603},null,{"$f":"AO32*C32*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":3.9645784499897259E-2},null,{"$f":"AQ32+(AS31*'5. UD2 Parameters'!$G$13)","v":0.58245321403017036},null,{"$f":"AS31*(1-'5. UD2 Parameters'!$G$13)","v":1.9334642574140356E-2},null,{"$f":"AU32*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.2889761716093569E-2},null,{"$f":"AO32*C32*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.3215261499965754E-2},null,{"$f":"'6. UD2 Assumptions'!L323","v":26.430522999931512},null,{"$f":"BA32*C32*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.79291568999794526},null,{"$f":"BC32+BE31*'5. UD2 Parameters'!$G$14","v":8.5129926393685587},null,{"$f":"BE31*(1-'5. UD2 Parameters'!$G$14)","v":0.5597687387414626},null,{"$f":"BG32*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.37317915916097505},null,{"$f":"BA32*C32*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.26430522999931511},null,{"$f":"'6. UD2 Assumptions'!N323","v":1.5858313799958905},null,{"$f":"BM32*'5. UD2 Parameters'!$C$15*C32*'5. UD2 Parameters'!$C$28","v":2.3787470699938359E-3},null,{"$f":"BO32+(BQ31*'5. UD2 Parameters'!$G$15)","v":3.0322442758264866E-2},null,{"$f":"BQ31*(1-'5. UD2 Parameters'!$G$15)","v":1.432703914735631E-3},null,{"$f":"BS32*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":9.5513594315708734E-4},null,null,null,{"$f":"'6. UD2 Assumptions'!R323","v":12.977500000000003},null,{"$f":"BY32*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C32","v":0.29199375000000005},null,{"$f":"CA32+CC31*'5. UD2 Parameters'!$G$16","v":3.4362905159616925},null,{"$f":"CC31*(1-'5. UD2 Parameters'!$G$16)","v":9.5758092618913687E-2},null,{"$f":"CE32*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":6.3838728412609125E-2},null,{"$f":"BY32*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C32","v":9.7331250000000022E-2},null,{"$f":"'6. UD2 Assumptions'!T323","v":0.18939},null,{"$f":"CK32*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C32","v":2.1306375000000001E-3},null,{"$f":"CM32+CO31*'5. UD2 Parameters'!$G$17","v":1.7352024220975679E-2},null,{"$f":"CO31*(1-'5. UD2 Parameters'!$G$17)","v":2.8205968032201834E-3},null,{"$f":"CQ32*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.8803978688134554E-3},null,null,null,71.006970564584009,null,{"$f":"CW32*'5. UD2 Parameters'!$C$31","v":1775.1742641146002},null,71.005090166715192,null,{"$f":"DA32*'5. UD2 Parameters'!$C$31","v":1775.1272541678798},null,18.308,null,null,52.698970564584009,null,52.697090166715192,null,null,{"$f":"DH32*'5. UD2 Parameters'!$C$31","v":1317.4742641146001},null,{"$f":"DJ32*'5. UD2 Parameters'!$C$31","v":1317.4272541678797},null,null,36.119491046606655,null,919.94364019253976,null,2026,null,71.006970564584009,1775.1742641146002,0,0]
[2027,null,1,null,{"$f":"'6. UD2 Assumptions'!D324","v":61.466824288640716},null,{"$f":"E33*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C33","v":8.7590224611313019},null,{"$f":"G33+(I32*'5. UD2 Parameters'!$G$10)","v":27.271790701350671},null,{"$f":"I32*(1-'5. UD2 Parameters'!$G$10)","v":9.1050366422488018},null,{"$f":"K33*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":6.0700244281658673},null,{"$f":"E33*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C33","v":2.9196741537104338},null,{"$f":"'6. UD2 Assumptions'!F324","v":204.88941429546904},null,{"$f":"Q33*C33*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":90.356231704301848},null,{"$f":"S33+U32*'5. UD2 Parameters'!$G$11","v":590.72680969338523},null,{"$f":"U32*(1-'5. UD2 Parameters'!$G$11)","v":92.721095559352435},null,{"$f":"W33*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":61.814063706234954},null,{"$f":"Q33*C33*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":30.118743901433948},null,{"$f":"'6. UD2 Assumptions'!H324","v":49.173459430912565},null,{"$f":"AC33*C33*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.7944122945139753},null,{"$f":"AE33+(AG32*'5. UD2 Parameters'!$G$12)","v":61.748049824800106},null,{"$f":"AG32*(1-'5. UD2 Parameters'!$G$12)","v":4.1296046731329303},null,{"$f":"AI33*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.7530697820886201},null,{"$f":"AC33*C33*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.5981374315046584},null,{"$f":"'6. UD2 Assumptions'!J324","v":10.783653383972055},null,{"$f":"AO33*C33*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":4.0438700189895205E-2},null,{"$f":"AQ33+(AS32*'5. UD2 Parameters'!$G$13)","v":0.60285867837405527},null,{"$f":"AS32*(1-'5. UD2 Parameters'!$G$13)","v":2.0033235846010258E-2},null,{"$f":"AU33*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.3355490564006839E-2},null,{"$f":"AO33*C33*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.3479566729965069E-2},null,{"$f":"'6. UD2 Assumptions'!L324","v":26.95913345993014},null,{"$f":"BA33*C33*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.80877400379790421},null,{"$f":"BC33+BE32*'5. UD2 Parameters'!$G$14","v":8.7462357296499746},null,{"$f":"BE32*(1-'5. UD2 Parameters'!$G$14)","v":0.57553091351648755},null,{"$f":"BG33*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.38368727567765837},null,{"$f":"BA33*C33*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.2695913345993014},null,{"$f":"'6. UD2 Assumptions'!N324","v":1.6175480075958082},null,{"$f":"BM33*'5. UD2 Parameters'!$C$15*C33*'5. UD2 Parameters'!$C$28","v":2.4263220113937122E-3},null,{"$f":"BO33+(BQ32*'5. UD2 Parameters'!$G$15)","v":3.1269921785793846E-2},null,{"$f":"BQ32*(1-'5. UD2 Parameters'!$G$15)","v":1.4788429838647342E-3},null,{"$f":"BS33*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":9.8589532257648948E-4},null,null,null,{"$f":"'6. UD2 Assumptions'!R324","v":13.626375000000003},null,{"$f":"BY33*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C33","v":0.30659343750000001},null,{"$f":"CA33+CC32*'5. UD2 Parameters'!$G$16","v":3.6413262206901233},null,{"$f":"CC32*(1-'5. UD2 Parameters'!$G$16)","v":0.10155773277156945},null,{"$f":"CE33*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":6.7705155181046292E-2},null,{"$f":"BY33*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C33","v":0.10219781250000001},null,{"$f":"'6. UD2 Assumptions'!T324","v":0.18939},null,{"$f":"CK33*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C33","v":2.1306375000000001E-3},null,{"$f":"CM33+CO32*'5. UD2 Parameters'!$G$17","v":1.6769929831965454E-2},null,{"$f":"CO32*(1-'5. UD2 Parameters'!$G$17)","v":2.7127318890102252E-3},null,{"$f":"CQ33*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.8084879260068167E-3},null,null,null,71.104700221160741,null,{"$f":"CW33*'5. UD2 Parameters'!$C$31","v":1777.6175055290184},null,71.102891733234728,null,{"$f":"DA33*'5. UD2 Parameters'!$C$31","v":1777.5722933308682},null,18.308,null,null,52.796700221160741,null,52.794891733234728,null,null,{"$f":"DH33*'5. UD2 Parameters'!$C$31","v":1319.9175055290186},null,{"$f":"DJ33*'5. UD2 Parameters'!$C$31","v":1319.8722933308682},null,null,35.021824200478306,null,954.96546439301801,null,2027,null,71.104700221160741,1777.6175055290184,0,0]
[2028,null,1,null,{"$f":"'6. UD2 Assumptions'!D325","v":61.046261806665797},null,{"$f":"E34*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C34","v":8.6990923074498756},null,{"$f":"G34+(I33*'5. UD2 Parameters'!$G$10)","v":26.979920305853575},null,{"$f":"I33*(1-'5. UD2 Parameters'!$G$10)","v":8.9909627029469679},null,{"$f":"K34*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.993975135297978},null,{"$f":"E34*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C34","v":2.8996974358166252},null,{"$f":"'6. UD2 Assumptions'!F325","v":203.48753935555266},null,{"$f":"Q34*C34*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":89.738004855798721},null,{"$f":"S34+U33*'5. UD2 Parameters'!$G$11","v":588.11343041433543},null,{"$f":"U33*(1-'5. UD2 Parameters'!$G$11)","v":92.351384134848516},null,{"$f":"W34*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":61.567589423232342},null,{"$f":"Q34*C34*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":29.912668285266239},null,{"$f":"'6. UD2 Assumptions'!H325","v":48.83700944533264},null,{"$f":"AC34*C34*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.7616084209199325},null,{"$f":"AE34+(AG33*'5. UD2 Parameters'!$G$12)","v":62.335108468808123},null,{"$f":"AG33*(1-'5. UD2 Parameters'!$G$12)","v":4.1745497769119151},null,{"$f":"AI34*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.7830331846079432},null,{"$f":"AC34*C34*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.5872028069733108},null,{"$f":"'6. UD2 Assumptions'!J325","v":10.999326451651497},null,{"$f":"AO34*C34*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":4.1247474193693109E-2},null,{"$f":"AQ34+(AS33*'5. UD2 Parameters'!$G$13)","v":0.62337107926955915},null,{"$f":"AS33*(1-'5. UD2 Parameters'!$G$13)","v":2.0735073298189251E-2},null,{"$f":"AU34*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.3823382198792833E-2},null,{"$f":"AO34*C34*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.374915806456437E-2},null,{"$f":"'6. UD2 Assumptions'!L325","v":27.498316129128739},null,{"$f":"BA34*C34*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.82494948387386224},null,{"$f":"BC34+BE33*'5. UD2 Parameters'!$G$14","v":8.9798856256400903},null,{"$f":"BE33*(1-'5. UD2 Parameters'!$G$14)","v":0.59129958788374615},null,{"$f":"BG34*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.39419972525583075},null,{"$f":"BA34*C34*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.27498316129128741},null,{"$f":"'6. UD2 Assumptions'!N325","v":1.6498989677477243},null,{"$f":"BM34*'5. UD2 Parameters'!$C$15*C34*'5. UD2 Parameters'!$C$28","v":2.4748484516215865E-3},null,{"$f":"BO34+(BQ33*'5. UD2 Parameters'!$G$15)","v":3.221971815610461E-2},null,{"$f":"BQ33*(1-'5. UD2 Parameters'!$G$15)","v":1.5250520813108264E-3},null,{"$f":"BS34*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.0167013875405509E-3},null,null,null,{"$f":"'6. UD2 Assumptions'!R325","v":14.275250000000003},null,{"$f":"BY34*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C34","v":0.32119312500000008},null,{"$f":"CA34+CC33*'5. UD2 Parameters'!$G$16","v":3.8549018920617999},null,{"$f":"CC33*(1-'5. UD2 Parameters'!$G$16)","v":0.10761745362832384},null,{"$f":"CE34*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":7.1744969085549226E-2},null,{"$f":"BY34*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C34","v":0.10706437500000002},null,{"$f":"'6. UD2 Assumptions'!T325","v":0.18939},null,{"$f":"CK34*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C34","v":2.1306375000000001E-3},null,{"$f":"CM34+CO33*'5. UD2 Parameters'!$G$17","v":1.6278837276019358E-2},null,{"$f":"CO33*(1-'5. UD2 Parameters'!$G$17)","v":2.6217300559460955E-3},null,{"$f":"CQ34*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.7478200372973969E-3},null,null,null,70.82713034110327,null,{"$f":"CW34*'5. UD2 Parameters'!$C$31","v":1770.6782585275819},null,70.825382521065976,null,{"$f":"DA34*'5. UD2 Parameters'!$C$31","v":1770.6345630266494},null,18.308,null,null,52.519130341103271,null,52.517382521065976,null,null,{"$f":"DH34*'5. UD2 Parameters'!$C$31","v":1312.9782585275818},null,{"$f":"DJ34*'5. UD2 Parameters'!$C$31","v":1312.9345630266494},null,null,34.79536522241203,null,989.76082961543,null,2028,null,70.82713034110327,1770.6782585275819,0,0]
[2029,null,1,null,{"$f":"'6. UD2 Assumptions'!D326","v":60.584290095696439},null,{"$f":"E35*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C35","v":8.6332613386367427},null,{"$f":"G35+(I34*'5. UD2 Parameters'!$G$10)","v":26.718442760094391},null,{"$f":"I34*(1-'5. UD2 Parameters'!$G$10)","v":8.8947388843959256},null,{"$f":"K35*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.9298259229306165},null,{"$f":"E35*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C35","v":2.8777537795455808},null,{"$f":"'6. UD2 Assumptions'!F326","v":201.94763365232146},null,{"$f":"Q35*C35*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":89.058906440673766},null,{"$f":"S35+U34*'5. UD2 Parameters'!$G$11","v":585.22951584905411},null,{"$f":"U34*(1-'5. UD2 Parameters'!$G$11)","v":91.942821005955054},null,{"$f":"W35*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":61.295214003970031},null,{"$f":"Q35*C35*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":29.686302146891254},null,{"$f":"'6. UD2 Assumptions'!H326","v":48.467432076557145},null,{"$f":"AC35*C35*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.7255746274643222},null,{"$f":"AE35+(AG34*'5. UD2 Parameters'!$G$12)","v":62.846444526947948},null,{"$f":"AG34*(1-'5. UD2 Parameters'!$G$12)","v":4.2142385693244906},null,{"$f":"AI35*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.8094923795496602},null,{"$f":"AC35*C35*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.5751915424881073},null,{"$f":"'6. UD2 Assumptions'!J326","v":11.219312980684526},null,{"$f":"AO35*C35*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":4.2072423677566972E-2},null,{"$f":"AQ35+(AS34*'5. UD2 Parameters'!$G$13)","v":0.64400291415857813},null,{"$f":"AS34*(1-'5. UD2 Parameters'!$G$13)","v":2.1440588788548025E-2},null,{"$f":"AU35*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.4293725859032016E-2},null,{"$f":"AO35*C35*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.4024141225855657E-2},null,{"$f":"'6. UD2 Assumptions'!L326","v":28.048282451711316},null,{"$f":"BA35*C35*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.84144847355133945},null,{"$f":"BC35+BE34*'5. UD2 Parameters'!$G$14","v":9.2142383343604202},null,{"$f":"BE34*(1-'5. UD2 Parameters'!$G$14)","v":0.60709576483101035},null,{"$f":"BG35*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.40473050988734022},null,{"$f":"BA35*C35*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.28048282451711315},null,{"$f":"'6. UD2 Assumptions'!N326","v":1.6828969471026789},null,{"$f":"BM35*'5. UD2 Parameters'!$C$15*C35*'5. UD2 Parameters'!$C$28","v":2.5243454206540185E-3},null,{"$f":"BO35+(BQ34*'5. UD2 Parameters'!$G$15)","v":3.3172689379860613E-2},null,{"$f":"BQ34*(1-'5. UD2 Parameters'!$G$15)","v":1.5713741968980152E-3},null,{"$f":"BS35*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.04758279793201E-3},null,null,null,{"$f":"'6. UD2 Assumptions'!R326","v":14.924125000000004},null,{"$f":"BY35*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C35","v":0.33579281250000004},null,{"$f":"CA35+CC34*'5. UD2 Parameters'!$G$16","v":4.0767651359190671},null,{"$f":"CC34*(1-'5. UD2 Parameters'!$G$16)","v":0.1139295686427329},null,{"$f":"CE35*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":7.5953045761821936E-2},null,{"$f":"BY35*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C35","v":0.11193093750000002},null,{"$f":"'6. UD2 Assumptions'!T326","v":0.18939},null,{"$f":"CK35*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C35","v":2.1306375000000001E-3},null,{"$f":"CM35+CO34*'5. UD2 Parameters'!$G$17","v":1.5864519764875247E-2},null,{"$f":"CO34*(1-'5. UD2 Parameters'!$G$17)","v":2.5449550111441119E-3},null,{"$f":"CQ35*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.6966366740960746E-3},null,null,null,70.532253807430536,null,{"$f":"CW35*'5. UD2 Parameters'!$C$31","v":1763.3063451857633},null,70.530557170756438,null,{"$f":"DA35*'5. UD2 Parameters'!$C$31","v":1763.2639292689109},null,18.308,null,null,52.224253807430536,null,52.222557170756438,null,null,{"$f":"DH35*'5. UD2 Parameters'!$C$31","v":1305.6063451857633},null,{"$f":"DJ35*'5. UD2 Parameters'!$C$31","v":1305.5639292689109},null,null,34.54568537216791,null,1024.3065149875979,null,2029,null,70.532253807430536,1763.3063451857633,0,0]
[2030,null,1,null,{"$f":"'6. UD2 Assumptions'!D327","v":60.079421011565636},null,{"$f":"E36*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C36","v":8.5613174941481027},null,{"$f":"G36+(I35*'5. UD2 Parameters'!$G$10)","v":26.471225275095168},null,{"$f":"I35*(1-'5. UD2 Parameters'!$G$10)","v":8.8085349791473249},null,{"$f":"K36*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.8723566527648829},null,{"$f":"E36*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C36","v":2.8537724980493677},null,{"$f":"'6. UD2 Assumptions'!F327","v":200.26473670521878},null,{"$f":"Q36*C36*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":88.316748887001481},null,{"$f":"S36+U35*'5. UD2 Parameters'!$G$11","v":582.05430104258414},null,{"$f":"U35*(1-'5. UD2 Parameters'!$G$11)","v":91.491963693471448},null,{"$f":"W36*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":60.994642462314296},null,{"$f":"Q36*C36*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":29.438916295667159},null,{"$f":"'6. UD2 Assumptions'!H327","v":48.063536809252511},null,{"$f":"AC36*C36*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.6861948389021197},null,{"$f":"AE36+(AG35*'5. UD2 Parameters'!$G$12)","v":63.283831318890392},null,{"$f":"AG35*(1-'5. UD2 Parameters'!$G$12)","v":4.2488080469596747},null,{"$f":"AI36*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.8325386979731162},null,{"$f":"AC36*C36*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.5620649463007066},null,{"$f":"'6. UD2 Assumptions'!J327","v":11.443699240298217},null,{"$f":"AO36*C36*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":4.2913872151118318E-2},null,{"$f":"AQ36+(AS35*'5. UD2 Parameters'!$G$13)","v":0.66476657414829798},null,{"$f":"AS35*(1-'5. UD2 Parameters'!$G$13)","v":2.2150212161398453E-2},null,{"$f":"AU36*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.4766808107598967E-2},null,{"$f":"AO36*C36*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.4304624050372772E-2},null,{"$f":"'6. UD2 Assumptions'!L327","v":28.609248100745546},null,{"$f":"BA36*C36*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.85827744302236653},null,{"$f":"BC36+BE35*'5. UD2 Parameters'!$G$14","v":9.4495763211205013},null,{"$f":"BE35*(1-'5. UD2 Parameters'!$G$14)","v":0.62293945626228575},null,{"$f":"BG36*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.41529297084152383},null,{"$f":"BA36*C36*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.28609248100745549},null,{"$f":"'6. UD2 Assumptions'!N327","v":1.7165548860447326},null,{"$f":"BM36*'5. UD2 Parameters'!$C$15*C36*'5. UD2 Parameters'!$C$28","v":2.5748323290670991E-3},null,{"$f":"BO36+(BQ35*'5. UD2 Parameters'!$G$15)","v":3.412967055701286E-2},null,{"$f":"BQ35*(1-'5. UD2 Parameters'!$G$15)","v":1.6178511519148544E-3},null,{"$f":"BS36*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.0785674346099029E-3},null,null,null,{"$f":"'6. UD2 Assumptions'!R327","v":15.573000000000002},null,{"$f":"BY36*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C36","v":0.35039250000000005},null,{"$f":"CA36+CC35*'5. UD2 Parameters'!$G$16","v":4.3066710174789353},null,{"$f":"CC35*(1-'5. UD2 Parameters'!$G$16)","v":0.12048661844013166},null,{"$f":"CE36*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":8.0324412293421105E-2},null,{"$f":"BY36*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C36","v":0.11679750000000001},null,{"$f":"'6. UD2 Assumptions'!T327","v":0.18939},null,{"$f":"CK36*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C36","v":2.1306375000000001E-3},null,{"$f":"CM36+CO35*'5. UD2 Parameters'!$G$17","v":1.5514974657823179E-2},null,{"$f":"CO35*(1-'5. UD2 Parameters'!$G$17)","v":2.4801826070520675E-3},null,{"$f":"CQ36*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.653455071368045E-3},null,null,null,70.21265402680082,null,{"$f":"CW36*'5. UD2 Parameters'!$C$31","v":1755.3163506700205},null,70.211000571729443,null,{"$f":"DA36*'5. UD2 Parameters'!$C$31","v":1755.2750142932362},null,18.308,null,null,51.90465402680082,null,51.903000571729443,null,null,{"$f":"DH36*'5. UD2 Parameters'!$C$31","v":1297.6163506700204},null,{"$f":"DJ36*'5. UD2 Parameters'!$C$31","v":1297.5750142932361},null,null,34.27194834507506,null,1058.578463332673,null,2030,null,70.21265402680082,1755.3163506700205,0,0]
[{"$f":"A36+1","v":2031},null,1,null,{"$f":"'6. UD2 Assumptions'!D328","v":60.405566439914132},null,{"$f":"E37*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C37","v":8.6077932176877638},null,{"$f":"G37+(I36*'5. UD2 Parameters'!$G$10)","v":26.351986162709338},null,{"$f":"I36*(1-'5. UD2 Parameters'!$G$10)","v":8.7270323300735964},null,{"$f":"K37*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.8180215533823976},null,{"$f":"E37*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C37","v":2.8692644058959211},null,{"$f":"'6. UD2 Assumptions'!F328","v":201.35188813304711},null,{"$f":"Q37*C37*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":88.796182666673772},null,{"$f":"S37+U36*'5. UD2 Parameters'!$G$11","v":579.8549178049019},null,{"$f":"U36*(1-'5. UD2 Parameters'!$G$11)","v":90.995565904356084},null,{"$f":"W37*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":60.663710602904054},null,{"$f":"Q37*C37*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":29.598727555557925},null,{"$f":"'6. UD2 Assumptions'!H328","v":48.324453151931301},null,{"$f":"AC37*C37*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.7116341823133023},null,{"$f":"AE37+(AG36*'5. UD2 Parameters'!$G$12)","v":63.7170874040172},null,{"$f":"AG36*(1-'5. UD2 Parameters'!$G$12)","v":4.2783780971864953},null,{"$f":"AI37*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.8522520647909966},null,{"$f":"AC37*C37*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.5705447274377673},null,{"$f":"'6. UD2 Assumptions'!J328","v":11.672573225104182},null,{"$f":"AO37*C37*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":4.3772149594140684E-2},null,{"$f":"AQ37+(AS36*'5. UD2 Parameters'!$G$13)","v":0.68567435413872435},null,{"$f":"AS36*(1-'5. UD2 Parameters'!$G$13)","v":2.2864369603714289E-2},null,{"$f":"AU37*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.5242913069142858E-2},null,{"$f":"AO37*C37*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.4590716531380228E-2},null,{"$f":"'6. UD2 Assumptions'!L328","v":29.181433062760455},null,{"$f":"BA37*C37*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.8754429918828136},null,{"$f":"BC37+BE36*'5. UD2 Parameters'!$G$14","v":9.686169554425156},null,{"$f":"BE36*(1-'5. UD2 Parameters'!$G$14)","v":0.6388497585781594},null,{"$f":"BG37*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.42589983905210627},null,{"$f":"BA37*C37*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.29181433062760453},null,{"$f":"'6. UD2 Assumptions'!N328","v":1.7508859837656272},null,{"$f":"BM37*'5. UD2 Parameters'!$C$15*C37*'5. UD2 Parameters'!$C$28","v":2.6263289756484412E-3},null,{"$f":"BO37+(BQ36*'5. UD2 Parameters'!$G$15)","v":3.5091475857994749E-2},null,{"$f":"BQ36*(1-'5. UD2 Parameters'!$G$15)","v":1.6645236746665535E-3},null,{"$f":"BS37*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.1096824497777024E-3},null,null,null,{"$f":"'6. UD2 Assumptions'!R328","v":15.573},null,{"$f":"BY37*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C37","v":0.3503925},null,{"$f":"CA37+CC36*'5. UD2 Parameters'!$G$16","v":4.5297821533752414},null,{"$f":"CC36*(1-'5. UD2 Parameters'!$G$16)","v":0.12728136410369345},null,{"$f":"CE37*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":8.4854242735795629E-2},null,{"$f":"BY37*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C37","v":0.1167975},null,{"$f":"'6. UD2 Assumptions'!T328","v":0.18939},null,{"$f":"CK37*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C37","v":2.1306375000000001E-3},null,{"$f":"CM37+CO36*'5. UD2 Parameters'!$G$17","v":1.5220075749189932E-2},null,{"$f":"CO36*(1-'5. UD2 Parameters'!$G$17)","v":2.4255364086332456E-3},null,{"$f":"CQ37*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.6170242724221637E-3},null,null,null,69.862707922656696,null,{"$f":"CW37*'5. UD2 Parameters'!$C$31","v":1746.5676980664175},null,69.861090898384262,null,{"$f":"DA37*'5. UD2 Parameters'!$C$31","v":1746.5272724596066},null,18.308,null,null,51.554707922656696,null,51.553090898384262,null,null,{"$f":"DH37*'5. UD2 Parameters'!$C$31","v":1288.8676980664175},null,{"$f":"DJ37*'5. UD2 Parameters'!$C$31","v":1288.8272724596065},null,null,34.461739236050597,null,1093.0402025687235,null,2031,null,69.862707922656696,1746.5676980664175,0,0]
[{"$f":"A37+1","v":2032},null,1,null,{"$f":"'6. UD2 Assumptions'!D329","v":60.720725916991938},null,{"$f":"E38*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C38","v":8.652703443171351},null,{"$f":"G38+(I37*'5. UD2 Parameters'!$G$10)","v":26.316968020889206},null,{"$f":"I37*(1-'5. UD2 Parameters'!$G$10)","v":8.6877215849914844},null,{"$f":"K38*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.7918143899943226},null,{"$f":"E38*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C38","v":2.884234481057117},null,{"$f":"'6. UD2 Assumptions'!F329","v":202.40241972330648},null,{"$f":"Q38*C38*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":89.25946709797816},null,{"$f":"S38+U37*'5. UD2 Parameters'!$G$11","v":578.46265998036188},null,{"$f":"U37*(1-'5. UD2 Parameters'!$G$11)","v":90.651724922518184},null,{"$f":"W38*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":60.434483281678787},null,{"$f":"Q38*C38*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":29.753155699326051},null,{"$f":"'6. UD2 Assumptions'!H329","v":48.576580733593552},null,{"$f":"AC38*C38*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.7362166215253714},null,{"$f":"AE38+(AG37*'5. UD2 Parameters'!$G$12)","v":64.145635139438141},null,{"$f":"AG37*(1-'5. UD2 Parameters'!$G$12)","v":4.3076688861044214},null,{"$f":"AI38*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.8717792574029475},null,{"$f":"AC38*C38*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.5787388738417905},null,{"$f":"'6. UD2 Assumptions'!J329","v":11.906024689606266},null,{"$f":"AO38*C38*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":4.46475925860235E-2},null,{"$f":"AQ38+(AS37*'5. UD2 Parameters'!$G$13)","v":0.70673846273128438},null,{"$f":"AS37*(1-'5. UD2 Parameters'!$G$13)","v":2.3583483993463383E-2},null,{"$f":"AU38*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.572232266230892E-2},null,{"$f":"AO38*C38*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.4882530862007833E-2},null,{"$f":"'6. UD2 Assumptions'!L329","v":29.765061724015666},null,{"$f":"BA38*C38*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.89295185172046998},null,{"$f":"BC38+BE37*'5. UD2 Parameters'!$G$14","v":9.9242764828276382},null,{"$f":"BE37*(1-'5. UD2 Parameters'!$G$14)","v":0.65484492331798783},null,{"$f":"BG38*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.43656328221199187},null,{"$f":"BA38*C38*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.29765061724015668},null,{"$f":"'6. UD2 Assumptions'!N329","v":1.7859037034409397},null,{"$f":"BM38*'5. UD2 Parameters'!$C$15*C38*'5. UD2 Parameters'!$C$28","v":2.6788555551614099E-3},null,{"$f":"BO38+(BQ37*'5. UD2 Parameters'!$G$15)","v":3.6058899940442458E-2},null,{"$f":"BQ37*(1-'5. UD2 Parameters'!$G$15)","v":1.7114314727137044E-3},null,{"$f":"BS38*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.1409543151424694E-3},null,null,null,{"$f":"'6. UD2 Assumptions'!R329","v":15.573},null,{"$f":"BY38*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C38","v":0.3503925},null,{"$f":"CA38+CC37*'5. UD2 Parameters'!$G$16","v":4.746299358690746},null,{"$f":"CC37*(1-'5. UD2 Parameters'!$G$16)","v":0.13387529468449505},null,{"$f":"CE38*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":8.9250196456330033E-2},null,{"$f":"BY38*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C38","v":0.1167975},null,{"$f":"'6. UD2 Assumptions'!T329","v":0.18939},null,{"$f":"CK38*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C38","v":2.1306375000000001E-3},null,{"$f":"CM38+CO37*'5. UD2 Parameters'!$G$17","v":1.497127991552339E-2},null,{"$f":"CO37*(1-'5. UD2 Parameters'!$G$17)","v":2.3794333336665408E-3},null,{"$f":"CQ38*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.5862888891110271E-3},null,null,null,69.642339973610945,null,{"$f":"CW38*'5. UD2 Parameters'!$C$31","v":1741.0584993402736},null,69.64075368472183,null,{"$f":"DA38*'5. UD2 Parameters'!$C$31","v":1741.0188421180458},null,18.308,null,null,51.334339973610945,null,51.33275368472183,null,null,{"$f":"DH38*'5. UD2 Parameters'!$C$31","v":1283.3584993402735},null,{"$f":"DJ38*'5. UD2 Parameters'!$C$31","v":1283.3188421180457},null,null,34.645459702327123,null,1127.6856622710507,null,2032,null,69.64233997361093,1741.0584993402733,0,0]
[2033,null,1,null,{"$f":"'6. UD2 Assumptions'!D330","v":61.024329546576908},null,{"$f":"E39*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C39","v":8.6959669603872101},null,{"$f":"G39+(I38*'5. UD2 Parameters'!$G$10)","v":26.336758175668109},null,{"$f":"I38*(1-'5. UD2 Parameters'!$G$10)","v":8.6761768056083053},null,{"$f":"K39*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.7841178704055363},null,{"$f":"E39*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C39","v":2.8986556534624031},null,{"$f":"'6. UD2 Assumptions'!F330","v":203.41443182192302},null,{"$f":"Q39*C39*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":89.705764433468048},null,{"$f":"S39+U38*'5. UD2 Parameters'!$G$11","v":577.73435837365628},null,{"$f":"U38*(1-'5. UD2 Parameters'!$G$11)","v":90.434066040173605},null,{"$f":"W39*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":60.289377360115736},null,{"$f":"Q39*C39*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":29.901921477822683},null,{"$f":"'6. UD2 Assumptions'!H330","v":48.819463637261535},null,{"$f":"AC39*C39*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.7598977046329995},null,{"$f":"AE39+(AG38*'5. UD2 Parameters'!$G$12)","v":64.568891482586949},null,{"$f":"AG38*(1-'5. UD2 Parameters'!$G$12)","v":4.3366413614841877},null,{"$f":"AI39*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.8910942409894584},null,{"$f":"AC39*C39*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.5866325682109998},null,{"$f":"'6. UD2 Assumptions'!J330","v":12.144145183398392},null,{"$f":"AO39*C39*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":4.5540544437743968E-2},null,{"$f":"AQ39+(AS38*'5. UD2 Parameters'!$G$13)","v":0.72797103192861834},null,{"$f":"AS38*(1-'5. UD2 Parameters'!$G$13)","v":2.4307975240409903E-2},null,{"$f":"AU39*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.6205316826939934E-2},null,{"$f":"AO39*C39*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.5180181479247989E-2},null,{"$f":"'6. UD2 Assumptions'!L330","v":30.36036295849598},null,{"$f":"BA39*C39*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.91081088875487937},null,{"$f":"BC39+BE38*'5. UD2 Parameters'!$G$14","v":10.16414494838131},null,{"$f":"BE38*(1-'5. UD2 Parameters'!$G$14)","v":0.67094242320120756},null,{"$f":"BG39*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.447294948800805},null,{"$f":"BA39*C39*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.30360362958495979},null,{"$f":"'6. UD2 Assumptions'!N330","v":1.8216217775097587},null,{"$f":"BM39*'5. UD2 Parameters'!$C$15*C39*'5. UD2 Parameters'!$C$28","v":2.732432666264638E-3},null,{"$f":"BO39+(BQ38*'5. UD2 Parameters'!$G$15)","v":3.7032719304740551E-2},null,{"$f":"BQ38*(1-'5. UD2 Parameters'!$G$15)","v":1.7586133019665477E-3},null,{"$f":"BS39*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.1724088679776984E-3},null,null,null,{"$f":"'6. UD2 Assumptions'!R330","v":15.573},null,{"$f":"BY39*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C39","v":0.3503925},null,{"$f":"CA39+CC38*'5. UD2 Parameters'!$G$16","v":4.956417513525583},null,{"$f":"CC38*(1-'5. UD2 Parameters'!$G$16)","v":0.14027434516516291},null,{"$f":"CE39*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":9.3516230110108595E-2},null,{"$f":"BY39*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C39","v":0.1167975},null,{"$f":"'6. UD2 Assumptions'!T330","v":0.18939},null,{"$f":"CK39*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C39","v":2.1306375000000001E-3},null,{"$f":"CM39+CO38*'5. UD2 Parameters'!$G$17","v":1.4761379624143162E-2},null,{"$f":"CO38*(1-'5. UD2 Parameters'!$G$17)","v":2.3405377913802263E-3},null,{"$f":"CQ39*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.5603585275868175E-3},null,null,null,69.524338734644147,null,{"$f":"CW39*'5. UD2 Parameters'!$C$31","v":1738.1084683661036},null,69.522778376116563,null,{"$f":"DA39*'5. UD2 Parameters'!$C$31","v":1738.0694594029142},null,18.308,null,null,51.216338734644147,null,51.214778376116563,null,null,{"$f":"DH39*'5. UD2 Parameters'!$C$31","v":1280.4084683661038},null,{"$f":"DJ39*'5. UD2 Parameters'!$C$31","v":1280.3694594029141},null,null,34.822791010560294,null,1162.5084532816109,null,2033,null,69.524338734644132,1738.1084683661034,0,0]
[2034,null,1,null,{"$f":"'6. UD2 Assumptions'!D331","v":61.315789030978479},null,{"$f":"E40*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C40","v":8.7374999369144319},null,{"$f":"G40+(I39*'5. UD2 Parameters'!$G$10)","v":26.391556889657778},null,{"$f":"I39*(1-'5. UD2 Parameters'!$G$10)","v":8.6827012229247611},null,{"$f":"K40*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.7884674819498407},null,{"$f":"E40*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C40","v":2.9124999789714776},null,{"$f":"'6. UD2 Assumptions'!F331","v":204.38596343659495},null,{"$f":"Q40*C40*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":90.134209875538374},null,{"$f":"S40+U39*'5. UD2 Parameters'!$G$11","v":577.54836137427856},null,{"$f":"U39*(1-'5. UD2 Parameters'!$G$11)","v":90.320206874916138},null,{"$f":"W40*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":60.213471249944092},null,{"$f":"Q40*C40*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":30.044736625179457},null,{"$f":"'6. UD2 Assumptions'!H331","v":49.052631224782793},null,{"$f":"AC40*C40*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.7826315444163221},null,{"$f":"AE40+(AG39*'5. UD2 Parameters'!$G$12)","v":64.986266920958215},null,{"$f":"AG39*(1-'5. UD2 Parameters'!$G$12)","v":4.3652561060450559},null,{"$f":"AI40*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.9101707373633703},null,{"$f":"AC40*C40*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.5942105148054408},null,{"$f":"'6. UD2 Assumptions'!J331","v":12.387028087066362},null,{"$f":"AO40*C40*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":4.6451355326498855E-2},null,{"$f":"AQ40+(AS39*'5. UD2 Parameters'!$G$13)","v":0.74938412663538267},null,{"$f":"AS39*(1-'5. UD2 Parameters'!$G$13)","v":2.5038260619734621E-2},null,{"$f":"AU40*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.6692173746489746E-2},null,{"$f":"AO40*C40*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.5483785108832953E-2},null,{"$f":"'6. UD2 Assumptions'!L331","v":30.967570217665909},null,{"$f":"BA40*C40*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.92902710652997722},null,{"$f":"BC40+BE39*'5. UD2 Parameters'!$G$14","v":10.406013041028974},null,{"$f":"BE39*(1-'5. UD2 Parameters'!$G$14)","v":0.68715901388231293},null,{"$f":"BG40*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.45810600925487527},null,{"$f":"BA40*C40*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.30967570217665907},null,{"$f":"'6. UD2 Assumptions'!N331","v":1.8580542130599544},null,{"$f":"BM40*'5. UD2 Parameters'!$C$15*C40*'5. UD2 Parameters'!$C$28","v":2.7870813195899316E-3},null,{"$f":"BO40+(BQ39*'5. UD2 Parameters'!$G$15)","v":3.8013693591534774E-2},null,{"$f":"BQ39*(1-'5. UD2 Parameters'!$G$15)","v":1.8061070327957146E-3},null,{"$f":"BS40*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.2040713551971431E-3},null,null,null,{"$f":"'6. UD2 Assumptions'!R331","v":15.573},null,{"$f":"BY40*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C40","v":0.3503925},null,{"$f":"CA40+CC39*'5. UD2 Parameters'!$G$16","v":5.1603257384025047},null,{"$f":"CC39*(1-'5. UD2 Parameters'!$G$16)","v":0.14648427512307846},null,{"$f":"CE40*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":9.7656183415385636E-2},null,{"$f":"BY40*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C40","v":0.1167975},null,{"$f":"'6. UD2 Assumptions'!T331","v":0.18939},null,{"$f":"CK40*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C40","v":2.1306375000000001E-3},null,{"$f":"CM40+CO39*'5. UD2 Parameters'!$G$17","v":1.4584294133312338E-2},null,{"$f":"CO39*(1-'5. UD2 Parameters'!$G$17)","v":2.3077229908308257E-3},null,{"$f":"CQ40*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.5384819938872171E-3},null,null,null,69.487306389023132,null,{"$f":"CW40*'5. UD2 Parameters'!$C$31","v":1737.1826597255783},null,69.485767907029256,null,{"$f":"DA40*'5. UD2 Parameters'!$C$31","v":1737.1441976757314},null,18.308,null,null,51.179306389023132,null,51.177767907029256,null,null,{"$f":"DH40*'5. UD2 Parameters'!$C$31","v":1279.4826597255783},null,{"$f":"DJ40*'5. UD2 Parameters'!$C$31","v":1279.4441976757314},null,null,34.993404106241861,null,1197.5018573878526,null,2034,null,69.487306389023118,1737.1826597255779,0,0]
[2035,null,1,null,{"$f":"'6. UD2 Assumptions'!D332","v":61.594497162937458},null,{"$f":"E41*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C41","v":8.7772158457185885},null,{"$f":"G41+(I40*'5. UD2 Parameters'!$G$10)","v":26.468005474946182},null,{"$f":"I40*(1-'5. UD2 Parameters'!$G$10)","v":8.7007672604301813},null,{"$f":"K41*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.8005115069534536},null,{"$f":"E41*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C41","v":2.9257386152395295},null,{"$f":"'6. UD2 Assumptions'!F332","v":205.31499054312491},null,{"$f":"Q41*C41*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":90.543910829518083},null,{"$f":"S41+U40*'5. UD2 Parameters'!$G$11","v":577.80114320389077},null,{"$f":"U40*(1-'5. UD2 Parameters'!$G$11)","v":90.291128999905894},null,{"$f":"W41*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":60.194085999937258},null,{"$f":"Q41*C41*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":30.181303609839361},null,{"$f":"'6. UD2 Assumptions'!H332","v":49.275597730349972},null,{"$f":"AC41*C41*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.8043707787091225},null,{"$f":"AE41+(AG40*'5. UD2 Parameters'!$G$12)","v":65.397164434568921},null,{"$f":"AG40*(1-'5. UD2 Parameters'!$G$12)","v":4.3934732650984172},null,{"$f":"AI41*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.9289821767322781},null,{"$f":"AC41*C41*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.601456926236374},null,{"$f":"'6. UD2 Assumptions'!J332","v":12.634768648807688},null,{"$f":"AO41*C41*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":4.7380382433028827E-2},null,{"$f":"AQ41+(AS40*'5. UD2 Parameters'!$G$13)","v":0.77098975396960034},null,{"$f":"AS40*(1-'5. UD2 Parameters'!$G$13)","v":2.5774755098811088E-2},null,{"$f":"AU41*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.7183170065874057E-2},null,{"$f":"AO41*C41*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.5793460811009609E-2},null,{"$f":"'6. UD2 Assumptions'!L332","v":31.586921622019219},null,{"$f":"BA41*C41*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.94760764866057667},null,{"$f":"BC41+BE40*'5. UD2 Parameters'!$G$14","v":10.650109897976696},null,{"$f":"BE40*(1-'5. UD2 Parameters'!$G$14)","v":0.70351079171285569},null,{"$f":"BG41*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.46900719447523709},null,{"$f":"BA41*C41*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.31586921622019221},null,{"$f":"'6. UD2 Assumptions'!N332","v":1.8952152973211531},null,{"$f":"BM41*'5. UD2 Parameters'!$C$15*C41*'5. UD2 Parameters'!$C$28","v":2.8428229459817296E-3},null,{"$f":"BO41+(BQ40*'5. UD2 Parameters'!$G$15)","v":3.9002566824203833E-2},null,{"$f":"BQ40*(1-'5. UD2 Parameters'!$G$15)","v":1.8539497133126706E-3},null,{"$f":"BS41*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.2359664755417802E-3},null,null,null,{"$f":"'6. UD2 Assumptions'!R332","v":15.573},null,{"$f":"BY41*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C41","v":0.3503925},null,{"$f":"CA41+CC40*'5. UD2 Parameters'!$G$16","v":5.3582075644881177},null,{"$f":"CC40*(1-'5. UD2 Parameters'!$G$16)","v":0.15251067391438672},null,{"$f":"CE41*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.10167378260959115},null,{"$f":"BY41*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C41","v":0.1167975},null,{"$f":"'6. UD2 Assumptions'!T332","v":0.18939},null,{"$f":"CK41*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C41","v":2.1306375000000001E-3},null,{"$f":"CM41+CO40*'5. UD2 Parameters'!$G$17","v":1.4434893335168668E-2},null,{"$f":"CO40*(1-'5. UD2 Parameters'!$G$17)","v":2.2800382981436693E-3},null,{"$f":"CQ41*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.5200255320957795E-3},null,null,null,69.514199822781322,null,{"$f":"CW41*'5. UD2 Parameters'!$C$31","v":1737.854995569533},null,69.512679797249234,null,{"$f":"DA41*'5. UD2 Parameters'!$C$31","v":1737.816994931231},null,18.308,null,null,51.206199822781322,null,51.204679797249234,null,null,{"$f":"DH41*'5. UD2 Parameters'!$C$31","v":1280.154995569533},null,{"$f":"DJ41*'5. UD2 Parameters'!$C$31","v":1280.1169949312309},null,null,35.156959328346467,null,1232.658816716199,null,2035,null,69.514199822781322,1737.854995569533,0,0]
[2036,null,1,null,{"$f":"'6. UD2 Assumptions'!D333","v":61.859827304562437},null,{"$f":"E42*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C42","v":8.8150253909001464},null,{"$f":"G42+(I41*'5. UD2 Parameters'!$G$10)","v":26.557060039337625},null,{"$f":"I41*(1-'5. UD2 Parameters'!$G$10)","v":8.7259708265087035},null,{"$f":"K42*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.8173138843391357},null,{"$f":"E42*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C42","v":2.9383417969667156},null,{"$f":"'6. UD2 Assumptions'!F333","v":206.19942434854144},null,{"$f":"Q42*C42*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":90.933946137706769},null,{"$f":"S42+U41*'5. UD2 Parameters'!$G$11","v":578.40444164799817},null,{"$f":"U41*(1-'5. UD2 Parameters'!$G$11)","v":90.330647693599431},null,{"$f":"W42*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":60.220431795732949},null,{"$f":"Q42*C42*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":30.311315379235591},null,{"$f":"'6. UD2 Assumptions'!H333","v":49.487861843649945},null,{"$f":"AC42*C42*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.8250665297558699},null,{"$f":"AE42+(AG41*'5. UD2 Parameters'!$G$12)","v":65.800978487921014},null,{"$f":"AG41*(1-'5. UD2 Parameters'!$G$12)","v":4.4212524764037813},null,{"$f":"AI42*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.947501650935854},null,{"$f":"AC42*C42*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.6083555099186233},null,{"$f":"'6. UD2 Assumptions'!J333","v":12.887464021783842},null,{"$f":"AO42*C42*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":4.8327990081689406E-2},null,{"$f":"AQ42+(AS41*'5. UD2 Parameters'!$G$13)","v":0.7927998723938241},null,{"$f":"AS41*(1-'5. UD2 Parameters'!$G$13)","v":2.651787165746565E-2},null,{"$f":"AU42*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.7678581104977099E-2},null,{"$f":"AO42*C42*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.6109330027229803E-2},null,{"$f":"'6. UD2 Assumptions'!L333","v":32.218660054459605},null,{"$f":"BA42*C42*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.96655980163378818},null,{"$f":"BC42+BE41*'5. UD2 Parameters'!$G$14","v":10.896656451826429},null,{"$f":"BE41*(1-'5. UD2 Parameters'!$G$14)","v":0.7200132477840554},null,{"$f":"BG42*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.48000883185603693},null,{"$f":"BA42*C42*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.32218660054459608},null,{"$f":"'6. UD2 Assumptions'!N333","v":1.9331196032675764},null,{"$f":"BM42*'5. UD2 Parameters'!$C$15*C42*'5. UD2 Parameters'!$C$28","v":2.8996794049013647E-3},null,{"$f":"BO42+(BQ41*'5. UD2 Parameters'!$G$15)","v":4.0000068599139418E-2},null,{"$f":"BQ41*(1-'5. UD2 Parameters'!$G$15)","v":1.9021776299657797E-3},null,{"$f":"BS42*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.2681184199771864E-3},null,null,null,{"$f":"'6. UD2 Assumptions'!R333","v":15.573},null,{"$f":"BY42*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C42","v":0.3503925},null,{"$f":"CA42+CC41*'5. UD2 Parameters'!$G$16","v":5.5502410987833235},null,{"$f":"CC41*(1-'5. UD2 Parameters'!$G$16)","v":0.15835896570479391},null,{"$f":"CE42*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.10557264380319593},null,{"$f":"BY42*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C42","v":0.1167975},null,{"$f":"'6. UD2 Assumptions'!T333","v":0.18939},null,{"$f":"CK42*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C42","v":2.1306375000000001E-3},null,{"$f":"CM42+CO41*'5. UD2 Parameters'!$G$17","v":1.4308849138203437E-2},null,{"$f":"CO41*(1-'5. UD2 Parameters'!$G$17)","v":2.256681696965232E-3},null,{"$f":"CQ42*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.5044544646434879E-3},null,null,null,69.591279960656777,null,{"$f":"CW42*'5. UD2 Parameters'!$C$31","v":1739.7819990164194},null,69.589775506192126,null,{"$f":"DA42*'5. UD2 Parameters'!$C$31","v":1739.7443876548032},null,18.308,null,null,51.283279960656778,null,51.281775506192126,null,null,{"$f":"DH42*'5. UD2 Parameters'!$C$31","v":1282.0819990164193},null,{"$f":"DJ42*'5. UD2 Parameters'!$C$31","v":1282.0443876548031},null,null,35.313106116692758,null,1267.9719228328918,null,2036,null,69.591279960656749,1739.7819990164187,0,0]
[2037,null,1,null,{"$f":"'6. UD2 Assumptions'!D334","v":62.111132852987225},null,{"$f":"E43*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C43","v":8.8508364315506789},null,{"$f":"G43+(I42*'5. UD2 Parameters'!$G$10)","v":26.652566139690713},null,{"$f":"I42*(1-'5. UD2 Parameters'!$G$10)","v":8.755330331197591},null,{"$f":"K43*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.8368868874650603},null,{"$f":"E43*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C43","v":2.9502788105168931},null,{"$f":"'6. UD2 Assumptions'!F334","v":207.03710950995739},null,{"$f":"Q43*C43*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":91.303365293891204},null,{"$f":"S43+U42*'5. UD2 Parameters'!$G$11","v":579.28284247538329},null,{"$f":"U42*(1-'5. UD2 Parameters'!$G$11)","v":90.424964466506069},null,{"$f":"W43*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":60.283309644337379},null,{"$f":"Q43*C43*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":30.434455097963735},null,{"$f":"'6. UD2 Assumptions'!H334","v":49.688906282389773},null,{"$f":"AC43*C43*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.8446683625330031},null,{"$f":"AE43+(AG42*'5. UD2 Parameters'!$G$12)","v":66.197094048434806},null,{"$f":"AG42*(1-'5. UD2 Parameters'!$G$12)","v":4.4485528020192113},null,{"$f":"AI43*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.9657018680128076},null,{"$f":"AC43*C43*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.6148894541776677},null,{"$f":"'6. UD2 Assumptions'!J334","v":13.145213302219521},null,{"$f":"AO43*C43*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":4.9294549883323206E-2},null,{"$f":"AQ43+(AS42*'5. UD2 Parameters'!$G$13)","v":0.81482640067510725},null,{"$f":"AS42*(1-'5. UD2 Parameters'!$G$13)","v":2.7268021602040005E-2},null,{"$f":"AU43*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.817868106802667E-2},null,{"$f":"AO43*C43*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.6431516627774402E-2},null,{"$f":"'6. UD2 Assumptions'!L334","v":32.8630332555488},null,{"$f":"BA43*C43*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.98589099766646404},null,{"$f":"BC43+BE42*'5. UD2 Parameters'!$G$14","v":11.145866130987706},null,{"$f":"BE42*(1-'5. UD2 Parameters'!$G$14)","v":0.73668131850518825},null,{"$f":"BG43*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.4911208790034588},null,{"$f":"BA43*C43*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.32863033255548801},null,{"$f":"'6. UD2 Assumptions'!N334","v":1.9717819953329281},null,{"$f":"BM43*'5. UD2 Parameters'!$C$15*C43*'5. UD2 Parameters'!$C$28","v":2.9576729929993925E-3},null,{"$f":"BO43+(BQ42*'5. UD2 Parameters'!$G$15)","v":4.1006915226547862E-2},null,{"$f":"BQ42*(1-'5. UD2 Parameters'!$G$15)","v":1.9508263655909476E-3},null,{"$f":"BS43*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.300550910393965E-3},null,null,null,{"$f":"'6. UD2 Assumptions'!R334","v":15.573000000000002},null,{"$f":"BY43*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C43","v":0.35039250000000005},null,{"$f":"CA43+CC42*'5. UD2 Parameters'!$G$16","v":5.7365991844316406},null,{"$f":"CC42*(1-'5. UD2 Parameters'!$G$16)","v":0.16403441435168298},null,{"$f":"CE43*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.10935627623445532},null,{"$f":"BY43*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C43","v":0.11679750000000001},null,{"$f":"'6. UD2 Assumptions'!T334","v":0.18938999999999998},null,{"$f":"CK43*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C43","v":2.1306374999999996E-3},null,{"$f":"CM43+CO42*'5. UD2 Parameters'!$G$17","v":1.4202510083887725E-2},null,{"$f":"CO42*(1-'5. UD2 Parameters'!$G$17)","v":2.2369765543157113E-3},null,{"$f":"CQ43*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.4913177028771409E-3},null,null,null,69.707346104734455,null,{"$f":"CW43*'5. UD2 Parameters'!$C$31","v":1742.6836526183613},null,69.705854787031583,null,{"$f":"DA43*'5. UD2 Parameters'!$C$31","v":1742.6463696757896},null,18.308,null,null,51.399346104734455,null,51.397854787031584,null,null,{"$f":"DH43*'5. UD2 Parameters'!$C$31","v":1284.9836526183615},null,{"$f":"DJ43*'5. UD2 Parameters'!$C$31","v":1284.9463696757896},null,null,35.461482711841555,null,1303.4334055447334,null,2037,null,69.707346104734441,1742.6836526183611,0,0]
[2038,null,1,null,{"$f":"'6. UD2 Assumptions'!D335","v":62.347746692427172},null,{"$f":"E44*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C44","v":8.8845539036708718},null,{"$f":"G44+(I43*'5. UD2 Parameters'!$G$10)","v":26.750303265396269},null,{"$f":"I43*(1-'5. UD2 Parameters'!$G$10)","v":8.7868167779653117},null,{"$f":"K44*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.8578778519768742},null,{"$f":"E44*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C44","v":2.9615179678902908},null,{"$f":"'6. UD2 Assumptions'!F335","v":207.82582230809058},null,{"$f":"Q44*C44*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":91.651187637867949},null,{"$f":"S44+U43*'5. UD2 Parameters'!$G$11","v":580.371740692294},null,{"$f":"U43*(1-'5. UD2 Parameters'!$G$11)","v":90.562289420957214},null,{"$f":"W44*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":60.374859613971473},null,{"$f":"Q44*C44*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":30.550395879289315},null,{"$f":"'6. UD2 Assumptions'!H335","v":49.878197353941736},null,{"$f":"AC44*C44*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.8631242420093193},null,{"$f":"AE44+(AG43*'5. UD2 Parameters'!$G$12)","v":66.584885628502761},null,{"$f":"AG43*(1-'5. UD2 Parameters'!$G$12)","v":4.4753326619413629},null,{"$f":"AI44*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.9835551079609086},null,{"$f":"AC44*C44*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.6210414140031064},null,{"$f":"'6. UD2 Assumptions'!J335","v":13.408117568263911},null,{"$f":"AO44*C44*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":5.0280440880989666E-2},null,{"$f":"AQ44+(AS43*'5. UD2 Parameters'!$G$13)","v":0.83708122668253127},null,{"$f":"AS43*(1-'5. UD2 Parameters'!$G$13)","v":2.8025614873565679E-2},null,{"$f":"AU44*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.8683743249043785E-2},null,{"$f":"AO44*C44*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.6760146960329889E-2},null,{"$f":"'6. UD2 Assumptions'!L335","v":33.520293920659775},null,{"$f":"BA44*C44*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":1.0056088176197933},null,{"$f":"BC44+BE43*'5. UD2 Parameters'!$G$14","v":11.397945515651752},null,{"$f":"BE43*(1-'5. UD2 Parameters'!$G$14)","v":0.75352943295574637},null,{"$f":"BG44*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.50235295530383084},null,{"$f":"BA44*C44*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.33520293920659777},null,{"$f":"'6. UD2 Assumptions'!N335","v":2.0112176352395865},null,{"$f":"BM44*'5. UD2 Parameters'!$C$15*C44*'5. UD2 Parameters'!$C$28","v":3.01682645285938E-3},null,{"$f":"BO44+(BQ43*'5. UD2 Parameters'!$G$15)","v":4.202381082435807E-2},null,{"$f":"BQ43*(1-'5. UD2 Parameters'!$G$15)","v":1.9999308550491725E-3},null,{"$f":"BS44*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.3332872366994483E-3},null,null,null,{"$f":"'6. UD2 Assumptions'!R335","v":15.573},null,{"$f":"BY44*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C44","v":0.3503925},null,{"$f":"CA44+CC43*'5. UD2 Parameters'!$G$16","v":5.9174495562897},null,{"$f":"CC43*(1-'5. UD2 Parameters'!$G$16)","v":0.16954212814194042},null,{"$f":"CE44*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.11302808542796028},null,{"$f":"BY44*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C44","v":0.1167975},null,{"$f":"'6. UD2 Assumptions'!T335","v":0.18939},null,{"$f":"CK44*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C44","v":2.1306375000000001E-3},null,{"$f":"CM44+CO43*'5. UD2 Parameters'!$G$17","v":1.4112795565131429E-2},null,{"$f":"CO43*(1-'5. UD2 Parameters'!$G$17)","v":2.2203520187562974E-3},null,{"$f":"CQ44*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.4802346791708649E-3},null,null,null,69.853170879805958,null,{"$f":"CW44*'5. UD2 Parameters'!$C$31","v":1746.3292719951489},null,69.851690645126794,null,{"$f":"DA44*'5. UD2 Parameters'!$C$31","v":1746.2922661281698},null,18.308,null,null,51.545170879805958,null,51.543690645126794,null,null,{"$f":"DH44*'5. UD2 Parameters'!$C$31","v":1288.6292719951489},null,{"$f":"DJ44*'5. UD2 Parameters'!$C$31","v":1288.59226612817},null,null,35.601715847349638,null,1339.0351213920831,null,2038,null,69.853170879805958,1746.3292719951489,0,0]
[2039,null,1,null,{"$f":"'6. UD2 Assumptions'!D336","v":62.568980632303528},null,{"$f":"E45*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C45","v":8.9160797401032532},null,{"$f":"G45+(I44*'5. UD2 Parameters'!$G$10)","v":26.847344256430993},null,{"$f":"I44*(1-'5. UD2 Parameters'!$G$10)","v":8.8190387490685289},null,{"$f":"K45*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.8793591660456856},null,{"$f":"E45*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C45","v":2.9720265800344174},null,{"$f":"'6. UD2 Assumptions'!F336","v":208.56326877434509},null,{"$f":"Q45*C45*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":91.976401529486182},null,{"$f":"S45+U44*'5. UD2 Parameters'!$G$11","v":581.61561969837442},null,{"$f":"U44*(1-'5. UD2 Parameters'!$G$11)","v":90.732522523405819},null,{"$f":"W45*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":60.488348348937208},null,{"$f":"Q45*C45*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":30.658800509828726},null,{"$f":"'6. UD2 Assumptions'!H336","v":50.055184505842817},null,{"$f":"AC45*C45*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.8803804893196752},null,{"$f":"AE45+(AG44*'5. UD2 Parameters'!$G$12)","v":66.963716348480034},null,{"$f":"AG44*(1-'5. UD2 Parameters'!$G$12)","v":4.501549769342394},null,{"$f":"AI45*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.0010331795615959},null,{"$f":"AC45*C45*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.6267934964398916},null,{"$f":"'6. UD2 Assumptions'!J336","v":13.67627991962919},null,{"$f":"AO45*C45*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":5.1286049698609462E-2},null,{"$f":"AQ45+(AS44*'5. UD2 Parameters'!$G$13)","v":0.85957621603078949},null,{"$f":"AS44*(1-'5. UD2 Parameters'!$G$13)","v":2.8791060350351314E-2},null,{"$f":"AU45*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.9194040233567543E-2},null,{"$f":"AO45*C45*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.7095349899536486E-2},null,{"$f":"'6. UD2 Assumptions'!L336","v":34.190699799072974},null,{"$f":"BA45*C45*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":1.0257209939721892},null,{"$f":"BC45+BE44*'5. UD2 Parameters'!$G$14","v":11.6530949523906},null,{"$f":"BE44*(1-'5. UD2 Parameters'!$G$14)","v":0.7705715572333417},null,{"$f":"BG45*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.51371437148889443},null,{"$f":"BA45*C45*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.34190699799072977},null,{"$f":"'6. UD2 Assumptions'!N336","v":2.0514419879443784},null,{"$f":"BM45*'5. UD2 Parameters'!$C$15*C45*'5. UD2 Parameters'!$C$28","v":3.0771629819165676E-3},null,{"$f":"BO45+(BQ44*'5. UD2 Parameters'!$G$15)","v":4.3051448367697573E-2},null,{"$f":"BQ44*(1-'5. UD2 Parameters'!$G$15)","v":2.049525438577067E-3},null,{"$f":"BS45*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.3663502923847112E-3},null,null,null,{"$f":"'6. UD2 Assumptions'!R336","v":15.573},null,{"$f":"BY45*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C45","v":0.3503925},null,{"$f":"CA45+CC44*'5. UD2 Parameters'!$G$16","v":6.0929549918999406},null,{"$f":"CC44*(1-'5. UD2 Parameters'!$G$16)","v":0.17488706438975923},null,{"$f":"CE45*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.11659137625983948},null,{"$f":"BY45*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C45","v":0.1167975},null,{"$f":"'6. UD2 Assumptions'!T336","v":0.18939000000000003},null,{"$f":"CK45*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C45","v":2.1306375000000001E-3},null,{"$f":"CM45+CO44*'5. UD2 Parameters'!$G$17","v":1.4037106582118864E-2},null,{"$f":"CO44*(1-'5. UD2 Parameters'!$G$17)","v":2.2063264830125646E-3},null,{"$f":"CQ45*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.4708843220083763E-3},null,null,null,70.021077717141182,null,{"$f":"CW45*'5. UD2 Parameters'!$C$31","v":1750.5269429285295},null,70.019606832819179,null,{"$f":"DA45*'5. UD2 Parameters'!$C$31","v":1750.4901708204795},null,18.308,null,null,51.713077717141182,null,51.711606832819179,null,null,{"$f":"DH45*'5. UD2 Parameters'!$C$31","v":1292.8269429285297},null,{"$f":"DJ45*'5. UD2 Parameters'!$C$31","v":1292.7901708204795},null,null,35.733420434193299,null,1374.7685418262763,null,2039,null,70.021077717141182,1750.5269429285295,0,0]
[2040,null,1,null,{"$f":"'6. UD2 Assumptions'!D337","v":62.774124831097971},null,{"$f":"E46*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C46","v":8.94531278843146},null,{"$f":"G46+(I45*'5. UD2 Parameters'!$G$10)","v":26.941625826336939},null,{"$f":"I45*(1-'5. UD2 Parameters'!$G$10)","v":8.8510312185255131},null,{"$f":"K46*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.9006874790170087},null,{"$f":"E46*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C46","v":2.9817709294771535},null,{"$f":"'6. UD2 Assumptions'!F337","v":209.24708277032656},null,{"$f":"Q46*C46*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":92.277963501714012},null,{"$f":"S46+U45*'5. UD2 Parameters'!$G$11","v":582.96659862413514},null,{"$f":"U45*(1-'5. UD2 Parameters'!$G$11)","v":90.926984575953313},null,{"$f":"W46*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":60.617989717302208},null,{"$f":"Q46*C46*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":30.759321167238003},null,{"$f":"'6. UD2 Assumptions'!H337","v":50.219299864878373},null,{"$f":"AC46*C46*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.8963817368256413},null,{"$f":"AE46+(AG45*'5. UD2 Parameters'!$G$12)","v":67.332937018083342},null,{"$f":"AG45*(1-'5. UD2 Parameters'!$G$12)","v":4.5271610672223375},null,{"$f":"AI46*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.0181073781482248},null,{"$f":"AC46*C46*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.6321272456085472},null,{"$f":"'6. UD2 Assumptions'!J337","v":13.949805518021774},null,{"$f":"AO46*C46*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":5.2311770692581652E-2},null,{"$f":"AQ46+(AS45*'5. UD2 Parameters'!$G$13)","v":0.88232322057809598},null,{"$f":"AS45*(1-'5. UD2 Parameters'!$G$13)","v":2.9564766145275131E-2},null,{"$f":"AU46*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.9709844096850088E-2},null,{"$f":"AO46*C46*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.7437256897527217E-2},null,{"$f":"'6. UD2 Assumptions'!L337","v":34.874513795054433},null,{"$f":"BA46*C46*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":1.046235413851633},null,{"$f":"BC46+BE45*'5. UD2 Parameters'!$G$14","v":11.911509130237828},null,{"$f":"BE45*(1-'5. UD2 Parameters'!$G$14)","v":0.78782123600440401},null,{"$f":"BG46*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.5252141573362693},null,{"$f":"BA46*C46*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.34874513795054435},null,{"$f":"'6. UD2 Assumptions'!N337","v":2.092470827703266},null,{"$f":"BM46*'5. UD2 Parameters'!$C$15*C46*'5. UD2 Parameters'!$C$28","v":3.1387062415548991E-3},null,{"$f":"BO46+(BQ45*'5. UD2 Parameters'!$G$15)","v":4.4090510696282066E-2},null,{"$f":"BQ45*(1-'5. UD2 Parameters'!$G$15)","v":2.0996439129704067E-3},null,{"$f":"BS46*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.3997626086469377E-3},null,null,null,{"$f":"'6. UD2 Assumptions'!R337","v":15.573},null,{"$f":"BY46*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C46","v":0.3503925},null,{"$f":"CA46+CC45*'5. UD2 Parameters'!$G$16","v":6.2632734580013842},null,{"$f":"CC45*(1-'5. UD2 Parameters'!$G$16)","v":0.18007403389855656},null,{"$f":"CE46*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.12004935593237104},null,{"$f":"BY46*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C46","v":0.1167975},null,{"$f":"'6. UD2 Assumptions'!T337","v":0.18939},null,{"$f":"CK46*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C46","v":2.1306375000000001E-3},null,{"$f":"CM46+CO45*'5. UD2 Parameters'!$G$17","v":1.3973250450147204E-2},null,{"$f":"CO45*(1-'5. UD2 Parameters'!$G$17)","v":2.1944936319716621E-3},null,{"$f":"CQ46*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.4629957546477747E-3},null,null,null,70.204620690196222,null,{"$f":"CW46*'5. UD2 Parameters'!$C$31","v":1755.1155172549056},null,70.203157694441586,null,{"$f":"DA46*'5. UD2 Parameters'!$C$31","v":1755.0789423610397},null,18.308,null,null,51.896620690196222,null,51.895157694441586,null,null,{"$f":"DH46*'5. UD2 Parameters'!$C$31","v":1297.4155172549056},null,{"$f":"DJ46*'5. UD2 Parameters'!$C$31","v":1297.3789423610397},null,null,35.856199237171772,null,1410.624741063448,null,2040,null,70.204620690196208,1755.1155172549052,0,0]
[2041,null,1,null,{"$f":"'6. UD2 Assumptions'!D338","v":62.962447205591261},null,{"$f":"E47*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C47","v":8.972148726796755},null,{"$f":"G47+(I46*'5. UD2 Parameters'!$G$10)","v":27.0316605909819},null,{"$f":"I46*(1-'5. UD2 Parameters'!$G$10)","v":8.8821139621517933},null,{"$f":"K47*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.9214093081011949},null,{"$f":"E47*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C47","v":2.9907162422655849},null,{"$f":"'6. UD2 Assumptions'!F338","v":209.87482401863753},null,{"$f":"Q47*C47*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":92.554797392219143},null,{"$f":"S47+U46*'5. UD2 Parameters'!$G$11","v":584.38320590226772},null,{"$f":"U46*(1-'5. UD2 Parameters'!$G$11)","v":91.138190114086541},null,{"$f":"W47*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":60.758793409391025},null,{"$f":"Q47*C47*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":30.851599130739714},null,{"$f":"'6. UD2 Assumptions'!H338","v":50.369957764473},null,{"$f":"AC47*C47*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.9110708820361175},null,{"$f":"AE47+(AG46*'5. UD2 Parameters'!$G$12)","v":67.69188523381348},null,{"$f":"AG46*(1-'5. UD2 Parameters'!$G$12)","v":4.5521226663059844},null,{"$f":"AI47*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.0347484442039896},null,{"$f":"AC47*C47*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.6370236273453727},null,{"$f":"'6. UD2 Assumptions'!J338","v":14.228801628382209},null,{"$f":"AO47*C47*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":5.3358006106433285E-2},null,{"$f":"AQ47+(AS46*'5. UD2 Parameters'!$G$13)","v":0.90533408678646221},null,{"$f":"AS46*(1-'5. UD2 Parameters'!$G$13)","v":3.0347139898066981E-2},null,{"$f":"AU47*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.023142659871132E-2},null,{"$f":"AO47*C47*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.7786002035477762E-2},null,{"$f":"'6. UD2 Assumptions'!L338","v":35.572004070955522},null,{"$f":"BA47*C47*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":1.0671601221286657},null,{"$f":"BC47+BE46*'5. UD2 Parameters'!$G$14","v":12.173377620915694},null,{"$f":"BE46*(1-'5. UD2 Parameters'!$G$14)","v":0.80529163145080007},null,{"$f":"BG47*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.53686108763386664},null,{"$f":"BA47*C47*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.35572004070955521},null,{"$f":"'6. UD2 Assumptions'!N338","v":2.1343202442573315},null,{"$f":"BM47*'5. UD2 Parameters'!$C$15*C47*'5. UD2 Parameters'!$C$28","v":3.2014803663859975E-3},null,{"$f":"BO47+(BQ46*'5. UD2 Parameters'!$G$15)","v":4.5141671481952965E-2},null,{"$f":"BQ46*(1-'5. UD2 Parameters'!$G$15)","v":2.1503195807151009E-3},null,{"$f":"BS47*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.4335463871434006E-3},null,null,null,{"$f":"'6. UD2 Assumptions'!R338","v":15.572999999999999},null,{"$f":"BY47*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C47","v":0.35039249999999994},null,{"$f":"CA47+CC46*'5. UD2 Parameters'!$G$16","v":6.4285582527103626},null,{"$f":"CC46*(1-'5. UD2 Parameters'!$G$16)","v":0.18510770529102122},null,{"$f":"CE47*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.1234051368606808},null,{"$f":"BY47*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C47","v":0.11679749999999998},null,{"$f":"'6. UD2 Assumptions'!T338","v":0.18939000000000003},null,{"$f":"CK47*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C47","v":2.1306375000000001E-3},null,{"$f":"CM47+CO46*'5. UD2 Parameters'!$G$17","v":1.3919377278278775E-2},null,{"$f":"CO46*(1-'5. UD2 Parameters'!$G$17)","v":2.184510671868427E-3},null,{"$f":"CQ47*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.4563404479122845E-3},null,null,null,70.398338699624517,null,{"$f":"CW47*'5. UD2 Parameters'!$C$31","v":1759.958467490613},null,70.396882359176601,null,{"$f":"DA47*'5. UD2 Parameters'!$C$31","v":1759.9220589794149},null,18.308,null,null,52.090338699624517,null,52.088882359176601,null,null,{"$f":"DH47*'5. UD2 Parameters'!$C$31","v":1302.2584674906129},null,{"$f":"DJ47*'5. UD2 Parameters'!$C$31","v":1302.2220589794151},null,null,35.969642543095702,null,1446.5943836065437,null,2041,null,70.398338699624503,1759.9584674906125,0,0]
[2042,null,1,null,{"$f":"'6. UD2 Assumptions'!D339","v":63.133192825131836},null,{"$f":"E48*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C48","v":8.9964799775812878},null,{"$f":"G48+(I47*'5. UD2 Parameters'!$G$10)","v":27.116343949348053},null,{"$f":"I47*(1-'5. UD2 Parameters'!$G$10)","v":8.911796619215135},null,{"$f":"K48*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.9411977461434233},null,{"$f":"E48*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C48","v":2.9988266591937625},null,{"$f":"'6. UD2 Assumptions'!F339","v":210.44397608377281},null,{"$f":"Q48*C48*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":92.805793452943803},null,{"$f":"S48+U47*'5. UD2 Parameters'!$G$11","v":585.82934368248721},null,{"$f":"U47*(1-'5. UD2 Parameters'!$G$11)","v":91.359655672724287},null,{"$f":"W48*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":60.906437115149522},null,{"$f":"Q48*C48*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":30.935264484314601},null,{"$f":"'6. UD2 Assumptions'!H339","v":50.506554260105474},null,{"$f":"AC48*C48*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.9243890403602837},null,{"$f":"AE48+(AG47*'5. UD2 Parameters'!$G$12)","v":68.039884490150683},null,{"$f":"AG47*(1-'5. UD2 Parameters'!$G$12)","v":4.5763897840230747},null,{"$f":"AI48*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.0509265226820497},null,{"$f":"AC48*C48*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.641463013453428},null,{"$f":"'6. UD2 Assumptions'!J339","v":14.513377660949853},null,{"$f":"AO48*C48*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":5.4425166228561944E-2},null,{"$f":"AQ48+(AS47*'5. UD2 Parameters'!$G$13)","v":0.92862066395216758},null,{"$f":"AS47*(1-'5. UD2 Parameters'!$G$13)","v":3.1138589062856565E-2},null,{"$f":"AU48*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.0759059375237709E-2},null,{"$f":"AO48*C48*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.8141722076187316E-2},null,{"$f":"'6. UD2 Assumptions'!L339","v":36.283444152374635},null,{"$f":"BA48*C48*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":1.088503324571239},null,{"$f":"BC48+BE47*'5. UD2 Parameters'!$G$14","v":12.438885385694407},null,{"$f":"BE47*(1-'5. UD2 Parameters'!$G$14)","v":0.82299555979252537},null,{"$f":"BG48*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.54866370652835017},null,{"$f":"BA48*C48*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.36283444152374633},null,{"$f":"'6. UD2 Assumptions'!N339","v":2.177006649142478},null,{"$f":"BM48*'5. UD2 Parameters'!$C$15*C48*'5. UD2 Parameters'!$C$28","v":3.2655099737137171E-3},null,{"$f":"BO48+(BQ47*'5. UD2 Parameters'!$G$15)","v":4.6205596158492124E-2},null,{"$f":"BQ47*(1-'5. UD2 Parameters'!$G$15)","v":2.2015852971745522E-3},null,{"$f":"BS48*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.4677235314497013E-3},null,null,null,{"$f":"'6. UD2 Assumptions'!R339","v":15.572999999999999},null,{"$f":"BY48*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C48","v":0.35039249999999994},null,{"$f":"CA48+CC47*'5. UD2 Parameters'!$G$16","v":6.5889581434991733},null,{"$f":"CC47*(1-'5. UD2 Parameters'!$G$16)","v":0.18999260921118946},null,{"$f":"CE48*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.12666173947412629},null,{"$f":"BY48*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C48","v":0.11679749999999998},null,{"$f":"'6. UD2 Assumptions'!T339","v":0.18938999999999998},null,{"$f":"CK48*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C48","v":2.1306374999999996E-3},null,{"$f":"CM48+CO47*'5. UD2 Parameters'!$G$17","v":1.3873926378614933E-2},null,{"$f":"CO47*(1-'5. UD2 Parameters'!$G$17)","v":2.1760883996638416E-3},null,{"$f":"CQ48*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.4507255997758942E-3},null,null,null,70.597564338483949,null,{"$f":"CW48*'5. UD2 Parameters'!$C$31","v":1764.9391084620988},null,70.596113612884153,null,{"$f":"DA48*'5. UD2 Parameters'!$C$31","v":1764.9028403221039},null,18.308,null,null,52.289564338483949,null,52.288113612884153,null,null,{"$f":"DH48*'5. UD2 Parameters'!$C$31","v":1307.2391084620988},null,{"$f":"DJ48*'5. UD2 Parameters'!$C$31","v":1307.2028403221038},null,null,36.073327820561722,null,1482.6677114271054,null,2042,null,70.59756433848392,1764.9391084620979,0,0]
[2043,null,1,null,{"$f":"'6. UD2 Assumptions'!D340","v":63.285583290571829},null,{"$f":"E49*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C49","v":9.0181956189064856},null,{"$f":"G49+(I48*'5. UD2 Parameters'!$G$10)","v":27.194824543351704},null,{"$f":"I48*(1-'5. UD2 Parameters'!$G$10)","v":8.9397150249028368},null,{"$f":"K49*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.9598100166018906},null,{"$f":"E49*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C49","v":3.006065206302162},null,{"$f":"'6. UD2 Assumptions'!F340","v":210.95194430190608},null,{"$f":"Q49*C49*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":93.029807437140576},null,{"$f":"S49+U48*'5. UD2 Parameters'!$G$11","v":587.27341323180599},null,{"$f":"U48*(1-'5. UD2 Parameters'!$G$11)","v":91.585737887821807},null,{"$f":"W49*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":61.057158591881205},null,{"$f":"Q49*C49*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":31.009935812380192},null,{"$f":"'6. UD2 Assumptions'!H340","v":50.62846663245746},null,{"$f":"AC49*C49*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.936275496664603},null,{"$f":"AE49+(AG48*'5. UD2 Parameters'!$G$12)","v":68.376243302395679},null,{"$f":"AG48*(1-'5. UD2 Parameters'!$G$12)","v":4.599916684419604},null,{"$f":"AI49*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.0666111229464024},null,{"$f":"AC49*C49*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.6454251655548675},null,{"$f":"'6. UD2 Assumptions'!J340","v":14.803645214168853},null,{"$f":"AO49*C49*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":5.5513669553133201E-2},null,{"$f":"AQ49+(AS48*'5. UD2 Parameters'!$G$13)","v":0.95219481231404368},null,{"$f":"AS48*(1-'5. UD2 Parameters'!$G$13)","v":3.1939521191257057E-2},null,{"$f":"AU49*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.1293014127504704E-2},null,{"$f":"AO49*C49*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.8504556517711067E-2},null,{"$f":"'6. UD2 Assumptions'!L340","v":37.009113035422132},null,{"$f":"BA49*C49*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":1.1102733910626639},null,{"$f":"BC49+BE48*'5. UD2 Parameters'!$G$14","v":12.708213251202547},null,{"$f":"BE48*(1-'5. UD2 Parameters'!$G$14)","v":0.84094552555452418},null,{"$f":"BG49*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.56063035036968278},null,{"$f":"BA49*C49*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.37009113035422131},null,{"$f":"'6. UD2 Assumptions'!N340","v":2.2205467821253282},null,{"$f":"BM49*'5. UD2 Parameters'!$C$15*C49*'5. UD2 Parameters'!$C$28","v":3.3308201731879926E-3},null,{"$f":"BO49+(BQ48*'5. UD2 Parameters'!$G$15)","v":4.7282942815742857E-2},null,{"$f":"BQ48*(1-'5. UD2 Parameters'!$G$15)","v":2.2534735159372584E-3},null,{"$f":"BS49*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.5023156772915056E-3},null,null,null,{"$f":"'6. UD2 Assumptions'!R340","v":15.573000000000002},null,{"$f":"BY49*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C49","v":0.35039250000000005},null,{"$f":"CA49+CC48*'5. UD2 Parameters'!$G$16","v":6.744617501096843},null,{"$f":"CC48*(1-'5. UD2 Parameters'!$G$16)","v":0.19473314240233031},null,{"$f":"CE49*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.12982209493488686},null,{"$f":"BY49*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C49","v":0.11679750000000001},null,{"$f":"'6. UD2 Assumptions'!T340","v":0.18939},null,{"$f":"CK49*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C49","v":2.1306375000000001E-3},null,{"$f":"CM49+CO48*'5. UD2 Parameters'!$G$17","v":1.3835581053685896E-2},null,{"$f":"CO48*(1-'5. UD2 Parameters'!$G$17)","v":2.1689828249290355E-3},null,{"$f":"CQ49*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.4459885499526902E-3},null,null,null,70.798273495088822,null,{"$f":"CW49*'5. UD2 Parameters'!$C$31","v":1769.9568373772206},null,70.796827506538861,null,{"$f":"DA49*'5. UD2 Parameters'!$C$31","v":1769.9206876634714},null,18.308,null,null,52.490273495088822,null,52.488827506538861,null,null,{"$f":"DH49*'5. UD2 Parameters'!$C$31","v":1312.2568373772206},null,{"$f":"DJ49*'5. UD2 Parameters'!$C$31","v":1312.2206876634716},null,null,36.166819371109149,null,1518.8345307982145,null,2043,null,70.798273495088793,1769.9568373772199,0,0]
[{"$f":"A49+1","v":2044},null,1,null,{"$f":"'6. UD2 Assumptions'!D341","v":63.418816097499352},null,{"$f":"E50*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C50","v":9.0371812938936564},null,{"$f":"G50+(I49*'5. UD2 Parameters'!$G$10)","v":27.266417333724306},null,{"$f":"I49*(1-'5. UD2 Parameters'!$G$10)","v":8.9655885035210563},null,{"$f":"K50*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.9770590023473709},null,{"$f":"E50*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C50","v":3.0123937646312191},null,{"$f":"'6. UD2 Assumptions'!F341","v":211.39605365833117},null,{"$f":"Q50*C50*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":93.225659663324038},null,{"$f":"S50+U49*'5. UD2 Parameters'!$G$11","v":588.68757612946786},null,{"$f":"U49*(1-'5. UD2 Parameters'!$G$11)","v":91.811496765662127},null,{"$f":"W50*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":61.207664510441418},null,{"$f":"Q50*C50*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":31.075219887774679},null,{"$f":"'6. UD2 Assumptions'!H341","v":50.735052877999486},null,{"$f":"AC50*C50*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.9466676556049496},null,{"$f":"AE50+(AG49*'5. UD2 Parameters'!$G$12)","v":68.700254339144166},null,{"$f":"AG49*(1-'5. UD2 Parameters'!$G$12)","v":4.6226566188564604},null,{"$f":"AI50*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.0817710792376403},null,{"$f":"AC50*C50*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.6488892185349833},null,{"$f":"'6. UD2 Assumptions'!J341","v":15.09971811845223},null,{"$f":"AO50*C50*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":5.6623942944195857E-2},null,{"$f":"AQ50+(AS49*'5. UD2 Parameters'!$G$13)","v":0.97606841104699338},null,{"$f":"AS49*(1-'5. UD2 Parameters'!$G$13)","v":3.275034421124616E-2},null,{"$f":"AU50*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.1833562807497438E-2},null,{"$f":"AO50*C50*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.8874647648065287E-2},null,{"$f":"'6. UD2 Assumptions'!L341","v":37.749295296130576},null,{"$f":"BA50*C50*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":1.1324788588839172},null,{"$f":"BC50+BE49*'5. UD2 Parameters'!$G$14","v":12.981538356352051},null,{"$f":"BE49*(1-'5. UD2 Parameters'!$G$14)","v":0.85915375373441405},null,{"$f":"BG50*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.57276916915627596},null,{"$f":"BA50*C50*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.37749295296130575},null,{"$f":"'6. UD2 Assumptions'!N341","v":2.2649577177678348},null,{"$f":"BM50*'5. UD2 Parameters'!$C$15*C50*'5. UD2 Parameters'!$C$28","v":3.3974365766517526E-3},null,{"$f":"BO50+(BQ49*'5. UD2 Parameters'!$G$15)","v":4.8374363059970997E-2},null,{"$f":"BQ49*(1-'5. UD2 Parameters'!$G$15)","v":2.3060163324236087E-3},null,{"$f":"BS50*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.5373442216157392E-3},null,null,null,{"$f":"'6. UD2 Assumptions'!R341","v":15.573},null,{"$f":"BY50*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C50","v":0.3503925},null,{"$f":"CA50+CC49*'5. UD2 Parameters'!$G$16","v":6.8956764294325312},null,{"$f":"CC49*(1-'5. UD2 Parameters'!$G$16)","v":0.1993335716643114},null,{"$f":"CE50*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.13288904777620758},null,{"$f":"BY50*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C50","v":0.1167975},null,{"$f":"'6. UD2 Assumptions'!T341","v":0.18938999999999998},null,{"$f":"CK50*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C50","v":2.1306374999999996E-3},null,{"$f":"CM50+CO49*'5. UD2 Parameters'!$G$17","v":1.3803230452162311E-2},null,{"$f":"CO49*(1-'5. UD2 Parameters'!$G$17)","v":2.1629881015235832E-3},null,{"$f":"CQ50*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.4419920676823888E-3},null,null,null,70.996965708055711,null,{"$f":"CW50*'5. UD2 Parameters'!$C$31","v":1774.9241427013928},null,70.995523715988028,null,{"$f":"DA50*'5. UD2 Parameters'!$C$31","v":1774.8880928997007},null,18.308,null,null,52.688965708055711,null,52.687523715988029,null,null,{"$f":"DH50*'5. UD2 Parameters'!$C$31","v":1317.2241427013928},null,{"$f":"DJ50*'5. UD2 Parameters'!$C$31","v":1317.1880928997007},null,null,36.249667971550252,null,1555.0841987697647,null,2044,null,70.996965708055697,1774.9241427013924,0,0]
[2045,null,1,null,{"$f":"'6. UD2 Assumptions'!D342","v":63.532063983387729},null,{"$f":"E51*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C51","v":9.0533191176327517},null,{"$f":"G51+(I50*'5. UD2 Parameters'!$G$10)","v":27.330545240001783},null,{"$f":"I50*(1-'5. UD2 Parameters'!$G$10)","v":8.9891912113552745},null,{"$f":"K51*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.9927941409035164},null,{"$f":"E51*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C51","v":3.0177730392109172},null,{"$f":"'6. UD2 Assumptions'!F342","v":211.77354661129246},null,{"$f":"Q51*C51*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":93.392134055579973},null,{"$f":"S51+U50*'5. UD2 Parameters'!$G$11","v":590.04713000341712},null,{"$f":"U50*(1-'5. UD2 Parameters'!$G$11)","v":92.032580181630692},null,{"$f":"W51*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":61.355053454420457},null,{"$f":"Q51*C51*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":31.13071135185999},null,{"$f":"'6. UD2 Assumptions'!H342","v":50.825651186710189},null,{"$f":"AC51*C51*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.9555009907042438},null,{"$f":"AE51+(AG50*'5. UD2 Parameters'!$G$12)","v":69.011193562489069},null,{"$f":"AG50*(1-'5. UD2 Parameters'!$G$12)","v":4.6445617673593391},null,{"$f":"AI51*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.0963745115728925},null,{"$f":"AC51*C51*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.6518336635680813},null,{"$f":"'6. UD2 Assumptions'!J342","v":15.401712480821276},null,{"$f":"AO51*C51*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":5.7756421803079785E-2},null,{"$f":"AQ51+(AS50*'5. UD2 Parameters'!$G$13)","v":1.0002533661479733},null,{"$f":"AS50*(1-'5. UD2 Parameters'!$G$13)","v":3.3571466702099852E-2},null,{"$f":"AU51*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.2380977801399901E-2},null,{"$f":"AO51*C51*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.9252140601026594E-2},null,{"$f":"'6. UD2 Assumptions'!L342","v":38.504281202053193},null,{"$f":"BA51*C51*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":1.1551284360615957},null,{"$f":"BC51+BE50*'5. UD2 Parameters'!$G$14","v":13.259034572396269},null,{"$f":"BE50*(1-'5. UD2 Parameters'!$G$14)","v":0.87763222001737695},null,{"$f":"BG51*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.58508814667825126},null,{"$f":"BA51*C51*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.38504281202053192},null,{"$f":"'6. UD2 Assumptions'!N342","v":2.3102568721231913},null,{"$f":"BM51*'5. UD2 Parameters'!$C$15*C51*'5. UD2 Parameters'!$C$28","v":3.4653853081847872E-3},null,{"$f":"BO51+(BQ50*'5. UD2 Parameters'!$G$15)","v":4.9480502842309593E-2},null,{"$f":"BQ50*(1-'5. UD2 Parameters'!$G$15)","v":2.3592455258461863E-3},null,{"$f":"BS51*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.5728303505641241E-3},null,null,null,{"$f":"'6. UD2 Assumptions'!R342","v":15.572999999999999},null,{"$f":"BY51*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C51","v":0.35039249999999994},null,{"$f":"CA51+CC50*'5. UD2 Parameters'!$G$16","v":7.0422708917385242},null,{"$f":"CC50*(1-'5. UD2 Parameters'!$G$16)","v":0.20379803769400681},null,{"$f":"CE51*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.1358653584626712},null,{"$f":"BY51*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C51","v":0.11679749999999998},null,{"$f":"'6. UD2 Assumptions'!T342","v":0.18939000000000003},null,{"$f":"CK51*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C51","v":2.1306375000000001E-3},null,{"$f":"CM51+CO50*'5. UD2 Parameters'!$G$17","v":1.3775937387861134E-2},null,{"$f":"CO50*(1-'5. UD2 Parameters'!$G$17)","v":2.1579305643011763E-3},null,{"$f":"CQ51*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.4386203762007841E-3},null,null,null,71.19056804056595,null,{"$f":"CW51*'5. UD2 Parameters'!$C$31","v":1779.7642010141487},null,71.189129420189744,null,{"$f":"DA51*'5. UD2 Parameters'!$C$31","v":1779.7282355047437},null,18.308,null,null,52.88256804056595,null,52.881129420189744,null,null,{"$f":"DH51*'5. UD2 Parameters'!$C$31","v":1322.0642010141487},null,{"$f":"DJ51*'5. UD2 Parameters'!$C$31","v":1322.0282355047436},null,null,36.321410507260545,null,1591.4056092770252,null,2045,null,71.190568040565935,1779.7642010141483,0,0]
[2046,null,1,null,{"$f":"'6. UD2 Assumptions'!D343","v":63.62447425827267},null,{"$f":"E52*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C52","v":9.0664875818038553},null,{"$f":"G52+(I51*'5. UD2 Parameters'!$G$10)","v":27.386699925260974},null,{"$f":"I51*(1-'5. UD2 Parameters'!$G$10)","v":9.0103328965446643},null,{"$f":"K52*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":6.0068885976964426},null,{"$f":"E52*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C52","v":3.0221625272679518},null,{"$f":"'6. UD2 Assumptions'!F343","v":212.08158086090887},null,{"$f":"Q52*C52*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":93.527977159660807},null,{"$f":"S52+U51*'5. UD2 Parameters'!$G$11","v":591.32998087721626},null,{"$f":"U51*(1-'5. UD2 Parameters'!$G$11)","v":92.245126285861645},null,{"$f":"W52*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":61.496750857241096},null,{"$f":"Q52*C52*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":31.175992386553602},null,{"$f":"'6. UD2 Assumptions'!H343","v":50.899579406618123},null,{"$f":"AC52*C52*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.9627089921452674},null,{"$f":"AE52+(AG51*'5. UD2 Parameters'!$G$12)","v":69.308319374143238},null,{"$f":"AG51*(1-'5. UD2 Parameters'!$G$12)","v":4.6655831804910992},null,{"$f":"AI52*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.1103887869940658},null,{"$f":"AC52*C52*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.6542363307150891},null,{"$f":"'6. UD2 Assumptions'!J343","v":15.709746730437701},null,{"$f":"AO52*C52*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":5.891155023914138E-2},null,{"$f":"AQ52+(AS51*'5. UD2 Parameters'!$G$13)","v":1.0247616182214871},null,{"$f":"AS51*(1-'5. UD2 Parameters'!$G$13)","v":3.4403298165627504E-2},null,{"$f":"AU52*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.2935532110418336E-2},null,{"$f":"AO52*C52*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.9637183413047127E-2},null,{"$f":"'6. UD2 Assumptions'!L343","v":39.274366826094251},null,{"$f":"BA52*C52*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":1.1782310047828277},null,{"$f":"BC52+BE51*'5. UD2 Parameters'!$G$14","v":13.540872898004416},null,{"$f":"BE51*(1-'5. UD2 Parameters'!$G$14)","v":0.89639267917468024},null,{"$f":"BG52*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.59759511944978683},null,{"$f":"BA52*C52*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.39274366826094254},null,{"$f":"'6. UD2 Assumptions'!N343","v":2.356462009565655},null,{"$f":"BM52*'5. UD2 Parameters'!$C$15*C52*'5. UD2 Parameters'!$C$28","v":3.5346930143484822E-3},null,{"$f":"BO52+(BQ51*'5. UD2 Parameters'!$G$15)","v":5.060200325704458E-2},null,{"$f":"BQ51*(1-'5. UD2 Parameters'!$G$15)","v":2.4131925996134949E-3},null,{"$f":"BS52*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.6087950664089965E-3},null,null,null,{"$f":"'6. UD2 Assumptions'!R343","v":15.573},null,{"$f":"BY52*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C52","v":0.3503925},null,{"$f":"CA52+CC51*'5. UD2 Parameters'!$G$16","v":7.1845328329263198},null,{"$f":"CC51*(1-'5. UD2 Parameters'!$G$16)","v":0.20813055881220377},null,{"$f":"CE52*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.13875370587480251},null,{"$f":"BY52*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C52","v":0.1167975},null,{"$f":"'6. UD2 Assumptions'!T343","v":0.18939},null,{"$f":"CK52*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C52","v":2.1306375000000001E-3},null,{"$f":"CM52+CO51*'5. UD2 Parameters'!$G$17","v":1.3752911189773127E-2},null,{"$f":"CO51*(1-'5. UD2 Parameters'!$G$17)","v":2.153663698088005E-3},null,{"$f":"CQ52*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.4357757987253366E-3},null,null,null,71.376357170231756,null,{"$f":"CW52*'5. UD2 Parameters'!$C$31","v":1784.408929255794},null,71.374921394433031,null,{"$f":"DA52*'5. UD2 Parameters'!$C$31","v":1784.3730348608258},null,18.308,null,null,53.068357170231756,null,53.066921394433031,null,null,{"$f":"DH52*'5. UD2 Parameters'!$C$31","v":1326.7089292557939},null,{"$f":"DJ52*'5. UD2 Parameters'!$C$31","v":1326.6730348608257},null,null,36.381569596210632,null,1627.7871788732359,null,2046,null,71.376357170231728,1784.4089292557933,0,0]
[2047,null,1,null,{"$f":"'6. UD2 Assumptions'!D344","v":63.695168118559621},null,{"$f":"E53*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C53","v":9.0765614568947477},null,{"$f":"G53+(I52*'5. UD2 Parameters'!$G$10)","v":27.434415411559925},null,{"$f":"I52*(1-'5. UD2 Parameters'!$G$10)","v":9.028845970595798},null,{"$f":"K53*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":6.019230647063865},null,{"$f":"E53*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C53","v":3.0255204856315823},null,{"$f":"'6. UD2 Assumptions'!F344","v":212.31722706186545},null,{"$f":"Q53*C53*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":93.631897134282667},null,{"$f":"S53+U52*'5. UD2 Parameters'!$G$11","v":592.51619699900243},null,{"$f":"U52*(1-'5. UD2 Parameters'!$G$11)","v":92.445681012496522},null,{"$f":"W53*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":61.630454008331014},null,{"$f":"Q53*C53*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":31.210632378094221},null,{"$f":"'6. UD2 Assumptions'!H344","v":50.956134494847703},null,{"$f":"AC53*C53*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.9682231132476513},null,{"$f":"AE53+(AG52*'5. UD2 Parameters'!$G$12)","v":69.590871765766508},null,{"$f":"AG52*(1-'5. UD2 Parameters'!$G$12)","v":4.6856707216243825},null,{"$f":"AI53*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.1237804810829215},null,{"$f":"AC53*C53*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.6560743710825503},null,{"$f":"'6. UD2 Assumptions'!J344","v":16.023941665046454},null,{"$f":"AO53*C53*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":6.0089781243924202E-2},null,{"$f":"AQ53+(AS52*'5. UD2 Parameters'!$G$13)","v":1.0496051501714607},null,{"$f":"AS52*(1-'5. UD2 Parameters'!$G$13)","v":3.5246249293950649E-2},null,{"$f":"AU53*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.3497499529300431E-2},null,{"$f":"AO53*C53*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":2.0029927081308067E-2},null,{"$f":"'6. UD2 Assumptions'!L344","v":40.059854162616141},null,{"$f":"BA53*C53*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":1.2017956248784842},null,{"$f":"BC53+BE52*'5. UD2 Parameters'!$G$14","v":13.82722183110975},null,{"$f":"BE52*(1-'5. UD2 Parameters'!$G$14)","v":0.91544669177315063},null,{"$f":"BG53*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.61029779451543376},null,{"$f":"BA53*C53*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.40059854162616143},null,{"$f":"'6. UD2 Assumptions'!N344","v":2.403591249756968},null,{"$f":"BM53*'5. UD2 Parameters'!$C$15*C53*'5. UD2 Parameters'!$C$28","v":3.6053868746354521E-3},null,{"$f":"BO53+(BQ52*'5. UD2 Parameters'!$G$15)","v":5.1739501311417219E-2},null,{"$f":"BQ52*(1-'5. UD2 Parameters'!$G$15)","v":2.4678888202628079E-3},null,{"$f":"BS53*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.6452592135085386E-3},null,null,null,{"$f":"'6. UD2 Assumptions'!R344","v":15.573},null,{"$f":"BY53*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C53","v":0.3503925},null,{"$f":"CA53+CC52*'5. UD2 Parameters'!$G$16","v":7.3225902983459568},null,{"$f":"CC52*(1-'5. UD2 Parameters'!$G$16)","v":0.2123350345803626},null,{"$f":"CE53*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.14155668972024171},null,{"$f":"BY53*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C53","v":0.1167975},null,{"$f":"'6. UD2 Assumptions'!T344","v":0.18939},null,{"$f":"CK53*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C53","v":2.1306375000000001E-3},null,{"$f":"CM53+CO52*'5. UD2 Parameters'!$G$17","v":1.3733484796586298E-2},null,{"$f":"CO52*(1-'5. UD2 Parameters'!$G$17)","v":2.1500638931868286E-3},null,{"$f":"CQ53*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.433375928791219E-3},null,null,null,71.551895755385075,null,{"$f":"CW53*'5. UD2 Parameters'!$C$31","v":1788.7973938846269},null,71.550462379456292,null,{"$f":"DA53*'5. UD2 Parameters'!$C$31","v":1788.7615594864074},null,18.308,null,null,53.243895755385076,null,53.242462379456292,null,null,{"$f":"DH53*'5. UD2 Parameters'!$C$31","v":1331.0973938846269},null,{"$f":"DJ53*'5. UD2 Parameters'!$C$31","v":1331.0615594864073},null,null,36.429653203515819,null,1664.2168320767516,null,2047,null,71.551895755385075,1788.7973938846269,0,0]
[2048,null,1,null,{"$f":"'6. UD2 Assumptions'!D345","v":63.743239943554769},null,{"$f":"E54*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C54","v":9.083411691956556},null,{"$f":"G54+(I53*'5. UD2 Parameters'!$G$10)","v":27.473250293594258},null,{"$f":"I53*(1-'5. UD2 Parameters'!$G$10)","v":9.0445768099222228},null,{"$f":"K54*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":6.0297178732814816},null,{"$f":"E54*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C54","v":3.0278038973188517},null,{"$f":"'6. UD2 Assumptions'!F345","v":212.47746647851591},null,{"$f":"Q54*C54*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":93.702562717025515},null,{"$f":"S54+U53*'5. UD2 Parameters'!$G$11","v":593.58763138857569},null,{"$f":"U53*(1-'5. UD2 Parameters'!$G$11)","v":92.631128327452288},null,{"$f":"W54*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":61.754085551634859},null,{"$f":"Q54*C54*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":31.234187572341838},null,{"$f":"'6. UD2 Assumptions'!H345","v":50.994591954843813},null,{"$f":"AC54*C54*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.9719727155972722},null,{"$f":"AE54+(AG53*'5. UD2 Parameters'!$G$12)","v":69.858071471865316},null,{"$f":"AG53*(1-'5. UD2 Parameters'!$G$12)","v":4.7047730094984699},null,{"$f":"AI54*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.1365153396656464},null,{"$f":"AC54*C54*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.6573242385324241},null,{"$f":"'6. UD2 Assumptions'!J345","v":16.344420498347382},null,{"$f":"AO54*C54*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":6.129157686880269E-2},null,{"$f":"AQ54+(AS53*'5. UD2 Parameters'!$G$13)","v":1.0747959948062016},null,{"$f":"AS53*(1-'5. UD2 Parameters'!$G$13)","v":3.6100732234061836E-2},null,{"$f":"AU54*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.4067154822707888E-2},null,{"$f":"AO54*C54*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":2.043052562293423E-2},null,{"$f":"'6. UD2 Assumptions'!L345","v":40.86105124586846},null,{"$f":"BA54*C54*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":1.2258315373760538},null,{"$f":"BC54+BE53*'5. UD2 Parameters'!$G$14","v":14.118247719171395},null,{"$f":"BE53*(1-'5. UD2 Parameters'!$G$14)","v":0.93480564931440946},null,{"$f":"BG54*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.62320376620960627},null,{"$f":"BA54*C54*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.40861051245868463},null,{"$f":"'6. UD2 Assumptions'!N345","v":2.4516630747521075},null,{"$f":"BM54*'5. UD2 Parameters'!$C$15*C54*'5. UD2 Parameters'!$C$28","v":3.6774946121281614E-3},null,{"$f":"BO54+(BQ53*'5. UD2 Parameters'!$G$15)","v":5.2893630668541504E-2},null,{"$f":"BQ53*(1-'5. UD2 Parameters'!$G$15)","v":2.5233652550038796E-3},null,{"$f":"BS54*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.6822435033359198E-3},null,null,null,{"$f":"'6. UD2 Assumptions'!R345","v":15.573},null,{"$f":"BY54*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C54","v":0.3503925},null,{"$f":"CA54+CC53*'5. UD2 Parameters'!$G$16","v":7.456567549035471},null,{"$f":"CC53*(1-'5. UD2 Parameters'!$G$16)","v":0.21641524931048525},null,{"$f":"CE54*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.14427683287365684},null,{"$f":"BY54*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C54","v":0.1167975},null,{"$f":"'6. UD2 Assumptions'!T345","v":0.18939},null,{"$f":"CK54*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C54","v":2.1306375000000001E-3},null,{"$f":"CM54+CO53*'5. UD2 Parameters'!$G$17","v":1.3717095432141203E-2},null,{"$f":"CO53*(1-'5. UD2 Parameters'!$G$17)","v":2.1470268644450947E-3},null,{"$f":"CQ54*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.4313512429633963E-3},null,null,null,71.714980113234262,null,{"$f":"CW54*'5. UD2 Parameters'!$C$31","v":1792.8745028308565},null,71.713548761991291,null,{"$f":"DA54*'5. UD2 Parameters'!$C$31","v":1792.8387190497822},null,18.308,null,null,53.406980113234262,null,53.405548761991291,null,null,{"$f":"DH54*'5. UD2 Parameters'!$C$31","v":1335.1745028308565},null,{"$f":"DJ54*'5. UD2 Parameters'!$C$31","v":1335.1387190497824},null,null,36.465154246274736,null,1700.6819863230264,null,2048,null,71.714980113234262,1792.8745028308565,0,0]
[2049,null,1,null,{"$f":"'6. UD2 Assumptions'!D346","v":63.76775657430229},null,{"$f":"E55*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C55","v":9.0869053118380769},null,{"$f":"G55+(I54*'5. UD2 Parameters'!$G$10)","v":27.502775713388822},null,{"$f":"I54*(1-'5. UD2 Parameters'!$G$10)","v":9.0573798920435138},null,{"$f":"K55*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":6.0382532613623425},null,{"$f":"E55*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C55","v":3.0289684372793588},null,{"$f":"'6. UD2 Assumptions'!F346","v":212.55918858100765},null,{"$f":"Q55*C55*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":93.738602164224375},null,{"$f":"S55+U54*'5. UD2 Parameters'!$G$11","v":594.52760233354888},null,{"$f":"U54*(1-'5. UD2 Parameters'!$G$11)","v":92.798631219251163},null,{"$f":"W55*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":61.86575414616744},null,{"$f":"Q55*C55*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":31.246200721408123},null,{"$f":"'6. UD2 Assumptions'!H346","v":51.01420525944183},null,{"$f":"AC55*C55*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.9738850127955789},null,{"$f":"AE55+(AG54*'5. UD2 Parameters'!$G$12)","v":70.109119123710826},null,{"$f":"AG54*(1-'5. UD2 Parameters'!$G$12)","v":4.7228373609500638},null,{"$f":"AI55*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.1485582406333759},null,{"$f":"AC55*C55*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.6579616709318596},null,{"$f":"'6. UD2 Assumptions'!J346","v":16.67130890831433},null,{"$f":"AO55*C55*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":6.251740840617874E-2},null,{"$f":"AQ55+(AS54*'5. UD2 Parameters'!$G$13)","v":1.1003462423629864},null,{"$f":"AS54*(1-'5. UD2 Parameters'!$G$13)","v":3.6967160849394061E-2},null,{"$f":"AU55*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.4644773899596038E-2},null,{"$f":"AO55*C55*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":2.0839136135392913E-2},null,{"$f":"'6. UD2 Assumptions'!L346","v":41.678272270785833},null,{"$f":"BA55*C55*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":1.2503481681235749},null,{"$f":"BC55+BE54*'5. UD2 Parameters'!$G$14","v":14.414115089380232},null,{"$f":"BE54*(1-'5. UD2 Parameters'!$G$14)","v":0.95448079791473628},null,{"$f":"BG55*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.63632053194315752},null,{"$f":"BA55*C55*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.41678272270785832},null,{"$f":"'6. UD2 Assumptions'!N346","v":2.5006963362471497},null,{"$f":"BM55*'5. UD2 Parameters'!$C$15*C55*'5. UD2 Parameters'!$C$28","v":3.7510445043707243E-3},null,{"$f":"BO55+(BQ54*'5. UD2 Parameters'!$G$15)","v":5.4065022364960774E-2},null,{"$f":"BQ54*(1-'5. UD2 Parameters'!$G$15)","v":2.5796528079514518E-3},null,{"$f":"BS55*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.7197685386343012E-3},null,null,null,{"$f":"'6. UD2 Assumptions'!R346","v":15.573000000000002},null,{"$f":"BY55*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C55","v":0.35039250000000005},null,{"$f":"CA55+CC54*'5. UD2 Parameters'!$G$16","v":7.5865851735642194},null,{"$f":"CC54*(1-'5. UD2 Parameters'!$G$16)","v":0.22037487547125159},null,{"$f":"CE55*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.14691658364750104},null,{"$f":"BY55*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C55","v":0.11679750000000001},null,{"$f":"'6. UD2 Assumptions'!T346","v":0.18939},null,{"$f":"CK55*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C55","v":2.1306375000000001E-3},null,{"$f":"CM55+CO54*'5. UD2 Parameters'!$G$17","v":1.3703268301992502E-2},null,{"$f":"CO54*(1-'5. UD2 Parameters'!$G$17)","v":2.1444646301487023E-3},null,{"$f":"CQ55*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.4296430867658015E-3},null,null,null,71.863596949278815,null,{"$f":"CW55*'5. UD2 Parameters'!$C$31","v":1796.5899237319704},null,71.862167306192049,null,{"$f":"DA55*'5. UD2 Parameters'!$C$31","v":1796.5541826548013},null,18.308,null,null,53.555596949278815,null,53.554167306192049,null,null,{"$f":"DH55*'5. UD2 Parameters'!$C$31","v":1338.8899237319704},null,{"$f":"DJ55*'5. UD2 Parameters'!$C$31","v":1338.8541826548012},null,null,36.487550188462592,null,1737.169536511489,null,2049,null,71.863596949278815,1796.5899237319704,0,0]
