{"text_format":"1","workbook":"xlsx","n_sheets":33,"sheets":["CBA Tool details","Proposition Summary","Agency list","Parameters","Benefits","Carbon","Energy Input","Energy Results","Data Tables","Calculations","Summary","Costs","Income & Efficiencies","Cohort Impact Calculator","Confidence Grade - Benefits","Confidence Grade - Costs","Output metrics","Cumulative Metrics","Annual Fiscal Line Chart","Cumulative Fiscal Chart","Annual Societal Value Chart","Cumulative Societal Value Chart","Fiscal Column Chart","Fiscal Costs Pie Chart","Fiscal Benefits Pie Chart","Fiscal Column Cht w Cashability","Cost of crime analysis","Agency percentages","Agency cashability","Behind_the_scenes","GDP Deflators","Mental Health","Exclusion"],"not_rendered":{"charts":16,"images":1,"macros":1,"external_links":1,"defined_names":79,"comments":3,"pivot_tables":0},"unopened":[{"sheet":"Annual Fiscal Line Chart","index":18,"reason":"not_a_worksheet"},{"sheet":"Cumulative Fiscal Chart","index":19,"reason":"not_a_worksheet"},{"sheet":"Annual Societal Value Chart","index":20,"reason":"not_a_worksheet"},{"sheet":"Cumulative Societal Value Chart","index":21,"reason":"not_a_worksheet"},{"sheet":"Fiscal Column Chart","index":22,"reason":"not_a_worksheet"},{"sheet":"Fiscal Costs Pie Chart","index":23,"reason":"not_a_worksheet"},{"sheet":"Fiscal Benefits Pie Chart","index":24,"reason":"not_a_worksheet"},{"sheet":"Fiscal Column Cht w Cashability","index":25,"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":"CBA Tool details","index":0,"n_rows":23,"n_cols":3,"rows_kept":23,"cut":false,"hidden":false,"merged":[[21,1,21,5],[8,1,8,5],[0,0,0,5],[2,1,2,5],[4,1,4,5],[19,1,19,5],[6,1,6,5],[18,1,18,5]]}
["Greater Manchester Cost Benefit Analysis Tool"]
[]
["Version","v5.1.1 FINAL"]
[]
["Release date","September 2022"]
[]
["Release notes","Discount rates have been adjusted to reflect the latest publication of HMT's Green Book (March 2022), and the prepopulated outcomes have been refreshed in line with the V2.3 release of the Unit Cost Database. \n\nThe tool now also incorporate BEIS & DfT guidance on the valuation of carbon, energy and greenhouse gases - please see the \"Proposition Summary\" tab to access the new worksheets.\n\n"]
[]
["Supporting documents","Unit Cost Database v2.3.1\nLow Carbon and Energy Benefits Roadmap v1.4"]
[]
[]
["Workbook structure","Blue tab","Input"]
[null,"Green tab","Reference"]
[null,"Orange tab","Outputs/charts"]
[null,"Indigo tab","Carbon & Energy"]
[null,"Purple tab","User changeable assumptions"]
[]
[]
["User Support","User support and guidance can be provided by the GM Cost Benefit Analysis team at the Greater Manchester Combined Authority\n\nIf you are encountering issues with VBA Macros, please ensure you have macros enabled following the guidance provided here:"]
[null,"https://support.office.com/en-gb/article/enable-or-disable-macros-in-office-files-12b036fd-d140-4e74-b45e-16fed1a7e5c6"]
[]
[null,"For all other queries, please contact:"]
[null,"cba@greatermanchester-ca.gov.uk"]

{"sheet":"Proposition Summary","index":1,"n_rows":17,"n_cols":2,"rows_kept":17,"cut":false,"hidden":false,"merged":[]}
["Summary Sheet"]
[]
["Include carbon and energy calculators?","Yes"]
[]
["Title"]
[]
["Outline description","\n"]
[]
[]
["Comments"]
[]
[]
["Caveats"]
[]
[]
[]
["Next steps"]

{"sheet":"Agency list","index":2,"n_rows":23,"n_cols":8,"rows_kept":23,"cut":false,"hidden":false,"merged":[[5,7,6,15],[7,7,8,15],[9,7,10,15],[11,7,12,15],[13,7,15,15]]}
["Agency Selection"]
[]
[null,"Agencies","Included",null,"Shortlisted agencies"]
[1,"Local Authority","Yes",{"$f":"INDEX($B$4:$B$23,SMALL(IF($C$4:$C$23=\"Yes\",ROW($B$4:$B$23)-ROW($B$4)+1),ROWS(D$4:D4)),COLUMNS($D4:D4))","v":"Local Authority"},{"$f":"IF(ISERR(D4),\"\",D4)","v":"Local Authority"},null,null,"Instructions:"]
[2,"NHS","Yes",{"$f":"INDEX($B$4:$B$23,SMALL(IF($C$4:$C$23=\"Yes\",ROW($B$4:$B$23)-ROW($B$4)+1),ROWS(D$4:D5)),COLUMNS($D5:D5))","v":"NHS"},{"$f":"IF(ISERR(D5),\"\",D5)","v":"NHS"}]
[3,"Police","Yes",{"$f":"INDEX($B$4:$B$23,SMALL(IF($C$4:$C$23=\"Yes\",ROW($B$4:$B$23)-ROW($B$4)+1),ROWS(D$4:D6)),COLUMNS($D6:D6))","v":"Police"},"Police",null,null,"1. Select which agencies in the green column are important either in the delivery of the project or receive benefits from improved outcomes"]
[4,"Probation","Yes",{"$f":"INDEX($B$4:$B$23,SMALL(IF($C$4:$C$23=\"Yes\",ROW($B$4:$B$23)-ROW($B$4)+1),ROWS(D$4:D7)),COLUMNS($D7:D7))","v":"Probation"},"Probation"]
[5,"Courts/Legal aid","Yes",{"$f":"INDEX($B$4:$B$23,SMALL(IF($C$4:$C$23=\"Yes\",ROW($B$4:$B$23)-ROW($B$4)+1),ROWS(D$4:D8)),COLUMNS($D8:D8))","v":"Courts/Legal aid"},"Courts/Legal aid",null,null,"2. For those included use the Yes flag, which will allow the drop downs, graphs, agency split calculations and cashability calculations to work"]
[6,"Prisons","Yes",{"$f":"INDEX($B$4:$B$23,SMALL(IF($C$4:$C$23=\"Yes\",ROW($B$4:$B$23)-ROW($B$4)+1),ROWS(D$4:D9)),COLUMNS($D9:D9))","v":"Prisons"},"Prisons"]
[7,"Other CJS","Yes",{"$f":"INDEX($B$4:$B$23,SMALL(IF($C$4:$C$23=\"Yes\",ROW($B$4:$B$23)-ROW($B$4)+1),ROWS(D$4:D10)),COLUMNS($D10:D10))","v":"Other CJS"},"Other CJS",null,null,"3. It is possible to give more specific names to the agencies (e.g. Change local authority to \"Stockport MBC\"), but don't change the type of agency, otherwise the lookups will work incorrectly."]
[8,"DWP (AME)","Yes",{"$f":"INDEX($B$4:$B$23,SMALL(IF($C$4:$C$23=\"Yes\",ROW($B$4:$B$23)-ROW($B$4)+1),ROWS(D$4:D11)),COLUMNS($D11:D11))","v":"DWP (AME)"},"DWP (AME)"]
[9,"HMRC","Yes",{"$f":"INDEX($B$4:$B$23,SMALL(IF($C$4:$C$23=\"Yes\",ROW($B$4:$B$23)-ROW($B$4)+1),ROWS(D$4:D12)),COLUMNS($D12:D12))","v":"HMRC"},"HMRC",null,null,"4. If there are more agencies that are delivery partners, then use the Spare categories and overwrite these."]
[10,"Schools","Yes",{"$f":"INDEX($B$4:$B$23,SMALL(IF($C$4:$C$23=\"Yes\",ROW($B$4:$B$23)-ROW($B$4)+1),ROWS(D$4:D13)),COLUMNS($D13:D13))","v":"Schools"},"Schools"]
[11,"Housing providers","Yes",{"$f":"INDEX($B$4:$B$23,SMALL(IF($C$4:$C$23=\"Yes\",ROW($B$4:$B$23)-ROW($B$4)+1),ROWS(D$4:D14)),COLUMNS($D14:D14))","v":"Housing providers"},"Housing providers",null,null,"5.If new outcomes are added in the Spare Outcomes rows on the benefits tab, resulting in other beneficiaries, the agency percentages and cashability tabs should also be updated to reflect the split to these agencies"]
[12,"Victims services","Yes",{"$f":"INDEX($B$4:$B$23,SMALL(IF($C$4:$C$23=\"Yes\",ROW($B$4:$B$23)-ROW($B$4)+1),ROWS(D$4:D15)),COLUMNS($D15:D15))","v":"Victims services"},"Victims services"]
[13,"Local Business","Yes",{"$f":"INDEX($B$4:$B$23,SMALL(IF($C$4:$C$23=\"Yes\",ROW($B$4:$B$23)-ROW($B$4)+1),ROWS(D$4:D16)),COLUMNS($D16:D16))","v":"Local Business"},"Local Business"]
[14,"Spare1","No",{"$f":"INDEX($B$4:$B$23,SMALL(IF($C$4:$C$23=\"Yes\",ROW($B$4:$B$23)-ROW($B$4)+1),ROWS(D$4:D17)),COLUMNS($D17:D17))","v":{"$error":"#NUM!"}},""]
[15,"Spare2","No",{"$f":"INDEX($B$4:$B$23,SMALL(IF($C$4:$C$23=\"Yes\",ROW($B$4:$B$23)-ROW($B$4)+1),ROWS(D$4:D18)),COLUMNS($D18:D18))","v":{"$error":"#NUM!"}},""]
[16,"Spare3","No",{"$f":"INDEX($B$4:$B$23,SMALL(IF($C$4:$C$23=\"Yes\",ROW($B$4:$B$23)-ROW($B$4)+1),ROWS(D$4:D19)),COLUMNS($D19:D19))","v":{"$error":"#NUM!"}},""]
[17,"Spare4","No",{"$f":"INDEX($B$4:$B$23,SMALL(IF($C$4:$C$23=\"Yes\",ROW($B$4:$B$23)-ROW($B$4)+1),ROWS(D$4:D20)),COLUMNS($D20:D20))","v":{"$error":"#NUM!"}},""]
[18,"Spare5","No",{"$f":"INDEX($B$4:$B$23,SMALL(IF($C$4:$C$23=\"Yes\",ROW($B$4:$B$23)-ROW($B$4)+1),ROWS(D$4:D21)),COLUMNS($D21:D21))","v":{"$error":"#NUM!"}},""]
[19,"Spare6","No",{"$f":"INDEX($B$4:$B$23,SMALL(IF($C$4:$C$23=\"Yes\",ROW($B$4:$B$23)-ROW($B$4)+1),ROWS(D$4:D22)),COLUMNS($D22:D22))","v":{"$error":"#NUM!"}},""]
[20,"Spare7","No",{"$f":"INDEX($B$4:$B$23,SMALL(IF($C$4:$C$23=\"Yes\",ROW($B$4:$B$23)-ROW($B$4)+1),ROWS(D$4:D23)),COLUMNS($D23:D23))","v":{"$error":"#NUM!"}},""]

{"sheet":"Parameters","index":3,"n_rows":21,"n_cols":86,"rows_kept":21,"cut":false,"hidden":false,"merged":[[3,3,3,4],[5,3,5,4]]}
[null,"Timeframe"]
[]
[]
[null,"Project Start Year",null,2022]
[]
[null,"Project Duration",null,10]
[]
[]
[]
[]
[]
[null,"Standard Discount Rate"]
[null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,0,0,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[]
[null,"Health Discount Rate"]
[null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,0,0,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.2857142857142853E-2,1.2857142857142853E-2,1.2857142857142853E-2,1.2857142857142853E-2,1.2857142857142853E-2,1.2857142857142853E-2,1.2857142857142853E-2,1.2857142857142853E-2,1.2857142857142853E-2,1.2857142857142853E-2,1.2857142857142853E-2,1.2857142857142853E-2,1.2857142857142853E-2,1.2857142857142853E-2,1.2857142857142853E-2,1.2857142857142853E-2,1.2857142857142853E-2,1.2857142857142853E-2,1.2857142857142853E-2,1.2857142857142853E-2,1.2857142857142853E-2,1.2857142857142853E-2,1.2857142857142853E-2,1.2857142857142853E-2,1.2857142857142853E-2,1.2857142857142853E-2,1.2857142857142853E-2,1.2857142857142853E-2,1.2857142857142853E-2,1.2857142857142853E-2,1.2857142857142853E-2,1.2857142857142853E-2,1.2857142857142853E-2,1.2857142857142853E-2,1.2857142857142853E-2,1.2857142857142853E-2,1.2857142857142853E-2,1.2857142857142853E-2,1.2857142857142853E-2,1.2857142857142853E-2,1.2857142857142853E-2,1.2857142857142853E-2,1.2857142857142853E-2,1.2857142857142853E-2,1.2857142857142853E-2,1.0714285714285711E-2,1.0714285714285711E-2,1.0714285714285711E-2,1.0714285714285711E-2]
[]
[null,1,{"$f":"B20/(1+B14)","v":1},{"$f":"C20/(1+C14)","v":1},0.96618357487922713,0.93351070036640305,0.90194270566802237,0.87144222769857238,0.84197316685852408,0.81350064430775282,0.78599096068381924,0.75941155621625056,0.73373097218961414,0.70891881370977217,0.68494571372924851,0.66178329828912907,0.63940415293635666,0.61778179027667313,0.59689061862480497,0.57670591171478747,0.55720377943457733,0.53836113955031628,0.520155690386779,0.50256588443167061,0.48557090283253201,0.46915063075606961,0.45328563358074364,0.43795713389443836,0.42314698926998878,0.40883767079225974,0.39501224231136212,0.38165434039745133,0.36874815497338298,0.35627841060230242,0.34590136951679845,0.33582657234640628,0.32604521587029733,0.31654875327213333,0.30732888667197411,0.29837755987570302,0.28968695133563399,0.28124946731614953,0.2730577352583976,0.26510459733825009,0.25738310421189331,0.24988650894358574,0.24260826111027742,0.23554200107793924,0.2286815544446012,0.22202092664524387,0.215554297713829,0.20927601719789224,0.20318059922125459,0.19726271769053844,0.19151720164129946,0.18593903071970821,0.18052333079583321,0.17526536970469245,0.17016055311135189,0.16520442049645814,0.16039264125869723,0.15572101093077401,0.15118544750560584,0.14678198786952024,0.14250678433934003,0.13835610130033013,0.13432631194206809,{"$f":"BO20/(1+BO14)","v":0.1304138950893865},0.12661543212561796,0.12292760400545433,0.11934718835481002,0.11587105665515536,0.11249617150985958,0.10921958399015493,0.10603843105840284,0.10294993306641052,9.9951391326612155E-2,9.7040185753992383E-2,9.4213772576691626E-2,9.1915875684577208E-2,8.9674025058124107E-2,8.7486853715243035E-2,{"$f":"CD20/(1+BZ14)","v":8.4938692927420414E-2},8.286701749016627E-2,8.0845870722113439E-2,7.8874020216696039E-2]
[null,1,{"$f":"B21/(1+B18)","v":1},{"$f":"C21/(1+C18)","v":1},0.98522167487684742,0.97066174864714039,0.95631699374102508,0.94218423028672427,0.92826032540563974,0.91454219251787172,0.90102679065800173,0.88771112380098705,0.87459224019801685,0.86166723172218418,0.84893323322382686,0.83638742189539594,0.82402701664571032,0.81184927748345848,0.79985150490981138,0.78803103932001128,0.77638526041380429,0.76491158661458558,0.75360747449712873,0.74247041822377224,0.73149794898893827,0.72068763447186046,0.71003707829739948,0.69954391950482719,0.6892058320244604,0.67902052416202996,0.66898573809066997,0.65909924935041386,0.64935886635508766,0.63976242990649035,0.63164132712911603,0.62362331310349961,0.61570707922771473,0.60789133351114288,0.60017480036361071,0.59255622038720379,0.58503435017072303,0.57760796208675047,0.57027584409129095,0.5630367995259572,0.55588964692266574,0.54883321981081246,0.54186636652689524,0.53498795002655386,0.52819684769899533,0.52149195118377534,0.51487216618990506,0.50833641231725457,0.50188362288022315,0.49551274473364765,0.48922273810092148,0.48301257640429479,0.47688124609732913,0.47082774649947867,0.46485108963277161,0.45895030006056431,0.45312441472834275,0.44737248280654429,0.44169356553537514,0.43608673607159743,0.43055107933726117,0.42508569187035655,0.41968968167736187,{"$f":"BO21/(1+BO18)","v":0.4143621680876633},0.4091022816098227,0.40390916378966979,0.39878196707019581,0.39371985465322573,0.38872200036284627,0.38378758851056755,0.37891581376219641,0.3741058810063998,0.36935700522493631,0.36466841136453515,0.36003933421040141,0.35622266282301202,0.35244645084962323,0.3487102693918534,{"$f":"CD21/(1+BZ18)","v":0.34428376385655485},0.34063411264959492,0.33702315032468755,0.33345046675234102]

{"sheet":"Benefits","index":4,"n_rows":334,"n_cols":509,"rows_kept":139,"cut":true,"hidden":false,"merged":[[45,5,45,25],[46,5,46,25],[47,5,47,25],[4,3,6,3],[7,1,8,1],[4,4,6,4],[12,1,13,1],[4,1,6,1],[2,18,2,21],[1,464,1,483],[1,487,1,506],[1,443,1,462],[1,380,1,399],[1,422,1,441],[1,401,1,420],[2,206,2,291],[2,119,2,204],[2,293,2,378],[44,33,44,117],[45,33,45,117],[46,33,46,117],[47,33,47,117],[48,33,48,117],[44,5,44,25],[48,5,48,25],[44,27,44,31],[45,27,45,31],[46,27,46,31],[47,27,47,31],[48,27,48,31]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
["Project title:",{"$f":"Title","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,null,null,"Agencies benefiting - % split",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agencies - % short term cashability",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agencies benefiting - % long term cashability",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agencies benefiting - £ - Overall gross total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agencies benefiting - £ - Overall short term cashable savings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agencies benefiting - £ - Overall at scale cashable savings total"]
["Benefits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fiscal Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF((20-COUNTIF(Agencieslist,\"\"))>NQ3,NQ3+1,\"\")","v":2},3,4,5,6,7,8,9,10,11,12,13,"","","","","","","",null,1,{"$f":"IF((20-COUNTIF(Agencieslist,\"\"))>OL3,OL3+1,\"\")","v":2},3,4,5,6,7,8,9,10,11,12,13,"","","","","","","",null,1,{"$f":"IF((20-COUNTIF(Agencieslist,\"\"))>PG3,PG3+1,\"\")","v":2},3,4,5,6,7,8,9,10,11,12,13,"","","","","","","",null,1,{"$f":"IF((20-COUNTIF(Agencieslist,\"\"))>QB3,QB3+1,\"\")","v":2},3,4,5,6,7,8,9,10,11,12,13,"","","","","","","",null,1,{"$f":"IF((20-COUNTIF(Agencieslist,\"\"))>QW3,QW3+1,\"\")","v":2},3,4,5,6,7,8,9,10,11,12,13,"","","","","","","",null,null,null,1,{"$f":"IF((20-COUNTIF(Agencieslist,\"\"))>RT3,RT3+1,\"\")","v":2},3,4,5,6,7,8,9,10,11,12,13,"","","","","","",""]
["Ref.","Outcomes","Included outcome?","Benefits","Who does benefit accrue to?","Target population","Pop notes/ assumptions","Affected population / Predicted incidents","Affected pop notes/ assumptions","Level of engagement with the affected population (%) ","% engagement notes / assumptions","Retention rate (%)","% retention notes / assumptions","% impact (effectiveness of changing skills / attitudes / behaviours)","% impact notes / assumptions / sources","% deadweight","% deadweight notes / assumptions","Unit fiscal benefit (£)","Unit public value\n(fiscal) benefit (£)","Unit public value (economic) benefit (£)","Unit public\n value \n(social) \nbenefit (£)","Unit public\n value \n(total) \nbenefit (£)","Monetisation evidence financial year","GDP deflator compared to price base year","Unit cost notes /assumptions","Optimism bias correction","Discount Rate","Fiscal Benefit","Economic Benefit","Social Benefit","Overall Public Value Benefit","Assumptions on impact lag and drop-off",null,"% Impact year 1","% Impact year 2","% Impact year 3","% Impact year 4","% Impact year 5","% Impact year 6","% Impact year 7","% Impact year 8","% Impact year 9","% Impact year 10","% Impact year 11","% Impact year 12","% Impact year 13","% Impact year 14","% Impact year 15","% Impact year 16","% Impact year 17","% Impact year 18","% Impact year 19","% Impact year 20","% Impact year 21","% Impact year 22","% Impact year 23","% Impact year 24","% Impact year 25","% Impact year 26","% Impact year 27","% Impact year 28","% Impact year 29","% Impact year 30","% Impact year 31","% Impact year 32","% Impact year 33","% Impact year 34","% Impact year 35","% Impact year 36","% Impact year 37","% Impact year 38","% Impact year 39","% Impact year 40","% Impact year 41","% Impact year 42","% Impact year 43","% Impact year 44","% Impact year 45","% Impact year 46","% Impact year 47","% Impact year 48","% Impact year 49","% Impact year 50","% Impact year 51","% Impact year 52","% Impact year 53","% Impact year 54","% Impact year 55","% Impact year 56","% Impact year 57","% Impact year 58","% Impact year 59","% Impact year 60","% Impact year 61","% Impact year 62","% Impact year 63","% Impact year 64","% Impact year 65","% Impact year 66","% Impact year 67","% Impact year 68","% Impact year 69","% Impact year 70","% Impact year 71","% Impact year 72","% Impact year 73","% Impact year 74","% Impact year 75","% Impact year 76","% Impact year 77","% Impact year 78","% Impact year 79","% Impact year 80","% Impact year 81","% Impact year 82","% Impact year 83","% Impact year 84","% Impact year 85",null,"Impact year 1","Impact year 2","Impact year 3","Impact year 4","Impact year 5","Impact year 6","Impact year 7","Impact year 8","Impact year 9","Impact year 10","Impact year 11","Impact year 12","Impact year 13","Impact year 14","Impact year 15","Impact year 16","Impact year 17","Impact year 18","Impact year 19","Impact year 20","Impact year 21","Impact year 22","Impact year 23","Impact year 24","Impact year 25","Impact year 26","Impact year 27","Impact year 28","Impact year 29","Impact year 30","Impact year 31","Impact year 32","Impact year 33","Impact year 34","Impact year 35","Impact year 36","Impact year 37","Impact year 38","Impact year 39","Impact year 40","Impact year 41","Impact year 42","Impact year 43","Impact year 44","Impact year 45","Impact year 46","Impact year 47","Impact year 48","Impact year 49","Impact year 50","Impact year 51","Impact year 52","Impact year 53","Impact year 54","Impact year 55","Impact year 56","Impact year 57","Impact year 58","Impact year 59","Impact year 60","Impact year 61","Impact year 62","Impact year 63","Impact year 64","Impact year 65","Impact year 66","Impact year 67","Impact year 68","Impact year 69","Impact year 70","Impact year 71","Impact year 72","Impact year 73","Impact year 74","Impact year 75","Impact year 76","Impact year 77","Impact year 78","Impact year 79","Impact year 80","Impact year 81","Impact year 82","Impact year 83","Impact year 84","Impact year 85","Overall gross  fiscal benefit",null,"Impact year 1","Impact year 2","Impact year 3","Impact year 4","Impact year 5","Impact year 6","Impact year 7","Impact year 8","Impact year 9","Impact year 10","Impact year 11","Impact year 12","Impact year 13","Impact year 14","Impact year 15","Impact year 16","Impact year 17","Impact year 18","Impact year 19","Impact year 20","Impact year 21","Impact year 22","Impact year 23","Impact year 24","Impact year 25","Impact year 26","Impact year 27","Impact year 28","Impact year 29","Impact year 30","Impact year 31","Impact year 32","Impact year 33","Impact year 34","Impact year 35","Impact year 36","Impact year 37","Impact year 38","Impact year 39","Impact year 40","Impact year 41","Impact year 42","Impact year 43","Impact year 44","Impact year 45","Impact year 46","Impact year 47","Impact year 48","Impact year 49","Impact year 50","Impact year 51","Impact year 52","Impact year 53","Impact year 54","Impact year 55","Impact year 56","Impact year 57","Impact year 58","Impact year 59","Impact year 60","Impact year 61","Impact year 62","Impact year 63","Impact year 64","Impact year 65","Impact year 66","Impact year 67","Impact year 68","Impact year 69","Impact year 70","Impact year 71","Impact year 72","Impact year 73","Impact year 74","Impact year 75","Impact year 76","Impact year 77","Impact year 78","Impact year 79","Impact year 80","Impact year 81","Impact year 82","Impact year 83","Impact year 84","Impact year 85","Overall economic benefit",null,"Impact year 1","Impact year 2","Impact year 3","Impact year 4","Impact year 5","Impact year 6","Impact year 7","Impact year 8","Impact year 9","Impact year 10","Impact year 11","Impact year 12","Impact year 13","Impact year 14","Impact year 15","Impact year 16","Impact year 17","Impact year 18","Impact year 19","Impact year 20","Impact year 21","Impact year 22","Impact year 23","Impact year 24","Impact year 25","Impact year 26","Impact year 27","Impact year 28","Impact year 29","Impact year 30","Impact year 31","Impact year 32","Impact year 33","Impact year 34","Impact year 35","Impact year 36","Impact year 37","Impact year 38","Impact year 39","Impact year 40","Impact year 41","Impact year 42","Impact year 43","Impact year 44","Impact year 45","Impact year 46","Impact year 47","Impact year 48","Impact year 49","Impact year 50","Impact year 51","Impact year 52","Impact year 53","Impact year 54","Impact year 55","Impact year 56","Impact year 57","Impact year 58","Impact year 59","Impact year 60","Impact year 61","Impact year 62","Impact year 63","Impact year 64","Impact year 65","Impact year 66","Impact year 67","Impact year 68","Impact year 69","Impact year 70","Impact year 71","Impact year 72","Impact year 73","Impact year 74","Impact year 75","Impact year 76","Impact year 77","Impact year 78","Impact year 79","Impact year 80","Impact year 81","Impact year 82","Impact year 83","Impact year 84","Impact year 85","Overall social benefit",null,{"$f":"IF(NQ$3<>\"\",INDEX(Agencieslist,NQ$3),\"\")","v":"Local Authority"},"NHS","Police","Probation","Courts/Legal aid","Prisons","Other CJS","DWP (AME)","HMRC","Schools","Housing providers","Victims services","Local Business","","","","","","","",null,"Local Authority","NHS","Police","Probation","Courts/Legal aid","Prisons","Other CJS","DWP (AME)","HMRC","Schools","Housing providers","Victims services","Local Business","","","","","","","",null,"Local Authority","NHS","Police","Probation","Courts/Legal aid","Prisons","Other CJS","DWP (AME)","HMRC","Schools","Housing providers","Victims services","Local Business","","","","","","","",null,{"$f":"IF(QB$3<>0,INDEX(Agencieslist,QB$3),\"\")","v":"Local Authority"},{"$f":"IF(QC$3<>\"\",INDEX(Agencieslist,QC$3),\"\")","v":"NHS"},"Police","Probation","Courts/Legal aid","Prisons","Other CJS","DWP (AME)","HMRC","Schools","Housing providers","Victims services","Local Business","","","","","","","",null,{"$f":"IF(QW$3<>0,INDEX(Agencieslist,QW$3),\"\")","v":"Local Authority"},{"$f":"IF(QX$3<>\"\",INDEX(Agencieslist,QX$3),\"\")","v":"NHS"},"Police","Probation","Courts/Legal aid","Prisons","Other CJS","DWP (AME)","HMRC","Schools","Housing providers","Victims services","Local Business","","","","","","","",null,"Overall Short term cashability",null,{"$f":"IF(RT$3<>0,INDEX(Agencieslist,RT$3),\"\")","v":"Local Authority"},{"$f":"IF(RU$3<>\"\",INDEX(Agencieslist,RU$3),\"\")","v":"NHS"},"Police","Probation","Courts/Legal aid","Prisons","Other CJS","DWP (AME)","HMRC","Schools","Housing providers","Victims services","Local Business","","","","","","","",null,"Overall long term/large scale cashability"]
["B1","Increased employment (reduced benefits payments and health impact)","Yes","1) Fiscal benefit of moving people off benefits and into work\n2) Improved health outcomes\n3) Increased income","1) DWP/HMT\n\n2) DH\n\n3) Individuals",null,null,null,"Jobseeker's Allowance (JSA)",null,null,null,null,null,null,null,null,12657,{"$f":"1148+585","v":1733},17420,null,{"$f":"S5+T5+U5","v":19153},2017,{"$f":"VLOOKUP(W5,'GDP Deflators'!$B$6:$D$106,3,FALSE)","v":90.165089772978618},"DWP modelling (unpublished)",null,"Standard Rate",{"$f":"IF($C5=\"Yes\",($H5*$J5*$L5*($N5-$P5)*R5*100*(1+$Z5)/$X5),0)","v":0},{"$f":"IF($C5=\"Yes\",($H5*$J5*$L5*($N5-$P5)*(T5)*100*(1+$Z5)/$X5),0)","v":0},{"$f":"IF($C5=\"Yes\",($H5*$J5*$L5*($N5-$P5)*U5*100*(1+$Z5)/$X5),0)","v":0},{"$f":"IF($C5=\"Yes\",($H5*$J5*$L5*($N5-$P5)*V5*100*(1+$Z5)/$X5),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(DP$2<=time_frame,$AB5*AH5,\"\")","v":0},{"$f":"IF(DQ$2<=time_frame,$AB5*AI5,\"\")","v":0},{"$f":"IF(DR$2<=time_frame,$AB5*AJ5,\"\")","v":0},{"$f":"IF(DS$2<=time_frame,$AB5*AK5,\"\")","v":0},{"$f":"IF(DT$2<=time_frame,$AB5*AL5,\"\")","v":0},{"$f":"IF(DU$2<=time_frame,$AB5*AM5,\"\")","v":0},{"$f":"IF(DV$2<=time_frame,$AB5*AN5,\"\")","v":0},{"$f":"IF(DW$2<=time_frame,$AB5*AO5,\"\")","v":0},{"$f":"IF(DX$2<=time_frame,$AB5*AP5,\"\")","v":0},{"$f":"IF(DY$2<=time_frame,$AB5*AQ5,\"\")","v":0},{"$f":"IF(DZ$2<=time_frame,$AB5*AR5,\"\")","v":""},{"$f":"IF(EA$2<=time_frame,$AB5*AS5,\"\")","v":""},{"$f":"IF(EB$2<=time_frame,$AB5*AT5,\"\")","v":""},{"$f":"IF(EC$2<=time_frame,$AB5*AU5,\"\")","v":""},{"$f":"IF(ED$2<=time_frame,$AB5*AV5,\"\")","v":""},{"$f":"IF(EE$2<=time_frame,$AB5*AW5,\"\")","v":""},{"$f":"IF(EF$2<=time_frame,$AB5*AX5,\"\")","v":""},{"$f":"IF(EG$2<=time_frame,$AB5*AY5,\"\")","v":""},{"$f":"IF(EH$2<=time_frame,$AB5*AZ5,\"\")","v":""},{"$f":"IF(EI$2<=time_frame,$AB5*BA5,\"\")","v":""},{"$f":"IF(EJ$2<=time_frame,$AB5*BB5,\"\")","v":""},{"$f":"IF(EK$2<=time_frame,$AB5*BC5,\"\")","v":""},{"$f":"IF(EL$2<=time_frame,$AB5*BD5,\"\")","v":""},{"$f":"IF(EM$2<=time_frame,$AB5*BE5,\"\")","v":""},{"$f":"IF(EN$2<=time_frame,$AB5*BF5,\"\")","v":""},{"$f":"IF(EO$2<=time_frame,$AB5*BG5,\"\")","v":""},{"$f":"IF(EP$2<=time_frame,$AB5*BH5,\"\")","v":""},{"$f":"IF(EQ$2<=time_frame,$AB5*BI5,\"\")","v":""},{"$f":"IF(ER$2<=time_frame,$AB5*BJ5,\"\")","v":""},{"$f":"IF(ES$2<=time_frame,$AB5*BK5,\"\")","v":""},{"$f":"IF(ET$2<=time_frame,$AB5*BL5,\"\")","v":""},{"$f":"IF(EU$2<=time_frame,$AB5*BM5,\"\")","v":""},{"$f":"IF(EV$2<=time_frame,$AB5*BN5,\"\")","v":""},{"$f":"IF(EW$2<=time_frame,$AB5*BO5,\"\")","v":""},{"$f":"IF(EX$2<=time_frame,$AB5*BP5,\"\")","v":""},{"$f":"IF(EY$2<=time_frame,$AB5*BQ5,\"\")","v":""},{"$f":"IF(EZ$2<=time_frame,$AB5*BR5,\"\")","v":""},{"$f":"IF(FA$2<=time_frame,$AB5*BS5,\"\")","v":""},{"$f":"IF(FB$2<=time_frame,$AB5*BT5,\"\")","v":""},{"$f":"IF(FC$2<=time_frame,$AB5*BU5,\"\")","v":""},{"$f":"IF(FD$2<=time_frame,$AB5*BV5,\"\")","v":""},{"$f":"IF(FE$2<=time_frame,$AB5*BW5,\"\")","v":""},{"$f":"IF(FF$2<=time_frame,$AB5*BX5,\"\")","v":""},{"$f":"IF(FG$2<=time_frame,$AB5*BY5,\"\")","v":""},{"$f":"IF(FH$2<=time_frame,$AB5*BZ5,\"\")","v":""},{"$f":"IF(FI$2<=time_frame,$AB5*CA5,\"\")","v":""},{"$f":"IF(FJ$2<=time_frame,$AB5*CB5,\"\")","v":""},{"$f":"IF(FK$2<=time_frame,$AB5*CC5,\"\")","v":""},{"$f":"IF(FL$2<=time_frame,$AB5*CD5,\"\")","v":""},{"$f":"IF(FM$2<=time_frame,$AB5*CE5,\"\")","v":""},{"$f":"IF(FN$2<=time_frame,$AB5*CF5,\"\")","v":""},{"$f":"IF(FO$2<=time_frame,$AB5*CG5,\"\")","v":""},{"$f":"IF(FP$2<=time_frame,$AB5*CH5,\"\")","v":""},{"$f":"IF(FQ$2<=time_frame,$AB5*CI5,\"\")","v":""},{"$f":"IF(FR$2<=time_frame,$AB5*CJ5,\"\")","v":""},{"$f":"IF(FS$2<=time_frame,$AB5*CK5,\"\")","v":""},{"$f":"IF(FT$2<=time_frame,$AB5*CL5,\"\")","v":""},{"$f":"IF(FU$2<=time_frame,$AB5*CM5,\"\")","v":""},{"$f":"IF(FV$2<=time_frame,$AB5*CN5,\"\")","v":""},{"$f":"IF(FW$2<=time_frame,$AB5*CO5,\"\")","v":""},{"$f":"IF(FX$2<=time_frame,$AB5*CP5,\"\")","v":""},{"$f":"IF(FY$2<=time_frame,$AB5*CQ5,\"\")","v":""},{"$f":"IF(FZ$2<=time_frame,$AB5*CR5,\"\")","v":""},{"$f":"IF(GA$2<=time_frame,$AB5*CS5,\"\")","v":""},{"$f":"IF(GB$2<=time_frame,$AB5*CT5,\"\")","v":""},{"$f":"IF(GC$2<=time_frame,$AB5*CU5,\"\")","v":""},{"$f":"IF(GD$2<=time_frame,$AB5*CV5,\"\")","v":""},{"$f":"IF(GE$2<=time_frame,$AB5*CW5,\"\")","v":""},{"$f":"IF(GF$2<=time_frame,$AB5*CX5,\"\")","v":""},{"$f":"IF(GG$2<=time_frame,$AB5*CY5,\"\")","v":""},{"$f":"IF(GH$2<=time_frame,$AB5*CZ5,\"\")","v":""},{"$f":"IF(GI$2<=time_frame,$AB5*DA5,\"\")","v":""},{"$f":"IF(GJ$2<=time_frame,$AB5*DB5,\"\")","v":""},{"$f":"IF(GK$2<=time_frame,$AB5*DC5,\"\")","v":""},{"$f":"IF(GL$2<=time_frame,$AB5*DD5,\"\")","v":""},{"$f":"IF(GM$2<=time_frame,$AB5*DE5,\"\")","v":""},{"$f":"IF(GN$2<=time_frame,$AB5*DF5,\"\")","v":""},{"$f":"IF(GO$2<=time_frame,$AB5*DG5,\"\")","v":""},{"$f":"IF(GP$2<=time_frame,$AB5*DH5,\"\")","v":""},{"$f":"IF(GQ$2<=time_frame,$AB5*DI5,\"\")","v":""},{"$f":"IF(GR$2<=time_frame,$AB5*DJ5,\"\")","v":""},{"$f":"IF(GS$2<=time_frame,$AB5*DK5,\"\")","v":""},{"$f":"IF(GT$2<=time_frame,$AB5*DL5,\"\")","v":""},{"$f":"IF(GU$2<=time_frame,$AB5*DN5,\"\")","v":""},"",{"$f":"SUM(DP5:GU5)","v":0},null,{"$f":"IF(GY$2<=time_frame,$AC5*AH5,\"\")","v":0},{"$f":"IF(GZ$2<=time_frame,$AC5*AI5,\"\")","v":0},{"$f":"IF(HA$2<=time_frame,$AC5*AJ5,\"\")","v":0},{"$f":"IF(HB$2<=time_frame,$AC5*AK5,\"\")","v":0},{"$f":"IF(HC$2<=time_frame,$AC5*AL5,\"\")","v":0},{"$f":"IF(HD$2<=time_frame,$AC5*AM5,\"\")","v":0},{"$f":"IF(HE$2<=time_frame,$AC5*AN5,\"\")","v":0},{"$f":"IF(HF$2<=time_frame,$AC5*AO5,\"\")","v":0},{"$f":"IF(HG$2<=time_frame,$AC5*AP5,\"\")","v":0},{"$f":"IF(HH$2<=time_frame,$AC5*AQ5,\"\")","v":0},{"$f":"IF(HI$2<=time_frame,$AC5*AR5,\"\")","v":""},{"$f":"IF(HJ$2<=time_frame,$AC5*AS5,\"\")","v":""},{"$f":"IF(HK$2<=time_frame,$AC5*AT5,\"\")","v":""},{"$f":"IF(HL$2<=time_frame,$AC5*AU5,\"\")","v":""},{"$f":"IF(HM$2<=time_frame,$AC5*AV5,\"\")","v":""},{"$f":"IF(HN$2<=time_frame,$AC5*AW5,\"\")","v":""},{"$f":"IF(HO$2<=time_frame,$AC5*AX5,\"\")","v":""},{"$f":"IF(HP$2<=time_frame,$AC5*AY5,\"\")","v":""},{"$f":"IF(HQ$2<=time_frame,$AC5*AZ5,\"\")","v":""},{"$f":"IF(HR$2<=time_frame,$AC5*BA5,\"\")","v":""},{"$f":"IF(HS$2<=time_frame,$AC5*BB5,\"\")","v":""},{"$f":"IF(HT$2<=time_frame,$AC5*BC5,\"\")","v":""},{"$f":"IF(HU$2<=time_frame,$AC5*BD5,\"\")","v":""},{"$f":"IF(HV$2<=time_frame,$AC5*BE5,\"\")","v":""},{"$f":"IF(HW$2<=time_frame,$AC5*BF5,\"\")","v":""},{"$f":"IF(HX$2<=time_frame,$AC5*BG5,\"\")","v":""},{"$f":"IF(HY$2<=time_frame,$AC5*BH5,\"\")","v":""},{"$f":"IF(HZ$2<=time_frame,$AC5*BI5,\"\")","v":""},{"$f":"IF(IA$2<=time_frame,$AC5*BJ5,\"\")","v":""},{"$f":"IF(IB$2<=time_frame,$AC5*BK5,\"\")","v":""},{"$f":"IF(IC$2<=time_frame,$AC5*BL5,\"\")","v":""},{"$f":"IF(ID$2<=time_frame,$AC5*BM5,\"\")","v":""},{"$f":"IF(IE$2<=time_frame,$AC5*BN5,\"\")","v":""},{"$f":"IF(IF$2<=time_frame,$AC5*BO5,\"\")","v":""},{"$f":"IF(IG$2<=time_frame,$AC5*BP5,\"\")","v":""},{"$f":"IF(IH$2<=time_frame,$AC5*BQ5,\"\")","v":""},{"$f":"IF(II$2<=time_frame,$AC5*BR5,\"\")","v":""},{"$f":"IF(IJ$2<=time_frame,$AC5*BS5,\"\")","v":""},{"$f":"IF(IK$2<=time_frame,$AC5*BT5,\"\")","v":""},{"$f":"IF(IL$2<=time_frame,$AC5*BU5,\"\")","v":""},{"$f":"IF(IM$2<=time_frame,$AC5*BV5,\"\")","v":""},{"$f":"IF(IN$2<=time_frame,$AC5*BW5,\"\")","v":""},{"$f":"IF(IO$2<=time_frame,$AC5*BX5,\"\")","v":""},{"$f":"IF(IP$2<=time_frame,$AC5*BY5,\"\")","v":""},{"$f":"IF(IQ$2<=time_frame,$AC5*BZ5,\"\")","v":""},{"$f":"IF(IR$2<=time_frame,$AC5*CA5,\"\")","v":""},{"$f":"IF(IS$2<=time_frame,$AC5*CB5,\"\")","v":""},{"$f":"IF(IT$2<=time_frame,$AC5*CC5,\"\")","v":""},{"$f":"IF(IU$2<=time_frame,$AC5*CD5,\"\")","v":""},{"$f":"IF(IV$2<=time_frame,$AC5*CE5,\"\")","v":""},{"$f":"IF(IW$2<=time_frame,$AC5*CF5,\"\")","v":""},{"$f":"IF(IX$2<=time_frame,$AC5*CG5,\"\")","v":""},{"$f":"IF(IY$2<=time_frame,$AC5*CH5,\"\")","v":""},{"$f":"IF(IZ$2<=time_frame,$AC5*CI5,\"\")","v":""},{"$f":"IF(JA$2<=time_frame,$AC5*CJ5,\"\")","v":""},{"$f":"IF(JB$2<=time_frame,$AC5*CK5,\"\")","v":""},{"$f":"IF(JC$2<=time_frame,$AC5*CL5,\"\")","v":""},{"$f":"IF(JD$2<=time_frame,$AC5*CM5,\"\")","v":""},{"$f":"IF(JE$2<=time_frame,$AC5*CN5,\"\")","v":""},{"$f":"IF(JF$2<=time_frame,$AC5*CO5,\"\")","v":""},{"$f":"IF(JG$2<=time_frame,$AC5*CP5,\"\")","v":""},{"$f":"IF(JH$2<=time_frame,$AC5*CQ5,\"\")","v":""},{"$f":"IF(JI$2<=time_frame,$AC5*CR5,\"\")","v":""},{"$f":"IF(JJ$2<=time_frame,$AC5*CS5,\"\")","v":""},{"$f":"IF(JK$2<=time_frame,$AC5*CT5,\"\")","v":""},{"$f":"IF(JL$2<=time_frame,$AC5*CU5,\"\")","v":""},{"$f":"IF(JM$2<=time_frame,$AC5*CV5,\"\")","v":""},{"$f":"IF(JN$2<=time_frame,$AC5*CW5,\"\")","v":""},{"$f":"IF(JO$2<=time_frame,$AC5*CX5,\"\")","v":""},{"$f":"IF(JP$2<=time_frame,$AC5*CY5,\"\")","v":""},{"$f":"IF(JQ$2<=time_frame,$AC5*CZ5,\"\")","v":""},{"$f":"IF(JR$2<=time_frame,$AC5*DA5,\"\")","v":""},{"$f":"IF(JS$2<=time_frame,$AC5*DB5,\"\")","v":""},{"$f":"IF(JT$2<=time_frame,$AC5*DC5,\"\")","v":""},{"$f":"IF(JU$2<=time_frame,$AC5*DD5,\"\")","v":""},{"$f":"IF(JV$2<=time_frame,$AC5*DE5,\"\")","v":""},{"$f":"IF(JW$2<=time_frame,$AC5*DF5,\"\")","v":""},{"$f":"IF(JX$2<=time_frame,$AC5*DG5,\"\")","v":""},{"$f":"IF(JY$2<=time_frame,$AC5*DH5,\"\")","v":""},{"$f":"IF(JZ$2<=time_frame,$AC5*DI5,\"\")","v":""},{"$f":"IF(KA$2<=time_frame,$AC5*DJ5,\"\")","v":""},{"$f":"IF(KB$2<=time_frame,$AC5*DK5,\"\")","v":""},{"$f":"IF(KC$2<=time_frame,$AC5*DL5,\"\")","v":""},{"$f":"IF(KD$2<=time_frame,$AC5*DN5,\"\")","v":""},"",{"$f":"SUM(GY5:KE5)","v":0},null,{"$f":"IF(KH$2<=time_frame,$AD5*AH5,\"\")","v":0},{"$f":"IF(KI$2<=time_frame,$AD5*AI5,\"\")","v":0},{"$f":"IF(KJ$2<=time_frame,$AD5*AJ5,\"\")","v":0},{"$f":"IF(KK$2<=time_frame,$AD5*AK5,\"\")","v":0},{"$f":"IF(KL$2<=time_frame,$AD5*AL5,\"\")","v":0},{"$f":"IF(KM$2<=time_frame,$AD5*AM5,\"\")","v":0},{"$f":"IF(KN$2<=time_frame,$AD5*AN5,\"\")","v":0},{"$f":"IF(KO$2<=time_frame,$AD5*AO5,\"\")","v":0},{"$f":"IF(KP$2<=time_frame,$AD5*AP5,\"\")","v":0},{"$f":"IF(KQ$2<=time_frame,$AD5*AQ5,\"\")","v":0},{"$f":"IF(KR$2<=time_frame,$AD5*AR5,\"\")","v":""},{"$f":"IF(KS$2<=time_frame,$AD5*AS5,\"\")","v":""},{"$f":"IF(KT$2<=time_frame,$AD5*AT5,\"\")","v":""},{"$f":"IF(KU$2<=time_frame,$AD5*AU5,\"\")","v":""},{"$f":"IF(KV$2<=time_frame,$AD5*AV5,\"\")","v":""},{"$f":"IF(KW$2<=time_frame,$AD5*AW5,\"\")","v":""},{"$f":"IF(KX$2<=time_frame,$AD5*AX5,\"\")","v":""},{"$f":"IF(KY$2<=time_frame,$AD5*AY5,\"\")","v":""},{"$f":"IF(KZ$2<=time_frame,$AD5*AZ5,\"\")","v":""},{"$f":"IF(LA$2<=time_frame,$AD5*BA5,\"\")","v":""},{"$f":"IF(LB$2<=time_frame,$AD5*BB5,\"\")","v":""},{"$f":"IF(LC$2<=time_frame,$AD5*BC5,\"\")","v":""},{"$f":"IF(LD$2<=time_frame,$AD5*BD5,\"\")","v":""},{"$f":"IF(LE$2<=time_frame,$AD5*BE5,\"\")","v":""},{"$f":"IF(LF$2<=time_frame,$AD5*BF5,\"\")","v":""},{"$f":"IF(LG$2<=time_frame,$AD5*BG5,\"\")","v":""},{"$f":"IF(LH$2<=time_frame,$AD5*BH5,\"\")","v":""},{"$f":"IF(LI$2<=time_frame,$AD5*BI5,\"\")","v":""},{"$f":"IF(LJ$2<=time_frame,$AD5*BJ5,\"\")","v":""},{"$f":"IF(LK$2<=time_frame,$AD5*BK5,\"\")","v":""},{"$f":"IF(LL$2<=time_frame,$AD5*BL5,\"\")","v":""},{"$f":"IF(LM$2<=time_frame,$AD5*BM5,\"\")","v":""},{"$f":"IF(LN$2<=time_frame,$AD5*BN5,\"\")","v":""},{"$f":"IF(LO$2<=time_frame,$AD5*BO5,\"\")","v":""},{"$f":"IF(LP$2<=time_frame,$AD5*BP5,\"\")","v":""},{"$f":"IF(LQ$2<=time_frame,$AD5*BQ5,\"\")","v":""},{"$f":"IF(LR$2<=time_frame,$AD5*BR5,\"\")","v":""},{"$f":"IF(LS$2<=time_frame,$AD5*BS5,\"\")","v":""},{"$f":"IF(LT$2<=time_frame,$AD5*BT5,\"\")","v":""},{"$f":"IF(LU$2<=time_frame,$AD5*BU5,\"\")","v":""},{"$f":"IF(LV$2<=time_frame,$AD5*BV5,\"\")","v":""},{"$f":"IF(LW$2<=time_frame,$AD5*BW5,\"\")","v":""},{"$f":"IF(LX$2<=time_frame,$AD5*BX5,\"\")","v":""},{"$f":"IF(LY$2<=time_frame,$AD5*BY5,\"\")","v":""},{"$f":"IF(LZ$2<=time_frame,$AD5*BZ5,\"\")","v":""},{"$f":"IF(MA$2<=time_frame,$AD5*CA5,\"\")","v":""},{"$f":"IF(MB$2<=time_frame,$AD5*CB5,\"\")","v":""},{"$f":"IF(MC$2<=time_frame,$AD5*CC5,\"\")","v":""},{"$f":"IF(MD$2<=time_frame,$AD5*CD5,\"\")","v":""},{"$f":"IF(ME$2<=time_frame,$AD5*CE5,\"\")","v":""},{"$f":"IF(MF$2<=time_frame,$AD5*CF5,\"\")","v":""},{"$f":"IF(MG$2<=time_frame,$AD5*CG5,\"\")","v":""},{"$f":"IF(MH$2<=time_frame,$AD5*CH5,\"\")","v":""},{"$f":"IF(MI$2<=time_frame,$AD5*CI5,\"\")","v":""},{"$f":"IF(MJ$2<=time_frame,$AD5*CJ5,\"\")","v":""},{"$f":"IF(MK$2<=time_frame,$AD5*CK5,\"\")","v":""},{"$f":"IF(ML$2<=time_frame,$AD5*CL5,\"\")","v":""},{"$f":"IF(MM$2<=time_frame,$AD5*CM5,\"\")","v":""},{"$f":"IF(MN$2<=time_frame,$AD5*CN5,\"\")","v":""},{"$f":"IF(MO$2<=time_frame,$AD5*CO5,\"\")","v":""},{"$f":"IF(MP$2<=time_frame,$AD5*CP5,\"\")","v":""},{"$f":"IF(MQ$2<=time_frame,$AD5*CQ5,\"\")","v":""},{"$f":"IF(MR$2<=time_frame,$AD5*CR5,\"\")","v":""},{"$f":"IF(MS$2<=time_frame,$AD5*CS5,\"\")","v":""},{"$f":"IF(MT$2<=time_frame,$AD5*CT5,\"\")","v":""},{"$f":"IF(MU$2<=time_frame,$AD5*CU5,\"\")","v":""},{"$f":"IF(MV$2<=time_frame,$AD5*CV5,\"\")","v":""},{"$f":"IF(MW$2<=time_frame,$AD5*CW5,\"\")","v":""},{"$f":"IF(MX$2<=time_frame,$AD5*CX5,\"\")","v":""},{"$f":"IF(MY$2<=time_frame,$AD5*CY5,\"\")","v":""},{"$f":"IF(MZ$2<=time_frame,$AD5*CZ5,\"\")","v":""},{"$f":"IF(NA$2<=time_frame,$AD5*DA5,\"\")","v":""},{"$f":"IF(NB$2<=time_frame,$AD5*DB5,\"\")","v":""},{"$f":"IF(NC$2<=time_frame,$AD5*DC5,\"\")","v":""},{"$f":"IF(ND$2<=time_frame,$AD5*DD5,\"\")","v":""},{"$f":"IF(NE$2<=time_frame,$AD5*DE5,\"\")","v":""},{"$f":"IF(NF$2<=time_frame,$AD5*DF5,\"\")","v":""},{"$f":"IF(NG$2<=time_frame,$AD5*DG5,\"\")","v":""},{"$f":"IF(NH$2<=time_frame,$AD5*DH5,\"\")","v":""},{"$f":"IF(NI$2<=time_frame,$AD5*DI5,\"\")","v":""},{"$f":"IF(NJ$2<=time_frame,$AD5*DJ5,\"\")","v":""},{"$f":"IF(NK$2<=time_frame,$AD5*DK5,\"\")","v":""},{"$f":"IF(NL$2<=time_frame,$AD5*DL5,\"\")","v":""},{"$f":"IF(NM$2<=time_frame,$AD5*DM5,\"\")","v":""},{"$f":"IF(NN$2<=time_frame,$AD5*DN5,\"\")","v":""},{"$f":"SUM(KH5:NN5)","v":0},null,{"$f":"IF(NQ$3<>\"\",VLOOKUP($A5,'Agency percentages'!$A$6:$X$71,(3+MATCH(NQ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NR$3<>\"\",VLOOKUP($A5,'Agency percentages'!$A$6:$X$71,(3+MATCH(NR$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0.06},{"$f":"IF(NS$3<>\"\",VLOOKUP($A5,'Agency percentages'!$A$6:$X$71,(3+MATCH(NS$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NT$3<>\"\",VLOOKUP($A5,'Agency percentages'!$A$6:$X$71,(3+MATCH(NT$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NU$3<>\"\",VLOOKUP($A5,'Agency percentages'!$A$6:$X$71,(3+MATCH(NU$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NV$3<>\"\",VLOOKUP($A5,'Agency percentages'!$A$6:$X$71,(3+MATCH(NV$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NW$3<>\"\",VLOOKUP($A5,'Agency percentages'!$A$6:$X$71,(3+MATCH(NW$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NX$3<>\"\",VLOOKUP($A5,'Agency percentages'!$A$6:$X$71,(3+MATCH(NX$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0.94},{"$f":"IF(NY$3<>\"\",VLOOKUP($A5,'Agency percentages'!$A$6:$X$71,(3+MATCH(NY$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NZ$3<>\"\",VLOOKUP($A5,'Agency percentages'!$A$6:$X$71,(3+MATCH(NZ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OA$3<>\"\",VLOOKUP($A5,'Agency percentages'!$A$6:$X$71,(3+MATCH(OA$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OB$3<>\"\",VLOOKUP($A5,'Agency percentages'!$A$6:$X$71,(3+MATCH(OB$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OC$3<>\"\",VLOOKUP($A5,'Agency percentages'!$A$6:$X$71,(3+MATCH(OC$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OD$3<>\"\",VLOOKUP($A5,'Agency percentages'!$A$6:$X$71,(3+MATCH(OD$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OE$3<>\"\",VLOOKUP($A5,'Agency percentages'!$A$6:$X$71,(3+MATCH(OE$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OF$3<>\"\",VLOOKUP($A5,'Agency percentages'!$A$6:$X$71,(3+MATCH(OF$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OG$3<>\"\",VLOOKUP($A5,'Agency percentages'!$A$6:$X$71,(3+MATCH(OG$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OH$3<>\"\",VLOOKUP($A5,'Agency percentages'!$A$6:$X$71,(3+MATCH(OH$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OI$3<>\"\",VLOOKUP($A5,'Agency percentages'!$A$6:$X$71,(3+MATCH(OI$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OJ$3<>\"\",VLOOKUP($A5,'Agency percentages'!$A$6:$X$71,(3+MATCH(OJ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},null,{"$f":"IF(AND(OL$3<>\"\",NQ5<>0),HLOOKUP(OL$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OM$3<>\"\",NR5<>0),HLOOKUP(OM$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(ON$3<>\"\",NS5<>0),HLOOKUP(ON$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OO$3<>\"\",NT5<>0),HLOOKUP(OO$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OP$3<>\"\",NU5<>0),HLOOKUP(OP$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OQ$3<>\"\",NV5<>0),HLOOKUP(OQ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OR$3<>\"\",NW5<>0),HLOOKUP(OR$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OS$3<>\"\",NX5<>0),HLOOKUP(OS$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.95},{"$f":"IF(AND(OT$3<>\"\",NY5<>0),HLOOKUP(OT$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OU$3<>\"\",NZ5<>0),HLOOKUP(OU$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OV$3<>\"\",OA5<>0),HLOOKUP(OV$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OW$3<>\"\",OB5<>0),HLOOKUP(OW$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OX$3<>\"\",OC5<>0),HLOOKUP(OX$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OY$3<>\"\",OD5<>0),HLOOKUP(OY$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OZ$3<>\"\",OE5<>0),HLOOKUP(OZ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PA$3<>\"\",OF5<>0),HLOOKUP(PA$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PB$3<>\"\",OG5<>0),HLOOKUP(PB$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PC$3<>\"\",OH5<>0),HLOOKUP(PC$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PD$3<>\"\",OI5<>0),HLOOKUP(PD$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PE$3<>\"\",OJ5<>0),HLOOKUP(PE$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},null,{"$f":"IF(AND(PG$3<>\"\",NQ5<>0),HLOOKUP(PG$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PH$3<>\"\",NR5<>0),HLOOKUP(PH$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PI$3<>\"\",NS5<>0),HLOOKUP(PI$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PJ$3<>\"\",NT5<>0),HLOOKUP(PJ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PK$3<>\"\",NU5<>0),HLOOKUP(PK$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PL$3<>\"\",NV5<>0),HLOOKUP(PL$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PM$3<>\"\",NW5<>0),HLOOKUP(PM$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PN$3<>\"\",NX5<>0),HLOOKUP(PN$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":1},{"$f":"IF(AND(PO$3<>\"\",NY5<>0),HLOOKUP(PO$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PP$3<>\"\",NZ5<>0),HLOOKUP(PP$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PQ$3<>\"\",OA5<>0),HLOOKUP(PQ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PR$3<>\"\",OB5<>0),HLOOKUP(PR$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PS$3<>\"\",OC5<>0),HLOOKUP(PS$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PT$3<>\"\",OD5<>0),HLOOKUP(PT$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PU$3<>\"\",OE5<>0),HLOOKUP(PU$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PV$3<>\"\",OF5<>0),HLOOKUP(PV$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PW$3<>\"\",OG5<>0),HLOOKUP(PW$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PX$3<>\"\",OH5<>0),HLOOKUP(PX$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PY$3<>\"\",OI5<>0),HLOOKUP(PY$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PZ$3<>\"\",OJ5<>0),HLOOKUP(PZ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},null,{"$f":"IF((QB$3<>\"\"),NQ5*$GW5,\"\")","v":0},{"$f":"IF((QC$3<>\"\"),NR5*$GW5,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$f":"IF((QW$3<>\"\"),OL5*QB5,\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((RG$3<>\"\"),OV5*QL5,\"\")","v":0},0,0,"","","","","","","",null,{"$f":"SUM(QW5:RP5)/SUM(QB5:QU5)","v":{"$error":"#DIV/0!"}},null,{"$f":"IF((RT$3<>\"\"),PG5*QB5,\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((SD$3<>\"\"),PQ5*QL5,\"\")","v":0},0,0,"","","","","","","",null,{"$f":"SUM(RT5:SM5)/SUM(QB5:QU5)","v":{"$error":"#DIV/0!"}}]
["B2",null,"Yes",null,null,null,null,null,"Employment and Support Allowance (ESA)",null,null,null,null,null,null,null,null,12818,{"$f":"1169+442","v":1611},14352,null,{"$f":"S6+T6+U6","v":15963},2017,{"$f":"VLOOKUP(W6,'GDP Deflators'!$B$6:$D$106,3,FALSE)","v":90.165089772978618},"DWP modelling (unpublished)",null,"Standard Rate",{"$f":"IF($C6=\"Yes\",($H6*$J6*$L6*($N6-$P6)*R6*100*(1+$Z6)/$X6),0)","v":0},{"$f":"IF($C6=\"Yes\",($H6*$J6*$L6*($N6-$P6)*(T6)*100*(1+$Z6)/$X6),0)","v":0},{"$f":"IF($C6=\"Yes\",($H6*$J6*$L6*($N6-$P6)*U6*100*(1+$Z6)/$X6),0)","v":0},{"$f":"IF($C6=\"Yes\",($H6*$J6*$L6*($N6-$P6)*V6*100*(1+$Z6)/$X6),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(DP6:GU6)","v":0},null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(GY6:KE6)","v":0},null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(KH6:NN6)","v":0},null,{"$f":"IF(NQ$3<>\"\",VLOOKUP($A6,'Agency percentages'!$A$6:$X$71,(3+MATCH(NQ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NR$3<>\"\",VLOOKUP($A6,'Agency percentages'!$A$6:$X$71,(3+MATCH(NR$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0.13},{"$f":"IF(NS$3<>\"\",VLOOKUP($A6,'Agency percentages'!$A$6:$X$71,(3+MATCH(NS$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NT$3<>\"\",VLOOKUP($A6,'Agency percentages'!$A$6:$X$71,(3+MATCH(NT$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NU$3<>\"\",VLOOKUP($A6,'Agency percentages'!$A$6:$X$71,(3+MATCH(NU$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NV$3<>\"\",VLOOKUP($A6,'Agency percentages'!$A$6:$X$71,(3+MATCH(NV$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NW$3<>\"\",VLOOKUP($A6,'Agency percentages'!$A$6:$X$71,(3+MATCH(NW$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NX$3<>\"\",VLOOKUP($A6,'Agency percentages'!$A$6:$X$71,(3+MATCH(NX$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0.87},{"$f":"IF(NY$3<>\"\",VLOOKUP($A6,'Agency percentages'!$A$6:$X$71,(3+MATCH(NY$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NZ$3<>\"\",VLOOKUP($A6,'Agency percentages'!$A$6:$X$71,(3+MATCH(NZ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OA$3<>\"\",VLOOKUP($A6,'Agency percentages'!$A$6:$X$71,(3+MATCH(OA$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OB$3<>\"\",VLOOKUP($A6,'Agency percentages'!$A$6:$X$71,(3+MATCH(OB$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OC$3<>\"\",VLOOKUP($A6,'Agency percentages'!$A$6:$X$71,(3+MATCH(OC$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OD$3<>\"\",VLOOKUP($A6,'Agency percentages'!$A$6:$X$71,(3+MATCH(OD$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OE$3<>\"\",VLOOKUP($A6,'Agency percentages'!$A$6:$X$71,(3+MATCH(OE$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OF$3<>\"\",VLOOKUP($A6,'Agency percentages'!$A$6:$X$71,(3+MATCH(OF$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OG$3<>\"\",VLOOKUP($A6,'Agency percentages'!$A$6:$X$71,(3+MATCH(OG$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OH$3<>\"\",VLOOKUP($A6,'Agency percentages'!$A$6:$X$71,(3+MATCH(OH$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OI$3<>\"\",VLOOKUP($A6,'Agency percentages'!$A$6:$X$71,(3+MATCH(OI$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OJ$3<>\"\",VLOOKUP($A6,'Agency percentages'!$A$6:$X$71,(3+MATCH(OJ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},null,{"$f":"IF(AND(OL$3<>\"\",NQ6<>0),HLOOKUP(OL$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OM$3<>\"\",NR6<>0),HLOOKUP(OM$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(ON$3<>\"\",NS6<>0),HLOOKUP(ON$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OO$3<>\"\",NT6<>0),HLOOKUP(OO$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OP$3<>\"\",NU6<>0),HLOOKUP(OP$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OQ$3<>\"\",NV6<>0),HLOOKUP(OQ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OR$3<>\"\",NW6<>0),HLOOKUP(OR$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OS$3<>\"\",NX6<>0),HLOOKUP(OS$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.95},{"$f":"IF(AND(OT$3<>\"\",NY6<>0),HLOOKUP(OT$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OU$3<>\"\",NZ6<>0),HLOOKUP(OU$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OV$3<>\"\",OA6<>0),HLOOKUP(OV$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OW$3<>\"\",OB6<>0),HLOOKUP(OW$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OX$3<>\"\",OC6<>0),HLOOKUP(OX$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OY$3<>\"\",OD6<>0),HLOOKUP(OY$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OZ$3<>\"\",OE6<>0),HLOOKUP(OZ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PA$3<>\"\",OF6<>0),HLOOKUP(PA$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PB$3<>\"\",OG6<>0),HLOOKUP(PB$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PC$3<>\"\",OH6<>0),HLOOKUP(PC$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PD$3<>\"\",OI6<>0),HLOOKUP(PD$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PE$3<>\"\",OJ6<>0),HLOOKUP(PE$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},null,{"$f":"IF(AND(PG$3<>\"\",NQ6<>0),HLOOKUP(PG$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PH$3<>\"\",NR6<>0),HLOOKUP(PH$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PI$3<>\"\",NS6<>0),HLOOKUP(PI$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PJ$3<>\"\",NT6<>0),HLOOKUP(PJ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PK$3<>\"\",NU6<>0),HLOOKUP(PK$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PL$3<>\"\",NV6<>0),HLOOKUP(PL$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PM$3<>\"\",NW6<>0),HLOOKUP(PM$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PN$3<>\"\",NX6<>0),HLOOKUP(PN$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":1},{"$f":"IF(AND(PO$3<>\"\",NY6<>0),HLOOKUP(PO$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PP$3<>\"\",NZ6<>0),HLOOKUP(PP$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PQ$3<>\"\",OA6<>0),HLOOKUP(PQ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PR$3<>\"\",OB6<>0),HLOOKUP(PR$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PS$3<>\"\",OC6<>0),HLOOKUP(PS$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PT$3<>\"\",OD6<>0),HLOOKUP(PT$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PU$3<>\"\",OE6<>0),HLOOKUP(PU$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PV$3<>\"\",OF6<>0),HLOOKUP(PV$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PW$3<>\"\",OG6<>0),HLOOKUP(PW$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PX$3<>\"\",OH6<>0),HLOOKUP(PX$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PY$3<>\"\",OI6<>0),HLOOKUP(PY$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PZ$3<>\"\",OJ6<>0),HLOOKUP(PZ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},null,{"$f":"IF((QB$3<>\"\"),NQ6*$GW6,\"\")","v":0},{"$f":"IF((QC$3<>\"\"),NR6*$GW6,\"\")","v":0},{"$f":"IF((QD$3<>\"\"),NS6*$GW6,\"\")","v":0},{"$f":"IF((QE$3<>\"\"),NT6*$GW6,\"\")","v":0},{"$f":"IF((QF$3<>\"\"),NU6*$GW6,\"\")","v":0},{"$f":"IF((QG$3<>\"\"),NV6*$GW6,\"\")","v":0},{"$f":"IF((QH$3<>\"\"),NW6*$GW6,\"\")","v":0},{"$f":"IF((QI$3<>\"\"),NX6*$GW6,\"\")","v":0},{"$f":"IF((QJ$3<>\"\"),NY6*$GW6,\"\")","v":0},{"$f":"IF((QK$3<>\"\"),NZ6*$GW6,\"\")","v":0},{"$f":"IF((QL$3<>\"\"),OA6*$GW6,\"\")","v":0},{"$f":"IF((QM$3<>\"\"),OB6*$GW6,\"\")","v":0},{"$f":"IF((QN$3<>\"\"),OC6*$GW6,\"\")","v":0},{"$f":"IF((QO$3<>\"\"),OD6*$GW6,\"\")","v":""},{"$f":"IF((QP$3<>\"\"),OE6*$GW6,\"\")","v":""},{"$f":"IF((QQ$3<>\"\"),OF6*$GW6,\"\")","v":""},{"$f":"IF((QR$3<>\"\"),OG6*$GW6,\"\")","v":""},{"$f":"IF((QS$3<>\"\"),OH6*$GW6,\"\")","v":""},{"$f":"IF((QT$3<>\"\"),OI6*$GW6,\"\")","v":""},{"$f":"IF((QU$3<>\"\"),OJ6*$GW6,\"\")","v":""},null,{"$f":"IF((QW$3<>\"\"),OL6*QB6,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$error":"#DIV/0!"},null,{"$f":"IF((RT$3<>\"\"),PG6*QB6,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$error":"#DIV/0!"}]
["B3",null,"Yes",null,null,null,null,null,"Income support (IS)",null,null,null,null,null,null,null,null,5932,956,9548,null,10504,2017,{"$f":"VLOOKUP(W7,'GDP Deflators'!$B$6:$D$106,3,FALSE)","v":90.165089772978618},"DWP modelling (unpublished)",null,"Standard Rate",0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(NQ$3<>\"\",VLOOKUP($A7,'Agency percentages'!$A$6:$X$71,(3+MATCH(NQ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NR$3<>\"\",VLOOKUP($A7,'Agency percentages'!$A$6:$X$71,(3+MATCH(NR$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":7.0000000000000007E-2},{"$f":"IF(NS$3<>\"\",VLOOKUP($A7,'Agency percentages'!$A$6:$X$71,(3+MATCH(NS$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NT$3<>\"\",VLOOKUP($A7,'Agency percentages'!$A$6:$X$71,(3+MATCH(NT$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NU$3<>\"\",VLOOKUP($A7,'Agency percentages'!$A$6:$X$71,(3+MATCH(NU$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NV$3<>\"\",VLOOKUP($A7,'Agency percentages'!$A$6:$X$71,(3+MATCH(NV$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NW$3<>\"\",VLOOKUP($A7,'Agency percentages'!$A$6:$X$71,(3+MATCH(NW$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NX$3<>\"\",VLOOKUP($A7,'Agency percentages'!$A$6:$X$71,(3+MATCH(NX$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0.93},{"$f":"IF(NY$3<>\"\",VLOOKUP($A7,'Agency percentages'!$A$6:$X$71,(3+MATCH(NY$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NZ$3<>\"\",VLOOKUP($A7,'Agency percentages'!$A$6:$X$71,(3+MATCH(NZ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OA$3<>\"\",VLOOKUP($A7,'Agency percentages'!$A$6:$X$71,(3+MATCH(OA$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OB$3<>\"\",VLOOKUP($A7,'Agency percentages'!$A$6:$X$71,(3+MATCH(OB$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OC$3<>\"\",VLOOKUP($A7,'Agency percentages'!$A$6:$X$71,(3+MATCH(OC$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OD$3<>\"\",VLOOKUP($A7,'Agency percentages'!$A$6:$X$71,(3+MATCH(OD$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OE$3<>\"\",VLOOKUP($A7,'Agency percentages'!$A$6:$X$71,(3+MATCH(OE$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OF$3<>\"\",VLOOKUP($A7,'Agency percentages'!$A$6:$X$71,(3+MATCH(OF$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OG$3<>\"\",VLOOKUP($A7,'Agency percentages'!$A$6:$X$71,(3+MATCH(OG$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OH$3<>\"\",VLOOKUP($A7,'Agency percentages'!$A$6:$X$71,(3+MATCH(OH$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OI$3<>\"\",VLOOKUP($A7,'Agency percentages'!$A$6:$X$71,(3+MATCH(OI$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OJ$3<>\"\",VLOOKUP($A7,'Agency percentages'!$A$6:$X$71,(3+MATCH(OJ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},null,{"$f":"IF(AND(OL$3<>\"\",NQ7<>0),HLOOKUP(OL$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OM$3<>\"\",NR7<>0),HLOOKUP(OM$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(ON$3<>\"\",NS7<>0),HLOOKUP(ON$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OO$3<>\"\",NT7<>0),HLOOKUP(OO$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OP$3<>\"\",NU7<>0),HLOOKUP(OP$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OQ$3<>\"\",NV7<>0),HLOOKUP(OQ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OR$3<>\"\",NW7<>0),HLOOKUP(OR$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OS$3<>\"\",NX7<>0),HLOOKUP(OS$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.95},{"$f":"IF(AND(OT$3<>\"\",NY7<>0),HLOOKUP(OT$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OU$3<>\"\",NZ7<>0),HLOOKUP(OU$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OV$3<>\"\",OA7<>0),HLOOKUP(OV$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OW$3<>\"\",OB7<>0),HLOOKUP(OW$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OX$3<>\"\",OC7<>0),HLOOKUP(OX$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OY$3<>\"\",OD7<>0),HLOOKUP(OY$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OZ$3<>\"\",OE7<>0),HLOOKUP(OZ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PA$3<>\"\",OF7<>0),HLOOKUP(PA$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PB$3<>\"\",OG7<>0),HLOOKUP(PB$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PC$3<>\"\",OH7<>0),HLOOKUP(PC$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PD$3<>\"\",OI7<>0),HLOOKUP(PD$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PE$3<>\"\",OJ7<>0),HLOOKUP(PE$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},null,{"$f":"IF(AND(PG$3<>\"\",NQ7<>0),HLOOKUP(PG$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PH$3<>\"\",NR7<>0),HLOOKUP(PH$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PI$3<>\"\",NS7<>0),HLOOKUP(PI$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PJ$3<>\"\",NT7<>0),HLOOKUP(PJ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PK$3<>\"\",NU7<>0),HLOOKUP(PK$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PL$3<>\"\",NV7<>0),HLOOKUP(PL$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PM$3<>\"\",NW7<>0),HLOOKUP(PM$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PN$3<>\"\",NX7<>0),HLOOKUP(PN$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":1},{"$f":"IF(AND(PO$3<>\"\",NY7<>0),HLOOKUP(PO$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PP$3<>\"\",NZ7<>0),HLOOKUP(PP$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PQ$3<>\"\",OA7<>0),HLOOKUP(PQ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PR$3<>\"\",OB7<>0),HLOOKUP(PR$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PS$3<>\"\",OC7<>0),HLOOKUP(PS$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PT$3<>\"\",OD7<>0),HLOOKUP(PT$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PU$3<>\"\",OE7<>0),HLOOKUP(PU$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PV$3<>\"\",OF7<>0),HLOOKUP(PV$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PW$3<>\"\",OG7<>0),HLOOKUP(PW$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PX$3<>\"\",OH7<>0),HLOOKUP(PX$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PY$3<>\"\",OI7<>0),HLOOKUP(PY$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PZ$3<>\"\",OJ7<>0),HLOOKUP(PZ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$error":"#DIV/0!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$error":"#DIV/0!"}]
["B4a","Improved skill levels","Yes","Increase in earnings amongst residents achieving Level 2 NVQ","Population without Level 2 qualifications",null,null,null,"Population without Level 2 qualifications",null,null,null,null,null,null,null,null,83,null,443,null,{"$f":"S8+T8+U8","v":443},2010,{"$f":"VLOOKUP(W8,'GDP Deflators'!$B$6:$D$106,3,FALSE)","v":80.458673393269123},"BIS (2011): Returns to vocational qualifications. Research Paper 53 pg9-10; and IER (2008): Net Benefits of Training Study 2008 p62-64",null,"Standard Rate",0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(NQ$3<>\"\",VLOOKUP($A8,'Agency percentages'!$A$6:$X$71,(3+MATCH(NQ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NR$3<>\"\",VLOOKUP($A8,'Agency percentages'!$A$6:$X$71,(3+MATCH(NR$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NS$3<>\"\",VLOOKUP($A8,'Agency percentages'!$A$6:$X$71,(3+MATCH(NS$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NT$3<>\"\",VLOOKUP($A8,'Agency percentages'!$A$6:$X$71,(3+MATCH(NT$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NU$3<>\"\",VLOOKUP($A8,'Agency percentages'!$A$6:$X$71,(3+MATCH(NU$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NV$3<>\"\",VLOOKUP($A8,'Agency percentages'!$A$6:$X$71,(3+MATCH(NV$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NW$3<>\"\",VLOOKUP($A8,'Agency percentages'!$A$6:$X$71,(3+MATCH(NW$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NX$3<>\"\",VLOOKUP($A8,'Agency percentages'!$A$6:$X$71,(3+MATCH(NX$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NY$3<>\"\",VLOOKUP($A8,'Agency percentages'!$A$6:$X$71,(3+MATCH(NY$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":1},{"$f":"IF(NZ$3<>\"\",VLOOKUP($A8,'Agency percentages'!$A$6:$X$71,(3+MATCH(NZ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OA$3<>\"\",VLOOKUP($A8,'Agency percentages'!$A$6:$X$71,(3+MATCH(OA$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OB$3<>\"\",VLOOKUP($A8,'Agency percentages'!$A$6:$X$71,(3+MATCH(OB$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OC$3<>\"\",VLOOKUP($A8,'Agency percentages'!$A$6:$X$71,(3+MATCH(OC$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OD$3<>\"\",VLOOKUP($A8,'Agency percentages'!$A$6:$X$71,(3+MATCH(OD$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OE$3<>\"\",VLOOKUP($A8,'Agency percentages'!$A$6:$X$71,(3+MATCH(OE$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OF$3<>\"\",VLOOKUP($A8,'Agency percentages'!$A$6:$X$71,(3+MATCH(OF$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OG$3<>\"\",VLOOKUP($A8,'Agency percentages'!$A$6:$X$71,(3+MATCH(OG$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OH$3<>\"\",VLOOKUP($A8,'Agency percentages'!$A$6:$X$71,(3+MATCH(OH$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OI$3<>\"\",VLOOKUP($A8,'Agency percentages'!$A$6:$X$71,(3+MATCH(OI$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OJ$3<>\"\",VLOOKUP($A8,'Agency percentages'!$A$6:$X$71,(3+MATCH(OJ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},null,{"$f":"IF(AND(OL$3<>\"\",NQ8<>0),HLOOKUP(OL$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OM$3<>\"\",NR8<>0),HLOOKUP(OM$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(ON$3<>\"\",NS8<>0),HLOOKUP(ON$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OO$3<>\"\",NT8<>0),HLOOKUP(OO$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OP$3<>\"\",NU8<>0),HLOOKUP(OP$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OQ$3<>\"\",NV8<>0),HLOOKUP(OQ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OR$3<>\"\",NW8<>0),HLOOKUP(OR$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OS$3<>\"\",NX8<>0),HLOOKUP(OS$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OT$3<>\"\",NY8<>0),HLOOKUP(OT$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":1},{"$f":"IF(AND(OU$3<>\"\",NZ8<>0),HLOOKUP(OU$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OV$3<>\"\",OA8<>0),HLOOKUP(OV$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OW$3<>\"\",OB8<>0),HLOOKUP(OW$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OX$3<>\"\",OC8<>0),HLOOKUP(OX$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OY$3<>\"\",OD8<>0),HLOOKUP(OY$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OZ$3<>\"\",OE8<>0),HLOOKUP(OZ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PA$3<>\"\",OF8<>0),HLOOKUP(PA$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PB$3<>\"\",OG8<>0),HLOOKUP(PB$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PC$3<>\"\",OH8<>0),HLOOKUP(PC$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PD$3<>\"\",OI8<>0),HLOOKUP(PD$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PE$3<>\"\",OJ8<>0),HLOOKUP(PE$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},null,{"$f":"IF(AND(PG$3<>\"\",NQ8<>0),HLOOKUP(PG$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PH$3<>\"\",NR8<>0),HLOOKUP(PH$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PI$3<>\"\",NS8<>0),HLOOKUP(PI$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PJ$3<>\"\",NT8<>0),HLOOKUP(PJ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PK$3<>\"\",NU8<>0),HLOOKUP(PK$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PL$3<>\"\",NV8<>0),HLOOKUP(PL$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PM$3<>\"\",NW8<>0),HLOOKUP(PM$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PN$3<>\"\",NX8<>0),HLOOKUP(PN$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PO$3<>\"\",NY8<>0),HLOOKUP(PO$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":1},{"$f":"IF(AND(PP$3<>\"\",NZ8<>0),HLOOKUP(PP$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PQ$3<>\"\",OA8<>0),HLOOKUP(PQ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PR$3<>\"\",OB8<>0),HLOOKUP(PR$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PS$3<>\"\",OC8<>0),HLOOKUP(PS$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PT$3<>\"\",OD8<>0),HLOOKUP(PT$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PU$3<>\"\",OE8<>0),HLOOKUP(PU$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PV$3<>\"\",OF8<>0),HLOOKUP(PV$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PW$3<>\"\",OG8<>0),HLOOKUP(PW$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PX$3<>\"\",OH8<>0),HLOOKUP(PX$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PY$3<>\"\",OI8<>0),HLOOKUP(PY$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PZ$3<>\"\",OJ8<>0),HLOOKUP(PZ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$f":"IF((QW$3<>\"\"),OL8*QB8,\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((RG$3<>\"\"),OV8*QL8,\"\")","v":0},0,0,"","","","","","","",null,{"$error":"#DIV/0!"},null,{"$f":"IF((RT$3<>\"\"),PG8*QB8,\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((SD$3<>\"\"),PQ8*QL8,\"\")","v":0},0,0,"","","","","","","",null,{"$error":"#DIV/0!"}]
["B4b",null,"Yes","Increase in earnings amongst residents achieving Level 3 NVQ progressing from Level 2","Population qualified to Level 2 but not qualified to Level 3+ ",null,null,null,"Population qualified to Level 2 but not qualified to Level 3+ ",null,null,null,null,null,null,null,null,513,null,921,null,921,2010,{"$f":"VLOOKUP(W9,'GDP Deflators'!$B$6:$D$106,3,FALSE)","v":80.458673393269123},"BIS (2011): Returns to vocational qualifications. Research Paper 53 pg9-10; and IER (2008): Net Benefits of Training Study 2008 p62-64",null,"Standard Rate",0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(NQ$3<>\"\",VLOOKUP($A9,'Agency percentages'!$A$6:$X$71,(3+MATCH(NQ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NR$3<>\"\",VLOOKUP($A9,'Agency percentages'!$A$6:$X$71,(3+MATCH(NR$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NS$3<>\"\",VLOOKUP($A9,'Agency percentages'!$A$6:$X$71,(3+MATCH(NS$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NT$3<>\"\",VLOOKUP($A9,'Agency percentages'!$A$6:$X$71,(3+MATCH(NT$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NU$3<>\"\",VLOOKUP($A9,'Agency percentages'!$A$6:$X$71,(3+MATCH(NU$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NV$3<>\"\",VLOOKUP($A9,'Agency percentages'!$A$6:$X$71,(3+MATCH(NV$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NW$3<>\"\",VLOOKUP($A9,'Agency percentages'!$A$6:$X$71,(3+MATCH(NW$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NX$3<>\"\",VLOOKUP($A9,'Agency percentages'!$A$6:$X$71,(3+MATCH(NX$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NY$3<>\"\",VLOOKUP($A9,'Agency percentages'!$A$6:$X$71,(3+MATCH(NY$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":1},{"$f":"IF(NZ$3<>\"\",VLOOKUP($A9,'Agency percentages'!$A$6:$X$71,(3+MATCH(NZ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OA$3<>\"\",VLOOKUP($A9,'Agency percentages'!$A$6:$X$71,(3+MATCH(OA$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OB$3<>\"\",VLOOKUP($A9,'Agency percentages'!$A$6:$X$71,(3+MATCH(OB$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OC$3<>\"\",VLOOKUP($A9,'Agency percentages'!$A$6:$X$71,(3+MATCH(OC$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OD$3<>\"\",VLOOKUP($A9,'Agency percentages'!$A$6:$X$71,(3+MATCH(OD$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OE$3<>\"\",VLOOKUP($A9,'Agency percentages'!$A$6:$X$71,(3+MATCH(OE$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OF$3<>\"\",VLOOKUP($A9,'Agency percentages'!$A$6:$X$71,(3+MATCH(OF$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OG$3<>\"\",VLOOKUP($A9,'Agency percentages'!$A$6:$X$71,(3+MATCH(OG$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OH$3<>\"\",VLOOKUP($A9,'Agency percentages'!$A$6:$X$71,(3+MATCH(OH$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OI$3<>\"\",VLOOKUP($A9,'Agency percentages'!$A$6:$X$71,(3+MATCH(OI$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OJ$3<>\"\",VLOOKUP($A9,'Agency percentages'!$A$6:$X$71,(3+MATCH(OJ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},null,{"$f":"IF(AND(OL$3<>\"\",NQ9<>0),HLOOKUP(OL$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OM$3<>\"\",NR9<>0),HLOOKUP(OM$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(ON$3<>\"\",NS9<>0),HLOOKUP(ON$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OO$3<>\"\",NT9<>0),HLOOKUP(OO$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OP$3<>\"\",NU9<>0),HLOOKUP(OP$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OQ$3<>\"\",NV9<>0),HLOOKUP(OQ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OR$3<>\"\",NW9<>0),HLOOKUP(OR$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OS$3<>\"\",NX9<>0),HLOOKUP(OS$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OT$3<>\"\",NY9<>0),HLOOKUP(OT$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":1},{"$f":"IF(AND(OU$3<>\"\",NZ9<>0),HLOOKUP(OU$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OV$3<>\"\",OA9<>0),HLOOKUP(OV$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OW$3<>\"\",OB9<>0),HLOOKUP(OW$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OX$3<>\"\",OC9<>0),HLOOKUP(OX$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OY$3<>\"\",OD9<>0),HLOOKUP(OY$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OZ$3<>\"\",OE9<>0),HLOOKUP(OZ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PA$3<>\"\",OF9<>0),HLOOKUP(PA$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PB$3<>\"\",OG9<>0),HLOOKUP(PB$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PC$3<>\"\",OH9<>0),HLOOKUP(PC$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PD$3<>\"\",OI9<>0),HLOOKUP(PD$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PE$3<>\"\",OJ9<>0),HLOOKUP(PE$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},null,{"$f":"IF(AND(PG$3<>\"\",NQ9<>0),HLOOKUP(PG$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PH$3<>\"\",NR9<>0),HLOOKUP(PH$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PI$3<>\"\",NS9<>0),HLOOKUP(PI$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PJ$3<>\"\",NT9<>0),HLOOKUP(PJ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PK$3<>\"\",NU9<>0),HLOOKUP(PK$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PL$3<>\"\",NV9<>0),HLOOKUP(PL$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PM$3<>\"\",NW9<>0),HLOOKUP(PM$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PN$3<>\"\",NX9<>0),HLOOKUP(PN$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PO$3<>\"\",NY9<>0),HLOOKUP(PO$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":1},{"$f":"IF(AND(PP$3<>\"\",NZ9<>0),HLOOKUP(PP$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PQ$3<>\"\",OA9<>0),HLOOKUP(PQ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PR$3<>\"\",OB9<>0),HLOOKUP(PR$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PS$3<>\"\",OC9<>0),HLOOKUP(PS$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PT$3<>\"\",OD9<>0),HLOOKUP(PT$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PU$3<>\"\",OE9<>0),HLOOKUP(PU$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PV$3<>\"\",OF9<>0),HLOOKUP(PV$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PW$3<>\"\",OG9<>0),HLOOKUP(PW$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PX$3<>\"\",OH9<>0),HLOOKUP(PX$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PY$3<>\"\",OI9<>0),HLOOKUP(PY$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PZ$3<>\"\",OJ9<>0),HLOOKUP(PZ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$error":"#DIV/0!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$error":"#DIV/0!"}]
["B5","Mental health","Yes","Reduced health cost of interventions","NHS/Individuals",null,null,null,null,null,null,null,null,null,null,null,null,830,830,{"$f":"'Mental Health'!G6","v":3840.9090909090914},null,4670.9090909090919,2007,{"$f":"VLOOKUP(W10,'GDP Deflators'!$B$6:$D$106,3,FALSE)","v":74.842937415122151},"“Paying the Price - The cost of mental health care in England to 2026” - Kings Fund, 2008",null,"Standard Rate",0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(NQ$3<>\"\",VLOOKUP($A10,'Agency percentages'!$A$6:$X$71,(3+MATCH(NQ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0.08},{"$f":"IF(NR$3<>\"\",VLOOKUP($A10,'Agency percentages'!$A$6:$X$71,(3+MATCH(NR$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0.92},{"$f":"IF(NS$3<>\"\",VLOOKUP($A10,'Agency percentages'!$A$6:$X$71,(3+MATCH(NS$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NT$3<>\"\",VLOOKUP($A10,'Agency percentages'!$A$6:$X$71,(3+MATCH(NT$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NU$3<>\"\",VLOOKUP($A10,'Agency percentages'!$A$6:$X$71,(3+MATCH(NU$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NV$3<>\"\",VLOOKUP($A10,'Agency percentages'!$A$6:$X$71,(3+MATCH(NV$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NW$3<>\"\",VLOOKUP($A10,'Agency percentages'!$A$6:$X$71,(3+MATCH(NW$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NX$3<>\"\",VLOOKUP($A10,'Agency percentages'!$A$6:$X$71,(3+MATCH(NX$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NY$3<>\"\",VLOOKUP($A10,'Agency percentages'!$A$6:$X$71,(3+MATCH(NY$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NZ$3<>\"\",VLOOKUP($A10,'Agency percentages'!$A$6:$X$71,(3+MATCH(NZ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OA$3<>\"\",VLOOKUP($A10,'Agency percentages'!$A$6:$X$71,(3+MATCH(OA$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OB$3<>\"\",VLOOKUP($A10,'Agency percentages'!$A$6:$X$71,(3+MATCH(OB$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OC$3<>\"\",VLOOKUP($A10,'Agency percentages'!$A$6:$X$71,(3+MATCH(OC$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OD$3<>\"\",VLOOKUP($A10,'Agency percentages'!$A$6:$X$71,(3+MATCH(OD$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OE$3<>\"\",VLOOKUP($A10,'Agency percentages'!$A$6:$X$71,(3+MATCH(OE$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OF$3<>\"\",VLOOKUP($A10,'Agency percentages'!$A$6:$X$71,(3+MATCH(OF$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OG$3<>\"\",VLOOKUP($A10,'Agency percentages'!$A$6:$X$71,(3+MATCH(OG$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OH$3<>\"\",VLOOKUP($A10,'Agency percentages'!$A$6:$X$71,(3+MATCH(OH$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OI$3<>\"\",VLOOKUP($A10,'Agency percentages'!$A$6:$X$71,(3+MATCH(OI$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OJ$3<>\"\",VLOOKUP($A10,'Agency percentages'!$A$6:$X$71,(3+MATCH(OJ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},null,{"$f":"IF(AND(OL$3<>\"\",NQ10<>0),HLOOKUP(OL$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.5},{"$f":"IF(AND(OM$3<>\"\",NR10<>0),HLOOKUP(OM$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(ON$3<>\"\",NS10<>0),HLOOKUP(ON$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OO$3<>\"\",NT10<>0),HLOOKUP(OO$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OP$3<>\"\",NU10<>0),HLOOKUP(OP$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OQ$3<>\"\",NV10<>0),HLOOKUP(OQ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OR$3<>\"\",NW10<>0),HLOOKUP(OR$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OS$3<>\"\",NX10<>0),HLOOKUP(OS$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OT$3<>\"\",NY10<>0),HLOOKUP(OT$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OU$3<>\"\",NZ10<>0),HLOOKUP(OU$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OV$3<>\"\",OA10<>0),HLOOKUP(OV$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OW$3<>\"\",OB10<>0),HLOOKUP(OW$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OX$3<>\"\",OC10<>0),HLOOKUP(OX$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OY$3<>\"\",OD10<>0),HLOOKUP(OY$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OZ$3<>\"\",OE10<>0),HLOOKUP(OZ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PA$3<>\"\",OF10<>0),HLOOKUP(PA$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PB$3<>\"\",OG10<>0),HLOOKUP(PB$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PC$3<>\"\",OH10<>0),HLOOKUP(PC$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PD$3<>\"\",OI10<>0),HLOOKUP(PD$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PE$3<>\"\",OJ10<>0),HLOOKUP(PE$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},null,{"$f":"IF(AND(PG$3<>\"\",NQ10<>0),HLOOKUP(PG$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.9},{"$f":"IF(AND(PH$3<>\"\",NR10<>0),HLOOKUP(PH$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PI$3<>\"\",NS10<>0),HLOOKUP(PI$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PJ$3<>\"\",NT10<>0),HLOOKUP(PJ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PK$3<>\"\",NU10<>0),HLOOKUP(PK$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PL$3<>\"\",NV10<>0),HLOOKUP(PL$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PM$3<>\"\",NW10<>0),HLOOKUP(PM$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PN$3<>\"\",NX10<>0),HLOOKUP(PN$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PO$3<>\"\",NY10<>0),HLOOKUP(PO$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PP$3<>\"\",NZ10<>0),HLOOKUP(PP$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PQ$3<>\"\",OA10<>0),HLOOKUP(PQ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PR$3<>\"\",OB10<>0),HLOOKUP(PR$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PS$3<>\"\",OC10<>0),HLOOKUP(PS$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PT$3<>\"\",OD10<>0),HLOOKUP(PT$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PU$3<>\"\",OE10<>0),HLOOKUP(PU$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PV$3<>\"\",OF10<>0),HLOOKUP(PV$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PW$3<>\"\",OG10<>0),HLOOKUP(PW$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PX$3<>\"\",OH10<>0),HLOOKUP(PX$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PY$3<>\"\",OI10<>0),HLOOKUP(PY$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PZ$3<>\"\",OJ10<>0),HLOOKUP(PZ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$f":"IF((QW$3<>\"\"),OL10*QB10,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$error":"#DIV/0!"},null,{"$f":"IF((RT$3<>\"\"),PG10*QB10,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$error":"#DIV/0!"}]
["B6","A&E attendance","Yes","Reduced cost of unnecessary attendance","NHS",null,null,null,null,null,null,null,null,null,null,null,null,134,{"$f":"R11","v":134},null,null,134,2020,{"$f":"VLOOKUP(W11,'GDP Deflators'!$B$6:$D$106,3,FALSE)","v":95.631939245016241},"National Cost Collection: National Schedule of Reference Costs - Year 2020-21 - NHS trusts and NHS foundation trusts (weighted average of values against HRG code, sheet AE VB11Z)",null,"Standard Rate",0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(NQ$3<>\"\",VLOOKUP($A11,'Agency percentages'!$A$6:$X$71,(3+MATCH(NQ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NR$3<>\"\",VLOOKUP($A11,'Agency percentages'!$A$6:$X$71,(3+MATCH(NR$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":1},{"$f":"IF(NS$3<>\"\",VLOOKUP($A11,'Agency percentages'!$A$6:$X$71,(3+MATCH(NS$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NT$3<>\"\",VLOOKUP($A11,'Agency percentages'!$A$6:$X$71,(3+MATCH(NT$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NU$3<>\"\",VLOOKUP($A11,'Agency percentages'!$A$6:$X$71,(3+MATCH(NU$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NV$3<>\"\",VLOOKUP($A11,'Agency percentages'!$A$6:$X$71,(3+MATCH(NV$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NW$3<>\"\",VLOOKUP($A11,'Agency percentages'!$A$6:$X$71,(3+MATCH(NW$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NX$3<>\"\",VLOOKUP($A11,'Agency percentages'!$A$6:$X$71,(3+MATCH(NX$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NY$3<>\"\",VLOOKUP($A11,'Agency percentages'!$A$6:$X$71,(3+MATCH(NY$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NZ$3<>\"\",VLOOKUP($A11,'Agency percentages'!$A$6:$X$71,(3+MATCH(NZ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OA$3<>\"\",VLOOKUP($A11,'Agency percentages'!$A$6:$X$71,(3+MATCH(OA$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OB$3<>\"\",VLOOKUP($A11,'Agency percentages'!$A$6:$X$71,(3+MATCH(OB$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OC$3<>\"\",VLOOKUP($A11,'Agency percentages'!$A$6:$X$71,(3+MATCH(OC$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OD$3<>\"\",VLOOKUP($A11,'Agency percentages'!$A$6:$X$71,(3+MATCH(OD$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OE$3<>\"\",VLOOKUP($A11,'Agency percentages'!$A$6:$X$71,(3+MATCH(OE$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OF$3<>\"\",VLOOKUP($A11,'Agency percentages'!$A$6:$X$71,(3+MATCH(OF$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OG$3<>\"\",VLOOKUP($A11,'Agency percentages'!$A$6:$X$71,(3+MATCH(OG$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OH$3<>\"\",VLOOKUP($A11,'Agency percentages'!$A$6:$X$71,(3+MATCH(OH$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OI$3<>\"\",VLOOKUP($A11,'Agency percentages'!$A$6:$X$71,(3+MATCH(OI$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OJ$3<>\"\",VLOOKUP($A11,'Agency percentages'!$A$6:$X$71,(3+MATCH(OJ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},null,{"$f":"IF(AND(OL$3<>\"\",NQ11<>0),HLOOKUP(OL$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OM$3<>\"\",NR11<>0),HLOOKUP(OM$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(ON$3<>\"\",NS11<>0),HLOOKUP(ON$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OO$3<>\"\",NT11<>0),HLOOKUP(OO$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OP$3<>\"\",NU11<>0),HLOOKUP(OP$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OQ$3<>\"\",NV11<>0),HLOOKUP(OQ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OR$3<>\"\",NW11<>0),HLOOKUP(OR$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OS$3<>\"\",NX11<>0),HLOOKUP(OS$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OT$3<>\"\",NY11<>0),HLOOKUP(OT$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OU$3<>\"\",NZ11<>0),HLOOKUP(OU$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OV$3<>\"\",OA11<>0),HLOOKUP(OV$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OW$3<>\"\",OB11<>0),HLOOKUP(OW$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OX$3<>\"\",OC11<>0),HLOOKUP(OX$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OY$3<>\"\",OD11<>0),HLOOKUP(OY$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OZ$3<>\"\",OE11<>0),HLOOKUP(OZ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PA$3<>\"\",OF11<>0),HLOOKUP(PA$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PB$3<>\"\",OG11<>0),HLOOKUP(PB$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PC$3<>\"\",OH11<>0),HLOOKUP(PC$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PD$3<>\"\",OI11<>0),HLOOKUP(PD$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PE$3<>\"\",OJ11<>0),HLOOKUP(PE$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},null,{"$f":"IF(AND(PG$3<>\"\",NQ11<>0),HLOOKUP(PG$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PH$3<>\"\",NR11<>0),HLOOKUP(PH$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PI$3<>\"\",NS11<>0),HLOOKUP(PI$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PJ$3<>\"\",NT11<>0),HLOOKUP(PJ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PK$3<>\"\",NU11<>0),HLOOKUP(PK$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PL$3<>\"\",NV11<>0),HLOOKUP(PL$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PM$3<>\"\",NW11<>0),HLOOKUP(PM$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PN$3<>\"\",NX11<>0),HLOOKUP(PN$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PO$3<>\"\",NY11<>0),HLOOKUP(PO$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PP$3<>\"\",NZ11<>0),HLOOKUP(PP$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PQ$3<>\"\",OA11<>0),HLOOKUP(PQ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PR$3<>\"\",OB11<>0),HLOOKUP(PR$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PS$3<>\"\",OC11<>0),HLOOKUP(PS$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PT$3<>\"\",OD11<>0),HLOOKUP(PT$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PU$3<>\"\",OE11<>0),HLOOKUP(PU$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PV$3<>\"\",OF11<>0),HLOOKUP(PV$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PW$3<>\"\",OG11<>0),HLOOKUP(PW$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PX$3<>\"\",OH11<>0),HLOOKUP(PX$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PY$3<>\"\",OI11<>0),HLOOKUP(PY$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PZ$3<>\"\",OJ11<>0),HLOOKUP(PZ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$f":"IF((QW$3<>\"\"),OL11*QB11,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$error":"#DIV/0!"},null,{"$f":"IF((RT$3<>\"\"),PG11*QB11,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$error":"#DIV/0!"}]
["B7","Reduced incidents of domestic violence","Yes","Reduced health and criminal justice costs","NHS, LA, CJS",null,null,null,null,null,null,null,null,null,null,null,null,2470,2470,1473,6795,10738,2008,{"$f":"VLOOKUP(W12,'GDP Deflators'!$B$6:$D$106,3,FALSE)","v":76.934875026166338},"Based on Silvia Walby paper “The Cost of Domestic Violence: Up-date 2009” ",null,"Standard Rate",0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(NQ$3<>\"\",VLOOKUP($A12,'Agency percentages'!$A$6:$X$71,(3+MATCH(NQ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0.12},{"$f":"IF(NR$3<>\"\",VLOOKUP($A12,'Agency percentages'!$A$6:$X$71,(3+MATCH(NR$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0.47},{"$f":"IF(NS$3<>\"\",VLOOKUP($A12,'Agency percentages'!$A$6:$X$71,(3+MATCH(NS$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0.17},{"$f":"IF(NT$3<>\"\",VLOOKUP($A12,'Agency percentages'!$A$6:$X$71,(3+MATCH(NT$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":8.2758620689655192E-3},{"$f":"IF(NU$3<>\"\",VLOOKUP($A12,'Agency percentages'!$A$6:$X$71,(3+MATCH(NU$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0.16551724137931034},{"$f":"IF(NV$3<>\"\",VLOOKUP($A12,'Agency percentages'!$A$6:$X$71,(3+MATCH(NV$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":5.7931034482758624E-2},{"$f":"IF(NW$3<>\"\",VLOOKUP($A12,'Agency percentages'!$A$6:$X$71,(3+MATCH(NW$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":8.2758620689655192E-3},{"$f":"IF(NX$3<>\"\",VLOOKUP($A12,'Agency percentages'!$A$6:$X$71,(3+MATCH(NX$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NY$3<>\"\",VLOOKUP($A12,'Agency percentages'!$A$6:$X$71,(3+MATCH(NY$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NZ$3<>\"\",VLOOKUP($A12,'Agency percentages'!$A$6:$X$71,(3+MATCH(NZ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OA$3<>\"\",VLOOKUP($A12,'Agency percentages'!$A$6:$X$71,(3+MATCH(OA$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OB$3<>\"\",VLOOKUP($A12,'Agency percentages'!$A$6:$X$71,(3+MATCH(OB$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OC$3<>\"\",VLOOKUP($A12,'Agency percentages'!$A$6:$X$71,(3+MATCH(OC$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OD$3<>\"\",VLOOKUP($A12,'Agency percentages'!$A$6:$X$71,(3+MATCH(OD$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OE$3<>\"\",VLOOKUP($A12,'Agency percentages'!$A$6:$X$71,(3+MATCH(OE$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OF$3<>\"\",VLOOKUP($A12,'Agency percentages'!$A$6:$X$71,(3+MATCH(OF$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OG$3<>\"\",VLOOKUP($A12,'Agency percentages'!$A$6:$X$71,(3+MATCH(OG$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OH$3<>\"\",VLOOKUP($A12,'Agency percentages'!$A$6:$X$71,(3+MATCH(OH$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OI$3<>\"\",VLOOKUP($A12,'Agency percentages'!$A$6:$X$71,(3+MATCH(OI$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OJ$3<>\"\",VLOOKUP($A12,'Agency percentages'!$A$6:$X$71,(3+MATCH(OJ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},null,{"$f":"IF(AND(OL$3<>\"\",NQ12<>0),HLOOKUP(OL$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.5},{"$f":"IF(AND(OM$3<>\"\",NR12<>0),HLOOKUP(OM$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(ON$3<>\"\",NS12<>0),HLOOKUP(ON$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.3},{"$f":"IF(AND(OO$3<>\"\",NT12<>0),HLOOKUP(OO$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(OP$3<>\"\",NU12<>0),HLOOKUP(OP$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(OQ$3<>\"\",NV12<>0),HLOOKUP(OQ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(OR$3<>\"\",NW12<>0),HLOOKUP(OR$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(OS$3<>\"\",NX12<>0),HLOOKUP(OS$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OT$3<>\"\",NY12<>0),HLOOKUP(OT$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OU$3<>\"\",NZ12<>0),HLOOKUP(OU$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OV$3<>\"\",OA12<>0),HLOOKUP(OV$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OW$3<>\"\",OB12<>0),HLOOKUP(OW$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OX$3<>\"\",OC12<>0),HLOOKUP(OX$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OY$3<>\"\",OD12<>0),HLOOKUP(OY$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OZ$3<>\"\",OE12<>0),HLOOKUP(OZ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PA$3<>\"\",OF12<>0),HLOOKUP(PA$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PB$3<>\"\",OG12<>0),HLOOKUP(PB$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PC$3<>\"\",OH12<>0),HLOOKUP(PC$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PD$3<>\"\",OI12<>0),HLOOKUP(PD$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PE$3<>\"\",OJ12<>0),HLOOKUP(PE$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},null,{"$f":"IF(AND(PG$3<>\"\",NQ12<>0),HLOOKUP(PG$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.9},{"$f":"IF(AND(PH$3<>\"\",NR12<>0),HLOOKUP(PH$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PI$3<>\"\",NS12<>0),HLOOKUP(PI$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.6},{"$f":"IF(AND(PJ$3<>\"\",NT12<>0),HLOOKUP(PJ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PK$3<>\"\",NU12<>0),HLOOKUP(PK$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PL$3<>\"\",NV12<>0),HLOOKUP(PL$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PM$3<>\"\",NW12<>0),HLOOKUP(PM$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PN$3<>\"\",NX12<>0),HLOOKUP(PN$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PO$3<>\"\",NY12<>0),HLOOKUP(PO$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PP$3<>\"\",NZ12<>0),HLOOKUP(PP$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PQ$3<>\"\",OA12<>0),HLOOKUP(PQ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PR$3<>\"\",OB12<>0),HLOOKUP(PR$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PS$3<>\"\",OC12<>0),HLOOKUP(PS$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PT$3<>\"\",OD12<>0),HLOOKUP(PT$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PU$3<>\"\",OE12<>0),HLOOKUP(PU$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PV$3<>\"\",OF12<>0),HLOOKUP(PV$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PW$3<>\"\",OG12<>0),HLOOKUP(PW$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PX$3<>\"\",OH12<>0),HLOOKUP(PX$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PY$3<>\"\",OI12<>0),HLOOKUP(PY$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PZ$3<>\"\",OJ12<>0),HLOOKUP(PZ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$f":"IF((QW$3<>\"\"),OL12*QB12,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$error":"#DIV/0!"},null,{"$f":"IF((RT$3<>\"\"),PG12*QB12,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$error":"#DIV/0!"}]
["B8a","Reduced ASB","Yes","Reduced incident requiring no further action","Police, Neighbourhood teams",null,null,null,null,null,null,null,null,null,null,null,null,35,35,null,118,153,2002,{"$f":"VLOOKUP(W13,'GDP Deflators'!$B$6:$D$106,3,FALSE)","v":65.471615578128109},"LSE Report into cost of ASB 2003",null,"Standard Rate",0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(NQ$3<>\"\",VLOOKUP($A13,'Agency percentages'!$A$6:$X$71,(3+MATCH(NQ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0.3},{"$f":"IF(NR$3<>\"\",VLOOKUP($A13,'Agency percentages'!$A$6:$X$71,(3+MATCH(NR$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NS$3<>\"\",VLOOKUP($A13,'Agency percentages'!$A$6:$X$71,(3+MATCH(NS$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0.4},{"$f":"IF(NT$3<>\"\",VLOOKUP($A13,'Agency percentages'!$A$6:$X$71,(3+MATCH(NT$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NU$3<>\"\",VLOOKUP($A13,'Agency percentages'!$A$6:$X$71,(3+MATCH(NU$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NV$3<>\"\",VLOOKUP($A13,'Agency percentages'!$A$6:$X$71,(3+MATCH(NV$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NW$3<>\"\",VLOOKUP($A13,'Agency percentages'!$A$6:$X$71,(3+MATCH(NW$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NX$3<>\"\",VLOOKUP($A13,'Agency percentages'!$A$6:$X$71,(3+MATCH(NX$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NY$3<>\"\",VLOOKUP($A13,'Agency percentages'!$A$6:$X$71,(3+MATCH(NY$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NZ$3<>\"\",VLOOKUP($A13,'Agency percentages'!$A$6:$X$71,(3+MATCH(NZ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OA$3<>\"\",VLOOKUP($A13,'Agency percentages'!$A$6:$X$71,(3+MATCH(OA$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0.3},{"$f":"IF(OB$3<>\"\",VLOOKUP($A13,'Agency percentages'!$A$6:$X$71,(3+MATCH(OB$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OC$3<>\"\",VLOOKUP($A13,'Agency percentages'!$A$6:$X$71,(3+MATCH(OC$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OD$3<>\"\",VLOOKUP($A13,'Agency percentages'!$A$6:$X$71,(3+MATCH(OD$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OE$3<>\"\",VLOOKUP($A13,'Agency percentages'!$A$6:$X$71,(3+MATCH(OE$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OF$3<>\"\",VLOOKUP($A13,'Agency percentages'!$A$6:$X$71,(3+MATCH(OF$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OG$3<>\"\",VLOOKUP($A13,'Agency percentages'!$A$6:$X$71,(3+MATCH(OG$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OH$3<>\"\",VLOOKUP($A13,'Agency percentages'!$A$6:$X$71,(3+MATCH(OH$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OI$3<>\"\",VLOOKUP($A13,'Agency percentages'!$A$6:$X$71,(3+MATCH(OI$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OJ$3<>\"\",VLOOKUP($A13,'Agency percentages'!$A$6:$X$71,(3+MATCH(OJ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},null,{"$f":"IF(AND(OL$3<>\"\",NQ13<>0),HLOOKUP(OL$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.5},{"$f":"IF(AND(OM$3<>\"\",NR13<>0),HLOOKUP(OM$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(ON$3<>\"\",NS13<>0),HLOOKUP(ON$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.3},{"$f":"IF(AND(OO$3<>\"\",NT13<>0),HLOOKUP(OO$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OP$3<>\"\",NU13<>0),HLOOKUP(OP$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OQ$3<>\"\",NV13<>0),HLOOKUP(OQ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OR$3<>\"\",NW13<>0),HLOOKUP(OR$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OS$3<>\"\",NX13<>0),HLOOKUP(OS$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OT$3<>\"\",NY13<>0),HLOOKUP(OT$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OU$3<>\"\",NZ13<>0),HLOOKUP(OU$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OV$3<>\"\",OA13<>0),HLOOKUP(OV$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.8},{"$f":"IF(AND(OW$3<>\"\",OB13<>0),HLOOKUP(OW$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OX$3<>\"\",OC13<>0),HLOOKUP(OX$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OY$3<>\"\",OD13<>0),HLOOKUP(OY$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OZ$3<>\"\",OE13<>0),HLOOKUP(OZ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PA$3<>\"\",OF13<>0),HLOOKUP(PA$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PB$3<>\"\",OG13<>0),HLOOKUP(PB$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PC$3<>\"\",OH13<>0),HLOOKUP(PC$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PD$3<>\"\",OI13<>0),HLOOKUP(PD$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PE$3<>\"\",OJ13<>0),HLOOKUP(PE$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},null,{"$f":"IF(AND(PG$3<>\"\",NQ13<>0),HLOOKUP(PG$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.9},{"$f":"IF(AND(PH$3<>\"\",NR13<>0),HLOOKUP(PH$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PI$3<>\"\",NS13<>0),HLOOKUP(PI$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.6},{"$f":"IF(AND(PJ$3<>\"\",NT13<>0),HLOOKUP(PJ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PK$3<>\"\",NU13<>0),HLOOKUP(PK$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PL$3<>\"\",NV13<>0),HLOOKUP(PL$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PM$3<>\"\",NW13<>0),HLOOKUP(PM$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PN$3<>\"\",NX13<>0),HLOOKUP(PN$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PO$3<>\"\",NY13<>0),HLOOKUP(PO$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PP$3<>\"\",NZ13<>0),HLOOKUP(PP$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PQ$3<>\"\",OA13<>0),HLOOKUP(PQ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.9},{"$f":"IF(AND(PR$3<>\"\",OB13<>0),HLOOKUP(PR$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PS$3<>\"\",OC13<>0),HLOOKUP(PS$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PT$3<>\"\",OD13<>0),HLOOKUP(PT$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PU$3<>\"\",OE13<>0),HLOOKUP(PU$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PV$3<>\"\",OF13<>0),HLOOKUP(PV$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PW$3<>\"\",OG13<>0),HLOOKUP(PW$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PX$3<>\"\",OH13<>0),HLOOKUP(PX$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PY$3<>\"\",OI13<>0),HLOOKUP(PY$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PZ$3<>\"\",OJ13<>0),HLOOKUP(PZ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$f":"IF((QW$3<>\"\"),OL13*QB13,\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((RG$3<>\"\"),OV13*QL13,\"\")","v":0},0,0,"","","","","","","",null,{"$error":"#DIV/0!"},null,{"$f":"IF((RT$3<>\"\"),PG13*QB13,\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((SD$3<>\"\"),PQ13*QL13,\"\")","v":0},0,0,"","","","","","","",null,{"$error":"#DIV/0!"}]
["B8b",null,"Yes","Reduced incidents requiring further action","Police, Neighbourhood teams",null,null,null,null,null,null,null,null,null,null,null,null,500,500,null,118,618,2002,{"$f":"VLOOKUP(W14,'GDP Deflators'!$B$6:$D$106,3,FALSE)","v":65.471615578128109},"LSE Report into cost of ASB 2003",null,"Standard Rate",0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(NQ$3<>\"\",VLOOKUP($A14,'Agency percentages'!$A$6:$X$71,(3+MATCH(NQ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0.3},{"$f":"IF(NR$3<>\"\",VLOOKUP($A14,'Agency percentages'!$A$6:$X$71,(3+MATCH(NR$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NS$3<>\"\",VLOOKUP($A14,'Agency percentages'!$A$6:$X$71,(3+MATCH(NS$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0.4},{"$f":"IF(NT$3<>\"\",VLOOKUP($A14,'Agency percentages'!$A$6:$X$71,(3+MATCH(NT$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NU$3<>\"\",VLOOKUP($A14,'Agency percentages'!$A$6:$X$71,(3+MATCH(NU$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NV$3<>\"\",VLOOKUP($A14,'Agency percentages'!$A$6:$X$71,(3+MATCH(NV$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NW$3<>\"\",VLOOKUP($A14,'Agency percentages'!$A$6:$X$71,(3+MATCH(NW$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NX$3<>\"\",VLOOKUP($A14,'Agency percentages'!$A$6:$X$71,(3+MATCH(NX$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NY$3<>\"\",VLOOKUP($A14,'Agency percentages'!$A$6:$X$71,(3+MATCH(NY$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NZ$3<>\"\",VLOOKUP($A14,'Agency percentages'!$A$6:$X$71,(3+MATCH(NZ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OA$3<>\"\",VLOOKUP($A14,'Agency percentages'!$A$6:$X$71,(3+MATCH(OA$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0.3},{"$f":"IF(OB$3<>\"\",VLOOKUP($A14,'Agency percentages'!$A$6:$X$71,(3+MATCH(OB$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OC$3<>\"\",VLOOKUP($A14,'Agency percentages'!$A$6:$X$71,(3+MATCH(OC$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OD$3<>\"\",VLOOKUP($A14,'Agency percentages'!$A$6:$X$71,(3+MATCH(OD$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OE$3<>\"\",VLOOKUP($A14,'Agency percentages'!$A$6:$X$71,(3+MATCH(OE$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OF$3<>\"\",VLOOKUP($A14,'Agency percentages'!$A$6:$X$71,(3+MATCH(OF$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OG$3<>\"\",VLOOKUP($A14,'Agency percentages'!$A$6:$X$71,(3+MATCH(OG$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OH$3<>\"\",VLOOKUP($A14,'Agency percentages'!$A$6:$X$71,(3+MATCH(OH$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OI$3<>\"\",VLOOKUP($A14,'Agency percentages'!$A$6:$X$71,(3+MATCH(OI$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OJ$3<>\"\",VLOOKUP($A14,'Agency percentages'!$A$6:$X$71,(3+MATCH(OJ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},null,{"$f":"IF(AND(OL$3<>\"\",NQ14<>0),HLOOKUP(OL$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.5},{"$f":"IF(AND(OM$3<>\"\",NR14<>0),HLOOKUP(OM$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(ON$3<>\"\",NS14<>0),HLOOKUP(ON$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.3},{"$f":"IF(AND(OO$3<>\"\",NT14<>0),HLOOKUP(OO$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OP$3<>\"\",NU14<>0),HLOOKUP(OP$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OQ$3<>\"\",NV14<>0),HLOOKUP(OQ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OR$3<>\"\",NW14<>0),HLOOKUP(OR$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OS$3<>\"\",NX14<>0),HLOOKUP(OS$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OT$3<>\"\",NY14<>0),HLOOKUP(OT$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OU$3<>\"\",NZ14<>0),HLOOKUP(OU$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OV$3<>\"\",OA14<>0),HLOOKUP(OV$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.8},{"$f":"IF(AND(OW$3<>\"\",OB14<>0),HLOOKUP(OW$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OX$3<>\"\",OC14<>0),HLOOKUP(OX$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OY$3<>\"\",OD14<>0),HLOOKUP(OY$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OZ$3<>\"\",OE14<>0),HLOOKUP(OZ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PA$3<>\"\",OF14<>0),HLOOKUP(PA$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PB$3<>\"\",OG14<>0),HLOOKUP(PB$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PC$3<>\"\",OH14<>0),HLOOKUP(PC$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PD$3<>\"\",OI14<>0),HLOOKUP(PD$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PE$3<>\"\",OJ14<>0),HLOOKUP(PE$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},null,{"$f":"IF(AND(PG$3<>\"\",NQ14<>0),HLOOKUP(PG$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.9},{"$f":"IF(AND(PH$3<>\"\",NR14<>0),HLOOKUP(PH$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PI$3<>\"\",NS14<>0),HLOOKUP(PI$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.6},{"$f":"IF(AND(PJ$3<>\"\",NT14<>0),HLOOKUP(PJ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PK$3<>\"\",NU14<>0),HLOOKUP(PK$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PL$3<>\"\",NV14<>0),HLOOKUP(PL$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PM$3<>\"\",NW14<>0),HLOOKUP(PM$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PN$3<>\"\",NX14<>0),HLOOKUP(PN$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PO$3<>\"\",NY14<>0),HLOOKUP(PO$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PP$3<>\"\",NZ14<>0),HLOOKUP(PP$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PQ$3<>\"\",OA14<>0),HLOOKUP(PQ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.9},{"$f":"IF(AND(PR$3<>\"\",OB14<>0),HLOOKUP(PR$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PS$3<>\"\",OC14<>0),HLOOKUP(PS$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PT$3<>\"\",OD14<>0),HLOOKUP(PT$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PU$3<>\"\",OE14<>0),HLOOKUP(PU$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PV$3<>\"\",OF14<>0),HLOOKUP(PV$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PW$3<>\"\",OG14<>0),HLOOKUP(PW$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PX$3<>\"\",OH14<>0),HLOOKUP(PX$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PY$3<>\"\",OI14<>0),HLOOKUP(PY$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PZ$3<>\"\",OJ14<>0),HLOOKUP(PZ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$error":"#DIV/0!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$error":"#DIV/0!"}]
["B9","Reduced incidents of crime (all crimes)","Yes","Reduced police, other criminal justice costs, health costs per actual crime (N.B. Use multipliers to convert from recorded crime or convictions)","Police, CJS, NHS",null,null,null,null,null,null,null,null,null,null,null,null,979,{"$f":"R15","v":979},1111,1407,3497,2016,{"$f":"VLOOKUP(W15,'GDP Deflators'!$B$6:$D$106,3,FALSE)","v":88.192705122673857},"The Economic and Social cost of Crime, Second Edition (Home Office 2018)",null,"Standard Rate",0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(NQ$3<>\"\",VLOOKUP($A15,'Agency percentages'!$A$6:$X$71,(3+MATCH(NQ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NR$3<>\"\",VLOOKUP($A15,'Agency percentages'!$A$6:$X$71,(3+MATCH(NR$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0.17735164656015651},{"$f":"IF(NS$3<>\"\",VLOOKUP($A15,'Agency percentages'!$A$6:$X$71,(3+MATCH(NS$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0.30159765242908376},{"$f":"IF(NT$3<>\"\",VLOOKUP($A15,'Agency percentages'!$A$6:$X$71,(3+MATCH(NT$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":4.7623899576133027E-2},{"$f":"IF(NU$3<>\"\",VLOOKUP($A15,'Agency percentages'!$A$6:$X$71,(3+MATCH(NU$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0.36483126834039775},{"$f":"IF(NV$3<>\"\",VLOOKUP($A15,'Agency percentages'!$A$6:$X$71,(3+MATCH(NV$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":7.7182507336159112E-2},{"$f":"IF(NW$3<>\"\",VLOOKUP($A15,'Agency percentages'!$A$6:$X$71,(3+MATCH(NW$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":2.942614933159439E-2},{"$f":"IF(NX$3<>\"\",VLOOKUP($A15,'Agency percentages'!$A$6:$X$71,(3+MATCH(NX$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NY$3<>\"\",VLOOKUP($A15,'Agency percentages'!$A$6:$X$71,(3+MATCH(NY$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NZ$3<>\"\",VLOOKUP($A15,'Agency percentages'!$A$6:$X$71,(3+MATCH(NZ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OA$3<>\"\",VLOOKUP($A15,'Agency percentages'!$A$6:$X$71,(3+MATCH(OA$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OB$3<>\"\",VLOOKUP($A15,'Agency percentages'!$A$6:$X$71,(3+MATCH(OB$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":1.9868764264753831E-3},{"$f":"IF(OC$3<>\"\",VLOOKUP($A15,'Agency percentages'!$A$6:$X$71,(3+MATCH(OC$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OD$3<>\"\",VLOOKUP($A15,'Agency percentages'!$A$6:$X$71,(3+MATCH(OD$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OE$3<>\"\",VLOOKUP($A15,'Agency percentages'!$A$6:$X$71,(3+MATCH(OE$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OF$3<>\"\",VLOOKUP($A15,'Agency percentages'!$A$6:$X$71,(3+MATCH(OF$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OG$3<>\"\",VLOOKUP($A15,'Agency percentages'!$A$6:$X$71,(3+MATCH(OG$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OH$3<>\"\",VLOOKUP($A15,'Agency percentages'!$A$6:$X$71,(3+MATCH(OH$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OI$3<>\"\",VLOOKUP($A15,'Agency percentages'!$A$6:$X$71,(3+MATCH(OI$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OJ$3<>\"\",VLOOKUP($A15,'Agency percentages'!$A$6:$X$71,(3+MATCH(OJ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},null,{"$f":"IF(AND(OL$3<>\"\",NQ15<>0),HLOOKUP(OL$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OM$3<>\"\",NR15<>0),HLOOKUP(OM$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(ON$3<>\"\",NS15<>0),HLOOKUP(ON$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.3},{"$f":"IF(AND(OO$3<>\"\",NT15<>0),HLOOKUP(OO$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(OP$3<>\"\",NU15<>0),HLOOKUP(OP$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(OQ$3<>\"\",NV15<>0),HLOOKUP(OQ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(OR$3<>\"\",NW15<>0),HLOOKUP(OR$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(OS$3<>\"\",NX15<>0),HLOOKUP(OS$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OT$3<>\"\",NY15<>0),HLOOKUP(OT$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OU$3<>\"\",NZ15<>0),HLOOKUP(OU$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OV$3<>\"\",OA15<>0),HLOOKUP(OV$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OW$3<>\"\",OB15<>0),HLOOKUP(OW$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OX$3<>\"\",OC15<>0),HLOOKUP(OX$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OY$3<>\"\",OD15<>0),HLOOKUP(OY$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OZ$3<>\"\",OE15<>0),HLOOKUP(OZ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PA$3<>\"\",OF15<>0),HLOOKUP(PA$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PB$3<>\"\",OG15<>0),HLOOKUP(PB$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PC$3<>\"\",OH15<>0),HLOOKUP(PC$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PD$3<>\"\",OI15<>0),HLOOKUP(PD$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PE$3<>\"\",OJ15<>0),HLOOKUP(PE$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},null,{"$f":"IF(AND(PG$3<>\"\",NQ15<>0),HLOOKUP(PG$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PH$3<>\"\",NR15<>0),HLOOKUP(PH$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PI$3<>\"\",NS15<>0),HLOOKUP(PI$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.6},{"$f":"IF(AND(PJ$3<>\"\",NT15<>0),HLOOKUP(PJ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PK$3<>\"\",NU15<>0),HLOOKUP(PK$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PL$3<>\"\",NV15<>0),HLOOKUP(PL$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PM$3<>\"\",NW15<>0),HLOOKUP(PM$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PN$3<>\"\",NX15<>0),HLOOKUP(PN$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PO$3<>\"\",NY15<>0),HLOOKUP(PO$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PP$3<>\"\",NZ15<>0),HLOOKUP(PP$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PQ$3<>\"\",OA15<>0),HLOOKUP(PQ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PR$3<>\"\",OB15<>0),HLOOKUP(PR$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PS$3<>\"\",OC15<>0),HLOOKUP(PS$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PT$3<>\"\",OD15<>0),HLOOKUP(PT$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PU$3<>\"\",OE15<>0),HLOOKUP(PU$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PV$3<>\"\",OF15<>0),HLOOKUP(PV$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PW$3<>\"\",OG15<>0),HLOOKUP(PW$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PX$3<>\"\",OH15<>0),HLOOKUP(PX$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PY$3<>\"\",OI15<>0),HLOOKUP(PY$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PZ$3<>\"\",OJ15<>0),HLOOKUP(PZ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$f":"IF((QW$3<>\"\"),OL15*QB15,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$error":"#DIV/0!"},null,{"$f":"IF((RT$3<>\"\"),PG15*QB15,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$error":"#DIV/0!"}]
["B9a","Reduced incidents of crime - homicide","No","Reduced police, other criminal justice costs, health costs per actual crime (N.B. Use multipliers to convert from recorded crime or convictions)","Police, CJS, NHS",null,null,null,null,null,null,null,null,null,null,null,null,819530,819530,315780,2082430,3217740,2016,{"$f":"VLOOKUP(W16,'GDP Deflators'!$B$6:$D$106,3,FALSE)","v":88.192705122673857},"The Economic and Social cost of Crime, Second Edition (Home Office 2018)",null,"Standard Rate",0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(NQ$3<>\"\",VLOOKUP($A16,'Agency percentages'!$A$6:$X$71,(3+MATCH(NQ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NR$3<>\"\",VLOOKUP($A16,'Agency percentages'!$A$6:$X$71,(3+MATCH(NR$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":1.3544513861772744E-3},{"$f":"IF(NS$3<>\"\",VLOOKUP($A16,'Agency percentages'!$A$6:$X$71,(3+MATCH(NS$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":1.4593908629441625E-2},{"$f":"IF(NT$3<>\"\",VLOOKUP($A16,'Agency percentages'!$A$6:$X$71,(3+MATCH(NT$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":4.3842737212026549E-2},{"$f":"IF(NU$3<>\"\",VLOOKUP($A16,'Agency percentages'!$A$6:$X$71,(3+MATCH(NU$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0.48594299101913313},{"$f":"IF(NV$3<>\"\",VLOOKUP($A16,'Agency percentages'!$A$6:$X$71,(3+MATCH(NV$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0.3883248730964467},{"$f":"IF(NW$3<>\"\",VLOOKUP($A16,'Agency percentages'!$A$6:$X$71,(3+MATCH(NW$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":5.9254197579070675E-2},{"$f":"IF(NX$3<>\"\",VLOOKUP($A16,'Agency percentages'!$A$6:$X$71,(3+MATCH(NX$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NY$3<>\"\",VLOOKUP($A16,'Agency percentages'!$A$6:$X$71,(3+MATCH(NY$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NZ$3<>\"\",VLOOKUP($A16,'Agency percentages'!$A$6:$X$71,(3+MATCH(NZ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OA$3<>\"\",VLOOKUP($A16,'Agency percentages'!$A$6:$X$71,(3+MATCH(OA$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OB$3<>\"\",VLOOKUP($A16,'Agency percentages'!$A$6:$X$71,(3+MATCH(OB$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":6.6868410777040218E-3},{"$f":"IF(OC$3<>\"\",VLOOKUP($A16,'Agency percentages'!$A$6:$X$71,(3+MATCH(OC$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OD$3<>\"\",VLOOKUP($A16,'Agency percentages'!$A$6:$X$71,(3+MATCH(OD$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OE$3<>\"\",VLOOKUP($A16,'Agency percentages'!$A$6:$X$71,(3+MATCH(OE$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OF$3<>\"\",VLOOKUP($A16,'Agency percentages'!$A$6:$X$71,(3+MATCH(OF$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OG$3<>\"\",VLOOKUP($A16,'Agency percentages'!$A$6:$X$71,(3+MATCH(OG$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OH$3<>\"\",VLOOKUP($A16,'Agency percentages'!$A$6:$X$71,(3+MATCH(OH$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OI$3<>\"\",VLOOKUP($A16,'Agency percentages'!$A$6:$X$71,(3+MATCH(OI$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OJ$3<>\"\",VLOOKUP($A16,'Agency percentages'!$A$6:$X$71,(3+MATCH(OJ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},null,{"$f":"IF(AND(OL$3<>\"\",NQ16<>0),HLOOKUP(OL$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OM$3<>\"\",NR16<>0),HLOOKUP(OM$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(ON$3<>\"\",NS16<>0),HLOOKUP(ON$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.3},{"$f":"IF(AND(OO$3<>\"\",NT16<>0),HLOOKUP(OO$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(OP$3<>\"\",NU16<>0),HLOOKUP(OP$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(OQ$3<>\"\",NV16<>0),HLOOKUP(OQ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(OR$3<>\"\",NW16<>0),HLOOKUP(OR$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(OS$3<>\"\",NX16<>0),HLOOKUP(OS$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OT$3<>\"\",NY16<>0),HLOOKUP(OT$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OU$3<>\"\",NZ16<>0),HLOOKUP(OU$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OV$3<>\"\",OA16<>0),HLOOKUP(OV$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OW$3<>\"\",OB16<>0),HLOOKUP(OW$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OX$3<>\"\",OC16<>0),HLOOKUP(OX$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OY$3<>\"\",OD16<>0),HLOOKUP(OY$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OZ$3<>\"\",OE16<>0),HLOOKUP(OZ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PA$3<>\"\",OF16<>0),HLOOKUP(PA$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PB$3<>\"\",OG16<>0),HLOOKUP(PB$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PC$3<>\"\",OH16<>0),HLOOKUP(PC$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PD$3<>\"\",OI16<>0),HLOOKUP(PD$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PE$3<>\"\",OJ16<>0),HLOOKUP(PE$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},null,{"$f":"IF(AND(PG$3<>\"\",NQ16<>0),HLOOKUP(PG$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PH$3<>\"\",NR16<>0),HLOOKUP(PH$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PI$3<>\"\",NS16<>0),HLOOKUP(PI$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.6},{"$f":"IF(AND(PJ$3<>\"\",NT16<>0),HLOOKUP(PJ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PK$3<>\"\",NU16<>0),HLOOKUP(PK$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PL$3<>\"\",NV16<>0),HLOOKUP(PL$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PM$3<>\"\",NW16<>0),HLOOKUP(PM$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PN$3<>\"\",NX16<>0),HLOOKUP(PN$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PO$3<>\"\",NY16<>0),HLOOKUP(PO$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PP$3<>\"\",NZ16<>0),HLOOKUP(PP$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PQ$3<>\"\",OA16<>0),HLOOKUP(PQ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PR$3<>\"\",OB16<>0),HLOOKUP(PR$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PS$3<>\"\",OC16<>0),HLOOKUP(PS$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PT$3<>\"\",OD16<>0),HLOOKUP(PT$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PU$3<>\"\",OE16<>0),HLOOKUP(PU$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PV$3<>\"\",OF16<>0),HLOOKUP(PV$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PW$3<>\"\",OG16<>0),HLOOKUP(PW$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PX$3<>\"\",OH16<>0),HLOOKUP(PX$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PY$3<>\"\",OI16<>0),HLOOKUP(PY$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PZ$3<>\"\",OJ16<>0),HLOOKUP(PZ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$f":"IF((QW$3<>\"\"),OL16*QB16,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$error":"#DIV/0!"},null,{"$f":"IF((RT$3<>\"\"),PG16*QB16,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$error":"#DIV/0!"}]
["B9b","Reduced incidents of crime - violence with injury","No","Reduced police, other criminal justice costs, health costs per actual crime (N.B. Use multipliers to convert from recorded crime or convictions)","Police, CJS, NHS",null,null,null,null,null,null,null,null,null,null,null,null,3420,3420,2400,8240,14060,2016,{"$f":"VLOOKUP(W17,'GDP Deflators'!$B$6:$D$106,3,FALSE)","v":88.192705122673857},"The Economic and Social cost of Crime, Second Edition (Home Office 2018)",null,"Standard Rate",0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(NQ$3<>\"\",VLOOKUP($A17,'Agency percentages'!$A$6:$X$71,(3+MATCH(NQ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NR$3<>\"\",VLOOKUP($A17,'Agency percentages'!$A$6:$X$71,(3+MATCH(NR$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0.26744186046511625},{"$f":"IF(NS$3<>\"\",VLOOKUP($A17,'Agency percentages'!$A$6:$X$71,(3+MATCH(NS$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0.32848837209302323},{"$f":"IF(NT$3<>\"\",VLOOKUP($A17,'Agency percentages'!$A$6:$X$71,(3+MATCH(NT$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":1.7441860465116279E-2},{"$f":"IF(NU$3<>\"\",VLOOKUP($A17,'Agency percentages'!$A$6:$X$71,(3+MATCH(NU$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0.31686046511627908},{"$f":"IF(NV$3<>\"\",VLOOKUP($A17,'Agency percentages'!$A$6:$X$71,(3+MATCH(NV$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":5.5232558139534885E-2},{"$f":"IF(NW$3<>\"\",VLOOKUP($A17,'Agency percentages'!$A$6:$X$71,(3+MATCH(NW$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":1.4534883720930232E-2},{"$f":"IF(NX$3<>\"\",VLOOKUP($A17,'Agency percentages'!$A$6:$X$71,(3+MATCH(NX$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NY$3<>\"\",VLOOKUP($A17,'Agency percentages'!$A$6:$X$71,(3+MATCH(NY$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NZ$3<>\"\",VLOOKUP($A17,'Agency percentages'!$A$6:$X$71,(3+MATCH(NZ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OA$3<>\"\",VLOOKUP($A17,'Agency percentages'!$A$6:$X$71,(3+MATCH(OA$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OB$3<>\"\",VLOOKUP($A17,'Agency percentages'!$A$6:$X$71,(3+MATCH(OB$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OC$3<>\"\",VLOOKUP($A17,'Agency percentages'!$A$6:$X$71,(3+MATCH(OC$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OD$3<>\"\",VLOOKUP($A17,'Agency percentages'!$A$6:$X$71,(3+MATCH(OD$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OE$3<>\"\",VLOOKUP($A17,'Agency percentages'!$A$6:$X$71,(3+MATCH(OE$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OF$3<>\"\",VLOOKUP($A17,'Agency percentages'!$A$6:$X$71,(3+MATCH(OF$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OG$3<>\"\",VLOOKUP($A17,'Agency percentages'!$A$6:$X$71,(3+MATCH(OG$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OH$3<>\"\",VLOOKUP($A17,'Agency percentages'!$A$6:$X$71,(3+MATCH(OH$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OI$3<>\"\",VLOOKUP($A17,'Agency percentages'!$A$6:$X$71,(3+MATCH(OI$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OJ$3<>\"\",VLOOKUP($A17,'Agency percentages'!$A$6:$X$71,(3+MATCH(OJ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},null,{"$f":"IF(AND(OL$3<>\"\",NQ17<>0),HLOOKUP(OL$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OM$3<>\"\",NR17<>0),HLOOKUP(OM$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(ON$3<>\"\",NS17<>0),HLOOKUP(ON$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.3},{"$f":"IF(AND(OO$3<>\"\",NT17<>0),HLOOKUP(OO$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(OP$3<>\"\",NU17<>0),HLOOKUP(OP$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(OQ$3<>\"\",NV17<>0),HLOOKUP(OQ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(OR$3<>\"\",NW17<>0),HLOOKUP(OR$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(OS$3<>\"\",NX17<>0),HLOOKUP(OS$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OT$3<>\"\",NY17<>0),HLOOKUP(OT$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OU$3<>\"\",NZ17<>0),HLOOKUP(OU$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OV$3<>\"\",OA17<>0),HLOOKUP(OV$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OW$3<>\"\",OB17<>0),HLOOKUP(OW$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OX$3<>\"\",OC17<>0),HLOOKUP(OX$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OY$3<>\"\",OD17<>0),HLOOKUP(OY$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OZ$3<>\"\",OE17<>0),HLOOKUP(OZ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PA$3<>\"\",OF17<>0),HLOOKUP(PA$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PB$3<>\"\",OG17<>0),HLOOKUP(PB$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PC$3<>\"\",OH17<>0),HLOOKUP(PC$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PD$3<>\"\",OI17<>0),HLOOKUP(PD$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PE$3<>\"\",OJ17<>0),HLOOKUP(PE$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},null,{"$f":"IF(AND(PG$3<>\"\",NQ17<>0),HLOOKUP(PG$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PH$3<>\"\",NR17<>0),HLOOKUP(PH$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PI$3<>\"\",NS17<>0),HLOOKUP(PI$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.6},{"$f":"IF(AND(PJ$3<>\"\",NT17<>0),HLOOKUP(PJ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PK$3<>\"\",NU17<>0),HLOOKUP(PK$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PL$3<>\"\",NV17<>0),HLOOKUP(PL$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PM$3<>\"\",NW17<>0),HLOOKUP(PM$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PN$3<>\"\",NX17<>0),HLOOKUP(PN$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PO$3<>\"\",NY17<>0),HLOOKUP(PO$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PP$3<>\"\",NZ17<>0),HLOOKUP(PP$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PQ$3<>\"\",OA17<>0),HLOOKUP(PQ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PR$3<>\"\",OB17<>0),HLOOKUP(PR$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PS$3<>\"\",OC17<>0),HLOOKUP(PS$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PT$3<>\"\",OD17<>0),HLOOKUP(PT$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PU$3<>\"\",OE17<>0),HLOOKUP(PU$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PV$3<>\"\",OF17<>0),HLOOKUP(PV$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PW$3<>\"\",OG17<>0),HLOOKUP(PW$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PX$3<>\"\",OH17<>0),HLOOKUP(PX$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PY$3<>\"\",OI17<>0),HLOOKUP(PY$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PZ$3<>\"\",OJ17<>0),HLOOKUP(PZ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$f":"IF((QW$3<>\"\"),OL17*QB17,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$error":"#DIV/0!"},null,{"$f":"IF((RT$3<>\"\"),PG17*QB17,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$error":"#DIV/0!"}]
["B9c","Reduced incidents of crime - violence without injury","No","Reduced police, other criminal justice costs, health costs per actual crime (N.B. Use multipliers to convert from recorded crime or convictions)","Police, CJS, NHS",null,null,null,null,null,null,null,null,null,null,null,null,2340,2340,790,2810,5940,2016,{"$f":"VLOOKUP(W18,'GDP Deflators'!$B$6:$D$106,3,FALSE)","v":88.192705122673857},"The Economic and Social cost of Crime, Second Edition (Home Office 2018)",null,"Standard Rate",0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(NQ$3<>\"\",VLOOKUP($A18,'Agency percentages'!$A$6:$X$71,(3+MATCH(NQ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NR$3<>\"\",VLOOKUP($A18,'Agency percentages'!$A$6:$X$71,(3+MATCH(NR$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0.11587982832618025},{"$f":"IF(NS$3<>\"\",VLOOKUP($A18,'Agency percentages'!$A$6:$X$71,(3+MATCH(NS$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0.34763948497854075},{"$f":"IF(NT$3<>\"\",VLOOKUP($A18,'Agency percentages'!$A$6:$X$71,(3+MATCH(NT$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":9.8712446351931327E-2},{"$f":"IF(NU$3<>\"\",VLOOKUP($A18,'Agency percentages'!$A$6:$X$71,(3+MATCH(NU$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0.38197424892703863},{"$f":"IF(NV$3<>\"\",VLOOKUP($A18,'Agency percentages'!$A$6:$X$71,(3+MATCH(NV$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":1.2875536480686695E-2},{"$f":"IF(NW$3<>\"\",VLOOKUP($A18,'Agency percentages'!$A$6:$X$71,(3+MATCH(NW$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":3.8626609442060089E-2},{"$f":"IF(NX$3<>\"\",VLOOKUP($A18,'Agency percentages'!$A$6:$X$71,(3+MATCH(NX$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NY$3<>\"\",VLOOKUP($A18,'Agency percentages'!$A$6:$X$71,(3+MATCH(NY$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NZ$3<>\"\",VLOOKUP($A18,'Agency percentages'!$A$6:$X$71,(3+MATCH(NZ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OA$3<>\"\",VLOOKUP($A18,'Agency percentages'!$A$6:$X$71,(3+MATCH(OA$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OB$3<>\"\",VLOOKUP($A18,'Agency percentages'!$A$6:$X$71,(3+MATCH(OB$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":4.2918454935622317E-3},{"$f":"IF(OC$3<>\"\",VLOOKUP($A18,'Agency percentages'!$A$6:$X$71,(3+MATCH(OC$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OD$3<>\"\",VLOOKUP($A18,'Agency percentages'!$A$6:$X$71,(3+MATCH(OD$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OE$3<>\"\",VLOOKUP($A18,'Agency percentages'!$A$6:$X$71,(3+MATCH(OE$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OF$3<>\"\",VLOOKUP($A18,'Agency percentages'!$A$6:$X$71,(3+MATCH(OF$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OG$3<>\"\",VLOOKUP($A18,'Agency percentages'!$A$6:$X$71,(3+MATCH(OG$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OH$3<>\"\",VLOOKUP($A18,'Agency percentages'!$A$6:$X$71,(3+MATCH(OH$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OI$3<>\"\",VLOOKUP($A18,'Agency percentages'!$A$6:$X$71,(3+MATCH(OI$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OJ$3<>\"\",VLOOKUP($A18,'Agency percentages'!$A$6:$X$71,(3+MATCH(OJ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},null,{"$f":"IF(AND(OL$3<>\"\",NQ18<>0),HLOOKUP(OL$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OM$3<>\"\",NR18<>0),HLOOKUP(OM$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(ON$3<>\"\",NS18<>0),HLOOKUP(ON$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.3},{"$f":"IF(AND(OO$3<>\"\",NT18<>0),HLOOKUP(OO$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(OP$3<>\"\",NU18<>0),HLOOKUP(OP$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(OQ$3<>\"\",NV18<>0),HLOOKUP(OQ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(OR$3<>\"\",NW18<>0),HLOOKUP(OR$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(OS$3<>\"\",NX18<>0),HLOOKUP(OS$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OT$3<>\"\",NY18<>0),HLOOKUP(OT$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OU$3<>\"\",NZ18<>0),HLOOKUP(OU$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OV$3<>\"\",OA18<>0),HLOOKUP(OV$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OW$3<>\"\",OB18<>0),HLOOKUP(OW$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OX$3<>\"\",OC18<>0),HLOOKUP(OX$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OY$3<>\"\",OD18<>0),HLOOKUP(OY$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OZ$3<>\"\",OE18<>0),HLOOKUP(OZ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PA$3<>\"\",OF18<>0),HLOOKUP(PA$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PB$3<>\"\",OG18<>0),HLOOKUP(PB$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PC$3<>\"\",OH18<>0),HLOOKUP(PC$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PD$3<>\"\",OI18<>0),HLOOKUP(PD$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PE$3<>\"\",OJ18<>0),HLOOKUP(PE$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},null,{"$f":"IF(AND(PG$3<>\"\",NQ18<>0),HLOOKUP(PG$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PH$3<>\"\",NR18<>0),HLOOKUP(PH$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PI$3<>\"\",NS18<>0),HLOOKUP(PI$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.6},{"$f":"IF(AND(PJ$3<>\"\",NT18<>0),HLOOKUP(PJ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PK$3<>\"\",NU18<>0),HLOOKUP(PK$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PL$3<>\"\",NV18<>0),HLOOKUP(PL$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PM$3<>\"\",NW18<>0),HLOOKUP(PM$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PN$3<>\"\",NX18<>0),HLOOKUP(PN$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PO$3<>\"\",NY18<>0),HLOOKUP(PO$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PP$3<>\"\",NZ18<>0),HLOOKUP(PP$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PQ$3<>\"\",OA18<>0),HLOOKUP(PQ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PR$3<>\"\",OB18<>0),HLOOKUP(PR$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PS$3<>\"\",OC18<>0),HLOOKUP(PS$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PT$3<>\"\",OD18<>0),HLOOKUP(PT$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PU$3<>\"\",OE18<>0),HLOOKUP(PU$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PV$3<>\"\",OF18<>0),HLOOKUP(PV$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PW$3<>\"\",OG18<>0),HLOOKUP(PW$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PX$3<>\"\",OH18<>0),HLOOKUP(PX$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PY$3<>\"\",OI18<>0),HLOOKUP(PY$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PZ$3<>\"\",OJ18<>0),HLOOKUP(PZ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$f":"IF((QW$3<>\"\"),OL18*QB18,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$error":"#DIV/0!"},null,{"$f":"IF((RT$3<>\"\"),PG18*QB18,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$error":"#DIV/0!"}]
["B9d","Reduced incidents of crime - rape","No","Reduced police, other criminal justice costs, health costs per actual crime (N.B. Use multipliers to convert from recorded crime or convictions)","Police, CJS, NHS",null,null,null,null,null,null,null,null,null,null,null,null,8090,8090,6880,24390,39360,2016,{"$f":"VLOOKUP(W19,'GDP Deflators'!$B$6:$D$106,3,FALSE)","v":88.192705122673857},"The Economic and Social cost of Crime, Second Edition (Home Office 2018)",null,"Standard Rate",0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(NQ$3<>\"\",VLOOKUP($A19,'Agency percentages'!$A$6:$X$71,(3+MATCH(NQ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NR$3<>\"\",VLOOKUP($A19,'Agency percentages'!$A$6:$X$71,(3+MATCH(NR$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0.13720642768850433},{"$f":"IF(NS$3<>\"\",VLOOKUP($A19,'Agency percentages'!$A$6:$X$71,(3+MATCH(NS$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0.78615574783683562},{"$f":"IF(NT$3<>\"\",VLOOKUP($A19,'Agency percentages'!$A$6:$X$71,(3+MATCH(NT$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":2.472187886279357E-3},{"$f":"IF(NU$3<>\"\",VLOOKUP($A19,'Agency percentages'!$A$6:$X$71,(3+MATCH(NU$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":4.9443757725587144E-2},{"$f":"IF(NV$3<>\"\",VLOOKUP($A19,'Agency percentages'!$A$6:$X$71,(3+MATCH(NV$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":1.73053152039555E-2},{"$f":"IF(NW$3<>\"\",VLOOKUP($A19,'Agency percentages'!$A$6:$X$71,(3+MATCH(NW$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":2.472187886279357E-3},{"$f":"IF(NX$3<>\"\",VLOOKUP($A19,'Agency percentages'!$A$6:$X$71,(3+MATCH(NX$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NY$3<>\"\",VLOOKUP($A19,'Agency percentages'!$A$6:$X$71,(3+MATCH(NY$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NZ$3<>\"\",VLOOKUP($A19,'Agency percentages'!$A$6:$X$71,(3+MATCH(NZ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OA$3<>\"\",VLOOKUP($A19,'Agency percentages'!$A$6:$X$71,(3+MATCH(OA$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OB$3<>\"\",VLOOKUP($A19,'Agency percentages'!$A$6:$X$71,(3+MATCH(OB$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":4.944375772558714E-3},{"$f":"IF(OC$3<>\"\",VLOOKUP($A19,'Agency percentages'!$A$6:$X$71,(3+MATCH(OC$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OD$3<>\"\",VLOOKUP($A19,'Agency percentages'!$A$6:$X$71,(3+MATCH(OD$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OE$3<>\"\",VLOOKUP($A19,'Agency percentages'!$A$6:$X$71,(3+MATCH(OE$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OF$3<>\"\",VLOOKUP($A19,'Agency percentages'!$A$6:$X$71,(3+MATCH(OF$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OG$3<>\"\",VLOOKUP($A19,'Agency percentages'!$A$6:$X$71,(3+MATCH(OG$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OH$3<>\"\",VLOOKUP($A19,'Agency percentages'!$A$6:$X$71,(3+MATCH(OH$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OI$3<>\"\",VLOOKUP($A19,'Agency percentages'!$A$6:$X$71,(3+MATCH(OI$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OJ$3<>\"\",VLOOKUP($A19,'Agency percentages'!$A$6:$X$71,(3+MATCH(OJ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},null,{"$f":"IF(AND(OL$3<>\"\",NQ19<>0),HLOOKUP(OL$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OM$3<>\"\",NR19<>0),HLOOKUP(OM$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(ON$3<>\"\",NS19<>0),HLOOKUP(ON$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.3},{"$f":"IF(AND(OO$3<>\"\",NT19<>0),HLOOKUP(OO$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(OP$3<>\"\",NU19<>0),HLOOKUP(OP$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(OQ$3<>\"\",NV19<>0),HLOOKUP(OQ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(OR$3<>\"\",NW19<>0),HLOOKUP(OR$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(OS$3<>\"\",NX19<>0),HLOOKUP(OS$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OT$3<>\"\",NY19<>0),HLOOKUP(OT$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OU$3<>\"\",NZ19<>0),HLOOKUP(OU$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OV$3<>\"\",OA19<>0),HLOOKUP(OV$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OW$3<>\"\",OB19<>0),HLOOKUP(OW$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OX$3<>\"\",OC19<>0),HLOOKUP(OX$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OY$3<>\"\",OD19<>0),HLOOKUP(OY$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OZ$3<>\"\",OE19<>0),HLOOKUP(OZ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PA$3<>\"\",OF19<>0),HLOOKUP(PA$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PB$3<>\"\",OG19<>0),HLOOKUP(PB$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PC$3<>\"\",OH19<>0),HLOOKUP(PC$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PD$3<>\"\",OI19<>0),HLOOKUP(PD$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PE$3<>\"\",OJ19<>0),HLOOKUP(PE$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},null,{"$f":"IF(AND(PG$3<>\"\",NQ19<>0),HLOOKUP(PG$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PH$3<>\"\",NR19<>0),HLOOKUP(PH$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PI$3<>\"\",NS19<>0),HLOOKUP(PI$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.6},{"$f":"IF(AND(PJ$3<>\"\",NT19<>0),HLOOKUP(PJ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PK$3<>\"\",NU19<>0),HLOOKUP(PK$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PL$3<>\"\",NV19<>0),HLOOKUP(PL$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PM$3<>\"\",NW19<>0),HLOOKUP(PM$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PN$3<>\"\",NX19<>0),HLOOKUP(PN$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PO$3<>\"\",NY19<>0),HLOOKUP(PO$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PP$3<>\"\",NZ19<>0),HLOOKUP(PP$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PQ$3<>\"\",OA19<>0),HLOOKUP(PQ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PR$3<>\"\",OB19<>0),HLOOKUP(PR$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PS$3<>\"\",OC19<>0),HLOOKUP(PS$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PT$3<>\"\",OD19<>0),HLOOKUP(PT$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PU$3<>\"\",OE19<>0),HLOOKUP(PU$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PV$3<>\"\",OF19<>0),HLOOKUP(PV$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PW$3<>\"\",OG19<>0),HLOOKUP(PW$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PX$3<>\"\",OH19<>0),HLOOKUP(PX$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PY$3<>\"\",OI19<>0),HLOOKUP(PY$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PZ$3<>\"\",OJ19<>0),HLOOKUP(PZ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$f":"IF((QW$3<>\"\"),OL19*QB19,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$error":"#DIV/0!"},null,{"$f":"IF((RT$3<>\"\"),PG19*QB19,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$error":"#DIV/0!"}]
["B9e","Reduced incidents of crime - other sexual offences","No","Reduced police, other criminal justice costs, health costs per actual crime (N.B. Use multipliers to convert from recorded crime or convictions)","Police, CJS, NHS",null,null,null,null,null,null,null,null,null,null,null,null,1550,1550,1280,3700,6530,2016,{"$f":"VLOOKUP(W20,'GDP Deflators'!$B$6:$D$106,3,FALSE)","v":88.192705122673857},"The Economic and Social cost of Crime, Second Edition (Home Office 2018)",null,"Standard Rate",0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(NQ$3<>\"\",VLOOKUP($A20,'Agency percentages'!$A$6:$X$71,(3+MATCH(NQ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NR$3<>\"\",VLOOKUP($A20,'Agency percentages'!$A$6:$X$71,(3+MATCH(NR$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0.25161290322580643},{"$f":"IF(NS$3<>\"\",VLOOKUP($A20,'Agency percentages'!$A$6:$X$71,(3+MATCH(NS$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0.36774193548387096},{"$f":"IF(NT$3<>\"\",VLOOKUP($A20,'Agency percentages'!$A$6:$X$71,(3+MATCH(NT$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":1.2903225806451613E-2},{"$f":"IF(NU$3<>\"\",VLOOKUP($A20,'Agency percentages'!$A$6:$X$71,(3+MATCH(NU$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0.25806451612903225},{"$f":"IF(NV$3<>\"\",VLOOKUP($A20,'Agency percentages'!$A$6:$X$71,(3+MATCH(NV$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":9.0322580645161285E-2},{"$f":"IF(NW$3<>\"\",VLOOKUP($A20,'Agency percentages'!$A$6:$X$71,(3+MATCH(NW$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":1.2903225806451613E-2},{"$f":"IF(NX$3<>\"\",VLOOKUP($A20,'Agency percentages'!$A$6:$X$71,(3+MATCH(NX$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NY$3<>\"\",VLOOKUP($A20,'Agency percentages'!$A$6:$X$71,(3+MATCH(NY$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NZ$3<>\"\",VLOOKUP($A20,'Agency percentages'!$A$6:$X$71,(3+MATCH(NZ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OA$3<>\"\",VLOOKUP($A20,'Agency percentages'!$A$6:$X$71,(3+MATCH(OA$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OB$3<>\"\",VLOOKUP($A20,'Agency percentages'!$A$6:$X$71,(3+MATCH(OB$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":6.4516129032258064E-3},{"$f":"IF(OC$3<>\"\",VLOOKUP($A20,'Agency percentages'!$A$6:$X$71,(3+MATCH(OC$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OD$3<>\"\",VLOOKUP($A20,'Agency percentages'!$A$6:$X$71,(3+MATCH(OD$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OE$3<>\"\",VLOOKUP($A20,'Agency percentages'!$A$6:$X$71,(3+MATCH(OE$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OF$3<>\"\",VLOOKUP($A20,'Agency percentages'!$A$6:$X$71,(3+MATCH(OF$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OG$3<>\"\",VLOOKUP($A20,'Agency percentages'!$A$6:$X$71,(3+MATCH(OG$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OH$3<>\"\",VLOOKUP($A20,'Agency percentages'!$A$6:$X$71,(3+MATCH(OH$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OI$3<>\"\",VLOOKUP($A20,'Agency percentages'!$A$6:$X$71,(3+MATCH(OI$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OJ$3<>\"\",VLOOKUP($A20,'Agency percentages'!$A$6:$X$71,(3+MATCH(OJ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},null,{"$f":"IF(AND(OL$3<>\"\",NQ20<>0),HLOOKUP(OL$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OM$3<>\"\",NR20<>0),HLOOKUP(OM$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(ON$3<>\"\",NS20<>0),HLOOKUP(ON$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.3},{"$f":"IF(AND(OO$3<>\"\",NT20<>0),HLOOKUP(OO$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(OP$3<>\"\",NU20<>0),HLOOKUP(OP$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(OQ$3<>\"\",NV20<>0),HLOOKUP(OQ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(OR$3<>\"\",NW20<>0),HLOOKUP(OR$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(OS$3<>\"\",NX20<>0),HLOOKUP(OS$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OT$3<>\"\",NY20<>0),HLOOKUP(OT$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OU$3<>\"\",NZ20<>0),HLOOKUP(OU$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OV$3<>\"\",OA20<>0),HLOOKUP(OV$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OW$3<>\"\",OB20<>0),HLOOKUP(OW$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OX$3<>\"\",OC20<>0),HLOOKUP(OX$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OY$3<>\"\",OD20<>0),HLOOKUP(OY$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OZ$3<>\"\",OE20<>0),HLOOKUP(OZ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PA$3<>\"\",OF20<>0),HLOOKUP(PA$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PB$3<>\"\",OG20<>0),HLOOKUP(PB$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PC$3<>\"\",OH20<>0),HLOOKUP(PC$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PD$3<>\"\",OI20<>0),HLOOKUP(PD$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PE$3<>\"\",OJ20<>0),HLOOKUP(PE$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},null,{"$f":"IF(AND(PG$3<>\"\",NQ20<>0),HLOOKUP(PG$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PH$3<>\"\",NR20<>0),HLOOKUP(PH$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PI$3<>\"\",NS20<>0),HLOOKUP(PI$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.6},{"$f":"IF(AND(PJ$3<>\"\",NT20<>0),HLOOKUP(PJ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PK$3<>\"\",NU20<>0),HLOOKUP(PK$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PL$3<>\"\",NV20<>0),HLOOKUP(PL$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PM$3<>\"\",NW20<>0),HLOOKUP(PM$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PN$3<>\"\",NX20<>0),HLOOKUP(PN$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PO$3<>\"\",NY20<>0),HLOOKUP(PO$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PP$3<>\"\",NZ20<>0),HLOOKUP(PP$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PQ$3<>\"\",OA20<>0),HLOOKUP(PQ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PR$3<>\"\",OB20<>0),HLOOKUP(PR$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PS$3<>\"\",OC20<>0),HLOOKUP(PS$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PT$3<>\"\",OD20<>0),HLOOKUP(PT$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PU$3<>\"\",OE20<>0),HLOOKUP(PU$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PV$3<>\"\",OF20<>0),HLOOKUP(PV$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PW$3<>\"\",OG20<>0),HLOOKUP(PW$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PX$3<>\"\",OH20<>0),HLOOKUP(PX$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PY$3<>\"\",OI20<>0),HLOOKUP(PY$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PZ$3<>\"\",OJ20<>0),HLOOKUP(PZ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$f":"IF((QW$3<>\"\"),OL20*QB20,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$error":"#DIV/0!"},null,{"$f":"IF((RT$3<>\"\"),PG20*QB20,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$error":"#DIV/0!"}]
["B9f","Reduced incidents of crime - robbery","No","Reduced police, other criminal justice costs, health costs per actual crime (N.B. Use multipliers to convert from recorded crime or convictions)","Police, CJS, NHS",null,null,null,null,null,null,null,null,null,null,null,null,5450,5450,2280,3590,11320,2016,{"$f":"VLOOKUP(W21,'GDP Deflators'!$B$6:$D$106,3,FALSE)","v":88.192705122673857},"The Economic and Social cost of Crime, Second Edition (Home Office 2018)",null,"Standard Rate",0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(NQ$3<>\"\",VLOOKUP($A21,'Agency percentages'!$A$6:$X$71,(3+MATCH(NQ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NR$3<>\"\",VLOOKUP($A21,'Agency percentages'!$A$6:$X$71,(3+MATCH(NR$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0.1391941391941392},{"$f":"IF(NS$3<>\"\",VLOOKUP($A21,'Agency percentages'!$A$6:$X$71,(3+MATCH(NS$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0.18498168498168499},{"$f":"IF(NT$3<>\"\",VLOOKUP($A21,'Agency percentages'!$A$6:$X$71,(3+MATCH(NT$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":3.1135531135531136E-2},{"$f":"IF(NU$3<>\"\",VLOOKUP($A21,'Agency percentages'!$A$6:$X$71,(3+MATCH(NU$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0.43040293040293043},{"$f":"IF(NV$3<>\"\",VLOOKUP($A21,'Agency percentages'!$A$6:$X$71,(3+MATCH(NV$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0.17399267399267399},{"$f":"IF(NW$3<>\"\",VLOOKUP($A21,'Agency percentages'!$A$6:$X$71,(3+MATCH(NW$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":3.8461538461538464E-2},{"$f":"IF(NX$3<>\"\",VLOOKUP($A21,'Agency percentages'!$A$6:$X$71,(3+MATCH(NX$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NY$3<>\"\",VLOOKUP($A21,'Agency percentages'!$A$6:$X$71,(3+MATCH(NY$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NZ$3<>\"\",VLOOKUP($A21,'Agency percentages'!$A$6:$X$71,(3+MATCH(NZ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OA$3<>\"\",VLOOKUP($A21,'Agency percentages'!$A$6:$X$71,(3+MATCH(OA$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OB$3<>\"\",VLOOKUP($A21,'Agency percentages'!$A$6:$X$71,(3+MATCH(OB$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":1.8315018315018315E-3},{"$f":"IF(OC$3<>\"\",VLOOKUP($A21,'Agency percentages'!$A$6:$X$71,(3+MATCH(OC$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OD$3<>\"\",VLOOKUP($A21,'Agency percentages'!$A$6:$X$71,(3+MATCH(OD$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OE$3<>\"\",VLOOKUP($A21,'Agency percentages'!$A$6:$X$71,(3+MATCH(OE$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OF$3<>\"\",VLOOKUP($A21,'Agency percentages'!$A$6:$X$71,(3+MATCH(OF$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OG$3<>\"\",VLOOKUP($A21,'Agency percentages'!$A$6:$X$71,(3+MATCH(OG$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OH$3<>\"\",VLOOKUP($A21,'Agency percentages'!$A$6:$X$71,(3+MATCH(OH$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OI$3<>\"\",VLOOKUP($A21,'Agency percentages'!$A$6:$X$71,(3+MATCH(OI$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OJ$3<>\"\",VLOOKUP($A21,'Agency percentages'!$A$6:$X$71,(3+MATCH(OJ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},null,{"$f":"IF(AND(OL$3<>\"\",NQ21<>0),HLOOKUP(OL$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OM$3<>\"\",NR21<>0),HLOOKUP(OM$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(ON$3<>\"\",NS21<>0),HLOOKUP(ON$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.3},{"$f":"IF(AND(OO$3<>\"\",NT21<>0),HLOOKUP(OO$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(OP$3<>\"\",NU21<>0),HLOOKUP(OP$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(OQ$3<>\"\",NV21<>0),HLOOKUP(OQ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(OR$3<>\"\",NW21<>0),HLOOKUP(OR$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(OS$3<>\"\",NX21<>0),HLOOKUP(OS$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OT$3<>\"\",NY21<>0),HLOOKUP(OT$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OU$3<>\"\",NZ21<>0),HLOOKUP(OU$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OV$3<>\"\",OA21<>0),HLOOKUP(OV$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OW$3<>\"\",OB21<>0),HLOOKUP(OW$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OX$3<>\"\",OC21<>0),HLOOKUP(OX$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OY$3<>\"\",OD21<>0),HLOOKUP(OY$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OZ$3<>\"\",OE21<>0),HLOOKUP(OZ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PA$3<>\"\",OF21<>0),HLOOKUP(PA$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PB$3<>\"\",OG21<>0),HLOOKUP(PB$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PC$3<>\"\",OH21<>0),HLOOKUP(PC$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PD$3<>\"\",OI21<>0),HLOOKUP(PD$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PE$3<>\"\",OJ21<>0),HLOOKUP(PE$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},null,{"$f":"IF(AND(PG$3<>\"\",NQ21<>0),HLOOKUP(PG$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PH$3<>\"\",NR21<>0),HLOOKUP(PH$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PI$3<>\"\",NS21<>0),HLOOKUP(PI$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.6},{"$f":"IF(AND(PJ$3<>\"\",NT21<>0),HLOOKUP(PJ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PK$3<>\"\",NU21<>0),HLOOKUP(PK$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PL$3<>\"\",NV21<>0),HLOOKUP(PL$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PM$3<>\"\",NW21<>0),HLOOKUP(PM$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PN$3<>\"\",NX21<>0),HLOOKUP(PN$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PO$3<>\"\",NY21<>0),HLOOKUP(PO$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PP$3<>\"\",NZ21<>0),HLOOKUP(PP$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PQ$3<>\"\",OA21<>0),HLOOKUP(PQ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PR$3<>\"\",OB21<>0),HLOOKUP(PR$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PS$3<>\"\",OC21<>0),HLOOKUP(PS$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PT$3<>\"\",OD21<>0),HLOOKUP(PT$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PU$3<>\"\",OE21<>0),HLOOKUP(PU$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PV$3<>\"\",OF21<>0),HLOOKUP(PV$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PW$3<>\"\",OG21<>0),HLOOKUP(PW$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PX$3<>\"\",OH21<>0),HLOOKUP(PX$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PY$3<>\"\",OI21<>0),HLOOKUP(PY$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PZ$3<>\"\",OJ21<>0),HLOOKUP(PZ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$f":"IF((QW$3<>\"\"),OL21*QB21,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$error":"#DIV/0!"},null,{"$f":"IF((RT$3<>\"\"),PG21*QB21,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$error":"#DIV/0!"}]
["B9g","Reduced incidents of crime - domestic burglary","No","Reduced police, other criminal justice costs, health costs per actual crime (N.B. Use multipliers to convert from recorded crime or convictions)","Police, CJS, NHS",null,null,null,null,null,null,null,null,null,null,null,null,2180,2180,2550,1190,5920,2016,{"$f":"VLOOKUP(W22,'GDP Deflators'!$B$6:$D$106,3,FALSE)","v":88.192705122673857},"The Economic and Social cost of Crime, Second Edition (Home Office 2018)",null,"Standard Rate",0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(NQ$3<>\"\",VLOOKUP($A22,'Agency percentages'!$A$6:$X$71,(3+MATCH(NQ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NR$3<>\"\",VLOOKUP($A22,'Agency percentages'!$A$6:$X$71,(3+MATCH(NR$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0.1743119266055046},{"$f":"IF(NS$3<>\"\",VLOOKUP($A22,'Agency percentages'!$A$6:$X$71,(3+MATCH(NS$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0.24311926605504589},{"$f":"IF(NT$3<>\"\",VLOOKUP($A22,'Agency percentages'!$A$6:$X$71,(3+MATCH(NT$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":2.7522935779816515E-2},{"$f":"IF(NU$3<>\"\",VLOOKUP($A22,'Agency percentages'!$A$6:$X$71,(3+MATCH(NU$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0.38990825688073394},{"$f":"IF(NV$3<>\"\",VLOOKUP($A22,'Agency percentages'!$A$6:$X$71,(3+MATCH(NV$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0.13302752293577982},{"$f":"IF(NW$3<>\"\",VLOOKUP($A22,'Agency percentages'!$A$6:$X$71,(3+MATCH(NW$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":3.2110091743119268E-2},{"$f":"IF(NX$3<>\"\",VLOOKUP($A22,'Agency percentages'!$A$6:$X$71,(3+MATCH(NX$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NY$3<>\"\",VLOOKUP($A22,'Agency percentages'!$A$6:$X$71,(3+MATCH(NY$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NZ$3<>\"\",VLOOKUP($A22,'Agency percentages'!$A$6:$X$71,(3+MATCH(NZ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OA$3<>\"\",VLOOKUP($A22,'Agency percentages'!$A$6:$X$71,(3+MATCH(OA$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OB$3<>\"\",VLOOKUP($A22,'Agency percentages'!$A$6:$X$71,(3+MATCH(OB$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OC$3<>\"\",VLOOKUP($A22,'Agency percentages'!$A$6:$X$71,(3+MATCH(OC$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OD$3<>\"\",VLOOKUP($A22,'Agency percentages'!$A$6:$X$71,(3+MATCH(OD$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OE$3<>\"\",VLOOKUP($A22,'Agency percentages'!$A$6:$X$71,(3+MATCH(OE$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OF$3<>\"\",VLOOKUP($A22,'Agency percentages'!$A$6:$X$71,(3+MATCH(OF$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OG$3<>\"\",VLOOKUP($A22,'Agency percentages'!$A$6:$X$71,(3+MATCH(OG$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OH$3<>\"\",VLOOKUP($A22,'Agency percentages'!$A$6:$X$71,(3+MATCH(OH$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OI$3<>\"\",VLOOKUP($A22,'Agency percentages'!$A$6:$X$71,(3+MATCH(OI$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OJ$3<>\"\",VLOOKUP($A22,'Agency percentages'!$A$6:$X$71,(3+MATCH(OJ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},null,{"$f":"IF(AND(OL$3<>\"\",NQ22<>0),HLOOKUP(OL$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OM$3<>\"\",NR22<>0),HLOOKUP(OM$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(ON$3<>\"\",NS22<>0),HLOOKUP(ON$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.3},{"$f":"IF(AND(OO$3<>\"\",NT22<>0),HLOOKUP(OO$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(OP$3<>\"\",NU22<>0),HLOOKUP(OP$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(OQ$3<>\"\",NV22<>0),HLOOKUP(OQ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(OR$3<>\"\",NW22<>0),HLOOKUP(OR$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(OS$3<>\"\",NX22<>0),HLOOKUP(OS$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OT$3<>\"\",NY22<>0),HLOOKUP(OT$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OU$3<>\"\",NZ22<>0),HLOOKUP(OU$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OV$3<>\"\",OA22<>0),HLOOKUP(OV$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OW$3<>\"\",OB22<>0),HLOOKUP(OW$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OX$3<>\"\",OC22<>0),HLOOKUP(OX$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OY$3<>\"\",OD22<>0),HLOOKUP(OY$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OZ$3<>\"\",OE22<>0),HLOOKUP(OZ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PA$3<>\"\",OF22<>0),HLOOKUP(PA$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PB$3<>\"\",OG22<>0),HLOOKUP(PB$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PC$3<>\"\",OH22<>0),HLOOKUP(PC$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PD$3<>\"\",OI22<>0),HLOOKUP(PD$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PE$3<>\"\",OJ22<>0),HLOOKUP(PE$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},null,{"$f":"IF(AND(PG$3<>\"\",NQ22<>0),HLOOKUP(PG$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PH$3<>\"\",NR22<>0),HLOOKUP(PH$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PI$3<>\"\",NS22<>0),HLOOKUP(PI$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.6},{"$f":"IF(AND(PJ$3<>\"\",NT22<>0),HLOOKUP(PJ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PK$3<>\"\",NU22<>0),HLOOKUP(PK$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PL$3<>\"\",NV22<>0),HLOOKUP(PL$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PM$3<>\"\",NW22<>0),HLOOKUP(PM$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PN$3<>\"\",NX22<>0),HLOOKUP(PN$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PO$3<>\"\",NY22<>0),HLOOKUP(PO$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PP$3<>\"\",NZ22<>0),HLOOKUP(PP$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PQ$3<>\"\",OA22<>0),HLOOKUP(PQ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PR$3<>\"\",OB22<>0),HLOOKUP(PR$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PS$3<>\"\",OC22<>0),HLOOKUP(PS$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PT$3<>\"\",OD22<>0),HLOOKUP(PT$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PU$3<>\"\",OE22<>0),HLOOKUP(PU$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PV$3<>\"\",OF22<>0),HLOOKUP(PV$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PW$3<>\"\",OG22<>0),HLOOKUP(PW$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PX$3<>\"\",OH22<>0),HLOOKUP(PX$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PY$3<>\"\",OI22<>0),HLOOKUP(PY$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PZ$3<>\"\",OJ22<>0),HLOOKUP(PZ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$f":"IF((QW$3<>\"\"),OL22*QB22,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$error":"#DIV/0!"},null,{"$f":"IF((RT$3<>\"\"),PG22*QB22,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$error":"#DIV/0!"}]
["B9h","Reduced incidents of crime - theft from person","No","Reduced police, other criminal justice costs, health costs per actual crime (N.B. Use multipliers to convert from recorded crime or convictions)","Police, CJS, NHS",null,null,null,null,null,null,null,null,null,null,null,null,640,640,330,410,1380,2016,{"$f":"VLOOKUP(W23,'GDP Deflators'!$B$6:$D$106,3,FALSE)","v":88.192705122673857},"The Economic and Social cost of Crime, Second Edition (Home Office 2018)",null,"Standard Rate",0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(NQ$3<>\"\",VLOOKUP($A23,'Agency percentages'!$A$6:$X$71,(3+MATCH(NQ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NR$3<>\"\",VLOOKUP($A23,'Agency percentages'!$A$6:$X$71,(3+MATCH(NR$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0.328125},{"$f":"IF(NS$3<>\"\",VLOOKUP($A23,'Agency percentages'!$A$6:$X$71,(3+MATCH(NS$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":6.25E-2},{"$f":"IF(NT$3<>\"\",VLOOKUP($A23,'Agency percentages'!$A$6:$X$71,(3+MATCH(NT$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":6.25E-2},{"$f":"IF(NU$3<>\"\",VLOOKUP($A23,'Agency percentages'!$A$6:$X$71,(3+MATCH(NU$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0.453125},{"$f":"IF(NV$3<>\"\",VLOOKUP($A23,'Agency percentages'!$A$6:$X$71,(3+MATCH(NV$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":4.6875E-2},{"$f":"IF(NW$3<>\"\",VLOOKUP($A23,'Agency percentages'!$A$6:$X$71,(3+MATCH(NW$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":4.6875E-2},{"$f":"IF(NX$3<>\"\",VLOOKUP($A23,'Agency percentages'!$A$6:$X$71,(3+MATCH(NX$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NY$3<>\"\",VLOOKUP($A23,'Agency percentages'!$A$6:$X$71,(3+MATCH(NY$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NZ$3<>\"\",VLOOKUP($A23,'Agency percentages'!$A$6:$X$71,(3+MATCH(NZ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OA$3<>\"\",VLOOKUP($A23,'Agency percentages'!$A$6:$X$71,(3+MATCH(OA$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OB$3<>\"\",VLOOKUP($A23,'Agency percentages'!$A$6:$X$71,(3+MATCH(OB$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OC$3<>\"\",VLOOKUP($A23,'Agency percentages'!$A$6:$X$71,(3+MATCH(OC$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OD$3<>\"\",VLOOKUP($A23,'Agency percentages'!$A$6:$X$71,(3+MATCH(OD$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OE$3<>\"\",VLOOKUP($A23,'Agency percentages'!$A$6:$X$71,(3+MATCH(OE$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OF$3<>\"\",VLOOKUP($A23,'Agency percentages'!$A$6:$X$71,(3+MATCH(OF$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OG$3<>\"\",VLOOKUP($A23,'Agency percentages'!$A$6:$X$71,(3+MATCH(OG$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OH$3<>\"\",VLOOKUP($A23,'Agency percentages'!$A$6:$X$71,(3+MATCH(OH$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OI$3<>\"\",VLOOKUP($A23,'Agency percentages'!$A$6:$X$71,(3+MATCH(OI$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OJ$3<>\"\",VLOOKUP($A23,'Agency percentages'!$A$6:$X$71,(3+MATCH(OJ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},null,{"$f":"IF(AND(OL$3<>\"\",NQ23<>0),HLOOKUP(OL$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OM$3<>\"\",NR23<>0),HLOOKUP(OM$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(ON$3<>\"\",NS23<>0),HLOOKUP(ON$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.3},{"$f":"IF(AND(OO$3<>\"\",NT23<>0),HLOOKUP(OO$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(OP$3<>\"\",NU23<>0),HLOOKUP(OP$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(OQ$3<>\"\",NV23<>0),HLOOKUP(OQ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(OR$3<>\"\",NW23<>0),HLOOKUP(OR$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(OS$3<>\"\",NX23<>0),HLOOKUP(OS$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OT$3<>\"\",NY23<>0),HLOOKUP(OT$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OU$3<>\"\",NZ23<>0),HLOOKUP(OU$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OV$3<>\"\",OA23<>0),HLOOKUP(OV$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OW$3<>\"\",OB23<>0),HLOOKUP(OW$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OX$3<>\"\",OC23<>0),HLOOKUP(OX$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OY$3<>\"\",OD23<>0),HLOOKUP(OY$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OZ$3<>\"\",OE23<>0),HLOOKUP(OZ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PA$3<>\"\",OF23<>0),HLOOKUP(PA$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PB$3<>\"\",OG23<>0),HLOOKUP(PB$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PC$3<>\"\",OH23<>0),HLOOKUP(PC$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PD$3<>\"\",OI23<>0),HLOOKUP(PD$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PE$3<>\"\",OJ23<>0),HLOOKUP(PE$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},null,{"$f":"IF(AND(PG$3<>\"\",NQ23<>0),HLOOKUP(PG$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PH$3<>\"\",NR23<>0),HLOOKUP(PH$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PI$3<>\"\",NS23<>0),HLOOKUP(PI$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.6},{"$f":"IF(AND(PJ$3<>\"\",NT23<>0),HLOOKUP(PJ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PK$3<>\"\",NU23<>0),HLOOKUP(PK$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PL$3<>\"\",NV23<>0),HLOOKUP(PL$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PM$3<>\"\",NW23<>0),HLOOKUP(PM$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PN$3<>\"\",NX23<>0),HLOOKUP(PN$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PO$3<>\"\",NY23<>0),HLOOKUP(PO$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PP$3<>\"\",NZ23<>0),HLOOKUP(PP$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PQ$3<>\"\",OA23<>0),HLOOKUP(PQ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PR$3<>\"\",OB23<>0),HLOOKUP(PR$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PS$3<>\"\",OC23<>0),HLOOKUP(PS$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PT$3<>\"\",OD23<>0),HLOOKUP(PT$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PU$3<>\"\",OE23<>0),HLOOKUP(PU$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PV$3<>\"\",OF23<>0),HLOOKUP(PV$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PW$3<>\"\",OG23<>0),HLOOKUP(PW$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PX$3<>\"\",OH23<>0),HLOOKUP(PX$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PY$3<>\"\",OI23<>0),HLOOKUP(PY$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PZ$3<>\"\",OJ23<>0),HLOOKUP(PZ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$f":"IF((QW$3<>\"\"),OL23*QB23,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$error":"#DIV/0!"},null,{"$f":"IF((RT$3<>\"\"),PG23*QB23,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$error":"#DIV/0!"}]
["B9i","Reduced incidents of crime - theft of vehicle","No","Reduced police, other criminal justice costs, health costs per actual crime (N.B. Use multipliers to convert from recorded crime or convictions)","Police, CJS, NHS",null,null,null,null,null,null,null,null,null,null,null,null,4000,4000,6020,270,10290,2016,{"$f":"VLOOKUP(W24,'GDP Deflators'!$B$6:$D$106,3,FALSE)","v":88.192705122673857},"The Economic and Social cost of Crime, Second Edition (Home Office 2018)",null,"Standard Rate",0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(NQ$3<>\"\",VLOOKUP($A24,'Agency percentages'!$A$6:$X$71,(3+MATCH(NQ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NR$3<>\"\",VLOOKUP($A24,'Agency percentages'!$A$6:$X$71,(3+MATCH(NR$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":2.5125628140703519E-2},{"$f":"IF(NS$3<>\"\",VLOOKUP($A24,'Agency percentages'!$A$6:$X$71,(3+MATCH(NS$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0.51005025125628145},{"$f":"IF(NT$3<>\"\",VLOOKUP($A24,'Agency percentages'!$A$6:$X$71,(3+MATCH(NT$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":7.5376884422110546E-2},{"$f":"IF(NU$3<>\"\",VLOOKUP($A24,'Agency percentages'!$A$6:$X$71,(3+MATCH(NU$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0.32412060301507539},{"$f":"IF(NV$3<>\"\",VLOOKUP($A24,'Agency percentages'!$A$6:$X$71,(3+MATCH(NV$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":3.015075376884422E-2},{"$f":"IF(NW$3<>\"\",VLOOKUP($A24,'Agency percentages'!$A$6:$X$71,(3+MATCH(NW$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":3.5175879396984924E-2},{"$f":"IF(NX$3<>\"\",VLOOKUP($A24,'Agency percentages'!$A$6:$X$71,(3+MATCH(NX$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NY$3<>\"\",VLOOKUP($A24,'Agency percentages'!$A$6:$X$71,(3+MATCH(NY$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NZ$3<>\"\",VLOOKUP($A24,'Agency percentages'!$A$6:$X$71,(3+MATCH(NZ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OA$3<>\"\",VLOOKUP($A24,'Agency percentages'!$A$6:$X$71,(3+MATCH(OA$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OB$3<>\"\",VLOOKUP($A24,'Agency percentages'!$A$6:$X$71,(3+MATCH(OB$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OC$3<>\"\",VLOOKUP($A24,'Agency percentages'!$A$6:$X$71,(3+MATCH(OC$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OD$3<>\"\",VLOOKUP($A24,'Agency percentages'!$A$6:$X$71,(3+MATCH(OD$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OE$3<>\"\",VLOOKUP($A24,'Agency percentages'!$A$6:$X$71,(3+MATCH(OE$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OF$3<>\"\",VLOOKUP($A24,'Agency percentages'!$A$6:$X$71,(3+MATCH(OF$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OG$3<>\"\",VLOOKUP($A24,'Agency percentages'!$A$6:$X$71,(3+MATCH(OG$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OH$3<>\"\",VLOOKUP($A24,'Agency percentages'!$A$6:$X$71,(3+MATCH(OH$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OI$3<>\"\",VLOOKUP($A24,'Agency percentages'!$A$6:$X$71,(3+MATCH(OI$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OJ$3<>\"\",VLOOKUP($A24,'Agency percentages'!$A$6:$X$71,(3+MATCH(OJ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},null,{"$f":"IF(AND(OL$3<>\"\",NQ24<>0),HLOOKUP(OL$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OM$3<>\"\",NR24<>0),HLOOKUP(OM$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(ON$3<>\"\",NS24<>0),HLOOKUP(ON$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.3},{"$f":"IF(AND(OO$3<>\"\",NT24<>0),HLOOKUP(OO$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(OP$3<>\"\",NU24<>0),HLOOKUP(OP$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(OQ$3<>\"\",NV24<>0),HLOOKUP(OQ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(OR$3<>\"\",NW24<>0),HLOOKUP(OR$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(OS$3<>\"\",NX24<>0),HLOOKUP(OS$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OT$3<>\"\",NY24<>0),HLOOKUP(OT$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OU$3<>\"\",NZ24<>0),HLOOKUP(OU$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OV$3<>\"\",OA24<>0),HLOOKUP(OV$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OW$3<>\"\",OB24<>0),HLOOKUP(OW$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OX$3<>\"\",OC24<>0),HLOOKUP(OX$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OY$3<>\"\",OD24<>0),HLOOKUP(OY$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OZ$3<>\"\",OE24<>0),HLOOKUP(OZ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PA$3<>\"\",OF24<>0),HLOOKUP(PA$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PB$3<>\"\",OG24<>0),HLOOKUP(PB$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PC$3<>\"\",OH24<>0),HLOOKUP(PC$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PD$3<>\"\",OI24<>0),HLOOKUP(PD$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PE$3<>\"\",OJ24<>0),HLOOKUP(PE$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},null,{"$f":"IF(AND(PG$3<>\"\",NQ24<>0),HLOOKUP(PG$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PH$3<>\"\",NR24<>0),HLOOKUP(PH$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PI$3<>\"\",NS24<>0),HLOOKUP(PI$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.6},{"$f":"IF(AND(PJ$3<>\"\",NT24<>0),HLOOKUP(PJ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PK$3<>\"\",NU24<>0),HLOOKUP(PK$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PL$3<>\"\",NV24<>0),HLOOKUP(PL$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PM$3<>\"\",NW24<>0),HLOOKUP(PM$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PN$3<>\"\",NX24<>0),HLOOKUP(PN$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PO$3<>\"\",NY24<>0),HLOOKUP(PO$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PP$3<>\"\",NZ24<>0),HLOOKUP(PP$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PQ$3<>\"\",OA24<>0),HLOOKUP(PQ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PR$3<>\"\",OB24<>0),HLOOKUP(PR$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PS$3<>\"\",OC24<>0),HLOOKUP(PS$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PT$3<>\"\",OD24<>0),HLOOKUP(PT$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PU$3<>\"\",OE24<>0),HLOOKUP(PU$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PV$3<>\"\",OF24<>0),HLOOKUP(PV$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PW$3<>\"\",OG24<>0),HLOOKUP(PW$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PX$3<>\"\",OH24<>0),HLOOKUP(PX$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PY$3<>\"\",OI24<>0),HLOOKUP(PY$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PZ$3<>\"\",OJ24<>0),HLOOKUP(PZ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$f":"IF((QW$3<>\"\"),OL24*QB24,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$error":"#DIV/0!"},null,{"$f":"IF((RT$3<>\"\"),PG24*QB24,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$error":"#DIV/0!"}]
["B9j","Reduced incidents of crime - theft from vehicle","No","Reduced police, other criminal justice costs, health costs per actual crime (N.B. Use multipliers to convert from recorded crime or convictions)","Police, CJS, NHS",null,null,null,null,null,null,null,null,null,null,null,null,220,220,530,140,890,2016,{"$f":"VLOOKUP(W25,'GDP Deflators'!$B$6:$D$106,3,FALSE)","v":88.192705122673857},"The Economic and Social cost of Crime, Second Edition (Home Office 2018)",null,"Standard Rate",0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(NQ$3<>\"\",VLOOKUP($A25,'Agency percentages'!$A$6:$X$71,(3+MATCH(NQ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NR$3<>\"\",VLOOKUP($A25,'Agency percentages'!$A$6:$X$71,(3+MATCH(NR$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0.18181818181818182},{"$f":"IF(NS$3<>\"\",VLOOKUP($A25,'Agency percentages'!$A$6:$X$71,(3+MATCH(NS$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0.36363636363636365},{"$f":"IF(NT$3<>\"\",VLOOKUP($A25,'Agency percentages'!$A$6:$X$71,(3+MATCH(NT$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":9.0909090909090912E-2},{"$f":"IF(NU$3<>\"\",VLOOKUP($A25,'Agency percentages'!$A$6:$X$71,(3+MATCH(NU$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0.27272727272727271},{"$f":"IF(NV$3<>\"\",VLOOKUP($A25,'Agency percentages'!$A$6:$X$71,(3+MATCH(NV$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":4.5454545454545456E-2},{"$f":"IF(NW$3<>\"\",VLOOKUP($A25,'Agency percentages'!$A$6:$X$71,(3+MATCH(NW$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":4.5454545454545456E-2},{"$f":"IF(NX$3<>\"\",VLOOKUP($A25,'Agency percentages'!$A$6:$X$71,(3+MATCH(NX$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NY$3<>\"\",VLOOKUP($A25,'Agency percentages'!$A$6:$X$71,(3+MATCH(NY$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NZ$3<>\"\",VLOOKUP($A25,'Agency percentages'!$A$6:$X$71,(3+MATCH(NZ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OA$3<>\"\",VLOOKUP($A25,'Agency percentages'!$A$6:$X$71,(3+MATCH(OA$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OB$3<>\"\",VLOOKUP($A25,'Agency percentages'!$A$6:$X$71,(3+MATCH(OB$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OC$3<>\"\",VLOOKUP($A25,'Agency percentages'!$A$6:$X$71,(3+MATCH(OC$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OD$3<>\"\",VLOOKUP($A25,'Agency percentages'!$A$6:$X$71,(3+MATCH(OD$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OE$3<>\"\",VLOOKUP($A25,'Agency percentages'!$A$6:$X$71,(3+MATCH(OE$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OF$3<>\"\",VLOOKUP($A25,'Agency percentages'!$A$6:$X$71,(3+MATCH(OF$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OG$3<>\"\",VLOOKUP($A25,'Agency percentages'!$A$6:$X$71,(3+MATCH(OG$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OH$3<>\"\",VLOOKUP($A25,'Agency percentages'!$A$6:$X$71,(3+MATCH(OH$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OI$3<>\"\",VLOOKUP($A25,'Agency percentages'!$A$6:$X$71,(3+MATCH(OI$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OJ$3<>\"\",VLOOKUP($A25,'Agency percentages'!$A$6:$X$71,(3+MATCH(OJ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},null,{"$f":"IF(AND(OL$3<>\"\",NQ25<>0),HLOOKUP(OL$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OM$3<>\"\",NR25<>0),HLOOKUP(OM$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(ON$3<>\"\",NS25<>0),HLOOKUP(ON$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.3},{"$f":"IF(AND(OO$3<>\"\",NT25<>0),HLOOKUP(OO$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(OP$3<>\"\",NU25<>0),HLOOKUP(OP$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(OQ$3<>\"\",NV25<>0),HLOOKUP(OQ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(OR$3<>\"\",NW25<>0),HLOOKUP(OR$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(OS$3<>\"\",NX25<>0),HLOOKUP(OS$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OT$3<>\"\",NY25<>0),HLOOKUP(OT$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OU$3<>\"\",NZ25<>0),HLOOKUP(OU$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OV$3<>\"\",OA25<>0),HLOOKUP(OV$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OW$3<>\"\",OB25<>0),HLOOKUP(OW$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OX$3<>\"\",OC25<>0),HLOOKUP(OX$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OY$3<>\"\",OD25<>0),HLOOKUP(OY$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OZ$3<>\"\",OE25<>0),HLOOKUP(OZ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PA$3<>\"\",OF25<>0),HLOOKUP(PA$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PB$3<>\"\",OG25<>0),HLOOKUP(PB$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PC$3<>\"\",OH25<>0),HLOOKUP(PC$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PD$3<>\"\",OI25<>0),HLOOKUP(PD$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PE$3<>\"\",OJ25<>0),HLOOKUP(PE$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},null,{"$f":"IF(AND(PG$3<>\"\",NQ25<>0),HLOOKUP(PG$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PH$3<>\"\",NR25<>0),HLOOKUP(PH$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PI$3<>\"\",NS25<>0),HLOOKUP(PI$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.6},{"$f":"IF(AND(PJ$3<>\"\",NT25<>0),HLOOKUP(PJ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PK$3<>\"\",NU25<>0),HLOOKUP(PK$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PL$3<>\"\",NV25<>0),HLOOKUP(PL$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PM$3<>\"\",NW25<>0),HLOOKUP(PM$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PN$3<>\"\",NX25<>0),HLOOKUP(PN$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PO$3<>\"\",NY25<>0),HLOOKUP(PO$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PP$3<>\"\",NZ25<>0),HLOOKUP(PP$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PQ$3<>\"\",OA25<>0),HLOOKUP(PQ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PR$3<>\"\",OB25<>0),HLOOKUP(PR$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PS$3<>\"\",OC25<>0),HLOOKUP(PS$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PT$3<>\"\",OD25<>0),HLOOKUP(PT$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PU$3<>\"\",OE25<>0),HLOOKUP(PU$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PV$3<>\"\",OF25<>0),HLOOKUP(PV$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PW$3<>\"\",OG25<>0),HLOOKUP(PW$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PX$3<>\"\",OH25<>0),HLOOKUP(PX$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PY$3<>\"\",OI25<>0),HLOOKUP(PY$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PZ$3<>\"\",OJ25<>0),HLOOKUP(PZ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$f":"IF((QW$3<>\"\"),OL25*QB25,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$error":"#DIV/0!"},null,{"$f":"IF((RT$3<>\"\"),PG25*QB25,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$error":"#DIV/0!"}]
["B9k","Reduced incidents of crime - arson","No","Reduced police, other criminal justice costs, health costs per actual crime (N.B. Use multipliers to convert from recorded crime or convictions)","Police, CJS, NHS",null,null,null,null,null,null,null,null,null,null,null,null,5170,5170,2260,980,8410,2016,{"$f":"VLOOKUP(W26,'GDP Deflators'!$B$6:$D$106,3,FALSE)","v":88.192705122673857},"The Economic and Social cost of Crime, Second Edition (Home Office 2018)",null,"Standard Rate",0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(NQ$3<>\"\",VLOOKUP($A26,'Agency percentages'!$A$6:$X$71,(3+MATCH(NQ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NR$3<>\"\",VLOOKUP($A26,'Agency percentages'!$A$6:$X$71,(3+MATCH(NR$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":3.4749034749034749E-2},{"$f":"IF(NS$3<>\"\",VLOOKUP($A26,'Agency percentages'!$A$6:$X$71,(3+MATCH(NS$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0.20849420849420849},{"$f":"IF(NT$3<>\"\",VLOOKUP($A26,'Agency percentages'!$A$6:$X$71,(3+MATCH(NT$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":4.2471042471042469E-2},{"$f":"IF(NU$3<>\"\",VLOOKUP($A26,'Agency percentages'!$A$6:$X$71,(3+MATCH(NU$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0.49227799227799229},{"$f":"IF(NV$3<>\"\",VLOOKUP($A26,'Agency percentages'!$A$6:$X$71,(3+MATCH(NV$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0.17567567567567569},{"$f":"IF(NW$3<>\"\",VLOOKUP($A26,'Agency percentages'!$A$6:$X$71,(3+MATCH(NW$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":4.4401544401544403E-2},{"$f":"IF(NX$3<>\"\",VLOOKUP($A26,'Agency percentages'!$A$6:$X$71,(3+MATCH(NX$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NY$3<>\"\",VLOOKUP($A26,'Agency percentages'!$A$6:$X$71,(3+MATCH(NY$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NZ$3<>\"\",VLOOKUP($A26,'Agency percentages'!$A$6:$X$71,(3+MATCH(NZ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OA$3<>\"\",VLOOKUP($A26,'Agency percentages'!$A$6:$X$71,(3+MATCH(OA$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OB$3<>\"\",VLOOKUP($A26,'Agency percentages'!$A$6:$X$71,(3+MATCH(OB$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":1.9305019305019305E-3},{"$f":"IF(OC$3<>\"\",VLOOKUP($A26,'Agency percentages'!$A$6:$X$71,(3+MATCH(OC$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OD$3<>\"\",VLOOKUP($A26,'Agency percentages'!$A$6:$X$71,(3+MATCH(OD$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OE$3<>\"\",VLOOKUP($A26,'Agency percentages'!$A$6:$X$71,(3+MATCH(OE$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OF$3<>\"\",VLOOKUP($A26,'Agency percentages'!$A$6:$X$71,(3+MATCH(OF$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OG$3<>\"\",VLOOKUP($A26,'Agency percentages'!$A$6:$X$71,(3+MATCH(OG$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OH$3<>\"\",VLOOKUP($A26,'Agency percentages'!$A$6:$X$71,(3+MATCH(OH$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OI$3<>\"\",VLOOKUP($A26,'Agency percentages'!$A$6:$X$71,(3+MATCH(OI$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OJ$3<>\"\",VLOOKUP($A26,'Agency percentages'!$A$6:$X$71,(3+MATCH(OJ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},null,{"$f":"IF(AND(OL$3<>\"\",NQ26<>0),HLOOKUP(OL$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OM$3<>\"\",NR26<>0),HLOOKUP(OM$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(ON$3<>\"\",NS26<>0),HLOOKUP(ON$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.3},{"$f":"IF(AND(OO$3<>\"\",NT26<>0),HLOOKUP(OO$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(OP$3<>\"\",NU26<>0),HLOOKUP(OP$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(OQ$3<>\"\",NV26<>0),HLOOKUP(OQ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(OR$3<>\"\",NW26<>0),HLOOKUP(OR$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(OS$3<>\"\",NX26<>0),HLOOKUP(OS$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OT$3<>\"\",NY26<>0),HLOOKUP(OT$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OU$3<>\"\",NZ26<>0),HLOOKUP(OU$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OV$3<>\"\",OA26<>0),HLOOKUP(OV$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OW$3<>\"\",OB26<>0),HLOOKUP(OW$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OX$3<>\"\",OC26<>0),HLOOKUP(OX$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OY$3<>\"\",OD26<>0),HLOOKUP(OY$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OZ$3<>\"\",OE26<>0),HLOOKUP(OZ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PA$3<>\"\",OF26<>0),HLOOKUP(PA$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PB$3<>\"\",OG26<>0),HLOOKUP(PB$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PC$3<>\"\",OH26<>0),HLOOKUP(PC$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PD$3<>\"\",OI26<>0),HLOOKUP(PD$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PE$3<>\"\",OJ26<>0),HLOOKUP(PE$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},null,{"$f":"IF(AND(PG$3<>\"\",NQ26<>0),HLOOKUP(PG$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PH$3<>\"\",NR26<>0),HLOOKUP(PH$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PI$3<>\"\",NS26<>0),HLOOKUP(PI$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.6},{"$f":"IF(AND(PJ$3<>\"\",NT26<>0),HLOOKUP(PJ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PK$3<>\"\",NU26<>0),HLOOKUP(PK$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PL$3<>\"\",NV26<>0),HLOOKUP(PL$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PM$3<>\"\",NW26<>0),HLOOKUP(PM$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PN$3<>\"\",NX26<>0),HLOOKUP(PN$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PO$3<>\"\",NY26<>0),HLOOKUP(PO$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PP$3<>\"\",NZ26<>0),HLOOKUP(PP$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PQ$3<>\"\",OA26<>0),HLOOKUP(PQ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PR$3<>\"\",OB26<>0),HLOOKUP(PR$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PS$3<>\"\",OC26<>0),HLOOKUP(PS$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PT$3<>\"\",OD26<>0),HLOOKUP(PT$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PU$3<>\"\",OE26<>0),HLOOKUP(PU$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PV$3<>\"\",OF26<>0),HLOOKUP(PV$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PW$3<>\"\",OG26<>0),HLOOKUP(PW$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PX$3<>\"\",OH26<>0),HLOOKUP(PX$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PY$3<>\"\",OI26<>0),HLOOKUP(PY$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PZ$3<>\"\",OJ26<>0),HLOOKUP(PZ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$f":"IF((QW$3<>\"\"),OL26*QB26,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$error":"#DIV/0!"},null,{"$f":"IF((RT$3<>\"\"),PG26*QB26,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$error":"#DIV/0!"}]
["B9l","Reduced incidents of crime - other criminal damage","No","Reduced police, other criminal justice costs, health costs per actual crime (N.B. Use multipliers to convert from recorded crime or convictions)","Police, CJS, NHS",null,null,null,null,null,null,null,null,null,null,null,null,590,590,480,270,1340,2016,{"$f":"VLOOKUP(W27,'GDP Deflators'!$B$6:$D$106,3,FALSE)","v":88.192705122673857},"The Economic and Social cost of Crime, Second Edition (Home Office 2018)",null,"Standard Rate",0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(NQ$3<>\"\",VLOOKUP($A27,'Agency percentages'!$A$6:$X$71,(3+MATCH(NQ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NR$3<>\"\",VLOOKUP($A27,'Agency percentages'!$A$6:$X$71,(3+MATCH(NR$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0.15},{"$f":"IF(NS$3<>\"\",VLOOKUP($A27,'Agency percentages'!$A$6:$X$71,(3+MATCH(NS$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0.25},{"$f":"IF(NT$3<>\"\",VLOOKUP($A27,'Agency percentages'!$A$6:$X$71,(3+MATCH(NT$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0.1},{"$f":"IF(NU$3<>\"\",VLOOKUP($A27,'Agency percentages'!$A$6:$X$71,(3+MATCH(NU$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0.45},{"$f":"IF(NV$3<>\"\",VLOOKUP($A27,'Agency percentages'!$A$6:$X$71,(3+MATCH(NV$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NW$3<>\"\",VLOOKUP($A27,'Agency percentages'!$A$6:$X$71,(3+MATCH(NW$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0.05},{"$f":"IF(NX$3<>\"\",VLOOKUP($A27,'Agency percentages'!$A$6:$X$71,(3+MATCH(NX$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NY$3<>\"\",VLOOKUP($A27,'Agency percentages'!$A$6:$X$71,(3+MATCH(NY$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NZ$3<>\"\",VLOOKUP($A27,'Agency percentages'!$A$6:$X$71,(3+MATCH(NZ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OA$3<>\"\",VLOOKUP($A27,'Agency percentages'!$A$6:$X$71,(3+MATCH(OA$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OB$3<>\"\",VLOOKUP($A27,'Agency percentages'!$A$6:$X$71,(3+MATCH(OB$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OC$3<>\"\",VLOOKUP($A27,'Agency percentages'!$A$6:$X$71,(3+MATCH(OC$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OD$3<>\"\",VLOOKUP($A27,'Agency percentages'!$A$6:$X$71,(3+MATCH(OD$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OE$3<>\"\",VLOOKUP($A27,'Agency percentages'!$A$6:$X$71,(3+MATCH(OE$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OF$3<>\"\",VLOOKUP($A27,'Agency percentages'!$A$6:$X$71,(3+MATCH(OF$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OG$3<>\"\",VLOOKUP($A27,'Agency percentages'!$A$6:$X$71,(3+MATCH(OG$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OH$3<>\"\",VLOOKUP($A27,'Agency percentages'!$A$6:$X$71,(3+MATCH(OH$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OI$3<>\"\",VLOOKUP($A27,'Agency percentages'!$A$6:$X$71,(3+MATCH(OI$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OJ$3<>\"\",VLOOKUP($A27,'Agency percentages'!$A$6:$X$71,(3+MATCH(OJ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},null,{"$f":"IF(AND(OL$3<>\"\",NQ27<>0),HLOOKUP(OL$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OM$3<>\"\",NR27<>0),HLOOKUP(OM$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(ON$3<>\"\",NS27<>0),HLOOKUP(ON$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.3},{"$f":"IF(AND(OO$3<>\"\",NT27<>0),HLOOKUP(OO$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(OP$3<>\"\",NU27<>0),HLOOKUP(OP$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(OQ$3<>\"\",NV27<>0),HLOOKUP(OQ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OR$3<>\"\",NW27<>0),HLOOKUP(OR$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(OS$3<>\"\",NX27<>0),HLOOKUP(OS$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OT$3<>\"\",NY27<>0),HLOOKUP(OT$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OU$3<>\"\",NZ27<>0),HLOOKUP(OU$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OV$3<>\"\",OA27<>0),HLOOKUP(OV$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OW$3<>\"\",OB27<>0),HLOOKUP(OW$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OX$3<>\"\",OC27<>0),HLOOKUP(OX$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OY$3<>\"\",OD27<>0),HLOOKUP(OY$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OZ$3<>\"\",OE27<>0),HLOOKUP(OZ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PA$3<>\"\",OF27<>0),HLOOKUP(PA$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PB$3<>\"\",OG27<>0),HLOOKUP(PB$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PC$3<>\"\",OH27<>0),HLOOKUP(PC$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PD$3<>\"\",OI27<>0),HLOOKUP(PD$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PE$3<>\"\",OJ27<>0),HLOOKUP(PE$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},null,{"$f":"IF(AND(PG$3<>\"\",NQ27<>0),HLOOKUP(PG$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PH$3<>\"\",NR27<>0),HLOOKUP(PH$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PI$3<>\"\",NS27<>0),HLOOKUP(PI$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.6},{"$f":"IF(AND(PJ$3<>\"\",NT27<>0),HLOOKUP(PJ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PK$3<>\"\",NU27<>0),HLOOKUP(PK$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PL$3<>\"\",NV27<>0),HLOOKUP(PL$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PM$3<>\"\",NW27<>0),HLOOKUP(PM$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PN$3<>\"\",NX27<>0),HLOOKUP(PN$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PO$3<>\"\",NY27<>0),HLOOKUP(PO$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PP$3<>\"\",NZ27<>0),HLOOKUP(PP$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PQ$3<>\"\",OA27<>0),HLOOKUP(PQ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PR$3<>\"\",OB27<>0),HLOOKUP(PR$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PS$3<>\"\",OC27<>0),HLOOKUP(PS$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PT$3<>\"\",OD27<>0),HLOOKUP(PT$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PU$3<>\"\",OE27<>0),HLOOKUP(PU$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PV$3<>\"\",OF27<>0),HLOOKUP(PV$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PW$3<>\"\",OG27<>0),HLOOKUP(PW$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PX$3<>\"\",OH27<>0),HLOOKUP(PX$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PY$3<>\"\",OI27<>0),HLOOKUP(PY$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PZ$3<>\"\",OJ27<>0),HLOOKUP(PZ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$f":"IF((QW$3<>\"\"),OL27*QB27,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$error":"#DIV/0!"},null,{"$f":"IF((RT$3<>\"\"),PG27*QB27,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$error":"#DIV/0!"}]
