{"text_format":"1","workbook":"xlsx","n_sheets":32,"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","Report","ChartPlotLegend","RadarPlot","DiffPlot","...","Radar Ratio","Diff","ChartRadar","ChartPlot","8. LIST","ChartDiff","All TNC Plots","All UD1 Plots","All UD2 Plots","TNC Scenarios","UD1 Scenarios","UD2 Scenarios","TNC Default","DG Model","chk"],"not_rendered":{"charts":13,"images":24,"macros":1,"external_links":2,"defined_names":12,"comments":0,"pivot_tables":0},"unopened":[{"sheet":"ChartRadar","index":19,"reason":"not_a_worksheet"},{"sheet":"ChartPlot","index":20,"reason":"not_a_worksheet"},{"sheet":"ChartDiff","index":22,"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":17,"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,"XLMT-Energy Industries 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":10,"n_cols":10,"rows_kept":10,"cut":false,"hidden":false,"merged":[[2,6,2,9],[2,4,3,4]]}
["SECTOR",null,null,"Excel Toolkit for Mitigation Analysis for Low-Carbon Development Planning ",null,null,null,null,null,"XLMT-Energy Industries v17.1"]
[]
[null,null,null,null,"STAKEHOLDER USER GROUP",null,"Contact Details of Registered Users"]
[null,null,null,null,null,null,"Name","Email","Phone Number","Address"]
[null,null,null,"Chairs:","Ministry of Energy and Public Utilities",null,"Mr H Multra","hmultra@govmu.org","+230 405 0610 \nExt 6823","SICOM Tower, Ebene"]
[null,null,null,null,"Energy Efficency Management Office",null,"Mr R Mungur","ramungur@gmail.com","+230 206 0582","SICOM Tower, Ebene"]
[null,null,null,"Members:","Ministry of Energy and Public Utilities",null,"Mr P Ramparsad","ramparsad8@yahoo.com","+230 405 6700","SICOM Tower, Ebene"]
[null,null,null,null,"Central Electricty Board (CEB)",null,"Mr S Sookhraz","sanjay.sookhraz@ceb.intnet.mu","+230 217 0600"]
[null,null,null,null,"Energy Efficency Management Office",null,"Mr O Sewtohul","osewtohul@govmu.org","+230 206 0583","SICOM Tower, Ebene"]
[null,null,null,null,"Energy Efficency Management Office",null,"Mrs S Hosany","shosany2@govmu.org",null,"SICOM Tower, Ebene"]

{"sheet":"2. Description","index":2,"n_rows":26,"n_cols":18,"rows_kept":26,"cut":false,"hidden":false,"merged":[[11,3,11,17],[3,2,3,5],[10,6,10,9],[3,10,3,18],[4,10,4,18],[5,10,5,18],[6,10,6,18],[7,10,7,18],[8,10,8,18],[4,6,4,9],[9,10,9,18],[10,10,10,18],[8,3,8,5],[9,3,9,5],[10,3,10,5],[5,6,5,9],[2,2,2,18],[9,6,9,9],[3,6,3,9],[6,6,6,9],[7,6,7,9],[8,6,8,9],[4,3,4,5],[5,3,5,5],[6,3,6,5],[7,3,7,5]]}
["DESCRIPTION",null,null,null,"Excel Toolkit for Mitigation Analysis for Low-Carbon Development Planning ",null,null,null,null,null,null,null,null,null,null,null,null,"XLMT-Energy Industries v17.1"]
[]
[null,null,"Mitigation actions modelled to reduce GHG emissions in land transport (source:  TNC, 2016)"]
[null,null,"Scenarios",null,null,null,"TNC Assumptions",null,null,null,"Expected GHG emissions/reductions (GgCO2e)"]
[null,null,"BAU","Business-As-Usual",null,null,"#",null,null,null,"BAU GHG Emissions: \n2020: 3004;  2025: 3470;  2030: 3838; 2035: 4136;  2040: 4153;  2045: 4386; 2050: 4620;"]
[null,null,"SC1","Energy Efficiency Measures",null,null,"Implementation of Energy Efficiency measures",null,null,null,"Relative to BAU, emissions reductions of:  \n2020: 216; 2025: 459; 2030: 734; 2035: 1102; 2040: 1490; 2045: 1836; 2050: 2117;"]
[null,null,"SC2","SC1+ Wind Energy Penetration",null,null,"SC1+ Wind Energy Penetration",null,null,null,"Relative to BAU, emissions reductions of:  \n2020: 280; 2025: 523; 2030: 798; 2035: 1165; 2040: 1554; 2045: 1900; 2050: 2181;"]
[null,null,"SC3","SC2+ Solar Energy Penetration",null,null,"SC2+ Solar Energy Penetration",null,null,null,"Relative to BAU, emissions reductions of:  \n2020: 399; 2025: 642; 2030: 917; 2035: 1284; 2040: 1673; 2045: 2019; 2050: 2299;"]
[null,null,"SC4","SC3+ WTE Penetration",null,null,"SC3+ WTE Penetration",null,null,null,"Relative to BAU, emissions reductions of:  \n2020: 618; 2025: 862; 2030: 1124; 2035: 1492; 2040: 1880; 2045: 2226; 2050: 2507;"]
[null,null,"SC5","SC4+ Biomass Energy Penetration",null,null,"SC4+ Biomass Energy Penetration",null,null,null,"Relative to BAU, emissions reductions of:  \n2020: 618; 2025: 965; 2030: 1228; 2035: 1595; 2040: 1984; 2045: 2330; 2050: 2610;"]
[null,null,"SC6","SC5+ Additional RE Penetration",null,null,"SC5 + Additional RE entering grid beyond 2030",null,null,null,"Relative to BAU, emissions reductions of:  \n2020: 618; 2025: 965; 2030: 1305; 2035: 1673; 2040: 2071; 2045: 2484; 2050: 2871;"]
[null,null,"#","For this sector, a baseline emissions analysis has been carried out in TNC using through a comparative analysis of three sector models, namely, (i) MAED modelling carried out in the process of updating the LTES for MEPU, (ii) system dynamics modelling, and (iii) Mauritius 2050 Pathways calculator. The models provide reference or business-as-usual (BAU) scenarios up to the year 2050 – see TNC Report (2016) for details. "]
[]
[]
[null,null,null," "]
[]
[]
[null,null,null," "]
[]
[]
[null,null,null," "]
[]
[]
[]
[]
[null,null,null," ","Additional RE post 2030 till 2050"]

{"sheet":"3. Query","index":3,"n_rows":3,"n_cols":15,"rows_kept":3,"cut":false,"hidden":false,"merged":[[1,7,1,9],[2,2,10,11]]}
["QUERY",null,null,"Excel Toolkit for Mitigation Analysis for Low-Carbon Development Planning ",null,null,null,null,null,null,null,null,null,null,"XLMT-Energy Industries 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 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":80,"n_cols":44,"rows_kept":80,"cut":false,"hidden":false,"merged":[[27,2,27,5],[27,6,27,9],[1,16,1,31],[2,16,2,18],[2,20,2,25],[26,1,26,12],[6,11,6,13]]}
["Data",null,null,"Excel Toolkit for Mitigation Analysis for Low-Carbon Development Planning ",null,null,null,null,null,null,null,null,null,null,"XLMT-Energy Industries v17.1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New RE Projects","Demand-Side"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wind",null,null,null,"Solar PV",null,null,null,null,null,null,"WTE",null,"Bagasse",null,"Total RE Project",null,"Total New Increment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year","Aerowatt","P. Sophie","Total",null,"5X2MW","15MW","15MW","15MW","1-9MW","Total",null,"Total",null,"Total",null,"TNC Total","Year"," New Increment","BAU","EE","Year","bagasse","Hydro","LFG","PV","New1","New2","Total Existing RE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,0,0,{"$f":"SUM(Q5:R5)","v":0},null,0,0,0,0,0,{"$f":"SUM(U5:Y5)","v":0},null,0,null,0,null,{"$f":"S5+Z5+AB5+AD5","v":0},2014,0,3019,0,2014,520,105,21,26,0,0,{"$f":"SUM(AL5:AQ5)","v":672}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P5+1","v":2015},0,0,{"$f":"SUM(Q6:R6)","v":0},null,0,0,0,0,0,{"$f":"SUM(U6:Y6)","v":0},null,0,null,0,null,{"$f":"S6+Z6+AB6+AD6","v":0},{"$f":"AG5+1","v":2015},0,3138,33,{"$f":"AK5+1","v":2015},520,105,21,26,null,null,{"$f":"SUM(AL6:AQ6)","v":672}]
[null,null,null,null,null,null,null,null,null,null,null,"In this figure the Energy Generated is kept constant as from its last entry (values to be determined by the Chair)",null,null,null,{"$f":"P6+1","v":2016},14,0,{"$f":"SUM(Q7:R7)","v":14},null,0,0,0,0,0,{"$f":"SUM(U7:Y7)","v":0},null,0,null,0,null,{"$f":"S7+Z7+AB7+AD7","v":14},{"$f":"AG6+1","v":2016},0,3276,73.599999999999909,{"$f":"AK6+1","v":2016},520,105,21,26,null,null,{"$f":"SUM(AL7:AQ7)","v":672}]
[]
[null,null,null,null,{"$f":"'4. Data'!I47262","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Thermal ","Hydro","LFG","PV","Total"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2450,105.12,20.399999999999999,25.9,{"$f":"SUM(P13:S13)","v":2601.42}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "," "," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Note: Energy generated by kerosene has been lumped in Fuel Oil"]
[]
[null," Electricity Generation (GWh)  (Source: Statistics Mauritius)"]
[null,null,"SECONDARY",null,null,null,"PRIMARY"]
[null,"Year","Fuel oil","Coal","Bagasse","TOTAL SECONDARY","Hydro","Landfill gas","PV","Wind","Total PV/Wind","TOTAL PRIMARY","Total Fossil Fuel","Total RenewableS","Total"]
[null,2000,888.07,363.29,430.49,{"$f":"SUM(C30:E30)","v":1681.8500000000001},96.55,0,null,0,{"$f":"I30+J30","v":0},{"$f":"G30+H30+K30","v":96.55},{"$f":"C30+D30","v":1251.3600000000001},{"$f":"E30+L30","v":527.04},{"$f":"M30+N30","v":1778.4}]
[null,2001,897.1,465.29,477.61,{"$f":"SUM(C31:E31)","v":1840},70.819999999999993,0,null,0,{"$f":"I31+J31","v":0},{"$f":"G31+H31+K31","v":70.819999999999993},1362.39,548.43000000000006,{"$f":"M31+N31","v":1910.8200000000002}]
[null,2002,905.4,505.46899999999999,452.13400000000001,1863.0029999999999,85.862152000000009,0,null,0,0,85.862152000000009,1410.8689999999999,537.99615200000005,1948.8651519999999]
["OK",2003,1017.3,505.46899999999999,448.92,1971.6890000000001,117.77066599999999,0,null,0,0,117.77066599999999,1522.769,566.69066599999996,2089.4596659999997]
[null,2004,1102.5999999999999,505.46899999999999,469.58,2077.6489999999999,122.27339599999999,0,null,0.4,0.4,122.673396,1608.069,592.25339599999995,2200.322396]
[null,2005,1094.2,505.46899999999999,452.87099999999998,2052.54,114.881326,0,null,0.4,0.4,115.28132600000001,1599.6690000000001,568.15232600000002,2167.8213260000002]
[null,2006,1029.0999999999999,505.46899999999999,445.74503799999991,1980.314038,76.642099999999985,0,null,0.4,0.4,77.042099999999991,1534.569,522.78713799999991,2057.3561380000001]
[null,2007,918.90000000000009,505.46899999999999,467.92107400000003,1892.2900740000002,83.858481999999995,0,null,0.4,0.4,84.258482000000001,1424.3690000000001,552.17955600000005,{"$f":"M37+N37","v":1976.5485560000002}]
[null,2008,833.7,505.46899999999999,486.40424999999999,1825.5732500000001,108.03488499999999,0,null,0.4,0.4,108.43488499999999,1339.1690000000001,594.83913499999994,1934.008135]
[null,2009,953.3,505.46899999999999,485.03085499999992,1943.799855,122.41049,0,null,1.5,1.5,123.91049,1458.769,608.94134499999996,2067.710345]
[null,2010,995.5,505.46899999999999,474.07597800000002,1975.0449780000001,100.72934000000001,0,null,2.5,2.5,103.22934000000001,1500.9690000000001,577.30531800000006,2078.2743180000002]
[null,2011,1070.3,505.46899999999999,486.49219000000005,2062.2611900000002,56.484045000000002,3.1,null,2.8,2.8,62.384045,1575.769,548.87623500000007,2124.645235]
[null,2012,1068,505.46899999999999,470.49515900000006,2043.9641590000001,74.072968000000003,17.8,0.9,3.6,4.5,96.372968,1573.4690000000001,566.86812700000007,2140.3371270000002]
[null,2013,1077.8,505.46899999999999,472.78504700000002,2056.0540470000001,94.835795999999988,20,2.7,3.6,6.3000000000000007,121.13579599999998,1583.269,593.92084299999999,2177.1898430000001]
[null,2014,1081.3,505.46899999999999,456.2,2042.9690000000001,90.8,21.3,24.6,3.2,27.8,139.9,1586.769,596.1,2182.8690000000001]
[null,2015,1133.2,505.46899999999999,509.8,2148.4690000000001,121.9,20.399999999999999,25.9,2.7,{"$f":"I45+J45","v":28.599999999999998},{"$f":"G45+H45+K45","v":170.9},1638.6690000000001,680.7,2319.3690000000001]
[null,2016,1111.9000000000001,505.46899999999999,497,{"$f":"SUM(C46:E46)","v":2114.3690000000001},99.5,18.7,30.3,18,{"$f":"I46+J46","v":48.3},{"$f":"G46+H46+K46","v":166.5},1617.3690000000001,663.5,{"$f":"M46+N46","v":2280.8690000000001}]
[null,2017,1133.2,505.46899999999999,520,2158.6689999999999,105,21,26,18,{"$f":"I47+J47","v":44},{"$f":"G47+H47+K47","v":170},{"$f":"C47+D47","v":1638.6690000000001},{"$f":"E47+L47","v":690},{"$f":"M47+N47","v":2328.6689999999999},"Note: "]
[null,2018,1133.2,505.46899999999999,520,2158.6689999999999,105,21,26,18,{"$f":"I48+J48","v":44},170,1638.6690000000001,690,2328.6689999999999,"The 2016 values are assumed below. Chair will modify accordignly."]
[null,2019,1133.2,505.46899999999999,520,2158.6689999999999,105,21,26,18,44,170,1638.6690000000001,690,2328.6689999999999,"and update cell formatting"]
[null,2020,1133.2,505.46899999999999,520,2158.6689999999999,105,21,26,18,44,170,1638.6690000000001,690,2328.6689999999999]
[null,2021,1133.2,505.46899999999999,520,2158.6689999999999,105,21,26,18,44,170,1638.6690000000001,690,2328.6689999999999]
[null,2022,1133.2,505.46899999999999,520,2158.6689999999999,105,21,26,18,44,170,1638.6690000000001,690,2328.6689999999999]
[null,2023,1133.2,505.46899999999999,520,2158.6689999999999,105,21,26,18,44,170,1638.6690000000001,690,2328.6689999999999]
[null,2024,1133.2,505.46899999999999,520,2158.6689999999999,105,21,26,18,44,170,1638.6690000000001,690,2328.6689999999999]
[null,2025,1133.2,505.46899999999999,520,2158.6689999999999,105,21,26,18,44,170,1638.6690000000001,690,2328.6689999999999]
[null,2026,1133.2,505.46899999999999,520,2158.6689999999999,105,21,26,18,44,170,1638.6690000000001,690,2328.6689999999999]
[null,2027,1133.2,505.46899999999999,520,2158.6689999999999,105,21,26,18,44,170,1638.6690000000001,690,2328.6689999999999]
[null,2028,1133.2,505.46899999999999,520,2158.6689999999999,105,21,26,18,44,170,1638.6690000000001,690,2328.6689999999999]
[null,2029,1133.2,505.46899999999999,520,2158.6689999999999,105,21,26,18,44,170,1638.6690000000001,690,2328.6689999999999]
[null,2030,1133.2,505.46899999999999,520,2158.6689999999999,105,21,26,18,44,170,1638.6690000000001,690,2328.6689999999999]
[null,2031,1133.2,505.46899999999999,520,2158.6689999999999,105,21,26,18,44,170,1638.6690000000001,690,2328.6689999999999]
[null,2032,1133.2,505.46899999999999,520,2158.6689999999999,105,21,26,18,44,170,1638.6690000000001,690,2328.6689999999999]
[null,2033,1133.2,505.46899999999999,520,2158.6689999999999,105,21,26,18,44,170,1638.6690000000001,690,2328.6689999999999]
[null,2034,1133.2,505.46899999999999,520,2158.6689999999999,105,21,26,18,44,170,1638.6690000000001,690,2328.6689999999999]
[null,2035,1133.2,505.46899999999999,520,2158.6689999999999,105,21,26,18,44,170,1638.6690000000001,690,2328.6689999999999]
[null,2036,1133.2,505.46899999999999,520,2158.6689999999999,105,21,26,18,44,170,1638.6690000000001,690,2328.6689999999999]
[null,2037,1133.2,505.46899999999999,520,2158.6689999999999,105,21,26,18,44,170,1638.6690000000001,690,2328.6689999999999]
[null,2038,1133.2,505.46899999999999,520,2158.6689999999999,105,21,26,18,44,170,1638.6690000000001,690,2328.6689999999999]
[null,2039,1133.2,505.46899999999999,520,2158.6689999999999,105,21,26,18,44,170,1638.6690000000001,690,2328.6689999999999]
[null,2040,1133.2,505.46899999999999,520,2158.6689999999999,105,21,26,18,44,170,1638.6690000000001,690,2328.6689999999999]
[null,2041,1133.2,505.46899999999999,520,2158.6689999999999,105,21,26,18,44,170,1638.6690000000001,690,2328.6689999999999]
[null,2042,1133.2,505.46899999999999,520,2158.6689999999999,105,21,26,18,44,170,1638.6690000000001,690,2328.6689999999999]
[null,2043,1133.2,505.46899999999999,520,2158.6689999999999,105,21,26,18,44,170,1638.6690000000001,690,2328.6689999999999]
[null,2044,1133.2,505.46899999999999,520,2158.6689999999999,105,21,26,18,44,170,1638.6690000000001,690,2328.6689999999999]
[null,2045,1133.2,505.46899999999999,520,2158.6689999999999,105,21,26,18,44,170,1638.6690000000001,690,2328.6689999999999]
[null,2046,1133.2,505.46899999999999,520,2158.6689999999999,105,21,26,18,44,170,1638.6690000000001,690,2328.6689999999999]
[null,2047,1133.2,505.46899999999999,520,2158.6689999999999,105,21,26,18,44,170,1638.6690000000001,690,2328.6689999999999]
[null,2048,1133.2,505.46899999999999,520,2158.6689999999999,105,21,26,18,44,170,1638.6690000000001,690,2328.6689999999999]
[null,2049,1133.2,505.46899999999999,520,2158.6689999999999,105,21,26,18,44,170,1638.6690000000001,690,2328.6689999999999]
[null,2050,1133.2,505.46899999999999,520,2158.6689999999999,105,21,26,18,44,170,1638.6690000000001,690,2328.6689999999999]

{"sheet":"5. TNC Parameters","index":5,"n_rows":11,"n_cols":17,"rows_kept":11,"cut":false,"hidden":false,"merged":[]}
["PARAMETERS",null,null,"TNC",null,"Excel Toolkit for Mitigation Analysis for Low-Carbon Development Planning ",null,null,null,null,null,null,null,null,null,null,"XLMT-Energy Industries v17.1"]
[]
[null,null,"Grid emission factor, combined margin"]
[" ",null,null,null,"Default",null,"Chair"]
[null,null,"wind/PV","CP1",{"$f":"G5","v":0.96609999999999996}," ",0.96609999999999996]
[null,null,"wind/PV","CP2",{"$f":"G6","v":0.96609999999999996},null,0.96609999999999996,"not used"]
[null,null,"wind/PV","CP3",0.96609999999999996,null,0.96609999999999996]
[]
[null,null,"Other","CP1",0.91500000000000004,null,0.91500000000000004]
[null,null,"Other","CP2",0.86399999999999999,null,0.86399999999999999]
[null,null,"Other","CP3",0.86399999999999999,null,0.86399999999999999]

{"sheet":"5. UD1 Parameters","index":6,"n_rows":11,"n_cols":17,"rows_kept":11,"cut":false,"hidden":false,"merged":[]}
["PARAMETERS",null,null,"UD1",null,"Excel Toolkit for Mitigation Analysis for Low-Carbon Development Planning ",null,null,null,null,null,null,null,null,null,null,"XLMT-Energy Industries v17.1"]
[]
[null,null,"Grid emission factor, combined margin"]
[" ",null,null,null,"Default",null,"User-Defined 1"]
[null,null,"wind/PV","CP1",{"$f":"'5. TNC Parameters'!G5","v":0.96609999999999996}," ",0.96609999999999996]
[null,null,"wind/PV","CP2",{"$f":"'5. TNC Parameters'!G6","v":0.96609999999999996},null,0.96609999999999996,"not used"]
[null,null,"wind/PV","CP3",{"$f":"'5. TNC Parameters'!G7","v":0.96609999999999996},null,0.96609999999999996]
[]
[null,null,"Other","CP1",{"$f":"'5. TNC Parameters'!G9","v":0.91500000000000004},null,0.91500000000000004]
[null,null,"Other","CP2",{"$f":"'5. TNC Parameters'!G10","v":0.86399999999999999},null,0.86399999999999999]
[null,null,"Other","CP3",{"$f":"'5. TNC Parameters'!G11","v":0.86399999999999999},null,0.86399999999999999]

{"sheet":"5. UD2 Parameters","index":7,"n_rows":11,"n_cols":17,"rows_kept":11,"cut":false,"hidden":false,"merged":[]}
["PARAMETERS",null,null,"UD2",null,"Excel Toolkit for Mitigation Analysis for Low-Carbon Development Planning ",null,null,null,null,null,null,null,null,null,null,"XLMT-Energy Industries v17.1"]
[]
[null,null,"Grid emission factor, combined margin"]
[null,null,null,null,"Default",null,"User-Defined 2"]
[null,null,"wind/PV","CP1",{"$f":"'5. TNC Parameters'!E5","v":0.96609999999999996}," ",0.96609999999999996]
[null," ","wind/PV","CP2",{"$f":"'5. TNC Parameters'!E6","v":0.96609999999999996},null,0.96609999999999996,"not used"]
[null,null,"wind/PV","CP3",{"$f":"'5. TNC Parameters'!E7","v":0.96609999999999996},null,0.96609999999999996]
[]
[null,null,"Other","CP1",{"$f":"'5. TNC Parameters'!E9","v":0.91500000000000004},null,0.91500000000000004]
[null,null,"Other","CP2",{"$f":"'5. TNC Parameters'!E10","v":0.86399999999999999},null,0.86399999999999999]
[null,null,"Other","CP3",{"$f":"'5. TNC Parameters'!E11","v":0.86399999999999999},null,0.86399999999999999]

{"sheet":"6. TNC Assumptions","index":8,"n_rows":42,"n_cols":34,"rows_kept":42,"cut":false,"hidden":false,"merged":[[2,32,2,33],[2,1,2,9],[2,11,2,27]]}
["ASSUMPTIONS",null,null,null,"TNC",null,"Excel Toolkit for Mitigation Analysis for Low-Carbon Development Planning ",null,null,null,null,null,null,null,null,null,null,null,null,"XLMT-Energy Industries v17.1"]
[]
[null,"Supply-side: Existing Renewables",null,null,null,null,null,null,null,null,null,"Supply-side:  Power to Grid - Projected Renewables (pre-2030)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"pre-2030","2030+","2030+",null,"Demand-Side"]
["TNC","Existing RE","Existing RE","Existing RE","Existing RE","Existing RE","Existing RE","Existing RE","Existing RE","Existing RE",null,"Projected RE","Projected RE","Projected RE","Projected RE","Projected RE","Projected RE","Projected RE","Projected RE","Projected RE","Projected RE","Projected RE","Projected RE","Projected RE","Projected RE","Projected RE","Projected RE","Projected RE","Projected RE","Projected RE","Projected RE",null,"Modelled BAU","EE"]
["Year","Biomass (Bagasse)","Hydro","LFG","PV","Wind","WTE","Ocean","Other Sources","SUM Total Existing RE",null,"pre30-LFG","pre30-Hydro","Wind Farm Aerowatt","Wind Farm Plaines Sophie","Wind Farm Others","SUM\nTotal Projected Wind","PV Solar Farm: 5X2 MW","PV Solar Farm: 15 MW","PV Solar Farm:: 15 MW","PV Solar Farm: 15 MW","PV Solar Farm: 1-9 MW","Total Rooftop Solar PV","SUM Total Projected Solar PV","Total Projected WTE","Total Projected Ocean","Total Projected Biomass","Total Projected Other Sources","SUM\n Total Projected RE 2030","Total New Increment (2030+)","SUM\nTotal Projected RE 2030+",null,"BAU (without existing RE)","EE"]
[2014,{"$f":"'4. Data'!E44","v":456.2},{"$f":"'4. Data'!G44","v":90.8},{"$f":"'4. Data'!H44","v":21.3},{"$f":"'4. Data'!I44","v":24.6},{"$f":"'4. Data'!J44","v":3.2},0,0,0,{"$f":"SUM(B6:I6)","v":596.1},null,0,0,0,0,0,{"$f":"SUM(N6:P6)","v":0},0,0,0,0,0,0,{"$f":"SUM(R6:W6)","v":0},0,0,0,0,{"$f":"Q6+X6+Y6+AA6+AB6","v":0},0,{"$f":"AC6+AD6","v":0},null,3019,0]
[{"$f":"A6+1","v":2015},{"$f":"'4. Data'!E45","v":509.8},{"$f":"'4. Data'!G45","v":121.9},{"$f":"'4. Data'!H45","v":20.399999999999999},{"$f":"'4. Data'!I45","v":25.9},{"$f":"'4. Data'!J45","v":2.7},0,0,0,{"$f":"SUM(B7:I7)","v":680.7},null,0,0,0,0,0,{"$f":"SUM(N7:O7)","v":0},0,0,0,0,0,0,{"$f":"SUM(R7:V7)","v":0},0,0,0,0,0,0,{"$f":"AC7+AD7","v":0},null,3138,33]
[{"$f":"A7+1","v":2016},{"$f":"'4. Data'!E46","v":497},{"$f":"'4. Data'!G46","v":99.5},{"$f":"'4. Data'!H46","v":18.7},{"$f":"'4. Data'!I46","v":30.3},{"$f":"'4. Data'!J46","v":18},0,0,0,663.5,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3276,73.599999999999909]
[2017,{"$f":"'4. Data'!E47","v":520},{"$f":"'4. Data'!G47","v":105},{"$f":"'4. Data'!H47","v":21},30.3,{"$f":"'4. Data'!J47","v":18},0,0,0,694.3,null,0,0,14,26,0,40,16,0,0,0,0,0,16,0,0,0,0,56,0,56,null,3417,114.19999999999982]
[2018,{"$f":"'4. Data'!E48","v":520},{"$f":"'4. Data'!G48","v":105},{"$f":"'4. Data'!H48","v":21},30.3,{"$f":"'4. Data'!J48","v":18},0,0,0,694.3,null,0,0,14,52,0,66,16,25,0,0,0,0,41,0,0,0,0,107,0,107,null,3540,154.79999999999973]
[2019,{"$f":"'4. Data'!E49","v":520},{"$f":"'4. Data'!G49","v":105},{"$f":"'4. Data'!H49","v":21},30.3,{"$f":"'4. Data'!J49","v":18},0,0,0,694.3,null,0,0,14,52,0,66,16,25,25,0,0,0,66,240,0,0,0,372,0,372,null,3660,195.39999999999964]
[2020,{"$f":"'4. Data'!E50","v":520},{"$f":"'4. Data'!G50","v":105},{"$f":"'4. Data'!H50","v":21},30.3,{"$f":"'4. Data'!J50","v":18},0,0,0,694.3,null,0,0,14,52,0,66,16,25,25,25,32,0,123,240,0,0,0,429,0,429,null,3781,236]
[2021,{"$f":"'4. Data'!E51","v":520},{"$f":"'4. Data'!G51","v":105},{"$f":"'4. Data'!H51","v":21},30.3,{"$f":"'4. Data'!J51","v":18},0,0,0,694.3,null,0,0,14,52,0,66,16,25,25,25,32,0,123,240,0,120,0,549,0,549,null,3874,289.20000000000027]
[2022,{"$f":"'4. Data'!E52","v":520},{"$f":"'4. Data'!G52","v":105},{"$f":"'4. Data'!H52","v":21},30.3,{"$f":"'4. Data'!J52","v":18},0,0,0,694.3,null,0,0,14,52,0,66,16,25,25,25,32,0,123,240,0,120,0,549,0,549,null,3967,342.40000000000055]
[2023,{"$f":"'4. Data'!E53","v":520},{"$f":"'4. Data'!G53","v":105},{"$f":"'4. Data'!H53","v":21},30.3,{"$f":"'4. Data'!J53","v":18},0,0,0,694.3,null,0,0,14,52,0,66,16,25,25,25,32,0,123,240,0,120,0,549,0,549,null,4062,395.60000000000082]
[2024,{"$f":"'4. Data'!E54","v":520},{"$f":"'4. Data'!G54","v":105},{"$f":"'4. Data'!H54","v":21},30.3,{"$f":"'4. Data'!J54","v":18},0,0,0,694.3,null,0,0,14,52,0,66,16,25,25,25,32,0,123,240,0,120,0,549,0,549,null,4161,448.80000000000109]
[2025,{"$f":"'4. Data'!E55","v":520},{"$f":"'4. Data'!G55","v":105},{"$f":"'4. Data'!H55","v":21},30.3,{"$f":"'4. Data'!J55","v":18},0,0,0,694.3,null,0,0,14,52,0,66,16,25,25,25,32,0,123,240,0,120,0,549,0,549,null,4264,502]
[2026,{"$f":"'4. Data'!E56","v":520},{"$f":"'4. Data'!G56","v":105},{"$f":"'4. Data'!H56","v":21},30.3,{"$f":"'4. Data'!J56","v":18},0,0,0,694.3,null,0,0,14,52,0,66,16,25,25,25,32,0,123,240,0,120,0,549,0,549,null,4366,571.59999999999945]
[2027,{"$f":"'4. Data'!E57","v":520},{"$f":"'4. Data'!G57","v":105},{"$f":"'4. Data'!H57","v":21},30.3,{"$f":"'4. Data'!J57","v":18},0,0,0,694.3,null,0,0,14,52,0,66,16,25,25,25,32,0,123,240,0,120,0,549,0,549,null,4440,641.19999999999891]
[2028,{"$f":"'4. Data'!E58","v":520},{"$f":"'4. Data'!G58","v":105},{"$f":"'4. Data'!H58","v":21},30.3,{"$f":"'4. Data'!J58","v":18},0,0,0,694.3,null,0,0,14,52,0,66,16,25,25,25,32,0,123,240,0,120,0,549,0,549,null,4509,710.79999999999836]
[2029,{"$f":"'4. Data'!E59","v":520},{"$f":"'4. Data'!G59","v":105},{"$f":"'4. Data'!H59","v":21},30.3,{"$f":"'4. Data'!J59","v":18},0,0,0,694.3,null,0,0,14,52,0,66,16,25,25,25,32,0,123,240,0,120,0,549,0,549,null,4577,780.39999999999782]
[2030,{"$f":"'4. Data'!E60","v":520},{"$f":"'4. Data'!G60","v":105},{"$f":"'4. Data'!H60","v":21},30.3,{"$f":"'4. Data'!J60","v":18},0,0,0,694.3,null,0,0,14,52,0,66,16,25,25,25,32,0,123,240,0,120,0,549,80,629,null,4645,850]
[2031,{"$f":"'4. Data'!E61","v":520},{"$f":"'4. Data'!G61","v":105},{"$f":"'4. Data'!H61","v":21},30.3,{"$f":"'4. Data'!J61","v":18},0,0,0,694.3,null,0,0,14,52,0,66,16,25,25,25,32,0,123,240,0,120,0,549,80,629,null,4713,935]
[{"$f":"A23+1","v":2032},{"$f":"'4. Data'!E62","v":520},{"$f":"'4. Data'!G62","v":105},{"$f":"'4. Data'!H62","v":21},30.3,{"$f":"'4. Data'!J62","v":18},0,0,0,694.3,null,0,0,14,52,0,66,16,25,25,25,32,0,123,240,0,120,0,549,80,629,null,4783,1020]
[2033,{"$f":"'4. Data'!E63","v":520},{"$f":"'4. Data'!G63","v":105},{"$f":"'4. Data'!H63","v":21},30.3,{"$f":"'4. Data'!J63","v":18},0,0,0,694.3,null,0,0,14,52,0,66,16,25,25,25,32,0,123,240,0,120,0,549,80,629,null,4853,1105]
[2034,{"$f":"'4. Data'!E64","v":520},{"$f":"'4. Data'!G64","v":105},{"$f":"'4. Data'!H64","v":21},30.3,{"$f":"'4. Data'!J64","v":18},0,0,0,694.3,null,0,0,14,52,0,66,16,25,25,25,32,0,123,240,0,120,0,549,80,629,null,4925,1190]
[2035,{"$f":"'4. Data'!E65","v":520},{"$f":"'4. Data'!G65","v":105},{"$f":"'4. Data'!H65","v":21},30.3,{"$f":"'4. Data'!J65","v":18},0,0,0,694.3,null,0,0,14,52,0,66,16,25,25,25,32,0,123,240,0,120,0,549,80,629,null,4953.0199999999995,1275]
[2036,{"$f":"'4. Data'!E66","v":520},{"$f":"'4. Data'!G66","v":105},{"$f":"'4. Data'!H66","v":21},30.3,{"$f":"'4. Data'!J66","v":18},0,0,0,694.3,null,0,0,14,52,0,66,16,25,25,25,32,0,123,240,0,120,0,549,90,639,null,4935.92,1365]
[2037,{"$f":"'4. Data'!E67","v":520},{"$f":"'4. Data'!G67","v":105},{"$f":"'4. Data'!H67","v":21},30.3,{"$f":"'4. Data'!J67","v":18},0,0,0,694.3,null,0,0,14,52,0,66,16,25,25,25,32,0,123,240,0,120,0,549,90,639,null,4944.72,1455]
[2038,{"$f":"'4. Data'!E68","v":520},{"$f":"'4. Data'!G68","v":105},{"$f":"'4. Data'!H68","v":21},30.3,{"$f":"'4. Data'!J68","v":18},0,0,0,694.3,null,0,0,14,52,0,66,16,25,25,25,32,0,123,240,0,120,0,549,90,639,null,4953.5200000000004,1545]
[2039,{"$f":"'4. Data'!E69","v":520},{"$f":"'4. Data'!G69","v":105},{"$f":"'4. Data'!H69","v":21},30.3,{"$f":"'4. Data'!J69","v":18},0,0,0,694.3,null,0,0,14,52,0,66,16,25,25,25,32,0,123,240,0,120,0,549,90,639,null,4962.3200000000006,1635]
[2040,{"$f":"'4. Data'!E70","v":520},{"$f":"'4. Data'!G70","v":105},{"$f":"'4. Data'!H70","v":21},30.3,{"$f":"'4. Data'!J70","v":18},0,0,0,694.3,null,0,0,14,52,0,66,16,25,25,25,32,0,123,240,0,120,0,549,90,639,null,4971.12,1725]
[2041,{"$f":"'4. Data'!E71","v":520},{"$f":"'4. Data'!G71","v":105},{"$f":"'4. Data'!H71","v":21},30.3,{"$f":"'4. Data'!J71","v":18},0,0,0,694.3,null,0,0,14,52,0,66,16,25,25,25,32,0,123,240,0,120,0,549,120,669,null,5019.32,1805]
[2042,{"$f":"'4. Data'!E72","v":520},{"$f":"'4. Data'!G72","v":105},{"$f":"'4. Data'!H72","v":21},30.3,{"$f":"'4. Data'!J72","v":18},0,0,0,694.3,null,0,0,14,52,0,66,16,25,25,25,32,0,123,240,0,120,0,549,120,669,null,5067.5199999999995,1885]
[2043,{"$f":"'4. Data'!E73","v":520},{"$f":"'4. Data'!G73","v":105},{"$f":"'4. Data'!H73","v":21},30.3,{"$f":"'4. Data'!J73","v":18},0,0,0,694.3,null,0,0,14,52,0,66,16,25,25,25,32,0,123,240,0,120,0,549,150,699,null,5115.7199999999993,1965]
[2044,{"$f":"'4. Data'!E74","v":520},{"$f":"'4. Data'!G74","v":105},{"$f":"'4. Data'!H74","v":21},30.3,{"$f":"'4. Data'!J74","v":18},0,0,0,694.3,null,0,0,14,52,0,66,16,25,25,25,32,0,123,240,0,120,0,549,150,699,null,5163.9199999999992,2045]
[2045,{"$f":"'4. Data'!E75","v":520},{"$f":"'4. Data'!G75","v":105},{"$f":"'4. Data'!H75","v":21},30.3,{"$f":"'4. Data'!J75","v":18},0,0,0,694.3,null,0,0,14,52,0,66,16,25,25,25,32,0,123,240,0,120,0,549,160,709,null,5212.12,2125]
[2046,{"$f":"'4. Data'!E76","v":520},{"$f":"'4. Data'!G76","v":105},{"$f":"'4. Data'!H76","v":21},30.3,{"$f":"'4. Data'!J76","v":18},0,0,0,694.3,null,0,0,14,52,0,66,16,25,25,25,32,0,123,240,0,120,0,549,{"$f":"AD37","v":160},709,null,5260.5199999999995,2190]
[2047,{"$f":"'4. Data'!E77","v":520},{"$f":"'4. Data'!G77","v":105},{"$f":"'4. Data'!H77","v":21},30.3,{"$f":"'4. Data'!J77","v":18},0,0,0,694.3,null,0,0,14,52,0,66,16,25,25,25,32,0,123,240,0,120,0,549,180,729,null,5308.9199999999992,2255]
[2048,{"$f":"'4. Data'!E78","v":520},{"$f":"'4. Data'!G78","v":105},{"$f":"'4. Data'!H78","v":21},30.3,{"$f":"'4. Data'!J78","v":18},0,0,0,694.3,null,0,0,14,52,0,66,16,25,25,25,32,0,123,240,0,120,0,549,210,759,null,5357.3199999999988,2320]
[2049,{"$f":"'4. Data'!E79","v":520},{"$f":"'4. Data'!G79","v":105},{"$f":"'4. Data'!H79","v":21},30.3,{"$f":"'4. Data'!J79","v":18},0,0,0,694.3,null,0,0,14,52,0,66,16,25,25,25,32,0,123,240,0,120,0,549,230,779,null,5405.7199999999984,2385]
[2050,{"$f":"'4. Data'!E80","v":520},{"$f":"'4. Data'!G80","v":105},{"$f":"'4. Data'!H80","v":21},30.3,{"$f":"'4. Data'!J80","v":18},0,0,0,694.3,null,0,0,14,52,0,66,16,25,25,25,32,0,123,240,0,120,0,549,270,819,null,5454.12,2450]

{"sheet":"6. UD1 Assumptions","index":9,"n_rows":42,"n_cols":34,"rows_kept":42,"cut":false,"hidden":false,"merged":[[2,32,2,33],[2,1,2,9],[2,11,2,27]]}
["ASSUMPTIONS",null,null,null,"UD1",null,"Excel Toolkit for Mitigation Analysis for Low-Carbon Development Planning ",null,null,null,null,null,null,null,null,null,null,null,null,"XLMT-Energy Industries v17.1"]
[]
[null,"Supply-side: Existing Renewables",null,null,null,null,null,null,null,null,null,"Supply-side:  Power to Grid - Projected Renewables (pre-2030)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"pre-2030","2030+","2030+",null,"Demand-Side"]
["UD1","Existing RE","Existing RE","Existing RE","Existing RE","Existing RE","Existing RE","Existing RE","Existing RE","Existing RE",null,"Projected RE","Projected RE","Projected RE","Projected RE","Projected RE","Projected RE","Projected RE","Projected RE","Projected RE","Projected RE","Projected RE","Projected RE","Projected RE","Projected RE","Projected RE","Projected RE","Projected RE","Projected RE","Projected RE","Projected RE",null,"Modelled BAU","EE"]
["Year","Biomass (Bagasse)","Hydro","LFG","PV","Wind","WTE","Ocean","Other Sources","SUM\nTotal Existing RE",null,"pre30-LPG","pre30-Hydro","Wind Farm Aerowatt","Wind Farm Plaines Sophie","Wind Fram Others","SUM\nTotal Projected Wind","PV Solar Farm: 5X2 MW","PV Solar Farm: 15 MW","PV Solar Farm: 15 MW","PV Solar Farm: 15 MW","PV Solar Farm: 1-9 MW","Total Rooftop Solar PV","SUM Total Projected Solar PV","Total Projected WTE","Total Projected Ocean","Total Projected Biomass","Total Projected Other Sources","SUM Total Projected RE 2030","Total New Increment (2030+)","SUM Total Projected RE 2030+",null,"BAU (without existing RE)","EE"]
[2014,{"$f":"'4. Data'!E44","v":456.2},{"$f":"'4. Data'!G44","v":90.8},{"$f":"'4. Data'!H44","v":21.3},{"$f":"'4. Data'!I44","v":24.6},{"$f":"'4. Data'!J44","v":3.2},0,0,0,{"$f":"SUM(B6:I6)","v":596.1},null,0,0,0,0,0,{"$f":"SUM(N6:P6)","v":0},0,0,0,0,0,0,{"$f":"SUM(R6:W6)","v":0},0,0,0,0,{"$f":"Q6+X6+Y6+AA6+AB6","v":0},0,{"$f":"AC6+AD6","v":0},null,3019,0]
[{"$f":"A6+1","v":2015},{"$f":"'4. Data'!E45","v":509.8},{"$f":"'4. Data'!G45","v":121.9},{"$f":"'4. Data'!H45","v":20.399999999999999},{"$f":"'4. Data'!I45","v":25.9},{"$f":"'4. Data'!J45","v":2.7},0,0,0,{"$f":"SUM(B7:I7)","v":680.7},null,0,0,0,0,0,{"$f":"SUM(N7:O7)","v":0},0,0,0,0,0,0,{"$f":"SUM(R7:V7)","v":0},0,0,0,0,0,0,{"$f":"AC7+AD7","v":0},null,3138,33]
[{"$f":"A7+1","v":2016},{"$f":"'4. Data'!E46","v":497},{"$f":"'4. Data'!G46","v":99.5},{"$f":"'4. Data'!H46","v":18.7},{"$f":"'4. Data'!I46","v":30.3},2.7,0,0,0,648.20000000000005,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3276,73.599999999999909]
[2017,520,105,21,30.3,2.7,0,0,0,679,null,0,0,14,26,0,40,16,0,0,0,0,0,16,0,0,0,0,56,0,56,null,3417,114.19999999999982]
[2018,520,105,21,30.3,2.7,0,0,0,679,null,0,0,14,52,0,66,16,25,0,0,0,0,41,0,0,0,0,107,0,107,null,3540,154.79999999999973]
[2019,520,105,21,30.3,2.7,0,0,0,679,null,0,0,14,52,0,66,16,25,25,0,0,0,66,240,0,0,0,372,0,372,null,3660,195.39999999999964]
[2020,520,105,21,30.3,2.7,0,0,0,679,null,0,0,14,52,0,66,16,25,25,25,32,0,123,240,0,0,0,429,0,429,null,3781,236]
[2021,520,105,21,30.3,2.7,0,0,0,679,null,0,0,14,52,0,66,16,25,25,25,32,0,123,240,0,120,0,549,0,549,null,3874,289.2]
[2022,520,105,21,30.3,2.7,0,0,0,679,null,0,0,14,52,0,66,16,25,25,25,32,0,123,240,0,120,0,549,0,549,null,3967,342.400000000001]
[2023,520,105,21,30.3,2.7,0,0,0,679,null,0,0,14,52,0,66,16,25,25,25,32,0,123,240,0,120,0,549,0,549,null,4062,395.60000000000082]
[2024,520,105,21,30.3,2.7,0,0,0,679,null,0,0,14,52,0,66,16,25,25,25,32,0,123,240,0,120,0,549,0,549,null,4161,448.80000000000109]
[2025,520,105,21,30.3,2.7,0,0,0,679,null,0,0,14,52,0,66,16,25,25,25,32,0,123,240,0,120,0,549,0,549,null,4264,502]
[2026,520,105,21,30.3,2.7,0,0,0,679,null,0,0,14,52,0,66,16,25,25,25,32,0,123,240,0,120,0,549,0,549,null,4366,571.59999999999945]
[2027,520,105,21,30.3,2.7,0,0,0,679,null,0,0,14,52,0,66,16,25,25,25,32,0,123,240,0,120,0,549,0,549,null,4440,641.19999999999891]
[2028,520,105,21,30.3,2.7,0,0,0,679,null,0,0,14,52,0,66,16,25,25,25,32,0,123,240,0,120,0,549,0,549,null,4509,710.79999999999836]
[2029,520,105,21,30.3,2.7,0,0,0,679,null,0,0,14,52,0,66,16,25,25,25,32,0,123,240,0,120,0,549,0,549,null,4577,780.39999999999782]
[2030,520,105,21,30.3,2.7,0,0,0,679,null,0,0,14,52,0,66,16,25,25,25,32,0,123,240,0,120,0,549,80,629,null,4645,850]
[2031,520,105,21,30.3,2.7,0,0,0,679,null,0,0,14,52,0,66,16,25,25,25,32,0,123,240,0,120,0,549,80,629,null,4713,935]
[{"$f":"A23+1","v":2032},520,105,21,30.3,2.7,0,0,0,679,null,0,0,14,52,0,66,16,25,25,25,32,0,123,240,0,120,0,549,80,629,null,4783,1020]
[2033,520,105,21,30.3,2.7,0,0,0,679,null,0,0,14,52,0,66,16,25,25,25,32,0,123,240,0,120,0,549,80,629,null,4853,1105]
[2034,520,105,21,30.3,2.7,0,0,0,679,null,0,0,14,52,0,66,16,25,25,25,32,0,123,240,0,120,0,549,80,629,null,4925,1190]
[2035,520,105,21,30.3,2.7,0,0,0,679,null,0,0,14,52,0,66,16,25,25,25,32,0,123,240,0,120,0,549,80,629,null,4953.0199999999995,1275]
[2036,520,105,21,30.3,2.7,0,0,0,679,null,0,0,14,52,0,66,16,25,25,25,32,0,123,240,0,120,0,549,90,639,null,4935.92,1365]
[2037,520,105,21,30.3,2.7,0,0,0,679,null,0,0,14,52,0,66,16,25,25,25,32,0,123,240,0,120,0,549,90,639,null,4944.72,1455]
[2038,520,105,21,30.3,2.7,0,0,0,679,null,0,0,14,52,0,66,16,25,25,25,32,0,123,240,0,120,0,549,90,639,null,4953.5200000000004,1545]
[2039,520,105,21,30.3,2.7,0,0,0,679,null,0,0,14,52,0,66,16,25,25,25,32,0,123,240,0,120,0,549,90,639,null,4962.3200000000006,1635]
[2040,520,105,21,30.3,2.7,0,0,0,679,null,0,0,14,52,0,66,16,25,25,25,32,0,123,240,0,120,0,549,90,639,null,4971.12,1725]
[2041,520,105,21,30.3,2.7,0,0,0,679,null,0,0,14,52,0,66,16,25,25,25,32,0,123,240,0,120,0,549,120,669,null,5019.32,1805]
[2042,520,105,21,30.3,2.7,0,0,0,679,null,0,0,14,52,0,66,16,25,25,25,32,0,123,240,0,120,0,549,120,669,null,5067.5199999999995,1885]
[2043,520,105,21,30.3,2.7,0,0,0,679,null,0,0,14,52,0,66,16,25,25,25,32,0,123,240,0,120,0,549,150,699,null,5115.7199999999993,1965]
[2044,520,105,21,30.3,2.7,0,0,0,679,null,0,0,14,52,0,66,16,25,25,25,32,0,123,240,0,120,0,549,150,699,null,5163.9199999999992,2045]
[2045,520,105,21,30.3,2.7,0,0,0,679,null,0,0,14,52,0,66,16,25,25,25,32,0,123,240,0,120,0,549,160,709,null,5212.12,2125]
[2046,520,105,21,30.3,2.7,0,0,0,679,null,0,0,14,52,0,66,16,25,25,25,32,0,123,240,0,120,0,549,{"$f":"AD37","v":160},709,null,5260.5199999999995,2190]
[2047,520,105,21,30.3,2.7,0,0,0,679,null,0,0,14,52,0,66,16,25,25,25,32,0,123,240,0,120,0,549,180,729,null,5308.9199999999992,2255]
[2048,520,105,21,30.3,2.7,0,0,0,679,null,0,0,14,52,0,66,16,25,25,25,32,0,123,240,0,120,0,549,210,759,null,5357.3199999999988,2320]
[2049,520,105,21,30.3,2.7,0,0,0,679,null,0,0,14,52,0,66,16,25,25,25,32,0,123,240,0,120,0,549,230,779,null,5405.7199999999984,2385]
[2050,520,105,21,30.3,2.7,0,0,0,679,null,0,0,14,52,0,66,16,25,25,25,32,0,123,240,0,120,0,549,270,819,null,5454.12,2450]

{"sheet":"6. UD2 Assumptions","index":10,"n_rows":42,"n_cols":34,"rows_kept":42,"cut":false,"hidden":false,"merged":[[2,32,2,33],[2,1,2,9],[2,11,2,27]]}
["ASSUMPTIONS",null,null,null,"UD2",null,"Excel Toolkit for Mitigation Analysis for Low-Carbon Development Planning ",null,null,null,null,null,null,null,null,null,null,null,null,"XLMT-Energy Industries v17.1"]
[]
[null,"Supply-side: Existing Renewables",null,null,null,null,null,null,null,null,null,"Supply-side:  Power to Grid - Projected Renewables (pre-2030)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"pre-2030","2030+","2030+",null,"Demand-Side"]
["UD2","Existing RE","Existing RE","Existing RE","Existing RE","Existing RE","Existing RE","Existing RE","Existing RE","Existing RE",null,"Projected RE","Projected RE","Projected RE","Projected RE","Projected RE","Projected RE","Projected RE","Projected RE","Projected RE","Projected RE","Projected RE","Projected RE","Projected RE","Projected RE","Projected RE","Projected RE","Projected RE","Projected RE","Projected RE","Projected RE",null,"Modelled BAU","EE"]
["Year","Biomass (Bagasse)","Hydro","LFG","PV","Wind","WTE","Ocean","Other Sources","SUM Total Existing RE",null,"pre30-LPG","re30-Hydro","Wind Farm Aerowatt","Wind Farm Plaines Sophie","Wind Fram Others","SUM Total Projected Wind","PV Solar Farm: 5X2 MW","PV Solar Farm: 15 MW","PV Solar Farm:: 15 MW","PV Solar Farm: 15 MW","PV Solar Farm: 1-9 MW","Total Rooftop Solar PV","SUM Total Projected Solar PV","Total Projected WTE","Total Projected Ocean","Total Projected Biomass","Total Projected Other Sources","Total Projected RE 2030","Total New Increment (2030+)","Total Projected RE 2030+",null,"BAU (without existing RE)","EE"]
[2014,520,105,21,26,0,0,0,0,{"$f":"SUM(B6:I6)","v":672},null,0,0,0,0,0,{"$f":"SUM(N6:P6)","v":0},0,0,0,0,0,0,{"$f":"SUM(R6:W6)","v":0},0,0,0,0,{"$f":"Q6+X6+Y6+AA6+AB6","v":0},0,{"$f":"AC6+AD6","v":0},null,3019,0]
[{"$f":"A6+1","v":2015},520,105,21,26,0,0,0,0,{"$f":"SUM(B7:I7)","v":672},null,0,0,0,0,0,{"$f":"SUM(N7:O7)","v":0},0,0,0,0,0,0,{"$f":"SUM(R7:V7)","v":0},0,0,0,0,0,0,{"$f":"AC7+AD7","v":0},null,3138,33]
[{"$f":"A7+1","v":2016},520,105,21,26,0,0,0,0,672,null,0,0,14,0,0,14,0,0,0,0,0,0,0,0,0,0,0,14,0,14,null,3276,73.599999999999909]
[2017,520,105,21,26,0,0,0,0,672,null,0,0,14,26,0,40,16,0,0,0,0,0,16,0,0,0,0,56,0,56,null,3417,114.19999999999982]
[2018,520,105,21,26,0,0,0,0,672,null,0,0,14,52,0,66,16,25,0,0,0,0,41,0,0,0,0,107,0,107,null,3540,154.79999999999973]
[2019,520,105,21,26,0,0,0,0,672,null,0,0,14,52,0,66,16,25,25,0,0,0,66,240,0,0,0,372,0,372,null,3660,195.39999999999964]
[2020,520,105,21,26,0,0,0,0,672,null,0,0,14,52,0,66,16,25,25,25,32,0,123,240,0,0,0,429,0,429,null,3781,236]
[2021,520,105,21,26,0,0,0,0,672,null,0,0,14,52,0,66,16,25,25,25,32,0,123,240,0,120,0,549,0,549,null,3874,289.20000000000027]
[2022,520,105,21,26,0,0,0,0,672,null,0,0,14,52,0,66,16,25,25,25,32,0,123,240,0,120,0,549,0,549,null,3967,342.40000000000055]
[2023,520,105,21,26,0,0,0,0,672,null,0,0,14,52,0,66,16,25,25,25,32,0,123,240,0,120,0,549,0,549,null,4062,395.60000000000082]
[2024,520,105,21,26,0,0,0,0,672,null,0,0,14,52,0,66,16,25,25,25,32,0,123,240,0,120,0,549,0,549,null,4161,448.80000000000109]
[2025,520,105,21,26,0,0,0,0,672,null,0,0,14,52,0,66,16,25,25,25,32,0,123,240,0,120,0,549,0,549,null,4264,502]
[2026,520,105,21,26,0,0,0,0,672,null,0,0,14,52,0,66,16,25,25,25,32,0,123,240,0,120,0,549,0,549,null,4366,571.59999999999945]
[2027,520,105,21,26,0,0,0,0,672,null,0,0,14,52,0,66,16,25,25,25,32,0,123,240,0,120,0,549,0,549,null,4440,641.19999999999891]
[2028,520,105,21,26,0,0,0,0,672,null,0,0,14,52,0,66,16,25,25,25,32,0,123,240,0,120,0,549,0,549,null,4509,710.79999999999836]
[2029,520,105,21,26,0,0,0,0,672,null,0,0,14,52,0,66,16,25,25,25,32,0,123,240,0,120,0,549,0,549,null,4577,780.39999999999782]
[2030,520,105,21,26,0,0,0,0,672,null,0,0,14,52,0,66,16,25,25,25,32,0,123,240,0,120,0,549,80,629,null,4645,850]
[2031,520,105,21,26,0,0,0,0,672,null,0,0,14,52,0,66,16,25,25,25,32,0,123,240,0,120,0,549,80,629,null,4713,935]
[{"$f":"A23+1","v":2032},520,105,21,26,0,0,0,0,672,null,0,0,14,52,0,66,16,25,25,25,32,0,123,240,0,120,0,549,80,629,null,4783,1020]
[2033,520,105,21,26,0,0,0,0,672,null,0,0,14,52,0,66,16,25,25,25,32,0,123,240,0,120,0,549,80,629,null,4853,1105]
[2034,520,105,21,26,0,0,0,0,672,null,0,0,14,52,0,66,16,25,25,25,32,0,123,240,0,120,0,549,80,629,null,4925,1190]
[2035,520,105,21,26,0,0,0,0,672,null,0,0,14,52,0,66,16,25,25,25,32,0,123,240,0,120,0,549,80,629,null,4953.0199999999995,1275]
[2036,520,105,21,26,0,0,0,0,672,null,0,0,14,52,0,66,16,25,25,25,32,0,123,240,0,120,0,549,90,639,null,4935.92,1365]
[2037,520,105,21,26,0,0,0,0,672,null,0,0,14,52,0,66,16,25,25,25,32,0,123,240,0,120,0,549,90,639,null,4944.72,1455]
[2038,520,105,21,26,0,0,0,0,672,null,0,0,14,52,0,66,16,25,25,25,32,0,123,240,0,120,0,549,90,639,null,4953.5200000000004,1545]
[2039,520,105,21,26,0,0,0,0,672,null,0,0,14,52,0,66,16,25,25,25,32,0,123,240,0,120,0,549,90,639,null,4962.3200000000006,1635]
[2040,520,105,21,26,0,0,0,0,672,null,0,0,14,52,0,66,16,25,25,25,32,0,123,240,0,120,0,549,90,639,null,4971.12,1725]
[2041,520,105,21,26,0,0,0,0,672,null,0,0,14,52,0,66,16,25,25,25,32,0,123,240,0,120,0,549,120,669,null,5019.32,1805]
[2042,520,105,21,26,0,0,0,0,672,null,0,0,14,52,0,66,16,25,25,25,32,0,123,240,0,120,0,549,120,669,null,5067.5199999999995,1885]
[2043,520,105,21,26,0,0,0,0,672,null,0,0,14,52,0,66,16,25,25,25,32,0,123,240,0,120,0,549,150,699,null,5115.7199999999993,1965]
[2044,520,105,21,26,0,0,0,0,672,null,0,0,14,52,0,66,16,25,25,25,32,0,123,240,0,120,0,549,150,699,null,5163.9199999999992,2045]
[2045,520,105,21,26,0,0,0,0,672,null,0,0,14,52,0,66,16,25,25,25,32,0,123,240,0,120,0,549,160,709,null,5212.12,2125]
[2046,520,105,21,26,0,0,0,0,672,null,0,0,14,52,0,66,16,25,25,25,32,0,123,240,0,120,0,549,{"$f":"AD37","v":160},709,null,5260.5199999999995,2190]
[2047,520,105,21,26,0,0,0,0,672,null,0,0,14,52,0,66,16,25,25,25,32,0,123,240,0,120,0,549,180,729,null,5308.9199999999992,2255]
[2048,520,105,21,26,0,0,0,0,672,null,0,0,14,52,0,66,16,25,25,25,32,0,123,240,0,120,0,549,210,759,null,5357.3199999999988,2320]
[2049,520,105,21,26,0,0,0,0,672,null,0,0,14,52,0,66,16,25,25,25,32,0,123,240,0,120,0,549,230,779,null,5405.7199999999984,2385]
[2050,520,105,21,26,0,0,0,0,672,null,0,0,14,52,0,66,16,25,25,25,32,0,123,240,0,120,0,549,270,819,null,5454.12,2450]

{"sheet":"7. Calculations","index":11,"n_rows":1,"n_cols":17,"rows_kept":1,"cut":false,"hidden":false,"merged":[]}
["Free worksheet for User calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"XLMT-Energy Industries v17.1"]

{"sheet":"Report","index":12,"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-Energy Industries v17.1"]
[]
[]
[null,"User Name:","RR"]
[]
[]
[null,"Project Code:","P!"]
[]
[]
[null,"Project Detail:","TNC Plot"]

{"sheet":"ChartPlotLegend","index":13,"n_rows":39,"n_cols":23,"rows_kept":39,"cut":false,"hidden":false,"merged":[[10,5,24,5]]}
["Time Series Plots",null,null,null,"Excel Toolkit for Mitigation Analysis for Low-Carbon Development Planning ",null,null,null,"XLMT-Energy Industries v17.1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year","TNC 37:BAU ","TNC 38:SC1","TNC 39:SC2","TNC 40:SC3","TNC 41:SC4","TNC 42:SC5","TNC 43:SC6","Sparkline"]
[null,null,null,null,null,null,"Legend Code","Scenario","Definition",null,null,null,null,null,2014,2340.7636899999998,2340.7636899999998,2340.7636899999998,2340.7636899999998,2340.7636899999998,2340.7636899999998,2340.7636899999998]
[null,null,null,null,null,null,"TNC 37:","BAU ","GHG Emissions (Gg CO2e)",null,null,null,null,null,2015,2373.9975300000001,2343.8025299999999,2343.8025299999999,2343.8025299999999,2343.8025299999999,2343.8025299999999,2343.8025299999999]
[null,null,null,null,null,null,"TNC 38:","SC1","GHG Emissions with EE (Gg CO2e)",null,null,null,null,null,2016,2523.9362499999997,2456.5922499999997,2456.5922499999997,2456.5922499999997,2456.5922499999997,2456.5922499999997,2456.5922499999997]
[null,null,null,null,null,null,"TNC 39:","SC2","GHG Emissions with EE and Wind (Gg CO2e)",null,null,null,null,null,2017,2630.4004699999996,2525.9074699999996,2487.2634699999999,2471.8058699999997,2471.8058699999997,2471.8058699999997,2471.8058699999997]
[null,null,null,null,null,null,"TNC 40:","SC3","GHG Emissions  with EE, Wind and Solar (Gg CO2e)",null,null,null,null,null,2018,2749.2307699999997,2607.5887699999998,2543.8261699999998,2504.2160699999999,2504.2160699999999,2504.2160699999999,2504.2160699999999]
[null,null,null,null,null,null,"TNC 41:","SC4","GHG Emissions  with EE, Wind, Solar and WTE (Gg CO2e)",null,null,null,null,null,2019,2865.1627699999999,2686.3717700000002,2622.6091700000002,2558.8465700000002,2339.2465700000002,2339.2465700000002,2339.2465700000002]
[null,null,null,null,null,null,"TNC 42:","SC5","GHG Emissions  with EE, Wind, Solar, WTE, and Biomass (Gg CO2e)",null,null,null,null,null,2020,2982.0608699999998,2766.1208699999997,2702.3582699999997,2583.5279699999996,2363.9279699999997,2363.9279699999997,2363.9279699999997]
[null,null,null,null,null,"Observations:","TNC 43:","SC6","GHG Emissions  with EE, Wind, Solar, WTE, Biomass, and added RE 2030+ (Gg CO2e)",null,null,null,null,null,2021,3071.9081699999997,2807.2901699999993,2743.5275699999993,2624.6972699999992,2405.0972699999993,2301.4172699999995,2301.4172699999995]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2022,3161.7554699999996,2848.4594699999989,2784.6968699999989,2665.8665699999988,2446.2665699999989,2342.586569999999,2342.586569999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2023,3253.5349699999997,2891.5609699999991,2827.7983699999991,2708.968069999999,2489.3680699999991,2385.6880699999992,2385.6880699999992]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2024,3349.1788699999997,2938.5268699999988,2874.7642699999988,2755.9339699999987,2536.3339699999988,2432.6539699999989,2432.6539699999989]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2025,3448.6871699999997,2989.3571699999998,2925.5945699999997,2806.7642699999997,2587.1642699999998,2483.4842699999999,2483.4842699999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2026,3547.2293699999996,3053.36697,2989.60437,2870.7740699999999,2651.17407,2547.4940700000002,2547.4940700000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2027,3618.7207699999994,3064.7239700000005,3000.9613700000004,2882.1310700000004,2662.5310700000005,2558.8510700000006,2558.8510700000006]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2028,3685.3816699999998,3071.2504700000013,3007.4878700000013,2888.6575700000012,2669.0575700000013,2565.3775700000015,2565.3775700000015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2029,3751.0764699999995,3076.8108700000012,3013.0482700000011,2894.2179700000011,2674.6179700000012,2570.9379700000013,2570.9379700000013]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2030,3816.7712699999997,3082.3712699999996,3018.6086699999996,2899.7783699999995,2692.4183699999994,2588.7383699999996,2511.4503699999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2031,3882.4660699999995,3074.6260699999993,3010.8634699999993,2892.0331699999992,2684.6731699999991,2580.9931699999993,2503.7051699999993]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2032,3950.0930699999994,3068.8130699999992,3005.0504699999992,2886.2201699999991,2678.860169999999,2575.1801699999992,2497.8921699999992]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2033,4017.7200699999999,3063.0000700000001,2999.23747,2880.40717,2673.0471699999998,2569.36717,2492.07917]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2034,4087.2792699999995,3059.1192699999992,2995.3566699999992,2876.5263699999991,2669.166369999999,2565.4863699999992,2488.1983699999992]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2035,4114.3493919999992,3012.7493919999993,2948.9867919999992,2830.1564919999992,2622.796491999999,2519.1164919999992,2441.8284919999992]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2036,4097.8290819999993,2918.4690819999996,2854.7064819999996,2735.8761819999995,2528.5161819999994,2424.8361819999996,2337.8871819999995]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2037,4106.3307619999996,2849.2107619999997,2785.4481619999997,2666.6178619999996,2459.2578619999995,2355.5778619999996,2268.6288619999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2038,4114.8324419999999,2779.9524419999998,2716.1898419999998,2597.3595419999997,2389.9995419999996,2286.3195419999997,2199.3705419999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2039,4123.3341220000002,2710.6941220000003,2646.9315220000003,2528.1012220000002,2320.7412220000001,2217.0612220000003,2130.1122220000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2040,4131.8358019999996,2641.4358019999995,2577.6732019999995,2458.8429019999994,2251.4829019999993,2147.8029019999994,2060.8539019999994]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2041,4178.4018219999998,2618.8818219999998,2555.1192219999998,2436.2889219999997,2228.9289219999996,2125.2489219999998,2009.3169219999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2042,4224.9678419999991,2596.3278419999992,2532.5652419999992,2413.7349419999991,2206.374941999999,2102.6949419999992,1986.7629419999992]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2043,4271.5338619999993,2573.7738619999991,2510.0112619999991,2391.180961999999,2183.8209619999989,2080.140961999999,1935.2259619999991]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2044,4318.0998819999986,2551.2198819999985,2487.4572819999985,2368.6269819999984,2161.2669819999983,2057.5869819999984,1912.6719819999985]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2045,4364.6659019999997,2528.6659019999997,2464.9033019999997,2346.0730019999996,2138.7130019999995,2035.0330019999994,1880.4570019999994]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2046,4411.4251419999991,2519.2651419999993,2455.5025419999993,2336.6722419999992,2129.3122419999991,2025.632241999999,1871.056241999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2047,4458.1843819999985,2509.8643819999988,2446.1017819999988,2327.2714819999987,2119.9114819999986,2016.2314819999986,1842.3334819999986]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2048,4504.9436219999989,2500.4636219999988,2436.7010219999988,2317.8707219999988,2110.5107219999986,2006.8307219999986,1803.9497219999985]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2049,4551.7028619999983,2491.0628619999984,2427.3002619999984,2308.4699619999983,2101.1099619999982,1997.4299619999981,1775.2269619999981]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2050,4598.4621019999995,2481.6621019999993,2417.8995019999993,2299.0692019999992,2091.7092019999991,1988.029201999999,1727.1822019999991]

{"sheet":"RadarPlot","index":14,"n_rows":39,"n_cols":16,"rows_kept":39,"cut":false,"hidden":false,"merged":[[10,5,24,5]]}
["Radar Plot",null,null,null,"Excel Toolkit for Mitigation Analysis for Low-Carbon Development Planning ",null,null,null,"XLMT-Energy Industries v17.1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Year","TNC 40:SC3","TNC 41:SC4"]
[null,null,null,null,null,null,"Legend Code","Scenario","Definition",null,null,null,null,2014,2340.7636899999998,2340.7636899999998]
[null,null,null,null,null,null,"TNC 40:","SC3","GHG Emissions  with EE, Wind and Solar (Gg CO2e)",null,null,null,null,2015,2343.8025299999999,2343.8025299999999]
[null,null,null,null,null,null,"TNC 41:","SC4","GHG Emissions  with EE, Wind, Solar and WTE (Gg CO2e)",null,null,null,null,2016,2456.5922499999997,2456.5922499999997]
[null,null,null,null,null,null,"Ratio = ","(TNC 41:/TNC 40:)",null,null,null,null,null,2017,2471.8058699999997,2471.8058699999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2018,2504.2160699999999,2504.2160699999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2019,2558.8465700000002,2339.2465700000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2020,2583.5279699999996,2363.9279699999997]
[null,null,null,null,null,"Observations:",null,null,null,null,null,null,null,2021,2624.6972699999992,2405.0972699999993]
[null,null,null,null,null,"Radar Plot",null,null,null,null,null,null,null,2022,2665.8665699999988,2446.2665699999989]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2023,2708.968069999999,2489.3680699999991]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2024,2755.9339699999987,2536.3339699999988]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2025,2806.7642699999997,2587.1642699999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2026,2870.7740699999999,2651.17407]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2027,2882.1310700000004,2662.5310700000005]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2028,2888.6575700000012,2669.0575700000013]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2029,2894.2179700000011,2674.6179700000012]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2030,2899.7783699999995,2692.4183699999994]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2031,2892.0331699999992,2684.6731699999991]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2032,2886.2201699999991,2678.860169999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2033,2880.40717,2673.0471699999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2034,2876.5263699999991,2669.166369999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2035,2830.1564919999992,2622.796491999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2036,2735.8761819999995,2528.5161819999994]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2037,2666.6178619999996,2459.2578619999995]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2038,2597.3595419999997,2389.9995419999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2039,2528.1012220000002,2320.7412220000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2040,2458.8429019999994,2251.4829019999993]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2041,2436.2889219999997,2228.9289219999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2042,2413.7349419999991,2206.374941999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2043,2391.180961999999,2183.8209619999989]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2044,2368.6269819999984,2161.2669819999983]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2045,2346.0730019999996,2138.7130019999995]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2046,2336.6722419999992,2129.3122419999991]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2047,2327.2714819999987,2119.9114819999986]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2048,2317.8707219999988,2110.5107219999986]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2049,2308.4699619999983,2101.1099619999982]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2050,2299.0692019999992,2091.7092019999991]

{"sheet":"DiffPlot","index":15,"n_rows":1,"n_cols":9,"rows_kept":1,"cut":false,"hidden":false,"merged":[]}
["Percentage Change Plots",null,null,null,null,"Excel Toolkit for Mitigation Analysis for Low-Carbon Development Planning ",null,null,"XLMT-Energy Industries v17.1"]

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

{"sheet":"Radar Ratio","index":17,"n_rows":38,"n_cols":8,"rows_kept":38,"cut":false,"hidden":true,"merged":[]}
["Variable 1","Variable 2","Ratio","R1","R2","R3","R4","R5"]
[2340.7636899999998,2340.7636899999998,{"$f":"B2/A2","v":1},0.125,0.5,1,1.5,2.15]
[2343.8025299999999,2343.8025299999999,{"$f":"B3/A3","v":1},0.125,0.5,1,1.5,2.15]
[2456.5922499999997,2456.5922499999997,1,0.125,0.5,1,1.5,2.15]
[2471.8058699999997,2471.8058699999997,1,0.125,0.5,1,1.5,2.15]
[2504.2160699999999,2504.2160699999999,1,0.125,0.5,1,1.5,2.15]
[2558.8465700000002,2339.2465700000002,0.9141800830989254,0.125,0.5,1,1.5,2.15]
[2583.5279699999996,2363.9279699999997,0.91499995256486422,0.125,0.5,1,1.5,2.15]
[2624.6972699999992,2405.0972699999993,0.91633320821033204,0.125,0.5,1,1.5,2.15]
[2665.8665699999988,2446.2665699999989,0.91762528459929638,0.125,0.5,1,1.5,2.15]
[2708.968069999999,2489.3680699999991,0.91893592160353521,0.125,0.5,1,1.5,2.15]
[2755.9339699999987,2536.3339699999988,0.92031739425164816,0.125,0.5,1,1.5,2.15]
[2806.7642699999997,2587.1642699999998,0.9217604405374592,0.125,0.5,1,1.5,2.15]
[2870.7740699999999,2651.17407,0.92350495209816352,0.125,0.5,1,1.5,2.15]
[2882.1310700000004,2662.5310700000005,0.92380637983962333,0.125,0.5,1,1.5,2.15]
[2888.6575700000012,2669.0575700000013,0.92397852819917325,0.125,0.5,1,1.5,2.15]
[2894.2179700000011,2674.6179700000012,0.92412458139771692,0.125,0.5,1,1.5,2.15]
[2899.7783699999995,2692.4183699999994,0.9284910867170858,0.125,0.5,1,1.5,2.15]
[2892.0331699999992,2684.6731699999991,0.9282995775598244,0.125,0.5,1,1.5,2.15]
[2886.2201699999991,2678.860169999999,0.92815516911864693,0.125,0.5,1,1.5,2.15]
[2880.40717,2673.0471699999998,0.92801017781107653,0.125,0.5,1,1.5,2.15]
[2876.5263699999991,2669.166369999999,0.92791305438301952,0.125,0.5,1,1.5,2.15]
[2830.1564919999992,2622.796491999999,0.9267319667353574,0.125,0.5,1,1.5,2.15]
[2735.8761819999995,2528.5161819999994,0.92420709629906772,0.125,0.5,1,1.5,2.15]
[2666.6178619999996,2459.2578619999995,0.92223857682987342,0.125,0.5,1,1.5,2.15]
[2597.3595419999997,2389.9995419999996,0.92016507662996461,0.125,0.5,1,1.5,2.15]
[2528.1012220000002,2320.7412220000001,0.9179779677350276,0.125,0.5,1,1.5,2.15]
[2458.8429019999994,2251.4829019999993,0.91566765008397422,0.125,0.5,1,1.5,2.15]
[2436.2889219999997,2228.9289219999996,0.91488694213255539,0.125,0.5,1,1.5,2.15]
[2413.7349419999991,2206.374941999999,0.91409164428461087,0.125,0.5,1,1.5,2.15]
[2391.180961999999,2183.8209619999989,0.91328134369781744,0.125,0.5,1,1.5,2.15]
[2368.6269819999984,2161.2669819999983,0.91245561180557377,0.125,0.5,1,1.5,2.15]
[2346.0730019999996,2138.7130019999995,0.91161400356117306,0.125,0.5,1,1.5,2.15]
[2336.6722419999992,2129.3122419999991,0.91125841430695598,0.125,0.5,1,1.5,2.15]
[2327.2714819999987,2119.9114819999986,0.91089995232451348,0.125,0.5,1,1.5,2.15]
[2317.8707219999988,2110.5107219999986,0.9105385826604353,0.125,0.5,1,1.5,2.15]
[2308.4699619999983,2101.1099619999982,0.9101742697919496,0.125,0.5,1,1.5,2.15]
[2299.0692019999992,2091.7092019999991,0.90980697761528273,0.125,0.5,1,1.5,2.15]

{"sheet":"Diff","index":18,"n_rows":38,"n_cols":3,"rows_kept":38,"cut":false,"hidden":true,"merged":[]}
["Variable1","Variable2","% change"]
[2340.7636899999998,2340.7636899999998,{"$f":"(B2-A2)*100/A2","v":0}]
[2373.9975300000001,2343.8025299999999,{"$f":"(B3-A3)*100/A3","v":-1.2719052829006172}]
[2523.9362499999997,2456.5922499999997,-2.668213192785676]
[2630.4004699999996,2525.9074699999996,-3.9725129763225731]
[2749.2307699999997,2607.5887699999998,-5.1520593158500061]
[2865.1627699999999,2686.3717700000002,-6.2401690358415376]
[2982.0608699999998,2766.1208699999997,-7.2413008792808471]
[3071.9081699999997,2807.2901699999993,-8.614124685895165]
[3161.7554699999996,2848.4594699999989,-9.9089256893102089]
[3253.5349699999997,2891.5609699999991,-11.125560454633767]
[3349.1788699999997,2938.5268699999988,-12.261274059692161]
[3448.6871699999997,2989.3571699999998,-13.31898132123129]
[3547.2293699999996,3053.36697,-13.922482830592926]
[3618.7207699999994,3064.7239700000005,-15.309188943030801]
[3685.3816699999998,3071.2504700000013,-16.663978252217184]
[3751.0764699999995,3076.8108700000012,-17.975256046966123]
[3816.7712699999997,3082.3712699999996,-19.241394048745295]
[3882.4660699999995,3074.6260699999993,-20.807393688311105]
[3950.0930699999994,3068.8130699999992,-22.310360398672842]
[4017.7200699999999,3063.0000700000001,-23.762730687207878]
[4087.2792699999995,3059.1192699999992,-25.155119875133963]
[4114.3493919999992,3012.7493919999993,-26.774585603788704]
[4097.8290819999993,2918.4690819999996,-28.780116896051641]
[4106.3307619999996,2849.2107619999997,-30.614192398561585]
[4114.8324419999999,2779.9524419999998,-32.440689112268842]
[4123.3341220000002,2710.6941220000003,-34.259653916059726]
[4131.8358019999996,2641.4358019999995,-36.071133302987924]
[4178.4018219999998,2618.8818219999998,-37.323361094398834]
[4224.9678419999991,2596.3278419999992,-38.547985710325328]
[4271.5338619999993,2573.7738619999991,-39.745909896757375]
[4318.0998819999986,2551.2198819999985,-40.917997459142619]
[4364.6659019999997,2528.6659019999997,-42.065075339642803]
[4411.4251419999991,2519.2651419999993,-42.892261323563005]
[4458.1843819999985,2509.8643819999988,-43.702095585511842]
[4504.9436219999989,2500.4636219999988,-44.495118434136991]
[4551.7028619999983,2491.0628619999984,-45.271847975914753]
[4598.4621019999995,2481.6621019999993,-46.032781243958603]

{"sheet":"8. LIST","index":21,"n_rows":45,"n_cols":2,"rows_kept":45,"cut":false,"hidden":true,"merged":[]}
[]
[" "]
[1,"Existing RE: Biomass (GWh)"]
[2,"Existing RE: Hydro (GWh)"]
[3,"Existing RE: LFG (GWh)"]
[4,"Existing RE: Solar PV (GWh)"]
[5,"Existing RE: Wind (GWh)"]
[6,"Existing RE: WTE (GWh)"]
[7,"Existing RE: Ocean (GWh)"]
[8,"Existing RE: Other Sources (GWh)"]
[9,"Existing RE: TOTAL (GWh)"]
[10,"Projected RE: Biomass (GWh)"]
[11,"Projected RE: Hydro (GWh)"]
[12,"Projected RE: LFG (GWh)"]
[13,"Projected RE: Solar PV (GWh)"]
[14,"Projected RE: Wind (GWh)"]
[15,"Projected RE: WTE (GWh)"]
[16,"Projected RE: Ocean (GWh)"]
[17,"Projected RE: Other Sources (GWh)"]
[18,"Projected RE: TOTAL 2030 (GWh)"]
[19,"Projected RE: TOTAL 2030+ (GWh)"]
[20,"BAU: Modelled Demand-Side Modelled (GWh)"]
[21,"EE Estimated (GWh)"]
[22,"BAU: Baseline (BAU - Existing RE) (GWh)"]
[23,"Sc1: Energy Consumed thru' EE (GWh)"]
[24,"Sc2: Energy Consumed thru' EE and Wind (GWh)"]
[25,"Sc3: Energy Consumed thru' EE, Wind and Solar (GWh)"]
[26,"Sc4: Energy Consumed thru' EE, Wind, Solar, and WTE (GWh)"]
[27,"Sc5: Energy Consumed thru' EE, Wind,  Solar, WTE and Biomass (GWh)"]
[28,"Sc6: Energy Consumed thru' EE, Wind,  Solar, WTE, Biomass and RE2030+ (GWh)"]
[29,"BAU: GHG Emissions (Gg CO2e)"]
[30,"Sc1: GHG Emission Reduction with EE (Gg CO2e)"]
[31,"Sc2: GHG Emission Reduction with EE and Wind (Gg CO2e)"]
[32,"Sc3: GHG Emission Reduction with EE, Wind and Solar (Gg CO2e)"]
[33,"Sc4: GHG Emission Reduction with EE, Wind, Solar and WTE (Gg CO2e)"]
[34,"Sc5: GHG Emission Reduction with EE, Wind, Solar, WTE, and Biomass (Gg CO2e)"]
[35,"Sc6: GHG Emission Reduction with EE, Wind, Solar, WTE, Biomass, and added RE 2030+ (Gg CO2e)"]
[36,"GHG Emission Reduction - Supply side RE 2030 (Gg CO2e)"]
[37,"BAU: GHG Emissions (Gg CO2e)"]
[38,"Sc1: GHG Emissions with EE (Gg CO2e)"]
[39,"Sc2: GHG Emissions with EE and Wind (Gg CO2e)"]
[40,"Sc3: GHG Emissions  with EE, Wind and Solar (Gg CO2e)"]
[41,"Sc4: GHG Emissions  with EE, Wind, Solar and WTE (Gg CO2e)"]
[42,"Sc5: GHG Emissions  with EE, Wind, Solar, WTE, and Biomass (Gg CO2e)"]
[43,"Sc6: GHG Emissions  with EE, Wind, Solar, WTE, Biomass, and added RE 2030+ (Gg CO2e)"]