[{"$f":"A55+1","v":2050},null,1,null,{"$f":"'6. UD2 Assumptions'!D347","v":63.767756574302297},null,{"$f":"E56*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C56","v":9.0869053118380769},null,{"$f":"G56+(I55*'5. UD2 Parameters'!$G$10)","v":27.522567194144735},null,{"$f":"I55*(1-'5. UD2 Parameters'!$G$10)","v":9.067113831082164},null,{"$f":"K56*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":6.0447425540547757},null,{"$f":"E56*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C56","v":3.0289684372793593},null,{"$f":"'6. UD2 Assumptions'!F347","v":212.55918858100765},null,{"$f":"Q56*C56*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":93.738602164224375},null,{"$f":"S56+U55*'5. UD2 Parameters'!$G$11","v":595.32062274844566},null,{"$f":"U55*(1-'5. UD2 Parameters'!$G$11)","v":92.945581749327616},null,{"$f":"W56*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":61.963721166218406},null,{"$f":"Q56*C56*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":31.246200721408123},null,{"$f":"'6. UD2 Assumptions'!H347","v":51.01420525944183},null,{"$f":"AC56*C56*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.9738850127955789},null,{"$f":"AE56+(AG55*'5. UD2 Parameters'!$G$12)","v":70.343194402793486},null,{"$f":"AG55*(1-'5. UD2 Parameters'!$G$12)","v":4.7398097337129199},null,{"$f":"AI56*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.1598731558086133},null,{"$f":"AC56*C56*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.6579616709318596},null,{"$f":"'6. UD2 Assumptions'!J347","v":17.004735086480618},null,{"$f":"AO56*C56*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":6.3767756574302323E-2},null,{"$f":"AQ56+(AS55*'5. UD2 Parameters'!$G$13)","v":1.1262680479586629},null,{"$f":"AS55*(1-'5. UD2 Parameters'!$G$13)","v":3.7845950978625802E-2},null,{"$f":"AU56*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.5230633985750532E-2},null,{"$f":"AO56*C56*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":2.1255918858100773E-2},null,{"$f":"'6. UD2 Assumptions'!L347","v":42.511837716201548},null,{"$f":"BA56*C56*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":1.2753551314860465},null,{"$f":"BC56+BE55*'5. UD2 Parameters'!$G$14","v":14.714986960237249},null,{"$f":"BE55*(1-'5. UD2 Parameters'!$G$14)","v":0.97448326062902846},null,{"$f":"BG56*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.64965550708601894},null,{"$f":"BA56*C56*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.4251183771620155},null,{"$f":"'6. UD2 Assumptions'!N347","v":2.550710262972093},null,{"$f":"BM56*'5. UD2 Parameters'!$C$15*C56*'5. UD2 Parameters'!$C$28","v":3.8260653944581398E-3},null,{"$f":"BO56+(BQ55*'5. UD2 Parameters'!$G$15)","v":5.525430550429801E-2},null,{"$f":"BQ55*(1-'5. UD2 Parameters'!$G$15)","v":2.6367822551209047E-3},null,{"$f":"BS56*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.7578548367472697E-3},null,null,null,{"$f":"'6. UD2 Assumptions'!R347","v":15.573},null,{"$f":"BY56*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C56","v":0.3503925},null,{"$f":"CA56+CC55*'5. UD2 Parameters'!$G$16","v":7.7127601965707298},null,{"$f":"CC55*(1-'5. UD2 Parameters'!$G$16)","v":0.22421747699348915},null,{"$f":"CE56*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.14947831799565942},null,{"$f":"BY56*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C56","v":0.1167975},null,{"$f":"'6. UD2 Assumptions'!T347","v":0.18939},null,{"$f":"CK56*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C56","v":2.1306375000000001E-3},null,{"$f":"CM56+CO55*'5. UD2 Parameters'!$G$17","v":1.3691602838771542E-2},null,{"$f":"CO55*(1-'5. UD2 Parameters'!$G$17)","v":2.1423029632209596E-3},null,{"$f":"CQ56*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.4282019754806397E-3},null,null,null,71.99588739196146,null,{"$f":"CW56*'5. UD2 Parameters'!$C$31","v":1799.8971847990365},null,71.994459189985974,null,{"$f":"DA56*'5. UD2 Parameters'!$C$31","v":1799.8614797496493},null,18.308,null,null,53.687887391961461,null,53.686459189985975,null,null,{"$f":"DH56*'5. UD2 Parameters'!$C$31","v":1342.1971847990364},null,{"$f":"DJ56*'5. UD2 Parameters'!$C$31","v":1342.1614797496493},null,null,36.496302625639458,null,1773.6658391371284,null,2050,null,71.99588739196146,1799.8971847990365,0,0]

{"sheet":"UD2_Sce3Recycle","index":43,"n_rows":56,"n_cols":131,"rows_kept":56,"cut":false,"hidden":true,"merged":[[4,127,4,130],[3,107,3,108],[3,110,3,111],[3,112,3,113],[3,115,3,116],[3,117,3,118],[3,93,3,94],[3,95,3,96],[3,97,3,98],[3,99,3,100],[3,101,3,102],[3,83,3,84],[3,85,3,86],[3,87,3,88],[3,89,3,90],[3,91,3,92],[3,73,3,74],[3,75,3,76],[3,77,3,78],[3,79,3,80],[3,81,3,82],[3,63,3,64],[3,65,3,66],[3,67,3,68],[3,69,3,70],[3,71,3,72],[3,53,3,54],[3,55,3,56],[3,57,3,58],[3,59,3,60],[3,61,3,62],[3,43,3,44],[3,45,3,46],[3,47,3,48],[3,49,3,50],[3,51,3,52],[3,33,3,34],[3,35,3,36],[3,37,3,38],[3,39,3,40],[3,41,3,42],[3,23,3,24],[3,25,3,26],[3,27,3,28],[3,29,3,30],[3,31,3,32],[3,13,3,14],[3,15,3,16],[3,17,3,18],[3,19,3,20],[3,21,3,22],[3,3,3,4],[3,5,3,6],[3,7,3,8],[3,9,3,10],[3,11,3,12],[2,112,2,113],[2,115,2,116],[2,117,2,118],[2,120,2,123],[2,127,3,130],[3,120,3,121],[3,122,3,123],[1,120,1,121],[1,122,1,123],[2,0,4,0],[2,1,3,2],[2,3,2,14],[2,15,2,26],[2,27,2,38],[2,39,2,50],[2,51,2,62],[2,63,2,74],[2,75,2,86],[2,87,2,98],[2,99,2,102],[2,107,2,108],[2,109,7,109],[2,110,2,111],[0,11,0,14],[1,110,1,111],[1,112,1,113],[1,115,1,116],[1,117,1,118]]}
["HOME",null,"Emissions of CH4 from different waste components - Gg",null,null,null,null,null,null,null,null,"UD2 - SCENARIO 3_RECYCLING"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"With Industrial",null,"W/out industrial",null,null,"With Industrial",null,"W/out industrial",null,null,"Annual",null,"Cumula"]
["Year","MCF",null,"FOOD",null,null,null,null,null,null,null,null,null,null,null,"GARDEN",null,null,null,null,null,null,null,null,null,null,null,"PAPER",null,null,null,null,null,null,null,null,null,null,null,"WOOD",null,null,null,null,null,null,null,null,null,null,null,"TEXTILES",null,null,null,null,null,null,null,null,null,null,null,"NAPPIES",null,null,null,null,null,null,null,null,null,null,null,"SEWAGE SLUDGE",null,null,null,null,null,null,null,null,null,null,null,"INDUSTRIAL",null,null,null,null,null,null,null,null,null,null,null,"Total CH4 generated",null,null,null,null,null,null,null,"Recovered",null,"Assumptions: The capture of LFG in baseline increases to 2016 by value given at BD18.","Emissions",null,"Emissions",null,null,"Emissions",null,"Emissions",null,null,"stored C",null,null,null,null,null,null,"CHECK"]
[null,null,null,"Food (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Garden (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Paper (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Wood (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Textiles (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Nappies (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Sludge (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Industrial (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Qtotal (Gg CH4)",null,"Gg CO2e",null,null,null,null,null,"Gg CH4",null,null,"Gg CH4",null,"Gg CH4",null,null,"Gg CO2e",null,"Gg CO2e",null,null,"Gg C",null,"Gg C"]
[null,"TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER",null,"TNC","USER","TNC","USER",null,"TNC","USER","TNC","USER",null,"TNC","USER","TNC","USER",null,null,null,"Total CH4 generated"]
[2000,null,{"$f":"'5. UD2 Parameters'!C23","v":0.91},null,{"$f":"'6. UD2 Assumptions'!Y297","v":29.904990459750007},null,{"$f":"E6*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C6","v":3.8779296378680823},null,{"$f":"G6","v":3.8779296378680823},null,0,null,{"$f":"K6*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0},null,{"$f":"E6*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C6","v":1.2926432126226941},null,{"$f":"'6. UD2 Assumptions'!AA297","v":99.683301532500025},null,{"$f":"Q6*C6*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":40.003905738007582},null,{"$f":"S6","v":40.003905738007582},null,0,null,{"$f":"W6*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0},null,{"$f":"Q6*C6*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":13.334635246002527},null,{"$f":"'6. UD2 Assumptions'!AC297","v":23.923992367800004},null,{"$f":"AC6*C6*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":2.1226562228330557},null,{"$f":"AE6","v":2.1226562228330557},null,0,null,{"$f":"AI6*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0},null,{"$f":"AC6*C6*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":0.70755207427768518},null,{"$f":"'6. UD2 Assumptions'!AE297","v":3.987332061300001},null,{"$f":"AO6*C6*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":1.3606770659186255E-2},null,{"$f":"AQ6","v":1.3606770659186255E-2},null,0,null,{"$f":"AU6*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0},null,{"$f":"AO6*C6*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":4.5355902197287516E-3},null,{"$f":"'6. UD2 Assumptions'!AG297","v":9.9683301532500028},null,{"$f":"BA6*C6*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.27213541318372508},null,{"$f":"BC6","v":0.27213541318372508},null,0,null,{"$f":"BG6*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0},null,{"$f":"BA6*C6*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":9.0711804394575032E-2},null,{"$f":"'6. UD2 Assumptions'!AI297","v":0.59809980919500016},null,{"$f":"BM6*'5. UD2 Parameters'!$C$15*C6*'5. UD2 Parameters'!$C$28","v":8.1640623955117533E-4},null,{"$f":"BO6","v":8.1640623955117533E-4},null,0,null,{"$f":"BS6*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0},null,{"$f":"BM6*'5. UD2 Parameters'!$C$15*C6*(1-'5. UD2 Parameters'!$C$28)","v":2.7213541318372509E-4},null,{"$f":"'6. UD2 Assumptions'!AM297","v":0},null,{"$f":"BY6*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C6","v":0},null,null,null,null,null,{"$f":"CE6*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0},null,null,null,{"$f":"'6. UD2 Assumptions'!AO297","v":0},null,{"$f":"CK6*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C6","v":0},null,null,null,null,null,null,null,null,null,{"$f":"CS6+CG6+BU6+BI6+AW6+AK6+Y6+M6","v":0},null,{"$f":"CW6*'5. UD2 Parameters'!$C$31","v":0},null,{"$f":"CG6+BU6+BI6+AW6+AK6+Y6+M6","v":0},null,{"$f":"DA6*'5. UD2 Parameters'!$C$31","v":0},null,null,null,null,{"$f":"CW6-DE6","v":0},null,{"$f":"DA6-DE6","v":0},null,null,{"$f":"DH6*'5. UD2 Parameters'!$C$31","v":0},null,{"$f":"DJ6*'5. UD2 Parameters'!$C$31","v":0},null,null,{"$f":"CI6+BW6+BK6+AY6+AM6+AA6+O6","v":15.430350062930394},null,{"$f":"DR6","v":15.430350062930394},null,2000,null,0,0,{"$f":"DX6-CW6","v":0},{"$f":"DY6-CY6","v":0}]
[{"$f":"A6+1","v":2001},null,{"$f":"'5. UD2 Parameters'!C24","v":0.96},null,{"$f":"'6. UD2 Assumptions'!Y298","v":40.483230837720001},null,{"$f":"E7*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C7","v":5.5381059786000968},null,{"$f":"G7+(I6*'5. UD2 Parameters'!$G$10)","v":8.1375599519787993},null,{"$f":"I6*(1-'5. UD2 Parameters'!$G$10)","v":1.2784756644893793},null,{"$f":"K7*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.85231710965958618},null,{"$f":"E7*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C7","v":1.846035326200032},null,{"$f":"'6. UD2 Assumptions'!AA298","v":134.9441027924},null,{"$f":"Q7*C7*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":57.129935358190465},null,{"$f":"S7+U6*'5. UD2 Parameters'!$G$11","v":90.879823155785658},null,{"$f":"U6*(1-'5. UD2 Parameters'!$G$11)","v":6.2540179404123935},null,{"$f":"W7*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":4.169345293608262},null,{"$f":"Q7*C7*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":19.043311786063487},null,{"$f":"'6. UD2 Assumptions'!AC298","v":32.386584670175999},null,{"$f":"AC7*C7*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":3.0313843251284736},null,{"$f":"AE7+(AG6*'5. UD2 Parameters'!$G$12)","v":5.0105358690829185},null,{"$f":"AG6*(1-'5. UD2 Parameters'!$G$12)","v":0.14350467887861115},null,{"$f":"AI7*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":9.5669785919074102E-2},null,{"$f":"AC7*C7*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.0104614417094913},null,{"$f":"'6. UD2 Assumptions'!AE298","v":5.3977641116960005},null,{"$f":"AO7*C7*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":1.9431950802105601E-2},null,{"$f":"AQ7+(AS6*'5. UD2 Parameters'!$G$13)","v":3.2570722248390388E-2},null,{"$f":"AS6*(1-'5. UD2 Parameters'!$G$13)","v":4.6799921290146922E-4},null,{"$f":"AU7*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.1199947526764613E-4},null,{"$f":"AO7*C7*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":6.4773169340352002E-3},null,{"$f":"'6. UD2 Assumptions'!AG298","v":13.49441027924},null,{"$f":"BA7*C7*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.38863901604211204},null,{"$f":"BC7+BE6*'5. UD2 Parameters'!$G$14","v":0.64237639347216902},null,{"$f":"BE6*(1-'5. UD2 Parameters'!$G$14)","v":1.8398035753668097E-2},null,{"$f":"BG7*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.2265357169112064E-2},null,{"$f":"BA7*C7*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.129546338680704},null,{"$f":"'6. UD2 Assumptions'!AI298","v":0.80966461675440005},null,{"$f":"BM7*'5. UD2 Parameters'!$C$15*C7*'5. UD2 Parameters'!$C$28","v":1.1659170481263361E-3},null,{"$f":"BO7+(BQ6*'5. UD2 Parameters'!$G$15)","v":1.9425066855333927E-3},null,{"$f":"BQ6*(1-'5. UD2 Parameters'!$G$15)","v":3.9816602144118753E-5},null,{"$f":"BS7*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.6544401429412499E-5},null,{"$f":"BM7*'5. UD2 Parameters'!$C$15*C7*(1-'5. UD2 Parameters'!$C$28)","v":3.8863901604211201E-4},null,{"$f":"'6. UD2 Assumptions'!AM298","v":0},null,{"$f":"BY7*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C7","v":0},null,null,null,null,null,{"$f":"CE7*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0},null,null,null,{"$f":"'6. UD2 Assumptions'!AO298","v":0},null,{"$f":"CK7*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C7","v":0},null,null,null,null,null,null,null,null,null,{"$f":"CS7+CG7+BU7+BI7+AW7+AK7+Y7+M7","v":5.1299360902327313},null,{"$f":"CW7*'5. UD2 Parameters'!$C$31","v":128.24840225581829},null,{"$f":"CG7+BU7+BI7+AW7+AK7+Y7+M7","v":5.1299360902327313},null,{"$f":"DA7*'5. UD2 Parameters'!$C$31","v":128.24840225581829},null,null,null,null,5.1299360902327313,null,5.1299360902327313,null,null,{"$f":"DH7*'5. UD2 Parameters'!$C$31","v":128.24840225581829},null,{"$f":"DJ7*'5. UD2 Parameters'!$C$31","v":128.24840225581829},null,null,22.03622084860379,null,{"$f":"DR7+DT6","v":37.466570911534184},null,{"$f":"DV6+1","v":2001},null,5.1299360902327313,128.24840225581829,{"$f":"DX7-CW7","v":0},{"$f":"DY7-CY7","v":0}]
[{"$f":"A7+1","v":2002},null,{"$f":"'5. UD2 Parameters'!C25","v":1},null,{"$f":"'6. UD2 Assumptions'!Y299","v":54.586830322499999},null,{"$f":"E8*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C8","v":7.7786233209562496},null,{"$f":"G8+(I7*'5. UD2 Parameters'!$G$10)","v":13.233392882584454},null,{"$f":"I7*(1-'5. UD2 Parameters'!$G$10)","v":2.6827903903505956},null,{"$f":"K8*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.7885269269003969},null,{"$f":"E8*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C8","v":2.59287444031875},null,{"$f":"'6. UD2 Assumptions'!AA299","v":181.95610107499999},null,{"$f":"Q8*C8*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":80.242640574074983},null,{"$f":"S8+U7*'5. UD2 Parameters'!$G$11","v":156.91474990911269},null,{"$f":"U7*(1-'5. UD2 Parameters'!$G$11)","v":14.207713820747966},null,{"$f":"W8*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":9.4718092138319765},null,{"$f":"Q8*C8*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":26.747546858024997},null,{"$f":"'6. UD2 Assumptions'!AC299","v":43.669464257999998},null,{"$f":"AC8*C8*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.2577727651549999},null,{"$f":"AE8+(AG7*'5. UD2 Parameters'!$G$12)","v":8.929565443904993},null,{"$f":"AG7*(1-'5. UD2 Parameters'!$G$12)","v":0.33874319033292577},null,{"$f":"AI8*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.22582879355528385},null,{"$f":"AC8*C8*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.419257588385},null,{"$f":"'6. UD2 Assumptions'!AE299","v":7.2782440429999999},null,{"$f":"AO8*C8*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":2.7293415161250001E-2},null,{"$f":"AQ8+(AS7*'5. UD2 Parameters'!$G$13)","v":5.8743880975716582E-2},null,{"$f":"AS7*(1-'5. UD2 Parameters'!$G$13)","v":1.1202564339238064E-3},null,{"$f":"AU8*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":7.4683762261587095E-4},null,{"$f":"AO8*C8*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":9.0978050537499997E-3},null,{"$f":"'6. UD2 Assumptions'!AG299","v":18.195610107499999},null,{"$f":"BA8*C8*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.54586830322500002},null,{"$f":"BC8+BE7*'5. UD2 Parameters'!$G$14","v":1.1448160825519222},null,{"$f":"BE7*(1-'5. UD2 Parameters'!$G$14)","v":4.3428614145246895E-2},null,{"$f":"BG8*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.8952409430164597E-2},null,{"$f":"BA8*C8*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.18195610107499999},null,{"$f":"'6. UD2 Assumptions'!AI299","v":1.09173660645},null,{"$f":"BM8*'5. UD2 Parameters'!$C$15*C8*'5. UD2 Parameters'!$C$28","v":1.6376049096750002E-3},null,{"$f":"BO8+(BQ7*'5. UD2 Parameters'!$G$15)","v":3.4853744262437186E-3},null,{"$f":"BQ7*(1-'5. UD2 Parameters'!$G$15)","v":9.4737168964674105E-5},null,{"$f":"BS8*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":6.3158112643116061E-5},null,{"$f":"BM8*'5. UD2 Parameters'!$C$15*C8*(1-'5. UD2 Parameters'!$C$28)","v":5.4586830322500004E-4},null,{"$f":"'6. UD2 Assumptions'!AM299","v":0},null,{"$f":"BY8*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C8","v":0},null,null,null,null,null,{"$f":"CE8*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0},null,null,null,{"$f":"'6. UD2 Assumptions'!AO299","v":0},null,{"$f":"CK8*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C8","v":0},null,null,null,null,null,null,null,null,null,11.515927339453082,null,{"$f":"CW8*'5. UD2 Parameters'!$C$31","v":287.89818348632707},null,11.515927339453082,null,{"$f":"DA8*'5. UD2 Parameters'!$C$31","v":287.89818348632707},null,null,null,null,11.515927339453082,null,11.515927339453082,null,null,{"$f":"DH8*'5. UD2 Parameters'!$C$31","v":287.89818348632707},null,{"$f":"DJ8*'5. UD2 Parameters'!$C$31","v":287.89818348632707},null,null,30.951278661160721,null,{"$f":"DR8+DT7","v":68.417849572694905},null,{"$f":"DV7+1","v":2002},null,11.51592733945308,287.89818348632701,0,0]
[2003,null,{"$f":"C8","v":1},null,{"$f":"'6. UD2 Assumptions'!Y300","v":55.867108239000004},null,{"$f":"E9*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C9","v":7.9610629240575008},null,{"$f":"G9+(I8*'5. UD2 Parameters'!$G$10)","v":16.831671450319213},null,{"$f":"I8*(1-'5. UD2 Parameters'!$G$10)","v":4.3627843563227406},null,{"$f":"K9*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.9085229042151601},null,{"$f":"E9*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C9","v":2.6536876413525001},null,{"$f":"'6. UD2 Assumptions'!AA300","v":186.22369413000001},null,{"$f":"Q9*C9*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":82.124649111330001},null,{"$f":"S9+U8*'5. UD2 Parameters'!$G$11","v":214.50810281466897},null,{"$f":"U8*(1-'5. UD2 Parameters'!$G$11)","v":24.531296205773714},null,{"$f":"W9*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":16.354197470515807},null,{"$f":"Q9*C9*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":27.374883037109999},null,{"$f":"'6. UD2 Assumptions'!AC300","v":44.693686591199999},null,{"$f":"AC9*C9*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.3576344426420004},null,{"$f":"AE9+(AG8*'5. UD2 Parameters'!$G$12)","v":12.683506076984731},null,{"$f":"AG8*(1-'5. UD2 Parameters'!$G$12)","v":0.60369380956226193},null,{"$f":"AI9*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.40246253970817458},null,{"$f":"AC9*C9*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.4525448142140001},null,{"$f":"'6. UD2 Assumptions'!AE300","v":7.4489477652000007},null,{"$f":"AO9*C9*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":2.7933554119500003E-2},null,{"$f":"AQ9+(AS8*'5. UD2 Parameters'!$G$13)","v":8.4656963761641751E-2},null,{"$f":"AS8*(1-'5. UD2 Parameters'!$G$13)","v":2.0204713335748325E-3},null,{"$f":"AU9*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.3469808890498882E-3},null,{"$f":"AO9*C9*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":9.311184706500001E-3},null,{"$f":"'6. UD2 Assumptions'!AG300","v":18.622369413000001},null,{"$f":"BA9*C9*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.55867108239000007},null,{"$f":"BC9+BE8*'5. UD2 Parameters'!$G$14","v":1.6260905226903504},null,{"$f":"BE8*(1-'5. UD2 Parameters'!$G$14)","v":7.7396642251572043E-2},null,{"$f":"BG9*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.1597761501048028E-2},null,{"$f":"BA9*C9*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.18622369413000001},null,{"$f":"'6. UD2 Assumptions'!AI300","v":1.1173421647800001},null,{"$f":"BM9*'5. UD2 Parameters'!$C$15*C9*'5. UD2 Parameters'!$C$28","v":1.6760132471700002E-3},null,{"$f":"BO9+(BQ8*'5. UD2 Parameters'!$G$15)","v":4.991403956815319E-3},null,{"$f":"BQ8*(1-'5. UD2 Parameters'!$G$15)","v":1.6998371659839986E-4},null,{"$f":"BS9*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.1332247773226657E-4},null,{"$f":"BM9*'5. UD2 Parameters'!$C$15*C9*(1-'5. UD2 Parameters'!$C$28)","v":5.5867108239000005E-4},null,{"$f":"'6. UD2 Assumptions'!AM300","v":0},null,{"$f":"BY9*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C9","v":0},null,null,null,null,null,{"$f":"CE9*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0},null,null,null,{"$f":"'6. UD2 Assumptions'!AO300","v":0},null,{"$f":"CK9*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C9","v":0},null,null,null,null,null,null,null,null,null,19.718240979306973,null,{"$f":"CW9*'5. UD2 Parameters'!$C$31","v":492.95602448267431},null,19.718240979306973,null,{"$f":"DA9*'5. UD2 Parameters'!$C$31","v":492.95602448267431},null,null,0.15,null,19.718240979306973,null,19.718240979306973,null,null,{"$f":"DH9*'5. UD2 Parameters'!$C$31","v":492.95602448267431},null,{"$f":"DJ9*'5. UD2 Parameters'!$C$31","v":492.95602448267431},null,null,31.67720904259539,null,100.0950586152903,null,2003,null,19.718240979306973,492.95602448267431,0,0]
[2004,null,{"$f":"C9","v":1},null,{"$f":"'6. UD2 Assumptions'!Y301","v":57.180621595499993},null,{"$f":"E10*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C10","v":8.1482385773587502},null,{"$f":"G10+(I9*'5. UD2 Parameters'!$G$10)","v":19.430845358793484},null,{"$f":"I9*(1-'5. UD2 Parameters'!$G$10)","v":5.5490646688844816},null,{"$f":"K10*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.6993764459229874},null,{"$f":"E10*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C10","v":2.7160795257862498},null,{"$f":"'6. UD2 Assumptions'!AA301","v":190.60207198499998},null,{"$f":"Q10*C10*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":84.055513745384985},null,{"$f":"S10+U9*'5. UD2 Parameters'!$G$11","v":265.02845296496093},null,{"$f":"U9*(1-'5. UD2 Parameters'!$G$11)","v":33.535163595093053},null,{"$f":"W10*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":22.356775730062033},null,{"$f":"Q10*C10*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":28.018504581794996},null,{"$f":"'6. UD2 Assumptions'!AC301","v":45.744497276399997},null,{"$f":"AC10*C10*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.4600884844489999},null,{"$f":"AE10+(AG9*'5. UD2 Parameters'!$G$12)","v":16.286111165369103},null,{"$f":"AG9*(1-'5. UD2 Parameters'!$G$12)","v":0.8574833960646292},null,{"$f":"AI10*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.57165559737641947},null,{"$f":"AC10*C10*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.4866961614829999},null,{"$f":"'6. UD2 Assumptions'!AE301","v":7.6240828793999995},null,{"$f":"AO10*C10*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":2.8590310797749999E-2},null,{"$f":"AQ10+(AS9*'5. UD2 Parameters'!$G$13)","v":0.11033553352991181},null,{"$f":"AS9*(1-'5. UD2 Parameters'!$G$13)","v":2.9117410294799487E-3},null,{"$f":"AU10*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.9411606863199656E-3},null,{"$f":"AO10*C10*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":9.5301035992500002E-3},null,{"$f":"'6. UD2 Assumptions'!AG301","v":19.060207198499999},null,{"$f":"BA10*C10*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.57180621595499992},null,{"$f":"BC10+BE9*'5. UD2 Parameters'!$G$14","v":2.0879629699191158},null,{"$f":"BE9*(1-'5. UD2 Parameters'!$G$14)","v":0.10993376872623453},null,{"$f":"BG10*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":7.3289179150823017E-2},null,{"$f":"BA10*C10*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.19060207198499998},null,{"$f":"'6. UD2 Assumptions'!AI301","v":1.1436124319099998},null,{"$f":"BM10*'5. UD2 Parameters'!$C$15*C10*'5. UD2 Parameters'!$C$28","v":1.7154186478649999E-3},null,{"$f":"BO10+(BQ9*'5. UD2 Parameters'!$G$15)","v":6.4633889611570225E-3},null,{"$f":"BQ9*(1-'5. UD2 Parameters'!$G$15)","v":2.4343364352329632E-4},null,{"$f":"BS10*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.6228909568219755E-4},null,{"$f":"BM10*'5. UD2 Parameters'!$C$15*C10*(1-'5. UD2 Parameters'!$C$28)","v":5.7180621595499998E-4},null,{"$f":"'6. UD2 Assumptions'!AM301","v":0},null,{"$f":"BY10*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C10","v":0},null,null,null,null,null,{"$f":"CE10*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0},null,null,null,{"$f":"'6. UD2 Assumptions'!AO301","v":0},null,{"$f":"CK10*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C10","v":0},null,null,null,null,null,null,null,null,null,26.703200402294264,null,{"$f":"CW10*'5. UD2 Parameters'!$C$31","v":667.58001005735662},null,26.703200402294264,null,{"$f":"DA10*'5. UD2 Parameters'!$C$31","v":667.58001005735662},null,null,null,null,26.703200402294264,null,26.703200402294264,null,null,{"$f":"DH10*'5. UD2 Parameters'!$C$31","v":667.58001005735662},null,{"$f":"DJ10*'5. UD2 Parameters'!$C$31","v":667.58001005735662},null,null,32.421984250864455,null,132.51704286615475,null,2004,null,26.703200402294264,667.58001005735662,0,0]
[2005,null,1,null,{"$f":"'6. UD2 Assumptions'!Y302","v":58.526479286999994},null,{"$f":"E11*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C11","v":8.3400232983974991},null,{"$f":"G11+(I10*'5. UD2 Parameters'!$G$10)","v":21.364908453815335},null,{"$f":"I10*(1-'5. UD2 Parameters'!$G$10)","v":6.4059602033756473},null,{"$f":"K11*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":4.2706401355837649},null,{"$f":"E11*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C11","v":2.7800077661324996},null,{"$f":"'6. UD2 Assumptions'!AA302","v":195.08826428999998},null,{"$f":"Q11*C11*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":86.033924551889996},null,{"$f":"S11+U10*'5. UD2 Parameters'!$G$11","v":309.62910571539709},null,{"$f":"U10*(1-'5. UD2 Parameters'!$G$11)","v":41.433271801453863},null,{"$f":"W11*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":27.622181200969241},null,{"$f":"Q11*C11*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":28.677974850629997},null,{"$f":"'6. UD2 Assumptions'!AC302","v":46.821183429599998},null,{"$f":"AC11*C11*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.5650653843859992},null,{"$f":"AE11+(AG10*'5. UD2 Parameters'!$G$12)","v":19.75013478527741},null,{"$f":"AG10*(1-'5. UD2 Parameters'!$G$12)","v":1.1010417644776902},null,{"$f":"AI11*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.7340278429851268},null,{"$f":"AC11*C11*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.5216884614619999},null,{"$f":"'6. UD2 Assumptions'!AE302","v":7.8035305715999996},null,{"$f":"AO11*C11*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":2.92632396435E-2},null,{"$f":"AQ11+(AS10*'5. UD2 Parameters'!$G$13)","v":0.13580382842565117},null,{"$f":"AS10*(1-'5. UD2 Parameters'!$G$13)","v":3.7949447477606353E-3},null,{"$f":"AU11*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.5299631651737567E-3},null,{"$f":"AO11*C11*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":9.7544132144999993E-3},null,{"$f":"'6. UD2 Assumptions'!AG302","v":19.508826428999999},null,{"$f":"BA11*C11*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.58526479286999999},null,{"$f":"BC11+BE10*'5. UD2 Parameters'!$G$14","v":2.5320685622150529},null,{"$f":"BE10*(1-'5. UD2 Parameters'!$G$14)","v":0.14115920057406284},null,{"$f":"BG11*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":9.4106133716041887E-2},null,{"$f":"BA11*C11*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.19508826429000001},null,{"$f":"'6. UD2 Assumptions'!AI302","v":1.17052958574},null,{"$f":"BM11*'5. UD2 Parameters'!$C$15*C11*'5. UD2 Parameters'!$C$28","v":1.7557943786099999E-3},null,{"$f":"BO11+(BQ10*'5. UD2 Parameters'!$G$15)","v":7.9039601404556625E-3},null,{"$f":"BQ10*(1-'5. UD2 Parameters'!$G$15)","v":3.1522319931136017E-4},null,{"$f":"BS11*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.1014879954090677E-4},null,{"$f":"BM11*'5. UD2 Parameters'!$C$15*C11*(1-'5. UD2 Parameters'!$C$28)","v":5.8526479286999996E-4},null,{"$f":"'6. UD2 Assumptions'!AM302","v":5.9130000000000003},null,{"$f":"BY11*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C11","v":0.13304250000000001},null,{"$f":"CA11","v":0.13304250000000001},null,null,null,{"$f":"CE11*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0},null,{"$f":"BY11*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C11","v":4.4347499999999998E-2},null,{"$f":"'6. UD2 Assumptions'!AO302","v":0.53685400000000005},null,{"$f":"CK11*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C11","v":6.0396075000000004E-3},null,{"$f":"CM11","v":6.0396075000000004E-3},null,0,null,{"$f":"CQ11*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0},null,null,null,32.723695425218892,null,{"$f":"CW11*'5. UD2 Parameters'!$C$31","v":818.09238563047234},null,32.723695425218892,null,{"$f":"DA11*'5. UD2 Parameters'!$C$31","v":818.09238563047234},null,null,null,null,32.723695425218892,null,32.723695425218892,null,null,{"$f":"DH11*'5. UD2 Parameters'!$C$31","v":818.09238563047234},null,{"$f":"DJ11*'5. UD2 Parameters'!$C$31","v":818.09238563047234},null,null,33.229446520521869,null,165.74648938667661,null,2005,null,32.723695425218892,818.09238563047234,0,0]
[2006,null,1,null,{"$f":"'6. UD2 Assumptions'!Y303","v":61.056597101999998},null,{"$f":"E12*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C12","v":8.7005650870349989},null,{"$f":"G12+(I11*'5. UD2 Parameters'!$G$10)","v":23.021891505343714},null,{"$f":"I11*(1-'5. UD2 Parameters'!$G$10)","v":7.0435820355066197},null,{"$f":"K12*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":4.6957213570044125},null,{"$f":"E12*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C12","v":2.9001883623449998},null,{"$f":"'6. UD2 Assumptions'!AA303","v":203.52199034},null,{"$f":"Q12*C12*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":89.753197739939992},null,{"$f":"S12+U11*'5. UD2 Parameters'!$G$11","v":350.97638042622276},null,{"$f":"U11*(1-'5. UD2 Parameters'!$G$11)","v":48.405923029114305},null,{"$f":"W12*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":32.270615352742865},null,{"$f":"Q12*C12*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":29.917732579979997},null,{"$f":"'6. UD2 Assumptions'!AC303","v":48.845277681599995},null,{"$f":"AC12*C12*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.7624145739559998},null,{"$f":"AE12+(AG11*'5. UD2 Parameters'!$G$12)","v":23.177318190058152},null,{"$f":"AG11*(1-'5. UD2 Parameters'!$G$12)","v":1.3352311691752603},null,{"$f":"AI12*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.89015411278350687},null,{"$f":"AC12*C12*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.5874715246519999},null,{"$f":"'6. UD2 Assumptions'!AE303","v":8.140879613600001},null,{"$f":"AO12*C12*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":3.0528298551000005E-2},null,{"$f":"AQ12+(AS11*'5. UD2 Parameters'!$G$13)","v":0.16166121082732204},null,{"$f":"AS11*(1-'5. UD2 Parameters'!$G$13)","v":4.6709161493291348E-3},null,{"$f":"AU12*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.1139440995527562E-3},null,{"$f":"AO12*C12*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.0176099517000001E-2},null,{"$f":"'6. UD2 Assumptions'!AG303","v":20.352199034000002},null,{"$f":"BA12*C12*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.61056597101999999},null,{"$f":"BC12+BE11*'5. UD2 Parameters'!$G$14","v":2.9714510500074551},null,{"$f":"BE11*(1-'5. UD2 Parameters'!$G$14)","v":0.17118348322759749},null,{"$f":"BG12*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.11412232215173165},null,{"$f":"BA12*C12*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.20352199034000001},null,{"$f":"'6. UD2 Assumptions'!AI303","v":1.22113194204},null,{"$f":"BM12*'5. UD2 Parameters'!$C$15*C12*'5. UD2 Parameters'!$C$28","v":1.8316979130599998E-3},null,{"$f":"BO12+(BQ11*'5. UD2 Parameters'!$G$15)","v":9.350177368742222E-3},null,{"$f":"BQ11*(1-'5. UD2 Parameters'!$G$15)","v":3.8548068477343994E-4},null,{"$f":"BS12*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.5698712318229328E-4},null,{"$f":"BM12*'5. UD2 Parameters'!$C$15*C12*(1-'5. UD2 Parameters'!$C$28)","v":6.1056597101999995E-4},null,{"$f":"'6. UD2 Assumptions'!AM303","v":8.0559999999999992},null,{"$f":"BY12*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C12","v":0.18125999999999998},null,{"$f":"CA12+CC11*'5. UD2 Parameters'!$G$16","v":0.31037049989712739},null,{"$f":"CC11*(1-'5. UD2 Parameters'!$G$16)","v":3.9320001028726043E-3},null,{"$f":"CE12*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.6213334019150694E-3},null,{"$f":"BY12*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C12","v":6.0419999999999995E-2},null,{"$f":"'6. UD2 Assumptions'!AO303","v":0.49882600000000005},null,{"$f":"CK12*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C12","v":5.6117925000000006E-3},null,{"$f":"CM12+CO11*'5. UD2 Parameters'!$G$17","v":1.0707196853801644E-2},null,{"$f":"CO11*(1-'5. UD2 Parameters'!$G$17)","v":9.442031461983566E-4},null,{"$f":"CQ12*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":6.2946876413223773E-4},null,null,null,37.9772348780713,null,{"$f":"CW12*'5. UD2 Parameters'!$C$31","v":949.43087195178248},null,37.976605409307169,null,{"$f":"DA12*'5. UD2 Parameters'!$C$31","v":949.41513523267918},null,null,null,null,37.9772348780713,null,37.976605409307169,null,null,{"$f":"DH12*'5. UD2 Parameters'!$C$31","v":949.43087195178248},null,{"$f":"DJ12*'5. UD2 Parameters'!$C$31","v":949.41513523267918},null,null,34.680121122805019,null,200.42661050948163,null,2006,null,37.977234878071286,949.43087195178214,0,0]
[2007,null,1,null,{"$f":"'6. UD2 Assumptions'!Y304","v":59.162898941999998},null,{"$f":"E13*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C13","v":8.4307130992349997},null,{"$f":"G13+(I12*'5. UD2 Parameters'!$G$10)","v":23.862748472924494},null,{"$f":"I12*(1-'5. UD2 Parameters'!$G$10)","v":7.5898561316542219},null,{"$f":"K13*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.059904087769481},null,{"$f":"E13*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C13","v":2.810237699745},null,{"$f":"'6. UD2 Assumptions'!AA304","v":197.20966314},null,{"$f":"Q13*C13*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":86.969461444739991},null,{"$f":"S13+U12*'5. UD2 Parameters'!$G$11","v":383.0758850666918},null,{"$f":"U12*(1-'5. UD2 Parameters'!$G$11)","v":54.869956804270942},null,{"$f":"W13*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":36.57997120284729},null,{"$f":"Q13*C13*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":28.989820481579997},null,{"$f":"'6. UD2 Assumptions'!AC304","v":47.330319153600001},null,{"$f":"AC13*C13*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.6147061174760005},null,{"$f":"AE13+(AG12*'5. UD2 Parameters'!$G$12)","v":26.22509435987994},null,{"$f":"AG12*(1-'5. UD2 Parameters'!$G$12)","v":1.5669299476542125},null,{"$f":"AI13*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.0446199651028083},null,{"$f":"AC13*C13*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.5382353724920002},null,{"$f":"'6. UD2 Assumptions'!AE304","v":7.8883865256000005},null,{"$f":"AO13*C13*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":2.9581449471000006E-2},null,{"$f":"AQ13+(AS12*'5. UD2 Parameters'!$G$13)","v":0.18568239024461852},null,{"$f":"AS12*(1-'5. UD2 Parameters'!$G$13)","v":5.5602700537035312E-3},null,{"$f":"AU13*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.7068467024690206E-3},null,{"$f":"AO13*C13*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":9.8604831570000013E-3},null,{"$f":"'6. UD2 Assumptions'!AG304","v":19.720966314000002},null,{"$f":"BA13*C13*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.59162898942000008},null,{"$f":"BC13+BE12*'5. UD2 Parameters'!$G$14","v":3.3621915845999921},null,{"$f":"BE12*(1-'5. UD2 Parameters'!$G$14)","v":0.20088845482746312},null,{"$f":"BG13*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.13392563655164208},null,{"$f":"BA13*C13*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.19720966314000002},null,{"$f":"'6. UD2 Assumptions'!AI304","v":1.1832579788399999},null,{"$f":"BM13*'5. UD2 Parameters'!$C$15*C13*'5. UD2 Parameters'!$C$28","v":1.77488696826E-3},null,{"$f":"BO13+(BQ12*'5. UD2 Parameters'!$G$15)","v":1.0669050805708263E-2},null,{"$f":"BQ12*(1-'5. UD2 Parameters'!$G$15)","v":4.5601353129395768E-4},null,{"$f":"BS13*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.0400902086263844E-4},null,{"$f":"BM13*'5. UD2 Parameters'!$C$15*C13*(1-'5. UD2 Parameters'!$C$28)","v":5.9162898942E-4},null,{"$f":"'6. UD2 Assumptions'!AM304","v":13.077000000000002},null,{"$f":"BY13*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C13","v":0.29423250000000001},null,{"$f":"CA13+CC12*'5. UD2 Parameters'!$G$16","v":0.59543016537038507},null,{"$f":"CC12*(1-'5. UD2 Parameters'!$G$16)","v":9.1728345267424044E-3},null,{"$f":"CE13*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":6.1152230178282696E-3},null,{"$f":"BY13*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C13","v":9.8077500000000012E-2},null,{"$f":"'6. UD2 Assumptions'!AO304","v":0.88669200000000004},null,{"$f":"CK13*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C13","v":9.9752850000000004E-3},null,{"$f":"CM13+CO12*'5. UD2 Parameters'!$G$17","v":1.900857026992394E-2},null,{"$f":"CO12*(1-'5. UD2 Parameters'!$G$17)","v":1.6739115838777035E-3},null,{"$f":"CQ13*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.1159410559184689E-3},null,null,null,42.829662912068301,null,{"$f":"CW13*'5. UD2 Parameters'!$C$31","v":1070.7415728017074},null,42.828546971012379,null,{"$f":"DA13*'5. UD2 Parameters'!$C$31","v":1070.7136742753096},null,null,null,null,42.829662912068301,null,42.828546971012379,null,null,{"$f":"DH13*'5. UD2 Parameters'!$C$31","v":1070.7415728017074},null,{"$f":"DJ13*'5. UD2 Parameters'!$C$31","v":1070.7136742753096},null,null,33.644032829103416,null,234.07064333858506,null,2007,null,42.829662912068301,1070.7415728017074,0,0]
[2008,null,1,null,{"$f":"'6. UD2 Assumptions'!Y305","v":59.923617104999998},null,{"$f":"E14*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C14","v":8.5391154374624989},null,{"$f":"G14+(I13*'5. UD2 Parameters'!$G$10)","v":24.534794092370127},null,{"$f":"I13*(1-'5. UD2 Parameters'!$G$10)","v":7.8670698180168648},null,{"$f":"K14*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.2447132120112432},null,{"$f":"E14*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C14","v":2.8463718124874999},null,{"$f":"'6. UD2 Assumptions'!AA305","v":199.74539035000001},null,{"$f":"Q14*C14*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":88.087717144349995},null,{"$f":"S14+U13*'5. UD2 Parameters'!$G$11","v":411.27536346163788},null,{"$f":"U13*(1-'5. UD2 Parameters'!$G$11)","v":59.888238749403897},null,{"$f":"W14*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":39.925492499602598},null,{"$f":"Q14*C14*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":29.362572381450001},null,{"$f":"'6. UD2 Assumptions'!AC305","v":47.938893684},null,{"$f":"AC14*C14*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.6740421341900005},null,{"$f":"AE14+(AG13*'5. UD2 Parameters'!$G$12)","v":29.126158041792397},null,{"$f":"AG13*(1-'5. UD2 Parameters'!$G$12)","v":1.7729784522775434},null,{"$f":"AI14*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.1819856348516955},null,{"$f":"AC14*C14*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.5580140447300002},null,{"$f":"'6. UD2 Assumptions'!AE305","v":7.9898156140000003},null,{"$f":"AO14*C14*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":2.9961808552500004E-2},null,{"$f":"AQ14+(AS13*'5. UD2 Parameters'!$G$13)","v":0.20925773027635478},null,{"$f":"AS13*(1-'5. UD2 Parameters'!$G$13)","v":6.3864685207637561E-3},null,{"$f":"AU14*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":4.2576456805091707E-3},null,{"$f":"AO14*C14*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":9.9872695175000012E-3},null,{"$f":"'6. UD2 Assumptions'!AG305","v":19.974539035000003},null,{"$f":"BA14*C14*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.59923617105000004},null,{"$f":"BC14+BE13*'5. UD2 Parameters'!$G$14","v":3.7341228258708199},null,{"$f":"BE13*(1-'5. UD2 Parameters'!$G$14)","v":0.22730492977917222},null,{"$f":"BG14*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.15153661985278147},null,{"$f":"BA14*C14*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.19974539035000002},null,{"$f":"'6. UD2 Assumptions'!AI305","v":1.1984723421000001},null,{"$f":"BM14*'5. UD2 Parameters'!$C$15*C14*'5. UD2 Parameters'!$C$28","v":1.7977085131500002E-3},null,{"$f":"BO14+(BQ13*'5. UD2 Parameters'!$G$15)","v":1.194642357103275E-2},null,{"$f":"BQ13*(1-'5. UD2 Parameters'!$G$15)","v":5.203357478255128E-4},null,{"$f":"BS14*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.4689049855034183E-4},null,{"$f":"BM14*'5. UD2 Parameters'!$C$15*C14*(1-'5. UD2 Parameters'!$C$28)","v":5.9923617105000007E-4},null,{"$f":"'6. UD2 Assumptions'!AM305","v":12.148},null,{"$f":"BY14*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C14","v":0.27332999999999996},null,{"$f":"CA14+CC13*'5. UD2 Parameters'!$G$16","v":0.85116254452373974},null,{"$f":"CC13*(1-'5. UD2 Parameters'!$G$16)","v":1.7597620846645286E-2},null,{"$f":"CE14*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.1731747231096858E-2},null,{"$f":"BY14*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C14","v":9.1109999999999997E-2},null,{"$f":"'6. UD2 Assumptions'!AO305","v":0.79310400000000003},null,{"$f":"CK14*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C14","v":8.9224200000000004E-3},null,{"$f":"CM14+CO13*'5. UD2 Parameters'!$G$17","v":2.4959281950534852E-2},null,{"$f":"CO13*(1-'5. UD2 Parameters'!$G$17)","v":2.9717083193890872E-3},null,{"$f":"CQ14*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.9811388795927245E-3},null,null,null,46.522045388608063,null,{"$f":"CW14*'5. UD2 Parameters'!$C$31","v":1163.0511347152017},null,46.52006424972847,null,{"$f":"DA14*'5. UD2 Parameters'!$C$31","v":1163.0016062432117},null,null,null,null,46.522045388608063,null,46.52006424972847,null,null,{"$f":"DH14*'5. UD2 Parameters'!$C$31","v":1163.0511347152017},null,{"$f":"DJ14*'5. UD2 Parameters'!$C$31","v":1163.0016062432117},null,null,34.068400134706053,null,268.13904347329111,null,2008,null,46.522045388608056,1163.0511347152014,0,0]
[2009,null,1,null,{"$f":"'6. UD2 Assumptions'!Y306","v":62.391682431},null,{"$f":"E15*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C15","v":8.8908147464175009},null,{"$f":"G15+(I14*'5. UD2 Parameters'!$G$10)","v":25.336979051889976},null,{"$f":"I14*(1-'5. UD2 Parameters'!$G$10)","v":8.088629786897652},null,{"$f":"K15*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.3924198579317677},null,{"$f":"E15*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C15","v":2.9636049154725002},null,{"$f":"'6. UD2 Assumptions'!AA306","v":207.97227477000001},null,{"$f":"Q15*C15*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":91.71577317357},null,{"$f":"S15+U14*'5. UD2 Parameters'!$G$11","v":438.6943272590438},null,{"$f":"U14*(1-'5. UD2 Parameters'!$G$11)","v":64.296809376164106},null,{"$f":"W15*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":42.864539584109401},null,{"$f":"Q15*C15*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":30.571924391189999},null,{"$f":"'6. UD2 Assumptions'!AC306","v":49.9133459448},null,{"$f":"AC15*C15*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.8665512296180005},null,{"$f":"AE15+(AG14*'5. UD2 Parameters'!$G$12)","v":32.023600985389166},null,{"$f":"AG14*(1-'5. UD2 Parameters'!$G$12)","v":1.9691082860212299},null,{"$f":"AI15*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.3127388573474865},null,{"$f":"AC15*C15*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.622183743206},null,{"$f":"'6. UD2 Assumptions'!AE306","v":8.3188909907999999},null,{"$f":"AO15*C15*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":3.1195841215500002E-2},null,{"$f":"AQ15+(AS14*'5. UD2 Parameters'!$G$13)","v":0.23325623896411313},null,{"$f":"AS14*(1-'5. UD2 Parameters'!$G$13)","v":7.1973325277416541E-3},null,{"$f":"AU15*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":4.7982216851611024E-3},null,{"$f":"AO15*C15*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.03986137385E-2},null,{"$f":"'6. UD2 Assumptions'!AG306","v":20.797227477000003},null,{"$f":"BA15*C15*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.62391682431000017},null,{"$f":"BC15+BE14*'5. UD2 Parameters'!$G$14","v":4.1055898699216886},null,{"$f":"BE14*(1-'5. UD2 Parameters'!$G$14)","v":0.25244978025913201},null,{"$f":"BG15*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.168299853506088},null,{"$f":"BA15*C15*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.20797227477000005},null,{"$f":"'6. UD2 Assumptions'!AI306","v":1.2478336486200001},null,{"$f":"BM15*'5. UD2 Parameters'!$C$15*C15*'5. UD2 Parameters'!$C$28","v":1.8717504729300004E-3},null,{"$f":"BO15+(BQ14*'5. UD2 Parameters'!$G$15)","v":1.3235540091245248E-2},null,{"$f":"BQ14*(1-'5. UD2 Parameters'!$G$15)","v":5.8263395271750237E-4},null,{"$f":"BS15*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.8842263514500156E-4},null,{"$f":"BM15*'5. UD2 Parameters'!$C$15*C15*(1-'5. UD2 Parameters'!$C$28)","v":6.2391682431000011E-4},null,{"$f":"'6. UD2 Assumptions'!AM306","v":9.1259999999999994},null,{"$f":"BY15*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C15","v":0.20533499999999999},null,{"$f":"CA15+CC14*'5. UD2 Parameters'!$G$16","v":1.0313418896568465},null,{"$f":"CC14*(1-'5. UD2 Parameters'!$G$16)","v":2.51556548668933E-2},null,{"$f":"CE15*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.6770436577928864E-2},null,{"$f":"BY15*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C15","v":6.8444999999999992E-2},null,{"$f":"'6. UD2 Assumptions'!AO306","v":1.1668799999999999},null,{"$f":"CK15*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C15","v":1.3127399999999997E-2},null,{"$f":"CM15+CO14*'5. UD2 Parameters'!$G$17","v":3.4184668029175413E-2},null,{"$f":"CO14*(1-'5. UD2 Parameters'!$G$17)","v":3.902013921359436E-3},null,{"$f":"CQ15*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.601342614239624E-3},null,null,null,49.762556576407221,null,{"$f":"CW15*'5. UD2 Parameters'!$C$31","v":1244.0639144101806},null,49.759955233792979,null,{"$f":"DA15*'5. UD2 Parameters'!$C$31","v":1243.9988808448245},null,11.9,null,null,37.862556576407222,null,37.859955233792981,null,null,{"$f":"DH15*'5. UD2 Parameters'!$C$31","v":946.56391441018059},null,{"$f":"DJ15*'5. UD2 Parameters'!$C$31","v":946.4988808448245},null,null,35.445152855201307,null,303.5841963284924,null,2009,null,49.762556576407221,1244.0639144101806,0,0]
[2010,null,1,null,{"$f":"'6. UD2 Assumptions'!Y307","v":64.153748977500001},null,{"$f":"E16*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C16","v":9.1419092292937503},null,{"$f":"G16+(I15*'5. UD2 Parameters'!$G$10)","v":26.125794193760669},null,{"$f":"I15*(1-'5. UD2 Parameters'!$G$10)","v":8.3530940874230577},null,{"$f":"K16*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.5687293916153715},null,{"$f":"E16*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C16","v":3.0473030764312501},null,{"$f":"'6. UD2 Assumptions'!AA307","v":213.845829925},null,{"$f":"Q16*C16*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":94.306010996924996},null,{"$f":"S16+U15*'5. UD2 Parameters'!$G$11","v":464.41698014580015},null,{"$f":"U15*(1-'5. UD2 Parameters'!$G$11)","v":68.583358110168675},null,{"$f":"W16*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":45.722238740112445},null,{"$f":"Q16*C16*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":31.435336998975},null,{"$f":"'6. UD2 Assumptions'!AC307","v":51.322999181999997},null,{"$f":"AC16*C16*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":5.0039924202449999},null,{"$f":"AE16+(AG15*'5. UD2 Parameters'!$G$12)","v":34.862600070155892},null,{"$f":"AG15*(1-'5. UD2 Parameters'!$G$12)","v":2.1649933354782722},null,{"$f":"AI16*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.4433288903188481},null,{"$f":"AC16*C16*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.667997473415},null,{"$f":"'6. UD2 Assumptions'!AE307","v":8.5538331969999994},null,{"$f":"AO16*C16*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":3.2076874488749997E-2},null,{"$f":"AQ16+(AS15*'5. UD2 Parameters'!$G$13)","v":0.25731036220836684},null,{"$f":"AS15*(1-'5. UD2 Parameters'!$G$13)","v":8.0227512444962772E-3},null,{"$f":"AU16*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.3485008296641845E-3},null,{"$f":"AO16*C16*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.0692291496249999E-2},null,{"$f":"'6. UD2 Assumptions'!AG307","v":21.3845829925},null,{"$f":"BA16*C16*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.64153748977500002},null,{"$f":"BC16+BE15*'5. UD2 Parameters'!$G$14","v":4.4695641115584488},null,{"$f":"BE15*(1-'5. UD2 Parameters'!$G$14)","v":0.27756324813824007},null,{"$f":"BG16*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.18504216542549337},null,{"$f":"BA16*C16*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.21384582992500001},null,{"$f":"'6. UD2 Assumptions'!AI307","v":1.28307497955},null,{"$f":"BM16*'5. UD2 Parameters'!$C$15*C16*'5. UD2 Parameters'!$C$28","v":1.9246124693250001E-3},null,{"$f":"BO16+(BQ15*'5. UD2 Parameters'!$G$15)","v":1.4514647653276345E-2},null,{"$f":"BQ15*(1-'5. UD2 Parameters'!$G$15)","v":6.4550490729390285E-4},null,{"$f":"BS16*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":4.3033660486260187E-4},null,{"$f":"BM16*'5. UD2 Parameters'!$C$15*C16*(1-'5. UD2 Parameters'!$C$28)","v":6.4153748977500004E-4},null,{"$f":"'6. UD2 Assumptions'!AM307","v":10.949},null,{"$f":"BY16*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C16","v":0.24635249999999997},null,{"$f":"CA16+CC15*'5. UD2 Parameters'!$G$16","v":1.2472136303789649},null,{"$f":"CC15*(1-'5. UD2 Parameters'!$G$16)","v":3.0480759277881474E-2},null,{"$f":"CE16*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.0320506185254314E-2},null,{"$f":"BY16*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C16","v":8.2117499999999996E-2},null,{"$f":"'6. UD2 Assumptions'!AO307","v":1.131624},null,{"$f":"CK16*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C16","v":1.2730769999999999E-2},null,{"$f":"CM16+CO15*'5. UD2 Parameters'!$G$17","v":4.1571171683242536E-2},null,{"$f":"CO15*(1-'5. UD2 Parameters'!$G$17)","v":5.3442663459328764E-3},null,{"$f":"CQ16*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.5628442306219173E-3},null,null,null,52.94900137532256,null,{"$f":"CW16*'5. UD2 Parameters'!$C$31","v":1323.725034383064},null,52.945438531091938,null,{"$f":"DA16*'5. UD2 Parameters'!$C$31","v":1323.6359632772985},null,9,null,null,43.94900137532256,null,43.945438531091938,null,null,{"$f":"DH16*'5. UD2 Parameters'!$C$31","v":1098.725034383064},null,{"$f":"DJ16*'5. UD2 Parameters'!$C$31","v":1098.6359632772985},null,null,36.457934707732271,null,340.04213103622465,null,2010,null,52.949001375322553,1323.7250343830638,0,0]
[2011,null,1,null,{"$f":"'6. UD2 Assumptions'!Y308","v":62.174060999999995},null,{"$f":"E17*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C17","v":8.8598036924999999},null,{"$f":"G17+(I16*'5. UD2 Parameters'!$G$10)","v":26.372447259179289},null,{"$f":"I16*(1-'5. UD2 Parameters'!$G$10)","v":8.613150627081378},null,{"$f":"K17*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.7421004180542514},null,{"$f":"E17*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C17","v":2.9532678975},null,{"$f":"'6. UD2 Assumptions'!AA308","v":207.24687},null,{"$f":"Q17*C17*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":91.395869669999996},null,{"$f":"S17+U16*'5. UD2 Parameters'!$G$11","v":483.20813604895284},null,{"$f":"U16*(1-'5. UD2 Parameters'!$G$11)","v":72.604713766847297},null,{"$f":"W17*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":48.403142511231529},null,{"$f":"Q17*C17*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":30.465289889999998},null,{"$f":"'6. UD2 Assumptions'!AC308","v":49.739248799999999},null,{"$f":"AC17*C17*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.8495767580000004},null,{"$f":"AE17+(AG16*'5. UD2 Parameters'!$G$12)","v":37.355249609266032},null,{"$f":"AG16*(1-'5. UD2 Parameters'!$G$12)","v":2.3569272188898598},null,{"$f":"AI17*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.5712848125932397},null,{"$f":"AC17*C17*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.6165255860000001},null,{"$f":"'6. UD2 Assumptions'!AE308","v":8.2898747999999998},null,{"$f":"AO17*C17*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":3.1087030499999998E-2},null,{"$f":"AQ17+(AS16*'5. UD2 Parameters'!$G$13)","v":0.27954730990759524},null,{"$f":"AS16*(1-'5. UD2 Parameters'!$G$13)","v":8.8500828007715797E-3},null,{"$f":"AU17*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.9000552005143859E-3},null,{"$f":"AO17*C17*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.0362343499999999E-2},null,{"$f":"'6. UD2 Assumptions'!AG308","v":20.724687000000003},null,{"$f":"BA17*C17*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.62174061000000003},null,{"$f":"BC17+BE16*'5. UD2 Parameters'!$G$14","v":4.7891345652905182},null,{"$f":"BE16*(1-'5. UD2 Parameters'!$G$14)","v":0.30217015626793081},null,{"$f":"BG17*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.2014467708452872},null,{"$f":"BA17*C17*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.20724687000000003},null,{"$f":"'6. UD2 Assumptions'!AI308","v":1.2434812200000001},null,{"$f":"BM17*'5. UD2 Parameters'!$C$15*C17*'5. UD2 Parameters'!$C$28","v":1.86522183E-3},null,{"$f":"BO17+(BQ16*'5. UD2 Parameters'!$G$15)","v":1.5671981764056698E-2},null,{"$f":"BQ16*(1-'5. UD2 Parameters'!$G$15)","v":7.0788771921964806E-4},null,{"$f":"BS17*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":4.7192514614643203E-4},null,{"$f":"BM17*'5. UD2 Parameters'!$C$15*C17*(1-'5. UD2 Parameters'!$C$28)","v":6.2174061000000002E-4},null,{"$f":"'6. UD2 Assumptions'!AM308","v":10.401999999999999},null,{"$f":"BY17*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C17","v":0.23404499999999995},null,{"$f":"CA17+CC16*'5. UD2 Parameters'!$G$16","v":1.4443978969820863},null,{"$f":"CC16*(1-'5. UD2 Parameters'!$G$16)","v":3.6860733396878467E-2},null,{"$f":"CE17*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.4573822264585644E-2},null,{"$f":"BY17*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C17","v":7.8014999999999987E-2},null,{"$f":"'6. UD2 Assumptions'!AO308","v":1.5630550000000001},null,{"$f":"CK17*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C17","v":1.7584368749999999E-2},null,{"$f":"CM17+CO16*'5. UD2 Parameters'!$G$17","v":5.2656503683839589E-2},null,{"$f":"CO16*(1-'5. UD2 Parameters'!$G$17)","v":6.4990367494029422E-3},null,{"$f":"CQ17*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":4.3326911662686278E-3},null,null,null,55.953253006501818,null,{"$f":"CW17*'5. UD2 Parameters'!$C$31","v":1398.8313251625455},null,55.948920315335549,null,{"$f":"DA17*'5. UD2 Parameters'!$C$31","v":1398.7230078833886},null,10.199999999999999,null,null,45.753253006501822,null,45.748920315335553,null,null,{"$f":"DH17*'5. UD2 Parameters'!$C$31","v":1143.8313251625455},null,{"$f":"DJ17*'5. UD2 Parameters'!$C$31","v":1143.7230078833888},null,null,35.331329327609993,null,375.37346036383462,null,2011,null,55.953253006501811,1398.8313251625452,0,0]
[2012,null,1,null,{"$f":"'6. UD2 Assumptions'!Y309","v":58.180867482000004},null,{"$f":"E18*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C18","v":8.2907736161849996},null,{"$f":"G18+(I17*'5. UD2 Parameters'!$G$10)","v":25.968753677030531},null,{"$f":"I17*(1-'5. UD2 Parameters'!$G$10)","v":8.6944671983337578},null,{"$f":"K18*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.7963114655558385},null,{"$f":"E18*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C18","v":2.763591205395},null,{"$f":"'6. UD2 Assumptions'!AA309","v":193.93622494000002},null,{"$f":"Q18*C18*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":85.525875198540007},null,{"$f":"S18+U17*'5. UD2 Parameters'!$G$11","v":493.19157867616025},null,{"$f":"U17*(1-'5. UD2 Parameters'!$G$11)","v":75.542432571332611},null,{"$f":"W18*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":50.361621714221741},null,{"$f":"Q18*C18*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":28.508625066180002},null,{"$f":"'6. UD2 Assumptions'!AC309","v":46.544693985600006},null,{"$f":"AC18*C18*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.5381076635960014},null,{"$f":"AE18+(AG17*'5. UD2 Parameters'!$G$12)","v":39.367911540319739},null,{"$f":"AG17*(1-'5. UD2 Parameters'!$G$12)","v":2.5254457325422948},null,{"$f":"AI18*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.6836304883615298},null,{"$f":"AC18*C18*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.5127025545320003},null,{"$f":"'6. UD2 Assumptions'!AE309","v":7.757448997600001},null,{"$f":"AO18*C18*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":2.9090433741000003E-2},null,{"$f":"AQ18+(AS17*'5. UD2 Parameters'!$G$13)","v":0.29902283028800647},null,{"$f":"AS17*(1-'5. UD2 Parameters'!$G$13)","v":9.6149133605888046E-3},null,{"$f":"AU18*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":6.4099422403925358E-3},null,{"$f":"AO18*C18*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":9.6968112470000017E-3},null,{"$f":"'6. UD2 Assumptions'!AG309","v":19.393622494000002},null,{"$f":"BA18*C18*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.58180867482000009},null,{"$f":"BC18+BE17*'5. UD2 Parameters'!$G$14","v":5.0471681461948394},null,{"$f":"BE17*(1-'5. UD2 Parameters'!$G$14)","v":0.32377509391567888},null,{"$f":"BG18*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.21585006261045259},null,{"$f":"BA18*C18*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.19393622494000004},null,{"$f":"'6. UD2 Assumptions'!AI309","v":1.1636173496400002},null,{"$f":"BM18*'5. UD2 Parameters'!$C$15*C18*'5. UD2 Parameters'!$C$28","v":1.7454260244600002E-3},null,{"$f":"BO18+(BQ17*'5. UD2 Parameters'!$G$15)","v":1.6653076218669339E-2},null,{"$f":"BQ17*(1-'5. UD2 Parameters'!$G$15)","v":7.6433156984736031E-4},null,{"$f":"BS18*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.0955437989824021E-4},null,{"$f":"BM18*'5. UD2 Parameters'!$C$15*C18*(1-'5. UD2 Parameters'!$C$28)","v":5.8180867482000007E-4},null,{"$f":"'6. UD2 Assumptions'!AM309","v":7.37},null,{"$f":"BY18*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C18","v":0.165825},null,{"$f":"CA18+CC17*'5. UD2 Parameters'!$G$16","v":1.5675344877931239},null,{"$f":"CC17*(1-'5. UD2 Parameters'!$G$16)","v":4.2688409188962446E-2},null,{"$f":"CE18*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.8458939459308295E-2},null,{"$f":"BY18*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C18","v":5.5274999999999998E-2},null,{"$f":"'6. UD2 Assumptions'!AO309","v":0.67796900000000004},null,{"$f":"CK18*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C18","v":7.6271512500000003E-3},null,{"$f":"CM18+CO17*'5. UD2 Parameters'!$G$17","v":5.2051590773033327E-2},null,{"$f":"CO17*(1-'5. UD2 Parameters'!$G$17)","v":8.2320641608062597E-3},null,{"$f":"CQ18*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.4880427738708392E-3},null,null,null,58.098280209603033,null,{"$f":"CW18*'5. UD2 Parameters'!$C$31","v":1452.4570052400759},null,58.092792166829163,null,{"$f":"DA18*'5. UD2 Parameters'!$C$31","v":1452.3198041707292},null,13.83,null,null,44.268280209603034,null,44.262792166829165,null,null,{"$f":"DH18*'5. UD2 Parameters'!$C$31","v":1106.7070052400759},null,{"$f":"DJ18*'5. UD2 Parameters'!$C$31","v":1106.5698041707292},null,null,33.044408670968821,null,408.41786903480346,null,2012,null,58.098280209603033,1452.4570052400759,0,0]
[2013,null,1,null,{"$f":"'6. UD2 Assumptions'!Y310","v":64.456379938500007},null,{"$f":"E19*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C19","v":9.1850341412362511},null,{"$f":"G19+(I18*'5. UD2 Parameters'!$G$10)","v":26.592410301511535},null,{"$f":"I18*(1-'5. UD2 Parameters'!$G$10)","v":8.5613775167552468},null,{"$f":"K19*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.7075850111701643},null,{"$f":"E19*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C19","v":3.0616780470787504},null,{"$f":"'6. UD2 Assumptions'!AA310","v":214.85459979500001},null,{"$f":"Q19*C19*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":94.750878509594997},null,{"$f":"S19+U18*'5. UD2 Parameters'!$G$11","v":510.83926128029867},null,{"$f":"U18*(1-'5. UD2 Parameters'!$G$11)","v":77.103195905456573},null,{"$f":"W19*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":51.402130603637715},null,{"$f":"Q19*C19*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":31.583626169864999},null,{"$f":"'6. UD2 Assumptions'!AC310","v":51.565103950800001},null,{"$f":"AC19*C19*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":5.0275976352030005},null,{"$f":"AE19+(AG18*'5. UD2 Parameters'!$G$12)","v":41.733995058001184},null,{"$f":"AG18*(1-'5. UD2 Parameters'!$G$12)","v":2.6615141175215538},null,{"$f":"AI19*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.7743427450143692},null,{"$f":"AC19*C19*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.6758658784010001},null,{"$f":"'6. UD2 Assumptions'!AE310","v":8.5941839918000014},null,{"$f":"AO19*C19*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":3.2228189969250004E-2},null,{"$f":"AQ19+(AS18*'5. UD2 Parameters'!$G$13)","v":0.32096625448001614},null,{"$f":"AS18*(1-'5. UD2 Parameters'!$G$13)","v":1.0284765777240331E-2},null,{"$f":"AU19*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":6.8565105181602201E-3},null,{"$f":"AO19*C19*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.0742729989750002E-2},null,{"$f":"'6. UD2 Assumptions'!AG310","v":21.485459979500003},null,{"$f":"BA19*C19*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.64456379938500019},null,{"$f":"BC19+BE18*'5. UD2 Parameters'!$G$14","v":5.3505121869232308},null,{"$f":"BE18*(1-'5. UD2 Parameters'!$G$14)","v":0.34121975865660953},null,{"$f":"BG19*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.22747983910440633},null,{"$f":"BA19*C19*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.21485459979500005},null,{"$f":"'6. UD2 Assumptions'!AI310","v":1.2891275987700002},null,{"$f":"BM19*'5. UD2 Parameters'!$C$15*C19*'5. UD2 Parameters'!$C$28","v":1.9336913981550003E-3},null,{"$f":"BO19+(BQ18*'5. UD2 Parameters'!$G$15)","v":1.7774587505806363E-2},null,{"$f":"BQ18*(1-'5. UD2 Parameters'!$G$15)","v":8.1218011101797695E-4},null,{"$f":"BS19*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.4145340734531797E-4},null,{"$f":"BM19*'5. UD2 Parameters'!$C$15*C19*(1-'5. UD2 Parameters'!$C$28)","v":6.4456379938500005E-4},null,{"$f":"'6. UD2 Assumptions'!AM310","v":6.963000000000001},null,{"$f":"BY19*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C19","v":0.15666750000000002},null,{"$f":"CA19+CC18*'5. UD2 Parameters'!$G$16","v":1.6778743423620854},null,{"$f":"CC18*(1-'5. UD2 Parameters'!$G$16)","v":4.6327645431038331E-2},null,{"$f":"CE19*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.0885096954025554E-2},null,{"$f":"BY19*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C19","v":5.2222500000000005E-2},null,{"$f":"'6. UD2 Assumptions'!AO310","v":0.32495800000000002},null,{"$f":"CK19*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C19","v":3.6557775000000004E-3},null,{"$f":"CM19+CO18*'5. UD2 Parameters'!$G$17","v":4.7569873283081175E-2},null,{"$f":"CO18*(1-'5. UD2 Parameters'!$G$17)","v":8.1374949899521466E-3},null,{"$f":"CQ19*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.4249966599680972E-3},null,null,null,59.155246256466157,null,{"$f":"CW19*'5. UD2 Parameters'!$C$31","v":1478.8811564116538},null,59.149821259806188,null,{"$f":"DA19*'5. UD2 Parameters'!$C$31","v":1478.7455314951546},null,15.42,null,null,43.735246256466155,null,43.729821259806187,null,null,{"$f":"DH19*'5. UD2 Parameters'!$C$31","v":1093.3811564116538},null,{"$f":"DJ19*'5. UD2 Parameters'!$C$31","v":1093.2455314951546},null,null,36.599634488928885,null,445.01750352373233,null,2013,null,59.155246256466143,1478.8811564116536,0,0]
[2014,null,1,null,{"$f":"'6. UD2 Assumptions'!Y311","v":62.520861037500005},null,{"$f":"E20*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C20","v":8.9092226978437505},null,{"$f":"G20+(I19*'5. UD2 Parameters'!$G$10)","v":26.73464839535157},null,{"$f":"I19*(1-'5. UD2 Parameters'!$G$10)","v":8.7669846040037136},null,{"$f":"K20*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.8446564026691421},null,{"$f":"E20*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C20","v":2.9697408992812502},null,{"$f":"'6. UD2 Assumptions'!AA311","v":208.40287012500002},null,{"$f":"Q20*C20*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":91.905665725125004},null,{"$f":"S20+U19*'5. UD2 Parameters'!$G$11","v":522.88277740340027},null,{"$f":"U19*(1-'5. UD2 Parameters'!$G$11)","v":79.862149602023351},null,{"$f":"W20*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":53.241433068015567},null,{"$f":"Q20*C20*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":30.635221908375001},null,{"$f":"'6. UD2 Assumptions'!AC311","v":50.01668883},null,{"$f":"AC20*C20*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.8766271609250005},null,{"$f":"AE20+(AG19*'5. UD2 Parameters'!$G$12)","v":43.789146232990689},null,{"$f":"AG19*(1-'5. UD2 Parameters'!$G$12)","v":2.8214759859354928},null,{"$f":"AI20*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.8809839906236618},null,{"$f":"AC20*C20*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.6255423869750001},null,{"$f":"'6. UD2 Assumptions'!AE311","v":8.3361148050000011},null,{"$f":"AO20*C20*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":3.1260430518750007E-2},null,{"$f":"AQ20+(AS19*'5. UD2 Parameters'!$G$13)","v":0.341187184280558},null,{"$f":"AS19*(1-'5. UD2 Parameters'!$G$13)","v":1.1039500718208148E-2},null,{"$f":"AU20*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":7.3596671454720982E-3},null,{"$f":"AO20*C20*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.0420143506250002E-2},null,{"$f":"'6. UD2 Assumptions'!AG311","v":20.840287012500003},null,{"$f":"BA20*C20*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.62520861037500008},null,{"$f":"BC20+BE19*'5. UD2 Parameters'!$G$14","v":5.6139931067936804},null,{"$f":"BE19*(1-'5. UD2 Parameters'!$G$14)","v":0.3617276905045505},null,{"$f":"BG20*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.24115179366970033},null,{"$f":"BA20*C20*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.20840287012500003},null,{"$f":"'6. UD2 Assumptions'!AI311","v":1.2504172207500002},null,{"$f":"BM20*'5. UD2 Parameters'!$C$15*C20*'5. UD2 Parameters'!$C$28","v":1.8756258311250005E-3},null,{"$f":"BO20+(BQ19*'5. UD2 Parameters'!$G$15)","v":1.8783336475010771E-2},null,{"$f":"BQ19*(1-'5. UD2 Parameters'!$G$15)","v":8.6687686192059462E-4},null,{"$f":"BS20*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.7791790794706308E-4},null,{"$f":"BM20*'5. UD2 Parameters'!$C$15*C20*(1-'5. UD2 Parameters'!$C$28)","v":6.2520861037500014E-4},null,{"$f":"'6. UD2 Assumptions'!AM311","v":5.1909999999999998},null,{"$f":"BY20*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C20","v":0.11679749999999998},null,{"$f":"CA20+CC19*'5. UD2 Parameters'!$G$16","v":1.7450831614009261},null,{"$f":"CC19*(1-'5. UD2 Parameters'!$G$16)","v":4.9588680961159197E-2},null,{"$f":"CE20*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.3059120640772793E-2},null,{"$f":"BY20*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C20","v":3.8932499999999995E-2},null,{"$f":"'6. UD2 Assumptions'!AO311","v":0.18939},null,{"$f":"CK20*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C20","v":2.1306375000000001E-3},null,{"$f":"CM20+CO19*'5. UD2 Parameters'!$G$17","v":4.2263665918883891E-2},null,{"$f":"CO19*(1-'5. UD2 Parameters'!$G$17)","v":7.4368448641972821E-3},null,{"$f":"CQ20*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":4.9578965761315208E-3},null,null,null,61.254179857248396,null,{"$f":"CW20*'5. UD2 Parameters'!$C$31","v":1531.3544964312098},null,61.249221960672266,null,{"$f":"DA20*'5. UD2 Parameters'!$C$31","v":1531.2305490168067},null,15.92,null,null,45.334179857248394,null,45.329221960672264,null,null,{"$f":"DH20*'5. UD2 Parameters'!$C$31","v":1133.3544964312098},null,{"$f":"DJ20*'5. UD2 Parameters'!$C$31","v":1133.2305490168067},null,null,35.488885916872874,null,480.50638944060518,null,2014,null,61.254179857248396,1531.3544964312098,0,0]
[2015,null,1,null,{"$f":"'6. UD2 Assumptions'!Y312","v":63.771278258250007},null,{"$f":"E21*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C21","v":9.0874071518006261},null,{"$f":"G21+(I20*'5. UD2 Parameters'!$G$10)","v":27.008177894919321},null,{"$f":"I20*(1-'5. UD2 Parameters'!$G$10)","v":8.8138776522328737},null,{"$f":"K21*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.8759184348219158},null,{"$f":"E21*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C21","v":3.0291357172668754},null,{"$f":"'6. UD2 Assumptions'!AA312","v":212.57092752750003},null,{"$f":"Q21*C21*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":93.743779039627512},null,{"$f":"S21+U20*'5. UD2 Parameters'!$G$11","v":534.88158153907489},null,{"$f":"U20*(1-'5. UD2 Parameters'!$G$11)","v":81.744974903952851},null,{"$f":"W21*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":54.496649935968563},null,{"$f":"Q21*C21*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":31.247926346542503},null,{"$f":"'6. UD2 Assumptions'!AC312","v":51.017022606600008},null,{"$f":"AC21*C21*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.9741597041435011},null,{"$f":"AE21+(AG20*'5. UD2 Parameters'!$G$12)","v":45.802889030741859},null,{"$f":"AG20*(1-'5. UD2 Parameters'!$G$12)","v":2.9604169063923353},null,{"$f":"AI21*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.9736112709282234},null,{"$f":"AC21*C21*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.6580532347145003},null,{"$f":"'6. UD2 Assumptions'!AE312","v":8.5028371011000008},null,{"$f":"AO21*C21*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":3.1885639129125003E-2},null,{"$f":"AQ21+(AS20*'5. UD2 Parameters'!$G$13)","v":0.36133783222810023},null,{"$f":"AS20*(1-'5. UD2 Parameters'!$G$13)","v":1.1734991181582756E-2},null,{"$f":"AU21*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":7.823327454388504E-3},null,{"$f":"AO21*C21*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.0628546376375001E-2},null,{"$f":"'6. UD2 Assumptions'!AG312","v":21.257092752750005},null,{"$f":"BA21*C21*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.63771278258250019},null,{"$f":"BC21+BE20*'5. UD2 Parameters'!$G$14","v":5.8721652603515224},null,{"$f":"BE20*(1-'5. UD2 Parameters'!$G$14)","v":0.37954062902465852},null,{"$f":"BG21*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.25302708601643897},null,{"$f":"BA21*C21*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.21257092752750006},null,{"$f":"'6. UD2 Assumptions'!AI312","v":1.2754255651650002},null,{"$f":"BM21*'5. UD2 Parameters'!$C$15*C21*'5. UD2 Parameters'!$C$28","v":1.9131383477475005E-3},null,{"$f":"BO21+(BQ20*'5. UD2 Parameters'!$G$15)","v":1.9780400693075264E-2},null,{"$f":"BQ20*(1-'5. UD2 Parameters'!$G$15)","v":9.1607412968300512E-4},null,{"$f":"BS21*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":6.1071608645533668E-4},null,null,null,{"$f":"'6. UD2 Assumptions'!AM312","v":5.8398750000000001},null,{"$f":"BY21*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C21","v":0.13139718750000001},null,{"$f":"CA21+CC20*'5. UD2 Parameters'!$G$16","v":1.8249053471522392},null,{"$f":"CC20*(1-'5. UD2 Parameters'!$G$16)","v":5.1575001748687004E-2},null,{"$f":"CE21*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.4383334499124667E-2},null,{"$f":"BY21*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C21","v":4.3799062499999999E-2},null,{"$f":"'6. UD2 Assumptions'!AO312","v":0.18939},null,{"$f":"CK21*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C21","v":2.1306375000000001E-3},null,{"$f":"CM21+CO20*'5. UD2 Parameters'!$G$17","v":3.7787005456146008E-2},null,{"$f":"CO20*(1-'5. UD2 Parameters'!$G$17)","v":6.6072979627378806E-3},null,{"$f":"CQ21*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":4.4048653084919204E-3},null,null,null,62.646428971083594,null,{"$f":"CW21*'5. UD2 Parameters'!$C$31","v":1566.1607242770899},null,62.642024105775107,null,{"$f":"DA21*'5. UD2 Parameters'!$C$31","v":1566.0506026443777},null,{"$f":"DE20+(DE22-DE20)/2","v":17.114000000000001},null,null,45.53242897108359,null,45.528024105775103,null,null,{"$f":"DH21*'5. UD2 Parameters'!$C$31","v":1138.3107242770898},null,{"$f":"DJ21*'5. UD2 Parameters'!$C$31","v":1138.2006026443776},null,null,36.202113834927751,null,516.70850327553296,null,2015,null,62.646428971083594,1566.1607242770899,0,0]
[2016,null,1,null,{"$f":"'6. UD2 Assumptions'!Y313","v":65.046703823415015},null,{"$f":"E22*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C22","v":9.26915529483664},null,{"$f":"G22+(I21*'5. UD2 Parameters'!$G$10)","v":27.373278344697695},null,{"$f":"I21*(1-'5. UD2 Parameters'!$G$10)","v":8.9040548450582655},null,{"$f":"K22*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.936036563372177},null,{"$f":"E22*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C22","v":3.089718431612213},null,{"$f":"'6. UD2 Assumptions'!AA313","v":216.82234607805006},null,{"$f":"Q22*C22*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":95.618654620420074},null,{"$f":"S22+U21*'5. UD2 Parameters'!$G$11","v":546.8794260103673},null,{"$f":"U21*(1-'5. UD2 Parameters'!$G$11)","v":83.620810149127621},null,{"$f":"W22*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":55.747206766085078},null,{"$f":"Q22*C22*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":31.872884873473357},null,{"$f":"'6. UD2 Assumptions'!AC313","v":52.037363058732012},null,{"$f":"AC22*C22*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":5.073642898226371},null,{"$f":"AE22+(AG21*'5. UD2 Parameters'!$G$12)","v":47.779973564328031},null,{"$f":"AG21*(1-'5. UD2 Parameters'!$G$12)","v":3.0965583646402006},null,{"$f":"AI22*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.0643722430934668},null,{"$f":"AC22*C22*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.6912142994087904},null,{"$f":"'6. UD2 Assumptions'!AE313","v":8.6728938431220026},null,{"$f":"AO22*C22*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":3.2523351911707507E-2},null,{"$f":"AQ22+(AS21*'5. UD2 Parameters'!$G$13)","v":0.38143311980992894},null,{"$f":"AS21*(1-'5. UD2 Parameters'!$G$13)","v":1.2428064329878794E-2},null,{"$f":"AU22*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":8.2853762199191945E-3},null,{"$f":"AO22*C22*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.0841117303902503E-2},null,{"$f":"'6. UD2 Assumptions'!AG313","v":21.682234607805007},null,{"$f":"BA22*C22*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.6504670382341502},null,{"$f":"BC22+BE21*'5. UD2 Parameters'!$G$14","v":6.1256376364523133},null,{"$f":"BE21*(1-'5. UD2 Parameters'!$G$14)","v":0.39699466213335916},null,{"$f":"BG22*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.26466310808890608},null,{"$f":"BA22*C22*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.21682234607805007},null,{"$f":"'6. UD2 Assumptions'!AI313","v":1.3009340764683004},null,{"$f":"BM22*'5. UD2 Parameters'!$C$15*C22*'5. UD2 Parameters'!$C$28","v":1.9514011147024504E-3},null,{"$f":"BO22+(BQ21*'5. UD2 Parameters'!$G$15)","v":2.0767100282369957E-2},null,{"$f":"BQ21*(1-'5. UD2 Parameters'!$G$15)","v":9.6470152540775592E-4},null,{"$f":"BS22*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":6.4313435027183721E-4},null,null,null,{"$f":"'6. UD2 Assumptions'!AM313","v":6.4887500000000005},null,{"$f":"BY22*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C22","v":0.14599687500000003},null,{"$f":"CA22+CC21*'5. UD2 Parameters'!$G$16","v":1.9169681182926803},null,{"$f":"CC21*(1-'5. UD2 Parameters'!$G$16)","v":5.3934103859558935E-2},null,{"$f":"CE22*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.5956069239705957E-2},null,{"$f":"BY22*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C22","v":4.8665625000000004E-2},null,{"$f":"'6. UD2 Assumptions'!AO313","v":0.18939},null,{"$f":"CK22*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C22","v":2.1306375000000001E-3},null,{"$f":"CM22+CO21*'5. UD2 Parameters'!$G$17","v":3.4010204527885973E-2},null,{"$f":"CO21*(1-'5. UD2 Parameters'!$G$17)","v":5.907438428260036E-3},null,{"$f":"CQ22*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.9382922855066907E-3},null,null,null,64.061101552735039,null,{"$f":"CW22*'5. UD2 Parameters'!$C$31","v":1601.5275388183759},null,64.057163260449528,null,{"$f":"DA22*'5. UD2 Parameters'!$C$31","v":1601.4290815112381},null,{"$f":"DE20*(1+$DF$9)","v":18.308},null,null,45.753101552735039,null,45.749163260449528,null,null,{"$f":"DH22*'5. UD2 Parameters'!$C$31","v":1143.8275388183761},null,{"$f":"DJ22*'5. UD2 Parameters'!$C$31","v":1143.7290815112383},null,null,36.930146692876313,null,553.63864996840925,null,2016,null,64.061101552735039,1601.5275388183759,0,0]
[2017,null,1,null,{"$f":"'6. UD2 Assumptions'!Y314","v":66.34763789988331},null,{"$f":"E23*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C23","v":9.4545384007333713},null,{"$f":"G23+(I22*'5. UD2 Parameters'!$G$10)","v":27.803395600897503},null,{"$f":"I22*(1-'5. UD2 Parameters'!$G$10)","v":9.0244211445335676},null,{"$f":"K23*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":6.0162807630223778},null,{"$f":"E23*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C23","v":3.1515128002444572},null,{"$f":"'6. UD2 Assumptions'!AA314","v":221.15879299961102},null,{"$f":"Q23*C23*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":97.531027712828461},null,{"$f":"S23+U22*'5. UD2 Parameters'!$G$11","v":558.9139583582006},null,{"$f":"U22*(1-'5. UD2 Parameters'!$G$11)","v":85.496495364995184},null,{"$f":"W23*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":56.997663576663456},null,{"$f":"Q23*C23*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":32.510342570942818},null,{"$f":"'6. UD2 Assumptions'!AC314","v":52.016548113508506},null,{"$f":"AC23*C23*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":5.0716134410670799},null,{"$f":"AE23+(AG22*'5. UD2 Parameters'!$G$12)","v":49.621365507716121},null,{"$f":"AG22*(1-'5. UD2 Parameters'!$G$12)","v":3.2302214976789916},null,{"$f":"AI23*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.1534809984526611},null,{"$f":"AC23*C23*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.6905378136890266},null,{"$f":"'6. UD2 Assumptions'!AE314","v":8.8463517199844404},null,{"$f":"AO23*C23*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":3.3173818949941654E-2},null,{"$f":"AQ23+(AS22*'5. UD2 Parameters'!$G$13)","v":0.40148770537843032},null,{"$f":"AS22*(1-'5. UD2 Parameters'!$G$13)","v":1.3119233381440287E-2},null,{"$f":"AU23*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":8.7461555876268571E-3},null,{"$f":"AO23*C23*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.1057939649980551E-2},null,{"$f":"'6. UD2 Assumptions'!AG314","v":21.673561713961881},null,{"$f":"BA23*C23*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.65020685141885637},null,{"$f":"BC23+BE22*'5. UD2 Parameters'!$G$14","v":6.3617135266302727},null,{"$f":"BE22*(1-'5. UD2 Parameters'!$G$14)","v":0.41413096124089643},null,{"$f":"BG23*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.27608730749393096},null,{"$f":"BA23*C23*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.21673561713961881},null,{"$f":"'6. UD2 Assumptions'!AI314","v":1.3269527579976661},null,{"$f":"BM23*'5. UD2 Parameters'!$C$15*C23*'5. UD2 Parameters'!$C$28","v":1.9904291369964994E-3},null,{"$f":"BO23+(BQ22*'5. UD2 Parameters'!$G$15)","v":2.1744705987143891E-2},null,{"$f":"BQ22*(1-'5. UD2 Parameters'!$G$15)","v":1.0128234322225674E-3},null,{"$f":"BS23*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":6.7521562148171153E-4},null,null,null,{"$f":"'6. UD2 Assumptions'!AM314","v":7.1376250000000008},null,{"$f":"BY23*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C23","v":0.16059656250000001},null,{"$f":"CA23+CC22*'5. UD2 Parameters'!$G$16","v":2.02090971085202},null,{"$f":"CC22*(1-'5. UD2 Parameters'!$G$16)","v":5.6654969940660473E-2},null,{"$f":"CE23*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.7769979960440313E-2},null,{"$f":"BY23*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C23","v":5.3532187500000002E-2},null,{"$f":"'6. UD2 Assumptions'!AO314","v":0.18939},null,{"$f":"CK23*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C23","v":2.1306375000000001E-3},null,{"$f":"CM23+CO22*'5. UD2 Parameters'!$G$17","v":3.0823850465424418E-2},null,{"$f":"CO22*(1-'5. UD2 Parameters'!$G$17)","v":5.3169915624615548E-3},null,{"$f":"CQ23*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.5446610416410363E-3},null,null,null,65.494248657843613,null,{"$f":"CW23*'5. UD2 Parameters'!$C$31","v":1637.3562164460902},null,65.490703996801969,null,{"$f":"DA23*'5. UD2 Parameters'!$C$31","v":1637.2675999200492},null,18.308,null,null,47.186248657843613,null,47.182703996801969,null,null,{"$f":"DH23*'5. UD2 Parameters'!$C$31","v":1179.6562164460904},null,{"$f":"DJ23*'5. UD2 Parameters'!$C$31","v":1179.5675999200491},null,null,37.633718929165902,null,591.27236889757512,null,2017,null,65.494248657843613,1637.3562164460902,0,0]
[2018,null,1,null,{"$f":"'6. UD2 Assumptions'!Y315","v":67.67459065788097},null,{"$f":"E24*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C24","v":9.6436291687480384},null,{"$f":"G24+(I23*'5. UD2 Parameters'!$G$10)","v":28.280802587888743},null,{"$f":"I23*(1-'5. UD2 Parameters'!$G$10)","v":9.1662221817567975},null,{"$f":"K24*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":6.1108147878378647},null,{"$f":"E24*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C24","v":3.214543056249346},null,{"$f":"'6. UD2 Assumptions'!AA315","v":225.58196885960325},null,{"$f":"Q24*C24*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":99.481648267085035},null,{"$f":"S24+U23*'5. UD2 Parameters'!$G$11","v":571.01769043851516},null,{"$f":"U23*(1-'5. UD2 Parameters'!$G$11)","v":87.377916186770449},null,{"$f":"W24*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":58.251944124513628},null,{"$f":"Q24*C24*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":33.160549422361676},null,{"$f":"'6. UD2 Assumptions'!AC315","v":51.974085625252584},null,{"$f":"AC24*C24*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":5.0674733484621264},null,{"$f":"AE24+(AG23*'5. UD2 Parameters'!$G$12)","v":51.334127883150828},null,{"$f":"AG23*(1-'5. UD2 Parameters'!$G$12)","v":3.3547109730274225},null,{"$f":"AI24*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.2364739820182815},null,{"$f":"AC24*C24*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.6891577828207089},null,{"$f":"'6. UD2 Assumptions'!AE315","v":9.0232787543841297},null,{"$f":"AO24*C24*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":3.3837295328940489E-2},null,{"$f":"AQ24+(AS23*'5. UD2 Parameters'!$G$13)","v":0.42151599820317487},null,{"$f":"AS23*(1-'5. UD2 Parameters'!$G$13)","v":1.3809002504195905E-2},null,{"$f":"AU24*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":9.2060016694639358E-3},null,{"$f":"AO24*C24*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.1279098442980163E-2},null,{"$f":"'6. UD2 Assumptions'!AG315","v":21.655869010521915},null,{"$f":"BA24*C24*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.64967607031565744},null,{"$f":"BC24+BE23*'5. UD2 Parameters'!$G$14","v":6.5812984465577991},null,{"$f":"BE23*(1-'5. UD2 Parameters'!$G$14)","v":0.43009115038813117},null,{"$f":"BG24*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.28672743359208741},null,{"$f":"BA24*C24*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.21655869010521916},null,{"$f":"'6. UD2 Assumptions'!AI315","v":1.3534918131576195},null,{"$f":"BM24*'5. UD2 Parameters'!$C$15*C24*'5. UD2 Parameters'!$C$28","v":2.0302377197364292E-3},null,{"$f":"BO24+(BQ23*'5. UD2 Parameters'!$G$15)","v":2.2714441881824546E-2},null,{"$f":"BQ23*(1-'5. UD2 Parameters'!$G$15)","v":1.0605018250557771E-3},null,{"$f":"BS24*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":7.0700121670385133E-4},null,null,null,{"$f":"'6. UD2 Assumptions'!AM315","v":7.7865000000000011},null,{"$f":"BY24*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C24","v":0.17519625000000003},null,{"$f":"CA24+CC23*'5. UD2 Parameters'!$G$16","v":2.1363790526011499},null,{"$f":"CC23*(1-'5. UD2 Parameters'!$G$16)","v":5.9726908250870112E-2},null,{"$f":"CE24*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.9817938833913408E-2},null,{"$f":"BY24*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C24","v":5.8398750000000006E-2},null,{"$f":"'6. UD2 Assumptions'!AO315","v":0.18939},null,{"$f":"CK24*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C24","v":2.1306375000000001E-3},null,{"$f":"CM24+CO23*'5. UD2 Parameters'!$G$17","v":2.8135635649706649E-2},null,{"$f":"CO23*(1-'5. UD2 Parameters'!$G$17)","v":4.8188523157177698E-3},null,{"$f":"CQ24*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.2125682104785129E-3},null,null,null,66.938903837892425,null,{"$f":"CW24*'5. UD2 Parameters'!$C$31","v":1673.4725959473105},null,66.935691269681939,null,{"$f":"DA24*'5. UD2 Parameters'!$C$31","v":1673.3922817420485},null,18.308,null,null,48.630903837892426,null,48.627691269681939,null,null,{"$f":"DH24*'5. UD2 Parameters'!$C$31","v":1215.7725959473107},null,{"$f":"DJ24*'5. UD2 Parameters'!$C$31","v":1215.6922817420484},null,null,38.350486799979933,null,629.622855697555,null,2018,null,66.938903837892425,1673.4725959473105,0,0]
[2019,null,1,null,{"$f":"'6. UD2 Assumptions'!Y316","v":69.028082471038587},null,{"$f":"E25*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C25","v":9.8365017521229987},null,{"$f":"G25+(I24*'5. UD2 Parameters'!$G$10)","v":28.793690644761408},null,{"$f":"I24*(1-'5. UD2 Parameters'!$G$10)","v":9.3236136952503337},null,{"$f":"K25*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":6.2157424635002219},null,{"$f":"E25*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C25","v":3.2788339173743331},null,{"$f":"'6. UD2 Assumptions'!AA316","v":230.09360823679532},null,{"$f":"Q25*C25*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":101.47128123242672},null,{"$f":"S25+U24*'5. UD2 Parameters'!$G$11","v":583.21881630952726},null,{"$f":"U24*(1-'5. UD2 Parameters'!$G$11)","v":89.270155361414666},null,{"$f":"W25*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":59.513436907609773},null,{"$f":"Q25*C25*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":33.823760410808909},null,{"$f":"'6. UD2 Assumptions'!AC316","v":51.909118018221022},null,{"$f":"AC25*C25*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":5.0611390067765498},null,{"$f":"AE25+(AG24*'5. UD2 Parameters'!$G$12)","v":52.924762595288001},null,{"$f":"AG24*(1-'5. UD2 Parameters'!$G$12)","v":3.4705042946393774},null,{"$f":"AI25*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.3136695297595846},null,{"$f":"AC25*C25*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.6870463355921832},null,{"$f":"'6. UD2 Assumptions'!AE316","v":9.2037443294718138},null,{"$f":"AO25*C25*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":3.4514041235519301E-2},null,{"$f":"AQ25+(AS24*'5. UD2 Parameters'!$G$13)","v":0.44153217213971963},null,{"$f":"AS24*(1-'5. UD2 Parameters'!$G$13)","v":1.4497867298974563E-2},null,{"$f":"AU25*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":9.6652448659830421E-3},null,{"$f":"AO25*C25*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.1504680411839767E-2},null,{"$f":"'6. UD2 Assumptions'!AG316","v":21.628799174258759},null,{"$f":"BA25*C25*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.64886397522776273},null,{"$f":"BC25+BE24*'5. UD2 Parameters'!$G$14","v":6.7852259737548728},null,{"$f":"BE24*(1-'5. UD2 Parameters'!$G$14)","v":0.44493644803068944},null,{"$f":"BG25*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.29662429868712625},null,{"$f":"BA25*C25*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.21628799174258759},null,{"$f":"'6. UD2 Assumptions'!AI316","v":1.380561649420772},null,{"$f":"BM25*'5. UD2 Parameters'!$C$15*C25*'5. UD2 Parameters'!$C$28","v":2.0708424741311578E-3},null,{"$f":"BO25+(BQ24*'5. UD2 Parameters'!$G$15)","v":2.3677487953234037E-2},null,{"$f":"BQ24*(1-'5. UD2 Parameters'!$G$15)","v":1.1077964027216675E-3},null,{"$f":"BS25*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":7.3853093514777827E-4},null,null,null,{"$f":"'6. UD2 Assumptions'!AM316","v":8.4353750000000005},null,{"$f":"BY25*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C25","v":0.18979593750000001},null,{"$f":"CA25+CC24*'5. UD2 Parameters'!$G$16","v":2.2630354470633791},null,{"$f":"CC24*(1-'5. UD2 Parameters'!$G$16)","v":6.3139543037770612E-2},null,{"$f":"CE25*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":4.209302869184707E-2},null,{"$f":"BY25*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C25","v":6.3265312500000004E-2},null,{"$f":"'6. UD2 Assumptions'!AO316","v":0.18939},null,{"$f":"CK25*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C25","v":2.1306375000000001E-3},null,{"$f":"CM25+CO24*'5. UD2 Parameters'!$G$17","v":2.5867683390232436E-2},null,{"$f":"CO24*(1-'5. UD2 Parameters'!$G$17)","v":4.398589759474214E-3},null,{"$f":"CQ25*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.9323931729828092E-3},null,null,null,68.394902397222666,null,{"$f":"CW25*'5. UD2 Parameters'!$C$31","v":1709.8725599305667},null,68.391970004049682,null,{"$f":"DA25*'5. UD2 Parameters'!$C$31","v":1709.799250101242},null,18.308,null,null,50.086902397222666,null,50.083970004049682,null,null,{"$f":"DH25*'5. UD2 Parameters'!$C$31","v":1252.1725599305666},null,{"$f":"DJ25*'5. UD2 Parameters'!$C$31","v":1252.099250101242},null,null,39.080698648429852,null,668.7035543459848,null,2019,null,68.394902397222666,1709.8725599305667,0,0]
[2020,null,1,null,{"$f":"'6. UD2 Assumptions'!Y317","v":70.408644120459371},null,{"$f":"E26*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C26","v":10.033231787165461},null,{"$f":"G26+(I25*'5. UD2 Parameters'!$G$10)","v":29.334219825697886},null,{"$f":"I25*(1-'5. UD2 Parameters'!$G$10)","v":9.492702606228983},null,{"$f":"K26*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":6.3284684041526553},null,{"$f":"E26*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C26","v":3.3444105957218202},null,{"$f":"'6. UD2 Assumptions'!AA317","v":234.69548040153123},null,{"$f":"Q26*C26*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":103.50070685707527},null,{"$f":"S26+U25*'5. UD2 Parameters'!$G$11","v":595.54190255441256},null,{"$f":"U25*(1-'5. UD2 Parameters'!$G$11)","v":91.177620612189941},null,{"$f":"W26*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":60.785080408126625},null,{"$f":"Q26*C26*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":34.500235619025091},null,{"$f":"'6. UD2 Assumptions'!AC317","v":51.820762072658098},null,{"$f":"AC26*C26*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":5.0525243020841648},null,{"$f":"AE26+(AG25*'5. UD2 Parameters'!$G$12)","v":54.399245865920193},null,{"$f":"AG25*(1-'5. UD2 Parameters'!$G$12)","v":3.5780410314519733},null,{"$f":"AI26*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.3853606876346487},null,{"$f":"AC26*C26*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.6841747673613883},null,{"$f":"'6. UD2 Assumptions'!AE317","v":9.3878192160612493},null,{"$f":"AO26*C26*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":3.5204322060229686E-2},null,{"$f":"AQ26+(AS25*'5. UD2 Parameters'!$G$13)","v":0.46155017893031114},null,{"$f":"AS25*(1-'5. UD2 Parameters'!$G$13)","v":1.5186315269638167E-2},null,{"$f":"AU26*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.0124210179758777E-2},null,{"$f":"AO26*C26*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.1734774020076562E-2},null,{"$f":"'6. UD2 Assumptions'!AG317","v":21.591984196940874},null,{"$f":"BA26*C26*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.64775952590822627},null,{"$f":"BC26+BE25*'5. UD2 Parameters'!$G$14","v":6.9742622905025895},null,{"$f":"BE25*(1-'5. UD2 Parameters'!$G$14)","v":0.4587232091605094},null,{"$f":"BG26*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.30581547277367294},null,{"$f":"BA26*C26*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.21591984196940875},null,{"$f":"'6. UD2 Assumptions'!AI317","v":1.4081728824091875},null,{"$f":"BM26*'5. UD2 Parameters'!$C$15*C26*'5. UD2 Parameters'!$C$28","v":2.1122593236137812E-3},null,{"$f":"BO26+(BQ25*'5. UD2 Parameters'!$G$15)","v":2.4634982562991181E-2},null,{"$f":"BQ25*(1-'5. UD2 Parameters'!$G$15)","v":1.154764713856635E-3},null,{"$f":"BS26*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":7.6984314257109001E-4},null,null,null,{"$f":"'6. UD2 Assumptions'!AM317","v":9.0842500000000008},null,{"$f":"BY26*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C26","v":0.20439562500000003},null,{"$f":"CA26+CC25*'5. UD2 Parameters'!$G$16","v":2.4005482668646079},null,{"$f":"CC25*(1-'5. UD2 Parameters'!$G$16)","v":6.6882805198771489E-2},null,{"$f":"CE26*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":4.458853679918099E-2},null,{"$f":"BY26*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C26","v":6.8131875000000008E-2},null,{"$f":"'6. UD2 Assumptions'!AO317","v":0.18939},null,{"$f":"CK26*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C26","v":2.1306375000000001E-3},null,{"$f":"CM26+CO25*'5. UD2 Parameters'!$G$17","v":2.3954291863193769E-2},null,{"$f":"CO25*(1-'5. UD2 Parameters'!$G$17)","v":4.0440290270386666E-3},null,{"$f":"CQ26*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.6960193513591111E-3},null,null,null,69.86290358216047,null,{"$f":"CW26*'5. UD2 Parameters'!$C$31","v":1746.5725895540118},null,69.860207562809109,null,{"$f":"DA26*'5. UD2 Parameters'!$C$31","v":1746.5051890702277},null,18.308,null,null,51.55490358216047,null,51.552207562809109,null,null,{"$f":"DH26*'5. UD2 Parameters'!$C$31","v":1288.8725895540117},null,{"$f":"DJ26*'5. UD2 Parameters'!$C$31","v":1288.8051890702277},null,null,39.824607473097785,null,708.52816181908258,null,2020,null,69.86290358216047,1746.5725895540118,0,0]
[2021,null,1,null,{"$f":"'6. UD2 Assumptions'!Y318","v":71.816817002868547},null,{"$f":"E27*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C27","v":10.233896422908767},null,{"$f":"G27+(I26*'5. UD2 Parameters'!$G$10)","v":29.89721200689014},null,{"$f":"I26*(1-'5. UD2 Parameters'!$G$10)","v":9.6709042417165154},null,{"$f":"K27*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":6.4472694944776769},null,{"$f":"E27*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C27","v":3.411298807636256},null,{"$f":"'6. UD2 Assumptions'!AA318","v":239.38939000956185},null,{"$f":"Q27*C27*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":105.57072099421677},null,{"$f":"S27+U26*'5. UD2 Parameters'!$G$11","v":608.0084709882467},null,{"$f":"U26*(1-'5. UD2 Parameters'!$G$11)","v":93.104152560382673},null,{"$f":"W27*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":62.069435040255115},null,{"$f":"Q27*C27*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":35.19024033140559},null,{"$f":"'6. UD2 Assumptions'!AC318","v":51.708108242065357},null,{"$f":"AC27*C27*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":5.0415405536013722},null,{"$f":"AE27+(AG26*'5. UD2 Parameters'!$G$12)","v":55.763061206529564},null,{"$f":"AG26*(1-'5. UD2 Parameters'!$G$12)","v":3.6777252129919993},null,{"$f":"AI27*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.4518168086613326},null,{"$f":"AC27*C27*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.6805135178671242},null,{"$f":"'6. UD2 Assumptions'!AE318","v":9.575575600382475},null,{"$f":"AO27*C27*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":3.5908408501434286E-2},null,{"$f":"AQ27+(AS26*'5. UD2 Parameters'!$G$13)","v":0.48158376115119167},null,{"$f":"AS26*(1-'5. UD2 Parameters'!$G$13)","v":1.5874826280553769E-2},null,{"$f":"AU27*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.0583217520369179E-2},null,{"$f":"AO27*C27*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.1969469500478095E-2},null,{"$f":"'6. UD2 Assumptions'!AG318","v":21.545045100860566},null,{"$f":"BA27*C27*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.64635135302581692},null,{"$f":"BC27+BE26*'5. UD2 Parameters'!$G$14","v":7.1491104110935346},null,{"$f":"BE26*(1-'5. UD2 Parameters'!$G$14)","v":0.47150323243487174},null,{"$f":"BG27*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.31433548828991448},null,{"$f":"BA27*C27*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.21545045100860566},null,{"$f":"'6. UD2 Assumptions'!AI318","v":1.4363363400573712},null,{"$f":"BM27*'5. UD2 Parameters'!$C$15*C27*'5. UD2 Parameters'!$C$28","v":2.154504510086057E-3},null,{"$f":"BO27+(BQ26*'5. UD2 Parameters'!$G$15)","v":2.5588024796065284E-2},null,{"$f":"BQ26*(1-'5. UD2 Parameters'!$G$15)","v":1.2014622770119552E-3},null,{"$f":"BS27*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":8.0097485134130342E-4},null,null,null,{"$f":"'6. UD2 Assumptions'!AM318","v":9.7331250000000011},null,{"$f":"BY27*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C27","v":0.21899531249999998},null,{"$f":"CA27+CC26*'5. UD2 Parameters'!$G$16","v":2.5485966561463709},null,{"$f":"CC26*(1-'5. UD2 Parameters'!$G$16)","v":7.0946923218236951E-2},null,{"$f":"CE27*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":4.7297948812157965E-2},null,{"$f":"BY27*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C27","v":7.2998437499999999E-2},null,{"$f":"'6. UD2 Assumptions'!AO318","v":0.18939},null,{"$f":"CK27*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C27","v":2.1306375000000001E-3},null,{"$f":"CM27+CO26*'5. UD2 Parameters'!$G$17","v":2.2340030751457619E-2},null,{"$f":"CO26*(1-'5. UD2 Parameters'!$G$17)","v":3.7448986117361513E-3},null,{"$f":"CQ27*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.4965990744907672E-3},null,null,null,71.344035571942399,null,{"$f":"CW27*'5. UD2 Parameters'!$C$31","v":1783.6008892985599},null,71.341538972867909,null,{"$f":"DA27*'5. UD2 Parameters'!$C$31","v":1783.5384743216978},null,18.308,null,null,53.036035571942399,null,53.033538972867909,null,null,{"$f":"DH27*'5. UD2 Parameters'!$C$31","v":1325.9008892985601},null,{"$f":"DJ27*'5. UD2 Parameters'!$C$31","v":1325.8384743216977},null,null,40.582471014918056,null,749.11063283400063,null,2021,null,71.344035571942399,1783.6008892985599,0,0]