["B9m","Reduced incidents of crime - commercial burglary ","No","Reduced police, other criminal justice costs, health costs per actual crime (N.B. Use multipliers to convert from recorded crime or convictions)","Police, CJS, NHS",null,null,null,null,null,null,null,null,null,null,null,null,2930,2930,12010,510,15450,2016,{"$f":"VLOOKUP(W28,'GDP Deflators'!$B$6:$D$106,3,FALSE)","v":88.192705122673857},"The Economic and Social cost of Crime, Second Edition (Home Office 2018)",null,"Standard Rate",0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(NQ$3<>\"\",VLOOKUP($A28,'Agency percentages'!$A$6:$X$71,(3+MATCH(NQ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NR$3<>\"\",VLOOKUP($A28,'Agency percentages'!$A$6:$X$71,(3+MATCH(NR$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":5.4607508532423209E-2},{"$f":"IF(NS$3<>\"\",VLOOKUP($A28,'Agency percentages'!$A$6:$X$71,(3+MATCH(NS$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0.18088737201365188},{"$f":"IF(NT$3<>\"\",VLOOKUP($A28,'Agency percentages'!$A$6:$X$71,(3+MATCH(NT$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0.10580204778156997},{"$f":"IF(NU$3<>\"\",VLOOKUP($A28,'Agency percentages'!$A$6:$X$71,(3+MATCH(NU$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0.4948805460750853},{"$f":"IF(NV$3<>\"\",VLOOKUP($A28,'Agency percentages'!$A$6:$X$71,(3+MATCH(NV$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":9.8976109215017066E-2},{"$f":"IF(NW$3<>\"\",VLOOKUP($A28,'Agency percentages'!$A$6:$X$71,(3+MATCH(NW$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":6.4846416382252553E-2},{"$f":"IF(NX$3<>\"\",VLOOKUP($A28,'Agency percentages'!$A$6:$X$71,(3+MATCH(NX$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NY$3<>\"\",VLOOKUP($A28,'Agency percentages'!$A$6:$X$71,(3+MATCH(NY$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NZ$3<>\"\",VLOOKUP($A28,'Agency percentages'!$A$6:$X$71,(3+MATCH(NZ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OA$3<>\"\",VLOOKUP($A28,'Agency percentages'!$A$6:$X$71,(3+MATCH(OA$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OB$3<>\"\",VLOOKUP($A28,'Agency percentages'!$A$6:$X$71,(3+MATCH(OB$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OC$3<>\"\",VLOOKUP($A28,'Agency percentages'!$A$6:$X$71,(3+MATCH(OC$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OD$3<>\"\",VLOOKUP($A28,'Agency percentages'!$A$6:$X$71,(3+MATCH(OD$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OE$3<>\"\",VLOOKUP($A28,'Agency percentages'!$A$6:$X$71,(3+MATCH(OE$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OF$3<>\"\",VLOOKUP($A28,'Agency percentages'!$A$6:$X$71,(3+MATCH(OF$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OG$3<>\"\",VLOOKUP($A28,'Agency percentages'!$A$6:$X$71,(3+MATCH(OG$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OH$3<>\"\",VLOOKUP($A28,'Agency percentages'!$A$6:$X$71,(3+MATCH(OH$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OI$3<>\"\",VLOOKUP($A28,'Agency percentages'!$A$6:$X$71,(3+MATCH(OI$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OJ$3<>\"\",VLOOKUP($A28,'Agency percentages'!$A$6:$X$71,(3+MATCH(OJ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},null,{"$f":"IF(AND(OL$3<>\"\",NQ28<>0),HLOOKUP(OL$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OM$3<>\"\",NR28<>0),HLOOKUP(OM$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(ON$3<>\"\",NS28<>0),HLOOKUP(ON$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.3},{"$f":"IF(AND(OO$3<>\"\",NT28<>0),HLOOKUP(OO$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(OP$3<>\"\",NU28<>0),HLOOKUP(OP$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(OQ$3<>\"\",NV28<>0),HLOOKUP(OQ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(OR$3<>\"\",NW28<>0),HLOOKUP(OR$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(OS$3<>\"\",NX28<>0),HLOOKUP(OS$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OT$3<>\"\",NY28<>0),HLOOKUP(OT$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OU$3<>\"\",NZ28<>0),HLOOKUP(OU$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OV$3<>\"\",OA28<>0),HLOOKUP(OV$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OW$3<>\"\",OB28<>0),HLOOKUP(OW$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OX$3<>\"\",OC28<>0),HLOOKUP(OX$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OY$3<>\"\",OD28<>0),HLOOKUP(OY$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OZ$3<>\"\",OE28<>0),HLOOKUP(OZ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PA$3<>\"\",OF28<>0),HLOOKUP(PA$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PB$3<>\"\",OG28<>0),HLOOKUP(PB$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PC$3<>\"\",OH28<>0),HLOOKUP(PC$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PD$3<>\"\",OI28<>0),HLOOKUP(PD$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PE$3<>\"\",OJ28<>0),HLOOKUP(PE$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},null,{"$f":"IF(AND(PG$3<>\"\",NQ28<>0),HLOOKUP(PG$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PH$3<>\"\",NR28<>0),HLOOKUP(PH$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PI$3<>\"\",NS28<>0),HLOOKUP(PI$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.6},{"$f":"IF(AND(PJ$3<>\"\",NT28<>0),HLOOKUP(PJ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PK$3<>\"\",NU28<>0),HLOOKUP(PK$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PL$3<>\"\",NV28<>0),HLOOKUP(PL$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PM$3<>\"\",NW28<>0),HLOOKUP(PM$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PN$3<>\"\",NX28<>0),HLOOKUP(PN$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PO$3<>\"\",NY28<>0),HLOOKUP(PO$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PP$3<>\"\",NZ28<>0),HLOOKUP(PP$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PQ$3<>\"\",OA28<>0),HLOOKUP(PQ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PR$3<>\"\",OB28<>0),HLOOKUP(PR$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PS$3<>\"\",OC28<>0),HLOOKUP(PS$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PT$3<>\"\",OD28<>0),HLOOKUP(PT$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PU$3<>\"\",OE28<>0),HLOOKUP(PU$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PV$3<>\"\",OF28<>0),HLOOKUP(PV$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PW$3<>\"\",OG28<>0),HLOOKUP(PW$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PX$3<>\"\",OH28<>0),HLOOKUP(PX$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PY$3<>\"\",OI28<>0),HLOOKUP(PY$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PZ$3<>\"\",OJ28<>0),HLOOKUP(PZ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$f":"IF((QW$3<>\"\"),OL28*QB28,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$error":"#DIV/0!"},null,{"$f":"IF((RT$3<>\"\"),PG28*QB28,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$error":"#DIV/0!"}]
["B9n","Reduced incidents of crime - commercial robbery","No","Reduced police, other criminal justice costs, health costs per actual crime (N.B. Use multipliers to convert from recorded crime or convictions)","Police, CJS, NHS",null,null,null,null,null,null,null,null,null,null,null,null,5300,5300,5530,4170,15000,2016,{"$f":"VLOOKUP(W29,'GDP Deflators'!$B$6:$D$106,3,FALSE)","v":88.192705122673857},"The Economic and Social cost of Crime, Second Edition (Home Office 2018)",null,"Standard Rate",0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(NQ$3<>\"\",VLOOKUP($A29,'Agency percentages'!$A$6:$X$71,(3+MATCH(NQ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NR$3<>\"\",VLOOKUP($A29,'Agency percentages'!$A$6:$X$71,(3+MATCH(NR$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0.11342155009451796},{"$f":"IF(NS$3<>\"\",VLOOKUP($A29,'Agency percentages'!$A$6:$X$71,(3+MATCH(NS$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0.19092627599243855},{"$f":"IF(NT$3<>\"\",VLOOKUP($A29,'Agency percentages'!$A$6:$X$71,(3+MATCH(NT$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":3.2136105860113423E-2},{"$f":"IF(NU$3<>\"\",VLOOKUP($A29,'Agency percentages'!$A$6:$X$71,(3+MATCH(NU$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0.44423440453686203},{"$f":"IF(NV$3<>\"\",VLOOKUP($A29,'Agency percentages'!$A$6:$X$71,(3+MATCH(NV$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0.17958412098298676},{"$f":"IF(NW$3<>\"\",VLOOKUP($A29,'Agency percentages'!$A$6:$X$71,(3+MATCH(NW$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":3.9697542533081283E-2},{"$f":"IF(NX$3<>\"\",VLOOKUP($A29,'Agency percentages'!$A$6:$X$71,(3+MATCH(NX$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NY$3<>\"\",VLOOKUP($A29,'Agency percentages'!$A$6:$X$71,(3+MATCH(NY$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NZ$3<>\"\",VLOOKUP($A29,'Agency percentages'!$A$6:$X$71,(3+MATCH(NZ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OA$3<>\"\",VLOOKUP($A29,'Agency percentages'!$A$6:$X$71,(3+MATCH(OA$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OB$3<>\"\",VLOOKUP($A29,'Agency percentages'!$A$6:$X$71,(3+MATCH(OB$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OC$3<>\"\",VLOOKUP($A29,'Agency percentages'!$A$6:$X$71,(3+MATCH(OC$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OD$3<>\"\",VLOOKUP($A29,'Agency percentages'!$A$6:$X$71,(3+MATCH(OD$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OE$3<>\"\",VLOOKUP($A29,'Agency percentages'!$A$6:$X$71,(3+MATCH(OE$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OF$3<>\"\",VLOOKUP($A29,'Agency percentages'!$A$6:$X$71,(3+MATCH(OF$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OG$3<>\"\",VLOOKUP($A29,'Agency percentages'!$A$6:$X$71,(3+MATCH(OG$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OH$3<>\"\",VLOOKUP($A29,'Agency percentages'!$A$6:$X$71,(3+MATCH(OH$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OI$3<>\"\",VLOOKUP($A29,'Agency percentages'!$A$6:$X$71,(3+MATCH(OI$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OJ$3<>\"\",VLOOKUP($A29,'Agency percentages'!$A$6:$X$71,(3+MATCH(OJ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},null,{"$f":"IF(AND(OL$3<>\"\",NQ29<>0),HLOOKUP(OL$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OM$3<>\"\",NR29<>0),HLOOKUP(OM$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(ON$3<>\"\",NS29<>0),HLOOKUP(ON$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.3},{"$f":"IF(AND(OO$3<>\"\",NT29<>0),HLOOKUP(OO$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(OP$3<>\"\",NU29<>0),HLOOKUP(OP$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(OQ$3<>\"\",NV29<>0),HLOOKUP(OQ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(OR$3<>\"\",NW29<>0),HLOOKUP(OR$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(OS$3<>\"\",NX29<>0),HLOOKUP(OS$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OT$3<>\"\",NY29<>0),HLOOKUP(OT$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OU$3<>\"\",NZ29<>0),HLOOKUP(OU$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OV$3<>\"\",OA29<>0),HLOOKUP(OV$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OW$3<>\"\",OB29<>0),HLOOKUP(OW$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OX$3<>\"\",OC29<>0),HLOOKUP(OX$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OY$3<>\"\",OD29<>0),HLOOKUP(OY$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OZ$3<>\"\",OE29<>0),HLOOKUP(OZ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PA$3<>\"\",OF29<>0),HLOOKUP(PA$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PB$3<>\"\",OG29<>0),HLOOKUP(PB$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PC$3<>\"\",OH29<>0),HLOOKUP(PC$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PD$3<>\"\",OI29<>0),HLOOKUP(PD$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PE$3<>\"\",OJ29<>0),HLOOKUP(PE$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},null,{"$f":"IF(AND(PG$3<>\"\",NQ29<>0),HLOOKUP(PG$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PH$3<>\"\",NR29<>0),HLOOKUP(PH$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PI$3<>\"\",NS29<>0),HLOOKUP(PI$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.6},{"$f":"IF(AND(PJ$3<>\"\",NT29<>0),HLOOKUP(PJ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PK$3<>\"\",NU29<>0),HLOOKUP(PK$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PL$3<>\"\",NV29<>0),HLOOKUP(PL$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PM$3<>\"\",NW29<>0),HLOOKUP(PM$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PN$3<>\"\",NX29<>0),HLOOKUP(PN$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PO$3<>\"\",NY29<>0),HLOOKUP(PO$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PP$3<>\"\",NZ29<>0),HLOOKUP(PP$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PQ$3<>\"\",OA29<>0),HLOOKUP(PQ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PR$3<>\"\",OB29<>0),HLOOKUP(PR$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PS$3<>\"\",OC29<>0),HLOOKUP(PS$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PT$3<>\"\",OD29<>0),HLOOKUP(PT$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PU$3<>\"\",OE29<>0),HLOOKUP(PU$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PV$3<>\"\",OF29<>0),HLOOKUP(PV$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PW$3<>\"\",OG29<>0),HLOOKUP(PW$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PX$3<>\"\",OH29<>0),HLOOKUP(PX$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PY$3<>\"\",OI29<>0),HLOOKUP(PY$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PZ$3<>\"\",OJ29<>0),HLOOKUP(PZ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$f":"IF((QW$3<>\"\"),OL29*QB29,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$error":"#DIV/0!"},null,{"$f":"IF((RT$3<>\"\"),PG29*QB29,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$error":"#DIV/0!"}]
["B9o","Reduced incidents of crime - commercial - theft of vehicle","No","Reduced police, other criminal justice costs, health costs per actual crime (N.B. Use multipliers to convert from recorded crime or convictions)","Police, CJS, NHS",null,null,null,null,null,null,null,null,null,null,null,null,3910,3910,30910,360,35180,2016,{"$f":"VLOOKUP(W30,'GDP Deflators'!$B$6:$D$106,3,FALSE)","v":88.192705122673857},"The Economic and Social cost of Crime, Second Edition (Home Office 2018)",null,"Standard Rate",0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(NQ$3<>\"\",VLOOKUP($A30,'Agency percentages'!$A$6:$X$71,(3+MATCH(NQ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NR$3<>\"\",VLOOKUP($A30,'Agency percentages'!$A$6:$X$71,(3+MATCH(NR$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":2.5706940874035988E-3},{"$f":"IF(NS$3<>\"\",VLOOKUP($A30,'Agency percentages'!$A$6:$X$71,(3+MATCH(NS$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0.52185089974293064},{"$f":"IF(NT$3<>\"\",VLOOKUP($A30,'Agency percentages'!$A$6:$X$71,(3+MATCH(NT$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":7.7120822622107968E-2},{"$f":"IF(NU$3<>\"\",VLOOKUP($A30,'Agency percentages'!$A$6:$X$71,(3+MATCH(NU$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0.33161953727506427},{"$f":"IF(NV$3<>\"\",VLOOKUP($A30,'Agency percentages'!$A$6:$X$71,(3+MATCH(NV$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":3.0848329048843187E-2},{"$f":"IF(NW$3<>\"\",VLOOKUP($A30,'Agency percentages'!$A$6:$X$71,(3+MATCH(NW$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":3.5989717223650387E-2},{"$f":"IF(NX$3<>\"\",VLOOKUP($A30,'Agency percentages'!$A$6:$X$71,(3+MATCH(NX$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NY$3<>\"\",VLOOKUP($A30,'Agency percentages'!$A$6:$X$71,(3+MATCH(NY$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NZ$3<>\"\",VLOOKUP($A30,'Agency percentages'!$A$6:$X$71,(3+MATCH(NZ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OA$3<>\"\",VLOOKUP($A30,'Agency percentages'!$A$6:$X$71,(3+MATCH(OA$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OB$3<>\"\",VLOOKUP($A30,'Agency percentages'!$A$6:$X$71,(3+MATCH(OB$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OC$3<>\"\",VLOOKUP($A30,'Agency percentages'!$A$6:$X$71,(3+MATCH(OC$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OD$3<>\"\",VLOOKUP($A30,'Agency percentages'!$A$6:$X$71,(3+MATCH(OD$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OE$3<>\"\",VLOOKUP($A30,'Agency percentages'!$A$6:$X$71,(3+MATCH(OE$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OF$3<>\"\",VLOOKUP($A30,'Agency percentages'!$A$6:$X$71,(3+MATCH(OF$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OG$3<>\"\",VLOOKUP($A30,'Agency percentages'!$A$6:$X$71,(3+MATCH(OG$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OH$3<>\"\",VLOOKUP($A30,'Agency percentages'!$A$6:$X$71,(3+MATCH(OH$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OI$3<>\"\",VLOOKUP($A30,'Agency percentages'!$A$6:$X$71,(3+MATCH(OI$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OJ$3<>\"\",VLOOKUP($A30,'Agency percentages'!$A$6:$X$71,(3+MATCH(OJ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},null,{"$f":"IF(AND(OL$3<>\"\",NQ30<>0),HLOOKUP(OL$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OM$3<>\"\",NR30<>0),HLOOKUP(OM$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(ON$3<>\"\",NS30<>0),HLOOKUP(ON$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.3},{"$f":"IF(AND(OO$3<>\"\",NT30<>0),HLOOKUP(OO$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(OP$3<>\"\",NU30<>0),HLOOKUP(OP$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(OQ$3<>\"\",NV30<>0),HLOOKUP(OQ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(OR$3<>\"\",NW30<>0),HLOOKUP(OR$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(OS$3<>\"\",NX30<>0),HLOOKUP(OS$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OT$3<>\"\",NY30<>0),HLOOKUP(OT$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OU$3<>\"\",NZ30<>0),HLOOKUP(OU$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OV$3<>\"\",OA30<>0),HLOOKUP(OV$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OW$3<>\"\",OB30<>0),HLOOKUP(OW$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OX$3<>\"\",OC30<>0),HLOOKUP(OX$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OY$3<>\"\",OD30<>0),HLOOKUP(OY$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OZ$3<>\"\",OE30<>0),HLOOKUP(OZ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PA$3<>\"\",OF30<>0),HLOOKUP(PA$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PB$3<>\"\",OG30<>0),HLOOKUP(PB$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PC$3<>\"\",OH30<>0),HLOOKUP(PC$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PD$3<>\"\",OI30<>0),HLOOKUP(PD$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PE$3<>\"\",OJ30<>0),HLOOKUP(PE$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},null,{"$f":"IF(AND(PG$3<>\"\",NQ30<>0),HLOOKUP(PG$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PH$3<>\"\",NR30<>0),HLOOKUP(PH$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PI$3<>\"\",NS30<>0),HLOOKUP(PI$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.6},{"$f":"IF(AND(PJ$3<>\"\",NT30<>0),HLOOKUP(PJ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PK$3<>\"\",NU30<>0),HLOOKUP(PK$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PL$3<>\"\",NV30<>0),HLOOKUP(PL$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PM$3<>\"\",NW30<>0),HLOOKUP(PM$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PN$3<>\"\",NX30<>0),HLOOKUP(PN$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PO$3<>\"\",NY30<>0),HLOOKUP(PO$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PP$3<>\"\",NZ30<>0),HLOOKUP(PP$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PQ$3<>\"\",OA30<>0),HLOOKUP(PQ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PR$3<>\"\",OB30<>0),HLOOKUP(PR$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PS$3<>\"\",OC30<>0),HLOOKUP(PS$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PT$3<>\"\",OD30<>0),HLOOKUP(PT$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PU$3<>\"\",OE30<>0),HLOOKUP(PU$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PV$3<>\"\",OF30<>0),HLOOKUP(PV$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PW$3<>\"\",OG30<>0),HLOOKUP(PW$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PX$3<>\"\",OH30<>0),HLOOKUP(PX$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PY$3<>\"\",OI30<>0),HLOOKUP(PY$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PZ$3<>\"\",OJ30<>0),HLOOKUP(PZ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$f":"IF((QW$3<>\"\"),OL30*QB30,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$error":"#DIV/0!"},null,{"$f":"IF((RT$3<>\"\"),PG30*QB30,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$error":"#DIV/0!"}]
["B9p","Reduced incidents of crime - commercial - theft from vehicle","No","Reduced police, other criminal justice costs, health costs per actual crime (N.B. Use multipliers to convert from recorded crime or convictions)","Police, CJS, NHS",null,null,null,null,null,null,null,null,null,null,null,null,180,180,1600,100,1880,2016,{"$f":"VLOOKUP(W31,'GDP Deflators'!$B$6:$D$106,3,FALSE)","v":88.192705122673857},"The Economic and Social cost of Crime, Second Edition (Home Office 2018)",null,"Standard Rate",0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(NQ$3<>\"\",VLOOKUP($A31,'Agency percentages'!$A$6:$X$71,(3+MATCH(NQ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NR$3<>\"\",VLOOKUP($A31,'Agency percentages'!$A$6:$X$71,(3+MATCH(NR$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NS$3<>\"\",VLOOKUP($A31,'Agency percentages'!$A$6:$X$71,(3+MATCH(NS$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0.44444444444444442},{"$f":"IF(NT$3<>\"\",VLOOKUP($A31,'Agency percentages'!$A$6:$X$71,(3+MATCH(NT$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0.1111111111111111},{"$f":"IF(NU$3<>\"\",VLOOKUP($A31,'Agency percentages'!$A$6:$X$71,(3+MATCH(NU$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0.33333333333333331},{"$f":"IF(NV$3<>\"\",VLOOKUP($A31,'Agency percentages'!$A$6:$X$71,(3+MATCH(NV$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":5.5555555555555552E-2},{"$f":"IF(NW$3<>\"\",VLOOKUP($A31,'Agency percentages'!$A$6:$X$71,(3+MATCH(NW$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":5.5555555555555552E-2},{"$f":"IF(NX$3<>\"\",VLOOKUP($A31,'Agency percentages'!$A$6:$X$71,(3+MATCH(NX$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NY$3<>\"\",VLOOKUP($A31,'Agency percentages'!$A$6:$X$71,(3+MATCH(NY$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NZ$3<>\"\",VLOOKUP($A31,'Agency percentages'!$A$6:$X$71,(3+MATCH(NZ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OA$3<>\"\",VLOOKUP($A31,'Agency percentages'!$A$6:$X$71,(3+MATCH(OA$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OB$3<>\"\",VLOOKUP($A31,'Agency percentages'!$A$6:$X$71,(3+MATCH(OB$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OC$3<>\"\",VLOOKUP($A31,'Agency percentages'!$A$6:$X$71,(3+MATCH(OC$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OD$3<>\"\",VLOOKUP($A31,'Agency percentages'!$A$6:$X$71,(3+MATCH(OD$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OE$3<>\"\",VLOOKUP($A31,'Agency percentages'!$A$6:$X$71,(3+MATCH(OE$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OF$3<>\"\",VLOOKUP($A31,'Agency percentages'!$A$6:$X$71,(3+MATCH(OF$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OG$3<>\"\",VLOOKUP($A31,'Agency percentages'!$A$6:$X$71,(3+MATCH(OG$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OH$3<>\"\",VLOOKUP($A31,'Agency percentages'!$A$6:$X$71,(3+MATCH(OH$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OI$3<>\"\",VLOOKUP($A31,'Agency percentages'!$A$6:$X$71,(3+MATCH(OI$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OJ$3<>\"\",VLOOKUP($A31,'Agency percentages'!$A$6:$X$71,(3+MATCH(OJ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},null,{"$f":"IF(AND(OL$3<>\"\",NQ31<>0),HLOOKUP(OL$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OM$3<>\"\",NR31<>0),HLOOKUP(OM$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(ON$3<>\"\",NS31<>0),HLOOKUP(ON$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.3},{"$f":"IF(AND(OO$3<>\"\",NT31<>0),HLOOKUP(OO$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(OP$3<>\"\",NU31<>0),HLOOKUP(OP$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(OQ$3<>\"\",NV31<>0),HLOOKUP(OQ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(OR$3<>\"\",NW31<>0),HLOOKUP(OR$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(OS$3<>\"\",NX31<>0),HLOOKUP(OS$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OT$3<>\"\",NY31<>0),HLOOKUP(OT$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OU$3<>\"\",NZ31<>0),HLOOKUP(OU$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OV$3<>\"\",OA31<>0),HLOOKUP(OV$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OW$3<>\"\",OB31<>0),HLOOKUP(OW$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OX$3<>\"\",OC31<>0),HLOOKUP(OX$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OY$3<>\"\",OD31<>0),HLOOKUP(OY$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OZ$3<>\"\",OE31<>0),HLOOKUP(OZ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PA$3<>\"\",OF31<>0),HLOOKUP(PA$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PB$3<>\"\",OG31<>0),HLOOKUP(PB$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PC$3<>\"\",OH31<>0),HLOOKUP(PC$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PD$3<>\"\",OI31<>0),HLOOKUP(PD$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PE$3<>\"\",OJ31<>0),HLOOKUP(PE$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},null,{"$f":"IF(AND(PG$3<>\"\",NQ31<>0),HLOOKUP(PG$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PH$3<>\"\",NR31<>0),HLOOKUP(PH$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PI$3<>\"\",NS31<>0),HLOOKUP(PI$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.6},{"$f":"IF(AND(PJ$3<>\"\",NT31<>0),HLOOKUP(PJ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PK$3<>\"\",NU31<>0),HLOOKUP(PK$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PL$3<>\"\",NV31<>0),HLOOKUP(PL$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PM$3<>\"\",NW31<>0),HLOOKUP(PM$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PN$3<>\"\",NX31<>0),HLOOKUP(PN$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PO$3<>\"\",NY31<>0),HLOOKUP(PO$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PP$3<>\"\",NZ31<>0),HLOOKUP(PP$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PQ$3<>\"\",OA31<>0),HLOOKUP(PQ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PR$3<>\"\",OB31<>0),HLOOKUP(PR$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PS$3<>\"\",OC31<>0),HLOOKUP(PS$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PT$3<>\"\",OD31<>0),HLOOKUP(PT$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PU$3<>\"\",OE31<>0),HLOOKUP(PU$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PV$3<>\"\",OF31<>0),HLOOKUP(PV$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PW$3<>\"\",OG31<>0),HLOOKUP(PW$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PX$3<>\"\",OH31<>0),HLOOKUP(PX$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PY$3<>\"\",OI31<>0),HLOOKUP(PY$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PZ$3<>\"\",OJ31<>0),HLOOKUP(PZ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$f":"IF((QW$3<>\"\"),OL31*QB31,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$error":"#DIV/0!"},null,{"$f":"IF((RT$3<>\"\"),PG31*QB31,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$error":"#DIV/0!"}]
["B9q","Reduced incidents of crime - commercial theft","No","Reduced police, other criminal justice costs, health costs per actual crime (N.B. Use multipliers to convert from recorded crime or convictions)","Police, CJS, NHS",null,null,null,null,null,null,null,null,null,null,null,null,240,240,720,0,960,2016,{"$f":"VLOOKUP(W32,'GDP Deflators'!$B$6:$D$106,3,FALSE)","v":88.192705122673857},"The Economic and Social cost of Crime, Second Edition (Home Office 2018)",null,"Standard Rate",0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(NQ$3<>\"\",VLOOKUP($A32,'Agency percentages'!$A$6:$X$71,(3+MATCH(NQ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NR$3<>\"\",VLOOKUP($A32,'Agency percentages'!$A$6:$X$71,(3+MATCH(NR$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NS$3<>\"\",VLOOKUP($A32,'Agency percentages'!$A$6:$X$71,(3+MATCH(NS$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0.16},{"$f":"IF(NT$3<>\"\",VLOOKUP($A32,'Agency percentages'!$A$6:$X$71,(3+MATCH(NT$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0.16},{"$f":"IF(NU$3<>\"\",VLOOKUP($A32,'Agency percentages'!$A$6:$X$71,(3+MATCH(NU$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0.56000000000000005},{"$f":"IF(NV$3<>\"\",VLOOKUP($A32,'Agency percentages'!$A$6:$X$71,(3+MATCH(NV$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0.04},{"$f":"IF(NW$3<>\"\",VLOOKUP($A32,'Agency percentages'!$A$6:$X$71,(3+MATCH(NW$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0.08},{"$f":"IF(NX$3<>\"\",VLOOKUP($A32,'Agency percentages'!$A$6:$X$71,(3+MATCH(NX$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NY$3<>\"\",VLOOKUP($A32,'Agency percentages'!$A$6:$X$71,(3+MATCH(NY$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NZ$3<>\"\",VLOOKUP($A32,'Agency percentages'!$A$6:$X$71,(3+MATCH(NZ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OA$3<>\"\",VLOOKUP($A32,'Agency percentages'!$A$6:$X$71,(3+MATCH(OA$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OB$3<>\"\",VLOOKUP($A32,'Agency percentages'!$A$6:$X$71,(3+MATCH(OB$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OC$3<>\"\",VLOOKUP($A32,'Agency percentages'!$A$6:$X$71,(3+MATCH(OC$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OD$3<>\"\",VLOOKUP($A32,'Agency percentages'!$A$6:$X$71,(3+MATCH(OD$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OE$3<>\"\",VLOOKUP($A32,'Agency percentages'!$A$6:$X$71,(3+MATCH(OE$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OF$3<>\"\",VLOOKUP($A32,'Agency percentages'!$A$6:$X$71,(3+MATCH(OF$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OG$3<>\"\",VLOOKUP($A32,'Agency percentages'!$A$6:$X$71,(3+MATCH(OG$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OH$3<>\"\",VLOOKUP($A32,'Agency percentages'!$A$6:$X$71,(3+MATCH(OH$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OI$3<>\"\",VLOOKUP($A32,'Agency percentages'!$A$6:$X$71,(3+MATCH(OI$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OJ$3<>\"\",VLOOKUP($A32,'Agency percentages'!$A$6:$X$71,(3+MATCH(OJ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},null,{"$f":"IF(AND(OL$3<>\"\",NQ32<>0),HLOOKUP(OL$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OM$3<>\"\",NR32<>0),HLOOKUP(OM$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(ON$3<>\"\",NS32<>0),HLOOKUP(ON$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.3},{"$f":"IF(AND(OO$3<>\"\",NT32<>0),HLOOKUP(OO$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(OP$3<>\"\",NU32<>0),HLOOKUP(OP$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(OQ$3<>\"\",NV32<>0),HLOOKUP(OQ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(OR$3<>\"\",NW32<>0),HLOOKUP(OR$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(OS$3<>\"\",NX32<>0),HLOOKUP(OS$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OT$3<>\"\",NY32<>0),HLOOKUP(OT$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OU$3<>\"\",NZ32<>0),HLOOKUP(OU$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OV$3<>\"\",OA32<>0),HLOOKUP(OV$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OW$3<>\"\",OB32<>0),HLOOKUP(OW$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OX$3<>\"\",OC32<>0),HLOOKUP(OX$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OY$3<>\"\",OD32<>0),HLOOKUP(OY$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OZ$3<>\"\",OE32<>0),HLOOKUP(OZ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PA$3<>\"\",OF32<>0),HLOOKUP(PA$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PB$3<>\"\",OG32<>0),HLOOKUP(PB$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PC$3<>\"\",OH32<>0),HLOOKUP(PC$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PD$3<>\"\",OI32<>0),HLOOKUP(PD$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PE$3<>\"\",OJ32<>0),HLOOKUP(PE$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},null,{"$f":"IF(AND(PG$3<>\"\",NQ32<>0),HLOOKUP(PG$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PH$3<>\"\",NR32<>0),HLOOKUP(PH$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PI$3<>\"\",NS32<>0),HLOOKUP(PI$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.6},{"$f":"IF(AND(PJ$3<>\"\",NT32<>0),HLOOKUP(PJ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PK$3<>\"\",NU32<>0),HLOOKUP(PK$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PL$3<>\"\",NV32<>0),HLOOKUP(PL$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PM$3<>\"\",NW32<>0),HLOOKUP(PM$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PN$3<>\"\",NX32<>0),HLOOKUP(PN$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PO$3<>\"\",NY32<>0),HLOOKUP(PO$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PP$3<>\"\",NZ32<>0),HLOOKUP(PP$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PQ$3<>\"\",OA32<>0),HLOOKUP(PQ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PR$3<>\"\",OB32<>0),HLOOKUP(PR$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PS$3<>\"\",OC32<>0),HLOOKUP(PS$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PT$3<>\"\",OD32<>0),HLOOKUP(PT$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PU$3<>\"\",OE32<>0),HLOOKUP(PU$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PV$3<>\"\",OF32<>0),HLOOKUP(PV$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PW$3<>\"\",OG32<>0),HLOOKUP(PW$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PX$3<>\"\",OH32<>0),HLOOKUP(PX$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PY$3<>\"\",OI32<>0),HLOOKUP(PY$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PZ$3<>\"\",OJ32<>0),HLOOKUP(PZ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$f":"IF((QW$3<>\"\"),OL32*QB32,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$f":"SUM(QW32:RP32)/SUM(QB32:QU32)","v":{"$error":"#DIV/0!"}},null,{"$f":"IF((RT$3<>\"\"),PG32*QB32,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$f":"SUM(RT32:SM32)/SUM(QB32:QU32)","v":{"$error":"#DIV/0!"}}]
["B9r","Reduced incidents of crime - commercial arson","No","Reduced police, other criminal justice costs, health costs per actual crime (N.B. Use multipliers to convert from recorded crime or convictions)","Police, CJS, NHS",null,null,null,null,null,null,null,null,null,null,null,null,5330,5330,4580,1010,10920,2016,{"$f":"VLOOKUP(W33,'GDP Deflators'!$B$6:$D$106,3,FALSE)","v":88.192705122673857},"The Economic and Social cost of Crime, Second Edition (Home Office 2018)",null,"Standard Rate",0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(NQ$3<>\"\",VLOOKUP($A33,'Agency percentages'!$A$6:$X$71,(3+MATCH(NQ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NR$3<>\"\",VLOOKUP($A33,'Agency percentages'!$A$6:$X$71,(3+MATCH(NR$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":6.3670411985018729E-2},{"$f":"IF(NS$3<>\"\",VLOOKUP($A33,'Agency percentages'!$A$6:$X$71,(3+MATCH(NS$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0.20224719101123595},{"$f":"IF(NT$3<>\"\",VLOOKUP($A33,'Agency percentages'!$A$6:$X$71,(3+MATCH(NT$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":4.1198501872659173E-2},{"$f":"IF(NU$3<>\"\",VLOOKUP($A33,'Agency percentages'!$A$6:$X$71,(3+MATCH(NU$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0.47752808988764045},{"$f":"IF(NV$3<>\"\",VLOOKUP($A33,'Agency percentages'!$A$6:$X$71,(3+MATCH(NV$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0.17041198501872659},{"$f":"IF(NW$3<>\"\",VLOOKUP($A33,'Agency percentages'!$A$6:$X$71,(3+MATCH(NW$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":4.307116104868914E-2},{"$f":"IF(NX$3<>\"\",VLOOKUP($A33,'Agency percentages'!$A$6:$X$71,(3+MATCH(NX$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NY$3<>\"\",VLOOKUP($A33,'Agency percentages'!$A$6:$X$71,(3+MATCH(NY$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NZ$3<>\"\",VLOOKUP($A33,'Agency percentages'!$A$6:$X$71,(3+MATCH(NZ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OA$3<>\"\",VLOOKUP($A33,'Agency percentages'!$A$6:$X$71,(3+MATCH(OA$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OB$3<>\"\",VLOOKUP($A33,'Agency percentages'!$A$6:$X$71,(3+MATCH(OB$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":1.8726591760299626E-3},{"$f":"IF(OC$3<>\"\",VLOOKUP($A33,'Agency percentages'!$A$6:$X$71,(3+MATCH(OC$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OD$3<>\"\",VLOOKUP($A33,'Agency percentages'!$A$6:$X$71,(3+MATCH(OD$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OE$3<>\"\",VLOOKUP($A33,'Agency percentages'!$A$6:$X$71,(3+MATCH(OE$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OF$3<>\"\",VLOOKUP($A33,'Agency percentages'!$A$6:$X$71,(3+MATCH(OF$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OG$3<>\"\",VLOOKUP($A33,'Agency percentages'!$A$6:$X$71,(3+MATCH(OG$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OH$3<>\"\",VLOOKUP($A33,'Agency percentages'!$A$6:$X$71,(3+MATCH(OH$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OI$3<>\"\",VLOOKUP($A33,'Agency percentages'!$A$6:$X$71,(3+MATCH(OI$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OJ$3<>\"\",VLOOKUP($A33,'Agency percentages'!$A$6:$X$71,(3+MATCH(OJ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},null,{"$f":"IF(AND(OL$3<>\"\",NQ33<>0),HLOOKUP(OL$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OM$3<>\"\",NR33<>0),HLOOKUP(OM$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(ON$3<>\"\",NS33<>0),HLOOKUP(ON$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.3},{"$f":"IF(AND(OO$3<>\"\",NT33<>0),HLOOKUP(OO$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(OP$3<>\"\",NU33<>0),HLOOKUP(OP$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(OQ$3<>\"\",NV33<>0),HLOOKUP(OQ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(OR$3<>\"\",NW33<>0),HLOOKUP(OR$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(OS$3<>\"\",NX33<>0),HLOOKUP(OS$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OT$3<>\"\",NY33<>0),HLOOKUP(OT$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OU$3<>\"\",NZ33<>0),HLOOKUP(OU$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OV$3<>\"\",OA33<>0),HLOOKUP(OV$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OW$3<>\"\",OB33<>0),HLOOKUP(OW$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OX$3<>\"\",OC33<>0),HLOOKUP(OX$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OY$3<>\"\",OD33<>0),HLOOKUP(OY$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OZ$3<>\"\",OE33<>0),HLOOKUP(OZ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PA$3<>\"\",OF33<>0),HLOOKUP(PA$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PB$3<>\"\",OG33<>0),HLOOKUP(PB$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PC$3<>\"\",OH33<>0),HLOOKUP(PC$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PD$3<>\"\",OI33<>0),HLOOKUP(PD$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PE$3<>\"\",OJ33<>0),HLOOKUP(PE$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},null,{"$f":"IF(AND(PG$3<>\"\",NQ33<>0),HLOOKUP(PG$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PH$3<>\"\",NR33<>0),HLOOKUP(PH$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PI$3<>\"\",NS33<>0),HLOOKUP(PI$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.6},{"$f":"IF(AND(PJ$3<>\"\",NT33<>0),HLOOKUP(PJ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PK$3<>\"\",NU33<>0),HLOOKUP(PK$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PL$3<>\"\",NV33<>0),HLOOKUP(PL$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PM$3<>\"\",NW33<>0),HLOOKUP(PM$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PN$3<>\"\",NX33<>0),HLOOKUP(PN$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PO$3<>\"\",NY33<>0),HLOOKUP(PO$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PP$3<>\"\",NZ33<>0),HLOOKUP(PP$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PQ$3<>\"\",OA33<>0),HLOOKUP(PQ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PR$3<>\"\",OB33<>0),HLOOKUP(PR$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PS$3<>\"\",OC33<>0),HLOOKUP(PS$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PT$3<>\"\",OD33<>0),HLOOKUP(PT$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PU$3<>\"\",OE33<>0),HLOOKUP(PU$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PV$3<>\"\",OF33<>0),HLOOKUP(PV$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PW$3<>\"\",OG33<>0),HLOOKUP(PW$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PX$3<>\"\",OH33<>0),HLOOKUP(PX$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PY$3<>\"\",OI33<>0),HLOOKUP(PY$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PZ$3<>\"\",OJ33<>0),HLOOKUP(PZ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$f":"IF((QW$3<>\"\"),OL33*QB33,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$error":"#DIV/0!"},null,{"$f":"IF((RT$3<>\"\"),PG33*QB33,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$error":"#DIV/0!"}]
["B9s","Reduced incidents of crime - commercial - other criminal damage","No","Reduced police, other criminal justice costs, health costs per actual crime (N.B. Use multipliers to convert from recorded crime or convictions)","Police, CJS, NHS",null,null,null,null,null,null,null,null,null,null,null,null,540,540,810,60,1410,2016,{"$f":"VLOOKUP(W34,'GDP Deflators'!$B$6:$D$106,3,FALSE)","v":88.192705122673857},"The Economic and Social cost of Crime, Second Edition (Home Office 2018)",null,"Standard Rate",{"$f":"IF($C34=\"Yes\",($H34*$J34*$L34*($N34-$P34)*R34*100*(1+$Z34)/$X34),0)","v":0},0,{"$f":"IF($C34=\"Yes\",($H34*$J34*$L34*($N34-$P34)*U34*100*(1+$Z34)/$X34),0)","v":0},{"$f":"IF($C34=\"Yes\",($H34*$J34*$L34*($N34-$P34)*V34*100*(1+$Z34)/$X34),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"IF(DP$2<=time_frame,$AB34*AH34,\"\")","v":0},{"$f":"IF(DQ$2<=time_frame,$AB34*AI34,\"\")","v":0},{"$f":"IF(DR$2<=time_frame,$AB34*AJ34,\"\")","v":0},{"$f":"IF(DS$2<=time_frame,$AB34*AK34,\"\")","v":0},{"$f":"IF(DT$2<=time_frame,$AB34*AL34,\"\")","v":0},{"$f":"IF(DU$2<=time_frame,$AB34*AM34,\"\")","v":0},{"$f":"IF(DV$2<=time_frame,$AB34*AN34,\"\")","v":0},{"$f":"IF(DW$2<=time_frame,$AB34*AO34,\"\")","v":0},{"$f":"IF(DX$2<=time_frame,$AB34*AP34,\"\")","v":0},{"$f":"IF(DY$2<=time_frame,$AB34*AQ34,\"\")","v":0},{"$f":"IF(DZ$2<=time_frame,$AB34*AR34,\"\")","v":""},{"$f":"IF(EA$2<=time_frame,$AB34*AS34,\"\")","v":""},{"$f":"IF(EB$2<=time_frame,$AB34*AT34,\"\")","v":""},{"$f":"IF(EC$2<=time_frame,$AB34*AU34,\"\")","v":""},{"$f":"IF(ED$2<=time_frame,$AB34*AV34,\"\")","v":""},{"$f":"IF(EE$2<=time_frame,$AB34*AW34,\"\")","v":""},{"$f":"IF(EF$2<=time_frame,$AB34*AX34,\"\")","v":""},{"$f":"IF(EG$2<=time_frame,$AB34*AY34,\"\")","v":""},{"$f":"IF(EH$2<=time_frame,$AB34*AZ34,\"\")","v":""},{"$f":"IF(EI$2<=time_frame,$AB34*BA34,\"\")","v":""},{"$f":"IF(EJ$2<=time_frame,$AB34*BB34,\"\")","v":""},{"$f":"IF(EK$2<=time_frame,$AB34*BC34,\"\")","v":""},{"$f":"IF(EL$2<=time_frame,$AB34*BD34,\"\")","v":""},{"$f":"IF(EM$2<=time_frame,$AB34*BE34,\"\")","v":""},{"$f":"IF(EN$2<=time_frame,$AB34*BF34,\"\")","v":""},{"$f":"IF(EO$2<=time_frame,$AB34*BG34,\"\")","v":""},{"$f":"IF(EP$2<=time_frame,$AB34*BH34,\"\")","v":""},{"$f":"IF(EQ$2<=time_frame,$AB34*BI34,\"\")","v":""},{"$f":"IF(ER$2<=time_frame,$AB34*BJ34,\"\")","v":""},{"$f":"IF(ES$2<=time_frame,$AB34*BK34,\"\")","v":""},{"$f":"IF(ET$2<=time_frame,$AB34*BL34,\"\")","v":""},{"$f":"IF(EU$2<=time_frame,$AB34*BM34,\"\")","v":""},{"$f":"IF(EV$2<=time_frame,$AB34*BN34,\"\")","v":""},{"$f":"IF(EW$2<=time_frame,$AB34*BO34,\"\")","v":""},{"$f":"IF(EX$2<=time_frame,$AB34*BP34,\"\")","v":""},{"$f":"IF(EY$2<=time_frame,$AB34*BQ34,\"\")","v":""},{"$f":"IF(EZ$2<=time_frame,$AB34*BR34,\"\")","v":""},{"$f":"IF(FA$2<=time_frame,$AB34*BS34,\"\")","v":""},{"$f":"IF(FB$2<=time_frame,$AB34*BT34,\"\")","v":""},{"$f":"IF(FC$2<=time_frame,$AB34*BU34,\"\")","v":""},{"$f":"IF(FD$2<=time_frame,$AB34*BV34,\"\")","v":""},{"$f":"IF(FE$2<=time_frame,$AB34*BW34,\"\")","v":""},{"$f":"IF(FF$2<=time_frame,$AB34*BX34,\"\")","v":""},{"$f":"IF(FG$2<=time_frame,$AB34*BY34,\"\")","v":""},{"$f":"IF(FH$2<=time_frame,$AB34*BZ34,\"\")","v":""},{"$f":"IF(FI$2<=time_frame,$AB34*CA34,\"\")","v":""},{"$f":"IF(FJ$2<=time_frame,$AB34*CB34,\"\")","v":""},{"$f":"IF(FK$2<=time_frame,$AB34*CC34,\"\")","v":""},{"$f":"IF(FL$2<=time_frame,$AB34*CD34,\"\")","v":""},{"$f":"IF(FM$2<=time_frame,$AB34*CE34,\"\")","v":""},{"$f":"IF(FN$2<=time_frame,$AB34*CF34,\"\")","v":""},{"$f":"IF(FO$2<=time_frame,$AB34*CG34,\"\")","v":""},{"$f":"IF(FP$2<=time_frame,$AB34*CH34,\"\")","v":""},{"$f":"IF(FQ$2<=time_frame,$AB34*CI34,\"\")","v":""},{"$f":"IF(FR$2<=time_frame,$AB34*CJ34,\"\")","v":""},{"$f":"IF(FS$2<=time_frame,$AB34*CK34,\"\")","v":""},{"$f":"IF(FT$2<=time_frame,$AB34*CL34,\"\")","v":""},{"$f":"IF(FU$2<=time_frame,$AB34*CM34,\"\")","v":""},{"$f":"IF(FV$2<=time_frame,$AB34*CN34,\"\")","v":""},{"$f":"IF(FW$2<=time_frame,$AB34*CO34,\"\")","v":""},{"$f":"IF(FX$2<=time_frame,$AB34*CP34,\"\")","v":""},{"$f":"IF(FY$2<=time_frame,$AB34*CQ34,\"\")","v":""},{"$f":"IF(FZ$2<=time_frame,$AB34*CR34,\"\")","v":""},{"$f":"IF(GA$2<=time_frame,$AB34*CS34,\"\")","v":""},{"$f":"IF(GB$2<=time_frame,$AB34*CT34,\"\")","v":""},{"$f":"IF(GC$2<=time_frame,$AB34*CU34,\"\")","v":""},{"$f":"IF(GD$2<=time_frame,$AB34*CV34,\"\")","v":""},{"$f":"IF(GE$2<=time_frame,$AB34*CW34,\"\")","v":""},{"$f":"IF(GF$2<=time_frame,$AB34*CX34,\"\")","v":""},{"$f":"IF(GG$2<=time_frame,$AB34*CY34,\"\")","v":""},{"$f":"IF(GH$2<=time_frame,$AB34*CZ34,\"\")","v":""},{"$f":"IF(GI$2<=time_frame,$AB34*DA34,\"\")","v":""},{"$f":"IF(GJ$2<=time_frame,$AB34*DB34,\"\")","v":""},{"$f":"IF(GK$2<=time_frame,$AB34*DC34,\"\")","v":""},{"$f":"IF(GL$2<=time_frame,$AB34*DD34,\"\")","v":""},{"$f":"IF(GM$2<=time_frame,$AB34*DE34,\"\")","v":""},{"$f":"IF(GN$2<=time_frame,$AB34*DF34,\"\")","v":""},{"$f":"IF(GO$2<=time_frame,$AB34*DG34,\"\")","v":""},{"$f":"IF(GP$2<=time_frame,$AB34*DH34,\"\")","v":""},{"$f":"IF(GQ$2<=time_frame,$AB34*DI34,\"\")","v":""},{"$f":"IF(GR$2<=time_frame,$AB34*DJ34,\"\")","v":""},{"$f":"IF(GS$2<=time_frame,$AB34*DK34,\"\")","v":""},{"$f":"IF(GT$2<=time_frame,$AB34*DL34,\"\")","v":""},{"$f":"IF(GU$2<=time_frame,$AB34*DN34,\"\")","v":""},{"$f":"IF(GV$2<=time_frame,$AB34*DO34,\"\")","v":""},{"$f":"SUM(DP34:GU34)","v":0},null,{"$f":"IF(GY$2<=time_frame,$AC34*AH34,\"\")","v":0},{"$f":"IF(GZ$2<=time_frame,$AC34*AI34,\"\")","v":0},{"$f":"IF(HA$2<=time_frame,$AC34*AJ34,\"\")","v":0},{"$f":"IF(HB$2<=time_frame,$AC34*AK34,\"\")","v":0},{"$f":"IF(HC$2<=time_frame,$AC34*AL34,\"\")","v":0},{"$f":"IF(HD$2<=time_frame,$AC34*AM34,\"\")","v":0},{"$f":"IF(HE$2<=time_frame,$AC34*AN34,\"\")","v":0},{"$f":"IF(HF$2<=time_frame,$AC34*AO34,\"\")","v":0},{"$f":"IF(HG$2<=time_frame,$AC34*AP34,\"\")","v":0},{"$f":"IF(HH$2<=time_frame,$AC34*AQ34,\"\")","v":0},{"$f":"IF(HI$2<=time_frame,$AC34*AR34,\"\")","v":""},{"$f":"IF(HJ$2<=time_frame,$AC34*AS34,\"\")","v":""},{"$f":"IF(HK$2<=time_frame,$AC34*AT34,\"\")","v":""},{"$f":"IF(HL$2<=time_frame,$AC34*AU34,\"\")","v":""},{"$f":"IF(HM$2<=time_frame,$AC34*AV34,\"\")","v":""},{"$f":"IF(HN$2<=time_frame,$AC34*AW34,\"\")","v":""},{"$f":"IF(HO$2<=time_frame,$AC34*AX34,\"\")","v":""},{"$f":"IF(HP$2<=time_frame,$AC34*AY34,\"\")","v":""},{"$f":"IF(HQ$2<=time_frame,$AC34*AZ34,\"\")","v":""},{"$f":"IF(HR$2<=time_frame,$AC34*BA34,\"\")","v":""},{"$f":"IF(HS$2<=time_frame,$AC34*BB34,\"\")","v":""},{"$f":"IF(HT$2<=time_frame,$AC34*BC34,\"\")","v":""},{"$f":"IF(HU$2<=time_frame,$AC34*BD34,\"\")","v":""},{"$f":"IF(HV$2<=time_frame,$AC34*BE34,\"\")","v":""},{"$f":"IF(HW$2<=time_frame,$AC34*BF34,\"\")","v":""},{"$f":"IF(HX$2<=time_frame,$AC34*BG34,\"\")","v":""},{"$f":"IF(HY$2<=time_frame,$AC34*BH34,\"\")","v":""},{"$f":"IF(HZ$2<=time_frame,$AC34*BI34,\"\")","v":""},{"$f":"IF(IA$2<=time_frame,$AC34*BJ34,\"\")","v":""},{"$f":"IF(IB$2<=time_frame,$AC34*BK34,\"\")","v":""},{"$f":"IF(IC$2<=time_frame,$AC34*BL34,\"\")","v":""},{"$f":"IF(ID$2<=time_frame,$AC34*BM34,\"\")","v":""},{"$f":"IF(IE$2<=time_frame,$AC34*BN34,\"\")","v":""},{"$f":"IF(IF$2<=time_frame,$AC34*BO34,\"\")","v":""},{"$f":"IF(IG$2<=time_frame,$AC34*BP34,\"\")","v":""},{"$f":"IF(IH$2<=time_frame,$AC34*BQ34,\"\")","v":""},{"$f":"IF(II$2<=time_frame,$AC34*BR34,\"\")","v":""},{"$f":"IF(IJ$2<=time_frame,$AC34*BS34,\"\")","v":""},{"$f":"IF(IK$2<=time_frame,$AC34*BT34,\"\")","v":""},{"$f":"IF(IL$2<=time_frame,$AC34*BU34,\"\")","v":""},{"$f":"IF(IM$2<=time_frame,$AC34*BV34,\"\")","v":""},{"$f":"IF(IN$2<=time_frame,$AC34*BW34,\"\")","v":""},{"$f":"IF(IO$2<=time_frame,$AC34*BX34,\"\")","v":""},{"$f":"IF(IP$2<=time_frame,$AC34*BY34,\"\")","v":""},{"$f":"IF(IQ$2<=time_frame,$AC34*BZ34,\"\")","v":""},{"$f":"IF(IR$2<=time_frame,$AC34*CA34,\"\")","v":""},{"$f":"IF(IS$2<=time_frame,$AC34*CB34,\"\")","v":""},{"$f":"IF(IT$2<=time_frame,$AC34*CC34,\"\")","v":""},{"$f":"IF(IU$2<=time_frame,$AC34*CD34,\"\")","v":""},{"$f":"IF(IV$2<=time_frame,$AC34*CE34,\"\")","v":""},{"$f":"IF(IW$2<=time_frame,$AC34*CF34,\"\")","v":""},{"$f":"IF(IX$2<=time_frame,$AC34*CG34,\"\")","v":""},{"$f":"IF(IY$2<=time_frame,$AC34*CH34,\"\")","v":""},{"$f":"IF(IZ$2<=time_frame,$AC34*CI34,\"\")","v":""},{"$f":"IF(JA$2<=time_frame,$AC34*CJ34,\"\")","v":""},{"$f":"IF(JB$2<=time_frame,$AC34*CK34,\"\")","v":""},{"$f":"IF(JC$2<=time_frame,$AC34*CL34,\"\")","v":""},{"$f":"IF(JD$2<=time_frame,$AC34*CM34,\"\")","v":""},{"$f":"IF(JE$2<=time_frame,$AC34*CN34,\"\")","v":""},{"$f":"IF(JF$2<=time_frame,$AC34*CO34,\"\")","v":""},{"$f":"IF(JG$2<=time_frame,$AC34*CP34,\"\")","v":""},{"$f":"IF(JH$2<=time_frame,$AC34*CQ34,\"\")","v":""},{"$f":"IF(JI$2<=time_frame,$AC34*CR34,\"\")","v":""},{"$f":"IF(JJ$2<=time_frame,$AC34*CS34,\"\")","v":""},{"$f":"IF(JK$2<=time_frame,$AC34*CT34,\"\")","v":""},{"$f":"IF(JL$2<=time_frame,$AC34*CU34,\"\")","v":""},{"$f":"IF(JM$2<=time_frame,$AC34*CV34,\"\")","v":""},{"$f":"IF(JN$2<=time_frame,$AC34*CW34,\"\")","v":""},{"$f":"IF(JO$2<=time_frame,$AC34*CX34,\"\")","v":""},{"$f":"IF(JP$2<=time_frame,$AC34*CY34,\"\")","v":""},{"$f":"IF(JQ$2<=time_frame,$AC34*CZ34,\"\")","v":""},{"$f":"IF(JR$2<=time_frame,$AC34*DA34,\"\")","v":""},{"$f":"IF(JS$2<=time_frame,$AC34*DB34,\"\")","v":""},{"$f":"IF(JT$2<=time_frame,$AC34*DC34,\"\")","v":""},{"$f":"IF(JU$2<=time_frame,$AC34*DD34,\"\")","v":""},{"$f":"IF(JV$2<=time_frame,$AC34*DE34,\"\")","v":""},{"$f":"IF(JW$2<=time_frame,$AC34*DF34,\"\")","v":""},{"$f":"IF(JX$2<=time_frame,$AC34*DG34,\"\")","v":""},{"$f":"IF(JY$2<=time_frame,$AC34*DH34,\"\")","v":""},{"$f":"IF(JZ$2<=time_frame,$AC34*DI34,\"\")","v":""},{"$f":"IF(KA$2<=time_frame,$AC34*DJ34,\"\")","v":""},{"$f":"IF(KB$2<=time_frame,$AC34*DK34,\"\")","v":""},{"$f":"IF(KC$2<=time_frame,$AC34*DL34,\"\")","v":""},{"$f":"IF(KD$2<=time_frame,$AC34*DN34,\"\")","v":""},{"$f":"IF(KE$2<=time_frame,$AC34*DO34,\"\")","v":""},{"$f":"SUM(GY34:KE34)","v":0},null,{"$f":"IF(KH$2<=time_frame,$AD34*AH34,\"\")","v":0},{"$f":"IF(KI$2<=time_frame,$AD34*AI34,\"\")","v":0},{"$f":"IF(KJ$2<=time_frame,$AD34*AJ34,\"\")","v":0},{"$f":"IF(KK$2<=time_frame,$AD34*AK34,\"\")","v":0},{"$f":"IF(KL$2<=time_frame,$AD34*AL34,\"\")","v":0},{"$f":"IF(KM$2<=time_frame,$AD34*AM34,\"\")","v":0},{"$f":"IF(KN$2<=time_frame,$AD34*AN34,\"\")","v":0},{"$f":"IF(KO$2<=time_frame,$AD34*AO34,\"\")","v":0},{"$f":"IF(KP$2<=time_frame,$AD34*AP34,\"\")","v":0},{"$f":"IF(KQ$2<=time_frame,$AD34*AQ34,\"\")","v":0},{"$f":"IF(KR$2<=time_frame,$AD34*AR34,\"\")","v":""},{"$f":"IF(KS$2<=time_frame,$AD34*AS34,\"\")","v":""},{"$f":"IF(KT$2<=time_frame,$AD34*AT34,\"\")","v":""},{"$f":"IF(KU$2<=time_frame,$AD34*AU34,\"\")","v":""},{"$f":"IF(KV$2<=time_frame,$AD34*AV34,\"\")","v":""},{"$f":"IF(KW$2<=time_frame,$AD34*AW34,\"\")","v":""},{"$f":"IF(KX$2<=time_frame,$AD34*AX34,\"\")","v":""},{"$f":"IF(KY$2<=time_frame,$AD34*AY34,\"\")","v":""},{"$f":"IF(KZ$2<=time_frame,$AD34*AZ34,\"\")","v":""},{"$f":"IF(LA$2<=time_frame,$AD34*BA34,\"\")","v":""},{"$f":"IF(LB$2<=time_frame,$AD34*BB34,\"\")","v":""},{"$f":"IF(LC$2<=time_frame,$AD34*BC34,\"\")","v":""},{"$f":"IF(LD$2<=time_frame,$AD34*BD34,\"\")","v":""},{"$f":"IF(LE$2<=time_frame,$AD34*BE34,\"\")","v":""},{"$f":"IF(LF$2<=time_frame,$AD34*BF34,\"\")","v":""},{"$f":"IF(LG$2<=time_frame,$AD34*BG34,\"\")","v":""},{"$f":"IF(LH$2<=time_frame,$AD34*BH34,\"\")","v":""},{"$f":"IF(LI$2<=time_frame,$AD34*BI34,\"\")","v":""},{"$f":"IF(LJ$2<=time_frame,$AD34*BJ34,\"\")","v":""},{"$f":"IF(LK$2<=time_frame,$AD34*BK34,\"\")","v":""},{"$f":"IF(LL$2<=time_frame,$AD34*BL34,\"\")","v":""},{"$f":"IF(LM$2<=time_frame,$AD34*BM34,\"\")","v":""},{"$f":"IF(LN$2<=time_frame,$AD34*BN34,\"\")","v":""},{"$f":"IF(LO$2<=time_frame,$AD34*BO34,\"\")","v":""},{"$f":"IF(LP$2<=time_frame,$AD34*BP34,\"\")","v":""},{"$f":"IF(LQ$2<=time_frame,$AD34*BQ34,\"\")","v":""},{"$f":"IF(LR$2<=time_frame,$AD34*BR34,\"\")","v":""},{"$f":"IF(LS$2<=time_frame,$AD34*BS34,\"\")","v":""},{"$f":"IF(LT$2<=time_frame,$AD34*BT34,\"\")","v":""},{"$f":"IF(LU$2<=time_frame,$AD34*BU34,\"\")","v":""},{"$f":"IF(LV$2<=time_frame,$AD34*BV34,\"\")","v":""},{"$f":"IF(LW$2<=time_frame,$AD34*BW34,\"\")","v":""},{"$f":"IF(LX$2<=time_frame,$AD34*BX34,\"\")","v":""},{"$f":"IF(LY$2<=time_frame,$AD34*BY34,\"\")","v":""},{"$f":"IF(LZ$2<=time_frame,$AD34*BZ34,\"\")","v":""},{"$f":"IF(MA$2<=time_frame,$AD34*CA34,\"\")","v":""},{"$f":"IF(MB$2<=time_frame,$AD34*CB34,\"\")","v":""},{"$f":"IF(MC$2<=time_frame,$AD34*CC34,\"\")","v":""},{"$f":"IF(MD$2<=time_frame,$AD34*CD34,\"\")","v":""},{"$f":"IF(ME$2<=time_frame,$AD34*CE34,\"\")","v":""},{"$f":"IF(MF$2<=time_frame,$AD34*CF34,\"\")","v":""},{"$f":"IF(MG$2<=time_frame,$AD34*CG34,\"\")","v":""},{"$f":"IF(MH$2<=time_frame,$AD34*CH34,\"\")","v":""},{"$f":"IF(MI$2<=time_frame,$AD34*CI34,\"\")","v":""},{"$f":"IF(MJ$2<=time_frame,$AD34*CJ34,\"\")","v":""},{"$f":"IF(MK$2<=time_frame,$AD34*CK34,\"\")","v":""},{"$f":"IF(ML$2<=time_frame,$AD34*CL34,\"\")","v":""},{"$f":"IF(MM$2<=time_frame,$AD34*CM34,\"\")","v":""},{"$f":"IF(MN$2<=time_frame,$AD34*CN34,\"\")","v":""},{"$f":"IF(MO$2<=time_frame,$AD34*CO34,\"\")","v":""},{"$f":"IF(MP$2<=time_frame,$AD34*CP34,\"\")","v":""},{"$f":"IF(MQ$2<=time_frame,$AD34*CQ34,\"\")","v":""},{"$f":"IF(MR$2<=time_frame,$AD34*CR34,\"\")","v":""},{"$f":"IF(MS$2<=time_frame,$AD34*CS34,\"\")","v":""},{"$f":"IF(MT$2<=time_frame,$AD34*CT34,\"\")","v":""},{"$f":"IF(MU$2<=time_frame,$AD34*CU34,\"\")","v":""},{"$f":"IF(MV$2<=time_frame,$AD34*CV34,\"\")","v":""},{"$f":"IF(MW$2<=time_frame,$AD34*CW34,\"\")","v":""},{"$f":"IF(MX$2<=time_frame,$AD34*CX34,\"\")","v":""},{"$f":"IF(MY$2<=time_frame,$AD34*CY34,\"\")","v":""},{"$f":"IF(MZ$2<=time_frame,$AD34*CZ34,\"\")","v":""},{"$f":"IF(NA$2<=time_frame,$AD34*DA34,\"\")","v":""},{"$f":"IF(NB$2<=time_frame,$AD34*DB34,\"\")","v":""},{"$f":"IF(NC$2<=time_frame,$AD34*DC34,\"\")","v":""},{"$f":"IF(ND$2<=time_frame,$AD34*DD34,\"\")","v":""},{"$f":"IF(NE$2<=time_frame,$AD34*DE34,\"\")","v":""},{"$f":"IF(NF$2<=time_frame,$AD34*DF34,\"\")","v":""},{"$f":"IF(NG$2<=time_frame,$AD34*DG34,\"\")","v":""},{"$f":"IF(NH$2<=time_frame,$AD34*DH34,\"\")","v":""},{"$f":"IF(NI$2<=time_frame,$AD34*DI34,\"\")","v":""},{"$f":"IF(NJ$2<=time_frame,$AD34*DJ34,\"\")","v":""},{"$f":"IF(NK$2<=time_frame,$AD34*DK34,\"\")","v":""},{"$f":"IF(NL$2<=time_frame,$AD34*DL34,\"\")","v":""},{"$f":"IF(NM$2<=time_frame,$AD34*DM34,\"\")","v":""},{"$f":"IF(NN$2<=time_frame,$AD34*DN34,\"\")","v":""},{"$f":"SUM(KH34:NN34)","v":0},null,{"$f":"IF(NQ$3<>\"\",VLOOKUP($A34,'Agency percentages'!$A$6:$X$71,(3+MATCH(NQ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NR$3<>\"\",VLOOKUP($A34,'Agency percentages'!$A$6:$X$71,(3+MATCH(NR$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":7.2727272727272724E-2},{"$f":"IF(NS$3<>\"\",VLOOKUP($A34,'Agency percentages'!$A$6:$X$71,(3+MATCH(NS$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0.27272727272727271},{"$f":"IF(NT$3<>\"\",VLOOKUP($A34,'Agency percentages'!$A$6:$X$71,(3+MATCH(NT$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0.10909090909090909},{"$f":"IF(NU$3<>\"\",VLOOKUP($A34,'Agency percentages'!$A$6:$X$71,(3+MATCH(NU$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0.49090909090909091},{"$f":"IF(NV$3<>\"\",VLOOKUP($A34,'Agency percentages'!$A$6:$X$71,(3+MATCH(NV$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NW$3<>\"\",VLOOKUP($A34,'Agency percentages'!$A$6:$X$71,(3+MATCH(NW$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":5.4545454545454543E-2},{"$f":"IF(NX$3<>\"\",VLOOKUP($A34,'Agency percentages'!$A$6:$X$71,(3+MATCH(NX$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NY$3<>\"\",VLOOKUP($A34,'Agency percentages'!$A$6:$X$71,(3+MATCH(NY$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NZ$3<>\"\",VLOOKUP($A34,'Agency percentages'!$A$6:$X$71,(3+MATCH(NZ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OA$3<>\"\",VLOOKUP($A34,'Agency percentages'!$A$6:$X$71,(3+MATCH(OA$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OB$3<>\"\",VLOOKUP($A34,'Agency percentages'!$A$6:$X$71,(3+MATCH(OB$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OC$3<>\"\",VLOOKUP($A34,'Agency percentages'!$A$6:$X$71,(3+MATCH(OC$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OD$3<>\"\",VLOOKUP($A34,'Agency percentages'!$A$6:$X$71,(3+MATCH(OD$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OE$3<>\"\",VLOOKUP($A34,'Agency percentages'!$A$6:$X$71,(3+MATCH(OE$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OF$3<>\"\",VLOOKUP($A34,'Agency percentages'!$A$6:$X$71,(3+MATCH(OF$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OG$3<>\"\",VLOOKUP($A34,'Agency percentages'!$A$6:$X$71,(3+MATCH(OG$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OH$3<>\"\",VLOOKUP($A34,'Agency percentages'!$A$6:$X$71,(3+MATCH(OH$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OI$3<>\"\",VLOOKUP($A34,'Agency percentages'!$A$6:$X$71,(3+MATCH(OI$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OJ$3<>\"\",VLOOKUP($A34,'Agency percentages'!$A$6:$X$71,(3+MATCH(OJ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},null,{"$f":"IF(AND(OL$3<>\"\",NQ34<>0),HLOOKUP(OL$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OM$3<>\"\",NR34<>0),HLOOKUP(OM$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(ON$3<>\"\",NS34<>0),HLOOKUP(ON$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.3},{"$f":"IF(AND(OO$3<>\"\",NT34<>0),HLOOKUP(OO$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(OP$3<>\"\",NU34<>0),HLOOKUP(OP$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(OQ$3<>\"\",NV34<>0),HLOOKUP(OQ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OR$3<>\"\",NW34<>0),HLOOKUP(OR$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(OS$3<>\"\",NX34<>0),HLOOKUP(OS$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OT$3<>\"\",NY34<>0),HLOOKUP(OT$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OU$3<>\"\",NZ34<>0),HLOOKUP(OU$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OV$3<>\"\",OA34<>0),HLOOKUP(OV$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OW$3<>\"\",OB34<>0),HLOOKUP(OW$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OX$3<>\"\",OC34<>0),HLOOKUP(OX$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OY$3<>\"\",OD34<>0),HLOOKUP(OY$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OZ$3<>\"\",OE34<>0),HLOOKUP(OZ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PA$3<>\"\",OF34<>0),HLOOKUP(PA$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PB$3<>\"\",OG34<>0),HLOOKUP(PB$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PC$3<>\"\",OH34<>0),HLOOKUP(PC$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PD$3<>\"\",OI34<>0),HLOOKUP(PD$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PE$3<>\"\",OJ34<>0),HLOOKUP(PE$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},null,{"$f":"IF(AND(PG$3<>\"\",NQ34<>0),HLOOKUP(PG$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PH$3<>\"\",NR34<>0),HLOOKUP(PH$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PI$3<>\"\",NS34<>0),HLOOKUP(PI$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.6},{"$f":"IF(AND(PJ$3<>\"\",NT34<>0),HLOOKUP(PJ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PK$3<>\"\",NU34<>0),HLOOKUP(PK$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PL$3<>\"\",NV34<>0),HLOOKUP(PL$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PM$3<>\"\",NW34<>0),HLOOKUP(PM$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PN$3<>\"\",NX34<>0),HLOOKUP(PN$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PO$3<>\"\",NY34<>0),HLOOKUP(PO$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PP$3<>\"\",NZ34<>0),HLOOKUP(PP$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PQ$3<>\"\",OA34<>0),HLOOKUP(PQ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PR$3<>\"\",OB34<>0),HLOOKUP(PR$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PS$3<>\"\",OC34<>0),HLOOKUP(PS$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PT$3<>\"\",OD34<>0),HLOOKUP(PT$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PU$3<>\"\",OE34<>0),HLOOKUP(PU$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PV$3<>\"\",OF34<>0),HLOOKUP(PV$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PW$3<>\"\",OG34<>0),HLOOKUP(PW$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PX$3<>\"\",OH34<>0),HLOOKUP(PX$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PY$3<>\"\",OI34<>0),HLOOKUP(PY$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PZ$3<>\"\",OJ34<>0),HLOOKUP(PZ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},null,{"$f":"IF((QB$3<>\"\"),NQ34*$GW34,\"\")","v":0},{"$f":"IF((QC$3<>\"\"),NR34*$GW34,\"\")","v":0},{"$f":"IF((QD$3<>\"\"),NS34*$GW34,\"\")","v":0},{"$f":"IF((QE$3<>\"\"),NT34*$GW34,\"\")","v":0},{"$f":"IF((QF$3<>\"\"),NU34*$GW34,\"\")","v":0},{"$f":"IF((QG$3<>\"\"),NV34*$GW34,\"\")","v":0},{"$f":"IF((QH$3<>\"\"),NW34*$GW34,\"\")","v":0},{"$f":"IF((QI$3<>\"\"),NX34*$GW34,\"\")","v":0},{"$f":"IF((QJ$3<>\"\"),NY34*$GW34,\"\")","v":0},{"$f":"IF((QK$3<>\"\"),NZ34*$GW34,\"\")","v":0},{"$f":"IF((QL$3<>\"\"),OA34*$GW34,\"\")","v":0},{"$f":"IF((QM$3<>\"\"),OB34*$GW34,\"\")","v":0},{"$f":"IF((QN$3<>\"\"),OC34*$GW34,\"\")","v":0},{"$f":"IF((QO$3<>\"\"),OD34*$GW34,\"\")","v":""},{"$f":"IF((QP$3<>\"\"),OE34*$GW34,\"\")","v":""},{"$f":"IF((QQ$3<>\"\"),OF34*$GW34,\"\")","v":""},{"$f":"IF((QR$3<>\"\"),OG34*$GW34,\"\")","v":""},{"$f":"IF((QS$3<>\"\"),OH34*$GW34,\"\")","v":""},{"$f":"IF((QT$3<>\"\"),OI34*$GW34,\"\")","v":""},{"$f":"IF((QU$3<>\"\"),OJ34*$GW34,\"\")","v":""},null,{"$f":"IF((QW$3<>\"\"),OL34*QB34,\"\")","v":0},{"$f":"IF((QX$3<>\"\"),OM34*QC34,\"\")","v":0},{"$f":"IF((QY$3<>\"\"),ON34*QD34,\"\")","v":0},{"$f":"IF((QZ$3<>\"\"),OO34*QE34,\"\")","v":0},{"$f":"IF((RA$3<>\"\"),OP34*QF34,\"\")","v":0},{"$f":"IF((RB$3<>\"\"),OQ34*QG34,\"\")","v":0},{"$f":"IF((RC$3<>\"\"),OR34*QH34,\"\")","v":0},{"$f":"IF((RD$3<>\"\"),OS34*QI34,\"\")","v":0},{"$f":"IF((RE$3<>\"\"),OT34*QJ34,\"\")","v":0},{"$f":"IF((RF$3<>\"\"),OU34*QK34,\"\")","v":0},{"$f":"IF((RG$3<>\"\"),OV34*QL34,\"\")","v":0},{"$f":"IF((RH$3<>\"\"),OW34*QM34,\"\")","v":0},{"$f":"IF((RI$3<>\"\"),OX34*QN34,\"\")","v":0},{"$f":"IF((RJ$3<>\"\"),OY34*QO34,\"\")","v":""},{"$f":"IF((RK$3<>\"\"),OZ34*QP34,\"\")","v":""},{"$f":"IF((RL$3<>\"\"),PA34*QQ34,\"\")","v":""},{"$f":"IF((RM$3<>\"\"),PB34*QR34,\"\")","v":""},{"$f":"IF((RN$3<>\"\"),PC34*QS34,\"\")","v":""},{"$f":"IF((RO$3<>\"\"),PD34*QT34,\"\")","v":""},{"$f":"IF((RP$3<>\"\"),PE34*QU34,\"\")","v":""},null,{"$f":"SUM(QW34:RP34)/SUM(QB34:QU34)","v":{"$error":"#DIV/0!"}},null,{"$f":"IF((RT$3<>\"\"),PG34*QB34,\"\")","v":0},{"$f":"IF((RU$3<>\"\"),PH34*QC34,\"\")","v":0},{"$f":"IF((RV$3<>\"\"),PI34*QD34,\"\")","v":0},{"$f":"IF((RW$3<>\"\"),PJ34*QE34,\"\")","v":0},{"$f":"IF((RX$3<>\"\"),PK34*QF34,\"\")","v":0},{"$f":"IF((RY$3<>\"\"),PL34*QG34,\"\")","v":0},{"$f":"IF((RZ$3<>\"\"),PM34*QH34,\"\")","v":0},{"$f":"IF((SA$3<>\"\"),PN34*QI34,\"\")","v":0},{"$f":"IF((SB$3<>\"\"),PO34*QJ34,\"\")","v":0},{"$f":"IF((SC$3<>\"\"),PP34*QK34,\"\")","v":0},{"$f":"IF((SD$3<>\"\"),PQ34*QL34,\"\")","v":0},{"$f":"IF((SE$3<>\"\"),PR34*QM34,\"\")","v":0},{"$f":"IF((SF$3<>\"\"),PS34*QN34,\"\")","v":0},{"$f":"IF((SG$3<>\"\"),PT34*QO34,\"\")","v":""},{"$f":"IF((SH$3<>\"\"),PU34*QP34,\"\")","v":""},{"$f":"IF((SI$3<>\"\"),PV34*QQ34,\"\")","v":""},{"$f":"IF((SJ$3<>\"\"),PW34*QR34,\"\")","v":""},{"$f":"IF((SK$3<>\"\"),PX34*QS34,\"\")","v":""},{"$f":"IF((SL$3<>\"\"),PY34*QT34,\"\")","v":""},{"$f":"IF((SM$3<>\"\"),PZ34*QU34,\"\")","v":""},null,{"$f":"SUM(RT34:SM34)/SUM(QB34:QU34)","v":{"$error":"#DIV/0!"}}]
["B9t","Reduced incidents of crime - fraud","No","Reduced police, other criminal justice costs, health costs per actual crime (N.B. Use multipliers to convert from recorded crime or convictions)","Police, CJS, NHS",null,null,null,null,null,null,null,null,null,null,null,null,300,{"$f":"R35","v":300},780,200,1280,2016,{"$f":"VLOOKUP(W35,'GDP Deflators'!$B$6:$D$106,3,FALSE)","v":88.192705122673857},"The Economic and Social cost of Crime, Second Edition (Home Office 2018)",null,"Standard Rate",0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(NQ$3<>\"\",VLOOKUP($A35,'Agency percentages'!$A$6:$X$71,(3+MATCH(NQ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NR$3<>\"\",VLOOKUP($A35,'Agency percentages'!$A$6:$X$71,(3+MATCH(NR$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0.2413793103448276},{"$f":"IF(NS$3<>\"\",VLOOKUP($A35,'Agency percentages'!$A$6:$X$71,(3+MATCH(NS$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0.20689655172413793},{"$f":"IF(NT$3<>\"\",VLOOKUP($A35,'Agency percentages'!$A$6:$X$71,(3+MATCH(NT$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":3.4482758620689655E-2},{"$f":"IF(NU$3<>\"\",VLOOKUP($A35,'Agency percentages'!$A$6:$X$71,(3+MATCH(NU$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0.48275862068965519},{"$f":"IF(NV$3<>\"\",VLOOKUP($A35,'Agency percentages'!$A$6:$X$71,(3+MATCH(NV$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NW$3<>\"\",VLOOKUP($A35,'Agency percentages'!$A$6:$X$71,(3+MATCH(NW$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":3.4482758620689655E-2},{"$f":"IF(NX$3<>\"\",VLOOKUP($A35,'Agency percentages'!$A$6:$X$71,(3+MATCH(NX$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NY$3<>\"\",VLOOKUP($A35,'Agency percentages'!$A$6:$X$71,(3+MATCH(NY$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NZ$3<>\"\",VLOOKUP($A35,'Agency percentages'!$A$6:$X$71,(3+MATCH(NZ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OA$3<>\"\",VLOOKUP($A35,'Agency percentages'!$A$6:$X$71,(3+MATCH(OA$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OB$3<>\"\",VLOOKUP($A35,'Agency percentages'!$A$6:$X$71,(3+MATCH(OB$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OC$3<>\"\",VLOOKUP($A35,'Agency percentages'!$A$6:$X$71,(3+MATCH(OC$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OD$3<>\"\",VLOOKUP($A35,'Agency percentages'!$A$6:$X$71,(3+MATCH(OD$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OE$3<>\"\",VLOOKUP($A35,'Agency percentages'!$A$6:$X$71,(3+MATCH(OE$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OF$3<>\"\",VLOOKUP($A35,'Agency percentages'!$A$6:$X$71,(3+MATCH(OF$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OG$3<>\"\",VLOOKUP($A35,'Agency percentages'!$A$6:$X$71,(3+MATCH(OG$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OH$3<>\"\",VLOOKUP($A35,'Agency percentages'!$A$6:$X$71,(3+MATCH(OH$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OI$3<>\"\",VLOOKUP($A35,'Agency percentages'!$A$6:$X$71,(3+MATCH(OI$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OJ$3<>\"\",VLOOKUP($A35,'Agency percentages'!$A$6:$X$71,(3+MATCH(OJ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},null,{"$f":"IF(AND(OL$3<>\"\",NQ35<>0),HLOOKUP(OL$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OM$3<>\"\",NR35<>0),HLOOKUP(OM$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(ON$3<>\"\",NS35<>0),HLOOKUP(ON$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.3},{"$f":"IF(AND(OO$3<>\"\",NT35<>0),HLOOKUP(OO$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(OP$3<>\"\",NU35<>0),HLOOKUP(OP$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(OQ$3<>\"\",NV35<>0),HLOOKUP(OQ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OR$3<>\"\",NW35<>0),HLOOKUP(OR$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(OS$3<>\"\",NX35<>0),HLOOKUP(OS$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OT$3<>\"\",NY35<>0),HLOOKUP(OT$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OU$3<>\"\",NZ35<>0),HLOOKUP(OU$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OV$3<>\"\",OA35<>0),HLOOKUP(OV$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OW$3<>\"\",OB35<>0),HLOOKUP(OW$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OX$3<>\"\",OC35<>0),HLOOKUP(OX$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OY$3<>\"\",OD35<>0),HLOOKUP(OY$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OZ$3<>\"\",OE35<>0),HLOOKUP(OZ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PA$3<>\"\",OF35<>0),HLOOKUP(PA$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PB$3<>\"\",OG35<>0),HLOOKUP(PB$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PC$3<>\"\",OH35<>0),HLOOKUP(PC$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PD$3<>\"\",OI35<>0),HLOOKUP(PD$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PE$3<>\"\",OJ35<>0),HLOOKUP(PE$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},null,{"$f":"IF(AND(PG$3<>\"\",NQ35<>0),HLOOKUP(PG$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PH$3<>\"\",NR35<>0),HLOOKUP(PH$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PI$3<>\"\",NS35<>0),HLOOKUP(PI$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.6},{"$f":"IF(AND(PJ$3<>\"\",NT35<>0),HLOOKUP(PJ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PK$3<>\"\",NU35<>0),HLOOKUP(PK$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PL$3<>\"\",NV35<>0),HLOOKUP(PL$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PM$3<>\"\",NW35<>0),HLOOKUP(PM$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PN$3<>\"\",NX35<>0),HLOOKUP(PN$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PO$3<>\"\",NY35<>0),HLOOKUP(PO$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PP$3<>\"\",NZ35<>0),HLOOKUP(PP$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PQ$3<>\"\",OA35<>0),HLOOKUP(PQ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PR$3<>\"\",OB35<>0),HLOOKUP(PR$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PS$3<>\"\",OC35<>0),HLOOKUP(PS$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PT$3<>\"\",OD35<>0),HLOOKUP(PT$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PU$3<>\"\",OE35<>0),HLOOKUP(PU$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PV$3<>\"\",OF35<>0),HLOOKUP(PV$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PW$3<>\"\",OG35<>0),HLOOKUP(PW$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PX$3<>\"\",OH35<>0),HLOOKUP(PX$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PY$3<>\"\",OI35<>0),HLOOKUP(PY$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PZ$3<>\"\",OJ35<>0),HLOOKUP(PZ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$f":"IF((QW$3<>\"\"),OL35*QB35,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$error":"#DIV/0!"},null,{"$f":"IF((RT$3<>\"\"),PG35*QB35,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$error":"#DIV/0!"}]
["B10","Housing evictions","Yes","Reduced costs of legal proceedings and repair of property","Housing Provider",null,null,null,null,null,null,null,null,null,null,null,null,6680,{"$f":"R36","v":6680},null,null,6680,2010,{"$f":"VLOOKUP(W36,'GDP Deflators'!$B$6:$D$106,3,FALSE)","v":80.458673393269123},"Research Briefing: Immediate costs to government of loss of home (Shelter 2012)",null,"Standard Rate",0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(NQ$3<>\"\",VLOOKUP($A36,'Agency percentages'!$A$6:$X$71,(3+MATCH(NQ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0.1},{"$f":"IF(NR$3<>\"\",VLOOKUP($A36,'Agency percentages'!$A$6:$X$71,(3+MATCH(NR$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NS$3<>\"\",VLOOKUP($A36,'Agency percentages'!$A$6:$X$71,(3+MATCH(NS$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NT$3<>\"\",VLOOKUP($A36,'Agency percentages'!$A$6:$X$71,(3+MATCH(NT$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NU$3<>\"\",VLOOKUP($A36,'Agency percentages'!$A$6:$X$71,(3+MATCH(NU$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NV$3<>\"\",VLOOKUP($A36,'Agency percentages'!$A$6:$X$71,(3+MATCH(NV$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NW$3<>\"\",VLOOKUP($A36,'Agency percentages'!$A$6:$X$71,(3+MATCH(NW$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0.03},{"$f":"IF(NX$3<>\"\",VLOOKUP($A36,'Agency percentages'!$A$6:$X$71,(3+MATCH(NX$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NY$3<>\"\",VLOOKUP($A36,'Agency percentages'!$A$6:$X$71,(3+MATCH(NY$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NZ$3<>\"\",VLOOKUP($A36,'Agency percentages'!$A$6:$X$71,(3+MATCH(NZ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OA$3<>\"\",VLOOKUP($A36,'Agency percentages'!$A$6:$X$71,(3+MATCH(OA$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0.87},{"$f":"IF(OB$3<>\"\",VLOOKUP($A36,'Agency percentages'!$A$6:$X$71,(3+MATCH(OB$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OC$3<>\"\",VLOOKUP($A36,'Agency percentages'!$A$6:$X$71,(3+MATCH(OC$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OD$3<>\"\",VLOOKUP($A36,'Agency percentages'!$A$6:$X$71,(3+MATCH(OD$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OE$3<>\"\",VLOOKUP($A36,'Agency percentages'!$A$6:$X$71,(3+MATCH(OE$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OF$3<>\"\",VLOOKUP($A36,'Agency percentages'!$A$6:$X$71,(3+MATCH(OF$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OG$3<>\"\",VLOOKUP($A36,'Agency percentages'!$A$6:$X$71,(3+MATCH(OG$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OH$3<>\"\",VLOOKUP($A36,'Agency percentages'!$A$6:$X$71,(3+MATCH(OH$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OI$3<>\"\",VLOOKUP($A36,'Agency percentages'!$A$6:$X$71,(3+MATCH(OI$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OJ$3<>\"\",VLOOKUP($A36,'Agency percentages'!$A$6:$X$71,(3+MATCH(OJ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},null,{"$f":"IF(AND(OL$3<>\"\",NQ36<>0),HLOOKUP(OL$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.5},{"$f":"IF(AND(OM$3<>\"\",NR36<>0),HLOOKUP(OM$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(ON$3<>\"\",NS36<>0),HLOOKUP(ON$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OO$3<>\"\",NT36<>0),HLOOKUP(OO$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OP$3<>\"\",NU36<>0),HLOOKUP(OP$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OQ$3<>\"\",NV36<>0),HLOOKUP(OQ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OR$3<>\"\",NW36<>0),HLOOKUP(OR$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(OS$3<>\"\",NX36<>0),HLOOKUP(OS$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OT$3<>\"\",NY36<>0),HLOOKUP(OT$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OU$3<>\"\",NZ36<>0),HLOOKUP(OU$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OV$3<>\"\",OA36<>0),HLOOKUP(OV$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.8},{"$f":"IF(AND(OW$3<>\"\",OB36<>0),HLOOKUP(OW$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OX$3<>\"\",OC36<>0),HLOOKUP(OX$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OY$3<>\"\",OD36<>0),HLOOKUP(OY$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OZ$3<>\"\",OE36<>0),HLOOKUP(OZ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PA$3<>\"\",OF36<>0),HLOOKUP(PA$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PB$3<>\"\",OG36<>0),HLOOKUP(PB$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PC$3<>\"\",OH36<>0),HLOOKUP(PC$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PD$3<>\"\",OI36<>0),HLOOKUP(PD$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PE$3<>\"\",OJ36<>0),HLOOKUP(PE$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},null,{"$f":"IF(AND(PG$3<>\"\",NQ36<>0),HLOOKUP(PG$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.9},{"$f":"IF(AND(PH$3<>\"\",NR36<>0),HLOOKUP(PH$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PI$3<>\"\",NS36<>0),HLOOKUP(PI$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PJ$3<>\"\",NT36<>0),HLOOKUP(PJ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PK$3<>\"\",NU36<>0),HLOOKUP(PK$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PL$3<>\"\",NV36<>0),HLOOKUP(PL$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PM$3<>\"\",NW36<>0),HLOOKUP(PM$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PN$3<>\"\",NX36<>0),HLOOKUP(PN$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PO$3<>\"\",NY36<>0),HLOOKUP(PO$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PP$3<>\"\",NZ36<>0),HLOOKUP(PP$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PQ$3<>\"\",OA36<>0),HLOOKUP(PQ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.9},{"$f":"IF(AND(PR$3<>\"\",OB36<>0),HLOOKUP(PR$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PS$3<>\"\",OC36<>0),HLOOKUP(PS$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PT$3<>\"\",OD36<>0),HLOOKUP(PT$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PU$3<>\"\",OE36<>0),HLOOKUP(PU$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PV$3<>\"\",OF36<>0),HLOOKUP(PV$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PW$3<>\"\",OG36<>0),HLOOKUP(PW$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PX$3<>\"\",OH36<>0),HLOOKUP(PX$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PY$3<>\"\",OI36<>0),HLOOKUP(PY$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PZ$3<>\"\",OJ36<>0),HLOOKUP(PZ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$f":"IF((QW$3<>\"\"),OL36*QB36,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$error":"#DIV/0!"},null,{"$f":"IF((RT$3<>\"\"),PG36*QB36,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$error":"#DIV/0!"}]
["B11","Reduced statutory homelessness","Yes","Reduced costs of temporary housing etc.","LAs",null,null,null,null,null,null,null,null,null,null,null,null,2501,2501,null,null,2501,2010,{"$f":"VLOOKUP(W37,'GDP Deflators'!$B$6:$D$106,3,FALSE)","v":80.458673393269123},"Research Briefing: Immediate costs to government of loss of home (Shelter 2012)",null,"Standard Rate",0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(NQ$3<>\"\",VLOOKUP($A37,'Agency percentages'!$A$6:$X$71,(3+MATCH(NQ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0.97},{"$f":"IF(NR$3<>\"\",VLOOKUP($A37,'Agency percentages'!$A$6:$X$71,(3+MATCH(NR$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NS$3<>\"\",VLOOKUP($A37,'Agency percentages'!$A$6:$X$71,(3+MATCH(NS$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NT$3<>\"\",VLOOKUP($A37,'Agency percentages'!$A$6:$X$71,(3+MATCH(NT$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NU$3<>\"\",VLOOKUP($A37,'Agency percentages'!$A$6:$X$71,(3+MATCH(NU$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NV$3<>\"\",VLOOKUP($A37,'Agency percentages'!$A$6:$X$71,(3+MATCH(NV$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NW$3<>\"\",VLOOKUP($A37,'Agency percentages'!$A$6:$X$71,(3+MATCH(NW$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0.03},{"$f":"IF(NX$3<>\"\",VLOOKUP($A37,'Agency percentages'!$A$6:$X$71,(3+MATCH(NX$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NY$3<>\"\",VLOOKUP($A37,'Agency percentages'!$A$6:$X$71,(3+MATCH(NY$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NZ$3<>\"\",VLOOKUP($A37,'Agency percentages'!$A$6:$X$71,(3+MATCH(NZ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OA$3<>\"\",VLOOKUP($A37,'Agency percentages'!$A$6:$X$71,(3+MATCH(OA$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OB$3<>\"\",VLOOKUP($A37,'Agency percentages'!$A$6:$X$71,(3+MATCH(OB$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OC$3<>\"\",VLOOKUP($A37,'Agency percentages'!$A$6:$X$71,(3+MATCH(OC$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OD$3<>\"\",VLOOKUP($A37,'Agency percentages'!$A$6:$X$71,(3+MATCH(OD$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OE$3<>\"\",VLOOKUP($A37,'Agency percentages'!$A$6:$X$71,(3+MATCH(OE$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OF$3<>\"\",VLOOKUP($A37,'Agency percentages'!$A$6:$X$71,(3+MATCH(OF$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OG$3<>\"\",VLOOKUP($A37,'Agency percentages'!$A$6:$X$71,(3+MATCH(OG$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OH$3<>\"\",VLOOKUP($A37,'Agency percentages'!$A$6:$X$71,(3+MATCH(OH$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OI$3<>\"\",VLOOKUP($A37,'Agency percentages'!$A$6:$X$71,(3+MATCH(OI$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OJ$3<>\"\",VLOOKUP($A37,'Agency percentages'!$A$6:$X$71,(3+MATCH(OJ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},null,{"$f":"IF(AND(OL$3<>\"\",NQ37<>0),HLOOKUP(OL$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.5},{"$f":"IF(AND(OM$3<>\"\",NR37<>0),HLOOKUP(OM$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(ON$3<>\"\",NS37<>0),HLOOKUP(ON$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OO$3<>\"\",NT37<>0),HLOOKUP(OO$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OP$3<>\"\",NU37<>0),HLOOKUP(OP$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OQ$3<>\"\",NV37<>0),HLOOKUP(OQ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OR$3<>\"\",NW37<>0),HLOOKUP(OR$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(OS$3<>\"\",NX37<>0),HLOOKUP(OS$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OT$3<>\"\",NY37<>0),HLOOKUP(OT$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OU$3<>\"\",NZ37<>0),HLOOKUP(OU$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OV$3<>\"\",OA37<>0),HLOOKUP(OV$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OW$3<>\"\",OB37<>0),HLOOKUP(OW$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OX$3<>\"\",OC37<>0),HLOOKUP(OX$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OY$3<>\"\",OD37<>0),HLOOKUP(OY$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OZ$3<>\"\",OE37<>0),HLOOKUP(OZ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PA$3<>\"\",OF37<>0),HLOOKUP(PA$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PB$3<>\"\",OG37<>0),HLOOKUP(PB$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PC$3<>\"\",OH37<>0),HLOOKUP(PC$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PD$3<>\"\",OI37<>0),HLOOKUP(PD$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PE$3<>\"\",OJ37<>0),HLOOKUP(PE$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},null,{"$f":"IF(AND(PG$3<>\"\",NQ37<>0),HLOOKUP(PG$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.9},{"$f":"IF(AND(PH$3<>\"\",NR37<>0),HLOOKUP(PH$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PI$3<>\"\",NS37<>0),HLOOKUP(PI$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PJ$3<>\"\",NT37<>0),HLOOKUP(PJ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PK$3<>\"\",NU37<>0),HLOOKUP(PK$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PL$3<>\"\",NV37<>0),HLOOKUP(PL$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PM$3<>\"\",NW37<>0),HLOOKUP(PM$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PN$3<>\"\",NX37<>0),HLOOKUP(PN$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PO$3<>\"\",NY37<>0),HLOOKUP(PO$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PP$3<>\"\",NZ37<>0),HLOOKUP(PP$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PQ$3<>\"\",OA37<>0),HLOOKUP(PQ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PR$3<>\"\",OB37<>0),HLOOKUP(PR$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PS$3<>\"\",OC37<>0),HLOOKUP(PS$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PT$3<>\"\",OD37<>0),HLOOKUP(PT$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PU$3<>\"\",OE37<>0),HLOOKUP(PU$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PV$3<>\"\",OF37<>0),HLOOKUP(PV$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PW$3<>\"\",OG37<>0),HLOOKUP(PW$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PX$3<>\"\",OH37<>0),HLOOKUP(PX$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PY$3<>\"\",OI37<>0),HLOOKUP(PY$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PZ$3<>\"\",OJ37<>0),HLOOKUP(PZ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$f":"SUM(QW37:RP37)/SUM(QB37:QU37)","v":{"$error":"#DIV/0!"}},null,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$f":"SUM(RT37:SM37)/SUM(QB37:QU37)","v":{"$error":"#DIV/0!"}}]
["B12","Reduced incidences of taking children into care","Yes","Reduced cost of safeguarding","Children's Services",null,null,null,null,null,null,null,null,null,null,null,null,65905,65905,null,null,65905,2020,{"$f":"VLOOKUP(W38,'GDP Deflators'!$B$6:$D$106,3,FALSE)","v":95.631939245016241},"DfE Section 251 data; DfE 903 return data",null,"Standard Rate",0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(DP$2<=time_frame,$AB38*AH38,\"\")","v":0},{"$f":"IF(DQ$2<=time_frame,$AB38*AI38,\"\")","v":0},{"$f":"IF(DR$2<=time_frame,$AB38*AJ38,\"\")","v":0},{"$f":"IF(DS$2<=time_frame,$AB38*AK38,\"\")","v":0},{"$f":"IF(DT$2<=time_frame,$AB38*AL38,\"\")","v":0},{"$f":"IF(DU$2<=time_frame,$AB38*AM38,\"\")","v":0},{"$f":"IF(DV$2<=time_frame,$AB38*AN38,\"\")","v":0},{"$f":"IF(DW$2<=time_frame,$AB38*AO38,\"\")","v":0},{"$f":"IF(DX$2<=time_frame,$AB38*AP38,\"\")","v":0},{"$f":"IF(DY$2<=time_frame,$AB38*AQ38,\"\")","v":0},{"$f":"IF(DZ$2<=time_frame,$AB38*AR38,\"\")","v":""},{"$f":"IF(EA$2<=time_frame,$AB38*AS38,\"\")","v":""},{"$f":"IF(EB$2<=time_frame,$AB38*AT38,\"\")","v":""},{"$f":"IF(EC$2<=time_frame,$AB38*AU38,\"\")","v":""},{"$f":"IF(ED$2<=time_frame,$AB38*AV38,\"\")","v":""},{"$f":"IF(EE$2<=time_frame,$AB38*AW38,\"\")","v":""},{"$f":"IF(EF$2<=time_frame,$AB38*AX38,\"\")","v":""},{"$f":"IF(EG$2<=time_frame,$AB38*AY38,\"\")","v":""},{"$f":"IF(EH$2<=time_frame,$AB38*AZ38,\"\")","v":""},{"$f":"IF(EI$2<=time_frame,$AB38*BA38,\"\")","v":""},{"$f":"IF(EJ$2<=time_frame,$AB38*BB38,\"\")","v":""},{"$f":"IF(EK$2<=time_frame,$AB38*BC38,\"\")","v":""},{"$f":"IF(EL$2<=time_frame,$AB38*BD38,\"\")","v":""},{"$f":"IF(EM$2<=time_frame,$AB38*BE38,\"\")","v":""},{"$f":"IF(EN$2<=time_frame,$AB38*BF38,\"\")","v":""},{"$f":"IF(EO$2<=time_frame,$AB38*BG38,\"\")","v":""},{"$f":"IF(EP$2<=time_frame,$AB38*BH38,\"\")","v":""},{"$f":"IF(EQ$2<=time_frame,$AB38*BI38,\"\")","v":""},{"$f":"IF(ER$2<=time_frame,$AB38*BJ38,\"\")","v":""},{"$f":"IF(ES$2<=time_frame,$AB38*BK38,\"\")","v":""},{"$f":"IF(ET$2<=time_frame,$AB38*BL38,\"\")","v":""},{"$f":"IF(EU$2<=time_frame,$AB38*BM38,\"\")","v":""},{"$f":"IF(EV$2<=time_frame,$AB38*BN38,\"\")","v":""},{"$f":"IF(EW$2<=time_frame,$AB38*BO38,\"\")","v":""},{"$f":"IF(EX$2<=time_frame,$AB38*BP38,\"\")","v":""},{"$f":"IF(EY$2<=time_frame,$AB38*BQ38,\"\")","v":""},{"$f":"IF(EZ$2<=time_frame,$AB38*BR38,\"\")","v":""},{"$f":"IF(FA$2<=time_frame,$AB38*BS38,\"\")","v":""},{"$f":"IF(FB$2<=time_frame,$AB38*BT38,\"\")","v":""},{"$f":"IF(FC$2<=time_frame,$AB38*BU38,\"\")","v":""},{"$f":"IF(FD$2<=time_frame,$AB38*BV38,\"\")","v":""},{"$f":"IF(FE$2<=time_frame,$AB38*BW38,\"\")","v":""},{"$f":"IF(FF$2<=time_frame,$AB38*BX38,\"\")","v":""},{"$f":"IF(FG$2<=time_frame,$AB38*BY38,\"\")","v":""},{"$f":"IF(FH$2<=time_frame,$AB38*BZ38,\"\")","v":""},{"$f":"IF(FI$2<=time_frame,$AB38*CA38,\"\")","v":""},{"$f":"IF(FJ$2<=time_frame,$AB38*CB38,\"\")","v":""},{"$f":"IF(FK$2<=time_frame,$AB38*CC38,\"\")","v":""},{"$f":"IF(FL$2<=time_frame,$AB38*CD38,\"\")","v":""},{"$f":"IF(FM$2<=time_frame,$AB38*CE38,\"\")","v":""},{"$f":"IF(FN$2<=time_frame,$AB38*CF38,\"\")","v":""},{"$f":"IF(FO$2<=time_frame,$AB38*CG38,\"\")","v":""},{"$f":"IF(FP$2<=time_frame,$AB38*CH38,\"\")","v":""},{"$f":"IF(FQ$2<=time_frame,$AB38*CI38,\"\")","v":""},{"$f":"IF(FR$2<=time_frame,$AB38*CJ38,\"\")","v":""},{"$f":"IF(FS$2<=time_frame,$AB38*CK38,\"\")","v":""},{"$f":"IF(FT$2<=time_frame,$AB38*CL38,\"\")","v":""},{"$f":"IF(FU$2<=time_frame,$AB38*CM38,\"\")","v":""},{"$f":"IF(FV$2<=time_frame,$AB38*CN38,\"\")","v":""},{"$f":"IF(FW$2<=time_frame,$AB38*CO38,\"\")","v":""},{"$f":"IF(FX$2<=time_frame,$AB38*CP38,\"\")","v":""},{"$f":"IF(FY$2<=time_frame,$AB38*CQ38,\"\")","v":""},{"$f":"IF(FZ$2<=time_frame,$AB38*CR38,\"\")","v":""},{"$f":"IF(GA$2<=time_frame,$AB38*CS38,\"\")","v":""},{"$f":"IF(GB$2<=time_frame,$AB38*CT38,\"\")","v":""},{"$f":"IF(GC$2<=time_frame,$AB38*CU38,\"\")","v":""},{"$f":"IF(GD$2<=time_frame,$AB38*CV38,\"\")","v":""},{"$f":"IF(GE$2<=time_frame,$AB38*CW38,\"\")","v":""},{"$f":"IF(GF$2<=time_frame,$AB38*CX38,\"\")","v":""},{"$f":"IF(GG$2<=time_frame,$AB38*CY38,\"\")","v":""},{"$f":"IF(GH$2<=time_frame,$AB38*CZ38,\"\")","v":""},{"$f":"IF(GI$2<=time_frame,$AB38*DA38,\"\")","v":""},{"$f":"IF(GJ$2<=time_frame,$AB38*DB38,\"\")","v":""},{"$f":"IF(GK$2<=time_frame,$AB38*DC38,\"\")","v":""},{"$f":"IF(GL$2<=time_frame,$AB38*DD38,\"\")","v":""},{"$f":"IF(GM$2<=time_frame,$AB38*DE38,\"\")","v":""},{"$f":"IF(GN$2<=time_frame,$AB38*DF38,\"\")","v":""},{"$f":"IF(GO$2<=time_frame,$AB38*DG38,\"\")","v":""},{"$f":"IF(GP$2<=time_frame,$AB38*DH38,\"\")","v":""},{"$f":"IF(GQ$2<=time_frame,$AB38*DI38,\"\")","v":""},{"$f":"IF(GR$2<=time_frame,$AB38*DJ38,\"\")","v":""},{"$f":"IF(GS$2<=time_frame,$AB38*DK38,\"\")","v":""},{"$f":"IF(GT$2<=time_frame,$AB38*DL38,\"\")","v":""},{"$f":"IF(GU$2<=time_frame,$AB38*DN38,\"\")","v":""},"",0,null,{"$f":"IF(GY$2<=time_frame,$AC38*AH38,\"\")","v":0},{"$f":"IF(GZ$2<=time_frame,$AC38*AI38,\"\")","v":0},{"$f":"IF(HA$2<=time_frame,$AC38*AJ38,\"\")","v":0},{"$f":"IF(HB$2<=time_frame,$AC38*AK38,\"\")","v":0},{"$f":"IF(HC$2<=time_frame,$AC38*AL38,\"\")","v":0},{"$f":"IF(HD$2<=time_frame,$AC38*AM38,\"\")","v":0},{"$f":"IF(HE$2<=time_frame,$AC38*AN38,\"\")","v":0},{"$f":"IF(HF$2<=time_frame,$AC38*AO38,\"\")","v":0},{"$f":"IF(HG$2<=time_frame,$AC38*AP38,\"\")","v":0},{"$f":"IF(HH$2<=time_frame,$AC38*AQ38,\"\")","v":0},{"$f":"IF(HI$2<=time_frame,$AC38*AR38,\"\")","v":""},{"$f":"IF(HJ$2<=time_frame,$AC38*AS38,\"\")","v":""},{"$f":"IF(HK$2<=time_frame,$AC38*AT38,\"\")","v":""},{"$f":"IF(HL$2<=time_frame,$AC38*AU38,\"\")","v":""},{"$f":"IF(HM$2<=time_frame,$AC38*AV38,\"\")","v":""},{"$f":"IF(HN$2<=time_frame,$AC38*AW38,\"\")","v":""},{"$f":"IF(HO$2<=time_frame,$AC38*AX38,\"\")","v":""},{"$f":"IF(HP$2<=time_frame,$AC38*AY38,\"\")","v":""},{"$f":"IF(HQ$2<=time_frame,$AC38*AZ38,\"\")","v":""},{"$f":"IF(HR$2<=time_frame,$AC38*BA38,\"\")","v":""},{"$f":"IF(HS$2<=time_frame,$AC38*BB38,\"\")","v":""},{"$f":"IF(HT$2<=time_frame,$AC38*BC38,\"\")","v":""},{"$f":"IF(HU$2<=time_frame,$AC38*BD38,\"\")","v":""},{"$f":"IF(HV$2<=time_frame,$AC38*BE38,\"\")","v":""},{"$f":"IF(HW$2<=time_frame,$AC38*BF38,\"\")","v":""},{"$f":"IF(HX$2<=time_frame,$AC38*BG38,\"\")","v":""},{"$f":"IF(HY$2<=time_frame,$AC38*BH38,\"\")","v":""},{"$f":"IF(HZ$2<=time_frame,$AC38*BI38,\"\")","v":""},{"$f":"IF(IA$2<=time_frame,$AC38*BJ38,\"\")","v":""},{"$f":"IF(IB$2<=time_frame,$AC38*BK38,\"\")","v":""},{"$f":"IF(IC$2<=time_frame,$AC38*BL38,\"\")","v":""},{"$f":"IF(ID$2<=time_frame,$AC38*BM38,\"\")","v":""},{"$f":"IF(IE$2<=time_frame,$AC38*BN38,\"\")","v":""},{"$f":"IF(IF$2<=time_frame,$AC38*BO38,\"\")","v":""},{"$f":"IF(IG$2<=time_frame,$AC38*BP38,\"\")","v":""},{"$f":"IF(IH$2<=time_frame,$AC38*BQ38,\"\")","v":""},{"$f":"IF(II$2<=time_frame,$AC38*BR38,\"\")","v":""},{"$f":"IF(IJ$2<=time_frame,$AC38*BS38,\"\")","v":""},{"$f":"IF(IK$2<=time_frame,$AC38*BT38,\"\")","v":""},{"$f":"IF(IL$2<=time_frame,$AC38*BU38,\"\")","v":""},{"$f":"IF(IM$2<=time_frame,$AC38*BV38,\"\")","v":""},{"$f":"IF(IN$2<=time_frame,$AC38*BW38,\"\")","v":""},{"$f":"IF(IO$2<=time_frame,$AC38*BX38,\"\")","v":""},{"$f":"IF(IP$2<=time_frame,$AC38*BY38,\"\")","v":""},{"$f":"IF(IQ$2<=time_frame,$AC38*BZ38,\"\")","v":""},{"$f":"IF(IR$2<=time_frame,$AC38*CA38,\"\")","v":""},{"$f":"IF(IS$2<=time_frame,$AC38*CB38,\"\")","v":""},{"$f":"IF(IT$2<=time_frame,$AC38*CC38,\"\")","v":""},{"$f":"IF(IU$2<=time_frame,$AC38*CD38,\"\")","v":""},{"$f":"IF(IV$2<=time_frame,$AC38*CE38,\"\")","v":""},{"$f":"IF(IW$2<=time_frame,$AC38*CF38,\"\")","v":""},{"$f":"IF(IX$2<=time_frame,$AC38*CG38,\"\")","v":""},{"$f":"IF(IY$2<=time_frame,$AC38*CH38,\"\")","v":""},{"$f":"IF(IZ$2<=time_frame,$AC38*CI38,\"\")","v":""},{"$f":"IF(JA$2<=time_frame,$AC38*CJ38,\"\")","v":""},{"$f":"IF(JB$2<=time_frame,$AC38*CK38,\"\")","v":""},{"$f":"IF(JC$2<=time_frame,$AC38*CL38,\"\")","v":""},{"$f":"IF(JD$2<=time_frame,$AC38*CM38,\"\")","v":""},{"$f":"IF(JE$2<=time_frame,$AC38*CN38,\"\")","v":""},{"$f":"IF(JF$2<=time_frame,$AC38*CO38,\"\")","v":""},{"$f":"IF(JG$2<=time_frame,$AC38*CP38,\"\")","v":""},{"$f":"IF(JH$2<=time_frame,$AC38*CQ38,\"\")","v":""},{"$f":"IF(JI$2<=time_frame,$AC38*CR38,\"\")","v":""},{"$f":"IF(JJ$2<=time_frame,$AC38*CS38,\"\")","v":""},{"$f":"IF(JK$2<=time_frame,$AC38*CT38,\"\")","v":""},{"$f":"IF(JL$2<=time_frame,$AC38*CU38,\"\")","v":""},{"$f":"IF(JM$2<=time_frame,$AC38*CV38,\"\")","v":""},{"$f":"IF(JN$2<=time_frame,$AC38*CW38,\"\")","v":""},{"$f":"IF(JO$2<=time_frame,$AC38*CX38,\"\")","v":""},{"$f":"IF(JP$2<=time_frame,$AC38*CY38,\"\")","v":""},{"$f":"IF(JQ$2<=time_frame,$AC38*CZ38,\"\")","v":""},{"$f":"IF(JR$2<=time_frame,$AC38*DA38,\"\")","v":""},{"$f":"IF(JS$2<=time_frame,$AC38*DB38,\"\")","v":""},{"$f":"IF(JT$2<=time_frame,$AC38*DC38,\"\")","v":""},{"$f":"IF(JU$2<=time_frame,$AC38*DD38,\"\")","v":""},{"$f":"IF(JV$2<=time_frame,$AC38*DE38,\"\")","v":""},{"$f":"IF(JW$2<=time_frame,$AC38*DF38,\"\")","v":""},{"$f":"IF(JX$2<=time_frame,$AC38*DG38,\"\")","v":""},{"$f":"IF(JY$2<=time_frame,$AC38*DH38,\"\")","v":""},{"$f":"IF(JZ$2<=time_frame,$AC38*DI38,\"\")","v":""},{"$f":"IF(KA$2<=time_frame,$AC38*DJ38,\"\")","v":""},{"$f":"IF(KB$2<=time_frame,$AC38*DK38,\"\")","v":""},{"$f":"IF(KC$2<=time_frame,$AC38*DL38,\"\")","v":""},{"$f":"IF(KD$2<=time_frame,$AC38*DN38,\"\")","v":""},"",0,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(NQ$3<>\"\",VLOOKUP($A38,'Agency percentages'!$A$6:$X$71,(3+MATCH(NQ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":1},{"$f":"IF(NR$3<>\"\",VLOOKUP($A38,'Agency percentages'!$A$6:$X$71,(3+MATCH(NR$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NS$3<>\"\",VLOOKUP($A38,'Agency percentages'!$A$6:$X$71,(3+MATCH(NS$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NT$3<>\"\",VLOOKUP($A38,'Agency percentages'!$A$6:$X$71,(3+MATCH(NT$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NU$3<>\"\",VLOOKUP($A38,'Agency percentages'!$A$6:$X$71,(3+MATCH(NU$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NV$3<>\"\",VLOOKUP($A38,'Agency percentages'!$A$6:$X$71,(3+MATCH(NV$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NW$3<>\"\",VLOOKUP($A38,'Agency percentages'!$A$6:$X$71,(3+MATCH(NW$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NX$3<>\"\",VLOOKUP($A38,'Agency percentages'!$A$6:$X$71,(3+MATCH(NX$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NY$3<>\"\",VLOOKUP($A38,'Agency percentages'!$A$6:$X$71,(3+MATCH(NY$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NZ$3<>\"\",VLOOKUP($A38,'Agency percentages'!$A$6:$X$71,(3+MATCH(NZ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OA$3<>\"\",VLOOKUP($A38,'Agency percentages'!$A$6:$X$71,(3+MATCH(OA$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OB$3<>\"\",VLOOKUP($A38,'Agency percentages'!$A$6:$X$71,(3+MATCH(OB$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OC$3<>\"\",VLOOKUP($A38,'Agency percentages'!$A$6:$X$71,(3+MATCH(OC$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OD$3<>\"\",VLOOKUP($A38,'Agency percentages'!$A$6:$X$71,(3+MATCH(OD$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OE$3<>\"\",VLOOKUP($A38,'Agency percentages'!$A$6:$X$71,(3+MATCH(OE$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OF$3<>\"\",VLOOKUP($A38,'Agency percentages'!$A$6:$X$71,(3+MATCH(OF$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OG$3<>\"\",VLOOKUP($A38,'Agency percentages'!$A$6:$X$71,(3+MATCH(OG$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OH$3<>\"\",VLOOKUP($A38,'Agency percentages'!$A$6:$X$71,(3+MATCH(OH$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OI$3<>\"\",VLOOKUP($A38,'Agency percentages'!$A$6:$X$71,(3+MATCH(OI$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OJ$3<>\"\",VLOOKUP($A38,'Agency percentages'!$A$6:$X$71,(3+MATCH(OJ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},null,{"$f":"IF(AND(OL$3<>\"\",NQ38<>0),HLOOKUP(OL$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.5},{"$f":"IF(AND(OM$3<>\"\",NR38<>0),HLOOKUP(OM$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(ON$3<>\"\",NS38<>0),HLOOKUP(ON$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OO$3<>\"\",NT38<>0),HLOOKUP(OO$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OP$3<>\"\",NU38<>0),HLOOKUP(OP$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OQ$3<>\"\",NV38<>0),HLOOKUP(OQ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OR$3<>\"\",NW38<>0),HLOOKUP(OR$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OS$3<>\"\",NX38<>0),HLOOKUP(OS$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OT$3<>\"\",NY38<>0),HLOOKUP(OT$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OU$3<>\"\",NZ38<>0),HLOOKUP(OU$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OV$3<>\"\",OA38<>0),HLOOKUP(OV$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OW$3<>\"\",OB38<>0),HLOOKUP(OW$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OX$3<>\"\",OC38<>0),HLOOKUP(OX$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OY$3<>\"\",OD38<>0),HLOOKUP(OY$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OZ$3<>\"\",OE38<>0),HLOOKUP(OZ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PA$3<>\"\",OF38<>0),HLOOKUP(PA$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PB$3<>\"\",OG38<>0),HLOOKUP(PB$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PC$3<>\"\",OH38<>0),HLOOKUP(PC$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PD$3<>\"\",OI38<>0),HLOOKUP(PD$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PE$3<>\"\",OJ38<>0),HLOOKUP(PE$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},null,{"$f":"IF(AND(PG$3<>\"\",NQ38<>0),HLOOKUP(PG$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.9},{"$f":"IF(AND(PH$3<>\"\",NR38<>0),HLOOKUP(PH$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PI$3<>\"\",NS38<>0),HLOOKUP(PI$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PJ$3<>\"\",NT38<>0),HLOOKUP(PJ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PK$3<>\"\",NU38<>0),HLOOKUP(PK$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PL$3<>\"\",NV38<>0),HLOOKUP(PL$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PM$3<>\"\",NW38<>0),HLOOKUP(PM$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PN$3<>\"\",NX38<>0),HLOOKUP(PN$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PO$3<>\"\",NY38<>0),HLOOKUP(PO$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PP$3<>\"\",NZ38<>0),HLOOKUP(PP$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PQ$3<>\"\",OA38<>0),HLOOKUP(PQ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PR$3<>\"\",OB38<>0),HLOOKUP(PR$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PS$3<>\"\",OC38<>0),HLOOKUP(PS$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PT$3<>\"\",OD38<>0),HLOOKUP(PT$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PU$3<>\"\",OE38<>0),HLOOKUP(PU$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PV$3<>\"\",OF38<>0),HLOOKUP(PV$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PW$3<>\"\",OG38<>0),HLOOKUP(PW$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PX$3<>\"\",OH38<>0),HLOOKUP(PX$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PY$3<>\"\",OI38<>0),HLOOKUP(PY$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PZ$3<>\"\",OJ38<>0),HLOOKUP(PZ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$f":"IF((QW$3<>\"\"),OL38*QB38,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$error":"#DIV/0!"},null,{"$f":"IF((RT$3<>\"\"),PG38*QB38,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$error":"#DIV/0!"}]
["B13","Reduced drug dependency","Yes","Reduced health and criminal justice costs","NHS, Police, CJS",null,null,null,null,null,null,null,null,null,null,null,null,3614,{"$f":"R39","v":3614},8954,3814,16382,2013,{"$f":"VLOOKUP(W39,'GDP Deflators'!$B$6:$D$106,3,FALSE)","v":84.710339951050344},"Estimating the crime reduction benefits of drug treatment and recovery (National Treatment Agency for Substance Misuse, 2012), p.11; and Drug Treatment Outcomes Research Study (DTORS) (Home Office, 2009), p.13",null,"Standard Rate",0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(NQ$3<>\"\",VLOOKUP($A39,'Agency percentages'!$A$6:$X$71,(3+MATCH(NQ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NR$3<>\"\",VLOOKUP($A39,'Agency percentages'!$A$6:$X$71,(3+MATCH(NR$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0.59},{"$f":"IF(NS$3<>\"\",VLOOKUP($A39,'Agency percentages'!$A$6:$X$71,(3+MATCH(NS$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0.15067727797573965},{"$f":"IF(NT$3<>\"\",VLOOKUP($A39,'Agency percentages'!$A$6:$X$71,(3+MATCH(NT$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":2.3792756664142135E-2},{"$f":"IF(NU$3<>\"\",VLOOKUP($A39,'Agency percentages'!$A$6:$X$71,(3+MATCH(NU$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0.18226860186484237},{"$f":"IF(NV$3<>\"\",VLOOKUP($A39,'Agency percentages'!$A$6:$X$71,(3+MATCH(NV$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":3.856014799548068E-2},{"$f":"IF(NW$3<>\"\",VLOOKUP($A39,'Agency percentages'!$A$6:$X$71,(3+MATCH(NW$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":1.4701215499795141E-2},{"$f":"IF(NX$3<>\"\",VLOOKUP($A39,'Agency percentages'!$A$6:$X$71,(3+MATCH(NX$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NY$3<>\"\",VLOOKUP($A39,'Agency percentages'!$A$6:$X$71,(3+MATCH(NY$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NZ$3<>\"\",VLOOKUP($A39,'Agency percentages'!$A$6:$X$71,(3+MATCH(NZ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OA$3<>\"\",VLOOKUP($A39,'Agency percentages'!$A$6:$X$71,(3+MATCH(OA$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OB$3<>\"\",VLOOKUP($A39,'Agency percentages'!$A$6:$X$71,(3+MATCH(OB$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OC$3<>\"\",VLOOKUP($A39,'Agency percentages'!$A$6:$X$71,(3+MATCH(OC$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OD$3<>\"\",VLOOKUP($A39,'Agency percentages'!$A$6:$X$71,(3+MATCH(OD$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OE$3<>\"\",VLOOKUP($A39,'Agency percentages'!$A$6:$X$71,(3+MATCH(OE$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OF$3<>\"\",VLOOKUP($A39,'Agency percentages'!$A$6:$X$71,(3+MATCH(OF$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OG$3<>\"\",VLOOKUP($A39,'Agency percentages'!$A$6:$X$71,(3+MATCH(OG$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OH$3<>\"\",VLOOKUP($A39,'Agency percentages'!$A$6:$X$71,(3+MATCH(OH$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OI$3<>\"\",VLOOKUP($A39,'Agency percentages'!$A$6:$X$71,(3+MATCH(OI$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OJ$3<>\"\",VLOOKUP($A39,'Agency percentages'!$A$6:$X$71,(3+MATCH(OJ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},null,{"$f":"IF(AND(OL$3<>\"\",NQ39<>0),HLOOKUP(OL$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OM$3<>\"\",NR39<>0),HLOOKUP(OM$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(ON$3<>\"\",NS39<>0),HLOOKUP(ON$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.3},{"$f":"IF(AND(OO$3<>\"\",NT39<>0),HLOOKUP(OO$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(OP$3<>\"\",NU39<>0),HLOOKUP(OP$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(OQ$3<>\"\",NV39<>0),HLOOKUP(OQ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(OR$3<>\"\",NW39<>0),HLOOKUP(OR$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(OS$3<>\"\",NX39<>0),HLOOKUP(OS$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OT$3<>\"\",NY39<>0),HLOOKUP(OT$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OU$3<>\"\",NZ39<>0),HLOOKUP(OU$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OV$3<>\"\",OA39<>0),HLOOKUP(OV$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OW$3<>\"\",OB39<>0),HLOOKUP(OW$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OX$3<>\"\",OC39<>0),HLOOKUP(OX$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OY$3<>\"\",OD39<>0),HLOOKUP(OY$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OZ$3<>\"\",OE39<>0),HLOOKUP(OZ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PA$3<>\"\",OF39<>0),HLOOKUP(PA$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PB$3<>\"\",OG39<>0),HLOOKUP(PB$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PC$3<>\"\",OH39<>0),HLOOKUP(PC$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PD$3<>\"\",OI39<>0),HLOOKUP(PD$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PE$3<>\"\",OJ39<>0),HLOOKUP(PE$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},null,{"$f":"IF(AND(PG$3<>\"\",NQ39<>0),HLOOKUP(PG$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PH$3<>\"\",NR39<>0),HLOOKUP(PH$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PI$3<>\"\",NS39<>0),HLOOKUP(PI$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.6},{"$f":"IF(AND(PJ$3<>\"\",NT39<>0),HLOOKUP(PJ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PK$3<>\"\",NU39<>0),HLOOKUP(PK$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PL$3<>\"\",NV39<>0),HLOOKUP(PL$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PM$3<>\"\",NW39<>0),HLOOKUP(PM$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PN$3<>\"\",NX39<>0),HLOOKUP(PN$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PO$3<>\"\",NY39<>0),HLOOKUP(PO$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PP$3<>\"\",NZ39<>0),HLOOKUP(PP$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PQ$3<>\"\",OA39<>0),HLOOKUP(PQ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PR$3<>\"\",OB39<>0),HLOOKUP(PR$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PS$3<>\"\",OC39<>0),HLOOKUP(PS$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PT$3<>\"\",OD39<>0),HLOOKUP(PT$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PU$3<>\"\",OE39<>0),HLOOKUP(PU$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PV$3<>\"\",OF39<>0),HLOOKUP(PV$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PW$3<>\"\",OG39<>0),HLOOKUP(PW$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PX$3<>\"\",OH39<>0),HLOOKUP(PX$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PY$3<>\"\",OI39<>0),HLOOKUP(PY$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PZ$3<>\"\",OJ39<>0),HLOOKUP(PZ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$f":"IF((QW$3<>\"\"),OL39*QB39,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$error":"#DIV/0!"},null,{"$f":"IF((RT$3<>\"\"),PG39*QB39,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$error":"#DIV/0!"}]
["B14","Reduced alcohol dependency","Yes","Reduced health and criminal justice costs","NHS, Police, CJS",null,null,null,null,null,null,null,null,null,null,null,null,1800,1800,null,1398,3198,2009,{"$f":"VLOOKUP(W40,'GDP Deflators'!$B$6:$D$106,3,FALSE)","v":79.213963422999385},"NICE Clinical Practice Guidance 115",null,"Standard Rate",0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(NQ$3<>\"\",VLOOKUP($A40,'Agency percentages'!$A$6:$X$71,(3+MATCH(NQ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NR$3<>\"\",VLOOKUP($A40,'Agency percentages'!$A$6:$X$71,(3+MATCH(NR$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":1},{"$f":"IF(NS$3<>\"\",VLOOKUP($A40,'Agency percentages'!$A$6:$X$71,(3+MATCH(NS$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NT$3<>\"\",VLOOKUP($A40,'Agency percentages'!$A$6:$X$71,(3+MATCH(NT$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NU$3<>\"\",VLOOKUP($A40,'Agency percentages'!$A$6:$X$71,(3+MATCH(NU$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NV$3<>\"\",VLOOKUP($A40,'Agency percentages'!$A$6:$X$71,(3+MATCH(NV$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NW$3<>\"\",VLOOKUP($A40,'Agency percentages'!$A$6:$X$71,(3+MATCH(NW$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NX$3<>\"\",VLOOKUP($A40,'Agency percentages'!$A$6:$X$71,(3+MATCH(NX$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NY$3<>\"\",VLOOKUP($A40,'Agency percentages'!$A$6:$X$71,(3+MATCH(NY$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NZ$3<>\"\",VLOOKUP($A40,'Agency percentages'!$A$6:$X$71,(3+MATCH(NZ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OA$3<>\"\",VLOOKUP($A40,'Agency percentages'!$A$6:$X$71,(3+MATCH(OA$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OB$3<>\"\",VLOOKUP($A40,'Agency percentages'!$A$6:$X$71,(3+MATCH(OB$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OC$3<>\"\",VLOOKUP($A40,'Agency percentages'!$A$6:$X$71,(3+MATCH(OC$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OD$3<>\"\",VLOOKUP($A40,'Agency percentages'!$A$6:$X$71,(3+MATCH(OD$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OE$3<>\"\",VLOOKUP($A40,'Agency percentages'!$A$6:$X$71,(3+MATCH(OE$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OF$3<>\"\",VLOOKUP($A40,'Agency percentages'!$A$6:$X$71,(3+MATCH(OF$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OG$3<>\"\",VLOOKUP($A40,'Agency percentages'!$A$6:$X$71,(3+MATCH(OG$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OH$3<>\"\",VLOOKUP($A40,'Agency percentages'!$A$6:$X$71,(3+MATCH(OH$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OI$3<>\"\",VLOOKUP($A40,'Agency percentages'!$A$6:$X$71,(3+MATCH(OI$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OJ$3<>\"\",VLOOKUP($A40,'Agency percentages'!$A$6:$X$71,(3+MATCH(OJ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},null,{"$f":"IF(AND(OL$3<>\"\",NQ40<>0),HLOOKUP(OL$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OM$3<>\"\",NR40<>0),HLOOKUP(OM$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(ON$3<>\"\",NS40<>0),HLOOKUP(ON$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OO$3<>\"\",NT40<>0),HLOOKUP(OO$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OP$3<>\"\",NU40<>0),HLOOKUP(OP$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OQ$3<>\"\",NV40<>0),HLOOKUP(OQ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OR$3<>\"\",NW40<>0),HLOOKUP(OR$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OS$3<>\"\",NX40<>0),HLOOKUP(OS$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OT$3<>\"\",NY40<>0),HLOOKUP(OT$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OU$3<>\"\",NZ40<>0),HLOOKUP(OU$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OV$3<>\"\",OA40<>0),HLOOKUP(OV$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OW$3<>\"\",OB40<>0),HLOOKUP(OW$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OX$3<>\"\",OC40<>0),HLOOKUP(OX$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OY$3<>\"\",OD40<>0),HLOOKUP(OY$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OZ$3<>\"\",OE40<>0),HLOOKUP(OZ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PA$3<>\"\",OF40<>0),HLOOKUP(PA$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PB$3<>\"\",OG40<>0),HLOOKUP(PB$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PC$3<>\"\",OH40<>0),HLOOKUP(PC$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PD$3<>\"\",OI40<>0),HLOOKUP(PD$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PE$3<>\"\",OJ40<>0),HLOOKUP(PE$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},null,{"$f":"IF(AND(PG$3<>\"\",NQ40<>0),HLOOKUP(PG$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PH$3<>\"\",NR40<>0),HLOOKUP(PH$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PI$3<>\"\",NS40<>0),HLOOKUP(PI$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PJ$3<>\"\",NT40<>0),HLOOKUP(PJ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PK$3<>\"\",NU40<>0),HLOOKUP(PK$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PL$3<>\"\",NV40<>0),HLOOKUP(PL$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PM$3<>\"\",NW40<>0),HLOOKUP(PM$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PN$3<>\"\",NX40<>0),HLOOKUP(PN$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PO$3<>\"\",NY40<>0),HLOOKUP(PO$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PP$3<>\"\",NZ40<>0),HLOOKUP(PP$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PQ$3<>\"\",OA40<>0),HLOOKUP(PQ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PR$3<>\"\",OB40<>0),HLOOKUP(PR$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PS$3<>\"\",OC40<>0),HLOOKUP(PS$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PT$3<>\"\",OD40<>0),HLOOKUP(PT$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PU$3<>\"\",OE40<>0),HLOOKUP(PU$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PV$3<>\"\",OF40<>0),HLOOKUP(PV$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PW$3<>\"\",OG40<>0),HLOOKUP(PW$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PX$3<>\"\",OH40<>0),HLOOKUP(PX$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PY$3<>\"\",OI40<>0),HLOOKUP(PY$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PZ$3<>\"\",OJ40<>0),HLOOKUP(PZ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$f":"IF((QW$3<>\"\"),OL40*QB40,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$error":"#DIV/0!"},null,{"$f":"IF((RT$3<>\"\"),PG40*QB40,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$error":"#DIV/0!"}]
["B15","Reduced persistent truancy (<85% attendance at school)","Yes","Improved health, reduced crime, increased earnings","NHS, Police, Individual",null,null,null,null,null,null,null,null,null,null,null,null,1509,1509,842,null,2351,2005,{"$f":"VLOOKUP(W41,'GDP Deflators'!$B$6:$D$106,3,FALSE)","v":70.594722855500095},"NPC Misspent Youth report (2007)",null,"Standard Rate",0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(NQ$3<>\"\",VLOOKUP($A41,'Agency percentages'!$A$6:$X$71,(3+MATCH(NQ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NR$3<>\"\",VLOOKUP($A41,'Agency percentages'!$A$6:$X$71,(3+MATCH(NR$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0.11},{"$f":"IF(NS$3<>\"\",VLOOKUP($A41,'Agency percentages'!$A$6:$X$71,(3+MATCH(NS$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0.32707994487416658},{"$f":"IF(NT$3<>\"\",VLOOKUP($A41,'Agency percentages'!$A$6:$X$71,(3+MATCH(NT$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":5.1647691295332934E-2},{"$f":"IF(NU$3<>\"\",VLOOKUP($A41,'Agency percentages'!$A$6:$X$71,(3+MATCH(NU$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0.39565623331636518},{"$f":"IF(NV$3<>\"\",VLOOKUP($A41,'Agency percentages'!$A$6:$X$71,(3+MATCH(NV$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":8.3703735892628792E-2},{"$f":"IF(NW$3<>\"\",VLOOKUP($A41,'Agency percentages'!$A$6:$X$71,(3+MATCH(NW$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":3.191239462150653E-2},{"$f":"IF(NX$3<>\"\",VLOOKUP($A41,'Agency percentages'!$A$6:$X$71,(3+MATCH(NX$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NY$3<>\"\",VLOOKUP($A41,'Agency percentages'!$A$6:$X$71,(3+MATCH(NY$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NZ$3<>\"\",VLOOKUP($A41,'Agency percentages'!$A$6:$X$71,(3+MATCH(NZ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OA$3<>\"\",VLOOKUP($A41,'Agency percentages'!$A$6:$X$71,(3+MATCH(OA$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OB$3<>\"\",VLOOKUP($A41,'Agency percentages'!$A$6:$X$71,(3+MATCH(OB$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OC$3<>\"\",VLOOKUP($A41,'Agency percentages'!$A$6:$X$71,(3+MATCH(OC$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OD$3<>\"\",VLOOKUP($A41,'Agency percentages'!$A$6:$X$71,(3+MATCH(OD$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OE$3<>\"\",VLOOKUP($A41,'Agency percentages'!$A$6:$X$71,(3+MATCH(OE$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OF$3<>\"\",VLOOKUP($A41,'Agency percentages'!$A$6:$X$71,(3+MATCH(OF$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OG$3<>\"\",VLOOKUP($A41,'Agency percentages'!$A$6:$X$71,(3+MATCH(OG$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OH$3<>\"\",VLOOKUP($A41,'Agency percentages'!$A$6:$X$71,(3+MATCH(OH$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OI$3<>\"\",VLOOKUP($A41,'Agency percentages'!$A$6:$X$71,(3+MATCH(OI$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OJ$3<>\"\",VLOOKUP($A41,'Agency percentages'!$A$6:$X$71,(3+MATCH(OJ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},null,{"$f":"IF(AND(OL$3<>\"\",NQ41<>0),HLOOKUP(OL$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OM$3<>\"\",NR41<>0),HLOOKUP(OM$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(ON$3<>\"\",NS41<>0),HLOOKUP(ON$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.3},{"$f":"IF(AND(OO$3<>\"\",NT41<>0),HLOOKUP(OO$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(OP$3<>\"\",NU41<>0),HLOOKUP(OP$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(OQ$3<>\"\",NV41<>0),HLOOKUP(OQ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(OR$3<>\"\",NW41<>0),HLOOKUP(OR$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(OS$3<>\"\",NX41<>0),HLOOKUP(OS$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OT$3<>\"\",NY41<>0),HLOOKUP(OT$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OU$3<>\"\",NZ41<>0),HLOOKUP(OU$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OV$3<>\"\",OA41<>0),HLOOKUP(OV$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OW$3<>\"\",OB41<>0),HLOOKUP(OW$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OX$3<>\"\",OC41<>0),HLOOKUP(OX$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OY$3<>\"\",OD41<>0),HLOOKUP(OY$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OZ$3<>\"\",OE41<>0),HLOOKUP(OZ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PA$3<>\"\",OF41<>0),HLOOKUP(PA$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PB$3<>\"\",OG41<>0),HLOOKUP(PB$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PC$3<>\"\",OH41<>0),HLOOKUP(PC$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PD$3<>\"\",OI41<>0),HLOOKUP(PD$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PE$3<>\"\",OJ41<>0),HLOOKUP(PE$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},null,{"$f":"IF(AND(PG$3<>\"\",NQ41<>0),HLOOKUP(PG$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PH$3<>\"\",NR41<>0),HLOOKUP(PH$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PI$3<>\"\",NS41<>0),HLOOKUP(PI$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.6},{"$f":"IF(AND(PJ$3<>\"\",NT41<>0),HLOOKUP(PJ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PK$3<>\"\",NU41<>0),HLOOKUP(PK$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PL$3<>\"\",NV41<>0),HLOOKUP(PL$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PM$3<>\"\",NW41<>0),HLOOKUP(PM$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PN$3<>\"\",NX41<>0),HLOOKUP(PN$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PO$3<>\"\",NY41<>0),HLOOKUP(PO$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PP$3<>\"\",NZ41<>0),HLOOKUP(PP$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PQ$3<>\"\",OA41<>0),HLOOKUP(PQ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PR$3<>\"\",OB41<>0),HLOOKUP(PR$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PS$3<>\"\",OC41<>0),HLOOKUP(PS$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PT$3<>\"\",OD41<>0),HLOOKUP(PT$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PU$3<>\"\",OE41<>0),HLOOKUP(PU$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PV$3<>\"\",OF41<>0),HLOOKUP(PV$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PW$3<>\"\",OG41<>0),HLOOKUP(PW$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PX$3<>\"\",OH41<>0),HLOOKUP(PX$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PY$3<>\"\",OI41<>0),HLOOKUP(PY$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PZ$3<>\"\",OJ41<>0),HLOOKUP(PZ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$f":"IF((QW$3<>\"\"),OL41*QB41,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$error":"#DIV/0!"},null,{"$f":"IF((RT$3<>\"\"),PG41*QB41,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$error":"#DIV/0!"}]
["B16","Reduced exclusion from school","Yes","Improved health, reduced crime, increased earnings","NHS, Police, Individual",null,null,null,null,null,null,null,null,null,null,null,null,9219,9219,529,null,9748,2005,{"$f":"VLOOKUP(W42,'GDP Deflators'!$B$6:$D$106,3,FALSE)","v":70.594722855500095},"NPC Misspent Youth report (2007)",null,"Standard Rate",0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(NQ$3<>\"\",VLOOKUP($A42,'Agency percentages'!$A$6:$X$71,(3+MATCH(NQ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0.89},{"$f":"IF(NR$3<>\"\",VLOOKUP($A42,'Agency percentages'!$A$6:$X$71,(3+MATCH(NR$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0.01},{"$f":"IF(NS$3<>\"\",VLOOKUP($A42,'Agency percentages'!$A$6:$X$71,(3+MATCH(NS$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":3.6750555603838941E-2},{"$f":"IF(NT$3<>\"\",VLOOKUP($A42,'Agency percentages'!$A$6:$X$71,(3+MATCH(NT$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":5.8031113814980828E-3},{"$f":"IF(NU$3<>\"\",VLOOKUP($A42,'Agency percentages'!$A$6:$X$71,(3+MATCH(NU$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":4.4455756552400583E-2},{"$f":"IF(NV$3<>\"\",VLOOKUP($A42,'Agency percentages'!$A$6:$X$71,(3+MATCH(NV$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":9.4049141452391908E-3},{"$f":"IF(NW$3<>\"\",VLOOKUP($A42,'Agency percentages'!$A$6:$X$71,(3+MATCH(NW$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":3.5856623170232057E-3},{"$f":"IF(NX$3<>\"\",VLOOKUP($A42,'Agency percentages'!$A$6:$X$71,(3+MATCH(NX$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NY$3<>\"\",VLOOKUP($A42,'Agency percentages'!$A$6:$X$71,(3+MATCH(NY$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NZ$3<>\"\",VLOOKUP($A42,'Agency percentages'!$A$6:$X$71,(3+MATCH(NZ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OA$3<>\"\",VLOOKUP($A42,'Agency percentages'!$A$6:$X$71,(3+MATCH(OA$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OB$3<>\"\",VLOOKUP($A42,'Agency percentages'!$A$6:$X$71,(3+MATCH(OB$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OC$3<>\"\",VLOOKUP($A42,'Agency percentages'!$A$6:$X$71,(3+MATCH(OC$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OD$3<>\"\",VLOOKUP($A42,'Agency percentages'!$A$6:$X$71,(3+MATCH(OD$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OE$3<>\"\",VLOOKUP($A42,'Agency percentages'!$A$6:$X$71,(3+MATCH(OE$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OF$3<>\"\",VLOOKUP($A42,'Agency percentages'!$A$6:$X$71,(3+MATCH(OF$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OG$3<>\"\",VLOOKUP($A42,'Agency percentages'!$A$6:$X$71,(3+MATCH(OG$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OH$3<>\"\",VLOOKUP($A42,'Agency percentages'!$A$6:$X$71,(3+MATCH(OH$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OI$3<>\"\",VLOOKUP($A42,'Agency percentages'!$A$6:$X$71,(3+MATCH(OI$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OJ$3<>\"\",VLOOKUP($A42,'Agency percentages'!$A$6:$X$71,(3+MATCH(OJ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},null,{"$f":"IF(AND(OL$3<>\"\",NQ42<>0),HLOOKUP(OL$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.5},{"$f":"IF(AND(OM$3<>\"\",NR42<>0),HLOOKUP(OM$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(ON$3<>\"\",NS42<>0),HLOOKUP(ON$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.3},{"$f":"IF(AND(OO$3<>\"\",NT42<>0),HLOOKUP(OO$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(OP$3<>\"\",NU42<>0),HLOOKUP(OP$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(OQ$3<>\"\",NV42<>0),HLOOKUP(OQ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(OR$3<>\"\",NW42<>0),HLOOKUP(OR$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(OS$3<>\"\",NX42<>0),HLOOKUP(OS$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OT$3<>\"\",NY42<>0),HLOOKUP(OT$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OU$3<>\"\",NZ42<>0),HLOOKUP(OU$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OV$3<>\"\",OA42<>0),HLOOKUP(OV$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OW$3<>\"\",OB42<>0),HLOOKUP(OW$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OX$3<>\"\",OC42<>0),HLOOKUP(OX$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OY$3<>\"\",OD42<>0),HLOOKUP(OY$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OZ$3<>\"\",OE42<>0),HLOOKUP(OZ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PA$3<>\"\",OF42<>0),HLOOKUP(PA$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PB$3<>\"\",OG42<>0),HLOOKUP(PB$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PC$3<>\"\",OH42<>0),HLOOKUP(PC$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PD$3<>\"\",OI42<>0),HLOOKUP(PD$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PE$3<>\"\",OJ42<>0),HLOOKUP(PE$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},null,{"$f":"IF(AND(PG$3<>\"\",NQ42<>0),HLOOKUP(PG$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.9},{"$f":"IF(AND(PH$3<>\"\",NR42<>0),HLOOKUP(PH$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PI$3<>\"\",NS42<>0),HLOOKUP(PI$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.6},{"$f":"IF(AND(PJ$3<>\"\",NT42<>0),HLOOKUP(PJ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PK$3<>\"\",NU42<>0),HLOOKUP(PK$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PL$3<>\"\",NV42<>0),HLOOKUP(PL$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PM$3<>\"\",NW42<>0),HLOOKUP(PM$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PN$3<>\"\",NX42<>0),HLOOKUP(PN$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PO$3<>\"\",NY42<>0),HLOOKUP(PO$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PP$3<>\"\",NZ42<>0),HLOOKUP(PP$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PQ$3<>\"\",OA42<>0),HLOOKUP(PQ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PR$3<>\"\",OB42<>0),HLOOKUP(PR$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PS$3<>\"\",OC42<>0),HLOOKUP(PS$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PT$3<>\"\",OD42<>0),HLOOKUP(PT$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PU$3<>\"\",OE42<>0),HLOOKUP(PU$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PV$3<>\"\",OF42<>0),HLOOKUP(PV$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PW$3<>\"\",OG42<>0),HLOOKUP(PW$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PX$3<>\"\",OH42<>0),HLOOKUP(PX$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PY$3<>\"\",OI42<>0),HLOOKUP(PY$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PZ$3<>\"\",OJ42<>0),HLOOKUP(PZ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$f":"IF((QW$3<>\"\"),OL42*QB42,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$error":"#DIV/0!"},null,{"$f":"IF((RT$3<>\"\"),PG42*QB42,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$error":"#DIV/0!"}]
["B17","Reduced hospital admissions","Yes","Reduced cost of an average admission to hospital (elective and non-elective)","NHS",null,null,null,null,null,null,null,null,null,null,null,null,2941,2941,null,null,2941,2020,{"$f":"VLOOKUP(W43,'GDP Deflators'!$B$6:$D$106,3,FALSE)","v":95.631939245016241},"National Cost Collection: National Schedule of Reference Costs - Year 2020-21 - NHS trusts and NHS foundation trusts (weighted average of all elective inpatient, non-elective inpatient [long stay] and non-elective inpatient [short stay] data)",null,"Standard Rate",0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(NQ$3<>\"\",VLOOKUP($A43,'Agency percentages'!$A$6:$X$71,(3+MATCH(NQ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NR$3<>\"\",VLOOKUP($A43,'Agency percentages'!$A$6:$X$71,(3+MATCH(NR$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":1},{"$f":"IF(NS$3<>\"\",VLOOKUP($A43,'Agency percentages'!$A$6:$X$71,(3+MATCH(NS$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NT$3<>\"\",VLOOKUP($A43,'Agency percentages'!$A$6:$X$71,(3+MATCH(NT$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NU$3<>\"\",VLOOKUP($A43,'Agency percentages'!$A$6:$X$71,(3+MATCH(NU$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NV$3<>\"\",VLOOKUP($A43,'Agency percentages'!$A$6:$X$71,(3+MATCH(NV$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NW$3<>\"\",VLOOKUP($A43,'Agency percentages'!$A$6:$X$71,(3+MATCH(NW$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NX$3<>\"\",VLOOKUP($A43,'Agency percentages'!$A$6:$X$71,(3+MATCH(NX$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NY$3<>\"\",VLOOKUP($A43,'Agency percentages'!$A$6:$X$71,(3+MATCH(NY$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NZ$3<>\"\",VLOOKUP($A43,'Agency percentages'!$A$6:$X$71,(3+MATCH(NZ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OA$3<>\"\",VLOOKUP($A43,'Agency percentages'!$A$6:$X$71,(3+MATCH(OA$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OB$3<>\"\",VLOOKUP($A43,'Agency percentages'!$A$6:$X$71,(3+MATCH(OB$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OC$3<>\"\",VLOOKUP($A43,'Agency percentages'!$A$6:$X$71,(3+MATCH(OC$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OD$3<>\"\",VLOOKUP($A43,'Agency percentages'!$A$6:$X$71,(3+MATCH(OD$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OE$3<>\"\",VLOOKUP($A43,'Agency percentages'!$A$6:$X$71,(3+MATCH(OE$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OF$3<>\"\",VLOOKUP($A43,'Agency percentages'!$A$6:$X$71,(3+MATCH(OF$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OG$3<>\"\",VLOOKUP($A43,'Agency percentages'!$A$6:$X$71,(3+MATCH(OG$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OH$3<>\"\",VLOOKUP($A43,'Agency percentages'!$A$6:$X$71,(3+MATCH(OH$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OI$3<>\"\",VLOOKUP($A43,'Agency percentages'!$A$6:$X$71,(3+MATCH(OI$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OJ$3<>\"\",VLOOKUP($A43,'Agency percentages'!$A$6:$X$71,(3+MATCH(OJ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},null,{"$f":"IF(AND(OL$3<>\"\",NQ43<>0),HLOOKUP(OL$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OM$3<>\"\",NR43<>0),HLOOKUP(OM$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.2},{"$f":"IF(AND(ON$3<>\"\",NS43<>0),HLOOKUP(ON$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OO$3<>\"\",NT43<>0),HLOOKUP(OO$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OP$3<>\"\",NU43<>0),HLOOKUP(OP$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OQ$3<>\"\",NV43<>0),HLOOKUP(OQ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OR$3<>\"\",NW43<>0),HLOOKUP(OR$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OS$3<>\"\",NX43<>0),HLOOKUP(OS$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OT$3<>\"\",NY43<>0),HLOOKUP(OT$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OU$3<>\"\",NZ43<>0),HLOOKUP(OU$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OV$3<>\"\",OA43<>0),HLOOKUP(OV$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OW$3<>\"\",OB43<>0),HLOOKUP(OW$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OX$3<>\"\",OC43<>0),HLOOKUP(OX$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OY$3<>\"\",OD43<>0),HLOOKUP(OY$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OZ$3<>\"\",OE43<>0),HLOOKUP(OZ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PA$3<>\"\",OF43<>0),HLOOKUP(PA$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PB$3<>\"\",OG43<>0),HLOOKUP(PB$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PC$3<>\"\",OH43<>0),HLOOKUP(PC$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PD$3<>\"\",OI43<>0),HLOOKUP(PD$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PE$3<>\"\",OJ43<>0),HLOOKUP(PE$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},null,{"$f":"IF(AND(PG$3<>\"\",NQ43<>0),HLOOKUP(PG$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PH$3<>\"\",NR43<>0),HLOOKUP(PH$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.5},{"$f":"IF(AND(PI$3<>\"\",NS43<>0),HLOOKUP(PI$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PJ$3<>\"\",NT43<>0),HLOOKUP(PJ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PK$3<>\"\",NU43<>0),HLOOKUP(PK$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PL$3<>\"\",NV43<>0),HLOOKUP(PL$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PM$3<>\"\",NW43<>0),HLOOKUP(PM$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PN$3<>\"\",NX43<>0),HLOOKUP(PN$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PO$3<>\"\",NY43<>0),HLOOKUP(PO$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PP$3<>\"\",NZ43<>0),HLOOKUP(PP$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PQ$3<>\"\",OA43<>0),HLOOKUP(PQ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PR$3<>\"\",OB43<>0),HLOOKUP(PR$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PS$3<>\"\",OC43<>0),HLOOKUP(PS$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PT$3<>\"\",OD43<>0),HLOOKUP(PT$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PU$3<>\"\",OE43<>0),HLOOKUP(PU$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PV$3<>\"\",OF43<>0),HLOOKUP(PV$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PW$3<>\"\",OG43<>0),HLOOKUP(PW$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PX$3<>\"\",OH43<>0),HLOOKUP(PX$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PY$3<>\"\",OI43<>0),HLOOKUP(PY$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PZ$3<>\"\",OJ43<>0),HLOOKUP(PZ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$f":"IF((QW$3<>\"\"),OL43*QB43,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$error":"#DIV/0!"},null,{"$f":"IF((RT$3<>\"\"),PG43*QB43,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$error":"#DIV/0!"}]
["B18","Residential Care Admissions (weeks)","Yes","Cost savings through reduced use of residential care","Local Authority Adults services",null,null,null,null,null,null,null,null,null,null,null,null,491,491,245,null,736,2020,{"$f":"VLOOKUP(W44,'GDP Deflators'!$B$6:$D$106,3,FALSE)","v":95.631939245016241},"Adult Social Care Activity and Finance Report, England - 2020-21, Reference Data Tables, Table 52",null,"Standard Rate",0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(NQ$3<>\"\",VLOOKUP($A44,'Agency percentages'!$A$6:$X$71,(3+MATCH(NQ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":1},{"$f":"IF(NR$3<>\"\",VLOOKUP($A44,'Agency percentages'!$A$6:$X$71,(3+MATCH(NR$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NS$3<>\"\",VLOOKUP($A44,'Agency percentages'!$A$6:$X$71,(3+MATCH(NS$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NT$3<>\"\",VLOOKUP($A44,'Agency percentages'!$A$6:$X$71,(3+MATCH(NT$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NU$3<>\"\",VLOOKUP($A44,'Agency percentages'!$A$6:$X$71,(3+MATCH(NU$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NV$3<>\"\",VLOOKUP($A44,'Agency percentages'!$A$6:$X$71,(3+MATCH(NV$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NW$3<>\"\",VLOOKUP($A44,'Agency percentages'!$A$6:$X$71,(3+MATCH(NW$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NX$3<>\"\",VLOOKUP($A44,'Agency percentages'!$A$6:$X$71,(3+MATCH(NX$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NY$3<>\"\",VLOOKUP($A44,'Agency percentages'!$A$6:$X$71,(3+MATCH(NY$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NZ$3<>\"\",VLOOKUP($A44,'Agency percentages'!$A$6:$X$71,(3+MATCH(NZ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OA$3<>\"\",VLOOKUP($A44,'Agency percentages'!$A$6:$X$71,(3+MATCH(OA$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OB$3<>\"\",VLOOKUP($A44,'Agency percentages'!$A$6:$X$71,(3+MATCH(OB$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OC$3<>\"\",VLOOKUP($A44,'Agency percentages'!$A$6:$X$71,(3+MATCH(OC$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OD$3<>\"\",VLOOKUP($A44,'Agency percentages'!$A$6:$X$71,(3+MATCH(OD$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OE$3<>\"\",VLOOKUP($A44,'Agency percentages'!$A$6:$X$71,(3+MATCH(OE$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OF$3<>\"\",VLOOKUP($A44,'Agency percentages'!$A$6:$X$71,(3+MATCH(OF$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OG$3<>\"\",VLOOKUP($A44,'Agency percentages'!$A$6:$X$71,(3+MATCH(OG$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OH$3<>\"\",VLOOKUP($A44,'Agency percentages'!$A$6:$X$71,(3+MATCH(OH$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OI$3<>\"\",VLOOKUP($A44,'Agency percentages'!$A$6:$X$71,(3+MATCH(OI$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OJ$3<>\"\",VLOOKUP($A44,'Agency percentages'!$A$6:$X$71,(3+MATCH(OJ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},null,{"$f":"IF(AND(OL$3<>\"\",NQ44<>0),HLOOKUP(OL$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0.5},{"$f":"IF(AND(OM$3<>\"\",NR44<>0),HLOOKUP(OM$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(ON$3<>\"\",NS44<>0),HLOOKUP(ON$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OO$3<>\"\",NT44<>0),HLOOKUP(OO$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OP$3<>\"\",NU44<>0),HLOOKUP(OP$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OQ$3<>\"\",NV44<>0),HLOOKUP(OQ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OR$3<>\"\",NW44<>0),HLOOKUP(OR$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OS$3<>\"\",NX44<>0),HLOOKUP(OS$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OT$3<>\"\",NY44<>0),HLOOKUP(OT$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OU$3<>\"\",NZ44<>0),HLOOKUP(OU$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OV$3<>\"\",OA44<>0),HLOOKUP(OV$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OW$3<>\"\",OB44<>0),HLOOKUP(OW$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OX$3<>\"\",OC44<>0),HLOOKUP(OX$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OY$3<>\"\",OD44<>0),HLOOKUP(OY$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OZ$3<>\"\",OE44<>0),HLOOKUP(OZ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PA$3<>\"\",OF44<>0),HLOOKUP(PA$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PB$3<>\"\",OG44<>0),HLOOKUP(PB$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PC$3<>\"\",OH44<>0),HLOOKUP(PC$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PD$3<>\"\",OI44<>0),HLOOKUP(PD$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PE$3<>\"\",OJ44<>0),HLOOKUP(PE$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},null,{"$f":"IF(AND(PG$3<>\"\",NQ44<>0),HLOOKUP(PG$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0.9},{"$f":"IF(AND(PH$3<>\"\",NR44<>0),HLOOKUP(PH$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PI$3<>\"\",NS44<>0),HLOOKUP(PI$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PJ$3<>\"\",NT44<>0),HLOOKUP(PJ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PK$3<>\"\",NU44<>0),HLOOKUP(PK$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PL$3<>\"\",NV44<>0),HLOOKUP(PL$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PM$3<>\"\",NW44<>0),HLOOKUP(PM$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PN$3<>\"\",NX44<>0),HLOOKUP(PN$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PO$3<>\"\",NY44<>0),HLOOKUP(PO$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PP$3<>\"\",NZ44<>0),HLOOKUP(PP$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PQ$3<>\"\",OA44<>0),HLOOKUP(PQ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PR$3<>\"\",OB44<>0),HLOOKUP(PR$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PS$3<>\"\",OC44<>0),HLOOKUP(PS$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PT$3<>\"\",OD44<>0),HLOOKUP(PT$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PU$3<>\"\",OE44<>0),HLOOKUP(PU$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PV$3<>\"\",OF44<>0),HLOOKUP(PV$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PW$3<>\"\",OG44<>0),HLOOKUP(PW$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PX$3<>\"\",OH44<>0),HLOOKUP(PX$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PY$3<>\"\",OI44<>0),HLOOKUP(PY$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PZ$3<>\"\",OJ44<>0),HLOOKUP(PZ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$f":"IF((QW$3<>\"\"),OL44*QB44,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$f":"SUM(QW44:RP44)/SUM(QB44:QU44)","v":{"$error":"#DIV/0!"}},null,{"$f":"IF((RT$3<>\"\"),PG44*QB44,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$f":"SUM(RT44:SM44)/SUM(QB44:QU44)","v":{"$error":"#DIV/0!"}}]
["C1","Carbon Emissions","Yes","Change in CO2 emissions","Economy","For the outcomes numbered C1 to C5 please use the bespoke calculators found in worksheets \"Carbon\" and \"Energy Input\". The results of those calculators will automatically populate the righthand columns",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF($C$45=\"Yes\",IFERROR(HLOOKUP(GY2+CBY-1,Carbon!$E$52:$CG$57,5,FALSE),0),0)","v":0},{"$f":"IF($C$45=\"Yes\",IFERROR(HLOOKUP(GZ2+CBY-1,Carbon!$E$52:$CG$57,5,FALSE),0),0)","v":0},{"$f":"IF($C$45=\"Yes\",IFERROR(HLOOKUP(HA2+CBY-1,Carbon!$E$52:$CG$57,5,FALSE),0),0)","v":0},{"$f":"IF($C$45=\"Yes\",IFERROR(HLOOKUP(HB2+CBY-1,Carbon!$E$52:$CG$57,5,FALSE),0),0)","v":0},{"$f":"IF($C$45=\"Yes\",IFERROR(HLOOKUP(HC2+CBY-1,Carbon!$E$52:$CG$57,5,FALSE),0),0)","v":0},{"$f":"IF($C$45=\"Yes\",IFERROR(HLOOKUP(HD2+CBY-1,Carbon!$E$52:$CG$57,5,FALSE),0),0)","v":0},{"$f":"IF($C$45=\"Yes\",IFERROR(HLOOKUP(HE2+CBY-1,Carbon!$E$52:$CG$57,5,FALSE),0),0)","v":0},{"$f":"IF($C$45=\"Yes\",IFERROR(HLOOKUP(HF2+CBY-1,Carbon!$E$52:$CG$57,5,FALSE),0),0)","v":0},{"$f":"IF($C$45=\"Yes\",IFERROR(HLOOKUP(HG2+CBY-1,Carbon!$E$52:$CG$57,5,FALSE),0),0)","v":0},{"$f":"IF($C$45=\"Yes\",IFERROR(HLOOKUP(HH2+CBY-1,Carbon!$E$52:$CG$57,5,FALSE),0),0)","v":0},{"$f":"IF($C$45=\"Yes\",IFERROR(HLOOKUP(HI2+CBY-1,Carbon!$E$52:$CG$57,5,FALSE),0),0)","v":0},{"$f":"IF($C$45=\"Yes\",IFERROR(HLOOKUP(HJ2+CBY-1,Carbon!$E$52:$CG$57,5,FALSE),0),0)","v":0},{"$f":"IF($C$45=\"Yes\",IFERROR(HLOOKUP(HK2+CBY-1,Carbon!$E$52:$CG$57,5,FALSE),0),0)","v":0},{"$f":"IF($C$45=\"Yes\",IFERROR(HLOOKUP(HL2+CBY-1,Carbon!$E$52:$CG$57,5,FALSE),0),0)","v":0},{"$f":"IF($C$45=\"Yes\",IFERROR(HLOOKUP(HM2+CBY-1,Carbon!$E$52:$CG$57,5,FALSE),0),0)","v":0},{"$f":"IF($C$45=\"Yes\",IFERROR(HLOOKUP(HN2+CBY-1,Carbon!$E$52:$CG$57,5,FALSE),0),0)","v":0},{"$f":"IF($C$45=\"Yes\",IFERROR(HLOOKUP(HO2+CBY-1,Carbon!$E$52:$CG$57,5,FALSE),0),0)","v":0},{"$f":"IF($C$45=\"Yes\",IFERROR(HLOOKUP(HP2+CBY-1,Carbon!$E$52:$CG$57,5,FALSE),0),0)","v":0},{"$f":"IF($C$45=\"Yes\",IFERROR(HLOOKUP(HQ2+CBY-1,Carbon!$E$52:$CG$57,5,FALSE),0),0)","v":0},{"$f":"IF($C$45=\"Yes\",IFERROR(HLOOKUP(HR2+CBY-1,Carbon!$E$52:$CG$57,5,FALSE),0),0)","v":0},{"$f":"IF($C$45=\"Yes\",IFERROR(HLOOKUP(HS2+CBY-1,Carbon!$E$52:$CG$57,5,FALSE),0),0)","v":0},{"$f":"IF($C$45=\"Yes\",IFERROR(HLOOKUP(HT2+CBY-1,Carbon!$E$52:$CG$57,5,FALSE),0),0)","v":0},{"$f":"IF($C$45=\"Yes\",IFERROR(HLOOKUP(HU2+CBY-1,Carbon!$E$52:$CG$57,5,FALSE),0),0)","v":0},{"$f":"IF($C$45=\"Yes\",IFERROR(HLOOKUP(HV2+CBY-1,Carbon!$E$52:$CG$57,5,FALSE),0),0)","v":0},{"$f":"IF($C$45=\"Yes\",IFERROR(HLOOKUP(HW2+CBY-1,Carbon!$E$52:$CG$57,5,FALSE),0),0)","v":0},{"$f":"IF($C$45=\"Yes\",IFERROR(HLOOKUP(HX2+CBY-1,Carbon!$E$52:$CG$57,5,FALSE),0),0)","v":0},{"$f":"IF($C$45=\"Yes\",IFERROR(HLOOKUP(HY2+CBY-1,Carbon!$E$52:$CG$57,5,FALSE),0),0)","v":0},{"$f":"IF($C$45=\"Yes\",IFERROR(HLOOKUP(HZ2+CBY-1,Carbon!$E$52:$CG$57,5,FALSE),0),0)","v":0},{"$f":"IF($C$45=\"Yes\",IFERROR(HLOOKUP(IA2+CBY-1,Carbon!$E$52:$CG$57,5,FALSE),0),0)","v":0},{"$f":"IF($C$45=\"Yes\",IFERROR(HLOOKUP(IB2+CBY-1,Carbon!$E$52:$CG$57,5,FALSE),0),0)","v":0},{"$f":"IF($C$45=\"Yes\",IFERROR(HLOOKUP(IC2+CBY-1,Carbon!$E$52:$CG$57,5,FALSE),0),0)","v":0},{"$f":"IF($C$45=\"Yes\",IFERROR(HLOOKUP(ID2+CBY-1,Carbon!$E$52:$CG$57,5,FALSE),0),0)","v":0},{"$f":"IF($C$45=\"Yes\",IFERROR(HLOOKUP(IE2+CBY-1,Carbon!$E$52:$CG$57,5,FALSE),0),0)","v":0},{"$f":"IF($C$45=\"Yes\",IFERROR(HLOOKUP(IF2+CBY-1,Carbon!$E$52:$CG$57,5,FALSE),0),0)","v":0},{"$f":"IF($C$45=\"Yes\",IFERROR(HLOOKUP(IG2+CBY-1,Carbon!$E$52:$CG$57,5,FALSE),0),0)","v":0},{"$f":"IF($C$45=\"Yes\",IFERROR(HLOOKUP(IH2+CBY-1,Carbon!$E$52:$CG$57,5,FALSE),0),0)","v":0},{"$f":"IF($C$45=\"Yes\",IFERROR(HLOOKUP(II2+CBY-1,Carbon!$E$52:$CG$57,5,FALSE),0),0)","v":0},{"$f":"IF($C$45=\"Yes\",IFERROR(HLOOKUP(IJ2+CBY-1,Carbon!$E$52:$CG$57,5,FALSE),0),0)","v":0},{"$f":"IF($C$45=\"Yes\",IFERROR(HLOOKUP(IK2+CBY-1,Carbon!$E$52:$CG$57,5,FALSE),0),0)","v":0},{"$f":"IF($C$45=\"Yes\",IFERROR(HLOOKUP(IL2+CBY-1,Carbon!$E$52:$CG$57,5,FALSE),0),0)","v":0},{"$f":"IF($C$45=\"Yes\",IFERROR(HLOOKUP(IM2+CBY-1,Carbon!$E$52:$CG$57,5,FALSE),0),0)","v":0},{"$f":"IF($C$45=\"Yes\",IFERROR(HLOOKUP(IN2+CBY-1,Carbon!$E$52:$CG$57,5,FALSE),0),0)","v":0},{"$f":"IF($C$45=\"Yes\",IFERROR(HLOOKUP(IO2+CBY-1,Carbon!$E$52:$CG$57,5,FALSE),0),0)","v":0},{"$f":"IF($C$45=\"Yes\",IFERROR(HLOOKUP(IP2+CBY-1,Carbon!$E$52:$CG$57,5,FALSE),0),0)","v":0},{"$f":"IF($C$45=\"Yes\",IFERROR(HLOOKUP(IQ2+CBY-1,Carbon!$E$52:$CG$57,5,FALSE),0),0)","v":0},{"$f":"IF($C$45=\"Yes\",IFERROR(HLOOKUP(IR2+CBY-1,Carbon!$E$52:$CG$57,5,FALSE),0),0)","v":0},{"$f":"IF($C$45=\"Yes\",IFERROR(HLOOKUP(IS2+CBY-1,Carbon!$E$52:$CG$57,5,FALSE),0),0)","v":0},{"$f":"IF($C$45=\"Yes\",IFERROR(HLOOKUP(IT2+CBY-1,Carbon!$E$52:$CG$57,5,FALSE),0),0)","v":0},{"$f":"IF($C$45=\"Yes\",IFERROR(HLOOKUP(IU2+CBY-1,Carbon!$E$52:$CG$57,5,FALSE),0),0)","v":0},{"$f":"IF($C$45=\"Yes\",IFERROR(HLOOKUP(IV2+CBY-1,Carbon!$E$52:$CG$57,5,FALSE),0),0)","v":0},{"$f":"IF($C$45=\"Yes\",IFERROR(HLOOKUP(IW2+CBY-1,Carbon!$E$52:$CG$57,5,FALSE),0),0)","v":0},{"$f":"IF($C$45=\"Yes\",IFERROR(HLOOKUP(IX2+CBY-1,Carbon!$E$52:$CG$57,5,FALSE),0),0)","v":0},{"$f":"IF($C$45=\"Yes\",IFERROR(HLOOKUP(IY2+CBY-1,Carbon!$E$52:$CG$57,5,FALSE),0),0)","v":0},{"$f":"IF($C$45=\"Yes\",IFERROR(HLOOKUP(IZ2+CBY-1,Carbon!$E$52:$CG$57,5,FALSE),0),0)","v":0},{"$f":"IF($C$45=\"Yes\",IFERROR(HLOOKUP(JA2+CBY-1,Carbon!$E$52:$CG$57,5,FALSE),0),0)","v":0},{"$f":"IF($C$45=\"Yes\",IFERROR(HLOOKUP(JB2+CBY-1,Carbon!$E$52:$CG$57,5,FALSE),0),0)","v":0},{"$f":"IF($C$45=\"Yes\",IFERROR(HLOOKUP(JC2+CBY-1,Carbon!$E$52:$CG$57,5,FALSE),0),0)","v":0},{"$f":"IF($C$45=\"Yes\",IFERROR(HLOOKUP(JD2+CBY-1,Carbon!$E$52:$CG$57,5,FALSE),0),0)","v":0},{"$f":"IF($C$45=\"Yes\",IFERROR(HLOOKUP(JE2+CBY-1,Carbon!$E$52:$CG$57,5,FALSE),0),0)","v":0},{"$f":"IF($C$45=\"Yes\",IFERROR(HLOOKUP(JF2+CBY-1,Carbon!$E$52:$CG$57,5,FALSE),0),0)","v":0},{"$f":"IF($C$45=\"Yes\",IFERROR(HLOOKUP(JG2+CBY-1,Carbon!$E$52:$CG$57,5,FALSE),0),0)","v":0},{"$f":"IF($C$45=\"Yes\",IFERROR(HLOOKUP(JH2+CBY-1,Carbon!$E$52:$CG$57,5,FALSE),0),0)","v":0},{"$f":"IF($C$45=\"Yes\",IFERROR(HLOOKUP(JI2+CBY-1,Carbon!$E$52:$CG$57,5,FALSE),0),0)","v":0},{"$f":"IF($C$45=\"Yes\",IFERROR(HLOOKUP(JJ2+CBY-1,Carbon!$E$52:$CG$57,5,FALSE),0),0)","v":0},{"$f":"IF($C$45=\"Yes\",IFERROR(HLOOKUP(JK2+CBY-1,Carbon!$E$52:$CG$57,5,FALSE),0),0)","v":0},{"$f":"IF($C$45=\"Yes\",IFERROR(HLOOKUP(JL2+CBY-1,Carbon!$E$52:$CG$57,5,FALSE),0),0)","v":0},{"$f":"IF($C$45=\"Yes\",IFERROR(HLOOKUP(JM2+CBY-1,Carbon!$E$52:$CG$57,5,FALSE),0),0)","v":0},{"$f":"IF($C$45=\"Yes\",IFERROR(HLOOKUP(JN2+CBY-1,Carbon!$E$52:$CG$57,5,FALSE),0),0)","v":0},{"$f":"IF($C$45=\"Yes\",IFERROR(HLOOKUP(JO2+CBY-1,Carbon!$E$52:$CG$57,5,FALSE),0),0)","v":0},{"$f":"IF($C$45=\"Yes\",IFERROR(HLOOKUP(JP2+CBY-1,Carbon!$E$52:$CG$57,5,FALSE),0),0)","v":0},{"$f":"IF($C$45=\"Yes\",IFERROR(HLOOKUP(JQ2+CBY-1,Carbon!$E$52:$CG$57,5,FALSE),0),0)","v":0},{"$f":"IF($C$45=\"Yes\",IFERROR(HLOOKUP(JR2+CBY-1,Carbon!$E$52:$CG$57,5,FALSE),0),0)","v":0},{"$f":"IF($C$45=\"Yes\",IFERROR(HLOOKUP(JS2+CBY-1,Carbon!$E$52:$CG$57,5,FALSE),0),0)","v":0},{"$f":"IF($C$45=\"Yes\",IFERROR(HLOOKUP(JT2+CBY-1,Carbon!$E$52:$CG$57,5,FALSE),0),0)","v":0},{"$f":"IF($C$45=\"Yes\",IFERROR(HLOOKUP(JU2+CBY-1,Carbon!$E$52:$CG$57,5,FALSE),0),0)","v":0},{"$f":"IF($C$45=\"Yes\",IFERROR(HLOOKUP(JV2+CBY-1,Carbon!$E$52:$CG$57,5,FALSE),0),0)","v":0},{"$f":"IF($C$45=\"Yes\",IFERROR(HLOOKUP(JW2+CBY-1,Carbon!$E$52:$CG$57,5,FALSE),0),0)","v":0},{"$f":"IF($C$45=\"Yes\",IFERROR(HLOOKUP(JX2+CBY-1,Carbon!$E$52:$CG$57,5,FALSE),0),0)","v":0},{"$f":"IF($C$45=\"Yes\",IFERROR(HLOOKUP(JY2+CBY-1,Carbon!$E$52:$CG$57,5,FALSE),0),0)","v":0},{"$f":"IF($C$45=\"Yes\",IFERROR(HLOOKUP(JZ2+CBY-1,Carbon!$E$52:$CG$57,5,FALSE),0),0)","v":0},{"$f":"IF($C$45=\"Yes\",IFERROR(HLOOKUP(KA2+CBY-1,Carbon!$E$52:$CG$57,5,FALSE),0),0)","v":0},{"$f":"IF($C$45=\"Yes\",IFERROR(HLOOKUP(KB2+CBY-1,Carbon!$E$52:$CG$57,5,FALSE),0),0)","v":0},{"$f":"IF($C$45=\"Yes\",IFERROR(HLOOKUP(KC2+CBY-1,Carbon!$E$52:$CG$57,5,FALSE),0),0)","v":0},{"$f":"IF($C$45=\"Yes\",IFERROR(HLOOKUP(KD2+CBY-1,Carbon!$E$52:$CG$57,5,FALSE),0),0)","v":0},{"$f":"IF($C$45=\"Yes\",IFERROR(HLOOKUP(KE2+CBY-1,Carbon!$E$52:$CG$57,5,FALSE),0),0)","v":0},0,null,null,null,null,null,null,{"$f":"IF(KM$2<=time_frame,$AD45*AM45,\"\")","v":0},0,0,0,0,"","","","","",{"$f":"IF(KW$2<=time_frame,$AD45*AW45,\"\")","v":""},"","","","","","","","","",{"$f":"IF(LG$2<=time_frame,$AD45*BG45,\"\")","v":""},"","","","","","","","","",{"$f":"IF(LQ$2<=time_frame,$AD45*BQ45,\"\")","v":""},"","","","","","","","","",{"$f":"IF(MA$2<=time_frame,$AD45*CA45,\"\")","v":""},"","","","","","","","","",{"$f":"IF(MK$2<=time_frame,$AD45*CK45,\"\")","v":""},"","","","","","","","","",{"$f":"IF(MU$2<=time_frame,$AD45*CU45,\"\")","v":""},"","","","","","","","","",{"$f":"IF(NE$2<=time_frame,$AD45*DE45,\"\")","v":""},"","","","","","","","","",0,null,{"$f":"IF(NQ$3<>\"\",VLOOKUP($A45,'Agency percentages'!$A$6:$X$71,(3+MATCH(NQ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NR$3<>\"\",VLOOKUP($A45,'Agency percentages'!$A$6:$X$71,(3+MATCH(NR$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NS$3<>\"\",VLOOKUP($A45,'Agency percentages'!$A$6:$X$71,(3+MATCH(NS$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NT$3<>\"\",VLOOKUP($A45,'Agency percentages'!$A$6:$X$71,(3+MATCH(NT$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NU$3<>\"\",VLOOKUP($A45,'Agency percentages'!$A$6:$X$71,(3+MATCH(NU$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NV$3<>\"\",VLOOKUP($A45,'Agency percentages'!$A$6:$X$71,(3+MATCH(NV$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NW$3<>\"\",VLOOKUP($A45,'Agency percentages'!$A$6:$X$71,(3+MATCH(NW$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NX$3<>\"\",VLOOKUP($A45,'Agency percentages'!$A$6:$X$71,(3+MATCH(NX$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NY$3<>\"\",VLOOKUP($A45,'Agency percentages'!$A$6:$X$71,(3+MATCH(NY$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NZ$3<>\"\",VLOOKUP($A45,'Agency percentages'!$A$6:$X$71,(3+MATCH(NZ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OA$3<>\"\",VLOOKUP($A45,'Agency percentages'!$A$6:$X$71,(3+MATCH(OA$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OB$3<>\"\",VLOOKUP($A45,'Agency percentages'!$A$6:$X$71,(3+MATCH(OB$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OC$3<>\"\",VLOOKUP($A45,'Agency percentages'!$A$6:$X$71,(3+MATCH(OC$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OD$3<>\"\",VLOOKUP($A45,'Agency percentages'!$A$6:$X$71,(3+MATCH(OD$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OE$3<>\"\",VLOOKUP($A45,'Agency percentages'!$A$6:$X$71,(3+MATCH(OE$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OF$3<>\"\",VLOOKUP($A45,'Agency percentages'!$A$6:$X$71,(3+MATCH(OF$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OG$3<>\"\",VLOOKUP($A45,'Agency percentages'!$A$6:$X$71,(3+MATCH(OG$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OH$3<>\"\",VLOOKUP($A45,'Agency percentages'!$A$6:$X$71,(3+MATCH(OH$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OI$3<>\"\",VLOOKUP($A45,'Agency percentages'!$A$6:$X$71,(3+MATCH(OI$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OJ$3<>\"\",VLOOKUP($A45,'Agency percentages'!$A$6:$X$71,(3+MATCH(OJ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},null,{"$f":"IF(AND(OL$3<>\"\",NQ45<>0),HLOOKUP(OL$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OM$3<>\"\",NR45<>0),HLOOKUP(OM$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(ON$3<>\"\",NS45<>0),HLOOKUP(ON$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OO$3<>\"\",NT45<>0),HLOOKUP(OO$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OP$3<>\"\",NU45<>0),HLOOKUP(OP$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OQ$3<>\"\",NV45<>0),HLOOKUP(OQ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OR$3<>\"\",NW45<>0),HLOOKUP(OR$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OS$3<>\"\",NX45<>0),HLOOKUP(OS$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OT$3<>\"\",NY45<>0),HLOOKUP(OT$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OU$3<>\"\",NZ45<>0),HLOOKUP(OU$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OV$3<>\"\",OA45<>0),HLOOKUP(OV$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OW$3<>\"\",OB45<>0),HLOOKUP(OW$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OX$3<>\"\",OC45<>0),HLOOKUP(OX$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OY$3<>\"\",OD45<>0),HLOOKUP(OY$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OZ$3<>\"\",OE45<>0),HLOOKUP(OZ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PA$3<>\"\",OF45<>0),HLOOKUP(PA$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PB$3<>\"\",OG45<>0),HLOOKUP(PB$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PC$3<>\"\",OH45<>0),HLOOKUP(PC$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PD$3<>\"\",OI45<>0),HLOOKUP(PD$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PE$3<>\"\",OJ45<>0),HLOOKUP(PE$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},null,{"$f":"IF(AND(PG$3<>\"\",NQ45<>0),HLOOKUP(PG$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PH$3<>\"\",NR45<>0),HLOOKUP(PH$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PI$3<>\"\",NS45<>0),HLOOKUP(PI$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PJ$3<>\"\",NT45<>0),HLOOKUP(PJ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PK$3<>\"\",NU45<>0),HLOOKUP(PK$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PL$3<>\"\",NV45<>0),HLOOKUP(PL$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PM$3<>\"\",NW45<>0),HLOOKUP(PM$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PN$3<>\"\",NX45<>0),HLOOKUP(PN$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PO$3<>\"\",NY45<>0),HLOOKUP(PO$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PP$3<>\"\",NZ45<>0),HLOOKUP(PP$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PQ$3<>\"\",OA45<>0),HLOOKUP(PQ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PR$3<>\"\",OB45<>0),HLOOKUP(PR$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PS$3<>\"\",OC45<>0),HLOOKUP(PS$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PT$3<>\"\",OD45<>0),HLOOKUP(PT$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PU$3<>\"\",OE45<>0),HLOOKUP(PU$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PV$3<>\"\",OF45<>0),HLOOKUP(PV$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PW$3<>\"\",OG45<>0),HLOOKUP(PW$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PX$3<>\"\",OH45<>0),HLOOKUP(PX$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PY$3<>\"\",OI45<>0),HLOOKUP(PY$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PZ$3<>\"\",OJ45<>0),HLOOKUP(PZ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$f":"IF((QW$3<>\"\"),OL45*QB45,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$error":"#DIV/0!"},null,{"$f":"IF((RT$3<>\"\"),PG45*QB45,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$error":"#DIV/0!"}]
["C2","Energy Use","Yes","Change in domestic or commercial expenditure on energy usage","Economy","For the outcomes numbered C1 to C5 please use the bespoke calculators found in worksheets \"Carbon\" and \"Energy Input\". The results of those calculators will automatically populate the righthand columns",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF($C$46=\"Yes\",IFERROR(HLOOKUP(GY$2+CBY-1,Summary!$B$86:$CE$92,2,FALSE),0),0)","v":0},{"$f":"IF($C$46=\"Yes\",IFERROR(HLOOKUP(GZ$2+CBY-1,Summary!$B$86:$CE$92,2,FALSE),0),0)","v":0},{"$f":"IF($C$46=\"Yes\",IFERROR(HLOOKUP(HA$2+CBY-1,Summary!$B$86:$CE$92,2,FALSE),0),0)","v":0},{"$f":"IF($C$46=\"Yes\",IFERROR(HLOOKUP(HB$2+CBY-1,Summary!$B$86:$CE$92,2,FALSE),0),0)","v":0},{"$f":"IF($C$46=\"Yes\",IFERROR(HLOOKUP(HC$2+CBY-1,Summary!$B$86:$CE$92,2,FALSE),0),0)","v":0},{"$f":"IF($C$46=\"Yes\",IFERROR(HLOOKUP(HD$2+CBY-1,Summary!$B$86:$CE$92,2,FALSE),0),0)","v":0},{"$f":"IF($C$46=\"Yes\",IFERROR(HLOOKUP(HE$2+CBY-1,Summary!$B$86:$CE$92,2,FALSE),0),0)","v":0},{"$f":"IF($C$46=\"Yes\",IFERROR(HLOOKUP(HF$2+CBY-1,Summary!$B$86:$CE$92,2,FALSE),0),0)","v":0},{"$f":"IF($C$46=\"Yes\",IFERROR(HLOOKUP(HG$2+CBY-1,Summary!$B$86:$CE$92,2,FALSE),0),0)","v":0},{"$f":"IF($C$46=\"Yes\",IFERROR(HLOOKUP(HH$2+CBY-1,Summary!$B$86:$CE$92,2,FALSE),0),0)","v":0},{"$f":"IF($C$46=\"Yes\",IFERROR(HLOOKUP(HI$2+CBY-1,Summary!$B$86:$CE$92,2,FALSE),0),0)","v":0},{"$f":"IF($C$46=\"Yes\",IFERROR(HLOOKUP(HJ$2+CBY-1,Summary!$B$86:$CE$92,2,FALSE),0),0)","v":0},{"$f":"IF($C$46=\"Yes\",IFERROR(HLOOKUP(HK$2+CBY-1,Summary!$B$86:$CE$92,2,FALSE),0),0)","v":0},{"$f":"IF($C$46=\"Yes\",IFERROR(HLOOKUP(HL$2+CBY-1,Summary!$B$86:$CE$92,2,FALSE),0),0)","v":0},{"$f":"IF($C$46=\"Yes\",IFERROR(HLOOKUP(HM$2+CBY-1,Summary!$B$86:$CE$92,2,FALSE),0),0)","v":0},{"$f":"IF($C$46=\"Yes\",IFERROR(HLOOKUP(HN$2+CBY-1,Summary!$B$86:$CE$92,2,FALSE),0),0)","v":0},{"$f":"IF($C$46=\"Yes\",IFERROR(HLOOKUP(HO$2+CBY-1,Summary!$B$86:$CE$92,2,FALSE),0),0)","v":0},{"$f":"IF($C$46=\"Yes\",IFERROR(HLOOKUP(HP$2+CBY-1,Summary!$B$86:$CE$92,2,FALSE),0),0)","v":0},{"$f":"IF($C$46=\"Yes\",IFERROR(HLOOKUP(HQ$2+CBY-1,Summary!$B$86:$CE$92,2,FALSE),0),0)","v":0},{"$f":"IF($C$46=\"Yes\",IFERROR(HLOOKUP(HR$2+CBY-1,Summary!$B$86:$CE$92,2,FALSE),0),0)","v":0},{"$f":"IF($C$46=\"Yes\",IFERROR(HLOOKUP(HS$2+CBY-1,Summary!$B$86:$CE$92,2,FALSE),0),0)","v":0},{"$f":"IF($C$46=\"Yes\",IFERROR(HLOOKUP(HT$2+CBY-1,Summary!$B$86:$CE$92,2,FALSE),0),0)","v":0},{"$f":"IF($C$46=\"Yes\",IFERROR(HLOOKUP(HU$2+CBY-1,Summary!$B$86:$CE$92,2,FALSE),0),0)","v":0},{"$f":"IF($C$46=\"Yes\",IFERROR(HLOOKUP(HV$2+CBY-1,Summary!$B$86:$CE$92,2,FALSE),0),0)","v":0},{"$f":"IF($C$46=\"Yes\",IFERROR(HLOOKUP(HW$2+CBY-1,Summary!$B$86:$CE$92,2,FALSE),0),0)","v":0},{"$f":"IF($C$46=\"Yes\",IFERROR(HLOOKUP(HX$2+CBY-1,Summary!$B$86:$CE$92,2,FALSE),0),0)","v":0},{"$f":"IF($C$46=\"Yes\",IFERROR(HLOOKUP(HY$2+CBY-1,Summary!$B$86:$CE$92,2,FALSE),0),0)","v":0},{"$f":"IF($C$46=\"Yes\",IFERROR(HLOOKUP(HZ$2+CBY-1,Summary!$B$86:$CE$92,2,FALSE),0),0)","v":0},{"$f":"IF($C$46=\"Yes\",IFERROR(HLOOKUP(IA$2+CBY-1,Summary!$B$86:$CE$92,2,FALSE),0),0)","v":0},{"$f":"IF($C$46=\"Yes\",IFERROR(HLOOKUP(IB$2+CBY-1,Summary!$B$86:$CE$92,2,FALSE),0),0)","v":0},{"$f":"IF($C$46=\"Yes\",IFERROR(HLOOKUP(IC$2+CBY-1,Summary!$B$86:$CE$92,2,FALSE),0),0)","v":0},{"$f":"IF($C$46=\"Yes\",IFERROR(HLOOKUP(ID$2+CBY-1,Summary!$B$86:$CE$92,2,FALSE),0),0)","v":0},{"$f":"IF($C$46=\"Yes\",IFERROR(HLOOKUP(IE$2+CBY-1,Summary!$B$86:$CE$92,2,FALSE),0),0)","v":0},{"$f":"IF($C$46=\"Yes\",IFERROR(HLOOKUP(IF$2+CBY-1,Summary!$B$86:$CE$92,2,FALSE),0),0)","v":0},{"$f":"IF($C$46=\"Yes\",IFERROR(HLOOKUP(IG$2+CBY-1,Summary!$B$86:$CE$92,2,FALSE),0),0)","v":0},{"$f":"IF($C$46=\"Yes\",IFERROR(HLOOKUP(IH$2+CBY-1,Summary!$B$86:$CE$92,2,FALSE),0),0)","v":0},{"$f":"IF($C$46=\"Yes\",IFERROR(HLOOKUP(II$2+CBY-1,Summary!$B$86:$CE$92,2,FALSE),0),0)","v":0},{"$f":"IF($C$46=\"Yes\",IFERROR(HLOOKUP(IJ$2+CBY-1,Summary!$B$86:$CE$92,2,FALSE),0),0)","v":0},{"$f":"IF($C$46=\"Yes\",IFERROR(HLOOKUP(IK$2+CBY-1,Summary!$B$86:$CE$92,2,FALSE),0),0)","v":0},{"$f":"IF($C$46=\"Yes\",IFERROR(HLOOKUP(IL$2+CBY-1,Summary!$B$86:$CE$92,2,FALSE),0),0)","v":0},{"$f":"IF($C$46=\"Yes\",IFERROR(HLOOKUP(IM$2+CBY-1,Summary!$B$86:$CE$92,2,FALSE),0),0)","v":0},{"$f":"IF($C$46=\"Yes\",IFERROR(HLOOKUP(IN$2+CBY-1,Summary!$B$86:$CE$92,2,FALSE),0),0)","v":0},{"$f":"IF($C$46=\"Yes\",IFERROR(HLOOKUP(IO$2+CBY-1,Summary!$B$86:$CE$92,2,FALSE),0),0)","v":0},{"$f":"IF($C$46=\"Yes\",IFERROR(HLOOKUP(IP$2+CBY-1,Summary!$B$86:$CE$92,2,FALSE),0),0)","v":0},{"$f":"IF($C$46=\"Yes\",IFERROR(HLOOKUP(IQ$2+CBY-1,Summary!$B$86:$CE$92,2,FALSE),0),0)","v":0},{"$f":"IF($C$46=\"Yes\",IFERROR(HLOOKUP(IR$2+CBY-1,Summary!$B$86:$CE$92,2,FALSE),0),0)","v":0},{"$f":"IF($C$46=\"Yes\",IFERROR(HLOOKUP(IS$2+CBY-1,Summary!$B$86:$CE$92,2,FALSE),0),0)","v":0},{"$f":"IF($C$46=\"Yes\",IFERROR(HLOOKUP(IT$2+CBY-1,Summary!$B$86:$CE$92,2,FALSE),0),0)","v":0},{"$f":"IF($C$46=\"Yes\",IFERROR(HLOOKUP(IU$2+CBY-1,Summary!$B$86:$CE$92,2,FALSE),0),0)","v":0},{"$f":"IF($C$46=\"Yes\",IFERROR(HLOOKUP(IV$2+CBY-1,Summary!$B$86:$CE$92,2,FALSE),0),0)","v":0},{"$f":"IF($C$46=\"Yes\",IFERROR(HLOOKUP(IW$2+CBY-1,Summary!$B$86:$CE$92,2,FALSE),0),0)","v":0},{"$f":"IF($C$46=\"Yes\",IFERROR(HLOOKUP(IX$2+CBY-1,Summary!$B$86:$CE$92,2,FALSE),0),0)","v":0},{"$f":"IF($C$46=\"Yes\",IFERROR(HLOOKUP(IY$2+CBY-1,Summary!$B$86:$CE$92,2,FALSE),0),0)","v":0},{"$f":"IF($C$46=\"Yes\",IFERROR(HLOOKUP(IZ$2+CBY-1,Summary!$B$86:$CE$92,2,FALSE),0),0)","v":0},{"$f":"IF($C$46=\"Yes\",IFERROR(HLOOKUP(JA$2+CBY-1,Summary!$B$86:$CE$92,2,FALSE),0),0)","v":0},{"$f":"IF($C$46=\"Yes\",IFERROR(HLOOKUP(JB$2+CBY-1,Summary!$B$86:$CE$92,2,FALSE),0),0)","v":0},{"$f":"IF($C$46=\"Yes\",IFERROR(HLOOKUP(JC$2+CBY-1,Summary!$B$86:$CE$92,2,FALSE),0),0)","v":0},{"$f":"IF($C$46=\"Yes\",IFERROR(HLOOKUP(JD$2+CBY-1,Summary!$B$86:$CE$92,2,FALSE),0),0)","v":0},{"$f":"IF($C$46=\"Yes\",IFERROR(HLOOKUP(JE$2+CBY-1,Summary!$B$86:$CE$92,2,FALSE),0),0)","v":0},{"$f":"IF($C$46=\"Yes\",IFERROR(HLOOKUP(JF$2+CBY-1,Summary!$B$86:$CE$92,2,FALSE),0),0)","v":0},{"$f":"IF($C$46=\"Yes\",IFERROR(HLOOKUP(JG$2+CBY-1,Summary!$B$86:$CE$92,2,FALSE),0),0)","v":0},{"$f":"IF($C$46=\"Yes\",IFERROR(HLOOKUP(JH$2+CBY-1,Summary!$B$86:$CE$92,2,FALSE),0),0)","v":0},{"$f":"IF($C$46=\"Yes\",IFERROR(HLOOKUP(JI$2+CBY-1,Summary!$B$86:$CE$92,2,FALSE),0),0)","v":0},{"$f":"IF($C$46=\"Yes\",IFERROR(HLOOKUP(JJ$2+CBY-1,Summary!$B$86:$CE$92,2,FALSE),0),0)","v":0},{"$f":"IF($C$46=\"Yes\",IFERROR(HLOOKUP(JK$2+CBY-1,Summary!$B$86:$CE$92,2,FALSE),0),0)","v":0},{"$f":"IF($C$46=\"Yes\",IFERROR(HLOOKUP(JL$2+CBY-1,Summary!$B$86:$CE$92,2,FALSE),0),0)","v":0},{"$f":"IF($C$46=\"Yes\",IFERROR(HLOOKUP(JM$2+CBY-1,Summary!$B$86:$CE$92,2,FALSE),0),0)","v":0},{"$f":"IF($C$46=\"Yes\",IFERROR(HLOOKUP(JN$2+CBY-1,Summary!$B$86:$CE$92,2,FALSE),0),0)","v":0},{"$f":"IF($C$46=\"Yes\",IFERROR(HLOOKUP(JO$2+CBY-1,Summary!$B$86:$CE$92,2,FALSE),0),0)","v":0},{"$f":"IF($C$46=\"Yes\",IFERROR(HLOOKUP(JP$2+CBY-1,Summary!$B$86:$CE$92,2,FALSE),0),0)","v":0},{"$f":"IF($C$46=\"Yes\",IFERROR(HLOOKUP(JQ$2+CBY-1,Summary!$B$86:$CE$92,2,FALSE),0),0)","v":0},{"$f":"IF($C$46=\"Yes\",IFERROR(HLOOKUP(JR$2+CBY-1,Summary!$B$86:$CE$92,2,FALSE),0),0)","v":0},{"$f":"IF($C$46=\"Yes\",IFERROR(HLOOKUP(JS$2+CBY-1,Summary!$B$86:$CE$92,2,FALSE),0),0)","v":0},{"$f":"IF($C$46=\"Yes\",IFERROR(HLOOKUP(JT$2+CBY-1,Summary!$B$86:$CE$92,2,FALSE),0),0)","v":0},{"$f":"IF($C$46=\"Yes\",IFERROR(HLOOKUP(JU$2+CBY-1,Summary!$B$86:$CE$92,2,FALSE),0),0)","v":0},{"$f":"IF($C$46=\"Yes\",IFERROR(HLOOKUP(JV$2+CBY-1,Summary!$B$86:$CE$92,2,FALSE),0),0)","v":0},{"$f":"IF($C$46=\"Yes\",IFERROR(HLOOKUP(JW$2+CBY-1,Summary!$B$86:$CE$92,2,FALSE),0),0)","v":0},{"$f":"IF($C$46=\"Yes\",IFERROR(HLOOKUP(JX$2+CBY-1,Summary!$B$86:$CE$92,2,FALSE),0),0)","v":0},{"$f":"IF($C$46=\"Yes\",IFERROR(HLOOKUP(JY$2+CBY-1,Summary!$B$86:$CE$92,2,FALSE),0),0)","v":0},{"$f":"IF($C$46=\"Yes\",IFERROR(HLOOKUP(JZ$2+CBY-1,Summary!$B$86:$CE$92,2,FALSE),0),0)","v":0},{"$f":"IF($C$46=\"Yes\",IFERROR(HLOOKUP(KA$2+CBY-1,Summary!$B$86:$CE$92,2,FALSE),0),0)","v":0},{"$f":"IF($C$46=\"Yes\",IFERROR(HLOOKUP(KB$2+CBY-1,Summary!$B$86:$CE$92,2,FALSE),0),0)","v":0},{"$f":"IF($C$46=\"Yes\",IFERROR(HLOOKUP(KC$2+CBY-1,Summary!$B$86:$CE$92,2,FALSE),0),0)","v":0},{"$f":"IF($C$46=\"Yes\",IFERROR(HLOOKUP(KD$2+CBY-1,Summary!$B$86:$CE$92,2,FALSE),0),0)","v":0},{"$f":"IF($C$46=\"Yes\",IFERROR(HLOOKUP(KE$2+CBY-1,Summary!$B$86:$CE$92,2,FALSE),0),0)","v":0},0,null,null,null,null,null,null,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(NQ$3<>\"\",VLOOKUP($A46,'Agency percentages'!$A$6:$X$71,(3+MATCH(NQ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NR$3<>\"\",VLOOKUP($A46,'Agency percentages'!$A$6:$X$71,(3+MATCH(NR$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NS$3<>\"\",VLOOKUP($A46,'Agency percentages'!$A$6:$X$71,(3+MATCH(NS$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NT$3<>\"\",VLOOKUP($A46,'Agency percentages'!$A$6:$X$71,(3+MATCH(NT$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NU$3<>\"\",VLOOKUP($A46,'Agency percentages'!$A$6:$X$71,(3+MATCH(NU$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NV$3<>\"\",VLOOKUP($A46,'Agency percentages'!$A$6:$X$71,(3+MATCH(NV$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NW$3<>\"\",VLOOKUP($A46,'Agency percentages'!$A$6:$X$71,(3+MATCH(NW$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NX$3<>\"\",VLOOKUP($A46,'Agency percentages'!$A$6:$X$71,(3+MATCH(NX$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NY$3<>\"\",VLOOKUP($A46,'Agency percentages'!$A$6:$X$71,(3+MATCH(NY$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NZ$3<>\"\",VLOOKUP($A46,'Agency percentages'!$A$6:$X$71,(3+MATCH(NZ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OA$3<>\"\",VLOOKUP($A46,'Agency percentages'!$A$6:$X$71,(3+MATCH(OA$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OB$3<>\"\",VLOOKUP($A46,'Agency percentages'!$A$6:$X$71,(3+MATCH(OB$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OC$3<>\"\",VLOOKUP($A46,'Agency percentages'!$A$6:$X$71,(3+MATCH(OC$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OD$3<>\"\",VLOOKUP($A46,'Agency percentages'!$A$6:$X$71,(3+MATCH(OD$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OE$3<>\"\",VLOOKUP($A46,'Agency percentages'!$A$6:$X$71,(3+MATCH(OE$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OF$3<>\"\",VLOOKUP($A46,'Agency percentages'!$A$6:$X$71,(3+MATCH(OF$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OG$3<>\"\",VLOOKUP($A46,'Agency percentages'!$A$6:$X$71,(3+MATCH(OG$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OH$3<>\"\",VLOOKUP($A46,'Agency percentages'!$A$6:$X$71,(3+MATCH(OH$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OI$3<>\"\",VLOOKUP($A46,'Agency percentages'!$A$6:$X$71,(3+MATCH(OI$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OJ$3<>\"\",VLOOKUP($A46,'Agency percentages'!$A$6:$X$71,(3+MATCH(OJ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},null,{"$f":"IF(AND(OL$3<>\"\",NQ46<>0),HLOOKUP(OL$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OM$3<>\"\",NR46<>0),HLOOKUP(OM$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(ON$3<>\"\",NS46<>0),HLOOKUP(ON$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OO$3<>\"\",NT46<>0),HLOOKUP(OO$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OP$3<>\"\",NU46<>0),HLOOKUP(OP$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OQ$3<>\"\",NV46<>0),HLOOKUP(OQ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OR$3<>\"\",NW46<>0),HLOOKUP(OR$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OS$3<>\"\",NX46<>0),HLOOKUP(OS$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OT$3<>\"\",NY46<>0),HLOOKUP(OT$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OU$3<>\"\",NZ46<>0),HLOOKUP(OU$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OV$3<>\"\",OA46<>0),HLOOKUP(OV$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OW$3<>\"\",OB46<>0),HLOOKUP(OW$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OX$3<>\"\",OC46<>0),HLOOKUP(OX$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OY$3<>\"\",OD46<>0),HLOOKUP(OY$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OZ$3<>\"\",OE46<>0),HLOOKUP(OZ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PA$3<>\"\",OF46<>0),HLOOKUP(PA$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PB$3<>\"\",OG46<>0),HLOOKUP(PB$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PC$3<>\"\",OH46<>0),HLOOKUP(PC$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PD$3<>\"\",OI46<>0),HLOOKUP(PD$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PE$3<>\"\",OJ46<>0),HLOOKUP(PE$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},null,{"$f":"IF(AND(PG$3<>\"\",NQ46<>0),HLOOKUP(PG$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PH$3<>\"\",NR46<>0),HLOOKUP(PH$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PI$3<>\"\",NS46<>0),HLOOKUP(PI$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PJ$3<>\"\",NT46<>0),HLOOKUP(PJ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PK$3<>\"\",NU46<>0),HLOOKUP(PK$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PL$3<>\"\",NV46<>0),HLOOKUP(PL$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PM$3<>\"\",NW46<>0),HLOOKUP(PM$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PN$3<>\"\",NX46<>0),HLOOKUP(PN$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PO$3<>\"\",NY46<>0),HLOOKUP(PO$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PP$3<>\"\",NZ46<>0),HLOOKUP(PP$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PQ$3<>\"\",OA46<>0),HLOOKUP(PQ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PR$3<>\"\",OB46<>0),HLOOKUP(PR$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PS$3<>\"\",OC46<>0),HLOOKUP(PS$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PT$3<>\"\",OD46<>0),HLOOKUP(PT$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PU$3<>\"\",OE46<>0),HLOOKUP(PU$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PV$3<>\"\",OF46<>0),HLOOKUP(PV$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PW$3<>\"\",OG46<>0),HLOOKUP(PW$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PX$3<>\"\",OH46<>0),HLOOKUP(PX$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PY$3<>\"\",OI46<>0),HLOOKUP(PY$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PZ$3<>\"\",OJ46<>0),HLOOKUP(PZ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},null,{"$f":"IF((QB$3<>\"\"),NQ46*$GW46,\"\")","v":0},{"$f":"IF((QC$3<>\"\"),NR46*$GW46,\"\")","v":0},{"$f":"IF((QD$3<>\"\"),NS46*$GW46,\"\")","v":0},{"$f":"IF((QE$3<>\"\"),NT46*$GW46,\"\")","v":0},{"$f":"IF((QF$3<>\"\"),NU46*$GW46,\"\")","v":0},{"$f":"IF((QG$3<>\"\"),NV46*$GW46,\"\")","v":0},{"$f":"IF((QH$3<>\"\"),NW46*$GW46,\"\")","v":0},{"$f":"IF((QI$3<>\"\"),NX46*$GW46,\"\")","v":0},{"$f":"IF((QJ$3<>\"\"),NY46*$GW46,\"\")","v":0},{"$f":"IF((QK$3<>\"\"),NZ46*$GW46,\"\")","v":0},{"$f":"IF((QL$3<>\"\"),OA46*$GW46,\"\")","v":0},{"$f":"IF((QM$3<>\"\"),OB46*$GW46,\"\")","v":0},{"$f":"IF((QN$3<>\"\"),OC46*$GW46,\"\")","v":0},{"$f":"IF((QO$3<>\"\"),OD46*$GW46,\"\")","v":""},{"$f":"IF((QP$3<>\"\"),OE46*$GW46,\"\")","v":""},{"$f":"IF((QQ$3<>\"\"),OF46*$GW46,\"\")","v":""},{"$f":"IF((QR$3<>\"\"),OG46*$GW46,\"\")","v":""},{"$f":"IF((QS$3<>\"\"),OH46*$GW46,\"\")","v":""},{"$f":"IF((QT$3<>\"\"),OI46*$GW46,\"\")","v":""},{"$f":"IF((QU$3<>\"\"),OJ46*$GW46,\"\")","v":""},null,{"$f":"IF((QW$3<>\"\"),OL46*QB46,\"\")","v":0},{"$f":"IF((QX$3<>\"\"),OM46*QC46,\"\")","v":0},{"$f":"IF((QY$3<>\"\"),ON46*QD46,\"\")","v":0},{"$f":"IF((QZ$3<>\"\"),OO46*QE46,\"\")","v":0},{"$f":"IF((RA$3<>\"\"),OP46*QF46,\"\")","v":0},{"$f":"IF((RB$3<>\"\"),OQ46*QG46,\"\")","v":0},{"$f":"IF((RC$3<>\"\"),OR46*QH46,\"\")","v":0},{"$f":"IF((RD$3<>\"\"),OS46*QI46,\"\")","v":0},{"$f":"IF((RE$3<>\"\"),OT46*QJ46,\"\")","v":0},{"$f":"IF((RF$3<>\"\"),OU46*QK46,\"\")","v":0},{"$f":"IF((RG$3<>\"\"),OV46*QL46,\"\")","v":0},{"$f":"IF((RH$3<>\"\"),OW46*QM46,\"\")","v":0},{"$f":"IF((RI$3<>\"\"),OX46*QN46,\"\")","v":0},{"$f":"IF((RJ$3<>\"\"),OY46*QO46,\"\")","v":""},{"$f":"IF((RK$3<>\"\"),OZ46*QP46,\"\")","v":""},{"$f":"IF((RL$3<>\"\"),PA46*QQ46,\"\")","v":""},{"$f":"IF((RM$3<>\"\"),PB46*QR46,\"\")","v":""},{"$f":"IF((RN$3<>\"\"),PC46*QS46,\"\")","v":""},{"$f":"IF((RO$3<>\"\"),PD46*QT46,\"\")","v":""},{"$f":"IF((RP$3<>\"\"),PE46*QU46,\"\")","v":""},null,{"$f":"SUM(QW46:RP46)/SUM(QB46:QU46)","v":{"$error":"#DIV/0!"}},null,{"$f":"IF((RT$3<>\"\"),PG46*QB46,\"\")","v":0},{"$f":"IF((RU$3<>\"\"),PH46*QC46,\"\")","v":0},{"$f":"IF((RV$3<>\"\"),PI46*QD46,\"\")","v":0},{"$f":"IF((RW$3<>\"\"),PJ46*QE46,\"\")","v":0},{"$f":"IF((RX$3<>\"\"),PK46*QF46,\"\")","v":0},{"$f":"IF((RY$3<>\"\"),PL46*QG46,\"\")","v":0},{"$f":"IF((RZ$3<>\"\"),PM46*QH46,\"\")","v":0},{"$f":"IF((SA$3<>\"\"),PN46*QI46,\"\")","v":0},{"$f":"IF((SB$3<>\"\"),PO46*QJ46,\"\")","v":0},{"$f":"IF((SC$3<>\"\"),PP46*QK46,\"\")","v":0},{"$f":"IF((SD$3<>\"\"),PQ46*QL46,\"\")","v":0},{"$f":"IF((SE$3<>\"\"),PR46*QM46,\"\")","v":0},{"$f":"IF((SF$3<>\"\"),PS46*QN46,\"\")","v":0},{"$f":"IF((SG$3<>\"\"),PT46*QO46,\"\")","v":""},{"$f":"IF((SH$3<>\"\"),PU46*QP46,\"\")","v":""},{"$f":"IF((SI$3<>\"\"),PV46*QQ46,\"\")","v":""},{"$f":"IF((SJ$3<>\"\"),PW46*QR46,\"\")","v":""},{"$f":"IF((SK$3<>\"\"),PX46*QS46,\"\")","v":""},{"$f":"IF((SL$3<>\"\"),PY46*QT46,\"\")","v":""},{"$f":"IF((SM$3<>\"\"),PZ46*QU46,\"\")","v":""},null,{"$f":"SUM(RT46:SM46)/SUM(QB46:QU46)","v":{"$error":"#DIV/0!"}}]
["C3","Rebound & Comfort Effects","Yes","Increase in the level of comfort through increased disposable income","Society","For the outcomes numbered C1 to C5 please use the bespoke calculators found in worksheets \"Carbon\" and \"Energy Input\". The results of those calculators will automatically populate the righthand columns",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF($C$47=\"Yes\",IFERROR(HLOOKUP(GY$2+CBY-1,Summary!$B$86:$CE$92,3,FALSE),0),0)","v":0},{"$f":"IF($C$47=\"Yes\",IFERROR(HLOOKUP(GZ$2+CBY-1,Summary!$B$86:$CE$92,3,FALSE),0),0)","v":0},{"$f":"IF($C$47=\"Yes\",IFERROR(HLOOKUP(HA$2+CBY-1,Summary!$B$86:$CE$92,3,FALSE),0),0)","v":0},{"$f":"IF($C$47=\"Yes\",IFERROR(HLOOKUP(HB$2+CBY-1,Summary!$B$86:$CE$92,3,FALSE),0),0)","v":0},{"$f":"IF($C$47=\"Yes\",IFERROR(HLOOKUP(HC$2+CBY-1,Summary!$B$86:$CE$92,3,FALSE),0),0)","v":0},{"$f":"IF($C$47=\"Yes\",IFERROR(HLOOKUP(HD$2+CBY-1,Summary!$B$86:$CE$92,3,FALSE),0),0)","v":0},{"$f":"IF($C$47=\"Yes\",IFERROR(HLOOKUP(HE$2+CBY-1,Summary!$B$86:$CE$92,3,FALSE),0),0)","v":0},{"$f":"IF($C$47=\"Yes\",IFERROR(HLOOKUP(HF$2+CBY-1,Summary!$B$86:$CE$92,3,FALSE),0),0)","v":0},{"$f":"IF($C$47=\"Yes\",IFERROR(HLOOKUP(HG$2+CBY-1,Summary!$B$86:$CE$92,3,FALSE),0),0)","v":0},{"$f":"IF($C$47=\"Yes\",IFERROR(HLOOKUP(HH$2+CBY-1,Summary!$B$86:$CE$92,3,FALSE),0),0)","v":0},{"$f":"IF($C$47=\"Yes\",IFERROR(HLOOKUP(HI$2+CBY-1,Summary!$B$86:$CE$92,3,FALSE),0),0)","v":0},{"$f":"IF($C$47=\"Yes\",IFERROR(HLOOKUP(HJ$2+CBY-1,Summary!$B$86:$CE$92,3,FALSE),0),0)","v":0},{"$f":"IF($C$47=\"Yes\",IFERROR(HLOOKUP(HK$2+CBY-1,Summary!$B$86:$CE$92,3,FALSE),0),0)","v":0},{"$f":"IF($C$47=\"Yes\",IFERROR(HLOOKUP(HL$2+CBY-1,Summary!$B$86:$CE$92,3,FALSE),0),0)","v":0},{"$f":"IF($C$47=\"Yes\",IFERROR(HLOOKUP(HM$2+CBY-1,Summary!$B$86:$CE$92,3,FALSE),0),0)","v":0},{"$f":"IF($C$47=\"Yes\",IFERROR(HLOOKUP(HN$2+CBY-1,Summary!$B$86:$CE$92,3,FALSE),0),0)","v":0},{"$f":"IF($C$47=\"Yes\",IFERROR(HLOOKUP(HO$2+CBY-1,Summary!$B$86:$CE$92,3,FALSE),0),0)","v":0},{"$f":"IF($C$47=\"Yes\",IFERROR(HLOOKUP(HP$2+CBY-1,Summary!$B$86:$CE$92,3,FALSE),0),0)","v":0},{"$f":"IF($C$47=\"Yes\",IFERROR(HLOOKUP(HQ$2+CBY-1,Summary!$B$86:$CE$92,3,FALSE),0),0)","v":0},{"$f":"IF($C$47=\"Yes\",IFERROR(HLOOKUP(HR$2+CBY-1,Summary!$B$86:$CE$92,3,FALSE),0),0)","v":0},{"$f":"IF($C$47=\"Yes\",IFERROR(HLOOKUP(HS$2+CBY-1,Summary!$B$86:$CE$92,3,FALSE),0),0)","v":0},{"$f":"IF($C$47=\"Yes\",IFERROR(HLOOKUP(HT$2+CBY-1,Summary!$B$86:$CE$92,3,FALSE),0),0)","v":0},{"$f":"IF($C$47=\"Yes\",IFERROR(HLOOKUP(HU$2+CBY-1,Summary!$B$86:$CE$92,3,FALSE),0),0)","v":0},{"$f":"IF($C$47=\"Yes\",IFERROR(HLOOKUP(HV$2+CBY-1,Summary!$B$86:$CE$92,3,FALSE),0),0)","v":0},{"$f":"IF($C$47=\"Yes\",IFERROR(HLOOKUP(HW$2+CBY-1,Summary!$B$86:$CE$92,3,FALSE),0),0)","v":0},{"$f":"IF($C$47=\"Yes\",IFERROR(HLOOKUP(HX$2+CBY-1,Summary!$B$86:$CE$92,3,FALSE),0),0)","v":0},{"$f":"IF($C$47=\"Yes\",IFERROR(HLOOKUP(HY$2+CBY-1,Summary!$B$86:$CE$92,3,FALSE),0),0)","v":0},{"$f":"IF($C$47=\"Yes\",IFERROR(HLOOKUP(HZ$2+CBY-1,Summary!$B$86:$CE$92,3,FALSE),0),0)","v":0},{"$f":"IF($C$47=\"Yes\",IFERROR(HLOOKUP(IA$2+CBY-1,Summary!$B$86:$CE$92,3,FALSE),0),0)","v":0},{"$f":"IF($C$47=\"Yes\",IFERROR(HLOOKUP(IB$2+CBY-1,Summary!$B$86:$CE$92,3,FALSE),0),0)","v":0},{"$f":"IF($C$47=\"Yes\",IFERROR(HLOOKUP(IC$2+CBY-1,Summary!$B$86:$CE$92,3,FALSE),0),0)","v":0},{"$f":"IF($C$47=\"Yes\",IFERROR(HLOOKUP(ID$2+CBY-1,Summary!$B$86:$CE$92,3,FALSE),0),0)","v":0},{"$f":"IF($C$47=\"Yes\",IFERROR(HLOOKUP(IE$2+CBY-1,Summary!$B$86:$CE$92,3,FALSE),0),0)","v":0},{"$f":"IF($C$47=\"Yes\",IFERROR(HLOOKUP(IF$2+CBY-1,Summary!$B$86:$CE$92,3,FALSE),0),0)","v":0},{"$f":"IF($C$47=\"Yes\",IFERROR(HLOOKUP(IG$2+CBY-1,Summary!$B$86:$CE$92,3,FALSE),0),0)","v":0},{"$f":"IF($C$47=\"Yes\",IFERROR(HLOOKUP(IH$2+CBY-1,Summary!$B$86:$CE$92,3,FALSE),0),0)","v":0},{"$f":"IF($C$47=\"Yes\",IFERROR(HLOOKUP(II$2+CBY-1,Summary!$B$86:$CE$92,3,FALSE),0),0)","v":0},{"$f":"IF($C$47=\"Yes\",IFERROR(HLOOKUP(IJ$2+CBY-1,Summary!$B$86:$CE$92,3,FALSE),0),0)","v":0},{"$f":"IF($C$47=\"Yes\",IFERROR(HLOOKUP(IK$2+CBY-1,Summary!$B$86:$CE$92,3,FALSE),0),0)","v":0},{"$f":"IF($C$47=\"Yes\",IFERROR(HLOOKUP(IL$2+CBY-1,Summary!$B$86:$CE$92,3,FALSE),0),0)","v":0},{"$f":"IF($C$47=\"Yes\",IFERROR(HLOOKUP(IM$2+CBY-1,Summary!$B$86:$CE$92,3,FALSE),0),0)","v":0},{"$f":"IF($C$47=\"Yes\",IFERROR(HLOOKUP(IN$2+CBY-1,Summary!$B$86:$CE$92,3,FALSE),0),0)","v":0},{"$f":"IF($C$47=\"Yes\",IFERROR(HLOOKUP(IO$2+CBY-1,Summary!$B$86:$CE$92,3,FALSE),0),0)","v":0},{"$f":"IF($C$47=\"Yes\",IFERROR(HLOOKUP(IP$2+CBY-1,Summary!$B$86:$CE$92,3,FALSE),0),0)","v":0},{"$f":"IF($C$47=\"Yes\",IFERROR(HLOOKUP(IQ$2+CBY-1,Summary!$B$86:$CE$92,3,FALSE),0),0)","v":0},{"$f":"IF($C$47=\"Yes\",IFERROR(HLOOKUP(IR$2+CBY-1,Summary!$B$86:$CE$92,3,FALSE),0),0)","v":0},{"$f":"IF($C$47=\"Yes\",IFERROR(HLOOKUP(IS$2+CBY-1,Summary!$B$86:$CE$92,3,FALSE),0),0)","v":0},{"$f":"IF($C$47=\"Yes\",IFERROR(HLOOKUP(IT$2+CBY-1,Summary!$B$86:$CE$92,3,FALSE),0),0)","v":0},{"$f":"IF($C$47=\"Yes\",IFERROR(HLOOKUP(IU$2+CBY-1,Summary!$B$86:$CE$92,3,FALSE),0),0)","v":0},{"$f":"IF($C$47=\"Yes\",IFERROR(HLOOKUP(IV$2+CBY-1,Summary!$B$86:$CE$92,3,FALSE),0),0)","v":0},{"$f":"IF($C$47=\"Yes\",IFERROR(HLOOKUP(IW$2+CBY-1,Summary!$B$86:$CE$92,3,FALSE),0),0)","v":0},{"$f":"IF($C$47=\"Yes\",IFERROR(HLOOKUP(IX$2+CBY-1,Summary!$B$86:$CE$92,3,FALSE),0),0)","v":0},{"$f":"IF($C$47=\"Yes\",IFERROR(HLOOKUP(IY$2+CBY-1,Summary!$B$86:$CE$92,3,FALSE),0),0)","v":0},{"$f":"IF($C$47=\"Yes\",IFERROR(HLOOKUP(IZ$2+CBY-1,Summary!$B$86:$CE$92,3,FALSE),0),0)","v":0},{"$f":"IF($C$47=\"Yes\",IFERROR(HLOOKUP(JA$2+CBY-1,Summary!$B$86:$CE$92,3,FALSE),0),0)","v":0},{"$f":"IF($C$47=\"Yes\",IFERROR(HLOOKUP(JB$2+CBY-1,Summary!$B$86:$CE$92,3,FALSE),0),0)","v":0},{"$f":"IF($C$47=\"Yes\",IFERROR(HLOOKUP(JC$2+CBY-1,Summary!$B$86:$CE$92,3,FALSE),0),0)","v":0},{"$f":"IF($C$47=\"Yes\",IFERROR(HLOOKUP(JD$2+CBY-1,Summary!$B$86:$CE$92,3,FALSE),0),0)","v":0},{"$f":"IF($C$47=\"Yes\",IFERROR(HLOOKUP(JE$2+CBY-1,Summary!$B$86:$CE$92,3,FALSE),0),0)","v":0},{"$f":"IF($C$47=\"Yes\",IFERROR(HLOOKUP(JF$2+CBY-1,Summary!$B$86:$CE$92,3,FALSE),0),0)","v":0},{"$f":"IF($C$47=\"Yes\",IFERROR(HLOOKUP(JG$2+CBY-1,Summary!$B$86:$CE$92,3,FALSE),0),0)","v":0},{"$f":"IF($C$47=\"Yes\",IFERROR(HLOOKUP(JH$2+CBY-1,Summary!$B$86:$CE$92,3,FALSE),0),0)","v":0},{"$f":"IF($C$47=\"Yes\",IFERROR(HLOOKUP(JI$2+CBY-1,Summary!$B$86:$CE$92,3,FALSE),0),0)","v":0},{"$f":"IF($C$47=\"Yes\",IFERROR(HLOOKUP(JJ$2+CBY-1,Summary!$B$86:$CE$92,3,FALSE),0),0)","v":0},{"$f":"IF($C$47=\"Yes\",IFERROR(HLOOKUP(JK$2+CBY-1,Summary!$B$86:$CE$92,3,FALSE),0),0)","v":0},{"$f":"IF($C$47=\"Yes\",IFERROR(HLOOKUP(JL$2+CBY-1,Summary!$B$86:$CE$92,3,FALSE),0),0)","v":0},{"$f":"IF($C$47=\"Yes\",IFERROR(HLOOKUP(JM$2+CBY-1,Summary!$B$86:$CE$92,3,FALSE),0),0)","v":0},{"$f":"IF($C$47=\"Yes\",IFERROR(HLOOKUP(JN$2+CBY-1,Summary!$B$86:$CE$92,3,FALSE),0),0)","v":0},{"$f":"IF($C$47=\"Yes\",IFERROR(HLOOKUP(JO$2+CBY-1,Summary!$B$86:$CE$92,3,FALSE),0),0)","v":0},{"$f":"IF($C$47=\"Yes\",IFERROR(HLOOKUP(JP$2+CBY-1,Summary!$B$86:$CE$92,3,FALSE),0),0)","v":0},{"$f":"IF($C$47=\"Yes\",IFERROR(HLOOKUP(JQ$2+CBY-1,Summary!$B$86:$CE$92,3,FALSE),0),0)","v":0},{"$f":"IF($C$47=\"Yes\",IFERROR(HLOOKUP(JR$2+CBY-1,Summary!$B$86:$CE$92,3,FALSE),0),0)","v":0},{"$f":"IF($C$47=\"Yes\",IFERROR(HLOOKUP(JS$2+CBY-1,Summary!$B$86:$CE$92,3,FALSE),0),0)","v":0},{"$f":"IF($C$47=\"Yes\",IFERROR(HLOOKUP(JT$2+CBY-1,Summary!$B$86:$CE$92,3,FALSE),0),0)","v":0},{"$f":"IF($C$47=\"Yes\",IFERROR(HLOOKUP(JU$2+CBY-1,Summary!$B$86:$CE$92,3,FALSE),0),0)","v":0},{"$f":"IF($C$47=\"Yes\",IFERROR(HLOOKUP(JV$2+CBY-1,Summary!$B$86:$CE$92,3,FALSE),0),0)","v":0},{"$f":"IF($C$47=\"Yes\",IFERROR(HLOOKUP(JW$2+CBY-1,Summary!$B$86:$CE$92,3,FALSE),0),0)","v":0},{"$f":"IF($C$47=\"Yes\",IFERROR(HLOOKUP(JX$2+CBY-1,Summary!$B$86:$CE$92,3,FALSE),0),0)","v":0},{"$f":"IF($C$47=\"Yes\",IFERROR(HLOOKUP(JY$2+CBY-1,Summary!$B$86:$CE$92,3,FALSE),0),0)","v":0},{"$f":"IF($C$47=\"Yes\",IFERROR(HLOOKUP(JZ$2+CBY-1,Summary!$B$86:$CE$92,3,FALSE),0),0)","v":0},{"$f":"IF($C$47=\"Yes\",IFERROR(HLOOKUP(KA$2+CBY-1,Summary!$B$86:$CE$92,3,FALSE),0),0)","v":0},{"$f":"IF($C$47=\"Yes\",IFERROR(HLOOKUP(KB$2+CBY-1,Summary!$B$86:$CE$92,3,FALSE),0),0)","v":0},{"$f":"IF($C$47=\"Yes\",IFERROR(HLOOKUP(KC$2+CBY-1,Summary!$B$86:$CE$92,3,FALSE),0),0)","v":0},{"$f":"IF($C$47=\"Yes\",IFERROR(HLOOKUP(KD$2+CBY-1,Summary!$B$86:$CE$92,3,FALSE),0),0)","v":0},{"$f":"IF($C$47=\"Yes\",IFERROR(HLOOKUP(KE$2+CBY-1,Summary!$B$86:$CE$92,3,FALSE),0),0)","v":0},0,null,{"$f":"IF(NQ$3<>\"\",VLOOKUP($A47,'Agency percentages'!$A$6:$X$71,(3+MATCH(NQ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NR$3<>\"\",VLOOKUP($A47,'Agency percentages'!$A$6:$X$71,(3+MATCH(NR$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NS$3<>\"\",VLOOKUP($A47,'Agency percentages'!$A$6:$X$71,(3+MATCH(NS$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NT$3<>\"\",VLOOKUP($A47,'Agency percentages'!$A$6:$X$71,(3+MATCH(NT$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NU$3<>\"\",VLOOKUP($A47,'Agency percentages'!$A$6:$X$71,(3+MATCH(NU$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NV$3<>\"\",VLOOKUP($A47,'Agency percentages'!$A$6:$X$71,(3+MATCH(NV$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NW$3<>\"\",VLOOKUP($A47,'Agency percentages'!$A$6:$X$71,(3+MATCH(NW$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NX$3<>\"\",VLOOKUP($A47,'Agency percentages'!$A$6:$X$71,(3+MATCH(NX$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NY$3<>\"\",VLOOKUP($A47,'Agency percentages'!$A$6:$X$71,(3+MATCH(NY$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NZ$3<>\"\",VLOOKUP($A47,'Agency percentages'!$A$6:$X$71,(3+MATCH(NZ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OA$3<>\"\",VLOOKUP($A47,'Agency percentages'!$A$6:$X$71,(3+MATCH(OA$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OB$3<>\"\",VLOOKUP($A47,'Agency percentages'!$A$6:$X$71,(3+MATCH(OB$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OC$3<>\"\",VLOOKUP($A47,'Agency percentages'!$A$6:$X$71,(3+MATCH(OC$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OD$3<>\"\",VLOOKUP($A47,'Agency percentages'!$A$6:$X$71,(3+MATCH(OD$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OE$3<>\"\",VLOOKUP($A47,'Agency percentages'!$A$6:$X$71,(3+MATCH(OE$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OF$3<>\"\",VLOOKUP($A47,'Agency percentages'!$A$6:$X$71,(3+MATCH(OF$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OG$3<>\"\",VLOOKUP($A47,'Agency percentages'!$A$6:$X$71,(3+MATCH(OG$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OH$3<>\"\",VLOOKUP($A47,'Agency percentages'!$A$6:$X$71,(3+MATCH(OH$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OI$3<>\"\",VLOOKUP($A47,'Agency percentages'!$A$6:$X$71,(3+MATCH(OI$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OJ$3<>\"\",VLOOKUP($A47,'Agency percentages'!$A$6:$X$71,(3+MATCH(OJ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},null,{"$f":"IF(AND(OL$3<>\"\",NQ47<>0),HLOOKUP(OL$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OM$3<>\"\",NR47<>0),HLOOKUP(OM$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(ON$3<>\"\",NS47<>0),HLOOKUP(ON$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OO$3<>\"\",NT47<>0),HLOOKUP(OO$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OP$3<>\"\",NU47<>0),HLOOKUP(OP$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OQ$3<>\"\",NV47<>0),HLOOKUP(OQ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OR$3<>\"\",NW47<>0),HLOOKUP(OR$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OS$3<>\"\",NX47<>0),HLOOKUP(OS$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OT$3<>\"\",NY47<>0),HLOOKUP(OT$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OU$3<>\"\",NZ47<>0),HLOOKUP(OU$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OV$3<>\"\",OA47<>0),HLOOKUP(OV$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OW$3<>\"\",OB47<>0),HLOOKUP(OW$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OX$3<>\"\",OC47<>0),HLOOKUP(OX$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OY$3<>\"\",OD47<>0),HLOOKUP(OY$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OZ$3<>\"\",OE47<>0),HLOOKUP(OZ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PA$3<>\"\",OF47<>0),HLOOKUP(PA$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PB$3<>\"\",OG47<>0),HLOOKUP(PB$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PC$3<>\"\",OH47<>0),HLOOKUP(PC$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PD$3<>\"\",OI47<>0),HLOOKUP(PD$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PE$3<>\"\",OJ47<>0),HLOOKUP(PE$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},null,{"$f":"IF(AND(PG$3<>\"\",NQ47<>0),HLOOKUP(PG$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PH$3<>\"\",NR47<>0),HLOOKUP(PH$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PI$3<>\"\",NS47<>0),HLOOKUP(PI$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PJ$3<>\"\",NT47<>0),HLOOKUP(PJ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PK$3<>\"\",NU47<>0),HLOOKUP(PK$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PL$3<>\"\",NV47<>0),HLOOKUP(PL$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PM$3<>\"\",NW47<>0),HLOOKUP(PM$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PN$3<>\"\",NX47<>0),HLOOKUP(PN$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PO$3<>\"\",NY47<>0),HLOOKUP(PO$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PP$3<>\"\",NZ47<>0),HLOOKUP(PP$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PQ$3<>\"\",OA47<>0),HLOOKUP(PQ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PR$3<>\"\",OB47<>0),HLOOKUP(PR$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PS$3<>\"\",OC47<>0),HLOOKUP(PS$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PT$3<>\"\",OD47<>0),HLOOKUP(PT$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PU$3<>\"\",OE47<>0),HLOOKUP(PU$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PV$3<>\"\",OF47<>0),HLOOKUP(PV$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PW$3<>\"\",OG47<>0),HLOOKUP(PW$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PX$3<>\"\",OH47<>0),HLOOKUP(PX$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PY$3<>\"\",OI47<>0),HLOOKUP(PY$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PZ$3<>\"\",OJ47<>0),HLOOKUP(PZ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$error":"#DIV/0!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$error":"#DIV/0!"}]