{"sheet":"All TNC Plots","index":23,"n_rows":40,"n_cols":54,"rows_kept":40,"cut":false,"hidden":true,"merged":[]}
["YEAR","Existing RE: Biomass (GWh)","Existing RE: Hydro (GWh)","Existing RE: LFG (GWh)","Existing RE: Solar PV (GWh)","Existing RE: Wind (GWh)","Existing RE: WTE (GWh)","Existing RE: Ocean (GWh)","Existing RE: Other Sources (GWh)","Existing RE: TOTAL (GWh)","Projected RE: Biomass (GWh)","Projected RE: Hydro (GWh)","Projected RE: LFG (GWh)","Projected RE: Solar PV (GWh)","Projected RE: Wind (GWh)","Projected RE: WTE (GWh)","Projected RE: Ocean (GWh)","Projected RE: Other Sources (GWh)","Projected RE: TOTAL 2030 (GWh)","Projected RE: TOTAL 2030+ (GWh)","Demand-Side Modelled (GWh)","EE Estimated (GWh)","Baseline (BAU - Existing RE) (GWh)","Energy Consumed thru' EE (GWh)","Energy Consumed thru' EE and Wind (GWh)","Energy Consumed thru' EE, Wind and Solar (GWh)","Energy Consumed thru' EE, Wind, Solar, and WTE (GWh)","Energy Consumed thru' EE, Wind,  Solar, WTE and Biomass (GWh)","Energy Consumed thru' EE, Wind,  Solar, WTE, Biomass and RE2030+ (GWh)","GHG Emissions (Gg CO2e)","GHG Emission Reduction with EE (Gg CO2e)","GHG Emission Reduction and Wind (Gg CO2e)","GHG Emission Reduction, Wind and Solar (Gg CO2e)","GHG Emission Reduction, Wind, Solar and WTE (Gg CO2e)","GHG Emission Reduction, Wind, Solar, WTE, and Biomass (Gg CO2e)","GHG Emission Reduction, Wind, Solar, WTE, Biomass, and added RE 2030+ (Gg CO2e)","GHG Emission Reduction - Supply side RE 2030 (Gg CO2e)","GHG Emissions (Gg CO2e)","GHG Emissions with EE (Gg CO2e)","GHG Emissions with EE and Wind (Gg CO2e)","GHG Emissions  with EE, Wind and Solar (Gg CO2e)","GHG Emissions  with EE, Wind, Solar and WTE (Gg CO2e)","GHG Emissions  with EE, Wind, Solar, WTE, and Biomass (Gg CO2e)","GHG Emissions  with EE, Wind, Solar, WTE, Biomass, and added RE 2030+ (Gg CO2e)","Combined Existing and Projected Biomass (GWh)","Combined Existing and Projected Hydro (GWh)","Combined Existing and Projected LFG (GWh)","Combined Existing and Projected Solar PV (GWh)","Combined Existing and Projected Wind (GWh)","Combined Existing and Projected WTE (GWh)","Combined Existing and Projected Ocean (GWh)","Combined Existing and Projected Other Sources (GWh)","Combined Existing and Projected RE (GWh)","Combined Existing and Projected RE2030+ (GWh)"]
["TNC","DATA","DATA","DATA","DATA","DATA","DATA","DATA","DATA","DATA","DATA","DATA","DATA","DATA","DATA","DATA","DATA","DATA","DATA","DATA","BAU","BAU","BAU","SC1","SC2","SC3","SC4","SC5","SC6","BAU","SC1 ","SC2","SC3","SC4","SC5","SC6","OTHER","BAU ","SC1","SC2","SC3","SC4","SC5","SC6","DATA+","DATA+","DATA+","DATA+","DATA+","DATA+","DATA+","DATA+","DATA+","DATA+"]
[" ",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]
[{"$f":"'TNC Scenarios'!A6","v":2014},{"$f":"'TNC Scenarios'!B6","v":456.2},{"$f":"'TNC Scenarios'!C6","v":90.8},{"$f":"'TNC Scenarios'!D6","v":21.3},{"$f":"'TNC Scenarios'!E6","v":24.6},{"$f":"'TNC Scenarios'!F6","v":3.2},{"$f":"'TNC Scenarios'!G6","v":0},{"$f":"'TNC Scenarios'!H6","v":0},{"$f":"'TNC Scenarios'!I6","v":0},{"$f":"'TNC Scenarios'!J6","v":592.9},{"$f":"'TNC Scenarios'!L6","v":0},{"$f":"'TNC Scenarios'!M6","v":0},{"$f":"'TNC Scenarios'!N6","v":0},{"$f":"'TNC Scenarios'!O6","v":0},{"$f":"'TNC Scenarios'!P6","v":0},{"$f":"'TNC Scenarios'!Q6","v":0},{"$f":"'TNC Scenarios'!R6","v":0},{"$f":"'TNC Scenarios'!S6","v":0},{"$f":"'TNC Scenarios'!T6","v":0},{"$f":"'TNC Scenarios'!U6","v":0},{"$f":"'TNC Scenarios'!W6","v":3019},{"$f":"'TNC Scenarios'!AB6","v":0},{"$f":"'TNC Scenarios'!AI6","v":2422.9},{"$f":"'TNC Scenarios'!AU6","v":2422.9},{"$f":"'TNC Scenarios'!AV6","v":2422.9},{"$f":"'TNC Scenarios'!AW6","v":2422.9},{"$f":"'TNC Scenarios'!AX6","v":2422.9},{"$f":"'TNC Scenarios'!AY6","v":2422.9},{"$f":"'TNC Scenarios'!AZ6","v":2422.9},{"$f":"'TNC Scenarios'!BB6","v":2340.7636899999998},{"$f":"'TNC Scenarios'!BC6","v":0},{"$f":"'TNC Scenarios'!BD6","v":0},{"$f":"'TNC Scenarios'!BE6","v":0},{"$f":"'TNC Scenarios'!BF6","v":0},{"$f":"'TNC Scenarios'!BG6","v":0},{"$f":"'TNC Scenarios'!BH6","v":0},{"$f":"'TNC Scenarios'!BI6","v":0},{"$f":"'TNC Scenarios'!BK6","v":2340.7636899999998},{"$f":"'TNC Scenarios'!BL6","v":2340.7636899999998},{"$f":"'TNC Scenarios'!BM6","v":2340.7636899999998},{"$f":"'TNC Scenarios'!BN6","v":2340.7636899999998},{"$f":"'TNC Scenarios'!BO6","v":2340.7636899999998},{"$f":"'TNC Scenarios'!BP6","v":2340.7636899999998},{"$f":"'TNC Scenarios'!BQ6","v":2340.7636899999998},{"$f":"B4+K4","v":456.2},{"$f":"C4+L4","v":90.8},21.3,24.6,3.2,0,0,0,592.9,{"$f":"J4+T4","v":592.9}]
[{"$f":"'TNC Scenarios'!A7","v":2015},{"$f":"'TNC Scenarios'!B7","v":509.8},{"$f":"'TNC Scenarios'!C7","v":121.9},{"$f":"'TNC Scenarios'!D7","v":20.399999999999999},{"$f":"'TNC Scenarios'!E7","v":25.9},{"$f":"'TNC Scenarios'!F7","v":2.7},{"$f":"'TNC Scenarios'!G7","v":0},{"$f":"'TNC Scenarios'!H7","v":0},{"$f":"'TNC Scenarios'!I7","v":0},{"$f":"'TNC Scenarios'!J7","v":678},{"$f":"'TNC Scenarios'!L7","v":0},{"$f":"'TNC Scenarios'!M7","v":0},{"$f":"'TNC Scenarios'!N7","v":0},{"$f":"'TNC Scenarios'!O7","v":0},{"$f":"'TNC Scenarios'!P7","v":0},{"$f":"'TNC Scenarios'!Q7","v":0},{"$f":"'TNC Scenarios'!R7","v":0},{"$f":"'TNC Scenarios'!S7","v":0},{"$f":"'TNC Scenarios'!T7","v":0},{"$f":"'TNC Scenarios'!U7","v":0},{"$f":"'TNC Scenarios'!W7","v":3138},{"$f":"'TNC Scenarios'!AB7","v":33},{"$f":"'TNC Scenarios'!AI7","v":2457.3000000000002},{"$f":"'TNC Scenarios'!AU7","v":2424.3000000000002},{"$f":"'TNC Scenarios'!AV7","v":2424.3000000000002},{"$f":"'TNC Scenarios'!AW7","v":2424.3000000000002},{"$f":"'TNC Scenarios'!AX7","v":2424.3000000000002},{"$f":"'TNC Scenarios'!AY7","v":2424.3000000000002},{"$f":"'TNC Scenarios'!AZ7","v":2424.3000000000002},{"$f":"'TNC Scenarios'!BB7","v":2373.9975300000001},{"$f":"'TNC Scenarios'!BC7","v":30.195},{"$f":"'TNC Scenarios'!BD7","v":0},{"$f":"'TNC Scenarios'!BE7","v":0},{"$f":"'TNC Scenarios'!BF7","v":0},{"$f":"'TNC Scenarios'!BG7","v":0},{"$f":"'TNC Scenarios'!BH7","v":0},{"$f":"'TNC Scenarios'!BI7","v":0},{"$f":"'TNC Scenarios'!BK7","v":2373.9975300000001},{"$f":"'TNC Scenarios'!BL7","v":2343.8025299999999},{"$f":"'TNC Scenarios'!BM7","v":2343.8025299999999},{"$f":"'TNC Scenarios'!BN7","v":2343.8025299999999},{"$f":"'TNC Scenarios'!BO7","v":2343.8025299999999},{"$f":"'TNC Scenarios'!BP7","v":2343.8025299999999},{"$f":"'TNC Scenarios'!BQ7","v":2343.8025299999999},{"$f":"B5+K5","v":509.8},{"$f":"C5+L5","v":121.9},{"$f":"D5+M5","v":20.399999999999999},{"$f":"E5+N5","v":25.9},{"$f":"F5+O5","v":2.7},{"$f":"G5+P5","v":0},{"$f":"H5+Q5","v":0},{"$f":"I5+R5","v":0},{"$f":"J5+S5","v":678},{"$f":"J5+T5","v":678}]
[{"$f":"'TNC Scenarios'!A8","v":2016},{"$f":"'TNC Scenarios'!B8","v":497},{"$f":"'TNC Scenarios'!C8","v":99.5},{"$f":"'TNC Scenarios'!D8","v":18.7},{"$f":"'TNC Scenarios'!E8","v":30.3},{"$f":"'TNC Scenarios'!F8","v":18},{"$f":"'TNC Scenarios'!G8","v":0},{"$f":"'TNC Scenarios'!H8","v":0},{"$f":"'TNC Scenarios'!I8","v":0},{"$f":"'TNC Scenarios'!J8","v":645.5},{"$f":"'TNC Scenarios'!L8","v":0},{"$f":"'TNC Scenarios'!M8","v":0},{"$f":"'TNC Scenarios'!N8","v":0},{"$f":"'TNC Scenarios'!O8","v":0},{"$f":"'TNC Scenarios'!P8","v":0},{"$f":"'TNC Scenarios'!Q8","v":0},{"$f":"'TNC Scenarios'!R8","v":0},{"$f":"'TNC Scenarios'!S8","v":0},{"$f":"'TNC Scenarios'!T8","v":0},{"$f":"'TNC Scenarios'!U8","v":0},{"$f":"'TNC Scenarios'!W8","v":3276},{"$f":"'TNC Scenarios'!AB8","v":73.599999999999909},{"$f":"'TNC Scenarios'!AI8","v":2612.5},{"$f":"'TNC Scenarios'!AU8","v":2538.9},{"$f":"'TNC Scenarios'!AV8","v":2538.9},{"$f":"'TNC Scenarios'!AW8","v":2538.9},{"$f":"'TNC Scenarios'!AX8","v":2538.9},{"$f":"'TNC Scenarios'!AY8","v":2538.9},{"$f":"'TNC Scenarios'!AZ8","v":2538.9},{"$f":"'TNC Scenarios'!BB8","v":2523.9362499999997},{"$f":"'TNC Scenarios'!BC8","v":67.343999999999923},{"$f":"'TNC Scenarios'!BD8","v":0},{"$f":"'TNC Scenarios'!BE8","v":0},{"$f":"'TNC Scenarios'!BF8","v":0},{"$f":"'TNC Scenarios'!BG8","v":0},{"$f":"'TNC Scenarios'!BH8","v":0},{"$f":"'TNC Scenarios'!BI8","v":0},{"$f":"'TNC Scenarios'!BK8","v":2523.9362499999997},{"$f":"'TNC Scenarios'!BL8","v":2456.5922499999997},{"$f":"'TNC Scenarios'!BM8","v":2456.5922499999997},{"$f":"'TNC Scenarios'!BN8","v":2456.5922499999997},{"$f":"'TNC Scenarios'!BO8","v":2456.5922499999997},{"$f":"'TNC Scenarios'!BP8","v":2456.5922499999997},{"$f":"'TNC Scenarios'!BQ8","v":2456.5922499999997},497,99.5,18.7,30.3,18,0,0,0,645.5,645.5]
[{"$f":"'TNC Scenarios'!A9","v":2017},{"$f":"'TNC Scenarios'!B9","v":520},{"$f":"'TNC Scenarios'!C9","v":105},{"$f":"'TNC Scenarios'!D9","v":21},{"$f":"'TNC Scenarios'!E9","v":30.3},{"$f":"'TNC Scenarios'!F9","v":18},{"$f":"'TNC Scenarios'!G9","v":0},{"$f":"'TNC Scenarios'!H9","v":0},{"$f":"'TNC Scenarios'!I9","v":0},{"$f":"'TNC Scenarios'!J9","v":676.3},{"$f":"'TNC Scenarios'!L9","v":0},{"$f":"'TNC Scenarios'!M9","v":0},{"$f":"'TNC Scenarios'!N9","v":0},{"$f":"'TNC Scenarios'!O9","v":16},{"$f":"'TNC Scenarios'!P9","v":40},{"$f":"'TNC Scenarios'!Q9","v":0},{"$f":"'TNC Scenarios'!R9","v":0},{"$f":"'TNC Scenarios'!S9","v":0},{"$f":"'TNC Scenarios'!T9","v":56},{"$f":"'TNC Scenarios'!U9","v":56},{"$f":"'TNC Scenarios'!W9","v":3417},{"$f":"'TNC Scenarios'!AB9","v":114.19999999999982},{"$f":"'TNC Scenarios'!AI9","v":2722.7},{"$f":"'TNC Scenarios'!AU9","v":2608.5},{"$f":"'TNC Scenarios'!AV9","v":2568.5},{"$f":"'TNC Scenarios'!AW9","v":2552.5},{"$f":"'TNC Scenarios'!AX9","v":2552.5},{"$f":"'TNC Scenarios'!AY9","v":2552.5},{"$f":"'TNC Scenarios'!AZ9","v":2552.5},{"$f":"'TNC Scenarios'!BB9","v":2630.4004699999996},{"$f":"'TNC Scenarios'!BC9","v":104.49299999999984},{"$f":"'TNC Scenarios'!BD9","v":38.643999999999998},{"$f":"'TNC Scenarios'!BE9","v":15.457599999999999},{"$f":"'TNC Scenarios'!BF9","v":0},{"$f":"'TNC Scenarios'!BG9","v":0},{"$f":"'TNC Scenarios'!BH9","v":0},{"$f":"'TNC Scenarios'!BI9","v":0},{"$f":"'TNC Scenarios'!BK9","v":2630.4004699999996},{"$f":"'TNC Scenarios'!BL9","v":2525.9074699999996},{"$f":"'TNC Scenarios'!BM9","v":2487.2634699999999},{"$f":"'TNC Scenarios'!BN9","v":2471.8058699999997},{"$f":"'TNC Scenarios'!BO9","v":2471.8058699999997},{"$f":"'TNC Scenarios'!BP9","v":2471.8058699999997},{"$f":"'TNC Scenarios'!BQ9","v":2471.8058699999997},520,105,21,46.3,58,0,0,0,732.3,732.3]
[{"$f":"'TNC Scenarios'!A10","v":2018},{"$f":"'TNC Scenarios'!B10","v":520},{"$f":"'TNC Scenarios'!C10","v":105},{"$f":"'TNC Scenarios'!D10","v":21},{"$f":"'TNC Scenarios'!E10","v":30.3},{"$f":"'TNC Scenarios'!F10","v":18},{"$f":"'TNC Scenarios'!G10","v":0},{"$f":"'TNC Scenarios'!H10","v":0},{"$f":"'TNC Scenarios'!I10","v":0},{"$f":"'TNC Scenarios'!J10","v":676.3},{"$f":"'TNC Scenarios'!L10","v":0},{"$f":"'TNC Scenarios'!M10","v":0},{"$f":"'TNC Scenarios'!N10","v":0},{"$f":"'TNC Scenarios'!O10","v":41},{"$f":"'TNC Scenarios'!P10","v":66},{"$f":"'TNC Scenarios'!Q10","v":0},{"$f":"'TNC Scenarios'!R10","v":0},{"$f":"'TNC Scenarios'!S10","v":0},{"$f":"'TNC Scenarios'!T10","v":107},{"$f":"'TNC Scenarios'!U10","v":107},{"$f":"'TNC Scenarios'!W10","v":3540},{"$f":"'TNC Scenarios'!AB10","v":154.79999999999973},{"$f":"'TNC Scenarios'!AI10","v":2845.7},{"$f":"'TNC Scenarios'!AU10","v":2690.9},{"$f":"'TNC Scenarios'!AV10","v":2624.9},{"$f":"'TNC Scenarios'!AW10","v":2583.9},{"$f":"'TNC Scenarios'!AX10","v":2583.9},{"$f":"'TNC Scenarios'!AY10","v":2583.9},{"$f":"'TNC Scenarios'!AZ10","v":2583.9},{"$f":"'TNC Scenarios'!BB10","v":2749.2307699999997},{"$f":"'TNC Scenarios'!BC10","v":141.64199999999977},{"$f":"'TNC Scenarios'!BD10","v":63.762599999999999},{"$f":"'TNC Scenarios'!BE10","v":39.610099999999996},{"$f":"'TNC Scenarios'!BF10","v":0},{"$f":"'TNC Scenarios'!BG10","v":0},{"$f":"'TNC Scenarios'!BH10","v":0},{"$f":"'TNC Scenarios'!BI10","v":0},{"$f":"'TNC Scenarios'!BK10","v":2749.2307699999997},{"$f":"'TNC Scenarios'!BL10","v":2607.5887699999998},{"$f":"'TNC Scenarios'!BM10","v":2543.8261699999998},{"$f":"'TNC Scenarios'!BN10","v":2504.2160699999999},{"$f":"'TNC Scenarios'!BO10","v":2504.2160699999999},{"$f":"'TNC Scenarios'!BP10","v":2504.2160699999999},{"$f":"'TNC Scenarios'!BQ10","v":2504.2160699999999},520,105,21,71.3,84,0,0,0,783.3,783.3]
[{"$f":"'TNC Scenarios'!A11","v":2019},{"$f":"'TNC Scenarios'!B11","v":520},{"$f":"'TNC Scenarios'!C11","v":105},{"$f":"'TNC Scenarios'!D11","v":21},{"$f":"'TNC Scenarios'!E11","v":30.3},{"$f":"'TNC Scenarios'!F11","v":18},{"$f":"'TNC Scenarios'!G11","v":0},{"$f":"'TNC Scenarios'!H11","v":0},{"$f":"'TNC Scenarios'!I11","v":0},{"$f":"'TNC Scenarios'!J11","v":676.3},{"$f":"'TNC Scenarios'!L11","v":0},{"$f":"'TNC Scenarios'!M11","v":0},{"$f":"'TNC Scenarios'!N11","v":0},{"$f":"'TNC Scenarios'!O11","v":66},{"$f":"'TNC Scenarios'!P11","v":66},{"$f":"'TNC Scenarios'!Q11","v":240},{"$f":"'TNC Scenarios'!R11","v":0},{"$f":"'TNC Scenarios'!S11","v":0},{"$f":"'TNC Scenarios'!T11","v":372},{"$f":"'TNC Scenarios'!U11","v":372},{"$f":"'TNC Scenarios'!W11","v":3660},{"$f":"'TNC Scenarios'!AB11","v":195.39999999999964},{"$f":"'TNC Scenarios'!AI11","v":2965.7},{"$f":"'TNC Scenarios'!AU11","v":2770.3},{"$f":"'TNC Scenarios'!AV11","v":2704.3},{"$f":"'TNC Scenarios'!AW11","v":2638.3},{"$f":"'TNC Scenarios'!AX11","v":2398.3000000000002},{"$f":"'TNC Scenarios'!AY11","v":2398.3000000000002},{"$f":"'TNC Scenarios'!AZ11","v":2398.3000000000002},{"$f":"'TNC Scenarios'!BB11","v":2865.1627699999999},{"$f":"'TNC Scenarios'!BC11","v":178.79099999999968},{"$f":"'TNC Scenarios'!BD11","v":63.762599999999999},{"$f":"'TNC Scenarios'!BE11","v":63.762599999999999},{"$f":"'TNC Scenarios'!BF11","v":219.60000000000002},{"$f":"'TNC Scenarios'!BG11","v":0},{"$f":"'TNC Scenarios'!BH11","v":0},{"$f":"'TNC Scenarios'!BI11","v":0},{"$f":"'TNC Scenarios'!BK11","v":2865.1627699999999},{"$f":"'TNC Scenarios'!BL11","v":2686.3717700000002},{"$f":"'TNC Scenarios'!BM11","v":2622.6091700000002},{"$f":"'TNC Scenarios'!BN11","v":2558.8465700000002},{"$f":"'TNC Scenarios'!BO11","v":2339.2465700000002},{"$f":"'TNC Scenarios'!BP11","v":2339.2465700000002},{"$f":"'TNC Scenarios'!BQ11","v":2339.2465700000002},520,105,21,96.3,84,240,0,0,1048.3,1048.3]
[{"$f":"'TNC Scenarios'!A12","v":2020},{"$f":"'TNC Scenarios'!B12","v":520},{"$f":"'TNC Scenarios'!C12","v":105},{"$f":"'TNC Scenarios'!D12","v":21},{"$f":"'TNC Scenarios'!E12","v":30.3},{"$f":"'TNC Scenarios'!F12","v":18},{"$f":"'TNC Scenarios'!G12","v":0},{"$f":"'TNC Scenarios'!H12","v":0},{"$f":"'TNC Scenarios'!I12","v":0},{"$f":"'TNC Scenarios'!J12","v":676.3},{"$f":"'TNC Scenarios'!L12","v":0},{"$f":"'TNC Scenarios'!M12","v":0},{"$f":"'TNC Scenarios'!N12","v":0},{"$f":"'TNC Scenarios'!O12","v":123},{"$f":"'TNC Scenarios'!P12","v":66},{"$f":"'TNC Scenarios'!Q12","v":240},{"$f":"'TNC Scenarios'!R12","v":0},{"$f":"'TNC Scenarios'!S12","v":0},{"$f":"'TNC Scenarios'!T12","v":429},{"$f":"'TNC Scenarios'!U12","v":429},{"$f":"'TNC Scenarios'!W12","v":3781},{"$f":"'TNC Scenarios'!AB12","v":236},{"$f":"'TNC Scenarios'!AI12","v":3086.7},{"$f":"'TNC Scenarios'!AU12","v":2850.7},{"$f":"'TNC Scenarios'!AV12","v":2784.7},{"$f":"'TNC Scenarios'!AW12","v":2661.7},{"$f":"'TNC Scenarios'!AX12","v":2421.6999999999998},{"$f":"'TNC Scenarios'!AY12","v":2421.6999999999998},{"$f":"'TNC Scenarios'!AZ12","v":2421.6999999999998},{"$f":"'TNC Scenarios'!BB12","v":2982.0608699999998},{"$f":"'TNC Scenarios'!BC12","v":215.94},{"$f":"'TNC Scenarios'!BD12","v":63.762599999999999},{"$f":"'TNC Scenarios'!BE12","v":118.83029999999999},{"$f":"'TNC Scenarios'!BF12","v":219.60000000000002},{"$f":"'TNC Scenarios'!BG12","v":0},{"$f":"'TNC Scenarios'!BH12","v":0},{"$f":"'TNC Scenarios'!BI12","v":402.19290000000001},{"$f":"'TNC Scenarios'!BK12","v":2982.0608699999998},{"$f":"'TNC Scenarios'!BL12","v":2766.1208699999997},{"$f":"'TNC Scenarios'!BM12","v":2702.3582699999997},{"$f":"'TNC Scenarios'!BN12","v":2583.5279699999996},{"$f":"'TNC Scenarios'!BO12","v":2363.9279699999997},{"$f":"'TNC Scenarios'!BP12","v":2363.9279699999997},{"$f":"'TNC Scenarios'!BQ12","v":2363.9279699999997},520,105,21,153.30000000000001,84,240,0,0,1105.3,1105.3]
[{"$f":"'TNC Scenarios'!A13","v":2021},{"$f":"'TNC Scenarios'!B13","v":520},{"$f":"'TNC Scenarios'!C13","v":105},{"$f":"'TNC Scenarios'!D13","v":21},{"$f":"'TNC Scenarios'!E13","v":30.3},{"$f":"'TNC Scenarios'!F13","v":18},{"$f":"'TNC Scenarios'!G13","v":0},{"$f":"'TNC Scenarios'!H13","v":0},{"$f":"'TNC Scenarios'!I13","v":0},{"$f":"'TNC Scenarios'!J13","v":676.3},{"$f":"'TNC Scenarios'!L13","v":120},{"$f":"'TNC Scenarios'!M13","v":0},{"$f":"'TNC Scenarios'!N13","v":0},{"$f":"'TNC Scenarios'!O13","v":123},{"$f":"'TNC Scenarios'!P13","v":66},{"$f":"'TNC Scenarios'!Q13","v":240},{"$f":"'TNC Scenarios'!R13","v":0},{"$f":"'TNC Scenarios'!S13","v":0},{"$f":"'TNC Scenarios'!T13","v":549},{"$f":"'TNC Scenarios'!U13","v":549},{"$f":"'TNC Scenarios'!W13","v":3874},{"$f":"'TNC Scenarios'!AB13","v":289.20000000000027},{"$f":"'TNC Scenarios'!AI13","v":3179.7},{"$f":"'TNC Scenarios'!AU13","v":2890.4999999999995},{"$f":"'TNC Scenarios'!AV13","v":2824.4999999999995},{"$f":"'TNC Scenarios'!AW13","v":2701.4999999999995},{"$f":"'TNC Scenarios'!AX13","v":2461.4999999999995},{"$f":"'TNC Scenarios'!AY13","v":2341.4999999999995},{"$f":"'TNC Scenarios'!AZ13","v":2341.4999999999995},{"$f":"'TNC Scenarios'!BB13","v":3071.9081699999997},{"$f":"'TNC Scenarios'!BC13","v":264.61800000000028},{"$f":"'TNC Scenarios'!BD13","v":63.762599999999999},{"$f":"'TNC Scenarios'!BE13","v":118.83029999999999},{"$f":"'TNC Scenarios'!BF13","v":219.60000000000002},{"$f":"'TNC Scenarios'!BG13","v":103.67999999999999},{"$f":"'TNC Scenarios'!BH13","v":0},{"$f":"'TNC Scenarios'!BI13","v":505.87290000000002},{"$f":"'TNC Scenarios'!BK13","v":3071.9081699999997},{"$f":"'TNC Scenarios'!BL13","v":2807.2901699999993},{"$f":"'TNC Scenarios'!BM13","v":2743.5275699999993},{"$f":"'TNC Scenarios'!BN13","v":2624.6972699999992},{"$f":"'TNC Scenarios'!BO13","v":2405.0972699999993},{"$f":"'TNC Scenarios'!BP13","v":2301.4172699999995},{"$f":"'TNC Scenarios'!BQ13","v":2301.4172699999995},640,105,21,153.30000000000001,84,240,0,0,1225.3,1225.3]
[{"$f":"'TNC Scenarios'!A14","v":2022},{"$f":"'TNC Scenarios'!B14","v":520},{"$f":"'TNC Scenarios'!C14","v":105},{"$f":"'TNC Scenarios'!D14","v":21},{"$f":"'TNC Scenarios'!E14","v":30.3},{"$f":"'TNC Scenarios'!F14","v":18},{"$f":"'TNC Scenarios'!G14","v":0},{"$f":"'TNC Scenarios'!H14","v":0},{"$f":"'TNC Scenarios'!I14","v":0},{"$f":"'TNC Scenarios'!J14","v":676.3},{"$f":"'TNC Scenarios'!L14","v":120},{"$f":"'TNC Scenarios'!M14","v":0},{"$f":"'TNC Scenarios'!N14","v":0},{"$f":"'TNC Scenarios'!O14","v":123},{"$f":"'TNC Scenarios'!P14","v":66},{"$f":"'TNC Scenarios'!Q14","v":240},{"$f":"'TNC Scenarios'!R14","v":0},{"$f":"'TNC Scenarios'!S14","v":0},{"$f":"'TNC Scenarios'!T14","v":549},{"$f":"'TNC Scenarios'!U14","v":549},{"$f":"'TNC Scenarios'!W14","v":3967},{"$f":"'TNC Scenarios'!AB14","v":342.40000000000055},{"$f":"'TNC Scenarios'!AI14","v":3272.7},{"$f":"'TNC Scenarios'!AU14","v":2930.2999999999993},{"$f":"'TNC Scenarios'!AV14","v":2864.2999999999993},{"$f":"'TNC Scenarios'!AW14","v":2741.2999999999993},{"$f":"'TNC Scenarios'!AX14","v":2501.2999999999993},{"$f":"'TNC Scenarios'!AY14","v":2381.2999999999993},{"$f":"'TNC Scenarios'!AZ14","v":2381.2999999999993},{"$f":"'TNC Scenarios'!BB14","v":3161.7554699999996},{"$f":"'TNC Scenarios'!BC14","v":313.2960000000005},{"$f":"'TNC Scenarios'!BD14","v":63.762599999999999},{"$f":"'TNC Scenarios'!BE14","v":118.83029999999999},{"$f":"'TNC Scenarios'!BF14","v":219.60000000000002},{"$f":"'TNC Scenarios'!BG14","v":103.67999999999999},{"$f":"'TNC Scenarios'!BH14","v":0},{"$f":"'TNC Scenarios'!BI14","v":505.87290000000002},{"$f":"'TNC Scenarios'!BK14","v":3161.7554699999996},{"$f":"'TNC Scenarios'!BL14","v":2848.4594699999989},{"$f":"'TNC Scenarios'!BM14","v":2784.6968699999989},{"$f":"'TNC Scenarios'!BN14","v":2665.8665699999988},{"$f":"'TNC Scenarios'!BO14","v":2446.2665699999989},{"$f":"'TNC Scenarios'!BP14","v":2342.586569999999},{"$f":"'TNC Scenarios'!BQ14","v":2342.586569999999},640,105,21,153.30000000000001,84,240,0,0,1225.3,1225.3]
[{"$f":"'TNC Scenarios'!A15","v":2023},{"$f":"'TNC Scenarios'!B15","v":520},{"$f":"'TNC Scenarios'!C15","v":105},{"$f":"'TNC Scenarios'!D15","v":21},{"$f":"'TNC Scenarios'!E15","v":30.3},{"$f":"'TNC Scenarios'!F15","v":18},{"$f":"'TNC Scenarios'!G15","v":0},{"$f":"'TNC Scenarios'!H15","v":0},{"$f":"'TNC Scenarios'!I15","v":0},{"$f":"'TNC Scenarios'!J15","v":676.3},{"$f":"'TNC Scenarios'!L15","v":120},{"$f":"'TNC Scenarios'!M15","v":0},{"$f":"'TNC Scenarios'!N15","v":0},{"$f":"'TNC Scenarios'!O15","v":123},{"$f":"'TNC Scenarios'!P15","v":66},{"$f":"'TNC Scenarios'!Q15","v":240},{"$f":"'TNC Scenarios'!R15","v":0},{"$f":"'TNC Scenarios'!S15","v":0},{"$f":"'TNC Scenarios'!T15","v":549},{"$f":"'TNC Scenarios'!U15","v":549},{"$f":"'TNC Scenarios'!W15","v":4062},{"$f":"'TNC Scenarios'!AB15","v":395.60000000000082},{"$f":"'TNC Scenarios'!AI15","v":3367.7},{"$f":"'TNC Scenarios'!AU15","v":2972.099999999999},{"$f":"'TNC Scenarios'!AV15","v":2906.099999999999},{"$f":"'TNC Scenarios'!AW15","v":2783.099999999999},{"$f":"'TNC Scenarios'!AX15","v":2543.099999999999},{"$f":"'TNC Scenarios'!AY15","v":2423.099999999999},{"$f":"'TNC Scenarios'!AZ15","v":2423.099999999999},{"$f":"'TNC Scenarios'!BB15","v":3253.5349699999997},{"$f":"'TNC Scenarios'!BC15","v":361.97400000000079},{"$f":"'TNC Scenarios'!BD15","v":63.762599999999999},{"$f":"'TNC Scenarios'!BE15","v":118.83029999999999},{"$f":"'TNC Scenarios'!BF15","v":219.60000000000002},{"$f":"'TNC Scenarios'!BG15","v":103.67999999999999},{"$f":"'TNC Scenarios'!BH15","v":0},{"$f":"'TNC Scenarios'!BI15","v":505.87290000000002},{"$f":"'TNC Scenarios'!BK15","v":3253.5349699999997},{"$f":"'TNC Scenarios'!BL15","v":2891.5609699999991},{"$f":"'TNC Scenarios'!BM15","v":2827.7983699999991},{"$f":"'TNC Scenarios'!BN15","v":2708.968069999999},{"$f":"'TNC Scenarios'!BO15","v":2489.3680699999991},{"$f":"'TNC Scenarios'!BP15","v":2385.6880699999992},{"$f":"'TNC Scenarios'!BQ15","v":2385.6880699999992},640,105,21,153.30000000000001,84,240,0,0,1225.3,1225.3]
[{"$f":"'TNC Scenarios'!A16","v":2024},{"$f":"'TNC Scenarios'!B16","v":520},{"$f":"'TNC Scenarios'!C16","v":105},{"$f":"'TNC Scenarios'!D16","v":21},{"$f":"'TNC Scenarios'!E16","v":30.3},{"$f":"'TNC Scenarios'!F16","v":18},{"$f":"'TNC Scenarios'!G16","v":0},{"$f":"'TNC Scenarios'!H16","v":0},{"$f":"'TNC Scenarios'!I16","v":0},{"$f":"'TNC Scenarios'!J16","v":676.3},{"$f":"'TNC Scenarios'!L16","v":120},{"$f":"'TNC Scenarios'!M16","v":0},{"$f":"'TNC Scenarios'!N16","v":0},{"$f":"'TNC Scenarios'!O16","v":123},{"$f":"'TNC Scenarios'!P16","v":66},{"$f":"'TNC Scenarios'!Q16","v":240},{"$f":"'TNC Scenarios'!R16","v":0},{"$f":"'TNC Scenarios'!S16","v":0},{"$f":"'TNC Scenarios'!T16","v":549},{"$f":"'TNC Scenarios'!U16","v":549},{"$f":"'TNC Scenarios'!W16","v":4161},{"$f":"'TNC Scenarios'!AB16","v":448.80000000000109},{"$f":"'TNC Scenarios'!AI16","v":3466.7},{"$f":"'TNC Scenarios'!AU16","v":3017.8999999999987},{"$f":"'TNC Scenarios'!AV16","v":2951.8999999999987},{"$f":"'TNC Scenarios'!AW16","v":2828.8999999999987},{"$f":"'TNC Scenarios'!AX16","v":2588.8999999999987},{"$f":"'TNC Scenarios'!AY16","v":2468.8999999999987},{"$f":"'TNC Scenarios'!AZ16","v":2468.8999999999987},{"$f":"'TNC Scenarios'!BB16","v":3349.1788699999997},{"$f":"'TNC Scenarios'!BC16","v":410.65200000000101},{"$f":"'TNC Scenarios'!BD16","v":63.762599999999999},{"$f":"'TNC Scenarios'!BE16","v":118.83029999999999},{"$f":"'TNC Scenarios'!BF16","v":219.60000000000002},{"$f":"'TNC Scenarios'!BG16","v":103.67999999999999},{"$f":"'TNC Scenarios'!BH16","v":0},{"$f":"'TNC Scenarios'!BI16","v":505.87290000000002},{"$f":"'TNC Scenarios'!BK16","v":3349.1788699999997},{"$f":"'TNC Scenarios'!BL16","v":2938.5268699999988},{"$f":"'TNC Scenarios'!BM16","v":2874.7642699999988},{"$f":"'TNC Scenarios'!BN16","v":2755.9339699999987},{"$f":"'TNC Scenarios'!BO16","v":2536.3339699999988},{"$f":"'TNC Scenarios'!BP16","v":2432.6539699999989},{"$f":"'TNC Scenarios'!BQ16","v":2432.6539699999989},640,105,21,153.30000000000001,84,240,0,0,1225.3,1225.3]
[{"$f":"'TNC Scenarios'!A17","v":2025},{"$f":"'TNC Scenarios'!B17","v":520},{"$f":"'TNC Scenarios'!C17","v":105},{"$f":"'TNC Scenarios'!D17","v":21},{"$f":"'TNC Scenarios'!E17","v":30.3},{"$f":"'TNC Scenarios'!F17","v":18},{"$f":"'TNC Scenarios'!G17","v":0},{"$f":"'TNC Scenarios'!H17","v":0},{"$f":"'TNC Scenarios'!I17","v":0},{"$f":"'TNC Scenarios'!J17","v":676.3},{"$f":"'TNC Scenarios'!L17","v":120},{"$f":"'TNC Scenarios'!M17","v":0},{"$f":"'TNC Scenarios'!N17","v":0},{"$f":"'TNC Scenarios'!O17","v":123},{"$f":"'TNC Scenarios'!P17","v":66},{"$f":"'TNC Scenarios'!Q17","v":240},{"$f":"'TNC Scenarios'!R17","v":0},{"$f":"'TNC Scenarios'!S17","v":0},{"$f":"'TNC Scenarios'!T17","v":549},{"$f":"'TNC Scenarios'!U17","v":549},{"$f":"'TNC Scenarios'!W17","v":4264},{"$f":"'TNC Scenarios'!AB17","v":502},{"$f":"'TNC Scenarios'!AI17","v":3569.7},{"$f":"'TNC Scenarios'!AU17","v":3067.7},{"$f":"'TNC Scenarios'!AV17","v":3001.7},{"$f":"'TNC Scenarios'!AW17","v":2878.7},{"$f":"'TNC Scenarios'!AX17","v":2638.7},{"$f":"'TNC Scenarios'!AY17","v":2518.6999999999998},{"$f":"'TNC Scenarios'!AZ17","v":2518.6999999999998},{"$f":"'TNC Scenarios'!BB17","v":3448.6871699999997},{"$f":"'TNC Scenarios'!BC17","v":459.33000000000004},{"$f":"'TNC Scenarios'!BD17","v":63.762599999999999},{"$f":"'TNC Scenarios'!BE17","v":118.83029999999999},{"$f":"'TNC Scenarios'!BF17","v":219.60000000000002},{"$f":"'TNC Scenarios'!BG17","v":103.67999999999999},{"$f":"'TNC Scenarios'!BH17","v":0},{"$f":"'TNC Scenarios'!BI17","v":505.87290000000002},{"$f":"'TNC Scenarios'!BK17","v":3448.6871699999997},{"$f":"'TNC Scenarios'!BL17","v":2989.3571699999998},{"$f":"'TNC Scenarios'!BM17","v":2925.5945699999997},{"$f":"'TNC Scenarios'!BN17","v":2806.7642699999997},{"$f":"'TNC Scenarios'!BO17","v":2587.1642699999998},{"$f":"'TNC Scenarios'!BP17","v":2483.4842699999999},{"$f":"'TNC Scenarios'!BQ17","v":2483.4842699999999},640,105,21,153.30000000000001,84,240,0,0,1225.3,1225.3]
[{"$f":"'TNC Scenarios'!A18","v":2026},{"$f":"'TNC Scenarios'!B18","v":520},{"$f":"'TNC Scenarios'!C18","v":105},{"$f":"'TNC Scenarios'!D18","v":21},{"$f":"'TNC Scenarios'!E18","v":30.3},{"$f":"'TNC Scenarios'!F18","v":18},{"$f":"'TNC Scenarios'!G18","v":0},{"$f":"'TNC Scenarios'!H18","v":0},{"$f":"'TNC Scenarios'!I18","v":0},{"$f":"'TNC Scenarios'!J18","v":676.3},{"$f":"'TNC Scenarios'!L18","v":120},{"$f":"'TNC Scenarios'!M18","v":0},{"$f":"'TNC Scenarios'!N18","v":0},{"$f":"'TNC Scenarios'!O18","v":123},{"$f":"'TNC Scenarios'!P18","v":66},{"$f":"'TNC Scenarios'!Q18","v":240},{"$f":"'TNC Scenarios'!R18","v":0},{"$f":"'TNC Scenarios'!S18","v":0},{"$f":"'TNC Scenarios'!T18","v":549},{"$f":"'TNC Scenarios'!U18","v":549},{"$f":"'TNC Scenarios'!W18","v":4366},{"$f":"'TNC Scenarios'!AB18","v":571.59999999999945},{"$f":"'TNC Scenarios'!AI18","v":3671.7},{"$f":"'TNC Scenarios'!AU18","v":3100.1000000000004},{"$f":"'TNC Scenarios'!AV18","v":3034.1000000000004},{"$f":"'TNC Scenarios'!AW18","v":2911.1000000000004},{"$f":"'TNC Scenarios'!AX18","v":2671.1000000000004},{"$f":"'TNC Scenarios'!AY18","v":2551.1000000000004},{"$f":"'TNC Scenarios'!AZ18","v":2551.1000000000004},{"$f":"'TNC Scenarios'!BB18","v":3547.2293699999996},{"$f":"'TNC Scenarios'!BC18","v":493.86239999999952},{"$f":"'TNC Scenarios'!BD18","v":63.762599999999999},{"$f":"'TNC Scenarios'!BE18","v":118.83029999999999},{"$f":"'TNC Scenarios'!BF18","v":219.60000000000002},{"$f":"'TNC Scenarios'!BG18","v":103.67999999999999},{"$f":"'TNC Scenarios'!BH18","v":0},{"$f":"'TNC Scenarios'!BI18","v":505.87290000000002},{"$f":"'TNC Scenarios'!BK18","v":3547.2293699999996},{"$f":"'TNC Scenarios'!BL18","v":3053.36697},{"$f":"'TNC Scenarios'!BM18","v":2989.60437},{"$f":"'TNC Scenarios'!BN18","v":2870.7740699999999},{"$f":"'TNC Scenarios'!BO18","v":2651.17407},{"$f":"'TNC Scenarios'!BP18","v":2547.4940700000002},{"$f":"'TNC Scenarios'!BQ18","v":2547.4940700000002},640,105,21,153.30000000000001,84,240,0,0,1225.3,1225.3]
[{"$f":"'TNC Scenarios'!A19","v":2027},{"$f":"'TNC Scenarios'!B19","v":520},{"$f":"'TNC Scenarios'!C19","v":105},{"$f":"'TNC Scenarios'!D19","v":21},{"$f":"'TNC Scenarios'!E19","v":30.3},{"$f":"'TNC Scenarios'!F19","v":18},{"$f":"'TNC Scenarios'!G19","v":0},{"$f":"'TNC Scenarios'!H19","v":0},{"$f":"'TNC Scenarios'!I19","v":0},{"$f":"'TNC Scenarios'!J19","v":676.3},{"$f":"'TNC Scenarios'!L19","v":120},{"$f":"'TNC Scenarios'!M19","v":0},{"$f":"'TNC Scenarios'!N19","v":0},{"$f":"'TNC Scenarios'!O19","v":123},{"$f":"'TNC Scenarios'!P19","v":66},{"$f":"'TNC Scenarios'!Q19","v":240},{"$f":"'TNC Scenarios'!R19","v":0},{"$f":"'TNC Scenarios'!S19","v":0},{"$f":"'TNC Scenarios'!T19","v":549},{"$f":"'TNC Scenarios'!U19","v":549},{"$f":"'TNC Scenarios'!W19","v":4440},{"$f":"'TNC Scenarios'!AB19","v":641.19999999999891},{"$f":"'TNC Scenarios'!AI19","v":3745.7},{"$f":"'TNC Scenarios'!AU19","v":3104.5000000000009},{"$f":"'TNC Scenarios'!AV19","v":3038.5000000000009},{"$f":"'TNC Scenarios'!AW19","v":2915.5000000000009},{"$f":"'TNC Scenarios'!AX19","v":2675.5000000000009},{"$f":"'TNC Scenarios'!AY19","v":2555.5000000000009},{"$f":"'TNC Scenarios'!AZ19","v":2555.5000000000009},{"$f":"'TNC Scenarios'!BB19","v":3618.7207699999994},{"$f":"'TNC Scenarios'!BC19","v":553.9967999999991},{"$f":"'TNC Scenarios'!BD19","v":63.762599999999999},{"$f":"'TNC Scenarios'!BE19","v":118.83029999999999},{"$f":"'TNC Scenarios'!BF19","v":219.60000000000002},{"$f":"'TNC Scenarios'!BG19","v":103.67999999999999},{"$f":"'TNC Scenarios'!BH19","v":0},{"$f":"'TNC Scenarios'!BI19","v":505.87290000000002},{"$f":"'TNC Scenarios'!BK19","v":3618.7207699999994},{"$f":"'TNC Scenarios'!BL19","v":3064.7239700000005},{"$f":"'TNC Scenarios'!BM19","v":3000.9613700000004},{"$f":"'TNC Scenarios'!BN19","v":2882.1310700000004},{"$f":"'TNC Scenarios'!BO19","v":2662.5310700000005},{"$f":"'TNC Scenarios'!BP19","v":2558.8510700000006},{"$f":"'TNC Scenarios'!BQ19","v":2558.8510700000006},640,105,21,153.30000000000001,84,240,0,0,1225.3,1225.3]
[{"$f":"'TNC Scenarios'!A20","v":2028},{"$f":"'TNC Scenarios'!B20","v":520},{"$f":"'TNC Scenarios'!C20","v":105},{"$f":"'TNC Scenarios'!D20","v":21},{"$f":"'TNC Scenarios'!E20","v":30.3},{"$f":"'TNC Scenarios'!F20","v":18},{"$f":"'TNC Scenarios'!G20","v":0},{"$f":"'TNC Scenarios'!H20","v":0},{"$f":"'TNC Scenarios'!I20","v":0},{"$f":"'TNC Scenarios'!J20","v":676.3},{"$f":"'TNC Scenarios'!L20","v":120},{"$f":"'TNC Scenarios'!M20","v":0},{"$f":"'TNC Scenarios'!N20","v":0},{"$f":"'TNC Scenarios'!O20","v":123},{"$f":"'TNC Scenarios'!P20","v":66},{"$f":"'TNC Scenarios'!Q20","v":240},{"$f":"'TNC Scenarios'!R20","v":0},{"$f":"'TNC Scenarios'!S20","v":0},{"$f":"'TNC Scenarios'!T20","v":549},{"$f":"'TNC Scenarios'!U20","v":549},{"$f":"'TNC Scenarios'!W20","v":4509},{"$f":"'TNC Scenarios'!AB20","v":710.79999999999836},{"$f":"'TNC Scenarios'!AI20","v":3814.7},{"$f":"'TNC Scenarios'!AU20","v":3103.9000000000015},{"$f":"'TNC Scenarios'!AV20","v":3037.9000000000015},{"$f":"'TNC Scenarios'!AW20","v":2914.9000000000015},{"$f":"'TNC Scenarios'!AX20","v":2674.9000000000015},{"$f":"'TNC Scenarios'!AY20","v":2554.9000000000015},{"$f":"'TNC Scenarios'!AZ20","v":2554.9000000000015},{"$f":"'TNC Scenarios'!BB20","v":3685.3816699999998},{"$f":"'TNC Scenarios'!BC20","v":614.13119999999856},{"$f":"'TNC Scenarios'!BD20","v":63.762599999999999},{"$f":"'TNC Scenarios'!BE20","v":118.83029999999999},{"$f":"'TNC Scenarios'!BF20","v":219.60000000000002},{"$f":"'TNC Scenarios'!BG20","v":103.67999999999999},{"$f":"'TNC Scenarios'!BH20","v":0},{"$f":"'TNC Scenarios'!BI20","v":505.87290000000002},{"$f":"'TNC Scenarios'!BK20","v":3685.3816699999998},{"$f":"'TNC Scenarios'!BL20","v":3071.2504700000013},{"$f":"'TNC Scenarios'!BM20","v":3007.4878700000013},{"$f":"'TNC Scenarios'!BN20","v":2888.6575700000012},{"$f":"'TNC Scenarios'!BO20","v":2669.0575700000013},{"$f":"'TNC Scenarios'!BP20","v":2565.3775700000015},{"$f":"'TNC Scenarios'!BQ20","v":2565.3775700000015},640,105,21,153.30000000000001,84,240,0,0,1225.3,1225.3]
[{"$f":"'TNC Scenarios'!A21","v":2029},{"$f":"'TNC Scenarios'!B21","v":520},{"$f":"'TNC Scenarios'!C21","v":105},{"$f":"'TNC Scenarios'!D21","v":21},{"$f":"'TNC Scenarios'!E21","v":30.3},{"$f":"'TNC Scenarios'!F21","v":18},{"$f":"'TNC Scenarios'!G21","v":0},{"$f":"'TNC Scenarios'!H21","v":0},{"$f":"'TNC Scenarios'!I21","v":0},{"$f":"'TNC Scenarios'!J21","v":676.3},{"$f":"'TNC Scenarios'!L21","v":120},{"$f":"'TNC Scenarios'!M21","v":0},{"$f":"'TNC Scenarios'!N21","v":0},{"$f":"'TNC Scenarios'!O21","v":123},{"$f":"'TNC Scenarios'!P21","v":66},{"$f":"'TNC Scenarios'!Q21","v":240},{"$f":"'TNC Scenarios'!R21","v":0},{"$f":"'TNC Scenarios'!S21","v":0},{"$f":"'TNC Scenarios'!T21","v":549},{"$f":"'TNC Scenarios'!U21","v":549},{"$f":"'TNC Scenarios'!W21","v":4577},{"$f":"'TNC Scenarios'!AB21","v":780.39999999999782},{"$f":"'TNC Scenarios'!AI21","v":3882.7},{"$f":"'TNC Scenarios'!AU21","v":3102.300000000002},{"$f":"'TNC Scenarios'!AV21","v":3036.300000000002},{"$f":"'TNC Scenarios'!AW21","v":2913.300000000002},{"$f":"'TNC Scenarios'!AX21","v":2673.300000000002},{"$f":"'TNC Scenarios'!AY21","v":2553.300000000002},{"$f":"'TNC Scenarios'!AZ21","v":2553.300000000002},{"$f":"'TNC Scenarios'!BB21","v":3751.0764699999995},{"$f":"'TNC Scenarios'!BC21","v":674.26559999999813},{"$f":"'TNC Scenarios'!BD21","v":63.762599999999999},{"$f":"'TNC Scenarios'!BE21","v":118.83029999999999},{"$f":"'TNC Scenarios'!BF21","v":219.60000000000002},{"$f":"'TNC Scenarios'!BG21","v":103.67999999999999},{"$f":"'TNC Scenarios'!BH21","v":0},{"$f":"'TNC Scenarios'!BI21","v":505.87290000000002},{"$f":"'TNC Scenarios'!BK21","v":3751.0764699999995},{"$f":"'TNC Scenarios'!BL21","v":3076.8108700000012},{"$f":"'TNC Scenarios'!BM21","v":3013.0482700000011},{"$f":"'TNC Scenarios'!BN21","v":2894.2179700000011},{"$f":"'TNC Scenarios'!BO21","v":2674.6179700000012},{"$f":"'TNC Scenarios'!BP21","v":2570.9379700000013},{"$f":"'TNC Scenarios'!BQ21","v":2570.9379700000013},640,105,21,153.30000000000001,84,240,0,0,1225.3,1225.3]
[{"$f":"'TNC Scenarios'!A22","v":2030},{"$f":"'TNC Scenarios'!B22","v":520},{"$f":"'TNC Scenarios'!C22","v":105},{"$f":"'TNC Scenarios'!D22","v":21},{"$f":"'TNC Scenarios'!E22","v":30.3},{"$f":"'TNC Scenarios'!F22","v":18},{"$f":"'TNC Scenarios'!G22","v":0},{"$f":"'TNC Scenarios'!H22","v":0},{"$f":"'TNC Scenarios'!I22","v":0},{"$f":"'TNC Scenarios'!J22","v":676.3},{"$f":"'TNC Scenarios'!L22","v":120},{"$f":"'TNC Scenarios'!M22","v":0},{"$f":"'TNC Scenarios'!N22","v":0},{"$f":"'TNC Scenarios'!O22","v":123},{"$f":"'TNC Scenarios'!P22","v":66},{"$f":"'TNC Scenarios'!Q22","v":240},{"$f":"'TNC Scenarios'!R22","v":0},{"$f":"'TNC Scenarios'!S22","v":0},{"$f":"'TNC Scenarios'!T22","v":549},{"$f":"'TNC Scenarios'!U22","v":629},{"$f":"'TNC Scenarios'!W22","v":4645},{"$f":"'TNC Scenarios'!AB22","v":850},{"$f":"'TNC Scenarios'!AI22","v":3950.7},{"$f":"'TNC Scenarios'!AU22","v":3100.7},{"$f":"'TNC Scenarios'!AV22","v":3034.7},{"$f":"'TNC Scenarios'!AW22","v":2911.7},{"$f":"'TNC Scenarios'!AX22","v":2671.7},{"$f":"'TNC Scenarios'!AY22","v":2551.6999999999998},{"$f":"'TNC Scenarios'!AZ22","v":2471.6999999999998},{"$f":"'TNC Scenarios'!BB22","v":3816.7712699999997},{"$f":"'TNC Scenarios'!BC22","v":734.4},{"$f":"'TNC Scenarios'!BD22","v":63.762599999999999},{"$f":"'TNC Scenarios'!BE22","v":118.83029999999999},{"$f":"'TNC Scenarios'!BF22","v":207.35999999999999},{"$f":"'TNC Scenarios'!BG22","v":103.67999999999999},{"$f":"'TNC Scenarios'!BH22","v":77.287999999999997},{"$f":"'TNC Scenarios'!BI22","v":493.63290000000001},{"$f":"'TNC Scenarios'!BK22","v":3816.7712699999997},{"$f":"'TNC Scenarios'!BL22","v":3082.3712699999996},{"$f":"'TNC Scenarios'!BM22","v":3018.6086699999996},{"$f":"'TNC Scenarios'!BN22","v":2899.7783699999995},{"$f":"'TNC Scenarios'!BO22","v":2692.4183699999994},{"$f":"'TNC Scenarios'!BP22","v":2588.7383699999996},{"$f":"'TNC Scenarios'!BQ22","v":2511.4503699999996},640,105,21,153.30000000000001,84,240,0,0,1225.3,1305.3]
[{"$f":"'TNC Scenarios'!A23","v":2031},{"$f":"'TNC Scenarios'!B23","v":520},{"$f":"'TNC Scenarios'!C23","v":105},{"$f":"'TNC Scenarios'!D23","v":21},{"$f":"'TNC Scenarios'!E23","v":30.3},{"$f":"'TNC Scenarios'!F23","v":18},{"$f":"'TNC Scenarios'!G23","v":0},{"$f":"'TNC Scenarios'!H23","v":0},{"$f":"'TNC Scenarios'!I23","v":0},{"$f":"'TNC Scenarios'!J23","v":676.3},{"$f":"'TNC Scenarios'!L23","v":120},{"$f":"'TNC Scenarios'!M23","v":0},{"$f":"'TNC Scenarios'!N23","v":0},{"$f":"'TNC Scenarios'!O23","v":123},{"$f":"'TNC Scenarios'!P23","v":66},{"$f":"'TNC Scenarios'!Q23","v":240},{"$f":"'TNC Scenarios'!R23","v":0},{"$f":"'TNC Scenarios'!S23","v":0},{"$f":"'TNC Scenarios'!T23","v":549},{"$f":"'TNC Scenarios'!U23","v":629},{"$f":"'TNC Scenarios'!W23","v":4713},{"$f":"'TNC Scenarios'!AB23","v":935},{"$f":"'TNC Scenarios'!AI23","v":4018.7},{"$f":"'TNC Scenarios'!AU23","v":3083.7},{"$f":"'TNC Scenarios'!AV23","v":3017.7},{"$f":"'TNC Scenarios'!AW23","v":2894.7},{"$f":"'TNC Scenarios'!AX23","v":2654.7},{"$f":"'TNC Scenarios'!AY23","v":2534.6999999999998},{"$f":"'TNC Scenarios'!AZ23","v":2454.6999999999998},{"$f":"'TNC Scenarios'!BB23","v":3882.4660699999995},{"$f":"'TNC Scenarios'!BC23","v":807.84},{"$f":"'TNC Scenarios'!BD23","v":63.762599999999999},{"$f":"'TNC Scenarios'!BE23","v":118.83029999999999},{"$f":"'TNC Scenarios'!BF23","v":207.35999999999999},{"$f":"'TNC Scenarios'!BG23","v":103.67999999999999},{"$f":"'TNC Scenarios'!BH23","v":77.287999999999997},{"$f":"'TNC Scenarios'!BI23","v":493.63290000000001},{"$f":"'TNC Scenarios'!BK23","v":3882.4660699999995},{"$f":"'TNC Scenarios'!BL23","v":3074.6260699999993},{"$f":"'TNC Scenarios'!BM23","v":3010.8634699999993},{"$f":"'TNC Scenarios'!BN23","v":2892.0331699999992},{"$f":"'TNC Scenarios'!BO23","v":2684.6731699999991},{"$f":"'TNC Scenarios'!BP23","v":2580.9931699999993},{"$f":"'TNC Scenarios'!BQ23","v":2503.7051699999993},640,105,21,153.30000000000001,84,240,0,0,1225.3,1305.3]
[{"$f":"'TNC Scenarios'!A24","v":2032},{"$f":"'TNC Scenarios'!B24","v":520},{"$f":"'TNC Scenarios'!C24","v":105},{"$f":"'TNC Scenarios'!D24","v":21},{"$f":"'TNC Scenarios'!E24","v":30.3},{"$f":"'TNC Scenarios'!F24","v":18},{"$f":"'TNC Scenarios'!G24","v":0},{"$f":"'TNC Scenarios'!H24","v":0},{"$f":"'TNC Scenarios'!I24","v":0},{"$f":"'TNC Scenarios'!J24","v":676.3},{"$f":"'TNC Scenarios'!L24","v":120},{"$f":"'TNC Scenarios'!M24","v":0},{"$f":"'TNC Scenarios'!N24","v":0},{"$f":"'TNC Scenarios'!O24","v":123},{"$f":"'TNC Scenarios'!P24","v":66},{"$f":"'TNC Scenarios'!Q24","v":240},{"$f":"'TNC Scenarios'!R24","v":0},{"$f":"'TNC Scenarios'!S24","v":0},{"$f":"'TNC Scenarios'!T24","v":549},{"$f":"'TNC Scenarios'!U24","v":629},{"$f":"'TNC Scenarios'!W24","v":4783},{"$f":"'TNC Scenarios'!AB24","v":1020},{"$f":"'TNC Scenarios'!AI24","v":4088.7},{"$f":"'TNC Scenarios'!AU24","v":3068.7},{"$f":"'TNC Scenarios'!AV24","v":3002.7},{"$f":"'TNC Scenarios'!AW24","v":2879.7},{"$f":"'TNC Scenarios'!AX24","v":2639.7},{"$f":"'TNC Scenarios'!AY24","v":2519.6999999999998},{"$f":"'TNC Scenarios'!AZ24","v":2439.6999999999998},{"$f":"'TNC Scenarios'!BB24","v":3950.0930699999994},{"$f":"'TNC Scenarios'!BC24","v":881.28},{"$f":"'TNC Scenarios'!BD24","v":63.762599999999999},{"$f":"'TNC Scenarios'!BE24","v":118.83029999999999},{"$f":"'TNC Scenarios'!BF24","v":207.35999999999999},{"$f":"'TNC Scenarios'!BG24","v":103.67999999999999},{"$f":"'TNC Scenarios'!BH24","v":77.287999999999997},{"$f":"'TNC Scenarios'!BI24","v":493.63290000000001},{"$f":"'TNC Scenarios'!BK24","v":3950.0930699999994},{"$f":"'TNC Scenarios'!BL24","v":3068.8130699999992},{"$f":"'TNC Scenarios'!BM24","v":3005.0504699999992},{"$f":"'TNC Scenarios'!BN24","v":2886.2201699999991},{"$f":"'TNC Scenarios'!BO24","v":2678.860169999999},{"$f":"'TNC Scenarios'!BP24","v":2575.1801699999992},{"$f":"'TNC Scenarios'!BQ24","v":2497.8921699999992},640,105,21,153.30000000000001,84,240,0,0,1225.3,1305.3]
[{"$f":"'TNC Scenarios'!A25","v":2033},{"$f":"'TNC Scenarios'!B25","v":520},{"$f":"'TNC Scenarios'!C25","v":105},{"$f":"'TNC Scenarios'!D25","v":21},{"$f":"'TNC Scenarios'!E25","v":30.3},{"$f":"'TNC Scenarios'!F25","v":18},{"$f":"'TNC Scenarios'!G25","v":0},{"$f":"'TNC Scenarios'!H25","v":0},{"$f":"'TNC Scenarios'!I25","v":0},{"$f":"'TNC Scenarios'!J25","v":676.3},{"$f":"'TNC Scenarios'!L25","v":120},{"$f":"'TNC Scenarios'!M25","v":0},{"$f":"'TNC Scenarios'!N25","v":0},{"$f":"'TNC Scenarios'!O25","v":123},{"$f":"'TNC Scenarios'!P25","v":66},{"$f":"'TNC Scenarios'!Q25","v":240},{"$f":"'TNC Scenarios'!R25","v":0},{"$f":"'TNC Scenarios'!S25","v":0},{"$f":"'TNC Scenarios'!T25","v":549},{"$f":"'TNC Scenarios'!U25","v":629},{"$f":"'TNC Scenarios'!W25","v":4853},{"$f":"'TNC Scenarios'!AB25","v":1105},{"$f":"'TNC Scenarios'!AI25","v":4158.7},{"$f":"'TNC Scenarios'!AU25","v":3053.7},{"$f":"'TNC Scenarios'!AV25","v":2987.7},{"$f":"'TNC Scenarios'!AW25","v":2864.7},{"$f":"'TNC Scenarios'!AX25","v":2624.7},{"$f":"'TNC Scenarios'!AY25","v":2504.6999999999998},{"$f":"'TNC Scenarios'!AZ25","v":2424.6999999999998},{"$f":"'TNC Scenarios'!BB25","v":4017.7200699999999},{"$f":"'TNC Scenarios'!BC25","v":954.72},{"$f":"'TNC Scenarios'!BD25","v":63.762599999999999},{"$f":"'TNC Scenarios'!BE25","v":118.83029999999999},{"$f":"'TNC Scenarios'!BF25","v":207.35999999999999},{"$f":"'TNC Scenarios'!BG25","v":103.67999999999999},{"$f":"'TNC Scenarios'!BH25","v":77.287999999999997},{"$f":"'TNC Scenarios'!BI25","v":493.63290000000001},{"$f":"'TNC Scenarios'!BK25","v":4017.7200699999999},{"$f":"'TNC Scenarios'!BL25","v":3063.0000700000001},{"$f":"'TNC Scenarios'!BM25","v":2999.23747},{"$f":"'TNC Scenarios'!BN25","v":2880.40717},{"$f":"'TNC Scenarios'!BO25","v":2673.0471699999998},{"$f":"'TNC Scenarios'!BP25","v":2569.36717},{"$f":"'TNC Scenarios'!BQ25","v":2492.07917},640,105,21,153.30000000000001,84,240,0,0,1225.3,1305.3]
[{"$f":"'TNC Scenarios'!A26","v":2034},{"$f":"'TNC Scenarios'!B26","v":520},{"$f":"'TNC Scenarios'!C26","v":105},{"$f":"'TNC Scenarios'!D26","v":21},{"$f":"'TNC Scenarios'!E26","v":30.3},{"$f":"'TNC Scenarios'!F26","v":18},{"$f":"'TNC Scenarios'!G26","v":0},{"$f":"'TNC Scenarios'!H26","v":0},{"$f":"'TNC Scenarios'!I26","v":0},{"$f":"'TNC Scenarios'!J26","v":676.3},{"$f":"'TNC Scenarios'!L26","v":120},{"$f":"'TNC Scenarios'!M26","v":0},{"$f":"'TNC Scenarios'!N26","v":0},{"$f":"'TNC Scenarios'!O26","v":123},{"$f":"'TNC Scenarios'!P26","v":66},{"$f":"'TNC Scenarios'!Q26","v":240},{"$f":"'TNC Scenarios'!R26","v":0},{"$f":"'TNC Scenarios'!S26","v":0},{"$f":"'TNC Scenarios'!T26","v":549},{"$f":"'TNC Scenarios'!U26","v":629},{"$f":"'TNC Scenarios'!W26","v":4925},{"$f":"'TNC Scenarios'!AB26","v":1190},{"$f":"'TNC Scenarios'!AI26","v":4230.7},{"$f":"'TNC Scenarios'!AU26","v":3040.7},{"$f":"'TNC Scenarios'!AV26","v":2974.7},{"$f":"'TNC Scenarios'!AW26","v":2851.7},{"$f":"'TNC Scenarios'!AX26","v":2611.6999999999998},{"$f":"'TNC Scenarios'!AY26","v":2491.6999999999998},{"$f":"'TNC Scenarios'!AZ26","v":2411.6999999999998},{"$f":"'TNC Scenarios'!BB26","v":4087.2792699999995},{"$f":"'TNC Scenarios'!BC26","v":1028.1600000000001},{"$f":"'TNC Scenarios'!BD26","v":63.762599999999999},{"$f":"'TNC Scenarios'!BE26","v":118.83029999999999},{"$f":"'TNC Scenarios'!BF26","v":207.35999999999999},{"$f":"'TNC Scenarios'!BG26","v":103.67999999999999},{"$f":"'TNC Scenarios'!BH26","v":77.287999999999997},{"$f":"'TNC Scenarios'!BI26","v":493.63290000000001},{"$f":"'TNC Scenarios'!BK26","v":4087.2792699999995},{"$f":"'TNC Scenarios'!BL26","v":3059.1192699999992},{"$f":"'TNC Scenarios'!BM26","v":2995.3566699999992},{"$f":"'TNC Scenarios'!BN26","v":2876.5263699999991},{"$f":"'TNC Scenarios'!BO26","v":2669.166369999999},{"$f":"'TNC Scenarios'!BP26","v":2565.4863699999992},{"$f":"'TNC Scenarios'!BQ26","v":2488.1983699999992},640,105,21,153.30000000000001,84,240,0,0,1225.3,1305.3]
[{"$f":"'TNC Scenarios'!A27","v":2035},{"$f":"'TNC Scenarios'!B27","v":520},{"$f":"'TNC Scenarios'!C27","v":105},{"$f":"'TNC Scenarios'!D27","v":21},{"$f":"'TNC Scenarios'!E27","v":30.3},{"$f":"'TNC Scenarios'!F27","v":18},{"$f":"'TNC Scenarios'!G27","v":0},{"$f":"'TNC Scenarios'!H27","v":0},{"$f":"'TNC Scenarios'!I27","v":0},{"$f":"'TNC Scenarios'!J27","v":676.3},{"$f":"'TNC Scenarios'!L27","v":120},{"$f":"'TNC Scenarios'!M27","v":0},{"$f":"'TNC Scenarios'!N27","v":0},{"$f":"'TNC Scenarios'!O27","v":123},{"$f":"'TNC Scenarios'!P27","v":66},{"$f":"'TNC Scenarios'!Q27","v":240},{"$f":"'TNC Scenarios'!R27","v":0},{"$f":"'TNC Scenarios'!S27","v":0},{"$f":"'TNC Scenarios'!T27","v":549},{"$f":"'TNC Scenarios'!U27","v":629},{"$f":"'TNC Scenarios'!W27","v":4953.0199999999995},{"$f":"'TNC Scenarios'!AB27","v":1275},{"$f":"'TNC Scenarios'!AI27","v":4258.7199999999993},{"$f":"'TNC Scenarios'!AU27","v":2983.7199999999993},{"$f":"'TNC Scenarios'!AV27","v":2917.7199999999993},{"$f":"'TNC Scenarios'!AW27","v":2794.7199999999993},{"$f":"'TNC Scenarios'!AX27","v":2554.7199999999993},{"$f":"'TNC Scenarios'!AY27","v":2434.7199999999993},{"$f":"'TNC Scenarios'!AZ27","v":2354.7199999999993},{"$f":"'TNC Scenarios'!BB27","v":4114.3493919999992},{"$f":"'TNC Scenarios'!BC27","v":1101.5999999999999},{"$f":"'TNC Scenarios'!BD27","v":63.762599999999999},{"$f":"'TNC Scenarios'!BE27","v":118.83029999999999},{"$f":"'TNC Scenarios'!BF27","v":207.35999999999999},{"$f":"'TNC Scenarios'!BG27","v":103.67999999999999},{"$f":"'TNC Scenarios'!BH27","v":77.287999999999997},{"$f":"'TNC Scenarios'!BI27","v":493.63290000000001},{"$f":"'TNC Scenarios'!BK27","v":4114.3493919999992},{"$f":"'TNC Scenarios'!BL27","v":3012.7493919999993},{"$f":"'TNC Scenarios'!BM27","v":2948.9867919999992},{"$f":"'TNC Scenarios'!BN27","v":2830.1564919999992},{"$f":"'TNC Scenarios'!BO27","v":2622.796491999999},{"$f":"'TNC Scenarios'!BP27","v":2519.1164919999992},{"$f":"'TNC Scenarios'!BQ27","v":2441.8284919999992},640,105,21,153.30000000000001,84,240,0,0,1225.3,1305.3]
[{"$f":"'TNC Scenarios'!A28","v":2036},{"$f":"'TNC Scenarios'!B28","v":520},{"$f":"'TNC Scenarios'!C28","v":105},{"$f":"'TNC Scenarios'!D28","v":21},{"$f":"'TNC Scenarios'!E28","v":30.3},{"$f":"'TNC Scenarios'!F28","v":18},{"$f":"'TNC Scenarios'!G28","v":0},{"$f":"'TNC Scenarios'!H28","v":0},{"$f":"'TNC Scenarios'!I28","v":0},{"$f":"'TNC Scenarios'!J28","v":676.3},{"$f":"'TNC Scenarios'!L28","v":120},{"$f":"'TNC Scenarios'!M28","v":0},{"$f":"'TNC Scenarios'!N28","v":0},{"$f":"'TNC Scenarios'!O28","v":123},{"$f":"'TNC Scenarios'!P28","v":66},{"$f":"'TNC Scenarios'!Q28","v":240},{"$f":"'TNC Scenarios'!R28","v":0},{"$f":"'TNC Scenarios'!S28","v":0},{"$f":"'TNC Scenarios'!T28","v":549},{"$f":"'TNC Scenarios'!U28","v":639},{"$f":"'TNC Scenarios'!W28","v":4935.92},{"$f":"'TNC Scenarios'!AB28","v":1365},{"$f":"'TNC Scenarios'!AI28","v":4241.62},{"$f":"'TNC Scenarios'!AU28","v":2876.62},{"$f":"'TNC Scenarios'!AV28","v":2810.62},{"$f":"'TNC Scenarios'!AW28","v":2687.62},{"$f":"'TNC Scenarios'!AX28","v":2447.62},{"$f":"'TNC Scenarios'!AY28","v":2327.62},{"$f":"'TNC Scenarios'!AZ28","v":2237.62},{"$f":"'TNC Scenarios'!BB28","v":4097.8290819999993},{"$f":"'TNC Scenarios'!BC28","v":1179.3599999999999},{"$f":"'TNC Scenarios'!BD28","v":63.762599999999999},{"$f":"'TNC Scenarios'!BE28","v":118.83029999999999},{"$f":"'TNC Scenarios'!BF28","v":207.35999999999999},{"$f":"'TNC Scenarios'!BG28","v":103.67999999999999},{"$f":"'TNC Scenarios'!BH28","v":86.948999999999998},{"$f":"'TNC Scenarios'!BI28","v":493.63290000000001},{"$f":"'TNC Scenarios'!BK28","v":4097.8290819999993},{"$f":"'TNC Scenarios'!BL28","v":2918.4690819999996},{"$f":"'TNC Scenarios'!BM28","v":2854.7064819999996},{"$f":"'TNC Scenarios'!BN28","v":2735.8761819999995},{"$f":"'TNC Scenarios'!BO28","v":2528.5161819999994},{"$f":"'TNC Scenarios'!BP28","v":2424.8361819999996},{"$f":"'TNC Scenarios'!BQ28","v":2337.8871819999995},640,105,21,153.30000000000001,84,240,0,0,1225.3,1315.3]
[{"$f":"'TNC Scenarios'!A29","v":2037},{"$f":"'TNC Scenarios'!B29","v":520},{"$f":"'TNC Scenarios'!C29","v":105},{"$f":"'TNC Scenarios'!D29","v":21},{"$f":"'TNC Scenarios'!E29","v":30.3},{"$f":"'TNC Scenarios'!F29","v":18},{"$f":"'TNC Scenarios'!G29","v":0},{"$f":"'TNC Scenarios'!H29","v":0},{"$f":"'TNC Scenarios'!I29","v":0},{"$f":"'TNC Scenarios'!J29","v":676.3},{"$f":"'TNC Scenarios'!L29","v":120},{"$f":"'TNC Scenarios'!M29","v":0},{"$f":"'TNC Scenarios'!N29","v":0},{"$f":"'TNC Scenarios'!O29","v":123},{"$f":"'TNC Scenarios'!P29","v":66},{"$f":"'TNC Scenarios'!Q29","v":240},{"$f":"'TNC Scenarios'!R29","v":0},{"$f":"'TNC Scenarios'!S29","v":0},{"$f":"'TNC Scenarios'!T29","v":549},{"$f":"'TNC Scenarios'!U29","v":639},{"$f":"'TNC Scenarios'!W29","v":4944.72},{"$f":"'TNC Scenarios'!AB29","v":1455},{"$f":"'TNC Scenarios'!AI29","v":4250.42},{"$f":"'TNC Scenarios'!AU29","v":2795.42},{"$f":"'TNC Scenarios'!AV29","v":2729.42},{"$f":"'TNC Scenarios'!AW29","v":2606.42},{"$f":"'TNC Scenarios'!AX29","v":2366.42},{"$f":"'TNC Scenarios'!AY29","v":2246.42},{"$f":"'TNC Scenarios'!AZ29","v":2156.42},{"$f":"'TNC Scenarios'!BB29","v":4106.3307619999996},{"$f":"'TNC Scenarios'!BC29","v":1257.1199999999999},{"$f":"'TNC Scenarios'!BD29","v":63.762599999999999},{"$f":"'TNC Scenarios'!BE29","v":118.83029999999999},{"$f":"'TNC Scenarios'!BF29","v":207.35999999999999},{"$f":"'TNC Scenarios'!BG29","v":103.67999999999999},{"$f":"'TNC Scenarios'!BH29","v":86.948999999999998},{"$f":"'TNC Scenarios'!BI29","v":493.63290000000001},{"$f":"'TNC Scenarios'!BK29","v":4106.3307619999996},{"$f":"'TNC Scenarios'!BL29","v":2849.2107619999997},{"$f":"'TNC Scenarios'!BM29","v":2785.4481619999997},{"$f":"'TNC Scenarios'!BN29","v":2666.6178619999996},{"$f":"'TNC Scenarios'!BO29","v":2459.2578619999995},{"$f":"'TNC Scenarios'!BP29","v":2355.5778619999996},{"$f":"'TNC Scenarios'!BQ29","v":2268.6288619999996},640,105,21,153.30000000000001,84,240,0,0,1225.3,1315.3]
[{"$f":"'TNC Scenarios'!A30","v":2038},{"$f":"'TNC Scenarios'!B30","v":520},{"$f":"'TNC Scenarios'!C30","v":105},{"$f":"'TNC Scenarios'!D30","v":21},{"$f":"'TNC Scenarios'!E30","v":30.3},{"$f":"'TNC Scenarios'!F30","v":18},{"$f":"'TNC Scenarios'!G30","v":0},{"$f":"'TNC Scenarios'!H30","v":0},{"$f":"'TNC Scenarios'!I30","v":0},{"$f":"'TNC Scenarios'!J30","v":676.3},{"$f":"'TNC Scenarios'!L30","v":120},{"$f":"'TNC Scenarios'!M30","v":0},{"$f":"'TNC Scenarios'!N30","v":0},{"$f":"'TNC Scenarios'!O30","v":123},{"$f":"'TNC Scenarios'!P30","v":66},{"$f":"'TNC Scenarios'!Q30","v":240},{"$f":"'TNC Scenarios'!R30","v":0},{"$f":"'TNC Scenarios'!S30","v":0},{"$f":"'TNC Scenarios'!T30","v":549},{"$f":"'TNC Scenarios'!U30","v":639},{"$f":"'TNC Scenarios'!W30","v":4953.5200000000004},{"$f":"'TNC Scenarios'!AB30","v":1545},{"$f":"'TNC Scenarios'!AI30","v":4259.22},{"$f":"'TNC Scenarios'!AU30","v":2714.2200000000003},{"$f":"'TNC Scenarios'!AV30","v":2648.2200000000003},{"$f":"'TNC Scenarios'!AW30","v":2525.2200000000003},{"$f":"'TNC Scenarios'!AX30","v":2285.2200000000003},{"$f":"'TNC Scenarios'!AY30","v":2165.2200000000003},{"$f":"'TNC Scenarios'!AZ30","v":2075.2200000000003},{"$f":"'TNC Scenarios'!BB30","v":4114.8324419999999},{"$f":"'TNC Scenarios'!BC30","v":1334.8799999999999},{"$f":"'TNC Scenarios'!BD30","v":63.762599999999999},{"$f":"'TNC Scenarios'!BE30","v":118.83029999999999},{"$f":"'TNC Scenarios'!BF30","v":207.35999999999999},{"$f":"'TNC Scenarios'!BG30","v":103.67999999999999},{"$f":"'TNC Scenarios'!BH30","v":86.948999999999998},{"$f":"'TNC Scenarios'!BI30","v":493.63290000000001},{"$f":"'TNC Scenarios'!BK30","v":4114.8324419999999},{"$f":"'TNC Scenarios'!BL30","v":2779.9524419999998},{"$f":"'TNC Scenarios'!BM30","v":2716.1898419999998},{"$f":"'TNC Scenarios'!BN30","v":2597.3595419999997},{"$f":"'TNC Scenarios'!BO30","v":2389.9995419999996},{"$f":"'TNC Scenarios'!BP30","v":2286.3195419999997},{"$f":"'TNC Scenarios'!BQ30","v":2199.3705419999997},640,105,21,153.30000000000001,84,240,0,0,1225.3,1315.3]
[{"$f":"'TNC Scenarios'!A31","v":2039},{"$f":"'TNC Scenarios'!B31","v":520},{"$f":"'TNC Scenarios'!C31","v":105},{"$f":"'TNC Scenarios'!D31","v":21},{"$f":"'TNC Scenarios'!E31","v":30.3},{"$f":"'TNC Scenarios'!F31","v":18},{"$f":"'TNC Scenarios'!G31","v":0},{"$f":"'TNC Scenarios'!H31","v":0},{"$f":"'TNC Scenarios'!I31","v":0},{"$f":"'TNC Scenarios'!J31","v":676.3},{"$f":"'TNC Scenarios'!L31","v":120},{"$f":"'TNC Scenarios'!M31","v":0},{"$f":"'TNC Scenarios'!N31","v":0},{"$f":"'TNC Scenarios'!O31","v":123},{"$f":"'TNC Scenarios'!P31","v":66},{"$f":"'TNC Scenarios'!Q31","v":240},{"$f":"'TNC Scenarios'!R31","v":0},{"$f":"'TNC Scenarios'!S31","v":0},{"$f":"'TNC Scenarios'!T31","v":549},{"$f":"'TNC Scenarios'!U31","v":639},{"$f":"'TNC Scenarios'!W31","v":4962.3200000000006},{"$f":"'TNC Scenarios'!AB31","v":1635},{"$f":"'TNC Scenarios'!AI31","v":4268.0200000000004},{"$f":"'TNC Scenarios'!AU31","v":2633.0200000000004},{"$f":"'TNC Scenarios'!AV31","v":2567.0200000000004},{"$f":"'TNC Scenarios'!AW31","v":2444.0200000000004},{"$f":"'TNC Scenarios'!AX31","v":2204.0200000000004},{"$f":"'TNC Scenarios'!AY31","v":2084.0200000000004},{"$f":"'TNC Scenarios'!AZ31","v":1994.0200000000004},{"$f":"'TNC Scenarios'!BB31","v":4123.3341220000002},{"$f":"'TNC Scenarios'!BC31","v":1412.6399999999999},{"$f":"'TNC Scenarios'!BD31","v":63.762599999999999},{"$f":"'TNC Scenarios'!BE31","v":118.83029999999999},{"$f":"'TNC Scenarios'!BF31","v":207.35999999999999},{"$f":"'TNC Scenarios'!BG31","v":103.67999999999999},{"$f":"'TNC Scenarios'!BH31","v":86.948999999999998},{"$f":"'TNC Scenarios'!BI31","v":493.63290000000001},{"$f":"'TNC Scenarios'!BK31","v":4123.3341220000002},{"$f":"'TNC Scenarios'!BL31","v":2710.6941220000003},{"$f":"'TNC Scenarios'!BM31","v":2646.9315220000003},{"$f":"'TNC Scenarios'!BN31","v":2528.1012220000002},{"$f":"'TNC Scenarios'!BO31","v":2320.7412220000001},{"$f":"'TNC Scenarios'!BP31","v":2217.0612220000003},{"$f":"'TNC Scenarios'!BQ31","v":2130.1122220000002},640,105,21,153.30000000000001,84,240,0,0,1225.3,1315.3]
[{"$f":"'TNC Scenarios'!A32","v":2040},{"$f":"'TNC Scenarios'!B32","v":520},{"$f":"'TNC Scenarios'!C32","v":105},{"$f":"'TNC Scenarios'!D32","v":21},{"$f":"'TNC Scenarios'!E32","v":30.3},{"$f":"'TNC Scenarios'!F32","v":18},{"$f":"'TNC Scenarios'!G32","v":0},{"$f":"'TNC Scenarios'!H32","v":0},{"$f":"'TNC Scenarios'!I32","v":0},{"$f":"'TNC Scenarios'!J32","v":676.3},{"$f":"'TNC Scenarios'!L32","v":120},{"$f":"'TNC Scenarios'!M32","v":0},{"$f":"'TNC Scenarios'!N32","v":0},{"$f":"'TNC Scenarios'!O32","v":123},{"$f":"'TNC Scenarios'!P32","v":66},{"$f":"'TNC Scenarios'!Q32","v":240},{"$f":"'TNC Scenarios'!R32","v":0},{"$f":"'TNC Scenarios'!S32","v":0},{"$f":"'TNC Scenarios'!T32","v":549},{"$f":"'TNC Scenarios'!U32","v":639},{"$f":"'TNC Scenarios'!W32","v":4971.12},{"$f":"'TNC Scenarios'!AB32","v":1725},{"$f":"'TNC Scenarios'!AI32","v":4276.82},{"$f":"'TNC Scenarios'!AU32","v":2551.8199999999997},{"$f":"'TNC Scenarios'!AV32","v":2485.8199999999997},{"$f":"'TNC Scenarios'!AW32","v":2362.8199999999997},{"$f":"'TNC Scenarios'!AX32","v":2122.8199999999997},{"$f":"'TNC Scenarios'!AY32","v":2002.8199999999997},{"$f":"'TNC Scenarios'!AZ32","v":1912.8199999999997},{"$f":"'TNC Scenarios'!BB32","v":4131.8358019999996},{"$f":"'TNC Scenarios'!BC32","v":1490.4},{"$f":"'TNC Scenarios'!BD32","v":63.762599999999999},{"$f":"'TNC Scenarios'!BE32","v":118.83029999999999},{"$f":"'TNC Scenarios'!BF32","v":207.35999999999999},{"$f":"'TNC Scenarios'!BG32","v":103.67999999999999},{"$f":"'TNC Scenarios'!BH32","v":86.948999999999998},{"$f":"'TNC Scenarios'!BI32","v":493.63290000000001},{"$f":"'TNC Scenarios'!BK32","v":4131.8358019999996},{"$f":"'TNC Scenarios'!BL32","v":2641.4358019999995},{"$f":"'TNC Scenarios'!BM32","v":2577.6732019999995},{"$f":"'TNC Scenarios'!BN32","v":2458.8429019999994},{"$f":"'TNC Scenarios'!BO32","v":2251.4829019999993},{"$f":"'TNC Scenarios'!BP32","v":2147.8029019999994},{"$f":"'TNC Scenarios'!BQ32","v":2060.8539019999994},640,105,21,153.30000000000001,84,240,0,0,1225.3,1315.3]
[{"$f":"'TNC Scenarios'!A33","v":2041},{"$f":"'TNC Scenarios'!B33","v":520},{"$f":"'TNC Scenarios'!C33","v":105},{"$f":"'TNC Scenarios'!D33","v":21},{"$f":"'TNC Scenarios'!E33","v":30.3},{"$f":"'TNC Scenarios'!F33","v":18},{"$f":"'TNC Scenarios'!G33","v":0},{"$f":"'TNC Scenarios'!H33","v":0},{"$f":"'TNC Scenarios'!I33","v":0},{"$f":"'TNC Scenarios'!J33","v":676.3},{"$f":"'TNC Scenarios'!L33","v":120},{"$f":"'TNC Scenarios'!M33","v":0},{"$f":"'TNC Scenarios'!N33","v":0},{"$f":"'TNC Scenarios'!O33","v":123},{"$f":"'TNC Scenarios'!P33","v":66},{"$f":"'TNC Scenarios'!Q33","v":240},{"$f":"'TNC Scenarios'!R33","v":0},{"$f":"'TNC Scenarios'!S33","v":0},{"$f":"'TNC Scenarios'!T33","v":549},{"$f":"'TNC Scenarios'!U33","v":669},{"$f":"'TNC Scenarios'!W33","v":5019.32},{"$f":"'TNC Scenarios'!AB33","v":1805},{"$f":"'TNC Scenarios'!AI33","v":4325.0199999999995},{"$f":"'TNC Scenarios'!AU33","v":2520.0199999999995},{"$f":"'TNC Scenarios'!AV33","v":2454.0199999999995},{"$f":"'TNC Scenarios'!AW33","v":2331.0199999999995},{"$f":"'TNC Scenarios'!AX33","v":2091.0199999999995},{"$f":"'TNC Scenarios'!AY33","v":1971.0199999999995},{"$f":"'TNC Scenarios'!AZ33","v":1851.0199999999995},{"$f":"'TNC Scenarios'!BB33","v":4178.4018219999998},{"$f":"'TNC Scenarios'!BC33","v":1559.52},{"$f":"'TNC Scenarios'!BD33","v":63.762599999999999},{"$f":"'TNC Scenarios'!BE33","v":118.83029999999999},{"$f":"'TNC Scenarios'!BF33","v":207.35999999999999},{"$f":"'TNC Scenarios'!BG33","v":103.67999999999999},{"$f":"'TNC Scenarios'!BH33","v":115.93199999999999},{"$f":"'TNC Scenarios'!BI33","v":493.63290000000001},{"$f":"'TNC Scenarios'!BK33","v":4178.4018219999998},{"$f":"'TNC Scenarios'!BL33","v":2618.8818219999998},{"$f":"'TNC Scenarios'!BM33","v":2555.1192219999998},{"$f":"'TNC Scenarios'!BN33","v":2436.2889219999997},{"$f":"'TNC Scenarios'!BO33","v":2228.9289219999996},{"$f":"'TNC Scenarios'!BP33","v":2125.2489219999998},{"$f":"'TNC Scenarios'!BQ33","v":2009.3169219999997},640,105,21,153.30000000000001,84,240,0,0,1225.3,1345.3]
[{"$f":"'TNC Scenarios'!A34","v":2042},{"$f":"'TNC Scenarios'!B34","v":520},{"$f":"'TNC Scenarios'!C34","v":105},{"$f":"'TNC Scenarios'!D34","v":21},{"$f":"'TNC Scenarios'!E34","v":30.3},{"$f":"'TNC Scenarios'!F34","v":18},{"$f":"'TNC Scenarios'!G34","v":0},{"$f":"'TNC Scenarios'!H34","v":0},{"$f":"'TNC Scenarios'!I34","v":0},{"$f":"'TNC Scenarios'!J34","v":676.3},{"$f":"'TNC Scenarios'!L34","v":120},{"$f":"'TNC Scenarios'!M34","v":0},{"$f":"'TNC Scenarios'!N34","v":0},{"$f":"'TNC Scenarios'!O34","v":123},{"$f":"'TNC Scenarios'!P34","v":66},{"$f":"'TNC Scenarios'!Q34","v":240},{"$f":"'TNC Scenarios'!R34","v":0},{"$f":"'TNC Scenarios'!S34","v":0},{"$f":"'TNC Scenarios'!T34","v":549},{"$f":"'TNC Scenarios'!U34","v":669},{"$f":"'TNC Scenarios'!W34","v":5067.5199999999995},{"$f":"'TNC Scenarios'!AB34","v":1885},{"$f":"'TNC Scenarios'!AI34","v":4373.2199999999993},{"$f":"'TNC Scenarios'!AU34","v":2488.2199999999993},{"$f":"'TNC Scenarios'!AV34","v":2422.2199999999993},{"$f":"'TNC Scenarios'!AW34","v":2299.2199999999993},{"$f":"'TNC Scenarios'!AX34","v":2059.2199999999993},{"$f":"'TNC Scenarios'!AY34","v":1939.2199999999993},{"$f":"'TNC Scenarios'!AZ34","v":1819.2199999999993},{"$f":"'TNC Scenarios'!BB34","v":4224.9678419999991},{"$f":"'TNC Scenarios'!BC34","v":1628.6399999999999},{"$f":"'TNC Scenarios'!BD34","v":63.762599999999999},{"$f":"'TNC Scenarios'!BE34","v":118.83029999999999},{"$f":"'TNC Scenarios'!BF34","v":207.35999999999999},{"$f":"'TNC Scenarios'!BG34","v":103.67999999999999},{"$f":"'TNC Scenarios'!BH34","v":115.93199999999999},{"$f":"'TNC Scenarios'!BI34","v":493.63290000000001},{"$f":"'TNC Scenarios'!BK34","v":4224.9678419999991},{"$f":"'TNC Scenarios'!BL34","v":2596.3278419999992},{"$f":"'TNC Scenarios'!BM34","v":2532.5652419999992},{"$f":"'TNC Scenarios'!BN34","v":2413.7349419999991},{"$f":"'TNC Scenarios'!BO34","v":2206.374941999999},{"$f":"'TNC Scenarios'!BP34","v":2102.6949419999992},{"$f":"'TNC Scenarios'!BQ34","v":1986.7629419999992},640,105,21,153.30000000000001,84,240,0,0,1225.3,1345.3]
[{"$f":"'TNC Scenarios'!A35","v":2043},{"$f":"'TNC Scenarios'!B35","v":520},{"$f":"'TNC Scenarios'!C35","v":105},{"$f":"'TNC Scenarios'!D35","v":21},{"$f":"'TNC Scenarios'!E35","v":30.3},{"$f":"'TNC Scenarios'!F35","v":18},{"$f":"'TNC Scenarios'!G35","v":0},{"$f":"'TNC Scenarios'!H35","v":0},{"$f":"'TNC Scenarios'!I35","v":0},{"$f":"'TNC Scenarios'!J35","v":676.3},{"$f":"'TNC Scenarios'!L35","v":120},{"$f":"'TNC Scenarios'!M35","v":0},{"$f":"'TNC Scenarios'!N35","v":0},{"$f":"'TNC Scenarios'!O35","v":123},{"$f":"'TNC Scenarios'!P35","v":66},{"$f":"'TNC Scenarios'!Q35","v":240},{"$f":"'TNC Scenarios'!R35","v":0},{"$f":"'TNC Scenarios'!S35","v":0},{"$f":"'TNC Scenarios'!T35","v":549},{"$f":"'TNC Scenarios'!U35","v":699},{"$f":"'TNC Scenarios'!W35","v":5115.7199999999993},{"$f":"'TNC Scenarios'!AB35","v":1965},{"$f":"'TNC Scenarios'!AI35","v":4421.4199999999992},{"$f":"'TNC Scenarios'!AU35","v":2456.4199999999992},{"$f":"'TNC Scenarios'!AV35","v":2390.4199999999992},{"$f":"'TNC Scenarios'!AW35","v":2267.4199999999992},{"$f":"'TNC Scenarios'!AX35","v":2027.4199999999992},{"$f":"'TNC Scenarios'!AY35","v":1907.4199999999992},{"$f":"'TNC Scenarios'!AZ35","v":1757.4199999999992},{"$f":"'TNC Scenarios'!BB35","v":4271.5338619999993},{"$f":"'TNC Scenarios'!BC35","v":1697.76},{"$f":"'TNC Scenarios'!BD35","v":63.762599999999999},{"$f":"'TNC Scenarios'!BE35","v":118.83029999999999},{"$f":"'TNC Scenarios'!BF35","v":207.35999999999999},{"$f":"'TNC Scenarios'!BG35","v":103.67999999999999},{"$f":"'TNC Scenarios'!BH35","v":144.91499999999999},{"$f":"'TNC Scenarios'!BI35","v":493.63290000000001},{"$f":"'TNC Scenarios'!BK35","v":4271.5338619999993},{"$f":"'TNC Scenarios'!BL35","v":2573.7738619999991},{"$f":"'TNC Scenarios'!BM35","v":2510.0112619999991},{"$f":"'TNC Scenarios'!BN35","v":2391.180961999999},{"$f":"'TNC Scenarios'!BO35","v":2183.8209619999989},{"$f":"'TNC Scenarios'!BP35","v":2080.140961999999},{"$f":"'TNC Scenarios'!BQ35","v":1935.2259619999991},640,105,21,153.30000000000001,84,240,0,0,1225.3,1375.3]
[{"$f":"'TNC Scenarios'!A36","v":2044},{"$f":"'TNC Scenarios'!B36","v":520},{"$f":"'TNC Scenarios'!C36","v":105},{"$f":"'TNC Scenarios'!D36","v":21},{"$f":"'TNC Scenarios'!E36","v":30.3},{"$f":"'TNC Scenarios'!F36","v":18},{"$f":"'TNC Scenarios'!G36","v":0},{"$f":"'TNC Scenarios'!H36","v":0},{"$f":"'TNC Scenarios'!I36","v":0},{"$f":"'TNC Scenarios'!J36","v":676.3},{"$f":"'TNC Scenarios'!L36","v":120},{"$f":"'TNC Scenarios'!M36","v":0},{"$f":"'TNC Scenarios'!N36","v":0},{"$f":"'TNC Scenarios'!O36","v":123},{"$f":"'TNC Scenarios'!P36","v":66},{"$f":"'TNC Scenarios'!Q36","v":240},{"$f":"'TNC Scenarios'!R36","v":0},{"$f":"'TNC Scenarios'!S36","v":0},{"$f":"'TNC Scenarios'!T36","v":549},{"$f":"'TNC Scenarios'!U36","v":699},{"$f":"'TNC Scenarios'!W36","v":5163.9199999999992},{"$f":"'TNC Scenarios'!AB36","v":2045},{"$f":"'TNC Scenarios'!AI36","v":4469.619999999999},{"$f":"'TNC Scenarios'!AU36","v":2424.619999999999},{"$f":"'TNC Scenarios'!AV36","v":2358.619999999999},{"$f":"'TNC Scenarios'!AW36","v":2235.619999999999},{"$f":"'TNC Scenarios'!AX36","v":1995.619999999999},{"$f":"'TNC Scenarios'!AY36","v":1875.619999999999},{"$f":"'TNC Scenarios'!AZ36","v":1725.619999999999},{"$f":"'TNC Scenarios'!BB36","v":4318.0998819999986},{"$f":"'TNC Scenarios'!BC36","v":1766.8799999999999},{"$f":"'TNC Scenarios'!BD36","v":63.762599999999999},{"$f":"'TNC Scenarios'!BE36","v":118.83029999999999},{"$f":"'TNC Scenarios'!BF36","v":207.35999999999999},{"$f":"'TNC Scenarios'!BG36","v":103.67999999999999},{"$f":"'TNC Scenarios'!BH36","v":144.91499999999999},{"$f":"'TNC Scenarios'!BI36","v":493.63290000000001},{"$f":"'TNC Scenarios'!BK36","v":4318.0998819999986},{"$f":"'TNC Scenarios'!BL36","v":2551.2198819999985},{"$f":"'TNC Scenarios'!BM36","v":2487.4572819999985},{"$f":"'TNC Scenarios'!BN36","v":2368.6269819999984},{"$f":"'TNC Scenarios'!BO36","v":2161.2669819999983},{"$f":"'TNC Scenarios'!BP36","v":2057.5869819999984},{"$f":"'TNC Scenarios'!BQ36","v":1912.6719819999985},640,105,21,153.30000000000001,84,240,0,0,1225.3,1375.3]
[{"$f":"'TNC Scenarios'!A37","v":2045},{"$f":"'TNC Scenarios'!B37","v":520},{"$f":"'TNC Scenarios'!C37","v":105},{"$f":"'TNC Scenarios'!D37","v":21},{"$f":"'TNC Scenarios'!E37","v":30.3},{"$f":"'TNC Scenarios'!F37","v":18},{"$f":"'TNC Scenarios'!G37","v":0},{"$f":"'TNC Scenarios'!H37","v":0},{"$f":"'TNC Scenarios'!I37","v":0},{"$f":"'TNC Scenarios'!J37","v":676.3},{"$f":"'TNC Scenarios'!L37","v":120},{"$f":"'TNC Scenarios'!M37","v":0},{"$f":"'TNC Scenarios'!N37","v":0},{"$f":"'TNC Scenarios'!O37","v":123},{"$f":"'TNC Scenarios'!P37","v":66},{"$f":"'TNC Scenarios'!Q37","v":240},{"$f":"'TNC Scenarios'!R37","v":0},{"$f":"'TNC Scenarios'!S37","v":0},{"$f":"'TNC Scenarios'!T37","v":549},{"$f":"'TNC Scenarios'!U37","v":709},{"$f":"'TNC Scenarios'!W37","v":5212.12},{"$f":"'TNC Scenarios'!AB37","v":2125},{"$f":"'TNC Scenarios'!AI37","v":4517.82},{"$f":"'TNC Scenarios'!AU37","v":2392.8199999999997},{"$f":"'TNC Scenarios'!AV37","v":2326.8199999999997},{"$f":"'TNC Scenarios'!AW37","v":2203.8199999999997},{"$f":"'TNC Scenarios'!AX37","v":1963.8199999999997},{"$f":"'TNC Scenarios'!AY37","v":1843.8199999999997},{"$f":"'TNC Scenarios'!AZ37","v":1683.8199999999997},{"$f":"'TNC Scenarios'!BB37","v":4364.6659019999997},{"$f":"'TNC Scenarios'!BC37","v":1836},{"$f":"'TNC Scenarios'!BD37","v":63.762599999999999},{"$f":"'TNC Scenarios'!BE37","v":118.83029999999999},{"$f":"'TNC Scenarios'!BF37","v":207.35999999999999},{"$f":"'TNC Scenarios'!BG37","v":103.67999999999999},{"$f":"'TNC Scenarios'!BH37","v":154.57599999999999},{"$f":"'TNC Scenarios'!BI37","v":493.63290000000001},{"$f":"'TNC Scenarios'!BK37","v":4364.6659019999997},{"$f":"'TNC Scenarios'!BL37","v":2528.6659019999997},{"$f":"'TNC Scenarios'!BM37","v":2464.9033019999997},{"$f":"'TNC Scenarios'!BN37","v":2346.0730019999996},{"$f":"'TNC Scenarios'!BO37","v":2138.7130019999995},{"$f":"'TNC Scenarios'!BP37","v":2035.0330019999994},{"$f":"'TNC Scenarios'!BQ37","v":1880.4570019999994},640,105,21,153.30000000000001,84,240,0,0,1225.3,1385.3]
[{"$f":"'TNC Scenarios'!A38","v":2046},{"$f":"'TNC Scenarios'!B38","v":520},{"$f":"'TNC Scenarios'!C38","v":105},{"$f":"'TNC Scenarios'!D38","v":21},{"$f":"'TNC Scenarios'!E38","v":30.3},{"$f":"'TNC Scenarios'!F38","v":18},{"$f":"'TNC Scenarios'!G38","v":0},{"$f":"'TNC Scenarios'!H38","v":0},{"$f":"'TNC Scenarios'!I38","v":0},{"$f":"'TNC Scenarios'!J38","v":676.3},{"$f":"'TNC Scenarios'!L38","v":120},{"$f":"'TNC Scenarios'!M38","v":0},{"$f":"'TNC Scenarios'!N38","v":0},{"$f":"'TNC Scenarios'!O38","v":123},{"$f":"'TNC Scenarios'!P38","v":66},{"$f":"'TNC Scenarios'!Q38","v":240},{"$f":"'TNC Scenarios'!R38","v":0},{"$f":"'TNC Scenarios'!S38","v":0},{"$f":"'TNC Scenarios'!T38","v":549},{"$f":"'TNC Scenarios'!U38","v":709},{"$f":"'TNC Scenarios'!W38","v":5260.5199999999995},{"$f":"'TNC Scenarios'!AB38","v":2190},{"$f":"'TNC Scenarios'!AI38","v":4566.2199999999993},{"$f":"'TNC Scenarios'!AU38","v":2376.2199999999993},{"$f":"'TNC Scenarios'!AV38","v":2310.2199999999993},{"$f":"'TNC Scenarios'!AW38","v":2187.2199999999993},{"$f":"'TNC Scenarios'!AX38","v":1947.2199999999993},{"$f":"'TNC Scenarios'!AY38","v":1827.2199999999993},{"$f":"'TNC Scenarios'!AZ38","v":1667.2199999999993},{"$f":"'TNC Scenarios'!BB38","v":4411.4251419999991},{"$f":"'TNC Scenarios'!BC38","v":1892.16},{"$f":"'TNC Scenarios'!BD38","v":63.762599999999999},{"$f":"'TNC Scenarios'!BE38","v":118.83029999999999},{"$f":"'TNC Scenarios'!BF38","v":207.35999999999999},{"$f":"'TNC Scenarios'!BG38","v":103.67999999999999},{"$f":"'TNC Scenarios'!BH38","v":154.57599999999999},{"$f":"'TNC Scenarios'!BI38","v":493.63290000000001},{"$f":"'TNC Scenarios'!BK38","v":4411.4251419999991},{"$f":"'TNC Scenarios'!BL38","v":2519.2651419999993},{"$f":"'TNC Scenarios'!BM38","v":2455.5025419999993},{"$f":"'TNC Scenarios'!BN38","v":2336.6722419999992},{"$f":"'TNC Scenarios'!BO38","v":2129.3122419999991},{"$f":"'TNC Scenarios'!BP38","v":2025.632241999999},{"$f":"'TNC Scenarios'!BQ38","v":1871.056241999999},640,105,21,153.30000000000001,84,240,0,0,1225.3,1385.3]
[{"$f":"'TNC Scenarios'!A39","v":2047},{"$f":"'TNC Scenarios'!B39","v":520},{"$f":"'TNC Scenarios'!C39","v":105},{"$f":"'TNC Scenarios'!D39","v":21},{"$f":"'TNC Scenarios'!E39","v":30.3},{"$f":"'TNC Scenarios'!F39","v":18},{"$f":"'TNC Scenarios'!G39","v":0},{"$f":"'TNC Scenarios'!H39","v":0},{"$f":"'TNC Scenarios'!I39","v":0},{"$f":"'TNC Scenarios'!J39","v":676.3},{"$f":"'TNC Scenarios'!L39","v":120},{"$f":"'TNC Scenarios'!M39","v":0},{"$f":"'TNC Scenarios'!N39","v":0},{"$f":"'TNC Scenarios'!O39","v":123},{"$f":"'TNC Scenarios'!P39","v":66},{"$f":"'TNC Scenarios'!Q39","v":240},{"$f":"'TNC Scenarios'!R39","v":0},{"$f":"'TNC Scenarios'!S39","v":0},{"$f":"'TNC Scenarios'!T39","v":549},{"$f":"'TNC Scenarios'!U39","v":729},{"$f":"'TNC Scenarios'!W39","v":5308.9199999999992},{"$f":"'TNC Scenarios'!AB39","v":2255},{"$f":"'TNC Scenarios'!AI39","v":4614.619999999999},{"$f":"'TNC Scenarios'!AU39","v":2359.619999999999},{"$f":"'TNC Scenarios'!AV39","v":2293.619999999999},{"$f":"'TNC Scenarios'!AW39","v":2170.619999999999},{"$f":"'TNC Scenarios'!AX39","v":1930.619999999999},{"$f":"'TNC Scenarios'!AY39","v":1810.619999999999},{"$f":"'TNC Scenarios'!AZ39","v":1630.619999999999},{"$f":"'TNC Scenarios'!BB39","v":4458.1843819999985},{"$f":"'TNC Scenarios'!BC39","v":1948.32},{"$f":"'TNC Scenarios'!BD39","v":63.762599999999999},{"$f":"'TNC Scenarios'!BE39","v":118.83029999999999},{"$f":"'TNC Scenarios'!BF39","v":207.35999999999999},{"$f":"'TNC Scenarios'!BG39","v":103.67999999999999},{"$f":"'TNC Scenarios'!BH39","v":173.898},{"$f":"'TNC Scenarios'!BI39","v":493.63290000000001},{"$f":"'TNC Scenarios'!BK39","v":4458.1843819999985},{"$f":"'TNC Scenarios'!BL39","v":2509.8643819999988},{"$f":"'TNC Scenarios'!BM39","v":2446.1017819999988},{"$f":"'TNC Scenarios'!BN39","v":2327.2714819999987},{"$f":"'TNC Scenarios'!BO39","v":2119.9114819999986},{"$f":"'TNC Scenarios'!BP39","v":2016.2314819999986},{"$f":"'TNC Scenarios'!BQ39","v":1842.3334819999986},640,105,21,153.30000000000001,84,240,0,0,1225.3,1405.3]
[{"$f":"'TNC Scenarios'!A40","v":2048},{"$f":"'TNC Scenarios'!B40","v":520},{"$f":"'TNC Scenarios'!C40","v":105},{"$f":"'TNC Scenarios'!D40","v":21},{"$f":"'TNC Scenarios'!E40","v":30.3},{"$f":"'TNC Scenarios'!F40","v":18},{"$f":"'TNC Scenarios'!G40","v":0},{"$f":"'TNC Scenarios'!H40","v":0},{"$f":"'TNC Scenarios'!I40","v":0},{"$f":"'TNC Scenarios'!J40","v":676.3},{"$f":"'TNC Scenarios'!L40","v":120},{"$f":"'TNC Scenarios'!M40","v":0},{"$f":"'TNC Scenarios'!N40","v":0},{"$f":"'TNC Scenarios'!O40","v":123},{"$f":"'TNC Scenarios'!P40","v":66},{"$f":"'TNC Scenarios'!Q40","v":240},{"$f":"'TNC Scenarios'!R40","v":0},{"$f":"'TNC Scenarios'!S40","v":0},{"$f":"'TNC Scenarios'!T40","v":549},{"$f":"'TNC Scenarios'!U40","v":759},{"$f":"'TNC Scenarios'!W40","v":5357.3199999999988},{"$f":"'TNC Scenarios'!AB40","v":2320},{"$f":"'TNC Scenarios'!AI40","v":4663.0199999999986},{"$f":"'TNC Scenarios'!AU40","v":2343.0199999999986},{"$f":"'TNC Scenarios'!AV40","v":2277.0199999999986},{"$f":"'TNC Scenarios'!AW40","v":2154.0199999999986},{"$f":"'TNC Scenarios'!AX40","v":1914.0199999999986},{"$f":"'TNC Scenarios'!AY40","v":1794.0199999999986},{"$f":"'TNC Scenarios'!AZ40","v":1584.0199999999986},{"$f":"'TNC Scenarios'!BB40","v":4504.9436219999989},{"$f":"'TNC Scenarios'!BC40","v":2004.48},{"$f":"'TNC Scenarios'!BD40","v":63.762599999999999},{"$f":"'TNC Scenarios'!BE40","v":118.83029999999999},{"$f":"'TNC Scenarios'!BF40","v":207.35999999999999},{"$f":"'TNC Scenarios'!BG40","v":103.67999999999999},{"$f":"'TNC Scenarios'!BH40","v":202.881},{"$f":"'TNC Scenarios'!BI40","v":493.63290000000001},{"$f":"'TNC Scenarios'!BK40","v":4504.9436219999989},{"$f":"'TNC Scenarios'!BL40","v":2500.4636219999988},{"$f":"'TNC Scenarios'!BM40","v":2436.7010219999988},{"$f":"'TNC Scenarios'!BN40","v":2317.8707219999988},{"$f":"'TNC Scenarios'!BO40","v":2110.5107219999986},{"$f":"'TNC Scenarios'!BP40","v":2006.8307219999986},{"$f":"'TNC Scenarios'!BQ40","v":1803.9497219999985},640,105,21,153.30000000000001,84,240,0,0,1225.3,1435.3]
[{"$f":"'TNC Scenarios'!A41","v":2049},{"$f":"'TNC Scenarios'!B41","v":520},{"$f":"'TNC Scenarios'!C41","v":105},{"$f":"'TNC Scenarios'!D41","v":21},{"$f":"'TNC Scenarios'!E41","v":30.3},{"$f":"'TNC Scenarios'!F41","v":18},{"$f":"'TNC Scenarios'!G41","v":0},{"$f":"'TNC Scenarios'!H41","v":0},{"$f":"'TNC Scenarios'!I41","v":0},{"$f":"'TNC Scenarios'!J41","v":676.3},{"$f":"'TNC Scenarios'!L41","v":120},{"$f":"'TNC Scenarios'!M41","v":0},{"$f":"'TNC Scenarios'!N41","v":0},{"$f":"'TNC Scenarios'!O41","v":123},{"$f":"'TNC Scenarios'!P41","v":66},{"$f":"'TNC Scenarios'!Q41","v":240},{"$f":"'TNC Scenarios'!R41","v":0},{"$f":"'TNC Scenarios'!S41","v":0},{"$f":"'TNC Scenarios'!T41","v":549},{"$f":"'TNC Scenarios'!U41","v":779},{"$f":"'TNC Scenarios'!W41","v":5405.7199999999984},{"$f":"'TNC Scenarios'!AB41","v":2385},{"$f":"'TNC Scenarios'!AI41","v":4711.4199999999983},{"$f":"'TNC Scenarios'!AU41","v":2326.4199999999983},{"$f":"'TNC Scenarios'!AV41","v":2260.4199999999983},{"$f":"'TNC Scenarios'!AW41","v":2137.4199999999983},{"$f":"'TNC Scenarios'!AX41","v":1897.4199999999983},{"$f":"'TNC Scenarios'!AY41","v":1777.4199999999983},{"$f":"'TNC Scenarios'!AZ41","v":1547.4199999999983},{"$f":"'TNC Scenarios'!BB41","v":4551.7028619999983},{"$f":"'TNC Scenarios'!BC41","v":2060.64},{"$f":"'TNC Scenarios'!BD41","v":63.762599999999999},{"$f":"'TNC Scenarios'!BE41","v":118.83029999999999},{"$f":"'TNC Scenarios'!BF41","v":207.35999999999999},{"$f":"'TNC Scenarios'!BG41","v":103.67999999999999},{"$f":"'TNC Scenarios'!BH41","v":222.203},{"$f":"'TNC Scenarios'!BI41","v":493.63290000000001},{"$f":"'TNC Scenarios'!BK41","v":4551.7028619999983},{"$f":"'TNC Scenarios'!BL41","v":2491.0628619999984},{"$f":"'TNC Scenarios'!BM41","v":2427.3002619999984},{"$f":"'TNC Scenarios'!BN41","v":2308.4699619999983},{"$f":"'TNC Scenarios'!BO41","v":2101.1099619999982},{"$f":"'TNC Scenarios'!BP41","v":1997.4299619999981},{"$f":"'TNC Scenarios'!BQ41","v":1775.2269619999981},640,105,21,153.30000000000001,84,240,0,0,1225.3,1455.3]
[{"$f":"'TNC Scenarios'!A42","v":2050},{"$f":"'TNC Scenarios'!B42","v":520},{"$f":"'TNC Scenarios'!C42","v":105},{"$f":"'TNC Scenarios'!D42","v":21},{"$f":"'TNC Scenarios'!E42","v":30.3},{"$f":"'TNC Scenarios'!F42","v":18},{"$f":"'TNC Scenarios'!G42","v":0},{"$f":"'TNC Scenarios'!H42","v":0},{"$f":"'TNC Scenarios'!I42","v":0},{"$f":"'TNC Scenarios'!J42","v":676.3},{"$f":"'TNC Scenarios'!L42","v":120},{"$f":"'TNC Scenarios'!M42","v":0},{"$f":"'TNC Scenarios'!N42","v":0},{"$f":"'TNC Scenarios'!O42","v":123},{"$f":"'TNC Scenarios'!P42","v":66},{"$f":"'TNC Scenarios'!Q42","v":240},{"$f":"'TNC Scenarios'!R42","v":0},{"$f":"'TNC Scenarios'!S42","v":0},{"$f":"'TNC Scenarios'!T42","v":549},{"$f":"'TNC Scenarios'!U42","v":819},{"$f":"'TNC Scenarios'!W42","v":5454.12},{"$f":"'TNC Scenarios'!AB42","v":2450},{"$f":"'TNC Scenarios'!AI42","v":4759.82},{"$f":"'TNC Scenarios'!AU42","v":2309.8199999999997},{"$f":"'TNC Scenarios'!AV42","v":2243.8199999999997},{"$f":"'TNC Scenarios'!AW42","v":2120.8199999999997},{"$f":"'TNC Scenarios'!AX42","v":1880.8199999999997},{"$f":"'TNC Scenarios'!AY42","v":1760.8199999999997},{"$f":"'TNC Scenarios'!AZ42","v":1490.8199999999997},{"$f":"'TNC Scenarios'!BB42","v":4598.4621019999995},{"$f":"'TNC Scenarios'!BC42","v":2116.8000000000002},{"$f":"'TNC Scenarios'!BD42","v":63.762599999999999},{"$f":"'TNC Scenarios'!BE42","v":118.83029999999999},{"$f":"'TNC Scenarios'!BF42","v":207.35999999999999},{"$f":"'TNC Scenarios'!BG42","v":103.67999999999999},{"$f":"'TNC Scenarios'!BH42","v":260.84699999999998},{"$f":"'TNC Scenarios'!BI42","v":493.63290000000001},{"$f":"'TNC Scenarios'!BK42","v":4598.4621019999995},{"$f":"'TNC Scenarios'!BL42","v":2481.6621019999993},{"$f":"'TNC Scenarios'!BM42","v":2417.8995019999993},{"$f":"'TNC Scenarios'!BN42","v":2299.0692019999992},{"$f":"'TNC Scenarios'!BO42","v":2091.7092019999991},{"$f":"'TNC Scenarios'!BP42","v":1988.029201999999},{"$f":"'TNC Scenarios'!BQ42","v":1727.1822019999991},640,105,21,153.30000000000001,84,240,0,0,1225.3,1495.3]