[2022,null,1,null,{"$f":"'6. UD2 Assumptions'!Y319","v":73.253153342925927},null,{"$f":"E28*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C28","v":10.438574351366945},null,{"$f":"G28+(I27*'5. UD2 Parameters'!$G$10)","v":30.479274880162812},null,{"$f":"I27*(1-'5. UD2 Parameters'!$G$10)","v":9.8565114780942729},null,{"$f":"K28*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":6.571007652062848},null,{"$f":"E28*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C28","v":3.4795247837889818},null,{"$f":"'6. UD2 Assumptions'!AA319","v":244.17717780975312},null,{"$f":"Q28*C28*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":107.68213541410111},null,{"$f":"S28+U27*'5. UD2 Parameters'!$G$11","v":620.63749057944801},null,{"$f":"U27*(1-'5. UD2 Parameters'!$G$11)","v":95.053115822899869},null,{"$f":"W28*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":63.368743881933241},null,{"$f":"Q28*C28*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":35.894045138033704},null,{"$f":"'6. UD2 Assumptions'!AC319","v":51.570219953419858},null,{"$f":"AC28*C28*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":5.028096445458436},null,{"$f":"AE28+(AG27*'5. UD2 Parameters'!$G$12)","v":57.021230093463735},null,{"$f":"AG27*(1-'5. UD2 Parameters'!$G$12)","v":3.7699275585242669},null,{"$f":"AI28*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.5132850390161776},null,{"$f":"AC28*C28*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.6760321484861453},null,{"$f":"'6. UD2 Assumptions'!AE319","v":9.7670871123901257},null,{"$f":"AO28*C28*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":3.662657667146297E-2},null,{"$f":"AQ28+(AS27*'5. UD2 Parameters'!$G$13)","v":0.50164646482074393},null,{"$f":"AS27*(1-'5. UD2 Parameters'!$G$13)","v":1.6563873001910773E-2},null,{"$f":"AU28*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.1042582001273848E-2},null,{"$f":"AO28*C28*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.2208858890487657E-2},null,{"$f":"'6. UD2 Assumptions'!AG319","v":21.487591647258274},null,{"$f":"BA28*C28*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.64462774941774825},null,{"$f":"BC28+BE27*'5. UD2 Parameters'!$G$14","v":7.3104141145466333},null,{"$f":"BE27*(1-'5. UD2 Parameters'!$G$14)","v":0.48332404596464967},null,{"$f":"BG28*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.32221603064309978},null,{"$f":"BA28*C28*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.21487591647258275},null,{"$f":"'6. UD2 Assumptions'!AI319","v":1.4650630668585187},null,{"$f":"BM28*'5. UD2 Parameters'!$C$15*C28*'5. UD2 Parameters'!$C$28","v":2.197594600287778E-3},null,{"$f":"BO28+(BQ27*'5. UD2 Parameters'!$G$15)","v":2.653767670115896E-2},null,{"$f":"BQ27*(1-'5. UD2 Parameters'!$G$15)","v":1.2479426951941038E-3},null,{"$f":"BS28*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":8.3196179679606921E-4},null,null,null,{"$f":"'6. UD2 Assumptions'!AM319","v":10.382000000000001},null,{"$f":"BY28*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C28","v":0.233595},null,{"$f":"CA28+CC27*'5. UD2 Parameters'!$G$16","v":2.7068692417739086},null,{"$f":"CC27*(1-'5. UD2 Parameters'!$G$16)","v":7.5322414372462218E-2},null,{"$f":"CE28*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.021494291497481E-2},null,{"$f":"BY28*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C28","v":7.7865000000000004E-2},null,{"$f":"'6. UD2 Assumptions'!AO319","v":0.18939},null,{"$f":"CK28*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C28","v":2.1306375000000001E-3},null,{"$f":"CM28+CO27*'5. UD2 Parameters'!$G$17","v":2.0978135446686065E-2},null,{"$f":"CO27*(1-'5. UD2 Parameters'!$G$17)","v":3.492532804771555E-3},null,{"$f":"CQ28*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.3283552031810365E-3},null,null,null,72.839670445571585,null,{"$f":"CW28*'5. UD2 Parameters'!$C$31","v":1820.9917611392896},null,72.837342090368409,null,{"$f":"DA28*'5. UD2 Parameters'!$C$31","v":1820.9335522592103},null,18.308,null,null,54.531670445571585,null,54.529342090368409,null,null,{"$f":"DH28*'5. UD2 Parameters'!$C$31","v":1363.2917611392895},null,{"$f":"DJ28*'5. UD2 Parameters'!$C$31","v":1363.2335522592102},null,null,41.354551845671899,null,790.46518467967257,null,2022,null,72.839670445571585,1820.9917611392896,0,0]
[2023,null,1,null,{"$f":"'6. UD2 Assumptions'!Y320","v":74.718216409784446},null,{"$f":"E29*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C29","v":10.647345838394283},null,{"$f":"G29+(I28*'5. UD2 Parameters'!$G$10)","v":31.078214779197925},null,{"$f":"I28*(1-'5. UD2 Parameters'!$G$10)","v":10.048405939359171},null,{"$f":"K29*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":6.6989372929061135},null,{"$f":"E29*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C29","v":3.5491152794647611},null,{"$f":"'6. UD2 Assumptions'!AA320","v":249.06072136594815},null,{"$f":"Q29*C29*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":109.83577812238315},null,{"$f":"S29+U28*'5. UD2 Parameters'!$G$11","v":633.44579278493302},null,{"$f":"U28*(1-'5. UD2 Parameters'!$G$11)","v":97.027475916898183},null,{"$f":"W29*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":64.684983944598784},null,{"$f":"Q29*C29*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":36.61192604079438},null,{"$f":"'6. UD2 Assumptions'!AC320","v":51.40613288993169},null,{"$f":"AC29*C29*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":5.0120979567683399},null,{"$f":"AE29+(AG28*'5. UD2 Parameters'!$G$12)","v":58.178340499349005},null,{"$f":"AG28*(1-'5. UD2 Parameters'!$G$12)","v":3.8549875508830711},null,{"$f":"AI29*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.5699917005887141},null,{"$f":"AC29*C29*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.6706993189227799},null,{"$f":"'6. UD2 Assumptions'!AE320","v":9.9624288546379258},null,{"$f":"AO29*C29*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":3.7359108204892223E-2},null,{"$f":"AQ29+(AS28*'5. UD2 Parameters'!$G$13)","v":0.52175165168226334},null,{"$f":"AS28*(1-'5. UD2 Parameters'!$G$13)","v":1.7253921343372818E-2},null,{"$f":"AU29*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.1502614228915211E-2},null,{"$f":"AO29*C29*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.2453036068297408E-2},null,{"$f":"'6. UD2 Assumptions'!AG320","v":21.419222037471542},null,{"$f":"BA29*C29*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.64257666112414624},null,{"$f":"BC29+BE28*'5. UD2 Parameters'!$G$14","v":7.4587616024806422},null,{"$f":"BE28*(1-'5. UD2 Parameters'!$G$14)","v":0.49422917319013737},null,{"$f":"BG29*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.32948611546009154},null,{"$f":"BA29*C29*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.21419222037471541},null,{"$f":"'6. UD2 Assumptions'!AI320","v":1.4943643281956889},null,{"$f":"BM29*'5. UD2 Parameters'!$C$15*C29*'5. UD2 Parameters'!$C$28","v":2.2415464922935333E-3},null,{"$f":"BO29+(BQ28*'5. UD2 Parameters'!$G$15)","v":2.7484965428322978E-2},null,{"$f":"BQ28*(1-'5. UD2 Parameters'!$G$15)","v":1.2942577651295158E-3},null,{"$f":"BS29*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":8.6283851008634382E-4},null,null,null,{"$f":"'6. UD2 Assumptions'!AM320","v":11.030875000000002},null,{"$f":"BY29*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C29","v":0.24819468750000001},null,{"$f":"CA29+CC28*'5. UD2 Parameters'!$G$16","v":2.8750638530793262},null,{"$f":"CC28*(1-'5. UD2 Parameters'!$G$16)","v":8.0000076194582145E-2},null,{"$f":"CE29*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.3333384129721426E-2},null,{"$f":"BY29*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C29","v":8.2731562500000008E-2},null,{"$f":"'6. UD2 Assumptions'!AO320","v":0.18939},null,{"$f":"CK29*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C29","v":2.1306375000000001E-3},null,{"$f":"CM29+CO28*'5. UD2 Parameters'!$G$17","v":1.9829152294162496E-2},null,{"$f":"CO28*(1-'5. UD2 Parameters'!$G$17)","v":3.2796206525235699E-3},null,{"$f":"CQ29*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.1864137683490466E-3},null,null,null,74.35128430419077,null,{"$f":"CW29*'5. UD2 Parameters'!$C$31","v":1858.7821076047692},null,74.349097890422428,null,{"$f":"DA29*'5. UD2 Parameters'!$C$31","v":1858.7274472605607},null,18.308,null,null,56.04328430419077,null,56.041097890422428,null,null,{"$f":"DH29*'5. UD2 Parameters'!$C$31","v":1401.0821076047694},null,{"$f":"DJ29*'5. UD2 Parameters'!$C$31","v":1401.0274472605606},null,null,42.141117458124938,null,832.60630213779746,null,2023,null,74.35128430419077,1858.7821076047692,0,0]
[2024,null,1,null,{"$f":"'6. UD2 Assumptions'!Y321","v":76.212580737980133},null,{"$f":"E30*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C30","v":10.860292755162169},null,{"$f":"G30+(I29*'5. UD2 Parameters'!$G$10)","v":31.69264311665961},null,{"$f":"I29*(1-'5. UD2 Parameters'!$G$10)","v":10.245864417700485},null,{"$f":"K30*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":6.8305762784669897},null,{"$f":"E30*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C30","v":3.6200975850540562},null,{"$f":"'6. UD2 Assumptions'!AA321","v":254.04193579326713},null,{"$f":"Q30*C30*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":112.0324936848308},null,{"$f":"S30+U29*'5. UD2 Parameters'!$G$11","v":646.44842227848221},null,{"$f":"U29*(1-'5. UD2 Parameters'!$G$11)","v":99.029864191281632},null,{"$f":"W30*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":66.019909460854421},null,{"$f":"Q30*C30*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":37.344164561610263},null,{"$f":"'6. UD2 Assumptions'!AC321","v":51.214854255922653},null,{"$f":"AC30*C30*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.9934482899524593},null,{"$f":"AE30+(AG29*'5. UD2 Parameters'!$G$12)","v":59.238573423929417},null,{"$f":"AG29*(1-'5. UD2 Parameters'!$G$12)","v":3.9332153653720523},null,{"$f":"AI30*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.6221435769147012},null,{"$f":"AC30*C30*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.6644827633174863},null,{"$f":"'6. UD2 Assumptions'!AE321","v":10.161677431730686},null,{"$f":"AO30*C30*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":3.8106290368990076E-2},null,{"$f":"AQ30+(AS29*'5. UD2 Parameters'!$G$13)","v":0.54191251117471473},null,{"$f":"AS29*(1-'5. UD2 Parameters'!$G$13)","v":1.7945430876538621E-2},null,{"$f":"AU30*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.196362058435908E-2},null,{"$f":"AO30*C30*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.2702096789663359E-2},null,{"$f":"'6. UD2 Assumptions'!AG321","v":21.339522606634439},null,{"$f":"BA30*C30*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.64018567819903316},null,{"$f":"BC30+BE29*'5. UD2 Parameters'!$G$14","v":7.5946889005037708},null,{"$f":"BE29*(1-'5. UD2 Parameters'!$G$14)","v":0.50425838017590419},null,{"$f":"BG30*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.33617225345060275},null,{"$f":"BA30*C30*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.2133952260663444},null,{"$f":"'6. UD2 Assumptions'!AI321","v":1.5242516147596028},null,{"$f":"BM30*'5. UD2 Parameters'!$C$15*C30*'5. UD2 Parameters'!$C$28","v":2.2863774221394042E-3},null,{"$f":"BO30+(BQ29*'5. UD2 Parameters'!$G$15)","v":2.8430885268945091E-2},null,{"$f":"BQ29*(1-'5. UD2 Parameters'!$G$15)","v":1.3404575815172909E-3},null,{"$f":"BS30*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":8.9363838767819389E-4},null,null,null,{"$f":"'6. UD2 Assumptions'!AM321","v":11.679750000000002},null,{"$f":"BY30*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C30","v":0.26279437500000002},null,{"$f":"CA30+CC29*'5. UD2 Parameters'!$G$16","v":3.0528872498875965},null,{"$f":"CC29*(1-'5. UD2 Parameters'!$G$16)","v":8.4970978191729829E-2},null,{"$f":"CE30*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.6647318794486548E-2},null,{"$f":"BY30*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C30","v":8.7598125000000013E-2},null,{"$f":"'6. UD2 Assumptions'!AO321","v":0.18939},null,{"$f":"CK30*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C30","v":2.1306375000000001E-3},null,{"$f":"CM30+CO29*'5. UD2 Parameters'!$G$17","v":1.8859795633516363E-2},null,{"$f":"CO29*(1-'5. UD2 Parameters'!$G$17)","v":3.0999941606461327E-3},null,{"$f":"CQ30*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.0666627737640883E-3},null,null,null,{"$f":"CS30+CG30+BU30+BI30+AW30+AK30+Y30+M30","v":75.880372810227001},null,{"$f":"CW30*'5. UD2 Parameters'!$C$31","v":1897.009320255675},null,75.878306147453245,null,{"$f":"DA30*'5. UD2 Parameters'!$C$31","v":1896.957653686331},null,18.308,null,null,57.572372810227002,null,57.570306147453245,null,null,{"$f":"DH30*'5. UD2 Parameters'!$C$31","v":1439.3093202556749},null,{"$f":"DJ30*'5. UD2 Parameters'!$C$31","v":1439.2576536863312},null,null,42.94244035783781,null,875.54874249563522,null,2024,null,75.880372810226973,1897.0093202556743,0,0]
[2025,null,1,null,{"$f":"'6. UD2 Assumptions'!Y322","v":77.736832352739739},null,{"$f":"E31*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C31","v":11.077498610265414},null,{"$f":"G31+(I30*'5. UD2 Parameters'!$G$10)","v":32.321712603215772},null,{"$f":"I30*(1-'5. UD2 Parameters'!$G$10)","v":10.448429123709252},null,{"$f":"K31*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":6.9656194158061675},null,{"$f":"E31*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C31","v":3.6924995367551379},null,{"$f":"'6. UD2 Assumptions'!AA322","v":259.12277450913246},null,{"$f":"Q31*C31*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":114.27314355852741},null,{"$f":"S31+U30*'5. UD2 Parameters'!$G$11","v":659.65893317912469},null,{"$f":"U30*(1-'5. UD2 Parameters'!$G$11)","v":101.0626326578849},null,{"$f":"W31*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":67.375088438589927},null,{"$f":"Q31*C31*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":38.091047852842472},null,{"$f":"'6. UD2 Assumptions'!AC322","v":50.99536202339727},null,{"$f":"AC31*C31*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.9720477972812347},null,{"$f":"AE31+(AG30*'5. UD2 Parameters'!$G$12)","v":60.205727557797772},null,{"$f":"AG30*(1-'5. UD2 Parameters'!$G$12)","v":4.0048936634128784},null,{"$f":"AI31*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.6699291089419188},null,{"$f":"AC31*C31*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.6573492657604114},null,{"$f":"'6. UD2 Assumptions'!AE322","v":10.364910980365298},null,{"$f":"AO31*C31*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":3.8868416176369866E-2},null,{"$f":"AQ31+(AS30*'5. UD2 Parameters'!$G$13)","v":0.56214207210441336},null,{"$f":"AS30*(1-'5. UD2 Parameters'!$G$13)","v":1.8638855246671176E-2},null,{"$f":"AU31*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.2425903497780784E-2},null,{"$f":"AO31*C31*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.2956138725456623E-2},null,{"$f":"'6. UD2 Assumptions'!AG322","v":21.248067509748864},null,{"$f":"BA31*C31*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.63744202529246596},null,{"$f":"BC31+BE30*'5. UD2 Parameters'!$G$14","v":7.7186830202304835},null,{"$f":"BE30*(1-'5. UD2 Parameters'!$G$14)","v":0.51344790556575359},null,{"$f":"BG31*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.34229860371050236},null,{"$f":"BA31*C31*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.21248067509748864},null,{"$f":"'6. UD2 Assumptions'!AI322","v":1.5547366470547948},null,{"$f":"BM31*'5. UD2 Parameters'!$C$15*C31*'5. UD2 Parameters'!$C$28","v":2.3321049705821925E-3},null,{"$f":"BO31+(BQ30*'5. UD2 Parameters'!$G$15)","v":2.9376399603006659E-2},null,{"$f":"BQ30*(1-'5. UD2 Parameters'!$G$15)","v":1.3865906365206242E-3},null,{"$f":"BS31*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":9.2439375768041615E-4},null,null,null,{"$f":"'6. UD2 Assumptions'!AM322","v":12.328625000000002},null,{"$f":"BY31*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C31","v":0.27739406250000004},null,{"$f":"CA31+CC30*'5. UD2 Parameters'!$G$16","v":3.2400548585806064},null,{"$f":"CC30*(1-'5. UD2 Parameters'!$G$16)","v":9.0226453806990167E-2},null,{"$f":"CE31*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":6.0150969204660107E-2},null,{"$f":"BY31*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C31","v":9.2464687500000017E-2},null,{"$f":"'6. UD2 Assumptions'!AO322","v":0.18939},null,{"$f":"CK31*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C31","v":2.1306375000000001E-3},null,{"$f":"CM31+CO30*'5. UD2 Parameters'!$G$17","v":1.8041983524195861E-2},null,{"$f":"CO30*(1-'5. UD2 Parameters'!$G$17)","v":2.9484496093205026E-3},null,{"$f":"CQ31*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.9656330728803351E-3},null,null,null,77.428402466581517,null,{"$f":"CW31*'5. UD2 Parameters'!$C$31","v":1935.710061664538},null,77.426436833508646,null,{"$f":"DA31*'5. UD2 Parameters'!$C$31","v":1935.660920837716},null,18.308,null,null,59.120402466581517,null,59.118436833508646,null,null,{"$f":"DH31*'5. UD2 Parameters'!$C$31","v":1478.0100616645379},null,{"$f":"DJ31*'5. UD2 Parameters'!$C$31","v":1477.9609208377162},null,null,43.758798156680967,null,919.30754065231622,null,2025,null,77.428402466581517,1935.710061664538,0,0]
[2026,null,1,null,{"$f":"'6. UD2 Assumptions'!Y323","v":79.291568999794521},null,{"$f":"E32*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C32","v":11.29904858247072},null,{"$f":"G32+(I31*'5. UD2 Parameters'!$G$10)","v":32.964940462609022},null,{"$f":"I31*(1-'5. UD2 Parameters'!$G$10)","v":10.655820723077472},null,{"$f":"K32*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":7.1038804820516477},null,{"$f":"E32*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C32","v":3.7663495274902399},null,{"$f":"'6. UD2 Assumptions'!AA323","v":264.30522999931509},null,{"$f":"Q32*C32*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":116.55860642969793},null,{"$f":"S32+U31*'5. UD2 Parameters'!$G$11","v":673.0896393064304},null,{"$f":"U31*(1-'5. UD2 Parameters'!$G$11)","v":103.12790030239232},null,{"$f":"W32*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":68.751933534928213},null,{"$f":"Q32*C32*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":38.852868809899313},null,{"$f":"'6. UD2 Assumptions'!AC323","v":50.746604159868497},null,{"$f":"AC32*C32*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.9477939055871794},null,{"$f":"AE32+(AG31*'5. UD2 Parameters'!$G$12)","v":61.083242203419061},null,{"$f":"AG31*(1-'5. UD2 Parameters'!$G$12)","v":4.070279259965889},null,{"$f":"AI32*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.7135195066439257},null,{"$f":"AC32*C32*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.6492646351957263},null,{"$f":"'6. UD2 Assumptions'!AE323","v":10.572209199972603},null,{"$f":"AO32*C32*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":3.9645784499897259E-2},null,{"$f":"AQ32+(AS31*'5. UD2 Parameters'!$G$13)","v":0.58245321403017036},null,{"$f":"AS31*(1-'5. UD2 Parameters'!$G$13)","v":1.9334642574140356E-2},null,{"$f":"AU32*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.2889761716093569E-2},null,{"$f":"AO32*C32*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.3215261499965754E-2},null,{"$f":"'6. UD2 Assumptions'!AG323","v":21.144418399945213},null,{"$f":"BA32*C32*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.63433255199835648},null,{"$f":"BC32+BE31*'5. UD2 Parameters'!$G$14","v":7.8311848978742393},null,{"$f":"BE31*(1-'5. UD2 Parameters'!$G$14)","v":0.52183067435460118},null,{"$f":"BG32*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.34788711623640078},null,{"$f":"BA32*C32*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.21144418399945214},null,{"$f":"'6. UD2 Assumptions'!AI323","v":1.5858313799958905},null,{"$f":"BM32*'5. UD2 Parameters'!$C$15*C32*'5. UD2 Parameters'!$C$28","v":2.3787470699938359E-3},null,{"$f":"BO32+(BQ31*'5. UD2 Parameters'!$G$15)","v":3.0322442758264866E-2},null,{"$f":"BQ31*(1-'5. UD2 Parameters'!$G$15)","v":1.432703914735631E-3},null,{"$f":"BS32*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":9.5513594315708734E-4},null,null,null,{"$f":"'6. UD2 Assumptions'!AM323","v":12.977500000000003},null,{"$f":"BY32*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C32","v":0.29199375000000005},null,{"$f":"CA32+CC31*'5. UD2 Parameters'!$G$16","v":3.4362905159616925},null,{"$f":"CC31*(1-'5. UD2 Parameters'!$G$16)","v":9.5758092618913687E-2},null,{"$f":"CE32*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":6.3838728412609125E-2},null,{"$f":"BY32*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C32","v":9.7331250000000022E-2},null,{"$f":"'6. UD2 Assumptions'!AO323","v":0.18939},null,{"$f":"CK32*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C32","v":2.1306375000000001E-3},null,{"$f":"CM32+CO31*'5. UD2 Parameters'!$G$17","v":1.7352024220975679E-2},null,{"$f":"CO31*(1-'5. UD2 Parameters'!$G$17)","v":2.8205968032201834E-3},null,{"$f":"CQ32*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.8803978688134554E-3},null,null,null,78.996784663800867,null,{"$f":"CW32*'5. UD2 Parameters'!$C$31","v":1974.9196165950216},null,78.99490426593205,null,{"$f":"DA32*'5. UD2 Parameters'!$C$31","v":1974.8726066483011},null,18.308,null,null,60.688784663800867,null,60.68690426593205,null,null,{"$f":"DH32*'5. UD2 Parameters'!$C$31","v":1517.2196165950218},null,{"$f":"DJ32*'5. UD2 Parameters'!$C$31","v":1517.1726066483013},null,null,44.590473668084698,null,963.89801432040088,null,2026,null,78.996784663800852,1974.9196165950214,0,0]
[2027,null,1,null,{"$f":"'6. UD2 Assumptions'!Y324","v":80.877400379790416},null,{"$f":"E33*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C33","v":11.525029554120135},null,{"$f":"G33+(I32*'5. UD2 Parameters'!$G$10)","v":33.622089962578329},null,{"$f":"I32*(1-'5. UD2 Parameters'!$G$10)","v":10.867880054150833},null,{"$f":"K33*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":7.2452533694338879},null,{"$f":"E33*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C33","v":3.8416765180400447},null,{"$f":"'6. UD2 Assumptions'!AA324","v":269.59133459930138},null,{"$f":"Q33*C33*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":118.88977855829191},null,{"$f":"S33+U32*'5. UD2 Parameters'!$G$11","v":686.75182565667762},null,{"$f":"U32*(1-'5. UD2 Parameters'!$G$11)","v":105.22759220804474},null,{"$f":"W33*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":70.151728138696484},null,{"$f":"Q33*C33*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":39.6299261860973},null,{"$f":"'6. UD2 Assumptions'!AC324","v":50.467497836989217},null,{"$f":"AC33*C33*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.9205810391064491},null,{"$f":"AE33+(AG32*'5. UD2 Parameters'!$G$12)","v":61.874218569392582},null,{"$f":"AG32*(1-'5. UD2 Parameters'!$G$12)","v":4.1296046731329303},null,{"$f":"AI33*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.7530697820886201},null,{"$f":"AC33*C33*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.6401936797021497},null,{"$f":"'6. UD2 Assumptions'!AE324","v":10.783653383972055},null,{"$f":"AO33*C33*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":4.0438700189895205E-2},null,{"$f":"AQ33+(AS32*'5. UD2 Parameters'!$G$13)","v":0.60285867837405527},null,{"$f":"AS32*(1-'5. UD2 Parameters'!$G$13)","v":2.0033235846010258E-2},null,{"$f":"AU33*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.3355490564006839E-2},null,{"$f":"AO33*C33*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.3479566729965069E-2},null,{"$f":"'6. UD2 Assumptions'!AG324","v":21.028124098745511},null,{"$f":"BA33*C33*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.63084372296236535},null,{"$f":"BC33+BE32*'5. UD2 Parameters'!$G$14","v":7.9325921242811006},null,{"$f":"BE32*(1-'5. UD2 Parameters'!$G$14)","v":0.52943649655550395},null,{"$f":"BG33*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.35295766437033593},null,{"$f":"BA33*C33*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.21028124098745513},null,{"$f":"'6. UD2 Assumptions'!AI324","v":1.6175480075958082},null,{"$f":"BM33*'5. UD2 Parameters'!$C$15*C33*'5. UD2 Parameters'!$C$28","v":2.4263220113937122E-3},null,{"$f":"BO33+(BQ32*'5. UD2 Parameters'!$G$15)","v":3.1269921785793846E-2},null,{"$f":"BQ32*(1-'5. UD2 Parameters'!$G$15)","v":1.4788429838647342E-3},null,{"$f":"BS33*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":9.8589532257648948E-4},null,null,null,{"$f":"'6. UD2 Assumptions'!AM324","v":13.626375000000003},null,{"$f":"BY33*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C33","v":0.30659343750000001},null,{"$f":"CA33+CC32*'5. UD2 Parameters'!$G$16","v":3.6413262206901233},null,{"$f":"CC32*(1-'5. UD2 Parameters'!$G$16)","v":0.10155773277156945},null,{"$f":"CE33*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":6.7705155181046292E-2},null,{"$f":"BY33*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C33","v":0.10219781250000001},null,{"$f":"'6. UD2 Assumptions'!AO324","v":0.18939},null,{"$f":"CK33*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C33","v":2.1306375000000001E-3},null,{"$f":"CM33+CO32*'5. UD2 Parameters'!$G$17","v":1.6769929831965454E-2},null,{"$f":"CO32*(1-'5. UD2 Parameters'!$G$17)","v":2.7127318890102252E-3},null,{"$f":"CQ33*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.8084879260068167E-3},null,null,null,80.586863983582958,null,{"$f":"CW33*'5. UD2 Parameters'!$C$31","v":2014.671599589574},null,80.585055495656945,null,{"$f":"DA33*'5. UD2 Parameters'!$C$31","v":2014.6263873914236},null,18.308,null,null,62.278863983582958,null,62.277055495656946,null,null,{"$f":"DH33*'5. UD2 Parameters'!$C$31","v":1556.971599589574},null,{"$f":"DJ33*'5. UD2 Parameters'!$C$31","v":1556.9263873914235},null,null,45.437755004056918,null,1009.3357693244578,null,2027,null,80.586863983582944,2014.6715995895736,0,0]
[2028,null,1,null,{"$f":"'6. UD2 Assumptions'!Y325","v":82.494948387386216},null,{"$f":"E34*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C34","v":11.755530145202536},null,{"$f":"G34+(I33*'5. UD2 Parameters'!$G$10)","v":34.293091036732449},null,{"$f":"I33*(1-'5. UD2 Parameters'!$G$10)","v":11.084529071048417},null,{"$f":"K34*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":7.3896860473656112},null,{"$f":"E34*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C34","v":3.9185100484008455},null,{"$f":"'6. UD2 Assumptions'!AA325","v":274.98316129128739},null,{"$f":"Q34*C34*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":121.26757412945773},null,{"$f":"S34+U33*'5. UD2 Parameters'!$G$11","v":700.65592716933043},null,{"$f":"U33*(1-'5. UD2 Parameters'!$G$11)","v":107.36347261680503},null,{"$f":"W34*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":71.575648411203346},null,{"$f":"Q34*C34*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":40.422524709819243},null,{"$f":"'6. UD2 Assumptions'!AC325","v":50.156928619530824},null,{"$f":"AC34*C34*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.8903005404042554},null,{"$f":"AE34+(AG33*'5. UD2 Parameters'!$G$12)","v":62.581439546015766},null,{"$f":"AG33*(1-'5. UD2 Parameters'!$G$12)","v":4.1830795637810745},null,{"$f":"AI34*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.788719709187383},null,{"$f":"AC34*C34*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.6301001801347519},null,{"$f":"'6. UD2 Assumptions'!AE325","v":10.999326451651497},null,{"$f":"AO34*C34*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":4.1247474193693109E-2},null,{"$f":"AQ34+(AS33*'5. UD2 Parameters'!$G$13)","v":0.62337107926955915},null,{"$f":"AS33*(1-'5. UD2 Parameters'!$G$13)","v":2.0735073298189251E-2},null,{"$f":"AU34*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.3823382198792833E-2},null,{"$f":"AO34*C34*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.374915806456437E-2},null,{"$f":"'6. UD2 Assumptions'!AG325","v":20.898720258137843},null,{"$f":"BA34*C34*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.62696160774413534},null,{"$f":"BC34+BE33*'5. UD2 Parameters'!$G$14","v":8.0232614802584319},null,{"$f":"BE33*(1-'5. UD2 Parameters'!$G$14)","v":0.5362922517668044},null,{"$f":"BG34*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.35752816784453623},null,{"$f":"BA34*C34*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.20898720258137843},null,{"$f":"'6. UD2 Assumptions'!AI325","v":1.6498989677477243},null,{"$f":"BM34*'5. UD2 Parameters'!$C$15*C34*'5. UD2 Parameters'!$C$28","v":2.4748484516215865E-3},null,{"$f":"BO34+(BQ33*'5. UD2 Parameters'!$G$15)","v":3.221971815610461E-2},null,{"$f":"BQ33*(1-'5. UD2 Parameters'!$G$15)","v":1.5250520813108264E-3},null,{"$f":"BS34*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.0167013875405509E-3},null,null,null,{"$f":"'6. UD2 Assumptions'!AM325","v":14.275250000000003},null,{"$f":"BY34*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C34","v":0.32119312500000008},null,{"$f":"CA34+CC33*'5. UD2 Parameters'!$G$16","v":3.8549018920617999},null,{"$f":"CC33*(1-'5. UD2 Parameters'!$G$16)","v":0.10761745362832384},null,{"$f":"CE34*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":7.1744969085549226E-2},null,{"$f":"BY34*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C34","v":0.10706437500000002},null,{"$f":"'6. UD2 Assumptions'!AO325","v":0.18939},null,{"$f":"CK34*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C34","v":2.1306375000000001E-3},null,{"$f":"CM34+CO33*'5. UD2 Parameters'!$G$17","v":1.6278837276019358E-2},null,{"$f":"CO33*(1-'5. UD2 Parameters'!$G$17)","v":2.6217300559460955E-3},null,{"$f":"CQ34*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.7478200372973969E-3},null,null,null,82.19991520831006,null,{"$f":"CW34*'5. UD2 Parameters'!$C$31","v":2054.9978802077517},null,82.198167388272765,null,{"$f":"DA34*'5. UD2 Parameters'!$C$31","v":2054.954184706819},null,18.308,null,null,63.89191520831006,null,63.890167388272765,null,null,{"$f":"DH34*'5. UD2 Parameters'!$C$31","v":1597.2978802077514},null,{"$f":"DJ34*'5. UD2 Parameters'!$C$31","v":1597.2541847068192},null,null,46.300935674000783,null,1055.6367049984585,null,2028,null,82.199915208310046,2054.9978802077512,0,0]
[2029,null,1,null,{"$f":"'6. UD2 Assumptions'!Y326","v":84.144847355133948},null,{"$f":"E35*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C35","v":11.990640748106587},null,{"$f":"G35+(I34*'5. UD2 Parameters'!$G$10)","v":34.97798711055345},null,{"$f":"I34*(1-'5. UD2 Parameters'!$G$10)","v":11.305744674285583},null,{"$f":"K35*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":7.5371631161903885},null,{"$f":"E35*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C35","v":3.9968802493688624},null,{"$f":"'6. UD2 Assumptions'!AA326","v":280.48282451711316},null,{"$f":"Q35*C35*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":123.69292561204691},null,{"$f":"S35+U34*'5. UD2 Parameters'!$G$11","v":714.81167990452923},null,{"$f":"U34*(1-'5. UD2 Parameters'!$G$11)","v":109.53717287684809},null,{"$f":"W35*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":73.024781917898721},null,{"$f":"Q35*C35*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":41.230975204015635},null,{"$f":"'6. UD2 Assumptions'!AC326","v":49.813749634239294},null,{"$f":"AC35*C35*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.8568405893383311},null,{"$f":"AE35+(AG34*'5. UD2 Parameters'!$G$12)","v":63.207388062861149},null,{"$f":"AG34*(1-'5. UD2 Parameters'!$G$12)","v":4.2308920724929528},null,{"$f":"AI35*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.8205947149953019},null,{"$f":"AC35*C35*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.618946863112777},null,{"$f":"'6. UD2 Assumptions'!AE326","v":11.219312980684526},null,{"$f":"AO35*C35*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":4.2072423677566972E-2},null,{"$f":"AQ35+(AS34*'5. UD2 Parameters'!$G$13)","v":0.64400291415857813},null,{"$f":"AS34*(1-'5. UD2 Parameters'!$G$13)","v":2.1440588788548025E-2},null,{"$f":"AU35*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.4293725859032016E-2},null,{"$f":"AO35*C35*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.4024141225855657E-2},null,{"$f":"'6. UD2 Assumptions'!AG326","v":20.755729014266372},null,{"$f":"BA35*C35*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.62267187042799121},null,{"$f":"BC35+BE34*'5. UD2 Parameters'!$G$14","v":8.1035112901104025},null,{"$f":"BE34*(1-'5. UD2 Parameters'!$G$14)","v":0.5424220605760196},null,{"$f":"BG35*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.36161470705067972},null,{"$f":"BA35*C35*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.20755729014266372},null,{"$f":"'6. UD2 Assumptions'!AI326","v":1.6828969471026789},null,{"$f":"BM35*'5. UD2 Parameters'!$C$15*C35*'5. UD2 Parameters'!$C$28","v":2.5243454206540185E-3},null,{"$f":"BO35+(BQ34*'5. UD2 Parameters'!$G$15)","v":3.3172689379860613E-2},null,{"$f":"BQ34*(1-'5. UD2 Parameters'!$G$15)","v":1.5713741968980152E-3},null,{"$f":"BS35*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.04758279793201E-3},null,null,null,{"$f":"'6. UD2 Assumptions'!AM326","v":14.924125000000004},null,{"$f":"BY35*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C35","v":0.33579281250000004},null,{"$f":"CA35+CC34*'5. UD2 Parameters'!$G$16","v":4.0767651359190671},null,{"$f":"CC34*(1-'5. UD2 Parameters'!$G$16)","v":0.1139295686427329},null,{"$f":"CE35*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":7.5953045761821936E-2},null,{"$f":"BY35*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C35","v":0.11193093750000002},null,{"$f":"'6. UD2 Assumptions'!AO326","v":0.18939},null,{"$f":"CK35*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C35","v":2.1306375000000001E-3},null,{"$f":"CM35+CO34*'5. UD2 Parameters'!$G$17","v":1.5864519764875247E-2},null,{"$f":"CO34*(1-'5. UD2 Parameters'!$G$17)","v":2.5449550111441119E-3},null,{"$f":"CQ35*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.6966366740960746E-3},null,null,null,83.837145447227968,null,{"$f":"CW35*'5. UD2 Parameters'!$C$31","v":2095.9286361806994},null,83.835448810553871,null,{"$f":"DA35*'5. UD2 Parameters'!$C$31","v":2095.8862202638466},null,18.308,null,null,65.529145447227961,null,65.527448810553864,null,null,{"$f":"DH35*'5. UD2 Parameters'!$C$31","v":1638.2286361806991},null,{"$f":"DJ35*'5. UD2 Parameters'!$C$31","v":1638.1862202638465},null,null,47.180314685365794,null,1102.8170196838244,null,2029,null,83.837145447227954,2095.928636180699,0,0]
[2030,null,1,null,{"$f":"'6. UD2 Assumptions'!Y327","v":85.827744302236624},null,{"$f":"E36*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C36","v":12.230453563068721},null,{"$f":"G36+(I35*'5. UD2 Parameters'!$G$10)","v":35.676899493248911},null,{"$f":"I35*(1-'5. UD2 Parameters'!$G$10)","v":11.531541180373262},null,{"$f":"K36*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":7.6876941202488407},null,{"$f":"E36*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C36","v":4.0768178543562401},null,{"$f":"'6. UD2 Assumptions'!AA327","v":286.09248100745543},null,{"$f":"Q36*C36*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":126.16678412428783},null,{"$f":"S36+U35*'5. UD2 Parameters'!$G$11","v":729.22824895189535},null,{"$f":"U35*(1-'5. UD2 Parameters'!$G$11)","v":111.75021507692165},null,{"$f":"W36*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":74.500143384614432},null,{"$f":"Q36*C36*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":42.055594708095946},null,{"$f":"'6. UD2 Assumptions'!AC327","v":49.436780718088301},null,{"$f":"AC36*C36*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.8200861200136096},null,{"$f":"AE36+(AG35*'5. UD2 Parameters'!$G$12)","v":63.754264122222352},null,{"$f":"AG35*(1-'5. UD2 Parameters'!$G$12)","v":4.2732100606524064},null,{"$f":"AI36*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.8488067071016041},null,{"$f":"AC36*C36*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.6066953733378697},null,{"$f":"'6. UD2 Assumptions'!AE327","v":11.443699240298217},null,{"$f":"AO36*C36*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":4.2913872151118318E-2},null,{"$f":"AQ36+(AS35*'5. UD2 Parameters'!$G$13)","v":0.66476657414829798},null,{"$f":"AS35*(1-'5. UD2 Parameters'!$G$13)","v":2.2150212161398453E-2},null,{"$f":"AU36*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.4766808107598967E-2},null,{"$f":"AO36*C36*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.4304624050372772E-2},null,{"$f":"'6. UD2 Assumptions'!AG327","v":20.598658632536793},null,{"$f":"BA36*C36*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.61795975897610378},null,{"$f":"BC36+BE35*'5. UD2 Parameters'!$G$14","v":8.1736236054131215},null,{"$f":"BE35*(1-'5. UD2 Parameters'!$G$14)","v":0.54784744367338534},null,{"$f":"BG36*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.36523162911559021},null,{"$f":"BA36*C36*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.20598658632536793},null,{"$f":"'6. UD2 Assumptions'!AI327","v":1.7165548860447326},null,{"$f":"BM36*'5. UD2 Parameters'!$C$15*C36*'5. UD2 Parameters'!$C$28","v":2.5748323290670991E-3},null,{"$f":"BO36+(BQ35*'5. UD2 Parameters'!$G$15)","v":3.412967055701286E-2},null,{"$f":"BQ35*(1-'5. UD2 Parameters'!$G$15)","v":1.6178511519148544E-3},null,{"$f":"BS36*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.0785674346099029E-3},null,null,null,{"$f":"'6. UD2 Assumptions'!AM327","v":15.573000000000002},null,{"$f":"BY36*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C36","v":0.35039250000000005},null,{"$f":"CA36+CC35*'5. UD2 Parameters'!$G$16","v":4.3066710174789353},null,{"$f":"CC35*(1-'5. UD2 Parameters'!$G$16)","v":0.12048661844013166},null,{"$f":"CE36*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":8.0324412293421105E-2},null,{"$f":"BY36*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C36","v":0.11679750000000001},null,{"$f":"'6. UD2 Assumptions'!AO327","v":0.18939},null,{"$f":"CK36*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C36","v":2.1306375000000001E-3},null,{"$f":"CM36+CO35*'5. UD2 Parameters'!$G$17","v":1.5514974657823179E-2},null,{"$f":"CO35*(1-'5. UD2 Parameters'!$G$17)","v":2.4801826070520675E-3},null,{"$f":"CQ36*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.653455071368045E-3},null,null,null,85.499699083987466,null,{"$f":"CW36*'5. UD2 Parameters'!$C$31","v":2137.4924770996868},null,85.498045628916088,null,{"$f":"DA36*'5. UD2 Parameters'!$C$31","v":2137.451140722902},null,18.308,null,null,67.191699083987459,null,67.190045628916096,null,null,{"$f":"DH36*'5. UD2 Parameters'!$C$31","v":1679.7924770996865},null,{"$f":"DJ36*'5. UD2 Parameters'!$C$31","v":1679.7511407229024},null,null,48.076196646165798,null,1150.8932163299901,null,2030,null,85.499699083987437,2137.4924770996859,0,0]
[{"$f":"A36+1","v":2031},null,1,null,{"$f":"'6. UD2 Assumptions'!Y328","v":87.544299188281357},null,{"$f":"E37*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C37","v":12.475062634330094},null,{"$f":"G37+(I36*'5. UD2 Parameters'!$G$10)","v":36.390003545053581},null,{"$f":"I36*(1-'5. UD2 Parameters'!$G$10)","v":11.761958582525423},null,{"$f":"K37*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":7.8413057216836153},null,{"$f":"E37*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C37","v":4.1583542114433643},null,{"$f":"'6. UD2 Assumptions'!AA328","v":291.81433062760453},null,{"$f":"Q37*C37*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":128.69011980677359},null,{"$f":"S37+U36*'5. UD2 Parameters'!$G$11","v":743.91433671567643},null,{"$f":"U36*(1-'5. UD2 Parameters'!$G$11)","v":114.00403204299252},null,{"$f":"W37*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":76.00268802866168},null,{"$f":"Q37*C37*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":42.896706602257865},null,{"$f":"'6. UD2 Assumptions'!AC328","v":49.725161938943806},null,{"$f":"AC37*C37*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.8482032890470208},null,{"$f":"AE37+(AG36*'5. UD2 Parameters'!$G$12)","v":64.292285149258674},null,{"$f":"AG36*(1-'5. UD2 Parameters'!$G$12)","v":4.3101822620107049},null,{"$f":"AI37*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.8734548413404699},null,{"$f":"AC37*C37*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.6160677630156737},null,{"$f":"'6. UD2 Assumptions'!AE328","v":11.672573225104182},null,{"$f":"AO37*C37*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":4.3772149594140684E-2},null,{"$f":"AQ37+(AS36*'5. UD2 Parameters'!$G$13)","v":0.68567435413872435},null,{"$f":"AS36*(1-'5. UD2 Parameters'!$G$13)","v":2.2864369603714289E-2},null,{"$f":"AU37*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.5242913069142858E-2},null,{"$f":"AO37*C37*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.4590716531380228E-2},null,{"$f":"'6. UD2 Assumptions'!AG328","v":20.718817474559923},null,{"$f":"BA37*C37*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.62156452423679776},null,{"$f":"BC37+BE36*'5. UD2 Parameters'!$G$14","v":8.2426006601613668},null,{"$f":"BE36*(1-'5. UD2 Parameters'!$G$14)","v":0.55258746948855186},null,{"$f":"BG37*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.36839164632570121},null,{"$f":"BA37*C37*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.20718817474559925},null,{"$f":"'6. UD2 Assumptions'!AI328","v":1.7508859837656272},null,{"$f":"BM37*'5. UD2 Parameters'!$C$15*C37*'5. UD2 Parameters'!$C$28","v":2.6263289756484412E-3},null,{"$f":"BO37+(BQ36*'5. UD2 Parameters'!$G$15)","v":3.5091475857994749E-2},null,{"$f":"BQ36*(1-'5. UD2 Parameters'!$G$15)","v":1.6645236746665535E-3},null,{"$f":"BS37*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.1096824497777024E-3},null,null,null,{"$f":"'6. UD2 Assumptions'!AM328","v":15.573},null,{"$f":"BY37*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C37","v":0.3503925},null,{"$f":"CA37+CC36*'5. UD2 Parameters'!$G$16","v":4.5297821533752414},null,{"$f":"CC36*(1-'5. UD2 Parameters'!$G$16)","v":0.12728136410369345},null,{"$f":"CE37*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":8.4854242735795629E-2},null,{"$f":"BY37*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C37","v":0.1167975},null,{"$f":"'6. UD2 Assumptions'!AO328","v":0.18939},null,{"$f":"CK37*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C37","v":2.1306375000000001E-3},null,{"$f":"CM37+CO36*'5. UD2 Parameters'!$G$17","v":1.5220075749189932E-2},null,{"$f":"CO36*(1-'5. UD2 Parameters'!$G$17)","v":2.4255364086332456E-3},null,{"$f":"CQ37*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.6170242724221637E-3},null,null,null,87.188664100538602,null,{"$f":"CW37*'5. UD2 Parameters'!$C$31","v":2179.7166025134652},null,87.187047076266182,null,{"$f":"DA37*'5. UD2 Parameters'!$C$31","v":2179.6761769066547},null,18.308,null,null,68.88066410053861,null,68.879047076266176,null,null,{"$f":"DH37*'5. UD2 Parameters'!$C$31","v":1722.0166025134652},null,{"$f":"DJ37*'5. UD2 Parameters'!$C$31","v":1721.9761769066545},null,null,49.009704967993883,null,1199.902921297984,null,2031,null,87.188664100538588,2179.7166025134647,0,0]
[{"$f":"A37+1","v":2032},null,1,null,{"$f":"'6. UD2 Assumptions'!Y329","v":89.295185172046985},null,{"$f":"E38*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C38","v":12.724563887016696},null,{"$f":"G38+(I37*'5. UD2 Parameters'!$G$10)","v":37.117512738574092},null,{"$f":"I37*(1-'5. UD2 Parameters'!$G$10)","v":11.997054693496187},null,{"$f":"K38*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":7.9980364623307914},null,{"$f":"E38*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C38","v":4.2415212956722321},null,{"$f":"'6. UD2 Assumptions'!AA329","v":297.65061724015663},null,{"$f":"Q38*C38*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":131.26392220290907},null,{"$f":"S38+U37*'5. UD2 Parameters'!$G$11","v":758.87827465156067},null,{"$f":"U37*(1-'5. UD2 Parameters'!$G$11)","v":116.29998426702484},null,{"$f":"W38*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":77.533322844683227},null,{"$f":"Q38*C38*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":43.754640734303024},null,{"$f":"'6. UD2 Assumptions'!AC329","v":50.00530369634631},null,{"$f":"AC38*C38*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.8755171103937656},null,{"$f":"AE38+(AG37*'5. UD2 Parameters'!$G$12)","v":64.821246451193531},null,{"$f":"AG37*(1-'5. UD2 Parameters'!$G$12)","v":4.3465558084589091},null,{"$f":"AI38*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.8977038723059394},null,{"$f":"AC38*C38*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.625172370131255},null,{"$f":"'6. UD2 Assumptions'!AE329","v":11.906024689606266},null,{"$f":"AO38*C38*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":4.46475925860235E-2},null,{"$f":"AQ38+(AS37*'5. UD2 Parameters'!$G$13)","v":0.70673846273128438},null,{"$f":"AS37*(1-'5. UD2 Parameters'!$G$13)","v":2.3583483993463383E-2},null,{"$f":"AU38*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.572232266230892E-2},null,{"$f":"AO38*C38*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.4882530862007833E-2},null,{"$f":"'6. UD2 Assumptions'!AG329","v":20.835543206810961},null,{"$f":"BA38*C38*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.62506629620432885},null,{"$f":"BC38+BE37*'5. UD2 Parameters'!$G$14","v":8.3104162116914768},null,{"$f":"BE37*(1-'5. UD2 Parameters'!$G$14)","v":0.55725074467421898},null,{"$f":"BG38*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.3715004964494793},null,{"$f":"BA38*C38*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.20835543206810961},null,{"$f":"'6. UD2 Assumptions'!AI329","v":1.7859037034409397},null,{"$f":"BM38*'5. UD2 Parameters'!$C$15*C38*'5. UD2 Parameters'!$C$28","v":2.6788555551614099E-3},null,{"$f":"BO38+(BQ37*'5. UD2 Parameters'!$G$15)","v":3.6058899940442458E-2},null,{"$f":"BQ37*(1-'5. UD2 Parameters'!$G$15)","v":1.7114314727137044E-3},null,{"$f":"BS38*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.1409543151424694E-3},null,null,null,{"$f":"'6. UD2 Assumptions'!AM329","v":15.573},null,{"$f":"BY38*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C38","v":0.3503925},null,{"$f":"CA38+CC37*'5. UD2 Parameters'!$G$16","v":4.746299358690746},null,{"$f":"CC37*(1-'5. UD2 Parameters'!$G$16)","v":0.13387529468449505},null,{"$f":"CE38*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":8.9250196456330033E-2},null,{"$f":"BY38*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C38","v":0.1167975},null,{"$f":"'6. UD2 Assumptions'!AO329","v":0.18939},null,{"$f":"CK38*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C38","v":2.1306375000000001E-3},null,{"$f":"CM38+CO37*'5. UD2 Parameters'!$G$17","v":1.497127991552339E-2},null,{"$f":"CO37*(1-'5. UD2 Parameters'!$G$17)","v":2.3794333336665408E-3},null,{"$f":"CQ38*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.5862888891110271E-3},null,null,null,88.90826343809232,null,{"$f":"CW38*'5. UD2 Parameters'!$C$31","v":2222.7065859523082},null,88.906677149203219,null,{"$f":"DA38*'5. UD2 Parameters'!$C$31","v":2222.6669287300806},null,18.308,null,null,70.600263438092327,null,70.598677149203212,null,null,{"$f":"DH38*'5. UD2 Parameters'!$C$31","v":1765.0065859523081},null,{"$f":"DJ38*'5. UD2 Parameters'!$C$31","v":1764.9669287300803},null,null,49.961369863036623,null,1249.8642911610207,null,2032,null,88.908263438092305,2222.7065859523077,0,0]
[2033,null,1,null,{"$f":"'6. UD2 Assumptions'!Y330","v":91.081088875487936},null,{"$f":"E39*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C39","v":12.979055164757032},null,{"$f":"G39+(I38*'5. UD2 Parameters'!$G$10)","v":37.859668012406445},null,{"$f":"I38*(1-'5. UD2 Parameters'!$G$10)","v":12.236899890924677},null,{"$f":"K39*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":8.157933260616451},null,{"$f":"E39*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C39","v":4.3263517215856773},null,{"$f":"'6. UD2 Assumptions'!AA330","v":303.60362958495978},null,{"$f":"Q39*C39*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":133.88920064696725},null,{"$f":"S39+U38*'5. UD2 Parameters'!$G$11","v":774.12810104985624},null,{"$f":"U38*(1-'5. UD2 Parameters'!$G$11)","v":118.63937424867164},null,{"$f":"W39*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":79.092916165781091},null,{"$f":"Q39*C39*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":44.629733548989087},null,{"$f":"'6. UD2 Assumptions'!AC330","v":50.276761059269333},null,{"$f":"AC39*C39*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.9019842032787597},null,{"$f":"AE39+(AG38*'5. UD2 Parameters'!$G$12)","v":65.340913792971989},null,{"$f":"AG38*(1-'5. UD2 Parameters'!$G$12)","v":4.3823168615003016},null,{"$f":"AI39*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.9215445743335344},null,{"$f":"AC39*C39*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.6339947344262533},null,{"$f":"'6. UD2 Assumptions'!AE330","v":12.144145183398392},null,{"$f":"AO39*C39*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":4.5540544437743968E-2},null,{"$f":"AQ39+(AS38*'5. UD2 Parameters'!$G$13)","v":0.72797103192861834},null,{"$f":"AS38*(1-'5. UD2 Parameters'!$G$13)","v":2.4307975240409903E-2},null,{"$f":"AU39*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.6205316826939934E-2},null,{"$f":"AO39*C39*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.5180181479247989E-2},null,{"$f":"'6. UD2 Assumptions'!AG330","v":20.948650441362226},null,{"$f":"BA39*C39*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.6284595132408668},null,{"$f":"BC39+BE38*'5. UD2 Parameters'!$G$14","v":8.3770402298682018},null,{"$f":"BE38*(1-'5. UD2 Parameters'!$G$14)","v":0.5618354950641411},null,{"$f":"BG39*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.37455699670942738},null,{"$f":"BA39*C39*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.20948650441362227},null,{"$f":"'6. UD2 Assumptions'!AI330","v":1.8216217775097587},null,{"$f":"BM39*'5. UD2 Parameters'!$C$15*C39*'5. UD2 Parameters'!$C$28","v":2.732432666264638E-3},null,{"$f":"BO39+(BQ38*'5. UD2 Parameters'!$G$15)","v":3.7032719304740551E-2},null,{"$f":"BQ38*(1-'5. UD2 Parameters'!$G$15)","v":1.7586133019665477E-3},null,{"$f":"BS39*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.1724088679776984E-3},null,null,null,{"$f":"'6. UD2 Assumptions'!AM330","v":15.573},null,{"$f":"BY39*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C39","v":0.3503925},null,{"$f":"CA39+CC38*'5. UD2 Parameters'!$G$16","v":4.956417513525583},null,{"$f":"CC38*(1-'5. UD2 Parameters'!$G$16)","v":0.14027434516516291},null,{"$f":"CE39*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":9.3516230110108595E-2},null,{"$f":"BY39*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C39","v":0.1167975},null,{"$f":"'6. UD2 Assumptions'!AO330","v":0.18939},null,{"$f":"CK39*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C39","v":2.1306375000000001E-3},null,{"$f":"CM39+CO38*'5. UD2 Parameters'!$G$17","v":1.4761379624143162E-2},null,{"$f":"CO38*(1-'5. UD2 Parameters'!$G$17)","v":2.3405377913802263E-3},null,{"$f":"CQ39*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.5603585275868175E-3},null,null,null,90.659405311773114,null,{"$f":"CW39*'5. UD2 Parameters'!$C$31","v":2266.4851327943279},null,90.657844953245529,null,{"$f":"DA39*'5. UD2 Parameters'!$C$31","v":2266.4461238311383},null,18.308,null,null,72.351405311773107,null,72.349844953245537,null,null,{"$f":"DH39*'5. UD2 Parameters'!$C$31","v":1808.7851327943276},null,{"$f":"DJ39*'5. UD2 Parameters'!$C$31","v":1808.7461238311384},null,null,50.931544190893888,null,1300.7958353519145,null,2033,null,90.659405311773099,2266.4851327943275,0,0]
[2034,null,1,null,{"$f":"'6. UD2 Assumptions'!Y331","v":92.902710652997712},null,{"$f":"E40*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C40","v":13.238636268052172},null,{"$f":"G40+(I39*'5. UD2 Parameters'!$G$10)","v":38.616730673022481},null,{"$f":"I39*(1-'5. UD2 Parameters'!$G$10)","v":12.481573607436134},null,{"$f":"K40*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":8.3210490716240884},null,{"$f":"E40*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C40","v":4.412878756017391},null,{"$f":"'6. UD2 Assumptions'!AA331","v":309.67570217665906},null,{"$f":"Q40*C40*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":136.56698465990664},null,{"$f":"S40+U39*'5. UD2 Parameters'!$G$11","v":789.67162705424039},null,{"$f":"U39*(1-'5. UD2 Parameters'!$G$11)","v":121.02345865552249},null,{"$f":"W40*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":80.682305770348322},null,{"$f":"Q40*C40*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":45.522328219968877},null,{"$f":"'6. UD2 Assumptions'!AC331","v":50.539074595230751},null,{"$f":"AC40*C40*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.9275597730349983},null,{"$f":"AE40+(AG39*'5. UD2 Parameters'!$G$12)","v":65.851023980609412},null,{"$f":"AG39*(1-'5. UD2 Parameters'!$G$12)","v":4.4174495853975726},null,{"$f":"AI40*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.9449663902650483},null,{"$f":"AC40*C40*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.6425199243449995},null,{"$f":"'6. UD2 Assumptions'!AE331","v":12.387028087066362},null,{"$f":"AO40*C40*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":4.6451355326498855E-2},null,{"$f":"AQ40+(AS39*'5. UD2 Parameters'!$G$13)","v":0.74938412663538267},null,{"$f":"AS39*(1-'5. UD2 Parameters'!$G$13)","v":2.5038260619734621E-2},null,{"$f":"AU40*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.6692173746489746E-2},null,{"$f":"AO40*C40*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.5483785108832953E-2},null,{"$f":"'6. UD2 Assumptions'!AG331","v":21.057947748012815},null,{"$f":"BA40*C40*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.63173843244038441},null,{"$f":"BC40+BE39*'5. UD2 Parameters'!$G$14","v":8.4424389718730009},null,{"$f":"BE39*(1-'5. UD2 Parameters'!$G$14)","v":0.56633969043558607},null,{"$f":"BG40*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.37755979362372405},null,{"$f":"BA40*C40*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.21057947748012815},null,{"$f":"'6. UD2 Assumptions'!AI331","v":1.8580542130599544},null,{"$f":"BM40*'5. UD2 Parameters'!$C$15*C40*'5. UD2 Parameters'!$C$28","v":2.7870813195899316E-3},null,{"$f":"BO40+(BQ39*'5. UD2 Parameters'!$G$15)","v":3.8013693591534774E-2},null,{"$f":"BQ39*(1-'5. UD2 Parameters'!$G$15)","v":1.8061070327957146E-3},null,{"$f":"BS40*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.2040713551971431E-3},null,null,null,{"$f":"'6. UD2 Assumptions'!AM331","v":15.573},null,{"$f":"BY40*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C40","v":0.3503925},null,{"$f":"CA40+CC39*'5. UD2 Parameters'!$G$16","v":5.1603257384025047},null,{"$f":"CC39*(1-'5. UD2 Parameters'!$G$16)","v":0.14648427512307846},null,{"$f":"CE40*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":9.7656183415385636E-2},null,{"$f":"BY40*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C40","v":0.1167975},null,{"$f":"'6. UD2 Assumptions'!AO331","v":0.18939},null,{"$f":"CK40*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C40","v":2.1306375000000001E-3},null,{"$f":"CM40+CO39*'5. UD2 Parameters'!$G$17","v":1.4584294133312338E-2},null,{"$f":"CO39*(1-'5. UD2 Parameters'!$G$17)","v":2.3077229908308257E-3},null,{"$f":"CQ40*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.5384819938872171E-3},null,null,null,92.442971936372146,null,{"$f":"CW40*'5. UD2 Parameters'!$C$31","v":2311.0742984093035},null,92.441433454378256,null,{"$f":"DA40*'5. UD2 Parameters'!$C$31","v":2311.0358363594564},null,18.308,null,null,74.134971936372153,null,74.133433454378263,null,null,{"$f":"DH40*'5. UD2 Parameters'!$C$31","v":1853.3742984093037},null,{"$f":"DJ40*'5. UD2 Parameters'!$C$31","v":1853.3358363594566},null,null,51.920587662920227,null,1352.7164230148348,null,2034,null,92.442971936372146,2311.0742984093035,0,0]
[2035,null,1,null,{"$f":"'6. UD2 Assumptions'!Y332","v":94.760764866057656},null,{"$f":"E41*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C41","v":13.503408993413215},null,{"$f":"G41+(I40*'5. UD2 Parameters'!$G$10)","v":39.388977675899532},null,{"$f":"I40*(1-'5. UD2 Parameters'!$G$10)","v":12.731161990536167},null,{"$f":"K41*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":8.4874413270241114},null,{"$f":"E41*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C41","v":4.5011363311377384},null,{"$f":"'6. UD2 Assumptions'!AA332","v":315.86921622019219},null,{"$f":"Q41*C41*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":139.29832435310476},null,{"$f":"S41+U40*'5. UD2 Parameters'!$G$11","v":805.51649276318835},null,{"$f":"U40*(1-'5. UD2 Parameters'!$G$11)","v":123.45345864415675},null,{"$f":"W41*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":82.302305762771169},null,{"$f":"Q41*C41*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":46.432774784368249},null,{"$f":"'6. UD2 Assumptions'!AC332","v":50.791769968206893},null,{"$f":"AC41*C41*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.9521975719001725},null,{"$f":"AE41+(AG40*'5. UD2 Parameters'!$G$12)","v":66.351285365898789},null,{"$f":"AG40*(1-'5. UD2 Parameters'!$G$12)","v":4.4519361866107987},null,{"$f":"AI41*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.9679574577405323},null,{"$f":"AC41*C41*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.6507325239667241},null,{"$f":"'6. UD2 Assumptions'!AE332","v":12.634768648807688},null,{"$f":"AO41*C41*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":4.7380382433028827E-2},null,{"$f":"AQ41+(AS40*'5. UD2 Parameters'!$G$13)","v":0.77098975396960034},null,{"$f":"AS40*(1-'5. UD2 Parameters'!$G$13)","v":2.5774755098811088E-2},null,{"$f":"AU41*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.7183170065874057E-2},null,{"$f":"AO41*C41*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.5793460811009609E-2},null,{"$f":"'6. UD2 Assumptions'!AG332","v":21.163237486752873},null,{"$f":"BA41*C41*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.63489712460258618},null,{"$f":"BC41+BE40*'5. UD2 Parameters'!$G$14","v":8.5065750469101005},null,{"$f":"BE40*(1-'5. UD2 Parameters'!$G$14)","v":0.57076104956548701},null,{"$f":"BG41*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.38050736637699134},null,{"$f":"BA41*C41*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.21163237486752873},null,{"$f":"'6. UD2 Assumptions'!AI332","v":1.8952152973211531},null,{"$f":"BM41*'5. UD2 Parameters'!$C$15*C41*'5. UD2 Parameters'!$C$28","v":2.8428229459817296E-3},null,{"$f":"BO41+(BQ40*'5. UD2 Parameters'!$G$15)","v":3.9002566824203833E-2},null,{"$f":"BQ40*(1-'5. UD2 Parameters'!$G$15)","v":1.8539497133126706E-3},null,{"$f":"BS41*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.2359664755417802E-3},null,null,null,{"$f":"'6. UD2 Assumptions'!AM332","v":15.573},null,{"$f":"BY41*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C41","v":0.3503925},null,{"$f":"CA41+CC40*'5. UD2 Parameters'!$G$16","v":5.3582075644881177},null,{"$f":"CC40*(1-'5. UD2 Parameters'!$G$16)","v":0.15251067391438672},null,{"$f":"CE41*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.10167378260959115},null,{"$f":"BY41*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C41","v":0.1167975},null,{"$f":"'6. UD2 Assumptions'!AO332","v":0.18939},null,{"$f":"CK41*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C41","v":2.1306375000000001E-3},null,{"$f":"CM41+CO40*'5. UD2 Parameters'!$G$17","v":1.4434893335168668E-2},null,{"$f":"CO40*(1-'5. UD2 Parameters'!$G$17)","v":2.2800382981436693E-3},null,{"$f":"CQ41*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.5200255320957795E-3},null,null,null,94.259824858595906,null,{"$f":"CW41*'5. UD2 Parameters'!$C$31","v":2356.4956214648978},null,94.258304833063818,null,{"$f":"DA41*'5. UD2 Parameters'!$C$31","v":2356.4576208265953},null,18.308,null,null,75.951824858595899,null,75.950304833063825,null,null,{"$f":"DH41*'5. UD2 Parameters'!$C$31","v":1898.7956214648975},null,{"$f":"DJ41*'5. UD2 Parameters'!$C$31","v":1898.7576208265957},null,null,52.928866975151244,null,1405.6452899899862,null,2035,null,94.259824858595906,2356.4956214648978,0,0]
[2036,null,1,null,{"$f":"'6. UD2 Assumptions'!Y333","v":96.655980163378814},null,{"$f":"E42*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C42","v":13.773477173281481},null,{"$f":"G42+(I41*'5. UD2 Parameters'!$G$10)","v":40.176698502287223},null,{"$f":"I41*(1-'5. UD2 Parameters'!$G$10)","v":12.985756346893789},null,{"$f":"K42*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":8.6571708979291913},null,{"$f":"E42*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C42","v":4.5911590577604935},null,{"$f":"'6. UD2 Assumptions'!AA333","v":322.18660054459605},null,{"$f":"Q42*C42*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":142.08429084016683},null,{"$f":"S42+U41*'5. UD2 Parameters'!$G$11","v":821.67021497258429},null,{"$f":"U41*(1-'5. UD2 Parameters'!$G$11)","v":125.93056863077081},null,{"$f":"W42*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":83.953712420513867},null,{"$f":"Q42*C42*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":47.361430280055615},null,{"$f":"'6. UD2 Assumptions'!AC333","v":51.03435752626401},null,{"$f":"AC42*C42*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.9758498588107409},null,{"$f":"AE42+(AG41*'5. UD2 Parameters'!$G$12)","v":66.841378276790763},null,{"$f":"AG41*(1-'5. UD2 Parameters'!$G$12)","v":4.4857569479187722},null,{"$f":"AI42*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.9905046319458481},null,{"$f":"AC42*C42*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.6586166196035803},null,{"$f":"'6. UD2 Assumptions'!AE333","v":12.887464021783842},null,{"$f":"AO42*C42*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":4.8327990081689406E-2},null,{"$f":"AQ42+(AS41*'5. UD2 Parameters'!$G$13)","v":0.7927998723938241},null,{"$f":"AS41*(1-'5. UD2 Parameters'!$G$13)","v":2.651787165746565E-2},null,{"$f":"AU42*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.7678581104977099E-2},null,{"$f":"AO42*C42*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.6109330027229803E-2},null,{"$f":"'6. UD2 Assumptions'!AG333","v":21.264315635943337},null,{"$f":"BA42*C42*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.63792946907830017},null,{"$f":"BC42+BE41*'5. UD2 Parameters'!$G$14","v":8.5694074713834301},null,{"$f":"BE41*(1-'5. UD2 Parameters'!$G$14)","v":0.5750970446049708},null,{"$f":"BG42*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.38339802973664716},null,{"$f":"BA42*C42*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.21264315635943337},null,{"$f":"'6. UD2 Assumptions'!AI333","v":1.9331196032675764},null,{"$f":"BM42*'5. UD2 Parameters'!$C$15*C42*'5. UD2 Parameters'!$C$28","v":2.8996794049013647E-3},null,{"$f":"BO42+(BQ41*'5. UD2 Parameters'!$G$15)","v":4.0000068599139418E-2},null,{"$f":"BQ41*(1-'5. UD2 Parameters'!$G$15)","v":1.9021776299657797E-3},null,{"$f":"BS42*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.2681184199771864E-3},null,null,null,{"$f":"'6. UD2 Assumptions'!AM333","v":15.573},null,{"$f":"BY42*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C42","v":0.3503925},null,{"$f":"CA42+CC41*'5. UD2 Parameters'!$G$16","v":5.5502410987833235},null,{"$f":"CC41*(1-'5. UD2 Parameters'!$G$16)","v":0.15835896570479391},null,{"$f":"CE42*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.10557264380319593},null,{"$f":"BY42*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C42","v":0.1167975},null,{"$f":"'6. UD2 Assumptions'!AO333","v":0.18939},null,{"$f":"CK42*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C42","v":2.1306375000000001E-3},null,{"$f":"CM42+CO41*'5. UD2 Parameters'!$G$17","v":1.4308849138203437E-2},null,{"$f":"CO41*(1-'5. UD2 Parameters'!$G$17)","v":2.256681696965232E-3},null,{"$f":"CQ42*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.5044544646434879E-3},null,null,null,96.110809777918348,null,{"$f":"CW42*'5. UD2 Parameters'!$C$31","v":2402.7702444479587},null,96.109305323453697,null,{"$f":"DA42*'5. UD2 Parameters'!$C$31","v":2402.7326330863425},null,18.308,null,null,77.802809777918355,null,77.801305323453704,null,null,{"$f":"DH42*'5. UD2 Parameters'!$C$31","v":1945.0702444479589},null,{"$f":"DJ42*'5. UD2 Parameters'!$C$31","v":1945.0326330863427},null,null,53.95675594380635,null,1459.6020459337926,null,2036,null,96.110809777918348,2402.7702444479587,0,0]
[2037,null,1,null,{"$f":"'6. UD2 Assumptions'!Y334","v":98.589099766646399},null,{"$f":"E43*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C43","v":14.048946716747112},null,{"$f":"G43+(I42*'5. UD2 Parameters'!$G$10)","v":40.980193106360282},null,{"$f":"I42*(1-'5. UD2 Parameters'!$G$10)","v":13.24545211267405},null,{"$f":"K43*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":8.8303014084493654},null,{"$f":"E43*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C43","v":4.6829822389157041},null,{"$f":"'6. UD2 Assumptions'!AA334","v":328.630332555488},null,{"$f":"Q43*C43*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":144.92597665697019},null,{"$f":"S43+U42*'5. UD2 Parameters'!$G$11","v":838.14022787452666},null,{"$f":"U42*(1-'5. UD2 Parameters'!$G$11)","v":128.4559637550278},null,{"$f":"W43*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":85.637309170018526},null,{"$f":"Q43*C43*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":48.308658885656733},null,{"$f":"'6. UD2 Assumptions'!AC334","v":51.266331878656118},null,{"$f":"AC43*C43*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.9984673581689716},null,{"$f":"AE43+(AG42*'5. UD2 Parameters'!$G$12)","v":67.320955377444378},null,{"$f":"AG42*(1-'5. UD2 Parameters'!$G$12)","v":4.5188902575153529},null,{"$f":"AI43*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.0125935050102353},null,{"$f":"AC43*C43*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.6661557860563239},null,{"$f":"'6. UD2 Assumptions'!AE334","v":13.145213302219521},null,{"$f":"AO43*C43*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":4.9294549883323206E-2},null,{"$f":"AQ43+(AS42*'5. UD2 Parameters'!$G$13)","v":0.81482640067510725},null,{"$f":"AS42*(1-'5. UD2 Parameters'!$G$13)","v":2.7268021602040005E-2},null,{"$f":"AU43*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.817868106802667E-2},null,{"$f":"AO43*C43*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.6431516627774402E-2},null,{"$f":"'6. UD2 Assumptions'!AG334","v":21.360971616106717},null,{"$f":"BA43*C43*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.64082914848320149},null,{"$f":"BC43+BE42*'5. UD2 Parameters'!$G$14","v":8.6308917150569702},null,{"$f":"BE42*(1-'5. UD2 Parameters'!$G$14)","v":0.57934490480966061},null,{"$f":"BG43*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.38622993653977372},null,{"$f":"BA43*C43*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.21360971616106716},null,{"$f":"'6. UD2 Assumptions'!AI334","v":1.9717819953329281},null,{"$f":"BM43*'5. UD2 Parameters'!$C$15*C43*'5. UD2 Parameters'!$C$28","v":2.9576729929993925E-3},null,{"$f":"BO43+(BQ42*'5. UD2 Parameters'!$G$15)","v":4.1006915226547862E-2},null,{"$f":"BQ42*(1-'5. UD2 Parameters'!$G$15)","v":1.9508263655909476E-3},null,{"$f":"BS43*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.300550910393965E-3},null,null,null,{"$f":"'6. UD2 Assumptions'!AM334","v":15.573000000000002},null,{"$f":"BY43*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C43","v":0.35039250000000005},null,{"$f":"CA43+CC42*'5. UD2 Parameters'!$G$16","v":5.7365991844316406},null,{"$f":"CC42*(1-'5. UD2 Parameters'!$G$16)","v":0.16403441435168298},null,{"$f":"CE43*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.10935627623445532},null,{"$f":"BY43*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C43","v":0.11679750000000001},null,{"$f":"'6. UD2 Assumptions'!AO334","v":0.18938999999999998},null,{"$f":"CK43*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C43","v":2.1306374999999996E-3},null,{"$f":"CM43+CO42*'5. UD2 Parameters'!$G$17","v":1.4202510083887725E-2},null,{"$f":"CO42*(1-'5. UD2 Parameters'!$G$17)","v":2.2369765543157113E-3},null,{"$f":"CQ43*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.4913177028771409E-3},null,null,null,97.996760845933665,null,{"$f":"CW43*'5. UD2 Parameters'!$C$31","v":2449.9190211483415},null,97.995269528230779,null,{"$f":"DA43*'5. UD2 Parameters'!$C$31","v":2449.8817382057696},null,18.308,null,null,79.688760845933672,null,79.687269528230786,null,null,{"$f":"DH43*'5. UD2 Parameters'!$C$31","v":1992.2190211483419},null,{"$f":"DJ43*'5. UD2 Parameters'!$C$31","v":1992.1817382057698},null,null,55.004635643417608,null,1514.6066815772103,null,2037,null,97.996760845933665,2449.9190211483415,0,0]
[2038,null,1,null,{"$f":"'6. UD2 Assumptions'!Y335","v":100.56088176197933},null,{"$f":"E44*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C44","v":14.329925651082053},null,{"$f":"G44+(I43*'5. UD2 Parameters'!$G$10)","v":41.799770580686868},null,{"$f":"I43*(1-'5. UD2 Parameters'!$G$10)","v":13.510348176755468},null,{"$f":"K44*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":9.0068987845036439},null,{"$f":"E44*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C44","v":4.7766418836940181},null,{"$f":"'6. UD2 Assumptions'!AA335","v":335.20293920659776},null,{"$f":"Q44*C44*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":147.82449619010961},null,{"$f":"S44+U43*'5. UD2 Parameters'!$G$11","v":854.93391782192339},null,{"$f":"U43*(1-'5. UD2 Parameters'!$G$11)","v":131.03080624271288},null,{"$f":"W44*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":87.353870828475252},null,{"$f":"Q44*C44*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":49.274832063369871},null,{"$f":"'6. UD2 Assumptions'!AC335","v":51.487171462133404},null,{"$f":"AC44*C44*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":5.0199992175580066},null,{"$f":"AE44+(AG43*'5. UD2 Parameters'!$G$12)","v":67.789641961651256},null,{"$f":"AG43*(1-'5. UD2 Parameters'!$G$12)","v":4.5513126333511247},null,{"$f":"AI44*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.0342084222340828},null,{"$f":"AC44*C44*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.6733330725193356},null,{"$f":"'6. UD2 Assumptions'!AE335","v":13.408117568263911},null,{"$f":"AO44*C44*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":5.0280440880989666E-2},null,{"$f":"AQ44+(AS43*'5. UD2 Parameters'!$G$13)","v":0.83708122668253127},null,{"$f":"AS43*(1-'5. UD2 Parameters'!$G$13)","v":2.8025614873565679E-2},null,{"$f":"AU44*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.8683743249043785E-2},null,{"$f":"AO44*C44*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.6760146960329889E-2},null,{"$f":"'6. UD2 Assumptions'!AG335","v":21.452988109222254},null,{"$f":"BA44*C44*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.64358964327666768},null,{"$f":"BC44+BE43*'5. UD2 Parameters'!$G$14","v":8.6909797386732368},null,{"$f":"BE43*(1-'5. UD2 Parameters'!$G$14)","v":0.58350161966040048},null,{"$f":"BG44*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.38900107977360032},null,{"$f":"BA44*C44*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.21452988109222254},null,{"$f":"'6. UD2 Assumptions'!AI335","v":2.0112176352395865},null,{"$f":"BM44*'5. UD2 Parameters'!$C$15*C44*'5. UD2 Parameters'!$C$28","v":3.01682645285938E-3},null,{"$f":"BO44+(BQ43*'5. UD2 Parameters'!$G$15)","v":4.202381082435807E-2},null,{"$f":"BQ43*(1-'5. UD2 Parameters'!$G$15)","v":1.9999308550491725E-3},null,{"$f":"BS44*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.3332872366994483E-3},null,null,null,{"$f":"'6. UD2 Assumptions'!AM335","v":15.573},null,{"$f":"BY44*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C44","v":0.3503925},null,{"$f":"CA44+CC43*'5. UD2 Parameters'!$G$16","v":5.9174495562897},null,{"$f":"CC43*(1-'5. UD2 Parameters'!$G$16)","v":0.16954212814194042},null,{"$f":"CE44*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.11302808542796028},null,{"$f":"BY44*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C44","v":0.1167975},null,{"$f":"'6. UD2 Assumptions'!AO335","v":0.18939},null,{"$f":"CK44*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C44","v":2.1306375000000001E-3},null,{"$f":"CM44+CO43*'5. UD2 Parameters'!$G$17","v":1.4112795565131429E-2},null,{"$f":"CO43*(1-'5. UD2 Parameters'!$G$17)","v":2.2203520187562974E-3},null,{"$f":"CQ44*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.4802346791708649E-3},null,null,null,99.91850446557946,null,{"$f":"CW44*'5. UD2 Parameters'!$C$31","v":2497.9626116394866},null,99.917024230900282,null,{"$f":"DA44*'5. UD2 Parameters'!$C$31","v":2497.925605772507},null,18.308,null,null,81.610504465579453,null,81.609024230900275,null,null,{"$f":"DH44*'5. UD2 Parameters'!$C$31","v":2040.2626116394863},null,{"$f":"DJ44*'5. UD2 Parameters'!$C$31","v":2040.2256057725069},null,null,56.072894547635777,null,1570.6795761248461,null,2038,null,99.91850446557946,2497.9626116394866,0,0]
[2039,null,1,null,{"$f":"'6. UD2 Assumptions'!Y336","v":102.57209939721892},null,{"$f":"E45*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C45","v":14.616524164103698},null,{"$f":"G45+(I44*'5. UD2 Parameters'!$G$10)","v":42.63574830402888},null,{"$f":"I44*(1-'5. UD2 Parameters'!$G$10)","v":13.780546440761684},null,{"$f":"K45*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":9.1870309605077889},null,{"$f":"E45*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C45","v":4.872174721367899},null,{"$f":"'6. UD2 Assumptions'!AA336","v":341.90699799072974},null,{"$f":"Q45*C45*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":150.78098611391181},null,{"$f":"S45+U44*'5. UD2 Parameters'!$G$11","v":872.05865309517253},null,{"$f":"U44*(1-'5. UD2 Parameters'!$G$11)","v":133.65625084066261},null,{"$f":"W45*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":89.104167227108405},null,{"$f":"Q45*C45*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":50.260328704637267},null,{"$f":"'6. UD2 Assumptions'!AC336","v":51.696338096198325},null,{"$f":"AC45*C45*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":5.040392964379337},null,{"$f":"AE45+(AG44*'5. UD2 Parameters'!$G$12)","v":68.247036183059919},null,{"$f":"AG44*(1-'5. UD2 Parameters'!$G$12)","v":4.5829987429706804},null,{"$f":"AI45*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.0553324953137868},null,{"$f":"AC45*C45*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.6801309881264457},null,{"$f":"'6. UD2 Assumptions'!AE336","v":13.67627991962919},null,{"$f":"AO45*C45*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":5.1286049698609462E-2},null,{"$f":"AQ45+(AS44*'5. UD2 Parameters'!$G$13)","v":0.85957621603078949},null,{"$f":"AS44*(1-'5. UD2 Parameters'!$G$13)","v":2.8791060350351314E-2},null,{"$f":"AU45*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.9194040233567543E-2},null,{"$f":"AO45*C45*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.7095349899536486E-2},null,{"$f":"'6. UD2 Assumptions'!AG336","v":21.540140873415968},null,{"$f":"BA45*C45*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.64620422620247908},null,{"$f":"BC45+BE44*'5. UD2 Parameters'!$G$14","v":8.7496200234692196},null,{"$f":"BE44*(1-'5. UD2 Parameters'!$G$14)","v":0.58756394140649748},null,{"$f":"BG45*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.39170929427099832},null,{"$f":"BA45*C45*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.21540140873415969},null,{"$f":"'6. UD2 Assumptions'!AI336","v":2.0514419879443784},null,{"$f":"BM45*'5. UD2 Parameters'!$C$15*C45*'5. UD2 Parameters'!$C$28","v":3.0771629819165676E-3},null,{"$f":"BO45+(BQ44*'5. UD2 Parameters'!$G$15)","v":4.3051448367697573E-2},null,{"$f":"BQ44*(1-'5. UD2 Parameters'!$G$15)","v":2.049525438577067E-3},null,{"$f":"BS45*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.3663502923847112E-3},null,null,null,{"$f":"'6. UD2 Assumptions'!AM336","v":15.573},null,{"$f":"BY45*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C45","v":0.3503925},null,{"$f":"CA45+CC44*'5. UD2 Parameters'!$G$16","v":6.0929549918999406},null,{"$f":"CC44*(1-'5. UD2 Parameters'!$G$16)","v":0.17488706438975923},null,{"$f":"CE45*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.11659137625983948},null,{"$f":"BY45*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C45","v":0.1167975},null,{"$f":"'6. UD2 Assumptions'!AO336","v":0.18939000000000003},null,{"$f":"CK45*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C45","v":2.1306375000000001E-3},null,{"$f":"CM45+CO44*'5. UD2 Parameters'!$G$17","v":1.4037106582118864E-2},null,{"$f":"CO44*(1-'5. UD2 Parameters'!$G$17)","v":2.2063264830125646E-3},null,{"$f":"CQ45*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.4708843220083763E-3},null,null,null,101.87686262830877,null,{"$f":"CW45*'5. UD2 Parameters'!$C$31","v":2546.9215657077193},null,101.87539174398677,null,{"$f":"DA45*'5. UD2 Parameters'!$C$31","v":2546.8847935996691},null,18.308,null,null,83.568862628308779,null,83.567391743986775,null,null,{"$f":"DH45*'5. UD2 Parameters'!$C$31","v":2089.2215657077195},null,{"$f":"DJ45*'5. UD2 Parameters'!$C$31","v":2089.1847935996693},null,null,57.161928672765306,null,1627.8415047976114,null,2039,null,101.87686262830877,2546.9215657077193,0,0]
[2040,null,1,null,{"$f":"'6. UD2 Assumptions'!Y337","v":104.62354138516331},null,{"$f":"E46*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C46","v":14.90885464738577},null,{"$f":"G46+(I45*'5. UD2 Parameters'!$G$10)","v":43.488451413306336},null,{"$f":"I45*(1-'5. UD2 Parameters'!$G$10)","v":14.05615153810831},null,{"$f":"K46*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":9.3707676920722065},null,{"$f":"E46*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C46","v":4.9696182157952569},null,{"$f":"'6. UD2 Assumptions'!AA337","v":348.74513795054435},null,{"$f":"Q46*C46*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":153.79660583619005},null,{"$f":"S46+U45*'5. UD2 Parameters'!$G$11","v":889.52180946101817},null,{"$f":"U45*(1-'5. UD2 Parameters'!$G$11)","v":136.33344947034439},null,{"$f":"W46*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":90.888966313562918},null,{"$f":"Q46*C46*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":51.265535278730013},null,{"$f":"'6. UD2 Assumptions'!AC337","v":51.893276527040982},null,{"$f":"AC46*C46*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":5.0595944613864958},null,{"$f":"AE46+(AG45*'5. UD2 Parameters'!$G$12)","v":68.6927092253692},null,{"$f":"AG45*(1-'5. UD2 Parameters'!$G$12)","v":4.6139214190772133},null,{"$f":"AI46*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.0759476127181422},null,{"$f":"AC46*C46*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.6865314871288319},null,{"$f":"'6. UD2 Assumptions'!AE337","v":13.949805518021774},null,{"$f":"AO46*C46*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":5.2311770692581652E-2},null,{"$f":"AQ46+(AS45*'5. UD2 Parameters'!$G$13)","v":0.88232322057809598},null,{"$f":"AS45*(1-'5. UD2 Parameters'!$G$13)","v":2.9564766145275131E-2},null,{"$f":"AU46*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.9709844096850088E-2},null,{"$f":"AO46*C46*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.7437256897527217E-2},null,{"$f":"'6. UD2 Assumptions'!AG337","v":21.622198552933746},null,{"$f":"BA46*C46*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.6486659565880124},null,{"$f":"BC46+BE45*'5. UD2 Parameters'!$G$14","v":8.8067575929960498},null,{"$f":"BE45*(1-'5. UD2 Parameters'!$G$14)","v":0.59152838706118116},null,{"$f":"BG46*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.39435225804078744},null,{"$f":"BA46*C46*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.21622198552933747},null,{"$f":"'6. UD2 Assumptions'!AI337","v":2.092470827703266},null,{"$f":"BM46*'5. UD2 Parameters'!$C$15*C46*'5. UD2 Parameters'!$C$28","v":3.1387062415548991E-3},null,{"$f":"BO46+(BQ45*'5. UD2 Parameters'!$G$15)","v":4.4090510696282066E-2},null,{"$f":"BQ45*(1-'5. UD2 Parameters'!$G$15)","v":2.0996439129704067E-3},null,{"$f":"BS46*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.3997626086469377E-3},null,null,null,{"$f":"'6. UD2 Assumptions'!AM337","v":15.573},null,{"$f":"BY46*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C46","v":0.3503925},null,{"$f":"CA46+CC45*'5. UD2 Parameters'!$G$16","v":6.2632734580013842},null,{"$f":"CC45*(1-'5. UD2 Parameters'!$G$16)","v":0.18007403389855656},null,{"$f":"CE46*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.12004935593237104},null,{"$f":"BY46*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C46","v":0.1167975},null,{"$f":"'6. UD2 Assumptions'!AO337","v":0.18939},null,{"$f":"CK46*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C46","v":2.1306375000000001E-3},null,{"$f":"CM46+CO45*'5. UD2 Parameters'!$G$17","v":1.3973250450147204E-2},null,{"$f":"CO45*(1-'5. UD2 Parameters'!$G$17)","v":2.1944936319716621E-3},null,{"$f":"CQ46*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.4629957546477747E-3},null,null,null,103.87265583478657,null,{"$f":"CW46*'5. UD2 Parameters'!$C$31","v":2596.8163958696641},null,103.87119283903192,null,{"$f":"DA46*'5. UD2 Parameters'!$C$31","v":2596.779820975798},null,18.308,null,null,85.564655834786578,null,85.563192839031927,null,null,{"$f":"DH46*'5. UD2 Parameters'!$C$31","v":2139.1163958696643},null,{"$f":"DJ46*'5. UD2 Parameters'!$C$31","v":2139.0798209757982},null,null,58.272141724080967,null,1686.1136465216923,null,2040,null,103.87265583478657,2596.8163958696641,0,0]
[2041,null,1,null,{"$f":"'6. UD2 Assumptions'!Y338","v":106.71601221286657},null,{"$f":"E47*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C47","v":15.207031740333488},null,{"$f":"G47+(I46*'5. UD2 Parameters'!$G$10)","v":44.358212493719655},null,{"$f":"I46*(1-'5. UD2 Parameters'!$G$10)","v":14.337270659920168},null,{"$f":"K47*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":9.5581804399467778},null,{"$f":"E47*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C47","v":5.0690105801111622},null,{"$f":"'6. UD2 Assumptions'!AA338","v":355.72004070955524},null,{"$f":"Q47*C47*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":156.87253795291386},null,{"$f":"S47+U46*'5. UD2 Parameters'!$G$11","v":907.33079219032709},null,{"$f":"U46*(1-'5. UD2 Parameters'!$G$11)","v":139.06355522360491},null,{"$f":"W47*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":92.709036815736596},null,{"$f":"Q47*C47*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":52.290845984304617},null,{"$f":"'6. UD2 Assumptions'!AC338","v":52.077413959878875},null,{"$f":"AC47*C47*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":5.0775478610881901},null,{"$f":"AE47+(AG46*'5. UD2 Parameters'!$G$12)","v":69.126205415418752},null,{"$f":"AG46*(1-'5. UD2 Parameters'!$G$12)","v":4.6440516710386381},null,{"$f":"AI47*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.0960344473590919},null,{"$f":"AC47*C47*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.6925159536960634},null,{"$f":"'6. UD2 Assumptions'!AE338","v":14.228801628382209},null,{"$f":"AO47*C47*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":5.3358006106433285E-2},null,{"$f":"AQ47+(AS46*'5. UD2 Parameters'!$G$13)","v":0.90533408678646221},null,{"$f":"AS46*(1-'5. UD2 Parameters'!$G$13)","v":3.0347139898066981E-2},null,{"$f":"AU47*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.023142659871132E-2},null,{"$f":"AO47*C47*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.7786002035477762E-2},null,{"$f":"'6. UD2 Assumptions'!AG338","v":21.698922483282864},null,{"$f":"BA47*C47*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.65096767449848592},null,{"$f":"BC47+BE46*'5. UD2 Parameters'!$G$14","v":8.862334027617786},null,{"$f":"BE46*(1-'5. UD2 Parameters'!$G$14)","v":0.59539123987674847},null,{"$f":"BG47*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.39692749325116561},null,{"$f":"BA47*C47*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.21698922483282865},null,{"$f":"'6. UD2 Assumptions'!AI338","v":2.1343202442573315},null,{"$f":"BM47*'5. UD2 Parameters'!$C$15*C47*'5. UD2 Parameters'!$C$28","v":3.2014803663859975E-3},null,{"$f":"BO47+(BQ46*'5. UD2 Parameters'!$G$15)","v":4.5141671481952965E-2},null,{"$f":"BQ46*(1-'5. UD2 Parameters'!$G$15)","v":2.1503195807151009E-3},null,{"$f":"BS47*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.4335463871434006E-3},null,null,null,{"$f":"'6. UD2 Assumptions'!AM338","v":15.572999999999999},null,{"$f":"BY47*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C47","v":0.35039249999999994},null,{"$f":"CA47+CC46*'5. UD2 Parameters'!$G$16","v":6.4285582527103626},null,{"$f":"CC46*(1-'5. UD2 Parameters'!$G$16)","v":0.18510770529102122},null,{"$f":"CE47*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.1234051368606808},null,{"$f":"BY47*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C47","v":0.11679749999999998},null,{"$f":"'6. UD2 Assumptions'!AO338","v":0.18939000000000003},null,{"$f":"CK47*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C47","v":2.1306375000000001E-3},null,{"$f":"CM47+CO46*'5. UD2 Parameters'!$G$17","v":1.3919377278278775E-2},null,{"$f":"CO46*(1-'5. UD2 Parameters'!$G$17)","v":2.184510671868427E-3},null,{"$f":"CQ47*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.4563404479122845E-3},null,null,null,105.90670564658808,null,{"$f":"CW47*'5. UD2 Parameters'!$C$31","v":2647.6676411647022},null,105.90524930614016,null,{"$f":"DA47*'5. UD2 Parameters'!$C$31","v":2647.631232653504},null,18.308,null,null,87.598705646588087,null,87.597249306140156,null,null,{"$f":"DH47*'5. UD2 Parameters'!$C$31","v":2189.9676411647024},null,{"$f":"DJ47*'5. UD2 Parameters'!$C$31","v":2189.9312326535037},null,null,59.40394524498015,null,1745.5175917666725,null,2041,null,105.90670564658808,2647.6676411647022,0,0]
[2042,null,1,null,{"$f":"'6. UD2 Assumptions'!Y339","v":108.85033245712388},null,{"$f":"E48*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C48","v":15.511172375140156},null,{"$f":"G48+(I47*'5. UD2 Parameters'!$G$10)","v":45.245371415988984},null,{"$f":"I47*(1-'5. UD2 Parameters'!$G$10)","v":14.624013452870825},null,{"$f":"K48*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":9.7493423019138827},null,{"$f":"E48*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C48","v":5.1703907917133849},null,{"$f":"'6. UD2 Assumptions'!AA339","v":362.83444152374631},null,{"$f":"Q48*C48*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":160.00998871197211},null,{"$f":"S48+U47*'5. UD2 Parameters'!$G$11","v":925.49305509747603},null,{"$f":"U47*(1-'5. UD2 Parameters'!$G$11)","v":141.84772580482326},null,{"$f":"W48*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":94.565150536548828},null,{"$f":"Q48*C48*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":53.336662903990707},null,{"$f":"'6. UD2 Assumptions'!AC339","v":52.248159579419458},null,{"$f":"AC48*C48*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":5.0941955589933974},null,{"$f":"AE48+(AG47*'5. UD2 Parameters'!$G$12)","v":69.54704228187893},null,{"$f":"AG47*(1-'5. UD2 Parameters'!$G$12)","v":4.6733586925332142},null,{"$f":"AI48*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.1155724616888092},null,{"$f":"AC48*C48*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.6980651863311325},null,{"$f":"'6. UD2 Assumptions'!AE339","v":14.513377660949853},null,{"$f":"AO48*C48*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":5.4425166228561944E-2},null,{"$f":"AQ48+(AS47*'5. UD2 Parameters'!$G$13)","v":0.92862066395216758},null,{"$f":"AS47*(1-'5. UD2 Parameters'!$G$13)","v":3.1138589062856565E-2},null,{"$f":"AU48*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.0759059375237709E-2},null,{"$f":"AO48*C48*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.8141722076187316E-2},null,{"$f":"'6. UD2 Assumptions'!AG339","v":21.770066491424775},null,{"$f":"BA48*C48*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.65310199474274322},null,{"$f":"BC48+BE47*'5. UD2 Parameters'!$G$14","v":8.9162874720357586},null,{"$f":"BE47*(1-'5. UD2 Parameters'!$G$14)","v":0.59914855032477088},null,{"$f":"BG48*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.39943236688318057},null,{"$f":"BA48*C48*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.21770066491424775},null,{"$f":"'6. UD2 Assumptions'!AI339","v":2.177006649142478},null,{"$f":"BM48*'5. UD2 Parameters'!$C$15*C48*'5. UD2 Parameters'!$C$28","v":3.2655099737137171E-3},null,{"$f":"BO48+(BQ47*'5. UD2 Parameters'!$G$15)","v":4.6205596158492124E-2},null,{"$f":"BQ47*(1-'5. UD2 Parameters'!$G$15)","v":2.2015852971745522E-3},null,{"$f":"BS48*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.4677235314497013E-3},null,null,null,{"$f":"'6. UD2 Assumptions'!AM339","v":15.572999999999999},null,{"$f":"BY48*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C48","v":0.35039249999999994},null,{"$f":"CA48+CC47*'5. UD2 Parameters'!$G$16","v":6.5889581434991733},null,{"$f":"CC47*(1-'5. UD2 Parameters'!$G$16)","v":0.18999260921118946},null,{"$f":"CE48*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.12666173947412629},null,{"$f":"BY48*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C48","v":0.11679749999999998},null,{"$f":"'6. UD2 Assumptions'!AO339","v":0.18938999999999998},null,{"$f":"CK48*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C48","v":2.1306374999999996E-3},null,{"$f":"CM48+CO47*'5. UD2 Parameters'!$G$17","v":1.3873926378614933E-2},null,{"$f":"CO47*(1-'5. UD2 Parameters'!$G$17)","v":2.1760883996638416E-3},null,{"$f":"CQ48*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.4507255997758942E-3},null,null,null,107.9798369150153,null,{"$f":"CW48*'5. UD2 Parameters'!$C$31","v":2699.4959228753823},null,107.97838618941552,null,{"$f":"DA48*'5. UD2 Parameters'!$C$31","v":2699.4596547353881},null,18.308,null,null,89.671836915015291,null,89.670386189415524,null,null,{"$f":"DH48*'5. UD2 Parameters'!$C$31","v":2241.7959228753821},null,{"$f":"DJ48*'5. UD2 Parameters'!$C$31","v":2241.7596547353883},null,null,60.557758769025661,null,1806.0753505356981,null,2042,null,107.9798369150153,2699.4959228753823,0,0]
[2043,null,1,null,{"$f":"'6. UD2 Assumptions'!Y340","v":111.0273391062664},null,{"$f":"E49*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C49","v":15.821395822642963},null,{"$f":"G49+(I48*'5. UD2 Parameters'!$G$10)","v":46.150275273108299},null,{"$f":"I48*(1-'5. UD2 Parameters'!$G$10)","v":14.916491965523649},null,{"$f":"K49*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":9.9443279770157655},null,{"$f":"E49*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C49","v":5.2737986075476542},null,{"$f":"'6. UD2 Assumptions'!AA340","v":370.09113035422132},null,{"$f":"Q49*C49*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":163.21018848621159},null,{"$f":"S49+U48*'5. UD2 Parameters'!$G$11","v":944.01611707625057},null,{"$f":"U48*(1-'5. UD2 Parameters'!$G$11)","v":144.68712650743709},null,{"$f":"W49*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":96.458084338291386},null,{"$f":"Q49*C49*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":54.403396162070528},null,{"$f":"'6. UD2 Assumptions'!AC340","v":52.404904058157733},null,{"$f":"AC49*C49*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":5.1094781456703791},null,{"$f":"AE49+(AG48*'5. UD2 Parameters'!$G$12)","v":69.954710562031977},null,{"$f":"AG48*(1-'5. UD2 Parameters'!$G$12)","v":4.7018098655173368},null,{"$f":"AI49*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.1345399103448912},null,{"$f":"AC49*C49*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.7031593818901263},null,{"$f":"'6. UD2 Assumptions'!AE340","v":14.803645214168853},null,{"$f":"AO49*C49*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":5.5513669553133201E-2},null,{"$f":"AQ49+(AS48*'5. UD2 Parameters'!$G$13)","v":0.95219481231404368},null,{"$f":"AS48*(1-'5. UD2 Parameters'!$G$13)","v":3.1939521191257057E-2},null,{"$f":"AU49*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.1293014127504704E-2},null,{"$f":"AO49*C49*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.8504556517711067E-2},null,{"$f":"'6. UD2 Assumptions'!AG340","v":21.835376690899054},null,{"$f":"BA49*C49*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.65506130072697166},null,{"$f":"BC49+BE48*'5. UD2 Parameters'!$G$14","v":8.9685526361579448},null,{"$f":"BE48*(1-'5. UD2 Parameters'!$G$14)","v":0.6027961366047867},null,{"$f":"BG49*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.40186409106985777},null,{"$f":"BA49*C49*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.21835376690899055},null,{"$f":"'6. UD2 Assumptions'!AI340","v":2.2205467821253282},null,{"$f":"BM49*'5. UD2 Parameters'!$C$15*C49*'5. UD2 Parameters'!$C$28","v":3.3308201731879926E-3},null,{"$f":"BO49+(BQ48*'5. UD2 Parameters'!$G$15)","v":4.7282942815742857E-2},null,{"$f":"BQ48*(1-'5. UD2 Parameters'!$G$15)","v":2.2534735159372584E-3},null,{"$f":"BS49*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.5023156772915056E-3},null,null,null,{"$f":"'6. UD2 Assumptions'!AM340","v":15.573000000000002},null,{"$f":"BY49*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C49","v":0.35039250000000005},null,{"$f":"CA49+CC48*'5. UD2 Parameters'!$G$16","v":6.744617501096843},null,{"$f":"CC48*(1-'5. UD2 Parameters'!$G$16)","v":0.19473314240233031},null,{"$f":"CE49*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.12982209493488686},null,{"$f":"BY49*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C49","v":0.11679750000000001},null,{"$f":"'6. UD2 Assumptions'!AO340","v":0.18939},null,{"$f":"CK49*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C49","v":2.1306375000000001E-3},null,{"$f":"CM49+CO48*'5. UD2 Parameters'!$G$17","v":1.3835581053685896E-2},null,{"$f":"CO48*(1-'5. UD2 Parameters'!$G$17)","v":2.1689828249290355E-3},null,{"$f":"CQ49*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.4459885499526902E-3},null,null,null,110.09287973001153,null,{"$f":"CW49*'5. UD2 Parameters'!$C$31","v":2752.3219932502884},null,110.09143374146157,null,{"$f":"DA49*'5. UD2 Parameters'!$C$31","v":2752.2858435365392},null,18.308,null,null,91.784879730011539,null,91.783433741461579,null,null,{"$f":"DH49*'5. UD2 Parameters'!$C$31","v":2294.6219932502886},null,{"$f":"DJ49*'5. UD2 Parameters'!$C$31","v":2294.5858435365394},null,null,61.734009974935013,null,1867.809360510633,null,2043,null,110.09287973001153,2752.3219932502884,0,0]
[{"$f":"A49+1","v":2044},null,1,null,{"$f":"'6. UD2 Assumptions'!Y341","v":113.24788588839174},null,{"$f":"E50*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C50","v":16.137823739095822},null,{"$f":"G50+(I49*'5. UD2 Parameters'!$G$10)","v":47.073278384723203},null,{"$f":"I49*(1-'5. UD2 Parameters'!$G$10)","v":15.214820627480917},null,{"$f":"K50*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":10.143213751653944},null,{"$f":"E50*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C50","v":5.3792745796986079},null,{"$f":"'6. UD2 Assumptions'!AA341","v":377.49295296130578},null,{"$f":"Q50*C50*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":166.47439225593584},null,{"$f":"S50+U49*'5. UD2 Parameters'!$G$11","v":962.90757653310106},null,{"$f":"U49*(1-'5. UD2 Parameters'!$G$11)","v":147.58293279908534},null,{"$f":"W50*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":98.388621866056894},null,{"$f":"Q50*C50*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":55.491464085311947},null,{"$f":"'6. UD2 Assumptions'!AC341","v":52.547019052213749},null,{"$f":"AC50*C50*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":5.1233343575908412},null,{"$f":"AE50+(AG49*'5. UD2 Parameters'!$G$12)","v":70.34867415893882},null,{"$f":"AG49*(1-'5. UD2 Parameters'!$G$12)","v":4.7293707606839961},null,{"$f":"AI50*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.1529138404559971},null,{"$f":"AC50*C50*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.707778119196947},null,{"$f":"'6. UD2 Assumptions'!AE341","v":15.09971811845223},null,{"$f":"AO50*C50*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":5.6623942944195857E-2},null,{"$f":"AQ50+(AS49*'5. UD2 Parameters'!$G$13)","v":0.97606841104699338},null,{"$f":"AS49*(1-'5. UD2 Parameters'!$G$13)","v":3.275034421124616E-2},null,{"$f":"AU50*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.1833562807497438E-2},null,{"$f":"AO50*C50*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.8874647648065287E-2},null,{"$f":"'6. UD2 Assumptions'!AG341","v":21.894591271755729},null,{"$f":"BA50*C50*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.65683773815267188},null,{"$f":"BC50+BE49*'5. UD2 Parameters'!$G$14","v":9.0190607896075417},null,{"$f":"BE49*(1-'5. UD2 Parameters'!$G$14)","v":0.60632958470307641},null,{"$f":"BG50*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.40421972313538423},null,{"$f":"BA50*C50*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.21894591271755728},null,{"$f":"'6. UD2 Assumptions'!AI341","v":2.2649577177678348},null,{"$f":"BM50*'5. UD2 Parameters'!$C$15*C50*'5. UD2 Parameters'!$C$28","v":3.3974365766517526E-3},null,{"$f":"BO50+(BQ49*'5. UD2 Parameters'!$G$15)","v":4.8374363059970997E-2},null,{"$f":"BQ49*(1-'5. UD2 Parameters'!$G$15)","v":2.3060163324236087E-3},null,{"$f":"BS50*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.5373442216157392E-3},null,null,null,{"$f":"'6. UD2 Assumptions'!AM341","v":15.573},null,{"$f":"BY50*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C50","v":0.3503925},null,{"$f":"CA50+CC49*'5. UD2 Parameters'!$G$16","v":6.8956764294325312},null,{"$f":"CC49*(1-'5. UD2 Parameters'!$G$16)","v":0.1993335716643114},null,{"$f":"CE50*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.13288904777620758},null,{"$f":"BY50*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C50","v":0.1167975},null,{"$f":"'6. UD2 Assumptions'!AO341","v":0.18938999999999998},null,{"$f":"CK50*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C50","v":2.1306374999999996E-3},null,{"$f":"CM50+CO49*'5. UD2 Parameters'!$G$17","v":1.3803230452162311E-2},null,{"$f":"CO49*(1-'5. UD2 Parameters'!$G$17)","v":2.1629881015235832E-3},null,{"$f":"CQ50*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.4419920676823888E-3},null,null,null,112.24667112817522,null,{"$f":"CW50*'5. UD2 Parameters'!$C$31","v":2806.1667782043805},null,112.24522913610754,null,{"$f":"DA50*'5. UD2 Parameters'!$C$31","v":2806.1307284026884},null,18.308,null,null,93.93867112817523,null,93.937229136107533,null,null,{"$f":"DH50*'5. UD2 Parameters'!$C$31","v":2348.4667782043807},null,{"$f":"DJ50*'5. UD2 Parameters'!$C$31","v":2348.4307284026881},null,null,62.933134844573125,null,1930.7424953552061,null,2044,null,112.24667112817522,2806.1667782043805,0,0]
[2045,null,1,null,{"$f":"'6. UD2 Assumptions'!Y342","v":115.51284360615955},null,{"$f":"E51*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C51","v":16.460580213877737},null,{"$f":"G51+(I50*'5. UD2 Parameters'!$G$10)","v":48.014742347773861},null,{"$f":"I50*(1-'5. UD2 Parameters'!$G$10)","v":15.51911625082708},null,{"$f":"K51*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":10.346077500551386},null,{"$f":"E51*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C51","v":5.486860071292579},null,{"$f":"'6. UD2 Assumptions'!AA342","v":385.04281202053187},null,{"$f":"Q51*C51*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":169.80388010105455},null,{"$f":"S51+U50*'5. UD2 Parameters'!$G$11","v":982.1751240561216},null,{"$f":"U50*(1-'5. UD2 Parameters'!$G$11)","v":150.53633257803406},null,{"$f":"W51*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":100.3575550520227},null,{"$f":"Q51*C51*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":56.601293367018179},null,{"$f":"'6. UD2 Assumptions'!AC342","v":52.67385668440874},null,{"$f":"AC51*C51*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":5.1357010267298522},null,{"$f":"AE51+(AG50*'5. UD2 Parameters'!$G$12)","v":70.728370051101692},null,{"$f":"AG50*(1-'5. UD2 Parameters'!$G$12)","v":4.7560051345669807},null,{"$f":"AI51*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.1706700897113205},null,{"$f":"AC51*C51*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.7119003422432841},null,{"$f":"'6. UD2 Assumptions'!AE342","v":15.401712480821276},null,{"$f":"AO51*C51*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":5.7756421803079785E-2},null,{"$f":"AQ51+(AS50*'5. UD2 Parameters'!$G$13)","v":1.0002533661479733},null,{"$f":"AS50*(1-'5. UD2 Parameters'!$G$13)","v":3.3571466702099852E-2},null,{"$f":"AU51*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.2380977801399901E-2},null,{"$f":"AO51*C51*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.9252140601026594E-2},null,{"$f":"'6. UD2 Assumptions'!AG342","v":21.947440285170313},null,{"$f":"BA51*C51*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.65842320855510938},null,{"$f":"BC51+BE50*'5. UD2 Parameters'!$G$14","v":9.0677397501412447},null,{"$f":"BE50*(1-'5. UD2 Parameters'!$G$14)","v":0.60974424802140781},null,{"$f":"BG51*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.40649616534760519},null,{"$f":"BA51*C51*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.21947440285170314},null,{"$f":"'6. UD2 Assumptions'!AI342","v":2.3102568721231913},null,{"$f":"BM51*'5. UD2 Parameters'!$C$15*C51*'5. UD2 Parameters'!$C$28","v":3.4653853081847872E-3},null,{"$f":"BO51+(BQ50*'5. UD2 Parameters'!$G$15)","v":4.9480502842309593E-2},null,{"$f":"BQ50*(1-'5. UD2 Parameters'!$G$15)","v":2.3592455258461863E-3},null,{"$f":"BS51*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.5728303505641241E-3},null,null,null,{"$f":"'6. UD2 Assumptions'!AM342","v":15.572999999999999},null,{"$f":"BY51*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C51","v":0.35039249999999994},null,{"$f":"CA51+CC50*'5. UD2 Parameters'!$G$16","v":7.0422708917385242},null,{"$f":"CC50*(1-'5. UD2 Parameters'!$G$16)","v":0.20379803769400681},null,{"$f":"CE51*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.1358653584626712},null,{"$f":"BY51*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C51","v":0.11679749999999998},null,{"$f":"'6. UD2 Assumptions'!AO342","v":0.18939000000000003},null,{"$f":"CK51*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C51","v":2.1306375000000001E-3},null,{"$f":"CM51+CO50*'5. UD2 Parameters'!$G$17","v":1.3775937387861134E-2},null,{"$f":"CO50*(1-'5. UD2 Parameters'!$G$17)","v":2.1579305643011763E-3},null,{"$f":"CQ51*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.4386203762007841E-3},null,null,null,114.44205659462385,null,{"$f":"CW51*'5. UD2 Parameters'!$C$31","v":2861.0514148655961},null,114.44061797424766,null,{"$f":"DA51*'5. UD2 Parameters'!$C$31","v":2861.0154493561913},null,18.308,null,null,96.134056594623843,null,96.132617974247665,null,null,{"$f":"DH51*'5. UD2 Parameters'!$C$31","v":2403.3514148655959},null,{"$f":"DJ51*'5. UD2 Parameters'!$C$31","v":2403.3154493561915},null,null,64.15557782400677,null,1994.8980731792128,null,2045,null,114.44205659462385,2861.0514148655961,0,0]