["C4","Air Quality","Yes","Reduction in air pollution","Society","For the outcomes numbered C1 to C5 please use the bespoke calculators found in worksheets \"Carbon\" and \"Energy Input\". The results of those calculators will automatically populate the righthand columns",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF($C$48=\"Yes\",IFERROR(HLOOKUP(GY$2+CBY-1,Summary!$B$86:$CE$92,5,FALSE),0),0)","v":0},{"$f":"IF($C$48=\"Yes\",IFERROR(HLOOKUP(GZ$2+CBY-1,Summary!$B$86:$CE$92,5,FALSE),0),0)","v":0},{"$f":"IF($C$48=\"Yes\",IFERROR(HLOOKUP(HA$2+CBY-1,Summary!$B$86:$CE$92,5,FALSE),0),0)","v":0},{"$f":"IF($C$48=\"Yes\",IFERROR(HLOOKUP(HB$2+CBY-1,Summary!$B$86:$CE$92,5,FALSE),0),0)","v":0},{"$f":"IF($C$48=\"Yes\",IFERROR(HLOOKUP(HC$2+CBY-1,Summary!$B$86:$CE$92,5,FALSE),0),0)","v":0},{"$f":"IF($C$48=\"Yes\",IFERROR(HLOOKUP(HD$2+CBY-1,Summary!$B$86:$CE$92,5,FALSE),0),0)","v":0},{"$f":"IF($C$48=\"Yes\",IFERROR(HLOOKUP(HE$2+CBY-1,Summary!$B$86:$CE$92,5,FALSE),0),0)","v":0},{"$f":"IF($C$48=\"Yes\",IFERROR(HLOOKUP(HF$2+CBY-1,Summary!$B$86:$CE$92,5,FALSE),0),0)","v":0},{"$f":"IF($C$48=\"Yes\",IFERROR(HLOOKUP(HG$2+CBY-1,Summary!$B$86:$CE$92,5,FALSE),0),0)","v":0},{"$f":"IF($C$48=\"Yes\",IFERROR(HLOOKUP(HH$2+CBY-1,Summary!$B$86:$CE$92,5,FALSE),0),0)","v":0},{"$f":"IF($C$48=\"Yes\",IFERROR(HLOOKUP(HI$2+CBY-1,Summary!$B$86:$CE$92,5,FALSE),0),0)","v":0},{"$f":"IF($C$48=\"Yes\",IFERROR(HLOOKUP(HJ$2+CBY-1,Summary!$B$86:$CE$92,5,FALSE),0),0)","v":0},{"$f":"IF($C$48=\"Yes\",IFERROR(HLOOKUP(HK$2+CBY-1,Summary!$B$86:$CE$92,5,FALSE),0),0)","v":0},{"$f":"IF($C$48=\"Yes\",IFERROR(HLOOKUP(HL$2+CBY-1,Summary!$B$86:$CE$92,5,FALSE),0),0)","v":0},{"$f":"IF($C$48=\"Yes\",IFERROR(HLOOKUP(HM$2+CBY-1,Summary!$B$86:$CE$92,5,FALSE),0),0)","v":0},{"$f":"IF($C$48=\"Yes\",IFERROR(HLOOKUP(HN$2+CBY-1,Summary!$B$86:$CE$92,5,FALSE),0),0)","v":0},{"$f":"IF($C$48=\"Yes\",IFERROR(HLOOKUP(HO$2+CBY-1,Summary!$B$86:$CE$92,5,FALSE),0),0)","v":0},{"$f":"IF($C$48=\"Yes\",IFERROR(HLOOKUP(HP$2+CBY-1,Summary!$B$86:$CE$92,5,FALSE),0),0)","v":0},{"$f":"IF($C$48=\"Yes\",IFERROR(HLOOKUP(HQ$2+CBY-1,Summary!$B$86:$CE$92,5,FALSE),0),0)","v":0},{"$f":"IF($C$48=\"Yes\",IFERROR(HLOOKUP(HR$2+CBY-1,Summary!$B$86:$CE$92,5,FALSE),0),0)","v":0},{"$f":"IF($C$48=\"Yes\",IFERROR(HLOOKUP(HS$2+CBY-1,Summary!$B$86:$CE$92,5,FALSE),0),0)","v":0},{"$f":"IF($C$48=\"Yes\",IFERROR(HLOOKUP(HT$2+CBY-1,Summary!$B$86:$CE$92,5,FALSE),0),0)","v":0},{"$f":"IF($C$48=\"Yes\",IFERROR(HLOOKUP(HU$2+CBY-1,Summary!$B$86:$CE$92,5,FALSE),0),0)","v":0},{"$f":"IF($C$48=\"Yes\",IFERROR(HLOOKUP(HV$2+CBY-1,Summary!$B$86:$CE$92,5,FALSE),0),0)","v":0},{"$f":"IF($C$48=\"Yes\",IFERROR(HLOOKUP(HW$2+CBY-1,Summary!$B$86:$CE$92,5,FALSE),0),0)","v":0},{"$f":"IF($C$48=\"Yes\",IFERROR(HLOOKUP(HX$2+CBY-1,Summary!$B$86:$CE$92,5,FALSE),0),0)","v":0},{"$f":"IF($C$48=\"Yes\",IFERROR(HLOOKUP(HY$2+CBY-1,Summary!$B$86:$CE$92,5,FALSE),0),0)","v":0},{"$f":"IF($C$48=\"Yes\",IFERROR(HLOOKUP(HZ$2+CBY-1,Summary!$B$86:$CE$92,5,FALSE),0),0)","v":0},{"$f":"IF($C$48=\"Yes\",IFERROR(HLOOKUP(IA$2+CBY-1,Summary!$B$86:$CE$92,5,FALSE),0),0)","v":0},{"$f":"IF($C$48=\"Yes\",IFERROR(HLOOKUP(IB$2+CBY-1,Summary!$B$86:$CE$92,5,FALSE),0),0)","v":0},{"$f":"IF($C$48=\"Yes\",IFERROR(HLOOKUP(IC$2+CBY-1,Summary!$B$86:$CE$92,5,FALSE),0),0)","v":0},{"$f":"IF($C$48=\"Yes\",IFERROR(HLOOKUP(ID$2+CBY-1,Summary!$B$86:$CE$92,5,FALSE),0),0)","v":0},{"$f":"IF($C$48=\"Yes\",IFERROR(HLOOKUP(IE$2+CBY-1,Summary!$B$86:$CE$92,5,FALSE),0),0)","v":0},{"$f":"IF($C$48=\"Yes\",IFERROR(HLOOKUP(IF$2+CBY-1,Summary!$B$86:$CE$92,5,FALSE),0),0)","v":0},{"$f":"IF($C$48=\"Yes\",IFERROR(HLOOKUP(IG$2+CBY-1,Summary!$B$86:$CE$92,5,FALSE),0),0)","v":0},{"$f":"IF($C$48=\"Yes\",IFERROR(HLOOKUP(IH$2+CBY-1,Summary!$B$86:$CE$92,5,FALSE),0),0)","v":0},{"$f":"IF($C$48=\"Yes\",IFERROR(HLOOKUP(II$2+CBY-1,Summary!$B$86:$CE$92,5,FALSE),0),0)","v":0},{"$f":"IF($C$48=\"Yes\",IFERROR(HLOOKUP(IJ$2+CBY-1,Summary!$B$86:$CE$92,5,FALSE),0),0)","v":0},{"$f":"IF($C$48=\"Yes\",IFERROR(HLOOKUP(IK$2+CBY-1,Summary!$B$86:$CE$92,5,FALSE),0),0)","v":0},{"$f":"IF($C$48=\"Yes\",IFERROR(HLOOKUP(IL$2+CBY-1,Summary!$B$86:$CE$92,5,FALSE),0),0)","v":0},{"$f":"IF($C$48=\"Yes\",IFERROR(HLOOKUP(IM$2+CBY-1,Summary!$B$86:$CE$92,5,FALSE),0),0)","v":0},{"$f":"IF($C$48=\"Yes\",IFERROR(HLOOKUP(IN$2+CBY-1,Summary!$B$86:$CE$92,5,FALSE),0),0)","v":0},{"$f":"IF($C$48=\"Yes\",IFERROR(HLOOKUP(IO$2+CBY-1,Summary!$B$86:$CE$92,5,FALSE),0),0)","v":0},{"$f":"IF($C$48=\"Yes\",IFERROR(HLOOKUP(IP$2+CBY-1,Summary!$B$86:$CE$92,5,FALSE),0),0)","v":0},{"$f":"IF($C$48=\"Yes\",IFERROR(HLOOKUP(IQ$2+CBY-1,Summary!$B$86:$CE$92,5,FALSE),0),0)","v":0},{"$f":"IF($C$48=\"Yes\",IFERROR(HLOOKUP(IR$2+CBY-1,Summary!$B$86:$CE$92,5,FALSE),0),0)","v":0},{"$f":"IF($C$48=\"Yes\",IFERROR(HLOOKUP(IS$2+CBY-1,Summary!$B$86:$CE$92,5,FALSE),0),0)","v":0},{"$f":"IF($C$48=\"Yes\",IFERROR(HLOOKUP(IT$2+CBY-1,Summary!$B$86:$CE$92,5,FALSE),0),0)","v":0},{"$f":"IF($C$48=\"Yes\",IFERROR(HLOOKUP(IU$2+CBY-1,Summary!$B$86:$CE$92,5,FALSE),0),0)","v":0},{"$f":"IF($C$48=\"Yes\",IFERROR(HLOOKUP(IV$2+CBY-1,Summary!$B$86:$CE$92,5,FALSE),0),0)","v":0},{"$f":"IF($C$48=\"Yes\",IFERROR(HLOOKUP(IW$2+CBY-1,Summary!$B$86:$CE$92,5,FALSE),0),0)","v":0},{"$f":"IF($C$48=\"Yes\",IFERROR(HLOOKUP(IX$2+CBY-1,Summary!$B$86:$CE$92,5,FALSE),0),0)","v":0},{"$f":"IF($C$48=\"Yes\",IFERROR(HLOOKUP(IY$2+CBY-1,Summary!$B$86:$CE$92,5,FALSE),0),0)","v":0},{"$f":"IF($C$48=\"Yes\",IFERROR(HLOOKUP(IZ$2+CBY-1,Summary!$B$86:$CE$92,5,FALSE),0),0)","v":0},{"$f":"IF($C$48=\"Yes\",IFERROR(HLOOKUP(JA$2+CBY-1,Summary!$B$86:$CE$92,5,FALSE),0),0)","v":0},{"$f":"IF($C$48=\"Yes\",IFERROR(HLOOKUP(JB$2+CBY-1,Summary!$B$86:$CE$92,5,FALSE),0),0)","v":0},{"$f":"IF($C$48=\"Yes\",IFERROR(HLOOKUP(JC$2+CBY-1,Summary!$B$86:$CE$92,5,FALSE),0),0)","v":0},{"$f":"IF($C$48=\"Yes\",IFERROR(HLOOKUP(JD$2+CBY-1,Summary!$B$86:$CE$92,5,FALSE),0),0)","v":0},{"$f":"IF($C$48=\"Yes\",IFERROR(HLOOKUP(JE$2+CBY-1,Summary!$B$86:$CE$92,5,FALSE),0),0)","v":0},{"$f":"IF($C$48=\"Yes\",IFERROR(HLOOKUP(JF$2+CBY-1,Summary!$B$86:$CE$92,5,FALSE),0),0)","v":0},{"$f":"IF($C$48=\"Yes\",IFERROR(HLOOKUP(JG$2+CBY-1,Summary!$B$86:$CE$92,5,FALSE),0),0)","v":0},{"$f":"IF($C$48=\"Yes\",IFERROR(HLOOKUP(JH$2+CBY-1,Summary!$B$86:$CE$92,5,FALSE),0),0)","v":0},{"$f":"IF($C$48=\"Yes\",IFERROR(HLOOKUP(JI$2+CBY-1,Summary!$B$86:$CE$92,5,FALSE),0),0)","v":0},{"$f":"IF($C$48=\"Yes\",IFERROR(HLOOKUP(JJ$2+CBY-1,Summary!$B$86:$CE$92,5,FALSE),0),0)","v":0},{"$f":"IF($C$48=\"Yes\",IFERROR(HLOOKUP(JK$2+CBY-1,Summary!$B$86:$CE$92,5,FALSE),0),0)","v":0},{"$f":"IF($C$48=\"Yes\",IFERROR(HLOOKUP(JL$2+CBY-1,Summary!$B$86:$CE$92,5,FALSE),0),0)","v":0},{"$f":"IF($C$48=\"Yes\",IFERROR(HLOOKUP(JM$2+CBY-1,Summary!$B$86:$CE$92,5,FALSE),0),0)","v":0},{"$f":"IF($C$48=\"Yes\",IFERROR(HLOOKUP(JN$2+CBY-1,Summary!$B$86:$CE$92,5,FALSE),0),0)","v":0},{"$f":"IF($C$48=\"Yes\",IFERROR(HLOOKUP(JO$2+CBY-1,Summary!$B$86:$CE$92,5,FALSE),0),0)","v":0},{"$f":"IF($C$48=\"Yes\",IFERROR(HLOOKUP(JP$2+CBY-1,Summary!$B$86:$CE$92,5,FALSE),0),0)","v":0},{"$f":"IF($C$48=\"Yes\",IFERROR(HLOOKUP(JQ$2+CBY-1,Summary!$B$86:$CE$92,5,FALSE),0),0)","v":0},{"$f":"IF($C$48=\"Yes\",IFERROR(HLOOKUP(JR$2+CBY-1,Summary!$B$86:$CE$92,5,FALSE),0),0)","v":0},{"$f":"IF($C$48=\"Yes\",IFERROR(HLOOKUP(JS$2+CBY-1,Summary!$B$86:$CE$92,5,FALSE),0),0)","v":0},{"$f":"IF($C$48=\"Yes\",IFERROR(HLOOKUP(JT$2+CBY-1,Summary!$B$86:$CE$92,5,FALSE),0),0)","v":0},{"$f":"IF($C$48=\"Yes\",IFERROR(HLOOKUP(JU$2+CBY-1,Summary!$B$86:$CE$92,5,FALSE),0),0)","v":0},{"$f":"IF($C$48=\"Yes\",IFERROR(HLOOKUP(JV$2+CBY-1,Summary!$B$86:$CE$92,5,FALSE),0),0)","v":0},{"$f":"IF($C$48=\"Yes\",IFERROR(HLOOKUP(JW$2+CBY-1,Summary!$B$86:$CE$92,5,FALSE),0),0)","v":0},{"$f":"IF($C$48=\"Yes\",IFERROR(HLOOKUP(JX$2+CBY-1,Summary!$B$86:$CE$92,5,FALSE),0),0)","v":0},{"$f":"IF($C$48=\"Yes\",IFERROR(HLOOKUP(JY$2+CBY-1,Summary!$B$86:$CE$92,5,FALSE),0),0)","v":0},{"$f":"IF($C$48=\"Yes\",IFERROR(HLOOKUP(JZ$2+CBY-1,Summary!$B$86:$CE$92,5,FALSE),0),0)","v":0},{"$f":"IF($C$48=\"Yes\",IFERROR(HLOOKUP(KA$2+CBY-1,Summary!$B$86:$CE$92,5,FALSE),0),0)","v":0},{"$f":"IF($C$48=\"Yes\",IFERROR(HLOOKUP(KB$2+CBY-1,Summary!$B$86:$CE$92,5,FALSE),0),0)","v":0},{"$f":"IF($C$48=\"Yes\",IFERROR(HLOOKUP(KC$2+CBY-1,Summary!$B$86:$CE$92,5,FALSE),0),0)","v":0},{"$f":"IF($C$48=\"Yes\",IFERROR(HLOOKUP(KD$2+CBY-1,Summary!$B$86:$CE$92,5,FALSE),0),0)","v":0},{"$f":"IF($C$48=\"Yes\",IFERROR(HLOOKUP(KE$2+CBY-1,Summary!$B$86:$CE$92,5,FALSE),0),0)","v":0},0,null,{"$f":"IF(NQ$3<>\"\",VLOOKUP($A48,'Agency percentages'!$A$6:$X$71,(3+MATCH(NQ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NR$3<>\"\",VLOOKUP($A48,'Agency percentages'!$A$6:$X$71,(3+MATCH(NR$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NS$3<>\"\",VLOOKUP($A48,'Agency percentages'!$A$6:$X$71,(3+MATCH(NS$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NT$3<>\"\",VLOOKUP($A48,'Agency percentages'!$A$6:$X$71,(3+MATCH(NT$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NU$3<>\"\",VLOOKUP($A48,'Agency percentages'!$A$6:$X$71,(3+MATCH(NU$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NV$3<>\"\",VLOOKUP($A48,'Agency percentages'!$A$6:$X$71,(3+MATCH(NV$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NW$3<>\"\",VLOOKUP($A48,'Agency percentages'!$A$6:$X$71,(3+MATCH(NW$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NX$3<>\"\",VLOOKUP($A48,'Agency percentages'!$A$6:$X$71,(3+MATCH(NX$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NY$3<>\"\",VLOOKUP($A48,'Agency percentages'!$A$6:$X$71,(3+MATCH(NY$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NZ$3<>\"\",VLOOKUP($A48,'Agency percentages'!$A$6:$X$71,(3+MATCH(NZ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OA$3<>\"\",VLOOKUP($A48,'Agency percentages'!$A$6:$X$71,(3+MATCH(OA$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OB$3<>\"\",VLOOKUP($A48,'Agency percentages'!$A$6:$X$71,(3+MATCH(OB$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OC$3<>\"\",VLOOKUP($A48,'Agency percentages'!$A$6:$X$71,(3+MATCH(OC$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OD$3<>\"\",VLOOKUP($A48,'Agency percentages'!$A$6:$X$71,(3+MATCH(OD$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OE$3<>\"\",VLOOKUP($A48,'Agency percentages'!$A$6:$X$71,(3+MATCH(OE$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OF$3<>\"\",VLOOKUP($A48,'Agency percentages'!$A$6:$X$71,(3+MATCH(OF$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OG$3<>\"\",VLOOKUP($A48,'Agency percentages'!$A$6:$X$71,(3+MATCH(OG$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OH$3<>\"\",VLOOKUP($A48,'Agency percentages'!$A$6:$X$71,(3+MATCH(OH$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OI$3<>\"\",VLOOKUP($A48,'Agency percentages'!$A$6:$X$71,(3+MATCH(OI$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OJ$3<>\"\",VLOOKUP($A48,'Agency percentages'!$A$6:$X$71,(3+MATCH(OJ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},null,{"$f":"IF(AND(OL$3<>\"\",NQ48<>0),HLOOKUP(OL$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OM$3<>\"\",NR48<>0),HLOOKUP(OM$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(ON$3<>\"\",NS48<>0),HLOOKUP(ON$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OO$3<>\"\",NT48<>0),HLOOKUP(OO$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OP$3<>\"\",NU48<>0),HLOOKUP(OP$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OQ$3<>\"\",NV48<>0),HLOOKUP(OQ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OR$3<>\"\",NW48<>0),HLOOKUP(OR$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OS$3<>\"\",NX48<>0),HLOOKUP(OS$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OT$3<>\"\",NY48<>0),HLOOKUP(OT$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OU$3<>\"\",NZ48<>0),HLOOKUP(OU$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OV$3<>\"\",OA48<>0),HLOOKUP(OV$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OW$3<>\"\",OB48<>0),HLOOKUP(OW$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OX$3<>\"\",OC48<>0),HLOOKUP(OX$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OY$3<>\"\",OD48<>0),HLOOKUP(OY$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OZ$3<>\"\",OE48<>0),HLOOKUP(OZ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PA$3<>\"\",OF48<>0),HLOOKUP(PA$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PB$3<>\"\",OG48<>0),HLOOKUP(PB$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PC$3<>\"\",OH48<>0),HLOOKUP(PC$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PD$3<>\"\",OI48<>0),HLOOKUP(PD$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PE$3<>\"\",OJ48<>0),HLOOKUP(PE$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},null,{"$f":"IF(AND(PG$3<>\"\",NQ48<>0),HLOOKUP(PG$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PH$3<>\"\",NR48<>0),HLOOKUP(PH$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PI$3<>\"\",NS48<>0),HLOOKUP(PI$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PJ$3<>\"\",NT48<>0),HLOOKUP(PJ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PK$3<>\"\",NU48<>0),HLOOKUP(PK$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PL$3<>\"\",NV48<>0),HLOOKUP(PL$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PM$3<>\"\",NW48<>0),HLOOKUP(PM$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PN$3<>\"\",NX48<>0),HLOOKUP(PN$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PO$3<>\"\",NY48<>0),HLOOKUP(PO$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PP$3<>\"\",NZ48<>0),HLOOKUP(PP$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PQ$3<>\"\",OA48<>0),HLOOKUP(PQ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PR$3<>\"\",OB48<>0),HLOOKUP(PR$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PS$3<>\"\",OC48<>0),HLOOKUP(PS$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PT$3<>\"\",OD48<>0),HLOOKUP(PT$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PU$3<>\"\",OE48<>0),HLOOKUP(PU$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PV$3<>\"\",OF48<>0),HLOOKUP(PV$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PW$3<>\"\",OG48<>0),HLOOKUP(PW$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PX$3<>\"\",OH48<>0),HLOOKUP(PX$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PY$3<>\"\",OI48<>0),HLOOKUP(PY$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PZ$3<>\"\",OJ48<>0),HLOOKUP(PZ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$error":"#DIV/0!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$error":"#DIV/0!"}]
["C5","Carbon Emissions (energy use related)","Yes","Change in CO2 emissions produced through energy usage","Economy","For the outcomes numbered C1 to C5 please use the bespoke calculators found in worksheets \"Carbon\" and \"Energy Input\". The results of those calculators will automatically populate the righthand columns",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF($C$49=\"Yes\",IFERROR(HLOOKUP(GY$2+CBY-1,Summary!$B$86:$CE$92,4,FALSE),0),0)","v":0},{"$f":"IF($C$49=\"Yes\",IFERROR(HLOOKUP(GZ$2+CBY-1,Summary!$B$86:$CE$92,4,FALSE),0),0)","v":0},{"$f":"IF($C$49=\"Yes\",IFERROR(HLOOKUP(HA$2+CBY-1,Summary!$B$86:$CE$92,4,FALSE),0),0)","v":0},{"$f":"IF($C$49=\"Yes\",IFERROR(HLOOKUP(HB$2+CBY-1,Summary!$B$86:$CE$92,4,FALSE),0),0)","v":0},{"$f":"IF($C$49=\"Yes\",IFERROR(HLOOKUP(HC$2+CBY-1,Summary!$B$86:$CE$92,4,FALSE),0),0)","v":0},{"$f":"IF($C$49=\"Yes\",IFERROR(HLOOKUP(HD$2+CBY-1,Summary!$B$86:$CE$92,4,FALSE),0),0)","v":0},{"$f":"IF($C$49=\"Yes\",IFERROR(HLOOKUP(HE$2+CBY-1,Summary!$B$86:$CE$92,4,FALSE),0),0)","v":0},{"$f":"IF($C$49=\"Yes\",IFERROR(HLOOKUP(HF$2+CBY-1,Summary!$B$86:$CE$92,4,FALSE),0),0)","v":0},{"$f":"IF($C$49=\"Yes\",IFERROR(HLOOKUP(HG$2+CBY-1,Summary!$B$86:$CE$92,4,FALSE),0),0)","v":0},{"$f":"IF($C$49=\"Yes\",IFERROR(HLOOKUP(HH$2+CBY-1,Summary!$B$86:$CE$92,4,FALSE),0),0)","v":0},{"$f":"IF($C$49=\"Yes\",IFERROR(HLOOKUP(HI$2+CBY-1,Summary!$B$86:$CE$92,4,FALSE),0),0)","v":0},{"$f":"IF($C$49=\"Yes\",IFERROR(HLOOKUP(HJ$2+CBY-1,Summary!$B$86:$CE$92,4,FALSE),0),0)","v":0},{"$f":"IF($C$49=\"Yes\",IFERROR(HLOOKUP(HK$2+CBY-1,Summary!$B$86:$CE$92,4,FALSE),0),0)","v":0},{"$f":"IF($C$49=\"Yes\",IFERROR(HLOOKUP(HL$2+CBY-1,Summary!$B$86:$CE$92,4,FALSE),0),0)","v":0},{"$f":"IF($C$49=\"Yes\",IFERROR(HLOOKUP(HM$2+CBY-1,Summary!$B$86:$CE$92,4,FALSE),0),0)","v":0},{"$f":"IF($C$49=\"Yes\",IFERROR(HLOOKUP(HN$2+CBY-1,Summary!$B$86:$CE$92,4,FALSE),0),0)","v":0},{"$f":"IF($C$49=\"Yes\",IFERROR(HLOOKUP(HO$2+CBY-1,Summary!$B$86:$CE$92,4,FALSE),0),0)","v":0},{"$f":"IF($C$49=\"Yes\",IFERROR(HLOOKUP(HP$2+CBY-1,Summary!$B$86:$CE$92,4,FALSE),0),0)","v":0},{"$f":"IF($C$49=\"Yes\",IFERROR(HLOOKUP(HQ$2+CBY-1,Summary!$B$86:$CE$92,4,FALSE),0),0)","v":0},{"$f":"IF($C$49=\"Yes\",IFERROR(HLOOKUP(HR$2+CBY-1,Summary!$B$86:$CE$92,4,FALSE),0),0)","v":0},{"$f":"IF($C$49=\"Yes\",IFERROR(HLOOKUP(HS$2+CBY-1,Summary!$B$86:$CE$92,4,FALSE),0),0)","v":0},{"$f":"IF($C$49=\"Yes\",IFERROR(HLOOKUP(HT$2+CBY-1,Summary!$B$86:$CE$92,4,FALSE),0),0)","v":0},{"$f":"IF($C$49=\"Yes\",IFERROR(HLOOKUP(HU$2+CBY-1,Summary!$B$86:$CE$92,4,FALSE),0),0)","v":0},{"$f":"IF($C$49=\"Yes\",IFERROR(HLOOKUP(HV$2+CBY-1,Summary!$B$86:$CE$92,4,FALSE),0),0)","v":0},{"$f":"IF($C$49=\"Yes\",IFERROR(HLOOKUP(HW$2+CBY-1,Summary!$B$86:$CE$92,4,FALSE),0),0)","v":0},{"$f":"IF($C$49=\"Yes\",IFERROR(HLOOKUP(HX$2+CBY-1,Summary!$B$86:$CE$92,4,FALSE),0),0)","v":0},{"$f":"IF($C$49=\"Yes\",IFERROR(HLOOKUP(HY$2+CBY-1,Summary!$B$86:$CE$92,4,FALSE),0),0)","v":0},{"$f":"IF($C$49=\"Yes\",IFERROR(HLOOKUP(HZ$2+CBY-1,Summary!$B$86:$CE$92,4,FALSE),0),0)","v":0},{"$f":"IF($C$49=\"Yes\",IFERROR(HLOOKUP(IA$2+CBY-1,Summary!$B$86:$CE$92,4,FALSE),0),0)","v":0},{"$f":"IF($C$49=\"Yes\",IFERROR(HLOOKUP(IB$2+CBY-1,Summary!$B$86:$CE$92,4,FALSE),0),0)","v":0},{"$f":"IF($C$49=\"Yes\",IFERROR(HLOOKUP(IC$2+CBY-1,Summary!$B$86:$CE$92,4,FALSE),0),0)","v":0},{"$f":"IF($C$49=\"Yes\",IFERROR(HLOOKUP(ID$2+CBY-1,Summary!$B$86:$CE$92,4,FALSE),0),0)","v":0},{"$f":"IF($C$49=\"Yes\",IFERROR(HLOOKUP(IE$2+CBY-1,Summary!$B$86:$CE$92,4,FALSE),0),0)","v":0},{"$f":"IF($C$49=\"Yes\",IFERROR(HLOOKUP(IF$2+CBY-1,Summary!$B$86:$CE$92,4,FALSE),0),0)","v":0},{"$f":"IF($C$49=\"Yes\",IFERROR(HLOOKUP(IG$2+CBY-1,Summary!$B$86:$CE$92,4,FALSE),0),0)","v":0},{"$f":"IF($C$49=\"Yes\",IFERROR(HLOOKUP(IH$2+CBY-1,Summary!$B$86:$CE$92,4,FALSE),0),0)","v":0},{"$f":"IF($C$49=\"Yes\",IFERROR(HLOOKUP(II$2+CBY-1,Summary!$B$86:$CE$92,4,FALSE),0),0)","v":0},{"$f":"IF($C$49=\"Yes\",IFERROR(HLOOKUP(IJ$2+CBY-1,Summary!$B$86:$CE$92,4,FALSE),0),0)","v":0},{"$f":"IF($C$49=\"Yes\",IFERROR(HLOOKUP(IK$2+CBY-1,Summary!$B$86:$CE$92,4,FALSE),0),0)","v":0},{"$f":"IF($C$49=\"Yes\",IFERROR(HLOOKUP(IL$2+CBY-1,Summary!$B$86:$CE$92,4,FALSE),0),0)","v":0},{"$f":"IF($C$49=\"Yes\",IFERROR(HLOOKUP(IM$2+CBY-1,Summary!$B$86:$CE$92,4,FALSE),0),0)","v":0},{"$f":"IF($C$49=\"Yes\",IFERROR(HLOOKUP(IN$2+CBY-1,Summary!$B$86:$CE$92,4,FALSE),0),0)","v":0},{"$f":"IF($C$49=\"Yes\",IFERROR(HLOOKUP(IO$2+CBY-1,Summary!$B$86:$CE$92,4,FALSE),0),0)","v":0},{"$f":"IF($C$49=\"Yes\",IFERROR(HLOOKUP(IP$2+CBY-1,Summary!$B$86:$CE$92,4,FALSE),0),0)","v":0},{"$f":"IF($C$49=\"Yes\",IFERROR(HLOOKUP(IQ$2+CBY-1,Summary!$B$86:$CE$92,4,FALSE),0),0)","v":0},{"$f":"IF($C$49=\"Yes\",IFERROR(HLOOKUP(IR$2+CBY-1,Summary!$B$86:$CE$92,4,FALSE),0),0)","v":0},{"$f":"IF($C$49=\"Yes\",IFERROR(HLOOKUP(IS$2+CBY-1,Summary!$B$86:$CE$92,4,FALSE),0),0)","v":0},{"$f":"IF($C$49=\"Yes\",IFERROR(HLOOKUP(IT$2+CBY-1,Summary!$B$86:$CE$92,4,FALSE),0),0)","v":0},{"$f":"IF($C$49=\"Yes\",IFERROR(HLOOKUP(IU$2+CBY-1,Summary!$B$86:$CE$92,4,FALSE),0),0)","v":0},{"$f":"IF($C$49=\"Yes\",IFERROR(HLOOKUP(IV$2+CBY-1,Summary!$B$86:$CE$92,4,FALSE),0),0)","v":0},{"$f":"IF($C$49=\"Yes\",IFERROR(HLOOKUP(IW$2+CBY-1,Summary!$B$86:$CE$92,4,FALSE),0),0)","v":0},{"$f":"IF($C$49=\"Yes\",IFERROR(HLOOKUP(IX$2+CBY-1,Summary!$B$86:$CE$92,4,FALSE),0),0)","v":0},{"$f":"IF($C$49=\"Yes\",IFERROR(HLOOKUP(IY$2+CBY-1,Summary!$B$86:$CE$92,4,FALSE),0),0)","v":0},{"$f":"IF($C$49=\"Yes\",IFERROR(HLOOKUP(IZ$2+CBY-1,Summary!$B$86:$CE$92,4,FALSE),0),0)","v":0},{"$f":"IF($C$49=\"Yes\",IFERROR(HLOOKUP(JA$2+CBY-1,Summary!$B$86:$CE$92,4,FALSE),0),0)","v":0},{"$f":"IF($C$49=\"Yes\",IFERROR(HLOOKUP(JB$2+CBY-1,Summary!$B$86:$CE$92,4,FALSE),0),0)","v":0},{"$f":"IF($C$49=\"Yes\",IFERROR(HLOOKUP(JC$2+CBY-1,Summary!$B$86:$CE$92,4,FALSE),0),0)","v":0},{"$f":"IF($C$49=\"Yes\",IFERROR(HLOOKUP(JD$2+CBY-1,Summary!$B$86:$CE$92,4,FALSE),0),0)","v":0},{"$f":"IF($C$49=\"Yes\",IFERROR(HLOOKUP(JE$2+CBY-1,Summary!$B$86:$CE$92,4,FALSE),0),0)","v":0},{"$f":"IF($C$49=\"Yes\",IFERROR(HLOOKUP(JF$2+CBY-1,Summary!$B$86:$CE$92,4,FALSE),0),0)","v":0},{"$f":"IF($C$49=\"Yes\",IFERROR(HLOOKUP(JG$2+CBY-1,Summary!$B$86:$CE$92,4,FALSE),0),0)","v":0},{"$f":"IF($C$49=\"Yes\",IFERROR(HLOOKUP(JH$2+CBY-1,Summary!$B$86:$CE$92,4,FALSE),0),0)","v":0},{"$f":"IF($C$49=\"Yes\",IFERROR(HLOOKUP(JI$2+CBY-1,Summary!$B$86:$CE$92,4,FALSE),0),0)","v":0},{"$f":"IF($C$49=\"Yes\",IFERROR(HLOOKUP(JJ$2+CBY-1,Summary!$B$86:$CE$92,4,FALSE),0),0)","v":0},{"$f":"IF($C$49=\"Yes\",IFERROR(HLOOKUP(JK$2+CBY-1,Summary!$B$86:$CE$92,4,FALSE),0),0)","v":0},{"$f":"IF($C$49=\"Yes\",IFERROR(HLOOKUP(JL$2+CBY-1,Summary!$B$86:$CE$92,4,FALSE),0),0)","v":0},{"$f":"IF($C$49=\"Yes\",IFERROR(HLOOKUP(JM$2+CBY-1,Summary!$B$86:$CE$92,4,FALSE),0),0)","v":0},{"$f":"IF($C$49=\"Yes\",IFERROR(HLOOKUP(JN$2+CBY-1,Summary!$B$86:$CE$92,4,FALSE),0),0)","v":0},{"$f":"IF($C$49=\"Yes\",IFERROR(HLOOKUP(JO$2+CBY-1,Summary!$B$86:$CE$92,4,FALSE),0),0)","v":0},{"$f":"IF($C$49=\"Yes\",IFERROR(HLOOKUP(JP$2+CBY-1,Summary!$B$86:$CE$92,4,FALSE),0),0)","v":0},{"$f":"IF($C$49=\"Yes\",IFERROR(HLOOKUP(JQ$2+CBY-1,Summary!$B$86:$CE$92,4,FALSE),0),0)","v":0},{"$f":"IF($C$49=\"Yes\",IFERROR(HLOOKUP(JR$2+CBY-1,Summary!$B$86:$CE$92,4,FALSE),0),0)","v":0},{"$f":"IF($C$49=\"Yes\",IFERROR(HLOOKUP(JS$2+CBY-1,Summary!$B$86:$CE$92,4,FALSE),0),0)","v":0},{"$f":"IF($C$49=\"Yes\",IFERROR(HLOOKUP(JT$2+CBY-1,Summary!$B$86:$CE$92,4,FALSE),0),0)","v":0},{"$f":"IF($C$49=\"Yes\",IFERROR(HLOOKUP(JU$2+CBY-1,Summary!$B$86:$CE$92,4,FALSE),0),0)","v":0},{"$f":"IF($C$49=\"Yes\",IFERROR(HLOOKUP(JV$2+CBY-1,Summary!$B$86:$CE$92,4,FALSE),0),0)","v":0},{"$f":"IF($C$49=\"Yes\",IFERROR(HLOOKUP(JW$2+CBY-1,Summary!$B$86:$CE$92,4,FALSE),0),0)","v":0},{"$f":"IF($C$49=\"Yes\",IFERROR(HLOOKUP(JX$2+CBY-1,Summary!$B$86:$CE$92,4,FALSE),0),0)","v":0},{"$f":"IF($C$49=\"Yes\",IFERROR(HLOOKUP(JY$2+CBY-1,Summary!$B$86:$CE$92,4,FALSE),0),0)","v":0},{"$f":"IF($C$49=\"Yes\",IFERROR(HLOOKUP(JZ$2+CBY-1,Summary!$B$86:$CE$92,4,FALSE),0),0)","v":0},{"$f":"IF($C$49=\"Yes\",IFERROR(HLOOKUP(KA$2+CBY-1,Summary!$B$86:$CE$92,4,FALSE),0),0)","v":0},{"$f":"IF($C$49=\"Yes\",IFERROR(HLOOKUP(KB$2+CBY-1,Summary!$B$86:$CE$92,4,FALSE),0),0)","v":0},{"$f":"IF($C$49=\"Yes\",IFERROR(HLOOKUP(KC$2+CBY-1,Summary!$B$86:$CE$92,4,FALSE),0),0)","v":0},{"$f":"IF($C$49=\"Yes\",IFERROR(HLOOKUP(KD$2+CBY-1,Summary!$B$86:$CE$92,4,FALSE),0),0)","v":0},{"$f":"IF($C$49=\"Yes\",IFERROR(HLOOKUP(KE$2+CBY-1,Summary!$B$86:$CE$92,4,FALSE),0),0)","v":0},0,null,null,null,null,null,null,{"$f":"IF(KM$2<=time_frame,$AD49*AM49,\"\")","v":0},{"$f":"IF(KN$2<=time_frame,$AD49*AN49,\"\")","v":0},{"$f":"IF(KO$2<=time_frame,$AD49*AO49,\"\")","v":0},{"$f":"IF(KP$2<=time_frame,$AD49*AP49,\"\")","v":0},{"$f":"IF(KQ$2<=time_frame,$AD49*AQ49,\"\")","v":0},{"$f":"IF(KR$2<=time_frame,$AD49*AR49,\"\")","v":""},{"$f":"IF(KS$2<=time_frame,$AD49*AS49,\"\")","v":""},{"$f":"IF(KT$2<=time_frame,$AD49*AT49,\"\")","v":""},{"$f":"IF(KU$2<=time_frame,$AD49*AU49,\"\")","v":""},{"$f":"IF(KV$2<=time_frame,$AD49*AV49,\"\")","v":""},{"$f":"IF(KW$2<=time_frame,$AD49*AW49,\"\")","v":""},{"$f":"IF(KX$2<=time_frame,$AD49*AX49,\"\")","v":""},{"$f":"IF(KY$2<=time_frame,$AD49*AY49,\"\")","v":""},{"$f":"IF(KZ$2<=time_frame,$AD49*AZ49,\"\")","v":""},{"$f":"IF(LA$2<=time_frame,$AD49*BA49,\"\")","v":""},{"$f":"IF(LB$2<=time_frame,$AD49*BB49,\"\")","v":""},{"$f":"IF(LC$2<=time_frame,$AD49*BC49,\"\")","v":""},{"$f":"IF(LD$2<=time_frame,$AD49*BD49,\"\")","v":""},{"$f":"IF(LE$2<=time_frame,$AD49*BE49,\"\")","v":""},{"$f":"IF(LF$2<=time_frame,$AD49*BF49,\"\")","v":""},{"$f":"IF(LG$2<=time_frame,$AD49*BG49,\"\")","v":""},{"$f":"IF(LH$2<=time_frame,$AD49*BH49,\"\")","v":""},{"$f":"IF(LI$2<=time_frame,$AD49*BI49,\"\")","v":""},{"$f":"IF(LJ$2<=time_frame,$AD49*BJ49,\"\")","v":""},{"$f":"IF(LK$2<=time_frame,$AD49*BK49,\"\")","v":""},{"$f":"IF(LL$2<=time_frame,$AD49*BL49,\"\")","v":""},{"$f":"IF(LM$2<=time_frame,$AD49*BM49,\"\")","v":""},{"$f":"IF(LN$2<=time_frame,$AD49*BN49,\"\")","v":""},{"$f":"IF(LO$2<=time_frame,$AD49*BO49,\"\")","v":""},{"$f":"IF(LP$2<=time_frame,$AD49*BP49,\"\")","v":""},{"$f":"IF(LQ$2<=time_frame,$AD49*BQ49,\"\")","v":""},{"$f":"IF(LR$2<=time_frame,$AD49*BR49,\"\")","v":""},{"$f":"IF(LS$2<=time_frame,$AD49*BS49,\"\")","v":""},{"$f":"IF(LT$2<=time_frame,$AD49*BT49,\"\")","v":""},{"$f":"IF(LU$2<=time_frame,$AD49*BU49,\"\")","v":""},{"$f":"IF(LV$2<=time_frame,$AD49*BV49,\"\")","v":""},{"$f":"IF(LW$2<=time_frame,$AD49*BW49,\"\")","v":""},{"$f":"IF(LX$2<=time_frame,$AD49*BX49,\"\")","v":""},{"$f":"IF(LY$2<=time_frame,$AD49*BY49,\"\")","v":""},{"$f":"IF(LZ$2<=time_frame,$AD49*BZ49,\"\")","v":""},{"$f":"IF(MA$2<=time_frame,$AD49*CA49,\"\")","v":""},{"$f":"IF(MB$2<=time_frame,$AD49*CB49,\"\")","v":""},{"$f":"IF(MC$2<=time_frame,$AD49*CC49,\"\")","v":""},{"$f":"IF(MD$2<=time_frame,$AD49*CD49,\"\")","v":""},{"$f":"IF(ME$2<=time_frame,$AD49*CE49,\"\")","v":""},{"$f":"IF(MF$2<=time_frame,$AD49*CF49,\"\")","v":""},{"$f":"IF(MG$2<=time_frame,$AD49*CG49,\"\")","v":""},{"$f":"IF(MH$2<=time_frame,$AD49*CH49,\"\")","v":""},{"$f":"IF(MI$2<=time_frame,$AD49*CI49,\"\")","v":""},{"$f":"IF(MJ$2<=time_frame,$AD49*CJ49,\"\")","v":""},{"$f":"IF(MK$2<=time_frame,$AD49*CK49,\"\")","v":""},{"$f":"IF(ML$2<=time_frame,$AD49*CL49,\"\")","v":""},{"$f":"IF(MM$2<=time_frame,$AD49*CM49,\"\")","v":""},{"$f":"IF(MN$2<=time_frame,$AD49*CN49,\"\")","v":""},{"$f":"IF(MO$2<=time_frame,$AD49*CO49,\"\")","v":""},{"$f":"IF(MP$2<=time_frame,$AD49*CP49,\"\")","v":""},{"$f":"IF(MQ$2<=time_frame,$AD49*CQ49,\"\")","v":""},{"$f":"IF(MR$2<=time_frame,$AD49*CR49,\"\")","v":""},{"$f":"IF(MS$2<=time_frame,$AD49*CS49,\"\")","v":""},{"$f":"IF(MT$2<=time_frame,$AD49*CT49,\"\")","v":""},{"$f":"IF(MU$2<=time_frame,$AD49*CU49,\"\")","v":""},{"$f":"IF(MV$2<=time_frame,$AD49*CV49,\"\")","v":""},{"$f":"IF(MW$2<=time_frame,$AD49*CW49,\"\")","v":""},{"$f":"IF(MX$2<=time_frame,$AD49*CX49,\"\")","v":""},{"$f":"IF(MY$2<=time_frame,$AD49*CY49,\"\")","v":""},{"$f":"IF(MZ$2<=time_frame,$AD49*CZ49,\"\")","v":""},{"$f":"IF(NA$2<=time_frame,$AD49*DA49,\"\")","v":""},{"$f":"IF(NB$2<=time_frame,$AD49*DB49,\"\")","v":""},{"$f":"IF(NC$2<=time_frame,$AD49*DC49,\"\")","v":""},{"$f":"IF(ND$2<=time_frame,$AD49*DD49,\"\")","v":""},{"$f":"IF(NE$2<=time_frame,$AD49*DE49,\"\")","v":""},{"$f":"IF(NF$2<=time_frame,$AD49*DF49,\"\")","v":""},{"$f":"IF(NG$2<=time_frame,$AD49*DG49,\"\")","v":""},{"$f":"IF(NH$2<=time_frame,$AD49*DH49,\"\")","v":""},{"$f":"IF(NI$2<=time_frame,$AD49*DI49,\"\")","v":""},{"$f":"IF(NJ$2<=time_frame,$AD49*DJ49,\"\")","v":""},{"$f":"IF(NK$2<=time_frame,$AD49*DK49,\"\")","v":""},{"$f":"IF(NL$2<=time_frame,$AD49*DL49,\"\")","v":""},{"$f":"IF(NM$2<=time_frame,$AD49*DM49,\"\")","v":""},{"$f":"IF(NN$2<=time_frame,$AD49*DN49,\"\")","v":""},0,null,{"$f":"IF(NQ$3<>\"\",VLOOKUP($A49,'Agency percentages'!$A$6:$X$71,(3+MATCH(NQ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NR$3<>\"\",VLOOKUP($A49,'Agency percentages'!$A$6:$X$71,(3+MATCH(NR$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NS$3<>\"\",VLOOKUP($A49,'Agency percentages'!$A$6:$X$71,(3+MATCH(NS$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NT$3<>\"\",VLOOKUP($A49,'Agency percentages'!$A$6:$X$71,(3+MATCH(NT$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NU$3<>\"\",VLOOKUP($A49,'Agency percentages'!$A$6:$X$71,(3+MATCH(NU$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NV$3<>\"\",VLOOKUP($A49,'Agency percentages'!$A$6:$X$71,(3+MATCH(NV$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NW$3<>\"\",VLOOKUP($A49,'Agency percentages'!$A$6:$X$71,(3+MATCH(NW$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NX$3<>\"\",VLOOKUP($A49,'Agency percentages'!$A$6:$X$71,(3+MATCH(NX$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NY$3<>\"\",VLOOKUP($A49,'Agency percentages'!$A$6:$X$71,(3+MATCH(NY$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NZ$3<>\"\",VLOOKUP($A49,'Agency percentages'!$A$6:$X$71,(3+MATCH(NZ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OA$3<>\"\",VLOOKUP($A49,'Agency percentages'!$A$6:$X$71,(3+MATCH(OA$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OB$3<>\"\",VLOOKUP($A49,'Agency percentages'!$A$6:$X$71,(3+MATCH(OB$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OC$3<>\"\",VLOOKUP($A49,'Agency percentages'!$A$6:$X$71,(3+MATCH(OC$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OD$3<>\"\",VLOOKUP($A49,'Agency percentages'!$A$6:$X$71,(3+MATCH(OD$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OE$3<>\"\",VLOOKUP($A49,'Agency percentages'!$A$6:$X$71,(3+MATCH(OE$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OF$3<>\"\",VLOOKUP($A49,'Agency percentages'!$A$6:$X$71,(3+MATCH(OF$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OG$3<>\"\",VLOOKUP($A49,'Agency percentages'!$A$6:$X$71,(3+MATCH(OG$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OH$3<>\"\",VLOOKUP($A49,'Agency percentages'!$A$6:$X$71,(3+MATCH(OH$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OI$3<>\"\",VLOOKUP($A49,'Agency percentages'!$A$6:$X$71,(3+MATCH(OI$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OJ$3<>\"\",VLOOKUP($A49,'Agency percentages'!$A$6:$X$71,(3+MATCH(OJ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},null,{"$f":"IF(AND(OL$3<>\"\",NQ49<>0),HLOOKUP(OL$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OM$3<>\"\",NR49<>0),HLOOKUP(OM$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(ON$3<>\"\",NS49<>0),HLOOKUP(ON$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OO$3<>\"\",NT49<>0),HLOOKUP(OO$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OP$3<>\"\",NU49<>0),HLOOKUP(OP$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OQ$3<>\"\",NV49<>0),HLOOKUP(OQ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OR$3<>\"\",NW49<>0),HLOOKUP(OR$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OS$3<>\"\",NX49<>0),HLOOKUP(OS$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OT$3<>\"\",NY49<>0),HLOOKUP(OT$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OU$3<>\"\",NZ49<>0),HLOOKUP(OU$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OV$3<>\"\",OA49<>0),HLOOKUP(OV$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OW$3<>\"\",OB49<>0),HLOOKUP(OW$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OX$3<>\"\",OC49<>0),HLOOKUP(OX$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OY$3<>\"\",OD49<>0),HLOOKUP(OY$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OZ$3<>\"\",OE49<>0),HLOOKUP(OZ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PA$3<>\"\",OF49<>0),HLOOKUP(PA$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PB$3<>\"\",OG49<>0),HLOOKUP(PB$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PC$3<>\"\",OH49<>0),HLOOKUP(PC$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PD$3<>\"\",OI49<>0),HLOOKUP(PD$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PE$3<>\"\",OJ49<>0),HLOOKUP(PE$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},null,{"$f":"IF(AND(PG$3<>\"\",NQ49<>0),HLOOKUP(PG$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PH$3<>\"\",NR49<>0),HLOOKUP(PH$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PI$3<>\"\",NS49<>0),HLOOKUP(PI$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PJ$3<>\"\",NT49<>0),HLOOKUP(PJ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PK$3<>\"\",NU49<>0),HLOOKUP(PK$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PL$3<>\"\",NV49<>0),HLOOKUP(PL$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PM$3<>\"\",NW49<>0),HLOOKUP(PM$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PN$3<>\"\",NX49<>0),HLOOKUP(PN$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PO$3<>\"\",NY49<>0),HLOOKUP(PO$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PP$3<>\"\",NZ49<>0),HLOOKUP(PP$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PQ$3<>\"\",OA49<>0),HLOOKUP(PQ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PR$3<>\"\",OB49<>0),HLOOKUP(PR$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PS$3<>\"\",OC49<>0),HLOOKUP(PS$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PT$3<>\"\",OD49<>0),HLOOKUP(PT$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PU$3<>\"\",OE49<>0),HLOOKUP(PU$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PV$3<>\"\",OF49<>0),HLOOKUP(PV$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PW$3<>\"\",OG49<>0),HLOOKUP(PW$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PX$3<>\"\",OH49<>0),HLOOKUP(PX$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PY$3<>\"\",OI49<>0),HLOOKUP(PY$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PZ$3<>\"\",OJ49<>0),HLOOKUP(PZ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$error":"#DIV/0!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$error":"#DIV/0!"}]
["B19","Wellbeing","Yes","Increased wellbeing of the population","Individuals/ Society",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13000,{"$f":"S50+T50+U50","v":13000},2019,{"$f":"VLOOKUP(W50,'GDP Deflators'!$B$6:$D$106,3,FALSE)","v":93.507951470636073},"Green Book Wellbeing Supplementary Guidance (2021).  Value of a 1 unit change in Life Satisfaction score",null,"Health Rate",{"$f":"IF($C50=\"Yes\",($H50*$J50*$L50*($N50-$P50)*R50*100*(1+$Z50)/$X50),0)","v":0},{"$f":"IF($C50=\"Yes\",($H50*$J50*$L50*($N50-$P50)*(T50)*100*(1+$Z50)/$X50),0)","v":0},{"$f":"IF($C50=\"Yes\",($H50*$J50*$L50*($N50-$P50)*U50*100*(1+$Z50)/$X50),0)","v":0},{"$f":"IF($C50=\"Yes\",($H50*$J50*$L50*($N50-$P50)*V50*100*(1+$Z50)/$X50),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(DP$2<=time_frame,$AB50*AH50,\"\")","v":0},{"$f":"IF(DQ$2<=time_frame,$AB50*AI50,\"\")","v":0},{"$f":"IF(DR$2<=time_frame,$AB50*AJ50,\"\")","v":0},{"$f":"IF(DS$2<=time_frame,$AB50*AK50,\"\")","v":0},{"$f":"IF(DT$2<=time_frame,$AB50*AL50,\"\")","v":0},{"$f":"IF(DU$2<=time_frame,$AB50*AM50,\"\")","v":0},{"$f":"IF(DV$2<=time_frame,$AB50*AN50,\"\")","v":0},{"$f":"IF(DW$2<=time_frame,$AB50*AO50,\"\")","v":0},{"$f":"IF(DX$2<=time_frame,$AB50*AP50,\"\")","v":0},{"$f":"IF(DY$2<=time_frame,$AB50*AQ50,\"\")","v":0},{"$f":"IF(DZ$2<=time_frame,$AB50*AR50,\"\")","v":""},{"$f":"IF(EA$2<=time_frame,$AB50*AS50,\"\")","v":""},{"$f":"IF(EB$2<=time_frame,$AB50*AT50,\"\")","v":""},{"$f":"IF(EC$2<=time_frame,$AB50*AU50,\"\")","v":""},{"$f":"IF(ED$2<=time_frame,$AB50*AV50,\"\")","v":""},{"$f":"IF(EE$2<=time_frame,$AB50*AW50,\"\")","v":""},{"$f":"IF(EF$2<=time_frame,$AB50*AX50,\"\")","v":""},{"$f":"IF(EG$2<=time_frame,$AB50*AY50,\"\")","v":""},{"$f":"IF(EH$2<=time_frame,$AB50*AZ50,\"\")","v":""},{"$f":"IF(EI$2<=time_frame,$AB50*BA50,\"\")","v":""},{"$f":"IF(EJ$2<=time_frame,$AB50*BB50,\"\")","v":""},{"$f":"IF(EK$2<=time_frame,$AB50*BC50,\"\")","v":""},{"$f":"IF(EL$2<=time_frame,$AB50*BD50,\"\")","v":""},{"$f":"IF(EM$2<=time_frame,$AB50*BE50,\"\")","v":""},{"$f":"IF(EN$2<=time_frame,$AB50*BF50,\"\")","v":""},{"$f":"IF(EO$2<=time_frame,$AB50*BG50,\"\")","v":""},{"$f":"IF(EP$2<=time_frame,$AB50*BH50,\"\")","v":""},{"$f":"IF(EQ$2<=time_frame,$AB50*BI50,\"\")","v":""},{"$f":"IF(ER$2<=time_frame,$AB50*BJ50,\"\")","v":""},{"$f":"IF(ES$2<=time_frame,$AB50*BK50,\"\")","v":""},{"$f":"IF(ET$2<=time_frame,$AB50*BL50,\"\")","v":""},{"$f":"IF(EU$2<=time_frame,$AB50*BM50,\"\")","v":""},{"$f":"IF(EV$2<=time_frame,$AB50*BN50,\"\")","v":""},{"$f":"IF(EW$2<=time_frame,$AB50*BO50,\"\")","v":""},{"$f":"IF(EX$2<=time_frame,$AB50*BP50,\"\")","v":""},{"$f":"IF(EY$2<=time_frame,$AB50*BQ50,\"\")","v":""},{"$f":"IF(EZ$2<=time_frame,$AB50*BR50,\"\")","v":""},{"$f":"IF(FA$2<=time_frame,$AB50*BS50,\"\")","v":""},{"$f":"IF(FB$2<=time_frame,$AB50*BT50,\"\")","v":""},{"$f":"IF(FC$2<=time_frame,$AB50*BU50,\"\")","v":""},{"$f":"IF(FD$2<=time_frame,$AB50*BV50,\"\")","v":""},{"$f":"IF(FE$2<=time_frame,$AB50*BW50,\"\")","v":""},{"$f":"IF(FF$2<=time_frame,$AB50*BX50,\"\")","v":""},{"$f":"IF(FG$2<=time_frame,$AB50*BY50,\"\")","v":""},{"$f":"IF(FH$2<=time_frame,$AB50*BZ50,\"\")","v":""},{"$f":"IF(FI$2<=time_frame,$AB50*CA50,\"\")","v":""},{"$f":"IF(FJ$2<=time_frame,$AB50*CB50,\"\")","v":""},{"$f":"IF(FK$2<=time_frame,$AB50*CC50,\"\")","v":""},{"$f":"IF(FL$2<=time_frame,$AB50*CD50,\"\")","v":""},{"$f":"IF(FM$2<=time_frame,$AB50*CE50,\"\")","v":""},{"$f":"IF(FN$2<=time_frame,$AB50*CF50,\"\")","v":""},{"$f":"IF(FO$2<=time_frame,$AB50*CG50,\"\")","v":""},{"$f":"IF(FP$2<=time_frame,$AB50*CH50,\"\")","v":""},{"$f":"IF(FQ$2<=time_frame,$AB50*CI50,\"\")","v":""},{"$f":"IF(FR$2<=time_frame,$AB50*CJ50,\"\")","v":""},{"$f":"IF(FS$2<=time_frame,$AB50*CK50,\"\")","v":""},{"$f":"IF(FT$2<=time_frame,$AB50*CL50,\"\")","v":""},{"$f":"IF(FU$2<=time_frame,$AB50*CM50,\"\")","v":""},{"$f":"IF(FV$2<=time_frame,$AB50*CN50,\"\")","v":""},{"$f":"IF(FW$2<=time_frame,$AB50*CO50,\"\")","v":""},{"$f":"IF(FX$2<=time_frame,$AB50*CP50,\"\")","v":""},{"$f":"IF(FY$2<=time_frame,$AB50*CQ50,\"\")","v":""},{"$f":"IF(FZ$2<=time_frame,$AB50*CR50,\"\")","v":""},{"$f":"IF(GA$2<=time_frame,$AB50*CS50,\"\")","v":""},{"$f":"IF(GB$2<=time_frame,$AB50*CT50,\"\")","v":""},{"$f":"IF(GC$2<=time_frame,$AB50*CU50,\"\")","v":""},{"$f":"IF(GD$2<=time_frame,$AB50*CV50,\"\")","v":""},{"$f":"IF(GE$2<=time_frame,$AB50*CW50,\"\")","v":""},{"$f":"IF(GF$2<=time_frame,$AB50*CX50,\"\")","v":""},{"$f":"IF(GG$2<=time_frame,$AB50*CY50,\"\")","v":""},{"$f":"IF(GH$2<=time_frame,$AB50*CZ50,\"\")","v":""},{"$f":"IF(GI$2<=time_frame,$AB50*DA50,\"\")","v":""},{"$f":"IF(GJ$2<=time_frame,$AB50*DB50,\"\")","v":""},{"$f":"IF(GK$2<=time_frame,$AB50*DC50,\"\")","v":""},{"$f":"IF(GL$2<=time_frame,$AB50*DD50,\"\")","v":""},{"$f":"IF(GM$2<=time_frame,$AB50*DE50,\"\")","v":""},{"$f":"IF(GN$2<=time_frame,$AB50*DF50,\"\")","v":""},{"$f":"IF(GO$2<=time_frame,$AB50*DG50,\"\")","v":""},{"$f":"IF(GP$2<=time_frame,$AB50*DH50,\"\")","v":""},{"$f":"IF(GQ$2<=time_frame,$AB50*DI50,\"\")","v":""},{"$f":"IF(GR$2<=time_frame,$AB50*DJ50,\"\")","v":""},{"$f":"IF(GS$2<=time_frame,$AB50*DK50,\"\")","v":""},{"$f":"IF(GT$2<=time_frame,$AB50*DL50,\"\")","v":""},{"$f":"IF(GU$2<=time_frame,$AB50*DN50,\"\")","v":""},{"$f":"IF(GV$2<=time_frame,$AB50*DO50,\"\")","v":""},{"$f":"SUM(DP50:GU50)","v":0},null,{"$f":"IF(GY$2<=time_frame,$AC50*AH50,\"\")","v":0},{"$f":"IF(GZ$2<=time_frame,$AC50*AI50,\"\")","v":0},{"$f":"IF(HA$2<=time_frame,$AC50*AJ50,\"\")","v":0},{"$f":"IF(HB$2<=time_frame,$AC50*AK50,\"\")","v":0},{"$f":"IF(HC$2<=time_frame,$AC50*AL50,\"\")","v":0},{"$f":"IF(HD$2<=time_frame,$AC50*AM50,\"\")","v":0},{"$f":"IF(HE$2<=time_frame,$AC50*AN50,\"\")","v":0},{"$f":"IF(HF$2<=time_frame,$AC50*AO50,\"\")","v":0},{"$f":"IF(HG$2<=time_frame,$AC50*AP50,\"\")","v":0},{"$f":"IF(HH$2<=time_frame,$AC50*AQ50,\"\")","v":0},{"$f":"IF(HI$2<=time_frame,$AC50*AR50,\"\")","v":""},{"$f":"IF(HJ$2<=time_frame,$AC50*AS50,\"\")","v":""},{"$f":"IF(HK$2<=time_frame,$AC50*AT50,\"\")","v":""},{"$f":"IF(HL$2<=time_frame,$AC50*AU50,\"\")","v":""},{"$f":"IF(HM$2<=time_frame,$AC50*AV50,\"\")","v":""},{"$f":"IF(HN$2<=time_frame,$AC50*AW50,\"\")","v":""},{"$f":"IF(HO$2<=time_frame,$AC50*AX50,\"\")","v":""},{"$f":"IF(HP$2<=time_frame,$AC50*AY50,\"\")","v":""},{"$f":"IF(HQ$2<=time_frame,$AC50*AZ50,\"\")","v":""},{"$f":"IF(HR$2<=time_frame,$AC50*BA50,\"\")","v":""},{"$f":"IF(HS$2<=time_frame,$AC50*BB50,\"\")","v":""},{"$f":"IF(HT$2<=time_frame,$AC50*BC50,\"\")","v":""},{"$f":"IF(HU$2<=time_frame,$AC50*BD50,\"\")","v":""},{"$f":"IF(HV$2<=time_frame,$AC50*BE50,\"\")","v":""},{"$f":"IF(HW$2<=time_frame,$AC50*BF50,\"\")","v":""},{"$f":"IF(HX$2<=time_frame,$AC50*BG50,\"\")","v":""},{"$f":"IF(HY$2<=time_frame,$AC50*BH50,\"\")","v":""},{"$f":"IF(HZ$2<=time_frame,$AC50*BI50,\"\")","v":""},{"$f":"IF(IA$2<=time_frame,$AC50*BJ50,\"\")","v":""},{"$f":"IF(IB$2<=time_frame,$AC50*BK50,\"\")","v":""},{"$f":"IF(IC$2<=time_frame,$AC50*BL50,\"\")","v":""},{"$f":"IF(ID$2<=time_frame,$AC50*BM50,\"\")","v":""},{"$f":"IF(IE$2<=time_frame,$AC50*BN50,\"\")","v":""},{"$f":"IF(IF$2<=time_frame,$AC50*BO50,\"\")","v":""},{"$f":"IF(IG$2<=time_frame,$AC50*BP50,\"\")","v":""},{"$f":"IF(IH$2<=time_frame,$AC50*BQ50,\"\")","v":""},{"$f":"IF(II$2<=time_frame,$AC50*BR50,\"\")","v":""},{"$f":"IF(IJ$2<=time_frame,$AC50*BS50,\"\")","v":""},{"$f":"IF(IK$2<=time_frame,$AC50*BT50,\"\")","v":""},{"$f":"IF(IL$2<=time_frame,$AC50*BU50,\"\")","v":""},{"$f":"IF(IM$2<=time_frame,$AC50*BV50,\"\")","v":""},{"$f":"IF(IN$2<=time_frame,$AC50*BW50,\"\")","v":""},{"$f":"IF(IO$2<=time_frame,$AC50*BX50,\"\")","v":""},{"$f":"IF(IP$2<=time_frame,$AC50*BY50,\"\")","v":""},{"$f":"IF(IQ$2<=time_frame,$AC50*BZ50,\"\")","v":""},{"$f":"IF(IR$2<=time_frame,$AC50*CA50,\"\")","v":""},{"$f":"IF(IS$2<=time_frame,$AC50*CB50,\"\")","v":""},{"$f":"IF(IT$2<=time_frame,$AC50*CC50,\"\")","v":""},{"$f":"IF(IU$2<=time_frame,$AC50*CD50,\"\")","v":""},{"$f":"IF(IV$2<=time_frame,$AC50*CE50,\"\")","v":""},{"$f":"IF(IW$2<=time_frame,$AC50*CF50,\"\")","v":""},{"$f":"IF(IX$2<=time_frame,$AC50*CG50,\"\")","v":""},{"$f":"IF(IY$2<=time_frame,$AC50*CH50,\"\")","v":""},{"$f":"IF(IZ$2<=time_frame,$AC50*CI50,\"\")","v":""},{"$f":"IF(JA$2<=time_frame,$AC50*CJ50,\"\")","v":""},{"$f":"IF(JB$2<=time_frame,$AC50*CK50,\"\")","v":""},{"$f":"IF(JC$2<=time_frame,$AC50*CL50,\"\")","v":""},{"$f":"IF(JD$2<=time_frame,$AC50*CM50,\"\")","v":""},{"$f":"IF(JE$2<=time_frame,$AC50*CN50,\"\")","v":""},{"$f":"IF(JF$2<=time_frame,$AC50*CO50,\"\")","v":""},{"$f":"IF(JG$2<=time_frame,$AC50*CP50,\"\")","v":""},{"$f":"IF(JH$2<=time_frame,$AC50*CQ50,\"\")","v":""},{"$f":"IF(JI$2<=time_frame,$AC50*CR50,\"\")","v":""},{"$f":"IF(JJ$2<=time_frame,$AC50*CS50,\"\")","v":""},{"$f":"IF(JK$2<=time_frame,$AC50*CT50,\"\")","v":""},{"$f":"IF(JL$2<=time_frame,$AC50*CU50,\"\")","v":""},{"$f":"IF(JM$2<=time_frame,$AC50*CV50,\"\")","v":""},{"$f":"IF(JN$2<=time_frame,$AC50*CW50,\"\")","v":""},{"$f":"IF(JO$2<=time_frame,$AC50*CX50,\"\")","v":""},{"$f":"IF(JP$2<=time_frame,$AC50*CY50,\"\")","v":""},{"$f":"IF(JQ$2<=time_frame,$AC50*CZ50,\"\")","v":""},{"$f":"IF(JR$2<=time_frame,$AC50*DA50,\"\")","v":""},{"$f":"IF(JS$2<=time_frame,$AC50*DB50,\"\")","v":""},{"$f":"IF(JT$2<=time_frame,$AC50*DC50,\"\")","v":""},{"$f":"IF(JU$2<=time_frame,$AC50*DD50,\"\")","v":""},{"$f":"IF(JV$2<=time_frame,$AC50*DE50,\"\")","v":""},{"$f":"IF(JW$2<=time_frame,$AC50*DF50,\"\")","v":""},{"$f":"IF(JX$2<=time_frame,$AC50*DG50,\"\")","v":""},{"$f":"IF(JY$2<=time_frame,$AC50*DH50,\"\")","v":""},{"$f":"IF(JZ$2<=time_frame,$AC50*DI50,\"\")","v":""},{"$f":"IF(KA$2<=time_frame,$AC50*DJ50,\"\")","v":""},{"$f":"IF(KB$2<=time_frame,$AC50*DK50,\"\")","v":""},{"$f":"IF(KC$2<=time_frame,$AC50*DL50,\"\")","v":""},{"$f":"IF(KD$2<=time_frame,$AC50*DN50,\"\")","v":""},{"$f":"IF(KE$2<=time_frame,$AC50*DO50,\"\")","v":""},{"$f":"SUM(GY50:KE50)","v":0},null,{"$f":"IF(KH$2<=time_frame,$AD50*AH50,\"\")","v":0},{"$f":"IF(KI$2<=time_frame,$AD50*AI50,\"\")","v":0},{"$f":"IF(KJ$2<=time_frame,$AD50*AJ50,\"\")","v":0},{"$f":"IF(KK$2<=time_frame,$AD50*AK50,\"\")","v":0},{"$f":"IF(KL$2<=time_frame,$AD50*AL50,\"\")","v":0},{"$f":"IF(KM$2<=time_frame,$AD50*AM50,\"\")","v":0},{"$f":"IF(KN$2<=time_frame,$AD50*AN50,\"\")","v":0},{"$f":"IF(KO$2<=time_frame,$AD50*AO50,\"\")","v":0},{"$f":"IF(KP$2<=time_frame,$AD50*AP50,\"\")","v":0},{"$f":"IF(KQ$2<=time_frame,$AD50*AQ50,\"\")","v":0},{"$f":"IF(KR$2<=time_frame,$AD50*AR50,\"\")","v":""},{"$f":"IF(KS$2<=time_frame,$AD50*AS50,\"\")","v":""},{"$f":"IF(KT$2<=time_frame,$AD50*AT50,\"\")","v":""},{"$f":"IF(KU$2<=time_frame,$AD50*AU50,\"\")","v":""},{"$f":"IF(KV$2<=time_frame,$AD50*AV50,\"\")","v":""},{"$f":"IF(KW$2<=time_frame,$AD50*AW50,\"\")","v":""},{"$f":"IF(KX$2<=time_frame,$AD50*AX50,\"\")","v":""},{"$f":"IF(KY$2<=time_frame,$AD50*AY50,\"\")","v":""},{"$f":"IF(KZ$2<=time_frame,$AD50*AZ50,\"\")","v":""},{"$f":"IF(LA$2<=time_frame,$AD50*BA50,\"\")","v":""},{"$f":"IF(LB$2<=time_frame,$AD50*BB50,\"\")","v":""},{"$f":"IF(LC$2<=time_frame,$AD50*BC50,\"\")","v":""},{"$f":"IF(LD$2<=time_frame,$AD50*BD50,\"\")","v":""},{"$f":"IF(LE$2<=time_frame,$AD50*BE50,\"\")","v":""},{"$f":"IF(LF$2<=time_frame,$AD50*BF50,\"\")","v":""},{"$f":"IF(LG$2<=time_frame,$AD50*BG50,\"\")","v":""},{"$f":"IF(LH$2<=time_frame,$AD50*BH50,\"\")","v":""},{"$f":"IF(LI$2<=time_frame,$AD50*BI50,\"\")","v":""},{"$f":"IF(LJ$2<=time_frame,$AD50*BJ50,\"\")","v":""},{"$f":"IF(LK$2<=time_frame,$AD50*BK50,\"\")","v":""},{"$f":"IF(LL$2<=time_frame,$AD50*BL50,\"\")","v":""},{"$f":"IF(LM$2<=time_frame,$AD50*BM50,\"\")","v":""},{"$f":"IF(LN$2<=time_frame,$AD50*BN50,\"\")","v":""},{"$f":"IF(LO$2<=time_frame,$AD50*BO50,\"\")","v":""},{"$f":"IF(LP$2<=time_frame,$AD50*BP50,\"\")","v":""},{"$f":"IF(LQ$2<=time_frame,$AD50*BQ50,\"\")","v":""},{"$f":"IF(LR$2<=time_frame,$AD50*BR50,\"\")","v":""},{"$f":"IF(LS$2<=time_frame,$AD50*BS50,\"\")","v":""},{"$f":"IF(LT$2<=time_frame,$AD50*BT50,\"\")","v":""},{"$f":"IF(LU$2<=time_frame,$AD50*BU50,\"\")","v":""},{"$f":"IF(LV$2<=time_frame,$AD50*BV50,\"\")","v":""},{"$f":"IF(LW$2<=time_frame,$AD50*BW50,\"\")","v":""},{"$f":"IF(LX$2<=time_frame,$AD50*BX50,\"\")","v":""},{"$f":"IF(LY$2<=time_frame,$AD50*BY50,\"\")","v":""},{"$f":"IF(LZ$2<=time_frame,$AD50*BZ50,\"\")","v":""},{"$f":"IF(MA$2<=time_frame,$AD50*CA50,\"\")","v":""},{"$f":"IF(MB$2<=time_frame,$AD50*CB50,\"\")","v":""},{"$f":"IF(MC$2<=time_frame,$AD50*CC50,\"\")","v":""},{"$f":"IF(MD$2<=time_frame,$AD50*CD50,\"\")","v":""},{"$f":"IF(ME$2<=time_frame,$AD50*CE50,\"\")","v":""},{"$f":"IF(MF$2<=time_frame,$AD50*CF50,\"\")","v":""},{"$f":"IF(MG$2<=time_frame,$AD50*CG50,\"\")","v":""},{"$f":"IF(MH$2<=time_frame,$AD50*CH50,\"\")","v":""},{"$f":"IF(MI$2<=time_frame,$AD50*CI50,\"\")","v":""},{"$f":"IF(MJ$2<=time_frame,$AD50*CJ50,\"\")","v":""},{"$f":"IF(MK$2<=time_frame,$AD50*CK50,\"\")","v":""},{"$f":"IF(ML$2<=time_frame,$AD50*CL50,\"\")","v":""},{"$f":"IF(MM$2<=time_frame,$AD50*CM50,\"\")","v":""},{"$f":"IF(MN$2<=time_frame,$AD50*CN50,\"\")","v":""},{"$f":"IF(MO$2<=time_frame,$AD50*CO50,\"\")","v":""},{"$f":"IF(MP$2<=time_frame,$AD50*CP50,\"\")","v":""},{"$f":"IF(MQ$2<=time_frame,$AD50*CQ50,\"\")","v":""},{"$f":"IF(MR$2<=time_frame,$AD50*CR50,\"\")","v":""},{"$f":"IF(MS$2<=time_frame,$AD50*CS50,\"\")","v":""},{"$f":"IF(MT$2<=time_frame,$AD50*CT50,\"\")","v":""},{"$f":"IF(MU$2<=time_frame,$AD50*CU50,\"\")","v":""},{"$f":"IF(MV$2<=time_frame,$AD50*CV50,\"\")","v":""},{"$f":"IF(MW$2<=time_frame,$AD50*CW50,\"\")","v":""},{"$f":"IF(MX$2<=time_frame,$AD50*CX50,\"\")","v":""},{"$f":"IF(MY$2<=time_frame,$AD50*CY50,\"\")","v":""},{"$f":"IF(MZ$2<=time_frame,$AD50*CZ50,\"\")","v":""},{"$f":"IF(NA$2<=time_frame,$AD50*DA50,\"\")","v":""},{"$f":"IF(NB$2<=time_frame,$AD50*DB50,\"\")","v":""},{"$f":"IF(NC$2<=time_frame,$AD50*DC50,\"\")","v":""},{"$f":"IF(ND$2<=time_frame,$AD50*DD50,\"\")","v":""},{"$f":"IF(NE$2<=time_frame,$AD50*DE50,\"\")","v":""},{"$f":"IF(NF$2<=time_frame,$AD50*DF50,\"\")","v":""},{"$f":"IF(NG$2<=time_frame,$AD50*DG50,\"\")","v":""},{"$f":"IF(NH$2<=time_frame,$AD50*DH50,\"\")","v":""},{"$f":"IF(NI$2<=time_frame,$AD50*DI50,\"\")","v":""},{"$f":"IF(NJ$2<=time_frame,$AD50*DJ50,\"\")","v":""},{"$f":"IF(NK$2<=time_frame,$AD50*DK50,\"\")","v":""},{"$f":"IF(NL$2<=time_frame,$AD50*DL50,\"\")","v":""},{"$f":"IF(NM$2<=time_frame,$AD50*DM50,\"\")","v":""},{"$f":"IF(NN$2<=time_frame,$AD50*DN50,\"\")","v":""},{"$f":"SUM(KH50:NN50)","v":0},null,{"$f":"IF(NQ$3<>\"\",VLOOKUP($A50,'Agency percentages'!$A$6:$X$71,(3+MATCH(NQ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NR$3<>\"\",VLOOKUP($A50,'Agency percentages'!$A$6:$X$71,(3+MATCH(NR$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NS$3<>\"\",VLOOKUP($A50,'Agency percentages'!$A$6:$X$71,(3+MATCH(NS$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NT$3<>\"\",VLOOKUP($A50,'Agency percentages'!$A$6:$X$71,(3+MATCH(NT$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NU$3<>\"\",VLOOKUP($A50,'Agency percentages'!$A$6:$X$71,(3+MATCH(NU$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NV$3<>\"\",VLOOKUP($A50,'Agency percentages'!$A$6:$X$71,(3+MATCH(NV$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NW$3<>\"\",VLOOKUP($A50,'Agency percentages'!$A$6:$X$71,(3+MATCH(NW$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NX$3<>\"\",VLOOKUP($A50,'Agency percentages'!$A$6:$X$71,(3+MATCH(NX$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NY$3<>\"\",VLOOKUP($A50,'Agency percentages'!$A$6:$X$71,(3+MATCH(NY$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NZ$3<>\"\",VLOOKUP($A50,'Agency percentages'!$A$6:$X$71,(3+MATCH(NZ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OA$3<>\"\",VLOOKUP($A50,'Agency percentages'!$A$6:$X$71,(3+MATCH(OA$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OB$3<>\"\",VLOOKUP($A50,'Agency percentages'!$A$6:$X$71,(3+MATCH(OB$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OC$3<>\"\",VLOOKUP($A50,'Agency percentages'!$A$6:$X$71,(3+MATCH(OC$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OD$3<>\"\",VLOOKUP($A50,'Agency percentages'!$A$6:$X$71,(3+MATCH(OD$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OE$3<>\"\",VLOOKUP($A50,'Agency percentages'!$A$6:$X$71,(3+MATCH(OE$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OF$3<>\"\",VLOOKUP($A50,'Agency percentages'!$A$6:$X$71,(3+MATCH(OF$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OG$3<>\"\",VLOOKUP($A50,'Agency percentages'!$A$6:$X$71,(3+MATCH(OG$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OH$3<>\"\",VLOOKUP($A50,'Agency percentages'!$A$6:$X$71,(3+MATCH(OH$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OI$3<>\"\",VLOOKUP($A50,'Agency percentages'!$A$6:$X$71,(3+MATCH(OI$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OJ$3<>\"\",VLOOKUP($A50,'Agency percentages'!$A$6:$X$71,(3+MATCH(OJ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},null,{"$f":"IF(AND(OL$3<>\"\",NQ50<>0),HLOOKUP(OL$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OM$3<>\"\",NR50<>0),HLOOKUP(OM$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(ON$3<>\"\",NS50<>0),HLOOKUP(ON$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OO$3<>\"\",NT50<>0),HLOOKUP(OO$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OP$3<>\"\",NU50<>0),HLOOKUP(OP$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OQ$3<>\"\",NV50<>0),HLOOKUP(OQ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OR$3<>\"\",NW50<>0),HLOOKUP(OR$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OS$3<>\"\",NX50<>0),HLOOKUP(OS$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OT$3<>\"\",NY50<>0),HLOOKUP(OT$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OU$3<>\"\",NZ50<>0),HLOOKUP(OU$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OV$3<>\"\",OA50<>0),HLOOKUP(OV$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OW$3<>\"\",OB50<>0),HLOOKUP(OW$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OX$3<>\"\",OC50<>0),HLOOKUP(OX$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OY$3<>\"\",OD50<>0),HLOOKUP(OY$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OZ$3<>\"\",OE50<>0),HLOOKUP(OZ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PA$3<>\"\",OF50<>0),HLOOKUP(PA$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PB$3<>\"\",OG50<>0),HLOOKUP(PB$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PC$3<>\"\",OH50<>0),HLOOKUP(PC$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PD$3<>\"\",OI50<>0),HLOOKUP(PD$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PE$3<>\"\",OJ50<>0),HLOOKUP(PE$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},null,{"$f":"IF(AND(PG$3<>\"\",NQ50<>0),HLOOKUP(PG$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PH$3<>\"\",NR50<>0),HLOOKUP(PH$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PI$3<>\"\",NS50<>0),HLOOKUP(PI$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PJ$3<>\"\",NT50<>0),HLOOKUP(PJ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PK$3<>\"\",NU50<>0),HLOOKUP(PK$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PL$3<>\"\",NV50<>0),HLOOKUP(PL$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PM$3<>\"\",NW50<>0),HLOOKUP(PM$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PN$3<>\"\",NX50<>0),HLOOKUP(PN$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PO$3<>\"\",NY50<>0),HLOOKUP(PO$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PP$3<>\"\",NZ50<>0),HLOOKUP(PP$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PQ$3<>\"\",OA50<>0),HLOOKUP(PQ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PR$3<>\"\",OB50<>0),HLOOKUP(PR$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PS$3<>\"\",OC50<>0),HLOOKUP(PS$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PT$3<>\"\",OD50<>0),HLOOKUP(PT$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PU$3<>\"\",OE50<>0),HLOOKUP(PU$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PV$3<>\"\",OF50<>0),HLOOKUP(PV$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PW$3<>\"\",OG50<>0),HLOOKUP(PW$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PX$3<>\"\",OH50<>0),HLOOKUP(PX$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PY$3<>\"\",OI50<>0),HLOOKUP(PY$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PZ$3<>\"\",OJ50<>0),HLOOKUP(PZ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$error":"#DIV/0!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$error":"#DIV/0!"}]
["B20","Spare 1","Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2019,{"$f":"VLOOKUP(W51,'GDP Deflators'!$B$6:$D$106,3,FALSE)","v":93.507951470636073},null,null,"Standard Rate",{"$f":"IF($C51=\"Yes\",($H51*$J51*$L51*($N51-$P51)*R51*100*(1+$Z51)/$X51),0)","v":0},0,{"$f":"IF($C51=\"Yes\",($H51*$J51*$L51*($N51-$P51)*U51*100*(1+$Z51)/$X51),0)","v":0},{"$f":"IF($C51=\"Yes\",($H51*$J51*$L51*($N51-$P51)*V51*100*(1+$Z51)/$X51),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(KH$2<=time_frame,$AD51*AH51,\"\")","v":0},{"$f":"IF(KI$2<=time_frame,$AD51*AI51,\"\")","v":0},{"$f":"IF(KJ$2<=time_frame,$AD51*AJ51,\"\")","v":0},{"$f":"IF(KK$2<=time_frame,$AD51*AK51,\"\")","v":0},{"$f":"IF(KL$2<=time_frame,$AD51*AL51,\"\")","v":0},0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(NQ$3<>\"\",VLOOKUP($A51,'Agency percentages'!$A$6:$X$71,(3+MATCH(NQ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NR$3<>\"\",VLOOKUP($A51,'Agency percentages'!$A$6:$X$71,(3+MATCH(NR$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NS$3<>\"\",VLOOKUP($A51,'Agency percentages'!$A$6:$X$71,(3+MATCH(NS$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NT$3<>\"\",VLOOKUP($A51,'Agency percentages'!$A$6:$X$71,(3+MATCH(NT$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NU$3<>\"\",VLOOKUP($A51,'Agency percentages'!$A$6:$X$71,(3+MATCH(NU$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NV$3<>\"\",VLOOKUP($A51,'Agency percentages'!$A$6:$X$71,(3+MATCH(NV$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NW$3<>\"\",VLOOKUP($A51,'Agency percentages'!$A$6:$X$71,(3+MATCH(NW$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NX$3<>\"\",VLOOKUP($A51,'Agency percentages'!$A$6:$X$71,(3+MATCH(NX$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NY$3<>\"\",VLOOKUP($A51,'Agency percentages'!$A$6:$X$71,(3+MATCH(NY$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NZ$3<>\"\",VLOOKUP($A51,'Agency percentages'!$A$6:$X$71,(3+MATCH(NZ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OA$3<>\"\",VLOOKUP($A51,'Agency percentages'!$A$6:$X$71,(3+MATCH(OA$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OB$3<>\"\",VLOOKUP($A51,'Agency percentages'!$A$6:$X$71,(3+MATCH(OB$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OC$3<>\"\",VLOOKUP($A51,'Agency percentages'!$A$6:$X$71,(3+MATCH(OC$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OD$3<>\"\",VLOOKUP($A51,'Agency percentages'!$A$6:$X$71,(3+MATCH(OD$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OE$3<>\"\",VLOOKUP($A51,'Agency percentages'!$A$6:$X$71,(3+MATCH(OE$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OF$3<>\"\",VLOOKUP($A51,'Agency percentages'!$A$6:$X$71,(3+MATCH(OF$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OG$3<>\"\",VLOOKUP($A51,'Agency percentages'!$A$6:$X$71,(3+MATCH(OG$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OH$3<>\"\",VLOOKUP($A51,'Agency percentages'!$A$6:$X$71,(3+MATCH(OH$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OI$3<>\"\",VLOOKUP($A51,'Agency percentages'!$A$6:$X$71,(3+MATCH(OI$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OJ$3<>\"\",VLOOKUP($A51,'Agency percentages'!$A$6:$X$71,(3+MATCH(OJ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},null,{"$f":"IF(AND(OL$3<>\"\",NQ51<>0),HLOOKUP(OL$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OM$3<>\"\",NR51<>0),HLOOKUP(OM$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(ON$3<>\"\",NS51<>0),HLOOKUP(ON$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OO$3<>\"\",NT51<>0),HLOOKUP(OO$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OP$3<>\"\",NU51<>0),HLOOKUP(OP$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OQ$3<>\"\",NV51<>0),HLOOKUP(OQ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OR$3<>\"\",NW51<>0),HLOOKUP(OR$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OS$3<>\"\",NX51<>0),HLOOKUP(OS$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OT$3<>\"\",NY51<>0),HLOOKUP(OT$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OU$3<>\"\",NZ51<>0),HLOOKUP(OU$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OV$3<>\"\",OA51<>0),HLOOKUP(OV$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OW$3<>\"\",OB51<>0),HLOOKUP(OW$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OX$3<>\"\",OC51<>0),HLOOKUP(OX$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OY$3<>\"\",OD51<>0),HLOOKUP(OY$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OZ$3<>\"\",OE51<>0),HLOOKUP(OZ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PA$3<>\"\",OF51<>0),HLOOKUP(PA$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PB$3<>\"\",OG51<>0),HLOOKUP(PB$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PC$3<>\"\",OH51<>0),HLOOKUP(PC$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PD$3<>\"\",OI51<>0),HLOOKUP(PD$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PE$3<>\"\",OJ51<>0),HLOOKUP(PE$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},null,{"$f":"IF(AND(PG$3<>\"\",NQ51<>0),HLOOKUP(PG$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PH$3<>\"\",NR51<>0),HLOOKUP(PH$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PI$3<>\"\",NS51<>0),HLOOKUP(PI$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PJ$3<>\"\",NT51<>0),HLOOKUP(PJ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PK$3<>\"\",NU51<>0),HLOOKUP(PK$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PL$3<>\"\",NV51<>0),HLOOKUP(PL$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PM$3<>\"\",NW51<>0),HLOOKUP(PM$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PN$3<>\"\",NX51<>0),HLOOKUP(PN$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PO$3<>\"\",NY51<>0),HLOOKUP(PO$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PP$3<>\"\",NZ51<>0),HLOOKUP(PP$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PQ$3<>\"\",OA51<>0),HLOOKUP(PQ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PR$3<>\"\",OB51<>0),HLOOKUP(PR$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PS$3<>\"\",OC51<>0),HLOOKUP(PS$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PT$3<>\"\",OD51<>0),HLOOKUP(PT$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PU$3<>\"\",OE51<>0),HLOOKUP(PU$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PV$3<>\"\",OF51<>0),HLOOKUP(PV$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PW$3<>\"\",OG51<>0),HLOOKUP(PW$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PX$3<>\"\",OH51<>0),HLOOKUP(PX$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PY$3<>\"\",OI51<>0),HLOOKUP(PY$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PZ$3<>\"\",OJ51<>0),HLOOKUP(PZ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$error":"#DIV/0!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$error":"#DIV/0!"}]
["B21","Spare 2","Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2019,{"$f":"VLOOKUP(W52,'GDP Deflators'!$B$6:$D$106,3,FALSE)","v":93.507951470636073},null,null,"Standard Rate",{"$f":"IF($C52=\"Yes\",($H52*$J52*$L52*($N52-$P52)*R52*100*(1+$Z52)/$X52),0)","v":0},0,{"$f":"IF($C52=\"Yes\",($H52*$J52*$L52*($N52-$P52)*U52*100*(1+$Z52)/$X52),0)","v":0},{"$f":"IF($C52=\"Yes\",($H52*$J52*$L52*($N52-$P52)*V52*100*(1+$Z52)/$X52),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(NQ$3<>\"\",VLOOKUP($A52,'Agency percentages'!$A$6:$X$71,(3+MATCH(NQ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NR$3<>\"\",VLOOKUP($A52,'Agency percentages'!$A$6:$X$71,(3+MATCH(NR$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NS$3<>\"\",VLOOKUP($A52,'Agency percentages'!$A$6:$X$71,(3+MATCH(NS$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NT$3<>\"\",VLOOKUP($A52,'Agency percentages'!$A$6:$X$71,(3+MATCH(NT$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NU$3<>\"\",VLOOKUP($A52,'Agency percentages'!$A$6:$X$71,(3+MATCH(NU$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NV$3<>\"\",VLOOKUP($A52,'Agency percentages'!$A$6:$X$71,(3+MATCH(NV$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NW$3<>\"\",VLOOKUP($A52,'Agency percentages'!$A$6:$X$71,(3+MATCH(NW$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NX$3<>\"\",VLOOKUP($A52,'Agency percentages'!$A$6:$X$71,(3+MATCH(NX$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NY$3<>\"\",VLOOKUP($A52,'Agency percentages'!$A$6:$X$71,(3+MATCH(NY$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NZ$3<>\"\",VLOOKUP($A52,'Agency percentages'!$A$6:$X$71,(3+MATCH(NZ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OA$3<>\"\",VLOOKUP($A52,'Agency percentages'!$A$6:$X$71,(3+MATCH(OA$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OB$3<>\"\",VLOOKUP($A52,'Agency percentages'!$A$6:$X$71,(3+MATCH(OB$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OC$3<>\"\",VLOOKUP($A52,'Agency percentages'!$A$6:$X$71,(3+MATCH(OC$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OD$3<>\"\",VLOOKUP($A52,'Agency percentages'!$A$6:$X$71,(3+MATCH(OD$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OE$3<>\"\",VLOOKUP($A52,'Agency percentages'!$A$6:$X$71,(3+MATCH(OE$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OF$3<>\"\",VLOOKUP($A52,'Agency percentages'!$A$6:$X$71,(3+MATCH(OF$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OG$3<>\"\",VLOOKUP($A52,'Agency percentages'!$A$6:$X$71,(3+MATCH(OG$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OH$3<>\"\",VLOOKUP($A52,'Agency percentages'!$A$6:$X$71,(3+MATCH(OH$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OI$3<>\"\",VLOOKUP($A52,'Agency percentages'!$A$6:$X$71,(3+MATCH(OI$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OJ$3<>\"\",VLOOKUP($A52,'Agency percentages'!$A$6:$X$71,(3+MATCH(OJ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},null,{"$f":"IF(AND(OL$3<>\"\",NQ52<>0),HLOOKUP(OL$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OM$3<>\"\",NR52<>0),HLOOKUP(OM$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(ON$3<>\"\",NS52<>0),HLOOKUP(ON$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OO$3<>\"\",NT52<>0),HLOOKUP(OO$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OP$3<>\"\",NU52<>0),HLOOKUP(OP$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OQ$3<>\"\",NV52<>0),HLOOKUP(OQ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OR$3<>\"\",NW52<>0),HLOOKUP(OR$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OS$3<>\"\",NX52<>0),HLOOKUP(OS$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OT$3<>\"\",NY52<>0),HLOOKUP(OT$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OU$3<>\"\",NZ52<>0),HLOOKUP(OU$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OV$3<>\"\",OA52<>0),HLOOKUP(OV$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OW$3<>\"\",OB52<>0),HLOOKUP(OW$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OX$3<>\"\",OC52<>0),HLOOKUP(OX$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OY$3<>\"\",OD52<>0),HLOOKUP(OY$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OZ$3<>\"\",OE52<>0),HLOOKUP(OZ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PA$3<>\"\",OF52<>0),HLOOKUP(PA$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PB$3<>\"\",OG52<>0),HLOOKUP(PB$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PC$3<>\"\",OH52<>0),HLOOKUP(PC$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PD$3<>\"\",OI52<>0),HLOOKUP(PD$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PE$3<>\"\",OJ52<>0),HLOOKUP(PE$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},null,{"$f":"IF(AND(PG$3<>\"\",NQ52<>0),HLOOKUP(PG$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PH$3<>\"\",NR52<>0),HLOOKUP(PH$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PI$3<>\"\",NS52<>0),HLOOKUP(PI$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PJ$3<>\"\",NT52<>0),HLOOKUP(PJ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PK$3<>\"\",NU52<>0),HLOOKUP(PK$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PL$3<>\"\",NV52<>0),HLOOKUP(PL$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PM$3<>\"\",NW52<>0),HLOOKUP(PM$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PN$3<>\"\",NX52<>0),HLOOKUP(PN$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PO$3<>\"\",NY52<>0),HLOOKUP(PO$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PP$3<>\"\",NZ52<>0),HLOOKUP(PP$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PQ$3<>\"\",OA52<>0),HLOOKUP(PQ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PR$3<>\"\",OB52<>0),HLOOKUP(PR$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PS$3<>\"\",OC52<>0),HLOOKUP(PS$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PT$3<>\"\",OD52<>0),HLOOKUP(PT$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PU$3<>\"\",OE52<>0),HLOOKUP(PU$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PV$3<>\"\",OF52<>0),HLOOKUP(PV$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PW$3<>\"\",OG52<>0),HLOOKUP(PW$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PX$3<>\"\",OH52<>0),HLOOKUP(PX$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PY$3<>\"\",OI52<>0),HLOOKUP(PY$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PZ$3<>\"\",OJ52<>0),HLOOKUP(PZ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$error":"#DIV/0!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$error":"#DIV/0!"}]
["B22","Spare 3","Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S53+T53+U53","v":0},2019,{"$f":"VLOOKUP(W53,'GDP Deflators'!$B$6:$D$106,3,FALSE)","v":93.507951470636073},null,null,"Standard Rate",0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(NQ$3<>\"\",VLOOKUP($A53,'Agency percentages'!$A$6:$X$71,(3+MATCH(NQ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NR$3<>\"\",VLOOKUP($A53,'Agency percentages'!$A$6:$X$71,(3+MATCH(NR$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NS$3<>\"\",VLOOKUP($A53,'Agency percentages'!$A$6:$X$71,(3+MATCH(NS$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NT$3<>\"\",VLOOKUP($A53,'Agency percentages'!$A$6:$X$71,(3+MATCH(NT$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NU$3<>\"\",VLOOKUP($A53,'Agency percentages'!$A$6:$X$71,(3+MATCH(NU$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NV$3<>\"\",VLOOKUP($A53,'Agency percentages'!$A$6:$X$71,(3+MATCH(NV$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NW$3<>\"\",VLOOKUP($A53,'Agency percentages'!$A$6:$X$71,(3+MATCH(NW$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NX$3<>\"\",VLOOKUP($A53,'Agency percentages'!$A$6:$X$71,(3+MATCH(NX$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NY$3<>\"\",VLOOKUP($A53,'Agency percentages'!$A$6:$X$71,(3+MATCH(NY$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NZ$3<>\"\",VLOOKUP($A53,'Agency percentages'!$A$6:$X$71,(3+MATCH(NZ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OA$3<>\"\",VLOOKUP($A53,'Agency percentages'!$A$6:$X$71,(3+MATCH(OA$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OB$3<>\"\",VLOOKUP($A53,'Agency percentages'!$A$6:$X$71,(3+MATCH(OB$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OC$3<>\"\",VLOOKUP($A53,'Agency percentages'!$A$6:$X$71,(3+MATCH(OC$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OD$3<>\"\",VLOOKUP($A53,'Agency percentages'!$A$6:$X$71,(3+MATCH(OD$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OE$3<>\"\",VLOOKUP($A53,'Agency percentages'!$A$6:$X$71,(3+MATCH(OE$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OF$3<>\"\",VLOOKUP($A53,'Agency percentages'!$A$6:$X$71,(3+MATCH(OF$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OG$3<>\"\",VLOOKUP($A53,'Agency percentages'!$A$6:$X$71,(3+MATCH(OG$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OH$3<>\"\",VLOOKUP($A53,'Agency percentages'!$A$6:$X$71,(3+MATCH(OH$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OI$3<>\"\",VLOOKUP($A53,'Agency percentages'!$A$6:$X$71,(3+MATCH(OI$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OJ$3<>\"\",VLOOKUP($A53,'Agency percentages'!$A$6:$X$71,(3+MATCH(OJ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},null,{"$f":"IF(AND(OL$3<>\"\",NQ53<>0),HLOOKUP(OL$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OM$3<>\"\",NR53<>0),HLOOKUP(OM$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(ON$3<>\"\",NS53<>0),HLOOKUP(ON$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OO$3<>\"\",NT53<>0),HLOOKUP(OO$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OP$3<>\"\",NU53<>0),HLOOKUP(OP$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OQ$3<>\"\",NV53<>0),HLOOKUP(OQ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OR$3<>\"\",NW53<>0),HLOOKUP(OR$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OS$3<>\"\",NX53<>0),HLOOKUP(OS$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OT$3<>\"\",NY53<>0),HLOOKUP(OT$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OU$3<>\"\",NZ53<>0),HLOOKUP(OU$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OV$3<>\"\",OA53<>0),HLOOKUP(OV$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OW$3<>\"\",OB53<>0),HLOOKUP(OW$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OX$3<>\"\",OC53<>0),HLOOKUP(OX$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OY$3<>\"\",OD53<>0),HLOOKUP(OY$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OZ$3<>\"\",OE53<>0),HLOOKUP(OZ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PA$3<>\"\",OF53<>0),HLOOKUP(PA$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PB$3<>\"\",OG53<>0),HLOOKUP(PB$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PC$3<>\"\",OH53<>0),HLOOKUP(PC$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PD$3<>\"\",OI53<>0),HLOOKUP(PD$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PE$3<>\"\",OJ53<>0),HLOOKUP(PE$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},null,{"$f":"IF(AND(PG$3<>\"\",NQ53<>0),HLOOKUP(PG$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PH$3<>\"\",NR53<>0),HLOOKUP(PH$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PI$3<>\"\",NS53<>0),HLOOKUP(PI$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PJ$3<>\"\",NT53<>0),HLOOKUP(PJ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PK$3<>\"\",NU53<>0),HLOOKUP(PK$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PL$3<>\"\",NV53<>0),HLOOKUP(PL$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PM$3<>\"\",NW53<>0),HLOOKUP(PM$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PN$3<>\"\",NX53<>0),HLOOKUP(PN$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PO$3<>\"\",NY53<>0),HLOOKUP(PO$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PP$3<>\"\",NZ53<>0),HLOOKUP(PP$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PQ$3<>\"\",OA53<>0),HLOOKUP(PQ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PR$3<>\"\",OB53<>0),HLOOKUP(PR$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PS$3<>\"\",OC53<>0),HLOOKUP(PS$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PT$3<>\"\",OD53<>0),HLOOKUP(PT$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PU$3<>\"\",OE53<>0),HLOOKUP(PU$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PV$3<>\"\",OF53<>0),HLOOKUP(PV$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PW$3<>\"\",OG53<>0),HLOOKUP(PW$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PX$3<>\"\",OH53<>0),HLOOKUP(PX$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PY$3<>\"\",OI53<>0),HLOOKUP(PY$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PZ$3<>\"\",OJ53<>0),HLOOKUP(PZ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},null,{"$f":"IF((QB$3<>\"\"),NQ53*$GW53,\"\")","v":0},{"$f":"IF((QC$3<>\"\"),NR53*$GW53,\"\")","v":0},{"$f":"IF((QD$3<>\"\"),NS53*$GW53,\"\")","v":0},{"$f":"IF((QE$3<>\"\"),NT53*$GW53,\"\")","v":0},{"$f":"IF((QF$3<>\"\"),NU53*$GW53,\"\")","v":0},{"$f":"IF((QG$3<>\"\"),NV53*$GW53,\"\")","v":0},{"$f":"IF((QH$3<>\"\"),NW53*$GW53,\"\")","v":0},{"$f":"IF((QI$3<>\"\"),NX53*$GW53,\"\")","v":0},{"$f":"IF((QJ$3<>\"\"),NY53*$GW53,\"\")","v":0},{"$f":"IF((QK$3<>\"\"),NZ53*$GW53,\"\")","v":0},{"$f":"IF((QL$3<>\"\"),OA53*$GW53,\"\")","v":0},{"$f":"IF((QM$3<>\"\"),OB53*$GW53,\"\")","v":0},{"$f":"IF((QN$3<>\"\"),OC53*$GW53,\"\")","v":0},{"$f":"IF((QO$3<>\"\"),OD53*$GW53,\"\")","v":""},{"$f":"IF((QP$3<>\"\"),OE53*$GW53,\"\")","v":""},{"$f":"IF((QQ$3<>\"\"),OF53*$GW53,\"\")","v":""},{"$f":"IF((QR$3<>\"\"),OG53*$GW53,\"\")","v":""},{"$f":"IF((QS$3<>\"\"),OH53*$GW53,\"\")","v":""},{"$f":"IF((QT$3<>\"\"),OI53*$GW53,\"\")","v":""},{"$f":"IF((QU$3<>\"\"),OJ53*$GW53,\"\")","v":""},null,{"$f":"IF((QW$3<>\"\"),OL53*QB53,\"\")","v":0},{"$f":"IF((QX$3<>\"\"),OM53*QC53,\"\")","v":0},{"$f":"IF((QY$3<>\"\"),ON53*QD53,\"\")","v":0},{"$f":"IF((QZ$3<>\"\"),OO53*QE53,\"\")","v":0},{"$f":"IF((RA$3<>\"\"),OP53*QF53,\"\")","v":0},{"$f":"IF((RB$3<>\"\"),OQ53*QG53,\"\")","v":0},{"$f":"IF((RC$3<>\"\"),OR53*QH53,\"\")","v":0},{"$f":"IF((RD$3<>\"\"),OS53*QI53,\"\")","v":0},{"$f":"IF((RE$3<>\"\"),OT53*QJ53,\"\")","v":0},{"$f":"IF((RF$3<>\"\"),OU53*QK53,\"\")","v":0},{"$f":"IF((RG$3<>\"\"),OV53*QL53,\"\")","v":0},{"$f":"IF((RH$3<>\"\"),OW53*QM53,\"\")","v":0},{"$f":"IF((RI$3<>\"\"),OX53*QN53,\"\")","v":0},{"$f":"IF((RJ$3<>\"\"),OY53*QO53,\"\")","v":""},{"$f":"IF((RK$3<>\"\"),OZ53*QP53,\"\")","v":""},{"$f":"IF((RL$3<>\"\"),PA53*QQ53,\"\")","v":""},{"$f":"IF((RM$3<>\"\"),PB53*QR53,\"\")","v":""},{"$f":"IF((RN$3<>\"\"),PC53*QS53,\"\")","v":""},{"$f":"IF((RO$3<>\"\"),PD53*QT53,\"\")","v":""},{"$f":"IF((RP$3<>\"\"),PE53*QU53,\"\")","v":""},null,{"$f":"SUM(QW53:RP53)/SUM(QB53:QU53)","v":{"$error":"#DIV/0!"}},null,{"$f":"IF((RT$3<>\"\"),PG53*QB53,\"\")","v":0},{"$f":"IF((RU$3<>\"\"),PH53*QC53,\"\")","v":0},{"$f":"IF((RV$3<>\"\"),PI53*QD53,\"\")","v":0},{"$f":"IF((RW$3<>\"\"),PJ53*QE53,\"\")","v":0},{"$f":"IF((RX$3<>\"\"),PK53*QF53,\"\")","v":0},{"$f":"IF((RY$3<>\"\"),PL53*QG53,\"\")","v":0},{"$f":"IF((RZ$3<>\"\"),PM53*QH53,\"\")","v":0},{"$f":"IF((SA$3<>\"\"),PN53*QI53,\"\")","v":0},{"$f":"IF((SB$3<>\"\"),PO53*QJ53,\"\")","v":0},{"$f":"IF((SC$3<>\"\"),PP53*QK53,\"\")","v":0},{"$f":"IF((SD$3<>\"\"),PQ53*QL53,\"\")","v":0},{"$f":"IF((SE$3<>\"\"),PR53*QM53,\"\")","v":0},{"$f":"IF((SF$3<>\"\"),PS53*QN53,\"\")","v":0},{"$f":"IF((SG$3<>\"\"),PT53*QO53,\"\")","v":""},{"$f":"IF((SH$3<>\"\"),PU53*QP53,\"\")","v":""},{"$f":"IF((SI$3<>\"\"),PV53*QQ53,\"\")","v":""},{"$f":"IF((SJ$3<>\"\"),PW53*QR53,\"\")","v":""},{"$f":"IF((SK$3<>\"\"),PX53*QS53,\"\")","v":""},{"$f":"IF((SL$3<>\"\"),PY53*QT53,\"\")","v":""},{"$f":"IF((SM$3<>\"\"),PZ53*QU53,\"\")","v":""},null,{"$f":"SUM(RT53:SM53)/SUM(QB53:QU53)","v":{"$error":"#DIV/0!"}}]
["B23","Spare 4","Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2019,{"$f":"VLOOKUP(W54,'GDP Deflators'!$B$6:$D$106,3,FALSE)","v":93.507951470636073},null,null,"Standard Rate",0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(NQ$3<>\"\",VLOOKUP($A54,'Agency percentages'!$A$6:$X$71,(3+MATCH(NQ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NR$3<>\"\",VLOOKUP($A54,'Agency percentages'!$A$6:$X$71,(3+MATCH(NR$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NS$3<>\"\",VLOOKUP($A54,'Agency percentages'!$A$6:$X$71,(3+MATCH(NS$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NT$3<>\"\",VLOOKUP($A54,'Agency percentages'!$A$6:$X$71,(3+MATCH(NT$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NU$3<>\"\",VLOOKUP($A54,'Agency percentages'!$A$6:$X$71,(3+MATCH(NU$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NV$3<>\"\",VLOOKUP($A54,'Agency percentages'!$A$6:$X$71,(3+MATCH(NV$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NW$3<>\"\",VLOOKUP($A54,'Agency percentages'!$A$6:$X$71,(3+MATCH(NW$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NX$3<>\"\",VLOOKUP($A54,'Agency percentages'!$A$6:$X$71,(3+MATCH(NX$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NY$3<>\"\",VLOOKUP($A54,'Agency percentages'!$A$6:$X$71,(3+MATCH(NY$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NZ$3<>\"\",VLOOKUP($A54,'Agency percentages'!$A$6:$X$71,(3+MATCH(NZ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OA$3<>\"\",VLOOKUP($A54,'Agency percentages'!$A$6:$X$71,(3+MATCH(OA$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OB$3<>\"\",VLOOKUP($A54,'Agency percentages'!$A$6:$X$71,(3+MATCH(OB$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OC$3<>\"\",VLOOKUP($A54,'Agency percentages'!$A$6:$X$71,(3+MATCH(OC$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OD$3<>\"\",VLOOKUP($A54,'Agency percentages'!$A$6:$X$71,(3+MATCH(OD$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OE$3<>\"\",VLOOKUP($A54,'Agency percentages'!$A$6:$X$71,(3+MATCH(OE$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OF$3<>\"\",VLOOKUP($A54,'Agency percentages'!$A$6:$X$71,(3+MATCH(OF$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OG$3<>\"\",VLOOKUP($A54,'Agency percentages'!$A$6:$X$71,(3+MATCH(OG$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OH$3<>\"\",VLOOKUP($A54,'Agency percentages'!$A$6:$X$71,(3+MATCH(OH$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OI$3<>\"\",VLOOKUP($A54,'Agency percentages'!$A$6:$X$71,(3+MATCH(OI$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OJ$3<>\"\",VLOOKUP($A54,'Agency percentages'!$A$6:$X$71,(3+MATCH(OJ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},null,{"$f":"IF(AND(OL$3<>\"\",NQ54<>0),HLOOKUP(OL$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OM$3<>\"\",NR54<>0),HLOOKUP(OM$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(ON$3<>\"\",NS54<>0),HLOOKUP(ON$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OO$3<>\"\",NT54<>0),HLOOKUP(OO$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OP$3<>\"\",NU54<>0),HLOOKUP(OP$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OQ$3<>\"\",NV54<>0),HLOOKUP(OQ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OR$3<>\"\",NW54<>0),HLOOKUP(OR$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OS$3<>\"\",NX54<>0),HLOOKUP(OS$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OT$3<>\"\",NY54<>0),HLOOKUP(OT$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OU$3<>\"\",NZ54<>0),HLOOKUP(OU$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OV$3<>\"\",OA54<>0),HLOOKUP(OV$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OW$3<>\"\",OB54<>0),HLOOKUP(OW$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OX$3<>\"\",OC54<>0),HLOOKUP(OX$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OY$3<>\"\",OD54<>0),HLOOKUP(OY$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OZ$3<>\"\",OE54<>0),HLOOKUP(OZ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PA$3<>\"\",OF54<>0),HLOOKUP(PA$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PB$3<>\"\",OG54<>0),HLOOKUP(PB$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PC$3<>\"\",OH54<>0),HLOOKUP(PC$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PD$3<>\"\",OI54<>0),HLOOKUP(PD$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PE$3<>\"\",OJ54<>0),HLOOKUP(PE$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},null,{"$f":"IF(AND(PG$3<>\"\",NQ54<>0),HLOOKUP(PG$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PH$3<>\"\",NR54<>0),HLOOKUP(PH$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PI$3<>\"\",NS54<>0),HLOOKUP(PI$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PJ$3<>\"\",NT54<>0),HLOOKUP(PJ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PK$3<>\"\",NU54<>0),HLOOKUP(PK$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PL$3<>\"\",NV54<>0),HLOOKUP(PL$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PM$3<>\"\",NW54<>0),HLOOKUP(PM$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PN$3<>\"\",NX54<>0),HLOOKUP(PN$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PO$3<>\"\",NY54<>0),HLOOKUP(PO$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PP$3<>\"\",NZ54<>0),HLOOKUP(PP$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PQ$3<>\"\",OA54<>0),HLOOKUP(PQ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PR$3<>\"\",OB54<>0),HLOOKUP(PR$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PS$3<>\"\",OC54<>0),HLOOKUP(PS$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PT$3<>\"\",OD54<>0),HLOOKUP(PT$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PU$3<>\"\",OE54<>0),HLOOKUP(PU$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PV$3<>\"\",OF54<>0),HLOOKUP(PV$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PW$3<>\"\",OG54<>0),HLOOKUP(PW$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PX$3<>\"\",OH54<>0),HLOOKUP(PX$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PY$3<>\"\",OI54<>0),HLOOKUP(PY$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PZ$3<>\"\",OJ54<>0),HLOOKUP(PZ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$error":"#DIV/0!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$error":"#DIV/0!"}]
["B24","Spare 5","Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S55+T55+U55","v":0},2019,{"$f":"VLOOKUP(W55,'GDP Deflators'!$B$6:$D$106,3,FALSE)","v":93.507951470636073},null,null,"Standard Rate",0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(NQ$3<>\"\",VLOOKUP($A55,'Agency percentages'!$A$6:$X$71,(3+MATCH(NQ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NR$3<>\"\",VLOOKUP($A55,'Agency percentages'!$A$6:$X$71,(3+MATCH(NR$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NS$3<>\"\",VLOOKUP($A55,'Agency percentages'!$A$6:$X$71,(3+MATCH(NS$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NT$3<>\"\",VLOOKUP($A55,'Agency percentages'!$A$6:$X$71,(3+MATCH(NT$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NU$3<>\"\",VLOOKUP($A55,'Agency percentages'!$A$6:$X$71,(3+MATCH(NU$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NV$3<>\"\",VLOOKUP($A55,'Agency percentages'!$A$6:$X$71,(3+MATCH(NV$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NW$3<>\"\",VLOOKUP($A55,'Agency percentages'!$A$6:$X$71,(3+MATCH(NW$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NX$3<>\"\",VLOOKUP($A55,'Agency percentages'!$A$6:$X$71,(3+MATCH(NX$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NY$3<>\"\",VLOOKUP($A55,'Agency percentages'!$A$6:$X$71,(3+MATCH(NY$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NZ$3<>\"\",VLOOKUP($A55,'Agency percentages'!$A$6:$X$71,(3+MATCH(NZ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OA$3<>\"\",VLOOKUP($A55,'Agency percentages'!$A$6:$X$71,(3+MATCH(OA$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OB$3<>\"\",VLOOKUP($A55,'Agency percentages'!$A$6:$X$71,(3+MATCH(OB$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OC$3<>\"\",VLOOKUP($A55,'Agency percentages'!$A$6:$X$71,(3+MATCH(OC$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OD$3<>\"\",VLOOKUP($A55,'Agency percentages'!$A$6:$X$71,(3+MATCH(OD$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OE$3<>\"\",VLOOKUP($A55,'Agency percentages'!$A$6:$X$71,(3+MATCH(OE$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OF$3<>\"\",VLOOKUP($A55,'Agency percentages'!$A$6:$X$71,(3+MATCH(OF$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OG$3<>\"\",VLOOKUP($A55,'Agency percentages'!$A$6:$X$71,(3+MATCH(OG$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OH$3<>\"\",VLOOKUP($A55,'Agency percentages'!$A$6:$X$71,(3+MATCH(OH$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OI$3<>\"\",VLOOKUP($A55,'Agency percentages'!$A$6:$X$71,(3+MATCH(OI$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OJ$3<>\"\",VLOOKUP($A55,'Agency percentages'!$A$6:$X$71,(3+MATCH(OJ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},null,{"$f":"IF(AND(OL$3<>\"\",NQ55<>0),HLOOKUP(OL$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OM$3<>\"\",NR55<>0),HLOOKUP(OM$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(ON$3<>\"\",NS55<>0),HLOOKUP(ON$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OO$3<>\"\",NT55<>0),HLOOKUP(OO$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OP$3<>\"\",NU55<>0),HLOOKUP(OP$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OQ$3<>\"\",NV55<>0),HLOOKUP(OQ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OR$3<>\"\",NW55<>0),HLOOKUP(OR$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OS$3<>\"\",NX55<>0),HLOOKUP(OS$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OT$3<>\"\",NY55<>0),HLOOKUP(OT$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OU$3<>\"\",NZ55<>0),HLOOKUP(OU$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OV$3<>\"\",OA55<>0),HLOOKUP(OV$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OW$3<>\"\",OB55<>0),HLOOKUP(OW$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OX$3<>\"\",OC55<>0),HLOOKUP(OX$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OY$3<>\"\",OD55<>0),HLOOKUP(OY$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OZ$3<>\"\",OE55<>0),HLOOKUP(OZ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PA$3<>\"\",OF55<>0),HLOOKUP(PA$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PB$3<>\"\",OG55<>0),HLOOKUP(PB$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PC$3<>\"\",OH55<>0),HLOOKUP(PC$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PD$3<>\"\",OI55<>0),HLOOKUP(PD$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PE$3<>\"\",OJ55<>0),HLOOKUP(PE$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},null,{"$f":"IF(AND(PG$3<>\"\",NQ55<>0),HLOOKUP(PG$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PH$3<>\"\",NR55<>0),HLOOKUP(PH$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PI$3<>\"\",NS55<>0),HLOOKUP(PI$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PJ$3<>\"\",NT55<>0),HLOOKUP(PJ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PK$3<>\"\",NU55<>0),HLOOKUP(PK$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PL$3<>\"\",NV55<>0),HLOOKUP(PL$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PM$3<>\"\",NW55<>0),HLOOKUP(PM$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PN$3<>\"\",NX55<>0),HLOOKUP(PN$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PO$3<>\"\",NY55<>0),HLOOKUP(PO$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PP$3<>\"\",NZ55<>0),HLOOKUP(PP$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PQ$3<>\"\",OA55<>0),HLOOKUP(PQ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PR$3<>\"\",OB55<>0),HLOOKUP(PR$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PS$3<>\"\",OC55<>0),HLOOKUP(PS$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PT$3<>\"\",OD55<>0),HLOOKUP(PT$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PU$3<>\"\",OE55<>0),HLOOKUP(PU$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PV$3<>\"\",OF55<>0),HLOOKUP(PV$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PW$3<>\"\",OG55<>0),HLOOKUP(PW$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PX$3<>\"\",OH55<>0),HLOOKUP(PX$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PY$3<>\"\",OI55<>0),HLOOKUP(PY$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PZ$3<>\"\",OJ55<>0),HLOOKUP(PZ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},null,{"$f":"IF((QB$3<>\"\"),NQ55*$GW55,\"\")","v":0},{"$f":"IF((QC$3<>\"\"),NR55*$GW55,\"\")","v":0},{"$f":"IF((QD$3<>\"\"),NS55*$GW55,\"\")","v":0},{"$f":"IF((QE$3<>\"\"),NT55*$GW55,\"\")","v":0},{"$f":"IF((QF$3<>\"\"),NU55*$GW55,\"\")","v":0},{"$f":"IF((QG$3<>\"\"),NV55*$GW55,\"\")","v":0},{"$f":"IF((QH$3<>\"\"),NW55*$GW55,\"\")","v":0},{"$f":"IF((QI$3<>\"\"),NX55*$GW55,\"\")","v":0},{"$f":"IF((QJ$3<>\"\"),NY55*$GW55,\"\")","v":0},{"$f":"IF((QK$3<>\"\"),NZ55*$GW55,\"\")","v":0},{"$f":"IF((QL$3<>\"\"),OA55*$GW55,\"\")","v":0},{"$f":"IF((QM$3<>\"\"),OB55*$GW55,\"\")","v":0},{"$f":"IF((QN$3<>\"\"),OC55*$GW55,\"\")","v":0},{"$f":"IF((QO$3<>\"\"),OD55*$GW55,\"\")","v":""},{"$f":"IF((QP$3<>\"\"),OE55*$GW55,\"\")","v":""},{"$f":"IF((QQ$3<>\"\"),OF55*$GW55,\"\")","v":""},{"$f":"IF((QR$3<>\"\"),OG55*$GW55,\"\")","v":""},{"$f":"IF((QS$3<>\"\"),OH55*$GW55,\"\")","v":""},{"$f":"IF((QT$3<>\"\"),OI55*$GW55,\"\")","v":""},{"$f":"IF((QU$3<>\"\"),OJ55*$GW55,\"\")","v":""},null,{"$f":"IF((QW$3<>\"\"),OL55*QB55,\"\")","v":0},{"$f":"IF((QX$3<>\"\"),OM55*QC55,\"\")","v":0},{"$f":"IF((QY$3<>\"\"),ON55*QD55,\"\")","v":0},{"$f":"IF((QZ$3<>\"\"),OO55*QE55,\"\")","v":0},{"$f":"IF((RA$3<>\"\"),OP55*QF55,\"\")","v":0},{"$f":"IF((RB$3<>\"\"),OQ55*QG55,\"\")","v":0},{"$f":"IF((RC$3<>\"\"),OR55*QH55,\"\")","v":0},{"$f":"IF((RD$3<>\"\"),OS55*QI55,\"\")","v":0},{"$f":"IF((RE$3<>\"\"),OT55*QJ55,\"\")","v":0},{"$f":"IF((RF$3<>\"\"),OU55*QK55,\"\")","v":0},{"$f":"IF((RG$3<>\"\"),OV55*QL55,\"\")","v":0},{"$f":"IF((RH$3<>\"\"),OW55*QM55,\"\")","v":0},{"$f":"IF((RI$3<>\"\"),OX55*QN55,\"\")","v":0},{"$f":"IF((RJ$3<>\"\"),OY55*QO55,\"\")","v":""},{"$f":"IF((RK$3<>\"\"),OZ55*QP55,\"\")","v":""},{"$f":"IF((RL$3<>\"\"),PA55*QQ55,\"\")","v":""},{"$f":"IF((RM$3<>\"\"),PB55*QR55,\"\")","v":""},{"$f":"IF((RN$3<>\"\"),PC55*QS55,\"\")","v":""},{"$f":"IF((RO$3<>\"\"),PD55*QT55,\"\")","v":""},{"$f":"IF((RP$3<>\"\"),PE55*QU55,\"\")","v":""},null,{"$f":"SUM(QW55:RP55)/SUM(QB55:QU55)","v":{"$error":"#DIV/0!"}},null,{"$f":"IF((RT$3<>\"\"),PG55*QB55,\"\")","v":0},{"$f":"IF((RU$3<>\"\"),PH55*QC55,\"\")","v":0},{"$f":"IF((RV$3<>\"\"),PI55*QD55,\"\")","v":0},{"$f":"IF((RW$3<>\"\"),PJ55*QE55,\"\")","v":0},{"$f":"IF((RX$3<>\"\"),PK55*QF55,\"\")","v":0},{"$f":"IF((RY$3<>\"\"),PL55*QG55,\"\")","v":0},{"$f":"IF((RZ$3<>\"\"),PM55*QH55,\"\")","v":0},{"$f":"IF((SA$3<>\"\"),PN55*QI55,\"\")","v":0},{"$f":"IF((SB$3<>\"\"),PO55*QJ55,\"\")","v":0},{"$f":"IF((SC$3<>\"\"),PP55*QK55,\"\")","v":0},{"$f":"IF((SD$3<>\"\"),PQ55*QL55,\"\")","v":0},{"$f":"IF((SE$3<>\"\"),PR55*QM55,\"\")","v":0},{"$f":"IF((SF$3<>\"\"),PS55*QN55,\"\")","v":0},{"$f":"IF((SG$3<>\"\"),PT55*QO55,\"\")","v":""},{"$f":"IF((SH$3<>\"\"),PU55*QP55,\"\")","v":""},{"$f":"IF((SI$3<>\"\"),PV55*QQ55,\"\")","v":""},{"$f":"IF((SJ$3<>\"\"),PW55*QR55,\"\")","v":""},{"$f":"IF((SK$3<>\"\"),PX55*QS55,\"\")","v":""},{"$f":"IF((SL$3<>\"\"),PY55*QT55,\"\")","v":""},{"$f":"IF((SM$3<>\"\"),PZ55*QU55,\"\")","v":""},null,{"$f":"SUM(RT55:SM55)/SUM(QB55:QU55)","v":{"$error":"#DIV/0!"}}]
["B25","Spare 6","No",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2019,{"$f":"VLOOKUP(W56,'GDP Deflators'!$B$6:$D$106,3,FALSE)","v":93.507951470636073},null,null,"Standard Rate",0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(NQ$3<>\"\",VLOOKUP($A56,'Agency percentages'!$A$6:$X$71,(3+MATCH(NQ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NR$3<>\"\",VLOOKUP($A56,'Agency percentages'!$A$6:$X$71,(3+MATCH(NR$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NS$3<>\"\",VLOOKUP($A56,'Agency percentages'!$A$6:$X$71,(3+MATCH(NS$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NT$3<>\"\",VLOOKUP($A56,'Agency percentages'!$A$6:$X$71,(3+MATCH(NT$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NU$3<>\"\",VLOOKUP($A56,'Agency percentages'!$A$6:$X$71,(3+MATCH(NU$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NV$3<>\"\",VLOOKUP($A56,'Agency percentages'!$A$6:$X$71,(3+MATCH(NV$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NW$3<>\"\",VLOOKUP($A56,'Agency percentages'!$A$6:$X$71,(3+MATCH(NW$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NX$3<>\"\",VLOOKUP($A56,'Agency percentages'!$A$6:$X$71,(3+MATCH(NX$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NY$3<>\"\",VLOOKUP($A56,'Agency percentages'!$A$6:$X$71,(3+MATCH(NY$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NZ$3<>\"\",VLOOKUP($A56,'Agency percentages'!$A$6:$X$71,(3+MATCH(NZ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OA$3<>\"\",VLOOKUP($A56,'Agency percentages'!$A$6:$X$71,(3+MATCH(OA$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OB$3<>\"\",VLOOKUP($A56,'Agency percentages'!$A$6:$X$71,(3+MATCH(OB$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OC$3<>\"\",VLOOKUP($A56,'Agency percentages'!$A$6:$X$71,(3+MATCH(OC$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OD$3<>\"\",VLOOKUP($A56,'Agency percentages'!$A$6:$X$71,(3+MATCH(OD$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OE$3<>\"\",VLOOKUP($A56,'Agency percentages'!$A$6:$X$71,(3+MATCH(OE$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OF$3<>\"\",VLOOKUP($A56,'Agency percentages'!$A$6:$X$71,(3+MATCH(OF$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OG$3<>\"\",VLOOKUP($A56,'Agency percentages'!$A$6:$X$71,(3+MATCH(OG$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OH$3<>\"\",VLOOKUP($A56,'Agency percentages'!$A$6:$X$71,(3+MATCH(OH$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OI$3<>\"\",VLOOKUP($A56,'Agency percentages'!$A$6:$X$71,(3+MATCH(OI$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OJ$3<>\"\",VLOOKUP($A56,'Agency percentages'!$A$6:$X$71,(3+MATCH(OJ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},null,{"$f":"IF(AND(OL$3<>\"\",NQ56<>0),HLOOKUP(OL$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OM$3<>\"\",NR56<>0),HLOOKUP(OM$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(ON$3<>\"\",NS56<>0),HLOOKUP(ON$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OO$3<>\"\",NT56<>0),HLOOKUP(OO$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OP$3<>\"\",NU56<>0),HLOOKUP(OP$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OQ$3<>\"\",NV56<>0),HLOOKUP(OQ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OR$3<>\"\",NW56<>0),HLOOKUP(OR$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OS$3<>\"\",NX56<>0),HLOOKUP(OS$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OT$3<>\"\",NY56<>0),HLOOKUP(OT$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OU$3<>\"\",NZ56<>0),HLOOKUP(OU$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OV$3<>\"\",OA56<>0),HLOOKUP(OV$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OW$3<>\"\",OB56<>0),HLOOKUP(OW$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OX$3<>\"\",OC56<>0),HLOOKUP(OX$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OY$3<>\"\",OD56<>0),HLOOKUP(OY$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OZ$3<>\"\",OE56<>0),HLOOKUP(OZ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PA$3<>\"\",OF56<>0),HLOOKUP(PA$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PB$3<>\"\",OG56<>0),HLOOKUP(PB$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PC$3<>\"\",OH56<>0),HLOOKUP(PC$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PD$3<>\"\",OI56<>0),HLOOKUP(PD$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PE$3<>\"\",OJ56<>0),HLOOKUP(PE$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},null,{"$f":"IF(AND(PG$3<>\"\",NQ56<>0),HLOOKUP(PG$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PH$3<>\"\",NR56<>0),HLOOKUP(PH$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PI$3<>\"\",NS56<>0),HLOOKUP(PI$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PJ$3<>\"\",NT56<>0),HLOOKUP(PJ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PK$3<>\"\",NU56<>0),HLOOKUP(PK$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PL$3<>\"\",NV56<>0),HLOOKUP(PL$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PM$3<>\"\",NW56<>0),HLOOKUP(PM$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PN$3<>\"\",NX56<>0),HLOOKUP(PN$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PO$3<>\"\",NY56<>0),HLOOKUP(PO$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PP$3<>\"\",NZ56<>0),HLOOKUP(PP$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PQ$3<>\"\",OA56<>0),HLOOKUP(PQ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PR$3<>\"\",OB56<>0),HLOOKUP(PR$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PS$3<>\"\",OC56<>0),HLOOKUP(PS$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PT$3<>\"\",OD56<>0),HLOOKUP(PT$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PU$3<>\"\",OE56<>0),HLOOKUP(PU$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PV$3<>\"\",OF56<>0),HLOOKUP(PV$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PW$3<>\"\",OG56<>0),HLOOKUP(PW$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PX$3<>\"\",OH56<>0),HLOOKUP(PX$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PY$3<>\"\",OI56<>0),HLOOKUP(PY$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PZ$3<>\"\",OJ56<>0),HLOOKUP(PZ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$error":"#DIV/0!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$error":"#DIV/0!"}]
["B26","Spare 7","No",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2019,{"$f":"VLOOKUP(W57,'GDP Deflators'!$B$6:$D$106,3,FALSE)","v":93.507951470636073},null,null,"Standard Rate",0,0,0,0,null,null,null,null,null,null,null,0.25,0.25,0.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(NQ$3<>\"\",VLOOKUP($A57,'Agency percentages'!$A$6:$X$71,(3+MATCH(NQ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NR$3<>\"\",VLOOKUP($A57,'Agency percentages'!$A$6:$X$71,(3+MATCH(NR$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NS$3<>\"\",VLOOKUP($A57,'Agency percentages'!$A$6:$X$71,(3+MATCH(NS$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NT$3<>\"\",VLOOKUP($A57,'Agency percentages'!$A$6:$X$71,(3+MATCH(NT$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NU$3<>\"\",VLOOKUP($A57,'Agency percentages'!$A$6:$X$71,(3+MATCH(NU$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NV$3<>\"\",VLOOKUP($A57,'Agency percentages'!$A$6:$X$71,(3+MATCH(NV$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NW$3<>\"\",VLOOKUP($A57,'Agency percentages'!$A$6:$X$71,(3+MATCH(NW$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NX$3<>\"\",VLOOKUP($A57,'Agency percentages'!$A$6:$X$71,(3+MATCH(NX$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NY$3<>\"\",VLOOKUP($A57,'Agency percentages'!$A$6:$X$71,(3+MATCH(NY$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NZ$3<>\"\",VLOOKUP($A57,'Agency percentages'!$A$6:$X$71,(3+MATCH(NZ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OA$3<>\"\",VLOOKUP($A57,'Agency percentages'!$A$6:$X$71,(3+MATCH(OA$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OB$3<>\"\",VLOOKUP($A57,'Agency percentages'!$A$6:$X$71,(3+MATCH(OB$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OC$3<>\"\",VLOOKUP($A57,'Agency percentages'!$A$6:$X$71,(3+MATCH(OC$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OD$3<>\"\",VLOOKUP($A57,'Agency percentages'!$A$6:$X$71,(3+MATCH(OD$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OE$3<>\"\",VLOOKUP($A57,'Agency percentages'!$A$6:$X$71,(3+MATCH(OE$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OF$3<>\"\",VLOOKUP($A57,'Agency percentages'!$A$6:$X$71,(3+MATCH(OF$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OG$3<>\"\",VLOOKUP($A57,'Agency percentages'!$A$6:$X$71,(3+MATCH(OG$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OH$3<>\"\",VLOOKUP($A57,'Agency percentages'!$A$6:$X$71,(3+MATCH(OH$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OI$3<>\"\",VLOOKUP($A57,'Agency percentages'!$A$6:$X$71,(3+MATCH(OI$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OJ$3<>\"\",VLOOKUP($A57,'Agency percentages'!$A$6:$X$71,(3+MATCH(OJ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},null,{"$f":"IF(AND(OL$3<>\"\",NQ57<>0),HLOOKUP(OL$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OM$3<>\"\",NR57<>0),HLOOKUP(OM$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(ON$3<>\"\",NS57<>0),HLOOKUP(ON$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OO$3<>\"\",NT57<>0),HLOOKUP(OO$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OP$3<>\"\",NU57<>0),HLOOKUP(OP$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OQ$3<>\"\",NV57<>0),HLOOKUP(OQ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OR$3<>\"\",NW57<>0),HLOOKUP(OR$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OS$3<>\"\",NX57<>0),HLOOKUP(OS$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OT$3<>\"\",NY57<>0),HLOOKUP(OT$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OU$3<>\"\",NZ57<>0),HLOOKUP(OU$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OV$3<>\"\",OA57<>0),HLOOKUP(OV$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OW$3<>\"\",OB57<>0),HLOOKUP(OW$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OX$3<>\"\",OC57<>0),HLOOKUP(OX$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OY$3<>\"\",OD57<>0),HLOOKUP(OY$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OZ$3<>\"\",OE57<>0),HLOOKUP(OZ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PA$3<>\"\",OF57<>0),HLOOKUP(PA$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PB$3<>\"\",OG57<>0),HLOOKUP(PB$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PC$3<>\"\",OH57<>0),HLOOKUP(PC$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PD$3<>\"\",OI57<>0),HLOOKUP(PD$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PE$3<>\"\",OJ57<>0),HLOOKUP(PE$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},null,{"$f":"IF(AND(PG$3<>\"\",NQ57<>0),HLOOKUP(PG$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PH$3<>\"\",NR57<>0),HLOOKUP(PH$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PI$3<>\"\",NS57<>0),HLOOKUP(PI$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PJ$3<>\"\",NT57<>0),HLOOKUP(PJ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PK$3<>\"\",NU57<>0),HLOOKUP(PK$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PL$3<>\"\",NV57<>0),HLOOKUP(PL$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PM$3<>\"\",NW57<>0),HLOOKUP(PM$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PN$3<>\"\",NX57<>0),HLOOKUP(PN$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PO$3<>\"\",NY57<>0),HLOOKUP(PO$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PP$3<>\"\",NZ57<>0),HLOOKUP(PP$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PQ$3<>\"\",OA57<>0),HLOOKUP(PQ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PR$3<>\"\",OB57<>0),HLOOKUP(PR$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PS$3<>\"\",OC57<>0),HLOOKUP(PS$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PT$3<>\"\",OD57<>0),HLOOKUP(PT$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PU$3<>\"\",OE57<>0),HLOOKUP(PU$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PV$3<>\"\",OF57<>0),HLOOKUP(PV$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PW$3<>\"\",OG57<>0),HLOOKUP(PW$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PX$3<>\"\",OH57<>0),HLOOKUP(PX$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PY$3<>\"\",OI57<>0),HLOOKUP(PY$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PZ$3<>\"\",OJ57<>0),HLOOKUP(PZ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$error":"#DIV/0!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$error":"#DIV/0!"}]
["B27","Spare 8","No",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2019,{"$f":"VLOOKUP(W58,'GDP Deflators'!$B$6:$D$106,3,FALSE)","v":93.507951470636073},null,null,"Standard Rate",0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(NQ$3<>\"\",VLOOKUP($A58,'Agency percentages'!$A$6:$X$71,(3+MATCH(NQ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NR$3<>\"\",VLOOKUP($A58,'Agency percentages'!$A$6:$X$71,(3+MATCH(NR$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NS$3<>\"\",VLOOKUP($A58,'Agency percentages'!$A$6:$X$71,(3+MATCH(NS$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NT$3<>\"\",VLOOKUP($A58,'Agency percentages'!$A$6:$X$71,(3+MATCH(NT$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NU$3<>\"\",VLOOKUP($A58,'Agency percentages'!$A$6:$X$71,(3+MATCH(NU$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NV$3<>\"\",VLOOKUP($A58,'Agency percentages'!$A$6:$X$71,(3+MATCH(NV$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NW$3<>\"\",VLOOKUP($A58,'Agency percentages'!$A$6:$X$71,(3+MATCH(NW$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NX$3<>\"\",VLOOKUP($A58,'Agency percentages'!$A$6:$X$71,(3+MATCH(NX$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NY$3<>\"\",VLOOKUP($A58,'Agency percentages'!$A$6:$X$71,(3+MATCH(NY$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NZ$3<>\"\",VLOOKUP($A58,'Agency percentages'!$A$6:$X$71,(3+MATCH(NZ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OA$3<>\"\",VLOOKUP($A58,'Agency percentages'!$A$6:$X$71,(3+MATCH(OA$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OB$3<>\"\",VLOOKUP($A58,'Agency percentages'!$A$6:$X$71,(3+MATCH(OB$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OC$3<>\"\",VLOOKUP($A58,'Agency percentages'!$A$6:$X$71,(3+MATCH(OC$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OD$3<>\"\",VLOOKUP($A58,'Agency percentages'!$A$6:$X$71,(3+MATCH(OD$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OE$3<>\"\",VLOOKUP($A58,'Agency percentages'!$A$6:$X$71,(3+MATCH(OE$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OF$3<>\"\",VLOOKUP($A58,'Agency percentages'!$A$6:$X$71,(3+MATCH(OF$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OG$3<>\"\",VLOOKUP($A58,'Agency percentages'!$A$6:$X$71,(3+MATCH(OG$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OH$3<>\"\",VLOOKUP($A58,'Agency percentages'!$A$6:$X$71,(3+MATCH(OH$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OI$3<>\"\",VLOOKUP($A58,'Agency percentages'!$A$6:$X$71,(3+MATCH(OI$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OJ$3<>\"\",VLOOKUP($A58,'Agency percentages'!$A$6:$X$71,(3+MATCH(OJ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},null,{"$f":"IF(AND(OL$3<>\"\",NQ58<>0),HLOOKUP(OL$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OM$3<>\"\",NR58<>0),HLOOKUP(OM$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(ON$3<>\"\",NS58<>0),HLOOKUP(ON$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OO$3<>\"\",NT58<>0),HLOOKUP(OO$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OP$3<>\"\",NU58<>0),HLOOKUP(OP$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OQ$3<>\"\",NV58<>0),HLOOKUP(OQ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OR$3<>\"\",NW58<>0),HLOOKUP(OR$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OS$3<>\"\",NX58<>0),HLOOKUP(OS$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OT$3<>\"\",NY58<>0),HLOOKUP(OT$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OU$3<>\"\",NZ58<>0),HLOOKUP(OU$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OV$3<>\"\",OA58<>0),HLOOKUP(OV$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OW$3<>\"\",OB58<>0),HLOOKUP(OW$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OX$3<>\"\",OC58<>0),HLOOKUP(OX$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OY$3<>\"\",OD58<>0),HLOOKUP(OY$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OZ$3<>\"\",OE58<>0),HLOOKUP(OZ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PA$3<>\"\",OF58<>0),HLOOKUP(PA$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PB$3<>\"\",OG58<>0),HLOOKUP(PB$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PC$3<>\"\",OH58<>0),HLOOKUP(PC$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PD$3<>\"\",OI58<>0),HLOOKUP(PD$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PE$3<>\"\",OJ58<>0),HLOOKUP(PE$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},null,{"$f":"IF(AND(PG$3<>\"\",NQ58<>0),HLOOKUP(PG$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PH$3<>\"\",NR58<>0),HLOOKUP(PH$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PI$3<>\"\",NS58<>0),HLOOKUP(PI$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PJ$3<>\"\",NT58<>0),HLOOKUP(PJ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PK$3<>\"\",NU58<>0),HLOOKUP(PK$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PL$3<>\"\",NV58<>0),HLOOKUP(PL$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PM$3<>\"\",NW58<>0),HLOOKUP(PM$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PN$3<>\"\",NX58<>0),HLOOKUP(PN$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PO$3<>\"\",NY58<>0),HLOOKUP(PO$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PP$3<>\"\",NZ58<>0),HLOOKUP(PP$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PQ$3<>\"\",OA58<>0),HLOOKUP(PQ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PR$3<>\"\",OB58<>0),HLOOKUP(PR$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PS$3<>\"\",OC58<>0),HLOOKUP(PS$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PT$3<>\"\",OD58<>0),HLOOKUP(PT$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PU$3<>\"\",OE58<>0),HLOOKUP(PU$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PV$3<>\"\",OF58<>0),HLOOKUP(PV$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PW$3<>\"\",OG58<>0),HLOOKUP(PW$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PX$3<>\"\",OH58<>0),HLOOKUP(PX$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PY$3<>\"\",OI58<>0),HLOOKUP(PY$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PZ$3<>\"\",OJ58<>0),HLOOKUP(PZ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$error":"#DIV/0!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$error":"#DIV/0!"}]
["B28","Spare 9","No",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2019,{"$f":"VLOOKUP(W59,'GDP Deflators'!$B$6:$D$106,3,FALSE)","v":93.507951470636073},null,null,"Standard Rate",0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(NQ$3<>\"\",VLOOKUP($A59,'Agency percentages'!$A$6:$X$71,(3+MATCH(NQ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NR$3<>\"\",VLOOKUP($A59,'Agency percentages'!$A$6:$X$71,(3+MATCH(NR$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NS$3<>\"\",VLOOKUP($A59,'Agency percentages'!$A$6:$X$71,(3+MATCH(NS$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NT$3<>\"\",VLOOKUP($A59,'Agency percentages'!$A$6:$X$71,(3+MATCH(NT$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NU$3<>\"\",VLOOKUP($A59,'Agency percentages'!$A$6:$X$71,(3+MATCH(NU$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NV$3<>\"\",VLOOKUP($A59,'Agency percentages'!$A$6:$X$71,(3+MATCH(NV$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NW$3<>\"\",VLOOKUP($A59,'Agency percentages'!$A$6:$X$71,(3+MATCH(NW$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NX$3<>\"\",VLOOKUP($A59,'Agency percentages'!$A$6:$X$71,(3+MATCH(NX$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NY$3<>\"\",VLOOKUP($A59,'Agency percentages'!$A$6:$X$71,(3+MATCH(NY$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NZ$3<>\"\",VLOOKUP($A59,'Agency percentages'!$A$6:$X$71,(3+MATCH(NZ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OA$3<>\"\",VLOOKUP($A59,'Agency percentages'!$A$6:$X$71,(3+MATCH(OA$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OB$3<>\"\",VLOOKUP($A59,'Agency percentages'!$A$6:$X$71,(3+MATCH(OB$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OC$3<>\"\",VLOOKUP($A59,'Agency percentages'!$A$6:$X$71,(3+MATCH(OC$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OD$3<>\"\",VLOOKUP($A59,'Agency percentages'!$A$6:$X$71,(3+MATCH(OD$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OE$3<>\"\",VLOOKUP($A59,'Agency percentages'!$A$6:$X$71,(3+MATCH(OE$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OF$3<>\"\",VLOOKUP($A59,'Agency percentages'!$A$6:$X$71,(3+MATCH(OF$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OG$3<>\"\",VLOOKUP($A59,'Agency percentages'!$A$6:$X$71,(3+MATCH(OG$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OH$3<>\"\",VLOOKUP($A59,'Agency percentages'!$A$6:$X$71,(3+MATCH(OH$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OI$3<>\"\",VLOOKUP($A59,'Agency percentages'!$A$6:$X$71,(3+MATCH(OI$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OJ$3<>\"\",VLOOKUP($A59,'Agency percentages'!$A$6:$X$71,(3+MATCH(OJ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},null,{"$f":"IF(AND(OL$3<>\"\",NQ59<>0),HLOOKUP(OL$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OM$3<>\"\",NR59<>0),HLOOKUP(OM$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(ON$3<>\"\",NS59<>0),HLOOKUP(ON$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OO$3<>\"\",NT59<>0),HLOOKUP(OO$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OP$3<>\"\",NU59<>0),HLOOKUP(OP$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OQ$3<>\"\",NV59<>0),HLOOKUP(OQ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OR$3<>\"\",NW59<>0),HLOOKUP(OR$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OS$3<>\"\",NX59<>0),HLOOKUP(OS$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OT$3<>\"\",NY59<>0),HLOOKUP(OT$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OU$3<>\"\",NZ59<>0),HLOOKUP(OU$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OV$3<>\"\",OA59<>0),HLOOKUP(OV$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OW$3<>\"\",OB59<>0),HLOOKUP(OW$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OX$3<>\"\",OC59<>0),HLOOKUP(OX$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OY$3<>\"\",OD59<>0),HLOOKUP(OY$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OZ$3<>\"\",OE59<>0),HLOOKUP(OZ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PA$3<>\"\",OF59<>0),HLOOKUP(PA$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PB$3<>\"\",OG59<>0),HLOOKUP(PB$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PC$3<>\"\",OH59<>0),HLOOKUP(PC$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PD$3<>\"\",OI59<>0),HLOOKUP(PD$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PE$3<>\"\",OJ59<>0),HLOOKUP(PE$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},null,{"$f":"IF(AND(PG$3<>\"\",NQ59<>0),HLOOKUP(PG$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PH$3<>\"\",NR59<>0),HLOOKUP(PH$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PI$3<>\"\",NS59<>0),HLOOKUP(PI$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PJ$3<>\"\",NT59<>0),HLOOKUP(PJ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PK$3<>\"\",NU59<>0),HLOOKUP(PK$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PL$3<>\"\",NV59<>0),HLOOKUP(PL$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PM$3<>\"\",NW59<>0),HLOOKUP(PM$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PN$3<>\"\",NX59<>0),HLOOKUP(PN$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PO$3<>\"\",NY59<>0),HLOOKUP(PO$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PP$3<>\"\",NZ59<>0),HLOOKUP(PP$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PQ$3<>\"\",OA59<>0),HLOOKUP(PQ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PR$3<>\"\",OB59<>0),HLOOKUP(PR$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PS$3<>\"\",OC59<>0),HLOOKUP(PS$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PT$3<>\"\",OD59<>0),HLOOKUP(PT$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PU$3<>\"\",OE59<>0),HLOOKUP(PU$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PV$3<>\"\",OF59<>0),HLOOKUP(PV$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PW$3<>\"\",OG59<>0),HLOOKUP(PW$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PX$3<>\"\",OH59<>0),HLOOKUP(PX$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PY$3<>\"\",OI59<>0),HLOOKUP(PY$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PZ$3<>\"\",OJ59<>0),HLOOKUP(PZ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$f":"IF((QW$3<>\"\"),OL59*QB59,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$error":"#DIV/0!"},null,{"$f":"IF((RT$3<>\"\"),PG59*QB59,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$error":"#DIV/0!"}]
["B29","Spare 10","No",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2019,{"$f":"VLOOKUP(W60,'GDP Deflators'!$B$6:$D$106,3,FALSE)","v":93.507951470636073},null,null,"Standard Rate",0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(NQ$3<>\"\",VLOOKUP($A60,'Agency percentages'!$A$6:$X$71,(3+MATCH(NQ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NR$3<>\"\",VLOOKUP($A60,'Agency percentages'!$A$6:$X$71,(3+MATCH(NR$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NS$3<>\"\",VLOOKUP($A60,'Agency percentages'!$A$6:$X$71,(3+MATCH(NS$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NT$3<>\"\",VLOOKUP($A60,'Agency percentages'!$A$6:$X$71,(3+MATCH(NT$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NU$3<>\"\",VLOOKUP($A60,'Agency percentages'!$A$6:$X$71,(3+MATCH(NU$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NV$3<>\"\",VLOOKUP($A60,'Agency percentages'!$A$6:$X$71,(3+MATCH(NV$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NW$3<>\"\",VLOOKUP($A60,'Agency percentages'!$A$6:$X$71,(3+MATCH(NW$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NX$3<>\"\",VLOOKUP($A60,'Agency percentages'!$A$6:$X$71,(3+MATCH(NX$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NY$3<>\"\",VLOOKUP($A60,'Agency percentages'!$A$6:$X$71,(3+MATCH(NY$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NZ$3<>\"\",VLOOKUP($A60,'Agency percentages'!$A$6:$X$71,(3+MATCH(NZ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OA$3<>\"\",VLOOKUP($A60,'Agency percentages'!$A$6:$X$71,(3+MATCH(OA$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OB$3<>\"\",VLOOKUP($A60,'Agency percentages'!$A$6:$X$71,(3+MATCH(OB$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OC$3<>\"\",VLOOKUP($A60,'Agency percentages'!$A$6:$X$71,(3+MATCH(OC$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OD$3<>\"\",VLOOKUP($A60,'Agency percentages'!$A$6:$X$71,(3+MATCH(OD$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OE$3<>\"\",VLOOKUP($A60,'Agency percentages'!$A$6:$X$71,(3+MATCH(OE$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OF$3<>\"\",VLOOKUP($A60,'Agency percentages'!$A$6:$X$71,(3+MATCH(OF$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OG$3<>\"\",VLOOKUP($A60,'Agency percentages'!$A$6:$X$71,(3+MATCH(OG$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OH$3<>\"\",VLOOKUP($A60,'Agency percentages'!$A$6:$X$71,(3+MATCH(OH$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OI$3<>\"\",VLOOKUP($A60,'Agency percentages'!$A$6:$X$71,(3+MATCH(OI$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OJ$3<>\"\",VLOOKUP($A60,'Agency percentages'!$A$6:$X$71,(3+MATCH(OJ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},null,{"$f":"IF(AND(OL$3<>\"\",NQ60<>0),HLOOKUP(OL$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OM$3<>\"\",NR60<>0),HLOOKUP(OM$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(ON$3<>\"\",NS60<>0),HLOOKUP(ON$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OO$3<>\"\",NT60<>0),HLOOKUP(OO$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OP$3<>\"\",NU60<>0),HLOOKUP(OP$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OQ$3<>\"\",NV60<>0),HLOOKUP(OQ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OR$3<>\"\",NW60<>0),HLOOKUP(OR$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OS$3<>\"\",NX60<>0),HLOOKUP(OS$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OT$3<>\"\",NY60<>0),HLOOKUP(OT$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OU$3<>\"\",NZ60<>0),HLOOKUP(OU$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OV$3<>\"\",OA60<>0),HLOOKUP(OV$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OW$3<>\"\",OB60<>0),HLOOKUP(OW$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OX$3<>\"\",OC60<>0),HLOOKUP(OX$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OY$3<>\"\",OD60<>0),HLOOKUP(OY$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OZ$3<>\"\",OE60<>0),HLOOKUP(OZ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PA$3<>\"\",OF60<>0),HLOOKUP(PA$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PB$3<>\"\",OG60<>0),HLOOKUP(PB$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PC$3<>\"\",OH60<>0),HLOOKUP(PC$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PD$3<>\"\",OI60<>0),HLOOKUP(PD$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PE$3<>\"\",OJ60<>0),HLOOKUP(PE$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},null,{"$f":"IF(AND(PG$3<>\"\",NQ60<>0),HLOOKUP(PG$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PH$3<>\"\",NR60<>0),HLOOKUP(PH$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PI$3<>\"\",NS60<>0),HLOOKUP(PI$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PJ$3<>\"\",NT60<>0),HLOOKUP(PJ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PK$3<>\"\",NU60<>0),HLOOKUP(PK$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PL$3<>\"\",NV60<>0),HLOOKUP(PL$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PM$3<>\"\",NW60<>0),HLOOKUP(PM$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PN$3<>\"\",NX60<>0),HLOOKUP(PN$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PO$3<>\"\",NY60<>0),HLOOKUP(PO$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PP$3<>\"\",NZ60<>0),HLOOKUP(PP$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PQ$3<>\"\",OA60<>0),HLOOKUP(PQ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PR$3<>\"\",OB60<>0),HLOOKUP(PR$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PS$3<>\"\",OC60<>0),HLOOKUP(PS$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PT$3<>\"\",OD60<>0),HLOOKUP(PT$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PU$3<>\"\",OE60<>0),HLOOKUP(PU$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PV$3<>\"\",OF60<>0),HLOOKUP(PV$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PW$3<>\"\",OG60<>0),HLOOKUP(PW$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PX$3<>\"\",OH60<>0),HLOOKUP(PX$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PY$3<>\"\",OI60<>0),HLOOKUP(PY$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PZ$3<>\"\",OJ60<>0),HLOOKUP(PZ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$f":"IF((QW$3<>\"\"),OL60*QB60,\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((RG$3<>\"\"),OV60*QL60,\"\")","v":0},0,0,"","","","","","","",null,{"$error":"#DIV/0!"},null,{"$f":"IF((RT$3<>\"\"),PG60*QB60,\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((SD$3<>\"\"),PQ60*QL60,\"\")","v":0},0,0,"","","","","","","",null,{"$error":"#DIV/0!"}]
["B30","Spare 11","No",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2019,{"$f":"VLOOKUP(W61,'GDP Deflators'!$B$6:$D$106,3,FALSE)","v":93.507951470636073},null,null,"Standard Rate",0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(NQ$3<>\"\",VLOOKUP($A61,'Agency percentages'!$A$6:$X$71,(3+MATCH(NQ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NR$3<>\"\",VLOOKUP($A61,'Agency percentages'!$A$6:$X$71,(3+MATCH(NR$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NS$3<>\"\",VLOOKUP($A61,'Agency percentages'!$A$6:$X$71,(3+MATCH(NS$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NT$3<>\"\",VLOOKUP($A61,'Agency percentages'!$A$6:$X$71,(3+MATCH(NT$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NU$3<>\"\",VLOOKUP($A61,'Agency percentages'!$A$6:$X$71,(3+MATCH(NU$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NV$3<>\"\",VLOOKUP($A61,'Agency percentages'!$A$6:$X$71,(3+MATCH(NV$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NW$3<>\"\",VLOOKUP($A61,'Agency percentages'!$A$6:$X$71,(3+MATCH(NW$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NX$3<>\"\",VLOOKUP($A61,'Agency percentages'!$A$6:$X$71,(3+MATCH(NX$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NY$3<>\"\",VLOOKUP($A61,'Agency percentages'!$A$6:$X$71,(3+MATCH(NY$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NZ$3<>\"\",VLOOKUP($A61,'Agency percentages'!$A$6:$X$71,(3+MATCH(NZ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OA$3<>\"\",VLOOKUP($A61,'Agency percentages'!$A$6:$X$71,(3+MATCH(OA$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OB$3<>\"\",VLOOKUP($A61,'Agency percentages'!$A$6:$X$71,(3+MATCH(OB$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OC$3<>\"\",VLOOKUP($A61,'Agency percentages'!$A$6:$X$71,(3+MATCH(OC$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OD$3<>\"\",VLOOKUP($A61,'Agency percentages'!$A$6:$X$71,(3+MATCH(OD$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OE$3<>\"\",VLOOKUP($A61,'Agency percentages'!$A$6:$X$71,(3+MATCH(OE$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OF$3<>\"\",VLOOKUP($A61,'Agency percentages'!$A$6:$X$71,(3+MATCH(OF$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OG$3<>\"\",VLOOKUP($A61,'Agency percentages'!$A$6:$X$71,(3+MATCH(OG$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OH$3<>\"\",VLOOKUP($A61,'Agency percentages'!$A$6:$X$71,(3+MATCH(OH$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OI$3<>\"\",VLOOKUP($A61,'Agency percentages'!$A$6:$X$71,(3+MATCH(OI$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OJ$3<>\"\",VLOOKUP($A61,'Agency percentages'!$A$6:$X$71,(3+MATCH(OJ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},null,{"$f":"IF(AND(OL$3<>\"\",NQ61<>0),HLOOKUP(OL$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OM$3<>\"\",NR61<>0),HLOOKUP(OM$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(ON$3<>\"\",NS61<>0),HLOOKUP(ON$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OO$3<>\"\",NT61<>0),HLOOKUP(OO$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OP$3<>\"\",NU61<>0),HLOOKUP(OP$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OQ$3<>\"\",NV61<>0),HLOOKUP(OQ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OR$3<>\"\",NW61<>0),HLOOKUP(OR$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OS$3<>\"\",NX61<>0),HLOOKUP(OS$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OT$3<>\"\",NY61<>0),HLOOKUP(OT$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OU$3<>\"\",NZ61<>0),HLOOKUP(OU$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OV$3<>\"\",OA61<>0),HLOOKUP(OV$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OW$3<>\"\",OB61<>0),HLOOKUP(OW$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OX$3<>\"\",OC61<>0),HLOOKUP(OX$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OY$3<>\"\",OD61<>0),HLOOKUP(OY$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OZ$3<>\"\",OE61<>0),HLOOKUP(OZ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PA$3<>\"\",OF61<>0),HLOOKUP(PA$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PB$3<>\"\",OG61<>0),HLOOKUP(PB$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PC$3<>\"\",OH61<>0),HLOOKUP(PC$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PD$3<>\"\",OI61<>0),HLOOKUP(PD$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PE$3<>\"\",OJ61<>0),HLOOKUP(PE$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},null,{"$f":"IF(AND(PG$3<>\"\",NQ61<>0),HLOOKUP(PG$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PH$3<>\"\",NR61<>0),HLOOKUP(PH$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PI$3<>\"\",NS61<>0),HLOOKUP(PI$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PJ$3<>\"\",NT61<>0),HLOOKUP(PJ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PK$3<>\"\",NU61<>0),HLOOKUP(PK$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PL$3<>\"\",NV61<>0),HLOOKUP(PL$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PM$3<>\"\",NW61<>0),HLOOKUP(PM$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PN$3<>\"\",NX61<>0),HLOOKUP(PN$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PO$3<>\"\",NY61<>0),HLOOKUP(PO$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PP$3<>\"\",NZ61<>0),HLOOKUP(PP$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PQ$3<>\"\",OA61<>0),HLOOKUP(PQ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PR$3<>\"\",OB61<>0),HLOOKUP(PR$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PS$3<>\"\",OC61<>0),HLOOKUP(PS$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PT$3<>\"\",OD61<>0),HLOOKUP(PT$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PU$3<>\"\",OE61<>0),HLOOKUP(PU$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PV$3<>\"\",OF61<>0),HLOOKUP(PV$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PW$3<>\"\",OG61<>0),HLOOKUP(PW$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PX$3<>\"\",OH61<>0),HLOOKUP(PX$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PY$3<>\"\",OI61<>0),HLOOKUP(PY$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PZ$3<>\"\",OJ61<>0),HLOOKUP(PZ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$error":"#DIV/0!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$error":"#DIV/0!"}]
["B31","Spare 12","No",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2019,{"$f":"VLOOKUP(W62,'GDP Deflators'!$B$6:$D$106,3,FALSE)","v":93.507951470636073},null,null,"Standard Rate",0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(NQ$3<>\"\",VLOOKUP($A62,'Agency percentages'!$A$6:$X$71,(3+MATCH(NQ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NR$3<>\"\",VLOOKUP($A62,'Agency percentages'!$A$6:$X$71,(3+MATCH(NR$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NS$3<>\"\",VLOOKUP($A62,'Agency percentages'!$A$6:$X$71,(3+MATCH(NS$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NT$3<>\"\",VLOOKUP($A62,'Agency percentages'!$A$6:$X$71,(3+MATCH(NT$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NU$3<>\"\",VLOOKUP($A62,'Agency percentages'!$A$6:$X$71,(3+MATCH(NU$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NV$3<>\"\",VLOOKUP($A62,'Agency percentages'!$A$6:$X$71,(3+MATCH(NV$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NW$3<>\"\",VLOOKUP($A62,'Agency percentages'!$A$6:$X$71,(3+MATCH(NW$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NX$3<>\"\",VLOOKUP($A62,'Agency percentages'!$A$6:$X$71,(3+MATCH(NX$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NY$3<>\"\",VLOOKUP($A62,'Agency percentages'!$A$6:$X$71,(3+MATCH(NY$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NZ$3<>\"\",VLOOKUP($A62,'Agency percentages'!$A$6:$X$71,(3+MATCH(NZ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OA$3<>\"\",VLOOKUP($A62,'Agency percentages'!$A$6:$X$71,(3+MATCH(OA$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OB$3<>\"\",VLOOKUP($A62,'Agency percentages'!$A$6:$X$71,(3+MATCH(OB$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OC$3<>\"\",VLOOKUP($A62,'Agency percentages'!$A$6:$X$71,(3+MATCH(OC$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OD$3<>\"\",VLOOKUP($A62,'Agency percentages'!$A$6:$X$71,(3+MATCH(OD$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OE$3<>\"\",VLOOKUP($A62,'Agency percentages'!$A$6:$X$71,(3+MATCH(OE$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OF$3<>\"\",VLOOKUP($A62,'Agency percentages'!$A$6:$X$71,(3+MATCH(OF$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OG$3<>\"\",VLOOKUP($A62,'Agency percentages'!$A$6:$X$71,(3+MATCH(OG$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OH$3<>\"\",VLOOKUP($A62,'Agency percentages'!$A$6:$X$71,(3+MATCH(OH$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OI$3<>\"\",VLOOKUP($A62,'Agency percentages'!$A$6:$X$71,(3+MATCH(OI$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OJ$3<>\"\",VLOOKUP($A62,'Agency percentages'!$A$6:$X$71,(3+MATCH(OJ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},null,{"$f":"IF(AND(OL$3<>\"\",NQ62<>0),HLOOKUP(OL$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OM$3<>\"\",NR62<>0),HLOOKUP(OM$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(ON$3<>\"\",NS62<>0),HLOOKUP(ON$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OO$3<>\"\",NT62<>0),HLOOKUP(OO$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OP$3<>\"\",NU62<>0),HLOOKUP(OP$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OQ$3<>\"\",NV62<>0),HLOOKUP(OQ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OR$3<>\"\",NW62<>0),HLOOKUP(OR$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OS$3<>\"\",NX62<>0),HLOOKUP(OS$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OT$3<>\"\",NY62<>0),HLOOKUP(OT$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OU$3<>\"\",NZ62<>0),HLOOKUP(OU$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OV$3<>\"\",OA62<>0),HLOOKUP(OV$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OW$3<>\"\",OB62<>0),HLOOKUP(OW$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OX$3<>\"\",OC62<>0),HLOOKUP(OX$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OY$3<>\"\",OD62<>0),HLOOKUP(OY$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OZ$3<>\"\",OE62<>0),HLOOKUP(OZ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PA$3<>\"\",OF62<>0),HLOOKUP(PA$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PB$3<>\"\",OG62<>0),HLOOKUP(PB$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PC$3<>\"\",OH62<>0),HLOOKUP(PC$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PD$3<>\"\",OI62<>0),HLOOKUP(PD$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PE$3<>\"\",OJ62<>0),HLOOKUP(PE$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},null,{"$f":"IF(AND(PG$3<>\"\",NQ62<>0),HLOOKUP(PG$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PH$3<>\"\",NR62<>0),HLOOKUP(PH$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PI$3<>\"\",NS62<>0),HLOOKUP(PI$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PJ$3<>\"\",NT62<>0),HLOOKUP(PJ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PK$3<>\"\",NU62<>0),HLOOKUP(PK$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PL$3<>\"\",NV62<>0),HLOOKUP(PL$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PM$3<>\"\",NW62<>0),HLOOKUP(PM$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PN$3<>\"\",NX62<>0),HLOOKUP(PN$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PO$3<>\"\",NY62<>0),HLOOKUP(PO$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PP$3<>\"\",NZ62<>0),HLOOKUP(PP$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PQ$3<>\"\",OA62<>0),HLOOKUP(PQ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PR$3<>\"\",OB62<>0),HLOOKUP(PR$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PS$3<>\"\",OC62<>0),HLOOKUP(PS$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PT$3<>\"\",OD62<>0),HLOOKUP(PT$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PU$3<>\"\",OE62<>0),HLOOKUP(PU$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PV$3<>\"\",OF62<>0),HLOOKUP(PV$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PW$3<>\"\",OG62<>0),HLOOKUP(PW$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PX$3<>\"\",OH62<>0),HLOOKUP(PX$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PY$3<>\"\",OI62<>0),HLOOKUP(PY$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PZ$3<>\"\",OJ62<>0),HLOOKUP(PZ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$error":"#DIV/0!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$error":"#DIV/0!"}]
["B33","Spare 14","No",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2019,{"$f":"VLOOKUP(W64,'GDP Deflators'!$B$6:$D$106,3,FALSE)","v":93.507951470636073},null,null,"Standard Rate",0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(NQ$3<>\"\",VLOOKUP($A64,'Agency percentages'!$A$6:$X$71,(3+MATCH(NQ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NR$3<>\"\",VLOOKUP($A64,'Agency percentages'!$A$6:$X$71,(3+MATCH(NR$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NS$3<>\"\",VLOOKUP($A64,'Agency percentages'!$A$6:$X$71,(3+MATCH(NS$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NT$3<>\"\",VLOOKUP($A64,'Agency percentages'!$A$6:$X$71,(3+MATCH(NT$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NU$3<>\"\",VLOOKUP($A64,'Agency percentages'!$A$6:$X$71,(3+MATCH(NU$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NV$3<>\"\",VLOOKUP($A64,'Agency percentages'!$A$6:$X$71,(3+MATCH(NV$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NW$3<>\"\",VLOOKUP($A64,'Agency percentages'!$A$6:$X$71,(3+MATCH(NW$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NX$3<>\"\",VLOOKUP($A64,'Agency percentages'!$A$6:$X$71,(3+MATCH(NX$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NY$3<>\"\",VLOOKUP($A64,'Agency percentages'!$A$6:$X$71,(3+MATCH(NY$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NZ$3<>\"\",VLOOKUP($A64,'Agency percentages'!$A$6:$X$71,(3+MATCH(NZ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OA$3<>\"\",VLOOKUP($A64,'Agency percentages'!$A$6:$X$71,(3+MATCH(OA$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OB$3<>\"\",VLOOKUP($A64,'Agency percentages'!$A$6:$X$71,(3+MATCH(OB$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OC$3<>\"\",VLOOKUP($A64,'Agency percentages'!$A$6:$X$71,(3+MATCH(OC$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OD$3<>\"\",VLOOKUP($A64,'Agency percentages'!$A$6:$X$71,(3+MATCH(OD$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OE$3<>\"\",VLOOKUP($A64,'Agency percentages'!$A$6:$X$71,(3+MATCH(OE$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OF$3<>\"\",VLOOKUP($A64,'Agency percentages'!$A$6:$X$71,(3+MATCH(OF$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OG$3<>\"\",VLOOKUP($A64,'Agency percentages'!$A$6:$X$71,(3+MATCH(OG$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OH$3<>\"\",VLOOKUP($A64,'Agency percentages'!$A$6:$X$71,(3+MATCH(OH$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OI$3<>\"\",VLOOKUP($A64,'Agency percentages'!$A$6:$X$71,(3+MATCH(OI$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OJ$3<>\"\",VLOOKUP($A64,'Agency percentages'!$A$6:$X$71,(3+MATCH(OJ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},null,{"$f":"IF(AND(OL$3<>\"\",NQ64<>0),HLOOKUP(OL$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OM$3<>\"\",NR64<>0),HLOOKUP(OM$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(ON$3<>\"\",NS64<>0),HLOOKUP(ON$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OO$3<>\"\",NT64<>0),HLOOKUP(OO$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OP$3<>\"\",NU64<>0),HLOOKUP(OP$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OQ$3<>\"\",NV64<>0),HLOOKUP(OQ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OR$3<>\"\",NW64<>0),HLOOKUP(OR$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OS$3<>\"\",NX64<>0),HLOOKUP(OS$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OT$3<>\"\",NY64<>0),HLOOKUP(OT$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OU$3<>\"\",NZ64<>0),HLOOKUP(OU$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OV$3<>\"\",OA64<>0),HLOOKUP(OV$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OW$3<>\"\",OB64<>0),HLOOKUP(OW$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OX$3<>\"\",OC64<>0),HLOOKUP(OX$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OY$3<>\"\",OD64<>0),HLOOKUP(OY$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OZ$3<>\"\",OE64<>0),HLOOKUP(OZ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PA$3<>\"\",OF64<>0),HLOOKUP(PA$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PB$3<>\"\",OG64<>0),HLOOKUP(PB$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PC$3<>\"\",OH64<>0),HLOOKUP(PC$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PD$3<>\"\",OI64<>0),HLOOKUP(PD$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PE$3<>\"\",OJ64<>0),HLOOKUP(PE$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},null,{"$f":"IF(AND(PG$3<>\"\",NQ64<>0),HLOOKUP(PG$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PH$3<>\"\",NR64<>0),HLOOKUP(PH$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PI$3<>\"\",NS64<>0),HLOOKUP(PI$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PJ$3<>\"\",NT64<>0),HLOOKUP(PJ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PK$3<>\"\",NU64<>0),HLOOKUP(PK$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PL$3<>\"\",NV64<>0),HLOOKUP(PL$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PM$3<>\"\",NW64<>0),HLOOKUP(PM$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PN$3<>\"\",NX64<>0),HLOOKUP(PN$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PO$3<>\"\",NY64<>0),HLOOKUP(PO$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PP$3<>\"\",NZ64<>0),HLOOKUP(PP$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PQ$3<>\"\",OA64<>0),HLOOKUP(PQ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PR$3<>\"\",OB64<>0),HLOOKUP(PR$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PS$3<>\"\",OC64<>0),HLOOKUP(PS$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PT$3<>\"\",OD64<>0),HLOOKUP(PT$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PU$3<>\"\",OE64<>0),HLOOKUP(PU$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PV$3<>\"\",OF64<>0),HLOOKUP(PV$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PW$3<>\"\",OG64<>0),HLOOKUP(PW$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PX$3<>\"\",OH64<>0),HLOOKUP(PX$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PY$3<>\"\",OI64<>0),HLOOKUP(PY$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PZ$3<>\"\",OJ64<>0),HLOOKUP(PZ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$f":"IF((QW$3<>\"\"),OL64*QB64,\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((RG$3<>\"\"),OV64*QL64,\"\")","v":0},0,0,"","","","","","","",null,{"$error":"#DIV/0!"},null,{"$f":"IF((RT$3<>\"\"),PG64*QB64,\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((SD$3<>\"\"),PQ64*QL64,\"\")","v":0},0,0,"","","","","","","",null,{"$error":"#DIV/0!"}]
["B38","Spare 19","No",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2019,{"$f":"VLOOKUP(W69,'GDP Deflators'!$B$6:$D$106,3,FALSE)","v":93.507951470636073},null,null,"Standard Rate",0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(NQ$3<>\"\",VLOOKUP($A69,'Agency percentages'!$A$6:$X$71,(3+MATCH(NQ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NR$3<>\"\",VLOOKUP($A69,'Agency percentages'!$A$6:$X$71,(3+MATCH(NR$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NS$3<>\"\",VLOOKUP($A69,'Agency percentages'!$A$6:$X$71,(3+MATCH(NS$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NT$3<>\"\",VLOOKUP($A69,'Agency percentages'!$A$6:$X$71,(3+MATCH(NT$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NU$3<>\"\",VLOOKUP($A69,'Agency percentages'!$A$6:$X$71,(3+MATCH(NU$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NV$3<>\"\",VLOOKUP($A69,'Agency percentages'!$A$6:$X$71,(3+MATCH(NV$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NW$3<>\"\",VLOOKUP($A69,'Agency percentages'!$A$6:$X$71,(3+MATCH(NW$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NX$3<>\"\",VLOOKUP($A69,'Agency percentages'!$A$6:$X$71,(3+MATCH(NX$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NY$3<>\"\",VLOOKUP($A69,'Agency percentages'!$A$6:$X$71,(3+MATCH(NY$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(NZ$3<>\"\",VLOOKUP($A69,'Agency percentages'!$A$6:$X$71,(3+MATCH(NZ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OA$3<>\"\",VLOOKUP($A69,'Agency percentages'!$A$6:$X$71,(3+MATCH(OA$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OB$3<>\"\",VLOOKUP($A69,'Agency percentages'!$A$6:$X$71,(3+MATCH(OB$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OC$3<>\"\",VLOOKUP($A69,'Agency percentages'!$A$6:$X$71,(3+MATCH(OC$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":0},{"$f":"IF(OD$3<>\"\",VLOOKUP($A69,'Agency percentages'!$A$6:$X$71,(3+MATCH(OD$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OE$3<>\"\",VLOOKUP($A69,'Agency percentages'!$A$6:$X$71,(3+MATCH(OE$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OF$3<>\"\",VLOOKUP($A69,'Agency percentages'!$A$6:$X$71,(3+MATCH(OF$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OG$3<>\"\",VLOOKUP($A69,'Agency percentages'!$A$6:$X$71,(3+MATCH(OG$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OH$3<>\"\",VLOOKUP($A69,'Agency percentages'!$A$6:$X$71,(3+MATCH(OH$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OI$3<>\"\",VLOOKUP($A69,'Agency percentages'!$A$6:$X$71,(3+MATCH(OI$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},{"$f":"IF(OJ$3<>\"\",VLOOKUP($A69,'Agency percentages'!$A$6:$X$71,(3+MATCH(OJ$4,'Agency percentages'!$D$5:$W$5,0)),FALSE),\"\")","v":""},null,{"$f":"IF(AND(OL$3<>\"\",NQ69<>0),HLOOKUP(OL$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OM$3<>\"\",NR69<>0),HLOOKUP(OM$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(ON$3<>\"\",NS69<>0),HLOOKUP(ON$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OO$3<>\"\",NT69<>0),HLOOKUP(OO$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OP$3<>\"\",NU69<>0),HLOOKUP(OP$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OQ$3<>\"\",NV69<>0),HLOOKUP(OQ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OR$3<>\"\",NW69<>0),HLOOKUP(OR$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OS$3<>\"\",NX69<>0),HLOOKUP(OS$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OT$3<>\"\",NY69<>0),HLOOKUP(OT$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OU$3<>\"\",NZ69<>0),HLOOKUP(OU$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OV$3<>\"\",OA69<>0),HLOOKUP(OV$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OW$3<>\"\",OB69<>0),HLOOKUP(OW$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OX$3<>\"\",OC69<>0),HLOOKUP(OX$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OY$3<>\"\",OD69<>0),HLOOKUP(OY$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(OZ$3<>\"\",OE69<>0),HLOOKUP(OZ$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PA$3<>\"\",OF69<>0),HLOOKUP(PA$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PB$3<>\"\",OG69<>0),HLOOKUP(PB$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PC$3<>\"\",OH69<>0),HLOOKUP(PC$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PD$3<>\"\",OI69<>0),HLOOKUP(PD$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},{"$f":"IF(AND(PE$3<>\"\",OJ69<>0),HLOOKUP(PE$4,'Agency cashability'!$B$3:$U$5,2,0),0)","v":0},null,{"$f":"IF(AND(PG$3<>\"\",NQ69<>0),HLOOKUP(PG$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PH$3<>\"\",NR69<>0),HLOOKUP(PH$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PI$3<>\"\",NS69<>0),HLOOKUP(PI$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PJ$3<>\"\",NT69<>0),HLOOKUP(PJ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PK$3<>\"\",NU69<>0),HLOOKUP(PK$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PL$3<>\"\",NV69<>0),HLOOKUP(PL$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PM$3<>\"\",NW69<>0),HLOOKUP(PM$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PN$3<>\"\",NX69<>0),HLOOKUP(PN$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PO$3<>\"\",NY69<>0),HLOOKUP(PO$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PP$3<>\"\",NZ69<>0),HLOOKUP(PP$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PQ$3<>\"\",OA69<>0),HLOOKUP(PQ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PR$3<>\"\",OB69<>0),HLOOKUP(PR$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PS$3<>\"\",OC69<>0),HLOOKUP(PS$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PT$3<>\"\",OD69<>0),HLOOKUP(PT$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PU$3<>\"\",OE69<>0),HLOOKUP(PU$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PV$3<>\"\",OF69<>0),HLOOKUP(PV$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PW$3<>\"\",OG69<>0),HLOOKUP(PW$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PX$3<>\"\",OH69<>0),HLOOKUP(PX$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PY$3<>\"\",OI69<>0),HLOOKUP(PY$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},{"$f":"IF(AND(PZ$3<>\"\",OJ69<>0),HLOOKUP(PZ$4,'Agency cashability'!$B$3:$U$5,3,0),0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$error":"#DIV/0!"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",null,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"Yr1",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Standard Rate\"),$DP$5:$DP$69,NQ$5:NQ$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr1",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Standard Rate\"),$DP$5:$DP$69,NQ$5:NQ$69,OL$5:OL$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr1",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Standard Rate\"),$DP$5:$DP$69,NQ$5:NQ$69,PG$5:PG$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Yr2",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Standard Rate\"),$DQ$5:$DQ$69,NQ$5:NQ$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr2",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Standard Rate\"),$DQ$5:$DQ$69,NQ$5:NQ$69,OL$5:OL$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr2",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Standard Rate\"),$DQ$5:$DQ$69,NQ$5:NQ$69,PG$5:PG$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"Yr7",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Standard Rate\"),$DV$5:$DV$69,NQ$5:NQ$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr7",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Standard Rate\"),$DV$5:$DV$69,NQ$5:NQ$69,OL$5:OL$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr7",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Standard Rate\"),$DV$5:$DV$69,NQ$5:NQ$69,PG$5:PG$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,"Yr12",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Standard Rate\"),$EA$5:$EA$69,NQ$5:NQ$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr12",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Standard Rate\"),$EA$5:$EA$69,NQ$5:NQ$69,OL$5:OL$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr12",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Standard Rate\"),$EA$5:$EA$69,NQ$5:NQ$69,PG$5:PG$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,"Yr17",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Standard Rate\"),$EF$5:$EF$69,NQ$5:NQ$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr17",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Standard Rate\"),$EF$5:$EF$69,NQ$5:NQ$69,OL$5:OL$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr17",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Standard Rate\"),$EF$5:$EF$69,NQ$5:NQ$69,PG$5:PG$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,"Yr19",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Standard Rate\"),$EH$5:$EH$69,NQ$5:NQ$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr19",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Standard Rate\"),$EH$5:$EH$69,NQ$5:NQ$69,OL$5:OL$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr19",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Standard Rate\"),$EH$5:$EH$69,NQ$5:NQ$69,PG$5:PG$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,"Yr24",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Standard Rate\"),$EM$5:$EM$69,NQ$5:NQ$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr24",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Standard Rate\"),$EM$5:$EM$69,NQ$5:NQ$69,OL$5:OL$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr24",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Standard Rate\"),$EM$5:$EM$69,NQ$5:NQ$69,PG$5:PG$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr29",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Standard Rate\"),$ER$5:$ER$69,NQ$5:NQ$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr29",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Standard Rate\"),$ER$5:$ER$69,NQ$5:NQ$69,OL$5:OL$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr29",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Standard Rate\"),$ER$5:$ER$69,NQ$5:NQ$69,PG$5:PG$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr34",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Standard Rate\"),$EW$5:$EW$69,NQ$5:NQ$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr34",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Standard Rate\"),$EW$5:$EW$69,NQ$5:NQ$69,OL$5:OL$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr34",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Standard Rate\"),$EW$5:$EW$69,NQ$5:NQ$69,PG$5:PG$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr35",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Standard Rate\"),$EX$5:$EX$69,NQ$5:NQ$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr35",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Standard Rate\"),$EX$5:$EX$69,NQ$5:NQ$69,OL$5:OL$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr35",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Standard Rate\"),$EX$5:$EX$69,NQ$5:NQ$69,PG$5:PG$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr40",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Standard Rate\"),$FC$5:$FC$69,NQ$5:NQ$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr40",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Standard Rate\"),$FC$5:$FC$69,NQ$5:NQ$69,OL$5:OL$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr40",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Standard Rate\"),$FC$5:$FC$69,NQ$5:NQ$69,PG$5:PG$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr43",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Standard Rate\"),$FF$5:$FF$69,NQ$5:NQ$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr43",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Standard Rate\"),$FF$5:$FF$69,NQ$5:NQ$69,OL$5:OL$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr43",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Standard Rate\"),$FF$5:$FF$69,NQ$5:NQ$69,PG$5:PG$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr51",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Standard Rate\"),$FN$5:$FN$69,NQ$5:NQ$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr51",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Standard Rate\"),$FN$5:$FN$69,NQ$5:NQ$69,OL$5:OL$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr51",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Standard Rate\"),$FN$5:$FN$69,NQ$5:NQ$69,PG$5:PG$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr52",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Standard Rate\"),$FO$5:$FO$69,NQ$5:NQ$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr52",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Standard Rate\"),$FO$5:$FO$69,NQ$5:NQ$69,OL$5:OL$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr52",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Standard Rate\"),$FO$5:$FO$69,NQ$5:NQ$69,PG$5:PG$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr57",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Standard Rate\"),$FT$5:$FT$69,NQ$5:NQ$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr57",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Standard Rate\"),$FT$5:$FT$69,NQ$5:NQ$69,OL$5:OL$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr57",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Standard Rate\"),$FT$5:$FT$69,NQ$5:NQ$69,PG$5:PG$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr62",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Standard Rate\"),$FY$5:$FY$69,NQ$5:NQ$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr62",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Standard Rate\"),$FY$5:$FY$69,NQ$5:NQ$69,OL$5:OL$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr62",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Standard Rate\"),$FY$5:$FY$69,NQ$5:NQ$69,PG$5:PG$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr67",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Standard Rate\"),$GD$5:$GD$69,NQ$5:NQ$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr67",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Standard Rate\"),$GD$5:$GD$69,NQ$5:NQ$69,OL$5:OL$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr67",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Standard Rate\"),$GD$5:$GD$69,NQ$5:NQ$69,PG$5:PG$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr68",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Standard Rate\"),$GE$5:$GE$69,NQ$5:NQ$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr68",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Standard Rate\"),$GE$5:$GE$69,NQ$5:NQ$69,OL$5:OL$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr68",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Standard Rate\"),$GE$5:$GE$69,NQ$5:NQ$69,PG$5:PG$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr75",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Standard Rate\"),$GL$5:$GL$69,NQ$5:NQ$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr75",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Standard Rate\"),$GL$5:$GL$69,NQ$5:NQ$69,OL$5:OL$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr75",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Standard Rate\"),$GL$5:$GL$69,NQ$5:NQ$69,PG$5:PG$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr79",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Standard Rate\"),$GP$5:$GP$69,NQ$5:NQ$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr79",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Standard Rate\"),$GP$5:$GP$69,NQ$5:NQ$69,OL$5:OL$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr79",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Standard Rate\"),$GP$5:$GP$69,NQ$5:NQ$69,PG$5:PG$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr84",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Standard Rate\"),$GU$5:$GU$69,NQ$5:NQ$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr84",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Standard Rate\"),$GU$5:$GU$69,NQ$5:NQ$69,OL$5:OL$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr84",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Standard Rate\"),$GU$5:$GU$69,NQ$5:NQ$69,PG$5:PG$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr85",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Standard Rate\"),$GV$5:$GV$69,NQ$5:NQ$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr85",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Standard Rate\"),$GV$5:$GV$69,NQ$5:NQ$69,OL$5:OL$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr85",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Standard Rate\"),$GV$5:$GV$69,NQ$5:NQ$69,PG$5:PG$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr2",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Health Rate\"),$DQ$5:$DQ$69,NQ$5:NQ$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr2",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Health Rate\"),$DQ$5:$DQ$69,NQ$5:NQ$69,OL$5:OL$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr2",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Health Rate\"),$DQ$5:$DQ$69,NQ$5:NQ$69,PG$5:PG$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr7",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr7",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Health Rate\"),$DV$5:$DV$69,NQ$5:NQ$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr7",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Health Rate\"),$DV$5:$DV$69,NQ$5:NQ$69,OL$5:OL$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr7",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Health Rate\"),$DV$5:$DV$69,NQ$5:NQ$69,PG$5:PG$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr12",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr12",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Health Rate\"),$EA$5:$EA$69,NQ$5:NQ$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr12",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Health Rate\"),$EA$5:$EA$69,NQ$5:NQ$69,OL$5:OL$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr12",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Health Rate\"),$EA$5:$EA$69,NQ$5:NQ$69,PG$5:PG$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr14",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr14",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Health Rate\"),$EC$5:$EC$69,NQ$5:NQ$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr14",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Health Rate\"),$EC$5:$EC$69,NQ$5:NQ$69,OL$5:OL$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr14",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Health Rate\"),$EC$5:$EC$69,NQ$5:NQ$69,PG$5:PG$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr19",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr19",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Health Rate\"),$EH$5:$EH$69,NQ$5:NQ$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr19",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Health Rate\"),$EH$5:$EH$69,NQ$5:NQ$69,OL$5:OL$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr19",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Health Rate\"),$EH$5:$EH$69,NQ$5:NQ$69,PG$5:PG$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr24",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Health Rate\"),$EM$5:$EM$69,NQ$5:NQ$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr24",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Health Rate\"),$EM$5:$EM$69,NQ$5:NQ$69,OL$5:OL$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr24",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Health Rate\"),$EM$5:$EM$69,NQ$5:NQ$69,PG$5:PG$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr29",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Health Rate\"),$ER$5:$ER$69,NQ$5:NQ$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr29",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Health Rate\"),$ER$5:$ER$69,NQ$5:NQ$69,OL$5:OL$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr29",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Health Rate\"),$ER$5:$ER$69,NQ$5:NQ$69,PG$5:PG$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr30",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Health Rate\"),$ES$5:$ES$69,NQ$5:NQ$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr30",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Health Rate\"),$ES$5:$ES$69,NQ$5:NQ$69,OL$5:OL$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr30",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Health Rate\"),$ES$5:$ES$69,NQ$5:NQ$69,PG$5:PG$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr35",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Health Rate\"),$EX$5:$EX$69,NQ$5:NQ$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr35",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Health Rate\"),$EX$5:$EX$69,NQ$5:NQ$69,OL$5:OL$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr35",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Health Rate\"),$EX$5:$EX$69,NQ$5:NQ$69,PG$5:PG$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr40",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Health Rate\"),$FC$5:$FC$69,NQ$5:NQ$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr40",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Health Rate\"),$FC$5:$FC$69,NQ$5:NQ$69,OL$5:OL$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr40",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Health Rate\"),$FC$5:$FC$69,NQ$5:NQ$69,PG$5:PG$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr45",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr45",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Health Rate\"),$FH$5:$FH$69,NQ$5:NQ$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr45",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Health Rate\"),$FH$5:$FH$69,NQ$5:NQ$69,OL$5:OL$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr45",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Health Rate\"),$FH$5:$FH$69,NQ$5:NQ$69,PG$5:PG$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr47",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr47",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Health Rate\"),$FJ$5:$FJ$69,NQ$5:NQ$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr47",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Health Rate\"),$FJ$5:$FJ$69,NQ$5:NQ$69,OL$5:OL$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr47",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Health Rate\"),$FJ$5:$FJ$69,NQ$5:NQ$69,PG$5:PG$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr52",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr52",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Health Rate\"),$FO$5:$FO$69,NQ$5:NQ$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr52",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Health Rate\"),$FO$5:$FO$69,NQ$5:NQ$69,OL$5:OL$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr52",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Health Rate\"),$FO$5:$FO$69,NQ$5:NQ$69,PG$5:PG$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr57",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr57",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Health Rate\"),$FT$5:$FT$69,NQ$5:NQ$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr57",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Health Rate\"),$FT$5:$FT$69,NQ$5:NQ$69,OL$5:OL$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr57",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Health Rate\"),$FT$5:$FT$69,NQ$5:NQ$69,PG$5:PG$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr62",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr62",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Health Rate\"),$FY$5:$FY$69,NQ$5:NQ$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr62",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Health Rate\"),$FY$5:$FY$69,NQ$5:NQ$69,OL$5:OL$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr62",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Health Rate\"),$FY$5:$FY$69,NQ$5:NQ$69,PG$5:PG$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr63",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr63",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Health Rate\"),$FZ$5:$FZ$69,NQ$5:NQ$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr63",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Health Rate\"),$FZ$5:$FZ$69,NQ$5:NQ$69,OL$5:OL$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr63",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Health Rate\"),$FZ$5:$FZ$69,NQ$5:NQ$69,PG$5:PG$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr68",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr68",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Health Rate\"),$GE$5:$GE$69,NQ$5:NQ$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr68",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Health Rate\"),$GE$5:$GE$69,NQ$5:NQ$69,OL$5:OL$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr68",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Health Rate\"),$GE$5:$GE$69,NQ$5:NQ$69,PG$5:PG$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr72",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr72",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Health Rate\"),$GI$5:$GI$69,NQ$5:NQ$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr72",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Health Rate\"),$GI$5:$GI$69,NQ$5:NQ$69,OL$5:OL$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr72",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Health Rate\"),$GI$5:$GI$69,NQ$5:NQ$69,PG$5:PG$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr79",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr79",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Health Rate\"),$GP$5:$GP$69,NQ$5:NQ$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr79",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Health Rate\"),$GP$5:$GP$69,NQ$5:NQ$69,OL$5:OL$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr79",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Health Rate\"),$GP$5:$GP$69,NQ$5:NQ$69,PG$5:PG$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr80",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr80",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Health Rate\"),$GQ$5:$GQ$69,NQ$5:NQ$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr80",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Health Rate\"),$GQ$5:$GQ$69,NQ$5:NQ$69,OL$5:OL$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr80",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Health Rate\"),$GQ$5:$GQ$69,NQ$5:NQ$69,PG$5:PG$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr85",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr85",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Health Rate\"),$GV$5:$GV$69,NQ$5:NQ$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr85",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Health Rate\"),$GV$5:$GV$69,NQ$5:NQ$69,OL$5:OL$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr85",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"Health Rate\"),$GV$5:$GV$69,NQ$5:NQ$69,PG$5:PG$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr2",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"No Discount Rate\"),$DQ$5:$DQ$69,NQ$5:NQ$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr2",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"No Discount Rate\"),$DQ$5:$DQ$69,NQ$5:NQ$69,OL$5:OL$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr2",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"No Discount Rate\"),$DQ$5:$DQ$69,NQ$5:NQ$69,PG$5:PG$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr7",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr7",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"No Discount Rate\"),$DV$5:$DV$69,NQ$5:NQ$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr7",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"No Discount Rate\"),$DV$5:$DV$69,NQ$5:NQ$69,OL$5:OL$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr7",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"No Discount Rate\"),$DV$5:$DV$69,NQ$5:NQ$69,PG$5:PG$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr8",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr8",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"No Discount Rate\"),$DW$5:$DW$69,NQ$5:NQ$69)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"No Discount Rate\"),$DW$5:$DW$69,OA$5:OA$69)","v":0},0,0,0,0,0,0,0,0,0,"Yr8",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"No Discount Rate\"),$DW$5:$DW$69,NQ$5:NQ$69,OL$5:OL$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr8",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"No Discount Rate\"),$DW$5:$DW$69,NQ$5:NQ$69,PG$5:PG$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr16",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr16",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"No Discount Rate\"),$EE$5:$EE$69,NQ$5:NQ$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr16",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"No Discount Rate\"),$EE$5:$EE$69,NQ$5:NQ$69,OL$5:OL$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr16",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"No Discount Rate\"),$EE$5:$EE$69,NQ$5:NQ$69,PG$5:PG$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr19",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr19",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"No Discount Rate\"),$EH$5:$EH$69,NQ$5:NQ$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr19",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"No Discount Rate\"),$EH$5:$EH$69,NQ$5:NQ$69,OL$5:OL$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr19",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"No Discount Rate\"),$EH$5:$EH$69,NQ$5:NQ$69,PG$5:PG$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr24",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"No Discount Rate\"),$EM$5:$EM$69,NQ$5:NQ$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr24",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"No Discount Rate\"),$EM$5:$EM$69,NQ$5:NQ$69,OL$5:OL$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr24",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"No Discount Rate\"),$EM$5:$EM$69,NQ$5:NQ$69,PG$5:PG$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr25",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"No Discount Rate\"),$EN$5:$EN$69,NQ$5:NQ$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr25",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"No Discount Rate\"),$EN$5:$EN$69,NQ$5:NQ$69,OL$5:OL$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr25",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"No Discount Rate\"),$EN$5:$EN$69,NQ$5:NQ$69,PG$5:PG$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr30",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"No Discount Rate\"),$ES$5:$ES$69,NQ$5:NQ$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr30",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"No Discount Rate\"),$ES$5:$ES$69,NQ$5:NQ$69,OL$5:OL$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr30",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"No Discount Rate\"),$ES$5:$ES$69,NQ$5:NQ$69,PG$5:PG$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr35",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"No Discount Rate\"),$EX$5:$EX$69,NQ$5:NQ$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr35",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"No Discount Rate\"),$EX$5:$EX$69,NQ$5:NQ$69,OL$5:OL$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr35",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"No Discount Rate\"),$EX$5:$EX$69,NQ$5:NQ$69,PG$5:PG$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr40",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"No Discount Rate\"),$FC$5:$FC$69,NQ$5:NQ$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr40",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"No Discount Rate\"),$FC$5:$FC$69,NQ$5:NQ$69,OL$5:OL$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr40",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"No Discount Rate\"),$FC$5:$FC$69,NQ$5:NQ$69,PG$5:PG$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr43",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr43",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"No Discount Rate\"),$FF$5:$FF$69,NQ$5:NQ$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr43",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"No Discount Rate\"),$FF$5:$FF$69,NQ$5:NQ$69,OL$5:OL$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr43",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"No Discount Rate\"),$FF$5:$FF$69,NQ$5:NQ$69,PG$5:PG$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr47",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr47",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"No Discount Rate\"),$FJ$5:$FJ$69,NQ$5:NQ$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr47",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"No Discount Rate\"),$FJ$5:$FJ$69,NQ$5:NQ$69,OL$5:OL$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr47",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"No Discount Rate\"),$FJ$5:$FJ$69,NQ$5:NQ$69,PG$5:PG$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr52",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr52",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"No Discount Rate\"),$FO$5:$FO$69,NQ$5:NQ$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr52",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"No Discount Rate\"),$FO$5:$FO$69,NQ$5:NQ$69,OL$5:OL$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr52",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"No Discount Rate\"),$FO$5:$FO$69,NQ$5:NQ$69,PG$5:PG$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr57",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr57",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"No Discount Rate\"),$FT$5:$FT$69,NQ$5:NQ$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr57",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"No Discount Rate\"),$FT$5:$FT$69,NQ$5:NQ$69,OL$5:OL$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr57",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"No Discount Rate\"),$FT$5:$FT$69,NQ$5:NQ$69,PG$5:PG$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr58",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr58",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"No Discount Rate\"),$FU$5:$FU$69,NQ$5:NQ$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr58",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"No Discount Rate\"),$FU$5:$FU$69,NQ$5:NQ$69,OL$5:OL$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr58",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"No Discount Rate\"),$FU$5:$FU$69,NQ$5:NQ$69,PG$5:PG$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr63",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr63",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"No Discount Rate\"),$FZ$5:$FZ$69,NQ$5:NQ$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr63",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"No Discount Rate\"),$FZ$5:$FZ$69,NQ$5:NQ$69,OL$5:OL$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr63",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"No Discount Rate\"),$FZ$5:$FZ$69,NQ$5:NQ$69,PG$5:PG$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr70",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr70",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"No Discount Rate\"),$GG$5:$GG$69,NQ$5:NQ$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr70",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"No Discount Rate\"),$GG$5:$GG$69,NQ$5:NQ$69,OL$5:OL$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr70",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"No Discount Rate\"),$GG$5:$GG$69,NQ$5:NQ$69,PG$5:PG$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr71",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr71",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"No Discount Rate\"),$GH$5:$GH$69,NQ$5:NQ$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr71",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"No Discount Rate\"),$GH$5:$GH$69,NQ$5:NQ$69,OL$5:OL$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr71",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"No Discount Rate\"),$GH$5:$GH$69,NQ$5:NQ$69,PG$5:PG$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr72",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr72",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"No Discount Rate\"),$GI$5:$GI$69,NQ$5:NQ$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr72",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"No Discount Rate\"),$GI$5:$GI$69,NQ$5:NQ$69,OL$5:OL$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr72",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"No Discount Rate\"),$GI$5:$GI$69,NQ$5:NQ$69,PG$5:PG$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr73",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr73",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"No Discount Rate\"),$GJ$5:$GJ$69,NQ$5:NQ$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr73",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"No Discount Rate\"),$GJ$5:$GJ$69,NQ$5:NQ$69,OL$5:OL$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr73",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"No Discount Rate\"),$GJ$5:$GJ$69,NQ$5:NQ$69,PG$5:PG$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr74",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr74",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"No Discount Rate\"),$GK$5:$GK$69,NQ$5:NQ$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr74",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"No Discount Rate\"),$GK$5:$GK$69,NQ$5:NQ$69,OL$5:OL$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr74",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"No Discount Rate\"),$GK$5:$GK$69,NQ$5:NQ$69,PG$5:PG$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr75",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr75",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"No Discount Rate\"),$GL$5:$GL$69,NQ$5:NQ$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr75",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"No Discount Rate\"),$GL$5:$GL$69,NQ$5:NQ$69,OL$5:OL$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr75",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"No Discount Rate\"),$GL$5:$GL$69,NQ$5:NQ$69,PG$5:PG$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr76",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr76",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"No Discount Rate\"),$GM$5:$GM$69,NQ$5:NQ$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr76",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"No Discount Rate\"),$GM$5:$GM$69,NQ$5:NQ$69,OL$5:OL$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr76",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"No Discount Rate\"),$GM$5:$GM$69,NQ$5:NQ$69,PG$5:PG$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr77",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr77",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"No Discount Rate\"),$GN$5:$GN$69,NQ$5:NQ$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr77",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"No Discount Rate\"),$GN$5:$GN$69,NQ$5:NQ$69,OL$5:OL$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr77",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"No Discount Rate\"),$GN$5:$GN$69,NQ$5:NQ$69,PG$5:PG$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr78",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr78",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"No Discount Rate\"),$GO$5:$GO$69,NQ$5:NQ$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr78",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"No Discount Rate\"),$GO$5:$GO$69,NQ$5:NQ$69,OL$5:OL$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr78",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"No Discount Rate\"),$GO$5:$GO$69,NQ$5:NQ$69,PG$5:PG$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr79",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr79",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"No Discount Rate\"),$GP$5:$GP$69,NQ$5:NQ$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr79",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"No Discount Rate\"),$GP$5:$GP$69,NQ$5:NQ$69,OL$5:OL$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr79",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"No Discount Rate\"),$GP$5:$GP$69,NQ$5:NQ$69,PG$5:PG$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr80",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr80",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"No Discount Rate\"),$GQ$5:$GQ$69,NQ$5:NQ$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr80",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"No Discount Rate\"),$GQ$5:$GQ$69,NQ$5:NQ$69,OL$5:OL$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr80",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"No Discount Rate\"),$GQ$5:$GQ$69,NQ$5:NQ$69,PG$5:PG$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr81",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr81",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"No Discount Rate\"),$GR$5:$GR$69,NQ$5:NQ$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr81",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"No Discount Rate\"),$GR$5:$GR$69,NQ$5:NQ$69,OL$5:OL$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr81",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"No Discount Rate\"),$GR$5:$GR$69,NQ$5:NQ$69,PG$5:PG$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr82",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr82",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"No Discount Rate\"),$GS$5:$GS$69,NQ$5:NQ$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr82",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"No Discount Rate\"),$GS$5:$GS$69,NQ$5:NQ$69,OL$5:OL$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr82",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"No Discount Rate\"),$GS$5:$GS$69,NQ$5:NQ$69,PG$5:PG$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr83",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr83",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"No Discount Rate\"),$GT$5:$GT$69,NQ$5:NQ$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr83",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"No Discount Rate\"),$GT$5:$GT$69,NQ$5:NQ$69,OL$5:OL$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr83",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"No Discount Rate\"),$GT$5:$GT$69,NQ$5:NQ$69,PG$5:PG$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr84",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr84",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"No Discount Rate\"),$GU$5:$GU$69,NQ$5:NQ$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr84",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"No Discount Rate\"),$GU$5:$GU$69,NQ$5:NQ$69,OL$5:OL$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr84",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"No Discount Rate\"),$GU$5:$GU$69,NQ$5:NQ$69,PG$5:PG$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr85",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yr85",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"No Discount Rate\"),$GV$5:$GV$69,NQ$5:NQ$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr85",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"No Discount Rate\"),$GV$5:$GV$69,NQ$5:NQ$69,OL$5:OL$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Yr85",{"$f":"SUMPRODUCT(--($AA$5:$AA$69=\"No Discount Rate\"),$GV$5:$GV$69,NQ$5:NQ$69,PG$5:PG$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Carbon","index":5,"n_rows":63,"n_cols":85,"rows_kept":63,"cut":false,"hidden":false,"merged":[[62,8,62,9],[61,8,61,9],[62,2,62,7],[61,2,61,7]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,2016]
[]
[null,"This methodology is a combination of BEIS' \"IAG spreadsheet toolkit for valuing changes in greenhouse gas emissions\" and DfT WebTAG's \"Environmental Impacts Worksheet\". Please see the links below for further details."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Programme Start Year",{"$f":"CStartYear","v":2022},{"$f":"time_frame+CBY-1","v":2031}]
[null,null,"Optimism Bias Correction",0]
[]
[]
[]
[]
[]
[null,null,"Emissions (tCO2e per year) - Input"]
[]
[null,null,null,null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,"Emissions without scheme"]
[null,null,"Emissions with scheme"]
[]
[null,null,"Carbon Reduction"]
[]
[null,null,null,null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,"Emissions Change",null,{"$f":"IF(OR(E32-CBY<0,CEY-E32<0),0,E27-E28)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(AG32-CBY<0,CEY-AG32<0),0,AG27-AG28)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(BM32-CBY<0,CEY-BM32<0),0,BM27-BM28)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"With OB Correction",null,{"$f":"E34*(1+OBC)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG34*(1+OBC)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BM34*(1+OBC)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Emissions values (£/tCO2e)"]
[]
[null,null,"Carbon Values"]
[]
[null,null,null,null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,"Low",null,120.47923863557756,122.31394785337824,124.17659680546014,126.06761097001029,127.98742230457898,129.93646934475024,131.91519730431497,133.92405817696951,135.96351083956296,138.03402115691671,140.13606208824032,142.27011379516784,144.43666375143943,146.63620685425323,148.86924553731293,151.13628988559688,153.43785775187501,155.77447487500001,158.14667500000002,160.55500000000001,163,165.44499999999999,167.92667499999999,170.44557512499998,173.00225875187496,175.59729263315307,178.23125202265035,180.90472080299008,183.61829161503491,186.37256598926041,189.16815447909929,{"$f":"AI42*1.015","v":192.00567679628577},{"$f":"AJ42*1.015","v":194.88576194823003},197.80904837745345,200.77618410311524,203.78782686466195,206.84464426763185,209.94731393164631,213.09652364062097,216.29297149523026,219.5373660676587,222.83042655867357,226.17288295705364,229.56547620140944,233.00895834443057,236.504092719597,240.05165411039093,243.65242892204677,247.30721535587745,251.01682358621559,254.78207594000881,258.60380707910889,262.48286418529551,266.42010714807492,270.416408755296,274.47265488662543,278.58974470992479,282.76859088057364,287.01011974378224,291.31527153993892,295.68500061303797,300.12027562223352,304.62207975656702,309.19141095291548,313.82928211720917,318.53672134896726,323.31477216920172,328.16449375173971,333.08696115801575,338.08326557538595,343.15451455901672,348.30183227740196,353.52635976156296,358.82925515798638,364.21169398535613,369.67486939513645,375.21999243606348,380.84829232260438,386.5610167074434,392.35943195805504,398.24482343742585]
[null,null,"Central",null,240.95847727115512,244.62789570675648,248.35319361092027,252.13522194002059,255.97484460915797,259.87293868950047,263.83039460862994,267.84811635393902,271.92702167912591,276.06804231383342,280.27212417648065,284.54022759033569,288.87332750287885,293.27241370850646,297.73849107462587,302.27257977119376,306.87571550375003,311.54894975000002,316.29335000000003,321.11,326,330.89,335.85334999999998,340.89115024999995,346.00451750374992,351.19458526630615,356.4625040453007,361.80944160598017,367.23658323006981,372.74513197852082,378.33630895819857,{"$f":"AI43*1.015","v":384.01135359257154},389.77152389646005,395.6180967549069,401.55236820623048,407.5756537293239,413.6892885352637,419.89462786329261,426.19304728124195,432.58594299046052,439.07473213531739,445.66085311734713,452.34576591410729,459.13095240281888,466.01791668886113,473.00818543919399,480.10330822078186,487.30485784409353,494.61443071175489,502.03364717243119,509.56415188001762,517.20761415821778,524.96572837059102,532.84021429614984,540.83281751059201,548.94530977325087,557.17948941984957,565.53718176114728,574.02023948756448,582.63054307987784,591.37000122607594,600.24055124446704,609.24415951313404,618.38282190583095,627.65856423441835,637.07344269793452,646.62954433840343,656.32898750347942,666.17392231603151,676.1665311507719,686.30902911803344,696.60366455480391,707.05271952312592,717.65851031597276,728.42338797071227,739.34973879027291,750.43998487212696,761.69658464520876,773.1220334148868,784.71886391611008,796.4896468748517]
[null,null,"High",null,361.43771590673271,366.94184356013471,372.52979041638042,378.20283291003091,383.96226691373693,389.80940803425074,395.74559191294492,401.7721745309085,407.89053251868887,414.10206347075012,420.40818626472094,426.81034138550353,433.30999125431828,439.90862056275967,446.60773661193878,453.40886965679067,460.31357325562504,467.32342462500003,474.44002500000005,481.66500000000002,489,496.33499999999998,503.78002499999997,511.3367253749999,519.00677625562491,526.79187789945922,534.69375606795109,542.7141624089702,550.85487484510475,559.11769796778117,567.50446343729789,{"$f":"AI44*1.015","v":576.01703038885728},584.65728584469014,593.42714513236047,602.32855230934581,611.36348059398597,620.53393280289572,629.84194179493909,639.28957092186306,648.87891448569098,658.61209820297631,668.49127967602089,678.51864887116119,688.69642860422857,699.02687503329196,709.51227815879122,720.15496233117301,730.95728676614056,741.92164606763254,753.05047075864695,764.34622782002657,775.81142123732684,787.44859255588665,799.26032144422481,811.24922626588807,823.41796465987636,835.76923412977442,848.30577264172098,861.03035923134667,873.94581461981682,887.05500183911397,900.36082686670056,913.86623926970094,927.57423285874631,941.48784635162747,955.61016404690179,969.94431650760521,984.49348125521919,999.26088347404743,1014.249796726158,1029.4635436770502,1044.9054968322059,1060.579079284689,1076.4877654739591,1092.6350819560685,1109.0246081854093,1125.6599773081903,1142.544876967813,1159.6830501223301,1177.078295874165,1194.7344703122774]
[]
[]
[null,null,"Source BEIS: \"Valuation of energy use and greenhouse gas emissions for appraisal\" - Data Table 3"]
[]
[]
[null,null,"Carbon Valuation (£) - Output (undiscounted), 2020 prices"]
[]
[null,null,null,null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[]
[null,null,"Low",null,{"$f":"E42*E$35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN42*BN$35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Central",null,{"$f":"E43*E$35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"High",null,{"$f":"E44*E$35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"Change in tCO2e emissions over programme period",null,null,null,null,null,{"$f":"SUM(E35:CG35)*-1","v":0}]
[null,null,"Total undiscounted value of carbon dioxide equivalent emissions (£)",null,null,null,null,null,{"$f":"IFERROR(SUM(E56:CG56),)","v":0}]

{"sheet":"Energy Input","index":6,"n_rows":105,"n_cols":16230,"rows_kept":105,"cut":false,"hidden":false,"merged":[[98,1,98,4],[71,1,71,4],[22,3,22,5],[19,13,19,14],[21,13,21,14],[23,13,23,14],[96,1,96,4],[91,1,91,4],[92,1,92,4],[93,1,93,4],[97,1,97,4],[103,1,103,4],[13,4,13,5],[82,1,82,2],[83,1,83,2],[81,1,81,2],[85,1,85,2],[86,1,86,2],[27,1,27,4],[38,1,38,4],[49,1,49,4],[87,1,87,2],[88,1,88,2],[89,1,89,2],[60,1,60,4],[99,1,99,4],[100,1,100,4]]}
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Raw Value\"","v":"Raw Value"},null,"Low"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Percentage\"","v":"Percentage"},null,"Central",null,null,"Percentage"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"High"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Start Year",2022,null,"End Year",null,2031]
[]
[null,null,null,"Electricity",null,null,null,null,true]
[null,null,null,"Gas",null,null,null,null,true]
[null,null,null,"Coal",null,null,null,null,true]
[null,null,null,"Hydrocarbon oils",null,null,null,null,true]
[null,null,null,"Road transport (petrol and DERV)",null,null,null,null,true,"Energy Price Scenario",null,null,null,"Central"]
[null,null,null,"Biomass",null,null,null,null,true]
[null,null,null,null,null,null,null,null,null,"Carbon Price Scenario",null,null,null,"Central"]
[null,"Rebound Effects",null,"Percentage"]
[null,null,null,null,null,null,null,null,null,"Optimism Bias Correction",null,null,null,-0.2]
[]
[]
[null,"Energy usage change"]
[null,"Electricity",null,null,null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,"Gross Change - Domestic",null,null,"(GWh)"]
[null,"Gross Change - Commercial",null,null,"(GWh)"]
[null,"Gross Change - Industrial",null,null,"(GWh)"]
[null,"Direct Rebound - Domestic",null,null,"%"]
[null,"Direct Rebound - Commercial",null,null,"%"]
[null,"Direct Rebound - Industrial",null,null,"%"]
[null,"Direct Rebound - Domestic",null,null,"(GWh)",null,null,{"$f":"H29*H32","v":0},{"$f":"I29*I32","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Direct Rebound - Commercial",null,null,"(GWh)",null,null,{"$f":"H30*H33","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Direct Rebound - Industrial",null,null,"(GWh)",null,null,{"$f":"H31*H34","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Gas",null,null,null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,"Gross Change - Domestic",null,null,"(GWh)"]
[null,"Gross Change - Commercial",null,null,"(GWh)"]
[null,"Gross Change - Industrial",null,null,"(GWh)"]
[null,"Direct Rebound - Domestic",null,null,"%"]
[null,"Direct Rebound - Commercial",null,null,"%"]
[null,"Direct Rebound - Industrial",null,null,"%"]
[null,"Direct Rebound - Domestic",null,null,"(GWh)",null,null,{"$f":"H40*H43","v":0},{"$f":"I40*I43","v":0},0,0,0,0,0,0,0,0]
[null,"Direct Rebound - Commercial",null,null,"(GWh)",null,null,{"$f":"H41*H44","v":0},0,0,0,0,0,0,0,0,0]
[null,"Direct Rebound - Industrial",null,null,"(GWh)",null,null,{"$f":"H42*H45","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,"Coal",null,null,null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,"Gross Change - Domestic",null,null,"(GWh)"]
[null,"Gross Change - Commercial",null,null,"(GWh)"]
[null,"Gross Change - Industrial",null,null,"(GWh)"]
[null,"Direct Rebound - Domestic",null,null,"%"]
[null,"Direct Rebound - Commercial",null,null,"%"]
[null,"Direct Rebound - Industrial",null,null,"%"]
[null,"Direct Rebound - Domestic",null,null,"(GWh)",null,null,{"$f":"H51*H54","v":0},{"$f":"I51*I54","v":0},0,0,0,0,0,0,0,0]
[null,"Direct Rebound - Commercial",null,null,"(GWh)",null,null,{"$f":"H52*H55","v":0},0,0,0,0,0,0,0,0,0]
[null,"Direct Rebound - Industrial",null,null,"(GWh)",null,null,{"$f":"H53*H56","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,"Hydrocarbon Oils",null,null,null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,"Gross Change - Domestic (Burning Oil)",null,null,"(litres)"]
[null,"Gross Change - Commercial (Gas Oil)",null,null,"(litres)"]
[null,"Gross Change - Industrial (Gas Oil)",null,null,"(litres)"]
[null,"Direct Rebound - Domestic (Burning Oil)",null,null,"%"]
[null,"Direct Rebound - Commercial (Gas Oil)",null,null,"%"]
[null,"Direct Rebound - Industrial (Gas Oil)",null,null,"%"]
[null,"Direct Rebound - Domestic (Burning Oil)",null,null,"(litres)",null,null,{"$f":"H62*H65","v":0},{"$f":"I62*I65","v":0},0,0,0,0,0,0,0,0]
[null,"Direct Rebound - Commercial (Gas Oil)",null,null,"(litres)",null,null,{"$f":"H63*H66","v":0},0,0,0,0,0,0,0,0,0]
[null,"Direct Rebound - Industrial (Gas Oil)",null,null,"(litres)",null,null,{"$f":"H64*H67","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,"Road Transport",null,null,null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,"Gross Change - Petrol",null,null,"(litres)"]
[null,"Gross Change - DERV",null,null,"(litres)"]
[null,"Direct Rebound - Petrol",null,null,"%"]
[null,"Direct Rebound - DERV",null,null,"%"]
[null,"Direct Rebound - Petrol",null,null,"(litres)",null,null,{"$f":"H73*H75","v":0},{"$f":"I73*I75","v":0},0,0,0,0,0,0,0,0]
[null,"Direct Rebound - DERV",null,null,"(litres)",null,null,{"$f":"H74*H76","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,"Vehicle Split"]
[]
[null,"Vehicle Type - Petrol",null,"% Split","Please enter the proportions of fuel used by different tyes of road transport vehicle"]
[null,"LGV",null,1.7999999999999999E-2,"To edit assumptions by individual year, select the \"Year by Year\" button below."]