{"sheet":"All UD1 Plots","index":24,"n_rows":40,"n_cols":54,"rows_kept":40,"cut":false,"hidden":true,"merged":[]}
["YEAR","Existing RE: Biomass (GWh)","Existing RE: Hydro (GWh)","Existing RE: LFG (GWh)","Existing RE: Solar PV (GWh)","Existing RE: Wind (GWh)","Existing RE: WTE (GWh)","Existing RE: Ocean (GWh)","Existing RE: Other Sources (GWh)","Existing RE: TOTAL (GWh)","Projected RE: Biomass (GWh)","Projected RE: Hydro (GWh)","Projected RE: LFG (GWh)","Projected RE: Solar PV (GWh)","Projected RE: Wind (GWh)","Projected RE: WTE (GWh)","Projected RE: Ocean (GWh)","Projected RE: Other Sources (GWh)","Projected RE: TOTAL 2030 (GWh)","Projected RE: TOTAL 2030+ (GWh)","Demand-Side Modelled (GWh)","EE Estimated (GWh)","Baseline (BAU - Existing RE) (GWh)","Energy Consumed thru' EE (GWh)","Energy Consumed thru' EE and Wind (GWh)","Energy Consumed thru' EE, Wind and Solar (GWh)","Energy Consumed thru' EE, Wind, Solar, and WTE (GWh)","Energy Consumed thru' EE, Wind,  Solar, WTE and Biomass (GWh)","Energy Consumed thru' EE, Wind,  Solar, WTE, Biomass and RE2030+ (GWh)","GHG Emissions (Gg CO2e)","GHG Emission Reduction with EE (Gg CO2e)","GHG Emission Reduction and Wind (Gg CO2e)","GHG Emission Reduction, Wind and Solar (Gg CO2e)","GHG Emission Reduction, Wind, Solar and WTE (Gg CO2e)","GHG Emission Reduction, Wind, Solar, WTE, and Biomass (Gg CO2e)","GHG Emission Reduction, Wind, Solar, WTE, Biomass, and added RE 2030+ (Gg CO2e)","GHG Emission Reduction - Supply side RE 2030 (Gg CO2e)","GHG Emissions (Gg CO2e)","GHG Emissions with EE (Gg CO2e)","GHG Emissions with EE and Wind (Gg CO2e)","GHG Emissions  with EE, Wind and Solar (Gg CO2e)","GHG Emissions  with EE, Wind, Solar and WTE (Gg CO2e)","GHG Emissions  with EE, Wind, Solar, WTE, and Biomass (Gg CO2e)","GHG Emissions  with EE, Wind, Solar, WTE, Biomass, and added RE 2030+ (Gg CO2e)","Combined Existing and Projected Biomass (GWh)","Combined Existing and Projected Hydro (GWh)","Combined Existing and Projected LFG (GWh)","Combined Existing and Projected Solar PV (GWh)","Combined Existing and Projected Wind (GWh)","Combined Existing and Projected WTE (GWh)","Combined Existing and Projected Ocean (GWh)","Combined Existing and Projected Other Sources (GWh)","Combined Existing and Projected RE (GWh)","Combined Existing and Projected RE2030+ (GWh)"]
["UD1","DATA","DATA","DATA","DATA","DATA","DATA","DATA","DATA","DATA","DATA","DATA","DATA","DATA","DATA","DATA","DATA","DATA","DATA","DATA","BAU","BAU","BAU","SC1","SC2","SC3","SC4","SC5","SC6","BAU","SC1 ","SC2","SC3","SC4","SC5","SC6","OTHER","BAU ","SC1","SC2","SC3","SC4","SC5","SC6","DATA+","DATA+","DATA+","DATA+","DATA+","DATA+","DATA+","DATA+","DATA+","DATA+"]
[" ",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]
[{"$f":"'UD1 Scenarios'!A6","v":2014},{"$f":"'UD1 Scenarios'!B6","v":456.2},{"$f":"'UD1 Scenarios'!C6","v":90.8},{"$f":"'UD1 Scenarios'!D6","v":21.3},{"$f":"'UD1 Scenarios'!E6","v":24.6},{"$f":"'UD1 Scenarios'!F6","v":3.2},{"$f":"'UD1 Scenarios'!G6","v":0},{"$f":"'UD1 Scenarios'!H6","v":0},{"$f":"'UD1 Scenarios'!I6","v":0},{"$f":"'UD1 Scenarios'!J6","v":592.9},{"$f":"'UD1 Scenarios'!L6","v":0},{"$f":"'UD1 Scenarios'!M6","v":0},{"$f":"'UD1 Scenarios'!N6","v":0},{"$f":"'UD1 Scenarios'!O6","v":0},{"$f":"'UD1 Scenarios'!P6","v":0},{"$f":"'UD1 Scenarios'!Q6","v":0},{"$f":"'UD1 Scenarios'!R6","v":0},{"$f":"'UD1 Scenarios'!S6","v":0},{"$f":"'UD1 Scenarios'!T6","v":0},{"$f":"'UD1 Scenarios'!U6","v":0},{"$f":"'UD1 Scenarios'!W6","v":3019},{"$f":"'UD1 Scenarios'!AB6","v":0},{"$f":"'UD1 Scenarios'!AI6","v":2422.9},{"$f":"'UD1 Scenarios'!AU6","v":2422.9},{"$f":"'UD1 Scenarios'!AV6","v":2422.9},{"$f":"'UD1 Scenarios'!AW6","v":2422.9},{"$f":"'UD1 Scenarios'!AX6","v":2422.9},{"$f":"'UD1 Scenarios'!AY6","v":2422.9},{"$f":"'UD1 Scenarios'!AZ6","v":2422.9},{"$f":"'UD1 Scenarios'!BB6","v":2340.7636899999998},{"$f":"'UD1 Scenarios'!BC6","v":0},{"$f":"'UD1 Scenarios'!BD6","v":0},{"$f":"'UD1 Scenarios'!BE6","v":0},{"$f":"'UD1 Scenarios'!BF6","v":0},{"$f":"'UD1 Scenarios'!BG6","v":0},{"$f":"'UD1 Scenarios'!BH6","v":0},{"$f":"'UD1 Scenarios'!BI6","v":0},{"$f":"'UD1 Scenarios'!BK6","v":2340.7636899999998},{"$f":"'UD1 Scenarios'!BL6","v":2340.7636899999998},{"$f":"'UD1 Scenarios'!BM6","v":2340.7636899999998},{"$f":"'UD1 Scenarios'!BN6","v":2340.7636899999998},{"$f":"'UD1 Scenarios'!BO6","v":2340.7636899999998},{"$f":"'UD1 Scenarios'!BP6","v":2340.7636899999998},{"$f":"'UD1 Scenarios'!BQ6","v":2340.7636899999998},{"$f":"B4+K4","v":456.2},{"$f":"C4+L4","v":90.8},21.3,24.6,3.2,0,0,0,592.9,{"$f":"J4+T4","v":592.9}]
[{"$f":"'UD1 Scenarios'!A7","v":2015},{"$f":"'UD1 Scenarios'!B7","v":509.8},{"$f":"'UD1 Scenarios'!C7","v":121.9},{"$f":"'UD1 Scenarios'!D7","v":20.399999999999999},{"$f":"'UD1 Scenarios'!E7","v":25.9},{"$f":"'UD1 Scenarios'!F7","v":2.7},{"$f":"'UD1 Scenarios'!G7","v":0},{"$f":"'UD1 Scenarios'!H7","v":0},{"$f":"'UD1 Scenarios'!I7","v":0},{"$f":"'UD1 Scenarios'!J7","v":678},{"$f":"'UD1 Scenarios'!L7","v":0},{"$f":"'UD1 Scenarios'!M7","v":0},{"$f":"'UD1 Scenarios'!N7","v":0},{"$f":"'UD1 Scenarios'!O7","v":0},{"$f":"'UD1 Scenarios'!P7","v":0},{"$f":"'UD1 Scenarios'!Q7","v":0},{"$f":"'UD1 Scenarios'!R7","v":0},{"$f":"'UD1 Scenarios'!S7","v":0},{"$f":"'UD1 Scenarios'!T7","v":0},{"$f":"'UD1 Scenarios'!U7","v":0},{"$f":"'UD1 Scenarios'!W7","v":3138},{"$f":"'UD1 Scenarios'!AB7","v":33},{"$f":"'UD1 Scenarios'!AI7","v":2457.3000000000002},{"$f":"'UD1 Scenarios'!AU7","v":2424.3000000000002},{"$f":"'UD1 Scenarios'!AV7","v":2424.3000000000002},{"$f":"'UD1 Scenarios'!AW7","v":2424.3000000000002},{"$f":"'UD1 Scenarios'!AX7","v":2424.3000000000002},{"$f":"'UD1 Scenarios'!AY7","v":2424.3000000000002},{"$f":"'UD1 Scenarios'!AZ7","v":2424.3000000000002},{"$f":"'UD1 Scenarios'!BB7","v":2373.9975300000001},{"$f":"'UD1 Scenarios'!BC7","v":30.195},{"$f":"'UD1 Scenarios'!BD7","v":0},{"$f":"'UD1 Scenarios'!BE7","v":0},{"$f":"'UD1 Scenarios'!BF7","v":0},{"$f":"'UD1 Scenarios'!BG7","v":0},{"$f":"'UD1 Scenarios'!BH7","v":0},{"$f":"'UD1 Scenarios'!BI7","v":0},{"$f":"'UD1 Scenarios'!BK7","v":2373.9975300000001},{"$f":"'UD1 Scenarios'!BL7","v":2343.8025299999999},{"$f":"'UD1 Scenarios'!BM7","v":2343.8025299999999},{"$f":"'UD1 Scenarios'!BN7","v":2343.8025299999999},{"$f":"'UD1 Scenarios'!BO7","v":2343.8025299999999},{"$f":"'UD1 Scenarios'!BP7","v":2343.8025299999999},{"$f":"'UD1 Scenarios'!BQ7","v":2343.8025299999999},{"$f":"B5+K5","v":509.8},{"$f":"C5+L5","v":121.9},{"$f":"D5+M5","v":20.399999999999999},{"$f":"E5+N5","v":25.9},{"$f":"F5+O5","v":2.7},{"$f":"G5+P5","v":0},{"$f":"H5+Q5","v":0},{"$f":"I5+R5","v":0},{"$f":"J5+S5","v":678},{"$f":"J5+T5","v":678}]
[{"$f":"'UD1 Scenarios'!A8","v":2016},{"$f":"'UD1 Scenarios'!B8","v":497},{"$f":"'UD1 Scenarios'!C8","v":99.5},{"$f":"'UD1 Scenarios'!D8","v":18.7},{"$f":"'UD1 Scenarios'!E8","v":30.3},{"$f":"'UD1 Scenarios'!F8","v":2.7},{"$f":"'UD1 Scenarios'!G8","v":0},{"$f":"'UD1 Scenarios'!H8","v":0},{"$f":"'UD1 Scenarios'!I8","v":0},{"$f":"'UD1 Scenarios'!J8","v":645.5},{"$f":"'UD1 Scenarios'!L8","v":0},{"$f":"'UD1 Scenarios'!M8","v":0},{"$f":"'UD1 Scenarios'!N8","v":0},{"$f":"'UD1 Scenarios'!O8","v":0},{"$f":"'UD1 Scenarios'!P8","v":0},{"$f":"'UD1 Scenarios'!Q8","v":0},{"$f":"'UD1 Scenarios'!R8","v":0},{"$f":"'UD1 Scenarios'!S8","v":0},{"$f":"'UD1 Scenarios'!T8","v":0},{"$f":"'UD1 Scenarios'!U8","v":0},{"$f":"'UD1 Scenarios'!W8","v":3276},{"$f":"'UD1 Scenarios'!AB8","v":73.599999999999909},{"$f":"'UD1 Scenarios'!AI8","v":2627.8},{"$f":"'UD1 Scenarios'!AU8","v":2554.2000000000003},{"$f":"'UD1 Scenarios'!AV8","v":2554.2000000000003},{"$f":"'UD1 Scenarios'!AW8","v":2554.2000000000003},{"$f":"'UD1 Scenarios'!AX8","v":2554.2000000000003},{"$f":"'UD1 Scenarios'!AY8","v":2554.2000000000003},{"$f":"'UD1 Scenarios'!AZ8","v":2554.2000000000003},{"$f":"'UD1 Scenarios'!BB8","v":2538.71758},{"$f":"'UD1 Scenarios'!BC8","v":67.343999999999923},{"$f":"'UD1 Scenarios'!BD8","v":0},{"$f":"'UD1 Scenarios'!BE8","v":0},{"$f":"'UD1 Scenarios'!BF8","v":0},{"$f":"'UD1 Scenarios'!BG8","v":0},{"$f":"'UD1 Scenarios'!BH8","v":0},{"$f":"'UD1 Scenarios'!BI8","v":0},{"$f":"'UD1 Scenarios'!BK8","v":2538.71758},{"$f":"'UD1 Scenarios'!BL8","v":2471.3735799999999},{"$f":"'UD1 Scenarios'!BM8","v":2471.3735799999999},{"$f":"'UD1 Scenarios'!BN8","v":2471.3735799999999},{"$f":"'UD1 Scenarios'!BO8","v":2471.3735799999999},{"$f":"'UD1 Scenarios'!BP8","v":2471.3735799999999},{"$f":"'UD1 Scenarios'!BQ8","v":2471.3735799999999},497,99.5,18.7,30.3,2.7,0,0,0,645.5,645.5]
[{"$f":"'UD1 Scenarios'!A9","v":2017},{"$f":"'UD1 Scenarios'!B9","v":520},{"$f":"'UD1 Scenarios'!C9","v":105},{"$f":"'UD1 Scenarios'!D9","v":21},{"$f":"'UD1 Scenarios'!E9","v":30.3},{"$f":"'UD1 Scenarios'!F9","v":2.7},{"$f":"'UD1 Scenarios'!G9","v":0},{"$f":"'UD1 Scenarios'!H9","v":0},{"$f":"'UD1 Scenarios'!I9","v":0},{"$f":"'UD1 Scenarios'!J9","v":676.3},{"$f":"'UD1 Scenarios'!L9","v":0},{"$f":"'UD1 Scenarios'!M9","v":0},{"$f":"'UD1 Scenarios'!N9","v":0},{"$f":"'UD1 Scenarios'!O9","v":16},{"$f":"'UD1 Scenarios'!P9","v":40},{"$f":"'UD1 Scenarios'!Q9","v":0},{"$f":"'UD1 Scenarios'!R9","v":0},{"$f":"'UD1 Scenarios'!S9","v":0},{"$f":"'UD1 Scenarios'!T9","v":56},{"$f":"'UD1 Scenarios'!U9","v":56},{"$f":"'UD1 Scenarios'!W9","v":3417},{"$f":"'UD1 Scenarios'!AB9","v":114.19999999999982},{"$f":"'UD1 Scenarios'!AI9","v":2738},{"$f":"'UD1 Scenarios'!AU9","v":2623.8},{"$f":"'UD1 Scenarios'!AV9","v":2583.8000000000002},{"$f":"'UD1 Scenarios'!AW9","v":2567.8000000000002},{"$f":"'UD1 Scenarios'!AX9","v":2567.8000000000002},{"$f":"'UD1 Scenarios'!AY9","v":2567.8000000000002},{"$f":"'UD1 Scenarios'!AZ9","v":2567.8000000000002},{"$f":"'UD1 Scenarios'!BB9","v":2645.1817999999998},{"$f":"'UD1 Scenarios'!BC9","v":104.49299999999984},{"$f":"'UD1 Scenarios'!BD9","v":38.643999999999998},{"$f":"'UD1 Scenarios'!BE9","v":15.457599999999999},{"$f":"'UD1 Scenarios'!BF9","v":0},{"$f":"'UD1 Scenarios'!BG9","v":0},{"$f":"'UD1 Scenarios'!BH9","v":0},{"$f":"'UD1 Scenarios'!BI9","v":0},{"$f":"'UD1 Scenarios'!BK9","v":2645.1817999999998},{"$f":"'UD1 Scenarios'!BL9","v":2540.6887999999999},{"$f":"'UD1 Scenarios'!BM9","v":2502.0448000000001},{"$f":"'UD1 Scenarios'!BN9","v":2486.5871999999999},{"$f":"'UD1 Scenarios'!BO9","v":2486.5871999999999},{"$f":"'UD1 Scenarios'!BP9","v":2486.5871999999999},{"$f":"'UD1 Scenarios'!BQ9","v":2486.5871999999999},520,105,21,46.3,42.7,0,0,0,732.3,732.3]
[{"$f":"'UD1 Scenarios'!A10","v":2018},{"$f":"'UD1 Scenarios'!B10","v":520},{"$f":"'UD1 Scenarios'!C10","v":105},{"$f":"'UD1 Scenarios'!D10","v":21},{"$f":"'UD1 Scenarios'!E10","v":30.3},{"$f":"'UD1 Scenarios'!F10","v":2.7},{"$f":"'UD1 Scenarios'!G10","v":0},{"$f":"'UD1 Scenarios'!H10","v":0},{"$f":"'UD1 Scenarios'!I10","v":0},{"$f":"'UD1 Scenarios'!J10","v":676.3},{"$f":"'UD1 Scenarios'!L10","v":0},{"$f":"'UD1 Scenarios'!M10","v":0},{"$f":"'UD1 Scenarios'!N10","v":0},{"$f":"'UD1 Scenarios'!O10","v":41},{"$f":"'UD1 Scenarios'!P10","v":66},{"$f":"'UD1 Scenarios'!Q10","v":0},{"$f":"'UD1 Scenarios'!R10","v":0},{"$f":"'UD1 Scenarios'!S10","v":0},{"$f":"'UD1 Scenarios'!T10","v":107},{"$f":"'UD1 Scenarios'!U10","v":107},{"$f":"'UD1 Scenarios'!W10","v":3540},{"$f":"'UD1 Scenarios'!AB10","v":154.79999999999973},{"$f":"'UD1 Scenarios'!AI10","v":2861},{"$f":"'UD1 Scenarios'!AU10","v":2706.2000000000003},{"$f":"'UD1 Scenarios'!AV10","v":2640.2000000000003},{"$f":"'UD1 Scenarios'!AW10","v":2599.2000000000003},{"$f":"'UD1 Scenarios'!AX10","v":2599.2000000000003},{"$f":"'UD1 Scenarios'!AY10","v":2599.2000000000003},{"$f":"'UD1 Scenarios'!AZ10","v":2599.2000000000003},{"$f":"'UD1 Scenarios'!BB10","v":2764.0120999999999},{"$f":"'UD1 Scenarios'!BC10","v":141.64199999999977},{"$f":"'UD1 Scenarios'!BD10","v":63.762599999999999},{"$f":"'UD1 Scenarios'!BE10","v":39.610099999999996},{"$f":"'UD1 Scenarios'!BF10","v":0},{"$f":"'UD1 Scenarios'!BG10","v":0},{"$f":"'UD1 Scenarios'!BH10","v":0},{"$f":"'UD1 Scenarios'!BI10","v":0},{"$f":"'UD1 Scenarios'!BK10","v":2764.0120999999999},{"$f":"'UD1 Scenarios'!BL10","v":2622.3701000000001},{"$f":"'UD1 Scenarios'!BM10","v":2558.6075000000001},{"$f":"'UD1 Scenarios'!BN10","v":2518.9974000000002},{"$f":"'UD1 Scenarios'!BO10","v":2518.9974000000002},{"$f":"'UD1 Scenarios'!BP10","v":2518.9974000000002},{"$f":"'UD1 Scenarios'!BQ10","v":2518.9974000000002},520,105,21,71.3,68.7,0,0,0,783.3,783.3]
[{"$f":"'UD1 Scenarios'!A11","v":2019},{"$f":"'UD1 Scenarios'!B11","v":520},{"$f":"'UD1 Scenarios'!C11","v":105},{"$f":"'UD1 Scenarios'!D11","v":21},{"$f":"'UD1 Scenarios'!E11","v":30.3},{"$f":"'UD1 Scenarios'!F11","v":2.7},{"$f":"'UD1 Scenarios'!G11","v":0},{"$f":"'UD1 Scenarios'!H11","v":0},{"$f":"'UD1 Scenarios'!I11","v":0},{"$f":"'UD1 Scenarios'!J11","v":676.3},{"$f":"'UD1 Scenarios'!L11","v":0},{"$f":"'UD1 Scenarios'!M11","v":0},{"$f":"'UD1 Scenarios'!N11","v":0},{"$f":"'UD1 Scenarios'!O11","v":66},{"$f":"'UD1 Scenarios'!P11","v":66},{"$f":"'UD1 Scenarios'!Q11","v":240},{"$f":"'UD1 Scenarios'!R11","v":0},{"$f":"'UD1 Scenarios'!S11","v":0},{"$f":"'UD1 Scenarios'!T11","v":372},{"$f":"'UD1 Scenarios'!U11","v":372},{"$f":"'UD1 Scenarios'!W11","v":3660},{"$f":"'UD1 Scenarios'!AB11","v":195.39999999999964},{"$f":"'UD1 Scenarios'!AI11","v":2981},{"$f":"'UD1 Scenarios'!AU11","v":2785.6000000000004},{"$f":"'UD1 Scenarios'!AV11","v":2719.6000000000004},{"$f":"'UD1 Scenarios'!AW11","v":2653.6000000000004},{"$f":"'UD1 Scenarios'!AX11","v":2413.6000000000004},{"$f":"'UD1 Scenarios'!AY11","v":2413.6000000000004},{"$f":"'UD1 Scenarios'!AZ11","v":2413.6000000000004},{"$f":"'UD1 Scenarios'!BB11","v":2879.9440999999997},{"$f":"'UD1 Scenarios'!BC11","v":178.79099999999968},{"$f":"'UD1 Scenarios'!BD11","v":63.762599999999999},{"$f":"'UD1 Scenarios'!BE11","v":63.762599999999999},{"$f":"'UD1 Scenarios'!BF11","v":219.60000000000002},{"$f":"'UD1 Scenarios'!BG11","v":0},{"$f":"'UD1 Scenarios'!BH11","v":0},{"$f":"'UD1 Scenarios'!BI11","v":0},{"$f":"'UD1 Scenarios'!BK11","v":2879.9440999999997},{"$f":"'UD1 Scenarios'!BL11","v":2701.1531},{"$f":"'UD1 Scenarios'!BM11","v":2637.3905},{"$f":"'UD1 Scenarios'!BN11","v":2573.6279},{"$f":"'UD1 Scenarios'!BO11","v":2354.0279},{"$f":"'UD1 Scenarios'!BP11","v":2354.0279},{"$f":"'UD1 Scenarios'!BQ11","v":2354.0279},520,105,21,96.3,68.7,240,0,0,1048.3,1048.3]
[{"$f":"'UD1 Scenarios'!A12","v":2020},{"$f":"'UD1 Scenarios'!B12","v":520},{"$f":"'UD1 Scenarios'!C12","v":105},{"$f":"'UD1 Scenarios'!D12","v":21},{"$f":"'UD1 Scenarios'!E12","v":30.3},{"$f":"'UD1 Scenarios'!F12","v":2.7},{"$f":"'UD1 Scenarios'!G12","v":0},{"$f":"'UD1 Scenarios'!H12","v":0},{"$f":"'UD1 Scenarios'!I12","v":0},{"$f":"'UD1 Scenarios'!J12","v":676.3},{"$f":"'UD1 Scenarios'!L12","v":0},{"$f":"'UD1 Scenarios'!M12","v":0},{"$f":"'UD1 Scenarios'!N12","v":0},{"$f":"'UD1 Scenarios'!O12","v":123},{"$f":"'UD1 Scenarios'!P12","v":66},{"$f":"'UD1 Scenarios'!Q12","v":240},{"$f":"'UD1 Scenarios'!R12","v":0},{"$f":"'UD1 Scenarios'!S12","v":0},{"$f":"'UD1 Scenarios'!T12","v":429},{"$f":"'UD1 Scenarios'!U12","v":429},{"$f":"'UD1 Scenarios'!W12","v":3781},{"$f":"'UD1 Scenarios'!AB12","v":236},{"$f":"'UD1 Scenarios'!AI12","v":3102},{"$f":"'UD1 Scenarios'!AU12","v":2866},{"$f":"'UD1 Scenarios'!AV12","v":2800},{"$f":"'UD1 Scenarios'!AW12","v":2677},{"$f":"'UD1 Scenarios'!AX12","v":2437},{"$f":"'UD1 Scenarios'!AY12","v":2437},{"$f":"'UD1 Scenarios'!AZ12","v":2437},{"$f":"'UD1 Scenarios'!BB12","v":2996.8422},{"$f":"'UD1 Scenarios'!BC12","v":215.94},{"$f":"'UD1 Scenarios'!BD12","v":63.762599999999999},{"$f":"'UD1 Scenarios'!BE12","v":118.83029999999999},{"$f":"'UD1 Scenarios'!BF12","v":219.60000000000002},{"$f":"'UD1 Scenarios'!BG12","v":0},{"$f":"'UD1 Scenarios'!BH12","v":0},{"$f":"'UD1 Scenarios'!BI12","v":402.19290000000001},{"$f":"'UD1 Scenarios'!BK12","v":2996.8422},{"$f":"'UD1 Scenarios'!BL12","v":2780.9022},{"$f":"'UD1 Scenarios'!BM12","v":2717.1396},{"$f":"'UD1 Scenarios'!BN12","v":2598.3092999999999},{"$f":"'UD1 Scenarios'!BO12","v":2378.7093},{"$f":"'UD1 Scenarios'!BP12","v":2378.7093},{"$f":"'UD1 Scenarios'!BQ12","v":2378.7093},520,105,21,153.30000000000001,68.7,240,0,0,1105.3,1105.3]
[{"$f":"'UD1 Scenarios'!A13","v":2021},{"$f":"'UD1 Scenarios'!B13","v":520},{"$f":"'UD1 Scenarios'!C13","v":105},{"$f":"'UD1 Scenarios'!D13","v":21},{"$f":"'UD1 Scenarios'!E13","v":30.3},{"$f":"'UD1 Scenarios'!F13","v":2.7},{"$f":"'UD1 Scenarios'!G13","v":0},{"$f":"'UD1 Scenarios'!H13","v":0},{"$f":"'UD1 Scenarios'!I13","v":0},{"$f":"'UD1 Scenarios'!J13","v":676.3},{"$f":"'UD1 Scenarios'!L13","v":120},{"$f":"'UD1 Scenarios'!M13","v":0},{"$f":"'UD1 Scenarios'!N13","v":0},{"$f":"'UD1 Scenarios'!O13","v":123},{"$f":"'UD1 Scenarios'!P13","v":66},{"$f":"'UD1 Scenarios'!Q13","v":240},{"$f":"'UD1 Scenarios'!R13","v":0},{"$f":"'UD1 Scenarios'!S13","v":0},{"$f":"'UD1 Scenarios'!T13","v":549},{"$f":"'UD1 Scenarios'!U13","v":549},{"$f":"'UD1 Scenarios'!W13","v":3874},{"$f":"'UD1 Scenarios'!AB13","v":289.2},{"$f":"'UD1 Scenarios'!AI13","v":3195},{"$f":"'UD1 Scenarios'!AU13","v":2905.8},{"$f":"'UD1 Scenarios'!AV13","v":2839.8},{"$f":"'UD1 Scenarios'!AW13","v":2716.8},{"$f":"'UD1 Scenarios'!AX13","v":2476.8000000000002},{"$f":"'UD1 Scenarios'!AY13","v":2356.8000000000002},{"$f":"'UD1 Scenarios'!AZ13","v":2356.8000000000002},{"$f":"'UD1 Scenarios'!BB13","v":3086.6895},{"$f":"'UD1 Scenarios'!BC13","v":264.61799999999999},{"$f":"'UD1 Scenarios'!BD13","v":63.762599999999999},{"$f":"'UD1 Scenarios'!BE13","v":118.83029999999999},{"$f":"'UD1 Scenarios'!BF13","v":219.60000000000002},{"$f":"'UD1 Scenarios'!BG13","v":103.67999999999999},{"$f":"'UD1 Scenarios'!BH13","v":0},{"$f":"'UD1 Scenarios'!BI13","v":505.87290000000002},{"$f":"'UD1 Scenarios'!BK13","v":3086.6895},{"$f":"'UD1 Scenarios'!BL13","v":2822.0715},{"$f":"'UD1 Scenarios'!BM13","v":2758.3089},{"$f":"'UD1 Scenarios'!BN13","v":2639.4785999999999},{"$f":"'UD1 Scenarios'!BO13","v":2419.8786},{"$f":"'UD1 Scenarios'!BP13","v":2316.1986000000002},{"$f":"'UD1 Scenarios'!BQ13","v":2316.1986000000002},640,105,21,153.30000000000001,68.7,240,0,0,1225.3,1225.3]
[{"$f":"'UD1 Scenarios'!A14","v":2022},{"$f":"'UD1 Scenarios'!B14","v":520},{"$f":"'UD1 Scenarios'!C14","v":105},{"$f":"'UD1 Scenarios'!D14","v":21},{"$f":"'UD1 Scenarios'!E14","v":30.3},{"$f":"'UD1 Scenarios'!F14","v":2.7},{"$f":"'UD1 Scenarios'!G14","v":0},{"$f":"'UD1 Scenarios'!H14","v":0},{"$f":"'UD1 Scenarios'!I14","v":0},{"$f":"'UD1 Scenarios'!J14","v":676.3},{"$f":"'UD1 Scenarios'!L14","v":120},{"$f":"'UD1 Scenarios'!M14","v":0},{"$f":"'UD1 Scenarios'!N14","v":0},{"$f":"'UD1 Scenarios'!O14","v":123},{"$f":"'UD1 Scenarios'!P14","v":66},{"$f":"'UD1 Scenarios'!Q14","v":240},{"$f":"'UD1 Scenarios'!R14","v":0},{"$f":"'UD1 Scenarios'!S14","v":0},{"$f":"'UD1 Scenarios'!T14","v":549},{"$f":"'UD1 Scenarios'!U14","v":549},{"$f":"'UD1 Scenarios'!W14","v":3967},{"$f":"'UD1 Scenarios'!AB14","v":342.400000000001},{"$f":"'UD1 Scenarios'!AI14","v":3288},{"$f":"'UD1 Scenarios'!AU14","v":2945.599999999999},{"$f":"'UD1 Scenarios'!AV14","v":2879.599999999999},{"$f":"'UD1 Scenarios'!AW14","v":2756.599999999999},{"$f":"'UD1 Scenarios'!AX14","v":2516.599999999999},{"$f":"'UD1 Scenarios'!AY14","v":2396.599999999999},{"$f":"'UD1 Scenarios'!AZ14","v":2396.599999999999},{"$f":"'UD1 Scenarios'!BB14","v":3176.5367999999999},{"$f":"'UD1 Scenarios'!BC14","v":313.2960000000009},{"$f":"'UD1 Scenarios'!BD14","v":63.762599999999999},{"$f":"'UD1 Scenarios'!BE14","v":118.83029999999999},{"$f":"'UD1 Scenarios'!BF14","v":219.60000000000002},{"$f":"'UD1 Scenarios'!BG14","v":103.67999999999999},{"$f":"'UD1 Scenarios'!BH14","v":0},{"$f":"'UD1 Scenarios'!BI14","v":505.87290000000002},{"$f":"'UD1 Scenarios'!BK14","v":3176.5367999999999},{"$f":"'UD1 Scenarios'!BL14","v":2863.2407999999991},{"$f":"'UD1 Scenarios'!BM14","v":2799.4781999999991},{"$f":"'UD1 Scenarios'!BN14","v":2680.647899999999},{"$f":"'UD1 Scenarios'!BO14","v":2461.0478999999991},{"$f":"'UD1 Scenarios'!BP14","v":2357.3678999999993},{"$f":"'UD1 Scenarios'!BQ14","v":2357.3678999999993},640,105,21,153.30000000000001,68.7,240,0,0,1225.3,1225.3]
[{"$f":"'UD1 Scenarios'!A15","v":2023},{"$f":"'UD1 Scenarios'!B15","v":520},{"$f":"'UD1 Scenarios'!C15","v":105},{"$f":"'UD1 Scenarios'!D15","v":21},{"$f":"'UD1 Scenarios'!E15","v":30.3},{"$f":"'UD1 Scenarios'!F15","v":2.7},{"$f":"'UD1 Scenarios'!G15","v":0},{"$f":"'UD1 Scenarios'!H15","v":0},{"$f":"'UD1 Scenarios'!I15","v":0},{"$f":"'UD1 Scenarios'!J15","v":676.3},{"$f":"'UD1 Scenarios'!L15","v":120},{"$f":"'UD1 Scenarios'!M15","v":0},{"$f":"'UD1 Scenarios'!N15","v":0},{"$f":"'UD1 Scenarios'!O15","v":123},{"$f":"'UD1 Scenarios'!P15","v":66},{"$f":"'UD1 Scenarios'!Q15","v":240},{"$f":"'UD1 Scenarios'!R15","v":0},{"$f":"'UD1 Scenarios'!S15","v":0},{"$f":"'UD1 Scenarios'!T15","v":549},{"$f":"'UD1 Scenarios'!U15","v":549},{"$f":"'UD1 Scenarios'!W15","v":4062},{"$f":"'UD1 Scenarios'!AB15","v":395.60000000000082},{"$f":"'UD1 Scenarios'!AI15","v":3383},{"$f":"'UD1 Scenarios'!AU15","v":2987.3999999999992},{"$f":"'UD1 Scenarios'!AV15","v":2921.3999999999992},{"$f":"'UD1 Scenarios'!AW15","v":2798.3999999999992},{"$f":"'UD1 Scenarios'!AX15","v":2558.3999999999992},{"$f":"'UD1 Scenarios'!AY15","v":2438.3999999999992},{"$f":"'UD1 Scenarios'!AZ15","v":2438.3999999999992},{"$f":"'UD1 Scenarios'!BB15","v":3268.3163},{"$f":"'UD1 Scenarios'!BC15","v":361.97400000000079},{"$f":"'UD1 Scenarios'!BD15","v":63.762599999999999},{"$f":"'UD1 Scenarios'!BE15","v":118.83029999999999},{"$f":"'UD1 Scenarios'!BF15","v":219.60000000000002},{"$f":"'UD1 Scenarios'!BG15","v":103.67999999999999},{"$f":"'UD1 Scenarios'!BH15","v":0},{"$f":"'UD1 Scenarios'!BI15","v":505.87290000000002},{"$f":"'UD1 Scenarios'!BK15","v":3268.3163},{"$f":"'UD1 Scenarios'!BL15","v":2906.3422999999993},{"$f":"'UD1 Scenarios'!BM15","v":2842.5796999999993},{"$f":"'UD1 Scenarios'!BN15","v":2723.7493999999992},{"$f":"'UD1 Scenarios'!BO15","v":2504.1493999999993},{"$f":"'UD1 Scenarios'!BP15","v":2400.4693999999995},{"$f":"'UD1 Scenarios'!BQ15","v":2400.4693999999995},640,105,21,153.30000000000001,68.7,240,0,0,1225.3,1225.3]
[{"$f":"'UD1 Scenarios'!A16","v":2024},{"$f":"'UD1 Scenarios'!B16","v":520},{"$f":"'UD1 Scenarios'!C16","v":105},{"$f":"'UD1 Scenarios'!D16","v":21},{"$f":"'UD1 Scenarios'!E16","v":30.3},{"$f":"'UD1 Scenarios'!F16","v":2.7},{"$f":"'UD1 Scenarios'!G16","v":0},{"$f":"'UD1 Scenarios'!H16","v":0},{"$f":"'UD1 Scenarios'!I16","v":0},{"$f":"'UD1 Scenarios'!J16","v":676.3},{"$f":"'UD1 Scenarios'!L16","v":120},{"$f":"'UD1 Scenarios'!M16","v":0},{"$f":"'UD1 Scenarios'!N16","v":0},{"$f":"'UD1 Scenarios'!O16","v":123},{"$f":"'UD1 Scenarios'!P16","v":66},{"$f":"'UD1 Scenarios'!Q16","v":240},{"$f":"'UD1 Scenarios'!R16","v":0},{"$f":"'UD1 Scenarios'!S16","v":0},{"$f":"'UD1 Scenarios'!T16","v":549},{"$f":"'UD1 Scenarios'!U16","v":549},{"$f":"'UD1 Scenarios'!W16","v":4161},{"$f":"'UD1 Scenarios'!AB16","v":448.80000000000109},{"$f":"'UD1 Scenarios'!AI16","v":3482},{"$f":"'UD1 Scenarios'!AU16","v":3033.1999999999989},{"$f":"'UD1 Scenarios'!AV16","v":2967.1999999999989},{"$f":"'UD1 Scenarios'!AW16","v":2844.1999999999989},{"$f":"'UD1 Scenarios'!AX16","v":2604.1999999999989},{"$f":"'UD1 Scenarios'!AY16","v":2484.1999999999989},{"$f":"'UD1 Scenarios'!AZ16","v":2484.1999999999989},{"$f":"'UD1 Scenarios'!BB16","v":3363.9602},{"$f":"'UD1 Scenarios'!BC16","v":410.65200000000101},{"$f":"'UD1 Scenarios'!BD16","v":63.762599999999999},{"$f":"'UD1 Scenarios'!BE16","v":118.83029999999999},{"$f":"'UD1 Scenarios'!BF16","v":219.60000000000002},{"$f":"'UD1 Scenarios'!BG16","v":103.67999999999999},{"$f":"'UD1 Scenarios'!BH16","v":0},{"$f":"'UD1 Scenarios'!BI16","v":505.87290000000002},{"$f":"'UD1 Scenarios'!BK16","v":3363.9602},{"$f":"'UD1 Scenarios'!BL16","v":2953.308199999999},{"$f":"'UD1 Scenarios'!BM16","v":2889.545599999999},{"$f":"'UD1 Scenarios'!BN16","v":2770.7152999999989},{"$f":"'UD1 Scenarios'!BO16","v":2551.115299999999},{"$f":"'UD1 Scenarios'!BP16","v":2447.4352999999992},{"$f":"'UD1 Scenarios'!BQ16","v":2447.4352999999992},640,105,21,153.30000000000001,68.7,240,0,0,1225.3,1225.3]
[{"$f":"'UD1 Scenarios'!A17","v":2025},{"$f":"'UD1 Scenarios'!B17","v":520},{"$f":"'UD1 Scenarios'!C17","v":105},{"$f":"'UD1 Scenarios'!D17","v":21},{"$f":"'UD1 Scenarios'!E17","v":30.3},{"$f":"'UD1 Scenarios'!F17","v":2.7},{"$f":"'UD1 Scenarios'!G17","v":0},{"$f":"'UD1 Scenarios'!H17","v":0},{"$f":"'UD1 Scenarios'!I17","v":0},{"$f":"'UD1 Scenarios'!J17","v":676.3},{"$f":"'UD1 Scenarios'!L17","v":120},{"$f":"'UD1 Scenarios'!M17","v":0},{"$f":"'UD1 Scenarios'!N17","v":0},{"$f":"'UD1 Scenarios'!O17","v":123},{"$f":"'UD1 Scenarios'!P17","v":66},{"$f":"'UD1 Scenarios'!Q17","v":240},{"$f":"'UD1 Scenarios'!R17","v":0},{"$f":"'UD1 Scenarios'!S17","v":0},{"$f":"'UD1 Scenarios'!T17","v":549},{"$f":"'UD1 Scenarios'!U17","v":549},{"$f":"'UD1 Scenarios'!W17","v":4264},{"$f":"'UD1 Scenarios'!AB17","v":502},{"$f":"'UD1 Scenarios'!AI17","v":3585},{"$f":"'UD1 Scenarios'!AU17","v":3083},{"$f":"'UD1 Scenarios'!AV17","v":3017},{"$f":"'UD1 Scenarios'!AW17","v":2894},{"$f":"'UD1 Scenarios'!AX17","v":2654},{"$f":"'UD1 Scenarios'!AY17","v":2534},{"$f":"'UD1 Scenarios'!AZ17","v":2534},{"$f":"'UD1 Scenarios'!BB17","v":3463.4684999999999},{"$f":"'UD1 Scenarios'!BC17","v":459.33000000000004},{"$f":"'UD1 Scenarios'!BD17","v":63.762599999999999},{"$f":"'UD1 Scenarios'!BE17","v":118.83029999999999},{"$f":"'UD1 Scenarios'!BF17","v":219.60000000000002},{"$f":"'UD1 Scenarios'!BG17","v":103.67999999999999},{"$f":"'UD1 Scenarios'!BH17","v":0},{"$f":"'UD1 Scenarios'!BI17","v":505.87290000000002},{"$f":"'UD1 Scenarios'!BK17","v":3463.4684999999999},{"$f":"'UD1 Scenarios'!BL17","v":3004.1385},{"$f":"'UD1 Scenarios'!BM17","v":2940.3759},{"$f":"'UD1 Scenarios'!BN17","v":2821.5455999999999},{"$f":"'UD1 Scenarios'!BO17","v":2601.9456},{"$f":"'UD1 Scenarios'!BP17","v":2498.2656000000002},{"$f":"'UD1 Scenarios'!BQ17","v":2498.2656000000002},640,105,21,153.30000000000001,68.7,240,0,0,1225.3,1225.3]
[{"$f":"'UD1 Scenarios'!A18","v":2026},{"$f":"'UD1 Scenarios'!B18","v":520},{"$f":"'UD1 Scenarios'!C18","v":105},{"$f":"'UD1 Scenarios'!D18","v":21},{"$f":"'UD1 Scenarios'!E18","v":30.3},{"$f":"'UD1 Scenarios'!F18","v":2.7},{"$f":"'UD1 Scenarios'!G18","v":0},{"$f":"'UD1 Scenarios'!H18","v":0},{"$f":"'UD1 Scenarios'!I18","v":0},{"$f":"'UD1 Scenarios'!J18","v":676.3},{"$f":"'UD1 Scenarios'!L18","v":120},{"$f":"'UD1 Scenarios'!M18","v":0},{"$f":"'UD1 Scenarios'!N18","v":0},{"$f":"'UD1 Scenarios'!O18","v":123},{"$f":"'UD1 Scenarios'!P18","v":66},{"$f":"'UD1 Scenarios'!Q18","v":240},{"$f":"'UD1 Scenarios'!R18","v":0},{"$f":"'UD1 Scenarios'!S18","v":0},{"$f":"'UD1 Scenarios'!T18","v":549},{"$f":"'UD1 Scenarios'!U18","v":549},{"$f":"'UD1 Scenarios'!W18","v":4366},{"$f":"'UD1 Scenarios'!AB18","v":571.59999999999945},{"$f":"'UD1 Scenarios'!AI18","v":3687},{"$f":"'UD1 Scenarios'!AU18","v":3115.4000000000005},{"$f":"'UD1 Scenarios'!AV18","v":3049.4000000000005},{"$f":"'UD1 Scenarios'!AW18","v":2926.4000000000005},{"$f":"'UD1 Scenarios'!AX18","v":2686.4000000000005},{"$f":"'UD1 Scenarios'!AY18","v":2566.4000000000005},{"$f":"'UD1 Scenarios'!AZ18","v":2566.4000000000005},{"$f":"'UD1 Scenarios'!BB18","v":3562.0106999999998},{"$f":"'UD1 Scenarios'!BC18","v":493.86239999999952},{"$f":"'UD1 Scenarios'!BD18","v":63.762599999999999},{"$f":"'UD1 Scenarios'!BE18","v":118.83029999999999},{"$f":"'UD1 Scenarios'!BF18","v":219.60000000000002},{"$f":"'UD1 Scenarios'!BG18","v":103.67999999999999},{"$f":"'UD1 Scenarios'!BH18","v":0},{"$f":"'UD1 Scenarios'!BI18","v":505.87290000000002},{"$f":"'UD1 Scenarios'!BK18","v":3562.0106999999998},{"$f":"'UD1 Scenarios'!BL18","v":3068.1483000000003},{"$f":"'UD1 Scenarios'!BM18","v":3004.3857000000003},{"$f":"'UD1 Scenarios'!BN18","v":2885.5554000000002},{"$f":"'UD1 Scenarios'!BO18","v":2665.9554000000003},{"$f":"'UD1 Scenarios'!BP18","v":2562.2754000000004},{"$f":"'UD1 Scenarios'!BQ18","v":2562.2754000000004},640,105,21,153.30000000000001,68.7,240,0,0,1225.3,1225.3]
[{"$f":"'UD1 Scenarios'!A19","v":2027},{"$f":"'UD1 Scenarios'!B19","v":520},{"$f":"'UD1 Scenarios'!C19","v":105},{"$f":"'UD1 Scenarios'!D19","v":21},{"$f":"'UD1 Scenarios'!E19","v":30.3},{"$f":"'UD1 Scenarios'!F19","v":2.7},{"$f":"'UD1 Scenarios'!G19","v":0},{"$f":"'UD1 Scenarios'!H19","v":0},{"$f":"'UD1 Scenarios'!I19","v":0},{"$f":"'UD1 Scenarios'!J19","v":676.3},{"$f":"'UD1 Scenarios'!L19","v":120},{"$f":"'UD1 Scenarios'!M19","v":0},{"$f":"'UD1 Scenarios'!N19","v":0},{"$f":"'UD1 Scenarios'!O19","v":123},{"$f":"'UD1 Scenarios'!P19","v":66},{"$f":"'UD1 Scenarios'!Q19","v":240},{"$f":"'UD1 Scenarios'!R19","v":0},{"$f":"'UD1 Scenarios'!S19","v":0},{"$f":"'UD1 Scenarios'!T19","v":549},{"$f":"'UD1 Scenarios'!U19","v":549},{"$f":"'UD1 Scenarios'!W19","v":4440},{"$f":"'UD1 Scenarios'!AB19","v":641.19999999999891},{"$f":"'UD1 Scenarios'!AI19","v":3761},{"$f":"'UD1 Scenarios'!AU19","v":3119.8000000000011},{"$f":"'UD1 Scenarios'!AV19","v":3053.8000000000011},{"$f":"'UD1 Scenarios'!AW19","v":2930.8000000000011},{"$f":"'UD1 Scenarios'!AX19","v":2690.8000000000011},{"$f":"'UD1 Scenarios'!AY19","v":2570.8000000000011},{"$f":"'UD1 Scenarios'!AZ19","v":2570.8000000000011},{"$f":"'UD1 Scenarios'!BB19","v":3633.5020999999997},{"$f":"'UD1 Scenarios'!BC19","v":553.9967999999991},{"$f":"'UD1 Scenarios'!BD19","v":63.762599999999999},{"$f":"'UD1 Scenarios'!BE19","v":118.83029999999999},{"$f":"'UD1 Scenarios'!BF19","v":219.60000000000002},{"$f":"'UD1 Scenarios'!BG19","v":103.67999999999999},{"$f":"'UD1 Scenarios'!BH19","v":0},{"$f":"'UD1 Scenarios'!BI19","v":505.87290000000002},{"$f":"'UD1 Scenarios'!BK19","v":3633.5020999999997},{"$f":"'UD1 Scenarios'!BL19","v":3079.5053000000007},{"$f":"'UD1 Scenarios'!BM19","v":3015.7427000000007},{"$f":"'UD1 Scenarios'!BN19","v":2896.9124000000006},{"$f":"'UD1 Scenarios'!BO19","v":2677.3124000000007},{"$f":"'UD1 Scenarios'!BP19","v":2573.6324000000009},{"$f":"'UD1 Scenarios'!BQ19","v":2573.6324000000009},640,105,21,153.30000000000001,68.7,240,0,0,1225.3,1225.3]
[{"$f":"'UD1 Scenarios'!A20","v":2028},{"$f":"'UD1 Scenarios'!B20","v":520},{"$f":"'UD1 Scenarios'!C20","v":105},{"$f":"'UD1 Scenarios'!D20","v":21},{"$f":"'UD1 Scenarios'!E20","v":30.3},{"$f":"'UD1 Scenarios'!F20","v":2.7},{"$f":"'UD1 Scenarios'!G20","v":0},{"$f":"'UD1 Scenarios'!H20","v":0},{"$f":"'UD1 Scenarios'!I20","v":0},{"$f":"'UD1 Scenarios'!J20","v":676.3},{"$f":"'UD1 Scenarios'!L20","v":120},{"$f":"'UD1 Scenarios'!M20","v":0},{"$f":"'UD1 Scenarios'!N20","v":0},{"$f":"'UD1 Scenarios'!O20","v":123},{"$f":"'UD1 Scenarios'!P20","v":66},{"$f":"'UD1 Scenarios'!Q20","v":240},{"$f":"'UD1 Scenarios'!R20","v":0},{"$f":"'UD1 Scenarios'!S20","v":0},{"$f":"'UD1 Scenarios'!T20","v":549},{"$f":"'UD1 Scenarios'!U20","v":549},{"$f":"'UD1 Scenarios'!W20","v":4509},{"$f":"'UD1 Scenarios'!AB20","v":710.79999999999836},{"$f":"'UD1 Scenarios'!AI20","v":3830},{"$f":"'UD1 Scenarios'!AU20","v":3119.2000000000016},{"$f":"'UD1 Scenarios'!AV20","v":3053.2000000000016},{"$f":"'UD1 Scenarios'!AW20","v":2930.2000000000016},{"$f":"'UD1 Scenarios'!AX20","v":2690.2000000000016},{"$f":"'UD1 Scenarios'!AY20","v":2570.2000000000016},{"$f":"'UD1 Scenarios'!AZ20","v":2570.2000000000016},{"$f":"'UD1 Scenarios'!BB20","v":3700.163},{"$f":"'UD1 Scenarios'!BC20","v":614.13119999999856},{"$f":"'UD1 Scenarios'!BD20","v":63.762599999999999},{"$f":"'UD1 Scenarios'!BE20","v":118.83029999999999},{"$f":"'UD1 Scenarios'!BF20","v":219.60000000000002},{"$f":"'UD1 Scenarios'!BG20","v":103.67999999999999},{"$f":"'UD1 Scenarios'!BH20","v":0},{"$f":"'UD1 Scenarios'!BI20","v":505.87290000000002},{"$f":"'UD1 Scenarios'!BK20","v":3700.163},{"$f":"'UD1 Scenarios'!BL20","v":3086.0318000000016},{"$f":"'UD1 Scenarios'!BM20","v":3022.2692000000015},{"$f":"'UD1 Scenarios'!BN20","v":2903.4389000000015},{"$f":"'UD1 Scenarios'!BO20","v":2683.8389000000016},{"$f":"'UD1 Scenarios'!BP20","v":2580.1589000000017},{"$f":"'UD1 Scenarios'!BQ20","v":2580.1589000000017},640,105,21,153.30000000000001,68.7,240,0,0,1225.3,1225.3]
[{"$f":"'UD1 Scenarios'!A21","v":2029},{"$f":"'UD1 Scenarios'!B21","v":520},{"$f":"'UD1 Scenarios'!C21","v":105},{"$f":"'UD1 Scenarios'!D21","v":21},{"$f":"'UD1 Scenarios'!E21","v":30.3},{"$f":"'UD1 Scenarios'!F21","v":2.7},{"$f":"'UD1 Scenarios'!G21","v":0},{"$f":"'UD1 Scenarios'!H21","v":0},{"$f":"'UD1 Scenarios'!I21","v":0},{"$f":"'UD1 Scenarios'!J21","v":676.3},{"$f":"'UD1 Scenarios'!L21","v":120},{"$f":"'UD1 Scenarios'!M21","v":0},{"$f":"'UD1 Scenarios'!N21","v":0},{"$f":"'UD1 Scenarios'!O21","v":123},{"$f":"'UD1 Scenarios'!P21","v":66},{"$f":"'UD1 Scenarios'!Q21","v":240},{"$f":"'UD1 Scenarios'!R21","v":0},{"$f":"'UD1 Scenarios'!S21","v":0},{"$f":"'UD1 Scenarios'!T21","v":549},{"$f":"'UD1 Scenarios'!U21","v":549},{"$f":"'UD1 Scenarios'!W21","v":4577},{"$f":"'UD1 Scenarios'!AB21","v":780.39999999999782},{"$f":"'UD1 Scenarios'!AI21","v":3898},{"$f":"'UD1 Scenarios'!AU21","v":3117.6000000000022},{"$f":"'UD1 Scenarios'!AV21","v":3051.6000000000022},{"$f":"'UD1 Scenarios'!AW21","v":2928.6000000000022},{"$f":"'UD1 Scenarios'!AX21","v":2688.6000000000022},{"$f":"'UD1 Scenarios'!AY21","v":2568.6000000000022},{"$f":"'UD1 Scenarios'!AZ21","v":2568.6000000000022},{"$f":"'UD1 Scenarios'!BB21","v":3765.8577999999998},{"$f":"'UD1 Scenarios'!BC21","v":674.26559999999813},{"$f":"'UD1 Scenarios'!BD21","v":63.762599999999999},{"$f":"'UD1 Scenarios'!BE21","v":118.83029999999999},{"$f":"'UD1 Scenarios'!BF21","v":219.60000000000002},{"$f":"'UD1 Scenarios'!BG21","v":103.67999999999999},{"$f":"'UD1 Scenarios'!BH21","v":0},{"$f":"'UD1 Scenarios'!BI21","v":505.87290000000002},{"$f":"'UD1 Scenarios'!BK21","v":3765.8577999999998},{"$f":"'UD1 Scenarios'!BL21","v":3091.5922000000019},{"$f":"'UD1 Scenarios'!BM21","v":3027.8296000000018},{"$f":"'UD1 Scenarios'!BN21","v":2908.9993000000018},{"$f":"'UD1 Scenarios'!BO21","v":2689.3993000000019},{"$f":"'UD1 Scenarios'!BP21","v":2585.719300000002},{"$f":"'UD1 Scenarios'!BQ21","v":2585.719300000002},640,105,21,153.30000000000001,68.7,240,0,0,1225.3,1225.3]
[{"$f":"'UD1 Scenarios'!A22","v":2030},{"$f":"'UD1 Scenarios'!B22","v":520},{"$f":"'UD1 Scenarios'!C22","v":105},{"$f":"'UD1 Scenarios'!D22","v":21},{"$f":"'UD1 Scenarios'!E22","v":30.3},{"$f":"'UD1 Scenarios'!F22","v":2.7},{"$f":"'UD1 Scenarios'!G22","v":0},{"$f":"'UD1 Scenarios'!H22","v":0},{"$f":"'UD1 Scenarios'!I22","v":0},{"$f":"'UD1 Scenarios'!J22","v":676.3},{"$f":"'UD1 Scenarios'!L22","v":120},{"$f":"'UD1 Scenarios'!M22","v":0},{"$f":"'UD1 Scenarios'!N22","v":0},{"$f":"'UD1 Scenarios'!O22","v":123},{"$f":"'UD1 Scenarios'!P22","v":66},{"$f":"'UD1 Scenarios'!Q22","v":240},{"$f":"'UD1 Scenarios'!R22","v":0},{"$f":"'UD1 Scenarios'!S22","v":0},{"$f":"'UD1 Scenarios'!T22","v":549},{"$f":"'UD1 Scenarios'!U22","v":629},{"$f":"'UD1 Scenarios'!W22","v":4645},{"$f":"'UD1 Scenarios'!AB22","v":850},{"$f":"'UD1 Scenarios'!AI22","v":3966},{"$f":"'UD1 Scenarios'!AU22","v":3116},{"$f":"'UD1 Scenarios'!AV22","v":3050},{"$f":"'UD1 Scenarios'!AW22","v":2927},{"$f":"'UD1 Scenarios'!AX22","v":2687},{"$f":"'UD1 Scenarios'!AY22","v":2567},{"$f":"'UD1 Scenarios'!AZ22","v":2487},{"$f":"'UD1 Scenarios'!BB22","v":3831.5526},{"$f":"'UD1 Scenarios'!BC22","v":734.4},{"$f":"'UD1 Scenarios'!BD22","v":63.762599999999999},{"$f":"'UD1 Scenarios'!BE22","v":118.83029999999999},{"$f":"'UD1 Scenarios'!BF22","v":207.35999999999999},{"$f":"'UD1 Scenarios'!BG22","v":103.67999999999999},{"$f":"'UD1 Scenarios'!BH22","v":77.287999999999997},{"$f":"'UD1 Scenarios'!BI22","v":493.63290000000001},{"$f":"'UD1 Scenarios'!BK22","v":3831.5526},{"$f":"'UD1 Scenarios'!BL22","v":3097.1525999999999},{"$f":"'UD1 Scenarios'!BM22","v":3033.39},{"$f":"'UD1 Scenarios'!BN22","v":2914.5596999999998},{"$f":"'UD1 Scenarios'!BO22","v":2707.1996999999997},{"$f":"'UD1 Scenarios'!BP22","v":2603.5196999999998},{"$f":"'UD1 Scenarios'!BQ22","v":2526.2316999999998},640,105,21,153.30000000000001,68.7,240,0,0,1225.3,1305.3]
[{"$f":"'UD1 Scenarios'!A23","v":2031},{"$f":"'UD1 Scenarios'!B23","v":520},{"$f":"'UD1 Scenarios'!C23","v":105},{"$f":"'UD1 Scenarios'!D23","v":21},{"$f":"'UD1 Scenarios'!E23","v":30.3},{"$f":"'UD1 Scenarios'!F23","v":2.7},{"$f":"'UD1 Scenarios'!G23","v":0},{"$f":"'UD1 Scenarios'!H23","v":0},{"$f":"'UD1 Scenarios'!I23","v":0},{"$f":"'UD1 Scenarios'!J23","v":676.3},{"$f":"'UD1 Scenarios'!L23","v":120},{"$f":"'UD1 Scenarios'!M23","v":0},{"$f":"'UD1 Scenarios'!N23","v":0},{"$f":"'UD1 Scenarios'!O23","v":123},{"$f":"'UD1 Scenarios'!P23","v":66},{"$f":"'UD1 Scenarios'!Q23","v":240},{"$f":"'UD1 Scenarios'!R23","v":0},{"$f":"'UD1 Scenarios'!S23","v":0},{"$f":"'UD1 Scenarios'!T23","v":549},{"$f":"'UD1 Scenarios'!U23","v":629},{"$f":"'UD1 Scenarios'!W23","v":4713},{"$f":"'UD1 Scenarios'!AB23","v":935},{"$f":"'UD1 Scenarios'!AI23","v":4034},{"$f":"'UD1 Scenarios'!AU23","v":3099},{"$f":"'UD1 Scenarios'!AV23","v":3033},{"$f":"'UD1 Scenarios'!AW23","v":2910},{"$f":"'UD1 Scenarios'!AX23","v":2670},{"$f":"'UD1 Scenarios'!AY23","v":2550},{"$f":"'UD1 Scenarios'!AZ23","v":2470},{"$f":"'UD1 Scenarios'!BB23","v":3897.2473999999997},{"$f":"'UD1 Scenarios'!BC23","v":807.84},{"$f":"'UD1 Scenarios'!BD23","v":63.762599999999999},{"$f":"'UD1 Scenarios'!BE23","v":118.83029999999999},{"$f":"'UD1 Scenarios'!BF23","v":207.35999999999999},{"$f":"'UD1 Scenarios'!BG23","v":103.67999999999999},{"$f":"'UD1 Scenarios'!BH23","v":77.287999999999997},{"$f":"'UD1 Scenarios'!BI23","v":493.63290000000001},{"$f":"'UD1 Scenarios'!BK23","v":3897.2473999999997},{"$f":"'UD1 Scenarios'!BL23","v":3089.4073999999996},{"$f":"'UD1 Scenarios'!BM23","v":3025.6447999999996},{"$f":"'UD1 Scenarios'!BN23","v":2906.8144999999995},{"$f":"'UD1 Scenarios'!BO23","v":2699.4544999999994},{"$f":"'UD1 Scenarios'!BP23","v":2595.7744999999995},{"$f":"'UD1 Scenarios'!BQ23","v":2518.4864999999995},640,105,21,153.30000000000001,68.7,240,0,0,1225.3,1305.3]
[{"$f":"'UD1 Scenarios'!A24","v":2032},{"$f":"'UD1 Scenarios'!B24","v":520},{"$f":"'UD1 Scenarios'!C24","v":105},{"$f":"'UD1 Scenarios'!D24","v":21},{"$f":"'UD1 Scenarios'!E24","v":30.3},{"$f":"'UD1 Scenarios'!F24","v":2.7},{"$f":"'UD1 Scenarios'!G24","v":0},{"$f":"'UD1 Scenarios'!H24","v":0},{"$f":"'UD1 Scenarios'!I24","v":0},{"$f":"'UD1 Scenarios'!J24","v":676.3},{"$f":"'UD1 Scenarios'!L24","v":120},{"$f":"'UD1 Scenarios'!M24","v":0},{"$f":"'UD1 Scenarios'!N24","v":0},{"$f":"'UD1 Scenarios'!O24","v":123},{"$f":"'UD1 Scenarios'!P24","v":66},{"$f":"'UD1 Scenarios'!Q24","v":240},{"$f":"'UD1 Scenarios'!R24","v":0},{"$f":"'UD1 Scenarios'!S24","v":0},{"$f":"'UD1 Scenarios'!T24","v":549},{"$f":"'UD1 Scenarios'!U24","v":629},{"$f":"'UD1 Scenarios'!W24","v":4783},{"$f":"'UD1 Scenarios'!AB24","v":1020},{"$f":"'UD1 Scenarios'!AI24","v":4104},{"$f":"'UD1 Scenarios'!AU24","v":3084},{"$f":"'UD1 Scenarios'!AV24","v":3018},{"$f":"'UD1 Scenarios'!AW24","v":2895},{"$f":"'UD1 Scenarios'!AX24","v":2655},{"$f":"'UD1 Scenarios'!AY24","v":2535},{"$f":"'UD1 Scenarios'!AZ24","v":2455},{"$f":"'UD1 Scenarios'!BB24","v":3964.8743999999997},{"$f":"'UD1 Scenarios'!BC24","v":881.28},{"$f":"'UD1 Scenarios'!BD24","v":63.762599999999999},{"$f":"'UD1 Scenarios'!BE24","v":118.83029999999999},{"$f":"'UD1 Scenarios'!BF24","v":207.35999999999999},{"$f":"'UD1 Scenarios'!BG24","v":103.67999999999999},{"$f":"'UD1 Scenarios'!BH24","v":77.287999999999997},{"$f":"'UD1 Scenarios'!BI24","v":493.63290000000001},{"$f":"'UD1 Scenarios'!BK24","v":3964.8743999999997},{"$f":"'UD1 Scenarios'!BL24","v":3083.5944},{"$f":"'UD1 Scenarios'!BM24","v":3019.8317999999999},{"$f":"'UD1 Scenarios'!BN24","v":2901.0014999999999},{"$f":"'UD1 Scenarios'!BO24","v":2693.6414999999997},{"$f":"'UD1 Scenarios'!BP24","v":2589.9614999999999},{"$f":"'UD1 Scenarios'!BQ24","v":2512.6734999999999},640,105,21,153.30000000000001,68.7,240,0,0,1225.3,1305.3]
[{"$f":"'UD1 Scenarios'!A25","v":2033},{"$f":"'UD1 Scenarios'!B25","v":520},{"$f":"'UD1 Scenarios'!C25","v":105},{"$f":"'UD1 Scenarios'!D25","v":21},{"$f":"'UD1 Scenarios'!E25","v":30.3},{"$f":"'UD1 Scenarios'!F25","v":2.7},{"$f":"'UD1 Scenarios'!G25","v":0},{"$f":"'UD1 Scenarios'!H25","v":0},{"$f":"'UD1 Scenarios'!I25","v":0},{"$f":"'UD1 Scenarios'!J25","v":676.3},{"$f":"'UD1 Scenarios'!L25","v":120},{"$f":"'UD1 Scenarios'!M25","v":0},{"$f":"'UD1 Scenarios'!N25","v":0},{"$f":"'UD1 Scenarios'!O25","v":123},{"$f":"'UD1 Scenarios'!P25","v":66},{"$f":"'UD1 Scenarios'!Q25","v":240},{"$f":"'UD1 Scenarios'!R25","v":0},{"$f":"'UD1 Scenarios'!S25","v":0},{"$f":"'UD1 Scenarios'!T25","v":549},{"$f":"'UD1 Scenarios'!U25","v":629},{"$f":"'UD1 Scenarios'!W25","v":4853},{"$f":"'UD1 Scenarios'!AB25","v":1105},{"$f":"'UD1 Scenarios'!AI25","v":4174},{"$f":"'UD1 Scenarios'!AU25","v":3069},{"$f":"'UD1 Scenarios'!AV25","v":3003},{"$f":"'UD1 Scenarios'!AW25","v":2880},{"$f":"'UD1 Scenarios'!AX25","v":2640},{"$f":"'UD1 Scenarios'!AY25","v":2520},{"$f":"'UD1 Scenarios'!AZ25","v":2440},{"$f":"'UD1 Scenarios'!BB25","v":4032.5013999999996},{"$f":"'UD1 Scenarios'!BC25","v":954.72},{"$f":"'UD1 Scenarios'!BD25","v":63.762599999999999},{"$f":"'UD1 Scenarios'!BE25","v":118.83029999999999},{"$f":"'UD1 Scenarios'!BF25","v":207.35999999999999},{"$f":"'UD1 Scenarios'!BG25","v":103.67999999999999},{"$f":"'UD1 Scenarios'!BH25","v":77.287999999999997},{"$f":"'UD1 Scenarios'!BI25","v":493.63290000000001},{"$f":"'UD1 Scenarios'!BK25","v":4032.5013999999996},{"$f":"'UD1 Scenarios'!BL25","v":3077.7813999999998},{"$f":"'UD1 Scenarios'!BM25","v":3014.0187999999998},{"$f":"'UD1 Scenarios'!BN25","v":2895.1884999999997},{"$f":"'UD1 Scenarios'!BO25","v":2687.8284999999996},{"$f":"'UD1 Scenarios'!BP25","v":2584.1484999999998},{"$f":"'UD1 Scenarios'!BQ25","v":2506.8604999999998},640,105,21,153.30000000000001,68.7,240,0,0,1225.3,1305.3]
[{"$f":"'UD1 Scenarios'!A26","v":2034},{"$f":"'UD1 Scenarios'!B26","v":520},{"$f":"'UD1 Scenarios'!C26","v":105},{"$f":"'UD1 Scenarios'!D26","v":21},{"$f":"'UD1 Scenarios'!E26","v":30.3},{"$f":"'UD1 Scenarios'!F26","v":2.7},{"$f":"'UD1 Scenarios'!G26","v":0},{"$f":"'UD1 Scenarios'!H26","v":0},{"$f":"'UD1 Scenarios'!I26","v":0},{"$f":"'UD1 Scenarios'!J26","v":676.3},{"$f":"'UD1 Scenarios'!L26","v":120},{"$f":"'UD1 Scenarios'!M26","v":0},{"$f":"'UD1 Scenarios'!N26","v":0},{"$f":"'UD1 Scenarios'!O26","v":123},{"$f":"'UD1 Scenarios'!P26","v":66},{"$f":"'UD1 Scenarios'!Q26","v":240},{"$f":"'UD1 Scenarios'!R26","v":0},{"$f":"'UD1 Scenarios'!S26","v":0},{"$f":"'UD1 Scenarios'!T26","v":549},{"$f":"'UD1 Scenarios'!U26","v":629},{"$f":"'UD1 Scenarios'!W26","v":4925},{"$f":"'UD1 Scenarios'!AB26","v":1190},{"$f":"'UD1 Scenarios'!AI26","v":4246},{"$f":"'UD1 Scenarios'!AU26","v":3056},{"$f":"'UD1 Scenarios'!AV26","v":2990},{"$f":"'UD1 Scenarios'!AW26","v":2867},{"$f":"'UD1 Scenarios'!AX26","v":2627},{"$f":"'UD1 Scenarios'!AY26","v":2507},{"$f":"'UD1 Scenarios'!AZ26","v":2427},{"$f":"'UD1 Scenarios'!BB26","v":4102.0605999999998},{"$f":"'UD1 Scenarios'!BC26","v":1028.1600000000001},{"$f":"'UD1 Scenarios'!BD26","v":63.762599999999999},{"$f":"'UD1 Scenarios'!BE26","v":118.83029999999999},{"$f":"'UD1 Scenarios'!BF26","v":207.35999999999999},{"$f":"'UD1 Scenarios'!BG26","v":103.67999999999999},{"$f":"'UD1 Scenarios'!BH26","v":77.287999999999997},{"$f":"'UD1 Scenarios'!BI26","v":493.63290000000001},{"$f":"'UD1 Scenarios'!BK26","v":4102.0605999999998},{"$f":"'UD1 Scenarios'!BL26","v":3073.9005999999999},{"$f":"'UD1 Scenarios'!BM26","v":3010.1379999999999},{"$f":"'UD1 Scenarios'!BN26","v":2891.3076999999998},{"$f":"'UD1 Scenarios'!BO26","v":2683.9476999999997},{"$f":"'UD1 Scenarios'!BP26","v":2580.2676999999999},{"$f":"'UD1 Scenarios'!BQ26","v":2502.9796999999999},640,105,21,153.30000000000001,68.7,240,0,0,1225.3,1305.3]
[{"$f":"'UD1 Scenarios'!A27","v":2035},{"$f":"'UD1 Scenarios'!B27","v":520},{"$f":"'UD1 Scenarios'!C27","v":105},{"$f":"'UD1 Scenarios'!D27","v":21},{"$f":"'UD1 Scenarios'!E27","v":30.3},{"$f":"'UD1 Scenarios'!F27","v":2.7},{"$f":"'UD1 Scenarios'!G27","v":0},{"$f":"'UD1 Scenarios'!H27","v":0},{"$f":"'UD1 Scenarios'!I27","v":0},{"$f":"'UD1 Scenarios'!J27","v":676.3},{"$f":"'UD1 Scenarios'!L27","v":120},{"$f":"'UD1 Scenarios'!M27","v":0},{"$f":"'UD1 Scenarios'!N27","v":0},{"$f":"'UD1 Scenarios'!O27","v":123},{"$f":"'UD1 Scenarios'!P27","v":66},{"$f":"'UD1 Scenarios'!Q27","v":240},{"$f":"'UD1 Scenarios'!R27","v":0},{"$f":"'UD1 Scenarios'!S27","v":0},{"$f":"'UD1 Scenarios'!T27","v":549},{"$f":"'UD1 Scenarios'!U27","v":629},{"$f":"'UD1 Scenarios'!W27","v":4953.0199999999995},{"$f":"'UD1 Scenarios'!AB27","v":1275},{"$f":"'UD1 Scenarios'!AI27","v":4274.0199999999995},{"$f":"'UD1 Scenarios'!AU27","v":2999.0199999999995},{"$f":"'UD1 Scenarios'!AV27","v":2933.0199999999995},{"$f":"'UD1 Scenarios'!AW27","v":2810.0199999999995},{"$f":"'UD1 Scenarios'!AX27","v":2570.0199999999995},{"$f":"'UD1 Scenarios'!AY27","v":2450.0199999999995},{"$f":"'UD1 Scenarios'!AZ27","v":2370.0199999999995},{"$f":"'UD1 Scenarios'!BB27","v":4129.130721999999},{"$f":"'UD1 Scenarios'!BC27","v":1101.5999999999999},{"$f":"'UD1 Scenarios'!BD27","v":63.762599999999999},{"$f":"'UD1 Scenarios'!BE27","v":118.83029999999999},{"$f":"'UD1 Scenarios'!BF27","v":207.35999999999999},{"$f":"'UD1 Scenarios'!BG27","v":103.67999999999999},{"$f":"'UD1 Scenarios'!BH27","v":77.287999999999997},{"$f":"'UD1 Scenarios'!BI27","v":493.63290000000001},{"$f":"'UD1 Scenarios'!BK27","v":4129.130721999999},{"$f":"'UD1 Scenarios'!BL27","v":3027.5307219999991},{"$f":"'UD1 Scenarios'!BM27","v":2963.768121999999},{"$f":"'UD1 Scenarios'!BN27","v":2844.937821999999},{"$f":"'UD1 Scenarios'!BO27","v":2637.5778219999988},{"$f":"'UD1 Scenarios'!BP27","v":2533.897821999999},{"$f":"'UD1 Scenarios'!BQ27","v":2456.609821999999},640,105,21,153.30000000000001,68.7,240,0,0,1225.3,1305.3]
[{"$f":"'UD1 Scenarios'!A28","v":2036},{"$f":"'UD1 Scenarios'!B28","v":520},{"$f":"'UD1 Scenarios'!C28","v":105},{"$f":"'UD1 Scenarios'!D28","v":21},{"$f":"'UD1 Scenarios'!E28","v":30.3},{"$f":"'UD1 Scenarios'!F28","v":2.7},{"$f":"'UD1 Scenarios'!G28","v":0},{"$f":"'UD1 Scenarios'!H28","v":0},{"$f":"'UD1 Scenarios'!I28","v":0},{"$f":"'UD1 Scenarios'!J28","v":676.3},{"$f":"'UD1 Scenarios'!L28","v":120},{"$f":"'UD1 Scenarios'!M28","v":0},{"$f":"'UD1 Scenarios'!N28","v":0},{"$f":"'UD1 Scenarios'!O28","v":123},{"$f":"'UD1 Scenarios'!P28","v":66},{"$f":"'UD1 Scenarios'!Q28","v":240},{"$f":"'UD1 Scenarios'!R28","v":0},{"$f":"'UD1 Scenarios'!S28","v":0},{"$f":"'UD1 Scenarios'!T28","v":549},{"$f":"'UD1 Scenarios'!U28","v":639},{"$f":"'UD1 Scenarios'!W28","v":4935.92},{"$f":"'UD1 Scenarios'!AB28","v":1365},{"$f":"'UD1 Scenarios'!AI28","v":4256.92},{"$f":"'UD1 Scenarios'!AU28","v":2891.92},{"$f":"'UD1 Scenarios'!AV28","v":2825.92},{"$f":"'UD1 Scenarios'!AW28","v":2702.92},{"$f":"'UD1 Scenarios'!AX28","v":2462.92},{"$f":"'UD1 Scenarios'!AY28","v":2342.92},{"$f":"'UD1 Scenarios'!AZ28","v":2252.92},{"$f":"'UD1 Scenarios'!BB28","v":4112.610412},{"$f":"'UD1 Scenarios'!BC28","v":1179.3599999999999},{"$f":"'UD1 Scenarios'!BD28","v":63.762599999999999},{"$f":"'UD1 Scenarios'!BE28","v":118.83029999999999},{"$f":"'UD1 Scenarios'!BF28","v":207.35999999999999},{"$f":"'UD1 Scenarios'!BG28","v":103.67999999999999},{"$f":"'UD1 Scenarios'!BH28","v":86.948999999999998},{"$f":"'UD1 Scenarios'!BI28","v":493.63290000000001},{"$f":"'UD1 Scenarios'!BK28","v":4112.610412},{"$f":"'UD1 Scenarios'!BL28","v":2933.2504120000003},{"$f":"'UD1 Scenarios'!BM28","v":2869.4878120000003},{"$f":"'UD1 Scenarios'!BN28","v":2750.6575120000002},{"$f":"'UD1 Scenarios'!BO28","v":2543.2975120000001},{"$f":"'UD1 Scenarios'!BP28","v":2439.6175120000003},{"$f":"'UD1 Scenarios'!BQ28","v":2352.6685120000002},640,105,21,153.30000000000001,68.7,240,0,0,1225.3,1315.3]
[{"$f":"'UD1 Scenarios'!A29","v":2037},{"$f":"'UD1 Scenarios'!B29","v":520},{"$f":"'UD1 Scenarios'!C29","v":105},{"$f":"'UD1 Scenarios'!D29","v":21},{"$f":"'UD1 Scenarios'!E29","v":30.3},{"$f":"'UD1 Scenarios'!F29","v":2.7},{"$f":"'UD1 Scenarios'!G29","v":0},{"$f":"'UD1 Scenarios'!H29","v":0},{"$f":"'UD1 Scenarios'!I29","v":0},{"$f":"'UD1 Scenarios'!J29","v":676.3},{"$f":"'UD1 Scenarios'!L29","v":120},{"$f":"'UD1 Scenarios'!M29","v":0},{"$f":"'UD1 Scenarios'!N29","v":0},{"$f":"'UD1 Scenarios'!O29","v":123},{"$f":"'UD1 Scenarios'!P29","v":66},{"$f":"'UD1 Scenarios'!Q29","v":240},{"$f":"'UD1 Scenarios'!R29","v":0},{"$f":"'UD1 Scenarios'!S29","v":0},{"$f":"'UD1 Scenarios'!T29","v":549},{"$f":"'UD1 Scenarios'!U29","v":639},{"$f":"'UD1 Scenarios'!W29","v":4944.72},{"$f":"'UD1 Scenarios'!AB29","v":1455},{"$f":"'UD1 Scenarios'!AI29","v":4265.72},{"$f":"'UD1 Scenarios'!AU29","v":2810.7200000000003},{"$f":"'UD1 Scenarios'!AV29","v":2744.7200000000003},{"$f":"'UD1 Scenarios'!AW29","v":2621.7200000000003},{"$f":"'UD1 Scenarios'!AX29","v":2381.7200000000003},{"$f":"'UD1 Scenarios'!AY29","v":2261.7200000000003},{"$f":"'UD1 Scenarios'!AZ29","v":2171.7200000000003},{"$f":"'UD1 Scenarios'!BB29","v":4121.1120920000003},{"$f":"'UD1 Scenarios'!BC29","v":1257.1199999999999},{"$f":"'UD1 Scenarios'!BD29","v":63.762599999999999},{"$f":"'UD1 Scenarios'!BE29","v":118.83029999999999},{"$f":"'UD1 Scenarios'!BF29","v":207.35999999999999},{"$f":"'UD1 Scenarios'!BG29","v":103.67999999999999},{"$f":"'UD1 Scenarios'!BH29","v":86.948999999999998},{"$f":"'UD1 Scenarios'!BI29","v":493.63290000000001},{"$f":"'UD1 Scenarios'!BK29","v":4121.1120920000003},{"$f":"'UD1 Scenarios'!BL29","v":2863.9920920000004},{"$f":"'UD1 Scenarios'!BM29","v":2800.2294920000004},{"$f":"'UD1 Scenarios'!BN29","v":2681.3991920000003},{"$f":"'UD1 Scenarios'!BO29","v":2474.0391920000002},{"$f":"'UD1 Scenarios'!BP29","v":2370.3591920000003},{"$f":"'UD1 Scenarios'!BQ29","v":2283.4101920000003},640,105,21,153.30000000000001,68.7,240,0,0,1225.3,1315.3]
[{"$f":"'UD1 Scenarios'!A30","v":2038},{"$f":"'UD1 Scenarios'!B30","v":520},{"$f":"'UD1 Scenarios'!C30","v":105},{"$f":"'UD1 Scenarios'!D30","v":21},{"$f":"'UD1 Scenarios'!E30","v":30.3},{"$f":"'UD1 Scenarios'!F30","v":2.7},{"$f":"'UD1 Scenarios'!G30","v":0},{"$f":"'UD1 Scenarios'!H30","v":0},{"$f":"'UD1 Scenarios'!I30","v":0},{"$f":"'UD1 Scenarios'!J30","v":676.3},{"$f":"'UD1 Scenarios'!L30","v":120},{"$f":"'UD1 Scenarios'!M30","v":0},{"$f":"'UD1 Scenarios'!N30","v":0},{"$f":"'UD1 Scenarios'!O30","v":123},{"$f":"'UD1 Scenarios'!P30","v":66},{"$f":"'UD1 Scenarios'!Q30","v":240},{"$f":"'UD1 Scenarios'!R30","v":0},{"$f":"'UD1 Scenarios'!S30","v":0},{"$f":"'UD1 Scenarios'!T30","v":549},{"$f":"'UD1 Scenarios'!U30","v":639},{"$f":"'UD1 Scenarios'!W30","v":4953.5200000000004},{"$f":"'UD1 Scenarios'!AB30","v":1545},{"$f":"'UD1 Scenarios'!AI30","v":4274.5200000000004},{"$f":"'UD1 Scenarios'!AU30","v":2729.5200000000004},{"$f":"'UD1 Scenarios'!AV30","v":2663.5200000000004},{"$f":"'UD1 Scenarios'!AW30","v":2540.5200000000004},{"$f":"'UD1 Scenarios'!AX30","v":2300.5200000000004},{"$f":"'UD1 Scenarios'!AY30","v":2180.5200000000004},{"$f":"'UD1 Scenarios'!AZ30","v":2090.5200000000004},{"$f":"'UD1 Scenarios'!BB30","v":4129.6137720000006},{"$f":"'UD1 Scenarios'!BC30","v":1334.8799999999999},{"$f":"'UD1 Scenarios'!BD30","v":63.762599999999999},{"$f":"'UD1 Scenarios'!BE30","v":118.83029999999999},{"$f":"'UD1 Scenarios'!BF30","v":207.35999999999999},{"$f":"'UD1 Scenarios'!BG30","v":103.67999999999999},{"$f":"'UD1 Scenarios'!BH30","v":86.948999999999998},{"$f":"'UD1 Scenarios'!BI30","v":493.63290000000001},{"$f":"'UD1 Scenarios'!BK30","v":4129.6137720000006},{"$f":"'UD1 Scenarios'!BL30","v":2794.7337720000005},{"$f":"'UD1 Scenarios'!BM30","v":2730.9711720000005},{"$f":"'UD1 Scenarios'!BN30","v":2612.1408720000004},{"$f":"'UD1 Scenarios'!BO30","v":2404.7808720000003},{"$f":"'UD1 Scenarios'!BP30","v":2301.1008720000004},{"$f":"'UD1 Scenarios'!BQ30","v":2214.1518720000004},640,105,21,153.30000000000001,68.7,240,0,0,1225.3,1315.3]
[{"$f":"'UD1 Scenarios'!A31","v":2039},{"$f":"'UD1 Scenarios'!B31","v":520},{"$f":"'UD1 Scenarios'!C31","v":105},{"$f":"'UD1 Scenarios'!D31","v":21},{"$f":"'UD1 Scenarios'!E31","v":30.3},{"$f":"'UD1 Scenarios'!F31","v":2.7},{"$f":"'UD1 Scenarios'!G31","v":0},{"$f":"'UD1 Scenarios'!H31","v":0},{"$f":"'UD1 Scenarios'!I31","v":0},{"$f":"'UD1 Scenarios'!J31","v":676.3},{"$f":"'UD1 Scenarios'!L31","v":120},{"$f":"'UD1 Scenarios'!M31","v":0},{"$f":"'UD1 Scenarios'!N31","v":0},{"$f":"'UD1 Scenarios'!O31","v":123},{"$f":"'UD1 Scenarios'!P31","v":66},{"$f":"'UD1 Scenarios'!Q31","v":240},{"$f":"'UD1 Scenarios'!R31","v":0},{"$f":"'UD1 Scenarios'!S31","v":0},{"$f":"'UD1 Scenarios'!T31","v":549},{"$f":"'UD1 Scenarios'!U31","v":639},{"$f":"'UD1 Scenarios'!W31","v":4962.3200000000006},{"$f":"'UD1 Scenarios'!AB31","v":1635},{"$f":"'UD1 Scenarios'!AI31","v":4283.3200000000006},{"$f":"'UD1 Scenarios'!AU31","v":2648.3200000000006},{"$f":"'UD1 Scenarios'!AV31","v":2582.3200000000006},{"$f":"'UD1 Scenarios'!AW31","v":2459.3200000000006},{"$f":"'UD1 Scenarios'!AX31","v":2219.3200000000006},{"$f":"'UD1 Scenarios'!AY31","v":2099.3200000000006},{"$f":"'UD1 Scenarios'!AZ31","v":2009.3200000000006},{"$f":"'UD1 Scenarios'!BB31","v":4138.115452},{"$f":"'UD1 Scenarios'!BC31","v":1412.6399999999999},{"$f":"'UD1 Scenarios'!BD31","v":63.762599999999999},{"$f":"'UD1 Scenarios'!BE31","v":118.83029999999999},{"$f":"'UD1 Scenarios'!BF31","v":207.35999999999999},{"$f":"'UD1 Scenarios'!BG31","v":103.67999999999999},{"$f":"'UD1 Scenarios'!BH31","v":86.948999999999998},{"$f":"'UD1 Scenarios'!BI31","v":493.63290000000001},{"$f":"'UD1 Scenarios'!BK31","v":4138.115452},{"$f":"'UD1 Scenarios'!BL31","v":2725.4754520000001},{"$f":"'UD1 Scenarios'!BM31","v":2661.7128520000001},{"$f":"'UD1 Scenarios'!BN31","v":2542.882552},{"$f":"'UD1 Scenarios'!BO31","v":2335.5225519999999},{"$f":"'UD1 Scenarios'!BP31","v":2231.8425520000001},{"$f":"'UD1 Scenarios'!BQ31","v":2144.893552},640,105,21,153.30000000000001,68.7,240,0,0,1225.3,1315.3]
[{"$f":"'UD1 Scenarios'!A32","v":2040},{"$f":"'UD1 Scenarios'!B32","v":520},{"$f":"'UD1 Scenarios'!C32","v":105},{"$f":"'UD1 Scenarios'!D32","v":21},{"$f":"'UD1 Scenarios'!E32","v":30.3},{"$f":"'UD1 Scenarios'!F32","v":2.7},{"$f":"'UD1 Scenarios'!G32","v":0},{"$f":"'UD1 Scenarios'!H32","v":0},{"$f":"'UD1 Scenarios'!I32","v":0},{"$f":"'UD1 Scenarios'!J32","v":676.3},{"$f":"'UD1 Scenarios'!L32","v":120},{"$f":"'UD1 Scenarios'!M32","v":0},{"$f":"'UD1 Scenarios'!N32","v":0},{"$f":"'UD1 Scenarios'!O32","v":123},{"$f":"'UD1 Scenarios'!P32","v":66},{"$f":"'UD1 Scenarios'!Q32","v":240},{"$f":"'UD1 Scenarios'!R32","v":0},{"$f":"'UD1 Scenarios'!S32","v":0},{"$f":"'UD1 Scenarios'!T32","v":549},{"$f":"'UD1 Scenarios'!U32","v":639},{"$f":"'UD1 Scenarios'!W32","v":4971.12},{"$f":"'UD1 Scenarios'!AB32","v":1725},{"$f":"'UD1 Scenarios'!AI32","v":4292.12},{"$f":"'UD1 Scenarios'!AU32","v":2567.12},{"$f":"'UD1 Scenarios'!AV32","v":2501.12},{"$f":"'UD1 Scenarios'!AW32","v":2378.12},{"$f":"'UD1 Scenarios'!AX32","v":2138.12},{"$f":"'UD1 Scenarios'!AY32","v":2018.12},{"$f":"'UD1 Scenarios'!AZ32","v":1928.12},{"$f":"'UD1 Scenarios'!BB32","v":4146.6171319999994},{"$f":"'UD1 Scenarios'!BC32","v":1490.4},{"$f":"'UD1 Scenarios'!BD32","v":63.762599999999999},{"$f":"'UD1 Scenarios'!BE32","v":118.83029999999999},{"$f":"'UD1 Scenarios'!BF32","v":207.35999999999999},{"$f":"'UD1 Scenarios'!BG32","v":103.67999999999999},{"$f":"'UD1 Scenarios'!BH32","v":86.948999999999998},{"$f":"'UD1 Scenarios'!BI32","v":493.63290000000001},{"$f":"'UD1 Scenarios'!BK32","v":4146.6171319999994},{"$f":"'UD1 Scenarios'!BL32","v":2656.2171319999993},{"$f":"'UD1 Scenarios'!BM32","v":2592.4545319999993},{"$f":"'UD1 Scenarios'!BN32","v":2473.6242319999992},{"$f":"'UD1 Scenarios'!BO32","v":2266.2642319999991},{"$f":"'UD1 Scenarios'!BP32","v":2162.5842319999992},{"$f":"'UD1 Scenarios'!BQ32","v":2075.6352319999992},640,105,21,153.30000000000001,68.7,240,0,0,1225.3,1315.3]
[{"$f":"'UD1 Scenarios'!A33","v":2041},{"$f":"'UD1 Scenarios'!B33","v":520},{"$f":"'UD1 Scenarios'!C33","v":105},{"$f":"'UD1 Scenarios'!D33","v":21},{"$f":"'UD1 Scenarios'!E33","v":30.3},{"$f":"'UD1 Scenarios'!F33","v":2.7},{"$f":"'UD1 Scenarios'!G33","v":0},{"$f":"'UD1 Scenarios'!H33","v":0},{"$f":"'UD1 Scenarios'!I33","v":0},{"$f":"'UD1 Scenarios'!J33","v":676.3},{"$f":"'UD1 Scenarios'!L33","v":120},{"$f":"'UD1 Scenarios'!M33","v":0},{"$f":"'UD1 Scenarios'!N33","v":0},{"$f":"'UD1 Scenarios'!O33","v":123},{"$f":"'UD1 Scenarios'!P33","v":66},{"$f":"'UD1 Scenarios'!Q33","v":240},{"$f":"'UD1 Scenarios'!R33","v":0},{"$f":"'UD1 Scenarios'!S33","v":0},{"$f":"'UD1 Scenarios'!T33","v":549},{"$f":"'UD1 Scenarios'!U33","v":669},{"$f":"'UD1 Scenarios'!W33","v":5019.32},{"$f":"'UD1 Scenarios'!AB33","v":1805},{"$f":"'UD1 Scenarios'!AI33","v":4340.32},{"$f":"'UD1 Scenarios'!AU33","v":2535.3199999999997},{"$f":"'UD1 Scenarios'!AV33","v":2469.3199999999997},{"$f":"'UD1 Scenarios'!AW33","v":2346.3199999999997},{"$f":"'UD1 Scenarios'!AX33","v":2106.3199999999997},{"$f":"'UD1 Scenarios'!AY33","v":1986.3199999999997},{"$f":"'UD1 Scenarios'!AZ33","v":1866.3199999999997},{"$f":"'UD1 Scenarios'!BB33","v":4193.1831519999996},{"$f":"'UD1 Scenarios'!BC33","v":1559.52},{"$f":"'UD1 Scenarios'!BD33","v":63.762599999999999},{"$f":"'UD1 Scenarios'!BE33","v":118.83029999999999},{"$f":"'UD1 Scenarios'!BF33","v":207.35999999999999},{"$f":"'UD1 Scenarios'!BG33","v":103.67999999999999},{"$f":"'UD1 Scenarios'!BH33","v":115.93199999999999},{"$f":"'UD1 Scenarios'!BI33","v":493.63290000000001},{"$f":"'UD1 Scenarios'!BK33","v":4193.1831519999996},{"$f":"'UD1 Scenarios'!BL33","v":2633.6631519999996},{"$f":"'UD1 Scenarios'!BM33","v":2569.9005519999996},{"$f":"'UD1 Scenarios'!BN33","v":2451.0702519999995},{"$f":"'UD1 Scenarios'!BO33","v":2243.7102519999994},{"$f":"'UD1 Scenarios'!BP33","v":2140.0302519999996},{"$f":"'UD1 Scenarios'!BQ33","v":2024.0982519999995},640,105,21,153.30000000000001,68.7,240,0,0,1225.3,1345.3]
[{"$f":"'UD1 Scenarios'!A34","v":2042},{"$f":"'UD1 Scenarios'!B34","v":520},{"$f":"'UD1 Scenarios'!C34","v":105},{"$f":"'UD1 Scenarios'!D34","v":21},{"$f":"'UD1 Scenarios'!E34","v":30.3},{"$f":"'UD1 Scenarios'!F34","v":2.7},{"$f":"'UD1 Scenarios'!G34","v":0},{"$f":"'UD1 Scenarios'!H34","v":0},{"$f":"'UD1 Scenarios'!I34","v":0},{"$f":"'UD1 Scenarios'!J34","v":676.3},{"$f":"'UD1 Scenarios'!L34","v":120},{"$f":"'UD1 Scenarios'!M34","v":0},{"$f":"'UD1 Scenarios'!N34","v":0},{"$f":"'UD1 Scenarios'!O34","v":123},{"$f":"'UD1 Scenarios'!P34","v":66},{"$f":"'UD1 Scenarios'!Q34","v":240},{"$f":"'UD1 Scenarios'!R34","v":0},{"$f":"'UD1 Scenarios'!S34","v":0},{"$f":"'UD1 Scenarios'!T34","v":549},{"$f":"'UD1 Scenarios'!U34","v":669},{"$f":"'UD1 Scenarios'!W34","v":5067.5199999999995},{"$f":"'UD1 Scenarios'!AB34","v":1885},{"$f":"'UD1 Scenarios'!AI34","v":4388.5199999999995},{"$f":"'UD1 Scenarios'!AU34","v":2503.5199999999995},{"$f":"'UD1 Scenarios'!AV34","v":2437.5199999999995},{"$f":"'UD1 Scenarios'!AW34","v":2314.5199999999995},{"$f":"'UD1 Scenarios'!AX34","v":2074.5199999999995},{"$f":"'UD1 Scenarios'!AY34","v":1954.5199999999995},{"$f":"'UD1 Scenarios'!AZ34","v":1834.5199999999995},{"$f":"'UD1 Scenarios'!BB34","v":4239.7491719999998},{"$f":"'UD1 Scenarios'!BC34","v":1628.6399999999999},{"$f":"'UD1 Scenarios'!BD34","v":63.762599999999999},{"$f":"'UD1 Scenarios'!BE34","v":118.83029999999999},{"$f":"'UD1 Scenarios'!BF34","v":207.35999999999999},{"$f":"'UD1 Scenarios'!BG34","v":103.67999999999999},{"$f":"'UD1 Scenarios'!BH34","v":115.93199999999999},{"$f":"'UD1 Scenarios'!BI34","v":493.63290000000001},{"$f":"'UD1 Scenarios'!BK34","v":4239.7491719999998},{"$f":"'UD1 Scenarios'!BL34","v":2611.1091719999999},{"$f":"'UD1 Scenarios'!BM34","v":2547.3465719999999},{"$f":"'UD1 Scenarios'!BN34","v":2428.5162719999998},{"$f":"'UD1 Scenarios'!BO34","v":2221.1562719999997},{"$f":"'UD1 Scenarios'!BP34","v":2117.4762719999999},{"$f":"'UD1 Scenarios'!BQ34","v":2001.5442719999999},640,105,21,153.30000000000001,68.7,240,0,0,1225.3,1345.3]
[{"$f":"'UD1 Scenarios'!A35","v":2043},{"$f":"'UD1 Scenarios'!B35","v":520},{"$f":"'UD1 Scenarios'!C35","v":105},{"$f":"'UD1 Scenarios'!D35","v":21},{"$f":"'UD1 Scenarios'!E35","v":30.3},{"$f":"'UD1 Scenarios'!F35","v":2.7},{"$f":"'UD1 Scenarios'!G35","v":0},{"$f":"'UD1 Scenarios'!H35","v":0},{"$f":"'UD1 Scenarios'!I35","v":0},{"$f":"'UD1 Scenarios'!J35","v":676.3},{"$f":"'UD1 Scenarios'!L35","v":120},{"$f":"'UD1 Scenarios'!M35","v":0},{"$f":"'UD1 Scenarios'!N35","v":0},{"$f":"'UD1 Scenarios'!O35","v":123},{"$f":"'UD1 Scenarios'!P35","v":66},{"$f":"'UD1 Scenarios'!Q35","v":240},{"$f":"'UD1 Scenarios'!R35","v":0},{"$f":"'UD1 Scenarios'!S35","v":0},{"$f":"'UD1 Scenarios'!T35","v":549},{"$f":"'UD1 Scenarios'!U35","v":699},{"$f":"'UD1 Scenarios'!W35","v":5115.7199999999993},{"$f":"'UD1 Scenarios'!AB35","v":1965},{"$f":"'UD1 Scenarios'!AI35","v":4436.7199999999993},{"$f":"'UD1 Scenarios'!AU35","v":2471.7199999999993},{"$f":"'UD1 Scenarios'!AV35","v":2405.7199999999993},{"$f":"'UD1 Scenarios'!AW35","v":2282.7199999999993},{"$f":"'UD1 Scenarios'!AX35","v":2042.7199999999993},{"$f":"'UD1 Scenarios'!AY35","v":1922.7199999999993},{"$f":"'UD1 Scenarios'!AZ35","v":1772.7199999999993},{"$f":"'UD1 Scenarios'!BB35","v":4286.3151919999991},{"$f":"'UD1 Scenarios'!BC35","v":1697.76},{"$f":"'UD1 Scenarios'!BD35","v":63.762599999999999},{"$f":"'UD1 Scenarios'!BE35","v":118.83029999999999},{"$f":"'UD1 Scenarios'!BF35","v":207.35999999999999},{"$f":"'UD1 Scenarios'!BG35","v":103.67999999999999},{"$f":"'UD1 Scenarios'!BH35","v":144.91499999999999},{"$f":"'UD1 Scenarios'!BI35","v":493.63290000000001},{"$f":"'UD1 Scenarios'!BK35","v":4286.3151919999991},{"$f":"'UD1 Scenarios'!BL35","v":2588.5551919999989},{"$f":"'UD1 Scenarios'!BM35","v":2524.7925919999989},{"$f":"'UD1 Scenarios'!BN35","v":2405.9622919999988},{"$f":"'UD1 Scenarios'!BO35","v":2198.6022919999987},{"$f":"'UD1 Scenarios'!BP35","v":2094.9222919999988},{"$f":"'UD1 Scenarios'!BQ35","v":1950.0072919999989},640,105,21,153.30000000000001,68.7,240,0,0,1225.3,1375.3]
[{"$f":"'UD1 Scenarios'!A36","v":2044},{"$f":"'UD1 Scenarios'!B36","v":520},{"$f":"'UD1 Scenarios'!C36","v":105},{"$f":"'UD1 Scenarios'!D36","v":21},{"$f":"'UD1 Scenarios'!E36","v":30.3},{"$f":"'UD1 Scenarios'!F36","v":2.7},{"$f":"'UD1 Scenarios'!G36","v":0},{"$f":"'UD1 Scenarios'!H36","v":0},{"$f":"'UD1 Scenarios'!I36","v":0},{"$f":"'UD1 Scenarios'!J36","v":676.3},{"$f":"'UD1 Scenarios'!L36","v":120},{"$f":"'UD1 Scenarios'!M36","v":0},{"$f":"'UD1 Scenarios'!N36","v":0},{"$f":"'UD1 Scenarios'!O36","v":123},{"$f":"'UD1 Scenarios'!P36","v":66},{"$f":"'UD1 Scenarios'!Q36","v":240},{"$f":"'UD1 Scenarios'!R36","v":0},{"$f":"'UD1 Scenarios'!S36","v":0},{"$f":"'UD1 Scenarios'!T36","v":549},{"$f":"'UD1 Scenarios'!U36","v":699},{"$f":"'UD1 Scenarios'!W36","v":5163.9199999999992},{"$f":"'UD1 Scenarios'!AB36","v":2045},{"$f":"'UD1 Scenarios'!AI36","v":4484.9199999999992},{"$f":"'UD1 Scenarios'!AU36","v":2439.9199999999992},{"$f":"'UD1 Scenarios'!AV36","v":2373.9199999999992},{"$f":"'UD1 Scenarios'!AW36","v":2250.9199999999992},{"$f":"'UD1 Scenarios'!AX36","v":2010.9199999999992},{"$f":"'UD1 Scenarios'!AY36","v":1890.9199999999992},{"$f":"'UD1 Scenarios'!AZ36","v":1740.9199999999992},{"$f":"'UD1 Scenarios'!BB36","v":4332.8812119999993},{"$f":"'UD1 Scenarios'!BC36","v":1766.8799999999999},{"$f":"'UD1 Scenarios'!BD36","v":63.762599999999999},{"$f":"'UD1 Scenarios'!BE36","v":118.83029999999999},{"$f":"'UD1 Scenarios'!BF36","v":207.35999999999999},{"$f":"'UD1 Scenarios'!BG36","v":103.67999999999999},{"$f":"'UD1 Scenarios'!BH36","v":144.91499999999999},{"$f":"'UD1 Scenarios'!BI36","v":493.63290000000001},{"$f":"'UD1 Scenarios'!BK36","v":4332.8812119999993},{"$f":"'UD1 Scenarios'!BL36","v":2566.0012119999992},{"$f":"'UD1 Scenarios'!BM36","v":2502.2386119999992},{"$f":"'UD1 Scenarios'!BN36","v":2383.4083119999991},{"$f":"'UD1 Scenarios'!BO36","v":2176.048311999999},{"$f":"'UD1 Scenarios'!BP36","v":2072.3683119999992},{"$f":"'UD1 Scenarios'!BQ36","v":1927.4533119999992},640,105,21,153.30000000000001,68.7,240,0,0,1225.3,1375.3]
[{"$f":"'UD1 Scenarios'!A37","v":2045},{"$f":"'UD1 Scenarios'!B37","v":520},{"$f":"'UD1 Scenarios'!C37","v":105},{"$f":"'UD1 Scenarios'!D37","v":21},{"$f":"'UD1 Scenarios'!E37","v":30.3},{"$f":"'UD1 Scenarios'!F37","v":2.7},{"$f":"'UD1 Scenarios'!G37","v":0},{"$f":"'UD1 Scenarios'!H37","v":0},{"$f":"'UD1 Scenarios'!I37","v":0},{"$f":"'UD1 Scenarios'!J37","v":676.3},{"$f":"'UD1 Scenarios'!L37","v":120},{"$f":"'UD1 Scenarios'!M37","v":0},{"$f":"'UD1 Scenarios'!N37","v":0},{"$f":"'UD1 Scenarios'!O37","v":123},{"$f":"'UD1 Scenarios'!P37","v":66},{"$f":"'UD1 Scenarios'!Q37","v":240},{"$f":"'UD1 Scenarios'!R37","v":0},{"$f":"'UD1 Scenarios'!S37","v":0},{"$f":"'UD1 Scenarios'!T37","v":549},{"$f":"'UD1 Scenarios'!U37","v":709},{"$f":"'UD1 Scenarios'!W37","v":5212.12},{"$f":"'UD1 Scenarios'!AB37","v":2125},{"$f":"'UD1 Scenarios'!AI37","v":4533.12},{"$f":"'UD1 Scenarios'!AU37","v":2408.12},{"$f":"'UD1 Scenarios'!AV37","v":2342.12},{"$f":"'UD1 Scenarios'!AW37","v":2219.12},{"$f":"'UD1 Scenarios'!AX37","v":1979.12},{"$f":"'UD1 Scenarios'!AY37","v":1859.12},{"$f":"'UD1 Scenarios'!AZ37","v":1699.12},{"$f":"'UD1 Scenarios'!BB37","v":4379.4472319999995},{"$f":"'UD1 Scenarios'!BC37","v":1836},{"$f":"'UD1 Scenarios'!BD37","v":63.762599999999999},{"$f":"'UD1 Scenarios'!BE37","v":118.83029999999999},{"$f":"'UD1 Scenarios'!BF37","v":207.35999999999999},{"$f":"'UD1 Scenarios'!BG37","v":103.67999999999999},{"$f":"'UD1 Scenarios'!BH37","v":154.57599999999999},{"$f":"'UD1 Scenarios'!BI37","v":493.63290000000001},{"$f":"'UD1 Scenarios'!BK37","v":4379.4472319999995},{"$f":"'UD1 Scenarios'!BL37","v":2543.4472319999995},{"$f":"'UD1 Scenarios'!BM37","v":2479.6846319999995},{"$f":"'UD1 Scenarios'!BN37","v":2360.8543319999994},{"$f":"'UD1 Scenarios'!BO37","v":2153.4943319999993},{"$f":"'UD1 Scenarios'!BP37","v":2049.8143319999995},{"$f":"'UD1 Scenarios'!BQ37","v":1895.2383319999994},640,105,21,153.30000000000001,68.7,240,0,0,1225.3,1385.3]
[{"$f":"'UD1 Scenarios'!A38","v":2046},{"$f":"'UD1 Scenarios'!B38","v":520},{"$f":"'UD1 Scenarios'!C38","v":105},{"$f":"'UD1 Scenarios'!D38","v":21},{"$f":"'UD1 Scenarios'!E38","v":30.3},{"$f":"'UD1 Scenarios'!F38","v":2.7},{"$f":"'UD1 Scenarios'!G38","v":0},{"$f":"'UD1 Scenarios'!H38","v":0},{"$f":"'UD1 Scenarios'!I38","v":0},{"$f":"'UD1 Scenarios'!J38","v":676.3},{"$f":"'UD1 Scenarios'!L38","v":120},{"$f":"'UD1 Scenarios'!M38","v":0},{"$f":"'UD1 Scenarios'!N38","v":0},{"$f":"'UD1 Scenarios'!O38","v":123},{"$f":"'UD1 Scenarios'!P38","v":66},{"$f":"'UD1 Scenarios'!Q38","v":240},{"$f":"'UD1 Scenarios'!R38","v":0},{"$f":"'UD1 Scenarios'!S38","v":0},{"$f":"'UD1 Scenarios'!T38","v":549},{"$f":"'UD1 Scenarios'!U38","v":709},{"$f":"'UD1 Scenarios'!W38","v":5260.5199999999995},{"$f":"'UD1 Scenarios'!AB38","v":2190},{"$f":"'UD1 Scenarios'!AI38","v":4581.5199999999995},{"$f":"'UD1 Scenarios'!AU38","v":2391.5199999999995},{"$f":"'UD1 Scenarios'!AV38","v":2325.5199999999995},{"$f":"'UD1 Scenarios'!AW38","v":2202.5199999999995},{"$f":"'UD1 Scenarios'!AX38","v":1962.5199999999995},{"$f":"'UD1 Scenarios'!AY38","v":1842.5199999999995},{"$f":"'UD1 Scenarios'!AZ38","v":1682.5199999999995},{"$f":"'UD1 Scenarios'!BB38","v":4426.2064719999989},{"$f":"'UD1 Scenarios'!BC38","v":1892.16},{"$f":"'UD1 Scenarios'!BD38","v":63.762599999999999},{"$f":"'UD1 Scenarios'!BE38","v":118.83029999999999},{"$f":"'UD1 Scenarios'!BF38","v":207.35999999999999},{"$f":"'UD1 Scenarios'!BG38","v":103.67999999999999},{"$f":"'UD1 Scenarios'!BH38","v":154.57599999999999},{"$f":"'UD1 Scenarios'!BI38","v":493.63290000000001},{"$f":"'UD1 Scenarios'!BK38","v":4426.2064719999989},{"$f":"'UD1 Scenarios'!BL38","v":2534.0464719999991},{"$f":"'UD1 Scenarios'!BM38","v":2470.2838719999991},{"$f":"'UD1 Scenarios'!BN38","v":2351.453571999999},{"$f":"'UD1 Scenarios'!BO38","v":2144.0935719999989},{"$f":"'UD1 Scenarios'!BP38","v":2040.4135719999988},{"$f":"'UD1 Scenarios'!BQ38","v":1885.8375719999988},640,105,21,153.30000000000001,68.7,240,0,0,1225.3,1385.3]
[{"$f":"'UD1 Scenarios'!A39","v":2047},{"$f":"'UD1 Scenarios'!B39","v":520},{"$f":"'UD1 Scenarios'!C39","v":105},{"$f":"'UD1 Scenarios'!D39","v":21},{"$f":"'UD1 Scenarios'!E39","v":30.3},{"$f":"'UD1 Scenarios'!F39","v":2.7},{"$f":"'UD1 Scenarios'!G39","v":0},{"$f":"'UD1 Scenarios'!H39","v":0},{"$f":"'UD1 Scenarios'!I39","v":0},{"$f":"'UD1 Scenarios'!J39","v":676.3},{"$f":"'UD1 Scenarios'!L39","v":120},{"$f":"'UD1 Scenarios'!M39","v":0},{"$f":"'UD1 Scenarios'!N39","v":0},{"$f":"'UD1 Scenarios'!O39","v":123},{"$f":"'UD1 Scenarios'!P39","v":66},{"$f":"'UD1 Scenarios'!Q39","v":240},{"$f":"'UD1 Scenarios'!R39","v":0},{"$f":"'UD1 Scenarios'!S39","v":0},{"$f":"'UD1 Scenarios'!T39","v":549},{"$f":"'UD1 Scenarios'!U39","v":729},{"$f":"'UD1 Scenarios'!W39","v":5308.9199999999992},{"$f":"'UD1 Scenarios'!AB39","v":2255},{"$f":"'UD1 Scenarios'!AI39","v":4629.9199999999992},{"$f":"'UD1 Scenarios'!AU39","v":2374.9199999999992},{"$f":"'UD1 Scenarios'!AV39","v":2308.9199999999992},{"$f":"'UD1 Scenarios'!AW39","v":2185.9199999999992},{"$f":"'UD1 Scenarios'!AX39","v":1945.9199999999992},{"$f":"'UD1 Scenarios'!AY39","v":1825.9199999999992},{"$f":"'UD1 Scenarios'!AZ39","v":1645.9199999999992},{"$f":"'UD1 Scenarios'!BB39","v":4472.9657119999993},{"$f":"'UD1 Scenarios'!BC39","v":1948.32},{"$f":"'UD1 Scenarios'!BD39","v":63.762599999999999},{"$f":"'UD1 Scenarios'!BE39","v":118.83029999999999},{"$f":"'UD1 Scenarios'!BF39","v":207.35999999999999},{"$f":"'UD1 Scenarios'!BG39","v":103.67999999999999},{"$f":"'UD1 Scenarios'!BH39","v":173.898},{"$f":"'UD1 Scenarios'!BI39","v":493.63290000000001},{"$f":"'UD1 Scenarios'!BK39","v":4472.9657119999993},{"$f":"'UD1 Scenarios'!BL39","v":2524.6457119999995},{"$f":"'UD1 Scenarios'!BM39","v":2460.8831119999995},{"$f":"'UD1 Scenarios'!BN39","v":2342.0528119999994},{"$f":"'UD1 Scenarios'!BO39","v":2134.6928119999993},{"$f":"'UD1 Scenarios'!BP39","v":2031.0128119999993},{"$f":"'UD1 Scenarios'!BQ39","v":1857.1148119999993},640,105,21,153.30000000000001,68.7,240,0,0,1225.3,1405.3]
[{"$f":"'UD1 Scenarios'!A40","v":2048},{"$f":"'UD1 Scenarios'!B40","v":520},{"$f":"'UD1 Scenarios'!C40","v":105},{"$f":"'UD1 Scenarios'!D40","v":21},{"$f":"'UD1 Scenarios'!E40","v":30.3},{"$f":"'UD1 Scenarios'!F40","v":2.7},{"$f":"'UD1 Scenarios'!G40","v":0},{"$f":"'UD1 Scenarios'!H40","v":0},{"$f":"'UD1 Scenarios'!I40","v":0},{"$f":"'UD1 Scenarios'!J40","v":676.3},{"$f":"'UD1 Scenarios'!L40","v":120},{"$f":"'UD1 Scenarios'!M40","v":0},{"$f":"'UD1 Scenarios'!N40","v":0},{"$f":"'UD1 Scenarios'!O40","v":123},{"$f":"'UD1 Scenarios'!P40","v":66},{"$f":"'UD1 Scenarios'!Q40","v":240},{"$f":"'UD1 Scenarios'!R40","v":0},{"$f":"'UD1 Scenarios'!S40","v":0},{"$f":"'UD1 Scenarios'!T40","v":549},{"$f":"'UD1 Scenarios'!U40","v":759},{"$f":"'UD1 Scenarios'!W40","v":5357.3199999999988},{"$f":"'UD1 Scenarios'!AB40","v":2320},{"$f":"'UD1 Scenarios'!AI40","v":4678.3199999999988},{"$f":"'UD1 Scenarios'!AU40","v":2358.3199999999988},{"$f":"'UD1 Scenarios'!AV40","v":2292.3199999999988},{"$f":"'UD1 Scenarios'!AW40","v":2169.3199999999988},{"$f":"'UD1 Scenarios'!AX40","v":1929.3199999999988},{"$f":"'UD1 Scenarios'!AY40","v":1809.3199999999988},{"$f":"'UD1 Scenarios'!AZ40","v":1599.3199999999988},{"$f":"'UD1 Scenarios'!BB40","v":4519.7249519999987},{"$f":"'UD1 Scenarios'!BC40","v":2004.48},{"$f":"'UD1 Scenarios'!BD40","v":63.762599999999999},{"$f":"'UD1 Scenarios'!BE40","v":118.83029999999999},{"$f":"'UD1 Scenarios'!BF40","v":207.35999999999999},{"$f":"'UD1 Scenarios'!BG40","v":103.67999999999999},{"$f":"'UD1 Scenarios'!BH40","v":202.881},{"$f":"'UD1 Scenarios'!BI40","v":493.63290000000001},{"$f":"'UD1 Scenarios'!BK40","v":4519.7249519999987},{"$f":"'UD1 Scenarios'!BL40","v":2515.2449519999986},{"$f":"'UD1 Scenarios'!BM40","v":2451.4823519999986},{"$f":"'UD1 Scenarios'!BN40","v":2332.6520519999985},{"$f":"'UD1 Scenarios'!BO40","v":2125.2920519999984},{"$f":"'UD1 Scenarios'!BP40","v":2021.6120519999984},{"$f":"'UD1 Scenarios'!BQ40","v":1818.7310519999983},640,105,21,153.30000000000001,68.7,240,0,0,1225.3,1435.3]
[{"$f":"'UD1 Scenarios'!A41","v":2049},{"$f":"'UD1 Scenarios'!B41","v":520},{"$f":"'UD1 Scenarios'!C41","v":105},{"$f":"'UD1 Scenarios'!D41","v":21},{"$f":"'UD1 Scenarios'!E41","v":30.3},{"$f":"'UD1 Scenarios'!F41","v":2.7},{"$f":"'UD1 Scenarios'!G41","v":0},{"$f":"'UD1 Scenarios'!H41","v":0},{"$f":"'UD1 Scenarios'!I41","v":0},{"$f":"'UD1 Scenarios'!J41","v":676.3},{"$f":"'UD1 Scenarios'!L41","v":120},{"$f":"'UD1 Scenarios'!M41","v":0},{"$f":"'UD1 Scenarios'!N41","v":0},{"$f":"'UD1 Scenarios'!O41","v":123},{"$f":"'UD1 Scenarios'!P41","v":66},{"$f":"'UD1 Scenarios'!Q41","v":240},{"$f":"'UD1 Scenarios'!R41","v":0},{"$f":"'UD1 Scenarios'!S41","v":0},{"$f":"'UD1 Scenarios'!T41","v":549},{"$f":"'UD1 Scenarios'!U41","v":779},{"$f":"'UD1 Scenarios'!W41","v":5405.7199999999984},{"$f":"'UD1 Scenarios'!AB41","v":2385},{"$f":"'UD1 Scenarios'!AI41","v":4726.7199999999984},{"$f":"'UD1 Scenarios'!AU41","v":2341.7199999999984},{"$f":"'UD1 Scenarios'!AV41","v":2275.7199999999984},{"$f":"'UD1 Scenarios'!AW41","v":2152.7199999999984},{"$f":"'UD1 Scenarios'!AX41","v":1912.7199999999984},{"$f":"'UD1 Scenarios'!AY41","v":1792.7199999999984},{"$f":"'UD1 Scenarios'!AZ41","v":1562.7199999999984},{"$f":"'UD1 Scenarios'!BB41","v":4566.4841919999981},{"$f":"'UD1 Scenarios'!BC41","v":2060.64},{"$f":"'UD1 Scenarios'!BD41","v":63.762599999999999},{"$f":"'UD1 Scenarios'!BE41","v":118.83029999999999},{"$f":"'UD1 Scenarios'!BF41","v":207.35999999999999},{"$f":"'UD1 Scenarios'!BG41","v":103.67999999999999},{"$f":"'UD1 Scenarios'!BH41","v":222.203},{"$f":"'UD1 Scenarios'!BI41","v":493.63290000000001},{"$f":"'UD1 Scenarios'!BK41","v":4566.4841919999981},{"$f":"'UD1 Scenarios'!BL41","v":2505.8441919999982},{"$f":"'UD1 Scenarios'!BM41","v":2442.0815919999982},{"$f":"'UD1 Scenarios'!BN41","v":2323.2512919999981},{"$f":"'UD1 Scenarios'!BO41","v":2115.891291999998},{"$f":"'UD1 Scenarios'!BP41","v":2012.2112919999979},{"$f":"'UD1 Scenarios'!BQ41","v":1790.0082919999979},640,105,21,153.30000000000001,68.7,240,0,0,1225.3,1455.3]
[{"$f":"'UD1 Scenarios'!A42","v":2050},{"$f":"'UD1 Scenarios'!B42","v":520},{"$f":"'UD1 Scenarios'!C42","v":105},{"$f":"'UD1 Scenarios'!D42","v":21},{"$f":"'UD1 Scenarios'!E42","v":30.3},{"$f":"'UD1 Scenarios'!F42","v":2.7},{"$f":"'UD1 Scenarios'!G42","v":0},{"$f":"'UD1 Scenarios'!H42","v":0},{"$f":"'UD1 Scenarios'!I42","v":0},{"$f":"'UD1 Scenarios'!J42","v":676.3},{"$f":"'UD1 Scenarios'!L42","v":120},{"$f":"'UD1 Scenarios'!M42","v":0},{"$f":"'UD1 Scenarios'!N42","v":0},{"$f":"'UD1 Scenarios'!O42","v":123},{"$f":"'UD1 Scenarios'!P42","v":66},{"$f":"'UD1 Scenarios'!Q42","v":240},{"$f":"'UD1 Scenarios'!R42","v":0},{"$f":"'UD1 Scenarios'!S42","v":0},{"$f":"'UD1 Scenarios'!T42","v":549},{"$f":"'UD1 Scenarios'!U42","v":819},{"$f":"'UD1 Scenarios'!W42","v":5454.12},{"$f":"'UD1 Scenarios'!AB42","v":2450},{"$f":"'UD1 Scenarios'!AI42","v":4775.12},{"$f":"'UD1 Scenarios'!AU42","v":2325.12},{"$f":"'UD1 Scenarios'!AV42","v":2259.12},{"$f":"'UD1 Scenarios'!AW42","v":2136.12},{"$f":"'UD1 Scenarios'!AX42","v":1896.12},{"$f":"'UD1 Scenarios'!AY42","v":1776.12},{"$f":"'UD1 Scenarios'!AZ42","v":1506.12},{"$f":"'UD1 Scenarios'!BB42","v":4613.2434319999993},{"$f":"'UD1 Scenarios'!BC42","v":2116.8000000000002},{"$f":"'UD1 Scenarios'!BD42","v":63.762599999999999},{"$f":"'UD1 Scenarios'!BE42","v":118.83029999999999},{"$f":"'UD1 Scenarios'!BF42","v":207.35999999999999},{"$f":"'UD1 Scenarios'!BG42","v":103.67999999999999},{"$f":"'UD1 Scenarios'!BH42","v":260.84699999999998},{"$f":"'UD1 Scenarios'!BI42","v":493.63290000000001},{"$f":"'UD1 Scenarios'!BK42","v":4613.2434319999993},{"$f":"'UD1 Scenarios'!BL42","v":2496.4434319999991},{"$f":"'UD1 Scenarios'!BM42","v":2432.6808319999991},{"$f":"'UD1 Scenarios'!BN42","v":2313.850531999999},{"$f":"'UD1 Scenarios'!BO42","v":2106.4905319999989},{"$f":"'UD1 Scenarios'!BP42","v":2002.8105319999988},{"$f":"'UD1 Scenarios'!BQ42","v":1741.9635319999988},640,105,21,153.30000000000001,68.7,240,0,0,1225.3,1495.3]