[2046,null,1,null,{"$f":"'6. UD2 Assumptions'!Y343","v":117.82310047828275},null,{"$f":"E52*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C52","v":16.789791818155294},null,{"$f":"G52+(I51*'5. UD2 Parameters'!$G$10)","v":48.975036119104431},null,{"$f":"I51*(1-'5. UD2 Parameters'!$G$10)","v":15.829498046824725},null,{"$f":"K52*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":10.552998697883149},null,{"$f":"E52*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C52","v":5.596597272718431},null,{"$f":"'6. UD2 Assumptions'!AA343","v":392.74366826094251},null,{"$f":"Q52*C52*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":173.19995770307565},null,{"$f":"S52+U51*'5. UD2 Parameters'!$G$11","v":1001.8265536054139},null,{"$f":"U51*(1-'5. UD2 Parameters'!$G$11)","v":153.54852815378337},null,{"$f":"W52*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":102.36568543585557},null,{"$f":"Q52*C52*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":57.733319234358547},null,{"$f":"'6. UD2 Assumptions'!AC343","v":52.784749014270659},null,{"$f":"AC52*C52*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":5.1465130288913894},null,{"$f":"AE52+(AG51*'5. UD2 Parameters'!$G$12)","v":71.093208156559569},null,{"$f":"AG51*(1-'5. UD2 Parameters'!$G$12)","v":4.7816749234335152},null,{"$f":"AI52*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.18778328228901},null,{"$f":"AC52*C52*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.7155043429637964},null,{"$f":"'6. UD2 Assumptions'!AE343","v":15.709746730437701},null,{"$f":"AO52*C52*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":5.891155023914138E-2},null,{"$f":"AQ52+(AS51*'5. UD2 Parameters'!$G$13)","v":1.0247616182214871},null,{"$f":"AS51*(1-'5. UD2 Parameters'!$G$13)","v":3.4403298165627504E-2},null,{"$f":"AU52*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.2935532110418336E-2},null,{"$f":"AO52*C52*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.9637183413047127E-2},null,{"$f":"'6. UD2 Assumptions'!AG343","v":21.993645422612776},null,{"$f":"BA52*C52*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.6598093626783833},null,{"$f":"BC52+BE51*'5. UD2 Parameters'!$G$14","v":9.114513866225586},null,{"$f":"BE51*(1-'5. UD2 Parameters'!$G$14)","v":0.61303524659404063},null,{"$f":"BG52*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.40869016439602707},null,{"$f":"BA52*C52*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.21993645422612776},null,{"$f":"'6. UD2 Assumptions'!AI343","v":2.356462009565655},null,{"$f":"BM52*'5. UD2 Parameters'!$C$15*C52*'5. UD2 Parameters'!$C$28","v":3.5346930143484822E-3},null,{"$f":"BO52+(BQ51*'5. UD2 Parameters'!$G$15)","v":5.060200325704458E-2},null,{"$f":"BQ51*(1-'5. UD2 Parameters'!$G$15)","v":2.4131925996134949E-3},null,{"$f":"BS52*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.6087950664089965E-3},null,null,null,{"$f":"'6. UD2 Assumptions'!AM343","v":15.573},null,{"$f":"BY52*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C52","v":0.3503925},null,{"$f":"CA52+CC51*'5. UD2 Parameters'!$G$16","v":7.1845328329263198},null,{"$f":"CC51*(1-'5. UD2 Parameters'!$G$16)","v":0.20813055881220377},null,{"$f":"CE52*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.13875370587480251},null,{"$f":"BY52*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C52","v":0.1167975},null,{"$f":"'6. UD2 Assumptions'!AO343","v":0.18939},null,{"$f":"CK52*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C52","v":2.1306375000000001E-3},null,{"$f":"CM52+CO51*'5. UD2 Parameters'!$G$17","v":1.3752911189773127E-2},null,{"$f":"CO51*(1-'5. UD2 Parameters'!$G$17)","v":2.153663698088005E-3},null,{"$f":"CQ52*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.4357757987253366E-3},null,null,null,116.67989138927412,null,{"$f":"CW52*'5. UD2 Parameters'!$C$31","v":2916.9972847318531},null,116.67845561347539,null,{"$f":"DA52*'5. UD2 Parameters'!$C$31","v":2916.961390336885},null,18.308,null,null,98.371891389274111,null,98.3704556134754,null,null,{"$f":"DH52*'5. UD2 Parameters'!$C$31","v":2459.2972847318529},null,{"$f":"DJ52*'5. UD2 Parameters'!$C$31","v":2459.2613903368851},null,null,65.401791987679943,null,2060.2998651668927,null,2046,null,116.67989138927412,2916.9972847318531,0,0]
[2047,null,1,null,{"$f":"'6. UD2 Assumptions'!Y344","v":120.1795624878484},null,{"$f":"E53*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C53","v":17.125587654518398},null,{"$f":"G53+(I52*'5. UD2 Parameters'!$G$10)","v":49.954536120473577},null,{"$f":"I52*(1-'5. UD2 Parameters'!$G$10)","v":16.146087653149248},null,{"$f":"K53*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":10.764058435432831},null,{"$f":"E53*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C53","v":5.7085292181727993},null,{"$f":"'6. UD2 Assumptions'!AA344","v":400.59854162616136},null,{"$f":"Q53*C53*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":176.66395685713715},null,{"$f":"S53+U52*'5. UD2 Parameters'!$G$11","v":1021.8697724660358},null,{"$f":"U52*(1-'5. UD2 Parameters'!$G$11)","v":156.6207379965152},null,{"$f":"W53*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":104.41382533101013},null,{"$f":"Q53*C53*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":58.887985619045715},null,{"$f":"'6. UD2 Assumptions'!AC344","v":52.87900749465328},null,{"$f":"AC53*C53*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":5.1557032307286947},null,{"$f":"AE53+(AG52*'5. UD2 Parameters'!$G$12)","v":71.442571153191992},null,{"$f":"AG52*(1-'5. UD2 Parameters'!$G$12)","v":4.8063402340962735},null,{"$f":"AI53*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.204226822730849},null,{"$f":"AC53*C53*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.7185677435762317},null,{"$f":"'6. UD2 Assumptions'!AE344","v":16.023941665046454},null,{"$f":"AO53*C53*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":6.0089781243924202E-2},null,{"$f":"AQ53+(AS52*'5. UD2 Parameters'!$G$13)","v":1.0496051501714607},null,{"$f":"AS52*(1-'5. UD2 Parameters'!$G$13)","v":3.5246249293950649E-2},null,{"$f":"AU53*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.3497499529300431E-2},null,{"$f":"AO53*C53*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":2.0029927081308067E-2},null,{"$f":"'6. UD2 Assumptions'!AG344","v":22.032919789438871},null,{"$f":"BA53*C53*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.66098759368316617},null,{"$f":"BC53+BE52*'5. UD2 Parameters'!$G$14","v":9.1593039939989751},null,{"$f":"BE52*(1-'5. UD2 Parameters'!$G$14)","v":0.61619746590977864},null,{"$f":"BG53*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.41079831060651906},null,{"$f":"BA53*C53*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.22032919789438871},null,{"$f":"'6. UD2 Assumptions'!AI344","v":2.403591249756968},null,{"$f":"BM53*'5. UD2 Parameters'!$C$15*C53*'5. UD2 Parameters'!$C$28","v":3.6053868746354521E-3},null,{"$f":"BO53+(BQ52*'5. UD2 Parameters'!$G$15)","v":5.1739501311417219E-2},null,{"$f":"BQ52*(1-'5. UD2 Parameters'!$G$15)","v":2.4678888202628079E-3},null,{"$f":"BS53*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.6452592135085386E-3},null,null,null,{"$f":"'6. UD2 Assumptions'!AM344","v":15.573},null,{"$f":"BY53*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C53","v":0.3503925},null,{"$f":"CA53+CC52*'5. UD2 Parameters'!$G$16","v":7.3225902983459568},null,{"$f":"CC52*(1-'5. UD2 Parameters'!$G$16)","v":0.2123350345803626},null,{"$f":"CE53*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.14155668972024171},null,{"$f":"BY53*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C53","v":0.1167975},null,{"$f":"'6. UD2 Assumptions'!AO344","v":0.18939},null,{"$f":"CK53*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C53","v":2.1306375000000001E-3},null,{"$f":"CM53+CO52*'5. UD2 Parameters'!$G$17","v":1.3733484796586298E-2},null,{"$f":"CO52*(1-'5. UD2 Parameters'!$G$17)","v":2.1500638931868286E-3},null,{"$f":"CQ53*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.433375928791219E-3},null,null,null,118.96104172417218,null,{"$f":"CW53*'5. UD2 Parameters'!$C$31","v":2974.0260431043043},null,118.95960834824338,null,{"$f":"DA53*'5. UD2 Parameters'!$C$31","v":2973.9902087060846},null,18.308,null,null,100.65304172417217,null,100.65160834824337,null,null,{"$f":"DH53*'5. UD2 Parameters'!$C$31","v":2516.3260431043041},null,{"$f":"DJ53*'5. UD2 Parameters'!$C$31","v":2516.2902087060843},null,null,66.672239205770438,null,2126.9721043726631,null,2047,null,118.96104172417218,2974.0260431043043,0,0]
[2048,null,1,null,{"$f":"'6. UD2 Assumptions'!Y345","v":122.58315373760537},null,{"$f":"E54*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C54","v":17.468099407608765},null,{"$f":"G54+(I53*'5. UD2 Parameters'!$G$10)","v":50.953626359573619},null,{"$f":"I53*(1-'5. UD2 Parameters'!$G$10)","v":16.46900916850872},null,{"$f":"K54*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":10.97933944567248},null,{"$f":"E54*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C54","v":5.8226998025362553},null,{"$f":"'6. UD2 Assumptions'!AA345","v":408.61051245868458},null,{"$f":"Q54*C54*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":180.19723599427991},null,{"$f":"S54+U53*'5. UD2 Parameters'!$G$11","v":1042.3128101672264},null,{"$f":"U53*(1-'5. UD2 Parameters'!$G$11)","v":159.75419829308936},null,{"$f":"W54*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":106.50279886205956},null,{"$f":"Q54*C54*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":60.065745331426633},null,{"$f":"'6. UD2 Assumptions'!AC345","v":52.955922414645499},null,{"$f":"AC54*C54*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":5.1632024354279364},null,{"$f":"AE54+(AG53*'5. UD2 Parameters'!$G$12)","v":71.775814256855128},null,{"$f":"AG53*(1-'5. UD2 Parameters'!$G$12)","v":4.8299593317648029},null,{"$f":"AI54*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.2199728878432019},null,{"$f":"AC54*C54*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.7210674784759787},null,{"$f":"'6. UD2 Assumptions'!AE345","v":16.344420498347382},null,{"$f":"AO54*C54*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":6.129157686880269E-2},null,{"$f":"AQ54+(AS53*'5. UD2 Parameters'!$G$13)","v":1.0747959948062016},null,{"$f":"AS53*(1-'5. UD2 Parameters'!$G$13)","v":3.6100732234061836E-2},null,{"$f":"AU54*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.4067154822707888E-2},null,{"$f":"AO54*C54*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":2.043052562293423E-2},null,{"$f":"'6. UD2 Assumptions'!AG345","v":22.064967672768962},null,{"$f":"BA54*C54*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.66194903018306883},null,{"$f":"BC54+BE53*'5. UD2 Parameters'!$G$14","v":9.2020274688275823},null,{"$f":"BE53*(1-'5. UD2 Parameters'!$G$14)","v":0.619225555354462},null,{"$f":"BG54*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.41281703690297467},null,{"$f":"BA54*C54*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.22064967672768962},null,{"$f":"'6. UD2 Assumptions'!AI345","v":2.4516630747521075},null,{"$f":"BM54*'5. UD2 Parameters'!$C$15*C54*'5. UD2 Parameters'!$C$28","v":3.6774946121281614E-3},null,{"$f":"BO54+(BQ53*'5. UD2 Parameters'!$G$15)","v":5.2893630668541504E-2},null,{"$f":"BQ53*(1-'5. UD2 Parameters'!$G$15)","v":2.5233652550038796E-3},null,{"$f":"BS54*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.6822435033359198E-3},null,null,null,{"$f":"'6. UD2 Assumptions'!AM345","v":15.573},null,{"$f":"BY54*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C54","v":0.3503925},null,{"$f":"CA54+CC53*'5. UD2 Parameters'!$G$16","v":7.456567549035471},null,{"$f":"CC53*(1-'5. UD2 Parameters'!$G$16)","v":0.21641524931048525},null,{"$f":"CE54*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.14427683287365684},null,{"$f":"BY54*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C54","v":0.1167975},null,{"$f":"'6. UD2 Assumptions'!AO345","v":0.18939},null,{"$f":"CK54*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C54","v":2.1306375000000001E-3},null,{"$f":"CM54+CO53*'5. UD2 Parameters'!$G$17","v":1.3717095432141203E-2},null,{"$f":"CO53*(1-'5. UD2 Parameters'!$G$17)","v":2.1470268644450947E-3},null,{"$f":"CQ54*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.4313512429633963E-3},null,null,null,121.28638581492089,null,{"$f":"CW54*'5. UD2 Parameters'!$C$31","v":3032.1596453730222},null,121.28495446367792,null,{"$f":"DA54*'5. UD2 Parameters'!$C$31","v":3032.1238615919478},null,18.308,null,null,102.9783858149209,null,102.97695446367791,null,null,{"$f":"DH54*'5. UD2 Parameters'!$C$31","v":2574.4596453730223},null,{"$f":"DJ54*'5. UD2 Parameters'!$C$31","v":2574.423861591948},null,null,67.967390314789483,null,2194.9394946874527,null,2048,null,121.28638581492089,3032.1596453730222,0,0]
[2049,null,1,null,{"$f":"'6. UD2 Assumptions'!Y346","v":125.03481681235748},null,{"$f":"E55*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C55","v":17.81746139576094},null,{"$f":"G55+(I54*'5. UD2 Parameters'!$G$10)","v":51.972698562793099},null,{"$f":"I54*(1-'5. UD2 Parameters'!$G$10)","v":16.798389192541464},null,{"$f":"K55*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":11.198926128360975},null,{"$f":"E55*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C55","v":5.9391537985869798},null,{"$f":"'6. UD2 Assumptions'!AA346","v":416.78272270785828},null,{"$f":"Q55*C55*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":183.8011807141655},null,{"$f":"S55+U54*'5. UD2 Parameters'!$G$11","v":1063.1638265399599},null,{"$f":"U54*(1-'5. UD2 Parameters'!$G$11)","v":162.95016434143204},null,{"$f":"W55*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":108.63344289428802},null,{"$f":"Q55*C55*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":61.267060238055166},null,{"$f":"'6. UD2 Assumptions'!AC346","v":53.014762328439552},null,{"$f":"AC55*C55*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":5.1689393270228567},null,{"$f":"AE55+(AG54*'5. UD2 Parameters'!$G$12)","v":72.092264958831834},null,{"$f":"AG54*(1-'5. UD2 Parameters'!$G$12)","v":4.8524886250461536},null,{"$f":"AI55*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.2349924166974358},null,{"$f":"AC55*C55*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.7229797756742855},null,{"$f":"'6. UD2 Assumptions'!AE346","v":16.67130890831433},null,{"$f":"AO55*C55*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":6.251740840617874E-2},null,{"$f":"AQ55+(AS54*'5. UD2 Parameters'!$G$13)","v":1.1003462423629864},null,{"$f":"AS54*(1-'5. UD2 Parameters'!$G$13)","v":3.6967160849394061E-2},null,{"$f":"AU55*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.4644773899596038E-2},null,{"$f":"AO55*C55*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":2.0839136135392913E-2},null,{"$f":"'6. UD2 Assumptions'!AG346","v":22.089484303516482},null,{"$f":"BA55*C55*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.66268452910549447},null,{"$f":"BC55+BE54*'5. UD2 Parameters'!$G$14","v":9.2425980716451086},null,{"$f":"BE54*(1-'5. UD2 Parameters'!$G$14)","v":0.62211392628796847},null,{"$f":"BG55*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.41474261752531227},null,{"$f":"BA55*C55*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.22089484303516482},null,{"$f":"'6. UD2 Assumptions'!AI346","v":2.5006963362471497},null,{"$f":"BM55*'5. UD2 Parameters'!$C$15*C55*'5. UD2 Parameters'!$C$28","v":3.7510445043707243E-3},null,{"$f":"BO55+(BQ54*'5. UD2 Parameters'!$G$15)","v":5.4065022364960774E-2},null,{"$f":"BQ54*(1-'5. UD2 Parameters'!$G$15)","v":2.5796528079514518E-3},null,{"$f":"BS55*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.7197685386343012E-3},null,null,null,{"$f":"'6. UD2 Assumptions'!AM346","v":15.573000000000002},null,{"$f":"BY55*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C55","v":0.35039250000000005},null,{"$f":"CA55+CC54*'5. UD2 Parameters'!$G$16","v":7.5865851735642194},null,{"$f":"CC54*(1-'5. UD2 Parameters'!$G$16)","v":0.22037487547125159},null,{"$f":"CE55*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.14691658364750104},null,{"$f":"BY55*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C55","v":0.11679750000000001},null,{"$f":"'6. UD2 Assumptions'!AO346","v":0.18939},null,{"$f":"CK55*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C55","v":2.1306375000000001E-3},null,{"$f":"CM55+CO54*'5. UD2 Parameters'!$G$17","v":1.3703268301992502E-2},null,{"$f":"CO54*(1-'5. UD2 Parameters'!$G$17)","v":2.1444646301487023E-3},null,{"$f":"CQ55*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.4296430867658015E-3},null,null,null,123.65681482604425,null,{"$f":"CW55*'5. UD2 Parameters'!$C$31","v":3091.4203706511062},null,123.65538518295749,null,{"$f":"DA55*'5. UD2 Parameters'!$C$31","v":3091.3846295739372},null,18.308,null,null,105.34881482604425,null,105.34738518295748,null,null,{"$f":"DH55*'5. UD2 Parameters'!$C$31","v":2633.7203706511064},null,{"$f":"DJ55*'5. UD2 Parameters'!$C$31","v":2633.6846295739369},null,null,69.287725291486993,null,2264.2272199789395,null,2049,null,123.65681482604425,3091.4203706511062,0,0]
[{"$f":"A55+1","v":2050},null,1,null,{"$f":"'6. UD2 Assumptions'!Y347","v":127.53551314860464},null,{"$f":"E56*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C56","v":18.173810623676161},null,{"$f":"G56+(I55*'5. UD2 Parameters'!$G$10)","v":53.012152316884034},null,{"$f":"I55*(1-'5. UD2 Parameters'!$G$10)","v":17.134356869585222},null,{"$f":"K56*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":11.422904579723481},null,{"$f":"E56*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C56","v":6.0579368745587203},null,{"$f":"'6. UD2 Assumptions'!AA347","v":425.11837716201546},null,{"$f":"Q56*C56*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":187.47720432844881},null,{"$f":"S56+U55*'5. UD2 Parameters'!$G$11","v":1084.4311190581936},null,{"$f":"U55*(1-'5. UD2 Parameters'!$G$11)","v":166.20991181021515},null,{"$f":"W56*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":110.80660787347676},null,{"$f":"Q56*C56*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":62.492401442816266},null,{"$f":"'6. UD2 Assumptions'!AC347","v":53.054773469819501},null,{"$f":"AC56*C56*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":5.1728404133074015},null,{"$f":"AE56+(AG55*'5. UD2 Parameters'!$G$12)","v":72.391222723944352},null,{"$f":"AG55*(1-'5. UD2 Parameters'!$G$12)","v":4.8738826481948792},null,{"$f":"AI56*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.2492550987965858},null,{"$f":"AC56*C56*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.7242801377691339},null,{"$f":"'6. UD2 Assumptions'!AE347","v":17.004735086480618},null,{"$f":"AO56*C56*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":6.3767756574302323E-2},null,{"$f":"AQ56+(AS55*'5. UD2 Parameters'!$G$13)","v":1.1262680479586629},null,{"$f":"AS55*(1-'5. UD2 Parameters'!$G$13)","v":3.7845950978625802E-2},null,{"$f":"AU56*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.5230633985750532E-2},null,{"$f":"AO56*C56*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":2.1255918858100773E-2},null,{"$f":"'6. UD2 Assumptions'!AG347","v":22.106155612424796},null,{"$f":"BA56*C56*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.66318466837274392},null,{"$f":"BC56+BE55*'5. UD2 Parameters'!$G$14","v":9.280925990249278},null,{"$f":"BE55*(1-'5. UD2 Parameters'!$G$14)","v":0.62485674976857442},null,{"$f":"BG56*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.41657116651238291},null,{"$f":"BA56*C56*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.22106155612424797},null,{"$f":"'6. UD2 Assumptions'!AI347","v":2.550710262972093},null,{"$f":"BM56*'5. UD2 Parameters'!$C$15*C56*'5. UD2 Parameters'!$C$28","v":3.8260653944581398E-3},null,{"$f":"BO56+(BQ55*'5. UD2 Parameters'!$G$15)","v":5.525430550429801E-2},null,{"$f":"BQ55*(1-'5. UD2 Parameters'!$G$15)","v":2.6367822551209047E-3},null,{"$f":"BS56*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.7578548367472697E-3},null,null,null,{"$f":"'6. UD2 Assumptions'!AM347","v":15.573},null,{"$f":"BY56*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C56","v":0.3503925},null,{"$f":"CA56+CC55*'5. UD2 Parameters'!$G$16","v":7.7127601965707298},null,{"$f":"CC55*(1-'5. UD2 Parameters'!$G$16)","v":0.22421747699348915},null,{"$f":"CE56*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.14947831799565942},null,{"$f":"BY56*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C56","v":0.1167975},null,{"$f":"'6. UD2 Assumptions'!AO347","v":0.18939},null,{"$f":"CK56*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C56","v":2.1306375000000001E-3},null,{"$f":"CM56+CO55*'5. UD2 Parameters'!$G$17","v":1.3691602838771542E-2},null,{"$f":"CO55*(1-'5. UD2 Parameters'!$G$17)","v":2.1423029632209596E-3},null,{"$f":"CQ56*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.4282019754806397E-3},null,null,null,126.07323372730285,null,{"$f":"CW56*'5. UD2 Parameters'!$C$31","v":3151.8308431825712},null,126.07180552532736,null,{"$f":"DA56*'5. UD2 Parameters'!$C$31","v":3151.7951381331841},null,18.308,null,null,107.76523372730284,null,107.76380552532737,null,null,{"$f":"DH56*'5. UD2 Parameters'!$C$31","v":2694.130843182571},null,{"$f":"DJ56*'5. UD2 Parameters'!$C$31","v":2694.0951381331843},null,null,70.633733430126469,null,2334.860953409066,null,2050,null,126.07323372730285,3151.8308431825712,0,0]

{"sheet":"UD2_Sce4WTE","index":44,"n_rows":56,"n_cols":131,"rows_kept":56,"cut":false,"hidden":true,"merged":[[4,127,4,130],[3,107,3,108],[3,110,3,111],[3,112,3,113],[3,115,3,116],[3,117,3,118],[3,93,3,94],[3,95,3,96],[3,97,3,98],[3,99,3,100],[3,101,3,102],[3,83,3,84],[3,85,3,86],[3,87,3,88],[3,89,3,90],[3,91,3,92],[3,73,3,74],[3,75,3,76],[3,77,3,78],[3,79,3,80],[3,81,3,82],[3,63,3,64],[3,65,3,66],[3,67,3,68],[3,69,3,70],[3,71,3,72],[3,53,3,54],[3,55,3,56],[3,57,3,58],[3,59,3,60],[3,61,3,62],[3,43,3,44],[3,45,3,46],[3,47,3,48],[3,49,3,50],[3,51,3,52],[3,33,3,34],[3,35,3,36],[3,37,3,38],[3,39,3,40],[3,41,3,42],[3,23,3,24],[3,25,3,26],[3,27,3,28],[3,29,3,30],[3,31,3,32],[3,13,3,14],[3,15,3,16],[3,17,3,18],[3,19,3,20],[3,21,3,22],[3,3,3,4],[3,5,3,6],[3,7,3,8],[3,9,3,10],[3,11,3,12],[2,112,2,113],[2,115,2,116],[2,117,2,118],[2,120,2,123],[2,127,3,130],[3,120,3,121],[3,122,3,123],[1,120,1,121],[1,122,1,123],[2,0,4,0],[2,1,3,2],[2,3,2,14],[2,15,2,26],[2,27,2,38],[2,39,2,50],[2,51,2,62],[2,63,2,74],[2,75,2,86],[2,87,2,98],[2,99,2,102],[2,107,2,108],[2,109,7,109],[2,110,2,111],[0,11,0,14],[1,110,1,111],[1,112,1,113],[1,115,1,116],[1,117,1,118]]}
["HOME",null,"Emissions of CH4 from different waste components - Gg",null,null,null,null,null,null,null,null,"UD2 - SCENARIO 4_WTE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"With Industrial",null,"W/out industrial",null,null,"With Industrial",null,"W/out industrial",null,null,"Annual",null,"Cumula"]
["Year","MCF",null,"FOOD",null,null,null,null,null,null,null,null,null,null,null,"GARDEN",null,null,null,null,null,null,null,null,null,null,null,"PAPER",null,null,null,null,null,null,null,null,null,null,null,"WOOD",null,null,null,null,null,null,null,null,null,null,null,"TEXTILES",null,null,null,null,null,null,null,null,null,null,null,"NAPPIES",null,null,null,null,null,null,null,null,null,null,null,"SEWAGE SLUDGE",null,null,null,null,null,null,null,null,null,null,null,"INDUSTRIAL",null,null,null,null,null,null,null,null,null,null,null,"Total CH4 generated",null,null,null,null,null,null,null,"Recovered",null,"Assumptions: The capture of LFG in baseline increases to 2016 by value given at BD18.","Emissions",null,"Emissions",null,null,"Emissions",null,"Emissions",null,null,"stored C",null,null,null,null,null,null,"CHECK"]
[null,null,null,"Food (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Garden (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Paper (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Wood (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Textiles (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Nappies (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Sludge (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Industrial (Gg)",null,"D=B",null,"H",null,"E (Gg)",null,"Q (Gg CH4)",null,"stored C",null,"Qtotal (Gg CH4)",null,"Gg CO2e",null,null,null,null,null,"Gg CH4",null,null,"Gg CH4",null,"Gg CH4",null,null,"Gg CO2e",null,"Gg CO2e",null,null,"Gg C",null,"Gg C"]
[null,"TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER","TNC","USER",null,"TNC","USER","TNC","USER",null,"TNC","USER","TNC","USER",null,"TNC","USER","TNC","USER",null,null,null,"Total CH4 generated"]
[2000,null,{"$f":"'5. UD2 Parameters'!C23","v":0.91},null,{"$f":"'6. UD2 Assumptions'!D354","v":29.904990459750007},null,{"$f":"E6*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C6","v":3.8779296378680823},null,{"$f":"G6","v":3.8779296378680823},null,0,null,{"$f":"K6*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0},null,{"$f":"E6*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C6","v":1.2926432126226941},null,{"$f":"'6. UD2 Assumptions'!F354","v":99.683301532500025},null,{"$f":"Q6*C6*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":40.003905738007582},null,{"$f":"S6","v":40.003905738007582},null,0,null,{"$f":"W6*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0},null,{"$f":"Q6*C6*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":13.334635246002527},null,{"$f":"'6. UD2 Assumptions'!H354","v":23.923992367800004},null,{"$f":"AC6*C6*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":2.1226562228330557},null,{"$f":"AE6","v":2.1226562228330557},null,0,null,{"$f":"AI6*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0},null,{"$f":"AC6*C6*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":0.70755207427768518},null,{"$f":"'6. UD2 Assumptions'!J354","v":3.987332061300001},null,{"$f":"AO6*C6*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":1.3606770659186255E-2},null,{"$f":"AQ6","v":1.3606770659186255E-2},null,0,null,{"$f":"AU6*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0},null,{"$f":"AO6*C6*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":4.5355902197287516E-3},null,{"$f":"'6. UD2 Assumptions'!L354","v":9.9683301532500028},null,{"$f":"BA6*C6*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.27213541318372508},null,{"$f":"BC6","v":0.27213541318372508},null,0,null,{"$f":"BG6*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0},null,{"$f":"BA6*C6*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":9.0711804394575032E-2},null,{"$f":"'6. UD2 Assumptions'!N354","v":0.59809980919500016},null,{"$f":"BM6*'5. UD2 Parameters'!$C$15*C6*'5. UD2 Parameters'!$C$28","v":8.1640623955117533E-4},null,{"$f":"BO6","v":8.1640623955117533E-4},null,0,null,{"$f":"BS6*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0},null,{"$f":"BM6*'5. UD2 Parameters'!$C$15*C6*(1-'5. UD2 Parameters'!$C$28)","v":2.7213541318372509E-4},null,{"$f":"'6. UD2 Assumptions'!R354","v":0},null,{"$f":"BY6*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C6","v":0},null,null,null,null,null,{"$f":"CE6*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0},null,null,null,{"$f":"'6. UD2 Assumptions'!T354","v":0},null,{"$f":"CK6*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C6","v":0},null,null,null,null,null,null,null,null,null,{"$f":"CS6+CG6+BU6+BI6+AW6+AK6+Y6+M6","v":0},null,{"$f":"CW6*'5. UD2 Parameters'!$C$31","v":0},null,{"$f":"CG6+BU6+BI6+AW6+AK6+Y6+M6","v":0},null,{"$f":"DA6*'5. UD2 Parameters'!$C$31","v":0},null,null,null,null,{"$f":"CW6-DE6","v":0},null,{"$f":"DA6-DE6","v":0},null,null,{"$f":"DH6*'5. UD2 Parameters'!$C$31","v":0},null,{"$f":"DJ6*'5. UD2 Parameters'!$C$31","v":0},null,null,{"$f":"CI6+BW6+BK6+AY6+AM6+AA6+O6","v":15.430350062930394},null,{"$f":"DR6","v":15.430350062930394},null,2000,null,0,0,{"$f":"DX6-CW6","v":0},{"$f":"DY6-CY6","v":0}]
[{"$f":"A6+1","v":2001},null,{"$f":"'5. UD2 Parameters'!C24","v":0.96},null,{"$f":"'6. UD2 Assumptions'!D355","v":40.483230837720001},null,{"$f":"E7*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C7","v":5.5381059786000968},null,{"$f":"G7+(I6*'5. UD2 Parameters'!$G$10)","v":8.1375599519787993},null,{"$f":"I6*(1-'5. UD2 Parameters'!$G$10)","v":1.2784756644893793},null,{"$f":"K7*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.85231710965958618},null,{"$f":"E7*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C7","v":1.846035326200032},null,{"$f":"'6. UD2 Assumptions'!F355","v":134.9441027924},null,{"$f":"Q7*C7*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":57.129935358190465},null,{"$f":"S7+U6*'5. UD2 Parameters'!$G$11","v":90.879823155785658},null,{"$f":"U6*(1-'5. UD2 Parameters'!$G$11)","v":6.2540179404123935},null,{"$f":"W7*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":4.169345293608262},null,{"$f":"Q7*C7*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":19.043311786063487},null,{"$f":"'6. UD2 Assumptions'!H355","v":32.386584670175999},null,{"$f":"AC7*C7*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":3.0313843251284736},null,{"$f":"AE7+(AG6*'5. UD2 Parameters'!$G$12)","v":5.0105358690829185},null,{"$f":"AG6*(1-'5. UD2 Parameters'!$G$12)","v":0.14350467887861115},null,{"$f":"AI7*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":9.5669785919074102E-2},null,{"$f":"AC7*C7*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.0104614417094913},null,{"$f":"'6. UD2 Assumptions'!J355","v":5.3977641116960005},null,{"$f":"AO7*C7*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":1.9431950802105601E-2},null,{"$f":"AQ7+(AS6*'5. UD2 Parameters'!$G$13)","v":3.2570722248390388E-2},null,{"$f":"AS6*(1-'5. UD2 Parameters'!$G$13)","v":4.6799921290146922E-4},null,{"$f":"AU7*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.1199947526764613E-4},null,{"$f":"AO7*C7*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":6.4773169340352002E-3},null,{"$f":"'6. UD2 Assumptions'!L355","v":13.49441027924},null,{"$f":"BA7*C7*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.38863901604211204},null,{"$f":"BC7+BE6*'5. UD2 Parameters'!$G$14","v":0.64237639347216902},null,{"$f":"BE6*(1-'5. UD2 Parameters'!$G$14)","v":1.8398035753668097E-2},null,{"$f":"BG7*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.2265357169112064E-2},null,{"$f":"BA7*C7*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.129546338680704},null,{"$f":"'6. UD2 Assumptions'!N355","v":0.80966461675440005},null,{"$f":"BM7*'5. UD2 Parameters'!$C$15*C7*'5. UD2 Parameters'!$C$28","v":1.1659170481263361E-3},null,{"$f":"BO7+(BQ6*'5. UD2 Parameters'!$G$15)","v":1.9425066855333927E-3},null,{"$f":"BQ6*(1-'5. UD2 Parameters'!$G$15)","v":3.9816602144118753E-5},null,{"$f":"BS7*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.6544401429412499E-5},null,{"$f":"BM7*'5. UD2 Parameters'!$C$15*C7*(1-'5. UD2 Parameters'!$C$28)","v":3.8863901604211201E-4},null,{"$f":"'6. UD2 Assumptions'!R355","v":0},null,{"$f":"BY7*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C7","v":0},null,null,null,null,null,{"$f":"CE7*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0},null,null,null,{"$f":"'6. UD2 Assumptions'!T355","v":0},null,{"$f":"CK7*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C7","v":0},null,null,null,null,null,null,null,null,null,{"$f":"CS7+CG7+BU7+BI7+AW7+AK7+Y7+M7","v":5.1299360902327313},null,{"$f":"CW7*'5. UD2 Parameters'!$C$31","v":128.24840225581829},null,{"$f":"CG7+BU7+BI7+AW7+AK7+Y7+M7","v":5.1299360902327313},null,{"$f":"DA7*'5. UD2 Parameters'!$C$31","v":128.24840225581829},null,null,null,null,5.1299360902327313,null,5.1299360902327313,null,null,{"$f":"DH7*'5. UD2 Parameters'!$C$31","v":128.24840225581829},null,{"$f":"DJ7*'5. UD2 Parameters'!$C$31","v":128.24840225581829},null,null,22.03622084860379,null,{"$f":"DR7+DT6","v":37.466570911534184},null,{"$f":"DV6+1","v":2001},null,5.1299360902327313,128.24840225581829,{"$f":"DX7-CW7","v":0},{"$f":"DY7-CY7","v":0}]
[{"$f":"A7+1","v":2002},null,{"$f":"'5. UD2 Parameters'!C25","v":1},null,{"$f":"'6. UD2 Assumptions'!D356","v":54.586830322499999},null,{"$f":"E8*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C8","v":7.7786233209562496},null,{"$f":"G8+(I7*'5. UD2 Parameters'!$G$10)","v":13.233392882584454},null,{"$f":"I7*(1-'5. UD2 Parameters'!$G$10)","v":2.6827903903505956},null,{"$f":"K8*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.7885269269003969},null,{"$f":"E8*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C8","v":2.59287444031875},null,{"$f":"'6. UD2 Assumptions'!F356","v":181.95610107499999},null,{"$f":"Q8*C8*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":80.242640574074983},null,{"$f":"S8+U7*'5. UD2 Parameters'!$G$11","v":156.91474990911269},null,{"$f":"U7*(1-'5. UD2 Parameters'!$G$11)","v":14.207713820747966},null,{"$f":"W8*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":9.4718092138319765},null,{"$f":"Q8*C8*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":26.747546858024997},null,{"$f":"'6. UD2 Assumptions'!H356","v":43.669464257999998},null,{"$f":"AC8*C8*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.2577727651549999},null,{"$f":"AE8+(AG7*'5. UD2 Parameters'!$G$12)","v":8.929565443904993},null,{"$f":"AG7*(1-'5. UD2 Parameters'!$G$12)","v":0.33874319033292577},null,{"$f":"AI8*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.22582879355528385},null,{"$f":"AC8*C8*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.419257588385},null,{"$f":"'6. UD2 Assumptions'!J356","v":7.2782440429999999},null,{"$f":"AO8*C8*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":2.7293415161250001E-2},null,{"$f":"AQ8+(AS7*'5. UD2 Parameters'!$G$13)","v":5.8743880975716582E-2},null,{"$f":"AS7*(1-'5. UD2 Parameters'!$G$13)","v":1.1202564339238064E-3},null,{"$f":"AU8*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":7.4683762261587095E-4},null,{"$f":"AO8*C8*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":9.0978050537499997E-3},null,{"$f":"'6. UD2 Assumptions'!L356","v":18.195610107499999},null,{"$f":"BA8*C8*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.54586830322500002},null,{"$f":"BC8+BE7*'5. UD2 Parameters'!$G$14","v":1.1448160825519222},null,{"$f":"BE7*(1-'5. UD2 Parameters'!$G$14)","v":4.3428614145246895E-2},null,{"$f":"BG8*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.8952409430164597E-2},null,{"$f":"BA8*C8*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.18195610107499999},null,{"$f":"'6. UD2 Assumptions'!N356","v":1.09173660645},null,{"$f":"BM8*'5. UD2 Parameters'!$C$15*C8*'5. UD2 Parameters'!$C$28","v":1.6376049096750002E-3},null,{"$f":"BO8+(BQ7*'5. UD2 Parameters'!$G$15)","v":3.4853744262437186E-3},null,{"$f":"BQ7*(1-'5. UD2 Parameters'!$G$15)","v":9.4737168964674105E-5},null,{"$f":"BS8*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":6.3158112643116061E-5},null,{"$f":"BM8*'5. UD2 Parameters'!$C$15*C8*(1-'5. UD2 Parameters'!$C$28)","v":5.4586830322500004E-4},null,{"$f":"'6. UD2 Assumptions'!R356","v":0},null,{"$f":"BY8*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C8","v":0},null,null,null,null,null,{"$f":"CE8*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0},null,null,null,{"$f":"'6. UD2 Assumptions'!T356","v":0},null,{"$f":"CK8*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C8","v":0},null,null,null,null,null,null,null,null,null,11.515927339453082,null,{"$f":"CW8*'5. UD2 Parameters'!$C$31","v":287.89818348632707},null,11.515927339453082,null,{"$f":"DA8*'5. UD2 Parameters'!$C$31","v":287.89818348632707},null,null,null,null,11.515927339453082,null,11.515927339453082,null,null,{"$f":"DH8*'5. UD2 Parameters'!$C$31","v":287.89818348632707},null,{"$f":"DJ8*'5. UD2 Parameters'!$C$31","v":287.89818348632707},null,null,30.951278661160721,null,{"$f":"DR8+DT7","v":68.417849572694905},null,{"$f":"DV7+1","v":2002},null,11.51592733945308,287.89818348632701,0,0]
[2003,null,{"$f":"C8","v":1},null,{"$f":"'6. UD2 Assumptions'!D357","v":55.867108239000004},null,{"$f":"E9*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C9","v":7.9610629240575008},null,{"$f":"G9+(I8*'5. UD2 Parameters'!$G$10)","v":16.831671450319213},null,{"$f":"I8*(1-'5. UD2 Parameters'!$G$10)","v":4.3627843563227406},null,{"$f":"K9*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.9085229042151601},null,{"$f":"E9*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C9","v":2.6536876413525001},null,{"$f":"'6. UD2 Assumptions'!F357","v":186.22369413000001},null,{"$f":"Q9*C9*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":82.124649111330001},null,{"$f":"S9+U8*'5. UD2 Parameters'!$G$11","v":214.50810281466897},null,{"$f":"U8*(1-'5. UD2 Parameters'!$G$11)","v":24.531296205773714},null,{"$f":"W9*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":16.354197470515807},null,{"$f":"Q9*C9*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":27.374883037109999},null,{"$f":"'6. UD2 Assumptions'!H357","v":44.693686591199999},null,{"$f":"AC9*C9*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.3576344426420004},null,{"$f":"AE9+(AG8*'5. UD2 Parameters'!$G$12)","v":12.683506076984731},null,{"$f":"AG8*(1-'5. UD2 Parameters'!$G$12)","v":0.60369380956226193},null,{"$f":"AI9*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.40246253970817458},null,{"$f":"AC9*C9*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.4525448142140001},null,{"$f":"'6. UD2 Assumptions'!J357","v":7.4489477652000007},null,{"$f":"AO9*C9*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":2.7933554119500003E-2},null,{"$f":"AQ9+(AS8*'5. UD2 Parameters'!$G$13)","v":8.4656963761641751E-2},null,{"$f":"AS8*(1-'5. UD2 Parameters'!$G$13)","v":2.0204713335748325E-3},null,{"$f":"AU9*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.3469808890498882E-3},null,{"$f":"AO9*C9*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":9.311184706500001E-3},null,{"$f":"'6. UD2 Assumptions'!L357","v":18.622369413000001},null,{"$f":"BA9*C9*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.55867108239000007},null,{"$f":"BC9+BE8*'5. UD2 Parameters'!$G$14","v":1.6260905226903504},null,{"$f":"BE8*(1-'5. UD2 Parameters'!$G$14)","v":7.7396642251572043E-2},null,{"$f":"BG9*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.1597761501048028E-2},null,{"$f":"BA9*C9*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.18622369413000001},null,{"$f":"'6. UD2 Assumptions'!N357","v":1.1173421647800001},null,{"$f":"BM9*'5. UD2 Parameters'!$C$15*C9*'5. UD2 Parameters'!$C$28","v":1.6760132471700002E-3},null,{"$f":"BO9+(BQ8*'5. UD2 Parameters'!$G$15)","v":4.991403956815319E-3},null,{"$f":"BQ8*(1-'5. UD2 Parameters'!$G$15)","v":1.6998371659839986E-4},null,{"$f":"BS9*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.1332247773226657E-4},null,{"$f":"BM9*'5. UD2 Parameters'!$C$15*C9*(1-'5. UD2 Parameters'!$C$28)","v":5.5867108239000005E-4},null,{"$f":"'6. UD2 Assumptions'!R357","v":0},null,{"$f":"BY9*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C9","v":0},null,null,null,null,null,{"$f":"CE9*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0},null,null,null,{"$f":"'6. UD2 Assumptions'!T357","v":0},null,{"$f":"CK9*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C9","v":0},null,null,null,null,null,null,null,null,null,19.718240979306973,null,{"$f":"CW9*'5. UD2 Parameters'!$C$31","v":492.95602448267431},null,19.718240979306973,null,{"$f":"DA9*'5. UD2 Parameters'!$C$31","v":492.95602448267431},null,null,0.15,null,19.718240979306973,null,19.718240979306973,null,null,{"$f":"DH9*'5. UD2 Parameters'!$C$31","v":492.95602448267431},null,{"$f":"DJ9*'5. UD2 Parameters'!$C$31","v":492.95602448267431},null,null,31.67720904259539,null,100.0950586152903,null,2003,null,19.718240979306973,492.95602448267431,0,0]
[2004,null,{"$f":"C9","v":1},null,{"$f":"'6. UD2 Assumptions'!D358","v":57.180621595499993},null,{"$f":"E10*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C10","v":8.1482385773587502},null,{"$f":"G10+(I9*'5. UD2 Parameters'!$G$10)","v":19.430845358793484},null,{"$f":"I9*(1-'5. UD2 Parameters'!$G$10)","v":5.5490646688844816},null,{"$f":"K10*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.6993764459229874},null,{"$f":"E10*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C10","v":2.7160795257862498},null,{"$f":"'6. UD2 Assumptions'!F358","v":190.60207198499998},null,{"$f":"Q10*C10*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":84.055513745384985},null,{"$f":"S10+U9*'5. UD2 Parameters'!$G$11","v":265.02845296496093},null,{"$f":"U9*(1-'5. UD2 Parameters'!$G$11)","v":33.535163595093053},null,{"$f":"W10*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":22.356775730062033},null,{"$f":"Q10*C10*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":28.018504581794996},null,{"$f":"'6. UD2 Assumptions'!H358","v":45.744497276399997},null,{"$f":"AC10*C10*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.4600884844489999},null,{"$f":"AE10+(AG9*'5. UD2 Parameters'!$G$12)","v":16.286111165369103},null,{"$f":"AG9*(1-'5. UD2 Parameters'!$G$12)","v":0.8574833960646292},null,{"$f":"AI10*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.57165559737641947},null,{"$f":"AC10*C10*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.4866961614829999},null,{"$f":"'6. UD2 Assumptions'!J358","v":7.6240828793999995},null,{"$f":"AO10*C10*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":2.8590310797749999E-2},null,{"$f":"AQ10+(AS9*'5. UD2 Parameters'!$G$13)","v":0.11033553352991181},null,{"$f":"AS9*(1-'5. UD2 Parameters'!$G$13)","v":2.9117410294799487E-3},null,{"$f":"AU10*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.9411606863199656E-3},null,{"$f":"AO10*C10*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":9.5301035992500002E-3},null,{"$f":"'6. UD2 Assumptions'!L358","v":19.060207198499999},null,{"$f":"BA10*C10*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.57180621595499992},null,{"$f":"BC10+BE9*'5. UD2 Parameters'!$G$14","v":2.0879629699191158},null,{"$f":"BE9*(1-'5. UD2 Parameters'!$G$14)","v":0.10993376872623453},null,{"$f":"BG10*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":7.3289179150823017E-2},null,{"$f":"BA10*C10*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.19060207198499998},null,{"$f":"'6. UD2 Assumptions'!N358","v":1.1436124319099998},null,{"$f":"BM10*'5. UD2 Parameters'!$C$15*C10*'5. UD2 Parameters'!$C$28","v":1.7154186478649999E-3},null,{"$f":"BO10+(BQ9*'5. UD2 Parameters'!$G$15)","v":6.4633889611570225E-3},null,{"$f":"BQ9*(1-'5. UD2 Parameters'!$G$15)","v":2.4343364352329632E-4},null,{"$f":"BS10*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.6228909568219755E-4},null,{"$f":"BM10*'5. UD2 Parameters'!$C$15*C10*(1-'5. UD2 Parameters'!$C$28)","v":5.7180621595499998E-4},null,{"$f":"'6. UD2 Assumptions'!R358","v":0},null,{"$f":"BY10*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C10","v":0},null,null,null,null,null,{"$f":"CE10*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0},null,null,null,{"$f":"'6. UD2 Assumptions'!T358","v":0},null,{"$f":"CK10*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C10","v":0},null,null,null,null,null,null,null,null,null,26.703200402294264,null,{"$f":"CW10*'5. UD2 Parameters'!$C$31","v":667.58001005735662},null,26.703200402294264,null,{"$f":"DA10*'5. UD2 Parameters'!$C$31","v":667.58001005735662},null,null,null,null,26.703200402294264,null,26.703200402294264,null,null,{"$f":"DH10*'5. UD2 Parameters'!$C$31","v":667.58001005735662},null,{"$f":"DJ10*'5. UD2 Parameters'!$C$31","v":667.58001005735662},null,null,32.421984250864455,null,132.51704286615475,null,2004,null,26.703200402294264,667.58001005735662,0,0]
[2005,null,1,null,{"$f":"'6. UD2 Assumptions'!D359","v":58.526479286999994},null,{"$f":"E11*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C11","v":8.3400232983974991},null,{"$f":"G11+(I10*'5. UD2 Parameters'!$G$10)","v":21.364908453815335},null,{"$f":"I10*(1-'5. UD2 Parameters'!$G$10)","v":6.4059602033756473},null,{"$f":"K11*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":4.2706401355837649},null,{"$f":"E11*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C11","v":2.7800077661324996},null,{"$f":"'6. UD2 Assumptions'!F359","v":195.08826428999998},null,{"$f":"Q11*C11*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":86.033924551889996},null,{"$f":"S11+U10*'5. UD2 Parameters'!$G$11","v":309.62910571539709},null,{"$f":"U10*(1-'5. UD2 Parameters'!$G$11)","v":41.433271801453863},null,{"$f":"W11*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":27.622181200969241},null,{"$f":"Q11*C11*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":28.677974850629997},null,{"$f":"'6. UD2 Assumptions'!H359","v":46.821183429599998},null,{"$f":"AC11*C11*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.5650653843859992},null,{"$f":"AE11+(AG10*'5. UD2 Parameters'!$G$12)","v":19.75013478527741},null,{"$f":"AG10*(1-'5. UD2 Parameters'!$G$12)","v":1.1010417644776902},null,{"$f":"AI11*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.7340278429851268},null,{"$f":"AC11*C11*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.5216884614619999},null,{"$f":"'6. UD2 Assumptions'!J359","v":7.8035305715999996},null,{"$f":"AO11*C11*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":2.92632396435E-2},null,{"$f":"AQ11+(AS10*'5. UD2 Parameters'!$G$13)","v":0.13580382842565117},null,{"$f":"AS10*(1-'5. UD2 Parameters'!$G$13)","v":3.7949447477606353E-3},null,{"$f":"AU11*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.5299631651737567E-3},null,{"$f":"AO11*C11*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":9.7544132144999993E-3},null,{"$f":"'6. UD2 Assumptions'!L359","v":19.508826428999999},null,{"$f":"BA11*C11*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.58526479286999999},null,{"$f":"BC11+BE10*'5. UD2 Parameters'!$G$14","v":2.5320685622150529},null,{"$f":"BE10*(1-'5. UD2 Parameters'!$G$14)","v":0.14115920057406284},null,{"$f":"BG11*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":9.4106133716041887E-2},null,{"$f":"BA11*C11*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.19508826429000001},null,{"$f":"'6. UD2 Assumptions'!N359","v":1.17052958574},null,{"$f":"BM11*'5. UD2 Parameters'!$C$15*C11*'5. UD2 Parameters'!$C$28","v":1.7557943786099999E-3},null,{"$f":"BO11+(BQ10*'5. UD2 Parameters'!$G$15)","v":7.9039601404556625E-3},null,{"$f":"BQ10*(1-'5. UD2 Parameters'!$G$15)","v":3.1522319931136017E-4},null,{"$f":"BS11*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.1014879954090677E-4},null,{"$f":"BM11*'5. UD2 Parameters'!$C$15*C11*(1-'5. UD2 Parameters'!$C$28)","v":5.8526479286999996E-4},null,{"$f":"'6. UD2 Assumptions'!R359","v":5.9130000000000003},null,{"$f":"BY11*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C11","v":0.13304250000000001},null,{"$f":"CA11","v":0.13304250000000001},null,null,null,{"$f":"CE11*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0},null,{"$f":"BY11*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C11","v":4.4347499999999998E-2},null,{"$f":"'6. UD2 Assumptions'!T359","v":0.53685400000000005},null,{"$f":"CK11*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C11","v":6.0396075000000004E-3},null,{"$f":"CM11","v":6.0396075000000004E-3},null,0,null,{"$f":"CQ11*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0},null,null,null,32.723695425218892,null,{"$f":"CW11*'5. UD2 Parameters'!$C$31","v":818.09238563047234},null,32.723695425218892,null,{"$f":"DA11*'5. UD2 Parameters'!$C$31","v":818.09238563047234},null,null,null,null,32.723695425218892,null,32.723695425218892,null,null,{"$f":"DH11*'5. UD2 Parameters'!$C$31","v":818.09238563047234},null,{"$f":"DJ11*'5. UD2 Parameters'!$C$31","v":818.09238563047234},null,null,33.229446520521869,null,165.74648938667661,null,2005,null,32.723695425218892,818.09238563047234,0,0]
[2006,null,1,null,{"$f":"'6. UD2 Assumptions'!D360","v":61.056597101999998},null,{"$f":"E12*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C12","v":8.7005650870349989},null,{"$f":"G12+(I11*'5. UD2 Parameters'!$G$10)","v":23.021891505343714},null,{"$f":"I11*(1-'5. UD2 Parameters'!$G$10)","v":7.0435820355066197},null,{"$f":"K12*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":4.6957213570044125},null,{"$f":"E12*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C12","v":2.9001883623449998},null,{"$f":"'6. UD2 Assumptions'!F360","v":203.52199034},null,{"$f":"Q12*C12*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":89.753197739939992},null,{"$f":"S12+U11*'5. UD2 Parameters'!$G$11","v":350.97638042622276},null,{"$f":"U11*(1-'5. UD2 Parameters'!$G$11)","v":48.405923029114305},null,{"$f":"W12*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":32.270615352742865},null,{"$f":"Q12*C12*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":29.917732579979997},null,{"$f":"'6. UD2 Assumptions'!H360","v":48.845277681599995},null,{"$f":"AC12*C12*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.7624145739559998},null,{"$f":"AE12+(AG11*'5. UD2 Parameters'!$G$12)","v":23.177318190058152},null,{"$f":"AG11*(1-'5. UD2 Parameters'!$G$12)","v":1.3352311691752603},null,{"$f":"AI12*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.89015411278350687},null,{"$f":"AC12*C12*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.5874715246519999},null,{"$f":"'6. UD2 Assumptions'!J360","v":8.140879613600001},null,{"$f":"AO12*C12*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":3.0528298551000005E-2},null,{"$f":"AQ12+(AS11*'5. UD2 Parameters'!$G$13)","v":0.16166121082732204},null,{"$f":"AS11*(1-'5. UD2 Parameters'!$G$13)","v":4.6709161493291348E-3},null,{"$f":"AU12*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.1139440995527562E-3},null,{"$f":"AO12*C12*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.0176099517000001E-2},null,{"$f":"'6. UD2 Assumptions'!L360","v":20.352199034000002},null,{"$f":"BA12*C12*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.61056597101999999},null,{"$f":"BC12+BE11*'5. UD2 Parameters'!$G$14","v":2.9714510500074551},null,{"$f":"BE11*(1-'5. UD2 Parameters'!$G$14)","v":0.17118348322759749},null,{"$f":"BG12*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.11412232215173165},null,{"$f":"BA12*C12*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.20352199034000001},null,{"$f":"'6. UD2 Assumptions'!N360","v":1.22113194204},null,{"$f":"BM12*'5. UD2 Parameters'!$C$15*C12*'5. UD2 Parameters'!$C$28","v":1.8316979130599998E-3},null,{"$f":"BO12+(BQ11*'5. UD2 Parameters'!$G$15)","v":9.350177368742222E-3},null,{"$f":"BQ11*(1-'5. UD2 Parameters'!$G$15)","v":3.8548068477343994E-4},null,{"$f":"BS12*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.5698712318229328E-4},null,{"$f":"BM12*'5. UD2 Parameters'!$C$15*C12*(1-'5. UD2 Parameters'!$C$28)","v":6.1056597101999995E-4},null,{"$f":"'6. UD2 Assumptions'!R360","v":8.0559999999999992},null,{"$f":"BY12*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C12","v":0.18125999999999998},null,{"$f":"CA12+CC11*'5. UD2 Parameters'!$G$16","v":0.31037049989712739},null,{"$f":"CC11*(1-'5. UD2 Parameters'!$G$16)","v":3.9320001028726043E-3},null,{"$f":"CE12*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.6213334019150694E-3},null,{"$f":"BY12*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C12","v":6.0419999999999995E-2},null,{"$f":"'6. UD2 Assumptions'!T360","v":0.49882600000000005},null,{"$f":"CK12*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C12","v":5.6117925000000006E-3},null,{"$f":"CM12+CO11*'5. UD2 Parameters'!$G$17","v":1.0707196853801644E-2},null,{"$f":"CO11*(1-'5. UD2 Parameters'!$G$17)","v":9.442031461983566E-4},null,{"$f":"CQ12*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":6.2946876413223773E-4},null,null,null,37.9772348780713,null,{"$f":"CW12*'5. UD2 Parameters'!$C$31","v":949.43087195178248},null,37.976605409307169,null,{"$f":"DA12*'5. UD2 Parameters'!$C$31","v":949.41513523267918},null,null,null,null,37.9772348780713,null,37.976605409307169,null,null,{"$f":"DH12*'5. UD2 Parameters'!$C$31","v":949.43087195178248},null,{"$f":"DJ12*'5. UD2 Parameters'!$C$31","v":949.41513523267918},null,null,34.680121122805019,null,200.42661050948163,null,2006,null,37.977234878071286,949.43087195178214,0,0]
[2007,null,1,null,{"$f":"'6. UD2 Assumptions'!D361","v":59.162898941999998},null,{"$f":"E13*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C13","v":8.4307130992349997},null,{"$f":"G13+(I12*'5. UD2 Parameters'!$G$10)","v":23.862748472924494},null,{"$f":"I12*(1-'5. UD2 Parameters'!$G$10)","v":7.5898561316542219},null,{"$f":"K13*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.059904087769481},null,{"$f":"E13*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C13","v":2.810237699745},null,{"$f":"'6. UD2 Assumptions'!F361","v":197.20966314},null,{"$f":"Q13*C13*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":86.969461444739991},null,{"$f":"S13+U12*'5. UD2 Parameters'!$G$11","v":383.0758850666918},null,{"$f":"U12*(1-'5. UD2 Parameters'!$G$11)","v":54.869956804270942},null,{"$f":"W13*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":36.57997120284729},null,{"$f":"Q13*C13*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":28.989820481579997},null,{"$f":"'6. UD2 Assumptions'!H361","v":47.330319153600001},null,{"$f":"AC13*C13*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.6147061174760005},null,{"$f":"AE13+(AG12*'5. UD2 Parameters'!$G$12)","v":26.22509435987994},null,{"$f":"AG12*(1-'5. UD2 Parameters'!$G$12)","v":1.5669299476542125},null,{"$f":"AI13*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.0446199651028083},null,{"$f":"AC13*C13*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.5382353724920002},null,{"$f":"'6. UD2 Assumptions'!J361","v":7.8883865256000005},null,{"$f":"AO13*C13*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":2.9581449471000006E-2},null,{"$f":"AQ13+(AS12*'5. UD2 Parameters'!$G$13)","v":0.18568239024461852},null,{"$f":"AS12*(1-'5. UD2 Parameters'!$G$13)","v":5.5602700537035312E-3},null,{"$f":"AU13*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.7068467024690206E-3},null,{"$f":"AO13*C13*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":9.8604831570000013E-3},null,{"$f":"'6. UD2 Assumptions'!L361","v":19.720966314000002},null,{"$f":"BA13*C13*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.59162898942000008},null,{"$f":"BC13+BE12*'5. UD2 Parameters'!$G$14","v":3.3621915845999921},null,{"$f":"BE12*(1-'5. UD2 Parameters'!$G$14)","v":0.20088845482746312},null,{"$f":"BG13*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.13392563655164208},null,{"$f":"BA13*C13*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.19720966314000002},null,{"$f":"'6. UD2 Assumptions'!N361","v":1.1832579788399999},null,{"$f":"BM13*'5. UD2 Parameters'!$C$15*C13*'5. UD2 Parameters'!$C$28","v":1.77488696826E-3},null,{"$f":"BO13+(BQ12*'5. UD2 Parameters'!$G$15)","v":1.0669050805708263E-2},null,{"$f":"BQ12*(1-'5. UD2 Parameters'!$G$15)","v":4.5601353129395768E-4},null,{"$f":"BS13*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.0400902086263844E-4},null,{"$f":"BM13*'5. UD2 Parameters'!$C$15*C13*(1-'5. UD2 Parameters'!$C$28)","v":5.9162898942E-4},null,{"$f":"'6. UD2 Assumptions'!R361","v":13.077000000000002},null,{"$f":"BY13*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C13","v":0.29423250000000001},null,{"$f":"CA13+CC12*'5. UD2 Parameters'!$G$16","v":0.59543016537038507},null,{"$f":"CC12*(1-'5. UD2 Parameters'!$G$16)","v":9.1728345267424044E-3},null,{"$f":"CE13*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":6.1152230178282696E-3},null,{"$f":"BY13*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C13","v":9.8077500000000012E-2},null,{"$f":"'6. UD2 Assumptions'!T361","v":0.88669200000000004},null,{"$f":"CK13*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C13","v":9.9752850000000004E-3},null,{"$f":"CM13+CO12*'5. UD2 Parameters'!$G$17","v":1.900857026992394E-2},null,{"$f":"CO12*(1-'5. UD2 Parameters'!$G$17)","v":1.6739115838777035E-3},null,{"$f":"CQ13*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.1159410559184689E-3},null,null,null,42.829662912068301,null,{"$f":"CW13*'5. UD2 Parameters'!$C$31","v":1070.7415728017074},null,42.828546971012379,null,{"$f":"DA13*'5. UD2 Parameters'!$C$31","v":1070.7136742753096},null,null,null,null,42.829662912068301,null,42.828546971012379,null,null,{"$f":"DH13*'5. UD2 Parameters'!$C$31","v":1070.7415728017074},null,{"$f":"DJ13*'5. UD2 Parameters'!$C$31","v":1070.7136742753096},null,null,33.644032829103416,null,234.07064333858506,null,2007,null,42.829662912068301,1070.7415728017074,0,0]
[2008,null,1,null,{"$f":"'6. UD2 Assumptions'!D362","v":59.923617104999998},null,{"$f":"E14*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C14","v":8.5391154374624989},null,{"$f":"G14+(I13*'5. UD2 Parameters'!$G$10)","v":24.534794092370127},null,{"$f":"I13*(1-'5. UD2 Parameters'!$G$10)","v":7.8670698180168648},null,{"$f":"K14*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.2447132120112432},null,{"$f":"E14*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C14","v":2.8463718124874999},null,{"$f":"'6. UD2 Assumptions'!F362","v":199.74539035000001},null,{"$f":"Q14*C14*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":88.087717144349995},null,{"$f":"S14+U13*'5. UD2 Parameters'!$G$11","v":411.27536346163788},null,{"$f":"U13*(1-'5. UD2 Parameters'!$G$11)","v":59.888238749403897},null,{"$f":"W14*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":39.925492499602598},null,{"$f":"Q14*C14*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":29.362572381450001},null,{"$f":"'6. UD2 Assumptions'!H362","v":47.938893684},null,{"$f":"AC14*C14*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.6740421341900005},null,{"$f":"AE14+(AG13*'5. UD2 Parameters'!$G$12)","v":29.126158041792397},null,{"$f":"AG13*(1-'5. UD2 Parameters'!$G$12)","v":1.7729784522775434},null,{"$f":"AI14*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.1819856348516955},null,{"$f":"AC14*C14*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.5580140447300002},null,{"$f":"'6. UD2 Assumptions'!J362","v":7.9898156140000003},null,{"$f":"AO14*C14*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":2.9961808552500004E-2},null,{"$f":"AQ14+(AS13*'5. UD2 Parameters'!$G$13)","v":0.20925773027635478},null,{"$f":"AS13*(1-'5. UD2 Parameters'!$G$13)","v":6.3864685207637561E-3},null,{"$f":"AU14*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":4.2576456805091707E-3},null,{"$f":"AO14*C14*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":9.9872695175000012E-3},null,{"$f":"'6. UD2 Assumptions'!L362","v":19.974539035000003},null,{"$f":"BA14*C14*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.59923617105000004},null,{"$f":"BC14+BE13*'5. UD2 Parameters'!$G$14","v":3.7341228258708199},null,{"$f":"BE13*(1-'5. UD2 Parameters'!$G$14)","v":0.22730492977917222},null,{"$f":"BG14*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.15153661985278147},null,{"$f":"BA14*C14*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.19974539035000002},null,{"$f":"'6. UD2 Assumptions'!N362","v":1.1984723421000001},null,{"$f":"BM14*'5. UD2 Parameters'!$C$15*C14*'5. UD2 Parameters'!$C$28","v":1.7977085131500002E-3},null,{"$f":"BO14+(BQ13*'5. UD2 Parameters'!$G$15)","v":1.194642357103275E-2},null,{"$f":"BQ13*(1-'5. UD2 Parameters'!$G$15)","v":5.203357478255128E-4},null,{"$f":"BS14*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.4689049855034183E-4},null,{"$f":"BM14*'5. UD2 Parameters'!$C$15*C14*(1-'5. UD2 Parameters'!$C$28)","v":5.9923617105000007E-4},null,{"$f":"'6. UD2 Assumptions'!R362","v":12.148},null,{"$f":"BY14*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C14","v":0.27332999999999996},null,{"$f":"CA14+CC13*'5. UD2 Parameters'!$G$16","v":0.85116254452373974},null,{"$f":"CC13*(1-'5. UD2 Parameters'!$G$16)","v":1.7597620846645286E-2},null,{"$f":"CE14*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.1731747231096858E-2},null,{"$f":"BY14*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C14","v":9.1109999999999997E-2},null,{"$f":"'6. UD2 Assumptions'!T362","v":0.79310400000000003},null,{"$f":"CK14*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C14","v":8.9224200000000004E-3},null,{"$f":"CM14+CO13*'5. UD2 Parameters'!$G$17","v":2.4959281950534852E-2},null,{"$f":"CO13*(1-'5. UD2 Parameters'!$G$17)","v":2.9717083193890872E-3},null,{"$f":"CQ14*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.9811388795927245E-3},null,null,null,46.522045388608063,null,{"$f":"CW14*'5. UD2 Parameters'!$C$31","v":1163.0511347152017},null,46.52006424972847,null,{"$f":"DA14*'5. UD2 Parameters'!$C$31","v":1163.0016062432117},null,null,null,null,46.522045388608063,null,46.52006424972847,null,null,{"$f":"DH14*'5. UD2 Parameters'!$C$31","v":1163.0511347152017},null,{"$f":"DJ14*'5. UD2 Parameters'!$C$31","v":1163.0016062432117},null,null,34.068400134706053,null,268.13904347329111,null,2008,null,46.522045388608056,1163.0511347152014,0,0]
[2009,null,1,null,{"$f":"'6. UD2 Assumptions'!D363","v":62.391682431},null,{"$f":"E15*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C15","v":8.8908147464175009},null,{"$f":"G15+(I14*'5. UD2 Parameters'!$G$10)","v":25.336979051889976},null,{"$f":"I14*(1-'5. UD2 Parameters'!$G$10)","v":8.088629786897652},null,{"$f":"K15*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.3924198579317677},null,{"$f":"E15*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C15","v":2.9636049154725002},null,{"$f":"'6. UD2 Assumptions'!F363","v":207.97227477000001},null,{"$f":"Q15*C15*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":91.71577317357},null,{"$f":"S15+U14*'5. UD2 Parameters'!$G$11","v":438.6943272590438},null,{"$f":"U14*(1-'5. UD2 Parameters'!$G$11)","v":64.296809376164106},null,{"$f":"W15*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":42.864539584109401},null,{"$f":"Q15*C15*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":30.571924391189999},null,{"$f":"'6. UD2 Assumptions'!H363","v":49.9133459448},null,{"$f":"AC15*C15*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.8665512296180005},null,{"$f":"AE15+(AG14*'5. UD2 Parameters'!$G$12)","v":32.023600985389166},null,{"$f":"AG14*(1-'5. UD2 Parameters'!$G$12)","v":1.9691082860212299},null,{"$f":"AI15*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.3127388573474865},null,{"$f":"AC15*C15*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.622183743206},null,{"$f":"'6. UD2 Assumptions'!J363","v":8.3188909907999999},null,{"$f":"AO15*C15*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":3.1195841215500002E-2},null,{"$f":"AQ15+(AS14*'5. UD2 Parameters'!$G$13)","v":0.23325623896411313},null,{"$f":"AS14*(1-'5. UD2 Parameters'!$G$13)","v":7.1973325277416541E-3},null,{"$f":"AU15*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":4.7982216851611024E-3},null,{"$f":"AO15*C15*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.03986137385E-2},null,{"$f":"'6. UD2 Assumptions'!L363","v":20.797227477000003},null,{"$f":"BA15*C15*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.62391682431000017},null,{"$f":"BC15+BE14*'5. UD2 Parameters'!$G$14","v":4.1055898699216886},null,{"$f":"BE14*(1-'5. UD2 Parameters'!$G$14)","v":0.25244978025913201},null,{"$f":"BG15*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.168299853506088},null,{"$f":"BA15*C15*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.20797227477000005},null,{"$f":"'6. UD2 Assumptions'!N363","v":1.2478336486200001},null,{"$f":"BM15*'5. UD2 Parameters'!$C$15*C15*'5. UD2 Parameters'!$C$28","v":1.8717504729300004E-3},null,{"$f":"BO15+(BQ14*'5. UD2 Parameters'!$G$15)","v":1.3235540091245248E-2},null,{"$f":"BQ14*(1-'5. UD2 Parameters'!$G$15)","v":5.8263395271750237E-4},null,{"$f":"BS15*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.8842263514500156E-4},null,{"$f":"BM15*'5. UD2 Parameters'!$C$15*C15*(1-'5. UD2 Parameters'!$C$28)","v":6.2391682431000011E-4},null,{"$f":"'6. UD2 Assumptions'!R363","v":9.1259999999999994},null,{"$f":"BY15*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C15","v":0.20533499999999999},null,{"$f":"CA15+CC14*'5. UD2 Parameters'!$G$16","v":1.0313418896568465},null,{"$f":"CC14*(1-'5. UD2 Parameters'!$G$16)","v":2.51556548668933E-2},null,{"$f":"CE15*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.6770436577928864E-2},null,{"$f":"BY15*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C15","v":6.8444999999999992E-2},null,{"$f":"'6. UD2 Assumptions'!T363","v":1.1668799999999999},null,{"$f":"CK15*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C15","v":1.3127399999999997E-2},null,{"$f":"CM15+CO14*'5. UD2 Parameters'!$G$17","v":3.4184668029175413E-2},null,{"$f":"CO14*(1-'5. UD2 Parameters'!$G$17)","v":3.902013921359436E-3},null,{"$f":"CQ15*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.601342614239624E-3},null,null,null,49.762556576407221,null,{"$f":"CW15*'5. UD2 Parameters'!$C$31","v":1244.0639144101806},null,49.759955233792979,null,{"$f":"DA15*'5. UD2 Parameters'!$C$31","v":1243.9988808448245},null,11.9,null,null,37.862556576407222,null,37.859955233792981,null,null,{"$f":"DH15*'5. UD2 Parameters'!$C$31","v":946.56391441018059},null,{"$f":"DJ15*'5. UD2 Parameters'!$C$31","v":946.4988808448245},null,null,35.445152855201307,null,303.5841963284924,null,2009,null,49.762556576407221,1244.0639144101806,0,0]
[2010,null,1,null,{"$f":"'6. UD2 Assumptions'!D364","v":64.153748977500001},null,{"$f":"E16*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C16","v":9.1419092292937503},null,{"$f":"G16+(I15*'5. UD2 Parameters'!$G$10)","v":26.125794193760669},null,{"$f":"I15*(1-'5. UD2 Parameters'!$G$10)","v":8.3530940874230577},null,{"$f":"K16*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.5687293916153715},null,{"$f":"E16*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C16","v":3.0473030764312501},null,{"$f":"'6. UD2 Assumptions'!F364","v":213.845829925},null,{"$f":"Q16*C16*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":94.306010996924996},null,{"$f":"S16+U15*'5. UD2 Parameters'!$G$11","v":464.41698014580015},null,{"$f":"U15*(1-'5. UD2 Parameters'!$G$11)","v":68.583358110168675},null,{"$f":"W16*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":45.722238740112445},null,{"$f":"Q16*C16*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":31.435336998975},null,{"$f":"'6. UD2 Assumptions'!H364","v":51.322999181999997},null,{"$f":"AC16*C16*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":5.0039924202449999},null,{"$f":"AE16+(AG15*'5. UD2 Parameters'!$G$12)","v":34.862600070155892},null,{"$f":"AG15*(1-'5. UD2 Parameters'!$G$12)","v":2.1649933354782722},null,{"$f":"AI16*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.4433288903188481},null,{"$f":"AC16*C16*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.667997473415},null,{"$f":"'6. UD2 Assumptions'!J364","v":8.5538331969999994},null,{"$f":"AO16*C16*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":3.2076874488749997E-2},null,{"$f":"AQ16+(AS15*'5. UD2 Parameters'!$G$13)","v":0.25731036220836684},null,{"$f":"AS15*(1-'5. UD2 Parameters'!$G$13)","v":8.0227512444962772E-3},null,{"$f":"AU16*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.3485008296641845E-3},null,{"$f":"AO16*C16*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.0692291496249999E-2},null,{"$f":"'6. UD2 Assumptions'!L364","v":21.3845829925},null,{"$f":"BA16*C16*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.64153748977500002},null,{"$f":"BC16+BE15*'5. UD2 Parameters'!$G$14","v":4.4695641115584488},null,{"$f":"BE15*(1-'5. UD2 Parameters'!$G$14)","v":0.27756324813824007},null,{"$f":"BG16*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.18504216542549337},null,{"$f":"BA16*C16*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.21384582992500001},null,{"$f":"'6. UD2 Assumptions'!N364","v":1.28307497955},null,{"$f":"BM16*'5. UD2 Parameters'!$C$15*C16*'5. UD2 Parameters'!$C$28","v":1.9246124693250001E-3},null,{"$f":"BO16+(BQ15*'5. UD2 Parameters'!$G$15)","v":1.4514647653276345E-2},null,{"$f":"BQ15*(1-'5. UD2 Parameters'!$G$15)","v":6.4550490729390285E-4},null,{"$f":"BS16*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":4.3033660486260187E-4},null,{"$f":"BM16*'5. UD2 Parameters'!$C$15*C16*(1-'5. UD2 Parameters'!$C$28)","v":6.4153748977500004E-4},null,{"$f":"'6. UD2 Assumptions'!R364","v":10.949},null,{"$f":"BY16*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C16","v":0.24635249999999997},null,{"$f":"CA16+CC15*'5. UD2 Parameters'!$G$16","v":1.2472136303789649},null,{"$f":"CC15*(1-'5. UD2 Parameters'!$G$16)","v":3.0480759277881474E-2},null,{"$f":"CE16*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.0320506185254314E-2},null,{"$f":"BY16*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C16","v":8.2117499999999996E-2},null,{"$f":"'6. UD2 Assumptions'!T364","v":1.131624},null,{"$f":"CK16*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C16","v":1.2730769999999999E-2},null,{"$f":"CM16+CO15*'5. UD2 Parameters'!$G$17","v":4.1571171683242536E-2},null,{"$f":"CO15*(1-'5. UD2 Parameters'!$G$17)","v":5.3442663459328764E-3},null,{"$f":"CQ16*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.5628442306219173E-3},null,null,null,52.94900137532256,null,{"$f":"CW16*'5. UD2 Parameters'!$C$31","v":1323.725034383064},null,52.945438531091938,null,{"$f":"DA16*'5. UD2 Parameters'!$C$31","v":1323.6359632772985},null,9,null,null,43.94900137532256,null,43.945438531091938,null,null,{"$f":"DH16*'5. UD2 Parameters'!$C$31","v":1098.725034383064},null,{"$f":"DJ16*'5. UD2 Parameters'!$C$31","v":1098.6359632772985},null,null,36.457934707732271,null,340.04213103622465,null,2010,null,52.949001375322553,1323.7250343830638,0,0]
[2011,null,1,null,{"$f":"'6. UD2 Assumptions'!D365","v":62.174060999999995},null,{"$f":"E17*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C17","v":8.8598036924999999},null,{"$f":"G17+(I16*'5. UD2 Parameters'!$G$10)","v":26.372447259179289},null,{"$f":"I16*(1-'5. UD2 Parameters'!$G$10)","v":8.613150627081378},null,{"$f":"K17*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.7421004180542514},null,{"$f":"E17*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C17","v":2.9532678975},null,{"$f":"'6. UD2 Assumptions'!F365","v":207.24687},null,{"$f":"Q17*C17*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":91.395869669999996},null,{"$f":"S17+U16*'5. UD2 Parameters'!$G$11","v":483.20813604895284},null,{"$f":"U16*(1-'5. UD2 Parameters'!$G$11)","v":72.604713766847297},null,{"$f":"W17*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":48.403142511231529},null,{"$f":"Q17*C17*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":30.465289889999998},null,{"$f":"'6. UD2 Assumptions'!H365","v":49.739248799999999},null,{"$f":"AC17*C17*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.8495767580000004},null,{"$f":"AE17+(AG16*'5. UD2 Parameters'!$G$12)","v":37.355249609266032},null,{"$f":"AG16*(1-'5. UD2 Parameters'!$G$12)","v":2.3569272188898598},null,{"$f":"AI17*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.5712848125932397},null,{"$f":"AC17*C17*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.6165255860000001},null,{"$f":"'6. UD2 Assumptions'!J365","v":8.2898747999999998},null,{"$f":"AO17*C17*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":3.1087030499999998E-2},null,{"$f":"AQ17+(AS16*'5. UD2 Parameters'!$G$13)","v":0.27954730990759524},null,{"$f":"AS16*(1-'5. UD2 Parameters'!$G$13)","v":8.8500828007715797E-3},null,{"$f":"AU17*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.9000552005143859E-3},null,{"$f":"AO17*C17*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.0362343499999999E-2},null,{"$f":"'6. UD2 Assumptions'!L365","v":20.724687000000003},null,{"$f":"BA17*C17*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.62174061000000003},null,{"$f":"BC17+BE16*'5. UD2 Parameters'!$G$14","v":4.7891345652905182},null,{"$f":"BE16*(1-'5. UD2 Parameters'!$G$14)","v":0.30217015626793081},null,{"$f":"BG17*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.2014467708452872},null,{"$f":"BA17*C17*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.20724687000000003},null,{"$f":"'6. UD2 Assumptions'!N365","v":1.2434812200000001},null,{"$f":"BM17*'5. UD2 Parameters'!$C$15*C17*'5. UD2 Parameters'!$C$28","v":1.86522183E-3},null,{"$f":"BO17+(BQ16*'5. UD2 Parameters'!$G$15)","v":1.5671981764056698E-2},null,{"$f":"BQ16*(1-'5. UD2 Parameters'!$G$15)","v":7.0788771921964806E-4},null,{"$f":"BS17*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":4.7192514614643203E-4},null,{"$f":"BM17*'5. UD2 Parameters'!$C$15*C17*(1-'5. UD2 Parameters'!$C$28)","v":6.2174061000000002E-4},null,{"$f":"'6. UD2 Assumptions'!R365","v":10.401999999999999},null,{"$f":"BY17*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C17","v":0.23404499999999995},null,{"$f":"CA17+CC16*'5. UD2 Parameters'!$G$16","v":1.4443978969820863},null,{"$f":"CC16*(1-'5. UD2 Parameters'!$G$16)","v":3.6860733396878467E-2},null,{"$f":"CE17*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.4573822264585644E-2},null,{"$f":"BY17*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C17","v":7.8014999999999987E-2},null,{"$f":"'6. UD2 Assumptions'!T365","v":1.5630550000000001},null,{"$f":"CK17*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C17","v":1.7584368749999999E-2},null,{"$f":"CM17+CO16*'5. UD2 Parameters'!$G$17","v":5.2656503683839589E-2},null,{"$f":"CO16*(1-'5. UD2 Parameters'!$G$17)","v":6.4990367494029422E-3},null,{"$f":"CQ17*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":4.3326911662686278E-3},null,null,null,55.953253006501818,null,{"$f":"CW17*'5. UD2 Parameters'!$C$31","v":1398.8313251625455},null,55.948920315335549,null,{"$f":"DA17*'5. UD2 Parameters'!$C$31","v":1398.7230078833886},null,10.199999999999999,null,null,45.753253006501822,null,45.748920315335553,null,null,{"$f":"DH17*'5. UD2 Parameters'!$C$31","v":1143.8313251625455},null,{"$f":"DJ17*'5. UD2 Parameters'!$C$31","v":1143.7230078833888},null,null,35.331329327609993,null,375.37346036383462,null,2011,null,55.953253006501811,1398.8313251625452,0,0]
[2012,null,1,null,{"$f":"'6. UD2 Assumptions'!D366","v":58.180867482000004},null,{"$f":"E18*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C18","v":8.2907736161849996},null,{"$f":"G18+(I17*'5. UD2 Parameters'!$G$10)","v":25.968753677030531},null,{"$f":"I17*(1-'5. UD2 Parameters'!$G$10)","v":8.6944671983337578},null,{"$f":"K18*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.7963114655558385},null,{"$f":"E18*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C18","v":2.763591205395},null,{"$f":"'6. UD2 Assumptions'!F366","v":193.93622494000002},null,{"$f":"Q18*C18*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":85.525875198540007},null,{"$f":"S18+U17*'5. UD2 Parameters'!$G$11","v":493.19157867616025},null,{"$f":"U17*(1-'5. UD2 Parameters'!$G$11)","v":75.542432571332611},null,{"$f":"W18*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":50.361621714221741},null,{"$f":"Q18*C18*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":28.508625066180002},null,{"$f":"'6. UD2 Assumptions'!H366","v":46.544693985600006},null,{"$f":"AC18*C18*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.5381076635960014},null,{"$f":"AE18+(AG17*'5. UD2 Parameters'!$G$12)","v":39.367911540319739},null,{"$f":"AG17*(1-'5. UD2 Parameters'!$G$12)","v":2.5254457325422948},null,{"$f":"AI18*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.6836304883615298},null,{"$f":"AC18*C18*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.5127025545320003},null,{"$f":"'6. UD2 Assumptions'!J366","v":7.757448997600001},null,{"$f":"AO18*C18*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":2.9090433741000003E-2},null,{"$f":"AQ18+(AS17*'5. UD2 Parameters'!$G$13)","v":0.29902283028800647},null,{"$f":"AS17*(1-'5. UD2 Parameters'!$G$13)","v":9.6149133605888046E-3},null,{"$f":"AU18*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":6.4099422403925358E-3},null,{"$f":"AO18*C18*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":9.6968112470000017E-3},null,{"$f":"'6. UD2 Assumptions'!L366","v":19.393622494000002},null,{"$f":"BA18*C18*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.58180867482000009},null,{"$f":"BC18+BE17*'5. UD2 Parameters'!$G$14","v":5.0471681461948394},null,{"$f":"BE17*(1-'5. UD2 Parameters'!$G$14)","v":0.32377509391567888},null,{"$f":"BG18*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.21585006261045259},null,{"$f":"BA18*C18*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.19393622494000004},null,{"$f":"'6. UD2 Assumptions'!N366","v":1.1636173496400002},null,{"$f":"BM18*'5. UD2 Parameters'!$C$15*C18*'5. UD2 Parameters'!$C$28","v":1.7454260244600002E-3},null,{"$f":"BO18+(BQ17*'5. UD2 Parameters'!$G$15)","v":1.6653076218669339E-2},null,{"$f":"BQ17*(1-'5. UD2 Parameters'!$G$15)","v":7.6433156984736031E-4},null,{"$f":"BS18*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.0955437989824021E-4},null,{"$f":"BM18*'5. UD2 Parameters'!$C$15*C18*(1-'5. UD2 Parameters'!$C$28)","v":5.8180867482000007E-4},null,{"$f":"'6. UD2 Assumptions'!R366","v":7.37},null,{"$f":"BY18*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C18","v":0.165825},null,{"$f":"CA18+CC17*'5. UD2 Parameters'!$G$16","v":1.5675344877931239},null,{"$f":"CC17*(1-'5. UD2 Parameters'!$G$16)","v":4.2688409188962446E-2},null,{"$f":"CE18*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.8458939459308295E-2},null,{"$f":"BY18*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C18","v":5.5274999999999998E-2},null,{"$f":"'6. UD2 Assumptions'!T366","v":0.67796900000000004},null,{"$f":"CK18*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C18","v":7.6271512500000003E-3},null,{"$f":"CM18+CO17*'5. UD2 Parameters'!$G$17","v":5.2051590773033327E-2},null,{"$f":"CO17*(1-'5. UD2 Parameters'!$G$17)","v":8.2320641608062597E-3},null,{"$f":"CQ18*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.4880427738708392E-3},null,null,null,58.098280209603033,null,{"$f":"CW18*'5. UD2 Parameters'!$C$31","v":1452.4570052400759},null,58.092792166829163,null,{"$f":"DA18*'5. UD2 Parameters'!$C$31","v":1452.3198041707292},null,13.83,null,null,44.268280209603034,null,44.262792166829165,null,null,{"$f":"DH18*'5. UD2 Parameters'!$C$31","v":1106.7070052400759},null,{"$f":"DJ18*'5. UD2 Parameters'!$C$31","v":1106.5698041707292},null,null,33.044408670968821,null,408.41786903480346,null,2012,null,58.098280209603033,1452.4570052400759,0,0]
[2013,null,1,null,{"$f":"'6. UD2 Assumptions'!D367","v":64.456379938500007},null,{"$f":"E19*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C19","v":9.1850341412362511},null,{"$f":"G19+(I18*'5. UD2 Parameters'!$G$10)","v":26.592410301511535},null,{"$f":"I18*(1-'5. UD2 Parameters'!$G$10)","v":8.5613775167552468},null,{"$f":"K19*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.7075850111701643},null,{"$f":"E19*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C19","v":3.0616780470787504},null,{"$f":"'6. UD2 Assumptions'!F367","v":214.85459979500001},null,{"$f":"Q19*C19*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":94.750878509594997},null,{"$f":"S19+U18*'5. UD2 Parameters'!$G$11","v":510.83926128029867},null,{"$f":"U18*(1-'5. UD2 Parameters'!$G$11)","v":77.103195905456573},null,{"$f":"W19*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":51.402130603637715},null,{"$f":"Q19*C19*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":31.583626169864999},null,{"$f":"'6. UD2 Assumptions'!H367","v":51.565103950800001},null,{"$f":"AC19*C19*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":5.0275976352030005},null,{"$f":"AE19+(AG18*'5. UD2 Parameters'!$G$12)","v":41.733995058001184},null,{"$f":"AG18*(1-'5. UD2 Parameters'!$G$12)","v":2.6615141175215538},null,{"$f":"AI19*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.7743427450143692},null,{"$f":"AC19*C19*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.6758658784010001},null,{"$f":"'6. UD2 Assumptions'!J367","v":8.5941839918000014},null,{"$f":"AO19*C19*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":3.2228189969250004E-2},null,{"$f":"AQ19+(AS18*'5. UD2 Parameters'!$G$13)","v":0.32096625448001614},null,{"$f":"AS18*(1-'5. UD2 Parameters'!$G$13)","v":1.0284765777240331E-2},null,{"$f":"AU19*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":6.8565105181602201E-3},null,{"$f":"AO19*C19*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.0742729989750002E-2},null,{"$f":"'6. UD2 Assumptions'!L367","v":21.485459979500003},null,{"$f":"BA19*C19*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.64456379938500019},null,{"$f":"BC19+BE18*'5. UD2 Parameters'!$G$14","v":5.3505121869232308},null,{"$f":"BE18*(1-'5. UD2 Parameters'!$G$14)","v":0.34121975865660953},null,{"$f":"BG19*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.22747983910440633},null,{"$f":"BA19*C19*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.21485459979500005},null,{"$f":"'6. UD2 Assumptions'!N367","v":1.2891275987700002},null,{"$f":"BM19*'5. UD2 Parameters'!$C$15*C19*'5. UD2 Parameters'!$C$28","v":1.9336913981550003E-3},null,{"$f":"BO19+(BQ18*'5. UD2 Parameters'!$G$15)","v":1.7774587505806363E-2},null,{"$f":"BQ18*(1-'5. UD2 Parameters'!$G$15)","v":8.1218011101797695E-4},null,{"$f":"BS19*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.4145340734531797E-4},null,{"$f":"BM19*'5. UD2 Parameters'!$C$15*C19*(1-'5. UD2 Parameters'!$C$28)","v":6.4456379938500005E-4},null,{"$f":"'6. UD2 Assumptions'!R367","v":6.963000000000001},null,{"$f":"BY19*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C19","v":0.15666750000000002},null,{"$f":"CA19+CC18*'5. UD2 Parameters'!$G$16","v":1.6778743423620854},null,{"$f":"CC18*(1-'5. UD2 Parameters'!$G$16)","v":4.6327645431038331E-2},null,{"$f":"CE19*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.0885096954025554E-2},null,{"$f":"BY19*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C19","v":5.2222500000000005E-2},null,{"$f":"'6. UD2 Assumptions'!T367","v":0.32495800000000002},null,{"$f":"CK19*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C19","v":3.6557775000000004E-3},null,{"$f":"CM19+CO18*'5. UD2 Parameters'!$G$17","v":4.7569873283081175E-2},null,{"$f":"CO18*(1-'5. UD2 Parameters'!$G$17)","v":8.1374949899521466E-3},null,{"$f":"CQ19*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.4249966599680972E-3},null,null,null,59.155246256466157,null,{"$f":"CW19*'5. UD2 Parameters'!$C$31","v":1478.8811564116538},null,59.149821259806188,null,{"$f":"DA19*'5. UD2 Parameters'!$C$31","v":1478.7455314951546},null,15.42,null,null,43.735246256466155,null,43.729821259806187,null,null,{"$f":"DH19*'5. UD2 Parameters'!$C$31","v":1093.3811564116538},null,{"$f":"DJ19*'5. UD2 Parameters'!$C$31","v":1093.2455314951546},null,null,36.599634488928885,null,445.01750352373233,null,2013,null,59.155246256466143,1478.8811564116536,0,0]
[2014,null,1,null,{"$f":"'6. UD2 Assumptions'!D368","v":62.520861037500005},null,{"$f":"E20*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C20","v":8.9092226978437505},null,{"$f":"G20+(I19*'5. UD2 Parameters'!$G$10)","v":26.73464839535157},null,{"$f":"I19*(1-'5. UD2 Parameters'!$G$10)","v":8.7669846040037136},null,{"$f":"K20*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.8446564026691421},null,{"$f":"E20*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C20","v":2.9697408992812502},null,{"$f":"'6. UD2 Assumptions'!F368","v":208.40287012500002},null,{"$f":"Q20*C20*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":91.905665725125004},null,{"$f":"S20+U19*'5. UD2 Parameters'!$G$11","v":522.88277740340027},null,{"$f":"U19*(1-'5. UD2 Parameters'!$G$11)","v":79.862149602023351},null,{"$f":"W20*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":53.241433068015567},null,{"$f":"Q20*C20*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":30.635221908375001},null,{"$f":"'6. UD2 Assumptions'!H368","v":50.01668883},null,{"$f":"AC20*C20*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.8766271609250005},null,{"$f":"AE20+(AG19*'5. UD2 Parameters'!$G$12)","v":43.789146232990689},null,{"$f":"AG19*(1-'5. UD2 Parameters'!$G$12)","v":2.8214759859354928},null,{"$f":"AI20*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.8809839906236618},null,{"$f":"AC20*C20*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.6255423869750001},null,{"$f":"'6. UD2 Assumptions'!J368","v":8.3361148050000011},null,{"$f":"AO20*C20*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":3.1260430518750007E-2},null,{"$f":"AQ20+(AS19*'5. UD2 Parameters'!$G$13)","v":0.341187184280558},null,{"$f":"AS19*(1-'5. UD2 Parameters'!$G$13)","v":1.1039500718208148E-2},null,{"$f":"AU20*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":7.3596671454720982E-3},null,{"$f":"AO20*C20*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.0420143506250002E-2},null,{"$f":"'6. UD2 Assumptions'!L368","v":20.840287012500003},null,{"$f":"BA20*C20*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.62520861037500008},null,{"$f":"BC20+BE19*'5. UD2 Parameters'!$G$14","v":5.6139931067936804},null,{"$f":"BE19*(1-'5. UD2 Parameters'!$G$14)","v":0.3617276905045505},null,{"$f":"BG20*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.24115179366970033},null,{"$f":"BA20*C20*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.20840287012500003},null,{"$f":"'6. UD2 Assumptions'!N368","v":1.2504172207500002},null,{"$f":"BM20*'5. UD2 Parameters'!$C$15*C20*'5. UD2 Parameters'!$C$28","v":1.8756258311250005E-3},null,{"$f":"BO20+(BQ19*'5. UD2 Parameters'!$G$15)","v":1.8783336475010771E-2},null,{"$f":"BQ19*(1-'5. UD2 Parameters'!$G$15)","v":8.6687686192059462E-4},null,{"$f":"BS20*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.7791790794706308E-4},null,{"$f":"BM20*'5. UD2 Parameters'!$C$15*C20*(1-'5. UD2 Parameters'!$C$28)","v":6.2520861037500014E-4},null,{"$f":"'6. UD2 Assumptions'!R368","v":5.1909999999999998},null,{"$f":"BY20*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C20","v":0.11679749999999998},null,{"$f":"CA20+CC19*'5. UD2 Parameters'!$G$16","v":1.7450831614009261},null,{"$f":"CC19*(1-'5. UD2 Parameters'!$G$16)","v":4.9588680961159197E-2},null,{"$f":"CE20*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.3059120640772793E-2},null,{"$f":"BY20*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C20","v":3.8932499999999995E-2},null,{"$f":"'6. UD2 Assumptions'!T368","v":0.18939},null,{"$f":"CK20*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C20","v":2.1306375000000001E-3},null,{"$f":"CM20+CO19*'5. UD2 Parameters'!$G$17","v":4.2263665918883891E-2},null,{"$f":"CO19*(1-'5. UD2 Parameters'!$G$17)","v":7.4368448641972821E-3},null,{"$f":"CQ20*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":4.9578965761315208E-3},null,null,null,61.254179857248396,null,{"$f":"CW20*'5. UD2 Parameters'!$C$31","v":1531.3544964312098},null,61.249221960672266,null,{"$f":"DA20*'5. UD2 Parameters'!$C$31","v":1531.2305490168067},null,15.92,null,null,45.334179857248394,null,45.329221960672264,null,null,{"$f":"DH20*'5. UD2 Parameters'!$C$31","v":1133.3544964312098},null,{"$f":"DJ20*'5. UD2 Parameters'!$C$31","v":1133.2305490168067},null,null,35.488885916872874,null,480.50638944060518,null,2014,null,61.254179857248396,1531.3544964312098,0,0]
[2015,null,1,null,{"$f":"'6. UD2 Assumptions'!D369","v":63.771278258250007},null,{"$f":"E21*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C21","v":9.0874071518006261},null,{"$f":"G21+(I20*'5. UD2 Parameters'!$G$10)","v":27.008177894919321},null,{"$f":"I20*(1-'5. UD2 Parameters'!$G$10)","v":8.8138776522328737},null,{"$f":"K21*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.8759184348219158},null,{"$f":"E21*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C21","v":3.0291357172668754},null,{"$f":"'6. UD2 Assumptions'!F369","v":212.57092752750003},null,{"$f":"Q21*C21*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":93.743779039627512},null,{"$f":"S21+U20*'5. UD2 Parameters'!$G$11","v":534.88158153907489},null,{"$f":"U20*(1-'5. UD2 Parameters'!$G$11)","v":81.744974903952851},null,{"$f":"W21*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":54.496649935968563},null,{"$f":"Q21*C21*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":31.247926346542503},null,{"$f":"'6. UD2 Assumptions'!H369","v":51.017022606600008},null,{"$f":"AC21*C21*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.9741597041435011},null,{"$f":"AE21+(AG20*'5. UD2 Parameters'!$G$12)","v":45.802889030741859},null,{"$f":"AG20*(1-'5. UD2 Parameters'!$G$12)","v":2.9604169063923353},null,{"$f":"AI21*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.9736112709282234},null,{"$f":"AC21*C21*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.6580532347145003},null,{"$f":"'6. UD2 Assumptions'!J369","v":8.5028371011000008},null,{"$f":"AO21*C21*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":3.1885639129125003E-2},null,{"$f":"AQ21+(AS20*'5. UD2 Parameters'!$G$13)","v":0.36133783222810023},null,{"$f":"AS20*(1-'5. UD2 Parameters'!$G$13)","v":1.1734991181582756E-2},null,{"$f":"AU21*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":7.823327454388504E-3},null,{"$f":"AO21*C21*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.0628546376375001E-2},null,{"$f":"'6. UD2 Assumptions'!L369","v":21.257092752750005},null,{"$f":"BA21*C21*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.63771278258250019},null,{"$f":"BC21+BE20*'5. UD2 Parameters'!$G$14","v":5.8721652603515224},null,{"$f":"BE20*(1-'5. UD2 Parameters'!$G$14)","v":0.37954062902465852},null,{"$f":"BG21*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.25302708601643897},null,{"$f":"BA21*C21*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.21257092752750006},null,{"$f":"'6. UD2 Assumptions'!N369","v":1.2754255651650002},null,{"$f":"BM21*'5. UD2 Parameters'!$C$15*C21*'5. UD2 Parameters'!$C$28","v":1.9131383477475005E-3},null,{"$f":"BO21+(BQ20*'5. UD2 Parameters'!$G$15)","v":1.9780400693075264E-2},null,{"$f":"BQ20*(1-'5. UD2 Parameters'!$G$15)","v":9.1607412968300512E-4},null,{"$f":"BS21*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":6.1071608645533668E-4},null,null,null,{"$f":"'6. UD2 Assumptions'!R369","v":5.8398750000000001},null,{"$f":"BY21*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C21","v":0.13139718750000001},null,{"$f":"CA21+CC20*'5. UD2 Parameters'!$G$16","v":1.8249053471522392},null,{"$f":"CC20*(1-'5. UD2 Parameters'!$G$16)","v":5.1575001748687004E-2},null,{"$f":"CE21*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.4383334499124667E-2},null,{"$f":"BY21*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C21","v":4.3799062499999999E-2},null,{"$f":"'6. UD2 Assumptions'!T369","v":0.18939},null,{"$f":"CK21*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C21","v":2.1306375000000001E-3},null,{"$f":"CM21+CO20*'5. UD2 Parameters'!$G$17","v":3.7787005456146008E-2},null,{"$f":"CO20*(1-'5. UD2 Parameters'!$G$17)","v":6.6072979627378806E-3},null,{"$f":"CQ21*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":4.4048653084919204E-3},null,null,null,62.646428971083594,null,{"$f":"CW21*'5. UD2 Parameters'!$C$31","v":1566.1607242770899},null,62.642024105775107,null,{"$f":"DA21*'5. UD2 Parameters'!$C$31","v":1566.0506026443777},null,{"$f":"DE20+(DE22-DE20)/2","v":17.114000000000001},null,null,45.53242897108359,null,45.528024105775103,null,null,{"$f":"DH21*'5. UD2 Parameters'!$C$31","v":1138.3107242770898},null,{"$f":"DJ21*'5. UD2 Parameters'!$C$31","v":1138.2006026443776},null,null,36.202113834927751,null,516.70850327553296,null,2015,null,62.646428971083594,1566.1607242770899,0,0]
[2016,null,1,null,{"$f":"'6. UD2 Assumptions'!D370","v":65.046703823415015},null,{"$f":"E22*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C22","v":9.26915529483664},null,{"$f":"G22+(I21*'5. UD2 Parameters'!$G$10)","v":27.373278344697695},null,{"$f":"I21*(1-'5. UD2 Parameters'!$G$10)","v":8.9040548450582655},null,{"$f":"K22*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.936036563372177},null,{"$f":"E22*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C22","v":3.089718431612213},null,{"$f":"'6. UD2 Assumptions'!F370","v":216.82234607805006},null,{"$f":"Q22*C22*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":95.618654620420074},null,{"$f":"S22+U21*'5. UD2 Parameters'!$G$11","v":546.8794260103673},null,{"$f":"U21*(1-'5. UD2 Parameters'!$G$11)","v":83.620810149127621},null,{"$f":"W22*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":55.747206766085078},null,{"$f":"Q22*C22*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":31.872884873473357},null,{"$f":"'6. UD2 Assumptions'!H370","v":52.037363058732012},null,{"$f":"AC22*C22*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":5.073642898226371},null,{"$f":"AE22+(AG21*'5. UD2 Parameters'!$G$12)","v":47.779973564328031},null,{"$f":"AG21*(1-'5. UD2 Parameters'!$G$12)","v":3.0965583646402006},null,{"$f":"AI22*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.0643722430934668},null,{"$f":"AC22*C22*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.6912142994087904},null,{"$f":"'6. UD2 Assumptions'!J370","v":8.6728938431220026},null,{"$f":"AO22*C22*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":3.2523351911707507E-2},null,{"$f":"AQ22+(AS21*'5. UD2 Parameters'!$G$13)","v":0.38143311980992894},null,{"$f":"AS21*(1-'5. UD2 Parameters'!$G$13)","v":1.2428064329878794E-2},null,{"$f":"AU22*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":8.2853762199191945E-3},null,{"$f":"AO22*C22*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.0841117303902503E-2},null,{"$f":"'6. UD2 Assumptions'!L370","v":21.682234607805007},null,{"$f":"BA22*C22*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.6504670382341502},null,{"$f":"BC22+BE21*'5. UD2 Parameters'!$G$14","v":6.1256376364523133},null,{"$f":"BE21*(1-'5. UD2 Parameters'!$G$14)","v":0.39699466213335916},null,{"$f":"BG22*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.26466310808890608},null,{"$f":"BA22*C22*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.21682234607805007},null,{"$f":"'6. UD2 Assumptions'!N370","v":1.3009340764683004},null,{"$f":"BM22*'5. UD2 Parameters'!$C$15*C22*'5. UD2 Parameters'!$C$28","v":1.9514011147024504E-3},null,{"$f":"BO22+(BQ21*'5. UD2 Parameters'!$G$15)","v":2.0767100282369957E-2},null,{"$f":"BQ21*(1-'5. UD2 Parameters'!$G$15)","v":9.6470152540775592E-4},null,{"$f":"BS22*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":6.4313435027183721E-4},null,null,null,{"$f":"'6. UD2 Assumptions'!R370","v":6.4887500000000005},null,{"$f":"BY22*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C22","v":0.14599687500000003},null,{"$f":"CA22+CC21*'5. UD2 Parameters'!$G$16","v":1.9169681182926803},null,{"$f":"CC21*(1-'5. UD2 Parameters'!$G$16)","v":5.3934103859558935E-2},null,{"$f":"CE22*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.5956069239705957E-2},null,{"$f":"BY22*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C22","v":4.8665625000000004E-2},null,{"$f":"'6. UD2 Assumptions'!T370","v":0.18939},null,{"$f":"CK22*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C22","v":2.1306375000000001E-3},null,{"$f":"CM22+CO21*'5. UD2 Parameters'!$G$17","v":3.4010204527885973E-2},null,{"$f":"CO21*(1-'5. UD2 Parameters'!$G$17)","v":5.907438428260036E-3},null,{"$f":"CQ22*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.9382922855066907E-3},null,null,null,64.061101552735039,null,{"$f":"CW22*'5. UD2 Parameters'!$C$31","v":1601.5275388183759},null,64.057163260449528,null,{"$f":"DA22*'5. UD2 Parameters'!$C$31","v":1601.4290815112381},null,{"$f":"DE20*(1+$DF$9)","v":18.308},null,null,45.753101552735039,null,45.749163260449528,null,null,{"$f":"DH22*'5. UD2 Parameters'!$C$31","v":1143.8275388183761},null,{"$f":"DJ22*'5. UD2 Parameters'!$C$31","v":1143.7290815112383},null,null,36.930146692876313,null,553.63864996840925,null,2016,null,64.061101552735039,1601.5275388183759,0,0]
[2017,null,1,null,{"$f":"'6. UD2 Assumptions'!D371","v":66.34763789988331},null,{"$f":"E23*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C23","v":9.4545384007333713},null,{"$f":"G23+(I22*'5. UD2 Parameters'!$G$10)","v":27.803395600897503},null,{"$f":"I22*(1-'5. UD2 Parameters'!$G$10)","v":9.0244211445335676},null,{"$f":"K23*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":6.0162807630223778},null,{"$f":"E23*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C23","v":3.1515128002444572},null,{"$f":"'6. UD2 Assumptions'!F371","v":221.15879299961102},null,{"$f":"Q23*C23*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":97.531027712828461},null,{"$f":"S23+U22*'5. UD2 Parameters'!$G$11","v":558.9139583582006},null,{"$f":"U22*(1-'5. UD2 Parameters'!$G$11)","v":85.496495364995184},null,{"$f":"W23*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":56.997663576663456},null,{"$f":"Q23*C23*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":32.510342570942818},null,{"$f":"'6. UD2 Assumptions'!H371","v":53.078110319906642},null,{"$f":"AC23*C23*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":5.1751157561908974},null,{"$f":"AE23+(AG22*'5. UD2 Parameters'!$G$12)","v":49.72486782283994},null,{"$f":"AG22*(1-'5. UD2 Parameters'!$G$12)","v":3.2302214976789916},null,{"$f":"AI23*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.1534809984526611},null,{"$f":"AC23*C23*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.7250385853969659},null,{"$f":"'6. UD2 Assumptions'!J371","v":8.8463517199844404},null,{"$f":"AO23*C23*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":3.3173818949941654E-2},null,{"$f":"AQ23+(AS22*'5. UD2 Parameters'!$G$13)","v":0.40148770537843032},null,{"$f":"AS22*(1-'5. UD2 Parameters'!$G$13)","v":1.3119233381440287E-2},null,{"$f":"AU23*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":8.7461555876268571E-3},null,{"$f":"AO23*C23*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.1057939649980551E-2},null,{"$f":"'6. UD2 Assumptions'!L371","v":22.115879299961104},null,{"$f":"BA23*C23*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.66347637899883316},null,{"$f":"BC23+BE22*'5. UD2 Parameters'!$G$14","v":6.3749830542102499},null,{"$f":"BE22*(1-'5. UD2 Parameters'!$G$14)","v":0.41413096124089643},null,{"$f":"BG23*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.27608730749393096},null,{"$f":"BA23*C23*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.22115879299961105},null,{"$f":"'6. UD2 Assumptions'!N371","v":1.3269527579976661},null,{"$f":"BM23*'5. UD2 Parameters'!$C$15*C23*'5. UD2 Parameters'!$C$28","v":1.9904291369964994E-3},null,{"$f":"BO23+(BQ22*'5. UD2 Parameters'!$G$15)","v":2.1744705987143891E-2},null,{"$f":"BQ22*(1-'5. UD2 Parameters'!$G$15)","v":1.0128234322225674E-3},null,{"$f":"BS23*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":6.7521562148171153E-4},null,null,null,{"$f":"'6. UD2 Assumptions'!R371","v":7.1376250000000008},null,{"$f":"BY23*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C23","v":0.16059656250000001},null,{"$f":"CA23+CC22*'5. UD2 Parameters'!$G$16","v":2.02090971085202},null,{"$f":"CC22*(1-'5. UD2 Parameters'!$G$16)","v":5.6654969940660473E-2},null,{"$f":"CE23*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.7769979960440313E-2},null,{"$f":"BY23*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C23","v":5.3532187500000002E-2},null,{"$f":"'6. UD2 Assumptions'!T371","v":0.18939},null,{"$f":"CK23*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C23","v":2.1306375000000001E-3},null,{"$f":"CM23+CO22*'5. UD2 Parameters'!$G$17","v":3.0823850465424418E-2},null,{"$f":"CO22*(1-'5. UD2 Parameters'!$G$17)","v":5.3169915624615548E-3},null,{"$f":"CQ23*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.5446610416410363E-3},null,null,null,65.494248657843613,null,{"$f":"CW23*'5. UD2 Parameters'!$C$31","v":1637.3562164460902},null,65.490703996801969,null,{"$f":"DA23*'5. UD2 Parameters'!$C$31","v":1637.2675999200492},null,18.308,null,null,47.186248657843613,null,47.182703996801969,null,null,{"$f":"DH23*'5. UD2 Parameters'!$C$31","v":1179.6562164460904},null,{"$f":"DJ23*'5. UD2 Parameters'!$C$31","v":1179.5675999200491},null,null,37.672642876733832,null,591.31129284514304,null,2017,null,65.494248657843613,1637.3562164460902,0,0]