[null,"Car",null,0.98199999999999998,{"$f":"IF(OR(COUNTIF(F102:CH102,\"!\")>0, COUNTIF(F95:CH95,\"!\")>0) = FALSE, \"Splits are correct\", \"Please ensure that the vehicle splits within each category add up to 100%\")","v":"Splits are correct"}]
[]
[null,"Vehicle Type - DERV",null,"% Split"]
[null,"LGV",null,0.25]
[null,"Car",null,0.25]
[null,"Rigid HGV",null,0.25]
[null,"Articulated HGV",null,0.25]
[]
[null,"Vehicle Type - Petrol",null,null,null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,"LGV",null,null,null,{"$f":"$D$83","v":1.7999999999999999E-2},1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,{"$f":"$D$83","v":1.7999999999999999E-2},1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,{"$f":"$D$83","v":1.7999999999999999E-2},1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2]
[null,"Car",null,null,null,{"$f":"$D$84","v":0.98199999999999998},0.98199999999999998,0.98199999999999998,0.98199999999999998,0.98199999999999998,0.98199999999999998,0.98199999999999998,0.98199999999999998,0.98199999999999998,0.98199999999999998,0.98199999999999998,0.98199999999999998,0.98199999999999998,0.98199999999999998,0.98199999999999998,0.98199999999999998,0.98199999999999998,0.98199999999999998,0.98199999999999998,0.98199999999999998,0.98199999999999998,0.98199999999999998,0.98199999999999998,0.98199999999999998,0.98199999999999998,0.98199999999999998,0.98199999999999998,0.98199999999999998,0.98199999999999998,0.98199999999999998,0.98199999999999998,0.98199999999999998,{"$f":"$D$84","v":0.98199999999999998},0.98199999999999998,0.98199999999999998,0.98199999999999998,0.98199999999999998,0.98199999999999998,0.98199999999999998,0.98199999999999998,0.98199999999999998,0.98199999999999998,0.98199999999999998,0.98199999999999998,0.98199999999999998,0.98199999999999998,0.98199999999999998,0.98199999999999998,0.98199999999999998,0.98199999999999998,0.98199999999999998,0.98199999999999998,0.98199999999999998,0.98199999999999998,0.98199999999999998,0.98199999999999998,0.98199999999999998,0.98199999999999998,0.98199999999999998,0.98199999999999998,0.98199999999999998,0.98199999999999998,0.98199999999999998,0.98199999999999998,{"$f":"$D$84","v":0.98199999999999998},0.98199999999999998,0.98199999999999998,0.98199999999999998,0.98199999999999998,0.98199999999999998,0.98199999999999998,0.98199999999999998,0.98199999999999998,0.98199999999999998,0.98199999999999998,0.98199999999999998,0.98199999999999998,0.98199999999999998,0.98199999999999998,0.98199999999999998,0.98199999999999998]
[null,null,null,null,null,null,null,{"$f":"IFERROR(IF(H94+H93=1,\"\",\"!\"),\"!\")","v":""},"","","","","","","","",""]
[]
[null,"Vehicle Type - DERV",null,null,null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,"LGV",null,null,null,{"$f":"$D$87","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"$D$87","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"$D$87","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
[null,"Car",null,null,null,{"$f":"$D$88","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"$D$88","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"$D$88","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
[null,"Rigid HGV",null,null,null,{"$f":"$D$89","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"$D$89","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"$D$89","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
[null,"Articulated HGV",null,null,null,{"$f":"$D$90","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"$D$90","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"$D$90","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
[null,null,null,null,null,null,null,{"$f":"IFERROR(IF(H101+H100+H99+H98=1,\"\",\"!\"),\"!\")","v":""},"","","","","","","","",""]
[]
[null,"Biomass",null,null,null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,"Biomass",null,null,"(GWh)"]

{"sheet":"Energy Results","index":7,"n_rows":49,"n_cols":83,"rows_kept":49,"cut":false,"hidden":false,"merged":[[7,2,7,3],[5,2,5,3],[9,2,9,3],[11,2,11,3],[13,2,13,3],[37,1,38,1],[37,2,38,3],[17,1,18,1],[17,2,18,3],[20,1,21,1],[23,1,24,1],[20,2,21,3],[23,2,24,3],[26,1,27,1],[26,2,27,3],[31,1,32,1],[31,2,32,3],[34,1,35,1],[34,2,35,3]]}
[]
[null,"Valuing Changes in Energy Usage - Output"]
[]
[null,"User Inputs"]
[]
[null,"Duration of Programme",{"$f":"IF(YearEnd-YearStart>2,(YearEnd-YearStart)+1 & \" years \",  \" 1 year \")","v":"10 years "}]
[]
[null,"Modelling Period",{"$f":"IF(YearEnd-YearStart>0,YearStart & \" to \" & YearEnd,YearStart)","v":"2022 to 2031"}]
[]
[null,"Energy Price Scenario",{"$f":"'Energy Input'!N20","v":"Central"}]
[]
[null,"Carbon Price Scenario",{"$f":"'Energy Input'!N22","v":"Central"}]
[]
[null,"Optimism Bias Correction",{"$f":"'Energy Input'!N24","v":-0.2}]
[]
[null,"Outputs"]
[]
[null,"Energy Use Change",{"$f":"SUM(C42:CE42)","v":0}]
[]
[]
[null,"Emissions",{"$f":"SUM(C43:CE43)","v":0}]
[]
[]
[null,"Air Quality",{"$f":"SUM(C44:CE44)","v":0}]
[]
[]
[null,"Comfort Taking",{"$f":"SUM(C45:CE45)","v":0}]
[]
[]
[null,{"$f":" \"Public Value - \" & CBY & \" Prices (Undiscounted)\"","v":"Public Value - 2022 Prices (Undiscounted)"}]
[]
[null,"Economic",{"$f":"SUM(C47:CE47)","v":0}]
[]
[]
[null,"Social",{"$f":"SUM(C48:CE48)","v":0}]
[]
[]
[null,"Overall Public Value",{"$f":"SUM(C49:CE49)","v":0}]
[]
[]
[null,null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,"Energy Use Change",{"$f":"Summary!C87","v":0},{"$f":"Summary!D87","v":0},{"$f":"Summary!E87","v":0},{"$f":"Summary!F87","v":0},{"$f":"Summary!G87","v":0},{"$f":"Summary!H87","v":0},{"$f":"Summary!I87","v":0},{"$f":"Summary!J87","v":0},{"$f":"Summary!K87","v":0},{"$f":"Summary!L87","v":0},{"$f":"Summary!M87","v":0},{"$f":"Summary!N87","v":0},{"$f":"Summary!O87","v":0},{"$f":"Summary!P87","v":0},{"$f":"Summary!Q87","v":0},{"$f":"Summary!R87","v":0},{"$f":"Summary!S87","v":0},{"$f":"Summary!T87","v":0},{"$f":"Summary!U87","v":0},{"$f":"Summary!V87","v":0},{"$f":"Summary!W87","v":0},{"$f":"Summary!X87","v":0},{"$f":"Summary!Y87","v":0},{"$f":"Summary!Z87","v":0},{"$f":"Summary!AA87","v":0},{"$f":"Summary!AB87","v":0},{"$f":"Summary!AC87","v":0},{"$f":"Summary!AD87","v":0},{"$f":"Summary!AE87","v":0},{"$f":"Summary!AF87","v":0},{"$f":"Summary!AG87","v":0},{"$f":"Summary!AH87","v":0},{"$f":"Summary!AI87","v":0},{"$f":"Summary!AJ87","v":0},{"$f":"Summary!AK87","v":0},{"$f":"Summary!AL87","v":0},{"$f":"Summary!AM87","v":0},{"$f":"Summary!AN87","v":0},{"$f":"Summary!AO87","v":0},{"$f":"Summary!AP87","v":0},{"$f":"Summary!AQ87","v":0},{"$f":"Summary!AR87","v":0},{"$f":"Summary!AS87","v":0},{"$f":"Summary!AT87","v":0},{"$f":"Summary!AU87","v":0},{"$f":"Summary!AV87","v":0},{"$f":"Summary!AW87","v":0},{"$f":"Summary!AX87","v":0},{"$f":"Summary!AY87","v":0},{"$f":"Summary!AZ87","v":0},{"$f":"Summary!BA87","v":0},{"$f":"Summary!BB87","v":0},{"$f":"Summary!BC87","v":0},{"$f":"Summary!BD87","v":0},{"$f":"Summary!BE87","v":0},{"$f":"Summary!BF87","v":0},{"$f":"Summary!BG87","v":0},{"$f":"Summary!BH87","v":0},{"$f":"Summary!BI87","v":0},{"$f":"Summary!BJ87","v":0},{"$f":"Summary!BK87","v":0},{"$f":"Summary!BL87","v":0},{"$f":"Summary!BM87","v":0},{"$f":"Summary!BN87","v":0},{"$f":"Summary!BO87","v":0},{"$f":"Summary!BP87","v":0},{"$f":"Summary!BQ87","v":0},{"$f":"Summary!BR87","v":0},{"$f":"Summary!BS87","v":0},{"$f":"Summary!BT87","v":0},{"$f":"Summary!BU87","v":0},{"$f":"Summary!BV87","v":0},{"$f":"Summary!BW87","v":0},{"$f":"Summary!BX87","v":0},{"$f":"Summary!BY87","v":0},{"$f":"Summary!BZ87","v":0},{"$f":"Summary!CA87","v":0},{"$f":"Summary!CB87","v":0},{"$f":"Summary!CC87","v":0},{"$f":"Summary!CD87","v":0},{"$f":"Summary!CE87","v":0}]
[null,"CO2e Emissions",{"$f":"Summary!C89","v":0},{"$f":"Summary!D89","v":0},{"$f":"Summary!E89","v":0},{"$f":"Summary!F89","v":0},{"$f":"Summary!G89","v":0},{"$f":"Summary!H89","v":0},{"$f":"Summary!I89","v":0},{"$f":"Summary!J89","v":0},{"$f":"Summary!K89","v":0},{"$f":"Summary!L89","v":0},{"$f":"Summary!M89","v":0},{"$f":"Summary!N89","v":0},{"$f":"Summary!O89","v":0},{"$f":"Summary!P89","v":0},{"$f":"Summary!Q89","v":0},{"$f":"Summary!R89","v":0},{"$f":"Summary!S89","v":0},{"$f":"Summary!T89","v":0},{"$f":"Summary!U89","v":0},{"$f":"Summary!V89","v":0},{"$f":"Summary!W89","v":0},{"$f":"Summary!X89","v":0},{"$f":"Summary!Y89","v":0},{"$f":"Summary!Z89","v":0},{"$f":"Summary!AA89","v":0},{"$f":"Summary!AB89","v":0},{"$f":"Summary!AC89","v":0},{"$f":"Summary!AD89","v":0},{"$f":"Summary!AE89","v":0},{"$f":"Summary!AF89","v":0},{"$f":"Summary!AG89","v":0},{"$f":"Summary!AH89","v":0},{"$f":"Summary!AI89","v":0},{"$f":"Summary!AJ89","v":0},{"$f":"Summary!AK89","v":0},{"$f":"Summary!AL89","v":0},{"$f":"Summary!AM89","v":0},{"$f":"Summary!AN89","v":0},{"$f":"Summary!AO89","v":0},{"$f":"Summary!AP89","v":0},{"$f":"Summary!AQ89","v":0},{"$f":"Summary!AR89","v":0},{"$f":"Summary!AS89","v":0},{"$f":"Summary!AT89","v":0},{"$f":"Summary!AU89","v":0},{"$f":"Summary!AV89","v":0},{"$f":"Summary!AW89","v":0},{"$f":"Summary!AX89","v":0},{"$f":"Summary!AY89","v":0},{"$f":"Summary!AZ89","v":0},{"$f":"Summary!BA89","v":0},{"$f":"Summary!BB89","v":0},{"$f":"Summary!BC89","v":0},{"$f":"Summary!BD89","v":0},{"$f":"Summary!BE89","v":0},{"$f":"Summary!BF89","v":0},{"$f":"Summary!BG89","v":0},{"$f":"Summary!BH89","v":0},{"$f":"Summary!BI89","v":0},{"$f":"Summary!BJ89","v":0},{"$f":"Summary!BK89","v":0},{"$f":"Summary!BL89","v":0},{"$f":"Summary!BM89","v":0},{"$f":"Summary!BN89","v":0},{"$f":"Summary!BO89","v":0},{"$f":"Summary!BP89","v":0},{"$f":"Summary!BQ89","v":0},{"$f":"Summary!BR89","v":0},{"$f":"Summary!BS89","v":0},{"$f":"Summary!BT89","v":0},{"$f":"Summary!BU89","v":0},{"$f":"Summary!BV89","v":0},{"$f":"Summary!BW89","v":0},{"$f":"Summary!BX89","v":0},{"$f":"Summary!BY89","v":0},{"$f":"Summary!BZ89","v":0},{"$f":"Summary!CA89","v":0},{"$f":"Summary!CB89","v":0},{"$f":"Summary!CC89","v":0},{"$f":"Summary!CD89","v":0},{"$f":"Summary!CE89","v":0}]
[null,"Air Quality Impact",{"$f":"Summary!C90","v":0},{"$f":"Summary!D90","v":0},{"$f":"Summary!E90","v":0},{"$f":"Summary!F90","v":0},{"$f":"Summary!G90","v":0},{"$f":"Summary!H90","v":0},{"$f":"Summary!I90","v":0},{"$f":"Summary!J90","v":0},{"$f":"Summary!K90","v":0},{"$f":"Summary!L90","v":0},{"$f":"Summary!M90","v":0},{"$f":"Summary!N90","v":0},{"$f":"Summary!O90","v":0},{"$f":"Summary!P90","v":0},{"$f":"Summary!Q90","v":0},{"$f":"Summary!R90","v":0},{"$f":"Summary!S90","v":0},{"$f":"Summary!T90","v":0},{"$f":"Summary!U90","v":0},{"$f":"Summary!V90","v":0},{"$f":"Summary!W90","v":0},{"$f":"Summary!X90","v":0},{"$f":"Summary!Y90","v":0},{"$f":"Summary!Z90","v":0},{"$f":"Summary!AA90","v":0},{"$f":"Summary!AB90","v":0},{"$f":"Summary!AC90","v":0},{"$f":"Summary!AD90","v":0},{"$f":"Summary!AE90","v":0},{"$f":"Summary!AF90","v":0},{"$f":"Summary!AG90","v":0},{"$f":"Summary!AH90","v":0},{"$f":"Summary!AI90","v":0},{"$f":"Summary!AJ90","v":0},{"$f":"Summary!AK90","v":0},{"$f":"Summary!AL90","v":0},{"$f":"Summary!AM90","v":0},{"$f":"Summary!AN90","v":0},{"$f":"Summary!AO90","v":0},{"$f":"Summary!AP90","v":0},{"$f":"Summary!AQ90","v":0},{"$f":"Summary!AR90","v":0},{"$f":"Summary!AS90","v":0},{"$f":"Summary!AT90","v":0},{"$f":"Summary!AU90","v":0},{"$f":"Summary!AV90","v":0},{"$f":"Summary!AW90","v":0},{"$f":"Summary!AX90","v":0},{"$f":"Summary!AY90","v":0},{"$f":"Summary!AZ90","v":0},{"$f":"Summary!BA90","v":0},{"$f":"Summary!BB90","v":0},{"$f":"Summary!BC90","v":0},{"$f":"Summary!BD90","v":0},{"$f":"Summary!BE90","v":0},{"$f":"Summary!BF90","v":0},{"$f":"Summary!BG90","v":0},{"$f":"Summary!BH90","v":0},{"$f":"Summary!BI90","v":0},{"$f":"Summary!BJ90","v":0},{"$f":"Summary!BK90","v":0},{"$f":"Summary!BL90","v":0},{"$f":"Summary!BM90","v":0},{"$f":"Summary!BN90","v":0},{"$f":"Summary!BO90","v":0},{"$f":"Summary!BP90","v":0},{"$f":"Summary!BQ90","v":0},{"$f":"Summary!BR90","v":0},{"$f":"Summary!BS90","v":0},{"$f":"Summary!BT90","v":0},{"$f":"Summary!BU90","v":0},{"$f":"Summary!BV90","v":0},{"$f":"Summary!BW90","v":0},{"$f":"Summary!BX90","v":0},{"$f":"Summary!BY90","v":0},{"$f":"Summary!BZ90","v":0},{"$f":"Summary!CA90","v":0},{"$f":"Summary!CB90","v":0},{"$f":"Summary!CC90","v":0},{"$f":"Summary!CD90","v":0},{"$f":"Summary!CE90","v":0}]
[null,"Comfort Taking",{"$f":"Summary!C88","v":0},{"$f":"Summary!D88","v":0},{"$f":"Summary!E88","v":0},{"$f":"Summary!F88","v":0},{"$f":"Summary!G88","v":0},{"$f":"Summary!H88","v":0},{"$f":"Summary!I88","v":0},{"$f":"Summary!J88","v":0},{"$f":"Summary!K88","v":0},{"$f":"Summary!L88","v":0},{"$f":"Summary!M88","v":0},{"$f":"Summary!N88","v":0},{"$f":"Summary!O88","v":0},{"$f":"Summary!P88","v":0},{"$f":"Summary!Q88","v":0},{"$f":"Summary!R88","v":0},{"$f":"Summary!S88","v":0},{"$f":"Summary!T88","v":0},{"$f":"Summary!U88","v":0},{"$f":"Summary!V88","v":0},{"$f":"Summary!W88","v":0},{"$f":"Summary!X88","v":0},{"$f":"Summary!Y88","v":0},{"$f":"Summary!Z88","v":0},{"$f":"Summary!AA88","v":0},{"$f":"Summary!AB88","v":0},{"$f":"Summary!AC88","v":0},{"$f":"Summary!AD88","v":0},{"$f":"Summary!AE88","v":0},{"$f":"Summary!AF88","v":0},{"$f":"Summary!AG88","v":0},{"$f":"Summary!AH88","v":0},{"$f":"Summary!AI88","v":0},{"$f":"Summary!AJ88","v":0},{"$f":"Summary!AK88","v":0},{"$f":"Summary!AL88","v":0},{"$f":"Summary!AM88","v":0},{"$f":"Summary!AN88","v":0},{"$f":"Summary!AO88","v":0},{"$f":"Summary!AP88","v":0},{"$f":"Summary!AQ88","v":0},{"$f":"Summary!AR88","v":0},{"$f":"Summary!AS88","v":0},{"$f":"Summary!AT88","v":0},{"$f":"Summary!AU88","v":0},{"$f":"Summary!AV88","v":0},{"$f":"Summary!AW88","v":0},{"$f":"Summary!AX88","v":0},{"$f":"Summary!AY88","v":0},{"$f":"Summary!AZ88","v":0},{"$f":"Summary!BA88","v":0},{"$f":"Summary!BB88","v":0},{"$f":"Summary!BC88","v":0},{"$f":"Summary!BD88","v":0},{"$f":"Summary!BE88","v":0},{"$f":"Summary!BF88","v":0},{"$f":"Summary!BG88","v":0},{"$f":"Summary!BH88","v":0},{"$f":"Summary!BI88","v":0},{"$f":"Summary!BJ88","v":0},{"$f":"Summary!BK88","v":0},{"$f":"Summary!BL88","v":0},{"$f":"Summary!BM88","v":0},{"$f":"Summary!BN88","v":0},{"$f":"Summary!BO88","v":0},{"$f":"Summary!BP88","v":0},{"$f":"Summary!BQ88","v":0},{"$f":"Summary!BR88","v":0},{"$f":"Summary!BS88","v":0},{"$f":"Summary!BT88","v":0},{"$f":"Summary!BU88","v":0},{"$f":"Summary!BV88","v":0},{"$f":"Summary!BW88","v":0},{"$f":"Summary!BX88","v":0},{"$f":"Summary!BY88","v":0},{"$f":"Summary!BZ88","v":0},{"$f":"Summary!CA88","v":0},{"$f":"Summary!CB88","v":0},{"$f":"Summary!CC88","v":0},{"$f":"Summary!CD88","v":0},{"$f":"Summary!CE88","v":0}]
[]
[null,"Economic",{"$f":"Summary!C91","v":0},{"$f":"Summary!D91","v":0},{"$f":"Summary!E91","v":0},{"$f":"Summary!F91","v":0},{"$f":"Summary!G91","v":0},{"$f":"Summary!H91","v":0},{"$f":"Summary!I91","v":0},{"$f":"Summary!J91","v":0},{"$f":"Summary!K91","v":0},{"$f":"Summary!L91","v":0},{"$f":"Summary!M91","v":0},{"$f":"Summary!N91","v":0},{"$f":"Summary!O91","v":0},{"$f":"Summary!P91","v":0},{"$f":"Summary!Q91","v":0},{"$f":"Summary!R91","v":0},{"$f":"Summary!S91","v":0},{"$f":"Summary!T91","v":0},{"$f":"Summary!U91","v":0},{"$f":"Summary!V91","v":0},{"$f":"Summary!W91","v":0},{"$f":"Summary!X91","v":0},{"$f":"Summary!Y91","v":0},{"$f":"Summary!Z91","v":0},{"$f":"Summary!AA91","v":0},{"$f":"Summary!AB91","v":0},{"$f":"Summary!AC91","v":0},{"$f":"Summary!AD91","v":0},{"$f":"Summary!AE91","v":0},{"$f":"Summary!AF91","v":0},{"$f":"Summary!AG91","v":0},{"$f":"Summary!AH91","v":0},{"$f":"Summary!AI91","v":0},{"$f":"Summary!AJ91","v":0},{"$f":"Summary!AK91","v":0},{"$f":"Summary!AL91","v":0},{"$f":"Summary!AM91","v":0},{"$f":"Summary!AN91","v":0},{"$f":"Summary!AO91","v":0},{"$f":"Summary!AP91","v":0},{"$f":"Summary!AQ91","v":0},{"$f":"Summary!AR91","v":0},{"$f":"Summary!AS91","v":0},{"$f":"Summary!AT91","v":0},{"$f":"Summary!AU91","v":0},{"$f":"Summary!AV91","v":0},{"$f":"Summary!AW91","v":0},{"$f":"Summary!AX91","v":0},{"$f":"Summary!AY91","v":0},{"$f":"Summary!AZ91","v":0},{"$f":"Summary!BA91","v":0},{"$f":"Summary!BB91","v":0},{"$f":"Summary!BC91","v":0},{"$f":"Summary!BD91","v":0},{"$f":"Summary!BE91","v":0},{"$f":"Summary!BF91","v":0},{"$f":"Summary!BG91","v":0},{"$f":"Summary!BH91","v":0},{"$f":"Summary!BI91","v":0},{"$f":"Summary!BJ91","v":0},{"$f":"Summary!BK91","v":0},{"$f":"Summary!BL91","v":0},{"$f":"Summary!BM91","v":0},{"$f":"Summary!BN91","v":0},{"$f":"Summary!BO91","v":0},{"$f":"Summary!BP91","v":0},{"$f":"Summary!BQ91","v":0},{"$f":"Summary!BR91","v":0},{"$f":"Summary!BS91","v":0},{"$f":"Summary!BT91","v":0},{"$f":"Summary!BU91","v":0},{"$f":"Summary!BV91","v":0},{"$f":"Summary!BW91","v":0},{"$f":"Summary!BX91","v":0},{"$f":"Summary!BY91","v":0},{"$f":"Summary!BZ91","v":0},{"$f":"Summary!CA91","v":0},{"$f":"Summary!CB91","v":0},{"$f":"Summary!CC91","v":0},{"$f":"Summary!CD91","v":0},{"$f":"Summary!CE91","v":0}]
[null,"Social",{"$f":"Summary!C92","v":0},{"$f":"Summary!D92","v":0},{"$f":"Summary!E92","v":0},{"$f":"Summary!F92","v":0},{"$f":"Summary!G92","v":0},{"$f":"Summary!H92","v":0},{"$f":"Summary!I92","v":0},{"$f":"Summary!J92","v":0},{"$f":"Summary!K92","v":0},{"$f":"Summary!L92","v":0},{"$f":"Summary!M92","v":0},{"$f":"Summary!N92","v":0},{"$f":"Summary!O92","v":0},{"$f":"Summary!P92","v":0},{"$f":"Summary!Q92","v":0},{"$f":"Summary!R92","v":0},{"$f":"Summary!S92","v":0},{"$f":"Summary!T92","v":0},{"$f":"Summary!U92","v":0},{"$f":"Summary!V92","v":0},{"$f":"Summary!W92","v":0},{"$f":"Summary!X92","v":0},{"$f":"Summary!Y92","v":0},{"$f":"Summary!Z92","v":0},{"$f":"Summary!AA92","v":0},{"$f":"Summary!AB92","v":0},{"$f":"Summary!AC92","v":0},{"$f":"Summary!AD92","v":0},{"$f":"Summary!AE92","v":0},{"$f":"Summary!AF92","v":0},{"$f":"Summary!AG92","v":0},{"$f":"Summary!AH92","v":0},{"$f":"Summary!AI92","v":0},{"$f":"Summary!AJ92","v":0},{"$f":"Summary!AK92","v":0},{"$f":"Summary!AL92","v":0},{"$f":"Summary!AM92","v":0},{"$f":"Summary!AN92","v":0},{"$f":"Summary!AO92","v":0},{"$f":"Summary!AP92","v":0},{"$f":"Summary!AQ92","v":0},{"$f":"Summary!AR92","v":0},{"$f":"Summary!AS92","v":0},{"$f":"Summary!AT92","v":0},{"$f":"Summary!AU92","v":0},{"$f":"Summary!AV92","v":0},{"$f":"Summary!AW92","v":0},{"$f":"Summary!AX92","v":0},{"$f":"Summary!AY92","v":0},{"$f":"Summary!AZ92","v":0},{"$f":"Summary!BA92","v":0},{"$f":"Summary!BB92","v":0},{"$f":"Summary!BC92","v":0},{"$f":"Summary!BD92","v":0},{"$f":"Summary!BE92","v":0},{"$f":"Summary!BF92","v":0},{"$f":"Summary!BG92","v":0},{"$f":"Summary!BH92","v":0},{"$f":"Summary!BI92","v":0},{"$f":"Summary!BJ92","v":0},{"$f":"Summary!BK92","v":0},{"$f":"Summary!BL92","v":0},{"$f":"Summary!BM92","v":0},{"$f":"Summary!BN92","v":0},{"$f":"Summary!BO92","v":0},{"$f":"Summary!BP92","v":0},{"$f":"Summary!BQ92","v":0},{"$f":"Summary!BR92","v":0},{"$f":"Summary!BS92","v":0},{"$f":"Summary!BT92","v":0},{"$f":"Summary!BU92","v":0},{"$f":"Summary!BV92","v":0},{"$f":"Summary!BW92","v":0},{"$f":"Summary!BX92","v":0},{"$f":"Summary!BY92","v":0},{"$f":"Summary!BZ92","v":0},{"$f":"Summary!CA92","v":0},{"$f":"Summary!CB92","v":0},{"$f":"Summary!CC92","v":0},{"$f":"Summary!CD92","v":0},{"$f":"Summary!CE92","v":0}]
[null,"Overall Public Value",{"$f":"C47+C48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BL47+BL48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Data Tables","index":8,"n_rows":164,"n_cols":88,"rows_kept":164,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Data Tables"]
[]
[null,"Carbon Valuation"]
[null,"Energy and greenhouse gas emissions appraisal data tables, BEIS - Table 3"]
[null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,"Low","£/tCO2e (2020)",null,null,null,null,120.47923863557756,122.31394785337824,124.17659680546014,126.06761097001029,127.98742230457898,129.93646934475024,131.91519730431497,133.92405817696951,135.96351083956296,138.03402115691671,140.13606208824032,142.27011379516784,144.43666375143943,146.63620685425323,148.86924553731293,151.13628988559688,153.43785775187501,155.77447487500001,158.14667500000002,160.55500000000001,163,165.44499999999999,167.92667499999999,170.44557512499998,173.00225875187496,175.59729263315307,178.23125202265035,180.90472080299008,183.61829161503491,186.37256598926041,189.16815447909929,{"$f":"AL8*1.015","v":192.00567679628577},{"$f":"AM8*1.015","v":194.88576194823003},197.80904837745345,200.77618410311524,203.78782686466195,206.84464426763185,209.94731393164631,213.09652364062097,216.29297149523026,219.5373660676587,222.83042655867357,226.17288295705364,229.56547620140944,233.00895834443057,236.504092719597,240.05165411039093,243.65242892204677,{"$f":"BC8*1.015","v":247.30721535587745},251.01682358621559,254.78207594000881,258.60380707910889,262.48286418529551,266.42010714807492,270.416408755296,274.47265488662543,278.58974470992479,282.76859088057364,287.01011974378224,291.31527153993892,295.68500061303797,300.12027562223352,304.62207975656702,309.19141095291548,{"$f":"BS8*1.015","v":313.82928211720917},318.53672134896726,323.31477216920172,328.16449375173971,333.08696115801575,338.08326557538595,343.15451455901672,348.30183227740196,353.52635976156296,358.82925515798638,364.21169398535613,369.67486939513645,375.21999243606348,380.84829232260438,386.5610167074434,392.35943195805504,{"$f":"CI8*1.015","v":398.24482343742585}]
[null,"Central","£/tCO2e (2020)",null,null,null,null,240.95847727115512,244.62789570675648,248.35319361092027,252.13522194002059,255.97484460915797,259.87293868950047,263.83039460862994,267.84811635393902,271.92702167912591,276.06804231383342,280.27212417648065,284.54022759033569,288.87332750287885,293.27241370850646,297.73849107462587,302.27257977119376,306.87571550375003,311.54894975000002,316.29335000000003,321.11,326,330.89,335.85334999999998,340.89115024999995,346.00451750374992,351.19458526630615,356.4625040453007,361.80944160598017,367.23658323006981,372.74513197852082,378.33630895819857,{"$f":"AL9*1.015","v":384.01135359257154},389.77152389646005,395.6180967549069,401.55236820623048,407.5756537293239,413.6892885352637,419.89462786329261,426.19304728124195,432.58594299046052,439.07473213531739,445.66085311734713,452.34576591410729,459.13095240281888,466.01791668886113,473.00818543919399,480.10330822078186,487.30485784409353,494.61443071175489,502.03364717243119,509.56415188001762,517.20761415821778,524.96572837059102,532.84021429614984,540.83281751059201,548.94530977325087,557.17948941984957,565.53718176114728,574.02023948756448,582.63054307987784,591.37000122607594,600.24055124446704,609.24415951313404,618.38282190583095,627.65856423441835,637.07344269793452,646.62954433840343,656.32898750347942,666.17392231603151,676.1665311507719,686.30902911803344,696.60366455480391,707.05271952312592,717.65851031597276,728.42338797071227,739.34973879027291,750.43998487212696,761.69658464520876,773.1220334148868,784.71886391611008,796.4896468748517]
[null,"High","£/tCO2e (2020)",null,null,null,null,361.43771590673271,366.94184356013471,372.52979041638042,378.20283291003091,383.96226691373693,389.80940803425074,395.74559191294492,401.7721745309085,407.89053251868887,414.10206347075012,420.40818626472094,426.81034138550353,433.30999125431828,439.90862056275967,446.60773661193878,453.40886965679067,460.31357325562504,467.32342462500003,474.44002500000005,481.66500000000002,489,496.33499999999998,503.78002499999997,511.3367253749999,519.00677625562491,526.79187789945922,534.69375606795109,542.7141624089702,550.85487484510475,559.11769796778117,567.50446343729789,{"$f":"AL10*1.015","v":576.01703038885728},584.65728584469014,593.42714513236047,602.32855230934581,611.36348059398597,620.53393280289572,629.84194179493909,639.28957092186306,648.87891448569098,658.61209820297631,668.49127967602089,678.51864887116119,688.69642860422857,699.02687503329196,709.51227815879122,720.15496233117301,730.95728676614056,741.92164606763254,753.05047075864695,764.34622782002657,775.81142123732684,787.44859255588665,799.26032144422481,811.24922626588807,823.41796465987636,835.76923412977442,848.30577264172098,861.03035923134667,873.94581461981682,887.05500183911397,900.36082686670056,913.86623926970094,927.57423285874631,941.48784635162747,955.61016404690179,969.94431650760521,984.49348125521919,999.26088347404743,1014.249796726158,1029.4635436770502,1044.9054968322059,1060.579079284689,1076.4877654739591,1092.6350819560685,1109.0246081854093,1125.6599773081903,1142.544876967813,1159.6830501223301,1177.078295874165,1194.7344703122774]
[]
[]
[null,"Carbon Conversion Factors (Fuel to CO2e)"]
[null,"Energy and greenhouse gas emissions appraisal data tables, BEIS - Table 1 & the IAG spreadsheet for toolkit for valuing changes in GHG emissions (Conversion CO2)"]
[null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,"Grid electricity"]
[null,"Domestic ","kg CO2e / Kwh",0.29078513044499354,0.24722394840979431,0.18014054217824454,0.14610913073350168,0.14054731030450415,0.1152323203799229,0.10707002105930054,0.11191707469177997,0.1042953319689487,0.10533096117638058,9.8699731631366111E-2,0.10525865894241662,9.9675471631559445E-2,9.1810107995225779E-2,8.2774599769890836E-2,7.2832792184155462E-2,6.1277789002047382E-2,5.6809407747537198E-2,4.9379859777665763E-2,4.0892652860086767E-2,4.0892652860086767E-2,4.0892652860086767E-2,4.0892652860086767E-2,4.0892652860086767E-2,4.0892652860086767E-2,3.9563233790948664E-2,3.8233814721810568E-2,3.6904395652672464E-2,3.5574976583534361E-2,3.4245557514396265E-2,3.2916138445258161E-2,3.1586719376120058E-2,3.0257300306981962E-2,2.8927881237843858E-2,2.7598462168705772E-2,2.7598462168705772E-2,2.7598462168705772E-2,2.7598462168705772E-2,2.7598462168705772E-2,2.7598462168705772E-2,2.7598462168705772E-2,2.7598462168705772E-2,2.7598462168705772E-2,2.7598462168705772E-2,2.7598462168705772E-2,2.7598462168705772E-2,2.7598462168705772E-2,2.7598462168705772E-2,2.7598462168705772E-2,2.7598462168705772E-2,2.7598462168705772E-2,2.7598462168705772E-2,2.7598462168705772E-2,2.7598462168705772E-2,2.7598462168705772E-2,2.7598462168705772E-2,2.7598462168705772E-2,2.7598462168705772E-2,2.7598462168705772E-2,2.7598462168705772E-2,2.7598462168705772E-2,2.7598462168705772E-2,2.7598462168705772E-2,2.7598462168705772E-2,2.7598462168705772E-2,2.7598462168705772E-2,2.7598462168705772E-2,2.7598462168705772E-2,2.7598462168705772E-2,2.7598462168705772E-2,2.7598462168705772E-2,2.7598462168705772E-2,2.7598462168705772E-2,2.7598462168705772E-2,2.7598462168705772E-2,2.7598462168705772E-2,2.7598462168705772E-2,2.7598462168705772E-2,2.7598462168705772E-2,2.7598462168705772E-2,2.7598462168705772E-2,2.7598462168705772E-2,2.7598462168705772E-2,2.7598462168705772E-2,2.7598462168705772E-2]
[null,"Commercial ","kg CO2e / Kwh",0.28546522404259744,0.24270864857367241,0.17685045411918612,0.14344059259914851,0.13798035329541466,0.11312771651498923,0.10511449348338275,0.1098730204961185,0.10239048133301,0.10340719580171742,9.6897079077165868E-2,0.1033362140962349,9.7854998155513614E-2,9.0133287572885357E-2,8.1262803929802882E-2,7.1502573583859086E-2,6.0158611056631575E-2,5.5771840347038248E-2,4.8477985690644737E-2,4.0145789176590861E-2,4.0145789176590861E-2,4.0145789176590861E-2,4.0145789176590861E-2,4.0145789176590861E-2,4.0145789176590861E-2,3.884065062616314E-2,3.7535512075735411E-2,3.6230373525307683E-2,3.4925234974879961E-2,3.3620096424452232E-2,3.2314957874024504E-2,3.1009819323596779E-2,2.970468077316905E-2,2.8399542222741325E-2,2.7094403672313614E-2,2.7094403672313614E-2,2.7094403672313614E-2,2.7094403672313614E-2,2.7094403672313614E-2,2.7094403672313614E-2,2.7094403672313614E-2,2.7094403672313614E-2,2.7094403672313614E-2,2.7094403672313614E-2,2.7094403672313614E-2,2.7094403672313614E-2,2.7094403672313614E-2,2.7094403672313614E-2,2.7094403672313614E-2,2.7094403672313614E-2,2.7094403672313614E-2,2.7094403672313614E-2,2.7094403672313614E-2,2.7094403672313614E-2,2.7094403672313614E-2,2.7094403672313614E-2,2.7094403672313614E-2,2.7094403672313614E-2,2.7094403672313614E-2,2.7094403672313614E-2,2.7094403672313614E-2,2.7094403672313614E-2,2.7094403672313614E-2,2.7094403672313614E-2,2.7094403672313614E-2,2.7094403672313614E-2,2.7094403672313614E-2,2.7094403672313614E-2,2.7094403672313614E-2,2.7094403672313614E-2,2.7094403672313614E-2,2.7094403672313614E-2,2.7094403672313614E-2,2.7094403672313614E-2,2.7094403672313614E-2,2.7094403672313614E-2,2.7094403672313614E-2,2.7094403672313614E-2,2.7094403672313614E-2,2.7094403672313614E-2,2.7094403672313614E-2,2.7094403672313614E-2,2.7094403672313614E-2,2.7094403672313614E-2,2.7094403672313614E-2]
[null,"Industrial ","kg CO2e / Kwh",0.2801453176402014,0.23819334873755049,0.1735603660601277,0.14077205446479535,0.13541339628632515,0.11102311265005557,0.10315896590746497,0.107828966300457,0.1004856306970713,0.10148343042705425,9.5094426522965639E-2,0.10141376925005317,9.603452467946777E-2,8.8456467150544935E-2,7.9751008089714942E-2,7.0172354983562724E-2,5.9039433111215761E-2,5.4734272946539292E-2,4.7576111603623711E-2,3.9398925493094962E-2,3.9398925493094962E-2,3.9398925493094962E-2,3.9398925493094962E-2,3.9398925493094962E-2,3.9398925493094962E-2,3.8118067461377608E-2,3.6837209429660255E-2,3.5556351397942908E-2,3.4275493366225554E-2,3.29946353345082E-2,3.1713777302790847E-2,3.0432919271073496E-2,2.9152061239356142E-2,2.7871203207638792E-2,2.6590345175921452E-2,2.6590345175921452E-2,2.6590345175921452E-2,2.6590345175921452E-2,2.6590345175921452E-2,2.6590345175921452E-2,2.6590345175921452E-2,2.6590345175921452E-2,2.6590345175921452E-2,2.6590345175921452E-2,2.6590345175921452E-2,2.6590345175921452E-2,2.6590345175921452E-2,2.6590345175921452E-2,2.6590345175921452E-2,2.6590345175921452E-2,2.6590345175921452E-2,2.6590345175921452E-2,2.6590345175921452E-2,2.6590345175921452E-2,2.6590345175921452E-2,2.6590345175921452E-2,2.6590345175921452E-2,2.6590345175921452E-2,2.6590345175921452E-2,2.6590345175921452E-2,2.6590345175921452E-2,2.6590345175921452E-2,2.6590345175921452E-2,2.6590345175921452E-2,2.6590345175921452E-2,2.6590345175921452E-2,2.6590345175921452E-2,2.6590345175921452E-2,2.6590345175921452E-2,2.6590345175921452E-2,2.6590345175921452E-2,2.6590345175921452E-2,2.6590345175921452E-2,2.6590345175921452E-2,2.6590345175921452E-2,2.6590345175921452E-2,2.6590345175921452E-2,2.6590345175921452E-2,2.6590345175921452E-2,2.6590345175921452E-2,2.6590345175921452E-2,2.6590345175921452E-2,2.6590345175921452E-2,2.6590345175921452E-2,2.6590345175921452E-2]
[]
[null,"Petrol"]
[null,"(kg CO2e / litre)",null,2.1890887342243337,2.1595005987432501,2.1299124632621669,2.1003243277810837,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001]
[null,"(kg CO2e / kWh)",null,0.22889223350972401,0.22579848298706495,0.22270473246440597,0.21961098194174697,0.21651723141908794,0.21651723141908794,0.21651723141908794,0.21651723141908794,0.21651723141908794,0.21651723141908794,0.21651723141908794,0.21651723141908794,0.21651723141908794,0.21651723141908794,0.21651723141908794,0.21651723141908794,0.21651723141908794,0.21651723141908794,0.21651723141908794,0.21651723141908794,0.21651723141908794,0.21651723141908794,0.21651723141908794,0.21651723141908794,0.21651723141908794,0.21651723141908794,0.21651723141908794,0.21651723141908794,0.21651723141908794,0.21651723141908794,0.21651723141908794,0.21651723141908794,0.21651723141908794,0.21651723141908794,0.21651723141908794,0.21651723141908794,0.21651723141908794,0.21651723141908794,0.21651723141908794,0.21651723141908794,0.21651723141908794,0.21651723141908794,0.21651723141908794,0.21651723141908794,0.21651723141908794,0.21651723141908794,0.21651723141908794,0.21651723141908794,0.21651723141908794,0.21651723141908794,0.21651723141908794,0.21651723141908794,0.21651723141908794,0.21651723141908794,0.21651723141908794,0.21651723141908794,0.21651723141908794,0.21651723141908794,0.21651723141908794,0.21651723141908794,0.21651723141908794,0.21651723141908794,0.21651723141908794,0.21651723141908794,0.21651723141908794,0.21651723141908794,0.21651723141908794,0.21651723141908794,0.21651723141908794,0.21651723141908794,0.21651723141908794,0.21651723141908794,0.21651723141908794,0.21651723141908794,0.21651723141908794,0.21651723141908794,0.21651723141908794,0.21651723141908794,0.21651723141908794,0.21651723141908794,0.21651723141908794,0.21651723141908794,0.21651723141908794,0.21651723141908794,0.21651723141908794]
[]
[null,"Diesel"]
[null,"(kg CO2e / litre)",null,2.6015089173819628,2.5561288764705132,2.5107488355590641,2.4653687946476155,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664]
[null,"(kg CO2e / kWh)",null,0.24468984530579058,0.24042153966347604,0.23615323402116153,0.23188492837884708,0.22761662273653258,0.22761662273653258,0.22761662273653258,0.22761662273653258,0.22761662273653258,0.22761662273653258,0.22761662273653258,0.22761662273653258,0.22761662273653258,0.22761662273653258,0.22761662273653258,0.22761662273653258,0.22761662273653258,0.22761662273653258,0.22761662273653258,0.22761662273653258,0.22761662273653258,0.22761662273653258,0.22761662273653258,0.22761662273653258,0.22761662273653258,0.22761662273653258,0.22761662273653258,0.22761662273653258,0.22761662273653258,0.22761662273653258,0.22761662273653258,0.22761662273653258,0.22761662273653258,0.22761662273653258,0.22761662273653258,0.22761662273653258,0.22761662273653258,0.22761662273653258,0.22761662273653258,0.22761662273653258,0.22761662273653258,0.22761662273653258,0.22761662273653258,0.22761662273653258,0.22761662273653258,0.22761662273653258,0.22761662273653258,0.22761662273653258,0.22761662273653258,0.22761662273653258,0.22761662273653258,0.22761662273653258,0.22761662273653258,0.22761662273653258,0.22761662273653258,0.22761662273653258,0.22761662273653258,0.22761662273653258,0.22761662273653258,0.22761662273653258,0.22761662273653258,0.22761662273653258,0.22761662273653258,0.22761662273653258,0.22761662273653258,0.22761662273653258,0.22761662273653258,0.22761662273653258,0.22761662273653258,0.22761662273653258,0.22761662273653258,0.22761662273653258,0.22761662273653258,0.22761662273653258,0.22761662273653258,0.22761662273653258,0.22761662273653258,0.22761662273653258,0.22761662273653258,0.22761662273653258,0.22761662273653258,0.22761662273653258,0.22761662273653258,0.22761662273653258,0.22761662273653258]
[]
[null,"Gas oil"]
[null,"(kg CO2e / litre)",null,2.856130207175835,2.809404553749201,2.7626789003225665,2.7159532468959324,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988]
[null,"(kg CO2e / kWh)",null,0.2657903421936082,0.26144207145221043,0.25709380071081261,0.25274552996941491,0.24839725922801717,0.24839725922801717,0.24839725922801717,0.24839725922801717,0.24839725922801717,0.24839725922801717,0.24839725922801717,0.24839725922801717,0.24839725922801717,0.24839725922801717,0.24839725922801717,0.24839725922801717,0.24839725922801717,0.24839725922801717,0.24839725922801717,0.24839725922801717,0.24839725922801717,0.24839725922801717,0.24839725922801717,0.24839725922801717,0.24839725922801717,0.24839725922801717,0.24839725922801717,0.24839725922801717,0.24839725922801717,0.24839725922801717,0.24839725922801717,0.24839725922801717,0.24839725922801717,0.24839725922801717,0.24839725922801717,0.24839725922801717,0.24839725922801717,0.24839725922801717,0.24839725922801717,0.24839725922801717,0.24839725922801717,0.24839725922801717,0.24839725922801717,0.24839725922801717,0.24839725922801717,0.24839725922801717,0.24839725922801717,0.24839725922801717,0.24839725922801717,0.24839725922801717,0.24839725922801717,0.24839725922801717,0.24839725922801717,0.24839725922801717,0.24839725922801717,0.24839725922801717,0.24839725922801717,0.24839725922801717,0.24839725922801717,0.24839725922801717,0.24839725922801717,0.24839725922801717,0.24839725922801717,0.24839725922801717,0.24839725922801717,0.24839725922801717,0.24839725922801717,0.24839725922801717,0.24839725922801717,0.24839725922801717,0.24839725922801717,0.24839725922801717,0.24839725922801717,0.24839725922801717,0.24839725922801717,0.24839725922801717,0.24839725922801717,0.24839725922801717,0.24839725922801717,0.24839725922801717,0.24839725922801717,0.24839725922801717,0.24839725922801717,0.24839725922801717,0.24839725922801717]
[]
[null,"Natural Gas","kg CO2e / kWh",0.18396000000000001]
[null,"Industrial Steam Coal","kg CO2e / kWh",0.32482]
[null,"Domestic Steam Coal","kg CO2e / kWh",0.34472999999999998]
[null,"Burning Oil","kg CO2e / litres",2.53627]
[null,null,"kg CO2e / kWh",0.24665000000000001]
[]
[]
[null,"Energy Prices - Low"]
[null,"Energy and greenhouse gas emissions appraisal data tables, BEIS - Tables 4-13"]
[null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,"ELECTRICITY - retail: domestic","p/KWh (2017)",15.94068353440567,16.534759014662122,17.789473684210527,17.839372131931853,17.889270579653182,17.387033528898929,17.219571415911393,17.316525190679336,17.316546770654305,17.532641875493123,17.708926194045191,17.652465283914946,17.296779391417086,17.284702264728459,17.57975069292344,17.57975069292344,17.57975069292344,17.57975069292344,17.57975069292344,17.57975069292344,17.57975069292344,17.57975069292344,17.57975069292344,17.57975069292344,17.57975069292344,17.57975069292344,17.57975069292344,17.57975069292344,17.57975069292344,17.57975069292344,17.57975069292344,17.57975069292344,17.57975069292344,17.57975069292344,17.57975069292344,17.57975069292344,17.57975069292344,17.57975069292344,17.57975069292344,17.57975069292344,17.57975069292344,17.57975069292344,17.57975069292344,17.57975069292344,17.57975069292344,17.57975069292344,17.57975069292344,17.57975069292344,17.57975069292344,17.57975069292344,17.57975069292344,17.57975069292344,17.57975069292344,17.57975069292344,17.57975069292344,17.57975069292344,17.57975069292344,17.57975069292344,17.57975069292344,17.57975069292344,17.57975069292344,17.57975069292344,17.57975069292344,17.57975069292344,17.57975069292344,17.57975069292344,17.57975069292344,17.57975069292344,17.57975069292344,17.57975069292344,17.57975069292344,17.57975069292344,17.57975069292344,17.57975069292344,17.57975069292344,17.57975069292344,17.57975069292344,17.57975069292344,17.57975069292344,17.57975069292344,17.57975069292344,17.57975069292344,17.57975069292344,17.57975069292344,17.57975069292344]
[null,"ELECTRICITY - retail: commercial","p/KWh (2017)",10.478809466109954,10.809223197330546,13.149659622018421,13.054583346545604,12.932073034766926,12.946619260925479,13.04148300853574,13.105848209707339,13.154548651092275,13.410040983273117,13.868744634252483,13.373636658470518,13.220872679603271,13.62910342719573,13.721230773576849,13.721230773576849,13.721230773576849,13.721230773576849,13.721230773576849,13.721230773576849,13.721230773576849,13.721230773576849,13.721230773576849,13.721230773576849,13.721230773576849,13.721230773576849,13.721230773576849,13.721230773576849,13.721230773576849,13.721230773576849,13.721230773576849,13.721230773576849,13.721230773576849,13.721230773576849,13.721230773576849,13.721230773576849,13.721230773576849,13.721230773576849,13.721230773576849,13.721230773576849,13.721230773576849,13.721230773576849,13.721230773576849,13.721230773576849,13.721230773576849,13.721230773576849,13.721230773576849,13.721230773576849,13.721230773576849,13.721230773576849,13.721230773576849,13.721230773576849,13.721230773576849,13.721230773576849,13.721230773576849,13.721230773576849,13.721230773576849,13.721230773576849,13.721230773576849,13.721230773576849,13.721230773576849,13.721230773576849,13.721230773576849,13.721230773576849,13.721230773576849,13.721230773576849,13.721230773576849,13.721230773576849,13.721230773576849,13.721230773576849,13.721230773576849,13.721230773576849,13.721230773576849,13.721230773576849,13.721230773576849,13.721230773576849,13.721230773576849,13.721230773576849,13.721230773576849,13.721230773576849,13.721230773576849,13.721230773576849,13.721230773576849,13.721230773576849,13.721230773576849]
[null,"ELECTRICITY - retail: industrial","p/KWh (2017)",9.6408249432010606,10.033691509959565,11.922363301317525,11.723109519575768,11.486154631618961,11.442786099896502,11.471333950590758,11.510333101211769,11.529953765698634,11.691699690649404,11.978620853925202,11.489530724538577,11.314620023894735,11.645652128160643,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061]
[null,"ELECTRICITY - Variable element: domestic","p/KWh (2017)",7.3558534722710505,8.9975359392787713,9.8323183001141281,9.3836471628881721,9.460185453324053,9.5698283820682235,9.5418617352066342,9.7071460308172455,9.7372765110993633,9.9422759103960203,10.220931514667981,9.9860383163817001,9.9058864800534838,9.9604073225564811,9.7947469729836474,9.7947469729836474,9.7947469729836474,9.7947469729836474,9.7947469729836474,9.7947469729836474,9.7947469729836474,9.7947469729836474,9.7947469729836474,9.7947469729836474,9.7947469729836474,9.7947469729836474,9.7947469729836474,9.7947469729836474,9.7947469729836474,9.7947469729836474,9.7947469729836474,9.7947469729836474,9.7947469729836474,9.7947469729836474,9.7947469729836474,9.7947469729836474,9.7947469729836474,9.7947469729836474,9.7947469729836474,9.7947469729836474,9.7947469729836474,9.7947469729836474,9.7947469729836474,9.7947469729836474,9.7947469729836474,9.7947469729836474,9.7947469729836474,9.7947469729836474,9.7947469729836474,9.7947469729836474,9.7947469729836474,9.7947469729836474,9.7947469729836474,9.7947469729836474,9.7947469729836474,9.7947469729836474,9.7947469729836474,9.7947469729836474,9.7947469729836474,9.7947469729836474,9.7947469729836474,9.7947469729836474,9.7947469729836474,9.7947469729836474,9.7947469729836474,9.7947469729836474,9.7947469729836474,9.7947469729836474,9.7947469729836474,9.7947469729836474,9.7947469729836474,9.7947469729836474,9.7947469729836474,9.7947469729836474,9.7947469729836474,9.7947469729836474,9.7947469729836474,9.7947469729836474,9.7947469729836474,9.7947469729836474,9.7947469729836474,9.7947469729836474,9.7947469729836474,9.7947469729836474,9.7947469729836474]
[null,"ELECTRICITY - Variable element: commercial","p/KWh (2017)",5.6779698941543826,7.2899328434046824,8.3474665661402518,7.9978731711861455,8.0540230300605806,8.1938992111895388,8.141055297510837,8.2817764253500101,8.315705837805865,8.5130899283346331,8.7753402578341912,8.5132427670104427,8.3915815361975277,8.427885924313042,8.2576180759960582,8.2576180759960582,8.2576180759960582,8.2576180759960582,8.2576180759960582,8.2576180759960582,8.2576180759960582,8.2576180759960582,8.2576180759960582,8.2576180759960582,8.2576180759960582,8.2576180759960582,8.2576180759960582,8.2576180759960582,8.2576180759960582,8.2576180759960582,8.2576180759960582,8.2576180759960582,8.2576180759960582,8.2576180759960582,8.2576180759960582,8.2576180759960582,8.2576180759960582,8.2576180759960582,8.2576180759960582,8.2576180759960582,8.2576180759960582,8.2576180759960582,8.2576180759960582,8.2576180759960582,8.2576180759960582,8.2576180759960582,8.2576180759960582,8.2576180759960582,8.2576180759960582,8.2576180759960582,8.2576180759960582,8.2576180759960582,8.2576180759960582,8.2576180759960582,8.2576180759960582,8.2576180759960582,8.2576180759960582,8.2576180759960582,8.2576180759960582,8.2576180759960582,8.2576180759960582,8.2576180759960582,8.2576180759960582,8.2576180759960582,8.2576180759960582,8.2576180759960582,8.2576180759960582,8.2576180759960582,8.2576180759960582,8.2576180759960582,8.2576180759960582,8.2576180759960582,8.2576180759960582,8.2576180759960582,8.2576180759960582,8.2576180759960582,8.2576180759960582,8.2576180759960582,8.2576180759960582,8.2576180759960582,8.2576180759960582,8.2576180759960582,8.2576180759960582,8.2576180759960582,8.2576180759960582]
[null,"ELECTRICITY - Variable element: industrial","p/KWh (2017)",5.2747473006126393,6.8354833942865749,7.7162710010683444,7.2750284205812452,7.2525448991287131,7.332560777074713,7.2284721612511351,7.3405529865062444,7.3536608164688255,7.4795502948292869,7.6350842321901666,7.4155630311388121,7.2786515936211513,7.2729493021196649,7.1322592598649042,7.1322592598649042,7.1322592598649042,7.1322592598649042,7.1322592598649042,7.1322592598649042,7.1322592598649042,7.1322592598649042,7.1322592598649042,7.1322592598649042,7.1322592598649042,7.1322592598649042,7.1322592598649042,7.1322592598649042,7.1322592598649042,7.1322592598649042,7.1322592598649042,7.1322592598649042,7.1322592598649042,7.1322592598649042,7.1322592598649042,7.1322592598649042,7.1322592598649042,7.1322592598649042,7.1322592598649042,7.1322592598649042,7.1322592598649042,7.1322592598649042,7.1322592598649042,7.1322592598649042,7.1322592598649042,7.1322592598649042,7.1322592598649042,7.1322592598649042,7.1322592598649042,7.1322592598649042,7.1322592598649042,7.1322592598649042,7.1322592598649042,7.1322592598649042,7.1322592598649042,7.1322592598649042,7.1322592598649042,7.1322592598649042,7.1322592598649042,7.1322592598649042,7.1322592598649042,7.1322592598649042,7.1322592598649042,7.1322592598649042,7.1322592598649042,7.1322592598649042,7.1322592598649042,7.1322592598649042,7.1322592598649042,7.1322592598649042,7.1322592598649042,7.1322592598649042,7.1322592598649042,7.1322592598649042,7.1322592598649042,7.1322592598649042,7.1322592598649042,7.1322592598649042,7.1322592598649042,7.1322592598649042,7.1322592598649042,7.1322592598649042,7.1322592598649042,7.1322592598649042,7.1322592598649042]
[]
[null,"GAS - retail: domestic","p/KWh (2017)",4.483098874483443,4.2641387346939972,4.3066666666666666,4.1720194142277798,4.0373721617888938,3.7139217523470571,3.7177589826117892,3.710160788428825,3.7404246351835826,3.7341100716930127,3.7307325081625291,3.7302772009018428,3.7021684024423549,3.6952817660657939,3.6971911291605273,3.6971911291605273,3.6971911291605273,3.6971911291605273,3.6971911291605273,3.6971911291605273,3.6971911291605273,3.6971911291605273,3.6971911291605273,3.6971911291605273,3.6971911291605273,3.6971911291605273,3.6971911291605273,3.6971911291605273,3.6971911291605273,3.6971911291605273,3.6971911291605273,3.6971911291605273,3.6971911291605273,3.6971911291605273,3.6971911291605273,3.6971911291605273,3.6971911291605273,3.6971911291605273,3.6971911291605273,3.6971911291605273,3.6971911291605273,3.6971911291605273,3.6971911291605273,3.6971911291605273,3.6971911291605273,3.6971911291605273,3.6971911291605273,3.6971911291605273,3.6971911291605273,3.6971911291605273,3.6971911291605273,3.6971911291605273,3.6971911291605273,3.6971911291605273,3.6971911291605273,3.6971911291605273,3.6971911291605273,3.6971911291605273,3.6971911291605273,3.6971911291605273,3.6971911291605273,3.6971911291605273,3.6971911291605273,3.6971911291605273,3.6971911291605273,3.6971911291605273,3.6971911291605273,3.6971911291605273,3.6971911291605273,3.6971911291605273,3.6971911291605273,3.6971911291605273,3.6971911291605273,3.6971911291605273,3.6971911291605273,3.6971911291605273,3.6971911291605273,3.6971911291605273,3.6971911291605273,3.6971911291605273,3.6971911291605273,3.6971911291605273,3.6971911291605273,3.6971911291605273,3.6971911291605273]
[null,"GAS - retail: commercial","p/KWh (2017)",2.3597567042007599,2.1994977713851069,3.120428514693391,2.4625469700672076,2.3657274861074007,2.362292784292829,2.450344387020023,2.5735426604844771,2.6586711392962283,2.7447846895742689,2.7509832871416213,2.757424900074871,2.7639638951558356,2.770387229765265,2.7766685030688736,2.7766685030688736,2.7766685030688736,2.7766685030688736,2.7766685030688736,2.7766685030688736,2.7766685030688736,2.7766685030688736,2.7766685030688736,2.7766685030688736,2.7766685030688736,2.7766685030688736,2.7766685030688736,2.7766685030688736,2.7766685030688736,2.7766685030688736,2.7766685030688736,2.7766685030688736,2.7766685030688736,2.7766685030688736,2.7766685030688736,2.7766685030688736,2.7766685030688736,2.7766685030688736,2.7766685030688736,2.7766685030688736,2.7766685030688736,2.7766685030688736,2.7766685030688736,2.7766685030688736,2.7766685030688736,2.7766685030688736,2.7766685030688736,2.7766685030688736,2.7766685030688736,2.7766685030688736,2.7766685030688736,2.7766685030688736,2.7766685030688736,2.7766685030688736,2.7766685030688736,2.7766685030688736,2.7766685030688736,2.7766685030688736,2.7766685030688736,2.7766685030688736,2.7766685030688736,2.7766685030688736,2.7766685030688736,2.7766685030688736,2.7766685030688736,2.7766685030688736,2.7766685030688736,2.7766685030688736,2.7766685030688736,2.7766685030688736,2.7766685030688736,2.7766685030688736,2.7766685030688736,2.7766685030688736,2.7766685030688736,2.7766685030688736,2.7766685030688736,2.7766685030688736,2.7766685030688736,2.7766685030688736,2.7766685030688736,2.7766685030688736,2.7766685030688736,2.7766685030688736,2.7766685030688736]
[null,"GAS - retail: industrial","p/KWh (2017)",1.7970664058315677,1.6647246114111567,2.579313556949963,1.8660890174248237,1.7253393710723213,1.7065412971190455,1.7528785694080877,1.8329462018961984,1.8745088404939865,1.9165369909760197,1.9198575044133723,1.9233602879094542,1.926929435802623,1.9303954274231878,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972]
[null,"GAS - Variable element: domestic","p/KWh (2017)",1.3901441389067342,1.7214042285734998,2.2143045339386083,1.5340343744008957,1.3673600895211495,1.3426504412661817,1.3448080866854528,1.3794998093954411,1.3799017060169034,1.380286002179963,1.3807393403143773,1.3812855499451775,1.3818593510808548,1.3823652970597571,1.3827914632787675,1.3827914632787675,1.3827914632787675,1.3827914632787675,1.3827914632787675,1.3827914632787675,1.3827914632787675,1.3827914632787675,1.3827914632787675,1.3827914632787675,1.3827914632787675,1.3827914632787675,1.3827914632787675,1.3827914632787675,1.3827914632787675,1.3827914632787675,1.3827914632787675,1.3827914632787675,1.3827914632787675,1.3827914632787675,1.3827914632787675,1.3827914632787675,1.3827914632787675,1.3827914632787675,1.3827914632787675,1.3827914632787675,1.3827914632787675,1.3827914632787675,1.3827914632787675,1.3827914632787675,1.3827914632787675,1.3827914632787675,1.3827914632787675,1.3827914632787675,1.3827914632787675,1.3827914632787675,1.3827914632787675,1.3827914632787675,1.3827914632787675,1.3827914632787675,1.3827914632787675,1.3827914632787675,1.3827914632787675,1.3827914632787675,1.3827914632787675,1.3827914632787675,1.3827914632787675,1.3827914632787675,1.3827914632787675,1.3827914632787675,1.3827914632787675,1.3827914632787675,1.3827914632787675,1.3827914632787675,1.3827914632787675,1.3827914632787675,1.3827914632787675,1.3827914632787675,1.3827914632787675,1.3827914632787675,1.3827914632787675,1.3827914632787675,1.3827914632787675,1.3827914632787675,1.3827914632787675,1.3827914632787675,1.3827914632787675,1.3827914632787675,1.3827914632787675,1.3827914632787675,1.3827914632787675]
[null,"GAS - Variable element: commercial","p/KWh (2017)",1.3340860531452332,1.6668760306328703,2.1602613031413354,1.4780690447545368,1.3097467498239483,1.2936279876885692,1.2950464262577521,1.3295991847293225,1.3298613531642807,1.3301120403267235,1.3304077655029483,1.330764073360289,1.3311383799298999,1.3314684226781557,1.3317464228520897,1.3317464228520897,1.3317464228520897,1.3317464228520897,1.3317464228520897,1.3317464228520897,1.3317464228520897,1.3317464228520897,1.3317464228520897,1.3317464228520897,1.3317464228520897,1.3317464228520897,1.3317464228520897,1.3317464228520897,1.3317464228520897,1.3317464228520897,1.3317464228520897,1.3317464228520897,1.3317464228520897,1.3317464228520897,1.3317464228520897,1.3317464228520897,1.3317464228520897,1.3317464228520897,1.3317464228520897,1.3317464228520897,1.3317464228520897,1.3317464228520897,1.3317464228520897,1.3317464228520897,1.3317464228520897,1.3317464228520897,1.3317464228520897,1.3317464228520897,1.3317464228520897,1.3317464228520897,1.3317464228520897,1.3317464228520897,1.3317464228520897,1.3317464228520897,1.3317464228520897,1.3317464228520897,1.3317464228520897,1.3317464228520897,1.3317464228520897,1.3317464228520897,1.3317464228520897,1.3317464228520897,1.3317464228520897,1.3317464228520897,1.3317464228520897,1.3317464228520897,1.3317464228520897,1.3317464228520897,1.3317464228520897,1.3317464228520897,1.3317464228520897,1.3317464228520897,1.3317464228520897,1.3317464228520897,1.3317464228520897,1.3317464228520897,1.3317464228520897,1.3317464228520897,1.3317464228520897,1.3317464228520897,1.3317464228520897,1.3317464228520897,1.3317464228520897,1.3317464228520897,1.3317464228520897]
[null,"GAS - Variable element: industrial","p/KWh (2017)",1.3127506787677283,1.6461360882793867,2.1396966319406276,1.4567779724841241,1.2878244208288283,1.2747919539911097,1.2759178270911071,1.3104206609786533,1.3106326303719937,1.3108353168843869,1.3110744176983731,1.3113625010459165,1.3116651367789192,1.3119319841632555,1.3121567538927872,1.3121567538927872,1.3121567538927872,1.3121567538927872,1.3121567538927872,1.3121567538927872,1.3121567538927872,1.3121567538927872,1.3121567538927872,1.3121567538927872,1.3121567538927872,1.3121567538927872,1.3121567538927872,1.3121567538927872,1.3121567538927872,1.3121567538927872,1.3121567538927872,1.3121567538927872,1.3121567538927872,1.3121567538927872,1.3121567538927872,1.3121567538927872,1.3121567538927872,1.3121567538927872,1.3121567538927872,1.3121567538927872,1.3121567538927872,1.3121567538927872,1.3121567538927872,1.3121567538927872,1.3121567538927872,1.3121567538927872,1.3121567538927872,1.3121567538927872,1.3121567538927872,1.3121567538927872,1.3121567538927872,1.3121567538927872,1.3121567538927872,1.3121567538927872,1.3121567538927872,1.3121567538927872,1.3121567538927872,1.3121567538927872,1.3121567538927872,1.3121567538927872,1.3121567538927872,1.3121567538927872,1.3121567538927872,1.3121567538927872,1.3121567538927872,1.3121567538927872,1.3121567538927872,1.3121567538927872,1.3121567538927872,1.3121567538927872,1.3121567538927872,1.3121567538927872,1.3121567538927872,1.3121567538927872,1.3121567538927872,1.3121567538927872,1.3121567538927872,1.3121567538927872,1.3121567538927872,1.3121567538927872,1.3121567538927872,1.3121567538927872,1.3121567538927872,1.3121567538927872,1.3121567538927872]
[]
[null,"COAL - retail: domestic","p/KWh (2017)",5.5645641499462819,5.5861230181604613,5.9710739809528599,5.8205632394457263,5.5534114151448195,5.5402788303714692,5.5414999624106471,5.5437717488377096,5.5437717488377096,5.556314435149674,5.5688571214616358,5.5813998077735985,5.5939424940855602,5.6064851803975229,5.6064851803975229,5.6190278667094855,5.6190278667094855,5.6190278667094855,5.6190278667094855,5.6190278667094855,5.6190278667094855,5.6190278667094855,5.6190278667094855,5.6190278667094855,5.6190278667094855,5.6190278667094855,5.6190278667094855,5.6190278667094855,5.6190278667094855,5.6190278667094855,5.6190278667094855,5.6190278667094855,5.6190278667094855,5.6190278667094855,5.6190278667094855,5.6190278667094855,5.6190278667094855,5.6190278667094855,5.6190278667094855,5.6190278667094855,5.6190278667094855,5.6190278667094855,5.6190278667094855,5.6190278667094855,5.6190278667094855,5.6190278667094855,5.6190278667094855,5.6190278667094855,5.6190278667094855,5.6190278667094855,5.6190278667094855,5.6190278667094855,5.6190278667094855,5.6190278667094855,5.6190278667094855,5.6190278667094855,5.6190278667094855,5.6190278667094855,5.6190278667094855,5.6190278667094855,5.6190278667094855,5.6190278667094855,5.6190278667094855,5.6190278667094855,5.6190278667094855,5.6190278667094855,5.6190278667094855,5.6190278667094855,5.6190278667094855,5.6190278667094855,5.6190278667094855,5.6190278667094855,5.6190278667094855,5.6190278667094855,5.6190278667094855,5.6190278667094855,5.6190278667094855,5.6190278667094855,5.6190278667094855,5.6190278667094855,5.6190278667094855,5.6190278667094855,5.6190278667094855,5.6190278667094855,5.6190278667094855]
[null,"COAL - retail: commercial","p/KWh (2017)",1.1864840449483118,1.3142163232788602,1.5752679678930663,1.5630685369709036,1.4255026384605085,1.5034473262921946,1.593779733571447,1.6840888491748203,1.7739863701395677,1.8746403017275446,1.9115121069186369,1.9269060152304822,1.9423398678543371,1.9578139381139392,1.9637721687751157,1.9793275017712271,1.9853675512189177,1.9914489304282248,1.9975719222029915,2.0037368112821805,2.0099438843531132,2.016193430064805,2.0224857390413855,2.0288211038956177,2.0351998192424974,2.0416221817129636,2.0480884899676841,2.0545990447109514,2.0611541487046625,2.0677541067823957,2.0743992258635937,2.0810898149678305,2.0878261852291837,2.0946086499107022,2.1014375244189756,2.1083131263188011,2.1152357753479514,2.1222057934320424,2.1292235046995036,2.1362892354966552,2.1434033144028777,2.1505660722458968,2.1577778421171687,2.1650389593873633,2.1723497617219674,2.179710589096985,2.1871217838147441,2.1945836905198197,2.202096656215057,2.2096610302777102,2.2172771644756897,2.2249454129839195,2.2326661324008072,2.2404396817648293,2.2482664225712257,2.2561467187888082,2.2640809368768928,2.2720694458023352,2.2801126170566901,2.2882108246734898,2.2963644452456338,2.3045738579429051,2.3128394445296001,2.3211615893822843,2.3295406795076659,2.3379771045605913,2.3464712568621682,2.3550235314180075,2.3636343259365953,2.3723040408477831,2.3810330793214134,2.3898218472860653,2.3986707534479335,2.4075802093098346,2.4165506291903407,2.4255824302430495,2.4346760324759829,2.4438318587711154,2.4530503349040451,2.4623318895637882,2.4716769543727186,2.4810859639066365,2.4905593557149799,2.5000975703411714,2.5097010513431042]
[null,"COAL - retail: industrial","p/KWh (2017)",0.9083448027222607,1.0061336871623219,1.2654264680034317,1.1866180142438087,1.0061661891590072,1.0269430736313903,1.0591641672842451,1.0918974329283526,1.1233615652660145,1.1648020574001119,1.1839188052952994,1.1955182892827505,1.2071317537794048,1.2187592944485708,1.2208446751799826,1.2325006578069264,1.2346146751136184,1.2367431578368759,1.2388862049580442,1.2410439161357603,1.2432163917105872,1.2454037327096792,1.2476060408514824,1.2498234185504637,1.2520559689218713,1.2543037957865342,1.2565670036756864,1.2588456978358307,1.2611399842336293,1.2634499695608359,1.2657757612392553,1.2681174674257381,1.2704751970172115,1.2728490596557429,1.2752391657336386,1.277645626398578,1.2800685535587804,1.2825080598882119,1.2849642588318235,1.2874372646108263,1.2899271922280044,1.2924341574730613,1.2949582769280061,1.2974996679725741,1.3000584487896856,1.302634738370942,1.3052286565221576,1.3078403238689342,1.3104698618622672,1.3131173927841959,1.3157830397534886,1.3184669267313691,1.3211691785272797,1.3238899208046877,1.3266292800869262,1.3293873837630799,1.3321643600939097,1.3349603382178143,1.3377754481568389,1.3406098208227182,1.3434635880229691,1.3463368824670139,1.3492298377723573,1.3521425884707969,1.3550752700146804,1.3580280187832043,1.3610009720887561,1.3639942681833002,1.3670080462648055,1.3700424464837213,1.373097609949492,1.3761736787371202,1.3792707958937742,1.3823891054454394,1.3855287524036164,1.3886898827720646,1.3918726435535913,1.3950771827568875,1.3983036494034129,1.4015521935343231,1.4048229662174487,1.4081161195543201,1.4114318066872402,1.4147701818064073,1.4181314001570837]
[null,"COAL - Variable element: domestic","p/KWh (2017)",5.0369309157846791,5.0574631712267557,5.4240831357909451,5.280739572450817,5.026309263592811,5.0138020399991436,5.0149650228935991,5.0171286290146115,5.0171286290146115,5.029074044549815,5.0410194600850176,5.0529648756202201,5.0649102911554227,5.0768557066906244,5.0768557066906244,5.0888011222258269,5.0888011222258269,5.0888011222258269,5.0888011222258269,5.0888011222258269,5.0888011222258269,5.0888011222258269,5.0888011222258269,5.0888011222258269,5.0888011222258269,5.0888011222258269,5.0888011222258269,5.0888011222258269,5.0888011222258269,5.0888011222258269,5.0888011222258269,5.0888011222258269,5.0888011222258269,5.0888011222258269,5.0888011222258269,5.0888011222258269,5.0888011222258269,5.0888011222258269,5.0888011222258269,5.0888011222258269,5.0888011222258269,5.0888011222258269,5.0888011222258269,5.0888011222258269,5.0888011222258269,5.0888011222258269,5.0888011222258269,5.0888011222258269,5.0888011222258269,5.0888011222258269,5.0888011222258269,5.0888011222258269,5.0888011222258269,5.0888011222258269,5.0888011222258269,5.0888011222258269,5.0888011222258269,5.0888011222258269,5.0888011222258269,5.0888011222258269,5.0888011222258269,5.0888011222258269,5.0888011222258269,5.0888011222258269,5.0888011222258269,5.0888011222258269,5.0888011222258269,5.0888011222258269,5.0888011222258269,5.0888011222258269,5.0888011222258269,5.0888011222258269,5.0888011222258269,5.0888011222258269,5.0888011222258269,5.0888011222258269,5.0888011222258269,5.0888011222258269,5.0888011222258269,5.0888011222258269,5.0888011222258269,5.0888011222258269,5.0888011222258269,5.0888011222258269,5.0888011222258269]
[null,"COAL - Variable element: commercial","p/KWh (2017)",0.71418778257942461,0.84282238234034235,1.1021890401276215,0.98751418945551983,0.78396994236911488,0.77396416349418151,0.77489454980974515,0.77662543470655565,0.77662543470655565,0.78618176713471777,0.79573809956287977,0.80529443199104145,0.81485076441920345,0.82440709684736535,0.82440709684736535,0.83396342927552736,0.83396342927552713,0.83396342927552713,0.83396342927552713,0.83396342927552713,0.83396342927552713,0.83396342927552736,0.83396342927552713,0.83396342927552736,0.83396342927552713,0.83396342927552713,0.83396342927552713,0.83396342927552713,0.83396342927552736,0.83396342927552713,0.83396342927552736,0.83396342927552713,0.83396342927552736,0.83396342927552713,0.83396342927552713,0.83396342927552713,0.83396342927552713,0.83396342927552736,0.83396342927552713,0.83396342927552736,0.83396342927552713,0.83396342927552713,0.83396342927552736,0.83396342927552713,0.83396342927552713,0.83396342927552713,0.83396342927552736,0.83396342927552736,0.83396342927552736,0.83396342927552736,0.83396342927552713,0.83396342927552713,0.83396342927552736,0.83396342927552736,0.83396342927552736,0.83396342927552736,0.83396342927552713,0.83396342927552736,0.83396342927552713,0.83396342927552736,0.83396342927552713,0.83396342927552736,0.83396342927552713,0.83396342927552713,0.83396342927552713,0.83396342927552713,0.83396342927552713,0.83396342927552713,0.83396342927552713,0.83396342927552713,0.83396342927552713,0.83396342927552736,0.83396342927552713,0.83396342927552713,0.83396342927552713,0.83396342927552713,0.83396342927552713,0.83396342927552713,0.83396342927552713,0.83396342927552713,0.83396342927552736,0.83396342927552736,0.83396342927552713,0.83396342927552713,0.83396342927552713]
[null,"COAL - Variable element: industrial","p/KWh (2017)",0.70364301255424044,0.80174770949493079,1.0604507449466163,0.94577589427451481,0.74223164718810952,0.73222586831317604,0.73315625462873979,0.73488713952555074,0.73488713952555074,0.74444347195371263,0.75399980438187464,0.76355613681003665,0.77311246923819832,0.78266880166636044,0.78266880166636044,0.79222513409452222,0.79222513409452244,0.79222513409452244,0.79222513409452222,0.792225134094522,0.79222513409452244,0.79222513409452222,0.79222513409452222,0.79222513409452244,0.79222513409452222,0.79222513409452222,0.79222513409452222,0.79222513409452244,0.79222513409452244,0.79222513409452222,0.79222513409452222,0.79222513409452222,0.79222513409452244,0.79222513409452222,0.792225134094522,0.79222513409452222,0.79222513409452244,0.79222513409452222,0.79222513409452222,0.79222513409452222,0.79222513409452244,0.79222513409452244,0.79222513409452222,0.79222513409452222,0.79222513409452222,0.79222513409452222,0.79222513409452222,0.79222513409452222,0.79222513409452244,0.79222513409452222,0.79222513409452222,0.79222513409452244,0.79222513409452222,0.79222513409452222,0.79222513409452222,0.79222513409452222,0.79222513409452244,0.792225134094522,0.79222513409452244,0.79222513409452222,0.79222513409452244,0.79222513409452222,0.79222513409452222,0.79222513409452222,0.79222513409452222,0.79222513409452244,0.79222513409452244,0.79222513409452244,0.79222513409452222,0.79222513409452222,0.79222513409452222,0.79222513409452222,0.79222513409452222,0.79222513409452222,0.79222513409452222,0.79222513409452222,0.79222513409452244,0.79222513409452222,0.79222513409452222,0.79222513409452222,0.79222513409452222,0.79222513409452222,0.79222513409452222,0.79222513409452244,0.79222513409452222]
[]
[null,"BURNING OIL - retail: domestic","p/litre (2017)",31.534720977195796,39.766985573676209,46.29251689037865,34.822604009818797,34.897206676757008,35.012243522672485,35.162434593676771,35.676508757556725,36.190582921436693,36.70465708531664,37.218731249196608,37.732805413076562,38.246879576956516,38.760953740836477,39.275027904716445,39.275027904716445,39.275027904716445,39.275027904716445,39.275027904716445,39.275027904716445,39.275027904716445,39.275027904716445,39.275027904716445,39.275027904716445,39.275027904716445,39.275027904716445,39.275027904716445,39.275027904716445,39.275027904716445,39.275027904716445,39.275027904716445,39.275027904716445,39.275027904716445,39.275027904716445,39.275027904716445,39.275027904716445,39.275027904716445,39.275027904716445,39.275027904716445,39.275027904716445,39.275027904716445,39.275027904716445,39.275027904716445,39.275027904716445,39.275027904716445,39.275027904716445,39.275027904716445,39.275027904716445,39.275027904716445,39.275027904716445,39.275027904716445,39.275027904716445,39.275027904716445,39.275027904716445,39.275027904716445,39.275027904716445,39.275027904716445,39.275027904716445,39.275027904716445,39.275027904716445,39.275027904716445,39.275027904716445,39.275027904716445,39.275027904716445,39.275027904716445,39.275027904716445,39.275027904716445,39.275027904716445,39.275027904716445,39.275027904716445,39.275027904716445,39.275027904716445,39.275027904716445,39.275027904716445,39.275027904716445,39.275027904716445,39.275027904716445,39.275027904716445,39.275027904716445,39.275027904716445,39.275027904716445,39.275027904716445,39.275027904716445,39.275027904716445,39.275027904716445]
[null,"GAS OIL - retail: commercial","p/litre (2017)",43.423743919785551,50.523755278617401,55.460709636116604,43.934232361344861,44.182281163667831,44.43707840215378,44.714173361933419,45.310279536879058,45.910703166229645,46.512583277319933,47.115017149387945,47.71800857160946,48.321561359088179,48.925679353033082,49.530366420937128,49.614674557123436,49.699559581827145,49.785025442477028,49.871076113512586,49.957715596568917,50.044947920662771,50.132777142379958,50.22120734606392,50.310242644005747,50.399887176635339,50.490145112714011,50.58102064952832,50.672518013085245,50.764641458308738,50.857395269237564,50.950783759224564,51.044811271137185,51.139482177559472,51.234800880995401,51.330771814073607,51.427399439753522,51.524688251532908,51.622642773656821,51.72126756132802,51.820567200918767,51.920546310184129,52.021209538476725,52.122561566962922,52.224607108840509,52.327350909557929,52.430797747034902,52.534952431884633,52.639819807637544,52.745404750966479,52.851712171913505,52.958747014118224,53.066514255047714,53.175018906227933,53.284266013476845,53.394260657138993,53.505007952321797,53.616513049133424,53.728781132922244,53.841817424518034,53.9556271804747,54.070215693314729,54.185588291775382,54.301750341056383,54.418707243069512,54.536464436689776,54.655027398008308,54.774401640587094,54.894592715715298,55.015606212667436,55.13744775896334,55.260123020629791,55.38363770246405,55.507997548299123,55.633208341270908,55.759275904087069,55.886206099297873,56.014004829568755,56.142678037954902,56.2722317081775,56.402671864902118,56.534004574018788,56.666235942924132,56.799372120805366,56.93341929892626,57.06838371091505]
[null,"GAS OIL - retail: industrial","p/litre (2017)",41.956274847227512,48.625432363808628,52.278035582734077,40.751558307962341,40.999607110285311,41.25440434877126,41.531499308550892,42.127605483496538,42.728029112847125,43.329909223937406,43.932343096005425,44.535334518226932,45.138887305705651,45.743005299650562,46.3476923675546,46.432000503740909,46.516885528444618,46.602351389094508,46.688402060130059,46.77504154318639,46.862273867280251,46.950103088997437,47.038533292681393,47.127568590623227,47.217213123252819,47.30747105933149,47.398346596145799,47.489843959702725,47.581967404926218,47.674721215855044,47.768109705842036,47.862137217754665,47.956808124176945,48.052126827612881,48.148097760691087,48.244725386371002,48.34201419815038,48.439968720274294,48.538593507945492,48.637893147536246,48.737872256801609,48.838535485094198,48.939887513580402,49.041933055457989,49.144676856175408,49.248123693652374,49.352278378502106,49.457145754255023,49.562730697583959,49.669038118530977,49.776072960735704,49.883840201665194,49.992344852845406,50.101591960094325,50.211586603756473,50.322333898939277,50.433838995750904,50.546107079539723,50.659143371135514,50.77295312709218,50.887541639932209,51.002914238392862,51.119076287673863,51.236033189686992,51.353790383307256,51.472353344625787,51.591727587204574,51.711918662332778,51.832932159284908,51.95477370558082,52.077448967247264,52.20096364908153,52.325323494916603,52.450534287888388,52.576601850704549,52.703532045915352,52.831330776186235,52.960003984572381,53.089557654794973,53.21999781151959,53.351330520636267,53.483561889541605,53.616698067422845,53.75074524554374,53.88570965753253]
[null,"BURNING OIL - Variable element: domestic","p/litre (2017)",26.569134744448917,34.409386741096938,40.624178471289738,29.700451918375588,29.771502077364364,29.881060978236246,30.024100093478413,30.513694535268851,31.003288977059295,31.492883418849726,31.98247786064017,32.472072302430604,32.961666744221048,33.451261186011479,33.940855627801923,33.940855627801923,33.940855627801923,33.940855627801923,33.940855627801923,33.940855627801923,33.940855627801923,33.940855627801923,33.940855627801923,33.940855627801923,33.940855627801923,33.940855627801923,33.940855627801923,33.940855627801923,33.940855627801923,33.940855627801923,33.940855627801923,33.940855627801923,33.940855627801923,33.940855627801923,33.940855627801923,33.940855627801923,33.940855627801923,33.940855627801923,33.940855627801923,33.940855627801923,33.940855627801923,33.940855627801923,33.940855627801923,33.940855627801923,33.940855627801923,33.940855627801923,33.940855627801923,33.940855627801923,33.940855627801923,33.940855627801923,33.940855627801923,33.940855627801923,33.940855627801923,33.940855627801923,33.940855627801923,33.940855627801923,33.940855627801923,33.940855627801923,33.940855627801923,33.940855627801923,33.940855627801923,33.940855627801923,33.940855627801923,33.940855627801923,33.940855627801923,33.940855627801923,33.940855627801923,33.940855627801923,33.940855627801923,33.940855627801923,33.940855627801923,33.940855627801923,33.940855627801923,33.940855627801923,33.940855627801923,33.940855627801923,33.940855627801923,33.940855627801923,33.940855627801923,33.940855627801923,33.940855627801923,33.940855627801923,33.940855627801923,33.940855627801923,33.940855627801923]
[null,"GAS OIL - Variable element: commercial","p/litre (2017)",30.7,38.1,43.2,31.5,31.6,31.7,31.9,32.4,32.9,33.4,34,34.5,35,35.5,36.1,36.1,36.1,36.1,36.1,36.1,36.1,36.1,36.1,36.1,36.1,36.1,36.1,36.1,36.1,36.1,36.1,36.1,36.1,36.1,36.1,36.1,36.1,36.1,36.1,36.1,36.1,36.1,36.1,36.1,36.1,36.1,36.1,36.1,36.1,36.1,36.1,36.1,36.1,36.1,36.1,36.1,36.1,36.1,36.1,36.1,36.1,36.1,36.1,36.1,36.1,36.1,36.1,36.1,36.1,36.1,36.1,36.1,36.1,36.1,36.1,36.1,36.1,36.1,36.1,36.1,36.1,36.1,36.1,36.1,36.1]
[null,"GAS OIL - Variable element: industrial","p/litre (2017)",28.121973633622364,35.006023437009517,38.82874701414714,27.205379563309378,27.280980330260707,27.397556240155129,27.549756699242867,28.070708598876411,28.59166049850997,29.112612398143511,29.633564297777063,30.154516197410612,30.675468097044156,31.196419996677701,31.71737189631126,31.71737189631126,31.71737189631126,31.71737189631126,31.71737189631126,31.71737189631126,31.71737189631126,31.71737189631126,31.71737189631126,31.71737189631126,31.71737189631126,31.71737189631126,31.71737189631126,31.71737189631126,31.71737189631126,31.71737189631126,31.71737189631126,31.71737189631126,31.71737189631126,31.71737189631126,31.71737189631126,31.71737189631126,31.71737189631126,31.71737189631126,31.71737189631126,31.71737189631126,31.71737189631126,31.71737189631126,31.71737189631126,31.71737189631126,31.71737189631126,31.71737189631126,31.71737189631126,31.71737189631126,31.71737189631126,31.71737189631126,31.71737189631126,31.71737189631126,31.71737189631126,31.71737189631126,31.71737189631126,31.71737189631126,31.71737189631126,31.71737189631126,31.71737189631126,31.71737189631126,31.71737189631126,31.71737189631126,31.71737189631126,31.71737189631126,31.71737189631126,31.71737189631126,31.71737189631126,31.71737189631126,31.71737189631126,31.71737189631126,31.71737189631126,31.71737189631126,31.71737189631126,31.71737189631126,31.71737189631126,31.71737189631126,31.71737189631126,31.71737189631126,31.71737189631126,31.71737189631126,31.71737189631126,31.71737189631126,31.71737189631126,31.71737189631126,31.71737189631126]
[]
[null,"ROAD TRANSPORT - retail: petrol","p/litre (2017)",113.03706033737902,119.82402577215107,122.12364666934609,110.80199955083842,111.95605618297211,112.93850070981067,113.8743077830642,114.87798539079472,115.90861414568144,116.94833479825033,117.99151223164421,119.03817009929975,120.08833221650514,121.1420225615076,122.19926527662834,122.72554784309115,123.25543156103519,123.78894107177061,124.32610118521879,124.86693688106594,125.41147330992469,125.95973579450396,126.51174983078606,127.06754108921285,127.62713541587912,128.19055883373468,128.75783754379452,129.32899792635726,129.9040665422317,130.48307013397238,131.06603562712283,131.65299013146785,132.24396094229422,132.83897554165995,133.43806159967238,134.04124697577484,134.64855972004224,135.26002807448538,135.87568047436466,136.49554554951192,137.11965212566216,137.74802922579383,138.38070607147876,139.01771208424069,139.65907688692369,140.30483030506991,140.95500236830608,141.60962331174028,142.26872357736815,142.93233381548805,143.60048488612688,144.27320786047483,144.95053402233057,145.63249486955581,146.31912211554015,147.0104476906759,147.70650374384294,148.40732264390351,149.11293698120792,149.82337956910973,150.53868344549178,151.25888187430266,151.98400834710347,152.71409658462531,153.44918053833737,154.189294392026,154.93447256338405,155.68474970561155,156.4401607090274,157.20074070269143,157.96652505603834,158.73754938052258,159.51384953127402,160.29546160876575,161.08242196049247,161.87476718266115,162.67253412189257,163.47575987693497,164.28448180038913,165.09873750044568,165.91856484263354,166.74400195158128,167.57508721278961,168.41185927441688,169.25435704907576]
[null,"ROAD TRANSPORT - retail: DERV","p/litre (2017)",113.93481662210073,121.98405163262116,126.70354732884719,113.6175452024015,114.78307756154275,115.78321758766731,116.74212774557661,117.82488261700897,118.93458863559754,120.05338655186827,121.17564124896398,122.30137638032137,123.43061576122861,124.56338336993294,125.69970334875548,126.22598591521832,126.75586963316232,127.28937914389778,127.82653925734593,128.36737495319306,128.91191138205184,129.4601738666311,130.01218790291324,130.56797916133999,131.12757348800625,131.69099690586182,132.25827561592169,132.82943599848437,133.4045046143589,133.98350820609954,134.56647369925,135.15342820359498,135.74439901442139,136.33941361378712,136.93849967179955,137.54168504790201,138.14899779216935,138.76046614661254,139.37611854649182,139.99598362163906,140.6200901977893,141.248467297921,141.88114414360587,142.5181501563678,143.15951495905085,143.80526837719708,144.45544044043319,145.11006138386745,145.76916164949532,146.43277188761519,147.10092295825402,147.77364593260199,148.45097209445771,149.13293294168295,149.81956018766732,150.51088576280307,151.20694181597005,151.90776071603065,152.61337505333506,153.32381764123687,154.03912151761892,154.7593199464298,155.48444641923061,156.21453465675245,156.94961861046451,157.68973246415314,158.43491063551122,159.18518777773875,159.94059878115453,160.70117877481854,161.46696312816547,162.23798745264972,163.01428760340119,163.79589968089289,164.58286003261966,165.37520525478828,166.17297219401971,166.97619794906211,167.78491987251627,168.59917557257279,169.41900291476068,170.24444002370842,171.07552528491678,171.91229734654402,172.75479512120287]
[null,"ROAD TRANSPORT - Variable element: petrol","p/litre (2017)",31.260374539315833,38.034043343015114,40.835355918181712,30.89662972549722,30.961273240026397,31.060953135203444,31.191094309494961,31.636541664739976,32.081989019984995,32.52743637523001,32.972883730475033,33.418331085720034,33.863778440965064,34.309225796210086,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094]
[null,"ROAD TRANSPORT - Variable element: DERV","p/litre (2017)",31.6520836203015,39.477643737124431,44.295518644816887,32.886496612184011,32.960703232552838,33.075129377134878,33.224523121972879,33.735868196969427,34.247213271965983,34.758558346962523,35.269903421959086,35.781248496955634,36.292593571952189,36.803938646948737,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285]
[]
[null,"Energy Prices - Central"]
[null,"Energy and greenhouse gas emissions appraisal data tables, BEIS - Tables 4-13"]
[null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,"ELECTRICITY - retail: domestic","p/KWh (2017)",15.94068353440567,16.534759014662122,17.789473684210527,18.158185450437731,18.526897216664935,18.21135092368846,18.189127685564085,18.329344015292261,18.39362222473174,18.664123310519322,18.807186398443079,18.693350140716767,18.316580941167352,18.286657165733814,18.618292322625468,18.618292322625468,18.618292322625468,18.618292322625468,18.618292322625468,18.618292322625468,18.618292322625468,18.618292322625468,18.618292322625468,18.618292322625468,18.618292322625468,18.618292322625468,18.618292322625468,18.618292322625468,18.618292322625468,18.618292322625468,18.618292322625468,18.618292322625468,18.618292322625468,18.618292322625468,18.618292322625468,18.618292322625468,18.618292322625468,18.618292322625468,18.618292322625468,18.618292322625468,18.618292322625468,18.618292322625468,18.618292322625468,18.618292322625468,18.618292322625468,18.618292322625468,18.618292322625468,18.618292322625468,18.618292322625468,18.618292322625468,18.618292322625468,18.618292322625468,18.618292322625468,18.618292322625468,18.618292322625468,18.618292322625468,18.618292322625468,18.618292322625468,18.618292322625468,18.618292322625468,18.618292322625468,18.618292322625468,18.618292322625468,18.618292322625468,18.618292322625468,18.618292322625468,18.618292322625468,18.618292322625468,18.618292322625468,18.618292322625468,18.618292322625468,18.618292322625468,18.618292322625468,18.618292322625468,18.618292322625468,18.618292322625468,18.618292322625468,18.618292322625468,18.618292322625468,18.618292322625468,18.618292322625468,18.618292322625468,18.618292322625468,18.618292322625468,18.618292322625468]
[null,"ELECTRICITY - retail: commercial","p/KWh (2017)",10.478809466109954,10.809223197330546,13.108913026875696,13.674505266720287,13.746921461513599,13.865573984025044,14.006505871017835,14.143896347910152,14.247128904943706,14.517227421268322,14.91912468826011,14.365338246366395,14.180719109486148,14.534229359779353,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744]
[null,"ELECTRICITY - retail: industrial","p/KWh (2017)",9.6408249432010606,10.033691509959565,11.88880918985007,12.3356053869989,12.293811755241112,12.363043820354237,12.42965790526838,12.533077642125221,12.617497933600486,12.828664099084312,13.099584597257415,12.581200685554835,12.389011027545926,12.695811303822548,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575]
[null,"ELECTRICITY - Variable element: domestic","p/KWh (2017)",7.2863282037101271,8.9941033551979537,9.9002945409314531,10.362711966669341,10.420740565697731,10.572536262282101,10.690343902458379,10.773079569055161,10.903232800501751,11.185180957092841,11.380125293020225,11.137162178562791,10.826340853941959,10.833449821191897,10.742275752946217,10.742275752946217,10.742275752946217,10.742275752946217,10.742275752946217,10.742275752946217,10.742275752946217,10.742275752946217,10.742275752946217,10.742275752946217,10.742275752946217,10.742275752946217,10.742275752946217,10.742275752946217,10.742275752946217,10.742275752946217,10.742275752946217,10.742275752946217,10.742275752946217,10.742275752946217,10.742275752946217,10.742275752946217,10.742275752946217,10.742275752946217,10.742275752946217,10.742275752946217,10.742275752946217,10.742275752946217,10.742275752946217,10.742275752946217,10.742275752946217,10.742275752946217,10.742275752946217,10.742275752946217,10.742275752946217,10.742275752946217,10.742275752946217,10.742275752946217,10.742275752946217,10.742275752946217,10.742275752946217,10.742275752946217,10.742275752946217,10.742275752946217,10.742275752946217,10.742275752946217,10.742275752946217,10.742275752946217,10.742275752946217,10.742275752946217,10.742275752946217,10.742275752946217,10.742275752946217,10.742275752946217,10.742275752946217,10.742275752946217,10.742275752946217,10.742275752946217,10.742275752946217,10.742275752946217,10.742275752946217,10.742275752946217,10.742275752946217,10.742275752946217,10.742275752946217,10.742275752946217,10.742275752946217,10.742275752946217,10.742275752946217,10.742275752946217,10.742275752946217]
[null,"ELECTRICITY - Variable element: commercial","p/KWh (2017)",5.6084018094007311,7.2880601334606228,8.4159106494533731,9.0248779088552453,9.0478430878044929,9.2365767559667553,9.3384301641427978,9.4053982179058906,9.5445890935284972,9.8175290448948296,9.9889258131174135,9.7585941469913422,9.3833906141777632,9.368541572201412,9.2870091608752041,9.2870091608752041,9.2870091608752041,9.2870091608752041,9.2870091608752041,9.2870091608752041,9.2870091608752041,9.2870091608752041,9.2870091608752041,9.2870091608752041,9.2870091608752041,9.2870091608752041,9.2870091608752041,9.2870091608752041,9.2870091608752041,9.2870091608752041,9.2870091608752041,9.2870091608752041,9.2870091608752041,9.2870091608752041,9.2870091608752041,9.2870091608752041,9.2870091608752041,9.2870091608752041,9.2870091608752041,9.2870091608752041,9.2870091608752041,9.2870091608752041,9.2870091608752041,9.2870091608752041,9.2870091608752041,9.2870091608752041,9.2870091608752041,9.2870091608752041,9.2870091608752041,9.2870091608752041,9.2870091608752041,9.2870091608752041,9.2870091608752041,9.2870091608752041,9.2870091608752041,9.2870091608752041,9.2870091608752041,9.2870091608752041,9.2870091608752041,9.2870091608752041,9.2870091608752041,9.2870091608752041,9.2870091608752041,9.2870091608752041,9.2870091608752041,9.2870091608752041,9.2870091608752041,9.2870091608752041,9.2870091608752041,9.2870091608752041,9.2870091608752041,9.2870091608752041,9.2870091608752041,9.2870091608752041,9.2870091608752041,9.2870091608752041,9.2870091608752041,9.2870091608752041,9.2870091608752041,9.2870091608752041,9.2870091608752041,9.2870091608752041,9.2870091608752041,9.2870091608752041,9.2870091608752041]
[null,"ELECTRICITY - Variable element: industrial","p/KWh (2017)",5.2051792158589878,6.8336579221889355,7.7870092083681071,8.2849693793165589,8.2316957416605341,8.3684410944819412,8.4132135106113353,8.4497038775939934,8.5774675137685659,8.7990739104346325,8.8919057363889618,8.7277096209362224,8.3630132300211759,8.3339895552554957,8.2837677999061885,8.2837677999061885,8.2837677999061885,8.2837677999061885,8.2837677999061885,8.2837677999061885,8.2837677999061885,8.2837677999061885,8.2837677999061885,8.2837677999061885,8.2837677999061885,8.2837677999061885,8.2837677999061885,8.2837677999061885,8.2837677999061885,8.2837677999061885,8.2837677999061885,8.2837677999061885,8.2837677999061885,8.2837677999061885,8.2837677999061885,8.2837677999061885,8.2837677999061885,8.2837677999061885,8.2837677999061885,8.2837677999061885,8.2837677999061885,8.2837677999061885,8.2837677999061885,8.2837677999061885,8.2837677999061885,8.2837677999061885,8.2837677999061885,8.2837677999061885,8.2837677999061885,8.2837677999061885,8.2837677999061885,8.2837677999061885,8.2837677999061885,8.2837677999061885,8.2837677999061885,8.2837677999061885,8.2837677999061885,8.2837677999061885,8.2837677999061885,8.2837677999061885,8.2837677999061885,8.2837677999061885,8.2837677999061885,8.2837677999061885,8.2837677999061885,8.2837677999061885,8.2837677999061885,8.2837677999061885,8.2837677999061885,8.2837677999061885,8.2837677999061885,8.2837677999061885,8.2837677999061885,8.2837677999061885,8.2837677999061885,8.2837677999061885,8.2837677999061885,8.2837677999061885,8.2837677999061885,8.2837677999061885,8.2837677999061885,8.2837677999061885,8.2837677999061885,8.2837677999061885,8.2837677999061885]
[]
[null,"GAS - retail: domestic","p/KWh (2017)",4.483098874483443,4.2641387346939972,4.3066666666666666,4.4422370128219999,4.5778073589773323,4.2528816717482059,4.2974790885911878,4.3723335444294138,4.4017916809048296,4.478003236319597,4.5570239030084254,4.5976688285502059,4.6503668039262012,4.6840310804510912,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044]
[null,"GAS - retail: commercial","p/KWh (2017)",2.3597567042007599,2.1994977713851069,3.120428514693391,2.9684775208392842,2.8716580368794773,2.9071410697396796,3.0730281418164243,3.1962264152808793,3.3591903634421802,3.5231393830697706,3.5682557153118974,3.6525327975946982,3.6979895273504382,3.7822483313094182,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017]
[null,"GAS - retail: industrial","p/KWh (2017)",1.7970664058315677,1.6647246114111567,2.579313556949963,2.3720195681968992,2.2312699218443974,2.2513895825658969,2.375562324204489,2.4556299566925999,2.5750280646399384,2.6948916844715223,2.7371299325836498,2.8184681854292815,2.8609550679972253,2.9422565289673406,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224]
[null,"GAS - Variable element: domestic","p/KWh (2017)",1.3901441389067342,1.7214042285734998,2.2143045339386083,1.9798306787690612,1.8131563938893156,1.8227387690472834,1.8934804612924256,1.9281721840024142,1.9971581274497483,2.0661264704386797,2.1008718319860296,2.1700020884427009,2.2048679129913147,2.2739579057960886,2.3086760954280345,2.3086760954280345,2.3086760954280345,2.3086760954280345,2.3086760954280345,2.3086760954280345,2.3086760954280345,2.3086760954280345,2.3086760954280345,2.3086760954280345,2.3086760954280345,2.3086760954280345,2.3086760954280345,2.3086760954280345,2.3086760954280345,2.3086760954280345,2.3086760954280345,2.3086760954280345,2.3086760954280345,2.3086760954280345,2.3086760954280345,2.3086760954280345,2.3086760954280345,2.3086760954280345,2.3086760954280345,2.3086760954280345,2.3086760954280345,2.3086760954280345,2.3086760954280345,2.3086760954280345,2.3086760954280345,2.3086760954280345,2.3086760954280345,2.3086760954280345,2.3086760954280345,2.3086760954280345,2.3086760954280345,2.3086760954280345,2.3086760954280345,2.3086760954280345,2.3086760954280345,2.3086760954280345,2.3086760954280345,2.3086760954280345,2.3086760954280345,2.3086760954280345,2.3086760954280345,2.3086760954280345,2.3086760954280345,2.3086760954280345,2.3086760954280345,2.3086760954280345,2.3086760954280345,2.3086760954280345,2.3086760954280345,2.3086760954280345,2.3086760954280345,2.3086760954280345,2.3086760954280345,2.3086760954280345,2.3086760954280345,2.3086760954280345,2.3086760954280345,2.3086760954280345,2.3086760954280345,2.3086760954280345,2.3086760954280345,2.3086760954280345,2.3086760954280345,2.3086760954280345,2.3086760954280345]
[null,"GAS - Variable element: commercial","p/KWh (2017)",1.3340860531452332,1.6668760306328703,2.1602613031413354,1.9238653491227022,1.7555430541921142,1.7737163154696707,1.8437188008647249,1.878271559336296,1.9471177745971258,2.0159525085854395,2.0505402571746005,2.1194806118578131,2.1541469418403598,2.2230610314144874,2.2576310550013563,2.2576310550013563,2.2576310550013563,2.2576310550013563,2.2576310550013563,2.2576310550013563,2.2576310550013563,2.2576310550013563,2.2576310550013563,2.2576310550013563,2.2576310550013563,2.2576310550013563,2.2576310550013563,2.2576310550013563,2.2576310550013563,2.2576310550013563,2.2576310550013563,2.2576310550013563,2.2576310550013563,2.2576310550013563,2.2576310550013563,2.2576310550013563,2.2576310550013563,2.2576310550013563,2.2576310550013563,2.2576310550013563,2.2576310550013563,2.2576310550013563,2.2576310550013563,2.2576310550013563,2.2576310550013563,2.2576310550013563,2.2576310550013563,2.2576310550013563,2.2576310550013563,2.2576310550013563,2.2576310550013563,2.2576310550013563,2.2576310550013563,2.2576310550013563,2.2576310550013563,2.2576310550013563,2.2576310550013563,2.2576310550013563,2.2576310550013563,2.2576310550013563,2.2576310550013563,2.2576310550013563,2.2576310550013563,2.2576310550013563,2.2576310550013563,2.2576310550013563,2.2576310550013563,2.2576310550013563,2.2576310550013563,2.2576310550013563,2.2576310550013563,2.2576310550013563,2.2576310550013563,2.2576310550013563,2.2576310550013563,2.2576310550013563,2.2576310550013563,2.2576310550013563,2.2576310550013563,2.2576310550013563,2.2576310550013563,2.2576310550013563,2.2576310550013563,2.2576310550013563,2.2576310550013563]
[null,"GAS - Variable element: industrial","p/KWh (2017)",1.3127506787677283,1.6461360882793867,2.1396966319406276,1.9025742768522897,1.7336207251969942,1.7548802817722113,1.8245902016980802,1.8590930355856266,1.9278890518048382,1.9966757851431034,2.0312069093700247,2.1000790395434401,2.1346736986893791,2.2035245928995875,2.2380413860420538,2.2380413860420538,2.2380413860420538,2.2380413860420538,2.2380413860420538,2.2380413860420538,2.2380413860420538,2.2380413860420538,2.2380413860420538,2.2380413860420538,2.2380413860420538,2.2380413860420538,2.2380413860420538,2.2380413860420538,2.2380413860420538,2.2380413860420538,2.2380413860420538,2.2380413860420538,2.2380413860420538,2.2380413860420538,2.2380413860420538,2.2380413860420538,2.2380413860420538,2.2380413860420538,2.2380413860420538,2.2380413860420538,2.2380413860420538,2.2380413860420538,2.2380413860420538,2.2380413860420538,2.2380413860420538,2.2380413860420538,2.2380413860420538,2.2380413860420538,2.2380413860420538,2.2380413860420538,2.2380413860420538,2.2380413860420538,2.2380413860420538,2.2380413860420538,2.2380413860420538,2.2380413860420538,2.2380413860420538,2.2380413860420538,2.2380413860420538,2.2380413860420538,2.2380413860420538,2.2380413860420538,2.2380413860420538,2.2380413860420538,2.2380413860420538,2.2380413860420538,2.2380413860420538,2.2380413860420538,2.2380413860420538,2.2380413860420538,2.2380413860420538,2.2380413860420538,2.2380413860420538,2.2380413860420538,2.2380413860420538,2.2380413860420538,2.2380413860420538,2.2380413860420538,2.2380413860420538,2.2380413860420538,2.2380413860420538,2.2380413860420538,2.2380413860420538,2.2380413860420538,2.2380413860420538]
[]
[null,"COAL - retail: domestic","p/KWh (2017)",5.5645641499462819,5.5861230181604613,5.9710739809528599,5.9789251885727674,5.9213704437775112,5.9018979904928894,5.8848527351538431,5.8698815929487367,5.8698815929487367,5.8698815929487367,5.8698815929487367,5.8824242792606993,5.8824242792606993,5.8824242792606993,5.8824242792606993,5.8824242792606993,5.8824242792606993,5.8824242792606993,5.8824242792606993,5.8824242792606993,5.8824242792606993,5.8824242792606993,5.8824242792606993,5.8824242792606993,5.8824242792606993,5.8824242792606993,5.8824242792606993,5.8824242792606993,5.8824242792606993,5.8824242792606993,5.8824242792606993,5.8824242792606993,5.8824242792606993,5.8824242792606993,5.8824242792606993,5.8824242792606993,5.8824242792606993,5.8824242792606993,5.8824242792606993,5.8824242792606993,5.8824242792606993,5.8824242792606993,5.8824242792606993,5.8824242792606993,5.8824242792606993,5.8824242792606993,5.8824242792606993,5.8824242792606993,5.8824242792606993,5.8824242792606993,5.8824242792606993,5.8824242792606993,5.8824242792606993,5.8824242792606993,5.8824242792606993,5.8824242792606993,5.8824242792606993,5.8824242792606993,5.8824242792606993,5.8824242792606993,5.8824242792606993,5.8824242792606993,5.8824242792606993,5.8824242792606993,5.8824242792606993,5.8824242792606993,5.8824242792606993,5.8824242792606993,5.8824242792606993,5.8824242792606993,5.8824242792606993,5.8824242792606993,5.8824242792606993,5.8824242792606993,5.8824242792606993,5.8824242792606993,5.8824242792606993,5.8824242792606993,5.8824242792606993,5.8824242792606993,5.8824242792606993,5.8824242792606993,5.8824242792606993,5.8824242792606993,5.8824242792606993]
[null,"COAL - retail: commercial","p/KWh (2017)",1.1864840449483118,1.3142163232788602,1.5752679678930663,1.6837252601153161,1.7058523745616074,1.7789666863847047,1.8553818461376919,1.9325534923070309,2.0224510132717781,2.1135486124315928,2.140864085194524,2.1562579935063688,2.1621355137020615,2.168053251533502,2.1740114821946785,2.1800104827626279,2.1860505322103188,2.1921319114196258,2.198254903194393,2.2044197922735815,2.2106268653445142,2.216876411056206,2.2231687200327874,2.2295040848870187,2.235882800233898,2.2423051627043642,2.2487714709590851,2.2552820257023529,2.2618371296960635,2.2684370877737967,2.2750822068549947,2.281772795959232,2.2885091662205852,2.2952916309021028,2.3021205054103766,2.3089961073102021,2.3159187563393524,2.3228887744234434,2.3299064856909046,2.3369722164880562,2.3440862953942787,2.3512490532372983,2.3584608231085693,2.3657219403787639,2.3730327427133688,2.380393570088386,2.3878047648061451,2.3952666715112203,2.402779637206458,2.4103440112691117,2.4179601454670903,2.42562839397532,2.4333491133922083,2.4411226627562304,2.4489494035626258,2.4568296997802088,2.4647639178682943,2.4727524267937357,2.4807955980480911,2.4888938056648908,2.4970474262370348,2.5052568389343057,2.5135224255210016,2.5218445703736858,2.5302236604990669,2.5386600855519923,2.5471542378535692,2.5557065124094089,2.5643173069279963,2.5729870218391846,2.5817160603128144,2.5905048282774663,2.599353734439334,2.6082631903012357,2.6172336101817422,2.6262654112344506,2.6353590134673839,2.6445148397625169,2.6537333158954466,2.6630148705551893,2.6723599353641196,2.6817689448980371,2.6912423367063809,2.7007805513325724,2.7103840323345056]
[null,"COAL - retail: industrial","p/KWh (2017)",0.9083448027222607,1.0061336871623219,1.2654264680034317,1.3072747373882205,1.2865159252601059,1.3024624337239004,1.3207662798504902,1.3403620760605632,1.3718262083982251,1.4037103681041601,1.4132707835711857,1.4248702675586371,1.4269273996271294,1.4289986078681336,1.4310839885995457,1.4331836387983277,1.4352976561050195,1.4374261388282767,1.4395691859494455,1.4417268971271613,1.4438993727019878,1.44608671370108,1.4482890218428837,1.4505063995418643,1.4527389499132726,1.4549867767779354,1.4572499846670874,1.459528678827231,1.4618229652250299,1.4641329505522369,1.4664587422306563,1.4688004484171393,1.471158178008612,1.4735320406471439,1.4759221467250396,1.4783286073899788,1.4807515345501812,1.483191040879613,1.4856472398232248,1.4881202456022276,1.490610173219405,1.4931171384644619,1.4956412579194072,1.4981826489639753,1.5007414297810868,1.5033177193623428,1.5059116375135586,1.508523304860335,1.5111528428536678,1.513800373775597,1.5164660207448897,1.5191499077227699,1.5218521595186809,1.5245729017960885,1.527312261078327,1.5300703647544811,1.5328473410853105,1.5356433192092156,1.5384584291482397,1.5412928018141197,1.5441465690143696,1.5470198634584151,1.5499128187637583,1.552825569462198,1.5557582510060812,1.5587109997746049,1.561683953080157,1.564677249174701,1.5676910272562066,1.5707254274751226,1.5737805909408931,1.576856659728521,1.579953776885175,1.5830720864368406,1.5862117333950174,1.5893728637634659,1.5925556245449919,1.5957601637482886,1.5989866303948141,1.6022351745257242,1.60550594720885,1.6087991005457212,1.612114787678641,1.6154531627978079,1.618814381148485]
[null,"COAL - Variable element: domestic","p/KWh (2017)",5.0369309157846791,5.0574631712267557,5.4240831357909451,5.4315604763813319,5.3767464337191848,5.3582012401147816,5.3419676636014062,5.3277094329298755,5.3277094329298755,5.3277094329298755,5.3277094329298755,5.3396548484650781,5.3396548484650781,5.3396548484650781,5.3396548484650781,5.3396548484650781,5.3396548484650781,5.3396548484650781,5.3396548484650781,5.3396548484650781,5.3396548484650781,5.3396548484650781,5.3396548484650781,5.3396548484650781,5.3396548484650781,5.3396548484650781,5.3396548484650781,5.3396548484650781,5.3396548484650781,5.3396548484650781,5.3396548484650781,5.3396548484650781,5.3396548484650781,5.3396548484650781,5.3396548484650781,5.3396548484650781,5.3396548484650781,5.3396548484650781,5.3396548484650781,5.3396548484650781,5.3396548484650781,5.3396548484650781,5.3396548484650781,5.3396548484650781,5.3396548484650781,5.3396548484650781,5.3396548484650781,5.3396548484650781,5.3396548484650781,5.3396548484650781,5.3396548484650781,5.3396548484650781,5.3396548484650781,5.3396548484650781,5.3396548484650781,5.3396548484650781,5.3396548484650781,5.3396548484650781,5.3396548484650781,5.3396548484650781,5.3396548484650781,5.3396548484650781,5.3396548484650781,5.3396548484650781,5.3396548484650781,5.3396548484650781,5.3396548484650781,5.3396548484650781,5.3396548484650781,5.3396548484650781,5.3396548484650781,5.3396548484650781,5.3396548484650781,5.3396548484650781,5.3396548484650781,5.3396548484650781,5.3396548484650781,5.3396548484650781,5.3396548484650781,5.3396548484650781,5.3396548484650781,5.3396548484650781,5.3396548484650781,5.3396548484650781,5.3396548484650781]
[null,"COAL - Variable element: commercial","p/KWh (2017)",0.71418778257942461,0.84282238234034235,1.1021890401276215,1.1081709125999324,1.0643196784702138,1.0494835235866913,1.0364966623759901,1.0250900778387662,1.0250900778387662,1.0250900778387662,1.0250900778387664,1.0346464102669284,1.0346464102669284,1.0346464102669282,1.0346464102669284,1.0346464102669282,1.0346464102669284,1.0346464102669284,1.0346464102669284,1.0346464102669284,1.0346464102669284,1.0346464102669282,1.0346464102669284,1.0346464102669284,1.0346464102669284,1.0346464102669284,1.0346464102669284,1.0346464102669284,1.0346464102669284,1.0346464102669284,1.0346464102669284,1.0346464102669284,1.0346464102669284,1.0346464102669284,1.0346464102669284,1.0346464102669284,1.0346464102669284,1.0346464102669284,1.0346464102669284,1.0346464102669284,1.0346464102669284,1.0346464102669284,1.0346464102669282,1.0346464102669284,1.0346464102669284,1.0346464102669284,1.0346464102669284,1.0346464102669282,1.0346464102669284,1.0346464102669284,1.0346464102669284,1.0346464102669284,1.0346464102669284,1.0346464102669284,1.0346464102669284,1.0346464102669284,1.0346464102669284,1.0346464102669282,1.0346464102669284,1.0346464102669282,1.0346464102669284,1.0346464102669282,1.0346464102669284,1.0346464102669284,1.0346464102669284,1.0346464102669284,1.0346464102669284,1.0346464102669284,1.0346464102669284,1.0346464102669284,1.0346464102669284,1.0346464102669284,1.0346464102669284,1.0346464102669284,1.0346464102669284,1.0346464102669284,1.0346464102669284,1.0346464102669284,1.0346464102669284,1.0346464102669284,1.0346464102669282,1.0346464102669282,1.0346464102669284,1.0346464102669284,1.0346464102669284]
[null,"COAL - Variable element: industrial","p/KWh (2017)",0.70364301255424044,0.80174770949493079,1.0604507449466163,1.0664326174189269,1.0225813832892083,1.0077452284056865,0.99475836719498478,0.98335178265776102,0.98335178265776102,0.98335178265776102,0.98335178265776102,0.99290811508592336,0.99290811508592336,0.99290811508592336,0.99290811508592336,0.99290811508592336,0.99290811508592314,0.99290811508592314,0.99290811508592336,0.99290811508592314,0.99290811508592314,0.99290811508592336,0.99290811508592336,0.99290811508592314,0.99290811508592336,0.99290811508592336,0.99290811508592336,0.99290811508592314,0.99290811508592314,0.99290811508592336,0.99290811508592336,0.99290811508592336,0.99290811508592314,0.99290811508592336,0.99290811508592314,0.99290811508592336,0.99290811508592314,0.99290811508592336,0.99290811508592336,0.99290811508592336,0.99290811508592314,0.99290811508592314,0.99290811508592336,0.99290811508592336,0.99290811508592336,0.99290811508592336,0.99290811508592336,0.99290811508592336,0.99290811508592314,0.99290811508592336,0.99290811508592336,0.99290811508592314,0.99290811508592336,0.99290811508592336,0.99290811508592336,0.99290811508592336,0.99290811508592314,0.99290811508592314,0.99290811508592314,0.99290811508592336,0.99290811508592314,0.99290811508592336,0.99290811508592336,0.99290811508592336,0.99290811508592336,0.99290811508592314,0.99290811508592314,0.99290811508592314,0.99290811508592336,0.99290811508592336,0.99290811508592336,0.99290811508592336,0.99290811508592336,0.99290811508592336,0.99290811508592336,0.99290811508592336,0.99290811508592314,0.99290811508592336,0.99290811508592336,0.99290811508592336,0.99290811508592336,0.99290811508592336,0.99290811508592336,0.99290811508592314,0.99290811508592336]
[]
[null,"BURNING OIL - retail: domestic","p/litre (2017)",31.534720977195796,39.766985573676209,48.456056251433495,46.672085043161594,46.54252326288578,46.478844305350506,46.986140362915826,47.50021452679578,48.014288690675734,48.528362854555695,49.556511182315603,50.070585346195585,50.584659510075539,51.612807837835454,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408]
[null,"GAS OIL - retail: commercial","p/litre (2017)",43.423743919785551,50.523755278617401,57.653194727307955,55.942246161145711,55.983399024931238,56.057089442954727,56.696067053505018,57.292173228450658,57.892596857801244,58.494476968891533,59.61786274059309,60.220854162814611,60.82440695029333,61.949476843871786,62.554163911775817,62.638472047962125,62.723357072665834,62.808822933315717,62.894873604351275,62.981513087407606,63.06874541150146,63.156574633218646,63.245004836902609,63.334040134844436,63.423684667474028,63.513942603552699,63.604818140367009,63.696315503923934,63.788438949147427,63.881192760076253,63.974581250063252,64.068608761975881,64.163279668398161,64.258598371834097,64.354569304912303,64.451196930592218,64.548485742371597,64.64644026449551,64.745065052166709,64.844364691757463,64.944343801022825,65.045007029315414,65.146359057801618,65.248404599679205,65.351148400396625,65.45459523787359,65.558749922723322,65.66361729847624,65.769202241805175,65.875509662752194,65.98254450495692,66.09031174588641,66.198816397066622,66.308063504315541,66.418058147977689,66.528805443160493,66.64031053997212,66.75257862376094,66.86561491535673,66.979424671313396,67.094013184153425,67.209385782614078,67.325547831895079,67.442504733908208,67.560261927528472,67.678824888847004,67.79819913142579,67.918390206553994,68.039403703506125,68.161245249802036,68.28392051146848,68.407435193302746,68.531795039137819,68.657005832109604,68.783073394925765,68.910003590136569,69.037802320407451,69.166475528793598,69.296029199016189,69.426469355740807,69.557802064857484,69.690033433762821,69.823169611644062,69.957216789764956,70.092181201753746]
[null,"GAS OIL - retail: industrial","p/litre (2017)",41.956274847227512,48.625432363808628,54.470520673925435,52.759572107763191,52.800724971548718,52.874415389572206,53.513393000122491,54.109499175068137,54.709922804418724,55.311802915509006,56.435188687210569,57.038180109432091,57.64173289691081,58.766802790489265,59.371489858393289,59.455797994579598,59.540683019283307,59.626148879933197,59.712199550968748,59.798839034025079,59.88607135811894,59.973900579836126,60.062330783520082,60.151366081461916,60.241010614091508,60.331268550170179,60.422144086984488,60.513641450541414,60.605764895764906,60.698518706693733,60.791907196680725,60.885934708593354,60.980605615015634,61.07592431845157,61.171895251529776,61.268522877209691,61.365811688989069,61.463766211112983,61.562390998784181,61.661690638374935,61.761669747640298,61.862332975932887,61.963685004419091,62.065730546296678,62.168474347014097,62.271921184491063,62.376075869340795,62.480943245093712,62.586528188422648,62.692835609369666,62.799870451574392,62.907637692503883,63.016142343684095,63.125389450933014,63.235384094595162,63.346131389777966,63.457636486589593,63.569904570378412,63.682940861974203,63.796750617930869,63.911339130770898,64.02671172923155,64.142873778512552,64.259830680525681,64.377587874145945,64.496150835464476,64.615525078043262,64.735716153171467,64.856729650123597,64.978571196419509,65.101246458085953,65.224761139920219,65.349120985755292,65.474331778727077,65.600399341543238,65.727329536754041,65.855128267024924,65.98380147541107,66.113355145633662,66.243795302358279,66.375128011474956,66.507359380380294,66.640495558261534,66.774542736382429,66.909507148371219]
[null,"BURNING OIL - Variable element: domestic","p/litre (2017)",26.569134744448917,34.409386741096938,42.684692148484828,40.985671950130637,40.862279778439387,40.801633152215317,41.284772254658478,41.774366696448908,42.263961138239338,42.753555580029783,43.732744463610643,44.222338905401102,44.711933347191533,45.691122230772422,46.180716672562838,46.180716672562838,46.180716672562838,46.180716672562838,46.180716672562838,46.180716672562838,46.180716672562838,46.180716672562838,46.180716672562838,46.180716672562838,46.180716672562838,46.180716672562838,46.180716672562838,46.180716672562838,46.180716672562838,46.180716672562838,46.180716672562838,46.180716672562838,46.180716672562838,46.180716672562838,46.180716672562838,46.180716672562838,46.180716672562838,46.180716672562838,46.180716672562838,46.180716672562838,46.180716672562838,46.180716672562838,46.180716672562838,46.180716672562838,46.180716672562838,46.180716672562838,46.180716672562838,46.180716672562838,46.180716672562838,46.180716672562838,46.180716672562838,46.180716672562838,46.180716672562838,46.180716672562838,46.180716672562838,46.180716672562838,46.180716672562838,46.180716672562838,46.180716672562838,46.180716672562838,46.180716672562838,46.180716672562838,46.180716672562838,46.180716672562838,46.180716672562838,46.180716672562838,46.180716672562838,46.180716672562838,46.180716672562838,46.180716672562838,46.180716672562838,46.180716672562838,46.180716672562838,46.180716672562838,46.180716672562838,46.180716672562838,46.180716672562838,46.180716672562838,46.180716672562838,46.180716672562838,46.180716672562838,46.180716672562838,46.180716672562838,46.180716672562838,46.180716672562838]
[null,"GAS OIL - Variable element: commercial","p/litre (2017)",30.744086990473875,38.058990636111758,45.358550443014494,43.550711700786216,43.41941652920012,43.354885618632075,43.868968728490465,44.389920628124003,44.910872527757562,45.431824427391106,46.473728226658203,46.994680126291755,47.515632025925299,48.557535825192403,49.078487724825948,49.078487724825948,49.078487724825948,49.078487724825948,49.078487724825948,49.078487724825948,49.078487724825948,49.078487724825948,49.078487724825948,49.078487724825948,49.078487724825948,49.078487724825948,49.078487724825948,49.078487724825948,49.078487724825948,49.078487724825948,49.078487724825948,49.078487724825948,49.078487724825948,49.078487724825948,49.078487724825948,49.078487724825948,49.078487724825948,49.078487724825948,49.078487724825948,49.078487724825948,49.078487724825948,49.078487724825948,49.078487724825948,49.078487724825948,49.078487724825948,49.078487724825948,49.078487724825948,49.078487724825948,49.078487724825948,49.078487724825948,49.078487724825948,49.078487724825948,49.078487724825948,49.078487724825948,49.078487724825948,49.078487724825948,49.078487724825948,49.078487724825948,49.078487724825948,49.078487724825948,49.078487724825948,49.078487724825948,49.078487724825948,49.078487724825948,49.078487724825948,49.078487724825948,49.078487724825948,49.078487724825948,49.078487724825948,49.078487724825948,49.078487724825948,49.078487724825948,49.078487724825948,49.078487724825948,49.078487724825948,49.078487724825948,49.078487724825948,49.078487724825948,49.078487724825948,49.078487724825948,49.078487724825948,49.078487724825948,49.078487724825948,49.078487724825948,49.078487724825948]
[null,"GAS OIL - Variable element: industrial","p/litre (2017)",28.121973633622364,35.006023437009517,41.021232105338498,39.213393363110228,39.082098191524125,39.017567280956087,39.531650390814477,40.052602290448007,40.573554190081566,41.094506089715111,42.136409888982215,42.657361788615759,43.178313688249304,44.220217487516408,44.741169387149952,44.741169387149952,44.741169387149952,44.741169387149952,44.741169387149952,44.741169387149952,44.741169387149952,44.741169387149952,44.741169387149952,44.741169387149952,44.741169387149952,44.741169387149952,44.741169387149952,44.741169387149952,44.741169387149952,44.741169387149952,44.741169387149952,44.741169387149952,44.741169387149952,44.741169387149952,44.741169387149952,44.741169387149952,44.741169387149952,44.741169387149952,44.741169387149952,44.741169387149952,44.741169387149952,44.741169387149952,44.741169387149952,44.741169387149952,44.741169387149952,44.741169387149952,44.741169387149952,44.741169387149952,44.741169387149952,44.741169387149952,44.741169387149952,44.741169387149952,44.741169387149952,44.741169387149952,44.741169387149952,44.741169387149952,44.741169387149952,44.741169387149952,44.741169387149952,44.741169387149952,44.741169387149952,44.741169387149952,44.741169387149952,44.741169387149952,44.741169387149952,44.741169387149952,44.741169387149952,44.741169387149952,44.741169387149952,44.741169387149952,44.741169387149952,44.741169387149952,44.741169387149952,44.741169387149952,44.741169387149952,44.741169387149952,44.741169387149952,44.741169387149952,44.741169387149952,44.741169387149952,44.741169387149952,44.741169387149952,44.741169387149952,44.741169387149952,44.741169387149952]
[]
[null,"ROAD TRANSPORT - retail: petrol","p/litre (2017)",113.03706033737902,119.82402577215107,124.37330546350113,123.12314780109999,124.06491324389987,124.86152820547855,126.16865478782663,127.17233239555713,128.20296115044388,129.24268180301277,130.82039606270064,131.86705393035624,132.9172160475616,134.50544321885809,135.56268593397883,136.08896850044161,136.61885221838565,137.15236172912108,137.68952184256926,138.2303575384164,138.77489396727518,139.32315645185443,139.87517048813655,140.43096174656333,140.99055607322958,141.55397949108516,142.121258201145,142.69241858370771,143.26748719958221,143.84649079132285,144.4294562844733,145.01641078881832,145.60738159964467,146.20239619901045,146.80148225702288,147.40466763312531,148.01198037739269,148.62344873183588,149.23910113171513,149.85896620686239,150.48307278301263,151.1114498831443,151.7441267288292,152.38113274159113,153.02249754427416,153.66825096242039,154.31842302565656,154.97304396909075,155.63214423471862,156.2957544728385,156.96390554347735,157.6366285178253,158.31395467968105,158.99591552690629,159.68254277289063,160.37386834802638,161.06992440119339,161.77074330125399,162.4763576385584,163.18680022646021,163.90210410284226,164.62230253165311,165.34742900445394,166.07751724197576,166.81260119568785,167.55271504937647,168.29789322073452,169.04817036296208,169.80358136637784,170.56416136004188,171.32994571338878,172.10097003787308,172.87727018862452,173.65888226611622,174.44584261784297,175.23818784001159,176.03595477924304,176.83918053428539,177.6479024577396,178.46215815779613,179.28198549998402,180.10742260893173,180.93850787014011,181.77527993176733,182.61777770642624]
[null,"ROAD TRANSPORT - retail: DERV","p/litre (2017)",113.93481662210073,121.98405163262116,129.28601174640136,127.76143538805124,128.68327103903425,129.47009060907007,130.85525181548141,131.93800668691375,133.04771270550231,134.16651062177309,135.90237940886462,137.02811454022202,138.15735392112927,139.90373561982946,141.040055598652,141.56633816511481,142.09622188305883,142.62973139379429,143.16689150724244,143.70772720308958,144.25226363194835,144.80052611652761,145.35254015280972,145.9083314112365,146.46792573790276,147.03134915575833,147.59862786581817,148.16978824838088,148.74485686425538,149.32386045599603,149.90682594914648,150.4937804534915,151.08475126431787,151.67976586368363,152.27885192169606,152.88203729779849,153.48935004206587,154.10081839650903,154.71647079638831,155.33633587153557,155.96044244768578,156.58881954781748,157.22149639350238,157.85850240626431,158.49986720894734,159.14562062709356,159.79579269032971,160.45041363376396,161.1095138993918,161.7731241375117,162.44127520815053,163.11399818249848,163.79132434435419,164.47328519157944,165.15991243756383,165.85123801269958,166.54729406586657,167.24811296592719,167.9537273032316,168.66416989113335,169.37947376751546,170.09967219632631,170.82479866912712,171.55488690664896,172.28997086036105,173.03008471404962,173.7752628854077,174.52554002763523,175.28095103105105,176.04153102471506,176.80731537806199,177.57833970254623,178.35463985329767,179.13625193078937,179.92321228251615,180.7155575046848,181.51332444391619,182.31655019895862,183.12527212241281,183.9395278224693,184.75935516465719,185.58479227360493,186.41587753481326,187.25264959644053,188.09514737109942]
[null,"ROAD TRANSPORT - Variable element: petrol","p/litre (2017)",31.260374539315833,38.034043343015114,42.710071579977573,41.164253267381859,41.05198745746619,40.996809381593337,41.436383480130331,41.881830835375354,42.327278190620362,42.772725545865377,43.663620256355415,44.109067611600437,44.554514966845453,45.445409677335483,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499]
[null,"ROAD TRANSPORT - Variable element: DERV","p/litre (2017)",31.6520836203015,39.477643737124431,46.447572326112017,44.673071766892129,44.544197797129094,44.480856894970508,44.985459846893527,45.496804921890082,46.008149996886637,46.519495071883192,47.542185221876288,48.053530296872843,48.564875371869384,49.587565521862494,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035]
[]
[null,"Energy Prices - High"]
[null,"Energy and greenhouse gas emissions appraisal data tables, BEIS - Tables 4-13"]
[null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,"ELECTRICITY - retail: domestic","p/KWh (2017)",15.94068353440567,16.534759014662122,17.789473684210527,18.627647048377447,19.465820412544367,19.409075312819034,19.535948836762564,19.56527030699748,19.557413703509063,19.738265481451581,19.745122314535259,19.491510357292245,19.08206479061192,18.890951869765306,19.183074579887069,19.183074579887069,19.183074579887069,19.183074579887069,19.183074579887069,19.183074579887069,19.183074579887069,19.183074579887069,19.183074579887069,19.183074579887069,19.183074579887069,19.183074579887069,19.183074579887069,19.183074579887069,19.183074579887069,19.183074579887069,19.183074579887069,19.183074579887069,19.183074579887069,19.183074579887069,19.183074579887069,19.183074579887069,19.183074579887069,19.183074579887069,19.183074579887069,19.183074579887069,19.183074579887069,19.183074579887069,19.183074579887069,19.183074579887069,19.183074579887069,19.183074579887069,19.183074579887069,19.183074579887069,19.183074579887069,19.183074579887069,19.183074579887069,19.183074579887069,19.183074579887069,19.183074579887069,19.183074579887069,19.183074579887069,19.183074579887069,19.183074579887069,19.183074579887069,19.183074579887069,19.183074579887069,19.183074579887069,19.183074579887069,19.183074579887069,19.183074579887069,19.183074579887069,19.183074579887069,19.183074579887069,19.183074579887069,19.183074579887069,19.183074579887069,19.183074579887069,19.183074579887069,19.183074579887069,19.183074579887069,19.183074579887069,19.183074579887069,19.183074579887069,19.183074579887069,19.183074579887069,19.183074579887069,19.183074579887069,19.183074579887069,19.183074579887069,19.183074579887069]
[null,"ELECTRICITY - retail: commercial","p/KWh (2017)",10.478809466109954,10.809223197330546,13.056392078116881,14.534217807476683,14.841942823590394,15.091652473638634,15.237440768182093,15.143591866183863,15.204747386706654,15.379854273765689,15.568781277453862,14.93902868906328,14.621422587179447,14.976200910178273,15.016260022573224,15.016260022573224,15.016260022573224,15.016260022573224,15.016260022573224,15.016260022573224,15.016260022573224,15.016260022573224,15.016260022573224,15.016260022573224,15.016260022573224,15.016260022573224,15.016260022573224,15.016260022573224,15.016260022573224,15.016260022573224,15.016260022573224,15.016260022573224,15.016260022573224,15.016260022573224,15.016260022573224,15.016260022573224,15.016260022573224,15.016260022573224,15.016260022573224,15.016260022573224,15.016260022573224,15.016260022573224,15.016260022573224,15.016260022573224,15.016260022573224,15.016260022573224,15.016260022573224,15.016260022573224,15.016260022573224,15.016260022573224,15.016260022573224,15.016260022573224,15.016260022573224,15.016260022573224,15.016260022573224,15.016260022573224,15.016260022573224,15.016260022573224,15.016260022573224,15.016260022573224,15.016260022573224,15.016260022573224,15.016260022573224,15.016260022573224,15.016260022573224,15.016260022573224,15.016260022573224,15.016260022573224,15.016260022573224,15.016260022573224,15.016260022573224,15.016260022573224,15.016260022573224,15.016260022573224,15.016260022573224,15.016260022573224,15.016260022573224,15.016260022573224,15.016260022573224,15.016260022573224,15.016260022573224,15.016260022573224,15.016260022573224,15.016260022573224,15.016260022573224]
[null,"ELECTRICITY - retail: industrial","p/KWh (2017)",9.6408249432010606,10.033691509959564,11.846511287215298,13.189691694694506,13.369307484047171,13.562750773457125,13.632280835479399,13.525020301802043,13.568069337924996,13.694078049854578,13.782847841358665,13.172950209330439,12.879252055217504,13.209870578773412,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069]
[null,"ELECTRICITY - Variable element: domestic","p/KWh (2017)",7.355756761713355,8.9928600145545019,9.8601835249248584,11.393569545678172,11.768549815796682,11.794934039977109,11.812276508908896,11.841230219268017,11.952138834152219,12.12355405676429,12.143787047771184,11.84883177202976,11.423172312891857,11.308798695689777,11.166687036125658,11.166687036125658,11.166687036125658,11.166687036125658,11.166687036125658,11.166687036125658,11.166687036125658,11.166687036125658,11.166687036125658,11.166687036125658,11.166687036125658,11.166687036125658,11.166687036125658,11.166687036125658,11.166687036125658,11.166687036125658,11.166687036125658,11.166687036125658,11.166687036125658,11.166687036125658,11.166687036125658,11.166687036125658,11.166687036125658,11.166687036125658,11.166687036125658,11.166687036125658,11.166687036125658,11.166687036125658,11.166687036125658,11.166687036125658,11.166687036125658,11.166687036125658,11.166687036125658,11.166687036125658,11.166687036125658,11.166687036125658,11.166687036125658,11.166687036125658,11.166687036125658,11.166687036125658,11.166687036125658,11.166687036125658,11.166687036125658,11.166687036125658,11.166687036125658,11.166687036125658,11.166687036125658,11.166687036125658,11.166687036125658,11.166687036125658,11.166687036125658,11.166687036125658,11.166687036125658,11.166687036125658,11.166687036125658,11.166687036125658,11.166687036125658,11.166687036125658,11.166687036125658,11.166687036125658,11.166687036125658,11.166687036125658,11.166687036125658,11.166687036125658,11.166687036125658,11.166687036125658,11.166687036125658,11.166687036125658,11.166687036125658,11.166687036125658,11.166687036125658]
[null,"ELECTRICITY - Variable element: commercial","p/KWh (2017)",5.6779698941543826,7.2856985855761849,8.3731428197708677,10.112987481049899,10.463348865783821,10.497438047229339,10.474480084209613,10.505237277295704,10.618306312261826,10.755526090178188,10.740198981756373,10.44246641068354,9.9766451480219924,9.8284365169712284,9.6810299102411079,9.6810299102411079,9.6810299102411079,9.6810299102411079,9.6810299102411079,9.6810299102411079,9.6810299102411079,9.6810299102411079,9.6810299102411079,9.6810299102411079,9.6810299102411079,9.6810299102411079,9.6810299102411079,9.6810299102411079,9.6810299102411079,9.6810299102411079,9.6810299102411079,9.6810299102411079,9.6810299102411079,9.6810299102411079,9.6810299102411079,9.6810299102411079,9.6810299102411079,9.6810299102411079,9.6810299102411079,9.6810299102411079,9.6810299102411079,9.6810299102411079,9.6810299102411079,9.6810299102411079,9.6810299102411079,9.6810299102411079,9.6810299102411079,9.6810299102411079,9.6810299102411079,9.6810299102411079,9.6810299102411079,9.6810299102411079,9.6810299102411079,9.6810299102411079,9.6810299102411079,9.6810299102411079,9.6810299102411079,9.6810299102411079,9.6810299102411079,9.6810299102411079,9.6810299102411079,9.6810299102411079,9.6810299102411079,9.6810299102411079,9.6810299102411079,9.6810299102411079,9.6810299102411079,9.6810299102411079,9.6810299102411079,9.6810299102411079,9.6810299102411079,9.6810299102411079,9.6810299102411079,9.6810299102411079,9.6810299102411079,9.6810299102411079,9.6810299102411079,9.6810299102411079,9.6810299102411079,9.6810299102411079,9.6810299102411079,9.6810299102411079,9.6810299102411079,9.6810299102411079,9.6810299102411079]
[null,"ELECTRICITY - Variable element: industrial","p/KWh (2017)",5.2747473006126393,6.8313559427585631,7.7470523988443745,9.3519578893590332,9.6137959094563676,9.5925704236045259,9.517588817432765,9.5230921608264705,9.6285751822451058,9.7221605307051711,9.6431235007723863,9.4137883147665562,8.9591267695186438,8.7964956251427378,8.6823508546192691,8.6823508546192691,8.6823508546192691,8.6823508546192691,8.6823508546192691,8.6823508546192691,8.6823508546192691,8.6823508546192691,8.6823508546192691,8.6823508546192691,8.6823508546192691,8.6823508546192691,8.6823508546192691,8.6823508546192691,8.6823508546192691,8.6823508546192691,8.6823508546192691,8.6823508546192691,8.6823508546192691,8.6823508546192691,8.6823508546192691,8.6823508546192691,8.6823508546192691,8.6823508546192691,8.6823508546192691,8.6823508546192691,8.6823508546192691,8.6823508546192691,8.6823508546192691,8.6823508546192691,8.6823508546192691,8.6823508546192691,8.6823508546192691,8.6823508546192691,8.6823508546192691,8.6823508546192691,8.6823508546192691,8.6823508546192691,8.6823508546192691,8.6823508546192691,8.6823508546192691,8.6823508546192691,8.6823508546192691,8.6823508546192691,8.6823508546192691,8.6823508546192691,8.6823508546192691,8.6823508546192691,8.6823508546192691,8.6823508546192691,8.6823508546192691,8.6823508546192691,8.6823508546192691,8.6823508546192691,8.6823508546192691,8.6823508546192691,8.6823508546192691,8.6823508546192691,8.6823508546192691,8.6823508546192691,8.6823508546192691,8.6823508546192691,8.6823508546192691,8.6823508546192691,8.6823508546192691,8.6823508546192691,8.6823508546192691,8.6823508546192691,8.6823508546192691,8.6823508546192691,8.6823508546192691]
[]
[null,"GAS - retail: domestic","p/KWh (2017)",4.483098874483443,4.2641387346939972,4.3066666666666666,4.8164595627224855,5.3262524587783044,5.2487746930209846,5.2503118712129284,5.2830864011289975,5.311886527197264,5.3047628430132523,5.3423044016682733,5.3415748157493024,5.3516178674771124,5.3851211335560603,5.387067216230303,5.387067216230303,5.387067216230303,5.387067216230303,5.387067216230303,5.387067216230303,5.387067216230303,5.387067216230303,5.387067216230303,5.387067216230303,5.387067216230303,5.387067216230303,5.387067216230303,5.387067216230303,5.387067216230303,5.387067216230303,5.387067216230303,5.387067216230303,5.387067216230303,5.387067216230303,5.387067216230303,5.387067216230303,5.387067216230303,5.387067216230303,5.387067216230303,5.387067216230303,5.387067216230303,5.387067216230303,5.387067216230303,5.387067216230303,5.387067216230303,5.387067216230303,5.387067216230303,5.387067216230303,5.387067216230303,5.387067216230303,5.387067216230303,5.387067216230303,5.387067216230303,5.387067216230303,5.387067216230303,5.387067216230303,5.387067216230303,5.387067216230303,5.387067216230303,5.387067216230303,5.387067216230303,5.387067216230303,5.387067216230303,5.387067216230303,5.387067216230303,5.387067216230303,5.387067216230303,5.387067216230303,5.387067216230303,5.387067216230303,5.387067216230303,5.387067216230303,5.387067216230303,5.387067216230303,5.387067216230303,5.387067216230303,5.387067216230303,5.387067216230303,5.387067216230303,5.387067216230303,5.387067216230303,5.387067216230303,5.387067216230303,5.387067216230303,5.387067216230303]
[null,"GAS - retail: commercial","p/KWh (2017)",2.3597567042007599,2.1994977713851069,3.120428514693391,3.6689967449852365,3.8056836690740803,3.8022489672595081,3.9292183046614766,4.052416578125932,4.1375450569376824,4.2625763418904992,4.2687749394578507,4.3141342870658743,4.3595910168216161,4.3660143514310459,4.4112133594094285,4.4112133594094285,4.4112133594094285,4.4112133594094285,4.4112133594094285,4.4112133594094285,4.4112133594094285,4.4112133594094285,4.4112133594094285,4.4112133594094285,4.4112133594094285,4.4112133594094285,4.4112133594094285,4.4112133594094285,4.4112133594094285,4.4112133594094285,4.4112133594094285,4.4112133594094285,4.4112133594094285,4.4112133594094285,4.4112133594094285,4.4112133594094285,4.4112133594094285,4.4112133594094285,4.4112133594094285,4.4112133594094285,4.4112133594094285,4.4112133594094285,4.4112133594094285,4.4112133594094285,4.4112133594094285,4.4112133594094285,4.4112133594094285,4.4112133594094285,4.4112133594094285,4.4112133594094285,4.4112133594094285,4.4112133594094285,4.4112133594094285,4.4112133594094285,4.4112133594094285,4.4112133594094285,4.4112133594094285,4.4112133594094285,4.4112133594094285,4.4112133594094285,4.4112133594094285,4.4112133594094285,4.4112133594094285,4.4112133594094285,4.4112133594094285,4.4112133594094285,4.4112133594094285,4.4112133594094285,4.4112133594094285,4.4112133594094285,4.4112133594094285,4.4112133594094285,4.4112133594094285,4.4112133594094285,4.4112133594094285,4.4112133594094285,4.4112133594094285,4.4112133594094285,4.4112133594094285,4.4112133594094285,4.4112133594094285,4.4112133594094285,4.4112133594094285,4.4112133594094285,4.4112133594094285]
[null,"GAS - retail: industrial","p/KWh (2017)",1.7970664058315677,1.6647246114111567,2.579313556949963,3.0725387923428515,3.1652955540390004,3.1464974800857237,3.2317524870495413,3.3118201195376522,3.3533827581354405,3.4343286432922495,3.4376491567296013,3.4800696749004585,3.5225565574684032,3.5260225490889678,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512]
[null,"GAS - Variable element: domestic","p/KWh (2017)",1.3901441389067342,1.7214042285734998,2.2143045339386083,2.597087100201906,2.6361649557997753,2.6114553075448073,2.6479049763770135,2.6825966990870018,2.6829985957084648,2.7176749152844599,2.7181282534188744,2.7529664864626096,2.7878323110112233,2.7883382569901256,2.823056446622072,2.823056446622072,2.823056446622072,2.823056446622072,2.823056446622072,2.823056446622072,2.823056446622072,2.823056446622072,2.823056446622072,2.823056446622072,2.823056446622072,2.823056446622072,2.823056446622072,2.823056446622072,2.823056446622072,2.823056446622072,2.823056446622072,2.823056446622072,2.823056446622072,2.823056446622072,2.823056446622072,2.823056446622072,2.823056446622072,2.823056446622072,2.823056446622072,2.823056446622072,2.823056446622072,2.823056446622072,2.823056446622072,2.823056446622072,2.823056446622072,2.823056446622072,2.823056446622072,2.823056446622072,2.823056446622072,2.823056446622072,2.823056446622072,2.823056446622072,2.823056446622072,2.823056446622072,2.823056446622072,2.823056446622072,2.823056446622072,2.823056446622072,2.823056446622072,2.823056446622072,2.823056446622072,2.823056446622072,2.823056446622072,2.823056446622072,2.823056446622072,2.823056446622072,2.823056446622072,2.823056446622072,2.823056446622072,2.823056446622072,2.823056446622072,2.823056446622072,2.823056446622072,2.823056446622072,2.823056446622072,2.823056446622072,2.823056446622072,2.823056446622072,2.823056446622072,2.823056446622072,2.823056446622072,2.823056446622072,2.823056446622072,2.823056446622072,2.823056446622072]
[null,"GAS - Variable element: commercial","p/KWh (2017)",1.3340860531452332,1.6668760306328703,2.1602613031413354,2.5411217705555473,2.5785516161025739,2.562432853967195,2.5981433159493128,2.6326960744208838,2.632958242855842,2.6675009534312197,2.667796678607445,2.7024450098777222,2.7371113398602684,2.7374413826085244,2.7720114061953938,2.7720114061953938,2.7720114061953938,2.7720114061953938,2.7720114061953938,2.7720114061953938,2.7720114061953938,2.7720114061953938,2.7720114061953938,2.7720114061953938,2.7720114061953938,2.7720114061953938,2.7720114061953938,2.7720114061953938,2.7720114061953938,2.7720114061953938,2.7720114061953938,2.7720114061953938,2.7720114061953938,2.7720114061953938,2.7720114061953938,2.7720114061953938,2.7720114061953938,2.7720114061953938,2.7720114061953938,2.7720114061953938,2.7720114061953938,2.7720114061953938,2.7720114061953938,2.7720114061953938,2.7720114061953938,2.7720114061953938,2.7720114061953938,2.7720114061953938,2.7720114061953938,2.7720114061953938,2.7720114061953938,2.7720114061953938,2.7720114061953938,2.7720114061953938,2.7720114061953938,2.7720114061953938,2.7720114061953938,2.7720114061953938,2.7720114061953938,2.7720114061953938,2.7720114061953938,2.7720114061953938,2.7720114061953938,2.7720114061953938,2.7720114061953938,2.7720114061953938,2.7720114061953938,2.7720114061953938,2.7720114061953938,2.7720114061953938,2.7720114061953938,2.7720114061953938,2.7720114061953938,2.7720114061953938,2.7720114061953938,2.7720114061953938,2.7720114061953938,2.7720114061953938,2.7720114061953938,2.7720114061953938,2.7720114061953938,2.7720114061953938,2.7720114061953938,2.7720114061953938,2.7720114061953938]
[null,"GAS - Variable element: industrial","p/KWh (2017)",1.3127506787677283,1.6461360882793867,2.1396966319406276,2.5198306982851344,2.5566292871074539,2.5435968202697348,2.5790147167826682,2.6135175506702146,2.6137295200635546,2.6482242299888843,2.6484633308028696,2.6830434375633487,2.7176380967092881,2.7179049440936245,2.7524217372360917,2.7524217372360917,2.7524217372360917,2.7524217372360917,2.7524217372360917,2.7524217372360917,2.7524217372360917,2.7524217372360917,2.7524217372360917,2.7524217372360917,2.7524217372360917,2.7524217372360917,2.7524217372360917,2.7524217372360917,2.7524217372360917,2.7524217372360917,2.7524217372360917,2.7524217372360917,2.7524217372360917,2.7524217372360917,2.7524217372360917,2.7524217372360917,2.7524217372360917,2.7524217372360917,2.7524217372360917,2.7524217372360917,2.7524217372360917,2.7524217372360917,2.7524217372360917,2.7524217372360917,2.7524217372360917,2.7524217372360917,2.7524217372360917,2.7524217372360917,2.7524217372360917,2.7524217372360917,2.7524217372360917,2.7524217372360917,2.7524217372360917,2.7524217372360917,2.7524217372360917,2.7524217372360917,2.7524217372360917,2.7524217372360917,2.7524217372360917,2.7524217372360917,2.7524217372360917,2.7524217372360917,2.7524217372360917,2.7524217372360917,2.7524217372360917,2.7524217372360917,2.7524217372360917,2.7524217372360917,2.7524217372360917,2.7524217372360917,2.7524217372360917,2.7524217372360917,2.7524217372360917,2.7524217372360917,2.7524217372360917,2.7524217372360917,2.7524217372360917,2.7524217372360917,2.7524217372360917,2.7524217372360917,2.7524217372360917,2.7524217372360917,2.7524217372360917,2.7524217372360917,2.7524217372360917]
[]
[null,"COAL - retail: domestic","p/KWh (2017)",5.5645641499462819,5.5861230181604613,5.9710739809528599,6.1108934795119687,6.2761880785304651,6.250602180609973,6.2409222772578987,6.2210768096836881,6.2336194959956508,6.2336194959956508,6.2336194959956508,6.2461621823076126,6.2461621823076126,6.2461621823076126,6.258704868619577,6.258704868619577,6.258704868619577,6.258704868619577,6.258704868619577,6.258704868619577,6.258704868619577,6.258704868619577,6.258704868619577,6.258704868619577,6.258704868619577,6.258704868619577,6.258704868619577,6.258704868619577,6.258704868619577,6.258704868619577,6.258704868619577,6.258704868619577,6.258704868619577,6.258704868619577,6.258704868619577,6.258704868619577,6.258704868619577,6.258704868619577,6.258704868619577,6.258704868619577,6.258704868619577,6.258704868619577,6.258704868619577,6.258704868619577,6.258704868619577,6.258704868619577,6.258704868619577,6.258704868619577,6.258704868619577,6.258704868619577,6.258704868619577,6.258704868619577,6.258704868619577,6.258704868619577,6.258704868619577,6.258704868619577,6.258704868619577,6.258704868619577,6.258704868619577,6.258704868619577,6.258704868619577,6.258704868619577,6.258704868619577,6.258704868619577,6.258704868619577,6.258704868619577,6.258704868619577,6.258704868619577,6.258704868619577,6.258704868619577,6.258704868619577,6.258704868619577,6.258704868619577,6.258704868619577,6.258704868619577,6.258704868619577,6.258704868619577,6.258704868619577,6.258704868619577,6.258704868619577,6.258704868619577,6.258704868619577,6.258704868619577,6.258704868619577,6.258704868619577]
[null,"COAL - retail: commercial","p/KWh (2017)",1.1864840449483118,1.3142163232788602,1.5752679678930663,1.7842725294023261,1.9761896200876667,2.0446460693310535,2.1266729258360204,2.2001308002955651,2.2995846536884748,2.3906822528482894,2.4179977256112202,2.4333916339230659,2.4392691541187581,2.4451868919501982,2.4607014550395374,2.4667004556074867,2.4727405050551772,2.4788218842644842,2.484944876039251,2.4911097651184395,2.4973168381893727,2.5035663839010645,2.5098586928776454,2.5161940577318775,2.5225727730787564,2.5289951355492226,2.5354614438039436,2.5419719985472118,2.548527102540922,2.5551270606186551,2.5617721796998536,2.5684627688040904,2.5751991390654436,2.5819816037469612,2.588810478255235,2.5956860801550614,2.6026087291842108,2.6095787472683019,2.6165964585357635,2.6236621893329142,2.6307762682391371,2.6379390260821567,2.6451507959534277,2.6524119132236228,2.6597227155582273,2.6670835429332445,2.674494737651004,2.6819566443560787,2.6894696100513165,2.6970339841139697,2.7046501183119491,2.7123183668201789,2.7200390862370667,2.7278126356010888,2.7356393764074851,2.7435196726250677,2.7514538907131523,2.7594423996385942,2.7674855708929496,2.7755837785097497,2.7837373990818937,2.7919468117791646,2.8002123983658596,2.8085345432185438,2.8169136333439262,2.8253500583968512,2.8338442106984276,2.8423964852542674,2.8510072797728547,2.8596769946840426,2.8684060331576728,2.8771948011223247,2.8860437072841933,2.8949531631460941,2.9039235830266006,2.9129553840793094,2.9220489863122427,2.9312048126073749,2.9404232887403046,2.9497048434000481,2.9590499082089776,2.9684589177428959,2.9779323095512393,2.9874705241774318,2.9970740051793645]
[null,"COAL - retail: industrial","p/KWh (2017)",0.9083448027222607,1.0061336871623219,1.2654264680034317,1.4078220066752316,1.5568531707861648,1.5681418166702499,1.5920573595488188,1.6079393840490981,1.6489598488149213,1.6808440085208567,1.6904044239878824,1.7020039079753335,1.7040610400438259,1.70613224828483,1.7177739614444039,1.7198736116431863,1.7219876289498779,1.7241161116731352,1.7262591587943039,1.7284168699720197,1.7305893455468464,1.7327766865459386,1.7349789946877421,1.737196372386723,1.7394289227581312,1.7416767496227938,1.7439399575119461,1.7462186516720899,1.7485129380698885,1.7508229233970953,1.7531487150755147,1.7554904212619975,1.7578481508534707,1.7602220134920028,1.7626121195698981,1.7650185802348375,1.7674415073950396,1.7698810137244716,1.7723372126680832,1.7748102184470862,1.7773001460642632,1.7798071113093206,1.7823312307642656,1.7848726218088335,1.7874314026259452,1.7900076922072012,1.7926016103584173,1.7952132777051939,1.7978428156985262,1.8004903466204554,1.8031559935897481,1.8058398805676283,1.8085421323635393,1.8112628746409469,1.8140022339231856,1.8167603375993395,1.8195373139301687,1.8223332920540738,1.8251484019930981,1.8279827746589781,1.8308365418592285,1.8337098363032736,1.8366027916086165,1.8395155423070566,1.8424482238509399,1.8454009726194633,1.8483739259250151,1.8513672220195589,1.8543810001010652,1.8574154003199812,1.8604705637857515,1.8635466325733798,1.8666437497300337,1.869762059281699,1.8729017062398761,1.8760628366083241,1.8792455973898505,1.882450136593147,1.8856766032396723,1.8889251473705828,1.8921959200537086,1.8954890733905798,1.8988047605234994,1.9021431356426666,1.9055043539933432]
[null,"COAL - Variable element: domestic","p/KWh (2017)",5.0369309157846791,5.0574631712267557,5.4240831357909451,5.5572445629900962,5.7146679906267579,5.6903004687977186,5.6810815132243153,5.6621810679155438,5.6741264834507463,5.6741264834507463,5.6741264834507463,5.6860718989859489,5.6860718989859489,5.6860718989859489,5.6980173145211515,5.6980173145211515,5.6980173145211515,5.6980173145211515,5.6980173145211515,5.6980173145211515,5.6980173145211515,5.6980173145211515,5.6980173145211515,5.6980173145211515,5.6980173145211515,5.6980173145211515,5.6980173145211515,5.6980173145211515,5.6980173145211515,5.6980173145211515,5.6980173145211515,5.6980173145211515,5.6980173145211515,5.6980173145211515,5.6980173145211515,5.6980173145211515,5.6980173145211515,5.6980173145211515,5.6980173145211515,5.6980173145211515,5.6980173145211515,5.6980173145211515,5.6980173145211515,5.6980173145211515,5.6980173145211515,5.6980173145211515,5.6980173145211515,5.6980173145211515,5.6980173145211515,5.6980173145211515,5.6980173145211515,5.6980173145211515,5.6980173145211515,5.6980173145211515,5.6980173145211515,5.6980173145211515,5.6980173145211515,5.6980173145211515,5.6980173145211515,5.6980173145211515,5.6980173145211515,5.6980173145211515,5.6980173145211515,5.6980173145211515,5.6980173145211515,5.6980173145211515,5.6980173145211515,5.6980173145211515,5.6980173145211515,5.6980173145211515,5.6980173145211515,5.6980173145211515,5.6980173145211515,5.6980173145211515,5.6980173145211515,5.6980173145211515,5.6980173145211515,5.6980173145211515,5.6980173145211515,5.6980173145211515,5.6980173145211515,5.6980173145211515,5.6980173145211515,5.6980173145211515,5.6980173145211515]
[null,"COAL - Variable element: commercial","p/KWh (2017)",0.71418778257942461,0.84282238234034235,1.1021890401276215,1.2087181818869424,1.3346569239962729,1.3151629065330408,1.3077877420743187,1.2926673858273008,1.3022237182554626,1.302223718255463,1.3022237182554628,1.3117800506836248,1.3117800506836248,1.3117800506836246,1.321336383111787,1.3213363831117866,1.3213363831117868,1.3213363831117868,1.3213363831117868,1.3213363831117868,1.3213363831117868,1.3213363831117866,1.3213363831117868,1.321336383111787,1.3213363831117868,1.3213363831117868,1.3213363831117868,1.3213363831117868,1.321336383111787,1.3213363831117868,1.321336383111787,1.3213363831117868,1.321336383111787,1.3213363831117868,1.3213363831117868,1.3213363831117868,1.3213363831117868,1.321336383111787,1.3213363831117868,1.321336383111787,1.3213363831117868,1.3213363831117868,1.3213363831117866,1.3213363831117868,1.3213363831117868,1.3213363831117868,1.321336383111787,1.3213363831117866,1.321336383111787,1.321336383111787,1.3213363831117868,1.3213363831117868,1.321336383111787,1.321336383111787,1.321336383111787,1.321336383111787,1.3213363831117868,1.3213363831117866,1.3213363831117868,1.3213363831117866,1.3213363831117868,1.3213363831117866,1.3213363831117868,1.3213363831117868,1.3213363831117868,1.3213363831117868,1.3213363831117868,1.3213363831117868,1.3213363831117868,1.3213363831117868,1.3213363831117868,1.321336383111787,1.3213363831117868,1.3213363831117868,1.3213363831117868,1.3213363831117868,1.3213363831117868,1.3213363831117868,1.3213363831117868,1.3213363831117868,1.3213363831117866,1.3213363831117866,1.3213363831117868,1.3213363831117868,1.3213363831117868]
[null,"COAL - Variable element: industrial","p/KWh (2017)",0.70364301255424044,0.80174770949493079,1.0604507449466163,1.1669798867059376,1.2929186288152676,1.2734246113520356,1.2660494468933134,1.2509290906462958,1.2604854230744575,1.2604854230744575,1.2604854230744575,1.2700417555026198,1.2700417555026198,1.2700417555026198,1.2795980879307818,1.2795980879307818,1.2795980879307818,1.2795980879307818,1.2795980879307818,1.2795980879307818,1.2795980879307818,1.2795980879307818,1.2795980879307818,1.2795980879307818,1.2795980879307818,1.2795980879307818,1.2795980879307818,1.2795980879307818,1.2795980879307818,1.2795980879307818,1.2795980879307818,1.2795980879307818,1.2795980879307818,1.2795980879307818,1.2795980879307818,1.2795980879307818,1.2795980879307818,1.2795980879307818,1.2795980879307818,1.2795980879307818,1.2795980879307818,1.2795980879307818,1.2795980879307818,1.2795980879307818,1.2795980879307818,1.2795980879307818,1.2795980879307818,1.2795980879307818,1.2795980879307818,1.2795980879307818,1.2795980879307818,1.2795980879307818,1.2795980879307818,1.2795980879307818,1.2795980879307818,1.2795980879307818,1.2795980879307818,1.2795980879307818,1.2795980879307818,1.2795980879307818,1.2795980879307818,1.2795980879307818,1.2795980879307818,1.2795980879307818,1.2795980879307818,1.2795980879307818,1.2795980879307818,1.2795980879307818,1.2795980879307818,1.2795980879307818,1.2795980879307818,1.2795980879307818,1.2795980879307818,1.2795980879307818,1.2795980879307818,1.2795980879307818,1.2795980879307818,1.2795980879307818,1.2795980879307818,1.2795980879307818,1.2795980879307818,1.2795980879307818,1.2795980879307818,1.2795980879307818,1.2795980879307818]
[]
[null,"BURNING OIL - retail: domestic","p/litre (2017)",70.119477737513989,70.119477737513989,70.119477737513989,70.119477737513989,70.119477737513989,70.119477737513989,70.119477737513989,70.119477737513989,70.119477737513989,70.119477737513989,70.119477737513989,70.119477737513989,70.119477737513989,70.119477737513989,70.119477737513989,70.119477737513989,70.119477737513989,70.119477737513989,70.119477737513989,70.119477737513989,70.119477737513989,70.119477737513989,70.119477737513989,70.119477737513989,70.119477737513989,70.119477737513989,70.119477737513989,70.119477737513989,70.119477737513989,70.119477737513989,74.487834041866222,74.487834041866222,74.487834041866222,74.487834041866222,74.487834041866222,74.487834041866222,74.487834041866222,74.487834041866222,74.487834041866222,74.487834041866222,74.487834041866222,74.487834041866222,74.487834041866222,74.487834041866222,74.487834041866222,74.487834041866222,74.487834041866222,74.487834041866222,74.487834041866222,74.487834041866222,74.487834041866222,74.487834041866222,74.487834041866222,74.487834041866222,74.487834041866222,74.487834041866222,74.487834041866222,74.487834041866222,74.487834041866222,74.487834041866222,74.487834041866222,74.487834041866222,74.487834041866222,74.487834041866222,74.487834041866222,74.487834041866222,74.487834041866222,74.487834041866222,74.487834041866222,74.487834041866222,74.487834041866222,74.487834041866222,74.487834041866222,74.487834041866222,74.487834041866222,74.487834041866222,74.487834041866222,74.487834041866222,74.487834041866222,74.487834041866222,74.487834041866222,74.487834041866222,74.487834041866222,74.487834041866222,74.487834041866222]
[null,"GAS OIL - retail: commercial","p/litre (2017)",43.423743919785551,50.523755278617401,61.490043636892842,67.404441151864717,67.784516886194666,68.733465123828509,69.198912644710163,70.836922618922898,72.479250047540589,73.602082058264415,75.246419729599523,76.370363051454603,78.015819638200398,79.140889531778853,80.787480398950009,80.871788535136318,80.956673559840027,81.042139420489917,81.128190091525468,81.214829574581799,81.30206189867566,81.389891120392832,81.478321324076802,81.567356622018622,81.657001154648214,81.747259090726885,81.838134627541194,81.92963199109812,82.021755436321612,82.114509247250453,82.207897737237445,82.301925249150074,82.396596155572354,82.491914859008276,82.587885792086496,82.684513417766397,82.781802229545789,82.879756751669703,82.978381539340901,83.077681178931641,83.177660288197018,83.278323516489607,83.379675544975797,83.481721086853398,83.584464887570803,83.687911725047783,83.792066409897515,83.896933785650432,84.002518728979368,84.108826149926387,84.215860992131113,84.323628233060589,84.432132884240815,84.54137999148972,84.651374635151882,84.762121930334686,84.873627027146298,84.985895110935132,85.098931402530923,85.212741158487574,85.327329671327618,85.442702269788271,85.558864319069272,85.675821221082401,85.793578414702651,85.912141376021196,86.031515618599968,86.151706693728173,86.272720190680317,86.394561736976215,86.517236998642673,86.640751680476924,86.765111526312012,86.890322319283783,87.016389882099958,87.143320077310747,87.271118807581644,87.39979201596779,87.529345686190382,87.659785842914999,87.791118552031662,87.923349920937014,88.056486098818255,88.190533276939149,88.325497688927925]
[null,"GAS OIL - retail: industrial","p/litre (2017)",41.956274847227512,48.625432363808628,58.307369583510322,64.221767098482189,64.601842832812139,65.550791070445982,66.016238591327635,67.654248565540371,69.296575994158061,70.419408004881888,72.063745676216996,73.187688998072076,74.833145584817871,75.958215478396326,77.604806345567482,77.689114481753791,77.7739995064575,77.85946536710739,77.945516038142941,78.032155521199272,78.119387845293133,78.207217067010305,78.295647270694275,78.384682568636094,78.474327101265686,78.564585037344358,78.655460574158667,78.746957937715592,78.839081382939085,78.931835193867926,79.025223683854918,79.119251195767546,79.213922102189827,79.309240805625748,79.405211738703969,79.501839364383869,79.599128176163262,79.697082698287176,79.795707485958374,79.895007125549114,79.99498623481449,80.09564946310708,80.197001491593269,80.29904703347087,80.401790834188276,80.505237671665256,80.609392356514988,80.714259732267905,80.81984467559684,80.926152096543859,81.033186938748585,81.140954179678062,81.249458830858288,81.358705938107192,81.468700581769355,81.579447876952159,81.690952973763771,81.803221057552605,81.916257349148395,82.030067105105047,82.144655617945091,82.260028216405743,82.376190265686745,82.493147167699874,82.610904361320124,82.729467322638669,82.848841565217441,82.969032640345645,83.09004613729779,83.211887683593687,83.334562945260146,83.458077627094397,83.582437472929485,83.707648265901256,83.83371582871743,83.96064602392822,84.088444754199116,84.217117962585263,84.346671632807855,84.477111789532472,84.608444498649135,84.740675867554486,84.873812045435727,85.007859223556622,85.142823635545398]
[null,"BURNING OIL - Variable element: domestic","p/litre (2017)",26.569134744448917,34.409386741096938,46.290591083576231,51.757927434987749,51.953057479514385,52.714984614737929,53.035038857628948,54.503822183000267,55.972605508371572,56.951794391952447,58.420577717323752,59.399766600904641,60.868549926275932,61.847738809856821,63.316522135228141,63.316522135228141,63.316522135228141,63.316522135228141,63.316522135228141,63.316522135228141,63.316522135228141,63.316522135228141,63.316522135228141,63.316522135228141,63.316522135228141,63.316522135228141,63.316522135228141,63.316522135228141,63.316522135228141,63.316522135228141,63.316522135228141,63.316522135228141,63.316522135228141,63.316522135228141,63.316522135228141,63.316522135228141,63.316522135228141,63.316522135228141,63.316522135228141,63.316522135228141,63.316522135228141,63.316522135228141,63.316522135228141,63.316522135228141,63.316522135228141,63.316522135228141,63.316522135228141,63.316522135228141,63.316522135228141,63.316522135228141,63.316522135228141,63.316522135228141,63.316522135228141,63.316522135228141,63.316522135228141,63.316522135228141,63.316522135228141,63.316522135228141,63.316522135228141,63.316522135228141,63.316522135228141,63.316522135228141,63.316522135228141,63.316522135228141,63.316522135228141,63.316522135228141,63.316522135228141,63.316522135228141,63.316522135228141,63.316522135228141,63.316522135228141,63.316522135228141,63.316522135228141,63.316522135228141,63.316522135228141,63.316522135228141,63.316522135228141,63.316522135228141,63.316522135228141,63.316522135228141,63.316522135228141,63.316522135228141,63.316522135228141,63.316522135228141,63.316522135228141]
[null,"GAS OIL - Variable element: commercial","p/litre (2017)",30.7,38.1,49.2,55,55.2,56,56.4,57.9,59.5,60.5,62.1,63.1,64.7,65.7,67.3,67.3,67.3,67.3,67.3,67.3,67.3,67.3,67.3,67.3,67.3,67.3,67.3,67.3,67.3,67.3,67.3,67.3,67.3,67.3,67.3,67.3,67.3,67.3,67.3,67.3,67.3,67.3,67.3,67.3,67.3,67.3,67.3,67.3,67.3,67.3,67.3,67.3,67.3,67.3,67.3,67.3,67.3,67.3,67.3,67.3,67.3,67.3,67.3,67.3,67.3,67.3,67.3,67.3,67.3,67.3,67.3,67.3,67.3,67.3,67.3,67.3,67.3,67.3,67.3,67.3,67.3,67.3,67.3,67.3,67.3]
[null,"GAS OIL - Variable element: industrial","p/litre (2017)",28.121973633622364,35.006023437009517,44.858081014923386,50.675588353829241,50.883216052787546,51.693942961829848,52.034495982019621,53.597351680920255,55.160207379820903,56.202111179087993,57.764966877988641,58.806870677255745,60.369726376156379,61.411630175423483,62.974485874324131,62.974485874324131,62.974485874324131,62.974485874324131,62.974485874324131,62.974485874324131,62.974485874324131,62.974485874324131,62.974485874324131,62.974485874324131,62.974485874324131,62.974485874324131,62.974485874324131,62.974485874324131,62.974485874324131,62.974485874324131,62.974485874324131,62.974485874324131,62.974485874324131,62.974485874324131,62.974485874324131,62.974485874324131,62.974485874324131,62.974485874324131,62.974485874324131,62.974485874324131,62.974485874324131,62.974485874324131,62.974485874324131,62.974485874324131,62.974485874324131,62.974485874324131,62.974485874324131,62.974485874324131,62.974485874324131,62.974485874324131,62.974485874324131,62.974485874324131,62.974485874324131,62.974485874324131,62.974485874324131,62.974485874324131,62.974485874324131,62.974485874324131,62.974485874324131,62.974485874324131,62.974485874324131,62.974485874324131,62.974485874324131,62.974485874324131,62.974485874324131,62.974485874324131,62.974485874324131,62.974485874324131,62.974485874324131,62.974485874324131,62.974485874324131,62.974485874324131,62.974485874324131,62.974485874324131,62.974485874324131,62.974485874324131,62.974485874324131,62.974485874324131,62.974485874324131,62.974485874324131,62.974485874324131,62.974485874324131,62.974485874324131,62.974485874324131,62.974485874324131]
[]
[null,"ROAD TRANSPORT - retail: petrol","p/litre (2017)",113.03706033737902,119.82402577215107,128.31020835327243,134.88424385816785,136.17377030482763,137.86846729166169,138.99753861888308,141.07028987920165,143.16999228667643,144.74424976553934,146.85650085152122,148.4376955454708,150.55693131526419,152.14515848656072,154.27147485426951,154.7977574207323,155.32764113867634,155.86115064941177,156.39831076285995,156.93914645870709,157.48368288756583,158.03194537214509,158.58395940842721,159.13975066685401,159.69934499352027,160.26276841137584,160.83004712143565,161.40120750399839,161.97627611987286,162.55527971161354,163.13824520476396,163.72519970910901,164.31617051993538,164.91118511930111,165.51027117731354,166.11345655341597,166.72076929768338,167.33223765212657,167.94789005200579,168.56775512715308,169.19186170330332,169.82023880343496,170.45291564911989,171.08992166188182,171.73128646456487,172.37703988271107,173.02721194594722,173.68183288938144,174.34093315500928,175.00454339312918,175.67269446376804,176.34541743811599,177.02274359997173,177.70470444719695,178.39133169318131,179.08265726831709,179.77871332148405,180.47953222154467,181.18514655884908,181.89558914675089,182.61089302313295,183.33109145194382,184.05621792474463,184.78630616226644,185.52139011597853,186.26150396966716,187.00668214102524,187.75695928325277,188.51237028666853,189.27295028033257,190.03873463367947,190.80975895816374,191.58605910891521,192.36767118640691,193.15463153813363,193.94697676030228,194.74474369953373,195.5479694545761,196.35669137803029,197.17094707808681,197.9907744202747,198.81621152922241,199.6472967904308,200.48406885205802,201.3265666267169]
[null,"ROAD TRANSPORT - retail: DERV","p/litre (2017)",113.93481662210073,121.98405163262116,133.8053244771211,141.26242147435329,142.58346451652577,144.40122481423674,145.58198997538202,147.89197302680611,150.22890722538639,151.96131923165299,154.3108021087404,156.05015133009368,158.40661889099263,160.15300058969282,162.51654874850712,163.0428313149699,163.57271503291395,164.10622454364938,164.64338465709756,165.18422035294469,165.72875678180344,166.27701926638269,166.82903330266487,167.38482456109162,167.94441888775788,168.50784230561345,169.07512101567326,169.646281398236,170.22135001411047,170.80035360585117,171.38331909900157,171.97027360334661,172.56124441417302,173.15625901353874,173.75534507155115,174.35853044765358,174.96584319192098,175.57731154636417,176.19296394624345,176.81282902139068,177.43693559754092,178.06531269767262,178.69798954335749,179.33499555611942,179.97636035880245,180.62211377694868,181.27228584018482,181.92690678361907,182.58600704924694,183.24961728736682,183.91776835800565,184.59049133235359,185.26781749420934,185.94977834143458,186.63640558741895,187.32773116255467,188.02378721572168,188.72460611578228,189.43022045308669,190.1406630409885,190.85596691737055,191.5761653461814,192.30129181898224,193.03138005650408,193.76646401021614,194.50657786390477,195.25175603526279,196.00203317749035,196.75744418090616,197.51802417457017,198.2838085279171,199.05483285240132,199.83113300315276,200.61274508064452,201.39970543237129,202.19205065453991,202.98981759377133,203.79304334881374,204.6017652722679,205.41602097232442,206.23584831451231,207.06128542346005,207.89237068466841,208.72914274629565,209.5716405209545]
[null,"ROAD TRANSPORT - Variable element: petrol","p/litre (2017)",31.260374539315833,38.034043343015114,45.99082398812034,50.965166648271762,51.142701674905986,51.835925286745955,52.127120006010706,53.463462071745766,54.79980413748082,55.690698847970843,57.027040913705889,57.917935624195934,59.254277689930966,60.145172400420996,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064]
[null,"ROAD TRANSPORT - Variable element: DERV","p/litre (2017)",31.6520836203015,39.477643737124431,50.213666268378468,55.923893505477174,56.127692361705336,56.923468732609386,57.257741646810736,58.791776871800387,60.325812096790038,61.348502246783134,62.882537471772771,63.905227621765896,65.43926284675554,66.46195299674865,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315]
[]
[null,"Air Quality Damage Costs"]
[null,"Energy and greenhouse gas emissions appraisal data tables, BEIS - Table 15 & the IAG spreadsheet for toolkit for valuing changes in GHG emissions (Air_Quality)"]
[null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,"NATIONAL AVERAGE"]
[null,"Electricity","(p/KWh)",0.4598868319862261,0.4654972643220468,0.47480720960848777,0.48430335380065748,0.49398942087667058,0.50386920929420409,0.51394659348008809,0.52422552534968991,0.53471003585668375,0.54540423657381742,0.55631232130529373,0.56743856773139967,0.57878733908602764,0.59036308586774822,0.60217034758510313,0.61421375453680527,0.62649802962754142,0.63902799022009227,0.65180855002449412,0.66484472102498404,0.67814161544548368,0.69170444775439344,0.7055385367094813,0.71964930744367095,0.73404229359254436,0.74872313946439528,0.76369760225368322,0.77897155429875686,0.79455098538473201,0.8104420050924267,0.82665084519427523,0.84318386209816076,0.86004753934012401,0.87724849012692652,0.89479345992946513,0.91268932912805434,0.9309431157106155,0.94956197802482767,0.96855321758532431,0.98792428193703097,1.0076827675757716,1.0278364229272869,1.0483931513858327,1.0693610144135492,1.0907482347018205,1.1125631993958567,1.134814463383774,1.1575107526514494,1.1806609677044784,1.2042741870585678,1.2283596707997393,1.2529268642157341,1.2779854015000487,1.3035451095300497,1.3296160117206506,1.3562083319550635,1.3833324985941648,1.4109991485660482,1.439219131537369,1.4680035141681165,1.4973635844514788,1.5273108561405084,1.5578570732633186,1.5890142147285851,1.6207944990231566,1.6532103890036198,1.6862745967836923,1.7200000887193663,1.7544000904937536,1.7894880923036285,1.8252778541497012,1.8617834112326952,1.8990190794573494,1.9369994610464965,1.9757394502674264,2.015254239272775,2.0555593240582306,2.0966705105393952,2.138603920750183,2.1813759991651867,2.2250035191484905,2.2695035895314604,2.3148936613220896,2.3611915345485315,2.4084153652395024]
[null,"Gas","(p/KWh)",0.15490010979195845,0.15678982814080869,0.15992562470362487,0.16312413719769736,0.1663866199416513,0.16971435234048432,0.17310863938729401,0.17657081217503992,0.18010222841854071,0.18370427298691153,0.18737835844664977,0.19112592561558278,0.19494844412789442,0.19884741301045231,0.20282436127066134,0.20688084849607458,0.21101846546599609,0.21523883477531602,0.21954361147082235,0.2239344837002388,0.22841317337424358,0.23298143684172845,0.23764106557856304,0.24239388689013433,0.24724176462793698,0.25218659992049575,0.25723033191890565,0.26237493855728378,0.26762243732842944,0.27297488607499804,0.27843438379649799,0.28400307147242798,0.28968313290187653,0.29547679555991407,0.30138633147111238,0.30741405810053463,0.31356233926254534,0.31983358604779621,0.3262302577687522,0.33275486292412726,0.33940996018260977,0.34619815938626197,0.35312212257398723,0.36018456502546692,0.36738825632597633,0.37473602145249585,0.38223074188154577,0.38987535671917667,0.39767286385356015,0.40562632113063135,0.41373884755324403,0.4220136245043089,0.43045389699439507,0.43906297493428298,0.44784423443296861,0.45680111912162796,0.46593714150406051,0.47525588433414179,0.48476100202082456,0.49445622206124107,0.50434534650246587,0.5144322534325152,0.52472089850116554,0.53521531647118881,0.54591962280061257,0.55683801525662491,0.56797477556175746,0.57933427107299251,0.59092095649445242,0.60273937562434143,0.61479416313682822,0.62709004639956489,0.63963184732755618,0.65242448427410737,0.6654729739595896,0.67878243343878142,0.692358082107557,0.70620524374970817,0.72032934862470221,0.7347359355971963,0.74943065430914035,0.76441926739532318,0.77970765274322962,0.79530180579809429,0.81120784191405615]
[null,"Coal","(p/KWh)",1.0065924684958665,1.0188724872775565,1.0392499370231076,1.0600349357635699,1.0812356344788412,1.102860347168418,1.1249175541117864,1.1474159051940223,1.1703642232979026,1.1937715077638607,1.2176469379191379,1.2419998766775209,1.2668398742110711,1.2921766716952925,1.3180202051291983,1.3443806092317825,1.3712682214164182,1.3986935858447465,1.4266674575616416,1.4552008067128746,1.4843048228471318,1.5139909193040746,1.5442707376901563,1.5751561524439595,1.6066592754928386,1.6387924610026954,1.6715683102227492,1.7049996764272042,1.7390996699557484,1.7738816633548635,1.8093592966219607,1.8455464825543999,1.882457412205488,1.9201065604495979,1.9585086916585899,1.9976788654917617,2.0376324428015971,2.0783850916576285,2.1199527934907816,2.1623518493605975,2.2055988863478095,2.2497108640747654,2.2947050813562608,2.3405991829833859,2.3874111666430538,2.4351593899759147,2.4838625777754331,2.5335398293309419,2.5842106259175606,2.6358948384359118,2.6886127352046301,2.7423849899087225,2.7972326897068971,2.8531773435010348,2.9102408903710555,2.9684457081784767,3.0278146223420461,3.0883709147888871,3.1501383330846648,3.2131410997463576,3.2774039217412847,3.3429520001761106,3.4098110401796329,3.478007260983226,3.5475674062028903,3.6185187543269484,3.6908891294134873,3.7647069120017571,3.8400010502417925,3.9168010712466281,3.9951370926715608,4.0750398345249916,4.156540631215492,4.2396714438398018,4.3244648727165984,4.4109541701709309,4.4991732535743489,4.5891567186458362,4.6809398530187529,4.7745586500791282,4.870049823080711,4.9674508195423259,5.0667998359331721,5.1681358326518358,5.271498549304872]
[null,"Burning oil","(p/KWh)",1.9115088293445521,1.9348284597415424,1.9735250289363733,2.0129955295151007,2.0532554401054024,2.0943205489075107,2.1362069598856612,2.1789310990833743,2.222509721065042,2.2669599154863427,2.3122991137960698,2.3585450960719911,2.4057159979934308,2.4538303179532996,2.5029069243123652,2.5529650627986129,2.6040243640545855,2.6561048513356771,2.7092269483623905,2.7634114873296385,2.8186797170762312,2.8750533114177563,2.9325543776461114,2.9912054651990339,3.0510295745030143,3.1120501659930748,3.1742911693129363,3.2377769926991951,3.3025325325531791,3.3685831832042425,3.4359548468683276,3.5046739438056944,3.5747674226818082,3.6462627711354445,3.7191880265581538,3.7935717870893169,3.8694432228311029,3.9468320872877247,4.02576872903348,4.1062841036141497,4.1884097856864324,4.2721779814001613,4.3576215410281645,4.4447739718487274,4.5336694512857028,4.6243428403114164,4.7168296971176451,4.8111662910599975,4.907389616881197,5.005537409218821,5.1056481574031976,5.2077611205512619,5.3119163429622871,5.4181546698215328,5.5265177632179627,5.6370481184823218,5.7497890808519685,5.8647848624690084,5.9820805597183879,6.1017221709127556,6.2237566143310108,6.348231746617631,6.475196381549984,6.6047003091809833,6.7367943153646035,6.871530201671896,7.0089608057053336,7.1491400218194405,7.2921228222558296,7.437965278700946,7.5867245842749647,7.7384590759604643,7.8932282574796746,8.0510928226292684,8.2121146790818536,8.3763569726634923,8.5438841121167606,8.7147617943590969,8.8890570302462777,9.066838170851204,9.2481749342682278,9.4331384329535943,9.6218012016126657,9.81423722564492,10.010521970157818]
[null,"Biomass","(p/KWh)",6.1794390327090412,6.2548256760199807,6.3799221895403804,6.5075206333311879,6.637671045997811,6.7704244669177678,6.9058329562561234,7.043949615381246,7.1848286076888712,7.3285251798426492,7.4750956834395019,7.6245975971082922,7.7770895490504577,7.9326313400314667,8.0912839668320959,8.2531096461687383,8.4181718390921141,8.5865352758739562,8.7582659813914354,8.9334313010192652,9.1120999270396492,9.2943419255804436,9.480228764092054,9.6698333393738949,9.8632300061613716,10.0604946062846,10.261704498410293,10.466938588378497,10.676277360146068,10.88980290734899,11.107598965495969,11.329750944805889,11.556345963702007,11.787472882976049,12.02322234063557,12.263686787448281,12.508960523197246,12.75913973366119,13.014322528334416,13.274608978901105,13.540101158479127,13.81090318164871,14.087121245281683,14.368863670187316,14.656240943591063,14.949365762462884,15.248353077712144,15.553320139266386,15.864386542051713,16.181674272892746,16.505307758350604,16.835413913517613,17.172122191787967,17.515564635623726,17.865875928336198,18.223193446902922,18.587657315840982,18.959410462157802,19.338598671400959,19.725370644828974,20.119878057725554,20.522275618880066,20.932721131257669,21.351375553882821,21.778403064960479,22.21397112625969,22.658250548784885,23.11141555976058,23.573643870955792,24.045116748374909,24.526019083342405,25.016539465009256,25.516870254309442,26.027207659395632,26.547751812583549,27.078706848835221,27.620280985811924,28.172686605528163,28.736140337638723,29.310863144391497,29.897080407279333,30.495022015424922,31.104922455733419,31.727020904848089,32.36156132294505]
[]
[null,"TRANSPORT (avg. of regions)"]
[null,"Car petrol","(p/litre)",2.5237868415093248,2.5237868415093248,2.5237868415093248,2.5237868415093248,2.5237868415093248,2.5237868415093248,2.5237868415093248,2.5237868415093248,2.5237868415093248,2.5237868415093248,2.5237868415093248,2.5237868415093248,2.5237868415093248,2.5237868415093248,2.5237868415093248,2.5237868415093248,2.5237868415093248,2.5237868415093248,2.5237868415093248,2.5237868415093248,2.5237868415093248,2.5237868415093248,2.5237868415093248,2.5237868415093248,2.5237868415093248,2.5237868415093248,2.5237868415093248,2.5237868415093248,2.5237868415093248,2.5237868415093248,2.5237868415093248,2.5237868415093248,2.5237868415093248,2.5237868415093248,2.5237868415093248,2.5237868415093248,2.5237868415093248,2.5237868415093248,2.5237868415093248,2.5237868415093248,2.5237868415093248,2.5237868415093248,2.5237868415093248,2.5237868415093248,2.5237868415093248,2.5237868415093248,2.5237868415093248,2.5237868415093248,2.5237868415093248,2.5237868415093248,2.5237868415093248,2.5237868415093248,2.5237868415093248,2.5237868415093248,2.5237868415093248,2.5237868415093248,2.5237868415093248,2.5237868415093248,2.5237868415093248,2.5237868415093248,2.5237868415093248,2.5237868415093248,2.5237868415093248,2.5237868415093248,2.5237868415093248,2.5237868415093248,2.5237868415093248,2.5237868415093248,2.5237868415093248,2.5237868415093248,2.5237868415093248,2.5237868415093248,2.5237868415093248,2.5237868415093248,2.5237868415093248,2.5237868415093248,2.5237868415093248,2.5237868415093248,2.5237868415093248,2.5237868415093248,2.5237868415093248,2.5237868415093248,2.5237868415093248,2.5237868415093248,2.5237868415093248]
[null,"Car diesel","(p/litre)",21.566538809252012,21.566538809252012,21.566538809252012,21.566538809252012,21.566538809252012,21.566538809252012,21.566538809252012,21.566538809252012,21.566538809252012,21.566538809252012,21.566538809252012,21.566538809252012,21.566538809252012,21.566538809252012,21.566538809252012,21.566538809252012,21.566538809252012,21.566538809252012,21.566538809252012,21.566538809252012,21.566538809252012,21.566538809252012,21.566538809252012,21.566538809252012,21.566538809252012,21.566538809252012,21.566538809252012,21.566538809252012,21.566538809252012,21.566538809252012,21.566538809252012,21.566538809252012,21.566538809252012,21.566538809252012,21.566538809252012,21.566538809252012,21.566538809252012,21.566538809252012,21.566538809252012,21.566538809252012,21.566538809252012,21.566538809252012,21.566538809252012,21.566538809252012,21.566538809252012,21.566538809252012,21.566538809252012,21.566538809252012,21.566538809252012,21.566538809252012,21.566538809252012,21.566538809252012,21.566538809252012,21.566538809252012,21.566538809252012,21.566538809252012,21.566538809252012,21.566538809252012,21.566538809252012,21.566538809252012,21.566538809252012,21.566538809252012,21.566538809252012,21.566538809252012,21.566538809252012,21.566538809252012,21.566538809252012,21.566538809252012,21.566538809252012,21.566538809252012,21.566538809252012,21.566538809252012,21.566538809252012,21.566538809252012,21.566538809252012,21.566538809252012,21.566538809252012,21.566538809252012,21.566538809252012,21.566538809252012,21.566538809252012,21.566538809252012,21.566538809252012,21.566538809252012,21.566538809252012]