{"sheet":"All UD2 Plots","index":25,"n_rows":40,"n_cols":54,"rows_kept":40,"cut":false,"hidden":true,"merged":[]}
["YEAR","Existing RE: Biomass (GWh)","Existing RE: Hydro (GWh)","Existing RE: LFG (GWh)","Existing RE: Solar PV (GWh)","Existing RE: Wind (GWh)","Existing RE: WTE (GWh)","Existing RE: Ocean (GWh)","Existing RE: Other Sources (GWh)","Existing RE: TOTAL (GWh)","Projected RE: Biomass (GWh)","Projected RE: Hydro (GWh)","Projected RE: LFG (GWh)","Projected RE: Solar PV (GWh)","Projected RE: Wind (GWh)","Projected RE: WTE (GWh)","Projected RE: Ocean (GWh)","Projected RE: Other Sources (GWh)","Projected RE: TOTAL 2030 (GWh)","Projected RE: TOTAL 2030+ (GWh)","Demand-Side Modelled (GWh)","EE Estimated (GWh)","Baseline (BAU - Existing RE) (GWh)","Energy Consumed thru' EE (GWh)","Energy Consumed thru' EE and Wind (GWh)","Energy Consumed thru' EE, Wind and Solar (GWh)","Energy Consumed thru' EE, Wind, Solar, and WTE (GWh)","Energy Consumed thru' EE, Wind,  Solar, WTE and Biomass (GWh)","Energy Consumed thru' EE, Wind,  Solar, WTE, Biomass and RE2030+ (GWh)","GHG Emissions (Gg CO2e)","GHG Emission Reduction with EE (Gg CO2e)","GHG Emission Reduction and Wind (Gg CO2e)","GHG Emission Reduction, Wind and Solar (Gg CO2e)","GHG Emission Reduction, Wind, Solar and WTE (Gg CO2e)","GHG Emission Reduction, Wind, Solar, WTE, and Biomass (Gg CO2e)","GHG Emission Reduction, Wind, Solar, WTE, Biomass, and added RE 2030+ (Gg CO2e)","GHG Emission Reduction - Supply side RE 2030 (Gg CO2e)","GHG Emissions (Gg CO2e)","GHG Emissions with EE (Gg CO2e)","GHG Emissions with EE and Wind (Gg CO2e)","GHG Emissions  with EE, Wind and Solar (Gg CO2e)","GHG Emissions  with EE, Wind, Solar and WTE (Gg CO2e)","GHG Emissions  with EE, Wind, Solar, WTE, and Biomass (Gg CO2e)","GHG Emissions  with EE, Wind, Solar, WTE, Biomass, and added RE 2030+ (Gg CO2e)","Combined Existing and Projected Biomass (GWh)","Combined Existing and Projected Hydro (GWh)","Combined Existing and Projected LFG (GWh)","Combined Existing and Projected Solar PV (GWh)","Combined Existing and Projected Wind (GWh)","Combined Existing and Projected WTE (GWh)","Combined Existing and Projected Ocean (GWh)","Combined Existing and Projected Other Sources (GWh)","Combined Existing and Projected RE (GWh)","Combined Existing and Projected RE2030+ (GWh)"]
["UD2","DATA","DATA","DATA","DATA","DATA","DATA","DATA","DATA","DATA","DATA","DATA","DATA","DATA","DATA","DATA","DATA","DATA","DATA","DATA","BAU","BAU","BAU","SC1","SC2","SC3","SC4","SC5","SC6","BAU","SC1 ","SC2","SC3","SC4","SC5","SC6","OTHER","BAU ","SC1","SC2","SC3","SC4","SC5","SC6","DATA+","DATA+","DATA+","DATA+","DATA+","DATA+","DATA+","DATA+","DATA+","DATA+"]
[" ",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]
[{"$f":"'UD2 Scenarios'!A6","v":2014},{"$f":"'UD2 Scenarios'!B6","v":520},{"$f":"'UD2 Scenarios'!C6","v":105},{"$f":"'UD2 Scenarios'!D6","v":21},{"$f":"'UD2 Scenarios'!E6","v":26},{"$f":"'UD2 Scenarios'!F6","v":0},{"$f":"'UD2 Scenarios'!G6","v":0},{"$f":"'UD2 Scenarios'!H6","v":0},{"$f":"'UD2 Scenarios'!I6","v":0},{"$f":"'UD2 Scenarios'!J6","v":672},{"$f":"'UD2 Scenarios'!L6","v":0},{"$f":"'UD2 Scenarios'!M6","v":0},{"$f":"'UD2 Scenarios'!N6","v":0},{"$f":"'UD2 Scenarios'!O6","v":0},{"$f":"'UD2 Scenarios'!P6","v":0},{"$f":"'UD2 Scenarios'!Q6","v":0},{"$f":"'UD2 Scenarios'!R6","v":0},{"$f":"'UD2 Scenarios'!S6","v":0},{"$f":"'UD2 Scenarios'!T6","v":0},{"$f":"'UD2 Scenarios'!U6","v":0},{"$f":"'UD2 Scenarios'!W6","v":3019},{"$f":"'UD2 Scenarios'!AB6","v":0},{"$f":"'UD2 Scenarios'!AI6","v":2347},{"$f":"'UD2 Scenarios'!AU6","v":2347},{"$f":"'UD2 Scenarios'!AV6","v":2347},{"$f":"'UD2 Scenarios'!AW6","v":2347},{"$f":"'UD2 Scenarios'!AX6","v":2347},{"$f":"'UD2 Scenarios'!AY6","v":2347},{"$f":"'UD2 Scenarios'!AZ6","v":2347},{"$f":"'UD2 Scenarios'!BB6","v":2267.4366999999997},{"$f":"'UD2 Scenarios'!BC6","v":0},{"$f":"'UD2 Scenarios'!BD6","v":0},{"$f":"'UD2 Scenarios'!BE6","v":0},{"$f":"'UD2 Scenarios'!BF6","v":0},{"$f":"'UD2 Scenarios'!BG6","v":0},{"$f":"'UD2 Scenarios'!BH6","v":0},{"$f":"'UD2 Scenarios'!BI6","v":0},{"$f":"'UD2 Scenarios'!BK6","v":2267.4366999999997},{"$f":"'UD2 Scenarios'!BL6","v":2267.4366999999997},{"$f":"'UD2 Scenarios'!BM6","v":2267.4366999999997},{"$f":"'UD2 Scenarios'!BN6","v":2267.4366999999997},{"$f":"'UD2 Scenarios'!BO6","v":2267.4366999999997},{"$f":"'UD2 Scenarios'!BP6","v":2267.4366999999997},{"$f":"'UD2 Scenarios'!BQ6","v":2267.4366999999997},{"$f":"B4+K4","v":520},{"$f":"C4+L4","v":105},21,26,0,0,0,0,672,{"$f":"J4+T4","v":672}]
[{"$f":"'UD2 Scenarios'!A7","v":2015},{"$f":"'UD2 Scenarios'!B7","v":520},{"$f":"'UD2 Scenarios'!C7","v":105},{"$f":"'UD2 Scenarios'!D7","v":21},{"$f":"'UD2 Scenarios'!E7","v":26},{"$f":"'UD2 Scenarios'!F7","v":0},{"$f":"'UD2 Scenarios'!G7","v":0},{"$f":"'UD2 Scenarios'!H7","v":0},{"$f":"'UD2 Scenarios'!I7","v":0},{"$f":"'UD2 Scenarios'!J7","v":672},{"$f":"'UD2 Scenarios'!L7","v":0},{"$f":"'UD2 Scenarios'!M7","v":0},{"$f":"'UD2 Scenarios'!N7","v":0},{"$f":"'UD2 Scenarios'!O7","v":0},{"$f":"'UD2 Scenarios'!P7","v":0},{"$f":"'UD2 Scenarios'!Q7","v":0},{"$f":"'UD2 Scenarios'!R7","v":0},{"$f":"'UD2 Scenarios'!S7","v":0},{"$f":"'UD2 Scenarios'!T7","v":0},{"$f":"'UD2 Scenarios'!U7","v":0},{"$f":"'UD2 Scenarios'!W7","v":3138},{"$f":"'UD2 Scenarios'!AB7","v":33},{"$f":"'UD2 Scenarios'!AI7","v":2466},{"$f":"'UD2 Scenarios'!AU7","v":2433},{"$f":"'UD2 Scenarios'!AV7","v":2433},{"$f":"'UD2 Scenarios'!AW7","v":2433},{"$f":"'UD2 Scenarios'!AX7","v":2433},{"$f":"'UD2 Scenarios'!AY7","v":2433},{"$f":"'UD2 Scenarios'!AZ7","v":2433},{"$f":"'UD2 Scenarios'!BB7","v":2382.4025999999999},{"$f":"'UD2 Scenarios'!BC7","v":30.195},{"$f":"'UD2 Scenarios'!BD7","v":0},{"$f":"'UD2 Scenarios'!BE7","v":0},{"$f":"'UD2 Scenarios'!BF7","v":0},{"$f":"'UD2 Scenarios'!BG7","v":0},{"$f":"'UD2 Scenarios'!BH7","v":0},{"$f":"'UD2 Scenarios'!BI7","v":0},{"$f":"'UD2 Scenarios'!BK7","v":2382.4025999999999},{"$f":"'UD2 Scenarios'!BL7","v":2352.2075999999997},{"$f":"'UD2 Scenarios'!BM7","v":2352.2075999999997},{"$f":"'UD2 Scenarios'!BN7","v":2352.2075999999997},{"$f":"'UD2 Scenarios'!BO7","v":2352.2075999999997},{"$f":"'UD2 Scenarios'!BP7","v":2352.2075999999997},{"$f":"'UD2 Scenarios'!BQ7","v":2352.2075999999997},{"$f":"B5+K5","v":520},{"$f":"C5+L5","v":105},{"$f":"D5+M5","v":21},{"$f":"E5+N5","v":26},{"$f":"F5+O5","v":0},{"$f":"G5+P5","v":0},{"$f":"H5+Q5","v":0},{"$f":"I5+R5","v":0},{"$f":"J5+S5","v":672},{"$f":"J5+T5","v":672}]
[{"$f":"'UD2 Scenarios'!A8","v":2016},{"$f":"'UD2 Scenarios'!B8","v":520},{"$f":"'UD2 Scenarios'!C8","v":105},{"$f":"'UD2 Scenarios'!D8","v":21},{"$f":"'UD2 Scenarios'!E8","v":26},{"$f":"'UD2 Scenarios'!F8","v":0},{"$f":"'UD2 Scenarios'!G8","v":0},{"$f":"'UD2 Scenarios'!H8","v":0},{"$f":"'UD2 Scenarios'!I8","v":0},{"$f":"'UD2 Scenarios'!J8","v":672},{"$f":"'UD2 Scenarios'!L8","v":0},{"$f":"'UD2 Scenarios'!M8","v":0},{"$f":"'UD2 Scenarios'!N8","v":0},{"$f":"'UD2 Scenarios'!O8","v":0},{"$f":"'UD2 Scenarios'!P8","v":14},{"$f":"'UD2 Scenarios'!Q8","v":0},{"$f":"'UD2 Scenarios'!R8","v":0},{"$f":"'UD2 Scenarios'!S8","v":0},{"$f":"'UD2 Scenarios'!T8","v":14},{"$f":"'UD2 Scenarios'!U8","v":14},{"$f":"'UD2 Scenarios'!W8","v":3276},{"$f":"'UD2 Scenarios'!AB8","v":73.599999999999909},{"$f":"'UD2 Scenarios'!AI8","v":2604},{"$f":"'UD2 Scenarios'!AU8","v":2530.4},{"$f":"'UD2 Scenarios'!AV8","v":2516.4},{"$f":"'UD2 Scenarios'!AW8","v":2516.4},{"$f":"'UD2 Scenarios'!AX8","v":2516.4},{"$f":"'UD2 Scenarios'!AY8","v":2516.4},{"$f":"'UD2 Scenarios'!AZ8","v":2516.4},{"$f":"'UD2 Scenarios'!BB8","v":2515.7244000000001},{"$f":"'UD2 Scenarios'!BC8","v":67.343999999999923},{"$f":"'UD2 Scenarios'!BD8","v":13.525399999999999},{"$f":"'UD2 Scenarios'!BE8","v":0},{"$f":"'UD2 Scenarios'!BF8","v":0},{"$f":"'UD2 Scenarios'!BG8","v":0},{"$f":"'UD2 Scenarios'!BH8","v":0},{"$f":"'UD2 Scenarios'!BI8","v":0},{"$f":"'UD2 Scenarios'!BK8","v":2515.7244000000001},{"$f":"'UD2 Scenarios'!BL8","v":2448.3804},{"$f":"'UD2 Scenarios'!BM8","v":2434.855},{"$f":"'UD2 Scenarios'!BN8","v":2434.855},{"$f":"'UD2 Scenarios'!BO8","v":2434.855},{"$f":"'UD2 Scenarios'!BP8","v":2434.855},{"$f":"'UD2 Scenarios'!BQ8","v":2434.855},520,105,21,26,14,0,0,0,686,686]
[{"$f":"'UD2 Scenarios'!A9","v":2017},{"$f":"'UD2 Scenarios'!B9","v":520},{"$f":"'UD2 Scenarios'!C9","v":105},{"$f":"'UD2 Scenarios'!D9","v":21},{"$f":"'UD2 Scenarios'!E9","v":26},{"$f":"'UD2 Scenarios'!F9","v":0},{"$f":"'UD2 Scenarios'!G9","v":0},{"$f":"'UD2 Scenarios'!H9","v":0},{"$f":"'UD2 Scenarios'!I9","v":0},{"$f":"'UD2 Scenarios'!J9","v":672},{"$f":"'UD2 Scenarios'!L9","v":0},{"$f":"'UD2 Scenarios'!M9","v":0},{"$f":"'UD2 Scenarios'!N9","v":0},{"$f":"'UD2 Scenarios'!O9","v":16},{"$f":"'UD2 Scenarios'!P9","v":40},{"$f":"'UD2 Scenarios'!Q9","v":0},{"$f":"'UD2 Scenarios'!R9","v":0},{"$f":"'UD2 Scenarios'!S9","v":0},{"$f":"'UD2 Scenarios'!T9","v":56},{"$f":"'UD2 Scenarios'!U9","v":56},{"$f":"'UD2 Scenarios'!W9","v":3417},{"$f":"'UD2 Scenarios'!AB9","v":114.19999999999982},{"$f":"'UD2 Scenarios'!AI9","v":2745},{"$f":"'UD2 Scenarios'!AU9","v":2630.8},{"$f":"'UD2 Scenarios'!AV9","v":2590.8000000000002},{"$f":"'UD2 Scenarios'!AW9","v":2574.8000000000002},{"$f":"'UD2 Scenarios'!AX9","v":2574.8000000000002},{"$f":"'UD2 Scenarios'!AY9","v":2574.8000000000002},{"$f":"'UD2 Scenarios'!AZ9","v":2574.8000000000002},{"$f":"'UD2 Scenarios'!BB9","v":2651.9445000000001},{"$f":"'UD2 Scenarios'!BC9","v":104.49299999999984},{"$f":"'UD2 Scenarios'!BD9","v":38.643999999999998},{"$f":"'UD2 Scenarios'!BE9","v":15.457599999999999},{"$f":"'UD2 Scenarios'!BF9","v":0},{"$f":"'UD2 Scenarios'!BG9","v":0},{"$f":"'UD2 Scenarios'!BH9","v":0},{"$f":"'UD2 Scenarios'!BI9","v":0},{"$f":"'UD2 Scenarios'!BK9","v":2651.9445000000001},{"$f":"'UD2 Scenarios'!BL9","v":2547.4515000000001},{"$f":"'UD2 Scenarios'!BM9","v":2508.8075000000003},{"$f":"'UD2 Scenarios'!BN9","v":2493.3499000000002},{"$f":"'UD2 Scenarios'!BO9","v":2493.3499000000002},{"$f":"'UD2 Scenarios'!BP9","v":2493.3499000000002},{"$f":"'UD2 Scenarios'!BQ9","v":2493.3499000000002},520,105,21,42,40,0,0,0,728,728]
[{"$f":"'UD2 Scenarios'!A10","v":2018},{"$f":"'UD2 Scenarios'!B10","v":520},{"$f":"'UD2 Scenarios'!C10","v":105},{"$f":"'UD2 Scenarios'!D10","v":21},{"$f":"'UD2 Scenarios'!E10","v":26},{"$f":"'UD2 Scenarios'!F10","v":0},{"$f":"'UD2 Scenarios'!G10","v":0},{"$f":"'UD2 Scenarios'!H10","v":0},{"$f":"'UD2 Scenarios'!I10","v":0},{"$f":"'UD2 Scenarios'!J10","v":672},{"$f":"'UD2 Scenarios'!L10","v":0},{"$f":"'UD2 Scenarios'!M10","v":0},{"$f":"'UD2 Scenarios'!N10","v":0},{"$f":"'UD2 Scenarios'!O10","v":41},{"$f":"'UD2 Scenarios'!P10","v":66},{"$f":"'UD2 Scenarios'!Q10","v":0},{"$f":"'UD2 Scenarios'!R10","v":0},{"$f":"'UD2 Scenarios'!S10","v":0},{"$f":"'UD2 Scenarios'!T10","v":107},{"$f":"'UD2 Scenarios'!U10","v":107},{"$f":"'UD2 Scenarios'!W10","v":3540},{"$f":"'UD2 Scenarios'!AB10","v":154.79999999999973},{"$f":"'UD2 Scenarios'!AI10","v":2868},{"$f":"'UD2 Scenarios'!AU10","v":2713.2000000000003},{"$f":"'UD2 Scenarios'!AV10","v":2647.2000000000003},{"$f":"'UD2 Scenarios'!AW10","v":2606.2000000000003},{"$f":"'UD2 Scenarios'!AX10","v":2606.2000000000003},{"$f":"'UD2 Scenarios'!AY10","v":2606.2000000000003},{"$f":"'UD2 Scenarios'!AZ10","v":2606.2000000000003},{"$f":"'UD2 Scenarios'!BB10","v":2770.7747999999997},{"$f":"'UD2 Scenarios'!BC10","v":141.64199999999977},{"$f":"'UD2 Scenarios'!BD10","v":63.762599999999999},{"$f":"'UD2 Scenarios'!BE10","v":39.610099999999996},{"$f":"'UD2 Scenarios'!BF10","v":0},{"$f":"'UD2 Scenarios'!BG10","v":0},{"$f":"'UD2 Scenarios'!BH10","v":0},{"$f":"'UD2 Scenarios'!BI10","v":0},{"$f":"'UD2 Scenarios'!BK10","v":2770.7747999999997},{"$f":"'UD2 Scenarios'!BL10","v":2629.1327999999999},{"$f":"'UD2 Scenarios'!BM10","v":2565.3701999999998},{"$f":"'UD2 Scenarios'!BN10","v":2525.7601},{"$f":"'UD2 Scenarios'!BO10","v":2525.7601},{"$f":"'UD2 Scenarios'!BP10","v":2525.7601},{"$f":"'UD2 Scenarios'!BQ10","v":2525.7601},520,105,21,67,66,0,0,0,779,779]
[{"$f":"'UD2 Scenarios'!A11","v":2019},{"$f":"'UD2 Scenarios'!B11","v":520},{"$f":"'UD2 Scenarios'!C11","v":105},{"$f":"'UD2 Scenarios'!D11","v":21},{"$f":"'UD2 Scenarios'!E11","v":26},{"$f":"'UD2 Scenarios'!F11","v":0},{"$f":"'UD2 Scenarios'!G11","v":0},{"$f":"'UD2 Scenarios'!H11","v":0},{"$f":"'UD2 Scenarios'!I11","v":0},{"$f":"'UD2 Scenarios'!J11","v":672},{"$f":"'UD2 Scenarios'!L11","v":0},{"$f":"'UD2 Scenarios'!M11","v":0},{"$f":"'UD2 Scenarios'!N11","v":0},{"$f":"'UD2 Scenarios'!O11","v":66},{"$f":"'UD2 Scenarios'!P11","v":66},{"$f":"'UD2 Scenarios'!Q11","v":240},{"$f":"'UD2 Scenarios'!R11","v":0},{"$f":"'UD2 Scenarios'!S11","v":0},{"$f":"'UD2 Scenarios'!T11","v":372},{"$f":"'UD2 Scenarios'!U11","v":372},{"$f":"'UD2 Scenarios'!W11","v":3660},{"$f":"'UD2 Scenarios'!AB11","v":195.39999999999964},{"$f":"'UD2 Scenarios'!AI11","v":2988},{"$f":"'UD2 Scenarios'!AU11","v":2792.6000000000004},{"$f":"'UD2 Scenarios'!AV11","v":2726.6000000000004},{"$f":"'UD2 Scenarios'!AW11","v":2660.6000000000004},{"$f":"'UD2 Scenarios'!AX11","v":2420.6000000000004},{"$f":"'UD2 Scenarios'!AY11","v":2420.6000000000004},{"$f":"'UD2 Scenarios'!AZ11","v":2420.6000000000004},{"$f":"'UD2 Scenarios'!BB11","v":2886.7067999999999},{"$f":"'UD2 Scenarios'!BC11","v":178.79099999999968},{"$f":"'UD2 Scenarios'!BD11","v":63.762599999999999},{"$f":"'UD2 Scenarios'!BE11","v":63.762599999999999},{"$f":"'UD2 Scenarios'!BF11","v":219.60000000000002},{"$f":"'UD2 Scenarios'!BG11","v":0},{"$f":"'UD2 Scenarios'!BH11","v":0},{"$f":"'UD2 Scenarios'!BI11","v":0},{"$f":"'UD2 Scenarios'!BK11","v":2886.7067999999999},{"$f":"'UD2 Scenarios'!BL11","v":2707.9158000000002},{"$f":"'UD2 Scenarios'!BM11","v":2644.1532000000002},{"$f":"'UD2 Scenarios'!BN11","v":2580.3906000000002},{"$f":"'UD2 Scenarios'!BO11","v":2360.7906000000003},{"$f":"'UD2 Scenarios'!BP11","v":2360.7906000000003},{"$f":"'UD2 Scenarios'!BQ11","v":2360.7906000000003},520,105,21,92,66,240,0,0,1044,1044]
[{"$f":"'UD2 Scenarios'!A12","v":2020},{"$f":"'UD2 Scenarios'!B12","v":520},{"$f":"'UD2 Scenarios'!C12","v":105},{"$f":"'UD2 Scenarios'!D12","v":21},{"$f":"'UD2 Scenarios'!E12","v":26},{"$f":"'UD2 Scenarios'!F12","v":0},{"$f":"'UD2 Scenarios'!G12","v":0},{"$f":"'UD2 Scenarios'!H12","v":0},{"$f":"'UD2 Scenarios'!I12","v":0},{"$f":"'UD2 Scenarios'!J12","v":672},{"$f":"'UD2 Scenarios'!L12","v":0},{"$f":"'UD2 Scenarios'!M12","v":0},{"$f":"'UD2 Scenarios'!N12","v":0},{"$f":"'UD2 Scenarios'!O12","v":123},{"$f":"'UD2 Scenarios'!P12","v":66},{"$f":"'UD2 Scenarios'!Q12","v":240},{"$f":"'UD2 Scenarios'!R12","v":0},{"$f":"'UD2 Scenarios'!S12","v":0},{"$f":"'UD2 Scenarios'!T12","v":429},{"$f":"'UD2 Scenarios'!U12","v":429},{"$f":"'UD2 Scenarios'!W12","v":3781},{"$f":"'UD2 Scenarios'!AB12","v":236},{"$f":"'UD2 Scenarios'!AI12","v":3109},{"$f":"'UD2 Scenarios'!AU12","v":2873},{"$f":"'UD2 Scenarios'!AV12","v":2807},{"$f":"'UD2 Scenarios'!AW12","v":2684},{"$f":"'UD2 Scenarios'!AX12","v":2444},{"$f":"'UD2 Scenarios'!AY12","v":2444},{"$f":"'UD2 Scenarios'!AZ12","v":2444},{"$f":"'UD2 Scenarios'!BB12","v":3003.6048999999998},{"$f":"'UD2 Scenarios'!BC12","v":215.94},{"$f":"'UD2 Scenarios'!BD12","v":63.762599999999999},{"$f":"'UD2 Scenarios'!BE12","v":118.83029999999999},{"$f":"'UD2 Scenarios'!BF12","v":219.60000000000002},{"$f":"'UD2 Scenarios'!BG12","v":0},{"$f":"'UD2 Scenarios'!BH12","v":0},{"$f":"'UD2 Scenarios'!BI12","v":402.19290000000001},{"$f":"'UD2 Scenarios'!BK12","v":3003.6048999999998},{"$f":"'UD2 Scenarios'!BL12","v":2787.6648999999998},{"$f":"'UD2 Scenarios'!BM12","v":2723.9022999999997},{"$f":"'UD2 Scenarios'!BN12","v":2605.0719999999997},{"$f":"'UD2 Scenarios'!BO12","v":2385.4719999999998},{"$f":"'UD2 Scenarios'!BP12","v":2385.4719999999998},{"$f":"'UD2 Scenarios'!BQ12","v":2385.4719999999998},520,105,21,149,66,240,0,0,1101,1101]
[{"$f":"'UD2 Scenarios'!A13","v":2021},{"$f":"'UD2 Scenarios'!B13","v":520},{"$f":"'UD2 Scenarios'!C13","v":105},{"$f":"'UD2 Scenarios'!D13","v":21},{"$f":"'UD2 Scenarios'!E13","v":26},{"$f":"'UD2 Scenarios'!F13","v":0},{"$f":"'UD2 Scenarios'!G13","v":0},{"$f":"'UD2 Scenarios'!H13","v":0},{"$f":"'UD2 Scenarios'!I13","v":0},{"$f":"'UD2 Scenarios'!J13","v":672},{"$f":"'UD2 Scenarios'!L13","v":120},{"$f":"'UD2 Scenarios'!M13","v":0},{"$f":"'UD2 Scenarios'!N13","v":0},{"$f":"'UD2 Scenarios'!O13","v":123},{"$f":"'UD2 Scenarios'!P13","v":66},{"$f":"'UD2 Scenarios'!Q13","v":240},{"$f":"'UD2 Scenarios'!R13","v":0},{"$f":"'UD2 Scenarios'!S13","v":0},{"$f":"'UD2 Scenarios'!T13","v":549},{"$f":"'UD2 Scenarios'!U13","v":549},{"$f":"'UD2 Scenarios'!W13","v":3874},{"$f":"'UD2 Scenarios'!AB13","v":289.20000000000027},{"$f":"'UD2 Scenarios'!AI13","v":3202},{"$f":"'UD2 Scenarios'!AU13","v":2912.7999999999997},{"$f":"'UD2 Scenarios'!AV13","v":2846.7999999999997},{"$f":"'UD2 Scenarios'!AW13","v":2723.7999999999997},{"$f":"'UD2 Scenarios'!AX13","v":2483.7999999999997},{"$f":"'UD2 Scenarios'!AY13","v":2363.7999999999997},{"$f":"'UD2 Scenarios'!AZ13","v":2363.7999999999997},{"$f":"'UD2 Scenarios'!BB13","v":3093.4521999999997},{"$f":"'UD2 Scenarios'!BC13","v":264.61800000000028},{"$f":"'UD2 Scenarios'!BD13","v":63.762599999999999},{"$f":"'UD2 Scenarios'!BE13","v":118.83029999999999},{"$f":"'UD2 Scenarios'!BF13","v":219.60000000000002},{"$f":"'UD2 Scenarios'!BG13","v":103.67999999999999},{"$f":"'UD2 Scenarios'!BH13","v":0},{"$f":"'UD2 Scenarios'!BI13","v":505.87290000000002},{"$f":"'UD2 Scenarios'!BK13","v":3093.4521999999997},{"$f":"'UD2 Scenarios'!BL13","v":2828.8341999999993},{"$f":"'UD2 Scenarios'!BM13","v":2765.0715999999993},{"$f":"'UD2 Scenarios'!BN13","v":2646.2412999999992},{"$f":"'UD2 Scenarios'!BO13","v":2426.6412999999993},{"$f":"'UD2 Scenarios'!BP13","v":2322.9612999999995},{"$f":"'UD2 Scenarios'!BQ13","v":2322.9612999999995},640,105,21,149,66,240,0,0,1221,1221]
[{"$f":"'UD2 Scenarios'!A14","v":2022},{"$f":"'UD2 Scenarios'!B14","v":520},{"$f":"'UD2 Scenarios'!C14","v":105},{"$f":"'UD2 Scenarios'!D14","v":21},{"$f":"'UD2 Scenarios'!E14","v":26},{"$f":"'UD2 Scenarios'!F14","v":0},{"$f":"'UD2 Scenarios'!G14","v":0},{"$f":"'UD2 Scenarios'!H14","v":0},{"$f":"'UD2 Scenarios'!I14","v":0},{"$f":"'UD2 Scenarios'!J14","v":672},{"$f":"'UD2 Scenarios'!L14","v":120},{"$f":"'UD2 Scenarios'!M14","v":0},{"$f":"'UD2 Scenarios'!N14","v":0},{"$f":"'UD2 Scenarios'!O14","v":123},{"$f":"'UD2 Scenarios'!P14","v":66},{"$f":"'UD2 Scenarios'!Q14","v":240},{"$f":"'UD2 Scenarios'!R14","v":0},{"$f":"'UD2 Scenarios'!S14","v":0},{"$f":"'UD2 Scenarios'!T14","v":549},{"$f":"'UD2 Scenarios'!U14","v":549},{"$f":"'UD2 Scenarios'!W14","v":3967},{"$f":"'UD2 Scenarios'!AB14","v":342.40000000000055},{"$f":"'UD2 Scenarios'!AI14","v":3295},{"$f":"'UD2 Scenarios'!AU14","v":2952.5999999999995},{"$f":"'UD2 Scenarios'!AV14","v":2886.5999999999995},{"$f":"'UD2 Scenarios'!AW14","v":2763.5999999999995},{"$f":"'UD2 Scenarios'!AX14","v":2523.5999999999995},{"$f":"'UD2 Scenarios'!AY14","v":2403.5999999999995},{"$f":"'UD2 Scenarios'!AZ14","v":2403.5999999999995},{"$f":"'UD2 Scenarios'!BB14","v":3183.2995000000001},{"$f":"'UD2 Scenarios'!BC14","v":313.2960000000005},{"$f":"'UD2 Scenarios'!BD14","v":63.762599999999999},{"$f":"'UD2 Scenarios'!BE14","v":118.83029999999999},{"$f":"'UD2 Scenarios'!BF14","v":219.60000000000002},{"$f":"'UD2 Scenarios'!BG14","v":103.67999999999999},{"$f":"'UD2 Scenarios'!BH14","v":0},{"$f":"'UD2 Scenarios'!BI14","v":505.87290000000002},{"$f":"'UD2 Scenarios'!BK14","v":3183.2995000000001},{"$f":"'UD2 Scenarios'!BL14","v":2870.0034999999998},{"$f":"'UD2 Scenarios'!BM14","v":2806.2408999999998},{"$f":"'UD2 Scenarios'!BN14","v":2687.4105999999997},{"$f":"'UD2 Scenarios'!BO14","v":2467.8105999999998},{"$f":"'UD2 Scenarios'!BP14","v":2364.1306},{"$f":"'UD2 Scenarios'!BQ14","v":2364.1306},640,105,21,149,66,240,0,0,1221,1221]
[{"$f":"'UD2 Scenarios'!A15","v":2023},{"$f":"'UD2 Scenarios'!B15","v":520},{"$f":"'UD2 Scenarios'!C15","v":105},{"$f":"'UD2 Scenarios'!D15","v":21},{"$f":"'UD2 Scenarios'!E15","v":26},{"$f":"'UD2 Scenarios'!F15","v":0},{"$f":"'UD2 Scenarios'!G15","v":0},{"$f":"'UD2 Scenarios'!H15","v":0},{"$f":"'UD2 Scenarios'!I15","v":0},{"$f":"'UD2 Scenarios'!J15","v":672},{"$f":"'UD2 Scenarios'!L15","v":120},{"$f":"'UD2 Scenarios'!M15","v":0},{"$f":"'UD2 Scenarios'!N15","v":0},{"$f":"'UD2 Scenarios'!O15","v":123},{"$f":"'UD2 Scenarios'!P15","v":66},{"$f":"'UD2 Scenarios'!Q15","v":240},{"$f":"'UD2 Scenarios'!R15","v":0},{"$f":"'UD2 Scenarios'!S15","v":0},{"$f":"'UD2 Scenarios'!T15","v":549},{"$f":"'UD2 Scenarios'!U15","v":549},{"$f":"'UD2 Scenarios'!W15","v":4062},{"$f":"'UD2 Scenarios'!AB15","v":395.60000000000082},{"$f":"'UD2 Scenarios'!AI15","v":3390},{"$f":"'UD2 Scenarios'!AU15","v":2994.3999999999992},{"$f":"'UD2 Scenarios'!AV15","v":2928.3999999999992},{"$f":"'UD2 Scenarios'!AW15","v":2805.3999999999992},{"$f":"'UD2 Scenarios'!AX15","v":2565.3999999999992},{"$f":"'UD2 Scenarios'!AY15","v":2445.3999999999992},{"$f":"'UD2 Scenarios'!AZ15","v":2445.3999999999992},{"$f":"'UD2 Scenarios'!BB15","v":3275.0789999999997},{"$f":"'UD2 Scenarios'!BC15","v":361.97400000000079},{"$f":"'UD2 Scenarios'!BD15","v":63.762599999999999},{"$f":"'UD2 Scenarios'!BE15","v":118.83029999999999},{"$f":"'UD2 Scenarios'!BF15","v":219.60000000000002},{"$f":"'UD2 Scenarios'!BG15","v":103.67999999999999},{"$f":"'UD2 Scenarios'!BH15","v":0},{"$f":"'UD2 Scenarios'!BI15","v":505.87290000000002},{"$f":"'UD2 Scenarios'!BK15","v":3275.0789999999997},{"$f":"'UD2 Scenarios'!BL15","v":2913.1049999999991},{"$f":"'UD2 Scenarios'!BM15","v":2849.3423999999991},{"$f":"'UD2 Scenarios'!BN15","v":2730.512099999999},{"$f":"'UD2 Scenarios'!BO15","v":2510.9120999999991},{"$f":"'UD2 Scenarios'!BP15","v":2407.2320999999993},{"$f":"'UD2 Scenarios'!BQ15","v":2407.2320999999993},640,105,21,149,66,240,0,0,1221,1221]
[{"$f":"'UD2 Scenarios'!A16","v":2024},{"$f":"'UD2 Scenarios'!B16","v":520},{"$f":"'UD2 Scenarios'!C16","v":105},{"$f":"'UD2 Scenarios'!D16","v":21},{"$f":"'UD2 Scenarios'!E16","v":26},{"$f":"'UD2 Scenarios'!F16","v":0},{"$f":"'UD2 Scenarios'!G16","v":0},{"$f":"'UD2 Scenarios'!H16","v":0},{"$f":"'UD2 Scenarios'!I16","v":0},{"$f":"'UD2 Scenarios'!J16","v":672},{"$f":"'UD2 Scenarios'!L16","v":120},{"$f":"'UD2 Scenarios'!M16","v":0},{"$f":"'UD2 Scenarios'!N16","v":0},{"$f":"'UD2 Scenarios'!O16","v":123},{"$f":"'UD2 Scenarios'!P16","v":66},{"$f":"'UD2 Scenarios'!Q16","v":240},{"$f":"'UD2 Scenarios'!R16","v":0},{"$f":"'UD2 Scenarios'!S16","v":0},{"$f":"'UD2 Scenarios'!T16","v":549},{"$f":"'UD2 Scenarios'!U16","v":549},{"$f":"'UD2 Scenarios'!W16","v":4161},{"$f":"'UD2 Scenarios'!AB16","v":448.80000000000109},{"$f":"'UD2 Scenarios'!AI16","v":3489},{"$f":"'UD2 Scenarios'!AU16","v":3040.1999999999989},{"$f":"'UD2 Scenarios'!AV16","v":2974.1999999999989},{"$f":"'UD2 Scenarios'!AW16","v":2851.1999999999989},{"$f":"'UD2 Scenarios'!AX16","v":2611.1999999999989},{"$f":"'UD2 Scenarios'!AY16","v":2491.1999999999989},{"$f":"'UD2 Scenarios'!AZ16","v":2491.1999999999989},{"$f":"'UD2 Scenarios'!BB16","v":3370.7228999999998},{"$f":"'UD2 Scenarios'!BC16","v":410.65200000000101},{"$f":"'UD2 Scenarios'!BD16","v":63.762599999999999},{"$f":"'UD2 Scenarios'!BE16","v":118.83029999999999},{"$f":"'UD2 Scenarios'!BF16","v":219.60000000000002},{"$f":"'UD2 Scenarios'!BG16","v":103.67999999999999},{"$f":"'UD2 Scenarios'!BH16","v":0},{"$f":"'UD2 Scenarios'!BI16","v":505.87290000000002},{"$f":"'UD2 Scenarios'!BK16","v":3370.7228999999998},{"$f":"'UD2 Scenarios'!BL16","v":2960.0708999999988},{"$f":"'UD2 Scenarios'!BM16","v":2896.3082999999988},{"$f":"'UD2 Scenarios'!BN16","v":2777.4779999999987},{"$f":"'UD2 Scenarios'!BO16","v":2557.8779999999988},{"$f":"'UD2 Scenarios'!BP16","v":2454.197999999999},{"$f":"'UD2 Scenarios'!BQ16","v":2454.197999999999},640,105,21,149,66,240,0,0,1221,1221]
[{"$f":"'UD2 Scenarios'!A17","v":2025},{"$f":"'UD2 Scenarios'!B17","v":520},{"$f":"'UD2 Scenarios'!C17","v":105},{"$f":"'UD2 Scenarios'!D17","v":21},{"$f":"'UD2 Scenarios'!E17","v":26},{"$f":"'UD2 Scenarios'!F17","v":0},{"$f":"'UD2 Scenarios'!G17","v":0},{"$f":"'UD2 Scenarios'!H17","v":0},{"$f":"'UD2 Scenarios'!I17","v":0},{"$f":"'UD2 Scenarios'!J17","v":672},{"$f":"'UD2 Scenarios'!L17","v":120},{"$f":"'UD2 Scenarios'!M17","v":0},{"$f":"'UD2 Scenarios'!N17","v":0},{"$f":"'UD2 Scenarios'!O17","v":123},{"$f":"'UD2 Scenarios'!P17","v":66},{"$f":"'UD2 Scenarios'!Q17","v":240},{"$f":"'UD2 Scenarios'!R17","v":0},{"$f":"'UD2 Scenarios'!S17","v":0},{"$f":"'UD2 Scenarios'!T17","v":549},{"$f":"'UD2 Scenarios'!U17","v":549},{"$f":"'UD2 Scenarios'!W17","v":4264},{"$f":"'UD2 Scenarios'!AB17","v":502},{"$f":"'UD2 Scenarios'!AI17","v":3592},{"$f":"'UD2 Scenarios'!AU17","v":3090},{"$f":"'UD2 Scenarios'!AV17","v":3024},{"$f":"'UD2 Scenarios'!AW17","v":2901},{"$f":"'UD2 Scenarios'!AX17","v":2661},{"$f":"'UD2 Scenarios'!AY17","v":2541},{"$f":"'UD2 Scenarios'!AZ17","v":2541},{"$f":"'UD2 Scenarios'!BB17","v":3470.2311999999997},{"$f":"'UD2 Scenarios'!BC17","v":459.33000000000004},{"$f":"'UD2 Scenarios'!BD17","v":63.762599999999999},{"$f":"'UD2 Scenarios'!BE17","v":118.83029999999999},{"$f":"'UD2 Scenarios'!BF17","v":219.60000000000002},{"$f":"'UD2 Scenarios'!BG17","v":103.67999999999999},{"$f":"'UD2 Scenarios'!BH17","v":0},{"$f":"'UD2 Scenarios'!BI17","v":505.87290000000002},{"$f":"'UD2 Scenarios'!BK17","v":3470.2311999999997},{"$f":"'UD2 Scenarios'!BL17","v":3010.9011999999998},{"$f":"'UD2 Scenarios'!BM17","v":2947.1385999999998},{"$f":"'UD2 Scenarios'!BN17","v":2828.3082999999997},{"$f":"'UD2 Scenarios'!BO17","v":2608.7082999999998},{"$f":"'UD2 Scenarios'!BP17","v":2505.0282999999999},{"$f":"'UD2 Scenarios'!BQ17","v":2505.0282999999999},640,105,21,149,66,240,0,0,1221,1221]
[{"$f":"'UD2 Scenarios'!A18","v":2026},{"$f":"'UD2 Scenarios'!B18","v":520},{"$f":"'UD2 Scenarios'!C18","v":105},{"$f":"'UD2 Scenarios'!D18","v":21},{"$f":"'UD2 Scenarios'!E18","v":26},{"$f":"'UD2 Scenarios'!F18","v":0},{"$f":"'UD2 Scenarios'!G18","v":0},{"$f":"'UD2 Scenarios'!H18","v":0},{"$f":"'UD2 Scenarios'!I18","v":0},{"$f":"'UD2 Scenarios'!J18","v":672},{"$f":"'UD2 Scenarios'!L18","v":120},{"$f":"'UD2 Scenarios'!M18","v":0},{"$f":"'UD2 Scenarios'!N18","v":0},{"$f":"'UD2 Scenarios'!O18","v":123},{"$f":"'UD2 Scenarios'!P18","v":66},{"$f":"'UD2 Scenarios'!Q18","v":240},{"$f":"'UD2 Scenarios'!R18","v":0},{"$f":"'UD2 Scenarios'!S18","v":0},{"$f":"'UD2 Scenarios'!T18","v":549},{"$f":"'UD2 Scenarios'!U18","v":549},{"$f":"'UD2 Scenarios'!W18","v":4366},{"$f":"'UD2 Scenarios'!AB18","v":571.59999999999945},{"$f":"'UD2 Scenarios'!AI18","v":3694},{"$f":"'UD2 Scenarios'!AU18","v":3122.4000000000005},{"$f":"'UD2 Scenarios'!AV18","v":3056.4000000000005},{"$f":"'UD2 Scenarios'!AW18","v":2933.4000000000005},{"$f":"'UD2 Scenarios'!AX18","v":2693.4000000000005},{"$f":"'UD2 Scenarios'!AY18","v":2573.4000000000005},{"$f":"'UD2 Scenarios'!AZ18","v":2573.4000000000005},{"$f":"'UD2 Scenarios'!BB18","v":3568.7734},{"$f":"'UD2 Scenarios'!BC18","v":493.86239999999952},{"$f":"'UD2 Scenarios'!BD18","v":63.762599999999999},{"$f":"'UD2 Scenarios'!BE18","v":118.83029999999999},{"$f":"'UD2 Scenarios'!BF18","v":219.60000000000002},{"$f":"'UD2 Scenarios'!BG18","v":103.67999999999999},{"$f":"'UD2 Scenarios'!BH18","v":0},{"$f":"'UD2 Scenarios'!BI18","v":505.87290000000002},{"$f":"'UD2 Scenarios'!BK18","v":3568.7734},{"$f":"'UD2 Scenarios'!BL18","v":3074.9110000000005},{"$f":"'UD2 Scenarios'!BM18","v":3011.1484000000005},{"$f":"'UD2 Scenarios'!BN18","v":2892.3181000000004},{"$f":"'UD2 Scenarios'!BO18","v":2672.7181000000005},{"$f":"'UD2 Scenarios'!BP18","v":2569.0381000000007},{"$f":"'UD2 Scenarios'!BQ18","v":2569.0381000000007},640,105,21,149,66,240,0,0,1221,1221]
[{"$f":"'UD2 Scenarios'!A19","v":2027},{"$f":"'UD2 Scenarios'!B19","v":520},{"$f":"'UD2 Scenarios'!C19","v":105},{"$f":"'UD2 Scenarios'!D19","v":21},{"$f":"'UD2 Scenarios'!E19","v":26},{"$f":"'UD2 Scenarios'!F19","v":0},{"$f":"'UD2 Scenarios'!G19","v":0},{"$f":"'UD2 Scenarios'!H19","v":0},{"$f":"'UD2 Scenarios'!I19","v":0},{"$f":"'UD2 Scenarios'!J19","v":672},{"$f":"'UD2 Scenarios'!L19","v":120},{"$f":"'UD2 Scenarios'!M19","v":0},{"$f":"'UD2 Scenarios'!N19","v":0},{"$f":"'UD2 Scenarios'!O19","v":123},{"$f":"'UD2 Scenarios'!P19","v":66},{"$f":"'UD2 Scenarios'!Q19","v":240},{"$f":"'UD2 Scenarios'!R19","v":0},{"$f":"'UD2 Scenarios'!S19","v":0},{"$f":"'UD2 Scenarios'!T19","v":549},{"$f":"'UD2 Scenarios'!U19","v":549},{"$f":"'UD2 Scenarios'!W19","v":4440},{"$f":"'UD2 Scenarios'!AB19","v":641.19999999999891},{"$f":"'UD2 Scenarios'!AI19","v":3768},{"$f":"'UD2 Scenarios'!AU19","v":3126.8000000000011},{"$f":"'UD2 Scenarios'!AV19","v":3060.8000000000011},{"$f":"'UD2 Scenarios'!AW19","v":2937.8000000000011},{"$f":"'UD2 Scenarios'!AX19","v":2697.8000000000011},{"$f":"'UD2 Scenarios'!AY19","v":2577.8000000000011},{"$f":"'UD2 Scenarios'!AZ19","v":2577.8000000000011},{"$f":"'UD2 Scenarios'!BB19","v":3640.2647999999999},{"$f":"'UD2 Scenarios'!BC19","v":553.9967999999991},{"$f":"'UD2 Scenarios'!BD19","v":63.762599999999999},{"$f":"'UD2 Scenarios'!BE19","v":118.83029999999999},{"$f":"'UD2 Scenarios'!BF19","v":219.60000000000002},{"$f":"'UD2 Scenarios'!BG19","v":103.67999999999999},{"$f":"'UD2 Scenarios'!BH19","v":0},{"$f":"'UD2 Scenarios'!BI19","v":505.87290000000002},{"$f":"'UD2 Scenarios'!BK19","v":3640.2647999999999},{"$f":"'UD2 Scenarios'!BL19","v":3086.2680000000009},{"$f":"'UD2 Scenarios'!BM19","v":3022.5054000000009},{"$f":"'UD2 Scenarios'!BN19","v":2903.6751000000008},{"$f":"'UD2 Scenarios'!BO19","v":2684.0751000000009},{"$f":"'UD2 Scenarios'!BP19","v":2580.3951000000011},{"$f":"'UD2 Scenarios'!BQ19","v":2580.3951000000011},640,105,21,149,66,240,0,0,1221,1221]
[{"$f":"'UD2 Scenarios'!A20","v":2028},{"$f":"'UD2 Scenarios'!B20","v":520},{"$f":"'UD2 Scenarios'!C20","v":105},{"$f":"'UD2 Scenarios'!D20","v":21},{"$f":"'UD2 Scenarios'!E20","v":26},{"$f":"'UD2 Scenarios'!F20","v":0},{"$f":"'UD2 Scenarios'!G20","v":0},{"$f":"'UD2 Scenarios'!H20","v":0},{"$f":"'UD2 Scenarios'!I20","v":0},{"$f":"'UD2 Scenarios'!J20","v":672},{"$f":"'UD2 Scenarios'!L20","v":120},{"$f":"'UD2 Scenarios'!M20","v":0},{"$f":"'UD2 Scenarios'!N20","v":0},{"$f":"'UD2 Scenarios'!O20","v":123},{"$f":"'UD2 Scenarios'!P20","v":66},{"$f":"'UD2 Scenarios'!Q20","v":240},{"$f":"'UD2 Scenarios'!R20","v":0},{"$f":"'UD2 Scenarios'!S20","v":0},{"$f":"'UD2 Scenarios'!T20","v":549},{"$f":"'UD2 Scenarios'!U20","v":549},{"$f":"'UD2 Scenarios'!W20","v":4509},{"$f":"'UD2 Scenarios'!AB20","v":710.79999999999836},{"$f":"'UD2 Scenarios'!AI20","v":3837},{"$f":"'UD2 Scenarios'!AU20","v":3126.2000000000016},{"$f":"'UD2 Scenarios'!AV20","v":3060.2000000000016},{"$f":"'UD2 Scenarios'!AW20","v":2937.2000000000016},{"$f":"'UD2 Scenarios'!AX20","v":2697.2000000000016},{"$f":"'UD2 Scenarios'!AY20","v":2577.2000000000016},{"$f":"'UD2 Scenarios'!AZ20","v":2577.2000000000016},{"$f":"'UD2 Scenarios'!BB20","v":3706.9256999999998},{"$f":"'UD2 Scenarios'!BC20","v":614.13119999999856},{"$f":"'UD2 Scenarios'!BD20","v":63.762599999999999},{"$f":"'UD2 Scenarios'!BE20","v":118.83029999999999},{"$f":"'UD2 Scenarios'!BF20","v":219.60000000000002},{"$f":"'UD2 Scenarios'!BG20","v":103.67999999999999},{"$f":"'UD2 Scenarios'!BH20","v":0},{"$f":"'UD2 Scenarios'!BI20","v":505.87290000000002},{"$f":"'UD2 Scenarios'!BK20","v":3706.9256999999998},{"$f":"'UD2 Scenarios'!BL20","v":3092.7945000000013},{"$f":"'UD2 Scenarios'!BM20","v":3029.0319000000013},{"$f":"'UD2 Scenarios'!BN20","v":2910.2016000000012},{"$f":"'UD2 Scenarios'!BO20","v":2690.6016000000013},{"$f":"'UD2 Scenarios'!BP20","v":2586.9216000000015},{"$f":"'UD2 Scenarios'!BQ20","v":2586.9216000000015},640,105,21,149,66,240,0,0,1221,1221]
[{"$f":"'UD2 Scenarios'!A21","v":2029},{"$f":"'UD2 Scenarios'!B21","v":520},{"$f":"'UD2 Scenarios'!C21","v":105},{"$f":"'UD2 Scenarios'!D21","v":21},{"$f":"'UD2 Scenarios'!E21","v":26},{"$f":"'UD2 Scenarios'!F21","v":0},{"$f":"'UD2 Scenarios'!G21","v":0},{"$f":"'UD2 Scenarios'!H21","v":0},{"$f":"'UD2 Scenarios'!I21","v":0},{"$f":"'UD2 Scenarios'!J21","v":672},{"$f":"'UD2 Scenarios'!L21","v":120},{"$f":"'UD2 Scenarios'!M21","v":0},{"$f":"'UD2 Scenarios'!N21","v":0},{"$f":"'UD2 Scenarios'!O21","v":123},{"$f":"'UD2 Scenarios'!P21","v":66},{"$f":"'UD2 Scenarios'!Q21","v":240},{"$f":"'UD2 Scenarios'!R21","v":0},{"$f":"'UD2 Scenarios'!S21","v":0},{"$f":"'UD2 Scenarios'!T21","v":549},{"$f":"'UD2 Scenarios'!U21","v":549},{"$f":"'UD2 Scenarios'!W21","v":4577},{"$f":"'UD2 Scenarios'!AB21","v":780.39999999999782},{"$f":"'UD2 Scenarios'!AI21","v":3905},{"$f":"'UD2 Scenarios'!AU21","v":3124.6000000000022},{"$f":"'UD2 Scenarios'!AV21","v":3058.6000000000022},{"$f":"'UD2 Scenarios'!AW21","v":2935.6000000000022},{"$f":"'UD2 Scenarios'!AX21","v":2695.6000000000022},{"$f":"'UD2 Scenarios'!AY21","v":2575.6000000000022},{"$f":"'UD2 Scenarios'!AZ21","v":2575.6000000000022},{"$f":"'UD2 Scenarios'!BB21","v":3772.6205},{"$f":"'UD2 Scenarios'!BC21","v":674.26559999999813},{"$f":"'UD2 Scenarios'!BD21","v":63.762599999999999},{"$f":"'UD2 Scenarios'!BE21","v":118.83029999999999},{"$f":"'UD2 Scenarios'!BF21","v":219.60000000000002},{"$f":"'UD2 Scenarios'!BG21","v":103.67999999999999},{"$f":"'UD2 Scenarios'!BH21","v":0},{"$f":"'UD2 Scenarios'!BI21","v":505.87290000000002},{"$f":"'UD2 Scenarios'!BK21","v":3772.6205},{"$f":"'UD2 Scenarios'!BL21","v":3098.3549000000021},{"$f":"'UD2 Scenarios'!BM21","v":3034.5923000000021},{"$f":"'UD2 Scenarios'!BN21","v":2915.762000000002},{"$f":"'UD2 Scenarios'!BO21","v":2696.1620000000021},{"$f":"'UD2 Scenarios'!BP21","v":2592.4820000000022},{"$f":"'UD2 Scenarios'!BQ21","v":2592.4820000000022},640,105,21,149,66,240,0,0,1221,1221]
[{"$f":"'UD2 Scenarios'!A22","v":2030},{"$f":"'UD2 Scenarios'!B22","v":520},{"$f":"'UD2 Scenarios'!C22","v":105},{"$f":"'UD2 Scenarios'!D22","v":21},{"$f":"'UD2 Scenarios'!E22","v":26},{"$f":"'UD2 Scenarios'!F22","v":0},{"$f":"'UD2 Scenarios'!G22","v":0},{"$f":"'UD2 Scenarios'!H22","v":0},{"$f":"'UD2 Scenarios'!I22","v":0},{"$f":"'UD2 Scenarios'!J22","v":672},{"$f":"'UD2 Scenarios'!L22","v":120},{"$f":"'UD2 Scenarios'!M22","v":0},{"$f":"'UD2 Scenarios'!N22","v":0},{"$f":"'UD2 Scenarios'!O22","v":123},{"$f":"'UD2 Scenarios'!P22","v":66},{"$f":"'UD2 Scenarios'!Q22","v":240},{"$f":"'UD2 Scenarios'!R22","v":0},{"$f":"'UD2 Scenarios'!S22","v":0},{"$f":"'UD2 Scenarios'!T22","v":549},{"$f":"'UD2 Scenarios'!U22","v":629},{"$f":"'UD2 Scenarios'!W22","v":4645},{"$f":"'UD2 Scenarios'!AB22","v":850},{"$f":"'UD2 Scenarios'!AI22","v":3973},{"$f":"'UD2 Scenarios'!AU22","v":3123},{"$f":"'UD2 Scenarios'!AV22","v":3057},{"$f":"'UD2 Scenarios'!AW22","v":2934},{"$f":"'UD2 Scenarios'!AX22","v":2694},{"$f":"'UD2 Scenarios'!AY22","v":2574},{"$f":"'UD2 Scenarios'!AZ22","v":2494},{"$f":"'UD2 Scenarios'!BB22","v":3838.3152999999998},{"$f":"'UD2 Scenarios'!BC22","v":734.4},{"$f":"'UD2 Scenarios'!BD22","v":63.762599999999999},{"$f":"'UD2 Scenarios'!BE22","v":118.83029999999999},{"$f":"'UD2 Scenarios'!BF22","v":207.35999999999999},{"$f":"'UD2 Scenarios'!BG22","v":103.67999999999999},{"$f":"'UD2 Scenarios'!BH22","v":77.287999999999997},{"$f":"'UD2 Scenarios'!BI22","v":493.63290000000001},{"$f":"'UD2 Scenarios'!BK22","v":3838.3152999999998},{"$f":"'UD2 Scenarios'!BL22","v":3103.9152999999997},{"$f":"'UD2 Scenarios'!BM22","v":3040.1526999999996},{"$f":"'UD2 Scenarios'!BN22","v":2921.3223999999996},{"$f":"'UD2 Scenarios'!BO22","v":2713.9623999999994},{"$f":"'UD2 Scenarios'!BP22","v":2610.2823999999996},{"$f":"'UD2 Scenarios'!BQ22","v":2532.9943999999996},640,105,21,149,66,240,0,0,1221,1301]
[{"$f":"'UD2 Scenarios'!A23","v":2031},{"$f":"'UD2 Scenarios'!B23","v":520},{"$f":"'UD2 Scenarios'!C23","v":105},{"$f":"'UD2 Scenarios'!D23","v":21},{"$f":"'UD2 Scenarios'!E23","v":26},{"$f":"'UD2 Scenarios'!F23","v":0},{"$f":"'UD2 Scenarios'!G23","v":0},{"$f":"'UD2 Scenarios'!H23","v":0},{"$f":"'UD2 Scenarios'!I23","v":0},{"$f":"'UD2 Scenarios'!J23","v":672},{"$f":"'UD2 Scenarios'!L23","v":120},{"$f":"'UD2 Scenarios'!M23","v":0},{"$f":"'UD2 Scenarios'!N23","v":0},{"$f":"'UD2 Scenarios'!O23","v":123},{"$f":"'UD2 Scenarios'!P23","v":66},{"$f":"'UD2 Scenarios'!Q23","v":240},{"$f":"'UD2 Scenarios'!R23","v":0},{"$f":"'UD2 Scenarios'!S23","v":0},{"$f":"'UD2 Scenarios'!T23","v":549},{"$f":"'UD2 Scenarios'!U23","v":629},{"$f":"'UD2 Scenarios'!W23","v":4713},{"$f":"'UD2 Scenarios'!AB23","v":935},{"$f":"'UD2 Scenarios'!AI23","v":4041},{"$f":"'UD2 Scenarios'!AU23","v":3106},{"$f":"'UD2 Scenarios'!AV23","v":3040},{"$f":"'UD2 Scenarios'!AW23","v":2917},{"$f":"'UD2 Scenarios'!AX23","v":2677},{"$f":"'UD2 Scenarios'!AY23","v":2557},{"$f":"'UD2 Scenarios'!AZ23","v":2477},{"$f":"'UD2 Scenarios'!BB23","v":3904.0101},{"$f":"'UD2 Scenarios'!BC23","v":807.84},{"$f":"'UD2 Scenarios'!BD23","v":63.762599999999999},{"$f":"'UD2 Scenarios'!BE23","v":118.83029999999999},{"$f":"'UD2 Scenarios'!BF23","v":207.35999999999999},{"$f":"'UD2 Scenarios'!BG23","v":103.67999999999999},{"$f":"'UD2 Scenarios'!BH23","v":77.287999999999997},{"$f":"'UD2 Scenarios'!BI23","v":493.63290000000001},{"$f":"'UD2 Scenarios'!BK23","v":3904.0101},{"$f":"'UD2 Scenarios'!BL23","v":3096.1700999999998},{"$f":"'UD2 Scenarios'!BM23","v":3032.4074999999998},{"$f":"'UD2 Scenarios'!BN23","v":2913.5771999999997},{"$f":"'UD2 Scenarios'!BO23","v":2706.2171999999996},{"$f":"'UD2 Scenarios'!BP23","v":2602.5371999999998},{"$f":"'UD2 Scenarios'!BQ23","v":2525.2491999999997},640,105,21,149,66,240,0,0,1221,1301]
[{"$f":"'UD2 Scenarios'!A24","v":2032},{"$f":"'UD2 Scenarios'!B24","v":520},{"$f":"'UD2 Scenarios'!C24","v":105},{"$f":"'UD2 Scenarios'!D24","v":21},{"$f":"'UD2 Scenarios'!E24","v":26},{"$f":"'UD2 Scenarios'!F24","v":0},{"$f":"'UD2 Scenarios'!G24","v":0},{"$f":"'UD2 Scenarios'!H24","v":0},{"$f":"'UD2 Scenarios'!I24","v":0},{"$f":"'UD2 Scenarios'!J24","v":672},{"$f":"'UD2 Scenarios'!L24","v":120},{"$f":"'UD2 Scenarios'!M24","v":0},{"$f":"'UD2 Scenarios'!N24","v":0},{"$f":"'UD2 Scenarios'!O24","v":123},{"$f":"'UD2 Scenarios'!P24","v":66},{"$f":"'UD2 Scenarios'!Q24","v":240},{"$f":"'UD2 Scenarios'!R24","v":0},{"$f":"'UD2 Scenarios'!S24","v":0},{"$f":"'UD2 Scenarios'!T24","v":549},{"$f":"'UD2 Scenarios'!U24","v":629},{"$f":"'UD2 Scenarios'!W24","v":4783},{"$f":"'UD2 Scenarios'!AB24","v":1020},{"$f":"'UD2 Scenarios'!AI24","v":4111},{"$f":"'UD2 Scenarios'!AU24","v":3091},{"$f":"'UD2 Scenarios'!AV24","v":3025},{"$f":"'UD2 Scenarios'!AW24","v":2902},{"$f":"'UD2 Scenarios'!AX24","v":2662},{"$f":"'UD2 Scenarios'!AY24","v":2542},{"$f":"'UD2 Scenarios'!AZ24","v":2462},{"$f":"'UD2 Scenarios'!BB24","v":3971.6370999999999},{"$f":"'UD2 Scenarios'!BC24","v":881.28},{"$f":"'UD2 Scenarios'!BD24","v":63.762599999999999},{"$f":"'UD2 Scenarios'!BE24","v":118.83029999999999},{"$f":"'UD2 Scenarios'!BF24","v":207.35999999999999},{"$f":"'UD2 Scenarios'!BG24","v":103.67999999999999},{"$f":"'UD2 Scenarios'!BH24","v":77.287999999999997},{"$f":"'UD2 Scenarios'!BI24","v":493.63290000000001},{"$f":"'UD2 Scenarios'!BK24","v":3971.6370999999999},{"$f":"'UD2 Scenarios'!BL24","v":3090.3571000000002},{"$f":"'UD2 Scenarios'!BM24","v":3026.5945000000002},{"$f":"'UD2 Scenarios'!BN24","v":2907.7642000000001},{"$f":"'UD2 Scenarios'!BO24","v":2700.4041999999999},{"$f":"'UD2 Scenarios'!BP24","v":2596.7242000000001},{"$f":"'UD2 Scenarios'!BQ24","v":2519.4362000000001},640,105,21,149,66,240,0,0,1221,1301]
[{"$f":"'UD2 Scenarios'!A25","v":2033},{"$f":"'UD2 Scenarios'!B25","v":520},{"$f":"'UD2 Scenarios'!C25","v":105},{"$f":"'UD2 Scenarios'!D25","v":21},{"$f":"'UD2 Scenarios'!E25","v":26},{"$f":"'UD2 Scenarios'!F25","v":0},{"$f":"'UD2 Scenarios'!G25","v":0},{"$f":"'UD2 Scenarios'!H25","v":0},{"$f":"'UD2 Scenarios'!I25","v":0},{"$f":"'UD2 Scenarios'!J25","v":672},{"$f":"'UD2 Scenarios'!L25","v":120},{"$f":"'UD2 Scenarios'!M25","v":0},{"$f":"'UD2 Scenarios'!N25","v":0},{"$f":"'UD2 Scenarios'!O25","v":123},{"$f":"'UD2 Scenarios'!P25","v":66},{"$f":"'UD2 Scenarios'!Q25","v":240},{"$f":"'UD2 Scenarios'!R25","v":0},{"$f":"'UD2 Scenarios'!S25","v":0},{"$f":"'UD2 Scenarios'!T25","v":549},{"$f":"'UD2 Scenarios'!U25","v":629},{"$f":"'UD2 Scenarios'!W25","v":4853},{"$f":"'UD2 Scenarios'!AB25","v":1105},{"$f":"'UD2 Scenarios'!AI25","v":4181},{"$f":"'UD2 Scenarios'!AU25","v":3076},{"$f":"'UD2 Scenarios'!AV25","v":3010},{"$f":"'UD2 Scenarios'!AW25","v":2887},{"$f":"'UD2 Scenarios'!AX25","v":2647},{"$f":"'UD2 Scenarios'!AY25","v":2527},{"$f":"'UD2 Scenarios'!AZ25","v":2447},{"$f":"'UD2 Scenarios'!BB25","v":4039.2640999999999},{"$f":"'UD2 Scenarios'!BC25","v":954.72},{"$f":"'UD2 Scenarios'!BD25","v":63.762599999999999},{"$f":"'UD2 Scenarios'!BE25","v":118.83029999999999},{"$f":"'UD2 Scenarios'!BF25","v":207.35999999999999},{"$f":"'UD2 Scenarios'!BG25","v":103.67999999999999},{"$f":"'UD2 Scenarios'!BH25","v":77.287999999999997},{"$f":"'UD2 Scenarios'!BI25","v":493.63290000000001},{"$f":"'UD2 Scenarios'!BK25","v":4039.2640999999999},{"$f":"'UD2 Scenarios'!BL25","v":3084.5441000000001},{"$f":"'UD2 Scenarios'!BM25","v":3020.7815000000001},{"$f":"'UD2 Scenarios'!BN25","v":2901.9512},{"$f":"'UD2 Scenarios'!BO25","v":2694.5911999999998},{"$f":"'UD2 Scenarios'!BP25","v":2590.9112},{"$f":"'UD2 Scenarios'!BQ25","v":2513.6232},640,105,21,149,66,240,0,0,1221,1301]
[{"$f":"'UD2 Scenarios'!A26","v":2034},{"$f":"'UD2 Scenarios'!B26","v":520},{"$f":"'UD2 Scenarios'!C26","v":105},{"$f":"'UD2 Scenarios'!D26","v":21},{"$f":"'UD2 Scenarios'!E26","v":26},{"$f":"'UD2 Scenarios'!F26","v":0},{"$f":"'UD2 Scenarios'!G26","v":0},{"$f":"'UD2 Scenarios'!H26","v":0},{"$f":"'UD2 Scenarios'!I26","v":0},{"$f":"'UD2 Scenarios'!J26","v":672},{"$f":"'UD2 Scenarios'!L26","v":120},{"$f":"'UD2 Scenarios'!M26","v":0},{"$f":"'UD2 Scenarios'!N26","v":0},{"$f":"'UD2 Scenarios'!O26","v":123},{"$f":"'UD2 Scenarios'!P26","v":66},{"$f":"'UD2 Scenarios'!Q26","v":240},{"$f":"'UD2 Scenarios'!R26","v":0},{"$f":"'UD2 Scenarios'!S26","v":0},{"$f":"'UD2 Scenarios'!T26","v":549},{"$f":"'UD2 Scenarios'!U26","v":629},{"$f":"'UD2 Scenarios'!W26","v":4925},{"$f":"'UD2 Scenarios'!AB26","v":1190},{"$f":"'UD2 Scenarios'!AI26","v":4253},{"$f":"'UD2 Scenarios'!AU26","v":3063},{"$f":"'UD2 Scenarios'!AV26","v":2997},{"$f":"'UD2 Scenarios'!AW26","v":2874},{"$f":"'UD2 Scenarios'!AX26","v":2634},{"$f":"'UD2 Scenarios'!AY26","v":2514},{"$f":"'UD2 Scenarios'!AZ26","v":2434},{"$f":"'UD2 Scenarios'!BB26","v":4108.8233},{"$f":"'UD2 Scenarios'!BC26","v":1028.1600000000001},{"$f":"'UD2 Scenarios'!BD26","v":63.762599999999999},{"$f":"'UD2 Scenarios'!BE26","v":118.83029999999999},{"$f":"'UD2 Scenarios'!BF26","v":207.35999999999999},{"$f":"'UD2 Scenarios'!BG26","v":103.67999999999999},{"$f":"'UD2 Scenarios'!BH26","v":77.287999999999997},{"$f":"'UD2 Scenarios'!BI26","v":493.63290000000001},{"$f":"'UD2 Scenarios'!BK26","v":4108.8233},{"$f":"'UD2 Scenarios'!BL26","v":3080.6633000000002},{"$f":"'UD2 Scenarios'!BM26","v":3016.9007000000001},{"$f":"'UD2 Scenarios'!BN26","v":2898.0704000000001},{"$f":"'UD2 Scenarios'!BO26","v":2690.7103999999999},{"$f":"'UD2 Scenarios'!BP26","v":2587.0304000000001},{"$f":"'UD2 Scenarios'!BQ26","v":2509.7424000000001},640,105,21,149,66,240,0,0,1221,1301]
[{"$f":"'UD2 Scenarios'!A27","v":2035},{"$f":"'UD2 Scenarios'!B27","v":520},{"$f":"'UD2 Scenarios'!C27","v":105},{"$f":"'UD2 Scenarios'!D27","v":21},{"$f":"'UD2 Scenarios'!E27","v":26},{"$f":"'UD2 Scenarios'!F27","v":0},{"$f":"'UD2 Scenarios'!G27","v":0},{"$f":"'UD2 Scenarios'!H27","v":0},{"$f":"'UD2 Scenarios'!I27","v":0},{"$f":"'UD2 Scenarios'!J27","v":672},{"$f":"'UD2 Scenarios'!L27","v":120},{"$f":"'UD2 Scenarios'!M27","v":0},{"$f":"'UD2 Scenarios'!N27","v":0},{"$f":"'UD2 Scenarios'!O27","v":123},{"$f":"'UD2 Scenarios'!P27","v":66},{"$f":"'UD2 Scenarios'!Q27","v":240},{"$f":"'UD2 Scenarios'!R27","v":0},{"$f":"'UD2 Scenarios'!S27","v":0},{"$f":"'UD2 Scenarios'!T27","v":549},{"$f":"'UD2 Scenarios'!U27","v":629},{"$f":"'UD2 Scenarios'!W27","v":4953.0199999999995},{"$f":"'UD2 Scenarios'!AB27","v":1275},{"$f":"'UD2 Scenarios'!AI27","v":4281.0199999999995},{"$f":"'UD2 Scenarios'!AU27","v":3006.0199999999995},{"$f":"'UD2 Scenarios'!AV27","v":2940.0199999999995},{"$f":"'UD2 Scenarios'!AW27","v":2817.0199999999995},{"$f":"'UD2 Scenarios'!AX27","v":2577.0199999999995},{"$f":"'UD2 Scenarios'!AY27","v":2457.0199999999995},{"$f":"'UD2 Scenarios'!AZ27","v":2377.0199999999995},{"$f":"'UD2 Scenarios'!BB27","v":4135.8934219999992},{"$f":"'UD2 Scenarios'!BC27","v":1101.5999999999999},{"$f":"'UD2 Scenarios'!BD27","v":63.762599999999999},{"$f":"'UD2 Scenarios'!BE27","v":118.83029999999999},{"$f":"'UD2 Scenarios'!BF27","v":207.35999999999999},{"$f":"'UD2 Scenarios'!BG27","v":103.67999999999999},{"$f":"'UD2 Scenarios'!BH27","v":77.287999999999997},{"$f":"'UD2 Scenarios'!BI27","v":493.63290000000001},{"$f":"'UD2 Scenarios'!BK27","v":4135.8934219999992},{"$f":"'UD2 Scenarios'!BL27","v":3034.2934219999993},{"$f":"'UD2 Scenarios'!BM27","v":2970.5308219999993},{"$f":"'UD2 Scenarios'!BN27","v":2851.7005219999992},{"$f":"'UD2 Scenarios'!BO27","v":2644.3405219999991},{"$f":"'UD2 Scenarios'!BP27","v":2540.6605219999992},{"$f":"'UD2 Scenarios'!BQ27","v":2463.3725219999992},640,105,21,149,66,240,0,0,1221,1301]
[{"$f":"'UD2 Scenarios'!A28","v":2036},{"$f":"'UD2 Scenarios'!B28","v":520},{"$f":"'UD2 Scenarios'!C28","v":105},{"$f":"'UD2 Scenarios'!D28","v":21},{"$f":"'UD2 Scenarios'!E28","v":26},{"$f":"'UD2 Scenarios'!F28","v":0},{"$f":"'UD2 Scenarios'!G28","v":0},{"$f":"'UD2 Scenarios'!H28","v":0},{"$f":"'UD2 Scenarios'!I28","v":0},{"$f":"'UD2 Scenarios'!J28","v":672},{"$f":"'UD2 Scenarios'!L28","v":120},{"$f":"'UD2 Scenarios'!M28","v":0},{"$f":"'UD2 Scenarios'!N28","v":0},{"$f":"'UD2 Scenarios'!O28","v":123},{"$f":"'UD2 Scenarios'!P28","v":66},{"$f":"'UD2 Scenarios'!Q28","v":240},{"$f":"'UD2 Scenarios'!R28","v":0},{"$f":"'UD2 Scenarios'!S28","v":0},{"$f":"'UD2 Scenarios'!T28","v":549},{"$f":"'UD2 Scenarios'!U28","v":639},{"$f":"'UD2 Scenarios'!W28","v":4935.92},{"$f":"'UD2 Scenarios'!AB28","v":1365},{"$f":"'UD2 Scenarios'!AI28","v":4263.92},{"$f":"'UD2 Scenarios'!AU28","v":2898.92},{"$f":"'UD2 Scenarios'!AV28","v":2832.92},{"$f":"'UD2 Scenarios'!AW28","v":2709.92},{"$f":"'UD2 Scenarios'!AX28","v":2469.92},{"$f":"'UD2 Scenarios'!AY28","v":2349.92},{"$f":"'UD2 Scenarios'!AZ28","v":2259.92},{"$f":"'UD2 Scenarios'!BB28","v":4119.3731120000002},{"$f":"'UD2 Scenarios'!BC28","v":1179.3599999999999},{"$f":"'UD2 Scenarios'!BD28","v":63.762599999999999},{"$f":"'UD2 Scenarios'!BE28","v":118.83029999999999},{"$f":"'UD2 Scenarios'!BF28","v":207.35999999999999},{"$f":"'UD2 Scenarios'!BG28","v":103.67999999999999},{"$f":"'UD2 Scenarios'!BH28","v":86.948999999999998},{"$f":"'UD2 Scenarios'!BI28","v":493.63290000000001},{"$f":"'UD2 Scenarios'!BK28","v":4119.3731120000002},{"$f":"'UD2 Scenarios'!BL28","v":2940.0131120000005},{"$f":"'UD2 Scenarios'!BM28","v":2876.2505120000005},{"$f":"'UD2 Scenarios'!BN28","v":2757.4202120000004},{"$f":"'UD2 Scenarios'!BO28","v":2550.0602120000003},{"$f":"'UD2 Scenarios'!BP28","v":2446.3802120000005},{"$f":"'UD2 Scenarios'!BQ28","v":2359.4312120000004},640,105,21,149,66,240,0,0,1221,1311]
[{"$f":"'UD2 Scenarios'!A29","v":2037},{"$f":"'UD2 Scenarios'!B29","v":520},{"$f":"'UD2 Scenarios'!C29","v":105},{"$f":"'UD2 Scenarios'!D29","v":21},{"$f":"'UD2 Scenarios'!E29","v":26},{"$f":"'UD2 Scenarios'!F29","v":0},{"$f":"'UD2 Scenarios'!G29","v":0},{"$f":"'UD2 Scenarios'!H29","v":0},{"$f":"'UD2 Scenarios'!I29","v":0},{"$f":"'UD2 Scenarios'!J29","v":672},{"$f":"'UD2 Scenarios'!L29","v":120},{"$f":"'UD2 Scenarios'!M29","v":0},{"$f":"'UD2 Scenarios'!N29","v":0},{"$f":"'UD2 Scenarios'!O29","v":123},{"$f":"'UD2 Scenarios'!P29","v":66},{"$f":"'UD2 Scenarios'!Q29","v":240},{"$f":"'UD2 Scenarios'!R29","v":0},{"$f":"'UD2 Scenarios'!S29","v":0},{"$f":"'UD2 Scenarios'!T29","v":549},{"$f":"'UD2 Scenarios'!U29","v":639},{"$f":"'UD2 Scenarios'!W29","v":4944.72},{"$f":"'UD2 Scenarios'!AB29","v":1455},{"$f":"'UD2 Scenarios'!AI29","v":4272.72},{"$f":"'UD2 Scenarios'!AU29","v":2817.7200000000003},{"$f":"'UD2 Scenarios'!AV29","v":2751.7200000000003},{"$f":"'UD2 Scenarios'!AW29","v":2628.7200000000003},{"$f":"'UD2 Scenarios'!AX29","v":2388.7200000000003},{"$f":"'UD2 Scenarios'!AY29","v":2268.7200000000003},{"$f":"'UD2 Scenarios'!AZ29","v":2178.7200000000003},{"$f":"'UD2 Scenarios'!BB29","v":4127.8747919999996},{"$f":"'UD2 Scenarios'!BC29","v":1257.1199999999999},{"$f":"'UD2 Scenarios'!BD29","v":63.762599999999999},{"$f":"'UD2 Scenarios'!BE29","v":118.83029999999999},{"$f":"'UD2 Scenarios'!BF29","v":207.35999999999999},{"$f":"'UD2 Scenarios'!BG29","v":103.67999999999999},{"$f":"'UD2 Scenarios'!BH29","v":86.948999999999998},{"$f":"'UD2 Scenarios'!BI29","v":493.63290000000001},{"$f":"'UD2 Scenarios'!BK29","v":4127.8747919999996},{"$f":"'UD2 Scenarios'!BL29","v":2870.7547919999997},{"$f":"'UD2 Scenarios'!BM29","v":2806.9921919999997},{"$f":"'UD2 Scenarios'!BN29","v":2688.1618919999996},{"$f":"'UD2 Scenarios'!BO29","v":2480.8018919999995},{"$f":"'UD2 Scenarios'!BP29","v":2377.1218919999997},{"$f":"'UD2 Scenarios'!BQ29","v":2290.1728919999996},640,105,21,149,66,240,0,0,1221,1311]
[{"$f":"'UD2 Scenarios'!A30","v":2038},{"$f":"'UD2 Scenarios'!B30","v":520},{"$f":"'UD2 Scenarios'!C30","v":105},{"$f":"'UD2 Scenarios'!D30","v":21},{"$f":"'UD2 Scenarios'!E30","v":26},{"$f":"'UD2 Scenarios'!F30","v":0},{"$f":"'UD2 Scenarios'!G30","v":0},{"$f":"'UD2 Scenarios'!H30","v":0},{"$f":"'UD2 Scenarios'!I30","v":0},{"$f":"'UD2 Scenarios'!J30","v":672},{"$f":"'UD2 Scenarios'!L30","v":120},{"$f":"'UD2 Scenarios'!M30","v":0},{"$f":"'UD2 Scenarios'!N30","v":0},{"$f":"'UD2 Scenarios'!O30","v":123},{"$f":"'UD2 Scenarios'!P30","v":66},{"$f":"'UD2 Scenarios'!Q30","v":240},{"$f":"'UD2 Scenarios'!R30","v":0},{"$f":"'UD2 Scenarios'!S30","v":0},{"$f":"'UD2 Scenarios'!T30","v":549},{"$f":"'UD2 Scenarios'!U30","v":639},{"$f":"'UD2 Scenarios'!W30","v":4953.5200000000004},{"$f":"'UD2 Scenarios'!AB30","v":1545},{"$f":"'UD2 Scenarios'!AI30","v":4281.5200000000004},{"$f":"'UD2 Scenarios'!AU30","v":2736.5200000000004},{"$f":"'UD2 Scenarios'!AV30","v":2670.5200000000004},{"$f":"'UD2 Scenarios'!AW30","v":2547.5200000000004},{"$f":"'UD2 Scenarios'!AX30","v":2307.5200000000004},{"$f":"'UD2 Scenarios'!AY30","v":2187.5200000000004},{"$f":"'UD2 Scenarios'!AZ30","v":2097.5200000000004},{"$f":"'UD2 Scenarios'!BB30","v":4136.3764719999999},{"$f":"'UD2 Scenarios'!BC30","v":1334.8799999999999},{"$f":"'UD2 Scenarios'!BD30","v":63.762599999999999},{"$f":"'UD2 Scenarios'!BE30","v":118.83029999999999},{"$f":"'UD2 Scenarios'!BF30","v":207.35999999999999},{"$f":"'UD2 Scenarios'!BG30","v":103.67999999999999},{"$f":"'UD2 Scenarios'!BH30","v":86.948999999999998},{"$f":"'UD2 Scenarios'!BI30","v":493.63290000000001},{"$f":"'UD2 Scenarios'!BK30","v":4136.3764719999999},{"$f":"'UD2 Scenarios'!BL30","v":2801.4964719999998},{"$f":"'UD2 Scenarios'!BM30","v":2737.7338719999998},{"$f":"'UD2 Scenarios'!BN30","v":2618.9035719999997},{"$f":"'UD2 Scenarios'!BO30","v":2411.5435719999996},{"$f":"'UD2 Scenarios'!BP30","v":2307.8635719999997},{"$f":"'UD2 Scenarios'!BQ30","v":2220.9145719999997},640,105,21,149,66,240,0,0,1221,1311]
[{"$f":"'UD2 Scenarios'!A31","v":2039},{"$f":"'UD2 Scenarios'!B31","v":520},{"$f":"'UD2 Scenarios'!C31","v":105},{"$f":"'UD2 Scenarios'!D31","v":21},{"$f":"'UD2 Scenarios'!E31","v":26},{"$f":"'UD2 Scenarios'!F31","v":0},{"$f":"'UD2 Scenarios'!G31","v":0},{"$f":"'UD2 Scenarios'!H31","v":0},{"$f":"'UD2 Scenarios'!I31","v":0},{"$f":"'UD2 Scenarios'!J31","v":672},{"$f":"'UD2 Scenarios'!L31","v":120},{"$f":"'UD2 Scenarios'!M31","v":0},{"$f":"'UD2 Scenarios'!N31","v":0},{"$f":"'UD2 Scenarios'!O31","v":123},{"$f":"'UD2 Scenarios'!P31","v":66},{"$f":"'UD2 Scenarios'!Q31","v":240},{"$f":"'UD2 Scenarios'!R31","v":0},{"$f":"'UD2 Scenarios'!S31","v":0},{"$f":"'UD2 Scenarios'!T31","v":549},{"$f":"'UD2 Scenarios'!U31","v":639},{"$f":"'UD2 Scenarios'!W31","v":4962.3200000000006},{"$f":"'UD2 Scenarios'!AB31","v":1635},{"$f":"'UD2 Scenarios'!AI31","v":4290.3200000000006},{"$f":"'UD2 Scenarios'!AU31","v":2655.3200000000006},{"$f":"'UD2 Scenarios'!AV31","v":2589.3200000000006},{"$f":"'UD2 Scenarios'!AW31","v":2466.3200000000006},{"$f":"'UD2 Scenarios'!AX31","v":2226.3200000000006},{"$f":"'UD2 Scenarios'!AY31","v":2106.3200000000006},{"$f":"'UD2 Scenarios'!AZ31","v":2016.3200000000006},{"$f":"'UD2 Scenarios'!BB31","v":4144.8781520000002},{"$f":"'UD2 Scenarios'!BC31","v":1412.6399999999999},{"$f":"'UD2 Scenarios'!BD31","v":63.762599999999999},{"$f":"'UD2 Scenarios'!BE31","v":118.83029999999999},{"$f":"'UD2 Scenarios'!BF31","v":207.35999999999999},{"$f":"'UD2 Scenarios'!BG31","v":103.67999999999999},{"$f":"'UD2 Scenarios'!BH31","v":86.948999999999998},{"$f":"'UD2 Scenarios'!BI31","v":493.63290000000001},{"$f":"'UD2 Scenarios'!BK31","v":4144.8781520000002},{"$f":"'UD2 Scenarios'!BL31","v":2732.2381520000004},{"$f":"'UD2 Scenarios'!BM31","v":2668.4755520000003},{"$f":"'UD2 Scenarios'!BN31","v":2549.6452520000003},{"$f":"'UD2 Scenarios'!BO31","v":2342.2852520000001},{"$f":"'UD2 Scenarios'!BP31","v":2238.6052520000003},{"$f":"'UD2 Scenarios'!BQ31","v":2151.6562520000002},640,105,21,149,66,240,0,0,1221,1311]
[{"$f":"'UD2 Scenarios'!A32","v":2040},{"$f":"'UD2 Scenarios'!B32","v":520},{"$f":"'UD2 Scenarios'!C32","v":105},{"$f":"'UD2 Scenarios'!D32","v":21},{"$f":"'UD2 Scenarios'!E32","v":26},{"$f":"'UD2 Scenarios'!F32","v":0},{"$f":"'UD2 Scenarios'!G32","v":0},{"$f":"'UD2 Scenarios'!H32","v":0},{"$f":"'UD2 Scenarios'!I32","v":0},{"$f":"'UD2 Scenarios'!J32","v":672},{"$f":"'UD2 Scenarios'!L32","v":120},{"$f":"'UD2 Scenarios'!M32","v":0},{"$f":"'UD2 Scenarios'!N32","v":0},{"$f":"'UD2 Scenarios'!O32","v":123},{"$f":"'UD2 Scenarios'!P32","v":66},{"$f":"'UD2 Scenarios'!Q32","v":240},{"$f":"'UD2 Scenarios'!R32","v":0},{"$f":"'UD2 Scenarios'!S32","v":0},{"$f":"'UD2 Scenarios'!T32","v":549},{"$f":"'UD2 Scenarios'!U32","v":639},{"$f":"'UD2 Scenarios'!W32","v":4971.12},{"$f":"'UD2 Scenarios'!AB32","v":1725},{"$f":"'UD2 Scenarios'!AI32","v":4299.12},{"$f":"'UD2 Scenarios'!AU32","v":2574.12},{"$f":"'UD2 Scenarios'!AV32","v":2508.12},{"$f":"'UD2 Scenarios'!AW32","v":2385.12},{"$f":"'UD2 Scenarios'!AX32","v":2145.12},{"$f":"'UD2 Scenarios'!AY32","v":2025.12},{"$f":"'UD2 Scenarios'!AZ32","v":1935.12},{"$f":"'UD2 Scenarios'!BB32","v":4153.3798319999996},{"$f":"'UD2 Scenarios'!BC32","v":1490.4},{"$f":"'UD2 Scenarios'!BD32","v":63.762599999999999},{"$f":"'UD2 Scenarios'!BE32","v":118.83029999999999},{"$f":"'UD2 Scenarios'!BF32","v":207.35999999999999},{"$f":"'UD2 Scenarios'!BG32","v":103.67999999999999},{"$f":"'UD2 Scenarios'!BH32","v":86.948999999999998},{"$f":"'UD2 Scenarios'!BI32","v":493.63290000000001},{"$f":"'UD2 Scenarios'!BK32","v":4153.3798319999996},{"$f":"'UD2 Scenarios'!BL32","v":2662.9798319999995},{"$f":"'UD2 Scenarios'!BM32","v":2599.2172319999995},{"$f":"'UD2 Scenarios'!BN32","v":2480.3869319999994},{"$f":"'UD2 Scenarios'!BO32","v":2273.0269319999993},{"$f":"'UD2 Scenarios'!BP32","v":2169.3469319999995},{"$f":"'UD2 Scenarios'!BQ32","v":2082.3979319999994},640,105,21,149,66,240,0,0,1221,1311]
[{"$f":"'UD2 Scenarios'!A33","v":2041},{"$f":"'UD2 Scenarios'!B33","v":520},{"$f":"'UD2 Scenarios'!C33","v":105},{"$f":"'UD2 Scenarios'!D33","v":21},{"$f":"'UD2 Scenarios'!E33","v":26},{"$f":"'UD2 Scenarios'!F33","v":0},{"$f":"'UD2 Scenarios'!G33","v":0},{"$f":"'UD2 Scenarios'!H33","v":0},{"$f":"'UD2 Scenarios'!I33","v":0},{"$f":"'UD2 Scenarios'!J33","v":672},{"$f":"'UD2 Scenarios'!L33","v":120},{"$f":"'UD2 Scenarios'!M33","v":0},{"$f":"'UD2 Scenarios'!N33","v":0},{"$f":"'UD2 Scenarios'!O33","v":123},{"$f":"'UD2 Scenarios'!P33","v":66},{"$f":"'UD2 Scenarios'!Q33","v":240},{"$f":"'UD2 Scenarios'!R33","v":0},{"$f":"'UD2 Scenarios'!S33","v":0},{"$f":"'UD2 Scenarios'!T33","v":549},{"$f":"'UD2 Scenarios'!U33","v":669},{"$f":"'UD2 Scenarios'!W33","v":5019.32},{"$f":"'UD2 Scenarios'!AB33","v":1805},{"$f":"'UD2 Scenarios'!AI33","v":4347.32},{"$f":"'UD2 Scenarios'!AU33","v":2542.3199999999997},{"$f":"'UD2 Scenarios'!AV33","v":2476.3199999999997},{"$f":"'UD2 Scenarios'!AW33","v":2353.3199999999997},{"$f":"'UD2 Scenarios'!AX33","v":2113.3199999999997},{"$f":"'UD2 Scenarios'!AY33","v":1993.3199999999997},{"$f":"'UD2 Scenarios'!AZ33","v":1873.3199999999997},{"$f":"'UD2 Scenarios'!BB33","v":4199.9458519999998},{"$f":"'UD2 Scenarios'!BC33","v":1559.52},{"$f":"'UD2 Scenarios'!BD33","v":63.762599999999999},{"$f":"'UD2 Scenarios'!BE33","v":118.83029999999999},{"$f":"'UD2 Scenarios'!BF33","v":207.35999999999999},{"$f":"'UD2 Scenarios'!BG33","v":103.67999999999999},{"$f":"'UD2 Scenarios'!BH33","v":115.93199999999999},{"$f":"'UD2 Scenarios'!BI33","v":493.63290000000001},{"$f":"'UD2 Scenarios'!BK33","v":4199.9458519999998},{"$f":"'UD2 Scenarios'!BL33","v":2640.4258519999998},{"$f":"'UD2 Scenarios'!BM33","v":2576.6632519999998},{"$f":"'UD2 Scenarios'!BN33","v":2457.8329519999998},{"$f":"'UD2 Scenarios'!BO33","v":2250.4729519999996},{"$f":"'UD2 Scenarios'!BP33","v":2146.7929519999998},{"$f":"'UD2 Scenarios'!BQ33","v":2030.8609519999998},640,105,21,149,66,240,0,0,1221,1341]
[{"$f":"'UD2 Scenarios'!A34","v":2042},{"$f":"'UD2 Scenarios'!B34","v":520},{"$f":"'UD2 Scenarios'!C34","v":105},{"$f":"'UD2 Scenarios'!D34","v":21},{"$f":"'UD2 Scenarios'!E34","v":26},{"$f":"'UD2 Scenarios'!F34","v":0},{"$f":"'UD2 Scenarios'!G34","v":0},{"$f":"'UD2 Scenarios'!H34","v":0},{"$f":"'UD2 Scenarios'!I34","v":0},{"$f":"'UD2 Scenarios'!J34","v":672},{"$f":"'UD2 Scenarios'!L34","v":120},{"$f":"'UD2 Scenarios'!M34","v":0},{"$f":"'UD2 Scenarios'!N34","v":0},{"$f":"'UD2 Scenarios'!O34","v":123},{"$f":"'UD2 Scenarios'!P34","v":66},{"$f":"'UD2 Scenarios'!Q34","v":240},{"$f":"'UD2 Scenarios'!R34","v":0},{"$f":"'UD2 Scenarios'!S34","v":0},{"$f":"'UD2 Scenarios'!T34","v":549},{"$f":"'UD2 Scenarios'!U34","v":669},{"$f":"'UD2 Scenarios'!W34","v":5067.5199999999995},{"$f":"'UD2 Scenarios'!AB34","v":1885},{"$f":"'UD2 Scenarios'!AI34","v":4395.5199999999995},{"$f":"'UD2 Scenarios'!AU34","v":2510.5199999999995},{"$f":"'UD2 Scenarios'!AV34","v":2444.5199999999995},{"$f":"'UD2 Scenarios'!AW34","v":2321.5199999999995},{"$f":"'UD2 Scenarios'!AX34","v":2081.5199999999995},{"$f":"'UD2 Scenarios'!AY34","v":1961.5199999999995},{"$f":"'UD2 Scenarios'!AZ34","v":1841.5199999999995},{"$f":"'UD2 Scenarios'!BB34","v":4246.5118719999991},{"$f":"'UD2 Scenarios'!BC34","v":1628.6399999999999},{"$f":"'UD2 Scenarios'!BD34","v":63.762599999999999},{"$f":"'UD2 Scenarios'!BE34","v":118.83029999999999},{"$f":"'UD2 Scenarios'!BF34","v":207.35999999999999},{"$f":"'UD2 Scenarios'!BG34","v":103.67999999999999},{"$f":"'UD2 Scenarios'!BH34","v":115.93199999999999},{"$f":"'UD2 Scenarios'!BI34","v":493.63290000000001},{"$f":"'UD2 Scenarios'!BK34","v":4246.5118719999991},{"$f":"'UD2 Scenarios'!BL34","v":2617.8718719999993},{"$f":"'UD2 Scenarios'!BM34","v":2554.1092719999992},{"$f":"'UD2 Scenarios'!BN34","v":2435.2789719999992},{"$f":"'UD2 Scenarios'!BO34","v":2227.918971999999},{"$f":"'UD2 Scenarios'!BP34","v":2124.2389719999992},{"$f":"'UD2 Scenarios'!BQ34","v":2008.3069719999992},640,105,21,149,66,240,0,0,1221,1341]
[{"$f":"'UD2 Scenarios'!A35","v":2043},{"$f":"'UD2 Scenarios'!B35","v":520},{"$f":"'UD2 Scenarios'!C35","v":105},{"$f":"'UD2 Scenarios'!D35","v":21},{"$f":"'UD2 Scenarios'!E35","v":26},{"$f":"'UD2 Scenarios'!F35","v":0},{"$f":"'UD2 Scenarios'!G35","v":0},{"$f":"'UD2 Scenarios'!H35","v":0},{"$f":"'UD2 Scenarios'!I35","v":0},{"$f":"'UD2 Scenarios'!J35","v":672},{"$f":"'UD2 Scenarios'!L35","v":120},{"$f":"'UD2 Scenarios'!M35","v":0},{"$f":"'UD2 Scenarios'!N35","v":0},{"$f":"'UD2 Scenarios'!O35","v":123},{"$f":"'UD2 Scenarios'!P35","v":66},{"$f":"'UD2 Scenarios'!Q35","v":240},{"$f":"'UD2 Scenarios'!R35","v":0},{"$f":"'UD2 Scenarios'!S35","v":0},{"$f":"'UD2 Scenarios'!T35","v":549},{"$f":"'UD2 Scenarios'!U35","v":699},{"$f":"'UD2 Scenarios'!W35","v":5115.7199999999993},{"$f":"'UD2 Scenarios'!AB35","v":1965},{"$f":"'UD2 Scenarios'!AI35","v":4443.7199999999993},{"$f":"'UD2 Scenarios'!AU35","v":2478.7199999999993},{"$f":"'UD2 Scenarios'!AV35","v":2412.7199999999993},{"$f":"'UD2 Scenarios'!AW35","v":2289.7199999999993},{"$f":"'UD2 Scenarios'!AX35","v":2049.7199999999993},{"$f":"'UD2 Scenarios'!AY35","v":1929.7199999999993},{"$f":"'UD2 Scenarios'!AZ35","v":1779.7199999999993},{"$f":"'UD2 Scenarios'!BB35","v":4293.0778919999993},{"$f":"'UD2 Scenarios'!BC35","v":1697.76},{"$f":"'UD2 Scenarios'!BD35","v":63.762599999999999},{"$f":"'UD2 Scenarios'!BE35","v":118.83029999999999},{"$f":"'UD2 Scenarios'!BF35","v":207.35999999999999},{"$f":"'UD2 Scenarios'!BG35","v":103.67999999999999},{"$f":"'UD2 Scenarios'!BH35","v":144.91499999999999},{"$f":"'UD2 Scenarios'!BI35","v":493.63290000000001},{"$f":"'UD2 Scenarios'!BK35","v":4293.0778919999993},{"$f":"'UD2 Scenarios'!BL35","v":2595.3178919999991},{"$f":"'UD2 Scenarios'!BM35","v":2531.5552919999991},{"$f":"'UD2 Scenarios'!BN35","v":2412.724991999999},{"$f":"'UD2 Scenarios'!BO35","v":2205.3649919999989},{"$f":"'UD2 Scenarios'!BP35","v":2101.6849919999991},{"$f":"'UD2 Scenarios'!BQ35","v":1956.7699919999991},640,105,21,149,66,240,0,0,1221,1371]
[{"$f":"'UD2 Scenarios'!A36","v":2044},{"$f":"'UD2 Scenarios'!B36","v":520},{"$f":"'UD2 Scenarios'!C36","v":105},{"$f":"'UD2 Scenarios'!D36","v":21},{"$f":"'UD2 Scenarios'!E36","v":26},{"$f":"'UD2 Scenarios'!F36","v":0},{"$f":"'UD2 Scenarios'!G36","v":0},{"$f":"'UD2 Scenarios'!H36","v":0},{"$f":"'UD2 Scenarios'!I36","v":0},{"$f":"'UD2 Scenarios'!J36","v":672},{"$f":"'UD2 Scenarios'!L36","v":120},{"$f":"'UD2 Scenarios'!M36","v":0},{"$f":"'UD2 Scenarios'!N36","v":0},{"$f":"'UD2 Scenarios'!O36","v":123},{"$f":"'UD2 Scenarios'!P36","v":66},{"$f":"'UD2 Scenarios'!Q36","v":240},{"$f":"'UD2 Scenarios'!R36","v":0},{"$f":"'UD2 Scenarios'!S36","v":0},{"$f":"'UD2 Scenarios'!T36","v":549},{"$f":"'UD2 Scenarios'!U36","v":699},{"$f":"'UD2 Scenarios'!W36","v":5163.9199999999992},{"$f":"'UD2 Scenarios'!AB36","v":2045},{"$f":"'UD2 Scenarios'!AI36","v":4491.9199999999992},{"$f":"'UD2 Scenarios'!AU36","v":2446.9199999999992},{"$f":"'UD2 Scenarios'!AV36","v":2380.9199999999992},{"$f":"'UD2 Scenarios'!AW36","v":2257.9199999999992},{"$f":"'UD2 Scenarios'!AX36","v":2017.9199999999992},{"$f":"'UD2 Scenarios'!AY36","v":1897.9199999999992},{"$f":"'UD2 Scenarios'!AZ36","v":1747.9199999999992},{"$f":"'UD2 Scenarios'!BB36","v":4339.6439119999986},{"$f":"'UD2 Scenarios'!BC36","v":1766.8799999999999},{"$f":"'UD2 Scenarios'!BD36","v":63.762599999999999},{"$f":"'UD2 Scenarios'!BE36","v":118.83029999999999},{"$f":"'UD2 Scenarios'!BF36","v":207.35999999999999},{"$f":"'UD2 Scenarios'!BG36","v":103.67999999999999},{"$f":"'UD2 Scenarios'!BH36","v":144.91499999999999},{"$f":"'UD2 Scenarios'!BI36","v":493.63290000000001},{"$f":"'UD2 Scenarios'!BK36","v":4339.6439119999986},{"$f":"'UD2 Scenarios'!BL36","v":2572.7639119999985},{"$f":"'UD2 Scenarios'!BM36","v":2509.0013119999985},{"$f":"'UD2 Scenarios'!BN36","v":2390.1710119999984},{"$f":"'UD2 Scenarios'!BO36","v":2182.8110119999983},{"$f":"'UD2 Scenarios'!BP36","v":2079.1310119999985},{"$f":"'UD2 Scenarios'!BQ36","v":1934.2160119999985},640,105,21,149,66,240,0,0,1221,1371]
[{"$f":"'UD2 Scenarios'!A37","v":2045},{"$f":"'UD2 Scenarios'!B37","v":520},{"$f":"'UD2 Scenarios'!C37","v":105},{"$f":"'UD2 Scenarios'!D37","v":21},{"$f":"'UD2 Scenarios'!E37","v":26},{"$f":"'UD2 Scenarios'!F37","v":0},{"$f":"'UD2 Scenarios'!G37","v":0},{"$f":"'UD2 Scenarios'!H37","v":0},{"$f":"'UD2 Scenarios'!I37","v":0},{"$f":"'UD2 Scenarios'!J37","v":672},{"$f":"'UD2 Scenarios'!L37","v":120},{"$f":"'UD2 Scenarios'!M37","v":0},{"$f":"'UD2 Scenarios'!N37","v":0},{"$f":"'UD2 Scenarios'!O37","v":123},{"$f":"'UD2 Scenarios'!P37","v":66},{"$f":"'UD2 Scenarios'!Q37","v":240},{"$f":"'UD2 Scenarios'!R37","v":0},{"$f":"'UD2 Scenarios'!S37","v":0},{"$f":"'UD2 Scenarios'!T37","v":549},{"$f":"'UD2 Scenarios'!U37","v":709},{"$f":"'UD2 Scenarios'!W37","v":5212.12},{"$f":"'UD2 Scenarios'!AB37","v":2125},{"$f":"'UD2 Scenarios'!AI37","v":4540.12},{"$f":"'UD2 Scenarios'!AU37","v":2415.12},{"$f":"'UD2 Scenarios'!AV37","v":2349.12},{"$f":"'UD2 Scenarios'!AW37","v":2226.12},{"$f":"'UD2 Scenarios'!AX37","v":1986.12},{"$f":"'UD2 Scenarios'!AY37","v":1866.12},{"$f":"'UD2 Scenarios'!AZ37","v":1706.12},{"$f":"'UD2 Scenarios'!BB37","v":4386.2099319999998},{"$f":"'UD2 Scenarios'!BC37","v":1836},{"$f":"'UD2 Scenarios'!BD37","v":63.762599999999999},{"$f":"'UD2 Scenarios'!BE37","v":118.83029999999999},{"$f":"'UD2 Scenarios'!BF37","v":207.35999999999999},{"$f":"'UD2 Scenarios'!BG37","v":103.67999999999999},{"$f":"'UD2 Scenarios'!BH37","v":154.57599999999999},{"$f":"'UD2 Scenarios'!BI37","v":493.63290000000001},{"$f":"'UD2 Scenarios'!BK37","v":4386.2099319999998},{"$f":"'UD2 Scenarios'!BL37","v":2550.2099319999998},{"$f":"'UD2 Scenarios'!BM37","v":2486.4473319999997},{"$f":"'UD2 Scenarios'!BN37","v":2367.6170319999997},{"$f":"'UD2 Scenarios'!BO37","v":2160.2570319999995},{"$f":"'UD2 Scenarios'!BP37","v":2056.5770319999997},{"$f":"'UD2 Scenarios'!BQ37","v":1902.0010319999997},640,105,21,149,66,240,0,0,1221,1381]
[{"$f":"'UD2 Scenarios'!A38","v":2046},{"$f":"'UD2 Scenarios'!B38","v":520},{"$f":"'UD2 Scenarios'!C38","v":105},{"$f":"'UD2 Scenarios'!D38","v":21},{"$f":"'UD2 Scenarios'!E38","v":26},{"$f":"'UD2 Scenarios'!F38","v":0},{"$f":"'UD2 Scenarios'!G38","v":0},{"$f":"'UD2 Scenarios'!H38","v":0},{"$f":"'UD2 Scenarios'!I38","v":0},{"$f":"'UD2 Scenarios'!J38","v":672},{"$f":"'UD2 Scenarios'!L38","v":120},{"$f":"'UD2 Scenarios'!M38","v":0},{"$f":"'UD2 Scenarios'!N38","v":0},{"$f":"'UD2 Scenarios'!O38","v":123},{"$f":"'UD2 Scenarios'!P38","v":66},{"$f":"'UD2 Scenarios'!Q38","v":240},{"$f":"'UD2 Scenarios'!R38","v":0},{"$f":"'UD2 Scenarios'!S38","v":0},{"$f":"'UD2 Scenarios'!T38","v":549},{"$f":"'UD2 Scenarios'!U38","v":709},{"$f":"'UD2 Scenarios'!W38","v":5260.5199999999995},{"$f":"'UD2 Scenarios'!AB38","v":2190},{"$f":"'UD2 Scenarios'!AI38","v":4588.5199999999995},{"$f":"'UD2 Scenarios'!AU38","v":2398.5199999999995},{"$f":"'UD2 Scenarios'!AV38","v":2332.5199999999995},{"$f":"'UD2 Scenarios'!AW38","v":2209.5199999999995},{"$f":"'UD2 Scenarios'!AX38","v":1969.5199999999995},{"$f":"'UD2 Scenarios'!AY38","v":1849.5199999999995},{"$f":"'UD2 Scenarios'!AZ38","v":1689.5199999999995},{"$f":"'UD2 Scenarios'!BB38","v":4432.9691719999992},{"$f":"'UD2 Scenarios'!BC38","v":1892.16},{"$f":"'UD2 Scenarios'!BD38","v":63.762599999999999},{"$f":"'UD2 Scenarios'!BE38","v":118.83029999999999},{"$f":"'UD2 Scenarios'!BF38","v":207.35999999999999},{"$f":"'UD2 Scenarios'!BG38","v":103.67999999999999},{"$f":"'UD2 Scenarios'!BH38","v":154.57599999999999},{"$f":"'UD2 Scenarios'!BI38","v":493.63290000000001},{"$f":"'UD2 Scenarios'!BK38","v":4432.9691719999992},{"$f":"'UD2 Scenarios'!BL38","v":2540.8091719999993},{"$f":"'UD2 Scenarios'!BM38","v":2477.0465719999993},{"$f":"'UD2 Scenarios'!BN38","v":2358.2162719999992},{"$f":"'UD2 Scenarios'!BO38","v":2150.8562719999991},{"$f":"'UD2 Scenarios'!BP38","v":2047.176271999999},{"$f":"'UD2 Scenarios'!BQ38","v":1892.600271999999},640,105,21,149,66,240,0,0,1221,1381]
[{"$f":"'UD2 Scenarios'!A39","v":2047},{"$f":"'UD2 Scenarios'!B39","v":520},{"$f":"'UD2 Scenarios'!C39","v":105},{"$f":"'UD2 Scenarios'!D39","v":21},{"$f":"'UD2 Scenarios'!E39","v":26},{"$f":"'UD2 Scenarios'!F39","v":0},{"$f":"'UD2 Scenarios'!G39","v":0},{"$f":"'UD2 Scenarios'!H39","v":0},{"$f":"'UD2 Scenarios'!I39","v":0},{"$f":"'UD2 Scenarios'!J39","v":672},{"$f":"'UD2 Scenarios'!L39","v":120},{"$f":"'UD2 Scenarios'!M39","v":0},{"$f":"'UD2 Scenarios'!N39","v":0},{"$f":"'UD2 Scenarios'!O39","v":123},{"$f":"'UD2 Scenarios'!P39","v":66},{"$f":"'UD2 Scenarios'!Q39","v":240},{"$f":"'UD2 Scenarios'!R39","v":0},{"$f":"'UD2 Scenarios'!S39","v":0},{"$f":"'UD2 Scenarios'!T39","v":549},{"$f":"'UD2 Scenarios'!U39","v":729},{"$f":"'UD2 Scenarios'!W39","v":5308.9199999999992},{"$f":"'UD2 Scenarios'!AB39","v":2255},{"$f":"'UD2 Scenarios'!AI39","v":4636.9199999999992},{"$f":"'UD2 Scenarios'!AU39","v":2381.9199999999992},{"$f":"'UD2 Scenarios'!AV39","v":2315.9199999999992},{"$f":"'UD2 Scenarios'!AW39","v":2192.9199999999992},{"$f":"'UD2 Scenarios'!AX39","v":1952.9199999999992},{"$f":"'UD2 Scenarios'!AY39","v":1832.9199999999992},{"$f":"'UD2 Scenarios'!AZ39","v":1652.9199999999992},{"$f":"'UD2 Scenarios'!BB39","v":4479.7284119999986},{"$f":"'UD2 Scenarios'!BC39","v":1948.32},{"$f":"'UD2 Scenarios'!BD39","v":63.762599999999999},{"$f":"'UD2 Scenarios'!BE39","v":118.83029999999999},{"$f":"'UD2 Scenarios'!BF39","v":207.35999999999999},{"$f":"'UD2 Scenarios'!BG39","v":103.67999999999999},{"$f":"'UD2 Scenarios'!BH39","v":173.898},{"$f":"'UD2 Scenarios'!BI39","v":493.63290000000001},{"$f":"'UD2 Scenarios'!BK39","v":4479.7284119999986},{"$f":"'UD2 Scenarios'!BL39","v":2531.4084119999989},{"$f":"'UD2 Scenarios'!BM39","v":2467.6458119999988},{"$f":"'UD2 Scenarios'!BN39","v":2348.8155119999988},{"$f":"'UD2 Scenarios'!BO39","v":2141.4555119999986},{"$f":"'UD2 Scenarios'!BP39","v":2037.7755119999986},{"$f":"'UD2 Scenarios'!BQ39","v":1863.8775119999987},640,105,21,149,66,240,0,0,1221,1401]
[{"$f":"'UD2 Scenarios'!A40","v":2048},{"$f":"'UD2 Scenarios'!B40","v":520},{"$f":"'UD2 Scenarios'!C40","v":105},{"$f":"'UD2 Scenarios'!D40","v":21},{"$f":"'UD2 Scenarios'!E40","v":26},{"$f":"'UD2 Scenarios'!F40","v":0},{"$f":"'UD2 Scenarios'!G40","v":0},{"$f":"'UD2 Scenarios'!H40","v":0},{"$f":"'UD2 Scenarios'!I40","v":0},{"$f":"'UD2 Scenarios'!J40","v":672},{"$f":"'UD2 Scenarios'!L40","v":120},{"$f":"'UD2 Scenarios'!M40","v":0},{"$f":"'UD2 Scenarios'!N40","v":0},{"$f":"'UD2 Scenarios'!O40","v":123},{"$f":"'UD2 Scenarios'!P40","v":66},{"$f":"'UD2 Scenarios'!Q40","v":240},{"$f":"'UD2 Scenarios'!R40","v":0},{"$f":"'UD2 Scenarios'!S40","v":0},{"$f":"'UD2 Scenarios'!T40","v":549},{"$f":"'UD2 Scenarios'!U40","v":759},{"$f":"'UD2 Scenarios'!W40","v":5357.3199999999988},{"$f":"'UD2 Scenarios'!AB40","v":2320},{"$f":"'UD2 Scenarios'!AI40","v":4685.3199999999988},{"$f":"'UD2 Scenarios'!AU40","v":2365.3199999999988},{"$f":"'UD2 Scenarios'!AV40","v":2299.3199999999988},{"$f":"'UD2 Scenarios'!AW40","v":2176.3199999999988},{"$f":"'UD2 Scenarios'!AX40","v":1936.3199999999988},{"$f":"'UD2 Scenarios'!AY40","v":1816.3199999999988},{"$f":"'UD2 Scenarios'!AZ40","v":1606.3199999999988},{"$f":"'UD2 Scenarios'!BB40","v":4526.4876519999989},{"$f":"'UD2 Scenarios'!BC40","v":2004.48},{"$f":"'UD2 Scenarios'!BD40","v":63.762599999999999},{"$f":"'UD2 Scenarios'!BE40","v":118.83029999999999},{"$f":"'UD2 Scenarios'!BF40","v":207.35999999999999},{"$f":"'UD2 Scenarios'!BG40","v":103.67999999999999},{"$f":"'UD2 Scenarios'!BH40","v":202.881},{"$f":"'UD2 Scenarios'!BI40","v":493.63290000000001},{"$f":"'UD2 Scenarios'!BK40","v":4526.4876519999989},{"$f":"'UD2 Scenarios'!BL40","v":2522.0076519999989},{"$f":"'UD2 Scenarios'!BM40","v":2458.2450519999989},{"$f":"'UD2 Scenarios'!BN40","v":2339.4147519999988},{"$f":"'UD2 Scenarios'!BO40","v":2132.0547519999986},{"$f":"'UD2 Scenarios'!BP40","v":2028.3747519999986},{"$f":"'UD2 Scenarios'!BQ40","v":1825.4937519999985},640,105,21,149,66,240,0,0,1221,1431]
[{"$f":"'UD2 Scenarios'!A41","v":2049},{"$f":"'UD2 Scenarios'!B41","v":520},{"$f":"'UD2 Scenarios'!C41","v":105},{"$f":"'UD2 Scenarios'!D41","v":21},{"$f":"'UD2 Scenarios'!E41","v":26},{"$f":"'UD2 Scenarios'!F41","v":0},{"$f":"'UD2 Scenarios'!G41","v":0},{"$f":"'UD2 Scenarios'!H41","v":0},{"$f":"'UD2 Scenarios'!I41","v":0},{"$f":"'UD2 Scenarios'!J41","v":672},{"$f":"'UD2 Scenarios'!L41","v":120},{"$f":"'UD2 Scenarios'!M41","v":0},{"$f":"'UD2 Scenarios'!N41","v":0},{"$f":"'UD2 Scenarios'!O41","v":123},{"$f":"'UD2 Scenarios'!P41","v":66},{"$f":"'UD2 Scenarios'!Q41","v":240},{"$f":"'UD2 Scenarios'!R41","v":0},{"$f":"'UD2 Scenarios'!S41","v":0},{"$f":"'UD2 Scenarios'!T41","v":549},{"$f":"'UD2 Scenarios'!U41","v":779},{"$f":"'UD2 Scenarios'!W41","v":5405.7199999999984},{"$f":"'UD2 Scenarios'!AB41","v":2385},{"$f":"'UD2 Scenarios'!AI41","v":4733.7199999999984},{"$f":"'UD2 Scenarios'!AU41","v":2348.7199999999984},{"$f":"'UD2 Scenarios'!AV41","v":2282.7199999999984},{"$f":"'UD2 Scenarios'!AW41","v":2159.7199999999984},{"$f":"'UD2 Scenarios'!AX41","v":1919.7199999999984},{"$f":"'UD2 Scenarios'!AY41","v":1799.7199999999984},{"$f":"'UD2 Scenarios'!AZ41","v":1569.7199999999984},{"$f":"'UD2 Scenarios'!BB41","v":4573.2468919999983},{"$f":"'UD2 Scenarios'!BC41","v":2060.64},{"$f":"'UD2 Scenarios'!BD41","v":63.762599999999999},{"$f":"'UD2 Scenarios'!BE41","v":118.83029999999999},{"$f":"'UD2 Scenarios'!BF41","v":207.35999999999999},{"$f":"'UD2 Scenarios'!BG41","v":103.67999999999999},{"$f":"'UD2 Scenarios'!BH41","v":222.203},{"$f":"'UD2 Scenarios'!BI41","v":493.63290000000001},{"$f":"'UD2 Scenarios'!BK41","v":4573.2468919999983},{"$f":"'UD2 Scenarios'!BL41","v":2512.6068919999984},{"$f":"'UD2 Scenarios'!BM41","v":2448.8442919999984},{"$f":"'UD2 Scenarios'!BN41","v":2330.0139919999983},{"$f":"'UD2 Scenarios'!BO41","v":2122.6539919999982},{"$f":"'UD2 Scenarios'!BP41","v":2018.9739919999981},{"$f":"'UD2 Scenarios'!BQ41","v":1796.7709919999982},640,105,21,149,66,240,0,0,1221,1451]
[{"$f":"'UD2 Scenarios'!A42","v":2050},{"$f":"'UD2 Scenarios'!B42","v":520},{"$f":"'UD2 Scenarios'!C42","v":105},{"$f":"'UD2 Scenarios'!D42","v":21},{"$f":"'UD2 Scenarios'!E42","v":26},{"$f":"'UD2 Scenarios'!F42","v":0},{"$f":"'UD2 Scenarios'!G42","v":0},{"$f":"'UD2 Scenarios'!H42","v":0},{"$f":"'UD2 Scenarios'!I42","v":0},{"$f":"'UD2 Scenarios'!J42","v":672},{"$f":"'UD2 Scenarios'!L42","v":120},{"$f":"'UD2 Scenarios'!M42","v":0},{"$f":"'UD2 Scenarios'!N42","v":0},{"$f":"'UD2 Scenarios'!O42","v":123},{"$f":"'UD2 Scenarios'!P42","v":66},{"$f":"'UD2 Scenarios'!Q42","v":240},{"$f":"'UD2 Scenarios'!R42","v":0},{"$f":"'UD2 Scenarios'!S42","v":0},{"$f":"'UD2 Scenarios'!T42","v":549},{"$f":"'UD2 Scenarios'!U42","v":819},{"$f":"'UD2 Scenarios'!W42","v":5454.12},{"$f":"'UD2 Scenarios'!AB42","v":2450},{"$f":"'UD2 Scenarios'!AI42","v":4782.12},{"$f":"'UD2 Scenarios'!AU42","v":2332.12},{"$f":"'UD2 Scenarios'!AV42","v":2266.12},{"$f":"'UD2 Scenarios'!AW42","v":2143.12},{"$f":"'UD2 Scenarios'!AX42","v":1903.12},{"$f":"'UD2 Scenarios'!AY42","v":1783.12},{"$f":"'UD2 Scenarios'!AZ42","v":1513.12},{"$f":"'UD2 Scenarios'!BB42","v":4620.0061319999995},{"$f":"'UD2 Scenarios'!BC42","v":2116.8000000000002},{"$f":"'UD2 Scenarios'!BD42","v":63.762599999999999},{"$f":"'UD2 Scenarios'!BE42","v":118.83029999999999},{"$f":"'UD2 Scenarios'!BF42","v":207.35999999999999},{"$f":"'UD2 Scenarios'!BG42","v":103.67999999999999},{"$f":"'UD2 Scenarios'!BH42","v":260.84699999999998},{"$f":"'UD2 Scenarios'!BI42","v":493.63290000000001},{"$f":"'UD2 Scenarios'!BK42","v":4620.0061319999995},{"$f":"'UD2 Scenarios'!BL42","v":2503.2061319999993},{"$f":"'UD2 Scenarios'!BM42","v":2439.4435319999993},{"$f":"'UD2 Scenarios'!BN42","v":2320.6132319999992},{"$f":"'UD2 Scenarios'!BO42","v":2113.2532319999991},{"$f":"'UD2 Scenarios'!BP42","v":2009.5732319999991},{"$f":"'UD2 Scenarios'!BQ42","v":1748.7262319999991},640,105,21,149,66,240,0,0,1221,1491]