[2018,null,1,null,{"$f":"'6. UD2 Assumptions'!D372","v":67.67459065788097},null,{"$f":"E24*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C24","v":9.6436291687480384},null,{"$f":"G24+(I23*'5. UD2 Parameters'!$G$10)","v":28.280802587888743},null,{"$f":"I23*(1-'5. UD2 Parameters'!$G$10)","v":9.1662221817567975},null,{"$f":"K24*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":6.1108147878378647},null,{"$f":"E24*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C24","v":3.214543056249346},null,{"$f":"'6. UD2 Assumptions'!F372","v":225.58196885960325},null,{"$f":"Q24*C24*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":99.481648267085035},null,{"$f":"S24+U23*'5. UD2 Parameters'!$G$11","v":571.01769043851516},null,{"$f":"U23*(1-'5. UD2 Parameters'!$G$11)","v":87.377916186770449},null,{"$f":"W24*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":58.251944124513628},null,{"$f":"Q24*C24*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":33.160549422361676},null,{"$f":"'6. UD2 Assumptions'!H372","v":54.139672526304778},null,{"$f":"AC24*C24*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":5.2786180713147157},null,{"$f":"AE24+(AG23*'5. UD2 Parameters'!$G$12)","v":51.64177752497082},null,{"$f":"AG23*(1-'5. UD2 Parameters'!$G$12)","v":3.3617083691838348},null,{"$f":"AI24*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.2411389127892232},null,{"$f":"AC24*C24*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.7595393571049054},null,{"$f":"'6. UD2 Assumptions'!J372","v":9.0232787543841297},null,{"$f":"AO24*C24*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":3.3837295328940489E-2},null,{"$f":"AQ24+(AS23*'5. UD2 Parameters'!$G$13)","v":0.42151599820317487},null,{"$f":"AS23*(1-'5. UD2 Parameters'!$G$13)","v":1.3809002504195905E-2},null,{"$f":"AU24*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":9.2060016694639358E-3},null,{"$f":"AO24*C24*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.1279098442980163E-2},null,{"$f":"'6. UD2 Assumptions'!L372","v":22.558196885960328},null,{"$f":"BA24*C24*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.67674590657880984},null,{"$f":"BC24+BE23*'5. UD2 Parameters'!$G$14","v":6.6207407083295937},null,{"$f":"BE23*(1-'5. UD2 Parameters'!$G$14)","v":0.43098825245946609},null,{"$f":"BG24*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.28732550163964404},null,{"$f":"BA24*C24*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.22558196885960327},null,{"$f":"'6. UD2 Assumptions'!N372","v":1.3534918131576195},null,{"$f":"BM24*'5. UD2 Parameters'!$C$15*C24*'5. UD2 Parameters'!$C$28","v":2.0302377197364292E-3},null,{"$f":"BO24+(BQ23*'5. UD2 Parameters'!$G$15)","v":2.2714441881824546E-2},null,{"$f":"BQ23*(1-'5. UD2 Parameters'!$G$15)","v":1.0605018250557771E-3},null,{"$f":"BS24*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":7.0700121670385133E-4},null,null,null,{"$f":"'6. UD2 Assumptions'!R372","v":7.7865000000000011},null,{"$f":"BY24*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C24","v":0.17519625000000003},null,{"$f":"CA24+CC23*'5. UD2 Parameters'!$G$16","v":2.1363790526011499},null,{"$f":"CC23*(1-'5. UD2 Parameters'!$G$16)","v":5.9726908250870112E-2},null,{"$f":"CE24*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.9817938833913408E-2},null,{"$f":"BY24*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C24","v":5.8398750000000006E-2},null,{"$f":"'6. UD2 Assumptions'!T372","v":0.18939},null,{"$f":"CK24*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C24","v":2.1306375000000001E-3},null,{"$f":"CM24+CO23*'5. UD2 Parameters'!$G$17","v":2.8135635649706649E-2},null,{"$f":"CO23*(1-'5. UD2 Parameters'!$G$17)","v":4.8188523157177698E-3},null,{"$f":"CQ24*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.2125682104785129E-3},null,null,null,66.94416683671092,null,{"$f":"CW24*'5. UD2 Parameters'!$C$31","v":1673.604170917773},null,66.940954268500434,null,{"$f":"DA24*'5. UD2 Parameters'!$C$31","v":1673.5238567125109},null,18.308,null,null,48.63616683671092,null,48.632954268500434,null,null,{"$f":"DH24*'5. UD2 Parameters'!$C$31","v":1215.9041709177729},null,{"$f":"DJ24*'5. UD2 Parameters'!$C$31","v":1215.8238567125109},null,null,38.429891653018515,null,629.7411844981616,null,2018,null,66.94416683671092,1673.604170917773,0,0]
[2019,null,1,null,{"$f":"'6. UD2 Assumptions'!D373","v":36.178082471038593},null,{"$f":"E25*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C25","v":5.1553767521229998},null,{"$f":"G25+(I24*'5. UD2 Parameters'!$G$10)","v":24.112565644761411},null,{"$f":"I24*(1-'5. UD2 Parameters'!$G$10)","v":9.3236136952503337},null,{"$f":"K25*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":6.2157424635002219},null,{"$f":"E25*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C25","v":1.7184589173743332},null,{"$f":"'6. UD2 Assumptions'!F373","v":120.5936082367953},null,{"$f":"Q25*C25*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":53.181781232426729},null,{"$f":"S25+U24*'5. UD2 Parameters'!$G$11","v":534.92931630952728},null,{"$f":"U24*(1-'5. UD2 Parameters'!$G$11)","v":89.270155361414666},null,{"$f":"W25*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":59.513436907609773},null,{"$f":"Q25*C25*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":17.72726041080891},null,{"$f":"'6. UD2 Assumptions'!H373","v":28.942465976830874},null,{"$f":"AC25*C25*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":2.8218904327410104},null,{"$f":"AE25+(AG24*'5. UD2 Parameters'!$G$12)","v":50.972364645981699},null,{"$f":"AG24*(1-'5. UD2 Parameters'!$G$12)","v":3.49130331173013},null,{"$f":"AI25*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.32753554115342},null,{"$f":"AC25*C25*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":0.94063014424700342},null,{"$f":"'6. UD2 Assumptions'!J373","v":4.823744329471813},null,{"$f":"AO25*C25*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":1.8089041235519299E-2},null,{"$f":"AQ25+(AS24*'5. UD2 Parameters'!$G$13)","v":0.4251071721397196},null,{"$f":"AS24*(1-'5. UD2 Parameters'!$G$13)","v":1.4497867298974563E-2},null,{"$f":"AU25*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":9.6652448659830421E-3},null,{"$f":"AO25*C25*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":6.0296804118397662E-3},null,{"$f":"'6. UD2 Assumptions'!L373","v":12.059360823679533},null,{"$f":"BA25*C25*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.36178082471038603},null,{"$f":"BC25+BE24*'5. UD2 Parameters'!$G$14","v":6.5349185443566293},null,{"$f":"BE24*(1-'5. UD2 Parameters'!$G$14)","v":0.44760298868335013},null,{"$f":"BG25*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.29840199245556676},null,{"$f":"BA25*C25*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.12059360823679534},null,{"$f":"'6. UD2 Assumptions'!N373","v":0.72356164942077195},null,{"$f":"BM25*'5. UD2 Parameters'!$C$15*C25*'5. UD2 Parameters'!$C$28","v":1.0853424741311579E-3},null,{"$f":"BO25+(BQ24*'5. UD2 Parameters'!$G$15)","v":2.2691987953234037E-2},null,{"$f":"BQ24*(1-'5. UD2 Parameters'!$G$15)","v":1.1077964027216675E-3},null,{"$f":"BS25*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":7.3853093514777827E-4},null,null,null,{"$f":"'6. UD2 Assumptions'!R373","v":8.4353750000000005},null,{"$f":"BY25*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C25","v":0.18979593750000001},null,{"$f":"CA25+CC24*'5. UD2 Parameters'!$G$16","v":2.2630354470633791},null,{"$f":"CC24*(1-'5. UD2 Parameters'!$G$16)","v":6.3139543037770612E-2},null,{"$f":"CE25*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":4.209302869184707E-2},null,{"$f":"BY25*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C25","v":6.3265312500000004E-2},null,{"$f":"'6. UD2 Assumptions'!T373","v":0.18939},null,{"$f":"CK25*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C25","v":2.1306375000000001E-3},null,{"$f":"CM25+CO24*'5. UD2 Parameters'!$G$17","v":2.5867683390232436E-2},null,{"$f":"CO24*(1-'5. UD2 Parameters'!$G$17)","v":4.398589759474214E-3},null,{"$f":"CQ25*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.9323931729828092E-3},null,null,null,68.410546102384941,null,{"$f":"CW25*'5. UD2 Parameters'!$C$31","v":1710.2636525596236},null,68.407613709211958,null,{"$f":"DA25*'5. UD2 Parameters'!$C$31","v":1710.1903427302989},null,18.308,null,null,50.102546102384942,null,50.099613709211958,null,null,{"$f":"DH25*'5. UD2 Parameters'!$C$31","v":1252.5636525596235},null,{"$f":"DJ25*'5. UD2 Parameters'!$C$31","v":1252.4903427302991},null,null,20.576238073578882,null,650.31742257174051,null,2019,null,68.410546102384941,1710.2636525596236,0,0]
[2020,null,1,null,{"$f":"'6. UD2 Assumptions'!D374","v":37.55864412045937},null,{"$f":"E26*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C26","v":5.3521067871654608},null,{"$f":"G26+(I25*'5. UD2 Parameters'!$G$10)","v":21.515242900199304},null,{"$f":"I25*(1-'5. UD2 Parameters'!$G$10)","v":7.9494295317275663},null,{"$f":"K26*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.2996196878183772},null,{"$f":"E26*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C26","v":1.7840355957218201},null,{"$f":"'6. UD2 Assumptions'!F374","v":125.19548040153123},null,{"$f":"Q26*C26*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":55.211206857075268},null,{"$f":"S26+U25*'5. UD2 Parameters'!$G$11","v":506.51225039338158},null,{"$f":"U25*(1-'5. UD2 Parameters'!$G$11)","v":83.628272773221028},null,{"$f":"W26*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":55.752181848814018},null,{"$f":"Q26*C26*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":18.403735619025088},null,{"$f":"'6. UD2 Assumptions'!H374","v":30.046915296367494},null,{"$f":"AC26*C26*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":2.929574241395831},null,{"$f":"AE26+(AG25*'5. UD2 Parameters'!$G$12)","v":50.455892023301615},null,{"$f":"AG25*(1-'5. UD2 Parameters'!$G$12)","v":3.4460468640759139},null,{"$f":"AI26*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.297364576050609},null,{"$f":"AC26*C26*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":0.97652474713194359},null,{"$f":"'6. UD2 Assumptions'!J374","v":5.0078192160612494},null,{"$f":"AO26*C26*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":1.8779322060229687E-2},null,{"$f":"AQ26+(AS25*'5. UD2 Parameters'!$G$13)","v":0.4292651099682806},null,{"$f":"AS25*(1-'5. UD2 Parameters'!$G$13)","v":1.4621384231668696E-2},null,{"$f":"AU26*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":9.7475894877791305E-3},null,{"$f":"AO26*C26*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":6.259774020076562E-3},null,{"$f":"'6. UD2 Assumptions'!L374","v":12.519548040153124},null,{"$f":"BA26*C26*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.37558644120459372},null,{"$f":"BC26+BE25*'5. UD2 Parameters'!$G$14","v":6.4687041055514909},null,{"$f":"BE25*(1-'5. UD2 Parameters'!$G$14)","v":0.44180088000973267},null,{"$f":"BG26*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.29453392000648843},null,{"$f":"BA26*C26*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.12519548040153125},null,{"$f":"'6. UD2 Assumptions'!N374","v":0.75117288240918734},null,{"$f":"BM26*'5. UD2 Parameters'!$C$15*C26*'5. UD2 Parameters'!$C$28","v":1.1267593236137809E-3},null,{"$f":"BO26+(BQ25*'5. UD2 Parameters'!$G$15)","v":2.2712045965145727E-2},null,{"$f":"BQ25*(1-'5. UD2 Parameters'!$G$15)","v":1.1067013117020887E-3},null,{"$f":"BS26*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":7.378008744680591E-4},null,null,null,{"$f":"'6. UD2 Assumptions'!R374","v":9.0842500000000008},null,{"$f":"BY26*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C26","v":0.20439562500000003},null,{"$f":"CA26+CC25*'5. UD2 Parameters'!$G$16","v":2.4005482668646079},null,{"$f":"CC25*(1-'5. UD2 Parameters'!$G$16)","v":6.6882805198771489E-2},null,{"$f":"CE26*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":4.458853679918099E-2},null,{"$f":"BY26*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C26","v":6.8131875000000008E-2},null,{"$f":"'6. UD2 Assumptions'!T374","v":0.18939},null,{"$f":"CK26*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C26","v":2.1306375000000001E-3},null,{"$f":"CM26+CO25*'5. UD2 Parameters'!$G$17","v":2.3954291863193769E-2},null,{"$f":"CO25*(1-'5. UD2 Parameters'!$G$17)","v":4.0440290270386666E-3},null,{"$f":"CQ26*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.6960193513591111E-3},null,null,null,63.70146997920228,null,{"$f":"CW26*'5. UD2 Parameters'!$C$31","v":1592.5367494800571},null,63.698773959850925,null,{"$f":"DA26*'5. UD2 Parameters'!$C$31","v":1592.4693489962731},null,18.308,null,null,45.39346997920228,null,45.390773959850925,null,null,{"$f":"DH26*'5. UD2 Parameters'!$C$31","v":1134.8367494800571},null,{"$f":"DJ26*'5. UD2 Parameters'!$C$31","v":1134.769348996273},null,null,21.363883091300462,null,671.68130566304092,null,2020,null,63.70146997920228,1592.5367494800571,0,0]
[2021,null,1,null,{"$f":"'6. UD2 Assumptions'!D375","v":38.966817002868552},null,{"$f":"E27*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C27","v":5.5527714229087684},null,{"$f":"G27+(I26*'5. UD2 Parameters'!$G$10)","v":19.974870034238329},null,{"$f":"I26*(1-'5. UD2 Parameters'!$G$10)","v":7.0931442888697447},null,{"$f":"K27*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":4.7287628592464959},null,{"$f":"E27*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C27","v":1.8509238076362562},null,{"$f":"'6. UD2 Assumptions'!F375","v":129.88939000956185},null,{"$f":"Q27*C27*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":57.281220994216774},null,{"$f":"S27+U26*'5. UD2 Parameters'!$G$11","v":484.60778582617064},null,{"$f":"U26*(1-'5. UD2 Parameters'!$G$11)","v":79.185685561427732},null,{"$f":"W27*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":52.790457040951821},null,{"$f":"Q27*C27*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":19.093740331405591},null,{"$f":"'6. UD2 Assumptions'!H375","v":31.173453602294845},null,{"$f":"AC27*C27*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":3.0394117262237477},null,{"$f":"AE27+(AG26*'5. UD2 Parameters'!$G$12)","v":50.084173626592005},null,{"$f":"AG26*(1-'5. UD2 Parameters'!$G$12)","v":3.4111301229333568},null,{"$f":"AI27*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.2740867486222376},null,{"$f":"AC27*C27*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.0131372420745826},null,{"$f":"'6. UD2 Assumptions'!J375","v":5.1955756003824742},null,{"$f":"AO27*C27*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":1.948340850143428E-2},null,{"$f":"AQ27+(AS26*'5. UD2 Parameters'!$G$13)","v":0.4339841236972059},null,{"$f":"AS26*(1-'5. UD2 Parameters'!$G$13)","v":1.4764394772508968E-2},null,{"$f":"AU27*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":9.8429298483393123E-3},null,{"$f":"AO27*C27*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":6.4944695004780931E-3},null,{"$f":"'6. UD2 Assumptions'!L375","v":12.988939000956186},null,{"$f":"BA27*C27*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.38966817002868559},null,{"$f":"BC27+BE26*'5. UD2 Parameters'!$G$14","v":6.4210479008451307},null,{"$f":"BE26*(1-'5. UD2 Parameters'!$G$14)","v":0.43732437473504587},null,{"$f":"BG27*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.29154958315669721},null,{"$f":"BA27*C27*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.12988939000956187},null,{"$f":"'6. UD2 Assumptions'!N375","v":0.77933634005737107},null,{"$f":"BM27*'5. UD2 Parameters'!$C$15*C27*'5. UD2 Parameters'!$C$28","v":1.1690045100860567E-3},null,{"$f":"BO27+(BQ26*'5. UD2 Parameters'!$G$15)","v":2.2773370922745392E-2},null,{"$f":"BQ26*(1-'5. UD2 Parameters'!$G$15)","v":1.1076795524863933E-3},null,{"$f":"BS27*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":7.384530349909288E-4},null,null,null,{"$f":"'6. UD2 Assumptions'!R375","v":9.7331250000000011},null,{"$f":"BY27*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C27","v":0.21899531249999998},null,{"$f":"CA27+CC26*'5. UD2 Parameters'!$G$16","v":2.5485966561463709},null,{"$f":"CC26*(1-'5. UD2 Parameters'!$G$16)","v":7.0946923218236951E-2},null,{"$f":"CE27*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":4.7297948812157965E-2},null,{"$f":"BY27*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C27","v":7.2998437499999999E-2},null,{"$f":"'6. UD2 Assumptions'!T375","v":0.18939},null,{"$f":"CK27*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C27","v":2.1306375000000001E-3},null,{"$f":"CM27+CO26*'5. UD2 Parameters'!$G$17","v":2.2340030751457619E-2},null,{"$f":"CO26*(1-'5. UD2 Parameters'!$G$17)","v":3.7448986117361513E-3},null,{"$f":"CQ27*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.4965990744907672E-3},null,null,null,60.145232162747227,null,{"$f":"CW27*'5. UD2 Parameters'!$C$31","v":1503.6308040686806},null,60.142735563672737,null,{"$f":"DA27*'5. UD2 Parameters'!$C$31","v":1503.5683890918185},null,18.308,null,null,41.837232162747227,null,41.834735563672737,null,null,{"$f":"DH27*'5. UD2 Parameters'!$C$31","v":1045.9308040686806},null,{"$f":"DJ27*'5. UD2 Parameters'!$C$31","v":1045.8683890918185},null,null,22.16718367812647,null,693.84848934116735,null,2021,null,60.145232162747227,1503.6308040686806,0,0]
[2022,null,1,null,{"$f":"'6. UD2 Assumptions'!D376","v":40.403153342925933},null,{"$f":"E28*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C28","v":5.7574493513669456},null,{"$f":"G28+(I27*'5. UD2 Parameters'!$G$10)","v":19.147005152273493},null,{"$f":"I27*(1-'5. UD2 Parameters'!$G$10)","v":6.58531423333178},null,{"$f":"K28*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":4.3902094888878533},null,{"$f":"E28*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C28","v":1.9191497837889819},null,{"$f":"'6. UD2 Assumptions'!F376","v":134.67717780975312},null,{"$f":"Q28*C28*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":59.392635414101122},null,{"$f":"S28+U27*'5. UD2 Parameters'!$G$11","v":468.23917416431698},null,{"$f":"U27*(1-'5. UD2 Parameters'!$G$11)","v":75.761247075954799},null,{"$f":"W28*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":50.507498050636528},null,{"$f":"Q28*C28*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":19.797545138033708},null,{"$f":"'6. UD2 Assumptions'!H376","v":32.322522674340746},null,{"$f":"AC28*C28*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":3.1514459607482226},null,{"$f":"AE28+(AG27*'5. UD2 Parameters'!$G$12)","v":49.849619925279086},null,{"$f":"AG27*(1-'5. UD2 Parameters'!$G$12)","v":3.3859996620611348},null,{"$f":"AI28*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.2573331080407564},null,{"$f":"AC28*C28*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.0504819869160742},null,{"$f":"'6. UD2 Assumptions'!J376","v":5.3870871123901249},null,{"$f":"AO28*C28*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":2.0201576671462967E-2},null,{"$f":"AQ28+(AS27*'5. UD2 Parameters'!$G$13)","v":0.43925899708327865},null,{"$f":"AS27*(1-'5. UD2 Parameters'!$G$13)","v":1.4926703285390183E-2},null,{"$f":"AU28*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":9.9511355235934549E-3},null,{"$f":"AO28*C28*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":6.7338588904876564E-3},null,{"$f":"'6. UD2 Assumptions'!L376","v":13.467717780975313},null,{"$f":"BA28*C28*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.4040315334292594},null,{"$f":"BC28+BE27*'5. UD2 Parameters'!$G$14","v":6.3909769134973216},null,{"$f":"BE27*(1-'5. UD2 Parameters'!$G$14)","v":0.43410252077706868},null,{"$f":"BG28*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.28940168051804577},null,{"$f":"BA28*C28*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.13467717780975313},null,{"$f":"'6. UD2 Assumptions'!N376","v":0.8080630668585187},null,{"$f":"BM28*'5. UD2 Parameters'!$C$15*C28*'5. UD2 Parameters'!$C$28","v":1.2120946002877782E-3},null,{"$f":"BO28+(BQ27*'5. UD2 Parameters'!$G$15)","v":2.2874795117072171E-2},null,{"$f":"BQ27*(1-'5. UD2 Parameters'!$G$15)","v":1.1106704059609983E-3},null,{"$f":"BS28*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":7.4044693730733219E-4},null,null,null,{"$f":"'6. UD2 Assumptions'!R376","v":10.382000000000001},null,{"$f":"BY28*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C28","v":0.233595},null,{"$f":"CA28+CC27*'5. UD2 Parameters'!$G$16","v":2.7068692417739086},null,{"$f":"CC27*(1-'5. UD2 Parameters'!$G$16)","v":7.5322414372462218E-2},null,{"$f":"CE28*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.021494291497481E-2},null,{"$f":"BY28*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C28","v":7.7865000000000004E-2},null,{"$f":"'6. UD2 Assumptions'!T376","v":0.18939},null,{"$f":"CK28*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C28","v":2.1306375000000001E-3},null,{"$f":"CM28+CO27*'5. UD2 Parameters'!$G$17","v":2.0978135446686065E-2},null,{"$f":"CO27*(1-'5. UD2 Parameters'!$G$17)","v":3.492532804771555E-3},null,{"$f":"CQ28*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.3283552031810365E-3},null,null,null,57.507677208662244,null,{"$f":"CW28*'5. UD2 Parameters'!$C$31","v":1437.6919302165561},null,57.505348853459061,null,{"$f":"DA28*'5. UD2 Parameters'!$C$31","v":1437.6337213364766},null,18.308,null,null,39.199677208662244,null,39.197348853459062,null,null,{"$f":"DH28*'5. UD2 Parameters'!$C$31","v":979.99193021655606},null,{"$f":"DJ28*'5. UD2 Parameters'!$C$31","v":979.93372133647654},null,null,22.986452945439005,null,716.83494228660641,null,2022,null,57.507677208662244,1437.6919302165561,0,0]
[2023,null,1,null,{"$f":"'6. UD2 Assumptions'!D377","v":41.868216409784445},null,{"$f":"E29*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C29","v":5.9662208383942836},null,{"$f":"G29+(I28*'5. UD2 Parameters'!$G$10)","v":18.800842213510876},null,{"$f":"I28*(1-'5. UD2 Parameters'!$G$10)","v":6.312383777156902},null,{"$f":"K29*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":4.2082558514379347},null,{"$f":"E29*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C29","v":1.9887402794647611},null,{"$f":"'6. UD2 Assumptions'!F377","v":139.56072136594815},null,{"$f":"Q29*C29*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":61.546278122383129},null,{"$f":"S29+U28*'5. UD2 Parameters'!$G$11","v":456.58319511696374},null,{"$f":"U28*(1-'5. UD2 Parameters'!$G$11)","v":73.202257169736328},null,{"$f":"W29*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":48.801504779824214},null,{"$f":"Q29*C29*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":20.515426040794377},null,{"$f":"'6. UD2 Assumptions'!H377","v":33.494573127827557},null,{"$f":"AC29*C29*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":3.2657208799631872},null,{"$f":"AE29+(AG28*'5. UD2 Parameters'!$G$12)","v":49.745198422953827},null,{"$f":"AG28*(1-'5. UD2 Parameters'!$G$12)","v":3.3701423822884471},null,{"$f":"AI29*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.2467615881922978},null,{"$f":"AC29*C29*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.0885736266543957},null,{"$f":"'6. UD2 Assumptions'!J377","v":5.5824288546379259},null,{"$f":"AO29*C29*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":2.0934108204892221E-2},null,{"$f":"AQ29+(AS28*'5. UD2 Parameters'!$G$13)","v":0.44508497492837268},null,{"$f":"AS28*(1-'5. UD2 Parameters'!$G$13)","v":1.5108130359798197E-2},null,{"$f":"AU29*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.0072086906532132E-2},null,{"$f":"AO29*C29*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":6.9780360682974076E-3},null,{"$f":"'6. UD2 Assumptions'!L377","v":13.956072136594816},null,{"$f":"BA29*C29*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.41868216409784448},null,{"$f":"BC29+BE28*'5. UD2 Parameters'!$G$14","v":6.3775895414043386},null,{"$f":"BE28*(1-'5. UD2 Parameters'!$G$14)","v":0.43206953619082678},null,{"$f":"BG29*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.28804635746055118},null,{"$f":"BA29*C29*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.13956072136594816},null,{"$f":"'6. UD2 Assumptions'!N377","v":0.83736432819568896},null,{"$f":"BM29*'5. UD2 Parameters'!$C$15*C29*'5. UD2 Parameters'!$C$28","v":1.2560464922935334E-3},null,{"$f":"BO29+(BQ28*'5. UD2 Parameters'!$G$15)","v":2.3015224687077836E-2},null,{"$f":"BQ28*(1-'5. UD2 Parameters'!$G$15)","v":1.1156169222878668E-3},null,{"$f":"BS29*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":7.4374461485857786E-4},null,null,null,{"$f":"'6. UD2 Assumptions'!R377","v":11.030875000000002},null,{"$f":"BY29*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C29","v":0.24819468750000001},null,{"$f":"CA29+CC28*'5. UD2 Parameters'!$G$16","v":2.8750638530793262},null,{"$f":"CC28*(1-'5. UD2 Parameters'!$G$16)","v":8.0000076194582145E-2},null,{"$f":"CE29*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.3333384129721426E-2},null,{"$f":"BY29*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C29","v":8.2731562500000008E-2},null,{"$f":"'6. UD2 Assumptions'!T377","v":0.18939},null,{"$f":"CK29*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C29","v":2.1306375000000001E-3},null,{"$f":"CM29+CO28*'5. UD2 Parameters'!$G$17","v":1.9829152294162496E-2},null,{"$f":"CO28*(1-'5. UD2 Parameters'!$G$17)","v":3.2796206525235699E-3},null,{"$f":"CQ29*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.1864137683490466E-3},null,null,null,55.61090420633446,null,{"$f":"CW29*'5. UD2 Parameters'!$C$31","v":1390.2726051583616},null,55.608717792566104,null,{"$f":"DA29*'5. UD2 Parameters'!$C$31","v":1390.2179448141526},null,18.308,null,null,37.30290420633446,null,37.300717792566104,null,null,{"$f":"DH29*'5. UD2 Parameters'!$C$31","v":932.57260515836151},null,{"$f":"DJ29*'5. UD2 Parameters'!$C$31","v":932.51794481415254},null,null,23.82201026684778,null,740.65695255345418,null,2023,null,55.61090420633446,1390.2726051583616,0,0]
[2024,null,1,null,{"$f":"'6. UD2 Assumptions'!D378","v":43.362580737980139},null,{"$f":"E30*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C30","v":6.1791677551621698},null,{"$f":"G30+(I29*'5. UD2 Parameters'!$G$10)","v":18.781749173231571},null,{"$f":"I29*(1-'5. UD2 Parameters'!$G$10)","v":6.1982607954414748},null,{"$f":"K30*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":4.1321738636276493},null,{"$f":"E30*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C30","v":2.0597225850540566},null,{"$f":"'6. UD2 Assumptions'!F378","v":144.54193579326713},null,{"$f":"Q30*C30*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":63.742993684830807},null,{"$f":"S30+U29*'5. UD2 Parameters'!$G$11","v":448.94617125417489},null,{"$f":"U29*(1-'5. UD2 Parameters'!$G$11)","v":71.380017547619644},null,{"$f":"W30*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":47.586678365079763},null,{"$f":"Q30*C30*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":21.247664561610268},null,{"$f":"'6. UD2 Assumptions'!H378","v":34.690064590384111},null,{"$f":"AC30*C30*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":3.382281297562451},null,{"$f":"AE30+(AG29*'5. UD2 Parameters'!$G$12)","v":49.764396877119722},null,{"$f":"AG29*(1-'5. UD2 Parameters'!$G$12)","v":3.3630828433965543},null,{"$f":"AI30*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.242055228931036},null,{"$f":"AC30*C30*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.1274270991874837},null,{"$f":"'6. UD2 Assumptions'!J378","v":5.7816774317306852},null,{"$f":"AO30*C30*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":2.168129036899007E-2},null,{"$f":"AQ30+(AS29*'5. UD2 Parameters'!$G$13)","v":0.45145775285468992},null,{"$f":"AS29*(1-'5. UD2 Parameters'!$G$13)","v":1.5308512442672846E-2},null,{"$f":"AU30*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.0205674961781897E-2},null,{"$f":"AO30*C30*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":7.227096789663357E-3},null,{"$f":"'6. UD2 Assumptions'!L378","v":14.454193579326713},null,{"$f":"BA30*C30*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.43362580737980139},null,{"$f":"BC30+BE29*'5. UD2 Parameters'!$G$14","v":6.3800508816820178},null,{"$f":"BE29*(1-'5. UD2 Parameters'!$G$14)","v":0.43116446710212247},null,{"$f":"BG30*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.28744297806808161},null,{"$f":"BA30*C30*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.14454193579326713},null,{"$f":"'6. UD2 Assumptions'!N378","v":0.86725161475960277},null,{"$f":"BM30*'5. UD2 Parameters'!$C$15*C30*'5. UD2 Parameters'!$C$28","v":1.3008774221394041E-3},null,{"$f":"BO30+(BQ29*'5. UD2 Parameters'!$G$15)","v":2.3193636355983083E-2},null,{"$f":"BQ29*(1-'5. UD2 Parameters'!$G$15)","v":1.1224657532341602E-3},null,{"$f":"BS30*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":7.483105021561067E-4},null,null,null,{"$f":"'6. UD2 Assumptions'!R378","v":11.679750000000002},null,{"$f":"BY30*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C30","v":0.26279437500000002},null,{"$f":"CA30+CC29*'5. UD2 Parameters'!$G$16","v":3.0528872498875965},null,{"$f":"CC29*(1-'5. UD2 Parameters'!$G$16)","v":8.4970978191729829E-2},null,{"$f":"CE30*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.6647318794486548E-2},null,{"$f":"BY30*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C30","v":8.7598125000000013E-2},null,{"$f":"'6. UD2 Assumptions'!T378","v":0.18939},null,{"$f":"CK30*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C30","v":2.1306375000000001E-3},null,{"$f":"CM30+CO29*'5. UD2 Parameters'!$G$17","v":1.8859795633516363E-2},null,{"$f":"CO29*(1-'5. UD2 Parameters'!$G$17)","v":3.0999941606461327E-3},null,{"$f":"CQ30*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.0666627737640883E-3},null,null,null,{"$f":"CS30+CG30+BU30+BI30+AW30+AK30+Y30+M30","v":54.318018402738716},null,{"$f":"CW30*'5. UD2 Parameters'!$C$31","v":1357.9504600684679},null,54.315951739964952,null,{"$f":"DA30*'5. UD2 Parameters'!$C$31","v":1357.8987934991237},null,18.308,null,null,36.010018402738716,null,36.007951739964952,null,null,{"$f":"DH30*'5. UD2 Parameters'!$C$31","v":900.25046006846787},null,{"$f":"DJ30*'5. UD2 Parameters'!$C$31","v":900.19879349912378},null,null,24.674181403434741,null,765.33113395688895,null,2024,null,54.318018402738716,1357.9504600684679,0,0]
[2025,null,1,null,{"$f":"'6. UD2 Assumptions'!D379","v":44.886832352739738},null,{"$f":"E31*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C31","v":6.3963736102654121},null,{"$f":"G31+(I30*'5. UD2 Parameters'!$G$10)","v":18.98615658069583},null,{"$f":"I30*(1-'5. UD2 Parameters'!$G$10)","v":6.1919662028011535},null,{"$f":"K31*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":4.1279774685341017},null,{"$f":"E31*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C31","v":2.1321245367551374},null,{"$f":"'6. UD2 Assumptions'!F379","v":149.62277450913246},null,{"$f":"Q31*C31*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":65.983643558527405},null,{"$f":"S31+U30*'5. UD2 Parameters'!$G$11","v":444.74373279132953},null,{"$f":"U30*(1-'5. UD2 Parameters'!$G$11)","v":70.186082021372755},null,{"$f":"W31*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":46.790721347581837},null,{"$f":"Q31*C31*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":21.994547852842469},null,{"$f":"'6. UD2 Assumptions'!H379","v":35.909465882191789},null,{"$f":"AC31*C31*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":3.5011729235136997},null,{"$f":"AE31+(AG30*'5. UD2 Parameters'!$G$12)","v":49.901189023086999},null,{"$f":"AG30*(1-'5. UD2 Parameters'!$G$12)","v":3.3643807775464212},null,{"$f":"AI31*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.2429205183642806},null,{"$f":"AC31*C31*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.1670576411712332},null,{"$f":"'6. UD2 Assumptions'!J379","v":5.9849109803652984},null,{"$f":"AO31*C31*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":2.2443416176369871E-2},null,{"$f":"AQ31+(AS30*'5. UD2 Parameters'!$G$13)","v":0.45837346754432828},null,{"$f":"AS30*(1-'5. UD2 Parameters'!$G$13)","v":1.5527701486731497E-2},null,{"$f":"AU31*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.035180099115433E-2},null,{"$f":"AO31*C31*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":7.4811387254566236E-3},null,{"$f":"'6. UD2 Assumptions'!L379","v":14.962277450913247},null,{"$f":"BA31*C31*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.44886832352739742},null,{"$f":"BC31+BE30*'5. UD2 Parameters'!$G$14","v":6.3975883362932073},null,{"$f":"BE30*(1-'5. UD2 Parameters'!$G$14)","v":0.43133086891620798},null,{"$f":"BG31*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.28755391261080532},null,{"$f":"BA31*C31*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.14962277450913247},null,{"$f":"'6. UD2 Assumptions'!N379","v":0.89773664705479472},null,{"$f":"BM31*'5. UD2 Parameters'!$C$15*C31*'5. UD2 Parameters'!$C$28","v":1.346604970582192E-3},null,{"$f":"BO31+(BQ30*'5. UD2 Parameters'!$G$15)","v":2.3409074333562818E-2},null,{"$f":"BQ30*(1-'5. UD2 Parameters'!$G$15)","v":1.1311669930024572E-3},null,{"$f":"BS31*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":7.5411132866830483E-4},null,null,null,{"$f":"'6. UD2 Assumptions'!R379","v":12.328625000000002},null,{"$f":"BY31*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C31","v":0.27739406250000004},null,{"$f":"CA31+CC30*'5. UD2 Parameters'!$G$16","v":3.2400548585806064},null,{"$f":"CC30*(1-'5. UD2 Parameters'!$G$16)","v":9.0226453806990167E-2},null,{"$f":"CE31*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":6.0150969204660107E-2},null,{"$f":"BY31*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C31","v":9.2464687500000017E-2},null,{"$f":"'6. UD2 Assumptions'!T379","v":0.18939},null,{"$f":"CK31*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C31","v":2.1306375000000001E-3},null,{"$f":"CM31+CO30*'5. UD2 Parameters'!$G$17","v":1.8041983524195861E-2},null,{"$f":"CO30*(1-'5. UD2 Parameters'!$G$17)","v":2.9484496093205026E-3},null,{"$f":"CQ31*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.9656330728803351E-3},null,null,null,53.522395761688387,null,{"$f":"CW31*'5. UD2 Parameters'!$C$31","v":1338.0598940422096},null,53.520430128615502,null,{"$f":"DA31*'5. UD2 Parameters'!$C$31","v":1338.0107532153875},null,18.308,null,null,35.214395761688387,null,35.212430128615502,null,null,{"$f":"DH31*'5. UD2 Parameters'!$C$31","v":880.3598940422097},null,{"$f":"DJ31*'5. UD2 Parameters'!$C$31","v":880.31075321538754},null,null,25.543298631503426,null,790.87443258839232,null,2025,null,53.522395761688387,1338.0598940422096,0,0]
[2026,null,1,null,{"$f":"'6. UD2 Assumptions'!D380","v":46.441568999794526},null,{"$f":"E32*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C32","v":6.6179235824707199},null,{"$f":"G32+(I31*'5. UD2 Parameters'!$G$10)","v":19.344724935682606},null,{"$f":"I31*(1-'5. UD2 Parameters'!$G$10)","v":6.2593552274839448},null,{"$f":"K32*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":4.1729034849892965},null,{"$f":"E32*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C32","v":2.2059745274902398},null,{"$f":"'6. UD2 Assumptions'!F380","v":154.80522999931509},null,{"$f":"Q32*C32*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":68.269106429697956},null,{"$f":"S32+U31*'5. UD2 Parameters'!$G$11","v":443.48374618748608},null,{"$f":"U31*(1-'5. UD2 Parameters'!$G$11)","v":69.529093033541415},null,{"$f":"W32*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":46.352728689027607},null,{"$f":"Q32*C32*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":22.756368809899318},null,{"$f":"'6. UD2 Assumptions'!H380","v":37.15325519983562},null,{"$f":"AC32*C32*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":3.6224423819839728},null,{"$f":"AE32+(AG31*'5. UD2 Parameters'!$G$12)","v":50.150002633068837},null,{"$f":"AG31*(1-'5. UD2 Parameters'!$G$12)","v":3.373628772002137},null,{"$f":"AI32*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.2490858480014246},null,{"$f":"AC32*C32*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.2074807939946577},null,{"$f":"'6. UD2 Assumptions'!J380","v":6.1922091999726039},null,{"$f":"AO32*C32*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":2.3220784499897267E-2},null,{"$f":"AQ32+(AS31*'5. UD2 Parameters'!$G$13)","v":0.46582868742946254},null,{"$f":"AS31*(1-'5. UD2 Parameters'!$G$13)","v":1.5765564614763042E-2},null,{"$f":"AU32*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.0510376409842027E-2},null,{"$f":"AO32*C32*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":7.7402614999657554E-3},null,{"$f":"'6. UD2 Assumptions'!L380","v":15.480522999931509},null,{"$f":"BA32*C32*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.46441568999794525},null,{"$f":"BC32+BE31*'5. UD2 Parameters'!$G$14","v":6.4294875170601085},null,{"$f":"BE31*(1-'5. UD2 Parameters'!$G$14)","v":0.43251650923104334},null,{"$f":"BG32*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.28834433948736221},null,{"$f":"BA32*C32*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.15480522999931509},null,{"$f":"'6. UD2 Assumptions'!N380","v":0.92883137999589049},null,{"$f":"BM32*'5. UD2 Parameters'!$C$15*C32*'5. UD2 Parameters'!$C$28","v":1.3932470699938358E-3},null,{"$f":"BO32+(BQ31*'5. UD2 Parameters'!$G$15)","v":2.3660647376403231E-2},null,{"$f":"BQ31*(1-'5. UD2 Parameters'!$G$15)","v":1.1416740271534232E-3},null,{"$f":"BS32*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":7.6111601810228209E-4},null,null,null,{"$f":"'6. UD2 Assumptions'!R380","v":12.977500000000003},null,{"$f":"BY32*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C32","v":0.29199375000000005},null,{"$f":"CA32+CC31*'5. UD2 Parameters'!$G$16","v":3.4362905159616925},null,{"$f":"CC31*(1-'5. UD2 Parameters'!$G$16)","v":9.5758092618913687E-2},null,{"$f":"CE32*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":6.3838728412609125E-2},null,{"$f":"BY32*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C32","v":9.7331250000000022E-2},null,{"$f":"'6. UD2 Assumptions'!T380","v":0.18939},null,{"$f":"CK32*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C32","v":2.1306375000000001E-3},null,{"$f":"CM32+CO31*'5. UD2 Parameters'!$G$17","v":1.7352024220975679E-2},null,{"$f":"CO31*(1-'5. UD2 Parameters'!$G$17)","v":2.8205968032201834E-3},null,{"$f":"CQ32*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.8803978688134554E-3},null,null,null,53.14005298021506,null,{"$f":"CW32*'5. UD2 Parameters'!$C$31","v":1328.5013245053765},null,53.138172582346243,null,{"$f":"DA32*'5. UD2 Parameters'!$C$31","v":1328.4543145586561},null,18.308,null,null,34.83205298021506,null,34.830172582346243,null,null,{"$f":"DH32*'5. UD2 Parameters'!$C$31","v":870.80132450537656},null,{"$f":"DJ32*'5. UD2 Parameters'!$C$31","v":870.75431455865612},null,null,26.429700872883497,null,817.3041334612758,null,2026,null,53.14005298021506,1328.5013245053765,0,0]
[2027,null,1,null,{"$f":"'6. UD2 Assumptions'!D381","v":48.027400379790414},null,{"$f":"E33*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C33","v":6.843904554120134},null,{"$f":"G33+(I32*'5. UD2 Parameters'!$G$10)","v":19.811061463553678},null,{"$f":"I32*(1-'5. UD2 Parameters'!$G$10)","v":6.3775680262490617},null,{"$f":"K33*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":4.2517120174993739},null,{"$f":"E33*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C33","v":2.2813015180400447},null,{"$f":"'6. UD2 Assumptions'!F381","v":160.09133459930138},null,{"$f":"Q33*C33*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":70.600278558291905},null,{"$f":"S33+U32*'5. UD2 Parameters'!$G$11","v":444.75191194903454},null,{"$f":"U32*(1-'5. UD2 Parameters'!$G$11)","v":69.332112796743459},null,{"$f":"W33*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":46.221408531162304},null,{"$f":"Q33*C33*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":23.533426186097302},null,{"$f":"'6. UD2 Assumptions'!H381","v":38.42192030383233},null,{"$f":"AC33*C33*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":3.7461372296236526},null,{"$f":"AE33+(AG32*'5. UD2 Parameters'!$G$12)","v":50.505689752964074},null,{"$f":"AG32*(1-'5. UD2 Parameters'!$G$12)","v":3.3904501097284201},null,{"$f":"AI33*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.2603000731522798},null,{"$f":"AC33*C33*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.2487124098745508},null,{"$f":"'6. UD2 Assumptions'!J381","v":6.4036533839720553},null,{"$f":"AO33*C33*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":2.4013700189895206E-2},null,{"$f":"AQ33+(AS32*'5. UD2 Parameters'!$G$13)","v":0.47382040381993717},null,{"$f":"AS32*(1-'5. UD2 Parameters'!$G$13)","v":1.6021983799420547E-2},null,{"$f":"AU33*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.068132253294703E-2},null,{"$f":"AO33*C33*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":8.0045667299650687E-3},null,{"$f":"'6. UD2 Assumptions'!L381","v":16.009133459930137},null,{"$f":"BA33*C33*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.48027400379790408},null,{"$f":"BC33+BE32*'5. UD2 Parameters'!$G$14","v":6.4750884298671894},null,{"$f":"BE32*(1-'5. UD2 Parameters'!$G$14)","v":0.43467309099082319},null,{"$f":"BG33*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.28978206066054879},null,{"$f":"BA33*C33*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.16009133459930136},null,{"$f":"'6. UD2 Assumptions'!N381","v":0.96054800759580827},null,{"$f":"BM33*'5. UD2 Parameters'!$C$15*C33*'5. UD2 Parameters'!$C$28","v":1.4408220113937124E-3},null,{"$f":"BO33+(BQ32*'5. UD2 Parameters'!$G$15)","v":2.394752599856409E-2},null,{"$f":"BQ32*(1-'5. UD2 Parameters'!$G$15)","v":1.1539433892328566E-3},null,{"$f":"BS33*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":7.6929559282190433E-4},null,null,null,{"$f":"'6. UD2 Assumptions'!R381","v":13.626375000000003},null,{"$f":"BY33*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C33","v":0.30659343750000001},null,{"$f":"CA33+CC32*'5. UD2 Parameters'!$G$16","v":3.6413262206901233},null,{"$f":"CC32*(1-'5. UD2 Parameters'!$G$16)","v":0.10155773277156945},null,{"$f":"CE33*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":6.7705155181046292E-2},null,{"$f":"BY33*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C33","v":0.10219781250000001},null,{"$f":"'6. UD2 Assumptions'!T381","v":0.18939},null,{"$f":"CK33*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C33","v":2.1306375000000001E-3},null,{"$f":"CM33+CO32*'5. UD2 Parameters'!$G$17","v":1.6769929831965454E-2},null,{"$f":"CO32*(1-'5. UD2 Parameters'!$G$17)","v":2.7127318890102252E-3},null,{"$f":"CQ33*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.8084879260068167E-3},null,null,null,53.104166943707327,null,{"$f":"CW33*'5. UD2 Parameters'!$C$31","v":1327.6041735926831},null,53.102358455781321,null,{"$f":"DA33*'5. UD2 Parameters'!$C$31","v":1327.5589613945331},null,18.308,null,null,34.796166943707327,null,34.794358455781321,null,null,{"$f":"DH33*'5. UD2 Parameters'!$C$31","v":869.90417359268315},null,{"$f":"DJ33*'5. UD2 Parameters'!$C$31","v":869.85896139453303},null,null,27.333733827841165,null,844.63786728911691,null,2027,null,53.104166943707327,1327.6041735926831,0,0]
[2028,null,1,null,{"$f":"'6. UD2 Assumptions'!D382","v":49.644948387386215},null,{"$f":"E34*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C34","v":7.0744051452025367},null,{"$f":"G34+(I33*'5. UD2 Parameters'!$G$10)","v":20.35415677746672},null,{"$f":"I33*(1-'5. UD2 Parameters'!$G$10)","v":6.5313098312894962},null,{"$f":"K34*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":4.3542065541929968},null,{"$f":"E34*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C34","v":2.3581350484008454},null,{"$f":"'6. UD2 Assumptions'!F382","v":165.48316129128739},null,{"$f":"Q34*C34*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":72.978074129457724},null,{"$f":"S34+U33*'5. UD2 Parameters'!$G$11","v":448.19961435483094},null,{"$f":"U33*(1-'5. UD2 Parameters'!$G$11)","v":69.530371723661318},null,{"$f":"W34*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":46.353581149107541},null,{"$f":"Q34*C34*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":24.326024709819244},null,{"$f":"'6. UD2 Assumptions'!H382","v":39.715958709908975},null,{"$f":"AC34*C34*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":3.872305974216125},null,{"$f":"AE34+(AG33*'5. UD2 Parameters'!$G$12)","v":50.963498969967006},null,{"$f":"AG33*(1-'5. UD2 Parameters'!$G$12)","v":3.4144967572131919},null,{"$f":"AI34*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.2763311714754613},null,{"$f":"AC34*C34*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.2907686580720417},null,{"$f":"'6. UD2 Assumptions'!J382","v":6.6193264516514958},null,{"$f":"AO34*C34*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":2.4822474193693107E-2},null,{"$f":"AQ34+(AS33*'5. UD2 Parameters'!$G$13)","v":0.48234602245557179},null,{"$f":"AS33*(1-'5. UD2 Parameters'!$G$13)","v":1.6296855558058505E-2},null,{"$f":"AU34*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.0864570372039003E-2},null,{"$f":"AO34*C34*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":8.2741580645643697E-3},null,{"$f":"'6. UD2 Assumptions'!L382","v":16.54831612912874},null,{"$f":"BA34*C34*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.49644948387386223},null,{"$f":"BC34+BE33*'5. UD2 Parameters'!$G$14","v":6.5337819192265396},null,{"$f":"BE33*(1-'5. UD2 Parameters'!$G$14)","v":0.4377559945145118},null,{"$f":"BG34*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.29183732967634118},null,{"$f":"BA34*C34*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.1654831612912874},null,{"$f":"'6. UD2 Assumptions'!N382","v":0.99289896774772435},null,{"$f":"BM34*'5. UD2 Parameters'!$C$15*C34*'5. UD2 Parameters'!$C$28","v":1.4893484516215864E-3},null,{"$f":"BO34+(BQ33*'5. UD2 Parameters'!$G$15)","v":2.4268939825451592E-2},null,{"$f":"BQ33*(1-'5. UD2 Parameters'!$G$15)","v":1.1679346247340839E-3},null,{"$f":"BS34*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":7.7862308315605592E-4},null,null,null,{"$f":"'6. UD2 Assumptions'!R382","v":14.275250000000003},null,{"$f":"BY34*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C34","v":0.32119312500000008},null,{"$f":"CA34+CC33*'5. UD2 Parameters'!$G$16","v":3.8549018920617999},null,{"$f":"CC33*(1-'5. UD2 Parameters'!$G$16)","v":0.10761745362832384},null,{"$f":"CE34*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":7.1744969085549226E-2},null,{"$f":"BY34*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C34","v":0.10706437500000002},null,{"$f":"'6. UD2 Assumptions'!T382","v":0.18939},null,{"$f":"CK34*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C34","v":2.1306375000000001E-3},null,{"$f":"CM34+CO33*'5. UD2 Parameters'!$G$17","v":1.6278837276019358E-2},null,{"$f":"CO33*(1-'5. UD2 Parameters'!$G$17)","v":2.6217300559460955E-3},null,{"$f":"CQ34*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.7478200372973969E-3},null,null,null,53.36109218703038,null,{"$f":"CW34*'5. UD2 Parameters'!$C$31","v":1334.0273046757595},null,53.359344366993085,null,{"$f":"DA34*'5. UD2 Parameters'!$C$31","v":1333.9836091748271},null,18.308,null,null,35.05309218703038,null,35.051344366993085,null,null,{"$f":"DH34*'5. UD2 Parameters'!$C$31","v":876.32730467575948},null,{"$f":"DJ34*'5. UD2 Parameters'!$C$31","v":876.28360917482712},null,null,28.255750110647984,null,872.89361739976493,null,2028,null,53.36109218703038,1334.0273046757595,0,0]
[2029,null,1,null,{"$f":"'6. UD2 Assumptions'!D383","v":51.294847355133946},null,{"$f":"E35*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C35","v":7.3095157481065876},null,{"$f":"G35+(I34*'5. UD2 Parameters'!$G$10)","v":20.9533150561947},null,{"$f":"I34*(1-'5. UD2 Parameters'!$G$10)","v":6.7103574693786081},null,{"$f":"K35*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":4.4735716462524051},null,{"$f":"E35*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C35","v":2.4365052493688624},null,{"$f":"'6. UD2 Assumptions'!F383","v":170.98282451711316},null,{"$f":"Q35*C35*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":75.403425612046902},null,{"$f":"S35+U34*'5. UD2 Parameters'!$G$11","v":453.53367105528525},null,{"$f":"U34*(1-'5. UD2 Parameters'!$G$11)","v":70.069368911592591},null,{"$f":"W35*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":46.712912607728391},null,{"$f":"Q35*C35*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":25.134475204015633},null,{"$f":"'6. UD2 Assumptions'!H383","v":41.035877884107158},null,{"$f":"AC35*C35*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.0009980937004483},null,{"$f":"AE35+(AG34*'5. UD2 Parameters'!$G$12)","v":51.519049574080846},null,{"$f":"AG34*(1-'5. UD2 Parameters'!$G$12)","v":3.4454474895866092},null,{"$f":"AI35*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.2969649930577392},null,{"$f":"AC35*C35*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.3336660312334827},null,{"$f":"'6. UD2 Assumptions'!J383","v":6.8393129806845261},null,{"$f":"AO35*C35*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":2.5647423677566977E-2},null,{"$f":"AQ35+(AS34*'5. UD2 Parameters'!$G$13)","v":0.49140335547096092},null,{"$f":"AS34*(1-'5. UD2 Parameters'!$G$13)","v":1.6590090662177891E-2},null,{"$f":"AU35*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.1060060441451927E-2},null,{"$f":"AO35*C35*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":8.5491412258556585E-3},null,{"$f":"'6. UD2 Assumptions'!L383","v":17.098282451711317},null,{"$f":"BA35*C35*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.51294847355133943},null,{"$f":"BC35+BE34*'5. UD2 Parameters'!$G$14","v":6.6050063556513905},null,{"$f":"BE34*(1-'5. UD2 Parameters'!$G$14)","v":0.44172403712648839},null,{"$f":"BG35*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.29448269141765893},null,{"$f":"BA35*C35*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.17098282451711316},null,{"$f":"'6. UD2 Assumptions'!N383","v":1.0258969471026789},null,{"$f":"BM35*'5. UD2 Parameters'!$C$15*C35*'5. UD2 Parameters'!$C$28","v":1.5388454206540184E-3},null,{"$f":"BO35+(BQ34*'5. UD2 Parameters'!$G$15)","v":2.4624175084060795E-2},null,{"$f":"BQ34*(1-'5. UD2 Parameters'!$G$15)","v":1.1836101620448154E-3},null,{"$f":"BS35*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":7.8907344136321025E-4},null,null,null,{"$f":"'6. UD2 Assumptions'!R383","v":14.924125000000004},null,{"$f":"BY35*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C35","v":0.33579281250000004},null,{"$f":"CA35+CC34*'5. UD2 Parameters'!$G$16","v":4.0767651359190671},null,{"$f":"CC34*(1-'5. UD2 Parameters'!$G$16)","v":0.1139295686427329},null,{"$f":"CE35*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":7.5953045761821936E-2},null,{"$f":"BY35*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C35","v":0.11193093750000002},null,{"$f":"'6. UD2 Assumptions'!T383","v":0.18939},null,{"$f":"CK35*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C35","v":2.1306375000000001E-3},null,{"$f":"CM35+CO34*'5. UD2 Parameters'!$G$17","v":1.5864519764875247E-2},null,{"$f":"CO34*(1-'5. UD2 Parameters'!$G$17)","v":2.5449550111441119E-3},null,{"$f":"CQ35*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.6966366740960746E-3},null,null,null,53.867430754774922,null,{"$f":"CW35*'5. UD2 Parameters'!$C$31","v":1346.6857688693731},null,53.865734118100832,null,{"$f":"DA35*'5. UD2 Parameters'!$C$31","v":1346.6433529525209},null,18.308,null,null,35.559430754774922,null,35.557734118100832,null,null,{"$f":"DH35*'5. UD2 Parameters'!$C$31","v":888.98576886937303},null,{"$f":"DJ35*'5. UD2 Parameters'!$C$31","v":888.94335295252085},null,null,29.196109387860947,null,902.08972678762586,null,2029,null,53.867430754774922,1346.6857688693731,0,0]
[2030,null,1,null,{"$f":"'6. UD2 Assumptions'!D384","v":52.97774430223663},null,{"$f":"E36*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C36","v":7.5493285630687197},null,{"$f":"G36+(I35*'5. UD2 Parameters'!$G$10)","v":21.594755676136408},null,{"$f":"I35*(1-'5. UD2 Parameters'!$G$10)","v":6.9078879431270144},null,{"$f":"K36*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":4.6052586287513426},null,{"$f":"E36*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C36","v":2.51644285435624},null,{"$f":"'6. UD2 Assumptions'!F384","v":176.59248100745543},null,{"$f":"Q36*C36*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":77.87728412428784},null,{"$f":"S36+U35*'5. UD2 Parameters'!$G$11","v":460.50768553542969},null,{"$f":"U35*(1-'5. UD2 Parameters'!$G$11)","v":70.903269644143407},null,{"$f":"W36*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":47.268846429428933},null,{"$f":"Q36*C36*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":25.959094708095947},null,{"$f":"'6. UD2 Assumptions'!H384","v":42.3821954417893},null,{"$f":"AC36*C36*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.1322640555744563},null,{"$f":"AE36+(AG35*'5. UD2 Parameters'!$G$12)","v":52.168307485875616},null,{"$f":"AG35*(1-'5. UD2 Parameters'!$G$12)","v":3.4830061437796886},null,{"$f":"AI36*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.3220040958531256},null,{"$f":"AC36*C36*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.3774213518581522},null,{"$f":"'6. UD2 Assumptions'!J384","v":7.0636992402982175},null,{"$f":"AO36*C36*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":2.6488872151118316E-2},null,{"$f":"AQ36+(AS35*'5. UD2 Parameters'!$G$13)","v":0.50099061376102039},null,{"$f":"AS35*(1-'5. UD2 Parameters'!$G$13)","v":1.69016138610588E-2},null,{"$f":"AU36*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.1267742574039199E-2},null,{"$f":"AO36*C36*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":8.8296240503727714E-3},null,{"$f":"'6. UD2 Assumptions'!L384","v":17.659248100745543},null,{"$f":"BA36*C36*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.52977744302236629},null,{"$f":"BC36+BE35*'5. UD2 Parameters'!$G$14","v":6.688244549471233},null,{"$f":"BE35*(1-'5. UD2 Parameters'!$G$14)","v":0.44653924920252419},null,{"$f":"BG36*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.29769283280168279},null,{"$f":"BA36*C36*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.17659248100745545},null,{"$f":"'6. UD2 Assumptions'!N384","v":1.0595548860447326},null,{"$f":"BM36*'5. UD2 Parameters'!$C$15*C36*'5. UD2 Parameters'!$C$28","v":1.589332329067099E-3},null,{"$f":"BO36+(BQ35*'5. UD2 Parameters'!$G$15)","v":2.501257222308307E-2},null,{"$f":"BQ35*(1-'5. UD2 Parameters'!$G$15)","v":1.2009351900448238E-3},null,{"$f":"BS36*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":8.0062346002988255E-4},null,null,null,{"$f":"'6. UD2 Assumptions'!R384","v":15.573000000000002},null,{"$f":"BY36*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C36","v":0.35039250000000005},null,{"$f":"CA36+CC35*'5. UD2 Parameters'!$G$16","v":4.3066710174789353},null,{"$f":"CC35*(1-'5. UD2 Parameters'!$G$16)","v":0.12048661844013166},null,{"$f":"CE36*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":8.0324412293421105E-2},null,{"$f":"BY36*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C36","v":0.11679750000000001},null,{"$f":"'6. UD2 Assumptions'!T384","v":0.18939},null,{"$f":"CK36*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C36","v":2.1306375000000001E-3},null,{"$f":"CM36+CO35*'5. UD2 Parameters'!$G$17","v":1.5514974657823179E-2},null,{"$f":"CO35*(1-'5. UD2 Parameters'!$G$17)","v":2.4801826070520675E-3},null,{"$f":"CQ36*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.653455071368045E-3},null,null,null,54.587848220233944,null,{"$f":"CW36*'5. UD2 Parameters'!$C$31","v":1364.6962055058486},null,54.586194765162574,null,{"$f":"DA36*'5. UD2 Parameters'!$C$31","v":1364.6548691290643},null,18.308,null,null,36.279848220233944,null,36.278194765162574,null,null,{"$f":"DH36*'5. UD2 Parameters'!$C$31","v":906.99620550584859},null,{"$f":"DJ36*'5. UD2 Parameters'!$C$31","v":906.95486912906438},null,null,30.155178519368167,null,932.24490530699404,null,2030,null,54.587848220233944,1364.6962055058486,0,0]
[{"$f":"A36+1","v":2031},null,1,null,{"$f":"'6. UD2 Assumptions'!D385","v":54.694299188281356},null,{"$f":"E37*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C37","v":7.7939376343300939},null,{"$f":"G37+(I36*'5. UD2 Parameters'!$G$10)","v":22.269335253286236},null,{"$f":"I36*(1-'5. UD2 Parameters'!$G$10)","v":7.1193580571802677},null,{"$f":"K37*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":4.7462387047868448},null,{"$f":"E37*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C37","v":2.5979792114433646},null,{"$f":"'6. UD2 Assumptions'!F385","v":182.31433062760453},null,{"$f":"Q37*C37*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":80.400619806773591},null,{"$f":"S37+U36*'5. UD2 Parameters'!$G$11","v":468.91475186524701},null,{"$f":"U36*(1-'5. UD2 Parameters'!$G$11)","v":71.993553476956265},null,{"$f":"W37*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":47.995702317970839},null,{"$f":"Q37*C37*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":26.800206602257866},null,{"$f":"'6. UD2 Assumptions'!H385","v":43.755439350625089},null,{"$f":"AC37*C37*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.2661553366859462},null,{"$f":"AE37+(AG36*'5. UD2 Parameters'!$G$12)","v":52.90756283146959},null,{"$f":"AG36*(1-'5. UD2 Parameters'!$G$12)","v":3.5268999910919736},null,{"$f":"AI37*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.3512666607279824},null,{"$f":"AC37*C37*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.4220517788953155},null,{"$f":"'6. UD2 Assumptions'!J385","v":7.2925732251041815},null,{"$f":"AO37*C37*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":2.7347149594140682E-2},null,{"$f":"AQ37+(AS36*'5. UD2 Parameters'!$G$13)","v":0.51110639973598448},null,{"$f":"AS36*(1-'5. UD2 Parameters'!$G$13)","v":1.7231363619176591E-2},null,{"$f":"AU37*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.1487575746117726E-2},null,{"$f":"AO37*C37*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":9.1157165313802274E-3},null,{"$f":"'6. UD2 Assumptions'!L385","v":18.231433062760455},null,{"$f":"BA37*C37*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.5469429918828137},null,{"$f":"BC37+BE36*'5. UD2 Parameters'!$G$14","v":6.7830208758294344},null,{"$f":"BE36*(1-'5. UD2 Parameters'!$G$14)","v":0.45216666552461204},null,{"$f":"BG37*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.30144444368307466},null,{"$f":"BA37*C37*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.18231433062760455},null,{"$f":"'6. UD2 Assumptions'!N385","v":1.0938859837656272},null,{"$f":"BM37*'5. UD2 Parameters'!$C$15*C37*'5. UD2 Parameters'!$C$28","v":1.6408289756484409E-3},null,{"$f":"BO37+(BQ36*'5. UD2 Parameters'!$G$15)","v":2.5433523656694296E-2},null,{"$f":"BQ36*(1-'5. UD2 Parameters'!$G$15)","v":1.2198775420372164E-3},null,{"$f":"BS37*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":8.132516946914776E-4},null,null,null,{"$f":"'6. UD2 Assumptions'!R385","v":15.573},null,{"$f":"BY37*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C37","v":0.3503925},null,{"$f":"CA37+CC36*'5. UD2 Parameters'!$G$16","v":4.5297821533752414},null,{"$f":"CC36*(1-'5. UD2 Parameters'!$G$16)","v":0.12728136410369345},null,{"$f":"CE37*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":8.4854242735795629E-2},null,{"$f":"BY37*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C37","v":0.1167975},null,{"$f":"'6. UD2 Assumptions'!T385","v":0.18939},null,{"$f":"CK37*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C37","v":2.1306375000000001E-3},null,{"$f":"CM37+CO36*'5. UD2 Parameters'!$G$17","v":1.5220075749189932E-2},null,{"$f":"CO36*(1-'5. UD2 Parameters'!$G$17)","v":2.4255364086332456E-3},null,{"$f":"CQ37*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.6170242724221637E-3},null,null,null,55.493424221617772,null,{"$f":"CW37*'5. UD2 Parameters'!$C$31","v":1387.3356055404442},null,55.491807197345345,null,{"$f":"DA37*'5. UD2 Parameters'!$C$31","v":1387.2951799336336},null,18.308,null,null,37.185424221617772,null,37.183807197345345,null,null,{"$f":"DH37*'5. UD2 Parameters'!$C$31","v":929.63560554044432},null,{"$f":"DJ37*'5. UD2 Parameters'!$C$31","v":929.59517993363363},null,null,31.128465139755534,null,963.37337044674962,null,2031,null,55.493424221617772,1387.3356055404442,0,0]
[{"$f":"A37+1","v":2032},null,1,null,{"$f":"'6. UD2 Assumptions'!D386","v":56.44518517204699},null,{"$f":"E38*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C38","v":8.0434388870166966},null,{"$f":"G38+(I37*'5. UD2 Parameters'!$G$10)","v":22.971020719182611},null,{"$f":"I37*(1-'5. UD2 Parameters'!$G$10)","v":7.3417534211203206},null,{"$f":"K38*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":4.8945022807468801},null,{"$f":"E38*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C38","v":2.6811462956722321},null,{"$f":"'6. UD2 Assumptions'!F386","v":188.15061724015663},null,{"$f":"Q38*C38*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":82.974422202909068},null,{"$f":"S38+U37*'5. UD2 Parameters'!$G$11","v":478.58130033464147},null,{"$f":"U37*(1-'5. UD2 Parameters'!$G$11)","v":73.307873733514612},null,{"$f":"W38*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":48.87191582234307},null,{"$f":"Q38*C38*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":27.658140734303025},null,{"$f":"'6. UD2 Assumptions'!H386","v":45.156148137637594},null,{"$f":"AC38*C38*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.4027244434196655},null,{"$f":"AE38+(AG37*'5. UD2 Parameters'!$G$12)","v":53.733409053767566},null,{"$f":"AG37*(1-'5. UD2 Parameters'!$G$12)","v":3.5768782211216905},null,{"$f":"AI38*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.3845854807477935},null,{"$f":"AC38*C38*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.4675748144732219},null,{"$f":"'6. UD2 Assumptions'!J386","v":7.5260246896062659},null,{"$f":"AO38*C38*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":2.8222592586023498E-2},null,{"$f":"AQ38+(AS37*'5. UD2 Parameters'!$G$13)","v":0.52174970045499491},null,{"$f":"AS37*(1-'5. UD2 Parameters'!$G$13)","v":1.7579291867013028E-2},null,{"$f":"AU38*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.1719527911342018E-2},null,{"$f":"AO38*C38*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":9.4075308620078322E-3},null,{"$f":"'6. UD2 Assumptions'!L386","v":18.815061724015663},null,{"$f":"BA38*C38*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.56445185172046997},null,{"$f":"BC38+BE37*'5. UD2 Parameters'!$G$14","v":6.8888985966368672},null,{"$f":"BE37*(1-'5. UD2 Parameters'!$G$14)","v":0.45857413091303723},null,{"$f":"BG38*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.30571608727535815},null,{"$f":"BA38*C38*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.18815061724015664},null,{"$f":"'6. UD2 Assumptions'!N386","v":1.1289037034409399},null,{"$f":"BM38*'5. UD2 Parameters'!$C$15*C38*'5. UD2 Parameters'!$C$28","v":1.69335555516141E-3},null,{"$f":"BO38+(BQ37*'5. UD2 Parameters'!$G$15)","v":2.588647162614402E-2},null,{"$f":"BQ37*(1-'5. UD2 Parameters'!$G$15)","v":1.2404075857116853E-3},null,{"$f":"BS38*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":8.2693839047445685E-4},null,null,null,{"$f":"'6. UD2 Assumptions'!R386","v":15.573},null,{"$f":"BY38*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C38","v":0.3503925},null,{"$f":"CA38+CC37*'5. UD2 Parameters'!$G$16","v":4.746299358690746},null,{"$f":"CC37*(1-'5. UD2 Parameters'!$G$16)","v":0.13387529468449505},null,{"$f":"CE38*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":8.9250196456330033E-2},null,{"$f":"BY38*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C38","v":0.1167975},null,{"$f":"'6. UD2 Assumptions'!T386","v":0.18939},null,{"$f":"CK38*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C38","v":2.1306375000000001E-3},null,{"$f":"CM38+CO37*'5. UD2 Parameters'!$G$17","v":1.497127991552339E-2},null,{"$f":"CO37*(1-'5. UD2 Parameters'!$G$17)","v":2.3794333336665408E-3},null,{"$f":"CQ38*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.5862888891110271E-3},null,null,null,56.560102622760354,null,{"$f":"CW38*'5. UD2 Parameters'!$C$31","v":1414.0025655690088},null,56.558516333871246,null,{"$f":"DA38*'5. UD2 Parameters'!$C$31","v":1413.9629083467812},null,18.308,null,null,38.252102622760354,null,38.250516333871246,null,null,{"$f":"DH38*'5. UD2 Parameters'!$C$31","v":956.30256556900883},null,{"$f":"DJ38*'5. UD2 Parameters'!$C$31","v":956.26290834678116},null,null,32.121217492550642,null,995.49458793930023,null,2032,null,56.560102622760354,1414.0025655690088,0,0]
[2033,null,1,null,{"$f":"'6. UD2 Assumptions'!D387","v":58.231088875487927},null,{"$f":"E39*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C39","v":8.2979301647570303},null,{"$f":"G39+(I38*'5. UD2 Parameters'!$G$10)","v":23.695865830725143},null,{"$f":"I38*(1-'5. UD2 Parameters'!$G$10)","v":7.5730850532144984},null,{"$f":"K39*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.0487233688096653},null,{"$f":"E39*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C39","v":2.7659767215856768},null,{"$f":"'6. UD2 Assumptions'!F387","v":194.1036295849598},null,{"$f":"Q39*C39*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":85.599700646967264},null,{"$f":"S39+U38*'5. UD2 Parameters'!$G$11","v":489.36190562025138},null,{"$f":"U38*(1-'5. UD2 Parameters'!$G$11)","v":74.819095361357341},null,{"$f":"W39*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":49.879396907571561},null,{"$f":"Q39*C39*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":28.533233548989088},null,{"$f":"'6. UD2 Assumptions'!H387","v":46.584871100390338},null,{"$f":"AC39*C39*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.5420249322880579},null,{"$f":"AE39+(AG38*'5. UD2 Parameters'!$G$12)","v":54.642723456499262},null,{"$f":"AG38*(1-'5. UD2 Parameters'!$G$12)","v":3.6327105295563595},null,{"$f":"AI39*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.4218070197042394},null,{"$f":"AC39*C39*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.514008310762686},null,{"$f":"'6. UD2 Assumptions'!J387","v":7.7641451833983908},null,{"$f":"AO39*C39*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":2.9115544437743966E-2},null,{"$f":"AQ39+(AS38*'5. UD2 Parameters'!$G$13)","v":0.53291988112784994},null,{"$f":"AS38*(1-'5. UD2 Parameters'!$G$13)","v":1.7945363764888936E-2},null,{"$f":"AU39*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.1963575843259289E-2},null,{"$f":"AO39*C39*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":9.7051814792479887E-3},null,{"$f":"'6. UD2 Assumptions'!L387","v":19.41036295849598},null,{"$f":"BA39*C39*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.58231088875487935},null,{"$f":"BC39+BE38*'5. UD2 Parameters'!$G$14","v":7.0054773662178542},null,{"$f":"BE38*(1-'5. UD2 Parameters'!$G$14)","v":0.46573211917389223},null,{"$f":"BG39*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.31048807944926149},null,{"$f":"BA39*C39*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.1941036295849598},null,{"$f":"'6. UD2 Assumptions'!N387","v":1.1646217775097587},null,{"$f":"BM39*'5. UD2 Parameters'!$C$15*C39*'5. UD2 Parameters'!$C$28","v":1.7469326662646379E-3},null,{"$f":"BO39+(BQ38*'5. UD2 Parameters'!$G$15)","v":2.6370906173555676E-2},null,{"$f":"BQ38*(1-'5. UD2 Parameters'!$G$15)","v":1.2624981188529814E-3},null,{"$f":"BS39*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":8.4166541256865427E-4},null,null,null,{"$f":"'6. UD2 Assumptions'!R387","v":15.573},null,{"$f":"BY39*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C39","v":0.3503925},null,{"$f":"CA39+CC38*'5. UD2 Parameters'!$G$16","v":4.956417513525583},null,{"$f":"CC38*(1-'5. UD2 Parameters'!$G$16)","v":0.14027434516516291},null,{"$f":"CE39*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":9.3516230110108595E-2},null,{"$f":"BY39*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C39","v":0.1167975},null,{"$f":"'6. UD2 Assumptions'!T387","v":0.18939},null,{"$f":"CK39*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C39","v":2.1306375000000001E-3},null,{"$f":"CM39+CO38*'5. UD2 Parameters'!$G$17","v":1.4761379624143162E-2},null,{"$f":"CO38*(1-'5. UD2 Parameters'!$G$17)","v":2.3405377913802263E-3},null,{"$f":"CQ39*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.5603585275868175E-3},null,null,null,57.768297205428254,null,{"$f":"CW39*'5. UD2 Parameters'!$C$31","v":1444.2074301357063},null,57.766736846900663,null,{"$f":"DA39*'5. UD2 Parameters'!$C$31","v":1444.1684211725167},null,18.308,null,null,39.460297205428255,null,39.458736846900663,null,null,{"$f":"DH39*'5. UD2 Parameters'!$C$31","v":986.50743013570639},null,{"$f":"DJ39*'5. UD2 Parameters'!$C$31","v":986.46842117251663},null,null,33.133824892401663,null,1028.628412831702,null,2033,null,57.768297205428254,1444.2074301357063,0,0]
[2034,null,1,null,{"$f":"'6. UD2 Assumptions'!D388","v":60.052710652997717},null,{"$f":"E40*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C40","v":8.5575112680521759},null,{"$f":"G40+(I39*'5. UD2 Parameters'!$G$10)","v":24.441325142558185},null,{"$f":"I39*(1-'5. UD2 Parameters'!$G$10)","v":7.8120519562191326},null,{"$f":"K40*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.2080346374794217},null,{"$f":"E40*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C40","v":2.8525037560173918},null,{"$f":"'6. UD2 Assumptions'!F388","v":200.17570217665906},null,{"$f":"Q40*C40*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":88.277484659906648},null,{"$f":"S40+U39*'5. UD2 Parameters'!$G$11","v":501.13490701427287},null,{"$f":"U39*(1-'5. UD2 Parameters'!$G$11)","v":76.50448326588517},null,{"$f":"W40*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":51.002988843923447},null,{"$f":"Q40*C40*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":29.425828219968881},null,{"$f":"'6. UD2 Assumptions'!H388","v":48.042168522398171},null,{"$f":"AC40*C40*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.6841114309338217},null,{"$f":"AE40+(AG39*'5. UD2 Parameters'!$G$12)","v":55.632649084603528},null,{"$f":"AG39*(1-'5. UD2 Parameters'!$G$12)","v":3.6941858028295536},null,{"$f":"AI40*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.4627905352197024},null,{"$f":"AC40*C40*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.5613704769779406},null,{"$f":"'6. UD2 Assumptions'!J388","v":8.007028087066363},null,{"$f":"AO40*C40*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":3.002635532649886E-2},null,{"$f":"AQ40+(AS39*'5. UD2 Parameters'!$G$13)","v":0.5446166789748893},null,{"$f":"AS39*(1-'5. UD2 Parameters'!$G$13)","v":1.8329557479459562E-2},null,{"$f":"AU40*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.2219704986306375E-2},null,{"$f":"AO40*C40*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.0008785108832954E-2},null,{"$f":"'6. UD2 Assumptions'!L388","v":20.017570217665906},null,{"$f":"BA40*C40*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.60052710652997721},null,{"$f":"BC40+BE39*'5. UD2 Parameters'!$G$14","v":7.1323909082825043},null,{"$f":"BE39*(1-'5. UD2 Parameters'!$G$14)","v":0.47361356446532743},null,{"$f":"BG40*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.31574237631021829},null,{"$f":"BA40*C40*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.20017570217665906},null,{"$f":"'6. UD2 Assumptions'!N388","v":1.2010542130599544},null,{"$f":"BM40*'5. UD2 Parameters'!$C$15*C40*'5. UD2 Parameters'!$C$28","v":1.8015813195899318E-3},null,{"$f":"BO40+(BQ39*'5. UD2 Parameters'!$G$15)","v":2.6886363222623624E-2},null,{"$f":"BQ39*(1-'5. UD2 Parameters'!$G$15)","v":1.286124270521984E-3},null,{"$f":"BS40*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":8.5741618034798931E-4},null,null,null,{"$f":"'6. UD2 Assumptions'!R388","v":15.573},null,{"$f":"BY40*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C40","v":0.3503925},null,{"$f":"CA40+CC39*'5. UD2 Parameters'!$G$16","v":5.1603257384025047},null,{"$f":"CC39*(1-'5. UD2 Parameters'!$G$16)","v":0.14648427512307846},null,{"$f":"CE40*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":9.7656183415385636E-2},null,{"$f":"BY40*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C40","v":0.1167975},null,{"$f":"'6. UD2 Assumptions'!T388","v":0.18939},null,{"$f":"CK40*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C40","v":2.1306375000000001E-3},null,{"$f":"CM40+CO39*'5. UD2 Parameters'!$G$17","v":1.4584294133312338E-2},null,{"$f":"CO39*(1-'5. UD2 Parameters'!$G$17)","v":2.3077229908308257E-3},null,{"$f":"CQ40*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.5384819938872171E-3},null,null,null,59.101828179508715,null,{"$f":"CW40*'5. UD2 Parameters'!$C$31","v":1477.5457044877178},null,59.100289697514832,null,{"$f":"DA40*'5. UD2 Parameters'!$C$31","v":1477.5072424378709},null,18.308,null,null,40.793828179508715,null,40.792289697514832,null,null,{"$f":"DH40*'5. UD2 Parameters'!$C$31","v":1019.8457044877179},null,{"$f":"DJ40*'5. UD2 Parameters'!$C$31","v":1019.8072424378709},null,null,34.166684440249711,null,1062.7950972719518,null,2034,null,59.101828179508715,1477.5457044877178,0,0]
[2035,null,1,null,{"$f":"'6. UD2 Assumptions'!D389","v":61.910764866057647},null,{"$f":"E41*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C41","v":8.8222839934132153},null,{"$f":"G41+(I40*'5. UD2 Parameters'!$G$10)","v":25.205794188144846},null,{"$f":"I40*(1-'5. UD2 Parameters'!$G$10)","v":8.0578149478265537},null,{"$f":"K41*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.3718766318843691},null,{"$f":"E41*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C41","v":2.9407613311377383},null,{"$f":"'6. UD2 Assumptions'!F389","v":206.36921622019219},null,{"$f":"Q41*C41*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":91.008824353104757},null,{"$f":"S41+U40*'5. UD2 Parameters'!$G$11","v":513.79871376934705},null,{"$f":"U40*(1-'5. UD2 Parameters'!$G$11)","v":78.345017598030552},null,{"$f":"W41*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":52.230011732020365},null,{"$f":"Q41*C41*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":30.33627478436825},null,{"$f":"'6. UD2 Assumptions'!H389","v":49.528611892846122},null,{"$f":"AC41*C41*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.8290396595524969},null,{"$f":"AE41+(AG40*'5. UD2 Parameters'!$G$12)","v":56.700577851033138},null,{"$f":"AG40*(1-'5. UD2 Parameters'!$G$12)","v":3.761110893122888},null,{"$f":"AI41*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.5074072620819252},null,{"$f":"AC41*C41*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.609679886517499},null,{"$f":"'6. UD2 Assumptions'!J389","v":8.254768648807687},null,{"$f":"AO41*C41*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":3.0955382433028825E-2},null,{"$f":"AQ41+(AS40*'5. UD2 Parameters'!$G$13)","v":0.55684019743539026},null,{"$f":"AS40*(1-'5. UD2 Parameters'!$G$13)","v":1.8731863972527872E-2},null,{"$f":"AU41*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.2487909315018581E-2},null,{"$f":"AO41*C41*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.0318460811009608E-2},null,{"$f":"'6. UD2 Assumptions'!L389","v":20.636921622019223},null,{"$f":"BA41*C41*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.61910764866057666},null,{"$f":"BC41+BE40*'5. UD2 Parameters'!$G$14","v":7.2693048526965569},null,{"$f":"BE40*(1-'5. UD2 Parameters'!$G$14)","v":0.48219370424652414},null,{"$f":"BG41*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.32146246949768276},null,{"$f":"BA41*C41*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.20636921622019222},null,{"$f":"'6. UD2 Assumptions'!N389","v":1.2382152973211531},null,{"$f":"BM41*'5. UD2 Parameters'!$C$15*C41*'5. UD2 Parameters'!$C$28","v":1.8573229459817298E-3},null,{"$f":"BO41+(BQ40*'5. UD2 Parameters'!$G$15)","v":2.7432422761155161E-2},null,{"$f":"BQ40*(1-'5. UD2 Parameters'!$G$15)","v":1.3112634074501914E-3},null,{"$f":"BS41*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":8.7417560496679426E-4},null,null,null,{"$f":"'6. UD2 Assumptions'!R389","v":15.573},null,{"$f":"BY41*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C41","v":0.3503925},null,{"$f":"CA41+CC40*'5. UD2 Parameters'!$G$16","v":5.3582075644881177},null,{"$f":"CC40*(1-'5. UD2 Parameters'!$G$16)","v":0.15251067391438672},null,{"$f":"CE41*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.10167378260959115},null,{"$f":"BY41*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C41","v":0.1167975},null,{"$f":"'6. UD2 Assumptions'!T389","v":0.18939},null,{"$f":"CK41*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C41","v":2.1306375000000001E-3},null,{"$f":"CM41+CO40*'5. UD2 Parameters'!$G$17","v":1.4434893335168668E-2},null,{"$f":"CO40*(1-'5. UD2 Parameters'!$G$17)","v":2.2800382981436693E-3},null,{"$f":"CQ41*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.5200255320957795E-3},null,null,null,60.547313988546016,null,{"$f":"CW41*'5. UD2 Parameters'!$C$31","v":1513.6828497136503},null,60.545793963013921,null,{"$f":"DA41*'5. UD2 Parameters'!$C$31","v":1513.644849075348},null,18.308,null,null,42.239313988546016,null,42.237793963013921,null,null,{"$f":"DH41*'5. UD2 Parameters'!$C$31","v":1055.9828497136505},null,{"$f":"DJ41*'5. UD2 Parameters'!$C$31","v":1055.944849075348},null,null,35.220201179054683,null,1098.0152984510064,null,2035,null,60.547313988546016,1513.6828497136503,0,0]
[2036,null,1,null,{"$f":"'6. UD2 Assumptions'!D390","v":63.805980163378813},null,{"$f":"E42*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C42","v":9.0923521732814798},null,{"$f":"G42+(I41*'5. UD2 Parameters'!$G$10)","v":25.988301293843584},null,{"$f":"I41*(1-'5. UD2 Parameters'!$G$10)","v":8.3098450675827422},null,{"$f":"K42*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.5398967117218278},null,{"$f":"E42*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C42","v":3.0307840577604934},null,{"$f":"'6. UD2 Assumptions'!F390","v":212.68660054459605},null,{"$f":"Q42*C42*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":93.794790840166854},null,{"$f":"S42+U41*'5. UD2 Parameters'!$G$11","v":527.26868845984086},null,{"$f":"U41*(1-'5. UD2 Parameters'!$G$11)","v":80.324816149673026},null,{"$f":"W42*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":53.549877433115348},null,{"$f":"Q42*C42*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":31.264930280055616},null,{"$f":"'6. UD2 Assumptions'!H390","v":51.04478413070305},null,{"$f":"AC42*C42*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":4.9768664527435469},null,{"$f":"AE42+(AG41*'5. UD2 Parameters'!$G$12)","v":57.844134826142934},null,{"$f":"AG41*(1-'5. UD2 Parameters'!$G$12)","v":3.8333094776337466},null,{"$f":"AI42*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.5555396517558311},null,{"$f":"AC42*C42*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.6589554842478491},null,{"$f":"'6. UD2 Assumptions'!J390","v":8.5074640217838429},null,{"$f":"AO42*C42*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":3.1902990081689411E-2},null,{"$f":"AQ42+(AS41*'5. UD2 Parameters'!$G$13)","v":0.56959090071523488},null,{"$f":"AS41*(1-'5. UD2 Parameters'!$G$13)","v":1.9152286801844755E-2},null,{"$f":"AU42*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.2768191201229837E-2},null,{"$f":"AO42*C42*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.0634330027229804E-2},null,{"$f":"'6. UD2 Assumptions'!L390","v":21.268660054459605},null,{"$f":"BA42*C42*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.63805980163378817},null,{"$f":"BC42+BE41*'5. UD2 Parameters'!$G$14","v":7.4159147213003775},null,{"$f":"BE41*(1-'5. UD2 Parameters'!$G$14)","v":0.49144993302996759},null,{"$f":"BG42*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.32763328868664504},null,{"$f":"BA42*C42*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.21268660054459607},null,{"$f":"'6. UD2 Assumptions'!N390","v":1.2761196032675763},null,{"$f":"BM42*'5. UD2 Parameters'!$C$15*C42*'5. UD2 Parameters'!$C$28","v":1.9141794049013644E-3},null,{"$f":"BO42+(BQ41*'5. UD2 Parameters'!$G$15)","v":2.8008707120655278E-2},null,{"$f":"BQ41*(1-'5. UD2 Parameters'!$G$15)","v":1.3378950454012491E-3},null,{"$f":"BS42*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":8.9193003026749942E-4},null,null,null,{"$f":"'6. UD2 Assumptions'!R390","v":15.573},null,{"$f":"BY42*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C42","v":0.3503925},null,{"$f":"CA42+CC41*'5. UD2 Parameters'!$G$16","v":5.5502410987833235},null,{"$f":"CC41*(1-'5. UD2 Parameters'!$G$16)","v":0.15835896570479391},null,{"$f":"CE42*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.10557264380319593},null,{"$f":"BY42*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C42","v":0.1167975},null,{"$f":"'6. UD2 Assumptions'!T390","v":0.18939},null,{"$f":"CK42*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C42","v":2.1306375000000001E-3},null,{"$f":"CM42+CO41*'5. UD2 Parameters'!$G$17","v":1.4308849138203437E-2},null,{"$f":"CO41*(1-'5. UD2 Parameters'!$G$17)","v":2.256681696965232E-3},null,{"$f":"CQ42*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.5044544646434879E-3},null,null,null,62.093684304778989,null,{"$f":"CW42*'5. UD2 Parameters'!$C$31","v":1552.3421076194747},null,62.092179850314345,null,{"$f":"DA42*'5. UD2 Parameters'!$C$31","v":1552.3044962578585},null,18.308,null,null,43.785684304778989,null,43.784179850314345,null,null,{"$f":"DH42*'5. UD2 Parameters'!$C$31","v":1094.6421076194747},null,{"$f":"DJ42*'5. UD2 Parameters'!$C$31","v":1094.6044962578587},null,null,36.294788252635783,null,1134.3100867036421,null,2036,null,62.093684304778989,1552.3421076194747,0,0]
[2037,null,1,null,{"$f":"'6. UD2 Assumptions'!D391","v":65.73909976664639},null,{"$f":"E43*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C43","v":9.3678217167471107},null,{"$f":"G43+(I42*'5. UD2 Parameters'!$G$10)","v":26.788301036424407},null,{"$f":"I42*(1-'5. UD2 Parameters'!$G$10)","v":8.5678219741662875},null,{"$f":"K43*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.7118813161108584},null,{"$f":"E43*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C43","v":3.1226072389157036},null,{"$f":"'6. UD2 Assumptions'!F391","v":219.130332555488},null,{"$f":"Q43*C43*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":96.636476656970203},null,{"$f":"S43+U42*'5. UD2 Parameters'!$G$11","v":541.47451800345766},null,{"$f":"U42*(1-'5. UD2 Parameters'!$G$11)","v":82.430647113353444},null,{"$f":"W43*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":54.953764742235627},null,{"$f":"Q43*C43*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":32.212158885656734},null,{"$f":"'6. UD2 Assumptions'!H391","v":52.591279813317108},null,{"$f":"AC43*C43*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":5.1276497817984179},null,{"$f":"AE43+(AG42*'5. UD2 Parameters'!$G$12)","v":59.061163611500525},null,{"$f":"AG42*(1-'5. UD2 Parameters'!$G$12)","v":3.9106209964408287},null,{"$f":"AI43*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.6070806642938855},null,{"$f":"AC43*C43*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.7092165939328061},null,{"$f":"'6. UD2 Assumptions'!J391","v":8.7652133022195198},null,{"$f":"AO43*C43*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":3.2869549883323197E-2},null,{"$f":"AQ43+(AS42*'5. UD2 Parameters'!$G$13)","v":0.58286960866497983},null,{"$f":"AS42*(1-'5. UD2 Parameters'!$G$13)","v":1.9590841933578292E-2},null,{"$f":"AU43*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.3060561289052194E-2},null,{"$f":"AO43*C43*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.09565166277744E-2},null,{"$f":"'6. UD2 Assumptions'!L391","v":21.913033255548804},null,{"$f":"BA43*C43*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.65739099766646414},null,{"$f":"BC43+BE42*'5. UD2 Parameters'!$G$14","v":7.5719440527564794},null,{"$f":"BE42*(1-'5. UD2 Parameters'!$G$14)","v":0.50136166621036271},null,{"$f":"BG43*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.33424111080690844},null,{"$f":"BA43*C43*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.21913033255548806},null,{"$f":"'6. UD2 Assumptions'!N391","v":1.3147819953329281},null,{"$f":"BM43*'5. UD2 Parameters'!$C$15*C43*'5. UD2 Parameters'!$C$28","v":1.9721729929993922E-3},null,{"$f":"BO43+(BQ42*'5. UD2 Parameters'!$G$15)","v":2.8614879348389362E-2},null,{"$f":"BQ42*(1-'5. UD2 Parameters'!$G$15)","v":1.3660007652653071E-3},null,{"$f":"BS43*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":9.1066717684353806E-4},null,null,null,{"$f":"'6. UD2 Assumptions'!R391","v":15.573000000000002},null,{"$f":"BY43*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C43","v":0.35039250000000005},null,{"$f":"CA43+CC42*'5. UD2 Parameters'!$G$16","v":5.7365991844316406},null,{"$f":"CC42*(1-'5. UD2 Parameters'!$G$16)","v":0.16403441435168298},null,{"$f":"CE43*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.10935627623445532},null,{"$f":"BY43*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C43","v":0.11679750000000001},null,{"$f":"'6. UD2 Assumptions'!T391","v":0.18938999999999998},null,{"$f":"CK43*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C43","v":2.1306374999999996E-3},null,{"$f":"CM43+CO42*'5. UD2 Parameters'!$G$17","v":1.4202510083887725E-2},null,{"$f":"CO42*(1-'5. UD2 Parameters'!$G$17)","v":2.2369765543157113E-3},null,{"$f":"CQ43*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.4913177028771409E-3},null,null,null,63.731786655850513,null,{"$f":"CW43*'5. UD2 Parameters'!$C$31","v":1593.2946663962628},null,63.730295338147627,null,{"$f":"DA43*'5. UD2 Parameters'!$C$31","v":1593.2573834536906},null,18.308,null,null,45.423786655850513,null,45.422295338147627,null,null,{"$f":"DH43*'5. UD2 Parameters'!$C$31","v":1135.5946663962629},null,{"$f":"DJ43*'5. UD2 Parameters'!$C$31","v":1135.5573834536906},null,null,37.390867067688511,null,1171.7009537713307,null,2037,null,63.731786655850513,1593.2946663962628,0,0]
[2038,null,1,null,{"$f":"'6. UD2 Assumptions'!D392","v":67.710881761979323},null,{"$f":"E44*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C44","v":9.6488006510820536},null,{"$f":"G44+(I43*'5. UD2 Parameters'!$G$10)","v":27.60553583503463},null,{"$f":"I43*(1-'5. UD2 Parameters'!$G$10)","v":8.831565852471833},null,{"$f":"K44*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":5.8877105683145547},null,{"$f":"E44*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C44","v":3.216266883694018},null,{"$f":"'6. UD2 Assumptions'!F392","v":225.70293920659776},null,{"$f":"Q44*C44*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":99.534996190109609},null,{"$f":"S44+U43*'5. UD2 Parameters'!$G$11","v":556.35799611311199},null,{"$f":"U43*(1-'5. UD2 Parameters'!$G$11)","v":84.65151808045529},null,{"$f":"W44*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":56.434345386970193},null,{"$f":"Q44*C44*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":33.178332063369872},null,{"$f":"'6. UD2 Assumptions'!H392","v":54.16870540958346},null,{"$f":"AC44*C44*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":5.2814487774343872},null,{"$f":"AE44+(AG43*'5. UD2 Parameters'!$G$12)","v":60.34971272525155},null,{"$f":"AG43*(1-'5. UD2 Parameters'!$G$12)","v":3.9928996636833589},null,{"$f":"AI44*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.6619331091222391},null,{"$f":"AC44*C44*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.7604829258114625},null,{"$f":"'6. UD2 Assumptions'!J392","v":9.0281175682639105},null,{"$f":"AO44*C44*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":3.3855440880989664E-2},null,{"$f":"AQ44+(AS43*'5. UD2 Parameters'!$G$13)","v":0.59667749197982245},null,{"$f":"AS43*(1-'5. UD2 Parameters'!$G$13)","v":2.0047557566147112E-2},null,{"$f":"AU44*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.3365038377431408E-2},null,{"$f":"AO44*C44*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.1285146960329888E-2},null,{"$f":"'6. UD2 Assumptions'!L392","v":22.570293920659779},null,{"$f":"BA44*C44*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.67710881761979336},null,{"$f":"BC44+BE43*'5. UD2 Parameters'!$G$14","v":7.7371426570835347},null,{"$f":"BE43*(1-'5. UD2 Parameters'!$G$14)","v":0.51191021329273845},null,{"$f":"BG44*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.3412734755284923},null,{"$f":"BA44*C44*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.22570293920659779},null,{"$f":"'6. UD2 Assumptions'!N392","v":1.3542176352395865},null,{"$f":"BM44*'5. UD2 Parameters'!$C$15*C44*'5. UD2 Parameters'!$C$28","v":2.0313264528593797E-3},null,{"$f":"BO44+(BQ43*'5. UD2 Parameters'!$G$15)","v":2.9250641667585158E-2},null,{"$f":"BQ43*(1-'5. UD2 Parameters'!$G$15)","v":1.3955641336635828E-3},null,{"$f":"BS44*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":9.3037608910905511E-4},null,null,null,{"$f":"'6. UD2 Assumptions'!R392","v":15.573},null,{"$f":"BY44*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C44","v":0.3503925},null,{"$f":"CA44+CC43*'5. UD2 Parameters'!$G$16","v":5.9174495562897},null,{"$f":"CC43*(1-'5. UD2 Parameters'!$G$16)","v":0.16954212814194042},null,{"$f":"CE44*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.11302808542796028},null,{"$f":"BY44*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C44","v":0.1167975},null,{"$f":"'6. UD2 Assumptions'!T392","v":0.18939},null,{"$f":"CK44*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C44","v":2.1306375000000001E-3},null,{"$f":"CM44+CO43*'5. UD2 Parameters'!$G$17","v":1.4112795565131429E-2},null,{"$f":"CO43*(1-'5. UD2 Parameters'!$G$17)","v":2.2203520187562974E-3},null,{"$f":"CQ44*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.4802346791708649E-3},null,null,null,65.454066274509159,null,{"$f":"CW44*'5. UD2 Parameters'!$C$31","v":1636.351656862729},null,65.452586039829981,null,{"$f":"DA44*'5. UD2 Parameters'!$C$31","v":1636.3146509957496},null,18.308,null,null,47.14606627450916,null,47.144586039829981,null,null,{"$f":"DH44*'5. UD2 Parameters'!$C$31","v":1178.6516568627289},null,{"$f":"DJ44*'5. UD2 Parameters'!$C$31","v":1178.6146509957496},null,null,38.508867459042278,null,1210.2098212303729,null,2038,null,65.454066274509159,1636.351656862729,0,0]
[2039,null,1,null,{"$f":"'6. UD2 Assumptions'!D393","v":69.722099397218912},null,{"$f":"E45*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C45","v":9.9353991641036963},null,{"$f":"G45+(I44*'5. UD2 Parameters'!$G$10)","v":28.4399432158826},null,{"$f":"I44*(1-'5. UD2 Parameters'!$G$10)","v":9.1009917832557257},null,{"$f":"K45*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":6.0673278555038168},null,{"$f":"E45*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C45","v":3.3117997213678985},null,{"$f":"'6. UD2 Assumptions'!F393","v":232.40699799072974},null,{"$f":"Q45*C45*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":102.4914861139118},null,{"$f":"S45+U44*'5. UD2 Parameters'!$G$11","v":571.87115286661196},null,{"$f":"U44*(1-'5. UD2 Parameters'!$G$11)","v":86.978329360411806},null,{"$f":"W45*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":57.985552906941201},null,{"$f":"Q45*C45*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":34.163828704637268},null,{"$f":"'6. UD2 Assumptions'!H393","v":55.777679517775134},null,{"$f":"AC45*C45*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":5.4383237529830755},null,{"$f":"AE45+(AG44*'5. UD2 Parameters'!$G$12)","v":61.708022931106981},null,{"$f":"AG44*(1-'5. UD2 Parameters'!$G$12)","v":4.0800135471276411},null,{"$f":"AI45*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.7200090314184271},null,{"$f":"AC45*C45*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.8127745843276919},null,{"$f":"'6. UD2 Assumptions'!J393","v":9.296279919629189},null,{"$f":"AO45*C45*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":3.486104969860946E-2},null,{"$f":"AQ45+(AS44*'5. UD2 Parameters'!$G$13)","v":0.61101606771330674},null,{"$f":"AS44*(1-'5. UD2 Parameters'!$G$13)","v":2.0522473965125219E-2},null,{"$f":"AU45*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.3681649310083479E-2},null,{"$f":"AO45*C45*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.1620349899536487E-2},null,{"$f":"'6. UD2 Assumptions'!L393","v":23.240699799072978},null,{"$f":"BA45*C45*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.6972209939721894},null,{"$f":"BC45+BE44*'5. UD2 Parameters'!$G$14","v":7.9112849911675651},null,{"$f":"BE44*(1-'5. UD2 Parameters'!$G$14)","v":0.52307865988815938},null,{"$f":"BG45*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.34871910659210625},null,{"$f":"BA45*C45*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.23240699799072978},null,{"$f":"'6. UD2 Assumptions'!N393","v":1.3944419879443786},null,{"$f":"BM45*'5. UD2 Parameters'!$C$15*C45*'5. UD2 Parameters'!$C$28","v":2.0916629819165678E-3},null,{"$f":"BO45+(BQ44*'5. UD2 Parameters'!$G$15)","v":2.9915734021650202E-2},null,{"$f":"BQ44*(1-'5. UD2 Parameters'!$G$15)","v":1.4265706278515223E-3},null,{"$f":"BS45*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":9.5104708523434823E-4},null,null,null,{"$f":"'6. UD2 Assumptions'!R393","v":15.573},null,{"$f":"BY45*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C45","v":0.3503925},null,{"$f":"CA45+CC44*'5. UD2 Parameters'!$G$16","v":6.0929549918999406},null,{"$f":"CC44*(1-'5. UD2 Parameters'!$G$16)","v":0.17488706438975923},null,{"$f":"CE45*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.11659137625983948},null,{"$f":"BY45*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C45","v":0.1167975},null,{"$f":"'6. UD2 Assumptions'!T393","v":0.18939000000000003},null,{"$f":"CK45*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C45","v":2.1306375000000001E-3},null,{"$f":"CM45+CO44*'5. UD2 Parameters'!$G$17","v":1.4037106582118864E-2},null,{"$f":"CO44*(1-'5. UD2 Parameters'!$G$17)","v":2.2063264830125646E-3},null,{"$f":"CQ45*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.4708843220083763E-3},null,null,null,67.254303857432717,null,{"$f":"CW45*'5. UD2 Parameters'!$C$31","v":1681.3575964358179},null,67.252832973110714,null,{"$f":"DA45*'5. UD2 Parameters'!$C$31","v":1681.3208243277679},null,18.308,null,null,48.946303857432717,null,48.944832973110714,null,null,{"$f":"DH45*'5. UD2 Parameters'!$C$31","v":1223.6575964358178},null,{"$f":"DJ45*'5. UD2 Parameters'!$C$31","v":1223.6208243277679},null,null,39.649227858223121,null,1249.8590490885961,null,2039,null,67.254303857432717,1681.3575964358179,0,0]
[2040,null,1,null,{"$f":"'6. UD2 Assumptions'!D394","v":71.773541385163298},null,{"$f":"E46*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C46","v":10.22772964738577},null,{"$f":"G46+(I45*'5. UD2 Parameters'!$G$10)","v":29.29159369310716},null,{"$f":"I45*(1-'5. UD2 Parameters'!$G$10)","v":9.3760791701612067},null,{"$f":"K46*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":6.2507194467741378},null,{"$f":"E46*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C46","v":3.4092432157952568},null,{"$f":"'6. UD2 Assumptions'!F394","v":239.24513795054438},null,{"$f":"Q46*C46*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":105.50710583619006},null,{"$f":"S46+U45*'5. UD2 Parameters'!$G$11","v":587.97467713616277},null,{"$f":"U45*(1-'5. UD2 Parameters'!$G$11)","v":89.403581566639275},null,{"$f":"W46*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":59.602387711092845},null,{"$f":"Q46*C46*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":35.169035278730021},null,{"$f":"'6. UD2 Assumptions'!H394","v":57.418833108130634},null,{"$f":"AC46*C46*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":5.5983362280427373},null,{"$f":"AE46+(AG45*'5. UD2 Parameters'!$G$12)","v":63.134515447621432},null,{"$f":"AG45*(1-'5. UD2 Parameters'!$G$12)","v":4.1718437115282923},null,{"$f":"AI46*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.7812291410188612},null,{"$f":"AC46*C46*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.8661120760142458},null,{"$f":"'6. UD2 Assumptions'!J394","v":9.5698055180217736},null,{"$f":"AO46*C46*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":3.588677069258165E-2},null,{"$f":"AQ46+(AS45*'5. UD2 Parameters'!$G$13)","v":0.62588719509695057},null,{"$f":"AS45*(1-'5. UD2 Parameters'!$G$13)","v":2.1015643308937768E-2},null,{"$f":"AU46*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.4010428872625179E-2},null,{"$f":"AO46*C46*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.1962256897527217E-2},null,{"$f":"'6. UD2 Assumptions'!L394","v":23.924513795054438},null,{"$f":"BA46*C46*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.7177354138516332},null,{"$f":"BC46+BE45*'5. UD2 Parameters'!$G$14","v":8.0941686471309566},null,{"$f":"BE45*(1-'5. UD2 Parameters'!$G$14)","v":0.5348517578882428},null,{"$f":"BG46*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.35656783859216185},null,{"$f":"BA46*C46*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.23924513795054439},null,{"$f":"'6. UD2 Assumptions'!N394","v":1.4354708277032662},null,{"$f":"BM46*'5. UD2 Parameters'!$C$15*C46*'5. UD2 Parameters'!$C$28","v":2.1532062415548993E-3},null,{"$f":"BO46+(BQ45*'5. UD2 Parameters'!$G$15)","v":3.0609932698485651E-2},null,{"$f":"BQ45*(1-'5. UD2 Parameters'!$G$15)","v":1.4590075647194496E-3},null,{"$f":"BS46*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":9.7267170981296636E-4},null,null,null,{"$f":"'6. UD2 Assumptions'!R394","v":15.573},null,{"$f":"BY46*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C46","v":0.3503925},null,{"$f":"CA46+CC45*'5. UD2 Parameters'!$G$16","v":6.2632734580013842},null,{"$f":"CC45*(1-'5. UD2 Parameters'!$G$16)","v":0.18007403389855656},null,{"$f":"CE46*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.12004935593237104},null,{"$f":"BY46*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C46","v":0.1167975},null,{"$f":"'6. UD2 Assumptions'!T394","v":0.18939},null,{"$f":"CK46*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C46","v":2.1306375000000001E-3},null,{"$f":"CM46+CO45*'5. UD2 Parameters'!$G$17","v":1.3973250450147204E-2},null,{"$f":"CO45*(1-'5. UD2 Parameters'!$G$17)","v":2.1944936319716621E-3},null,{"$f":"CQ46*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.4629957546477747E-3},null,null,null,69.127399589747469,null,{"$f":"CW46*'5. UD2 Parameters'!$C$31","v":1728.1849897436866},null,69.125936593992819,null,{"$f":"DA46*'5. UD2 Parameters'!$C$31","v":1728.1484148498205},null,18.308,null,null,50.819399589747469,null,50.817936593992819,null,null,{"$f":"DH46*'5. UD2 Parameters'!$C$31","v":1270.4849897436868},null,{"$f":"DJ46*'5. UD2 Parameters'!$C$31","v":1270.4484148498204},null,null,40.812395465387596,null,1290.6714445539837,null,2040,null,69.127399589747469,1728.1849897436866,0,0]
[2041,null,1,null,{"$f":"'6. UD2 Assumptions'!D395","v":73.866012212866565},null,{"$f":"E47*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C47","v":10.525906740333486},null,{"$f":"G47+(I46*'5. UD2 Parameters'!$G$10)","v":30.160649173154319},null,{"$f":"I46*(1-'5. UD2 Parameters'!$G$10)","v":9.6568512602863255},null,{"$f":"K47*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":6.437900840190883},null,{"$f":"E47*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C47","v":3.5086355801111617},null,{"$f":"'6. UD2 Assumptions'!F395","v":246.22004070955524},null,{"$f":"Q47*C47*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":108.58303795291386},null,{"$f":"S47+U46*'5. UD2 Parameters'!$G$11","v":604.63658610231255},null,{"$f":"U46*(1-'5. UD2 Parameters'!$G$11)","v":91.921128986764089},null,{"$f":"W47*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":61.280752657842726},null,{"$f":"Q47*C47*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":36.194345984304618},null,{"$f":"'6. UD2 Assumptions'!H395","v":59.092809770293258},null,{"$f":"AC47*C47*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":5.7615489526035928},null,{"$f":"AE47+(AG46*'5. UD2 Parameters'!$G$12)","v":64.627780978722441},null,{"$f":"AG46*(1-'5. UD2 Parameters'!$G$12)","v":4.2682834215025851},null,{"$f":"AI47*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.8455222810017231},null,{"$f":"AC47*C47*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.920516317534531},null,{"$f":"'6. UD2 Assumptions'!J395","v":9.8488016283822102},null,{"$f":"AO47*C47*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":3.693300610643329E-2},null,{"$f":"AQ47+(AS46*'5. UD2 Parameters'!$G$13)","v":0.64129307165830496},null,{"$f":"AS46*(1-'5. UD2 Parameters'!$G$13)","v":2.1527129545078905E-2},null,{"$f":"AU47*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.435141969671927E-2},null,{"$f":"AO47*C47*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.2311002035477763E-2},null,{"$f":"'6. UD2 Assumptions'!L395","v":24.622004070955526},null,{"$f":"BA47*C47*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.73866012212866583},null,{"$f":"BC47+BE46*'5. UD2 Parameters'!$G$14","v":8.28561294599006},null,{"$f":"BE46*(1-'5. UD2 Parameters'!$G$14)","v":0.54721582326956253},null,{"$f":"BG47*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.36481054884637498},null,{"$f":"BA47*C47*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.24622004070955528},null,{"$f":"'6. UD2 Assumptions'!N395","v":1.4773202442573314},null,{"$f":"BM47*'5. UD2 Parameters'!$C$15*C47*'5. UD2 Parameters'!$C$28","v":2.2159803663859973E-3},null,{"$f":"BO47+(BQ46*'5. UD2 Parameters'!$G$15)","v":3.1333049031172094E-2},null,{"$f":"BQ46*(1-'5. UD2 Parameters'!$G$15)","v":1.4928640336995572E-3},null,{"$f":"BS47*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":9.9524268913303809E-4},null,null,null,{"$f":"'6. UD2 Assumptions'!R395","v":15.572999999999999},null,{"$f":"BY47*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C47","v":0.35039249999999994},null,{"$f":"CA47+CC46*'5. UD2 Parameters'!$G$16","v":6.4285582527103626},null,{"$f":"CC46*(1-'5. UD2 Parameters'!$G$16)","v":0.18510770529102122},null,{"$f":"CE47*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.1234051368606808},null,{"$f":"BY47*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C47","v":0.11679749999999998},null,{"$f":"'6. UD2 Assumptions'!T395","v":0.18939000000000003},null,{"$f":"CK47*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C47","v":2.1306375000000001E-3},null,{"$f":"CM47+CO46*'5. UD2 Parameters'!$G$17","v":1.3919377278278775E-2},null,{"$f":"CO46*(1-'5. UD2 Parameters'!$G$17)","v":2.184510671868427E-3},null,{"$f":"CQ47*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.4563404479122845E-3},null,null,null,71.069194467576153,null,{"$f":"CW47*'5. UD2 Parameters'!$C$31","v":1776.7298616894038},null,71.067738127128237,null,{"$f":"DA47*'5. UD2 Parameters'!$C$31","v":1776.693453178206},null,18.308,null,null,52.761194467576153,null,52.759738127128237,null,null,{"$f":"DH47*'5. UD2 Parameters'!$C$31","v":1319.0298616894038},null,{"$f":"DJ47*'5. UD2 Parameters'!$C$31","v":1318.993453178206},null,null,41.998826424695345,null,1332.6702709786791,null,2041,null,71.069194467576153,1776.7298616894038,0,0]