[null,"LGV petrol","(p/litre)",6.620927666884695,6.620927666884695,6.620927666884695,6.620927666884695,6.620927666884695,6.620927666884695,6.620927666884695,6.620927666884695,6.620927666884695,6.620927666884695,6.620927666884695,6.620927666884695,6.620927666884695,6.620927666884695,6.620927666884695,6.620927666884695,6.620927666884695,6.620927666884695,6.620927666884695,6.620927666884695,6.620927666884695,6.620927666884695,6.620927666884695,6.620927666884695,6.620927666884695,6.620927666884695,6.620927666884695,6.620927666884695,6.620927666884695,6.620927666884695,6.620927666884695,6.620927666884695,6.620927666884695,6.620927666884695,6.620927666884695,6.620927666884695,6.620927666884695,6.620927666884695,6.620927666884695,6.620927666884695,6.620927666884695,6.620927666884695,6.620927666884695,6.620927666884695,6.620927666884695,6.620927666884695,6.620927666884695,6.620927666884695,6.620927666884695,6.620927666884695,6.620927666884695,6.620927666884695,6.620927666884695,6.620927666884695,6.620927666884695,6.620927666884695,6.620927666884695,6.620927666884695,6.620927666884695,6.620927666884695,6.620927666884695,6.620927666884695,6.620927666884695,6.620927666884695,6.620927666884695,6.620927666884695,6.620927666884695,6.620927666884695,6.620927666884695,6.620927666884695,6.620927666884695,6.620927666884695,6.620927666884695,6.620927666884695,6.620927666884695,6.620927666884695,6.620927666884695,6.620927666884695,6.620927666884695,6.620927666884695,6.620927666884695,6.620927666884695,6.620927666884695,6.620927666884695,6.620927666884695]
[null,"LGV diesel","(p/litre)",20.958652412374661,20.958652412374661,20.958652412374661,20.958652412374661,20.958652412374661,20.958652412374661,20.958652412374661,20.958652412374661,20.958652412374661,20.958652412374661,20.958652412374661,20.958652412374661,20.958652412374661,20.958652412374661,20.958652412374661,20.958652412374661,20.958652412374661,20.958652412374661,20.958652412374661,20.958652412374661,20.958652412374661,20.958652412374661,20.958652412374661,20.958652412374661,20.958652412374661,20.958652412374661,20.958652412374661,20.958652412374661,20.958652412374661,20.958652412374661,20.958652412374661,20.958652412374661,20.958652412374661,20.958652412374661,20.958652412374661,20.958652412374661,20.958652412374661,20.958652412374661,20.958652412374661,20.958652412374661,20.958652412374661,20.958652412374661,20.958652412374661,20.958652412374661,20.958652412374661,20.958652412374661,20.958652412374661,20.958652412374661,20.958652412374661,20.958652412374661,20.958652412374661,20.958652412374661,20.958652412374661,20.958652412374661,20.958652412374661,20.958652412374661,20.958652412374661,20.958652412374661,20.958652412374661,20.958652412374661,20.958652412374661,20.958652412374661,20.958652412374661,20.958652412374661,20.958652412374661,20.958652412374661,20.958652412374661,20.958652412374661,20.958652412374661,20.958652412374661,20.958652412374661,20.958652412374661,20.958652412374661,20.958652412374661,20.958652412374661,20.958652412374661,20.958652412374661,20.958652412374661,20.958652412374661,20.958652412374661,20.958652412374661,20.958652412374661,20.958652412374661,20.958652412374661,20.958652412374661]
[null,"Rigid HGV diesel","(p/litre)",13.718019158109547,13.718019158109547,13.718019158109547,13.718019158109547,13.718019158109547,13.718019158109547,13.718019158109547,13.718019158109547,13.718019158109547,13.718019158109547,13.718019158109547,13.718019158109547,13.718019158109547,13.718019158109547,13.718019158109547,13.718019158109547,13.718019158109547,13.718019158109547,13.718019158109547,13.718019158109547,13.718019158109547,13.718019158109547,13.718019158109547,13.718019158109547,13.718019158109547,13.718019158109547,13.718019158109547,13.718019158109547,13.718019158109547,13.718019158109547,13.718019158109547,13.718019158109547,13.718019158109547,13.718019158109547,13.718019158109547,13.718019158109547,13.718019158109547,13.718019158109547,13.718019158109547,13.718019158109547,13.718019158109547,13.718019158109547,13.718019158109547,13.718019158109547,13.718019158109547,13.718019158109547,13.718019158109547,13.718019158109547,13.718019158109547,13.718019158109547,13.718019158109547,13.718019158109547,13.718019158109547,13.718019158109547,13.718019158109547,13.718019158109547,13.718019158109547,13.718019158109547,13.718019158109547,13.718019158109547,13.718019158109547,13.718019158109547,13.718019158109547,13.718019158109547,13.718019158109547,13.718019158109547,13.718019158109547,13.718019158109547,13.718019158109547,13.718019158109547,13.718019158109547,13.718019158109547,13.718019158109547,13.718019158109547,13.718019158109547,13.718019158109547,13.718019158109547,13.718019158109547,13.718019158109547,13.718019158109547,13.718019158109547,13.718019158109547,13.718019158109547,13.718019158109547,13.718019158109547]
[null,"Articulated HGV diesel","(p/litre)",9.6613008749224658,9.6613008749224658,9.6613008749224658,9.6613008749224658,9.6613008749224658,9.6613008749224658,9.6613008749224658,9.6613008749224658,9.6613008749224658,9.6613008749224658,9.6613008749224658,9.6613008749224658,9.6613008749224658,9.6613008749224658,9.6613008749224658,9.6613008749224658,9.6613008749224658,9.6613008749224658,9.6613008749224658,9.6613008749224658,9.6613008749224658,9.6613008749224658,9.6613008749224658,9.6613008749224658,9.6613008749224658,9.6613008749224658,9.6613008749224658,9.6613008749224658,9.6613008749224658,9.6613008749224658,9.6613008749224658,9.6613008749224658,9.6613008749224658,9.6613008749224658,9.6613008749224658,9.6613008749224658,9.6613008749224658,9.6613008749224658,9.6613008749224658,9.6613008749224658,9.6613008749224658,9.6613008749224658,9.6613008749224658,9.6613008749224658,9.6613008749224658,9.6613008749224658,9.6613008749224658,9.6613008749224658,9.6613008749224658,9.6613008749224658,9.6613008749224658,9.6613008749224658,9.6613008749224658,9.6613008749224658,9.6613008749224658,9.6613008749224658,9.6613008749224658,9.6613008749224658,9.6613008749224658,9.6613008749224658,9.6613008749224658,9.6613008749224658,9.6613008749224658,9.6613008749224658,9.6613008749224658,9.6613008749224658,9.6613008749224658,9.6613008749224658,9.6613008749224658,9.6613008749224658,9.6613008749224658,9.6613008749224658,9.6613008749224658,9.6613008749224658,9.6613008749224658,9.6613008749224658,9.6613008749224658,9.6613008749224658,9.6613008749224658,9.6613008749224658,9.6613008749224658,9.6613008749224658,9.6613008749224658,9.6613008749224658,9.6613008749224658]

{"sheet":"Calculations","index":9,"n_rows":409,"n_cols":84,"rows_kept":409,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Calculations"]
[]
[null,"User Selected Energy Scenario",{"$f":"'Energy Input'!N20","v":"Central"}]
[null,"User Selected Carbon Scenario",{"$f":"'Energy Input'!N22","v":"Central"}]
[]
[null,"All figures below are without optimism bias correction and are undiscounted"]
[]
[null,"Electricity - change in energy use"]
[null,null,null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,"Domestic"]
[null,"Price - Variable (p/kWh) (2017)",null,{"$f":"IF($C$4=\"Low\",'Data Tables'!H46,IF($C$4=\"Central\",'Data Tables'!H82,IF($C$4=\"High\",'Data Tables'!H118)))","v":10.420740565697731},{"$f":"IF($C$4=\"Low\",'Data Tables'!I46,IF($C$4=\"Central\",'Data Tables'!I82,IF($C$4=\"High\",'Data Tables'!I118)))","v":10.572536262282101},{"$f":"IF($C$4=\"Low\",'Data Tables'!J46,IF($C$4=\"Central\",'Data Tables'!J82,IF($C$4=\"High\",'Data Tables'!J118)))","v":10.690343902458379},{"$f":"IF($C$4=\"Low\",'Data Tables'!K46,IF($C$4=\"Central\",'Data Tables'!K82,IF($C$4=\"High\",'Data Tables'!K118)))","v":10.773079569055161},{"$f":"IF($C$4=\"Low\",'Data Tables'!L46,IF($C$4=\"Central\",'Data Tables'!L82,IF($C$4=\"High\",'Data Tables'!L118)))","v":10.903232800501751},{"$f":"IF($C$4=\"Low\",'Data Tables'!M46,IF($C$4=\"Central\",'Data Tables'!M82,IF($C$4=\"High\",'Data Tables'!M118)))","v":11.185180957092841},{"$f":"IF($C$4=\"Low\",'Data Tables'!N46,IF($C$4=\"Central\",'Data Tables'!N82,IF($C$4=\"High\",'Data Tables'!N118)))","v":11.380125293020225},{"$f":"IF($C$4=\"Low\",'Data Tables'!O46,IF($C$4=\"Central\",'Data Tables'!O82,IF($C$4=\"High\",'Data Tables'!O118)))","v":11.137162178562791},{"$f":"IF($C$4=\"Low\",'Data Tables'!P46,IF($C$4=\"Central\",'Data Tables'!P82,IF($C$4=\"High\",'Data Tables'!P118)))","v":10.826340853941959},{"$f":"IF($C$4=\"Low\",'Data Tables'!Q46,IF($C$4=\"Central\",'Data Tables'!Q82,IF($C$4=\"High\",'Data Tables'!Q118)))","v":10.833449821191897},{"$f":"IF($C$4=\"Low\",'Data Tables'!R46,IF($C$4=\"Central\",'Data Tables'!R82,IF($C$4=\"High\",'Data Tables'!R118)))","v":10.742275752946217},{"$f":"IF($C$4=\"Low\",'Data Tables'!S46,IF($C$4=\"Central\",'Data Tables'!S82,IF($C$4=\"High\",'Data Tables'!S118)))","v":10.742275752946217},{"$f":"IF($C$4=\"Low\",'Data Tables'!T46,IF($C$4=\"Central\",'Data Tables'!T82,IF($C$4=\"High\",'Data Tables'!T118)))","v":10.742275752946217},{"$f":"IF($C$4=\"Low\",'Data Tables'!U46,IF($C$4=\"Central\",'Data Tables'!U82,IF($C$4=\"High\",'Data Tables'!U118)))","v":10.742275752946217},{"$f":"IF($C$4=\"Low\",'Data Tables'!V46,IF($C$4=\"Central\",'Data Tables'!V82,IF($C$4=\"High\",'Data Tables'!V118)))","v":10.742275752946217},{"$f":"IF($C$4=\"Low\",'Data Tables'!W46,IF($C$4=\"Central\",'Data Tables'!W82,IF($C$4=\"High\",'Data Tables'!W118)))","v":10.742275752946217},{"$f":"IF($C$4=\"Low\",'Data Tables'!X46,IF($C$4=\"Central\",'Data Tables'!X82,IF($C$4=\"High\",'Data Tables'!X118)))","v":10.742275752946217},{"$f":"IF($C$4=\"Low\",'Data Tables'!Y46,IF($C$4=\"Central\",'Data Tables'!Y82,IF($C$4=\"High\",'Data Tables'!Y118)))","v":10.742275752946217},{"$f":"IF($C$4=\"Low\",'Data Tables'!Z46,IF($C$4=\"Central\",'Data Tables'!Z82,IF($C$4=\"High\",'Data Tables'!Z118)))","v":10.742275752946217},{"$f":"IF($C$4=\"Low\",'Data Tables'!AA46,IF($C$4=\"Central\",'Data Tables'!AA82,IF($C$4=\"High\",'Data Tables'!AA118)))","v":10.742275752946217},{"$f":"IF($C$4=\"Low\",'Data Tables'!AB46,IF($C$4=\"Central\",'Data Tables'!AB82,IF($C$4=\"High\",'Data Tables'!AB118)))","v":10.742275752946217},{"$f":"IF($C$4=\"Low\",'Data Tables'!AC46,IF($C$4=\"Central\",'Data Tables'!AC82,IF($C$4=\"High\",'Data Tables'!AC118)))","v":10.742275752946217},{"$f":"IF($C$4=\"Low\",'Data Tables'!AD46,IF($C$4=\"Central\",'Data Tables'!AD82,IF($C$4=\"High\",'Data Tables'!AD118)))","v":10.742275752946217},{"$f":"IF($C$4=\"Low\",'Data Tables'!AE46,IF($C$4=\"Central\",'Data Tables'!AE82,IF($C$4=\"High\",'Data Tables'!AE118)))","v":10.742275752946217},{"$f":"IF($C$4=\"Low\",'Data Tables'!AF46,IF($C$4=\"Central\",'Data Tables'!AF82,IF($C$4=\"High\",'Data Tables'!AF118)))","v":10.742275752946217},{"$f":"IF($C$4=\"Low\",'Data Tables'!AG46,IF($C$4=\"Central\",'Data Tables'!AG82,IF($C$4=\"High\",'Data Tables'!AG118)))","v":10.742275752946217},{"$f":"IF($C$4=\"Low\",'Data Tables'!AH46,IF($C$4=\"Central\",'Data Tables'!AH82,IF($C$4=\"High\",'Data Tables'!AH118)))","v":10.742275752946217},{"$f":"IF($C$4=\"Low\",'Data Tables'!AI46,IF($C$4=\"Central\",'Data Tables'!AI82,IF($C$4=\"High\",'Data Tables'!AI118)))","v":10.742275752946217},{"$f":"IF($C$4=\"Low\",'Data Tables'!AJ46,IF($C$4=\"Central\",'Data Tables'!AJ82,IF($C$4=\"High\",'Data Tables'!AJ118)))","v":10.742275752946217},{"$f":"IF($C$4=\"Low\",'Data Tables'!AK46,IF($C$4=\"Central\",'Data Tables'!AK82,IF($C$4=\"High\",'Data Tables'!AK118)))","v":10.742275752946217},{"$f":"IF($C$4=\"Low\",'Data Tables'!AL46,IF($C$4=\"Central\",'Data Tables'!AL82,IF($C$4=\"High\",'Data Tables'!AL118)))","v":10.742275752946217},{"$f":"IF($C$4=\"Low\",'Data Tables'!AM46,IF($C$4=\"Central\",'Data Tables'!AM82,IF($C$4=\"High\",'Data Tables'!AM118)))","v":10.742275752946217},{"$f":"IF($C$4=\"Low\",'Data Tables'!AN46,IF($C$4=\"Central\",'Data Tables'!AN82,IF($C$4=\"High\",'Data Tables'!AN118)))","v":10.742275752946217},{"$f":"IF($C$4=\"Low\",'Data Tables'!AO46,IF($C$4=\"Central\",'Data Tables'!AO82,IF($C$4=\"High\",'Data Tables'!AO118)))","v":10.742275752946217},{"$f":"IF($C$4=\"Low\",'Data Tables'!AP46,IF($C$4=\"Central\",'Data Tables'!AP82,IF($C$4=\"High\",'Data Tables'!AP118)))","v":10.742275752946217},{"$f":"IF($C$4=\"Low\",'Data Tables'!AQ46,IF($C$4=\"Central\",'Data Tables'!AQ82,IF($C$4=\"High\",'Data Tables'!AQ118)))","v":10.742275752946217},{"$f":"IF($C$4=\"Low\",'Data Tables'!AR46,IF($C$4=\"Central\",'Data Tables'!AR82,IF($C$4=\"High\",'Data Tables'!AR118)))","v":10.742275752946217},{"$f":"IF($C$4=\"Low\",'Data Tables'!AS46,IF($C$4=\"Central\",'Data Tables'!AS82,IF($C$4=\"High\",'Data Tables'!AS118)))","v":10.742275752946217},{"$f":"IF($C$4=\"Low\",'Data Tables'!AT46,IF($C$4=\"Central\",'Data Tables'!AT82,IF($C$4=\"High\",'Data Tables'!AT118)))","v":10.742275752946217},{"$f":"IF($C$4=\"Low\",'Data Tables'!AU46,IF($C$4=\"Central\",'Data Tables'!AU82,IF($C$4=\"High\",'Data Tables'!AU118)))","v":10.742275752946217},{"$f":"IF($C$4=\"Low\",'Data Tables'!AV46,IF($C$4=\"Central\",'Data Tables'!AV82,IF($C$4=\"High\",'Data Tables'!AV118)))","v":10.742275752946217},{"$f":"IF($C$4=\"Low\",'Data Tables'!AW46,IF($C$4=\"Central\",'Data Tables'!AW82,IF($C$4=\"High\",'Data Tables'!AW118)))","v":10.742275752946217},{"$f":"IF($C$4=\"Low\",'Data Tables'!AX46,IF($C$4=\"Central\",'Data Tables'!AX82,IF($C$4=\"High\",'Data Tables'!AX118)))","v":10.742275752946217},{"$f":"IF($C$4=\"Low\",'Data Tables'!AY46,IF($C$4=\"Central\",'Data Tables'!AY82,IF($C$4=\"High\",'Data Tables'!AY118)))","v":10.742275752946217},{"$f":"IF($C$4=\"Low\",'Data Tables'!AZ46,IF($C$4=\"Central\",'Data Tables'!AZ82,IF($C$4=\"High\",'Data Tables'!AZ118)))","v":10.742275752946217},{"$f":"IF($C$4=\"Low\",'Data Tables'!BA46,IF($C$4=\"Central\",'Data Tables'!BA82,IF($C$4=\"High\",'Data Tables'!BA118)))","v":10.742275752946217},{"$f":"IF($C$4=\"Low\",'Data Tables'!BB46,IF($C$4=\"Central\",'Data Tables'!BB82,IF($C$4=\"High\",'Data Tables'!BB118)))","v":10.742275752946217},{"$f":"IF($C$4=\"Low\",'Data Tables'!BC46,IF($C$4=\"Central\",'Data Tables'!BC82,IF($C$4=\"High\",'Data Tables'!BC118)))","v":10.742275752946217},{"$f":"IF($C$4=\"Low\",'Data Tables'!BD46,IF($C$4=\"Central\",'Data Tables'!BD82,IF($C$4=\"High\",'Data Tables'!BD118)))","v":10.742275752946217},{"$f":"IF($C$4=\"Low\",'Data Tables'!BE46,IF($C$4=\"Central\",'Data Tables'!BE82,IF($C$4=\"High\",'Data Tables'!BE118)))","v":10.742275752946217},{"$f":"IF($C$4=\"Low\",'Data Tables'!BF46,IF($C$4=\"Central\",'Data Tables'!BF82,IF($C$4=\"High\",'Data Tables'!BF118)))","v":10.742275752946217},{"$f":"IF($C$4=\"Low\",'Data Tables'!BG46,IF($C$4=\"Central\",'Data Tables'!BG82,IF($C$4=\"High\",'Data Tables'!BG118)))","v":10.742275752946217},{"$f":"IF($C$4=\"Low\",'Data Tables'!BH46,IF($C$4=\"Central\",'Data Tables'!BH82,IF($C$4=\"High\",'Data Tables'!BH118)))","v":10.742275752946217},{"$f":"IF($C$4=\"Low\",'Data Tables'!BI46,IF($C$4=\"Central\",'Data Tables'!BI82,IF($C$4=\"High\",'Data Tables'!BI118)))","v":10.742275752946217},{"$f":"IF($C$4=\"Low\",'Data Tables'!BJ46,IF($C$4=\"Central\",'Data Tables'!BJ82,IF($C$4=\"High\",'Data Tables'!BJ118)))","v":10.742275752946217},{"$f":"IF($C$4=\"Low\",'Data Tables'!BK46,IF($C$4=\"Central\",'Data Tables'!BK82,IF($C$4=\"High\",'Data Tables'!BK118)))","v":10.742275752946217},{"$f":"IF($C$4=\"Low\",'Data Tables'!BL46,IF($C$4=\"Central\",'Data Tables'!BL82,IF($C$4=\"High\",'Data Tables'!BL118)))","v":10.742275752946217},{"$f":"IF($C$4=\"Low\",'Data Tables'!BM46,IF($C$4=\"Central\",'Data Tables'!BM82,IF($C$4=\"High\",'Data Tables'!BM118)))","v":10.742275752946217},{"$f":"IF($C$4=\"Low\",'Data Tables'!BN46,IF($C$4=\"Central\",'Data Tables'!BN82,IF($C$4=\"High\",'Data Tables'!BN118)))","v":10.742275752946217},{"$f":"IF($C$4=\"Low\",'Data Tables'!BO46,IF($C$4=\"Central\",'Data Tables'!BO82,IF($C$4=\"High\",'Data Tables'!BO118)))","v":10.742275752946217},{"$f":"IF($C$4=\"Low\",'Data Tables'!BP46,IF($C$4=\"Central\",'Data Tables'!BP82,IF($C$4=\"High\",'Data Tables'!BP118)))","v":10.742275752946217},{"$f":"IF($C$4=\"Low\",'Data Tables'!BQ46,IF($C$4=\"Central\",'Data Tables'!BQ82,IF($C$4=\"High\",'Data Tables'!BQ118)))","v":10.742275752946217},{"$f":"IF($C$4=\"Low\",'Data Tables'!BR46,IF($C$4=\"Central\",'Data Tables'!BR82,IF($C$4=\"High\",'Data Tables'!BR118)))","v":10.742275752946217},{"$f":"IF($C$4=\"Low\",'Data Tables'!BS46,IF($C$4=\"Central\",'Data Tables'!BS82,IF($C$4=\"High\",'Data Tables'!BS118)))","v":10.742275752946217},{"$f":"IF($C$4=\"Low\",'Data Tables'!BT46,IF($C$4=\"Central\",'Data Tables'!BT82,IF($C$4=\"High\",'Data Tables'!BT118)))","v":10.742275752946217},{"$f":"IF($C$4=\"Low\",'Data Tables'!BU46,IF($C$4=\"Central\",'Data Tables'!BU82,IF($C$4=\"High\",'Data Tables'!BU118)))","v":10.742275752946217},{"$f":"IF($C$4=\"Low\",'Data Tables'!BV46,IF($C$4=\"Central\",'Data Tables'!BV82,IF($C$4=\"High\",'Data Tables'!BV118)))","v":10.742275752946217},{"$f":"IF($C$4=\"Low\",'Data Tables'!BW46,IF($C$4=\"Central\",'Data Tables'!BW82,IF($C$4=\"High\",'Data Tables'!BW118)))","v":10.742275752946217},{"$f":"IF($C$4=\"Low\",'Data Tables'!BX46,IF($C$4=\"Central\",'Data Tables'!BX82,IF($C$4=\"High\",'Data Tables'!BX118)))","v":10.742275752946217},{"$f":"IF($C$4=\"Low\",'Data Tables'!BY46,IF($C$4=\"Central\",'Data Tables'!BY82,IF($C$4=\"High\",'Data Tables'!BY118)))","v":10.742275752946217},{"$f":"IF($C$4=\"Low\",'Data Tables'!BZ46,IF($C$4=\"Central\",'Data Tables'!BZ82,IF($C$4=\"High\",'Data Tables'!BZ118)))","v":10.742275752946217},{"$f":"IF($C$4=\"Low\",'Data Tables'!CA46,IF($C$4=\"Central\",'Data Tables'!CA82,IF($C$4=\"High\",'Data Tables'!CA118)))","v":10.742275752946217},{"$f":"IF($C$4=\"Low\",'Data Tables'!CB46,IF($C$4=\"Central\",'Data Tables'!CB82,IF($C$4=\"High\",'Data Tables'!CB118)))","v":10.742275752946217},{"$f":"IF($C$4=\"Low\",'Data Tables'!CC46,IF($C$4=\"Central\",'Data Tables'!CC82,IF($C$4=\"High\",'Data Tables'!CC118)))","v":10.742275752946217},{"$f":"IF($C$4=\"Low\",'Data Tables'!CD46,IF($C$4=\"Central\",'Data Tables'!CD82,IF($C$4=\"High\",'Data Tables'!CD118)))","v":10.742275752946217},{"$f":"IF($C$4=\"Low\",'Data Tables'!CE46,IF($C$4=\"Central\",'Data Tables'!CE82,IF($C$4=\"High\",'Data Tables'!CE118)))","v":10.742275752946217},{"$f":"IF($C$4=\"Low\",'Data Tables'!CF46,IF($C$4=\"Central\",'Data Tables'!CF82,IF($C$4=\"High\",'Data Tables'!CF118)))","v":10.742275752946217},{"$f":"IF($C$4=\"Low\",'Data Tables'!CG46,IF($C$4=\"Central\",'Data Tables'!CG82,IF($C$4=\"High\",'Data Tables'!CG118)))","v":10.742275752946217},{"$f":"IF($C$4=\"Low\",'Data Tables'!CH46,IF($C$4=\"Central\",'Data Tables'!CH82,IF($C$4=\"High\",'Data Tables'!CH118)))","v":10.742275752946217},{"$f":"IF($C$4=\"Low\",'Data Tables'!CI46,IF($C$4=\"Central\",'Data Tables'!CI82,IF($C$4=\"High\",'Data Tables'!CI118)))","v":10.742275752946217},{"$f":"IF($C$4=\"Low\",'Data Tables'!CJ46,IF($C$4=\"Central\",'Data Tables'!CJ82,IF($C$4=\"High\",'Data Tables'!CJ118)))","v":10.742275752946217}]
[null,"Price - Variable - GDP deflated to start year (p/kWh)",null,{"$f":"D12*(100/'GDP Deflators'!$D$23)","v":11.557400532662365},{"$f":"E12*(100/'GDP Deflators'!$D$23)","v":11.725753602532942},{"$f":"F12*(100/'GDP Deflators'!$D$23)","v":11.856411311046179},{"$f":"G12*(100/'GDP Deflators'!$D$23)","v":11.948171510925198},{"$f":"H12*(100/'GDP Deflators'!$D$23)","v":12.092521427033855},{"$f":"I12*(100/'GDP Deflators'!$D$23)","v":12.405223557427105},{"$f":"J12*(100/'GDP Deflators'!$D$23)","v":12.621431777724142},{"$f":"K12*(100/'GDP Deflators'!$D$23)","v":12.35196704911446},{"$f":"L12*(100/'GDP Deflators'!$D$23)","v":12.007242360874885},{"$f":"M12*(100/'GDP Deflators'!$D$23)","v":12.01512675079546},{"$f":"N12*(100/'GDP Deflators'!$D$23)","v":11.914007716283054},{"$f":"O12*(100/'GDP Deflators'!$D$23)","v":11.914007716283054},{"$f":"P12*(100/'GDP Deflators'!$D$23)","v":11.914007716283054},{"$f":"Q12*(100/'GDP Deflators'!$D$23)","v":11.914007716283054},{"$f":"R12*(100/'GDP Deflators'!$D$23)","v":11.914007716283054},{"$f":"S12*(100/'GDP Deflators'!$D$23)","v":11.914007716283054},{"$f":"T12*(100/'GDP Deflators'!$D$23)","v":11.914007716283054},{"$f":"U12*(100/'GDP Deflators'!$D$23)","v":11.914007716283054},{"$f":"V12*(100/'GDP Deflators'!$D$23)","v":11.914007716283054},{"$f":"W12*(100/'GDP Deflators'!$D$23)","v":11.914007716283054},{"$f":"X12*(100/'GDP Deflators'!$D$23)","v":11.914007716283054},{"$f":"Y12*(100/'GDP Deflators'!$D$23)","v":11.914007716283054},{"$f":"Z12*(100/'GDP Deflators'!$D$23)","v":11.914007716283054},{"$f":"AA12*(100/'GDP Deflators'!$D$23)","v":11.914007716283054},{"$f":"AB12*(100/'GDP Deflators'!$D$23)","v":11.914007716283054},{"$f":"AC12*(100/'GDP Deflators'!$D$23)","v":11.914007716283054},{"$f":"AD12*(100/'GDP Deflators'!$D$23)","v":11.914007716283054},{"$f":"AE12*(100/'GDP Deflators'!$D$23)","v":11.914007716283054},{"$f":"AF12*(100/'GDP Deflators'!$D$23)","v":11.914007716283054},{"$f":"AG12*(100/'GDP Deflators'!$D$23)","v":11.914007716283054},{"$f":"AH12*(100/'GDP Deflators'!$D$23)","v":11.914007716283054},{"$f":"AI12*(100/'GDP Deflators'!$D$23)","v":11.914007716283054},{"$f":"AJ12*(100/'GDP Deflators'!$D$23)","v":11.914007716283054},{"$f":"AK12*(100/'GDP Deflators'!$D$23)","v":11.914007716283054},{"$f":"AL12*(100/'GDP Deflators'!$D$23)","v":11.914007716283054},{"$f":"AM12*(100/'GDP Deflators'!$D$23)","v":11.914007716283054},{"$f":"AN12*(100/'GDP Deflators'!$D$23)","v":11.914007716283054},{"$f":"AO12*(100/'GDP Deflators'!$D$23)","v":11.914007716283054},{"$f":"AP12*(100/'GDP Deflators'!$D$23)","v":11.914007716283054},{"$f":"AQ12*(100/'GDP Deflators'!$D$23)","v":11.914007716283054},{"$f":"AR12*(100/'GDP Deflators'!$D$23)","v":11.914007716283054},{"$f":"AS12*(100/'GDP Deflators'!$D$23)","v":11.914007716283054},{"$f":"AT12*(100/'GDP Deflators'!$D$23)","v":11.914007716283054},{"$f":"AU12*(100/'GDP Deflators'!$D$23)","v":11.914007716283054},{"$f":"AV12*(100/'GDP Deflators'!$D$23)","v":11.914007716283054},{"$f":"AW12*(100/'GDP Deflators'!$D$23)","v":11.914007716283054},{"$f":"AX12*(100/'GDP Deflators'!$D$23)","v":11.914007716283054},{"$f":"AY12*(100/'GDP Deflators'!$D$23)","v":11.914007716283054},{"$f":"AZ12*(100/'GDP Deflators'!$D$23)","v":11.914007716283054},{"$f":"BA12*(100/'GDP Deflators'!$D$23)","v":11.914007716283054},{"$f":"BB12*(100/'GDP Deflators'!$D$23)","v":11.914007716283054},{"$f":"BC12*(100/'GDP Deflators'!$D$23)","v":11.914007716283054},{"$f":"BD12*(100/'GDP Deflators'!$D$23)","v":11.914007716283054},{"$f":"BE12*(100/'GDP Deflators'!$D$23)","v":11.914007716283054},{"$f":"BF12*(100/'GDP Deflators'!$D$23)","v":11.914007716283054},{"$f":"BG12*(100/'GDP Deflators'!$D$23)","v":11.914007716283054},{"$f":"BH12*(100/'GDP Deflators'!$D$23)","v":11.914007716283054},{"$f":"BI12*(100/'GDP Deflators'!$D$23)","v":11.914007716283054},{"$f":"BJ12*(100/'GDP Deflators'!$D$23)","v":11.914007716283054},{"$f":"BK12*(100/'GDP Deflators'!$D$23)","v":11.914007716283054},{"$f":"BL12*(100/'GDP Deflators'!$D$23)","v":11.914007716283054},{"$f":"BM12*(100/'GDP Deflators'!$D$23)","v":11.914007716283054},{"$f":"BN12*(100/'GDP Deflators'!$D$23)","v":11.914007716283054},{"$f":"BO12*(100/'GDP Deflators'!$D$23)","v":11.914007716283054},{"$f":"BP12*(100/'GDP Deflators'!$D$23)","v":11.914007716283054},{"$f":"BQ12*(100/'GDP Deflators'!$D$23)","v":11.914007716283054},{"$f":"BR12*(100/'GDP Deflators'!$D$23)","v":11.914007716283054},{"$f":"BS12*(100/'GDP Deflators'!$D$23)","v":11.914007716283054},{"$f":"BT12*(100/'GDP Deflators'!$D$23)","v":11.914007716283054},{"$f":"BU12*(100/'GDP Deflators'!$D$23)","v":11.914007716283054},{"$f":"BV12*(100/'GDP Deflators'!$D$23)","v":11.914007716283054},{"$f":"BW12*(100/'GDP Deflators'!$D$23)","v":11.914007716283054},{"$f":"BX12*(100/'GDP Deflators'!$D$23)","v":11.914007716283054},{"$f":"BY12*(100/'GDP Deflators'!$D$23)","v":11.914007716283054},{"$f":"BZ12*(100/'GDP Deflators'!$D$23)","v":11.914007716283054},{"$f":"CA12*(100/'GDP Deflators'!$D$23)","v":11.914007716283054},{"$f":"CB12*(100/'GDP Deflators'!$D$23)","v":11.914007716283054},{"$f":"CC12*(100/'GDP Deflators'!$D$23)","v":11.914007716283054},{"$f":"CD12*(100/'GDP Deflators'!$D$23)","v":11.914007716283054},{"$f":"CE12*(100/'GDP Deflators'!$D$23)","v":11.914007716283054},{"$f":"CF12*(100/'GDP Deflators'!$D$23)","v":11.914007716283054}]
[null,"Net Energy Change (GWh)",null,{"$f":"'Energy Input'!F29-D39","v":0},{"$f":"'Energy Input'!G29-E39","v":0},{"$f":"'Energy Input'!H29-F39","v":0},{"$f":"'Energy Input'!I29-G39","v":0},{"$f":"'Energy Input'!J29-H39","v":0},{"$f":"'Energy Input'!K29-I39","v":0},{"$f":"'Energy Input'!L29-J39","v":0},{"$f":"'Energy Input'!M29-K39","v":0},{"$f":"'Energy Input'!N29-L39","v":0},{"$f":"'Energy Input'!O29-M39","v":0},{"$f":"'Energy Input'!P29-N39","v":0},{"$f":"'Energy Input'!Q29-O39","v":0},{"$f":"'Energy Input'!R29-P39","v":0},{"$f":"'Energy Input'!S29-Q39","v":0},{"$f":"'Energy Input'!T29-R39","v":0},{"$f":"'Energy Input'!U29-S39","v":0},{"$f":"'Energy Input'!V29-T39","v":0},{"$f":"'Energy Input'!W29-U39","v":0},{"$f":"'Energy Input'!X29-V39","v":0},{"$f":"'Energy Input'!Y29-W39","v":0},{"$f":"'Energy Input'!Z29-X39","v":0},{"$f":"'Energy Input'!AA29-Y39","v":0},{"$f":"'Energy Input'!AB29-Z39","v":0},{"$f":"'Energy Input'!AC29-AA39","v":0},{"$f":"'Energy Input'!AD29-AB39","v":0},{"$f":"'Energy Input'!AE29-AC39","v":0},{"$f":"'Energy Input'!AF29-AD39","v":0},{"$f":"'Energy Input'!AG29-AE39","v":0},{"$f":"'Energy Input'!AH29-AF39","v":0},{"$f":"'Energy Input'!AI29-AG39","v":0},{"$f":"'Energy Input'!AJ29-AH39","v":0},{"$f":"'Energy Input'!AK29-AI39","v":0},{"$f":"'Energy Input'!AL29-AJ39","v":0},{"$f":"'Energy Input'!AM29-AK39","v":0},{"$f":"'Energy Input'!AN29-AL39","v":0},{"$f":"'Energy Input'!AO29-AM39","v":0},{"$f":"'Energy Input'!AP29-AN39","v":0},{"$f":"'Energy Input'!AQ29-AO39","v":0},{"$f":"'Energy Input'!AR29-AP39","v":0},{"$f":"'Energy Input'!AS29-AQ39","v":0},{"$f":"'Energy Input'!AT29-AR39","v":0},{"$f":"'Energy Input'!AU29-AS39","v":0},{"$f":"'Energy Input'!AV29-AT39","v":0},{"$f":"'Energy Input'!AW29-AU39","v":0},{"$f":"'Energy Input'!AX29-AV39","v":0},{"$f":"'Energy Input'!AY29-AW39","v":0},{"$f":"'Energy Input'!AZ29-AX39","v":0},{"$f":"'Energy Input'!BA29-AY39","v":0},{"$f":"'Energy Input'!BB29-AZ39","v":0},{"$f":"'Energy Input'!BC29-BA39","v":0},{"$f":"'Energy Input'!BD29-BB39","v":0},{"$f":"'Energy Input'!BE29-BC39","v":0},{"$f":"'Energy Input'!BF29-BD39","v":0},{"$f":"'Energy Input'!BG29-BE39","v":0},{"$f":"'Energy Input'!BH29-BF39","v":0},{"$f":"'Energy Input'!BI29-BG39","v":0},{"$f":"'Energy Input'!BJ29-BH39","v":0},{"$f":"'Energy Input'!BK29-BI39","v":0},{"$f":"'Energy Input'!BL29-BJ39","v":0},{"$f":"'Energy Input'!BM29-BK39","v":0},{"$f":"'Energy Input'!BN29-BL39","v":0},{"$f":"'Energy Input'!BO29-BM39","v":0},{"$f":"'Energy Input'!BP29-BN39","v":0},{"$f":"'Energy Input'!BQ29-BO39","v":0},{"$f":"'Energy Input'!BR29-BP39","v":0},{"$f":"'Energy Input'!BS29-BQ39","v":0},{"$f":"'Energy Input'!BT29-BR39","v":0},{"$f":"'Energy Input'!BU29-BS39","v":0},{"$f":"'Energy Input'!BV29-BT39","v":0},{"$f":"'Energy Input'!BW29-BU39","v":0},{"$f":"'Energy Input'!BX29-BV39","v":0},{"$f":"'Energy Input'!BY29-BW39","v":0},{"$f":"'Energy Input'!BZ29-BX39","v":0},{"$f":"'Energy Input'!CA29-BY39","v":0},{"$f":"'Energy Input'!CB29-BZ39","v":0},{"$f":"'Energy Input'!CC29-CA39","v":0},{"$f":"'Energy Input'!CD29-CB39","v":0},{"$f":"'Energy Input'!CE29-CC39","v":0},{"$f":"'Energy Input'!CF29-CD39","v":0},{"$f":"'Energy Input'!CG29-CE39","v":0},{"$f":"'Energy Input'!CH29-CF39","v":0}]
[null,"Total (undiscounted) (£)",null,{"$f":"(D14*1000000*D13)/100","v":0},{"$f":"(E14*1000000*E13)/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BQ14*1000000*BQ13)/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Commercial"]
[null,"Price - Variable (p/kWh) (2017)",null,{"$f":"IF($C$4=\"Low\",'Data Tables'!H47,IF($C$4=\"Central\",'Data Tables'!H83,IF($C$4=\"High\",'Data Tables'!H119)))","v":9.0478430878044929},{"$f":"IF($C$4=\"Low\",'Data Tables'!I47,IF($C$4=\"Central\",'Data Tables'!I83,IF($C$4=\"High\",'Data Tables'!I119)))","v":9.2365767559667553},{"$f":"IF($C$4=\"Low\",'Data Tables'!J47,IF($C$4=\"Central\",'Data Tables'!J83,IF($C$4=\"High\",'Data Tables'!J119)))","v":9.3384301641427978},{"$f":"IF($C$4=\"Low\",'Data Tables'!K47,IF($C$4=\"Central\",'Data Tables'!K83,IF($C$4=\"High\",'Data Tables'!K119)))","v":9.4053982179058906},{"$f":"IF($C$4=\"Low\",'Data Tables'!L47,IF($C$4=\"Central\",'Data Tables'!L83,IF($C$4=\"High\",'Data Tables'!L119)))","v":9.5445890935284972},{"$f":"IF($C$4=\"Low\",'Data Tables'!M47,IF($C$4=\"Central\",'Data Tables'!M83,IF($C$4=\"High\",'Data Tables'!M119)))","v":9.8175290448948296},{"$f":"IF($C$4=\"Low\",'Data Tables'!N47,IF($C$4=\"Central\",'Data Tables'!N83,IF($C$4=\"High\",'Data Tables'!N119)))","v":9.9889258131174135},{"$f":"IF($C$4=\"Low\",'Data Tables'!O47,IF($C$4=\"Central\",'Data Tables'!O83,IF($C$4=\"High\",'Data Tables'!O119)))","v":9.7585941469913422},{"$f":"IF($C$4=\"Low\",'Data Tables'!P47,IF($C$4=\"Central\",'Data Tables'!P83,IF($C$4=\"High\",'Data Tables'!P119)))","v":9.3833906141777632},{"$f":"IF($C$4=\"Low\",'Data Tables'!Q47,IF($C$4=\"Central\",'Data Tables'!Q83,IF($C$4=\"High\",'Data Tables'!Q119)))","v":9.368541572201412},{"$f":"IF($C$4=\"Low\",'Data Tables'!R47,IF($C$4=\"Central\",'Data Tables'!R83,IF($C$4=\"High\",'Data Tables'!R119)))","v":9.2870091608752041},{"$f":"IF($C$4=\"Low\",'Data Tables'!S47,IF($C$4=\"Central\",'Data Tables'!S83,IF($C$4=\"High\",'Data Tables'!S119)))","v":9.2870091608752041},{"$f":"IF($C$4=\"Low\",'Data Tables'!T47,IF($C$4=\"Central\",'Data Tables'!T83,IF($C$4=\"High\",'Data Tables'!T119)))","v":9.2870091608752041},{"$f":"IF($C$4=\"Low\",'Data Tables'!U47,IF($C$4=\"Central\",'Data Tables'!U83,IF($C$4=\"High\",'Data Tables'!U119)))","v":9.2870091608752041},{"$f":"IF($C$4=\"Low\",'Data Tables'!V47,IF($C$4=\"Central\",'Data Tables'!V83,IF($C$4=\"High\",'Data Tables'!V119)))","v":9.2870091608752041},{"$f":"IF($C$4=\"Low\",'Data Tables'!W47,IF($C$4=\"Central\",'Data Tables'!W83,IF($C$4=\"High\",'Data Tables'!W119)))","v":9.2870091608752041},{"$f":"IF($C$4=\"Low\",'Data Tables'!X47,IF($C$4=\"Central\",'Data Tables'!X83,IF($C$4=\"High\",'Data Tables'!X119)))","v":9.2870091608752041},{"$f":"IF($C$4=\"Low\",'Data Tables'!Y47,IF($C$4=\"Central\",'Data Tables'!Y83,IF($C$4=\"High\",'Data Tables'!Y119)))","v":9.2870091608752041},{"$f":"IF($C$4=\"Low\",'Data Tables'!Z47,IF($C$4=\"Central\",'Data Tables'!Z83,IF($C$4=\"High\",'Data Tables'!Z119)))","v":9.2870091608752041},{"$f":"IF($C$4=\"Low\",'Data Tables'!AA47,IF($C$4=\"Central\",'Data Tables'!AA83,IF($C$4=\"High\",'Data Tables'!AA119)))","v":9.2870091608752041},{"$f":"IF($C$4=\"Low\",'Data Tables'!AB47,IF($C$4=\"Central\",'Data Tables'!AB83,IF($C$4=\"High\",'Data Tables'!AB119)))","v":9.2870091608752041},{"$f":"IF($C$4=\"Low\",'Data Tables'!AC47,IF($C$4=\"Central\",'Data Tables'!AC83,IF($C$4=\"High\",'Data Tables'!AC119)))","v":9.2870091608752041},{"$f":"IF($C$4=\"Low\",'Data Tables'!AD47,IF($C$4=\"Central\",'Data Tables'!AD83,IF($C$4=\"High\",'Data Tables'!AD119)))","v":9.2870091608752041},{"$f":"IF($C$4=\"Low\",'Data Tables'!AE47,IF($C$4=\"Central\",'Data Tables'!AE83,IF($C$4=\"High\",'Data Tables'!AE119)))","v":9.2870091608752041},{"$f":"IF($C$4=\"Low\",'Data Tables'!AF47,IF($C$4=\"Central\",'Data Tables'!AF83,IF($C$4=\"High\",'Data Tables'!AF119)))","v":9.2870091608752041},{"$f":"IF($C$4=\"Low\",'Data Tables'!AG47,IF($C$4=\"Central\",'Data Tables'!AG83,IF($C$4=\"High\",'Data Tables'!AG119)))","v":9.2870091608752041},{"$f":"IF($C$4=\"Low\",'Data Tables'!AH47,IF($C$4=\"Central\",'Data Tables'!AH83,IF($C$4=\"High\",'Data Tables'!AH119)))","v":9.2870091608752041},{"$f":"IF($C$4=\"Low\",'Data Tables'!AI47,IF($C$4=\"Central\",'Data Tables'!AI83,IF($C$4=\"High\",'Data Tables'!AI119)))","v":9.2870091608752041},{"$f":"IF($C$4=\"Low\",'Data Tables'!AJ47,IF($C$4=\"Central\",'Data Tables'!AJ83,IF($C$4=\"High\",'Data Tables'!AJ119)))","v":9.2870091608752041},{"$f":"IF($C$4=\"Low\",'Data Tables'!AK47,IF($C$4=\"Central\",'Data Tables'!AK83,IF($C$4=\"High\",'Data Tables'!AK119)))","v":9.2870091608752041},{"$f":"IF($C$4=\"Low\",'Data Tables'!AL47,IF($C$4=\"Central\",'Data Tables'!AL83,IF($C$4=\"High\",'Data Tables'!AL119)))","v":9.2870091608752041},{"$f":"IF($C$4=\"Low\",'Data Tables'!AM47,IF($C$4=\"Central\",'Data Tables'!AM83,IF($C$4=\"High\",'Data Tables'!AM119)))","v":9.2870091608752041},{"$f":"IF($C$4=\"Low\",'Data Tables'!AN47,IF($C$4=\"Central\",'Data Tables'!AN83,IF($C$4=\"High\",'Data Tables'!AN119)))","v":9.2870091608752041},{"$f":"IF($C$4=\"Low\",'Data Tables'!AO47,IF($C$4=\"Central\",'Data Tables'!AO83,IF($C$4=\"High\",'Data Tables'!AO119)))","v":9.2870091608752041},{"$f":"IF($C$4=\"Low\",'Data Tables'!AP47,IF($C$4=\"Central\",'Data Tables'!AP83,IF($C$4=\"High\",'Data Tables'!AP119)))","v":9.2870091608752041},{"$f":"IF($C$4=\"Low\",'Data Tables'!AQ47,IF($C$4=\"Central\",'Data Tables'!AQ83,IF($C$4=\"High\",'Data Tables'!AQ119)))","v":9.2870091608752041},{"$f":"IF($C$4=\"Low\",'Data Tables'!AR47,IF($C$4=\"Central\",'Data Tables'!AR83,IF($C$4=\"High\",'Data Tables'!AR119)))","v":9.2870091608752041},{"$f":"IF($C$4=\"Low\",'Data Tables'!AS47,IF($C$4=\"Central\",'Data Tables'!AS83,IF($C$4=\"High\",'Data Tables'!AS119)))","v":9.2870091608752041},{"$f":"IF($C$4=\"Low\",'Data Tables'!AT47,IF($C$4=\"Central\",'Data Tables'!AT83,IF($C$4=\"High\",'Data Tables'!AT119)))","v":9.2870091608752041},{"$f":"IF($C$4=\"Low\",'Data Tables'!AU47,IF($C$4=\"Central\",'Data Tables'!AU83,IF($C$4=\"High\",'Data Tables'!AU119)))","v":9.2870091608752041},{"$f":"IF($C$4=\"Low\",'Data Tables'!AV47,IF($C$4=\"Central\",'Data Tables'!AV83,IF($C$4=\"High\",'Data Tables'!AV119)))","v":9.2870091608752041},{"$f":"IF($C$4=\"Low\",'Data Tables'!AW47,IF($C$4=\"Central\",'Data Tables'!AW83,IF($C$4=\"High\",'Data Tables'!AW119)))","v":9.2870091608752041},{"$f":"IF($C$4=\"Low\",'Data Tables'!AX47,IF($C$4=\"Central\",'Data Tables'!AX83,IF($C$4=\"High\",'Data Tables'!AX119)))","v":9.2870091608752041},{"$f":"IF($C$4=\"Low\",'Data Tables'!AY47,IF($C$4=\"Central\",'Data Tables'!AY83,IF($C$4=\"High\",'Data Tables'!AY119)))","v":9.2870091608752041},{"$f":"IF($C$4=\"Low\",'Data Tables'!AZ47,IF($C$4=\"Central\",'Data Tables'!AZ83,IF($C$4=\"High\",'Data Tables'!AZ119)))","v":9.2870091608752041},{"$f":"IF($C$4=\"Low\",'Data Tables'!BA47,IF($C$4=\"Central\",'Data Tables'!BA83,IF($C$4=\"High\",'Data Tables'!BA119)))","v":9.2870091608752041},{"$f":"IF($C$4=\"Low\",'Data Tables'!BB47,IF($C$4=\"Central\",'Data Tables'!BB83,IF($C$4=\"High\",'Data Tables'!BB119)))","v":9.2870091608752041},{"$f":"IF($C$4=\"Low\",'Data Tables'!BC47,IF($C$4=\"Central\",'Data Tables'!BC83,IF($C$4=\"High\",'Data Tables'!BC119)))","v":9.2870091608752041},{"$f":"IF($C$4=\"Low\",'Data Tables'!BD47,IF($C$4=\"Central\",'Data Tables'!BD83,IF($C$4=\"High\",'Data Tables'!BD119)))","v":9.2870091608752041},{"$f":"IF($C$4=\"Low\",'Data Tables'!BE47,IF($C$4=\"Central\",'Data Tables'!BE83,IF($C$4=\"High\",'Data Tables'!BE119)))","v":9.2870091608752041},{"$f":"IF($C$4=\"Low\",'Data Tables'!BF47,IF($C$4=\"Central\",'Data Tables'!BF83,IF($C$4=\"High\",'Data Tables'!BF119)))","v":9.2870091608752041},{"$f":"IF($C$4=\"Low\",'Data Tables'!BG47,IF($C$4=\"Central\",'Data Tables'!BG83,IF($C$4=\"High\",'Data Tables'!BG119)))","v":9.2870091608752041},{"$f":"IF($C$4=\"Low\",'Data Tables'!BH47,IF($C$4=\"Central\",'Data Tables'!BH83,IF($C$4=\"High\",'Data Tables'!BH119)))","v":9.2870091608752041},{"$f":"IF($C$4=\"Low\",'Data Tables'!BI47,IF($C$4=\"Central\",'Data Tables'!BI83,IF($C$4=\"High\",'Data Tables'!BI119)))","v":9.2870091608752041},{"$f":"IF($C$4=\"Low\",'Data Tables'!BJ47,IF($C$4=\"Central\",'Data Tables'!BJ83,IF($C$4=\"High\",'Data Tables'!BJ119)))","v":9.2870091608752041},{"$f":"IF($C$4=\"Low\",'Data Tables'!BK47,IF($C$4=\"Central\",'Data Tables'!BK83,IF($C$4=\"High\",'Data Tables'!BK119)))","v":9.2870091608752041},{"$f":"IF($C$4=\"Low\",'Data Tables'!BL47,IF($C$4=\"Central\",'Data Tables'!BL83,IF($C$4=\"High\",'Data Tables'!BL119)))","v":9.2870091608752041},{"$f":"IF($C$4=\"Low\",'Data Tables'!BM47,IF($C$4=\"Central\",'Data Tables'!BM83,IF($C$4=\"High\",'Data Tables'!BM119)))","v":9.2870091608752041},{"$f":"IF($C$4=\"Low\",'Data Tables'!BN47,IF($C$4=\"Central\",'Data Tables'!BN83,IF($C$4=\"High\",'Data Tables'!BN119)))","v":9.2870091608752041},{"$f":"IF($C$4=\"Low\",'Data Tables'!BO47,IF($C$4=\"Central\",'Data Tables'!BO83,IF($C$4=\"High\",'Data Tables'!BO119)))","v":9.2870091608752041},{"$f":"IF($C$4=\"Low\",'Data Tables'!BP47,IF($C$4=\"Central\",'Data Tables'!BP83,IF($C$4=\"High\",'Data Tables'!BP119)))","v":9.2870091608752041},{"$f":"IF($C$4=\"Low\",'Data Tables'!BQ47,IF($C$4=\"Central\",'Data Tables'!BQ83,IF($C$4=\"High\",'Data Tables'!BQ119)))","v":9.2870091608752041},{"$f":"IF($C$4=\"Low\",'Data Tables'!BR47,IF($C$4=\"Central\",'Data Tables'!BR83,IF($C$4=\"High\",'Data Tables'!BR119)))","v":9.2870091608752041},{"$f":"IF($C$4=\"Low\",'Data Tables'!BS47,IF($C$4=\"Central\",'Data Tables'!BS83,IF($C$4=\"High\",'Data Tables'!BS119)))","v":9.2870091608752041},{"$f":"IF($C$4=\"Low\",'Data Tables'!BT47,IF($C$4=\"Central\",'Data Tables'!BT83,IF($C$4=\"High\",'Data Tables'!BT119)))","v":9.2870091608752041},{"$f":"IF($C$4=\"Low\",'Data Tables'!BU47,IF($C$4=\"Central\",'Data Tables'!BU83,IF($C$4=\"High\",'Data Tables'!BU119)))","v":9.2870091608752041},{"$f":"IF($C$4=\"Low\",'Data Tables'!BV47,IF($C$4=\"Central\",'Data Tables'!BV83,IF($C$4=\"High\",'Data Tables'!BV119)))","v":9.2870091608752041},{"$f":"IF($C$4=\"Low\",'Data Tables'!BW47,IF($C$4=\"Central\",'Data Tables'!BW83,IF($C$4=\"High\",'Data Tables'!BW119)))","v":9.2870091608752041},{"$f":"IF($C$4=\"Low\",'Data Tables'!BX47,IF($C$4=\"Central\",'Data Tables'!BX83,IF($C$4=\"High\",'Data Tables'!BX119)))","v":9.2870091608752041},{"$f":"IF($C$4=\"Low\",'Data Tables'!BY47,IF($C$4=\"Central\",'Data Tables'!BY83,IF($C$4=\"High\",'Data Tables'!BY119)))","v":9.2870091608752041},{"$f":"IF($C$4=\"Low\",'Data Tables'!BZ47,IF($C$4=\"Central\",'Data Tables'!BZ83,IF($C$4=\"High\",'Data Tables'!BZ119)))","v":9.2870091608752041},{"$f":"IF($C$4=\"Low\",'Data Tables'!CA47,IF($C$4=\"Central\",'Data Tables'!CA83,IF($C$4=\"High\",'Data Tables'!CA119)))","v":9.2870091608752041},{"$f":"IF($C$4=\"Low\",'Data Tables'!CB47,IF($C$4=\"Central\",'Data Tables'!CB83,IF($C$4=\"High\",'Data Tables'!CB119)))","v":9.2870091608752041},{"$f":"IF($C$4=\"Low\",'Data Tables'!CC47,IF($C$4=\"Central\",'Data Tables'!CC83,IF($C$4=\"High\",'Data Tables'!CC119)))","v":9.2870091608752041},{"$f":"IF($C$4=\"Low\",'Data Tables'!CD47,IF($C$4=\"Central\",'Data Tables'!CD83,IF($C$4=\"High\",'Data Tables'!CD119)))","v":9.2870091608752041},{"$f":"IF($C$4=\"Low\",'Data Tables'!CE47,IF($C$4=\"Central\",'Data Tables'!CE83,IF($C$4=\"High\",'Data Tables'!CE119)))","v":9.2870091608752041},{"$f":"IF($C$4=\"Low\",'Data Tables'!CF47,IF($C$4=\"Central\",'Data Tables'!CF83,IF($C$4=\"High\",'Data Tables'!CF119)))","v":9.2870091608752041},{"$f":"IF($C$4=\"Low\",'Data Tables'!CG47,IF($C$4=\"Central\",'Data Tables'!CG83,IF($C$4=\"High\",'Data Tables'!CG119)))","v":9.2870091608752041},{"$f":"IF($C$4=\"Low\",'Data Tables'!CH47,IF($C$4=\"Central\",'Data Tables'!CH83,IF($C$4=\"High\",'Data Tables'!CH119)))","v":9.2870091608752041},{"$f":"IF($C$4=\"Low\",'Data Tables'!CI47,IF($C$4=\"Central\",'Data Tables'!CI83,IF($C$4=\"High\",'Data Tables'!CI119)))","v":9.2870091608752041},{"$f":"IF($C$4=\"Low\",'Data Tables'!CJ47,IF($C$4=\"Central\",'Data Tables'!CJ83,IF($C$4=\"High\",'Data Tables'!CJ119)))","v":9.2870091608752041}]
[null,"Price - Variable - GDP deflated to start year (p/kWh)",null,{"$f":"D18*(100/'GDP Deflators'!$D$23)","v":10.034751931801459},{"$f":"E18*(100/'GDP Deflators'!$D$23)","v":10.244072045203957},{"$f":"F18*(100/'GDP Deflators'!$D$23)","v":10.357035286778377},{"$f":"G18*(100/'GDP Deflators'!$D$23)","v":10.431307994687511},{"$f":"H18*(100/'GDP Deflators'!$D$23)","v":10.585681351352566},{"$f":"I18*(100/'GDP Deflators'!$D$23)","v":10.88839269124426},{"$f":"J18*(100/'GDP Deflators'!$D$23)","v":11.078484852915848},{"$f":"K18*(100/'GDP Deflators'!$D$23)","v":10.823029369306827},{"$f":"L18*(100/'GDP Deflators'!$D$23)","v":10.406899874223662},{"$f":"M18*(100/'GDP Deflators'!$D$23)","v":10.390431147786702},{"$f":"N18*(100/'GDP Deflators'!$D$23)","v":10.300005450289484},{"$f":"O18*(100/'GDP Deflators'!$D$23)","v":10.300005450289484},{"$f":"P18*(100/'GDP Deflators'!$D$23)","v":10.300005450289484},{"$f":"Q18*(100/'GDP Deflators'!$D$23)","v":10.300005450289484},{"$f":"R18*(100/'GDP Deflators'!$D$23)","v":10.300005450289484},{"$f":"S18*(100/'GDP Deflators'!$D$23)","v":10.300005450289484},{"$f":"T18*(100/'GDP Deflators'!$D$23)","v":10.300005450289484},{"$f":"U18*(100/'GDP Deflators'!$D$23)","v":10.300005450289484},{"$f":"V18*(100/'GDP Deflators'!$D$23)","v":10.300005450289484},{"$f":"W18*(100/'GDP Deflators'!$D$23)","v":10.300005450289484},{"$f":"X18*(100/'GDP Deflators'!$D$23)","v":10.300005450289484},{"$f":"Y18*(100/'GDP Deflators'!$D$23)","v":10.300005450289484},{"$f":"Z18*(100/'GDP Deflators'!$D$23)","v":10.300005450289484},{"$f":"AA18*(100/'GDP Deflators'!$D$23)","v":10.300005450289484},{"$f":"AB18*(100/'GDP Deflators'!$D$23)","v":10.300005450289484},{"$f":"AC18*(100/'GDP Deflators'!$D$23)","v":10.300005450289484},{"$f":"AD18*(100/'GDP Deflators'!$D$23)","v":10.300005450289484},{"$f":"AE18*(100/'GDP Deflators'!$D$23)","v":10.300005450289484},{"$f":"AF18*(100/'GDP Deflators'!$D$23)","v":10.300005450289484},{"$f":"AG18*(100/'GDP Deflators'!$D$23)","v":10.300005450289484},{"$f":"AH18*(100/'GDP Deflators'!$D$23)","v":10.300005450289484},{"$f":"AI18*(100/'GDP Deflators'!$D$23)","v":10.300005450289484},{"$f":"AJ18*(100/'GDP Deflators'!$D$23)","v":10.300005450289484},{"$f":"AK18*(100/'GDP Deflators'!$D$23)","v":10.300005450289484},{"$f":"AL18*(100/'GDP Deflators'!$D$23)","v":10.300005450289484},{"$f":"AM18*(100/'GDP Deflators'!$D$23)","v":10.300005450289484},{"$f":"AN18*(100/'GDP Deflators'!$D$23)","v":10.300005450289484},{"$f":"AO18*(100/'GDP Deflators'!$D$23)","v":10.300005450289484},{"$f":"AP18*(100/'GDP Deflators'!$D$23)","v":10.300005450289484},{"$f":"AQ18*(100/'GDP Deflators'!$D$23)","v":10.300005450289484},{"$f":"AR18*(100/'GDP Deflators'!$D$23)","v":10.300005450289484},{"$f":"AS18*(100/'GDP Deflators'!$D$23)","v":10.300005450289484},{"$f":"AT18*(100/'GDP Deflators'!$D$23)","v":10.300005450289484},{"$f":"AU18*(100/'GDP Deflators'!$D$23)","v":10.300005450289484},{"$f":"AV18*(100/'GDP Deflators'!$D$23)","v":10.300005450289484},{"$f":"AW18*(100/'GDP Deflators'!$D$23)","v":10.300005450289484},{"$f":"AX18*(100/'GDP Deflators'!$D$23)","v":10.300005450289484},{"$f":"AY18*(100/'GDP Deflators'!$D$23)","v":10.300005450289484},{"$f":"AZ18*(100/'GDP Deflators'!$D$23)","v":10.300005450289484},{"$f":"BA18*(100/'GDP Deflators'!$D$23)","v":10.300005450289484},{"$f":"BB18*(100/'GDP Deflators'!$D$23)","v":10.300005450289484},{"$f":"BC18*(100/'GDP Deflators'!$D$23)","v":10.300005450289484},{"$f":"BD18*(100/'GDP Deflators'!$D$23)","v":10.300005450289484},{"$f":"BE18*(100/'GDP Deflators'!$D$23)","v":10.300005450289484},{"$f":"BF18*(100/'GDP Deflators'!$D$23)","v":10.300005450289484},{"$f":"BG18*(100/'GDP Deflators'!$D$23)","v":10.300005450289484},{"$f":"BH18*(100/'GDP Deflators'!$D$23)","v":10.300005450289484},{"$f":"BI18*(100/'GDP Deflators'!$D$23)","v":10.300005450289484},{"$f":"BJ18*(100/'GDP Deflators'!$D$23)","v":10.300005450289484},{"$f":"BK18*(100/'GDP Deflators'!$D$23)","v":10.300005450289484},{"$f":"BL18*(100/'GDP Deflators'!$D$23)","v":10.300005450289484},{"$f":"BM18*(100/'GDP Deflators'!$D$23)","v":10.300005450289484},{"$f":"BN18*(100/'GDP Deflators'!$D$23)","v":10.300005450289484},{"$f":"BO18*(100/'GDP Deflators'!$D$23)","v":10.300005450289484},{"$f":"BP18*(100/'GDP Deflators'!$D$23)","v":10.300005450289484},{"$f":"BQ18*(100/'GDP Deflators'!$D$23)","v":10.300005450289484},{"$f":"BR18*(100/'GDP Deflators'!$D$23)","v":10.300005450289484},{"$f":"BS18*(100/'GDP Deflators'!$D$23)","v":10.300005450289484},{"$f":"BT18*(100/'GDP Deflators'!$D$23)","v":10.300005450289484},{"$f":"BU18*(100/'GDP Deflators'!$D$23)","v":10.300005450289484},{"$f":"BV18*(100/'GDP Deflators'!$D$23)","v":10.300005450289484},{"$f":"BW18*(100/'GDP Deflators'!$D$23)","v":10.300005450289484},{"$f":"BX18*(100/'GDP Deflators'!$D$23)","v":10.300005450289484},{"$f":"BY18*(100/'GDP Deflators'!$D$23)","v":10.300005450289484},{"$f":"BZ18*(100/'GDP Deflators'!$D$23)","v":10.300005450289484},{"$f":"CA18*(100/'GDP Deflators'!$D$23)","v":10.300005450289484},{"$f":"CB18*(100/'GDP Deflators'!$D$23)","v":10.300005450289484},{"$f":"CC18*(100/'GDP Deflators'!$D$23)","v":10.300005450289484},{"$f":"CD18*(100/'GDP Deflators'!$D$23)","v":10.300005450289484},{"$f":"CE18*(100/'GDP Deflators'!$D$23)","v":10.300005450289484},{"$f":"CF18*(100/'GDP Deflators'!$D$23)","v":10.300005450289484}]
[null,"Net Energy Change (GWh)",null,{"$f":"'Energy Input'!F30-D45","v":0},{"$f":"'Energy Input'!G30-E45","v":0},{"$f":"'Energy Input'!H30-F45","v":0},{"$f":"'Energy Input'!I30-G45","v":0},{"$f":"'Energy Input'!J30-H45","v":0},{"$f":"'Energy Input'!K30-I45","v":0},{"$f":"'Energy Input'!L30-J45","v":0},{"$f":"'Energy Input'!M30-K45","v":0},{"$f":"'Energy Input'!N30-L45","v":0},{"$f":"'Energy Input'!O30-M45","v":0},{"$f":"'Energy Input'!P30-N45","v":0},{"$f":"'Energy Input'!Q30-O45","v":0},{"$f":"'Energy Input'!R30-P45","v":0},{"$f":"'Energy Input'!S30-Q45","v":0},{"$f":"'Energy Input'!T30-R45","v":0},{"$f":"'Energy Input'!U30-S45","v":0},{"$f":"'Energy Input'!V30-T45","v":0},{"$f":"'Energy Input'!W30-U45","v":0},{"$f":"'Energy Input'!X30-V45","v":0},{"$f":"'Energy Input'!Y30-W45","v":0},{"$f":"'Energy Input'!Z30-X45","v":0},{"$f":"'Energy Input'!AA30-Y45","v":0},{"$f":"'Energy Input'!AB30-Z45","v":0},{"$f":"'Energy Input'!AC30-AA45","v":0},{"$f":"'Energy Input'!AD30-AB45","v":0},{"$f":"'Energy Input'!AE30-AC45","v":0},{"$f":"'Energy Input'!AF30-AD45","v":0},{"$f":"'Energy Input'!AG30-AE45","v":0},{"$f":"'Energy Input'!AH30-AF45","v":0},{"$f":"'Energy Input'!AI30-AG45","v":0},{"$f":"'Energy Input'!AJ30-AH45","v":0},{"$f":"'Energy Input'!AK30-AI45","v":0},{"$f":"'Energy Input'!AL30-AJ45","v":0},{"$f":"'Energy Input'!AM30-AK45","v":0},{"$f":"'Energy Input'!AN30-AL45","v":0},{"$f":"'Energy Input'!AO30-AM45","v":0},{"$f":"'Energy Input'!AP30-AN45","v":0},{"$f":"'Energy Input'!AQ30-AO45","v":0},{"$f":"'Energy Input'!AR30-AP45","v":0},{"$f":"'Energy Input'!AS30-AQ45","v":0},{"$f":"'Energy Input'!AT30-AR45","v":0},{"$f":"'Energy Input'!AU30-AS45","v":0},{"$f":"'Energy Input'!AV30-AT45","v":0},{"$f":"'Energy Input'!AW30-AU45","v":0},{"$f":"'Energy Input'!AX30-AV45","v":0},{"$f":"'Energy Input'!AY30-AW45","v":0},{"$f":"'Energy Input'!AZ30-AX45","v":0},{"$f":"'Energy Input'!BA30-AY45","v":0},{"$f":"'Energy Input'!BB30-AZ45","v":0},{"$f":"'Energy Input'!BC30-BA45","v":0},{"$f":"'Energy Input'!BD30-BB45","v":0},{"$f":"'Energy Input'!BE30-BC45","v":0},{"$f":"'Energy Input'!BF30-BD45","v":0},{"$f":"'Energy Input'!BG30-BE45","v":0},{"$f":"'Energy Input'!BH30-BF45","v":0},{"$f":"'Energy Input'!BI30-BG45","v":0},{"$f":"'Energy Input'!BJ30-BH45","v":0},{"$f":"'Energy Input'!BK30-BI45","v":0},{"$f":"'Energy Input'!BL30-BJ45","v":0},{"$f":"'Energy Input'!BM30-BK45","v":0},{"$f":"'Energy Input'!BN30-BL45","v":0},{"$f":"'Energy Input'!BO30-BM45","v":0},{"$f":"'Energy Input'!BP30-BN45","v":0},{"$f":"'Energy Input'!BQ30-BO45","v":0},{"$f":"'Energy Input'!BR30-BP45","v":0},{"$f":"'Energy Input'!BS30-BQ45","v":0},{"$f":"'Energy Input'!BT30-BR45","v":0},{"$f":"'Energy Input'!BU30-BS45","v":0},{"$f":"'Energy Input'!BV30-BT45","v":0},{"$f":"'Energy Input'!BW30-BU45","v":0},{"$f":"'Energy Input'!BX30-BV45","v":0},{"$f":"'Energy Input'!BY30-BW45","v":0},{"$f":"'Energy Input'!BZ30-BX45","v":0},{"$f":"'Energy Input'!CA30-BY45","v":0},{"$f":"'Energy Input'!CB30-BZ45","v":0},{"$f":"'Energy Input'!CC30-CA45","v":0},{"$f":"'Energy Input'!CD30-CB45","v":0},{"$f":"'Energy Input'!CE30-CC45","v":0},{"$f":"'Energy Input'!CF30-CD45","v":0},{"$f":"'Energy Input'!CG30-CE45","v":0},{"$f":"'Energy Input'!CH30-CF45","v":0}]
[null,"Total (undiscounted) (£)",null,{"$f":"(D20*1000000*D19)/100","v":0},{"$f":"(E20*1000000*E19)/100","v":0},{"$f":"(F20*1000000*F19)/100","v":0},{"$f":"(G20*1000000*G19)/100","v":0},{"$f":"(H20*1000000*H19)/100","v":0},{"$f":"(I20*1000000*I19)/100","v":0},{"$f":"(J20*1000000*J19)/100","v":0},{"$f":"(K20*1000000*K19)/100","v":0},{"$f":"(L20*1000000*L19)/100","v":0},{"$f":"(M20*1000000*M19)/100","v":0},{"$f":"(N20*1000000*N19)/100","v":0},{"$f":"(O20*1000000*O19)/100","v":0},{"$f":"(P20*1000000*P19)/100","v":0},{"$f":"(Q20*1000000*Q19)/100","v":0},{"$f":"(R20*1000000*R19)/100","v":0},{"$f":"(S20*1000000*S19)/100","v":0},{"$f":"(T20*1000000*T19)/100","v":0},{"$f":"(U20*1000000*U19)/100","v":0},{"$f":"(V20*1000000*V19)/100","v":0},{"$f":"(W20*1000000*W19)/100","v":0},{"$f":"(X20*1000000*X19)/100","v":0},{"$f":"(Y20*1000000*Y19)/100","v":0},{"$f":"(Z20*1000000*Z19)/100","v":0},{"$f":"(AA20*1000000*AA19)/100","v":0},{"$f":"(AB20*1000000*AB19)/100","v":0},{"$f":"(AC20*1000000*AC19)/100","v":0},{"$f":"(AD20*1000000*AD19)/100","v":0},{"$f":"(AE20*1000000*AE19)/100","v":0},{"$f":"(AF20*1000000*AF19)/100","v":0},{"$f":"(AG20*1000000*AG19)/100","v":0},{"$f":"(AH20*1000000*AH19)/100","v":0},{"$f":"(AI20*1000000*AI19)/100","v":0},{"$f":"(AJ20*1000000*AJ19)/100","v":0},{"$f":"(AK20*1000000*AK19)/100","v":0},{"$f":"(AL20*1000000*AL19)/100","v":0},{"$f":"(AM20*1000000*AM19)/100","v":0},{"$f":"(AN20*1000000*AN19)/100","v":0},{"$f":"(AO20*1000000*AO19)/100","v":0},{"$f":"(AP20*1000000*AP19)/100","v":0},{"$f":"(AQ20*1000000*AQ19)/100","v":0},{"$f":"(AR20*1000000*AR19)/100","v":0},{"$f":"(AS20*1000000*AS19)/100","v":0},{"$f":"(AT20*1000000*AT19)/100","v":0},{"$f":"(AU20*1000000*AU19)/100","v":0},{"$f":"(AV20*1000000*AV19)/100","v":0},{"$f":"(AW20*1000000*AW19)/100","v":0},{"$f":"(AX20*1000000*AX19)/100","v":0},{"$f":"(AY20*1000000*AY19)/100","v":0},{"$f":"(AZ20*1000000*AZ19)/100","v":0},{"$f":"(BA20*1000000*BA19)/100","v":0},{"$f":"(BB20*1000000*BB19)/100","v":0},{"$f":"(BC20*1000000*BC19)/100","v":0},{"$f":"(BD20*1000000*BD19)/100","v":0},{"$f":"(BE20*1000000*BE19)/100","v":0},{"$f":"(BF20*1000000*BF19)/100","v":0},{"$f":"(BG20*1000000*BG19)/100","v":0},{"$f":"(BH20*1000000*BH19)/100","v":0},{"$f":"(BI20*1000000*BI19)/100","v":0},{"$f":"(BJ20*1000000*BJ19)/100","v":0},{"$f":"(BK20*1000000*BK19)/100","v":0},{"$f":"(BL20*1000000*BL19)/100","v":0},{"$f":"(BM20*1000000*BM19)/100","v":0},{"$f":"(BN20*1000000*BN19)/100","v":0},{"$f":"(BO20*1000000*BO19)/100","v":0},{"$f":"(BP20*1000000*BP19)/100","v":0},{"$f":"(BQ20*1000000*BQ19)/100","v":0},{"$f":"(BR20*1000000*BR19)/100","v":0},{"$f":"(BS20*1000000*BS19)/100","v":0},{"$f":"(BT20*1000000*BT19)/100","v":0},{"$f":"(BU20*1000000*BU19)/100","v":0},{"$f":"(BV20*1000000*BV19)/100","v":0},{"$f":"(BW20*1000000*BW19)/100","v":0},{"$f":"(BX20*1000000*BX19)/100","v":0},{"$f":"(BY20*1000000*BY19)/100","v":0},{"$f":"(BZ20*1000000*BZ19)/100","v":0},{"$f":"(CA20*1000000*CA19)/100","v":0},{"$f":"(CB20*1000000*CB19)/100","v":0},{"$f":"(CC20*1000000*CC19)/100","v":0},{"$f":"(CD20*1000000*CD19)/100","v":0},{"$f":"(CE20*1000000*CE19)/100","v":0},{"$f":"(CF20*1000000*CF19)/100","v":0}]
[]
[null,"Industrial"]
[null,"Price - Variable (p/kWh) (2017)",null,{"$f":"IF($C$4=\"Low\",'Data Tables'!H48,IF($C$4=\"Central\",'Data Tables'!H84,IF($C$4=\"High\",'Data Tables'!H120)))","v":8.2316957416605341},{"$f":"IF($C$4=\"Low\",'Data Tables'!I48,IF($C$4=\"Central\",'Data Tables'!I84,IF($C$4=\"High\",'Data Tables'!I120)))","v":8.3684410944819412},{"$f":"IF($C$4=\"Low\",'Data Tables'!J48,IF($C$4=\"Central\",'Data Tables'!J84,IF($C$4=\"High\",'Data Tables'!J120)))","v":8.4132135106113353},{"$f":"IF($C$4=\"Low\",'Data Tables'!K48,IF($C$4=\"Central\",'Data Tables'!K84,IF($C$4=\"High\",'Data Tables'!K120)))","v":8.4497038775939934},{"$f":"IF($C$4=\"Low\",'Data Tables'!L48,IF($C$4=\"Central\",'Data Tables'!L84,IF($C$4=\"High\",'Data Tables'!L120)))","v":8.5774675137685659},{"$f":"IF($C$4=\"Low\",'Data Tables'!M48,IF($C$4=\"Central\",'Data Tables'!M84,IF($C$4=\"High\",'Data Tables'!M120)))","v":8.7990739104346325},{"$f":"IF($C$4=\"Low\",'Data Tables'!N48,IF($C$4=\"Central\",'Data Tables'!N84,IF($C$4=\"High\",'Data Tables'!N120)))","v":8.8919057363889618},{"$f":"IF($C$4=\"Low\",'Data Tables'!O48,IF($C$4=\"Central\",'Data Tables'!O84,IF($C$4=\"High\",'Data Tables'!O120)))","v":8.7277096209362224},{"$f":"IF($C$4=\"Low\",'Data Tables'!P48,IF($C$4=\"Central\",'Data Tables'!P84,IF($C$4=\"High\",'Data Tables'!P120)))","v":8.3630132300211759},{"$f":"IF($C$4=\"Low\",'Data Tables'!Q48,IF($C$4=\"Central\",'Data Tables'!Q84,IF($C$4=\"High\",'Data Tables'!Q120)))","v":8.3339895552554957},{"$f":"IF($C$4=\"Low\",'Data Tables'!R48,IF($C$4=\"Central\",'Data Tables'!R84,IF($C$4=\"High\",'Data Tables'!R120)))","v":8.2837677999061885},{"$f":"IF($C$4=\"Low\",'Data Tables'!S48,IF($C$4=\"Central\",'Data Tables'!S84,IF($C$4=\"High\",'Data Tables'!S120)))","v":8.2837677999061885},{"$f":"IF($C$4=\"Low\",'Data Tables'!T48,IF($C$4=\"Central\",'Data Tables'!T84,IF($C$4=\"High\",'Data Tables'!T120)))","v":8.2837677999061885},{"$f":"IF($C$4=\"Low\",'Data Tables'!U48,IF($C$4=\"Central\",'Data Tables'!U84,IF($C$4=\"High\",'Data Tables'!U120)))","v":8.2837677999061885},{"$f":"IF($C$4=\"Low\",'Data Tables'!V48,IF($C$4=\"Central\",'Data Tables'!V84,IF($C$4=\"High\",'Data Tables'!V120)))","v":8.2837677999061885},{"$f":"IF($C$4=\"Low\",'Data Tables'!W48,IF($C$4=\"Central\",'Data Tables'!W84,IF($C$4=\"High\",'Data Tables'!W120)))","v":8.2837677999061885},{"$f":"IF($C$4=\"Low\",'Data Tables'!X48,IF($C$4=\"Central\",'Data Tables'!X84,IF($C$4=\"High\",'Data Tables'!X120)))","v":8.2837677999061885},{"$f":"IF($C$4=\"Low\",'Data Tables'!Y48,IF($C$4=\"Central\",'Data Tables'!Y84,IF($C$4=\"High\",'Data Tables'!Y120)))","v":8.2837677999061885},{"$f":"IF($C$4=\"Low\",'Data Tables'!Z48,IF($C$4=\"Central\",'Data Tables'!Z84,IF($C$4=\"High\",'Data Tables'!Z120)))","v":8.2837677999061885},{"$f":"IF($C$4=\"Low\",'Data Tables'!AA48,IF($C$4=\"Central\",'Data Tables'!AA84,IF($C$4=\"High\",'Data Tables'!AA120)))","v":8.2837677999061885},{"$f":"IF($C$4=\"Low\",'Data Tables'!AB48,IF($C$4=\"Central\",'Data Tables'!AB84,IF($C$4=\"High\",'Data Tables'!AB120)))","v":8.2837677999061885},{"$f":"IF($C$4=\"Low\",'Data Tables'!AC48,IF($C$4=\"Central\",'Data Tables'!AC84,IF($C$4=\"High\",'Data Tables'!AC120)))","v":8.2837677999061885},{"$f":"IF($C$4=\"Low\",'Data Tables'!AD48,IF($C$4=\"Central\",'Data Tables'!AD84,IF($C$4=\"High\",'Data Tables'!AD120)))","v":8.2837677999061885},{"$f":"IF($C$4=\"Low\",'Data Tables'!AE48,IF($C$4=\"Central\",'Data Tables'!AE84,IF($C$4=\"High\",'Data Tables'!AE120)))","v":8.2837677999061885},{"$f":"IF($C$4=\"Low\",'Data Tables'!AF48,IF($C$4=\"Central\",'Data Tables'!AF84,IF($C$4=\"High\",'Data Tables'!AF120)))","v":8.2837677999061885},{"$f":"IF($C$4=\"Low\",'Data Tables'!AG48,IF($C$4=\"Central\",'Data Tables'!AG84,IF($C$4=\"High\",'Data Tables'!AG120)))","v":8.2837677999061885},{"$f":"IF($C$4=\"Low\",'Data Tables'!AH48,IF($C$4=\"Central\",'Data Tables'!AH84,IF($C$4=\"High\",'Data Tables'!AH120)))","v":8.2837677999061885},{"$f":"IF($C$4=\"Low\",'Data Tables'!AI48,IF($C$4=\"Central\",'Data Tables'!AI84,IF($C$4=\"High\",'Data Tables'!AI120)))","v":8.2837677999061885},{"$f":"IF($C$4=\"Low\",'Data Tables'!AJ48,IF($C$4=\"Central\",'Data Tables'!AJ84,IF($C$4=\"High\",'Data Tables'!AJ120)))","v":8.2837677999061885},{"$f":"IF($C$4=\"Low\",'Data Tables'!AK48,IF($C$4=\"Central\",'Data Tables'!AK84,IF($C$4=\"High\",'Data Tables'!AK120)))","v":8.2837677999061885},{"$f":"IF($C$4=\"Low\",'Data Tables'!AL48,IF($C$4=\"Central\",'Data Tables'!AL84,IF($C$4=\"High\",'Data Tables'!AL120)))","v":8.2837677999061885},{"$f":"IF($C$4=\"Low\",'Data Tables'!AM48,IF($C$4=\"Central\",'Data Tables'!AM84,IF($C$4=\"High\",'Data Tables'!AM120)))","v":8.2837677999061885},{"$f":"IF($C$4=\"Low\",'Data Tables'!AN48,IF($C$4=\"Central\",'Data Tables'!AN84,IF($C$4=\"High\",'Data Tables'!AN120)))","v":8.2837677999061885},{"$f":"IF($C$4=\"Low\",'Data Tables'!AO48,IF($C$4=\"Central\",'Data Tables'!AO84,IF($C$4=\"High\",'Data Tables'!AO120)))","v":8.2837677999061885},{"$f":"IF($C$4=\"Low\",'Data Tables'!AP48,IF($C$4=\"Central\",'Data Tables'!AP84,IF($C$4=\"High\",'Data Tables'!AP120)))","v":8.2837677999061885},{"$f":"IF($C$4=\"Low\",'Data Tables'!AQ48,IF($C$4=\"Central\",'Data Tables'!AQ84,IF($C$4=\"High\",'Data Tables'!AQ120)))","v":8.2837677999061885},{"$f":"IF($C$4=\"Low\",'Data Tables'!AR48,IF($C$4=\"Central\",'Data Tables'!AR84,IF($C$4=\"High\",'Data Tables'!AR120)))","v":8.2837677999061885},{"$f":"IF($C$4=\"Low\",'Data Tables'!AS48,IF($C$4=\"Central\",'Data Tables'!AS84,IF($C$4=\"High\",'Data Tables'!AS120)))","v":8.2837677999061885},{"$f":"IF($C$4=\"Low\",'Data Tables'!AT48,IF($C$4=\"Central\",'Data Tables'!AT84,IF($C$4=\"High\",'Data Tables'!AT120)))","v":8.2837677999061885},{"$f":"IF($C$4=\"Low\",'Data Tables'!AU48,IF($C$4=\"Central\",'Data Tables'!AU84,IF($C$4=\"High\",'Data Tables'!AU120)))","v":8.2837677999061885},{"$f":"IF($C$4=\"Low\",'Data Tables'!AV48,IF($C$4=\"Central\",'Data Tables'!AV84,IF($C$4=\"High\",'Data Tables'!AV120)))","v":8.2837677999061885},{"$f":"IF($C$4=\"Low\",'Data Tables'!AW48,IF($C$4=\"Central\",'Data Tables'!AW84,IF($C$4=\"High\",'Data Tables'!AW120)))","v":8.2837677999061885},{"$f":"IF($C$4=\"Low\",'Data Tables'!AX48,IF($C$4=\"Central\",'Data Tables'!AX84,IF($C$4=\"High\",'Data Tables'!AX120)))","v":8.2837677999061885},{"$f":"IF($C$4=\"Low\",'Data Tables'!AY48,IF($C$4=\"Central\",'Data Tables'!AY84,IF($C$4=\"High\",'Data Tables'!AY120)))","v":8.2837677999061885},{"$f":"IF($C$4=\"Low\",'Data Tables'!AZ48,IF($C$4=\"Central\",'Data Tables'!AZ84,IF($C$4=\"High\",'Data Tables'!AZ120)))","v":8.2837677999061885},{"$f":"IF($C$4=\"Low\",'Data Tables'!BA48,IF($C$4=\"Central\",'Data Tables'!BA84,IF($C$4=\"High\",'Data Tables'!BA120)))","v":8.2837677999061885},{"$f":"IF($C$4=\"Low\",'Data Tables'!BB48,IF($C$4=\"Central\",'Data Tables'!BB84,IF($C$4=\"High\",'Data Tables'!BB120)))","v":8.2837677999061885},{"$f":"IF($C$4=\"Low\",'Data Tables'!BC48,IF($C$4=\"Central\",'Data Tables'!BC84,IF($C$4=\"High\",'Data Tables'!BC120)))","v":8.2837677999061885},{"$f":"IF($C$4=\"Low\",'Data Tables'!BD48,IF($C$4=\"Central\",'Data Tables'!BD84,IF($C$4=\"High\",'Data Tables'!BD120)))","v":8.2837677999061885},{"$f":"IF($C$4=\"Low\",'Data Tables'!BE48,IF($C$4=\"Central\",'Data Tables'!BE84,IF($C$4=\"High\",'Data Tables'!BE120)))","v":8.2837677999061885},{"$f":"IF($C$4=\"Low\",'Data Tables'!BF48,IF($C$4=\"Central\",'Data Tables'!BF84,IF($C$4=\"High\",'Data Tables'!BF120)))","v":8.2837677999061885},{"$f":"IF($C$4=\"Low\",'Data Tables'!BG48,IF($C$4=\"Central\",'Data Tables'!BG84,IF($C$4=\"High\",'Data Tables'!BG120)))","v":8.2837677999061885},{"$f":"IF($C$4=\"Low\",'Data Tables'!BH48,IF($C$4=\"Central\",'Data Tables'!BH84,IF($C$4=\"High\",'Data Tables'!BH120)))","v":8.2837677999061885},{"$f":"IF($C$4=\"Low\",'Data Tables'!BI48,IF($C$4=\"Central\",'Data Tables'!BI84,IF($C$4=\"High\",'Data Tables'!BI120)))","v":8.2837677999061885},{"$f":"IF($C$4=\"Low\",'Data Tables'!BJ48,IF($C$4=\"Central\",'Data Tables'!BJ84,IF($C$4=\"High\",'Data Tables'!BJ120)))","v":8.2837677999061885},{"$f":"IF($C$4=\"Low\",'Data Tables'!BK48,IF($C$4=\"Central\",'Data Tables'!BK84,IF($C$4=\"High\",'Data Tables'!BK120)))","v":8.2837677999061885},{"$f":"IF($C$4=\"Low\",'Data Tables'!BL48,IF($C$4=\"Central\",'Data Tables'!BL84,IF($C$4=\"High\",'Data Tables'!BL120)))","v":8.2837677999061885},{"$f":"IF($C$4=\"Low\",'Data Tables'!BM48,IF($C$4=\"Central\",'Data Tables'!BM84,IF($C$4=\"High\",'Data Tables'!BM120)))","v":8.2837677999061885},{"$f":"IF($C$4=\"Low\",'Data Tables'!BN48,IF($C$4=\"Central\",'Data Tables'!BN84,IF($C$4=\"High\",'Data Tables'!BN120)))","v":8.2837677999061885},{"$f":"IF($C$4=\"Low\",'Data Tables'!BO48,IF($C$4=\"Central\",'Data Tables'!BO84,IF($C$4=\"High\",'Data Tables'!BO120)))","v":8.2837677999061885},{"$f":"IF($C$4=\"Low\",'Data Tables'!BP48,IF($C$4=\"Central\",'Data Tables'!BP84,IF($C$4=\"High\",'Data Tables'!BP120)))","v":8.2837677999061885},{"$f":"IF($C$4=\"Low\",'Data Tables'!BQ48,IF($C$4=\"Central\",'Data Tables'!BQ84,IF($C$4=\"High\",'Data Tables'!BQ120)))","v":8.2837677999061885},{"$f":"IF($C$4=\"Low\",'Data Tables'!BR48,IF($C$4=\"Central\",'Data Tables'!BR84,IF($C$4=\"High\",'Data Tables'!BR120)))","v":8.2837677999061885},{"$f":"IF($C$4=\"Low\",'Data Tables'!BS48,IF($C$4=\"Central\",'Data Tables'!BS84,IF($C$4=\"High\",'Data Tables'!BS120)))","v":8.2837677999061885},{"$f":"IF($C$4=\"Low\",'Data Tables'!BT48,IF($C$4=\"Central\",'Data Tables'!BT84,IF($C$4=\"High\",'Data Tables'!BT120)))","v":8.2837677999061885},{"$f":"IF($C$4=\"Low\",'Data Tables'!BU48,IF($C$4=\"Central\",'Data Tables'!BU84,IF($C$4=\"High\",'Data Tables'!BU120)))","v":8.2837677999061885},{"$f":"IF($C$4=\"Low\",'Data Tables'!BV48,IF($C$4=\"Central\",'Data Tables'!BV84,IF($C$4=\"High\",'Data Tables'!BV120)))","v":8.2837677999061885},{"$f":"IF($C$4=\"Low\",'Data Tables'!BW48,IF($C$4=\"Central\",'Data Tables'!BW84,IF($C$4=\"High\",'Data Tables'!BW120)))","v":8.2837677999061885},{"$f":"IF($C$4=\"Low\",'Data Tables'!BX48,IF($C$4=\"Central\",'Data Tables'!BX84,IF($C$4=\"High\",'Data Tables'!BX120)))","v":8.2837677999061885},{"$f":"IF($C$4=\"Low\",'Data Tables'!BY48,IF($C$4=\"Central\",'Data Tables'!BY84,IF($C$4=\"High\",'Data Tables'!BY120)))","v":8.2837677999061885},{"$f":"IF($C$4=\"Low\",'Data Tables'!BZ48,IF($C$4=\"Central\",'Data Tables'!BZ84,IF($C$4=\"High\",'Data Tables'!BZ120)))","v":8.2837677999061885},{"$f":"IF($C$4=\"Low\",'Data Tables'!CA48,IF($C$4=\"Central\",'Data Tables'!CA84,IF($C$4=\"High\",'Data Tables'!CA120)))","v":8.2837677999061885},{"$f":"IF($C$4=\"Low\",'Data Tables'!CB48,IF($C$4=\"Central\",'Data Tables'!CB84,IF($C$4=\"High\",'Data Tables'!CB120)))","v":8.2837677999061885},{"$f":"IF($C$4=\"Low\",'Data Tables'!CC48,IF($C$4=\"Central\",'Data Tables'!CC84,IF($C$4=\"High\",'Data Tables'!CC120)))","v":8.2837677999061885},{"$f":"IF($C$4=\"Low\",'Data Tables'!CD48,IF($C$4=\"Central\",'Data Tables'!CD84,IF($C$4=\"High\",'Data Tables'!CD120)))","v":8.2837677999061885},{"$f":"IF($C$4=\"Low\",'Data Tables'!CE48,IF($C$4=\"Central\",'Data Tables'!CE84,IF($C$4=\"High\",'Data Tables'!CE120)))","v":8.2837677999061885},{"$f":"IF($C$4=\"Low\",'Data Tables'!CF48,IF($C$4=\"Central\",'Data Tables'!CF84,IF($C$4=\"High\",'Data Tables'!CF120)))","v":8.2837677999061885},{"$f":"IF($C$4=\"Low\",'Data Tables'!CG48,IF($C$4=\"Central\",'Data Tables'!CG84,IF($C$4=\"High\",'Data Tables'!CG120)))","v":8.2837677999061885},{"$f":"IF($C$4=\"Low\",'Data Tables'!CH48,IF($C$4=\"Central\",'Data Tables'!CH84,IF($C$4=\"High\",'Data Tables'!CH120)))","v":8.2837677999061885},{"$f":"IF($C$4=\"Low\",'Data Tables'!CI48,IF($C$4=\"Central\",'Data Tables'!CI84,IF($C$4=\"High\",'Data Tables'!CI120)))","v":8.2837677999061885},{"$f":"IF($C$4=\"Low\",'Data Tables'!CJ48,IF($C$4=\"Central\",'Data Tables'!CJ84,IF($C$4=\"High\",'Data Tables'!CJ120)))","v":8.2837677999061885}]
[null,"Price - Variable - GDP deflated to start year (p/kWh)",null,{"$f":"D24*(100/'GDP Deflators'!$D$23)","v":9.1295819284233364},{"$f":"E24*(100/'GDP Deflators'!$D$23)","v":9.2812430127362457},{"$f":"F24*(100/'GDP Deflators'!$D$23)","v":9.3308990561585095},{"$f":"G24*(100/'GDP Deflators'!$D$23)","v":9.3713696718641391},{"$f":"H24*(100/'GDP Deflators'!$D$23)","v":9.5130693435400193},{"$f":"I24*(100/'GDP Deflators'!$D$23)","v":9.7588478341110765},{"$f":"J24*(100/'GDP Deflators'!$D$23)","v":9.8618054490683349},{"$f":"K24*(100/'GDP Deflators'!$D$23)","v":9.6796993635909523},{"$f":"L24*(100/'GDP Deflators'!$D$23)","v":9.2752230947453338},{"$f":"M24*(100/'GDP Deflators'!$D$23)","v":9.2430336133853555},{"$f":"N24*(100/'GDP Deflators'!$D$23)","v":9.1873338348172222},{"$f":"O24*(100/'GDP Deflators'!$D$23)","v":9.1873338348172222},{"$f":"P24*(100/'GDP Deflators'!$D$23)","v":9.1873338348172222},{"$f":"Q24*(100/'GDP Deflators'!$D$23)","v":9.1873338348172222},{"$f":"R24*(100/'GDP Deflators'!$D$23)","v":9.1873338348172222},{"$f":"S24*(100/'GDP Deflators'!$D$23)","v":9.1873338348172222},{"$f":"T24*(100/'GDP Deflators'!$D$23)","v":9.1873338348172222},{"$f":"U24*(100/'GDP Deflators'!$D$23)","v":9.1873338348172222},{"$f":"V24*(100/'GDP Deflators'!$D$23)","v":9.1873338348172222},{"$f":"W24*(100/'GDP Deflators'!$D$23)","v":9.1873338348172222},{"$f":"X24*(100/'GDP Deflators'!$D$23)","v":9.1873338348172222},{"$f":"Y24*(100/'GDP Deflators'!$D$23)","v":9.1873338348172222},{"$f":"Z24*(100/'GDP Deflators'!$D$23)","v":9.1873338348172222},{"$f":"AA24*(100/'GDP Deflators'!$D$23)","v":9.1873338348172222},{"$f":"AB24*(100/'GDP Deflators'!$D$23)","v":9.1873338348172222},{"$f":"AC24*(100/'GDP Deflators'!$D$23)","v":9.1873338348172222},{"$f":"AD24*(100/'GDP Deflators'!$D$23)","v":9.1873338348172222},{"$f":"AE24*(100/'GDP Deflators'!$D$23)","v":9.1873338348172222},{"$f":"AF24*(100/'GDP Deflators'!$D$23)","v":9.1873338348172222},{"$f":"AG24*(100/'GDP Deflators'!$D$23)","v":9.1873338348172222},{"$f":"AH24*(100/'GDP Deflators'!$D$23)","v":9.1873338348172222},{"$f":"AI24*(100/'GDP Deflators'!$D$23)","v":9.1873338348172222},{"$f":"AJ24*(100/'GDP Deflators'!$D$23)","v":9.1873338348172222},{"$f":"AK24*(100/'GDP Deflators'!$D$23)","v":9.1873338348172222},{"$f":"AL24*(100/'GDP Deflators'!$D$23)","v":9.1873338348172222},{"$f":"AM24*(100/'GDP Deflators'!$D$23)","v":9.1873338348172222},{"$f":"AN24*(100/'GDP Deflators'!$D$23)","v":9.1873338348172222},{"$f":"AO24*(100/'GDP Deflators'!$D$23)","v":9.1873338348172222},{"$f":"AP24*(100/'GDP Deflators'!$D$23)","v":9.1873338348172222},{"$f":"AQ24*(100/'GDP Deflators'!$D$23)","v":9.1873338348172222},{"$f":"AR24*(100/'GDP Deflators'!$D$23)","v":9.1873338348172222},{"$f":"AS24*(100/'GDP Deflators'!$D$23)","v":9.1873338348172222},{"$f":"AT24*(100/'GDP Deflators'!$D$23)","v":9.1873338348172222},{"$f":"AU24*(100/'GDP Deflators'!$D$23)","v":9.1873338348172222},{"$f":"AV24*(100/'GDP Deflators'!$D$23)","v":9.1873338348172222},{"$f":"AW24*(100/'GDP Deflators'!$D$23)","v":9.1873338348172222},{"$f":"AX24*(100/'GDP Deflators'!$D$23)","v":9.1873338348172222},{"$f":"AY24*(100/'GDP Deflators'!$D$23)","v":9.1873338348172222},{"$f":"AZ24*(100/'GDP Deflators'!$D$23)","v":9.1873338348172222},{"$f":"BA24*(100/'GDP Deflators'!$D$23)","v":9.1873338348172222},{"$f":"BB24*(100/'GDP Deflators'!$D$23)","v":9.1873338348172222},{"$f":"BC24*(100/'GDP Deflators'!$D$23)","v":9.1873338348172222},{"$f":"BD24*(100/'GDP Deflators'!$D$23)","v":9.1873338348172222},{"$f":"BE24*(100/'GDP Deflators'!$D$23)","v":9.1873338348172222},{"$f":"BF24*(100/'GDP Deflators'!$D$23)","v":9.1873338348172222},{"$f":"BG24*(100/'GDP Deflators'!$D$23)","v":9.1873338348172222},{"$f":"BH24*(100/'GDP Deflators'!$D$23)","v":9.1873338348172222},{"$f":"BI24*(100/'GDP Deflators'!$D$23)","v":9.1873338348172222},{"$f":"BJ24*(100/'GDP Deflators'!$D$23)","v":9.1873338348172222},{"$f":"BK24*(100/'GDP Deflators'!$D$23)","v":9.1873338348172222},{"$f":"BL24*(100/'GDP Deflators'!$D$23)","v":9.1873338348172222},{"$f":"BM24*(100/'GDP Deflators'!$D$23)","v":9.1873338348172222},{"$f":"BN24*(100/'GDP Deflators'!$D$23)","v":9.1873338348172222},{"$f":"BO24*(100/'GDP Deflators'!$D$23)","v":9.1873338348172222},{"$f":"BP24*(100/'GDP Deflators'!$D$23)","v":9.1873338348172222},{"$f":"BQ24*(100/'GDP Deflators'!$D$23)","v":9.1873338348172222},{"$f":"BR24*(100/'GDP Deflators'!$D$23)","v":9.1873338348172222},{"$f":"BS24*(100/'GDP Deflators'!$D$23)","v":9.1873338348172222},{"$f":"BT24*(100/'GDP Deflators'!$D$23)","v":9.1873338348172222},{"$f":"BU24*(100/'GDP Deflators'!$D$23)","v":9.1873338348172222},{"$f":"BV24*(100/'GDP Deflators'!$D$23)","v":9.1873338348172222},{"$f":"BW24*(100/'GDP Deflators'!$D$23)","v":9.1873338348172222},{"$f":"BX24*(100/'GDP Deflators'!$D$23)","v":9.1873338348172222},{"$f":"BY24*(100/'GDP Deflators'!$D$23)","v":9.1873338348172222},{"$f":"BZ24*(100/'GDP Deflators'!$D$23)","v":9.1873338348172222},{"$f":"CA24*(100/'GDP Deflators'!$D$23)","v":9.1873338348172222},{"$f":"CB24*(100/'GDP Deflators'!$D$23)","v":9.1873338348172222},{"$f":"CC24*(100/'GDP Deflators'!$D$23)","v":9.1873338348172222},{"$f":"CD24*(100/'GDP Deflators'!$D$23)","v":9.1873338348172222},{"$f":"CE24*(100/'GDP Deflators'!$D$23)","v":9.1873338348172222},{"$f":"CF24*(100/'GDP Deflators'!$D$23)","v":9.1873338348172222}]
[null,"Net Energy Change (GWh)",null,{"$f":"'Energy Input'!F31-D51","v":0},{"$f":"'Energy Input'!G31-E51","v":0},{"$f":"'Energy Input'!H31-F51","v":0},{"$f":"'Energy Input'!I31-G51","v":0},{"$f":"'Energy Input'!J31-H51","v":0},{"$f":"'Energy Input'!K31-I51","v":0},{"$f":"'Energy Input'!L31-J51","v":0},{"$f":"'Energy Input'!M31-K51","v":0},{"$f":"'Energy Input'!N31-L51","v":0},{"$f":"'Energy Input'!O31-M51","v":0},{"$f":"'Energy Input'!P31-N51","v":0},{"$f":"'Energy Input'!Q31-O51","v":0},{"$f":"'Energy Input'!R31-P51","v":0},{"$f":"'Energy Input'!S31-Q51","v":0},{"$f":"'Energy Input'!T31-R51","v":0},{"$f":"'Energy Input'!U31-S51","v":0},{"$f":"'Energy Input'!V31-T51","v":0},{"$f":"'Energy Input'!W31-U51","v":0},{"$f":"'Energy Input'!X31-V51","v":0},{"$f":"'Energy Input'!Y31-W51","v":0},{"$f":"'Energy Input'!Z31-X51","v":0},{"$f":"'Energy Input'!AA31-Y51","v":0},{"$f":"'Energy Input'!AB31-Z51","v":0},{"$f":"'Energy Input'!AC31-AA51","v":0},{"$f":"'Energy Input'!AD31-AB51","v":0},{"$f":"'Energy Input'!AE31-AC51","v":0},{"$f":"'Energy Input'!AF31-AD51","v":0},{"$f":"'Energy Input'!AG31-AE51","v":0},{"$f":"'Energy Input'!AH31-AF51","v":0},{"$f":"'Energy Input'!AI31-AG51","v":0},{"$f":"'Energy Input'!AJ31-AH51","v":0},{"$f":"'Energy Input'!AK31-AI51","v":0},{"$f":"'Energy Input'!AL31-AJ51","v":0},{"$f":"'Energy Input'!AM31-AK51","v":0},{"$f":"'Energy Input'!AN31-AL51","v":0},{"$f":"'Energy Input'!AO31-AM51","v":0},{"$f":"'Energy Input'!AP31-AN51","v":0},{"$f":"'Energy Input'!AQ31-AO51","v":0},{"$f":"'Energy Input'!AR31-AP51","v":0},{"$f":"'Energy Input'!AS31-AQ51","v":0},{"$f":"'Energy Input'!AT31-AR51","v":0},{"$f":"'Energy Input'!AU31-AS51","v":0},{"$f":"'Energy Input'!AV31-AT51","v":0},{"$f":"'Energy Input'!AW31-AU51","v":0},{"$f":"'Energy Input'!AX31-AV51","v":0},{"$f":"'Energy Input'!AY31-AW51","v":0},{"$f":"'Energy Input'!AZ31-AX51","v":0},{"$f":"'Energy Input'!BA31-AY51","v":0},{"$f":"'Energy Input'!BB31-AZ51","v":0},{"$f":"'Energy Input'!BC31-BA51","v":0},{"$f":"'Energy Input'!BD31-BB51","v":0},{"$f":"'Energy Input'!BE31-BC51","v":0},{"$f":"'Energy Input'!BF31-BD51","v":0},{"$f":"'Energy Input'!BG31-BE51","v":0},{"$f":"'Energy Input'!BH31-BF51","v":0},{"$f":"'Energy Input'!BI31-BG51","v":0},{"$f":"'Energy Input'!BJ31-BH51","v":0},{"$f":"'Energy Input'!BK31-BI51","v":0},{"$f":"'Energy Input'!BL31-BJ51","v":0},{"$f":"'Energy Input'!BM31-BK51","v":0},{"$f":"'Energy Input'!BN31-BL51","v":0},{"$f":"'Energy Input'!BO31-BM51","v":0},{"$f":"'Energy Input'!BP31-BN51","v":0},{"$f":"'Energy Input'!BQ31-BO51","v":0},{"$f":"'Energy Input'!BR31-BP51","v":0},{"$f":"'Energy Input'!BS31-BQ51","v":0},{"$f":"'Energy Input'!BT31-BR51","v":0},{"$f":"'Energy Input'!BU31-BS51","v":0},{"$f":"'Energy Input'!BV31-BT51","v":0},{"$f":"'Energy Input'!BW31-BU51","v":0},{"$f":"'Energy Input'!BX31-BV51","v":0},{"$f":"'Energy Input'!BY31-BW51","v":0},{"$f":"'Energy Input'!BZ31-BX51","v":0},{"$f":"'Energy Input'!CA31-BY51","v":0},{"$f":"'Energy Input'!CB31-BZ51","v":0},{"$f":"'Energy Input'!CC31-CA51","v":0},{"$f":"'Energy Input'!CD31-CB51","v":0},{"$f":"'Energy Input'!CE31-CC51","v":0},{"$f":"'Energy Input'!CF31-CD51","v":0},{"$f":"'Energy Input'!CG31-CE51","v":0},{"$f":"'Energy Input'!CH31-CF51","v":0}]
[null,"Total (undiscounted) (£)",null,{"$f":"(D26*1000000*D25)/100","v":0},{"$f":"(E26*1000000*E25)/100","v":0},{"$f":"(F26*1000000*F25)/100","v":0},{"$f":"(G26*1000000*G25)/100","v":0},{"$f":"(H26*1000000*H25)/100","v":0},{"$f":"(I26*1000000*I25)/100","v":0},{"$f":"(J26*1000000*J25)/100","v":0},{"$f":"(K26*1000000*K25)/100","v":0},{"$f":"(L26*1000000*L25)/100","v":0},{"$f":"(M26*1000000*M25)/100","v":0},{"$f":"(N26*1000000*N25)/100","v":0},{"$f":"(O26*1000000*O25)/100","v":0},{"$f":"(P26*1000000*P25)/100","v":0},{"$f":"(Q26*1000000*Q25)/100","v":0},{"$f":"(R26*1000000*R25)/100","v":0},{"$f":"(S26*1000000*S25)/100","v":0},{"$f":"(T26*1000000*T25)/100","v":0},{"$f":"(U26*1000000*U25)/100","v":0},{"$f":"(V26*1000000*V25)/100","v":0},{"$f":"(W26*1000000*W25)/100","v":0},{"$f":"(X26*1000000*X25)/100","v":0},{"$f":"(Y26*1000000*Y25)/100","v":0},{"$f":"(Z26*1000000*Z25)/100","v":0},{"$f":"(AA26*1000000*AA25)/100","v":0},{"$f":"(AB26*1000000*AB25)/100","v":0},{"$f":"(AC26*1000000*AC25)/100","v":0},{"$f":"(AD26*1000000*AD25)/100","v":0},{"$f":"(AE26*1000000*AE25)/100","v":0},{"$f":"(AF26*1000000*AF25)/100","v":0},{"$f":"(AG26*1000000*AG25)/100","v":0},{"$f":"(AH26*1000000*AH25)/100","v":0},{"$f":"(AI26*1000000*AI25)/100","v":0},{"$f":"(AJ26*1000000*AJ25)/100","v":0},{"$f":"(AK26*1000000*AK25)/100","v":0},{"$f":"(AL26*1000000*AL25)/100","v":0},{"$f":"(AM26*1000000*AM25)/100","v":0},{"$f":"(AN26*1000000*AN25)/100","v":0},{"$f":"(AO26*1000000*AO25)/100","v":0},{"$f":"(AP26*1000000*AP25)/100","v":0},{"$f":"(AQ26*1000000*AQ25)/100","v":0},{"$f":"(AR26*1000000*AR25)/100","v":0},{"$f":"(AS26*1000000*AS25)/100","v":0},{"$f":"(AT26*1000000*AT25)/100","v":0},{"$f":"(AU26*1000000*AU25)/100","v":0},{"$f":"(AV26*1000000*AV25)/100","v":0},{"$f":"(AW26*1000000*AW25)/100","v":0},{"$f":"(AX26*1000000*AX25)/100","v":0},{"$f":"(AY26*1000000*AY25)/100","v":0},{"$f":"(AZ26*1000000*AZ25)/100","v":0},{"$f":"(BA26*1000000*BA25)/100","v":0},{"$f":"(BB26*1000000*BB25)/100","v":0},{"$f":"(BC26*1000000*BC25)/100","v":0},{"$f":"(BD26*1000000*BD25)/100","v":0},{"$f":"(BE26*1000000*BE25)/100","v":0},{"$f":"(BF26*1000000*BF25)/100","v":0},{"$f":"(BG26*1000000*BG25)/100","v":0},{"$f":"(BH26*1000000*BH25)/100","v":0},{"$f":"(BI26*1000000*BI25)/100","v":0},{"$f":"(BJ26*1000000*BJ25)/100","v":0},{"$f":"(BK26*1000000*BK25)/100","v":0},{"$f":"(BL26*1000000*BL25)/100","v":0},{"$f":"(BM26*1000000*BM25)/100","v":0},{"$f":"(BN26*1000000*BN25)/100","v":0},{"$f":"(BO26*1000000*BO25)/100","v":0},{"$f":"(BP26*1000000*BP25)/100","v":0},{"$f":"(BQ26*1000000*BQ25)/100","v":0},{"$f":"(BR26*1000000*BR25)/100","v":0},{"$f":"(BS26*1000000*BS25)/100","v":0},{"$f":"(BT26*1000000*BT25)/100","v":0},{"$f":"(BU26*1000000*BU25)/100","v":0},{"$f":"(BV26*1000000*BV25)/100","v":0},{"$f":"(BW26*1000000*BW25)/100","v":0},{"$f":"(BX26*1000000*BX25)/100","v":0},{"$f":"(BY26*1000000*BY25)/100","v":0},{"$f":"(BZ26*1000000*BZ25)/100","v":0},{"$f":"(CA26*1000000*CA25)/100","v":0},{"$f":"(CB26*1000000*CB25)/100","v":0},{"$f":"(CC26*1000000*CC25)/100","v":0},{"$f":"(CD26*1000000*CD25)/100","v":0},{"$f":"(CE26*1000000*CE25)/100","v":0},{"$f":"(CF26*1000000*CF25)/100","v":0}]
[]
[null,"Total",null,{"$f":"SUM(D15,D21,D27)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF15,AF21,AF27)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL15,BL21,BL27)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Energy Summary",null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,"Energy Change (not discounted) - Economic",null,{"$f":"D29","v":0},{"$f":"E29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Electricity - rebound"]
[null,null,null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,"Domestic"]
[null,"Price - Retail (p/kWh) (2017)",null,{"$f":"IF($C$4=\"Low\", 'Data Tables'!H43,IF($C$4=\"Central\", 'Data Tables'!H79,IF($C$4=\"High\", 'Data Tables'!H115)))","v":18.526897216664935},{"$f":"IF($C$4=\"Low\", 'Data Tables'!I43,IF($C$4=\"Central\", 'Data Tables'!I79,IF($C$4=\"High\", 'Data Tables'!I115)))","v":18.21135092368846},{"$f":"IF($C$4=\"Low\", 'Data Tables'!J43,IF($C$4=\"Central\", 'Data Tables'!J79,IF($C$4=\"High\", 'Data Tables'!J115)))","v":18.189127685564085},{"$f":"IF($C$4=\"Low\", 'Data Tables'!K43,IF($C$4=\"Central\", 'Data Tables'!K79,IF($C$4=\"High\", 'Data Tables'!K115)))","v":18.329344015292261},{"$f":"IF($C$4=\"Low\", 'Data Tables'!L43,IF($C$4=\"Central\", 'Data Tables'!L79,IF($C$4=\"High\", 'Data Tables'!L115)))","v":18.39362222473174},{"$f":"IF($C$4=\"Low\", 'Data Tables'!M43,IF($C$4=\"Central\", 'Data Tables'!M79,IF($C$4=\"High\", 'Data Tables'!M115)))","v":18.664123310519322},{"$f":"IF($C$4=\"Low\", 'Data Tables'!N43,IF($C$4=\"Central\", 'Data Tables'!N79,IF($C$4=\"High\", 'Data Tables'!N115)))","v":18.807186398443079},{"$f":"IF($C$4=\"Low\", 'Data Tables'!O43,IF($C$4=\"Central\", 'Data Tables'!O79,IF($C$4=\"High\", 'Data Tables'!O115)))","v":18.693350140716767},{"$f":"IF($C$4=\"Low\", 'Data Tables'!P43,IF($C$4=\"Central\", 'Data Tables'!P79,IF($C$4=\"High\", 'Data Tables'!P115)))","v":18.316580941167352},{"$f":"IF($C$4=\"Low\", 'Data Tables'!Q43,IF($C$4=\"Central\", 'Data Tables'!Q79,IF($C$4=\"High\", 'Data Tables'!Q115)))","v":18.286657165733814},{"$f":"IF($C$4=\"Low\", 'Data Tables'!R43,IF($C$4=\"Central\", 'Data Tables'!R79,IF($C$4=\"High\", 'Data Tables'!R115)))","v":18.618292322625468},{"$f":"IF($C$4=\"Low\", 'Data Tables'!S43,IF($C$4=\"Central\", 'Data Tables'!S79,IF($C$4=\"High\", 'Data Tables'!S115)))","v":18.618292322625468},{"$f":"IF($C$4=\"Low\", 'Data Tables'!T43,IF($C$4=\"Central\", 'Data Tables'!T79,IF($C$4=\"High\", 'Data Tables'!T115)))","v":18.618292322625468},{"$f":"IF($C$4=\"Low\", 'Data Tables'!U43,IF($C$4=\"Central\", 'Data Tables'!U79,IF($C$4=\"High\", 'Data Tables'!U115)))","v":18.618292322625468},{"$f":"IF($C$4=\"Low\", 'Data Tables'!V43,IF($C$4=\"Central\", 'Data Tables'!V79,IF($C$4=\"High\", 'Data Tables'!V115)))","v":18.618292322625468},{"$f":"IF($C$4=\"Low\", 'Data Tables'!W43,IF($C$4=\"Central\", 'Data Tables'!W79,IF($C$4=\"High\", 'Data Tables'!W115)))","v":18.618292322625468},{"$f":"IF($C$4=\"Low\", 'Data Tables'!X43,IF($C$4=\"Central\", 'Data Tables'!X79,IF($C$4=\"High\", 'Data Tables'!X115)))","v":18.618292322625468},{"$f":"IF($C$4=\"Low\", 'Data Tables'!Y43,IF($C$4=\"Central\", 'Data Tables'!Y79,IF($C$4=\"High\", 'Data Tables'!Y115)))","v":18.618292322625468},{"$f":"IF($C$4=\"Low\", 'Data Tables'!Z43,IF($C$4=\"Central\", 'Data Tables'!Z79,IF($C$4=\"High\", 'Data Tables'!Z115)))","v":18.618292322625468},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AA43,IF($C$4=\"Central\", 'Data Tables'!AA79,IF($C$4=\"High\", 'Data Tables'!AA115)))","v":18.618292322625468},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AB43,IF($C$4=\"Central\", 'Data Tables'!AB79,IF($C$4=\"High\", 'Data Tables'!AB115)))","v":18.618292322625468},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AC43,IF($C$4=\"Central\", 'Data Tables'!AC79,IF($C$4=\"High\", 'Data Tables'!AC115)))","v":18.618292322625468},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AD43,IF($C$4=\"Central\", 'Data Tables'!AD79,IF($C$4=\"High\", 'Data Tables'!AD115)))","v":18.618292322625468},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AE43,IF($C$4=\"Central\", 'Data Tables'!AE79,IF($C$4=\"High\", 'Data Tables'!AE115)))","v":18.618292322625468},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AF43,IF($C$4=\"Central\", 'Data Tables'!AF79,IF($C$4=\"High\", 'Data Tables'!AF115)))","v":18.618292322625468},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AG43,IF($C$4=\"Central\", 'Data Tables'!AG79,IF($C$4=\"High\", 'Data Tables'!AG115)))","v":18.618292322625468},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AH43,IF($C$4=\"Central\", 'Data Tables'!AH79,IF($C$4=\"High\", 'Data Tables'!AH115)))","v":18.618292322625468},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AI43,IF($C$4=\"Central\", 'Data Tables'!AI79,IF($C$4=\"High\", 'Data Tables'!AI115)))","v":18.618292322625468},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AJ43,IF($C$4=\"Central\", 'Data Tables'!AJ79,IF($C$4=\"High\", 'Data Tables'!AJ115)))","v":18.618292322625468},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AK43,IF($C$4=\"Central\", 'Data Tables'!AK79,IF($C$4=\"High\", 'Data Tables'!AK115)))","v":18.618292322625468},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AL43,IF($C$4=\"Central\", 'Data Tables'!AL79,IF($C$4=\"High\", 'Data Tables'!AL115)))","v":18.618292322625468},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AM43,IF($C$4=\"Central\", 'Data Tables'!AM79,IF($C$4=\"High\", 'Data Tables'!AM115)))","v":18.618292322625468},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AN43,IF($C$4=\"Central\", 'Data Tables'!AN79,IF($C$4=\"High\", 'Data Tables'!AN115)))","v":18.618292322625468},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AO43,IF($C$4=\"Central\", 'Data Tables'!AO79,IF($C$4=\"High\", 'Data Tables'!AO115)))","v":18.618292322625468},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AP43,IF($C$4=\"Central\", 'Data Tables'!AP79,IF($C$4=\"High\", 'Data Tables'!AP115)))","v":18.618292322625468},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AQ43,IF($C$4=\"Central\", 'Data Tables'!AQ79,IF($C$4=\"High\", 'Data Tables'!AQ115)))","v":18.618292322625468},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AR43,IF($C$4=\"Central\", 'Data Tables'!AR79,IF($C$4=\"High\", 'Data Tables'!AR115)))","v":18.618292322625468},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AS43,IF($C$4=\"Central\", 'Data Tables'!AS79,IF($C$4=\"High\", 'Data Tables'!AS115)))","v":18.618292322625468},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AT43,IF($C$4=\"Central\", 'Data Tables'!AT79,IF($C$4=\"High\", 'Data Tables'!AT115)))","v":18.618292322625468},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AU43,IF($C$4=\"Central\", 'Data Tables'!AU79,IF($C$4=\"High\", 'Data Tables'!AU115)))","v":18.618292322625468},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AV43,IF($C$4=\"Central\", 'Data Tables'!AV79,IF($C$4=\"High\", 'Data Tables'!AV115)))","v":18.618292322625468},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AW43,IF($C$4=\"Central\", 'Data Tables'!AW79,IF($C$4=\"High\", 'Data Tables'!AW115)))","v":18.618292322625468},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AX43,IF($C$4=\"Central\", 'Data Tables'!AX79,IF($C$4=\"High\", 'Data Tables'!AX115)))","v":18.618292322625468},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AY43,IF($C$4=\"Central\", 'Data Tables'!AY79,IF($C$4=\"High\", 'Data Tables'!AY115)))","v":18.618292322625468},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AZ43,IF($C$4=\"Central\", 'Data Tables'!AZ79,IF($C$4=\"High\", 'Data Tables'!AZ115)))","v":18.618292322625468},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BA43,IF($C$4=\"Central\", 'Data Tables'!BA79,IF($C$4=\"High\", 'Data Tables'!BA115)))","v":18.618292322625468},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BB43,IF($C$4=\"Central\", 'Data Tables'!BB79,IF($C$4=\"High\", 'Data Tables'!BB115)))","v":18.618292322625468},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BC43,IF($C$4=\"Central\", 'Data Tables'!BC79,IF($C$4=\"High\", 'Data Tables'!BC115)))","v":18.618292322625468},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BD43,IF($C$4=\"Central\", 'Data Tables'!BD79,IF($C$4=\"High\", 'Data Tables'!BD115)))","v":18.618292322625468},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BE43,IF($C$4=\"Central\", 'Data Tables'!BE79,IF($C$4=\"High\", 'Data Tables'!BE115)))","v":18.618292322625468},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BF43,IF($C$4=\"Central\", 'Data Tables'!BF79,IF($C$4=\"High\", 'Data Tables'!BF115)))","v":18.618292322625468},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BG43,IF($C$4=\"Central\", 'Data Tables'!BG79,IF($C$4=\"High\", 'Data Tables'!BG115)))","v":18.618292322625468},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BH43,IF($C$4=\"Central\", 'Data Tables'!BH79,IF($C$4=\"High\", 'Data Tables'!BH115)))","v":18.618292322625468},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BI43,IF($C$4=\"Central\", 'Data Tables'!BI79,IF($C$4=\"High\", 'Data Tables'!BI115)))","v":18.618292322625468},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BJ43,IF($C$4=\"Central\", 'Data Tables'!BJ79,IF($C$4=\"High\", 'Data Tables'!BJ115)))","v":18.618292322625468},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BK43,IF($C$4=\"Central\", 'Data Tables'!BK79,IF($C$4=\"High\", 'Data Tables'!BK115)))","v":18.618292322625468},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BL43,IF($C$4=\"Central\", 'Data Tables'!BL79,IF($C$4=\"High\", 'Data Tables'!BL115)))","v":18.618292322625468},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BM43,IF($C$4=\"Central\", 'Data Tables'!BM79,IF($C$4=\"High\", 'Data Tables'!BM115)))","v":18.618292322625468},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BN43,IF($C$4=\"Central\", 'Data Tables'!BN79,IF($C$4=\"High\", 'Data Tables'!BN115)))","v":18.618292322625468},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BO43,IF($C$4=\"Central\", 'Data Tables'!BO79,IF($C$4=\"High\", 'Data Tables'!BO115)))","v":18.618292322625468},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BP43,IF($C$4=\"Central\", 'Data Tables'!BP79,IF($C$4=\"High\", 'Data Tables'!BP115)))","v":18.618292322625468},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BQ43,IF($C$4=\"Central\", 'Data Tables'!BQ79,IF($C$4=\"High\", 'Data Tables'!BQ115)))","v":18.618292322625468},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BR43,IF($C$4=\"Central\", 'Data Tables'!BR79,IF($C$4=\"High\", 'Data Tables'!BR115)))","v":18.618292322625468},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BS43,IF($C$4=\"Central\", 'Data Tables'!BS79,IF($C$4=\"High\", 'Data Tables'!BS115)))","v":18.618292322625468},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BT43,IF($C$4=\"Central\", 'Data Tables'!BT79,IF($C$4=\"High\", 'Data Tables'!BT115)))","v":18.618292322625468},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BU43,IF($C$4=\"Central\", 'Data Tables'!BU79,IF($C$4=\"High\", 'Data Tables'!BU115)))","v":18.618292322625468},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BV43,IF($C$4=\"Central\", 'Data Tables'!BV79,IF($C$4=\"High\", 'Data Tables'!BV115)))","v":18.618292322625468},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BW43,IF($C$4=\"Central\", 'Data Tables'!BW79,IF($C$4=\"High\", 'Data Tables'!BW115)))","v":18.618292322625468},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BX43,IF($C$4=\"Central\", 'Data Tables'!BX79,IF($C$4=\"High\", 'Data Tables'!BX115)))","v":18.618292322625468},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BY43,IF($C$4=\"Central\", 'Data Tables'!BY79,IF($C$4=\"High\", 'Data Tables'!BY115)))","v":18.618292322625468},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BZ43,IF($C$4=\"Central\", 'Data Tables'!BZ79,IF($C$4=\"High\", 'Data Tables'!BZ115)))","v":18.618292322625468},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CA43,IF($C$4=\"Central\", 'Data Tables'!CA79,IF($C$4=\"High\", 'Data Tables'!CA115)))","v":18.618292322625468},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CB43,IF($C$4=\"Central\", 'Data Tables'!CB79,IF($C$4=\"High\", 'Data Tables'!CB115)))","v":18.618292322625468},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CC43,IF($C$4=\"Central\", 'Data Tables'!CC79,IF($C$4=\"High\", 'Data Tables'!CC115)))","v":18.618292322625468},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CD43,IF($C$4=\"Central\", 'Data Tables'!CD79,IF($C$4=\"High\", 'Data Tables'!CD115)))","v":18.618292322625468},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CE43,IF($C$4=\"Central\", 'Data Tables'!CE79,IF($C$4=\"High\", 'Data Tables'!CE115)))","v":18.618292322625468},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CF43,IF($C$4=\"Central\", 'Data Tables'!CF79,IF($C$4=\"High\", 'Data Tables'!CF115)))","v":18.618292322625468},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CG43,IF($C$4=\"Central\", 'Data Tables'!CG79,IF($C$4=\"High\", 'Data Tables'!CG115)))","v":18.618292322625468},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CH43,IF($C$4=\"Central\", 'Data Tables'!CH79,IF($C$4=\"High\", 'Data Tables'!CH115)))","v":18.618292322625468},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CI43,IF($C$4=\"Central\", 'Data Tables'!CI79,IF($C$4=\"High\", 'Data Tables'!CI115)))","v":18.618292322625468},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CJ43,IF($C$4=\"Central\", 'Data Tables'!CJ79,IF($C$4=\"High\", 'Data Tables'!CJ115)))","v":18.618292322625468}]
[null,"Price - Retail - GDP deflated to start year (p/kWh)",null,{"$f":"D37*(100/'GDP Deflators'!$D$23)","v":20.547749980965715},{"$f":"E37*(100/'GDP Deflators'!$D$23)","v":20.197784940426221},{"$f":"F37*(100/'GDP Deflators'!$D$23)","v":20.173137664878301},{"$f":"G37*(100/'GDP Deflators'!$D$23)","v":20.328648328796252},{"$f":"H37*(100/'GDP Deflators'!$D$23)","v":20.399937793046021},{"$f":"I37*(100/'GDP Deflators'!$D$23)","v":20.699944243955859},{"$f":"J37*(100/'GDP Deflators'!$D$23)","v":20.858612181052099},{"$f":"K37*(100/'GDP Deflators'!$D$23)","v":20.732359040271188},{"$f":"L37*(100/'GDP Deflators'!$D$23)","v":20.314493100695174},{"$f":"M37*(100/'GDP Deflators'!$D$23)","v":20.281305338659024},{"$f":"N37*(100/'GDP Deflators'!$D$23)","v":20.649114163256943},{"$f":"O37*(100/'GDP Deflators'!$D$23)","v":20.649114163256943},{"$f":"P37*(100/'GDP Deflators'!$D$23)","v":20.649114163256943},{"$f":"Q37*(100/'GDP Deflators'!$D$23)","v":20.649114163256943},{"$f":"R37*(100/'GDP Deflators'!$D$23)","v":20.649114163256943},{"$f":"S37*(100/'GDP Deflators'!$D$23)","v":20.649114163256943},{"$f":"T37*(100/'GDP Deflators'!$D$23)","v":20.649114163256943},{"$f":"U37*(100/'GDP Deflators'!$D$23)","v":20.649114163256943},{"$f":"V37*(100/'GDP Deflators'!$D$23)","v":20.649114163256943},{"$f":"W37*(100/'GDP Deflators'!$D$23)","v":20.649114163256943},{"$f":"X37*(100/'GDP Deflators'!$D$23)","v":20.649114163256943},{"$f":"Y37*(100/'GDP Deflators'!$D$23)","v":20.649114163256943},{"$f":"Z37*(100/'GDP Deflators'!$D$23)","v":20.649114163256943},{"$f":"AA37*(100/'GDP Deflators'!$D$23)","v":20.649114163256943},{"$f":"AB37*(100/'GDP Deflators'!$D$23)","v":20.649114163256943},{"$f":"AC37*(100/'GDP Deflators'!$D$23)","v":20.649114163256943},{"$f":"AD37*(100/'GDP Deflators'!$D$23)","v":20.649114163256943},{"$f":"AE37*(100/'GDP Deflators'!$D$23)","v":20.649114163256943},{"$f":"AF37*(100/'GDP Deflators'!$D$23)","v":20.649114163256943},{"$f":"AG37*(100/'GDP Deflators'!$D$23)","v":20.649114163256943},{"$f":"AH37*(100/'GDP Deflators'!$D$23)","v":20.649114163256943},{"$f":"AI37*(100/'GDP Deflators'!$D$23)","v":20.649114163256943},{"$f":"AJ37*(100/'GDP Deflators'!$D$23)","v":20.649114163256943},{"$f":"AK37*(100/'GDP Deflators'!$D$23)","v":20.649114163256943},{"$f":"AL37*(100/'GDP Deflators'!$D$23)","v":20.649114163256943},{"$f":"AM37*(100/'GDP Deflators'!$D$23)","v":20.649114163256943},{"$f":"AN37*(100/'GDP Deflators'!$D$23)","v":20.649114163256943},{"$f":"AO37*(100/'GDP Deflators'!$D$23)","v":20.649114163256943},{"$f":"AP37*(100/'GDP Deflators'!$D$23)","v":20.649114163256943},{"$f":"AQ37*(100/'GDP Deflators'!$D$23)","v":20.649114163256943},{"$f":"AR37*(100/'GDP Deflators'!$D$23)","v":20.649114163256943},{"$f":"AS37*(100/'GDP Deflators'!$D$23)","v":20.649114163256943},{"$f":"AT37*(100/'GDP Deflators'!$D$23)","v":20.649114163256943},{"$f":"AU37*(100/'GDP Deflators'!$D$23)","v":20.649114163256943},{"$f":"AV37*(100/'GDP Deflators'!$D$23)","v":20.649114163256943},{"$f":"AW37*(100/'GDP Deflators'!$D$23)","v":20.649114163256943},{"$f":"AX37*(100/'GDP Deflators'!$D$23)","v":20.649114163256943},{"$f":"AY37*(100/'GDP Deflators'!$D$23)","v":20.649114163256943},{"$f":"AZ37*(100/'GDP Deflators'!$D$23)","v":20.649114163256943},{"$f":"BA37*(100/'GDP Deflators'!$D$23)","v":20.649114163256943},{"$f":"BB37*(100/'GDP Deflators'!$D$23)","v":20.649114163256943},{"$f":"BC37*(100/'GDP Deflators'!$D$23)","v":20.649114163256943},{"$f":"BD37*(100/'GDP Deflators'!$D$23)","v":20.649114163256943},{"$f":"BE37*(100/'GDP Deflators'!$D$23)","v":20.649114163256943},{"$f":"BF37*(100/'GDP Deflators'!$D$23)","v":20.649114163256943},{"$f":"BG37*(100/'GDP Deflators'!$D$23)","v":20.649114163256943},{"$f":"BH37*(100/'GDP Deflators'!$D$23)","v":20.649114163256943},{"$f":"BI37*(100/'GDP Deflators'!$D$23)","v":20.649114163256943},{"$f":"BJ37*(100/'GDP Deflators'!$D$23)","v":20.649114163256943},{"$f":"BK37*(100/'GDP Deflators'!$D$23)","v":20.649114163256943},{"$f":"BL37*(100/'GDP Deflators'!$D$23)","v":20.649114163256943},{"$f":"BM37*(100/'GDP Deflators'!$D$23)","v":20.649114163256943},{"$f":"BN37*(100/'GDP Deflators'!$D$23)","v":20.649114163256943},{"$f":"BO37*(100/'GDP Deflators'!$D$23)","v":20.649114163256943},{"$f":"BP37*(100/'GDP Deflators'!$D$23)","v":20.649114163256943},{"$f":"BQ37*(100/'GDP Deflators'!$D$23)","v":20.649114163256943},{"$f":"BR37*(100/'GDP Deflators'!$D$23)","v":20.649114163256943},{"$f":"BS37*(100/'GDP Deflators'!$D$23)","v":20.649114163256943},{"$f":"BT37*(100/'GDP Deflators'!$D$23)","v":20.649114163256943},{"$f":"BU37*(100/'GDP Deflators'!$D$23)","v":20.649114163256943},{"$f":"BV37*(100/'GDP Deflators'!$D$23)","v":20.649114163256943},{"$f":"BW37*(100/'GDP Deflators'!$D$23)","v":20.649114163256943},{"$f":"BX37*(100/'GDP Deflators'!$D$23)","v":20.649114163256943},{"$f":"BY37*(100/'GDP Deflators'!$D$23)","v":20.649114163256943},{"$f":"BZ37*(100/'GDP Deflators'!$D$23)","v":20.649114163256943},{"$f":"CA37*(100/'GDP Deflators'!$D$23)","v":20.649114163256943},{"$f":"CB37*(100/'GDP Deflators'!$D$23)","v":20.649114163256943},{"$f":"CC37*(100/'GDP Deflators'!$D$23)","v":20.649114163256943},{"$f":"CD37*(100/'GDP Deflators'!$D$23)","v":20.649114163256943},{"$f":"CE37*(100/'GDP Deflators'!$D$23)","v":20.649114163256943},{"$f":"CF37*(100/'GDP Deflators'!$D$23)","v":20.649114163256943}]
[null,"Rebound (GWh)",null,{"$f":"('Energy Input'!F35)","v":0},{"$f":"('Energy Input'!G35)","v":0},{"$f":"('Energy Input'!H35)","v":0},{"$f":"('Energy Input'!I35)","v":0},{"$f":"('Energy Input'!J35)","v":0},{"$f":"('Energy Input'!K35)","v":0},{"$f":"('Energy Input'!L35)","v":0},{"$f":"('Energy Input'!M35)","v":0},{"$f":"('Energy Input'!N35)","v":0},{"$f":"('Energy Input'!O35)","v":0},{"$f":"('Energy Input'!P35)","v":0},{"$f":"('Energy Input'!Q35)","v":0},{"$f":"('Energy Input'!R35)","v":0},{"$f":"('Energy Input'!S35)","v":0},{"$f":"('Energy Input'!T35)","v":0},{"$f":"('Energy Input'!U35)","v":0},{"$f":"('Energy Input'!V35)","v":0},{"$f":"('Energy Input'!W35)","v":0},{"$f":"('Energy Input'!X35)","v":0},{"$f":"('Energy Input'!Y35)","v":0},{"$f":"('Energy Input'!Z35)","v":0},{"$f":"('Energy Input'!AA35)","v":0},{"$f":"('Energy Input'!AB35)","v":0},{"$f":"('Energy Input'!AC35)","v":0},{"$f":"('Energy Input'!AD35)","v":0},{"$f":"('Energy Input'!AE35)","v":0},{"$f":"('Energy Input'!AF35)","v":0},{"$f":"('Energy Input'!AG35)","v":0},{"$f":"('Energy Input'!AH35)","v":0},{"$f":"('Energy Input'!AI35)","v":0},{"$f":"('Energy Input'!AJ35)","v":0},{"$f":"('Energy Input'!AK35)","v":0},{"$f":"('Energy Input'!AL35)","v":0},{"$f":"('Energy Input'!AM35)","v":0},{"$f":"('Energy Input'!AN35)","v":0},{"$f":"('Energy Input'!AO35)","v":0},{"$f":"('Energy Input'!AP35)","v":0},{"$f":"('Energy Input'!AQ35)","v":0},{"$f":"('Energy Input'!AR35)","v":0},{"$f":"('Energy Input'!AS35)","v":0},{"$f":"('Energy Input'!AT35)","v":0},{"$f":"('Energy Input'!AU35)","v":0},{"$f":"('Energy Input'!AV35)","v":0},{"$f":"('Energy Input'!AW35)","v":0},{"$f":"('Energy Input'!AX35)","v":0},{"$f":"('Energy Input'!AY35)","v":0},{"$f":"('Energy Input'!AZ35)","v":0},{"$f":"('Energy Input'!BA35)","v":0},{"$f":"('Energy Input'!BB35)","v":0},{"$f":"('Energy Input'!BC35)","v":0},{"$f":"('Energy Input'!BD35)","v":0},{"$f":"('Energy Input'!BE35)","v":0},{"$f":"('Energy Input'!BF35)","v":0},{"$f":"('Energy Input'!BG35)","v":0},{"$f":"('Energy Input'!BH35)","v":0},{"$f":"('Energy Input'!BI35)","v":0},{"$f":"('Energy Input'!BJ35)","v":0},{"$f":"('Energy Input'!BK35)","v":0},{"$f":"('Energy Input'!BL35)","v":0},{"$f":"('Energy Input'!BM35)","v":0},{"$f":"('Energy Input'!BN35)","v":0},{"$f":"('Energy Input'!BO35)","v":0},{"$f":"('Energy Input'!BP35)","v":0},{"$f":"('Energy Input'!BQ35)","v":0},{"$f":"('Energy Input'!BR35)","v":0},{"$f":"('Energy Input'!BS35)","v":0},{"$f":"('Energy Input'!BT35)","v":0},{"$f":"('Energy Input'!BU35)","v":0},{"$f":"('Energy Input'!BV35)","v":0},{"$f":"('Energy Input'!BW35)","v":0},{"$f":"('Energy Input'!BX35)","v":0},{"$f":"('Energy Input'!BY35)","v":0},{"$f":"('Energy Input'!BZ35)","v":0},{"$f":"('Energy Input'!CA35)","v":0},{"$f":"('Energy Input'!CB35)","v":0},{"$f":"('Energy Input'!CC35)","v":0},{"$f":"('Energy Input'!CD35)","v":0},{"$f":"('Energy Input'!CE35)","v":0},{"$f":"('Energy Input'!CF35)","v":0},{"$f":"('Energy Input'!CG35)","v":0},{"$f":"('Energy Input'!CH35)","v":0}]
[null,"Total (undiscounted) (£)",null,{"$f":"(D38*D39*1000000)/100","v":0},{"$f":"(E38*E39*1000000)/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BQ38*BQ39*1000000)/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Commercial"]
[null,"Price - Retail (p/kWh) (2017)",null,{"$f":"IF($C$4=\"Low\", 'Data Tables'!H44,IF($C$4=\"Central\", 'Data Tables'!H80,IF($C$4=\"High\", 'Data Tables'!H116)))","v":13.746921461513599},{"$f":"IF($C$4=\"Low\", 'Data Tables'!I44,IF($C$4=\"Central\", 'Data Tables'!I80,IF($C$4=\"High\", 'Data Tables'!I116)))","v":13.865573984025044},{"$f":"IF($C$4=\"Low\", 'Data Tables'!J44,IF($C$4=\"Central\", 'Data Tables'!J80,IF($C$4=\"High\", 'Data Tables'!J116)))","v":14.006505871017835},{"$f":"IF($C$4=\"Low\", 'Data Tables'!K44,IF($C$4=\"Central\", 'Data Tables'!K80,IF($C$4=\"High\", 'Data Tables'!K116)))","v":14.143896347910152},{"$f":"IF($C$4=\"Low\", 'Data Tables'!L44,IF($C$4=\"Central\", 'Data Tables'!L80,IF($C$4=\"High\", 'Data Tables'!L116)))","v":14.247128904943706},{"$f":"IF($C$4=\"Low\", 'Data Tables'!M44,IF($C$4=\"Central\", 'Data Tables'!M80,IF($C$4=\"High\", 'Data Tables'!M116)))","v":14.517227421268322},{"$f":"IF($C$4=\"Low\", 'Data Tables'!N44,IF($C$4=\"Central\", 'Data Tables'!N80,IF($C$4=\"High\", 'Data Tables'!N116)))","v":14.91912468826011},{"$f":"IF($C$4=\"Low\", 'Data Tables'!O44,IF($C$4=\"Central\", 'Data Tables'!O80,IF($C$4=\"High\", 'Data Tables'!O116)))","v":14.365338246366395},{"$f":"IF($C$4=\"Low\", 'Data Tables'!P44,IF($C$4=\"Central\", 'Data Tables'!P80,IF($C$4=\"High\", 'Data Tables'!P116)))","v":14.180719109486148},{"$f":"IF($C$4=\"Low\", 'Data Tables'!Q44,IF($C$4=\"Central\", 'Data Tables'!Q80,IF($C$4=\"High\", 'Data Tables'!Q116)))","v":14.534229359779353},{"$f":"IF($C$4=\"Low\", 'Data Tables'!R44,IF($C$4=\"Central\", 'Data Tables'!R80,IF($C$4=\"High\", 'Data Tables'!R116)))","v":14.471629857322744},{"$f":"IF($C$4=\"Low\", 'Data Tables'!S44,IF($C$4=\"Central\", 'Data Tables'!S80,IF($C$4=\"High\", 'Data Tables'!S116)))","v":14.471629857322744},{"$f":"IF($C$4=\"Low\", 'Data Tables'!T44,IF($C$4=\"Central\", 'Data Tables'!T80,IF($C$4=\"High\", 'Data Tables'!T116)))","v":14.471629857322744},{"$f":"IF($C$4=\"Low\", 'Data Tables'!U44,IF($C$4=\"Central\", 'Data Tables'!U80,IF($C$4=\"High\", 'Data Tables'!U116)))","v":14.471629857322744},{"$f":"IF($C$4=\"Low\", 'Data Tables'!V44,IF($C$4=\"Central\", 'Data Tables'!V80,IF($C$4=\"High\", 'Data Tables'!V116)))","v":14.471629857322744},{"$f":"IF($C$4=\"Low\", 'Data Tables'!W44,IF($C$4=\"Central\", 'Data Tables'!W80,IF($C$4=\"High\", 'Data Tables'!W116)))","v":14.471629857322744},{"$f":"IF($C$4=\"Low\", 'Data Tables'!X44,IF($C$4=\"Central\", 'Data Tables'!X80,IF($C$4=\"High\", 'Data Tables'!X116)))","v":14.471629857322744},{"$f":"IF($C$4=\"Low\", 'Data Tables'!Y44,IF($C$4=\"Central\", 'Data Tables'!Y80,IF($C$4=\"High\", 'Data Tables'!Y116)))","v":14.471629857322744},{"$f":"IF($C$4=\"Low\", 'Data Tables'!Z44,IF($C$4=\"Central\", 'Data Tables'!Z80,IF($C$4=\"High\", 'Data Tables'!Z116)))","v":14.471629857322744},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AA44,IF($C$4=\"Central\", 'Data Tables'!AA80,IF($C$4=\"High\", 'Data Tables'!AA116)))","v":14.471629857322744},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AB44,IF($C$4=\"Central\", 'Data Tables'!AB80,IF($C$4=\"High\", 'Data Tables'!AB116)))","v":14.471629857322744},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AC44,IF($C$4=\"Central\", 'Data Tables'!AC80,IF($C$4=\"High\", 'Data Tables'!AC116)))","v":14.471629857322744},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AD44,IF($C$4=\"Central\", 'Data Tables'!AD80,IF($C$4=\"High\", 'Data Tables'!AD116)))","v":14.471629857322744},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AE44,IF($C$4=\"Central\", 'Data Tables'!AE80,IF($C$4=\"High\", 'Data Tables'!AE116)))","v":14.471629857322744},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AF44,IF($C$4=\"Central\", 'Data Tables'!AF80,IF($C$4=\"High\", 'Data Tables'!AF116)))","v":14.471629857322744},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AG44,IF($C$4=\"Central\", 'Data Tables'!AG80,IF($C$4=\"High\", 'Data Tables'!AG116)))","v":14.471629857322744},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AH44,IF($C$4=\"Central\", 'Data Tables'!AH80,IF($C$4=\"High\", 'Data Tables'!AH116)))","v":14.471629857322744},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AI44,IF($C$4=\"Central\", 'Data Tables'!AI80,IF($C$4=\"High\", 'Data Tables'!AI116)))","v":14.471629857322744},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AJ44,IF($C$4=\"Central\", 'Data Tables'!AJ80,IF($C$4=\"High\", 'Data Tables'!AJ116)))","v":14.471629857322744},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AK44,IF($C$4=\"Central\", 'Data Tables'!AK80,IF($C$4=\"High\", 'Data Tables'!AK116)))","v":14.471629857322744},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AL44,IF($C$4=\"Central\", 'Data Tables'!AL80,IF($C$4=\"High\", 'Data Tables'!AL116)))","v":14.471629857322744},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AM44,IF($C$4=\"Central\", 'Data Tables'!AM80,IF($C$4=\"High\", 'Data Tables'!AM116)))","v":14.471629857322744},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AN44,IF($C$4=\"Central\", 'Data Tables'!AN80,IF($C$4=\"High\", 'Data Tables'!AN116)))","v":14.471629857322744},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AO44,IF($C$4=\"Central\", 'Data Tables'!AO80,IF($C$4=\"High\", 'Data Tables'!AO116)))","v":14.471629857322744},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AP44,IF($C$4=\"Central\", 'Data Tables'!AP80,IF($C$4=\"High\", 'Data Tables'!AP116)))","v":14.471629857322744},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AQ44,IF($C$4=\"Central\", 'Data Tables'!AQ80,IF($C$4=\"High\", 'Data Tables'!AQ116)))","v":14.471629857322744},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AR44,IF($C$4=\"Central\", 'Data Tables'!AR80,IF($C$4=\"High\", 'Data Tables'!AR116)))","v":14.471629857322744},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AS44,IF($C$4=\"Central\", 'Data Tables'!AS80,IF($C$4=\"High\", 'Data Tables'!AS116)))","v":14.471629857322744},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AT44,IF($C$4=\"Central\", 'Data Tables'!AT80,IF($C$4=\"High\", 'Data Tables'!AT116)))","v":14.471629857322744},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AU44,IF($C$4=\"Central\", 'Data Tables'!AU80,IF($C$4=\"High\", 'Data Tables'!AU116)))","v":14.471629857322744},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AV44,IF($C$4=\"Central\", 'Data Tables'!AV80,IF($C$4=\"High\", 'Data Tables'!AV116)))","v":14.471629857322744},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AW44,IF($C$4=\"Central\", 'Data Tables'!AW80,IF($C$4=\"High\", 'Data Tables'!AW116)))","v":14.471629857322744},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AX44,IF($C$4=\"Central\", 'Data Tables'!AX80,IF($C$4=\"High\", 'Data Tables'!AX116)))","v":14.471629857322744},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AY44,IF($C$4=\"Central\", 'Data Tables'!AY80,IF($C$4=\"High\", 'Data Tables'!AY116)))","v":14.471629857322744},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AZ44,IF($C$4=\"Central\", 'Data Tables'!AZ80,IF($C$4=\"High\", 'Data Tables'!AZ116)))","v":14.471629857322744},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BA44,IF($C$4=\"Central\", 'Data Tables'!BA80,IF($C$4=\"High\", 'Data Tables'!BA116)))","v":14.471629857322744},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BB44,IF($C$4=\"Central\", 'Data Tables'!BB80,IF($C$4=\"High\", 'Data Tables'!BB116)))","v":14.471629857322744},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BC44,IF($C$4=\"Central\", 'Data Tables'!BC80,IF($C$4=\"High\", 'Data Tables'!BC116)))","v":14.471629857322744},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BD44,IF($C$4=\"Central\", 'Data Tables'!BD80,IF($C$4=\"High\", 'Data Tables'!BD116)))","v":14.471629857322744},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BE44,IF($C$4=\"Central\", 'Data Tables'!BE80,IF($C$4=\"High\", 'Data Tables'!BE116)))","v":14.471629857322744},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BF44,IF($C$4=\"Central\", 'Data Tables'!BF80,IF($C$4=\"High\", 'Data Tables'!BF116)))","v":14.471629857322744},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BG44,IF($C$4=\"Central\", 'Data Tables'!BG80,IF($C$4=\"High\", 'Data Tables'!BG116)))","v":14.471629857322744},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BH44,IF($C$4=\"Central\", 'Data Tables'!BH80,IF($C$4=\"High\", 'Data Tables'!BH116)))","v":14.471629857322744},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BI44,IF($C$4=\"Central\", 'Data Tables'!BI80,IF($C$4=\"High\", 'Data Tables'!BI116)))","v":14.471629857322744},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BJ44,IF($C$4=\"Central\", 'Data Tables'!BJ80,IF($C$4=\"High\", 'Data Tables'!BJ116)))","v":14.471629857322744},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BK44,IF($C$4=\"Central\", 'Data Tables'!BK80,IF($C$4=\"High\", 'Data Tables'!BK116)))","v":14.471629857322744},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BL44,IF($C$4=\"Central\", 'Data Tables'!BL80,IF($C$4=\"High\", 'Data Tables'!BL116)))","v":14.471629857322744},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BM44,IF($C$4=\"Central\", 'Data Tables'!BM80,IF($C$4=\"High\", 'Data Tables'!BM116)))","v":14.471629857322744},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BN44,IF($C$4=\"Central\", 'Data Tables'!BN80,IF($C$4=\"High\", 'Data Tables'!BN116)))","v":14.471629857322744},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BO44,IF($C$4=\"Central\", 'Data Tables'!BO80,IF($C$4=\"High\", 'Data Tables'!BO116)))","v":14.471629857322744},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BP44,IF($C$4=\"Central\", 'Data Tables'!BP80,IF($C$4=\"High\", 'Data Tables'!BP116)))","v":14.471629857322744},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BQ44,IF($C$4=\"Central\", 'Data Tables'!BQ80,IF($C$4=\"High\", 'Data Tables'!BQ116)))","v":14.471629857322744},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BR44,IF($C$4=\"Central\", 'Data Tables'!BR80,IF($C$4=\"High\", 'Data Tables'!BR116)))","v":14.471629857322744},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BS44,IF($C$4=\"Central\", 'Data Tables'!BS80,IF($C$4=\"High\", 'Data Tables'!BS116)))","v":14.471629857322744},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BT44,IF($C$4=\"Central\", 'Data Tables'!BT80,IF($C$4=\"High\", 'Data Tables'!BT116)))","v":14.471629857322744},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BU44,IF($C$4=\"Central\", 'Data Tables'!BU80,IF($C$4=\"High\", 'Data Tables'!BU116)))","v":14.471629857322744},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BV44,IF($C$4=\"Central\", 'Data Tables'!BV80,IF($C$4=\"High\", 'Data Tables'!BV116)))","v":14.471629857322744},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BW44,IF($C$4=\"Central\", 'Data Tables'!BW80,IF($C$4=\"High\", 'Data Tables'!BW116)))","v":14.471629857322744},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BX44,IF($C$4=\"Central\", 'Data Tables'!BX80,IF($C$4=\"High\", 'Data Tables'!BX116)))","v":14.471629857322744},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BY44,IF($C$4=\"Central\", 'Data Tables'!BY80,IF($C$4=\"High\", 'Data Tables'!BY116)))","v":14.471629857322744},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BZ44,IF($C$4=\"Central\", 'Data Tables'!BZ80,IF($C$4=\"High\", 'Data Tables'!BZ116)))","v":14.471629857322744},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CA44,IF($C$4=\"Central\", 'Data Tables'!CA80,IF($C$4=\"High\", 'Data Tables'!CA116)))","v":14.471629857322744},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CB44,IF($C$4=\"Central\", 'Data Tables'!CB80,IF($C$4=\"High\", 'Data Tables'!CB116)))","v":14.471629857322744},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CC44,IF($C$4=\"Central\", 'Data Tables'!CC80,IF($C$4=\"High\", 'Data Tables'!CC116)))","v":14.471629857322744},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CD44,IF($C$4=\"Central\", 'Data Tables'!CD80,IF($C$4=\"High\", 'Data Tables'!CD116)))","v":14.471629857322744},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CE44,IF($C$4=\"Central\", 'Data Tables'!CE80,IF($C$4=\"High\", 'Data Tables'!CE116)))","v":14.471629857322744},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CF44,IF($C$4=\"Central\", 'Data Tables'!CF80,IF($C$4=\"High\", 'Data Tables'!CF116)))","v":14.471629857322744},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CG44,IF($C$4=\"Central\", 'Data Tables'!CG80,IF($C$4=\"High\", 'Data Tables'!CG116)))","v":14.471629857322744},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CH44,IF($C$4=\"Central\", 'Data Tables'!CH80,IF($C$4=\"High\", 'Data Tables'!CH116)))","v":14.471629857322744},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CI44,IF($C$4=\"Central\", 'Data Tables'!CI80,IF($C$4=\"High\", 'Data Tables'!CI116)))","v":14.471629857322744},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CJ44,IF($C$4=\"Central\", 'Data Tables'!CJ80,IF($C$4=\"High\", 'Data Tables'!CJ116)))","v":14.471629857322744}]
[null,"Price - Retail - GDP deflated to start year (p/kWh)",null,{"$f":"D43*(100/'GDP Deflators'!$D$23)","v":15.246390256058264},{"$f":"E43*(100/'GDP Deflators'!$D$23)","v":15.37798500388161},{"$f":"F43*(100/'GDP Deflators'!$D$23)","v":15.53428927568751},{"$f":"G43*(100/'GDP Deflators'!$D$23)","v":15.686665852074496},{"$f":"H43*(100/'GDP Deflators'!$D$23)","v":15.801158675509239},{"$f":"I43*(100/'GDP Deflators'!$D$23)","v":16.100718646008556},{"$f":"J43*(100/'GDP Deflators'!$D$23)","v":16.546453539639451},{"$f":"K43*(100/'GDP Deflators'!$D$23)","v":15.93226190151425},{"$f":"L43*(100/'GDP Deflators'!$D$23)","v":15.727505118877989},{"$f":"M43*(100/'GDP Deflators'!$D$23)","v":16.11957509982437},{"$f":"N43*(100/'GDP Deflators'!$D$23)","v":16.050147450371323},{"$f":"O43*(100/'GDP Deflators'!$D$23)","v":16.050147450371323},{"$f":"P43*(100/'GDP Deflators'!$D$23)","v":16.050147450371323},{"$f":"Q43*(100/'GDP Deflators'!$D$23)","v":16.050147450371323},{"$f":"R43*(100/'GDP Deflators'!$D$23)","v":16.050147450371323},{"$f":"S43*(100/'GDP Deflators'!$D$23)","v":16.050147450371323},{"$f":"T43*(100/'GDP Deflators'!$D$23)","v":16.050147450371323},{"$f":"U43*(100/'GDP Deflators'!$D$23)","v":16.050147450371323},{"$f":"V43*(100/'GDP Deflators'!$D$23)","v":16.050147450371323},{"$f":"W43*(100/'GDP Deflators'!$D$23)","v":16.050147450371323},{"$f":"X43*(100/'GDP Deflators'!$D$23)","v":16.050147450371323},{"$f":"Y43*(100/'GDP Deflators'!$D$23)","v":16.050147450371323},{"$f":"Z43*(100/'GDP Deflators'!$D$23)","v":16.050147450371323},{"$f":"AA43*(100/'GDP Deflators'!$D$23)","v":16.050147450371323},{"$f":"AB43*(100/'GDP Deflators'!$D$23)","v":16.050147450371323},{"$f":"AC43*(100/'GDP Deflators'!$D$23)","v":16.050147450371323},{"$f":"AD43*(100/'GDP Deflators'!$D$23)","v":16.050147450371323},{"$f":"AE43*(100/'GDP Deflators'!$D$23)","v":16.050147450371323},{"$f":"AF43*(100/'GDP Deflators'!$D$23)","v":16.050147450371323},{"$f":"AG43*(100/'GDP Deflators'!$D$23)","v":16.050147450371323},{"$f":"AH43*(100/'GDP Deflators'!$D$23)","v":16.050147450371323},{"$f":"AI43*(100/'GDP Deflators'!$D$23)","v":16.050147450371323},{"$f":"AJ43*(100/'GDP Deflators'!$D$23)","v":16.050147450371323},{"$f":"AK43*(100/'GDP Deflators'!$D$23)","v":16.050147450371323},{"$f":"AL43*(100/'GDP Deflators'!$D$23)","v":16.050147450371323},{"$f":"AM43*(100/'GDP Deflators'!$D$23)","v":16.050147450371323},{"$f":"AN43*(100/'GDP Deflators'!$D$23)","v":16.050147450371323},{"$f":"AO43*(100/'GDP Deflators'!$D$23)","v":16.050147450371323},{"$f":"AP43*(100/'GDP Deflators'!$D$23)","v":16.050147450371323},{"$f":"AQ43*(100/'GDP Deflators'!$D$23)","v":16.050147450371323},{"$f":"AR43*(100/'GDP Deflators'!$D$23)","v":16.050147450371323},{"$f":"AS43*(100/'GDP Deflators'!$D$23)","v":16.050147450371323},{"$f":"AT43*(100/'GDP Deflators'!$D$23)","v":16.050147450371323},{"$f":"AU43*(100/'GDP Deflators'!$D$23)","v":16.050147450371323},{"$f":"AV43*(100/'GDP Deflators'!$D$23)","v":16.050147450371323},{"$f":"AW43*(100/'GDP Deflators'!$D$23)","v":16.050147450371323},{"$f":"AX43*(100/'GDP Deflators'!$D$23)","v":16.050147450371323},{"$f":"AY43*(100/'GDP Deflators'!$D$23)","v":16.050147450371323},{"$f":"AZ43*(100/'GDP Deflators'!$D$23)","v":16.050147450371323},{"$f":"BA43*(100/'GDP Deflators'!$D$23)","v":16.050147450371323},{"$f":"BB43*(100/'GDP Deflators'!$D$23)","v":16.050147450371323},{"$f":"BC43*(100/'GDP Deflators'!$D$23)","v":16.050147450371323},{"$f":"BD43*(100/'GDP Deflators'!$D$23)","v":16.050147450371323},{"$f":"BE43*(100/'GDP Deflators'!$D$23)","v":16.050147450371323},{"$f":"BF43*(100/'GDP Deflators'!$D$23)","v":16.050147450371323},{"$f":"BG43*(100/'GDP Deflators'!$D$23)","v":16.050147450371323},{"$f":"BH43*(100/'GDP Deflators'!$D$23)","v":16.050147450371323},{"$f":"BI43*(100/'GDP Deflators'!$D$23)","v":16.050147450371323},{"$f":"BJ43*(100/'GDP Deflators'!$D$23)","v":16.050147450371323},{"$f":"BK43*(100/'GDP Deflators'!$D$23)","v":16.050147450371323},{"$f":"BL43*(100/'GDP Deflators'!$D$23)","v":16.050147450371323},{"$f":"BM43*(100/'GDP Deflators'!$D$23)","v":16.050147450371323},{"$f":"BN43*(100/'GDP Deflators'!$D$23)","v":16.050147450371323},{"$f":"BO43*(100/'GDP Deflators'!$D$23)","v":16.050147450371323},{"$f":"BP43*(100/'GDP Deflators'!$D$23)","v":16.050147450371323},{"$f":"BQ43*(100/'GDP Deflators'!$D$23)","v":16.050147450371323},{"$f":"BR43*(100/'GDP Deflators'!$D$23)","v":16.050147450371323},{"$f":"BS43*(100/'GDP Deflators'!$D$23)","v":16.050147450371323},{"$f":"BT43*(100/'GDP Deflators'!$D$23)","v":16.050147450371323},{"$f":"BU43*(100/'GDP Deflators'!$D$23)","v":16.050147450371323},{"$f":"BV43*(100/'GDP Deflators'!$D$23)","v":16.050147450371323},{"$f":"BW43*(100/'GDP Deflators'!$D$23)","v":16.050147450371323},{"$f":"BX43*(100/'GDP Deflators'!$D$23)","v":16.050147450371323},{"$f":"BY43*(100/'GDP Deflators'!$D$23)","v":16.050147450371323},{"$f":"BZ43*(100/'GDP Deflators'!$D$23)","v":16.050147450371323},{"$f":"CA43*(100/'GDP Deflators'!$D$23)","v":16.050147450371323},{"$f":"CB43*(100/'GDP Deflators'!$D$23)","v":16.050147450371323},{"$f":"CC43*(100/'GDP Deflators'!$D$23)","v":16.050147450371323},{"$f":"CD43*(100/'GDP Deflators'!$D$23)","v":16.050147450371323},{"$f":"CE43*(100/'GDP Deflators'!$D$23)","v":16.050147450371323},{"$f":"CF43*(100/'GDP Deflators'!$D$23)","v":16.050147450371323}]
[null,"Rebound (GWh)",null,{"$f":"('Energy Input'!F36)","v":0},{"$f":"('Energy Input'!G36)","v":0},{"$f":"('Energy Input'!H36)","v":0},{"$f":"('Energy Input'!I36)","v":0},{"$f":"('Energy Input'!J36)","v":0},{"$f":"('Energy Input'!K36)","v":0},{"$f":"('Energy Input'!L36)","v":0},{"$f":"('Energy Input'!M36)","v":0},{"$f":"('Energy Input'!N36)","v":0},{"$f":"('Energy Input'!O36)","v":0},{"$f":"('Energy Input'!P36)","v":0},{"$f":"('Energy Input'!Q36)","v":0},{"$f":"('Energy Input'!R36)","v":0},{"$f":"('Energy Input'!S36)","v":0},{"$f":"('Energy Input'!T36)","v":0},{"$f":"('Energy Input'!U36)","v":0},{"$f":"('Energy Input'!V36)","v":0},{"$f":"('Energy Input'!W36)","v":0},{"$f":"('Energy Input'!X36)","v":0},{"$f":"('Energy Input'!Y36)","v":0},{"$f":"('Energy Input'!Z36)","v":0},{"$f":"('Energy Input'!AA36)","v":0},{"$f":"('Energy Input'!AB36)","v":0},{"$f":"('Energy Input'!AC36)","v":0},{"$f":"('Energy Input'!AD36)","v":0},{"$f":"('Energy Input'!AE36)","v":0},{"$f":"('Energy Input'!AF36)","v":0},{"$f":"('Energy Input'!AG36)","v":0},{"$f":"('Energy Input'!AH36)","v":0},{"$f":"('Energy Input'!AI36)","v":0},{"$f":"('Energy Input'!AJ36)","v":0},{"$f":"('Energy Input'!AK36)","v":0},{"$f":"('Energy Input'!AL36)","v":0},{"$f":"('Energy Input'!AM36)","v":0},{"$f":"('Energy Input'!AN36)","v":0},{"$f":"('Energy Input'!AO36)","v":0},{"$f":"('Energy Input'!AP36)","v":0},{"$f":"('Energy Input'!AQ36)","v":0},{"$f":"('Energy Input'!AR36)","v":0},{"$f":"('Energy Input'!AS36)","v":0},{"$f":"('Energy Input'!AT36)","v":0},{"$f":"('Energy Input'!AU36)","v":0},{"$f":"('Energy Input'!AV36)","v":0},{"$f":"('Energy Input'!AW36)","v":0},{"$f":"('Energy Input'!AX36)","v":0},{"$f":"('Energy Input'!AY36)","v":0},{"$f":"('Energy Input'!AZ36)","v":0},{"$f":"('Energy Input'!BA36)","v":0},{"$f":"('Energy Input'!BB36)","v":0},{"$f":"('Energy Input'!BC36)","v":0},{"$f":"('Energy Input'!BD36)","v":0},{"$f":"('Energy Input'!BE36)","v":0},{"$f":"('Energy Input'!BF36)","v":0},{"$f":"('Energy Input'!BG36)","v":0},{"$f":"('Energy Input'!BH36)","v":0},{"$f":"('Energy Input'!BI36)","v":0},{"$f":"('Energy Input'!BJ36)","v":0},{"$f":"('Energy Input'!BK36)","v":0},{"$f":"('Energy Input'!BL36)","v":0},{"$f":"('Energy Input'!BM36)","v":0},{"$f":"('Energy Input'!BN36)","v":0},{"$f":"('Energy Input'!BO36)","v":0},{"$f":"('Energy Input'!BP36)","v":0},{"$f":"('Energy Input'!BQ36)","v":0},{"$f":"('Energy Input'!BR36)","v":0},{"$f":"('Energy Input'!BS36)","v":0},{"$f":"('Energy Input'!BT36)","v":0},{"$f":"('Energy Input'!BU36)","v":0},{"$f":"('Energy Input'!BV36)","v":0},{"$f":"('Energy Input'!BW36)","v":0},{"$f":"('Energy Input'!BX36)","v":0},{"$f":"('Energy Input'!BY36)","v":0},{"$f":"('Energy Input'!BZ36)","v":0},{"$f":"('Energy Input'!CA36)","v":0},{"$f":"('Energy Input'!CB36)","v":0},{"$f":"('Energy Input'!CC36)","v":0},{"$f":"('Energy Input'!CD36)","v":0},{"$f":"('Energy Input'!CE36)","v":0},{"$f":"('Energy Input'!CF36)","v":0},{"$f":"('Energy Input'!CG36)","v":0},{"$f":"('Energy Input'!CH36)","v":0}]
[null,"Total (undiscounted) (£)",null,{"$f":"(D44*D45*1000000)/100","v":0},{"$f":"(E44*E45*1000000)/100","v":0},{"$f":"(F44*F45*1000000)/100","v":0},{"$f":"(G44*G45*1000000)/100","v":0},{"$f":"(H44*H45*1000000)/100","v":0},{"$f":"(I44*I45*1000000)/100","v":0},{"$f":"(J44*J45*1000000)/100","v":0},{"$f":"(K44*K45*1000000)/100","v":0},{"$f":"(L44*L45*1000000)/100","v":0},{"$f":"(M44*M45*1000000)/100","v":0},{"$f":"(N44*N45*1000000)/100","v":0},{"$f":"(O44*O45*1000000)/100","v":0},{"$f":"(P44*P45*1000000)/100","v":0},{"$f":"(Q44*Q45*1000000)/100","v":0},{"$f":"(R44*R45*1000000)/100","v":0},{"$f":"(S44*S45*1000000)/100","v":0},{"$f":"(T44*T45*1000000)/100","v":0},{"$f":"(U44*U45*1000000)/100","v":0},{"$f":"(V44*V45*1000000)/100","v":0},{"$f":"(W44*W45*1000000)/100","v":0},{"$f":"(X44*X45*1000000)/100","v":0},{"$f":"(Y44*Y45*1000000)/100","v":0},{"$f":"(Z44*Z45*1000000)/100","v":0},{"$f":"(AA44*AA45*1000000)/100","v":0},{"$f":"(AB44*AB45*1000000)/100","v":0},{"$f":"(AC44*AC45*1000000)/100","v":0},{"$f":"(AD44*AD45*1000000)/100","v":0},{"$f":"(AE44*AE45*1000000)/100","v":0},{"$f":"(AF44*AF45*1000000)/100","v":0},{"$f":"(AG44*AG45*1000000)/100","v":0},{"$f":"(AH44*AH45*1000000)/100","v":0},{"$f":"(AI44*AI45*1000000)/100","v":0},{"$f":"(AJ44*AJ45*1000000)/100","v":0},{"$f":"(AK44*AK45*1000000)/100","v":0},{"$f":"(AL44*AL45*1000000)/100","v":0},{"$f":"(AM44*AM45*1000000)/100","v":0},{"$f":"(AN44*AN45*1000000)/100","v":0},{"$f":"(AO44*AO45*1000000)/100","v":0},{"$f":"(AP44*AP45*1000000)/100","v":0},{"$f":"(AQ44*AQ45*1000000)/100","v":0},{"$f":"(AR44*AR45*1000000)/100","v":0},{"$f":"(AS44*AS45*1000000)/100","v":0},{"$f":"(AT44*AT45*1000000)/100","v":0},{"$f":"(AU44*AU45*1000000)/100","v":0},{"$f":"(AV44*AV45*1000000)/100","v":0},{"$f":"(AW44*AW45*1000000)/100","v":0},{"$f":"(AX44*AX45*1000000)/100","v":0},{"$f":"(AY44*AY45*1000000)/100","v":0},{"$f":"(AZ44*AZ45*1000000)/100","v":0},{"$f":"(BA44*BA45*1000000)/100","v":0},{"$f":"(BB44*BB45*1000000)/100","v":0},{"$f":"(BC44*BC45*1000000)/100","v":0},{"$f":"(BD44*BD45*1000000)/100","v":0},{"$f":"(BE44*BE45*1000000)/100","v":0},{"$f":"(BF44*BF45*1000000)/100","v":0},{"$f":"(BG44*BG45*1000000)/100","v":0},{"$f":"(BH44*BH45*1000000)/100","v":0},{"$f":"(BI44*BI45*1000000)/100","v":0},{"$f":"(BJ44*BJ45*1000000)/100","v":0},{"$f":"(BK44*BK45*1000000)/100","v":0},{"$f":"(BL44*BL45*1000000)/100","v":0},{"$f":"(BM44*BM45*1000000)/100","v":0},{"$f":"(BN44*BN45*1000000)/100","v":0},{"$f":"(BO44*BO45*1000000)/100","v":0},{"$f":"(BP44*BP45*1000000)/100","v":0},{"$f":"(BQ44*BQ45*1000000)/100","v":0},{"$f":"(BR44*BR45*1000000)/100","v":0},{"$f":"(BS44*BS45*1000000)/100","v":0},{"$f":"(BT44*BT45*1000000)/100","v":0},{"$f":"(BU44*BU45*1000000)/100","v":0},{"$f":"(BV44*BV45*1000000)/100","v":0},{"$f":"(BW44*BW45*1000000)/100","v":0},{"$f":"(BX44*BX45*1000000)/100","v":0},{"$f":"(BY44*BY45*1000000)/100","v":0},{"$f":"(BZ44*BZ45*1000000)/100","v":0},{"$f":"(CA44*CA45*1000000)/100","v":0},{"$f":"(CB44*CB45*1000000)/100","v":0},{"$f":"(CC44*CC45*1000000)/100","v":0},{"$f":"(CD44*CD45*1000000)/100","v":0},{"$f":"(CE44*CE45*1000000)/100","v":0},{"$f":"(CF44*CF45*1000000)/100","v":0}]
[]
[null,"Industrial"]
[null,"Price - Retail (p/kWh) (2017)",null,{"$f":"IF($C$4=\"Low\", 'Data Tables'!H45,IF($C$4=\"Central\", 'Data Tables'!H81,IF($C$4=\"High\", 'Data Tables'!H117)))","v":12.293811755241112},{"$f":"IF($C$4=\"Low\", 'Data Tables'!I45,IF($C$4=\"Central\", 'Data Tables'!I81,IF($C$4=\"High\", 'Data Tables'!I117)))","v":12.363043820354237},{"$f":"IF($C$4=\"Low\", 'Data Tables'!J45,IF($C$4=\"Central\", 'Data Tables'!J81,IF($C$4=\"High\", 'Data Tables'!J117)))","v":12.42965790526838},{"$f":"IF($C$4=\"Low\", 'Data Tables'!K45,IF($C$4=\"Central\", 'Data Tables'!K81,IF($C$4=\"High\", 'Data Tables'!K117)))","v":12.533077642125221},{"$f":"IF($C$4=\"Low\", 'Data Tables'!L45,IF($C$4=\"Central\", 'Data Tables'!L81,IF($C$4=\"High\", 'Data Tables'!L117)))","v":12.617497933600486},{"$f":"IF($C$4=\"Low\", 'Data Tables'!M45,IF($C$4=\"Central\", 'Data Tables'!M81,IF($C$4=\"High\", 'Data Tables'!M117)))","v":12.828664099084312},{"$f":"IF($C$4=\"Low\", 'Data Tables'!N45,IF($C$4=\"Central\", 'Data Tables'!N81,IF($C$4=\"High\", 'Data Tables'!N117)))","v":13.099584597257415},{"$f":"IF($C$4=\"Low\", 'Data Tables'!O45,IF($C$4=\"Central\", 'Data Tables'!O81,IF($C$4=\"High\", 'Data Tables'!O117)))","v":12.581200685554835},{"$f":"IF($C$4=\"Low\", 'Data Tables'!P45,IF($C$4=\"Central\", 'Data Tables'!P81,IF($C$4=\"High\", 'Data Tables'!P117)))","v":12.389011027545926},{"$f":"IF($C$4=\"Low\", 'Data Tables'!Q45,IF($C$4=\"Central\", 'Data Tables'!Q81,IF($C$4=\"High\", 'Data Tables'!Q117)))","v":12.695811303822548},{"$f":"IF($C$4=\"Low\", 'Data Tables'!R45,IF($C$4=\"Central\", 'Data Tables'!R81,IF($C$4=\"High\", 'Data Tables'!R117)))","v":12.645348793157575},{"$f":"IF($C$4=\"Low\", 'Data Tables'!S45,IF($C$4=\"Central\", 'Data Tables'!S81,IF($C$4=\"High\", 'Data Tables'!S117)))","v":12.645348793157575},{"$f":"IF($C$4=\"Low\", 'Data Tables'!T45,IF($C$4=\"Central\", 'Data Tables'!T81,IF($C$4=\"High\", 'Data Tables'!T117)))","v":12.645348793157575},{"$f":"IF($C$4=\"Low\", 'Data Tables'!U45,IF($C$4=\"Central\", 'Data Tables'!U81,IF($C$4=\"High\", 'Data Tables'!U117)))","v":12.645348793157575},{"$f":"IF($C$4=\"Low\", 'Data Tables'!V45,IF($C$4=\"Central\", 'Data Tables'!V81,IF($C$4=\"High\", 'Data Tables'!V117)))","v":12.645348793157575},{"$f":"IF($C$4=\"Low\", 'Data Tables'!W45,IF($C$4=\"Central\", 'Data Tables'!W81,IF($C$4=\"High\", 'Data Tables'!W117)))","v":12.645348793157575},{"$f":"IF($C$4=\"Low\", 'Data Tables'!X45,IF($C$4=\"Central\", 'Data Tables'!X81,IF($C$4=\"High\", 'Data Tables'!X117)))","v":12.645348793157575},{"$f":"IF($C$4=\"Low\", 'Data Tables'!Y45,IF($C$4=\"Central\", 'Data Tables'!Y81,IF($C$4=\"High\", 'Data Tables'!Y117)))","v":12.645348793157575},{"$f":"IF($C$4=\"Low\", 'Data Tables'!Z45,IF($C$4=\"Central\", 'Data Tables'!Z81,IF($C$4=\"High\", 'Data Tables'!Z117)))","v":12.645348793157575},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AA45,IF($C$4=\"Central\", 'Data Tables'!AA81,IF($C$4=\"High\", 'Data Tables'!AA117)))","v":12.645348793157575},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AB45,IF($C$4=\"Central\", 'Data Tables'!AB81,IF($C$4=\"High\", 'Data Tables'!AB117)))","v":12.645348793157575},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AC45,IF($C$4=\"Central\", 'Data Tables'!AC81,IF($C$4=\"High\", 'Data Tables'!AC117)))","v":12.645348793157575},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AD45,IF($C$4=\"Central\", 'Data Tables'!AD81,IF($C$4=\"High\", 'Data Tables'!AD117)))","v":12.645348793157575},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AE45,IF($C$4=\"Central\", 'Data Tables'!AE81,IF($C$4=\"High\", 'Data Tables'!AE117)))","v":12.645348793157575},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AF45,IF($C$4=\"Central\", 'Data Tables'!AF81,IF($C$4=\"High\", 'Data Tables'!AF117)))","v":12.645348793157575},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AG45,IF($C$4=\"Central\", 'Data Tables'!AG81,IF($C$4=\"High\", 'Data Tables'!AG117)))","v":12.645348793157575},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AH45,IF($C$4=\"Central\", 'Data Tables'!AH81,IF($C$4=\"High\", 'Data Tables'!AH117)))","v":12.645348793157575},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AI45,IF($C$4=\"Central\", 'Data Tables'!AI81,IF($C$4=\"High\", 'Data Tables'!AI117)))","v":12.645348793157575},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AJ45,IF($C$4=\"Central\", 'Data Tables'!AJ81,IF($C$4=\"High\", 'Data Tables'!AJ117)))","v":12.645348793157575},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AK45,IF($C$4=\"Central\", 'Data Tables'!AK81,IF($C$4=\"High\", 'Data Tables'!AK117)))","v":12.645348793157575},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AL45,IF($C$4=\"Central\", 'Data Tables'!AL81,IF($C$4=\"High\", 'Data Tables'!AL117)))","v":12.645348793157575},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AM45,IF($C$4=\"Central\", 'Data Tables'!AM81,IF($C$4=\"High\", 'Data Tables'!AM117)))","v":12.645348793157575},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AN45,IF($C$4=\"Central\", 'Data Tables'!AN81,IF($C$4=\"High\", 'Data Tables'!AN117)))","v":12.645348793157575},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AO45,IF($C$4=\"Central\", 'Data Tables'!AO81,IF($C$4=\"High\", 'Data Tables'!AO117)))","v":12.645348793157575},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AP45,IF($C$4=\"Central\", 'Data Tables'!AP81,IF($C$4=\"High\", 'Data Tables'!AP117)))","v":12.645348793157575},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AQ45,IF($C$4=\"Central\", 'Data Tables'!AQ81,IF($C$4=\"High\", 'Data Tables'!AQ117)))","v":12.645348793157575},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AR45,IF($C$4=\"Central\", 'Data Tables'!AR81,IF($C$4=\"High\", 'Data Tables'!AR117)))","v":12.645348793157575},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AS45,IF($C$4=\"Central\", 'Data Tables'!AS81,IF($C$4=\"High\", 'Data Tables'!AS117)))","v":12.645348793157575},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AT45,IF($C$4=\"Central\", 'Data Tables'!AT81,IF($C$4=\"High\", 'Data Tables'!AT117)))","v":12.645348793157575},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AU45,IF($C$4=\"Central\", 'Data Tables'!AU81,IF($C$4=\"High\", 'Data Tables'!AU117)))","v":12.645348793157575},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AV45,IF($C$4=\"Central\", 'Data Tables'!AV81,IF($C$4=\"High\", 'Data Tables'!AV117)))","v":12.645348793157575},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AW45,IF($C$4=\"Central\", 'Data Tables'!AW81,IF($C$4=\"High\", 'Data Tables'!AW117)))","v":12.645348793157575},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AX45,IF($C$4=\"Central\", 'Data Tables'!AX81,IF($C$4=\"High\", 'Data Tables'!AX117)))","v":12.645348793157575},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AY45,IF($C$4=\"Central\", 'Data Tables'!AY81,IF($C$4=\"High\", 'Data Tables'!AY117)))","v":12.645348793157575},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AZ45,IF($C$4=\"Central\", 'Data Tables'!AZ81,IF($C$4=\"High\", 'Data Tables'!AZ117)))","v":12.645348793157575},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BA45,IF($C$4=\"Central\", 'Data Tables'!BA81,IF($C$4=\"High\", 'Data Tables'!BA117)))","v":12.645348793157575},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BB45,IF($C$4=\"Central\", 'Data Tables'!BB81,IF($C$4=\"High\", 'Data Tables'!BB117)))","v":12.645348793157575},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BC45,IF($C$4=\"Central\", 'Data Tables'!BC81,IF($C$4=\"High\", 'Data Tables'!BC117)))","v":12.645348793157575},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BD45,IF($C$4=\"Central\", 'Data Tables'!BD81,IF($C$4=\"High\", 'Data Tables'!BD117)))","v":12.645348793157575},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BE45,IF($C$4=\"Central\", 'Data Tables'!BE81,IF($C$4=\"High\", 'Data Tables'!BE117)))","v":12.645348793157575},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BF45,IF($C$4=\"Central\", 'Data Tables'!BF81,IF($C$4=\"High\", 'Data Tables'!BF117)))","v":12.645348793157575},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BG45,IF($C$4=\"Central\", 'Data Tables'!BG81,IF($C$4=\"High\", 'Data Tables'!BG117)))","v":12.645348793157575},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BH45,IF($C$4=\"Central\", 'Data Tables'!BH81,IF($C$4=\"High\", 'Data Tables'!BH117)))","v":12.645348793157575},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BI45,IF($C$4=\"Central\", 'Data Tables'!BI81,IF($C$4=\"High\", 'Data Tables'!BI117)))","v":12.645348793157575},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BJ45,IF($C$4=\"Central\", 'Data Tables'!BJ81,IF($C$4=\"High\", 'Data Tables'!BJ117)))","v":12.645348793157575},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BK45,IF($C$4=\"Central\", 'Data Tables'!BK81,IF($C$4=\"High\", 'Data Tables'!BK117)))","v":12.645348793157575},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BL45,IF($C$4=\"Central\", 'Data Tables'!BL81,IF($C$4=\"High\", 'Data Tables'!BL117)))","v":12.645348793157575},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BM45,IF($C$4=\"Central\", 'Data Tables'!BM81,IF($C$4=\"High\", 'Data Tables'!BM117)))","v":12.645348793157575},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BN45,IF($C$4=\"Central\", 'Data Tables'!BN81,IF($C$4=\"High\", 'Data Tables'!BN117)))","v":12.645348793157575},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BO45,IF($C$4=\"Central\", 'Data Tables'!BO81,IF($C$4=\"High\", 'Data Tables'!BO117)))","v":12.645348793157575},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BP45,IF($C$4=\"Central\", 'Data Tables'!BP81,IF($C$4=\"High\", 'Data Tables'!BP117)))","v":12.645348793157575},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BQ45,IF($C$4=\"Central\", 'Data Tables'!BQ81,IF($C$4=\"High\", 'Data Tables'!BQ117)))","v":12.645348793157575},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BR45,IF($C$4=\"Central\", 'Data Tables'!BR81,IF($C$4=\"High\", 'Data Tables'!BR117)))","v":12.645348793157575},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BS45,IF($C$4=\"Central\", 'Data Tables'!BS81,IF($C$4=\"High\", 'Data Tables'!BS117)))","v":12.645348793157575},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BT45,IF($C$4=\"Central\", 'Data Tables'!BT81,IF($C$4=\"High\", 'Data Tables'!BT117)))","v":12.645348793157575},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BU45,IF($C$4=\"Central\", 'Data Tables'!BU81,IF($C$4=\"High\", 'Data Tables'!BU117)))","v":12.645348793157575},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BV45,IF($C$4=\"Central\", 'Data Tables'!BV81,IF($C$4=\"High\", 'Data Tables'!BV117)))","v":12.645348793157575},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BW45,IF($C$4=\"Central\", 'Data Tables'!BW81,IF($C$4=\"High\", 'Data Tables'!BW117)))","v":12.645348793157575},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BX45,IF($C$4=\"Central\", 'Data Tables'!BX81,IF($C$4=\"High\", 'Data Tables'!BX117)))","v":12.645348793157575},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BY45,IF($C$4=\"Central\", 'Data Tables'!BY81,IF($C$4=\"High\", 'Data Tables'!BY117)))","v":12.645348793157575},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BZ45,IF($C$4=\"Central\", 'Data Tables'!BZ81,IF($C$4=\"High\", 'Data Tables'!BZ117)))","v":12.645348793157575},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CA45,IF($C$4=\"Central\", 'Data Tables'!CA81,IF($C$4=\"High\", 'Data Tables'!CA117)))","v":12.645348793157575},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CB45,IF($C$4=\"Central\", 'Data Tables'!CB81,IF($C$4=\"High\", 'Data Tables'!CB117)))","v":12.645348793157575},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CC45,IF($C$4=\"Central\", 'Data Tables'!CC81,IF($C$4=\"High\", 'Data Tables'!CC117)))","v":12.645348793157575},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CD45,IF($C$4=\"Central\", 'Data Tables'!CD81,IF($C$4=\"High\", 'Data Tables'!CD117)))","v":12.645348793157575},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CE45,IF($C$4=\"Central\", 'Data Tables'!CE81,IF($C$4=\"High\", 'Data Tables'!CE117)))","v":12.645348793157575},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CF45,IF($C$4=\"Central\", 'Data Tables'!CF81,IF($C$4=\"High\", 'Data Tables'!CF117)))","v":12.645348793157575},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CG45,IF($C$4=\"Central\", 'Data Tables'!CG81,IF($C$4=\"High\", 'Data Tables'!CG117)))","v":12.645348793157575},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CH45,IF($C$4=\"Central\", 'Data Tables'!CH81,IF($C$4=\"High\", 'Data Tables'!CH117)))","v":12.645348793157575},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CI45,IF($C$4=\"Central\", 'Data Tables'!CI81,IF($C$4=\"High\", 'Data Tables'!CI117)))","v":12.645348793157575},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CJ45,IF($C$4=\"Central\", 'Data Tables'!CJ81,IF($C$4=\"High\", 'Data Tables'!CJ117)))","v":12.645348793157575}]
[null,"Price - Retail - GDP deflated to start year (p/kWh)",null,{"$f":"D49*(100/'GDP Deflators'!$D$23)","v":13.634780141843121},{"$f":"E49*(100/'GDP Deflators'!$D$23)","v":13.711563811983572},{"$f":"F49*(100/'GDP Deflators'!$D$23)","v":13.785443941290675},{"$f":"G49*(100/'GDP Deflators'!$D$23)","v":13.900144361505678},{"$f":"H49*(100/'GDP Deflators'!$D$23)","v":13.993772939581541},{"$f":"I49*(100/'GDP Deflators'!$D$23)","v":14.227972413031308},{"$f":"J49*(100/'GDP Deflators'!$D$23)","v":14.528444024444592},{"$f":"K49*(100/'GDP Deflators'!$D$23)","v":13.953516507588802},{"$f":"L49*(100/'GDP Deflators'!$D$23)","v":13.740363436380409},{"$f":"M49*(100/'GDP Deflators'!$D$23)","v":14.080628473601685},{"$f":"N49*(100/'GDP Deflators'!$D$23)","v":14.024661678923135},{"$f":"O49*(100/'GDP Deflators'!$D$23)","v":14.024661678923135},{"$f":"P49*(100/'GDP Deflators'!$D$23)","v":14.024661678923135},{"$f":"Q49*(100/'GDP Deflators'!$D$23)","v":14.024661678923135},{"$f":"R49*(100/'GDP Deflators'!$D$23)","v":14.024661678923135},{"$f":"S49*(100/'GDP Deflators'!$D$23)","v":14.024661678923135},{"$f":"T49*(100/'GDP Deflators'!$D$23)","v":14.024661678923135},{"$f":"U49*(100/'GDP Deflators'!$D$23)","v":14.024661678923135},{"$f":"V49*(100/'GDP Deflators'!$D$23)","v":14.024661678923135},{"$f":"W49*(100/'GDP Deflators'!$D$23)","v":14.024661678923135},{"$f":"X49*(100/'GDP Deflators'!$D$23)","v":14.024661678923135},{"$f":"Y49*(100/'GDP Deflators'!$D$23)","v":14.024661678923135},{"$f":"Z49*(100/'GDP Deflators'!$D$23)","v":14.024661678923135},{"$f":"AA49*(100/'GDP Deflators'!$D$23)","v":14.024661678923135},{"$f":"AB49*(100/'GDP Deflators'!$D$23)","v":14.024661678923135},{"$f":"AC49*(100/'GDP Deflators'!$D$23)","v":14.024661678923135},{"$f":"AD49*(100/'GDP Deflators'!$D$23)","v":14.024661678923135},{"$f":"AE49*(100/'GDP Deflators'!$D$23)","v":14.024661678923135},{"$f":"AF49*(100/'GDP Deflators'!$D$23)","v":14.024661678923135},{"$f":"AG49*(100/'GDP Deflators'!$D$23)","v":14.024661678923135},{"$f":"AH49*(100/'GDP Deflators'!$D$23)","v":14.024661678923135},{"$f":"AI49*(100/'GDP Deflators'!$D$23)","v":14.024661678923135},{"$f":"AJ49*(100/'GDP Deflators'!$D$23)","v":14.024661678923135},{"$f":"AK49*(100/'GDP Deflators'!$D$23)","v":14.024661678923135},{"$f":"AL49*(100/'GDP Deflators'!$D$23)","v":14.024661678923135},{"$f":"AM49*(100/'GDP Deflators'!$D$23)","v":14.024661678923135},{"$f":"AN49*(100/'GDP Deflators'!$D$23)","v":14.024661678923135},{"$f":"AO49*(100/'GDP Deflators'!$D$23)","v":14.024661678923135},{"$f":"AP49*(100/'GDP Deflators'!$D$23)","v":14.024661678923135},{"$f":"AQ49*(100/'GDP Deflators'!$D$23)","v":14.024661678923135},{"$f":"AR49*(100/'GDP Deflators'!$D$23)","v":14.024661678923135},{"$f":"AS49*(100/'GDP Deflators'!$D$23)","v":14.024661678923135},{"$f":"AT49*(100/'GDP Deflators'!$D$23)","v":14.024661678923135},{"$f":"AU49*(100/'GDP Deflators'!$D$23)","v":14.024661678923135},{"$f":"AV49*(100/'GDP Deflators'!$D$23)","v":14.024661678923135},{"$f":"AW49*(100/'GDP Deflators'!$D$23)","v":14.024661678923135},{"$f":"AX49*(100/'GDP Deflators'!$D$23)","v":14.024661678923135},{"$f":"AY49*(100/'GDP Deflators'!$D$23)","v":14.024661678923135},{"$f":"AZ49*(100/'GDP Deflators'!$D$23)","v":14.024661678923135},{"$f":"BA49*(100/'GDP Deflators'!$D$23)","v":14.024661678923135},{"$f":"BB49*(100/'GDP Deflators'!$D$23)","v":14.024661678923135},{"$f":"BC49*(100/'GDP Deflators'!$D$23)","v":14.024661678923135},{"$f":"BD49*(100/'GDP Deflators'!$D$23)","v":14.024661678923135},{"$f":"BE49*(100/'GDP Deflators'!$D$23)","v":14.024661678923135},{"$f":"BF49*(100/'GDP Deflators'!$D$23)","v":14.024661678923135},{"$f":"BG49*(100/'GDP Deflators'!$D$23)","v":14.024661678923135},{"$f":"BH49*(100/'GDP Deflators'!$D$23)","v":14.024661678923135},{"$f":"BI49*(100/'GDP Deflators'!$D$23)","v":14.024661678923135},{"$f":"BJ49*(100/'GDP Deflators'!$D$23)","v":14.024661678923135},{"$f":"BK49*(100/'GDP Deflators'!$D$23)","v":14.024661678923135},{"$f":"BL49*(100/'GDP Deflators'!$D$23)","v":14.024661678923135},{"$f":"BM49*(100/'GDP Deflators'!$D$23)","v":14.024661678923135},{"$f":"BN49*(100/'GDP Deflators'!$D$23)","v":14.024661678923135},{"$f":"BO49*(100/'GDP Deflators'!$D$23)","v":14.024661678923135},{"$f":"BP49*(100/'GDP Deflators'!$D$23)","v":14.024661678923135},{"$f":"BQ49*(100/'GDP Deflators'!$D$23)","v":14.024661678923135},{"$f":"BR49*(100/'GDP Deflators'!$D$23)","v":14.024661678923135},{"$f":"BS49*(100/'GDP Deflators'!$D$23)","v":14.024661678923135},{"$f":"BT49*(100/'GDP Deflators'!$D$23)","v":14.024661678923135},{"$f":"BU49*(100/'GDP Deflators'!$D$23)","v":14.024661678923135},{"$f":"BV49*(100/'GDP Deflators'!$D$23)","v":14.024661678923135},{"$f":"BW49*(100/'GDP Deflators'!$D$23)","v":14.024661678923135},{"$f":"BX49*(100/'GDP Deflators'!$D$23)","v":14.024661678923135},{"$f":"BY49*(100/'GDP Deflators'!$D$23)","v":14.024661678923135},{"$f":"BZ49*(100/'GDP Deflators'!$D$23)","v":14.024661678923135},{"$f":"CA49*(100/'GDP Deflators'!$D$23)","v":14.024661678923135},{"$f":"CB49*(100/'GDP Deflators'!$D$23)","v":14.024661678923135},{"$f":"CC49*(100/'GDP Deflators'!$D$23)","v":14.024661678923135},{"$f":"CD49*(100/'GDP Deflators'!$D$23)","v":14.024661678923135},{"$f":"CE49*(100/'GDP Deflators'!$D$23)","v":14.024661678923135},{"$f":"CF49*(100/'GDP Deflators'!$D$23)","v":14.024661678923135}]
[null,"Rebound (GWh)",null,{"$f":"('Energy Input'!F37)","v":0},{"$f":"('Energy Input'!G37)","v":0},{"$f":"('Energy Input'!H37)","v":0},{"$f":"('Energy Input'!I37)","v":0},{"$f":"('Energy Input'!J37)","v":0},{"$f":"('Energy Input'!K37)","v":0},{"$f":"('Energy Input'!L37)","v":0},{"$f":"('Energy Input'!M37)","v":0},{"$f":"('Energy Input'!N37)","v":0},{"$f":"('Energy Input'!O37)","v":0},{"$f":"('Energy Input'!P37)","v":0},{"$f":"('Energy Input'!Q37)","v":0},{"$f":"('Energy Input'!R37)","v":0},{"$f":"('Energy Input'!S37)","v":0},{"$f":"('Energy Input'!T37)","v":0},{"$f":"('Energy Input'!U37)","v":0},{"$f":"('Energy Input'!V37)","v":0},{"$f":"('Energy Input'!W37)","v":0},{"$f":"('Energy Input'!X37)","v":0},{"$f":"('Energy Input'!Y37)","v":0},{"$f":"('Energy Input'!Z37)","v":0},{"$f":"('Energy Input'!AA37)","v":0},{"$f":"('Energy Input'!AB37)","v":0},{"$f":"('Energy Input'!AC37)","v":0},{"$f":"('Energy Input'!AD37)","v":0},{"$f":"('Energy Input'!AE37)","v":0},{"$f":"('Energy Input'!AF37)","v":0},{"$f":"('Energy Input'!AG37)","v":0},{"$f":"('Energy Input'!AH37)","v":0},{"$f":"('Energy Input'!AI37)","v":0},{"$f":"('Energy Input'!AJ37)","v":0},{"$f":"('Energy Input'!AK37)","v":0},{"$f":"('Energy Input'!AL37)","v":0},{"$f":"('Energy Input'!AM37)","v":0},{"$f":"('Energy Input'!AN37)","v":0},{"$f":"('Energy Input'!AO37)","v":0},{"$f":"('Energy Input'!AP37)","v":0},{"$f":"('Energy Input'!AQ37)","v":0},{"$f":"('Energy Input'!AR37)","v":0},{"$f":"('Energy Input'!AS37)","v":0},{"$f":"('Energy Input'!AT37)","v":0},{"$f":"('Energy Input'!AU37)","v":0},{"$f":"('Energy Input'!AV37)","v":0},{"$f":"('Energy Input'!AW37)","v":0},{"$f":"('Energy Input'!AX37)","v":0},{"$f":"('Energy Input'!AY37)","v":0},{"$f":"('Energy Input'!AZ37)","v":0},{"$f":"('Energy Input'!BA37)","v":0},{"$f":"('Energy Input'!BB37)","v":0},{"$f":"('Energy Input'!BC37)","v":0},{"$f":"('Energy Input'!BD37)","v":0},{"$f":"('Energy Input'!BE37)","v":0},{"$f":"('Energy Input'!BF37)","v":0},{"$f":"('Energy Input'!BG37)","v":0},{"$f":"('Energy Input'!BH37)","v":0},{"$f":"('Energy Input'!BI37)","v":0},{"$f":"('Energy Input'!BJ37)","v":0},{"$f":"('Energy Input'!BK37)","v":0},{"$f":"('Energy Input'!BL37)","v":0},{"$f":"('Energy Input'!BM37)","v":0},{"$f":"('Energy Input'!BN37)","v":0},{"$f":"('Energy Input'!BO37)","v":0},{"$f":"('Energy Input'!BP37)","v":0},{"$f":"('Energy Input'!BQ37)","v":0},{"$f":"('Energy Input'!BR37)","v":0},{"$f":"('Energy Input'!BS37)","v":0},{"$f":"('Energy Input'!BT37)","v":0},{"$f":"('Energy Input'!BU37)","v":0},{"$f":"('Energy Input'!BV37)","v":0},{"$f":"('Energy Input'!BW37)","v":0},{"$f":"('Energy Input'!BX37)","v":0},{"$f":"('Energy Input'!BY37)","v":0},{"$f":"('Energy Input'!BZ37)","v":0},{"$f":"('Energy Input'!CA37)","v":0},{"$f":"('Energy Input'!CB37)","v":0},{"$f":"('Energy Input'!CC37)","v":0},{"$f":"('Energy Input'!CD37)","v":0},{"$f":"('Energy Input'!CE37)","v":0},{"$f":"('Energy Input'!CF37)","v":0},{"$f":"('Energy Input'!CG37)","v":0},{"$f":"('Energy Input'!CH37)","v":0}]
[null,"Total (undiscounted) (£)",null,{"$f":"(D50*D51*1000000)/100","v":0},{"$f":"(E50*E51*1000000)/100","v":0},{"$f":"(F50*F51*1000000)/100","v":0},{"$f":"(G50*G51*1000000)/100","v":0},{"$f":"(H50*H51*1000000)/100","v":0},{"$f":"(I50*I51*1000000)/100","v":0},{"$f":"(J50*J51*1000000)/100","v":0},{"$f":"(K50*K51*1000000)/100","v":0},{"$f":"(L50*L51*1000000)/100","v":0},{"$f":"(M50*M51*1000000)/100","v":0},{"$f":"(N50*N51*1000000)/100","v":0},{"$f":"(O50*O51*1000000)/100","v":0},{"$f":"(P50*P51*1000000)/100","v":0},{"$f":"(Q50*Q51*1000000)/100","v":0},{"$f":"(R50*R51*1000000)/100","v":0},{"$f":"(S50*S51*1000000)/100","v":0},{"$f":"(T50*T51*1000000)/100","v":0},{"$f":"(U50*U51*1000000)/100","v":0},{"$f":"(V50*V51*1000000)/100","v":0},{"$f":"(W50*W51*1000000)/100","v":0},{"$f":"(X50*X51*1000000)/100","v":0},{"$f":"(Y50*Y51*1000000)/100","v":0},{"$f":"(Z50*Z51*1000000)/100","v":0},{"$f":"(AA50*AA51*1000000)/100","v":0},{"$f":"(AB50*AB51*1000000)/100","v":0},{"$f":"(AC50*AC51*1000000)/100","v":0},{"$f":"(AD50*AD51*1000000)/100","v":0},{"$f":"(AE50*AE51*1000000)/100","v":0},{"$f":"(AF50*AF51*1000000)/100","v":0},{"$f":"(AG50*AG51*1000000)/100","v":0},{"$f":"(AH50*AH51*1000000)/100","v":0},{"$f":"(AI50*AI51*1000000)/100","v":0},{"$f":"(AJ50*AJ51*1000000)/100","v":0},{"$f":"(AK50*AK51*1000000)/100","v":0},{"$f":"(AL50*AL51*1000000)/100","v":0},{"$f":"(AM50*AM51*1000000)/100","v":0},{"$f":"(AN50*AN51*1000000)/100","v":0},{"$f":"(AO50*AO51*1000000)/100","v":0},{"$f":"(AP50*AP51*1000000)/100","v":0},{"$f":"(AQ50*AQ51*1000000)/100","v":0},{"$f":"(AR50*AR51*1000000)/100","v":0},{"$f":"(AS50*AS51*1000000)/100","v":0},{"$f":"(AT50*AT51*1000000)/100","v":0},{"$f":"(AU50*AU51*1000000)/100","v":0},{"$f":"(AV50*AV51*1000000)/100","v":0},{"$f":"(AW50*AW51*1000000)/100","v":0},{"$f":"(AX50*AX51*1000000)/100","v":0},{"$f":"(AY50*AY51*1000000)/100","v":0},{"$f":"(AZ50*AZ51*1000000)/100","v":0},{"$f":"(BA50*BA51*1000000)/100","v":0},{"$f":"(BB50*BB51*1000000)/100","v":0},{"$f":"(BC50*BC51*1000000)/100","v":0},{"$f":"(BD50*BD51*1000000)/100","v":0},{"$f":"(BE50*BE51*1000000)/100","v":0},{"$f":"(BF50*BF51*1000000)/100","v":0},{"$f":"(BG50*BG51*1000000)/100","v":0},{"$f":"(BH50*BH51*1000000)/100","v":0},{"$f":"(BI50*BI51*1000000)/100","v":0},{"$f":"(BJ50*BJ51*1000000)/100","v":0},{"$f":"(BK50*BK51*1000000)/100","v":0},{"$f":"(BL50*BL51*1000000)/100","v":0},{"$f":"(BM50*BM51*1000000)/100","v":0},{"$f":"(BN50*BN51*1000000)/100","v":0},{"$f":"(BO50*BO51*1000000)/100","v":0},{"$f":"(BP50*BP51*1000000)/100","v":0},{"$f":"(BQ50*BQ51*1000000)/100","v":0},{"$f":"(BR50*BR51*1000000)/100","v":0},{"$f":"(BS50*BS51*1000000)/100","v":0},{"$f":"(BT50*BT51*1000000)/100","v":0},{"$f":"(BU50*BU51*1000000)/100","v":0},{"$f":"(BV50*BV51*1000000)/100","v":0},{"$f":"(BW50*BW51*1000000)/100","v":0},{"$f":"(BX50*BX51*1000000)/100","v":0},{"$f":"(BY50*BY51*1000000)/100","v":0},{"$f":"(BZ50*BZ51*1000000)/100","v":0},{"$f":"(CA50*CA51*1000000)/100","v":0},{"$f":"(CB50*CB51*1000000)/100","v":0},{"$f":"(CC50*CC51*1000000)/100","v":0},{"$f":"(CD50*CD51*1000000)/100","v":0},{"$f":"(CE50*CE51*1000000)/100","v":0},{"$f":"(CF50*CF51*1000000)/100","v":0}]
[]
[null,"Total",null,{"$f":"SUM(D40,D46,D52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF40,AF46,AF52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL40,BL46,BL52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Electricity - CO2e"]
[null,null,null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,"Domestic"]
[null,"Net Energy Change (kWh)",null,{"$f":"D14*1000000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ14*1000000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP14*1000000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CO2e (kgCO2e)",null,{"$f":"D59*'Data Tables'!H$17","v":0},{"$f":"E59*'Data Tables'!I$17","v":0},{"$f":"F59*'Data Tables'!J$17","v":0},{"$f":"G59*'Data Tables'!K$17","v":0},{"$f":"H59*'Data Tables'!L$17","v":0},{"$f":"I59*'Data Tables'!M$17","v":0},{"$f":"J59*'Data Tables'!N$17","v":0},{"$f":"K59*'Data Tables'!O$17","v":0},{"$f":"L59*'Data Tables'!P$17","v":0},{"$f":"M59*'Data Tables'!Q$17","v":0},{"$f":"N59*'Data Tables'!R$17","v":0},{"$f":"O59*'Data Tables'!S$17","v":0},{"$f":"P59*'Data Tables'!T$17","v":0},{"$f":"Q59*'Data Tables'!U$17","v":0},{"$f":"R59*'Data Tables'!V$17","v":0},{"$f":"S59*'Data Tables'!W$17","v":0},{"$f":"T59*'Data Tables'!X$17","v":0},{"$f":"U59*'Data Tables'!Y$17","v":0},{"$f":"V59*'Data Tables'!Z$17","v":0},{"$f":"W59*'Data Tables'!AA$17","v":0},{"$f":"X59*'Data Tables'!AB$17","v":0},{"$f":"Y59*'Data Tables'!AC$17","v":0},{"$f":"Z59*'Data Tables'!AD$17","v":0},{"$f":"AA59*'Data Tables'!AE$17","v":0},{"$f":"AB59*'Data Tables'!AF$17","v":0},{"$f":"AC59*'Data Tables'!AG$17","v":0},{"$f":"AD59*'Data Tables'!AH$17","v":0},{"$f":"AE59*'Data Tables'!AI$17","v":0},{"$f":"AF59*'Data Tables'!AJ$17","v":0},{"$f":"AG59*'Data Tables'!AK$17","v":0},{"$f":"AH59*'Data Tables'!AL$17","v":0},{"$f":"AI59*'Data Tables'!AM$17","v":0},{"$f":"AJ59*'Data Tables'!AN$17","v":0},{"$f":"AK59*'Data Tables'!AO$17","v":0},{"$f":"AL59*'Data Tables'!AP$17","v":0},{"$f":"AM59*'Data Tables'!AQ$17","v":0},{"$f":"AN59*'Data Tables'!AR$17","v":0},{"$f":"AO59*'Data Tables'!AS$17","v":0},{"$f":"AP59*'Data Tables'!AT$17","v":0},{"$f":"AQ59*'Data Tables'!AU$17","v":0},{"$f":"AR59*'Data Tables'!AV$17","v":0},{"$f":"AS59*'Data Tables'!AW$17","v":0},{"$f":"AT59*'Data Tables'!AX$17","v":0},{"$f":"AU59*'Data Tables'!AY$17","v":0},{"$f":"AV59*'Data Tables'!AZ$17","v":0},{"$f":"AW59*'Data Tables'!BA$17","v":0},{"$f":"AX59*'Data Tables'!BB$17","v":0},{"$f":"AY59*'Data Tables'!BC$17","v":0},{"$f":"AZ59*'Data Tables'!BD$17","v":0},{"$f":"BA59*'Data Tables'!BE$17","v":0},{"$f":"BB59*'Data Tables'!BF$17","v":0},{"$f":"BC59*'Data Tables'!BG$17","v":0},{"$f":"BD59*'Data Tables'!BH$17","v":0},{"$f":"BE59*'Data Tables'!BI$17","v":0},{"$f":"BF59*'Data Tables'!BJ$17","v":0},{"$f":"BG59*'Data Tables'!BK$17","v":0},{"$f":"BH59*'Data Tables'!BL$17","v":0},{"$f":"BI59*'Data Tables'!BM$17","v":0},{"$f":"BJ59*'Data Tables'!BN$17","v":0},{"$f":"BK59*'Data Tables'!BO$17","v":0},{"$f":"BL59*'Data Tables'!BP$17","v":0},{"$f":"BM59*'Data Tables'!BQ$17","v":0},{"$f":"BN59*'Data Tables'!BR$17","v":0},{"$f":"BO59*'Data Tables'!BS$17","v":0},{"$f":"BP59*'Data Tables'!BT$17","v":0},{"$f":"BQ59*'Data Tables'!BU$17","v":0},{"$f":"BR59*'Data Tables'!BV$17","v":0},{"$f":"BS59*'Data Tables'!BW$17","v":0},{"$f":"BT59*'Data Tables'!BX$17","v":0},{"$f":"BU59*'Data Tables'!BY$17","v":0},{"$f":"BV59*'Data Tables'!BZ$17","v":0},{"$f":"BW59*'Data Tables'!CA$17","v":0},{"$f":"BX59*'Data Tables'!CB$17","v":0},{"$f":"BY59*'Data Tables'!CC$17","v":0},{"$f":"BZ59*'Data Tables'!CD$17","v":0},{"$f":"CA59*'Data Tables'!CE$17","v":0},{"$f":"CB59*'Data Tables'!CF$17","v":0},{"$f":"CC59*'Data Tables'!CG$17","v":0},{"$f":"CD59*'Data Tables'!CH$17","v":0},{"$f":"CE59*'Data Tables'!CI$17","v":0},{"$f":"CF59*'Data Tables'!CJ$17","v":0}]
[]
[null,"Commercial"]
[null,"Net Energy Change (kWh)",null,{"$f":"D20*1000000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ20*1000000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP20*1000000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CO2e (kgCO2e)",null,{"$f":"D63*'Data Tables'!H$18","v":0},{"$f":"E63*'Data Tables'!I$18","v":0},{"$f":"F63*'Data Tables'!J$18","v":0},{"$f":"G63*'Data Tables'!K$18","v":0},{"$f":"H63*'Data Tables'!L$18","v":0},{"$f":"I63*'Data Tables'!M$18","v":0},{"$f":"J63*'Data Tables'!N$18","v":0},{"$f":"K63*'Data Tables'!O$18","v":0},{"$f":"L63*'Data Tables'!P$18","v":0},{"$f":"M63*'Data Tables'!Q$18","v":0},{"$f":"N63*'Data Tables'!R$18","v":0},{"$f":"O63*'Data Tables'!S$18","v":0},{"$f":"P63*'Data Tables'!T$18","v":0},{"$f":"Q63*'Data Tables'!U$18","v":0},{"$f":"R63*'Data Tables'!V$18","v":0},{"$f":"S63*'Data Tables'!W$18","v":0},{"$f":"T63*'Data Tables'!X$18","v":0},{"$f":"U63*'Data Tables'!Y$18","v":0},{"$f":"V63*'Data Tables'!Z$18","v":0},{"$f":"W63*'Data Tables'!AA$18","v":0},{"$f":"X63*'Data Tables'!AB$18","v":0},{"$f":"Y63*'Data Tables'!AC$18","v":0},{"$f":"Z63*'Data Tables'!AD$18","v":0},{"$f":"AA63*'Data Tables'!AE$18","v":0},{"$f":"AB63*'Data Tables'!AF$18","v":0},{"$f":"AC63*'Data Tables'!AG$18","v":0},{"$f":"AD63*'Data Tables'!AH$18","v":0},{"$f":"AE63*'Data Tables'!AI$18","v":0},{"$f":"AF63*'Data Tables'!AJ$18","v":0},{"$f":"AG63*'Data Tables'!AK$18","v":0},{"$f":"AH63*'Data Tables'!AL$18","v":0},{"$f":"AI63*'Data Tables'!AM$18","v":0},{"$f":"AJ63*'Data Tables'!AN$18","v":0},{"$f":"AK63*'Data Tables'!AO$18","v":0},{"$f":"AL63*'Data Tables'!AP$18","v":0},{"$f":"AM63*'Data Tables'!AQ$18","v":0},{"$f":"AN63*'Data Tables'!AR$18","v":0},{"$f":"AO63*'Data Tables'!AS$18","v":0},{"$f":"AP63*'Data Tables'!AT$18","v":0},{"$f":"AQ63*'Data Tables'!AU$18","v":0},{"$f":"AR63*'Data Tables'!AV$18","v":0},{"$f":"AS63*'Data Tables'!AW$18","v":0},{"$f":"AT63*'Data Tables'!AX$18","v":0},{"$f":"AU63*'Data Tables'!AY$18","v":0},{"$f":"AV63*'Data Tables'!AZ$18","v":0},{"$f":"AW63*'Data Tables'!BA$18","v":0},{"$f":"AX63*'Data Tables'!BB$18","v":0},{"$f":"AY63*'Data Tables'!BC$18","v":0},{"$f":"AZ63*'Data Tables'!BD$18","v":0},{"$f":"BA63*'Data Tables'!BE$18","v":0},{"$f":"BB63*'Data Tables'!BF$18","v":0},{"$f":"BC63*'Data Tables'!BG$18","v":0},{"$f":"BD63*'Data Tables'!BH$18","v":0},{"$f":"BE63*'Data Tables'!BI$18","v":0},{"$f":"BF63*'Data Tables'!BJ$18","v":0},{"$f":"BG63*'Data Tables'!BK$18","v":0},{"$f":"BH63*'Data Tables'!BL$18","v":0},{"$f":"BI63*'Data Tables'!BM$18","v":0},{"$f":"BJ63*'Data Tables'!BN$18","v":0},{"$f":"BK63*'Data Tables'!BO$18","v":0},{"$f":"BL63*'Data Tables'!BP$18","v":0},{"$f":"BM63*'Data Tables'!BQ$18","v":0},{"$f":"BN63*'Data Tables'!BR$18","v":0},{"$f":"BO63*'Data Tables'!BS$18","v":0},{"$f":"BP63*'Data Tables'!BT$18","v":0},{"$f":"BQ63*'Data Tables'!BU$18","v":0},{"$f":"BR63*'Data Tables'!BV$18","v":0},{"$f":"BS63*'Data Tables'!BW$18","v":0},{"$f":"BT63*'Data Tables'!BX$18","v":0},{"$f":"BU63*'Data Tables'!BY$18","v":0},{"$f":"BV63*'Data Tables'!BZ$18","v":0},{"$f":"BW63*'Data Tables'!CA$18","v":0},{"$f":"BX63*'Data Tables'!CB$18","v":0},{"$f":"BY63*'Data Tables'!CC$18","v":0},{"$f":"BZ63*'Data Tables'!CD$18","v":0},{"$f":"CA63*'Data Tables'!CE$18","v":0},{"$f":"CB63*'Data Tables'!CF$18","v":0},{"$f":"CC63*'Data Tables'!CG$18","v":0},{"$f":"CD63*'Data Tables'!CH$18","v":0},{"$f":"CE63*'Data Tables'!CI$18","v":0},{"$f":"CF63*'Data Tables'!CJ$18","v":0}]
[]
[null,"Industrial"]
[null,"Net Energy Change (kWh)",null,{"$f":"D26*1000000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ26*1000000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP26*1000000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CO2e (kgCO2e)",null,{"$f":"D67*'Data Tables'!H$19","v":0},{"$f":"E67*'Data Tables'!I$19","v":0},{"$f":"F67*'Data Tables'!J$19","v":0},{"$f":"G67*'Data Tables'!K$19","v":0},{"$f":"H67*'Data Tables'!L$19","v":0},{"$f":"I67*'Data Tables'!M$19","v":0},{"$f":"J67*'Data Tables'!N$19","v":0},{"$f":"K67*'Data Tables'!O$19","v":0},{"$f":"L67*'Data Tables'!P$19","v":0},{"$f":"M67*'Data Tables'!Q$19","v":0},{"$f":"N67*'Data Tables'!R$19","v":0},{"$f":"O67*'Data Tables'!S$19","v":0},{"$f":"P67*'Data Tables'!T$19","v":0},{"$f":"Q67*'Data Tables'!U$19","v":0},{"$f":"R67*'Data Tables'!V$19","v":0},{"$f":"S67*'Data Tables'!W$19","v":0},{"$f":"T67*'Data Tables'!X$19","v":0},{"$f":"U67*'Data Tables'!Y$19","v":0},{"$f":"V67*'Data Tables'!Z$19","v":0},{"$f":"W67*'Data Tables'!AA$19","v":0},{"$f":"X67*'Data Tables'!AB$19","v":0},{"$f":"Y67*'Data Tables'!AC$19","v":0},{"$f":"Z67*'Data Tables'!AD$19","v":0},{"$f":"AA67*'Data Tables'!AE$19","v":0},{"$f":"AB67*'Data Tables'!AF$19","v":0},{"$f":"AC67*'Data Tables'!AG$19","v":0},{"$f":"AD67*'Data Tables'!AH$19","v":0},{"$f":"AE67*'Data Tables'!AI$19","v":0},{"$f":"AF67*'Data Tables'!AJ$19","v":0},{"$f":"AG67*'Data Tables'!AK$19","v":0},{"$f":"AH67*'Data Tables'!AL$19","v":0},{"$f":"AI67*'Data Tables'!AM$19","v":0},{"$f":"AJ67*'Data Tables'!AN$19","v":0},{"$f":"AK67*'Data Tables'!AO$19","v":0},{"$f":"AL67*'Data Tables'!AP$19","v":0},{"$f":"AM67*'Data Tables'!AQ$19","v":0},{"$f":"AN67*'Data Tables'!AR$19","v":0},{"$f":"AO67*'Data Tables'!AS$19","v":0},{"$f":"AP67*'Data Tables'!AT$19","v":0},{"$f":"AQ67*'Data Tables'!AU$19","v":0},{"$f":"AR67*'Data Tables'!AV$19","v":0},{"$f":"AS67*'Data Tables'!AW$19","v":0},{"$f":"AT67*'Data Tables'!AX$19","v":0},{"$f":"AU67*'Data Tables'!AY$19","v":0},{"$f":"AV67*'Data Tables'!AZ$19","v":0},{"$f":"AW67*'Data Tables'!BA$19","v":0},{"$f":"AX67*'Data Tables'!BB$19","v":0},{"$f":"AY67*'Data Tables'!BC$19","v":0},{"$f":"AZ67*'Data Tables'!BD$19","v":0},{"$f":"BA67*'Data Tables'!BE$19","v":0},{"$f":"BB67*'Data Tables'!BF$19","v":0},{"$f":"BC67*'Data Tables'!BG$19","v":0},{"$f":"BD67*'Data Tables'!BH$19","v":0},{"$f":"BE67*'Data Tables'!BI$19","v":0},{"$f":"BF67*'Data Tables'!BJ$19","v":0},{"$f":"BG67*'Data Tables'!BK$19","v":0},{"$f":"BH67*'Data Tables'!BL$19","v":0},{"$f":"BI67*'Data Tables'!BM$19","v":0},{"$f":"BJ67*'Data Tables'!BN$19","v":0},{"$f":"BK67*'Data Tables'!BO$19","v":0},{"$f":"BL67*'Data Tables'!BP$19","v":0},{"$f":"BM67*'Data Tables'!BQ$19","v":0},{"$f":"BN67*'Data Tables'!BR$19","v":0},{"$f":"BO67*'Data Tables'!BS$19","v":0},{"$f":"BP67*'Data Tables'!BT$19","v":0},{"$f":"BQ67*'Data Tables'!BU$19","v":0},{"$f":"BR67*'Data Tables'!BV$19","v":0},{"$f":"BS67*'Data Tables'!BW$19","v":0},{"$f":"BT67*'Data Tables'!BX$19","v":0},{"$f":"BU67*'Data Tables'!BY$19","v":0},{"$f":"BV67*'Data Tables'!BZ$19","v":0},{"$f":"BW67*'Data Tables'!CA$19","v":0},{"$f":"BX67*'Data Tables'!CB$19","v":0},{"$f":"BY67*'Data Tables'!CC$19","v":0},{"$f":"BZ67*'Data Tables'!CD$19","v":0},{"$f":"CA67*'Data Tables'!CE$19","v":0},{"$f":"CB67*'Data Tables'!CF$19","v":0},{"$f":"CC67*'Data Tables'!CG$19","v":0},{"$f":"CD67*'Data Tables'!CH$19","v":0},{"$f":"CE67*'Data Tables'!CI$19","v":0},{"$f":"CF67*'Data Tables'!CJ$19","v":0}]
[]
[null,"Price £/tCO2e (2020)",null,{"$f":"IF($C$5=\"Low\", 'Data Tables'!H8,IF($C$5=\"Central\", 'Data Tables'!H9,IF($C$5=\"High\",'Data Tables'!H10)))","v":240.95847727115512},{"$f":"IF($C$5=\"Low\", 'Data Tables'!I8,IF($C$5=\"Central\", 'Data Tables'!I9,IF($C$5=\"High\",'Data Tables'!I10)))","v":244.62789570675648},{"$f":"IF($C$5=\"Low\", 'Data Tables'!J8,IF($C$5=\"Central\", 'Data Tables'!J9,IF($C$5=\"High\",'Data Tables'!J10)))","v":248.35319361092027},{"$f":"IF($C$5=\"Low\", 'Data Tables'!K8,IF($C$5=\"Central\", 'Data Tables'!K9,IF($C$5=\"High\",'Data Tables'!K10)))","v":252.13522194002059},{"$f":"IF($C$5=\"Low\", 'Data Tables'!L8,IF($C$5=\"Central\", 'Data Tables'!L9,IF($C$5=\"High\",'Data Tables'!L10)))","v":255.97484460915797},{"$f":"IF($C$5=\"Low\", 'Data Tables'!M8,IF($C$5=\"Central\", 'Data Tables'!M9,IF($C$5=\"High\",'Data Tables'!M10)))","v":259.87293868950047},{"$f":"IF($C$5=\"Low\", 'Data Tables'!N8,IF($C$5=\"Central\", 'Data Tables'!N9,IF($C$5=\"High\",'Data Tables'!N10)))","v":263.83039460862994},{"$f":"IF($C$5=\"Low\", 'Data Tables'!O8,IF($C$5=\"Central\", 'Data Tables'!O9,IF($C$5=\"High\",'Data Tables'!O10)))","v":267.84811635393902},{"$f":"IF($C$5=\"Low\", 'Data Tables'!P8,IF($C$5=\"Central\", 'Data Tables'!P9,IF($C$5=\"High\",'Data Tables'!P10)))","v":271.92702167912591},{"$f":"IF($C$5=\"Low\", 'Data Tables'!Q8,IF($C$5=\"Central\", 'Data Tables'!Q9,IF($C$5=\"High\",'Data Tables'!Q10)))","v":276.06804231383342},{"$f":"IF($C$5=\"Low\", 'Data Tables'!R8,IF($C$5=\"Central\", 'Data Tables'!R9,IF($C$5=\"High\",'Data Tables'!R10)))","v":280.27212417648065},{"$f":"IF($C$5=\"Low\", 'Data Tables'!S8,IF($C$5=\"Central\", 'Data Tables'!S9,IF($C$5=\"High\",'Data Tables'!S10)))","v":284.54022759033569},{"$f":"IF($C$5=\"Low\", 'Data Tables'!T8,IF($C$5=\"Central\", 'Data Tables'!T9,IF($C$5=\"High\",'Data Tables'!T10)))","v":288.87332750287885},{"$f":"IF($C$5=\"Low\", 'Data Tables'!U8,IF($C$5=\"Central\", 'Data Tables'!U9,IF($C$5=\"High\",'Data Tables'!U10)))","v":293.27241370850646},{"$f":"IF($C$5=\"Low\", 'Data Tables'!V8,IF($C$5=\"Central\", 'Data Tables'!V9,IF($C$5=\"High\",'Data Tables'!V10)))","v":297.73849107462587},{"$f":"IF($C$5=\"Low\", 'Data Tables'!W8,IF($C$5=\"Central\", 'Data Tables'!W9,IF($C$5=\"High\",'Data Tables'!W10)))","v":302.27257977119376},{"$f":"IF($C$5=\"Low\", 'Data Tables'!X8,IF($C$5=\"Central\", 'Data Tables'!X9,IF($C$5=\"High\",'Data Tables'!X10)))","v":306.87571550375003},{"$f":"IF($C$5=\"Low\", 'Data Tables'!Y8,IF($C$5=\"Central\", 'Data Tables'!Y9,IF($C$5=\"High\",'Data Tables'!Y10)))","v":311.54894975000002},{"$f":"IF($C$5=\"Low\", 'Data Tables'!Z8,IF($C$5=\"Central\", 'Data Tables'!Z9,IF($C$5=\"High\",'Data Tables'!Z10)))","v":316.29335000000003},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AA8,IF($C$5=\"Central\", 'Data Tables'!AA9,IF($C$5=\"High\",'Data Tables'!AA10)))","v":321.11},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AB8,IF($C$5=\"Central\", 'Data Tables'!AB9,IF($C$5=\"High\",'Data Tables'!AB10)))","v":326},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AC8,IF($C$5=\"Central\", 'Data Tables'!AC9,IF($C$5=\"High\",'Data Tables'!AC10)))","v":330.89},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AD8,IF($C$5=\"Central\", 'Data Tables'!AD9,IF($C$5=\"High\",'Data Tables'!AD10)))","v":335.85334999999998},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AE8,IF($C$5=\"Central\", 'Data Tables'!AE9,IF($C$5=\"High\",'Data Tables'!AE10)))","v":340.89115024999995},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AF8,IF($C$5=\"Central\", 'Data Tables'!AF9,IF($C$5=\"High\",'Data Tables'!AF10)))","v":346.00451750374992},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AG8,IF($C$5=\"Central\", 'Data Tables'!AG9,IF($C$5=\"High\",'Data Tables'!AG10)))","v":351.19458526630615},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AH8,IF($C$5=\"Central\", 'Data Tables'!AH9,IF($C$5=\"High\",'Data Tables'!AH10)))","v":356.4625040453007},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AI8,IF($C$5=\"Central\", 'Data Tables'!AI9,IF($C$5=\"High\",'Data Tables'!AI10)))","v":361.80944160598017},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AJ8,IF($C$5=\"Central\", 'Data Tables'!AJ9,IF($C$5=\"High\",'Data Tables'!AJ10)))","v":367.23658323006981},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AK8,IF($C$5=\"Central\", 'Data Tables'!AK9,IF($C$5=\"High\",'Data Tables'!AK10)))","v":372.74513197852082},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AL8,IF($C$5=\"Central\", 'Data Tables'!AL9,IF($C$5=\"High\",'Data Tables'!AL10)))","v":378.33630895819857},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AM8,IF($C$5=\"Central\", 'Data Tables'!AM9,IF($C$5=\"High\",'Data Tables'!AM10)))","v":384.01135359257154},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AN8,IF($C$5=\"Central\", 'Data Tables'!AN9,IF($C$5=\"High\",'Data Tables'!AN10)))","v":389.77152389646005},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AO8,IF($C$5=\"Central\", 'Data Tables'!AO9,IF($C$5=\"High\",'Data Tables'!AO10)))","v":395.6180967549069},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AP8,IF($C$5=\"Central\", 'Data Tables'!AP9,IF($C$5=\"High\",'Data Tables'!AP10)))","v":401.55236820623048},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AQ8,IF($C$5=\"Central\", 'Data Tables'!AQ9,IF($C$5=\"High\",'Data Tables'!AQ10)))","v":407.5756537293239},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AR8,IF($C$5=\"Central\", 'Data Tables'!AR9,IF($C$5=\"High\",'Data Tables'!AR10)))","v":413.6892885352637},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AS8,IF($C$5=\"Central\", 'Data Tables'!AS9,IF($C$5=\"High\",'Data Tables'!AS10)))","v":419.89462786329261},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AT8,IF($C$5=\"Central\", 'Data Tables'!AT9,IF($C$5=\"High\",'Data Tables'!AT10)))","v":426.19304728124195},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AU8,IF($C$5=\"Central\", 'Data Tables'!AU9,IF($C$5=\"High\",'Data Tables'!AU10)))","v":432.58594299046052},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AV8,IF($C$5=\"Central\", 'Data Tables'!AV9,IF($C$5=\"High\",'Data Tables'!AV10)))","v":439.07473213531739},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AW8,IF($C$5=\"Central\", 'Data Tables'!AW9,IF($C$5=\"High\",'Data Tables'!AW10)))","v":445.66085311734713},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AX8,IF($C$5=\"Central\", 'Data Tables'!AX9,IF($C$5=\"High\",'Data Tables'!AX10)))","v":452.34576591410729},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AY8,IF($C$5=\"Central\", 'Data Tables'!AY9,IF($C$5=\"High\",'Data Tables'!AY10)))","v":459.13095240281888},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AZ8,IF($C$5=\"Central\", 'Data Tables'!AZ9,IF($C$5=\"High\",'Data Tables'!AZ10)))","v":466.01791668886113},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BA8,IF($C$5=\"Central\", 'Data Tables'!BA9,IF($C$5=\"High\",'Data Tables'!BA10)))","v":473.00818543919399},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BB8,IF($C$5=\"Central\", 'Data Tables'!BB9,IF($C$5=\"High\",'Data Tables'!BB10)))","v":480.10330822078186},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BC8,IF($C$5=\"Central\", 'Data Tables'!BC9,IF($C$5=\"High\",'Data Tables'!BC10)))","v":487.30485784409353},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BD8,IF($C$5=\"Central\", 'Data Tables'!BD9,IF($C$5=\"High\",'Data Tables'!BD10)))","v":494.61443071175489},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BE8,IF($C$5=\"Central\", 'Data Tables'!BE9,IF($C$5=\"High\",'Data Tables'!BE10)))","v":502.03364717243119},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BF8,IF($C$5=\"Central\", 'Data Tables'!BF9,IF($C$5=\"High\",'Data Tables'!BF10)))","v":509.56415188001762},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BG8,IF($C$5=\"Central\", 'Data Tables'!BG9,IF($C$5=\"High\",'Data Tables'!BG10)))","v":517.20761415821778},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BH8,IF($C$5=\"Central\", 'Data Tables'!BH9,IF($C$5=\"High\",'Data Tables'!BH10)))","v":524.96572837059102},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BI8,IF($C$5=\"Central\", 'Data Tables'!BI9,IF($C$5=\"High\",'Data Tables'!BI10)))","v":532.84021429614984},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BJ8,IF($C$5=\"Central\", 'Data Tables'!BJ9,IF($C$5=\"High\",'Data Tables'!BJ10)))","v":540.83281751059201},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BK8,IF($C$5=\"Central\", 'Data Tables'!BK9,IF($C$5=\"High\",'Data Tables'!BK10)))","v":548.94530977325087},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BL8,IF($C$5=\"Central\", 'Data Tables'!BL9,IF($C$5=\"High\",'Data Tables'!BL10)))","v":557.17948941984957},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BM8,IF($C$5=\"Central\", 'Data Tables'!BM9,IF($C$5=\"High\",'Data Tables'!BM10)))","v":565.53718176114728},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BN8,IF($C$5=\"Central\", 'Data Tables'!BN9,IF($C$5=\"High\",'Data Tables'!BN10)))","v":574.02023948756448},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BO8,IF($C$5=\"Central\", 'Data Tables'!BO9,IF($C$5=\"High\",'Data Tables'!BO10)))","v":582.63054307987784},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BP8,IF($C$5=\"Central\", 'Data Tables'!BP9,IF($C$5=\"High\",'Data Tables'!BP10)))","v":591.37000122607594},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BQ8,IF($C$5=\"Central\", 'Data Tables'!BQ9,IF($C$5=\"High\",'Data Tables'!BQ10)))","v":600.24055124446704},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BR8,IF($C$5=\"Central\", 'Data Tables'!BR9,IF($C$5=\"High\",'Data Tables'!BR10)))","v":609.24415951313404},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BS8,IF($C$5=\"Central\", 'Data Tables'!BS9,IF($C$5=\"High\",'Data Tables'!BS10)))","v":618.38282190583095},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BT8,IF($C$5=\"Central\", 'Data Tables'!BT9,IF($C$5=\"High\",'Data Tables'!BT10)))","v":627.65856423441835},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BU8,IF($C$5=\"Central\", 'Data Tables'!BU9,IF($C$5=\"High\",'Data Tables'!BU10)))","v":637.07344269793452},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BV8,IF($C$5=\"Central\", 'Data Tables'!BV9,IF($C$5=\"High\",'Data Tables'!BV10)))","v":646.62954433840343},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BW8,IF($C$5=\"Central\", 'Data Tables'!BW9,IF($C$5=\"High\",'Data Tables'!BW10)))","v":656.32898750347942},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BX8,IF($C$5=\"Central\", 'Data Tables'!BX9,IF($C$5=\"High\",'Data Tables'!BX10)))","v":666.17392231603151},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BY8,IF($C$5=\"Central\", 'Data Tables'!BY9,IF($C$5=\"High\",'Data Tables'!BY10)))","v":676.1665311507719},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BZ8,IF($C$5=\"Central\", 'Data Tables'!BZ9,IF($C$5=\"High\",'Data Tables'!BZ10)))","v":686.30902911803344},{"$f":"IF($C$5=\"Low\", 'Data Tables'!CA8,IF($C$5=\"Central\", 'Data Tables'!CA9,IF($C$5=\"High\",'Data Tables'!CA10)))","v":696.60366455480391},{"$f":"IF($C$5=\"Low\", 'Data Tables'!CB8,IF($C$5=\"Central\", 'Data Tables'!CB9,IF($C$5=\"High\",'Data Tables'!CB10)))","v":707.05271952312592},{"$f":"IF($C$5=\"Low\", 'Data Tables'!CC8,IF($C$5=\"Central\", 'Data Tables'!CC9,IF($C$5=\"High\",'Data Tables'!CC10)))","v":717.65851031597276},{"$f":"IF($C$5=\"Low\", 'Data Tables'!CD8,IF($C$5=\"Central\", 'Data Tables'!CD9,IF($C$5=\"High\",'Data Tables'!CD10)))","v":728.42338797071227},{"$f":"IF($C$5=\"Low\", 'Data Tables'!CE8,IF($C$5=\"Central\", 'Data Tables'!CE9,IF($C$5=\"High\",'Data Tables'!CE10)))","v":739.34973879027291},{"$f":"IF($C$5=\"Low\", 'Data Tables'!CF8,IF($C$5=\"Central\", 'Data Tables'!CF9,IF($C$5=\"High\",'Data Tables'!CF10)))","v":750.43998487212696},{"$f":"IF($C$5=\"Low\", 'Data Tables'!CG8,IF($C$5=\"Central\", 'Data Tables'!CG9,IF($C$5=\"High\",'Data Tables'!CG10)))","v":761.69658464520876},{"$f":"IF($C$5=\"Low\", 'Data Tables'!CH8,IF($C$5=\"Central\", 'Data Tables'!CH9,IF($C$5=\"High\",'Data Tables'!CH10)))","v":773.1220334148868},{"$f":"IF($C$5=\"Low\", 'Data Tables'!CI8,IF($C$5=\"Central\", 'Data Tables'!CI9,IF($C$5=\"High\",'Data Tables'!CI10)))","v":784.71886391611008},{"$f":"IF($C$5=\"Low\", 'Data Tables'!CJ8,IF($C$5=\"Central\", 'Data Tables'!CJ9,IF($C$5=\"High\",'Data Tables'!CJ10)))","v":796.4896468748517}]