{"sheet":"TNC Scenarios","index":26,"n_rows":44,"n_cols":72,"rows_kept":44,"cut":false,"hidden":true,"merged":[[2,15,2,19],[2,22,2,23],[3,63,3,67],[3,33,3,35]]}
[]
[" ",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]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demand-Side",null,null,null,"Data for modelling, GWh",null,null,null,null,null,null,null,"BAU-Existing RE",null,null,null,"J column-EE","Projected",null,null,null,null,null,"bau","ee","wind","pv","wte","bag","cum",null,null,null,null," "," "," "," ",null,null,"bau","bau-ee","bau-ee-wind","$an-pv","wte","bag","cum"]
["TNC","Existing RE","Existing RE","Existing RE","Existing RE","Existing RE","Existing RE","Existing RE","Existing RE","Existing RE",null,"Projected RE","Projected RE","Projected RE","Projected RE","Projected RE","Projected RE","Projected RE","Projected RE","Projected RE","Projected RE",null,"Model","EE",null,null,null,null,null,null,null,null,null,"(Actual GHG baseline)",null,null," ",null,"Scenario","RE","RE/(BAU-EE)","Additional RE, ARE",null,null,null,"Projected to Grid","(ABE)","(ABEW)","(ABEWPV)","ABE2","ABE3","ABE4",null,null,"Calculating separate emission reductions, GgCO2e",null,null,null,null,null," ",null,null,"Equivalent in the form of wedges, GgCO2e"]
["Year","Biomass (bagasse)","Hydro","LFG","Solar PV","Wind","WTE","Ocean","Other Sources","Total Existing RE",null,"Biomass Total","Hydro Total","LPG Total","Solar PV Total","Wind Total","WTE Total","Ocean Total","Other Sources","Total RE Project 2030","Total RE Project 2050",null,"BAU (without existing RE)","EE",null,"Year","Model-BAU","EE","M_BAU-EE","EE/BAU%",null,"Existing RE, GWh","AB/AG%",null,"AB",null,"BAU-EE",null,"AB-EE","RE 2030","%","Add RE 2030>","Total RE","%total","Year","BAU: AB","Sc1: AB-EE","Sc2: ABE-Wind","Sc3: ABEW-PV","Sc4: ABE Wind-PV-WTE","Sc5: ABE2-BAG","Sc6: ABE3-AddRE","Year","BAU: AB","Sc1: EE","Sc2: Wind","Sc3: PV","Sc4: WTE","Sc5: BAG","Sc6: AddRE","Supply side","Year","BAU: AB","Sc1: ABE","Sc2: ABEW","Sc3: ABEWPV","Sc4: ABE2","Sc5: ABE3","Sc6: ABE4"]
[2014,{"$f":"'6. TNC Assumptions'!B6","v":456.2},{"$f":"'6. TNC Assumptions'!C6","v":90.8},{"$f":"'6. TNC Assumptions'!D6","v":21.3},{"$f":"'6. TNC Assumptions'!E6","v":24.6},{"$f":"'6. TNC Assumptions'!F6","v":3.2},{"$f":"'6. TNC Assumptions'!G6","v":0},{"$f":"'6. TNC Assumptions'!H6","v":0},{"$f":"'6. TNC Assumptions'!I6","v":0},{"$f":"SUM(B6:E6)","v":592.9},null,{"$f":"'6. TNC Assumptions'!AA6","v":0},{"$f":"'6. TNC Assumptions'!M6","v":0},{"$f":"'6. TNC Assumptions'!L6","v":0},{"$f":"'6. TNC Assumptions'!X6","v":0},{"$f":"'6. TNC Assumptions'!Q6","v":0},{"$f":"'6. TNC Assumptions'!Y6","v":0},{"$f":"'6. TNC Assumptions'!Z6","v":0},{"$f":"'6. TNC Assumptions'!AB6","v":0},0,{"$f":"'6. TNC Assumptions'!AE6","v":0},null,3019,0,null,2014,{"$f":"'6. TNC Assumptions'!AG6","v":3019},{"$f":"'6. TNC Assumptions'!AH6","v":0},{"$f":"AA6-AB6","v":3019},{"$f":"AB6/AA6%","v":0},null,{"$f":"'6. TNC Assumptions'!J6","v":596.1},{"$f":"AF6/AK6%","v":19.744948658496192},null,{"$f":"AA6-AF6","v":2422.9},null,{"$f":"AA6-AB6","v":3019},null,{"$f":"AI6-AB6","v":2422.9},{"$f":"'6. TNC Assumptions'!AC6","v":0},{"$f":"AN6/AK6%","v":0},{"$f":"'6. TNC Assumptions'!AD6","v":0},{"$f":"AN6+AP6","v":0},{"$f":"AQ6/AK6%","v":0},2014,{"$f":"AI6","v":2422.9},{"$f":"AM6","v":2422.9},{"$f":"AU6-'6. TNC Assumptions'!Q6","v":2422.9},{"$f":"AV6-'6. TNC Assumptions'!X6","v":2422.9},{"$f":"AW6-'6. TNC Assumptions'!Y6","v":2422.9},{"$f":"AX6-'6. TNC Assumptions'!AA6","v":2422.9},{"$f":"AY6-AP6","v":2422.9},2014,{"$f":"AT6*'5. TNC Parameters'!$G$5","v":2340.7636899999998},{"$f":"AB6*'5. TNC Parameters'!$G$9","v":0},{"$f":"'6. TNC Assumptions'!Q6*'5. TNC Parameters'!$G$5","v":0},{"$f":"'6. TNC Assumptions'!X6*'5. TNC Parameters'!$G$5","v":0},{"$f":"'6. TNC Assumptions'!Y6*'5. TNC Parameters'!$G$9","v":0},{"$f":"'6. TNC Assumptions'!AA6*'5. TNC Parameters'!$G$10","v":0},{"$f":"AP6*'5. TNC Parameters'!$G$7","v":0},null,2014,{"$f":"AT6*'5. TNC Parameters'!$G$5","v":2340.7636899999998},{"$f":"BB6-BC6","v":2340.7636899999998},{"$f":"BL6-BD6","v":2340.7636899999998},{"$f":"BM6-BE6","v":2340.7636899999998},{"$f":"BN6-BF6","v":2340.7636899999998},{"$f":"BO6-BG6","v":2340.7636899999998},{"$f":"BP6-BH6","v":2340.7636899999998}]
[{"$f":"A6+1","v":2015},{"$f":"'6. TNC Assumptions'!B7","v":509.8},{"$f":"'6. TNC Assumptions'!C7","v":121.9},{"$f":"'6. TNC Assumptions'!D7","v":20.399999999999999},{"$f":"'6. TNC Assumptions'!E7","v":25.9},{"$f":"'6. TNC Assumptions'!F7","v":2.7},{"$f":"'6. TNC Assumptions'!G7","v":0},{"$f":"'6. TNC Assumptions'!H7","v":0},{"$f":"'6. TNC Assumptions'!I7","v":0},678,null,{"$f":"'6. TNC Assumptions'!AA7","v":0},{"$f":"'6. TNC Assumptions'!M7","v":0},{"$f":"'6. TNC Assumptions'!L7","v":0},{"$f":"'6. TNC Assumptions'!X7","v":0},{"$f":"'6. TNC Assumptions'!Q7","v":0},{"$f":"'6. TNC Assumptions'!Y7","v":0},{"$f":"'6. TNC Assumptions'!Z7","v":0},{"$f":"'6. TNC Assumptions'!AB7","v":0},{"$f":"'6. TNC Assumptions'!AC7","v":0},{"$f":"'6. TNC Assumptions'!AE7","v":0},null,3138,33,null,{"$f":"Z6+1","v":2015},{"$f":"'6. TNC Assumptions'!AG7","v":3138},{"$f":"'6. TNC Assumptions'!AH7","v":33},{"$f":"AA7-AB7","v":3105},1.0516252390057361,null,{"$f":"'6. TNC Assumptions'!J7","v":680.7},{"$f":"AF7/AK7%","v":21.922705314009661},null,2457.3000000000002,null,3105,null,2424.3000000000002,{"$f":"'6. TNC Assumptions'!AC7","v":0},0,{"$f":"'6. TNC Assumptions'!AD7","v":0},0,0,{"$f":"AS6+1","v":2015},2457.3000000000002,2424.3000000000002,{"$f":"AU7-'6. TNC Assumptions'!Q7","v":2424.3000000000002},{"$f":"AV7-'6. TNC Assumptions'!X7","v":2424.3000000000002},{"$f":"AW7-'6. TNC Assumptions'!Y7","v":2424.3000000000002},{"$f":"AX7-'6. TNC Assumptions'!AA7","v":2424.3000000000002},2424.3000000000002,{"$f":"BA6+1","v":2015},{"$f":"AT7*'5. TNC Parameters'!$G$5","v":2373.9975300000001},{"$f":"AB7*'5. TNC Parameters'!$G$9","v":30.195},{"$f":"'6. TNC Assumptions'!Q7*'5. TNC Parameters'!$G$5","v":0},{"$f":"'6. TNC Assumptions'!X7*'5. TNC Parameters'!$G$5","v":0},{"$f":"'6. TNC Assumptions'!Y7*'5. TNC Parameters'!$G$9","v":0},{"$f":"'6. TNC Assumptions'!AA7*'5. TNC Parameters'!$G$10","v":0},{"$f":"AP7*'5. TNC Parameters'!$G$7","v":0},null,{"$f":"BJ6+1","v":2015},{"$f":"BB7","v":2373.9975300000001},{"$f":"BB7-BC7","v":2343.8025299999999},{"$f":"BL7-BD7","v":2343.8025299999999},{"$f":"BM7-BE7","v":2343.8025299999999},{"$f":"BN7-BF7","v":2343.8025299999999},{"$f":"BO7-BG7","v":2343.8025299999999},{"$f":"BP7-BH7","v":2343.8025299999999}]
[{"$f":"A7+1","v":2016},{"$f":"'6. TNC Assumptions'!B8","v":497},{"$f":"'6. TNC Assumptions'!C8","v":99.5},{"$f":"'6. TNC Assumptions'!D8","v":18.7},{"$f":"'6. TNC Assumptions'!E8","v":30.3},{"$f":"'6. TNC Assumptions'!F8","v":18},{"$f":"'6. TNC Assumptions'!G8","v":0},{"$f":"'6. TNC Assumptions'!H8","v":0},{"$f":"'6. TNC Assumptions'!I8","v":0},645.5,null,{"$f":"'6. TNC Assumptions'!AA8","v":0},{"$f":"'6. TNC Assumptions'!M8","v":0},{"$f":"'6. TNC Assumptions'!L8","v":0},{"$f":"'6. TNC Assumptions'!X8","v":0},{"$f":"'6. TNC Assumptions'!Q8","v":0},{"$f":"'6. TNC Assumptions'!Y8","v":0},{"$f":"'6. TNC Assumptions'!Z8","v":0},{"$f":"'6. TNC Assumptions'!AB8","v":0},{"$f":"'6. TNC Assumptions'!AC8","v":0},{"$f":"'6. TNC Assumptions'!AE8","v":0},null,3276,73.599999999999909,null,{"$f":"Z7+1","v":2016},{"$f":"'6. TNC Assumptions'!AG8","v":3276},{"$f":"'6. TNC Assumptions'!AH8","v":73.599999999999909},3202.4,2.246642246642244,null,{"$f":"'6. TNC Assumptions'!J8","v":663.5},20.718835873095177,null,2612.5,null,3202.4,null,2538.9,{"$f":"'6. TNC Assumptions'!AC8","v":0},0,{"$f":"'6. TNC Assumptions'!AD8","v":0},0,0,{"$f":"AS7+1","v":2016},2612.5,2538.9,{"$f":"AU8-'6. TNC Assumptions'!Q8","v":2538.9},{"$f":"AV8-'6. TNC Assumptions'!X8","v":2538.9},{"$f":"AW8-'6. TNC Assumptions'!Y8","v":2538.9},{"$f":"AX8-'6. TNC Assumptions'!AA8","v":2538.9},2538.9,{"$f":"BA7+1","v":2016},{"$f":"AT8*'5. TNC Parameters'!$G$5","v":2523.9362499999997},{"$f":"AB8*'5. TNC Parameters'!$G$9","v":67.343999999999923},{"$f":"'6. TNC Assumptions'!Q8*'5. TNC Parameters'!$G$5","v":0},{"$f":"'6. TNC Assumptions'!X8*'5. TNC Parameters'!$G$5","v":0},{"$f":"'6. TNC Assumptions'!Y8*'5. TNC Parameters'!$G$9","v":0},{"$f":"'6. TNC Assumptions'!AA8*'5. TNC Parameters'!$G$10","v":0},{"$f":"AP8*'5. TNC Parameters'!$G$7","v":0},null,{"$f":"BJ7+1","v":2016},2523.9362499999997,2456.5922499999997,2456.5922499999997,2456.5922499999997,2456.5922499999997,2456.5922499999997,2456.5922499999997]
[2017,{"$f":"'6. TNC Assumptions'!B9","v":520},{"$f":"'6. TNC Assumptions'!C9","v":105},{"$f":"'6. TNC Assumptions'!D9","v":21},{"$f":"'6. TNC Assumptions'!E9","v":30.3},{"$f":"'6. TNC Assumptions'!F9","v":18},{"$f":"'6. TNC Assumptions'!G9","v":0},{"$f":"'6. TNC Assumptions'!H9","v":0},{"$f":"'6. TNC Assumptions'!I9","v":0},676.3,null,{"$f":"'6. TNC Assumptions'!AA9","v":0},{"$f":"'6. TNC Assumptions'!M9","v":0},{"$f":"'6. TNC Assumptions'!L9","v":0},{"$f":"'6. TNC Assumptions'!X9","v":16},{"$f":"'6. TNC Assumptions'!Q9","v":40},{"$f":"'6. TNC Assumptions'!Y9","v":0},{"$f":"'6. TNC Assumptions'!Z9","v":0},{"$f":"'6. TNC Assumptions'!AB9","v":0},{"$f":"'6. TNC Assumptions'!AC9","v":56},{"$f":"'6. TNC Assumptions'!AE9","v":56},null,3417,114.19999999999982,null,2017,{"$f":"'6. TNC Assumptions'!AG9","v":3417},{"$f":"'6. TNC Assumptions'!AH9","v":114.19999999999982},3302.8,3.3421129645888152,null,{"$f":"'6. TNC Assumptions'!J9","v":694.3},21.021557466392153,null,2722.7,null,3302.8,null,2608.5,{"$f":"'6. TNC Assumptions'!AC9","v":56},1.69553106455129,{"$f":"'6. TNC Assumptions'!AD9","v":0},56,1.69553106455129,2017,2722.7,2608.5,{"$f":"AU9-'6. TNC Assumptions'!Q9","v":2568.5},{"$f":"AV9-'6. TNC Assumptions'!X9","v":2552.5},{"$f":"AW9-'6. TNC Assumptions'!Y9","v":2552.5},{"$f":"AX9-'6. TNC Assumptions'!AA9","v":2552.5},2552.5,2017,{"$f":"AT9*'5. TNC Parameters'!$G$5","v":2630.4004699999996},{"$f":"AB9*'5. TNC Parameters'!$G$9","v":104.49299999999984},{"$f":"'6. TNC Assumptions'!Q9*'5. TNC Parameters'!$G$5","v":38.643999999999998},{"$f":"'6. TNC Assumptions'!X9*'5. TNC Parameters'!$G$5","v":15.457599999999999},{"$f":"'6. TNC Assumptions'!Y9*'5. TNC Parameters'!$G$9","v":0},{"$f":"'6. TNC Assumptions'!AA9*'5. TNC Parameters'!$G$10","v":0},{"$f":"AP9*'5. TNC Parameters'!$G$7","v":0},null,2017,2630.4004699999996,2525.9074699999996,2487.2634699999999,2471.8058699999997,2471.8058699999997,2471.8058699999997,2471.8058699999997]
[2018,{"$f":"'6. TNC Assumptions'!B10","v":520},{"$f":"'6. TNC Assumptions'!C10","v":105},{"$f":"'6. TNC Assumptions'!D10","v":21},{"$f":"'6. TNC Assumptions'!E10","v":30.3},{"$f":"'6. TNC Assumptions'!F10","v":18},{"$f":"'6. TNC Assumptions'!G10","v":0},{"$f":"'6. TNC Assumptions'!H10","v":0},{"$f":"'6. TNC Assumptions'!I10","v":0},676.3,null,{"$f":"'6. TNC Assumptions'!AA10","v":0},{"$f":"'6. TNC Assumptions'!M10","v":0},{"$f":"'6. TNC Assumptions'!L10","v":0},{"$f":"'6. TNC Assumptions'!X10","v":41},{"$f":"'6. TNC Assumptions'!Q10","v":66},{"$f":"'6. TNC Assumptions'!Y10","v":0},{"$f":"'6. TNC Assumptions'!Z10","v":0},{"$f":"'6. TNC Assumptions'!AB10","v":0},{"$f":"'6. TNC Assumptions'!AC10","v":107},{"$f":"'6. TNC Assumptions'!AE10","v":107},null,3540,154.79999999999973,null,2018,{"$f":"'6. TNC Assumptions'!AG10","v":3540},{"$f":"'6. TNC Assumptions'!AH10","v":154.79999999999973},3385.2000000000003,4.3728813559321962,null,{"$f":"'6. TNC Assumptions'!J10","v":694.3},20.509866477608409,null,2845.7,null,3385.2000000000003,null,2690.9,{"$f":"'6. TNC Assumptions'!AC10","v":107},3.1608176769467087,{"$f":"'6. TNC Assumptions'!AD10","v":0},107,3.1608176769467087,2018,2845.7,2690.9,{"$f":"AU10-'6. TNC Assumptions'!Q10","v":2624.9},{"$f":"AV10-'6. TNC Assumptions'!X10","v":2583.9},{"$f":"AW10-'6. TNC Assumptions'!Y10","v":2583.9},{"$f":"AX10-'6. TNC Assumptions'!AA10","v":2583.9},2583.9,2018,{"$f":"AT10*'5. TNC Parameters'!$G$5","v":2749.2307699999997},{"$f":"AB10*'5. TNC Parameters'!$G$9","v":141.64199999999977},{"$f":"'6. TNC Assumptions'!Q10*'5. TNC Parameters'!$G$5","v":63.762599999999999},{"$f":"'6. TNC Assumptions'!X10*'5. TNC Parameters'!$G$5","v":39.610099999999996},{"$f":"'6. TNC Assumptions'!Y10*'5. TNC Parameters'!$G$9","v":0},{"$f":"'6. TNC Assumptions'!AA10*'5. TNC Parameters'!$G$10","v":0},{"$f":"AP10*'5. TNC Parameters'!$G$7","v":0},null,2018,2749.2307699999997,2607.5887699999998,2543.8261699999998,2504.2160699999999,2504.2160699999999,2504.2160699999999,2504.2160699999999]
[2019,{"$f":"'6. TNC Assumptions'!B11","v":520},{"$f":"'6. TNC Assumptions'!C11","v":105},{"$f":"'6. TNC Assumptions'!D11","v":21},{"$f":"'6. TNC Assumptions'!E11","v":30.3},{"$f":"'6. TNC Assumptions'!F11","v":18},{"$f":"'6. TNC Assumptions'!G11","v":0},{"$f":"'6. TNC Assumptions'!H11","v":0},{"$f":"'6. TNC Assumptions'!I11","v":0},676.3,null,{"$f":"'6. TNC Assumptions'!AA11","v":0},{"$f":"'6. TNC Assumptions'!M11","v":0},{"$f":"'6. TNC Assumptions'!L11","v":0},{"$f":"'6. TNC Assumptions'!X11","v":66},{"$f":"'6. TNC Assumptions'!Q11","v":66},{"$f":"'6. TNC Assumptions'!Y11","v":240},{"$f":"'6. TNC Assumptions'!Z11","v":0},{"$f":"'6. TNC Assumptions'!AB11","v":0},{"$f":"'6. TNC Assumptions'!AC11","v":372},{"$f":"'6. TNC Assumptions'!AE11","v":372},null,3660,195.39999999999964,null,2019,{"$f":"'6. TNC Assumptions'!AG11","v":3660},{"$f":"'6. TNC Assumptions'!AH11","v":195.39999999999964},3464.6000000000004,5.3387978142076404,null,{"$f":"'6. TNC Assumptions'!J11","v":694.3},20.039831437972637,null,2965.7,null,3464.6000000000004,null,2770.3,{"$f":"'6. TNC Assumptions'!AC11","v":372},10.737170236102292,{"$f":"'6. TNC Assumptions'!AD11","v":0},372,10.737170236102292,2019,2965.7,2770.3,{"$f":"AU11-'6. TNC Assumptions'!Q11","v":2704.3},{"$f":"AV11-'6. TNC Assumptions'!X11","v":2638.3},{"$f":"AW11-'6. TNC Assumptions'!Y11","v":2398.3000000000002},{"$f":"AX11-'6. TNC Assumptions'!AA11","v":2398.3000000000002},2398.3000000000002,2019,{"$f":"AT11*'5. TNC Parameters'!$G$5","v":2865.1627699999999},{"$f":"AB11*'5. TNC Parameters'!$G$9","v":178.79099999999968},{"$f":"'6. TNC Assumptions'!Q11*'5. TNC Parameters'!$G$5","v":63.762599999999999},{"$f":"'6. TNC Assumptions'!X11*'5. TNC Parameters'!$G$5","v":63.762599999999999},{"$f":"'6. TNC Assumptions'!Y11*'5. TNC Parameters'!$G$9","v":219.60000000000002},{"$f":"'6. TNC Assumptions'!AA11*'5. TNC Parameters'!$G$10","v":0},{"$f":"AP11*'5. TNC Parameters'!$G$7","v":0},null,2019,2865.1627699999999,2686.3717700000002,2622.6091700000002,2558.8465700000002,2339.2465700000002,2339.2465700000002,2339.2465700000002]
[2020,{"$f":"'6. TNC Assumptions'!B12","v":520},{"$f":"'6. TNC Assumptions'!C12","v":105},{"$f":"'6. TNC Assumptions'!D12","v":21},{"$f":"'6. TNC Assumptions'!E12","v":30.3},{"$f":"'6. TNC Assumptions'!F12","v":18},{"$f":"'6. TNC Assumptions'!G12","v":0},{"$f":"'6. TNC Assumptions'!H12","v":0},{"$f":"'6. TNC Assumptions'!I12","v":0},676.3,null,{"$f":"'6. TNC Assumptions'!AA12","v":0},{"$f":"'6. TNC Assumptions'!M12","v":0},{"$f":"'6. TNC Assumptions'!L12","v":0},{"$f":"'6. TNC Assumptions'!X12","v":123},{"$f":"'6. TNC Assumptions'!Q12","v":66},{"$f":"'6. TNC Assumptions'!Y12","v":240},{"$f":"'6. TNC Assumptions'!Z12","v":0},{"$f":"'6. TNC Assumptions'!AB12","v":0},{"$f":"'6. TNC Assumptions'!AC12","v":429},{"$f":"'6. TNC Assumptions'!AE12","v":429},null,3781,236,null,2020,{"$f":"'6. TNC Assumptions'!AG12","v":3781},{"$f":"'6. TNC Assumptions'!AH12","v":236},3545,6.2417349907431889,null,{"$f":"'6. TNC Assumptions'!J12","v":694.3},19.585331452750349,null,3086.7,null,3545,null,2850.7,{"$f":"'6. TNC Assumptions'!AC12","v":429},12.101551480959097,{"$f":"'6. TNC Assumptions'!AD12","v":0},429,12.101551480959097,2020,3086.7,2850.7,{"$f":"AU12-'6. TNC Assumptions'!Q12","v":2784.7},{"$f":"AV12-'6. TNC Assumptions'!X12","v":2661.7},{"$f":"AW12-'6. TNC Assumptions'!Y12","v":2421.6999999999998},{"$f":"AX12-'6. TNC Assumptions'!AA12","v":2421.6999999999998},2421.6999999999998,2020,{"$f":"AT12*'5. TNC Parameters'!$G$5","v":2982.0608699999998},{"$f":"AB12*'5. TNC Parameters'!$G$9","v":215.94},{"$f":"'6. TNC Assumptions'!Q12*'5. TNC Parameters'!$G$5","v":63.762599999999999},{"$f":"'6. TNC Assumptions'!X12*'5. TNC Parameters'!$G$5","v":118.83029999999999},{"$f":"'6. TNC Assumptions'!Y12*'5. TNC Parameters'!$G$9","v":219.60000000000002},{"$f":"'6. TNC Assumptions'!AA12*'5. TNC Parameters'!$G$10","v":0},{"$f":"AP12*'5. TNC Parameters'!$G$7","v":0},{"$f":"SUM(BD12:BG12)","v":402.19290000000001},2020,2982.0608699999998,2766.1208699999997,2702.3582699999997,2583.5279699999996,2363.9279699999997,2363.9279699999997,2363.9279699999997]
[2021,{"$f":"'6. TNC Assumptions'!B13","v":520},{"$f":"'6. TNC Assumptions'!C13","v":105},{"$f":"'6. TNC Assumptions'!D13","v":21},{"$f":"'6. TNC Assumptions'!E13","v":30.3},{"$f":"'6. TNC Assumptions'!F13","v":18},{"$f":"'6. TNC Assumptions'!G13","v":0},{"$f":"'6. TNC Assumptions'!H13","v":0},{"$f":"'6. TNC Assumptions'!I13","v":0},676.3,null,{"$f":"'6. TNC Assumptions'!AA13","v":120},{"$f":"'6. TNC Assumptions'!M13","v":0},{"$f":"'6. TNC Assumptions'!L13","v":0},{"$f":"'6. TNC Assumptions'!X13","v":123},{"$f":"'6. TNC Assumptions'!Q13","v":66},{"$f":"'6. TNC Assumptions'!Y13","v":240},{"$f":"'6. TNC Assumptions'!Z13","v":0},{"$f":"'6. TNC Assumptions'!AB13","v":0},{"$f":"'6. TNC Assumptions'!AC13","v":549},{"$f":"'6. TNC Assumptions'!AE13","v":549},null,3874,289.20000000000027,null,2021,{"$f":"'6. TNC Assumptions'!AG13","v":3874},{"$f":"'6. TNC Assumptions'!AH13","v":289.20000000000027},3584.7999999999997,7.4651522973670694,null,{"$f":"'6. TNC Assumptions'!J13","v":694.3},19.367886632448112,null,3179.7,null,3584.7999999999997,null,2890.4999999999995,{"$f":"'6. TNC Assumptions'!AC13","v":549},15.314661905824593,{"$f":"'6. TNC Assumptions'!AD13","v":0},549,15.314661905824593,2021,3179.7,2890.4999999999995,{"$f":"AU13-'6. TNC Assumptions'!Q13","v":2824.4999999999995},{"$f":"AV13-'6. TNC Assumptions'!X13","v":2701.4999999999995},{"$f":"AW13-'6. TNC Assumptions'!Y13","v":2461.4999999999995},{"$f":"AX13-'6. TNC Assumptions'!AA13","v":2341.4999999999995},2341.4999999999995,2021,{"$f":"AT13*'5. TNC Parameters'!$G$5","v":3071.9081699999997},{"$f":"AB13*'5. TNC Parameters'!$G$9","v":264.61800000000028},{"$f":"'6. TNC Assumptions'!Q13*'5. TNC Parameters'!$G$5","v":63.762599999999999},{"$f":"'6. TNC Assumptions'!X13*'5. TNC Parameters'!$G$5","v":118.83029999999999},{"$f":"'6. TNC Assumptions'!Y13*'5. TNC Parameters'!$G$9","v":219.60000000000002},{"$f":"'6. TNC Assumptions'!AA13*'5. TNC Parameters'!$G$10","v":103.67999999999999},{"$f":"AP13*'5. TNC Parameters'!$G$7","v":0},{"$f":"SUM(BD13:BG13)","v":505.87290000000002},2021,3071.9081699999997,2807.2901699999993,2743.5275699999993,2624.6972699999992,2405.0972699999993,2301.4172699999995,2301.4172699999995]
[2022,{"$f":"'6. TNC Assumptions'!B14","v":520},{"$f":"'6. TNC Assumptions'!C14","v":105},{"$f":"'6. TNC Assumptions'!D14","v":21},{"$f":"'6. TNC Assumptions'!E14","v":30.3},{"$f":"'6. TNC Assumptions'!F14","v":18},{"$f":"'6. TNC Assumptions'!G14","v":0},{"$f":"'6. TNC Assumptions'!H14","v":0},{"$f":"'6. TNC Assumptions'!I14","v":0},676.3,null,{"$f":"'6. TNC Assumptions'!AA14","v":120},{"$f":"'6. TNC Assumptions'!M14","v":0},{"$f":"'6. TNC Assumptions'!L14","v":0},{"$f":"'6. TNC Assumptions'!X14","v":123},{"$f":"'6. TNC Assumptions'!Q14","v":66},{"$f":"'6. TNC Assumptions'!Y14","v":240},{"$f":"'6. TNC Assumptions'!Z14","v":0},{"$f":"'6. TNC Assumptions'!AB14","v":0},{"$f":"'6. TNC Assumptions'!AC14","v":549},{"$f":"'6. TNC Assumptions'!AE14","v":549},null,3967,342.40000000000055,null,2022,{"$f":"'6. TNC Assumptions'!AG14","v":3967},{"$f":"'6. TNC Assumptions'!AH14","v":342.40000000000055},3624.5999999999995,8.6312074615578656,null,{"$f":"'6. TNC Assumptions'!J14","v":694.3},19.155217127407163,null,3272.7,null,3624.5999999999995,null,2930.2999999999993,{"$f":"'6. TNC Assumptions'!AC14","v":549},15.146498924019204,{"$f":"'6. TNC Assumptions'!AD14","v":0},549,15.146498924019204,2022,3272.7,2930.2999999999993,{"$f":"AU14-'6. TNC Assumptions'!Q14","v":2864.2999999999993},{"$f":"AV14-'6. TNC Assumptions'!X14","v":2741.2999999999993},{"$f":"AW14-'6. TNC Assumptions'!Y14","v":2501.2999999999993},{"$f":"AX14-'6. TNC Assumptions'!AA14","v":2381.2999999999993},2381.2999999999993,2022,{"$f":"AT14*'5. TNC Parameters'!$G$5","v":3161.7554699999996},{"$f":"AB14*'5. TNC Parameters'!$G$9","v":313.2960000000005},{"$f":"'6. TNC Assumptions'!Q14*'5. TNC Parameters'!$G$5","v":63.762599999999999},{"$f":"'6. TNC Assumptions'!X14*'5. TNC Parameters'!$G$5","v":118.83029999999999},{"$f":"'6. TNC Assumptions'!Y14*'5. TNC Parameters'!$G$9","v":219.60000000000002},{"$f":"'6. TNC Assumptions'!AA14*'5. TNC Parameters'!$G$10","v":103.67999999999999},{"$f":"AP14*'5. TNC Parameters'!$G$7","v":0},505.87290000000002,2022,3161.7554699999996,2848.4594699999989,2784.6968699999989,2665.8665699999988,2446.2665699999989,2342.586569999999,2342.586569999999]
[2023,{"$f":"'6. TNC Assumptions'!B15","v":520},{"$f":"'6. TNC Assumptions'!C15","v":105},{"$f":"'6. TNC Assumptions'!D15","v":21},{"$f":"'6. TNC Assumptions'!E15","v":30.3},{"$f":"'6. TNC Assumptions'!F15","v":18},{"$f":"'6. TNC Assumptions'!G15","v":0},{"$f":"'6. TNC Assumptions'!H15","v":0},{"$f":"'6. TNC Assumptions'!I15","v":0},676.3,null,{"$f":"'6. TNC Assumptions'!AA15","v":120},{"$f":"'6. TNC Assumptions'!M15","v":0},{"$f":"'6. TNC Assumptions'!L15","v":0},{"$f":"'6. TNC Assumptions'!X15","v":123},{"$f":"'6. TNC Assumptions'!Q15","v":66},{"$f":"'6. TNC Assumptions'!Y15","v":240},{"$f":"'6. TNC Assumptions'!Z15","v":0},{"$f":"'6. TNC Assumptions'!AB15","v":0},{"$f":"'6. TNC Assumptions'!AC15","v":549},{"$f":"'6. TNC Assumptions'!AE15","v":549},null,4062,395.60000000000082,null,2023,{"$f":"'6. TNC Assumptions'!AG15","v":4062},{"$f":"'6. TNC Assumptions'!AH15","v":395.60000000000082},3666.3999999999992,9.7390448055145455,null,{"$f":"'6. TNC Assumptions'!J15","v":694.3},18.936831769583243,null,3367.7,null,3666.3999999999992,null,2972.099999999999,{"$f":"'6. TNC Assumptions'!AC15","v":549},14.97381627754746,{"$f":"'6. TNC Assumptions'!AD15","v":0},549,14.97381627754746,2023,3367.7,2972.099999999999,{"$f":"AU15-'6. TNC Assumptions'!Q15","v":2906.099999999999},{"$f":"AV15-'6. TNC Assumptions'!X15","v":2783.099999999999},{"$f":"AW15-'6. TNC Assumptions'!Y15","v":2543.099999999999},{"$f":"AX15-'6. TNC Assumptions'!AA15","v":2423.099999999999},2423.099999999999,2023,{"$f":"AT15*'5. TNC Parameters'!$G$5","v":3253.5349699999997},{"$f":"AB15*'5. TNC Parameters'!$G$9","v":361.97400000000079},{"$f":"'6. TNC Assumptions'!Q15*'5. TNC Parameters'!$G$5","v":63.762599999999999},{"$f":"'6. TNC Assumptions'!X15*'5. TNC Parameters'!$G$5","v":118.83029999999999},{"$f":"'6. TNC Assumptions'!Y15*'5. TNC Parameters'!$G$9","v":219.60000000000002},{"$f":"'6. TNC Assumptions'!AA15*'5. TNC Parameters'!$G$10","v":103.67999999999999},{"$f":"AP15*'5. TNC Parameters'!$G$7","v":0},505.87290000000002,2023,3253.5349699999997,2891.5609699999991,2827.7983699999991,2708.968069999999,2489.3680699999991,2385.6880699999992,2385.6880699999992]
[2024,{"$f":"'6. TNC Assumptions'!B16","v":520},{"$f":"'6. TNC Assumptions'!C16","v":105},{"$f":"'6. TNC Assumptions'!D16","v":21},{"$f":"'6. TNC Assumptions'!E16","v":30.3},{"$f":"'6. TNC Assumptions'!F16","v":18},{"$f":"'6. TNC Assumptions'!G16","v":0},{"$f":"'6. TNC Assumptions'!H16","v":0},{"$f":"'6. TNC Assumptions'!I16","v":0},676.3,null,{"$f":"'6. TNC Assumptions'!AA16","v":120},{"$f":"'6. TNC Assumptions'!M16","v":0},{"$f":"'6. TNC Assumptions'!L16","v":0},{"$f":"'6. TNC Assumptions'!X16","v":123},{"$f":"'6. TNC Assumptions'!Q16","v":66},{"$f":"'6. TNC Assumptions'!Y16","v":240},{"$f":"'6. TNC Assumptions'!Z16","v":0},{"$f":"'6. TNC Assumptions'!AB16","v":0},{"$f":"'6. TNC Assumptions'!AC16","v":549},{"$f":"'6. TNC Assumptions'!AE16","v":549},null,4161,448.80000000000109,null,2024,{"$f":"'6. TNC Assumptions'!AG16","v":4161},{"$f":"'6. TNC Assumptions'!AH16","v":448.80000000000109},3712.1999999999989,10.785868781542925,null,{"$f":"'6. TNC Assumptions'!J16","v":694.3},18.703194870966009,null,3466.7,null,3712.1999999999989,null,3017.8999999999987,{"$f":"'6. TNC Assumptions'!AC16","v":549},14.789073864554718,{"$f":"'6. TNC Assumptions'!AD16","v":0},549,14.789073864554718,2024,3466.7,3017.8999999999987,{"$f":"AU16-'6. TNC Assumptions'!Q16","v":2951.8999999999987},{"$f":"AV16-'6. TNC Assumptions'!X16","v":2828.8999999999987},{"$f":"AW16-'6. TNC Assumptions'!Y16","v":2588.8999999999987},{"$f":"AX16-'6. TNC Assumptions'!AA16","v":2468.8999999999987},2468.8999999999987,2024,{"$f":"AT16*'5. TNC Parameters'!$G$5","v":3349.1788699999997},{"$f":"AB16*'5. TNC Parameters'!$G$9","v":410.65200000000101},{"$f":"'6. TNC Assumptions'!Q16*'5. TNC Parameters'!$G$5","v":63.762599999999999},{"$f":"'6. TNC Assumptions'!X16*'5. TNC Parameters'!$G$5","v":118.83029999999999},{"$f":"'6. TNC Assumptions'!Y16*'5. TNC Parameters'!$G$9","v":219.60000000000002},{"$f":"'6. TNC Assumptions'!AA16*'5. TNC Parameters'!$G$10","v":103.67999999999999},{"$f":"AP16*'5. TNC Parameters'!$G$7","v":0},505.87290000000002,2024,3349.1788699999997,2938.5268699999988,2874.7642699999988,2755.9339699999987,2536.3339699999988,2432.6539699999989,2432.6539699999989]
[2025,{"$f":"'6. TNC Assumptions'!B17","v":520},{"$f":"'6. TNC Assumptions'!C17","v":105},{"$f":"'6. TNC Assumptions'!D17","v":21},{"$f":"'6. TNC Assumptions'!E17","v":30.3},{"$f":"'6. TNC Assumptions'!F17","v":18},{"$f":"'6. TNC Assumptions'!G17","v":0},{"$f":"'6. TNC Assumptions'!H17","v":0},{"$f":"'6. TNC Assumptions'!I17","v":0},676.3,null,{"$f":"'6. TNC Assumptions'!AA17","v":120},{"$f":"'6. TNC Assumptions'!M17","v":0},{"$f":"'6. TNC Assumptions'!L17","v":0},{"$f":"'6. TNC Assumptions'!X17","v":123},{"$f":"'6. TNC Assumptions'!Q17","v":66},{"$f":"'6. TNC Assumptions'!Y17","v":240},{"$f":"'6. TNC Assumptions'!Z17","v":0},{"$f":"'6. TNC Assumptions'!AB17","v":0},{"$f":"'6. TNC Assumptions'!AC17","v":549},{"$f":"'6. TNC Assumptions'!AE17","v":549},null,4264,502,null,2025,{"$f":"'6. TNC Assumptions'!AG17","v":4264},{"$f":"'6. TNC Assumptions'!AH17","v":502},3762,11.772983114446529,null,{"$f":"'6. TNC Assumptions'!J17","v":694.3},18.455608718766612,null,3569.7,null,3762,null,3067.7,{"$f":"'6. TNC Assumptions'!AC17","v":549},14.593301435406699,{"$f":"'6. TNC Assumptions'!AD17","v":0},549,14.593301435406699,2025,3569.7,3067.7,{"$f":"AU17-'6. TNC Assumptions'!Q17","v":3001.7},{"$f":"AV17-'6. TNC Assumptions'!X17","v":2878.7},{"$f":"AW17-'6. TNC Assumptions'!Y17","v":2638.7},{"$f":"AX17-'6. TNC Assumptions'!AA17","v":2518.6999999999998},2518.6999999999998,2025,{"$f":"AT17*'5. TNC Parameters'!$G$5","v":3448.6871699999997},{"$f":"AB17*'5. TNC Parameters'!$G$9","v":459.33000000000004},{"$f":"'6. TNC Assumptions'!Q17*'5. TNC Parameters'!$G$5","v":63.762599999999999},{"$f":"'6. TNC Assumptions'!X17*'5. TNC Parameters'!$G$5","v":118.83029999999999},{"$f":"'6. TNC Assumptions'!Y17*'5. TNC Parameters'!$G$9","v":219.60000000000002},{"$f":"'6. TNC Assumptions'!AA17*'5. TNC Parameters'!$G$10","v":103.67999999999999},{"$f":"AP17*'5. TNC Parameters'!$G$7","v":0},505.87290000000002,2025,3448.6871699999997,2989.3571699999998,2925.5945699999997,2806.7642699999997,2587.1642699999998,2483.4842699999999,2483.4842699999999]
[2026,{"$f":"'6. TNC Assumptions'!B18","v":520},{"$f":"'6. TNC Assumptions'!C18","v":105},{"$f":"'6. TNC Assumptions'!D18","v":21},{"$f":"'6. TNC Assumptions'!E18","v":30.3},{"$f":"'6. TNC Assumptions'!F18","v":18},{"$f":"'6. TNC Assumptions'!G18","v":0},{"$f":"'6. TNC Assumptions'!H18","v":0},{"$f":"'6. TNC Assumptions'!I18","v":0},676.3,null,{"$f":"'6. TNC Assumptions'!AA18","v":120},{"$f":"'6. TNC Assumptions'!M18","v":0},{"$f":"'6. TNC Assumptions'!L18","v":0},{"$f":"'6. TNC Assumptions'!X18","v":123},{"$f":"'6. TNC Assumptions'!Q18","v":66},{"$f":"'6. TNC Assumptions'!Y18","v":240},{"$f":"'6. TNC Assumptions'!Z18","v":0},{"$f":"'6. TNC Assumptions'!AB18","v":0},{"$f":"'6. TNC Assumptions'!AC18","v":549},{"$f":"'6. TNC Assumptions'!AE18","v":549},null,4366,571.59999999999945,null,2026,{"$f":"'6. TNC Assumptions'!AG18","v":4366},{"$f":"'6. TNC Assumptions'!AH18","v":571.59999999999945},3794.4000000000005,13.09207512597342,null,{"$f":"'6. TNC Assumptions'!J18","v":694.3},18.298018131983973,null,3671.7,null,3794.4000000000005,null,3100.1000000000004,{"$f":"'6. TNC Assumptions'!AC18","v":549},14.468690702087285,{"$f":"'6. TNC Assumptions'!AD18","v":0},549,14.468690702087285,2026,3671.7,3100.1000000000004,{"$f":"AU18-'6. TNC Assumptions'!Q18","v":3034.1000000000004},{"$f":"AV18-'6. TNC Assumptions'!X18","v":2911.1000000000004},{"$f":"AW18-'6. TNC Assumptions'!Y18","v":2671.1000000000004},{"$f":"AX18-'6. TNC Assumptions'!AA18","v":2551.1000000000004},2551.1000000000004,2026,{"$f":"AT18*'5. TNC Parameters'!$G$5","v":3547.2293699999996},{"$f":"AB18*'5. TNC Parameters'!$G$10","v":493.86239999999952},{"$f":"'6. TNC Assumptions'!Q18*'5. TNC Parameters'!$G$5","v":63.762599999999999},{"$f":"'6. TNC Assumptions'!X18*'5. TNC Parameters'!$G$5","v":118.83029999999999},{"$f":"'6. TNC Assumptions'!Y18*'5. TNC Parameters'!$G$9","v":219.60000000000002},{"$f":"'6. TNC Assumptions'!AA18*'5. TNC Parameters'!$G$10","v":103.67999999999999},{"$f":"AP18*'5. TNC Parameters'!$G$7","v":0},505.87290000000002,2026,3547.2293699999996,3053.36697,2989.60437,2870.7740699999999,2651.17407,2547.4940700000002,2547.4940700000002]
[2027,{"$f":"'6. TNC Assumptions'!B19","v":520},{"$f":"'6. TNC Assumptions'!C19","v":105},{"$f":"'6. TNC Assumptions'!D19","v":21},{"$f":"'6. TNC Assumptions'!E19","v":30.3},{"$f":"'6. TNC Assumptions'!F19","v":18},{"$f":"'6. TNC Assumptions'!G19","v":0},{"$f":"'6. TNC Assumptions'!H19","v":0},{"$f":"'6. TNC Assumptions'!I19","v":0},676.3,null,{"$f":"'6. TNC Assumptions'!AA19","v":120},{"$f":"'6. TNC Assumptions'!M19","v":0},{"$f":"'6. TNC Assumptions'!L19","v":0},{"$f":"'6. TNC Assumptions'!X19","v":123},{"$f":"'6. TNC Assumptions'!Q19","v":66},{"$f":"'6. TNC Assumptions'!Y19","v":240},{"$f":"'6. TNC Assumptions'!Z19","v":0},{"$f":"'6. TNC Assumptions'!AB19","v":0},{"$f":"'6. TNC Assumptions'!AC19","v":549},{"$f":"'6. TNC Assumptions'!AE19","v":549},null,4440,641.19999999999891,null,2027,{"$f":"'6. TNC Assumptions'!AG19","v":4440},{"$f":"'6. TNC Assumptions'!AH19","v":641.19999999999891},3798.8000000000011,14.441441441441418,null,{"$f":"'6. TNC Assumptions'!J19","v":694.3},18.276824260292717,null,3745.7,null,3798.8000000000011,null,3104.5000000000009,{"$f":"'6. TNC Assumptions'!AC19","v":549},14.451932189112346,{"$f":"'6. TNC Assumptions'!AD19","v":0},549,14.451932189112346,2027,3745.7,3104.5000000000009,{"$f":"AU19-'6. TNC Assumptions'!Q19","v":3038.5000000000009},{"$f":"AV19-'6. TNC Assumptions'!X19","v":2915.5000000000009},{"$f":"AW19-'6. TNC Assumptions'!Y19","v":2675.5000000000009},{"$f":"AX19-'6. TNC Assumptions'!AA19","v":2555.5000000000009},2555.5000000000009,2027,{"$f":"AT19*'5. TNC Parameters'!$G$5","v":3618.7207699999994},{"$f":"AB19*'5. TNC Parameters'!$G$10","v":553.9967999999991},{"$f":"'6. TNC Assumptions'!Q19*'5. TNC Parameters'!$G$5","v":63.762599999999999},{"$f":"'6. TNC Assumptions'!X19*'5. TNC Parameters'!$G$5","v":118.83029999999999},{"$f":"'6. TNC Assumptions'!Y19*'5. TNC Parameters'!$G$9","v":219.60000000000002},{"$f":"'6. TNC Assumptions'!AA19*'5. TNC Parameters'!$G$10","v":103.67999999999999},{"$f":"AP19*'5. TNC Parameters'!$G$7","v":0},505.87290000000002,2027,3618.7207699999994,3064.7239700000005,3000.9613700000004,2882.1310700000004,2662.5310700000005,2558.8510700000006,2558.8510700000006]
[2028,{"$f":"'6. TNC Assumptions'!B20","v":520},{"$f":"'6. TNC Assumptions'!C20","v":105},{"$f":"'6. TNC Assumptions'!D20","v":21},{"$f":"'6. TNC Assumptions'!E20","v":30.3},{"$f":"'6. TNC Assumptions'!F20","v":18},{"$f":"'6. TNC Assumptions'!G20","v":0},{"$f":"'6. TNC Assumptions'!H20","v":0},{"$f":"'6. TNC Assumptions'!I20","v":0},676.3,null,{"$f":"'6. TNC Assumptions'!AA20","v":120},{"$f":"'6. TNC Assumptions'!M20","v":0},{"$f":"'6. TNC Assumptions'!L20","v":0},{"$f":"'6. TNC Assumptions'!X20","v":123},{"$f":"'6. TNC Assumptions'!Q20","v":66},{"$f":"'6. TNC Assumptions'!Y20","v":240},{"$f":"'6. TNC Assumptions'!Z20","v":0},{"$f":"'6. TNC Assumptions'!AB20","v":0},{"$f":"'6. TNC Assumptions'!AC20","v":549},{"$f":"'6. TNC Assumptions'!AE20","v":549},null,4509,710.79999999999836,null,2028,{"$f":"'6. TNC Assumptions'!AG20","v":4509},{"$f":"'6. TNC Assumptions'!AH20","v":710.79999999999836},3798.2000000000016,15.764027500554409,null,{"$f":"'6. TNC Assumptions'!J20","v":694.3},18.279711442262116,null,3814.7,null,3798.2000000000016,null,3103.9000000000015,{"$f":"'6. TNC Assumptions'!AC20","v":549},14.454215154546885,{"$f":"'6. TNC Assumptions'!AD20","v":0},549,14.454215154546885,2028,3814.7,3103.9000000000015,{"$f":"AU20-'6. TNC Assumptions'!Q20","v":3037.9000000000015},{"$f":"AV20-'6. TNC Assumptions'!X20","v":2914.9000000000015},{"$f":"AW20-'6. TNC Assumptions'!Y20","v":2674.9000000000015},{"$f":"AX20-'6. TNC Assumptions'!AA20","v":2554.9000000000015},2554.9000000000015,2028,{"$f":"AT20*'5. TNC Parameters'!$G$5","v":3685.3816699999998},{"$f":"AB20*'5. TNC Parameters'!$G$10","v":614.13119999999856},{"$f":"'6. TNC Assumptions'!Q20*'5. TNC Parameters'!$G$5","v":63.762599999999999},{"$f":"'6. TNC Assumptions'!X20*'5. TNC Parameters'!$G$5","v":118.83029999999999},{"$f":"'6. TNC Assumptions'!Y20*'5. TNC Parameters'!$G$9","v":219.60000000000002},{"$f":"'6. TNC Assumptions'!AA20*'5. TNC Parameters'!$G$10","v":103.67999999999999},{"$f":"AP20*'5. TNC Parameters'!$G$7","v":0},505.87290000000002,2028,3685.3816699999998,3071.2504700000013,3007.4878700000013,2888.6575700000012,2669.0575700000013,2565.3775700000015,2565.3775700000015]
[2029,{"$f":"'6. TNC Assumptions'!B21","v":520},{"$f":"'6. TNC Assumptions'!C21","v":105},{"$f":"'6. TNC Assumptions'!D21","v":21},{"$f":"'6. TNC Assumptions'!E21","v":30.3},{"$f":"'6. TNC Assumptions'!F21","v":18},{"$f":"'6. TNC Assumptions'!G21","v":0},{"$f":"'6. TNC Assumptions'!H21","v":0},{"$f":"'6. TNC Assumptions'!I21","v":0},676.3,null,{"$f":"'6. TNC Assumptions'!AA21","v":120},{"$f":"'6. TNC Assumptions'!M21","v":0},{"$f":"'6. TNC Assumptions'!L21","v":0},{"$f":"'6. TNC Assumptions'!X21","v":123},{"$f":"'6. TNC Assumptions'!Q21","v":66},{"$f":"'6. TNC Assumptions'!Y21","v":240},{"$f":"'6. TNC Assumptions'!Z21","v":0},{"$f":"'6. TNC Assumptions'!AB21","v":0},{"$f":"'6. TNC Assumptions'!AC21","v":549},{"$f":"'6. TNC Assumptions'!AE21","v":549},null,4577,780.39999999999782,null,2029,{"$f":"'6. TNC Assumptions'!AG21","v":4577},{"$f":"'6. TNC Assumptions'!AH21","v":780.39999999999782},3796.6000000000022,17.050469740004321,null,{"$f":"'6. TNC Assumptions'!J21","v":694.3},18.28741505557603,null,3882.7,null,3796.6000000000022,null,3102.300000000002,{"$f":"'6. TNC Assumptions'!AC21","v":549},14.46030659010693,{"$f":"'6. TNC Assumptions'!AD21","v":0},549,14.46030659010693,2029,3882.7,3102.300000000002,{"$f":"AU21-'6. TNC Assumptions'!Q21","v":3036.300000000002},{"$f":"AV21-'6. TNC Assumptions'!X21","v":2913.300000000002},{"$f":"AW21-'6. TNC Assumptions'!Y21","v":2673.300000000002},{"$f":"AX21-'6. TNC Assumptions'!AA21","v":2553.300000000002},2553.300000000002,2029,{"$f":"AT21*'5. TNC Parameters'!$G$5","v":3751.0764699999995},{"$f":"AB21*'5. TNC Parameters'!$G$10","v":674.26559999999813},{"$f":"'6. TNC Assumptions'!Q21*'5. TNC Parameters'!$G$5","v":63.762599999999999},{"$f":"'6. TNC Assumptions'!X21*'5. TNC Parameters'!$G$5","v":118.83029999999999},{"$f":"'6. TNC Assumptions'!Y21*'5. TNC Parameters'!$G$9","v":219.60000000000002},{"$f":"'6. TNC Assumptions'!AA21*'5. TNC Parameters'!$G$10","v":103.67999999999999},{"$f":"AP21*'5. TNC Parameters'!$G$7","v":0},505.87290000000002,2029,3751.0764699999995,3076.8108700000012,3013.0482700000011,2894.2179700000011,2674.6179700000012,2570.9379700000013,2570.9379700000013]
[2030,{"$f":"'6. TNC Assumptions'!B22","v":520},{"$f":"'6. TNC Assumptions'!C22","v":105},{"$f":"'6. TNC Assumptions'!D22","v":21},{"$f":"'6. TNC Assumptions'!E22","v":30.3},{"$f":"'6. TNC Assumptions'!F22","v":18},{"$f":"'6. TNC Assumptions'!G22","v":0},{"$f":"'6. TNC Assumptions'!H22","v":0},{"$f":"'6. TNC Assumptions'!I22","v":0},676.3,null,{"$f":"'6. TNC Assumptions'!AA22","v":120},{"$f":"'6. TNC Assumptions'!M22","v":0},{"$f":"'6. TNC Assumptions'!L22","v":0},{"$f":"'6. TNC Assumptions'!X22","v":123},{"$f":"'6. TNC Assumptions'!Q22","v":66},{"$f":"'6. TNC Assumptions'!Y22","v":240},{"$f":"'6. TNC Assumptions'!Z22","v":0},{"$f":"'6. TNC Assumptions'!AB22","v":0},{"$f":"'6. TNC Assumptions'!AC22","v":549},{"$f":"'6. TNC Assumptions'!AE22","v":629},null,4645,850,null,2030,{"$f":"'6. TNC Assumptions'!AG22","v":4645},{"$f":"'6. TNC Assumptions'!AH22","v":850},3795,18.29924650161464,null,{"$f":"'6. TNC Assumptions'!J22","v":694.3},18.295125164690379,null,3950.7,null,3795,null,3100.7,{"$f":"'6. TNC Assumptions'!AC22","v":549},14.466403162055334,{"$f":"'6. TNC Assumptions'!AD22","v":80},629,16.574440052700922,2030,3950.7,3100.7,{"$f":"AU22-'6. TNC Assumptions'!Q22","v":3034.7},{"$f":"AV22-'6. TNC Assumptions'!X22","v":2911.7},{"$f":"AW22-'6. TNC Assumptions'!Y22","v":2671.7},{"$f":"AX22-'6. TNC Assumptions'!AA22","v":2551.6999999999998},2471.6999999999998,2030,{"$f":"AT22*'5. TNC Parameters'!$G$5","v":3816.7712699999997},{"$f":"AB22*'5. TNC Parameters'!$G$10","v":734.4},{"$f":"'6. TNC Assumptions'!Q22*'5. TNC Parameters'!$G$5","v":63.762599999999999},{"$f":"'6. TNC Assumptions'!X22*'5. TNC Parameters'!$G$5","v":118.83029999999999},{"$f":"'6. TNC Assumptions'!Y22*'5. TNC Parameters'!$G$10","v":207.35999999999999},{"$f":"'6. TNC Assumptions'!AA22*'5. TNC Parameters'!$G$10","v":103.67999999999999},{"$f":"AP22*'5. TNC Parameters'!$G$7","v":77.287999999999997},493.63290000000001,2030,3816.7712699999997,3082.3712699999996,3018.6086699999996,2899.7783699999995,2692.4183699999994,2588.7383699999996,2511.4503699999996]
[2031,{"$f":"'6. TNC Assumptions'!B23","v":520},{"$f":"'6. TNC Assumptions'!C23","v":105},{"$f":"'6. TNC Assumptions'!D23","v":21},{"$f":"'6. TNC Assumptions'!E23","v":30.3},{"$f":"'6. TNC Assumptions'!F23","v":18},{"$f":"'6. TNC Assumptions'!G23","v":0},{"$f":"'6. TNC Assumptions'!H23","v":0},{"$f":"'6. TNC Assumptions'!I23","v":0},676.3,null,{"$f":"'6. TNC Assumptions'!AA23","v":120},{"$f":"'6. TNC Assumptions'!M23","v":0},{"$f":"'6. TNC Assumptions'!L23","v":0},{"$f":"'6. TNC Assumptions'!X23","v":123},{"$f":"'6. TNC Assumptions'!Q23","v":66},{"$f":"'6. TNC Assumptions'!Y23","v":240},{"$f":"'6. TNC Assumptions'!Z23","v":0},{"$f":"'6. TNC Assumptions'!AB23","v":0},{"$f":"'6. TNC Assumptions'!AC23","v":549},{"$f":"'6. TNC Assumptions'!AE23","v":629},null,4713,935,null,2031,{"$f":"'6. TNC Assumptions'!AG23","v":4713},{"$f":"'6. TNC Assumptions'!AH23","v":935},3778,19.838743899851472,null,{"$f":"'6. TNC Assumptions'!J23","v":694.3},18.377448385389094,null,4018.7,null,3778,null,3083.7,{"$f":"'6. TNC Assumptions'!AC23","v":549},14.531498147167813,{"$f":"'6. TNC Assumptions'!AD23","v":80},629,16.649020645844363,2031,4018.7,3083.7,{"$f":"AU23-'6. TNC Assumptions'!Q23","v":3017.7},{"$f":"AV23-'6. TNC Assumptions'!X23","v":2894.7},{"$f":"AW23-'6. TNC Assumptions'!Y23","v":2654.7},{"$f":"AX23-'6. TNC Assumptions'!AA23","v":2534.6999999999998},2454.6999999999998,2031,{"$f":"AT23*'5. TNC Parameters'!$G$5","v":3882.4660699999995},{"$f":"AB23*'5. TNC Parameters'!$G$10","v":807.84},{"$f":"'6. TNC Assumptions'!Q23*'5. TNC Parameters'!$G$5","v":63.762599999999999},{"$f":"'6. TNC Assumptions'!X23*'5. TNC Parameters'!$G$5","v":118.83029999999999},{"$f":"'6. TNC Assumptions'!Y23*'5. TNC Parameters'!$G$10","v":207.35999999999999},{"$f":"'6. TNC Assumptions'!AA23*'5. TNC Parameters'!$G$10","v":103.67999999999999},{"$f":"AP23*'5. TNC Parameters'!$G$7","v":77.287999999999997},493.63290000000001,2031,3882.4660699999995,3074.6260699999993,3010.8634699999993,2892.0331699999992,2684.6731699999991,2580.9931699999993,2503.7051699999993]
[{"$f":"A23+1","v":2032},{"$f":"'6. TNC Assumptions'!B24","v":520},{"$f":"'6. TNC Assumptions'!C24","v":105},{"$f":"'6. TNC Assumptions'!D24","v":21},{"$f":"'6. TNC Assumptions'!E24","v":30.3},{"$f":"'6. TNC Assumptions'!F24","v":18},{"$f":"'6. TNC Assumptions'!G24","v":0},{"$f":"'6. TNC Assumptions'!H24","v":0},{"$f":"'6. TNC Assumptions'!I24","v":0},676.3,null,{"$f":"'6. TNC Assumptions'!AA24","v":120},{"$f":"'6. TNC Assumptions'!M24","v":0},{"$f":"'6. TNC Assumptions'!L24","v":0},{"$f":"'6. TNC Assumptions'!X24","v":123},{"$f":"'6. TNC Assumptions'!Q24","v":66},{"$f":"'6. TNC Assumptions'!Y24","v":240},{"$f":"'6. TNC Assumptions'!Z24","v":0},{"$f":"'6. TNC Assumptions'!AB24","v":0},{"$f":"'6. TNC Assumptions'!AC24","v":549},{"$f":"'6. TNC Assumptions'!AE24","v":629},null,4783,1020,null,{"$f":"Z23+1","v":2032},{"$f":"'6. TNC Assumptions'!AG24","v":4783},{"$f":"'6. TNC Assumptions'!AH24","v":1020},3763,21.325527911352708,null,{"$f":"'6. TNC Assumptions'!J24","v":694.3},18.450704225352109,null,4088.7,null,3763,null,3068.7,{"$f":"'6. TNC Assumptions'!AC24","v":549},14.589423332447515,{"$f":"'6. TNC Assumptions'!AD24","v":80},629,16.715386659580123,{"$f":"AS23+1","v":2032},4088.7,3068.7,{"$f":"AU24-'6. TNC Assumptions'!Q24","v":3002.7},{"$f":"AV24-'6. TNC Assumptions'!X24","v":2879.7},{"$f":"AW24-'6. TNC Assumptions'!Y24","v":2639.7},{"$f":"AX24-'6. TNC Assumptions'!AA24","v":2519.6999999999998},2439.6999999999998,{"$f":"BA23+1","v":2032},{"$f":"AT24*'5. TNC Parameters'!$G$5","v":3950.0930699999994},{"$f":"AB24*'5. TNC Parameters'!$G$10","v":881.28},{"$f":"'6. TNC Assumptions'!Q24*'5. TNC Parameters'!$G$5","v":63.762599999999999},{"$f":"'6. TNC Assumptions'!X24*'5. TNC Parameters'!$G$5","v":118.83029999999999},{"$f":"'6. TNC Assumptions'!Y24*'5. TNC Parameters'!$G$10","v":207.35999999999999},{"$f":"'6. TNC Assumptions'!AA24*'5. TNC Parameters'!$G$10","v":103.67999999999999},{"$f":"AP24*'5. TNC Parameters'!$G$7","v":77.287999999999997},493.63290000000001,{"$f":"BJ23+1","v":2032},3950.0930699999994,3068.8130699999992,3005.0504699999992,2886.2201699999991,2678.860169999999,2575.1801699999992,2497.8921699999992]
[2033,{"$f":"'6. TNC Assumptions'!B25","v":520},{"$f":"'6. TNC Assumptions'!C25","v":105},{"$f":"'6. TNC Assumptions'!D25","v":21},{"$f":"'6. TNC Assumptions'!E25","v":30.3},{"$f":"'6. TNC Assumptions'!F25","v":18},{"$f":"'6. TNC Assumptions'!G25","v":0},{"$f":"'6. TNC Assumptions'!H25","v":0},{"$f":"'6. TNC Assumptions'!I25","v":0},676.3,null,{"$f":"'6. TNC Assumptions'!AA25","v":120},{"$f":"'6. TNC Assumptions'!M25","v":0},{"$f":"'6. TNC Assumptions'!L25","v":0},{"$f":"'6. TNC Assumptions'!X25","v":123},{"$f":"'6. TNC Assumptions'!Q25","v":66},{"$f":"'6. TNC Assumptions'!Y25","v":240},{"$f":"'6. TNC Assumptions'!Z25","v":0},{"$f":"'6. TNC Assumptions'!AB25","v":0},{"$f":"'6. TNC Assumptions'!AC25","v":549},{"$f":"'6. TNC Assumptions'!AE25","v":629},null,4853,1105,null,2033,{"$f":"'6. TNC Assumptions'!AG25","v":4853},{"$f":"'6. TNC Assumptions'!AH25","v":1105},3748,22.769420976715434,null,{"$f":"'6. TNC Assumptions'!J25","v":694.3},18.524546424759873,null,4158.7,null,3748,null,3053.7,{"$f":"'6. TNC Assumptions'!AC25","v":549},14.647812166488794,{"$f":"'6. TNC Assumptions'!AD25","v":80},629,16.782283884738529,2033,4158.7,3053.7,{"$f":"AU25-'6. TNC Assumptions'!Q25","v":2987.7},{"$f":"AV25-'6. TNC Assumptions'!X25","v":2864.7},{"$f":"AW25-'6. TNC Assumptions'!Y25","v":2624.7},{"$f":"AX25-'6. TNC Assumptions'!AA25","v":2504.6999999999998},2424.6999999999998,2033,{"$f":"AT25*'5. TNC Parameters'!$G$5","v":4017.7200699999999},{"$f":"AB25*'5. TNC Parameters'!$G$10","v":954.72},{"$f":"'6. TNC Assumptions'!Q25*'5. TNC Parameters'!$G$5","v":63.762599999999999},{"$f":"'6. TNC Assumptions'!X25*'5. TNC Parameters'!$G$5","v":118.83029999999999},{"$f":"'6. TNC Assumptions'!Y25*'5. TNC Parameters'!$G$10","v":207.35999999999999},{"$f":"'6. TNC Assumptions'!AA25*'5. TNC Parameters'!$G$10","v":103.67999999999999},{"$f":"AP25*'5. TNC Parameters'!$G$7","v":77.287999999999997},493.63290000000001,2033,4017.7200699999999,3063.0000700000001,2999.23747,2880.40717,2673.0471699999998,2569.36717,2492.07917]
[2034,{"$f":"'6. TNC Assumptions'!B26","v":520},{"$f":"'6. TNC Assumptions'!C26","v":105},{"$f":"'6. TNC Assumptions'!D26","v":21},{"$f":"'6. TNC Assumptions'!E26","v":30.3},{"$f":"'6. TNC Assumptions'!F26","v":18},{"$f":"'6. TNC Assumptions'!G26","v":0},{"$f":"'6. TNC Assumptions'!H26","v":0},{"$f":"'6. TNC Assumptions'!I26","v":0},676.3,null,{"$f":"'6. TNC Assumptions'!AA26","v":120},{"$f":"'6. TNC Assumptions'!M26","v":0},{"$f":"'6. TNC Assumptions'!L26","v":0},{"$f":"'6. TNC Assumptions'!X26","v":123},{"$f":"'6. TNC Assumptions'!Q26","v":66},{"$f":"'6. TNC Assumptions'!Y26","v":240},{"$f":"'6. TNC Assumptions'!Z26","v":0},{"$f":"'6. TNC Assumptions'!AB26","v":0},{"$f":"'6. TNC Assumptions'!AC26","v":549},{"$f":"'6. TNC Assumptions'!AE26","v":629},null,4925,1190,null,2034,{"$f":"'6. TNC Assumptions'!AG26","v":4925},{"$f":"'6. TNC Assumptions'!AH26","v":1190},3735,24.162436548223351,null,{"$f":"'6. TNC Assumptions'!J26","v":694.3},18.589022757697453,null,4230.7,null,3735,null,3040.7,{"$f":"'6. TNC Assumptions'!AC26","v":549},14.698795180722891,{"$f":"'6. TNC Assumptions'!AD26","v":80},629,16.840696117804551,2034,4230.7,3040.7,{"$f":"AU26-'6. TNC Assumptions'!Q26","v":2974.7},{"$f":"AV26-'6. TNC Assumptions'!X26","v":2851.7},{"$f":"AW26-'6. TNC Assumptions'!Y26","v":2611.6999999999998},{"$f":"AX26-'6. TNC Assumptions'!AA26","v":2491.6999999999998},2411.6999999999998,2034,{"$f":"AT26*'5. TNC Parameters'!$G$5","v":4087.2792699999995},{"$f":"AB26*'5. TNC Parameters'!$G$10","v":1028.1600000000001},{"$f":"'6. TNC Assumptions'!Q26*'5. TNC Parameters'!$G$5","v":63.762599999999999},{"$f":"'6. TNC Assumptions'!X26*'5. TNC Parameters'!$G$5","v":118.83029999999999},{"$f":"'6. TNC Assumptions'!Y26*'5. TNC Parameters'!$G$10","v":207.35999999999999},{"$f":"'6. TNC Assumptions'!AA26*'5. TNC Parameters'!$G$10","v":103.67999999999999},{"$f":"AP26*'5. TNC Parameters'!$G$7","v":77.287999999999997},493.63290000000001,2034,4087.2792699999995,3059.1192699999992,2995.3566699999992,2876.5263699999991,2669.166369999999,2565.4863699999992,2488.1983699999992]
[2035,{"$f":"'6. TNC Assumptions'!B27","v":520},{"$f":"'6. TNC Assumptions'!C27","v":105},{"$f":"'6. TNC Assumptions'!D27","v":21},{"$f":"'6. TNC Assumptions'!E27","v":30.3},{"$f":"'6. TNC Assumptions'!F27","v":18},{"$f":"'6. TNC Assumptions'!G27","v":0},{"$f":"'6. TNC Assumptions'!H27","v":0},{"$f":"'6. TNC Assumptions'!I27","v":0},676.3,null,{"$f":"'6. TNC Assumptions'!AA27","v":120},{"$f":"'6. TNC Assumptions'!M27","v":0},{"$f":"'6. TNC Assumptions'!L27","v":0},{"$f":"'6. TNC Assumptions'!X27","v":123},{"$f":"'6. TNC Assumptions'!Q27","v":66},{"$f":"'6. TNC Assumptions'!Y27","v":240},{"$f":"'6. TNC Assumptions'!Z27","v":0},{"$f":"'6. TNC Assumptions'!AB27","v":0},{"$f":"'6. TNC Assumptions'!AC27","v":549},{"$f":"'6. TNC Assumptions'!AE27","v":629},null,4953.0199999999995,1275,null,2035,{"$f":"'6. TNC Assumptions'!AG27","v":4953.0199999999995},{"$f":"'6. TNC Assumptions'!AH27","v":1275},3678.0199999999995,25.741870616310859,null,{"$f":"'6. TNC Assumptions'!J27","v":694.3},18.87700447523396,null,4258.7199999999993,null,3678.0199999999995,null,2983.7199999999993,{"$f":"'6. TNC Assumptions'!AC27","v":549},14.926509371890313,{"$f":"'6. TNC Assumptions'!AD27","v":80},629,17.101592704770503,2035,4258.7199999999993,2983.7199999999993,{"$f":"AU27-'6. TNC Assumptions'!Q27","v":2917.7199999999993},{"$f":"AV27-'6. TNC Assumptions'!X27","v":2794.7199999999993},{"$f":"AW27-'6. TNC Assumptions'!Y27","v":2554.7199999999993},{"$f":"AX27-'6. TNC Assumptions'!AA27","v":2434.7199999999993},2354.7199999999993,2035,{"$f":"AT27*'5. TNC Parameters'!$G$5","v":4114.3493919999992},{"$f":"AB27*'5. TNC Parameters'!$G$10","v":1101.5999999999999},{"$f":"'6. TNC Assumptions'!Q27*'5. TNC Parameters'!$G$5","v":63.762599999999999},{"$f":"'6. TNC Assumptions'!X27*'5. TNC Parameters'!$G$5","v":118.83029999999999},{"$f":"'6. TNC Assumptions'!Y27*'5. TNC Parameters'!$G$10","v":207.35999999999999},{"$f":"'6. TNC Assumptions'!AA27*'5. TNC Parameters'!$G$10","v":103.67999999999999},{"$f":"AP27*'5. TNC Parameters'!$G$7","v":77.287999999999997},493.63290000000001,2035,4114.3493919999992,3012.7493919999993,2948.9867919999992,2830.1564919999992,2622.796491999999,2519.1164919999992,2441.8284919999992]
[2036,{"$f":"'6. TNC Assumptions'!B28","v":520},{"$f":"'6. TNC Assumptions'!C28","v":105},{"$f":"'6. TNC Assumptions'!D28","v":21},{"$f":"'6. TNC Assumptions'!E28","v":30.3},{"$f":"'6. TNC Assumptions'!F28","v":18},{"$f":"'6. TNC Assumptions'!G28","v":0},{"$f":"'6. TNC Assumptions'!H28","v":0},{"$f":"'6. TNC Assumptions'!I28","v":0},676.3,null,{"$f":"'6. TNC Assumptions'!AA28","v":120},{"$f":"'6. TNC Assumptions'!M28","v":0},{"$f":"'6. TNC Assumptions'!L28","v":0},{"$f":"'6. TNC Assumptions'!X28","v":123},{"$f":"'6. TNC Assumptions'!Q28","v":66},{"$f":"'6. TNC Assumptions'!Y28","v":240},{"$f":"'6. TNC Assumptions'!Z28","v":0},{"$f":"'6. TNC Assumptions'!AB28","v":0},{"$f":"'6. TNC Assumptions'!AC28","v":549},{"$f":"'6. TNC Assumptions'!AE28","v":639},null,4935.92,1365,null,2036,{"$f":"'6. TNC Assumptions'!AG28","v":4935.92},{"$f":"'6. TNC Assumptions'!AH28","v":1365},null,27.654419034344155,null,{"$f":"'6. TNC Assumptions'!J28","v":694.3},19.443168707223904,null,4241.62,null,3570.92,null,2876.62,{"$f":"'6. TNC Assumptions'!AC28","v":549},15.37418928455412,{"$f":"'6. TNC Assumptions'!AD28","v":90},639,17.894548183661353,2036,4241.62,2876.62,{"$f":"AU28-'6. TNC Assumptions'!Q28","v":2810.62},{"$f":"AV28-'6. TNC Assumptions'!X28","v":2687.62},{"$f":"AW28-'6. TNC Assumptions'!Y28","v":2447.62},{"$f":"AX28-'6. TNC Assumptions'!AA28","v":2327.62},2237.62,2036,{"$f":"AT28*'5. TNC Parameters'!$G$5","v":4097.8290819999993},{"$f":"AB28*'5. TNC Parameters'!$G$10","v":1179.3599999999999},{"$f":"'6. TNC Assumptions'!Q28*'5. TNC Parameters'!$G$5","v":63.762599999999999},{"$f":"'6. TNC Assumptions'!X28*'5. TNC Parameters'!$G$5","v":118.83029999999999},{"$f":"'6. TNC Assumptions'!Y28*'5. TNC Parameters'!$G$10","v":207.35999999999999},{"$f":"'6. TNC Assumptions'!AA28*'5. TNC Parameters'!$G$10","v":103.67999999999999},{"$f":"AP28*'5. TNC Parameters'!$G$7","v":86.948999999999998},493.63290000000001,2036,4097.8290819999993,2918.4690819999996,2854.7064819999996,2735.8761819999995,2528.5161819999994,2424.8361819999996,2337.8871819999995]
[2037,{"$f":"'6. TNC Assumptions'!B29","v":520},{"$f":"'6. TNC Assumptions'!C29","v":105},{"$f":"'6. TNC Assumptions'!D29","v":21},{"$f":"'6. TNC Assumptions'!E29","v":30.3},{"$f":"'6. TNC Assumptions'!F29","v":18},{"$f":"'6. TNC Assumptions'!G29","v":0},{"$f":"'6. TNC Assumptions'!H29","v":0},{"$f":"'6. TNC Assumptions'!I29","v":0},676.3,null,{"$f":"'6. TNC Assumptions'!AA29","v":120},{"$f":"'6. TNC Assumptions'!M29","v":0},{"$f":"'6. TNC Assumptions'!L29","v":0},{"$f":"'6. TNC Assumptions'!X29","v":123},{"$f":"'6. TNC Assumptions'!Q29","v":66},{"$f":"'6. TNC Assumptions'!Y29","v":240},{"$f":"'6. TNC Assumptions'!Z29","v":0},{"$f":"'6. TNC Assumptions'!AB29","v":0},{"$f":"'6. TNC Assumptions'!AC29","v":549},{"$f":"'6. TNC Assumptions'!AE29","v":639},null,4944.72,1455,null,2037,{"$f":"'6. TNC Assumptions'!AG29","v":4944.72},{"$f":"'6. TNC Assumptions'!AH29","v":1455},null,29.425326408775419,null,{"$f":"'6. TNC Assumptions'!J29","v":694.3},19.89557901493529,null,4250.42,null,3489.7200000000003,null,2795.42,{"$f":"'6. TNC Assumptions'!AC29","v":549},15.731921185653862,{"$f":"'6. TNC Assumptions'!AD29","v":90},639,18.310924658711873,2037,4250.42,2795.42,{"$f":"AU29-'6. TNC Assumptions'!Q29","v":2729.42},{"$f":"AV29-'6. TNC Assumptions'!X29","v":2606.42},{"$f":"AW29-'6. TNC Assumptions'!Y29","v":2366.42},{"$f":"AX29-'6. TNC Assumptions'!AA29","v":2246.42},2156.42,2037,{"$f":"AT29*'5. TNC Parameters'!$G$5","v":4106.3307619999996},{"$f":"AB29*'5. TNC Parameters'!$G$11","v":1257.1199999999999},{"$f":"'6. TNC Assumptions'!Q29*'5. TNC Parameters'!$G$5","v":63.762599999999999},{"$f":"'6. TNC Assumptions'!X29*'5. TNC Parameters'!$G$5","v":118.83029999999999},{"$f":"'6. TNC Assumptions'!Y29*'5. TNC Parameters'!$G$10","v":207.35999999999999},{"$f":"'6. TNC Assumptions'!AA29*'5. TNC Parameters'!$G$10","v":103.67999999999999},{"$f":"AP29*'5. TNC Parameters'!$G$7","v":86.948999999999998},493.63290000000001,2037,4106.3307619999996,2849.2107619999997,2785.4481619999997,2666.6178619999996,2459.2578619999995,2355.5778619999996,2268.6288619999996]
[2038,{"$f":"'6. TNC Assumptions'!B30","v":520},{"$f":"'6. TNC Assumptions'!C30","v":105},{"$f":"'6. TNC Assumptions'!D30","v":21},{"$f":"'6. TNC Assumptions'!E30","v":30.3},{"$f":"'6. TNC Assumptions'!F30","v":18},{"$f":"'6. TNC Assumptions'!G30","v":0},{"$f":"'6. TNC Assumptions'!H30","v":0},{"$f":"'6. TNC Assumptions'!I30","v":0},676.3,null,{"$f":"'6. TNC Assumptions'!AA30","v":120},{"$f":"'6. TNC Assumptions'!M30","v":0},{"$f":"'6. TNC Assumptions'!L30","v":0},{"$f":"'6. TNC Assumptions'!X30","v":123},{"$f":"'6. TNC Assumptions'!Q30","v":66},{"$f":"'6. TNC Assumptions'!Y30","v":240},{"$f":"'6. TNC Assumptions'!Z30","v":0},{"$f":"'6. TNC Assumptions'!AB30","v":0},{"$f":"'6. TNC Assumptions'!AC30","v":549},{"$f":"'6. TNC Assumptions'!AE30","v":639},null,4953.5200000000004,1545,null,2038,{"$f":"'6. TNC Assumptions'!AG30","v":4953.5200000000004},{"$f":"'6. TNC Assumptions'!AH30","v":1545},null,31.189941698024835,null,{"$f":"'6. TNC Assumptions'!J30","v":694.3},20.369544553061147,null,4259.22,null,3408.5200000000004,null,2714.2200000000003,{"$f":"'6. TNC Assumptions'!AC30","v":549},16.106697334913683,{"$f":"'6. TNC Assumptions'!AD30","v":90},639,18.747139520965106,2038,4259.22,2714.2200000000003,{"$f":"AU30-'6. TNC Assumptions'!Q30","v":2648.2200000000003},{"$f":"AV30-'6. TNC Assumptions'!X30","v":2525.2200000000003},{"$f":"AW30-'6. TNC Assumptions'!Y30","v":2285.2200000000003},{"$f":"AX30-'6. TNC Assumptions'!AA30","v":2165.2200000000003},2075.2200000000003,2038,{"$f":"AT30*'5. TNC Parameters'!$G$5","v":4114.8324419999999},{"$f":"AB30*'5. TNC Parameters'!$G$11","v":1334.8799999999999},{"$f":"'6. TNC Assumptions'!Q30*'5. TNC Parameters'!$G$5","v":63.762599999999999},{"$f":"'6. TNC Assumptions'!X30*'5. TNC Parameters'!$G$5","v":118.83029999999999},{"$f":"'6. TNC Assumptions'!Y30*'5. TNC Parameters'!$G$10","v":207.35999999999999},{"$f":"'6. TNC Assumptions'!AA30*'5. TNC Parameters'!$G$10","v":103.67999999999999},{"$f":"AP30*'5. TNC Parameters'!$G$7","v":86.948999999999998},493.63290000000001,2038,4114.8324419999999,2779.9524419999998,2716.1898419999998,2597.3595419999997,2389.9995419999996,2286.3195419999997,2199.3705419999997]
[2039,{"$f":"'6. TNC Assumptions'!B31","v":520},{"$f":"'6. TNC Assumptions'!C31","v":105},{"$f":"'6. TNC Assumptions'!D31","v":21},{"$f":"'6. TNC Assumptions'!E31","v":30.3},{"$f":"'6. TNC Assumptions'!F31","v":18},{"$f":"'6. TNC Assumptions'!G31","v":0},{"$f":"'6. TNC Assumptions'!H31","v":0},{"$f":"'6. TNC Assumptions'!I31","v":0},676.3,null,{"$f":"'6. TNC Assumptions'!AA31","v":120},{"$f":"'6. TNC Assumptions'!M31","v":0},{"$f":"'6. TNC Assumptions'!L31","v":0},{"$f":"'6. TNC Assumptions'!X31","v":123},{"$f":"'6. TNC Assumptions'!Q31","v":66},{"$f":"'6. TNC Assumptions'!Y31","v":240},{"$f":"'6. TNC Assumptions'!Z31","v":0},{"$f":"'6. TNC Assumptions'!AB31","v":0},{"$f":"'6. TNC Assumptions'!AC31","v":549},{"$f":"'6. TNC Assumptions'!AE31","v":639},null,4962.3200000000006,1635,null,2039,{"$f":"'6. TNC Assumptions'!AG31","v":4962.3200000000006},{"$f":"'6. TNC Assumptions'!AH31","v":1635},null,32.948298376565795,null,{"$f":"'6. TNC Assumptions'!J31","v":694.3},20.866643424738225,null,4268.0200000000004,null,3327.3200000000006,null,2633.0200000000004,{"$f":"'6. TNC Assumptions'!AC31","v":549},16.49976557710109,{"$f":"'6. TNC Assumptions'!AD31","v":90},639,19.204645179904546,2039,4268.0200000000004,2633.0200000000004,{"$f":"AU31-'6. TNC Assumptions'!Q31","v":2567.0200000000004},{"$f":"AV31-'6. TNC Assumptions'!X31","v":2444.0200000000004},{"$f":"AW31-'6. TNC Assumptions'!Y31","v":2204.0200000000004},{"$f":"AX31-'6. TNC Assumptions'!AA31","v":2084.0200000000004},1994.0200000000004,2039,{"$f":"AT31*'5. TNC Parameters'!$G$5","v":4123.3341220000002},{"$f":"AB31*'5. TNC Parameters'!$G$11","v":1412.6399999999999},{"$f":"'6. TNC Assumptions'!Q31*'5. TNC Parameters'!$G$5","v":63.762599999999999},{"$f":"'6. TNC Assumptions'!X31*'5. TNC Parameters'!$G$5","v":118.83029999999999},{"$f":"'6. TNC Assumptions'!Y31*'5. TNC Parameters'!$G$10","v":207.35999999999999},{"$f":"'6. TNC Assumptions'!AA31*'5. TNC Parameters'!$G$10","v":103.67999999999999},{"$f":"AP31*'5. TNC Parameters'!$G$7","v":86.948999999999998},493.63290000000001,2039,4123.3341220000002,2710.6941220000003,2646.9315220000003,2528.1012220000002,2320.7412220000001,2217.0612220000003,2130.1122220000002]
[2040,{"$f":"'6. TNC Assumptions'!B32","v":520},{"$f":"'6. TNC Assumptions'!C32","v":105},{"$f":"'6. TNC Assumptions'!D32","v":21},{"$f":"'6. TNC Assumptions'!E32","v":30.3},{"$f":"'6. TNC Assumptions'!F32","v":18},{"$f":"'6. TNC Assumptions'!G32","v":0},{"$f":"'6. TNC Assumptions'!H32","v":0},{"$f":"'6. TNC Assumptions'!I32","v":0},676.3,null,{"$f":"'6. TNC Assumptions'!AA32","v":120},{"$f":"'6. TNC Assumptions'!M32","v":0},{"$f":"'6. TNC Assumptions'!L32","v":0},{"$f":"'6. TNC Assumptions'!X32","v":123},{"$f":"'6. TNC Assumptions'!Q32","v":66},{"$f":"'6. TNC Assumptions'!Y32","v":240},{"$f":"'6. TNC Assumptions'!Z32","v":0},{"$f":"'6. TNC Assumptions'!AB32","v":0},{"$f":"'6. TNC Assumptions'!AC32","v":549},{"$f":"'6. TNC Assumptions'!AE32","v":639},null,4971.12,1725,null,2040,{"$f":"'6. TNC Assumptions'!AG32","v":4971.12},{"$f":"'6. TNC Assumptions'!AH32","v":1725},null,34.700429681842323,null,{"$f":"'6. TNC Assumptions'!J32","v":694.3},21.388611634813255,null,4276.82,null,3246.12,null,2551.8199999999997,{"$f":"'6. TNC Assumptions'!AC32","v":549},16.912498613729621,{"$f":"'6. TNC Assumptions'!AD32","v":90},639,19.685039370078741,2040,4276.82,2551.8199999999997,{"$f":"AU32-'6. TNC Assumptions'!Q32","v":2485.8199999999997},{"$f":"AV32-'6. TNC Assumptions'!X32","v":2362.8199999999997},{"$f":"AW32-'6. TNC Assumptions'!Y32","v":2122.8199999999997},{"$f":"AX32-'6. TNC Assumptions'!AA32","v":2002.8199999999997},1912.8199999999997,2040,{"$f":"AT32*'5. TNC Parameters'!$G$5","v":4131.8358019999996},{"$f":"AB32*'5. TNC Parameters'!$G$11","v":1490.4},{"$f":"'6. TNC Assumptions'!Q32*'5. TNC Parameters'!$G$5","v":63.762599999999999},{"$f":"'6. TNC Assumptions'!X32*'5. TNC Parameters'!$G$5","v":118.83029999999999},{"$f":"'6. TNC Assumptions'!Y32*'5. TNC Parameters'!$G$10","v":207.35999999999999},{"$f":"'6. TNC Assumptions'!AA32*'5. TNC Parameters'!$G$10","v":103.67999999999999},{"$f":"AP32*'5. TNC Parameters'!$G$7","v":86.948999999999998},493.63290000000001,2040,4131.8358019999996,2641.4358019999995,2577.6732019999995,2458.8429019999994,2251.4829019999993,2147.8029019999994,2060.8539019999994]
[2041,{"$f":"'6. TNC Assumptions'!B33","v":520},{"$f":"'6. TNC Assumptions'!C33","v":105},{"$f":"'6. TNC Assumptions'!D33","v":21},{"$f":"'6. TNC Assumptions'!E33","v":30.3},{"$f":"'6. TNC Assumptions'!F33","v":18},{"$f":"'6. TNC Assumptions'!G33","v":0},{"$f":"'6. TNC Assumptions'!H33","v":0},{"$f":"'6. TNC Assumptions'!I33","v":0},676.3,null,{"$f":"'6. TNC Assumptions'!AA33","v":120},{"$f":"'6. TNC Assumptions'!M33","v":0},{"$f":"'6. TNC Assumptions'!L33","v":0},{"$f":"'6. TNC Assumptions'!X33","v":123},{"$f":"'6. TNC Assumptions'!Q33","v":66},{"$f":"'6. TNC Assumptions'!Y33","v":240},{"$f":"'6. TNC Assumptions'!Z33","v":0},{"$f":"'6. TNC Assumptions'!AB33","v":0},{"$f":"'6. TNC Assumptions'!AC33","v":549},{"$f":"'6. TNC Assumptions'!AE33","v":669},null,5019.32,1805,null,2041,{"$f":"'6. TNC Assumptions'!AG33","v":5019.32},{"$f":"'6. TNC Assumptions'!AH33","v":1805},null,35.96104651626117,null,{"$f":"'6. TNC Assumptions'!J33","v":694.3},21.600214042161326,null,4325.0199999999995,null,3214.3199999999997,null,2520.0199999999995,{"$f":"'6. TNC Assumptions'!AC33","v":549},17.079817815276638,{"$f":"'6. TNC Assumptions'!AD33","v":120},669,20.813111326812514,2041,4325.0199999999995,2520.0199999999995,{"$f":"AU33-'6. TNC Assumptions'!Q33","v":2454.0199999999995},{"$f":"AV33-'6. TNC Assumptions'!X33","v":2331.0199999999995},{"$f":"AW33-'6. TNC Assumptions'!Y33","v":2091.0199999999995},{"$f":"AX33-'6. TNC Assumptions'!AA33","v":1971.0199999999995},1851.0199999999995,2041,{"$f":"AT33*'5. TNC Parameters'!$G$5","v":4178.4018219999998},{"$f":"AB33*'5. TNC Parameters'!$G$11","v":1559.52},{"$f":"'6. TNC Assumptions'!Q33*'5. TNC Parameters'!$G$5","v":63.762599999999999},{"$f":"'6. TNC Assumptions'!X33*'5. TNC Parameters'!$G$5","v":118.83029999999999},{"$f":"'6. TNC Assumptions'!Y33*'5. TNC Parameters'!$G$10","v":207.35999999999999},{"$f":"'6. TNC Assumptions'!AA33*'5. TNC Parameters'!$G$10","v":103.67999999999999},{"$f":"AP33*'5. TNC Parameters'!$G$7","v":115.93199999999999},493.63290000000001,2041,4178.4018219999998,2618.8818219999998,2555.1192219999998,2436.2889219999997,2228.9289219999996,2125.2489219999998,2009.3169219999997]
[2042,{"$f":"'6. TNC Assumptions'!B34","v":520},{"$f":"'6. TNC Assumptions'!C34","v":105},{"$f":"'6. TNC Assumptions'!D34","v":21},{"$f":"'6. TNC Assumptions'!E34","v":30.3},{"$f":"'6. TNC Assumptions'!F34","v":18},{"$f":"'6. TNC Assumptions'!G34","v":0},{"$f":"'6. TNC Assumptions'!H34","v":0},{"$f":"'6. TNC Assumptions'!I34","v":0},676.3,null,{"$f":"'6. TNC Assumptions'!AA34","v":120},{"$f":"'6. TNC Assumptions'!M34","v":0},{"$f":"'6. TNC Assumptions'!L34","v":0},{"$f":"'6. TNC Assumptions'!X34","v":123},{"$f":"'6. TNC Assumptions'!Q34","v":66},{"$f":"'6. TNC Assumptions'!Y34","v":240},{"$f":"'6. TNC Assumptions'!Z34","v":0},{"$f":"'6. TNC Assumptions'!AB34","v":0},{"$f":"'6. TNC Assumptions'!AC34","v":549},{"$f":"'6. TNC Assumptions'!AE34","v":669},null,5067.5199999999995,1885,null,2042,{"$f":"'6. TNC Assumptions'!AG34","v":5067.5199999999995},{"$f":"'6. TNC Assumptions'!AH34","v":1885},null,37.197682495579691,null,{"$f":"'6. TNC Assumptions'!J34","v":694.3},{"$f":"AF34/AK34%","v":21.816045146613376},null,4373.2199999999993,null,3182.5199999999995,null,2488.2199999999993,{"$f":"'6. TNC Assumptions'!AC34","v":549},17.250480751102902,{"$f":"'6. TNC Assumptions'!AD34","v":120},669,21.021077636589876,2042,4373.2199999999993,2488.2199999999993,{"$f":"AU34-'6. TNC Assumptions'!Q34","v":2422.2199999999993},{"$f":"AV34-'6. TNC Assumptions'!X34","v":2299.2199999999993},{"$f":"AW34-'6. TNC Assumptions'!Y34","v":2059.2199999999993},{"$f":"AX34-'6. TNC Assumptions'!AA34","v":1939.2199999999993},1819.2199999999993,2042,{"$f":"AT34*'5. TNC Parameters'!$G$5","v":4224.9678419999991},{"$f":"AB34*'5. TNC Parameters'!$G$11","v":1628.6399999999999},{"$f":"'6. TNC Assumptions'!Q34*'5. TNC Parameters'!$G$5","v":63.762599999999999},{"$f":"'6. TNC Assumptions'!X34*'5. TNC Parameters'!$G$5","v":118.83029999999999},{"$f":"'6. TNC Assumptions'!Y34*'5. TNC Parameters'!$G$10","v":207.35999999999999},{"$f":"'6. TNC Assumptions'!AA34*'5. TNC Parameters'!$G$10","v":103.67999999999999},{"$f":"AP34*'5. TNC Parameters'!$G$7","v":115.93199999999999},493.63290000000001,2042,4224.9678419999991,2596.3278419999992,2532.5652419999992,2413.7349419999991,2206.374941999999,2102.6949419999992,1986.7629419999992]
[2043,{"$f":"'6. TNC Assumptions'!B35","v":520},{"$f":"'6. TNC Assumptions'!C35","v":105},{"$f":"'6. TNC Assumptions'!D35","v":21},{"$f":"'6. TNC Assumptions'!E35","v":30.3},{"$f":"'6. TNC Assumptions'!F35","v":18},{"$f":"'6. TNC Assumptions'!G35","v":0},{"$f":"'6. TNC Assumptions'!H35","v":0},{"$f":"'6. TNC Assumptions'!I35","v":0},676.3,null,{"$f":"'6. TNC Assumptions'!AA35","v":120},{"$f":"'6. TNC Assumptions'!M35","v":0},{"$f":"'6. TNC Assumptions'!L35","v":0},{"$f":"'6. TNC Assumptions'!X35","v":123},{"$f":"'6. TNC Assumptions'!Q35","v":66},{"$f":"'6. TNC Assumptions'!Y35","v":240},{"$f":"'6. TNC Assumptions'!Z35","v":0},{"$f":"'6. TNC Assumptions'!AB35","v":0},{"$f":"'6. TNC Assumptions'!AC35","v":549},{"$f":"'6. TNC Assumptions'!AE35","v":699},null,5115.7199999999993,1965,null,2043,{"$f":"'6. TNC Assumptions'!AG35","v":5115.7199999999993},{"$f":"'6. TNC Assumptions'!AH35","v":1965},null,38.411015458234623,null,{"$f":"'6. TNC Assumptions'!J35","v":694.3},22.036232988015442,null,4421.4199999999992,null,3150.7199999999993,null,2456.4199999999992,{"$f":"'6. TNC Assumptions'!AC35","v":549},17.424588665447899,{"$f":"'6. TNC Assumptions'!AD35","v":150},699,22.185405240706892,2043,4421.4199999999992,2456.4199999999992,{"$f":"AU35-'6. TNC Assumptions'!Q35","v":2390.4199999999992},{"$f":"AV35-'6. TNC Assumptions'!X35","v":2267.4199999999992},{"$f":"AW35-'6. TNC Assumptions'!Y35","v":2027.4199999999992},{"$f":"AX35-'6. TNC Assumptions'!AA35","v":1907.4199999999992},1757.4199999999992,2043,{"$f":"AT35*'5. TNC Parameters'!$G$5","v":4271.5338619999993},{"$f":"AB35*'5. TNC Parameters'!$G$11","v":1697.76},{"$f":"'6. TNC Assumptions'!Q35*'5. TNC Parameters'!$G$5","v":63.762599999999999},{"$f":"'6. TNC Assumptions'!X35*'5. TNC Parameters'!$G$5","v":118.83029999999999},{"$f":"'6. TNC Assumptions'!Y35*'5. TNC Parameters'!$G$10","v":207.35999999999999},{"$f":"'6. TNC Assumptions'!AA35*'5. TNC Parameters'!$G$10","v":103.67999999999999},{"$f":"AP35*'5. TNC Parameters'!$G$7","v":144.91499999999999},493.63290000000001,2043,4271.5338619999993,2573.7738619999991,2510.0112619999991,2391.180961999999,2183.8209619999989,2080.140961999999,1935.2259619999991]
[2044,{"$f":"'6. TNC Assumptions'!B36","v":520},{"$f":"'6. TNC Assumptions'!C36","v":105},{"$f":"'6. TNC Assumptions'!D36","v":21},{"$f":"'6. TNC Assumptions'!E36","v":30.3},{"$f":"'6. TNC Assumptions'!F36","v":18},{"$f":"'6. TNC Assumptions'!G36","v":0},{"$f":"'6. TNC Assumptions'!H36","v":0},{"$f":"'6. TNC Assumptions'!I36","v":0},676.3,null,{"$f":"'6. TNC Assumptions'!AA36","v":120},{"$f":"'6. TNC Assumptions'!M36","v":0},{"$f":"'6. TNC Assumptions'!L36","v":0},{"$f":"'6. TNC Assumptions'!X36","v":123},{"$f":"'6. TNC Assumptions'!Q36","v":66},{"$f":"'6. TNC Assumptions'!Y36","v":240},{"$f":"'6. TNC Assumptions'!Z36","v":0},{"$f":"'6. TNC Assumptions'!AB36","v":0},{"$f":"'6. TNC Assumptions'!AC36","v":549},{"$f":"'6. TNC Assumptions'!AE36","v":699},null,5163.9199999999992,2045,null,2044,{"$f":"'6. TNC Assumptions'!AG36","v":5163.9199999999992},{"$f":"'6. TNC Assumptions'!AH36","v":2045},null,39.601697934902177,null,{"$f":"'6. TNC Assumptions'!J36","v":694.3},22.260910828107168,null,4469.619999999999,null,3118.9199999999992,null,2424.619999999999,{"$f":"'6. TNC Assumptions'!AC36","v":549},17.602246931630184,{"$f":"'6. TNC Assumptions'!AD36","v":150},699,22.411604016775044,2044,4469.619999999999,2424.619999999999,{"$f":"AU36-'6. TNC Assumptions'!Q36","v":2358.619999999999},{"$f":"AV36-'6. TNC Assumptions'!X36","v":2235.619999999999},{"$f":"AW36-'6. TNC Assumptions'!Y36","v":1995.619999999999},{"$f":"AX36-'6. TNC Assumptions'!AA36","v":1875.619999999999},1725.619999999999,2044,{"$f":"AT36*'5. TNC Parameters'!$G$5","v":4318.0998819999986},{"$f":"AB36*'5. TNC Parameters'!$G$11","v":1766.8799999999999},{"$f":"'6. TNC Assumptions'!Q36*'5. TNC Parameters'!$G$5","v":63.762599999999999},{"$f":"'6. TNC Assumptions'!X36*'5. TNC Parameters'!$G$5","v":118.83029999999999},{"$f":"'6. TNC Assumptions'!Y36*'5. TNC Parameters'!$G$10","v":207.35999999999999},{"$f":"'6. TNC Assumptions'!AA36*'5. TNC Parameters'!$G$10","v":103.67999999999999},{"$f":"AP36*'5. TNC Parameters'!$G$7","v":144.91499999999999},493.63290000000001,2044,4318.0998819999986,2551.2198819999985,2487.4572819999985,2368.6269819999984,2161.2669819999983,2057.5869819999984,1912.6719819999985]
[2045,{"$f":"'6. TNC Assumptions'!B37","v":520},{"$f":"'6. TNC Assumptions'!C37","v":105},{"$f":"'6. TNC Assumptions'!D37","v":21},{"$f":"'6. TNC Assumptions'!E37","v":30.3},{"$f":"'6. TNC Assumptions'!F37","v":18},{"$f":"'6. TNC Assumptions'!G37","v":0},{"$f":"'6. TNC Assumptions'!H37","v":0},{"$f":"'6. TNC Assumptions'!I37","v":0},676.3,null,{"$f":"'6. TNC Assumptions'!AA37","v":120},{"$f":"'6. TNC Assumptions'!M37","v":0},{"$f":"'6. TNC Assumptions'!L37","v":0},{"$f":"'6. TNC Assumptions'!X37","v":123},{"$f":"'6. TNC Assumptions'!Q37","v":66},{"$f":"'6. TNC Assumptions'!Y37","v":240},{"$f":"'6. TNC Assumptions'!Z37","v":0},{"$f":"'6. TNC Assumptions'!AB37","v":0},{"$f":"'6. TNC Assumptions'!AC37","v":549},{"$f":"'6. TNC Assumptions'!AE37","v":709},null,5212.12,2125,null,2045,{"$f":"'6. TNC Assumptions'!AG37","v":5212.12},{"$f":"'6. TNC Assumptions'!AH37","v":2125},null,40.770358318687983,null,{"$f":"'6. TNC Assumptions'!J37","v":694.3},{"$f":"AF37/AK37%","v":22.490217419471872},null,4517.82,null,3087.12,null,2392.8199999999997,{"$f":"'6. TNC Assumptions'!AC37","v":549},17.783565264712742,{"$f":"'6. TNC Assumptions'!AD37","v":160},709,22.966389385576203,2045,4517.82,2392.8199999999997,{"$f":"AU37-'6. TNC Assumptions'!Q37","v":2326.8199999999997},{"$f":"AV37-'6. TNC Assumptions'!X37","v":2203.8199999999997},{"$f":"AW37-'6. TNC Assumptions'!Y37","v":1963.8199999999997},{"$f":"AX37-'6. TNC Assumptions'!AA37","v":1843.8199999999997},1683.8199999999997,2045,{"$f":"AT37*'5. TNC Parameters'!$G$5","v":4364.6659019999997},{"$f":"AB37*'5. TNC Parameters'!$G$11","v":1836},{"$f":"'6. TNC Assumptions'!Q37*'5. TNC Parameters'!$G$5","v":63.762599999999999},{"$f":"'6. TNC Assumptions'!X37*'5. TNC Parameters'!$G$5","v":118.83029999999999},{"$f":"'6. TNC Assumptions'!Y37*'5. TNC Parameters'!$G$10","v":207.35999999999999},{"$f":"'6. TNC Assumptions'!AA37*'5. TNC Parameters'!$G$10","v":103.67999999999999},{"$f":"AP37*'5. TNC Parameters'!$G$7","v":154.57599999999999},493.63290000000001,2045,4364.6659019999997,2528.6659019999997,2464.9033019999997,2346.0730019999996,2138.7130019999995,2035.0330019999994,1880.4570019999994]
[2046,{"$f":"'6. TNC Assumptions'!B38","v":520},{"$f":"'6. TNC Assumptions'!C38","v":105},{"$f":"'6. TNC Assumptions'!D38","v":21},{"$f":"'6. TNC Assumptions'!E38","v":30.3},{"$f":"'6. TNC Assumptions'!F38","v":18},{"$f":"'6. TNC Assumptions'!G38","v":0},{"$f":"'6. TNC Assumptions'!H38","v":0},{"$f":"'6. TNC Assumptions'!I38","v":0},676.3,null,{"$f":"'6. TNC Assumptions'!AA38","v":120},{"$f":"'6. TNC Assumptions'!M38","v":0},{"$f":"'6. TNC Assumptions'!L38","v":0},{"$f":"'6. TNC Assumptions'!X38","v":123},{"$f":"'6. TNC Assumptions'!Q38","v":66},{"$f":"'6. TNC Assumptions'!Y38","v":240},{"$f":"'6. TNC Assumptions'!Z38","v":0},{"$f":"'6. TNC Assumptions'!AB38","v":0},{"$f":"'6. TNC Assumptions'!AC38","v":549},{"$f":"'6. TNC Assumptions'!AE38","v":709},null,5260.5199999999995,2190,null,2046,{"$f":"'6. TNC Assumptions'!AG38","v":5260.5199999999995},{"$f":"'6. TNC Assumptions'!AH38","v":2190},null,41.630865389733337,null,{"$f":"'6. TNC Assumptions'!J38","v":694.3},22.611805166551598,null,4566.2199999999993,null,3070.5199999999995,null,2376.2199999999993,{"$f":"'6. TNC Assumptions'!AC38","v":549},17.879707671664736,{"$f":"'6. TNC Assumptions'!AD38","v":160},709,23.090551437541528,2046,4566.2199999999993,2376.2199999999993,{"$f":"AU38-'6. TNC Assumptions'!Q38","v":2310.2199999999993},{"$f":"AV38-'6. TNC Assumptions'!X38","v":2187.2199999999993},{"$f":"AW38-'6. TNC Assumptions'!Y38","v":1947.2199999999993},{"$f":"AX38-'6. TNC Assumptions'!AA38","v":1827.2199999999993},1667.2199999999993,2046,{"$f":"AT38*'5. TNC Parameters'!$G$5","v":4411.4251419999991},{"$f":"AB38*'5. TNC Parameters'!$G$11","v":1892.16},{"$f":"'6. TNC Assumptions'!Q38*'5. TNC Parameters'!$G$5","v":63.762599999999999},{"$f":"'6. TNC Assumptions'!X38*'5. TNC Parameters'!$G$5","v":118.83029999999999},{"$f":"'6. TNC Assumptions'!Y38*'5. TNC Parameters'!$G$10","v":207.35999999999999},{"$f":"'6. TNC Assumptions'!AA38*'5. TNC Parameters'!$G$10","v":103.67999999999999},{"$f":"AP38*'5. TNC Parameters'!$G$7","v":154.57599999999999},493.63290000000001,2046,4411.4251419999991,2519.2651419999993,2455.5025419999993,2336.6722419999992,2129.3122419999991,2025.632241999999,1871.056241999999]
[2047,{"$f":"'6. TNC Assumptions'!B39","v":520},{"$f":"'6. TNC Assumptions'!C39","v":105},{"$f":"'6. TNC Assumptions'!D39","v":21},{"$f":"'6. TNC Assumptions'!E39","v":30.3},{"$f":"'6. TNC Assumptions'!F39","v":18},{"$f":"'6. TNC Assumptions'!G39","v":0},{"$f":"'6. TNC Assumptions'!H39","v":0},{"$f":"'6. TNC Assumptions'!I39","v":0},676.3,null,{"$f":"'6. TNC Assumptions'!AA39","v":120},{"$f":"'6. TNC Assumptions'!M39","v":0},{"$f":"'6. TNC Assumptions'!L39","v":0},{"$f":"'6. TNC Assumptions'!X39","v":123},{"$f":"'6. TNC Assumptions'!Q39","v":66},{"$f":"'6. TNC Assumptions'!Y39","v":240},{"$f":"'6. TNC Assumptions'!Z39","v":0},{"$f":"'6. TNC Assumptions'!AB39","v":0},{"$f":"'6. TNC Assumptions'!AC39","v":549},{"$f":"'6. TNC Assumptions'!AE39","v":729},null,5308.9199999999992,2255,null,2047,{"$f":"'6. TNC Assumptions'!AG39","v":5308.9199999999992},{"$f":"'6. TNC Assumptions'!AH39","v":2255},null,42.475682436352407,null,{"$f":"'6. TNC Assumptions'!J39","v":694.3},22.734714727301309,null,4614.619999999999,null,3053.9199999999992,null,2359.619999999999,{"$f":"'6. TNC Assumptions'!AC39","v":549},17.976895269031285,{"$f":"'6. TNC Assumptions'!AD39","v":180},729,23.870959291664491,2047,4614.619999999999,2359.619999999999,{"$f":"AU39-'6. TNC Assumptions'!Q39","v":2293.619999999999},{"$f":"AV39-'6. TNC Assumptions'!X39","v":2170.619999999999},{"$f":"AW39-'6. TNC Assumptions'!Y39","v":1930.619999999999},{"$f":"AX39-'6. TNC Assumptions'!AA39","v":1810.619999999999},1630.619999999999,2047,{"$f":"AT39*'5. TNC Parameters'!$G$5","v":4458.1843819999985},{"$f":"AB39*'5. TNC Parameters'!$G$11","v":1948.32},{"$f":"'6. TNC Assumptions'!Q39*'5. TNC Parameters'!$G$5","v":63.762599999999999},{"$f":"'6. TNC Assumptions'!X39*'5. TNC Parameters'!$G$5","v":118.83029999999999},{"$f":"'6. TNC Assumptions'!Y39*'5. TNC Parameters'!$G$10","v":207.35999999999999},{"$f":"'6. TNC Assumptions'!AA39*'5. TNC Parameters'!$G$10","v":103.67999999999999},{"$f":"AP39*'5. TNC Parameters'!$G$7","v":173.898},493.63290000000001,2047,4458.1843819999985,2509.8643819999988,2446.1017819999988,2327.2714819999987,2119.9114819999986,2016.2314819999986,1842.3334819999986]
[2048,{"$f":"'6. TNC Assumptions'!B40","v":520},{"$f":"'6. TNC Assumptions'!C40","v":105},{"$f":"'6. TNC Assumptions'!D40","v":21},{"$f":"'6. TNC Assumptions'!E40","v":30.3},{"$f":"'6. TNC Assumptions'!F40","v":18},{"$f":"'6. TNC Assumptions'!G40","v":0},{"$f":"'6. TNC Assumptions'!H40","v":0},{"$f":"'6. TNC Assumptions'!I40","v":0},676.3,null,{"$f":"'6. TNC Assumptions'!AA40","v":120},{"$f":"'6. TNC Assumptions'!M40","v":0},{"$f":"'6. TNC Assumptions'!L40","v":0},{"$f":"'6. TNC Assumptions'!X40","v":123},{"$f":"'6. TNC Assumptions'!Q40","v":66},{"$f":"'6. TNC Assumptions'!Y40","v":240},{"$f":"'6. TNC Assumptions'!Z40","v":0},{"$f":"'6. TNC Assumptions'!AB40","v":0},{"$f":"'6. TNC Assumptions'!AC40","v":549},{"$f":"'6. TNC Assumptions'!AE40","v":759},null,5357.3199999999988,2320,null,2048,{"$f":"'6. TNC Assumptions'!AG40","v":5357.3199999999988},{"$f":"'6. TNC Assumptions'!AH40","v":2320},null,43.305234706905701,null,{"$f":"'6. TNC Assumptions'!J40","v":694.3},22.85896777422202,null,4663.0199999999986,null,3037.3199999999988,null,2343.0199999999986,{"$f":"'6. TNC Assumptions'!AC40","v":549},18.075145193789268,{"$f":"'6. TNC Assumptions'!AD40","v":210},759,24.989135158626695,2048,4663.0199999999986,2343.0199999999986,{"$f":"AU40-'6. TNC Assumptions'!Q40","v":2277.0199999999986},{"$f":"AV40-'6. TNC Assumptions'!X40","v":2154.0199999999986},{"$f":"AW40-'6. TNC Assumptions'!Y40","v":1914.0199999999986},{"$f":"AX40-'6. TNC Assumptions'!AA40","v":1794.0199999999986},1584.0199999999986,2048,{"$f":"AT40*'5. TNC Parameters'!$G$5","v":4504.9436219999989},{"$f":"AB40*'5. TNC Parameters'!$G$11","v":2004.48},{"$f":"'6. TNC Assumptions'!Q40*'5. TNC Parameters'!$G$5","v":63.762599999999999},{"$f":"'6. TNC Assumptions'!X40*'5. TNC Parameters'!$G$5","v":118.83029999999999},{"$f":"'6. TNC Assumptions'!Y40*'5. TNC Parameters'!$G$10","v":207.35999999999999},{"$f":"'6. TNC Assumptions'!AA40*'5. TNC Parameters'!$G$10","v":103.67999999999999},{"$f":"AP40*'5. TNC Parameters'!$G$7","v":202.881},493.63290000000001,2048,4504.9436219999989,2500.4636219999988,2436.7010219999988,2317.8707219999988,2110.5107219999986,2006.8307219999986,1803.9497219999985]
[2049,{"$f":"'6. TNC Assumptions'!B41","v":520},{"$f":"'6. TNC Assumptions'!C41","v":105},{"$f":"'6. TNC Assumptions'!D41","v":21},{"$f":"'6. TNC Assumptions'!E41","v":30.3},{"$f":"'6. TNC Assumptions'!F41","v":18},{"$f":"'6. TNC Assumptions'!G41","v":0},{"$f":"'6. TNC Assumptions'!H41","v":0},{"$f":"'6. TNC Assumptions'!I41","v":0},676.3,null,{"$f":"'6. TNC Assumptions'!AA41","v":120},{"$f":"'6. TNC Assumptions'!M41","v":0},{"$f":"'6. TNC Assumptions'!L41","v":0},{"$f":"'6. TNC Assumptions'!X41","v":123},{"$f":"'6. TNC Assumptions'!Q41","v":66},{"$f":"'6. TNC Assumptions'!Y41","v":240},{"$f":"'6. TNC Assumptions'!Z41","v":0},{"$f":"'6. TNC Assumptions'!AB41","v":0},{"$f":"'6. TNC Assumptions'!AC41","v":549},{"$f":"'6. TNC Assumptions'!AE41","v":779},null,5405.7199999999984,2385,null,2049,{"$f":"'6. TNC Assumptions'!AG41","v":5405.7199999999984},{"$f":"'6. TNC Assumptions'!AH41","v":2385},null,44.119932219944808,null,{"$f":"'6. TNC Assumptions'!J41","v":694.3},22.984586456209126,null,4711.4199999999983,null,3020.7199999999984,null,2326.4199999999983,{"$f":"'6. TNC Assumptions'!AC41","v":549},18.174474959612287,{"$f":"'6. TNC Assumptions'!AD41","v":230},779,25.788553722291386,2049,4711.4199999999983,2326.4199999999983,{"$f":"AU41-'6. TNC Assumptions'!Q41","v":2260.4199999999983},{"$f":"AV41-'6. TNC Assumptions'!X41","v":2137.4199999999983},{"$f":"AW41-'6. TNC Assumptions'!Y41","v":1897.4199999999983},{"$f":"AX41-'6. TNC Assumptions'!AA41","v":1777.4199999999983},1547.4199999999983,2049,{"$f":"AT41*'5. TNC Parameters'!$G$5","v":4551.7028619999983},{"$f":"AB41*'5. TNC Parameters'!$G$11","v":2060.64},{"$f":"'6. TNC Assumptions'!Q41*'5. TNC Parameters'!$G$5","v":63.762599999999999},{"$f":"'6. TNC Assumptions'!X41*'5. TNC Parameters'!$G$5","v":118.83029999999999},{"$f":"'6. TNC Assumptions'!Y41*'5. TNC Parameters'!$G$10","v":207.35999999999999},{"$f":"'6. TNC Assumptions'!AA41*'5. TNC Parameters'!$G$10","v":103.67999999999999},{"$f":"AP41*'5. TNC Parameters'!$G$7","v":222.203},493.63290000000001,2049,4551.7028619999983,2491.0628619999984,2427.3002619999984,2308.4699619999983,2101.1099619999982,1997.4299619999981,1775.2269619999981]
[2050,{"$f":"'6. TNC Assumptions'!B42","v":520},{"$f":"'6. TNC Assumptions'!C42","v":105},{"$f":"'6. TNC Assumptions'!D42","v":21},{"$f":"'6. TNC Assumptions'!E42","v":30.3},{"$f":"'6. TNC Assumptions'!F42","v":18},{"$f":"'6. TNC Assumptions'!G42","v":0},{"$f":"'6. TNC Assumptions'!H42","v":0},{"$f":"'6. TNC Assumptions'!I42","v":0},676.3,null,{"$f":"'6. TNC Assumptions'!AA42","v":120},{"$f":"'6. TNC Assumptions'!M42","v":0},{"$f":"'6. TNC Assumptions'!L42","v":0},{"$f":"'6. TNC Assumptions'!X42","v":123},{"$f":"'6. TNC Assumptions'!Q42","v":66},{"$f":"'6. TNC Assumptions'!Y42","v":240},{"$f":"'6. TNC Assumptions'!Z42","v":0},{"$f":"'6. TNC Assumptions'!AB42","v":0},{"$f":"'6. TNC Assumptions'!AC42","v":549},{"$f":"'6. TNC Assumptions'!AE42","v":819},null,5454.12,2450,null,2050,{"$f":"'6. TNC Assumptions'!AG42","v":5454.12},{"$f":"'6. TNC Assumptions'!AH42","v":2450},null,44.920170439960984,null,{"$f":"'6. TNC Assumptions'!J42","v":694.3},23.111593411714576,null,4759.82,null,3004.12,null,2309.8199999999997,{"$f":"'6. TNC Assumptions'!AC42","v":549},18.27490246727827,{"$f":"'6. TNC Assumptions'!AD42","v":270},819,27.262559418398734,2050,4759.82,2309.8199999999997,{"$f":"AU42-'6. TNC Assumptions'!Q42","v":2243.8199999999997},{"$f":"AV42-'6. TNC Assumptions'!X42","v":2120.8199999999997},{"$f":"AW42-'6. TNC Assumptions'!Y42","v":1880.8199999999997},{"$f":"AX42-'6. TNC Assumptions'!AA42","v":1760.8199999999997},1490.8199999999997,2050,{"$f":"AT42*'5. TNC Parameters'!$G$5","v":4598.4621019999995},{"$f":"AB42*'5. TNC Parameters'!$G$11","v":2116.8000000000002},{"$f":"'6. TNC Assumptions'!Q42*'5. TNC Parameters'!$G$5","v":63.762599999999999},{"$f":"'6. TNC Assumptions'!X42*'5. TNC Parameters'!$G$5","v":118.83029999999999},{"$f":"'6. TNC Assumptions'!Y42*'5. TNC Parameters'!$G$10","v":207.35999999999999},{"$f":"'6. TNC Assumptions'!AA42*'5. TNC Parameters'!$G$10","v":103.67999999999999},{"$f":"AP42*'5. TNC Parameters'!$G$7","v":260.84699999999998},493.63290000000001,2050,4598.4621019999995,2481.6621019999993,2417.8995019999993,2299.0692019999992,2091.7092019999991,1988.029201999999,1727.1822019999991]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BC42+BI42","v":2610.4329000000002}]