[2042,null,1,null,{"$f":"'6. UD2 Assumptions'!D396","v":76.000332457123889},null,{"$f":"E48*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C48","v":10.830047375140154},null,{"$f":"G48+(I47*'5. UD2 Parameters'!$G$10)","v":31.047335117353725},null,{"$f":"I47*(1-'5. UD2 Parameters'!$G$10)","v":9.9433614309407492},null,{"$f":"K48*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":6.6289076206271655},null,{"$f":"E48*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C48","v":3.6100157917133848},null,{"$f":"'6. UD2 Assumptions'!F396","v":253.33444152374631},null,{"$f":"Q48*C48*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":111.72048871197212},null,{"$f":"S48+U47*'5. UD2 Parameters'!$G$11","v":621.83110323344317},null,{"$f":"U47*(1-'5. UD2 Parameters'!$G$11)","v":94.525971580841471},null,{"$f":"W48*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":63.017314387227643},null,{"$f":"Q48*C48*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":37.240162903990708},null,{"$f":"'6. UD2 Assumptions'!H396","v":60.800265965699111},null,{"$f":"AC48*C48*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":5.9280259316556636},null,{"$f":"AE48+(AG47*'5. UD2 Parameters'!$G$12)","v":66.186569510451662},null,{"$f":"AG47*(1-'5. UD2 Parameters'!$G$12)","v":4.3692373999264396},null,{"$f":"AI48*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.912824933284293},null,{"$f":"AC48*C48*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":1.9760086438852211},null,{"$f":"'6. UD2 Assumptions'!J396","v":10.133377660949852},null,{"$f":"AO48*C48*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":3.8000166228561949E-2},null,{"$f":"AQ48+(AS47*'5. UD2 Parameters'!$G$13)","v":0.65723622963027295},null,{"$f":"AS47*(1-'5. UD2 Parameters'!$G$13)","v":2.2057008256594002E-2},null,{"$f":"AU48*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.4704672171062668E-2},null,{"$f":"AO48*C48*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.2666722076187315E-2},null,{"$f":"'6. UD2 Assumptions'!L396","v":25.333444152374632},null,{"$f":"BA48*C48*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.76000332457123898},null,{"$f":"BC48+BE47*'5. UD2 Parameters'!$G$14","v":8.4854576295450883},null,{"$f":"BE47*(1-'5. UD2 Parameters'!$G$14)","v":0.56015864101621049},null,{"$f":"BG48*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.37343909401080699},null,{"$f":"BA48*C48*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.25333444152374635},null,{"$f":"'6. UD2 Assumptions'!N396","v":1.520006649142478},null,{"$f":"BM48*'5. UD2 Parameters'!$C$15*C48*'5. UD2 Parameters'!$C$28","v":2.2800099737137168E-3},null,{"$f":"BO48+(BQ47*'5. UD2 Parameters'!$G$15)","v":3.2084928171488204E-2},null,{"$f":"BQ47*(1-'5. UD2 Parameters'!$G$15)","v":1.5281308333976082E-3},null,{"$f":"BS48*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.0187538889317388E-3},null,null,null,{"$f":"'6. UD2 Assumptions'!R396","v":15.572999999999999},null,{"$f":"BY48*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C48","v":0.35039249999999994},null,{"$f":"CA48+CC47*'5. UD2 Parameters'!$G$16","v":6.5889581434991733},null,{"$f":"CC47*(1-'5. UD2 Parameters'!$G$16)","v":0.18999260921118946},null,{"$f":"CE48*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.12666173947412629},null,{"$f":"BY48*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C48","v":0.11679749999999998},null,{"$f":"'6. UD2 Assumptions'!T396","v":0.18938999999999998},null,{"$f":"CK48*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C48","v":2.1306374999999996E-3},null,{"$f":"CM48+CO47*'5. UD2 Parameters'!$G$17","v":1.3873926378614933E-2},null,{"$f":"CO47*(1-'5. UD2 Parameters'!$G$17)","v":2.1760883996638416E-3},null,{"$f":"CQ48*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.4507255997758942E-3},null,null,null,73.076321926283796,null,{"$f":"CW48*'5. UD2 Parameters'!$C$31","v":1826.908048157095},null,73.074871200684029,null,{"$f":"DA48*'5. UD2 Parameters'!$C$31","v":1826.8717800171007},null,18.308,null,null,54.768321926283797,null,54.766871200684029,null,null,{"$f":"DH48*'5. UD2 Parameters'!$C$31","v":1369.2080481570949},null,{"$f":"DJ48*'5. UD2 Parameters'!$C$31","v":1369.1717800171007},null,null,43.208986003189253,null,1375.8792569818684,null,2042,null,73.076321926283796,1826.908048157095,0,0]
[2043,null,1,null,{"$f":"'6. UD2 Assumptions'!D397","v":78.177339106266388},null,{"$f":"E49*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C49","v":11.140270822642961},null,{"$f":"G49+(I48*'5. UD2 Parameters'!$G$10)","v":31.951921927791432},null,{"$f":"I48*(1-'5. UD2 Parameters'!$G$10)","v":10.235684012205255},null,{"$f":"K49*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":6.8237893414701691},null,{"$f":"E49*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C49","v":3.7134236075476537},null,{"$f":"'6. UD2 Assumptions'!F397","v":260.59113035422132},null,{"$f":"Q49*C49*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":114.92068848621159},null,{"$f":"S49+U48*'5. UD2 Parameters'!$G$11","v":639.53771214958135},null,{"$f":"U48*(1-'5. UD2 Parameters'!$G$11)","v":97.214079570073395},null,{"$f":"W49*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":64.80938638004892},null,{"$f":"Q49*C49*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":38.306896162070529},null,{"$f":"'6. UD2 Assumptions'!H397","v":62.541871285013123},null,{"$f":"AC49*C49*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":6.09783245028878},null,{"$f":"AE49+(AG48*'5. UD2 Parameters'!$G$12)","v":67.809780822609369},null,{"$f":"AG48*(1-'5. UD2 Parameters'!$G$12)","v":4.4746211381310683},null,{"$f":"AI49*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":2.9830807587540455},null,{"$f":"AC49*C49*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":2.0326108167629267},null,{"$f":"'6. UD2 Assumptions'!J397","v":10.423645214168854},null,{"$f":"AO49*C49*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":3.9088669553133205E-2},null,{"$f":"AQ49+(AS48*'5. UD2 Parameters'!$G$13)","v":0.67371953264482642},null,{"$f":"AS48*(1-'5. UD2 Parameters'!$G$13)","v":2.26053665385797E-2},null,{"$f":"AU49*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.5070244359053133E-2},null,{"$f":"AO49*C49*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.3029556517711068E-2},null,{"$f":"'6. UD2 Assumptions'!L397","v":26.059113035422129},null,{"$f":"BA49*C49*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.78177339106266397},null,{"$f":"BC49+BE48*'5. UD2 Parameters'!$G$14","v":8.6935616439242818},null,{"$f":"BE48*(1-'5. UD2 Parameters'!$G$14)","v":0.57366937668347051},null,{"$f":"BG49*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.38244625112231367},null,{"$f":"BA49*C49*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.26059113035422132},null,{"$f":"'6. UD2 Assumptions'!N397","v":1.5635467821253279},null,{"$f":"BM49*'5. UD2 Parameters'!$C$15*C49*'5. UD2 Parameters'!$C$28","v":2.3453201731879919E-3},null,{"$f":"BO49+(BQ48*'5. UD2 Parameters'!$G$15)","v":3.2865447932899465E-2},null,{"$f":"BQ48*(1-'5. UD2 Parameters'!$G$15)","v":1.5648004117767332E-3},null,{"$f":"BS49*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.0432002745178221E-3},null,null,null,{"$f":"'6. UD2 Assumptions'!R397","v":15.573000000000002},null,{"$f":"BY49*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C49","v":0.35039250000000005},null,{"$f":"CA49+CC48*'5. UD2 Parameters'!$G$16","v":6.744617501096843},null,{"$f":"CC48*(1-'5. UD2 Parameters'!$G$16)","v":0.19473314240233031},null,{"$f":"CE49*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.12982209493488686},null,{"$f":"BY49*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C49","v":0.11679750000000001},null,{"$f":"'6. UD2 Assumptions'!T397","v":0.18939},null,{"$f":"CK49*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C49","v":2.1306375000000001E-3},null,{"$f":"CM49+CO48*'5. UD2 Parameters'!$G$17","v":1.3835581053685896E-2},null,{"$f":"CO48*(1-'5. UD2 Parameters'!$G$17)","v":2.1689828249290355E-3},null,{"$f":"CQ49*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.4459885499526902E-3},null,null,null,75.14608425951387,null,{"$f":"CW49*'5. UD2 Parameters'!$C$31","v":1878.6521064878468},null,75.14463827096391,null,{"$f":"DA49*'5. UD2 Parameters'!$C$31","v":1878.6159567740976},null,18.308,null,null,56.83808425951387,null,56.83663827096391,null,null,{"$f":"DH49*'5. UD2 Parameters'!$C$31","v":1420.9521064878468},null,{"$f":"DJ49*'5. UD2 Parameters'!$C$31","v":1420.9159567740978},null,null,44.443348773253042,null,1420.3226057551215,null,2043,null,75.14608425951387,1878.6521064878468,0,0]
[{"$f":"A49+1","v":2044},null,1,null,{"$f":"'6. UD2 Assumptions'!D398","v":80.397885888391727},null,{"$f":"E50*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C50","v":11.45669873909582},null,{"$f":"G50+(I49*'5. UD2 Parameters'!$G$10)","v":32.874712516660125},null,{"$f":"I49*(1-'5. UD2 Parameters'!$G$10)","v":10.533908150227125},null,{"$f":"K50*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":7.0226054334847499},null,{"$f":"E50*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C50","v":3.8188995796986069},null,{"$f":"'6. UD2 Assumptions'!F398","v":267.99295296130578},null,{"$f":"Q50*C50*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":118.18489225593584},null,{"$f":"S50+U49*'5. UD2 Parameters'!$G$11","v":657.74035888308322},null,{"$f":"U49*(1-'5. UD2 Parameters'!$G$11)","v":99.982245522433971},null,{"$f":"W50*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":66.654830348289309},null,{"$f":"Q50*C50*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":39.394964085311948},null,{"$f":"'6. UD2 Assumptions'!H398","v":64.318308710713382},null,{"$f":"AC50*C50*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":6.2710350992945543},null,{"$f":"AE50+(AG49*'5. UD2 Parameters'!$G$12)","v":69.496455667472418},null,{"$f":"AG49*(1-'5. UD2 Parameters'!$G$12)","v":4.5843602544315036},null,{"$f":"AI50*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.0562401696210024},null,{"$f":"AC50*C50*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":2.0903450330981848},null,{"$f":"'6. UD2 Assumptions'!J398","v":10.719718118452231},null,{"$f":"AO50*C50*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":4.0198942944195869E-2},null,{"$f":"AQ50+(AS49*'5. UD2 Parameters'!$G$13)","v":0.69074617270455663},null,{"$f":"AS49*(1-'5. UD2 Parameters'!$G$13)","v":2.317230288446567E-2},null,{"$f":"AU50*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.5448201922977113E-2},null,{"$f":"AO50*C50*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.339964764806529E-2},null,{"$f":"'6. UD2 Assumptions'!L398","v":26.799295296130577},null,{"$f":"BA50*C50*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.80397885888391729},null,{"$f":"BC50+BE49*'5. UD2 Parameters'!$G$14","v":8.9098020086503134},null,{"$f":"BE49*(1-'5. UD2 Parameters'!$G$14)","v":0.58773849415788537},null,{"$f":"BG50*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.39182566277192354},null,{"$f":"BA50*C50*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.26799295296130576},null,{"$f":"'6. UD2 Assumptions'!N398","v":1.6079577177678346},null,{"$f":"BM50*'5. UD2 Parameters'!$C$15*C50*'5. UD2 Parameters'!$C$28","v":2.4119365766517519E-3},null,{"$f":"BO50+(BQ49*'5. UD2 Parameters'!$G$15)","v":3.3674517699821889E-2},null,{"$f":"BQ49*(1-'5. UD2 Parameters'!$G$15)","v":1.6028668097293258E-3},null,{"$f":"BS50*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.0685778731528838E-3},null,null,null,{"$f":"'6. UD2 Assumptions'!R398","v":15.573},null,{"$f":"BY50*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C50","v":0.3503925},null,{"$f":"CA50+CC49*'5. UD2 Parameters'!$G$16","v":6.8956764294325312},null,{"$f":"CC49*(1-'5. UD2 Parameters'!$G$16)","v":0.1993335716643114},null,{"$f":"CE50*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.13288904777620758},null,{"$f":"BY50*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C50","v":0.1167975},null,{"$f":"'6. UD2 Assumptions'!T398","v":0.18938999999999998},null,{"$f":"CK50*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C50","v":2.1306374999999996E-3},null,{"$f":"CM50+CO49*'5. UD2 Parameters'!$G$17","v":1.3803230452162311E-2},null,{"$f":"CO49*(1-'5. UD2 Parameters'!$G$17)","v":2.1629881015235832E-3},null,{"$f":"CQ50*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.4419920676823888E-3},null,null,null,77.276349433807013,null,{"$f":"CW50*'5. UD2 Parameters'!$C$31","v":1931.9087358451752},null,77.27490744173933,null,{"$f":"DA50*'5. UD2 Parameters'!$C$31","v":1931.8726860434833},null,18.308,null,null,58.968349433807013,null,58.96690744173933,null,null,{"$f":"DH50*'5. UD2 Parameters'!$C$31","v":1474.2087358451754},null,{"$f":"DJ50*'5. UD2 Parameters'!$C$31","v":1474.1726860434833},null,null,45.702398798718114,null,1466.0250045538396,null,2044,null,77.276349433807013,1931.9087358451752,0,0]
[2045,null,1,null,{"$f":"'6. UD2 Assumptions'!D399","v":82.662843606159555},null,{"$f":"E51*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C51","v":11.779455213877737},null,{"$f":"G51+(I50*'5. UD2 Parameters'!$G$10)","v":33.81603402145376},null,{"$f":"I50*(1-'5. UD2 Parameters'!$G$10)","v":10.838133709084101},null,{"$f":"K51*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":7.2254224727227339},null,{"$f":"E51*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C51","v":3.926485071292579},null,{"$f":"'6. UD2 Assumptions'!F399","v":275.54281202053187},null,{"$f":"Q51*C51*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":121.51438010105454},null,{"$f":"S51+U50*'5. UD2 Parameters'!$G$11","v":676.42677934619064},null,{"$f":"U50*(1-'5. UD2 Parameters'!$G$11)","v":102.82795963794722},null,{"$f":"W51*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":68.551973091964811},null,{"$f":"Q51*C51*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":40.504793367018181},null,{"$f":"'6. UD2 Assumptions'!H399","v":66.130274884927644},null,{"$f":"AC51*C51*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":6.447701801280445},null,{"$f":"AE51+(AG50*'5. UD2 Parameters'!$G$12)","v":71.245767570999448},null,{"$f":"AG50*(1-'5. UD2 Parameters'!$G$12)","v":4.6983898977534224},null,{"$f":"AI51*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.1322599318356148},null,{"$f":"AC51*C51*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":2.1492339337601485},null,{"$f":"'6. UD2 Assumptions'!J399","v":11.021712480821275},null,{"$f":"AO51*C51*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":4.1331421803079783E-2},null,{"$f":"AQ51+(AS50*'5. UD2 Parameters'!$G$13)","v":0.70831966742578412},null,{"$f":"AS50*(1-'5. UD2 Parameters'!$G$13)","v":2.3757927081852332E-2},null,{"$f":"AU51*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.583861805456822E-2},null,{"$f":"AO51*C51*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.3777140601026595E-2},null,{"$f":"'6. UD2 Assumptions'!L399","v":27.55428120205319},null,{"$f":"BA51*C51*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.82662843606159564},null,{"$f":"BC51+BE50*'5. UD2 Parameters'!$G$14","v":9.1340727655127516},null,{"$f":"BE50*(1-'5. UD2 Parameters'!$G$14)","v":0.60235767919915695},null,{"$f":"BG51*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.40157178613277128},null,{"$f":"BA51*C51*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.27554281202053188},null,{"$f":"'6. UD2 Assumptions'!N399","v":1.6532568721231913},null,{"$f":"BM51*'5. UD2 Parameters'!$C$15*C51*'5. UD2 Parameters'!$C$28","v":2.479885308184787E-3},null,{"$f":"BO51+(BQ50*'5. UD2 Parameters'!$G$15)","v":3.451207740012547E-2},null,{"$f":"BQ50*(1-'5. UD2 Parameters'!$G$15)","v":1.6423256078812057E-3},null,{"$f":"BS51*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.0948837385874703E-3},null,null,null,{"$f":"'6. UD2 Assumptions'!R399","v":15.572999999999999},null,{"$f":"BY51*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C51","v":0.35039249999999994},null,{"$f":"CA51+CC50*'5. UD2 Parameters'!$G$16","v":7.0422708917385242},null,{"$f":"CC50*(1-'5. UD2 Parameters'!$G$16)","v":0.20379803769400681},null,{"$f":"CE51*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.1358653584626712},null,{"$f":"BY51*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C51","v":0.11679749999999998},null,{"$f":"'6. UD2 Assumptions'!T399","v":0.18939000000000003},null,{"$f":"CK51*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C51","v":2.1306375000000001E-3},null,{"$f":"CM51+CO50*'5. UD2 Parameters'!$G$17","v":1.3775937387861134E-2},null,{"$f":"CO50*(1-'5. UD2 Parameters'!$G$17)","v":2.1579305643011763E-3},null,{"$f":"CQ51*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.4386203762007841E-3},null,null,null,79.465464763287969,null,{"$f":"CW51*'5. UD2 Parameters'!$C$31","v":1986.6366190821991},null,79.464026142911763,null,{"$f":"DA51*'5. UD2 Parameters'!$C$31","v":1986.600653572794},null,18.308,null,null,61.157464763287969,null,61.156026142911763,null,null,{"$f":"DH51*'5. UD2 Parameters'!$C$31","v":1528.9366190821993},null,{"$f":"DJ51*'5. UD2 Parameters'!$C$31","v":1528.900653572794},null,null,46.986629824692471,null,1513.0116343785321,null,2045,null,79.465464763287969,1986.6366190821991,0,0]
[2046,null,1,null,{"$f":"'6. UD2 Assumptions'!D400","v":84.973100478282745},null,{"$f":"E52*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C52","v":12.108666818155292},null,{"$f":"G52+(I51*'5. UD2 Parameters'!$G$10)","v":34.776232300158924},null,{"$f":"I51*(1-'5. UD2 Parameters'!$G$10)","v":11.14846853945013},null,{"$f":"K52*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":7.4323123596334195},null,{"$f":"E52*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C52","v":4.0362222727184305},null,{"$f":"'6. UD2 Assumptions'!F400","v":283.24366826094251},null,{"$f":"Q52*C52*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":124.91045770307565},null,{"$f":"S52+U51*'5. UD2 Parameters'!$G$11","v":695.58793244106209},null,{"$f":"U51*(1-'5. UD2 Parameters'!$G$11)","v":105.7493046082042},null,{"$f":"W52*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":70.499536405469456},null,{"$f":"Q52*C52*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":41.636819234358548},null,{"$f":"'6. UD2 Assumptions'!H400","v":67.978480382626202},null,{"$f":"AC52*C52*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":6.6279018373060552},null,{"$f":"AE52+(AG51*'5. UD2 Parameters'!$G$12)","v":73.057015214961567},null,{"$f":"AG51*(1-'5. UD2 Parameters'!$G$12)","v":4.8166541933439389},null,{"$f":"AI52*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.2111027955626259},null,{"$f":"AC52*C52*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":2.2093006124353516},null,{"$f":"'6. UD2 Assumptions'!J400","v":11.329746730437702},null,{"$f":"AO52*C52*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":4.2486550239141385E-2},null,{"$f":"AQ52+(AS51*'5. UD2 Parameters'!$G$13)","v":0.72644385754723673},null,{"$f":"AS51*(1-'5. UD2 Parameters'!$G$13)","v":2.4362360117688806E-2},null,{"$f":"AU52*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.6241573411792536E-2},null,{"$f":"AO52*C52*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.4162183413047128E-2},null,{"$f":"'6. UD2 Assumptions'!L400","v":28.324366826094252},null,{"$f":"BA52*C52*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.8497310047828277},null,{"$f":"BC52+BE51*'5. UD2 Parameters'!$G$14","v":9.3662840019181495},null,{"$f":"BE51*(1-'5. UD2 Parameters'!$G$14)","v":0.61751976837742817},null,{"$f":"BG52*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.41167984558495208},null,{"$f":"BA52*C52*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.28324366826094255},null,{"$f":"'6. UD2 Assumptions'!N400","v":1.6994620095656552},null,{"$f":"BM52*'5. UD2 Parameters'!$C$15*C52*'5. UD2 Parameters'!$C$28","v":2.5491930143484829E-3},null,{"$f":"BO52+(BQ51*'5. UD2 Parameters'!$G$15)","v":3.5378096537993932E-2},null,{"$f":"BQ51*(1-'5. UD2 Parameters'!$G$15)","v":1.6831738764800208E-3},null,{"$f":"BS52*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.1221159176533471E-3},null,null,null,{"$f":"'6. UD2 Assumptions'!R400","v":15.573},null,{"$f":"BY52*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C52","v":0.3503925},null,{"$f":"CA52+CC51*'5. UD2 Parameters'!$G$16","v":7.1845328329263198},null,{"$f":"CC51*(1-'5. UD2 Parameters'!$G$16)","v":0.20813055881220377},null,{"$f":"CE52*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.13875370587480251},null,{"$f":"BY52*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C52","v":0.1167975},null,{"$f":"'6. UD2 Assumptions'!T400","v":0.18939},null,{"$f":"CK52*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C52","v":2.1306375000000001E-3},null,{"$f":"CM52+CO51*'5. UD2 Parameters'!$G$17","v":1.3752911189773127E-2},null,{"$f":"CO51*(1-'5. UD2 Parameters'!$G$17)","v":2.153663698088005E-3},null,{"$f":"CQ52*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.4357757987253366E-3},null,null,null,81.712184577253424,null,{"$f":"CW52*'5. UD2 Parameters'!$C$31","v":2042.8046144313357},null,81.710748801454699,null,{"$f":"DA52*'5. UD2 Parameters'!$C$31","v":2042.7687200363675},null,18.308,null,null,63.404184577253424,null,63.402748801454699,null,null,{"$f":"DH52*'5. UD2 Parameters'!$C$31","v":1585.1046144313357},null,{"$f":"DJ52*'5. UD2 Parameters'!$C$31","v":1585.0687200363675},null,null,48.29654547118632,null,1561.3081798497185,null,2046,null,81.712184577253424,2042.8046144313357,0,0]
[2047,null,1,null,{"$f":"'6. UD2 Assumptions'!D401","v":87.329562487848406},null,{"$f":"E53*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C53","v":12.4444626545184},null,{"$f":"G53+(I52*'5. UD2 Parameters'!$G$10)","v":35.755668290907018},null,{"$f":"I52*(1-'5. UD2 Parameters'!$G$10)","v":11.465026663770306},null,{"$f":"K53*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":7.6433511091802036},null,{"$f":"E53*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C53","v":4.1481542181727997},null,{"$f":"'6. UD2 Assumptions'!F401","v":291.09854162616136},null,{"$f":"Q53*C53*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":128.37445685713715},null,{"$f":"S53+U52*'5. UD2 Parameters'!$G$11","v":715.21752230668358},null,{"$f":"U52*(1-'5. UD2 Parameters'!$G$11)","v":108.74486699151571},null,{"$f":"W53*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":72.496577994343795},null,{"$f":"Q53*C53*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":42.791485619045716},null,{"$f":"'6. UD2 Assumptions'!H401","v":69.863649990278731},null,{"$f":"AC53*C53*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":6.8117058740521763},null,{"$f":"AE53+(AG52*'5. UD2 Parameters'!$G$12)","v":74.929615361257177},null,{"$f":"AG52*(1-'5. UD2 Parameters'!$G$12)","v":4.9391057277565684},null,{"$f":"AI53*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.292737151837712},null,{"$f":"AC53*C53*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":2.2705686246840586},null,{"$f":"'6. UD2 Assumptions'!J401","v":11.643941665046455},null,{"$f":"AO53*C53*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":4.3664781243924207E-2},null,{"$f":"AQ53+(AS52*'5. UD2 Parameters'!$G$13)","v":0.74512290469857612},null,{"$f":"AS52*(1-'5. UD2 Parameters'!$G$13)","v":2.4985734092584894E-2},null,{"$f":"AU53*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.6657156061723261E-2},null,{"$f":"AO53*C53*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.4554927081308068E-2},null,{"$f":"'6. UD2 Assumptions'!L401","v":29.109854162616138},null,{"$f":"BA53*C53*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.87329562487848422},null,{"$f":"BC53+BE52*'5. UD2 Parameters'!$G$14","v":9.6063609437509196},null,{"$f":"BE52*(1-'5. UD2 Parameters'!$G$14)","v":0.63321868304571394},null,{"$f":"BG53*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.42214578869714259},null,{"$f":"BA53*C53*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.29109854162616139},null,{"$f":"'6. UD2 Assumptions'!N401","v":1.7465912497569682},null,{"$f":"BM53*'5. UD2 Parameters'!$C$15*C53*'5. UD2 Parameters'!$C$28","v":2.6198868746354523E-3},null,{"$f":"BO53+(BQ52*'5. UD2 Parameters'!$G$15)","v":3.6272573284402122E-2},null,{"$f":"BQ52*(1-'5. UD2 Parameters'!$G$15)","v":1.7254101282272612E-3},null,{"$f":"BS53*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.150273418818174E-3},null,null,null,{"$f":"'6. UD2 Assumptions'!R401","v":15.573},null,{"$f":"BY53*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C53","v":0.3503925},null,{"$f":"CA53+CC52*'5. UD2 Parameters'!$G$16","v":7.3225902983459568},null,{"$f":"CC52*(1-'5. UD2 Parameters'!$G$16)","v":0.2123350345803626},null,{"$f":"CE53*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.14155668972024171},null,{"$f":"BY53*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C53","v":0.1167975},null,{"$f":"'6. UD2 Assumptions'!T401","v":0.18939},null,{"$f":"CK53*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C53","v":2.1306375000000001E-3},null,{"$f":"CM53+CO52*'5. UD2 Parameters'!$G$17","v":1.3733484796586298E-2},null,{"$f":"CO52*(1-'5. UD2 Parameters'!$G$17)","v":2.1500638931868286E-3},null,{"$f":"CQ53*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.433375928791219E-3},null,null,null,84.015609539188432,null,{"$f":"CW53*'5. UD2 Parameters'!$C$31","v":2100.3902384797107},null,84.014176163259634,null,{"$f":"DA53*'5. UD2 Parameters'!$C$31","v":2100.3544040814909},null,18.308,null,null,65.707609539188439,null,65.706176163259641,null,null,{"$f":"DH53*'5. UD2 Parameters'!$C$31","v":1642.6902384797111},null,{"$f":"DJ53*'5. UD2 Parameters'!$C$31","v":1642.6544040814911},null,null,49.63265943061004,null,1610.9408392803286,null,2047,null,84.015609539188432,2100.3902384797107,0,0]
[2048,null,1,null,{"$f":"'6. UD2 Assumptions'!D402","v":89.733153737605377},null,{"$f":"E54*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C54","v":12.786974407608767},null,{"$f":"G54+(I53*'5. UD2 Parameters'!$G$10)","v":36.754715622404603},null,{"$f":"I53*(1-'5. UD2 Parameters'!$G$10)","v":11.787927076111176},null,{"$f":"K54*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":7.8586180507407839},null,{"$f":"E54*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C54","v":4.2623248025362557},null,{"$f":"'6. UD2 Assumptions'!F402","v":299.11051245868458},null,{"$f":"Q54*C54*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":131.9077359942799},null,{"$f":"S54+U53*'5. UD2 Parameters'!$G$11","v":735.31159577766812},null,{"$f":"U53*(1-'5. UD2 Parameters'!$G$11)","v":111.81366252329541},null,{"$f":"W54*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":74.542441682196937},null,{"$f":"Q54*C54*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":43.969245331426634},null,{"$f":"'6. UD2 Assumptions'!H402","v":71.786522990084293},null,{"$f":"AC54*C54*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":6.9991859915332189},null,{"$f":"AE54+(AG53*'5. UD2 Parameters'!$G$12)","v":76.863096282299225},null,{"$f":"AG53*(1-'5. UD2 Parameters'!$G$12)","v":5.0657050704911777},null,{"$f":"AI54*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.3771367136607848},null,{"$f":"AC54*C54*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":2.3330619971777398},null,{"$f":"'6. UD2 Assumptions'!J402","v":11.964420498347383},null,{"$f":"AO54*C54*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":4.4866576868802688E-2},null,{"$f":"AQ54+(AS53*'5. UD2 Parameters'!$G$13)","v":0.76436128942331827},null,{"$f":"AS53*(1-'5. UD2 Parameters'!$G$13)","v":2.5628192144060501E-2},null,{"$f":"AU54*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.7085461429373665E-2},null,{"$f":"AO54*C54*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.4955525622934229E-2},null,{"$f":"'6. UD2 Assumptions'!L402","v":29.91105124586846},null,{"$f":"BA54*C54*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.89733153737605376},null,{"$f":"BC54+BE53*'5. UD2 Parameters'!$G$14","v":9.8542431131152846},null,{"$f":"BE53*(1-'5. UD2 Parameters'!$G$14)","v":0.6494493680116894},null,{"$f":"BG54*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.43296624534112627},null,{"$f":"BA54*C54*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.29911051245868459},null,{"$f":"'6. UD2 Assumptions'!N402","v":1.7946630747521075},null,{"$f":"BM54*'5. UD2 Parameters'!$C$15*C54*'5. UD2 Parameters'!$C$28","v":2.6919946121281612E-3},null,{"$f":"BO54+(BQ53*'5. UD2 Parameters'!$G$15)","v":3.7195533622609966E-2},null,{"$f":"BQ53*(1-'5. UD2 Parameters'!$G$15)","v":1.7690342739203175E-3},null,{"$f":"BS54*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.1793561826135448E-3},null,null,null,{"$f":"'6. UD2 Assumptions'!R402","v":15.573},null,{"$f":"BY54*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C54","v":0.3503925},null,{"$f":"CA54+CC53*'5. UD2 Parameters'!$G$16","v":7.456567549035471},null,{"$f":"CC53*(1-'5. UD2 Parameters'!$G$16)","v":0.21641524931048525},null,{"$f":"CE54*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.14427683287365684},null,{"$f":"BY54*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C54","v":0.1167975},null,{"$f":"'6. UD2 Assumptions'!T402","v":0.18939},null,{"$f":"CK54*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C54","v":2.1306375000000001E-3},null,{"$f":"CM54+CO53*'5. UD2 Parameters'!$G$17","v":1.3717095432141203E-2},null,{"$f":"CO53*(1-'5. UD2 Parameters'!$G$17)","v":2.1470268644450947E-3},null,{"$f":"CQ54*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.4313512429633963E-3},null,null,null,86.375135693668241,null,{"$f":"CW54*'5. UD2 Parameters'!$C$31","v":2159.3783923417059},null,86.373704342425285,null,{"$f":"DA54*'5. UD2 Parameters'!$C$31","v":2159.342608560632},null,18.308,null,null,68.067135693668234,null,68.065704342425278,null,null,{"$f":"DH54*'5. UD2 Parameters'!$C$31","v":1701.6783923417058},null,{"$f":"DJ54*'5. UD2 Parameters'!$C$31","v":1701.642608560632},null,null,50.995495669222251,null,1661.9363349495509,null,2048,null,86.375135693668241,2159.3783923417059,0,0]
[2049,null,1,null,{"$f":"'6. UD2 Assumptions'!D403","v":92.184816812357482},null,{"$f":"E55*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C55","v":13.13633639576094},null,{"$f":"G55+(I54*'5. UD2 Parameters'!$G$10)","v":37.773759063798025},null,{"$f":"I54*(1-'5. UD2 Parameters'!$G$10)","v":12.117292954367517},null,{"$f":"K55*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":8.0781953029116771},null,{"$f":"E55*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C55","v":4.3787787985869802},null,{"$f":"'6. UD2 Assumptions'!F403","v":307.28272270785828},null,{"$f":"Q55*C55*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":135.51168071416549},null,{"$f":"S55+U54*'5. UD2 Parameters'!$G$11","v":755.86820330712612},null,{"$f":"U54*(1-'5. UD2 Parameters'!$G$11)","v":114.95507318470752},null,{"$f":"W55*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":76.636715456471677},null,{"$f":"Q55*C55*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":45.170560238055167},null,{"$f":"'6. UD2 Assumptions'!H403","v":73.74785344988598},null,{"$f":"AC55*C55*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":7.1904157113638831},null,{"$f":"AE55+(AG54*'5. UD2 Parameters'!$G$12)","v":78.857091663815552},null,{"$f":"AG54*(1-'5. UD2 Parameters'!$G$12)","v":5.1964203298475589},null,{"$f":"AI55*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.4642802198983724},null,{"$f":"AC55*C55*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":2.3968052371212942},null,{"$f":"'6. UD2 Assumptions'!J403","v":12.291308908314331},null,{"$f":"AO55*C55*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":4.6092408406178745E-2},null,{"$f":"AQ55+(AS54*'5. UD2 Parameters'!$G$13)","v":0.78416380945095221},null,{"$f":"AS54*(1-'5. UD2 Parameters'!$G$13)","v":2.6289888378544797E-2},null,{"$f":"AU55*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.7526592252363197E-2},null,{"$f":"AO55*C55*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.5364136135392914E-2},null,{"$f":"'6. UD2 Assumptions'!L403","v":30.72827227078583},null,{"$f":"BA55*C55*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.92184816812357484},null,{"$f":"BC55+BE54*'5. UD2 Parameters'!$G$14","v":10.109883546643019},null,{"$f":"BE54*(1-'5. UD2 Parameters'!$G$14)","v":0.66620773459584082},null,{"$f":"BG55*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.44413848973056053},null,{"$f":"BA55*C55*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.30728272270785828},null,{"$f":"'6. UD2 Assumptions'!N403","v":1.8436963362471497},null,{"$f":"BM55*'5. UD2 Parameters'!$C$15*C55*'5. UD2 Parameters'!$C$28","v":2.7655445043707244E-3},null,{"$f":"BO55+(BQ54*'5. UD2 Parameters'!$G$15)","v":3.8147030546202963E-2},null,{"$f":"BQ54*(1-'5. UD2 Parameters'!$G$15)","v":1.8140475807777296E-3},null,{"$f":"BS55*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.2093650538518197E-3},null,null,null,{"$f":"'6. UD2 Assumptions'!R403","v":15.573000000000002},null,{"$f":"BY55*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C55","v":0.35039250000000005},null,{"$f":"CA55+CC54*'5. UD2 Parameters'!$G$16","v":7.5865851735642194},null,{"$f":"CC54*(1-'5. UD2 Parameters'!$G$16)","v":0.22037487547125159},null,{"$f":"CE55*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.14691658364750104},null,{"$f":"BY55*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C55","v":0.11679750000000001},null,{"$f":"'6. UD2 Assumptions'!T403","v":0.18939},null,{"$f":"CK55*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C55","v":2.1306375000000001E-3},null,{"$f":"CM55+CO54*'5. UD2 Parameters'!$G$17","v":1.3703268301992502E-2},null,{"$f":"CO54*(1-'5. UD2 Parameters'!$G$17)","v":2.1444646301487023E-3},null,{"$f":"CQ55*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.4296430867658015E-3},null,null,null,88.790411653052772,null,{"$f":"CW55*'5. UD2 Parameters'!$C$31","v":2219.7602913263195},null,88.788982009966006,null,{"$f":"DA55*'5. UD2 Parameters'!$C$31","v":2219.7245502491501},null,18.308,null,null,70.482411653052765,null,70.480982009965999,null,null,{"$f":"DH55*'5. UD2 Parameters'!$C$31","v":1762.0602913263192},null,{"$f":"DJ55*'5. UD2 Parameters'!$C$31","v":1762.02455024915},null,null,52.385588632606691,null,1714.3219235821575,null,2049,null,88.790411653052772,2219.7602913263195,0,0]
[{"$f":"A55+1","v":2050},null,1,null,{"$f":"'6. UD2 Assumptions'!D404","v":94.685513148604642},null,{"$f":"E56*'5. UD2 Parameters'!$C$10*'5. UD2 Parameters'!$C$28*C56","v":13.492685623676163},null,{"$f":"G56+(I55*'5. UD2 Parameters'!$G$10)","v":38.813193538260407},null,{"$f":"I55*(1-'5. UD2 Parameters'!$G$10)","v":12.453251149213784},null,{"$f":"K56*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":8.3021674328091883},null,{"$f":"E56*'5. UD2 Parameters'!$C$10*(1-'5. UD2 Parameters'!$C$28)*C56","v":4.4975618745587207},null,{"$f":"'6. UD2 Assumptions'!F404","v":315.61837716201546},null,{"$f":"Q56*C56*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!$C$28","v":139.1877043284488},null,{"$f":"S56+U55*'5. UD2 Parameters'!$G$11","v":776.88711344259343},null,{"$f":"U55*(1-'5. UD2 Parameters'!$G$11)","v":118.16879419298149},null,{"$f":"W56*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":78.77919612865432},null,{"$f":"Q56*C56*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$11","v":46.395901442816267},null,{"$f":"'6. UD2 Assumptions'!H404","v":75.748410518883702},null,{"$f":"AC56*C56*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!$C$28","v":7.3854700255911609},null,{"$f":"AE56+(AG55*'5. UD2 Parameters'!$G$12)","v":80.911334948689657},null,{"$f":"AG55*(1-'5. UD2 Parameters'!$G$12)","v":5.3312267407170593},null,{"$f":"AI56*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":3.5541511604780394},null,{"$f":"AC56*C56*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$12","v":2.4618233418637203},null,{"$f":"'6. UD2 Assumptions'!J404","v":12.624735086480619},null,{"$f":"AO56*C56*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!$C$28","v":4.7342756574302328E-2},null,{"$f":"AQ56+(AS55*'5. UD2 Parameters'!$G$13)","v":0.80453557821330801},null,{"$f":"AS55*(1-'5. UD2 Parameters'!$G$13)","v":2.697098781194647E-2},null,{"$f":"AU56*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.7980658541297646E-2},null,{"$f":"AO56*C56*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$13","v":1.5780918858100776E-2},null,{"$f":"'6. UD2 Assumptions'!L404","v":31.561837716201552},null,{"$f":"BA56*C56*'5. UD2 Parameters'!$C$14*'5. UD2 Parameters'!$C$28","v":0.9468551314860465},null,{"$f":"BC56+BE55*'5. UD2 Parameters'!$G$14","v":10.373248070344827},null,{"$f":"BE55*(1-'5. UD2 Parameters'!$G$14)","v":0.68349060778423831},null,{"$f":"BG56*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.45566040518949219},null,{"$f":"BA56*C56*(1-'5. UD2 Parameters'!$C$28)*'5. UD2 Parameters'!$C$14","v":0.31561837716201552},null,{"$f":"'6. UD2 Assumptions'!N404","v":1.8937102629720928},null,{"$f":"BM56*'5. UD2 Parameters'!$C$15*C56*'5. UD2 Parameters'!$C$28","v":2.8405653944581391E-3},null,{"$f":"BO56+(BQ55*'5. UD2 Parameters'!$G$15)","v":3.9127143307333939E-2},null,{"$f":"BQ55*(1-'5. UD2 Parameters'!$G$15)","v":1.8604526333271603E-3},null,{"$f":"BS56*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.2403017555514401E-3},null,null,null,{"$f":"'6. UD2 Assumptions'!R404","v":15.573},null,{"$f":"BY56*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!$C$28*C56","v":0.3503925},null,{"$f":"CA56+CC55*'5. UD2 Parameters'!$G$16","v":7.7127601965707298},null,{"$f":"CC55*(1-'5. UD2 Parameters'!$G$16)","v":0.22421747699348915},null,{"$f":"CE56*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":0.14947831799565942},null,{"$f":"BY56*'5. UD2 Parameters'!$C$16*(1-'5. UD2 Parameters'!$C$28)*C56","v":0.1167975},null,{"$f":"'6. UD2 Assumptions'!T404","v":0.18939},null,{"$f":"CK56*'5. UD2 Parameters'!$C$17*'5. UD2 Parameters'!$C$28*C56","v":2.1306375000000001E-3},null,{"$f":"CM56+CO55*'5. UD2 Parameters'!$G$17","v":1.3691602838771542E-2},null,{"$f":"CO55*(1-'5. UD2 Parameters'!$G$17)","v":2.1423029632209596E-3},null,{"$f":"CQ56*'5. UD2 Parameters'!$C$29*'5. UD2 Parameters'!$C$30","v":1.4282019754806397E-3},null,null,null,91.261302607399031,null,{"$f":"CW56*'5. UD2 Parameters'!$C$31","v":2281.5325651849757},null,91.259874405423545,null,{"$f":"DA56*'5. UD2 Parameters'!$C$31","v":2281.4968601355886},null,18.308,null,null,72.953302607399024,null,72.951874405423553,null,null,{"$f":"DH56*'5. UD2 Parameters'!$C$31","v":1823.8325651849757},null,{"$f":"DJ56*'5. UD2 Parameters'!$C$31","v":1823.7968601355888},null,null,53.803483455258821,null,1768.1254070374164,null,2050,null,91.261302607399031,2281.5325651849757,0,0]

{"sheet":"Scenarios","index":45,"n_rows":99,"n_cols":19,"rows_kept":99,"cut":false,"hidden":true,"merged":[[1,16,1,17],[2,16,2,17],[2,1,2,2],[1,4,1,5],[1,8,1,9],[2,8,2,9],[1,12,1,13],[2,12,2,13]]}
[]
[null,"w/out industrial waste",null,null,"Scenario 1",null,null,null,"Scenario 2",null,null,null,"Scenario 3",null,null,null,"Scenario 4"]
[null,"BAU",null,null,"Enhanced LFG Capture",null,null,null,"Composting",null,null,null,"Recycling",null,null,null,"WTE"]
["Year","Gg C","Gg CO2e",null,"Gg C","GgCO2e","change",null,"Gg C","GgCO2e","Change",null,"Gg C","GgCO2e",null,null,"Gg C","GgCO2e"]
[2006,{"$f":"INDEX((TNC_BAUCH4!$DJ$12:$DJ$56),MATCH(A5,TNC_BAUCH4!$A$12:$A$56,0))","v":37.976605409307169},{"$f":"INDEX((TNC_BAUCH4!$DO$12:$DO$56),MATCH(A5,TNC_BAUCH4!$A$12:$A$56,0))","v":949.41513523267918},null,{"$f":"INDEX((TNC_Sce1LFG!$BH$84:$BH$128),MATCH(A5,TNC_Sce1LFG!$A$84:$A$128,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce1LFG!$BK$84:$BK$128),MATCH(A5,TNC_Sce1LFG!$A$84:$A$128,0))","v":{"$error":"#N/A"}},{"$f":"C5-F5","v":{"$error":"#N/A"}},null,{"$f":"INDEX((TNC_Sce2Comp!$BJ$86:$BJ$130),MATCH(A5,TNC_Sce2Comp!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce2Comp!$BM$86:$BM$130),MATCH(A5,TNC_Sce2Comp!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"C5-J5","v":{"$error":"#N/A"}},null,{"$f":"INDEX((TNC_Sce3Recycle!$BJ$86:$BJ$130),MATCH(A5,TNC_Sce3Recycle!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce3Recycle!$BM$86:$BM$130),MATCH(A5,TNC_Sce3Recycle!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"C5-N5","v":{"$error":"#N/A"}},null,{"$f":"INDEX((TNC_Sce4WTE!$BF$86:$BF$130),MATCH(A5,TNC_Sce4WTE!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce4WTE!$BI$86:$BI$130),MATCH(A5,TNC_Sce4WTE!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"C5-R5","v":{"$error":"#N/A"}}]
[2007,{"$f":"INDEX((TNC_BAUCH4!$DJ$12:$DJ$56),MATCH(A6,TNC_BAUCH4!$A$12:$A$56,0))","v":42.828546971012379},{"$f":"INDEX((TNC_BAUCH4!$DO$12:$DO$56),MATCH(A6,TNC_BAUCH4!$A$12:$A$56,0))","v":1070.7136742753096},null,{"$f":"INDEX((TNC_Sce1LFG!$BH$84:$BH$128),MATCH(A6,TNC_Sce1LFG!$A$84:$A$128,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce1LFG!$BK$84:$BK$128),MATCH(A6,TNC_Sce1LFG!$A$84:$A$128,0))","v":{"$error":"#N/A"}},{"$f":"C6-F6","v":{"$error":"#N/A"}},null,{"$f":"INDEX((TNC_Sce2Comp!$BJ$86:$BJ$130),MATCH(A6,TNC_Sce2Comp!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce2Comp!$BM$86:$BM$130),MATCH(A6,TNC_Sce2Comp!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"C6-J6","v":{"$error":"#N/A"}},null,{"$f":"INDEX((TNC_Sce3Recycle!$BJ$86:$BJ$130),MATCH(A6,TNC_Sce3Recycle!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce3Recycle!$BM$86:$BM$130),MATCH(A6,TNC_Sce3Recycle!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"C6-N6","v":{"$error":"#N/A"}},null,{"$f":"INDEX((TNC_Sce4WTE!$BF$86:$BF$130),MATCH(A6,TNC_Sce4WTE!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce4WTE!$BI$86:$BI$130),MATCH(A6,TNC_Sce4WTE!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"C6-R6","v":{"$error":"#N/A"}}]
[2008,{"$f":"INDEX((TNC_BAUCH4!$DJ$12:$DJ$56),MATCH(A7,TNC_BAUCH4!$A$12:$A$56,0))","v":46.52006424972847},{"$f":"INDEX((TNC_BAUCH4!$DO$12:$DO$56),MATCH(A7,TNC_BAUCH4!$A$12:$A$56,0))","v":1163.0016062432117},null,{"$f":"INDEX((TNC_Sce1LFG!$BH$84:$BH$128),MATCH(A7,TNC_Sce1LFG!$A$84:$A$128,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce1LFG!$BK$84:$BK$128),MATCH(A7,TNC_Sce1LFG!$A$84:$A$128,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce2Comp!$BJ$86:$BJ$130),MATCH(A7,TNC_Sce2Comp!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce2Comp!$BM$86:$BM$130),MATCH(A7,TNC_Sce2Comp!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce3Recycle!$BJ$86:$BJ$130),MATCH(A7,TNC_Sce3Recycle!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce3Recycle!$BM$86:$BM$130),MATCH(A7,TNC_Sce3Recycle!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce4WTE!$BF$86:$BF$130),MATCH(A7,TNC_Sce4WTE!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce4WTE!$BI$86:$BI$130),MATCH(A7,TNC_Sce4WTE!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[2009,{"$f":"INDEX((TNC_BAUCH4!$DJ$12:$DJ$56),MATCH(A8,TNC_BAUCH4!$A$12:$A$56,0))","v":37.859955233792981},{"$f":"INDEX((TNC_BAUCH4!$DO$12:$DO$56),MATCH(A8,TNC_BAUCH4!$A$12:$A$56,0))","v":946.4988808448245},null,{"$f":"INDEX((TNC_Sce1LFG!$BH$84:$BH$128),MATCH(A8,TNC_Sce1LFG!$A$84:$A$128,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce1LFG!$BK$84:$BK$128),MATCH(A8,TNC_Sce1LFG!$A$84:$A$128,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce2Comp!$BJ$86:$BJ$130),MATCH(A8,TNC_Sce2Comp!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce2Comp!$BM$86:$BM$130),MATCH(A8,TNC_Sce2Comp!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce3Recycle!$BJ$86:$BJ$130),MATCH(A8,TNC_Sce3Recycle!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce3Recycle!$BM$86:$BM$130),MATCH(A8,TNC_Sce3Recycle!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce4WTE!$BF$86:$BF$130),MATCH(A8,TNC_Sce4WTE!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce4WTE!$BI$86:$BI$130),MATCH(A8,TNC_Sce4WTE!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[2010,{"$f":"INDEX((TNC_BAUCH4!$DJ$12:$DJ$56),MATCH(A9,TNC_BAUCH4!$A$12:$A$56,0))","v":43.945438531091938},{"$f":"INDEX((TNC_BAUCH4!$DO$12:$DO$56),MATCH(A9,TNC_BAUCH4!$A$12:$A$56,0))","v":1098.6359632772985},null,{"$f":"INDEX((TNC_Sce1LFG!$BH$84:$BH$128),MATCH(A9,TNC_Sce1LFG!$A$84:$A$128,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce1LFG!$BK$84:$BK$128),MATCH(A9,TNC_Sce1LFG!$A$84:$A$128,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce2Comp!$BJ$86:$BJ$130),MATCH(A9,TNC_Sce2Comp!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce2Comp!$BM$86:$BM$130),MATCH(A9,TNC_Sce2Comp!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce3Recycle!$BJ$86:$BJ$130),MATCH(A9,TNC_Sce3Recycle!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce3Recycle!$BM$86:$BM$130),MATCH(A9,TNC_Sce3Recycle!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce4WTE!$BF$86:$BF$130),MATCH(A9,TNC_Sce4WTE!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce4WTE!$BI$86:$BI$130),MATCH(A9,TNC_Sce4WTE!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[2011,{"$f":"INDEX((TNC_BAUCH4!$DJ$12:$DJ$56),MATCH(A10,TNC_BAUCH4!$A$12:$A$56,0))","v":45.748920315335553},{"$f":"INDEX((TNC_BAUCH4!$DO$12:$DO$56),MATCH(A10,TNC_BAUCH4!$A$12:$A$56,0))","v":1143.7230078833888},null,{"$f":"INDEX((TNC_Sce1LFG!$BH$84:$BH$128),MATCH(A10,TNC_Sce1LFG!$A$84:$A$128,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce1LFG!$BK$84:$BK$128),MATCH(A10,TNC_Sce1LFG!$A$84:$A$128,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce2Comp!$BJ$86:$BJ$130),MATCH(A10,TNC_Sce2Comp!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce2Comp!$BM$86:$BM$130),MATCH(A10,TNC_Sce2Comp!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce3Recycle!$BJ$86:$BJ$130),MATCH(A10,TNC_Sce3Recycle!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce3Recycle!$BM$86:$BM$130),MATCH(A10,TNC_Sce3Recycle!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce4WTE!$BF$86:$BF$130),MATCH(A10,TNC_Sce4WTE!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce4WTE!$BI$86:$BI$130),MATCH(A10,TNC_Sce4WTE!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[2012,{"$f":"INDEX((TNC_BAUCH4!$DJ$12:$DJ$56),MATCH(A11,TNC_BAUCH4!$A$12:$A$56,0))","v":44.262792166829165},{"$f":"INDEX((TNC_BAUCH4!$DO$12:$DO$56),MATCH(A11,TNC_BAUCH4!$A$12:$A$56,0))","v":1106.5698041707292},null,{"$f":"INDEX((TNC_Sce1LFG!$BH$84:$BH$128),MATCH(A11,TNC_Sce1LFG!$A$84:$A$128,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce1LFG!$BK$84:$BK$128),MATCH(A11,TNC_Sce1LFG!$A$84:$A$128,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce2Comp!$BJ$86:$BJ$130),MATCH(A11,TNC_Sce2Comp!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce2Comp!$BM$86:$BM$130),MATCH(A11,TNC_Sce2Comp!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce3Recycle!$BJ$86:$BJ$130),MATCH(A11,TNC_Sce3Recycle!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce3Recycle!$BM$86:$BM$130),MATCH(A11,TNC_Sce3Recycle!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce4WTE!$BF$86:$BF$130),MATCH(A11,TNC_Sce4WTE!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce4WTE!$BI$86:$BI$130),MATCH(A11,TNC_Sce4WTE!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[2013,{"$f":"INDEX((TNC_BAUCH4!$DJ$12:$DJ$56),MATCH(A12,TNC_BAUCH4!$A$12:$A$56,0))","v":43.729821259806187},{"$f":"INDEX((TNC_BAUCH4!$DO$12:$DO$56),MATCH(A12,TNC_BAUCH4!$A$12:$A$56,0))","v":1093.2455314951546},null,{"$f":"INDEX((TNC_Sce1LFG!$BH$84:$BH$128),MATCH(A12,TNC_Sce1LFG!$A$84:$A$128,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce1LFG!$BK$84:$BK$128),MATCH(A12,TNC_Sce1LFG!$A$84:$A$128,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce2Comp!$BJ$86:$BJ$130),MATCH(A12,TNC_Sce2Comp!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce2Comp!$BM$86:$BM$130),MATCH(A12,TNC_Sce2Comp!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce3Recycle!$BJ$86:$BJ$130),MATCH(A12,TNC_Sce3Recycle!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce3Recycle!$BM$86:$BM$130),MATCH(A12,TNC_Sce3Recycle!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce4WTE!$BF$86:$BF$130),MATCH(A12,TNC_Sce4WTE!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce4WTE!$BI$86:$BI$130),MATCH(A12,TNC_Sce4WTE!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[2014,{"$f":"INDEX((TNC_BAUCH4!$DJ$12:$DJ$56),MATCH(A13,TNC_BAUCH4!$A$12:$A$56,0))","v":45.329221960672264},{"$f":"INDEX((TNC_BAUCH4!$DO$12:$DO$56),MATCH(A13,TNC_BAUCH4!$A$12:$A$56,0))","v":1133.2305490168067},null,{"$f":"INDEX((TNC_Sce1LFG!$BH$84:$BH$128),MATCH(A13,TNC_Sce1LFG!$A$84:$A$128,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce1LFG!$BK$84:$BK$128),MATCH(A13,TNC_Sce1LFG!$A$84:$A$128,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce2Comp!$BJ$86:$BJ$130),MATCH(A13,TNC_Sce2Comp!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce2Comp!$BM$86:$BM$130),MATCH(A13,TNC_Sce2Comp!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce3Recycle!$BJ$86:$BJ$130),MATCH(A13,TNC_Sce3Recycle!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce3Recycle!$BM$86:$BM$130),MATCH(A13,TNC_Sce3Recycle!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce4WTE!$BF$86:$BF$130),MATCH(A13,TNC_Sce4WTE!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce4WTE!$BI$86:$BI$130),MATCH(A13,TNC_Sce4WTE!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[2015,{"$f":"INDEX((TNC_BAUCH4!$DJ$12:$DJ$56),MATCH(A14,TNC_BAUCH4!$A$12:$A$56,0))","v":45.528024105775103},{"$f":"INDEX((TNC_BAUCH4!$DO$12:$DO$56),MATCH(A14,TNC_BAUCH4!$A$12:$A$56,0))","v":1138.2006026443776},null,{"$f":"INDEX((TNC_Sce1LFG!$BH$84:$BH$128),MATCH(A14,TNC_Sce1LFG!$A$84:$A$128,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce1LFG!$BK$84:$BK$128),MATCH(A14,TNC_Sce1LFG!$A$84:$A$128,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce2Comp!$BJ$86:$BJ$130),MATCH(A14,TNC_Sce2Comp!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce2Comp!$BM$86:$BM$130),MATCH(A14,TNC_Sce2Comp!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce3Recycle!$BJ$86:$BJ$130),MATCH(A14,TNC_Sce3Recycle!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce3Recycle!$BM$86:$BM$130),MATCH(A14,TNC_Sce3Recycle!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce4WTE!$BF$86:$BF$130),MATCH(A14,TNC_Sce4WTE!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce4WTE!$BI$86:$BI$130),MATCH(A14,TNC_Sce4WTE!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[2016,{"$f":"INDEX((TNC_BAUCH4!$DJ$12:$DJ$56),MATCH(A15,TNC_BAUCH4!$A$12:$A$56,0))","v":45.749163260449528},{"$f":"INDEX((TNC_BAUCH4!$DO$12:$DO$56),MATCH(A15,TNC_BAUCH4!$A$12:$A$56,0))","v":1143.7290815112383},null,{"$f":"INDEX((TNC_Sce1LFG!$BH$84:$BH$128),MATCH(A15,TNC_Sce1LFG!$A$84:$A$128,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce1LFG!$BK$84:$BK$128),MATCH(A15,TNC_Sce1LFG!$A$84:$A$128,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce2Comp!$BJ$86:$BJ$130),MATCH(A15,TNC_Sce2Comp!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce2Comp!$BM$86:$BM$130),MATCH(A15,TNC_Sce2Comp!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce3Recycle!$BJ$86:$BJ$130),MATCH(A15,TNC_Sce3Recycle!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce3Recycle!$BM$86:$BM$130),MATCH(A15,TNC_Sce3Recycle!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce4WTE!$BF$86:$BF$130),MATCH(A15,TNC_Sce4WTE!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce4WTE!$BI$86:$BI$130),MATCH(A15,TNC_Sce4WTE!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[2017,{"$f":"INDEX((TNC_BAUCH4!$DJ$12:$DJ$56),MATCH(A16,TNC_BAUCH4!$A$12:$A$56,0))","v":47.182703996801969},{"$f":"INDEX((TNC_BAUCH4!$DO$12:$DO$56),MATCH(A16,TNC_BAUCH4!$A$12:$A$56,0))","v":1179.5675999200491},null,{"$f":"INDEX((TNC_Sce1LFG!$BH$84:$BH$128),MATCH(A16,TNC_Sce1LFG!$A$84:$A$128,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce1LFG!$BK$84:$BK$128),MATCH(A16,TNC_Sce1LFG!$A$84:$A$128,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce2Comp!$BJ$86:$BJ$130),MATCH(A16,TNC_Sce2Comp!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce2Comp!$BM$86:$BM$130),MATCH(A16,TNC_Sce2Comp!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce3Recycle!$BJ$86:$BJ$130),MATCH(A16,TNC_Sce3Recycle!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce3Recycle!$BM$86:$BM$130),MATCH(A16,TNC_Sce3Recycle!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce4WTE!$BF$86:$BF$130),MATCH(A16,TNC_Sce4WTE!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce4WTE!$BI$86:$BI$130),MATCH(A16,TNC_Sce4WTE!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[2018,{"$f":"INDEX((TNC_BAUCH4!$DJ$12:$DJ$56),MATCH(A17,TNC_BAUCH4!$A$12:$A$56,0))","v":48.632954268500434},{"$f":"INDEX((TNC_BAUCH4!$DO$12:$DO$56),MATCH(A17,TNC_BAUCH4!$A$12:$A$56,0))","v":1215.8238567125109},null,{"$f":"INDEX((TNC_Sce1LFG!$BH$84:$BH$128),MATCH(A17,TNC_Sce1LFG!$A$84:$A$128,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce1LFG!$BK$84:$BK$128),MATCH(A17,TNC_Sce1LFG!$A$84:$A$128,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce2Comp!$BJ$86:$BJ$130),MATCH(A17,TNC_Sce2Comp!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce2Comp!$BM$86:$BM$130),MATCH(A17,TNC_Sce2Comp!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce3Recycle!$BJ$86:$BJ$130),MATCH(A17,TNC_Sce3Recycle!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce3Recycle!$BM$86:$BM$130),MATCH(A17,TNC_Sce3Recycle!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce4WTE!$BF$86:$BF$130),MATCH(A17,TNC_Sce4WTE!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce4WTE!$BI$86:$BI$130),MATCH(A17,TNC_Sce4WTE!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[2019,{"$f":"INDEX((TNC_BAUCH4!$DJ$12:$DJ$56),MATCH(A18,TNC_BAUCH4!$A$12:$A$56,0))","v":50.099613709211958},{"$f":"INDEX((TNC_BAUCH4!$DO$12:$DO$56),MATCH(A18,TNC_BAUCH4!$A$12:$A$56,0))","v":1252.4903427302991},null,{"$f":"INDEX((TNC_Sce1LFG!$BH$84:$BH$128),MATCH(A18,TNC_Sce1LFG!$A$84:$A$128,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce1LFG!$BK$84:$BK$128),MATCH(A18,TNC_Sce1LFG!$A$84:$A$128,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce2Comp!$BJ$86:$BJ$130),MATCH(A18,TNC_Sce2Comp!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce2Comp!$BM$86:$BM$130),MATCH(A18,TNC_Sce2Comp!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce3Recycle!$BJ$86:$BJ$130),MATCH(A18,TNC_Sce3Recycle!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce3Recycle!$BM$86:$BM$130),MATCH(A18,TNC_Sce3Recycle!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce4WTE!$BF$86:$BF$130),MATCH(A18,TNC_Sce4WTE!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce4WTE!$BI$86:$BI$130),MATCH(A18,TNC_Sce4WTE!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[2020,{"$f":"INDEX((TNC_BAUCH4!$DJ$12:$DJ$56),MATCH(A19,TNC_BAUCH4!$A$12:$A$56,0))","v":51.583220528735147},{"$f":"INDEX((TNC_BAUCH4!$DO$12:$DO$56),MATCH(A19,TNC_BAUCH4!$A$12:$A$56,0))","v":1289.5805132183787},null,{"$f":"INDEX((TNC_Sce1LFG!$BH$84:$BH$128),MATCH(A19,TNC_Sce1LFG!$A$84:$A$128,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce1LFG!$BK$84:$BK$128),MATCH(A19,TNC_Sce1LFG!$A$84:$A$128,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce2Comp!$BJ$86:$BJ$130),MATCH(A19,TNC_Sce2Comp!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce2Comp!$BM$86:$BM$130),MATCH(A19,TNC_Sce2Comp!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce3Recycle!$BJ$86:$BJ$130),MATCH(A19,TNC_Sce3Recycle!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce3Recycle!$BM$86:$BM$130),MATCH(A19,TNC_Sce3Recycle!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce4WTE!$BF$86:$BF$130),MATCH(A19,TNC_Sce4WTE!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce4WTE!$BI$86:$BI$130),MATCH(A19,TNC_Sce4WTE!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[2021,{"$f":"INDEX((TNC_BAUCH4!$DJ$12:$DJ$56),MATCH(A20,TNC_BAUCH4!$A$12:$A$56,0))","v":53.084795816435026},{"$f":"INDEX((TNC_BAUCH4!$DO$12:$DO$56),MATCH(A20,TNC_BAUCH4!$A$12:$A$56,0))","v":1327.1198954108756},null,{"$f":"INDEX((TNC_Sce1LFG!$BH$84:$BH$128),MATCH(A20,TNC_Sce1LFG!$A$84:$A$128,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce1LFG!$BK$84:$BK$128),MATCH(A20,TNC_Sce1LFG!$A$84:$A$128,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce2Comp!$BJ$86:$BJ$130),MATCH(A20,TNC_Sce2Comp!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce2Comp!$BM$86:$BM$130),MATCH(A20,TNC_Sce2Comp!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce3Recycle!$BJ$86:$BJ$130),MATCH(A20,TNC_Sce3Recycle!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce3Recycle!$BM$86:$BM$130),MATCH(A20,TNC_Sce3Recycle!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce4WTE!$BF$86:$BF$130),MATCH(A20,TNC_Sce4WTE!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce4WTE!$BI$86:$BI$130),MATCH(A20,TNC_Sce4WTE!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[2022,{"$f":"INDEX((TNC_BAUCH4!$DJ$12:$DJ$56),MATCH(A21,TNC_BAUCH4!$A$12:$A$56,0))","v":54.605617850434193},{"$f":"INDEX((TNC_BAUCH4!$DO$12:$DO$56),MATCH(A21,TNC_BAUCH4!$A$12:$A$56,0))","v":1365.1404462608548},null,{"$f":"INDEX((TNC_Sce1LFG!$BH$84:$BH$128),MATCH(A21,TNC_Sce1LFG!$A$84:$A$128,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce1LFG!$BK$84:$BK$128),MATCH(A21,TNC_Sce1LFG!$A$84:$A$128,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce2Comp!$BJ$86:$BJ$130),MATCH(A21,TNC_Sce2Comp!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce2Comp!$BM$86:$BM$130),MATCH(A21,TNC_Sce2Comp!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce3Recycle!$BJ$86:$BJ$130),MATCH(A21,TNC_Sce3Recycle!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce3Recycle!$BM$86:$BM$130),MATCH(A21,TNC_Sce3Recycle!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce4WTE!$BF$86:$BF$130),MATCH(A21,TNC_Sce4WTE!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce4WTE!$BI$86:$BI$130),MATCH(A21,TNC_Sce4WTE!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[2023,{"$f":"INDEX((TNC_BAUCH4!$DJ$12:$DJ$56),MATCH(A22,TNC_BAUCH4!$A$12:$A$56,0))","v":56.147081593492992},{"$f":"INDEX((TNC_BAUCH4!$DO$12:$DO$56),MATCH(A22,TNC_BAUCH4!$A$12:$A$56,0))","v":1403.6770398373249},null,{"$f":"INDEX((TNC_Sce1LFG!$BH$84:$BH$128),MATCH(A22,TNC_Sce1LFG!$A$84:$A$128,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce1LFG!$BK$84:$BK$128),MATCH(A22,TNC_Sce1LFG!$A$84:$A$128,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce2Comp!$BJ$86:$BJ$130),MATCH(A22,TNC_Sce2Comp!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce2Comp!$BM$86:$BM$130),MATCH(A22,TNC_Sce2Comp!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce3Recycle!$BJ$86:$BJ$130),MATCH(A22,TNC_Sce3Recycle!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce3Recycle!$BM$86:$BM$130),MATCH(A22,TNC_Sce3Recycle!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce4WTE!$BF$86:$BF$130),MATCH(A22,TNC_Sce4WTE!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce4WTE!$BI$86:$BI$130),MATCH(A22,TNC_Sce4WTE!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[2024,{"$f":"INDEX((TNC_BAUCH4!$DJ$12:$DJ$56),MATCH(A23,TNC_BAUCH4!$A$12:$A$56,0))","v":57.710613637581154},{"$f":"INDEX((TNC_BAUCH4!$DO$12:$DO$56),MATCH(A23,TNC_BAUCH4!$A$12:$A$56,0))","v":1442.7653409395289},null,{"$f":"INDEX((TNC_Sce1LFG!$BH$84:$BH$128),MATCH(A23,TNC_Sce1LFG!$A$84:$A$128,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce1LFG!$BK$84:$BK$128),MATCH(A23,TNC_Sce1LFG!$A$84:$A$128,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce2Comp!$BJ$86:$BJ$130),MATCH(A23,TNC_Sce2Comp!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce2Comp!$BM$86:$BM$130),MATCH(A23,TNC_Sce2Comp!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce3Recycle!$BJ$86:$BJ$130),MATCH(A23,TNC_Sce3Recycle!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce3Recycle!$BM$86:$BM$130),MATCH(A23,TNC_Sce3Recycle!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce4WTE!$BF$86:$BF$130),MATCH(A23,TNC_Sce4WTE!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce4WTE!$BI$86:$BI$130),MATCH(A23,TNC_Sce4WTE!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[2025,{"$f":"INDEX((TNC_BAUCH4!$DJ$12:$DJ$56),MATCH(A24,TNC_BAUCH4!$A$12:$A$56,0))","v":59.297622920683729},{"$f":"INDEX((TNC_BAUCH4!$DO$12:$DO$56),MATCH(A24,TNC_BAUCH4!$A$12:$A$56,0))","v":1482.4405730170931},null,{"$f":"INDEX((TNC_Sce1LFG!$BH$84:$BH$128),MATCH(A24,TNC_Sce1LFG!$A$84:$A$128,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce1LFG!$BK$84:$BK$128),MATCH(A24,TNC_Sce1LFG!$A$84:$A$128,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce2Comp!$BJ$86:$BJ$130),MATCH(A24,TNC_Sce2Comp!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce2Comp!$BM$86:$BM$130),MATCH(A24,TNC_Sce2Comp!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce3Recycle!$BJ$86:$BJ$130),MATCH(A24,TNC_Sce3Recycle!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce3Recycle!$BM$86:$BM$130),MATCH(A24,TNC_Sce3Recycle!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce4WTE!$BF$86:$BF$130),MATCH(A24,TNC_Sce4WTE!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce4WTE!$BI$86:$BI$130),MATCH(A24,TNC_Sce4WTE!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[2026,{"$f":"INDEX((TNC_BAUCH4!$DJ$12:$DJ$56),MATCH(A25,TNC_BAUCH4!$A$12:$A$56,0))","v":60.909474243668306},{"$f":"INDEX((TNC_BAUCH4!$DO$12:$DO$56),MATCH(A25,TNC_BAUCH4!$A$12:$A$56,0))","v":1522.7368560917078},null,{"$f":"INDEX((TNC_Sce1LFG!$BH$84:$BH$128),MATCH(A25,TNC_Sce1LFG!$A$84:$A$128,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce1LFG!$BK$84:$BK$128),MATCH(A25,TNC_Sce1LFG!$A$84:$A$128,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce2Comp!$BJ$86:$BJ$130),MATCH(A25,TNC_Sce2Comp!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce2Comp!$BM$86:$BM$130),MATCH(A25,TNC_Sce2Comp!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce3Recycle!$BJ$86:$BJ$130),MATCH(A25,TNC_Sce3Recycle!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce3Recycle!$BM$86:$BM$130),MATCH(A25,TNC_Sce3Recycle!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce4WTE!$BF$86:$BF$130),MATCH(A25,TNC_Sce4WTE!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce4WTE!$BI$86:$BI$130),MATCH(A25,TNC_Sce4WTE!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[2027,{"$f":"INDEX((TNC_BAUCH4!$DJ$12:$DJ$56),MATCH(A26,TNC_BAUCH4!$A$12:$A$56,0))","v":62.547476075161391},{"$f":"INDEX((TNC_BAUCH4!$DO$12:$DO$56),MATCH(A26,TNC_BAUCH4!$A$12:$A$56,0))","v":1563.6869018790348},null,{"$f":"INDEX((TNC_Sce1LFG!$BH$84:$BH$128),MATCH(A26,TNC_Sce1LFG!$A$84:$A$128,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce1LFG!$BK$84:$BK$128),MATCH(A26,TNC_Sce1LFG!$A$84:$A$128,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce2Comp!$BJ$86:$BJ$130),MATCH(A26,TNC_Sce2Comp!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce2Comp!$BM$86:$BM$130),MATCH(A26,TNC_Sce2Comp!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce3Recycle!$BJ$86:$BJ$130),MATCH(A26,TNC_Sce3Recycle!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce3Recycle!$BM$86:$BM$130),MATCH(A26,TNC_Sce3Recycle!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce4WTE!$BF$86:$BF$130),MATCH(A26,TNC_Sce4WTE!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce4WTE!$BI$86:$BI$130),MATCH(A26,TNC_Sce4WTE!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[2028,{"$f":"INDEX((TNC_BAUCH4!$DJ$12:$DJ$56),MATCH(A27,TNC_BAUCH4!$A$12:$A$56,0))","v":64.212877093492153},{"$f":"INDEX((TNC_BAUCH4!$DO$12:$DO$56),MATCH(A27,TNC_BAUCH4!$A$12:$A$56,0))","v":1605.3219273373038},null,{"$f":"INDEX((TNC_Sce1LFG!$BH$84:$BH$128),MATCH(A27,TNC_Sce1LFG!$A$84:$A$128,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce1LFG!$BK$84:$BK$128),MATCH(A27,TNC_Sce1LFG!$A$84:$A$128,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce2Comp!$BJ$86:$BJ$130),MATCH(A27,TNC_Sce2Comp!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce2Comp!$BM$86:$BM$130),MATCH(A27,TNC_Sce2Comp!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce3Recycle!$BJ$86:$BJ$130),MATCH(A27,TNC_Sce3Recycle!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce3Recycle!$BM$86:$BM$130),MATCH(A27,TNC_Sce3Recycle!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce4WTE!$BF$86:$BF$130),MATCH(A27,TNC_Sce4WTE!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce4WTE!$BI$86:$BI$130),MATCH(A27,TNC_Sce4WTE!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[2029,{"$f":"INDEX((TNC_BAUCH4!$DJ$12:$DJ$56),MATCH(A28,TNC_BAUCH4!$A$12:$A$56,0))","v":65.906867875516497},{"$f":"INDEX((TNC_BAUCH4!$DO$12:$DO$56),MATCH(A28,TNC_BAUCH4!$A$12:$A$56,0))","v":1647.6716968879125},null,{"$f":"INDEX((TNC_Sce1LFG!$BH$84:$BH$128),MATCH(A28,TNC_Sce1LFG!$A$84:$A$128,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce1LFG!$BK$84:$BK$128),MATCH(A28,TNC_Sce1LFG!$A$84:$A$128,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce2Comp!$BJ$86:$BJ$130),MATCH(A28,TNC_Sce2Comp!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce2Comp!$BM$86:$BM$130),MATCH(A28,TNC_Sce2Comp!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce3Recycle!$BJ$86:$BJ$130),MATCH(A28,TNC_Sce3Recycle!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce3Recycle!$BM$86:$BM$130),MATCH(A28,TNC_Sce3Recycle!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce4WTE!$BF$86:$BF$130),MATCH(A28,TNC_Sce4WTE!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce4WTE!$BI$86:$BI$130),MATCH(A28,TNC_Sce4WTE!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[2030,{"$f":"INDEX((TNC_BAUCH4!$DJ$12:$DJ$56),MATCH(A29,TNC_BAUCH4!$A$12:$A$56,0))","v":67.630585436104298},{"$f":"INDEX((TNC_BAUCH4!$DO$12:$DO$56),MATCH(A29,TNC_BAUCH4!$A$12:$A$56,0))","v":1690.7646359026076},null,{"$f":"INDEX((TNC_Sce1LFG!$BH$84:$BH$128),MATCH(A29,TNC_Sce1LFG!$A$84:$A$128,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce1LFG!$BK$84:$BK$128),MATCH(A29,TNC_Sce1LFG!$A$84:$A$128,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce2Comp!$BJ$86:$BJ$130),MATCH(A29,TNC_Sce2Comp!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce2Comp!$BM$86:$BM$130),MATCH(A29,TNC_Sce2Comp!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce3Recycle!$BJ$86:$BJ$130),MATCH(A29,TNC_Sce3Recycle!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce3Recycle!$BM$86:$BM$130),MATCH(A29,TNC_Sce3Recycle!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce4WTE!$BF$86:$BF$130),MATCH(A29,TNC_Sce4WTE!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce4WTE!$BI$86:$BI$130),MATCH(A29,TNC_Sce4WTE!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[{"$f":"A29+1","v":2031},{"$f":"INDEX((TNC_BAUCH4!$DJ$12:$DJ$56),MATCH(A30,TNC_BAUCH4!$A$12:$A$56,0))","v":69.385119172258555},{"$f":"INDEX((TNC_BAUCH4!$DO$12:$DO$56),MATCH(A30,TNC_BAUCH4!$A$12:$A$56,0))","v":1734.6279793064639},null,{"$f":"INDEX((TNC_Sce1LFG!$BH$84:$BH$128),MATCH(A30,TNC_Sce1LFG!$A$84:$A$128,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce1LFG!$BK$84:$BK$128),MATCH(A30,TNC_Sce1LFG!$A$84:$A$128,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce2Comp!$BJ$86:$BJ$130),MATCH(A30,TNC_Sce2Comp!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce2Comp!$BM$86:$BM$130),MATCH(A30,TNC_Sce2Comp!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce3Recycle!$BJ$86:$BJ$130),MATCH(A30,TNC_Sce3Recycle!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce3Recycle!$BM$86:$BM$130),MATCH(A30,TNC_Sce3Recycle!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce4WTE!$BF$86:$BF$130),MATCH(A30,TNC_Sce4WTE!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce4WTE!$BI$86:$BI$130),MATCH(A30,TNC_Sce4WTE!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[{"$f":"A30+1","v":2032},{"$f":"INDEX((TNC_BAUCH4!$DJ$12:$DJ$56),MATCH(A31,TNC_BAUCH4!$A$12:$A$56,0))","v":71.171229663913323},{"$f":"INDEX((TNC_BAUCH4!$DO$12:$DO$56),MATCH(A31,TNC_BAUCH4!$A$12:$A$56,0))","v":1779.2807415978332},null,{"$f":"INDEX((TNC_Sce1LFG!$BH$84:$BH$128),MATCH(A31,TNC_Sce1LFG!$A$84:$A$128,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce1LFG!$BK$84:$BK$128),MATCH(A31,TNC_Sce1LFG!$A$84:$A$128,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce2Comp!$BJ$86:$BJ$130),MATCH(A31,TNC_Sce2Comp!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce2Comp!$BM$86:$BM$130),MATCH(A31,TNC_Sce2Comp!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce3Recycle!$BJ$86:$BJ$130),MATCH(A31,TNC_Sce3Recycle!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce3Recycle!$BM$86:$BM$130),MATCH(A31,TNC_Sce3Recycle!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce4WTE!$BF$86:$BF$130),MATCH(A31,TNC_Sce4WTE!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce4WTE!$BI$86:$BI$130),MATCH(A31,TNC_Sce4WTE!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[2033,{"$f":"INDEX((TNC_BAUCH4!$DJ$12:$DJ$56),MATCH(A32,TNC_BAUCH4!$A$12:$A$56,0))","v":72.989938931649647},{"$f":"INDEX((TNC_BAUCH4!$DO$12:$DO$56),MATCH(A32,TNC_BAUCH4!$A$12:$A$56,0))","v":1824.7484732912412},null,{"$f":"INDEX((TNC_Sce1LFG!$BH$84:$BH$128),MATCH(A32,TNC_Sce1LFG!$A$84:$A$128,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce1LFG!$BK$84:$BK$128),MATCH(A32,TNC_Sce1LFG!$A$84:$A$128,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce2Comp!$BJ$86:$BJ$130),MATCH(A32,TNC_Sce2Comp!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce2Comp!$BM$86:$BM$130),MATCH(A32,TNC_Sce2Comp!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce3Recycle!$BJ$86:$BJ$130),MATCH(A32,TNC_Sce3Recycle!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce3Recycle!$BM$86:$BM$130),MATCH(A32,TNC_Sce3Recycle!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce4WTE!$BF$86:$BF$130),MATCH(A32,TNC_Sce4WTE!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce4WTE!$BI$86:$BI$130),MATCH(A32,TNC_Sce4WTE!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[2034,{"$f":"INDEX((TNC_BAUCH4!$DJ$12:$DJ$56),MATCH(A33,TNC_BAUCH4!$A$12:$A$56,0))","v":74.842240151932373},{"$f":"INDEX((TNC_BAUCH4!$DO$12:$DO$56),MATCH(A33,TNC_BAUCH4!$A$12:$A$56,0))","v":1871.0560037983093},null,{"$f":"INDEX((TNC_Sce1LFG!$BH$84:$BH$128),MATCH(A33,TNC_Sce1LFG!$A$84:$A$128,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce1LFG!$BK$84:$BK$128),MATCH(A33,TNC_Sce1LFG!$A$84:$A$128,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce2Comp!$BJ$86:$BJ$130),MATCH(A33,TNC_Sce2Comp!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce2Comp!$BM$86:$BM$130),MATCH(A33,TNC_Sce2Comp!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce3Recycle!$BJ$86:$BJ$130),MATCH(A33,TNC_Sce3Recycle!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce3Recycle!$BM$86:$BM$130),MATCH(A33,TNC_Sce3Recycle!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce4WTE!$BF$86:$BF$130),MATCH(A33,TNC_Sce4WTE!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce4WTE!$BI$86:$BI$130),MATCH(A33,TNC_Sce4WTE!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[2035,{"$f":"INDEX((TNC_BAUCH4!$DJ$12:$DJ$56),MATCH(A34,TNC_BAUCH4!$A$12:$A$56,0))","v":76.729103320328363},{"$f":"INDEX((TNC_BAUCH4!$DO$12:$DO$56),MATCH(A34,TNC_BAUCH4!$A$12:$A$56,0))","v":1918.227583008209},null,{"$f":"INDEX((TNC_Sce1LFG!$BH$84:$BH$128),MATCH(A34,TNC_Sce1LFG!$A$84:$A$128,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce1LFG!$BK$84:$BK$128),MATCH(A34,TNC_Sce1LFG!$A$84:$A$128,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce2Comp!$BJ$86:$BJ$130),MATCH(A34,TNC_Sce2Comp!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce2Comp!$BM$86:$BM$130),MATCH(A34,TNC_Sce2Comp!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce3Recycle!$BJ$86:$BJ$130),MATCH(A34,TNC_Sce3Recycle!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce3Recycle!$BM$86:$BM$130),MATCH(A34,TNC_Sce3Recycle!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce4WTE!$BF$86:$BF$130),MATCH(A34,TNC_Sce4WTE!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce4WTE!$BI$86:$BI$130),MATCH(A34,TNC_Sce4WTE!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[2036,{"$f":"INDEX((TNC_BAUCH4!$DJ$12:$DJ$56),MATCH(A35,TNC_BAUCH4!$A$12:$A$56,0))","v":78.651480382104324},{"$f":"INDEX((TNC_BAUCH4!$DO$12:$DO$56),MATCH(A35,TNC_BAUCH4!$A$12:$A$56,0))","v":1966.2870095526082},null,{"$f":"INDEX((TNC_Sce1LFG!$BH$84:$BH$128),MATCH(A35,TNC_Sce1LFG!$A$84:$A$128,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce1LFG!$BK$84:$BK$128),MATCH(A35,TNC_Sce1LFG!$A$84:$A$128,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce2Comp!$BJ$86:$BJ$130),MATCH(A35,TNC_Sce2Comp!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce2Comp!$BM$86:$BM$130),MATCH(A35,TNC_Sce2Comp!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce3Recycle!$BJ$86:$BJ$130),MATCH(A35,TNC_Sce3Recycle!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce3Recycle!$BM$86:$BM$130),MATCH(A35,TNC_Sce3Recycle!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce4WTE!$BF$86:$BF$130),MATCH(A35,TNC_Sce4WTE!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce4WTE!$BI$86:$BI$130),MATCH(A35,TNC_Sce4WTE!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[2037,{"$f":"INDEX((TNC_BAUCH4!$DJ$12:$DJ$56),MATCH(A36,TNC_BAUCH4!$A$12:$A$56,0))","v":80.610309821911216},{"$f":"INDEX((TNC_BAUCH4!$DO$12:$DO$56),MATCH(A36,TNC_BAUCH4!$A$12:$A$56,0))","v":2015.2577455477804},null,{"$f":"INDEX((TNC_Sce1LFG!$BH$84:$BH$128),MATCH(A36,TNC_Sce1LFG!$A$84:$A$128,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce1LFG!$BK$84:$BK$128),MATCH(A36,TNC_Sce1LFG!$A$84:$A$128,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce2Comp!$BJ$86:$BJ$130),MATCH(A36,TNC_Sce2Comp!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce2Comp!$BM$86:$BM$130),MATCH(A36,TNC_Sce2Comp!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce3Recycle!$BJ$86:$BJ$130),MATCH(A36,TNC_Sce3Recycle!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce3Recycle!$BM$86:$BM$130),MATCH(A36,TNC_Sce3Recycle!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce4WTE!$BF$86:$BF$130),MATCH(A36,TNC_Sce4WTE!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce4WTE!$BI$86:$BI$130),MATCH(A36,TNC_Sce4WTE!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[2038,{"$f":"INDEX((TNC_BAUCH4!$DJ$12:$DJ$56),MATCH(A37,TNC_BAUCH4!$A$12:$A$56,0))","v":82.606520735566306},{"$f":"INDEX((TNC_BAUCH4!$DO$12:$DO$56),MATCH(A37,TNC_BAUCH4!$A$12:$A$56,0))","v":2065.1630183891575},null,{"$f":"INDEX((TNC_Sce1LFG!$BH$84:$BH$128),MATCH(A37,TNC_Sce1LFG!$A$84:$A$128,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce1LFG!$BK$84:$BK$128),MATCH(A37,TNC_Sce1LFG!$A$84:$A$128,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce2Comp!$BJ$86:$BJ$130),MATCH(A37,TNC_Sce2Comp!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce2Comp!$BM$86:$BM$130),MATCH(A37,TNC_Sce2Comp!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce3Recycle!$BJ$86:$BJ$130),MATCH(A37,TNC_Sce3Recycle!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce3Recycle!$BM$86:$BM$130),MATCH(A37,TNC_Sce3Recycle!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce4WTE!$BF$86:$BF$130),MATCH(A37,TNC_Sce4WTE!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce4WTE!$BI$86:$BI$130),MATCH(A37,TNC_Sce4WTE!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[2039,{"$f":"INDEX((TNC_BAUCH4!$DJ$12:$DJ$56),MATCH(A38,TNC_BAUCH4!$A$12:$A$56,0))","v":84.641036423504261},{"$f":"INDEX((TNC_BAUCH4!$DO$12:$DO$56),MATCH(A38,TNC_BAUCH4!$A$12:$A$56,0))","v":2116.0259105876066},null,{"$f":"INDEX((TNC_Sce1LFG!$BH$84:$BH$128),MATCH(A38,TNC_Sce1LFG!$A$84:$A$128,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce1LFG!$BK$84:$BK$128),MATCH(A38,TNC_Sce1LFG!$A$84:$A$128,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce2Comp!$BJ$86:$BJ$130),MATCH(A38,TNC_Sce2Comp!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce2Comp!$BM$86:$BM$130),MATCH(A38,TNC_Sce2Comp!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce3Recycle!$BJ$86:$BJ$130),MATCH(A38,TNC_Sce3Recycle!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce3Recycle!$BM$86:$BM$130),MATCH(A38,TNC_Sce3Recycle!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce4WTE!$BF$86:$BF$130),MATCH(A38,TNC_Sce4WTE!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce4WTE!$BI$86:$BI$130),MATCH(A38,TNC_Sce4WTE!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[2040,{"$f":"INDEX((TNC_BAUCH4!$DJ$12:$DJ$56),MATCH(A39,TNC_BAUCH4!$A$12:$A$56,0))","v":86.714777552832174},{"$f":"INDEX((TNC_BAUCH4!$DO$12:$DO$56),MATCH(A39,TNC_BAUCH4!$A$12:$A$56,0))","v":2167.8694388208041},null,{"$f":"INDEX((TNC_Sce1LFG!$BH$84:$BH$128),MATCH(A39,TNC_Sce1LFG!$A$84:$A$128,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce1LFG!$BK$84:$BK$128),MATCH(A39,TNC_Sce1LFG!$A$84:$A$128,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce2Comp!$BJ$86:$BJ$130),MATCH(A39,TNC_Sce2Comp!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce2Comp!$BM$86:$BM$130),MATCH(A39,TNC_Sce2Comp!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce3Recycle!$BJ$86:$BJ$130),MATCH(A39,TNC_Sce3Recycle!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce3Recycle!$BM$86:$BM$130),MATCH(A39,TNC_Sce3Recycle!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce4WTE!$BF$86:$BF$130),MATCH(A39,TNC_Sce4WTE!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce4WTE!$BI$86:$BI$130),MATCH(A39,TNC_Sce4WTE!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[2041,{"$f":"INDEX((TNC_BAUCH4!$DJ$12:$DJ$56),MATCH(A40,TNC_BAUCH4!$A$12:$A$56,0))","v":88.828664936707952},{"$f":"INDEX((TNC_BAUCH4!$DO$12:$DO$56),MATCH(A40,TNC_BAUCH4!$A$12:$A$56,0))","v":2220.7166234176989},null,{"$f":"INDEX((TNC_Sce1LFG!$BH$84:$BH$128),MATCH(A40,TNC_Sce1LFG!$A$84:$A$128,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce1LFG!$BK$84:$BK$128),MATCH(A40,TNC_Sce1LFG!$A$84:$A$128,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce2Comp!$BJ$86:$BJ$130),MATCH(A40,TNC_Sce2Comp!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce2Comp!$BM$86:$BM$130),MATCH(A40,TNC_Sce2Comp!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce3Recycle!$BJ$86:$BJ$130),MATCH(A40,TNC_Sce3Recycle!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce3Recycle!$BM$86:$BM$130),MATCH(A40,TNC_Sce3Recycle!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce4WTE!$BF$86:$BF$130),MATCH(A40,TNC_Sce4WTE!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce4WTE!$BI$86:$BI$130),MATCH(A40,TNC_Sce4WTE!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[2042,{"$f":"INDEX((TNC_BAUCH4!$DJ$12:$DJ$56),MATCH(A41,TNC_BAUCH4!$A$12:$A$56,0))","v":90.983621978293002},{"$f":"INDEX((TNC_BAUCH4!$DO$12:$DO$56),MATCH(A41,TNC_BAUCH4!$A$12:$A$56,0))","v":2274.5905494573249},null,{"$f":"INDEX((TNC_Sce1LFG!$BH$84:$BH$128),MATCH(A41,TNC_Sce1LFG!$A$84:$A$128,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce1LFG!$BK$84:$BK$128),MATCH(A41,TNC_Sce1LFG!$A$84:$A$128,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce2Comp!$BJ$86:$BJ$130),MATCH(A41,TNC_Sce2Comp!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce2Comp!$BM$86:$BM$130),MATCH(A41,TNC_Sce2Comp!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce3Recycle!$BJ$86:$BJ$130),MATCH(A41,TNC_Sce3Recycle!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce3Recycle!$BM$86:$BM$130),MATCH(A41,TNC_Sce3Recycle!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce4WTE!$BF$86:$BF$130),MATCH(A41,TNC_Sce4WTE!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce4WTE!$BI$86:$BI$130),MATCH(A41,TNC_Sce4WTE!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[2043,{"$f":"INDEX((TNC_BAUCH4!$DJ$12:$DJ$56),MATCH(A42,TNC_BAUCH4!$A$12:$A$56,0))","v":93.180576823300044},{"$f":"INDEX((TNC_BAUCH4!$DO$12:$DO$56),MATCH(A42,TNC_BAUCH4!$A$12:$A$56,0))","v":2329.5144205825009},null,{"$f":"INDEX((TNC_Sce1LFG!$BH$84:$BH$128),MATCH(A42,TNC_Sce1LFG!$A$84:$A$128,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce1LFG!$BK$84:$BK$128),MATCH(A42,TNC_Sce1LFG!$A$84:$A$128,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce2Comp!$BJ$86:$BJ$130),MATCH(A42,TNC_Sce2Comp!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce2Comp!$BM$86:$BM$130),MATCH(A42,TNC_Sce2Comp!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce3Recycle!$BJ$86:$BJ$130),MATCH(A42,TNC_Sce3Recycle!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce3Recycle!$BM$86:$BM$130),MATCH(A42,TNC_Sce3Recycle!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce4WTE!$BF$86:$BF$130),MATCH(A42,TNC_Sce4WTE!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce4WTE!$BI$86:$BI$130),MATCH(A42,TNC_Sce4WTE!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[2044,{"$f":"INDEX((TNC_BAUCH4!$DJ$12:$DJ$56),MATCH(A43,TNC_BAUCH4!$A$12:$A$56,0))","v":95.420464261091382},{"$f":"INDEX((TNC_BAUCH4!$DO$12:$DO$56),MATCH(A43,TNC_BAUCH4!$A$12:$A$56,0))","v":2385.5116065272846},null,{"$f":"INDEX((TNC_Sce1LFG!$BH$84:$BH$128),MATCH(A43,TNC_Sce1LFG!$A$84:$A$128,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce1LFG!$BK$84:$BK$128),MATCH(A43,TNC_Sce1LFG!$A$84:$A$128,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce2Comp!$BJ$86:$BJ$130),MATCH(A43,TNC_Sce2Comp!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce2Comp!$BM$86:$BM$130),MATCH(A43,TNC_Sce2Comp!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce3Recycle!$BJ$86:$BJ$130),MATCH(A43,TNC_Sce3Recycle!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce3Recycle!$BM$86:$BM$130),MATCH(A43,TNC_Sce3Recycle!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce4WTE!$BF$86:$BF$130),MATCH(A43,TNC_Sce4WTE!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce4WTE!$BI$86:$BI$130),MATCH(A43,TNC_Sce4WTE!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[2045,{"$f":"INDEX((TNC_BAUCH4!$DJ$12:$DJ$56),MATCH(A44,TNC_BAUCH4!$A$12:$A$56,0))","v":97.704227409957326},{"$f":"INDEX((TNC_BAUCH4!$DO$12:$DO$56),MATCH(A44,TNC_BAUCH4!$A$12:$A$56,0))","v":2442.6056852489332},null,{"$f":"INDEX((TNC_Sce1LFG!$BH$84:$BH$128),MATCH(A44,TNC_Sce1LFG!$A$84:$A$128,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce1LFG!$BK$84:$BK$128),MATCH(A44,TNC_Sce1LFG!$A$84:$A$128,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce2Comp!$BJ$86:$BJ$130),MATCH(A44,TNC_Sce2Comp!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce2Comp!$BM$86:$BM$130),MATCH(A44,TNC_Sce2Comp!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce3Recycle!$BJ$86:$BJ$130),MATCH(A44,TNC_Sce3Recycle!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce3Recycle!$BM$86:$BM$130),MATCH(A44,TNC_Sce3Recycle!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce4WTE!$BF$86:$BF$130),MATCH(A44,TNC_Sce4WTE!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce4WTE!$BI$86:$BI$130),MATCH(A44,TNC_Sce4WTE!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[2046,{"$f":"INDEX((TNC_BAUCH4!$DJ$12:$DJ$56),MATCH(A45,TNC_BAUCH4!$A$12:$A$56,0))","v":100.03281921794849},{"$f":"INDEX((TNC_BAUCH4!$DO$12:$DO$56),MATCH(A45,TNC_BAUCH4!$A$12:$A$56,0))","v":2500.8204804487123},null,{"$f":"INDEX((TNC_Sce1LFG!$BH$84:$BH$128),MATCH(A45,TNC_Sce1LFG!$A$84:$A$128,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce1LFG!$BK$84:$BK$128),MATCH(A45,TNC_Sce1LFG!$A$84:$A$128,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce2Comp!$BJ$86:$BJ$130),MATCH(A45,TNC_Sce2Comp!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce2Comp!$BM$86:$BM$130),MATCH(A45,TNC_Sce2Comp!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce3Recycle!$BJ$86:$BJ$130),MATCH(A45,TNC_Sce3Recycle!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce3Recycle!$BM$86:$BM$130),MATCH(A45,TNC_Sce3Recycle!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce4WTE!$BF$86:$BF$130),MATCH(A45,TNC_Sce4WTE!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce4WTE!$BI$86:$BI$130),MATCH(A45,TNC_Sce4WTE!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[2047,{"$f":"INDEX((TNC_BAUCH4!$DJ$12:$DJ$56),MATCH(A46,TNC_BAUCH4!$A$12:$A$56,0))","v":102.40720380664183},{"$f":"INDEX((TNC_BAUCH4!$DO$12:$DO$56),MATCH(A46,TNC_BAUCH4!$A$12:$A$56,0))","v":2560.1800951660457},null,{"$f":"INDEX((TNC_Sce1LFG!$BH$84:$BH$128),MATCH(A46,TNC_Sce1LFG!$A$84:$A$128,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce1LFG!$BK$84:$BK$128),MATCH(A46,TNC_Sce1LFG!$A$84:$A$128,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce2Comp!$BJ$86:$BJ$130),MATCH(A46,TNC_Sce2Comp!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce2Comp!$BM$86:$BM$130),MATCH(A46,TNC_Sce2Comp!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce3Recycle!$BJ$86:$BJ$130),MATCH(A46,TNC_Sce3Recycle!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce3Recycle!$BM$86:$BM$130),MATCH(A46,TNC_Sce3Recycle!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce4WTE!$BF$86:$BF$130),MATCH(A46,TNC_Sce4WTE!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce4WTE!$BI$86:$BI$130),MATCH(A46,TNC_Sce4WTE!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[2048,{"$f":"INDEX((TNC_BAUCH4!$DJ$12:$DJ$56),MATCH(A47,TNC_BAUCH4!$A$12:$A$56,0))","v":104.82835768157628},{"$f":"INDEX((TNC_BAUCH4!$DO$12:$DO$56),MATCH(A47,TNC_BAUCH4!$A$12:$A$56,0))","v":2620.7089420394068},null,{"$f":"INDEX((TNC_Sce1LFG!$BH$84:$BH$128),MATCH(A47,TNC_Sce1LFG!$A$84:$A$128,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce1LFG!$BK$84:$BK$128),MATCH(A47,TNC_Sce1LFG!$A$84:$A$128,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce2Comp!$BJ$86:$BJ$130),MATCH(A47,TNC_Sce2Comp!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce2Comp!$BM$86:$BM$130),MATCH(A47,TNC_Sce2Comp!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce3Recycle!$BJ$86:$BJ$130),MATCH(A47,TNC_Sce3Recycle!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce3Recycle!$BM$86:$BM$130),MATCH(A47,TNC_Sce3Recycle!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce4WTE!$BF$86:$BF$130),MATCH(A47,TNC_Sce4WTE!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce4WTE!$BI$86:$BI$130),MATCH(A47,TNC_Sce4WTE!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[2049,{"$f":"INDEX((TNC_BAUCH4!$DJ$12:$DJ$56),MATCH(A48,TNC_BAUCH4!$A$12:$A$56,0))","v":107.29727082983453},{"$f":"INDEX((TNC_BAUCH4!$DO$12:$DO$56),MATCH(A48,TNC_BAUCH4!$A$12:$A$56,0))","v":2682.4317707458631},null,{"$f":"INDEX((TNC_Sce1LFG!$BH$84:$BH$128),MATCH(A48,TNC_Sce1LFG!$A$84:$A$128,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce1LFG!$BK$84:$BK$128),MATCH(A48,TNC_Sce1LFG!$A$84:$A$128,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce2Comp!$BJ$86:$BJ$130),MATCH(A48,TNC_Sce2Comp!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce2Comp!$BM$86:$BM$130),MATCH(A48,TNC_Sce2Comp!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce3Recycle!$BJ$86:$BJ$130),MATCH(A48,TNC_Sce3Recycle!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce3Recycle!$BM$86:$BM$130),MATCH(A48,TNC_Sce3Recycle!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce4WTE!$BF$86:$BF$130),MATCH(A48,TNC_Sce4WTE!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce4WTE!$BI$86:$BI$130),MATCH(A48,TNC_Sce4WTE!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[2050,{"$f":"INDEX((TNC_BAUCH4!$DJ$12:$DJ$56),MATCH(A49,TNC_BAUCH4!$A$12:$A$56,0))","v":109.81494772237539},{"$f":"INDEX((TNC_BAUCH4!$DO$12:$DO$56),MATCH(A49,TNC_BAUCH4!$A$12:$A$56,0))","v":2745.373693059385},null,{"$f":"INDEX((TNC_Sce1LFG!$BH$84:$BH$128),MATCH(A49,TNC_Sce1LFG!$A$84:$A$128,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce1LFG!$BK$84:$BK$128),MATCH(A49,TNC_Sce1LFG!$A$84:$A$128,0))","v":{"$error":"#N/A"}},{"$f":"C49-F49","v":{"$error":"#N/A"}},null,{"$f":"INDEX((TNC_Sce2Comp!$BJ$86:$BJ$130),MATCH(A49,TNC_Sce2Comp!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce2Comp!$BM$86:$BM$130),MATCH(A49,TNC_Sce2Comp!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce3Recycle!$BJ$86:$BJ$130),MATCH(A49,TNC_Sce3Recycle!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce3Recycle!$BM$86:$BM$130),MATCH(A49,TNC_Sce3Recycle!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"INDEX((TNC_Sce4WTE!$BF$86:$BF$130),MATCH(A49,TNC_Sce4WTE!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$f":"INDEX((TNC_Sce4WTE!$BI$86:$BI$130),MATCH(A49,TNC_Sce4WTE!$A$86:$A$130,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[]
[]
[null,"w/out industrial waste",null,null,"Scenario 1",null,null,null,"Scenario 2",null,null,null,"Scenario 3",null,null,null,"Scenario 4"]
[null,"BAU",null,null,"Enhanced LFG Capture",null,null,null,"Composting",null,null,null,"Recycling",null,null,null,"WTE"]
["Year","Gg C","Gg CO2e",null,"Gg C","GgCO2e",null,null,"Gg C","GgCO2e","Change",null,"Gg C","GgCO2e",null,null,"Gg C","GgCO2e"]
[2006,37.976605409307155,949.41513523267884,null,37.976605409307155,949.41513523267884,949.41513523267918,{"$f":"F55-G55","v":0},37.976605409307155,949.41513523267884,0,null,37.976605409307155,949.41513523267884,0,null,37.976605409307155,949.41513523267884,0]
[2007,42.828546971012379,1070.7136742753096,null,42.828546971012379,1070.7136742753096,1070.7136742753096,{"$f":"F56-G56","v":0},42.828546971012379,1070.7136742753096,0,null,42.828546971012379,1070.7136742753096,0,null,42.828546971012379,1070.7136742753096,0]
[2008,46.520064249728463,1163.0016062432117,null,46.520064249728463,1163.0016062432117,1163.0016062432117,0,46.520064249728463,1163.0016062432117,0,null,46.520064249728463,1163.0016062432117,0,null,46.520064249728463,1163.0016062432117,0]
[2009,37.859955233792981,946.4988808448245,null,37.859955233792981,946.4988808448245,946.4988808448245,0,37.859955233792981,946.4988808448245,0,null,37.859955233792981,946.4988808448245,0,null,37.859955233792981,946.4988808448245,0]
[2010,43.945438531091931,1098.6359632772983,null,43.945438531091931,1098.6359632772983,1098.6359632772985,0,43.945438531091931,1098.6359632772983,0,null,43.945438531091931,1098.6359632772983,0,null,43.945438531091931,1098.6359632772983,0]
[2011,45.748920315335539,1143.7230078833884,null,45.748920315335539,1143.7230078833884,1143.7230078833888,0,45.748920315335539,1143.7230078833884,0,null,45.748920315335539,1143.7230078833884,0,null,45.748920315335539,1143.7230078833884,0]
[2012,44.262792166829165,1106.5698041707292,null,44.262792166829165,1106.5698041707292,1106.5698041707292,0,44.262792166829165,1106.5698041707292,0,null,44.262792166829165,1106.5698041707292,0,null,44.262792166829165,1106.5698041707292,0]
[2013,43.729821259806172,1093.2455314951544,null,43.729821259806172,1093.2455314951544,1093.2455314951546,0,43.729821259806172,1093.2455314951544,0,null,43.729821259806172,1093.2455314951544,0,null,43.729821259806172,1093.2455314951544,0]
[2014,45.329221960672264,1133.2305490168067,null,45.329221960672264,1133.2305490168067,1133.2305490168067,0,45.329221960672264,1133.2305490168067,0,null,45.329221960672264,1133.2305490168067,0,null,45.329221960672264,1133.2305490168067,0]
[2015,45.528024105775103,1138.2006026443776,null,45.528024105775103,1138.2006026443776,1138.2006026443776,0,45.528024105775103,1138.2006026443776,0,null,45.528024105775103,1138.2006026443776,0,null,45.528024105775103,1138.2006026443776,0]
[2016,45.749163260449528,1143.7290815112383,null,45.749163260449528,1143.7290815112383,1143.7290815112383,0,45.749163260449528,1143.7290815112383,0,null,45.749163260449528,1143.7290815112383,0,null,45.749163260449528,1143.7290815112383,0]
[2017,47.182703996801969,1179.5675999200491,null,46.035030127198993,1150.8757531799749,1179.5675999200491,-28.691846740074197,47.182703996801969,1179.5675999200491,0,null,47.182703996801969,1179.5675999200491,0,null,47.182703996801969,1179.5675999200491,0]
[2018,48.632954268500434,1215.8238567125109,null,46.337606529294476,1158.440163232362,1215.8238567125109,-57.38369348014885,48.383429299199683,1209.585732479992,6.238124232518885,null,48.627691269681939,1215.6922817420484,0.13157497046245226,null,48.632954268500434,1215.8238567125109,0]
[2019,50.099613709211958,1252.4903427302991,null,46.656592100403017,1166.4148025100753,1252.4903427302991,-86.075540220223729,49.386857563170786,1234.6714390792697,17.818903651029359,null,50.083970004049682,1252.099250101242,0.3910926290570842,null,50.099613709211958,1252.4903427302991,0]
[2020,51.583220528735147,1289.5805132183787,null,46.992525050323231,1174.8131262580807,1289.5805132183787,-114.76738696029793,50.221371128366179,1255.5342782091545,34.046235009224119,null,51.552207562809109,1288.8051890702277,0.77532414815095763,null,45.390773959850925,1134.769348996273,154.81116422210562]
[2021,53.084795816435026,1327.1198954108756,null,47.346426468420134,1183.6606617105033,1327.1198954108756,-143.45923370037235,50.909794696277167,1272.7448674069292,54.375028003946454,null,53.033538972867909,1325.8384743216977,1.2814210891779112,null,41.834735563672737,1045.8683890918185,281.25150631905717]
[2022,54.605617850434193,1365.1404462608548,null,47.719574632816318,1192.989365820408,1365.1404462608548,-172.15108044044678,51.47057181463169,1286.7642953657923,78.376150895062437,null,54.529342090368409,1363.2335522592102,1.9068940016445595,null,39.197348853459062,979.93372133647654,385.20672492437825]
[2023,56.147081593492992,1403.6770398373249,null,48.113364506272134,1202.8341126568034,1403.6770398373249,-200.84292718052143,51.918653408328275,1297.9663352082068,105.71070462911803,null,56.041097890422428,1401.0274472605606,2.6495925767642348,null,37.300717792566104,932.51794481415254,471.15909502317231]
[2024,57.710613637581126,1442.7653409395282,null,48.529222680757293,1213.2305670189323,1442.7653409395289,-229.53477392059654,52.266177652667984,1306.6544413166996,136.11089962282858,null,57.570306147453216,1439.2576536863305,3.5076872531976733,null,36.007951739964952,900.19879349912378,542.56654744040441]
[2025,59.297622920683729,1482.4405730170931,null,48.96855809425692,1224.2139523564231,1482.4405730170931,-258.22662066067005,52.522996783107665,1313.0749195776916,169.36565343940151,null,59.118436833508646,1477.9609208377162,4.4796521793768989,null,35.212430128615502,880.31075321538754,602.12981980170559]
[2026,60.909474243668292,1522.7368560917073,null,49.432735547638501,1235.8183886909626,1522.7368560917078,-286.91846740074516,52.697090166715192,1317.4272541678797,205.30960192382759,null,60.686904265932036,1517.1726066483009,5.5642494434064247,null,34.830172582346243,870.75431455865612,651.98254153305118]
[2027,62.547476075161377,1563.6869018790344,null,49.923063509528603,1248.076587738215,1563.6869018790348,-315.61031414081981,52.794891733234728,1319.8722933308682,243.81460854816623,null,62.277055495656931,1556.9263873914233,6.7605144876110899,null,34.794358455781321,869.85896139453303,693.82794048450137]
[2028,64.212877093492153,1605.3219273373038,null,50.440790658256397,1261.01976645641,1605.3219273373038,-344.30216088089378,52.517382521065976,1312.9345630266494,292.38736431065445,null,63.890167388272751,1597.2541847068187,8.0677426304850997,null,35.051344366993085,876.28360917482712,729.03831816247668]
[2029,65.906867875516468,1647.6716968879118,null,50.987107570677743,1274.6776892669436,1647.6716968879125,-372.99400762096889,52.222557170756438,1305.5639292689109,342.10776761900092,null,65.527448810553864,1638.1862202638465,9.4854766240653134,null,35.557734118100832,888.94335295252085,758.72834393539097]
[2030,67.630585436104269,1690.7646359026066,null,51.563151261662561,1289.078781541564,1690.7646359026076,-401.68585436104354,51.903000571729443,1297.5750142932361,393.18962160937053,null,67.190045628916067,1679.7511407229017,11.013495179704933,null,36.278194765162574,906.95486912906438,783.80976677354226]
[2031,69.385119172258527,1734.6279793064632,null,52.029203425383542,1300.7300856345885,1734.6279793064639,-433.89789367187541,51.553090898384262,1288.8272724596065,445.80070684685666,null,68.879047076266176,1721.9761769066545,12.65180239980873,null,37.183807197345345,929.59517993363363,805.03279937282957]
[2032,71.171229663913323,1779.2807415978332,null,52.526832344605047,1313.1708086151261,1779.2807415978332,-466.10993298270705,51.33275368472183,1283.3188421180457,495.96189947978746,null,70.598677149203212,1764.9669287300803,14.313812867752858,null,38.250516333871246,956.26290834678116,823.01783325105202]
[2033,72.989938931649618,1824.7484732912405,null,53.05706003990808,1326.4265009977021,1824.7484732912412,-498.32197229353915,51.214778376116548,1280.3694594029137,544.37901388832688,null,72.349844953245508,1808.7461238311378,16.002349460102778,null,39.458736846900663,986.46842117251663,838.28005211872392]
[2034,74.842240151932373,1871.0560037983093,null,53.620879687757558,1340.521992193939,1871.0560037983093,-530.53401160437033,51.177767907029242,1279.4441976757309,591.6118061225784,null,74.133433454378263,1853.3358363594566,17.720167438852741,null,40.792289697514832,1019.8072424378709,851.24876136043849]
[2035,76.729103320328363,1918.227583008209,null,54.219261283720272,1355.4815320930068,1918.227583008209,-562.7460509152022,51.20467979724922,1280.1169949312305,638.1105880769785,null,75.950304833063825,1898.7576208265957,19.469962181613255,null,42.237793963013921,1055.944849075348,862.28273393286099]
[2036,78.651480382104324,1966.2870095526082,null,54.853156773062956,1371.3289193265739,1966.2870095526082,-594.9580902260343,51.281775506192112,1282.0443876548029,684.24262189780529,null,77.801305323453704,1945.0326330863427,21.254376466265512,null,43.784179850314345,1094.6044962578587,871.68251329474947]
[2037,80.610309821911216,2015.2577455477804,null,55.523504640436556,1388.087616010914,2015.2577455477804,-627.1701295368664,51.397854787031569,1284.9463696757891,730.31137587199123,null,79.687269528230786,1992.1817382057698,23.076007342010598,null,45.422295338147627,1135.5573834536906,879.70036209408977]
[2038,82.606520735566306,2065.1630183891575,null,56.231233981658384,1405.7808495414597,2065.1630183891575,-659.38216884769781,51.54369064512678,1288.5922661281695,776.570752260988,null,81.609024230900275,2040.2256057725069,24.93741261665059,null,47.144586039829981,1178.6146509957496,886.54836739340794]
[2039,84.641036423504261,2116.0259105876066,null,56.977268097163048,1424.4317024290763,2116.0259105876066,-691.59420815853036,51.711606832819179,1292.7901708204795,823.23573976712714,null,83.567391743986775,2089.1847935996693,26.841116987937312,null,48.944832973110714,1223.6208243277679,892.40508625983875]
[2040,86.714777552832174,2167.8694388208041,null,57.762527654057692,1444.0631913514424,2167.8694388208041,-723.80624746936178,51.895157694441572,1297.3789423610392,870.49049645976493,null,85.563192839031927,2139.0798209757982,28.789617845005978,null,50.817936593992819,1270.4484148498204,897.4210239709837]
[2041,88.828664936707952,2220.7166234176989,null,58.196292641692146,1454.9073160423036,2220.7166234176989,-765.80930737539529,52.088882359176587,1302.2220589794147,918.49456443828421,null,87.597249306140156,2189.9312326535037,30.785390764195199,null,52.759738127128237,1318.993453178206,901.7231702394929]
[2042,90.983621978293002,2274.5905494573249,null,58.671127287035887,1466.7781821758972,2274.5905494573249,-807.81236728142767,52.288113612884153,1307.2028403221038,967.38770913522103,null,89.670386189415524,2241.7596547353883,32.830894721936602,null,54.766871200684029,1369.1717800171007,905.4187694402242]
[2043,93.180576823300044,2329.5144205825009,null,59.187959735801591,1479.6989933950397,2329.5144205825009,-849.81542718746118,52.488827506538847,1312.2206876634712,1017.2937329190297,null,91.783433741461579,2294.5858435365394,34.928577045961447,null,56.83663827096391,1420.9159567740978,908.59846380840304]
[2044,95.420464261091382,2385.5116065272846,null,59.747724777351621,1493.6931194337906,2385.5116065272846,-891.81848709349401,52.687523715988014,1317.1880928997005,1068.3235136275841,null,93.937229136107533,2348.4307284026881,37.080878124596438,null,58.96690744173933,1474.1726860434833,911.3389204838013]
[2045,97.704227409957326,2442.6056852489332,null,60.351365529976242,1508.7841382494059,2442.6056852489332,-933.8215469995273,52.88112942018973,1322.0282355047432,1120.5774497441901,null,96.132617974247665,2403.3154493561915,39.290235892741748,null,61.156026142911763,1528.900653572794,913.70503167613924]
[2046,100.03281921794849,2500.8204804487123,null,60.999834941726064,1524.9958735431517,2500.8204804487123,-975.82460690556059,53.066921394433017,1326.6730348608255,1174.1474455878868,null,98.3704556134754,2459.2613903368851,41.559090111827118,null,63.402748801454699,1585.0687200363675,915.75176041234477]
[2047,102.40720380664183,2560.1800951660457,null,61.694097134178087,1542.3524283544521,2560.1800951660457,-1017.8276668115936,53.242462379456292,1331.0615594864073,1229.1185356796384,null,100.65160834824337,2516.2902087060843,43.889886459961417,null,65.706176163259641,1642.6544040814911,917.52569108455464]
[2048,104.82835768157628,2620.7089420394068,null,62.435128612871225,1560.8782153217805,2620.7089420394068,-1059.8307267176262,53.405548761991291,1335.1387190497824,1285.5702229896244,null,102.97695446367791,2574.423861591948,46.285080447458768,null,68.065704342425278,1701.642608560632,919.06633347877482]
[2049,107.29727082983453,2682.4317707458631,null,63.22391936488814,1580.5979841222036,2682.4317707458631,-1101.8337866236595,53.554167306192049,1338.8541826548012,1343.5775880910619,null,105.34738518295748,2633.6846295739369,48.74714117192616,null,70.480982009965999,1762.02455024915,920.40722049671308]
[2050,109.81494772237539,2745.373693059385,null,64.061473861187693,1601.5368465296924,2745.373693059385,-1143.8368465296926,53.686459189985975,1342.1614797496493,1403.2122133097357,null,107.76380552532737,2694.0951381331843,51.278554926200741,null,72.951874405423553,1823.7968601355888,921.57683292379625]

{"sheet":"Calculation","index":46,"n_rows":54,"n_cols":12,"rows_kept":54,"cut":false,"hidden":true,"merged":[]}
[]
["BAU",null,"Food ",null,null,null,"Garden"]
[null,"Year","SWD Gg","Factor","Gg CH4",null,"SWD Gg","Factor","Gg CH4"]
[null,2000,{"$f":"'6. TNC Assumptions'!D240","v":29.904990459750007},{"$f":"C4*'5. TNC Parameters'!C9*'5. TNC Parameters'!C27*'5. TNC Parameters'!C22","v":3.8779296378680823},0,null,{"$f":"'6. TNC Assumptions'!F240","v":99.683301532500025},{"$f":"G4*'5. TNC Parameters'!C10*'5. TNC Parameters'!C22*'5. TNC Parameters'!C27","v":40.003905738007582},0,null,null,{"$f":"INT(131/27)","v":4}]
[null,2001,{"$f":"'6. TNC Assumptions'!D241","v":40.483230837720001},{"$f":"(C5*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*'5. TNC Parameters'!$C$23)+($D4*'5. TNC Parameters'!$G$9)","v":8.1375599519787993},{"$f":"$D4*(1-'5. TNC Parameters'!$G$9)*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":0.85231710965958618},null,{"$f":"'6. TNC Assumptions'!F241","v":134.9441027924},{"$f":"(G5*'5. TNC Parameters'!C10*'5. TNC Parameters'!C23*'5. TNC Parameters'!C27)+(H4*'5. TNC Parameters'!G10)","v":90.879823155785658}]