[null,"Price £/tCO2e - GDP deflated to start year",null,{"$f":"D70*(100/'GDP Deflators'!$D$26)","v":251.96443695845309},{"$f":"E70*(100/'GDP Deflators'!$D$26)","v":255.80145884106915},{"$f":"F70*(100/'GDP Deflators'!$D$26)","v":259.69691252900418},{"$f":"G70*(100/'GDP Deflators'!$D$26)","v":263.65168784670476},{"$f":"H70*(100/'GDP Deflators'!$D$26)","v":267.66668816924346},{"$f":"I70*(100/'GDP Deflators'!$D$26)","v":271.74283062867352},{"$f":"J70*(100/'GDP Deflators'!$D$26)","v":275.88104632352645},{"$f":"K70*(100/'GDP Deflators'!$D$26)","v":280.08228053149895},{"$f":"L70*(100/'GDP Deflators'!$D$26)","v":284.34749292537964},{"$f":"M70*(100/'GDP Deflators'!$D$26)","v":288.67765779226357},{"$f":"N70*(100/'GDP Deflators'!$D$26)","v":293.07376425610516},{"$f":"O70*(100/'GDP Deflators'!$D$26)","v":297.53681650366008},{"$f":"P70*(100/'GDP Deflators'!$D$26)","v":302.06783401386809},{"$f":"Q70*(100/'GDP Deflators'!$D$26)","v":306.66785179072906},{"$f":"R70*(100/'GDP Deflators'!$D$26)","v":311.33792059972495},{"$f":"S70*(100/'GDP Deflators'!$D$26)","v":316.07910720784258},{"$f":"T70*(100/'GDP Deflators'!$D$26)","v":320.89249462725138},{"$f":"U70*(100/'GDP Deflators'!$D$26)","v":325.7791823626917},{"$f":"V70*(100/'GDP Deflators'!$D$26)","v":330.74028666263121},{"$f":"W70*(100/'GDP Deflators'!$D$26)","v":335.77694077424485},{"$f":"X70*(100/'GDP Deflators'!$D$26)","v":340.89029520227905},{"$f":"Y70*(100/'GDP Deflators'!$D$26)","v":346.00364963031319},{"$f":"Z70*(100/'GDP Deflators'!$D$26)","v":351.19370437476789},{"$f":"AA70*(100/'GDP Deflators'!$D$26)","v":356.46160994038939},{"$f":"AB70*(100/'GDP Deflators'!$D$26)","v":361.8085340894952},{"$f":"AC70*(100/'GDP Deflators'!$D$26)","v":367.2356621008376},{"$f":"AD70*(100/'GDP Deflators'!$D$26)","v":372.74419703235014},{"$f":"AE70*(100/'GDP Deflators'!$D$26)","v":378.33535998783532},{"$f":"AF70*(100/'GDP Deflators'!$D$26)","v":384.01039038765276},{"$f":"AG70*(100/'GDP Deflators'!$D$26)","v":389.77054624346755},{"$f":"AH70*(100/'GDP Deflators'!$D$26)","v":395.61710443711951},{"$f":"AI70*(100/'GDP Deflators'!$D$26)","v":401.55136100367628},{"$f":"AJ70*(100/'GDP Deflators'!$D$26)","v":407.57463141873137},{"$f":"AK70*(100/'GDP Deflators'!$D$26)","v":413.68825089001228},{"$f":"AL70*(100/'GDP Deflators'!$D$26)","v":419.89357465336241},{"$f":"AM70*(100/'GDP Deflators'!$D$26)","v":426.19197827316282},{"$f":"AN70*(100/'GDP Deflators'!$D$26)","v":432.58485794726022},{"$f":"AO70*(100/'GDP Deflators'!$D$26)","v":439.07363081646906},{"$f":"AP70*(100/'GDP Deflators'!$D$26)","v":445.65973527871603},{"$f":"AQ70*(100/'GDP Deflators'!$D$26)","v":452.34463130789675},{"$f":"AR70*(100/'GDP Deflators'!$D$26)","v":459.12980077751513},{"$f":"AS70*(100/'GDP Deflators'!$D$26)","v":466.01674778917783},{"$f":"AT70*(100/'GDP Deflators'!$D$26)","v":473.00699900601546},{"$f":"AU70*(100/'GDP Deflators'!$D$26)","v":480.10210399110565},{"$f":"AV70*(100/'GDP Deflators'!$D$26)","v":487.30363555097222},{"$f":"AW70*(100/'GDP Deflators'!$D$26)","v":494.61319008423675},{"$f":"AX70*(100/'GDP Deflators'!$D$26)","v":502.03238793550025},{"$f":"AY70*(100/'GDP Deflators'!$D$26)","v":509.56287375453269},{"$f":"AZ70*(100/'GDP Deflators'!$D$26)","v":517.20631686085062},{"$f":"BA70*(100/'GDP Deflators'!$D$26)","v":524.96441161376333},{"$f":"BB70*(100/'GDP Deflators'!$D$26)","v":532.83887778796975},{"$f":"BC70*(100/'GDP Deflators'!$D$26)","v":540.83146095478924},{"$f":"BD70*(100/'GDP Deflators'!$D$26)","v":548.94393286911099},{"$f":"BE70*(100/'GDP Deflators'!$D$26)","v":557.17809186214765},{"$f":"BF70*(100/'GDP Deflators'!$D$26)","v":565.53576324007975},{"$f":"BG70*(100/'GDP Deflators'!$D$26)","v":574.01879968868093},{"$f":"BH70*(100/'GDP Deflators'!$D$26)","v":582.62908168401111},{"$f":"BI70*(100/'GDP Deflators'!$D$26)","v":591.36851790927119},{"$f":"BJ70*(100/'GDP Deflators'!$D$26)","v":600.23904567791033},{"$f":"BK70*(100/'GDP Deflators'!$D$26)","v":609.24263136307889},{"$f":"BL70*(100/'GDP Deflators'!$D$26)","v":618.38127083352492},{"$f":"BM70*(100/'GDP Deflators'!$D$26)","v":627.65698989602777},{"$f":"BN70*(100/'GDP Deflators'!$D$26)","v":637.07184474446819},{"$f":"BO70*(100/'GDP Deflators'!$D$26)","v":646.62792241563511},{"$f":"BP70*(100/'GDP Deflators'!$D$26)","v":656.3273412518696},{"$f":"BQ70*(100/'GDP Deflators'!$D$26)","v":666.17225137064747},{"$f":"BR70*(100/'GDP Deflators'!$D$26)","v":676.16483514120716},{"$f":"BS70*(100/'GDP Deflators'!$D$26)","v":686.30730766832517},{"$f":"BT70*(100/'GDP Deflators'!$D$26)","v":696.60191728334996},{"$f":"BU70*(100/'GDP Deflators'!$D$26)","v":707.05094604260012},{"$f":"BV70*(100/'GDP Deflators'!$D$26)","v":717.6567102332391},{"$f":"BW70*(100/'GDP Deflators'!$D$26)","v":728.42156088673767},{"$f":"BX70*(100/'GDP Deflators'!$D$26)","v":739.34788430003857},{"$f":"BY70*(100/'GDP Deflators'!$D$26)","v":750.43810256453912},{"$f":"BZ70*(100/'GDP Deflators'!$D$26)","v":761.69467410300717},{"$f":"CA70*(100/'GDP Deflators'!$D$26)","v":773.12009421455218},{"$f":"CB70*(100/'GDP Deflators'!$D$26)","v":784.71689562777044},{"$f":"CC70*(100/'GDP Deflators'!$D$26)","v":796.48764906218685},{"$f":"CD70*(100/'GDP Deflators'!$D$26)","v":808.43496379811961},{"$f":"CE70*(100/'GDP Deflators'!$D$26)","v":820.56148825509138},{"$f":"CF70*(100/'GDP Deflators'!$D$26)","v":832.86991057891771}]
[null,"Total",null,{"$f":"SUM(D60,D64,D68)*D71/1000","v":0},{"$f":"SUM(E60,E64,E68)*E71/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ60,BQ64,BQ68)*BQ71/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Electricity - Air quality"]
[null,null,null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,"Net Energy Change (kWh)",null,{"$f":"SUM(D59,D63,D67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ59,AJ63,AJ67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP59,BP63,BP67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Damage Value (p/kWh) (2020)",null,{"$f":"'Data Tables'!H152","v":0.49398942087667058},{"$f":"'Data Tables'!I152","v":0.50386920929420409},{"$f":"'Data Tables'!J152","v":0.51394659348008809},{"$f":"'Data Tables'!K152","v":0.52422552534968991},{"$f":"'Data Tables'!L152","v":0.53471003585668375},{"$f":"'Data Tables'!M152","v":0.54540423657381742},{"$f":"'Data Tables'!N152","v":0.55631232130529373},{"$f":"'Data Tables'!O152","v":0.56743856773139967},{"$f":"'Data Tables'!P152","v":0.57878733908602764},{"$f":"'Data Tables'!Q152","v":0.59036308586774822},{"$f":"'Data Tables'!R152","v":0.60217034758510313},{"$f":"'Data Tables'!S152","v":0.61421375453680527},{"$f":"'Data Tables'!T152","v":0.62649802962754142},{"$f":"'Data Tables'!U152","v":0.63902799022009227},{"$f":"'Data Tables'!V152","v":0.65180855002449412},{"$f":"'Data Tables'!W152","v":0.66484472102498404},{"$f":"'Data Tables'!X152","v":0.67814161544548368},{"$f":"'Data Tables'!Y152","v":0.69170444775439344},{"$f":"'Data Tables'!Z152","v":0.7055385367094813},{"$f":"'Data Tables'!AA152","v":0.71964930744367095},{"$f":"'Data Tables'!AB152","v":0.73404229359254436},{"$f":"'Data Tables'!AC152","v":0.74872313946439528},{"$f":"'Data Tables'!AD152","v":0.76369760225368322},{"$f":"'Data Tables'!AE152","v":0.77897155429875686},{"$f":"'Data Tables'!AF152","v":0.79455098538473201},{"$f":"'Data Tables'!AG152","v":0.8104420050924267},{"$f":"'Data Tables'!AH152","v":0.82665084519427523},{"$f":"'Data Tables'!AI152","v":0.84318386209816076},{"$f":"'Data Tables'!AJ152","v":0.86004753934012401},{"$f":"'Data Tables'!AK152","v":0.87724849012692652},{"$f":"'Data Tables'!AL152","v":0.89479345992946513},{"$f":"'Data Tables'!AM152","v":0.91268932912805434},{"$f":"'Data Tables'!AN152","v":0.9309431157106155},{"$f":"'Data Tables'!AO152","v":0.94956197802482767},{"$f":"'Data Tables'!AP152","v":0.96855321758532431},{"$f":"'Data Tables'!AQ152","v":0.98792428193703097},{"$f":"'Data Tables'!AR152","v":1.0076827675757716},{"$f":"'Data Tables'!AS152","v":1.0278364229272869},{"$f":"'Data Tables'!AT152","v":1.0483931513858327},{"$f":"'Data Tables'!AU152","v":1.0693610144135492},{"$f":"'Data Tables'!AV152","v":1.0907482347018205},{"$f":"'Data Tables'!AW152","v":1.1125631993958567},{"$f":"'Data Tables'!AX152","v":1.134814463383774},{"$f":"'Data Tables'!AY152","v":1.1575107526514494},{"$f":"'Data Tables'!AZ152","v":1.1806609677044784},{"$f":"'Data Tables'!BA152","v":1.2042741870585678},{"$f":"'Data Tables'!BB152","v":1.2283596707997393},{"$f":"'Data Tables'!BC152","v":1.2529268642157341},{"$f":"'Data Tables'!BD152","v":1.2779854015000487},{"$f":"'Data Tables'!BE152","v":1.3035451095300497},{"$f":"'Data Tables'!BF152","v":1.3296160117206506},{"$f":"'Data Tables'!BG152","v":1.3562083319550635},{"$f":"'Data Tables'!BH152","v":1.3833324985941648},{"$f":"'Data Tables'!BI152","v":1.4109991485660482},{"$f":"'Data Tables'!BJ152","v":1.439219131537369},{"$f":"'Data Tables'!BK152","v":1.4680035141681165},{"$f":"'Data Tables'!BL152","v":1.4973635844514788},{"$f":"'Data Tables'!BM152","v":1.5273108561405084},{"$f":"'Data Tables'!BN152","v":1.5578570732633186},{"$f":"'Data Tables'!BO152","v":1.5890142147285851},{"$f":"'Data Tables'!BP152","v":1.6207944990231566},{"$f":"'Data Tables'!BQ152","v":1.6532103890036198},{"$f":"'Data Tables'!BR152","v":1.6862745967836923},{"$f":"'Data Tables'!BS152","v":1.7200000887193663},{"$f":"'Data Tables'!BT152","v":1.7544000904937536},{"$f":"'Data Tables'!BU152","v":1.7894880923036285},{"$f":"'Data Tables'!BV152","v":1.8252778541497012},{"$f":"'Data Tables'!BW152","v":1.8617834112326952},{"$f":"'Data Tables'!BX152","v":1.8990190794573494},{"$f":"'Data Tables'!BY152","v":1.9369994610464965},{"$f":"'Data Tables'!BZ152","v":1.9757394502674264},{"$f":"'Data Tables'!CA152","v":2.015254239272775},{"$f":"'Data Tables'!CB152","v":2.0555593240582306},{"$f":"'Data Tables'!CC152","v":2.0966705105393952},{"$f":"'Data Tables'!CD152","v":2.138603920750183},{"$f":"'Data Tables'!CE152","v":2.1813759991651867},{"$f":"'Data Tables'!CF152","v":2.2250035191484905},{"$f":"'Data Tables'!CG152","v":2.2695035895314604},{"$f":"'Data Tables'!CH152","v":2.3148936613220896},{"$f":"'Data Tables'!CI152","v":2.3611915345485315},{"$f":"'Data Tables'!CJ152","v":2.4084153652395024}]
[null,"Damage Value (p/kWh) - GDP deflated to start year",null,{"$f":"D79*(100/'GDP Deflators'!$D$26)","v":0.51655275923144506},{"$f":"E79*(100/'GDP Deflators'!$D$26)","v":0.52688381441607413},{"$f":"F79*(100/'GDP Deflators'!$D$26)","v":0.53742149070439549},{"$f":"G79*(100/'GDP Deflators'!$D$26)","v":0.54816992051848346},{"$f":"H79*(100/'GDP Deflators'!$D$26)","v":0.55913331892885321},{"$f":"I79*(100/'GDP Deflators'!$D$26)","v":0.57031598530743022},{"$f":"J79*(100/'GDP Deflators'!$D$26)","v":0.5817223050135788},{"$f":"K79*(100/'GDP Deflators'!$D$26)","v":0.59335675111385044},{"$f":"L79*(100/'GDP Deflators'!$D$26)","v":0.60522388613612743},{"$f":"M79*(100/'GDP Deflators'!$D$26)","v":0.61732836385884993},{"$f":"N79*(100/'GDP Deflators'!$D$26)","v":0.62967493113602691},{"$f":"O79*(100/'GDP Deflators'!$D$26)","v":0.64226842975874754},{"$f":"P79*(100/'GDP Deflators'!$D$26)","v":0.65511379835392258},{"$f":"Q79*(100/'GDP Deflators'!$D$26)","v":0.66821607432100105},{"$f":"R79*(100/'GDP Deflators'!$D$26)","v":0.68158039580742102},{"$f":"S79*(100/'GDP Deflators'!$D$26)","v":0.6952120037235695},{"$f":"T79*(100/'GDP Deflators'!$D$26)","v":0.70911624379804084},{"$f":"U79*(100/'GDP Deflators'!$D$26)","v":0.72329856867400177},{"$f":"V79*(100/'GDP Deflators'!$D$26)","v":0.73776454004748182},{"$f":"W79*(100/'GDP Deflators'!$D$26)","v":0.75251983084843144},{"$f":"X79*(100/'GDP Deflators'!$D$26)","v":0.76757022746540005},{"$f":"Y79*(100/'GDP Deflators'!$D$26)","v":0.7829216320147081},{"$f":"Z79*(100/'GDP Deflators'!$D$26)","v":0.79858006465500231},{"$f":"AA79*(100/'GDP Deflators'!$D$26)","v":0.81455166594810235},{"$f":"AB79*(100/'GDP Deflators'!$D$26)","v":0.83084269926706433},{"$f":"AC79*(100/'GDP Deflators'!$D$26)","v":0.84745955325240574},{"$f":"AD79*(100/'GDP Deflators'!$D$26)","v":0.86440874431745385},{"$f":"AE79*(100/'GDP Deflators'!$D$26)","v":0.88169691920380289},{"$f":"AF79*(100/'GDP Deflators'!$D$26)","v":0.89933085758787901},{"$f":"AG79*(100/'GDP Deflators'!$D$26)","v":0.91731747473963665},{"$f":"AH79*(100/'GDP Deflators'!$D$26)","v":0.9356638242344294},{"$f":"AI79*(100/'GDP Deflators'!$D$26)","v":0.95437710071911797},{"$f":"AJ79*(100/'GDP Deflators'!$D$26)","v":0.97346464273350042},{"$f":"AK79*(100/'GDP Deflators'!$D$26)","v":0.99293393558817022},{"$f":"AL79*(100/'GDP Deflators'!$D$26)","v":1.0127926142999337},{"$f":"AM79*(100/'GDP Deflators'!$D$26)","v":1.0330484665859325},{"$f":"AN79*(100/'GDP Deflators'!$D$26)","v":1.0537094359176513},{"$f":"AO79*(100/'GDP Deflators'!$D$26)","v":1.0747836246360041},{"$f":"AP79*(100/'GDP Deflators'!$D$26)","v":1.0962792971287243},{"$f":"AQ79*(100/'GDP Deflators'!$D$26)","v":1.1182048830712987},{"$f":"AR79*(100/'GDP Deflators'!$D$26)","v":1.1405689807327248},{"$f":"AS79*(100/'GDP Deflators'!$D$26)","v":1.1633803603473791},{"$f":"AT79*(100/'GDP Deflators'!$D$26)","v":1.1866479675543269},{"$f":"AU79*(100/'GDP Deflators'!$D$26)","v":1.2103809269054133},{"$f":"AV79*(100/'GDP Deflators'!$D$26)","v":1.2345885454435217},{"$f":"AW79*(100/'GDP Deflators'!$D$26)","v":1.259280316352392},{"$f":"AX79*(100/'GDP Deflators'!$D$26)","v":1.2844659226794399},{"$f":"AY79*(100/'GDP Deflators'!$D$26)","v":1.3101552411330286},{"$f":"AZ79*(100/'GDP Deflators'!$D$26)","v":1.3363583459556891},{"$f":"BA79*(100/'GDP Deflators'!$D$26)","v":1.363085512874803},{"$f":"BB79*(100/'GDP Deflators'!$D$26)","v":1.3903472231322991},{"$f":"BC79*(100/'GDP Deflators'!$D$26)","v":1.4181541675949449},{"$f":"BD79*(100/'GDP Deflators'!$D$26)","v":1.4465172509468438},{"$f":"BE79*(100/'GDP Deflators'!$D$26)","v":1.4754475959657809},{"$f":"BF79*(100/'GDP Deflators'!$D$26)","v":1.5049565478850961},{"$f":"BG79*(100/'GDP Deflators'!$D$26)","v":1.5350556788427983},{"$f":"BH79*(100/'GDP Deflators'!$D$26)","v":1.5657567924196543},{"$f":"BI79*(100/'GDP Deflators'!$D$26)","v":1.5970719282680474},{"$f":"BJ79*(100/'GDP Deflators'!$D$26)","v":1.6290133668334084},{"$f":"BK79*(100/'GDP Deflators'!$D$26)","v":1.6615936341700765},{"$f":"BL79*(100/'GDP Deflators'!$D$26)","v":1.6948255068534779},{"$f":"BM79*(100/'GDP Deflators'!$D$26)","v":1.7287220169905475},{"$f":"BN79*(100/'GDP Deflators'!$D$26)","v":1.7632964573303587},{"$f":"BO79*(100/'GDP Deflators'!$D$26)","v":1.798562386476966},{"$f":"BP79*(100/'GDP Deflators'!$D$26)","v":1.8345336342065053},{"$f":"BQ79*(100/'GDP Deflators'!$D$26)","v":1.8712243068906351},{"$f":"BR79*(100/'GDP Deflators'!$D$26)","v":1.9086487930284479},{"$f":"BS79*(100/'GDP Deflators'!$D$26)","v":1.9468217688890168},{"$f":"BT79*(100/'GDP Deflators'!$D$26)","v":1.9857582042667976},{"$f":"BU79*(100/'GDP Deflators'!$D$26)","v":2.0254733683521335},{"$f":"BV79*(100/'GDP Deflators'!$D$26)","v":2.0659828357191761},{"$f":"BW79*(100/'GDP Deflators'!$D$26)","v":2.1073024924335599},{"$f":"BX79*(100/'GDP Deflators'!$D$26)","v":2.1494485422822311},{"$f":"BY79*(100/'GDP Deflators'!$D$26)","v":2.1924375131278757},{"$f":"BZ79*(100/'GDP Deflators'!$D$26)","v":2.2362862633904332},{"$f":"CA79*(100/'GDP Deflators'!$D$26)","v":2.2810119886582418},{"$f":"CB79*(100/'GDP Deflators'!$D$26)","v":2.3266322284314067},{"$f":"CC79*(100/'GDP Deflators'!$D$26)","v":2.373164873000035},{"$f":"CD79*(100/'GDP Deflators'!$D$26)","v":2.4206281704600356},{"$f":"CE79*(100/'GDP Deflators'!$D$26)","v":2.4690407338692366},{"$f":"CF79*(100/'GDP Deflators'!$D$26)","v":2.5184215485466215}]
[]
[null,"Total",null,{"$f":"D78*D80/100","v":0},{"$f":"E78*E80/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ78*BQ80/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Air Quality Summary",null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,"Damage Value undiscounted - Social",null,{"$f":"D82","v":0},{"$f":"E82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Gas - energy use"]
[null,null,null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,"Domestic"]
[null,"Price - Variable (p/kWh) (2017)",null,{"$f":"IF($C$4=\"Low\", 'Data Tables'!H53,IF($C$4=\"Central\", 'Data Tables'!H89,IF($C$4=\"High\",'Data Tables'!H125)))","v":1.8131563938893156},{"$f":"IF($C$4=\"Low\", 'Data Tables'!I53,IF($C$4=\"Central\", 'Data Tables'!I89,IF($C$4=\"High\",'Data Tables'!I125)))","v":1.8227387690472834},{"$f":"IF($C$4=\"Low\", 'Data Tables'!J53,IF($C$4=\"Central\", 'Data Tables'!J89,IF($C$4=\"High\",'Data Tables'!J125)))","v":1.8934804612924256},{"$f":"IF($C$4=\"Low\", 'Data Tables'!K53,IF($C$4=\"Central\", 'Data Tables'!K89,IF($C$4=\"High\",'Data Tables'!K125)))","v":1.9281721840024142},{"$f":"IF($C$4=\"Low\", 'Data Tables'!L53,IF($C$4=\"Central\", 'Data Tables'!L89,IF($C$4=\"High\",'Data Tables'!L125)))","v":1.9971581274497483},{"$f":"IF($C$4=\"Low\", 'Data Tables'!M53,IF($C$4=\"Central\", 'Data Tables'!M89,IF($C$4=\"High\",'Data Tables'!M125)))","v":2.0661264704386797},{"$f":"IF($C$4=\"Low\", 'Data Tables'!N53,IF($C$4=\"Central\", 'Data Tables'!N89,IF($C$4=\"High\",'Data Tables'!N125)))","v":2.1008718319860296},{"$f":"IF($C$4=\"Low\", 'Data Tables'!O53,IF($C$4=\"Central\", 'Data Tables'!O89,IF($C$4=\"High\",'Data Tables'!O125)))","v":2.1700020884427009},{"$f":"IF($C$4=\"Low\", 'Data Tables'!P53,IF($C$4=\"Central\", 'Data Tables'!P89,IF($C$4=\"High\",'Data Tables'!P125)))","v":2.2048679129913147},{"$f":"IF($C$4=\"Low\", 'Data Tables'!Q53,IF($C$4=\"Central\", 'Data Tables'!Q89,IF($C$4=\"High\",'Data Tables'!Q125)))","v":2.2739579057960886},{"$f":"IF($C$4=\"Low\", 'Data Tables'!R53,IF($C$4=\"Central\", 'Data Tables'!R89,IF($C$4=\"High\",'Data Tables'!R125)))","v":2.3086760954280345},{"$f":"IF($C$4=\"Low\", 'Data Tables'!S53,IF($C$4=\"Central\", 'Data Tables'!S89,IF($C$4=\"High\",'Data Tables'!S125)))","v":2.3086760954280345},{"$f":"IF($C$4=\"Low\", 'Data Tables'!T53,IF($C$4=\"Central\", 'Data Tables'!T89,IF($C$4=\"High\",'Data Tables'!T125)))","v":2.3086760954280345},{"$f":"IF($C$4=\"Low\", 'Data Tables'!U53,IF($C$4=\"Central\", 'Data Tables'!U89,IF($C$4=\"High\",'Data Tables'!U125)))","v":2.3086760954280345},{"$f":"IF($C$4=\"Low\", 'Data Tables'!V53,IF($C$4=\"Central\", 'Data Tables'!V89,IF($C$4=\"High\",'Data Tables'!V125)))","v":2.3086760954280345},{"$f":"IF($C$4=\"Low\", 'Data Tables'!W53,IF($C$4=\"Central\", 'Data Tables'!W89,IF($C$4=\"High\",'Data Tables'!W125)))","v":2.3086760954280345},{"$f":"IF($C$4=\"Low\", 'Data Tables'!X53,IF($C$4=\"Central\", 'Data Tables'!X89,IF($C$4=\"High\",'Data Tables'!X125)))","v":2.3086760954280345},{"$f":"IF($C$4=\"Low\", 'Data Tables'!Y53,IF($C$4=\"Central\", 'Data Tables'!Y89,IF($C$4=\"High\",'Data Tables'!Y125)))","v":2.3086760954280345},{"$f":"IF($C$4=\"Low\", 'Data Tables'!Z53,IF($C$4=\"Central\", 'Data Tables'!Z89,IF($C$4=\"High\",'Data Tables'!Z125)))","v":2.3086760954280345},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AA53,IF($C$4=\"Central\", 'Data Tables'!AA89,IF($C$4=\"High\",'Data Tables'!AA125)))","v":2.3086760954280345},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AB53,IF($C$4=\"Central\", 'Data Tables'!AB89,IF($C$4=\"High\",'Data Tables'!AB125)))","v":2.3086760954280345},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AC53,IF($C$4=\"Central\", 'Data Tables'!AC89,IF($C$4=\"High\",'Data Tables'!AC125)))","v":2.3086760954280345},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AD53,IF($C$4=\"Central\", 'Data Tables'!AD89,IF($C$4=\"High\",'Data Tables'!AD125)))","v":2.3086760954280345},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AE53,IF($C$4=\"Central\", 'Data Tables'!AE89,IF($C$4=\"High\",'Data Tables'!AE125)))","v":2.3086760954280345},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AF53,IF($C$4=\"Central\", 'Data Tables'!AF89,IF($C$4=\"High\",'Data Tables'!AF125)))","v":2.3086760954280345},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AG53,IF($C$4=\"Central\", 'Data Tables'!AG89,IF($C$4=\"High\",'Data Tables'!AG125)))","v":2.3086760954280345},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AH53,IF($C$4=\"Central\", 'Data Tables'!AH89,IF($C$4=\"High\",'Data Tables'!AH125)))","v":2.3086760954280345},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AI53,IF($C$4=\"Central\", 'Data Tables'!AI89,IF($C$4=\"High\",'Data Tables'!AI125)))","v":2.3086760954280345},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AJ53,IF($C$4=\"Central\", 'Data Tables'!AJ89,IF($C$4=\"High\",'Data Tables'!AJ125)))","v":2.3086760954280345},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AK53,IF($C$4=\"Central\", 'Data Tables'!AK89,IF($C$4=\"High\",'Data Tables'!AK125)))","v":2.3086760954280345},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AL53,IF($C$4=\"Central\", 'Data Tables'!AL89,IF($C$4=\"High\",'Data Tables'!AL125)))","v":2.3086760954280345},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AM53,IF($C$4=\"Central\", 'Data Tables'!AM89,IF($C$4=\"High\",'Data Tables'!AM125)))","v":2.3086760954280345},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AN53,IF($C$4=\"Central\", 'Data Tables'!AN89,IF($C$4=\"High\",'Data Tables'!AN125)))","v":2.3086760954280345},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AO53,IF($C$4=\"Central\", 'Data Tables'!AO89,IF($C$4=\"High\",'Data Tables'!AO125)))","v":2.3086760954280345},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AP53,IF($C$4=\"Central\", 'Data Tables'!AP89,IF($C$4=\"High\",'Data Tables'!AP125)))","v":2.3086760954280345},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AQ53,IF($C$4=\"Central\", 'Data Tables'!AQ89,IF($C$4=\"High\",'Data Tables'!AQ125)))","v":2.3086760954280345},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AR53,IF($C$4=\"Central\", 'Data Tables'!AR89,IF($C$4=\"High\",'Data Tables'!AR125)))","v":2.3086760954280345},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AS53,IF($C$4=\"Central\", 'Data Tables'!AS89,IF($C$4=\"High\",'Data Tables'!AS125)))","v":2.3086760954280345},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AT53,IF($C$4=\"Central\", 'Data Tables'!AT89,IF($C$4=\"High\",'Data Tables'!AT125)))","v":2.3086760954280345},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AU53,IF($C$4=\"Central\", 'Data Tables'!AU89,IF($C$4=\"High\",'Data Tables'!AU125)))","v":2.3086760954280345},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AV53,IF($C$4=\"Central\", 'Data Tables'!AV89,IF($C$4=\"High\",'Data Tables'!AV125)))","v":2.3086760954280345},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AW53,IF($C$4=\"Central\", 'Data Tables'!AW89,IF($C$4=\"High\",'Data Tables'!AW125)))","v":2.3086760954280345},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AX53,IF($C$4=\"Central\", 'Data Tables'!AX89,IF($C$4=\"High\",'Data Tables'!AX125)))","v":2.3086760954280345},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AY53,IF($C$4=\"Central\", 'Data Tables'!AY89,IF($C$4=\"High\",'Data Tables'!AY125)))","v":2.3086760954280345},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AZ53,IF($C$4=\"Central\", 'Data Tables'!AZ89,IF($C$4=\"High\",'Data Tables'!AZ125)))","v":2.3086760954280345},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BA53,IF($C$4=\"Central\", 'Data Tables'!BA89,IF($C$4=\"High\",'Data Tables'!BA125)))","v":2.3086760954280345},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BB53,IF($C$4=\"Central\", 'Data Tables'!BB89,IF($C$4=\"High\",'Data Tables'!BB125)))","v":2.3086760954280345},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BC53,IF($C$4=\"Central\", 'Data Tables'!BC89,IF($C$4=\"High\",'Data Tables'!BC125)))","v":2.3086760954280345},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BD53,IF($C$4=\"Central\", 'Data Tables'!BD89,IF($C$4=\"High\",'Data Tables'!BD125)))","v":2.3086760954280345},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BE53,IF($C$4=\"Central\", 'Data Tables'!BE89,IF($C$4=\"High\",'Data Tables'!BE125)))","v":2.3086760954280345},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BF53,IF($C$4=\"Central\", 'Data Tables'!BF89,IF($C$4=\"High\",'Data Tables'!BF125)))","v":2.3086760954280345},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BG53,IF($C$4=\"Central\", 'Data Tables'!BG89,IF($C$4=\"High\",'Data Tables'!BG125)))","v":2.3086760954280345},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BH53,IF($C$4=\"Central\", 'Data Tables'!BH89,IF($C$4=\"High\",'Data Tables'!BH125)))","v":2.3086760954280345},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BI53,IF($C$4=\"Central\", 'Data Tables'!BI89,IF($C$4=\"High\",'Data Tables'!BI125)))","v":2.3086760954280345},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BJ53,IF($C$4=\"Central\", 'Data Tables'!BJ89,IF($C$4=\"High\",'Data Tables'!BJ125)))","v":2.3086760954280345},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BK53,IF($C$4=\"Central\", 'Data Tables'!BK89,IF($C$4=\"High\",'Data Tables'!BK125)))","v":2.3086760954280345},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BL53,IF($C$4=\"Central\", 'Data Tables'!BL89,IF($C$4=\"High\",'Data Tables'!BL125)))","v":2.3086760954280345},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BM53,IF($C$4=\"Central\", 'Data Tables'!BM89,IF($C$4=\"High\",'Data Tables'!BM125)))","v":2.3086760954280345},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BN53,IF($C$4=\"Central\", 'Data Tables'!BN89,IF($C$4=\"High\",'Data Tables'!BN125)))","v":2.3086760954280345},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BO53,IF($C$4=\"Central\", 'Data Tables'!BO89,IF($C$4=\"High\",'Data Tables'!BO125)))","v":2.3086760954280345},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BP53,IF($C$4=\"Central\", 'Data Tables'!BP89,IF($C$4=\"High\",'Data Tables'!BP125)))","v":2.3086760954280345},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BQ53,IF($C$4=\"Central\", 'Data Tables'!BQ89,IF($C$4=\"High\",'Data Tables'!BQ125)))","v":2.3086760954280345},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BR53,IF($C$4=\"Central\", 'Data Tables'!BR89,IF($C$4=\"High\",'Data Tables'!BR125)))","v":2.3086760954280345},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BS53,IF($C$4=\"Central\", 'Data Tables'!BS89,IF($C$4=\"High\",'Data Tables'!BS125)))","v":2.3086760954280345},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BT53,IF($C$4=\"Central\", 'Data Tables'!BT89,IF($C$4=\"High\",'Data Tables'!BT125)))","v":2.3086760954280345},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BU53,IF($C$4=\"Central\", 'Data Tables'!BU89,IF($C$4=\"High\",'Data Tables'!BU125)))","v":2.3086760954280345},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BV53,IF($C$4=\"Central\", 'Data Tables'!BV89,IF($C$4=\"High\",'Data Tables'!BV125)))","v":2.3086760954280345},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BW53,IF($C$4=\"Central\", 'Data Tables'!BW89,IF($C$4=\"High\",'Data Tables'!BW125)))","v":2.3086760954280345},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BX53,IF($C$4=\"Central\", 'Data Tables'!BX89,IF($C$4=\"High\",'Data Tables'!BX125)))","v":2.3086760954280345},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BY53,IF($C$4=\"Central\", 'Data Tables'!BY89,IF($C$4=\"High\",'Data Tables'!BY125)))","v":2.3086760954280345},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BZ53,IF($C$4=\"Central\", 'Data Tables'!BZ89,IF($C$4=\"High\",'Data Tables'!BZ125)))","v":2.3086760954280345},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CA53,IF($C$4=\"Central\", 'Data Tables'!CA89,IF($C$4=\"High\",'Data Tables'!CA125)))","v":2.3086760954280345},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CB53,IF($C$4=\"Central\", 'Data Tables'!CB89,IF($C$4=\"High\",'Data Tables'!CB125)))","v":2.3086760954280345},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CC53,IF($C$4=\"Central\", 'Data Tables'!CC89,IF($C$4=\"High\",'Data Tables'!CC125)))","v":2.3086760954280345},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CD53,IF($C$4=\"Central\", 'Data Tables'!CD89,IF($C$4=\"High\",'Data Tables'!CD125)))","v":2.3086760954280345},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CE53,IF($C$4=\"Central\", 'Data Tables'!CE89,IF($C$4=\"High\",'Data Tables'!CE125)))","v":2.3086760954280345},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CF53,IF($C$4=\"Central\", 'Data Tables'!CF89,IF($C$4=\"High\",'Data Tables'!CF125)))","v":2.3086760954280345},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CG53,IF($C$4=\"Central\", 'Data Tables'!CG89,IF($C$4=\"High\",'Data Tables'!CG125)))","v":2.3086760954280345},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CH53,IF($C$4=\"Central\", 'Data Tables'!CH89,IF($C$4=\"High\",'Data Tables'!CH125)))","v":2.3086760954280345},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CI53,IF($C$4=\"Central\", 'Data Tables'!CI89,IF($C$4=\"High\",'Data Tables'!CI125)))","v":2.3086760954280345},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CJ53,IF($C$4=\"Central\", 'Data Tables'!CJ89,IF($C$4=\"High\",'Data Tables'!CJ125)))","v":2.3086760954280345}]
[null,"Price - Variable - GDP deflated to start year (p/kWh)",null,{"$f":"D91*(100/'GDP Deflators'!$D$23)","v":2.0109295054821721},{"$f":"E91*(100/'GDP Deflators'!$D$23)","v":2.0215570944770866},{"$f":"F91*(100/'GDP Deflators'!$D$23)","v":2.1000150568916514},{"$f":"G91*(100/'GDP Deflators'!$D$23)","v":2.1384908381472756},{"$f":"H91*(100/'GDP Deflators'!$D$23)","v":2.2150015404834345},{"$f":"I91*(100/'GDP Deflators'!$D$23)","v":2.2914927225613129},{"$f":"J91*(100/'GDP Deflators'!$D$23)","v":2.3300279934015382},{"$f":"K91*(100/'GDP Deflators'!$D$23)","v":2.4066987499335069},{"$f":"L91*(100/'GDP Deflators'!$D$23)","v":2.4453676234813519},{"$f":"M91*(100/'GDP Deflators'!$D$23)","v":2.5219937245352426},{"$f":"N91*(100/'GDP Deflators'!$D$23)","v":2.5604988596372658},{"$f":"O91*(100/'GDP Deflators'!$D$23)","v":2.5604988596372658},{"$f":"P91*(100/'GDP Deflators'!$D$23)","v":2.5604988596372658},{"$f":"Q91*(100/'GDP Deflators'!$D$23)","v":2.5604988596372658},{"$f":"R91*(100/'GDP Deflators'!$D$23)","v":2.5604988596372658},{"$f":"S91*(100/'GDP Deflators'!$D$23)","v":2.5604988596372658},{"$f":"T91*(100/'GDP Deflators'!$D$23)","v":2.5604988596372658},{"$f":"U91*(100/'GDP Deflators'!$D$23)","v":2.5604988596372658},{"$f":"V91*(100/'GDP Deflators'!$D$23)","v":2.5604988596372658},{"$f":"W91*(100/'GDP Deflators'!$D$23)","v":2.5604988596372658},{"$f":"X91*(100/'GDP Deflators'!$D$23)","v":2.5604988596372658},{"$f":"Y91*(100/'GDP Deflators'!$D$23)","v":2.5604988596372658},{"$f":"Z91*(100/'GDP Deflators'!$D$23)","v":2.5604988596372658},{"$f":"AA91*(100/'GDP Deflators'!$D$23)","v":2.5604988596372658},{"$f":"AB91*(100/'GDP Deflators'!$D$23)","v":2.5604988596372658},{"$f":"AC91*(100/'GDP Deflators'!$D$23)","v":2.5604988596372658},{"$f":"AD91*(100/'GDP Deflators'!$D$23)","v":2.5604988596372658},{"$f":"AE91*(100/'GDP Deflators'!$D$23)","v":2.5604988596372658},{"$f":"AF91*(100/'GDP Deflators'!$D$23)","v":2.5604988596372658},{"$f":"AG91*(100/'GDP Deflators'!$D$23)","v":2.5604988596372658},{"$f":"AH91*(100/'GDP Deflators'!$D$23)","v":2.5604988596372658},{"$f":"AI91*(100/'GDP Deflators'!$D$23)","v":2.5604988596372658},{"$f":"AJ91*(100/'GDP Deflators'!$D$23)","v":2.5604988596372658},{"$f":"AK91*(100/'GDP Deflators'!$D$23)","v":2.5604988596372658},{"$f":"AL91*(100/'GDP Deflators'!$D$23)","v":2.5604988596372658},{"$f":"AM91*(100/'GDP Deflators'!$D$23)","v":2.5604988596372658},{"$f":"AN91*(100/'GDP Deflators'!$D$23)","v":2.5604988596372658},{"$f":"AO91*(100/'GDP Deflators'!$D$23)","v":2.5604988596372658},{"$f":"AP91*(100/'GDP Deflators'!$D$23)","v":2.5604988596372658},{"$f":"AQ91*(100/'GDP Deflators'!$D$23)","v":2.5604988596372658},{"$f":"AR91*(100/'GDP Deflators'!$D$23)","v":2.5604988596372658},{"$f":"AS91*(100/'GDP Deflators'!$D$23)","v":2.5604988596372658},{"$f":"AT91*(100/'GDP Deflators'!$D$23)","v":2.5604988596372658},{"$f":"AU91*(100/'GDP Deflators'!$D$23)","v":2.5604988596372658},{"$f":"AV91*(100/'GDP Deflators'!$D$23)","v":2.5604988596372658},{"$f":"AW91*(100/'GDP Deflators'!$D$23)","v":2.5604988596372658},{"$f":"AX91*(100/'GDP Deflators'!$D$23)","v":2.5604988596372658},{"$f":"AY91*(100/'GDP Deflators'!$D$23)","v":2.5604988596372658},{"$f":"AZ91*(100/'GDP Deflators'!$D$23)","v":2.5604988596372658},{"$f":"BA91*(100/'GDP Deflators'!$D$23)","v":2.5604988596372658},{"$f":"BB91*(100/'GDP Deflators'!$D$23)","v":2.5604988596372658},{"$f":"BC91*(100/'GDP Deflators'!$D$23)","v":2.5604988596372658},{"$f":"BD91*(100/'GDP Deflators'!$D$23)","v":2.5604988596372658},{"$f":"BE91*(100/'GDP Deflators'!$D$23)","v":2.5604988596372658},{"$f":"BF91*(100/'GDP Deflators'!$D$23)","v":2.5604988596372658},{"$f":"BG91*(100/'GDP Deflators'!$D$23)","v":2.5604988596372658},{"$f":"BH91*(100/'GDP Deflators'!$D$23)","v":2.5604988596372658},{"$f":"BI91*(100/'GDP Deflators'!$D$23)","v":2.5604988596372658},{"$f":"BJ91*(100/'GDP Deflators'!$D$23)","v":2.5604988596372658},{"$f":"BK91*(100/'GDP Deflators'!$D$23)","v":2.5604988596372658},{"$f":"BL91*(100/'GDP Deflators'!$D$23)","v":2.5604988596372658},{"$f":"BM91*(100/'GDP Deflators'!$D$23)","v":2.5604988596372658},{"$f":"BN91*(100/'GDP Deflators'!$D$23)","v":2.5604988596372658},{"$f":"BO91*(100/'GDP Deflators'!$D$23)","v":2.5604988596372658},{"$f":"BP91*(100/'GDP Deflators'!$D$23)","v":2.5604988596372658},{"$f":"BQ91*(100/'GDP Deflators'!$D$23)","v":2.5604988596372658},{"$f":"BR91*(100/'GDP Deflators'!$D$23)","v":2.5604988596372658},{"$f":"BS91*(100/'GDP Deflators'!$D$23)","v":2.5604988596372658},{"$f":"BT91*(100/'GDP Deflators'!$D$23)","v":2.5604988596372658},{"$f":"BU91*(100/'GDP Deflators'!$D$23)","v":2.5604988596372658},{"$f":"BV91*(100/'GDP Deflators'!$D$23)","v":2.5604988596372658},{"$f":"BW91*(100/'GDP Deflators'!$D$23)","v":2.5604988596372658},{"$f":"BX91*(100/'GDP Deflators'!$D$23)","v":2.5604988596372658},{"$f":"BY91*(100/'GDP Deflators'!$D$23)","v":2.5604988596372658},{"$f":"BZ91*(100/'GDP Deflators'!$D$23)","v":2.5604988596372658},{"$f":"CA91*(100/'GDP Deflators'!$D$23)","v":2.5604988596372658},{"$f":"CB91*(100/'GDP Deflators'!$D$23)","v":2.5604988596372658},{"$f":"CC91*(100/'GDP Deflators'!$D$23)","v":2.5604988596372658},{"$f":"CD91*(100/'GDP Deflators'!$D$23)","v":2.5604988596372658},{"$f":"CE91*(100/'GDP Deflators'!$D$23)","v":2.5604988596372658},{"$f":"CF91*(100/'GDP Deflators'!$D$23)","v":2.5604988596372658}]
[null,"Net Energy Change (GWh)",null,{"$f":"'Energy Input'!F40-D178","v":0},{"$f":"'Energy Input'!G40-E178","v":0},{"$f":"'Energy Input'!H40-F178","v":0},{"$f":"'Energy Input'!I40-G178","v":0},{"$f":"'Energy Input'!J40-H178","v":0},{"$f":"'Energy Input'!K40-I178","v":0},{"$f":"'Energy Input'!L40-J178","v":0},{"$f":"'Energy Input'!M40-K178","v":0},{"$f":"'Energy Input'!N40-L178","v":0},{"$f":"'Energy Input'!O40-M178","v":0},{"$f":"'Energy Input'!P40-N178","v":0},{"$f":"'Energy Input'!Q40-O178","v":0},{"$f":"'Energy Input'!R40-P178","v":0},{"$f":"'Energy Input'!S40-Q178","v":0},{"$f":"'Energy Input'!T40-R178","v":0},{"$f":"'Energy Input'!U40-S178","v":0},{"$f":"'Energy Input'!V40-T178","v":0},{"$f":"'Energy Input'!W40-U178","v":0},{"$f":"'Energy Input'!X40-V178","v":0},{"$f":"'Energy Input'!Y40-W178","v":0},{"$f":"'Energy Input'!Z40-X178","v":0},{"$f":"'Energy Input'!AA40-Y178","v":0},{"$f":"'Energy Input'!AB40-Z178","v":0},{"$f":"'Energy Input'!AC40-AA178","v":0},{"$f":"'Energy Input'!AD40-AB178","v":0},{"$f":"'Energy Input'!AE40-AC178","v":0},{"$f":"'Energy Input'!AF40-AD178","v":0},{"$f":"'Energy Input'!AG40-AE178","v":0},{"$f":"'Energy Input'!AH40-AF178","v":0},{"$f":"'Energy Input'!AI40-AG178","v":0},{"$f":"'Energy Input'!AJ40-AH178","v":0},{"$f":"'Energy Input'!AK40-AI178","v":0},{"$f":"'Energy Input'!AL40-AJ178","v":0},{"$f":"'Energy Input'!AM40-AK178","v":0},{"$f":"'Energy Input'!AN40-AL178","v":0},{"$f":"'Energy Input'!AO40-AM178","v":0},{"$f":"'Energy Input'!AP40-AN178","v":0},{"$f":"'Energy Input'!AQ40-AO178","v":0},{"$f":"'Energy Input'!AR40-AP178","v":0},{"$f":"'Energy Input'!AS40-AQ178","v":0},{"$f":"'Energy Input'!AT40-AR178","v":0},{"$f":"'Energy Input'!AU40-AS178","v":0},{"$f":"'Energy Input'!AV40-AT178","v":0},{"$f":"'Energy Input'!AW40-AU178","v":0},{"$f":"'Energy Input'!AX40-AV178","v":0},{"$f":"'Energy Input'!AY40-AW178","v":0},{"$f":"'Energy Input'!AZ40-AX178","v":0},{"$f":"'Energy Input'!BA40-AY178","v":0},{"$f":"'Energy Input'!BB40-AZ178","v":0},{"$f":"'Energy Input'!BC40-BA178","v":0},{"$f":"'Energy Input'!BD40-BB178","v":0},{"$f":"'Energy Input'!BE40-BC178","v":0},{"$f":"'Energy Input'!BF40-BD178","v":0},{"$f":"'Energy Input'!BG40-BE178","v":0},{"$f":"'Energy Input'!BH40-BF178","v":0},{"$f":"'Energy Input'!BI40-BG178","v":0},{"$f":"'Energy Input'!BJ40-BH178","v":0},{"$f":"'Energy Input'!BK40-BI178","v":0},{"$f":"'Energy Input'!BL40-BJ178","v":0},{"$f":"'Energy Input'!BM40-BK178","v":0},{"$f":"'Energy Input'!BN40-BL178","v":0},{"$f":"'Energy Input'!BO40-BM178","v":0},{"$f":"'Energy Input'!BP40-BN178","v":0},{"$f":"'Energy Input'!BQ40-BO178","v":0},{"$f":"'Energy Input'!BR40-BP178","v":0},{"$f":"'Energy Input'!BS40-BQ178","v":0},{"$f":"'Energy Input'!BT40-BR178","v":0},{"$f":"'Energy Input'!BU40-BS178","v":0},{"$f":"'Energy Input'!BV40-BT178","v":0},{"$f":"'Energy Input'!BW40-BU178","v":0},{"$f":"'Energy Input'!BX40-BV178","v":0},{"$f":"'Energy Input'!BY40-BW178","v":0},{"$f":"'Energy Input'!BZ40-BX178","v":0},{"$f":"'Energy Input'!CA40-BY178","v":0},{"$f":"'Energy Input'!CB40-BZ178","v":0},{"$f":"'Energy Input'!CC40-CA178","v":0},{"$f":"'Energy Input'!CD40-CB178","v":0},{"$f":"'Energy Input'!CE40-CC178","v":0},{"$f":"'Energy Input'!CF40-CD178","v":0},{"$f":"'Energy Input'!CG40-CE178","v":0},{"$f":"'Energy Input'!CH40-CF178","v":0}]
[null,"Total (undiscounted) (£)",null,{"$f":"(D93*1000000*D92)/100","v":0},{"$f":"(E93*1000000*E92)/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BQ93*1000000*BQ92)/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Commercial"]
[null,"Price - Variable (p/kWh) (2017)",null,{"$f":"IF($C$4=\"Low\", 'Data Tables'!H54,IF($C$4=\"Central\", 'Data Tables'!H90,IF($C$4=\"High\",'Data Tables'!H126)))","v":1.7555430541921142},{"$f":"IF($C$4=\"Low\", 'Data Tables'!I54,IF($C$4=\"Central\", 'Data Tables'!I90,IF($C$4=\"High\",'Data Tables'!I126)))","v":1.7737163154696707},{"$f":"IF($C$4=\"Low\", 'Data Tables'!J54,IF($C$4=\"Central\", 'Data Tables'!J90,IF($C$4=\"High\",'Data Tables'!J126)))","v":1.8437188008647249},{"$f":"IF($C$4=\"Low\", 'Data Tables'!K54,IF($C$4=\"Central\", 'Data Tables'!K90,IF($C$4=\"High\",'Data Tables'!K126)))","v":1.878271559336296},{"$f":"IF($C$4=\"Low\", 'Data Tables'!L54,IF($C$4=\"Central\", 'Data Tables'!L90,IF($C$4=\"High\",'Data Tables'!L126)))","v":1.9471177745971258},{"$f":"IF($C$4=\"Low\", 'Data Tables'!M54,IF($C$4=\"Central\", 'Data Tables'!M90,IF($C$4=\"High\",'Data Tables'!M126)))","v":2.0159525085854395},{"$f":"IF($C$4=\"Low\", 'Data Tables'!N54,IF($C$4=\"Central\", 'Data Tables'!N90,IF($C$4=\"High\",'Data Tables'!N126)))","v":2.0505402571746005},{"$f":"IF($C$4=\"Low\", 'Data Tables'!O54,IF($C$4=\"Central\", 'Data Tables'!O90,IF($C$4=\"High\",'Data Tables'!O126)))","v":2.1194806118578131},{"$f":"IF($C$4=\"Low\", 'Data Tables'!P54,IF($C$4=\"Central\", 'Data Tables'!P90,IF($C$4=\"High\",'Data Tables'!P126)))","v":2.1541469418403598},{"$f":"IF($C$4=\"Low\", 'Data Tables'!Q54,IF($C$4=\"Central\", 'Data Tables'!Q90,IF($C$4=\"High\",'Data Tables'!Q126)))","v":2.2230610314144874},{"$f":"IF($C$4=\"Low\", 'Data Tables'!R54,IF($C$4=\"Central\", 'Data Tables'!R90,IF($C$4=\"High\",'Data Tables'!R126)))","v":2.2576310550013563},{"$f":"IF($C$4=\"Low\", 'Data Tables'!S54,IF($C$4=\"Central\", 'Data Tables'!S90,IF($C$4=\"High\",'Data Tables'!S126)))","v":2.2576310550013563},{"$f":"IF($C$4=\"Low\", 'Data Tables'!T54,IF($C$4=\"Central\", 'Data Tables'!T90,IF($C$4=\"High\",'Data Tables'!T126)))","v":2.2576310550013563},{"$f":"IF($C$4=\"Low\", 'Data Tables'!U54,IF($C$4=\"Central\", 'Data Tables'!U90,IF($C$4=\"High\",'Data Tables'!U126)))","v":2.2576310550013563},{"$f":"IF($C$4=\"Low\", 'Data Tables'!V54,IF($C$4=\"Central\", 'Data Tables'!V90,IF($C$4=\"High\",'Data Tables'!V126)))","v":2.2576310550013563},{"$f":"IF($C$4=\"Low\", 'Data Tables'!W54,IF($C$4=\"Central\", 'Data Tables'!W90,IF($C$4=\"High\",'Data Tables'!W126)))","v":2.2576310550013563},{"$f":"IF($C$4=\"Low\", 'Data Tables'!X54,IF($C$4=\"Central\", 'Data Tables'!X90,IF($C$4=\"High\",'Data Tables'!X126)))","v":2.2576310550013563},{"$f":"IF($C$4=\"Low\", 'Data Tables'!Y54,IF($C$4=\"Central\", 'Data Tables'!Y90,IF($C$4=\"High\",'Data Tables'!Y126)))","v":2.2576310550013563},{"$f":"IF($C$4=\"Low\", 'Data Tables'!Z54,IF($C$4=\"Central\", 'Data Tables'!Z90,IF($C$4=\"High\",'Data Tables'!Z126)))","v":2.2576310550013563},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AA54,IF($C$4=\"Central\", 'Data Tables'!AA90,IF($C$4=\"High\",'Data Tables'!AA126)))","v":2.2576310550013563},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AB54,IF($C$4=\"Central\", 'Data Tables'!AB90,IF($C$4=\"High\",'Data Tables'!AB126)))","v":2.2576310550013563},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AC54,IF($C$4=\"Central\", 'Data Tables'!AC90,IF($C$4=\"High\",'Data Tables'!AC126)))","v":2.2576310550013563},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AD54,IF($C$4=\"Central\", 'Data Tables'!AD90,IF($C$4=\"High\",'Data Tables'!AD126)))","v":2.2576310550013563},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AE54,IF($C$4=\"Central\", 'Data Tables'!AE90,IF($C$4=\"High\",'Data Tables'!AE126)))","v":2.2576310550013563},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AF54,IF($C$4=\"Central\", 'Data Tables'!AF90,IF($C$4=\"High\",'Data Tables'!AF126)))","v":2.2576310550013563},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AG54,IF($C$4=\"Central\", 'Data Tables'!AG90,IF($C$4=\"High\",'Data Tables'!AG126)))","v":2.2576310550013563},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AH54,IF($C$4=\"Central\", 'Data Tables'!AH90,IF($C$4=\"High\",'Data Tables'!AH126)))","v":2.2576310550013563},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AI54,IF($C$4=\"Central\", 'Data Tables'!AI90,IF($C$4=\"High\",'Data Tables'!AI126)))","v":2.2576310550013563},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AJ54,IF($C$4=\"Central\", 'Data Tables'!AJ90,IF($C$4=\"High\",'Data Tables'!AJ126)))","v":2.2576310550013563},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AK54,IF($C$4=\"Central\", 'Data Tables'!AK90,IF($C$4=\"High\",'Data Tables'!AK126)))","v":2.2576310550013563},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AL54,IF($C$4=\"Central\", 'Data Tables'!AL90,IF($C$4=\"High\",'Data Tables'!AL126)))","v":2.2576310550013563},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AM54,IF($C$4=\"Central\", 'Data Tables'!AM90,IF($C$4=\"High\",'Data Tables'!AM126)))","v":2.2576310550013563},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AN54,IF($C$4=\"Central\", 'Data Tables'!AN90,IF($C$4=\"High\",'Data Tables'!AN126)))","v":2.2576310550013563},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AO54,IF($C$4=\"Central\", 'Data Tables'!AO90,IF($C$4=\"High\",'Data Tables'!AO126)))","v":2.2576310550013563},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AP54,IF($C$4=\"Central\", 'Data Tables'!AP90,IF($C$4=\"High\",'Data Tables'!AP126)))","v":2.2576310550013563},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AQ54,IF($C$4=\"Central\", 'Data Tables'!AQ90,IF($C$4=\"High\",'Data Tables'!AQ126)))","v":2.2576310550013563},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AR54,IF($C$4=\"Central\", 'Data Tables'!AR90,IF($C$4=\"High\",'Data Tables'!AR126)))","v":2.2576310550013563},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AS54,IF($C$4=\"Central\", 'Data Tables'!AS90,IF($C$4=\"High\",'Data Tables'!AS126)))","v":2.2576310550013563},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AT54,IF($C$4=\"Central\", 'Data Tables'!AT90,IF($C$4=\"High\",'Data Tables'!AT126)))","v":2.2576310550013563},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AU54,IF($C$4=\"Central\", 'Data Tables'!AU90,IF($C$4=\"High\",'Data Tables'!AU126)))","v":2.2576310550013563},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AV54,IF($C$4=\"Central\", 'Data Tables'!AV90,IF($C$4=\"High\",'Data Tables'!AV126)))","v":2.2576310550013563},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AW54,IF($C$4=\"Central\", 'Data Tables'!AW90,IF($C$4=\"High\",'Data Tables'!AW126)))","v":2.2576310550013563},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AX54,IF($C$4=\"Central\", 'Data Tables'!AX90,IF($C$4=\"High\",'Data Tables'!AX126)))","v":2.2576310550013563},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AY54,IF($C$4=\"Central\", 'Data Tables'!AY90,IF($C$4=\"High\",'Data Tables'!AY126)))","v":2.2576310550013563},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AZ54,IF($C$4=\"Central\", 'Data Tables'!AZ90,IF($C$4=\"High\",'Data Tables'!AZ126)))","v":2.2576310550013563},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BA54,IF($C$4=\"Central\", 'Data Tables'!BA90,IF($C$4=\"High\",'Data Tables'!BA126)))","v":2.2576310550013563},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BB54,IF($C$4=\"Central\", 'Data Tables'!BB90,IF($C$4=\"High\",'Data Tables'!BB126)))","v":2.2576310550013563},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BC54,IF($C$4=\"Central\", 'Data Tables'!BC90,IF($C$4=\"High\",'Data Tables'!BC126)))","v":2.2576310550013563},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BD54,IF($C$4=\"Central\", 'Data Tables'!BD90,IF($C$4=\"High\",'Data Tables'!BD126)))","v":2.2576310550013563},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BE54,IF($C$4=\"Central\", 'Data Tables'!BE90,IF($C$4=\"High\",'Data Tables'!BE126)))","v":2.2576310550013563},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BF54,IF($C$4=\"Central\", 'Data Tables'!BF90,IF($C$4=\"High\",'Data Tables'!BF126)))","v":2.2576310550013563},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BG54,IF($C$4=\"Central\", 'Data Tables'!BG90,IF($C$4=\"High\",'Data Tables'!BG126)))","v":2.2576310550013563},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BH54,IF($C$4=\"Central\", 'Data Tables'!BH90,IF($C$4=\"High\",'Data Tables'!BH126)))","v":2.2576310550013563},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BI54,IF($C$4=\"Central\", 'Data Tables'!BI90,IF($C$4=\"High\",'Data Tables'!BI126)))","v":2.2576310550013563},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BJ54,IF($C$4=\"Central\", 'Data Tables'!BJ90,IF($C$4=\"High\",'Data Tables'!BJ126)))","v":2.2576310550013563},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BK54,IF($C$4=\"Central\", 'Data Tables'!BK90,IF($C$4=\"High\",'Data Tables'!BK126)))","v":2.2576310550013563},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BL54,IF($C$4=\"Central\", 'Data Tables'!BL90,IF($C$4=\"High\",'Data Tables'!BL126)))","v":2.2576310550013563},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BM54,IF($C$4=\"Central\", 'Data Tables'!BM90,IF($C$4=\"High\",'Data Tables'!BM126)))","v":2.2576310550013563},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BN54,IF($C$4=\"Central\", 'Data Tables'!BN90,IF($C$4=\"High\",'Data Tables'!BN126)))","v":2.2576310550013563},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BO54,IF($C$4=\"Central\", 'Data Tables'!BO90,IF($C$4=\"High\",'Data Tables'!BO126)))","v":2.2576310550013563},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BP54,IF($C$4=\"Central\", 'Data Tables'!BP90,IF($C$4=\"High\",'Data Tables'!BP126)))","v":2.2576310550013563},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BQ54,IF($C$4=\"Central\", 'Data Tables'!BQ90,IF($C$4=\"High\",'Data Tables'!BQ126)))","v":2.2576310550013563},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BR54,IF($C$4=\"Central\", 'Data Tables'!BR90,IF($C$4=\"High\",'Data Tables'!BR126)))","v":2.2576310550013563},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BS54,IF($C$4=\"Central\", 'Data Tables'!BS90,IF($C$4=\"High\",'Data Tables'!BS126)))","v":2.2576310550013563},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BT54,IF($C$4=\"Central\", 'Data Tables'!BT90,IF($C$4=\"High\",'Data Tables'!BT126)))","v":2.2576310550013563},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BU54,IF($C$4=\"Central\", 'Data Tables'!BU90,IF($C$4=\"High\",'Data Tables'!BU126)))","v":2.2576310550013563},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BV54,IF($C$4=\"Central\", 'Data Tables'!BV90,IF($C$4=\"High\",'Data Tables'!BV126)))","v":2.2576310550013563},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BW54,IF($C$4=\"Central\", 'Data Tables'!BW90,IF($C$4=\"High\",'Data Tables'!BW126)))","v":2.2576310550013563},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BX54,IF($C$4=\"Central\", 'Data Tables'!BX90,IF($C$4=\"High\",'Data Tables'!BX126)))","v":2.2576310550013563},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BY54,IF($C$4=\"Central\", 'Data Tables'!BY90,IF($C$4=\"High\",'Data Tables'!BY126)))","v":2.2576310550013563},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BZ54,IF($C$4=\"Central\", 'Data Tables'!BZ90,IF($C$4=\"High\",'Data Tables'!BZ126)))","v":2.2576310550013563},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CA54,IF($C$4=\"Central\", 'Data Tables'!CA90,IF($C$4=\"High\",'Data Tables'!CA126)))","v":2.2576310550013563},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CB54,IF($C$4=\"Central\", 'Data Tables'!CB90,IF($C$4=\"High\",'Data Tables'!CB126)))","v":2.2576310550013563},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CC54,IF($C$4=\"Central\", 'Data Tables'!CC90,IF($C$4=\"High\",'Data Tables'!CC126)))","v":2.2576310550013563},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CD54,IF($C$4=\"Central\", 'Data Tables'!CD90,IF($C$4=\"High\",'Data Tables'!CD126)))","v":2.2576310550013563},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CE54,IF($C$4=\"Central\", 'Data Tables'!CE90,IF($C$4=\"High\",'Data Tables'!CE126)))","v":2.2576310550013563},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CF54,IF($C$4=\"Central\", 'Data Tables'!CF90,IF($C$4=\"High\",'Data Tables'!CF126)))","v":2.2576310550013563},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CG54,IF($C$4=\"Central\", 'Data Tables'!CG90,IF($C$4=\"High\",'Data Tables'!CG126)))","v":2.2576310550013563},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CH54,IF($C$4=\"Central\", 'Data Tables'!CH90,IF($C$4=\"High\",'Data Tables'!CH126)))","v":2.2576310550013563},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CI54,IF($C$4=\"Central\", 'Data Tables'!CI90,IF($C$4=\"High\",'Data Tables'!CI126)))","v":2.2576310550013563},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CJ54,IF($C$4=\"Central\", 'Data Tables'!CJ90,IF($C$4=\"High\",'Data Tables'!CJ126)))","v":2.2576310550013563}]
[null,"Price - Variable - GDP deflated to start year (p/kWh)",null,{"$f":"D97*(100/'GDP Deflators'!$D$23)","v":1.9470318929557913},{"$f":"E97*(100/'GDP Deflators'!$D$23)","v":1.9671874335572743},{"$f":"F97*(100/'GDP Deflators'!$D$23)","v":2.0448255588797348},{"$f":"G97*(100/'GDP Deflators'!$D$23)","v":2.0831472181367374},{"$f":"H97*(100/'GDP Deflators'!$D$23)","v":2.1595029511972528},{"$f":"I97*(100/'GDP Deflators'!$D$23)","v":2.2358459506459627},{"$f":"J97*(100/'GDP Deflators'!$D$23)","v":2.2742064166270284},{"$f":"K97*(100/'GDP Deflators'!$D$23)","v":2.3506665575272301},{"$f":"L97*(100/'GDP Deflators'!$D$23)","v":2.3891141763005614},{"$f":"M97*(100/'GDP Deflators'!$D$23)","v":2.465545187180318},{"$f":"N97*(100/'GDP Deflators'!$D$23)","v":2.5038859947743775},{"$f":"O97*(100/'GDP Deflators'!$D$23)","v":2.5038859947743775},{"$f":"P97*(100/'GDP Deflators'!$D$23)","v":2.5038859947743775},{"$f":"Q97*(100/'GDP Deflators'!$D$23)","v":2.5038859947743775},{"$f":"R97*(100/'GDP Deflators'!$D$23)","v":2.5038859947743775},{"$f":"S97*(100/'GDP Deflators'!$D$23)","v":2.5038859947743775},{"$f":"T97*(100/'GDP Deflators'!$D$23)","v":2.5038859947743775},{"$f":"U97*(100/'GDP Deflators'!$D$23)","v":2.5038859947743775},{"$f":"V97*(100/'GDP Deflators'!$D$23)","v":2.5038859947743775},{"$f":"W97*(100/'GDP Deflators'!$D$23)","v":2.5038859947743775},{"$f":"X97*(100/'GDP Deflators'!$D$23)","v":2.5038859947743775},{"$f":"Y97*(100/'GDP Deflators'!$D$23)","v":2.5038859947743775},{"$f":"Z97*(100/'GDP Deflators'!$D$23)","v":2.5038859947743775},{"$f":"AA97*(100/'GDP Deflators'!$D$23)","v":2.5038859947743775},{"$f":"AB97*(100/'GDP Deflators'!$D$23)","v":2.5038859947743775},{"$f":"AC97*(100/'GDP Deflators'!$D$23)","v":2.5038859947743775},{"$f":"AD97*(100/'GDP Deflators'!$D$23)","v":2.5038859947743775},{"$f":"AE97*(100/'GDP Deflators'!$D$23)","v":2.5038859947743775},{"$f":"AF97*(100/'GDP Deflators'!$D$23)","v":2.5038859947743775},{"$f":"AG97*(100/'GDP Deflators'!$D$23)","v":2.5038859947743775},{"$f":"AH97*(100/'GDP Deflators'!$D$23)","v":2.5038859947743775},{"$f":"AI97*(100/'GDP Deflators'!$D$23)","v":2.5038859947743775},{"$f":"AJ97*(100/'GDP Deflators'!$D$23)","v":2.5038859947743775},{"$f":"AK97*(100/'GDP Deflators'!$D$23)","v":2.5038859947743775},{"$f":"AL97*(100/'GDP Deflators'!$D$23)","v":2.5038859947743775},{"$f":"AM97*(100/'GDP Deflators'!$D$23)","v":2.5038859947743775},{"$f":"AN97*(100/'GDP Deflators'!$D$23)","v":2.5038859947743775},{"$f":"AO97*(100/'GDP Deflators'!$D$23)","v":2.5038859947743775},{"$f":"AP97*(100/'GDP Deflators'!$D$23)","v":2.5038859947743775},{"$f":"AQ97*(100/'GDP Deflators'!$D$23)","v":2.5038859947743775},{"$f":"AR97*(100/'GDP Deflators'!$D$23)","v":2.5038859947743775},{"$f":"AS97*(100/'GDP Deflators'!$D$23)","v":2.5038859947743775},{"$f":"AT97*(100/'GDP Deflators'!$D$23)","v":2.5038859947743775},{"$f":"AU97*(100/'GDP Deflators'!$D$23)","v":2.5038859947743775},{"$f":"AV97*(100/'GDP Deflators'!$D$23)","v":2.5038859947743775},{"$f":"AW97*(100/'GDP Deflators'!$D$23)","v":2.5038859947743775},{"$f":"AX97*(100/'GDP Deflators'!$D$23)","v":2.5038859947743775},{"$f":"AY97*(100/'GDP Deflators'!$D$23)","v":2.5038859947743775},{"$f":"AZ97*(100/'GDP Deflators'!$D$23)","v":2.5038859947743775},{"$f":"BA97*(100/'GDP Deflators'!$D$23)","v":2.5038859947743775},{"$f":"BB97*(100/'GDP Deflators'!$D$23)","v":2.5038859947743775},{"$f":"BC97*(100/'GDP Deflators'!$D$23)","v":2.5038859947743775},{"$f":"BD97*(100/'GDP Deflators'!$D$23)","v":2.5038859947743775},{"$f":"BE97*(100/'GDP Deflators'!$D$23)","v":2.5038859947743775},{"$f":"BF97*(100/'GDP Deflators'!$D$23)","v":2.5038859947743775},{"$f":"BG97*(100/'GDP Deflators'!$D$23)","v":2.5038859947743775},{"$f":"BH97*(100/'GDP Deflators'!$D$23)","v":2.5038859947743775},{"$f":"BI97*(100/'GDP Deflators'!$D$23)","v":2.5038859947743775},{"$f":"BJ97*(100/'GDP Deflators'!$D$23)","v":2.5038859947743775},{"$f":"BK97*(100/'GDP Deflators'!$D$23)","v":2.5038859947743775},{"$f":"BL97*(100/'GDP Deflators'!$D$23)","v":2.5038859947743775},{"$f":"BM97*(100/'GDP Deflators'!$D$23)","v":2.5038859947743775},{"$f":"BN97*(100/'GDP Deflators'!$D$23)","v":2.5038859947743775},{"$f":"BO97*(100/'GDP Deflators'!$D$23)","v":2.5038859947743775},{"$f":"BP97*(100/'GDP Deflators'!$D$23)","v":2.5038859947743775},{"$f":"BQ97*(100/'GDP Deflators'!$D$23)","v":2.5038859947743775},{"$f":"BR97*(100/'GDP Deflators'!$D$23)","v":2.5038859947743775},{"$f":"BS97*(100/'GDP Deflators'!$D$23)","v":2.5038859947743775},{"$f":"BT97*(100/'GDP Deflators'!$D$23)","v":2.5038859947743775},{"$f":"BU97*(100/'GDP Deflators'!$D$23)","v":2.5038859947743775},{"$f":"BV97*(100/'GDP Deflators'!$D$23)","v":2.5038859947743775},{"$f":"BW97*(100/'GDP Deflators'!$D$23)","v":2.5038859947743775},{"$f":"BX97*(100/'GDP Deflators'!$D$23)","v":2.5038859947743775},{"$f":"BY97*(100/'GDP Deflators'!$D$23)","v":2.5038859947743775},{"$f":"BZ97*(100/'GDP Deflators'!$D$23)","v":2.5038859947743775},{"$f":"CA97*(100/'GDP Deflators'!$D$23)","v":2.5038859947743775},{"$f":"CB97*(100/'GDP Deflators'!$D$23)","v":2.5038859947743775},{"$f":"CC97*(100/'GDP Deflators'!$D$23)","v":2.5038859947743775},{"$f":"CD97*(100/'GDP Deflators'!$D$23)","v":2.5038859947743775},{"$f":"CE97*(100/'GDP Deflators'!$D$23)","v":2.5038859947743775},{"$f":"CF97*(100/'GDP Deflators'!$D$23)","v":2.5038859947743775}]
[null,"Net Energy Change (GWh)",null,{"$f":"'Energy Input'!F41-D184","v":0},{"$f":"'Energy Input'!G41-E184","v":0},{"$f":"'Energy Input'!H41-F184","v":0},{"$f":"'Energy Input'!I41-G184","v":0},{"$f":"'Energy Input'!J41-H184","v":0},{"$f":"'Energy Input'!K41-I184","v":0},{"$f":"'Energy Input'!L41-J184","v":0},{"$f":"'Energy Input'!M41-K184","v":0},{"$f":"'Energy Input'!N41-L184","v":0},{"$f":"'Energy Input'!O41-M184","v":0},{"$f":"'Energy Input'!P41-N184","v":0},{"$f":"'Energy Input'!Q41-O184","v":0},{"$f":"'Energy Input'!R41-P184","v":0},{"$f":"'Energy Input'!S41-Q184","v":0},{"$f":"'Energy Input'!T41-R184","v":0},{"$f":"'Energy Input'!U41-S184","v":0},{"$f":"'Energy Input'!V41-T184","v":0},{"$f":"'Energy Input'!W41-U184","v":0},{"$f":"'Energy Input'!X41-V184","v":0},{"$f":"'Energy Input'!Y41-W184","v":0},{"$f":"'Energy Input'!Z41-X184","v":0},{"$f":"'Energy Input'!AA41-Y184","v":0},{"$f":"'Energy Input'!AB41-Z184","v":0},{"$f":"'Energy Input'!AC41-AA184","v":0},{"$f":"'Energy Input'!AD41-AB184","v":0},{"$f":"'Energy Input'!AE41-AC184","v":0},{"$f":"'Energy Input'!AF41-AD184","v":0},{"$f":"'Energy Input'!AG41-AE184","v":0},{"$f":"'Energy Input'!AH41-AF184","v":0},{"$f":"'Energy Input'!AI41-AG184","v":0},{"$f":"'Energy Input'!AJ41-AH184","v":0},{"$f":"'Energy Input'!AK41-AI184","v":0},{"$f":"'Energy Input'!AL41-AJ184","v":0},{"$f":"'Energy Input'!AM41-AK184","v":0},{"$f":"'Energy Input'!AN41-AL184","v":0},{"$f":"'Energy Input'!AO41-AM184","v":0},{"$f":"'Energy Input'!AP41-AN184","v":0},{"$f":"'Energy Input'!AQ41-AO184","v":0},{"$f":"'Energy Input'!AR41-AP184","v":0},{"$f":"'Energy Input'!AS41-AQ184","v":0},{"$f":"'Energy Input'!AT41-AR184","v":0},{"$f":"'Energy Input'!AU41-AS184","v":0},{"$f":"'Energy Input'!AV41-AT184","v":0},{"$f":"'Energy Input'!AW41-AU184","v":0},{"$f":"'Energy Input'!AX41-AV184","v":0},{"$f":"'Energy Input'!AY41-AW184","v":0},{"$f":"'Energy Input'!AZ41-AX184","v":0},{"$f":"'Energy Input'!BA41-AY184","v":0},{"$f":"'Energy Input'!BB41-AZ184","v":0},{"$f":"'Energy Input'!BC41-BA184","v":0},{"$f":"'Energy Input'!BD41-BB184","v":0},{"$f":"'Energy Input'!BE41-BC184","v":0},{"$f":"'Energy Input'!BF41-BD184","v":0},{"$f":"'Energy Input'!BG41-BE184","v":0},{"$f":"'Energy Input'!BH41-BF184","v":0},{"$f":"'Energy Input'!BI41-BG184","v":0},{"$f":"'Energy Input'!BJ41-BH184","v":0},{"$f":"'Energy Input'!BK41-BI184","v":0},{"$f":"'Energy Input'!BL41-BJ184","v":0},{"$f":"'Energy Input'!BM41-BK184","v":0},{"$f":"'Energy Input'!BN41-BL184","v":0},{"$f":"'Energy Input'!BO41-BM184","v":0},{"$f":"'Energy Input'!BP41-BN184","v":0},{"$f":"'Energy Input'!BQ41-BO184","v":0},{"$f":"'Energy Input'!BR41-BP184","v":0},{"$f":"'Energy Input'!BS41-BQ184","v":0},{"$f":"'Energy Input'!BT41-BR184","v":0},{"$f":"'Energy Input'!BU41-BS184","v":0},{"$f":"'Energy Input'!BV41-BT184","v":0},{"$f":"'Energy Input'!BW41-BU184","v":0},{"$f":"'Energy Input'!BX41-BV184","v":0},{"$f":"'Energy Input'!BY41-BW184","v":0},{"$f":"'Energy Input'!BZ41-BX184","v":0},{"$f":"'Energy Input'!CA41-BY184","v":0},{"$f":"'Energy Input'!CB41-BZ184","v":0},{"$f":"'Energy Input'!CC41-CA184","v":0},{"$f":"'Energy Input'!CD41-CB184","v":0},{"$f":"'Energy Input'!CE41-CC184","v":0},{"$f":"'Energy Input'!CF41-CD184","v":0},{"$f":"'Energy Input'!CG41-CE184","v":0},{"$f":"'Energy Input'!CH41-CF184","v":0}]
[null,"Total (undiscounted) (£)",null,{"$f":"(D99*1000000*D98)/100","v":0},{"$f":"(E99*1000000*E98)/100","v":0},{"$f":"(F99*1000000*F98)/100","v":0},{"$f":"(G99*1000000*G98)/100","v":0},{"$f":"(H99*1000000*H98)/100","v":0},{"$f":"(I99*1000000*I98)/100","v":0},{"$f":"(J99*1000000*J98)/100","v":0},{"$f":"(K99*1000000*K98)/100","v":0},{"$f":"(L99*1000000*L98)/100","v":0},{"$f":"(M99*1000000*M98)/100","v":0},{"$f":"(N99*1000000*N98)/100","v":0},{"$f":"(O99*1000000*O98)/100","v":0},{"$f":"(P99*1000000*P98)/100","v":0},{"$f":"(Q99*1000000*Q98)/100","v":0},{"$f":"(R99*1000000*R98)/100","v":0},{"$f":"(S99*1000000*S98)/100","v":0},{"$f":"(T99*1000000*T98)/100","v":0},{"$f":"(U99*1000000*U98)/100","v":0},{"$f":"(V99*1000000*V98)/100","v":0},{"$f":"(W99*1000000*W98)/100","v":0},{"$f":"(X99*1000000*X98)/100","v":0},{"$f":"(Y99*1000000*Y98)/100","v":0},{"$f":"(Z99*1000000*Z98)/100","v":0},{"$f":"(AA99*1000000*AA98)/100","v":0},{"$f":"(AB99*1000000*AB98)/100","v":0},{"$f":"(AC99*1000000*AC98)/100","v":0},{"$f":"(AD99*1000000*AD98)/100","v":0},{"$f":"(AE99*1000000*AE98)/100","v":0},{"$f":"(AF99*1000000*AF98)/100","v":0},{"$f":"(AG99*1000000*AG98)/100","v":0},{"$f":"(AH99*1000000*AH98)/100","v":0},{"$f":"(AI99*1000000*AI98)/100","v":0},{"$f":"(AJ99*1000000*AJ98)/100","v":0},{"$f":"(AK99*1000000*AK98)/100","v":0},{"$f":"(AL99*1000000*AL98)/100","v":0},{"$f":"(AM99*1000000*AM98)/100","v":0},{"$f":"(AN99*1000000*AN98)/100","v":0},{"$f":"(AO99*1000000*AO98)/100","v":0},{"$f":"(AP99*1000000*AP98)/100","v":0},{"$f":"(AQ99*1000000*AQ98)/100","v":0},{"$f":"(AR99*1000000*AR98)/100","v":0},{"$f":"(AS99*1000000*AS98)/100","v":0},{"$f":"(AT99*1000000*AT98)/100","v":0},{"$f":"(AU99*1000000*AU98)/100","v":0},{"$f":"(AV99*1000000*AV98)/100","v":0},{"$f":"(AW99*1000000*AW98)/100","v":0},{"$f":"(AX99*1000000*AX98)/100","v":0},{"$f":"(AY99*1000000*AY98)/100","v":0},{"$f":"(AZ99*1000000*AZ98)/100","v":0},{"$f":"(BA99*1000000*BA98)/100","v":0},{"$f":"(BB99*1000000*BB98)/100","v":0},{"$f":"(BC99*1000000*BC98)/100","v":0},{"$f":"(BD99*1000000*BD98)/100","v":0},{"$f":"(BE99*1000000*BE98)/100","v":0},{"$f":"(BF99*1000000*BF98)/100","v":0},{"$f":"(BG99*1000000*BG98)/100","v":0},{"$f":"(BH99*1000000*BH98)/100","v":0},{"$f":"(BI99*1000000*BI98)/100","v":0},{"$f":"(BJ99*1000000*BJ98)/100","v":0},{"$f":"(BK99*1000000*BK98)/100","v":0},{"$f":"(BL99*1000000*BL98)/100","v":0},{"$f":"(BM99*1000000*BM98)/100","v":0},{"$f":"(BN99*1000000*BN98)/100","v":0},{"$f":"(BO99*1000000*BO98)/100","v":0},{"$f":"(BP99*1000000*BP98)/100","v":0},{"$f":"(BQ99*1000000*BQ98)/100","v":0},{"$f":"(BR99*1000000*BR98)/100","v":0},{"$f":"(BS99*1000000*BS98)/100","v":0},{"$f":"(BT99*1000000*BT98)/100","v":0},{"$f":"(BU99*1000000*BU98)/100","v":0},{"$f":"(BV99*1000000*BV98)/100","v":0},{"$f":"(BW99*1000000*BW98)/100","v":0},{"$f":"(BX99*1000000*BX98)/100","v":0},{"$f":"(BY99*1000000*BY98)/100","v":0},{"$f":"(BZ99*1000000*BZ98)/100","v":0},{"$f":"(CA99*1000000*CA98)/100","v":0},{"$f":"(CB99*1000000*CB98)/100","v":0},{"$f":"(CC99*1000000*CC98)/100","v":0},{"$f":"(CD99*1000000*CD98)/100","v":0},{"$f":"(CE99*1000000*CE98)/100","v":0},{"$f":"(CF99*1000000*CF98)/100","v":0}]
[]
[null,"Industrial"]
[null,"Price - Variable (p/kWh) (2017)",null,{"$f":"IF($C$4=\"Low\", 'Data Tables'!H55,IF($C$4=\"Central\", 'Data Tables'!H91,IF($C$4=\"High\",'Data Tables'!H127)))","v":1.7336207251969942},{"$f":"IF($C$4=\"Low\", 'Data Tables'!I55,IF($C$4=\"Central\", 'Data Tables'!I91,IF($C$4=\"High\",'Data Tables'!I127)))","v":1.7548802817722113},{"$f":"IF($C$4=\"Low\", 'Data Tables'!J55,IF($C$4=\"Central\", 'Data Tables'!J91,IF($C$4=\"High\",'Data Tables'!J127)))","v":1.8245902016980802},{"$f":"IF($C$4=\"Low\", 'Data Tables'!K55,IF($C$4=\"Central\", 'Data Tables'!K91,IF($C$4=\"High\",'Data Tables'!K127)))","v":1.8590930355856266},{"$f":"IF($C$4=\"Low\", 'Data Tables'!L55,IF($C$4=\"Central\", 'Data Tables'!L91,IF($C$4=\"High\",'Data Tables'!L127)))","v":1.9278890518048382},{"$f":"IF($C$4=\"Low\", 'Data Tables'!M55,IF($C$4=\"Central\", 'Data Tables'!M91,IF($C$4=\"High\",'Data Tables'!M127)))","v":1.9966757851431034},{"$f":"IF($C$4=\"Low\", 'Data Tables'!N55,IF($C$4=\"Central\", 'Data Tables'!N91,IF($C$4=\"High\",'Data Tables'!N127)))","v":2.0312069093700247},{"$f":"IF($C$4=\"Low\", 'Data Tables'!O55,IF($C$4=\"Central\", 'Data Tables'!O91,IF($C$4=\"High\",'Data Tables'!O127)))","v":2.1000790395434401},{"$f":"IF($C$4=\"Low\", 'Data Tables'!P55,IF($C$4=\"Central\", 'Data Tables'!P91,IF($C$4=\"High\",'Data Tables'!P127)))","v":2.1346736986893791},{"$f":"IF($C$4=\"Low\", 'Data Tables'!Q55,IF($C$4=\"Central\", 'Data Tables'!Q91,IF($C$4=\"High\",'Data Tables'!Q127)))","v":2.2035245928995875},{"$f":"IF($C$4=\"Low\", 'Data Tables'!R55,IF($C$4=\"Central\", 'Data Tables'!R91,IF($C$4=\"High\",'Data Tables'!R127)))","v":2.2380413860420538},{"$f":"IF($C$4=\"Low\", 'Data Tables'!S55,IF($C$4=\"Central\", 'Data Tables'!S91,IF($C$4=\"High\",'Data Tables'!S127)))","v":2.2380413860420538},{"$f":"IF($C$4=\"Low\", 'Data Tables'!T55,IF($C$4=\"Central\", 'Data Tables'!T91,IF($C$4=\"High\",'Data Tables'!T127)))","v":2.2380413860420538},{"$f":"IF($C$4=\"Low\", 'Data Tables'!U55,IF($C$4=\"Central\", 'Data Tables'!U91,IF($C$4=\"High\",'Data Tables'!U127)))","v":2.2380413860420538},{"$f":"IF($C$4=\"Low\", 'Data Tables'!V55,IF($C$4=\"Central\", 'Data Tables'!V91,IF($C$4=\"High\",'Data Tables'!V127)))","v":2.2380413860420538},{"$f":"IF($C$4=\"Low\", 'Data Tables'!W55,IF($C$4=\"Central\", 'Data Tables'!W91,IF($C$4=\"High\",'Data Tables'!W127)))","v":2.2380413860420538},{"$f":"IF($C$4=\"Low\", 'Data Tables'!X55,IF($C$4=\"Central\", 'Data Tables'!X91,IF($C$4=\"High\",'Data Tables'!X127)))","v":2.2380413860420538},{"$f":"IF($C$4=\"Low\", 'Data Tables'!Y55,IF($C$4=\"Central\", 'Data Tables'!Y91,IF($C$4=\"High\",'Data Tables'!Y127)))","v":2.2380413860420538},{"$f":"IF($C$4=\"Low\", 'Data Tables'!Z55,IF($C$4=\"Central\", 'Data Tables'!Z91,IF($C$4=\"High\",'Data Tables'!Z127)))","v":2.2380413860420538},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AA55,IF($C$4=\"Central\", 'Data Tables'!AA91,IF($C$4=\"High\",'Data Tables'!AA127)))","v":2.2380413860420538},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AB55,IF($C$4=\"Central\", 'Data Tables'!AB91,IF($C$4=\"High\",'Data Tables'!AB127)))","v":2.2380413860420538},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AC55,IF($C$4=\"Central\", 'Data Tables'!AC91,IF($C$4=\"High\",'Data Tables'!AC127)))","v":2.2380413860420538},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AD55,IF($C$4=\"Central\", 'Data Tables'!AD91,IF($C$4=\"High\",'Data Tables'!AD127)))","v":2.2380413860420538},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AE55,IF($C$4=\"Central\", 'Data Tables'!AE91,IF($C$4=\"High\",'Data Tables'!AE127)))","v":2.2380413860420538},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AF55,IF($C$4=\"Central\", 'Data Tables'!AF91,IF($C$4=\"High\",'Data Tables'!AF127)))","v":2.2380413860420538},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AG55,IF($C$4=\"Central\", 'Data Tables'!AG91,IF($C$4=\"High\",'Data Tables'!AG127)))","v":2.2380413860420538},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AH55,IF($C$4=\"Central\", 'Data Tables'!AH91,IF($C$4=\"High\",'Data Tables'!AH127)))","v":2.2380413860420538},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AI55,IF($C$4=\"Central\", 'Data Tables'!AI91,IF($C$4=\"High\",'Data Tables'!AI127)))","v":2.2380413860420538},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AJ55,IF($C$4=\"Central\", 'Data Tables'!AJ91,IF($C$4=\"High\",'Data Tables'!AJ127)))","v":2.2380413860420538},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AK55,IF($C$4=\"Central\", 'Data Tables'!AK91,IF($C$4=\"High\",'Data Tables'!AK127)))","v":2.2380413860420538},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AL55,IF($C$4=\"Central\", 'Data Tables'!AL91,IF($C$4=\"High\",'Data Tables'!AL127)))","v":2.2380413860420538},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AM55,IF($C$4=\"Central\", 'Data Tables'!AM91,IF($C$4=\"High\",'Data Tables'!AM127)))","v":2.2380413860420538},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AN55,IF($C$4=\"Central\", 'Data Tables'!AN91,IF($C$4=\"High\",'Data Tables'!AN127)))","v":2.2380413860420538},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AO55,IF($C$4=\"Central\", 'Data Tables'!AO91,IF($C$4=\"High\",'Data Tables'!AO127)))","v":2.2380413860420538},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AP55,IF($C$4=\"Central\", 'Data Tables'!AP91,IF($C$4=\"High\",'Data Tables'!AP127)))","v":2.2380413860420538},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AQ55,IF($C$4=\"Central\", 'Data Tables'!AQ91,IF($C$4=\"High\",'Data Tables'!AQ127)))","v":2.2380413860420538},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AR55,IF($C$4=\"Central\", 'Data Tables'!AR91,IF($C$4=\"High\",'Data Tables'!AR127)))","v":2.2380413860420538},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AS55,IF($C$4=\"Central\", 'Data Tables'!AS91,IF($C$4=\"High\",'Data Tables'!AS127)))","v":2.2380413860420538},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AT55,IF($C$4=\"Central\", 'Data Tables'!AT91,IF($C$4=\"High\",'Data Tables'!AT127)))","v":2.2380413860420538},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AU55,IF($C$4=\"Central\", 'Data Tables'!AU91,IF($C$4=\"High\",'Data Tables'!AU127)))","v":2.2380413860420538},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AV55,IF($C$4=\"Central\", 'Data Tables'!AV91,IF($C$4=\"High\",'Data Tables'!AV127)))","v":2.2380413860420538},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AW55,IF($C$4=\"Central\", 'Data Tables'!AW91,IF($C$4=\"High\",'Data Tables'!AW127)))","v":2.2380413860420538},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AX55,IF($C$4=\"Central\", 'Data Tables'!AX91,IF($C$4=\"High\",'Data Tables'!AX127)))","v":2.2380413860420538},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AY55,IF($C$4=\"Central\", 'Data Tables'!AY91,IF($C$4=\"High\",'Data Tables'!AY127)))","v":2.2380413860420538},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AZ55,IF($C$4=\"Central\", 'Data Tables'!AZ91,IF($C$4=\"High\",'Data Tables'!AZ127)))","v":2.2380413860420538},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BA55,IF($C$4=\"Central\", 'Data Tables'!BA91,IF($C$4=\"High\",'Data Tables'!BA127)))","v":2.2380413860420538},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BB55,IF($C$4=\"Central\", 'Data Tables'!BB91,IF($C$4=\"High\",'Data Tables'!BB127)))","v":2.2380413860420538},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BC55,IF($C$4=\"Central\", 'Data Tables'!BC91,IF($C$4=\"High\",'Data Tables'!BC127)))","v":2.2380413860420538},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BD55,IF($C$4=\"Central\", 'Data Tables'!BD91,IF($C$4=\"High\",'Data Tables'!BD127)))","v":2.2380413860420538},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BE55,IF($C$4=\"Central\", 'Data Tables'!BE91,IF($C$4=\"High\",'Data Tables'!BE127)))","v":2.2380413860420538},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BF55,IF($C$4=\"Central\", 'Data Tables'!BF91,IF($C$4=\"High\",'Data Tables'!BF127)))","v":2.2380413860420538},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BG55,IF($C$4=\"Central\", 'Data Tables'!BG91,IF($C$4=\"High\",'Data Tables'!BG127)))","v":2.2380413860420538},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BH55,IF($C$4=\"Central\", 'Data Tables'!BH91,IF($C$4=\"High\",'Data Tables'!BH127)))","v":2.2380413860420538},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BI55,IF($C$4=\"Central\", 'Data Tables'!BI91,IF($C$4=\"High\",'Data Tables'!BI127)))","v":2.2380413860420538},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BJ55,IF($C$4=\"Central\", 'Data Tables'!BJ91,IF($C$4=\"High\",'Data Tables'!BJ127)))","v":2.2380413860420538},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BK55,IF($C$4=\"Central\", 'Data Tables'!BK91,IF($C$4=\"High\",'Data Tables'!BK127)))","v":2.2380413860420538},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BL55,IF($C$4=\"Central\", 'Data Tables'!BL91,IF($C$4=\"High\",'Data Tables'!BL127)))","v":2.2380413860420538},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BM55,IF($C$4=\"Central\", 'Data Tables'!BM91,IF($C$4=\"High\",'Data Tables'!BM127)))","v":2.2380413860420538},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BN55,IF($C$4=\"Central\", 'Data Tables'!BN91,IF($C$4=\"High\",'Data Tables'!BN127)))","v":2.2380413860420538},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BO55,IF($C$4=\"Central\", 'Data Tables'!BO91,IF($C$4=\"High\",'Data Tables'!BO127)))","v":2.2380413860420538},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BP55,IF($C$4=\"Central\", 'Data Tables'!BP91,IF($C$4=\"High\",'Data Tables'!BP127)))","v":2.2380413860420538},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BQ55,IF($C$4=\"Central\", 'Data Tables'!BQ91,IF($C$4=\"High\",'Data Tables'!BQ127)))","v":2.2380413860420538},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BR55,IF($C$4=\"Central\", 'Data Tables'!BR91,IF($C$4=\"High\",'Data Tables'!BR127)))","v":2.2380413860420538},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BS55,IF($C$4=\"Central\", 'Data Tables'!BS91,IF($C$4=\"High\",'Data Tables'!BS127)))","v":2.2380413860420538},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BT55,IF($C$4=\"Central\", 'Data Tables'!BT91,IF($C$4=\"High\",'Data Tables'!BT127)))","v":2.2380413860420538},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BU55,IF($C$4=\"Central\", 'Data Tables'!BU91,IF($C$4=\"High\",'Data Tables'!BU127)))","v":2.2380413860420538},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BV55,IF($C$4=\"Central\", 'Data Tables'!BV91,IF($C$4=\"High\",'Data Tables'!BV127)))","v":2.2380413860420538},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BW55,IF($C$4=\"Central\", 'Data Tables'!BW91,IF($C$4=\"High\",'Data Tables'!BW127)))","v":2.2380413860420538},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BX55,IF($C$4=\"Central\", 'Data Tables'!BX91,IF($C$4=\"High\",'Data Tables'!BX127)))","v":2.2380413860420538},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BY55,IF($C$4=\"Central\", 'Data Tables'!BY91,IF($C$4=\"High\",'Data Tables'!BY127)))","v":2.2380413860420538},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BZ55,IF($C$4=\"Central\", 'Data Tables'!BZ91,IF($C$4=\"High\",'Data Tables'!BZ127)))","v":2.2380413860420538},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CA55,IF($C$4=\"Central\", 'Data Tables'!CA91,IF($C$4=\"High\",'Data Tables'!CA127)))","v":2.2380413860420538},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CB55,IF($C$4=\"Central\", 'Data Tables'!CB91,IF($C$4=\"High\",'Data Tables'!CB127)))","v":2.2380413860420538},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CC55,IF($C$4=\"Central\", 'Data Tables'!CC91,IF($C$4=\"High\",'Data Tables'!CC127)))","v":2.2380413860420538},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CD55,IF($C$4=\"Central\", 'Data Tables'!CD91,IF($C$4=\"High\",'Data Tables'!CD127)))","v":2.2380413860420538},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CE55,IF($C$4=\"Central\", 'Data Tables'!CE91,IF($C$4=\"High\",'Data Tables'!CE127)))","v":2.2380413860420538},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CF55,IF($C$4=\"Central\", 'Data Tables'!CF91,IF($C$4=\"High\",'Data Tables'!CF127)))","v":2.2380413860420538},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CG55,IF($C$4=\"Central\", 'Data Tables'!CG91,IF($C$4=\"High\",'Data Tables'!CG127)))","v":2.2380413860420538},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CH55,IF($C$4=\"Central\", 'Data Tables'!CH91,IF($C$4=\"High\",'Data Tables'!CH127)))","v":2.2380413860420538},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CI55,IF($C$4=\"Central\", 'Data Tables'!CI91,IF($C$4=\"High\",'Data Tables'!CI127)))","v":2.2380413860420538},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CJ55,IF($C$4=\"Central\", 'Data Tables'!CJ91,IF($C$4=\"High\",'Data Tables'!CJ127)))","v":2.2380413860420538}]
[null,"Price - Variable - GDP deflated to start year (p/kWh)",null,{"$f":"D103*(100/'GDP Deflators'!$D$23)","v":1.9227183487112094},{"$f":"E103*(100/'GDP Deflators'!$D$23)","v":1.9462968275090959},{"$f":"F103*(100/'GDP Deflators'!$D$23)","v":2.0236104752871742},{"$f":"G103*(100/'GDP Deflators'!$D$23)","v":2.0618767643513998},{"$f":"H103*(100/'GDP Deflators'!$D$23)","v":2.138176822824617},{"$f":"I103*(100/'GDP Deflators'!$D$23)","v":2.2144665858708907},{"$f":"J103*(100/'GDP Deflators'!$D$23)","v":2.2527642510912829},{"$f":"K103*(100/'GDP Deflators'!$D$23)","v":2.3291487257774661},{"$f":"L103*(100/'GDP Deflators'!$D$23)","v":2.3675168560960218},{"$f":"M103*(100/'GDP Deflators'!$D$23)","v":2.4438777784702621},{"$f":"N103*(100/'GDP Deflators'!$D$23)","v":2.4821595494188347},{"$f":"O103*(100/'GDP Deflators'!$D$23)","v":2.4821595494188347},{"$f":"P103*(100/'GDP Deflators'!$D$23)","v":2.4821595494188347},{"$f":"Q103*(100/'GDP Deflators'!$D$23)","v":2.4821595494188347},{"$f":"R103*(100/'GDP Deflators'!$D$23)","v":2.4821595494188347},{"$f":"S103*(100/'GDP Deflators'!$D$23)","v":2.4821595494188347},{"$f":"T103*(100/'GDP Deflators'!$D$23)","v":2.4821595494188347},{"$f":"U103*(100/'GDP Deflators'!$D$23)","v":2.4821595494188347},{"$f":"V103*(100/'GDP Deflators'!$D$23)","v":2.4821595494188347},{"$f":"W103*(100/'GDP Deflators'!$D$23)","v":2.4821595494188347},{"$f":"X103*(100/'GDP Deflators'!$D$23)","v":2.4821595494188347},{"$f":"Y103*(100/'GDP Deflators'!$D$23)","v":2.4821595494188347},{"$f":"Z103*(100/'GDP Deflators'!$D$23)","v":2.4821595494188347},{"$f":"AA103*(100/'GDP Deflators'!$D$23)","v":2.4821595494188347},{"$f":"AB103*(100/'GDP Deflators'!$D$23)","v":2.4821595494188347},{"$f":"AC103*(100/'GDP Deflators'!$D$23)","v":2.4821595494188347},{"$f":"AD103*(100/'GDP Deflators'!$D$23)","v":2.4821595494188347},{"$f":"AE103*(100/'GDP Deflators'!$D$23)","v":2.4821595494188347},{"$f":"AF103*(100/'GDP Deflators'!$D$23)","v":2.4821595494188347},{"$f":"AG103*(100/'GDP Deflators'!$D$23)","v":2.4821595494188347},{"$f":"AH103*(100/'GDP Deflators'!$D$23)","v":2.4821595494188347},{"$f":"AI103*(100/'GDP Deflators'!$D$23)","v":2.4821595494188347},{"$f":"AJ103*(100/'GDP Deflators'!$D$23)","v":2.4821595494188347},{"$f":"AK103*(100/'GDP Deflators'!$D$23)","v":2.4821595494188347},{"$f":"AL103*(100/'GDP Deflators'!$D$23)","v":2.4821595494188347},{"$f":"AM103*(100/'GDP Deflators'!$D$23)","v":2.4821595494188347},{"$f":"AN103*(100/'GDP Deflators'!$D$23)","v":2.4821595494188347},{"$f":"AO103*(100/'GDP Deflators'!$D$23)","v":2.4821595494188347},{"$f":"AP103*(100/'GDP Deflators'!$D$23)","v":2.4821595494188347},{"$f":"AQ103*(100/'GDP Deflators'!$D$23)","v":2.4821595494188347},{"$f":"AR103*(100/'GDP Deflators'!$D$23)","v":2.4821595494188347},{"$f":"AS103*(100/'GDP Deflators'!$D$23)","v":2.4821595494188347},{"$f":"AT103*(100/'GDP Deflators'!$D$23)","v":2.4821595494188347},{"$f":"AU103*(100/'GDP Deflators'!$D$23)","v":2.4821595494188347},{"$f":"AV103*(100/'GDP Deflators'!$D$23)","v":2.4821595494188347},{"$f":"AW103*(100/'GDP Deflators'!$D$23)","v":2.4821595494188347},{"$f":"AX103*(100/'GDP Deflators'!$D$23)","v":2.4821595494188347},{"$f":"AY103*(100/'GDP Deflators'!$D$23)","v":2.4821595494188347},{"$f":"AZ103*(100/'GDP Deflators'!$D$23)","v":2.4821595494188347},{"$f":"BA103*(100/'GDP Deflators'!$D$23)","v":2.4821595494188347},{"$f":"BB103*(100/'GDP Deflators'!$D$23)","v":2.4821595494188347},{"$f":"BC103*(100/'GDP Deflators'!$D$23)","v":2.4821595494188347},{"$f":"BD103*(100/'GDP Deflators'!$D$23)","v":2.4821595494188347},{"$f":"BE103*(100/'GDP Deflators'!$D$23)","v":2.4821595494188347},{"$f":"BF103*(100/'GDP Deflators'!$D$23)","v":2.4821595494188347},{"$f":"BG103*(100/'GDP Deflators'!$D$23)","v":2.4821595494188347},{"$f":"BH103*(100/'GDP Deflators'!$D$23)","v":2.4821595494188347},{"$f":"BI103*(100/'GDP Deflators'!$D$23)","v":2.4821595494188347},{"$f":"BJ103*(100/'GDP Deflators'!$D$23)","v":2.4821595494188347},{"$f":"BK103*(100/'GDP Deflators'!$D$23)","v":2.4821595494188347},{"$f":"BL103*(100/'GDP Deflators'!$D$23)","v":2.4821595494188347},{"$f":"BM103*(100/'GDP Deflators'!$D$23)","v":2.4821595494188347},{"$f":"BN103*(100/'GDP Deflators'!$D$23)","v":2.4821595494188347},{"$f":"BO103*(100/'GDP Deflators'!$D$23)","v":2.4821595494188347},{"$f":"BP103*(100/'GDP Deflators'!$D$23)","v":2.4821595494188347},{"$f":"BQ103*(100/'GDP Deflators'!$D$23)","v":2.4821595494188347},{"$f":"BR103*(100/'GDP Deflators'!$D$23)","v":2.4821595494188347},{"$f":"BS103*(100/'GDP Deflators'!$D$23)","v":2.4821595494188347},{"$f":"BT103*(100/'GDP Deflators'!$D$23)","v":2.4821595494188347},{"$f":"BU103*(100/'GDP Deflators'!$D$23)","v":2.4821595494188347},{"$f":"BV103*(100/'GDP Deflators'!$D$23)","v":2.4821595494188347},{"$f":"BW103*(100/'GDP Deflators'!$D$23)","v":2.4821595494188347},{"$f":"BX103*(100/'GDP Deflators'!$D$23)","v":2.4821595494188347},{"$f":"BY103*(100/'GDP Deflators'!$D$23)","v":2.4821595494188347},{"$f":"BZ103*(100/'GDP Deflators'!$D$23)","v":2.4821595494188347},{"$f":"CA103*(100/'GDP Deflators'!$D$23)","v":2.4821595494188347},{"$f":"CB103*(100/'GDP Deflators'!$D$23)","v":2.4821595494188347},{"$f":"CC103*(100/'GDP Deflators'!$D$23)","v":2.4821595494188347},{"$f":"CD103*(100/'GDP Deflators'!$D$23)","v":2.4821595494188347},{"$f":"CE103*(100/'GDP Deflators'!$D$23)","v":2.4821595494188347},{"$f":"CF103*(100/'GDP Deflators'!$D$23)","v":2.4821595494188347}]
[null,"Net Energy Change (GWh)",null,{"$f":"'Energy Input'!F42-D190","v":0},{"$f":"'Energy Input'!G42-E190","v":0},{"$f":"'Energy Input'!H42-F190","v":0},{"$f":"'Energy Input'!I42-G190","v":0},{"$f":"'Energy Input'!J42-H190","v":0},{"$f":"'Energy Input'!K42-I190","v":0},{"$f":"'Energy Input'!L42-J190","v":0},{"$f":"'Energy Input'!M42-K190","v":0},{"$f":"'Energy Input'!N42-L190","v":0},{"$f":"'Energy Input'!O42-M190","v":0},{"$f":"'Energy Input'!P42-N190","v":0},{"$f":"'Energy Input'!Q42-O190","v":0},{"$f":"'Energy Input'!R42-P190","v":0},{"$f":"'Energy Input'!S42-Q190","v":0},{"$f":"'Energy Input'!T42-R190","v":0},{"$f":"'Energy Input'!U42-S190","v":0},{"$f":"'Energy Input'!V42-T190","v":0},{"$f":"'Energy Input'!W42-U190","v":0},{"$f":"'Energy Input'!X42-V190","v":0},{"$f":"'Energy Input'!Y42-W190","v":0},{"$f":"'Energy Input'!Z42-X190","v":0},{"$f":"'Energy Input'!AA42-Y190","v":0},{"$f":"'Energy Input'!AB42-Z190","v":0},{"$f":"'Energy Input'!AC42-AA190","v":0},{"$f":"'Energy Input'!AD42-AB190","v":0},{"$f":"'Energy Input'!AE42-AC190","v":0},{"$f":"'Energy Input'!AF42-AD190","v":0},{"$f":"'Energy Input'!AG42-AE190","v":0},{"$f":"'Energy Input'!AH42-AF190","v":0},{"$f":"'Energy Input'!AI42-AG190","v":0},{"$f":"'Energy Input'!AJ42-AH190","v":0},{"$f":"'Energy Input'!AK42-AI190","v":0},{"$f":"'Energy Input'!AL42-AJ190","v":0},{"$f":"'Energy Input'!AM42-AK190","v":0},{"$f":"'Energy Input'!AN42-AL190","v":0},{"$f":"'Energy Input'!AO42-AM190","v":0},{"$f":"'Energy Input'!AP42-AN190","v":0},{"$f":"'Energy Input'!AQ42-AO190","v":0},{"$f":"'Energy Input'!AR42-AP190","v":0},{"$f":"'Energy Input'!AS42-AQ190","v":0},{"$f":"'Energy Input'!AT42-AR190","v":0},{"$f":"'Energy Input'!AU42-AS190","v":0},{"$f":"'Energy Input'!AV42-AT190","v":0},{"$f":"'Energy Input'!AW42-AU190","v":0},{"$f":"'Energy Input'!AX42-AV190","v":0},{"$f":"'Energy Input'!AY42-AW190","v":0},{"$f":"'Energy Input'!AZ42-AX190","v":0},{"$f":"'Energy Input'!BA42-AY190","v":0},{"$f":"'Energy Input'!BB42-AZ190","v":0},{"$f":"'Energy Input'!BC42-BA190","v":0},{"$f":"'Energy Input'!BD42-BB190","v":0},{"$f":"'Energy Input'!BE42-BC190","v":0},{"$f":"'Energy Input'!BF42-BD190","v":0},{"$f":"'Energy Input'!BG42-BE190","v":0},{"$f":"'Energy Input'!BH42-BF190","v":0},{"$f":"'Energy Input'!BI42-BG190","v":0},{"$f":"'Energy Input'!BJ42-BH190","v":0},{"$f":"'Energy Input'!BK42-BI190","v":0},{"$f":"'Energy Input'!BL42-BJ190","v":0},{"$f":"'Energy Input'!BM42-BK190","v":0},{"$f":"'Energy Input'!BN42-BL190","v":0},{"$f":"'Energy Input'!BO42-BM190","v":0},{"$f":"'Energy Input'!BP42-BN190","v":0},{"$f":"'Energy Input'!BQ42-BO190","v":0},{"$f":"'Energy Input'!BR42-BP190","v":0},{"$f":"'Energy Input'!BS42-BQ190","v":0},{"$f":"'Energy Input'!BT42-BR190","v":0},{"$f":"'Energy Input'!BU42-BS190","v":0},{"$f":"'Energy Input'!BV42-BT190","v":0},{"$f":"'Energy Input'!BW42-BU190","v":0},{"$f":"'Energy Input'!BX42-BV190","v":0},{"$f":"'Energy Input'!BY42-BW190","v":0},{"$f":"'Energy Input'!BZ42-BX190","v":0},{"$f":"'Energy Input'!CA42-BY190","v":0},{"$f":"'Energy Input'!CB42-BZ190","v":0},{"$f":"'Energy Input'!CC42-CA190","v":0},{"$f":"'Energy Input'!CD42-CB190","v":0},{"$f":"'Energy Input'!CE42-CC190","v":0},{"$f":"'Energy Input'!CF42-CD190","v":0},{"$f":"'Energy Input'!CG42-CE190","v":0},{"$f":"'Energy Input'!CH42-CF190","v":0}]
[null,"Total (undiscounted) (£)",null,{"$f":"(D105*1000000*D104)/100","v":0},{"$f":"(E105*1000000*E104)/100","v":0},{"$f":"(F105*1000000*F104)/100","v":0},{"$f":"(G105*1000000*G104)/100","v":0},{"$f":"(H105*1000000*H104)/100","v":0},{"$f":"(I105*1000000*I104)/100","v":0},{"$f":"(J105*1000000*J104)/100","v":0},{"$f":"(K105*1000000*K104)/100","v":0},{"$f":"(L105*1000000*L104)/100","v":0},{"$f":"(M105*1000000*M104)/100","v":0},{"$f":"(N105*1000000*N104)/100","v":0},{"$f":"(O105*1000000*O104)/100","v":0},{"$f":"(P105*1000000*P104)/100","v":0},{"$f":"(Q105*1000000*Q104)/100","v":0},{"$f":"(R105*1000000*R104)/100","v":0},{"$f":"(S105*1000000*S104)/100","v":0},{"$f":"(T105*1000000*T104)/100","v":0},{"$f":"(U105*1000000*U104)/100","v":0},{"$f":"(V105*1000000*V104)/100","v":0},{"$f":"(W105*1000000*W104)/100","v":0},{"$f":"(X105*1000000*X104)/100","v":0},{"$f":"(Y105*1000000*Y104)/100","v":0},{"$f":"(Z105*1000000*Z104)/100","v":0},{"$f":"(AA105*1000000*AA104)/100","v":0},{"$f":"(AB105*1000000*AB104)/100","v":0},{"$f":"(AC105*1000000*AC104)/100","v":0},{"$f":"(AD105*1000000*AD104)/100","v":0},{"$f":"(AE105*1000000*AE104)/100","v":0},{"$f":"(AF105*1000000*AF104)/100","v":0},{"$f":"(AG105*1000000*AG104)/100","v":0},{"$f":"(AH105*1000000*AH104)/100","v":0},{"$f":"(AI105*1000000*AI104)/100","v":0},{"$f":"(AJ105*1000000*AJ104)/100","v":0},{"$f":"(AK105*1000000*AK104)/100","v":0},{"$f":"(AL105*1000000*AL104)/100","v":0},{"$f":"(AM105*1000000*AM104)/100","v":0},{"$f":"(AN105*1000000*AN104)/100","v":0},{"$f":"(AO105*1000000*AO104)/100","v":0},{"$f":"(AP105*1000000*AP104)/100","v":0},{"$f":"(AQ105*1000000*AQ104)/100","v":0},{"$f":"(AR105*1000000*AR104)/100","v":0},{"$f":"(AS105*1000000*AS104)/100","v":0},{"$f":"(AT105*1000000*AT104)/100","v":0},{"$f":"(AU105*1000000*AU104)/100","v":0},{"$f":"(AV105*1000000*AV104)/100","v":0},{"$f":"(AW105*1000000*AW104)/100","v":0},{"$f":"(AX105*1000000*AX104)/100","v":0},{"$f":"(AY105*1000000*AY104)/100","v":0},{"$f":"(AZ105*1000000*AZ104)/100","v":0},{"$f":"(BA105*1000000*BA104)/100","v":0},{"$f":"(BB105*1000000*BB104)/100","v":0},{"$f":"(BC105*1000000*BC104)/100","v":0},{"$f":"(BD105*1000000*BD104)/100","v":0},{"$f":"(BE105*1000000*BE104)/100","v":0},{"$f":"(BF105*1000000*BF104)/100","v":0},{"$f":"(BG105*1000000*BG104)/100","v":0},{"$f":"(BH105*1000000*BH104)/100","v":0},{"$f":"(BI105*1000000*BI104)/100","v":0},{"$f":"(BJ105*1000000*BJ104)/100","v":0},{"$f":"(BK105*1000000*BK104)/100","v":0},{"$f":"(BL105*1000000*BL104)/100","v":0},{"$f":"(BM105*1000000*BM104)/100","v":0},{"$f":"(BN105*1000000*BN104)/100","v":0},{"$f":"(BO105*1000000*BO104)/100","v":0},{"$f":"(BP105*1000000*BP104)/100","v":0},{"$f":"(BQ105*1000000*BQ104)/100","v":0},{"$f":"(BR105*1000000*BR104)/100","v":0},{"$f":"(BS105*1000000*BS104)/100","v":0},{"$f":"(BT105*1000000*BT104)/100","v":0},{"$f":"(BU105*1000000*BU104)/100","v":0},{"$f":"(BV105*1000000*BV104)/100","v":0},{"$f":"(BW105*1000000*BW104)/100","v":0},{"$f":"(BX105*1000000*BX104)/100","v":0},{"$f":"(BY105*1000000*BY104)/100","v":0},{"$f":"(BZ105*1000000*BZ104)/100","v":0},{"$f":"(CA105*1000000*CA104)/100","v":0},{"$f":"(CB105*1000000*CB104)/100","v":0},{"$f":"(CC105*1000000*CC104)/100","v":0},{"$f":"(CD105*1000000*CD104)/100","v":0},{"$f":"(CE105*1000000*CE104)/100","v":0},{"$f":"(CF105*1000000*CF104)/100","v":0}]
[]
[null,"Total",null,{"$f":"SUM(D94,D100,D106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BM94,BM100,BM106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Coal - energy use"]
[null,null,null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,"Domestic"]
[null,"Price - Variable (p/kWh) (2017)",null,{"$f":"IF($C$4=\"Low\",'Data Tables'!H60,IF($C$4=\"Central\",'Data Tables'!H96,IF($C$4=\"High\",'Data Tables'!H132)))","v":5.3767464337191848},{"$f":"IF($C$4=\"Low\",'Data Tables'!I60,IF($C$4=\"Central\",'Data Tables'!I96,IF($C$4=\"High\",'Data Tables'!I132)))","v":5.3582012401147816},{"$f":"IF($C$4=\"Low\",'Data Tables'!J60,IF($C$4=\"Central\",'Data Tables'!J96,IF($C$4=\"High\",'Data Tables'!J132)))","v":5.3419676636014062},{"$f":"IF($C$4=\"Low\",'Data Tables'!K60,IF($C$4=\"Central\",'Data Tables'!K96,IF($C$4=\"High\",'Data Tables'!K132)))","v":5.3277094329298755},{"$f":"IF($C$4=\"Low\",'Data Tables'!L60,IF($C$4=\"Central\",'Data Tables'!L96,IF($C$4=\"High\",'Data Tables'!L132)))","v":5.3277094329298755},{"$f":"IF($C$4=\"Low\",'Data Tables'!M60,IF($C$4=\"Central\",'Data Tables'!M96,IF($C$4=\"High\",'Data Tables'!M132)))","v":5.3277094329298755},{"$f":"IF($C$4=\"Low\",'Data Tables'!N60,IF($C$4=\"Central\",'Data Tables'!N96,IF($C$4=\"High\",'Data Tables'!N132)))","v":5.3277094329298755},{"$f":"IF($C$4=\"Low\",'Data Tables'!O60,IF($C$4=\"Central\",'Data Tables'!O96,IF($C$4=\"High\",'Data Tables'!O132)))","v":5.3396548484650781},{"$f":"IF($C$4=\"Low\",'Data Tables'!P60,IF($C$4=\"Central\",'Data Tables'!P96,IF($C$4=\"High\",'Data Tables'!P132)))","v":5.3396548484650781},{"$f":"IF($C$4=\"Low\",'Data Tables'!Q60,IF($C$4=\"Central\",'Data Tables'!Q96,IF($C$4=\"High\",'Data Tables'!Q132)))","v":5.3396548484650781},{"$f":"IF($C$4=\"Low\",'Data Tables'!R60,IF($C$4=\"Central\",'Data Tables'!R96,IF($C$4=\"High\",'Data Tables'!R132)))","v":5.3396548484650781},{"$f":"IF($C$4=\"Low\",'Data Tables'!S60,IF($C$4=\"Central\",'Data Tables'!S96,IF($C$4=\"High\",'Data Tables'!S132)))","v":5.3396548484650781},{"$f":"IF($C$4=\"Low\",'Data Tables'!T60,IF($C$4=\"Central\",'Data Tables'!T96,IF($C$4=\"High\",'Data Tables'!T132)))","v":5.3396548484650781},{"$f":"IF($C$4=\"Low\",'Data Tables'!U60,IF($C$4=\"Central\",'Data Tables'!U96,IF($C$4=\"High\",'Data Tables'!U132)))","v":5.3396548484650781},{"$f":"IF($C$4=\"Low\",'Data Tables'!V60,IF($C$4=\"Central\",'Data Tables'!V96,IF($C$4=\"High\",'Data Tables'!V132)))","v":5.3396548484650781},{"$f":"IF($C$4=\"Low\",'Data Tables'!W60,IF($C$4=\"Central\",'Data Tables'!W96,IF($C$4=\"High\",'Data Tables'!W132)))","v":5.3396548484650781},{"$f":"IF($C$4=\"Low\",'Data Tables'!X60,IF($C$4=\"Central\",'Data Tables'!X96,IF($C$4=\"High\",'Data Tables'!X132)))","v":5.3396548484650781},{"$f":"IF($C$4=\"Low\",'Data Tables'!Y60,IF($C$4=\"Central\",'Data Tables'!Y96,IF($C$4=\"High\",'Data Tables'!Y132)))","v":5.3396548484650781},{"$f":"IF($C$4=\"Low\",'Data Tables'!Z60,IF($C$4=\"Central\",'Data Tables'!Z96,IF($C$4=\"High\",'Data Tables'!Z132)))","v":5.3396548484650781},{"$f":"IF($C$4=\"Low\",'Data Tables'!AA60,IF($C$4=\"Central\",'Data Tables'!AA96,IF($C$4=\"High\",'Data Tables'!AA132)))","v":5.3396548484650781},{"$f":"IF($C$4=\"Low\",'Data Tables'!AB60,IF($C$4=\"Central\",'Data Tables'!AB96,IF($C$4=\"High\",'Data Tables'!AB132)))","v":5.3396548484650781},{"$f":"IF($C$4=\"Low\",'Data Tables'!AC60,IF($C$4=\"Central\",'Data Tables'!AC96,IF($C$4=\"High\",'Data Tables'!AC132)))","v":5.3396548484650781},{"$f":"IF($C$4=\"Low\",'Data Tables'!AD60,IF($C$4=\"Central\",'Data Tables'!AD96,IF($C$4=\"High\",'Data Tables'!AD132)))","v":5.3396548484650781},{"$f":"IF($C$4=\"Low\",'Data Tables'!AE60,IF($C$4=\"Central\",'Data Tables'!AE96,IF($C$4=\"High\",'Data Tables'!AE132)))","v":5.3396548484650781},{"$f":"IF($C$4=\"Low\",'Data Tables'!AF60,IF($C$4=\"Central\",'Data Tables'!AF96,IF($C$4=\"High\",'Data Tables'!AF132)))","v":5.3396548484650781},{"$f":"IF($C$4=\"Low\",'Data Tables'!AG60,IF($C$4=\"Central\",'Data Tables'!AG96,IF($C$4=\"High\",'Data Tables'!AG132)))","v":5.3396548484650781},{"$f":"IF($C$4=\"Low\",'Data Tables'!AH60,IF($C$4=\"Central\",'Data Tables'!AH96,IF($C$4=\"High\",'Data Tables'!AH132)))","v":5.3396548484650781},{"$f":"IF($C$4=\"Low\",'Data Tables'!AI60,IF($C$4=\"Central\",'Data Tables'!AI96,IF($C$4=\"High\",'Data Tables'!AI132)))","v":5.3396548484650781},{"$f":"IF($C$4=\"Low\",'Data Tables'!AJ60,IF($C$4=\"Central\",'Data Tables'!AJ96,IF($C$4=\"High\",'Data Tables'!AJ132)))","v":5.3396548484650781},{"$f":"IF($C$4=\"Low\",'Data Tables'!AK60,IF($C$4=\"Central\",'Data Tables'!AK96,IF($C$4=\"High\",'Data Tables'!AK132)))","v":5.3396548484650781},{"$f":"IF($C$4=\"Low\",'Data Tables'!AL60,IF($C$4=\"Central\",'Data Tables'!AL96,IF($C$4=\"High\",'Data Tables'!AL132)))","v":5.3396548484650781},{"$f":"IF($C$4=\"Low\",'Data Tables'!AM60,IF($C$4=\"Central\",'Data Tables'!AM96,IF($C$4=\"High\",'Data Tables'!AM132)))","v":5.3396548484650781},{"$f":"IF($C$4=\"Low\",'Data Tables'!AN60,IF($C$4=\"Central\",'Data Tables'!AN96,IF($C$4=\"High\",'Data Tables'!AN132)))","v":5.3396548484650781},{"$f":"IF($C$4=\"Low\",'Data Tables'!AO60,IF($C$4=\"Central\",'Data Tables'!AO96,IF($C$4=\"High\",'Data Tables'!AO132)))","v":5.3396548484650781},{"$f":"IF($C$4=\"Low\",'Data Tables'!AP60,IF($C$4=\"Central\",'Data Tables'!AP96,IF($C$4=\"High\",'Data Tables'!AP132)))","v":5.3396548484650781},{"$f":"IF($C$4=\"Low\",'Data Tables'!AQ60,IF($C$4=\"Central\",'Data Tables'!AQ96,IF($C$4=\"High\",'Data Tables'!AQ132)))","v":5.3396548484650781},{"$f":"IF($C$4=\"Low\",'Data Tables'!AR60,IF($C$4=\"Central\",'Data Tables'!AR96,IF($C$4=\"High\",'Data Tables'!AR132)))","v":5.3396548484650781},{"$f":"IF($C$4=\"Low\",'Data Tables'!AS60,IF($C$4=\"Central\",'Data Tables'!AS96,IF($C$4=\"High\",'Data Tables'!AS132)))","v":5.3396548484650781},{"$f":"IF($C$4=\"Low\",'Data Tables'!AT60,IF($C$4=\"Central\",'Data Tables'!AT96,IF($C$4=\"High\",'Data Tables'!AT132)))","v":5.3396548484650781},{"$f":"IF($C$4=\"Low\",'Data Tables'!AU60,IF($C$4=\"Central\",'Data Tables'!AU96,IF($C$4=\"High\",'Data Tables'!AU132)))","v":5.3396548484650781},{"$f":"IF($C$4=\"Low\",'Data Tables'!AV60,IF($C$4=\"Central\",'Data Tables'!AV96,IF($C$4=\"High\",'Data Tables'!AV132)))","v":5.3396548484650781},{"$f":"IF($C$4=\"Low\",'Data Tables'!AW60,IF($C$4=\"Central\",'Data Tables'!AW96,IF($C$4=\"High\",'Data Tables'!AW132)))","v":5.3396548484650781},{"$f":"IF($C$4=\"Low\",'Data Tables'!AX60,IF($C$4=\"Central\",'Data Tables'!AX96,IF($C$4=\"High\",'Data Tables'!AX132)))","v":5.3396548484650781},{"$f":"IF($C$4=\"Low\",'Data Tables'!AY60,IF($C$4=\"Central\",'Data Tables'!AY96,IF($C$4=\"High\",'Data Tables'!AY132)))","v":5.3396548484650781},{"$f":"IF($C$4=\"Low\",'Data Tables'!AZ60,IF($C$4=\"Central\",'Data Tables'!AZ96,IF($C$4=\"High\",'Data Tables'!AZ132)))","v":5.3396548484650781},{"$f":"IF($C$4=\"Low\",'Data Tables'!BA60,IF($C$4=\"Central\",'Data Tables'!BA96,IF($C$4=\"High\",'Data Tables'!BA132)))","v":5.3396548484650781},{"$f":"IF($C$4=\"Low\",'Data Tables'!BB60,IF($C$4=\"Central\",'Data Tables'!BB96,IF($C$4=\"High\",'Data Tables'!BB132)))","v":5.3396548484650781},{"$f":"IF($C$4=\"Low\",'Data Tables'!BC60,IF($C$4=\"Central\",'Data Tables'!BC96,IF($C$4=\"High\",'Data Tables'!BC132)))","v":5.3396548484650781},{"$f":"IF($C$4=\"Low\",'Data Tables'!BD60,IF($C$4=\"Central\",'Data Tables'!BD96,IF($C$4=\"High\",'Data Tables'!BD132)))","v":5.3396548484650781},{"$f":"IF($C$4=\"Low\",'Data Tables'!BE60,IF($C$4=\"Central\",'Data Tables'!BE96,IF($C$4=\"High\",'Data Tables'!BE132)))","v":5.3396548484650781},{"$f":"IF($C$4=\"Low\",'Data Tables'!BF60,IF($C$4=\"Central\",'Data Tables'!BF96,IF($C$4=\"High\",'Data Tables'!BF132)))","v":5.3396548484650781},{"$f":"IF($C$4=\"Low\",'Data Tables'!BG60,IF($C$4=\"Central\",'Data Tables'!BG96,IF($C$4=\"High\",'Data Tables'!BG132)))","v":5.3396548484650781},{"$f":"IF($C$4=\"Low\",'Data Tables'!BH60,IF($C$4=\"Central\",'Data Tables'!BH96,IF($C$4=\"High\",'Data Tables'!BH132)))","v":5.3396548484650781},{"$f":"IF($C$4=\"Low\",'Data Tables'!BI60,IF($C$4=\"Central\",'Data Tables'!BI96,IF($C$4=\"High\",'Data Tables'!BI132)))","v":5.3396548484650781},{"$f":"IF($C$4=\"Low\",'Data Tables'!BJ60,IF($C$4=\"Central\",'Data Tables'!BJ96,IF($C$4=\"High\",'Data Tables'!BJ132)))","v":5.3396548484650781},{"$f":"IF($C$4=\"Low\",'Data Tables'!BK60,IF($C$4=\"Central\",'Data Tables'!BK96,IF($C$4=\"High\",'Data Tables'!BK132)))","v":5.3396548484650781},{"$f":"IF($C$4=\"Low\",'Data Tables'!BL60,IF($C$4=\"Central\",'Data Tables'!BL96,IF($C$4=\"High\",'Data Tables'!BL132)))","v":5.3396548484650781},{"$f":"IF($C$4=\"Low\",'Data Tables'!BM60,IF($C$4=\"Central\",'Data Tables'!BM96,IF($C$4=\"High\",'Data Tables'!BM132)))","v":5.3396548484650781},{"$f":"IF($C$4=\"Low\",'Data Tables'!BN60,IF($C$4=\"Central\",'Data Tables'!BN96,IF($C$4=\"High\",'Data Tables'!BN132)))","v":5.3396548484650781},{"$f":"IF($C$4=\"Low\",'Data Tables'!BO60,IF($C$4=\"Central\",'Data Tables'!BO96,IF($C$4=\"High\",'Data Tables'!BO132)))","v":5.3396548484650781},{"$f":"IF($C$4=\"Low\",'Data Tables'!BP60,IF($C$4=\"Central\",'Data Tables'!BP96,IF($C$4=\"High\",'Data Tables'!BP132)))","v":5.3396548484650781},{"$f":"IF($C$4=\"Low\",'Data Tables'!BQ60,IF($C$4=\"Central\",'Data Tables'!BQ96,IF($C$4=\"High\",'Data Tables'!BQ132)))","v":5.3396548484650781},{"$f":"IF($C$4=\"Low\",'Data Tables'!BR60,IF($C$4=\"Central\",'Data Tables'!BR96,IF($C$4=\"High\",'Data Tables'!BR132)))","v":5.3396548484650781},{"$f":"IF($C$4=\"Low\",'Data Tables'!BS60,IF($C$4=\"Central\",'Data Tables'!BS96,IF($C$4=\"High\",'Data Tables'!BS132)))","v":5.3396548484650781},{"$f":"IF($C$4=\"Low\",'Data Tables'!BT60,IF($C$4=\"Central\",'Data Tables'!BT96,IF($C$4=\"High\",'Data Tables'!BT132)))","v":5.3396548484650781},{"$f":"IF($C$4=\"Low\",'Data Tables'!BU60,IF($C$4=\"Central\",'Data Tables'!BU96,IF($C$4=\"High\",'Data Tables'!BU132)))","v":5.3396548484650781},{"$f":"IF($C$4=\"Low\",'Data Tables'!BV60,IF($C$4=\"Central\",'Data Tables'!BV96,IF($C$4=\"High\",'Data Tables'!BV132)))","v":5.3396548484650781},{"$f":"IF($C$4=\"Low\",'Data Tables'!BW60,IF($C$4=\"Central\",'Data Tables'!BW96,IF($C$4=\"High\",'Data Tables'!BW132)))","v":5.3396548484650781},{"$f":"IF($C$4=\"Low\",'Data Tables'!BX60,IF($C$4=\"Central\",'Data Tables'!BX96,IF($C$4=\"High\",'Data Tables'!BX132)))","v":5.3396548484650781},{"$f":"IF($C$4=\"Low\",'Data Tables'!BY60,IF($C$4=\"Central\",'Data Tables'!BY96,IF($C$4=\"High\",'Data Tables'!BY132)))","v":5.3396548484650781},{"$f":"IF($C$4=\"Low\",'Data Tables'!BZ60,IF($C$4=\"Central\",'Data Tables'!BZ96,IF($C$4=\"High\",'Data Tables'!BZ132)))","v":5.3396548484650781},{"$f":"IF($C$4=\"Low\",'Data Tables'!CA60,IF($C$4=\"Central\",'Data Tables'!CA96,IF($C$4=\"High\",'Data Tables'!CA132)))","v":5.3396548484650781},{"$f":"IF($C$4=\"Low\",'Data Tables'!CB60,IF($C$4=\"Central\",'Data Tables'!CB96,IF($C$4=\"High\",'Data Tables'!CB132)))","v":5.3396548484650781},{"$f":"IF($C$4=\"Low\",'Data Tables'!CC60,IF($C$4=\"Central\",'Data Tables'!CC96,IF($C$4=\"High\",'Data Tables'!CC132)))","v":5.3396548484650781},{"$f":"IF($C$4=\"Low\",'Data Tables'!CD60,IF($C$4=\"Central\",'Data Tables'!CD96,IF($C$4=\"High\",'Data Tables'!CD132)))","v":5.3396548484650781},{"$f":"IF($C$4=\"Low\",'Data Tables'!CE60,IF($C$4=\"Central\",'Data Tables'!CE96,IF($C$4=\"High\",'Data Tables'!CE132)))","v":5.3396548484650781},{"$f":"IF($C$4=\"Low\",'Data Tables'!CF60,IF($C$4=\"Central\",'Data Tables'!CF96,IF($C$4=\"High\",'Data Tables'!CF132)))","v":5.3396548484650781},{"$f":"IF($C$4=\"Low\",'Data Tables'!CG60,IF($C$4=\"Central\",'Data Tables'!CG96,IF($C$4=\"High\",'Data Tables'!CG132)))","v":5.3396548484650781},{"$f":"IF($C$4=\"Low\",'Data Tables'!CH60,IF($C$4=\"Central\",'Data Tables'!CH96,IF($C$4=\"High\",'Data Tables'!CH132)))","v":5.3396548484650781},{"$f":"IF($C$4=\"Low\",'Data Tables'!CI60,IF($C$4=\"Central\",'Data Tables'!CI96,IF($C$4=\"High\",'Data Tables'!CI132)))","v":5.3396548484650781},{"$f":"IF($C$4=\"Low\",'Data Tables'!CJ60,IF($C$4=\"Central\",'Data Tables'!CJ96,IF($C$4=\"High\",'Data Tables'!CJ132)))","v":5.3396548484650781}]
[null,"Price - Variable - GDP deflated to start year (p/kWh)",null,{"$f":"D113*(100/'GDP Deflators'!$D$23)","v":5.9632241782900435},{"$f":"E113*(100/'GDP Deflators'!$D$23)","v":5.942656136211788},{"$f":"F113*(100/'GDP Deflators'!$D$23)","v":5.9246518547828568},{"$f":"G113*(100/'GDP Deflators'!$D$23)","v":5.9088383833967244},{"$f":"H113*(100/'GDP Deflators'!$D$23)","v":5.9088383833967244},{"$f":"I113*(100/'GDP Deflators'!$D$23)","v":5.9088383833967244},{"$f":"J113*(100/'GDP Deflators'!$D$23)","v":5.9088383833967244},{"$f":"K113*(100/'GDP Deflators'!$D$23)","v":5.9220867654094071},{"$f":"L113*(100/'GDP Deflators'!$D$23)","v":5.9220867654094071},{"$f":"M113*(100/'GDP Deflators'!$D$23)","v":5.9220867654094071},{"$f":"N113*(100/'GDP Deflators'!$D$23)","v":5.9220867654094071},{"$f":"O113*(100/'GDP Deflators'!$D$23)","v":5.9220867654094071},{"$f":"P113*(100/'GDP Deflators'!$D$23)","v":5.9220867654094071},{"$f":"Q113*(100/'GDP Deflators'!$D$23)","v":5.9220867654094071},{"$f":"R113*(100/'GDP Deflators'!$D$23)","v":5.9220867654094071},{"$f":"S113*(100/'GDP Deflators'!$D$23)","v":5.9220867654094071},{"$f":"T113*(100/'GDP Deflators'!$D$23)","v":5.9220867654094071},{"$f":"U113*(100/'GDP Deflators'!$D$23)","v":5.9220867654094071},{"$f":"V113*(100/'GDP Deflators'!$D$23)","v":5.9220867654094071},{"$f":"W113*(100/'GDP Deflators'!$D$23)","v":5.9220867654094071},{"$f":"X113*(100/'GDP Deflators'!$D$23)","v":5.9220867654094071},{"$f":"Y113*(100/'GDP Deflators'!$D$23)","v":5.9220867654094071},{"$f":"Z113*(100/'GDP Deflators'!$D$23)","v":5.9220867654094071},{"$f":"AA113*(100/'GDP Deflators'!$D$23)","v":5.9220867654094071},{"$f":"AB113*(100/'GDP Deflators'!$D$23)","v":5.9220867654094071},{"$f":"AC113*(100/'GDP Deflators'!$D$23)","v":5.9220867654094071},{"$f":"AD113*(100/'GDP Deflators'!$D$23)","v":5.9220867654094071},{"$f":"AE113*(100/'GDP Deflators'!$D$23)","v":5.9220867654094071},{"$f":"AF113*(100/'GDP Deflators'!$D$23)","v":5.9220867654094071},{"$f":"AG113*(100/'GDP Deflators'!$D$23)","v":5.9220867654094071},{"$f":"AH113*(100/'GDP Deflators'!$D$23)","v":5.9220867654094071},{"$f":"AI113*(100/'GDP Deflators'!$D$23)","v":5.9220867654094071},{"$f":"AJ113*(100/'GDP Deflators'!$D$23)","v":5.9220867654094071},{"$f":"AK113*(100/'GDP Deflators'!$D$23)","v":5.9220867654094071},{"$f":"AL113*(100/'GDP Deflators'!$D$23)","v":5.9220867654094071},{"$f":"AM113*(100/'GDP Deflators'!$D$23)","v":5.9220867654094071},{"$f":"AN113*(100/'GDP Deflators'!$D$23)","v":5.9220867654094071},{"$f":"AO113*(100/'GDP Deflators'!$D$23)","v":5.9220867654094071},{"$f":"AP113*(100/'GDP Deflators'!$D$23)","v":5.9220867654094071},{"$f":"AQ113*(100/'GDP Deflators'!$D$23)","v":5.9220867654094071},{"$f":"AR113*(100/'GDP Deflators'!$D$23)","v":5.9220867654094071},{"$f":"AS113*(100/'GDP Deflators'!$D$23)","v":5.9220867654094071},{"$f":"AT113*(100/'GDP Deflators'!$D$23)","v":5.9220867654094071},{"$f":"AU113*(100/'GDP Deflators'!$D$23)","v":5.9220867654094071},{"$f":"AV113*(100/'GDP Deflators'!$D$23)","v":5.9220867654094071},{"$f":"AW113*(100/'GDP Deflators'!$D$23)","v":5.9220867654094071},{"$f":"AX113*(100/'GDP Deflators'!$D$23)","v":5.9220867654094071},{"$f":"AY113*(100/'GDP Deflators'!$D$23)","v":5.9220867654094071},{"$f":"AZ113*(100/'GDP Deflators'!$D$23)","v":5.9220867654094071},{"$f":"BA113*(100/'GDP Deflators'!$D$23)","v":5.9220867654094071},{"$f":"BB113*(100/'GDP Deflators'!$D$23)","v":5.9220867654094071},{"$f":"BC113*(100/'GDP Deflators'!$D$23)","v":5.9220867654094071},{"$f":"BD113*(100/'GDP Deflators'!$D$23)","v":5.9220867654094071},{"$f":"BE113*(100/'GDP Deflators'!$D$23)","v":5.9220867654094071},{"$f":"BF113*(100/'GDP Deflators'!$D$23)","v":5.9220867654094071},{"$f":"BG113*(100/'GDP Deflators'!$D$23)","v":5.9220867654094071},{"$f":"BH113*(100/'GDP Deflators'!$D$23)","v":5.9220867654094071},{"$f":"BI113*(100/'GDP Deflators'!$D$23)","v":5.9220867654094071},{"$f":"BJ113*(100/'GDP Deflators'!$D$23)","v":5.9220867654094071},{"$f":"BK113*(100/'GDP Deflators'!$D$23)","v":5.9220867654094071},{"$f":"BL113*(100/'GDP Deflators'!$D$23)","v":5.9220867654094071},{"$f":"BM113*(100/'GDP Deflators'!$D$23)","v":5.9220867654094071},{"$f":"BN113*(100/'GDP Deflators'!$D$23)","v":5.9220867654094071},{"$f":"BO113*(100/'GDP Deflators'!$D$23)","v":5.9220867654094071},{"$f":"BP113*(100/'GDP Deflators'!$D$23)","v":5.9220867654094071},{"$f":"BQ113*(100/'GDP Deflators'!$D$23)","v":5.9220867654094071},{"$f":"BR113*(100/'GDP Deflators'!$D$23)","v":5.9220867654094071},{"$f":"BS113*(100/'GDP Deflators'!$D$23)","v":5.9220867654094071},{"$f":"BT113*(100/'GDP Deflators'!$D$23)","v":5.9220867654094071},{"$f":"BU113*(100/'GDP Deflators'!$D$23)","v":5.9220867654094071},{"$f":"BV113*(100/'GDP Deflators'!$D$23)","v":5.9220867654094071},{"$f":"BW113*(100/'GDP Deflators'!$D$23)","v":5.9220867654094071},{"$f":"BX113*(100/'GDP Deflators'!$D$23)","v":5.9220867654094071},{"$f":"BY113*(100/'GDP Deflators'!$D$23)","v":5.9220867654094071},{"$f":"BZ113*(100/'GDP Deflators'!$D$23)","v":5.9220867654094071},{"$f":"CA113*(100/'GDP Deflators'!$D$23)","v":5.9220867654094071},{"$f":"CB113*(100/'GDP Deflators'!$D$23)","v":5.9220867654094071},{"$f":"CC113*(100/'GDP Deflators'!$D$23)","v":5.9220867654094071},{"$f":"CD113*(100/'GDP Deflators'!$D$23)","v":5.9220867654094071},{"$f":"CE113*(100/'GDP Deflators'!$D$23)","v":5.9220867654094071},{"$f":"CF113*(100/'GDP Deflators'!$D$23)","v":5.9220867654094071}]
[null,"Net Energy Change (GWh)",null,{"$f":"'Energy Input'!F51-D200","v":0},{"$f":"'Energy Input'!G51-E200","v":0},{"$f":"'Energy Input'!H51-F200","v":0},{"$f":"'Energy Input'!I51-G200","v":0},{"$f":"'Energy Input'!J51-H200","v":0},{"$f":"'Energy Input'!K51-I200","v":0},{"$f":"'Energy Input'!L51-J200","v":0},{"$f":"'Energy Input'!M51-K200","v":0},{"$f":"'Energy Input'!N51-L200","v":0},{"$f":"'Energy Input'!O51-M200","v":0},{"$f":"'Energy Input'!P51-N200","v":0},{"$f":"'Energy Input'!Q51-O200","v":0},{"$f":"'Energy Input'!R51-P200","v":0},{"$f":"'Energy Input'!S51-Q200","v":0},{"$f":"'Energy Input'!T51-R200","v":0},{"$f":"'Energy Input'!U51-S200","v":0},{"$f":"'Energy Input'!V51-T200","v":0},{"$f":"'Energy Input'!W51-U200","v":0},{"$f":"'Energy Input'!X51-V200","v":0},{"$f":"'Energy Input'!Y51-W200","v":0},{"$f":"'Energy Input'!Z51-X200","v":0},{"$f":"'Energy Input'!AA51-Y200","v":0},{"$f":"'Energy Input'!AB51-Z200","v":0},{"$f":"'Energy Input'!AC51-AA200","v":0},{"$f":"'Energy Input'!AD51-AB200","v":0},{"$f":"'Energy Input'!AE51-AC200","v":0},{"$f":"'Energy Input'!AF51-AD200","v":0},{"$f":"'Energy Input'!AG51-AE200","v":0},{"$f":"'Energy Input'!AH51-AF200","v":0},{"$f":"'Energy Input'!AI51-AG200","v":0},{"$f":"'Energy Input'!AJ51-AH200","v":0},{"$f":"'Energy Input'!AK51-AI200","v":0},{"$f":"'Energy Input'!AL51-AJ200","v":0},{"$f":"'Energy Input'!AM51-AK200","v":0},{"$f":"'Energy Input'!AN51-AL200","v":0},{"$f":"'Energy Input'!AO51-AM200","v":0},{"$f":"'Energy Input'!AP51-AN200","v":0},{"$f":"'Energy Input'!AQ51-AO200","v":0},{"$f":"'Energy Input'!AR51-AP200","v":0},{"$f":"'Energy Input'!AS51-AQ200","v":0},{"$f":"'Energy Input'!AT51-AR200","v":0},{"$f":"'Energy Input'!AU51-AS200","v":0},{"$f":"'Energy Input'!AV51-AT200","v":0},{"$f":"'Energy Input'!AW51-AU200","v":0},{"$f":"'Energy Input'!AX51-AV200","v":0},{"$f":"'Energy Input'!AY51-AW200","v":0},{"$f":"'Energy Input'!AZ51-AX200","v":0},{"$f":"'Energy Input'!BA51-AY200","v":0},{"$f":"'Energy Input'!BB51-AZ200","v":0},{"$f":"'Energy Input'!BC51-BA200","v":0},{"$f":"'Energy Input'!BD51-BB200","v":0},{"$f":"'Energy Input'!BE51-BC200","v":0},{"$f":"'Energy Input'!BF51-BD200","v":0},{"$f":"'Energy Input'!BG51-BE200","v":0},{"$f":"'Energy Input'!BH51-BF200","v":0},{"$f":"'Energy Input'!BI51-BG200","v":0},{"$f":"'Energy Input'!BJ51-BH200","v":0},{"$f":"'Energy Input'!BK51-BI200","v":0},{"$f":"'Energy Input'!BL51-BJ200","v":0},{"$f":"'Energy Input'!BM51-BK200","v":0},{"$f":"'Energy Input'!BN51-BL200","v":0},{"$f":"'Energy Input'!BO51-BM200","v":0},{"$f":"'Energy Input'!BP51-BN200","v":0},{"$f":"'Energy Input'!BQ51-BO200","v":0},{"$f":"'Energy Input'!BR51-BP200","v":0},{"$f":"'Energy Input'!BS51-BQ200","v":0},{"$f":"'Energy Input'!BT51-BR200","v":0},{"$f":"'Energy Input'!BU51-BS200","v":0},{"$f":"'Energy Input'!BV51-BT200","v":0},{"$f":"'Energy Input'!BW51-BU200","v":0},{"$f":"'Energy Input'!BX51-BV200","v":0},{"$f":"'Energy Input'!BY51-BW200","v":0},{"$f":"'Energy Input'!BZ51-BX200","v":0},{"$f":"'Energy Input'!CA51-BY200","v":0},{"$f":"'Energy Input'!CB51-BZ200","v":0},{"$f":"'Energy Input'!CC51-CA200","v":0},{"$f":"'Energy Input'!CD51-CB200","v":0},{"$f":"'Energy Input'!CE51-CC200","v":0},{"$f":"'Energy Input'!CF51-CD200","v":0},{"$f":"'Energy Input'!CG51-CE200","v":0},{"$f":"'Energy Input'!CH51-CF200","v":0}]
[null,"Total (undiscounted) (£)",null,{"$f":"(D115*1000000*D114)/100","v":0},{"$f":"(E115*1000000*E114)/100","v":0},{"$f":"(F115*1000000*F114)/100","v":0},{"$f":"(G115*1000000*G114)/100","v":0},{"$f":"(H115*1000000*H114)/100","v":0},{"$f":"(I115*1000000*I114)/100","v":0},{"$f":"(J115*1000000*J114)/100","v":0},{"$f":"(K115*1000000*K114)/100","v":0},{"$f":"(L115*1000000*L114)/100","v":0},{"$f":"(M115*1000000*M114)/100","v":0},{"$f":"(N115*1000000*N114)/100","v":0},{"$f":"(O115*1000000*O114)/100","v":0},{"$f":"(P115*1000000*P114)/100","v":0},{"$f":"(Q115*1000000*Q114)/100","v":0},{"$f":"(R115*1000000*R114)/100","v":0},{"$f":"(S115*1000000*S114)/100","v":0},{"$f":"(T115*1000000*T114)/100","v":0},{"$f":"(U115*1000000*U114)/100","v":0},{"$f":"(V115*1000000*V114)/100","v":0},{"$f":"(W115*1000000*W114)/100","v":0},{"$f":"(X115*1000000*X114)/100","v":0},{"$f":"(Y115*1000000*Y114)/100","v":0},{"$f":"(Z115*1000000*Z114)/100","v":0},{"$f":"(AA115*1000000*AA114)/100","v":0},{"$f":"(AB115*1000000*AB114)/100","v":0},{"$f":"(AC115*1000000*AC114)/100","v":0},{"$f":"(AD115*1000000*AD114)/100","v":0},{"$f":"(AE115*1000000*AE114)/100","v":0},{"$f":"(AF115*1000000*AF114)/100","v":0},{"$f":"(AG115*1000000*AG114)/100","v":0},{"$f":"(AH115*1000000*AH114)/100","v":0},{"$f":"(AI115*1000000*AI114)/100","v":0},{"$f":"(AJ115*1000000*AJ114)/100","v":0},{"$f":"(AK115*1000000*AK114)/100","v":0},{"$f":"(AL115*1000000*AL114)/100","v":0},{"$f":"(AM115*1000000*AM114)/100","v":0},{"$f":"(AN115*1000000*AN114)/100","v":0},{"$f":"(AO115*1000000*AO114)/100","v":0},{"$f":"(AP115*1000000*AP114)/100","v":0},{"$f":"(AQ115*1000000*AQ114)/100","v":0},{"$f":"(AR115*1000000*AR114)/100","v":0},{"$f":"(AS115*1000000*AS114)/100","v":0},{"$f":"(AT115*1000000*AT114)/100","v":0},{"$f":"(AU115*1000000*AU114)/100","v":0},{"$f":"(AV115*1000000*AV114)/100","v":0},{"$f":"(AW115*1000000*AW114)/100","v":0},{"$f":"(AX115*1000000*AX114)/100","v":0},{"$f":"(AY115*1000000*AY114)/100","v":0},{"$f":"(AZ115*1000000*AZ114)/100","v":0},{"$f":"(BA115*1000000*BA114)/100","v":0},{"$f":"(BB115*1000000*BB114)/100","v":0},{"$f":"(BC115*1000000*BC114)/100","v":0},{"$f":"(BD115*1000000*BD114)/100","v":0},{"$f":"(BE115*1000000*BE114)/100","v":0},{"$f":"(BF115*1000000*BF114)/100","v":0},{"$f":"(BG115*1000000*BG114)/100","v":0},{"$f":"(BH115*1000000*BH114)/100","v":0},{"$f":"(BI115*1000000*BI114)/100","v":0},{"$f":"(BJ115*1000000*BJ114)/100","v":0},{"$f":"(BK115*1000000*BK114)/100","v":0},{"$f":"(BL115*1000000*BL114)/100","v":0},{"$f":"(BM115*1000000*BM114)/100","v":0},{"$f":"(BN115*1000000*BN114)/100","v":0},{"$f":"(BO115*1000000*BO114)/100","v":0},{"$f":"(BP115*1000000*BP114)/100","v":0},{"$f":"(BQ115*1000000*BQ114)/100","v":0},{"$f":"(BR115*1000000*BR114)/100","v":0},{"$f":"(BS115*1000000*BS114)/100","v":0},{"$f":"(BT115*1000000*BT114)/100","v":0},{"$f":"(BU115*1000000*BU114)/100","v":0},{"$f":"(BV115*1000000*BV114)/100","v":0},{"$f":"(BW115*1000000*BW114)/100","v":0},{"$f":"(BX115*1000000*BX114)/100","v":0},{"$f":"(BY115*1000000*BY114)/100","v":0},{"$f":"(BZ115*1000000*BZ114)/100","v":0},{"$f":"(CA115*1000000*CA114)/100","v":0},{"$f":"(CB115*1000000*CB114)/100","v":0},{"$f":"(CC115*1000000*CC114)/100","v":0},{"$f":"(CD115*1000000*CD114)/100","v":0},{"$f":"(CE115*1000000*CE114)/100","v":0},{"$f":"(CF115*1000000*CF114)/100","v":0}]
[]
[null,"Commercial"]
[null,"Price - Variable (p/kWh) (2017)",null,{"$f":"IF($C$4=\"Low\",'Data Tables'!H61,IF($C$4=\"Central\",'Data Tables'!H97,IF($C$4=\"High\",'Data Tables'!H133)))","v":1.0643196784702138},{"$f":"IF($C$4=\"Low\",'Data Tables'!I61,IF($C$4=\"Central\",'Data Tables'!I97,IF($C$4=\"High\",'Data Tables'!I133)))","v":1.0494835235866913},{"$f":"IF($C$4=\"Low\",'Data Tables'!J61,IF($C$4=\"Central\",'Data Tables'!J97,IF($C$4=\"High\",'Data Tables'!J133)))","v":1.0364966623759901},{"$f":"IF($C$4=\"Low\",'Data Tables'!K61,IF($C$4=\"Central\",'Data Tables'!K97,IF($C$4=\"High\",'Data Tables'!K133)))","v":1.0250900778387662},{"$f":"IF($C$4=\"Low\",'Data Tables'!L61,IF($C$4=\"Central\",'Data Tables'!L97,IF($C$4=\"High\",'Data Tables'!L133)))","v":1.0250900778387662},{"$f":"IF($C$4=\"Low\",'Data Tables'!M61,IF($C$4=\"Central\",'Data Tables'!M97,IF($C$4=\"High\",'Data Tables'!M133)))","v":1.0250900778387662},{"$f":"IF($C$4=\"Low\",'Data Tables'!N61,IF($C$4=\"Central\",'Data Tables'!N97,IF($C$4=\"High\",'Data Tables'!N133)))","v":1.0250900778387664},{"$f":"IF($C$4=\"Low\",'Data Tables'!O61,IF($C$4=\"Central\",'Data Tables'!O97,IF($C$4=\"High\",'Data Tables'!O133)))","v":1.0346464102669284},{"$f":"IF($C$4=\"Low\",'Data Tables'!P61,IF($C$4=\"Central\",'Data Tables'!P97,IF($C$4=\"High\",'Data Tables'!P133)))","v":1.0346464102669284},{"$f":"IF($C$4=\"Low\",'Data Tables'!Q61,IF($C$4=\"Central\",'Data Tables'!Q97,IF($C$4=\"High\",'Data Tables'!Q133)))","v":1.0346464102669282},{"$f":"IF($C$4=\"Low\",'Data Tables'!R61,IF($C$4=\"Central\",'Data Tables'!R97,IF($C$4=\"High\",'Data Tables'!R133)))","v":1.0346464102669284},{"$f":"IF($C$4=\"Low\",'Data Tables'!S61,IF($C$4=\"Central\",'Data Tables'!S97,IF($C$4=\"High\",'Data Tables'!S133)))","v":1.0346464102669282},{"$f":"IF($C$4=\"Low\",'Data Tables'!T61,IF($C$4=\"Central\",'Data Tables'!T97,IF($C$4=\"High\",'Data Tables'!T133)))","v":1.0346464102669284},{"$f":"IF($C$4=\"Low\",'Data Tables'!U61,IF($C$4=\"Central\",'Data Tables'!U97,IF($C$4=\"High\",'Data Tables'!U133)))","v":1.0346464102669284},{"$f":"IF($C$4=\"Low\",'Data Tables'!V61,IF($C$4=\"Central\",'Data Tables'!V97,IF($C$4=\"High\",'Data Tables'!V133)))","v":1.0346464102669284},{"$f":"IF($C$4=\"Low\",'Data Tables'!W61,IF($C$4=\"Central\",'Data Tables'!W97,IF($C$4=\"High\",'Data Tables'!W133)))","v":1.0346464102669284},{"$f":"IF($C$4=\"Low\",'Data Tables'!X61,IF($C$4=\"Central\",'Data Tables'!X97,IF($C$4=\"High\",'Data Tables'!X133)))","v":1.0346464102669284},{"$f":"IF($C$4=\"Low\",'Data Tables'!Y61,IF($C$4=\"Central\",'Data Tables'!Y97,IF($C$4=\"High\",'Data Tables'!Y133)))","v":1.0346464102669282},{"$f":"IF($C$4=\"Low\",'Data Tables'!Z61,IF($C$4=\"Central\",'Data Tables'!Z97,IF($C$4=\"High\",'Data Tables'!Z133)))","v":1.0346464102669284},{"$f":"IF($C$4=\"Low\",'Data Tables'!AA61,IF($C$4=\"Central\",'Data Tables'!AA97,IF($C$4=\"High\",'Data Tables'!AA133)))","v":1.0346464102669284},{"$f":"IF($C$4=\"Low\",'Data Tables'!AB61,IF($C$4=\"Central\",'Data Tables'!AB97,IF($C$4=\"High\",'Data Tables'!AB133)))","v":1.0346464102669284},{"$f":"IF($C$4=\"Low\",'Data Tables'!AC61,IF($C$4=\"Central\",'Data Tables'!AC97,IF($C$4=\"High\",'Data Tables'!AC133)))","v":1.0346464102669284},{"$f":"IF($C$4=\"Low\",'Data Tables'!AD61,IF($C$4=\"Central\",'Data Tables'!AD97,IF($C$4=\"High\",'Data Tables'!AD133)))","v":1.0346464102669284},{"$f":"IF($C$4=\"Low\",'Data Tables'!AE61,IF($C$4=\"Central\",'Data Tables'!AE97,IF($C$4=\"High\",'Data Tables'!AE133)))","v":1.0346464102669284},{"$f":"IF($C$4=\"Low\",'Data Tables'!AF61,IF($C$4=\"Central\",'Data Tables'!AF97,IF($C$4=\"High\",'Data Tables'!AF133)))","v":1.0346464102669284},{"$f":"IF($C$4=\"Low\",'Data Tables'!AG61,IF($C$4=\"Central\",'Data Tables'!AG97,IF($C$4=\"High\",'Data Tables'!AG133)))","v":1.0346464102669284},{"$f":"IF($C$4=\"Low\",'Data Tables'!AH61,IF($C$4=\"Central\",'Data Tables'!AH97,IF($C$4=\"High\",'Data Tables'!AH133)))","v":1.0346464102669284},{"$f":"IF($C$4=\"Low\",'Data Tables'!AI61,IF($C$4=\"Central\",'Data Tables'!AI97,IF($C$4=\"High\",'Data Tables'!AI133)))","v":1.0346464102669284},{"$f":"IF($C$4=\"Low\",'Data Tables'!AJ61,IF($C$4=\"Central\",'Data Tables'!AJ97,IF($C$4=\"High\",'Data Tables'!AJ133)))","v":1.0346464102669284},{"$f":"IF($C$4=\"Low\",'Data Tables'!AK61,IF($C$4=\"Central\",'Data Tables'!AK97,IF($C$4=\"High\",'Data Tables'!AK133)))","v":1.0346464102669284},{"$f":"IF($C$4=\"Low\",'Data Tables'!AL61,IF($C$4=\"Central\",'Data Tables'!AL97,IF($C$4=\"High\",'Data Tables'!AL133)))","v":1.0346464102669284},{"$f":"IF($C$4=\"Low\",'Data Tables'!AM61,IF($C$4=\"Central\",'Data Tables'!AM97,IF($C$4=\"High\",'Data Tables'!AM133)))","v":1.0346464102669284},{"$f":"IF($C$4=\"Low\",'Data Tables'!AN61,IF($C$4=\"Central\",'Data Tables'!AN97,IF($C$4=\"High\",'Data Tables'!AN133)))","v":1.0346464102669284},{"$f":"IF($C$4=\"Low\",'Data Tables'!AO61,IF($C$4=\"Central\",'Data Tables'!AO97,IF($C$4=\"High\",'Data Tables'!AO133)))","v":1.0346464102669284},{"$f":"IF($C$4=\"Low\",'Data Tables'!AP61,IF($C$4=\"Central\",'Data Tables'!AP97,IF($C$4=\"High\",'Data Tables'!AP133)))","v":1.0346464102669284},{"$f":"IF($C$4=\"Low\",'Data Tables'!AQ61,IF($C$4=\"Central\",'Data Tables'!AQ97,IF($C$4=\"High\",'Data Tables'!AQ133)))","v":1.0346464102669284},{"$f":"IF($C$4=\"Low\",'Data Tables'!AR61,IF($C$4=\"Central\",'Data Tables'!AR97,IF($C$4=\"High\",'Data Tables'!AR133)))","v":1.0346464102669284},{"$f":"IF($C$4=\"Low\",'Data Tables'!AS61,IF($C$4=\"Central\",'Data Tables'!AS97,IF($C$4=\"High\",'Data Tables'!AS133)))","v":1.0346464102669284},{"$f":"IF($C$4=\"Low\",'Data Tables'!AT61,IF($C$4=\"Central\",'Data Tables'!AT97,IF($C$4=\"High\",'Data Tables'!AT133)))","v":1.0346464102669282},{"$f":"IF($C$4=\"Low\",'Data Tables'!AU61,IF($C$4=\"Central\",'Data Tables'!AU97,IF($C$4=\"High\",'Data Tables'!AU133)))","v":1.0346464102669284},{"$f":"IF($C$4=\"Low\",'Data Tables'!AV61,IF($C$4=\"Central\",'Data Tables'!AV97,IF($C$4=\"High\",'Data Tables'!AV133)))","v":1.0346464102669284},{"$f":"IF($C$4=\"Low\",'Data Tables'!AW61,IF($C$4=\"Central\",'Data Tables'!AW97,IF($C$4=\"High\",'Data Tables'!AW133)))","v":1.0346464102669284},{"$f":"IF($C$4=\"Low\",'Data Tables'!AX61,IF($C$4=\"Central\",'Data Tables'!AX97,IF($C$4=\"High\",'Data Tables'!AX133)))","v":1.0346464102669284},{"$f":"IF($C$4=\"Low\",'Data Tables'!AY61,IF($C$4=\"Central\",'Data Tables'!AY97,IF($C$4=\"High\",'Data Tables'!AY133)))","v":1.0346464102669282},{"$f":"IF($C$4=\"Low\",'Data Tables'!AZ61,IF($C$4=\"Central\",'Data Tables'!AZ97,IF($C$4=\"High\",'Data Tables'!AZ133)))","v":1.0346464102669284},{"$f":"IF($C$4=\"Low\",'Data Tables'!BA61,IF($C$4=\"Central\",'Data Tables'!BA97,IF($C$4=\"High\",'Data Tables'!BA133)))","v":1.0346464102669284},{"$f":"IF($C$4=\"Low\",'Data Tables'!BB61,IF($C$4=\"Central\",'Data Tables'!BB97,IF($C$4=\"High\",'Data Tables'!BB133)))","v":1.0346464102669284},{"$f":"IF($C$4=\"Low\",'Data Tables'!BC61,IF($C$4=\"Central\",'Data Tables'!BC97,IF($C$4=\"High\",'Data Tables'!BC133)))","v":1.0346464102669284},{"$f":"IF($C$4=\"Low\",'Data Tables'!BD61,IF($C$4=\"Central\",'Data Tables'!BD97,IF($C$4=\"High\",'Data Tables'!BD133)))","v":1.0346464102669284},{"$f":"IF($C$4=\"Low\",'Data Tables'!BE61,IF($C$4=\"Central\",'Data Tables'!BE97,IF($C$4=\"High\",'Data Tables'!BE133)))","v":1.0346464102669284},{"$f":"IF($C$4=\"Low\",'Data Tables'!BF61,IF($C$4=\"Central\",'Data Tables'!BF97,IF($C$4=\"High\",'Data Tables'!BF133)))","v":1.0346464102669284},{"$f":"IF($C$4=\"Low\",'Data Tables'!BG61,IF($C$4=\"Central\",'Data Tables'!BG97,IF($C$4=\"High\",'Data Tables'!BG133)))","v":1.0346464102669284},{"$f":"IF($C$4=\"Low\",'Data Tables'!BH61,IF($C$4=\"Central\",'Data Tables'!BH97,IF($C$4=\"High\",'Data Tables'!BH133)))","v":1.0346464102669284},{"$f":"IF($C$4=\"Low\",'Data Tables'!BI61,IF($C$4=\"Central\",'Data Tables'!BI97,IF($C$4=\"High\",'Data Tables'!BI133)))","v":1.0346464102669282},{"$f":"IF($C$4=\"Low\",'Data Tables'!BJ61,IF($C$4=\"Central\",'Data Tables'!BJ97,IF($C$4=\"High\",'Data Tables'!BJ133)))","v":1.0346464102669284},{"$f":"IF($C$4=\"Low\",'Data Tables'!BK61,IF($C$4=\"Central\",'Data Tables'!BK97,IF($C$4=\"High\",'Data Tables'!BK133)))","v":1.0346464102669282},{"$f":"IF($C$4=\"Low\",'Data Tables'!BL61,IF($C$4=\"Central\",'Data Tables'!BL97,IF($C$4=\"High\",'Data Tables'!BL133)))","v":1.0346464102669284},{"$f":"IF($C$4=\"Low\",'Data Tables'!BM61,IF($C$4=\"Central\",'Data Tables'!BM97,IF($C$4=\"High\",'Data Tables'!BM133)))","v":1.0346464102669282},{"$f":"IF($C$4=\"Low\",'Data Tables'!BN61,IF($C$4=\"Central\",'Data Tables'!BN97,IF($C$4=\"High\",'Data Tables'!BN133)))","v":1.0346464102669284},{"$f":"IF($C$4=\"Low\",'Data Tables'!BO61,IF($C$4=\"Central\",'Data Tables'!BO97,IF($C$4=\"High\",'Data Tables'!BO133)))","v":1.0346464102669284},{"$f":"IF($C$4=\"Low\",'Data Tables'!BP61,IF($C$4=\"Central\",'Data Tables'!BP97,IF($C$4=\"High\",'Data Tables'!BP133)))","v":1.0346464102669284},{"$f":"IF($C$4=\"Low\",'Data Tables'!BQ61,IF($C$4=\"Central\",'Data Tables'!BQ97,IF($C$4=\"High\",'Data Tables'!BQ133)))","v":1.0346464102669284},{"$f":"IF($C$4=\"Low\",'Data Tables'!BR61,IF($C$4=\"Central\",'Data Tables'!BR97,IF($C$4=\"High\",'Data Tables'!BR133)))","v":1.0346464102669284},{"$f":"IF($C$4=\"Low\",'Data Tables'!BS61,IF($C$4=\"Central\",'Data Tables'!BS97,IF($C$4=\"High\",'Data Tables'!BS133)))","v":1.0346464102669284},{"$f":"IF($C$4=\"Low\",'Data Tables'!BT61,IF($C$4=\"Central\",'Data Tables'!BT97,IF($C$4=\"High\",'Data Tables'!BT133)))","v":1.0346464102669284},{"$f":"IF($C$4=\"Low\",'Data Tables'!BU61,IF($C$4=\"Central\",'Data Tables'!BU97,IF($C$4=\"High\",'Data Tables'!BU133)))","v":1.0346464102669284},{"$f":"IF($C$4=\"Low\",'Data Tables'!BV61,IF($C$4=\"Central\",'Data Tables'!BV97,IF($C$4=\"High\",'Data Tables'!BV133)))","v":1.0346464102669284},{"$f":"IF($C$4=\"Low\",'Data Tables'!BW61,IF($C$4=\"Central\",'Data Tables'!BW97,IF($C$4=\"High\",'Data Tables'!BW133)))","v":1.0346464102669284},{"$f":"IF($C$4=\"Low\",'Data Tables'!BX61,IF($C$4=\"Central\",'Data Tables'!BX97,IF($C$4=\"High\",'Data Tables'!BX133)))","v":1.0346464102669284},{"$f":"IF($C$4=\"Low\",'Data Tables'!BY61,IF($C$4=\"Central\",'Data Tables'!BY97,IF($C$4=\"High\",'Data Tables'!BY133)))","v":1.0346464102669284},{"$f":"IF($C$4=\"Low\",'Data Tables'!BZ61,IF($C$4=\"Central\",'Data Tables'!BZ97,IF($C$4=\"High\",'Data Tables'!BZ133)))","v":1.0346464102669284},{"$f":"IF($C$4=\"Low\",'Data Tables'!CA61,IF($C$4=\"Central\",'Data Tables'!CA97,IF($C$4=\"High\",'Data Tables'!CA133)))","v":1.0346464102669284},{"$f":"IF($C$4=\"Low\",'Data Tables'!CB61,IF($C$4=\"Central\",'Data Tables'!CB97,IF($C$4=\"High\",'Data Tables'!CB133)))","v":1.0346464102669284},{"$f":"IF($C$4=\"Low\",'Data Tables'!CC61,IF($C$4=\"Central\",'Data Tables'!CC97,IF($C$4=\"High\",'Data Tables'!CC133)))","v":1.0346464102669284},{"$f":"IF($C$4=\"Low\",'Data Tables'!CD61,IF($C$4=\"Central\",'Data Tables'!CD97,IF($C$4=\"High\",'Data Tables'!CD133)))","v":1.0346464102669284},{"$f":"IF($C$4=\"Low\",'Data Tables'!CE61,IF($C$4=\"Central\",'Data Tables'!CE97,IF($C$4=\"High\",'Data Tables'!CE133)))","v":1.0346464102669284},{"$f":"IF($C$4=\"Low\",'Data Tables'!CF61,IF($C$4=\"Central\",'Data Tables'!CF97,IF($C$4=\"High\",'Data Tables'!CF133)))","v":1.0346464102669282},{"$f":"IF($C$4=\"Low\",'Data Tables'!CG61,IF($C$4=\"Central\",'Data Tables'!CG97,IF($C$4=\"High\",'Data Tables'!CG133)))","v":1.0346464102669282},{"$f":"IF($C$4=\"Low\",'Data Tables'!CH61,IF($C$4=\"Central\",'Data Tables'!CH97,IF($C$4=\"High\",'Data Tables'!CH133)))","v":1.0346464102669284},{"$f":"IF($C$4=\"Low\",'Data Tables'!CI61,IF($C$4=\"Central\",'Data Tables'!CI97,IF($C$4=\"High\",'Data Tables'!CI133)))","v":1.0346464102669284},{"$f":"IF($C$4=\"Low\",'Data Tables'!CJ61,IF($C$4=\"Central\",'Data Tables'!CJ97,IF($C$4=\"High\",'Data Tables'!CJ133)))","v":1.0346464102669284}]
[null,"Price - Variable - GDP deflated to start year (p/kWh)",null,{"$f":"D119*(100/'GDP Deflators'!$D$23)","v":1.1804121541385937},{"$f":"E119*(100/'GDP Deflators'!$D$23)","v":1.1639577204759892},{"$f":"F119*(100/'GDP Deflators'!$D$23)","v":1.1495542953328435},{"$f":"G119*(100/'GDP Deflators'!$D$23)","v":1.136903518223938},{"$f":"H119*(100/'GDP Deflators'!$D$23)","v":1.136903518223938},{"$f":"I119*(100/'GDP Deflators'!$D$23)","v":1.136903518223938},{"$f":"J119*(100/'GDP Deflators'!$D$23)","v":1.1369035182239384},{"$f":"K119*(100/'GDP Deflators'!$D$23)","v":1.1475022238340844},{"$f":"L119*(100/'GDP Deflators'!$D$23)","v":1.1475022238340844},{"$f":"M119*(100/'GDP Deflators'!$D$23)","v":1.1475022238340842},{"$f":"N119*(100/'GDP Deflators'!$D$23)","v":1.1475022238340844},{"$f":"O119*(100/'GDP Deflators'!$D$23)","v":1.1475022238340842},{"$f":"P119*(100/'GDP Deflators'!$D$23)","v":1.1475022238340844},{"$f":"Q119*(100/'GDP Deflators'!$D$23)","v":1.1475022238340844},{"$f":"R119*(100/'GDP Deflators'!$D$23)","v":1.1475022238340844},{"$f":"S119*(100/'GDP Deflators'!$D$23)","v":1.1475022238340844},{"$f":"T119*(100/'GDP Deflators'!$D$23)","v":1.1475022238340844},{"$f":"U119*(100/'GDP Deflators'!$D$23)","v":1.1475022238340842},{"$f":"V119*(100/'GDP Deflators'!$D$23)","v":1.1475022238340844},{"$f":"W119*(100/'GDP Deflators'!$D$23)","v":1.1475022238340844},{"$f":"X119*(100/'GDP Deflators'!$D$23)","v":1.1475022238340844},{"$f":"Y119*(100/'GDP Deflators'!$D$23)","v":1.1475022238340844},{"$f":"Z119*(100/'GDP Deflators'!$D$23)","v":1.1475022238340844},{"$f":"AA119*(100/'GDP Deflators'!$D$23)","v":1.1475022238340844},{"$f":"AB119*(100/'GDP Deflators'!$D$23)","v":1.1475022238340844},{"$f":"AC119*(100/'GDP Deflators'!$D$23)","v":1.1475022238340844},{"$f":"AD119*(100/'GDP Deflators'!$D$23)","v":1.1475022238340844},{"$f":"AE119*(100/'GDP Deflators'!$D$23)","v":1.1475022238340844},{"$f":"AF119*(100/'GDP Deflators'!$D$23)","v":1.1475022238340844},{"$f":"AG119*(100/'GDP Deflators'!$D$23)","v":1.1475022238340844},{"$f":"AH119*(100/'GDP Deflators'!$D$23)","v":1.1475022238340844},{"$f":"AI119*(100/'GDP Deflators'!$D$23)","v":1.1475022238340844},{"$f":"AJ119*(100/'GDP Deflators'!$D$23)","v":1.1475022238340844},{"$f":"AK119*(100/'GDP Deflators'!$D$23)","v":1.1475022238340844},{"$f":"AL119*(100/'GDP Deflators'!$D$23)","v":1.1475022238340844},{"$f":"AM119*(100/'GDP Deflators'!$D$23)","v":1.1475022238340844},{"$f":"AN119*(100/'GDP Deflators'!$D$23)","v":1.1475022238340844},{"$f":"AO119*(100/'GDP Deflators'!$D$23)","v":1.1475022238340844},{"$f":"AP119*(100/'GDP Deflators'!$D$23)","v":1.1475022238340842},{"$f":"AQ119*(100/'GDP Deflators'!$D$23)","v":1.1475022238340844},{"$f":"AR119*(100/'GDP Deflators'!$D$23)","v":1.1475022238340844},{"$f":"AS119*(100/'GDP Deflators'!$D$23)","v":1.1475022238340844},{"$f":"AT119*(100/'GDP Deflators'!$D$23)","v":1.1475022238340844},{"$f":"AU119*(100/'GDP Deflators'!$D$23)","v":1.1475022238340842},{"$f":"AV119*(100/'GDP Deflators'!$D$23)","v":1.1475022238340844},{"$f":"AW119*(100/'GDP Deflators'!$D$23)","v":1.1475022238340844},{"$f":"AX119*(100/'GDP Deflators'!$D$23)","v":1.1475022238340844},{"$f":"AY119*(100/'GDP Deflators'!$D$23)","v":1.1475022238340844},{"$f":"AZ119*(100/'GDP Deflators'!$D$23)","v":1.1475022238340844},{"$f":"BA119*(100/'GDP Deflators'!$D$23)","v":1.1475022238340844},{"$f":"BB119*(100/'GDP Deflators'!$D$23)","v":1.1475022238340844},{"$f":"BC119*(100/'GDP Deflators'!$D$23)","v":1.1475022238340844},{"$f":"BD119*(100/'GDP Deflators'!$D$23)","v":1.1475022238340844},{"$f":"BE119*(100/'GDP Deflators'!$D$23)","v":1.1475022238340842},{"$f":"BF119*(100/'GDP Deflators'!$D$23)","v":1.1475022238340844},{"$f":"BG119*(100/'GDP Deflators'!$D$23)","v":1.1475022238340842},{"$f":"BH119*(100/'GDP Deflators'!$D$23)","v":1.1475022238340844},{"$f":"BI119*(100/'GDP Deflators'!$D$23)","v":1.1475022238340842},{"$f":"BJ119*(100/'GDP Deflators'!$D$23)","v":1.1475022238340844},{"$f":"BK119*(100/'GDP Deflators'!$D$23)","v":1.1475022238340844},{"$f":"BL119*(100/'GDP Deflators'!$D$23)","v":1.1475022238340844},{"$f":"BM119*(100/'GDP Deflators'!$D$23)","v":1.1475022238340844},{"$f":"BN119*(100/'GDP Deflators'!$D$23)","v":1.1475022238340844},{"$f":"BO119*(100/'GDP Deflators'!$D$23)","v":1.1475022238340844},{"$f":"BP119*(100/'GDP Deflators'!$D$23)","v":1.1475022238340844},{"$f":"BQ119*(100/'GDP Deflators'!$D$23)","v":1.1475022238340844},{"$f":"BR119*(100/'GDP Deflators'!$D$23)","v":1.1475022238340844},{"$f":"BS119*(100/'GDP Deflators'!$D$23)","v":1.1475022238340844},{"$f":"BT119*(100/'GDP Deflators'!$D$23)","v":1.1475022238340844},{"$f":"BU119*(100/'GDP Deflators'!$D$23)","v":1.1475022238340844},{"$f":"BV119*(100/'GDP Deflators'!$D$23)","v":1.1475022238340844},{"$f":"BW119*(100/'GDP Deflators'!$D$23)","v":1.1475022238340844},{"$f":"BX119*(100/'GDP Deflators'!$D$23)","v":1.1475022238340844},{"$f":"BY119*(100/'GDP Deflators'!$D$23)","v":1.1475022238340844},{"$f":"BZ119*(100/'GDP Deflators'!$D$23)","v":1.1475022238340844},{"$f":"CA119*(100/'GDP Deflators'!$D$23)","v":1.1475022238340844},{"$f":"CB119*(100/'GDP Deflators'!$D$23)","v":1.1475022238340842},{"$f":"CC119*(100/'GDP Deflators'!$D$23)","v":1.1475022238340842},{"$f":"CD119*(100/'GDP Deflators'!$D$23)","v":1.1475022238340844},{"$f":"CE119*(100/'GDP Deflators'!$D$23)","v":1.1475022238340844},{"$f":"CF119*(100/'GDP Deflators'!$D$23)","v":1.1475022238340844}]
[null,"Net Energy Change (GWh)",null,{"$f":"'Energy Input'!F52-D206","v":0},{"$f":"'Energy Input'!G52-E206","v":0},{"$f":"'Energy Input'!H52-F206","v":0},{"$f":"'Energy Input'!I52-G206","v":0},{"$f":"'Energy Input'!J52-H206","v":0},{"$f":"'Energy Input'!K52-I206","v":0},{"$f":"'Energy Input'!L52-J206","v":0},{"$f":"'Energy Input'!M52-K206","v":0},{"$f":"'Energy Input'!N52-L206","v":0},{"$f":"'Energy Input'!O52-M206","v":0},{"$f":"'Energy Input'!P52-N206","v":0},{"$f":"'Energy Input'!Q52-O206","v":0},{"$f":"'Energy Input'!R52-P206","v":0},{"$f":"'Energy Input'!S52-Q206","v":0},{"$f":"'Energy Input'!T52-R206","v":0},{"$f":"'Energy Input'!U52-S206","v":0},{"$f":"'Energy Input'!V52-T206","v":0},{"$f":"'Energy Input'!W52-U206","v":0},{"$f":"'Energy Input'!X52-V206","v":0},{"$f":"'Energy Input'!Y52-W206","v":0},{"$f":"'Energy Input'!Z52-X206","v":0},{"$f":"'Energy Input'!AA52-Y206","v":0},{"$f":"'Energy Input'!AB52-Z206","v":0},{"$f":"'Energy Input'!AC52-AA206","v":0},{"$f":"'Energy Input'!AD52-AB206","v":0},{"$f":"'Energy Input'!AE52-AC206","v":0},{"$f":"'Energy Input'!AF52-AD206","v":0},{"$f":"'Energy Input'!AG52-AE206","v":0},{"$f":"'Energy Input'!AH52-AF206","v":0},{"$f":"'Energy Input'!AI52-AG206","v":0},{"$f":"'Energy Input'!AJ52-AH206","v":0},{"$f":"'Energy Input'!AK52-AI206","v":0},{"$f":"'Energy Input'!AL52-AJ206","v":0},{"$f":"'Energy Input'!AM52-AK206","v":0},{"$f":"'Energy Input'!AN52-AL206","v":0},{"$f":"'Energy Input'!AO52-AM206","v":0},{"$f":"'Energy Input'!AP52-AN206","v":0},{"$f":"'Energy Input'!AQ52-AO206","v":0},{"$f":"'Energy Input'!AR52-AP206","v":0},{"$f":"'Energy Input'!AS52-AQ206","v":0},{"$f":"'Energy Input'!AT52-AR206","v":0},{"$f":"'Energy Input'!AU52-AS206","v":0},{"$f":"'Energy Input'!AV52-AT206","v":0},{"$f":"'Energy Input'!AW52-AU206","v":0},{"$f":"'Energy Input'!AX52-AV206","v":0},{"$f":"'Energy Input'!AY52-AW206","v":0},{"$f":"'Energy Input'!AZ52-AX206","v":0},{"$f":"'Energy Input'!BA52-AY206","v":0},{"$f":"'Energy Input'!BB52-AZ206","v":0},{"$f":"'Energy Input'!BC52-BA206","v":0},{"$f":"'Energy Input'!BD52-BB206","v":0},{"$f":"'Energy Input'!BE52-BC206","v":0},{"$f":"'Energy Input'!BF52-BD206","v":0},{"$f":"'Energy Input'!BG52-BE206","v":0},{"$f":"'Energy Input'!BH52-BF206","v":0},{"$f":"'Energy Input'!BI52-BG206","v":0},{"$f":"'Energy Input'!BJ52-BH206","v":0},{"$f":"'Energy Input'!BK52-BI206","v":0},{"$f":"'Energy Input'!BL52-BJ206","v":0},{"$f":"'Energy Input'!BM52-BK206","v":0},{"$f":"'Energy Input'!BN52-BL206","v":0},{"$f":"'Energy Input'!BO52-BM206","v":0},{"$f":"'Energy Input'!BP52-BN206","v":0},{"$f":"'Energy Input'!BQ52-BO206","v":0},{"$f":"'Energy Input'!BR52-BP206","v":0},{"$f":"'Energy Input'!BS52-BQ206","v":0},{"$f":"'Energy Input'!BT52-BR206","v":0},{"$f":"'Energy Input'!BU52-BS206","v":0},{"$f":"'Energy Input'!BV52-BT206","v":0},{"$f":"'Energy Input'!BW52-BU206","v":0},{"$f":"'Energy Input'!BX52-BV206","v":0},{"$f":"'Energy Input'!BY52-BW206","v":0},{"$f":"'Energy Input'!BZ52-BX206","v":0},{"$f":"'Energy Input'!CA52-BY206","v":0},{"$f":"'Energy Input'!CB52-BZ206","v":0},{"$f":"'Energy Input'!CC52-CA206","v":0},{"$f":"'Energy Input'!CD52-CB206","v":0},{"$f":"'Energy Input'!CE52-CC206","v":0},{"$f":"'Energy Input'!CF52-CD206","v":0},{"$f":"'Energy Input'!CG52-CE206","v":0},{"$f":"'Energy Input'!CH52-CF206","v":0}]
[null,"Total (undiscounted) (£)",null,{"$f":"(D121*1000000*D120)/100","v":0},{"$f":"(E121*1000000*E120)/100","v":0},{"$f":"(F121*1000000*F120)/100","v":0},{"$f":"(G121*1000000*G120)/100","v":0},{"$f":"(H121*1000000*H120)/100","v":0},{"$f":"(I121*1000000*I120)/100","v":0},{"$f":"(J121*1000000*J120)/100","v":0},{"$f":"(K121*1000000*K120)/100","v":0},{"$f":"(L121*1000000*L120)/100","v":0},{"$f":"(M121*1000000*M120)/100","v":0},{"$f":"(N121*1000000*N120)/100","v":0},{"$f":"(O121*1000000*O120)/100","v":0},{"$f":"(P121*1000000*P120)/100","v":0},{"$f":"(Q121*1000000*Q120)/100","v":0},{"$f":"(R121*1000000*R120)/100","v":0},{"$f":"(S121*1000000*S120)/100","v":0},{"$f":"(T121*1000000*T120)/100","v":0},{"$f":"(U121*1000000*U120)/100","v":0},{"$f":"(V121*1000000*V120)/100","v":0},{"$f":"(W121*1000000*W120)/100","v":0},{"$f":"(X121*1000000*X120)/100","v":0},{"$f":"(Y121*1000000*Y120)/100","v":0},{"$f":"(Z121*1000000*Z120)/100","v":0},{"$f":"(AA121*1000000*AA120)/100","v":0},{"$f":"(AB121*1000000*AB120)/100","v":0},{"$f":"(AC121*1000000*AC120)/100","v":0},{"$f":"(AD121*1000000*AD120)/100","v":0},{"$f":"(AE121*1000000*AE120)/100","v":0},{"$f":"(AF121*1000000*AF120)/100","v":0},{"$f":"(AG121*1000000*AG120)/100","v":0},{"$f":"(AH121*1000000*AH120)/100","v":0},{"$f":"(AI121*1000000*AI120)/100","v":0},{"$f":"(AJ121*1000000*AJ120)/100","v":0},{"$f":"(AK121*1000000*AK120)/100","v":0},{"$f":"(AL121*1000000*AL120)/100","v":0},{"$f":"(AM121*1000000*AM120)/100","v":0},{"$f":"(AN121*1000000*AN120)/100","v":0},{"$f":"(AO121*1000000*AO120)/100","v":0},{"$f":"(AP121*1000000*AP120)/100","v":0},{"$f":"(AQ121*1000000*AQ120)/100","v":0},{"$f":"(AR121*1000000*AR120)/100","v":0},{"$f":"(AS121*1000000*AS120)/100","v":0},{"$f":"(AT121*1000000*AT120)/100","v":0},{"$f":"(AU121*1000000*AU120)/100","v":0},{"$f":"(AV121*1000000*AV120)/100","v":0},{"$f":"(AW121*1000000*AW120)/100","v":0},{"$f":"(AX121*1000000*AX120)/100","v":0},{"$f":"(AY121*1000000*AY120)/100","v":0},{"$f":"(AZ121*1000000*AZ120)/100","v":0},{"$f":"(BA121*1000000*BA120)/100","v":0},{"$f":"(BB121*1000000*BB120)/100","v":0},{"$f":"(BC121*1000000*BC120)/100","v":0},{"$f":"(BD121*1000000*BD120)/100","v":0},{"$f":"(BE121*1000000*BE120)/100","v":0},{"$f":"(BF121*1000000*BF120)/100","v":0},{"$f":"(BG121*1000000*BG120)/100","v":0},{"$f":"(BH121*1000000*BH120)/100","v":0},{"$f":"(BI121*1000000*BI120)/100","v":0},{"$f":"(BJ121*1000000*BJ120)/100","v":0},{"$f":"(BK121*1000000*BK120)/100","v":0},{"$f":"(BL121*1000000*BL120)/100","v":0},{"$f":"(BM121*1000000*BM120)/100","v":0},{"$f":"(BN121*1000000*BN120)/100","v":0},{"$f":"(BO121*1000000*BO120)/100","v":0},{"$f":"(BP121*1000000*BP120)/100","v":0},{"$f":"(BQ121*1000000*BQ120)/100","v":0},{"$f":"(BR121*1000000*BR120)/100","v":0},{"$f":"(BS121*1000000*BS120)/100","v":0},{"$f":"(BT121*1000000*BT120)/100","v":0},{"$f":"(BU121*1000000*BU120)/100","v":0},{"$f":"(BV121*1000000*BV120)/100","v":0},{"$f":"(BW121*1000000*BW120)/100","v":0},{"$f":"(BX121*1000000*BX120)/100","v":0},{"$f":"(BY121*1000000*BY120)/100","v":0},{"$f":"(BZ121*1000000*BZ120)/100","v":0},{"$f":"(CA121*1000000*CA120)/100","v":0},{"$f":"(CB121*1000000*CB120)/100","v":0},{"$f":"(CC121*1000000*CC120)/100","v":0},{"$f":"(CD121*1000000*CD120)/100","v":0},{"$f":"(CE121*1000000*CE120)/100","v":0},{"$f":"(CF121*1000000*CF120)/100","v":0}]
[]
[null,"Industrial"]
[null,"Price - Variable (p/kWh) (2017)",null,{"$f":"IF($C$4=\"Low\",'Data Tables'!H62,IF($C$4=\"Central\",'Data Tables'!H98,IF($C$4=\"High\",'Data Tables'!H134)))","v":1.0225813832892083},{"$f":"IF($C$4=\"Low\",'Data Tables'!I62,IF($C$4=\"Central\",'Data Tables'!I98,IF($C$4=\"High\",'Data Tables'!I134)))","v":1.0077452284056865},{"$f":"IF($C$4=\"Low\",'Data Tables'!J62,IF($C$4=\"Central\",'Data Tables'!J98,IF($C$4=\"High\",'Data Tables'!J134)))","v":0.99475836719498478},{"$f":"IF($C$4=\"Low\",'Data Tables'!K62,IF($C$4=\"Central\",'Data Tables'!K98,IF($C$4=\"High\",'Data Tables'!K134)))","v":0.98335178265776102},{"$f":"IF($C$4=\"Low\",'Data Tables'!L62,IF($C$4=\"Central\",'Data Tables'!L98,IF($C$4=\"High\",'Data Tables'!L134)))","v":0.98335178265776102},{"$f":"IF($C$4=\"Low\",'Data Tables'!M62,IF($C$4=\"Central\",'Data Tables'!M98,IF($C$4=\"High\",'Data Tables'!M134)))","v":0.98335178265776102},{"$f":"IF($C$4=\"Low\",'Data Tables'!N62,IF($C$4=\"Central\",'Data Tables'!N98,IF($C$4=\"High\",'Data Tables'!N134)))","v":0.98335178265776102},{"$f":"IF($C$4=\"Low\",'Data Tables'!O62,IF($C$4=\"Central\",'Data Tables'!O98,IF($C$4=\"High\",'Data Tables'!O134)))","v":0.99290811508592336},{"$f":"IF($C$4=\"Low\",'Data Tables'!P62,IF($C$4=\"Central\",'Data Tables'!P98,IF($C$4=\"High\",'Data Tables'!P134)))","v":0.99290811508592336},{"$f":"IF($C$4=\"Low\",'Data Tables'!Q62,IF($C$4=\"Central\",'Data Tables'!Q98,IF($C$4=\"High\",'Data Tables'!Q134)))","v":0.99290811508592336},{"$f":"IF($C$4=\"Low\",'Data Tables'!R62,IF($C$4=\"Central\",'Data Tables'!R98,IF($C$4=\"High\",'Data Tables'!R134)))","v":0.99290811508592336},{"$f":"IF($C$4=\"Low\",'Data Tables'!S62,IF($C$4=\"Central\",'Data Tables'!S98,IF($C$4=\"High\",'Data Tables'!S134)))","v":0.99290811508592336},{"$f":"IF($C$4=\"Low\",'Data Tables'!T62,IF($C$4=\"Central\",'Data Tables'!T98,IF($C$4=\"High\",'Data Tables'!T134)))","v":0.99290811508592314},{"$f":"IF($C$4=\"Low\",'Data Tables'!U62,IF($C$4=\"Central\",'Data Tables'!U98,IF($C$4=\"High\",'Data Tables'!U134)))","v":0.99290811508592314},{"$f":"IF($C$4=\"Low\",'Data Tables'!V62,IF($C$4=\"Central\",'Data Tables'!V98,IF($C$4=\"High\",'Data Tables'!V134)))","v":0.99290811508592336},{"$f":"IF($C$4=\"Low\",'Data Tables'!W62,IF($C$4=\"Central\",'Data Tables'!W98,IF($C$4=\"High\",'Data Tables'!W134)))","v":0.99290811508592314},{"$f":"IF($C$4=\"Low\",'Data Tables'!X62,IF($C$4=\"Central\",'Data Tables'!X98,IF($C$4=\"High\",'Data Tables'!X134)))","v":0.99290811508592314},{"$f":"IF($C$4=\"Low\",'Data Tables'!Y62,IF($C$4=\"Central\",'Data Tables'!Y98,IF($C$4=\"High\",'Data Tables'!Y134)))","v":0.99290811508592336},{"$f":"IF($C$4=\"Low\",'Data Tables'!Z62,IF($C$4=\"Central\",'Data Tables'!Z98,IF($C$4=\"High\",'Data Tables'!Z134)))","v":0.99290811508592336},{"$f":"IF($C$4=\"Low\",'Data Tables'!AA62,IF($C$4=\"Central\",'Data Tables'!AA98,IF($C$4=\"High\",'Data Tables'!AA134)))","v":0.99290811508592314},{"$f":"IF($C$4=\"Low\",'Data Tables'!AB62,IF($C$4=\"Central\",'Data Tables'!AB98,IF($C$4=\"High\",'Data Tables'!AB134)))","v":0.99290811508592336},{"$f":"IF($C$4=\"Low\",'Data Tables'!AC62,IF($C$4=\"Central\",'Data Tables'!AC98,IF($C$4=\"High\",'Data Tables'!AC134)))","v":0.99290811508592336},{"$f":"IF($C$4=\"Low\",'Data Tables'!AD62,IF($C$4=\"Central\",'Data Tables'!AD98,IF($C$4=\"High\",'Data Tables'!AD134)))","v":0.99290811508592336},{"$f":"IF($C$4=\"Low\",'Data Tables'!AE62,IF($C$4=\"Central\",'Data Tables'!AE98,IF($C$4=\"High\",'Data Tables'!AE134)))","v":0.99290811508592314},{"$f":"IF($C$4=\"Low\",'Data Tables'!AF62,IF($C$4=\"Central\",'Data Tables'!AF98,IF($C$4=\"High\",'Data Tables'!AF134)))","v":0.99290811508592314},{"$f":"IF($C$4=\"Low\",'Data Tables'!AG62,IF($C$4=\"Central\",'Data Tables'!AG98,IF($C$4=\"High\",'Data Tables'!AG134)))","v":0.99290811508592336},{"$f":"IF($C$4=\"Low\",'Data Tables'!AH62,IF($C$4=\"Central\",'Data Tables'!AH98,IF($C$4=\"High\",'Data Tables'!AH134)))","v":0.99290811508592336},{"$f":"IF($C$4=\"Low\",'Data Tables'!AI62,IF($C$4=\"Central\",'Data Tables'!AI98,IF($C$4=\"High\",'Data Tables'!AI134)))","v":0.99290811508592336},{"$f":"IF($C$4=\"Low\",'Data Tables'!AJ62,IF($C$4=\"Central\",'Data Tables'!AJ98,IF($C$4=\"High\",'Data Tables'!AJ134)))","v":0.99290811508592314},{"$f":"IF($C$4=\"Low\",'Data Tables'!AK62,IF($C$4=\"Central\",'Data Tables'!AK98,IF($C$4=\"High\",'Data Tables'!AK134)))","v":0.99290811508592336},{"$f":"IF($C$4=\"Low\",'Data Tables'!AL62,IF($C$4=\"Central\",'Data Tables'!AL98,IF($C$4=\"High\",'Data Tables'!AL134)))","v":0.99290811508592314},{"$f":"IF($C$4=\"Low\",'Data Tables'!AM62,IF($C$4=\"Central\",'Data Tables'!AM98,IF($C$4=\"High\",'Data Tables'!AM134)))","v":0.99290811508592336},{"$f":"IF($C$4=\"Low\",'Data Tables'!AN62,IF($C$4=\"Central\",'Data Tables'!AN98,IF($C$4=\"High\",'Data Tables'!AN134)))","v":0.99290811508592314},{"$f":"IF($C$4=\"Low\",'Data Tables'!AO62,IF($C$4=\"Central\",'Data Tables'!AO98,IF($C$4=\"High\",'Data Tables'!AO134)))","v":0.99290811508592336},{"$f":"IF($C$4=\"Low\",'Data Tables'!AP62,IF($C$4=\"Central\",'Data Tables'!AP98,IF($C$4=\"High\",'Data Tables'!AP134)))","v":0.99290811508592336},{"$f":"IF($C$4=\"Low\",'Data Tables'!AQ62,IF($C$4=\"Central\",'Data Tables'!AQ98,IF($C$4=\"High\",'Data Tables'!AQ134)))","v":0.99290811508592336},{"$f":"IF($C$4=\"Low\",'Data Tables'!AR62,IF($C$4=\"Central\",'Data Tables'!AR98,IF($C$4=\"High\",'Data Tables'!AR134)))","v":0.99290811508592314},{"$f":"IF($C$4=\"Low\",'Data Tables'!AS62,IF($C$4=\"Central\",'Data Tables'!AS98,IF($C$4=\"High\",'Data Tables'!AS134)))","v":0.99290811508592314},{"$f":"IF($C$4=\"Low\",'Data Tables'!AT62,IF($C$4=\"Central\",'Data Tables'!AT98,IF($C$4=\"High\",'Data Tables'!AT134)))","v":0.99290811508592336},{"$f":"IF($C$4=\"Low\",'Data Tables'!AU62,IF($C$4=\"Central\",'Data Tables'!AU98,IF($C$4=\"High\",'Data Tables'!AU134)))","v":0.99290811508592336},{"$f":"IF($C$4=\"Low\",'Data Tables'!AV62,IF($C$4=\"Central\",'Data Tables'!AV98,IF($C$4=\"High\",'Data Tables'!AV134)))","v":0.99290811508592336},{"$f":"IF($C$4=\"Low\",'Data Tables'!AW62,IF($C$4=\"Central\",'Data Tables'!AW98,IF($C$4=\"High\",'Data Tables'!AW134)))","v":0.99290811508592336},{"$f":"IF($C$4=\"Low\",'Data Tables'!AX62,IF($C$4=\"Central\",'Data Tables'!AX98,IF($C$4=\"High\",'Data Tables'!AX134)))","v":0.99290811508592336},{"$f":"IF($C$4=\"Low\",'Data Tables'!AY62,IF($C$4=\"Central\",'Data Tables'!AY98,IF($C$4=\"High\",'Data Tables'!AY134)))","v":0.99290811508592336},{"$f":"IF($C$4=\"Low\",'Data Tables'!AZ62,IF($C$4=\"Central\",'Data Tables'!AZ98,IF($C$4=\"High\",'Data Tables'!AZ134)))","v":0.99290811508592314},{"$f":"IF($C$4=\"Low\",'Data Tables'!BA62,IF($C$4=\"Central\",'Data Tables'!BA98,IF($C$4=\"High\",'Data Tables'!BA134)))","v":0.99290811508592336},{"$f":"IF($C$4=\"Low\",'Data Tables'!BB62,IF($C$4=\"Central\",'Data Tables'!BB98,IF($C$4=\"High\",'Data Tables'!BB134)))","v":0.99290811508592336},{"$f":"IF($C$4=\"Low\",'Data Tables'!BC62,IF($C$4=\"Central\",'Data Tables'!BC98,IF($C$4=\"High\",'Data Tables'!BC134)))","v":0.99290811508592314},{"$f":"IF($C$4=\"Low\",'Data Tables'!BD62,IF($C$4=\"Central\",'Data Tables'!BD98,IF($C$4=\"High\",'Data Tables'!BD134)))","v":0.99290811508592336},{"$f":"IF($C$4=\"Low\",'Data Tables'!BE62,IF($C$4=\"Central\",'Data Tables'!BE98,IF($C$4=\"High\",'Data Tables'!BE134)))","v":0.99290811508592336},{"$f":"IF($C$4=\"Low\",'Data Tables'!BF62,IF($C$4=\"Central\",'Data Tables'!BF98,IF($C$4=\"High\",'Data Tables'!BF134)))","v":0.99290811508592336},{"$f":"IF($C$4=\"Low\",'Data Tables'!BG62,IF($C$4=\"Central\",'Data Tables'!BG98,IF($C$4=\"High\",'Data Tables'!BG134)))","v":0.99290811508592336},{"$f":"IF($C$4=\"Low\",'Data Tables'!BH62,IF($C$4=\"Central\",'Data Tables'!BH98,IF($C$4=\"High\",'Data Tables'!BH134)))","v":0.99290811508592314},{"$f":"IF($C$4=\"Low\",'Data Tables'!BI62,IF($C$4=\"Central\",'Data Tables'!BI98,IF($C$4=\"High\",'Data Tables'!BI134)))","v":0.99290811508592314},{"$f":"IF($C$4=\"Low\",'Data Tables'!BJ62,IF($C$4=\"Central\",'Data Tables'!BJ98,IF($C$4=\"High\",'Data Tables'!BJ134)))","v":0.99290811508592314},{"$f":"IF($C$4=\"Low\",'Data Tables'!BK62,IF($C$4=\"Central\",'Data Tables'!BK98,IF($C$4=\"High\",'Data Tables'!BK134)))","v":0.99290811508592336},{"$f":"IF($C$4=\"Low\",'Data Tables'!BL62,IF($C$4=\"Central\",'Data Tables'!BL98,IF($C$4=\"High\",'Data Tables'!BL134)))","v":0.99290811508592314},{"$f":"IF($C$4=\"Low\",'Data Tables'!BM62,IF($C$4=\"Central\",'Data Tables'!BM98,IF($C$4=\"High\",'Data Tables'!BM134)))","v":0.99290811508592336},{"$f":"IF($C$4=\"Low\",'Data Tables'!BN62,IF($C$4=\"Central\",'Data Tables'!BN98,IF($C$4=\"High\",'Data Tables'!BN134)))","v":0.99290811508592336},{"$f":"IF($C$4=\"Low\",'Data Tables'!BO62,IF($C$4=\"Central\",'Data Tables'!BO98,IF($C$4=\"High\",'Data Tables'!BO134)))","v":0.99290811508592336},{"$f":"IF($C$4=\"Low\",'Data Tables'!BP62,IF($C$4=\"Central\",'Data Tables'!BP98,IF($C$4=\"High\",'Data Tables'!BP134)))","v":0.99290811508592336},{"$f":"IF($C$4=\"Low\",'Data Tables'!BQ62,IF($C$4=\"Central\",'Data Tables'!BQ98,IF($C$4=\"High\",'Data Tables'!BQ134)))","v":0.99290811508592314},{"$f":"IF($C$4=\"Low\",'Data Tables'!BR62,IF($C$4=\"Central\",'Data Tables'!BR98,IF($C$4=\"High\",'Data Tables'!BR134)))","v":0.99290811508592314},{"$f":"IF($C$4=\"Low\",'Data Tables'!BS62,IF($C$4=\"Central\",'Data Tables'!BS98,IF($C$4=\"High\",'Data Tables'!BS134)))","v":0.99290811508592314},{"$f":"IF($C$4=\"Low\",'Data Tables'!BT62,IF($C$4=\"Central\",'Data Tables'!BT98,IF($C$4=\"High\",'Data Tables'!BT134)))","v":0.99290811508592336},{"$f":"IF($C$4=\"Low\",'Data Tables'!BU62,IF($C$4=\"Central\",'Data Tables'!BU98,IF($C$4=\"High\",'Data Tables'!BU134)))","v":0.99290811508592336},{"$f":"IF($C$4=\"Low\",'Data Tables'!BV62,IF($C$4=\"Central\",'Data Tables'!BV98,IF($C$4=\"High\",'Data Tables'!BV134)))","v":0.99290811508592336},{"$f":"IF($C$4=\"Low\",'Data Tables'!BW62,IF($C$4=\"Central\",'Data Tables'!BW98,IF($C$4=\"High\",'Data Tables'!BW134)))","v":0.99290811508592336},{"$f":"IF($C$4=\"Low\",'Data Tables'!BX62,IF($C$4=\"Central\",'Data Tables'!BX98,IF($C$4=\"High\",'Data Tables'!BX134)))","v":0.99290811508592336},{"$f":"IF($C$4=\"Low\",'Data Tables'!BY62,IF($C$4=\"Central\",'Data Tables'!BY98,IF($C$4=\"High\",'Data Tables'!BY134)))","v":0.99290811508592336},{"$f":"IF($C$4=\"Low\",'Data Tables'!BZ62,IF($C$4=\"Central\",'Data Tables'!BZ98,IF($C$4=\"High\",'Data Tables'!BZ134)))","v":0.99290811508592336},{"$f":"IF($C$4=\"Low\",'Data Tables'!CA62,IF($C$4=\"Central\",'Data Tables'!CA98,IF($C$4=\"High\",'Data Tables'!CA134)))","v":0.99290811508592336},{"$f":"IF($C$4=\"Low\",'Data Tables'!CB62,IF($C$4=\"Central\",'Data Tables'!CB98,IF($C$4=\"High\",'Data Tables'!CB134)))","v":0.99290811508592314},{"$f":"IF($C$4=\"Low\",'Data Tables'!CC62,IF($C$4=\"Central\",'Data Tables'!CC98,IF($C$4=\"High\",'Data Tables'!CC134)))","v":0.99290811508592336},{"$f":"IF($C$4=\"Low\",'Data Tables'!CD62,IF($C$4=\"Central\",'Data Tables'!CD98,IF($C$4=\"High\",'Data Tables'!CD134)))","v":0.99290811508592336},{"$f":"IF($C$4=\"Low\",'Data Tables'!CE62,IF($C$4=\"Central\",'Data Tables'!CE98,IF($C$4=\"High\",'Data Tables'!CE134)))","v":0.99290811508592336},{"$f":"IF($C$4=\"Low\",'Data Tables'!CF62,IF($C$4=\"Central\",'Data Tables'!CF98,IF($C$4=\"High\",'Data Tables'!CF134)))","v":0.99290811508592336},{"$f":"IF($C$4=\"Low\",'Data Tables'!CG62,IF($C$4=\"Central\",'Data Tables'!CG98,IF($C$4=\"High\",'Data Tables'!CG134)))","v":0.99290811508592336},{"$f":"IF($C$4=\"Low\",'Data Tables'!CH62,IF($C$4=\"Central\",'Data Tables'!CH98,IF($C$4=\"High\",'Data Tables'!CH134)))","v":0.99290811508592336},{"$f":"IF($C$4=\"Low\",'Data Tables'!CI62,IF($C$4=\"Central\",'Data Tables'!CI98,IF($C$4=\"High\",'Data Tables'!CI134)))","v":0.99290811508592314},{"$f":"IF($C$4=\"Low\",'Data Tables'!CJ62,IF($C$4=\"Central\",'Data Tables'!CJ98,IF($C$4=\"High\",'Data Tables'!CJ134)))","v":0.99290811508592336}]
[null,"Price - Variable - GDP deflated to start year (p/kWh)",null,{"$f":"D125*(100/'GDP Deflators'!$D$23)","v":1.1341211835577449},{"$f":"E125*(100/'GDP Deflators'!$D$23)","v":1.1176667498951411},{"$f":"F125*(100/'GDP Deflators'!$D$23)","v":1.1032633247519947},{"$f":"G125*(100/'GDP Deflators'!$D$23)","v":1.0906125476430897},{"$f":"H125*(100/'GDP Deflators'!$D$23)","v":1.0906125476430897},{"$f":"I125*(100/'GDP Deflators'!$D$23)","v":1.0906125476430897},{"$f":"J125*(100/'GDP Deflators'!$D$23)","v":1.0906125476430897},{"$f":"K125*(100/'GDP Deflators'!$D$23)","v":1.1012112532532361},{"$f":"L125*(100/'GDP Deflators'!$D$23)","v":1.1012112532532361},{"$f":"M125*(100/'GDP Deflators'!$D$23)","v":1.1012112532532361},{"$f":"N125*(100/'GDP Deflators'!$D$23)","v":1.1012112532532361},{"$f":"O125*(100/'GDP Deflators'!$D$23)","v":1.1012112532532361},{"$f":"P125*(100/'GDP Deflators'!$D$23)","v":1.1012112532532359},{"$f":"Q125*(100/'GDP Deflators'!$D$23)","v":1.1012112532532359},{"$f":"R125*(100/'GDP Deflators'!$D$23)","v":1.1012112532532361},{"$f":"S125*(100/'GDP Deflators'!$D$23)","v":1.1012112532532359},{"$f":"T125*(100/'GDP Deflators'!$D$23)","v":1.1012112532532359},{"$f":"U125*(100/'GDP Deflators'!$D$23)","v":1.1012112532532361},{"$f":"V125*(100/'GDP Deflators'!$D$23)","v":1.1012112532532361},{"$f":"W125*(100/'GDP Deflators'!$D$23)","v":1.1012112532532359},{"$f":"X125*(100/'GDP Deflators'!$D$23)","v":1.1012112532532361},{"$f":"Y125*(100/'GDP Deflators'!$D$23)","v":1.1012112532532361},{"$f":"Z125*(100/'GDP Deflators'!$D$23)","v":1.1012112532532361},{"$f":"AA125*(100/'GDP Deflators'!$D$23)","v":1.1012112532532359},{"$f":"AB125*(100/'GDP Deflators'!$D$23)","v":1.1012112532532359},{"$f":"AC125*(100/'GDP Deflators'!$D$23)","v":1.1012112532532361},{"$f":"AD125*(100/'GDP Deflators'!$D$23)","v":1.1012112532532361},{"$f":"AE125*(100/'GDP Deflators'!$D$23)","v":1.1012112532532361},{"$f":"AF125*(100/'GDP Deflators'!$D$23)","v":1.1012112532532359},{"$f":"AG125*(100/'GDP Deflators'!$D$23)","v":1.1012112532532361},{"$f":"AH125*(100/'GDP Deflators'!$D$23)","v":1.1012112532532359},{"$f":"AI125*(100/'GDP Deflators'!$D$23)","v":1.1012112532532361},{"$f":"AJ125*(100/'GDP Deflators'!$D$23)","v":1.1012112532532359},{"$f":"AK125*(100/'GDP Deflators'!$D$23)","v":1.1012112532532361},{"$f":"AL125*(100/'GDP Deflators'!$D$23)","v":1.1012112532532361},{"$f":"AM125*(100/'GDP Deflators'!$D$23)","v":1.1012112532532361},{"$f":"AN125*(100/'GDP Deflators'!$D$23)","v":1.1012112532532359},{"$f":"AO125*(100/'GDP Deflators'!$D$23)","v":1.1012112532532359},{"$f":"AP125*(100/'GDP Deflators'!$D$23)","v":1.1012112532532361},{"$f":"AQ125*(100/'GDP Deflators'!$D$23)","v":1.1012112532532361},{"$f":"AR125*(100/'GDP Deflators'!$D$23)","v":1.1012112532532361},{"$f":"AS125*(100/'GDP Deflators'!$D$23)","v":1.1012112532532361},{"$f":"AT125*(100/'GDP Deflators'!$D$23)","v":1.1012112532532361},{"$f":"AU125*(100/'GDP Deflators'!$D$23)","v":1.1012112532532361},{"$f":"AV125*(100/'GDP Deflators'!$D$23)","v":1.1012112532532359},{"$f":"AW125*(100/'GDP Deflators'!$D$23)","v":1.1012112532532361},{"$f":"AX125*(100/'GDP Deflators'!$D$23)","v":1.1012112532532361},{"$f":"AY125*(100/'GDP Deflators'!$D$23)","v":1.1012112532532359},{"$f":"AZ125*(100/'GDP Deflators'!$D$23)","v":1.1012112532532361},{"$f":"BA125*(100/'GDP Deflators'!$D$23)","v":1.1012112532532361},{"$f":"BB125*(100/'GDP Deflators'!$D$23)","v":1.1012112532532361},{"$f":"BC125*(100/'GDP Deflators'!$D$23)","v":1.1012112532532361},{"$f":"BD125*(100/'GDP Deflators'!$D$23)","v":1.1012112532532359},{"$f":"BE125*(100/'GDP Deflators'!$D$23)","v":1.1012112532532359},{"$f":"BF125*(100/'GDP Deflators'!$D$23)","v":1.1012112532532359},{"$f":"BG125*(100/'GDP Deflators'!$D$23)","v":1.1012112532532361},{"$f":"BH125*(100/'GDP Deflators'!$D$23)","v":1.1012112532532359},{"$f":"BI125*(100/'GDP Deflators'!$D$23)","v":1.1012112532532361},{"$f":"BJ125*(100/'GDP Deflators'!$D$23)","v":1.1012112532532361},{"$f":"BK125*(100/'GDP Deflators'!$D$23)","v":1.1012112532532361},{"$f":"BL125*(100/'GDP Deflators'!$D$23)","v":1.1012112532532361},{"$f":"BM125*(100/'GDP Deflators'!$D$23)","v":1.1012112532532359},{"$f":"BN125*(100/'GDP Deflators'!$D$23)","v":1.1012112532532359},{"$f":"BO125*(100/'GDP Deflators'!$D$23)","v":1.1012112532532359},{"$f":"BP125*(100/'GDP Deflators'!$D$23)","v":1.1012112532532361},{"$f":"BQ125*(100/'GDP Deflators'!$D$23)","v":1.1012112532532361},{"$f":"BR125*(100/'GDP Deflators'!$D$23)","v":1.1012112532532361},{"$f":"BS125*(100/'GDP Deflators'!$D$23)","v":1.1012112532532361},{"$f":"BT125*(100/'GDP Deflators'!$D$23)","v":1.1012112532532361},{"$f":"BU125*(100/'GDP Deflators'!$D$23)","v":1.1012112532532361},{"$f":"BV125*(100/'GDP Deflators'!$D$23)","v":1.1012112532532361},{"$f":"BW125*(100/'GDP Deflators'!$D$23)","v":1.1012112532532361},{"$f":"BX125*(100/'GDP Deflators'!$D$23)","v":1.1012112532532359},{"$f":"BY125*(100/'GDP Deflators'!$D$23)","v":1.1012112532532361},{"$f":"BZ125*(100/'GDP Deflators'!$D$23)","v":1.1012112532532361},{"$f":"CA125*(100/'GDP Deflators'!$D$23)","v":1.1012112532532361},{"$f":"CB125*(100/'GDP Deflators'!$D$23)","v":1.1012112532532361},{"$f":"CC125*(100/'GDP Deflators'!$D$23)","v":1.1012112532532361},{"$f":"CD125*(100/'GDP Deflators'!$D$23)","v":1.1012112532532361},{"$f":"CE125*(100/'GDP Deflators'!$D$23)","v":1.1012112532532359},{"$f":"CF125*(100/'GDP Deflators'!$D$23)","v":1.1012112532532361}]
[null,"Net Energy Change (GWh)",null,{"$f":"'Energy Input'!F53-D190","v":0},{"$f":"'Energy Input'!G53-E190","v":0},{"$f":"'Energy Input'!H53-F190","v":0},{"$f":"'Energy Input'!I53-G190","v":0},{"$f":"'Energy Input'!J53-H190","v":0},{"$f":"'Energy Input'!K53-I190","v":0},{"$f":"'Energy Input'!L53-J190","v":0},{"$f":"'Energy Input'!M53-K190","v":0},{"$f":"'Energy Input'!N53-L190","v":0},{"$f":"'Energy Input'!O53-M190","v":0},{"$f":"'Energy Input'!P53-N190","v":0},{"$f":"'Energy Input'!Q53-O190","v":0},{"$f":"'Energy Input'!R53-P190","v":0},{"$f":"'Energy Input'!S53-Q190","v":0},{"$f":"'Energy Input'!T53-R190","v":0},{"$f":"'Energy Input'!U53-S190","v":0},{"$f":"'Energy Input'!V53-T190","v":0},{"$f":"'Energy Input'!W53-U190","v":0},{"$f":"'Energy Input'!X53-V190","v":0},{"$f":"'Energy Input'!Y53-W190","v":0},{"$f":"'Energy Input'!Z53-X190","v":0},{"$f":"'Energy Input'!AA53-Y190","v":0},{"$f":"'Energy Input'!AB53-Z190","v":0},{"$f":"'Energy Input'!AC53-AA190","v":0},{"$f":"'Energy Input'!AD53-AB190","v":0},{"$f":"'Energy Input'!AE53-AC190","v":0},{"$f":"'Energy Input'!AF53-AD190","v":0},{"$f":"'Energy Input'!AG53-AE190","v":0},{"$f":"'Energy Input'!AH53-AF190","v":0},{"$f":"'Energy Input'!AI53-AG190","v":0},{"$f":"'Energy Input'!AJ53-AH190","v":0},{"$f":"'Energy Input'!AK53-AI190","v":0},{"$f":"'Energy Input'!AL53-AJ190","v":0},{"$f":"'Energy Input'!AM53-AK190","v":0},{"$f":"'Energy Input'!AN53-AL190","v":0},{"$f":"'Energy Input'!AO53-AM190","v":0},{"$f":"'Energy Input'!AP53-AN190","v":0},{"$f":"'Energy Input'!AQ53-AO190","v":0},{"$f":"'Energy Input'!AR53-AP190","v":0},{"$f":"'Energy Input'!AS53-AQ190","v":0},{"$f":"'Energy Input'!AT53-AR190","v":0},{"$f":"'Energy Input'!AU53-AS190","v":0},{"$f":"'Energy Input'!AV53-AT190","v":0},{"$f":"'Energy Input'!AW53-AU190","v":0},{"$f":"'Energy Input'!AX53-AV190","v":0},{"$f":"'Energy Input'!AY53-AW190","v":0},{"$f":"'Energy Input'!AZ53-AX190","v":0},{"$f":"'Energy Input'!BA53-AY190","v":0},{"$f":"'Energy Input'!BB53-AZ190","v":0},{"$f":"'Energy Input'!BC53-BA190","v":0},{"$f":"'Energy Input'!BD53-BB190","v":0},{"$f":"'Energy Input'!BE53-BC190","v":0},{"$f":"'Energy Input'!BF53-BD190","v":0},{"$f":"'Energy Input'!BG53-BE190","v":0},{"$f":"'Energy Input'!BH53-BF190","v":0},{"$f":"'Energy Input'!BI53-BG190","v":0},{"$f":"'Energy Input'!BJ53-BH190","v":0},{"$f":"'Energy Input'!BK53-BI190","v":0},{"$f":"'Energy Input'!BL53-BJ190","v":0},{"$f":"'Energy Input'!BM53-BK190","v":0},{"$f":"'Energy Input'!BN53-BL190","v":0},{"$f":"'Energy Input'!BO53-BM190","v":0},{"$f":"'Energy Input'!BP53-BN190","v":0},{"$f":"'Energy Input'!BQ53-BO190","v":0},{"$f":"'Energy Input'!BR53-BP190","v":0},{"$f":"'Energy Input'!BS53-BQ190","v":0},{"$f":"'Energy Input'!BT53-BR190","v":0},{"$f":"'Energy Input'!BU53-BS190","v":0},{"$f":"'Energy Input'!BV53-BT190","v":0},{"$f":"'Energy Input'!BW53-BU190","v":0},{"$f":"'Energy Input'!BX53-BV190","v":0},{"$f":"'Energy Input'!BY53-BW190","v":0},{"$f":"'Energy Input'!BZ53-BX190","v":0},{"$f":"'Energy Input'!CA53-BY190","v":0},{"$f":"'Energy Input'!CB53-BZ190","v":0},{"$f":"'Energy Input'!CC53-CA190","v":0},{"$f":"'Energy Input'!CD53-CB190","v":0},{"$f":"'Energy Input'!CE53-CC190","v":0},{"$f":"'Energy Input'!CF53-CD190","v":0},{"$f":"'Energy Input'!CG53-CE190","v":0},{"$f":"'Energy Input'!CH53-CF190","v":0}]
[null,"Total (undiscounted) (£)",null,{"$f":"(D127*1000000*D126)/100","v":0},{"$f":"(E127*1000000*E126)/100","v":0},{"$f":"(F127*1000000*F126)/100","v":0},{"$f":"(G127*1000000*G126)/100","v":0},{"$f":"(H127*1000000*H126)/100","v":0},{"$f":"(I127*1000000*I126)/100","v":0},{"$f":"(J127*1000000*J126)/100","v":0},{"$f":"(K127*1000000*K126)/100","v":0},{"$f":"(L127*1000000*L126)/100","v":0},{"$f":"(M127*1000000*M126)/100","v":0},{"$f":"(N127*1000000*N126)/100","v":0},{"$f":"(O127*1000000*O126)/100","v":0},{"$f":"(P127*1000000*P126)/100","v":0},{"$f":"(Q127*1000000*Q126)/100","v":0},{"$f":"(R127*1000000*R126)/100","v":0},{"$f":"(S127*1000000*S126)/100","v":0},{"$f":"(T127*1000000*T126)/100","v":0},{"$f":"(U127*1000000*U126)/100","v":0},{"$f":"(V127*1000000*V126)/100","v":0},{"$f":"(W127*1000000*W126)/100","v":0},{"$f":"(X127*1000000*X126)/100","v":0},{"$f":"(Y127*1000000*Y126)/100","v":0},{"$f":"(Z127*1000000*Z126)/100","v":0},{"$f":"(AA127*1000000*AA126)/100","v":0},{"$f":"(AB127*1000000*AB126)/100","v":0},{"$f":"(AC127*1000000*AC126)/100","v":0},{"$f":"(AD127*1000000*AD126)/100","v":0},{"$f":"(AE127*1000000*AE126)/100","v":0},{"$f":"(AF127*1000000*AF126)/100","v":0},{"$f":"(AG127*1000000*AG126)/100","v":0},{"$f":"(AH127*1000000*AH126)/100","v":0},{"$f":"(AI127*1000000*AI126)/100","v":0},{"$f":"(AJ127*1000000*AJ126)/100","v":0},{"$f":"(AK127*1000000*AK126)/100","v":0},{"$f":"(AL127*1000000*AL126)/100","v":0},{"$f":"(AM127*1000000*AM126)/100","v":0},{"$f":"(AN127*1000000*AN126)/100","v":0},{"$f":"(AO127*1000000*AO126)/100","v":0},{"$f":"(AP127*1000000*AP126)/100","v":0},{"$f":"(AQ127*1000000*AQ126)/100","v":0},{"$f":"(AR127*1000000*AR126)/100","v":0},{"$f":"(AS127*1000000*AS126)/100","v":0},{"$f":"(AT127*1000000*AT126)/100","v":0},{"$f":"(AU127*1000000*AU126)/100","v":0},{"$f":"(AV127*1000000*AV126)/100","v":0},{"$f":"(AW127*1000000*AW126)/100","v":0},{"$f":"(AX127*1000000*AX126)/100","v":0},{"$f":"(AY127*1000000*AY126)/100","v":0},{"$f":"(AZ127*1000000*AZ126)/100","v":0},{"$f":"(BA127*1000000*BA126)/100","v":0},{"$f":"(BB127*1000000*BB126)/100","v":0},{"$f":"(BC127*1000000*BC126)/100","v":0},{"$f":"(BD127*1000000*BD126)/100","v":0},{"$f":"(BE127*1000000*BE126)/100","v":0},{"$f":"(BF127*1000000*BF126)/100","v":0},{"$f":"(BG127*1000000*BG126)/100","v":0},{"$f":"(BH127*1000000*BH126)/100","v":0},{"$f":"(BI127*1000000*BI126)/100","v":0},{"$f":"(BJ127*1000000*BJ126)/100","v":0},{"$f":"(BK127*1000000*BK126)/100","v":0},{"$f":"(BL127*1000000*BL126)/100","v":0},{"$f":"(BM127*1000000*BM126)/100","v":0},{"$f":"(BN127*1000000*BN126)/100","v":0},{"$f":"(BO127*1000000*BO126)/100","v":0},{"$f":"(BP127*1000000*BP126)/100","v":0},{"$f":"(BQ127*1000000*BQ126)/100","v":0},{"$f":"(BR127*1000000*BR126)/100","v":0},{"$f":"(BS127*1000000*BS126)/100","v":0},{"$f":"(BT127*1000000*BT126)/100","v":0},{"$f":"(BU127*1000000*BU126)/100","v":0},{"$f":"(BV127*1000000*BV126)/100","v":0},{"$f":"(BW127*1000000*BW126)/100","v":0},{"$f":"(BX127*1000000*BX126)/100","v":0},{"$f":"(BY127*1000000*BY126)/100","v":0},{"$f":"(BZ127*1000000*BZ126)/100","v":0},{"$f":"(CA127*1000000*CA126)/100","v":0},{"$f":"(CB127*1000000*CB126)/100","v":0},{"$f":"(CC127*1000000*CC126)/100","v":0},{"$f":"(CD127*1000000*CD126)/100","v":0},{"$f":"(CE127*1000000*CE126)/100","v":0},{"$f":"(CF127*1000000*CF126)/100","v":0}]
[]
[null,"Total",null,{"$f":"SUM(D116,D122,D128)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BM116,BM122,BM128)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Hydrocarbon Oils - energy use"]
[null,null,null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,"Domestic"]