{"sheet":"UD1 Scenarios","index":27,"n_rows":44,"n_cols":72,"rows_kept":44,"cut":false,"hidden":true,"merged":[[2,15,2,19],[2,22,2,23],[3,33,3,35],[3,63,3,67]]}
[]
[" ",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]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demand-Side",null,null,null,"Data for modelling, GWh",null,null,null,null,null,null,null,"BAU-Existing RE",null,null,null,"J column-EE","Projected",null,null,null,null,null,"bau","ee","wind","pv","wte","bag","cum",null,null,null,null," "," "," "," ",null,null,"bau","bau-ee","bau-ee-wind","$an-pv","wte","bag","cum"]
["UD1","Existing RE","Existing RE","Existing RE","Existing RE","Existing RE","Existing RE","Existing RE","Existing RE","Existing RE",null,"Projected RE","Projected RE","Projected RE","Projected RE","Projected RE","Projected RE","Projected RE","Projected RE","Projected RE","Projected RE",null,"Model","EE",null,null,null,null,null,null,null,null,null,"(Actual GHG baseline)",null,null," ",null,"Scenario","RE","RE/(BAU-EE)","Additional RE, ARE",null,null,null,"Projected to Grid","(ABE)","(ABEW)","(ABEWPV)","ABE2","ABE3","ABE4",null,null,"Calculating separate emission reductions, GgCO2e",null,null,null,null,null," ",null,null,"Equivalent in the form of wedges, GgCO2e"]
["Year","Biomass (bagasse)","Hydro","LFG","Solar PV","Wind","WTE","Ocean","Other Sources","Total Existing RE",null,"Biomass Total","Hydro Total","LPG Total","Solar PV Total","Wind Total","WTE Total","Ocean Total","Other Sources","Total RE Project 2030","Total RE Project 2050",null,"BAU (without existing RE)","EE",null,"Year","Model-BAU","EE","M_BAU-EE","EE/BAU%",null,"Existing RE, GWh","AB/AG%",null,"AB",null,"BAU-EE",null,"AB-EE","RE 2030","%","Add RE 2030>","Total RE","%total","Year","BAU: AB","Sc1: AB-EE","Sc2: ABE-Wind","Sc3: ABEW-PV","Sc4: ABE Wind-PV-WTE","Sc5: ABE2-BAG","Sc6: ABE3-AddRE","Year","BAU: AB","Sc1: EE","Sc2: Wind","Sc3: PV","Sc4: WTE","Sc5: BAG","Sc6: AddRE","Supply side","Year","BAU: AB","Sc1: ABE","Sc2: ABEW","Sc3: ABEWPV","Sc4: ABE2","Sc5: ABE3","Sc6: ABE4"]
[2014,{"$f":"'6. UD1 Assumptions'!B6","v":456.2},{"$f":"'6. UD1 Assumptions'!C6","v":90.8},{"$f":"'6. UD1 Assumptions'!D6","v":21.3},{"$f":"'6. UD1 Assumptions'!E6","v":24.6},{"$f":"'6. UD1 Assumptions'!F6","v":3.2},{"$f":"'6. UD1 Assumptions'!G6","v":0},{"$f":"'6. UD1 Assumptions'!H6","v":0},{"$f":"'6. UD1 Assumptions'!I6","v":0},{"$f":"SUM(B6:E6)","v":592.9},null,{"$f":"'6. UD1 Assumptions'!AA6","v":0},{"$f":"'6. UD1 Assumptions'!M6","v":0},{"$f":"'6. UD1 Assumptions'!L6","v":0},{"$f":"'6. UD1 Assumptions'!X6","v":0},{"$f":"'6. UD1 Assumptions'!Q6","v":0},{"$f":"'6. UD1 Assumptions'!Y6","v":0},{"$f":"'6. UD1 Assumptions'!Z6","v":0},{"$f":"'6. UD1 Assumptions'!AB6","v":0},{"$f":"'6. UD1 Assumptions'!AC6","v":0},{"$f":"'6. UD1 Assumptions'!AE6","v":0},null,3019,0,null,2014,{"$f":"'6. UD1 Assumptions'!AG6","v":3019},{"$f":"'6. UD1 Assumptions'!AH6","v":0},{"$f":"AA6-AB6","v":3019},{"$f":"AB6/AA6%","v":0},null,{"$f":"'6. UD1 Assumptions'!J6","v":596.1},{"$f":"AF6/AK6%","v":19.744948658496192},null,{"$f":"AA6-AF6","v":2422.9},null,{"$f":"AA6-AB6","v":3019},null,{"$f":"AI6-AB6","v":2422.9},{"$f":"'6. UD1 Assumptions'!AC6","v":0},{"$f":"AN6/AK6%","v":0},{"$f":"'6. UD1 Assumptions'!AD6","v":0},{"$f":"AN6+AP6","v":0},{"$f":"AQ6/AK6%","v":0},2014,{"$f":"AI6","v":2422.9},{"$f":"AM6","v":2422.9},{"$f":"AU6-'6. UD1 Assumptions'!Q6","v":2422.9},{"$f":"AV6-'6. UD1 Assumptions'!X6","v":2422.9},{"$f":"AW6-'6. UD1 Assumptions'!Y6","v":2422.9},{"$f":"AX6-'6. UD1 Assumptions'!AA6","v":2422.9},{"$f":"AY6-AP6","v":2422.9},2014,{"$f":"AT6*'5. UD1 Parameters'!$G$5","v":2340.7636899999998},{"$f":"AB6*'5. UD1 Parameters'!$G$9","v":0},{"$f":"'6. UD1 Assumptions'!Q6*'5. UD1 Parameters'!$G$5","v":0},{"$f":"'6. UD1 Assumptions'!X6*'5. UD1 Parameters'!$G$5","v":0},{"$f":"'6. UD1 Assumptions'!Y6*'5. UD1 Parameters'!$G$9","v":0},{"$f":"'6. UD1 Assumptions'!AA6*'5. UD1 Parameters'!$G$10","v":0},{"$f":"AP6*'5. UD1 Parameters'!$G$7","v":0},null,2014,{"$f":"AT6*'5. UD1 Parameters'!$G$5","v":2340.7636899999998},{"$f":"BB6-BC6","v":2340.7636899999998},{"$f":"BL6-BD6","v":2340.7636899999998},{"$f":"BM6-BE6","v":2340.7636899999998},{"$f":"BN6-BF6","v":2340.7636899999998},{"$f":"BO6-BG6","v":2340.7636899999998},{"$f":"BP6-BH6","v":2340.7636899999998}]
[{"$f":"A6+1","v":2015},{"$f":"'6. UD1 Assumptions'!B7","v":509.8},{"$f":"'6. UD1 Assumptions'!C7","v":121.9},{"$f":"'6. UD1 Assumptions'!D7","v":20.399999999999999},{"$f":"'6. UD1 Assumptions'!E7","v":25.9},{"$f":"'6. UD1 Assumptions'!F7","v":2.7},{"$f":"'6. UD1 Assumptions'!G7","v":0},{"$f":"'6. UD1 Assumptions'!H7","v":0},{"$f":"'6. UD1 Assumptions'!I7","v":0},678,null,{"$f":"'6. UD1 Assumptions'!AA7","v":0},{"$f":"'6. UD1 Assumptions'!M7","v":0},{"$f":"'6. UD1 Assumptions'!L7","v":0},{"$f":"'6. UD1 Assumptions'!X7","v":0},{"$f":"'6. UD1 Assumptions'!Q7","v":0},{"$f":"'6. UD1 Assumptions'!Y7","v":0},{"$f":"'6. UD1 Assumptions'!Z7","v":0},{"$f":"'6. UD1 Assumptions'!AB7","v":0},{"$f":"'6. UD1 Assumptions'!AC7","v":0},{"$f":"'6. UD1 Assumptions'!AE7","v":0},null,3138,33,null,{"$f":"Z6+1","v":2015},{"$f":"'6. UD1 Assumptions'!AG7","v":3138},{"$f":"'6. UD1 Assumptions'!AH7","v":33},{"$f":"AA7-AB7","v":3105},1.0516252390057361,null,{"$f":"'6. UD1 Assumptions'!J7","v":680.7},{"$f":"AF7/AK7%","v":21.922705314009661},null,2457.3000000000002,null,3105,null,2424.3000000000002,{"$f":"'6. UD1 Assumptions'!AC7","v":0},0,{"$f":"'6. UD1 Assumptions'!AD7","v":0},0,0,{"$f":"AS6+1","v":2015},2457.3000000000002,2424.3000000000002,{"$f":"AU7-'6. UD1 Assumptions'!Q7","v":2424.3000000000002},{"$f":"AV7-'6. UD1 Assumptions'!X7","v":2424.3000000000002},{"$f":"AW7-'6. UD1 Assumptions'!Y7","v":2424.3000000000002},{"$f":"AX7-'6. UD1 Assumptions'!AA7","v":2424.3000000000002},2424.3000000000002,{"$f":"BA6+1","v":2015},{"$f":"AT7*'5. UD1 Parameters'!$G$5","v":2373.9975300000001},{"$f":"AB7*'5. UD1 Parameters'!$G$9","v":30.195},{"$f":"'6. UD1 Assumptions'!Q7*'5. UD1 Parameters'!$G$5","v":0},{"$f":"'6. UD1 Assumptions'!X7*'5. UD1 Parameters'!$G$5","v":0},{"$f":"'6. UD1 Assumptions'!Y7*'5. UD1 Parameters'!$G$9","v":0},{"$f":"'6. UD1 Assumptions'!AA7*'5. UD1 Parameters'!$G$10","v":0},{"$f":"AP7*'5. UD1 Parameters'!$G$7","v":0},null,{"$f":"BJ6+1","v":2015},{"$f":"BB7","v":2373.9975300000001},{"$f":"BB7-BC7","v":2343.8025299999999},{"$f":"BL7-BD7","v":2343.8025299999999},2343.8025299999999,2343.8025299999999,2343.8025299999999,2343.8025299999999]
[{"$f":"A7+1","v":2016},{"$f":"'6. UD1 Assumptions'!B8","v":497},{"$f":"'6. UD1 Assumptions'!C8","v":99.5},{"$f":"'6. UD1 Assumptions'!D8","v":18.7},{"$f":"'6. UD1 Assumptions'!E8","v":30.3},{"$f":"'6. UD1 Assumptions'!F8","v":2.7},{"$f":"'6. UD1 Assumptions'!G8","v":0},{"$f":"'6. UD1 Assumptions'!H8","v":0},{"$f":"'6. UD1 Assumptions'!I8","v":0},645.5,null,{"$f":"'6. UD1 Assumptions'!AA8","v":0},{"$f":"'6. UD1 Assumptions'!M8","v":0},{"$f":"'6. UD1 Assumptions'!L8","v":0},{"$f":"'6. UD1 Assumptions'!X8","v":0},{"$f":"'6. UD1 Assumptions'!Q8","v":0},{"$f":"'6. UD1 Assumptions'!Y8","v":0},{"$f":"'6. UD1 Assumptions'!Z8","v":0},{"$f":"'6. UD1 Assumptions'!AB8","v":0},{"$f":"'6. UD1 Assumptions'!AC8","v":0},{"$f":"'6. UD1 Assumptions'!AE8","v":0},null,3276,73.599999999999909,null,{"$f":"Z7+1","v":2016},{"$f":"'6. UD1 Assumptions'!AG8","v":3276},{"$f":"'6. UD1 Assumptions'!AH8","v":73.599999999999909},3202.4,2.246642246642244,null,{"$f":"'6. UD1 Assumptions'!J8","v":648.20000000000005},20.241069198101425,null,2627.8,null,3202.4,null,2554.2000000000003,{"$f":"'6. UD1 Assumptions'!AC8","v":0},0,{"$f":"'6. UD1 Assumptions'!AD8","v":0},0,0,{"$f":"AS7+1","v":2016},2627.8,2554.2000000000003,{"$f":"AU8-'6. UD1 Assumptions'!Q8","v":2554.2000000000003},{"$f":"AV8-'6. UD1 Assumptions'!X8","v":2554.2000000000003},{"$f":"AW8-'6. UD1 Assumptions'!Y8","v":2554.2000000000003},{"$f":"AX8-'6. UD1 Assumptions'!AA8","v":2554.2000000000003},2554.2000000000003,{"$f":"BA7+1","v":2016},{"$f":"AT8*'5. UD1 Parameters'!$G$5","v":2538.71758},{"$f":"AB8*'5. UD1 Parameters'!$G$9","v":67.343999999999923},{"$f":"'6. UD1 Assumptions'!Q8*'5. UD1 Parameters'!$G$5","v":0},{"$f":"'6. UD1 Assumptions'!X8*'5. UD1 Parameters'!$G$5","v":0},{"$f":"'6. UD1 Assumptions'!Y8*'5. UD1 Parameters'!$G$9","v":0},{"$f":"'6. UD1 Assumptions'!AA8*'5. UD1 Parameters'!$G$10","v":0},{"$f":"AP8*'5. UD1 Parameters'!$G$7","v":0},null,{"$f":"BJ7+1","v":2016},2538.71758,2471.3735799999999,2471.3735799999999,2471.3735799999999,2471.3735799999999,2471.3735799999999,2471.3735799999999]
[2017,{"$f":"'6. UD1 Assumptions'!B9","v":520},{"$f":"'6. UD1 Assumptions'!C9","v":105},{"$f":"'6. UD1 Assumptions'!D9","v":21},{"$f":"'6. UD1 Assumptions'!E9","v":30.3},{"$f":"'6. UD1 Assumptions'!F9","v":2.7},{"$f":"'6. UD1 Assumptions'!G9","v":0},{"$f":"'6. UD1 Assumptions'!H9","v":0},{"$f":"'6. UD1 Assumptions'!I9","v":0},676.3,null,{"$f":"'6. UD1 Assumptions'!AA9","v":0},{"$f":"'6. UD1 Assumptions'!M9","v":0},{"$f":"'6. UD1 Assumptions'!L9","v":0},{"$f":"'6. UD1 Assumptions'!X9","v":16},{"$f":"'6. UD1 Assumptions'!Q9","v":40},{"$f":"'6. UD1 Assumptions'!Y9","v":0},{"$f":"'6. UD1 Assumptions'!Z9","v":0},{"$f":"'6. UD1 Assumptions'!AB9","v":0},{"$f":"'6. UD1 Assumptions'!AC9","v":56},{"$f":"'6. UD1 Assumptions'!AE9","v":56},null,3417,114.19999999999982,null,2017,{"$f":"'6. UD1 Assumptions'!AG9","v":3417},{"$f":"'6. UD1 Assumptions'!AH9","v":114.19999999999982},3302.8,3.3421129645888152,null,{"$f":"'6. UD1 Assumptions'!J9","v":679},20.558314157684389,null,2738,null,3302.8,null,2623.8,{"$f":"'6. UD1 Assumptions'!AC9","v":56},1.69553106455129,{"$f":"'6. UD1 Assumptions'!AD9","v":0},56,1.69553106455129,2017,2738,2623.8,{"$f":"AU9-'6. UD1 Assumptions'!Q9","v":2583.8000000000002},{"$f":"AV9-'6. UD1 Assumptions'!X9","v":2567.8000000000002},{"$f":"AW9-'6. UD1 Assumptions'!Y9","v":2567.8000000000002},{"$f":"AX9-'6. UD1 Assumptions'!AA9","v":2567.8000000000002},2567.8000000000002,2017,{"$f":"AT9*'5. UD1 Parameters'!$G$5","v":2645.1817999999998},{"$f":"AB9*'5. UD1 Parameters'!$G$9","v":104.49299999999984},{"$f":"'6. UD1 Assumptions'!Q9*'5. UD1 Parameters'!$G$5","v":38.643999999999998},{"$f":"'6. UD1 Assumptions'!X9*'5. UD1 Parameters'!$G$5","v":15.457599999999999},{"$f":"'6. UD1 Assumptions'!Y9*'5. UD1 Parameters'!$G$9","v":0},{"$f":"'6. UD1 Assumptions'!AA9*'5. UD1 Parameters'!$G$10","v":0},{"$f":"AP9*'5. UD1 Parameters'!$G$7","v":0},null,2017,2645.1817999999998,2540.6887999999999,2502.0448000000001,2486.5871999999999,2486.5871999999999,2486.5871999999999,2486.5871999999999]
[2018,{"$f":"'6. UD1 Assumptions'!B10","v":520},{"$f":"'6. UD1 Assumptions'!C10","v":105},{"$f":"'6. UD1 Assumptions'!D10","v":21},{"$f":"'6. UD1 Assumptions'!E10","v":30.3},{"$f":"'6. UD1 Assumptions'!F10","v":2.7},{"$f":"'6. UD1 Assumptions'!G10","v":0},{"$f":"'6. UD1 Assumptions'!H10","v":0},{"$f":"'6. UD1 Assumptions'!I10","v":0},676.3,null,{"$f":"'6. UD1 Assumptions'!AA10","v":0},{"$f":"'6. UD1 Assumptions'!M10","v":0},{"$f":"'6. UD1 Assumptions'!L10","v":0},{"$f":"'6. UD1 Assumptions'!X10","v":41},{"$f":"'6. UD1 Assumptions'!Q10","v":66},{"$f":"'6. UD1 Assumptions'!Y10","v":0},{"$f":"'6. UD1 Assumptions'!Z10","v":0},{"$f":"'6. UD1 Assumptions'!AB10","v":0},{"$f":"'6. UD1 Assumptions'!AC10","v":107},{"$f":"'6. UD1 Assumptions'!AE10","v":107},null,3540,154.79999999999973,null,2018,{"$f":"'6. UD1 Assumptions'!AG10","v":3540},{"$f":"'6. UD1 Assumptions'!AH10","v":154.79999999999973},3385.2000000000003,4.3728813559321962,null,{"$f":"'6. UD1 Assumptions'!J10","v":679},20.057899090157154,null,2861,null,3385.2000000000003,null,2706.2000000000003,{"$f":"'6. UD1 Assumptions'!AC10","v":107},3.1608176769467087,{"$f":"'6. UD1 Assumptions'!AD10","v":0},107,3.1608176769467087,2018,2861,2706.2000000000003,{"$f":"AU10-'6. UD1 Assumptions'!Q10","v":2640.2000000000003},{"$f":"AV10-'6. UD1 Assumptions'!X10","v":2599.2000000000003},{"$f":"AW10-'6. UD1 Assumptions'!Y10","v":2599.2000000000003},{"$f":"AX10-'6. UD1 Assumptions'!AA10","v":2599.2000000000003},2599.2000000000003,2018,{"$f":"AT10*'5. UD1 Parameters'!$G$5","v":2764.0120999999999},{"$f":"AB10*'5. UD1 Parameters'!$G$9","v":141.64199999999977},{"$f":"'6. UD1 Assumptions'!Q10*'5. UD1 Parameters'!$G$5","v":63.762599999999999},{"$f":"'6. UD1 Assumptions'!X10*'5. UD1 Parameters'!$G$5","v":39.610099999999996},{"$f":"'6. UD1 Assumptions'!Y10*'5. UD1 Parameters'!$G$9","v":0},{"$f":"'6. UD1 Assumptions'!AA10*'5. UD1 Parameters'!$G$10","v":0},{"$f":"AP10*'5. UD1 Parameters'!$G$7","v":0},null,2018,2764.0120999999999,2622.3701000000001,2558.6075000000001,2518.9974000000002,2518.9974000000002,2518.9974000000002,2518.9974000000002]
[2019,{"$f":"'6. UD1 Assumptions'!B11","v":520},{"$f":"'6. UD1 Assumptions'!C11","v":105},{"$f":"'6. UD1 Assumptions'!D11","v":21},{"$f":"'6. UD1 Assumptions'!E11","v":30.3},{"$f":"'6. UD1 Assumptions'!F11","v":2.7},{"$f":"'6. UD1 Assumptions'!G11","v":0},{"$f":"'6. UD1 Assumptions'!H11","v":0},{"$f":"'6. UD1 Assumptions'!I11","v":0},676.3,null,{"$f":"'6. UD1 Assumptions'!AA11","v":0},{"$f":"'6. UD1 Assumptions'!M11","v":0},{"$f":"'6. UD1 Assumptions'!L11","v":0},{"$f":"'6. UD1 Assumptions'!X11","v":66},{"$f":"'6. UD1 Assumptions'!Q11","v":66},{"$f":"'6. UD1 Assumptions'!Y11","v":240},{"$f":"'6. UD1 Assumptions'!Z11","v":0},{"$f":"'6. UD1 Assumptions'!AB11","v":0},{"$f":"'6. UD1 Assumptions'!AC11","v":372},{"$f":"'6. UD1 Assumptions'!AE11","v":372},null,3660,195.39999999999964,null,2019,{"$f":"'6. UD1 Assumptions'!AG11","v":3660},{"$f":"'6. UD1 Assumptions'!AH11","v":195.39999999999964},3464.6000000000004,5.3387978142076404,null,{"$f":"'6. UD1 Assumptions'!J11","v":679},19.598222016971654,null,2981,null,3464.6000000000004,null,2785.6000000000004,{"$f":"'6. UD1 Assumptions'!AC11","v":372},10.737170236102292,{"$f":"'6. UD1 Assumptions'!AD11","v":0},372,10.737170236102292,2019,2981,2785.6000000000004,{"$f":"AU11-'6. UD1 Assumptions'!Q11","v":2719.6000000000004},{"$f":"AV11-'6. UD1 Assumptions'!X11","v":2653.6000000000004},{"$f":"AW11-'6. UD1 Assumptions'!Y11","v":2413.6000000000004},{"$f":"AX11-'6. UD1 Assumptions'!AA11","v":2413.6000000000004},2413.6000000000004,2019,{"$f":"AT11*'5. UD1 Parameters'!$G$5","v":2879.9440999999997},{"$f":"AB11*'5. UD1 Parameters'!$G$9","v":178.79099999999968},{"$f":"'6. UD1 Assumptions'!Q11*'5. UD1 Parameters'!$G$5","v":63.762599999999999},{"$f":"'6. UD1 Assumptions'!X11*'5. UD1 Parameters'!$G$5","v":63.762599999999999},{"$f":"'6. UD1 Assumptions'!Y11*'5. UD1 Parameters'!$G$9","v":219.60000000000002},{"$f":"'6. UD1 Assumptions'!AA11*'5. UD1 Parameters'!$G$10","v":0},{"$f":"AP11*'5. UD1 Parameters'!$G$7","v":0},null,2019,2879.9440999999997,2701.1531,2637.3905,2573.6279,2354.0279,2354.0279,2354.0279]
[2020,{"$f":"'6. UD1 Assumptions'!B12","v":520},{"$f":"'6. UD1 Assumptions'!C12","v":105},{"$f":"'6. UD1 Assumptions'!D12","v":21},{"$f":"'6. UD1 Assumptions'!E12","v":30.3},{"$f":"'6. UD1 Assumptions'!F12","v":2.7},{"$f":"'6. UD1 Assumptions'!G12","v":0},{"$f":"'6. UD1 Assumptions'!H12","v":0},{"$f":"'6. UD1 Assumptions'!I12","v":0},676.3,null,{"$f":"'6. UD1 Assumptions'!AA12","v":0},{"$f":"'6. UD1 Assumptions'!M12","v":0},{"$f":"'6. UD1 Assumptions'!L12","v":0},{"$f":"'6. UD1 Assumptions'!X12","v":123},{"$f":"'6. UD1 Assumptions'!Q12","v":66},{"$f":"'6. UD1 Assumptions'!Y12","v":240},{"$f":"'6. UD1 Assumptions'!Z12","v":0},{"$f":"'6. UD1 Assumptions'!AB12","v":0},{"$f":"'6. UD1 Assumptions'!AC12","v":429},{"$f":"'6. UD1 Assumptions'!AE12","v":429},null,3781,236,null,2020,{"$f":"'6. UD1 Assumptions'!AG12","v":3781},{"$f":"'6. UD1 Assumptions'!AH12","v":236},3545,6.2417349907431889,null,{"$f":"'6. UD1 Assumptions'!J12","v":679},19.153737658674189,null,3102,null,3545,null,2866,{"$f":"'6. UD1 Assumptions'!AC12","v":429},12.101551480959097,{"$f":"'6. UD1 Assumptions'!AD12","v":0},429,12.101551480959097,2020,3102,2866,{"$f":"AU12-'6. UD1 Assumptions'!Q12","v":2800},{"$f":"AV12-'6. UD1 Assumptions'!X12","v":2677},{"$f":"AW12-'6. UD1 Assumptions'!Y12","v":2437},{"$f":"AX12-'6. UD1 Assumptions'!AA12","v":2437},2437,2020,{"$f":"AT12*'5. UD1 Parameters'!$G$5","v":2996.8422},{"$f":"AB12*'5. UD1 Parameters'!$G$9","v":215.94},{"$f":"'6. UD1 Assumptions'!Q12*'5. UD1 Parameters'!$G$5","v":63.762599999999999},{"$f":"'6. UD1 Assumptions'!X12*'5. UD1 Parameters'!$G$5","v":118.83029999999999},{"$f":"'6. UD1 Assumptions'!Y12*'5. UD1 Parameters'!$G$9","v":219.60000000000002},{"$f":"'6. UD1 Assumptions'!AA12*'5. UD1 Parameters'!$G$10","v":0},{"$f":"AP12*'5. UD1 Parameters'!$G$7","v":0},{"$f":"SUM(BD12:BG12)","v":402.19290000000001},2020,2996.8422,2780.9022,2717.1396,2598.3092999999999,2378.7093,2378.7093,2378.7093]
[2021,{"$f":"'6. UD1 Assumptions'!B13","v":520},{"$f":"'6. UD1 Assumptions'!C13","v":105},{"$f":"'6. UD1 Assumptions'!D13","v":21},{"$f":"'6. UD1 Assumptions'!E13","v":30.3},{"$f":"'6. UD1 Assumptions'!F13","v":2.7},{"$f":"'6. UD1 Assumptions'!G13","v":0},{"$f":"'6. UD1 Assumptions'!H13","v":0},{"$f":"'6. UD1 Assumptions'!I13","v":0},676.3,null,{"$f":"'6. UD1 Assumptions'!AA13","v":120},{"$f":"'6. UD1 Assumptions'!M13","v":0},{"$f":"'6. UD1 Assumptions'!L13","v":0},{"$f":"'6. UD1 Assumptions'!X13","v":123},{"$f":"'6. UD1 Assumptions'!Q13","v":66},{"$f":"'6. UD1 Assumptions'!Y13","v":240},{"$f":"'6. UD1 Assumptions'!Z13","v":0},{"$f":"'6. UD1 Assumptions'!AB13","v":0},{"$f":"'6. UD1 Assumptions'!AC13","v":549},{"$f":"'6. UD1 Assumptions'!AE13","v":549},null,3874,289.20000000000027,null,2021,{"$f":"'6. UD1 Assumptions'!AG13","v":3874},{"$f":"'6. UD1 Assumptions'!AH13","v":289.2},3584.8,7.4651522973670614,null,{"$f":"'6. UD1 Assumptions'!J13","v":679},18.941084579334969,null,3195,null,3584.8,null,2905.8,{"$f":"'6. UD1 Assumptions'!AC13","v":549},15.314661905824593,{"$f":"'6. UD1 Assumptions'!AD13","v":0},549,15.314661905824593,2021,3195,2905.8,{"$f":"AU13-'6. UD1 Assumptions'!Q13","v":2839.8},{"$f":"AV13-'6. UD1 Assumptions'!X13","v":2716.8},{"$f":"AW13-'6. UD1 Assumptions'!Y13","v":2476.8000000000002},{"$f":"AX13-'6. UD1 Assumptions'!AA13","v":2356.8000000000002},2356.8000000000002,2021,{"$f":"AT13*'5. UD1 Parameters'!$G$5","v":3086.6895},{"$f":"AB13*'5. UD1 Parameters'!$G$9","v":264.61799999999999},{"$f":"'6. UD1 Assumptions'!Q13*'5. UD1 Parameters'!$G$5","v":63.762599999999999},{"$f":"'6. UD1 Assumptions'!X13*'5. UD1 Parameters'!$G$5","v":118.83029999999999},{"$f":"'6. UD1 Assumptions'!Y13*'5. UD1 Parameters'!$G$9","v":219.60000000000002},{"$f":"'6. UD1 Assumptions'!AA13*'5. UD1 Parameters'!$G$10","v":103.67999999999999},{"$f":"AP13*'5. UD1 Parameters'!$G$7","v":0},{"$f":"SUM(BD13:BG13)","v":505.87290000000002},2021,3086.6895,2822.0715,2758.3089,2639.4785999999999,2419.8786,2316.1986000000002,2316.1986000000002]
[2022,{"$f":"'6. UD1 Assumptions'!B14","v":520},{"$f":"'6. UD1 Assumptions'!C14","v":105},{"$f":"'6. UD1 Assumptions'!D14","v":21},{"$f":"'6. UD1 Assumptions'!E14","v":30.3},{"$f":"'6. UD1 Assumptions'!F14","v":2.7},{"$f":"'6. UD1 Assumptions'!G14","v":0},{"$f":"'6. UD1 Assumptions'!H14","v":0},{"$f":"'6. UD1 Assumptions'!I14","v":0},676.3,null,{"$f":"'6. UD1 Assumptions'!AA14","v":120},{"$f":"'6. UD1 Assumptions'!M14","v":0},{"$f":"'6. UD1 Assumptions'!L14","v":0},{"$f":"'6. UD1 Assumptions'!X14","v":123},{"$f":"'6. UD1 Assumptions'!Q14","v":66},{"$f":"'6. UD1 Assumptions'!Y14","v":240},{"$f":"'6. UD1 Assumptions'!Z14","v":0},{"$f":"'6. UD1 Assumptions'!AB14","v":0},{"$f":"'6. UD1 Assumptions'!AC14","v":549},{"$f":"'6. UD1 Assumptions'!AE14","v":549},null,3967,342.40000000000055,null,2022,{"$f":"'6. UD1 Assumptions'!AG14","v":3967},{"$f":"'6. UD1 Assumptions'!AH14","v":342.400000000001},3624.599999999999,8.631207461557878,null,{"$f":"'6. UD1 Assumptions'!J14","v":679},18.733101583623025,null,3288,null,3624.599999999999,null,2945.599999999999,{"$f":"'6. UD1 Assumptions'!AC14","v":549},15.146498924019207,{"$f":"'6. UD1 Assumptions'!AD14","v":0},549,15.146498924019207,2022,3288,2945.599999999999,{"$f":"AU14-'6. UD1 Assumptions'!Q14","v":2879.599999999999},{"$f":"AV14-'6. UD1 Assumptions'!X14","v":2756.599999999999},{"$f":"AW14-'6. UD1 Assumptions'!Y14","v":2516.599999999999},{"$f":"AX14-'6. UD1 Assumptions'!AA14","v":2396.599999999999},2396.599999999999,2022,{"$f":"AT14*'5. UD1 Parameters'!$G$5","v":3176.5367999999999},{"$f":"AB14*'5. UD1 Parameters'!$G$9","v":313.2960000000009},{"$f":"'6. UD1 Assumptions'!Q14*'5. UD1 Parameters'!$G$5","v":63.762599999999999},{"$f":"'6. UD1 Assumptions'!X14*'5. UD1 Parameters'!$G$5","v":118.83029999999999},{"$f":"'6. UD1 Assumptions'!Y14*'5. UD1 Parameters'!$G$9","v":219.60000000000002},{"$f":"'6. UD1 Assumptions'!AA14*'5. UD1 Parameters'!$G$10","v":103.67999999999999},{"$f":"AP14*'5. UD1 Parameters'!$G$7","v":0},505.87290000000002,2022,3176.5367999999999,2863.2407999999991,2799.4781999999991,2680.647899999999,2461.0478999999991,2357.3678999999993,2357.3678999999993]
[2023,{"$f":"'6. UD1 Assumptions'!B15","v":520},{"$f":"'6. UD1 Assumptions'!C15","v":105},{"$f":"'6. UD1 Assumptions'!D15","v":21},{"$f":"'6. UD1 Assumptions'!E15","v":30.3},{"$f":"'6. UD1 Assumptions'!F15","v":2.7},{"$f":"'6. UD1 Assumptions'!G15","v":0},{"$f":"'6. UD1 Assumptions'!H15","v":0},{"$f":"'6. UD1 Assumptions'!I15","v":0},676.3,null,{"$f":"'6. UD1 Assumptions'!AA15","v":120},{"$f":"'6. UD1 Assumptions'!M15","v":0},{"$f":"'6. UD1 Assumptions'!L15","v":0},{"$f":"'6. UD1 Assumptions'!X15","v":123},{"$f":"'6. UD1 Assumptions'!Q15","v":66},{"$f":"'6. UD1 Assumptions'!Y15","v":240},{"$f":"'6. UD1 Assumptions'!Z15","v":0},{"$f":"'6. UD1 Assumptions'!AB15","v":0},{"$f":"'6. UD1 Assumptions'!AC15","v":549},{"$f":"'6. UD1 Assumptions'!AE15","v":549},null,4062,395.60000000000082,null,2023,{"$f":"'6. UD1 Assumptions'!AG15","v":4062},{"$f":"'6. UD1 Assumptions'!AH15","v":395.60000000000082},3666.3999999999992,9.7390448055145455,null,{"$f":"'6. UD1 Assumptions'!J15","v":679},18.519528692995856,null,3383,null,3666.3999999999992,null,2987.3999999999992,{"$f":"'6. UD1 Assumptions'!AC15","v":549},14.97381627754746,{"$f":"'6. UD1 Assumptions'!AD15","v":0},549,14.97381627754746,2023,3383,2987.3999999999992,{"$f":"AU15-'6. UD1 Assumptions'!Q15","v":2921.3999999999992},{"$f":"AV15-'6. UD1 Assumptions'!X15","v":2798.3999999999992},{"$f":"AW15-'6. UD1 Assumptions'!Y15","v":2558.3999999999992},{"$f":"AX15-'6. UD1 Assumptions'!AA15","v":2438.3999999999992},2438.3999999999992,2023,{"$f":"AT15*'5. UD1 Parameters'!$G$5","v":3268.3163},{"$f":"AB15*'5. UD1 Parameters'!$G$9","v":361.97400000000079},{"$f":"'6. UD1 Assumptions'!Q15*'5. UD1 Parameters'!$G$5","v":63.762599999999999},{"$f":"'6. UD1 Assumptions'!X15*'5. UD1 Parameters'!$G$5","v":118.83029999999999},{"$f":"'6. UD1 Assumptions'!Y15*'5. UD1 Parameters'!$G$9","v":219.60000000000002},{"$f":"'6. UD1 Assumptions'!AA15*'5. UD1 Parameters'!$G$10","v":103.67999999999999},{"$f":"AP15*'5. UD1 Parameters'!$G$7","v":0},505.87290000000002,2023,3268.3163,2906.3422999999993,2842.5796999999993,2723.7493999999992,2504.1493999999993,2400.4693999999995,2400.4693999999995]
[2024,{"$f":"'6. UD1 Assumptions'!B16","v":520},{"$f":"'6. UD1 Assumptions'!C16","v":105},{"$f":"'6. UD1 Assumptions'!D16","v":21},{"$f":"'6. UD1 Assumptions'!E16","v":30.3},{"$f":"'6. UD1 Assumptions'!F16","v":2.7},{"$f":"'6. UD1 Assumptions'!G16","v":0},{"$f":"'6. UD1 Assumptions'!H16","v":0},{"$f":"'6. UD1 Assumptions'!I16","v":0},676.3,null,{"$f":"'6. UD1 Assumptions'!AA16","v":120},{"$f":"'6. UD1 Assumptions'!M16","v":0},{"$f":"'6. UD1 Assumptions'!L16","v":0},{"$f":"'6. UD1 Assumptions'!X16","v":123},{"$f":"'6. UD1 Assumptions'!Q16","v":66},{"$f":"'6. UD1 Assumptions'!Y16","v":240},{"$f":"'6. UD1 Assumptions'!Z16","v":0},{"$f":"'6. UD1 Assumptions'!AB16","v":0},{"$f":"'6. UD1 Assumptions'!AC16","v":549},{"$f":"'6. UD1 Assumptions'!AE16","v":549},null,4161,448.80000000000109,null,2024,{"$f":"'6. UD1 Assumptions'!AG16","v":4161},{"$f":"'6. UD1 Assumptions'!AH16","v":448.80000000000109},3712.1999999999989,10.785868781542925,null,{"$f":"'6. UD1 Assumptions'!J16","v":679},18.291040353429242,null,3482,null,3712.1999999999989,null,3033.1999999999989,{"$f":"'6. UD1 Assumptions'!AC16","v":549},14.789073864554718,{"$f":"'6. UD1 Assumptions'!AD16","v":0},549,14.789073864554718,2024,3482,3033.1999999999989,{"$f":"AU16-'6. UD1 Assumptions'!Q16","v":2967.1999999999989},{"$f":"AV16-'6. UD1 Assumptions'!X16","v":2844.1999999999989},{"$f":"AW16-'6. UD1 Assumptions'!Y16","v":2604.1999999999989},{"$f":"AX16-'6. UD1 Assumptions'!AA16","v":2484.1999999999989},2484.1999999999989,2024,{"$f":"AT16*'5. UD1 Parameters'!$G$5","v":3363.9602},{"$f":"AB16*'5. UD1 Parameters'!$G$9","v":410.65200000000101},{"$f":"'6. UD1 Assumptions'!Q16*'5. UD1 Parameters'!$G$5","v":63.762599999999999},{"$f":"'6. UD1 Assumptions'!X16*'5. UD1 Parameters'!$G$5","v":118.83029999999999},{"$f":"'6. UD1 Assumptions'!Y16*'5. UD1 Parameters'!$G$9","v":219.60000000000002},{"$f":"'6. UD1 Assumptions'!AA16*'5. UD1 Parameters'!$G$10","v":103.67999999999999},{"$f":"AP16*'5. UD1 Parameters'!$G$7","v":0},505.87290000000002,2024,3363.9602,2953.308199999999,2889.545599999999,2770.7152999999989,2551.115299999999,2447.4352999999992,2447.4352999999992]
[2025,{"$f":"'6. UD1 Assumptions'!B17","v":520},{"$f":"'6. UD1 Assumptions'!C17","v":105},{"$f":"'6. UD1 Assumptions'!D17","v":21},{"$f":"'6. UD1 Assumptions'!E17","v":30.3},{"$f":"'6. UD1 Assumptions'!F17","v":2.7},{"$f":"'6. UD1 Assumptions'!G17","v":0},{"$f":"'6. UD1 Assumptions'!H17","v":0},{"$f":"'6. UD1 Assumptions'!I17","v":0},676.3,null,{"$f":"'6. UD1 Assumptions'!AA17","v":120},{"$f":"'6. UD1 Assumptions'!M17","v":0},{"$f":"'6. UD1 Assumptions'!L17","v":0},{"$f":"'6. UD1 Assumptions'!X17","v":123},{"$f":"'6. UD1 Assumptions'!Q17","v":66},{"$f":"'6. UD1 Assumptions'!Y17","v":240},{"$f":"'6. UD1 Assumptions'!Z17","v":0},{"$f":"'6. UD1 Assumptions'!AB17","v":0},{"$f":"'6. UD1 Assumptions'!AC17","v":549},{"$f":"'6. UD1 Assumptions'!AE17","v":549},null,4264,502,null,2025,{"$f":"'6. UD1 Assumptions'!AG17","v":4264},{"$f":"'6. UD1 Assumptions'!AH17","v":502},3762,11.772983114446529,null,{"$f":"'6. UD1 Assumptions'!J17","v":679},18.048910154173313,null,3585,null,3762,null,3083,{"$f":"'6. UD1 Assumptions'!AC17","v":549},14.593301435406699,{"$f":"'6. UD1 Assumptions'!AD17","v":0},549,14.593301435406699,2025,3585,3083,{"$f":"AU17-'6. UD1 Assumptions'!Q17","v":3017},{"$f":"AV17-'6. UD1 Assumptions'!X17","v":2894},{"$f":"AW17-'6. UD1 Assumptions'!Y17","v":2654},{"$f":"AX17-'6. UD1 Assumptions'!AA17","v":2534},2534,2025,{"$f":"AT17*'5. UD1 Parameters'!$G$5","v":3463.4684999999999},{"$f":"AB17*'5. UD1 Parameters'!$G$9","v":459.33000000000004},{"$f":"'6. UD1 Assumptions'!Q17*'5. UD1 Parameters'!$G$5","v":63.762599999999999},{"$f":"'6. UD1 Assumptions'!X17*'5. UD1 Parameters'!$G$5","v":118.83029999999999},{"$f":"'6. UD1 Assumptions'!Y17*'5. UD1 Parameters'!$G$9","v":219.60000000000002},{"$f":"'6. UD1 Assumptions'!AA17*'5. UD1 Parameters'!$G$10","v":103.67999999999999},{"$f":"AP17*'5. UD1 Parameters'!$G$7","v":0},505.87290000000002,2025,3463.4684999999999,3004.1385,2940.3759,2821.5455999999999,2601.9456,2498.2656000000002,2498.2656000000002]
[2026,{"$f":"'6. UD1 Assumptions'!B18","v":520},{"$f":"'6. UD1 Assumptions'!C18","v":105},{"$f":"'6. UD1 Assumptions'!D18","v":21},{"$f":"'6. UD1 Assumptions'!E18","v":30.3},{"$f":"'6. UD1 Assumptions'!F18","v":2.7},{"$f":"'6. UD1 Assumptions'!G18","v":0},{"$f":"'6. UD1 Assumptions'!H18","v":0},{"$f":"'6. UD1 Assumptions'!I18","v":0},676.3,null,{"$f":"'6. UD1 Assumptions'!AA18","v":120},{"$f":"'6. UD1 Assumptions'!M18","v":0},{"$f":"'6. UD1 Assumptions'!L18","v":0},{"$f":"'6. UD1 Assumptions'!X18","v":123},{"$f":"'6. UD1 Assumptions'!Q18","v":66},{"$f":"'6. UD1 Assumptions'!Y18","v":240},{"$f":"'6. UD1 Assumptions'!Z18","v":0},{"$f":"'6. UD1 Assumptions'!AB18","v":0},{"$f":"'6. UD1 Assumptions'!AC18","v":549},{"$f":"'6. UD1 Assumptions'!AE18","v":549},null,4366,571.59999999999945,null,2026,{"$f":"'6. UD1 Assumptions'!AG18","v":4366},{"$f":"'6. UD1 Assumptions'!AH18","v":571.59999999999945},3794.4000000000005,13.09207512597342,null,{"$f":"'6. UD1 Assumptions'!J18","v":679},17.894792325532361,null,3687,null,3794.4000000000005,null,3115.4000000000005,{"$f":"'6. UD1 Assumptions'!AC18","v":549},14.468690702087285,{"$f":"'6. UD1 Assumptions'!AD18","v":0},549,14.468690702087285,2026,3687,3115.4000000000005,{"$f":"AU18-'6. UD1 Assumptions'!Q18","v":3049.4000000000005},{"$f":"AV18-'6. UD1 Assumptions'!X18","v":2926.4000000000005},{"$f":"AW18-'6. UD1 Assumptions'!Y18","v":2686.4000000000005},{"$f":"AX18-'6. UD1 Assumptions'!AA18","v":2566.4000000000005},2566.4000000000005,2026,{"$f":"AT18*'5. UD1 Parameters'!$G$5","v":3562.0106999999998},{"$f":"AB18*'5. UD1 Parameters'!$G$10","v":493.86239999999952},{"$f":"'6. UD1 Assumptions'!Q18*'5. UD1 Parameters'!$G$5","v":63.762599999999999},{"$f":"'6. UD1 Assumptions'!X18*'5. UD1 Parameters'!$G$5","v":118.83029999999999},{"$f":"'6. UD1 Assumptions'!Y18*'5. UD1 Parameters'!$G$9","v":219.60000000000002},{"$f":"'6. UD1 Assumptions'!AA18*'5. UD1 Parameters'!$G$10","v":103.67999999999999},{"$f":"AP18*'5. UD1 Parameters'!$G$7","v":0},505.87290000000002,2026,3562.0106999999998,3068.1483000000003,3004.3857000000003,2885.5554000000002,2665.9554000000003,2562.2754000000004,2562.2754000000004]
[2027,{"$f":"'6. UD1 Assumptions'!B19","v":520},{"$f":"'6. UD1 Assumptions'!C19","v":105},{"$f":"'6. UD1 Assumptions'!D19","v":21},{"$f":"'6. UD1 Assumptions'!E19","v":30.3},{"$f":"'6. UD1 Assumptions'!F19","v":2.7},{"$f":"'6. UD1 Assumptions'!G19","v":0},{"$f":"'6. UD1 Assumptions'!H19","v":0},{"$f":"'6. UD1 Assumptions'!I19","v":0},676.3,null,{"$f":"'6. UD1 Assumptions'!AA19","v":120},{"$f":"'6. UD1 Assumptions'!M19","v":0},{"$f":"'6. UD1 Assumptions'!L19","v":0},{"$f":"'6. UD1 Assumptions'!X19","v":123},{"$f":"'6. UD1 Assumptions'!Q19","v":66},{"$f":"'6. UD1 Assumptions'!Y19","v":240},{"$f":"'6. UD1 Assumptions'!Z19","v":0},{"$f":"'6. UD1 Assumptions'!AB19","v":0},{"$f":"'6. UD1 Assumptions'!AC19","v":549},{"$f":"'6. UD1 Assumptions'!AE19","v":549},null,4440,641.19999999999891,null,2027,{"$f":"'6. UD1 Assumptions'!AG19","v":4440},{"$f":"'6. UD1 Assumptions'!AH19","v":641.19999999999891},3798.8000000000011,14.441441441441418,null,{"$f":"'6. UD1 Assumptions'!J19","v":679},17.874065494366636,null,3761,null,3798.8000000000011,null,3119.8000000000011,{"$f":"'6. UD1 Assumptions'!AC19","v":549},14.451932189112346,{"$f":"'6. UD1 Assumptions'!AD19","v":0},549,14.451932189112346,2027,3761,3119.8000000000011,{"$f":"AU19-'6. UD1 Assumptions'!Q19","v":3053.8000000000011},{"$f":"AV19-'6. UD1 Assumptions'!X19","v":2930.8000000000011},{"$f":"AW19-'6. UD1 Assumptions'!Y19","v":2690.8000000000011},{"$f":"AX19-'6. UD1 Assumptions'!AA19","v":2570.8000000000011},2570.8000000000011,2027,{"$f":"AT19*'5. UD1 Parameters'!$G$5","v":3633.5020999999997},{"$f":"AB19*'5. UD1 Parameters'!$G$10","v":553.9967999999991},{"$f":"'6. UD1 Assumptions'!Q19*'5. UD1 Parameters'!$G$5","v":63.762599999999999},{"$f":"'6. UD1 Assumptions'!X19*'5. UD1 Parameters'!$G$5","v":118.83029999999999},{"$f":"'6. UD1 Assumptions'!Y19*'5. UD1 Parameters'!$G$9","v":219.60000000000002},{"$f":"'6. UD1 Assumptions'!AA19*'5. UD1 Parameters'!$G$10","v":103.67999999999999},{"$f":"AP19*'5. UD1 Parameters'!$G$7","v":0},505.87290000000002,2027,3633.5020999999997,3079.5053000000007,3015.7427000000007,2896.9124000000006,2677.3124000000007,2573.6324000000009,2573.6324000000009]
[2028,{"$f":"'6. UD1 Assumptions'!B20","v":520},{"$f":"'6. UD1 Assumptions'!C20","v":105},{"$f":"'6. UD1 Assumptions'!D20","v":21},{"$f":"'6. UD1 Assumptions'!E20","v":30.3},{"$f":"'6. UD1 Assumptions'!F20","v":2.7},{"$f":"'6. UD1 Assumptions'!G20","v":0},{"$f":"'6. UD1 Assumptions'!H20","v":0},{"$f":"'6. UD1 Assumptions'!I20","v":0},676.3,null,{"$f":"'6. UD1 Assumptions'!AA20","v":120},{"$f":"'6. UD1 Assumptions'!M20","v":0},{"$f":"'6. UD1 Assumptions'!L20","v":0},{"$f":"'6. UD1 Assumptions'!X20","v":123},{"$f":"'6. UD1 Assumptions'!Q20","v":66},{"$f":"'6. UD1 Assumptions'!Y20","v":240},{"$f":"'6. UD1 Assumptions'!Z20","v":0},{"$f":"'6. UD1 Assumptions'!AB20","v":0},{"$f":"'6. UD1 Assumptions'!AC20","v":549},{"$f":"'6. UD1 Assumptions'!AE20","v":549},null,4509,710.79999999999836,null,2028,{"$f":"'6. UD1 Assumptions'!AG20","v":4509},{"$f":"'6. UD1 Assumptions'!AH20","v":710.79999999999836},3798.2000000000016,15.764027500554409,null,{"$f":"'6. UD1 Assumptions'!J20","v":679},17.876889052709171,null,3830,null,3798.2000000000016,null,3119.2000000000016,{"$f":"'6. UD1 Assumptions'!AC20","v":549},14.454215154546885,{"$f":"'6. UD1 Assumptions'!AD20","v":0},549,14.454215154546885,2028,3830,3119.2000000000016,{"$f":"AU20-'6. UD1 Assumptions'!Q20","v":3053.2000000000016},{"$f":"AV20-'6. UD1 Assumptions'!X20","v":2930.2000000000016},{"$f":"AW20-'6. UD1 Assumptions'!Y20","v":2690.2000000000016},{"$f":"AX20-'6. UD1 Assumptions'!AA20","v":2570.2000000000016},2570.2000000000016,2028,{"$f":"AT20*'5. UD1 Parameters'!$G$5","v":3700.163},{"$f":"AB20*'5. UD1 Parameters'!$G$10","v":614.13119999999856},{"$f":"'6. UD1 Assumptions'!Q20*'5. UD1 Parameters'!$G$5","v":63.762599999999999},{"$f":"'6. UD1 Assumptions'!X20*'5. UD1 Parameters'!$G$5","v":118.83029999999999},{"$f":"'6. UD1 Assumptions'!Y20*'5. UD1 Parameters'!$G$9","v":219.60000000000002},{"$f":"'6. UD1 Assumptions'!AA20*'5. UD1 Parameters'!$G$10","v":103.67999999999999},{"$f":"AP20*'5. UD1 Parameters'!$G$7","v":0},505.87290000000002,2028,3700.163,3086.0318000000016,3022.2692000000015,2903.4389000000015,2683.8389000000016,2580.1589000000017,2580.1589000000017]
[2029,{"$f":"'6. UD1 Assumptions'!B21","v":520},{"$f":"'6. UD1 Assumptions'!C21","v":105},{"$f":"'6. UD1 Assumptions'!D21","v":21},{"$f":"'6. UD1 Assumptions'!E21","v":30.3},{"$f":"'6. UD1 Assumptions'!F21","v":2.7},{"$f":"'6. UD1 Assumptions'!G21","v":0},{"$f":"'6. UD1 Assumptions'!H21","v":0},{"$f":"'6. UD1 Assumptions'!I21","v":0},676.3,null,{"$f":"'6. UD1 Assumptions'!AA21","v":120},{"$f":"'6. UD1 Assumptions'!M21","v":0},{"$f":"'6. UD1 Assumptions'!L21","v":0},{"$f":"'6. UD1 Assumptions'!X21","v":123},{"$f":"'6. UD1 Assumptions'!Q21","v":66},{"$f":"'6. UD1 Assumptions'!Y21","v":240},{"$f":"'6. UD1 Assumptions'!Z21","v":0},{"$f":"'6. UD1 Assumptions'!AB21","v":0},{"$f":"'6. UD1 Assumptions'!AC21","v":549},{"$f":"'6. UD1 Assumptions'!AE21","v":549},null,4577,780.39999999999782,null,2029,{"$f":"'6. UD1 Assumptions'!AG21","v":4577},{"$f":"'6. UD1 Assumptions'!AH21","v":780.39999999999782},3796.6000000000022,17.050469740004321,null,{"$f":"'6. UD1 Assumptions'!J21","v":679},17.884422904704198,null,3898,null,3796.6000000000022,null,3117.6000000000022,{"$f":"'6. UD1 Assumptions'!AC21","v":549},14.46030659010693,{"$f":"'6. UD1 Assumptions'!AD21","v":0},549,14.46030659010693,2029,3898,3117.6000000000022,{"$f":"AU21-'6. UD1 Assumptions'!Q21","v":3051.6000000000022},{"$f":"AV21-'6. UD1 Assumptions'!X21","v":2928.6000000000022},{"$f":"AW21-'6. UD1 Assumptions'!Y21","v":2688.6000000000022},{"$f":"AX21-'6. UD1 Assumptions'!AA21","v":2568.6000000000022},2568.6000000000022,2029,{"$f":"AT21*'5. UD1 Parameters'!$G$5","v":3765.8577999999998},{"$f":"AB21*'5. UD1 Parameters'!$G$10","v":674.26559999999813},{"$f":"'6. UD1 Assumptions'!Q21*'5. UD1 Parameters'!$G$5","v":63.762599999999999},{"$f":"'6. UD1 Assumptions'!X21*'5. UD1 Parameters'!$G$5","v":118.83029999999999},{"$f":"'6. UD1 Assumptions'!Y21*'5. UD1 Parameters'!$G$9","v":219.60000000000002},{"$f":"'6. UD1 Assumptions'!AA21*'5. UD1 Parameters'!$G$10","v":103.67999999999999},{"$f":"AP21*'5. UD1 Parameters'!$G$7","v":0},505.87290000000002,2029,3765.8577999999998,3091.5922000000019,3027.8296000000018,2908.9993000000018,2689.3993000000019,2585.719300000002,2585.719300000002]
[2030,{"$f":"'6. UD1 Assumptions'!B22","v":520},{"$f":"'6. UD1 Assumptions'!C22","v":105},{"$f":"'6. UD1 Assumptions'!D22","v":21},{"$f":"'6. UD1 Assumptions'!E22","v":30.3},{"$f":"'6. UD1 Assumptions'!F22","v":2.7},{"$f":"'6. UD1 Assumptions'!G22","v":0},{"$f":"'6. UD1 Assumptions'!H22","v":0},{"$f":"'6. UD1 Assumptions'!I22","v":0},676.3,null,{"$f":"'6. UD1 Assumptions'!AA22","v":120},{"$f":"'6. UD1 Assumptions'!M22","v":0},{"$f":"'6. UD1 Assumptions'!L22","v":0},{"$f":"'6. UD1 Assumptions'!X22","v":123},{"$f":"'6. UD1 Assumptions'!Q22","v":66},{"$f":"'6. UD1 Assumptions'!Y22","v":240},{"$f":"'6. UD1 Assumptions'!Z22","v":0},{"$f":"'6. UD1 Assumptions'!AB22","v":0},{"$f":"'6. UD1 Assumptions'!AC22","v":549},{"$f":"'6. UD1 Assumptions'!AE22","v":629},null,4645,850,null,2030,{"$f":"'6. UD1 Assumptions'!AG22","v":4645},{"$f":"'6. UD1 Assumptions'!AH22","v":850},3795,18.29924650161464,null,{"$f":"'6. UD1 Assumptions'!J22","v":679},17.891963109354414,null,3966,null,3795,null,3116,{"$f":"'6. UD1 Assumptions'!AC22","v":549},14.466403162055334,{"$f":"'6. UD1 Assumptions'!AD22","v":80},629,16.574440052700922,2030,3966,3116,{"$f":"AU22-'6. UD1 Assumptions'!Q22","v":3050},{"$f":"AV22-'6. UD1 Assumptions'!X22","v":2927},{"$f":"AW22-'6. UD1 Assumptions'!Y22","v":2687},{"$f":"AX22-'6. UD1 Assumptions'!AA22","v":2567},2487,2030,{"$f":"AT22*'5. UD1 Parameters'!$G$5","v":3831.5526},{"$f":"AB22*'5. UD1 Parameters'!$G$10","v":734.4},{"$f":"'6. UD1 Assumptions'!Q22*'5. UD1 Parameters'!$G$5","v":63.762599999999999},{"$f":"'6. UD1 Assumptions'!X22*'5. UD1 Parameters'!$G$5","v":118.83029999999999},{"$f":"'6. UD1 Assumptions'!Y22*'5. UD1 Parameters'!$G$10","v":207.35999999999999},{"$f":"'6. UD1 Assumptions'!AA22*'5. UD1 Parameters'!$G$10","v":103.67999999999999},{"$f":"AP22*'5. UD1 Parameters'!$G$7","v":77.287999999999997},493.63290000000001,2030,3831.5526,3097.1525999999999,3033.39,2914.5596999999998,2707.1996999999997,2603.5196999999998,2526.2316999999998]
[2031,{"$f":"'6. UD1 Assumptions'!B23","v":520},{"$f":"'6. UD1 Assumptions'!C23","v":105},{"$f":"'6. UD1 Assumptions'!D23","v":21},{"$f":"'6. UD1 Assumptions'!E23","v":30.3},{"$f":"'6. UD1 Assumptions'!F23","v":2.7},{"$f":"'6. UD1 Assumptions'!G23","v":0},{"$f":"'6. UD1 Assumptions'!H23","v":0},{"$f":"'6. UD1 Assumptions'!I23","v":0},676.3,null,{"$f":"'6. UD1 Assumptions'!AA23","v":120},{"$f":"'6. UD1 Assumptions'!M23","v":0},{"$f":"'6. UD1 Assumptions'!L23","v":0},{"$f":"'6. UD1 Assumptions'!X23","v":123},{"$f":"'6. UD1 Assumptions'!Q23","v":66},{"$f":"'6. UD1 Assumptions'!Y23","v":240},{"$f":"'6. UD1 Assumptions'!Z23","v":0},{"$f":"'6. UD1 Assumptions'!AB23","v":0},{"$f":"'6. UD1 Assumptions'!AC23","v":549},{"$f":"'6. UD1 Assumptions'!AE23","v":629},null,4713,935,null,2031,{"$f":"'6. UD1 Assumptions'!AG23","v":4713},{"$f":"'6. UD1 Assumptions'!AH23","v":935},3778,19.838743899851472,null,{"$f":"'6. UD1 Assumptions'!J23","v":679},17.972472207517203,null,4034,null,3778,null,3099,{"$f":"'6. UD1 Assumptions'!AC23","v":549},14.531498147167813,{"$f":"'6. UD1 Assumptions'!AD23","v":80},629,16.649020645844363,2031,4034,3099,{"$f":"AU23-'6. UD1 Assumptions'!Q23","v":3033},{"$f":"AV23-'6. UD1 Assumptions'!X23","v":2910},{"$f":"AW23-'6. UD1 Assumptions'!Y23","v":2670},{"$f":"AX23-'6. UD1 Assumptions'!AA23","v":2550},2470,2031,{"$f":"AT23*'5. UD1 Parameters'!$G$5","v":3897.2473999999997},{"$f":"AB23*'5. UD1 Parameters'!$G$10","v":807.84},{"$f":"'6. UD1 Assumptions'!Q23*'5. UD1 Parameters'!$G$5","v":63.762599999999999},{"$f":"'6. UD1 Assumptions'!X23*'5. UD1 Parameters'!$G$5","v":118.83029999999999},{"$f":"'6. UD1 Assumptions'!Y23*'5. UD1 Parameters'!$G$10","v":207.35999999999999},{"$f":"'6. UD1 Assumptions'!AA23*'5. UD1 Parameters'!$G$10","v":103.67999999999999},{"$f":"AP23*'5. UD1 Parameters'!$G$7","v":77.287999999999997},493.63290000000001,2031,3897.2473999999997,3089.4073999999996,3025.6447999999996,2906.8144999999995,2699.4544999999994,2595.7744999999995,2518.4864999999995]
[{"$f":"A23+1","v":2032},{"$f":"'6. UD1 Assumptions'!B24","v":520},{"$f":"'6. UD1 Assumptions'!C24","v":105},{"$f":"'6. UD1 Assumptions'!D24","v":21},{"$f":"'6. UD1 Assumptions'!E24","v":30.3},{"$f":"'6. UD1 Assumptions'!F24","v":2.7},{"$f":"'6. UD1 Assumptions'!G24","v":0},{"$f":"'6. UD1 Assumptions'!H24","v":0},{"$f":"'6. UD1 Assumptions'!I24","v":0},676.3,null,{"$f":"'6. UD1 Assumptions'!AA24","v":120},{"$f":"'6. UD1 Assumptions'!M24","v":0},{"$f":"'6. UD1 Assumptions'!L24","v":0},{"$f":"'6. UD1 Assumptions'!X24","v":123},{"$f":"'6. UD1 Assumptions'!Q24","v":66},{"$f":"'6. UD1 Assumptions'!Y24","v":240},{"$f":"'6. UD1 Assumptions'!Z24","v":0},{"$f":"'6. UD1 Assumptions'!AB24","v":0},{"$f":"'6. UD1 Assumptions'!AC24","v":549},{"$f":"'6. UD1 Assumptions'!AE24","v":629},null,4783,1020,null,{"$f":"Z23+1","v":2032},{"$f":"'6. UD1 Assumptions'!AG24","v":4783},{"$f":"'6. UD1 Assumptions'!AH24","v":1020},3763,21.325527911352708,null,{"$f":"'6. UD1 Assumptions'!J24","v":679},18.044113739038,null,4104,null,3763,null,3084,{"$f":"'6. UD1 Assumptions'!AC24","v":549},14.589423332447515,{"$f":"'6. UD1 Assumptions'!AD24","v":80},629,16.715386659580123,{"$f":"AS23+1","v":2032},4104,3084,{"$f":"AU24-'6. UD1 Assumptions'!Q24","v":3018},{"$f":"AV24-'6. UD1 Assumptions'!X24","v":2895},{"$f":"AW24-'6. UD1 Assumptions'!Y24","v":2655},{"$f":"AX24-'6. UD1 Assumptions'!AA24","v":2535},2455,{"$f":"BA23+1","v":2032},{"$f":"AT24*'5. UD1 Parameters'!$G$5","v":3964.8743999999997},{"$f":"AB24*'5. UD1 Parameters'!$G$10","v":881.28},{"$f":"'6. UD1 Assumptions'!Q24*'5. UD1 Parameters'!$G$5","v":63.762599999999999},{"$f":"'6. UD1 Assumptions'!X24*'5. UD1 Parameters'!$G$5","v":118.83029999999999},{"$f":"'6. UD1 Assumptions'!Y24*'5. UD1 Parameters'!$G$10","v":207.35999999999999},{"$f":"'6. UD1 Assumptions'!AA24*'5. UD1 Parameters'!$G$10","v":103.67999999999999},{"$f":"AP24*'5. UD1 Parameters'!$G$7","v":77.287999999999997},493.63290000000001,{"$f":"BJ23+1","v":2032},3964.8743999999997,3083.5944,3019.8317999999999,2901.0014999999999,2693.6414999999997,2589.9614999999999,2512.6734999999999]
[2033,{"$f":"'6. UD1 Assumptions'!B25","v":520},{"$f":"'6. UD1 Assumptions'!C25","v":105},{"$f":"'6. UD1 Assumptions'!D25","v":21},{"$f":"'6. UD1 Assumptions'!E25","v":30.3},{"$f":"'6. UD1 Assumptions'!F25","v":2.7},{"$f":"'6. UD1 Assumptions'!G25","v":0},{"$f":"'6. UD1 Assumptions'!H25","v":0},{"$f":"'6. UD1 Assumptions'!I25","v":0},676.3,null,{"$f":"'6. UD1 Assumptions'!AA25","v":120},{"$f":"'6. UD1 Assumptions'!M25","v":0},{"$f":"'6. UD1 Assumptions'!L25","v":0},{"$f":"'6. UD1 Assumptions'!X25","v":123},{"$f":"'6. UD1 Assumptions'!Q25","v":66},{"$f":"'6. UD1 Assumptions'!Y25","v":240},{"$f":"'6. UD1 Assumptions'!Z25","v":0},{"$f":"'6. UD1 Assumptions'!AB25","v":0},{"$f":"'6. UD1 Assumptions'!AC25","v":549},{"$f":"'6. UD1 Assumptions'!AE25","v":629},null,4853,1105,null,2033,{"$f":"'6. UD1 Assumptions'!AG25","v":4853},{"$f":"'6. UD1 Assumptions'!AH25","v":1105},3748,22.769420976715434,null,{"$f":"'6. UD1 Assumptions'!J25","v":679},18.116328708644613,null,4174,null,3748,null,3069,{"$f":"'6. UD1 Assumptions'!AC25","v":549},14.647812166488794,{"$f":"'6. UD1 Assumptions'!AD25","v":80},629,16.782283884738529,2033,4174,3069,{"$f":"AU25-'6. UD1 Assumptions'!Q25","v":3003},{"$f":"AV25-'6. UD1 Assumptions'!X25","v":2880},{"$f":"AW25-'6. UD1 Assumptions'!Y25","v":2640},{"$f":"AX25-'6. UD1 Assumptions'!AA25","v":2520},2440,2033,{"$f":"AT25*'5. UD1 Parameters'!$G$5","v":4032.5013999999996},{"$f":"AB25*'5. UD1 Parameters'!$G$10","v":954.72},{"$f":"'6. UD1 Assumptions'!Q25*'5. UD1 Parameters'!$G$5","v":63.762599999999999},{"$f":"'6. UD1 Assumptions'!X25*'5. UD1 Parameters'!$G$5","v":118.83029999999999},{"$f":"'6. UD1 Assumptions'!Y25*'5. UD1 Parameters'!$G$10","v":207.35999999999999},{"$f":"'6. UD1 Assumptions'!AA25*'5. UD1 Parameters'!$G$10","v":103.67999999999999},{"$f":"AP25*'5. UD1 Parameters'!$G$7","v":77.287999999999997},493.63290000000001,2033,4032.5013999999996,3077.7813999999998,3014.0187999999998,2895.1884999999997,2687.8284999999996,2584.1484999999998,2506.8604999999998]
[2034,{"$f":"'6. UD1 Assumptions'!B26","v":520},{"$f":"'6. UD1 Assumptions'!C26","v":105},{"$f":"'6. UD1 Assumptions'!D26","v":21},{"$f":"'6. UD1 Assumptions'!E26","v":30.3},{"$f":"'6. UD1 Assumptions'!F26","v":2.7},{"$f":"'6. UD1 Assumptions'!G26","v":0},{"$f":"'6. UD1 Assumptions'!H26","v":0},{"$f":"'6. UD1 Assumptions'!I26","v":0},676.3,null,{"$f":"'6. UD1 Assumptions'!AA26","v":120},{"$f":"'6. UD1 Assumptions'!M26","v":0},{"$f":"'6. UD1 Assumptions'!L26","v":0},{"$f":"'6. UD1 Assumptions'!X26","v":123},{"$f":"'6. UD1 Assumptions'!Q26","v":66},{"$f":"'6. UD1 Assumptions'!Y26","v":240},{"$f":"'6. UD1 Assumptions'!Z26","v":0},{"$f":"'6. UD1 Assumptions'!AB26","v":0},{"$f":"'6. UD1 Assumptions'!AC26","v":549},{"$f":"'6. UD1 Assumptions'!AE26","v":629},null,4925,1190,null,2034,{"$f":"'6. UD1 Assumptions'!AG26","v":4925},{"$f":"'6. UD1 Assumptions'!AH26","v":1190},3735,24.162436548223351,null,{"$f":"'6. UD1 Assumptions'!J26","v":679},18.179384203480588,null,4246,null,3735,null,3056,{"$f":"'6. UD1 Assumptions'!AC26","v":549},14.698795180722891,{"$f":"'6. UD1 Assumptions'!AD26","v":80},629,16.840696117804551,2034,4246,3056,{"$f":"AU26-'6. UD1 Assumptions'!Q26","v":2990},{"$f":"AV26-'6. UD1 Assumptions'!X26","v":2867},{"$f":"AW26-'6. UD1 Assumptions'!Y26","v":2627},{"$f":"AX26-'6. UD1 Assumptions'!AA26","v":2507},2427,2034,{"$f":"AT26*'5. UD1 Parameters'!$G$5","v":4102.0605999999998},{"$f":"AB26*'5. UD1 Parameters'!$G$10","v":1028.1600000000001},{"$f":"'6. UD1 Assumptions'!Q26*'5. UD1 Parameters'!$G$5","v":63.762599999999999},{"$f":"'6. UD1 Assumptions'!X26*'5. UD1 Parameters'!$G$5","v":118.83029999999999},{"$f":"'6. UD1 Assumptions'!Y26*'5. UD1 Parameters'!$G$10","v":207.35999999999999},{"$f":"'6. UD1 Assumptions'!AA26*'5. UD1 Parameters'!$G$10","v":103.67999999999999},{"$f":"AP26*'5. UD1 Parameters'!$G$7","v":77.287999999999997},493.63290000000001,2034,4102.0605999999998,3073.9005999999999,3010.1379999999999,2891.3076999999998,2683.9476999999997,2580.2676999999999,2502.9796999999999]
[2035,{"$f":"'6. UD1 Assumptions'!B27","v":520},{"$f":"'6. UD1 Assumptions'!C27","v":105},{"$f":"'6. UD1 Assumptions'!D27","v":21},{"$f":"'6. UD1 Assumptions'!E27","v":30.3},{"$f":"'6. UD1 Assumptions'!F27","v":2.7},{"$f":"'6. UD1 Assumptions'!G27","v":0},{"$f":"'6. UD1 Assumptions'!H27","v":0},{"$f":"'6. UD1 Assumptions'!I27","v":0},676.3,null,{"$f":"'6. UD1 Assumptions'!AA27","v":120},{"$f":"'6. UD1 Assumptions'!M27","v":0},{"$f":"'6. UD1 Assumptions'!L27","v":0},{"$f":"'6. UD1 Assumptions'!X27","v":123},{"$f":"'6. UD1 Assumptions'!Q27","v":66},{"$f":"'6. UD1 Assumptions'!Y27","v":240},{"$f":"'6. UD1 Assumptions'!Z27","v":0},{"$f":"'6. UD1 Assumptions'!AB27","v":0},{"$f":"'6. UD1 Assumptions'!AC27","v":549},{"$f":"'6. UD1 Assumptions'!AE27","v":629},null,4953.0199999999995,1275,null,2035,{"$f":"'6. UD1 Assumptions'!AG27","v":4953.0199999999995},{"$f":"'6. UD1 Assumptions'!AH27","v":1275},3678.0199999999995,25.741870616310859,null,{"$f":"'6. UD1 Assumptions'!J27","v":679},18.461019787820625,null,4274.0199999999995,null,3678.0199999999995,null,2999.0199999999995,{"$f":"'6. UD1 Assumptions'!AC27","v":549},14.926509371890313,{"$f":"'6. UD1 Assumptions'!AD27","v":80},629,17.101592704770503,2035,4274.0199999999995,2999.0199999999995,{"$f":"AU27-'6. UD1 Assumptions'!Q27","v":2933.0199999999995},{"$f":"AV27-'6. UD1 Assumptions'!X27","v":2810.0199999999995},{"$f":"AW27-'6. UD1 Assumptions'!Y27","v":2570.0199999999995},{"$f":"AX27-'6. UD1 Assumptions'!AA27","v":2450.0199999999995},2370.0199999999995,2035,{"$f":"AT27*'5. UD1 Parameters'!$G$5","v":4129.130721999999},{"$f":"AB27*'5. UD1 Parameters'!$G$10","v":1101.5999999999999},{"$f":"'6. UD1 Assumptions'!Q27*'5. UD1 Parameters'!$G$5","v":63.762599999999999},{"$f":"'6. UD1 Assumptions'!X27*'5. UD1 Parameters'!$G$5","v":118.83029999999999},{"$f":"'6. UD1 Assumptions'!Y27*'5. UD1 Parameters'!$G$10","v":207.35999999999999},{"$f":"'6. UD1 Assumptions'!AA27*'5. UD1 Parameters'!$G$10","v":103.67999999999999},{"$f":"AP27*'5. UD1 Parameters'!$G$7","v":77.287999999999997},493.63290000000001,2035,4129.130721999999,3027.5307219999991,2963.768121999999,2844.937821999999,2637.5778219999988,2533.897821999999,2456.609821999999]
[2036,{"$f":"'6. UD1 Assumptions'!B28","v":520},{"$f":"'6. UD1 Assumptions'!C28","v":105},{"$f":"'6. UD1 Assumptions'!D28","v":21},{"$f":"'6. UD1 Assumptions'!E28","v":30.3},{"$f":"'6. UD1 Assumptions'!F28","v":2.7},{"$f":"'6. UD1 Assumptions'!G28","v":0},{"$f":"'6. UD1 Assumptions'!H28","v":0},{"$f":"'6. UD1 Assumptions'!I28","v":0},676.3,null,{"$f":"'6. UD1 Assumptions'!AA28","v":120},{"$f":"'6. UD1 Assumptions'!M28","v":0},{"$f":"'6. UD1 Assumptions'!L28","v":0},{"$f":"'6. UD1 Assumptions'!X28","v":123},{"$f":"'6. UD1 Assumptions'!Q28","v":66},{"$f":"'6. UD1 Assumptions'!Y28","v":240},{"$f":"'6. UD1 Assumptions'!Z28","v":0},{"$f":"'6. UD1 Assumptions'!AB28","v":0},{"$f":"'6. UD1 Assumptions'!AC28","v":549},{"$f":"'6. UD1 Assumptions'!AE28","v":639},null,4935.92,1365,null,2036,{"$f":"'6. UD1 Assumptions'!AG28","v":4935.92},{"$f":"'6. UD1 Assumptions'!AH28","v":1365},null,27.654419034344155,null,{"$f":"'6. UD1 Assumptions'!J28","v":679},19.014707694375677,null,4256.92,null,3570.92,null,2891.92,{"$f":"'6. UD1 Assumptions'!AC28","v":549},15.37418928455412,{"$f":"'6. UD1 Assumptions'!AD28","v":90},639,17.894548183661353,2036,4256.92,2891.92,{"$f":"AU28-'6. UD1 Assumptions'!Q28","v":2825.92},{"$f":"AV28-'6. UD1 Assumptions'!X28","v":2702.92},{"$f":"AW28-'6. UD1 Assumptions'!Y28","v":2462.92},{"$f":"AX28-'6. UD1 Assumptions'!AA28","v":2342.92},2252.92,2036,{"$f":"AT28*'5. UD1 Parameters'!$G$5","v":4112.610412},{"$f":"AB28*'5. UD1 Parameters'!$G$10","v":1179.3599999999999},{"$f":"'6. UD1 Assumptions'!Q28*'5. UD1 Parameters'!$G$5","v":63.762599999999999},{"$f":"'6. UD1 Assumptions'!X28*'5. UD1 Parameters'!$G$5","v":118.83029999999999},{"$f":"'6. UD1 Assumptions'!Y28*'5. UD1 Parameters'!$G$10","v":207.35999999999999},{"$f":"'6. UD1 Assumptions'!AA28*'5. UD1 Parameters'!$G$10","v":103.67999999999999},{"$f":"AP28*'5. UD1 Parameters'!$G$7","v":86.948999999999998},493.63290000000001,2036,4112.610412,2933.2504120000003,2869.4878120000003,2750.6575120000002,2543.2975120000001,2439.6175120000003,2352.6685120000002]
[2037,{"$f":"'6. UD1 Assumptions'!B29","v":520},{"$f":"'6. UD1 Assumptions'!C29","v":105},{"$f":"'6. UD1 Assumptions'!D29","v":21},{"$f":"'6. UD1 Assumptions'!E29","v":30.3},{"$f":"'6. UD1 Assumptions'!F29","v":2.7},{"$f":"'6. UD1 Assumptions'!G29","v":0},{"$f":"'6. UD1 Assumptions'!H29","v":0},{"$f":"'6. UD1 Assumptions'!I29","v":0},676.3,null,{"$f":"'6. UD1 Assumptions'!AA29","v":120},{"$f":"'6. UD1 Assumptions'!M29","v":0},{"$f":"'6. UD1 Assumptions'!L29","v":0},{"$f":"'6. UD1 Assumptions'!X29","v":123},{"$f":"'6. UD1 Assumptions'!Q29","v":66},{"$f":"'6. UD1 Assumptions'!Y29","v":240},{"$f":"'6. UD1 Assumptions'!Z29","v":0},{"$f":"'6. UD1 Assumptions'!AB29","v":0},{"$f":"'6. UD1 Assumptions'!AC29","v":549},{"$f":"'6. UD1 Assumptions'!AE29","v":639},null,4944.72,1455,null,2037,{"$f":"'6. UD1 Assumptions'!AG29","v":4944.72},{"$f":"'6. UD1 Assumptions'!AH29","v":1455},null,29.425326408775419,null,{"$f":"'6. UD1 Assumptions'!J29","v":679},19.457148424515431,null,4265.72,null,3489.7200000000003,null,2810.7200000000003,{"$f":"'6. UD1 Assumptions'!AC29","v":549},15.731921185653862,{"$f":"'6. UD1 Assumptions'!AD29","v":90},639,18.310924658711873,2037,4265.72,2810.7200000000003,{"$f":"AU29-'6. UD1 Assumptions'!Q29","v":2744.7200000000003},{"$f":"AV29-'6. UD1 Assumptions'!X29","v":2621.7200000000003},{"$f":"AW29-'6. UD1 Assumptions'!Y29","v":2381.7200000000003},{"$f":"AX29-'6. UD1 Assumptions'!AA29","v":2261.7200000000003},2171.7200000000003,2037,{"$f":"AT29*'5. UD1 Parameters'!$G$5","v":4121.1120920000003},{"$f":"AB29*'5. UD1 Parameters'!$G$11","v":1257.1199999999999},{"$f":"'6. UD1 Assumptions'!Q29*'5. UD1 Parameters'!$G$5","v":63.762599999999999},{"$f":"'6. UD1 Assumptions'!X29*'5. UD1 Parameters'!$G$5","v":118.83029999999999},{"$f":"'6. UD1 Assumptions'!Y29*'5. UD1 Parameters'!$G$10","v":207.35999999999999},{"$f":"'6. UD1 Assumptions'!AA29*'5. UD1 Parameters'!$G$10","v":103.67999999999999},{"$f":"AP29*'5. UD1 Parameters'!$G$7","v":86.948999999999998},493.63290000000001,2037,4121.1120920000003,2863.9920920000004,2800.2294920000004,2681.3991920000003,2474.0391920000002,2370.3591920000003,2283.4101920000003]
[2038,{"$f":"'6. UD1 Assumptions'!B30","v":520},{"$f":"'6. UD1 Assumptions'!C30","v":105},{"$f":"'6. UD1 Assumptions'!D30","v":21},{"$f":"'6. UD1 Assumptions'!E30","v":30.3},{"$f":"'6. UD1 Assumptions'!F30","v":2.7},{"$f":"'6. UD1 Assumptions'!G30","v":0},{"$f":"'6. UD1 Assumptions'!H30","v":0},{"$f":"'6. UD1 Assumptions'!I30","v":0},676.3,null,{"$f":"'6. UD1 Assumptions'!AA30","v":120},{"$f":"'6. UD1 Assumptions'!M30","v":0},{"$f":"'6. UD1 Assumptions'!L30","v":0},{"$f":"'6. UD1 Assumptions'!X30","v":123},{"$f":"'6. UD1 Assumptions'!Q30","v":66},{"$f":"'6. UD1 Assumptions'!Y30","v":240},{"$f":"'6. UD1 Assumptions'!Z30","v":0},{"$f":"'6. UD1 Assumptions'!AB30","v":0},{"$f":"'6. UD1 Assumptions'!AC30","v":549},{"$f":"'6. UD1 Assumptions'!AE30","v":639},null,4953.5200000000004,1545,null,2038,{"$f":"'6. UD1 Assumptions'!AG30","v":4953.5200000000004},{"$f":"'6. UD1 Assumptions'!AH30","v":1545},null,31.189941698024835,null,{"$f":"'6. UD1 Assumptions'!J30","v":679},19.920669381432408,null,4274.5200000000004,null,3408.5200000000004,null,2729.5200000000004,{"$f":"'6. UD1 Assumptions'!AC30","v":549},16.106697334913683,{"$f":"'6. UD1 Assumptions'!AD30","v":90},639,18.747139520965106,2038,4274.5200000000004,2729.5200000000004,{"$f":"AU30-'6. UD1 Assumptions'!Q30","v":2663.5200000000004},{"$f":"AV30-'6. UD1 Assumptions'!X30","v":2540.5200000000004},{"$f":"AW30-'6. UD1 Assumptions'!Y30","v":2300.5200000000004},{"$f":"AX30-'6. UD1 Assumptions'!AA30","v":2180.5200000000004},2090.5200000000004,2038,{"$f":"AT30*'5. UD1 Parameters'!$G$5","v":4129.6137720000006},{"$f":"AB30*'5. UD1 Parameters'!$G$11","v":1334.8799999999999},{"$f":"'6. UD1 Assumptions'!Q30*'5. UD1 Parameters'!$G$5","v":63.762599999999999},{"$f":"'6. UD1 Assumptions'!X30*'5. UD1 Parameters'!$G$5","v":118.83029999999999},{"$f":"'6. UD1 Assumptions'!Y30*'5. UD1 Parameters'!$G$10","v":207.35999999999999},{"$f":"'6. UD1 Assumptions'!AA30*'5. UD1 Parameters'!$G$10","v":103.67999999999999},{"$f":"AP30*'5. UD1 Parameters'!$G$7","v":86.948999999999998},493.63290000000001,2038,4129.6137720000006,2794.7337720000005,2730.9711720000005,2612.1408720000004,2404.7808720000003,2301.1008720000004,2214.1518720000004]
[2039,{"$f":"'6. UD1 Assumptions'!B31","v":520},{"$f":"'6. UD1 Assumptions'!C31","v":105},{"$f":"'6. UD1 Assumptions'!D31","v":21},{"$f":"'6. UD1 Assumptions'!E31","v":30.3},{"$f":"'6. UD1 Assumptions'!F31","v":2.7},{"$f":"'6. UD1 Assumptions'!G31","v":0},{"$f":"'6. UD1 Assumptions'!H31","v":0},{"$f":"'6. UD1 Assumptions'!I31","v":0},676.3,null,{"$f":"'6. UD1 Assumptions'!AA31","v":120},{"$f":"'6. UD1 Assumptions'!M31","v":0},{"$f":"'6. UD1 Assumptions'!L31","v":0},{"$f":"'6. UD1 Assumptions'!X31","v":123},{"$f":"'6. UD1 Assumptions'!Q31","v":66},{"$f":"'6. UD1 Assumptions'!Y31","v":240},{"$f":"'6. UD1 Assumptions'!Z31","v":0},{"$f":"'6. UD1 Assumptions'!AB31","v":0},{"$f":"'6. UD1 Assumptions'!AC31","v":549},{"$f":"'6. UD1 Assumptions'!AE31","v":639},null,4962.3200000000006,1635,null,2039,{"$f":"'6. UD1 Assumptions'!AG31","v":4962.3200000000006},{"$f":"'6. UD1 Assumptions'!AH31","v":1635},null,32.948298376565795,null,{"$f":"'6. UD1 Assumptions'!J31","v":679},20.406813892261638,null,4283.3200000000006,null,3327.3200000000006,null,2648.3200000000006,{"$f":"'6. UD1 Assumptions'!AC31","v":549},16.49976557710109,{"$f":"'6. UD1 Assumptions'!AD31","v":90},639,19.204645179904546,2039,4283.3200000000006,2648.3200000000006,{"$f":"AU31-'6. UD1 Assumptions'!Q31","v":2582.3200000000006},{"$f":"AV31-'6. UD1 Assumptions'!X31","v":2459.3200000000006},{"$f":"AW31-'6. UD1 Assumptions'!Y31","v":2219.3200000000006},{"$f":"AX31-'6. UD1 Assumptions'!AA31","v":2099.3200000000006},2009.3200000000006,2039,{"$f":"AT31*'5. UD1 Parameters'!$G$5","v":4138.115452},{"$f":"AB31*'5. UD1 Parameters'!$G$11","v":1412.6399999999999},{"$f":"'6. UD1 Assumptions'!Q31*'5. UD1 Parameters'!$G$5","v":63.762599999999999},{"$f":"'6. UD1 Assumptions'!X31*'5. UD1 Parameters'!$G$5","v":118.83029999999999},{"$f":"'6. UD1 Assumptions'!Y31*'5. UD1 Parameters'!$G$10","v":207.35999999999999},{"$f":"'6. UD1 Assumptions'!AA31*'5. UD1 Parameters'!$G$10","v":103.67999999999999},{"$f":"AP31*'5. UD1 Parameters'!$G$7","v":86.948999999999998},493.63290000000001,2039,4138.115452,2725.4754520000001,2661.7128520000001,2542.882552,2335.5225519999999,2231.8425520000001,2144.893552]
[2040,{"$f":"'6. UD1 Assumptions'!B32","v":520},{"$f":"'6. UD1 Assumptions'!C32","v":105},{"$f":"'6. UD1 Assumptions'!D32","v":21},{"$f":"'6. UD1 Assumptions'!E32","v":30.3},{"$f":"'6. UD1 Assumptions'!F32","v":2.7},{"$f":"'6. UD1 Assumptions'!G32","v":0},{"$f":"'6. UD1 Assumptions'!H32","v":0},{"$f":"'6. UD1 Assumptions'!I32","v":0},676.3,null,{"$f":"'6. UD1 Assumptions'!AA32","v":120},{"$f":"'6. UD1 Assumptions'!M32","v":0},{"$f":"'6. UD1 Assumptions'!L32","v":0},{"$f":"'6. UD1 Assumptions'!X32","v":123},{"$f":"'6. UD1 Assumptions'!Q32","v":66},{"$f":"'6. UD1 Assumptions'!Y32","v":240},{"$f":"'6. UD1 Assumptions'!Z32","v":0},{"$f":"'6. UD1 Assumptions'!AB32","v":0},{"$f":"'6. UD1 Assumptions'!AC32","v":549},{"$f":"'6. UD1 Assumptions'!AE32","v":639},null,4971.12,1725,null,2040,{"$f":"'6. UD1 Assumptions'!AG32","v":4971.12},{"$f":"'6. UD1 Assumptions'!AH32","v":1725},null,34.700429681842323,null,{"$f":"'6. UD1 Assumptions'!J32","v":679},20.917279706233906,null,4292.12,null,3246.12,null,2567.12,{"$f":"'6. UD1 Assumptions'!AC32","v":549},16.912498613729621,{"$f":"'6. UD1 Assumptions'!AD32","v":90},639,19.685039370078741,2040,4292.12,2567.12,{"$f":"AU32-'6. UD1 Assumptions'!Q32","v":2501.12},{"$f":"AV32-'6. UD1 Assumptions'!X32","v":2378.12},{"$f":"AW32-'6. UD1 Assumptions'!Y32","v":2138.12},{"$f":"AX32-'6. UD1 Assumptions'!AA32","v":2018.12},1928.12,2040,{"$f":"AT32*'5. UD1 Parameters'!$G$5","v":4146.6171319999994},{"$f":"AB32*'5. UD1 Parameters'!$G$11","v":1490.4},{"$f":"'6. UD1 Assumptions'!Q32*'5. UD1 Parameters'!$G$5","v":63.762599999999999},{"$f":"'6. UD1 Assumptions'!X32*'5. UD1 Parameters'!$G$5","v":118.83029999999999},{"$f":"'6. UD1 Assumptions'!Y32*'5. UD1 Parameters'!$G$10","v":207.35999999999999},{"$f":"'6. UD1 Assumptions'!AA32*'5. UD1 Parameters'!$G$10","v":103.67999999999999},{"$f":"AP32*'5. UD1 Parameters'!$G$7","v":86.948999999999998},493.63290000000001,2040,4146.6171319999994,2656.2171319999993,2592.4545319999993,2473.6242319999992,2266.2642319999991,2162.5842319999992,2075.6352319999992]
[2041,{"$f":"'6. UD1 Assumptions'!B33","v":520},{"$f":"'6. UD1 Assumptions'!C33","v":105},{"$f":"'6. UD1 Assumptions'!D33","v":21},{"$f":"'6. UD1 Assumptions'!E33","v":30.3},{"$f":"'6. UD1 Assumptions'!F33","v":2.7},{"$f":"'6. UD1 Assumptions'!G33","v":0},{"$f":"'6. UD1 Assumptions'!H33","v":0},{"$f":"'6. UD1 Assumptions'!I33","v":0},676.3,null,{"$f":"'6. UD1 Assumptions'!AA33","v":120},{"$f":"'6. UD1 Assumptions'!M33","v":0},{"$f":"'6. UD1 Assumptions'!L33","v":0},{"$f":"'6. UD1 Assumptions'!X33","v":123},{"$f":"'6. UD1 Assumptions'!Q33","v":66},{"$f":"'6. UD1 Assumptions'!Y33","v":240},{"$f":"'6. UD1 Assumptions'!Z33","v":0},{"$f":"'6. UD1 Assumptions'!AB33","v":0},{"$f":"'6. UD1 Assumptions'!AC33","v":549},{"$f":"'6. UD1 Assumptions'!AE33","v":669},null,5019.32,1805,null,2041,{"$f":"'6. UD1 Assumptions'!AG33","v":5019.32},{"$f":"'6. UD1 Assumptions'!AH33","v":1805},null,35.96104651626117,null,{"$f":"'6. UD1 Assumptions'!J33","v":679},21.124219119440504,null,4340.32,null,3214.3199999999997,null,2535.3199999999997,{"$f":"'6. UD1 Assumptions'!AC33","v":549},17.079817815276638,{"$f":"'6. UD1 Assumptions'!AD33","v":120},669,20.813111326812514,2041,4340.32,2535.3199999999997,{"$f":"AU33-'6. UD1 Assumptions'!Q33","v":2469.3199999999997},{"$f":"AV33-'6. UD1 Assumptions'!X33","v":2346.3199999999997},{"$f":"AW33-'6. UD1 Assumptions'!Y33","v":2106.3199999999997},{"$f":"AX33-'6. UD1 Assumptions'!AA33","v":1986.3199999999997},1866.3199999999997,2041,{"$f":"AT33*'5. UD1 Parameters'!$G$5","v":4193.1831519999996},{"$f":"AB33*'5. UD1 Parameters'!$G$11","v":1559.52},{"$f":"'6. UD1 Assumptions'!Q33*'5. UD1 Parameters'!$G$5","v":63.762599999999999},{"$f":"'6. UD1 Assumptions'!X33*'5. UD1 Parameters'!$G$5","v":118.83029999999999},{"$f":"'6. UD1 Assumptions'!Y33*'5. UD1 Parameters'!$G$10","v":207.35999999999999},{"$f":"'6. UD1 Assumptions'!AA33*'5. UD1 Parameters'!$G$10","v":103.67999999999999},{"$f":"AP33*'5. UD1 Parameters'!$G$7","v":115.93199999999999},493.63290000000001,2041,4193.1831519999996,2633.6631519999996,2569.9005519999996,2451.0702519999995,2243.7102519999994,2140.0302519999996,2024.0982519999995]
[2042,{"$f":"'6. UD1 Assumptions'!B34","v":520},{"$f":"'6. UD1 Assumptions'!C34","v":105},{"$f":"'6. UD1 Assumptions'!D34","v":21},{"$f":"'6. UD1 Assumptions'!E34","v":30.3},{"$f":"'6. UD1 Assumptions'!F34","v":2.7},{"$f":"'6. UD1 Assumptions'!G34","v":0},{"$f":"'6. UD1 Assumptions'!H34","v":0},{"$f":"'6. UD1 Assumptions'!I34","v":0},676.3,null,{"$f":"'6. UD1 Assumptions'!AA34","v":120},{"$f":"'6. UD1 Assumptions'!M34","v":0},{"$f":"'6. UD1 Assumptions'!L34","v":0},{"$f":"'6. UD1 Assumptions'!X34","v":123},{"$f":"'6. UD1 Assumptions'!Q34","v":66},{"$f":"'6. UD1 Assumptions'!Y34","v":240},{"$f":"'6. UD1 Assumptions'!Z34","v":0},{"$f":"'6. UD1 Assumptions'!AB34","v":0},{"$f":"'6. UD1 Assumptions'!AC34","v":549},{"$f":"'6. UD1 Assumptions'!AE34","v":669},null,5067.5199999999995,1885,null,2042,{"$f":"'6. UD1 Assumptions'!AG34","v":5067.5199999999995},{"$f":"'6. UD1 Assumptions'!AH34","v":1885},null,37.197682495579691,null,{"$f":"'6. UD1 Assumptions'!J34","v":679},{"$f":"AF34/AK34%","v":21.335294043713791},null,4388.5199999999995,null,3182.5199999999995,null,2503.5199999999995,{"$f":"'6. UD1 Assumptions'!AC34","v":549},17.250480751102902,{"$f":"'6. UD1 Assumptions'!AD34","v":120},669,21.021077636589876,2042,4388.5199999999995,2503.5199999999995,{"$f":"AU34-'6. UD1 Assumptions'!Q34","v":2437.5199999999995},{"$f":"AV34-'6. UD1 Assumptions'!X34","v":2314.5199999999995},{"$f":"AW34-'6. UD1 Assumptions'!Y34","v":2074.5199999999995},{"$f":"AX34-'6. UD1 Assumptions'!AA34","v":1954.5199999999995},1834.5199999999995,2042,{"$f":"AT34*'5. UD1 Parameters'!$G$5","v":4239.7491719999998},{"$f":"AB34*'5. UD1 Parameters'!$G$11","v":1628.6399999999999},{"$f":"'6. UD1 Assumptions'!Q34*'5. UD1 Parameters'!$G$5","v":63.762599999999999},{"$f":"'6. UD1 Assumptions'!X34*'5. UD1 Parameters'!$G$5","v":118.83029999999999},{"$f":"'6. UD1 Assumptions'!Y34*'5. UD1 Parameters'!$G$10","v":207.35999999999999},{"$f":"'6. UD1 Assumptions'!AA34*'5. UD1 Parameters'!$G$10","v":103.67999999999999},{"$f":"AP34*'5. UD1 Parameters'!$G$7","v":115.93199999999999},493.63290000000001,2042,4239.7491719999998,2611.1091719999999,2547.3465719999999,2428.5162719999998,2221.1562719999997,2117.4762719999999,2001.5442719999999]
[2043,{"$f":"'6. UD1 Assumptions'!B35","v":520},{"$f":"'6. UD1 Assumptions'!C35","v":105},{"$f":"'6. UD1 Assumptions'!D35","v":21},{"$f":"'6. UD1 Assumptions'!E35","v":30.3},{"$f":"'6. UD1 Assumptions'!F35","v":2.7},{"$f":"'6. UD1 Assumptions'!G35","v":0},{"$f":"'6. UD1 Assumptions'!H35","v":0},{"$f":"'6. UD1 Assumptions'!I35","v":0},676.3,null,{"$f":"'6. UD1 Assumptions'!AA35","v":120},{"$f":"'6. UD1 Assumptions'!M35","v":0},{"$f":"'6. UD1 Assumptions'!L35","v":0},{"$f":"'6. UD1 Assumptions'!X35","v":123},{"$f":"'6. UD1 Assumptions'!Q35","v":66},{"$f":"'6. UD1 Assumptions'!Y35","v":240},{"$f":"'6. UD1 Assumptions'!Z35","v":0},{"$f":"'6. UD1 Assumptions'!AB35","v":0},{"$f":"'6. UD1 Assumptions'!AC35","v":549},{"$f":"'6. UD1 Assumptions'!AE35","v":699},null,5115.7199999999993,1965,null,2043,{"$f":"'6. UD1 Assumptions'!AG35","v":5115.7199999999993},{"$f":"'6. UD1 Assumptions'!AH35","v":1965},null,38.411015458234623,null,{"$f":"'6. UD1 Assumptions'!J35","v":679},21.550629697339026,null,4436.7199999999993,null,3150.7199999999993,null,2471.7199999999993,{"$f":"'6. UD1 Assumptions'!AC35","v":549},17.424588665447899,{"$f":"'6. UD1 Assumptions'!AD35","v":150},699,22.185405240706892,2043,4436.7199999999993,2471.7199999999993,{"$f":"AU35-'6. UD1 Assumptions'!Q35","v":2405.7199999999993},{"$f":"AV35-'6. UD1 Assumptions'!X35","v":2282.7199999999993},{"$f":"AW35-'6. UD1 Assumptions'!Y35","v":2042.7199999999993},{"$f":"AX35-'6. UD1 Assumptions'!AA35","v":1922.7199999999993},1772.7199999999993,2043,{"$f":"AT35*'5. UD1 Parameters'!$G$5","v":4286.3151919999991},{"$f":"AB35*'5. UD1 Parameters'!$G$11","v":1697.76},{"$f":"'6. UD1 Assumptions'!Q35*'5. UD1 Parameters'!$G$5","v":63.762599999999999},{"$f":"'6. UD1 Assumptions'!X35*'5. UD1 Parameters'!$G$5","v":118.83029999999999},{"$f":"'6. UD1 Assumptions'!Y35*'5. UD1 Parameters'!$G$10","v":207.35999999999999},{"$f":"'6. UD1 Assumptions'!AA35*'5. UD1 Parameters'!$G$10","v":103.67999999999999},{"$f":"AP35*'5. UD1 Parameters'!$G$7","v":144.91499999999999},493.63290000000001,2043,4286.3151919999991,2588.5551919999989,2524.7925919999989,2405.9622919999988,2198.6022919999987,2094.9222919999988,1950.0072919999989]
[2044,{"$f":"'6. UD1 Assumptions'!B36","v":520},{"$f":"'6. UD1 Assumptions'!C36","v":105},{"$f":"'6. UD1 Assumptions'!D36","v":21},{"$f":"'6. UD1 Assumptions'!E36","v":30.3},{"$f":"'6. UD1 Assumptions'!F36","v":2.7},{"$f":"'6. UD1 Assumptions'!G36","v":0},{"$f":"'6. UD1 Assumptions'!H36","v":0},{"$f":"'6. UD1 Assumptions'!I36","v":0},676.3,null,{"$f":"'6. UD1 Assumptions'!AA36","v":120},{"$f":"'6. UD1 Assumptions'!M36","v":0},{"$f":"'6. UD1 Assumptions'!L36","v":0},{"$f":"'6. UD1 Assumptions'!X36","v":123},{"$f":"'6. UD1 Assumptions'!Q36","v":66},{"$f":"'6. UD1 Assumptions'!Y36","v":240},{"$f":"'6. UD1 Assumptions'!Z36","v":0},{"$f":"'6. UD1 Assumptions'!AB36","v":0},{"$f":"'6. UD1 Assumptions'!AC36","v":549},{"$f":"'6. UD1 Assumptions'!AE36","v":699},null,5163.9199999999992,2045,null,2044,{"$f":"'6. UD1 Assumptions'!AG36","v":5163.9199999999992},{"$f":"'6. UD1 Assumptions'!AH36","v":2045},null,39.601697934902177,null,{"$f":"'6. UD1 Assumptions'!J36","v":679},21.770356405422394,null,4484.9199999999992,null,3118.9199999999992,null,2439.9199999999992,{"$f":"'6. UD1 Assumptions'!AC36","v":549},17.602246931630184,{"$f":"'6. UD1 Assumptions'!AD36","v":150},699,22.411604016775044,2044,4484.9199999999992,2439.9199999999992,{"$f":"AU36-'6. UD1 Assumptions'!Q36","v":2373.9199999999992},{"$f":"AV36-'6. UD1 Assumptions'!X36","v":2250.9199999999992},{"$f":"AW36-'6. UD1 Assumptions'!Y36","v":2010.9199999999992},{"$f":"AX36-'6. UD1 Assumptions'!AA36","v":1890.9199999999992},1740.9199999999992,2044,{"$f":"AT36*'5. UD1 Parameters'!$G$5","v":4332.8812119999993},{"$f":"AB36*'5. UD1 Parameters'!$G$11","v":1766.8799999999999},{"$f":"'6. UD1 Assumptions'!Q36*'5. UD1 Parameters'!$G$5","v":63.762599999999999},{"$f":"'6. UD1 Assumptions'!X36*'5. UD1 Parameters'!$G$5","v":118.83029999999999},{"$f":"'6. UD1 Assumptions'!Y36*'5. UD1 Parameters'!$G$10","v":207.35999999999999},{"$f":"'6. UD1 Assumptions'!AA36*'5. UD1 Parameters'!$G$10","v":103.67999999999999},{"$f":"AP36*'5. UD1 Parameters'!$G$7","v":144.91499999999999},493.63290000000001,2044,4332.8812119999993,2566.0012119999992,2502.2386119999992,2383.4083119999991,2176.048311999999,2072.3683119999992,1927.4533119999992]
[2045,{"$f":"'6. UD1 Assumptions'!B37","v":520},{"$f":"'6. UD1 Assumptions'!C37","v":105},{"$f":"'6. UD1 Assumptions'!D37","v":21},{"$f":"'6. UD1 Assumptions'!E37","v":30.3},{"$f":"'6. UD1 Assumptions'!F37","v":2.7},{"$f":"'6. UD1 Assumptions'!G37","v":0},{"$f":"'6. UD1 Assumptions'!H37","v":0},{"$f":"'6. UD1 Assumptions'!I37","v":0},676.3,null,{"$f":"'6. UD1 Assumptions'!AA37","v":120},{"$f":"'6. UD1 Assumptions'!M37","v":0},{"$f":"'6. UD1 Assumptions'!L37","v":0},{"$f":"'6. UD1 Assumptions'!X37","v":123},{"$f":"'6. UD1 Assumptions'!Q37","v":66},{"$f":"'6. UD1 Assumptions'!Y37","v":240},{"$f":"'6. UD1 Assumptions'!Z37","v":0},{"$f":"'6. UD1 Assumptions'!AB37","v":0},{"$f":"'6. UD1 Assumptions'!AC37","v":549},{"$f":"'6. UD1 Assumptions'!AE37","v":709},null,5212.12,2125,null,2045,{"$f":"'6. UD1 Assumptions'!AG37","v":5212.12},{"$f":"'6. UD1 Assumptions'!AH37","v":2125},null,40.770358318687983,null,{"$f":"'6. UD1 Assumptions'!J37","v":679},{"$f":"AF37/AK37%","v":21.994609862914302},null,4533.12,null,3087.12,null,2408.12,{"$f":"'6. UD1 Assumptions'!AC37","v":549},17.783565264712742,{"$f":"'6. UD1 Assumptions'!AD37","v":160},709,22.966389385576203,2045,4533.12,2408.12,{"$f":"AU37-'6. UD1 Assumptions'!Q37","v":2342.12},{"$f":"AV37-'6. UD1 Assumptions'!X37","v":2219.12},{"$f":"AW37-'6. UD1 Assumptions'!Y37","v":1979.12},{"$f":"AX37-'6. UD1 Assumptions'!AA37","v":1859.12},1699.12,2045,{"$f":"AT37*'5. UD1 Parameters'!$G$5","v":4379.4472319999995},{"$f":"AB37*'5. UD1 Parameters'!$G$11","v":1836},{"$f":"'6. UD1 Assumptions'!Q37*'5. UD1 Parameters'!$G$5","v":63.762599999999999},{"$f":"'6. UD1 Assumptions'!X37*'5. UD1 Parameters'!$G$5","v":118.83029999999999},{"$f":"'6. UD1 Assumptions'!Y37*'5. UD1 Parameters'!$G$10","v":207.35999999999999},{"$f":"'6. UD1 Assumptions'!AA37*'5. UD1 Parameters'!$G$10","v":103.67999999999999},{"$f":"AP37*'5. UD1 Parameters'!$G$7","v":154.57599999999999},493.63290000000001,2045,4379.4472319999995,2543.4472319999995,2479.6846319999995,2360.8543319999994,2153.4943319999993,2049.8143319999995,1895.2383319999994]
[2046,{"$f":"'6. UD1 Assumptions'!B38","v":520},{"$f":"'6. UD1 Assumptions'!C38","v":105},{"$f":"'6. UD1 Assumptions'!D38","v":21},{"$f":"'6. UD1 Assumptions'!E38","v":30.3},{"$f":"'6. UD1 Assumptions'!F38","v":2.7},{"$f":"'6. UD1 Assumptions'!G38","v":0},{"$f":"'6. UD1 Assumptions'!H38","v":0},{"$f":"'6. UD1 Assumptions'!I38","v":0},676.3,null,{"$f":"'6. UD1 Assumptions'!AA38","v":120},{"$f":"'6. UD1 Assumptions'!M38","v":0},{"$f":"'6. UD1 Assumptions'!L38","v":0},{"$f":"'6. UD1 Assumptions'!X38","v":123},{"$f":"'6. UD1 Assumptions'!Q38","v":66},{"$f":"'6. UD1 Assumptions'!Y38","v":240},{"$f":"'6. UD1 Assumptions'!Z38","v":0},{"$f":"'6. UD1 Assumptions'!AB38","v":0},{"$f":"'6. UD1 Assumptions'!AC38","v":549},{"$f":"'6. UD1 Assumptions'!AE38","v":709},null,5260.5199999999995,2190,null,2046,{"$f":"'6. UD1 Assumptions'!AG38","v":5260.5199999999995},{"$f":"'6. UD1 Assumptions'!AH38","v":2190},null,41.630865389733337,null,{"$f":"'6. UD1 Assumptions'!J38","v":679},22.113518231439631,null,4581.5199999999995,null,3070.5199999999995,null,2391.5199999999995,{"$f":"'6. UD1 Assumptions'!AC38","v":549},17.879707671664736,{"$f":"'6. UD1 Assumptions'!AD38","v":160},709,23.090551437541528,2046,4581.5199999999995,2391.5199999999995,{"$f":"AU38-'6. UD1 Assumptions'!Q38","v":2325.5199999999995},{"$f":"AV38-'6. UD1 Assumptions'!X38","v":2202.5199999999995},{"$f":"AW38-'6. UD1 Assumptions'!Y38","v":1962.5199999999995},{"$f":"AX38-'6. UD1 Assumptions'!AA38","v":1842.5199999999995},1682.5199999999995,2046,{"$f":"AT38*'5. UD1 Parameters'!$G$5","v":4426.2064719999989},{"$f":"AB38*'5. UD1 Parameters'!$G$11","v":1892.16},{"$f":"'6. UD1 Assumptions'!Q38*'5. UD1 Parameters'!$G$5","v":63.762599999999999},{"$f":"'6. UD1 Assumptions'!X38*'5. UD1 Parameters'!$G$5","v":118.83029999999999},{"$f":"'6. UD1 Assumptions'!Y38*'5. UD1 Parameters'!$G$10","v":207.35999999999999},{"$f":"'6. UD1 Assumptions'!AA38*'5. UD1 Parameters'!$G$10","v":103.67999999999999},{"$f":"AP38*'5. UD1 Parameters'!$G$7","v":154.57599999999999},493.63290000000001,2046,4426.2064719999989,2534.0464719999991,2470.2838719999991,2351.453571999999,2144.0935719999989,2040.4135719999988,1885.8375719999988]
[2047,{"$f":"'6. UD1 Assumptions'!B39","v":520},{"$f":"'6. UD1 Assumptions'!C39","v":105},{"$f":"'6. UD1 Assumptions'!D39","v":21},{"$f":"'6. UD1 Assumptions'!E39","v":30.3},{"$f":"'6. UD1 Assumptions'!F39","v":2.7},{"$f":"'6. UD1 Assumptions'!G39","v":0},{"$f":"'6. UD1 Assumptions'!H39","v":0},{"$f":"'6. UD1 Assumptions'!I39","v":0},676.3,null,{"$f":"'6. UD1 Assumptions'!AA39","v":120},{"$f":"'6. UD1 Assumptions'!M39","v":0},{"$f":"'6. UD1 Assumptions'!L39","v":0},{"$f":"'6. UD1 Assumptions'!X39","v":123},{"$f":"'6. UD1 Assumptions'!Q39","v":66},{"$f":"'6. UD1 Assumptions'!Y39","v":240},{"$f":"'6. UD1 Assumptions'!Z39","v":0},{"$f":"'6. UD1 Assumptions'!AB39","v":0},{"$f":"'6. UD1 Assumptions'!AC39","v":549},{"$f":"'6. UD1 Assumptions'!AE39","v":729},null,5308.9199999999992,2255,null,2047,{"$f":"'6. UD1 Assumptions'!AG39","v":5308.9199999999992},{"$f":"'6. UD1 Assumptions'!AH39","v":2255},null,42.475682436352407,null,{"$f":"'6. UD1 Assumptions'!J39","v":679},22.233719285377489,null,4629.9199999999992,null,3053.9199999999992,null,2374.9199999999992,{"$f":"'6. UD1 Assumptions'!AC39","v":549},17.976895269031285,{"$f":"'6. UD1 Assumptions'!AD39","v":180},729,23.870959291664491,2047,4629.9199999999992,2374.9199999999992,{"$f":"AU39-'6. UD1 Assumptions'!Q39","v":2308.9199999999992},{"$f":"AV39-'6. UD1 Assumptions'!X39","v":2185.9199999999992},{"$f":"AW39-'6. UD1 Assumptions'!Y39","v":1945.9199999999992},{"$f":"AX39-'6. UD1 Assumptions'!AA39","v":1825.9199999999992},1645.9199999999992,2047,{"$f":"AT39*'5. UD1 Parameters'!$G$5","v":4472.9657119999993},{"$f":"AB39*'5. UD1 Parameters'!$G$11","v":1948.32},{"$f":"'6. UD1 Assumptions'!Q39*'5. UD1 Parameters'!$G$5","v":63.762599999999999},{"$f":"'6. UD1 Assumptions'!X39*'5. UD1 Parameters'!$G$5","v":118.83029999999999},{"$f":"'6. UD1 Assumptions'!Y39*'5. UD1 Parameters'!$G$10","v":207.35999999999999},{"$f":"'6. UD1 Assumptions'!AA39*'5. UD1 Parameters'!$G$10","v":103.67999999999999},{"$f":"AP39*'5. UD1 Parameters'!$G$7","v":173.898},493.63290000000001,2047,4472.9657119999993,2524.6457119999995,2460.8831119999995,2342.0528119999994,2134.6928119999993,2031.0128119999993,1857.1148119999993]
[2048,{"$f":"'6. UD1 Assumptions'!B40","v":520},{"$f":"'6. UD1 Assumptions'!C40","v":105},{"$f":"'6. UD1 Assumptions'!D40","v":21},{"$f":"'6. UD1 Assumptions'!E40","v":30.3},{"$f":"'6. UD1 Assumptions'!F40","v":2.7},{"$f":"'6. UD1 Assumptions'!G40","v":0},{"$f":"'6. UD1 Assumptions'!H40","v":0},{"$f":"'6. UD1 Assumptions'!I40","v":0},676.3,null,{"$f":"'6. UD1 Assumptions'!AA40","v":120},{"$f":"'6. UD1 Assumptions'!M40","v":0},{"$f":"'6. UD1 Assumptions'!L40","v":0},{"$f":"'6. UD1 Assumptions'!X40","v":123},{"$f":"'6. UD1 Assumptions'!Q40","v":66},{"$f":"'6. UD1 Assumptions'!Y40","v":240},{"$f":"'6. UD1 Assumptions'!Z40","v":0},{"$f":"'6. UD1 Assumptions'!AB40","v":0},{"$f":"'6. UD1 Assumptions'!AC40","v":549},{"$f":"'6. UD1 Assumptions'!AE40","v":759},null,5357.3199999999988,2320,null,2048,{"$f":"'6. UD1 Assumptions'!AG40","v":5357.3199999999988},{"$f":"'6. UD1 Assumptions'!AH40","v":2320},null,43.305234706905701,null,{"$f":"'6. UD1 Assumptions'!J40","v":679},22.355234219641009,null,4678.3199999999988,null,3037.3199999999988,null,2358.3199999999988,{"$f":"'6. UD1 Assumptions'!AC40","v":549},18.075145193789268,{"$f":"'6. UD1 Assumptions'!AD40","v":210},759,24.989135158626695,2048,4678.3199999999988,2358.3199999999988,{"$f":"AU40-'6. UD1 Assumptions'!Q40","v":2292.3199999999988},{"$f":"AV40-'6. UD1 Assumptions'!X40","v":2169.3199999999988},{"$f":"AW40-'6. UD1 Assumptions'!Y40","v":1929.3199999999988},{"$f":"AX40-'6. UD1 Assumptions'!AA40","v":1809.3199999999988},1599.3199999999988,2048,{"$f":"AT40*'5. UD1 Parameters'!$G$5","v":4519.7249519999987},{"$f":"AB40*'5. UD1 Parameters'!$G$11","v":2004.48},{"$f":"'6. UD1 Assumptions'!Q40*'5. UD1 Parameters'!$G$5","v":63.762599999999999},{"$f":"'6. UD1 Assumptions'!X40*'5. UD1 Parameters'!$G$5","v":118.83029999999999},{"$f":"'6. UD1 Assumptions'!Y40*'5. UD1 Parameters'!$G$10","v":207.35999999999999},{"$f":"'6. UD1 Assumptions'!AA40*'5. UD1 Parameters'!$G$10","v":103.67999999999999},{"$f":"AP40*'5. UD1 Parameters'!$G$7","v":202.881},493.63290000000001,2048,4519.7249519999987,2515.2449519999986,2451.4823519999986,2332.6520519999985,2125.2920519999984,2021.6120519999984,1818.7310519999983]
[2049,{"$f":"'6. UD1 Assumptions'!B41","v":520},{"$f":"'6. UD1 Assumptions'!C41","v":105},{"$f":"'6. UD1 Assumptions'!D41","v":21},{"$f":"'6. UD1 Assumptions'!E41","v":30.3},{"$f":"'6. UD1 Assumptions'!F41","v":2.7},{"$f":"'6. UD1 Assumptions'!G41","v":0},{"$f":"'6. UD1 Assumptions'!H41","v":0},{"$f":"'6. UD1 Assumptions'!I41","v":0},676.3,null,{"$f":"'6. UD1 Assumptions'!AA41","v":120},{"$f":"'6. UD1 Assumptions'!M41","v":0},{"$f":"'6. UD1 Assumptions'!L41","v":0},{"$f":"'6. UD1 Assumptions'!X41","v":123},{"$f":"'6. UD1 Assumptions'!Q41","v":66},{"$f":"'6. UD1 Assumptions'!Y41","v":240},{"$f":"'6. UD1 Assumptions'!Z41","v":0},{"$f":"'6. UD1 Assumptions'!AB41","v":0},{"$f":"'6. UD1 Assumptions'!AC41","v":549},{"$f":"'6. UD1 Assumptions'!AE41","v":779},null,5405.7199999999984,2385,null,2049,{"$f":"'6. UD1 Assumptions'!AG41","v":5405.7199999999984},{"$f":"'6. UD1 Assumptions'!AH41","v":2385},null,44.119932219944808,null,{"$f":"'6. UD1 Assumptions'!J41","v":679},22.478084695039602,null,4726.7199999999984,null,3020.7199999999984,null,2341.7199999999984,{"$f":"'6. UD1 Assumptions'!AC41","v":549},18.174474959612287,{"$f":"'6. UD1 Assumptions'!AD41","v":230},779,25.788553722291386,2049,4726.7199999999984,2341.7199999999984,{"$f":"AU41-'6. UD1 Assumptions'!Q41","v":2275.7199999999984},{"$f":"AV41-'6. UD1 Assumptions'!X41","v":2152.7199999999984},{"$f":"AW41-'6. UD1 Assumptions'!Y41","v":1912.7199999999984},{"$f":"AX41-'6. UD1 Assumptions'!AA41","v":1792.7199999999984},1562.7199999999984,2049,{"$f":"AT41*'5. UD1 Parameters'!$G$5","v":4566.4841919999981},{"$f":"AB41*'5. UD1 Parameters'!$G$11","v":2060.64},{"$f":"'6. UD1 Assumptions'!Q41*'5. UD1 Parameters'!$G$5","v":63.762599999999999},{"$f":"'6. UD1 Assumptions'!X41*'5. UD1 Parameters'!$G$5","v":118.83029999999999},{"$f":"'6. UD1 Assumptions'!Y41*'5. UD1 Parameters'!$G$10","v":207.35999999999999},{"$f":"'6. UD1 Assumptions'!AA41*'5. UD1 Parameters'!$G$10","v":103.67999999999999},{"$f":"AP41*'5. UD1 Parameters'!$G$7","v":222.203},493.63290000000001,2049,4566.4841919999981,2505.8441919999982,2442.0815919999982,2323.2512919999981,2115.891291999998,2012.2112919999979,1790.0082919999979]
[2050,{"$f":"'6. UD1 Assumptions'!B42","v":520},{"$f":"'6. UD1 Assumptions'!C42","v":105},{"$f":"'6. UD1 Assumptions'!D42","v":21},{"$f":"'6. UD1 Assumptions'!E42","v":30.3},{"$f":"'6. UD1 Assumptions'!F42","v":2.7},{"$f":"'6. UD1 Assumptions'!G42","v":0},{"$f":"'6. UD1 Assumptions'!H42","v":0},{"$f":"'6. UD1 Assumptions'!I42","v":0},676.3,null,{"$f":"'6. UD1 Assumptions'!AA42","v":120},{"$f":"'6. UD1 Assumptions'!M42","v":0},{"$f":"'6. UD1 Assumptions'!L42","v":0},{"$f":"'6. UD1 Assumptions'!X42","v":123},{"$f":"'6. UD1 Assumptions'!Q42","v":66},{"$f":"'6. UD1 Assumptions'!Y42","v":240},{"$f":"'6. UD1 Assumptions'!Z42","v":0},{"$f":"'6. UD1 Assumptions'!AB42","v":0},{"$f":"'6. UD1 Assumptions'!AC42","v":549},{"$f":"'6. UD1 Assumptions'!AE42","v":819},null,5454.12,2450,null,2050,{"$f":"'6. UD1 Assumptions'!AG42","v":5454.12},{"$f":"'6. UD1 Assumptions'!AH42","v":2450},null,44.920170439960984,null,{"$f":"'6. UD1 Assumptions'!J42","v":679},22.602292851151088,null,4775.12,null,3004.12,null,2325.12,{"$f":"'6. UD1 Assumptions'!AC42","v":549},18.27490246727827,{"$f":"'6. UD1 Assumptions'!AD42","v":270},819,27.262559418398734,2050,4775.12,2325.12,{"$f":"AU42-'6. UD1 Assumptions'!Q42","v":2259.12},{"$f":"AV42-'6. UD1 Assumptions'!X42","v":2136.12},{"$f":"AW42-'6. UD1 Assumptions'!Y42","v":1896.12},{"$f":"AX42-'6. UD1 Assumptions'!AA42","v":1776.12},1506.12,2050,{"$f":"AT42*'5. UD1 Parameters'!$G$5","v":4613.2434319999993},{"$f":"AB42*'5. UD1 Parameters'!$G$11","v":2116.8000000000002},{"$f":"'6. UD1 Assumptions'!Q42*'5. UD1 Parameters'!$G$5","v":63.762599999999999},{"$f":"'6. UD1 Assumptions'!X42*'5. UD1 Parameters'!$G$5","v":118.83029999999999},{"$f":"'6. UD1 Assumptions'!Y42*'5. UD1 Parameters'!$G$10","v":207.35999999999999},{"$f":"'6. UD1 Assumptions'!AA42*'5. UD1 Parameters'!$G$10","v":103.67999999999999},{"$f":"AP42*'5. UD1 Parameters'!$G$7","v":260.84699999999998},493.63290000000001,2050,4613.2434319999993,2496.4434319999991,2432.6808319999991,2313.850531999999,2106.4905319999989,2002.8105319999988,1741.9635319999988]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BC42+BI42","v":2610.4329000000002}]