[null,2002,{"$f":"'6. TNC Assumptions'!D242","v":54.586830322499999},{"$f":"(C6*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*'5. TNC Parameters'!$C$24)+($D5*'5. TNC Parameters'!$G$9)","v":13.233392882584454},{"$f":"$D5*(1-'5. TNC Parameters'!$G$9)*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":1.7885269269003969},null,{"$f":"'6. TNC Assumptions'!F242","v":181.95610107499999}]
[null,2003,{"$f":"'6. TNC Assumptions'!D243","v":55.867108239000004},{"$f":"(C7*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*'5. TNC Parameters'!$C$24)+($D6*'5. TNC Parameters'!$G$9)","v":16.831671450319213},{"$f":"$D6*(1-'5. TNC Parameters'!$G$9)*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":2.9085229042151601},null,{"$f":"'6. TNC Assumptions'!F243","v":186.22369413000001}]
[null,2004,{"$f":"'6. TNC Assumptions'!D244","v":57.180621595499993},{"$f":"(C8*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*'5. TNC Parameters'!$C$24)+($D7*'5. TNC Parameters'!$G$9)","v":19.430845358793484},{"$f":"$D7*(1-'5. TNC Parameters'!$G$9)*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":3.6993764459229874},null,{"$f":"'6. TNC Assumptions'!F244","v":190.60207198499998}]
[null,2005,{"$f":"'6. TNC Assumptions'!D245","v":58.526479286999994},{"$f":"(C9*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*'5. TNC Parameters'!$C$24)+($D8*'5. TNC Parameters'!$G$9)","v":21.364908453815335},{"$f":"$D8*(1-'5. TNC Parameters'!$G$9)*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":4.2706401355837649},null,{"$f":"'6. TNC Assumptions'!F245","v":195.08826428999998}]
[null,2006,{"$f":"'6. TNC Assumptions'!D246","v":61.056597101999998},{"$f":"(C10*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*'5. TNC Parameters'!$C$24)+($D9*'5. TNC Parameters'!$G$9)","v":23.021891505343714},{"$f":"$D9*(1-'5. TNC Parameters'!$G$9)*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":4.6957213570044125},null,{"$f":"'6. TNC Assumptions'!F246","v":203.52199034}]
[null,2007,{"$f":"'6. TNC Assumptions'!D247","v":59.162898941999998},{"$f":"(C11*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*'5. TNC Parameters'!$C$24)+($D10*'5. TNC Parameters'!$G$9)","v":23.862748472924494},{"$f":"$D10*(1-'5. TNC Parameters'!$G$9)*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.059904087769481},null,{"$f":"'6. TNC Assumptions'!F247","v":197.20966314}]
[null,2008,{"$f":"'6. TNC Assumptions'!D248","v":59.923617104999998},{"$f":"(C12*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*'5. TNC Parameters'!$C$24)+($D11*'5. TNC Parameters'!$G$9)","v":24.534794092370127},{"$f":"$D11*(1-'5. TNC Parameters'!$G$9)*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.2447132120112432},null,{"$f":"'6. TNC Assumptions'!F248","v":199.74539035000001}]
[null,2009,{"$f":"'6. TNC Assumptions'!D249","v":62.391682431},{"$f":"(C13*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*'5. TNC Parameters'!$C$24)+($D12*'5. TNC Parameters'!$G$9)","v":25.336979051889976},{"$f":"$D12*(1-'5. TNC Parameters'!$G$9)*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.3924198579317677},null,{"$f":"'6. TNC Assumptions'!F249","v":207.97227477000001}]
[null,2010,{"$f":"'6. TNC Assumptions'!D250","v":64.153748977500001},{"$f":"(C14*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*'5. TNC Parameters'!$C$24)+($D13*'5. TNC Parameters'!$G$9)","v":26.125794193760669},{"$f":"$D13*(1-'5. TNC Parameters'!$G$9)*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.5687293916153715},null,{"$f":"'6. TNC Assumptions'!F250","v":213.845829925}]
[null,2011,{"$f":"'6. TNC Assumptions'!D251","v":62.174060999999995},{"$f":"(C15*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*'5. TNC Parameters'!$C$24)+($D14*'5. TNC Parameters'!$G$9)","v":26.372447259179289},{"$f":"$D14*(1-'5. TNC Parameters'!$G$9)*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.7421004180542514},null,{"$f":"'6. TNC Assumptions'!F251","v":207.24687}]
[null,2012,{"$f":"'6. TNC Assumptions'!D252","v":58.180867482000004},{"$f":"(C16*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*'5. TNC Parameters'!$C$24)+($D15*'5. TNC Parameters'!$G$9)","v":25.968753677030531},{"$f":"$D15*(1-'5. TNC Parameters'!$G$9)*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.7963114655558385},null,{"$f":"'6. TNC Assumptions'!F252","v":193.93622494000002}]
[null,2013,{"$f":"'6. TNC Assumptions'!D253","v":64.456379938500007},{"$f":"(C17*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*'5. TNC Parameters'!$C$24)+($D16*'5. TNC Parameters'!$G$9)","v":26.592410301511535},{"$f":"$D16*(1-'5. TNC Parameters'!$G$9)*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.7075850111701643},null,{"$f":"'6. TNC Assumptions'!F253","v":214.85459979500001}]
[null,2014,{"$f":"'6. TNC Assumptions'!D254","v":62.520861037500005},{"$f":"(C18*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*'5. TNC Parameters'!$C$24)+($D17*'5. TNC Parameters'!$G$9)","v":26.73464839535157},{"$f":"$D17*(1-'5. TNC Parameters'!$G$9)*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.8446564026691421},null,{"$f":"'6. TNC Assumptions'!F254","v":208.40287012500002}]
[null,2015,{"$f":"'6. TNC Assumptions'!D255","v":63.771278258250007},{"$f":"(C19*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*'5. TNC Parameters'!$C$24)+($D18*'5. TNC Parameters'!$G$9)","v":27.008177894919321},{"$f":"$D18*(1-'5. TNC Parameters'!$G$9)*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.8759184348219158},null,{"$f":"'6. TNC Assumptions'!F255","v":212.57092752750003}]
[null,2016,{"$f":"'6. TNC Assumptions'!D256","v":65.046703823415015},{"$f":"(C20*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*'5. TNC Parameters'!$C$24)+($D19*'5. TNC Parameters'!$G$9)","v":27.373278344697695},{"$f":"$D19*(1-'5. TNC Parameters'!$G$9)*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":5.936036563372177},null,{"$f":"'6. TNC Assumptions'!F256","v":216.82234607805006}]
[null,2017,{"$f":"'6. TNC Assumptions'!D257","v":66.34763789988331},{"$f":"(C21*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*'5. TNC Parameters'!$C$24)+($D20*'5. TNC Parameters'!$G$9)","v":27.803395600897503},{"$f":"$D20*(1-'5. TNC Parameters'!$G$9)*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.0162807630223778},null,{"$f":"'6. TNC Assumptions'!F257","v":221.15879299961102}]
[null,2018,{"$f":"'6. TNC Assumptions'!D258","v":67.67459065788097},{"$f":"(C22*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*'5. TNC Parameters'!$C$24)+($D21*'5. TNC Parameters'!$G$9)","v":28.280802587888743},{"$f":"$D21*(1-'5. TNC Parameters'!$G$9)*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.1108147878378647},null,{"$f":"'6. TNC Assumptions'!F258","v":225.58196885960325}]
[null,2019,{"$f":"'6. TNC Assumptions'!D259","v":69.028082471038587},{"$f":"(C23*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*'5. TNC Parameters'!$C$24)+($D22*'5. TNC Parameters'!$G$9)","v":28.793690644761408},{"$f":"$D22*(1-'5. TNC Parameters'!$G$9)*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.2157424635002219},null,{"$f":"'6. TNC Assumptions'!F259","v":230.09360823679532}]
[null,2020,{"$f":"'6. TNC Assumptions'!D260","v":70.408644120459371},{"$f":"(C24*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*'5. TNC Parameters'!$C$24)+($D23*'5. TNC Parameters'!$G$9)","v":29.334219825697886},{"$f":"$D23*(1-'5. TNC Parameters'!$G$9)*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.3284684041526553},null,{"$f":"'6. TNC Assumptions'!F260","v":234.69548040153123}]
[null,2021,{"$f":"'6. TNC Assumptions'!D261","v":71.816817002868547},{"$f":"(C25*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*'5. TNC Parameters'!$C$24)+($D24*'5. TNC Parameters'!$G$9)","v":29.89721200689014},{"$f":"$D24*(1-'5. TNC Parameters'!$G$9)*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.4472694944776769},null,{"$f":"'6. TNC Assumptions'!F261","v":239.38939000956185}]
[null,2022,{"$f":"'6. TNC Assumptions'!D262","v":73.253153342925927},{"$f":"(C26*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*'5. TNC Parameters'!$C$24)+($D25*'5. TNC Parameters'!$G$9)","v":30.479274880162812},{"$f":"$D25*(1-'5. TNC Parameters'!$G$9)*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.571007652062848},null,{"$f":"'6. TNC Assumptions'!F262","v":244.17717780975312}]
[null,2023,{"$f":"'6. TNC Assumptions'!D263","v":74.718216409784446},{"$f":"(C27*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*'5. TNC Parameters'!$C$24)+($D26*'5. TNC Parameters'!$G$9)","v":31.078214779197925},{"$f":"$D26*(1-'5. TNC Parameters'!$G$9)*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.6989372929061135},null,{"$f":"'6. TNC Assumptions'!F263","v":249.06072136594815}]
[null,2024,{"$f":"'6. TNC Assumptions'!D264","v":76.212580737980133},{"$f":"(C28*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*'5. TNC Parameters'!$C$24)+($D27*'5. TNC Parameters'!$G$9)","v":31.69264311665961},{"$f":"$D27*(1-'5. TNC Parameters'!$G$9)*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.8305762784669897},null,{"$f":"'6. TNC Assumptions'!F264","v":254.04193579326713}]
[null,2025,{"$f":"'6. TNC Assumptions'!D265","v":77.736832352739739},{"$f":"(C29*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*'5. TNC Parameters'!$C$24)+($D28*'5. TNC Parameters'!$G$9)","v":32.321712603215772},{"$f":"$D28*(1-'5. TNC Parameters'!$G$9)*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":6.9656194158061675},null,{"$f":"'6. TNC Assumptions'!F265","v":259.12277450913246}]
[null,2026,{"$f":"'6. TNC Assumptions'!D266","v":79.291568999794521},{"$f":"(C30*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*'5. TNC Parameters'!$C$24)+($D29*'5. TNC Parameters'!$G$9)","v":32.964940462609022},{"$f":"$D29*(1-'5. TNC Parameters'!$G$9)*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":7.1038804820516477},null,{"$f":"'6. TNC Assumptions'!F266","v":264.30522999931509}]
[null,2027,{"$f":"'6. TNC Assumptions'!D267","v":80.877400379790416},{"$f":"(C31*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*'5. TNC Parameters'!$C$24)+($D30*'5. TNC Parameters'!$G$9)","v":33.622089962578329},{"$f":"$D30*(1-'5. TNC Parameters'!$G$9)*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":7.2452533694338879},null,{"$f":"'6. TNC Assumptions'!F267","v":269.59133459930138}]
[null,2028,{"$f":"'6. TNC Assumptions'!D268","v":82.494948387386216},{"$f":"(C32*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*'5. TNC Parameters'!$C$24)+($D31*'5. TNC Parameters'!$G$9)","v":34.293091036732449},{"$f":"$D31*(1-'5. TNC Parameters'!$G$9)*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":7.3896860473656112},null,{"$f":"'6. TNC Assumptions'!F268","v":274.98316129128739}]
[null,2029,{"$f":"'6. TNC Assumptions'!D269","v":84.144847355133948},{"$f":"(C33*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*'5. TNC Parameters'!$C$24)+($D32*'5. TNC Parameters'!$G$9)","v":34.97798711055345},{"$f":"$D32*(1-'5. TNC Parameters'!$G$9)*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":7.5371631161903885},null,{"$f":"'6. TNC Assumptions'!F269","v":280.48282451711316}]
[null,2030,{"$f":"'6. TNC Assumptions'!D270","v":85.827744302236624},{"$f":"(C34*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*'5. TNC Parameters'!$C$24)+($D33*'5. TNC Parameters'!$G$9)","v":35.676899493248911},{"$f":"$D33*(1-'5. TNC Parameters'!$G$9)*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":7.6876941202488407},null,{"$f":"'6. TNC Assumptions'!F270","v":286.09248100745543}]
[null,2031,{"$f":"'6. TNC Assumptions'!D271","v":87.544299188281357},{"$f":"(C35*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*'5. TNC Parameters'!$C$24)+($D34*'5. TNC Parameters'!$G$9)","v":36.390003545053581},{"$f":"$D34*(1-'5. TNC Parameters'!$G$9)*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":7.8413057216836153},null,{"$f":"'6. TNC Assumptions'!F271","v":291.81433062760453}]
[null,2032,{"$f":"'6. TNC Assumptions'!D272","v":89.295185172046985},{"$f":"(C36*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*'5. TNC Parameters'!$C$24)+($D35*'5. TNC Parameters'!$G$9)","v":37.117512738574092},{"$f":"$D35*(1-'5. TNC Parameters'!$G$9)*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":7.9980364623307914},null,{"$f":"'6. TNC Assumptions'!F272","v":297.65061724015663}]
[null,2033,{"$f":"'6. TNC Assumptions'!D273","v":91.081088875487936},{"$f":"(C37*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*'5. TNC Parameters'!$C$24)+($D36*'5. TNC Parameters'!$G$9)","v":37.859668012406445},{"$f":"$D36*(1-'5. TNC Parameters'!$G$9)*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":8.157933260616451},null,{"$f":"'6. TNC Assumptions'!F273","v":303.60362958495978}]
[null,2034,{"$f":"'6. TNC Assumptions'!D274","v":92.902710652997712},{"$f":"(C38*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*'5. TNC Parameters'!$C$24)+($D37*'5. TNC Parameters'!$G$9)","v":38.616730673022481},{"$f":"$D37*(1-'5. TNC Parameters'!$G$9)*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":8.3210490716240884},null,{"$f":"'6. TNC Assumptions'!F274","v":309.67570217665906}]
[null,2035,{"$f":"'6. TNC Assumptions'!D275","v":94.760764866057656},{"$f":"(C39*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*'5. TNC Parameters'!$C$24)+($D38*'5. TNC Parameters'!$G$9)","v":39.388977675899532},{"$f":"$D38*(1-'5. TNC Parameters'!$G$9)*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":8.4874413270241114},null,{"$f":"'6. TNC Assumptions'!F275","v":315.86921622019219}]
[null,2036,{"$f":"'6. TNC Assumptions'!D276","v":96.655980163378814},{"$f":"(C40*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*'5. TNC Parameters'!$C$24)+($D39*'5. TNC Parameters'!$G$9)","v":40.176698502287223},{"$f":"$D39*(1-'5. TNC Parameters'!$G$9)*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":8.6571708979291913},null,{"$f":"'6. TNC Assumptions'!F276","v":322.18660054459605}]
[null,2037,{"$f":"'6. TNC Assumptions'!D277","v":98.589099766646399},{"$f":"(C41*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*'5. TNC Parameters'!$C$24)+($D40*'5. TNC Parameters'!$G$9)","v":40.980193106360282},{"$f":"$D40*(1-'5. TNC Parameters'!$G$9)*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":8.8303014084493654},null,{"$f":"'6. TNC Assumptions'!F277","v":328.630332555488}]
[null,2038,{"$f":"'6. TNC Assumptions'!D278","v":100.56088176197933},{"$f":"(C42*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*'5. TNC Parameters'!$C$24)+($D41*'5. TNC Parameters'!$G$9)","v":41.799770580686868},{"$f":"$D41*(1-'5. TNC Parameters'!$G$9)*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":9.0068987845036439},null,{"$f":"'6. TNC Assumptions'!F278","v":335.20293920659776}]
[null,2039,{"$f":"'6. TNC Assumptions'!D279","v":102.57209939721892},{"$f":"(C43*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*'5. TNC Parameters'!$C$24)+($D42*'5. TNC Parameters'!$G$9)","v":42.63574830402888},{"$f":"$D42*(1-'5. TNC Parameters'!$G$9)*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":9.1870309605077889},null,{"$f":"'6. TNC Assumptions'!F279","v":341.90699799072974}]
[null,2040,{"$f":"'6. TNC Assumptions'!D280","v":104.62354138516331},{"$f":"(C44*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*'5. TNC Parameters'!$C$24)+($D43*'5. TNC Parameters'!$G$9)","v":43.488451413306336},{"$f":"$D43*(1-'5. TNC Parameters'!$G$9)*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":9.3707676920722065},null,{"$f":"'6. TNC Assumptions'!F280","v":348.74513795054435}]
[null,2041,{"$f":"'6. TNC Assumptions'!D281","v":106.71601221286657},{"$f":"(C45*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*'5. TNC Parameters'!$C$24)+($D44*'5. TNC Parameters'!$G$9)","v":44.358212493719655},{"$f":"$D44*(1-'5. TNC Parameters'!$G$9)*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":9.5581804399467778},null,{"$f":"'6. TNC Assumptions'!F281","v":355.72004070955524}]
[null,2042,{"$f":"'6. TNC Assumptions'!D282","v":108.85033245712388},{"$f":"(C46*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*'5. TNC Parameters'!$C$24)+($D45*'5. TNC Parameters'!$G$9)","v":45.245371415988984},{"$f":"$D45*(1-'5. TNC Parameters'!$G$9)*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":9.7493423019138827},null,{"$f":"'6. TNC Assumptions'!F282","v":362.83444152374631}]
[null,2043,{"$f":"'6. TNC Assumptions'!D283","v":111.0273391062664},{"$f":"(C47*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*'5. TNC Parameters'!$C$24)+($D46*'5. TNC Parameters'!$G$9)","v":46.150275273108299},{"$f":"$D46*(1-'5. TNC Parameters'!$G$9)*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":9.9443279770157655},null,{"$f":"'6. TNC Assumptions'!F283","v":370.09113035422132}]
[null,2044,{"$f":"'6. TNC Assumptions'!D284","v":113.24788588839174},{"$f":"(C48*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*'5. TNC Parameters'!$C$24)+($D47*'5. TNC Parameters'!$G$9)","v":47.073278384723203},{"$f":"$D47*(1-'5. TNC Parameters'!$G$9)*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":10.143213751653944},null,{"$f":"'6. TNC Assumptions'!F284","v":377.49295296130578}]
[null,2045,{"$f":"'6. TNC Assumptions'!D285","v":115.51284360615955},{"$f":"(C49*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*'5. TNC Parameters'!$C$24)+($D48*'5. TNC Parameters'!$G$9)","v":48.014742347773861},{"$f":"$D48*(1-'5. TNC Parameters'!$G$9)*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":10.346077500551386},null,{"$f":"'6. TNC Assumptions'!F285","v":385.04281202053187}]
[null,2046,{"$f":"'6. TNC Assumptions'!D286","v":117.82310047828275},{"$f":"(C50*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*'5. TNC Parameters'!$C$24)+($D49*'5. TNC Parameters'!$G$9)","v":48.975036119104431},{"$f":"$D49*(1-'5. TNC Parameters'!$G$9)*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":10.552998697883149},null,{"$f":"'6. TNC Assumptions'!F286","v":392.74366826094251}]
[null,2047,{"$f":"'6. TNC Assumptions'!D287","v":120.1795624878484},{"$f":"(C51*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*'5. TNC Parameters'!$C$24)+($D50*'5. TNC Parameters'!$G$9)","v":49.954536120473577},{"$f":"$D50*(1-'5. TNC Parameters'!$G$9)*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":10.764058435432831},null,{"$f":"'6. TNC Assumptions'!F287","v":400.59854162616136}]
[null,2048,{"$f":"'6. TNC Assumptions'!D288","v":122.58315373760537},{"$f":"(C52*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*'5. TNC Parameters'!$C$24)+($D51*'5. TNC Parameters'!$G$9)","v":50.953626359573619},{"$f":"$D51*(1-'5. TNC Parameters'!$G$9)*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":10.97933944567248},null,{"$f":"'6. TNC Assumptions'!F288","v":408.61051245868458}]
[null,2049,{"$f":"'6. TNC Assumptions'!D289","v":125.03481681235748},{"$f":"(C53*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*'5. TNC Parameters'!$C$24)+($D52*'5. TNC Parameters'!$G$9)","v":51.972698562793099},{"$f":"$D52*(1-'5. TNC Parameters'!$G$9)*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":11.198926128360975},null,{"$f":"'6. TNC Assumptions'!F289","v":416.78272270785828}]
[null,2050,{"$f":"'6. TNC Assumptions'!D290","v":127.53551314860464},{"$f":"(C54*'5. TNC Parameters'!$C$9*'5. TNC Parameters'!$C$27*'5. TNC Parameters'!$C$24)+($D53*'5. TNC Parameters'!$G$9)","v":53.012152316884034},{"$f":"$D53*(1-'5. TNC Parameters'!$G$9)*'5. TNC Parameters'!$C$28*'5. TNC Parameters'!$C$29","v":11.422904579723481},null,{"$f":"'6. TNC Assumptions'!F290","v":425.11837716201546}]

{"sheet":"Sheet1","index":47,"n_rows":29,"n_cols":21,"rows_kept":29,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Table 3.1. GHG Emissions from Waste , 2000 - 2013"]
[null,"(Gg CH4)","Total","WW","MSW",null,null,null,"N2O - WW","CH4-MSW","CH4-WW","CO2-Inc"]
[null,"Year",null,null,null,"SM","GgCO2e",21,25,"MSW (Gg CO2e)","WW (Gg CO2e)","Inci (Gg CO2e)","Total (Gg CO2e)"]
[null,1990,{"$f":"G5/$H$4","v":2.2380952380952381},null,{"$f":"C5*$O$21","v":11.684173669467787},null,47,null,310,{"$f":"E5*$I$4","v":292.10434173669466},null,null,{"$f":"J5+K5+L5","v":292.10434173669466},null,"Table 3.1 pg 17 - SNC/NIR",null,null,"- data in column E has been scaled by factor 5.22 @ cell M19"]
[null,1991,{"$f":"G6/$H$4","v":2.9523809523809526},null,15.413165266106443,null,62,null,null,{"$f":"E6*$I$4","v":385.32913165266109},null,null,{"$f":"J6+K6+L6","v":385.32913165266109}]
[null,1992,3.0952380952380953,null,16.158963585434176,null,65,null,null,403.9740896358544,null,null,403.9740896358544,null,"TNC/NIR - from Anand Sookun"]
[null,1993,3.2380952380952381,null,16.904761904761905,null,68,null,null,422.61904761904765,null,null,422.61904761904765]
[null,1994,3.3333333333333335,null,17.401960784313726,null,70,null,null,435.04901960784315,null,null,435.04901960784315,null,"Statistics Mauritius - excluding waste water"]
[null,1995,3.4285714285714284,null,17.899159663865547,null,72,null,null,447.47899159663865,null,null,447.47899159663865]
[null,1996,3.6666666666666665,null,19.142156862745097,null,77,null,null,478.5539215686274,null,null,478.5539215686274,null,"SNC/NIR - Table 3.6, Table 8.7"]
[null,1997,3.7619047619047619,null,19.639355742296917,null,79,null,null,490.98389355742296,null,null,490.98389355742296]
[null,1998,3.8571428571428572,null,20.136554621848742,null,81,"WW (GgN2O)","GgCO2e",503.41386554621852,null,null,503.41386554621852,null,"SNC/NIR - Table 8.22 - emissions from waste incineration accounts for CO2 only"]
[null,1999,4,null,20.882352941176471,null,84,null,null,522.05882352941182,null,null,522.05882352941182]
[null,2000,54.284999999999997,32.979999999999997,21.3,null,null,0.1,{"$f":"H15*$I$5","v":31},532.5,{"$f":"D15*$I$4","v":824.49999999999989},0.54,{"$f":"J15+K15+L15+I15","v":1388.54},null,"SNC/NIR - Table 8.18 - N2O emissions from WW - commercial and domestic only"]
[null,2001,59.954000000000001,34.61,25.11,null,null,0.09,{"$f":"H16*$I$5","v":27.9},{"$f":"E16*$I$4","v":627.75},865.25,0.52,{"$f":"J16+K16+L16+I16","v":1521.42}]
[null,2002,56.954000000000001,29.15,27.8,4.3,null,0.09,27.9,695,728.75,0.53,1452.18,"Revision carried out in SNC/NIR - Table 8.7 pg 102"]
[null,2003,58.804000000000002,29.93,28.88,10.3,null,0.08,24.8,722,748.25,0.49,1495.54,null,2000,2001,2002,2003,2004,2005,2006]
[null,2004,59.24,31.48,27.76,null,null,7.0000000000000007E-2,21.700000000000003,694,787,0.49,1503.19,"previous",4.08,4.2,10.029999999999999,10.31,10.63,10.8,11.3]
[null,2005,59.026000000000003,29.26,29.77,null,null,0.08,24.8,744.25,731.5,0.49,1501.04,"present",21.3,25.11,27.8,28.88,27.76,29.77,33.700000000000003]
[null,2006,62.268000000000001,28.57,33.700000000000003,null,null,0.08,24.8,842.50000000000011,714.25,0.52,1582.07,"pres/prev",{"$f":"O20/O19","v":5.2205882352941178},{"$f":"P20/P19","v":5.9785714285714278},2.7716849451645067,2.8011639185257029,2.6114769520225773,2.7564814814814813,2.9823008849557522]
[null,2007,null,null,42.303201067573546,null,null,null,null,1057.5800266893386,0,null,1057.5800266893386]
[null,2008,null,null,46.079665174699556,null,null,null,null,1151.9916293674889,0,null,1151.9916293674889]
[null,2009,null,null,37.489790829547154,null,null,null,null,937.24477073867888,0,null,937.24477073867888]
[null,2010,null,null,43.633602698164268,null,null,null,null,1090.8400674541067,0,null,1090.8400674541067]
[null,2011,null,null,45.485705207796897,null,null,null,null,1137.1426301949225,0,null,1137.1426301949225]
[null,2012,null,null,44.040231318823061,34.4,null,null,null,1101.0057829705765,0,null,1101.0057829705765]
[null,2013,null,null,43.541341604560017,38.33,{"$f":"E28/F28","v":1.1359598644549966},null,null,1088.5335401140005,0,null,1088.5335401140005]
[null,2014,null,null,{"$f":"F29*G28","v":42.234987760436773},37.18,null,null,null,1055.8746940109193]

{"sheet":"P1_WasteGen","index":48,"n_rows":124,"n_cols":25,"rows_kept":124,"cut":false,"hidden":true,"merged":[[58,17,65,17],[67,17,77,17]]}
["HOME"]
[null,"ENTER DATA BELOW",null,null,"DEFAULT FROM TNC ARE ALREADY ENETERED",null,null,null,"TO BE PROTECTED"]
[null,"Year","Population (million)","Waste per capita, WPC (kg/cap/yr)","Total Waste (Gg/yr)","% to SWDS","Waste to SWDS (Gg/yr)","Food (Gg/yr)","Garden (Gg/yr)","Paper (Gg/yr)","Wood (Gg/yr)","Textiles (Gg/yr)","Nappies (Gg/yr)","Inert (Gg/yr)","Sludge (Gg/yr)","Industrial (Gg/yr)"]
[null,2000,1.1510940000000001,230.93,{"$f":"C4*D4","v":265.82213742000005},0.75,{"$f":"E4*F4","v":199.36660306500005},{"$f":"I59","v":29.904990459750007},{"$f":"J59","v":99.683301532500025},23.923992367800004,3.987332061300001,9.9683301532500028,0.59809980919500016,31.300556681205009,0,0]
[null,2001,1.160083,264.37,{"$f":"C5*D5","v":306.69114271000001},0.88,269.8882055848,{"$f":"I60","v":40.483230837720001},134.9441027924,32.386584670175999,5.3977641116960005,13.49441027924,0.80966461675440005,42.3724482768136,0,0]
[null,2002,1.1679949999999999,311.57,363.91220214999998,1,363.91220214999998,{"$f":"I61","v":54.586830322499999},181.95610107499999,43.669464257999998,7.2782440429999999,18.195610107499999,1.09173660645,57.134215737550001,0,0]
[null,2003,1.176323,316.62,372.44738826000003,1,372.44738826000003,{"$f":"I62","v":55.867108239000004},186.22369413000001,44.693686591199999,7.4489477652000007,18.622369413000001,1.1173421647800001,58.474239956820007,0,0]
[null,2004,1.1835329999999999,322.08999999999997,381.20414396999996,1,381.20414396999996,{"$f":"I63","v":57.180621595499993},190.60207198499998,45.744497276399997,7.6240828793999995,19.060207198499999,1.1436124319099998,59.849050603289996,0,0]
[null,2005,1.190361,327.78,390.17652857999997,1,390.17652857999997,{"$f":"I64","v":58.526479286999994},195.08826428999998,46.821183429599998,7.8035305715999996,19.508826428999999,1.17052958574,61.257714987059998,5.9130000000000003,0.53685400000000005]
[null,2006,1.195676,340.43,407.04398068,1,407.04398068,{"$f":"I65","v":61.056597101999998},203.52199034,48.845277681599995,8.140879613600001,20.352199034000002,1.22113194204,63.905904966759998,8.0559999999999992,0.49882599999999999]
[null,2007,1.200887,328.44,394.41932628000001,1,394.41932628000001,{"$f":"I66","v":59.162898941999998},197.20966314,47.330319153600001,7.8883865256000005,19.720966314000002,1.1832579788399999,61.92383422596,13.077,0.88669200000000004]
[null,2008,1.204955,331.54,399.49078070000002,1,399.49078070000002,{"$f":"I67","v":59.923617104999998},199.74539035000001,47.938893684,7.9898156140000003,19.974539035000003,1.1984723421000001,62.720052569900005,12.148,0.79310400000000003]
[null,2009,1.2078420000000001,344.37,415.94454954000003,1,415.94454954000003,{"$f":"I68","v":62.391682431},207.97227477000001,49.9133459448,8.3188909907999999,20.797227477000003,1.2478336486200001,65.303294277779997,9.1259999999999994,1.1668799999999999]
[null,2010,1.210391,353.35,427.69165985000001,1,427.69165985000001,{"$f":"I69","v":64.153748977500001},213.845829925,51.322999181999997,8.5538331969999994,21.3845829925,1.28307497955,67.147590596450001,10.949,1.131624]
[null,2011,1.21197,342,414.49374,1,414.49374,{"$f":"I70","v":62.174060999999995},207.24687,49.739248799999999,8.2898747999999998,20.724687000000003,1.2434812200000001,65.075517180000006,10.401999999999999,1.5630550000000001]
[null,2012,1.214987,319.24,387.87244988000003,1,387.87244988000003,{"$f":"I71","v":58.180867482000004},193.93622494000002,46.544693985600006,7.757448997600001,19.393622494000002,1.1636173496400002,60.895974631160009,7.37,0.67796900000000004]
[null,2013,1.217341,352.99,429.70919959000003,1,429.70919959000003,{"$f":"I72","v":64.456379938500007},214.85459979500001,51.565103950800001,8.5941839918000014,21.485459979500003,1.2891275987700002,67.464344335630003,6.9630000000000001,0.32495800000000002]
[null,2014,1.219265,341.85,416.80574025000004,1,416.80574025000004,{"$f":"I73","v":62.520861037500005},208.40287012500002,50.01668883,8.3361148050000011,20.840287012500003,1.2504172207500002,65.43850121925,5.1909999999999998,0.18939]
[null,2015,1.2199291999999999,348.4971546340559,425.14185505500006,1,425.14185505500006,{"$f":"I74","v":63.771278258250007},212.57092752750003,51.017022606600008,8.5028371011000008,21.257092752750005,1.2754255651650002,66.747271243635012,5.8398750000000001,0.18939]
[null,2016,1.2205933999999998,355.27366619883423,433.64469215610012,1,433.64469215610012,{"$f":"I75","v":65.046703823415015},216.82234607805006,52.037363058732012,8.6728938431220026,21.682234607805007,1.3009340764683004,68.082216668507712,6.4887500000000005,0.18939]
[null,2017,1.2212575999999997,362.18205397388903,442.31758599922205,1,442.31758599922205,{"$f":"I76","v":66.34763789988331},221.15879299961102,53.078110319906642,8.8463517199844404,22.115879299961104,1.3269527579976661,69.443861001877863,7.1376250000000008,0.18939]
[null,2018,1.2219217999999998,369.22488633823093,451.1639377192065,1,451.1639377192065,{"$f":"I77","v":67.67459065788097},225.58196885960325,54.139672526304778,9.0232787543841297,22.558196885960328,1.3534918131576195,70.83273822191542,7.7865000000000011,0.18939]
[null,2019,1.222586,376.40478172790353,460.18721647359064,1,460.18721647359064,{"$f":"I78","v":69.028082471038587},230.09360823679532,55.222465976830875,9.2037443294718138,23.009360823679533,1.380561649420772,72.249392986353726,8.4353750000000005,0.18939]
[null,2020,1.2218556,384.16238449376704,469.39096080306246,1,469.39096080306246,{"$f":"I79","v":70.408644120459371},234.69548040153123,56.326915296367496,9.3878192160612493,23.469548040153125,1.4081728824091875,73.694380846080804,9.0842500000000008,0.18939]
[null,2021,1.2211252000000001,392.08000950199346,478.7787800191237,1,478.7787800191237,{"$f":"I80","v":71.816817002868547},239.38939000956185,57.453453602294843,9.575575600382475,23.938939000956186,1.4363363400573712,75.16826846300242,9.7331250000000011,0.18939]
[null,2022,1.2203948000000002,400.16096071493104,488.35435561950624,1,488.35435561950624,{"$f":"I81","v":73.253153342925927},244.17717780975312,58.602522674340747,9.7670871123901257,24.417717780975313,1.4650630668585187,76.671633832262486,10.382000000000001,0.18939]
[null,2023,1.2196644000000003,408.40861037831075,498.12144273189631,1,498.12144273189631,{"$f":"I82","v":74.718216409784446},249.06072136594815,59.774573127827551,9.9624288546379258,24.906072136594815,1.4943643281956889,78.20506650890772,11.030875000000002,0.18939]
[null,2024,1.218934,416.82640043393184,508.08387158653426,1,508.08387158653426,{"$f":"I83","v":76.212580737980133},254.04193579326713,60.970064590384112,10.161677431730686,25.404193579326716,1.5242516147596028,79.769167839085881,11.679750000000002,0.18939]
[null,2025,1.2161911999999999,426.12177182195114,518.24554901826491,1,518.24554901826491,{"$f":"I84","v":77.736832352739739},259.12277450913246,62.18946588219179,10.364910980365298,25.912277450913248,1.5547366470547948,81.364551195867591,12.328625000000002,0.18939]
[null,2026,1.2134483999999999,435.62664881228591,528.61045999863018,1,528.61045999863018,{"$f":"I85","v":79.291568999794521},264.30522999931509,63.433255199835621,10.572209199972603,26.430522999931512,1.5858313799958905,82.991842219784942,12.977500000000003,0.18939]
[null,2027,1.2107055999999998,445.34581255641569,539.18266919860275,1,539.18266919860275,{"$f":"I86","v":80.877400379790416},269.59133459930138,64.701920303832324,10.783653383972055,26.95913345993014,1.6175480075958082,84.651679064180627,13.626375000000003,0.18939]
[null,2028,1.2079627999999998,455.28415492809455,549.96632258257478,1,549.96632258257478,{"$f":"I87","v":82.494948387386216},274.98316129128739,65.995958709908976,10.999326451651497,27.498316129128739,1.6498989677477243,86.344712645464242,14.275250000000003,0.18939]
[null,2029,1.20522,465.44668113226328,560.96564903422632,1,560.96564903422632,{"$f":"I88","v":84.144847355133948},280.48282451711316,67.315877884107152,11.219312980684526,28.048282451711316,1.6828969471026789,88.071606898373531,14.924125000000004,0.18939]
[null,2030,1.2024771999999999,475.83851237670945,572.18496201491087,1,572.18496201491087,{"$f":"I89","v":85.827744302236624},286.09248100745543,68.662195441789308,11.443699240298217,28.609248100745546,1.7165548860447326,89.833039036341006,15.573,0.18939]
[null,2031,1.1997343999999999,486.46488860801952,583.62866125520907,1,583.62866125520907,{"$f":"I90","v":87.544299188281357},291.81433062760453,70.035439350625083,11.672573225104182,29.181433062760455,1.7508859837656272,91.629699817067831,15.573,0.18939]
[null,2032,1.1969915999999998,497.33117131341049,595.30123448031327,1,595.30123448031327,{"$f":"I91","v":89.295185172046985},297.65061724015663,71.436148137637588,11.906024689606266,29.765061724015666,1.7859037034409397,93.46229381340919,15.573,0.18939]
[null,2033,1.1942487999999998,508.4428463900652,607.20725916991955,1,607.20725916991955,{"$f":"I92","v":91.081088875487936},303.60362958495978,72.864871100390346,12.144145183398392,30.36036295849598,1.8216217775097587,95.331539689677371,15.573,0.18939]
[null,2034,1.17927,525.19898272093587,619.35140435331812,1,619.35140435331812,{"$f":"I93","v":92.902710652997712},309.67570217665906,74.322168522398172,12.387028087066362,30.967570217665909,1.8580542130599544,97.238170483470938,15.573,0.18939]
[null,2035,1.17408,538.07102790302565,631.73843244038437,1,631.73843244038437,{"$f":"I94","v":94.760764866057656},315.86921622019219,75.808611892846116,12.634768648807688,31.586921622019219,1.8952152973211531,99.182933893140344,15.573,0.18939]
[null,2036,1.16889,551.26932482029281,644.37320108919209,1,644.37320108919209,{"$f":"I95","v":96.655980163378814},322.18660054459605,77.324784130703051,12.887464021783842,32.218660054459605,1.9331196032675764,101.16659257100316,15.573,0.18939]
[null,2037,1.1637,564.80249644322078,657.26066511097599,1,657.26066511097599,{"$f":"I96","v":98.589099766646399},328.630332555488,78.871279813317116,13.145213302219521,32.8630332555488,1.9717819953329281,103.18992442242323,15.573,0.18939]
[null,2038,1.1585099999999999,578.67940579985975,670.40587841319552,1,670.40587841319552,{"$f":"I97","v":100.56088176197933},335.20293920659776,80.448705409583454,13.408117568263911,33.520293920659775,2.0112176352395865,105.2537229108717,15.573,0.18939]
[null,2039,1.140226,599.7179471275515,683.81399598145947,1,683.81399598145947,{"$f":"I98","v":102.57209939721892},341.90699799072974,82.057679517775128,13.67627991962919,34.190699799072974,2.0514419879443784,107.35879736908913,15.573,0.18939]
[null,2040,1.1304187999999999,617.01935238611452,697.49027590108869,1,697.49027590108869,{"$f":"I99","v":104.62354138516331},348.74513795054435,83.698833108130643,13.949805518021774,34.874513795054433,2.092470827703266,109.50597331647093,15.573,0.18939]
[null,2041,1.1206116000000002,634.86767531150883,711.44008141911047,1,711.44008141911047,{"$f":"I100","v":106.71601221286657},355.72004070955524,85.372809770293259,14.228801628382209,35.572004070955522,2.1343202442573315,111.69609278280035,15.573,0.18939]
[null,2042,1.1108044000000001,653.28232679623216,725.66888304749261,1,725.66888304749261,{"$f":"I101","v":108.85033245712388},362.83444152374631,87.080265965699112,14.513377660949853,36.283444152374635,2.177006649142478,113.93001463845634,15.573,0.18939]
[null,2043,1.1009972000000001,672.28350872140504,740.18226070844264,1,740.18226070844264,{"$f":"I102","v":111.0273391062664},370.09113035422132,88.821871285013117,14.803645214168853,37.009113035422132,2.2205467821253282,116.2086149312255,15.573,0.18939]
[null,2044,1.0911900000000001,691.89225150763059,754.98590592261155,1,754.98590592261155,{"$f":"I103","v":113.24788588839174},377.49295296130578,90.598308710713383,15.09971811845223,37.749295296130576,2.2649577177678348,118.53278722985002,15.573,0.18939]
[null,2045,1.0801642,712.93385213198485,770.08562404106374,1,770.08562404106374,{"$f":"I104","v":115.51284360615955},385.04281202053187,92.410274884927645,15.401712480821276,38.504281202053193,2.3102568721231913,120.903442974447,15.573,0.18939]
[null,2046,1.0691383999999999,734.69191315351225,785.48733652188503,1,785.48733652188503,{"$f":"I105","v":117.82310047828275},392.74366826094251,94.258480382626203,15.709746730437701,39.274366826094251,2.356462009565655,123.32151183393594,15.573,0.18939]
[null,2047,1.0581125999999998,757.19453983661367,801.19708325232273,1,801.19708325232273,{"$f":"I106","v":120.1795624878484},400.59854162616136,96.143649990278718,16.023941665046454,40.059854162616141,2.403591249756968,125.78794207061466,15.573,0.18939]
[null,2048,1.0470867999999998,780.4711366023995,817.22102491736916,1,817.22102491736916,{"$f":"I107","v":122.58315373760537},408.61051245868458,98.066522990084295,16.344420498347382,40.86105124586846,2.4516630747521075,128.30370091202695,15.573,0.18939]
[null,2049,1.0360609999999999,804.55247848892748,833.56544541571657,1,833.56544541571657,{"$f":"I108","v":125.03481681235748},416.78272270785828,100.02785344988598,16.67130890831433,41.678272270785833,2.5006963362471497,130.86977493026751,15.573,0.18939]
[null,2050,1.0245561999999999,829.85858103638532,850.23675432403093,1,850.23675432403093,{"$f":"I109","v":127.53551314860464},425.11837716201546,102.0284105188837,17.004735086480618,42.511837716201548,2.550710262972093,133.48717042887284,15.573,0.18939]
[]
[]
[]
["Year","Population (million)","Waste per capita, WPC (kg/cap/yr)","Change in WPC (%)","Total Waste (Gg/yr)","Change in MSW (%)","% to SWDS","Waste to SWDS (Gg/yr)","Food (Gg/yr)","Garden (Gg/yr)","Paper (Gg/yr)","Wood (Gg/yr)","Textiles (Gg/yr)","Nappies (Gg/yr)","Inert (Gg/yr)","Sludge (Gg/yr)","Industrial (Gg/yr)",null,"Year","Population (million)","WPC (kg/cap/yr)","change in WPC (%)","Total MSW (Gg)","Population ","- taken from calculations in Annex 1(b) - Land Transport - Mitigation Scenarios.xlsx"]
[{"$f":"B4","v":2000},{"$f":"C4","v":1.1510940000000001},{"$f":"D4","v":230.93},null,{"$f":"B59*C59","v":265.82213742000005},null,0.75,{"$f":"E59*G59","v":199.36660306500005},{"$f":"$H$59*A$113","v":29.904990459750007},{"$f":"$H$59*B$113","v":99.683301532500025},23.923992367800004,3.987332061300001,9.9683301532500028,0.59809980919500016,31.300556681205009,null,null,"Projecting the waste generated between 2015 and 2050 assuming an annual increase in MSW of 2% per annum. Demographic statistics in from SM.",2014,1.219265,341.85,null,{"$f":"T59*U59","v":416.80574025000004},1219265]
[{"$f":"B5","v":2001},{"$f":"C5","v":1.160083},{"$f":"D5","v":264.37},{"$f":"(C60-C59)/C59%","v":14.480578530290563},{"$f":"B60*C60","v":306.69114271000001},{"$f":"(E60-E59)/E59%","v":15.374568005006584},0.88,{"$f":"E60*G60","v":269.8882055848},{"$f":"$H$60*A$113","v":40.483230837720001},{"$f":"$H$60*B$113","v":134.9441027924},32.386584670175999,5.3977641116960005,13.49441027924,0.80966461675440005,42.3724482768136,null,null,null,2015,1.2199291999999999,{"$f":"W60/T60","v":348.4971546340559},{"$f":"(U60-U59)/U59%","v":1.9444653017568758},{"$f":"W59*(1+$R$67)","v":425.14185505500006},1219929.2]
[2002,{"$f":"C6","v":1.1679949999999999},{"$f":"D6","v":311.57},{"$f":"(C61-C60)/C60%","v":17.853765555849751},363.91220214999998,{"$f":"(E61-E60)/E60%","v":18.65755200309351},1,363.91220214999998,{"$f":"$H$61*A$113","v":54.586830322499999},{"$f":"$H$61*B$113","v":181.95610107499999},43.669464257999998,7.2782440429999999,18.195610107499999,1.09173660645,57.134215737550001,null,null,null,2016,1.2205933999999998,{"$f":"W61/T61","v":355.27366619883423},{"$f":"(U61-U60)/U60%","v":1.9444955216045017},{"$f":"W60*(1+$R$67)","v":433.64469215610006},1220593.3999999999]
[2003,1.176323,316.62,1.6208235709471424,372.44738826000003,2.3453970654388625,1,372.44738826000003,{"$f":"$H$62*A$113","v":55.867108239000004},{"$f":"$H$62*B$113","v":186.22369413000001},44.693686591199999,7.4489477652000007,18.622369413000001,1.1173421647800001,58.474239956820007,null,null,null,2017,1.2212575999999997,362.18205397388903,1.9445257085810601,442.31758599922205,1221257.5999999999]
[2004,1.1835329999999999,322.08999999999997,1.7276230181289782,381.20414396999996,2.3511389758724723,1,381.20414396999996,{"$f":"$H$63*A$113","v":57.180621595499993},{"$f":"$H$63*B$113","v":190.60207198499998},45.744497276399997,7.6240828793999995,19.060207198499999,1.1436124319099998,59.849050603289996,null,null,null,2018,1.2219217999999998,369.22488633823093,1.9445558627401367,451.1639377192065,1221921.7999999998]
[2005,1.190361,327.78,1.7665869787947461,390.17652857999997,2.3536954547656008,1,390.17652857999997,{"$f":"$H$64*A$113","v":58.526479286999994},{"$f":"$H$64*B$113","v":195.08826428999998},46.821183429599998,7.8035305715999996,19.508826428999999,1.17052958574,61.257714987059998,5.9130000000000003,0.53685400000000005,null,2019,1.222586,{"$f":"W64/T64","v":376.40478172790353},1.9445859841352631,460.18721647359064,1222586]
[2006,1.195676,340.43,3.859295869180559,407.04398068,4.323030952524765,1,407.04398068,{"$f":"$H$65*A$113","v":61.056597101999998},{"$f":"$H$65*B$113","v":203.52199034},48.845277681599995,8.140879613600001,20.352199034000002,1.22113194204,63.905904966759998,8.0559999999999992,0.49882599999999999,null,2020,1.2218556,384.16238449376704,2.0609734898297192,469.39096080306246,1221855.6000000001]
[2007,1.200887,328.44,-3.5220162735364124,394.41932628000001,-3.1015455329690638,1,394.41932628000001,{"$f":"$H$66*A$113","v":59.162898941999998},{"$f":"$H$66*B$113","v":197.20966314},47.330319153600001,7.8883865256000005,19.720966314000002,1.1832579788399999,61.92383422596,13.077,0.88669200000000004,null,2021,1.2211252000000001,392.08000950199346,2.0610099603218401,478.7787800191237,1221125.2000000002]
[2008,1.204955,331.54,0.9438558031908485,399.49078070000002,1.2858027186020193,1,399.49078070000002,{"$f":"$H$67*A$113","v":59.923617104999998},{"$f":"$H$67*B$113","v":199.74539035000001},47.938893684,7.9898156140000003,19.974539035000003,1.1984723421000001,62.720052569900005,12.148,0.79310400000000003,0.02,2022,1.2203948000000002,400.16096071493104,2.0610464744687502,488.35435561950618,1220394.8000000003]
[2009,1.2078420000000001,344.37,3.869819629607282,415.94454954000003,4.1186854953621737,1,415.94454954000003,{"$f":"$H$68*A$113","v":62.391682431},{"$f":"$H$68*B$113","v":207.97227477000001},49.9133459448,8.3188909907999999,20.797227477000003,1.2478336486200001,65.303294277779997,9.1259999999999994,1.1668799999999999,"Assumptions: (1) The composition of waste remains unchanged; (2) quantity of sewage sludge increases by 3 times in 2030 compared to 2014; (3) industrial waste remains constant at the value of 2014.",2023,1.2196644000000003,408.40861037831075,2.0610830323488818,498.12144273189631,1219664.4000000004]
[2010,1.210391,353.35,2.6076603653047647,427.69165985000001,2.8242010438630119,1,427.69165985000001,{"$f":"$H$69*A$113","v":64.153748977500001},{"$f":"$H$69*B$113","v":213.845829925},51.322999181999997,8.5538331969999994,21.3845829925,1.28307497955,67.147590596450001,10.949,1.131624,null,2024,1.218934,416.82640043393184,2.0611196340409292,508.08387158653426,1218934]
[2011,1.21197,342,-3.2121126361964123,414.49374,-3.0858492435014466,1,414.49374,{"$f":"$H$70*A$113","v":62.174060999999995},{"$f":"$H$70*B$113","v":207.24687},49.739248799999999,8.2898747999999998,20.724687000000003,1.2434812200000001,65.075517180000006,10.401999999999999,1.5630550000000001,null,2025,1.2161911999999999,426.12177182195114,2.2300342248817437,518.24554901826491,1216191.2]
[2012,1.214987,319.24,-6.6549707602339154,387.87244988000003,-6.4226036610347768,1,387.87244988000003,{"$f":"$H$71*A$113","v":58.180867482000004},{"$f":"$H$71*B$113","v":193.93622494000002},46.544693985600006,7.757448997600001,19.393622494000002,1.1636173496400002,60.895974631160009,7.37,0.67796900000000004,null,2026,1.2134483999999999,435.62664881228591,2.2305541793124433,528.61045999863018,1213448.3999999999]
[2013,1.217341,352.99,10.571983460719208,429.70919959000003,10.786213282986054,1,429.70919959000003,{"$f":"$H$72*A$113","v":64.456379938500007},{"$f":"$H$72*B$113","v":214.85459979500001},51.565103950800001,8.5941839918000014,21.485459979500003,1.2891275987700002,67.464344335630003,6.9630000000000001,0.32495800000000002,null,2027,1.2107055999999998,445.34581255641569,2.2310764896106785,539.18266919860275,1210705.5999999999]
[2014,1.219265,341.85,-3.1558967676138097,416.80574025000004,-3.0028352551706146,1,{"$f":"E73*G73","v":416.80574025000004},{"$f":"$H$73*A$113","v":62.520861037500005},{"$f":"$H$73*B$113","v":208.40287012500002},50.01668883,8.3361148050000011,20.840287012500003,1.2504172207500002,65.43850121925,5.1909999999999998,0.18939,null,2028,1.2079627999999998,455.28415492809455,2.2316011718241731,549.96632258257478,1207962.7999999998]
[2015,1.2199291999999999,348.4971546340559,1.9444653017568758,{"$f":"B74*C74","v":425.14185505500006},2.0000000000000053,1,{"$f":"E74*G74","v":425.14185505500006},{"$f":"$H$74*A$113","v":63.771278258250007},{"$f":"$H$74*B$113","v":212.57092752750003},51.017022606600008,8.5028371011000008,21.257092752750005,1.2754255651650002,66.747271243635012,{"$f":"P73+$R$81","v":5.8398750000000001},0.18939,null,2029,1.20522,465.44668113226328,2.2321282421466546,560.96564903422632,1205220]
[2016,1.2205933999999998,355.27366619883423,1.9444955216045017,{"$f":"B75*C75","v":433.64469215610012},2.0000000000000129,1,433.64469215610012,{"$f":"$H$75*A$113","v":65.046703823415015},{"$f":"$H$75*B$113","v":216.82234607805006},52.037363058732012,8.6728938431220026,21.682234607805007,1.3009340764683004,68.082216668507712,6.4887500000000005,0.18939,null,2030,1.2024771999999999,475.83851237670945,2.232657716919713,572.18496201491087,1202477.2]
[2017,1.2212575999999997,362.18205397388903,1.9445257085810601,442.31758599922205,1.9999999999999825,1,442.31758599922205,{"$f":"$H$76*A$113","v":66.34763789988331},{"$f":"$H$76*B$113","v":221.15879299961102},53.078110319906642,8.8463517199844404,22.115879299961104,1.3269527579976661,69.443861001877863,7.1376250000000008,0.18939,null,{"$f":"S75+1","v":2031},{"$f":"X76/1000000","v":1.1997343999999999},486.46488860801952,2.2331896126342623,583.62866125520907,1199734.3999999999]
[2018,1.2219217999999998,369.22488633823093,1.9445558627401367,451.1639377192065,2.0000000000000031,1,451.1639377192065,{"$f":"$H$77*A$113","v":67.67459065788097},{"$f":"$H$77*B$113","v":225.58196885960325},54.139672526304778,9.0232787543841297,22.558196885960328,1.3534918131576195,70.83273822191542,7.7865000000000011,0.18939,null,{"$f":"S76+1","v":2032},{"$f":"X77/1000000","v":1.1969915999999998},497.33117131341049,2.2337239459324545,595.30123448031327,1196991.5999999999]
[2019,1.222586,376.40478172790353,1.9445859841352631,460.18721647359064,2.0000000000000018,1,460.18721647359064,{"$f":"$H$78*A$113","v":69.028082471038587},{"$f":"$H$78*B$113","v":230.09360823679532},55.222465976830875,9.2037443294718138,23.009360823679533,1.380561649420772,72.249392986353726,8.4353750000000005,0.18939,null,2033,1.1942487999999998,508.4428463900652,2.234260733609295,607.20725916991955,1194248.7999999998]
[2020,1.2218556,384.16238449376704,2.0609734898297192,469.39096080306246,2.0000000000000013,1,469.39096080306246,{"$f":"$H$79*A$113","v":70.408644120459371},{"$f":"$H$79*B$113","v":234.69548040153123},56.326915296367496,9.3878192160612493,23.469548040153125,1.4081728824091875,73.694380846080804,9.0842500000000008,0.18939,null,2034,1.17927,525.19898272093587,3.2955791294614394,619.351404353318,1179270]
[2021,1.2211252000000001,392.08000950199346,2.0610099603218401,478.7787800191237,1.9999999999999993,1,478.7787800191237,{"$f":"$H$80*A$113","v":71.816817002868547},{"$f":"$H$80*B$113","v":239.38939000956185},{"$f":"$H$80*C$113","v":57.453453602294843},{"$f":"$H$80*D$113","v":9.575575600382475},23.938939000956186,1.4363363400573712,75.16826846300242,9.7331250000000011,0.18939,3,2035,1.17408,538.07102790302565,2.4508892068683479,631.73843244038437,1174080]
[2022,1.2203948000000002,400.16096071493104,2.0610464744687502,488.35435561950624,2.0000000000000129,1,488.35435561950624,{"$f":"$H$81*A$113","v":73.253153342925927},{"$f":"$H$81*B$113","v":244.17717780975312},58.602522674340747,9.7670871123901257,24.417717780975313,1.4650630668585187,76.671633832262486,10.382000000000001,0.18939,{"$f":"(P89-P73)/(A89-A73)","v":0.64887500000000009},2036,1.16889,551.26932482029281,2.4528912044760443,644.37320108919209,1168890]
[2023,1.2196644000000003,408.40861037831075,2.0610830323488818,498.12144273189631,1.9999999999999893,1,498.12144273189631,{"$f":"$H$82*A$113","v":74.718216409784446},{"$f":"$H$82*B$113","v":249.06072136594815},59.774573127827551,9.9624288546379258,24.906072136594815,1.4943643281956889,78.20506650890772,11.030875000000002,0.18939,null,2037,1.1637,564.80249644322078,2.4549110595514483,657.26066511097599,1163700]
[2024,1.218934,416.82640043393184,2.0611196340409292,508.08387158653426,2.0000000000000044,1,508.08387158653426,{"$f":"$H$83*A$113","v":76.212580737980133},{"$f":"$H$83*B$113","v":254.04193579326713},60.970064590384112,10.161677431730686,25.404193579326716,1.5242516147596028,79.769167839085881,11.679750000000002,0.18939,null,2038,1.1585099999999999,578.67940579985975,2.4569490120931174,670.40587841319552,1158510]
[2025,1.2161911999999999,426.12177182195114,2.2300342248817437,518.24554901826491,1.9999999999999933,1,518.24554901826491,{"$f":"$H$84*A$113","v":77.736832352739739},{"$f":"$H$84*B$113","v":259.12277450913246},62.18946588219179,10.364910980365298,25.912277450913248,1.5547366470547948,81.364551195867591,12.328625000000002,0.18939,null,2039,1.140226,599.7179471275515,3.6356125890832325,683.81399598145947,1140226]
[2026,1.2134483999999999,435.62664881228591,2.2305541793124433,528.61045999863018,1.9999999999999938,1,528.61045999863018,{"$f":"$H$85*A$113","v":79.291568999794521},{"$f":"$H$85*B$113","v":264.30522999931509},63.433255199835621,10.572209199972603,26.430522999931512,1.5858313799958905,82.991842219784942,12.977500000000003,0.18939,null,2040,1.1304187999999999,617.01935238611452,2.8849237114598574,697.49027590108869,1130418.8]
[2027,1.2107055999999998,445.34581255641569,2.2310764896106785,539.18266919860275,1.9999999999999949,1,539.18266919860275,{"$f":"$H$86*A$113","v":80.877400379790416},{"$f":"$H$86*B$113","v":269.59133459930138},64.701920303832324,10.783653383972055,26.95913345993014,1.6175480075958082,84.651679064180627,13.626375000000003,0.18939,null,2041,1.1206116000000002,634.86767531150883,2.8926682536571886,711.44008141911047,1120611.6000000001]
[2028,1.2079627999999998,455.28415492809455,2.2316011718241731,549.96632258257478,1.999999999999994,1,549.96632258257478,{"$f":"$H$87*A$113","v":82.494948387386216},{"$f":"$H$87*B$113","v":274.98316129128739},65.995958709908976,10.999326451651497,27.498316129128739,1.6498989677477243,86.344712645464242,14.275250000000003,0.18939,null,2042,1.1108044000000001,653.28232679623216,2.9005495476971408,725.66888304749273,1110804.4000000001]
[2029,1.20522,465.44668113226328,2.2321282421466546,560.96564903422632,2.0000000000000084,1,560.96564903422632,{"$f":"$H$88*A$113","v":84.144847355133948},{"$f":"$H$88*B$113","v":280.48282451711316},67.315877884107152,11.219312980684526,28.048282451711316,1.6828969471026789,88.071606898373531,14.924125000000004,0.18939,null,2043,1.1009972000000001,672.28350872140504,2.9085712479559578,740.18226070844264,1100997.2000000002]
[2030,1.2024771999999999,475.83851237670945,2.232657716919713,572.18496201491087,2.000000000000004,1,572.18496201491087,{"$f":"$H$89*A$113","v":85.827744302236624},{"$f":"$H$89*B$113","v":286.09248100745543},68.662195441789308,11.443699240298217,28.609248100745546,1.7165548860447326,89.833039036341006,{"$f":"P73*R80","v":15.573},0.18939,null,2044,1.0911900000000001,691.89225150763059,2.9167371401864077,754.98590592261155,1091190]
[2031,1.1997343999999999,486.46488860801952,2.2331896126342623,583.62866125520907,1.9999999999999971,1,583.62866125520907,{"$f":"H90*$A$113","v":87.544299188281357},{"$f":"H90*$B$113","v":291.81433062760453},{"$f":"H90*$C$113","v":70.035439350625083},{"$f":"H90*$D$113","v":11.672573225104182},{"$f":"H90*$E$113","v":29.181433062760455},{"$f":"H90*$F$113","v":1.7508859837656272},{"$f":"H90*$G$113","v":91.629699817067831},15.573,0.18939,null,2045,1.0801642,712.93385213198485,3.0411672595703578,770.08562404106374,1080164.2]
[2032,1.1969915999999998,497.33117131341049,2.2337239459324545,595.30123448031327,2.0000000000000036,1,595.30123448031327,{"$f":"H91*$A$113","v":89.295185172046985},{"$f":"H91*$B$113","v":297.65061724015663},{"$f":"H91*$C$113","v":71.436148137637588},{"$f":"H91*$D$113","v":11.906024689606266},{"$f":"H91*$E$113","v":29.765061724015666},{"$f":"H91*$F$113","v":1.7859037034409397},{"$f":"H91*$G$113","v":93.46229381340919},15.573,0.18939,null,{"$f":"S90+1","v":2046},1.0691383999999999,734.69191315351225,3.0519045990678171,785.48733652188503,1069138.3999999999]
[2033,1.1942487999999998,508.4428463900652,2.234260733609295,607.20725916991955,2.0000000000000031,1,607.20725916991955,{"$f":"H92*$A$113","v":91.081088875487936},303.60362958495978,72.864871100390346,{"$f":"H92*$D$113","v":12.144145183398392},30.36036295849598,1.8216217775097587,95.331539689677371,15.573,0.18939,null,2047,1.0581125999999998,757.19453983661367,3.0628657101333241,801.19708325232273,1058112.5999999999]
[2034,1.17927,525.19898272093587,3.2955791294614394,619.35140435331812,2.0000000000000284,1,619.35140435331812,92.902710652997712,309.67570217665906,74.322168522398172,12.387028087066362,30.967570217665909,1.8580542130599544,97.238170483470938,15.573,0.18939,null,2048,1.0470867999999998,780.4711366023995,3.0740576616952908,817.22102491736916,1047086.7999999998]
[2035,1.17408,538.07102790302565,2.4508892068683479,631.73843244038437,1.9999999999999827,1,631.73843244038437,94.760764866057656,315.86921622019219,75.808611892846116,12.634768648807688,31.586921622019219,1.8952152973211531,99.182933893140344,15.573,0.18939,null,2049,1.0360609999999999,804.55247848892748,3.0854878235933914,833.56544541571657,1036061]
[2036,1.16889,551.26932482029281,2.4528912044760443,644.37320108919209,2.0000000000000053,1,644.37320108919209,96.655980163378814,322.18660054459605,77.324784130703051,12.887464021783842,32.218660054459605,1.9331196032675764,101.16659257100316,15.573,0.18939,null,{"$f":"S94+1","v":2050},1.0245561999999999,829.85858103638532,3.1453638170360958,850.23675432403093,1024556.2]
[2037,1.1637,564.80249644322078,2.4549110595514483,657.26066511097599,2.0000000000000089,1,657.26066511097599,98.589099766646399,328.630332555488,78.871279813317116,13.145213302219521,32.8630332555488,1.9717819953329281,103.18992442242323,15.573,0.18939]
[2038,1.1585099999999999,578.67940579985975,2.4569490120931174,670.40587841319552,2.0000000000000018,1,670.40587841319552,100.56088176197933,335.20293920659776,80.448705409583454,13.408117568263911,33.520293920659775,2.0112176352395865,105.2537229108717,15.573,0.18939]
[2039,1.140226,599.7179471275515,3.6356125890832325,683.81399598145947,2.0000000000000053,1,683.81399598145947,102.57209939721892,341.90699799072974,82.057679517775128,13.67627991962919,34.190699799072974,2.0514419879443784,107.35879736908913,15.573,0.18939]
[2040,1.1304187999999999,617.01935238611452,2.8849237114598574,697.49027590108869,2.0000000000000049,1,697.49027590108869,104.62354138516331,348.74513795054435,83.698833108130643,13.949805518021774,34.874513795054433,2.092470827703266,109.50597331647093,15.573,0.18939]
[2041,1.1206116000000002,634.86767531150883,2.8926682536571886,711.44008141911047,2.0000000000000004,1,711.44008141911047,106.71601221286657,355.72004070955524,85.372809770293259,14.228801628382209,35.572004070955522,2.1343202442573315,111.69609278280035,15.573,0.18939]
[2042,1.1108044000000001,653.28232679623216,2.9005495476971408,725.66888304749261,1.9999999999999907,1,725.66888304749261,108.85033245712388,362.83444152374631,87.080265965699112,14.513377660949853,36.283444152374635,2.177006649142478,113.93001463845634,15.573,0.18939]
[2043,1.1009972000000001,672.28350872140504,2.9085712479559578,740.18226070844264,2.0000000000000244,1,740.18226070844264,111.0273391062664,370.09113035422132,88.821871285013117,14.803645214168853,37.009113035422132,2.2205467821253282,116.2086149312255,15.573,0.18939]
[2044,1.0911900000000001,691.89225150763059,2.9167371401864077,754.98590592261155,2.0000000000000075,1,754.98590592261155,113.24788588839174,377.49295296130578,90.598308710713383,15.09971811845223,37.749295296130576,2.2649577177678348,118.53278722985002,15.573,0.18939]
[2045,1.0801642,712.93385213198485,3.0411672595703578,770.08562404106374,1.9999999999999944,1,770.08562404106374,115.51284360615955,385.04281202053187,92.410274884927645,15.401712480821276,38.504281202053193,2.3102568721231913,120.903442974447,15.573,0.18939]
[2046,1.0691383999999999,734.69191315351225,3.0519045990678171,785.48733652188503,2.0000000000000018,1,785.48733652188503,117.82310047828275,392.74366826094251,94.258480382626203,15.709746730437701,39.274366826094251,2.356462009565655,123.32151183393594,15.573,0.18939]
[2047,1.0581125999999998,757.19453983661367,3.0628657101333241,801.19708325232273,2,1,801.19708325232273,120.1795624878484,400.59854162616136,96.143649990278718,16.023941665046454,40.059854162616141,2.403591249756968,125.78794207061466,15.573,0.18939]
[2048,1.0470867999999998,780.4711366023995,3.0740576616952908,817.22102491736916,1.9999999999999978,1,817.22102491736916,122.58315373760537,408.61051245868458,98.066522990084295,16.344420498347382,40.86105124586846,2.4516630747521075,128.30370091202695,15.573,0.18939]
[2049,1.0360609999999999,804.55247848892748,3.0854878235933914,833.56544541571657,2.0000000000000027,1,833.56544541571657,125.03481681235748,416.78272270785828,100.02785344988598,16.67130890831433,41.678272270785833,2.5006963362471497,130.86977493026751,15.573,0.18939]
[2050,1.0245561999999999,829.85858103638532,3.1453638170360958,850.23675432403093,2.0000000000000036,1,850.23675432403093,127.53551314860464,425.11837716201546,102.0284105188837,17.004735086480618,42.511837716201548,2.550710262972093,133.48717042887284,15.573,0.18939]
[]
["Waste Composition Lookup Table"]
["Food","Garden","Paper","Wood","Textiles","Nappies","Plastic/other inert","Total"]
[0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.157,{"$f":"SUM(A113:G113)","v":1}]
[]
["Model Parameters"]
[]
["Weighted Methane Correction Factor (MCF)"]
[2000,0.91,2001,0.96,">2001",1]
[]
["DOCf",0.75,null,null,null,null,null,"Food","Garden","Paper","Wood","Textiles","Nappies","Sludge","Industrial"]
["CH4 in LFG",0.5,null,null,null,null,"DOC",0.19,0.58799999999999997,0.13,5.0000000000000001E-3,0.04,2E-3,0.03,1.4999999999999999E-2]
["Note: Oxidation factor is zero.",null,null,null,null,null,"k (1/yr)",0.4,0.17,7.0000000000000007E-2,3.5000000000000003E-2,7.0000000000000007E-2,0.05,0.03,0.17]
[]
["C to CH4",1.33]

{"sheet":"P2_WasteGenWTE","index":49,"n_rows":131,"n_cols":25,"rows_kept":131,"cut":false,"hidden":true,"merged":[[65,17,72,17],[74,17,84,17]]}
["HOME"]
[null,"ENTER DATA BELOW",null,null,"DEFAULT FROM TNC ARE ALREADY ENETERED",null,null,null,"TO BE PROTECTED"]
[null,"Year","Population (million)","Waste per capita, WPC (kg/cap/yr)","Total Waste (Gg/yr)","% to SWDS","Waste to SWDS (Gg/yr)","Food (Gg/yr)","Garden (Gg/yr)","Paper (Gg/yr)","Wood (Gg/yr)","Textiles (Gg/yr)","Nappies (Gg/yr)","Inert (Gg/yr)","Sludge (Gg/yr)","Industrial (Gg/yr)"]
[null,2000,{"$f":"B66","v":1.1510940000000001},{"$f":"C66","v":230.93},{"$f":"C4*D4","v":265.82213742000005},{"$f":"G66","v":0.75},{"$f":"E4*F4","v":199.36660306500005},{"$f":"I66","v":29.904990459750007},{"$f":"J66","v":99.683301532500025},23.923992367800004,3.987332061300001,9.9683301532500028,0.59809980919500016,31.300556681205009,0,0]
[null,2001,{"$f":"B67","v":1.160083},264.37,{"$f":"C5*D5","v":306.69114271000001},{"$f":"G67","v":0.88},{"$f":"E5*F5","v":269.8882055848},{"$f":"I67","v":40.483230837720001},134.9441027924,32.386584670175999,5.3977641116960005,13.49441027924,0.80966461675440005,42.3724482768136,0,0]
[null,2002,1.1679949999999999,311.57,363.91220214999998,1,363.91220214999998,{"$f":"I68","v":54.586830322499999},181.95610107499999,43.669464257999998,7.2782440429999999,18.195610107499999,1.09173660645,57.134215737550001,0,0]
[null,2003,1.176323,316.62,372.44738826000003,1,372.44738826000003,{"$f":"I69","v":55.867108239000004},186.22369413000001,44.693686591199999,7.4489477652000007,18.622369413000001,1.1173421647800001,58.474239956820007,0,0]
[null,2004,1.1835329999999999,322.08999999999997,381.20414396999996,1,381.20414396999996,{"$f":"I70","v":57.180621595499993},190.60207198499998,45.744497276399997,7.6240828793999995,19.060207198499999,1.1436124319099998,59.849050603289996,0,0]
[null,2005,1.190361,327.78,390.17652857999997,1,390.17652857999997,{"$f":"I71","v":58.526479286999994},195.08826428999998,46.821183429599998,7.8035305715999996,19.508826428999999,1.17052958574,61.257714987059998,5.9130000000000003,0.53685400000000005]
[null,2006,1.195676,340.43,407.04398068,1,407.04398068,{"$f":"I72","v":61.056597101999998},203.52199034,48.845277681599995,8.140879613600001,20.352199034000002,1.22113194204,63.905904966759998,8.0559999999999992,0.49882599999999999]
[null,2007,1.200887,328.44,394.41932628000001,1,394.41932628000001,{"$f":"I73","v":59.162898941999998},197.20966314,47.330319153600001,7.8883865256000005,19.720966314000002,1.1832579788399999,61.92383422596,13.077,0.88669200000000004]
[null,2008,1.204955,331.54,399.49078070000002,1,399.49078070000002,{"$f":"I74","v":59.923617104999998},199.74539035000001,47.938893684,7.9898156140000003,19.974539035000003,1.1984723421000001,62.720052569900005,12.148,0.79310400000000003]
[null,2009,1.2078420000000001,344.37,415.94454954000003,1,415.94454954000003,{"$f":"I75","v":62.391682431},207.97227477000001,49.9133459448,8.3188909907999999,20.797227477000003,1.2478336486200001,65.303294277779997,9.1259999999999994,1.1668799999999999]
[null,2010,1.210391,353.35,427.69165985000001,1,427.69165985000001,{"$f":"I76","v":64.153748977500001},213.845829925,51.322999181999997,8.5538331969999994,21.3845829925,1.28307497955,67.147590596450001,10.949,1.131624]
[null,2011,1.21197,342,414.49374,1,414.49374,{"$f":"I77","v":62.174060999999995},207.24687,49.739248799999999,8.2898747999999998,20.724687000000003,1.2434812200000001,65.075517180000006,10.401999999999999,1.5630550000000001]
[null,2012,1.214987,319.24,387.87244988000003,1,387.87244988000003,{"$f":"I78","v":58.180867482000004},193.93622494000002,46.544693985600006,7.757448997600001,19.393622494000002,1.1636173496400002,60.895974631160009,7.37,0.67796900000000004]
[null,2013,1.217341,352.99,429.70919959000003,1,429.70919959000003,{"$f":"I79","v":64.456379938500007},214.85459979500001,51.565103950800001,8.5941839918000014,21.485459979500003,1.2891275987700002,67.464344335630003,6.9630000000000001,0.32495800000000002]
[null,2014,1.219265,341.85,416.80574025000004,1,416.80574025000004,{"$f":"I80","v":62.520861037500005},208.40287012500002,50.01668883,8.3361148050000011,20.840287012500003,1.2504172207500002,65.43850121925,5.1909999999999998,0.18939]
[null,2015,1.2199291999999999,348.4971546340559,425.14185505500006,1,425.14185505500006,{"$f":"I81","v":63.771278258250007},212.57092752750003,51.017022606600008,8.5028371011000008,21.257092752750005,1.2754255651650002,66.747271243635012,5.8398750000000001,0.18939]
[null,2016,1.2205933999999998,355.27366619883423,433.64469215610012,1,433.64469215610012,{"$f":"I82","v":65.046703823415015},216.82234607805006,52.037363058732012,8.6728938431220026,21.682234607805007,1.3009340764683004,68.082216668507712,6.4887500000000005,0.18939]
[null,2017,1.2212575999999997,362.18205397388903,442.31758599922205,1,442.31758599922205,{"$f":"I83","v":66.34763789988331},221.15879299961102,53.078110319906642,8.8463517199844404,22.115879299961104,1.3269527579976661,69.443861001877863,7.1376250000000008,0.18939]
[null,2018,1.2219217999999998,369.22488633823093,451.1639377192065,1,451.1639377192065,{"$f":"I84","v":67.67459065788097},225.58196885960325,54.139672526304778,9.0232787543841297,22.558196885960328,1.3534918131576195,70.83273822191542,7.7865000000000011,0.18939]
[null,2019,1.222586,376.40478172790353,460.18721647359064,1,{"$f":"E23*F23-$R$108","v":241.18721647359064},{"$f":"I85","v":36.178082471038593},120.59360823679532,28.942465976830874,4.823744329471813,12.059360823679533,0.72356164942077195,37.866392986353731,8.4353750000000005,0.18939]
[null,2020,1.2218556,384.16238449376704,469.39096080306246,1,{"$f":"E24*F24-$R$108","v":250.39096080306246},{"$f":"I86","v":37.55864412045937},125.19548040153123,30.046915296367494,5.0078192160612494,12.519548040153124,0.75117288240918734,39.311380846080809,9.0842500000000008,0.18939]
[null,2021,1.2211252000000001,392.08000950199346,478.7787800191237,1,259.7787800191237,{"$f":"I87","v":38.966817002868552},129.88939000956185,31.173453602294842,5.1955756003824742,12.988939000956186,0.77933634005737107,40.785268463002424,9.7331250000000011,0.18939]
[null,2022,1.2203948000000002,400.16096071493104,488.35435561950624,1,269.35435561950624,{"$f":"I88","v":40.403153342925933},134.67717780975312,32.322522674340746,5.3870871123901249,13.467717780975313,0.8080630668585187,42.288633832262477,10.382000000000001,0.18939]
[null,2023,1.2196644000000003,408.40861037831075,498.12144273189631,1,279.12144273189631,{"$f":"I89","v":41.868216409784445},139.56072136594815,33.494573127827557,5.5824288546379259,13.956072136594816,0.83736432819568896,43.822066508907717,11.030875000000002,0.18939]
[null,2024,1.218934,416.82640043393184,508.08387158653426,1,289.08387158653426,{"$f":"I90","v":43.362580737980139},144.54193579326713,34.690064590384111,5.7816774317306852,14.454193579326713,0.86725161475960277,45.386167839085878,11.679750000000002,0.18939]
[null,2025,1.2161911999999999,426.12177182195114,518.24554901826491,1,299.24554901826491,{"$f":"I91","v":44.886832352739738},149.62277450913246,35.909465882191789,5.9849109803652984,14.962277450913247,0.89773664705479472,46.981551195867588,12.328625000000002,0.18939]
[null,2026,1.2134483999999999,435.62664881228591,528.61045999863018,1,309.61045999863018,{"$f":"I92","v":46.441568999794526},154.80522999931509,37.15325519983562,6.1922091999726039,15.480522999931509,0.92883137999589049,48.60884221978494,12.977500000000003,0.18939]
[null,2027,1.2107055999999998,445.34581255641569,539.18266919860275,1,320.18266919860275,{"$f":"I93","v":48.027400379790414},160.09133459930138,38.42192030383233,6.4036533839720553,16.009133459930137,0.96054800759580827,50.268679064180631,13.626375000000003,0.18939]
[null,2028,1.2079627999999998,455.28415492809455,549.96632258257478,1,330.96632258257478,{"$f":"I94","v":49.644948387386215},165.48316129128739,39.715958709908975,6.6193264516514958,16.54831612912874,0.99289896774772435,51.961712645464239,14.275250000000003,0.18939]
[null,2029,1.20522,465.44668113226328,560.96564903422632,1,341.96564903422632,{"$f":"I95","v":51.294847355133946},170.98282451711316,41.035877884107158,6.8393129806845261,17.098282451711317,1.0258969471026789,53.688606898373529,14.924125000000004,0.18939]
[null,2030,1.2024771999999999,475.83851237670945,572.18496201491087,1,353.18496201491087,{"$f":"I96","v":52.97774430223663},176.59248100745543,42.3821954417893,7.0636992402982175,17.659248100745543,1.0595548860447326,55.450039036341003,15.573,0.18939]
[null,2031,1.1997343999999999,486.46488860801952,583.62866125520907,1,364.62866125520907,{"$f":"I97","v":54.694299188281356},182.31433062760453,43.755439350625089,7.2925732251041815,18.231433062760455,1.0938859837656272,57.246699817067821,15.573,0.18939]
[null,2032,1.1969915999999998,497.33117131341049,595.30123448031327,1,376.30123448031327,{"$f":"I98","v":56.44518517204699},188.15061724015663,45.156148137637594,7.5260246896062659,18.815061724015663,1.1289037034409399,59.079293813409187,15.573,0.18939]
[null,2033,1.1942487999999998,508.4428463900652,607.20725916991955,1,388.20725916991955,{"$f":"I99","v":58.231088875487927},194.10362958495978,46.584871100390345,7.7641451833983917,19.41036295849598,1.1646217775097587,60.948539689677368,15.573,0.18939]
[null,2034,1.17927,525.19898272093587,619.35140435331812,1,400.35140435331812,{"$f":"I100","v":60.052710652997717},200.17570217665906,48.042168522398171,8.007028087066363,20.017570217665906,1.2010542130599544,62.855170483470943,15.573,0.18939]
[null,2035,1.17408,538.07102790302565,631.73843244038437,1,412.73843244038437,{"$f":"I101","v":61.910764866057654},206.36921622019219,49.528611892846122,8.254768648807687,20.636921622019219,1.2382152973211531,64.799933893140349,15.573,0.18939]
[null,2036,1.16889,551.26932482029281,644.37320108919209,1,425.37320108919209,{"$f":"I102","v":63.805980163378813},212.68660054459605,51.04478413070305,8.5074640217838429,21.268660054459605,1.2761196032675763,66.783592571003155,15.573,0.18939]
[null,2037,1.1637,564.80249644322078,657.26066511097599,1,438.26066511097599,{"$f":"I103","v":65.73909976664639},219.130332555488,52.591279813317115,8.7652133022195198,21.9130332555488,1.3147819953329281,68.806924422423236,15.573,0.18939]
[null,2038,1.1585099999999999,578.67940579985975,670.40587841319552,1,451.40587841319552,{"$f":"I104","v":67.710881761979323},225.70293920659776,54.16870540958346,9.0281175682639105,22.570293920659779,1.3542176352395865,70.870722910871692,15.573,0.18939]
[null,2039,1.140226,599.7179471275515,683.81399598145947,1,464.81399598145947,{"$f":"I105","v":69.722099397218912},232.40699799072974,55.777679517775134,9.296279919629189,23.240699799072974,1.3944419879443783,72.975797369089136,15.573,0.18939]
[null,2040,1.1304187999999999,617.01935238611452,697.49027590108869,1,478.49027590108869,{"$f":"I106","v":71.773541385163298},239.24513795054435,57.418833108130642,9.5698055180217736,23.924513795054438,1.4354708277032662,75.122973316470919,15.573,0.18939]
[null,2041,1.1206116000000002,634.86767531150883,711.44008141911047,1,492.44008141911047,{"$f":"I107","v":73.866012212866565},246.22004070955524,59.092809770293258,9.8488016283822102,24.622004070955526,1.4773202442573314,77.313092782800339,15.573,0.18939]
[null,2042,1.1108044000000001,653.28232679623216,725.66888304749261,1,506.66888304749261,{"$f":"I108","v":76.000332457123889},253.33444152374631,60.800265965699111,10.133377660949852,25.333444152374632,1.520006649142478,79.547014638456346,15.573,0.18939]
[null,2043,1.1009972000000001,672.28350872140504,740.18226070844264,1,521.18226070844264,{"$f":"I109","v":78.177339106266388},260.59113035422132,62.541871285013116,10.423645214168854,26.059113035422133,1.5635467821253279,81.825614931225502,15.573,0.18939]
[null,2044,1.0911900000000001,691.89225150763059,754.98590592261155,1,535.98590592261155,{"$f":"I110","v":80.397885888391727},267.99295296130578,64.318308710713382,10.719718118452231,26.79929529613058,1.6079577177678346,84.14978722985002,15.573,0.18939]
[null,2045,1.0801642,712.93385213198485,770.08562404106374,1,551.08562404106374,{"$f":"I111","v":82.662843606159555},275.54281202053187,66.130274884927644,11.021712480821275,27.55428120205319,1.6532568721231913,86.520442974447008,15.573,0.18939]
[null,2046,1.0691383999999999,734.69191315351225,785.48733652188503,1,566.48733652188503,{"$f":"I112","v":84.973100478282745},283.24366826094251,67.978480382626202,11.329746730437702,28.324366826094252,1.6994620095656552,88.938511833935948,15.573,0.18939]
[null,2047,1.0581125999999998,757.19453983661367,801.19708325232273,1,582.19708325232273,{"$f":"I113","v":87.329562487848406},291.09854162616136,69.863649990278731,11.643941665046455,29.109854162616138,1.7465912497569682,91.404942070614666,15.573,0.18939]
[null,2048,1.0470867999999998,780.4711366023995,817.22102491736916,1,598.22102491736916,{"$f":"I114","v":89.733153737605377},299.11051245868458,71.786522990084293,11.964420498347383,29.91105124586846,1.7946630747521075,93.920700912026959,15.573,0.18939]
[null,2049,1.0360609999999999,804.55247848892748,833.56544541571657,1,614.56544541571657,{"$f":"I115","v":92.184816812357482},307.28272270785828,73.74785344988598,12.291308908314331,30.72827227078583,1.8436963362471497,96.486774930267501,15.573,0.18939]
[null,2050,1.0245561999999999,829.85858103638532,850.23675432403093,1,631.23675432403093,{"$f":"I116","v":94.685513148604642},315.61837716201546,75.748410518883702,12.624735086480619,31.561837716201548,1.8937102629720928,99.104170428872862,15.573,0.18939]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Year","Population (million)","Waste per capita, WPC (kg/cap/yr)","Change in WPC (%)","Total Waste (Gg/yr)","Change in MSW (%)","% to SWDS","Waste to SWDS (Gg/yr)","Food (Gg/yr)","Garden (Gg/yr)","Paper (Gg/yr)","Wood (Gg/yr)","Textiles (Gg/yr)","Nappies (Gg/yr)","Inert (Gg/yr)","Sludge (Gg/yr)","Industrial (Gg/yr)",null,"Year","Population (million)","WPC (kg/cap/yr)","change in WPC (%)","Total MSW (Gg)","Population ","- taken from calculations in Annex 1(b) - Land Transport - Mitigation Scenarios.xlsx"]
[2000,1.1510940000000001,230.93,null,{"$f":"B66*C66","v":265.82213742000005},null,0.75,{"$f":"E66*G66","v":199.36660306500005},{"$f":"$H$66*A$120","v":29.904990459750007},{"$f":"$H$66*B$120","v":99.683301532500025},23.923992367800004,3.987332061300001,9.9683301532500028,0.59809980919500016,31.300556681205009,null,null,"Projecting the waste generated between 2015 and 2050 assuming an annual increase in MSW of 2% per annum. Demographic statistics in from SM.",2014,1.219265,341.85,null,{"$f":"T66*U66","v":416.80574025000004},1219265]
[{"$f":"A66+1","v":2001},1.160083,264.37,{"$f":"(C67-C66)/C66%","v":14.480578530290563},{"$f":"B67*C67","v":306.69114271000001},{"$f":"(E67-E66)/E66%","v":15.374568005006584},0.88,{"$f":"E67*G67","v":269.8882055848},{"$f":"$H$67*A$120","v":40.483230837720001},{"$f":"$H$67*B$120","v":134.9441027924},32.386584670175999,5.3977641116960005,13.49441027924,0.80966461675440005,42.3724482768136,null,null,null,2015,1.2199291999999999,{"$f":"W67/T67","v":348.4971546340559},{"$f":"(U67-U66)/U66%","v":1.9444653017568758},{"$f":"W66*(1+$R$74)","v":425.14185505500006},1219929.2]
[{"$f":"A67+1","v":2002},1.1679949999999999,311.57,{"$f":"(C68-C67)/C67%","v":17.853765555849751},363.91220214999998,{"$f":"(E68-E67)/E67%","v":18.65755200309351},1,363.91220214999998,{"$f":"$H$68*A$120","v":54.586830322499999},{"$f":"$H$68*B$120","v":181.95610107499999},43.669464257999998,7.2782440429999999,18.195610107499999,1.09173660645,57.134215737550001,null,null,null,2016,1.2205933999999998,{"$f":"W68/T68","v":355.27366619883423},{"$f":"(U68-U67)/U67%","v":1.9444955216045017},{"$f":"W67*(1+$R$74)","v":433.64469215610006},1220593.3999999999]
[2003,1.176323,316.62,1.6208235709471424,372.44738826000003,2.3453970654388625,1,372.44738826000003,{"$f":"$H$69*A$120","v":55.867108239000004},{"$f":"$H$69*B$120","v":186.22369413000001},44.693686591199999,7.4489477652000007,18.622369413000001,1.1173421647800001,58.474239956820007,null,null,null,2017,1.2212575999999997,362.18205397388903,1.9445257085810601,442.31758599922205,1221257.5999999999]
[2004,1.1835329999999999,322.08999999999997,1.7276230181289782,381.20414396999996,2.3511389758724723,1,381.20414396999996,{"$f":"$H$70*A$120","v":57.180621595499993},{"$f":"$H$70*B$120","v":190.60207198499998},45.744497276399997,7.6240828793999995,19.060207198499999,1.1436124319099998,59.849050603289996,null,null,null,2018,1.2219217999999998,369.22488633823093,1.9445558627401367,451.1639377192065,1221921.7999999998]
[2005,1.190361,327.78,1.7665869787947461,390.17652857999997,2.3536954547656008,1,390.17652857999997,{"$f":"$H$71*A$120","v":58.526479286999994},{"$f":"$H$71*B$120","v":195.08826428999998},46.821183429599998,7.8035305715999996,19.508826428999999,1.17052958574,61.257714987059998,5.9130000000000003,0.53685400000000005,null,2019,1.222586,{"$f":"W71/T71","v":376.40478172790353},1.9445859841352631,460.18721647359064,1222586]
[2006,1.195676,340.43,3.859295869180559,407.04398068,4.323030952524765,1,407.04398068,{"$f":"$H$72*A$120","v":61.056597101999998},{"$f":"$H$72*B$120","v":203.52199034},48.845277681599995,8.140879613600001,20.352199034000002,1.22113194204,63.905904966759998,8.0559999999999992,0.49882599999999999,null,2020,1.2218556,384.16238449376704,2.0609734898297192,469.39096080306246,1221855.6000000001]
[2007,1.200887,328.44,-3.5220162735364124,394.41932628000001,-3.1015455329690638,1,394.41932628000001,{"$f":"$H$73*A$120","v":59.162898941999998},{"$f":"$H$73*B$120","v":197.20966314},47.330319153600001,7.8883865256000005,19.720966314000002,1.1832579788399999,61.92383422596,13.077,0.88669200000000004,null,2021,1.2211252000000001,392.08000950199346,2.0610099603218401,478.7787800191237,1221125.2000000002]
[2008,1.204955,331.54,0.9438558031908485,399.49078070000002,1.2858027186020193,1,399.49078070000002,{"$f":"$H$74*A$120","v":59.923617104999998},{"$f":"$H$74*B$120","v":199.74539035000001},47.938893684,7.9898156140000003,19.974539035000003,1.1984723421000001,62.720052569900005,12.148,0.79310400000000003,0.02,2022,1.2203948000000002,400.16096071493104,2.0610464744687502,488.35435561950618,1220394.8000000003]
[2009,1.2078420000000001,344.37,3.869819629607282,415.94454954000003,4.1186854953621737,1,415.94454954000003,{"$f":"$H$75*A$120","v":62.391682431},{"$f":"$H$75*B$120","v":207.97227477000001},49.9133459448,8.3188909907999999,20.797227477000003,1.2478336486200001,65.303294277779997,9.1259999999999994,1.1668799999999999,"Assumptions: (1) The composition of waste remains unchanged; (2) quantity of sewage sludge increases by 3 times in 2030 compared to 2014; (3) industrial waste remains constant at the value of 2014.",2023,1.2196644000000003,408.40861037831075,2.0610830323488818,498.12144273189631,1219664.4000000004]
[2010,1.210391,353.35,2.6076603653047647,427.69165985000001,2.8242010438630119,1,427.69165985000001,{"$f":"$H$76*A$120","v":64.153748977500001},{"$f":"$H$76*B$120","v":213.845829925},51.322999181999997,8.5538331969999994,21.3845829925,1.28307497955,67.147590596450001,10.949,1.131624,null,2024,1.218934,416.82640043393184,2.0611196340409292,508.08387158653426,1218934]
[2011,1.21197,342,-3.2121126361964123,414.49374,-3.0858492435014466,1,414.49374,{"$f":"$H$77*A$120","v":62.174060999999995},{"$f":"$H$77*B$120","v":207.24687},49.739248799999999,8.2898747999999998,20.724687000000003,1.2434812200000001,65.075517180000006,10.401999999999999,1.5630550000000001,null,2025,1.2161911999999999,426.12177182195114,2.2300342248817437,518.24554901826491,1216191.2]
[2012,1.214987,319.24,-6.6549707602339154,387.87244988000003,-6.4226036610347768,1,387.87244988000003,{"$f":"$H$78*A$120","v":58.180867482000004},{"$f":"$H$78*B$120","v":193.93622494000002},46.544693985600006,7.757448997600001,19.393622494000002,1.1636173496400002,60.895974631160009,7.37,0.67796900000000004,null,2026,1.2134483999999999,435.62664881228591,2.2305541793124433,528.61045999863018,1213448.3999999999]
[2013,1.217341,352.99,10.571983460719208,429.70919959000003,10.786213282986054,1,429.70919959000003,{"$f":"$H$79*A$120","v":64.456379938500007},{"$f":"$H$79*B$120","v":214.85459979500001},51.565103950800001,8.5941839918000014,21.485459979500003,1.2891275987700002,67.464344335630003,6.9630000000000001,0.32495800000000002,null,2027,1.2107055999999998,445.34581255641569,2.2310764896106785,539.18266919860275,1210705.5999999999]
[2014,1.219265,341.85,-3.1558967676138097,416.80574025000004,-3.0028352551706146,1,{"$f":"E80*G80","v":416.80574025000004},{"$f":"$H$80*A$120","v":62.520861037500005},{"$f":"$H$80*B$120","v":208.40287012500002},50.01668883,8.3361148050000011,20.840287012500003,1.2504172207500002,65.43850121925,5.1909999999999998,0.18939,null,2028,1.2079627999999998,455.28415492809455,2.2316011718241731,549.96632258257478,1207962.7999999998]
[2015,1.2199291999999999,{"$f":"U67","v":348.4971546340559},1.9444653017568758,{"$f":"B81*C81","v":425.14185505500006},2.0000000000000053,1,{"$f":"E81*G81","v":425.14185505500006},{"$f":"$H$81*A$120","v":63.771278258250007},{"$f":"$H$81*B$120","v":212.57092752750003},51.017022606600008,8.5028371011000008,21.257092752750005,1.2754255651650002,66.747271243635012,{"$f":"P80+$R$88","v":5.8398750000000001},0.18939,null,2029,1.20522,465.44668113226328,2.2321282421466546,560.96564903422632,1205220]
[2016,1.2205933999999998,{"$f":"U68","v":355.27366619883423},1.9444955216045017,{"$f":"B82*C82","v":433.64469215610012},2.0000000000000129,1,433.64469215610012,{"$f":"$H$82*A$120","v":65.046703823415015},{"$f":"$H$82*B$120","v":216.82234607805006},52.037363058732012,8.6728938431220026,21.682234607805007,1.3009340764683004,68.082216668507712,6.4887500000000005,0.18939,null,2030,1.2024771999999999,475.83851237670945,2.232657716919713,572.18496201491087,1202477.2]
[2017,1.2212575999999997,362.18205397388903,1.9445257085810601,442.31758599922205,1.9999999999999825,1,442.31758599922205,{"$f":"$H$83*A$120","v":66.34763789988331},{"$f":"$H$83*B$120","v":221.15879299961102},53.078110319906642,8.8463517199844404,22.115879299961104,1.3269527579976661,69.443861001877863,7.1376250000000008,0.18939,null,{"$f":"S82+1","v":2031},{"$f":"X83/1000000","v":1.1997343999999999},486.46488860801952,2.2331896126342623,583.62866125520907,1199734.3999999999]
[2018,1.2219217999999998,369.22488633823093,1.9445558627401367,451.1639377192065,2.0000000000000031,1,451.1639377192065,{"$f":"$H$84*A$120","v":67.67459065788097},{"$f":"$H$84*B$120","v":225.58196885960325},54.139672526304778,9.0232787543841297,22.558196885960328,1.3534918131576195,70.83273822191542,7.7865000000000011,0.18939,null,{"$f":"S83+1","v":2032},{"$f":"X84/1000000","v":1.1969915999999998},497.33117131341049,2.2337239459324545,595.30123448031327,1196991.5999999999]
[2019,1.222586,376.40478172790353,1.9445859841352631,460.18721647359064,2.0000000000000018,1,{"$f":"(E85*G85)-$R$108","v":241.18721647359064},{"$f":"$H$85*A$120","v":36.178082471038593},{"$f":"$H$85*B$120","v":120.59360823679532},28.942465976830874,4.823744329471813,12.059360823679533,0.72356164942077195,37.866392986353731,8.4353750000000005,0.18939,null,2033,1.1942487999999998,508.4428463900652,2.234260733609295,607.20725916991955,1194248.7999999998]
[2020,1.2218556,384.16238449376704,2.0609734898297192,469.39096080306246,2.0000000000000013,1,{"$f":"(E86*G86)-$R$108","v":250.39096080306246},{"$f":"$H$86*A$120","v":37.55864412045937},{"$f":"$H$86*B$120","v":125.19548040153123},30.046915296367494,5.0078192160612494,12.519548040153124,0.75117288240918734,39.311380846080809,9.0842500000000008,0.18939,null,2034,1.17927,525.19898272093587,3.2955791294614394,619.351404353318,1179270]
[2021,1.2211252000000001,392.08000950199346,2.0610099603218401,478.7787800191237,1.9999999999999993,1,259.7787800191237,{"$f":"$H$87*A$120","v":38.966817002868552},{"$f":"$H$87*B$120","v":129.88939000956185},{"$f":"$H$87*C$120","v":31.173453602294842},{"$f":"$H$87*D$120","v":5.1955756003824742},12.988939000956186,0.77933634005737107,40.785268463002424,9.7331250000000011,0.18939,3,2035,1.17408,538.07102790302565,2.4508892068683479,631.73843244038437,1174080]
[2022,1.2203948000000002,400.16096071493104,2.0610464744687502,488.35435561950624,2.0000000000000129,1,269.35435561950624,{"$f":"$H$88*A$120","v":40.403153342925933},{"$f":"$H$88*B$120","v":134.67717780975312},32.322522674340746,5.3870871123901249,13.467717780975313,0.8080630668585187,42.288633832262477,10.382000000000001,0.18939,{"$f":"(P96-P80)/(A96-A80)","v":0.64887500000000009},2036,1.16889,551.26932482029281,2.4528912044760443,644.37320108919209,1168890]
[2023,1.2196644000000003,408.40861037831075,2.0610830323488818,498.12144273189631,1.9999999999999893,1,279.12144273189631,{"$f":"$H$89*A$120","v":41.868216409784445},{"$f":"$H$89*B$120","v":139.56072136594815},33.494573127827557,5.5824288546379259,13.956072136594816,0.83736432819568896,43.822066508907717,11.030875000000002,0.18939,null,2037,1.1637,564.80249644322078,2.4549110595514483,657.26066511097599,1163700]
[2024,1.218934,416.82640043393184,2.0611196340409292,508.08387158653426,2.0000000000000044,1,289.08387158653426,{"$f":"$H$90*A$120","v":43.362580737980139},{"$f":"$H$90*B$120","v":144.54193579326713},34.690064590384111,5.7816774317306852,14.454193579326713,0.86725161475960277,45.386167839085878,11.679750000000002,0.18939,null,2038,1.1585099999999999,578.67940579985975,2.4569490120931174,670.40587841319552,1158510]
[2025,1.2161911999999999,426.12177182195114,2.2300342248817437,518.24554901826491,1.9999999999999933,1,299.24554901826491,{"$f":"$H$91*A$120","v":44.886832352739738},{"$f":"$H$91*B$120","v":149.62277450913246},35.909465882191789,5.9849109803652984,14.962277450913247,0.89773664705479472,46.981551195867588,12.328625000000002,0.18939,null,2039,1.140226,599.7179471275515,3.6356125890832325,683.81399598145947,1140226]
[2026,1.2134483999999999,435.62664881228591,2.2305541793124433,528.61045999863018,1.9999999999999938,1,309.61045999863018,{"$f":"$H$92*A$120","v":46.441568999794526},{"$f":"$H$92*B$120","v":154.80522999931509},37.15325519983562,6.1922091999726039,15.480522999931509,0.92883137999589049,48.60884221978494,12.977500000000003,0.18939,null,2040,1.1304187999999999,617.01935238611452,2.8849237114598574,697.49027590108869,1130418.8]
[2027,1.2107055999999998,445.34581255641569,2.2310764896106785,539.18266919860275,1.9999999999999949,1,320.18266919860275,{"$f":"$H$93*A$120","v":48.027400379790414},{"$f":"$H$93*B$120","v":160.09133459930138},38.42192030383233,6.4036533839720553,16.009133459930137,0.96054800759580827,50.268679064180631,13.626375000000003,0.18939,null,2041,1.1206116000000002,634.86767531150883,2.8926682536571886,711.44008141911047,1120611.6000000001]
[2028,1.2079627999999998,455.28415492809455,2.2316011718241731,549.96632258257478,1.999999999999994,1,330.96632258257478,{"$f":"$H$94*A$120","v":49.644948387386215},{"$f":"$H$94*B$120","v":165.48316129128739},39.715958709908975,6.6193264516514958,16.54831612912874,0.99289896774772435,51.961712645464239,14.275250000000003,0.18939,null,2042,1.1108044000000001,653.28232679623216,2.9005495476971408,725.66888304749273,1110804.4000000001]
[2029,1.20522,465.44668113226328,2.2321282421466546,560.96564903422632,2.0000000000000084,1,341.96564903422632,{"$f":"$H$95*A$120","v":51.294847355133946},{"$f":"$H$95*B$120","v":170.98282451711316},41.035877884107158,6.8393129806845261,17.098282451711317,1.0258969471026789,53.688606898373529,14.924125000000004,0.18939,null,2043,1.1009972000000001,672.28350872140504,2.9085712479559578,740.18226070844264,1100997.2000000002]
[2030,1.2024771999999999,475.83851237670945,2.232657716919713,572.18496201491087,2.000000000000004,1,353.18496201491087,{"$f":"$H$96*A$120","v":52.97774430223663},{"$f":"$H$96*B$120","v":176.59248100745543},42.3821954417893,7.0636992402982175,17.659248100745543,1.0595548860447326,55.450039036341003,{"$f":"P80*R87","v":15.573},0.18939,null,2044,1.0911900000000001,691.89225150763059,2.9167371401864077,754.98590592261155,1091190]
[{"$f":"A96+1","v":2031},{"$f":"T83","v":1.1997343999999999},486.46488860801952,2.2331896126342623,583.62866125520907,1.9999999999999971,1,364.62866125520907,{"$f":"H97*$A$120","v":54.694299188281356},{"$f":"H97*$B$120","v":182.31433062760453},{"$f":"H97*$C$120","v":43.755439350625089},{"$f":"H97*$D$120","v":7.2925732251041815},{"$f":"H97*$E$120","v":18.231433062760455},{"$f":"H97*$F$120","v":1.0938859837656272},{"$f":"H97*$G$120","v":57.246699817067821},15.573,0.18939,null,2045,1.0801642,712.93385213198485,3.0411672595703578,770.08562404106374,1080164.2]
[{"$f":"A97+1","v":2032},{"$f":"T84","v":1.1969915999999998},497.33117131341049,2.2337239459324545,595.30123448031327,2.0000000000000036,1,376.30123448031327,{"$f":"H98*$A$120","v":56.44518517204699},{"$f":"H98*$B$120","v":188.15061724015663},{"$f":"H98*$C$120","v":45.156148137637594},{"$f":"H98*$D$120","v":7.5260246896062659},{"$f":"H98*$E$120","v":18.815061724015663},{"$f":"H98*$F$120","v":1.1289037034409399},{"$f":"H98*$G$120","v":59.079293813409187},15.573,0.18939,null,{"$f":"S97+1","v":2046},1.0691383999999999,734.69191315351225,3.0519045990678171,785.48733652188503,1069138.3999999999]
[2033,1.1942487999999998,508.4428463900652,2.234260733609295,607.20725916991955,2.0000000000000031,1,388.20725916991955,{"$f":"H99*$A$120","v":58.231088875487927},194.10362958495978,46.584871100390345,{"$f":"H99*$D$120","v":7.7641451833983917},19.41036295849598,1.1646217775097587,60.948539689677368,15.573,0.18939,null,2047,1.0581125999999998,757.19453983661367,3.0628657101333241,801.19708325232273,1058112.5999999999]
[2034,1.17927,525.19898272093587,3.2955791294614394,619.35140435331812,2.0000000000000284,1,400.35140435331812,60.052710652997717,200.17570217665906,48.042168522398171,8.007028087066363,20.017570217665906,1.2010542130599544,62.855170483470943,15.573,0.18939,null,2048,1.0470867999999998,780.4711366023995,3.0740576616952908,817.22102491736916,1047086.7999999998]
[2035,1.17408,538.07102790302565,2.4508892068683479,631.73843244038437,1.9999999999999827,1,412.73843244038437,61.910764866057654,206.36921622019219,49.528611892846122,8.254768648807687,20.636921622019219,1.2382152973211531,64.799933893140349,15.573,0.18939,null,2049,1.0360609999999999,804.55247848892748,3.0854878235933914,833.56544541571657,1036061]
[2036,1.16889,551.26932482029281,2.4528912044760443,644.37320108919209,2.0000000000000053,1,425.37320108919209,63.805980163378813,212.68660054459605,51.04478413070305,8.5074640217838429,21.268660054459605,1.2761196032675763,66.783592571003155,15.573,0.18939,null,{"$f":"S101+1","v":2050},1.0245561999999999,829.85858103638532,3.1453638170360958,850.23675432403093,1024556.2]
[2037,1.1637,564.80249644322078,2.4549110595514483,657.26066511097599,2.0000000000000089,1,438.26066511097599,65.73909976664639,219.130332555488,52.591279813317115,8.7652133022195198,21.9130332555488,1.3147819953329281,68.806924422423236,15.573,0.18939]
[2038,1.1585099999999999,578.67940579985975,2.4569490120931174,670.40587841319552,2.0000000000000018,1,451.40587841319552,67.710881761979323,225.70293920659776,54.16870540958346,9.0281175682639105,22.570293920659779,1.3542176352395865,70.870722910871692,15.573,0.18939]
[2039,1.140226,599.7179471275515,3.6356125890832325,683.81399598145947,2.0000000000000053,1,464.81399598145947,69.722099397218912,232.40699799072974,55.777679517775134,9.296279919629189,23.240699799072974,1.3944419879443783,72.975797369089136,15.573,0.18939,600,"ton/day"]
[2040,1.1304187999999999,617.01935238611452,2.8849237114598574,697.49027590108869,2.0000000000000049,1,478.49027590108869,71.773541385163298,239.24513795054435,57.418833108130642,9.5698055180217736,23.924513795054438,1.4354708277032662,75.122973316470919,15.573,0.18939,365,"day/yr"]
[2041,1.1206116000000002,634.86767531150883,2.8926682536571886,711.44008141911047,2.0000000000000004,1,492.44008141911047,73.866012212866565,246.22004070955524,59.092809770293258,9.8488016283822102,24.622004070955526,1.4773202442573314,77.313092782800339,15.573,0.18939,{"$f":"R105*R106","v":219000},"ton/yr"]
[2042,1.1108044000000001,653.28232679623216,2.9005495476971408,725.66888304749261,1.9999999999999907,1,506.66888304749261,76.000332457123889,253.33444152374631,60.800265965699111,10.133377660949852,25.333444152374632,1.520006649142478,79.547014638456346,15.573,0.18939,{"$f":"R107/1000","v":219},"Gg/yr"]
[2043,1.1009972000000001,672.28350872140504,2.9085712479559578,740.18226070844264,2.0000000000000244,1,521.18226070844264,78.177339106266388,260.59113035422132,62.541871285013116,10.423645214168854,26.059113035422133,1.5635467821253279,81.825614931225502,15.573,0.18939]
[2044,1.0911900000000001,691.89225150763059,2.9167371401864077,754.98590592261155,2.0000000000000075,1,535.98590592261155,80.397885888391727,267.99295296130578,64.318308710713382,10.719718118452231,26.79929529613058,1.6079577177678346,84.14978722985002,15.573,0.18939]
[2045,1.0801642,712.93385213198485,3.0411672595703578,770.08562404106374,1.9999999999999944,1,551.08562404106374,82.662843606159555,275.54281202053187,66.130274884927644,11.021712480821275,27.55428120205319,1.6532568721231913,86.520442974447008,15.573,0.18939]
[2046,1.0691383999999999,734.69191315351225,3.0519045990678171,785.48733652188503,2.0000000000000018,1,566.48733652188503,84.973100478282745,283.24366826094251,67.978480382626202,11.329746730437702,28.324366826094252,1.6994620095656552,88.938511833935948,15.573,0.18939]
[2047,1.0581125999999998,757.19453983661367,3.0628657101333241,801.19708325232273,2,1,582.19708325232273,87.329562487848406,291.09854162616136,69.863649990278731,11.643941665046455,29.109854162616138,1.7465912497569682,91.404942070614666,15.573,0.18939]
[{"$f":"A113+1","v":2048},1.0470867999999998,780.4711366023995,3.0740576616952908,817.22102491736916,1.9999999999999978,1,598.22102491736916,89.733153737605377,299.11051245868458,71.786522990084293,11.964420498347383,29.91105124586846,1.7946630747521075,93.920700912026959,15.573,0.18939]
[2049,1.0360609999999999,804.55247848892748,3.0854878235933914,833.56544541571657,2.0000000000000027,1,614.56544541571657,92.184816812357482,307.28272270785828,73.74785344988598,12.291308908314331,30.72827227078583,1.8436963362471497,96.486774930267501,15.573,0.18939]
[2050,1.0245561999999999,829.85858103638532,3.1453638170360958,850.23675432403093,2.0000000000000036,1,631.23675432403093,94.685513148604642,315.61837716201546,75.748410518883702,12.624735086480619,31.561837716201548,1.8937102629720928,99.104170428872862,15.573,0.18939]
[]
["Waste Composition Lookup Table"]
["Food","Garden","Paper","Wood","Textiles","Nappies","Plastic/other inert","Total",null,null,null,"x/100 * 850=631"]
[0.15,0.5,0.12,0.02,0.05,3.0000000000000001E-3,0.157,{"$f":"SUM(A120:G120)","v":1},null,null,null,"x=631*100/850"]
[null,null,null,null,null,null,null,null,null,null,850,{"$f":"631/850","v":0.74235294117647055},{"$f":"K121*L121","v":631}]
["Model Parameters",null,null,null,null,null,null,null,null,null,null,0.74,{"$f":"K121*L122","v":629}]
[]
["Weighted Methane Correction Factor (MCF)"]
[2000,0.91,2001,0.96,">2001",1]
[]
["DOCf",0.75,null,null,null,null,null,"Food","Garden","Paper","Wood","Textiles","Nappies","Sludge","Industrial"]
["CH4 in LFG",0.5,null,null,null,null,"DOC",0.19,0.58799999999999997,0.13,5.0000000000000001E-3,0.04,2E-3,0.03,1.4999999999999999E-2]
["Note: Oxidation factor is zero.",null,null,null,null,null,"k (1/yr)",0.4,0.17,7.0000000000000007E-2,3.5000000000000003E-2,7.0000000000000007E-2,0.05,0.03,0.17]
[]
["C to CH4",1.33]

{"sheet":"Summary_Dashbrd_TNC","index":50,"n_rows":72,"n_cols":21,"rows_kept":72,"cut":false,"hidden":true,"merged":[[0,1,0,9]]}
["HOME","This worksheet presents the results worked out from the modeling used in the TNC"]
[null,null,"BAU","Sce 1 LFG","Sce 2 Compost","Scen 3 recycling","Sce 4 WTE"]
[null,2000,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"TNC_Sce1LFG!N4","v":"stored C"},{"$f":"TNC_Sce2Comp!N4","v":"stored C"},{"$f":"TNC_Sce3Recycle!N5","v":"TNC"},{"$f":"TNC_Sce4WTE!N5","v":"TNC"}]
[null,2001,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"TNC_Sce1LFG!N5","v":"TNC"},{"$f":"TNC_Sce2Comp!N5","v":"TNC"},{"$f":"TNC_Sce3Recycle!N6","v":0},{"$f":"TNC_Sce4WTE!N6","v":0},null,null,null,null,null,null,null,null,null,null,null,"Tool","Statistical Tables"]
[null,2002,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"TNC_Sce1LFG!N6","v":0},{"$f":"TNC_Sce2Comp!N6","v":0},{"$f":"TNC_Sce3Recycle!N7","v":0},{"$f":"TNC_Sce4WTE!N7","v":0}]
[null,2003,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"TNC_Sce1LFG!N7","v":0},{"$f":"TNC_Sce2Comp!N7","v":0},{"$f":"TNC_Sce3Recycle!N8","v":0},{"$f":"TNC_Sce4WTE!N8","v":0},null,null,null,null,null,null,null,null,null,null,null,null,1,"Select options"]
[null,2004,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"TNC_Sce1LFG!N8","v":0},{"$f":"TNC_Sce2Comp!N8","v":0},{"$f":"TNC_Sce3Recycle!N9","v":0},{"$f":"TNC_Sce4WTE!N9","v":0},null,null,null,null,null,null,null,null,null,null,null,null,2,"Carry out screening to obtain most viable scenarios"]
[null,2005,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"TNC_Sce1LFG!N9","v":0},{"$f":"TNC_Sce2Comp!N9","v":0},{"$f":"TNC_Sce3Recycle!N10","v":0},{"$f":"TNC_Sce4WTE!N10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,3,"Obtain activity data for emission calculations, e.g. population, waste generation, etc"]
[null,2006,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"TNC_Sce1LFG!N10","v":0},{"$f":"TNC_Sce2Comp!N10","v":0},{"$f":"TNC_Sce3Recycle!N11","v":0},{"$f":"TNC_Sce4WTE!N11","v":0},null,null,null,null,null,null,null,null,null,null,null,null,4,"Select emission factors and other parameters"]
[null,2007,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"TNC_Sce1LFG!N11","v":0},{"$f":"TNC_Sce2Comp!N11","v":0},{"$f":"TNC_Sce3Recycle!N12","v":0},{"$f":"TNC_Sce4WTE!N12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,5,"For BAU and each scenario, the calculations will generate the trend of emissions"]
[null,2008,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"TNC_Sce1LFG!N12","v":0},{"$f":"TNC_Sce2Comp!N12","v":0},{"$f":"TNC_Sce3Recycle!N13","v":0},{"$f":"TNC_Sce4WTE!N13","v":0}]
[null,2009,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"TNC_Sce1LFG!N13","v":0},{"$f":"TNC_Sce2Comp!N13","v":0},{"$f":"TNC_Sce3Recycle!N14","v":0},{"$f":"TNC_Sce4WTE!N14","v":0}]
[null,2010,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"TNC_Sce1LFG!N14","v":0},{"$f":"TNC_Sce2Comp!N14","v":0},{"$f":"TNC_Sce3Recycle!N15","v":0},{"$f":"TNC_Sce4WTE!N15","v":0}]
[null,2011,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"TNC_Sce1LFG!N15","v":0},{"$f":"TNC_Sce2Comp!N15","v":0},{"$f":"TNC_Sce3Recycle!N16","v":0},{"$f":"TNC_Sce4WTE!N16","v":0},null,null,null,null,null,null,null,null,null,null,null,"EXAMPLES "]
[null,2012,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"TNC_Sce1LFG!N16","v":0},{"$f":"TNC_Sce2Comp!N16","v":0},{"$f":"TNC_Sce3Recycle!N17","v":0},{"$f":"TNC_Sce4WTE!N17","v":0}]
[null,2013,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"TNC_Sce1LFG!N17","v":0},{"$f":"TNC_Sce2Comp!N17","v":0},{"$f":"TNC_Sce3Recycle!N18","v":0},{"$f":"TNC_Sce4WTE!N18","v":0}]
[null,2014,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"TNC_Sce1LFG!N18","v":0},{"$f":"TNC_Sce2Comp!N18","v":0},{"$f":"TNC_Sce3Recycle!N19","v":0},{"$f":"TNC_Sce4WTE!N19","v":0}]
[null,2015,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"TNC_Sce1LFG!N19","v":0},{"$f":"TNC_Sce2Comp!N19","v":0},{"$f":"TNC_Sce3Recycle!N20","v":0},{"$f":"TNC_Sce4WTE!N20","v":0}]
[null,2016,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"TNC_Sce1LFG!N20","v":0},{"$f":"TNC_Sce2Comp!N20","v":0},{"$f":"TNC_Sce3Recycle!N21","v":0},{"$f":"TNC_Sce4WTE!N21","v":0}]
[null,2017,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"TNC_Sce1LFG!N21","v":0},{"$f":"TNC_Sce2Comp!N21","v":0},{"$f":"TNC_Sce3Recycle!N22","v":0},{"$f":"TNC_Sce4WTE!N22","v":0}]
[null,2018,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"TNC_Sce1LFG!N22","v":0},{"$f":"TNC_Sce2Comp!N22","v":0},{"$f":"TNC_Sce3Recycle!N23","v":0},{"$f":"TNC_Sce4WTE!N23","v":0},null,null,"BAU","Sce 1 LFG","Sce 2 Compost","Scen 3 recycling","Sce 4 WTE"]
[null,2019,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"TNC_Sce1LFG!N23","v":0},{"$f":"TNC_Sce2Comp!N23","v":0},{"$f":"TNC_Sce3Recycle!N24","v":0},{"$f":"TNC_Sce4WTE!N24","v":0},null,2000,0,0,0,0,0]
[null,2020,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"TNC_Sce1LFG!N24","v":0},{"$f":"TNC_Sce2Comp!N24","v":0},{"$f":"TNC_Sce3Recycle!N25","v":0},{"$f":"TNC_Sce4WTE!N25","v":0},null,2001,128.24840225581829,128.24840225581829,128.24840225581829,128.24840225581829,128.24840225581829]
[null,2021,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"TNC_Sce1LFG!N25","v":0},{"$f":"TNC_Sce2Comp!N25","v":0},{"$f":"TNC_Sce3Recycle!N26","v":0},{"$f":"TNC_Sce4WTE!N26","v":0},null,2002,287.89818348632701,287.89818348632701,287.89818348632701,287.89818348632701,287.89818348632701]
[null,2022,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"TNC_Sce1LFG!N26","v":0},{"$f":"TNC_Sce2Comp!N26","v":0},{"$f":"TNC_Sce3Recycle!N27","v":0},{"$f":"TNC_Sce4WTE!N27","v":0},null,2003,492.95602448267425,492.95602448267425,492.95602448267425,492.95602448267425,492.95602448267425]
[null,2023,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"TNC_Sce1LFG!N27","v":0},{"$f":"TNC_Sce2Comp!N27","v":0},{"$f":"TNC_Sce3Recycle!N28","v":0},{"$f":"TNC_Sce4WTE!N28","v":0},null,2004,667.58001005735673,667.58001005735673,667.58001005735673,667.58001005735673,667.58001005735673]
[null,2024,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"TNC_Sce1LFG!N28","v":0},{"$f":"TNC_Sce2Comp!N28","v":0},{"$f":"TNC_Sce3Recycle!N29","v":0},{"$f":"TNC_Sce4WTE!N29","v":0},null,2005,818.09238563047211,818.09238563047211,818.09238563047211,818.09238563047211,818.09238563047211]
[null,2025,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"TNC_Sce1LFG!N29","v":0},{"$f":"TNC_Sce2Comp!N29","v":0},{"$f":"TNC_Sce3Recycle!N30","v":0},{"$f":"TNC_Sce4WTE!N30","v":0},null,2006,949.43087195178202,949.43087195178202,949.43087195178202,949.43087195178202,949.43087195178202]
[null,2026,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"TNC_Sce1LFG!N30","v":0},{"$f":"TNC_Sce2Comp!N30","v":0},{"$f":"TNC_Sce3Recycle!N31","v":0},{"$f":"TNC_Sce4WTE!N31","v":0},null,2007,1070.7415728017079,1070.7415728017079,1070.7415728017079,1070.7415728017079,1070.7415728017079]
[null,2027,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"TNC_Sce1LFG!N31","v":0},{"$f":"TNC_Sce2Comp!N31","v":0},{"$f":"TNC_Sce3Recycle!N32","v":0},{"$f":"TNC_Sce4WTE!N32","v":0},null,2008,1163.0511347152014,1163.0511347152014,1163.0511347152014,1163.0511347152014,1163.0511347152014]
[null,2028,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"TNC_Sce1LFG!N32","v":0},{"$f":"TNC_Sce2Comp!N32","v":0},{"$f":"TNC_Sce3Recycle!N33","v":0},{"$f":"TNC_Sce4WTE!N33","v":0},null,2009,1244.0639144101806,946.56391441018059,1244.0639144101806,946.56391441018059,946.56391441018059]
[null,2029,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"TNC_Sce1LFG!N33","v":0},{"$f":"TNC_Sce2Comp!N33","v":0},{"$f":"TNC_Sce3Recycle!N34","v":0},{"$f":"TNC_Sce4WTE!N34","v":0},null,2010,1323.7250343830638,1098.7250343830638,1323.7250343830638,1098.7250343830638,1098.7250343830638]