[null,"Price - Variable (p/litre) (2017)",null,{"$f":"IF($C$4=\"Low\",'Data Tables'!H67,IF($C$4=\"Central\",'Data Tables'!H103,IF($C$4=\"High\",'Data Tables'!H139)))","v":40.862279778439387},{"$f":"IF($C$4=\"Low\",'Data Tables'!I67,IF($C$4=\"Central\",'Data Tables'!I103,IF($C$4=\"High\",'Data Tables'!I139)))","v":40.801633152215317},{"$f":"IF($C$4=\"Low\",'Data Tables'!J67,IF($C$4=\"Central\",'Data Tables'!J103,IF($C$4=\"High\",'Data Tables'!J139)))","v":41.284772254658478},{"$f":"IF($C$4=\"Low\",'Data Tables'!K67,IF($C$4=\"Central\",'Data Tables'!K103,IF($C$4=\"High\",'Data Tables'!K139)))","v":41.774366696448908},{"$f":"IF($C$4=\"Low\",'Data Tables'!L67,IF($C$4=\"Central\",'Data Tables'!L103,IF($C$4=\"High\",'Data Tables'!L139)))","v":42.263961138239338},{"$f":"IF($C$4=\"Low\",'Data Tables'!M67,IF($C$4=\"Central\",'Data Tables'!M103,IF($C$4=\"High\",'Data Tables'!M139)))","v":42.753555580029783},{"$f":"IF($C$4=\"Low\",'Data Tables'!N67,IF($C$4=\"Central\",'Data Tables'!N103,IF($C$4=\"High\",'Data Tables'!N139)))","v":43.732744463610643},{"$f":"IF($C$4=\"Low\",'Data Tables'!O67,IF($C$4=\"Central\",'Data Tables'!O103,IF($C$4=\"High\",'Data Tables'!O139)))","v":44.222338905401102},{"$f":"IF($C$4=\"Low\",'Data Tables'!P67,IF($C$4=\"Central\",'Data Tables'!P103,IF($C$4=\"High\",'Data Tables'!P139)))","v":44.711933347191533},{"$f":"IF($C$4=\"Low\",'Data Tables'!Q67,IF($C$4=\"Central\",'Data Tables'!Q103,IF($C$4=\"High\",'Data Tables'!Q139)))","v":45.691122230772422},{"$f":"IF($C$4=\"Low\",'Data Tables'!R67,IF($C$4=\"Central\",'Data Tables'!R103,IF($C$4=\"High\",'Data Tables'!R139)))","v":46.180716672562838},{"$f":"IF($C$4=\"Low\",'Data Tables'!S67,IF($C$4=\"Central\",'Data Tables'!S103,IF($C$4=\"High\",'Data Tables'!S139)))","v":46.180716672562838},{"$f":"IF($C$4=\"Low\",'Data Tables'!T67,IF($C$4=\"Central\",'Data Tables'!T103,IF($C$4=\"High\",'Data Tables'!T139)))","v":46.180716672562838},{"$f":"IF($C$4=\"Low\",'Data Tables'!U67,IF($C$4=\"Central\",'Data Tables'!U103,IF($C$4=\"High\",'Data Tables'!U139)))","v":46.180716672562838},{"$f":"IF($C$4=\"Low\",'Data Tables'!V67,IF($C$4=\"Central\",'Data Tables'!V103,IF($C$4=\"High\",'Data Tables'!V139)))","v":46.180716672562838},{"$f":"IF($C$4=\"Low\",'Data Tables'!W67,IF($C$4=\"Central\",'Data Tables'!W103,IF($C$4=\"High\",'Data Tables'!W139)))","v":46.180716672562838},{"$f":"IF($C$4=\"Low\",'Data Tables'!X67,IF($C$4=\"Central\",'Data Tables'!X103,IF($C$4=\"High\",'Data Tables'!X139)))","v":46.180716672562838},{"$f":"IF($C$4=\"Low\",'Data Tables'!Y67,IF($C$4=\"Central\",'Data Tables'!Y103,IF($C$4=\"High\",'Data Tables'!Y139)))","v":46.180716672562838},{"$f":"IF($C$4=\"Low\",'Data Tables'!Z67,IF($C$4=\"Central\",'Data Tables'!Z103,IF($C$4=\"High\",'Data Tables'!Z139)))","v":46.180716672562838},{"$f":"IF($C$4=\"Low\",'Data Tables'!AA67,IF($C$4=\"Central\",'Data Tables'!AA103,IF($C$4=\"High\",'Data Tables'!AA139)))","v":46.180716672562838},{"$f":"IF($C$4=\"Low\",'Data Tables'!AB67,IF($C$4=\"Central\",'Data Tables'!AB103,IF($C$4=\"High\",'Data Tables'!AB139)))","v":46.180716672562838},{"$f":"IF($C$4=\"Low\",'Data Tables'!AC67,IF($C$4=\"Central\",'Data Tables'!AC103,IF($C$4=\"High\",'Data Tables'!AC139)))","v":46.180716672562838},{"$f":"IF($C$4=\"Low\",'Data Tables'!AD67,IF($C$4=\"Central\",'Data Tables'!AD103,IF($C$4=\"High\",'Data Tables'!AD139)))","v":46.180716672562838},{"$f":"IF($C$4=\"Low\",'Data Tables'!AE67,IF($C$4=\"Central\",'Data Tables'!AE103,IF($C$4=\"High\",'Data Tables'!AE139)))","v":46.180716672562838},{"$f":"IF($C$4=\"Low\",'Data Tables'!AF67,IF($C$4=\"Central\",'Data Tables'!AF103,IF($C$4=\"High\",'Data Tables'!AF139)))","v":46.180716672562838},{"$f":"IF($C$4=\"Low\",'Data Tables'!AG67,IF($C$4=\"Central\",'Data Tables'!AG103,IF($C$4=\"High\",'Data Tables'!AG139)))","v":46.180716672562838},{"$f":"IF($C$4=\"Low\",'Data Tables'!AH67,IF($C$4=\"Central\",'Data Tables'!AH103,IF($C$4=\"High\",'Data Tables'!AH139)))","v":46.180716672562838},{"$f":"IF($C$4=\"Low\",'Data Tables'!AI67,IF($C$4=\"Central\",'Data Tables'!AI103,IF($C$4=\"High\",'Data Tables'!AI139)))","v":46.180716672562838},{"$f":"IF($C$4=\"Low\",'Data Tables'!AJ67,IF($C$4=\"Central\",'Data Tables'!AJ103,IF($C$4=\"High\",'Data Tables'!AJ139)))","v":46.180716672562838},{"$f":"IF($C$4=\"Low\",'Data Tables'!AK67,IF($C$4=\"Central\",'Data Tables'!AK103,IF($C$4=\"High\",'Data Tables'!AK139)))","v":46.180716672562838},{"$f":"IF($C$4=\"Low\",'Data Tables'!AL67,IF($C$4=\"Central\",'Data Tables'!AL103,IF($C$4=\"High\",'Data Tables'!AL139)))","v":46.180716672562838},{"$f":"IF($C$4=\"Low\",'Data Tables'!AM67,IF($C$4=\"Central\",'Data Tables'!AM103,IF($C$4=\"High\",'Data Tables'!AM139)))","v":46.180716672562838},{"$f":"IF($C$4=\"Low\",'Data Tables'!AN67,IF($C$4=\"Central\",'Data Tables'!AN103,IF($C$4=\"High\",'Data Tables'!AN139)))","v":46.180716672562838},{"$f":"IF($C$4=\"Low\",'Data Tables'!AO67,IF($C$4=\"Central\",'Data Tables'!AO103,IF($C$4=\"High\",'Data Tables'!AO139)))","v":46.180716672562838},{"$f":"IF($C$4=\"Low\",'Data Tables'!AP67,IF($C$4=\"Central\",'Data Tables'!AP103,IF($C$4=\"High\",'Data Tables'!AP139)))","v":46.180716672562838},{"$f":"IF($C$4=\"Low\",'Data Tables'!AQ67,IF($C$4=\"Central\",'Data Tables'!AQ103,IF($C$4=\"High\",'Data Tables'!AQ139)))","v":46.180716672562838},{"$f":"IF($C$4=\"Low\",'Data Tables'!AR67,IF($C$4=\"Central\",'Data Tables'!AR103,IF($C$4=\"High\",'Data Tables'!AR139)))","v":46.180716672562838},{"$f":"IF($C$4=\"Low\",'Data Tables'!AS67,IF($C$4=\"Central\",'Data Tables'!AS103,IF($C$4=\"High\",'Data Tables'!AS139)))","v":46.180716672562838},{"$f":"IF($C$4=\"Low\",'Data Tables'!AT67,IF($C$4=\"Central\",'Data Tables'!AT103,IF($C$4=\"High\",'Data Tables'!AT139)))","v":46.180716672562838},{"$f":"IF($C$4=\"Low\",'Data Tables'!AU67,IF($C$4=\"Central\",'Data Tables'!AU103,IF($C$4=\"High\",'Data Tables'!AU139)))","v":46.180716672562838},{"$f":"IF($C$4=\"Low\",'Data Tables'!AV67,IF($C$4=\"Central\",'Data Tables'!AV103,IF($C$4=\"High\",'Data Tables'!AV139)))","v":46.180716672562838},{"$f":"IF($C$4=\"Low\",'Data Tables'!AW67,IF($C$4=\"Central\",'Data Tables'!AW103,IF($C$4=\"High\",'Data Tables'!AW139)))","v":46.180716672562838},{"$f":"IF($C$4=\"Low\",'Data Tables'!AX67,IF($C$4=\"Central\",'Data Tables'!AX103,IF($C$4=\"High\",'Data Tables'!AX139)))","v":46.180716672562838},{"$f":"IF($C$4=\"Low\",'Data Tables'!AY67,IF($C$4=\"Central\",'Data Tables'!AY103,IF($C$4=\"High\",'Data Tables'!AY139)))","v":46.180716672562838},{"$f":"IF($C$4=\"Low\",'Data Tables'!AZ67,IF($C$4=\"Central\",'Data Tables'!AZ103,IF($C$4=\"High\",'Data Tables'!AZ139)))","v":46.180716672562838},{"$f":"IF($C$4=\"Low\",'Data Tables'!BA67,IF($C$4=\"Central\",'Data Tables'!BA103,IF($C$4=\"High\",'Data Tables'!BA139)))","v":46.180716672562838},{"$f":"IF($C$4=\"Low\",'Data Tables'!BB67,IF($C$4=\"Central\",'Data Tables'!BB103,IF($C$4=\"High\",'Data Tables'!BB139)))","v":46.180716672562838},{"$f":"IF($C$4=\"Low\",'Data Tables'!BC67,IF($C$4=\"Central\",'Data Tables'!BC103,IF($C$4=\"High\",'Data Tables'!BC139)))","v":46.180716672562838},{"$f":"IF($C$4=\"Low\",'Data Tables'!BD67,IF($C$4=\"Central\",'Data Tables'!BD103,IF($C$4=\"High\",'Data Tables'!BD139)))","v":46.180716672562838},{"$f":"IF($C$4=\"Low\",'Data Tables'!BE67,IF($C$4=\"Central\",'Data Tables'!BE103,IF($C$4=\"High\",'Data Tables'!BE139)))","v":46.180716672562838},{"$f":"IF($C$4=\"Low\",'Data Tables'!BF67,IF($C$4=\"Central\",'Data Tables'!BF103,IF($C$4=\"High\",'Data Tables'!BF139)))","v":46.180716672562838},{"$f":"IF($C$4=\"Low\",'Data Tables'!BG67,IF($C$4=\"Central\",'Data Tables'!BG103,IF($C$4=\"High\",'Data Tables'!BG139)))","v":46.180716672562838},{"$f":"IF($C$4=\"Low\",'Data Tables'!BH67,IF($C$4=\"Central\",'Data Tables'!BH103,IF($C$4=\"High\",'Data Tables'!BH139)))","v":46.180716672562838},{"$f":"IF($C$4=\"Low\",'Data Tables'!BI67,IF($C$4=\"Central\",'Data Tables'!BI103,IF($C$4=\"High\",'Data Tables'!BI139)))","v":46.180716672562838},{"$f":"IF($C$4=\"Low\",'Data Tables'!BJ67,IF($C$4=\"Central\",'Data Tables'!BJ103,IF($C$4=\"High\",'Data Tables'!BJ139)))","v":46.180716672562838},{"$f":"IF($C$4=\"Low\",'Data Tables'!BK67,IF($C$4=\"Central\",'Data Tables'!BK103,IF($C$4=\"High\",'Data Tables'!BK139)))","v":46.180716672562838},{"$f":"IF($C$4=\"Low\",'Data Tables'!BL67,IF($C$4=\"Central\",'Data Tables'!BL103,IF($C$4=\"High\",'Data Tables'!BL139)))","v":46.180716672562838},{"$f":"IF($C$4=\"Low\",'Data Tables'!BM67,IF($C$4=\"Central\",'Data Tables'!BM103,IF($C$4=\"High\",'Data Tables'!BM139)))","v":46.180716672562838},{"$f":"IF($C$4=\"Low\",'Data Tables'!BN67,IF($C$4=\"Central\",'Data Tables'!BN103,IF($C$4=\"High\",'Data Tables'!BN139)))","v":46.180716672562838},{"$f":"IF($C$4=\"Low\",'Data Tables'!BO67,IF($C$4=\"Central\",'Data Tables'!BO103,IF($C$4=\"High\",'Data Tables'!BO139)))","v":46.180716672562838},{"$f":"IF($C$4=\"Low\",'Data Tables'!BP67,IF($C$4=\"Central\",'Data Tables'!BP103,IF($C$4=\"High\",'Data Tables'!BP139)))","v":46.180716672562838},{"$f":"IF($C$4=\"Low\",'Data Tables'!BQ67,IF($C$4=\"Central\",'Data Tables'!BQ103,IF($C$4=\"High\",'Data Tables'!BQ139)))","v":46.180716672562838},{"$f":"IF($C$4=\"Low\",'Data Tables'!BR67,IF($C$4=\"Central\",'Data Tables'!BR103,IF($C$4=\"High\",'Data Tables'!BR139)))","v":46.180716672562838},{"$f":"IF($C$4=\"Low\",'Data Tables'!BS67,IF($C$4=\"Central\",'Data Tables'!BS103,IF($C$4=\"High\",'Data Tables'!BS139)))","v":46.180716672562838},{"$f":"IF($C$4=\"Low\",'Data Tables'!BT67,IF($C$4=\"Central\",'Data Tables'!BT103,IF($C$4=\"High\",'Data Tables'!BT139)))","v":46.180716672562838},{"$f":"IF($C$4=\"Low\",'Data Tables'!BU67,IF($C$4=\"Central\",'Data Tables'!BU103,IF($C$4=\"High\",'Data Tables'!BU139)))","v":46.180716672562838},{"$f":"IF($C$4=\"Low\",'Data Tables'!BV67,IF($C$4=\"Central\",'Data Tables'!BV103,IF($C$4=\"High\",'Data Tables'!BV139)))","v":46.180716672562838},{"$f":"IF($C$4=\"Low\",'Data Tables'!BW67,IF($C$4=\"Central\",'Data Tables'!BW103,IF($C$4=\"High\",'Data Tables'!BW139)))","v":46.180716672562838},{"$f":"IF($C$4=\"Low\",'Data Tables'!BX67,IF($C$4=\"Central\",'Data Tables'!BX103,IF($C$4=\"High\",'Data Tables'!BX139)))","v":46.180716672562838},{"$f":"IF($C$4=\"Low\",'Data Tables'!BY67,IF($C$4=\"Central\",'Data Tables'!BY103,IF($C$4=\"High\",'Data Tables'!BY139)))","v":46.180716672562838},{"$f":"IF($C$4=\"Low\",'Data Tables'!BZ67,IF($C$4=\"Central\",'Data Tables'!BZ103,IF($C$4=\"High\",'Data Tables'!BZ139)))","v":46.180716672562838},{"$f":"IF($C$4=\"Low\",'Data Tables'!CA67,IF($C$4=\"Central\",'Data Tables'!CA103,IF($C$4=\"High\",'Data Tables'!CA139)))","v":46.180716672562838},{"$f":"IF($C$4=\"Low\",'Data Tables'!CB67,IF($C$4=\"Central\",'Data Tables'!CB103,IF($C$4=\"High\",'Data Tables'!CB139)))","v":46.180716672562838},{"$f":"IF($C$4=\"Low\",'Data Tables'!CC67,IF($C$4=\"Central\",'Data Tables'!CC103,IF($C$4=\"High\",'Data Tables'!CC139)))","v":46.180716672562838},{"$f":"IF($C$4=\"Low\",'Data Tables'!CD67,IF($C$4=\"Central\",'Data Tables'!CD103,IF($C$4=\"High\",'Data Tables'!CD139)))","v":46.180716672562838},{"$f":"IF($C$4=\"Low\",'Data Tables'!CE67,IF($C$4=\"Central\",'Data Tables'!CE103,IF($C$4=\"High\",'Data Tables'!CE139)))","v":46.180716672562838},{"$f":"IF($C$4=\"Low\",'Data Tables'!CF67,IF($C$4=\"Central\",'Data Tables'!CF103,IF($C$4=\"High\",'Data Tables'!CF139)))","v":46.180716672562838},{"$f":"IF($C$4=\"Low\",'Data Tables'!CG67,IF($C$4=\"Central\",'Data Tables'!CG103,IF($C$4=\"High\",'Data Tables'!CG139)))","v":46.180716672562838},{"$f":"IF($C$4=\"Low\",'Data Tables'!CH67,IF($C$4=\"Central\",'Data Tables'!CH103,IF($C$4=\"High\",'Data Tables'!CH139)))","v":46.180716672562838},{"$f":"IF($C$4=\"Low\",'Data Tables'!CI67,IF($C$4=\"Central\",'Data Tables'!CI103,IF($C$4=\"High\",'Data Tables'!CI139)))","v":46.180716672562838},{"$f":"IF($C$4=\"Low\",'Data Tables'!CJ67,IF($C$4=\"Central\",'Data Tables'!CJ103,IF($C$4=\"High\",'Data Tables'!CJ139)))","v":46.180716672562838}]
[null,"Price - Variable - GDP deflated to start year (p/kWh)",null,{"$f":"D135*(100/'GDP Deflators'!$D$23)","v":45.319402311165128},{"$f":"E135*(100/'GDP Deflators'!$D$23)","v":45.252140551234795},{"$f":"F135*(100/'GDP Deflators'!$D$23)","v":45.787978871431257},{"$f":"G135*(100/'GDP Deflators'!$D$23)","v":46.330976658072572},{"$f":"H135*(100/'GDP Deflators'!$D$23)","v":46.873974444713895},{"$f":"I135*(100/'GDP Deflators'!$D$23)","v":47.416972231355224},{"$f":"J135*(100/'GDP Deflators'!$D$23)","v":48.502967804637855},{"$f":"K135*(100/'GDP Deflators'!$D$23)","v":49.045965591279206},{"$f":"L135*(100/'GDP Deflators'!$D$23)","v":49.588963377920521},{"$f":"M135*(100/'GDP Deflators'!$D$23)","v":50.674958951203187},{"$f":"N135*(100/'GDP Deflators'!$D$23)","v":51.217956737844489},{"$f":"O135*(100/'GDP Deflators'!$D$23)","v":51.217956737844489},{"$f":"P135*(100/'GDP Deflators'!$D$23)","v":51.217956737844489},{"$f":"Q135*(100/'GDP Deflators'!$D$23)","v":51.217956737844489},{"$f":"R135*(100/'GDP Deflators'!$D$23)","v":51.217956737844489},{"$f":"S135*(100/'GDP Deflators'!$D$23)","v":51.217956737844489},{"$f":"T135*(100/'GDP Deflators'!$D$23)","v":51.217956737844489},{"$f":"U135*(100/'GDP Deflators'!$D$23)","v":51.217956737844489},{"$f":"V135*(100/'GDP Deflators'!$D$23)","v":51.217956737844489},{"$f":"W135*(100/'GDP Deflators'!$D$23)","v":51.217956737844489},{"$f":"X135*(100/'GDP Deflators'!$D$23)","v":51.217956737844489},{"$f":"Y135*(100/'GDP Deflators'!$D$23)","v":51.217956737844489},{"$f":"Z135*(100/'GDP Deflators'!$D$23)","v":51.217956737844489},{"$f":"AA135*(100/'GDP Deflators'!$D$23)","v":51.217956737844489},{"$f":"AB135*(100/'GDP Deflators'!$D$23)","v":51.217956737844489},{"$f":"AC135*(100/'GDP Deflators'!$D$23)","v":51.217956737844489},{"$f":"AD135*(100/'GDP Deflators'!$D$23)","v":51.217956737844489},{"$f":"AE135*(100/'GDP Deflators'!$D$23)","v":51.217956737844489},{"$f":"AF135*(100/'GDP Deflators'!$D$23)","v":51.217956737844489},{"$f":"AG135*(100/'GDP Deflators'!$D$23)","v":51.217956737844489},{"$f":"AH135*(100/'GDP Deflators'!$D$23)","v":51.217956737844489},{"$f":"AI135*(100/'GDP Deflators'!$D$23)","v":51.217956737844489},{"$f":"AJ135*(100/'GDP Deflators'!$D$23)","v":51.217956737844489},{"$f":"AK135*(100/'GDP Deflators'!$D$23)","v":51.217956737844489},{"$f":"AL135*(100/'GDP Deflators'!$D$23)","v":51.217956737844489},{"$f":"AM135*(100/'GDP Deflators'!$D$23)","v":51.217956737844489},{"$f":"AN135*(100/'GDP Deflators'!$D$23)","v":51.217956737844489},{"$f":"AO135*(100/'GDP Deflators'!$D$23)","v":51.217956737844489},{"$f":"AP135*(100/'GDP Deflators'!$D$23)","v":51.217956737844489},{"$f":"AQ135*(100/'GDP Deflators'!$D$23)","v":51.217956737844489},{"$f":"AR135*(100/'GDP Deflators'!$D$23)","v":51.217956737844489},{"$f":"AS135*(100/'GDP Deflators'!$D$23)","v":51.217956737844489},{"$f":"AT135*(100/'GDP Deflators'!$D$23)","v":51.217956737844489},{"$f":"AU135*(100/'GDP Deflators'!$D$23)","v":51.217956737844489},{"$f":"AV135*(100/'GDP Deflators'!$D$23)","v":51.217956737844489},{"$f":"AW135*(100/'GDP Deflators'!$D$23)","v":51.217956737844489},{"$f":"AX135*(100/'GDP Deflators'!$D$23)","v":51.217956737844489},{"$f":"AY135*(100/'GDP Deflators'!$D$23)","v":51.217956737844489},{"$f":"AZ135*(100/'GDP Deflators'!$D$23)","v":51.217956737844489},{"$f":"BA135*(100/'GDP Deflators'!$D$23)","v":51.217956737844489},{"$f":"BB135*(100/'GDP Deflators'!$D$23)","v":51.217956737844489},{"$f":"BC135*(100/'GDP Deflators'!$D$23)","v":51.217956737844489},{"$f":"BD135*(100/'GDP Deflators'!$D$23)","v":51.217956737844489},{"$f":"BE135*(100/'GDP Deflators'!$D$23)","v":51.217956737844489},{"$f":"BF135*(100/'GDP Deflators'!$D$23)","v":51.217956737844489},{"$f":"BG135*(100/'GDP Deflators'!$D$23)","v":51.217956737844489},{"$f":"BH135*(100/'GDP Deflators'!$D$23)","v":51.217956737844489},{"$f":"BI135*(100/'GDP Deflators'!$D$23)","v":51.217956737844489},{"$f":"BJ135*(100/'GDP Deflators'!$D$23)","v":51.217956737844489},{"$f":"BK135*(100/'GDP Deflators'!$D$23)","v":51.217956737844489},{"$f":"BL135*(100/'GDP Deflators'!$D$23)","v":51.217956737844489},{"$f":"BM135*(100/'GDP Deflators'!$D$23)","v":51.217956737844489},{"$f":"BN135*(100/'GDP Deflators'!$D$23)","v":51.217956737844489},{"$f":"BO135*(100/'GDP Deflators'!$D$23)","v":51.217956737844489},{"$f":"BP135*(100/'GDP Deflators'!$D$23)","v":51.217956737844489},{"$f":"BQ135*(100/'GDP Deflators'!$D$23)","v":51.217956737844489},{"$f":"BR135*(100/'GDP Deflators'!$D$23)","v":51.217956737844489},{"$f":"BS135*(100/'GDP Deflators'!$D$23)","v":51.217956737844489},{"$f":"BT135*(100/'GDP Deflators'!$D$23)","v":51.217956737844489},{"$f":"BU135*(100/'GDP Deflators'!$D$23)","v":51.217956737844489},{"$f":"BV135*(100/'GDP Deflators'!$D$23)","v":51.217956737844489},{"$f":"BW135*(100/'GDP Deflators'!$D$23)","v":51.217956737844489},{"$f":"BX135*(100/'GDP Deflators'!$D$23)","v":51.217956737844489},{"$f":"BY135*(100/'GDP Deflators'!$D$23)","v":51.217956737844489},{"$f":"BZ135*(100/'GDP Deflators'!$D$23)","v":51.217956737844489},{"$f":"CA135*(100/'GDP Deflators'!$D$23)","v":51.217956737844489},{"$f":"CB135*(100/'GDP Deflators'!$D$23)","v":51.217956737844489},{"$f":"CC135*(100/'GDP Deflators'!$D$23)","v":51.217956737844489},{"$f":"CD135*(100/'GDP Deflators'!$D$23)","v":51.217956737844489},{"$f":"CE135*(100/'GDP Deflators'!$D$23)","v":51.217956737844489},{"$f":"CF135*(100/'GDP Deflators'!$D$23)","v":51.217956737844489}]
[null,"Net Energy Change (litres)",null,{"$f":"'Energy Input'!F62-D222","v":0},{"$f":"'Energy Input'!G62-E222","v":0},{"$f":"'Energy Input'!H62-F222","v":0},{"$f":"'Energy Input'!I62-G222","v":0},{"$f":"'Energy Input'!J62-H222","v":0},{"$f":"'Energy Input'!K62-I222","v":0},{"$f":"'Energy Input'!L62-J222","v":0},{"$f":"'Energy Input'!M62-K222","v":0},{"$f":"'Energy Input'!N62-L222","v":0},{"$f":"'Energy Input'!O62-M222","v":0},{"$f":"'Energy Input'!P62-N222","v":0},{"$f":"'Energy Input'!Q62-O222","v":0},{"$f":"'Energy Input'!R62-P222","v":0},{"$f":"'Energy Input'!S62-Q222","v":0},{"$f":"'Energy Input'!T62-R222","v":0},{"$f":"'Energy Input'!U62-S222","v":0},{"$f":"'Energy Input'!V62-T222","v":0},{"$f":"'Energy Input'!W62-U222","v":0},{"$f":"'Energy Input'!X62-V222","v":0},{"$f":"'Energy Input'!Y62-W222","v":0},{"$f":"'Energy Input'!Z62-X222","v":0},{"$f":"'Energy Input'!AA62-Y222","v":0},{"$f":"'Energy Input'!AB62-Z222","v":0},{"$f":"'Energy Input'!AC62-AA222","v":0},{"$f":"'Energy Input'!AD62-AB222","v":0},{"$f":"'Energy Input'!AE62-AC222","v":0},{"$f":"'Energy Input'!AF62-AD222","v":0},{"$f":"'Energy Input'!AG62-AE222","v":0},{"$f":"'Energy Input'!AH62-AF222","v":0},{"$f":"'Energy Input'!AI62-AG222","v":0},{"$f":"'Energy Input'!AJ62-AH222","v":0},{"$f":"'Energy Input'!AK62-AI222","v":0},{"$f":"'Energy Input'!AL62-AJ222","v":0},{"$f":"'Energy Input'!AM62-AK222","v":0},{"$f":"'Energy Input'!AN62-AL222","v":0},{"$f":"'Energy Input'!AO62-AM222","v":0},{"$f":"'Energy Input'!AP62-AN222","v":0},{"$f":"'Energy Input'!AQ62-AO222","v":0},{"$f":"'Energy Input'!AR62-AP222","v":0},{"$f":"'Energy Input'!AS62-AQ222","v":0},{"$f":"'Energy Input'!AT62-AR222","v":0},{"$f":"'Energy Input'!AU62-AS222","v":0},{"$f":"'Energy Input'!AV62-AT222","v":0},{"$f":"'Energy Input'!AW62-AU222","v":0},{"$f":"'Energy Input'!AX62-AV222","v":0},{"$f":"'Energy Input'!AY62-AW222","v":0},{"$f":"'Energy Input'!AZ62-AX222","v":0},{"$f":"'Energy Input'!BA62-AY222","v":0},{"$f":"'Energy Input'!BB62-AZ222","v":0},{"$f":"'Energy Input'!BC62-BA222","v":0},{"$f":"'Energy Input'!BD62-BB222","v":0},{"$f":"'Energy Input'!BE62-BC222","v":0},{"$f":"'Energy Input'!BF62-BD222","v":0},{"$f":"'Energy Input'!BG62-BE222","v":0},{"$f":"'Energy Input'!BH62-BF222","v":0},{"$f":"'Energy Input'!BI62-BG222","v":0},{"$f":"'Energy Input'!BJ62-BH222","v":0},{"$f":"'Energy Input'!BK62-BI222","v":0},{"$f":"'Energy Input'!BL62-BJ222","v":0},{"$f":"'Energy Input'!BM62-BK222","v":0},{"$f":"'Energy Input'!BN62-BL222","v":0},{"$f":"'Energy Input'!BO62-BM222","v":0},{"$f":"'Energy Input'!BP62-BN222","v":0},{"$f":"'Energy Input'!BQ62-BO222","v":0},{"$f":"'Energy Input'!BR62-BP222","v":0},{"$f":"'Energy Input'!BS62-BQ222","v":0},{"$f":"'Energy Input'!BT62-BR222","v":0},{"$f":"'Energy Input'!BU62-BS222","v":0},{"$f":"'Energy Input'!BV62-BT222","v":0},{"$f":"'Energy Input'!BW62-BU222","v":0},{"$f":"'Energy Input'!BX62-BV222","v":0},{"$f":"'Energy Input'!BY62-BW222","v":0},{"$f":"'Energy Input'!BZ62-BX222","v":0},{"$f":"'Energy Input'!CA62-BY222","v":0},{"$f":"'Energy Input'!CB62-BZ222","v":0},{"$f":"'Energy Input'!CC62-CA222","v":0},{"$f":"'Energy Input'!CD62-CB222","v":0},{"$f":"'Energy Input'!CE62-CC222","v":0},{"$f":"'Energy Input'!CF62-CD222","v":0},{"$f":"'Energy Input'!CG62-CE222","v":0},{"$f":"'Energy Input'!CH62-CF222","v":0}]
[null,"Total (undiscounted) (£)",null,{"$f":"(D137*D136)/100","v":0},{"$f":"(E137*E136)/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BQ137*BQ136)/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Commercial"]
[null,"Price - Variable (p/litre) (2017)",null,{"$f":"IF($C$4=\"Low\",'Data Tables'!H68,IF($C$4=\"Central\",'Data Tables'!H104,IF($C$4=\"High\",'Data Tables'!H140)))","v":43.41941652920012},{"$f":"IF($C$4=\"Low\",'Data Tables'!I68,IF($C$4=\"Central\",'Data Tables'!I104,IF($C$4=\"High\",'Data Tables'!I140)))","v":43.354885618632075},{"$f":"IF($C$4=\"Low\",'Data Tables'!J68,IF($C$4=\"Central\",'Data Tables'!J104,IF($C$4=\"High\",'Data Tables'!J140)))","v":43.868968728490465},{"$f":"IF($C$4=\"Low\",'Data Tables'!K68,IF($C$4=\"Central\",'Data Tables'!K104,IF($C$4=\"High\",'Data Tables'!K140)))","v":44.389920628124003},{"$f":"IF($C$4=\"Low\",'Data Tables'!L68,IF($C$4=\"Central\",'Data Tables'!L104,IF($C$4=\"High\",'Data Tables'!L140)))","v":44.910872527757562},{"$f":"IF($C$4=\"Low\",'Data Tables'!M68,IF($C$4=\"Central\",'Data Tables'!M104,IF($C$4=\"High\",'Data Tables'!M140)))","v":45.431824427391106},{"$f":"IF($C$4=\"Low\",'Data Tables'!N68,IF($C$4=\"Central\",'Data Tables'!N104,IF($C$4=\"High\",'Data Tables'!N140)))","v":46.473728226658203},{"$f":"IF($C$4=\"Low\",'Data Tables'!O68,IF($C$4=\"Central\",'Data Tables'!O104,IF($C$4=\"High\",'Data Tables'!O140)))","v":46.994680126291755},{"$f":"IF($C$4=\"Low\",'Data Tables'!P68,IF($C$4=\"Central\",'Data Tables'!P104,IF($C$4=\"High\",'Data Tables'!P140)))","v":47.515632025925299},{"$f":"IF($C$4=\"Low\",'Data Tables'!Q68,IF($C$4=\"Central\",'Data Tables'!Q104,IF($C$4=\"High\",'Data Tables'!Q140)))","v":48.557535825192403},{"$f":"IF($C$4=\"Low\",'Data Tables'!R68,IF($C$4=\"Central\",'Data Tables'!R104,IF($C$4=\"High\",'Data Tables'!R140)))","v":49.078487724825948},{"$f":"IF($C$4=\"Low\",'Data Tables'!S68,IF($C$4=\"Central\",'Data Tables'!S104,IF($C$4=\"High\",'Data Tables'!S140)))","v":49.078487724825948},{"$f":"IF($C$4=\"Low\",'Data Tables'!T68,IF($C$4=\"Central\",'Data Tables'!T104,IF($C$4=\"High\",'Data Tables'!T140)))","v":49.078487724825948},{"$f":"IF($C$4=\"Low\",'Data Tables'!U68,IF($C$4=\"Central\",'Data Tables'!U104,IF($C$4=\"High\",'Data Tables'!U140)))","v":49.078487724825948},{"$f":"IF($C$4=\"Low\",'Data Tables'!V68,IF($C$4=\"Central\",'Data Tables'!V104,IF($C$4=\"High\",'Data Tables'!V140)))","v":49.078487724825948},{"$f":"IF($C$4=\"Low\",'Data Tables'!W68,IF($C$4=\"Central\",'Data Tables'!W104,IF($C$4=\"High\",'Data Tables'!W140)))","v":49.078487724825948},{"$f":"IF($C$4=\"Low\",'Data Tables'!X68,IF($C$4=\"Central\",'Data Tables'!X104,IF($C$4=\"High\",'Data Tables'!X140)))","v":49.078487724825948},{"$f":"IF($C$4=\"Low\",'Data Tables'!Y68,IF($C$4=\"Central\",'Data Tables'!Y104,IF($C$4=\"High\",'Data Tables'!Y140)))","v":49.078487724825948},{"$f":"IF($C$4=\"Low\",'Data Tables'!Z68,IF($C$4=\"Central\",'Data Tables'!Z104,IF($C$4=\"High\",'Data Tables'!Z140)))","v":49.078487724825948},{"$f":"IF($C$4=\"Low\",'Data Tables'!AA68,IF($C$4=\"Central\",'Data Tables'!AA104,IF($C$4=\"High\",'Data Tables'!AA140)))","v":49.078487724825948},{"$f":"IF($C$4=\"Low\",'Data Tables'!AB68,IF($C$4=\"Central\",'Data Tables'!AB104,IF($C$4=\"High\",'Data Tables'!AB140)))","v":49.078487724825948},{"$f":"IF($C$4=\"Low\",'Data Tables'!AC68,IF($C$4=\"Central\",'Data Tables'!AC104,IF($C$4=\"High\",'Data Tables'!AC140)))","v":49.078487724825948},{"$f":"IF($C$4=\"Low\",'Data Tables'!AD68,IF($C$4=\"Central\",'Data Tables'!AD104,IF($C$4=\"High\",'Data Tables'!AD140)))","v":49.078487724825948},{"$f":"IF($C$4=\"Low\",'Data Tables'!AE68,IF($C$4=\"Central\",'Data Tables'!AE104,IF($C$4=\"High\",'Data Tables'!AE140)))","v":49.078487724825948},{"$f":"IF($C$4=\"Low\",'Data Tables'!AF68,IF($C$4=\"Central\",'Data Tables'!AF104,IF($C$4=\"High\",'Data Tables'!AF140)))","v":49.078487724825948},{"$f":"IF($C$4=\"Low\",'Data Tables'!AG68,IF($C$4=\"Central\",'Data Tables'!AG104,IF($C$4=\"High\",'Data Tables'!AG140)))","v":49.078487724825948},{"$f":"IF($C$4=\"Low\",'Data Tables'!AH68,IF($C$4=\"Central\",'Data Tables'!AH104,IF($C$4=\"High\",'Data Tables'!AH140)))","v":49.078487724825948},{"$f":"IF($C$4=\"Low\",'Data Tables'!AI68,IF($C$4=\"Central\",'Data Tables'!AI104,IF($C$4=\"High\",'Data Tables'!AI140)))","v":49.078487724825948},{"$f":"IF($C$4=\"Low\",'Data Tables'!AJ68,IF($C$4=\"Central\",'Data Tables'!AJ104,IF($C$4=\"High\",'Data Tables'!AJ140)))","v":49.078487724825948},{"$f":"IF($C$4=\"Low\",'Data Tables'!AK68,IF($C$4=\"Central\",'Data Tables'!AK104,IF($C$4=\"High\",'Data Tables'!AK140)))","v":49.078487724825948},{"$f":"IF($C$4=\"Low\",'Data Tables'!AL68,IF($C$4=\"Central\",'Data Tables'!AL104,IF($C$4=\"High\",'Data Tables'!AL140)))","v":49.078487724825948},{"$f":"IF($C$4=\"Low\",'Data Tables'!AM68,IF($C$4=\"Central\",'Data Tables'!AM104,IF($C$4=\"High\",'Data Tables'!AM140)))","v":49.078487724825948},{"$f":"IF($C$4=\"Low\",'Data Tables'!AN68,IF($C$4=\"Central\",'Data Tables'!AN104,IF($C$4=\"High\",'Data Tables'!AN140)))","v":49.078487724825948},{"$f":"IF($C$4=\"Low\",'Data Tables'!AO68,IF($C$4=\"Central\",'Data Tables'!AO104,IF($C$4=\"High\",'Data Tables'!AO140)))","v":49.078487724825948},{"$f":"IF($C$4=\"Low\",'Data Tables'!AP68,IF($C$4=\"Central\",'Data Tables'!AP104,IF($C$4=\"High\",'Data Tables'!AP140)))","v":49.078487724825948},{"$f":"IF($C$4=\"Low\",'Data Tables'!AQ68,IF($C$4=\"Central\",'Data Tables'!AQ104,IF($C$4=\"High\",'Data Tables'!AQ140)))","v":49.078487724825948},{"$f":"IF($C$4=\"Low\",'Data Tables'!AR68,IF($C$4=\"Central\",'Data Tables'!AR104,IF($C$4=\"High\",'Data Tables'!AR140)))","v":49.078487724825948},{"$f":"IF($C$4=\"Low\",'Data Tables'!AS68,IF($C$4=\"Central\",'Data Tables'!AS104,IF($C$4=\"High\",'Data Tables'!AS140)))","v":49.078487724825948},{"$f":"IF($C$4=\"Low\",'Data Tables'!AT68,IF($C$4=\"Central\",'Data Tables'!AT104,IF($C$4=\"High\",'Data Tables'!AT140)))","v":49.078487724825948},{"$f":"IF($C$4=\"Low\",'Data Tables'!AU68,IF($C$4=\"Central\",'Data Tables'!AU104,IF($C$4=\"High\",'Data Tables'!AU140)))","v":49.078487724825948},{"$f":"IF($C$4=\"Low\",'Data Tables'!AV68,IF($C$4=\"Central\",'Data Tables'!AV104,IF($C$4=\"High\",'Data Tables'!AV140)))","v":49.078487724825948},{"$f":"IF($C$4=\"Low\",'Data Tables'!AW68,IF($C$4=\"Central\",'Data Tables'!AW104,IF($C$4=\"High\",'Data Tables'!AW140)))","v":49.078487724825948},{"$f":"IF($C$4=\"Low\",'Data Tables'!AX68,IF($C$4=\"Central\",'Data Tables'!AX104,IF($C$4=\"High\",'Data Tables'!AX140)))","v":49.078487724825948},{"$f":"IF($C$4=\"Low\",'Data Tables'!AY68,IF($C$4=\"Central\",'Data Tables'!AY104,IF($C$4=\"High\",'Data Tables'!AY140)))","v":49.078487724825948},{"$f":"IF($C$4=\"Low\",'Data Tables'!AZ68,IF($C$4=\"Central\",'Data Tables'!AZ104,IF($C$4=\"High\",'Data Tables'!AZ140)))","v":49.078487724825948},{"$f":"IF($C$4=\"Low\",'Data Tables'!BA68,IF($C$4=\"Central\",'Data Tables'!BA104,IF($C$4=\"High\",'Data Tables'!BA140)))","v":49.078487724825948},{"$f":"IF($C$4=\"Low\",'Data Tables'!BB68,IF($C$4=\"Central\",'Data Tables'!BB104,IF($C$4=\"High\",'Data Tables'!BB140)))","v":49.078487724825948},{"$f":"IF($C$4=\"Low\",'Data Tables'!BC68,IF($C$4=\"Central\",'Data Tables'!BC104,IF($C$4=\"High\",'Data Tables'!BC140)))","v":49.078487724825948},{"$f":"IF($C$4=\"Low\",'Data Tables'!BD68,IF($C$4=\"Central\",'Data Tables'!BD104,IF($C$4=\"High\",'Data Tables'!BD140)))","v":49.078487724825948},{"$f":"IF($C$4=\"Low\",'Data Tables'!BE68,IF($C$4=\"Central\",'Data Tables'!BE104,IF($C$4=\"High\",'Data Tables'!BE140)))","v":49.078487724825948},{"$f":"IF($C$4=\"Low\",'Data Tables'!BF68,IF($C$4=\"Central\",'Data Tables'!BF104,IF($C$4=\"High\",'Data Tables'!BF140)))","v":49.078487724825948},{"$f":"IF($C$4=\"Low\",'Data Tables'!BG68,IF($C$4=\"Central\",'Data Tables'!BG104,IF($C$4=\"High\",'Data Tables'!BG140)))","v":49.078487724825948},{"$f":"IF($C$4=\"Low\",'Data Tables'!BH68,IF($C$4=\"Central\",'Data Tables'!BH104,IF($C$4=\"High\",'Data Tables'!BH140)))","v":49.078487724825948},{"$f":"IF($C$4=\"Low\",'Data Tables'!BI68,IF($C$4=\"Central\",'Data Tables'!BI104,IF($C$4=\"High\",'Data Tables'!BI140)))","v":49.078487724825948},{"$f":"IF($C$4=\"Low\",'Data Tables'!BJ68,IF($C$4=\"Central\",'Data Tables'!BJ104,IF($C$4=\"High\",'Data Tables'!BJ140)))","v":49.078487724825948},{"$f":"IF($C$4=\"Low\",'Data Tables'!BK68,IF($C$4=\"Central\",'Data Tables'!BK104,IF($C$4=\"High\",'Data Tables'!BK140)))","v":49.078487724825948},{"$f":"IF($C$4=\"Low\",'Data Tables'!BL68,IF($C$4=\"Central\",'Data Tables'!BL104,IF($C$4=\"High\",'Data Tables'!BL140)))","v":49.078487724825948},{"$f":"IF($C$4=\"Low\",'Data Tables'!BM68,IF($C$4=\"Central\",'Data Tables'!BM104,IF($C$4=\"High\",'Data Tables'!BM140)))","v":49.078487724825948},{"$f":"IF($C$4=\"Low\",'Data Tables'!BN68,IF($C$4=\"Central\",'Data Tables'!BN104,IF($C$4=\"High\",'Data Tables'!BN140)))","v":49.078487724825948},{"$f":"IF($C$4=\"Low\",'Data Tables'!BO68,IF($C$4=\"Central\",'Data Tables'!BO104,IF($C$4=\"High\",'Data Tables'!BO140)))","v":49.078487724825948},{"$f":"IF($C$4=\"Low\",'Data Tables'!BP68,IF($C$4=\"Central\",'Data Tables'!BP104,IF($C$4=\"High\",'Data Tables'!BP140)))","v":49.078487724825948},{"$f":"IF($C$4=\"Low\",'Data Tables'!BQ68,IF($C$4=\"Central\",'Data Tables'!BQ104,IF($C$4=\"High\",'Data Tables'!BQ140)))","v":49.078487724825948},{"$f":"IF($C$4=\"Low\",'Data Tables'!BR68,IF($C$4=\"Central\",'Data Tables'!BR104,IF($C$4=\"High\",'Data Tables'!BR140)))","v":49.078487724825948},{"$f":"IF($C$4=\"Low\",'Data Tables'!BS68,IF($C$4=\"Central\",'Data Tables'!BS104,IF($C$4=\"High\",'Data Tables'!BS140)))","v":49.078487724825948},{"$f":"IF($C$4=\"Low\",'Data Tables'!BT68,IF($C$4=\"Central\",'Data Tables'!BT104,IF($C$4=\"High\",'Data Tables'!BT140)))","v":49.078487724825948},{"$f":"IF($C$4=\"Low\",'Data Tables'!BU68,IF($C$4=\"Central\",'Data Tables'!BU104,IF($C$4=\"High\",'Data Tables'!BU140)))","v":49.078487724825948},{"$f":"IF($C$4=\"Low\",'Data Tables'!BV68,IF($C$4=\"Central\",'Data Tables'!BV104,IF($C$4=\"High\",'Data Tables'!BV140)))","v":49.078487724825948},{"$f":"IF($C$4=\"Low\",'Data Tables'!BW68,IF($C$4=\"Central\",'Data Tables'!BW104,IF($C$4=\"High\",'Data Tables'!BW140)))","v":49.078487724825948},{"$f":"IF($C$4=\"Low\",'Data Tables'!BX68,IF($C$4=\"Central\",'Data Tables'!BX104,IF($C$4=\"High\",'Data Tables'!BX140)))","v":49.078487724825948},{"$f":"IF($C$4=\"Low\",'Data Tables'!BY68,IF($C$4=\"Central\",'Data Tables'!BY104,IF($C$4=\"High\",'Data Tables'!BY140)))","v":49.078487724825948},{"$f":"IF($C$4=\"Low\",'Data Tables'!BZ68,IF($C$4=\"Central\",'Data Tables'!BZ104,IF($C$4=\"High\",'Data Tables'!BZ140)))","v":49.078487724825948},{"$f":"IF($C$4=\"Low\",'Data Tables'!CA68,IF($C$4=\"Central\",'Data Tables'!CA104,IF($C$4=\"High\",'Data Tables'!CA140)))","v":49.078487724825948},{"$f":"IF($C$4=\"Low\",'Data Tables'!CB68,IF($C$4=\"Central\",'Data Tables'!CB104,IF($C$4=\"High\",'Data Tables'!CB140)))","v":49.078487724825948},{"$f":"IF($C$4=\"Low\",'Data Tables'!CC68,IF($C$4=\"Central\",'Data Tables'!CC104,IF($C$4=\"High\",'Data Tables'!CC140)))","v":49.078487724825948},{"$f":"IF($C$4=\"Low\",'Data Tables'!CD68,IF($C$4=\"Central\",'Data Tables'!CD104,IF($C$4=\"High\",'Data Tables'!CD140)))","v":49.078487724825948},{"$f":"IF($C$4=\"Low\",'Data Tables'!CE68,IF($C$4=\"Central\",'Data Tables'!CE104,IF($C$4=\"High\",'Data Tables'!CE140)))","v":49.078487724825948},{"$f":"IF($C$4=\"Low\",'Data Tables'!CF68,IF($C$4=\"Central\",'Data Tables'!CF104,IF($C$4=\"High\",'Data Tables'!CF140)))","v":49.078487724825948},{"$f":"IF($C$4=\"Low\",'Data Tables'!CG68,IF($C$4=\"Central\",'Data Tables'!CG104,IF($C$4=\"High\",'Data Tables'!CG140)))","v":49.078487724825948},{"$f":"IF($C$4=\"Low\",'Data Tables'!CH68,IF($C$4=\"Central\",'Data Tables'!CH104,IF($C$4=\"High\",'Data Tables'!CH140)))","v":49.078487724825948},{"$f":"IF($C$4=\"Low\",'Data Tables'!CI68,IF($C$4=\"Central\",'Data Tables'!CI104,IF($C$4=\"High\",'Data Tables'!CI140)))","v":49.078487724825948},{"$f":"IF($C$4=\"Low\",'Data Tables'!CJ68,IF($C$4=\"Central\",'Data Tables'!CJ104,IF($C$4=\"High\",'Data Tables'!CJ140)))","v":49.078487724825948}]
[null,"Price - Variable - GDP deflated to start year (p/kWh)",null,{"$f":"D141*(100/'GDP Deflators'!$D$23)","v":48.155463093890681},{"$f":"E141*(100/'GDP Deflators'!$D$23)","v":48.08389336470777},{"$f":"F141*(100/'GDP Deflators'!$D$23)","v":48.654050962457376},{"$f":"G141*(100/'GDP Deflators'!$D$23)","v":49.231826574886988},{"$f":"H141*(100/'GDP Deflators'!$D$23)","v":49.809602187316628},{"$f":"I141*(100/'GDP Deflators'!$D$23)","v":50.387377799746247},{"$f":"J141*(100/'GDP Deflators'!$D$23)","v":51.542929024605499},{"$f":"K141*(100/'GDP Deflators'!$D$23)","v":52.120704637035125},{"$f":"L141*(100/'GDP Deflators'!$D$23)","v":52.698480249464751},{"$f":"M141*(100/'GDP Deflators'!$D$23)","v":53.854031474324003},{"$f":"N141*(100/'GDP Deflators'!$D$23)","v":54.431807086753629},{"$f":"O141*(100/'GDP Deflators'!$D$23)","v":54.431807086753629},{"$f":"P141*(100/'GDP Deflators'!$D$23)","v":54.431807086753629},{"$f":"Q141*(100/'GDP Deflators'!$D$23)","v":54.431807086753629},{"$f":"R141*(100/'GDP Deflators'!$D$23)","v":54.431807086753629},{"$f":"S141*(100/'GDP Deflators'!$D$23)","v":54.431807086753629},{"$f":"T141*(100/'GDP Deflators'!$D$23)","v":54.431807086753629},{"$f":"U141*(100/'GDP Deflators'!$D$23)","v":54.431807086753629},{"$f":"V141*(100/'GDP Deflators'!$D$23)","v":54.431807086753629},{"$f":"W141*(100/'GDP Deflators'!$D$23)","v":54.431807086753629},{"$f":"X141*(100/'GDP Deflators'!$D$23)","v":54.431807086753629},{"$f":"Y141*(100/'GDP Deflators'!$D$23)","v":54.431807086753629},{"$f":"Z141*(100/'GDP Deflators'!$D$23)","v":54.431807086753629},{"$f":"AA141*(100/'GDP Deflators'!$D$23)","v":54.431807086753629},{"$f":"AB141*(100/'GDP Deflators'!$D$23)","v":54.431807086753629},{"$f":"AC141*(100/'GDP Deflators'!$D$23)","v":54.431807086753629},{"$f":"AD141*(100/'GDP Deflators'!$D$23)","v":54.431807086753629},{"$f":"AE141*(100/'GDP Deflators'!$D$23)","v":54.431807086753629},{"$f":"AF141*(100/'GDP Deflators'!$D$23)","v":54.431807086753629},{"$f":"AG141*(100/'GDP Deflators'!$D$23)","v":54.431807086753629},{"$f":"AH141*(100/'GDP Deflators'!$D$23)","v":54.431807086753629},{"$f":"AI141*(100/'GDP Deflators'!$D$23)","v":54.431807086753629},{"$f":"AJ141*(100/'GDP Deflators'!$D$23)","v":54.431807086753629},{"$f":"AK141*(100/'GDP Deflators'!$D$23)","v":54.431807086753629},{"$f":"AL141*(100/'GDP Deflators'!$D$23)","v":54.431807086753629},{"$f":"AM141*(100/'GDP Deflators'!$D$23)","v":54.431807086753629},{"$f":"AN141*(100/'GDP Deflators'!$D$23)","v":54.431807086753629},{"$f":"AO141*(100/'GDP Deflators'!$D$23)","v":54.431807086753629},{"$f":"AP141*(100/'GDP Deflators'!$D$23)","v":54.431807086753629},{"$f":"AQ141*(100/'GDP Deflators'!$D$23)","v":54.431807086753629},{"$f":"AR141*(100/'GDP Deflators'!$D$23)","v":54.431807086753629},{"$f":"AS141*(100/'GDP Deflators'!$D$23)","v":54.431807086753629},{"$f":"AT141*(100/'GDP Deflators'!$D$23)","v":54.431807086753629},{"$f":"AU141*(100/'GDP Deflators'!$D$23)","v":54.431807086753629},{"$f":"AV141*(100/'GDP Deflators'!$D$23)","v":54.431807086753629},{"$f":"AW141*(100/'GDP Deflators'!$D$23)","v":54.431807086753629},{"$f":"AX141*(100/'GDP Deflators'!$D$23)","v":54.431807086753629},{"$f":"AY141*(100/'GDP Deflators'!$D$23)","v":54.431807086753629},{"$f":"AZ141*(100/'GDP Deflators'!$D$23)","v":54.431807086753629},{"$f":"BA141*(100/'GDP Deflators'!$D$23)","v":54.431807086753629},{"$f":"BB141*(100/'GDP Deflators'!$D$23)","v":54.431807086753629},{"$f":"BC141*(100/'GDP Deflators'!$D$23)","v":54.431807086753629},{"$f":"BD141*(100/'GDP Deflators'!$D$23)","v":54.431807086753629},{"$f":"BE141*(100/'GDP Deflators'!$D$23)","v":54.431807086753629},{"$f":"BF141*(100/'GDP Deflators'!$D$23)","v":54.431807086753629},{"$f":"BG141*(100/'GDP Deflators'!$D$23)","v":54.431807086753629},{"$f":"BH141*(100/'GDP Deflators'!$D$23)","v":54.431807086753629},{"$f":"BI141*(100/'GDP Deflators'!$D$23)","v":54.431807086753629},{"$f":"BJ141*(100/'GDP Deflators'!$D$23)","v":54.431807086753629},{"$f":"BK141*(100/'GDP Deflators'!$D$23)","v":54.431807086753629},{"$f":"BL141*(100/'GDP Deflators'!$D$23)","v":54.431807086753629},{"$f":"BM141*(100/'GDP Deflators'!$D$23)","v":54.431807086753629},{"$f":"BN141*(100/'GDP Deflators'!$D$23)","v":54.431807086753629},{"$f":"BO141*(100/'GDP Deflators'!$D$23)","v":54.431807086753629},{"$f":"BP141*(100/'GDP Deflators'!$D$23)","v":54.431807086753629},{"$f":"BQ141*(100/'GDP Deflators'!$D$23)","v":54.431807086753629},{"$f":"BR141*(100/'GDP Deflators'!$D$23)","v":54.431807086753629},{"$f":"BS141*(100/'GDP Deflators'!$D$23)","v":54.431807086753629},{"$f":"BT141*(100/'GDP Deflators'!$D$23)","v":54.431807086753629},{"$f":"BU141*(100/'GDP Deflators'!$D$23)","v":54.431807086753629},{"$f":"BV141*(100/'GDP Deflators'!$D$23)","v":54.431807086753629},{"$f":"BW141*(100/'GDP Deflators'!$D$23)","v":54.431807086753629},{"$f":"BX141*(100/'GDP Deflators'!$D$23)","v":54.431807086753629},{"$f":"BY141*(100/'GDP Deflators'!$D$23)","v":54.431807086753629},{"$f":"BZ141*(100/'GDP Deflators'!$D$23)","v":54.431807086753629},{"$f":"CA141*(100/'GDP Deflators'!$D$23)","v":54.431807086753629},{"$f":"CB141*(100/'GDP Deflators'!$D$23)","v":54.431807086753629},{"$f":"CC141*(100/'GDP Deflators'!$D$23)","v":54.431807086753629},{"$f":"CD141*(100/'GDP Deflators'!$D$23)","v":54.431807086753629},{"$f":"CE141*(100/'GDP Deflators'!$D$23)","v":54.431807086753629},{"$f":"CF141*(100/'GDP Deflators'!$D$23)","v":54.431807086753629}]
[null,"Net Energy Change (litres)",null,{"$f":"'Energy Input'!F63-D228","v":0},{"$f":"'Energy Input'!G63-E228","v":0},{"$f":"'Energy Input'!H63-F228","v":0},{"$f":"'Energy Input'!I63-G228","v":0},{"$f":"'Energy Input'!J63-H228","v":0},{"$f":"'Energy Input'!K63-I228","v":0},{"$f":"'Energy Input'!L63-J228","v":0},{"$f":"'Energy Input'!M63-K228","v":0},{"$f":"'Energy Input'!N63-L228","v":0},{"$f":"'Energy Input'!O63-M228","v":0},{"$f":"'Energy Input'!P63-N228","v":0},{"$f":"'Energy Input'!Q63-O228","v":0},{"$f":"'Energy Input'!R63-P228","v":0},{"$f":"'Energy Input'!S63-Q228","v":0},{"$f":"'Energy Input'!T63-R228","v":0},{"$f":"'Energy Input'!U63-S228","v":0},{"$f":"'Energy Input'!V63-T228","v":0},{"$f":"'Energy Input'!W63-U228","v":0},{"$f":"'Energy Input'!X63-V228","v":0},{"$f":"'Energy Input'!Y63-W228","v":0},{"$f":"'Energy Input'!Z63-X228","v":0},{"$f":"'Energy Input'!AA63-Y228","v":0},{"$f":"'Energy Input'!AB63-Z228","v":0},{"$f":"'Energy Input'!AC63-AA228","v":0},{"$f":"'Energy Input'!AD63-AB228","v":0},{"$f":"'Energy Input'!AE63-AC228","v":0},{"$f":"'Energy Input'!AF63-AD228","v":0},{"$f":"'Energy Input'!AG63-AE228","v":0},{"$f":"'Energy Input'!AH63-AF228","v":0},{"$f":"'Energy Input'!AI63-AG228","v":0},{"$f":"'Energy Input'!AJ63-AH228","v":0},{"$f":"'Energy Input'!AK63-AI228","v":0},{"$f":"'Energy Input'!AL63-AJ228","v":0},{"$f":"'Energy Input'!AM63-AK228","v":0},{"$f":"'Energy Input'!AN63-AL228","v":0},{"$f":"'Energy Input'!AO63-AM228","v":0},{"$f":"'Energy Input'!AP63-AN228","v":0},{"$f":"'Energy Input'!AQ63-AO228","v":0},{"$f":"'Energy Input'!AR63-AP228","v":0},{"$f":"'Energy Input'!AS63-AQ228","v":0},{"$f":"'Energy Input'!AT63-AR228","v":0},{"$f":"'Energy Input'!AU63-AS228","v":0},{"$f":"'Energy Input'!AV63-AT228","v":0},{"$f":"'Energy Input'!AW63-AU228","v":0},{"$f":"'Energy Input'!AX63-AV228","v":0},{"$f":"'Energy Input'!AY63-AW228","v":0},{"$f":"'Energy Input'!AZ63-AX228","v":0},{"$f":"'Energy Input'!BA63-AY228","v":0},{"$f":"'Energy Input'!BB63-AZ228","v":0},{"$f":"'Energy Input'!BC63-BA228","v":0},{"$f":"'Energy Input'!BD63-BB228","v":0},{"$f":"'Energy Input'!BE63-BC228","v":0},{"$f":"'Energy Input'!BF63-BD228","v":0},{"$f":"'Energy Input'!BG63-BE228","v":0},{"$f":"'Energy Input'!BH63-BF228","v":0},{"$f":"'Energy Input'!BI63-BG228","v":0},{"$f":"'Energy Input'!BJ63-BH228","v":0},{"$f":"'Energy Input'!BK63-BI228","v":0},{"$f":"'Energy Input'!BL63-BJ228","v":0},{"$f":"'Energy Input'!BM63-BK228","v":0},{"$f":"'Energy Input'!BN63-BL228","v":0},{"$f":"'Energy Input'!BO63-BM228","v":0},{"$f":"'Energy Input'!BP63-BN228","v":0},{"$f":"'Energy Input'!BQ63-BO228","v":0},{"$f":"'Energy Input'!BR63-BP228","v":0},{"$f":"'Energy Input'!BS63-BQ228","v":0},{"$f":"'Energy Input'!BT63-BR228","v":0},{"$f":"'Energy Input'!BU63-BS228","v":0},{"$f":"'Energy Input'!BV63-BT228","v":0},{"$f":"'Energy Input'!BW63-BU228","v":0},{"$f":"'Energy Input'!BX63-BV228","v":0},{"$f":"'Energy Input'!BY63-BW228","v":0},{"$f":"'Energy Input'!BZ63-BX228","v":0},{"$f":"'Energy Input'!CA63-BY228","v":0},{"$f":"'Energy Input'!CB63-BZ228","v":0},{"$f":"'Energy Input'!CC63-CA228","v":0},{"$f":"'Energy Input'!CD63-CB228","v":0},{"$f":"'Energy Input'!CE63-CC228","v":0},{"$f":"'Energy Input'!CF63-CD228","v":0},{"$f":"'Energy Input'!CG63-CE228","v":0},{"$f":"'Energy Input'!CH63-CF228","v":0}]
[null,"Total (undiscounted) (£)",null,{"$f":"(D143*D142)/100","v":0},{"$f":"(E143*E142)/100","v":0},{"$f":"(F143*F142)/100","v":0},{"$f":"(G143*G142)/100","v":0},{"$f":"(H143*H142)/100","v":0},{"$f":"(I143*I142)/100","v":0},{"$f":"(J143*J142)/100","v":0},{"$f":"(K143*K142)/100","v":0},{"$f":"(L143*L142)/100","v":0},{"$f":"(M143*M142)/100","v":0},{"$f":"(N143*N142)/100","v":0},{"$f":"(O143*O142)/100","v":0},{"$f":"(P143*P142)/100","v":0},{"$f":"(Q143*Q142)/100","v":0},{"$f":"(R143*R142)/100","v":0},{"$f":"(S143*S142)/100","v":0},{"$f":"(T143*T142)/100","v":0},{"$f":"(U143*U142)/100","v":0},{"$f":"(V143*V142)/100","v":0},{"$f":"(W143*W142)/100","v":0},{"$f":"(X143*X142)/100","v":0},{"$f":"(Y143*Y142)/100","v":0},{"$f":"(Z143*Z142)/100","v":0},{"$f":"(AA143*AA142)/100","v":0},{"$f":"(AB143*AB142)/100","v":0},{"$f":"(AC143*AC142)/100","v":0},{"$f":"(AD143*AD142)/100","v":0},{"$f":"(AE143*AE142)/100","v":0},{"$f":"(AF143*AF142)/100","v":0},{"$f":"(AG143*AG142)/100","v":0},{"$f":"(AH143*AH142)/100","v":0},{"$f":"(AI143*AI142)/100","v":0},{"$f":"(AJ143*AJ142)/100","v":0},{"$f":"(AK143*AK142)/100","v":0},{"$f":"(AL143*AL142)/100","v":0},{"$f":"(AM143*AM142)/100","v":0},{"$f":"(AN143*AN142)/100","v":0},{"$f":"(AO143*AO142)/100","v":0},{"$f":"(AP143*AP142)/100","v":0},{"$f":"(AQ143*AQ142)/100","v":0},{"$f":"(AR143*AR142)/100","v":0},{"$f":"(AS143*AS142)/100","v":0},{"$f":"(AT143*AT142)/100","v":0},{"$f":"(AU143*AU142)/100","v":0},{"$f":"(AV143*AV142)/100","v":0},{"$f":"(AW143*AW142)/100","v":0},{"$f":"(AX143*AX142)/100","v":0},{"$f":"(AY143*AY142)/100","v":0},{"$f":"(AZ143*AZ142)/100","v":0},{"$f":"(BA143*BA142)/100","v":0},{"$f":"(BB143*BB142)/100","v":0},{"$f":"(BC143*BC142)/100","v":0},{"$f":"(BD143*BD142)/100","v":0},{"$f":"(BE143*BE142)/100","v":0},{"$f":"(BF143*BF142)/100","v":0},{"$f":"(BG143*BG142)/100","v":0},{"$f":"(BH143*BH142)/100","v":0},{"$f":"(BI143*BI142)/100","v":0},{"$f":"(BJ143*BJ142)/100","v":0},{"$f":"(BK143*BK142)/100","v":0},{"$f":"(BL143*BL142)/100","v":0},{"$f":"(BM143*BM142)/100","v":0},{"$f":"(BN143*BN142)/100","v":0},{"$f":"(BO143*BO142)/100","v":0},{"$f":"(BP143*BP142)/100","v":0},{"$f":"(BQ143*BQ142)/100","v":0},{"$f":"(BR143*BR142)/100","v":0},{"$f":"(BS143*BS142)/100","v":0},{"$f":"(BT143*BT142)/100","v":0},{"$f":"(BU143*BU142)/100","v":0},{"$f":"(BV143*BV142)/100","v":0},{"$f":"(BW143*BW142)/100","v":0},{"$f":"(BX143*BX142)/100","v":0},{"$f":"(BY143*BY142)/100","v":0},{"$f":"(BZ143*BZ142)/100","v":0},{"$f":"(CA143*CA142)/100","v":0},{"$f":"(CB143*CB142)/100","v":0},{"$f":"(CC143*CC142)/100","v":0},{"$f":"(CD143*CD142)/100","v":0},{"$f":"(CE143*CE142)/100","v":0},{"$f":"(CF143*CF142)/100","v":0}]
[]
[null,"Industrial"]
[null,"Price - Variable (p/litre) (2017)",null,{"$f":"IF($C$4=\"Low\",'Data Tables'!H69,IF($C$4=\"Central\",'Data Tables'!H105,IF($C$4=\"High\",'Data Tables'!H141)))","v":39.082098191524125},{"$f":"IF($C$4=\"Low\",'Data Tables'!I69,IF($C$4=\"Central\",'Data Tables'!I105,IF($C$4=\"High\",'Data Tables'!I141)))","v":39.017567280956087},{"$f":"IF($C$4=\"Low\",'Data Tables'!J69,IF($C$4=\"Central\",'Data Tables'!J105,IF($C$4=\"High\",'Data Tables'!J141)))","v":39.531650390814477},{"$f":"IF($C$4=\"Low\",'Data Tables'!K69,IF($C$4=\"Central\",'Data Tables'!K105,IF($C$4=\"High\",'Data Tables'!K141)))","v":40.052602290448007},{"$f":"IF($C$4=\"Low\",'Data Tables'!L69,IF($C$4=\"Central\",'Data Tables'!L105,IF($C$4=\"High\",'Data Tables'!L141)))","v":40.573554190081566},{"$f":"IF($C$4=\"Low\",'Data Tables'!M69,IF($C$4=\"Central\",'Data Tables'!M105,IF($C$4=\"High\",'Data Tables'!M141)))","v":41.094506089715111},{"$f":"IF($C$4=\"Low\",'Data Tables'!N69,IF($C$4=\"Central\",'Data Tables'!N105,IF($C$4=\"High\",'Data Tables'!N141)))","v":42.136409888982215},{"$f":"IF($C$4=\"Low\",'Data Tables'!O69,IF($C$4=\"Central\",'Data Tables'!O105,IF($C$4=\"High\",'Data Tables'!O141)))","v":42.657361788615759},{"$f":"IF($C$4=\"Low\",'Data Tables'!P69,IF($C$4=\"Central\",'Data Tables'!P105,IF($C$4=\"High\",'Data Tables'!P141)))","v":43.178313688249304},{"$f":"IF($C$4=\"Low\",'Data Tables'!Q69,IF($C$4=\"Central\",'Data Tables'!Q105,IF($C$4=\"High\",'Data Tables'!Q141)))","v":44.220217487516408},{"$f":"IF($C$4=\"Low\",'Data Tables'!R69,IF($C$4=\"Central\",'Data Tables'!R105,IF($C$4=\"High\",'Data Tables'!R141)))","v":44.741169387149952},{"$f":"IF($C$4=\"Low\",'Data Tables'!S69,IF($C$4=\"Central\",'Data Tables'!S105,IF($C$4=\"High\",'Data Tables'!S141)))","v":44.741169387149952},{"$f":"IF($C$4=\"Low\",'Data Tables'!T69,IF($C$4=\"Central\",'Data Tables'!T105,IF($C$4=\"High\",'Data Tables'!T141)))","v":44.741169387149952},{"$f":"IF($C$4=\"Low\",'Data Tables'!U69,IF($C$4=\"Central\",'Data Tables'!U105,IF($C$4=\"High\",'Data Tables'!U141)))","v":44.741169387149952},{"$f":"IF($C$4=\"Low\",'Data Tables'!V69,IF($C$4=\"Central\",'Data Tables'!V105,IF($C$4=\"High\",'Data Tables'!V141)))","v":44.741169387149952},{"$f":"IF($C$4=\"Low\",'Data Tables'!W69,IF($C$4=\"Central\",'Data Tables'!W105,IF($C$4=\"High\",'Data Tables'!W141)))","v":44.741169387149952},{"$f":"IF($C$4=\"Low\",'Data Tables'!X69,IF($C$4=\"Central\",'Data Tables'!X105,IF($C$4=\"High\",'Data Tables'!X141)))","v":44.741169387149952},{"$f":"IF($C$4=\"Low\",'Data Tables'!Y69,IF($C$4=\"Central\",'Data Tables'!Y105,IF($C$4=\"High\",'Data Tables'!Y141)))","v":44.741169387149952},{"$f":"IF($C$4=\"Low\",'Data Tables'!Z69,IF($C$4=\"Central\",'Data Tables'!Z105,IF($C$4=\"High\",'Data Tables'!Z141)))","v":44.741169387149952},{"$f":"IF($C$4=\"Low\",'Data Tables'!AA69,IF($C$4=\"Central\",'Data Tables'!AA105,IF($C$4=\"High\",'Data Tables'!AA141)))","v":44.741169387149952},{"$f":"IF($C$4=\"Low\",'Data Tables'!AB69,IF($C$4=\"Central\",'Data Tables'!AB105,IF($C$4=\"High\",'Data Tables'!AB141)))","v":44.741169387149952},{"$f":"IF($C$4=\"Low\",'Data Tables'!AC69,IF($C$4=\"Central\",'Data Tables'!AC105,IF($C$4=\"High\",'Data Tables'!AC141)))","v":44.741169387149952},{"$f":"IF($C$4=\"Low\",'Data Tables'!AD69,IF($C$4=\"Central\",'Data Tables'!AD105,IF($C$4=\"High\",'Data Tables'!AD141)))","v":44.741169387149952},{"$f":"IF($C$4=\"Low\",'Data Tables'!AE69,IF($C$4=\"Central\",'Data Tables'!AE105,IF($C$4=\"High\",'Data Tables'!AE141)))","v":44.741169387149952},{"$f":"IF($C$4=\"Low\",'Data Tables'!AF69,IF($C$4=\"Central\",'Data Tables'!AF105,IF($C$4=\"High\",'Data Tables'!AF141)))","v":44.741169387149952},{"$f":"IF($C$4=\"Low\",'Data Tables'!AG69,IF($C$4=\"Central\",'Data Tables'!AG105,IF($C$4=\"High\",'Data Tables'!AG141)))","v":44.741169387149952},{"$f":"IF($C$4=\"Low\",'Data Tables'!AH69,IF($C$4=\"Central\",'Data Tables'!AH105,IF($C$4=\"High\",'Data Tables'!AH141)))","v":44.741169387149952},{"$f":"IF($C$4=\"Low\",'Data Tables'!AI69,IF($C$4=\"Central\",'Data Tables'!AI105,IF($C$4=\"High\",'Data Tables'!AI141)))","v":44.741169387149952},{"$f":"IF($C$4=\"Low\",'Data Tables'!AJ69,IF($C$4=\"Central\",'Data Tables'!AJ105,IF($C$4=\"High\",'Data Tables'!AJ141)))","v":44.741169387149952},{"$f":"IF($C$4=\"Low\",'Data Tables'!AK69,IF($C$4=\"Central\",'Data Tables'!AK105,IF($C$4=\"High\",'Data Tables'!AK141)))","v":44.741169387149952},{"$f":"IF($C$4=\"Low\",'Data Tables'!AL69,IF($C$4=\"Central\",'Data Tables'!AL105,IF($C$4=\"High\",'Data Tables'!AL141)))","v":44.741169387149952},{"$f":"IF($C$4=\"Low\",'Data Tables'!AM69,IF($C$4=\"Central\",'Data Tables'!AM105,IF($C$4=\"High\",'Data Tables'!AM141)))","v":44.741169387149952},{"$f":"IF($C$4=\"Low\",'Data Tables'!AN69,IF($C$4=\"Central\",'Data Tables'!AN105,IF($C$4=\"High\",'Data Tables'!AN141)))","v":44.741169387149952},{"$f":"IF($C$4=\"Low\",'Data Tables'!AO69,IF($C$4=\"Central\",'Data Tables'!AO105,IF($C$4=\"High\",'Data Tables'!AO141)))","v":44.741169387149952},{"$f":"IF($C$4=\"Low\",'Data Tables'!AP69,IF($C$4=\"Central\",'Data Tables'!AP105,IF($C$4=\"High\",'Data Tables'!AP141)))","v":44.741169387149952},{"$f":"IF($C$4=\"Low\",'Data Tables'!AQ69,IF($C$4=\"Central\",'Data Tables'!AQ105,IF($C$4=\"High\",'Data Tables'!AQ141)))","v":44.741169387149952},{"$f":"IF($C$4=\"Low\",'Data Tables'!AR69,IF($C$4=\"Central\",'Data Tables'!AR105,IF($C$4=\"High\",'Data Tables'!AR141)))","v":44.741169387149952},{"$f":"IF($C$4=\"Low\",'Data Tables'!AS69,IF($C$4=\"Central\",'Data Tables'!AS105,IF($C$4=\"High\",'Data Tables'!AS141)))","v":44.741169387149952},{"$f":"IF($C$4=\"Low\",'Data Tables'!AT69,IF($C$4=\"Central\",'Data Tables'!AT105,IF($C$4=\"High\",'Data Tables'!AT141)))","v":44.741169387149952},{"$f":"IF($C$4=\"Low\",'Data Tables'!AU69,IF($C$4=\"Central\",'Data Tables'!AU105,IF($C$4=\"High\",'Data Tables'!AU141)))","v":44.741169387149952},{"$f":"IF($C$4=\"Low\",'Data Tables'!AV69,IF($C$4=\"Central\",'Data Tables'!AV105,IF($C$4=\"High\",'Data Tables'!AV141)))","v":44.741169387149952},{"$f":"IF($C$4=\"Low\",'Data Tables'!AW69,IF($C$4=\"Central\",'Data Tables'!AW105,IF($C$4=\"High\",'Data Tables'!AW141)))","v":44.741169387149952},{"$f":"IF($C$4=\"Low\",'Data Tables'!AX69,IF($C$4=\"Central\",'Data Tables'!AX105,IF($C$4=\"High\",'Data Tables'!AX141)))","v":44.741169387149952},{"$f":"IF($C$4=\"Low\",'Data Tables'!AY69,IF($C$4=\"Central\",'Data Tables'!AY105,IF($C$4=\"High\",'Data Tables'!AY141)))","v":44.741169387149952},{"$f":"IF($C$4=\"Low\",'Data Tables'!AZ69,IF($C$4=\"Central\",'Data Tables'!AZ105,IF($C$4=\"High\",'Data Tables'!AZ141)))","v":44.741169387149952},{"$f":"IF($C$4=\"Low\",'Data Tables'!BA69,IF($C$4=\"Central\",'Data Tables'!BA105,IF($C$4=\"High\",'Data Tables'!BA141)))","v":44.741169387149952},{"$f":"IF($C$4=\"Low\",'Data Tables'!BB69,IF($C$4=\"Central\",'Data Tables'!BB105,IF($C$4=\"High\",'Data Tables'!BB141)))","v":44.741169387149952},{"$f":"IF($C$4=\"Low\",'Data Tables'!BC69,IF($C$4=\"Central\",'Data Tables'!BC105,IF($C$4=\"High\",'Data Tables'!BC141)))","v":44.741169387149952},{"$f":"IF($C$4=\"Low\",'Data Tables'!BD69,IF($C$4=\"Central\",'Data Tables'!BD105,IF($C$4=\"High\",'Data Tables'!BD141)))","v":44.741169387149952},{"$f":"IF($C$4=\"Low\",'Data Tables'!BE69,IF($C$4=\"Central\",'Data Tables'!BE105,IF($C$4=\"High\",'Data Tables'!BE141)))","v":44.741169387149952},{"$f":"IF($C$4=\"Low\",'Data Tables'!BF69,IF($C$4=\"Central\",'Data Tables'!BF105,IF($C$4=\"High\",'Data Tables'!BF141)))","v":44.741169387149952},{"$f":"IF($C$4=\"Low\",'Data Tables'!BG69,IF($C$4=\"Central\",'Data Tables'!BG105,IF($C$4=\"High\",'Data Tables'!BG141)))","v":44.741169387149952},{"$f":"IF($C$4=\"Low\",'Data Tables'!BH69,IF($C$4=\"Central\",'Data Tables'!BH105,IF($C$4=\"High\",'Data Tables'!BH141)))","v":44.741169387149952},{"$f":"IF($C$4=\"Low\",'Data Tables'!BI69,IF($C$4=\"Central\",'Data Tables'!BI105,IF($C$4=\"High\",'Data Tables'!BI141)))","v":44.741169387149952},{"$f":"IF($C$4=\"Low\",'Data Tables'!BJ69,IF($C$4=\"Central\",'Data Tables'!BJ105,IF($C$4=\"High\",'Data Tables'!BJ141)))","v":44.741169387149952},{"$f":"IF($C$4=\"Low\",'Data Tables'!BK69,IF($C$4=\"Central\",'Data Tables'!BK105,IF($C$4=\"High\",'Data Tables'!BK141)))","v":44.741169387149952},{"$f":"IF($C$4=\"Low\",'Data Tables'!BL69,IF($C$4=\"Central\",'Data Tables'!BL105,IF($C$4=\"High\",'Data Tables'!BL141)))","v":44.741169387149952},{"$f":"IF($C$4=\"Low\",'Data Tables'!BM69,IF($C$4=\"Central\",'Data Tables'!BM105,IF($C$4=\"High\",'Data Tables'!BM141)))","v":44.741169387149952},{"$f":"IF($C$4=\"Low\",'Data Tables'!BN69,IF($C$4=\"Central\",'Data Tables'!BN105,IF($C$4=\"High\",'Data Tables'!BN141)))","v":44.741169387149952},{"$f":"IF($C$4=\"Low\",'Data Tables'!BO69,IF($C$4=\"Central\",'Data Tables'!BO105,IF($C$4=\"High\",'Data Tables'!BO141)))","v":44.741169387149952},{"$f":"IF($C$4=\"Low\",'Data Tables'!BP69,IF($C$4=\"Central\",'Data Tables'!BP105,IF($C$4=\"High\",'Data Tables'!BP141)))","v":44.741169387149952},{"$f":"IF($C$4=\"Low\",'Data Tables'!BQ69,IF($C$4=\"Central\",'Data Tables'!BQ105,IF($C$4=\"High\",'Data Tables'!BQ141)))","v":44.741169387149952},{"$f":"IF($C$4=\"Low\",'Data Tables'!BR69,IF($C$4=\"Central\",'Data Tables'!BR105,IF($C$4=\"High\",'Data Tables'!BR141)))","v":44.741169387149952},{"$f":"IF($C$4=\"Low\",'Data Tables'!BS69,IF($C$4=\"Central\",'Data Tables'!BS105,IF($C$4=\"High\",'Data Tables'!BS141)))","v":44.741169387149952},{"$f":"IF($C$4=\"Low\",'Data Tables'!BT69,IF($C$4=\"Central\",'Data Tables'!BT105,IF($C$4=\"High\",'Data Tables'!BT141)))","v":44.741169387149952},{"$f":"IF($C$4=\"Low\",'Data Tables'!BU69,IF($C$4=\"Central\",'Data Tables'!BU105,IF($C$4=\"High\",'Data Tables'!BU141)))","v":44.741169387149952},{"$f":"IF($C$4=\"Low\",'Data Tables'!BV69,IF($C$4=\"Central\",'Data Tables'!BV105,IF($C$4=\"High\",'Data Tables'!BV141)))","v":44.741169387149952},{"$f":"IF($C$4=\"Low\",'Data Tables'!BW69,IF($C$4=\"Central\",'Data Tables'!BW105,IF($C$4=\"High\",'Data Tables'!BW141)))","v":44.741169387149952},{"$f":"IF($C$4=\"Low\",'Data Tables'!BX69,IF($C$4=\"Central\",'Data Tables'!BX105,IF($C$4=\"High\",'Data Tables'!BX141)))","v":44.741169387149952},{"$f":"IF($C$4=\"Low\",'Data Tables'!BY69,IF($C$4=\"Central\",'Data Tables'!BY105,IF($C$4=\"High\",'Data Tables'!BY141)))","v":44.741169387149952},{"$f":"IF($C$4=\"Low\",'Data Tables'!BZ69,IF($C$4=\"Central\",'Data Tables'!BZ105,IF($C$4=\"High\",'Data Tables'!BZ141)))","v":44.741169387149952},{"$f":"IF($C$4=\"Low\",'Data Tables'!CA69,IF($C$4=\"Central\",'Data Tables'!CA105,IF($C$4=\"High\",'Data Tables'!CA141)))","v":44.741169387149952},{"$f":"IF($C$4=\"Low\",'Data Tables'!CB69,IF($C$4=\"Central\",'Data Tables'!CB105,IF($C$4=\"High\",'Data Tables'!CB141)))","v":44.741169387149952},{"$f":"IF($C$4=\"Low\",'Data Tables'!CC69,IF($C$4=\"Central\",'Data Tables'!CC105,IF($C$4=\"High\",'Data Tables'!CC141)))","v":44.741169387149952},{"$f":"IF($C$4=\"Low\",'Data Tables'!CD69,IF($C$4=\"Central\",'Data Tables'!CD105,IF($C$4=\"High\",'Data Tables'!CD141)))","v":44.741169387149952},{"$f":"IF($C$4=\"Low\",'Data Tables'!CE69,IF($C$4=\"Central\",'Data Tables'!CE105,IF($C$4=\"High\",'Data Tables'!CE141)))","v":44.741169387149952},{"$f":"IF($C$4=\"Low\",'Data Tables'!CF69,IF($C$4=\"Central\",'Data Tables'!CF105,IF($C$4=\"High\",'Data Tables'!CF141)))","v":44.741169387149952},{"$f":"IF($C$4=\"Low\",'Data Tables'!CG69,IF($C$4=\"Central\",'Data Tables'!CG105,IF($C$4=\"High\",'Data Tables'!CG141)))","v":44.741169387149952},{"$f":"IF($C$4=\"Low\",'Data Tables'!CH69,IF($C$4=\"Central\",'Data Tables'!CH105,IF($C$4=\"High\",'Data Tables'!CH141)))","v":44.741169387149952},{"$f":"IF($C$4=\"Low\",'Data Tables'!CI69,IF($C$4=\"Central\",'Data Tables'!CI105,IF($C$4=\"High\",'Data Tables'!CI141)))","v":44.741169387149952},{"$f":"IF($C$4=\"Low\",'Data Tables'!CJ69,IF($C$4=\"Central\",'Data Tables'!CJ105,IF($C$4=\"High\",'Data Tables'!CJ141)))","v":44.741169387149952}]
[null,"Price - Variable - GDP deflated to start year (p/kWh)",null,{"$f":"D147*(100/'GDP Deflators'!$D$23)","v":43.345044395704193},{"$f":"E147*(100/'GDP Deflators'!$D$23)","v":43.273474666521295},{"$f":"F147*(100/'GDP Deflators'!$D$23)","v":43.843632264270902},{"$f":"G147*(100/'GDP Deflators'!$D$23)","v":44.421407876700506},{"$f":"H147*(100/'GDP Deflators'!$D$23)","v":44.999183489130139},{"$f":"I147*(100/'GDP Deflators'!$D$23)","v":45.576959101559765},{"$f":"J147*(100/'GDP Deflators'!$D$23)","v":46.732510326419018},{"$f":"K147*(100/'GDP Deflators'!$D$23)","v":47.310285938848644},{"$f":"L147*(100/'GDP Deflators'!$D$23)","v":47.888061551278263},{"$f":"M147*(100/'GDP Deflators'!$D$23)","v":49.043612776137522},{"$f":"N147*(100/'GDP Deflators'!$D$23)","v":49.621388388567141},{"$f":"O147*(100/'GDP Deflators'!$D$23)","v":49.621388388567141},{"$f":"P147*(100/'GDP Deflators'!$D$23)","v":49.621388388567141},{"$f":"Q147*(100/'GDP Deflators'!$D$23)","v":49.621388388567141},{"$f":"R147*(100/'GDP Deflators'!$D$23)","v":49.621388388567141},{"$f":"S147*(100/'GDP Deflators'!$D$23)","v":49.621388388567141},{"$f":"T147*(100/'GDP Deflators'!$D$23)","v":49.621388388567141},{"$f":"U147*(100/'GDP Deflators'!$D$23)","v":49.621388388567141},{"$f":"V147*(100/'GDP Deflators'!$D$23)","v":49.621388388567141},{"$f":"W147*(100/'GDP Deflators'!$D$23)","v":49.621388388567141},{"$f":"X147*(100/'GDP Deflators'!$D$23)","v":49.621388388567141},{"$f":"Y147*(100/'GDP Deflators'!$D$23)","v":49.621388388567141},{"$f":"Z147*(100/'GDP Deflators'!$D$23)","v":49.621388388567141},{"$f":"AA147*(100/'GDP Deflators'!$D$23)","v":49.621388388567141},{"$f":"AB147*(100/'GDP Deflators'!$D$23)","v":49.621388388567141},{"$f":"AC147*(100/'GDP Deflators'!$D$23)","v":49.621388388567141},{"$f":"AD147*(100/'GDP Deflators'!$D$23)","v":49.621388388567141},{"$f":"AE147*(100/'GDP Deflators'!$D$23)","v":49.621388388567141},{"$f":"AF147*(100/'GDP Deflators'!$D$23)","v":49.621388388567141},{"$f":"AG147*(100/'GDP Deflators'!$D$23)","v":49.621388388567141},{"$f":"AH147*(100/'GDP Deflators'!$D$23)","v":49.621388388567141},{"$f":"AI147*(100/'GDP Deflators'!$D$23)","v":49.621388388567141},{"$f":"AJ147*(100/'GDP Deflators'!$D$23)","v":49.621388388567141},{"$f":"AK147*(100/'GDP Deflators'!$D$23)","v":49.621388388567141},{"$f":"AL147*(100/'GDP Deflators'!$D$23)","v":49.621388388567141},{"$f":"AM147*(100/'GDP Deflators'!$D$23)","v":49.621388388567141},{"$f":"AN147*(100/'GDP Deflators'!$D$23)","v":49.621388388567141},{"$f":"AO147*(100/'GDP Deflators'!$D$23)","v":49.621388388567141},{"$f":"AP147*(100/'GDP Deflators'!$D$23)","v":49.621388388567141},{"$f":"AQ147*(100/'GDP Deflators'!$D$23)","v":49.621388388567141},{"$f":"AR147*(100/'GDP Deflators'!$D$23)","v":49.621388388567141},{"$f":"AS147*(100/'GDP Deflators'!$D$23)","v":49.621388388567141},{"$f":"AT147*(100/'GDP Deflators'!$D$23)","v":49.621388388567141},{"$f":"AU147*(100/'GDP Deflators'!$D$23)","v":49.621388388567141},{"$f":"AV147*(100/'GDP Deflators'!$D$23)","v":49.621388388567141},{"$f":"AW147*(100/'GDP Deflators'!$D$23)","v":49.621388388567141},{"$f":"AX147*(100/'GDP Deflators'!$D$23)","v":49.621388388567141},{"$f":"AY147*(100/'GDP Deflators'!$D$23)","v":49.621388388567141},{"$f":"AZ147*(100/'GDP Deflators'!$D$23)","v":49.621388388567141},{"$f":"BA147*(100/'GDP Deflators'!$D$23)","v":49.621388388567141},{"$f":"BB147*(100/'GDP Deflators'!$D$23)","v":49.621388388567141},{"$f":"BC147*(100/'GDP Deflators'!$D$23)","v":49.621388388567141},{"$f":"BD147*(100/'GDP Deflators'!$D$23)","v":49.621388388567141},{"$f":"BE147*(100/'GDP Deflators'!$D$23)","v":49.621388388567141},{"$f":"BF147*(100/'GDP Deflators'!$D$23)","v":49.621388388567141},{"$f":"BG147*(100/'GDP Deflators'!$D$23)","v":49.621388388567141},{"$f":"BH147*(100/'GDP Deflators'!$D$23)","v":49.621388388567141},{"$f":"BI147*(100/'GDP Deflators'!$D$23)","v":49.621388388567141},{"$f":"BJ147*(100/'GDP Deflators'!$D$23)","v":49.621388388567141},{"$f":"BK147*(100/'GDP Deflators'!$D$23)","v":49.621388388567141},{"$f":"BL147*(100/'GDP Deflators'!$D$23)","v":49.621388388567141},{"$f":"BM147*(100/'GDP Deflators'!$D$23)","v":49.621388388567141},{"$f":"BN147*(100/'GDP Deflators'!$D$23)","v":49.621388388567141},{"$f":"BO147*(100/'GDP Deflators'!$D$23)","v":49.621388388567141},{"$f":"BP147*(100/'GDP Deflators'!$D$23)","v":49.621388388567141},{"$f":"BQ147*(100/'GDP Deflators'!$D$23)","v":49.621388388567141},{"$f":"BR147*(100/'GDP Deflators'!$D$23)","v":49.621388388567141},{"$f":"BS147*(100/'GDP Deflators'!$D$23)","v":49.621388388567141},{"$f":"BT147*(100/'GDP Deflators'!$D$23)","v":49.621388388567141},{"$f":"BU147*(100/'GDP Deflators'!$D$23)","v":49.621388388567141},{"$f":"BV147*(100/'GDP Deflators'!$D$23)","v":49.621388388567141},{"$f":"BW147*(100/'GDP Deflators'!$D$23)","v":49.621388388567141},{"$f":"BX147*(100/'GDP Deflators'!$D$23)","v":49.621388388567141},{"$f":"BY147*(100/'GDP Deflators'!$D$23)","v":49.621388388567141},{"$f":"BZ147*(100/'GDP Deflators'!$D$23)","v":49.621388388567141},{"$f":"CA147*(100/'GDP Deflators'!$D$23)","v":49.621388388567141},{"$f":"CB147*(100/'GDP Deflators'!$D$23)","v":49.621388388567141},{"$f":"CC147*(100/'GDP Deflators'!$D$23)","v":49.621388388567141},{"$f":"CD147*(100/'GDP Deflators'!$D$23)","v":49.621388388567141},{"$f":"CE147*(100/'GDP Deflators'!$D$23)","v":49.621388388567141},{"$f":"CF147*(100/'GDP Deflators'!$D$23)","v":49.621388388567141}]
[null,"Net Energy Change (litres)",null,{"$f":"'Energy Input'!F64-D234","v":0},{"$f":"'Energy Input'!G64-E234","v":0},{"$f":"'Energy Input'!H64-F234","v":0},{"$f":"'Energy Input'!I64-G234","v":0},{"$f":"'Energy Input'!J64-H234","v":0},{"$f":"'Energy Input'!K64-I234","v":0},{"$f":"'Energy Input'!L64-J234","v":0},{"$f":"'Energy Input'!M64-K234","v":0},{"$f":"'Energy Input'!N64-L234","v":0},{"$f":"'Energy Input'!O64-M234","v":0},{"$f":"'Energy Input'!P64-N234","v":0},{"$f":"'Energy Input'!Q64-O234","v":0},{"$f":"'Energy Input'!R64-P234","v":0},{"$f":"'Energy Input'!S64-Q234","v":0},{"$f":"'Energy Input'!T64-R234","v":0},{"$f":"'Energy Input'!U64-S234","v":0},{"$f":"'Energy Input'!V64-T234","v":0},{"$f":"'Energy Input'!W64-U234","v":0},{"$f":"'Energy Input'!X64-V234","v":0},{"$f":"'Energy Input'!Y64-W234","v":0},{"$f":"'Energy Input'!Z64-X234","v":0},{"$f":"'Energy Input'!AA64-Y234","v":0},{"$f":"'Energy Input'!AB64-Z234","v":0},{"$f":"'Energy Input'!AC64-AA234","v":0},{"$f":"'Energy Input'!AD64-AB234","v":0},{"$f":"'Energy Input'!AE64-AC234","v":0},{"$f":"'Energy Input'!AF64-AD234","v":0},{"$f":"'Energy Input'!AG64-AE234","v":0},{"$f":"'Energy Input'!AH64-AF234","v":0},{"$f":"'Energy Input'!AI64-AG234","v":0},{"$f":"'Energy Input'!AJ64-AH234","v":0},{"$f":"'Energy Input'!AK64-AI234","v":0},{"$f":"'Energy Input'!AL64-AJ234","v":0},{"$f":"'Energy Input'!AM64-AK234","v":0},{"$f":"'Energy Input'!AN64-AL234","v":0},{"$f":"'Energy Input'!AO64-AM234","v":0},{"$f":"'Energy Input'!AP64-AN234","v":0},{"$f":"'Energy Input'!AQ64-AO234","v":0},{"$f":"'Energy Input'!AR64-AP234","v":0},{"$f":"'Energy Input'!AS64-AQ234","v":0},{"$f":"'Energy Input'!AT64-AR234","v":0},{"$f":"'Energy Input'!AU64-AS234","v":0},{"$f":"'Energy Input'!AV64-AT234","v":0},{"$f":"'Energy Input'!AW64-AU234","v":0},{"$f":"'Energy Input'!AX64-AV234","v":0},{"$f":"'Energy Input'!AY64-AW234","v":0},{"$f":"'Energy Input'!AZ64-AX234","v":0},{"$f":"'Energy Input'!BA64-AY234","v":0},{"$f":"'Energy Input'!BB64-AZ234","v":0},{"$f":"'Energy Input'!BC64-BA234","v":0},{"$f":"'Energy Input'!BD64-BB234","v":0},{"$f":"'Energy Input'!BE64-BC234","v":0},{"$f":"'Energy Input'!BF64-BD234","v":0},{"$f":"'Energy Input'!BG64-BE234","v":0},{"$f":"'Energy Input'!BH64-BF234","v":0},{"$f":"'Energy Input'!BI64-BG234","v":0},{"$f":"'Energy Input'!BJ64-BH234","v":0},{"$f":"'Energy Input'!BK64-BI234","v":0},{"$f":"'Energy Input'!BL64-BJ234","v":0},{"$f":"'Energy Input'!BM64-BK234","v":0},{"$f":"'Energy Input'!BN64-BL234","v":0},{"$f":"'Energy Input'!BO64-BM234","v":0},{"$f":"'Energy Input'!BP64-BN234","v":0},{"$f":"'Energy Input'!BQ64-BO234","v":0},{"$f":"'Energy Input'!BR64-BP234","v":0},{"$f":"'Energy Input'!BS64-BQ234","v":0},{"$f":"'Energy Input'!BT64-BR234","v":0},{"$f":"'Energy Input'!BU64-BS234","v":0},{"$f":"'Energy Input'!BV64-BT234","v":0},{"$f":"'Energy Input'!BW64-BU234","v":0},{"$f":"'Energy Input'!BX64-BV234","v":0},{"$f":"'Energy Input'!BY64-BW234","v":0},{"$f":"'Energy Input'!BZ64-BX234","v":0},{"$f":"'Energy Input'!CA64-BY234","v":0},{"$f":"'Energy Input'!CB64-BZ234","v":0},{"$f":"'Energy Input'!CC64-CA234","v":0},{"$f":"'Energy Input'!CD64-CB234","v":0},{"$f":"'Energy Input'!CE64-CC234","v":0},{"$f":"'Energy Input'!CF64-CD234","v":0},{"$f":"'Energy Input'!CG64-CE234","v":0},{"$f":"'Energy Input'!CH64-CF234","v":0}]
[null,"Total (undiscounted) (£)",null,{"$f":"(D149*D148)/100","v":0},{"$f":"(E149*E148)/100","v":0},{"$f":"(F149*F148)/100","v":0},{"$f":"(G149*G148)/100","v":0},{"$f":"(H149*H148)/100","v":0},{"$f":"(I149*I148)/100","v":0},{"$f":"(J149*J148)/100","v":0},{"$f":"(K149*K148)/100","v":0},{"$f":"(L149*L148)/100","v":0},{"$f":"(M149*M148)/100","v":0},{"$f":"(N149*N148)/100","v":0},{"$f":"(O149*O148)/100","v":0},{"$f":"(P149*P148)/100","v":0},{"$f":"(Q149*Q148)/100","v":0},{"$f":"(R149*R148)/100","v":0},{"$f":"(S149*S148)/100","v":0},{"$f":"(T149*T148)/100","v":0},{"$f":"(U149*U148)/100","v":0},{"$f":"(V149*V148)/100","v":0},{"$f":"(W149*W148)/100","v":0},{"$f":"(X149*X148)/100","v":0},{"$f":"(Y149*Y148)/100","v":0},{"$f":"(Z149*Z148)/100","v":0},{"$f":"(AA149*AA148)/100","v":0},{"$f":"(AB149*AB148)/100","v":0},{"$f":"(AC149*AC148)/100","v":0},{"$f":"(AD149*AD148)/100","v":0},{"$f":"(AE149*AE148)/100","v":0},{"$f":"(AF149*AF148)/100","v":0},{"$f":"(AG149*AG148)/100","v":0},{"$f":"(AH149*AH148)/100","v":0},{"$f":"(AI149*AI148)/100","v":0},{"$f":"(AJ149*AJ148)/100","v":0},{"$f":"(AK149*AK148)/100","v":0},{"$f":"(AL149*AL148)/100","v":0},{"$f":"(AM149*AM148)/100","v":0},{"$f":"(AN149*AN148)/100","v":0},{"$f":"(AO149*AO148)/100","v":0},{"$f":"(AP149*AP148)/100","v":0},{"$f":"(AQ149*AQ148)/100","v":0},{"$f":"(AR149*AR148)/100","v":0},{"$f":"(AS149*AS148)/100","v":0},{"$f":"(AT149*AT148)/100","v":0},{"$f":"(AU149*AU148)/100","v":0},{"$f":"(AV149*AV148)/100","v":0},{"$f":"(AW149*AW148)/100","v":0},{"$f":"(AX149*AX148)/100","v":0},{"$f":"(AY149*AY148)/100","v":0},{"$f":"(AZ149*AZ148)/100","v":0},{"$f":"(BA149*BA148)/100","v":0},{"$f":"(BB149*BB148)/100","v":0},{"$f":"(BC149*BC148)/100","v":0},{"$f":"(BD149*BD148)/100","v":0},{"$f":"(BE149*BE148)/100","v":0},{"$f":"(BF149*BF148)/100","v":0},{"$f":"(BG149*BG148)/100","v":0},{"$f":"(BH149*BH148)/100","v":0},{"$f":"(BI149*BI148)/100","v":0},{"$f":"(BJ149*BJ148)/100","v":0},{"$f":"(BK149*BK148)/100","v":0},{"$f":"(BL149*BL148)/100","v":0},{"$f":"(BM149*BM148)/100","v":0},{"$f":"(BN149*BN148)/100","v":0},{"$f":"(BO149*BO148)/100","v":0},{"$f":"(BP149*BP148)/100","v":0},{"$f":"(BQ149*BQ148)/100","v":0},{"$f":"(BR149*BR148)/100","v":0},{"$f":"(BS149*BS148)/100","v":0},{"$f":"(BT149*BT148)/100","v":0},{"$f":"(BU149*BU148)/100","v":0},{"$f":"(BV149*BV148)/100","v":0},{"$f":"(BW149*BW148)/100","v":0},{"$f":"(BX149*BX148)/100","v":0},{"$f":"(BY149*BY148)/100","v":0},{"$f":"(BZ149*BZ148)/100","v":0},{"$f":"(CA149*CA148)/100","v":0},{"$f":"(CB149*CB148)/100","v":0},{"$f":"(CC149*CC148)/100","v":0},{"$f":"(CD149*CD148)/100","v":0},{"$f":"(CE149*CE148)/100","v":0},{"$f":"(CF149*CF148)/100","v":0}]
[]
[null,"Total",null,{"$f":"SUM(D138,D144,D150)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BM138,BM144,BM150)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Road Transport - energy use"]
[null,null,null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,"Petrol"]
[null,"Price - Variable (p/litre) (2017)",null,{"$f":"IF($C$4=\"Low\", 'Data Tables'!H73,IF($C$4=\"Central\", 'Data Tables'!H109,IF($C$4=\"High\", 'Data Tables'!H145)))","v":41.05198745746619},{"$f":"IF($C$4=\"Low\", 'Data Tables'!I73,IF($C$4=\"Central\", 'Data Tables'!I109,IF($C$4=\"High\", 'Data Tables'!I145)))","v":40.996809381593337},{"$f":"IF($C$4=\"Low\", 'Data Tables'!J73,IF($C$4=\"Central\", 'Data Tables'!J109,IF($C$4=\"High\", 'Data Tables'!J145)))","v":41.436383480130331},{"$f":"IF($C$4=\"Low\", 'Data Tables'!K73,IF($C$4=\"Central\", 'Data Tables'!K109,IF($C$4=\"High\", 'Data Tables'!K145)))","v":41.881830835375354},{"$f":"IF($C$4=\"Low\", 'Data Tables'!L73,IF($C$4=\"Central\", 'Data Tables'!L109,IF($C$4=\"High\", 'Data Tables'!L145)))","v":42.327278190620362},{"$f":"IF($C$4=\"Low\", 'Data Tables'!M73,IF($C$4=\"Central\", 'Data Tables'!M109,IF($C$4=\"High\", 'Data Tables'!M145)))","v":42.772725545865377},{"$f":"IF($C$4=\"Low\", 'Data Tables'!N73,IF($C$4=\"Central\", 'Data Tables'!N109,IF($C$4=\"High\", 'Data Tables'!N145)))","v":43.663620256355415},{"$f":"IF($C$4=\"Low\", 'Data Tables'!O73,IF($C$4=\"Central\", 'Data Tables'!O109,IF($C$4=\"High\", 'Data Tables'!O145)))","v":44.109067611600437},{"$f":"IF($C$4=\"Low\", 'Data Tables'!P73,IF($C$4=\"Central\", 'Data Tables'!P109,IF($C$4=\"High\", 'Data Tables'!P145)))","v":44.554514966845453},{"$f":"IF($C$4=\"Low\", 'Data Tables'!Q73,IF($C$4=\"Central\", 'Data Tables'!Q109,IF($C$4=\"High\", 'Data Tables'!Q145)))","v":45.445409677335483},{"$f":"IF($C$4=\"Low\", 'Data Tables'!R73,IF($C$4=\"Central\", 'Data Tables'!R109,IF($C$4=\"High\", 'Data Tables'!R145)))","v":45.890857032580499},{"$f":"IF($C$4=\"Low\", 'Data Tables'!S73,IF($C$4=\"Central\", 'Data Tables'!S109,IF($C$4=\"High\", 'Data Tables'!S145)))","v":45.890857032580499},{"$f":"IF($C$4=\"Low\", 'Data Tables'!T73,IF($C$4=\"Central\", 'Data Tables'!T109,IF($C$4=\"High\", 'Data Tables'!T145)))","v":45.890857032580499},{"$f":"IF($C$4=\"Low\", 'Data Tables'!U73,IF($C$4=\"Central\", 'Data Tables'!U109,IF($C$4=\"High\", 'Data Tables'!U145)))","v":45.890857032580499},{"$f":"IF($C$4=\"Low\", 'Data Tables'!V73,IF($C$4=\"Central\", 'Data Tables'!V109,IF($C$4=\"High\", 'Data Tables'!V145)))","v":45.890857032580499},{"$f":"IF($C$4=\"Low\", 'Data Tables'!W73,IF($C$4=\"Central\", 'Data Tables'!W109,IF($C$4=\"High\", 'Data Tables'!W145)))","v":45.890857032580499},{"$f":"IF($C$4=\"Low\", 'Data Tables'!X73,IF($C$4=\"Central\", 'Data Tables'!X109,IF($C$4=\"High\", 'Data Tables'!X145)))","v":45.890857032580499},{"$f":"IF($C$4=\"Low\", 'Data Tables'!Y73,IF($C$4=\"Central\", 'Data Tables'!Y109,IF($C$4=\"High\", 'Data Tables'!Y145)))","v":45.890857032580499},{"$f":"IF($C$4=\"Low\", 'Data Tables'!Z73,IF($C$4=\"Central\", 'Data Tables'!Z109,IF($C$4=\"High\", 'Data Tables'!Z145)))","v":45.890857032580499},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AA73,IF($C$4=\"Central\", 'Data Tables'!AA109,IF($C$4=\"High\", 'Data Tables'!AA145)))","v":45.890857032580499},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AB73,IF($C$4=\"Central\", 'Data Tables'!AB109,IF($C$4=\"High\", 'Data Tables'!AB145)))","v":45.890857032580499},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AC73,IF($C$4=\"Central\", 'Data Tables'!AC109,IF($C$4=\"High\", 'Data Tables'!AC145)))","v":45.890857032580499},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AD73,IF($C$4=\"Central\", 'Data Tables'!AD109,IF($C$4=\"High\", 'Data Tables'!AD145)))","v":45.890857032580499},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AE73,IF($C$4=\"Central\", 'Data Tables'!AE109,IF($C$4=\"High\", 'Data Tables'!AE145)))","v":45.890857032580499},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AF73,IF($C$4=\"Central\", 'Data Tables'!AF109,IF($C$4=\"High\", 'Data Tables'!AF145)))","v":45.890857032580499},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AG73,IF($C$4=\"Central\", 'Data Tables'!AG109,IF($C$4=\"High\", 'Data Tables'!AG145)))","v":45.890857032580499},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AH73,IF($C$4=\"Central\", 'Data Tables'!AH109,IF($C$4=\"High\", 'Data Tables'!AH145)))","v":45.890857032580499},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AI73,IF($C$4=\"Central\", 'Data Tables'!AI109,IF($C$4=\"High\", 'Data Tables'!AI145)))","v":45.890857032580499},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AJ73,IF($C$4=\"Central\", 'Data Tables'!AJ109,IF($C$4=\"High\", 'Data Tables'!AJ145)))","v":45.890857032580499},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AK73,IF($C$4=\"Central\", 'Data Tables'!AK109,IF($C$4=\"High\", 'Data Tables'!AK145)))","v":45.890857032580499},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AL73,IF($C$4=\"Central\", 'Data Tables'!AL109,IF($C$4=\"High\", 'Data Tables'!AL145)))","v":45.890857032580499},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AM73,IF($C$4=\"Central\", 'Data Tables'!AM109,IF($C$4=\"High\", 'Data Tables'!AM145)))","v":45.890857032580499},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AN73,IF($C$4=\"Central\", 'Data Tables'!AN109,IF($C$4=\"High\", 'Data Tables'!AN145)))","v":45.890857032580499},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AO73,IF($C$4=\"Central\", 'Data Tables'!AO109,IF($C$4=\"High\", 'Data Tables'!AO145)))","v":45.890857032580499},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AP73,IF($C$4=\"Central\", 'Data Tables'!AP109,IF($C$4=\"High\", 'Data Tables'!AP145)))","v":45.890857032580499},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AQ73,IF($C$4=\"Central\", 'Data Tables'!AQ109,IF($C$4=\"High\", 'Data Tables'!AQ145)))","v":45.890857032580499},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AR73,IF($C$4=\"Central\", 'Data Tables'!AR109,IF($C$4=\"High\", 'Data Tables'!AR145)))","v":45.890857032580499},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AS73,IF($C$4=\"Central\", 'Data Tables'!AS109,IF($C$4=\"High\", 'Data Tables'!AS145)))","v":45.890857032580499},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AT73,IF($C$4=\"Central\", 'Data Tables'!AT109,IF($C$4=\"High\", 'Data Tables'!AT145)))","v":45.890857032580499},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AU73,IF($C$4=\"Central\", 'Data Tables'!AU109,IF($C$4=\"High\", 'Data Tables'!AU145)))","v":45.890857032580499},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AV73,IF($C$4=\"Central\", 'Data Tables'!AV109,IF($C$4=\"High\", 'Data Tables'!AV145)))","v":45.890857032580499},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AW73,IF($C$4=\"Central\", 'Data Tables'!AW109,IF($C$4=\"High\", 'Data Tables'!AW145)))","v":45.890857032580499},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AX73,IF($C$4=\"Central\", 'Data Tables'!AX109,IF($C$4=\"High\", 'Data Tables'!AX145)))","v":45.890857032580499},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AY73,IF($C$4=\"Central\", 'Data Tables'!AY109,IF($C$4=\"High\", 'Data Tables'!AY145)))","v":45.890857032580499},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AZ73,IF($C$4=\"Central\", 'Data Tables'!AZ109,IF($C$4=\"High\", 'Data Tables'!AZ145)))","v":45.890857032580499},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BA73,IF($C$4=\"Central\", 'Data Tables'!BA109,IF($C$4=\"High\", 'Data Tables'!BA145)))","v":45.890857032580499},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BB73,IF($C$4=\"Central\", 'Data Tables'!BB109,IF($C$4=\"High\", 'Data Tables'!BB145)))","v":45.890857032580499},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BC73,IF($C$4=\"Central\", 'Data Tables'!BC109,IF($C$4=\"High\", 'Data Tables'!BC145)))","v":45.890857032580499},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BD73,IF($C$4=\"Central\", 'Data Tables'!BD109,IF($C$4=\"High\", 'Data Tables'!BD145)))","v":45.890857032580499},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BE73,IF($C$4=\"Central\", 'Data Tables'!BE109,IF($C$4=\"High\", 'Data Tables'!BE145)))","v":45.890857032580499},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BF73,IF($C$4=\"Central\", 'Data Tables'!BF109,IF($C$4=\"High\", 'Data Tables'!BF145)))","v":45.890857032580499},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BG73,IF($C$4=\"Central\", 'Data Tables'!BG109,IF($C$4=\"High\", 'Data Tables'!BG145)))","v":45.890857032580499},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BH73,IF($C$4=\"Central\", 'Data Tables'!BH109,IF($C$4=\"High\", 'Data Tables'!BH145)))","v":45.890857032580499},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BI73,IF($C$4=\"Central\", 'Data Tables'!BI109,IF($C$4=\"High\", 'Data Tables'!BI145)))","v":45.890857032580499},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BJ73,IF($C$4=\"Central\", 'Data Tables'!BJ109,IF($C$4=\"High\", 'Data Tables'!BJ145)))","v":45.890857032580499},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BK73,IF($C$4=\"Central\", 'Data Tables'!BK109,IF($C$4=\"High\", 'Data Tables'!BK145)))","v":45.890857032580499},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BL73,IF($C$4=\"Central\", 'Data Tables'!BL109,IF($C$4=\"High\", 'Data Tables'!BL145)))","v":45.890857032580499},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BM73,IF($C$4=\"Central\", 'Data Tables'!BM109,IF($C$4=\"High\", 'Data Tables'!BM145)))","v":45.890857032580499},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BN73,IF($C$4=\"Central\", 'Data Tables'!BN109,IF($C$4=\"High\", 'Data Tables'!BN145)))","v":45.890857032580499},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BO73,IF($C$4=\"Central\", 'Data Tables'!BO109,IF($C$4=\"High\", 'Data Tables'!BO145)))","v":45.890857032580499},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BP73,IF($C$4=\"Central\", 'Data Tables'!BP109,IF($C$4=\"High\", 'Data Tables'!BP145)))","v":45.890857032580499},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BQ73,IF($C$4=\"Central\", 'Data Tables'!BQ109,IF($C$4=\"High\", 'Data Tables'!BQ145)))","v":45.890857032580499},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BR73,IF($C$4=\"Central\", 'Data Tables'!BR109,IF($C$4=\"High\", 'Data Tables'!BR145)))","v":45.890857032580499},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BS73,IF($C$4=\"Central\", 'Data Tables'!BS109,IF($C$4=\"High\", 'Data Tables'!BS145)))","v":45.890857032580499},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BT73,IF($C$4=\"Central\", 'Data Tables'!BT109,IF($C$4=\"High\", 'Data Tables'!BT145)))","v":45.890857032580499},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BU73,IF($C$4=\"Central\", 'Data Tables'!BU109,IF($C$4=\"High\", 'Data Tables'!BU145)))","v":45.890857032580499},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BV73,IF($C$4=\"Central\", 'Data Tables'!BV109,IF($C$4=\"High\", 'Data Tables'!BV145)))","v":45.890857032580499},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BW73,IF($C$4=\"Central\", 'Data Tables'!BW109,IF($C$4=\"High\", 'Data Tables'!BW145)))","v":45.890857032580499},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BX73,IF($C$4=\"Central\", 'Data Tables'!BX109,IF($C$4=\"High\", 'Data Tables'!BX145)))","v":45.890857032580499},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BY73,IF($C$4=\"Central\", 'Data Tables'!BY109,IF($C$4=\"High\", 'Data Tables'!BY145)))","v":45.890857032580499},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BZ73,IF($C$4=\"Central\", 'Data Tables'!BZ109,IF($C$4=\"High\", 'Data Tables'!BZ145)))","v":45.890857032580499},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CA73,IF($C$4=\"Central\", 'Data Tables'!CA109,IF($C$4=\"High\", 'Data Tables'!CA145)))","v":45.890857032580499},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CB73,IF($C$4=\"Central\", 'Data Tables'!CB109,IF($C$4=\"High\", 'Data Tables'!CB145)))","v":45.890857032580499},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CC73,IF($C$4=\"Central\", 'Data Tables'!CC109,IF($C$4=\"High\", 'Data Tables'!CC145)))","v":45.890857032580499},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CD73,IF($C$4=\"Central\", 'Data Tables'!CD109,IF($C$4=\"High\", 'Data Tables'!CD145)))","v":45.890857032580499},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CE73,IF($C$4=\"Central\", 'Data Tables'!CE109,IF($C$4=\"High\", 'Data Tables'!CE145)))","v":45.890857032580499},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CF73,IF($C$4=\"Central\", 'Data Tables'!CF109,IF($C$4=\"High\", 'Data Tables'!CF145)))","v":45.890857032580499},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CG73,IF($C$4=\"Central\", 'Data Tables'!CG109,IF($C$4=\"High\", 'Data Tables'!CG145)))","v":45.890857032580499},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CH73,IF($C$4=\"Central\", 'Data Tables'!CH109,IF($C$4=\"High\", 'Data Tables'!CH145)))","v":45.890857032580499},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CI73,IF($C$4=\"Central\", 'Data Tables'!CI109,IF($C$4=\"High\", 'Data Tables'!CI145)))","v":45.890857032580499},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CJ73,IF($C$4=\"Central\", 'Data Tables'!CJ109,IF($C$4=\"High\", 'Data Tables'!CJ145)))","v":45.890857032580499}]
[null,"Price - Variable - GDP deflated to start year (p/kWh)",null,{"$f":"D157*(100/'GDP Deflators'!$D$23)","v":45.529802677320653},{"$f":"E157*(100/'GDP Deflators'!$D$23)","v":45.468605959154253},{"$f":"F157*(100/'GDP Deflators'!$D$23)","v":45.95612734868957},{"$f":"G157*(100/'GDP Deflators'!$D$23)","v":46.450162630378514},{"$f":"H157*(100/'GDP Deflators'!$D$23)","v":46.944197912067438},{"$f":"I157*(100/'GDP Deflators'!$D$23)","v":47.438233193756375},{"$f":"J157*(100/'GDP Deflators'!$D$23)","v":48.426303757134249},{"$f":"K157*(100/'GDP Deflators'!$D$23)","v":48.920339038823194},{"$f":"L157*(100/'GDP Deflators'!$D$23)","v":49.414374320512124},{"$f":"M157*(100/'GDP Deflators'!$D$23)","v":50.402444883889991},{"$f":"N157*(100/'GDP Deflators'!$D$23)","v":50.896480165578929},{"$f":"O157*(100/'GDP Deflators'!$D$23)","v":50.896480165578929},{"$f":"P157*(100/'GDP Deflators'!$D$23)","v":50.896480165578929},{"$f":"Q157*(100/'GDP Deflators'!$D$23)","v":50.896480165578929},{"$f":"R157*(100/'GDP Deflators'!$D$23)","v":50.896480165578929},{"$f":"S157*(100/'GDP Deflators'!$D$23)","v":50.896480165578929},{"$f":"T157*(100/'GDP Deflators'!$D$23)","v":50.896480165578929},{"$f":"U157*(100/'GDP Deflators'!$D$23)","v":50.896480165578929},{"$f":"V157*(100/'GDP Deflators'!$D$23)","v":50.896480165578929},{"$f":"W157*(100/'GDP Deflators'!$D$23)","v":50.896480165578929},{"$f":"X157*(100/'GDP Deflators'!$D$23)","v":50.896480165578929},{"$f":"Y157*(100/'GDP Deflators'!$D$23)","v":50.896480165578929},{"$f":"Z157*(100/'GDP Deflators'!$D$23)","v":50.896480165578929},{"$f":"AA157*(100/'GDP Deflators'!$D$23)","v":50.896480165578929},{"$f":"AB157*(100/'GDP Deflators'!$D$23)","v":50.896480165578929},{"$f":"AC157*(100/'GDP Deflators'!$D$23)","v":50.896480165578929},{"$f":"AD157*(100/'GDP Deflators'!$D$23)","v":50.896480165578929},{"$f":"AE157*(100/'GDP Deflators'!$D$23)","v":50.896480165578929},{"$f":"AF157*(100/'GDP Deflators'!$D$23)","v":50.896480165578929},{"$f":"AG157*(100/'GDP Deflators'!$D$23)","v":50.896480165578929},{"$f":"AH157*(100/'GDP Deflators'!$D$23)","v":50.896480165578929},{"$f":"AI157*(100/'GDP Deflators'!$D$23)","v":50.896480165578929},{"$f":"AJ157*(100/'GDP Deflators'!$D$23)","v":50.896480165578929},{"$f":"AK157*(100/'GDP Deflators'!$D$23)","v":50.896480165578929},{"$f":"AL157*(100/'GDP Deflators'!$D$23)","v":50.896480165578929},{"$f":"AM157*(100/'GDP Deflators'!$D$23)","v":50.896480165578929},{"$f":"AN157*(100/'GDP Deflators'!$D$23)","v":50.896480165578929},{"$f":"AO157*(100/'GDP Deflators'!$D$23)","v":50.896480165578929},{"$f":"AP157*(100/'GDP Deflators'!$D$23)","v":50.896480165578929},{"$f":"AQ157*(100/'GDP Deflators'!$D$23)","v":50.896480165578929},{"$f":"AR157*(100/'GDP Deflators'!$D$23)","v":50.896480165578929},{"$f":"AS157*(100/'GDP Deflators'!$D$23)","v":50.896480165578929},{"$f":"AT157*(100/'GDP Deflators'!$D$23)","v":50.896480165578929},{"$f":"AU157*(100/'GDP Deflators'!$D$23)","v":50.896480165578929},{"$f":"AV157*(100/'GDP Deflators'!$D$23)","v":50.896480165578929},{"$f":"AW157*(100/'GDP Deflators'!$D$23)","v":50.896480165578929},{"$f":"AX157*(100/'GDP Deflators'!$D$23)","v":50.896480165578929},{"$f":"AY157*(100/'GDP Deflators'!$D$23)","v":50.896480165578929},{"$f":"AZ157*(100/'GDP Deflators'!$D$23)","v":50.896480165578929},{"$f":"BA157*(100/'GDP Deflators'!$D$23)","v":50.896480165578929},{"$f":"BB157*(100/'GDP Deflators'!$D$23)","v":50.896480165578929},{"$f":"BC157*(100/'GDP Deflators'!$D$23)","v":50.896480165578929},{"$f":"BD157*(100/'GDP Deflators'!$D$23)","v":50.896480165578929},{"$f":"BE157*(100/'GDP Deflators'!$D$23)","v":50.896480165578929},{"$f":"BF157*(100/'GDP Deflators'!$D$23)","v":50.896480165578929},{"$f":"BG157*(100/'GDP Deflators'!$D$23)","v":50.896480165578929},{"$f":"BH157*(100/'GDP Deflators'!$D$23)","v":50.896480165578929},{"$f":"BI157*(100/'GDP Deflators'!$D$23)","v":50.896480165578929},{"$f":"BJ157*(100/'GDP Deflators'!$D$23)","v":50.896480165578929},{"$f":"BK157*(100/'GDP Deflators'!$D$23)","v":50.896480165578929},{"$f":"BL157*(100/'GDP Deflators'!$D$23)","v":50.896480165578929},{"$f":"BM157*(100/'GDP Deflators'!$D$23)","v":50.896480165578929},{"$f":"BN157*(100/'GDP Deflators'!$D$23)","v":50.896480165578929},{"$f":"BO157*(100/'GDP Deflators'!$D$23)","v":50.896480165578929},{"$f":"BP157*(100/'GDP Deflators'!$D$23)","v":50.896480165578929},{"$f":"BQ157*(100/'GDP Deflators'!$D$23)","v":50.896480165578929},{"$f":"BR157*(100/'GDP Deflators'!$D$23)","v":50.896480165578929},{"$f":"BS157*(100/'GDP Deflators'!$D$23)","v":50.896480165578929},{"$f":"BT157*(100/'GDP Deflators'!$D$23)","v":50.896480165578929},{"$f":"BU157*(100/'GDP Deflators'!$D$23)","v":50.896480165578929},{"$f":"BV157*(100/'GDP Deflators'!$D$23)","v":50.896480165578929},{"$f":"BW157*(100/'GDP Deflators'!$D$23)","v":50.896480165578929},{"$f":"BX157*(100/'GDP Deflators'!$D$23)","v":50.896480165578929},{"$f":"BY157*(100/'GDP Deflators'!$D$23)","v":50.896480165578929},{"$f":"BZ157*(100/'GDP Deflators'!$D$23)","v":50.896480165578929},{"$f":"CA157*(100/'GDP Deflators'!$D$23)","v":50.896480165578929},{"$f":"CB157*(100/'GDP Deflators'!$D$23)","v":50.896480165578929},{"$f":"CC157*(100/'GDP Deflators'!$D$23)","v":50.896480165578929},{"$f":"CD157*(100/'GDP Deflators'!$D$23)","v":50.896480165578929},{"$f":"CE157*(100/'GDP Deflators'!$D$23)","v":50.896480165578929},{"$f":"CF157*(100/'GDP Deflators'!$D$23)","v":50.896480165578929}]
[null,"Net Energy Change (litres)",null,{"$f":"'Energy Input'!F73-D244","v":0},{"$f":"'Energy Input'!G73-E244","v":0},{"$f":"'Energy Input'!H73-F244","v":0},{"$f":"'Energy Input'!I73-G244","v":0},{"$f":"'Energy Input'!J73-H244","v":0},{"$f":"'Energy Input'!K73-I244","v":0},{"$f":"'Energy Input'!L73-J244","v":0},{"$f":"'Energy Input'!M73-K244","v":0},{"$f":"'Energy Input'!N73-L244","v":0},{"$f":"'Energy Input'!O73-M244","v":0},{"$f":"'Energy Input'!P73-N244","v":0},{"$f":"'Energy Input'!Q73-O244","v":0},{"$f":"'Energy Input'!R73-P244","v":0},{"$f":"'Energy Input'!S73-Q244","v":0},{"$f":"'Energy Input'!T73-R244","v":0},{"$f":"'Energy Input'!U73-S244","v":0},{"$f":"'Energy Input'!V73-T244","v":0},{"$f":"'Energy Input'!W73-U244","v":0},{"$f":"'Energy Input'!X73-V244","v":0},{"$f":"'Energy Input'!Y73-W244","v":0},{"$f":"'Energy Input'!Z73-X244","v":0},{"$f":"'Energy Input'!AA73-Y244","v":0},{"$f":"'Energy Input'!AB73-Z244","v":0},{"$f":"'Energy Input'!AC73-AA244","v":0},{"$f":"'Energy Input'!AD73-AB244","v":0},{"$f":"'Energy Input'!AE73-AC244","v":0},{"$f":"'Energy Input'!AF73-AD244","v":0},{"$f":"'Energy Input'!AG73-AE244","v":0},{"$f":"'Energy Input'!AH73-AF244","v":0},{"$f":"'Energy Input'!AI73-AG244","v":0},{"$f":"'Energy Input'!AJ73-AH244","v":0},{"$f":"'Energy Input'!AK73-AI244","v":0},{"$f":"'Energy Input'!AL73-AJ244","v":0},{"$f":"'Energy Input'!AM73-AK244","v":0},{"$f":"'Energy Input'!AN73-AL244","v":0},{"$f":"'Energy Input'!AO73-AM244","v":0},{"$f":"'Energy Input'!AP73-AN244","v":0},{"$f":"'Energy Input'!AQ73-AO244","v":0},{"$f":"'Energy Input'!AR73-AP244","v":0},{"$f":"'Energy Input'!AS73-AQ244","v":0},{"$f":"'Energy Input'!AT73-AR244","v":0},{"$f":"'Energy Input'!AU73-AS244","v":0},{"$f":"'Energy Input'!AV73-AT244","v":0},{"$f":"'Energy Input'!AW73-AU244","v":0},{"$f":"'Energy Input'!AX73-AV244","v":0},{"$f":"'Energy Input'!AY73-AW244","v":0},{"$f":"'Energy Input'!AZ73-AX244","v":0},{"$f":"'Energy Input'!BA73-AY244","v":0},{"$f":"'Energy Input'!BB73-AZ244","v":0},{"$f":"'Energy Input'!BC73-BA244","v":0},{"$f":"'Energy Input'!BD73-BB244","v":0},{"$f":"'Energy Input'!BE73-BC244","v":0},{"$f":"'Energy Input'!BF73-BD244","v":0},{"$f":"'Energy Input'!BG73-BE244","v":0},{"$f":"'Energy Input'!BH73-BF244","v":0},{"$f":"'Energy Input'!BI73-BG244","v":0},{"$f":"'Energy Input'!BJ73-BH244","v":0},{"$f":"'Energy Input'!BK73-BI244","v":0},{"$f":"'Energy Input'!BL73-BJ244","v":0},{"$f":"'Energy Input'!BM73-BK244","v":0},{"$f":"'Energy Input'!BN73-BL244","v":0},{"$f":"'Energy Input'!BO73-BM244","v":0},{"$f":"'Energy Input'!BP73-BN244","v":0},{"$f":"'Energy Input'!BQ73-BO244","v":0},{"$f":"'Energy Input'!BR73-BP244","v":0},{"$f":"'Energy Input'!BS73-BQ244","v":0},{"$f":"'Energy Input'!BT73-BR244","v":0},{"$f":"'Energy Input'!BU73-BS244","v":0},{"$f":"'Energy Input'!BV73-BT244","v":0},{"$f":"'Energy Input'!BW73-BU244","v":0},{"$f":"'Energy Input'!BX73-BV244","v":0},{"$f":"'Energy Input'!BY73-BW244","v":0},{"$f":"'Energy Input'!BZ73-BX244","v":0},{"$f":"'Energy Input'!CA73-BY244","v":0},{"$f":"'Energy Input'!CB73-BZ244","v":0},{"$f":"'Energy Input'!CC73-CA244","v":0},{"$f":"'Energy Input'!CD73-CB244","v":0},{"$f":"'Energy Input'!CE73-CC244","v":0},{"$f":"'Energy Input'!CF73-CD244","v":0},{"$f":"'Energy Input'!CG73-CE244","v":0},{"$f":"'Energy Input'!CH73-CF244","v":0}]
[null,"Total (undiscounted) (£)",null,{"$f":"(D159*D158)/100","v":0},{"$f":"(E159*E158)/100","v":0},{"$f":"(F159*F158)/100","v":0},{"$f":"(G159*G158)/100","v":0},{"$f":"(H159*H158)/100","v":0},{"$f":"(I159*I158)/100","v":0},{"$f":"(J159*J158)/100","v":0},{"$f":"(K159*K158)/100","v":0},{"$f":"(L159*L158)/100","v":0},{"$f":"(M159*M158)/100","v":0},{"$f":"(N159*N158)/100","v":0},{"$f":"(O159*O158)/100","v":0},{"$f":"(P159*P158)/100","v":0},{"$f":"(Q159*Q158)/100","v":0},{"$f":"(R159*R158)/100","v":0},{"$f":"(S159*S158)/100","v":0},{"$f":"(T159*T158)/100","v":0},{"$f":"(U159*U158)/100","v":0},{"$f":"(V159*V158)/100","v":0},{"$f":"(W159*W158)/100","v":0},{"$f":"(X159*X158)/100","v":0},{"$f":"(Y159*Y158)/100","v":0},{"$f":"(Z159*Z158)/100","v":0},{"$f":"(AA159*AA158)/100","v":0},{"$f":"(AB159*AB158)/100","v":0},{"$f":"(AC159*AC158)/100","v":0},{"$f":"(AD159*AD158)/100","v":0},{"$f":"(AE159*AE158)/100","v":0},{"$f":"(AF159*AF158)/100","v":0},{"$f":"(AG159*AG158)/100","v":0},{"$f":"(AH159*AH158)/100","v":0},{"$f":"(AI159*AI158)/100","v":0},{"$f":"(AJ159*AJ158)/100","v":0},{"$f":"(AK159*AK158)/100","v":0},{"$f":"(AL159*AL158)/100","v":0},{"$f":"(AM159*AM158)/100","v":0},{"$f":"(AN159*AN158)/100","v":0},{"$f":"(AO159*AO158)/100","v":0},{"$f":"(AP159*AP158)/100","v":0},{"$f":"(AQ159*AQ158)/100","v":0},{"$f":"(AR159*AR158)/100","v":0},{"$f":"(AS159*AS158)/100","v":0},{"$f":"(AT159*AT158)/100","v":0},{"$f":"(AU159*AU158)/100","v":0},{"$f":"(AV159*AV158)/100","v":0},{"$f":"(AW159*AW158)/100","v":0},{"$f":"(AX159*AX158)/100","v":0},{"$f":"(AY159*AY158)/100","v":0},{"$f":"(AZ159*AZ158)/100","v":0},{"$f":"(BA159*BA158)/100","v":0},{"$f":"(BB159*BB158)/100","v":0},{"$f":"(BC159*BC158)/100","v":0},{"$f":"(BD159*BD158)/100","v":0},{"$f":"(BE159*BE158)/100","v":0},{"$f":"(BF159*BF158)/100","v":0},{"$f":"(BG159*BG158)/100","v":0},{"$f":"(BH159*BH158)/100","v":0},{"$f":"(BI159*BI158)/100","v":0},{"$f":"(BJ159*BJ158)/100","v":0},{"$f":"(BK159*BK158)/100","v":0},{"$f":"(BL159*BL158)/100","v":0},{"$f":"(BM159*BM158)/100","v":0},{"$f":"(BN159*BN158)/100","v":0},{"$f":"(BO159*BO158)/100","v":0},{"$f":"(BP159*BP158)/100","v":0},{"$f":"(BQ159*BQ158)/100","v":0},{"$f":"(BR159*BR158)/100","v":0},{"$f":"(BS159*BS158)/100","v":0},{"$f":"(BT159*BT158)/100","v":0},{"$f":"(BU159*BU158)/100","v":0},{"$f":"(BV159*BV158)/100","v":0},{"$f":"(BW159*BW158)/100","v":0},{"$f":"(BX159*BX158)/100","v":0},{"$f":"(BY159*BY158)/100","v":0},{"$f":"(BZ159*BZ158)/100","v":0},{"$f":"(CA159*CA158)/100","v":0},{"$f":"(CB159*CB158)/100","v":0},{"$f":"(CC159*CC158)/100","v":0},{"$f":"(CD159*CD158)/100","v":0},{"$f":"(CE159*CE158)/100","v":0},{"$f":"(CF159*CF158)/100","v":0}]
[]
[null,"DERV"]
[null,"Price - Variable (p/litre) (2017)",null,{"$f":"IF($C$4=\"Low\", 'Data Tables'!H74,IF($C$4=\"Central\", 'Data Tables'!H110,IF($C$4=\"High\", 'Data Tables'!H146)))","v":44.544197797129094},{"$f":"IF($C$4=\"Low\", 'Data Tables'!I74,IF($C$4=\"Central\", 'Data Tables'!I110,IF($C$4=\"High\", 'Data Tables'!I146)))","v":44.480856894970508},{"$f":"IF($C$4=\"Low\", 'Data Tables'!J74,IF($C$4=\"Central\", 'Data Tables'!J110,IF($C$4=\"High\", 'Data Tables'!J146)))","v":44.985459846893527},{"$f":"IF($C$4=\"Low\", 'Data Tables'!K74,IF($C$4=\"Central\", 'Data Tables'!K110,IF($C$4=\"High\", 'Data Tables'!K146)))","v":45.496804921890082},{"$f":"IF($C$4=\"Low\", 'Data Tables'!L74,IF($C$4=\"Central\", 'Data Tables'!L110,IF($C$4=\"High\", 'Data Tables'!L146)))","v":46.008149996886637},{"$f":"IF($C$4=\"Low\", 'Data Tables'!M74,IF($C$4=\"Central\", 'Data Tables'!M110,IF($C$4=\"High\", 'Data Tables'!M146)))","v":46.519495071883192},{"$f":"IF($C$4=\"Low\", 'Data Tables'!N74,IF($C$4=\"Central\", 'Data Tables'!N110,IF($C$4=\"High\", 'Data Tables'!N146)))","v":47.542185221876288},{"$f":"IF($C$4=\"Low\", 'Data Tables'!O74,IF($C$4=\"Central\", 'Data Tables'!O110,IF($C$4=\"High\", 'Data Tables'!O146)))","v":48.053530296872843},{"$f":"IF($C$4=\"Low\", 'Data Tables'!P74,IF($C$4=\"Central\", 'Data Tables'!P110,IF($C$4=\"High\", 'Data Tables'!P146)))","v":48.564875371869384},{"$f":"IF($C$4=\"Low\", 'Data Tables'!Q74,IF($C$4=\"Central\", 'Data Tables'!Q110,IF($C$4=\"High\", 'Data Tables'!Q146)))","v":49.587565521862494},{"$f":"IF($C$4=\"Low\", 'Data Tables'!R74,IF($C$4=\"Central\", 'Data Tables'!R110,IF($C$4=\"High\", 'Data Tables'!R146)))","v":50.098910596859035},{"$f":"IF($C$4=\"Low\", 'Data Tables'!S74,IF($C$4=\"Central\", 'Data Tables'!S110,IF($C$4=\"High\", 'Data Tables'!S146)))","v":50.098910596859035},{"$f":"IF($C$4=\"Low\", 'Data Tables'!T74,IF($C$4=\"Central\", 'Data Tables'!T110,IF($C$4=\"High\", 'Data Tables'!T146)))","v":50.098910596859035},{"$f":"IF($C$4=\"Low\", 'Data Tables'!U74,IF($C$4=\"Central\", 'Data Tables'!U110,IF($C$4=\"High\", 'Data Tables'!U146)))","v":50.098910596859035},{"$f":"IF($C$4=\"Low\", 'Data Tables'!V74,IF($C$4=\"Central\", 'Data Tables'!V110,IF($C$4=\"High\", 'Data Tables'!V146)))","v":50.098910596859035},{"$f":"IF($C$4=\"Low\", 'Data Tables'!W74,IF($C$4=\"Central\", 'Data Tables'!W110,IF($C$4=\"High\", 'Data Tables'!W146)))","v":50.098910596859035},{"$f":"IF($C$4=\"Low\", 'Data Tables'!X74,IF($C$4=\"Central\", 'Data Tables'!X110,IF($C$4=\"High\", 'Data Tables'!X146)))","v":50.098910596859035},{"$f":"IF($C$4=\"Low\", 'Data Tables'!Y74,IF($C$4=\"Central\", 'Data Tables'!Y110,IF($C$4=\"High\", 'Data Tables'!Y146)))","v":50.098910596859035},{"$f":"IF($C$4=\"Low\", 'Data Tables'!Z74,IF($C$4=\"Central\", 'Data Tables'!Z110,IF($C$4=\"High\", 'Data Tables'!Z146)))","v":50.098910596859035},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AA74,IF($C$4=\"Central\", 'Data Tables'!AA110,IF($C$4=\"High\", 'Data Tables'!AA146)))","v":50.098910596859035},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AB74,IF($C$4=\"Central\", 'Data Tables'!AB110,IF($C$4=\"High\", 'Data Tables'!AB146)))","v":50.098910596859035},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AC74,IF($C$4=\"Central\", 'Data Tables'!AC110,IF($C$4=\"High\", 'Data Tables'!AC146)))","v":50.098910596859035},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AD74,IF($C$4=\"Central\", 'Data Tables'!AD110,IF($C$4=\"High\", 'Data Tables'!AD146)))","v":50.098910596859035},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AE74,IF($C$4=\"Central\", 'Data Tables'!AE110,IF($C$4=\"High\", 'Data Tables'!AE146)))","v":50.098910596859035},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AF74,IF($C$4=\"Central\", 'Data Tables'!AF110,IF($C$4=\"High\", 'Data Tables'!AF146)))","v":50.098910596859035},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AG74,IF($C$4=\"Central\", 'Data Tables'!AG110,IF($C$4=\"High\", 'Data Tables'!AG146)))","v":50.098910596859035},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AH74,IF($C$4=\"Central\", 'Data Tables'!AH110,IF($C$4=\"High\", 'Data Tables'!AH146)))","v":50.098910596859035},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AI74,IF($C$4=\"Central\", 'Data Tables'!AI110,IF($C$4=\"High\", 'Data Tables'!AI146)))","v":50.098910596859035},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AJ74,IF($C$4=\"Central\", 'Data Tables'!AJ110,IF($C$4=\"High\", 'Data Tables'!AJ146)))","v":50.098910596859035},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AK74,IF($C$4=\"Central\", 'Data Tables'!AK110,IF($C$4=\"High\", 'Data Tables'!AK146)))","v":50.098910596859035},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AL74,IF($C$4=\"Central\", 'Data Tables'!AL110,IF($C$4=\"High\", 'Data Tables'!AL146)))","v":50.098910596859035},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AM74,IF($C$4=\"Central\", 'Data Tables'!AM110,IF($C$4=\"High\", 'Data Tables'!AM146)))","v":50.098910596859035},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AN74,IF($C$4=\"Central\", 'Data Tables'!AN110,IF($C$4=\"High\", 'Data Tables'!AN146)))","v":50.098910596859035},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AO74,IF($C$4=\"Central\", 'Data Tables'!AO110,IF($C$4=\"High\", 'Data Tables'!AO146)))","v":50.098910596859035},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AP74,IF($C$4=\"Central\", 'Data Tables'!AP110,IF($C$4=\"High\", 'Data Tables'!AP146)))","v":50.098910596859035},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AQ74,IF($C$4=\"Central\", 'Data Tables'!AQ110,IF($C$4=\"High\", 'Data Tables'!AQ146)))","v":50.098910596859035},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AR74,IF($C$4=\"Central\", 'Data Tables'!AR110,IF($C$4=\"High\", 'Data Tables'!AR146)))","v":50.098910596859035},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AS74,IF($C$4=\"Central\", 'Data Tables'!AS110,IF($C$4=\"High\", 'Data Tables'!AS146)))","v":50.098910596859035},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AT74,IF($C$4=\"Central\", 'Data Tables'!AT110,IF($C$4=\"High\", 'Data Tables'!AT146)))","v":50.098910596859035},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AU74,IF($C$4=\"Central\", 'Data Tables'!AU110,IF($C$4=\"High\", 'Data Tables'!AU146)))","v":50.098910596859035},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AV74,IF($C$4=\"Central\", 'Data Tables'!AV110,IF($C$4=\"High\", 'Data Tables'!AV146)))","v":50.098910596859035},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AW74,IF($C$4=\"Central\", 'Data Tables'!AW110,IF($C$4=\"High\", 'Data Tables'!AW146)))","v":50.098910596859035},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AX74,IF($C$4=\"Central\", 'Data Tables'!AX110,IF($C$4=\"High\", 'Data Tables'!AX146)))","v":50.098910596859035},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AY74,IF($C$4=\"Central\", 'Data Tables'!AY110,IF($C$4=\"High\", 'Data Tables'!AY146)))","v":50.098910596859035},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AZ74,IF($C$4=\"Central\", 'Data Tables'!AZ110,IF($C$4=\"High\", 'Data Tables'!AZ146)))","v":50.098910596859035},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BA74,IF($C$4=\"Central\", 'Data Tables'!BA110,IF($C$4=\"High\", 'Data Tables'!BA146)))","v":50.098910596859035},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BB74,IF($C$4=\"Central\", 'Data Tables'!BB110,IF($C$4=\"High\", 'Data Tables'!BB146)))","v":50.098910596859035},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BC74,IF($C$4=\"Central\", 'Data Tables'!BC110,IF($C$4=\"High\", 'Data Tables'!BC146)))","v":50.098910596859035},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BD74,IF($C$4=\"Central\", 'Data Tables'!BD110,IF($C$4=\"High\", 'Data Tables'!BD146)))","v":50.098910596859035},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BE74,IF($C$4=\"Central\", 'Data Tables'!BE110,IF($C$4=\"High\", 'Data Tables'!BE146)))","v":50.098910596859035},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BF74,IF($C$4=\"Central\", 'Data Tables'!BF110,IF($C$4=\"High\", 'Data Tables'!BF146)))","v":50.098910596859035},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BG74,IF($C$4=\"Central\", 'Data Tables'!BG110,IF($C$4=\"High\", 'Data Tables'!BG146)))","v":50.098910596859035},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BH74,IF($C$4=\"Central\", 'Data Tables'!BH110,IF($C$4=\"High\", 'Data Tables'!BH146)))","v":50.098910596859035},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BI74,IF($C$4=\"Central\", 'Data Tables'!BI110,IF($C$4=\"High\", 'Data Tables'!BI146)))","v":50.098910596859035},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BJ74,IF($C$4=\"Central\", 'Data Tables'!BJ110,IF($C$4=\"High\", 'Data Tables'!BJ146)))","v":50.098910596859035},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BK74,IF($C$4=\"Central\", 'Data Tables'!BK110,IF($C$4=\"High\", 'Data Tables'!BK146)))","v":50.098910596859035},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BL74,IF($C$4=\"Central\", 'Data Tables'!BL110,IF($C$4=\"High\", 'Data Tables'!BL146)))","v":50.098910596859035},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BM74,IF($C$4=\"Central\", 'Data Tables'!BM110,IF($C$4=\"High\", 'Data Tables'!BM146)))","v":50.098910596859035},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BN74,IF($C$4=\"Central\", 'Data Tables'!BN110,IF($C$4=\"High\", 'Data Tables'!BN146)))","v":50.098910596859035},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BO74,IF($C$4=\"Central\", 'Data Tables'!BO110,IF($C$4=\"High\", 'Data Tables'!BO146)))","v":50.098910596859035},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BP74,IF($C$4=\"Central\", 'Data Tables'!BP110,IF($C$4=\"High\", 'Data Tables'!BP146)))","v":50.098910596859035},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BQ74,IF($C$4=\"Central\", 'Data Tables'!BQ110,IF($C$4=\"High\", 'Data Tables'!BQ146)))","v":50.098910596859035},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BR74,IF($C$4=\"Central\", 'Data Tables'!BR110,IF($C$4=\"High\", 'Data Tables'!BR146)))","v":50.098910596859035},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BS74,IF($C$4=\"Central\", 'Data Tables'!BS110,IF($C$4=\"High\", 'Data Tables'!BS146)))","v":50.098910596859035},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BT74,IF($C$4=\"Central\", 'Data Tables'!BT110,IF($C$4=\"High\", 'Data Tables'!BT146)))","v":50.098910596859035},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BU74,IF($C$4=\"Central\", 'Data Tables'!BU110,IF($C$4=\"High\", 'Data Tables'!BU146)))","v":50.098910596859035},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BV74,IF($C$4=\"Central\", 'Data Tables'!BV110,IF($C$4=\"High\", 'Data Tables'!BV146)))","v":50.098910596859035},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BW74,IF($C$4=\"Central\", 'Data Tables'!BW110,IF($C$4=\"High\", 'Data Tables'!BW146)))","v":50.098910596859035},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BX74,IF($C$4=\"Central\", 'Data Tables'!BX110,IF($C$4=\"High\", 'Data Tables'!BX146)))","v":50.098910596859035},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BY74,IF($C$4=\"Central\", 'Data Tables'!BY110,IF($C$4=\"High\", 'Data Tables'!BY146)))","v":50.098910596859035},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BZ74,IF($C$4=\"Central\", 'Data Tables'!BZ110,IF($C$4=\"High\", 'Data Tables'!BZ146)))","v":50.098910596859035},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CA74,IF($C$4=\"Central\", 'Data Tables'!CA110,IF($C$4=\"High\", 'Data Tables'!CA146)))","v":50.098910596859035},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CB74,IF($C$4=\"Central\", 'Data Tables'!CB110,IF($C$4=\"High\", 'Data Tables'!CB146)))","v":50.098910596859035},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CC74,IF($C$4=\"Central\", 'Data Tables'!CC110,IF($C$4=\"High\", 'Data Tables'!CC146)))","v":50.098910596859035},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CD74,IF($C$4=\"Central\", 'Data Tables'!CD110,IF($C$4=\"High\", 'Data Tables'!CD146)))","v":50.098910596859035},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CE74,IF($C$4=\"Central\", 'Data Tables'!CE110,IF($C$4=\"High\", 'Data Tables'!CE146)))","v":50.098910596859035},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CF74,IF($C$4=\"Central\", 'Data Tables'!CF110,IF($C$4=\"High\", 'Data Tables'!CF146)))","v":50.098910596859035},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CG74,IF($C$4=\"Central\", 'Data Tables'!CG110,IF($C$4=\"High\", 'Data Tables'!CG146)))","v":50.098910596859035},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CH74,IF($C$4=\"Central\", 'Data Tables'!CH110,IF($C$4=\"High\", 'Data Tables'!CH146)))","v":50.098910596859035},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CI74,IF($C$4=\"Central\", 'Data Tables'!CI110,IF($C$4=\"High\", 'Data Tables'!CI146)))","v":50.098910596859035},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CJ74,IF($C$4=\"Central\", 'Data Tables'!CJ110,IF($C$4=\"High\", 'Data Tables'!CJ146)))","v":50.098910596859035}]
[null,"Price - Variable - GDP deflated to start year (p/kWh)",null,{"$f":"D163*(100/'GDP Deflators'!$D$23)","v":49.402931787995009},{"$f":"E163*(100/'GDP Deflators'!$D$23)","v":49.33268186940893},{"$f":"F163*(100/'GDP Deflators'!$D$23)","v":49.89232524490329},{"$f":"G163*(100/'GDP Deflators'!$D$23)","v":50.459446151990541},{"$f":"H163*(100/'GDP Deflators'!$D$23)","v":51.026567059077799},{"$f":"I163*(100/'GDP Deflators'!$D$23)","v":51.593687966165056},{"$f":"J163*(100/'GDP Deflators'!$D$23)","v":52.727929780339551},{"$f":"K163*(100/'GDP Deflators'!$D$23)","v":53.295050687426809},{"$f":"L163*(100/'GDP Deflators'!$D$23)","v":53.862171594514052},{"$f":"M163*(100/'GDP Deflators'!$D$23)","v":54.996413408688561},{"$f":"N163*(100/'GDP Deflators'!$D$23)","v":55.563534315775804},{"$f":"O163*(100/'GDP Deflators'!$D$23)","v":55.563534315775804},{"$f":"P163*(100/'GDP Deflators'!$D$23)","v":55.563534315775804},{"$f":"Q163*(100/'GDP Deflators'!$D$23)","v":55.563534315775804},{"$f":"R163*(100/'GDP Deflators'!$D$23)","v":55.563534315775804},{"$f":"S163*(100/'GDP Deflators'!$D$23)","v":55.563534315775804},{"$f":"T163*(100/'GDP Deflators'!$D$23)","v":55.563534315775804},{"$f":"U163*(100/'GDP Deflators'!$D$23)","v":55.563534315775804},{"$f":"V163*(100/'GDP Deflators'!$D$23)","v":55.563534315775804},{"$f":"W163*(100/'GDP Deflators'!$D$23)","v":55.563534315775804},{"$f":"X163*(100/'GDP Deflators'!$D$23)","v":55.563534315775804},{"$f":"Y163*(100/'GDP Deflators'!$D$23)","v":55.563534315775804},{"$f":"Z163*(100/'GDP Deflators'!$D$23)","v":55.563534315775804},{"$f":"AA163*(100/'GDP Deflators'!$D$23)","v":55.563534315775804},{"$f":"AB163*(100/'GDP Deflators'!$D$23)","v":55.563534315775804},{"$f":"AC163*(100/'GDP Deflators'!$D$23)","v":55.563534315775804},{"$f":"AD163*(100/'GDP Deflators'!$D$23)","v":55.563534315775804},{"$f":"AE163*(100/'GDP Deflators'!$D$23)","v":55.563534315775804},{"$f":"AF163*(100/'GDP Deflators'!$D$23)","v":55.563534315775804},{"$f":"AG163*(100/'GDP Deflators'!$D$23)","v":55.563534315775804},{"$f":"AH163*(100/'GDP Deflators'!$D$23)","v":55.563534315775804},{"$f":"AI163*(100/'GDP Deflators'!$D$23)","v":55.563534315775804},{"$f":"AJ163*(100/'GDP Deflators'!$D$23)","v":55.563534315775804},{"$f":"AK163*(100/'GDP Deflators'!$D$23)","v":55.563534315775804},{"$f":"AL163*(100/'GDP Deflators'!$D$23)","v":55.563534315775804},{"$f":"AM163*(100/'GDP Deflators'!$D$23)","v":55.563534315775804},{"$f":"AN163*(100/'GDP Deflators'!$D$23)","v":55.563534315775804},{"$f":"AO163*(100/'GDP Deflators'!$D$23)","v":55.563534315775804},{"$f":"AP163*(100/'GDP Deflators'!$D$23)","v":55.563534315775804},{"$f":"AQ163*(100/'GDP Deflators'!$D$23)","v":55.563534315775804},{"$f":"AR163*(100/'GDP Deflators'!$D$23)","v":55.563534315775804},{"$f":"AS163*(100/'GDP Deflators'!$D$23)","v":55.563534315775804},{"$f":"AT163*(100/'GDP Deflators'!$D$23)","v":55.563534315775804},{"$f":"AU163*(100/'GDP Deflators'!$D$23)","v":55.563534315775804},{"$f":"AV163*(100/'GDP Deflators'!$D$23)","v":55.563534315775804},{"$f":"AW163*(100/'GDP Deflators'!$D$23)","v":55.563534315775804},{"$f":"AX163*(100/'GDP Deflators'!$D$23)","v":55.563534315775804},{"$f":"AY163*(100/'GDP Deflators'!$D$23)","v":55.563534315775804},{"$f":"AZ163*(100/'GDP Deflators'!$D$23)","v":55.563534315775804},{"$f":"BA163*(100/'GDP Deflators'!$D$23)","v":55.563534315775804},{"$f":"BB163*(100/'GDP Deflators'!$D$23)","v":55.563534315775804},{"$f":"BC163*(100/'GDP Deflators'!$D$23)","v":55.563534315775804},{"$f":"BD163*(100/'GDP Deflators'!$D$23)","v":55.563534315775804},{"$f":"BE163*(100/'GDP Deflators'!$D$23)","v":55.563534315775804},{"$f":"BF163*(100/'GDP Deflators'!$D$23)","v":55.563534315775804},{"$f":"BG163*(100/'GDP Deflators'!$D$23)","v":55.563534315775804},{"$f":"BH163*(100/'GDP Deflators'!$D$23)","v":55.563534315775804},{"$f":"BI163*(100/'GDP Deflators'!$D$23)","v":55.563534315775804},{"$f":"BJ163*(100/'GDP Deflators'!$D$23)","v":55.563534315775804},{"$f":"BK163*(100/'GDP Deflators'!$D$23)","v":55.563534315775804},{"$f":"BL163*(100/'GDP Deflators'!$D$23)","v":55.563534315775804},{"$f":"BM163*(100/'GDP Deflators'!$D$23)","v":55.563534315775804},{"$f":"BN163*(100/'GDP Deflators'!$D$23)","v":55.563534315775804},{"$f":"BO163*(100/'GDP Deflators'!$D$23)","v":55.563534315775804},{"$f":"BP163*(100/'GDP Deflators'!$D$23)","v":55.563534315775804},{"$f":"BQ163*(100/'GDP Deflators'!$D$23)","v":55.563534315775804},{"$f":"BR163*(100/'GDP Deflators'!$D$23)","v":55.563534315775804},{"$f":"BS163*(100/'GDP Deflators'!$D$23)","v":55.563534315775804},{"$f":"BT163*(100/'GDP Deflators'!$D$23)","v":55.563534315775804},{"$f":"BU163*(100/'GDP Deflators'!$D$23)","v":55.563534315775804},{"$f":"BV163*(100/'GDP Deflators'!$D$23)","v":55.563534315775804},{"$f":"BW163*(100/'GDP Deflators'!$D$23)","v":55.563534315775804},{"$f":"BX163*(100/'GDP Deflators'!$D$23)","v":55.563534315775804},{"$f":"BY163*(100/'GDP Deflators'!$D$23)","v":55.563534315775804},{"$f":"BZ163*(100/'GDP Deflators'!$D$23)","v":55.563534315775804},{"$f":"CA163*(100/'GDP Deflators'!$D$23)","v":55.563534315775804},{"$f":"CB163*(100/'GDP Deflators'!$D$23)","v":55.563534315775804},{"$f":"CC163*(100/'GDP Deflators'!$D$23)","v":55.563534315775804},{"$f":"CD163*(100/'GDP Deflators'!$D$23)","v":55.563534315775804},{"$f":"CE163*(100/'GDP Deflators'!$D$23)","v":55.563534315775804},{"$f":"CF163*(100/'GDP Deflators'!$D$23)","v":55.563534315775804}]
[null,"Net Energy Change (litres)",null,{"$f":"'Energy Input'!F74-D250","v":0},{"$f":"'Energy Input'!G74-E250","v":0},{"$f":"'Energy Input'!H74-F250","v":0},{"$f":"'Energy Input'!I74-G250","v":0},{"$f":"'Energy Input'!J74-H250","v":0},{"$f":"'Energy Input'!K74-I250","v":0},{"$f":"'Energy Input'!L74-J250","v":0},{"$f":"'Energy Input'!M74-K250","v":0},{"$f":"'Energy Input'!N74-L250","v":0},{"$f":"'Energy Input'!O74-M250","v":0},{"$f":"'Energy Input'!P74-N250","v":0},{"$f":"'Energy Input'!Q74-O250","v":0},{"$f":"'Energy Input'!R74-P250","v":0},{"$f":"'Energy Input'!S74-Q250","v":0},{"$f":"'Energy Input'!T74-R250","v":0},{"$f":"'Energy Input'!U74-S250","v":0},{"$f":"'Energy Input'!V74-T250","v":0},{"$f":"'Energy Input'!W74-U250","v":0},{"$f":"'Energy Input'!X74-V250","v":0},{"$f":"'Energy Input'!Y74-W250","v":0},{"$f":"'Energy Input'!Z74-X250","v":0},{"$f":"'Energy Input'!AA74-Y250","v":0},{"$f":"'Energy Input'!AB74-Z250","v":0},{"$f":"'Energy Input'!AC74-AA250","v":0},{"$f":"'Energy Input'!AD74-AB250","v":0},{"$f":"'Energy Input'!AE74-AC250","v":0},{"$f":"'Energy Input'!AF74-AD250","v":0},{"$f":"'Energy Input'!AG74-AE250","v":0},{"$f":"'Energy Input'!AH74-AF250","v":0},{"$f":"'Energy Input'!AI74-AG250","v":0},{"$f":"'Energy Input'!AJ74-AH250","v":0},{"$f":"'Energy Input'!AK74-AI250","v":0},{"$f":"'Energy Input'!AL74-AJ250","v":0},{"$f":"'Energy Input'!AM74-AK250","v":0},{"$f":"'Energy Input'!AN74-AL250","v":0},{"$f":"'Energy Input'!AO74-AM250","v":0},{"$f":"'Energy Input'!AP74-AN250","v":0},{"$f":"'Energy Input'!AQ74-AO250","v":0},{"$f":"'Energy Input'!AR74-AP250","v":0},{"$f":"'Energy Input'!AS74-AQ250","v":0},{"$f":"'Energy Input'!AT74-AR250","v":0},{"$f":"'Energy Input'!AU74-AS250","v":0},{"$f":"'Energy Input'!AV74-AT250","v":0},{"$f":"'Energy Input'!AW74-AU250","v":0},{"$f":"'Energy Input'!AX74-AV250","v":0},{"$f":"'Energy Input'!AY74-AW250","v":0},{"$f":"'Energy Input'!AZ74-AX250","v":0},{"$f":"'Energy Input'!BA74-AY250","v":0},{"$f":"'Energy Input'!BB74-AZ250","v":0},{"$f":"'Energy Input'!BC74-BA250","v":0},{"$f":"'Energy Input'!BD74-BB250","v":0},{"$f":"'Energy Input'!BE74-BC250","v":0},{"$f":"'Energy Input'!BF74-BD250","v":0},{"$f":"'Energy Input'!BG74-BE250","v":0},{"$f":"'Energy Input'!BH74-BF250","v":0},{"$f":"'Energy Input'!BI74-BG250","v":0},{"$f":"'Energy Input'!BJ74-BH250","v":0},{"$f":"'Energy Input'!BK74-BI250","v":0},{"$f":"'Energy Input'!BL74-BJ250","v":0},{"$f":"'Energy Input'!BM74-BK250","v":0},{"$f":"'Energy Input'!BN74-BL250","v":0},{"$f":"'Energy Input'!BO74-BM250","v":0},{"$f":"'Energy Input'!BP74-BN250","v":0},{"$f":"'Energy Input'!BQ74-BO250","v":0},{"$f":"'Energy Input'!BR74-BP250","v":0},{"$f":"'Energy Input'!BS74-BQ250","v":0},{"$f":"'Energy Input'!BT74-BR250","v":0},{"$f":"'Energy Input'!BU74-BS250","v":0},{"$f":"'Energy Input'!BV74-BT250","v":0},{"$f":"'Energy Input'!BW74-BU250","v":0},{"$f":"'Energy Input'!BX74-BV250","v":0},{"$f":"'Energy Input'!BY74-BW250","v":0},{"$f":"'Energy Input'!BZ74-BX250","v":0},{"$f":"'Energy Input'!CA74-BY250","v":0},{"$f":"'Energy Input'!CB74-BZ250","v":0},{"$f":"'Energy Input'!CC74-CA250","v":0},{"$f":"'Energy Input'!CD74-CB250","v":0},{"$f":"'Energy Input'!CE74-CC250","v":0},{"$f":"'Energy Input'!CF74-CD250","v":0},{"$f":"'Energy Input'!CG74-CE250","v":0},{"$f":"'Energy Input'!CH74-CF250","v":0}]
[null,"Total (undiscounted) (£)",null,{"$f":"(D165*D164)/100","v":0},{"$f":"(E165*E164)/100","v":0},{"$f":"(F165*F164)/100","v":0},{"$f":"(G165*G164)/100","v":0},{"$f":"(H165*H164)/100","v":0},{"$f":"(I165*I164)/100","v":0},{"$f":"(J165*J164)/100","v":0},{"$f":"(K165*K164)/100","v":0},{"$f":"(L165*L164)/100","v":0},{"$f":"(M165*M164)/100","v":0},{"$f":"(N165*N164)/100","v":0},{"$f":"(O165*O164)/100","v":0},{"$f":"(P165*P164)/100","v":0},{"$f":"(Q165*Q164)/100","v":0},{"$f":"(R165*R164)/100","v":0},{"$f":"(S165*S164)/100","v":0},{"$f":"(T165*T164)/100","v":0},{"$f":"(U165*U164)/100","v":0},{"$f":"(V165*V164)/100","v":0},{"$f":"(W165*W164)/100","v":0},{"$f":"(X165*X164)/100","v":0},{"$f":"(Y165*Y164)/100","v":0},{"$f":"(Z165*Z164)/100","v":0},{"$f":"(AA165*AA164)/100","v":0},{"$f":"(AB165*AB164)/100","v":0},{"$f":"(AC165*AC164)/100","v":0},{"$f":"(AD165*AD164)/100","v":0},{"$f":"(AE165*AE164)/100","v":0},{"$f":"(AF165*AF164)/100","v":0},{"$f":"(AG165*AG164)/100","v":0},{"$f":"(AH165*AH164)/100","v":0},{"$f":"(AI165*AI164)/100","v":0},{"$f":"(AJ165*AJ164)/100","v":0},{"$f":"(AK165*AK164)/100","v":0},{"$f":"(AL165*AL164)/100","v":0},{"$f":"(AM165*AM164)/100","v":0},{"$f":"(AN165*AN164)/100","v":0},{"$f":"(AO165*AO164)/100","v":0},{"$f":"(AP165*AP164)/100","v":0},{"$f":"(AQ165*AQ164)/100","v":0},{"$f":"(AR165*AR164)/100","v":0},{"$f":"(AS165*AS164)/100","v":0},{"$f":"(AT165*AT164)/100","v":0},{"$f":"(AU165*AU164)/100","v":0},{"$f":"(AV165*AV164)/100","v":0},{"$f":"(AW165*AW164)/100","v":0},{"$f":"(AX165*AX164)/100","v":0},{"$f":"(AY165*AY164)/100","v":0},{"$f":"(AZ165*AZ164)/100","v":0},{"$f":"(BA165*BA164)/100","v":0},{"$f":"(BB165*BB164)/100","v":0},{"$f":"(BC165*BC164)/100","v":0},{"$f":"(BD165*BD164)/100","v":0},{"$f":"(BE165*BE164)/100","v":0},{"$f":"(BF165*BF164)/100","v":0},{"$f":"(BG165*BG164)/100","v":0},{"$f":"(BH165*BH164)/100","v":0},{"$f":"(BI165*BI164)/100","v":0},{"$f":"(BJ165*BJ164)/100","v":0},{"$f":"(BK165*BK164)/100","v":0},{"$f":"(BL165*BL164)/100","v":0},{"$f":"(BM165*BM164)/100","v":0},{"$f":"(BN165*BN164)/100","v":0},{"$f":"(BO165*BO164)/100","v":0},{"$f":"(BP165*BP164)/100","v":0},{"$f":"(BQ165*BQ164)/100","v":0},{"$f":"(BR165*BR164)/100","v":0},{"$f":"(BS165*BS164)/100","v":0},{"$f":"(BT165*BT164)/100","v":0},{"$f":"(BU165*BU164)/100","v":0},{"$f":"(BV165*BV164)/100","v":0},{"$f":"(BW165*BW164)/100","v":0},{"$f":"(BX165*BX164)/100","v":0},{"$f":"(BY165*BY164)/100","v":0},{"$f":"(BZ165*BZ164)/100","v":0},{"$f":"(CA165*CA164)/100","v":0},{"$f":"(CB165*CB164)/100","v":0},{"$f":"(CC165*CC164)/100","v":0},{"$f":"(CD165*CD164)/100","v":0},{"$f":"(CE165*CE164)/100","v":0},{"$f":"(CF165*CF164)/100","v":0}]
[]
[null,"Total",null,{"$f":"SUM(D160,D166)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BM160,BM166)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Energy Summary",null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,"Energy Change (not discounted) - Economic",null,{"$f":"SUM(D168,D152,D130,D108)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BM168,BM152,BM130,BM108)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Gas - rebound"]
[null,null,null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,"Domestic"]
[null,"Price - Retail (p/kWh) (2017)",null,{"$f":"IF($C$4=\"Low\", 'Data Tables'!H50,IF($C$4=\"Central\", 'Data Tables'!H86,IF($C$4=\"High\", 'Data Tables'!H122)))","v":4.5778073589773323},{"$f":"IF($C$4=\"Low\", 'Data Tables'!I50,IF($C$4=\"Central\", 'Data Tables'!I86,IF($C$4=\"High\", 'Data Tables'!I122)))","v":4.2528816717482059},{"$f":"IF($C$4=\"Low\", 'Data Tables'!J50,IF($C$4=\"Central\", 'Data Tables'!J86,IF($C$4=\"High\", 'Data Tables'!J122)))","v":4.2974790885911878},{"$f":"IF($C$4=\"Low\", 'Data Tables'!K50,IF($C$4=\"Central\", 'Data Tables'!K86,IF($C$4=\"High\", 'Data Tables'!K122)))","v":4.3723335444294138},{"$f":"IF($C$4=\"Low\", 'Data Tables'!L50,IF($C$4=\"Central\", 'Data Tables'!L86,IF($C$4=\"High\", 'Data Tables'!L122)))","v":4.4017916809048296},{"$f":"IF($C$4=\"Low\", 'Data Tables'!M50,IF($C$4=\"Central\", 'Data Tables'!M86,IF($C$4=\"High\", 'Data Tables'!M122)))","v":4.478003236319597},{"$f":"IF($C$4=\"Low\", 'Data Tables'!N50,IF($C$4=\"Central\", 'Data Tables'!N86,IF($C$4=\"High\", 'Data Tables'!N122)))","v":4.5570239030084254},{"$f":"IF($C$4=\"Low\", 'Data Tables'!O50,IF($C$4=\"Central\", 'Data Tables'!O86,IF($C$4=\"High\", 'Data Tables'!O122)))","v":4.5976688285502059},{"$f":"IF($C$4=\"Low\", 'Data Tables'!P50,IF($C$4=\"Central\", 'Data Tables'!P86,IF($C$4=\"High\", 'Data Tables'!P122)))","v":4.6503668039262012},{"$f":"IF($C$4=\"Low\", 'Data Tables'!Q50,IF($C$4=\"Central\", 'Data Tables'!Q86,IF($C$4=\"High\", 'Data Tables'!Q122)))","v":4.6840310804510912},{"$f":"IF($C$4=\"Low\", 'Data Tables'!R50,IF($C$4=\"Central\", 'Data Tables'!R86,IF($C$4=\"High\", 'Data Tables'!R122)))","v":4.7686475123960044},{"$f":"IF($C$4=\"Low\", 'Data Tables'!S50,IF($C$4=\"Central\", 'Data Tables'!S86,IF($C$4=\"High\", 'Data Tables'!S122)))","v":4.7686475123960044},{"$f":"IF($C$4=\"Low\", 'Data Tables'!T50,IF($C$4=\"Central\", 'Data Tables'!T86,IF($C$4=\"High\", 'Data Tables'!T122)))","v":4.7686475123960044},{"$f":"IF($C$4=\"Low\", 'Data Tables'!U50,IF($C$4=\"Central\", 'Data Tables'!U86,IF($C$4=\"High\", 'Data Tables'!U122)))","v":4.7686475123960044},{"$f":"IF($C$4=\"Low\", 'Data Tables'!V50,IF($C$4=\"Central\", 'Data Tables'!V86,IF($C$4=\"High\", 'Data Tables'!V122)))","v":4.7686475123960044},{"$f":"IF($C$4=\"Low\", 'Data Tables'!W50,IF($C$4=\"Central\", 'Data Tables'!W86,IF($C$4=\"High\", 'Data Tables'!W122)))","v":4.7686475123960044},{"$f":"IF($C$4=\"Low\", 'Data Tables'!X50,IF($C$4=\"Central\", 'Data Tables'!X86,IF($C$4=\"High\", 'Data Tables'!X122)))","v":4.7686475123960044},{"$f":"IF($C$4=\"Low\", 'Data Tables'!Y50,IF($C$4=\"Central\", 'Data Tables'!Y86,IF($C$4=\"High\", 'Data Tables'!Y122)))","v":4.7686475123960044},{"$f":"IF($C$4=\"Low\", 'Data Tables'!Z50,IF($C$4=\"Central\", 'Data Tables'!Z86,IF($C$4=\"High\", 'Data Tables'!Z122)))","v":4.7686475123960044},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AA50,IF($C$4=\"Central\", 'Data Tables'!AA86,IF($C$4=\"High\", 'Data Tables'!AA122)))","v":4.7686475123960044},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AB50,IF($C$4=\"Central\", 'Data Tables'!AB86,IF($C$4=\"High\", 'Data Tables'!AB122)))","v":4.7686475123960044},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AC50,IF($C$4=\"Central\", 'Data Tables'!AC86,IF($C$4=\"High\", 'Data Tables'!AC122)))","v":4.7686475123960044},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AD50,IF($C$4=\"Central\", 'Data Tables'!AD86,IF($C$4=\"High\", 'Data Tables'!AD122)))","v":4.7686475123960044},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AE50,IF($C$4=\"Central\", 'Data Tables'!AE86,IF($C$4=\"High\", 'Data Tables'!AE122)))","v":4.7686475123960044},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AF50,IF($C$4=\"Central\", 'Data Tables'!AF86,IF($C$4=\"High\", 'Data Tables'!AF122)))","v":4.7686475123960044},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AG50,IF($C$4=\"Central\", 'Data Tables'!AG86,IF($C$4=\"High\", 'Data Tables'!AG122)))","v":4.7686475123960044},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AH50,IF($C$4=\"Central\", 'Data Tables'!AH86,IF($C$4=\"High\", 'Data Tables'!AH122)))","v":4.7686475123960044},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AI50,IF($C$4=\"Central\", 'Data Tables'!AI86,IF($C$4=\"High\", 'Data Tables'!AI122)))","v":4.7686475123960044},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AJ50,IF($C$4=\"Central\", 'Data Tables'!AJ86,IF($C$4=\"High\", 'Data Tables'!AJ122)))","v":4.7686475123960044},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AK50,IF($C$4=\"Central\", 'Data Tables'!AK86,IF($C$4=\"High\", 'Data Tables'!AK122)))","v":4.7686475123960044},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AL50,IF($C$4=\"Central\", 'Data Tables'!AL86,IF($C$4=\"High\", 'Data Tables'!AL122)))","v":4.7686475123960044},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AM50,IF($C$4=\"Central\", 'Data Tables'!AM86,IF($C$4=\"High\", 'Data Tables'!AM122)))","v":4.7686475123960044},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AN50,IF($C$4=\"Central\", 'Data Tables'!AN86,IF($C$4=\"High\", 'Data Tables'!AN122)))","v":4.7686475123960044},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AO50,IF($C$4=\"Central\", 'Data Tables'!AO86,IF($C$4=\"High\", 'Data Tables'!AO122)))","v":4.7686475123960044},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AP50,IF($C$4=\"Central\", 'Data Tables'!AP86,IF($C$4=\"High\", 'Data Tables'!AP122)))","v":4.7686475123960044},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AQ50,IF($C$4=\"Central\", 'Data Tables'!AQ86,IF($C$4=\"High\", 'Data Tables'!AQ122)))","v":4.7686475123960044},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AR50,IF($C$4=\"Central\", 'Data Tables'!AR86,IF($C$4=\"High\", 'Data Tables'!AR122)))","v":4.7686475123960044},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AS50,IF($C$4=\"Central\", 'Data Tables'!AS86,IF($C$4=\"High\", 'Data Tables'!AS122)))","v":4.7686475123960044},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AT50,IF($C$4=\"Central\", 'Data Tables'!AT86,IF($C$4=\"High\", 'Data Tables'!AT122)))","v":4.7686475123960044},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AU50,IF($C$4=\"Central\", 'Data Tables'!AU86,IF($C$4=\"High\", 'Data Tables'!AU122)))","v":4.7686475123960044},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AV50,IF($C$4=\"Central\", 'Data Tables'!AV86,IF($C$4=\"High\", 'Data Tables'!AV122)))","v":4.7686475123960044},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AW50,IF($C$4=\"Central\", 'Data Tables'!AW86,IF($C$4=\"High\", 'Data Tables'!AW122)))","v":4.7686475123960044},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AX50,IF($C$4=\"Central\", 'Data Tables'!AX86,IF($C$4=\"High\", 'Data Tables'!AX122)))","v":4.7686475123960044},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AY50,IF($C$4=\"Central\", 'Data Tables'!AY86,IF($C$4=\"High\", 'Data Tables'!AY122)))","v":4.7686475123960044},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AZ50,IF($C$4=\"Central\", 'Data Tables'!AZ86,IF($C$4=\"High\", 'Data Tables'!AZ122)))","v":4.7686475123960044},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BA50,IF($C$4=\"Central\", 'Data Tables'!BA86,IF($C$4=\"High\", 'Data Tables'!BA122)))","v":4.7686475123960044},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BB50,IF($C$4=\"Central\", 'Data Tables'!BB86,IF($C$4=\"High\", 'Data Tables'!BB122)))","v":4.7686475123960044},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BC50,IF($C$4=\"Central\", 'Data Tables'!BC86,IF($C$4=\"High\", 'Data Tables'!BC122)))","v":4.7686475123960044},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BD50,IF($C$4=\"Central\", 'Data Tables'!BD86,IF($C$4=\"High\", 'Data Tables'!BD122)))","v":4.7686475123960044},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BE50,IF($C$4=\"Central\", 'Data Tables'!BE86,IF($C$4=\"High\", 'Data Tables'!BE122)))","v":4.7686475123960044},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BF50,IF($C$4=\"Central\", 'Data Tables'!BF86,IF($C$4=\"High\", 'Data Tables'!BF122)))","v":4.7686475123960044},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BG50,IF($C$4=\"Central\", 'Data Tables'!BG86,IF($C$4=\"High\", 'Data Tables'!BG122)))","v":4.7686475123960044},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BH50,IF($C$4=\"Central\", 'Data Tables'!BH86,IF($C$4=\"High\", 'Data Tables'!BH122)))","v":4.7686475123960044},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BI50,IF($C$4=\"Central\", 'Data Tables'!BI86,IF($C$4=\"High\", 'Data Tables'!BI122)))","v":4.7686475123960044},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BJ50,IF($C$4=\"Central\", 'Data Tables'!BJ86,IF($C$4=\"High\", 'Data Tables'!BJ122)))","v":4.7686475123960044},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BK50,IF($C$4=\"Central\", 'Data Tables'!BK86,IF($C$4=\"High\", 'Data Tables'!BK122)))","v":4.7686475123960044},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BL50,IF($C$4=\"Central\", 'Data Tables'!BL86,IF($C$4=\"High\", 'Data Tables'!BL122)))","v":4.7686475123960044},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BM50,IF($C$4=\"Central\", 'Data Tables'!BM86,IF($C$4=\"High\", 'Data Tables'!BM122)))","v":4.7686475123960044},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BN50,IF($C$4=\"Central\", 'Data Tables'!BN86,IF($C$4=\"High\", 'Data Tables'!BN122)))","v":4.7686475123960044},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BO50,IF($C$4=\"Central\", 'Data Tables'!BO86,IF($C$4=\"High\", 'Data Tables'!BO122)))","v":4.7686475123960044},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BP50,IF($C$4=\"Central\", 'Data Tables'!BP86,IF($C$4=\"High\", 'Data Tables'!BP122)))","v":4.7686475123960044},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BQ50,IF($C$4=\"Central\", 'Data Tables'!BQ86,IF($C$4=\"High\", 'Data Tables'!BQ122)))","v":4.7686475123960044},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BR50,IF($C$4=\"Central\", 'Data Tables'!BR86,IF($C$4=\"High\", 'Data Tables'!BR122)))","v":4.7686475123960044},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BS50,IF($C$4=\"Central\", 'Data Tables'!BS86,IF($C$4=\"High\", 'Data Tables'!BS122)))","v":4.7686475123960044},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BT50,IF($C$4=\"Central\", 'Data Tables'!BT86,IF($C$4=\"High\", 'Data Tables'!BT122)))","v":4.7686475123960044},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BU50,IF($C$4=\"Central\", 'Data Tables'!BU86,IF($C$4=\"High\", 'Data Tables'!BU122)))","v":4.7686475123960044},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BV50,IF($C$4=\"Central\", 'Data Tables'!BV86,IF($C$4=\"High\", 'Data Tables'!BV122)))","v":4.7686475123960044},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BW50,IF($C$4=\"Central\", 'Data Tables'!BW86,IF($C$4=\"High\", 'Data Tables'!BW122)))","v":4.7686475123960044},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BX50,IF($C$4=\"Central\", 'Data Tables'!BX86,IF($C$4=\"High\", 'Data Tables'!BX122)))","v":4.7686475123960044},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BY50,IF($C$4=\"Central\", 'Data Tables'!BY86,IF($C$4=\"High\", 'Data Tables'!BY122)))","v":4.7686475123960044},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BZ50,IF($C$4=\"Central\", 'Data Tables'!BZ86,IF($C$4=\"High\", 'Data Tables'!BZ122)))","v":4.7686475123960044},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CA50,IF($C$4=\"Central\", 'Data Tables'!CA86,IF($C$4=\"High\", 'Data Tables'!CA122)))","v":4.7686475123960044},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CB50,IF($C$4=\"Central\", 'Data Tables'!CB86,IF($C$4=\"High\", 'Data Tables'!CB122)))","v":4.7686475123960044},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CC50,IF($C$4=\"Central\", 'Data Tables'!CC86,IF($C$4=\"High\", 'Data Tables'!CC122)))","v":4.7686475123960044},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CD50,IF($C$4=\"Central\", 'Data Tables'!CD86,IF($C$4=\"High\", 'Data Tables'!CD122)))","v":4.7686475123960044},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CE50,IF($C$4=\"Central\", 'Data Tables'!CE86,IF($C$4=\"High\", 'Data Tables'!CE122)))","v":4.7686475123960044},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CF50,IF($C$4=\"Central\", 'Data Tables'!CF86,IF($C$4=\"High\", 'Data Tables'!CF122)))","v":4.7686475123960044},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CG50,IF($C$4=\"Central\", 'Data Tables'!CG86,IF($C$4=\"High\", 'Data Tables'!CG122)))","v":4.7686475123960044},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CH50,IF($C$4=\"Central\", 'Data Tables'!CH86,IF($C$4=\"High\", 'Data Tables'!CH122)))","v":4.7686475123960044},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CI50,IF($C$4=\"Central\", 'Data Tables'!CI86,IF($C$4=\"High\", 'Data Tables'!CI122)))","v":4.7686475123960044},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CJ50,IF($C$4=\"Central\", 'Data Tables'!CJ86,IF($C$4=\"High\", 'Data Tables'!CJ122)))","v":4.7686475123960044}]
[null,"Price - Retail - GDP deflated to start year (p/kWh)",null,{"$f":"D176*(100/'GDP Deflators'!$D$23)","v":5.0771394677291664},{"$f":"E176*(100/'GDP Deflators'!$D$23)","v":4.716771959586894},{"$f":"F176*(100/'GDP Deflators'!$D$23)","v":4.7662339153785105},{"$f":"G176*(100/'GDP Deflators'!$D$23)","v":4.8492532480567094},{"$f":"H176*(100/'GDP Deflators'!$D$23)","v":4.8819245807749345},{"$f":"I176*(100/'GDP Deflators'!$D$23)","v":4.9664490409697342},{"$f":"J176*(100/'GDP Deflators'!$D$23)","v":5.05408902101943},{"$f":"K176*(100/'GDP Deflators'!$D$23)","v":5.0991673608116024},{"$f":"L176*(100/'GDP Deflators'!$D$23)","v":5.1576134573093491},{"$f":"M176*(100/'GDP Deflators'!$D$23)","v":5.1949497219430905},{"$f":"N176*(100/'GDP Deflators'!$D$23)","v":5.2887958348432873},{"$f":"O176*(100/'GDP Deflators'!$D$23)","v":5.2887958348432873},{"$f":"P176*(100/'GDP Deflators'!$D$23)","v":5.2887958348432873},{"$f":"Q176*(100/'GDP Deflators'!$D$23)","v":5.2887958348432873},{"$f":"R176*(100/'GDP Deflators'!$D$23)","v":5.2887958348432873},{"$f":"S176*(100/'GDP Deflators'!$D$23)","v":5.2887958348432873},{"$f":"T176*(100/'GDP Deflators'!$D$23)","v":5.2887958348432873},{"$f":"U176*(100/'GDP Deflators'!$D$23)","v":5.2887958348432873},{"$f":"V176*(100/'GDP Deflators'!$D$23)","v":5.2887958348432873},{"$f":"W176*(100/'GDP Deflators'!$D$23)","v":5.2887958348432873},{"$f":"X176*(100/'GDP Deflators'!$D$23)","v":5.2887958348432873},{"$f":"Y176*(100/'GDP Deflators'!$D$23)","v":5.2887958348432873},{"$f":"Z176*(100/'GDP Deflators'!$D$23)","v":5.2887958348432873},{"$f":"AA176*(100/'GDP Deflators'!$D$23)","v":5.2887958348432873},{"$f":"AB176*(100/'GDP Deflators'!$D$23)","v":5.2887958348432873},{"$f":"AC176*(100/'GDP Deflators'!$D$23)","v":5.2887958348432873},{"$f":"AD176*(100/'GDP Deflators'!$D$23)","v":5.2887958348432873},{"$f":"AE176*(100/'GDP Deflators'!$D$23)","v":5.2887958348432873},{"$f":"AF176*(100/'GDP Deflators'!$D$23)","v":5.2887958348432873},{"$f":"AG176*(100/'GDP Deflators'!$D$23)","v":5.2887958348432873},{"$f":"AH176*(100/'GDP Deflators'!$D$23)","v":5.2887958348432873},{"$f":"AI176*(100/'GDP Deflators'!$D$23)","v":5.2887958348432873},{"$f":"AJ176*(100/'GDP Deflators'!$D$23)","v":5.2887958348432873},{"$f":"AK176*(100/'GDP Deflators'!$D$23)","v":5.2887958348432873},{"$f":"AL176*(100/'GDP Deflators'!$D$23)","v":5.2887958348432873},{"$f":"AM176*(100/'GDP Deflators'!$D$23)","v":5.2887958348432873},{"$f":"AN176*(100/'GDP Deflators'!$D$23)","v":5.2887958348432873},{"$f":"AO176*(100/'GDP Deflators'!$D$23)","v":5.2887958348432873},{"$f":"AP176*(100/'GDP Deflators'!$D$23)","v":5.2887958348432873},{"$f":"AQ176*(100/'GDP Deflators'!$D$23)","v":5.2887958348432873},{"$f":"AR176*(100/'GDP Deflators'!$D$23)","v":5.2887958348432873},{"$f":"AS176*(100/'GDP Deflators'!$D$23)","v":5.2887958348432873},{"$f":"AT176*(100/'GDP Deflators'!$D$23)","v":5.2887958348432873},{"$f":"AU176*(100/'GDP Deflators'!$D$23)","v":5.2887958348432873},{"$f":"AV176*(100/'GDP Deflators'!$D$23)","v":5.2887958348432873},{"$f":"AW176*(100/'GDP Deflators'!$D$23)","v":5.2887958348432873},{"$f":"AX176*(100/'GDP Deflators'!$D$23)","v":5.2887958348432873},{"$f":"AY176*(100/'GDP Deflators'!$D$23)","v":5.2887958348432873},{"$f":"AZ176*(100/'GDP Deflators'!$D$23)","v":5.2887958348432873},{"$f":"BA176*(100/'GDP Deflators'!$D$23)","v":5.2887958348432873},{"$f":"BB176*(100/'GDP Deflators'!$D$23)","v":5.2887958348432873},{"$f":"BC176*(100/'GDP Deflators'!$D$23)","v":5.2887958348432873},{"$f":"BD176*(100/'GDP Deflators'!$D$23)","v":5.2887958348432873},{"$f":"BE176*(100/'GDP Deflators'!$D$23)","v":5.2887958348432873},{"$f":"BF176*(100/'GDP Deflators'!$D$23)","v":5.2887958348432873},{"$f":"BG176*(100/'GDP Deflators'!$D$23)","v":5.2887958348432873},{"$f":"BH176*(100/'GDP Deflators'!$D$23)","v":5.2887958348432873},{"$f":"BI176*(100/'GDP Deflators'!$D$23)","v":5.2887958348432873},{"$f":"BJ176*(100/'GDP Deflators'!$D$23)","v":5.2887958348432873},{"$f":"BK176*(100/'GDP Deflators'!$D$23)","v":5.2887958348432873},{"$f":"BL176*(100/'GDP Deflators'!$D$23)","v":5.2887958348432873},{"$f":"BM176*(100/'GDP Deflators'!$D$23)","v":5.2887958348432873},{"$f":"BN176*(100/'GDP Deflators'!$D$23)","v":5.2887958348432873},{"$f":"BO176*(100/'GDP Deflators'!$D$23)","v":5.2887958348432873},{"$f":"BP176*(100/'GDP Deflators'!$D$23)","v":5.2887958348432873},{"$f":"BQ176*(100/'GDP Deflators'!$D$23)","v":5.2887958348432873},{"$f":"BR176*(100/'GDP Deflators'!$D$23)","v":5.2887958348432873},{"$f":"BS176*(100/'GDP Deflators'!$D$23)","v":5.2887958348432873},{"$f":"BT176*(100/'GDP Deflators'!$D$23)","v":5.2887958348432873},{"$f":"BU176*(100/'GDP Deflators'!$D$23)","v":5.2887958348432873},{"$f":"BV176*(100/'GDP Deflators'!$D$23)","v":5.2887958348432873},{"$f":"BW176*(100/'GDP Deflators'!$D$23)","v":5.2887958348432873},{"$f":"BX176*(100/'GDP Deflators'!$D$23)","v":5.2887958348432873},{"$f":"BY176*(100/'GDP Deflators'!$D$23)","v":5.2887958348432873},{"$f":"BZ176*(100/'GDP Deflators'!$D$23)","v":5.2887958348432873},{"$f":"CA176*(100/'GDP Deflators'!$D$23)","v":5.2887958348432873},{"$f":"CB176*(100/'GDP Deflators'!$D$23)","v":5.2887958348432873},{"$f":"CC176*(100/'GDP Deflators'!$D$23)","v":5.2887958348432873},{"$f":"CD176*(100/'GDP Deflators'!$D$23)","v":5.2887958348432873},{"$f":"CE176*(100/'GDP Deflators'!$D$23)","v":5.2887958348432873},{"$f":"CF176*(100/'GDP Deflators'!$D$23)","v":5.2887958348432873}]
[null,"Rebound (GWh)",null,{"$f":"'Energy Input'!F46","v":0},{"$f":"'Energy Input'!G46","v":0},{"$f":"'Energy Input'!H46","v":0},{"$f":"'Energy Input'!I46","v":0},{"$f":"'Energy Input'!J46","v":0},{"$f":"'Energy Input'!K46","v":0},{"$f":"'Energy Input'!L46","v":0},{"$f":"'Energy Input'!M46","v":0},{"$f":"'Energy Input'!N46","v":0},{"$f":"'Energy Input'!O46","v":0},{"$f":"'Energy Input'!P46","v":0},{"$f":"'Energy Input'!Q46","v":0},{"$f":"'Energy Input'!R46","v":0},{"$f":"'Energy Input'!S46","v":0},{"$f":"'Energy Input'!T46","v":0},{"$f":"'Energy Input'!U46","v":0},{"$f":"'Energy Input'!V46","v":0},{"$f":"'Energy Input'!W46","v":0},{"$f":"'Energy Input'!X46","v":0},{"$f":"'Energy Input'!Y46","v":0},{"$f":"'Energy Input'!Z46","v":0},{"$f":"'Energy Input'!AA46","v":0},{"$f":"'Energy Input'!AB46","v":0},{"$f":"'Energy Input'!AC46","v":0},{"$f":"'Energy Input'!AD46","v":0},{"$f":"'Energy Input'!AE46","v":0},{"$f":"'Energy Input'!AF46","v":0},{"$f":"'Energy Input'!AG46","v":0},{"$f":"'Energy Input'!AH46","v":0},{"$f":"'Energy Input'!AI46","v":0},{"$f":"'Energy Input'!AJ46","v":0},{"$f":"'Energy Input'!AK46","v":0},{"$f":"'Energy Input'!AL46","v":0},{"$f":"'Energy Input'!AM46","v":0},{"$f":"'Energy Input'!AN46","v":0},{"$f":"'Energy Input'!AO46","v":0},{"$f":"'Energy Input'!AP46","v":0},{"$f":"'Energy Input'!AQ46","v":0},{"$f":"'Energy Input'!AR46","v":0},{"$f":"'Energy Input'!AS46","v":0},{"$f":"'Energy Input'!AT46","v":0},{"$f":"'Energy Input'!AU46","v":0},{"$f":"'Energy Input'!AV46","v":0},{"$f":"'Energy Input'!AW46","v":0},{"$f":"'Energy Input'!AX46","v":0},{"$f":"'Energy Input'!AY46","v":0},{"$f":"'Energy Input'!AZ46","v":0},{"$f":"'Energy Input'!BA46","v":0},{"$f":"'Energy Input'!BB46","v":0},{"$f":"'Energy Input'!BC46","v":0},{"$f":"'Energy Input'!BD46","v":0},{"$f":"'Energy Input'!BE46","v":0},{"$f":"'Energy Input'!BF46","v":0},{"$f":"'Energy Input'!BG46","v":0},{"$f":"'Energy Input'!BH46","v":0},{"$f":"'Energy Input'!BI46","v":0},{"$f":"'Energy Input'!BJ46","v":0},{"$f":"'Energy Input'!BK46","v":0},{"$f":"'Energy Input'!BL46","v":0},{"$f":"'Energy Input'!BM46","v":0},{"$f":"'Energy Input'!BN46","v":0},{"$f":"'Energy Input'!BO46","v":0},{"$f":"'Energy Input'!BP46","v":0},{"$f":"'Energy Input'!BQ46","v":0},{"$f":"'Energy Input'!BR46","v":0},{"$f":"'Energy Input'!BS46","v":0},{"$f":"'Energy Input'!BT46","v":0},{"$f":"'Energy Input'!BU46","v":0},{"$f":"'Energy Input'!BV46","v":0},{"$f":"'Energy Input'!BW46","v":0},{"$f":"'Energy Input'!BX46","v":0},{"$f":"'Energy Input'!BY46","v":0},{"$f":"'Energy Input'!BZ46","v":0},{"$f":"'Energy Input'!CA46","v":0},{"$f":"'Energy Input'!CB46","v":0},{"$f":"'Energy Input'!CC46","v":0},{"$f":"'Energy Input'!CD46","v":0},{"$f":"'Energy Input'!CE46","v":0},{"$f":"'Energy Input'!CF46","v":0},{"$f":"'Energy Input'!CG46","v":0},{"$f":"'Energy Input'!CH46","v":0}]
[null,"Total (undiscounted) (£)",null,{"$f":"(D177*D178*1000000)/100","v":0},{"$f":"(E177*E178*1000000)/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BQ177*BQ178*1000000)/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Commercial"]
[null,"Price - Retail (p/kWh)",null,{"$f":"IF($C$4=\"Low\", 'Data Tables'!H51,IF($C$4=\"Central\", 'Data Tables'!H87,IF($C$4=\"High\", 'Data Tables'!H123)))","v":2.8716580368794773},{"$f":"IF($C$4=\"Low\", 'Data Tables'!I51,IF($C$4=\"Central\", 'Data Tables'!I87,IF($C$4=\"High\", 'Data Tables'!I123)))","v":2.9071410697396796},{"$f":"IF($C$4=\"Low\", 'Data Tables'!J51,IF($C$4=\"Central\", 'Data Tables'!J87,IF($C$4=\"High\", 'Data Tables'!J123)))","v":3.0730281418164243},{"$f":"IF($C$4=\"Low\", 'Data Tables'!K51,IF($C$4=\"Central\", 'Data Tables'!K87,IF($C$4=\"High\", 'Data Tables'!K123)))","v":3.1962264152808793},{"$f":"IF($C$4=\"Low\", 'Data Tables'!L51,IF($C$4=\"Central\", 'Data Tables'!L87,IF($C$4=\"High\", 'Data Tables'!L123)))","v":3.3591903634421802},{"$f":"IF($C$4=\"Low\", 'Data Tables'!M51,IF($C$4=\"Central\", 'Data Tables'!M87,IF($C$4=\"High\", 'Data Tables'!M123)))","v":3.5231393830697706},{"$f":"IF($C$4=\"Low\", 'Data Tables'!N51,IF($C$4=\"Central\", 'Data Tables'!N87,IF($C$4=\"High\", 'Data Tables'!N123)))","v":3.5682557153118974},{"$f":"IF($C$4=\"Low\", 'Data Tables'!O51,IF($C$4=\"Central\", 'Data Tables'!O87,IF($C$4=\"High\", 'Data Tables'!O123)))","v":3.6525327975946982},{"$f":"IF($C$4=\"Low\", 'Data Tables'!P51,IF($C$4=\"Central\", 'Data Tables'!P87,IF($C$4=\"High\", 'Data Tables'!P123)))","v":3.6979895273504382},{"$f":"IF($C$4=\"Low\", 'Data Tables'!Q51,IF($C$4=\"Central\", 'Data Tables'!Q87,IF($C$4=\"High\", 'Data Tables'!Q123)))","v":3.7822483313094182},{"$f":"IF($C$4=\"Low\", 'Data Tables'!R51,IF($C$4=\"Central\", 'Data Tables'!R87,IF($C$4=\"High\", 'Data Tables'!R123)))","v":3.8274473392878017},{"$f":"IF($C$4=\"Low\", 'Data Tables'!S51,IF($C$4=\"Central\", 'Data Tables'!S87,IF($C$4=\"High\", 'Data Tables'!S123)))","v":3.8274473392878017},{"$f":"IF($C$4=\"Low\", 'Data Tables'!T51,IF($C$4=\"Central\", 'Data Tables'!T87,IF($C$4=\"High\", 'Data Tables'!T123)))","v":3.8274473392878017},{"$f":"IF($C$4=\"Low\", 'Data Tables'!U51,IF($C$4=\"Central\", 'Data Tables'!U87,IF($C$4=\"High\", 'Data Tables'!U123)))","v":3.8274473392878017},{"$f":"IF($C$4=\"Low\", 'Data Tables'!V51,IF($C$4=\"Central\", 'Data Tables'!V87,IF($C$4=\"High\", 'Data Tables'!V123)))","v":3.8274473392878017},{"$f":"IF($C$4=\"Low\", 'Data Tables'!W51,IF($C$4=\"Central\", 'Data Tables'!W87,IF($C$4=\"High\", 'Data Tables'!W123)))","v":3.8274473392878017},{"$f":"IF($C$4=\"Low\", 'Data Tables'!X51,IF($C$4=\"Central\", 'Data Tables'!X87,IF($C$4=\"High\", 'Data Tables'!X123)))","v":3.8274473392878017},{"$f":"IF($C$4=\"Low\", 'Data Tables'!Y51,IF($C$4=\"Central\", 'Data Tables'!Y87,IF($C$4=\"High\", 'Data Tables'!Y123)))","v":3.8274473392878017},{"$f":"IF($C$4=\"Low\", 'Data Tables'!Z51,IF($C$4=\"Central\", 'Data Tables'!Z87,IF($C$4=\"High\", 'Data Tables'!Z123)))","v":3.8274473392878017},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AA51,IF($C$4=\"Central\", 'Data Tables'!AA87,IF($C$4=\"High\", 'Data Tables'!AA123)))","v":3.8274473392878017},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AB51,IF($C$4=\"Central\", 'Data Tables'!AB87,IF($C$4=\"High\", 'Data Tables'!AB123)))","v":3.8274473392878017},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AC51,IF($C$4=\"Central\", 'Data Tables'!AC87,IF($C$4=\"High\", 'Data Tables'!AC123)))","v":3.8274473392878017},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AD51,IF($C$4=\"Central\", 'Data Tables'!AD87,IF($C$4=\"High\", 'Data Tables'!AD123)))","v":3.8274473392878017},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AE51,IF($C$4=\"Central\", 'Data Tables'!AE87,IF($C$4=\"High\", 'Data Tables'!AE123)))","v":3.8274473392878017},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AF51,IF($C$4=\"Central\", 'Data Tables'!AF87,IF($C$4=\"High\", 'Data Tables'!AF123)))","v":3.8274473392878017},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AG51,IF($C$4=\"Central\", 'Data Tables'!AG87,IF($C$4=\"High\", 'Data Tables'!AG123)))","v":3.8274473392878017},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AH51,IF($C$4=\"Central\", 'Data Tables'!AH87,IF($C$4=\"High\", 'Data Tables'!AH123)))","v":3.8274473392878017},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AI51,IF($C$4=\"Central\", 'Data Tables'!AI87,IF($C$4=\"High\", 'Data Tables'!AI123)))","v":3.8274473392878017},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AJ51,IF($C$4=\"Central\", 'Data Tables'!AJ87,IF($C$4=\"High\", 'Data Tables'!AJ123)))","v":3.8274473392878017},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AK51,IF($C$4=\"Central\", 'Data Tables'!AK87,IF($C$4=\"High\", 'Data Tables'!AK123)))","v":3.8274473392878017},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AL51,IF($C$4=\"Central\", 'Data Tables'!AL87,IF($C$4=\"High\", 'Data Tables'!AL123)))","v":3.8274473392878017},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AM51,IF($C$4=\"Central\", 'Data Tables'!AM87,IF($C$4=\"High\", 'Data Tables'!AM123)))","v":3.8274473392878017},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AN51,IF($C$4=\"Central\", 'Data Tables'!AN87,IF($C$4=\"High\", 'Data Tables'!AN123)))","v":3.8274473392878017},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AO51,IF($C$4=\"Central\", 'Data Tables'!AO87,IF($C$4=\"High\", 'Data Tables'!AO123)))","v":3.8274473392878017},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AP51,IF($C$4=\"Central\", 'Data Tables'!AP87,IF($C$4=\"High\", 'Data Tables'!AP123)))","v":3.8274473392878017},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AQ51,IF($C$4=\"Central\", 'Data Tables'!AQ87,IF($C$4=\"High\", 'Data Tables'!AQ123)))","v":3.8274473392878017},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AR51,IF($C$4=\"Central\", 'Data Tables'!AR87,IF($C$4=\"High\", 'Data Tables'!AR123)))","v":3.8274473392878017},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AS51,IF($C$4=\"Central\", 'Data Tables'!AS87,IF($C$4=\"High\", 'Data Tables'!AS123)))","v":3.8274473392878017},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AT51,IF($C$4=\"Central\", 'Data Tables'!AT87,IF($C$4=\"High\", 'Data Tables'!AT123)))","v":3.8274473392878017},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AU51,IF($C$4=\"Central\", 'Data Tables'!AU87,IF($C$4=\"High\", 'Data Tables'!AU123)))","v":3.8274473392878017},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AV51,IF($C$4=\"Central\", 'Data Tables'!AV87,IF($C$4=\"High\", 'Data Tables'!AV123)))","v":3.8274473392878017},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AW51,IF($C$4=\"Central\", 'Data Tables'!AW87,IF($C$4=\"High\", 'Data Tables'!AW123)))","v":3.8274473392878017},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AX51,IF($C$4=\"Central\", 'Data Tables'!AX87,IF($C$4=\"High\", 'Data Tables'!AX123)))","v":3.8274473392878017},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AY51,IF($C$4=\"Central\", 'Data Tables'!AY87,IF($C$4=\"High\", 'Data Tables'!AY123)))","v":3.8274473392878017},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AZ51,IF($C$4=\"Central\", 'Data Tables'!AZ87,IF($C$4=\"High\", 'Data Tables'!AZ123)))","v":3.8274473392878017},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BA51,IF($C$4=\"Central\", 'Data Tables'!BA87,IF($C$4=\"High\", 'Data Tables'!BA123)))","v":3.8274473392878017},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BB51,IF($C$4=\"Central\", 'Data Tables'!BB87,IF($C$4=\"High\", 'Data Tables'!BB123)))","v":3.8274473392878017},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BC51,IF($C$4=\"Central\", 'Data Tables'!BC87,IF($C$4=\"High\", 'Data Tables'!BC123)))","v":3.8274473392878017},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BD51,IF($C$4=\"Central\", 'Data Tables'!BD87,IF($C$4=\"High\", 'Data Tables'!BD123)))","v":3.8274473392878017},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BE51,IF($C$4=\"Central\", 'Data Tables'!BE87,IF($C$4=\"High\", 'Data Tables'!BE123)))","v":3.8274473392878017},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BF51,IF($C$4=\"Central\", 'Data Tables'!BF87,IF($C$4=\"High\", 'Data Tables'!BF123)))","v":3.8274473392878017},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BG51,IF($C$4=\"Central\", 'Data Tables'!BG87,IF($C$4=\"High\", 'Data Tables'!BG123)))","v":3.8274473392878017},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BH51,IF($C$4=\"Central\", 'Data Tables'!BH87,IF($C$4=\"High\", 'Data Tables'!BH123)))","v":3.8274473392878017},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BI51,IF($C$4=\"Central\", 'Data Tables'!BI87,IF($C$4=\"High\", 'Data Tables'!BI123)))","v":3.8274473392878017},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BJ51,IF($C$4=\"Central\", 'Data Tables'!BJ87,IF($C$4=\"High\", 'Data Tables'!BJ123)))","v":3.8274473392878017},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BK51,IF($C$4=\"Central\", 'Data Tables'!BK87,IF($C$4=\"High\", 'Data Tables'!BK123)))","v":3.8274473392878017},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BL51,IF($C$4=\"Central\", 'Data Tables'!BL87,IF($C$4=\"High\", 'Data Tables'!BL123)))","v":3.8274473392878017},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BM51,IF($C$4=\"Central\", 'Data Tables'!BM87,IF($C$4=\"High\", 'Data Tables'!BM123)))","v":3.8274473392878017},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BN51,IF($C$4=\"Central\", 'Data Tables'!BN87,IF($C$4=\"High\", 'Data Tables'!BN123)))","v":3.8274473392878017},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BO51,IF($C$4=\"Central\", 'Data Tables'!BO87,IF($C$4=\"High\", 'Data Tables'!BO123)))","v":3.8274473392878017},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BP51,IF($C$4=\"Central\", 'Data Tables'!BP87,IF($C$4=\"High\", 'Data Tables'!BP123)))","v":3.8274473392878017},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BQ51,IF($C$4=\"Central\", 'Data Tables'!BQ87,IF($C$4=\"High\", 'Data Tables'!BQ123)))","v":3.8274473392878017},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BR51,IF($C$4=\"Central\", 'Data Tables'!BR87,IF($C$4=\"High\", 'Data Tables'!BR123)))","v":3.8274473392878017},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BS51,IF($C$4=\"Central\", 'Data Tables'!BS87,IF($C$4=\"High\", 'Data Tables'!BS123)))","v":3.8274473392878017},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BT51,IF($C$4=\"Central\", 'Data Tables'!BT87,IF($C$4=\"High\", 'Data Tables'!BT123)))","v":3.8274473392878017},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BU51,IF($C$4=\"Central\", 'Data Tables'!BU87,IF($C$4=\"High\", 'Data Tables'!BU123)))","v":3.8274473392878017},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BV51,IF($C$4=\"Central\", 'Data Tables'!BV87,IF($C$4=\"High\", 'Data Tables'!BV123)))","v":3.8274473392878017},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BW51,IF($C$4=\"Central\", 'Data Tables'!BW87,IF($C$4=\"High\", 'Data Tables'!BW123)))","v":3.8274473392878017},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BX51,IF($C$4=\"Central\", 'Data Tables'!BX87,IF($C$4=\"High\", 'Data Tables'!BX123)))","v":3.8274473392878017},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BY51,IF($C$4=\"Central\", 'Data Tables'!BY87,IF($C$4=\"High\", 'Data Tables'!BY123)))","v":3.8274473392878017},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BZ51,IF($C$4=\"Central\", 'Data Tables'!BZ87,IF($C$4=\"High\", 'Data Tables'!BZ123)))","v":3.8274473392878017},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CA51,IF($C$4=\"Central\", 'Data Tables'!CA87,IF($C$4=\"High\", 'Data Tables'!CA123)))","v":3.8274473392878017},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CB51,IF($C$4=\"Central\", 'Data Tables'!CB87,IF($C$4=\"High\", 'Data Tables'!CB123)))","v":3.8274473392878017},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CC51,IF($C$4=\"Central\", 'Data Tables'!CC87,IF($C$4=\"High\", 'Data Tables'!CC123)))","v":3.8274473392878017},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CD51,IF($C$4=\"Central\", 'Data Tables'!CD87,IF($C$4=\"High\", 'Data Tables'!CD123)))","v":3.8274473392878017},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CE51,IF($C$4=\"Central\", 'Data Tables'!CE87,IF($C$4=\"High\", 'Data Tables'!CE123)))","v":3.8274473392878017},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CF51,IF($C$4=\"Central\", 'Data Tables'!CF87,IF($C$4=\"High\", 'Data Tables'!CF123)))","v":3.8274473392878017},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CG51,IF($C$4=\"Central\", 'Data Tables'!CG87,IF($C$4=\"High\", 'Data Tables'!CG123)))","v":3.8274473392878017},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CH51,IF($C$4=\"Central\", 'Data Tables'!CH87,IF($C$4=\"High\", 'Data Tables'!CH123)))","v":3.8274473392878017},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CI51,IF($C$4=\"Central\", 'Data Tables'!CI87,IF($C$4=\"High\", 'Data Tables'!CI123)))","v":3.8274473392878017},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CJ51,IF($C$4=\"Central\", 'Data Tables'!CJ87,IF($C$4=\"High\", 'Data Tables'!CJ123)))","v":3.8274473392878017}]
[null,"Price - Retail - GDP deflated to start year (p/kWh)",null,{"$f":"D182*(100/'GDP Deflators'!$D$23)","v":3.1848890120443025},{"$f":"E182*(100/'GDP Deflators'!$D$23)","v":3.2242424169480661},{"$f":"F182*(100/'GDP Deflators'!$D$23)","v":3.4082239030137065},{"$f":"G182*(100/'GDP Deflators'!$D$23)","v":3.5448602372919162},{"$f":"H182*(100/'GDP Deflators'!$D$23)","v":3.7255997547388775},{"$f":"I182*(100/'GDP Deflators'!$D$23)","v":3.9074317919945249},{"$f":"J182*(100/'GDP Deflators'!$D$23)","v":3.9574692647633345},{"$f":"K182*(100/'GDP Deflators'!$D$23)","v":4.050939012860959},{"$f":"L182*(100/'GDP Deflators'!$D$23)","v":4.1013540125800221},{"$f":"M182*(100/'GDP Deflators'!$D$23)","v":4.1948034886146273},{"$f":"N182*(100/'GDP Deflators'!$D$23)","v":4.2449326551159725},{"$f":"O182*(100/'GDP Deflators'!$D$23)","v":4.2449326551159725},{"$f":"P182*(100/'GDP Deflators'!$D$23)","v":4.2449326551159725},{"$f":"Q182*(100/'GDP Deflators'!$D$23)","v":4.2449326551159725},{"$f":"R182*(100/'GDP Deflators'!$D$23)","v":4.2449326551159725},{"$f":"S182*(100/'GDP Deflators'!$D$23)","v":4.2449326551159725},{"$f":"T182*(100/'GDP Deflators'!$D$23)","v":4.2449326551159725},{"$f":"U182*(100/'GDP Deflators'!$D$23)","v":4.2449326551159725},{"$f":"V182*(100/'GDP Deflators'!$D$23)","v":4.2449326551159725},{"$f":"W182*(100/'GDP Deflators'!$D$23)","v":4.2449326551159725},{"$f":"X182*(100/'GDP Deflators'!$D$23)","v":4.2449326551159725},{"$f":"Y182*(100/'GDP Deflators'!$D$23)","v":4.2449326551159725},{"$f":"Z182*(100/'GDP Deflators'!$D$23)","v":4.2449326551159725},{"$f":"AA182*(100/'GDP Deflators'!$D$23)","v":4.2449326551159725},{"$f":"AB182*(100/'GDP Deflators'!$D$23)","v":4.2449326551159725},{"$f":"AC182*(100/'GDP Deflators'!$D$23)","v":4.2449326551159725},{"$f":"AD182*(100/'GDP Deflators'!$D$23)","v":4.2449326551159725},{"$f":"AE182*(100/'GDP Deflators'!$D$23)","v":4.2449326551159725},{"$f":"AF182*(100/'GDP Deflators'!$D$23)","v":4.2449326551159725},{"$f":"AG182*(100/'GDP Deflators'!$D$23)","v":4.2449326551159725},{"$f":"AH182*(100/'GDP Deflators'!$D$23)","v":4.2449326551159725},{"$f":"AI182*(100/'GDP Deflators'!$D$23)","v":4.2449326551159725},{"$f":"AJ182*(100/'GDP Deflators'!$D$23)","v":4.2449326551159725},{"$f":"AK182*(100/'GDP Deflators'!$D$23)","v":4.2449326551159725},{"$f":"AL182*(100/'GDP Deflators'!$D$23)","v":4.2449326551159725},{"$f":"AM182*(100/'GDP Deflators'!$D$23)","v":4.2449326551159725},{"$f":"AN182*(100/'GDP Deflators'!$D$23)","v":4.2449326551159725},{"$f":"AO182*(100/'GDP Deflators'!$D$23)","v":4.2449326551159725},{"$f":"AP182*(100/'GDP Deflators'!$D$23)","v":4.2449326551159725},{"$f":"AQ182*(100/'GDP Deflators'!$D$23)","v":4.2449326551159725},{"$f":"AR182*(100/'GDP Deflators'!$D$23)","v":4.2449326551159725},{"$f":"AS182*(100/'GDP Deflators'!$D$23)","v":4.2449326551159725},{"$f":"AT182*(100/'GDP Deflators'!$D$23)","v":4.2449326551159725},{"$f":"AU182*(100/'GDP Deflators'!$D$23)","v":4.2449326551159725},{"$f":"AV182*(100/'GDP Deflators'!$D$23)","v":4.2449326551159725},{"$f":"AW182*(100/'GDP Deflators'!$D$23)","v":4.2449326551159725},{"$f":"AX182*(100/'GDP Deflators'!$D$23)","v":4.2449326551159725},{"$f":"AY182*(100/'GDP Deflators'!$D$23)","v":4.2449326551159725},{"$f":"AZ182*(100/'GDP Deflators'!$D$23)","v":4.2449326551159725},{"$f":"BA182*(100/'GDP Deflators'!$D$23)","v":4.2449326551159725},{"$f":"BB182*(100/'GDP Deflators'!$D$23)","v":4.2449326551159725},{"$f":"BC182*(100/'GDP Deflators'!$D$23)","v":4.2449326551159725},{"$f":"BD182*(100/'GDP Deflators'!$D$23)","v":4.2449326551159725},{"$f":"BE182*(100/'GDP Deflators'!$D$23)","v":4.2449326551159725},{"$f":"BF182*(100/'GDP Deflators'!$D$23)","v":4.2449326551159725},{"$f":"BG182*(100/'GDP Deflators'!$D$23)","v":4.2449326551159725},{"$f":"BH182*(100/'GDP Deflators'!$D$23)","v":4.2449326551159725},{"$f":"BI182*(100/'GDP Deflators'!$D$23)","v":4.2449326551159725},{"$f":"BJ182*(100/'GDP Deflators'!$D$23)","v":4.2449326551159725},{"$f":"BK182*(100/'GDP Deflators'!$D$23)","v":4.2449326551159725},{"$f":"BL182*(100/'GDP Deflators'!$D$23)","v":4.2449326551159725},{"$f":"BM182*(100/'GDP Deflators'!$D$23)","v":4.2449326551159725},{"$f":"BN182*(100/'GDP Deflators'!$D$23)","v":4.2449326551159725},{"$f":"BO182*(100/'GDP Deflators'!$D$23)","v":4.2449326551159725},{"$f":"BP182*(100/'GDP Deflators'!$D$23)","v":4.2449326551159725},{"$f":"BQ182*(100/'GDP Deflators'!$D$23)","v":4.2449326551159725},{"$f":"BR182*(100/'GDP Deflators'!$D$23)","v":4.2449326551159725},{"$f":"BS182*(100/'GDP Deflators'!$D$23)","v":4.2449326551159725},{"$f":"BT182*(100/'GDP Deflators'!$D$23)","v":4.2449326551159725},{"$f":"BU182*(100/'GDP Deflators'!$D$23)","v":4.2449326551159725},{"$f":"BV182*(100/'GDP Deflators'!$D$23)","v":4.2449326551159725},{"$f":"BW182*(100/'GDP Deflators'!$D$23)","v":4.2449326551159725},{"$f":"BX182*(100/'GDP Deflators'!$D$23)","v":4.2449326551159725},{"$f":"BY182*(100/'GDP Deflators'!$D$23)","v":4.2449326551159725},{"$f":"BZ182*(100/'GDP Deflators'!$D$23)","v":4.2449326551159725},{"$f":"CA182*(100/'GDP Deflators'!$D$23)","v":4.2449326551159725},{"$f":"CB182*(100/'GDP Deflators'!$D$23)","v":4.2449326551159725},{"$f":"CC182*(100/'GDP Deflators'!$D$23)","v":4.2449326551159725},{"$f":"CD182*(100/'GDP Deflators'!$D$23)","v":4.2449326551159725},{"$f":"CE182*(100/'GDP Deflators'!$D$23)","v":4.2449326551159725},{"$f":"CF182*(100/'GDP Deflators'!$D$23)","v":4.2449326551159725}]
[null,"Rebound (GWh)",null,{"$f":"('Energy Input'!F47)","v":0},{"$f":"('Energy Input'!G47)","v":0},{"$f":"('Energy Input'!H47)","v":0},{"$f":"('Energy Input'!I47)","v":0},{"$f":"('Energy Input'!J47)","v":0},{"$f":"('Energy Input'!K47)","v":0},{"$f":"('Energy Input'!L47)","v":0},{"$f":"('Energy Input'!M47)","v":0},{"$f":"('Energy Input'!N47)","v":0},{"$f":"('Energy Input'!O47)","v":0},{"$f":"('Energy Input'!P47)","v":0},{"$f":"('Energy Input'!Q47)","v":0},{"$f":"('Energy Input'!R47)","v":0},{"$f":"('Energy Input'!S47)","v":0},{"$f":"('Energy Input'!T47)","v":0},{"$f":"('Energy Input'!U47)","v":0},{"$f":"('Energy Input'!V47)","v":0},{"$f":"('Energy Input'!W47)","v":0},{"$f":"('Energy Input'!X47)","v":0},{"$f":"('Energy Input'!Y47)","v":0},{"$f":"('Energy Input'!Z47)","v":0},{"$f":"('Energy Input'!AA47)","v":0},{"$f":"('Energy Input'!AB47)","v":0},{"$f":"('Energy Input'!AC47)","v":0},{"$f":"('Energy Input'!AD47)","v":0},{"$f":"('Energy Input'!AE47)","v":0},{"$f":"('Energy Input'!AF47)","v":0},{"$f":"('Energy Input'!AG47)","v":0},{"$f":"('Energy Input'!AH47)","v":0},{"$f":"('Energy Input'!AI47)","v":0},{"$f":"('Energy Input'!AJ47)","v":0},{"$f":"('Energy Input'!AK47)","v":0},{"$f":"('Energy Input'!AL47)","v":0},{"$f":"('Energy Input'!AM47)","v":0},{"$f":"('Energy Input'!AN47)","v":0},{"$f":"('Energy Input'!AO47)","v":0},{"$f":"('Energy Input'!AP47)","v":0},{"$f":"('Energy Input'!AQ47)","v":0},{"$f":"('Energy Input'!AR47)","v":0},{"$f":"('Energy Input'!AS47)","v":0},{"$f":"('Energy Input'!AT47)","v":0},{"$f":"('Energy Input'!AU47)","v":0},{"$f":"('Energy Input'!AV47)","v":0},{"$f":"('Energy Input'!AW47)","v":0},{"$f":"('Energy Input'!AX47)","v":0},{"$f":"('Energy Input'!AY47)","v":0},{"$f":"('Energy Input'!AZ47)","v":0},{"$f":"('Energy Input'!BA47)","v":0},{"$f":"('Energy Input'!BB47)","v":0},{"$f":"('Energy Input'!BC47)","v":0},{"$f":"('Energy Input'!BD47)","v":0},{"$f":"('Energy Input'!BE47)","v":0},{"$f":"('Energy Input'!BF47)","v":0},{"$f":"('Energy Input'!BG47)","v":0},{"$f":"('Energy Input'!BH47)","v":0},{"$f":"('Energy Input'!BI47)","v":0},{"$f":"('Energy Input'!BJ47)","v":0},{"$f":"('Energy Input'!BK47)","v":0},{"$f":"('Energy Input'!BL47)","v":0},{"$f":"('Energy Input'!BM47)","v":0},{"$f":"('Energy Input'!BN47)","v":0},{"$f":"('Energy Input'!BO47)","v":0},{"$f":"('Energy Input'!BP47)","v":0},{"$f":"('Energy Input'!BQ47)","v":0},{"$f":"('Energy Input'!BR47)","v":0},{"$f":"('Energy Input'!BS47)","v":0},{"$f":"('Energy Input'!BT47)","v":0},{"$f":"('Energy Input'!BU47)","v":0},{"$f":"('Energy Input'!BV47)","v":0},{"$f":"('Energy Input'!BW47)","v":0},{"$f":"('Energy Input'!BX47)","v":0},{"$f":"('Energy Input'!BY47)","v":0},{"$f":"('Energy Input'!BZ47)","v":0},{"$f":"('Energy Input'!CA47)","v":0},{"$f":"('Energy Input'!CB47)","v":0},{"$f":"('Energy Input'!CC47)","v":0},{"$f":"('Energy Input'!CD47)","v":0},{"$f":"('Energy Input'!CE47)","v":0},{"$f":"('Energy Input'!CF47)","v":0},{"$f":"('Energy Input'!CG47)","v":0},{"$f":"('Energy Input'!CH47)","v":0}]
[null,"Total (undiscounted) (£)",null,{"$f":"(D183*D184*1000000)/100","v":0},{"$f":"(E183*E184*1000000)/100","v":0},{"$f":"(F183*F184*1000000)/100","v":0},{"$f":"(G183*G184*1000000)/100","v":0},{"$f":"(H183*H184*1000000)/100","v":0},{"$f":"(I183*I184*1000000)/100","v":0},{"$f":"(J183*J184*1000000)/100","v":0},{"$f":"(K183*K184*1000000)/100","v":0},{"$f":"(L183*L184*1000000)/100","v":0},{"$f":"(M183*M184*1000000)/100","v":0},{"$f":"(N183*N184*1000000)/100","v":0},{"$f":"(O183*O184*1000000)/100","v":0},{"$f":"(P183*P184*1000000)/100","v":0},{"$f":"(Q183*Q184*1000000)/100","v":0},{"$f":"(R183*R184*1000000)/100","v":0},{"$f":"(S183*S184*1000000)/100","v":0},{"$f":"(T183*T184*1000000)/100","v":0},{"$f":"(U183*U184*1000000)/100","v":0},{"$f":"(V183*V184*1000000)/100","v":0},{"$f":"(W183*W184*1000000)/100","v":0},{"$f":"(X183*X184*1000000)/100","v":0},{"$f":"(Y183*Y184*1000000)/100","v":0},{"$f":"(Z183*Z184*1000000)/100","v":0},{"$f":"(AA183*AA184*1000000)/100","v":0},{"$f":"(AB183*AB184*1000000)/100","v":0},{"$f":"(AC183*AC184*1000000)/100","v":0},{"$f":"(AD183*AD184*1000000)/100","v":0},{"$f":"(AE183*AE184*1000000)/100","v":0},{"$f":"(AF183*AF184*1000000)/100","v":0},{"$f":"(AG183*AG184*1000000)/100","v":0},{"$f":"(AH183*AH184*1000000)/100","v":0},{"$f":"(AI183*AI184*1000000)/100","v":0},{"$f":"(AJ183*AJ184*1000000)/100","v":0},{"$f":"(AK183*AK184*1000000)/100","v":0},{"$f":"(AL183*AL184*1000000)/100","v":0},{"$f":"(AM183*AM184*1000000)/100","v":0},{"$f":"(AN183*AN184*1000000)/100","v":0},{"$f":"(AO183*AO184*1000000)/100","v":0},{"$f":"(AP183*AP184*1000000)/100","v":0},{"$f":"(AQ183*AQ184*1000000)/100","v":0},{"$f":"(AR183*AR184*1000000)/100","v":0},{"$f":"(AS183*AS184*1000000)/100","v":0},{"$f":"(AT183*AT184*1000000)/100","v":0},{"$f":"(AU183*AU184*1000000)/100","v":0},{"$f":"(AV183*AV184*1000000)/100","v":0},{"$f":"(AW183*AW184*1000000)/100","v":0},{"$f":"(AX183*AX184*1000000)/100","v":0},{"$f":"(AY183*AY184*1000000)/100","v":0},{"$f":"(AZ183*AZ184*1000000)/100","v":0},{"$f":"(BA183*BA184*1000000)/100","v":0},{"$f":"(BB183*BB184*1000000)/100","v":0},{"$f":"(BC183*BC184*1000000)/100","v":0},{"$f":"(BD183*BD184*1000000)/100","v":0},{"$f":"(BE183*BE184*1000000)/100","v":0},{"$f":"(BF183*BF184*1000000)/100","v":0},{"$f":"(BG183*BG184*1000000)/100","v":0},{"$f":"(BH183*BH184*1000000)/100","v":0},{"$f":"(BI183*BI184*1000000)/100","v":0},{"$f":"(BJ183*BJ184*1000000)/100","v":0},{"$f":"(BK183*BK184*1000000)/100","v":0},{"$f":"(BL183*BL184*1000000)/100","v":0},{"$f":"(BM183*BM184*1000000)/100","v":0},{"$f":"(BN183*BN184*1000000)/100","v":0},{"$f":"(BO183*BO184*1000000)/100","v":0},{"$f":"(BP183*BP184*1000000)/100","v":0},{"$f":"(BQ183*BQ184*1000000)/100","v":0},{"$f":"(BR183*BR184*1000000)/100","v":0},{"$f":"(BS183*BS184*1000000)/100","v":0},{"$f":"(BT183*BT184*1000000)/100","v":0},{"$f":"(BU183*BU184*1000000)/100","v":0},{"$f":"(BV183*BV184*1000000)/100","v":0},{"$f":"(BW183*BW184*1000000)/100","v":0},{"$f":"(BX183*BX184*1000000)/100","v":0},{"$f":"(BY183*BY184*1000000)/100","v":0},{"$f":"(BZ183*BZ184*1000000)/100","v":0},{"$f":"(CA183*CA184*1000000)/100","v":0},{"$f":"(CB183*CB184*1000000)/100","v":0},{"$f":"(CC183*CC184*1000000)/100","v":0},{"$f":"(CD183*CD184*1000000)/100","v":0},{"$f":"(CE183*CE184*1000000)/100","v":0},{"$f":"(CF183*CF184*1000000)/100","v":0}]
[]
[null,"Industrial"]