{"sheet":"UD2 Scenarios","index":28,"n_rows":44,"n_cols":72,"rows_kept":44,"cut":false,"hidden":true,"merged":[[2,15,2,19],[2,22,2,23],[3,33,3,35],[3,63,3,67]]}
[]
[" ",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]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demand-Side",null,null,null,"Data for modelling, GWh",null,null,null,null,null,null,null,"BAU-Existing RE",null,null,null,"J column-EE","Projected",null,null,null,null,null,"bau","ee","wind","pv","wte","bag","cum",null,null,null,null," "," "," "," ",null,null,"bau","bau-ee","bau-ee-wind","$an-pv","wte","bag","cum"]
["UD2","Existing RE","Existing RE","Existing RE","Existing RE","Existing RE","Existing RE","Existing RE","Existing RE","Existing RE",null,"Projected RE","Projected RE","Projected RE","Projected RE","Projected RE","Projected RE","Projected RE","Projected RE","Projected RE","Projected RE",null,"Model","EE",null,null,null,null,null,null,null,null,null,"(Actual GHG baseline)",null,null," ",null,"Scenario","RE","RE/(BAU-EE)","Additional RE, ARE",null,null,null,"Projected to Grid","(ABE)","(ABEW)","(ABEWPV)","ABE2","ABE3","ABE4",null,null,"Calculating separate emission reductions, GgCO2e",null,null,null,null,null," ",null,null,"Equivalent in the form of wedges, GgCO2e"]
["Year","Biomass (bagasse)","Hydro","LFG","Solar PV","Wind","WTE","Ocean","Other Sources","Total Existing RE",null,"Biomass Total","Hydro Total","LPG Total","Solar PV Total","Wind Total","WTE Total","Ocean Total","Other Sources","Total RE Project 2030","Total RE Project 2050",null,"BAU (without existing RE)","EE",null,"Year","Model-BAU","EE","M_BAU-EE","EE/BAU%",null,"Existing RE, GWh","AB/AG%",null,"AB",null,"BAU-EE",null,"AB-EE","RE 2030","%","Add RE 2030>","Total RE","%total","Year","BAU: AB","Sc1: AB-EE","Sc2: ABE-Wind","Sc3: ABEW-PV","Sc4: ABE Wind-PV-WTE","Sc5: ABE2-BAG","Sc6: ABE3-AddRE","Year","BAU: AB","Sc1: EE","Sc2: Wind","Sc3: PV","Sc4: WTE","Sc5: BAG","Sc6: AddRE","Supply side","Year","BAU: AB","Sc1: ABE","Sc2: ABEW","Sc3: ABEWPV","Sc4: ABE2","Sc5: ABE3","Sc6: ABE4"]
[2014,{"$f":"'6. UD2 Assumptions'!B6","v":520},{"$f":"'6. UD2 Assumptions'!C6","v":105},{"$f":"'6. UD2 Assumptions'!D6","v":21},{"$f":"'6. UD2 Assumptions'!E6","v":26},{"$f":"'6. UD2 Assumptions'!F6","v":0},{"$f":"'6. UD2 Assumptions'!G6","v":0},{"$f":"'6. UD2 Assumptions'!H6","v":0},{"$f":"'6. UD2 Assumptions'!I6","v":0},{"$f":"SUM(B6:E6)","v":672},null,{"$f":"'6. UD2 Assumptions'!AA6","v":0},{"$f":"'6. UD2 Assumptions'!M6","v":0},{"$f":"'6. UD2 Assumptions'!L6","v":0},{"$f":"'6. UD2 Assumptions'!X6","v":0},{"$f":"'6. UD2 Assumptions'!Q6","v":0},{"$f":"'6. UD2 Assumptions'!Y6","v":0},{"$f":"'6. UD2 Assumptions'!Z6","v":0},{"$f":"'6. UD2 Assumptions'!AB6","v":0},{"$f":"'6. UD2 Assumptions'!AC6","v":0},{"$f":"'6. UD2 Assumptions'!AE6","v":0},null,3019,0,null,2014,{"$f":"'6. UD2 Assumptions'!AG6","v":3019},{"$f":"'6. UD2 Assumptions'!AH6","v":0},{"$f":"AA6-AB6","v":3019},{"$f":"AB6/AA6%","v":0},null,{"$f":"'6. UD2 Assumptions'!J6","v":672},{"$f":"AF6/AK6%","v":22.259026167605168},null,{"$f":"AA6-AF6","v":2347},null,{"$f":"AA6-AB6","v":3019},null,{"$f":"AI6-AB6","v":2347},{"$f":"'6. UD2 Assumptions'!AC6","v":0},{"$f":"AN6/AK6%","v":0},{"$f":"'6. UD2 Assumptions'!AD6","v":0},{"$f":"AN6+AP6","v":0},{"$f":"AQ6/AK6%","v":0},2014,{"$f":"AI6","v":2347},{"$f":"AM6","v":2347},{"$f":"AU6-'6. UD2 Assumptions'!Q6","v":2347},{"$f":"AV6-'6. UD2 Assumptions'!X6","v":2347},{"$f":"AW6-'6. UD2 Assumptions'!Y6","v":2347},{"$f":"AX6-'6. UD2 Assumptions'!AA6","v":2347},{"$f":"AY6-AP6","v":2347},2014,{"$f":"AT6*'5. UD2 Parameters'!$G$5","v":2267.4366999999997},{"$f":"AB6*'5. UD2 Parameters'!$G$9","v":0},{"$f":"'6. UD2 Assumptions'!Q6*'5. UD2 Parameters'!$G$5","v":0},{"$f":"'6. UD2 Assumptions'!X6*'5. UD2 Parameters'!$G$5","v":0},{"$f":"'6. UD2 Assumptions'!Y6*'5. UD2 Parameters'!$G$9","v":0},{"$f":"'6. UD2 Assumptions'!AA6*'5. UD2 Parameters'!$G$10","v":0},{"$f":"AP6*'5. UD2 Parameters'!$G$7","v":0},null,2014,{"$f":"AT6*'5. UD2 Parameters'!$G$5","v":2267.4366999999997},{"$f":"BB6-BC6","v":2267.4366999999997},{"$f":"BL6-BD6","v":2267.4366999999997},{"$f":"BM6-BE6","v":2267.4366999999997},{"$f":"BN6-BF6","v":2267.4366999999997},{"$f":"BO6-BG6","v":2267.4366999999997},{"$f":"BP6-BH6","v":2267.4366999999997}]
[{"$f":"A6+1","v":2015},{"$f":"'6. UD2 Assumptions'!B7","v":520},{"$f":"'6. UD2 Assumptions'!C7","v":105},{"$f":"'6. UD2 Assumptions'!D7","v":21},{"$f":"'6. UD2 Assumptions'!E7","v":26},{"$f":"'6. UD2 Assumptions'!F7","v":0},{"$f":"'6. UD2 Assumptions'!G7","v":0},{"$f":"'6. UD2 Assumptions'!H7","v":0},{"$f":"'6. UD2 Assumptions'!I7","v":0},672,null,{"$f":"'6. UD2 Assumptions'!AA7","v":0},{"$f":"'6. UD2 Assumptions'!M7","v":0},{"$f":"'6. UD2 Assumptions'!L7","v":0},{"$f":"'6. UD2 Assumptions'!X7","v":0},{"$f":"'6. UD2 Assumptions'!Q7","v":0},{"$f":"'6. UD2 Assumptions'!Y7","v":0},{"$f":"'6. UD2 Assumptions'!Z7","v":0},{"$f":"'6. UD2 Assumptions'!AB7","v":0},{"$f":"'6. UD2 Assumptions'!AC7","v":0},{"$f":"'6. UD2 Assumptions'!AE7","v":0},null,3138,33,null,{"$f":"Z6+1","v":2015},{"$f":"'6. UD2 Assumptions'!AG7","v":3138},{"$f":"'6. UD2 Assumptions'!AH7","v":33},{"$f":"AA7-AB7","v":3105},1.0516252390057361,null,{"$f":"'6. UD2 Assumptions'!J7","v":672},{"$f":"AF7/AK7%","v":21.642512077294686},null,2466,null,3105,null,2433,{"$f":"'6. UD2 Assumptions'!AC7","v":0},0,{"$f":"'6. UD2 Assumptions'!AD7","v":0},0,0,{"$f":"AS6+1","v":2015},2466,2433,{"$f":"AU7-'6. UD2 Assumptions'!Q7","v":2433},{"$f":"AV7-'6. UD2 Assumptions'!X7","v":2433},{"$f":"AW7-'6. UD2 Assumptions'!Y7","v":2433},{"$f":"AX7-'6. UD2 Assumptions'!AA7","v":2433},2433,{"$f":"BA6+1","v":2015},{"$f":"AT7*'5. UD2 Parameters'!$G$5","v":2382.4025999999999},{"$f":"AB7*'5. UD2 Parameters'!$G$9","v":30.195},{"$f":"'6. UD2 Assumptions'!Q7*'5. UD2 Parameters'!$G$5","v":0},{"$f":"'6. UD2 Assumptions'!X7*'5. UD2 Parameters'!$G$5","v":0},{"$f":"'6. UD2 Assumptions'!Y7*'5. UD2 Parameters'!$G$9","v":0},{"$f":"'6. UD2 Assumptions'!AA7*'5. UD2 Parameters'!$G$10","v":0},{"$f":"AP7*'5. UD2 Parameters'!$G$7","v":0},null,{"$f":"BJ6+1","v":2015},{"$f":"BB7","v":2382.4025999999999},{"$f":"BB7-BC7","v":2352.2075999999997},{"$f":"BL7-BD7","v":2352.2075999999997},2352.2075999999997,2352.2075999999997,2352.2075999999997,2352.2075999999997]
[{"$f":"A7+1","v":2016},{"$f":"'6. UD2 Assumptions'!B8","v":520},{"$f":"'6. UD2 Assumptions'!C8","v":105},{"$f":"'6. UD2 Assumptions'!D8","v":21},{"$f":"'6. UD2 Assumptions'!E8","v":26},{"$f":"'6. UD2 Assumptions'!F8","v":0},{"$f":"'6. UD2 Assumptions'!G8","v":0},{"$f":"'6. UD2 Assumptions'!H8","v":0},{"$f":"'6. UD2 Assumptions'!I8","v":0},672,null,{"$f":"'6. UD2 Assumptions'!AA8","v":0},{"$f":"'6. UD2 Assumptions'!M8","v":0},{"$f":"'6. UD2 Assumptions'!L8","v":0},{"$f":"'6. UD2 Assumptions'!X8","v":0},{"$f":"'6. UD2 Assumptions'!Q8","v":14},{"$f":"'6. UD2 Assumptions'!Y8","v":0},{"$f":"'6. UD2 Assumptions'!Z8","v":0},{"$f":"'6. UD2 Assumptions'!AB8","v":0},{"$f":"'6. UD2 Assumptions'!AC8","v":14},{"$f":"'6. UD2 Assumptions'!AE8","v":14},null,3276,73.599999999999909,null,{"$f":"Z7+1","v":2016},{"$f":"'6. UD2 Assumptions'!AG8","v":3276},{"$f":"'6. UD2 Assumptions'!AH8","v":73.599999999999909},3202.4,2.246642246642244,null,{"$f":"'6. UD2 Assumptions'!J8","v":672},20.984261803647264,null,2604,null,3202.4,null,2530.4,{"$f":"'6. UD2 Assumptions'!AC8","v":14},0.43717212090931801,{"$f":"'6. UD2 Assumptions'!AD8","v":0},14,0.43717212090931801,{"$f":"AS7+1","v":2016},2604,2530.4,{"$f":"AU8-'6. UD2 Assumptions'!Q8","v":2516.4},{"$f":"AV8-'6. UD2 Assumptions'!X8","v":2516.4},{"$f":"AW8-'6. UD2 Assumptions'!Y8","v":2516.4},{"$f":"AX8-'6. UD2 Assumptions'!AA8","v":2516.4},2516.4,{"$f":"BA7+1","v":2016},{"$f":"AT8*'5. UD2 Parameters'!$G$5","v":2515.7244000000001},{"$f":"AB8*'5. UD2 Parameters'!$G$9","v":67.343999999999923},{"$f":"'6. UD2 Assumptions'!Q8*'5. UD2 Parameters'!$G$5","v":13.525399999999999},{"$f":"'6. UD2 Assumptions'!X8*'5. UD2 Parameters'!$G$5","v":0},{"$f":"'6. UD2 Assumptions'!Y8*'5. UD2 Parameters'!$G$9","v":0},{"$f":"'6. UD2 Assumptions'!AA8*'5. UD2 Parameters'!$G$10","v":0},{"$f":"AP8*'5. UD2 Parameters'!$G$7","v":0},null,{"$f":"BJ7+1","v":2016},2515.7244000000001,2448.3804,2434.855,2434.855,2434.855,2434.855,2434.855]
[2017,{"$f":"'6. UD2 Assumptions'!B9","v":520},{"$f":"'6. UD2 Assumptions'!C9","v":105},{"$f":"'6. UD2 Assumptions'!D9","v":21},{"$f":"'6. UD2 Assumptions'!E9","v":26},{"$f":"'6. UD2 Assumptions'!F9","v":0},{"$f":"'6. UD2 Assumptions'!G9","v":0},{"$f":"'6. UD2 Assumptions'!H9","v":0},{"$f":"'6. UD2 Assumptions'!I9","v":0},672,null,{"$f":"'6. UD2 Assumptions'!AA9","v":0},{"$f":"'6. UD2 Assumptions'!M9","v":0},{"$f":"'6. UD2 Assumptions'!L9","v":0},{"$f":"'6. UD2 Assumptions'!X9","v":16},{"$f":"'6. UD2 Assumptions'!Q9","v":40},{"$f":"'6. UD2 Assumptions'!Y9","v":0},{"$f":"'6. UD2 Assumptions'!Z9","v":0},{"$f":"'6. UD2 Assumptions'!AB9","v":0},{"$f":"'6. UD2 Assumptions'!AC9","v":56},{"$f":"'6. UD2 Assumptions'!AE9","v":56},null,3417,114.19999999999982,null,2017,{"$f":"'6. UD2 Assumptions'!AG9","v":3417},{"$f":"'6. UD2 Assumptions'!AH9","v":114.19999999999982},3302.8,3.3421129645888152,null,{"$f":"'6. UD2 Assumptions'!J9","v":672},20.346372774615478,null,2745,null,3302.8,null,2630.8,{"$f":"'6. UD2 Assumptions'!AC9","v":56},1.69553106455129,{"$f":"'6. UD2 Assumptions'!AD9","v":0},56,1.69553106455129,2017,2745,2630.8,{"$f":"AU9-'6. UD2 Assumptions'!Q9","v":2590.8000000000002},{"$f":"AV9-'6. UD2 Assumptions'!X9","v":2574.8000000000002},{"$f":"AW9-'6. UD2 Assumptions'!Y9","v":2574.8000000000002},{"$f":"AX9-'6. UD2 Assumptions'!AA9","v":2574.8000000000002},2574.8000000000002,2017,{"$f":"AT9*'5. UD2 Parameters'!$G$5","v":2651.9445000000001},{"$f":"AB9*'5. UD2 Parameters'!$G$9","v":104.49299999999984},{"$f":"'6. UD2 Assumptions'!Q9*'5. UD2 Parameters'!$G$5","v":38.643999999999998},{"$f":"'6. UD2 Assumptions'!X9*'5. UD2 Parameters'!$G$5","v":15.457599999999999},{"$f":"'6. UD2 Assumptions'!Y9*'5. UD2 Parameters'!$G$9","v":0},{"$f":"'6. UD2 Assumptions'!AA9*'5. UD2 Parameters'!$G$10","v":0},{"$f":"AP9*'5. UD2 Parameters'!$G$7","v":0},null,2017,2651.9445000000001,2547.4515000000001,2508.8075000000003,2493.3499000000002,2493.3499000000002,2493.3499000000002,2493.3499000000002]
[2018,{"$f":"'6. UD2 Assumptions'!B10","v":520},{"$f":"'6. UD2 Assumptions'!C10","v":105},{"$f":"'6. UD2 Assumptions'!D10","v":21},{"$f":"'6. UD2 Assumptions'!E10","v":26},{"$f":"'6. UD2 Assumptions'!F10","v":0},{"$f":"'6. UD2 Assumptions'!G10","v":0},{"$f":"'6. UD2 Assumptions'!H10","v":0},{"$f":"'6. UD2 Assumptions'!I10","v":0},672,null,{"$f":"'6. UD2 Assumptions'!AA10","v":0},{"$f":"'6. UD2 Assumptions'!M10","v":0},{"$f":"'6. UD2 Assumptions'!L10","v":0},{"$f":"'6. UD2 Assumptions'!X10","v":41},{"$f":"'6. UD2 Assumptions'!Q10","v":66},{"$f":"'6. UD2 Assumptions'!Y10","v":0},{"$f":"'6. UD2 Assumptions'!Z10","v":0},{"$f":"'6. UD2 Assumptions'!AB10","v":0},{"$f":"'6. UD2 Assumptions'!AC10","v":107},{"$f":"'6. UD2 Assumptions'!AE10","v":107},null,3540,154.79999999999973,null,2018,{"$f":"'6. UD2 Assumptions'!AG10","v":3540},{"$f":"'6. UD2 Assumptions'!AH10","v":154.79999999999973},3385.2000000000003,4.3728813559321962,null,{"$f":"'6. UD2 Assumptions'!J10","v":672},19.851116625310173,null,2868,null,3385.2000000000003,null,2713.2000000000003,{"$f":"'6. UD2 Assumptions'!AC10","v":107},3.1608176769467087,{"$f":"'6. UD2 Assumptions'!AD10","v":0},107,3.1608176769467087,2018,2868,2713.2000000000003,{"$f":"AU10-'6. UD2 Assumptions'!Q10","v":2647.2000000000003},{"$f":"AV10-'6. UD2 Assumptions'!X10","v":2606.2000000000003},{"$f":"AW10-'6. UD2 Assumptions'!Y10","v":2606.2000000000003},{"$f":"AX10-'6. UD2 Assumptions'!AA10","v":2606.2000000000003},2606.2000000000003,2018,{"$f":"AT10*'5. UD2 Parameters'!$G$5","v":2770.7747999999997},{"$f":"AB10*'5. UD2 Parameters'!$G$9","v":141.64199999999977},{"$f":"'6. UD2 Assumptions'!Q10*'5. UD2 Parameters'!$G$5","v":63.762599999999999},{"$f":"'6. UD2 Assumptions'!X10*'5. UD2 Parameters'!$G$5","v":39.610099999999996},{"$f":"'6. UD2 Assumptions'!Y10*'5. UD2 Parameters'!$G$9","v":0},{"$f":"'6. UD2 Assumptions'!AA10*'5. UD2 Parameters'!$G$10","v":0},{"$f":"AP10*'5. UD2 Parameters'!$G$7","v":0},null,2018,2770.7747999999997,2629.1327999999999,2565.3701999999998,2525.7601,2525.7601,2525.7601,2525.7601]
[2019,{"$f":"'6. UD2 Assumptions'!B11","v":520},{"$f":"'6. UD2 Assumptions'!C11","v":105},{"$f":"'6. UD2 Assumptions'!D11","v":21},{"$f":"'6. UD2 Assumptions'!E11","v":26},{"$f":"'6. UD2 Assumptions'!F11","v":0},{"$f":"'6. UD2 Assumptions'!G11","v":0},{"$f":"'6. UD2 Assumptions'!H11","v":0},{"$f":"'6. UD2 Assumptions'!I11","v":0},672,null,{"$f":"'6. UD2 Assumptions'!AA11","v":0},{"$f":"'6. UD2 Assumptions'!M11","v":0},{"$f":"'6. UD2 Assumptions'!L11","v":0},{"$f":"'6. UD2 Assumptions'!X11","v":66},{"$f":"'6. UD2 Assumptions'!Q11","v":66},{"$f":"'6. UD2 Assumptions'!Y11","v":240},{"$f":"'6. UD2 Assumptions'!Z11","v":0},{"$f":"'6. UD2 Assumptions'!AB11","v":0},{"$f":"'6. UD2 Assumptions'!AC11","v":372},{"$f":"'6. UD2 Assumptions'!AE11","v":372},null,3660,195.39999999999964,null,2019,{"$f":"'6. UD2 Assumptions'!AG11","v":3660},{"$f":"'6. UD2 Assumptions'!AH11","v":195.39999999999964},3464.6000000000004,5.3387978142076404,null,{"$f":"'6. UD2 Assumptions'!J11","v":672},19.396178491023495,null,2988,null,3464.6000000000004,null,2792.6000000000004,{"$f":"'6. UD2 Assumptions'!AC11","v":372},10.737170236102292,{"$f":"'6. UD2 Assumptions'!AD11","v":0},372,10.737170236102292,2019,2988,2792.6000000000004,{"$f":"AU11-'6. UD2 Assumptions'!Q11","v":2726.6000000000004},{"$f":"AV11-'6. UD2 Assumptions'!X11","v":2660.6000000000004},{"$f":"AW11-'6. UD2 Assumptions'!Y11","v":2420.6000000000004},{"$f":"AX11-'6. UD2 Assumptions'!AA11","v":2420.6000000000004},2420.6000000000004,2019,{"$f":"AT11*'5. UD2 Parameters'!$G$5","v":2886.7067999999999},{"$f":"AB11*'5. UD2 Parameters'!$G$9","v":178.79099999999968},{"$f":"'6. UD2 Assumptions'!Q11*'5. UD2 Parameters'!$G$5","v":63.762599999999999},{"$f":"'6. UD2 Assumptions'!X11*'5. UD2 Parameters'!$G$5","v":63.762599999999999},{"$f":"'6. UD2 Assumptions'!Y11*'5. UD2 Parameters'!$G$9","v":219.60000000000002},{"$f":"'6. UD2 Assumptions'!AA11*'5. UD2 Parameters'!$G$10","v":0},{"$f":"AP11*'5. UD2 Parameters'!$G$7","v":0},null,2019,2886.7067999999999,2707.9158000000002,2644.1532000000002,2580.3906000000002,2360.7906000000003,2360.7906000000003,2360.7906000000003]
[2020,{"$f":"'6. UD2 Assumptions'!B12","v":520},{"$f":"'6. UD2 Assumptions'!C12","v":105},{"$f":"'6. UD2 Assumptions'!D12","v":21},{"$f":"'6. UD2 Assumptions'!E12","v":26},{"$f":"'6. UD2 Assumptions'!F12","v":0},{"$f":"'6. UD2 Assumptions'!G12","v":0},{"$f":"'6. UD2 Assumptions'!H12","v":0},{"$f":"'6. UD2 Assumptions'!I12","v":0},672,null,{"$f":"'6. UD2 Assumptions'!AA12","v":0},{"$f":"'6. UD2 Assumptions'!M12","v":0},{"$f":"'6. UD2 Assumptions'!L12","v":0},{"$f":"'6. UD2 Assumptions'!X12","v":123},{"$f":"'6. UD2 Assumptions'!Q12","v":66},{"$f":"'6. UD2 Assumptions'!Y12","v":240},{"$f":"'6. UD2 Assumptions'!Z12","v":0},{"$f":"'6. UD2 Assumptions'!AB12","v":0},{"$f":"'6. UD2 Assumptions'!AC12","v":429},{"$f":"'6. UD2 Assumptions'!AE12","v":429},null,3781,236,null,2020,{"$f":"'6. UD2 Assumptions'!AG12","v":3781},{"$f":"'6. UD2 Assumptions'!AH12","v":236},3545,6.2417349907431889,null,{"$f":"'6. UD2 Assumptions'!J12","v":672},18.956276445698165,null,3109,null,3545,null,2873,{"$f":"'6. UD2 Assumptions'!AC12","v":429},12.101551480959097,{"$f":"'6. UD2 Assumptions'!AD12","v":0},429,12.101551480959097,2020,3109,2873,{"$f":"AU12-'6. UD2 Assumptions'!Q12","v":2807},{"$f":"AV12-'6. UD2 Assumptions'!X12","v":2684},{"$f":"AW12-'6. UD2 Assumptions'!Y12","v":2444},{"$f":"AX12-'6. UD2 Assumptions'!AA12","v":2444},2444,2020,{"$f":"AT12*'5. UD2 Parameters'!$G$5","v":3003.6048999999998},{"$f":"AB12*'5. UD2 Parameters'!$G$9","v":215.94},{"$f":"'6. UD2 Assumptions'!Q12*'5. UD2 Parameters'!$G$5","v":63.762599999999999},{"$f":"'6. UD2 Assumptions'!X12*'5. UD2 Parameters'!$G$5","v":118.83029999999999},{"$f":"'6. UD2 Assumptions'!Y12*'5. UD2 Parameters'!$G$9","v":219.60000000000002},{"$f":"'6. UD2 Assumptions'!AA12*'5. UD2 Parameters'!$G$10","v":0},{"$f":"AP12*'5. UD2 Parameters'!$G$7","v":0},{"$f":"SUM(BD12:BG12)","v":402.19290000000001},2020,3003.6048999999998,2787.6648999999998,2723.9022999999997,2605.0719999999997,2385.4719999999998,2385.4719999999998,2385.4719999999998]
[2021,{"$f":"'6. UD2 Assumptions'!B13","v":520},{"$f":"'6. UD2 Assumptions'!C13","v":105},{"$f":"'6. UD2 Assumptions'!D13","v":21},{"$f":"'6. UD2 Assumptions'!E13","v":26},{"$f":"'6. UD2 Assumptions'!F13","v":0},{"$f":"'6. UD2 Assumptions'!G13","v":0},{"$f":"'6. UD2 Assumptions'!H13","v":0},{"$f":"'6. UD2 Assumptions'!I13","v":0},672,null,{"$f":"'6. UD2 Assumptions'!AA13","v":120},{"$f":"'6. UD2 Assumptions'!M13","v":0},{"$f":"'6. UD2 Assumptions'!L13","v":0},{"$f":"'6. UD2 Assumptions'!X13","v":123},{"$f":"'6. UD2 Assumptions'!Q13","v":66},{"$f":"'6. UD2 Assumptions'!Y13","v":240},{"$f":"'6. UD2 Assumptions'!Z13","v":0},{"$f":"'6. UD2 Assumptions'!AB13","v":0},{"$f":"'6. UD2 Assumptions'!AC13","v":549},{"$f":"'6. UD2 Assumptions'!AE13","v":549},null,3874,289.20000000000027,null,2021,{"$f":"'6. UD2 Assumptions'!AG13","v":3874},{"$f":"'6. UD2 Assumptions'!AH13","v":289.20000000000027},3584.7999999999997,7.4651522973670694,null,{"$f":"'6. UD2 Assumptions'!J13","v":672},18.745815666145951,null,3202,null,3584.7999999999997,null,2912.7999999999997,{"$f":"'6. UD2 Assumptions'!AC13","v":549},15.314661905824593,{"$f":"'6. UD2 Assumptions'!AD13","v":0},549,15.314661905824593,2021,3202,2912.7999999999997,{"$f":"AU13-'6. UD2 Assumptions'!Q13","v":2846.7999999999997},{"$f":"AV13-'6. UD2 Assumptions'!X13","v":2723.7999999999997},{"$f":"AW13-'6. UD2 Assumptions'!Y13","v":2483.7999999999997},{"$f":"AX13-'6. UD2 Assumptions'!AA13","v":2363.7999999999997},2363.7999999999997,2021,{"$f":"AT13*'5. UD2 Parameters'!$G$5","v":3093.4521999999997},{"$f":"AB13*'5. UD2 Parameters'!$G$9","v":264.61800000000028},{"$f":"'6. UD2 Assumptions'!Q13*'5. UD2 Parameters'!$G$5","v":63.762599999999999},{"$f":"'6. UD2 Assumptions'!X13*'5. UD2 Parameters'!$G$5","v":118.83029999999999},{"$f":"'6. UD2 Assumptions'!Y13*'5. UD2 Parameters'!$G$9","v":219.60000000000002},{"$f":"'6. UD2 Assumptions'!AA13*'5. UD2 Parameters'!$G$10","v":103.67999999999999},{"$f":"AP13*'5. UD2 Parameters'!$G$7","v":0},{"$f":"SUM(BD13:BG13)","v":505.87290000000002},2021,3093.4521999999997,2828.8341999999993,2765.0715999999993,2646.2412999999992,2426.6412999999993,2322.9612999999995,2322.9612999999995]
[2022,{"$f":"'6. UD2 Assumptions'!B14","v":520},{"$f":"'6. UD2 Assumptions'!C14","v":105},{"$f":"'6. UD2 Assumptions'!D14","v":21},{"$f":"'6. UD2 Assumptions'!E14","v":26},{"$f":"'6. UD2 Assumptions'!F14","v":0},{"$f":"'6. UD2 Assumptions'!G14","v":0},{"$f":"'6. UD2 Assumptions'!H14","v":0},{"$f":"'6. UD2 Assumptions'!I14","v":0},672,null,{"$f":"'6. UD2 Assumptions'!AA14","v":120},{"$f":"'6. UD2 Assumptions'!M14","v":0},{"$f":"'6. UD2 Assumptions'!L14","v":0},{"$f":"'6. UD2 Assumptions'!X14","v":123},{"$f":"'6. UD2 Assumptions'!Q14","v":66},{"$f":"'6. UD2 Assumptions'!Y14","v":240},{"$f":"'6. UD2 Assumptions'!Z14","v":0},{"$f":"'6. UD2 Assumptions'!AB14","v":0},{"$f":"'6. UD2 Assumptions'!AC14","v":549},{"$f":"'6. UD2 Assumptions'!AE14","v":549},null,3967,342.40000000000055,null,2022,{"$f":"'6. UD2 Assumptions'!AG14","v":3967},{"$f":"'6. UD2 Assumptions'!AH14","v":342.40000000000055},3624.5999999999995,8.6312074615578656,null,{"$f":"'6. UD2 Assumptions'!J14","v":672},18.539976825028972,null,3295,null,3624.5999999999995,null,2952.5999999999995,{"$f":"'6. UD2 Assumptions'!AC14","v":549},15.146498924019204,{"$f":"'6. UD2 Assumptions'!AD14","v":0},549,15.146498924019204,2022,3295,2952.5999999999995,{"$f":"AU14-'6. UD2 Assumptions'!Q14","v":2886.5999999999995},{"$f":"AV14-'6. UD2 Assumptions'!X14","v":2763.5999999999995},{"$f":"AW14-'6. UD2 Assumptions'!Y14","v":2523.5999999999995},{"$f":"AX14-'6. UD2 Assumptions'!AA14","v":2403.5999999999995},2403.5999999999995,2022,{"$f":"AT14*'5. UD2 Parameters'!$G$5","v":3183.2995000000001},{"$f":"AB14*'5. UD2 Parameters'!$G$9","v":313.2960000000005},{"$f":"'6. UD2 Assumptions'!Q14*'5. UD2 Parameters'!$G$5","v":63.762599999999999},{"$f":"'6. UD2 Assumptions'!X14*'5. UD2 Parameters'!$G$5","v":118.83029999999999},{"$f":"'6. UD2 Assumptions'!Y14*'5. UD2 Parameters'!$G$9","v":219.60000000000002},{"$f":"'6. UD2 Assumptions'!AA14*'5. UD2 Parameters'!$G$10","v":103.67999999999999},{"$f":"AP14*'5. UD2 Parameters'!$G$7","v":0},505.87290000000002,2022,3183.2995000000001,2870.0034999999998,2806.2408999999998,2687.4105999999997,2467.8105999999998,2364.1306,2364.1306]
[2023,{"$f":"'6. UD2 Assumptions'!B15","v":520},{"$f":"'6. UD2 Assumptions'!C15","v":105},{"$f":"'6. UD2 Assumptions'!D15","v":21},{"$f":"'6. UD2 Assumptions'!E15","v":26},{"$f":"'6. UD2 Assumptions'!F15","v":0},{"$f":"'6. UD2 Assumptions'!G15","v":0},{"$f":"'6. UD2 Assumptions'!H15","v":0},{"$f":"'6. UD2 Assumptions'!I15","v":0},672,null,{"$f":"'6. UD2 Assumptions'!AA15","v":120},{"$f":"'6. UD2 Assumptions'!M15","v":0},{"$f":"'6. UD2 Assumptions'!L15","v":0},{"$f":"'6. UD2 Assumptions'!X15","v":123},{"$f":"'6. UD2 Assumptions'!Q15","v":66},{"$f":"'6. UD2 Assumptions'!Y15","v":240},{"$f":"'6. UD2 Assumptions'!Z15","v":0},{"$f":"'6. UD2 Assumptions'!AB15","v":0},{"$f":"'6. UD2 Assumptions'!AC15","v":549},{"$f":"'6. UD2 Assumptions'!AE15","v":549},null,4062,395.60000000000082,null,2023,{"$f":"'6. UD2 Assumptions'!AG15","v":4062},{"$f":"'6. UD2 Assumptions'!AH15","v":395.60000000000082},3666.3999999999992,9.7390448055145455,null,{"$f":"'6. UD2 Assumptions'!J15","v":672},18.328605716779403,null,3390,null,3666.3999999999992,null,2994.3999999999992,{"$f":"'6. UD2 Assumptions'!AC15","v":549},14.97381627754746,{"$f":"'6. UD2 Assumptions'!AD15","v":0},549,14.97381627754746,2023,3390,2994.3999999999992,{"$f":"AU15-'6. UD2 Assumptions'!Q15","v":2928.3999999999992},{"$f":"AV15-'6. UD2 Assumptions'!X15","v":2805.3999999999992},{"$f":"AW15-'6. UD2 Assumptions'!Y15","v":2565.3999999999992},{"$f":"AX15-'6. UD2 Assumptions'!AA15","v":2445.3999999999992},2445.3999999999992,2023,{"$f":"AT15*'5. UD2 Parameters'!$G$5","v":3275.0789999999997},{"$f":"AB15*'5. UD2 Parameters'!$G$9","v":361.97400000000079},{"$f":"'6. UD2 Assumptions'!Q15*'5. UD2 Parameters'!$G$5","v":63.762599999999999},{"$f":"'6. UD2 Assumptions'!X15*'5. UD2 Parameters'!$G$5","v":118.83029999999999},{"$f":"'6. UD2 Assumptions'!Y15*'5. UD2 Parameters'!$G$9","v":219.60000000000002},{"$f":"'6. UD2 Assumptions'!AA15*'5. UD2 Parameters'!$G$10","v":103.67999999999999},{"$f":"AP15*'5. UD2 Parameters'!$G$7","v":0},505.87290000000002,2023,3275.0789999999997,2913.1049999999991,2849.3423999999991,2730.512099999999,2510.9120999999991,2407.2320999999993,2407.2320999999993]
[2024,{"$f":"'6. UD2 Assumptions'!B16","v":520},{"$f":"'6. UD2 Assumptions'!C16","v":105},{"$f":"'6. UD2 Assumptions'!D16","v":21},{"$f":"'6. UD2 Assumptions'!E16","v":26},{"$f":"'6. UD2 Assumptions'!F16","v":0},{"$f":"'6. UD2 Assumptions'!G16","v":0},{"$f":"'6. UD2 Assumptions'!H16","v":0},{"$f":"'6. UD2 Assumptions'!I16","v":0},672,null,{"$f":"'6. UD2 Assumptions'!AA16","v":120},{"$f":"'6. UD2 Assumptions'!M16","v":0},{"$f":"'6. UD2 Assumptions'!L16","v":0},{"$f":"'6. UD2 Assumptions'!X16","v":123},{"$f":"'6. UD2 Assumptions'!Q16","v":66},{"$f":"'6. UD2 Assumptions'!Y16","v":240},{"$f":"'6. UD2 Assumptions'!Z16","v":0},{"$f":"'6. UD2 Assumptions'!AB16","v":0},{"$f":"'6. UD2 Assumptions'!AC16","v":549},{"$f":"'6. UD2 Assumptions'!AE16","v":549},null,4161,448.80000000000109,null,2024,{"$f":"'6. UD2 Assumptions'!AG16","v":4161},{"$f":"'6. UD2 Assumptions'!AH16","v":448.80000000000109},3712.1999999999989,10.785868781542925,null,{"$f":"'6. UD2 Assumptions'!J16","v":672},18.102472927105229,null,3489,null,3712.1999999999989,null,3040.1999999999989,{"$f":"'6. UD2 Assumptions'!AC16","v":549},14.789073864554718,{"$f":"'6. UD2 Assumptions'!AD16","v":0},549,14.789073864554718,2024,3489,3040.1999999999989,{"$f":"AU16-'6. UD2 Assumptions'!Q16","v":2974.1999999999989},{"$f":"AV16-'6. UD2 Assumptions'!X16","v":2851.1999999999989},{"$f":"AW16-'6. UD2 Assumptions'!Y16","v":2611.1999999999989},{"$f":"AX16-'6. UD2 Assumptions'!AA16","v":2491.1999999999989},2491.1999999999989,2024,{"$f":"AT16*'5. UD2 Parameters'!$G$5","v":3370.7228999999998},{"$f":"AB16*'5. UD2 Parameters'!$G$9","v":410.65200000000101},{"$f":"'6. UD2 Assumptions'!Q16*'5. UD2 Parameters'!$G$5","v":63.762599999999999},{"$f":"'6. UD2 Assumptions'!X16*'5. UD2 Parameters'!$G$5","v":118.83029999999999},{"$f":"'6. UD2 Assumptions'!Y16*'5. UD2 Parameters'!$G$9","v":219.60000000000002},{"$f":"'6. UD2 Assumptions'!AA16*'5. UD2 Parameters'!$G$10","v":103.67999999999999},{"$f":"AP16*'5. UD2 Parameters'!$G$7","v":0},505.87290000000002,2024,3370.7228999999998,2960.0708999999988,2896.3082999999988,2777.4779999999987,2557.8779999999988,2454.197999999999,2454.197999999999]
[2025,{"$f":"'6. UD2 Assumptions'!B17","v":520},{"$f":"'6. UD2 Assumptions'!C17","v":105},{"$f":"'6. UD2 Assumptions'!D17","v":21},{"$f":"'6. UD2 Assumptions'!E17","v":26},{"$f":"'6. UD2 Assumptions'!F17","v":0},{"$f":"'6. UD2 Assumptions'!G17","v":0},{"$f":"'6. UD2 Assumptions'!H17","v":0},{"$f":"'6. UD2 Assumptions'!I17","v":0},672,null,{"$f":"'6. UD2 Assumptions'!AA17","v":120},{"$f":"'6. UD2 Assumptions'!M17","v":0},{"$f":"'6. UD2 Assumptions'!L17","v":0},{"$f":"'6. UD2 Assumptions'!X17","v":123},{"$f":"'6. UD2 Assumptions'!Q17","v":66},{"$f":"'6. UD2 Assumptions'!Y17","v":240},{"$f":"'6. UD2 Assumptions'!Z17","v":0},{"$f":"'6. UD2 Assumptions'!AB17","v":0},{"$f":"'6. UD2 Assumptions'!AC17","v":549},{"$f":"'6. UD2 Assumptions'!AE17","v":549},null,4264,502,null,2025,{"$f":"'6. UD2 Assumptions'!AG17","v":4264},{"$f":"'6. UD2 Assumptions'!AH17","v":502},3762,11.772983114446529,null,{"$f":"'6. UD2 Assumptions'!J17","v":672},17.862838915470494,null,3592,null,3762,null,3090,{"$f":"'6. UD2 Assumptions'!AC17","v":549},14.593301435406699,{"$f":"'6. UD2 Assumptions'!AD17","v":0},549,14.593301435406699,2025,3592,3090,{"$f":"AU17-'6. UD2 Assumptions'!Q17","v":3024},{"$f":"AV17-'6. UD2 Assumptions'!X17","v":2901},{"$f":"AW17-'6. UD2 Assumptions'!Y17","v":2661},{"$f":"AX17-'6. UD2 Assumptions'!AA17","v":2541},2541,2025,{"$f":"AT17*'5. UD2 Parameters'!$G$5","v":3470.2311999999997},{"$f":"AB17*'5. UD2 Parameters'!$G$9","v":459.33000000000004},{"$f":"'6. UD2 Assumptions'!Q17*'5. UD2 Parameters'!$G$5","v":63.762599999999999},{"$f":"'6. UD2 Assumptions'!X17*'5. UD2 Parameters'!$G$5","v":118.83029999999999},{"$f":"'6. UD2 Assumptions'!Y17*'5. UD2 Parameters'!$G$9","v":219.60000000000002},{"$f":"'6. UD2 Assumptions'!AA17*'5. UD2 Parameters'!$G$10","v":103.67999999999999},{"$f":"AP17*'5. UD2 Parameters'!$G$7","v":0},505.87290000000002,2025,3470.2311999999997,3010.9011999999998,2947.1385999999998,2828.3082999999997,2608.7082999999998,2505.0282999999999,2505.0282999999999]
[2026,{"$f":"'6. UD2 Assumptions'!B18","v":520},{"$f":"'6. UD2 Assumptions'!C18","v":105},{"$f":"'6. UD2 Assumptions'!D18","v":21},{"$f":"'6. UD2 Assumptions'!E18","v":26},{"$f":"'6. UD2 Assumptions'!F18","v":0},{"$f":"'6. UD2 Assumptions'!G18","v":0},{"$f":"'6. UD2 Assumptions'!H18","v":0},{"$f":"'6. UD2 Assumptions'!I18","v":0},672,null,{"$f":"'6. UD2 Assumptions'!AA18","v":120},{"$f":"'6. UD2 Assumptions'!M18","v":0},{"$f":"'6. UD2 Assumptions'!L18","v":0},{"$f":"'6. UD2 Assumptions'!X18","v":123},{"$f":"'6. UD2 Assumptions'!Q18","v":66},{"$f":"'6. UD2 Assumptions'!Y18","v":240},{"$f":"'6. UD2 Assumptions'!Z18","v":0},{"$f":"'6. UD2 Assumptions'!AB18","v":0},{"$f":"'6. UD2 Assumptions'!AC18","v":549},{"$f":"'6. UD2 Assumptions'!AE18","v":549},null,4366,571.59999999999945,null,2026,{"$f":"'6. UD2 Assumptions'!AG18","v":4366},{"$f":"'6. UD2 Assumptions'!AH18","v":571.59999999999945},3794.4000000000005,13.09207512597342,null,{"$f":"'6. UD2 Assumptions'!J18","v":672},17.710309930423779,null,3694,null,3794.4000000000005,null,3122.4000000000005,{"$f":"'6. UD2 Assumptions'!AC18","v":549},14.468690702087285,{"$f":"'6. UD2 Assumptions'!AD18","v":0},549,14.468690702087285,2026,3694,3122.4000000000005,{"$f":"AU18-'6. UD2 Assumptions'!Q18","v":3056.4000000000005},{"$f":"AV18-'6. UD2 Assumptions'!X18","v":2933.4000000000005},{"$f":"AW18-'6. UD2 Assumptions'!Y18","v":2693.4000000000005},{"$f":"AX18-'6. UD2 Assumptions'!AA18","v":2573.4000000000005},2573.4000000000005,2026,{"$f":"AT18*'5. UD2 Parameters'!$G$5","v":3568.7734},{"$f":"AB18*'5. UD2 Parameters'!$G$10","v":493.86239999999952},{"$f":"'6. UD2 Assumptions'!Q18*'5. UD2 Parameters'!$G$5","v":63.762599999999999},{"$f":"'6. UD2 Assumptions'!X18*'5. UD2 Parameters'!$G$5","v":118.83029999999999},{"$f":"'6. UD2 Assumptions'!Y18*'5. UD2 Parameters'!$G$9","v":219.60000000000002},{"$f":"'6. UD2 Assumptions'!AA18*'5. UD2 Parameters'!$G$10","v":103.67999999999999},{"$f":"AP18*'5. UD2 Parameters'!$G$7","v":0},505.87290000000002,2026,3568.7734,3074.9110000000005,3011.1484000000005,2892.3181000000004,2672.7181000000005,2569.0381000000007,2569.0381000000007]
[2027,{"$f":"'6. UD2 Assumptions'!B19","v":520},{"$f":"'6. UD2 Assumptions'!C19","v":105},{"$f":"'6. UD2 Assumptions'!D19","v":21},{"$f":"'6. UD2 Assumptions'!E19","v":26},{"$f":"'6. UD2 Assumptions'!F19","v":0},{"$f":"'6. UD2 Assumptions'!G19","v":0},{"$f":"'6. UD2 Assumptions'!H19","v":0},{"$f":"'6. UD2 Assumptions'!I19","v":0},672,null,{"$f":"'6. UD2 Assumptions'!AA19","v":120},{"$f":"'6. UD2 Assumptions'!M19","v":0},{"$f":"'6. UD2 Assumptions'!L19","v":0},{"$f":"'6. UD2 Assumptions'!X19","v":123},{"$f":"'6. UD2 Assumptions'!Q19","v":66},{"$f":"'6. UD2 Assumptions'!Y19","v":240},{"$f":"'6. UD2 Assumptions'!Z19","v":0},{"$f":"'6. UD2 Assumptions'!AB19","v":0},{"$f":"'6. UD2 Assumptions'!AC19","v":549},{"$f":"'6. UD2 Assumptions'!AE19","v":549},null,4440,641.19999999999891,null,2027,{"$f":"'6. UD2 Assumptions'!AG19","v":4440},{"$f":"'6. UD2 Assumptions'!AH19","v":641.19999999999891},3798.8000000000011,14.441441441441418,null,{"$f":"'6. UD2 Assumptions'!J19","v":672},17.689796777929867,null,3768,null,3798.8000000000011,null,3126.8000000000011,{"$f":"'6. UD2 Assumptions'!AC19","v":549},14.451932189112346,{"$f":"'6. UD2 Assumptions'!AD19","v":0},549,14.451932189112346,2027,3768,3126.8000000000011,{"$f":"AU19-'6. UD2 Assumptions'!Q19","v":3060.8000000000011},{"$f":"AV19-'6. UD2 Assumptions'!X19","v":2937.8000000000011},{"$f":"AW19-'6. UD2 Assumptions'!Y19","v":2697.8000000000011},{"$f":"AX19-'6. UD2 Assumptions'!AA19","v":2577.8000000000011},2577.8000000000011,2027,{"$f":"AT19*'5. UD2 Parameters'!$G$5","v":3640.2647999999999},{"$f":"AB19*'5. UD2 Parameters'!$G$10","v":553.9967999999991},{"$f":"'6. UD2 Assumptions'!Q19*'5. UD2 Parameters'!$G$5","v":63.762599999999999},{"$f":"'6. UD2 Assumptions'!X19*'5. UD2 Parameters'!$G$5","v":118.83029999999999},{"$f":"'6. UD2 Assumptions'!Y19*'5. UD2 Parameters'!$G$9","v":219.60000000000002},{"$f":"'6. UD2 Assumptions'!AA19*'5. UD2 Parameters'!$G$10","v":103.67999999999999},{"$f":"AP19*'5. UD2 Parameters'!$G$7","v":0},505.87290000000002,2027,3640.2647999999999,3086.2680000000009,3022.5054000000009,2903.6751000000008,2684.0751000000009,2580.3951000000011,2580.3951000000011]
[2028,{"$f":"'6. UD2 Assumptions'!B20","v":520},{"$f":"'6. UD2 Assumptions'!C20","v":105},{"$f":"'6. UD2 Assumptions'!D20","v":21},{"$f":"'6. UD2 Assumptions'!E20","v":26},{"$f":"'6. UD2 Assumptions'!F20","v":0},{"$f":"'6. UD2 Assumptions'!G20","v":0},{"$f":"'6. UD2 Assumptions'!H20","v":0},{"$f":"'6. UD2 Assumptions'!I20","v":0},672,null,{"$f":"'6. UD2 Assumptions'!AA20","v":120},{"$f":"'6. UD2 Assumptions'!M20","v":0},{"$f":"'6. UD2 Assumptions'!L20","v":0},{"$f":"'6. UD2 Assumptions'!X20","v":123},{"$f":"'6. UD2 Assumptions'!Q20","v":66},{"$f":"'6. UD2 Assumptions'!Y20","v":240},{"$f":"'6. UD2 Assumptions'!Z20","v":0},{"$f":"'6. UD2 Assumptions'!AB20","v":0},{"$f":"'6. UD2 Assumptions'!AC20","v":549},{"$f":"'6. UD2 Assumptions'!AE20","v":549},null,4509,710.79999999999836,null,2028,{"$f":"'6. UD2 Assumptions'!AG20","v":4509},{"$f":"'6. UD2 Assumptions'!AH20","v":710.79999999999836},3798.2000000000016,15.764027500554409,null,{"$f":"'6. UD2 Assumptions'!J20","v":672},17.69259122742351,null,3837,null,3798.2000000000016,null,3126.2000000000016,{"$f":"'6. UD2 Assumptions'!AC20","v":549},14.454215154546885,{"$f":"'6. UD2 Assumptions'!AD20","v":0},549,14.454215154546885,2028,3837,3126.2000000000016,{"$f":"AU20-'6. UD2 Assumptions'!Q20","v":3060.2000000000016},{"$f":"AV20-'6. UD2 Assumptions'!X20","v":2937.2000000000016},{"$f":"AW20-'6. UD2 Assumptions'!Y20","v":2697.2000000000016},{"$f":"AX20-'6. UD2 Assumptions'!AA20","v":2577.2000000000016},2577.2000000000016,2028,{"$f":"AT20*'5. UD2 Parameters'!$G$5","v":3706.9256999999998},{"$f":"AB20*'5. UD2 Parameters'!$G$10","v":614.13119999999856},{"$f":"'6. UD2 Assumptions'!Q20*'5. UD2 Parameters'!$G$5","v":63.762599999999999},{"$f":"'6. UD2 Assumptions'!X20*'5. UD2 Parameters'!$G$5","v":118.83029999999999},{"$f":"'6. UD2 Assumptions'!Y20*'5. UD2 Parameters'!$G$9","v":219.60000000000002},{"$f":"'6. UD2 Assumptions'!AA20*'5. UD2 Parameters'!$G$10","v":103.67999999999999},{"$f":"AP20*'5. UD2 Parameters'!$G$7","v":0},505.87290000000002,2028,3706.9256999999998,3092.7945000000013,3029.0319000000013,2910.2016000000012,2690.6016000000013,2586.9216000000015,2586.9216000000015]
[2029,{"$f":"'6. UD2 Assumptions'!B21","v":520},{"$f":"'6. UD2 Assumptions'!C21","v":105},{"$f":"'6. UD2 Assumptions'!D21","v":21},{"$f":"'6. UD2 Assumptions'!E21","v":26},{"$f":"'6. UD2 Assumptions'!F21","v":0},{"$f":"'6. UD2 Assumptions'!G21","v":0},{"$f":"'6. UD2 Assumptions'!H21","v":0},{"$f":"'6. UD2 Assumptions'!I21","v":0},672,null,{"$f":"'6. UD2 Assumptions'!AA21","v":120},{"$f":"'6. UD2 Assumptions'!M21","v":0},{"$f":"'6. UD2 Assumptions'!L21","v":0},{"$f":"'6. UD2 Assumptions'!X21","v":123},{"$f":"'6. UD2 Assumptions'!Q21","v":66},{"$f":"'6. UD2 Assumptions'!Y21","v":240},{"$f":"'6. UD2 Assumptions'!Z21","v":0},{"$f":"'6. UD2 Assumptions'!AB21","v":0},{"$f":"'6. UD2 Assumptions'!AC21","v":549},{"$f":"'6. UD2 Assumptions'!AE21","v":549},null,4577,780.39999999999782,null,2029,{"$f":"'6. UD2 Assumptions'!AG21","v":4577},{"$f":"'6. UD2 Assumptions'!AH21","v":780.39999999999782},3796.6000000000022,17.050469740004321,null,{"$f":"'6. UD2 Assumptions'!J21","v":672},17.700047410841268,null,3905,null,3796.6000000000022,null,3124.6000000000022,{"$f":"'6. UD2 Assumptions'!AC21","v":549},14.46030659010693,{"$f":"'6. UD2 Assumptions'!AD21","v":0},549,14.46030659010693,2029,3905,3124.6000000000022,{"$f":"AU21-'6. UD2 Assumptions'!Q21","v":3058.6000000000022},{"$f":"AV21-'6. UD2 Assumptions'!X21","v":2935.6000000000022},{"$f":"AW21-'6. UD2 Assumptions'!Y21","v":2695.6000000000022},{"$f":"AX21-'6. UD2 Assumptions'!AA21","v":2575.6000000000022},2575.6000000000022,2029,{"$f":"AT21*'5. UD2 Parameters'!$G$5","v":3772.6205},{"$f":"AB21*'5. UD2 Parameters'!$G$10","v":674.26559999999813},{"$f":"'6. UD2 Assumptions'!Q21*'5. UD2 Parameters'!$G$5","v":63.762599999999999},{"$f":"'6. UD2 Assumptions'!X21*'5. UD2 Parameters'!$G$5","v":118.83029999999999},{"$f":"'6. UD2 Assumptions'!Y21*'5. UD2 Parameters'!$G$9","v":219.60000000000002},{"$f":"'6. UD2 Assumptions'!AA21*'5. UD2 Parameters'!$G$10","v":103.67999999999999},{"$f":"AP21*'5. UD2 Parameters'!$G$7","v":0},505.87290000000002,2029,3772.6205,3098.3549000000021,3034.5923000000021,2915.762000000002,2696.1620000000021,2592.4820000000022,2592.4820000000022]
[2030,{"$f":"'6. UD2 Assumptions'!B22","v":520},{"$f":"'6. UD2 Assumptions'!C22","v":105},{"$f":"'6. UD2 Assumptions'!D22","v":21},{"$f":"'6. UD2 Assumptions'!E22","v":26},{"$f":"'6. UD2 Assumptions'!F22","v":0},{"$f":"'6. UD2 Assumptions'!G22","v":0},{"$f":"'6. UD2 Assumptions'!H22","v":0},{"$f":"'6. UD2 Assumptions'!I22","v":0},672,null,{"$f":"'6. UD2 Assumptions'!AA22","v":120},{"$f":"'6. UD2 Assumptions'!M22","v":0},{"$f":"'6. UD2 Assumptions'!L22","v":0},{"$f":"'6. UD2 Assumptions'!X22","v":123},{"$f":"'6. UD2 Assumptions'!Q22","v":66},{"$f":"'6. UD2 Assumptions'!Y22","v":240},{"$f":"'6. UD2 Assumptions'!Z22","v":0},{"$f":"'6. UD2 Assumptions'!AB22","v":0},{"$f":"'6. UD2 Assumptions'!AC22","v":549},{"$f":"'6. UD2 Assumptions'!AE22","v":629},null,4645,850,null,2030,{"$f":"'6. UD2 Assumptions'!AG22","v":4645},{"$f":"'6. UD2 Assumptions'!AH22","v":850},3795,18.29924650161464,null,{"$f":"'6. UD2 Assumptions'!J22","v":672},17.707509881422922,null,3973,null,3795,null,3123,{"$f":"'6. UD2 Assumptions'!AC22","v":549},14.466403162055334,{"$f":"'6. UD2 Assumptions'!AD22","v":80},629,16.574440052700922,2030,3973,3123,{"$f":"AU22-'6. UD2 Assumptions'!Q22","v":3057},{"$f":"AV22-'6. UD2 Assumptions'!X22","v":2934},{"$f":"AW22-'6. UD2 Assumptions'!Y22","v":2694},{"$f":"AX22-'6. UD2 Assumptions'!AA22","v":2574},2494,2030,{"$f":"AT22*'5. UD2 Parameters'!$G$5","v":3838.3152999999998},{"$f":"AB22*'5. UD2 Parameters'!$G$10","v":734.4},{"$f":"'6. UD2 Assumptions'!Q22*'5. UD2 Parameters'!$G$5","v":63.762599999999999},{"$f":"'6. UD2 Assumptions'!X22*'5. UD2 Parameters'!$G$5","v":118.83029999999999},{"$f":"'6. UD2 Assumptions'!Y22*'5. UD2 Parameters'!$G$10","v":207.35999999999999},{"$f":"'6. UD2 Assumptions'!AA22*'5. UD2 Parameters'!$G$10","v":103.67999999999999},{"$f":"AP22*'5. UD2 Parameters'!$G$7","v":77.287999999999997},493.63290000000001,2030,3838.3152999999998,3103.9152999999997,3040.1526999999996,2921.3223999999996,2713.9623999999994,2610.2823999999996,2532.9943999999996]
[2031,{"$f":"'6. UD2 Assumptions'!B23","v":520},{"$f":"'6. UD2 Assumptions'!C23","v":105},{"$f":"'6. UD2 Assumptions'!D23","v":21},{"$f":"'6. UD2 Assumptions'!E23","v":26},{"$f":"'6. UD2 Assumptions'!F23","v":0},{"$f":"'6. UD2 Assumptions'!G23","v":0},{"$f":"'6. UD2 Assumptions'!H23","v":0},{"$f":"'6. UD2 Assumptions'!I23","v":0},672,null,{"$f":"'6. UD2 Assumptions'!AA23","v":120},{"$f":"'6. UD2 Assumptions'!M23","v":0},{"$f":"'6. UD2 Assumptions'!L23","v":0},{"$f":"'6. UD2 Assumptions'!X23","v":123},{"$f":"'6. UD2 Assumptions'!Q23","v":66},{"$f":"'6. UD2 Assumptions'!Y23","v":240},{"$f":"'6. UD2 Assumptions'!Z23","v":0},{"$f":"'6. UD2 Assumptions'!AB23","v":0},{"$f":"'6. UD2 Assumptions'!AC23","v":549},{"$f":"'6. UD2 Assumptions'!AE23","v":629},null,4713,935,null,2031,{"$f":"'6. UD2 Assumptions'!AG23","v":4713},{"$f":"'6. UD2 Assumptions'!AH23","v":935},3778,19.838743899851472,null,{"$f":"'6. UD2 Assumptions'!J23","v":672},17.787188988883006,null,4041,null,3778,null,3106,{"$f":"'6. UD2 Assumptions'!AC23","v":549},14.531498147167813,{"$f":"'6. UD2 Assumptions'!AD23","v":80},629,16.649020645844363,2031,4041,3106,{"$f":"AU23-'6. UD2 Assumptions'!Q23","v":3040},{"$f":"AV23-'6. UD2 Assumptions'!X23","v":2917},{"$f":"AW23-'6. UD2 Assumptions'!Y23","v":2677},{"$f":"AX23-'6. UD2 Assumptions'!AA23","v":2557},2477,2031,{"$f":"AT23*'5. UD2 Parameters'!$G$5","v":3904.0101},{"$f":"AB23*'5. UD2 Parameters'!$G$10","v":807.84},{"$f":"'6. UD2 Assumptions'!Q23*'5. UD2 Parameters'!$G$5","v":63.762599999999999},{"$f":"'6. UD2 Assumptions'!X23*'5. UD2 Parameters'!$G$5","v":118.83029999999999},{"$f":"'6. UD2 Assumptions'!Y23*'5. UD2 Parameters'!$G$10","v":207.35999999999999},{"$f":"'6. UD2 Assumptions'!AA23*'5. UD2 Parameters'!$G$10","v":103.67999999999999},{"$f":"AP23*'5. UD2 Parameters'!$G$7","v":77.287999999999997},493.63290000000001,2031,3904.0101,3096.1700999999998,3032.4074999999998,2913.5771999999997,2706.2171999999996,2602.5371999999998,2525.2491999999997]
[{"$f":"A23+1","v":2032},{"$f":"'6. UD2 Assumptions'!B24","v":520},{"$f":"'6. UD2 Assumptions'!C24","v":105},{"$f":"'6. UD2 Assumptions'!D24","v":21},{"$f":"'6. UD2 Assumptions'!E24","v":26},{"$f":"'6. UD2 Assumptions'!F24","v":0},{"$f":"'6. UD2 Assumptions'!G24","v":0},{"$f":"'6. UD2 Assumptions'!H24","v":0},{"$f":"'6. UD2 Assumptions'!I24","v":0},672,null,{"$f":"'6. UD2 Assumptions'!AA24","v":120},{"$f":"'6. UD2 Assumptions'!M24","v":0},{"$f":"'6. UD2 Assumptions'!L24","v":0},{"$f":"'6. UD2 Assumptions'!X24","v":123},{"$f":"'6. UD2 Assumptions'!Q24","v":66},{"$f":"'6. UD2 Assumptions'!Y24","v":240},{"$f":"'6. UD2 Assumptions'!Z24","v":0},{"$f":"'6. UD2 Assumptions'!AB24","v":0},{"$f":"'6. UD2 Assumptions'!AC24","v":549},{"$f":"'6. UD2 Assumptions'!AE24","v":629},null,4783,1020,null,{"$f":"Z23+1","v":2032},{"$f":"'6. UD2 Assumptions'!AG24","v":4783},{"$f":"'6. UD2 Assumptions'!AH24","v":1020},3763,21.325527911352708,null,{"$f":"'6. UD2 Assumptions'!J24","v":672},17.858091947913898,null,4111,null,3763,null,3091,{"$f":"'6. UD2 Assumptions'!AC24","v":549},14.589423332447515,{"$f":"'6. UD2 Assumptions'!AD24","v":80},629,16.715386659580123,{"$f":"AS23+1","v":2032},4111,3091,{"$f":"AU24-'6. UD2 Assumptions'!Q24","v":3025},{"$f":"AV24-'6. UD2 Assumptions'!X24","v":2902},{"$f":"AW24-'6. UD2 Assumptions'!Y24","v":2662},{"$f":"AX24-'6. UD2 Assumptions'!AA24","v":2542},2462,{"$f":"BA23+1","v":2032},{"$f":"AT24*'5. UD2 Parameters'!$G$5","v":3971.6370999999999},{"$f":"AB24*'5. UD2 Parameters'!$G$10","v":881.28},{"$f":"'6. UD2 Assumptions'!Q24*'5. UD2 Parameters'!$G$5","v":63.762599999999999},{"$f":"'6. UD2 Assumptions'!X24*'5. UD2 Parameters'!$G$5","v":118.83029999999999},{"$f":"'6. UD2 Assumptions'!Y24*'5. UD2 Parameters'!$G$10","v":207.35999999999999},{"$f":"'6. UD2 Assumptions'!AA24*'5. UD2 Parameters'!$G$10","v":103.67999999999999},{"$f":"AP24*'5. UD2 Parameters'!$G$7","v":77.287999999999997},493.63290000000001,{"$f":"BJ23+1","v":2032},3971.6370999999999,3090.3571000000002,3026.5945000000002,2907.7642000000001,2700.4041999999999,2596.7242000000001,2519.4362000000001]
[2033,{"$f":"'6. UD2 Assumptions'!B25","v":520},{"$f":"'6. UD2 Assumptions'!C25","v":105},{"$f":"'6. UD2 Assumptions'!D25","v":21},{"$f":"'6. UD2 Assumptions'!E25","v":26},{"$f":"'6. UD2 Assumptions'!F25","v":0},{"$f":"'6. UD2 Assumptions'!G25","v":0},{"$f":"'6. UD2 Assumptions'!H25","v":0},{"$f":"'6. UD2 Assumptions'!I25","v":0},672,null,{"$f":"'6. UD2 Assumptions'!AA25","v":120},{"$f":"'6. UD2 Assumptions'!M25","v":0},{"$f":"'6. UD2 Assumptions'!L25","v":0},{"$f":"'6. UD2 Assumptions'!X25","v":123},{"$f":"'6. UD2 Assumptions'!Q25","v":66},{"$f":"'6. UD2 Assumptions'!Y25","v":240},{"$f":"'6. UD2 Assumptions'!Z25","v":0},{"$f":"'6. UD2 Assumptions'!AB25","v":0},{"$f":"'6. UD2 Assumptions'!AC25","v":549},{"$f":"'6. UD2 Assumptions'!AE25","v":629},null,4853,1105,null,2033,{"$f":"'6. UD2 Assumptions'!AG25","v":4853},{"$f":"'6. UD2 Assumptions'!AH25","v":1105},3748,22.769420976715434,null,{"$f":"'6. UD2 Assumptions'!J25","v":672},17.929562433297761,null,4181,null,3748,null,3076,{"$f":"'6. UD2 Assumptions'!AC25","v":549},14.647812166488794,{"$f":"'6. UD2 Assumptions'!AD25","v":80},629,16.782283884738529,2033,4181,3076,{"$f":"AU25-'6. UD2 Assumptions'!Q25","v":3010},{"$f":"AV25-'6. UD2 Assumptions'!X25","v":2887},{"$f":"AW25-'6. UD2 Assumptions'!Y25","v":2647},{"$f":"AX25-'6. UD2 Assumptions'!AA25","v":2527},2447,2033,{"$f":"AT25*'5. UD2 Parameters'!$G$5","v":4039.2640999999999},{"$f":"AB25*'5. UD2 Parameters'!$G$10","v":954.72},{"$f":"'6. UD2 Assumptions'!Q25*'5. UD2 Parameters'!$G$5","v":63.762599999999999},{"$f":"'6. UD2 Assumptions'!X25*'5. UD2 Parameters'!$G$5","v":118.83029999999999},{"$f":"'6. UD2 Assumptions'!Y25*'5. UD2 Parameters'!$G$10","v":207.35999999999999},{"$f":"'6. UD2 Assumptions'!AA25*'5. UD2 Parameters'!$G$10","v":103.67999999999999},{"$f":"AP25*'5. UD2 Parameters'!$G$7","v":77.287999999999997},493.63290000000001,2033,4039.2640999999999,3084.5441000000001,3020.7815000000001,2901.9512,2694.5911999999998,2590.9112,2513.6232]
[2034,{"$f":"'6. UD2 Assumptions'!B26","v":520},{"$f":"'6. UD2 Assumptions'!C26","v":105},{"$f":"'6. UD2 Assumptions'!D26","v":21},{"$f":"'6. UD2 Assumptions'!E26","v":26},{"$f":"'6. UD2 Assumptions'!F26","v":0},{"$f":"'6. UD2 Assumptions'!G26","v":0},{"$f":"'6. UD2 Assumptions'!H26","v":0},{"$f":"'6. UD2 Assumptions'!I26","v":0},672,null,{"$f":"'6. UD2 Assumptions'!AA26","v":120},{"$f":"'6. UD2 Assumptions'!M26","v":0},{"$f":"'6. UD2 Assumptions'!L26","v":0},{"$f":"'6. UD2 Assumptions'!X26","v":123},{"$f":"'6. UD2 Assumptions'!Q26","v":66},{"$f":"'6. UD2 Assumptions'!Y26","v":240},{"$f":"'6. UD2 Assumptions'!Z26","v":0},{"$f":"'6. UD2 Assumptions'!AB26","v":0},{"$f":"'6. UD2 Assumptions'!AC26","v":549},{"$f":"'6. UD2 Assumptions'!AE26","v":629},null,4925,1190,null,2034,{"$f":"'6. UD2 Assumptions'!AG26","v":4925},{"$f":"'6. UD2 Assumptions'!AH26","v":1190},3735,24.162436548223351,null,{"$f":"'6. UD2 Assumptions'!J26","v":672},17.991967871485944,null,4253,null,3735,null,3063,{"$f":"'6. UD2 Assumptions'!AC26","v":549},14.698795180722891,{"$f":"'6. UD2 Assumptions'!AD26","v":80},629,16.840696117804551,2034,4253,3063,{"$f":"AU26-'6. UD2 Assumptions'!Q26","v":2997},{"$f":"AV26-'6. UD2 Assumptions'!X26","v":2874},{"$f":"AW26-'6. UD2 Assumptions'!Y26","v":2634},{"$f":"AX26-'6. UD2 Assumptions'!AA26","v":2514},2434,2034,{"$f":"AT26*'5. UD2 Parameters'!$G$5","v":4108.8233},{"$f":"AB26*'5. UD2 Parameters'!$G$10","v":1028.1600000000001},{"$f":"'6. UD2 Assumptions'!Q26*'5. UD2 Parameters'!$G$5","v":63.762599999999999},{"$f":"'6. UD2 Assumptions'!X26*'5. UD2 Parameters'!$G$5","v":118.83029999999999},{"$f":"'6. UD2 Assumptions'!Y26*'5. UD2 Parameters'!$G$10","v":207.35999999999999},{"$f":"'6. UD2 Assumptions'!AA26*'5. UD2 Parameters'!$G$10","v":103.67999999999999},{"$f":"AP26*'5. UD2 Parameters'!$G$7","v":77.287999999999997},493.63290000000001,2034,4108.8233,3080.6633000000002,3016.9007000000001,2898.0704000000001,2690.7103999999999,2587.0304000000001,2509.7424000000001]
[2035,{"$f":"'6. UD2 Assumptions'!B27","v":520},{"$f":"'6. UD2 Assumptions'!C27","v":105},{"$f":"'6. UD2 Assumptions'!D27","v":21},{"$f":"'6. UD2 Assumptions'!E27","v":26},{"$f":"'6. UD2 Assumptions'!F27","v":0},{"$f":"'6. UD2 Assumptions'!G27","v":0},{"$f":"'6. UD2 Assumptions'!H27","v":0},{"$f":"'6. UD2 Assumptions'!I27","v":0},672,null,{"$f":"'6. UD2 Assumptions'!AA27","v":120},{"$f":"'6. UD2 Assumptions'!M27","v":0},{"$f":"'6. UD2 Assumptions'!L27","v":0},{"$f":"'6. UD2 Assumptions'!X27","v":123},{"$f":"'6. UD2 Assumptions'!Q27","v":66},{"$f":"'6. UD2 Assumptions'!Y27","v":240},{"$f":"'6. UD2 Assumptions'!Z27","v":0},{"$f":"'6. UD2 Assumptions'!AB27","v":0},{"$f":"'6. UD2 Assumptions'!AC27","v":549},{"$f":"'6. UD2 Assumptions'!AE27","v":629},null,4953.0199999999995,1275,null,2035,{"$f":"'6. UD2 Assumptions'!AG27","v":4953.0199999999995},{"$f":"'6. UD2 Assumptions'!AH27","v":1275},3678.0199999999995,25.741870616310859,null,{"$f":"'6. UD2 Assumptions'!J27","v":672},18.270699996193606,null,4281.0199999999995,null,3678.0199999999995,null,3006.0199999999995,{"$f":"'6. UD2 Assumptions'!AC27","v":549},14.926509371890313,{"$f":"'6. UD2 Assumptions'!AD27","v":80},629,17.101592704770503,2035,4281.0199999999995,3006.0199999999995,{"$f":"AU27-'6. UD2 Assumptions'!Q27","v":2940.0199999999995},{"$f":"AV27-'6. UD2 Assumptions'!X27","v":2817.0199999999995},{"$f":"AW27-'6. UD2 Assumptions'!Y27","v":2577.0199999999995},{"$f":"AX27-'6. UD2 Assumptions'!AA27","v":2457.0199999999995},2377.0199999999995,2035,{"$f":"AT27*'5. UD2 Parameters'!$G$5","v":4135.8934219999992},{"$f":"AB27*'5. UD2 Parameters'!$G$10","v":1101.5999999999999},{"$f":"'6. UD2 Assumptions'!Q27*'5. UD2 Parameters'!$G$5","v":63.762599999999999},{"$f":"'6. UD2 Assumptions'!X27*'5. UD2 Parameters'!$G$5","v":118.83029999999999},{"$f":"'6. UD2 Assumptions'!Y27*'5. UD2 Parameters'!$G$10","v":207.35999999999999},{"$f":"'6. UD2 Assumptions'!AA27*'5. UD2 Parameters'!$G$10","v":103.67999999999999},{"$f":"AP27*'5. UD2 Parameters'!$G$7","v":77.287999999999997},493.63290000000001,2035,4135.8934219999992,3034.2934219999993,2970.5308219999993,2851.7005219999992,2644.3405219999991,2540.6605219999992,2463.3725219999992]
[2036,{"$f":"'6. UD2 Assumptions'!B28","v":520},{"$f":"'6. UD2 Assumptions'!C28","v":105},{"$f":"'6. UD2 Assumptions'!D28","v":21},{"$f":"'6. UD2 Assumptions'!E28","v":26},{"$f":"'6. UD2 Assumptions'!F28","v":0},{"$f":"'6. UD2 Assumptions'!G28","v":0},{"$f":"'6. UD2 Assumptions'!H28","v":0},{"$f":"'6. UD2 Assumptions'!I28","v":0},672,null,{"$f":"'6. UD2 Assumptions'!AA28","v":120},{"$f":"'6. UD2 Assumptions'!M28","v":0},{"$f":"'6. UD2 Assumptions'!L28","v":0},{"$f":"'6. UD2 Assumptions'!X28","v":123},{"$f":"'6. UD2 Assumptions'!Q28","v":66},{"$f":"'6. UD2 Assumptions'!Y28","v":240},{"$f":"'6. UD2 Assumptions'!Z28","v":0},{"$f":"'6. UD2 Assumptions'!AB28","v":0},{"$f":"'6. UD2 Assumptions'!AC28","v":549},{"$f":"'6. UD2 Assumptions'!AE28","v":639},null,4935.92,1365,null,2036,{"$f":"'6. UD2 Assumptions'!AG28","v":4935.92},{"$f":"'6. UD2 Assumptions'!AH28","v":1365},null,27.654419034344155,null,{"$f":"'6. UD2 Assumptions'!J28","v":672},18.818679780000672,null,4263.92,null,3570.92,null,2898.92,{"$f":"'6. UD2 Assumptions'!AC28","v":549},15.37418928455412,{"$f":"'6. UD2 Assumptions'!AD28","v":90},639,17.894548183661353,2036,4263.92,2898.92,{"$f":"AU28-'6. UD2 Assumptions'!Q28","v":2832.92},{"$f":"AV28-'6. UD2 Assumptions'!X28","v":2709.92},{"$f":"AW28-'6. UD2 Assumptions'!Y28","v":2469.92},{"$f":"AX28-'6. UD2 Assumptions'!AA28","v":2349.92},2259.92,2036,{"$f":"AT28*'5. UD2 Parameters'!$G$5","v":4119.3731120000002},{"$f":"AB28*'5. UD2 Parameters'!$G$10","v":1179.3599999999999},{"$f":"'6. UD2 Assumptions'!Q28*'5. UD2 Parameters'!$G$5","v":63.762599999999999},{"$f":"'6. UD2 Assumptions'!X28*'5. UD2 Parameters'!$G$5","v":118.83029999999999},{"$f":"'6. UD2 Assumptions'!Y28*'5. UD2 Parameters'!$G$10","v":207.35999999999999},{"$f":"'6. UD2 Assumptions'!AA28*'5. UD2 Parameters'!$G$10","v":103.67999999999999},{"$f":"AP28*'5. UD2 Parameters'!$G$7","v":86.948999999999998},493.63290000000001,2036,4119.3731120000002,2940.0131120000005,2876.2505120000005,2757.4202120000004,2550.0602120000003,2446.3802120000005,2359.4312120000004]
[2037,{"$f":"'6. UD2 Assumptions'!B29","v":520},{"$f":"'6. UD2 Assumptions'!C29","v":105},{"$f":"'6. UD2 Assumptions'!D29","v":21},{"$f":"'6. UD2 Assumptions'!E29","v":26},{"$f":"'6. UD2 Assumptions'!F29","v":0},{"$f":"'6. UD2 Assumptions'!G29","v":0},{"$f":"'6. UD2 Assumptions'!H29","v":0},{"$f":"'6. UD2 Assumptions'!I29","v":0},672,null,{"$f":"'6. UD2 Assumptions'!AA29","v":120},{"$f":"'6. UD2 Assumptions'!M29","v":0},{"$f":"'6. UD2 Assumptions'!L29","v":0},{"$f":"'6. UD2 Assumptions'!X29","v":123},{"$f":"'6. UD2 Assumptions'!Q29","v":66},{"$f":"'6. UD2 Assumptions'!Y29","v":240},{"$f":"'6. UD2 Assumptions'!Z29","v":0},{"$f":"'6. UD2 Assumptions'!AB29","v":0},{"$f":"'6. UD2 Assumptions'!AC29","v":549},{"$f":"'6. UD2 Assumptions'!AE29","v":639},null,4944.72,1455,null,2037,{"$f":"'6. UD2 Assumptions'!AG29","v":4944.72},{"$f":"'6. UD2 Assumptions'!AH29","v":1455},null,29.425326408775419,null,{"$f":"'6. UD2 Assumptions'!J29","v":672},19.256559265499806,null,4272.72,null,3489.7200000000003,null,2817.7200000000003,{"$f":"'6. UD2 Assumptions'!AC29","v":549},15.731921185653862,{"$f":"'6. UD2 Assumptions'!AD29","v":90},639,18.310924658711873,2037,4272.72,2817.7200000000003,{"$f":"AU29-'6. UD2 Assumptions'!Q29","v":2751.7200000000003},{"$f":"AV29-'6. UD2 Assumptions'!X29","v":2628.7200000000003},{"$f":"AW29-'6. UD2 Assumptions'!Y29","v":2388.7200000000003},{"$f":"AX29-'6. UD2 Assumptions'!AA29","v":2268.7200000000003},2178.7200000000003,2037,{"$f":"AT29*'5. UD2 Parameters'!$G$5","v":4127.8747919999996},{"$f":"AB29*'5. UD2 Parameters'!$G$11","v":1257.1199999999999},{"$f":"'6. UD2 Assumptions'!Q29*'5. UD2 Parameters'!$G$5","v":63.762599999999999},{"$f":"'6. UD2 Assumptions'!X29*'5. UD2 Parameters'!$G$5","v":118.83029999999999},{"$f":"'6. UD2 Assumptions'!Y29*'5. UD2 Parameters'!$G$10","v":207.35999999999999},{"$f":"'6. UD2 Assumptions'!AA29*'5. UD2 Parameters'!$G$10","v":103.67999999999999},{"$f":"AP29*'5. UD2 Parameters'!$G$7","v":86.948999999999998},493.63290000000001,2037,4127.8747919999996,2870.7547919999997,2806.9921919999997,2688.1618919999996,2480.8018919999995,2377.1218919999997,2290.1728919999996]
[2038,{"$f":"'6. UD2 Assumptions'!B30","v":520},{"$f":"'6. UD2 Assumptions'!C30","v":105},{"$f":"'6. UD2 Assumptions'!D30","v":21},{"$f":"'6. UD2 Assumptions'!E30","v":26},{"$f":"'6. UD2 Assumptions'!F30","v":0},{"$f":"'6. UD2 Assumptions'!G30","v":0},{"$f":"'6. UD2 Assumptions'!H30","v":0},{"$f":"'6. UD2 Assumptions'!I30","v":0},672,null,{"$f":"'6. UD2 Assumptions'!AA30","v":120},{"$f":"'6. UD2 Assumptions'!M30","v":0},{"$f":"'6. UD2 Assumptions'!L30","v":0},{"$f":"'6. UD2 Assumptions'!X30","v":123},{"$f":"'6. UD2 Assumptions'!Q30","v":66},{"$f":"'6. UD2 Assumptions'!Y30","v":240},{"$f":"'6. UD2 Assumptions'!Z30","v":0},{"$f":"'6. UD2 Assumptions'!AB30","v":0},{"$f":"'6. UD2 Assumptions'!AC30","v":549},{"$f":"'6. UD2 Assumptions'!AE30","v":639},null,4953.5200000000004,1545,null,2038,{"$f":"'6. UD2 Assumptions'!AG30","v":4953.5200000000004},{"$f":"'6. UD2 Assumptions'!AH30","v":1545},null,31.189941698024835,null,{"$f":"'6. UD2 Assumptions'!J30","v":672},19.715301655850627,null,4281.5200000000004,null,3408.5200000000004,null,2736.5200000000004,{"$f":"'6. UD2 Assumptions'!AC30","v":549},16.106697334913683,{"$f":"'6. UD2 Assumptions'!AD30","v":90},639,18.747139520965106,2038,4281.5200000000004,2736.5200000000004,{"$f":"AU30-'6. UD2 Assumptions'!Q30","v":2670.5200000000004},{"$f":"AV30-'6. UD2 Assumptions'!X30","v":2547.5200000000004},{"$f":"AW30-'6. UD2 Assumptions'!Y30","v":2307.5200000000004},{"$f":"AX30-'6. UD2 Assumptions'!AA30","v":2187.5200000000004},2097.5200000000004,2038,{"$f":"AT30*'5. UD2 Parameters'!$G$5","v":4136.3764719999999},{"$f":"AB30*'5. UD2 Parameters'!$G$11","v":1334.8799999999999},{"$f":"'6. UD2 Assumptions'!Q30*'5. UD2 Parameters'!$G$5","v":63.762599999999999},{"$f":"'6. UD2 Assumptions'!X30*'5. UD2 Parameters'!$G$5","v":118.83029999999999},{"$f":"'6. UD2 Assumptions'!Y30*'5. UD2 Parameters'!$G$10","v":207.35999999999999},{"$f":"'6. UD2 Assumptions'!AA30*'5. UD2 Parameters'!$G$10","v":103.67999999999999},{"$f":"AP30*'5. UD2 Parameters'!$G$7","v":86.948999999999998},493.63290000000001,2038,4136.3764719999999,2801.4964719999998,2737.7338719999998,2618.9035719999997,2411.5435719999996,2307.8635719999997,2220.9145719999997]
[2039,{"$f":"'6. UD2 Assumptions'!B31","v":520},{"$f":"'6. UD2 Assumptions'!C31","v":105},{"$f":"'6. UD2 Assumptions'!D31","v":21},{"$f":"'6. UD2 Assumptions'!E31","v":26},{"$f":"'6. UD2 Assumptions'!F31","v":0},{"$f":"'6. UD2 Assumptions'!G31","v":0},{"$f":"'6. UD2 Assumptions'!H31","v":0},{"$f":"'6. UD2 Assumptions'!I31","v":0},672,null,{"$f":"'6. UD2 Assumptions'!AA31","v":120},{"$f":"'6. UD2 Assumptions'!M31","v":0},{"$f":"'6. UD2 Assumptions'!L31","v":0},{"$f":"'6. UD2 Assumptions'!X31","v":123},{"$f":"'6. UD2 Assumptions'!Q31","v":66},{"$f":"'6. UD2 Assumptions'!Y31","v":240},{"$f":"'6. UD2 Assumptions'!Z31","v":0},{"$f":"'6. UD2 Assumptions'!AB31","v":0},{"$f":"'6. UD2 Assumptions'!AC31","v":549},{"$f":"'6. UD2 Assumptions'!AE31","v":639},null,4962.3200000000006,1635,null,2039,{"$f":"'6. UD2 Assumptions'!AG31","v":4962.3200000000006},{"$f":"'6. UD2 Assumptions'!AH31","v":1635},null,32.948298376565795,null,{"$f":"'6. UD2 Assumptions'!J31","v":672},20.196434367599146,null,4290.3200000000006,null,3327.3200000000006,null,2655.3200000000006,{"$f":"'6. UD2 Assumptions'!AC31","v":549},16.49976557710109,{"$f":"'6. UD2 Assumptions'!AD31","v":90},639,19.204645179904546,2039,4290.3200000000006,2655.3200000000006,{"$f":"AU31-'6. UD2 Assumptions'!Q31","v":2589.3200000000006},{"$f":"AV31-'6. UD2 Assumptions'!X31","v":2466.3200000000006},{"$f":"AW31-'6. UD2 Assumptions'!Y31","v":2226.3200000000006},{"$f":"AX31-'6. UD2 Assumptions'!AA31","v":2106.3200000000006},2016.3200000000006,2039,{"$f":"AT31*'5. UD2 Parameters'!$G$5","v":4144.8781520000002},{"$f":"AB31*'5. UD2 Parameters'!$G$11","v":1412.6399999999999},{"$f":"'6. UD2 Assumptions'!Q31*'5. UD2 Parameters'!$G$5","v":63.762599999999999},{"$f":"'6. UD2 Assumptions'!X31*'5. UD2 Parameters'!$G$5","v":118.83029999999999},{"$f":"'6. UD2 Assumptions'!Y31*'5. UD2 Parameters'!$G$10","v":207.35999999999999},{"$f":"'6. UD2 Assumptions'!AA31*'5. UD2 Parameters'!$G$10","v":103.67999999999999},{"$f":"AP31*'5. UD2 Parameters'!$G$7","v":86.948999999999998},493.63290000000001,2039,4144.8781520000002,2732.2381520000004,2668.4755520000003,2549.6452520000003,2342.2852520000001,2238.6052520000003,2151.6562520000002]
[2040,{"$f":"'6. UD2 Assumptions'!B32","v":520},{"$f":"'6. UD2 Assumptions'!C32","v":105},{"$f":"'6. UD2 Assumptions'!D32","v":21},{"$f":"'6. UD2 Assumptions'!E32","v":26},{"$f":"'6. UD2 Assumptions'!F32","v":0},{"$f":"'6. UD2 Assumptions'!G32","v":0},{"$f":"'6. UD2 Assumptions'!H32","v":0},{"$f":"'6. UD2 Assumptions'!I32","v":0},672,null,{"$f":"'6. UD2 Assumptions'!AA32","v":120},{"$f":"'6. UD2 Assumptions'!M32","v":0},{"$f":"'6. UD2 Assumptions'!L32","v":0},{"$f":"'6. UD2 Assumptions'!X32","v":123},{"$f":"'6. UD2 Assumptions'!Q32","v":66},{"$f":"'6. UD2 Assumptions'!Y32","v":240},{"$f":"'6. UD2 Assumptions'!Z32","v":0},{"$f":"'6. UD2 Assumptions'!AB32","v":0},{"$f":"'6. UD2 Assumptions'!AC32","v":549},{"$f":"'6. UD2 Assumptions'!AE32","v":639},null,4971.12,1725,null,2040,{"$f":"'6. UD2 Assumptions'!AG32","v":4971.12},{"$f":"'6. UD2 Assumptions'!AH32","v":1725},null,34.700429681842323,null,{"$f":"'6. UD2 Assumptions'!J32","v":672},20.701637647406752,null,4299.12,null,3246.12,null,2574.12,{"$f":"'6. UD2 Assumptions'!AC32","v":549},16.912498613729621,{"$f":"'6. UD2 Assumptions'!AD32","v":90},639,19.685039370078741,2040,4299.12,2574.12,{"$f":"AU32-'6. UD2 Assumptions'!Q32","v":2508.12},{"$f":"AV32-'6. UD2 Assumptions'!X32","v":2385.12},{"$f":"AW32-'6. UD2 Assumptions'!Y32","v":2145.12},{"$f":"AX32-'6. UD2 Assumptions'!AA32","v":2025.12},1935.12,2040,{"$f":"AT32*'5. UD2 Parameters'!$G$5","v":4153.3798319999996},{"$f":"AB32*'5. UD2 Parameters'!$G$11","v":1490.4},{"$f":"'6. UD2 Assumptions'!Q32*'5. UD2 Parameters'!$G$5","v":63.762599999999999},{"$f":"'6. UD2 Assumptions'!X32*'5. UD2 Parameters'!$G$5","v":118.83029999999999},{"$f":"'6. UD2 Assumptions'!Y32*'5. UD2 Parameters'!$G$10","v":207.35999999999999},{"$f":"'6. UD2 Assumptions'!AA32*'5. UD2 Parameters'!$G$10","v":103.67999999999999},{"$f":"AP32*'5. UD2 Parameters'!$G$7","v":86.948999999999998},493.63290000000001,2040,4153.3798319999996,2662.9798319999995,2599.2172319999995,2480.3869319999994,2273.0269319999993,2169.3469319999995,2082.3979319999994]
[2041,{"$f":"'6. UD2 Assumptions'!B33","v":520},{"$f":"'6. UD2 Assumptions'!C33","v":105},{"$f":"'6. UD2 Assumptions'!D33","v":21},{"$f":"'6. UD2 Assumptions'!E33","v":26},{"$f":"'6. UD2 Assumptions'!F33","v":0},{"$f":"'6. UD2 Assumptions'!G33","v":0},{"$f":"'6. UD2 Assumptions'!H33","v":0},{"$f":"'6. UD2 Assumptions'!I33","v":0},672,null,{"$f":"'6. UD2 Assumptions'!AA33","v":120},{"$f":"'6. UD2 Assumptions'!M33","v":0},{"$f":"'6. UD2 Assumptions'!L33","v":0},{"$f":"'6. UD2 Assumptions'!X33","v":123},{"$f":"'6. UD2 Assumptions'!Q33","v":66},{"$f":"'6. UD2 Assumptions'!Y33","v":240},{"$f":"'6. UD2 Assumptions'!Z33","v":0},{"$f":"'6. UD2 Assumptions'!AB33","v":0},{"$f":"'6. UD2 Assumptions'!AC33","v":549},{"$f":"'6. UD2 Assumptions'!AE33","v":669},null,5019.32,1805,null,2041,{"$f":"'6. UD2 Assumptions'!AG33","v":5019.32},{"$f":"'6. UD2 Assumptions'!AH33","v":1805},null,35.96104651626117,null,{"$f":"'6. UD2 Assumptions'!J33","v":672},20.906443664600911,null,4347.32,null,3214.3199999999997,null,2542.3199999999997,{"$f":"'6. UD2 Assumptions'!AC33","v":549},17.079817815276638,{"$f":"'6. UD2 Assumptions'!AD33","v":120},669,20.813111326812514,2041,4347.32,2542.3199999999997,{"$f":"AU33-'6. UD2 Assumptions'!Q33","v":2476.3199999999997},{"$f":"AV33-'6. UD2 Assumptions'!X33","v":2353.3199999999997},{"$f":"AW33-'6. UD2 Assumptions'!Y33","v":2113.3199999999997},{"$f":"AX33-'6. UD2 Assumptions'!AA33","v":1993.3199999999997},1873.3199999999997,2041,{"$f":"AT33*'5. UD2 Parameters'!$G$5","v":4199.9458519999998},{"$f":"AB33*'5. UD2 Parameters'!$G$11","v":1559.52},{"$f":"'6. UD2 Assumptions'!Q33*'5. UD2 Parameters'!$G$5","v":63.762599999999999},{"$f":"'6. UD2 Assumptions'!X33*'5. UD2 Parameters'!$G$5","v":118.83029999999999},{"$f":"'6. UD2 Assumptions'!Y33*'5. UD2 Parameters'!$G$10","v":207.35999999999999},{"$f":"'6. UD2 Assumptions'!AA33*'5. UD2 Parameters'!$G$10","v":103.67999999999999},{"$f":"AP33*'5. UD2 Parameters'!$G$7","v":115.93199999999999},493.63290000000001,2041,4199.9458519999998,2640.4258519999998,2576.6632519999998,2457.8329519999998,2250.4729519999996,2146.7929519999998,2030.8609519999998]
[2042,{"$f":"'6. UD2 Assumptions'!B34","v":520},{"$f":"'6. UD2 Assumptions'!C34","v":105},{"$f":"'6. UD2 Assumptions'!D34","v":21},{"$f":"'6. UD2 Assumptions'!E34","v":26},{"$f":"'6. UD2 Assumptions'!F34","v":0},{"$f":"'6. UD2 Assumptions'!G34","v":0},{"$f":"'6. UD2 Assumptions'!H34","v":0},{"$f":"'6. UD2 Assumptions'!I34","v":0},672,null,{"$f":"'6. UD2 Assumptions'!AA34","v":120},{"$f":"'6. UD2 Assumptions'!M34","v":0},{"$f":"'6. UD2 Assumptions'!L34","v":0},{"$f":"'6. UD2 Assumptions'!X34","v":123},{"$f":"'6. UD2 Assumptions'!Q34","v":66},{"$f":"'6. UD2 Assumptions'!Y34","v":240},{"$f":"'6. UD2 Assumptions'!Z34","v":0},{"$f":"'6. UD2 Assumptions'!AB34","v":0},{"$f":"'6. UD2 Assumptions'!AC34","v":549},{"$f":"'6. UD2 Assumptions'!AE34","v":669},null,5067.5199999999995,1885,null,2042,{"$f":"'6. UD2 Assumptions'!AG34","v":5067.5199999999995},{"$f":"'6. UD2 Assumptions'!AH34","v":1885},null,37.197682495579691,null,{"$f":"'6. UD2 Assumptions'!J34","v":672},{"$f":"AF34/AK34%","v":21.11534255872705},null,4395.5199999999995,null,3182.5199999999995,null,2510.5199999999995,{"$f":"'6. UD2 Assumptions'!AC34","v":549},17.250480751102902,{"$f":"'6. UD2 Assumptions'!AD34","v":120},669,21.021077636589876,2042,4395.5199999999995,2510.5199999999995,{"$f":"AU34-'6. UD2 Assumptions'!Q34","v":2444.5199999999995},{"$f":"AV34-'6. UD2 Assumptions'!X34","v":2321.5199999999995},{"$f":"AW34-'6. UD2 Assumptions'!Y34","v":2081.5199999999995},{"$f":"AX34-'6. UD2 Assumptions'!AA34","v":1961.5199999999995},1841.5199999999995,2042,{"$f":"AT34*'5. UD2 Parameters'!$G$5","v":4246.5118719999991},{"$f":"AB34*'5. UD2 Parameters'!$G$11","v":1628.6399999999999},{"$f":"'6. UD2 Assumptions'!Q34*'5. UD2 Parameters'!$G$5","v":63.762599999999999},{"$f":"'6. UD2 Assumptions'!X34*'5. UD2 Parameters'!$G$5","v":118.83029999999999},{"$f":"'6. UD2 Assumptions'!Y34*'5. UD2 Parameters'!$G$10","v":207.35999999999999},{"$f":"'6. UD2 Assumptions'!AA34*'5. UD2 Parameters'!$G$10","v":103.67999999999999},{"$f":"AP34*'5. UD2 Parameters'!$G$7","v":115.93199999999999},493.63290000000001,2042,4246.5118719999991,2617.8718719999993,2554.1092719999992,2435.2789719999992,2227.918971999999,2124.2389719999992,2008.3069719999992]
[2043,{"$f":"'6. UD2 Assumptions'!B35","v":520},{"$f":"'6. UD2 Assumptions'!C35","v":105},{"$f":"'6. UD2 Assumptions'!D35","v":21},{"$f":"'6. UD2 Assumptions'!E35","v":26},{"$f":"'6. UD2 Assumptions'!F35","v":0},{"$f":"'6. UD2 Assumptions'!G35","v":0},{"$f":"'6. UD2 Assumptions'!H35","v":0},{"$f":"'6. UD2 Assumptions'!I35","v":0},672,null,{"$f":"'6. UD2 Assumptions'!AA35","v":120},{"$f":"'6. UD2 Assumptions'!M35","v":0},{"$f":"'6. UD2 Assumptions'!L35","v":0},{"$f":"'6. UD2 Assumptions'!X35","v":123},{"$f":"'6. UD2 Assumptions'!Q35","v":66},{"$f":"'6. UD2 Assumptions'!Y35","v":240},{"$f":"'6. UD2 Assumptions'!Z35","v":0},{"$f":"'6. UD2 Assumptions'!AB35","v":0},{"$f":"'6. UD2 Assumptions'!AC35","v":549},{"$f":"'6. UD2 Assumptions'!AE35","v":699},null,5115.7199999999993,1965,null,2043,{"$f":"'6. UD2 Assumptions'!AG35","v":5115.7199999999993},{"$f":"'6. UD2 Assumptions'!AH35","v":1965},null,38.411015458234623,null,{"$f":"'6. UD2 Assumptions'!J35","v":672},21.328458257160271,null,4443.7199999999993,null,3150.7199999999993,null,2478.7199999999993,{"$f":"'6. UD2 Assumptions'!AC35","v":549},17.424588665447899,{"$f":"'6. UD2 Assumptions'!AD35","v":150},699,22.185405240706892,2043,4443.7199999999993,2478.7199999999993,{"$f":"AU35-'6. UD2 Assumptions'!Q35","v":2412.7199999999993},{"$f":"AV35-'6. UD2 Assumptions'!X35","v":2289.7199999999993},{"$f":"AW35-'6. UD2 Assumptions'!Y35","v":2049.7199999999993},{"$f":"AX35-'6. UD2 Assumptions'!AA35","v":1929.7199999999993},1779.7199999999993,2043,{"$f":"AT35*'5. UD2 Parameters'!$G$5","v":4293.0778919999993},{"$f":"AB35*'5. UD2 Parameters'!$G$11","v":1697.76},{"$f":"'6. UD2 Assumptions'!Q35*'5. UD2 Parameters'!$G$5","v":63.762599999999999},{"$f":"'6. UD2 Assumptions'!X35*'5. UD2 Parameters'!$G$5","v":118.83029999999999},{"$f":"'6. UD2 Assumptions'!Y35*'5. UD2 Parameters'!$G$10","v":207.35999999999999},{"$f":"'6. UD2 Assumptions'!AA35*'5. UD2 Parameters'!$G$10","v":103.67999999999999},{"$f":"AP35*'5. UD2 Parameters'!$G$7","v":144.91499999999999},493.63290000000001,2043,4293.0778919999993,2595.3178919999991,2531.5552919999991,2412.724991999999,2205.3649919999989,2101.6849919999991,1956.7699919999991]
[2044,{"$f":"'6. UD2 Assumptions'!B36","v":520},{"$f":"'6. UD2 Assumptions'!C36","v":105},{"$f":"'6. UD2 Assumptions'!D36","v":21},{"$f":"'6. UD2 Assumptions'!E36","v":26},{"$f":"'6. UD2 Assumptions'!F36","v":0},{"$f":"'6. UD2 Assumptions'!G36","v":0},{"$f":"'6. UD2 Assumptions'!H36","v":0},{"$f":"'6. UD2 Assumptions'!I36","v":0},672,null,{"$f":"'6. UD2 Assumptions'!AA36","v":120},{"$f":"'6. UD2 Assumptions'!M36","v":0},{"$f":"'6. UD2 Assumptions'!L36","v":0},{"$f":"'6. UD2 Assumptions'!X36","v":123},{"$f":"'6. UD2 Assumptions'!Q36","v":66},{"$f":"'6. UD2 Assumptions'!Y36","v":240},{"$f":"'6. UD2 Assumptions'!Z36","v":0},{"$f":"'6. UD2 Assumptions'!AB36","v":0},{"$f":"'6. UD2 Assumptions'!AC36","v":549},{"$f":"'6. UD2 Assumptions'!AE36","v":699},null,5163.9199999999992,2045,null,2044,{"$f":"'6. UD2 Assumptions'!AG36","v":5163.9199999999992},{"$f":"'6. UD2 Assumptions'!AH36","v":2045},null,39.601697934902177,null,{"$f":"'6. UD2 Assumptions'!J36","v":672},21.545919741448969,null,4491.9199999999992,null,3118.9199999999992,null,2446.9199999999992,{"$f":"'6. UD2 Assumptions'!AC36","v":549},17.602246931630184,{"$f":"'6. UD2 Assumptions'!AD36","v":150},699,22.411604016775044,2044,4491.9199999999992,2446.9199999999992,{"$f":"AU36-'6. UD2 Assumptions'!Q36","v":2380.9199999999992},{"$f":"AV36-'6. UD2 Assumptions'!X36","v":2257.9199999999992},{"$f":"AW36-'6. UD2 Assumptions'!Y36","v":2017.9199999999992},{"$f":"AX36-'6. UD2 Assumptions'!AA36","v":1897.9199999999992},1747.9199999999992,2044,{"$f":"AT36*'5. UD2 Parameters'!$G$5","v":4339.6439119999986},{"$f":"AB36*'5. UD2 Parameters'!$G$11","v":1766.8799999999999},{"$f":"'6. UD2 Assumptions'!Q36*'5. UD2 Parameters'!$G$5","v":63.762599999999999},{"$f":"'6. UD2 Assumptions'!X36*'5. UD2 Parameters'!$G$5","v":118.83029999999999},{"$f":"'6. UD2 Assumptions'!Y36*'5. UD2 Parameters'!$G$10","v":207.35999999999999},{"$f":"'6. UD2 Assumptions'!AA36*'5. UD2 Parameters'!$G$10","v":103.67999999999999},{"$f":"AP36*'5. UD2 Parameters'!$G$7","v":144.91499999999999},493.63290000000001,2044,4339.6439119999986,2572.7639119999985,2509.0013119999985,2390.1710119999984,2182.8110119999983,2079.1310119999985,1934.2160119999985]
[2045,{"$f":"'6. UD2 Assumptions'!B37","v":520},{"$f":"'6. UD2 Assumptions'!C37","v":105},{"$f":"'6. UD2 Assumptions'!D37","v":21},{"$f":"'6. UD2 Assumptions'!E37","v":26},{"$f":"'6. UD2 Assumptions'!F37","v":0},{"$f":"'6. UD2 Assumptions'!G37","v":0},{"$f":"'6. UD2 Assumptions'!H37","v":0},{"$f":"'6. UD2 Assumptions'!I37","v":0},672,null,{"$f":"'6. UD2 Assumptions'!AA37","v":120},{"$f":"'6. UD2 Assumptions'!M37","v":0},{"$f":"'6. UD2 Assumptions'!L37","v":0},{"$f":"'6. UD2 Assumptions'!X37","v":123},{"$f":"'6. UD2 Assumptions'!Q37","v":66},{"$f":"'6. UD2 Assumptions'!Y37","v":240},{"$f":"'6. UD2 Assumptions'!Z37","v":0},{"$f":"'6. UD2 Assumptions'!AB37","v":0},{"$f":"'6. UD2 Assumptions'!AC37","v":549},{"$f":"'6. UD2 Assumptions'!AE37","v":709},null,5212.12,2125,null,2045,{"$f":"'6. UD2 Assumptions'!AG37","v":5212.12},{"$f":"'6. UD2 Assumptions'!AH37","v":2125},null,40.770358318687983,null,{"$f":"'6. UD2 Assumptions'!J37","v":672},{"$f":"AF37/AK37%","v":21.767861307626529},null,4540.12,null,3087.12,null,2415.12,{"$f":"'6. UD2 Assumptions'!AC37","v":549},17.783565264712742,{"$f":"'6. UD2 Assumptions'!AD37","v":160},709,22.966389385576203,2045,4540.12,2415.12,{"$f":"AU37-'6. UD2 Assumptions'!Q37","v":2349.12},{"$f":"AV37-'6. UD2 Assumptions'!X37","v":2226.12},{"$f":"AW37-'6. UD2 Assumptions'!Y37","v":1986.12},{"$f":"AX37-'6. UD2 Assumptions'!AA37","v":1866.12},1706.12,2045,{"$f":"AT37*'5. UD2 Parameters'!$G$5","v":4386.2099319999998},{"$f":"AB37*'5. UD2 Parameters'!$G$11","v":1836},{"$f":"'6. UD2 Assumptions'!Q37*'5. UD2 Parameters'!$G$5","v":63.762599999999999},{"$f":"'6. UD2 Assumptions'!X37*'5. UD2 Parameters'!$G$5","v":118.83029999999999},{"$f":"'6. UD2 Assumptions'!Y37*'5. UD2 Parameters'!$G$10","v":207.35999999999999},{"$f":"'6. UD2 Assumptions'!AA37*'5. UD2 Parameters'!$G$10","v":103.67999999999999},{"$f":"AP37*'5. UD2 Parameters'!$G$7","v":154.57599999999999},493.63290000000001,2045,4386.2099319999998,2550.2099319999998,2486.4473319999997,2367.6170319999997,2160.2570319999995,2056.5770319999997,1902.0010319999997]
[2046,{"$f":"'6. UD2 Assumptions'!B38","v":520},{"$f":"'6. UD2 Assumptions'!C38","v":105},{"$f":"'6. UD2 Assumptions'!D38","v":21},{"$f":"'6. UD2 Assumptions'!E38","v":26},{"$f":"'6. UD2 Assumptions'!F38","v":0},{"$f":"'6. UD2 Assumptions'!G38","v":0},{"$f":"'6. UD2 Assumptions'!H38","v":0},{"$f":"'6. UD2 Assumptions'!I38","v":0},672,null,{"$f":"'6. UD2 Assumptions'!AA38","v":120},{"$f":"'6. UD2 Assumptions'!M38","v":0},{"$f":"'6. UD2 Assumptions'!L38","v":0},{"$f":"'6. UD2 Assumptions'!X38","v":123},{"$f":"'6. UD2 Assumptions'!Q38","v":66},{"$f":"'6. UD2 Assumptions'!Y38","v":240},{"$f":"'6. UD2 Assumptions'!Z38","v":0},{"$f":"'6. UD2 Assumptions'!AB38","v":0},{"$f":"'6. UD2 Assumptions'!AC38","v":549},{"$f":"'6. UD2 Assumptions'!AE38","v":709},null,5260.5199999999995,2190,null,2046,{"$f":"'6. UD2 Assumptions'!AG38","v":5260.5199999999995},{"$f":"'6. UD2 Assumptions'!AH38","v":2190},null,41.630865389733337,null,{"$f":"'6. UD2 Assumptions'!J38","v":672},21.885543816682521,null,4588.5199999999995,null,3070.5199999999995,null,2398.5199999999995,{"$f":"'6. UD2 Assumptions'!AC38","v":549},17.879707671664736,{"$f":"'6. UD2 Assumptions'!AD38","v":160},709,23.090551437541528,2046,4588.5199999999995,2398.5199999999995,{"$f":"AU38-'6. UD2 Assumptions'!Q38","v":2332.5199999999995},{"$f":"AV38-'6. UD2 Assumptions'!X38","v":2209.5199999999995},{"$f":"AW38-'6. UD2 Assumptions'!Y38","v":1969.5199999999995},{"$f":"AX38-'6. UD2 Assumptions'!AA38","v":1849.5199999999995},1689.5199999999995,2046,{"$f":"AT38*'5. UD2 Parameters'!$G$5","v":4432.9691719999992},{"$f":"AB38*'5. UD2 Parameters'!$G$11","v":1892.16},{"$f":"'6. UD2 Assumptions'!Q38*'5. UD2 Parameters'!$G$5","v":63.762599999999999},{"$f":"'6. UD2 Assumptions'!X38*'5. UD2 Parameters'!$G$5","v":118.83029999999999},{"$f":"'6. UD2 Assumptions'!Y38*'5. UD2 Parameters'!$G$10","v":207.35999999999999},{"$f":"'6. UD2 Assumptions'!AA38*'5. UD2 Parameters'!$G$10","v":103.67999999999999},{"$f":"AP38*'5. UD2 Parameters'!$G$7","v":154.57599999999999},493.63290000000001,2046,4432.9691719999992,2540.8091719999993,2477.0465719999993,2358.2162719999992,2150.8562719999991,2047.176271999999,1892.600271999999]
[2047,{"$f":"'6. UD2 Assumptions'!B39","v":520},{"$f":"'6. UD2 Assumptions'!C39","v":105},{"$f":"'6. UD2 Assumptions'!D39","v":21},{"$f":"'6. UD2 Assumptions'!E39","v":26},{"$f":"'6. UD2 Assumptions'!F39","v":0},{"$f":"'6. UD2 Assumptions'!G39","v":0},{"$f":"'6. UD2 Assumptions'!H39","v":0},{"$f":"'6. UD2 Assumptions'!I39","v":0},672,null,{"$f":"'6. UD2 Assumptions'!AA39","v":120},{"$f":"'6. UD2 Assumptions'!M39","v":0},{"$f":"'6. UD2 Assumptions'!L39","v":0},{"$f":"'6. UD2 Assumptions'!X39","v":123},{"$f":"'6. UD2 Assumptions'!Q39","v":66},{"$f":"'6. UD2 Assumptions'!Y39","v":240},{"$f":"'6. UD2 Assumptions'!Z39","v":0},{"$f":"'6. UD2 Assumptions'!AB39","v":0},{"$f":"'6. UD2 Assumptions'!AC39","v":549},{"$f":"'6. UD2 Assumptions'!AE39","v":729},null,5308.9199999999992,2255,null,2047,{"$f":"'6. UD2 Assumptions'!AG39","v":5308.9199999999992},{"$f":"'6. UD2 Assumptions'!AH39","v":2255},null,42.475682436352407,null,{"$f":"'6. UD2 Assumptions'!J39","v":672},22.00450568449731,null,4636.9199999999992,null,3053.9199999999992,null,2381.9199999999992,{"$f":"'6. UD2 Assumptions'!AC39","v":549},17.976895269031285,{"$f":"'6. UD2 Assumptions'!AD39","v":180},729,23.870959291664491,2047,4636.9199999999992,2381.9199999999992,{"$f":"AU39-'6. UD2 Assumptions'!Q39","v":2315.9199999999992},{"$f":"AV39-'6. UD2 Assumptions'!X39","v":2192.9199999999992},{"$f":"AW39-'6. UD2 Assumptions'!Y39","v":1952.9199999999992},{"$f":"AX39-'6. UD2 Assumptions'!AA39","v":1832.9199999999992},1652.9199999999992,2047,{"$f":"AT39*'5. UD2 Parameters'!$G$5","v":4479.7284119999986},{"$f":"AB39*'5. UD2 Parameters'!$G$11","v":1948.32},{"$f":"'6. UD2 Assumptions'!Q39*'5. UD2 Parameters'!$G$5","v":63.762599999999999},{"$f":"'6. UD2 Assumptions'!X39*'5. UD2 Parameters'!$G$5","v":118.83029999999999},{"$f":"'6. UD2 Assumptions'!Y39*'5. UD2 Parameters'!$G$10","v":207.35999999999999},{"$f":"'6. UD2 Assumptions'!AA39*'5. UD2 Parameters'!$G$10","v":103.67999999999999},{"$f":"AP39*'5. UD2 Parameters'!$G$7","v":173.898},493.63290000000001,2047,4479.7284119999986,2531.4084119999989,2467.6458119999988,2348.8155119999988,2141.4555119999986,2037.7755119999986,1863.8775119999987]
[2048,{"$f":"'6. UD2 Assumptions'!B40","v":520},{"$f":"'6. UD2 Assumptions'!C40","v":105},{"$f":"'6. UD2 Assumptions'!D40","v":21},{"$f":"'6. UD2 Assumptions'!E40","v":26},{"$f":"'6. UD2 Assumptions'!F40","v":0},{"$f":"'6. UD2 Assumptions'!G40","v":0},{"$f":"'6. UD2 Assumptions'!H40","v":0},{"$f":"'6. UD2 Assumptions'!I40","v":0},672,null,{"$f":"'6. UD2 Assumptions'!AA40","v":120},{"$f":"'6. UD2 Assumptions'!M40","v":0},{"$f":"'6. UD2 Assumptions'!L40","v":0},{"$f":"'6. UD2 Assumptions'!X40","v":123},{"$f":"'6. UD2 Assumptions'!Q40","v":66},{"$f":"'6. UD2 Assumptions'!Y40","v":240},{"$f":"'6. UD2 Assumptions'!Z40","v":0},{"$f":"'6. UD2 Assumptions'!AB40","v":0},{"$f":"'6. UD2 Assumptions'!AC40","v":549},{"$f":"'6. UD2 Assumptions'!AE40","v":759},null,5357.3199999999988,2320,null,2048,{"$f":"'6. UD2 Assumptions'!AG40","v":5357.3199999999988},{"$f":"'6. UD2 Assumptions'!AH40","v":2320},null,43.305234706905701,null,{"$f":"'6. UD2 Assumptions'!J40","v":672},22.124767887479763,null,4685.3199999999988,null,3037.3199999999988,null,2365.3199999999988,{"$f":"'6. UD2 Assumptions'!AC40","v":549},18.075145193789268,{"$f":"'6. UD2 Assumptions'!AD40","v":210},759,24.989135158626695,2048,4685.3199999999988,2365.3199999999988,{"$f":"AU40-'6. UD2 Assumptions'!Q40","v":2299.3199999999988},{"$f":"AV40-'6. UD2 Assumptions'!X40","v":2176.3199999999988},{"$f":"AW40-'6. UD2 Assumptions'!Y40","v":1936.3199999999988},{"$f":"AX40-'6. UD2 Assumptions'!AA40","v":1816.3199999999988},1606.3199999999988,2048,{"$f":"AT40*'5. UD2 Parameters'!$G$5","v":4526.4876519999989},{"$f":"AB40*'5. UD2 Parameters'!$G$11","v":2004.48},{"$f":"'6. UD2 Assumptions'!Q40*'5. UD2 Parameters'!$G$5","v":63.762599999999999},{"$f":"'6. UD2 Assumptions'!X40*'5. UD2 Parameters'!$G$5","v":118.83029999999999},{"$f":"'6. UD2 Assumptions'!Y40*'5. UD2 Parameters'!$G$10","v":207.35999999999999},{"$f":"'6. UD2 Assumptions'!AA40*'5. UD2 Parameters'!$G$10","v":103.67999999999999},{"$f":"AP40*'5. UD2 Parameters'!$G$7","v":202.881},493.63290000000001,2048,4526.4876519999989,2522.0076519999989,2458.2450519999989,2339.4147519999988,2132.0547519999986,2028.3747519999986,1825.4937519999985]
[2049,{"$f":"'6. UD2 Assumptions'!B41","v":520},{"$f":"'6. UD2 Assumptions'!C41","v":105},{"$f":"'6. UD2 Assumptions'!D41","v":21},{"$f":"'6. UD2 Assumptions'!E41","v":26},{"$f":"'6. UD2 Assumptions'!F41","v":0},{"$f":"'6. UD2 Assumptions'!G41","v":0},{"$f":"'6. UD2 Assumptions'!H41","v":0},{"$f":"'6. UD2 Assumptions'!I41","v":0},672,null,{"$f":"'6. UD2 Assumptions'!AA41","v":120},{"$f":"'6. UD2 Assumptions'!M41","v":0},{"$f":"'6. UD2 Assumptions'!L41","v":0},{"$f":"'6. UD2 Assumptions'!X41","v":123},{"$f":"'6. UD2 Assumptions'!Q41","v":66},{"$f":"'6. UD2 Assumptions'!Y41","v":240},{"$f":"'6. UD2 Assumptions'!Z41","v":0},{"$f":"'6. UD2 Assumptions'!AB41","v":0},{"$f":"'6. UD2 Assumptions'!AC41","v":549},{"$f":"'6. UD2 Assumptions'!AE41","v":779},null,5405.7199999999984,2385,null,2049,{"$f":"'6. UD2 Assumptions'!AG41","v":5405.7199999999984},{"$f":"'6. UD2 Assumptions'!AH41","v":2385},null,44.119932219944808,null,{"$f":"'6. UD2 Assumptions'!J41","v":672},22.246351863131977,null,4733.7199999999984,null,3020.7199999999984,null,2348.7199999999984,{"$f":"'6. UD2 Assumptions'!AC41","v":549},18.174474959612287,{"$f":"'6. UD2 Assumptions'!AD41","v":230},779,25.788553722291386,2049,4733.7199999999984,2348.7199999999984,{"$f":"AU41-'6. UD2 Assumptions'!Q41","v":2282.7199999999984},{"$f":"AV41-'6. UD2 Assumptions'!X41","v":2159.7199999999984},{"$f":"AW41-'6. UD2 Assumptions'!Y41","v":1919.7199999999984},{"$f":"AX41-'6. UD2 Assumptions'!AA41","v":1799.7199999999984},1569.7199999999984,2049,{"$f":"AT41*'5. UD2 Parameters'!$G$5","v":4573.2468919999983},{"$f":"AB41*'5. UD2 Parameters'!$G$11","v":2060.64},{"$f":"'6. UD2 Assumptions'!Q41*'5. UD2 Parameters'!$G$5","v":63.762599999999999},{"$f":"'6. UD2 Assumptions'!X41*'5. UD2 Parameters'!$G$5","v":118.83029999999999},{"$f":"'6. UD2 Assumptions'!Y41*'5. UD2 Parameters'!$G$10","v":207.35999999999999},{"$f":"'6. UD2 Assumptions'!AA41*'5. UD2 Parameters'!$G$10","v":103.67999999999999},{"$f":"AP41*'5. UD2 Parameters'!$G$7","v":222.203},493.63290000000001,2049,4573.2468919999983,2512.6068919999984,2448.8442919999984,2330.0139919999983,2122.6539919999982,2018.9739919999981,1796.7709919999982]
[2050,{"$f":"'6. UD2 Assumptions'!B42","v":520},{"$f":"'6. UD2 Assumptions'!C42","v":105},{"$f":"'6. UD2 Assumptions'!D42","v":21},{"$f":"'6. UD2 Assumptions'!E42","v":26},{"$f":"'6. UD2 Assumptions'!F42","v":0},{"$f":"'6. UD2 Assumptions'!G42","v":0},{"$f":"'6. UD2 Assumptions'!H42","v":0},{"$f":"'6. UD2 Assumptions'!I42","v":0},672,null,{"$f":"'6. UD2 Assumptions'!AA42","v":120},{"$f":"'6. UD2 Assumptions'!M42","v":0},{"$f":"'6. UD2 Assumptions'!L42","v":0},{"$f":"'6. UD2 Assumptions'!X42","v":123},{"$f":"'6. UD2 Assumptions'!Q42","v":66},{"$f":"'6. UD2 Assumptions'!Y42","v":240},{"$f":"'6. UD2 Assumptions'!Z42","v":0},{"$f":"'6. UD2 Assumptions'!AB42","v":0},{"$f":"'6. UD2 Assumptions'!AC42","v":549},{"$f":"'6. UD2 Assumptions'!AE42","v":819},null,5454.12,2450,null,2050,{"$f":"'6. UD2 Assumptions'!AG42","v":5454.12},{"$f":"'6. UD2 Assumptions'!AH42","v":2450},null,44.920170439960984,null,{"$f":"'6. UD2 Assumptions'!J42","v":672},22.369279522788705,null,4782.12,null,3004.12,null,2332.12,{"$f":"'6. UD2 Assumptions'!AC42","v":549},18.27490246727827,{"$f":"'6. UD2 Assumptions'!AD42","v":270},819,27.262559418398734,2050,4782.12,2332.12,{"$f":"AU42-'6. UD2 Assumptions'!Q42","v":2266.12},{"$f":"AV42-'6. UD2 Assumptions'!X42","v":2143.12},{"$f":"AW42-'6. UD2 Assumptions'!Y42","v":1903.12},{"$f":"AX42-'6. UD2 Assumptions'!AA42","v":1783.12},1513.12,2050,{"$f":"AT42*'5. UD2 Parameters'!$G$5","v":4620.0061319999995},{"$f":"AB42*'5. UD2 Parameters'!$G$11","v":2116.8000000000002},{"$f":"'6. UD2 Assumptions'!Q42*'5. UD2 Parameters'!$G$5","v":63.762599999999999},{"$f":"'6. UD2 Assumptions'!X42*'5. UD2 Parameters'!$G$5","v":118.83029999999999},{"$f":"'6. UD2 Assumptions'!Y42*'5. UD2 Parameters'!$G$10","v":207.35999999999999},{"$f":"'6. UD2 Assumptions'!AA42*'5. UD2 Parameters'!$G$10","v":103.67999999999999},{"$f":"AP42*'5. UD2 Parameters'!$G$7","v":260.84699999999998},493.63290000000001,2050,4620.0061319999995,2503.2061319999993,2439.4435319999993,2320.6132319999992,2113.2532319999991,2009.5732319999991,1748.7262319999991]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BC42+BI42","v":2610.4329000000002}]