[null,2030,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"TNC_Sce1LFG!N34","v":0},{"$f":"TNC_Sce2Comp!N34","v":0},{"$f":"TNC_Sce3Recycle!N35","v":0},{"$f":"TNC_Sce4WTE!N35","v":0},null,2011,1398.8313251625452,1143.8313251625452,1398.8313251625452,1143.8313251625452,1143.8313251625452]
[null,2031,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"TNC_Sce1LFG!N35","v":0},{"$f":"TNC_Sce2Comp!N35","v":0},{"$f":"TNC_Sce3Recycle!N36","v":0},{"$f":"TNC_Sce4WTE!N36","v":0},null,2012,1452.4570052400757,1106.7070052400757,1452.4570052400757,1106.7070052400757,1106.7070052400757]
[null,2032,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"TNC_Sce1LFG!N36","v":0},{"$f":"TNC_Sce2Comp!N36","v":0},{"$f":"TNC_Sce3Recycle!N37","v":0},{"$f":"TNC_Sce4WTE!N37","v":0},null,2013,1478.8811564116534,1093.3811564116534,1478.8811564116534,1093.3811564116534,1093.3811564116534]
[null,2033,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"TNC_Sce1LFG!N37","v":0},{"$f":"TNC_Sce2Comp!N37","v":0},{"$f":"TNC_Sce3Recycle!N38","v":0},{"$f":"TNC_Sce4WTE!N38","v":0},null,2014,1531.3544964312098,1133.3544964312098,1531.3544964312098,1133.3544964312098,1133.3544964312098]
[null,2034,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"TNC_Sce1LFG!N38","v":0},{"$f":"TNC_Sce2Comp!N38","v":0},{"$f":"TNC_Sce3Recycle!N39","v":0},{"$f":"TNC_Sce4WTE!N39","v":0},null,2015,1566.1607242770901,1138.31072427709,1566.1607242770901,1138.31072427709,1138.31072427709]
[null,2035,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"TNC_Sce1LFG!N39","v":0},{"$f":"TNC_Sce2Comp!N39","v":0},{"$f":"TNC_Sce3Recycle!N40","v":0},{"$f":"TNC_Sce4WTE!N40","v":0},null,2016,1601.5275388183757,1143.8275388183756,1601.5275388183757,1143.8275388183756,1143.8275388183756]
[null,2036,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"TNC_Sce1LFG!N40","v":0},{"$f":"TNC_Sce2Comp!N40","v":0},{"$f":"TNC_Sce3Recycle!N41","v":0},{"$f":"TNC_Sce4WTE!N41","v":0},null,2017,1637.3562164460907,1150.9643697060162,1637.3562164460907,1179.6562164460906,1179.6562164460906]
[null,2037,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"TNC_Sce1LFG!N41","v":0},{"$f":"TNC_Sce2Comp!N41","v":0},{"$f":"TNC_Sce3Recycle!N42","v":0},{"$f":"TNC_Sce4WTE!N42","v":0},null,2018,1673.6041709177734,1158.5204774376243,1673.6041709177734,1215.7725959473109,1215.9041709177734]
[null,2038,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"TNC_Sce1LFG!N42","v":0},{"$f":"TNC_Sce2Comp!N42","v":0},{"$f":"TNC_Sce3Recycle!N43","v":0},{"$f":"TNC_Sce4WTE!N43","v":0},null,2019,1710.263652559624,1166.4881123394005,1710.263652559624,1252.1725599305666,1252.563652559624]
[null,2039,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"TNC_Sce1LFG!N43","v":0},{"$f":"TNC_Sce2Comp!N43","v":0},{"$f":"TNC_Sce3Recycle!N44","v":0},{"$f":"TNC_Sce4WTE!N44","v":0},null,2020,1747.3479137021627,1174.8805267418647,1747.3479137021627,1288.8725895540117,1134.8367494800573]
[null,2040,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"TNC_Sce1LFG!N44","v":0},{"$f":"TNC_Sce2Comp!N44","v":0},{"$f":"TNC_Sce3Recycle!N45","v":0},{"$f":"TNC_Sce4WTE!N45","v":0},null,2021,1784.882310387738,1183.7230766873656,1784.882310387738,1325.9008892985601,1045.9308040686806]
[null,2041,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"TNC_Sce1LFG!N45","v":0},{"$f":"TNC_Sce2Comp!N45","v":0},{"$f":"TNC_Sce3Recycle!N46","v":0},{"$f":"TNC_Sce4WTE!N46","v":0},null,2022,1822.8986551409341,1193.0475747004873,1822.8986551409341,1363.29176113929,979.99193021655606]
[null,2042,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"TNC_Sce1LFG!N46","v":0},{"$f":"TNC_Sce2Comp!N46","v":0},{"$f":"TNC_Sce3Recycle!N47","v":0},{"$f":"TNC_Sce4WTE!N47","v":0},null,2023,1861.4317001815334,1202.8887730010119,1861.4317001815334,1401.0821076047689,932.57260515836151]
[null,2043,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"TNC_Sce1LFG!N47","v":0},{"$f":"TNC_Sce2Comp!N47","v":0},{"$f":"TNC_Sce3Recycle!N48","v":0},{"$f":"TNC_Sce4WTE!N48","v":0},null,2024,1900.5170075088724,1213.2822335882765,1900.5170075088724,1439.3093202556743,900.25046006846787]
[null,2044,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"TNC_Sce1LFG!N48","v":0},{"$f":"TNC_Sce2Comp!N48","v":0},{"$f":"TNC_Sce3Recycle!N49","v":0},{"$f":"TNC_Sce4WTE!N49","v":0},null,2025,1940.1897138439158,1224.2630931832455,1940.1897138439158,1478.0100616645382,880.35989404220948]
[null,2045,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"TNC_Sce1LFG!N49","v":0},{"$f":"TNC_Sce2Comp!N49","v":0},{"$f":"TNC_Sce3Recycle!N50","v":0},{"$f":"TNC_Sce4WTE!N50","v":0},null,2026,1980.4838660384273,1235.8653986376826,1980.4838660384273,1517.2196165950213,870.80132450537667]
[null,2046,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"TNC_Sce1LFG!N50","v":0},{"$f":"TNC_Sce2Comp!N50","v":0},{"$f":"TNC_Sce3Recycle!N51","v":0},{"$f":"TNC_Sce4WTE!N51","v":0},null,2027,2021.4321140771847,1248.1217999363655,2021.4321140771847,1556.9715995895735,869.90417359268315]
[null,2047,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"TNC_Sce1LFG!N51","v":0},{"$f":"TNC_Sce2Comp!N51","v":0},{"$f":"TNC_Sce3Recycle!N52","v":0},{"$f":"TNC_Sce4WTE!N52","v":0},null,2028,2063.0656228382359,1261.063461957342,2063.0656228382359,1597.2978802077507,876.32730467575948]
[null,2048,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"TNC_Sce1LFG!N52","v":0},{"$f":"TNC_Sce2Comp!N52","v":0},{"$f":"TNC_Sce3Recycle!N53","v":0},{"$f":"TNC_Sce4WTE!N53","v":0},null,2029,2105.4141128047645,1274.720105183796,2105.4141128047645,1638.2286361806991,888.98576886937303]
[null,2049,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"TNC_Sce1LFG!N53","v":0},{"$f":"TNC_Sce2Comp!N53","v":0},{"$f":"TNC_Sce3Recycle!N54","v":0},{"$f":"TNC_Sce4WTE!N54","v":0},null,2030,2148.5059722793908,1289.1201179183477,2148.5059722793908,1679.7924770996851,906.99620550584859]
[null,2050,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"TNC_Sce1LFG!N54","v":0},{"$f":"TNC_Sce2Comp!N54","v":0},{"$f":"TNC_Sce3Recycle!N55","v":0},{"$f":"TNC_Sce4WTE!N55","v":0},null,2031,2192.3684049132739,1300.7705112413992,2192.3684049132739,1722.0166025134652,929.63560554044409]
[null,null,null,null,null,null,null,null,2032,2237.020398820061,1313.2104658373544,2237.020398820061,1765.0065859523081,956.30256556900872]
[null,null,null,null,null,null,null,null,2033,2282.4874822544302,1326.4655099608917,2282.4874822544302,1808.7851327943276,986.50743013570639]
[null,null,null,null,null,null,null,null,2034,2328.794465848157,1340.5604542437866,2328.794465848157,1853.3742984093037,1019.8457044877181]
[null,null,null,null,null,null,null,null,2035,2375.9655836465126,1355.5195327313099,2375.9655836465126,1898.7956214648982,1055.9828497136505]
[null,null,null,null,null,null,null,null,2036,2424.0246209142242,1371.3665306881899,2424.0246209142242,1945.0702444479589,1094.6421076194749]
[null,null,null,null,null,null,null,null,2037,2472.9950284903516,1388.1248989534854,2472.9950284903516,1992.2190211483412,1135.5946663962629]
[null,null,null,null,null,null,null,null,2038,2522.9000242561369,1405.8178554084386,2522.9000242561369,2040.2626116394863,1178.6516568627287]
[null,null,null,null,null,null,null,null,2039,2573.7626826956562,1424.468474537126,2573.7626826956562,2089.2215657077195,1223.6575964358176]
[null,null,null,null,null,null,null,null,2040,2625.6060137146701,1444.0997662453083,2625.6060137146701,2139.1163958696638,1270.4849897436864]
[null,null,null,null,null,null,null,null,2041,2678.4530319288965,1454.9437245535016,2678.4530319288965,2189.9676411647024,1319.0298616894038]
[null,null,null,null,null,null,null,null,2042,2732.3268175973199,1466.8144503158917,2732.3268175973199,2241.7959228753821,1369.2080481570952]
[null,null,null,null,null,null,null,null,2043,2787.2505702962494,1479.7351431087882,2787.2505702962494,2294.6219932502877,1420.9521064878463]
[null,null,null,null,null,null,null,null,2044,2843.247656328977,1493.7291692354827,2843.247656328977,2348.4667782043807,1474.2087358451754]
[null,null,null,null,null,null,null,null,2045,2900.3416507583383,1508.8201037588112,2900.3416507583383,2403.3514148655968,1528.9366190821993]
[null,null,null,null,null,null,null,null,2046,2958.5563748436803,1525.0317679381196,2958.5563748436803,2459.2972847318529,1585.1046144313357]
[null,null,null,null,null,null,null,null,2047,3017.9159295642658,1542.3882627526721,3017.9159295642658,2516.3260431043041,1642.6902384797111]
[null,null,null,null,null,null,null,null,2048,3078.4447258204809,1560.9139991028546,3078.4447258204809,2574.4596453730219,1701.6783923417058]
[null,null,null,null,null,null,null,null,2049,3140.1675118230319,1580.6337251993723,3140.1675118230319,2633.7203706511064,1762.0602913263192]
[null,null,null,null,null,null,null,null,2050,3203.1093981087715,1601.5725515790791,3203.1093981087715,2694.1308431825719,1823.8325651849764]

{"sheet":"Summary_Dashbrd_New","index":51,"n_rows":72,"n_cols":33,"rows_kept":72,"cut":false,"hidden":true,"merged":[[0,13,0,21],[0,1,0,6]]}
["HOME","This sheet allows new data entries",null,null,null,null,null,null,null,null,null,null,null,"This worksheet presents the results worked out from the modeling used in the TNC"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BAU","Sce 1 LFG","Sce 2 Compost","Scen 3 recycling","Sce 4 WTE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2000,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"TNC_Sce1LFG!N4","v":"stored C"},{"$f":"TNC_Sce2Comp!N4","v":"stored C"},{"$f":"TNC_Sce3Recycle!N5","v":"TNC"},{"$f":"TNC_Sce4WTE!N5","v":"TNC"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2001,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"TNC_Sce1LFG!N5","v":"TNC"},{"$f":"TNC_Sce2Comp!N5","v":"TNC"},{"$f":"TNC_Sce3Recycle!N6","v":0},{"$f":"TNC_Sce4WTE!N6","v":0},null,null,null,null,null,null,null,null,null,null,null,"Tool","Statistical Tables"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2002,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"TNC_Sce1LFG!N6","v":0},{"$f":"TNC_Sce2Comp!N6","v":0},{"$f":"TNC_Sce3Recycle!N7","v":0},{"$f":"TNC_Sce4WTE!N7","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2003,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"TNC_Sce1LFG!N7","v":0},{"$f":"TNC_Sce2Comp!N7","v":0},{"$f":"TNC_Sce3Recycle!N8","v":0},{"$f":"TNC_Sce4WTE!N8","v":0},null,null,null,null,null,null,null,null,null,null,null,null,1,"Select options"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2004,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"TNC_Sce1LFG!N8","v":0},{"$f":"TNC_Sce2Comp!N8","v":0},{"$f":"TNC_Sce3Recycle!N9","v":0},{"$f":"TNC_Sce4WTE!N9","v":0},null,null,null,null,null,null,null,null,null,null,null,null,2,"Carry out screening to obtain most viable scenarios"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2005,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"TNC_Sce1LFG!N9","v":0},{"$f":"TNC_Sce2Comp!N9","v":0},{"$f":"TNC_Sce3Recycle!N10","v":0},{"$f":"TNC_Sce4WTE!N10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,3,"Obtain activity data for emission calculations, e.g. population, waste generation, etc"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2006,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"TNC_Sce1LFG!N10","v":0},{"$f":"TNC_Sce2Comp!N10","v":0},{"$f":"TNC_Sce3Recycle!N11","v":0},{"$f":"TNC_Sce4WTE!N11","v":0},null,null,null,null,null,null,null,null,null,null,null,null,4,"Select emission factors and other parameters"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2007,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"TNC_Sce1LFG!N11","v":0},{"$f":"TNC_Sce2Comp!N11","v":0},{"$f":"TNC_Sce3Recycle!N12","v":0},{"$f":"TNC_Sce4WTE!N12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,5,"For BAU and each scenario, the calculations will generate the trend of emissions"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2008,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"TNC_Sce1LFG!N12","v":0},{"$f":"TNC_Sce2Comp!N12","v":0},{"$f":"TNC_Sce3Recycle!N13","v":0},{"$f":"TNC_Sce4WTE!N13","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2009,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"TNC_Sce1LFG!N13","v":0},{"$f":"TNC_Sce2Comp!N13","v":0},{"$f":"TNC_Sce3Recycle!N14","v":0},{"$f":"TNC_Sce4WTE!N14","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2010,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"TNC_Sce1LFG!N14","v":0},{"$f":"TNC_Sce2Comp!N14","v":0},{"$f":"TNC_Sce3Recycle!N15","v":0},{"$f":"TNC_Sce4WTE!N15","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2011,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"TNC_Sce1LFG!N15","v":0},{"$f":"TNC_Sce2Comp!N15","v":0},{"$f":"TNC_Sce3Recycle!N16","v":0},{"$f":"TNC_Sce4WTE!N16","v":0},null,null,null,null,null,null,null,null,null,null,null,"EXAMPLES "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2012,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"TNC_Sce1LFG!N16","v":0},{"$f":"TNC_Sce2Comp!N16","v":0},{"$f":"TNC_Sce3Recycle!N17","v":0},{"$f":"TNC_Sce4WTE!N17","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2013,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"TNC_Sce1LFG!N17","v":0},{"$f":"TNC_Sce2Comp!N17","v":0},{"$f":"TNC_Sce3Recycle!N18","v":0},{"$f":"TNC_Sce4WTE!N18","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2014,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"TNC_Sce1LFG!N18","v":0},{"$f":"TNC_Sce2Comp!N18","v":0},{"$f":"TNC_Sce3Recycle!N19","v":0},{"$f":"TNC_Sce4WTE!N19","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2015,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"TNC_Sce1LFG!N19","v":0},{"$f":"TNC_Sce2Comp!N19","v":0},{"$f":"TNC_Sce3Recycle!N20","v":0},{"$f":"TNC_Sce4WTE!N20","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2016,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"TNC_Sce1LFG!N20","v":0},{"$f":"TNC_Sce2Comp!N20","v":0},{"$f":"TNC_Sce3Recycle!N21","v":0},{"$f":"TNC_Sce4WTE!N21","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2017,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"TNC_Sce1LFG!N21","v":0},{"$f":"TNC_Sce2Comp!N21","v":0},{"$f":"TNC_Sce3Recycle!N22","v":0},{"$f":"TNC_Sce4WTE!N22","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2018,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"TNC_Sce1LFG!N22","v":0},{"$f":"TNC_Sce2Comp!N22","v":0},{"$f":"TNC_Sce3Recycle!N23","v":0},{"$f":"TNC_Sce4WTE!N23","v":0},null,null,"BAU","Sce 1 LFG","Sce 2 Compost","Scen 3 recycling","Sce 4 WTE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2019,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"TNC_Sce1LFG!N23","v":0},{"$f":"TNC_Sce2Comp!N23","v":0},{"$f":"TNC_Sce3Recycle!N24","v":0},{"$f":"TNC_Sce4WTE!N24","v":0},null,2000,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2020,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"TNC_Sce1LFG!N24","v":0},{"$f":"TNC_Sce2Comp!N24","v":0},{"$f":"TNC_Sce3Recycle!N25","v":0},{"$f":"TNC_Sce4WTE!N25","v":0},null,2001,128.24840225581829,128.24840225581829,128.24840225581829,128.24840225581829,128.24840225581829]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2021,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"TNC_Sce1LFG!N25","v":0},{"$f":"TNC_Sce2Comp!N25","v":0},{"$f":"TNC_Sce3Recycle!N26","v":0},{"$f":"TNC_Sce4WTE!N26","v":0},null,2002,287.89818348632701,287.89818348632701,287.89818348632701,287.89818348632701,287.89818348632701]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2022,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"TNC_Sce1LFG!N26","v":0},{"$f":"TNC_Sce2Comp!N26","v":0},{"$f":"TNC_Sce3Recycle!N27","v":0},{"$f":"TNC_Sce4WTE!N27","v":0},null,2003,492.95602448267425,492.95602448267425,492.95602448267425,492.95602448267425,492.95602448267425]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2023,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"TNC_Sce1LFG!N27","v":0},{"$f":"TNC_Sce2Comp!N27","v":0},{"$f":"TNC_Sce3Recycle!N28","v":0},{"$f":"TNC_Sce4WTE!N28","v":0},null,2004,667.58001005735673,667.58001005735673,667.58001005735673,667.58001005735673,667.58001005735673]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2024,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"TNC_Sce1LFG!N28","v":0},{"$f":"TNC_Sce2Comp!N28","v":0},{"$f":"TNC_Sce3Recycle!N29","v":0},{"$f":"TNC_Sce4WTE!N29","v":0},null,2005,818.09238563047211,818.09238563047211,818.09238563047211,818.09238563047211,818.09238563047211]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2025,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"TNC_Sce1LFG!N29","v":0},{"$f":"TNC_Sce2Comp!N29","v":0},{"$f":"TNC_Sce3Recycle!N30","v":0},{"$f":"TNC_Sce4WTE!N30","v":0},null,2006,949.43087195178202,949.43087195178202,949.43087195178202,949.43087195178202,949.43087195178202]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2026,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"TNC_Sce1LFG!N30","v":0},{"$f":"TNC_Sce2Comp!N30","v":0},{"$f":"TNC_Sce3Recycle!N31","v":0},{"$f":"TNC_Sce4WTE!N31","v":0},null,2007,1070.7415728017079,1070.7415728017079,1070.7415728017079,1070.7415728017079,1070.7415728017079]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2027,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"TNC_Sce1LFG!N31","v":0},{"$f":"TNC_Sce2Comp!N31","v":0},{"$f":"TNC_Sce3Recycle!N32","v":0},{"$f":"TNC_Sce4WTE!N32","v":0},null,2008,1163.0511347152014,1163.0511347152014,1163.0511347152014,1163.0511347152014,1163.0511347152014]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2028,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"TNC_Sce1LFG!N32","v":0},{"$f":"TNC_Sce2Comp!N32","v":0},{"$f":"TNC_Sce3Recycle!N33","v":0},{"$f":"TNC_Sce4WTE!N33","v":0},null,2009,1244.0639144101806,946.56391441018059,1244.0639144101806,946.56391441018059,946.56391441018059]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2029,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"TNC_Sce1LFG!N33","v":0},{"$f":"TNC_Sce2Comp!N33","v":0},{"$f":"TNC_Sce3Recycle!N34","v":0},{"$f":"TNC_Sce4WTE!N34","v":0},null,2010,1323.7250343830638,1098.7250343830638,1323.7250343830638,1098.7250343830638,1098.7250343830638]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2030,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"TNC_Sce1LFG!N34","v":0},{"$f":"TNC_Sce2Comp!N34","v":0},{"$f":"TNC_Sce3Recycle!N35","v":0},{"$f":"TNC_Sce4WTE!N35","v":0},null,2011,1398.8313251625452,1143.8313251625452,1398.8313251625452,1143.8313251625452,1143.8313251625452]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2031,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"TNC_Sce1LFG!N35","v":0},{"$f":"TNC_Sce2Comp!N35","v":0},{"$f":"TNC_Sce3Recycle!N36","v":0},{"$f":"TNC_Sce4WTE!N36","v":0},null,2012,1452.4570052400757,1106.7070052400757,1452.4570052400757,1106.7070052400757,1106.7070052400757]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2032,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"TNC_Sce1LFG!N36","v":0},{"$f":"TNC_Sce2Comp!N36","v":0},{"$f":"TNC_Sce3Recycle!N37","v":0},{"$f":"TNC_Sce4WTE!N37","v":0},null,2013,1478.8811564116534,1093.3811564116534,1478.8811564116534,1093.3811564116534,1093.3811564116534]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2033,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"TNC_Sce1LFG!N37","v":0},{"$f":"TNC_Sce2Comp!N37","v":0},{"$f":"TNC_Sce3Recycle!N38","v":0},{"$f":"TNC_Sce4WTE!N38","v":0},null,2014,1531.3544964312098,1133.3544964312098,1531.3544964312098,1133.3544964312098,1133.3544964312098]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2034,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"TNC_Sce1LFG!N38","v":0},{"$f":"TNC_Sce2Comp!N38","v":0},{"$f":"TNC_Sce3Recycle!N39","v":0},{"$f":"TNC_Sce4WTE!N39","v":0},null,2015,1566.1607242770901,1138.31072427709,1566.1607242770901,1138.31072427709,1138.31072427709]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2035,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"TNC_Sce1LFG!N39","v":0},{"$f":"TNC_Sce2Comp!N39","v":0},{"$f":"TNC_Sce3Recycle!N40","v":0},{"$f":"TNC_Sce4WTE!N40","v":0},null,2016,1601.5275388183757,1143.8275388183756,1601.5275388183757,1143.8275388183756,1143.8275388183756]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2036,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"TNC_Sce1LFG!N40","v":0},{"$f":"TNC_Sce2Comp!N40","v":0},{"$f":"TNC_Sce3Recycle!N41","v":0},{"$f":"TNC_Sce4WTE!N41","v":0},null,2017,1637.3562164460907,1150.9643697060162,1637.3562164460907,1179.6562164460906,1179.6562164460906]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2037,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"TNC_Sce1LFG!N41","v":0},{"$f":"TNC_Sce2Comp!N41","v":0},{"$f":"TNC_Sce3Recycle!N42","v":0},{"$f":"TNC_Sce4WTE!N42","v":0},null,2018,1673.6041709177734,1158.5204774376243,1673.6041709177734,1215.7725959473109,1215.9041709177734]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2038,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"TNC_Sce1LFG!N42","v":0},{"$f":"TNC_Sce2Comp!N42","v":0},{"$f":"TNC_Sce3Recycle!N43","v":0},{"$f":"TNC_Sce4WTE!N43","v":0},null,2019,1710.263652559624,1166.4881123394005,1710.263652559624,1252.1725599305666,1252.563652559624]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2039,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"TNC_Sce1LFG!N43","v":0},{"$f":"TNC_Sce2Comp!N43","v":0},{"$f":"TNC_Sce3Recycle!N44","v":0},{"$f":"TNC_Sce4WTE!N44","v":0},null,2020,1747.3479137021627,1174.8805267418647,1747.3479137021627,1288.8725895540117,1134.8367494800573]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2040,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"TNC_Sce1LFG!N44","v":0},{"$f":"TNC_Sce2Comp!N44","v":0},{"$f":"TNC_Sce3Recycle!N45","v":0},{"$f":"TNC_Sce4WTE!N45","v":0},null,2021,1784.882310387738,1183.7230766873656,1784.882310387738,1325.9008892985601,1045.9308040686806]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2041,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"TNC_Sce1LFG!N45","v":0},{"$f":"TNC_Sce2Comp!N45","v":0},{"$f":"TNC_Sce3Recycle!N46","v":0},{"$f":"TNC_Sce4WTE!N46","v":0},null,2022,1822.8986551409341,1193.0475747004873,1822.8986551409341,1363.29176113929,979.99193021655606]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2042,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"TNC_Sce1LFG!N46","v":0},{"$f":"TNC_Sce2Comp!N46","v":0},{"$f":"TNC_Sce3Recycle!N47","v":0},{"$f":"TNC_Sce4WTE!N47","v":0},null,2023,1861.4317001815334,1202.8887730010119,1861.4317001815334,1401.0821076047689,932.57260515836151]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2043,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"TNC_Sce1LFG!N47","v":0},{"$f":"TNC_Sce2Comp!N47","v":0},{"$f":"TNC_Sce3Recycle!N48","v":0},{"$f":"TNC_Sce4WTE!N48","v":0},null,2024,1900.5170075088724,1213.2822335882765,1900.5170075088724,1439.3093202556743,900.25046006846787]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2044,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"TNC_Sce1LFG!N48","v":0},{"$f":"TNC_Sce2Comp!N48","v":0},{"$f":"TNC_Sce3Recycle!N49","v":0},{"$f":"TNC_Sce4WTE!N49","v":0},null,2025,1940.1897138439158,1224.2630931832455,1940.1897138439158,1478.0100616645382,880.35989404220948]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2045,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"TNC_Sce1LFG!N49","v":0},{"$f":"TNC_Sce2Comp!N49","v":0},{"$f":"TNC_Sce3Recycle!N50","v":0},{"$f":"TNC_Sce4WTE!N50","v":0},null,2026,1980.4838660384273,1235.8653986376826,1980.4838660384273,1517.2196165950213,870.80132450537667]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2046,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"TNC_Sce1LFG!N50","v":0},{"$f":"TNC_Sce2Comp!N50","v":0},{"$f":"TNC_Sce3Recycle!N51","v":0},{"$f":"TNC_Sce4WTE!N51","v":0},null,2027,2021.4321140771847,1248.1217999363655,2021.4321140771847,1556.9715995895735,869.90417359268315]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2047,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"TNC_Sce1LFG!N51","v":0},{"$f":"TNC_Sce2Comp!N51","v":0},{"$f":"TNC_Sce3Recycle!N52","v":0},{"$f":"TNC_Sce4WTE!N52","v":0},null,2028,2063.0656228382359,1261.063461957342,2063.0656228382359,1597.2978802077507,876.32730467575948]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2048,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"TNC_Sce1LFG!N52","v":0},{"$f":"TNC_Sce2Comp!N52","v":0},{"$f":"TNC_Sce3Recycle!N53","v":0},{"$f":"TNC_Sce4WTE!N53","v":0},null,2029,2105.4141128047645,1274.720105183796,2105.4141128047645,1638.2286361806991,888.98576886937303]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2049,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"TNC_Sce1LFG!N53","v":0},{"$f":"TNC_Sce2Comp!N53","v":0},{"$f":"TNC_Sce3Recycle!N54","v":0},{"$f":"TNC_Sce4WTE!N54","v":0},null,2030,2148.5059722793908,1289.1201179183477,2148.5059722793908,1679.7924770996851,906.99620550584859]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2050,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"TNC_Sce1LFG!N54","v":0},{"$f":"TNC_Sce2Comp!N54","v":0},{"$f":"TNC_Sce3Recycle!N55","v":0},{"$f":"TNC_Sce4WTE!N55","v":0},null,2031,2192.3684049132739,1300.7705112413992,2192.3684049132739,1722.0166025134652,929.63560554044409]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2032,2237.020398820061,1313.2104658373544,2237.020398820061,1765.0065859523081,956.30256556900872]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2033,2282.4874822544302,1326.4655099608917,2282.4874822544302,1808.7851327943276,986.50743013570639]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2034,2328.794465848157,1340.5604542437866,2328.794465848157,1853.3742984093037,1019.8457044877181]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2035,2375.9655836465126,1355.5195327313099,2375.9655836465126,1898.7956214648982,1055.9828497136505]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2036,2424.0246209142242,1371.3665306881899,2424.0246209142242,1945.0702444479589,1094.6421076194749]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2037,2472.9950284903516,1388.1248989534854,2472.9950284903516,1992.2190211483412,1135.5946663962629]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2038,2522.9000242561369,1405.8178554084386,2522.9000242561369,2040.2626116394863,1178.6516568627287]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2039,2573.7626826956562,1424.468474537126,2573.7626826956562,2089.2215657077195,1223.6575964358176]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2040,2625.6060137146701,1444.0997662453083,2625.6060137146701,2139.1163958696638,1270.4849897436864]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2041,2678.4530319288965,1454.9437245535016,2678.4530319288965,2189.9676411647024,1319.0298616894038]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2042,2732.3268175973199,1466.8144503158917,2732.3268175973199,2241.7959228753821,1369.2080481570952]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2043,2787.2505702962494,1479.7351431087882,2787.2505702962494,2294.6219932502877,1420.9521064878463]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2044,2843.247656328977,1493.7291692354827,2843.247656328977,2348.4667782043807,1474.2087358451754]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2045,2900.3416507583383,1508.8201037588112,2900.3416507583383,2403.3514148655968,1528.9366190821993]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2046,2958.5563748436803,1525.0317679381196,2958.5563748436803,2459.2972847318529,1585.1046144313357]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2047,3017.9159295642658,1542.3882627526721,3017.9159295642658,2516.3260431043041,1642.6902384797111]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2048,3078.4447258204809,1560.9139991028546,3078.4447258204809,2574.4596453730219,1701.6783923417058]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2049,3140.1675118230319,1580.6337251993723,3140.1675118230319,2633.7203706511064,1762.0602913263192]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2050,3203.1093981087715,1601.5725515790791,3203.1093981087715,2694.1308431825719,1823.8325651849764]

{"sheet":"Methodo","index":52,"n_rows":84,"n_cols":2,"rows_kept":84,"cut":false,"hidden":true,"merged":[]}
["HOME"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"BASIC EQUATION"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Methane Generation Potential"]

{"sheet":"Screening","index":53,"n_rows":96,"n_cols":20,"rows_kept":96,"cut":false,"hidden":true,"merged":[[84,0,84,1],[85,3,85,9],[86,5,86,7],[86,8,86,9],[95,8,95,9],[78,8,78,9],[41,5,41,7],[41,8,41,9],[52,0,52,1],[53,3,53,9],[54,5,54,7],[54,8,54,9],[63,8,63,9],[67,0,67,1],[68,3,68,9],[69,5,69,7],[69,8,69,9],[40,3,40,9],[5,0,5,1],[6,3,6,9],[7,5,7,7],[7,8,7,9],[39,0,39,1]]}
["This screening exercise uses Multi-criterai Analysis (MCA) based on the UNFCCC Guidelines ",null,null,null,null,null,null,null,null,"http://unfccc.int/resource/cd_roms/na1/mitigation/"]
["As per TNC"]
["HOME"]
[]
["1. PM"]
["Solid Waste",null,null,null,null,null,null,null,null,null,null,"VL",0]
[null,null,null,"CRITERIA AND INDICATORS",null,null,null,null,null,null,null,"VL5",5]
[null,null,"Public Financing","Implementation Barriers","Climate","Economic",null,null,"Social",null,null,"VL10",10]
[null,"TECHNOLOGY","Incremental cost (mRs/GgCO2)","Ease of implementation (0-100)","GHG reduction (GgCO2)","catalysing private invest (0-100)","Reduction in energy bill (MRs)","replicability (0-100)","positive impact on health (0-100)","job creation (number)",null,"VL15",15]
[null,"LFG capture",{"$f":"20/E10","v":4.975124378109453E-2},"e85",402,"vl10",{"$f":"R15","v":{"$error":"#DIV/0!"}},"vl10","vl15",0,null,"VL20",20,null,"Calculating avoided energy bill, MRs",null,null,null,"(assumption is made that electricity will be generated alternatively with fuel oil)"]
[null,"Recycling of paper and textile",{"$f":"10/E11","v":0.90909090909090906},"m65",11,"l40",0,"vl20","l40",12,null,"L",25,null,"- LFG capture",null,"GWh"]
[null,"WTE",{"$f":"R31/E12","v":5.1294642857142856},"h",784,"m70",{"$f":"R16","v":{"$error":"#DIV/0!"}},"vl5","vl10",30,null,"L30",30,null,2014,15.92,21.33,null,"fuel consumption to generate electricity from fuel oil "]
[null,"Composting",{"$f":"175/E13","v":0.44529262086513993},"m",393,"m55",0,"vl20","vl20",10,null,"L35",35,null,2030,34.375,{"$f":"P13/P12*Q12","v":46.056454145728644},null,4.8513242999999999,"MWh/t(fuel)"]
[null,null,null,null,null,null,null,null,null,null,null,"L40",40,null,null,null,"fuel oil, t","avoided bill, MRs"]
[null,null,null,"Very Hard = 0","VH",0,null,null,null,null,null,"L45",45,null,"LFG",{"$f":"Q13","v":46.056454145728644},{"$f":"P15*1000/$U$19","v":{"$error":"#DIV/0!"}},{"$f":"Q15*$U$21/1000000","v":{"$error":"#DIV/0!"}},11597,"- price of fuel oil in 2015, Rs/tonne"]
[null,null,null,null,"vh5",5,null,null,null,null,null,"M",50,null,"WTE",240,{"$f":"P16*1000/$U$19","v":{"$error":"#DIV/0!"}},{"$f":"Q16*$U$21/1000000","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"vh10",10,null,null,null,null,null,"M55",55]
[null,null,null,null,"vh15",15,null,null,null,null,null,"M60",60]
[null,null,null,null,"vh20",20,null,null,null,null,null,"M65",65]
[null,null,null,"Hard = 25","H",25,null,null,null,null,null,"M70",70]
[null,null,null,null,"h30",30,null,null,null,null,null,"H",75]
[null,null,null,null,"h35",35,null,null,null,null,null,"H80",80,null,"(i)compost plant of 600 Tonnes daily capacity"]
[null,null,null,null,"h40",40,null,null,null,null,null,"H85",85,null,"At present, the plant is designed for 600 Tonnes daily capacity, the appx cost being Rs 150- 200 M and the additional job created - 10"]
[null,null,null,null,"h45",45,null,null,null,null,null,"H90",90,null,"(ii) enhance LPG capture"]
[null,null,null,"Moderate = 50","M",50,null,null,null,null,null,"H95",95,null,"Appx cost - Rs 20 M"]
[null,null,null,null,"m55",55,null,null,null,null,null,"VH",100,null,"No additional job creation"]
[null,null,null,null,"m60",60,null,null,null,null,null,null,null,null,"(iii) Paper and textile waste recycling"]
[null,null,null,null,"m65",65,null,null,null,null,null,null,null,null,"Appx cost - Rs 10 M"]
[null,null,null,null,"m70",70,null,null,null,null,null,null,null,null,"Additional job about 10- 15 jobs created (difficult to assess)"]
[null,null,null,"Easy = 75","E",75,null,null,null,null,null,null,null,null,"(iv) WTE"]
[null,null,null,null,"E80",80,null,null,null,null,null,null,null,null,"Appx cost - Rs 6 billion",null,null,4021.5]
[null,null,null,null,"E85",85,null,null,null,null,null,null,null,null,"Additional job - 30"]
[null,null,null,null,"E90",90]
[null,null,null,null,"E95",95]
[null,null,null,"Very Easy = 100","VE",100]
[]
[]
["2. Scoring"]
[]
["Solid wastes"]
[null,null,null,"CRITERIA AND INDICATORS"]
[null,null,"Public Financing","Implementation Barriers","Climate","Economic",null,null,"Social"]
[null,"TECHNOLOGY","Direct cost","Ease of implementation","GHG reduction (tCO2/kW)","catalysing private investment","Reduction in energy bill","replicability","Impact on health","Job creation","TOTAL","RANK"]
[null,0,{"$error":"#DIV/0!"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$f":"SUM(C44:J44)","v":{"$error":"#DIV/0!"}},{"$f":"RANK(K44,$M$14:$M$17,0)","v":{"$error":"#DIV/0!"}}]
[null,0,{"$error":"#DIV/0!"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"RANK(K45,$M$14:$M$17,0)","v":{"$error":"#DIV/0!"}}]
[null,0,{"$error":"#DIV/0!"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"RANK(K46,$M$14:$M$17,0)","v":{"$error":"#DIV/0!"}}]
[null,0,{"$error":"#DIV/0!"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"RANK(K47,$M$14:$M$17,0)","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
["3. Weighing"]
[]
["Solid wastes"]
[null,null,null,"CRITERIA AND INDICATORS"]
[null,null,"Public Financing","Implementation Barriers","Climate","Economic",null,null,"Social"]
[null,"TECHNOLOGY","Direct cost","Ease of implementation","GHG reduction (tCO2/kW)","catalysing private investment","Energy bill","replicability","Impact on health","Job creation","TOTAL","RANK"]
[null,0,{"$error":"#VALUE!"},0,0,0,0,0,0,{"$error":"#VALUE!"},{"$f":"SUM(C57:J57)","v":{"$error":"#VALUE!"}},{"$f":"RANK(K57,$M$14:$M$17,0)","v":{"$error":"#VALUE!"}}]
[null,0,{"$error":"#VALUE!"},0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"RANK(K58,$M$14:$M$17,0)","v":{"$error":"#VALUE!"}}]
[null,0,{"$error":"#VALUE!"},0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"RANK(K59,$M$14:$M$17,0)","v":{"$error":"#VALUE!"}}]
[null,0,{"$error":"#VALUE!"},0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"RANK(K60,$M$14:$M$17,0)","v":{"$error":"#VALUE!"}}]
[]
[null,"WEIGHTS",0.15,0.15,0.25,0.15,0.1,0.05,0.05,0.1,{"$f":"SUM(C62:J62)","v":1.0000000000000002}]
[]
[null,null,null,null,null,null,{"$f":"SUM(F62:H62)","v":0.3},null,{"$f":"SUM(I62:J62)","v":0.15000000000000002}]
[]
[]
["4. Sensitivity analysis 1"]
["Solid wastes"]
[null,null,null,"CRITERIA AND INDICATORS"]
[null,"ENERGY INDUSTRIES","Public Financing","Implementation Barriers","Climate","Economic",null,null,"Social"]
[null,"TECHNOLOGY","Direct cost","Ease of implementation","GHG reduction (tCO2/kW)","catalysing private investment","Energy bill","replicability","Impact on health","Job creation","TOTAL","RANK"]
[null,0,{"$error":"#VALUE!"},0,0,0,0,0,0,{"$error":"#VALUE!"},{"$f":"SUM(C72:J72)","v":{"$error":"#VALUE!"}},{"$f":"RANK(K72,$M$14:$M$17,0)","v":{"$error":"#VALUE!"}}]
[null,0,{"$error":"#VALUE!"},0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"RANK(K73,$M$14:$M$17,0)","v":{"$error":"#VALUE!"}}]
[null,0,{"$error":"#VALUE!"},0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"RANK(K74,$M$14:$M$17,0)","v":{"$error":"#VALUE!"}}]
[null,0,{"$error":"#VALUE!"},0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"RANK(K75,$M$14:$M$17,0)","v":{"$error":"#VALUE!"}}]
[]
[null,"WEIGHTS",0.2,0.1,0.3,0.05,0.1,0.05,0.05,0.15,{"$f":"SUM(C77:J77)","v":1.0000000000000002}]
[]
[null,null,null,null,null,null,{"$f":"SUM(F77:H77)","v":0.2},null,{"$f":"SUM(I77:J77)","v":0.2}]
[]
[]
[]
["5. Sensitivity analysis 2"]
[]
["Solid wastes"]
[null,null,null,"CRITERIA AND INDICATORS"]
[null,null,"Public Financing","Implementation Barriers","Climate","Economic",null,null,"Social"]
[null,"TECHNOLOGY","Direct cost","Ease of implementation","GHG reduction (tCO2/kW)","catalysing private investment","Energy bill","replicability","Impact on health","Job creation","TOTAL","RANK"]
[null,0,{"$error":"#VALUE!"},0,0,0,0,0,0,{"$error":"#VALUE!"},{"$f":"SUM(C89:J89)","v":{"$error":"#VALUE!"}},{"$f":"RANK(K89,$M$14:$M$17,0)","v":{"$error":"#VALUE!"}}]
[null,0,{"$error":"#VALUE!"},0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"RANK(K90,$M$14:$M$17,0)","v":{"$error":"#VALUE!"}}]
[null,0,{"$error":"#VALUE!"},0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"RANK(K91,$M$14:$M$17,0)","v":{"$error":"#VALUE!"}}]
[null,0,{"$error":"#VALUE!"},0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"RANK(K92,$M$14:$M$17,0)","v":{"$error":"#VALUE!"}}]
[]
[null,"WEIGHTS",0.15,0.1,0.35,0.05,0.1,0.05,0.05,0.15,{"$f":"SUM(C94:J94)","v":1}]
[]
[null,null,null,null,null,null,{"$f":"SUM(F94:H94)","v":0.2},null,{"$f":"SUM(I94:J94)","v":0.2}]

{"sheet":"Sheet6","index":54,"n_rows":224,"n_cols":24,"rows_kept":224,"cut":false,"hidden":true,"merged":[]}
[]
[null,"A","POPULATION AND SOLID WASTE GENERATION",null,null,null,null,null,null,null,"DEFAULT FROM TNC ARE ALREADY ENETERED"]
[null,null,"Year","Population (million)","Waste per capita, WPC (kg/cap/yr)","Total Waste (Gg/yr)","% to SWDS","Waste to SWDS (Gg/yr)",null,"Waste to SWDS under WTE Scenario (Gg/yr)",null,null,"% Waste Composted","% Waste to SWDS under Composting project","Waste to SWDS under Composting project (Gg/yr)",null,"% Waste Recycled","% Waste to SWDS under recycling project","Waste to SWDS under Recycling project(Gg/yr)"]
[null,null,2000,1.1510940000000001,230.93,{"$f":"D4*E4","v":265.82213742000005},0.75,{"$f":"F4*G4","v":199.36660306500005},null,199.36660306500005]
[null,null,2001,1.160083,264.37,{"$f":"D5*E5","v":306.69114271000001},0.88,269.8882055848,null,269.8882055848]
[null,null,2002,1.1679949999999999,311.57,363.91220214999998,1,363.91220214999998,null,363.91220214999998]
[null,null,2003,1.176323,316.62,372.44738826000003,1,372.44738826000003,null,372.44738826000003]
[null,null,2004,1.1835329999999999,322.08999999999997,381.20414396999996,1,381.20414396999996,null,381.20414396999996]
[null,null,2005,1.190361,327.78,390.17652857999997,1,390.17652857999997,null,390.17652857999997]
[null,null,2006,1.195676,340.43,407.04398068,1,407.04398068,null,407.04398068]
[null,null,2007,1.200887,328.44,394.41932628000001,1,394.41932628000001,null,394.41932628000001]
[null,null,2008,1.204955,331.54,399.49078070000002,1,399.49078070000002,null,399.49078070000002]
[null,null,2009,1.2078420000000001,344.37,415.94454954000003,1,415.94454954000003,null,415.94454954000003]
[null,null,2010,1.210391,353.35,427.69165985000001,1,427.69165985000001,null,427.69165985000001]
[null,null,2011,1.21197,342,414.49374,1,414.49374,null,414.49374]
[null,null,2012,1.214987,319.24,387.87244988000003,1,387.87244988000003,null,387.87244988000003]
[null,null,2013,1.217341,352.99,429.70919959000003,1,429.70919959000003,null,429.70919959000003]
[null,null,2014,1.219265,341.85,416.80574025000004,1,416.80574025000004,null,416.80574025000004]
[null,null,2015,1.2199291999999999,348.4971546340559,425.14185505500006,1,425.14185505500006,null,425.14185505500006]
[null,null,2016,1.2205933999999998,355.27366619883423,433.64469215610012,1,433.64469215610012,null,433.64469215610012]
[null,null,2017,1.2212575999999997,362.18205397388903,442.31758599922205,1,442.31758599922205,null,442.31758599922205,null,null,0.02,0.98,433.47123427923759,null,0.02,0.98,433.47123427923759]
[null,null,2018,1.2219217999999998,369.22488633823093,451.1639377192065,1,451.1639377192065,null,451.1639377192065,null,null,0.04,0.96,433.11738021043823,null,0.04,0.96,433.11738021043823]
[null,null,2019,1.222586,376.40478172790353,460.18721647359064,1,460.18721647359064,null,241.18721647359064,null,null,0.06,0.94,432.57598348517519,null,0.06,0.94,432.57598348517519]
[null,null,2020,1.2218556,384.16238449376704,469.39096080306246,1,469.39096080306246,null,250.39096080306246,null,null,0.08,0.92,431.83968393881747,null,0.08,0.92,431.83968393881747]
[null,null,2021,1.2211252000000001,392.08000950199346,478.7787800191237,1,478.7787800191237,null,259.7787800191237,null,null,0.1,0.9,430.90090201721137,null,0.1,0.9,430.90090201721137]
[null,null,2022,1.2203948000000002,400.16096071493104,488.35435561950624,1,488.35435561950624,null,269.35435561950624,null,null,0.12000000000000001,0.88,429.75183294516552,null,0.12000000000000001,0.88,429.75183294516552]
[null,null,2023,1.2196644000000003,408.40861037831075,498.12144273189631,1,498.12144273189631,null,279.12144273189631,null,null,0.14000000000000001,0.86,428.38444074943084,null,0.14000000000000001,0.86,428.38444074943084]
[null,null,2024,1.218934,416.82640043393184,508.08387158653426,1,508.08387158653426,null,289.08387158653426,null,null,0.16,0.84,426.79045213268876,null,0.16,0.84,426.79045213268876]
[null,null,2025,1.2161911999999999,426.12177182195114,518.24554901826491,1,518.24554901826491,null,299.24554901826491,null,null,0.18,0.82000000000000006,424.96135019497729,null,0.18,0.82000000000000006,424.96135019497729]
[null,null,2026,1.2134483999999999,435.62664881228591,528.61045999863018,1,528.61045999863018,null,309.61045999863018,null,null,0.19999999999999998,0.8,422.88836799890419,null,0.19999999999999998,0.8,422.88836799890419]
[null,null,2027,1.2107055999999998,445.34581255641569,539.18266919860275,1,539.18266919860275,null,320.18266919860275,null,null,0.24,0.76,409.77882859093808,null,0.21999999999999997,0.78,420.56248197491016]
[null,null,2028,1.2079627999999998,455.28415492809455,549.96632258257478,1,549.96632258257478,null,330.96632258257478,null,null,0.26,0.74,406.97507871110531,null,0.23999999999999996,0.76,417.97440516275685]
[null,null,2029,1.20522,465.44668113226328,560.96564903422632,1,560.96564903422632,null,341.96564903422632,null,null,0.28000000000000003,0.72,403.89526730464291,null,0.25999999999999995,0.74,415.11458028532746]
[null,null,2030,1.2024771999999999,475.83851237670945,572.18496201491087,1,572.18496201491087,null,353.18496201491087,null,null,0.30000000000000004,0.7,400.52947341043756,null,0.27999999999999997,0.72,411.97317265073582]
[null,null,2031,1.1997343999999999,486.46488860801952,583.62866125520907,1,583.62866125520907,null,364.62866125520907,null,null,0.31000000000000005,0.69,402.70377626609422,null,0.28999999999999998,0.71,414.37634949119843]
[null,null,2032,1.1969915999999998,497.33117131341049,595.30123448031327,1,595.30123448031327,null,376.30123448031327,null,null,0.32000000000000006,0.67999999999999994,404.80483944661296,null,0.3,0.7,416.71086413621924]
[null,null,2033,1.1942487999999998,508.4428463900652,607.20725916991955,1,607.20725916991955,null,388.20725916991955,null,null,0.33000000000000007,0.66999999999999993,406.82886364384603,null,0.31,0.69,418.97300882724448]
[null,null,2034,1.17927,525.19898272093587,619.35140435331812,1,619.35140435331812,null,400.35140435331812,null,null,0.34000000000000008,0.65999999999999992,408.7719268731899,null,0.32,0.67999999999999994,421.15895496025627]
[null,null,2035,1.17408,538.07102790302565,631.73843244038437,1,631.73843244038437,null,412.73843244038437,null,null,0.35000000000000009,0.64999999999999991,410.62998108624981,null,0.33,0.66999999999999993,423.26474973505748]
[null,null,2036,1.16889,551.26932482029281,644.37320108919209,1,644.37320108919209,null,425.37320108919209,null,null,0.3600000000000001,0.6399999999999999,412.39884869708288,null,0.34,0.65999999999999992,425.28631271886672]
[null,null,2037,1.1637,564.80249644322078,657.26066511097599,1,657.26066511097599,null,438.26066511097599,null,null,0.37000000000000011,0.62999999999999989,414.07421901991478,null,0.35000000000000003,0.64999999999999991,427.21943232213431]
[null,null,2038,1.1585099999999999,578.67940579985975,670.40587841319552,1,670.40587841319552,null,451.40587841319552,null,null,0.38000000000000012,0.61999999999999988,415.65164461618116,null,0.36000000000000004,0.6399999999999999,429.05976218444505]
[null,null,2039,1.140226,599.7179471275515,683.81399598145947,1,683.81399598145947,null,464.81399598145947,null,null,0.39000000000000012,0.60999999999999988,417.12653754869018,null,0.37000000000000005,0.62999999999999989,430.8028174683194]
[null,null,2040,1.1304187999999999,617.01935238611452,697.49027590108869,1,697.49027590108869,null,478.49027590108869,null,null,0.40000000000000013,0.59999999999999987,418.49416554065311,null,0.38000000000000006,0.61999999999999988,432.44397105867489]
[null,null,2041,1.1206116000000002,634.86767531150883,711.44008141911047,1,711.44008141911047,null,492.44008141911047,null,null,0.41000000000000014,0.58999999999999986,419.74964803727505,null,0.39000000000000007,0.60999999999999988,433.97844966565731]
[null,null,2042,1.1108044000000001,653.28232679623216,725.66888304749261,1,725.66888304749261,null,506.66888304749261,null,null,0.42000000000000015,0.57999999999999985,420.88795216754562,null,0.40000000000000008,0.59999999999999987,435.40132982849548]
[null,null,2043,1.1009972000000001,672.28350872140504,740.18226070844264,1,740.18226070844264,null,521.18226070844264,null,null,0.43000000000000016,0.56999999999999984,421.90388860381216,null,0.41000000000000009,0.58999999999999986,436.70753381798107]
[null,null,2044,1.0911900000000001,691.89225150763059,754.98590592261155,1,754.98590592261155,null,535.98590592261155,null,null,0.44000000000000017,0.55999999999999983,422.79210731666234,null,0.4200000000000001,0.57999999999999985,437.89182543511458]
[null,null,2045,1.0801642,712.93385213198485,770.08562404106374,1,770.08562404106374,null,551.08562404106374,null,null,0.45000000000000018,0.54999999999999982,423.54709322258492,null,0.4300000000000001,0.56999999999999984,438.94880570340621]
[null,null,2046,1.0691383999999999,734.69191315351225,785.48733652188503,1,785.48733652188503,null,566.48733652188503,null,null,0.46000000000000019,0.53999999999999981,424.16316172181774,null,0.44000000000000011,0.55999999999999983,439.8729084522555]
[null,null,2047,1.0581125999999998,757.19453983661367,801.19708325232273,1,801.19708325232273,null,582.19708325232273,null,null,0.4700000000000002,0.5299999999999998,424.6344541237309,null,0.45000000000000012,0.54999999999999982,440.65839578877734]
[null,null,2048,1.0470867999999998,780.4711366023995,817.22102491736916,1,817.22102491736916,null,598.22102491736916,null,null,0.4800000000000002,0.5199999999999998,424.95493295703182,null,0.46000000000000013,0.53999999999999981,441.29935345537922]
[null,null,2049,1.0360609999999999,804.55247848892748,833.56544541571657,1,833.56544541571657,null,614.56544541571657,null,null,0.49000000000000021,0.50999999999999979,425.11837716201529,null,0.47000000000000014,0.5299999999999998,441.78968607032959]
[null,null,2050,1.0245561999999999,829.85858103638532,850.23675432403093,1,850.23675432403093,null,631.23675432403093,null,null,0.50000000000000022,0.49999999999999978,425.11837716201529,null,0.48000000000000015,0.5199999999999998,442.12311224849589]
[]
[]
[]
[null,null,"SOLID WASTE GENERATION BY TYPE FOR BAU AND DIFFERENT SCENARIOS"]
[]
[null,null,"1. BAU",null,null,null,null,null,null,null,null,null,null,"2. Scenario 1: LFG"]
[null,null,null,"Food (Gg/yr)","Garden (Gg/yr)","Paper (Gg/yr)","Wood (Gg/yr)","Textiles (Gg/yr)","Nappies (Gg/yr)","Inert (Gg/yr)","Sludge (Gg/yr)","Industrial (Gg/yr)","Total check",null,"Food (Gg/yr)","Garden (Gg/yr)","Paper (Gg/yr)","Wood (Gg/yr)","Textiles (Gg/yr)","Nappies (Gg/yr)","Inert (Gg/yr)","Sludge (Gg/yr)","Industrial (Gg/yr)","check"]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},29.904990459750007,99.683301532500025,23.923992367800004,3.987332061300001,9.9683301532500028,0.59809980919500016,31.300556681205009,0,0,0,null,29.904990459750007,99.683301532500025,23.923992367800004,3.987332061300001,9.9683301532500028,0.59809980919500016,31.300556681205023,0,0,{"$f":"SUM(O62:W62)-#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},40.483230837720001,134.9441027924,32.386584670175999,5.3977641116960005,13.49441027924,0.80966461675440005,42.3724482768136,0,0,0,null,40.483230837720001,134.9441027924,32.386584670175999,5.3977641116960005,13.49441027924,0.80966461675440005,42.3724482768136,0,0,{"$f":"SUM(O63:W63)-#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},54.586830322499999,181.95610107499999,43.669464257999998,7.2782440429999999,18.195610107499999,1.09173660645,57.134215737550001,0,0,0,null,54.586830322499999,181.95610107499999,43.669464257999998,7.2782440429999999,18.195610107499999,1.09173660645,57.134215737550051,0,0,{"$f":"SUM(O64:W64)-#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},55.867108239000004,186.22369413000001,44.693686591199999,7.4489477652000007,18.622369413000001,1.1173421647800001,58.474239956820007,0,0,0,null,55.867108239000004,186.22369413000001,44.693686591199999,7.4489477652000007,18.622369413000001,1.1173421647800001,58.474239956820043,0,0,{"$f":"SUM(O65:W65)-#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},57.180621595499993,190.60207198499998,45.744497276399997,7.6240828793999995,19.060207198499999,1.1436124319099998,59.849050603289996,0,0,0,null,57.180621595499993,190.60207198499998,45.744497276399997,7.6240828793999995,19.060207198499999,1.1436124319099998,59.849050603289982,0,0,{"$f":"SUM(O66:W66)-#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},58.526479286999994,195.08826428999998,46.821183429599998,7.8035305715999996,19.508826428999999,1.17052958574,61.257714987059998,5.9130000000000003,0.53685400000000005,0,null,58.526479286999994,195.08826428999998,46.821183429599998,7.8035305715999996,19.508826428999999,1.17052958574,54.807860987059996,5.9130000000000003,0.53685400000000005,{"$f":"SUM(O67:W67)-#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},61.056597101999998,203.52199034,48.845277681599995,8.140879613600001,20.352199034000002,1.22113194204,63.905904966759998,8.0559999999999992,0.49882600000000005,0,null,61.056597101999998,203.52199034,48.845277681599995,8.140879613600001,20.352199034000002,1.22113194204,55.351078966759928,8.0559999999999992,0.49882599999999999,{"$f":"SUM(O68:W68)-#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},59.162898941999998,197.20966314,47.330319153600001,7.8883865256000005,19.720966314000002,1.1832579788399999,61.92383422596,13.077000000000002,0.88669200000000004,0,null,59.162898941999998,197.20966314,47.330319153600001,7.8883865256000005,19.720966314000002,1.1832579788399999,47.960142225959999,13.077,0.88669200000000004,{"$f":"SUM(O69:W69)-#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},59.923617104999998,199.74539035000001,47.938893684,7.9898156140000003,19.974539035000003,1.1984723421000001,62.720052569900005,12.148,0.79310400000000003,0,null,59.923617104999998,199.74539035000001,47.938893684,7.9898156140000003,19.974539035000003,1.1984723421000001,49.778948569900024,12.148,0.79310400000000003,{"$f":"SUM(O70:W70)-#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},62.391682431,207.97227477000001,49.9133459448,8.3188909907999999,20.797227477000003,1.2478336486200001,65.303294277779997,9.1259999999999994,1.1668799999999999,0,null,62.391682431,207.97227477000001,49.9133459448,8.3188909907999999,20.797227477000003,1.2478336486200001,55.010414277780001,9.1259999999999994,1.1668799999999999,{"$f":"SUM(O71:W71)-#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},64.153748977500001,213.845829925,51.322999181999997,8.5538331969999994,21.3845829925,1.28307497955,67.147590596450001,10.949,1.131624,0,null,64.153748977500001,213.845829925,51.322999181999997,8.5538331969999994,21.3845829925,1.28307497955,55.066966596450015,10.949,1.131624,{"$f":"SUM(O72:W72)-#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},62.174060999999995,207.24687,49.739248799999999,8.2898747999999998,20.724687000000003,1.2434812200000001,65.075517180000006,10.401999999999999,1.5630550000000001,0,null,62.174060999999995,207.24687,49.739248799999999,8.2898747999999998,20.724687000000003,1.2434812200000001,53.110462180000013,10.401999999999999,1.5630550000000001,{"$f":"SUM(O73:W73)-#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},58.180867482000004,193.93622494000002,46.544693985600006,7.757448997600001,19.393622494000002,1.1636173496400002,60.895974631160009,7.37,0.67796900000000004,0,null,58.180867482000004,193.93622494000002,46.544693985600006,7.757448997600001,19.393622494000002,1.1636173496400002,52.848005631159992,7.37,0.67796900000000004,{"$f":"SUM(O74:W74)-#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},64.456379938500007,214.85459979500001,51.565103950800001,8.5941839918000014,21.485459979500003,1.2891275987700002,67.464344335630003,6.963000000000001,0.32495800000000002,0,null,64.456379938500007,214.85459979500001,51.565103950800001,8.5941839918000014,21.485459979500003,1.2891275987700002,60.17638633563007,6.9630000000000001,0.32495800000000002,{"$f":"SUM(O75:W75)-#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},62.520861037500005,208.40287012500002,50.01668883,8.3361148050000011,20.840287012500003,1.2504172207500002,65.43850121925,5.1909999999999998,0.18939,0,null,62.520861037500005,208.40287012500002,50.01668883,8.3361148050000011,20.840287012500003,1.2504172207500002,60.058111219249952,5.1909999999999998,0.18939,{"$f":"SUM(O76:W76)-#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},63.771278258250007,212.57092752750003,51.017022606600008,8.5028371011000008,21.257092752750005,1.2754255651650002,66.747271243635012,5.8398750000000001,0.18939,0,null,63.771278258250007,212.57092752750003,51.017022606600008,8.5028371011000008,21.257092752750005,1.2754255651650002,60.718006243635045,5.8398750000000001,0.18939,{"$f":"SUM(O77:W77)-#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},65.046703823415015,216.82234607805006,52.037363058732012,8.6728938431220026,21.682234607805007,1.3009340764683004,68.082216668507712,6.4887500000000005,0.18939,0,null,65.046703823415015,216.82234607805006,52.037363058732012,8.6728938431220026,21.682234607805007,1.3009340764683004,61.404076668507741,6.4887500000000005,0.18939,{"$f":"SUM(O78:W78)-#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},66.34763789988331,221.15879299961102,53.078110319906642,8.8463517199844404,22.115879299961104,1.3269527579976661,69.443861001877863,7.1376250000000008,0.18939,0,null,66.34763789988331,221.15879299961102,53.078110319906642,8.8463517199844404,22.115879299961104,1.3269527579976661,62.116846001877832,7.1376250000000008,0.18939,{"$f":"SUM(O79:W79)-#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},67.67459065788097,225.58196885960325,54.139672526304778,9.0232787543841297,22.558196885960328,1.3534918131576195,70.83273822191542,7.7865000000000011,0.18939,0,null,67.67459065788097,225.58196885960325,54.139672526304778,9.0232787543841297,22.558196885960328,1.3534918131576195,62.856848221915413,7.7865000000000011,0.18939,{"$f":"SUM(O80:W80)-#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},69.028082471038587,230.09360823679532,55.222465976830875,9.2037443294718138,23.009360823679533,1.380561649420772,72.249392986353726,8.4353750000000005,0.18939,0,null,69.028082471038587,230.09360823679532,55.222465976830875,9.2037443294718138,23.009360823679533,1.380561649420772,63.624627986353744,8.4353750000000005,0.18939,{"$f":"SUM(O81:W81)-#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},70.408644120459371,234.69548040153123,56.326915296367496,9.3878192160612493,23.469548040153125,1.4081728824091875,73.694380846080804,9.0842500000000008,0.18939,0,null,70.408644120459371,234.69548040153123,56.326915296367496,9.3878192160612493,23.469548040153125,1.4081728824091875,64.420740846080832,9.0842500000000008,0.18939,{"$f":"SUM(O82:W82)-#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},71.816817002868547,239.38939000956185,57.453453602294843,9.575575600382475,23.938939000956186,1.4363363400573712,75.16826846300242,9.7331250000000011,0.18939,0,null,71.816817002868547,239.38939000956185,57.453453602294843,9.575575600382475,23.938939000956186,1.4363363400573712,65.245753463002472,9.7331250000000011,0.18939,{"$f":"SUM(O83:W83)-#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},73.253153342925927,244.17717780975312,58.602522674340747,9.7670871123901257,24.417717780975313,1.4650630668585187,76.671633832262486,10.382000000000001,0.18939,0,null,73.253153342925927,244.17717780975312,58.602522674340747,9.7670871123901257,24.417717780975313,1.4650630668585187,66.100243832262436,10.382000000000001,0.18939,{"$f":"SUM(O84:W84)-#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},74.718216409784446,249.06072136594815,59.774573127827551,9.9624288546379258,24.906072136594815,1.4943643281956889,78.20506650890772,11.030875000000002,0.18939,0,null,74.718216409784446,249.06072136594815,59.774573127827551,9.9624288546379258,24.906072136594815,1.4943643281956889,66.984801508907708,11.030875000000002,0.18939,{"$f":"SUM(O85:W85)-#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},76.212580737980133,254.04193579326713,60.970064590384112,10.161677431730686,25.404193579326716,1.5242516147596028,79.769167839085881,11.679750000000002,0.18939,0,null,76.212580737980133,254.04193579326713,60.970064590384112,10.161677431730686,25.404193579326716,1.5242516147596028,67.900027839085908,11.679750000000002,0.18939,{"$f":"SUM(O86:W86)-#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},77.736832352739739,259.12277450913246,62.18946588219179,10.364910980365298,25.912277450913248,1.5547366470547948,81.364551195867591,12.328625000000002,0.18939,0,null,77.736832352739739,259.12277450913246,62.18946588219179,10.364910980365298,25.912277450913248,1.5547366470547948,68.846536195867657,12.328625000000002,0.18939,{"$f":"SUM(O87:W87)-#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},79.291568999794521,264.30522999931509,63.433255199835621,10.572209199972603,26.430522999931512,1.5858313799958905,82.991842219784942,12.977500000000003,0.18939,0,null,79.291568999794521,264.30522999931509,63.433255199835621,10.572209199972603,26.430522999931512,1.5858313799958905,69.824952219784905,12.977500000000003,0.18939,{"$f":"SUM(O88:W88)-#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},80.877400379790416,269.59133459930138,64.701920303832324,10.783653383972055,26.95913345993014,1.6175480075958082,84.651679064180627,13.626375000000003,0.18939,0,null,80.877400379790416,269.59133459930138,64.701920303832324,10.783653383972055,26.95913345993014,1.6175480075958082,70.835914064180656,13.626375000000003,0.18939,{"$f":"SUM(O89:W89)-#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},82.494948387386216,274.98316129128739,65.995958709908976,10.999326451651497,27.498316129128739,1.6498989677477243,86.344712645464242,14.275250000000003,0.18939,0,null,82.494948387386216,274.98316129128739,65.995958709908976,10.999326451651497,27.498316129128739,1.6498989677477243,71.880072645464224,14.275250000000003,0.18939,{"$f":"SUM(O90:W90)-#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},84.144847355133948,280.48282451711316,67.315877884107152,11.219312980684526,28.048282451711316,1.6828969471026789,88.071606898373531,14.924125000000004,0.18939,0,null,84.144847355133948,280.48282451711316,67.315877884107152,11.219312980684526,28.048282451711316,1.6828969471026789,72.958091898373482,14.924125000000004,0.18939,{"$f":"SUM(O91:W91)-#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},85.827744302236624,286.09248100745543,68.662195441789308,11.443699240298217,28.609248100745546,1.7165548860447326,89.833039036341006,15.573000000000002,0.18939,0,null,85.827744302236624,286.09248100745543,68.662195441789308,11.443699240298217,28.609248100745546,1.7165548860447326,74.070649036341024,15.573,0.18939,{"$f":"SUM(O92:W92)-#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},87.544299188281357,291.81433062760453,70.035439350625083,11.672573225104182,29.181433062760455,1.7508859837656272,91.629699817067831,15.573,0.18939,0,null,87.544299188281357,291.81433062760453,70.035439350625083,11.672573225104182,29.181433062760455,1.7508859837656272,75.867309817067849,15.573,0.18939,{"$f":"SUM(O93:W93)-#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},89.295185172046985,297.65061724015663,71.436148137637588,11.906024689606266,29.765061724015666,1.7859037034409397,93.46229381340919,15.573,0.18939,0,null,89.295185172046985,297.65061724015663,71.436148137637588,11.906024689606266,29.765061724015666,1.7859037034409397,77.699903813409151,15.573,0.18939,{"$f":"SUM(O94:W94)-#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},91.081088875487936,303.60362958495978,72.864871100390346,12.144145183398392,30.36036295849598,1.8216217775097587,95.331539689677371,15.573,0.18939,0,null,91.081088875487936,303.60362958495978,72.864871100390346,12.144145183398392,30.36036295849598,1.8216217775097587,79.569149689677374,15.573,0.18939,{"$f":"SUM(O95:W95)-#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},92.902710652997712,309.67570217665906,74.322168522398172,12.387028087066362,30.967570217665909,1.8580542130599544,97.238170483470938,15.573,0.18939,0,null,92.902710652997712,309.67570217665906,74.322168522398172,12.387028087066362,30.967570217665909,1.8580542130599544,81.475780483470999,15.573,0.18939,{"$f":"SUM(O96:W96)-#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},94.760764866057656,315.86921622019219,75.808611892846116,12.634768648807688,31.586921622019219,1.8952152973211531,99.182933893140344,15.573,0.18939,0,null,94.760764866057656,315.86921622019219,75.808611892846116,12.634768648807688,31.586921622019219,1.8952152973211531,83.420543893140461,15.573,0.18939,{"$f":"SUM(O97:W97)-#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},96.655980163378814,322.18660054459605,77.324784130703051,12.887464021783842,32.218660054459605,1.9331196032675764,101.16659257100316,15.573,0.18939,0,null,96.655980163378814,322.18660054459605,77.324784130703051,12.887464021783842,32.218660054459605,1.9331196032675764,85.404202571003225,15.573,0.18939,{"$f":"SUM(O98:W98)-#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},98.589099766646399,328.630332555488,78.871279813317116,13.145213302219521,32.8630332555488,1.9717819953329281,103.18992442242323,15.573000000000002,0.18938999999999998,0,null,98.589099766646399,328.630332555488,78.871279813317116,13.145213302219521,32.8630332555488,1.9717819953329281,87.427534422423378,15.573,0.18939,{"$f":"SUM(O99:W99)-#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},100.56088176197933,335.20293920659776,80.448705409583454,13.408117568263911,33.520293920659775,2.0112176352395865,105.2537229108717,15.573,0.18939,0,null,100.56088176197933,335.20293920659776,80.448705409583454,13.408117568263911,33.520293920659775,2.0112176352395865,89.49133291087162,15.573,0.18939,{"$f":"SUM(O100:W100)-#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},102.57209939721892,341.90699799072974,82.057679517775128,13.67627991962919,34.190699799072974,2.0514419879443784,107.35879736908913,15.573,0.18939000000000003,0,null,102.57209939721892,341.90699799072974,82.057679517775128,13.67627991962919,34.190699799072974,2.0514419879443784,91.596407369089206,15.573,0.18939,{"$f":"SUM(O101:W101)-#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},104.62354138516331,348.74513795054435,83.698833108130643,13.949805518021774,34.874513795054433,2.092470827703266,109.50597331647093,15.573,0.18939,0,null,104.62354138516331,348.74513795054435,83.698833108130643,13.949805518021774,34.874513795054433,2.092470827703266,93.743583316471017,15.573,0.18939,{"$f":"SUM(O102:W102)-#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},106.71601221286657,355.72004070955524,85.372809770293259,14.228801628382209,35.572004070955522,2.1343202442573315,111.69609278280035,15.572999999999999,0.18939000000000003,0,null,106.71601221286657,355.72004070955524,85.372809770293259,14.228801628382209,35.572004070955522,2.1343202442573315,95.93370278280031,15.573,0.18939,{"$f":"SUM(O103:W103)-#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},108.85033245712388,362.83444152374631,87.080265965699112,14.513377660949853,36.283444152374635,2.177006649142478,113.93001463845634,15.572999999999999,0.18938999999999998,0,null,108.85033245712388,362.83444152374631,87.080265965699112,14.513377660949853,36.283444152374635,2.177006649142478,98.167624638456346,15.573,0.18939,{"$f":"SUM(O104:W104)-#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},111.0273391062664,370.09113035422132,88.821871285013117,14.803645214168853,37.009113035422132,2.2205467821253282,116.2086149312255,15.573000000000002,0.18939,0,null,111.0273391062664,370.09113035422132,88.821871285013117,14.803645214168853,37.009113035422132,2.2205467821253282,100.4462249312254,15.573,0.18939,{"$f":"SUM(O105:W105)-#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},113.24788588839174,377.49295296130578,90.598308710713383,15.09971811845223,37.749295296130576,2.2649577177678348,118.53278722985002,15.573,0.18938999999999998,0,null,113.24788588839174,377.49295296130578,90.598308710713383,15.09971811845223,37.749295296130576,2.2649577177678348,102.77039722985012,15.573,0.18939,{"$f":"SUM(O106:W106)-#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},115.51284360615955,385.04281202053187,92.410274884927645,15.401712480821276,38.504281202053193,2.3102568721231913,120.903442974447,15.572999999999999,0.18939000000000003,0,null,115.51284360615955,385.04281202053187,92.410274884927645,15.401712480821276,38.504281202053193,2.3102568721231913,105.14105297444701,15.573,0.18939,{"$f":"SUM(O107:W107)-#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},117.82310047828275,392.74366826094251,94.258480382626203,15.709746730437701,39.274366826094251,2.356462009565655,123.32151183393594,15.573,0.18939,0,null,117.82310047828275,392.74366826094251,94.258480382626203,15.709746730437701,39.274366826094251,2.356462009565655,107.55912183393593,15.573,0.18939,{"$f":"SUM(O108:W108)-#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},120.1795624878484,400.59854162616136,96.143649990278718,16.023941665046454,40.059854162616141,2.403591249756968,125.78794207061466,15.573,0.18939,0,null,120.1795624878484,400.59854162616136,96.143649990278718,16.023941665046454,40.059854162616141,2.403591249756968,110.02555207061471,15.573,0.18939,{"$f":"SUM(O109:W109)-#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},122.58315373760537,408.61051245868458,98.066522990084295,16.344420498347382,40.86105124586846,2.4516630747521075,128.30370091202695,15.573,0.18939,0,null,122.58315373760537,408.61051245868458,98.066522990084295,16.344420498347382,40.86105124586846,2.4516630747521075,112.54131091202692,15.573,0.18939,{"$f":"SUM(O110:W110)-#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},125.03481681235748,416.78272270785828,100.02785344988598,16.67130890831433,41.678272270785833,2.5006963362471497,130.86977493026751,15.573000000000002,0.18939,0,null,125.03481681235748,416.78272270785828,100.02785344988598,16.67130890831433,41.678272270785833,2.5006963362471497,115.10738493026747,15.573,0.18939,{"$f":"SUM(O111:W111)-#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},127.53551314860464,425.11837716201546,102.0284105188837,17.004735086480618,42.511837716201548,2.550710262972093,133.48717042887284,15.573,0.18939,0,null,127.53551314860464,425.11837716201546,102.0284105188837,17.004735086480618,42.511837716201548,2.550710262972093,117.72478042887292,15.573,0.18939,{"$f":"SUM(O112:W112)-#REF!","v":{"$error":"#REF!"}}]
[]
[]
[null,null,"3. Scenario 2: Composting",null,null,null,null,null,null,null,null,null,null,"4. Scenario 3: Recycling"]
[]
[null,null,null,"Food (Gg/yr)","Garden (Gg/yr)","Paper (Gg/yr)","Wood (Gg/yr)","Textiles (Gg/yr)","Nappies (Gg/yr)","Inert (Gg/yr)","Sludge (Gg/yr)","Industrial (Gg/yr)",null,null,"Food (Gg/yr)","Garden (Gg/yr)","Paper (Gg/yr)","Wood (Gg/yr)","Textiles (Gg/yr)","Nappies (Gg/yr)","Inert (Gg/yr)","Sludge (Gg/yr)","Industrial (Gg/yr)","check"]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},29.904990459750007,99.683301532500025,23.923992367800004,3.987332061300001,9.9683301532500028,0.59809980919500016,31.300556681205023,0,0,null,null,29.904990459750007,99.683301532500025,23.923992367800004,3.987332061300001,9.9683301532500028,0.59809980919500016,31.300556681205023,0,0,{"$f":"SUM(O118:W118)-#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},40.483230837720001,134.9441027924,32.386584670175999,5.3977641116960005,13.49441027924,0.80966461675440005,42.3724482768136,0,0,null,null,40.483230837720001,134.9441027924,32.386584670175999,5.3977641116960005,13.49441027924,0.80966461675440005,42.3724482768136,0,0,{"$f":"SUM(O119:W119)-#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},54.586830322499999,181.95610107499999,43.669464257999998,7.2782440429999999,18.195610107499999,1.09173660645,57.134215737550051,0,0,null,null,54.586830322499999,181.95610107499999,43.669464257999998,7.2782440429999999,18.195610107499999,1.09173660645,57.134215737550051,0,0,{"$f":"SUM(O120:W120)-#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},55.867108239000004,186.22369413000001,44.693686591199999,7.4489477652000007,18.622369413000001,1.1173421647800001,58.474239956820043,0,0,null,null,55.867108239000004,186.22369413000001,44.693686591199999,7.4489477652000007,18.622369413000001,1.1173421647800001,58.474239956820043,0,0,{"$f":"SUM(O121:W121)-#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},57.180621595499993,190.60207198499998,45.744497276399997,7.6240828793999995,19.060207198499999,1.1436124319099998,59.849050603289982,0,0,null,null,57.180621595499993,190.60207198499998,45.744497276399997,7.6240828793999995,19.060207198499999,1.1436124319099998,59.849050603289982,0,0,{"$f":"SUM(O122:W122)-#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},58.526479286999994,195.08826428999998,46.821183429599998,7.8035305715999996,19.508826428999999,1.17052958574,54.807860987059996,5.9130000000000003,0.53685400000000005,null,null,58.526479286999994,195.08826428999998,46.821183429599998,7.8035305715999996,19.508826428999999,1.17052958574,54.807860987059996,5.9130000000000003,0.53685400000000005,{"$f":"SUM(O123:W123)-#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},61.056597101999998,203.52199034,48.845277681599995,8.140879613600001,20.352199034000002,1.22113194204,55.351078966759928,8.0559999999999992,0.49882600000000005,null,null,61.056597101999998,203.52199034,48.845277681599995,8.140879613600001,20.352199034000002,1.22113194204,55.351078966759928,8.0559999999999992,0.49882600000000005,{"$f":"SUM(O124:W124)-#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},59.162898941999998,197.20966314,47.330319153600001,7.8883865256000005,19.720966314000002,1.1832579788399999,47.960142225959999,13.077000000000002,0.88669200000000004,null,null,59.162898941999998,197.20966314,47.330319153600001,7.8883865256000005,19.720966314000002,1.1832579788399999,47.960142225959999,13.077000000000002,0.88669200000000004,{"$f":"SUM(O125:W125)-#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},59.923617104999998,199.74539035000001,47.938893684,7.9898156140000003,19.974539035000003,1.1984723421000001,49.778948569900024,12.148,0.79310400000000003,null,null,59.923617104999998,199.74539035000001,47.938893684,7.9898156140000003,19.974539035000003,1.1984723421000001,49.778948569900024,12.148,0.79310400000000003,{"$f":"SUM(O126:W126)-#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},62.391682431,207.97227477000001,49.9133459448,8.3188909907999999,20.797227477000003,1.2478336486200001,55.010414277780001,9.1259999999999994,1.1668799999999999,null,null,62.391682431,207.97227477000001,49.9133459448,8.3188909907999999,20.797227477000003,1.2478336486200001,55.010414277780001,9.1259999999999994,1.1668799999999999,{"$f":"SUM(O127:W127)-#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},64.153748977500001,213.845829925,51.322999181999997,8.5538331969999994,21.3845829925,1.28307497955,55.066966596450015,10.949,1.131624,null,null,64.153748977500001,213.845829925,51.322999181999997,8.5538331969999994,21.3845829925,1.28307497955,55.066966596450015,10.949,1.131624,{"$f":"SUM(O128:W128)-#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},62.174060999999995,207.24687,49.739248799999999,8.2898747999999998,20.724687000000003,1.2434812200000001,53.110462180000006,10.401999999999999,1.5630550000000001,null,null,62.174060999999995,207.24687,49.739248799999999,8.2898747999999998,20.724687000000003,1.2434812200000001,53.110462180000006,10.401999999999999,1.5630550000000001,{"$f":"SUM(O129:W129)-#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},58.180867482000004,193.93622494000002,46.544693985600006,7.757448997600001,19.393622494000002,1.1636173496400002,52.848005631159992,7.37,0.67796900000000004,null,null,58.180867482000004,193.93622494000002,46.544693985600006,7.757448997600001,19.393622494000002,1.1636173496400002,52.848005631159992,7.37,0.67796900000000004,{"$f":"SUM(O130:W130)-#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},64.456379938500007,214.85459979500001,51.565103950800001,8.5941839918000014,21.485459979500003,1.2891275987700002,60.176386335630063,6.963000000000001,0.32495800000000002,null,null,64.456379938500007,214.85459979500001,51.565103950800001,8.5941839918000014,21.485459979500003,1.2891275987700002,60.176386335630063,6.963000000000001,0.32495800000000002,{"$f":"SUM(O131:W131)-#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},62.520861037500005,208.40287012500002,50.01668883,8.3361148050000011,20.840287012500003,1.2504172207500002,60.058111219249952,5.1909999999999998,0.18939,null,null,62.520861037500005,208.40287012500002,50.01668883,8.3361148050000011,20.840287012500003,1.2504172207500002,60.058111219249952,5.1909999999999998,0.18939,{"$f":"SUM(O132:W132)-#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},63.771278258250007,212.57092752750003,51.017022606600008,8.5028371011000008,21.257092752750005,1.2754255651650002,60.718006243635045,5.8398750000000001,0.18939,null,null,63.771278258250007,212.57092752750003,51.017022606600008,8.5028371011000008,21.257092752750005,1.2754255651650002,60.718006243635045,5.8398750000000001,0.18939,{"$f":"SUM(O133:W133)-#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},65.046703823415015,216.82234607805006,52.037363058732012,8.6728938431220026,21.682234607805007,1.3009340764683004,61.404076668507741,6.4887500000000005,0.18939,null,null,65.046703823415015,216.82234607805006,52.037363058732012,8.6728938431220026,21.682234607805007,1.3009340764683004,61.404076668507741,6.4887500000000005,0.18939,{"$f":"SUM(O134:W134)-#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},65.020685141885636,216.7356171396188,52.016548113508506,8.8463517199844404,22.115879299961104,1.3269527579976661,68.928536826265884,7.1376250000000008,0.18939,null,null,66.34763789988331,221.15879299961102,52.016548113508506,8.8463517199844404,21.673561713961881,1.3269527579976661,63.620725794275188,7.1376250000000008,0.18939,{"$f":"SUM(O135:W135)-#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},64.967607031565734,216.55869010521911,51.974085625252584,9.0232787543841297,22.558196885960328,1.3534918131576195,76.75269750366698,7.7865000000000011,0.18939,null,null,67.67459065788097,225.58196885960325,51.974085625252584,9.0232787543841297,21.655869010521915,1.3534918131576195,65.924762998405981,7.7865000000000011,0.18939,{"$f":"SUM(O136:W136)-#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},64.886397522776264,216.28799174258759,51.909118018221022,9.2037443294718138,23.009360823679533,1.380561649420772,84.885277387433632,8.4353750000000005,0.18939,null,null,69.028082471038587,230.09360823679532,51.909118018221022,9.2037443294718138,21.628799174258759,1.380561649420772,68.318537594384338,8.4353750000000005,0.18939,{"$f":"SUM(O137:W137)-#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},64.775952590822627,215.91984196940874,51.820762072658098,9.3878192160612493,23.469548040153125,1.4081728824091875,93.335224031549387,9.0842500000000008,0.18939,null,null,70.408644120459371,234.69548040153123,51.820762072658098,9.3878192160612493,21.591984196940874,1.4081728824091875,70.804457913002466,9.0842500000000008,0.18939,{"$f":"SUM(O138:W138)-#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},64.635135302581688,215.45045100860568,51.708108242065357,9.575575600382475,23.938939000956186,1.4363363400573712,102.11171952447495,9.7331250000000011,0.18939,null,null,71.816817002868547,239.38939000956185,51.708108242065357,9.575575600382475,21.545045100860566,1.4363363400573712,73.384992723327514,9.7331250000000011,0.18939,{"$f":"SUM(O139:W139)-#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},64.462774941774811,214.87591647258276,51.570219953419858,9.7670871123901257,24.417717780975313,1.4650630668585187,111.22418629150485,10.382000000000001,0.18939,null,null,73.253153342925927,244.17717780975312,51.570219953419858,9.7670871123901257,21.487591647258274,1.4650630668585187,76.062672686900385,10.382000000000001,0.18939,{"$f":"SUM(O140:W140)-#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},64.257666112414626,214.19222037471542,51.40613288993169,9.9624288546379258,24.906072136594815,1.4943643281956889,120.68229303540613,11.030875000000002,0.18939,null,null,74.718216409784446,249.06072136594815,51.40613288993169,9.9624288546379258,21.419222037471542,1.4943643281956889,78.84009184592685,11.030875000000002,0.18939,{"$f":"SUM(O141:W141)-#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},64.018567819903311,213.39522606634438,51.214854255922653,10.161677431730686,25.404193579326716,1.5242516147596028,130.49596081854691,11.679750000000002,0.18939,null,null,76.212580737980133,254.04193579326713,51.214854255922653,10.161677431730686,21.339522606634439,1.5242516147596028,81.719909146239615,11.679750000000002,0.18939,{"$f":"SUM(O142:W142)-#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},63.744202529246593,212.48067509748864,50.99536202339727,10.364910980365298,25.912277450913248,1.5547366470547948,140.67536928979911,12.328625000000002,0.18939,null,null,77.736832352739739,259.12277450913246,50.99536202339727,10.364910980365298,21.248067509748864,1.5547366470547948,84.704849995826521,12.328625000000002,0.18939,{"$f":"SUM(O143:W143)-#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},63.433255199835621,211.44418399945209,50.746604159868497,10.572209199972603,26.430522999931512,1.5858313799958905,151.23096305957398,12.977500000000003,0.18939,null,null,79.291568999794521,264.30522999931509,50.746604159868497,10.572209199972603,21.144418399945213,1.5858313799958905,87.797707859738296,12.977500000000003,0.18939,{"$f":"SUM(O144:W144)-#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},61.466824288640716,204.88941429546904,49.173459430912565,10.783653383972055,26.95913345993014,1.6175480075958082,170.47687133208245,13.626375000000003,0.18939,null,null,80.877400379790416,269.59133459930138,50.467497836989217,10.783653383972055,21.028124098745511,1.6175480075958082,91.001345892208349,13.626375000000003,0.18939,{"$f":"SUM(O145:W145)-#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},61.046261806665797,203.48753935555266,48.83700944533264,10.999326451651497,27.498316129128739,1.6498989677477243,181.98333042649574,14.275250000000003,0.18939,null,null,82.494948387386216,274.98316129128739,50.156928619530824,10.999326451651497,20.898720258137843,1.6498989677477243,94.318698606833223,14.275250000000003,0.18939,{"$f":"SUM(O146:W146)-#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},60.584290095696439,201.94763365232146,48.467432076557145,11.219312980684526,28.048282451711316,1.6828969471026789,193.90228583015272,14.924125000000004,0.18939,null,null,84.144847355133948,280.48282451711316,49.813749634239294,11.219312980684526,20.755729014266372,1.6828969471026789,97.752773585686327,14.924125000000004,0.18939,{"$f":"SUM(O147:W147)-#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},60.079421011565636,200.26473670521878,48.063536809252511,11.443699240298217,28.609248100745546,1.7165548860447326,206.24537526178545,15.573000000000002,0.18939,null,null,85.827744302236624,286.09248100745543,49.436780718088301,11.443699240298217,20.598658632536793,1.7165548860447326,101.30665322825081,15.573000000000002,0.18939,{"$f":"SUM(O148:W148)-#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},60.405566439914132,201.35188813304711,48.324453151931301,11.672573225104182,29.181433062760455,1.7508859837656272,215.17947125868625,15.573,0.18939,null,null,87.544299188281357,291.81433062760453,49.725161938943806,11.672573225104182,20.718817474559923,1.7508859837656272,104.64020281694968,15.573,0.18939,{"$f":"SUM(O149:W149)-#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},60.720725916991938,202.40241972330648,48.576580733593552,11.906024689606266,29.765061724015666,1.7859037034409397,224.38212798935837,15.573,0.18939,null,null,89.295185172046985,297.65061724015663,50.00530369634631,11.906024689606266,20.835543206810961,1.7859037034409397,108.06026677190516,15.573,0.18939,{"$f":"SUM(O150:W150)-#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},61.024329546576908,203.41443182192302,48.819463637261535,12.144145183398392,30.36036295849598,1.8216217775097587,233.86051424475403,15.573,0.18939,null,null,91.081088875487936,303.60362958495978,50.276761059269333,12.144145183398392,20.948650441362226,1.8216217775097587,111.56897224793215,15.573,0.18939,{"$f":"SUM(O151:W151)-#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},61.315789030978479,204.38596343659495,49.052631224782793,12.387028087066362,30.967570217665909,1.8580542130599544,243.62197814316966,15.573,0.18939,null,null,92.902710652997712,309.67570217665906,50.539074595230751,12.387028087066362,21.057947748012815,1.8580542130599544,115.16849688029146,15.573,0.18939,{"$f":"SUM(O152:W152)-#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},61.594497162937458,205.31499054312491,49.275597730349972,12.634768648807688,31.586921622019219,1.8952152973211531,253.67405143582397,15.573,0.18939,null,null,94.760764866057656,315.86921622019219,50.791769968206893,12.634768648807688,21.163237486752873,1.8952152973211531,118.86106995304601,15.573,0.18939,{"$f":"SUM(O153:W153)-#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},61.859827304562437,206.19942434854144,49.487861843649945,12.887464021783842,32.218660054459605,1.9331196032675764,264.0244539129273,15.573,0.18939,null,null,96.655980163378814,322.18660054459605,51.03435752626401,12.887464021783842,21.264315635943337,1.9331196032675764,122.64897359395843,15.573,0.18939,{"$f":"SUM(O154:W154)-#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},62.111132852987225,207.03710950995739,49.688906282389773,13.145213302219521,32.8630332555488,1.9717819953329281,274.68109791254034,15.573000000000002,0.18938999999999998,null,null,98.589099766646399,328.630332555488,51.266331878656118,13.145213302219521,21.360971616106717,1.9717819953329281,126.53454399652641,15.573000000000002,0.18938999999999998,{"$f":"SUM(O155:W155)-#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},62.347746692427172,207.82582230809058,49.878197353941736,13.408117568263911,33.520293920659775,2.0112176352395865,285.65209293457281,15.573,0.18939,null,null,100.56088176197933,335.20293920659776,51.487171462133404,13.408117568263911,21.452988109222254,2.0112176352395865,130.52017266975929,15.573,0.18939,{"$f":"SUM(O156:W156)-#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},62.568980632303528,208.56326877434509,50.055184505842817,13.67627991962919,34.190699799072974,2.0514419879443784,296.94575036232152,15.573,0.18939000000000003,null,null,102.57209939721892,341.90699799072974,51.696338096198325,13.67627991962919,21.540140873415968,2.0514419879443784,134.608307716323,15.573,0.18939000000000003,{"$f":"SUM(O157:W157)-#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},62.774124831097971,209.24708277032656,50.219299864878373,13.949805518021774,34.874513795054433,2.092470827703266,308.57058829400631,15.573,0.18939,null,null,104.62354138516331,348.74513795054435,51.893276527040982,13.949805518021774,21.622198552933746,2.092470827703266,138.80145513968137,15.573,0.18939,{"$f":"SUM(O158:W158)-#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},62.962447205591261,209.87482401863753,50.369957764473,14.228801628382209,35.572004070955522,2.1343202442573315,320.53533648681366,15.572999999999999,0.18939000000000003,null,null,106.71601221286657,355.72004070955524,52.077413959878875,14.228801628382209,21.698922483282864,2.1343202442573315,143.10218018088733,15.572999999999999,0.18939000000000003,{"$f":"SUM(O159:W159)-#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},63.133192825131836,210.44397608377281,50.506554260105474,14.513377660949853,36.283444152374635,2.177006649142478,332.84894141601558,15.572999999999999,0.18938999999999998,null,null,108.85033245712388,362.83444152374631,52.248159579419458,14.513377660949853,21.770066491424775,2.177006649142478,147.51310868568578,15.572999999999999,0.18938999999999998,{"$f":"SUM(O160:W160)-#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},63.285583290571829,210.95194430190608,50.62846663245746,14.803645214168853,37.009113035422132,2.2205467821253282,345.52057145179094,15.573000000000002,0.18939,null,null,111.0273391062664,370.09113035422132,52.404904058157733,14.803645214168853,21.835376690899054,2.2205467821253282,152.03692850260393,15.573000000000002,0.18939,{"$f":"SUM(O161:W161)-#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},63.418816097499352,211.39605365833117,50.735052877999486,15.09971811845223,37.749295296130576,2.2649577177678348,358.55962215643092,15.573,0.18938999999999998,null,null,113.24788588839174,377.49295296130578,52.547019052213749,15.09971811845223,21.894591271755729,2.2649577177678348,156.67639091272451,15.573,0.18938999999999998,{"$f":"SUM(O162:W162)-#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},63.532063983387729,211.77354661129246,50.825651186710189,15.401712480821276,38.504281202053193,2.3102568721231913,371.97572170467572,15.572999999999999,0.18939000000000003,null,null,115.51284360615955,385.04281202053187,52.67385668440874,15.401712480821276,21.947440285170313,2.3102568721231913,161.43431209184882,15.572999999999999,0.18939000000000003,{"$f":"SUM(O163:W163)-#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},63.62447425827267,212.08158086090887,50.899579406618123,15.709746730437701,39.274366826094251,2.356462009565655,385.77873642998776,15.573,0.18939,null,null,117.82310047828275,392.74366826094251,52.784749014270659,15.709746730437701,21.993645422612776,2.356462009565655,166.31357460577294,15.573,0.18939,{"$f":"SUM(O164:W164)-#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},63.695168118559621,212.31722706186545,50.956134494847703,16.023941665046454,40.059854162616141,2.403591249756968,399.97877649963044,15.573,0.18939,null,null,120.1795624878484,400.59854162616136,52.87900749465328,16.023941665046454,22.032919789438871,2.403591249756968,171.31712893941744,15.573,0.18939,{"$f":"SUM(O165:W165)-#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},63.743239943554769,212.47746647851591,50.994591954843813,16.344420498347382,40.86105124586846,2.4516630747521075,414.5862017214867,15.573,0.18939,null,null,122.58315373760537,408.61051245868458,52.955922414645499,16.344420498347382,22.064967672768962,2.4516630747521075,176.44799506056518,15.573,0.18939,{"$f":"SUM(O166:W166)-#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},63.76775657430229,212.55918858100765,51.01420525944183,16.67130890831433,41.678272270785833,2.5006963362471497,429.61162748561748,15.573000000000002,0.18939,null,null,125.03481681235748,416.78272270785828,53.014762328439552,16.67130890831433,22.089484303516482,2.5006963362471497,181.70926401898328,15.573000000000002,0.18939,{"$f":"SUM(O167:W167)-#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},63.767756574302297,212.55918858100765,51.01420525944183,17.004735086480618,42.511837716201548,2.550710262972093,445.06593084362493,15.573,0.18939,null,null,127.53551314860464,425.11837716201546,53.054773469819501,17.004735086480618,22.106155612424796,2.550710262972093,187.10409958171385,15.573,0.18939,{"$f":"SUM(O168:W168)-#REF!","v":{"$error":"#REF!"}}]
[]
[]
[null,null,"5. Scenario 4: Waste to energy (WTE)"]
[]
[null,null,null,"Food (Gg/yr)","Garden (Gg/yr)","Paper (Gg/yr)","Wood (Gg/yr)","Textiles (Gg/yr)","Nappies (Gg/yr)","Inert (Gg/yr)","Sludge (Gg/yr)","Industrial (Gg/yr)"]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},29.904990459750007,99.683301532500025,23.923992367800004,3.987332061300001,9.9683301532500028,0.59809980919500016,31.300556681205023,0,0]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},40.483230837720001,134.9441027924,32.386584670175999,5.3977641116960005,13.49441027924,0.80966461675440005,42.3724482768136,0,0]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},54.586830322499999,181.95610107499999,43.669464257999998,7.2782440429999999,18.195610107499999,1.09173660645,57.134215737550051,0,0]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},55.867108239000004,186.22369413000001,44.693686591199999,7.4489477652000007,18.622369413000001,1.1173421647800001,58.474239956820043,0,0]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},57.180621595499993,190.60207198499998,45.744497276399997,7.6240828793999995,19.060207198499999,1.1436124319099998,59.849050603289982,0,0]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},58.526479286999994,195.08826428999998,46.821183429599998,7.8035305715999996,19.508826428999999,1.17052958574,54.807860987059996,5.9130000000000003,0.53685400000000005]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},61.056597101999998,203.52199034,48.845277681599995,8.140879613600001,20.352199034000002,1.22113194204,55.351078966759928,8.0559999999999992,0.49882600000000005]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},59.162898941999998,197.20966314,47.330319153600001,7.8883865256000005,19.720966314000002,1.1832579788399999,47.960142225959999,13.077000000000002,0.88669200000000004]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},59.923617104999998,199.74539035000001,47.938893684,7.9898156140000003,19.974539035000003,1.1984723421000001,49.778948569900024,12.148,0.79310400000000003]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},62.391682431,207.97227477000001,49.9133459448,8.3188909907999999,20.797227477000003,1.2478336486200001,55.010414277780001,9.1259999999999994,1.1668799999999999]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},64.153748977500001,213.845829925,51.322999181999997,8.5538331969999994,21.3845829925,1.28307497955,55.066966596450015,10.949,1.131624]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},62.174060999999995,207.24687,49.739248799999999,8.2898747999999998,20.724687000000003,1.2434812200000001,53.110462180000006,10.401999999999999,1.5630550000000001]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},58.180867482000004,193.93622494000002,46.544693985600006,7.757448997600001,19.393622494000002,1.1636173496400002,52.848005631159992,7.37,0.67796900000000004]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},64.456379938500007,214.85459979500001,51.565103950800001,8.5941839918000014,21.485459979500003,1.2891275987700002,60.176386335630063,6.963000000000001,0.32495800000000002]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},62.520861037500005,208.40287012500002,50.01668883,8.3361148050000011,20.840287012500003,1.2504172207500002,60.058111219249952,5.1909999999999998,0.18939]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},63.771278258250007,212.57092752750003,51.017022606600008,8.5028371011000008,21.257092752750005,1.2754255651650002,60.718006243635045,5.8398750000000001,0.18939]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},65.046703823415015,216.82234607805006,52.037363058732012,8.6728938431220026,21.682234607805007,1.3009340764683004,61.404076668507741,6.4887500000000005,0.18939]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},66.34763789988331,221.15879299961102,53.078110319906642,8.8463517199844404,22.115879299961104,1.3269527579976661,62.116846001877825,7.1376250000000008,0.18939]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},67.67459065788097,225.58196885960325,54.139672526304778,9.0232787543841297,22.558196885960328,1.3534918131576195,62.856848221915413,7.7865000000000011,0.18939]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},36.178082471038593,120.5936082367953,28.942465976830874,4.823744329471813,12.059360823679533,0.72356164942077195,248.24162798635376,8.4353750000000005,0.18939]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},37.55864412045937,125.19548040153123,30.046915296367494,5.0078192160612494,12.519548040153124,0.75117288240918734,249.03774084608079,9.0842500000000008,0.18939]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},38.966817002868552,129.88939000956185,31.173453602294845,5.1955756003824742,12.988939000956186,0.77933634005737107,249.86275346300241,9.7331250000000011,0.18939]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},40.403153342925933,134.67717780975312,32.322522674340746,5.3870871123901249,13.467717780975313,0.8080630668585187,250.71724383226245,10.382000000000001,0.18939]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},41.868216409784445,139.56072136594815,33.494573127827557,5.5824288546379259,13.956072136594816,0.83736432819568896,251.60180150890773,11.030875000000002,0.18939]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},43.362580737980139,144.54193579326713,34.690064590384111,5.7816774317306852,14.454193579326713,0.86725161475960277,252.51702783908587,11.679750000000002,0.18939]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},44.886832352739738,149.62277450913246,35.909465882191789,5.9849109803652984,14.962277450913247,0.89773664705479472,253.46353619586762,12.328625000000002,0.18939]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},46.441568999794526,154.80522999931509,37.15325519983562,6.1922091999726039,15.480522999931509,0.92883137999589049,254.44195221978492,12.977500000000003,0.18939]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},48.027400379790414,160.09133459930138,38.42192030383233,6.4036533839720553,16.009133459930137,0.96054800759580827,255.45291406418062,13.626375000000003,0.18939]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},49.644948387386215,165.48316129128739,39.715958709908975,6.6193264516514958,16.54831612912874,0.99289896774772435,256.49707264546419,14.275250000000003,0.18939]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},51.294847355133946,170.98282451711316,41.035877884107158,6.8393129806845261,17.098282451711317,1.0258969471026789,257.57509189837344,14.924125000000004,0.18939]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},52.97774430223663,176.59248100745543,42.3821954417893,7.0636992402982175,17.659248100745543,1.0595548860447326,258.68764903634104,15.573000000000002,0.18939]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},54.694299188281356,182.31433062760453,43.755439350625089,7.2925732251041815,18.231433062760455,1.0938859837656272,260.48430981706781,15.573,0.18939]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},56.44518517204699,188.15061724015663,45.156148137637594,7.5260246896062659,18.815061724015663,1.1289037034409399,262.31690381340917,15.573,0.18939]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},58.231088875487927,194.1036295849598,46.584871100390338,7.7641451833983908,19.41036295849598,1.1646217775097587,264.18614968967739,15.573,0.18939]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},60.052710652997717,200.17570217665906,48.042168522398171,8.007028087066363,20.017570217665906,1.2010542130599544,266.09278048347096,15.573,0.18939]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},61.910764866057647,206.36921622019219,49.528611892846122,8.254768648807687,20.636921622019223,1.2382152973211531,268.03754389314037,15.573,0.18939]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},63.805980163378813,212.68660054459605,51.04478413070305,8.5074640217838429,21.268660054459605,1.2761196032675763,270.02120257100313,15.573,0.18939]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},65.73909976664639,219.130332555488,52.591279813317108,8.7652133022195198,21.913033255548804,1.3147819953329281,272.04453442242328,15.573000000000002,0.18938999999999998]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},67.710881761979323,225.70293920659776,54.16870540958346,9.0281175682639105,22.570293920659779,1.3542176352395865,274.10833291087175,15.573,0.18939]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},69.722099397218912,232.40699799072974,55.777679517775134,9.296279919629189,23.240699799072978,1.3944419879443786,276.21340736908917,15.573,0.18939000000000003]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},71.773541385163298,239.24513795054438,57.418833108130634,9.5698055180217736,23.924513795054438,1.4354708277032662,278.36058331647092,15.573,0.18939]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},73.866012212866565,246.22004070955524,59.092809770293258,9.8488016283822102,24.622004070955526,1.4773202442573314,280.55070278280039,15.572999999999999,0.18939000000000003]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},76.000332457123889,253.33444152374631,60.800265965699111,10.133377660949852,25.333444152374632,1.520006649142478,282.78462463845636,15.572999999999999,0.18938999999999998]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},78.177339106266388,260.59113035422132,62.541871285013123,10.423645214168854,26.059113035422129,1.5635467821253279,285.06322493122548,15.573000000000002,0.18939]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},80.397885888391727,267.99295296130578,64.318308710713382,10.719718118452231,26.799295296130577,1.6079577177678346,287.38739722985002,15.573,0.18938999999999998]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},82.662843606159555,275.54281202053187,66.130274884927644,11.021712480821275,27.55428120205319,1.6532568721231913,289.75805297444708,15.572999999999999,0.18939000000000003]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},84.973100478282745,283.24366826094251,67.978480382626202,11.329746730437702,28.324366826094252,1.6994620095656552,292.17612183393595,15.573,0.18939]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},87.329562487848406,291.09854162616136,69.863649990278731,11.643941665046455,29.109854162616138,1.7465912497569682,294.64255207061461,15.573,0.18939]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},89.733153737605377,299.11051245868458,71.786522990084293,11.964420498347383,29.91105124586846,1.7946630747521075,297.15831091202688,15.573,0.18939]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},92.184816812357482,307.28272270785828,73.74785344988598,12.291308908314331,30.72827227078583,1.8436963362471497,299.72438493026755,15.573000000000002,0.18939]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},94.685513148604642,315.61837716201546,75.748410518883702,12.624735086480619,31.561837716201552,1.8937102629720928,302.34178042887288,15.573,0.18939]

{"sheet":"Mit Scenarios MRV","index":55,"n_rows":13,"n_cols":6,"rows_kept":13,"cut":false,"hidden":true,"merged":[[4,0,7,0]]}
["HOME","Annex 22 of TNC"]
[]
[null,null,"Parameters needed for solid waste mitigation scenarios MRV - from TNC"]
["SOLID WASTE SUB SECTOR","Toolkit code","Parameter","Units","Remarks","Toolkit Dashboard"]
["Municipal Solid Wastes","T1","Population (annual)","Number of persons","Annual population is provided by SM"]
[null,"T1","Per capita waste generated","kg/person/yr","This value is calculated by dividing the total quantity of MSW generated (tonne) in a year by the population in that year. The quantity of total waste generated/collected is compiled by the Solid Waste Management Division, MoESDDBM."]
[null,null,"Composition of waste","%","The total waste is disaggregated into its various components such as food, garden, paper, wood, inert, etc. These values can be obtained from waste characterisation at transfer stations. It should be measured periodically by the Solid Waste Management Division, MoESDDBM"]
[null,null,"Quantity of sludge","kg (or equivalent)","The quantity of sludge (e.g. from wastewater treatment) landfilled is recorded and available at the Solid Waste Management Division, MoESDDBM."]
["Industrial Wastes",null,"Quantity of industrial waste","kg (or equivalent)","The quantity of industrial waste landfilled is recorded and is available at the Solid Waste Management Division, MoESDDBM"]
["Waste - Alternative treatments",null,"Quantity of waste diverted from landfill for alternative uses (e.g. recycling, composting and waste-to-energy)","kg (or equivalent)","These quantities are recorded and are available at the Solid Waste Management Division, MoESDDBM."]
["Lanfill Gas (LFG)",null,"LFG capture (either for flaring or electricity generation)","kg CH4 (or equivalent units)","Data are recorded and available at the Solid Waste Division, MoESDDBM"]
["Calculation parameters",null,"Degradable Organic Carbon (DOC) in various types of solid waste","dimensionless","Uses IPCC default values."]
[null,null,"Fraction of DOC (DOCf) dissimilated","dimensionless","Uses IPCC default values."]