{"sheet":"TNC Default","index":29,"n_rows":40,"n_cols":25,"rows_kept":40,"cut":false,"hidden":true,"merged":[[0,20,1,24],[0,1,0,16],[1,1,1,3],[1,5,1,10],[0,18,0,19]]}
[null,"Supply-side:  Power to Grid - Projected Renewables",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New RE Projects","Demand-Side"]
[null,"Wind",null,null,null,"Solar PV",null,null,null,null,null,null,"WTE",null,"Bagasse",null,"Total RE Project","Total New Increment"]
["Year","Aerowatt","P. Sophie","Total",null,"5X2MW","15MW","15MW","15MW","1-9MW","Total",null,"Total",null,"Total",null,"TNC Total","TNC - New Increment","TNC BAU","TNC-EE","bagasse","Hydro","LFG","PV","Total Existing RE"]
[2014,0,0,{"$f":"SUM(B4:C4)","v":0},null,0,0,0,0,0,{"$f":"SUM(F4:J4)","v":0},null,0,null,0,null,{"$f":"D4+K4+M4+O4","v":0},0,3019,0,520,105,21,26,{"$f":"SUM(U4:X4)","v":672}]
[{"$f":"A4+1","v":2015},0,0,0,null,0,0,0,0,0,0,null,0,null,0,null,0,0,3138,33,520,105,21,26,672]
[{"$f":"A5+1","v":2016},14,0,14,null,0,0,0,0,0,0,null,0,null,0,null,14,0,3276,73.599999999999909,520,105,21,26,672]
[2017,14,26,40,null,16,0,0,0,0,16,null,0,null,0,null,56,0,3417,114.19999999999982,520,105,21,26,672]
[2018,14,52,66,null,16,25,0,0,0,41,null,0,null,0,null,107,0,3540,154.79999999999973,520,105,21,26,672]
[2019,14,52,66,null,16,25,25,0,0,66,null,240,null,0,null,372,0,3660,195.39999999999964,520,105,21,26,672]
[2020,14,52,66,null,16,25,25,25,32,123,null,240,null,0,null,429,0,3781,236,520,105,21,26,672]
[2021,14,52,66,null,16,25,25,25,32,123,null,240,null,120,null,549,0,3874,289.20000000000027,520,105,21,26,672]
[2022,14,52,66,null,16,25,25,25,32,123,null,240,null,120,null,549,0,3967,342.40000000000055,520,105,21,26,672]
[2023,14,52,66,null,16,25,25,25,32,123,null,240,null,120,null,549,0,4062,395.60000000000082,520,105,21,26,672]
[2024,14,52,66,null,16,25,25,25,32,123,null,240,null,120,null,549,0,4161,448.80000000000109,520,105,21,26,672]
[2025,14,52,66,null,16,25,25,25,32,123,null,240,null,120,null,549,0,4264,502,520,105,21,26,672]
[2026,14,52,66,null,16,25,25,25,32,123,null,240,null,120,null,549,0,4366,571.59999999999945,520,105,21,26,672]
[2027,14,52,66,null,16,25,25,25,32,123,null,240,null,120,null,549,0,4440,641.19999999999891,520,105,21,26,672]
[2028,14,52,66,null,16,25,25,25,32,123,null,240,null,120,null,549,0,4509,710.79999999999836,520,105,21,26,672]
[2029,14,52,66,null,16,25,25,25,32,123,null,240,null,120,null,549,0,4577,780.39999999999782,520,105,21,26,672]
[2030,14,52,66,null,16,25,25,25,32,123,null,240,null,120,null,549,80,4645,850,520,105,21,26,672]
[2031,14,52,66,null,16,25,25,25,32,123,null,240,null,120,null,549,80,4713,935,520,105,21,26,672]
[{"$f":"A21+1","v":2032},14,52,66,null,16,25,25,25,32,123,null,240,null,120,null,549,80,4783,1020,520,105,21,26,672]
[2033,14,52,66,null,16,25,25,25,32,123,null,240,null,120,null,549,80,4853,1105,520,105,21,26,672]
[2034,14,52,66,null,16,25,25,25,32,123,null,240,null,120,null,549,80,4925,1190,520,105,21,26,672]
[2035,14,52,66,null,16,25,25,25,32,123,null,240,null,120,null,549,80,4953.0199999999995,1275,520,105,21,26,672]
[2036,14,52,66,null,16,25,25,25,32,123,null,240,null,120,null,549,90,4935.92,1365,520,105,21,26,672]
[2037,14,52,66,null,16,25,25,25,32,123,null,240,null,120,null,549,90,4944.72,1455,520,105,21,26,672]
[2038,14,52,66,null,16,25,25,25,32,123,null,240,null,120,null,549,90,4953.5200000000004,1545,520,105,21,26,672]
[2039,14,52,66,null,16,25,25,25,32,123,null,240,null,120,null,549,90,4962.3200000000006,1635,520,105,21,26,672]
[2040,14,52,66,null,16,25,25,25,32,123,null,240,null,120,null,549,90,4971.12,1725,520,105,21,26,672]
[2041,14,52,66,null,16,25,25,25,32,123,null,240,null,120,null,549,120,5019.32,1805,520,105,21,26,672]
[2042,14,52,66,null,16,25,25,25,32,123,null,240,null,120,null,549,120,5067.5199999999995,1885,520,105,21,26,672]
[2043,14,52,66,null,16,25,25,25,32,123,null,240,null,120,null,549,150,5115.7199999999993,1965,520,105,21,26,672]
[2044,14,52,66,null,16,25,25,25,32,123,null,240,null,120,null,549,150,5163.9199999999992,2045,520,105,21,26,672]
[2045,14,52,66,null,16,25,25,25,32,123,null,240,null,120,null,549,160,5212.12,2125,520,105,21,26,672]
[2046,14,52,66,null,16,25,25,25,32,123,null,240,null,120,null,549,{"$f":"R35","v":160},5260.5199999999995,2190,520,105,21,26,672]
[2047,14,52,66,null,16,25,25,25,32,123,null,240,null,120,null,549,180,5308.9199999999992,2255,520,105,21,26,672]
[2048,14,52,66,null,16,25,25,25,32,123,null,240,null,120,null,549,210,5357.3199999999988,2320,520,105,21,26,672]
[2049,14,52,66,null,16,25,25,25,32,123,null,240,null,120,null,549,230,5405.7199999999984,2385,520,105,21,26,672]
[2050,14,52,66,null,16,25,25,25,32,123,null,240,null,120,null,549,270,5454.12,2450,520,105,21,26,672]

{"sheet":"DG Model","index":30,"n_rows":42,"n_cols":17,"rows_kept":42,"cut":false,"hidden":true,"merged":[[3,3,4,3],[2,8,2,11],[3,8,3,9],[4,7,4,8],[2,12,2,16]]}
[null,"Calculation of emissions from the power sector: 2015 - 2040"]
[null,"Projected power generation, GWh.",null,null,null,null,null,"Demand","Generated"]
[null,null,null,null,null,null,null,null,"System Dynamics Model",null,null,null,"2050 Pathways calculator"]
[null,"BAU",null,"Scenario EE",null,null,null,null,"GDP Growth Rates"]
["Year","MEPU",null,null,null,"EE",null,3.2000000000000001E-2,null,3.7999999999999999E-2,"Endo",null,"Thermal ","Hydro","LFG","PV","Total"]
[2014,2645,null,2645,null,{"$f":"B6-D6","v":0},0,2462,3019,3048,2994]
[{"$f":"A6+1","v":2015},2739,{"$f":"B7-B6","v":94},2706,null,33,{"$f":"F7-F6","v":33},2562,3138,3186,3104,null,2450,105.12,20.399999999999999,25.9,{"$f":"SUM(M7:P7)","v":2601.42}]
[2016,{"$f":"B7+$C$10","v":2857.6},null,{"$f":"D7+$E$10","v":2784},null,73.599999999999909,40.599999999999909,2678,3276,3346,3229,null,{"$f":"M7+$L$12","v":2508.1999999999998},105.12,20.399999999999999,25.9,2659.62]
[2017,{"$f":"B8+$C$10","v":2976.2},null,{"$f":"D8+$E$10","v":2862},null,114.19999999999982,40.599999999999909,2792,3417,3491,3354,null,{"$f":"M8+$L$12","v":2566.3999999999996},105.12,20.399999999999999,25.9,2717.8199999999997]
[2018,{"$f":"B9+$C$10","v":3094.7999999999997},{"$f":"(B12-B7)/5","v":118.6},{"$f":"D9+$E$10","v":2940},{"$f":"(D12-D7)/5","v":78},154.79999999999973,40.599999999999909,2885,3540,3629,3473,null,{"$f":"M9+$L$12","v":2624.5999999999995},105.12,20.399999999999999,25.9,2776.0199999999995]
[2019,{"$f":"B10+$C$10","v":3213.3999999999996},null,{"$f":"D10+$E$10","v":3018},null,195.39999999999964,40.599999999999909,2982,3660,3768,3577,null,{"$f":"M10+$L$12","v":2682.7999999999993},105.12,20.399999999999999,25.9,2834.2199999999993]
[2020,3332,{"$f":"(B12-B7)/B7%","v":21.650237312887914},3096,{"$f":"(D12-D7)/D7%","v":14.412416851441243},236,40.600000000000364,3080,3781,3910,3679,{"$f":"(M12-M7)/5","v":58.2},2741,105.12,20.399999999999999,25.9,2892.42]
[2021,{"$f":"B12+$C$15","v":3464.8},null,{"$f":"D12+$E$15","v":3175.6},null,289.20000000000027,53.200000000000273,3153,3874,4025,3750,null,{"$f":"M12+$L$17","v":2808.2},105.12,20.399999999999999,25.9,2959.62]
[2022,{"$f":"B13+$C$15","v":3597.6000000000004},null,{"$f":"D13+$E$15","v":3255.2},null,342.40000000000055,53.200000000000273,3229,3967,4142,3819,null,{"$f":"M13+$L$17","v":2875.3999999999996},105.12,20.399999999999999,25.9,3026.8199999999997]
[2023,{"$f":"B14+$C$15","v":3730.4000000000005},{"$f":"(B17-B12)/5","v":132.80000000000001},{"$f":"D14+$E$15","v":3334.7999999999997},{"$f":"(D17-D12)/5","v":79.599999999999994},395.60000000000082,53.200000000000273,3307,4062,4262,3885,null,{"$f":"M14+$L$17","v":2942.5999999999995},105.12,20.399999999999999,25.9,3094.0199999999995]
[2024,{"$f":"B15+$C$15","v":3863.2000000000007},null,{"$f":"D15+$E$15","v":3414.3999999999996},null,448.80000000000109,53.200000000000273,3388,4161,4377,3951,null,{"$f":"M15+$L$17","v":3009.7999999999993},105.12,20.399999999999999,25.9,3161.2199999999993]
[2025,3996,{"$f":"(B17-B12)/B12%","v":19.927971188475389},3494,{"$f":"(D17-D12)/D12%","v":12.855297157622738},502,53.199999999998909,3471,4264,4464,4017,{"$f":"(M17-M12)/5","v":67.2},3077,105.12,20.399999999999999,25.9,3228.42]
[2026,{"$f":"B17+$C$20","v":4149.3999999999996},null,{"$f":"D17+$E$20","v":3577.8},null,571.59999999999945,69.599999999999454,3553,4366,4547,4081,null,{"$f":"M17+$L$22","v":3417.2},105.12,20.399999999999999,25.9,3568.62]
[2027,{"$f":"B18+$C$20","v":4302.7999999999993},null,{"$f":"D18+$E$20","v":3661.6000000000004},null,641.19999999999891,69.599999999999454,3605,4440,4630,4141,null,{"$f":"M18+$L$22","v":3757.3999999999996},105.12,20.399999999999999,25.9,3908.8199999999997]
[2028,{"$f":"B19+$C$20","v":4456.1999999999989},{"$f":"(B22-B17)/5","v":153.4},{"$f":"D19+$E$20","v":3745.4000000000005},{"$f":"(D22-D17)/5","v":83.8},710.79999999999836,69.599999999999454,3657,4509,4713,4197,null,{"$f":"M19+$L$22","v":4097.5999999999995},105.12,20.399999999999999,25.9,4249.0199999999986]
[2029,{"$f":"B20+$C$20","v":4609.5999999999985},null,{"$f":"D20+$E$20","v":3829.2000000000007},null,780.39999999999782,69.599999999999454,3710,4577,4798,4251,null,{"$f":"M20+$L$22","v":4437.7999999999993},105.12,20.399999999999999,25.9,4589.2199999999984]
[2030,4763,{"$f":"(B22-B17)/B17%","v":19.194194194194193},3913,{"$f":"(D22-D17)/D17%","v":11.99198626216371},850,69.600000000002183,3764,4645,4884,4303,{"$f":"(M22-M17)/5","v":340.2},4778,105.12,20.399999999999999,25.9,4929.4199999999992]
[2031,null,null,null,null,{"$f":"F22+G23","v":935},85,3818,4713,4972,4355,null,{"$f":"M22+$L$27","v":4786.8},105.12,null,25.9,4917.82]
[2032,null,null,null,null,1020,85,3874,4783,5062,4395,null,{"$f":"M23+$L$27","v":4795.6000000000004},105.12,null,25.9,4926.62]
[2033,null,null,null,null,1105,85,3930,4853,5154,4424,null,{"$f":"M24+$L$27","v":4804.4000000000005},105.12,null,25.9,4935.42]
[2034,null,null," ",null,1190,85,3987,4925,5248,4450,null,{"$f":"M25+$L$27","v":4813.2000000000007},105.12,null,25.9,4944.22]
[2035,null,null,null,null,1275,85,4045,4998,5345,4474,{"$f":"(M27-M22)/5","v":8.8000000000000007},4822,105.12,null,25.9,4953.0199999999995]
[2036,null,null,null,null,1365,90,4104,5073,5361,4496,null,{"$f":"M27+$L$32","v":4830.8},105.12,null,null,4935.92]
[2037,null,null,null,null,1455,90,4164,5149,5400,4518,null,{"$f":"M28+$L$32","v":4839.6000000000004},105.12,null,null,4944.72]
[2038,null,null,null,null,1545,90,4225,5226,5491,4538,null,{"$f":"M29+$L$32","v":4848.4000000000005},105.12,null,null,4953.5200000000004]
[2039,null,null,null,null,1635,90,4287,5304,5657,4557,null,{"$f":"M30+$L$32","v":4857.2000000000007},105.12,null,null,4962.3200000000006]
[2040,null,null,null,null,1725,90,4350,5384,5578,4577,{"$f":"(M32-M27)/5","v":8.8000000000000007},4866,105.12,null,null,4971.12]
[2041,null,null,null,null,1805,80,4413,5466,5470,null,null,{"$f":"M32+$L$37","v":4914.2},105.12,null,null,5019.32]
[2042,null,null,null,null,1885,80,4478,5469,5469,null,null,{"$f":"M33+$L$37","v":4962.3999999999996},105.12,null,null,5067.5199999999995]
[2043,null,null,null,null,1965,80,4544,5468,5468,null,null,{"$f":"M34+$L$37","v":5010.5999999999995},105.12,null,null,5115.7199999999993]
[2044,null,null,null,null,2045,80,4612,5367,5367,null,null,{"$f":"M35+$L$37","v":5058.7999999999993},105.12,null,null,5163.9199999999992]
[2045,null,null,null,null,2125,80,4680,5054,5054,null,{"$f":"(M37-M32)/5","v":48.2},5107,105.12,null,null,5212.12]
[2046,null,null,null,null,2190,65,4750,4674,4674,null,null,{"$f":"M37+$L$42","v":5155.3999999999996},105.12,null,null,5260.5199999999995]
[2047,null,null,null,null,2255,65,4821,4346,4346,null,null,{"$f":"M38+$L$42","v":5203.7999999999993},105.12,null,null,5308.9199999999992]
[2048,null,null,null,null,2320,65,4882,4171,4171,null,null,{"$f":"M39+$L$42","v":5252.1999999999989},105.12,null,null,5357.3199999999988]
[2049,null,null,null,null,2385,65,4931,4171,4171,null,null,{"$f":"M40+$L$42","v":5300.5999999999985},105.12,null,null,5405.7199999999984]
[2050,null,null,null,null,2450,65,4981,3941,3941,null,{"$f":"(M42-M37)/5","v":48.4},5349,105.12,null,null,5454.12]

{"sheet":"chk","index":31,"n_rows":22,"n_cols":20,"rows_kept":22,"cut":false,"hidden":true,"merged":[]}
[]
[]
[null,null,{"$f":"'TNC Scenarios'!J6/'UD1 Scenarios'!$J$6","v":1},null,"tnc",{"$f":"'TNC Scenarios'!BK6","v":2340.7636899999998},{"$f":"'TNC Scenarios'!BL6","v":2340.7636899999998},{"$f":"'TNC Scenarios'!BM6","v":2340.7636899999998},{"$f":"'TNC Scenarios'!BN6","v":2340.7636899999998},{"$f":"'TNC Scenarios'!BO6","v":2340.7636899999998},{"$f":"'TNC Scenarios'!BP6","v":2340.7636899999998},{"$f":"'TNC Scenarios'!BQ6","v":2340.7636899999998},null,{"$f":"F3/F14","v":1},{"$f":"G3/G14","v":1},1,1,1,1,1]
[null,null,null,null,null,{"$f":"'TNC Scenarios'!BK7","v":2373.9975300000001},{"$f":"'TNC Scenarios'!BL7","v":2343.8025299999999},{"$f":"'TNC Scenarios'!BM7","v":2343.8025299999999},{"$f":"'TNC Scenarios'!BN7","v":2343.8025299999999},{"$f":"'TNC Scenarios'!BO7","v":2343.8025299999999},{"$f":"'TNC Scenarios'!BP7","v":2343.8025299999999},{"$f":"'TNC Scenarios'!BQ7","v":2343.8025299999999},null,{"$f":"F4/F15","v":1},{"$f":"G4/G15","v":1},{"$f":"H4/H15","v":1},{"$f":"I4/I15","v":1},{"$f":"J4/J15","v":1},{"$f":"K4/K15","v":1},{"$f":"L4/L15","v":1}]
[null,null,null,null,null,{"$f":"'TNC Scenarios'!BK8","v":2523.9362499999997},{"$f":"'TNC Scenarios'!BL8","v":2456.5922499999997},{"$f":"'TNC Scenarios'!BM8","v":2456.5922499999997},{"$f":"'TNC Scenarios'!BN8","v":2456.5922499999997},{"$f":"'TNC Scenarios'!BO8","v":2456.5922499999997},{"$f":"'TNC Scenarios'!BP8","v":2456.5922499999997},{"$f":"'TNC Scenarios'!BQ8","v":2456.5922499999997},null,0.99417763908973278,0.99401898194606408,0.99401898194606408,0.99401898194606408,0.99401898194606408,0.99401898194606408,0.99401898194606408]
[null,null,null,null,null,{"$f":"'TNC Scenarios'!BK9","v":2630.4004699999996},{"$f":"'TNC Scenarios'!BL9","v":2525.9074699999996},{"$f":"'TNC Scenarios'!BM9","v":2487.2634699999999},{"$f":"'TNC Scenarios'!BN9","v":2471.8058699999997},{"$f":"'TNC Scenarios'!BO9","v":2471.8058699999997},{"$f":"'TNC Scenarios'!BP9","v":2471.8058699999997},{"$f":"'TNC Scenarios'!BQ9","v":2471.8058699999997},null,0.99441197954711458,0.99418215642939023,0.99409230002596272,0.99405557544895262,0.99405557544895262,0.99405557544895262,0.99405557544895262]
[null,null,null,null,null,{"$f":"'TNC Scenarios'!BK10","v":2749.2307699999997},{"$f":"'TNC Scenarios'!BL10","v":2607.5887699999998},{"$f":"'TNC Scenarios'!BM10","v":2543.8261699999998},{"$f":"'TNC Scenarios'!BN10","v":2504.2160699999999},{"$f":"'TNC Scenarios'!BO10","v":2504.2160699999999},{"$f":"'TNC Scenarios'!BP10","v":2504.2160699999999},{"$f":"'TNC Scenarios'!BQ10","v":2504.2160699999999},null,0.99465221950367,0.99436336999113883,0.99422290054258022,0.99413205825460549,0.99413205825460549,0.99413205825460549,0.99413205825460549]
[null,null,null,null,null,{"$f":"'TNC Scenarios'!BK11","v":2865.1627699999999},{"$f":"'TNC Scenarios'!BL11","v":2686.3717700000002},{"$f":"'TNC Scenarios'!BM11","v":2622.6091700000002},{"$f":"'TNC Scenarios'!BN11","v":2558.8465700000002},{"$f":"'TNC Scenarios'!BO11","v":2339.2465700000002},{"$f":"'TNC Scenarios'!BP11","v":2339.2465700000002},{"$f":"'TNC Scenarios'!BQ11","v":2339.2465700000002},null,0.99486749412948683,0.99452777038073115,0.99439547158450758,0.99425661728332992,0.99372083482952778,0.99372083482952778,0.99372083482952778]
[null,null,null,null,null,{"$f":"'TNC Scenarios'!BK12","v":2982.0608699999998},{"$f":"'TNC Scenarios'!BL12","v":2766.1208699999997},{"$f":"'TNC Scenarios'!BM12","v":2702.3582699999997},{"$f":"'TNC Scenarios'!BN12","v":2583.5279699999996},{"$f":"'TNC Scenarios'!BO12","v":2363.9279699999997},{"$f":"'TNC Scenarios'!BP12","v":2363.9279699999997},{"$f":"'TNC Scenarios'!BQ12","v":2363.9279699999997},null,0.99506769825918751,0.99468469980713448,0.99455996666494417,0.99431117380829137,0.99378598721583999,0.99378598721583999,0.99378598721583999]
[null,null,null,null,null,{"$f":"'TNC Scenarios'!BK13","v":3071.9081699999997},{"$f":"'TNC Scenarios'!BL13","v":2807.2901699999993},{"$f":"'TNC Scenarios'!BM13","v":2743.5275699999993},{"$f":"'TNC Scenarios'!BN13","v":2624.6972699999992},{"$f":"'TNC Scenarios'!BO13","v":2405.0972699999993},{"$f":"'TNC Scenarios'!BP13","v":2301.4172699999995},{"$f":"'TNC Scenarios'!BQ13","v":2301.4172699999995},null,0.99521126760563372,0.99476224114094891,0.99464116219905585,0.99439990534494171,0.99389170597235721,0.99361828040134348,0.99361828040134348]
[]
[]
[]
[null,null,null,null,"ud1",{"$f":"'UD1 Scenarios'!BK6","v":2340.7636899999998},{"$f":"'UD1 Scenarios'!BL6","v":2340.7636899999998},{"$f":"'UD1 Scenarios'!BM6","v":2340.7636899999998},{"$f":"'UD1 Scenarios'!BN6","v":2340.7636899999998},{"$f":"'UD1 Scenarios'!BO6","v":2340.7636899999998},{"$f":"'UD1 Scenarios'!BP6","v":2340.7636899999998},{"$f":"'UD1 Scenarios'!BQ6","v":2340.7636899999998}]
[null,null,null,null,null,{"$f":"'UD1 Scenarios'!BK7","v":2373.9975300000001},{"$f":"'UD1 Scenarios'!BL7","v":2343.8025299999999},{"$f":"'UD1 Scenarios'!BM7","v":2343.8025299999999},{"$f":"'UD1 Scenarios'!BN7","v":2343.8025299999999},{"$f":"'UD1 Scenarios'!BO7","v":2343.8025299999999},{"$f":"'UD1 Scenarios'!BP7","v":2343.8025299999999},{"$f":"'UD1 Scenarios'!BQ7","v":2343.8025299999999}]
[null,null,null,null,null,{"$f":"'UD1 Scenarios'!BK8","v":2538.71758},{"$f":"'UD1 Scenarios'!BL8","v":2471.3735799999999},{"$f":"'UD1 Scenarios'!BM8","v":2471.3735799999999},{"$f":"'UD1 Scenarios'!BN8","v":2471.3735799999999},{"$f":"'UD1 Scenarios'!BO8","v":2471.3735799999999},{"$f":"'UD1 Scenarios'!BP8","v":2471.3735799999999},{"$f":"'UD1 Scenarios'!BQ8","v":2471.3735799999999}]
[null,null,null,null,null,{"$f":"'UD1 Scenarios'!BK9","v":2645.1817999999998},{"$f":"'UD1 Scenarios'!BL9","v":2540.6887999999999},{"$f":"'UD1 Scenarios'!BM9","v":2502.0448000000001},{"$f":"'UD1 Scenarios'!BN9","v":2486.5871999999999},{"$f":"'UD1 Scenarios'!BO9","v":2486.5871999999999},{"$f":"'UD1 Scenarios'!BP9","v":2486.5871999999999},{"$f":"'UD1 Scenarios'!BQ9","v":2486.5871999999999}]
[null,null,null,null,null,{"$f":"'UD1 Scenarios'!BK10","v":2764.0120999999999},{"$f":"'UD1 Scenarios'!BL10","v":2622.3701000000001},{"$f":"'UD1 Scenarios'!BM10","v":2558.6075000000001},{"$f":"'UD1 Scenarios'!BN10","v":2518.9974000000002},{"$f":"'UD1 Scenarios'!BO10","v":2518.9974000000002},{"$f":"'UD1 Scenarios'!BP10","v":2518.9974000000002},{"$f":"'UD1 Scenarios'!BQ10","v":2518.9974000000002}]
[null,null,null,null,null,{"$f":"'UD1 Scenarios'!BK11","v":2879.9440999999997},{"$f":"'UD1 Scenarios'!BL11","v":2701.1531},{"$f":"'UD1 Scenarios'!BM11","v":2637.3905},{"$f":"'UD1 Scenarios'!BN11","v":2573.6279},{"$f":"'UD1 Scenarios'!BO11","v":2354.0279},{"$f":"'UD1 Scenarios'!BP11","v":2354.0279},{"$f":"'UD1 Scenarios'!BQ11","v":2354.0279}]
[null,null,null,null,null,{"$f":"'UD1 Scenarios'!BK12","v":2996.8422},{"$f":"'UD1 Scenarios'!BL12","v":2780.9022},{"$f":"'UD1 Scenarios'!BM12","v":2717.1396},{"$f":"'UD1 Scenarios'!BN12","v":2598.3092999999999},{"$f":"'UD1 Scenarios'!BO12","v":2378.7093},{"$f":"'UD1 Scenarios'!BP12","v":2378.7093},{"$f":"'UD1 Scenarios'!BQ12","v":2378.7093}]
[null,null,null,null,null,{"$f":"'UD1 Scenarios'!BK13","v":3086.6895},{"$f":"'UD1 Scenarios'!BL13","v":2822.0715},{"$f":"'UD1 Scenarios'!BM13","v":2758.3089},{"$f":"'UD1 Scenarios'!BN13","v":2639.4785999999999},{"$f":"'UD1 Scenarios'!BO13","v":2419.8786},{"$f":"'UD1 Scenarios'!BP13","v":2316.1986000000002},{"$f":"'UD1 Scenarios'!BQ13","v":2316.1986000000002}]
[null,null,null,null,null,{"$f":"'UD1 Scenarios'!BK14","v":3176.5367999999999},{"$f":"'UD1 Scenarios'!BL14","v":2863.2407999999991},{"$f":"'UD1 Scenarios'!BM14","v":2799.4781999999991},{"$f":"'UD1 Scenarios'!BN14","v":2680.647899999999},{"$f":"'UD1 Scenarios'!BO14","v":2461.0478999999991},{"$f":"'UD1 Scenarios'!BP14","v":2357.3678999999993},{"$f":"'UD1 Scenarios'!BQ14","v":2357.3678999999993}]