[null,"Price - Retail (p/kWh)",null,{"$f":"IF($C$4=\"Low\", 'Data Tables'!H52,IF($C$4=\"Central\", 'Data Tables'!H88,IF($C$4=\"High\", 'Data Tables'!H124)))","v":2.2312699218443974},{"$f":"IF($C$4=\"Low\", 'Data Tables'!I52,IF($C$4=\"Central\", 'Data Tables'!I88,IF($C$4=\"High\", 'Data Tables'!I124)))","v":2.2513895825658969},{"$f":"IF($C$4=\"Low\", 'Data Tables'!J52,IF($C$4=\"Central\", 'Data Tables'!J88,IF($C$4=\"High\", 'Data Tables'!J124)))","v":2.375562324204489},{"$f":"IF($C$4=\"Low\", 'Data Tables'!K52,IF($C$4=\"Central\", 'Data Tables'!K88,IF($C$4=\"High\", 'Data Tables'!K124)))","v":2.4556299566925999},{"$f":"IF($C$4=\"Low\", 'Data Tables'!L52,IF($C$4=\"Central\", 'Data Tables'!L88,IF($C$4=\"High\", 'Data Tables'!L124)))","v":2.5750280646399384},{"$f":"IF($C$4=\"Low\", 'Data Tables'!M52,IF($C$4=\"Central\", 'Data Tables'!M88,IF($C$4=\"High\", 'Data Tables'!M124)))","v":2.6948916844715223},{"$f":"IF($C$4=\"Low\", 'Data Tables'!N52,IF($C$4=\"Central\", 'Data Tables'!N88,IF($C$4=\"High\", 'Data Tables'!N124)))","v":2.7371299325836498},{"$f":"IF($C$4=\"Low\", 'Data Tables'!O52,IF($C$4=\"Central\", 'Data Tables'!O88,IF($C$4=\"High\", 'Data Tables'!O124)))","v":2.8184681854292815},{"$f":"IF($C$4=\"Low\", 'Data Tables'!P52,IF($C$4=\"Central\", 'Data Tables'!P88,IF($C$4=\"High\", 'Data Tables'!P124)))","v":2.8609550679972253},{"$f":"IF($C$4=\"Low\", 'Data Tables'!Q52,IF($C$4=\"Central\", 'Data Tables'!Q88,IF($C$4=\"High\", 'Data Tables'!Q124)))","v":2.9422565289673406},{"$f":"IF($C$4=\"Low\", 'Data Tables'!R52,IF($C$4=\"Central\", 'Data Tables'!R88,IF($C$4=\"High\", 'Data Tables'!R124)))","v":2.984516024522224},{"$f":"IF($C$4=\"Low\", 'Data Tables'!S52,IF($C$4=\"Central\", 'Data Tables'!S88,IF($C$4=\"High\", 'Data Tables'!S124)))","v":2.984516024522224},{"$f":"IF($C$4=\"Low\", 'Data Tables'!T52,IF($C$4=\"Central\", 'Data Tables'!T88,IF($C$4=\"High\", 'Data Tables'!T124)))","v":2.984516024522224},{"$f":"IF($C$4=\"Low\", 'Data Tables'!U52,IF($C$4=\"Central\", 'Data Tables'!U88,IF($C$4=\"High\", 'Data Tables'!U124)))","v":2.984516024522224},{"$f":"IF($C$4=\"Low\", 'Data Tables'!V52,IF($C$4=\"Central\", 'Data Tables'!V88,IF($C$4=\"High\", 'Data Tables'!V124)))","v":2.984516024522224},{"$f":"IF($C$4=\"Low\", 'Data Tables'!W52,IF($C$4=\"Central\", 'Data Tables'!W88,IF($C$4=\"High\", 'Data Tables'!W124)))","v":2.984516024522224},{"$f":"IF($C$4=\"Low\", 'Data Tables'!X52,IF($C$4=\"Central\", 'Data Tables'!X88,IF($C$4=\"High\", 'Data Tables'!X124)))","v":2.984516024522224},{"$f":"IF($C$4=\"Low\", 'Data Tables'!Y52,IF($C$4=\"Central\", 'Data Tables'!Y88,IF($C$4=\"High\", 'Data Tables'!Y124)))","v":2.984516024522224},{"$f":"IF($C$4=\"Low\", 'Data Tables'!Z52,IF($C$4=\"Central\", 'Data Tables'!Z88,IF($C$4=\"High\", 'Data Tables'!Z124)))","v":2.984516024522224},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AA52,IF($C$4=\"Central\", 'Data Tables'!AA88,IF($C$4=\"High\", 'Data Tables'!AA124)))","v":2.984516024522224},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AB52,IF($C$4=\"Central\", 'Data Tables'!AB88,IF($C$4=\"High\", 'Data Tables'!AB124)))","v":2.984516024522224},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AC52,IF($C$4=\"Central\", 'Data Tables'!AC88,IF($C$4=\"High\", 'Data Tables'!AC124)))","v":2.984516024522224},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AD52,IF($C$4=\"Central\", 'Data Tables'!AD88,IF($C$4=\"High\", 'Data Tables'!AD124)))","v":2.984516024522224},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AE52,IF($C$4=\"Central\", 'Data Tables'!AE88,IF($C$4=\"High\", 'Data Tables'!AE124)))","v":2.984516024522224},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AF52,IF($C$4=\"Central\", 'Data Tables'!AF88,IF($C$4=\"High\", 'Data Tables'!AF124)))","v":2.984516024522224},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AG52,IF($C$4=\"Central\", 'Data Tables'!AG88,IF($C$4=\"High\", 'Data Tables'!AG124)))","v":2.984516024522224},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AH52,IF($C$4=\"Central\", 'Data Tables'!AH88,IF($C$4=\"High\", 'Data Tables'!AH124)))","v":2.984516024522224},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AI52,IF($C$4=\"Central\", 'Data Tables'!AI88,IF($C$4=\"High\", 'Data Tables'!AI124)))","v":2.984516024522224},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AJ52,IF($C$4=\"Central\", 'Data Tables'!AJ88,IF($C$4=\"High\", 'Data Tables'!AJ124)))","v":2.984516024522224},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AK52,IF($C$4=\"Central\", 'Data Tables'!AK88,IF($C$4=\"High\", 'Data Tables'!AK124)))","v":2.984516024522224},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AL52,IF($C$4=\"Central\", 'Data Tables'!AL88,IF($C$4=\"High\", 'Data Tables'!AL124)))","v":2.984516024522224},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AM52,IF($C$4=\"Central\", 'Data Tables'!AM88,IF($C$4=\"High\", 'Data Tables'!AM124)))","v":2.984516024522224},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AN52,IF($C$4=\"Central\", 'Data Tables'!AN88,IF($C$4=\"High\", 'Data Tables'!AN124)))","v":2.984516024522224},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AO52,IF($C$4=\"Central\", 'Data Tables'!AO88,IF($C$4=\"High\", 'Data Tables'!AO124)))","v":2.984516024522224},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AP52,IF($C$4=\"Central\", 'Data Tables'!AP88,IF($C$4=\"High\", 'Data Tables'!AP124)))","v":2.984516024522224},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AQ52,IF($C$4=\"Central\", 'Data Tables'!AQ88,IF($C$4=\"High\", 'Data Tables'!AQ124)))","v":2.984516024522224},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AR52,IF($C$4=\"Central\", 'Data Tables'!AR88,IF($C$4=\"High\", 'Data Tables'!AR124)))","v":2.984516024522224},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AS52,IF($C$4=\"Central\", 'Data Tables'!AS88,IF($C$4=\"High\", 'Data Tables'!AS124)))","v":2.984516024522224},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AT52,IF($C$4=\"Central\", 'Data Tables'!AT88,IF($C$4=\"High\", 'Data Tables'!AT124)))","v":2.984516024522224},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AU52,IF($C$4=\"Central\", 'Data Tables'!AU88,IF($C$4=\"High\", 'Data Tables'!AU124)))","v":2.984516024522224},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AV52,IF($C$4=\"Central\", 'Data Tables'!AV88,IF($C$4=\"High\", 'Data Tables'!AV124)))","v":2.984516024522224},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AW52,IF($C$4=\"Central\", 'Data Tables'!AW88,IF($C$4=\"High\", 'Data Tables'!AW124)))","v":2.984516024522224},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AX52,IF($C$4=\"Central\", 'Data Tables'!AX88,IF($C$4=\"High\", 'Data Tables'!AX124)))","v":2.984516024522224},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AY52,IF($C$4=\"Central\", 'Data Tables'!AY88,IF($C$4=\"High\", 'Data Tables'!AY124)))","v":2.984516024522224},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AZ52,IF($C$4=\"Central\", 'Data Tables'!AZ88,IF($C$4=\"High\", 'Data Tables'!AZ124)))","v":2.984516024522224},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BA52,IF($C$4=\"Central\", 'Data Tables'!BA88,IF($C$4=\"High\", 'Data Tables'!BA124)))","v":2.984516024522224},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BB52,IF($C$4=\"Central\", 'Data Tables'!BB88,IF($C$4=\"High\", 'Data Tables'!BB124)))","v":2.984516024522224},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BC52,IF($C$4=\"Central\", 'Data Tables'!BC88,IF($C$4=\"High\", 'Data Tables'!BC124)))","v":2.984516024522224},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BD52,IF($C$4=\"Central\", 'Data Tables'!BD88,IF($C$4=\"High\", 'Data Tables'!BD124)))","v":2.984516024522224},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BE52,IF($C$4=\"Central\", 'Data Tables'!BE88,IF($C$4=\"High\", 'Data Tables'!BE124)))","v":2.984516024522224},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BF52,IF($C$4=\"Central\", 'Data Tables'!BF88,IF($C$4=\"High\", 'Data Tables'!BF124)))","v":2.984516024522224},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BG52,IF($C$4=\"Central\", 'Data Tables'!BG88,IF($C$4=\"High\", 'Data Tables'!BG124)))","v":2.984516024522224},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BH52,IF($C$4=\"Central\", 'Data Tables'!BH88,IF($C$4=\"High\", 'Data Tables'!BH124)))","v":2.984516024522224},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BI52,IF($C$4=\"Central\", 'Data Tables'!BI88,IF($C$4=\"High\", 'Data Tables'!BI124)))","v":2.984516024522224},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BJ52,IF($C$4=\"Central\", 'Data Tables'!BJ88,IF($C$4=\"High\", 'Data Tables'!BJ124)))","v":2.984516024522224},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BK52,IF($C$4=\"Central\", 'Data Tables'!BK88,IF($C$4=\"High\", 'Data Tables'!BK124)))","v":2.984516024522224},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BL52,IF($C$4=\"Central\", 'Data Tables'!BL88,IF($C$4=\"High\", 'Data Tables'!BL124)))","v":2.984516024522224},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BM52,IF($C$4=\"Central\", 'Data Tables'!BM88,IF($C$4=\"High\", 'Data Tables'!BM124)))","v":2.984516024522224},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BN52,IF($C$4=\"Central\", 'Data Tables'!BN88,IF($C$4=\"High\", 'Data Tables'!BN124)))","v":2.984516024522224},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BO52,IF($C$4=\"Central\", 'Data Tables'!BO88,IF($C$4=\"High\", 'Data Tables'!BO124)))","v":2.984516024522224},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BP52,IF($C$4=\"Central\", 'Data Tables'!BP88,IF($C$4=\"High\", 'Data Tables'!BP124)))","v":2.984516024522224},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BQ52,IF($C$4=\"Central\", 'Data Tables'!BQ88,IF($C$4=\"High\", 'Data Tables'!BQ124)))","v":2.984516024522224},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BR52,IF($C$4=\"Central\", 'Data Tables'!BR88,IF($C$4=\"High\", 'Data Tables'!BR124)))","v":2.984516024522224},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BS52,IF($C$4=\"Central\", 'Data Tables'!BS88,IF($C$4=\"High\", 'Data Tables'!BS124)))","v":2.984516024522224},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BT52,IF($C$4=\"Central\", 'Data Tables'!BT88,IF($C$4=\"High\", 'Data Tables'!BT124)))","v":2.984516024522224},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BU52,IF($C$4=\"Central\", 'Data Tables'!BU88,IF($C$4=\"High\", 'Data Tables'!BU124)))","v":2.984516024522224},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BV52,IF($C$4=\"Central\", 'Data Tables'!BV88,IF($C$4=\"High\", 'Data Tables'!BV124)))","v":2.984516024522224},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BW52,IF($C$4=\"Central\", 'Data Tables'!BW88,IF($C$4=\"High\", 'Data Tables'!BW124)))","v":2.984516024522224},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BX52,IF($C$4=\"Central\", 'Data Tables'!BX88,IF($C$4=\"High\", 'Data Tables'!BX124)))","v":2.984516024522224},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BY52,IF($C$4=\"Central\", 'Data Tables'!BY88,IF($C$4=\"High\", 'Data Tables'!BY124)))","v":2.984516024522224},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BZ52,IF($C$4=\"Central\", 'Data Tables'!BZ88,IF($C$4=\"High\", 'Data Tables'!BZ124)))","v":2.984516024522224},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CA52,IF($C$4=\"Central\", 'Data Tables'!CA88,IF($C$4=\"High\", 'Data Tables'!CA124)))","v":2.984516024522224},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CB52,IF($C$4=\"Central\", 'Data Tables'!CB88,IF($C$4=\"High\", 'Data Tables'!CB124)))","v":2.984516024522224},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CC52,IF($C$4=\"Central\", 'Data Tables'!CC88,IF($C$4=\"High\", 'Data Tables'!CC124)))","v":2.984516024522224},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CD52,IF($C$4=\"Central\", 'Data Tables'!CD88,IF($C$4=\"High\", 'Data Tables'!CD124)))","v":2.984516024522224},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CE52,IF($C$4=\"Central\", 'Data Tables'!CE88,IF($C$4=\"High\", 'Data Tables'!CE124)))","v":2.984516024522224},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CF52,IF($C$4=\"Central\", 'Data Tables'!CF88,IF($C$4=\"High\", 'Data Tables'!CF124)))","v":2.984516024522224},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CG52,IF($C$4=\"Central\", 'Data Tables'!CG88,IF($C$4=\"High\", 'Data Tables'!CG124)))","v":2.984516024522224},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CH52,IF($C$4=\"Central\", 'Data Tables'!CH88,IF($C$4=\"High\", 'Data Tables'!CH124)))","v":2.984516024522224},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CI52,IF($C$4=\"Central\", 'Data Tables'!CI88,IF($C$4=\"High\", 'Data Tables'!CI124)))","v":2.984516024522224},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CJ52,IF($C$4=\"Central\", 'Data Tables'!CJ88,IF($C$4=\"High\", 'Data Tables'!CJ124)))","v":2.984516024522224}]
[null,"Price - Retail - GDP deflated to start year (p/kWh)",null,{"$f":"D188*(100/'GDP Deflators'!$D$23)","v":2.4746494762688984},{"$f":"E188*(100/'GDP Deflators'!$D$23)","v":2.4969637231377892},{"$f":"F188*(100/'GDP Deflators'!$D$23)","v":2.6346808173604415},{"$f":"G188*(100/'GDP Deflators'!$D$23)","v":2.7234819627812561},{"$f":"H188*(100/'GDP Deflators'!$D$23)","v":2.8559036220375869},{"$f":"I188*(100/'GDP Deflators'!$D$23)","v":2.9888415696771684},{"$f":"J188*(100/'GDP Deflators'!$D$23)","v":3.0356870264037981},{"$f":"K188*(100/'GDP Deflators'!$D$23)","v":3.1258973872545757},{"$f":"L188*(100/'GDP Deflators'!$D$23)","v":3.17301859866236},{"$f":"M188*(100/'GDP Deflators'!$D$23)","v":3.2631881545013433},{"$f":"N188*(100/'GDP Deflators'!$D$23)","v":3.310057176271616},{"$f":"O188*(100/'GDP Deflators'!$D$23)","v":3.310057176271616},{"$f":"P188*(100/'GDP Deflators'!$D$23)","v":3.310057176271616},{"$f":"Q188*(100/'GDP Deflators'!$D$23)","v":3.310057176271616},{"$f":"R188*(100/'GDP Deflators'!$D$23)","v":3.310057176271616},{"$f":"S188*(100/'GDP Deflators'!$D$23)","v":3.310057176271616},{"$f":"T188*(100/'GDP Deflators'!$D$23)","v":3.310057176271616},{"$f":"U188*(100/'GDP Deflators'!$D$23)","v":3.310057176271616},{"$f":"V188*(100/'GDP Deflators'!$D$23)","v":3.310057176271616},{"$f":"W188*(100/'GDP Deflators'!$D$23)","v":3.310057176271616},{"$f":"X188*(100/'GDP Deflators'!$D$23)","v":3.310057176271616},{"$f":"Y188*(100/'GDP Deflators'!$D$23)","v":3.310057176271616},{"$f":"Z188*(100/'GDP Deflators'!$D$23)","v":3.310057176271616},{"$f":"AA188*(100/'GDP Deflators'!$D$23)","v":3.310057176271616},{"$f":"AB188*(100/'GDP Deflators'!$D$23)","v":3.310057176271616},{"$f":"AC188*(100/'GDP Deflators'!$D$23)","v":3.310057176271616},{"$f":"AD188*(100/'GDP Deflators'!$D$23)","v":3.310057176271616},{"$f":"AE188*(100/'GDP Deflators'!$D$23)","v":3.310057176271616},{"$f":"AF188*(100/'GDP Deflators'!$D$23)","v":3.310057176271616},{"$f":"AG188*(100/'GDP Deflators'!$D$23)","v":3.310057176271616},{"$f":"AH188*(100/'GDP Deflators'!$D$23)","v":3.310057176271616},{"$f":"AI188*(100/'GDP Deflators'!$D$23)","v":3.310057176271616},{"$f":"AJ188*(100/'GDP Deflators'!$D$23)","v":3.310057176271616},{"$f":"AK188*(100/'GDP Deflators'!$D$23)","v":3.310057176271616},{"$f":"AL188*(100/'GDP Deflators'!$D$23)","v":3.310057176271616},{"$f":"AM188*(100/'GDP Deflators'!$D$23)","v":3.310057176271616},{"$f":"AN188*(100/'GDP Deflators'!$D$23)","v":3.310057176271616},{"$f":"AO188*(100/'GDP Deflators'!$D$23)","v":3.310057176271616},{"$f":"AP188*(100/'GDP Deflators'!$D$23)","v":3.310057176271616},{"$f":"AQ188*(100/'GDP Deflators'!$D$23)","v":3.310057176271616},{"$f":"AR188*(100/'GDP Deflators'!$D$23)","v":3.310057176271616},{"$f":"AS188*(100/'GDP Deflators'!$D$23)","v":3.310057176271616},{"$f":"AT188*(100/'GDP Deflators'!$D$23)","v":3.310057176271616},{"$f":"AU188*(100/'GDP Deflators'!$D$23)","v":3.310057176271616},{"$f":"AV188*(100/'GDP Deflators'!$D$23)","v":3.310057176271616},{"$f":"AW188*(100/'GDP Deflators'!$D$23)","v":3.310057176271616},{"$f":"AX188*(100/'GDP Deflators'!$D$23)","v":3.310057176271616},{"$f":"AY188*(100/'GDP Deflators'!$D$23)","v":3.310057176271616},{"$f":"AZ188*(100/'GDP Deflators'!$D$23)","v":3.310057176271616},{"$f":"BA188*(100/'GDP Deflators'!$D$23)","v":3.310057176271616},{"$f":"BB188*(100/'GDP Deflators'!$D$23)","v":3.310057176271616},{"$f":"BC188*(100/'GDP Deflators'!$D$23)","v":3.310057176271616},{"$f":"BD188*(100/'GDP Deflators'!$D$23)","v":3.310057176271616},{"$f":"BE188*(100/'GDP Deflators'!$D$23)","v":3.310057176271616},{"$f":"BF188*(100/'GDP Deflators'!$D$23)","v":3.310057176271616},{"$f":"BG188*(100/'GDP Deflators'!$D$23)","v":3.310057176271616},{"$f":"BH188*(100/'GDP Deflators'!$D$23)","v":3.310057176271616},{"$f":"BI188*(100/'GDP Deflators'!$D$23)","v":3.310057176271616},{"$f":"BJ188*(100/'GDP Deflators'!$D$23)","v":3.310057176271616},{"$f":"BK188*(100/'GDP Deflators'!$D$23)","v":3.310057176271616},{"$f":"BL188*(100/'GDP Deflators'!$D$23)","v":3.310057176271616},{"$f":"BM188*(100/'GDP Deflators'!$D$23)","v":3.310057176271616},{"$f":"BN188*(100/'GDP Deflators'!$D$23)","v":3.310057176271616},{"$f":"BO188*(100/'GDP Deflators'!$D$23)","v":3.310057176271616},{"$f":"BP188*(100/'GDP Deflators'!$D$23)","v":3.310057176271616},{"$f":"BQ188*(100/'GDP Deflators'!$D$23)","v":3.310057176271616},{"$f":"BR188*(100/'GDP Deflators'!$D$23)","v":3.310057176271616},{"$f":"BS188*(100/'GDP Deflators'!$D$23)","v":3.310057176271616},{"$f":"BT188*(100/'GDP Deflators'!$D$23)","v":3.310057176271616},{"$f":"BU188*(100/'GDP Deflators'!$D$23)","v":3.310057176271616},{"$f":"BV188*(100/'GDP Deflators'!$D$23)","v":3.310057176271616},{"$f":"BW188*(100/'GDP Deflators'!$D$23)","v":3.310057176271616},{"$f":"BX188*(100/'GDP Deflators'!$D$23)","v":3.310057176271616},{"$f":"BY188*(100/'GDP Deflators'!$D$23)","v":3.310057176271616},{"$f":"BZ188*(100/'GDP Deflators'!$D$23)","v":3.310057176271616},{"$f":"CA188*(100/'GDP Deflators'!$D$23)","v":3.310057176271616},{"$f":"CB188*(100/'GDP Deflators'!$D$23)","v":3.310057176271616},{"$f":"CC188*(100/'GDP Deflators'!$D$23)","v":3.310057176271616},{"$f":"CD188*(100/'GDP Deflators'!$D$23)","v":3.310057176271616},{"$f":"CE188*(100/'GDP Deflators'!$D$23)","v":3.310057176271616},{"$f":"CF188*(100/'GDP Deflators'!$D$23)","v":3.310057176271616}]
[null,"Rebound (GWh)",null,{"$f":"('Energy Input'!F48)","v":0},{"$f":"('Energy Input'!G48)","v":0},{"$f":"('Energy Input'!H48)","v":0},{"$f":"('Energy Input'!I48)","v":0},{"$f":"('Energy Input'!J48)","v":0},{"$f":"('Energy Input'!K48)","v":0},{"$f":"('Energy Input'!L48)","v":0},{"$f":"('Energy Input'!M48)","v":0},{"$f":"('Energy Input'!N48)","v":0},{"$f":"('Energy Input'!O48)","v":0},{"$f":"('Energy Input'!P48)","v":0},{"$f":"('Energy Input'!Q48)","v":0},{"$f":"('Energy Input'!R48)","v":0},{"$f":"('Energy Input'!S48)","v":0},{"$f":"('Energy Input'!T48)","v":0},{"$f":"('Energy Input'!U48)","v":0},{"$f":"('Energy Input'!V48)","v":0},{"$f":"('Energy Input'!W48)","v":0},{"$f":"('Energy Input'!X48)","v":0},{"$f":"('Energy Input'!Y48)","v":0},{"$f":"('Energy Input'!Z48)","v":0},{"$f":"('Energy Input'!AA48)","v":0},{"$f":"('Energy Input'!AB48)","v":0},{"$f":"('Energy Input'!AC48)","v":0},{"$f":"('Energy Input'!AD48)","v":0},{"$f":"('Energy Input'!AE48)","v":0},{"$f":"('Energy Input'!AF48)","v":0},{"$f":"('Energy Input'!AG48)","v":0},{"$f":"('Energy Input'!AH48)","v":0},{"$f":"('Energy Input'!AI48)","v":0},{"$f":"('Energy Input'!AJ48)","v":0},{"$f":"('Energy Input'!AK48)","v":0},{"$f":"('Energy Input'!AL48)","v":0},{"$f":"('Energy Input'!AM48)","v":0},{"$f":"('Energy Input'!AN48)","v":0},{"$f":"('Energy Input'!AO48)","v":0},{"$f":"('Energy Input'!AP48)","v":0},{"$f":"('Energy Input'!AQ48)","v":0},{"$f":"('Energy Input'!AR48)","v":0},{"$f":"('Energy Input'!AS48)","v":0},{"$f":"('Energy Input'!AT48)","v":0},{"$f":"('Energy Input'!AU48)","v":0},{"$f":"('Energy Input'!AV48)","v":0},{"$f":"('Energy Input'!AW48)","v":0},{"$f":"('Energy Input'!AX48)","v":0},{"$f":"('Energy Input'!AY48)","v":0},{"$f":"('Energy Input'!AZ48)","v":0},{"$f":"('Energy Input'!BA48)","v":0},{"$f":"('Energy Input'!BB48)","v":0},{"$f":"('Energy Input'!BC48)","v":0},{"$f":"('Energy Input'!BD48)","v":0},{"$f":"('Energy Input'!BE48)","v":0},{"$f":"('Energy Input'!BF48)","v":0},{"$f":"('Energy Input'!BG48)","v":0},{"$f":"('Energy Input'!BH48)","v":0},{"$f":"('Energy Input'!BI48)","v":0},{"$f":"('Energy Input'!BJ48)","v":0},{"$f":"('Energy Input'!BK48)","v":0},{"$f":"('Energy Input'!BL48)","v":0},{"$f":"('Energy Input'!BM48)","v":0},{"$f":"('Energy Input'!BN48)","v":0},{"$f":"('Energy Input'!BO48)","v":0},{"$f":"('Energy Input'!BP48)","v":0},{"$f":"('Energy Input'!BQ48)","v":0},{"$f":"('Energy Input'!BR48)","v":0},{"$f":"('Energy Input'!BS48)","v":0},{"$f":"('Energy Input'!BT48)","v":0},{"$f":"('Energy Input'!BU48)","v":0},{"$f":"('Energy Input'!BV48)","v":0},{"$f":"('Energy Input'!BW48)","v":0},{"$f":"('Energy Input'!BX48)","v":0},{"$f":"('Energy Input'!BY48)","v":0},{"$f":"('Energy Input'!BZ48)","v":0},{"$f":"('Energy Input'!CA48)","v":0},{"$f":"('Energy Input'!CB48)","v":0},{"$f":"('Energy Input'!CC48)","v":0},{"$f":"('Energy Input'!CD48)","v":0},{"$f":"('Energy Input'!CE48)","v":0},{"$f":"('Energy Input'!CF48)","v":0},{"$f":"('Energy Input'!CG48)","v":0},{"$f":"('Energy Input'!CH48)","v":0}]
[null,"Total (undiscounted) (£)",null,{"$f":"(D189*D190*1000000)/100","v":0},{"$f":"(E189*E190*1000000)/100","v":0},{"$f":"(F189*F190*1000000)/100","v":0},{"$f":"(G189*G190*1000000)/100","v":0},{"$f":"(H189*H190*1000000)/100","v":0},{"$f":"(I189*I190*1000000)/100","v":0},{"$f":"(J189*J190*1000000)/100","v":0},{"$f":"(K189*K190*1000000)/100","v":0},{"$f":"(L189*L190*1000000)/100","v":0},{"$f":"(M189*M190*1000000)/100","v":0},{"$f":"(N189*N190*1000000)/100","v":0},{"$f":"(O189*O190*1000000)/100","v":0},{"$f":"(P189*P190*1000000)/100","v":0},{"$f":"(Q189*Q190*1000000)/100","v":0},{"$f":"(R189*R190*1000000)/100","v":0},{"$f":"(S189*S190*1000000)/100","v":0},{"$f":"(T189*T190*1000000)/100","v":0},{"$f":"(U189*U190*1000000)/100","v":0},{"$f":"(V189*V190*1000000)/100","v":0},{"$f":"(W189*W190*1000000)/100","v":0},{"$f":"(X189*X190*1000000)/100","v":0},{"$f":"(Y189*Y190*1000000)/100","v":0},{"$f":"(Z189*Z190*1000000)/100","v":0},{"$f":"(AA189*AA190*1000000)/100","v":0},{"$f":"(AB189*AB190*1000000)/100","v":0},{"$f":"(AC189*AC190*1000000)/100","v":0},{"$f":"(AD189*AD190*1000000)/100","v":0},{"$f":"(AE189*AE190*1000000)/100","v":0},{"$f":"(AF189*AF190*1000000)/100","v":0},{"$f":"(AG189*AG190*1000000)/100","v":0},{"$f":"(AH189*AH190*1000000)/100","v":0},{"$f":"(AI189*AI190*1000000)/100","v":0},{"$f":"(AJ189*AJ190*1000000)/100","v":0},{"$f":"(AK189*AK190*1000000)/100","v":0},{"$f":"(AL189*AL190*1000000)/100","v":0},{"$f":"(AM189*AM190*1000000)/100","v":0},{"$f":"(AN189*AN190*1000000)/100","v":0},{"$f":"(AO189*AO190*1000000)/100","v":0},{"$f":"(AP189*AP190*1000000)/100","v":0},{"$f":"(AQ189*AQ190*1000000)/100","v":0},{"$f":"(AR189*AR190*1000000)/100","v":0},{"$f":"(AS189*AS190*1000000)/100","v":0},{"$f":"(AT189*AT190*1000000)/100","v":0},{"$f":"(AU189*AU190*1000000)/100","v":0},{"$f":"(AV189*AV190*1000000)/100","v":0},{"$f":"(AW189*AW190*1000000)/100","v":0},{"$f":"(AX189*AX190*1000000)/100","v":0},{"$f":"(AY189*AY190*1000000)/100","v":0},{"$f":"(AZ189*AZ190*1000000)/100","v":0},{"$f":"(BA189*BA190*1000000)/100","v":0},{"$f":"(BB189*BB190*1000000)/100","v":0},{"$f":"(BC189*BC190*1000000)/100","v":0},{"$f":"(BD189*BD190*1000000)/100","v":0},{"$f":"(BE189*BE190*1000000)/100","v":0},{"$f":"(BF189*BF190*1000000)/100","v":0},{"$f":"(BG189*BG190*1000000)/100","v":0},{"$f":"(BH189*BH190*1000000)/100","v":0},{"$f":"(BI189*BI190*1000000)/100","v":0},{"$f":"(BJ189*BJ190*1000000)/100","v":0},{"$f":"(BK189*BK190*1000000)/100","v":0},{"$f":"(BL189*BL190*1000000)/100","v":0},{"$f":"(BM189*BM190*1000000)/100","v":0},{"$f":"(BN189*BN190*1000000)/100","v":0},{"$f":"(BO189*BO190*1000000)/100","v":0},{"$f":"(BP189*BP190*1000000)/100","v":0},{"$f":"(BQ189*BQ190*1000000)/100","v":0},{"$f":"(BR189*BR190*1000000)/100","v":0},{"$f":"(BS189*BS190*1000000)/100","v":0},{"$f":"(BT189*BT190*1000000)/100","v":0},{"$f":"(BU189*BU190*1000000)/100","v":0},{"$f":"(BV189*BV190*1000000)/100","v":0},{"$f":"(BW189*BW190*1000000)/100","v":0},{"$f":"(BX189*BX190*1000000)/100","v":0},{"$f":"(BY189*BY190*1000000)/100","v":0},{"$f":"(BZ189*BZ190*1000000)/100","v":0},{"$f":"(CA189*CA190*1000000)/100","v":0},{"$f":"(CB189*CB190*1000000)/100","v":0},{"$f":"(CC189*CC190*1000000)/100","v":0},{"$f":"(CD189*CD190*1000000)/100","v":0},{"$f":"(CE189*CE190*1000000)/100","v":0},{"$f":"(CF189*CF190*1000000)/100","v":0}]
[]
[null,"Total",null,{"$f":"SUM(D179,D185,D191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BM179,BM185,BM191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Coal - rebound"]
[null,null,null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,"Domestic"]
[null,"Price - Retail (p/kWh)",null,{"$f":"IF($C$4=\"Low\", 'Data Tables'!H57,IF($C$4=\"Central\", 'Data Tables'!H93,IF($C$4=\"High\", 'Data Tables'!H129)))","v":5.9213704437775112},{"$f":"IF($C$4=\"Low\", 'Data Tables'!I57,IF($C$4=\"Central\", 'Data Tables'!I93,IF($C$4=\"High\", 'Data Tables'!I129)))","v":5.9018979904928894},{"$f":"IF($C$4=\"Low\", 'Data Tables'!J57,IF($C$4=\"Central\", 'Data Tables'!J93,IF($C$4=\"High\", 'Data Tables'!J129)))","v":5.8848527351538431},{"$f":"IF($C$4=\"Low\", 'Data Tables'!K57,IF($C$4=\"Central\", 'Data Tables'!K93,IF($C$4=\"High\", 'Data Tables'!K129)))","v":5.8698815929487367},{"$f":"IF($C$4=\"Low\", 'Data Tables'!L57,IF($C$4=\"Central\", 'Data Tables'!L93,IF($C$4=\"High\", 'Data Tables'!L129)))","v":5.8698815929487367},{"$f":"IF($C$4=\"Low\", 'Data Tables'!M57,IF($C$4=\"Central\", 'Data Tables'!M93,IF($C$4=\"High\", 'Data Tables'!M129)))","v":5.8698815929487367},{"$f":"IF($C$4=\"Low\", 'Data Tables'!N57,IF($C$4=\"Central\", 'Data Tables'!N93,IF($C$4=\"High\", 'Data Tables'!N129)))","v":5.8698815929487367},{"$f":"IF($C$4=\"Low\", 'Data Tables'!O57,IF($C$4=\"Central\", 'Data Tables'!O93,IF($C$4=\"High\", 'Data Tables'!O129)))","v":5.8824242792606993},{"$f":"IF($C$4=\"Low\", 'Data Tables'!P57,IF($C$4=\"Central\", 'Data Tables'!P93,IF($C$4=\"High\", 'Data Tables'!P129)))","v":5.8824242792606993},{"$f":"IF($C$4=\"Low\", 'Data Tables'!Q57,IF($C$4=\"Central\", 'Data Tables'!Q93,IF($C$4=\"High\", 'Data Tables'!Q129)))","v":5.8824242792606993},{"$f":"IF($C$4=\"Low\", 'Data Tables'!R57,IF($C$4=\"Central\", 'Data Tables'!R93,IF($C$4=\"High\", 'Data Tables'!R129)))","v":5.8824242792606993},{"$f":"IF($C$4=\"Low\", 'Data Tables'!S57,IF($C$4=\"Central\", 'Data Tables'!S93,IF($C$4=\"High\", 'Data Tables'!S129)))","v":5.8824242792606993},{"$f":"IF($C$4=\"Low\", 'Data Tables'!T57,IF($C$4=\"Central\", 'Data Tables'!T93,IF($C$4=\"High\", 'Data Tables'!T129)))","v":5.8824242792606993},{"$f":"IF($C$4=\"Low\", 'Data Tables'!U57,IF($C$4=\"Central\", 'Data Tables'!U93,IF($C$4=\"High\", 'Data Tables'!U129)))","v":5.8824242792606993},{"$f":"IF($C$4=\"Low\", 'Data Tables'!V57,IF($C$4=\"Central\", 'Data Tables'!V93,IF($C$4=\"High\", 'Data Tables'!V129)))","v":5.8824242792606993},{"$f":"IF($C$4=\"Low\", 'Data Tables'!W57,IF($C$4=\"Central\", 'Data Tables'!W93,IF($C$4=\"High\", 'Data Tables'!W129)))","v":5.8824242792606993},{"$f":"IF($C$4=\"Low\", 'Data Tables'!X57,IF($C$4=\"Central\", 'Data Tables'!X93,IF($C$4=\"High\", 'Data Tables'!X129)))","v":5.8824242792606993},{"$f":"IF($C$4=\"Low\", 'Data Tables'!Y57,IF($C$4=\"Central\", 'Data Tables'!Y93,IF($C$4=\"High\", 'Data Tables'!Y129)))","v":5.8824242792606993},{"$f":"IF($C$4=\"Low\", 'Data Tables'!Z57,IF($C$4=\"Central\", 'Data Tables'!Z93,IF($C$4=\"High\", 'Data Tables'!Z129)))","v":5.8824242792606993},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AA57,IF($C$4=\"Central\", 'Data Tables'!AA93,IF($C$4=\"High\", 'Data Tables'!AA129)))","v":5.8824242792606993},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AB57,IF($C$4=\"Central\", 'Data Tables'!AB93,IF($C$4=\"High\", 'Data Tables'!AB129)))","v":5.8824242792606993},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AC57,IF($C$4=\"Central\", 'Data Tables'!AC93,IF($C$4=\"High\", 'Data Tables'!AC129)))","v":5.8824242792606993},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AD57,IF($C$4=\"Central\", 'Data Tables'!AD93,IF($C$4=\"High\", 'Data Tables'!AD129)))","v":5.8824242792606993},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AE57,IF($C$4=\"Central\", 'Data Tables'!AE93,IF($C$4=\"High\", 'Data Tables'!AE129)))","v":5.8824242792606993},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AF57,IF($C$4=\"Central\", 'Data Tables'!AF93,IF($C$4=\"High\", 'Data Tables'!AF129)))","v":5.8824242792606993},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AG57,IF($C$4=\"Central\", 'Data Tables'!AG93,IF($C$4=\"High\", 'Data Tables'!AG129)))","v":5.8824242792606993},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AH57,IF($C$4=\"Central\", 'Data Tables'!AH93,IF($C$4=\"High\", 'Data Tables'!AH129)))","v":5.8824242792606993},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AI57,IF($C$4=\"Central\", 'Data Tables'!AI93,IF($C$4=\"High\", 'Data Tables'!AI129)))","v":5.8824242792606993},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AJ57,IF($C$4=\"Central\", 'Data Tables'!AJ93,IF($C$4=\"High\", 'Data Tables'!AJ129)))","v":5.8824242792606993},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AK57,IF($C$4=\"Central\", 'Data Tables'!AK93,IF($C$4=\"High\", 'Data Tables'!AK129)))","v":5.8824242792606993},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AL57,IF($C$4=\"Central\", 'Data Tables'!AL93,IF($C$4=\"High\", 'Data Tables'!AL129)))","v":5.8824242792606993},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AM57,IF($C$4=\"Central\", 'Data Tables'!AM93,IF($C$4=\"High\", 'Data Tables'!AM129)))","v":5.8824242792606993},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AN57,IF($C$4=\"Central\", 'Data Tables'!AN93,IF($C$4=\"High\", 'Data Tables'!AN129)))","v":5.8824242792606993},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AO57,IF($C$4=\"Central\", 'Data Tables'!AO93,IF($C$4=\"High\", 'Data Tables'!AO129)))","v":5.8824242792606993},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AP57,IF($C$4=\"Central\", 'Data Tables'!AP93,IF($C$4=\"High\", 'Data Tables'!AP129)))","v":5.8824242792606993},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AQ57,IF($C$4=\"Central\", 'Data Tables'!AQ93,IF($C$4=\"High\", 'Data Tables'!AQ129)))","v":5.8824242792606993},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AR57,IF($C$4=\"Central\", 'Data Tables'!AR93,IF($C$4=\"High\", 'Data Tables'!AR129)))","v":5.8824242792606993},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AS57,IF($C$4=\"Central\", 'Data Tables'!AS93,IF($C$4=\"High\", 'Data Tables'!AS129)))","v":5.8824242792606993},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AT57,IF($C$4=\"Central\", 'Data Tables'!AT93,IF($C$4=\"High\", 'Data Tables'!AT129)))","v":5.8824242792606993},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AU57,IF($C$4=\"Central\", 'Data Tables'!AU93,IF($C$4=\"High\", 'Data Tables'!AU129)))","v":5.8824242792606993},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AV57,IF($C$4=\"Central\", 'Data Tables'!AV93,IF($C$4=\"High\", 'Data Tables'!AV129)))","v":5.8824242792606993},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AW57,IF($C$4=\"Central\", 'Data Tables'!AW93,IF($C$4=\"High\", 'Data Tables'!AW129)))","v":5.8824242792606993},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AX57,IF($C$4=\"Central\", 'Data Tables'!AX93,IF($C$4=\"High\", 'Data Tables'!AX129)))","v":5.8824242792606993},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AY57,IF($C$4=\"Central\", 'Data Tables'!AY93,IF($C$4=\"High\", 'Data Tables'!AY129)))","v":5.8824242792606993},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AZ57,IF($C$4=\"Central\", 'Data Tables'!AZ93,IF($C$4=\"High\", 'Data Tables'!AZ129)))","v":5.8824242792606993},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BA57,IF($C$4=\"Central\", 'Data Tables'!BA93,IF($C$4=\"High\", 'Data Tables'!BA129)))","v":5.8824242792606993},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BB57,IF($C$4=\"Central\", 'Data Tables'!BB93,IF($C$4=\"High\", 'Data Tables'!BB129)))","v":5.8824242792606993},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BC57,IF($C$4=\"Central\", 'Data Tables'!BC93,IF($C$4=\"High\", 'Data Tables'!BC129)))","v":5.8824242792606993},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BD57,IF($C$4=\"Central\", 'Data Tables'!BD93,IF($C$4=\"High\", 'Data Tables'!BD129)))","v":5.8824242792606993},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BE57,IF($C$4=\"Central\", 'Data Tables'!BE93,IF($C$4=\"High\", 'Data Tables'!BE129)))","v":5.8824242792606993},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BF57,IF($C$4=\"Central\", 'Data Tables'!BF93,IF($C$4=\"High\", 'Data Tables'!BF129)))","v":5.8824242792606993},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BG57,IF($C$4=\"Central\", 'Data Tables'!BG93,IF($C$4=\"High\", 'Data Tables'!BG129)))","v":5.8824242792606993},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BH57,IF($C$4=\"Central\", 'Data Tables'!BH93,IF($C$4=\"High\", 'Data Tables'!BH129)))","v":5.8824242792606993},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BI57,IF($C$4=\"Central\", 'Data Tables'!BI93,IF($C$4=\"High\", 'Data Tables'!BI129)))","v":5.8824242792606993},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BJ57,IF($C$4=\"Central\", 'Data Tables'!BJ93,IF($C$4=\"High\", 'Data Tables'!BJ129)))","v":5.8824242792606993},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BK57,IF($C$4=\"Central\", 'Data Tables'!BK93,IF($C$4=\"High\", 'Data Tables'!BK129)))","v":5.8824242792606993},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BL57,IF($C$4=\"Central\", 'Data Tables'!BL93,IF($C$4=\"High\", 'Data Tables'!BL129)))","v":5.8824242792606993},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BM57,IF($C$4=\"Central\", 'Data Tables'!BM93,IF($C$4=\"High\", 'Data Tables'!BM129)))","v":5.8824242792606993},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BN57,IF($C$4=\"Central\", 'Data Tables'!BN93,IF($C$4=\"High\", 'Data Tables'!BN129)))","v":5.8824242792606993},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BO57,IF($C$4=\"Central\", 'Data Tables'!BO93,IF($C$4=\"High\", 'Data Tables'!BO129)))","v":5.8824242792606993},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BP57,IF($C$4=\"Central\", 'Data Tables'!BP93,IF($C$4=\"High\", 'Data Tables'!BP129)))","v":5.8824242792606993},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BQ57,IF($C$4=\"Central\", 'Data Tables'!BQ93,IF($C$4=\"High\", 'Data Tables'!BQ129)))","v":5.8824242792606993},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BR57,IF($C$4=\"Central\", 'Data Tables'!BR93,IF($C$4=\"High\", 'Data Tables'!BR129)))","v":5.8824242792606993},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BS57,IF($C$4=\"Central\", 'Data Tables'!BS93,IF($C$4=\"High\", 'Data Tables'!BS129)))","v":5.8824242792606993},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BT57,IF($C$4=\"Central\", 'Data Tables'!BT93,IF($C$4=\"High\", 'Data Tables'!BT129)))","v":5.8824242792606993},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BU57,IF($C$4=\"Central\", 'Data Tables'!BU93,IF($C$4=\"High\", 'Data Tables'!BU129)))","v":5.8824242792606993},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BV57,IF($C$4=\"Central\", 'Data Tables'!BV93,IF($C$4=\"High\", 'Data Tables'!BV129)))","v":5.8824242792606993},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BW57,IF($C$4=\"Central\", 'Data Tables'!BW93,IF($C$4=\"High\", 'Data Tables'!BW129)))","v":5.8824242792606993},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BX57,IF($C$4=\"Central\", 'Data Tables'!BX93,IF($C$4=\"High\", 'Data Tables'!BX129)))","v":5.8824242792606993},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BY57,IF($C$4=\"Central\", 'Data Tables'!BY93,IF($C$4=\"High\", 'Data Tables'!BY129)))","v":5.8824242792606993},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BZ57,IF($C$4=\"Central\", 'Data Tables'!BZ93,IF($C$4=\"High\", 'Data Tables'!BZ129)))","v":5.8824242792606993},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CA57,IF($C$4=\"Central\", 'Data Tables'!CA93,IF($C$4=\"High\", 'Data Tables'!CA129)))","v":5.8824242792606993},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CB57,IF($C$4=\"Central\", 'Data Tables'!CB93,IF($C$4=\"High\", 'Data Tables'!CB129)))","v":5.8824242792606993},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CC57,IF($C$4=\"Central\", 'Data Tables'!CC93,IF($C$4=\"High\", 'Data Tables'!CC129)))","v":5.8824242792606993},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CD57,IF($C$4=\"Central\", 'Data Tables'!CD93,IF($C$4=\"High\", 'Data Tables'!CD129)))","v":5.8824242792606993},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CE57,IF($C$4=\"Central\", 'Data Tables'!CE93,IF($C$4=\"High\", 'Data Tables'!CE129)))","v":5.8824242792606993},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CF57,IF($C$4=\"Central\", 'Data Tables'!CF93,IF($C$4=\"High\", 'Data Tables'!CF129)))","v":5.8824242792606993},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CG57,IF($C$4=\"Central\", 'Data Tables'!CG93,IF($C$4=\"High\", 'Data Tables'!CG129)))","v":5.8824242792606993},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CH57,IF($C$4=\"Central\", 'Data Tables'!CH93,IF($C$4=\"High\", 'Data Tables'!CH129)))","v":5.8824242792606993},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CI57,IF($C$4=\"Central\", 'Data Tables'!CI93,IF($C$4=\"High\", 'Data Tables'!CI129)))","v":5.8824242792606993},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CJ57,IF($C$4=\"Central\", 'Data Tables'!CJ93,IF($C$4=\"High\", 'Data Tables'!CJ129)))","v":5.8824242792606993}]
[null,"Price - Retail - GDP deflated to start year (p/kWh)",null,{"$f":"D198*(100/'GDP Deflators'!$D$23)","v":6.5672539767736957},{"$f":"E198*(100/'GDP Deflators'!$D$23)","v":6.5456575325915285},{"$f":"F198*(100/'GDP Deflators'!$D$23)","v":6.5267530370911491},{"$f":"G198*(100/'GDP Deflators'!$D$23)","v":6.5101488921357102},{"$f":"H198*(100/'GDP Deflators'!$D$23)","v":6.5101488921357102},{"$f":"I198*(100/'GDP Deflators'!$D$23)","v":6.5101488921357102},{"$f":"J198*(100/'GDP Deflators'!$D$23)","v":6.5101488921357102},{"$f":"K198*(100/'GDP Deflators'!$D$23)","v":6.5240596932490273},{"$f":"L198*(100/'GDP Deflators'!$D$23)","v":6.5240596932490273},{"$f":"M198*(100/'GDP Deflators'!$D$23)","v":6.5240596932490273},{"$f":"N198*(100/'GDP Deflators'!$D$23)","v":6.5240596932490273},{"$f":"O198*(100/'GDP Deflators'!$D$23)","v":6.5240596932490273},{"$f":"P198*(100/'GDP Deflators'!$D$23)","v":6.5240596932490273},{"$f":"Q198*(100/'GDP Deflators'!$D$23)","v":6.5240596932490273},{"$f":"R198*(100/'GDP Deflators'!$D$23)","v":6.5240596932490273},{"$f":"S198*(100/'GDP Deflators'!$D$23)","v":6.5240596932490273},{"$f":"T198*(100/'GDP Deflators'!$D$23)","v":6.5240596932490273},{"$f":"U198*(100/'GDP Deflators'!$D$23)","v":6.5240596932490273},{"$f":"V198*(100/'GDP Deflators'!$D$23)","v":6.5240596932490273},{"$f":"W198*(100/'GDP Deflators'!$D$23)","v":6.5240596932490273},{"$f":"X198*(100/'GDP Deflators'!$D$23)","v":6.5240596932490273},{"$f":"Y198*(100/'GDP Deflators'!$D$23)","v":6.5240596932490273},{"$f":"Z198*(100/'GDP Deflators'!$D$23)","v":6.5240596932490273},{"$f":"AA198*(100/'GDP Deflators'!$D$23)","v":6.5240596932490273},{"$f":"AB198*(100/'GDP Deflators'!$D$23)","v":6.5240596932490273},{"$f":"AC198*(100/'GDP Deflators'!$D$23)","v":6.5240596932490273},{"$f":"AD198*(100/'GDP Deflators'!$D$23)","v":6.5240596932490273},{"$f":"AE198*(100/'GDP Deflators'!$D$23)","v":6.5240596932490273},{"$f":"AF198*(100/'GDP Deflators'!$D$23)","v":6.5240596932490273},{"$f":"AG198*(100/'GDP Deflators'!$D$23)","v":6.5240596932490273},{"$f":"AH198*(100/'GDP Deflators'!$D$23)","v":6.5240596932490273},{"$f":"AI198*(100/'GDP Deflators'!$D$23)","v":6.5240596932490273},{"$f":"AJ198*(100/'GDP Deflators'!$D$23)","v":6.5240596932490273},{"$f":"AK198*(100/'GDP Deflators'!$D$23)","v":6.5240596932490273},{"$f":"AL198*(100/'GDP Deflators'!$D$23)","v":6.5240596932490273},{"$f":"AM198*(100/'GDP Deflators'!$D$23)","v":6.5240596932490273},{"$f":"AN198*(100/'GDP Deflators'!$D$23)","v":6.5240596932490273},{"$f":"AO198*(100/'GDP Deflators'!$D$23)","v":6.5240596932490273},{"$f":"AP198*(100/'GDP Deflators'!$D$23)","v":6.5240596932490273},{"$f":"AQ198*(100/'GDP Deflators'!$D$23)","v":6.5240596932490273},{"$f":"AR198*(100/'GDP Deflators'!$D$23)","v":6.5240596932490273},{"$f":"AS198*(100/'GDP Deflators'!$D$23)","v":6.5240596932490273},{"$f":"AT198*(100/'GDP Deflators'!$D$23)","v":6.5240596932490273},{"$f":"AU198*(100/'GDP Deflators'!$D$23)","v":6.5240596932490273},{"$f":"AV198*(100/'GDP Deflators'!$D$23)","v":6.5240596932490273},{"$f":"AW198*(100/'GDP Deflators'!$D$23)","v":6.5240596932490273},{"$f":"AX198*(100/'GDP Deflators'!$D$23)","v":6.5240596932490273},{"$f":"AY198*(100/'GDP Deflators'!$D$23)","v":6.5240596932490273},{"$f":"AZ198*(100/'GDP Deflators'!$D$23)","v":6.5240596932490273},{"$f":"BA198*(100/'GDP Deflators'!$D$23)","v":6.5240596932490273},{"$f":"BB198*(100/'GDP Deflators'!$D$23)","v":6.5240596932490273},{"$f":"BC198*(100/'GDP Deflators'!$D$23)","v":6.5240596932490273},{"$f":"BD198*(100/'GDP Deflators'!$D$23)","v":6.5240596932490273},{"$f":"BE198*(100/'GDP Deflators'!$D$23)","v":6.5240596932490273},{"$f":"BF198*(100/'GDP Deflators'!$D$23)","v":6.5240596932490273},{"$f":"BG198*(100/'GDP Deflators'!$D$23)","v":6.5240596932490273},{"$f":"BH198*(100/'GDP Deflators'!$D$23)","v":6.5240596932490273},{"$f":"BI198*(100/'GDP Deflators'!$D$23)","v":6.5240596932490273},{"$f":"BJ198*(100/'GDP Deflators'!$D$23)","v":6.5240596932490273},{"$f":"BK198*(100/'GDP Deflators'!$D$23)","v":6.5240596932490273},{"$f":"BL198*(100/'GDP Deflators'!$D$23)","v":6.5240596932490273},{"$f":"BM198*(100/'GDP Deflators'!$D$23)","v":6.5240596932490273},{"$f":"BN198*(100/'GDP Deflators'!$D$23)","v":6.5240596932490273},{"$f":"BO198*(100/'GDP Deflators'!$D$23)","v":6.5240596932490273},{"$f":"BP198*(100/'GDP Deflators'!$D$23)","v":6.5240596932490273},{"$f":"BQ198*(100/'GDP Deflators'!$D$23)","v":6.5240596932490273},{"$f":"BR198*(100/'GDP Deflators'!$D$23)","v":6.5240596932490273},{"$f":"BS198*(100/'GDP Deflators'!$D$23)","v":6.5240596932490273},{"$f":"BT198*(100/'GDP Deflators'!$D$23)","v":6.5240596932490273},{"$f":"BU198*(100/'GDP Deflators'!$D$23)","v":6.5240596932490273},{"$f":"BV198*(100/'GDP Deflators'!$D$23)","v":6.5240596932490273},{"$f":"BW198*(100/'GDP Deflators'!$D$23)","v":6.5240596932490273},{"$f":"BX198*(100/'GDP Deflators'!$D$23)","v":6.5240596932490273},{"$f":"BY198*(100/'GDP Deflators'!$D$23)","v":6.5240596932490273},{"$f":"BZ198*(100/'GDP Deflators'!$D$23)","v":6.5240596932490273},{"$f":"CA198*(100/'GDP Deflators'!$D$23)","v":6.5240596932490273},{"$f":"CB198*(100/'GDP Deflators'!$D$23)","v":6.5240596932490273},{"$f":"CC198*(100/'GDP Deflators'!$D$23)","v":6.5240596932490273},{"$f":"CD198*(100/'GDP Deflators'!$D$23)","v":6.5240596932490273},{"$f":"CE198*(100/'GDP Deflators'!$D$23)","v":6.5240596932490273},{"$f":"CF198*(100/'GDP Deflators'!$D$23)","v":6.5240596932490273}]
[null,"Rebound (GWh)",null,{"$f":"'Energy Input'!F57","v":0},{"$f":"'Energy Input'!G57","v":0},{"$f":"'Energy Input'!H57","v":0},{"$f":"'Energy Input'!I57","v":0},{"$f":"'Energy Input'!J57","v":0},{"$f":"'Energy Input'!K57","v":0},{"$f":"'Energy Input'!L57","v":0},{"$f":"'Energy Input'!M57","v":0},{"$f":"'Energy Input'!N57","v":0},{"$f":"'Energy Input'!O57","v":0},{"$f":"'Energy Input'!P57","v":0},{"$f":"'Energy Input'!Q57","v":0},{"$f":"'Energy Input'!R57","v":0},{"$f":"'Energy Input'!S57","v":0},{"$f":"'Energy Input'!T57","v":0},{"$f":"'Energy Input'!U57","v":0},{"$f":"'Energy Input'!V57","v":0},{"$f":"'Energy Input'!W57","v":0},{"$f":"'Energy Input'!X57","v":0},{"$f":"'Energy Input'!Y57","v":0},{"$f":"'Energy Input'!Z57","v":0},{"$f":"'Energy Input'!AA57","v":0},{"$f":"'Energy Input'!AB57","v":0},{"$f":"'Energy Input'!AC57","v":0},{"$f":"'Energy Input'!AD57","v":0},{"$f":"'Energy Input'!AE57","v":0},{"$f":"'Energy Input'!AF57","v":0},{"$f":"'Energy Input'!AG57","v":0},{"$f":"'Energy Input'!AH57","v":0},{"$f":"'Energy Input'!AI57","v":0},{"$f":"'Energy Input'!AJ57","v":0},{"$f":"'Energy Input'!AK57","v":0},{"$f":"'Energy Input'!AL57","v":0},{"$f":"'Energy Input'!AM57","v":0},{"$f":"'Energy Input'!AN57","v":0},{"$f":"'Energy Input'!AO57","v":0},{"$f":"'Energy Input'!AP57","v":0},{"$f":"'Energy Input'!AQ57","v":0},{"$f":"'Energy Input'!AR57","v":0},{"$f":"'Energy Input'!AS57","v":0},{"$f":"'Energy Input'!AT57","v":0},{"$f":"'Energy Input'!AU57","v":0},{"$f":"'Energy Input'!AV57","v":0},{"$f":"'Energy Input'!AW57","v":0},{"$f":"'Energy Input'!AX57","v":0},{"$f":"'Energy Input'!AY57","v":0},{"$f":"'Energy Input'!AZ57","v":0},{"$f":"'Energy Input'!BA57","v":0},{"$f":"'Energy Input'!BB57","v":0},{"$f":"'Energy Input'!BC57","v":0},{"$f":"'Energy Input'!BD57","v":0},{"$f":"'Energy Input'!BE57","v":0},{"$f":"'Energy Input'!BF57","v":0},{"$f":"'Energy Input'!BG57","v":0},{"$f":"'Energy Input'!BH57","v":0},{"$f":"'Energy Input'!BI57","v":0},{"$f":"'Energy Input'!BJ57","v":0},{"$f":"'Energy Input'!BK57","v":0},{"$f":"'Energy Input'!BL57","v":0},{"$f":"'Energy Input'!BM57","v":0},{"$f":"'Energy Input'!BN57","v":0},{"$f":"'Energy Input'!BO57","v":0},{"$f":"'Energy Input'!BP57","v":0},{"$f":"'Energy Input'!BQ57","v":0},{"$f":"'Energy Input'!BR57","v":0},{"$f":"'Energy Input'!BS57","v":0},{"$f":"'Energy Input'!BT57","v":0},{"$f":"'Energy Input'!BU57","v":0},{"$f":"'Energy Input'!BV57","v":0},{"$f":"'Energy Input'!BW57","v":0},{"$f":"'Energy Input'!BX57","v":0},{"$f":"'Energy Input'!BY57","v":0},{"$f":"'Energy Input'!BZ57","v":0},{"$f":"'Energy Input'!CA57","v":0},{"$f":"'Energy Input'!CB57","v":0},{"$f":"'Energy Input'!CC57","v":0},{"$f":"'Energy Input'!CD57","v":0},{"$f":"'Energy Input'!CE57","v":0},{"$f":"'Energy Input'!CF57","v":0},{"$f":"'Energy Input'!CG57","v":0},{"$f":"'Energy Input'!CH57","v":0}]
[null,"Total (undiscounted) (£)",null,{"$f":"(D199*D200*1000000)/100","v":0},{"$f":"(E199*E200*1000000)/100","v":0},{"$f":"(F199*F200*1000000)/100","v":0},{"$f":"(G199*G200*1000000)/100","v":0},{"$f":"(H199*H200*1000000)/100","v":0},{"$f":"(I199*I200*1000000)/100","v":0},{"$f":"(J199*J200*1000000)/100","v":0},{"$f":"(K199*K200*1000000)/100","v":0},{"$f":"(L199*L200*1000000)/100","v":0},{"$f":"(M199*M200*1000000)/100","v":0},{"$f":"(N199*N200*1000000)/100","v":0},{"$f":"(O199*O200*1000000)/100","v":0},{"$f":"(P199*P200*1000000)/100","v":0},{"$f":"(Q199*Q200*1000000)/100","v":0},{"$f":"(R199*R200*1000000)/100","v":0},{"$f":"(S199*S200*1000000)/100","v":0},{"$f":"(T199*T200*1000000)/100","v":0},{"$f":"(U199*U200*1000000)/100","v":0},{"$f":"(V199*V200*1000000)/100","v":0},{"$f":"(W199*W200*1000000)/100","v":0},{"$f":"(X199*X200*1000000)/100","v":0},{"$f":"(Y199*Y200*1000000)/100","v":0},{"$f":"(Z199*Z200*1000000)/100","v":0},{"$f":"(AA199*AA200*1000000)/100","v":0},{"$f":"(AB199*AB200*1000000)/100","v":0},{"$f":"(AC199*AC200*1000000)/100","v":0},{"$f":"(AD199*AD200*1000000)/100","v":0},{"$f":"(AE199*AE200*1000000)/100","v":0},{"$f":"(AF199*AF200*1000000)/100","v":0},{"$f":"(AG199*AG200*1000000)/100","v":0},{"$f":"(AH199*AH200*1000000)/100","v":0},{"$f":"(AI199*AI200*1000000)/100","v":0},{"$f":"(AJ199*AJ200*1000000)/100","v":0},{"$f":"(AK199*AK200*1000000)/100","v":0},{"$f":"(AL199*AL200*1000000)/100","v":0},{"$f":"(AM199*AM200*1000000)/100","v":0},{"$f":"(AN199*AN200*1000000)/100","v":0},{"$f":"(AO199*AO200*1000000)/100","v":0},{"$f":"(AP199*AP200*1000000)/100","v":0},{"$f":"(AQ199*AQ200*1000000)/100","v":0},{"$f":"(AR199*AR200*1000000)/100","v":0},{"$f":"(AS199*AS200*1000000)/100","v":0},{"$f":"(AT199*AT200*1000000)/100","v":0},{"$f":"(AU199*AU200*1000000)/100","v":0},{"$f":"(AV199*AV200*1000000)/100","v":0},{"$f":"(AW199*AW200*1000000)/100","v":0},{"$f":"(AX199*AX200*1000000)/100","v":0},{"$f":"(AY199*AY200*1000000)/100","v":0},{"$f":"(AZ199*AZ200*1000000)/100","v":0},{"$f":"(BA199*BA200*1000000)/100","v":0},{"$f":"(BB199*BB200*1000000)/100","v":0},{"$f":"(BC199*BC200*1000000)/100","v":0},{"$f":"(BD199*BD200*1000000)/100","v":0},{"$f":"(BE199*BE200*1000000)/100","v":0},{"$f":"(BF199*BF200*1000000)/100","v":0},{"$f":"(BG199*BG200*1000000)/100","v":0},{"$f":"(BH199*BH200*1000000)/100","v":0},{"$f":"(BI199*BI200*1000000)/100","v":0},{"$f":"(BJ199*BJ200*1000000)/100","v":0},{"$f":"(BK199*BK200*1000000)/100","v":0},{"$f":"(BL199*BL200*1000000)/100","v":0},{"$f":"(BM199*BM200*1000000)/100","v":0},{"$f":"(BN199*BN200*1000000)/100","v":0},{"$f":"(BO199*BO200*1000000)/100","v":0},{"$f":"(BP199*BP200*1000000)/100","v":0},{"$f":"(BQ199*BQ200*1000000)/100","v":0},{"$f":"(BR199*BR200*1000000)/100","v":0},{"$f":"(BS199*BS200*1000000)/100","v":0},{"$f":"(BT199*BT200*1000000)/100","v":0},{"$f":"(BU199*BU200*1000000)/100","v":0},{"$f":"(BV199*BV200*1000000)/100","v":0},{"$f":"(BW199*BW200*1000000)/100","v":0},{"$f":"(BX199*BX200*1000000)/100","v":0},{"$f":"(BY199*BY200*1000000)/100","v":0},{"$f":"(BZ199*BZ200*1000000)/100","v":0},{"$f":"(CA199*CA200*1000000)/100","v":0},{"$f":"(CB199*CB200*1000000)/100","v":0},{"$f":"(CC199*CC200*1000000)/100","v":0},{"$f":"(CD199*CD200*1000000)/100","v":0},{"$f":"(CE199*CE200*1000000)/100","v":0},{"$f":"(CF199*CF200*1000000)/100","v":0}]
[]
[null,"Commercial"]
[null,"Price - Retail (p/kWh)",null,{"$f":"IF($C$4=\"Low\", 'Data Tables'!H58,IF($C$4=\"Central\", 'Data Tables'!H94,IF($C$4=\"High\", 'Data Tables'!H130)))","v":1.7058523745616074},{"$f":"IF($C$4=\"Low\", 'Data Tables'!I58,IF($C$4=\"Central\", 'Data Tables'!I94,IF($C$4=\"High\", 'Data Tables'!I130)))","v":1.7789666863847047},{"$f":"IF($C$4=\"Low\", 'Data Tables'!J58,IF($C$4=\"Central\", 'Data Tables'!J94,IF($C$4=\"High\", 'Data Tables'!J130)))","v":1.8553818461376919},{"$f":"IF($C$4=\"Low\", 'Data Tables'!K58,IF($C$4=\"Central\", 'Data Tables'!K94,IF($C$4=\"High\", 'Data Tables'!K130)))","v":1.9325534923070309},{"$f":"IF($C$4=\"Low\", 'Data Tables'!L58,IF($C$4=\"Central\", 'Data Tables'!L94,IF($C$4=\"High\", 'Data Tables'!L130)))","v":2.0224510132717781},{"$f":"IF($C$4=\"Low\", 'Data Tables'!M58,IF($C$4=\"Central\", 'Data Tables'!M94,IF($C$4=\"High\", 'Data Tables'!M130)))","v":2.1135486124315928},{"$f":"IF($C$4=\"Low\", 'Data Tables'!N58,IF($C$4=\"Central\", 'Data Tables'!N94,IF($C$4=\"High\", 'Data Tables'!N130)))","v":2.140864085194524},{"$f":"IF($C$4=\"Low\", 'Data Tables'!O58,IF($C$4=\"Central\", 'Data Tables'!O94,IF($C$4=\"High\", 'Data Tables'!O130)))","v":2.1562579935063688},{"$f":"IF($C$4=\"Low\", 'Data Tables'!P58,IF($C$4=\"Central\", 'Data Tables'!P94,IF($C$4=\"High\", 'Data Tables'!P130)))","v":2.1621355137020615},{"$f":"IF($C$4=\"Low\", 'Data Tables'!Q58,IF($C$4=\"Central\", 'Data Tables'!Q94,IF($C$4=\"High\", 'Data Tables'!Q130)))","v":2.168053251533502},{"$f":"IF($C$4=\"Low\", 'Data Tables'!R58,IF($C$4=\"Central\", 'Data Tables'!R94,IF($C$4=\"High\", 'Data Tables'!R130)))","v":2.1740114821946785},{"$f":"IF($C$4=\"Low\", 'Data Tables'!S58,IF($C$4=\"Central\", 'Data Tables'!S94,IF($C$4=\"High\", 'Data Tables'!S130)))","v":2.1800104827626279},{"$f":"IF($C$4=\"Low\", 'Data Tables'!T58,IF($C$4=\"Central\", 'Data Tables'!T94,IF($C$4=\"High\", 'Data Tables'!T130)))","v":2.1860505322103188},{"$f":"IF($C$4=\"Low\", 'Data Tables'!U58,IF($C$4=\"Central\", 'Data Tables'!U94,IF($C$4=\"High\", 'Data Tables'!U130)))","v":2.1921319114196258},{"$f":"IF($C$4=\"Low\", 'Data Tables'!V58,IF($C$4=\"Central\", 'Data Tables'!V94,IF($C$4=\"High\", 'Data Tables'!V130)))","v":2.198254903194393},{"$f":"IF($C$4=\"Low\", 'Data Tables'!W58,IF($C$4=\"Central\", 'Data Tables'!W94,IF($C$4=\"High\", 'Data Tables'!W130)))","v":2.2044197922735815},{"$f":"IF($C$4=\"Low\", 'Data Tables'!X58,IF($C$4=\"Central\", 'Data Tables'!X94,IF($C$4=\"High\", 'Data Tables'!X130)))","v":2.2106268653445142},{"$f":"IF($C$4=\"Low\", 'Data Tables'!Y58,IF($C$4=\"Central\", 'Data Tables'!Y94,IF($C$4=\"High\", 'Data Tables'!Y130)))","v":2.216876411056206},{"$f":"IF($C$4=\"Low\", 'Data Tables'!Z58,IF($C$4=\"Central\", 'Data Tables'!Z94,IF($C$4=\"High\", 'Data Tables'!Z130)))","v":2.2231687200327874},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AA58,IF($C$4=\"Central\", 'Data Tables'!AA94,IF($C$4=\"High\", 'Data Tables'!AA130)))","v":2.2295040848870187},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AB58,IF($C$4=\"Central\", 'Data Tables'!AB94,IF($C$4=\"High\", 'Data Tables'!AB130)))","v":2.235882800233898},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AC58,IF($C$4=\"Central\", 'Data Tables'!AC94,IF($C$4=\"High\", 'Data Tables'!AC130)))","v":2.2423051627043642},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AD58,IF($C$4=\"Central\", 'Data Tables'!AD94,IF($C$4=\"High\", 'Data Tables'!AD130)))","v":2.2487714709590851},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AE58,IF($C$4=\"Central\", 'Data Tables'!AE94,IF($C$4=\"High\", 'Data Tables'!AE130)))","v":2.2552820257023529},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AF58,IF($C$4=\"Central\", 'Data Tables'!AF94,IF($C$4=\"High\", 'Data Tables'!AF130)))","v":2.2618371296960635},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AG58,IF($C$4=\"Central\", 'Data Tables'!AG94,IF($C$4=\"High\", 'Data Tables'!AG130)))","v":2.2684370877737967},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AH58,IF($C$4=\"Central\", 'Data Tables'!AH94,IF($C$4=\"High\", 'Data Tables'!AH130)))","v":2.2750822068549947},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AI58,IF($C$4=\"Central\", 'Data Tables'!AI94,IF($C$4=\"High\", 'Data Tables'!AI130)))","v":2.281772795959232},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AJ58,IF($C$4=\"Central\", 'Data Tables'!AJ94,IF($C$4=\"High\", 'Data Tables'!AJ130)))","v":2.2885091662205852},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AK58,IF($C$4=\"Central\", 'Data Tables'!AK94,IF($C$4=\"High\", 'Data Tables'!AK130)))","v":2.2952916309021028},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AL58,IF($C$4=\"Central\", 'Data Tables'!AL94,IF($C$4=\"High\", 'Data Tables'!AL130)))","v":2.3021205054103766},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AM58,IF($C$4=\"Central\", 'Data Tables'!AM94,IF($C$4=\"High\", 'Data Tables'!AM130)))","v":2.3089961073102021},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AN58,IF($C$4=\"Central\", 'Data Tables'!AN94,IF($C$4=\"High\", 'Data Tables'!AN130)))","v":2.3159187563393524},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AO58,IF($C$4=\"Central\", 'Data Tables'!AO94,IF($C$4=\"High\", 'Data Tables'!AO130)))","v":2.3228887744234434},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AP58,IF($C$4=\"Central\", 'Data Tables'!AP94,IF($C$4=\"High\", 'Data Tables'!AP130)))","v":2.3299064856909046},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AQ58,IF($C$4=\"Central\", 'Data Tables'!AQ94,IF($C$4=\"High\", 'Data Tables'!AQ130)))","v":2.3369722164880562},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AR58,IF($C$4=\"Central\", 'Data Tables'!AR94,IF($C$4=\"High\", 'Data Tables'!AR130)))","v":2.3440862953942787},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AS58,IF($C$4=\"Central\", 'Data Tables'!AS94,IF($C$4=\"High\", 'Data Tables'!AS130)))","v":2.3512490532372983},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AT58,IF($C$4=\"Central\", 'Data Tables'!AT94,IF($C$4=\"High\", 'Data Tables'!AT130)))","v":2.3584608231085693},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AU58,IF($C$4=\"Central\", 'Data Tables'!AU94,IF($C$4=\"High\", 'Data Tables'!AU130)))","v":2.3657219403787639},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AV58,IF($C$4=\"Central\", 'Data Tables'!AV94,IF($C$4=\"High\", 'Data Tables'!AV130)))","v":2.3730327427133688},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AW58,IF($C$4=\"Central\", 'Data Tables'!AW94,IF($C$4=\"High\", 'Data Tables'!AW130)))","v":2.380393570088386},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AX58,IF($C$4=\"Central\", 'Data Tables'!AX94,IF($C$4=\"High\", 'Data Tables'!AX130)))","v":2.3878047648061451},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AY58,IF($C$4=\"Central\", 'Data Tables'!AY94,IF($C$4=\"High\", 'Data Tables'!AY130)))","v":2.3952666715112203},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AZ58,IF($C$4=\"Central\", 'Data Tables'!AZ94,IF($C$4=\"High\", 'Data Tables'!AZ130)))","v":2.402779637206458},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BA58,IF($C$4=\"Central\", 'Data Tables'!BA94,IF($C$4=\"High\", 'Data Tables'!BA130)))","v":2.4103440112691117},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BB58,IF($C$4=\"Central\", 'Data Tables'!BB94,IF($C$4=\"High\", 'Data Tables'!BB130)))","v":2.4179601454670903},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BC58,IF($C$4=\"Central\", 'Data Tables'!BC94,IF($C$4=\"High\", 'Data Tables'!BC130)))","v":2.42562839397532},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BD58,IF($C$4=\"Central\", 'Data Tables'!BD94,IF($C$4=\"High\", 'Data Tables'!BD130)))","v":2.4333491133922083},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BE58,IF($C$4=\"Central\", 'Data Tables'!BE94,IF($C$4=\"High\", 'Data Tables'!BE130)))","v":2.4411226627562304},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BF58,IF($C$4=\"Central\", 'Data Tables'!BF94,IF($C$4=\"High\", 'Data Tables'!BF130)))","v":2.4489494035626258},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BG58,IF($C$4=\"Central\", 'Data Tables'!BG94,IF($C$4=\"High\", 'Data Tables'!BG130)))","v":2.4568296997802088},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BH58,IF($C$4=\"Central\", 'Data Tables'!BH94,IF($C$4=\"High\", 'Data Tables'!BH130)))","v":2.4647639178682943},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BI58,IF($C$4=\"Central\", 'Data Tables'!BI94,IF($C$4=\"High\", 'Data Tables'!BI130)))","v":2.4727524267937357},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BJ58,IF($C$4=\"Central\", 'Data Tables'!BJ94,IF($C$4=\"High\", 'Data Tables'!BJ130)))","v":2.4807955980480911},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BK58,IF($C$4=\"Central\", 'Data Tables'!BK94,IF($C$4=\"High\", 'Data Tables'!BK130)))","v":2.4888938056648908},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BL58,IF($C$4=\"Central\", 'Data Tables'!BL94,IF($C$4=\"High\", 'Data Tables'!BL130)))","v":2.4970474262370348},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BM58,IF($C$4=\"Central\", 'Data Tables'!BM94,IF($C$4=\"High\", 'Data Tables'!BM130)))","v":2.5052568389343057},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BN58,IF($C$4=\"Central\", 'Data Tables'!BN94,IF($C$4=\"High\", 'Data Tables'!BN130)))","v":2.5135224255210016},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BO58,IF($C$4=\"Central\", 'Data Tables'!BO94,IF($C$4=\"High\", 'Data Tables'!BO130)))","v":2.5218445703736858},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BP58,IF($C$4=\"Central\", 'Data Tables'!BP94,IF($C$4=\"High\", 'Data Tables'!BP130)))","v":2.5302236604990669},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BQ58,IF($C$4=\"Central\", 'Data Tables'!BQ94,IF($C$4=\"High\", 'Data Tables'!BQ130)))","v":2.5386600855519923},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BR58,IF($C$4=\"Central\", 'Data Tables'!BR94,IF($C$4=\"High\", 'Data Tables'!BR130)))","v":2.5471542378535692},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BS58,IF($C$4=\"Central\", 'Data Tables'!BS94,IF($C$4=\"High\", 'Data Tables'!BS130)))","v":2.5557065124094089},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BT58,IF($C$4=\"Central\", 'Data Tables'!BT94,IF($C$4=\"High\", 'Data Tables'!BT130)))","v":2.5643173069279963},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BU58,IF($C$4=\"Central\", 'Data Tables'!BU94,IF($C$4=\"High\", 'Data Tables'!BU130)))","v":2.5729870218391846},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BV58,IF($C$4=\"Central\", 'Data Tables'!BV94,IF($C$4=\"High\", 'Data Tables'!BV130)))","v":2.5817160603128144},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BW58,IF($C$4=\"Central\", 'Data Tables'!BW94,IF($C$4=\"High\", 'Data Tables'!BW130)))","v":2.5905048282774663},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BX58,IF($C$4=\"Central\", 'Data Tables'!BX94,IF($C$4=\"High\", 'Data Tables'!BX130)))","v":2.599353734439334},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BY58,IF($C$4=\"Central\", 'Data Tables'!BY94,IF($C$4=\"High\", 'Data Tables'!BY130)))","v":2.6082631903012357},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BZ58,IF($C$4=\"Central\", 'Data Tables'!BZ94,IF($C$4=\"High\", 'Data Tables'!BZ130)))","v":2.6172336101817422},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CA58,IF($C$4=\"Central\", 'Data Tables'!CA94,IF($C$4=\"High\", 'Data Tables'!CA130)))","v":2.6262654112344506},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CB58,IF($C$4=\"Central\", 'Data Tables'!CB94,IF($C$4=\"High\", 'Data Tables'!CB130)))","v":2.6353590134673839},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CC58,IF($C$4=\"Central\", 'Data Tables'!CC94,IF($C$4=\"High\", 'Data Tables'!CC130)))","v":2.6445148397625169},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CD58,IF($C$4=\"Central\", 'Data Tables'!CD94,IF($C$4=\"High\", 'Data Tables'!CD130)))","v":2.6537333158954466},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CE58,IF($C$4=\"Central\", 'Data Tables'!CE94,IF($C$4=\"High\", 'Data Tables'!CE130)))","v":2.6630148705551893},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CF58,IF($C$4=\"Central\", 'Data Tables'!CF94,IF($C$4=\"High\", 'Data Tables'!CF130)))","v":2.6723599353641196},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CG58,IF($C$4=\"Central\", 'Data Tables'!CG94,IF($C$4=\"High\", 'Data Tables'!CG130)))","v":2.6817689448980371},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CH58,IF($C$4=\"Central\", 'Data Tables'!CH94,IF($C$4=\"High\", 'Data Tables'!CH130)))","v":2.6912423367063809},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CI58,IF($C$4=\"Central\", 'Data Tables'!CI94,IF($C$4=\"High\", 'Data Tables'!CI130)))","v":2.7007805513325724},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CJ58,IF($C$4=\"Central\", 'Data Tables'!CJ94,IF($C$4=\"High\", 'Data Tables'!CJ130)))","v":2.7103840323345056}]
[null,"Price - Retail - GDP deflated to start year (p/kWh)",null,{"$f":"D204*(100/'GDP Deflators'!$D$23)","v":1.8919211180920164},{"$f":"E204*(100/'GDP Deflators'!$D$23)","v":1.9730104975926495},{"$f":"F204*(100/'GDP Deflators'!$D$23)","v":2.05776077061449},{"$f":"G204*(100/'GDP Deflators'!$D$23)","v":2.1433500450927223},{"$f":"H204*(100/'GDP Deflators'!$D$23)","v":2.2430532907625209},{"$f":"I204*(100/'GDP Deflators'!$D$23)","v":2.3440875151937104},{"$f":"J204*(100/'GDP Deflators'!$D$23)","v":2.3743824695177254},{"$f":"K204*(100/'GDP Deflators'!$D$23)","v":2.3914554945106627},{"$f":"L204*(100/'GDP Deflators'!$D$23)","v":2.3979741151991036},{"$f":"M204*(100/'GDP Deflators'!$D$23)","v":2.4045373403301831},{"$f":"N204*(100/'GDP Deflators'!$D$23)","v":2.4111454751151409},{"$f":"O204*(100/'GDP Deflators'!$D$23)","v":2.4177988268536614},{"$f":"P204*(100/'GDP Deflators'!$D$23)","v":2.4244977049481644},{"$f":"Q204*(100/'GDP Deflators'!$D$23)","v":2.4312424209181911},{"$f":"R204*(100/'GDP Deflators'!$D$23)","v":2.438033288414895},{"$f":"S204*(100/'GDP Deflators'!$D$23)","v":2.444870623235623},{"$f":"T204*(100/'GDP Deflators'!$D$23)","v":2.4517547433386042},{"$f":"U204*(100/'GDP Deflators'!$D$23)","v":2.4586859688577349},{"$f":"V204*(100/'GDP Deflators'!$D$23)","v":2.4656646221174663},{"$f":"W204*(100/'GDP Deflators'!$D$23)","v":2.4726910276477914},{"$f":"X204*(100/'GDP Deflators'!$D$23)","v":2.4797655121993398},{"$f":"Y204*(100/'GDP Deflators'!$D$23)","v":2.4868884047585738},{"$f":"Z204*(100/'GDP Deflators'!$D$23)","v":2.4940600365630807},{"$f":"AA204*(100/'GDP Deflators'!$D$23)","v":2.5012807411169833},{"$f":"AB204*(100/'GDP Deflators'!$D$23)","v":2.5085508542064452},{"$f":"AC204*(100/'GDP Deflators'!$D$23)","v":2.5158707139152869},{"$f":"AD204*(100/'GDP Deflators'!$D$23)","v":2.5232406606407096},{"$f":"AE204*(100/'GDP Deflators'!$D$23)","v":2.5306610371091223},{"$f":"AF204*(100/'GDP Deflators'!$D$23)","v":2.5381321883920793},{"$f":"AG204*(100/'GDP Deflators'!$D$23)","v":2.5456544619223278},{"$f":"AH204*(100/'GDP Deflators'!$D$23)","v":2.553228207509969},{"$f":"AI204*(100/'GDP Deflators'!$D$23)","v":2.5608537773587177},{"$f":"AJ204*(100/'GDP Deflators'!$D$23)","v":2.5685315260822876},{"$f":"AK204*(100/'GDP Deflators'!$D$23)","v":2.5762618107208772},{"$f":"AL204*(100/'GDP Deflators'!$D$23)","v":2.5840449907577745},{"$f":"AM204*(100/'GDP Deflators'!$D$23)","v":2.5918814281360794},{"$f":"AN204*(100/'GDP Deflators'!$D$23)","v":2.5997714872755249},{"$f":"AO204*(100/'GDP Deflators'!$D$23)","v":2.6077155350894343},{"$f":"AP204*(100/'GDP Deflators'!$D$23)","v":2.6157139410017769},{"$f":"AQ204*(100/'GDP Deflators'!$D$23)","v":2.6237670769643509},{"$f":"AR204*(100/'GDP Deflators'!$D$23)","v":2.6318753174740781},{"$f":"AS204*(100/'GDP Deflators'!$D$23)","v":2.6400390395904214},{"$f":"AT204*(100/'GDP Deflators'!$D$23)","v":2.648258622952917},{"$f":"AU204*(100/'GDP Deflators'!$D$23)","v":2.6565344497988317},{"$f":"AV204*(100/'GDP Deflators'!$D$23)","v":2.6648669049809364},{"$f":"AW204*(100/'GDP Deflators'!$D$23)","v":2.6732563759854009},{"$f":"AX204*(100/'GDP Deflators'!$D$23)","v":2.6817032529498168},{"$f":"AY204*(100/'GDP Deflators'!$D$23)","v":2.6902079286813412},{"$f":"AZ204*(100/'GDP Deflators'!$D$23)","v":2.6987707986749583},{"$f":"BA204*(100/'GDP Deflators'!$D$23)","v":2.7073922611318744},{"$f":"BB204*(100/'GDP Deflators'!$D$23)","v":2.7160727169780361},{"$f":"BC204*(100/'GDP Deflators'!$D$23)","v":2.7248125698827739},{"$f":"BD204*(100/'GDP Deflators'!$D$23)","v":2.7336122262775744},{"$f":"BE204*(100/'GDP Deflators'!$D$23)","v":2.7424720953749766},{"$f":"BF204*(100/'GDP Deflators'!$D$23)","v":2.7513925891876116},{"$f":"BG204*(100/'GDP Deflators'!$D$23)","v":2.7603741225473519},{"$f":"BH204*(100/'GDP Deflators'!$D$23)","v":2.7694171131246068},{"$f":"BI204*(100/'GDP Deflators'!$D$23)","v":2.7785219814477471},{"$f":"BJ204*(100/'GDP Deflators'!$D$23)","v":2.7876891509226596},{"$f":"BK204*(100/'GDP Deflators'!$D$23)","v":2.7969190478524335},{"$f":"BL204*(100/'GDP Deflators'!$D$23)","v":2.8062121014571919},{"$f":"BM204*(100/'GDP Deflators'!$D$23)","v":2.8155687438940449},{"$f":"BN204*(100/'GDP Deflators'!$D$23)","v":2.8249894102771917},{"$f":"BO204*(100/'GDP Deflators'!$D$23)","v":2.8344745386981502},{"$f":"BP204*(100/'GDP Deflators'!$D$23)","v":2.844024570246134},{"$f":"BQ204*(100/'GDP Deflators'!$D$23)","v":2.8536399490285622},{"$f":"BR204*(100/'GDP Deflators'!$D$23)","v":2.8633211221917101},{"$f":"BS204*(100/'GDP Deflators'!$D$23)","v":2.8730685399415075},{"$f":"BT204*(100/'GDP Deflators'!$D$23)","v":2.8828826555644693},{"$f":"BU204*(100/'GDP Deflators'!$D$23)","v":2.8927639254487829},{"$f":"BV204*(100/'GDP Deflators'!$D$23)","v":2.9027128091055205},{"$f":"BW204*(100/'GDP Deflators'!$D$23)","v":2.9127297691900154},{"$f":"BX204*(100/'GDP Deflators'!$D$23)","v":2.9228152715233793},{"$f":"BY204*(100/'GDP Deflators'!$D$23)","v":2.9329697851141558},{"$f":"BZ204*(100/'GDP Deflators'!$D$23)","v":2.9431937821801384},{"$f":"CA204*(100/'GDP Deflators'!$D$23)","v":2.9534877381703248},{"$f":"CB204*(100/'GDP Deflators'!$D$23)","v":2.9638521317870339},{"$f":"CC204*(100/'GDP Deflators'!$D$23)","v":2.9742874450081573},{"$f":"CD204*(100/'GDP Deflators'!$D$23)","v":2.9847941631095822},{"$f":"CE204*(100/'GDP Deflators'!$D$23)","v":2.9953727746877523},{"$f":"CF204*(100/'GDP Deflators'!$D$23)","v":3.0060237716823908}]
[null,"Rebound (GWh)",null,{"$f":"('Energy Input'!F58)","v":0},{"$f":"('Energy Input'!G58)","v":0},{"$f":"('Energy Input'!H58)","v":0},{"$f":"('Energy Input'!I58)","v":0},{"$f":"('Energy Input'!J58)","v":0},{"$f":"('Energy Input'!K58)","v":0},{"$f":"('Energy Input'!L58)","v":0},{"$f":"('Energy Input'!M58)","v":0},{"$f":"('Energy Input'!N58)","v":0},{"$f":"('Energy Input'!O58)","v":0},{"$f":"('Energy Input'!P58)","v":0},{"$f":"('Energy Input'!Q58)","v":0},{"$f":"('Energy Input'!R58)","v":0},{"$f":"('Energy Input'!S58)","v":0},{"$f":"('Energy Input'!T58)","v":0},{"$f":"('Energy Input'!U58)","v":0},{"$f":"('Energy Input'!V58)","v":0},{"$f":"('Energy Input'!W58)","v":0},{"$f":"('Energy Input'!X58)","v":0},{"$f":"('Energy Input'!Y58)","v":0},{"$f":"('Energy Input'!Z58)","v":0},{"$f":"('Energy Input'!AA58)","v":0},{"$f":"('Energy Input'!AB58)","v":0},{"$f":"('Energy Input'!AC58)","v":0},{"$f":"('Energy Input'!AD58)","v":0},{"$f":"('Energy Input'!AE58)","v":0},{"$f":"('Energy Input'!AF58)","v":0},{"$f":"('Energy Input'!AG58)","v":0},{"$f":"('Energy Input'!AH58)","v":0},{"$f":"('Energy Input'!AI58)","v":0},{"$f":"('Energy Input'!AJ58)","v":0},{"$f":"('Energy Input'!AK58)","v":0},{"$f":"('Energy Input'!AL58)","v":0},{"$f":"('Energy Input'!AM58)","v":0},{"$f":"('Energy Input'!AN58)","v":0},{"$f":"('Energy Input'!AO58)","v":0},{"$f":"('Energy Input'!AP58)","v":0},{"$f":"('Energy Input'!AQ58)","v":0},{"$f":"('Energy Input'!AR58)","v":0},{"$f":"('Energy Input'!AS58)","v":0},{"$f":"('Energy Input'!AT58)","v":0},{"$f":"('Energy Input'!AU58)","v":0},{"$f":"('Energy Input'!AV58)","v":0},{"$f":"('Energy Input'!AW58)","v":0},{"$f":"('Energy Input'!AX58)","v":0},{"$f":"('Energy Input'!AY58)","v":0},{"$f":"('Energy Input'!AZ58)","v":0},{"$f":"('Energy Input'!BA58)","v":0},{"$f":"('Energy Input'!BB58)","v":0},{"$f":"('Energy Input'!BC58)","v":0},{"$f":"('Energy Input'!BD58)","v":0},{"$f":"('Energy Input'!BE58)","v":0},{"$f":"('Energy Input'!BF58)","v":0},{"$f":"('Energy Input'!BG58)","v":0},{"$f":"('Energy Input'!BH58)","v":0},{"$f":"('Energy Input'!BI58)","v":0},{"$f":"('Energy Input'!BJ58)","v":0},{"$f":"('Energy Input'!BK58)","v":0},{"$f":"('Energy Input'!BL58)","v":0},{"$f":"('Energy Input'!BM58)","v":0},{"$f":"('Energy Input'!BN58)","v":0},{"$f":"('Energy Input'!BO58)","v":0},{"$f":"('Energy Input'!BP58)","v":0},{"$f":"('Energy Input'!BQ58)","v":0},{"$f":"('Energy Input'!BR58)","v":0},{"$f":"('Energy Input'!BS58)","v":0},{"$f":"('Energy Input'!BT58)","v":0},{"$f":"('Energy Input'!BU58)","v":0},{"$f":"('Energy Input'!BV58)","v":0},{"$f":"('Energy Input'!BW58)","v":0},{"$f":"('Energy Input'!BX58)","v":0},{"$f":"('Energy Input'!BY58)","v":0},{"$f":"('Energy Input'!BZ58)","v":0},{"$f":"('Energy Input'!CA58)","v":0},{"$f":"('Energy Input'!CB58)","v":0},{"$f":"('Energy Input'!CC58)","v":0},{"$f":"('Energy Input'!CD58)","v":0},{"$f":"('Energy Input'!CE58)","v":0},{"$f":"('Energy Input'!CF58)","v":0},{"$f":"('Energy Input'!CG58)","v":0},{"$f":"('Energy Input'!CH58)","v":0}]
[null,"Total (undiscounted) (£)",null,{"$f":"(D205*D206*1000000)/100","v":0},{"$f":"(E205*E206*1000000)/100","v":0},{"$f":"(F205*F206*1000000)/100","v":0},{"$f":"(G205*G206*1000000)/100","v":0},{"$f":"(H205*H206*1000000)/100","v":0},{"$f":"(I205*I206*1000000)/100","v":0},{"$f":"(J205*J206*1000000)/100","v":0},{"$f":"(K205*K206*1000000)/100","v":0},{"$f":"(L205*L206*1000000)/100","v":0},{"$f":"(M205*M206*1000000)/100","v":0},{"$f":"(N205*N206*1000000)/100","v":0},{"$f":"(O205*O206*1000000)/100","v":0},{"$f":"(P205*P206*1000000)/100","v":0},{"$f":"(Q205*Q206*1000000)/100","v":0},{"$f":"(R205*R206*1000000)/100","v":0},{"$f":"(S205*S206*1000000)/100","v":0},{"$f":"(T205*T206*1000000)/100","v":0},{"$f":"(U205*U206*1000000)/100","v":0},{"$f":"(V205*V206*1000000)/100","v":0},{"$f":"(W205*W206*1000000)/100","v":0},{"$f":"(X205*X206*1000000)/100","v":0},{"$f":"(Y205*Y206*1000000)/100","v":0},{"$f":"(Z205*Z206*1000000)/100","v":0},{"$f":"(AA205*AA206*1000000)/100","v":0},{"$f":"(AB205*AB206*1000000)/100","v":0},{"$f":"(AC205*AC206*1000000)/100","v":0},{"$f":"(AD205*AD206*1000000)/100","v":0},{"$f":"(AE205*AE206*1000000)/100","v":0},{"$f":"(AF205*AF206*1000000)/100","v":0},{"$f":"(AG205*AG206*1000000)/100","v":0},{"$f":"(AH205*AH206*1000000)/100","v":0},{"$f":"(AI205*AI206*1000000)/100","v":0},{"$f":"(AJ205*AJ206*1000000)/100","v":0},{"$f":"(AK205*AK206*1000000)/100","v":0},{"$f":"(AL205*AL206*1000000)/100","v":0},{"$f":"(AM205*AM206*1000000)/100","v":0},{"$f":"(AN205*AN206*1000000)/100","v":0},{"$f":"(AO205*AO206*1000000)/100","v":0},{"$f":"(AP205*AP206*1000000)/100","v":0},{"$f":"(AQ205*AQ206*1000000)/100","v":0},{"$f":"(AR205*AR206*1000000)/100","v":0},{"$f":"(AS205*AS206*1000000)/100","v":0},{"$f":"(AT205*AT206*1000000)/100","v":0},{"$f":"(AU205*AU206*1000000)/100","v":0},{"$f":"(AV205*AV206*1000000)/100","v":0},{"$f":"(AW205*AW206*1000000)/100","v":0},{"$f":"(AX205*AX206*1000000)/100","v":0},{"$f":"(AY205*AY206*1000000)/100","v":0},{"$f":"(AZ205*AZ206*1000000)/100","v":0},{"$f":"(BA205*BA206*1000000)/100","v":0},{"$f":"(BB205*BB206*1000000)/100","v":0},{"$f":"(BC205*BC206*1000000)/100","v":0},{"$f":"(BD205*BD206*1000000)/100","v":0},{"$f":"(BE205*BE206*1000000)/100","v":0},{"$f":"(BF205*BF206*1000000)/100","v":0},{"$f":"(BG205*BG206*1000000)/100","v":0},{"$f":"(BH205*BH206*1000000)/100","v":0},{"$f":"(BI205*BI206*1000000)/100","v":0},{"$f":"(BJ205*BJ206*1000000)/100","v":0},{"$f":"(BK205*BK206*1000000)/100","v":0},{"$f":"(BL205*BL206*1000000)/100","v":0},{"$f":"(BM205*BM206*1000000)/100","v":0},{"$f":"(BN205*BN206*1000000)/100","v":0},{"$f":"(BO205*BO206*1000000)/100","v":0},{"$f":"(BP205*BP206*1000000)/100","v":0},{"$f":"(BQ205*BQ206*1000000)/100","v":0},{"$f":"(BR205*BR206*1000000)/100","v":0},{"$f":"(BS205*BS206*1000000)/100","v":0},{"$f":"(BT205*BT206*1000000)/100","v":0},{"$f":"(BU205*BU206*1000000)/100","v":0},{"$f":"(BV205*BV206*1000000)/100","v":0},{"$f":"(BW205*BW206*1000000)/100","v":0},{"$f":"(BX205*BX206*1000000)/100","v":0},{"$f":"(BY205*BY206*1000000)/100","v":0},{"$f":"(BZ205*BZ206*1000000)/100","v":0},{"$f":"(CA205*CA206*1000000)/100","v":0},{"$f":"(CB205*CB206*1000000)/100","v":0},{"$f":"(CC205*CC206*1000000)/100","v":0},{"$f":"(CD205*CD206*1000000)/100","v":0},{"$f":"(CE205*CE206*1000000)/100","v":0},{"$f":"(CF205*CF206*1000000)/100","v":0}]
[]
[null,"Industrial"]
[null,"Price - Retail (p/kWh)",null,{"$f":"IF($C$4=\"Low\", 'Data Tables'!H59,IF($C$4=\"Central\", 'Data Tables'!H95,IF($C$4=\"High\", 'Data Tables'!H131)))","v":1.2865159252601059},{"$f":"IF($C$4=\"Low\", 'Data Tables'!I59,IF($C$4=\"Central\", 'Data Tables'!I95,IF($C$4=\"High\", 'Data Tables'!I131)))","v":1.3024624337239004},{"$f":"IF($C$4=\"Low\", 'Data Tables'!J59,IF($C$4=\"Central\", 'Data Tables'!J95,IF($C$4=\"High\", 'Data Tables'!J131)))","v":1.3207662798504902},{"$f":"IF($C$4=\"Low\", 'Data Tables'!K59,IF($C$4=\"Central\", 'Data Tables'!K95,IF($C$4=\"High\", 'Data Tables'!K131)))","v":1.3403620760605632},{"$f":"IF($C$4=\"Low\", 'Data Tables'!L59,IF($C$4=\"Central\", 'Data Tables'!L95,IF($C$4=\"High\", 'Data Tables'!L131)))","v":1.3718262083982251},{"$f":"IF($C$4=\"Low\", 'Data Tables'!M59,IF($C$4=\"Central\", 'Data Tables'!M95,IF($C$4=\"High\", 'Data Tables'!M131)))","v":1.4037103681041601},{"$f":"IF($C$4=\"Low\", 'Data Tables'!N59,IF($C$4=\"Central\", 'Data Tables'!N95,IF($C$4=\"High\", 'Data Tables'!N131)))","v":1.4132707835711857},{"$f":"IF($C$4=\"Low\", 'Data Tables'!O59,IF($C$4=\"Central\", 'Data Tables'!O95,IF($C$4=\"High\", 'Data Tables'!O131)))","v":1.4248702675586371},{"$f":"IF($C$4=\"Low\", 'Data Tables'!P59,IF($C$4=\"Central\", 'Data Tables'!P95,IF($C$4=\"High\", 'Data Tables'!P131)))","v":1.4269273996271294},{"$f":"IF($C$4=\"Low\", 'Data Tables'!Q59,IF($C$4=\"Central\", 'Data Tables'!Q95,IF($C$4=\"High\", 'Data Tables'!Q131)))","v":1.4289986078681336},{"$f":"IF($C$4=\"Low\", 'Data Tables'!R59,IF($C$4=\"Central\", 'Data Tables'!R95,IF($C$4=\"High\", 'Data Tables'!R131)))","v":1.4310839885995457},{"$f":"IF($C$4=\"Low\", 'Data Tables'!S59,IF($C$4=\"Central\", 'Data Tables'!S95,IF($C$4=\"High\", 'Data Tables'!S131)))","v":1.4331836387983277},{"$f":"IF($C$4=\"Low\", 'Data Tables'!T59,IF($C$4=\"Central\", 'Data Tables'!T95,IF($C$4=\"High\", 'Data Tables'!T131)))","v":1.4352976561050195},{"$f":"IF($C$4=\"Low\", 'Data Tables'!U59,IF($C$4=\"Central\", 'Data Tables'!U95,IF($C$4=\"High\", 'Data Tables'!U131)))","v":1.4374261388282767},{"$f":"IF($C$4=\"Low\", 'Data Tables'!V59,IF($C$4=\"Central\", 'Data Tables'!V95,IF($C$4=\"High\", 'Data Tables'!V131)))","v":1.4395691859494455},{"$f":"IF($C$4=\"Low\", 'Data Tables'!W59,IF($C$4=\"Central\", 'Data Tables'!W95,IF($C$4=\"High\", 'Data Tables'!W131)))","v":1.4417268971271613},{"$f":"IF($C$4=\"Low\", 'Data Tables'!X59,IF($C$4=\"Central\", 'Data Tables'!X95,IF($C$4=\"High\", 'Data Tables'!X131)))","v":1.4438993727019878},{"$f":"IF($C$4=\"Low\", 'Data Tables'!Y59,IF($C$4=\"Central\", 'Data Tables'!Y95,IF($C$4=\"High\", 'Data Tables'!Y131)))","v":1.44608671370108},{"$f":"IF($C$4=\"Low\", 'Data Tables'!Z59,IF($C$4=\"Central\", 'Data Tables'!Z95,IF($C$4=\"High\", 'Data Tables'!Z131)))","v":1.4482890218428837},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AA59,IF($C$4=\"Central\", 'Data Tables'!AA95,IF($C$4=\"High\", 'Data Tables'!AA131)))","v":1.4505063995418643},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AB59,IF($C$4=\"Central\", 'Data Tables'!AB95,IF($C$4=\"High\", 'Data Tables'!AB131)))","v":1.4527389499132726},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AC59,IF($C$4=\"Central\", 'Data Tables'!AC95,IF($C$4=\"High\", 'Data Tables'!AC131)))","v":1.4549867767779354},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AD59,IF($C$4=\"Central\", 'Data Tables'!AD95,IF($C$4=\"High\", 'Data Tables'!AD131)))","v":1.4572499846670874},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AE59,IF($C$4=\"Central\", 'Data Tables'!AE95,IF($C$4=\"High\", 'Data Tables'!AE131)))","v":1.459528678827231},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AF59,IF($C$4=\"Central\", 'Data Tables'!AF95,IF($C$4=\"High\", 'Data Tables'!AF131)))","v":1.4618229652250299},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AG59,IF($C$4=\"Central\", 'Data Tables'!AG95,IF($C$4=\"High\", 'Data Tables'!AG131)))","v":1.4641329505522369},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AH59,IF($C$4=\"Central\", 'Data Tables'!AH95,IF($C$4=\"High\", 'Data Tables'!AH131)))","v":1.4664587422306563},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AI59,IF($C$4=\"Central\", 'Data Tables'!AI95,IF($C$4=\"High\", 'Data Tables'!AI131)))","v":1.4688004484171393},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AJ59,IF($C$4=\"Central\", 'Data Tables'!AJ95,IF($C$4=\"High\", 'Data Tables'!AJ131)))","v":1.471158178008612},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AK59,IF($C$4=\"Central\", 'Data Tables'!AK95,IF($C$4=\"High\", 'Data Tables'!AK131)))","v":1.4735320406471439},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AL59,IF($C$4=\"Central\", 'Data Tables'!AL95,IF($C$4=\"High\", 'Data Tables'!AL131)))","v":1.4759221467250396},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AM59,IF($C$4=\"Central\", 'Data Tables'!AM95,IF($C$4=\"High\", 'Data Tables'!AM131)))","v":1.4783286073899788},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AN59,IF($C$4=\"Central\", 'Data Tables'!AN95,IF($C$4=\"High\", 'Data Tables'!AN131)))","v":1.4807515345501812},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AO59,IF($C$4=\"Central\", 'Data Tables'!AO95,IF($C$4=\"High\", 'Data Tables'!AO131)))","v":1.483191040879613},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AP59,IF($C$4=\"Central\", 'Data Tables'!AP95,IF($C$4=\"High\", 'Data Tables'!AP131)))","v":1.4856472398232248},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AQ59,IF($C$4=\"Central\", 'Data Tables'!AQ95,IF($C$4=\"High\", 'Data Tables'!AQ131)))","v":1.4881202456022276},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AR59,IF($C$4=\"Central\", 'Data Tables'!AR95,IF($C$4=\"High\", 'Data Tables'!AR131)))","v":1.490610173219405},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AS59,IF($C$4=\"Central\", 'Data Tables'!AS95,IF($C$4=\"High\", 'Data Tables'!AS131)))","v":1.4931171384644619},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AT59,IF($C$4=\"Central\", 'Data Tables'!AT95,IF($C$4=\"High\", 'Data Tables'!AT131)))","v":1.4956412579194072},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AU59,IF($C$4=\"Central\", 'Data Tables'!AU95,IF($C$4=\"High\", 'Data Tables'!AU131)))","v":1.4981826489639753},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AV59,IF($C$4=\"Central\", 'Data Tables'!AV95,IF($C$4=\"High\", 'Data Tables'!AV131)))","v":1.5007414297810868},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AW59,IF($C$4=\"Central\", 'Data Tables'!AW95,IF($C$4=\"High\", 'Data Tables'!AW131)))","v":1.5033177193623428},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AX59,IF($C$4=\"Central\", 'Data Tables'!AX95,IF($C$4=\"High\", 'Data Tables'!AX131)))","v":1.5059116375135586},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AY59,IF($C$4=\"Central\", 'Data Tables'!AY95,IF($C$4=\"High\", 'Data Tables'!AY131)))","v":1.508523304860335},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AZ59,IF($C$4=\"Central\", 'Data Tables'!AZ95,IF($C$4=\"High\", 'Data Tables'!AZ131)))","v":1.5111528428536678},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BA59,IF($C$4=\"Central\", 'Data Tables'!BA95,IF($C$4=\"High\", 'Data Tables'!BA131)))","v":1.513800373775597},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BB59,IF($C$4=\"Central\", 'Data Tables'!BB95,IF($C$4=\"High\", 'Data Tables'!BB131)))","v":1.5164660207448897},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BC59,IF($C$4=\"Central\", 'Data Tables'!BC95,IF($C$4=\"High\", 'Data Tables'!BC131)))","v":1.5191499077227699},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BD59,IF($C$4=\"Central\", 'Data Tables'!BD95,IF($C$4=\"High\", 'Data Tables'!BD131)))","v":1.5218521595186809},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BE59,IF($C$4=\"Central\", 'Data Tables'!BE95,IF($C$4=\"High\", 'Data Tables'!BE131)))","v":1.5245729017960885},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BF59,IF($C$4=\"Central\", 'Data Tables'!BF95,IF($C$4=\"High\", 'Data Tables'!BF131)))","v":1.527312261078327},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BG59,IF($C$4=\"Central\", 'Data Tables'!BG95,IF($C$4=\"High\", 'Data Tables'!BG131)))","v":1.5300703647544811},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BH59,IF($C$4=\"Central\", 'Data Tables'!BH95,IF($C$4=\"High\", 'Data Tables'!BH131)))","v":1.5328473410853105},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BI59,IF($C$4=\"Central\", 'Data Tables'!BI95,IF($C$4=\"High\", 'Data Tables'!BI131)))","v":1.5356433192092156},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BJ59,IF($C$4=\"Central\", 'Data Tables'!BJ95,IF($C$4=\"High\", 'Data Tables'!BJ131)))","v":1.5384584291482397},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BK59,IF($C$4=\"Central\", 'Data Tables'!BK95,IF($C$4=\"High\", 'Data Tables'!BK131)))","v":1.5412928018141197},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BL59,IF($C$4=\"Central\", 'Data Tables'!BL95,IF($C$4=\"High\", 'Data Tables'!BL131)))","v":1.5441465690143696},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BM59,IF($C$4=\"Central\", 'Data Tables'!BM95,IF($C$4=\"High\", 'Data Tables'!BM131)))","v":1.5470198634584151},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BN59,IF($C$4=\"Central\", 'Data Tables'!BN95,IF($C$4=\"High\", 'Data Tables'!BN131)))","v":1.5499128187637583},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BO59,IF($C$4=\"Central\", 'Data Tables'!BO95,IF($C$4=\"High\", 'Data Tables'!BO131)))","v":1.552825569462198},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BP59,IF($C$4=\"Central\", 'Data Tables'!BP95,IF($C$4=\"High\", 'Data Tables'!BP131)))","v":1.5557582510060812},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BQ59,IF($C$4=\"Central\", 'Data Tables'!BQ95,IF($C$4=\"High\", 'Data Tables'!BQ131)))","v":1.5587109997746049},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BR59,IF($C$4=\"Central\", 'Data Tables'!BR95,IF($C$4=\"High\", 'Data Tables'!BR131)))","v":1.561683953080157},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BS59,IF($C$4=\"Central\", 'Data Tables'!BS95,IF($C$4=\"High\", 'Data Tables'!BS131)))","v":1.564677249174701},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BT59,IF($C$4=\"Central\", 'Data Tables'!BT95,IF($C$4=\"High\", 'Data Tables'!BT131)))","v":1.5676910272562066},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BU59,IF($C$4=\"Central\", 'Data Tables'!BU95,IF($C$4=\"High\", 'Data Tables'!BU131)))","v":1.5707254274751226},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BV59,IF($C$4=\"Central\", 'Data Tables'!BV95,IF($C$4=\"High\", 'Data Tables'!BV131)))","v":1.5737805909408931},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BW59,IF($C$4=\"Central\", 'Data Tables'!BW95,IF($C$4=\"High\", 'Data Tables'!BW131)))","v":1.576856659728521},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BX59,IF($C$4=\"Central\", 'Data Tables'!BX95,IF($C$4=\"High\", 'Data Tables'!BX131)))","v":1.579953776885175},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BY59,IF($C$4=\"Central\", 'Data Tables'!BY95,IF($C$4=\"High\", 'Data Tables'!BY131)))","v":1.5830720864368406},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BZ59,IF($C$4=\"Central\", 'Data Tables'!BZ95,IF($C$4=\"High\", 'Data Tables'!BZ131)))","v":1.5862117333950174},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CA59,IF($C$4=\"Central\", 'Data Tables'!CA95,IF($C$4=\"High\", 'Data Tables'!CA131)))","v":1.5893728637634659},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CB59,IF($C$4=\"Central\", 'Data Tables'!CB95,IF($C$4=\"High\", 'Data Tables'!CB131)))","v":1.5925556245449919},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CC59,IF($C$4=\"Central\", 'Data Tables'!CC95,IF($C$4=\"High\", 'Data Tables'!CC131)))","v":1.5957601637482886},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CD59,IF($C$4=\"Central\", 'Data Tables'!CD95,IF($C$4=\"High\", 'Data Tables'!CD131)))","v":1.5989866303948141},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CE59,IF($C$4=\"Central\", 'Data Tables'!CE95,IF($C$4=\"High\", 'Data Tables'!CE131)))","v":1.6022351745257242},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CF59,IF($C$4=\"Central\", 'Data Tables'!CF95,IF($C$4=\"High\", 'Data Tables'!CF131)))","v":1.60550594720885},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CG59,IF($C$4=\"Central\", 'Data Tables'!CG95,IF($C$4=\"High\", 'Data Tables'!CG131)))","v":1.6087991005457212},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CH59,IF($C$4=\"Central\", 'Data Tables'!CH95,IF($C$4=\"High\", 'Data Tables'!CH131)))","v":1.612114787678641},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CI59,IF($C$4=\"Central\", 'Data Tables'!CI95,IF($C$4=\"High\", 'Data Tables'!CI131)))","v":1.6154531627978079},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CJ59,IF($C$4=\"Central\", 'Data Tables'!CJ95,IF($C$4=\"High\", 'Data Tables'!CJ131)))","v":1.618814381148485}]
[null,"Price - Retail - GDP deflated to start year (p/kWh)",null,{"$f":"D210*(100/'GDP Deflators'!$D$23)","v":1.4268448337370359},{"$f":"E210*(100/'GDP Deflators'!$D$23)","v":1.4445307346815646},{"$f":"F210*(100/'GDP Deflators'!$D$23)","v":1.4648311038961641},{"$f":"G210*(100/'GDP Deflators'!$D$23)","v":1.4865643448427568},{"$f":"H210*(100/'GDP Deflators'!$D$23)","v":1.5214604808271868},{"$f":"I210*(100/'GDP Deflators'!$D$23)","v":1.5568224593781028},{"$f":"J210*(100/'GDP Deflators'!$D$23)","v":1.5674256933915078},{"$f":"K210*(100/'GDP Deflators'!$D$23)","v":1.5802904107856313},{"$f":"L210*(100/'GDP Deflators'!$D$23)","v":1.5825719280265855},{"$f":"M210*(100/'GDP Deflators'!$D$23)","v":1.5848690568224633},{"$f":"N210*(100/'GDP Deflators'!$D$23)","v":1.5871819039971988},{"$f":"O210*(100/'GDP Deflators'!$D$23)","v":1.5895105771056808},{"$f":"P210*(100/'GDP Deflators'!$D$23)","v":1.5918551844387567},{"$f":"Q210*(100/'GDP Deflators'!$D$23)","v":1.5942158350282658},{"$f":"R210*(100/'GDP Deflators'!$D$23)","v":1.5965926386521125},{"$f":"S210*(100/'GDP Deflators'!$D$23)","v":1.5989857058393671},{"$f":"T210*(100/'GDP Deflators'!$D$23)","v":1.6013951478754107},{"$f":"U210*(100/'GDP Deflators'!$D$23)","v":1.6038210768071064},{"$f":"V210*(100/'GDP Deflators'!$D$23)","v":1.6062636054480126},{"$f":"W210*(100/'GDP Deflators'!$D$23)","v":1.6087228473836261},{"$f":"X210*(100/'GDP Deflators'!$D$23)","v":1.6111989169766685},{"$f":"Y210*(100/'GDP Deflators'!$D$23)","v":1.6136919293724001},{"$f":"Z210*(100/'GDP Deflators'!$D$23)","v":1.6162020005039772},{"$f":"AA210*(100/'GDP Deflators'!$D$23)","v":1.6187292470978429},{"$f":"AB210*(100/'GDP Deflators'!$D$23)","v":1.6212737866791549},{"$f":"AC210*(100/'GDP Deflators'!$D$23)","v":1.6238357375772499},{"$f":"AD210*(100/'GDP Deflators'!$D$23)","v":1.6264152189311478},{"$f":"AE210*(100/'GDP Deflators'!$D$23)","v":1.6290123506950922},{"$f":"AF210*(100/'GDP Deflators'!$D$23)","v":1.6316272536441263},{"$f":"AG210*(100/'GDP Deflators'!$D$23)","v":1.6342600493797139},{"$f":"AH210*(100/'GDP Deflators'!$D$23)","v":1.6369108603353884},{"$f":"AI210*(100/'GDP Deflators'!$D$23)","v":1.6395798097824508},{"$f":"AJ210*(100/'GDP Deflators'!$D$23)","v":1.6422670218356998},{"$f":"AK210*(100/'GDP Deflators'!$D$23)","v":1.644972621459206},{"$f":"AL210*(100/'GDP Deflators'!$D$23)","v":1.6476967344721207},{"$f":"AM210*(100/'GDP Deflators'!$D$23)","v":1.650439487554527},{"$f":"AN210*(100/'GDP Deflators'!$D$23)","v":1.6532010082533326},{"$f":"AO210*(100/'GDP Deflators'!$D$23)","v":1.6559814249882008},{"$f":"AP210*(100/'GDP Deflators'!$D$23)","v":1.6587808670575213},{"$f":"AQ210*(100/'GDP Deflators'!$D$23)","v":1.6615994646444221},{"$f":"AR210*(100/'GDP Deflators'!$D$23)","v":1.6644373488228263},{"$f":"AS210*(100/'GDP Deflators'!$D$23)","v":1.6672946515635465},{"$f":"AT210*(100/'GDP Deflators'!$D$23)","v":1.6701715057404201},{"$f":"AU210*(100/'GDP Deflators'!$D$23)","v":1.6730680451364903},{"$f":"AV210*(100/'GDP Deflators'!$D$23)","v":1.6759844044502263},{"$f":"AW210*(100/'GDP Deflators'!$D$23)","v":1.6789207193017894},{"$f":"AX210*(100/'GDP Deflators'!$D$23)","v":1.6818771262393353},{"$f":"AY210*(100/'GDP Deflators'!$D$23)","v":1.6848537627453686},{"$f":"AZ210*(100/'GDP Deflators'!$D$23)","v":1.6878507672431347},{"$f":"BA210*(100/'GDP Deflators'!$D$23)","v":1.6908682791030551},{"$f":"BB210*(100/'GDP Deflators'!$D$23)","v":1.693906438649212},{"$f":"BC210*(100/'GDP Deflators'!$D$23)","v":1.6969653871658701},{"$f":"BD210*(100/'GDP Deflators'!$D$23)","v":1.7000452669040498},{"$f":"BE210*(100/'GDP Deflators'!$D$23)","v":1.7031462210881414},{"$f":"BF210*(100/'GDP Deflators'!$D$23)","v":1.7062683939225634},{"$f":"BG210*(100/'GDP Deflators'!$D$23)","v":1.7094119305984723},{"$f":"BH210*(100/'GDP Deflators'!$D$23)","v":1.7125769773005111},{"$f":"BI210*(100/'GDP Deflators'!$D$23)","v":1.715763681213611},{"$f":"BJ210*(100/'GDP Deflators'!$D$23)","v":1.7189721905298299},{"$f":"BK210*(100/'GDP Deflators'!$D$23)","v":1.7222026544552511},{"$f":"BL210*(100/'GDP Deflators'!$D$23)","v":1.7254552232169162},{"$f":"BM210*(100/'GDP Deflators'!$D$23)","v":1.7287300480698147},{"$f":"BN210*(100/'GDP Deflators'!$D$23)","v":1.7320272813039161},{"$f":"BO210*(100/'GDP Deflators'!$D$23)","v":1.7353470762512517},{"$f":"BP210*(100/'GDP Deflators'!$D$23)","v":1.7386895872930461},{"$f":"BQ210*(100/'GDP Deflators'!$D$23)","v":1.7420549698668961},{"$f":"BR210*(100/'GDP Deflators'!$D$23)","v":1.7454433804739979},{"$f":"BS210*(100/'GDP Deflators'!$D$23)","v":1.7488549766864265},{"$f":"BT210*(100/'GDP Deflators'!$D$23)","v":1.7522899171544637},{"$f":"BU210*(100/'GDP Deflators'!$D$23)","v":1.7557483616139735},{"$f":"BV210*(100/'GDP Deflators'!$D$23)","v":1.7592304708938311},{"$f":"BW210*(100/'GDP Deflators'!$D$23)","v":1.7627364069234051},{"$f":"BX210*(100/'GDP Deflators'!$D$23)","v":1.7662663327400816},{"$f":"BY210*(100/'GDP Deflators'!$D$23)","v":1.7698204124968535},{"$f":"BZ210*(100/'GDP Deflators'!$D$23)","v":1.7733988114699475},{"$f":"CA210*(100/'GDP Deflators'!$D$23)","v":1.7770016960665129},{"$f":"CB210*(100/'GDP Deflators'!$D$23)","v":1.7806292338323613},{"$f":"CC210*(100/'GDP Deflators'!$D$23)","v":1.7842815934597545},{"$f":"CD210*(100/'GDP Deflators'!$D$23)","v":1.7879589447952529},{"$f":"CE210*(100/'GDP Deflators'!$D$23)","v":1.7916614588476121},{"$f":"CF210*(100/'GDP Deflators'!$D$23)","v":1.7953893077957361}]
[null,"Rebound (GWh)",null,{"$f":"'Energy Input'!F59","v":0},{"$f":"'Energy Input'!G59","v":0},{"$f":"'Energy Input'!H59","v":0},{"$f":"'Energy Input'!I59","v":0},{"$f":"'Energy Input'!J59","v":0},{"$f":"'Energy Input'!K59","v":0},{"$f":"'Energy Input'!L59","v":0},{"$f":"'Energy Input'!M59","v":0},{"$f":"'Energy Input'!N59","v":0},{"$f":"'Energy Input'!O59","v":0},{"$f":"'Energy Input'!P59","v":0},{"$f":"'Energy Input'!Q59","v":0},{"$f":"'Energy Input'!R59","v":0},{"$f":"'Energy Input'!S59","v":0},{"$f":"'Energy Input'!T59","v":0},{"$f":"'Energy Input'!U59","v":0},{"$f":"'Energy Input'!V59","v":0},{"$f":"'Energy Input'!W59","v":0},{"$f":"'Energy Input'!X59","v":0},{"$f":"'Energy Input'!Y59","v":0},{"$f":"'Energy Input'!Z59","v":0},{"$f":"'Energy Input'!AA59","v":0},{"$f":"'Energy Input'!AB59","v":0},{"$f":"'Energy Input'!AC59","v":0},{"$f":"'Energy Input'!AD59","v":0},{"$f":"'Energy Input'!AE59","v":0},{"$f":"'Energy Input'!AF59","v":0},{"$f":"'Energy Input'!AG59","v":0},{"$f":"'Energy Input'!AH59","v":0},{"$f":"'Energy Input'!AI59","v":0},{"$f":"'Energy Input'!AJ59","v":0},{"$f":"'Energy Input'!AK59","v":0},{"$f":"'Energy Input'!AL59","v":0},{"$f":"'Energy Input'!AM59","v":0},{"$f":"'Energy Input'!AN59","v":0},{"$f":"'Energy Input'!AO59","v":0},{"$f":"'Energy Input'!AP59","v":0},{"$f":"'Energy Input'!AQ59","v":0},{"$f":"'Energy Input'!AR59","v":0},{"$f":"'Energy Input'!AS59","v":0},{"$f":"'Energy Input'!AT59","v":0},{"$f":"'Energy Input'!AU59","v":0},{"$f":"'Energy Input'!AV59","v":0},{"$f":"'Energy Input'!AW59","v":0},{"$f":"'Energy Input'!AX59","v":0},{"$f":"'Energy Input'!AY59","v":0},{"$f":"'Energy Input'!AZ59","v":0},{"$f":"'Energy Input'!BA59","v":0},{"$f":"'Energy Input'!BB59","v":0},{"$f":"'Energy Input'!BC59","v":0},{"$f":"'Energy Input'!BD59","v":0},{"$f":"'Energy Input'!BE59","v":0},{"$f":"'Energy Input'!BF59","v":0},{"$f":"'Energy Input'!BG59","v":0},{"$f":"'Energy Input'!BH59","v":0},{"$f":"'Energy Input'!BI59","v":0},{"$f":"'Energy Input'!BJ59","v":0},{"$f":"'Energy Input'!BK59","v":0},{"$f":"'Energy Input'!BL59","v":0},{"$f":"'Energy Input'!BM59","v":0},{"$f":"'Energy Input'!BN59","v":0},{"$f":"'Energy Input'!BO59","v":0},{"$f":"'Energy Input'!BP59","v":0},{"$f":"'Energy Input'!BQ59","v":0},{"$f":"'Energy Input'!BR59","v":0},{"$f":"'Energy Input'!BS59","v":0},{"$f":"'Energy Input'!BT59","v":0},{"$f":"'Energy Input'!BU59","v":0},{"$f":"'Energy Input'!BV59","v":0},{"$f":"'Energy Input'!BW59","v":0},{"$f":"'Energy Input'!BX59","v":0},{"$f":"'Energy Input'!BY59","v":0},{"$f":"'Energy Input'!BZ59","v":0},{"$f":"'Energy Input'!CA59","v":0},{"$f":"'Energy Input'!CB59","v":0},{"$f":"'Energy Input'!CC59","v":0},{"$f":"'Energy Input'!CD59","v":0},{"$f":"'Energy Input'!CE59","v":0},{"$f":"'Energy Input'!CF59","v":0},{"$f":"'Energy Input'!CG59","v":0},{"$f":"'Energy Input'!CH59","v":0}]
[null,"Total (undiscounted) (£)",null,{"$f":"(D211*D212*1000000)/100","v":0},{"$f":"(E211*E212*1000000)/100","v":0},{"$f":"(F211*F212*1000000)/100","v":0},{"$f":"(G211*G212*1000000)/100","v":0},{"$f":"(H211*H212*1000000)/100","v":0},{"$f":"(I211*I212*1000000)/100","v":0},{"$f":"(J211*J212*1000000)/100","v":0},{"$f":"(K211*K212*1000000)/100","v":0},{"$f":"(L211*L212*1000000)/100","v":0},{"$f":"(M211*M212*1000000)/100","v":0},{"$f":"(N211*N212*1000000)/100","v":0},{"$f":"(O211*O212*1000000)/100","v":0},{"$f":"(P211*P212*1000000)/100","v":0},{"$f":"(Q211*Q212*1000000)/100","v":0},{"$f":"(R211*R212*1000000)/100","v":0},{"$f":"(S211*S212*1000000)/100","v":0},{"$f":"(T211*T212*1000000)/100","v":0},{"$f":"(U211*U212*1000000)/100","v":0},{"$f":"(V211*V212*1000000)/100","v":0},{"$f":"(W211*W212*1000000)/100","v":0},{"$f":"(X211*X212*1000000)/100","v":0},{"$f":"(Y211*Y212*1000000)/100","v":0},{"$f":"(Z211*Z212*1000000)/100","v":0},{"$f":"(AA211*AA212*1000000)/100","v":0},{"$f":"(AB211*AB212*1000000)/100","v":0},{"$f":"(AC211*AC212*1000000)/100","v":0},{"$f":"(AD211*AD212*1000000)/100","v":0},{"$f":"(AE211*AE212*1000000)/100","v":0},{"$f":"(AF211*AF212*1000000)/100","v":0},{"$f":"(AG211*AG212*1000000)/100","v":0},{"$f":"(AH211*AH212*1000000)/100","v":0},{"$f":"(AI211*AI212*1000000)/100","v":0},{"$f":"(AJ211*AJ212*1000000)/100","v":0},{"$f":"(AK211*AK212*1000000)/100","v":0},{"$f":"(AL211*AL212*1000000)/100","v":0},{"$f":"(AM211*AM212*1000000)/100","v":0},{"$f":"(AN211*AN212*1000000)/100","v":0},{"$f":"(AO211*AO212*1000000)/100","v":0},{"$f":"(AP211*AP212*1000000)/100","v":0},{"$f":"(AQ211*AQ212*1000000)/100","v":0},{"$f":"(AR211*AR212*1000000)/100","v":0},{"$f":"(AS211*AS212*1000000)/100","v":0},{"$f":"(AT211*AT212*1000000)/100","v":0},{"$f":"(AU211*AU212*1000000)/100","v":0},{"$f":"(AV211*AV212*1000000)/100","v":0},{"$f":"(AW211*AW212*1000000)/100","v":0},{"$f":"(AX211*AX212*1000000)/100","v":0},{"$f":"(AY211*AY212*1000000)/100","v":0},{"$f":"(AZ211*AZ212*1000000)/100","v":0},{"$f":"(BA211*BA212*1000000)/100","v":0},{"$f":"(BB211*BB212*1000000)/100","v":0},{"$f":"(BC211*BC212*1000000)/100","v":0},{"$f":"(BD211*BD212*1000000)/100","v":0},{"$f":"(BE211*BE212*1000000)/100","v":0},{"$f":"(BF211*BF212*1000000)/100","v":0},{"$f":"(BG211*BG212*1000000)/100","v":0},{"$f":"(BH211*BH212*1000000)/100","v":0},{"$f":"(BI211*BI212*1000000)/100","v":0},{"$f":"(BJ211*BJ212*1000000)/100","v":0},{"$f":"(BK211*BK212*1000000)/100","v":0},{"$f":"(BL211*BL212*1000000)/100","v":0},{"$f":"(BM211*BM212*1000000)/100","v":0},{"$f":"(BN211*BN212*1000000)/100","v":0},{"$f":"(BO211*BO212*1000000)/100","v":0},{"$f":"(BP211*BP212*1000000)/100","v":0},{"$f":"(BQ211*BQ212*1000000)/100","v":0},{"$f":"(BR211*BR212*1000000)/100","v":0},{"$f":"(BS211*BS212*1000000)/100","v":0},{"$f":"(BT211*BT212*1000000)/100","v":0},{"$f":"(BU211*BU212*1000000)/100","v":0},{"$f":"(BV211*BV212*1000000)/100","v":0},{"$f":"(BW211*BW212*1000000)/100","v":0},{"$f":"(BX211*BX212*1000000)/100","v":0},{"$f":"(BY211*BY212*1000000)/100","v":0},{"$f":"(BZ211*BZ212*1000000)/100","v":0},{"$f":"(CA211*CA212*1000000)/100","v":0},{"$f":"(CB211*CB212*1000000)/100","v":0},{"$f":"(CC211*CC212*1000000)/100","v":0},{"$f":"(CD211*CD212*1000000)/100","v":0},{"$f":"(CE211*CE212*1000000)/100","v":0},{"$f":"(CF211*CF212*1000000)/100","v":0}]
[]
[null,"Total",null,{"$f":"SUM(D201,D207,D213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BM201,BM207,BM213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Hydrocarbon Oils - rebound"]
[null,null,null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,"Domestic"]
[null,"Price - Retail (p/litre)",null,{"$f":"IF($C$4=\"Low\", 'Data Tables'!H64,IF($C$4=\"Central\", 'Data Tables'!H100,IF($C$4=\"High\", 'Data Tables'!H136)))","v":46.54252326288578},{"$f":"IF($C$4=\"Low\", 'Data Tables'!I64,IF($C$4=\"Central\", 'Data Tables'!I100,IF($C$4=\"High\", 'Data Tables'!I136)))","v":46.478844305350506},{"$f":"IF($C$4=\"Low\", 'Data Tables'!J64,IF($C$4=\"Central\", 'Data Tables'!J100,IF($C$4=\"High\", 'Data Tables'!J136)))","v":46.986140362915826},{"$f":"IF($C$4=\"Low\", 'Data Tables'!K64,IF($C$4=\"Central\", 'Data Tables'!K100,IF($C$4=\"High\", 'Data Tables'!K136)))","v":47.50021452679578},{"$f":"IF($C$4=\"Low\", 'Data Tables'!L64,IF($C$4=\"Central\", 'Data Tables'!L100,IF($C$4=\"High\", 'Data Tables'!L136)))","v":48.014288690675734},{"$f":"IF($C$4=\"Low\", 'Data Tables'!M64,IF($C$4=\"Central\", 'Data Tables'!M100,IF($C$4=\"High\", 'Data Tables'!M136)))","v":48.528362854555695},{"$f":"IF($C$4=\"Low\", 'Data Tables'!N64,IF($C$4=\"Central\", 'Data Tables'!N100,IF($C$4=\"High\", 'Data Tables'!N136)))","v":49.556511182315603},{"$f":"IF($C$4=\"Low\", 'Data Tables'!O64,IF($C$4=\"Central\", 'Data Tables'!O100,IF($C$4=\"High\", 'Data Tables'!O136)))","v":50.070585346195585},{"$f":"IF($C$4=\"Low\", 'Data Tables'!P64,IF($C$4=\"Central\", 'Data Tables'!P100,IF($C$4=\"High\", 'Data Tables'!P136)))","v":50.584659510075539},{"$f":"IF($C$4=\"Low\", 'Data Tables'!Q64,IF($C$4=\"Central\", 'Data Tables'!Q100,IF($C$4=\"High\", 'Data Tables'!Q136)))","v":51.612807837835454},{"$f":"IF($C$4=\"Low\", 'Data Tables'!R64,IF($C$4=\"Central\", 'Data Tables'!R100,IF($C$4=\"High\", 'Data Tables'!R136)))","v":52.126882001715408},{"$f":"IF($C$4=\"Low\", 'Data Tables'!S64,IF($C$4=\"Central\", 'Data Tables'!S100,IF($C$4=\"High\", 'Data Tables'!S136)))","v":52.126882001715408},{"$f":"IF($C$4=\"Low\", 'Data Tables'!T64,IF($C$4=\"Central\", 'Data Tables'!T100,IF($C$4=\"High\", 'Data Tables'!T136)))","v":52.126882001715408},{"$f":"IF($C$4=\"Low\", 'Data Tables'!U64,IF($C$4=\"Central\", 'Data Tables'!U100,IF($C$4=\"High\", 'Data Tables'!U136)))","v":52.126882001715408},{"$f":"IF($C$4=\"Low\", 'Data Tables'!V64,IF($C$4=\"Central\", 'Data Tables'!V100,IF($C$4=\"High\", 'Data Tables'!V136)))","v":52.126882001715408},{"$f":"IF($C$4=\"Low\", 'Data Tables'!W64,IF($C$4=\"Central\", 'Data Tables'!W100,IF($C$4=\"High\", 'Data Tables'!W136)))","v":52.126882001715408},{"$f":"IF($C$4=\"Low\", 'Data Tables'!X64,IF($C$4=\"Central\", 'Data Tables'!X100,IF($C$4=\"High\", 'Data Tables'!X136)))","v":52.126882001715408},{"$f":"IF($C$4=\"Low\", 'Data Tables'!Y64,IF($C$4=\"Central\", 'Data Tables'!Y100,IF($C$4=\"High\", 'Data Tables'!Y136)))","v":52.126882001715408},{"$f":"IF($C$4=\"Low\", 'Data Tables'!Z64,IF($C$4=\"Central\", 'Data Tables'!Z100,IF($C$4=\"High\", 'Data Tables'!Z136)))","v":52.126882001715408},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AA64,IF($C$4=\"Central\", 'Data Tables'!AA100,IF($C$4=\"High\", 'Data Tables'!AA136)))","v":52.126882001715408},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AB64,IF($C$4=\"Central\", 'Data Tables'!AB100,IF($C$4=\"High\", 'Data Tables'!AB136)))","v":52.126882001715408},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AC64,IF($C$4=\"Central\", 'Data Tables'!AC100,IF($C$4=\"High\", 'Data Tables'!AC136)))","v":52.126882001715408},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AD64,IF($C$4=\"Central\", 'Data Tables'!AD100,IF($C$4=\"High\", 'Data Tables'!AD136)))","v":52.126882001715408},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AE64,IF($C$4=\"Central\", 'Data Tables'!AE100,IF($C$4=\"High\", 'Data Tables'!AE136)))","v":52.126882001715408},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AF64,IF($C$4=\"Central\", 'Data Tables'!AF100,IF($C$4=\"High\", 'Data Tables'!AF136)))","v":52.126882001715408},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AG64,IF($C$4=\"Central\", 'Data Tables'!AG100,IF($C$4=\"High\", 'Data Tables'!AG136)))","v":52.126882001715408},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AH64,IF($C$4=\"Central\", 'Data Tables'!AH100,IF($C$4=\"High\", 'Data Tables'!AH136)))","v":52.126882001715408},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AI64,IF($C$4=\"Central\", 'Data Tables'!AI100,IF($C$4=\"High\", 'Data Tables'!AI136)))","v":52.126882001715408},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AJ64,IF($C$4=\"Central\", 'Data Tables'!AJ100,IF($C$4=\"High\", 'Data Tables'!AJ136)))","v":52.126882001715408},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AK64,IF($C$4=\"Central\", 'Data Tables'!AK100,IF($C$4=\"High\", 'Data Tables'!AK136)))","v":52.126882001715408},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AL64,IF($C$4=\"Central\", 'Data Tables'!AL100,IF($C$4=\"High\", 'Data Tables'!AL136)))","v":52.126882001715408},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AM64,IF($C$4=\"Central\", 'Data Tables'!AM100,IF($C$4=\"High\", 'Data Tables'!AM136)))","v":52.126882001715408},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AN64,IF($C$4=\"Central\", 'Data Tables'!AN100,IF($C$4=\"High\", 'Data Tables'!AN136)))","v":52.126882001715408},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AO64,IF($C$4=\"Central\", 'Data Tables'!AO100,IF($C$4=\"High\", 'Data Tables'!AO136)))","v":52.126882001715408},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AP64,IF($C$4=\"Central\", 'Data Tables'!AP100,IF($C$4=\"High\", 'Data Tables'!AP136)))","v":52.126882001715408},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AQ64,IF($C$4=\"Central\", 'Data Tables'!AQ100,IF($C$4=\"High\", 'Data Tables'!AQ136)))","v":52.126882001715408},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AR64,IF($C$4=\"Central\", 'Data Tables'!AR100,IF($C$4=\"High\", 'Data Tables'!AR136)))","v":52.126882001715408},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AS64,IF($C$4=\"Central\", 'Data Tables'!AS100,IF($C$4=\"High\", 'Data Tables'!AS136)))","v":52.126882001715408},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AT64,IF($C$4=\"Central\", 'Data Tables'!AT100,IF($C$4=\"High\", 'Data Tables'!AT136)))","v":52.126882001715408},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AU64,IF($C$4=\"Central\", 'Data Tables'!AU100,IF($C$4=\"High\", 'Data Tables'!AU136)))","v":52.126882001715408},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AV64,IF($C$4=\"Central\", 'Data Tables'!AV100,IF($C$4=\"High\", 'Data Tables'!AV136)))","v":52.126882001715408},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AW64,IF($C$4=\"Central\", 'Data Tables'!AW100,IF($C$4=\"High\", 'Data Tables'!AW136)))","v":52.126882001715408},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AX64,IF($C$4=\"Central\", 'Data Tables'!AX100,IF($C$4=\"High\", 'Data Tables'!AX136)))","v":52.126882001715408},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AY64,IF($C$4=\"Central\", 'Data Tables'!AY100,IF($C$4=\"High\", 'Data Tables'!AY136)))","v":52.126882001715408},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AZ64,IF($C$4=\"Central\", 'Data Tables'!AZ100,IF($C$4=\"High\", 'Data Tables'!AZ136)))","v":52.126882001715408},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BA64,IF($C$4=\"Central\", 'Data Tables'!BA100,IF($C$4=\"High\", 'Data Tables'!BA136)))","v":52.126882001715408},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BB64,IF($C$4=\"Central\", 'Data Tables'!BB100,IF($C$4=\"High\", 'Data Tables'!BB136)))","v":52.126882001715408},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BC64,IF($C$4=\"Central\", 'Data Tables'!BC100,IF($C$4=\"High\", 'Data Tables'!BC136)))","v":52.126882001715408},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BD64,IF($C$4=\"Central\", 'Data Tables'!BD100,IF($C$4=\"High\", 'Data Tables'!BD136)))","v":52.126882001715408},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BE64,IF($C$4=\"Central\", 'Data Tables'!BE100,IF($C$4=\"High\", 'Data Tables'!BE136)))","v":52.126882001715408},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BF64,IF($C$4=\"Central\", 'Data Tables'!BF100,IF($C$4=\"High\", 'Data Tables'!BF136)))","v":52.126882001715408},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BG64,IF($C$4=\"Central\", 'Data Tables'!BG100,IF($C$4=\"High\", 'Data Tables'!BG136)))","v":52.126882001715408},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BH64,IF($C$4=\"Central\", 'Data Tables'!BH100,IF($C$4=\"High\", 'Data Tables'!BH136)))","v":52.126882001715408},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BI64,IF($C$4=\"Central\", 'Data Tables'!BI100,IF($C$4=\"High\", 'Data Tables'!BI136)))","v":52.126882001715408},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BJ64,IF($C$4=\"Central\", 'Data Tables'!BJ100,IF($C$4=\"High\", 'Data Tables'!BJ136)))","v":52.126882001715408},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BK64,IF($C$4=\"Central\", 'Data Tables'!BK100,IF($C$4=\"High\", 'Data Tables'!BK136)))","v":52.126882001715408},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BL64,IF($C$4=\"Central\", 'Data Tables'!BL100,IF($C$4=\"High\", 'Data Tables'!BL136)))","v":52.126882001715408},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BM64,IF($C$4=\"Central\", 'Data Tables'!BM100,IF($C$4=\"High\", 'Data Tables'!BM136)))","v":52.126882001715408},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BN64,IF($C$4=\"Central\", 'Data Tables'!BN100,IF($C$4=\"High\", 'Data Tables'!BN136)))","v":52.126882001715408},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BO64,IF($C$4=\"Central\", 'Data Tables'!BO100,IF($C$4=\"High\", 'Data Tables'!BO136)))","v":52.126882001715408},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BP64,IF($C$4=\"Central\", 'Data Tables'!BP100,IF($C$4=\"High\", 'Data Tables'!BP136)))","v":52.126882001715408},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BQ64,IF($C$4=\"Central\", 'Data Tables'!BQ100,IF($C$4=\"High\", 'Data Tables'!BQ136)))","v":52.126882001715408},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BR64,IF($C$4=\"Central\", 'Data Tables'!BR100,IF($C$4=\"High\", 'Data Tables'!BR136)))","v":52.126882001715408},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BS64,IF($C$4=\"Central\", 'Data Tables'!BS100,IF($C$4=\"High\", 'Data Tables'!BS136)))","v":52.126882001715408},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BT64,IF($C$4=\"Central\", 'Data Tables'!BT100,IF($C$4=\"High\", 'Data Tables'!BT136)))","v":52.126882001715408},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BU64,IF($C$4=\"Central\", 'Data Tables'!BU100,IF($C$4=\"High\", 'Data Tables'!BU136)))","v":52.126882001715408},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BV64,IF($C$4=\"Central\", 'Data Tables'!BV100,IF($C$4=\"High\", 'Data Tables'!BV136)))","v":52.126882001715408},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BW64,IF($C$4=\"Central\", 'Data Tables'!BW100,IF($C$4=\"High\", 'Data Tables'!BW136)))","v":52.126882001715408},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BX64,IF($C$4=\"Central\", 'Data Tables'!BX100,IF($C$4=\"High\", 'Data Tables'!BX136)))","v":52.126882001715408},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BY64,IF($C$4=\"Central\", 'Data Tables'!BY100,IF($C$4=\"High\", 'Data Tables'!BY136)))","v":52.126882001715408},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BZ64,IF($C$4=\"Central\", 'Data Tables'!BZ100,IF($C$4=\"High\", 'Data Tables'!BZ136)))","v":52.126882001715408},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CA64,IF($C$4=\"Central\", 'Data Tables'!CA100,IF($C$4=\"High\", 'Data Tables'!CA136)))","v":52.126882001715408},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CB64,IF($C$4=\"Central\", 'Data Tables'!CB100,IF($C$4=\"High\", 'Data Tables'!CB136)))","v":52.126882001715408},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CC64,IF($C$4=\"Central\", 'Data Tables'!CC100,IF($C$4=\"High\", 'Data Tables'!CC136)))","v":52.126882001715408},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CD64,IF($C$4=\"Central\", 'Data Tables'!CD100,IF($C$4=\"High\", 'Data Tables'!CD136)))","v":52.126882001715408},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CE64,IF($C$4=\"Central\", 'Data Tables'!CE100,IF($C$4=\"High\", 'Data Tables'!CE136)))","v":52.126882001715408},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CF64,IF($C$4=\"Central\", 'Data Tables'!CF100,IF($C$4=\"High\", 'Data Tables'!CF136)))","v":52.126882001715408},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CG64,IF($C$4=\"Central\", 'Data Tables'!CG100,IF($C$4=\"High\", 'Data Tables'!CG136)))","v":52.126882001715408},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CH64,IF($C$4=\"Central\", 'Data Tables'!CH100,IF($C$4=\"High\", 'Data Tables'!CH136)))","v":52.126882001715408},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CI64,IF($C$4=\"Central\", 'Data Tables'!CI100,IF($C$4=\"High\", 'Data Tables'!CI136)))","v":52.126882001715408},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CJ64,IF($C$4=\"Central\", 'Data Tables'!CJ100,IF($C$4=\"High\", 'Data Tables'!CJ136)))","v":52.126882001715408}]
[null,"Price - Retail - GDP deflated to start year (p/kWh)",null,{"$f":"D220*(100/'GDP Deflators'!$D$23)","v":51.619227996192834},{"$f":"E220*(100/'GDP Deflators'!$D$23)","v":51.548603148265983},{"$f":"F220*(100/'GDP Deflators'!$D$23)","v":52.111233384472264},{"$f":"G220*(100/'GDP Deflators'!$D$23)","v":52.681381060445652},{"$f":"H220*(100/'GDP Deflators'!$D$23)","v":53.25152873641904},{"$f":"I220*(100/'GDP Deflators'!$D$23)","v":53.821676412392428},{"$f":"J220*(100/'GDP Deflators'!$D$23)","v":54.961971764339204},{"$f":"K220*(100/'GDP Deflators'!$D$23)","v":55.53211944031262},{"$f":"L220*(100/'GDP Deflators'!$D$23)","v":56.102267116286001},{"$f":"M220*(100/'GDP Deflators'!$D$23)","v":57.242562468232784},{"$f":"N220*(100/'GDP Deflators'!$D$23)","v":57.812710144206164},{"$f":"O220*(100/'GDP Deflators'!$D$23)","v":57.812710144206164},{"$f":"P220*(100/'GDP Deflators'!$D$23)","v":57.812710144206164},{"$f":"Q220*(100/'GDP Deflators'!$D$23)","v":57.812710144206164},{"$f":"R220*(100/'GDP Deflators'!$D$23)","v":57.812710144206164},{"$f":"S220*(100/'GDP Deflators'!$D$23)","v":57.812710144206164},{"$f":"T220*(100/'GDP Deflators'!$D$23)","v":57.812710144206164},{"$f":"U220*(100/'GDP Deflators'!$D$23)","v":57.812710144206164},{"$f":"V220*(100/'GDP Deflators'!$D$23)","v":57.812710144206164},{"$f":"W220*(100/'GDP Deflators'!$D$23)","v":57.812710144206164},{"$f":"X220*(100/'GDP Deflators'!$D$23)","v":57.812710144206164},{"$f":"Y220*(100/'GDP Deflators'!$D$23)","v":57.812710144206164},{"$f":"Z220*(100/'GDP Deflators'!$D$23)","v":57.812710144206164},{"$f":"AA220*(100/'GDP Deflators'!$D$23)","v":57.812710144206164},{"$f":"AB220*(100/'GDP Deflators'!$D$23)","v":57.812710144206164},{"$f":"AC220*(100/'GDP Deflators'!$D$23)","v":57.812710144206164},{"$f":"AD220*(100/'GDP Deflators'!$D$23)","v":57.812710144206164},{"$f":"AE220*(100/'GDP Deflators'!$D$23)","v":57.812710144206164},{"$f":"AF220*(100/'GDP Deflators'!$D$23)","v":57.812710144206164},{"$f":"AG220*(100/'GDP Deflators'!$D$23)","v":57.812710144206164},{"$f":"AH220*(100/'GDP Deflators'!$D$23)","v":57.812710144206164},{"$f":"AI220*(100/'GDP Deflators'!$D$23)","v":57.812710144206164},{"$f":"AJ220*(100/'GDP Deflators'!$D$23)","v":57.812710144206164},{"$f":"AK220*(100/'GDP Deflators'!$D$23)","v":57.812710144206164},{"$f":"AL220*(100/'GDP Deflators'!$D$23)","v":57.812710144206164},{"$f":"AM220*(100/'GDP Deflators'!$D$23)","v":57.812710144206164},{"$f":"AN220*(100/'GDP Deflators'!$D$23)","v":57.812710144206164},{"$f":"AO220*(100/'GDP Deflators'!$D$23)","v":57.812710144206164},{"$f":"AP220*(100/'GDP Deflators'!$D$23)","v":57.812710144206164},{"$f":"AQ220*(100/'GDP Deflators'!$D$23)","v":57.812710144206164},{"$f":"AR220*(100/'GDP Deflators'!$D$23)","v":57.812710144206164},{"$f":"AS220*(100/'GDP Deflators'!$D$23)","v":57.812710144206164},{"$f":"AT220*(100/'GDP Deflators'!$D$23)","v":57.812710144206164},{"$f":"AU220*(100/'GDP Deflators'!$D$23)","v":57.812710144206164},{"$f":"AV220*(100/'GDP Deflators'!$D$23)","v":57.812710144206164},{"$f":"AW220*(100/'GDP Deflators'!$D$23)","v":57.812710144206164},{"$f":"AX220*(100/'GDP Deflators'!$D$23)","v":57.812710144206164},{"$f":"AY220*(100/'GDP Deflators'!$D$23)","v":57.812710144206164},{"$f":"AZ220*(100/'GDP Deflators'!$D$23)","v":57.812710144206164},{"$f":"BA220*(100/'GDP Deflators'!$D$23)","v":57.812710144206164},{"$f":"BB220*(100/'GDP Deflators'!$D$23)","v":57.812710144206164},{"$f":"BC220*(100/'GDP Deflators'!$D$23)","v":57.812710144206164},{"$f":"BD220*(100/'GDP Deflators'!$D$23)","v":57.812710144206164},{"$f":"BE220*(100/'GDP Deflators'!$D$23)","v":57.812710144206164},{"$f":"BF220*(100/'GDP Deflators'!$D$23)","v":57.812710144206164},{"$f":"BG220*(100/'GDP Deflators'!$D$23)","v":57.812710144206164},{"$f":"BH220*(100/'GDP Deflators'!$D$23)","v":57.812710144206164},{"$f":"BI220*(100/'GDP Deflators'!$D$23)","v":57.812710144206164},{"$f":"BJ220*(100/'GDP Deflators'!$D$23)","v":57.812710144206164},{"$f":"BK220*(100/'GDP Deflators'!$D$23)","v":57.812710144206164},{"$f":"BL220*(100/'GDP Deflators'!$D$23)","v":57.812710144206164},{"$f":"BM220*(100/'GDP Deflators'!$D$23)","v":57.812710144206164},{"$f":"BN220*(100/'GDP Deflators'!$D$23)","v":57.812710144206164},{"$f":"BO220*(100/'GDP Deflators'!$D$23)","v":57.812710144206164},{"$f":"BP220*(100/'GDP Deflators'!$D$23)","v":57.812710144206164},{"$f":"BQ220*(100/'GDP Deflators'!$D$23)","v":57.812710144206164},{"$f":"BR220*(100/'GDP Deflators'!$D$23)","v":57.812710144206164},{"$f":"BS220*(100/'GDP Deflators'!$D$23)","v":57.812710144206164},{"$f":"BT220*(100/'GDP Deflators'!$D$23)","v":57.812710144206164},{"$f":"BU220*(100/'GDP Deflators'!$D$23)","v":57.812710144206164},{"$f":"BV220*(100/'GDP Deflators'!$D$23)","v":57.812710144206164},{"$f":"BW220*(100/'GDP Deflators'!$D$23)","v":57.812710144206164},{"$f":"BX220*(100/'GDP Deflators'!$D$23)","v":57.812710144206164},{"$f":"BY220*(100/'GDP Deflators'!$D$23)","v":57.812710144206164},{"$f":"BZ220*(100/'GDP Deflators'!$D$23)","v":57.812710144206164},{"$f":"CA220*(100/'GDP Deflators'!$D$23)","v":57.812710144206164},{"$f":"CB220*(100/'GDP Deflators'!$D$23)","v":57.812710144206164},{"$f":"CC220*(100/'GDP Deflators'!$D$23)","v":57.812710144206164},{"$f":"CD220*(100/'GDP Deflators'!$D$23)","v":57.812710144206164},{"$f":"CE220*(100/'GDP Deflators'!$D$23)","v":57.812710144206164},{"$f":"CF220*(100/'GDP Deflators'!$D$23)","v":57.812710144206164}]
[null,"Rebound (litres)",null,{"$f":"'Energy Input'!F68","v":0},{"$f":"'Energy Input'!G68","v":0},{"$f":"'Energy Input'!H68","v":0},{"$f":"'Energy Input'!I68","v":0},{"$f":"'Energy Input'!J68","v":0},{"$f":"'Energy Input'!K68","v":0},{"$f":"'Energy Input'!L68","v":0},{"$f":"'Energy Input'!M68","v":0},{"$f":"'Energy Input'!N68","v":0},{"$f":"'Energy Input'!O68","v":0},{"$f":"'Energy Input'!P68","v":0},{"$f":"'Energy Input'!Q68","v":0},{"$f":"'Energy Input'!R68","v":0},{"$f":"'Energy Input'!S68","v":0},{"$f":"'Energy Input'!T68","v":0},{"$f":"'Energy Input'!U68","v":0},{"$f":"'Energy Input'!V68","v":0},{"$f":"'Energy Input'!W68","v":0},{"$f":"'Energy Input'!X68","v":0},{"$f":"'Energy Input'!Y68","v":0},{"$f":"'Energy Input'!Z68","v":0},{"$f":"'Energy Input'!AA68","v":0},{"$f":"'Energy Input'!AB68","v":0},{"$f":"'Energy Input'!AC68","v":0},{"$f":"'Energy Input'!AD68","v":0},{"$f":"'Energy Input'!AE68","v":0},{"$f":"'Energy Input'!AF68","v":0},{"$f":"'Energy Input'!AG68","v":0},{"$f":"'Energy Input'!AH68","v":0},{"$f":"'Energy Input'!AI68","v":0},{"$f":"'Energy Input'!AJ68","v":0},{"$f":"'Energy Input'!AK68","v":0},{"$f":"'Energy Input'!AL68","v":0},{"$f":"'Energy Input'!AM68","v":0},{"$f":"'Energy Input'!AN68","v":0},{"$f":"'Energy Input'!AO68","v":0},{"$f":"'Energy Input'!AP68","v":0},{"$f":"'Energy Input'!AQ68","v":0},{"$f":"'Energy Input'!AR68","v":0},{"$f":"'Energy Input'!AS68","v":0},{"$f":"'Energy Input'!AT68","v":0},{"$f":"'Energy Input'!AU68","v":0},{"$f":"'Energy Input'!AV68","v":0},{"$f":"'Energy Input'!AW68","v":0},{"$f":"'Energy Input'!AX68","v":0},{"$f":"'Energy Input'!AY68","v":0},{"$f":"'Energy Input'!AZ68","v":0},{"$f":"'Energy Input'!BA68","v":0},{"$f":"'Energy Input'!BB68","v":0},{"$f":"'Energy Input'!BC68","v":0},{"$f":"'Energy Input'!BD68","v":0},{"$f":"'Energy Input'!BE68","v":0},{"$f":"'Energy Input'!BF68","v":0},{"$f":"'Energy Input'!BG68","v":0},{"$f":"'Energy Input'!BH68","v":0},{"$f":"'Energy Input'!BI68","v":0},{"$f":"'Energy Input'!BJ68","v":0},{"$f":"'Energy Input'!BK68","v":0},{"$f":"'Energy Input'!BL68","v":0},{"$f":"'Energy Input'!BM68","v":0},{"$f":"'Energy Input'!BN68","v":0},{"$f":"'Energy Input'!BO68","v":0},{"$f":"'Energy Input'!BP68","v":0},{"$f":"'Energy Input'!BQ68","v":0},{"$f":"'Energy Input'!BR68","v":0},{"$f":"'Energy Input'!BS68","v":0},{"$f":"'Energy Input'!BT68","v":0},{"$f":"'Energy Input'!BU68","v":0},{"$f":"'Energy Input'!BV68","v":0},{"$f":"'Energy Input'!BW68","v":0},{"$f":"'Energy Input'!BX68","v":0},{"$f":"'Energy Input'!BY68","v":0},{"$f":"'Energy Input'!BZ68","v":0},{"$f":"'Energy Input'!CA68","v":0},{"$f":"'Energy Input'!CB68","v":0},{"$f":"'Energy Input'!CC68","v":0},{"$f":"'Energy Input'!CD68","v":0},{"$f":"'Energy Input'!CE68","v":0},{"$f":"'Energy Input'!CF68","v":0},{"$f":"'Energy Input'!CG68","v":0},{"$f":"'Energy Input'!CH68","v":0}]
[null,"Total (undiscounted) (£)",null,{"$f":"(D221*D222)/100","v":0},{"$f":"(E221*E222)/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BQ221*BQ222)/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Commercial"]
[null,"Price - Retail (p/litre)",null,{"$f":"IF($C$4=\"Low\", 'Data Tables'!H65,IF($C$4=\"Central\", 'Data Tables'!H101,IF($C$4=\"High\", 'Data Tables'!H137)))","v":55.983399024931238},{"$f":"IF($C$4=\"Low\", 'Data Tables'!I65,IF($C$4=\"Central\", 'Data Tables'!I101,IF($C$4=\"High\", 'Data Tables'!I137)))","v":56.057089442954727},{"$f":"IF($C$4=\"Low\", 'Data Tables'!J65,IF($C$4=\"Central\", 'Data Tables'!J101,IF($C$4=\"High\", 'Data Tables'!J137)))","v":56.696067053505018},{"$f":"IF($C$4=\"Low\", 'Data Tables'!K65,IF($C$4=\"Central\", 'Data Tables'!K101,IF($C$4=\"High\", 'Data Tables'!K137)))","v":57.292173228450658},{"$f":"IF($C$4=\"Low\", 'Data Tables'!L65,IF($C$4=\"Central\", 'Data Tables'!L101,IF($C$4=\"High\", 'Data Tables'!L137)))","v":57.892596857801244},{"$f":"IF($C$4=\"Low\", 'Data Tables'!M65,IF($C$4=\"Central\", 'Data Tables'!M101,IF($C$4=\"High\", 'Data Tables'!M137)))","v":58.494476968891533},{"$f":"IF($C$4=\"Low\", 'Data Tables'!N65,IF($C$4=\"Central\", 'Data Tables'!N101,IF($C$4=\"High\", 'Data Tables'!N137)))","v":59.61786274059309},{"$f":"IF($C$4=\"Low\", 'Data Tables'!O65,IF($C$4=\"Central\", 'Data Tables'!O101,IF($C$4=\"High\", 'Data Tables'!O137)))","v":60.220854162814611},{"$f":"IF($C$4=\"Low\", 'Data Tables'!P65,IF($C$4=\"Central\", 'Data Tables'!P101,IF($C$4=\"High\", 'Data Tables'!P137)))","v":60.82440695029333},{"$f":"IF($C$4=\"Low\", 'Data Tables'!Q65,IF($C$4=\"Central\", 'Data Tables'!Q101,IF($C$4=\"High\", 'Data Tables'!Q137)))","v":61.949476843871786},{"$f":"IF($C$4=\"Low\", 'Data Tables'!R65,IF($C$4=\"Central\", 'Data Tables'!R101,IF($C$4=\"High\", 'Data Tables'!R137)))","v":62.554163911775817},{"$f":"IF($C$4=\"Low\", 'Data Tables'!S65,IF($C$4=\"Central\", 'Data Tables'!S101,IF($C$4=\"High\", 'Data Tables'!S137)))","v":62.638472047962125},{"$f":"IF($C$4=\"Low\", 'Data Tables'!T65,IF($C$4=\"Central\", 'Data Tables'!T101,IF($C$4=\"High\", 'Data Tables'!T137)))","v":62.723357072665834},{"$f":"IF($C$4=\"Low\", 'Data Tables'!U65,IF($C$4=\"Central\", 'Data Tables'!U101,IF($C$4=\"High\", 'Data Tables'!U137)))","v":62.808822933315717},{"$f":"IF($C$4=\"Low\", 'Data Tables'!V65,IF($C$4=\"Central\", 'Data Tables'!V101,IF($C$4=\"High\", 'Data Tables'!V137)))","v":62.894873604351275},{"$f":"IF($C$4=\"Low\", 'Data Tables'!W65,IF($C$4=\"Central\", 'Data Tables'!W101,IF($C$4=\"High\", 'Data Tables'!W137)))","v":62.981513087407606},{"$f":"IF($C$4=\"Low\", 'Data Tables'!X65,IF($C$4=\"Central\", 'Data Tables'!X101,IF($C$4=\"High\", 'Data Tables'!X137)))","v":63.06874541150146},{"$f":"IF($C$4=\"Low\", 'Data Tables'!Y65,IF($C$4=\"Central\", 'Data Tables'!Y101,IF($C$4=\"High\", 'Data Tables'!Y137)))","v":63.156574633218646},{"$f":"IF($C$4=\"Low\", 'Data Tables'!Z65,IF($C$4=\"Central\", 'Data Tables'!Z101,IF($C$4=\"High\", 'Data Tables'!Z137)))","v":63.245004836902609},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AA65,IF($C$4=\"Central\", 'Data Tables'!AA101,IF($C$4=\"High\", 'Data Tables'!AA137)))","v":63.334040134844436},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AB65,IF($C$4=\"Central\", 'Data Tables'!AB101,IF($C$4=\"High\", 'Data Tables'!AB137)))","v":63.423684667474028},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AC65,IF($C$4=\"Central\", 'Data Tables'!AC101,IF($C$4=\"High\", 'Data Tables'!AC137)))","v":63.513942603552699},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AD65,IF($C$4=\"Central\", 'Data Tables'!AD101,IF($C$4=\"High\", 'Data Tables'!AD137)))","v":63.604818140367009},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AE65,IF($C$4=\"Central\", 'Data Tables'!AE101,IF($C$4=\"High\", 'Data Tables'!AE137)))","v":63.696315503923934},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AF65,IF($C$4=\"Central\", 'Data Tables'!AF101,IF($C$4=\"High\", 'Data Tables'!AF137)))","v":63.788438949147427},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AG65,IF($C$4=\"Central\", 'Data Tables'!AG101,IF($C$4=\"High\", 'Data Tables'!AG137)))","v":63.881192760076253},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AH65,IF($C$4=\"Central\", 'Data Tables'!AH101,IF($C$4=\"High\", 'Data Tables'!AH137)))","v":63.974581250063252},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AI65,IF($C$4=\"Central\", 'Data Tables'!AI101,IF($C$4=\"High\", 'Data Tables'!AI137)))","v":64.068608761975881},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AJ65,IF($C$4=\"Central\", 'Data Tables'!AJ101,IF($C$4=\"High\", 'Data Tables'!AJ137)))","v":64.163279668398161},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AK65,IF($C$4=\"Central\", 'Data Tables'!AK101,IF($C$4=\"High\", 'Data Tables'!AK137)))","v":64.258598371834097},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AL65,IF($C$4=\"Central\", 'Data Tables'!AL101,IF($C$4=\"High\", 'Data Tables'!AL137)))","v":64.354569304912303},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AM65,IF($C$4=\"Central\", 'Data Tables'!AM101,IF($C$4=\"High\", 'Data Tables'!AM137)))","v":64.451196930592218},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AN65,IF($C$4=\"Central\", 'Data Tables'!AN101,IF($C$4=\"High\", 'Data Tables'!AN137)))","v":64.548485742371597},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AO65,IF($C$4=\"Central\", 'Data Tables'!AO101,IF($C$4=\"High\", 'Data Tables'!AO137)))","v":64.64644026449551},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AP65,IF($C$4=\"Central\", 'Data Tables'!AP101,IF($C$4=\"High\", 'Data Tables'!AP137)))","v":64.745065052166709},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AQ65,IF($C$4=\"Central\", 'Data Tables'!AQ101,IF($C$4=\"High\", 'Data Tables'!AQ137)))","v":64.844364691757463},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AR65,IF($C$4=\"Central\", 'Data Tables'!AR101,IF($C$4=\"High\", 'Data Tables'!AR137)))","v":64.944343801022825},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AS65,IF($C$4=\"Central\", 'Data Tables'!AS101,IF($C$4=\"High\", 'Data Tables'!AS137)))","v":65.045007029315414},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AT65,IF($C$4=\"Central\", 'Data Tables'!AT101,IF($C$4=\"High\", 'Data Tables'!AT137)))","v":65.146359057801618},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AU65,IF($C$4=\"Central\", 'Data Tables'!AU101,IF($C$4=\"High\", 'Data Tables'!AU137)))","v":65.248404599679205},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AV65,IF($C$4=\"Central\", 'Data Tables'!AV101,IF($C$4=\"High\", 'Data Tables'!AV137)))","v":65.351148400396625},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AW65,IF($C$4=\"Central\", 'Data Tables'!AW101,IF($C$4=\"High\", 'Data Tables'!AW137)))","v":65.45459523787359},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AX65,IF($C$4=\"Central\", 'Data Tables'!AX101,IF($C$4=\"High\", 'Data Tables'!AX137)))","v":65.558749922723322},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AY65,IF($C$4=\"Central\", 'Data Tables'!AY101,IF($C$4=\"High\", 'Data Tables'!AY137)))","v":65.66361729847624},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AZ65,IF($C$4=\"Central\", 'Data Tables'!AZ101,IF($C$4=\"High\", 'Data Tables'!AZ137)))","v":65.769202241805175},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BA65,IF($C$4=\"Central\", 'Data Tables'!BA101,IF($C$4=\"High\", 'Data Tables'!BA137)))","v":65.875509662752194},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BB65,IF($C$4=\"Central\", 'Data Tables'!BB101,IF($C$4=\"High\", 'Data Tables'!BB137)))","v":65.98254450495692},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BC65,IF($C$4=\"Central\", 'Data Tables'!BC101,IF($C$4=\"High\", 'Data Tables'!BC137)))","v":66.09031174588641},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BD65,IF($C$4=\"Central\", 'Data Tables'!BD101,IF($C$4=\"High\", 'Data Tables'!BD137)))","v":66.198816397066622},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BE65,IF($C$4=\"Central\", 'Data Tables'!BE101,IF($C$4=\"High\", 'Data Tables'!BE137)))","v":66.308063504315541},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BF65,IF($C$4=\"Central\", 'Data Tables'!BF101,IF($C$4=\"High\", 'Data Tables'!BF137)))","v":66.418058147977689},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BG65,IF($C$4=\"Central\", 'Data Tables'!BG101,IF($C$4=\"High\", 'Data Tables'!BG137)))","v":66.528805443160493},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BH65,IF($C$4=\"Central\", 'Data Tables'!BH101,IF($C$4=\"High\", 'Data Tables'!BH137)))","v":66.64031053997212},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BI65,IF($C$4=\"Central\", 'Data Tables'!BI101,IF($C$4=\"High\", 'Data Tables'!BI137)))","v":66.75257862376094},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BJ65,IF($C$4=\"Central\", 'Data Tables'!BJ101,IF($C$4=\"High\", 'Data Tables'!BJ137)))","v":66.86561491535673},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BK65,IF($C$4=\"Central\", 'Data Tables'!BK101,IF($C$4=\"High\", 'Data Tables'!BK137)))","v":66.979424671313396},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BL65,IF($C$4=\"Central\", 'Data Tables'!BL101,IF($C$4=\"High\", 'Data Tables'!BL137)))","v":67.094013184153425},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BM65,IF($C$4=\"Central\", 'Data Tables'!BM101,IF($C$4=\"High\", 'Data Tables'!BM137)))","v":67.209385782614078},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BN65,IF($C$4=\"Central\", 'Data Tables'!BN101,IF($C$4=\"High\", 'Data Tables'!BN137)))","v":67.325547831895079},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BO65,IF($C$4=\"Central\", 'Data Tables'!BO101,IF($C$4=\"High\", 'Data Tables'!BO137)))","v":67.442504733908208},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BP65,IF($C$4=\"Central\", 'Data Tables'!BP101,IF($C$4=\"High\", 'Data Tables'!BP137)))","v":67.560261927528472},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BQ65,IF($C$4=\"Central\", 'Data Tables'!BQ101,IF($C$4=\"High\", 'Data Tables'!BQ137)))","v":67.678824888847004},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BR65,IF($C$4=\"Central\", 'Data Tables'!BR101,IF($C$4=\"High\", 'Data Tables'!BR137)))","v":67.79819913142579},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BS65,IF($C$4=\"Central\", 'Data Tables'!BS101,IF($C$4=\"High\", 'Data Tables'!BS137)))","v":67.918390206553994},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BT65,IF($C$4=\"Central\", 'Data Tables'!BT101,IF($C$4=\"High\", 'Data Tables'!BT137)))","v":68.039403703506125},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BU65,IF($C$4=\"Central\", 'Data Tables'!BU101,IF($C$4=\"High\", 'Data Tables'!BU137)))","v":68.161245249802036},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BV65,IF($C$4=\"Central\", 'Data Tables'!BV101,IF($C$4=\"High\", 'Data Tables'!BV137)))","v":68.28392051146848},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BW65,IF($C$4=\"Central\", 'Data Tables'!BW101,IF($C$4=\"High\", 'Data Tables'!BW137)))","v":68.407435193302746},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BX65,IF($C$4=\"Central\", 'Data Tables'!BX101,IF($C$4=\"High\", 'Data Tables'!BX137)))","v":68.531795039137819},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BY65,IF($C$4=\"Central\", 'Data Tables'!BY101,IF($C$4=\"High\", 'Data Tables'!BY137)))","v":68.657005832109604},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BZ65,IF($C$4=\"Central\", 'Data Tables'!BZ101,IF($C$4=\"High\", 'Data Tables'!BZ137)))","v":68.783073394925765},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CA65,IF($C$4=\"Central\", 'Data Tables'!CA101,IF($C$4=\"High\", 'Data Tables'!CA137)))","v":68.910003590136569},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CB65,IF($C$4=\"Central\", 'Data Tables'!CB101,IF($C$4=\"High\", 'Data Tables'!CB137)))","v":69.037802320407451},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CC65,IF($C$4=\"Central\", 'Data Tables'!CC101,IF($C$4=\"High\", 'Data Tables'!CC137)))","v":69.166475528793598},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CD65,IF($C$4=\"Central\", 'Data Tables'!CD101,IF($C$4=\"High\", 'Data Tables'!CD137)))","v":69.296029199016189},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CE65,IF($C$4=\"Central\", 'Data Tables'!CE101,IF($C$4=\"High\", 'Data Tables'!CE137)))","v":69.426469355740807},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CF65,IF($C$4=\"Central\", 'Data Tables'!CF101,IF($C$4=\"High\", 'Data Tables'!CF137)))","v":69.557802064857484},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CG65,IF($C$4=\"Central\", 'Data Tables'!CG101,IF($C$4=\"High\", 'Data Tables'!CG137)))","v":69.690033433762821},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CH65,IF($C$4=\"Central\", 'Data Tables'!CH101,IF($C$4=\"High\", 'Data Tables'!CH137)))","v":69.823169611644062},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CI65,IF($C$4=\"Central\", 'Data Tables'!CI101,IF($C$4=\"High\", 'Data Tables'!CI137)))","v":69.957216789764956},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CJ65,IF($C$4=\"Central\", 'Data Tables'!CJ101,IF($C$4=\"High\", 'Data Tables'!CJ137)))","v":70.092181201753746}]
[null,"Price - Retail - GDP deflated to start year (p/kWh)",null,{"$f":"D226*(100/'GDP Deflators'!$D$23)","v":62.089883308371952},{"$f":"E226*(100/'GDP Deflators'!$D$23)","v":62.17161163383475},{"$f":"F226*(100/'GDP Deflators'!$D$23)","v":62.880286811954285},{"$f":"G226*(100/'GDP Deflators'!$D$23)","v":63.541414279854045},{"$f":"H226*(100/'GDP Deflators'!$D$23)","v":64.207330135827078},{"$f":"I226*(100/'GDP Deflators'!$D$23)","v":64.874861341758034},{"$f":"J226*(100/'GDP Deflators'!$D$23)","v":66.120782323515016},{"$f":"K226*(100/'GDP Deflators'!$D$23)","v":66.789546058725335},{"$f":"L226*(100/'GDP Deflators'!$D$23)","v":67.458932391061253},{"$f":"M226*(100/'GDP Deflators'!$D$23)","v":68.706721193147729},{"$f":"N226*(100/'GDP Deflators'!$D$23)","v":69.377365529471845},{"$f":"O226*(100/'GDP Deflators'!$D$23)","v":69.470869718730214},{"$f":"P226*(100/'GDP Deflators'!$D$23)","v":69.565013721600323},{"$f":"Q226*(100/'GDP Deflators'!$D$23)","v":69.659801916083438},{"$f":"R226*(100/'GDP Deflators'!$D$23)","v":69.755238710137789},{"$f":"S226*(100/'GDP Deflators'!$D$23)","v":69.851328541883618},{"$f":"T226*(100/'GDP Deflators'!$D$23)","v":69.948075879809522},{"$f":"U226*(100/'GDP Deflators'!$D$23)","v":70.045485222980275},{"$f":"V226*(100/'GDP Deflators'!$D$23)","v":70.14356110124605},{"$f":"W226*(100/'GDP Deflators'!$D$23)","v":70.242308075453025},{"$f":"X226*(100/'GDP Deflators'!$D$23)","v":70.341730737655553},{"$f":"Y226*(100/'GDP Deflators'!$D$23)","v":70.44183371132965},{"$f":"Z226*(100/'GDP Deflators'!$D$23)","v":70.542621651588036},{"$f":"AA226*(100/'GDP Deflators'!$D$23)","v":70.644099245396575},{"$f":"AB226*(100/'GDP Deflators'!$D$23)","v":70.746271211792262},{"$f":"AC226*(100/'GDP Deflators'!$D$23)","v":70.849142302102678},{"$f":"AD226*(100/'GDP Deflators'!$D$23)","v":70.952717300166938},{"$f":"AE226*(100/'GDP Deflators'!$D$23)","v":71.05700102255814},{"$f":"AF226*(100/'GDP Deflators'!$D$23)","v":71.161998318807321},{"$f":"AG226*(100/'GDP Deflators'!$D$23)","v":71.267714071629101},{"$f":"AH226*(100/'GDP Deflators'!$D$23)","v":71.374153197148573},{"$f":"AI226*(100/'GDP Deflators'!$D$23)","v":71.481320645130054},{"$f":"AJ226*(100/'GDP Deflators'!$D$23)","v":71.589221399207204},{"$f":"AK226*(100/'GDP Deflators'!$D$23)","v":71.697860477114787},{"$f":"AL226*(100/'GDP Deflators'!$D$23)","v":71.807242930922044},{"$f":"AM226*(100/'GDP Deflators'!$D$23)","v":71.917373847267584},{"$f":"AN226*(100/'GDP Deflators'!$D$23)","v":72.028258347595909},{"$f":"AO226*(100/'GDP Deflators'!$D$23)","v":72.139901588395702},{"$f":"AP226*(100/'GDP Deflators'!$D$23)","v":72.252308761439494},{"$f":"AQ226*(100/'GDP Deflators'!$D$23)","v":72.365485094025104},{"$f":"AR226*(100/'GDP Deflators'!$D$23)","v":72.479435849218845},{"$f":"AS226*(100/'GDP Deflators'!$D$23)","v":72.594166326100122},{"$f":"AT226*(100/'GDP Deflators'!$D$23)","v":72.709681860007947},{"$f":"AU226*(100/'GDP Deflators'!$D$23)","v":72.82598782278906},{"$f":"AV226*(100/'GDP Deflators'!$D$23)","v":72.943089623047655},{"$f":"AW226*(100/'GDP Deflators'!$D$23)","v":73.060992706396974},{"$f":"AX226*(100/'GDP Deflators'!$D$23)","v":73.17970255571251},{"$f":"AY226*(100/'GDP Deflators'!$D$23)","v":73.29922469138701},{"$f":"AZ226*(100/'GDP Deflators'!$D$23)","v":73.419564671587111},{"$f":"BA226*(100/'GDP Deflators'!$D$23)","v":73.540728092511984},{"$f":"BB226*(100/'GDP Deflators'!$D$23)","v":73.662720588653343},{"$f":"BC226*(100/'GDP Deflators'!$D$23)","v":73.785547833057635},{"$f":"BD226*(100/'GDP Deflators'!$D$23)","v":73.909215537589816},{"$f":"BE226*(100/'GDP Deflators'!$D$23)","v":74.033729453198944},{"$f":"BF226*(100/'GDP Deflators'!$D$23)","v":74.159095370185653},{"$f":"BG226*(100/'GDP Deflators'!$D$23)","v":74.285319118471406},{"$f":"BH226*(100/'GDP Deflators'!$D$23)","v":74.412406567869553},{"$f":"BI226*(100/'GDP Deflators'!$D$23)","v":74.540363628358421},{"$f":"BJ226*(100/'GDP Deflators'!$D$23)","v":74.669196250356009},{"$f":"BK226*(100/'GDP Deflators'!$D$23)","v":74.798910424996777},{"$f":"BL226*(100/'GDP Deflators'!$D$23)","v":74.929512184410271},{"$f":"BM226*(100/'GDP Deflators'!$D$23)","v":75.061007602001553},{"$f":"BN226*(100/'GDP Deflators'!$D$23)","v":75.193402792733735},{"$f":"BO226*(100/'GDP Deflators'!$D$23)","v":75.326703913412288},{"$f":"BP226*(100/'GDP Deflators'!$D$23)","v":75.460917162971313},{"$f":"BQ226*(100/'GDP Deflators'!$D$23)","v":75.596048782761954},{"$f":"BR226*(100/'GDP Deflators'!$D$23)","v":75.732105056842457},{"$f":"BS226*(100/'GDP Deflators'!$D$23)","v":75.869092312270524},{"$f":"BT226*(100/'GDP Deflators'!$D$23)","v":76.007016919397515},{"$f":"BU226*(100/'GDP Deflators'!$D$23)","v":76.145885292164678},{"$f":"BV226*(100/'GDP Deflators'!$D$23)","v":76.2857038884014},{"$f":"BW226*(100/'GDP Deflators'!$D$23)","v":76.426479210125578},{"$f":"BX226*(100/'GDP Deflators'!$D$23)","v":76.568217803845897},{"$f":"BY226*(100/'GDP Deflators'!$D$23)","v":76.710926260866373},{"$f":"BZ226*(100/'GDP Deflators'!$D$23)","v":76.854611217592733},{"$f":"CA226*(100/'GDP Deflators'!$D$23)","v":76.999279355841196},{"$f":"CB226*(100/'GDP Deflators'!$D$23)","v":77.144937403149029},{"$f":"CC226*(100/'GDP Deflators'!$D$23)","v":77.291592133087491},{"$f":"CD226*(100/'GDP Deflators'!$D$23)","v":77.439250365576868},{"$f":"CE226*(100/'GDP Deflators'!$D$23)","v":77.587918967203507},{"$f":"CF226*(100/'GDP Deflators'!$D$23)","v":77.737604851539245}]
[null,"Rebound (litres)",null,{"$f":"'Energy Input'!F69","v":0},{"$f":"'Energy Input'!G69","v":0},{"$f":"'Energy Input'!H69","v":0},{"$f":"'Energy Input'!I69","v":0},{"$f":"'Energy Input'!J69","v":0},{"$f":"'Energy Input'!K69","v":0},{"$f":"'Energy Input'!L69","v":0},{"$f":"'Energy Input'!M69","v":0},{"$f":"'Energy Input'!N69","v":0},{"$f":"'Energy Input'!O69","v":0},{"$f":"'Energy Input'!P69","v":0},{"$f":"'Energy Input'!Q69","v":0},{"$f":"'Energy Input'!R69","v":0},{"$f":"'Energy Input'!S69","v":0},{"$f":"'Energy Input'!T69","v":0},{"$f":"'Energy Input'!U69","v":0},{"$f":"'Energy Input'!V69","v":0},{"$f":"'Energy Input'!W69","v":0},{"$f":"'Energy Input'!X69","v":0},{"$f":"'Energy Input'!Y69","v":0},{"$f":"'Energy Input'!Z69","v":0},{"$f":"'Energy Input'!AA69","v":0},{"$f":"'Energy Input'!AB69","v":0},{"$f":"'Energy Input'!AC69","v":0},{"$f":"'Energy Input'!AD69","v":0},{"$f":"'Energy Input'!AE69","v":0},{"$f":"'Energy Input'!AF69","v":0},{"$f":"'Energy Input'!AG69","v":0},{"$f":"'Energy Input'!AH69","v":0},{"$f":"'Energy Input'!AI69","v":0},{"$f":"'Energy Input'!AJ69","v":0},{"$f":"'Energy Input'!AK69","v":0},{"$f":"'Energy Input'!AL69","v":0},{"$f":"'Energy Input'!AM69","v":0},{"$f":"'Energy Input'!AN69","v":0},{"$f":"'Energy Input'!AO69","v":0},{"$f":"'Energy Input'!AP69","v":0},{"$f":"'Energy Input'!AQ69","v":0},{"$f":"'Energy Input'!AR69","v":0},{"$f":"'Energy Input'!AS69","v":0},{"$f":"'Energy Input'!AT69","v":0},{"$f":"'Energy Input'!AU69","v":0},{"$f":"'Energy Input'!AV69","v":0},{"$f":"'Energy Input'!AW69","v":0},{"$f":"'Energy Input'!AX69","v":0},{"$f":"'Energy Input'!AY69","v":0},{"$f":"'Energy Input'!AZ69","v":0},{"$f":"'Energy Input'!BA69","v":0},{"$f":"'Energy Input'!BB69","v":0},{"$f":"'Energy Input'!BC69","v":0},{"$f":"'Energy Input'!BD69","v":0},{"$f":"'Energy Input'!BE69","v":0},{"$f":"'Energy Input'!BF69","v":0},{"$f":"'Energy Input'!BG69","v":0},{"$f":"'Energy Input'!BH69","v":0},{"$f":"'Energy Input'!BI69","v":0},{"$f":"'Energy Input'!BJ69","v":0},{"$f":"'Energy Input'!BK69","v":0},{"$f":"'Energy Input'!BL69","v":0},{"$f":"'Energy Input'!BM69","v":0},{"$f":"'Energy Input'!BN69","v":0},{"$f":"'Energy Input'!BO69","v":0},{"$f":"'Energy Input'!BP69","v":0},{"$f":"'Energy Input'!BQ69","v":0},{"$f":"'Energy Input'!BR69","v":0},{"$f":"'Energy Input'!BS69","v":0},{"$f":"'Energy Input'!BT69","v":0},{"$f":"'Energy Input'!BU69","v":0},{"$f":"'Energy Input'!BV69","v":0},{"$f":"'Energy Input'!BW69","v":0},{"$f":"'Energy Input'!BX69","v":0},{"$f":"'Energy Input'!BY69","v":0},{"$f":"'Energy Input'!BZ69","v":0},{"$f":"'Energy Input'!CA69","v":0},{"$f":"'Energy Input'!CB69","v":0},{"$f":"'Energy Input'!CC69","v":0},{"$f":"'Energy Input'!CD69","v":0},{"$f":"'Energy Input'!CE69","v":0},{"$f":"'Energy Input'!CF69","v":0},{"$f":"'Energy Input'!CG69","v":0},{"$f":"'Energy Input'!CH69","v":0}]
[null,"Total (undiscounted) (£)",null,{"$f":"(D227*D228)/100","v":0},{"$f":"(E227*E228)/100","v":0},{"$f":"(F227*F228)/100","v":0},{"$f":"(G227*G228)/100","v":0},{"$f":"(H227*H228)/100","v":0},{"$f":"(I227*I228)/100","v":0},{"$f":"(J227*J228)/100","v":0},{"$f":"(K227*K228)/100","v":0},{"$f":"(L227*L228)/100","v":0},{"$f":"(M227*M228)/100","v":0},{"$f":"(N227*N228)/100","v":0},{"$f":"(O227*O228)/100","v":0},{"$f":"(P227*P228)/100","v":0},{"$f":"(Q227*Q228)/100","v":0},{"$f":"(R227*R228)/100","v":0},{"$f":"(S227*S228)/100","v":0},{"$f":"(T227*T228)/100","v":0},{"$f":"(U227*U228)/100","v":0},{"$f":"(V227*V228)/100","v":0},{"$f":"(W227*W228)/100","v":0},{"$f":"(X227*X228)/100","v":0},{"$f":"(Y227*Y228)/100","v":0},{"$f":"(Z227*Z228)/100","v":0},{"$f":"(AA227*AA228)/100","v":0},{"$f":"(AB227*AB228)/100","v":0},{"$f":"(AC227*AC228)/100","v":0},{"$f":"(AD227*AD228)/100","v":0},{"$f":"(AE227*AE228)/100","v":0},{"$f":"(AF227*AF228)/100","v":0},{"$f":"(AG227*AG228)/100","v":0},{"$f":"(AH227*AH228)/100","v":0},{"$f":"(AI227*AI228)/100","v":0},{"$f":"(AJ227*AJ228)/100","v":0},{"$f":"(AK227*AK228)/100","v":0},{"$f":"(AL227*AL228)/100","v":0},{"$f":"(AM227*AM228)/100","v":0},{"$f":"(AN227*AN228)/100","v":0},{"$f":"(AO227*AO228)/100","v":0},{"$f":"(AP227*AP228)/100","v":0},{"$f":"(AQ227*AQ228)/100","v":0},{"$f":"(AR227*AR228)/100","v":0},{"$f":"(AS227*AS228)/100","v":0},{"$f":"(AT227*AT228)/100","v":0},{"$f":"(AU227*AU228)/100","v":0},{"$f":"(AV227*AV228)/100","v":0},{"$f":"(AW227*AW228)/100","v":0},{"$f":"(AX227*AX228)/100","v":0},{"$f":"(AY227*AY228)/100","v":0},{"$f":"(AZ227*AZ228)/100","v":0},{"$f":"(BA227*BA228)/100","v":0},{"$f":"(BB227*BB228)/100","v":0},{"$f":"(BC227*BC228)/100","v":0},{"$f":"(BD227*BD228)/100","v":0},{"$f":"(BE227*BE228)/100","v":0},{"$f":"(BF227*BF228)/100","v":0},{"$f":"(BG227*BG228)/100","v":0},{"$f":"(BH227*BH228)/100","v":0},{"$f":"(BI227*BI228)/100","v":0},{"$f":"(BJ227*BJ228)/100","v":0},{"$f":"(BK227*BK228)/100","v":0},{"$f":"(BL227*BL228)/100","v":0},{"$f":"(BM227*BM228)/100","v":0},{"$f":"(BN227*BN228)/100","v":0},{"$f":"(BO227*BO228)/100","v":0},{"$f":"(BP227*BP228)/100","v":0},{"$f":"(BQ227*BQ228)/100","v":0},{"$f":"(BR227*BR228)/100","v":0},{"$f":"(BS227*BS228)/100","v":0},{"$f":"(BT227*BT228)/100","v":0},{"$f":"(BU227*BU228)/100","v":0},{"$f":"(BV227*BV228)/100","v":0},{"$f":"(BW227*BW228)/100","v":0},{"$f":"(BX227*BX228)/100","v":0},{"$f":"(BY227*BY228)/100","v":0},{"$f":"(BZ227*BZ228)/100","v":0},{"$f":"(CA227*CA228)/100","v":0},{"$f":"(CB227*CB228)/100","v":0},{"$f":"(CC227*CC228)/100","v":0},{"$f":"(CD227*CD228)/100","v":0},{"$f":"(CE227*CE228)/100","v":0},{"$f":"(CF227*CF228)/100","v":0}]
[]
[null,"Industrial"]
[null,"Price - Retail (p/litre)",null,{"$f":"IF($C$4=\"Low\", 'Data Tables'!H66,IF($C$4=\"Central\", 'Data Tables'!H102,IF($C$4=\"High\", 'Data Tables'!H138)))","v":52.800724971548718},{"$f":"IF($C$4=\"Low\", 'Data Tables'!I66,IF($C$4=\"Central\", 'Data Tables'!I102,IF($C$4=\"High\", 'Data Tables'!I138)))","v":52.874415389572206},{"$f":"IF($C$4=\"Low\", 'Data Tables'!J66,IF($C$4=\"Central\", 'Data Tables'!J102,IF($C$4=\"High\", 'Data Tables'!J138)))","v":53.513393000122491},{"$f":"IF($C$4=\"Low\", 'Data Tables'!K66,IF($C$4=\"Central\", 'Data Tables'!K102,IF($C$4=\"High\", 'Data Tables'!K138)))","v":54.109499175068137},{"$f":"IF($C$4=\"Low\", 'Data Tables'!L66,IF($C$4=\"Central\", 'Data Tables'!L102,IF($C$4=\"High\", 'Data Tables'!L138)))","v":54.709922804418724},{"$f":"IF($C$4=\"Low\", 'Data Tables'!M66,IF($C$4=\"Central\", 'Data Tables'!M102,IF($C$4=\"High\", 'Data Tables'!M138)))","v":55.311802915509006},{"$f":"IF($C$4=\"Low\", 'Data Tables'!N66,IF($C$4=\"Central\", 'Data Tables'!N102,IF($C$4=\"High\", 'Data Tables'!N138)))","v":56.435188687210569},{"$f":"IF($C$4=\"Low\", 'Data Tables'!O66,IF($C$4=\"Central\", 'Data Tables'!O102,IF($C$4=\"High\", 'Data Tables'!O138)))","v":57.038180109432091},{"$f":"IF($C$4=\"Low\", 'Data Tables'!P66,IF($C$4=\"Central\", 'Data Tables'!P102,IF($C$4=\"High\", 'Data Tables'!P138)))","v":57.64173289691081},{"$f":"IF($C$4=\"Low\", 'Data Tables'!Q66,IF($C$4=\"Central\", 'Data Tables'!Q102,IF($C$4=\"High\", 'Data Tables'!Q138)))","v":58.766802790489265},{"$f":"IF($C$4=\"Low\", 'Data Tables'!R66,IF($C$4=\"Central\", 'Data Tables'!R102,IF($C$4=\"High\", 'Data Tables'!R138)))","v":59.371489858393289},{"$f":"IF($C$4=\"Low\", 'Data Tables'!S66,IF($C$4=\"Central\", 'Data Tables'!S102,IF($C$4=\"High\", 'Data Tables'!S138)))","v":59.455797994579598},{"$f":"IF($C$4=\"Low\", 'Data Tables'!T66,IF($C$4=\"Central\", 'Data Tables'!T102,IF($C$4=\"High\", 'Data Tables'!T138)))","v":59.540683019283307},{"$f":"IF($C$4=\"Low\", 'Data Tables'!U66,IF($C$4=\"Central\", 'Data Tables'!U102,IF($C$4=\"High\", 'Data Tables'!U138)))","v":59.626148879933197},{"$f":"IF($C$4=\"Low\", 'Data Tables'!V66,IF($C$4=\"Central\", 'Data Tables'!V102,IF($C$4=\"High\", 'Data Tables'!V138)))","v":59.712199550968748},{"$f":"IF($C$4=\"Low\", 'Data Tables'!W66,IF($C$4=\"Central\", 'Data Tables'!W102,IF($C$4=\"High\", 'Data Tables'!W138)))","v":59.798839034025079},{"$f":"IF($C$4=\"Low\", 'Data Tables'!X66,IF($C$4=\"Central\", 'Data Tables'!X102,IF($C$4=\"High\", 'Data Tables'!X138)))","v":59.88607135811894},{"$f":"IF($C$4=\"Low\", 'Data Tables'!Y66,IF($C$4=\"Central\", 'Data Tables'!Y102,IF($C$4=\"High\", 'Data Tables'!Y138)))","v":59.973900579836126},{"$f":"IF($C$4=\"Low\", 'Data Tables'!Z66,IF($C$4=\"Central\", 'Data Tables'!Z102,IF($C$4=\"High\", 'Data Tables'!Z138)))","v":60.062330783520082},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AA66,IF($C$4=\"Central\", 'Data Tables'!AA102,IF($C$4=\"High\", 'Data Tables'!AA138)))","v":60.151366081461916},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AB66,IF($C$4=\"Central\", 'Data Tables'!AB102,IF($C$4=\"High\", 'Data Tables'!AB138)))","v":60.241010614091508},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AC66,IF($C$4=\"Central\", 'Data Tables'!AC102,IF($C$4=\"High\", 'Data Tables'!AC138)))","v":60.331268550170179},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AD66,IF($C$4=\"Central\", 'Data Tables'!AD102,IF($C$4=\"High\", 'Data Tables'!AD138)))","v":60.422144086984488},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AE66,IF($C$4=\"Central\", 'Data Tables'!AE102,IF($C$4=\"High\", 'Data Tables'!AE138)))","v":60.513641450541414},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AF66,IF($C$4=\"Central\", 'Data Tables'!AF102,IF($C$4=\"High\", 'Data Tables'!AF138)))","v":60.605764895764906},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AG66,IF($C$4=\"Central\", 'Data Tables'!AG102,IF($C$4=\"High\", 'Data Tables'!AG138)))","v":60.698518706693733},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AH66,IF($C$4=\"Central\", 'Data Tables'!AH102,IF($C$4=\"High\", 'Data Tables'!AH138)))","v":60.791907196680725},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AI66,IF($C$4=\"Central\", 'Data Tables'!AI102,IF($C$4=\"High\", 'Data Tables'!AI138)))","v":60.885934708593354},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AJ66,IF($C$4=\"Central\", 'Data Tables'!AJ102,IF($C$4=\"High\", 'Data Tables'!AJ138)))","v":60.980605615015634},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AK66,IF($C$4=\"Central\", 'Data Tables'!AK102,IF($C$4=\"High\", 'Data Tables'!AK138)))","v":61.07592431845157},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AL66,IF($C$4=\"Central\", 'Data Tables'!AL102,IF($C$4=\"High\", 'Data Tables'!AL138)))","v":61.171895251529776},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AM66,IF($C$4=\"Central\", 'Data Tables'!AM102,IF($C$4=\"High\", 'Data Tables'!AM138)))","v":61.268522877209691},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AN66,IF($C$4=\"Central\", 'Data Tables'!AN102,IF($C$4=\"High\", 'Data Tables'!AN138)))","v":61.365811688989069},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AO66,IF($C$4=\"Central\", 'Data Tables'!AO102,IF($C$4=\"High\", 'Data Tables'!AO138)))","v":61.463766211112983},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AP66,IF($C$4=\"Central\", 'Data Tables'!AP102,IF($C$4=\"High\", 'Data Tables'!AP138)))","v":61.562390998784181},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AQ66,IF($C$4=\"Central\", 'Data Tables'!AQ102,IF($C$4=\"High\", 'Data Tables'!AQ138)))","v":61.661690638374935},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AR66,IF($C$4=\"Central\", 'Data Tables'!AR102,IF($C$4=\"High\", 'Data Tables'!AR138)))","v":61.761669747640298},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AS66,IF($C$4=\"Central\", 'Data Tables'!AS102,IF($C$4=\"High\", 'Data Tables'!AS138)))","v":61.862332975932887},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AT66,IF($C$4=\"Central\", 'Data Tables'!AT102,IF($C$4=\"High\", 'Data Tables'!AT138)))","v":61.963685004419091},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AU66,IF($C$4=\"Central\", 'Data Tables'!AU102,IF($C$4=\"High\", 'Data Tables'!AU138)))","v":62.065730546296678},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AV66,IF($C$4=\"Central\", 'Data Tables'!AV102,IF($C$4=\"High\", 'Data Tables'!AV138)))","v":62.168474347014097},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AW66,IF($C$4=\"Central\", 'Data Tables'!AW102,IF($C$4=\"High\", 'Data Tables'!AW138)))","v":62.271921184491063},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AX66,IF($C$4=\"Central\", 'Data Tables'!AX102,IF($C$4=\"High\", 'Data Tables'!AX138)))","v":62.376075869340795},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AY66,IF($C$4=\"Central\", 'Data Tables'!AY102,IF($C$4=\"High\", 'Data Tables'!AY138)))","v":62.480943245093712},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AZ66,IF($C$4=\"Central\", 'Data Tables'!AZ102,IF($C$4=\"High\", 'Data Tables'!AZ138)))","v":62.586528188422648},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BA66,IF($C$4=\"Central\", 'Data Tables'!BA102,IF($C$4=\"High\", 'Data Tables'!BA138)))","v":62.692835609369666},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BB66,IF($C$4=\"Central\", 'Data Tables'!BB102,IF($C$4=\"High\", 'Data Tables'!BB138)))","v":62.799870451574392},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BC66,IF($C$4=\"Central\", 'Data Tables'!BC102,IF($C$4=\"High\", 'Data Tables'!BC138)))","v":62.907637692503883},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BD66,IF($C$4=\"Central\", 'Data Tables'!BD102,IF($C$4=\"High\", 'Data Tables'!BD138)))","v":63.016142343684095},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BE66,IF($C$4=\"Central\", 'Data Tables'!BE102,IF($C$4=\"High\", 'Data Tables'!BE138)))","v":63.125389450933014},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BF66,IF($C$4=\"Central\", 'Data Tables'!BF102,IF($C$4=\"High\", 'Data Tables'!BF138)))","v":63.235384094595162},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BG66,IF($C$4=\"Central\", 'Data Tables'!BG102,IF($C$4=\"High\", 'Data Tables'!BG138)))","v":63.346131389777966},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BH66,IF($C$4=\"Central\", 'Data Tables'!BH102,IF($C$4=\"High\", 'Data Tables'!BH138)))","v":63.457636486589593},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BI66,IF($C$4=\"Central\", 'Data Tables'!BI102,IF($C$4=\"High\", 'Data Tables'!BI138)))","v":63.569904570378412},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BJ66,IF($C$4=\"Central\", 'Data Tables'!BJ102,IF($C$4=\"High\", 'Data Tables'!BJ138)))","v":63.682940861974203},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BK66,IF($C$4=\"Central\", 'Data Tables'!BK102,IF($C$4=\"High\", 'Data Tables'!BK138)))","v":63.796750617930869},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BL66,IF($C$4=\"Central\", 'Data Tables'!BL102,IF($C$4=\"High\", 'Data Tables'!BL138)))","v":63.911339130770898},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BM66,IF($C$4=\"Central\", 'Data Tables'!BM102,IF($C$4=\"High\", 'Data Tables'!BM138)))","v":64.02671172923155},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BN66,IF($C$4=\"Central\", 'Data Tables'!BN102,IF($C$4=\"High\", 'Data Tables'!BN138)))","v":64.142873778512552},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BO66,IF($C$4=\"Central\", 'Data Tables'!BO102,IF($C$4=\"High\", 'Data Tables'!BO138)))","v":64.259830680525681},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BP66,IF($C$4=\"Central\", 'Data Tables'!BP102,IF($C$4=\"High\", 'Data Tables'!BP138)))","v":64.377587874145945},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BQ66,IF($C$4=\"Central\", 'Data Tables'!BQ102,IF($C$4=\"High\", 'Data Tables'!BQ138)))","v":64.496150835464476},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BR66,IF($C$4=\"Central\", 'Data Tables'!BR102,IF($C$4=\"High\", 'Data Tables'!BR138)))","v":64.615525078043262},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BS66,IF($C$4=\"Central\", 'Data Tables'!BS102,IF($C$4=\"High\", 'Data Tables'!BS138)))","v":64.735716153171467},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BT66,IF($C$4=\"Central\", 'Data Tables'!BT102,IF($C$4=\"High\", 'Data Tables'!BT138)))","v":64.856729650123597},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BU66,IF($C$4=\"Central\", 'Data Tables'!BU102,IF($C$4=\"High\", 'Data Tables'!BU138)))","v":64.978571196419509},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BV66,IF($C$4=\"Central\", 'Data Tables'!BV102,IF($C$4=\"High\", 'Data Tables'!BV138)))","v":65.101246458085953},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BW66,IF($C$4=\"Central\", 'Data Tables'!BW102,IF($C$4=\"High\", 'Data Tables'!BW138)))","v":65.224761139920219},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BX66,IF($C$4=\"Central\", 'Data Tables'!BX102,IF($C$4=\"High\", 'Data Tables'!BX138)))","v":65.349120985755292},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BY66,IF($C$4=\"Central\", 'Data Tables'!BY102,IF($C$4=\"High\", 'Data Tables'!BY138)))","v":65.474331778727077},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BZ66,IF($C$4=\"Central\", 'Data Tables'!BZ102,IF($C$4=\"High\", 'Data Tables'!BZ138)))","v":65.600399341543238},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CA66,IF($C$4=\"Central\", 'Data Tables'!CA102,IF($C$4=\"High\", 'Data Tables'!CA138)))","v":65.727329536754041},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CB66,IF($C$4=\"Central\", 'Data Tables'!CB102,IF($C$4=\"High\", 'Data Tables'!CB138)))","v":65.855128267024924},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CC66,IF($C$4=\"Central\", 'Data Tables'!CC102,IF($C$4=\"High\", 'Data Tables'!CC138)))","v":65.98380147541107},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CD66,IF($C$4=\"Central\", 'Data Tables'!CD102,IF($C$4=\"High\", 'Data Tables'!CD138)))","v":66.113355145633662},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CE66,IF($C$4=\"Central\", 'Data Tables'!CE102,IF($C$4=\"High\", 'Data Tables'!CE138)))","v":66.243795302358279},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CF66,IF($C$4=\"Central\", 'Data Tables'!CF102,IF($C$4=\"High\", 'Data Tables'!CF138)))","v":66.375128011474956},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CG66,IF($C$4=\"Central\", 'Data Tables'!CG102,IF($C$4=\"High\", 'Data Tables'!CG138)))","v":66.507359380380294},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CH66,IF($C$4=\"Central\", 'Data Tables'!CH102,IF($C$4=\"High\", 'Data Tables'!CH138)))","v":66.640495558261534},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CI66,IF($C$4=\"Central\", 'Data Tables'!CI102,IF($C$4=\"High\", 'Data Tables'!CI138)))","v":66.774542736382429},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CJ66,IF($C$4=\"Central\", 'Data Tables'!CJ102,IF($C$4=\"High\", 'Data Tables'!CJ138)))","v":66.909507148371219}]
[null,"Price - Retail - GDP deflated to start year (p/kWh)",null,{"$f":"D232*(100/'GDP Deflators'!$D$23)","v":58.560053679858314},{"$f":"E232*(100/'GDP Deflators'!$D$23)","v":58.641782005321112},{"$f":"F232*(100/'GDP Deflators'!$D$23)","v":59.350457183440639},{"$f":"G232*(100/'GDP Deflators'!$D$23)","v":60.011584651340407},{"$f":"H232*(100/'GDP Deflators'!$D$23)","v":60.677500507313439},{"$f":"I232*(100/'GDP Deflators'!$D$23)","v":61.345031713244381},{"$f":"J232*(100/'GDP Deflators'!$D$23)","v":62.59095269500137},{"$f":"K232*(100/'GDP Deflators'!$D$23)","v":63.259716430211704},{"$f":"L232*(100/'GDP Deflators'!$D$23)","v":63.929102762547608},{"$f":"M232*(100/'GDP Deflators'!$D$23)","v":65.17689156463409},{"$f":"N232*(100/'GDP Deflators'!$D$23)","v":65.847535900958206},{"$f":"O232*(100/'GDP Deflators'!$D$23)","v":65.941040090216575},{"$f":"P232*(100/'GDP Deflators'!$D$23)","v":66.035184093086684},{"$f":"Q232*(100/'GDP Deflators'!$D$23)","v":66.1299722875698},{"$f":"R232*(100/'GDP Deflators'!$D$23)","v":66.22540908162415},{"$f":"S232*(100/'GDP Deflators'!$D$23)","v":66.321498913369979},{"$f":"T232*(100/'GDP Deflators'!$D$23)","v":66.418246251295884},{"$f":"U232*(100/'GDP Deflators'!$D$23)","v":66.515655594466637},{"$f":"V232*(100/'GDP Deflators'!$D$23)","v":66.613731472732397},{"$f":"W232*(100/'GDP Deflators'!$D$23)","v":66.712478446939386},{"$f":"X232*(100/'GDP Deflators'!$D$23)","v":66.811901109141914},{"$f":"Y232*(100/'GDP Deflators'!$D$23)","v":66.912004082816011},{"$f":"Z232*(100/'GDP Deflators'!$D$23)","v":67.012792023074397},{"$f":"AA232*(100/'GDP Deflators'!$D$23)","v":67.114269616882936},{"$f":"AB232*(100/'GDP Deflators'!$D$23)","v":67.216441583278623},{"$f":"AC232*(100/'GDP Deflators'!$D$23)","v":67.319312673589039},{"$f":"AD232*(100/'GDP Deflators'!$D$23)","v":67.422887671653285},{"$f":"AE232*(100/'GDP Deflators'!$D$23)","v":67.527171394044487},{"$f":"AF232*(100/'GDP Deflators'!$D$23)","v":67.632168690293682},{"$f":"AG232*(100/'GDP Deflators'!$D$23)","v":67.737884443115448},{"$f":"AH232*(100/'GDP Deflators'!$D$23)","v":67.84432356863492},{"$f":"AI232*(100/'GDP Deflators'!$D$23)","v":67.951491016616416},{"$f":"AJ232*(100/'GDP Deflators'!$D$23)","v":68.059391770693551},{"$f":"AK232*(100/'GDP Deflators'!$D$23)","v":68.168030848601148},{"$f":"AL232*(100/'GDP Deflators'!$D$23)","v":68.277413302408405},{"$f":"AM232*(100/'GDP Deflators'!$D$23)","v":68.387544218753931},{"$f":"AN232*(100/'GDP Deflators'!$D$23)","v":68.49842871908227},{"$f":"AO232*(100/'GDP Deflators'!$D$23)","v":68.610071959882049},{"$f":"AP232*(100/'GDP Deflators'!$D$23)","v":68.722479132925841},{"$f":"AQ232*(100/'GDP Deflators'!$D$23)","v":68.835655465511465},{"$f":"AR232*(100/'GDP Deflators'!$D$23)","v":68.949606220705206},{"$f":"AS232*(100/'GDP Deflators'!$D$23)","v":69.064336697586469},{"$f":"AT232*(100/'GDP Deflators'!$D$23)","v":69.179852231494309},{"$f":"AU232*(100/'GDP Deflators'!$D$23)","v":69.296158194275421},{"$f":"AV232*(100/'GDP Deflators'!$D$23)","v":69.413259994534016},{"$f":"AW232*(100/'GDP Deflators'!$D$23)","v":69.531163077883321},{"$f":"AX232*(100/'GDP Deflators'!$D$23)","v":69.649872927198871},{"$f":"AY232*(100/'GDP Deflators'!$D$23)","v":69.769395062873357},{"$f":"AZ232*(100/'GDP Deflators'!$D$23)","v":69.889735043073472},{"$f":"BA232*(100/'GDP Deflators'!$D$23)","v":70.010898463998345},{"$f":"BB232*(100/'GDP Deflators'!$D$23)","v":70.13289096013969},{"$f":"BC232*(100/'GDP Deflators'!$D$23)","v":70.255718204543982},{"$f":"BD232*(100/'GDP Deflators'!$D$23)","v":70.379385909076163},{"$f":"BE232*(100/'GDP Deflators'!$D$23)","v":70.503899824685291},{"$f":"BF232*(100/'GDP Deflators'!$D$23)","v":70.629265741672015},{"$f":"BG232*(100/'GDP Deflators'!$D$23)","v":70.755489489957753},{"$f":"BH232*(100/'GDP Deflators'!$D$23)","v":70.882576939355914},{"$f":"BI232*(100/'GDP Deflators'!$D$23)","v":71.010533999844782},{"$f":"BJ232*(100/'GDP Deflators'!$D$23)","v":71.139366621842356},{"$f":"BK232*(100/'GDP Deflators'!$D$23)","v":71.269080796483124},{"$f":"BL232*(100/'GDP Deflators'!$D$23)","v":71.399682555896618},{"$f":"BM232*(100/'GDP Deflators'!$D$23)","v":71.5311779734879},{"$f":"BN232*(100/'GDP Deflators'!$D$23)","v":71.663573164220097},{"$f":"BO232*(100/'GDP Deflators'!$D$23)","v":71.796874284898649},{"$f":"BP232*(100/'GDP Deflators'!$D$23)","v":71.931087534457674},{"$f":"BQ232*(100/'GDP Deflators'!$D$23)","v":72.066219154248316},{"$f":"BR232*(100/'GDP Deflators'!$D$23)","v":72.202275428328804},{"$f":"BS232*(100/'GDP Deflators'!$D$23)","v":72.339262683756886},{"$f":"BT232*(100/'GDP Deflators'!$D$23)","v":72.477187290883862},{"$f":"BU232*(100/'GDP Deflators'!$D$23)","v":72.616055663651025},{"$f":"BV232*(100/'GDP Deflators'!$D$23)","v":72.755874259887747},{"$f":"BW232*(100/'GDP Deflators'!$D$23)","v":72.896649581611925},{"$f":"BX232*(100/'GDP Deflators'!$D$23)","v":73.038388175332244},{"$f":"BY232*(100/'GDP Deflators'!$D$23)","v":73.18109663235272},{"$f":"BZ232*(100/'GDP Deflators'!$D$23)","v":73.324781589079095},{"$f":"CA232*(100/'GDP Deflators'!$D$23)","v":73.469449727327543},{"$f":"CB232*(100/'GDP Deflators'!$D$23)","v":73.615107774635376},{"$f":"CC232*(100/'GDP Deflators'!$D$23)","v":73.761762504573852},{"$f":"CD232*(100/'GDP Deflators'!$D$23)","v":73.909420737063229},{"$f":"CE232*(100/'GDP Deflators'!$D$23)","v":74.058089338689868},{"$f":"CF232*(100/'GDP Deflators'!$D$23)","v":74.207775223025592}]
[null,"Rebound (litres)",null,{"$f":"'Energy Input'!F70","v":0},{"$f":"'Energy Input'!G70","v":0},{"$f":"'Energy Input'!H70","v":0},{"$f":"'Energy Input'!I70","v":0},{"$f":"'Energy Input'!J70","v":0},{"$f":"'Energy Input'!K70","v":0},{"$f":"'Energy Input'!L70","v":0},{"$f":"'Energy Input'!M70","v":0},{"$f":"'Energy Input'!N70","v":0},{"$f":"'Energy Input'!O70","v":0},{"$f":"'Energy Input'!P70","v":0},{"$f":"'Energy Input'!Q70","v":0},{"$f":"'Energy Input'!R70","v":0},{"$f":"'Energy Input'!S70","v":0},{"$f":"'Energy Input'!T70","v":0},{"$f":"'Energy Input'!U70","v":0},{"$f":"'Energy Input'!V70","v":0},{"$f":"'Energy Input'!W70","v":0},{"$f":"'Energy Input'!X70","v":0},{"$f":"'Energy Input'!Y70","v":0},{"$f":"'Energy Input'!Z70","v":0},{"$f":"'Energy Input'!AA70","v":0},{"$f":"'Energy Input'!AB70","v":0},{"$f":"'Energy Input'!AC70","v":0},{"$f":"'Energy Input'!AD70","v":0},{"$f":"'Energy Input'!AE70","v":0},{"$f":"'Energy Input'!AF70","v":0},{"$f":"'Energy Input'!AG70","v":0},{"$f":"'Energy Input'!AH70","v":0},{"$f":"'Energy Input'!AI70","v":0},{"$f":"'Energy Input'!AJ70","v":0},{"$f":"'Energy Input'!AK70","v":0},{"$f":"'Energy Input'!AL70","v":0},{"$f":"'Energy Input'!AM70","v":0},{"$f":"'Energy Input'!AN70","v":0},{"$f":"'Energy Input'!AO70","v":0},{"$f":"'Energy Input'!AP70","v":0},{"$f":"'Energy Input'!AQ70","v":0},{"$f":"'Energy Input'!AR70","v":0},{"$f":"'Energy Input'!AS70","v":0},{"$f":"'Energy Input'!AT70","v":0},{"$f":"'Energy Input'!AU70","v":0},{"$f":"'Energy Input'!AV70","v":0},{"$f":"'Energy Input'!AW70","v":0},{"$f":"'Energy Input'!AX70","v":0},{"$f":"'Energy Input'!AY70","v":0},{"$f":"'Energy Input'!AZ70","v":0},{"$f":"'Energy Input'!BA70","v":0},{"$f":"'Energy Input'!BB70","v":0},{"$f":"'Energy Input'!BC70","v":0},{"$f":"'Energy Input'!BD70","v":0},{"$f":"'Energy Input'!BE70","v":0},{"$f":"'Energy Input'!BF70","v":0},{"$f":"'Energy Input'!BG70","v":0},{"$f":"'Energy Input'!BH70","v":0},{"$f":"'Energy Input'!BI70","v":0},{"$f":"'Energy Input'!BJ70","v":0},{"$f":"'Energy Input'!BK70","v":0},{"$f":"'Energy Input'!BL70","v":0},{"$f":"'Energy Input'!BM70","v":0},{"$f":"'Energy Input'!BN70","v":0},{"$f":"'Energy Input'!BO70","v":0},{"$f":"'Energy Input'!BP70","v":0},{"$f":"'Energy Input'!BQ70","v":0},{"$f":"'Energy Input'!BR70","v":0},{"$f":"'Energy Input'!BS70","v":0},{"$f":"'Energy Input'!BT70","v":0},{"$f":"'Energy Input'!BU70","v":0},{"$f":"'Energy Input'!BV70","v":0},{"$f":"'Energy Input'!BW70","v":0},{"$f":"'Energy Input'!BX70","v":0},{"$f":"'Energy Input'!BY70","v":0},{"$f":"'Energy Input'!BZ70","v":0},{"$f":"'Energy Input'!CA70","v":0},{"$f":"'Energy Input'!CB70","v":0},{"$f":"'Energy Input'!CC70","v":0},{"$f":"'Energy Input'!CD70","v":0},{"$f":"'Energy Input'!CE70","v":0},{"$f":"'Energy Input'!CF70","v":0},{"$f":"'Energy Input'!CG70","v":0},{"$f":"'Energy Input'!CH70","v":0}]
[null,"Total (undiscounted) (£)",null,{"$f":"(D233*D234)/100","v":0},{"$f":"(E233*E234)/100","v":0},{"$f":"(F233*F234)/100","v":0},{"$f":"(G233*G234)/100","v":0},{"$f":"(H233*H234)/100","v":0},{"$f":"(I233*I234)/100","v":0},{"$f":"(J233*J234)/100","v":0},{"$f":"(K233*K234)/100","v":0},{"$f":"(L233*L234)/100","v":0},{"$f":"(M233*M234)/100","v":0},{"$f":"(N233*N234)/100","v":0},{"$f":"(O233*O234)/100","v":0},{"$f":"(P233*P234)/100","v":0},{"$f":"(Q233*Q234)/100","v":0},{"$f":"(R233*R234)/100","v":0},{"$f":"(S233*S234)/100","v":0},{"$f":"(T233*T234)/100","v":0},{"$f":"(U233*U234)/100","v":0},{"$f":"(V233*V234)/100","v":0},{"$f":"(W233*W234)/100","v":0},{"$f":"(X233*X234)/100","v":0},{"$f":"(Y233*Y234)/100","v":0},{"$f":"(Z233*Z234)/100","v":0},{"$f":"(AA233*AA234)/100","v":0},{"$f":"(AB233*AB234)/100","v":0},{"$f":"(AC233*AC234)/100","v":0},{"$f":"(AD233*AD234)/100","v":0},{"$f":"(AE233*AE234)/100","v":0},{"$f":"(AF233*AF234)/100","v":0},{"$f":"(AG233*AG234)/100","v":0},{"$f":"(AH233*AH234)/100","v":0},{"$f":"(AI233*AI234)/100","v":0},{"$f":"(AJ233*AJ234)/100","v":0},{"$f":"(AK233*AK234)/100","v":0},{"$f":"(AL233*AL234)/100","v":0},{"$f":"(AM233*AM234)/100","v":0},{"$f":"(AN233*AN234)/100","v":0},{"$f":"(AO233*AO234)/100","v":0},{"$f":"(AP233*AP234)/100","v":0},{"$f":"(AQ233*AQ234)/100","v":0},{"$f":"(AR233*AR234)/100","v":0},{"$f":"(AS233*AS234)/100","v":0},{"$f":"(AT233*AT234)/100","v":0},{"$f":"(AU233*AU234)/100","v":0},{"$f":"(AV233*AV234)/100","v":0},{"$f":"(AW233*AW234)/100","v":0},{"$f":"(AX233*AX234)/100","v":0},{"$f":"(AY233*AY234)/100","v":0},{"$f":"(AZ233*AZ234)/100","v":0},{"$f":"(BA233*BA234)/100","v":0},{"$f":"(BB233*BB234)/100","v":0},{"$f":"(BC233*BC234)/100","v":0},{"$f":"(BD233*BD234)/100","v":0},{"$f":"(BE233*BE234)/100","v":0},{"$f":"(BF233*BF234)/100","v":0},{"$f":"(BG233*BG234)/100","v":0},{"$f":"(BH233*BH234)/100","v":0},{"$f":"(BI233*BI234)/100","v":0},{"$f":"(BJ233*BJ234)/100","v":0},{"$f":"(BK233*BK234)/100","v":0},{"$f":"(BL233*BL234)/100","v":0},{"$f":"(BM233*BM234)/100","v":0},{"$f":"(BN233*BN234)/100","v":0},{"$f":"(BO233*BO234)/100","v":0},{"$f":"(BP233*BP234)/100","v":0},{"$f":"(BQ233*BQ234)/100","v":0},{"$f":"(BR233*BR234)/100","v":0},{"$f":"(BS233*BS234)/100","v":0},{"$f":"(BT233*BT234)/100","v":0},{"$f":"(BU233*BU234)/100","v":0},{"$f":"(BV233*BV234)/100","v":0},{"$f":"(BW233*BW234)/100","v":0},{"$f":"(BX233*BX234)/100","v":0},{"$f":"(BY233*BY234)/100","v":0},{"$f":"(BZ233*BZ234)/100","v":0},{"$f":"(CA233*CA234)/100","v":0},{"$f":"(CB233*CB234)/100","v":0},{"$f":"(CC233*CC234)/100","v":0},{"$f":"(CD233*CD234)/100","v":0},{"$f":"(CE233*CE234)/100","v":0},{"$f":"(CF233*CF234)/100","v":0}]
[]
[null,"Total",null,{"$f":"SUM(D223,D229,D235)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BM223,BM229,BM235)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Road Transport - rebound"]
[null,null,null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,"Petrol"]
[null,"Price - Retail (p/litre)",null,{"$f":"IF($C$4=\"Low\", 'Data Tables'!H71,IF($C$4=\"Central\", 'Data Tables'!H107,IF($C$4=\"High\", 'Data Tables'!H143)))","v":124.06491324389987},{"$f":"IF($C$4=\"Low\", 'Data Tables'!I71,IF($C$4=\"Central\", 'Data Tables'!I107,IF($C$4=\"High\", 'Data Tables'!I143)))","v":124.86152820547855},{"$f":"IF($C$4=\"Low\", 'Data Tables'!J71,IF($C$4=\"Central\", 'Data Tables'!J107,IF($C$4=\"High\", 'Data Tables'!J143)))","v":126.16865478782663},{"$f":"IF($C$4=\"Low\", 'Data Tables'!K71,IF($C$4=\"Central\", 'Data Tables'!K107,IF($C$4=\"High\", 'Data Tables'!K143)))","v":127.17233239555713},{"$f":"IF($C$4=\"Low\", 'Data Tables'!L71,IF($C$4=\"Central\", 'Data Tables'!L107,IF($C$4=\"High\", 'Data Tables'!L143)))","v":128.20296115044388},{"$f":"IF($C$4=\"Low\", 'Data Tables'!M71,IF($C$4=\"Central\", 'Data Tables'!M107,IF($C$4=\"High\", 'Data Tables'!M143)))","v":129.24268180301277},{"$f":"IF($C$4=\"Low\", 'Data Tables'!N71,IF($C$4=\"Central\", 'Data Tables'!N107,IF($C$4=\"High\", 'Data Tables'!N143)))","v":130.82039606270064},{"$f":"IF($C$4=\"Low\", 'Data Tables'!O71,IF($C$4=\"Central\", 'Data Tables'!O107,IF($C$4=\"High\", 'Data Tables'!O143)))","v":131.86705393035624},{"$f":"IF($C$4=\"Low\", 'Data Tables'!P71,IF($C$4=\"Central\", 'Data Tables'!P107,IF($C$4=\"High\", 'Data Tables'!P143)))","v":132.9172160475616},{"$f":"IF($C$4=\"Low\", 'Data Tables'!Q71,IF($C$4=\"Central\", 'Data Tables'!Q107,IF($C$4=\"High\", 'Data Tables'!Q143)))","v":134.50544321885809},{"$f":"IF($C$4=\"Low\", 'Data Tables'!R71,IF($C$4=\"Central\", 'Data Tables'!R107,IF($C$4=\"High\", 'Data Tables'!R143)))","v":135.56268593397883},{"$f":"IF($C$4=\"Low\", 'Data Tables'!S71,IF($C$4=\"Central\", 'Data Tables'!S107,IF($C$4=\"High\", 'Data Tables'!S143)))","v":136.08896850044161},{"$f":"IF($C$4=\"Low\", 'Data Tables'!T71,IF($C$4=\"Central\", 'Data Tables'!T107,IF($C$4=\"High\", 'Data Tables'!T143)))","v":136.61885221838565},{"$f":"IF($C$4=\"Low\", 'Data Tables'!U71,IF($C$4=\"Central\", 'Data Tables'!U107,IF($C$4=\"High\", 'Data Tables'!U143)))","v":137.15236172912108},{"$f":"IF($C$4=\"Low\", 'Data Tables'!V71,IF($C$4=\"Central\", 'Data Tables'!V107,IF($C$4=\"High\", 'Data Tables'!V143)))","v":137.68952184256926},{"$f":"IF($C$4=\"Low\", 'Data Tables'!W71,IF($C$4=\"Central\", 'Data Tables'!W107,IF($C$4=\"High\", 'Data Tables'!W143)))","v":138.2303575384164},{"$f":"IF($C$4=\"Low\", 'Data Tables'!X71,IF($C$4=\"Central\", 'Data Tables'!X107,IF($C$4=\"High\", 'Data Tables'!X143)))","v":138.77489396727518},{"$f":"IF($C$4=\"Low\", 'Data Tables'!Y71,IF($C$4=\"Central\", 'Data Tables'!Y107,IF($C$4=\"High\", 'Data Tables'!Y143)))","v":139.32315645185443},{"$f":"IF($C$4=\"Low\", 'Data Tables'!Z71,IF($C$4=\"Central\", 'Data Tables'!Z107,IF($C$4=\"High\", 'Data Tables'!Z143)))","v":139.87517048813655},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AA71,IF($C$4=\"Central\", 'Data Tables'!AA107,IF($C$4=\"High\", 'Data Tables'!AA143)))","v":140.43096174656333},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AB71,IF($C$4=\"Central\", 'Data Tables'!AB107,IF($C$4=\"High\", 'Data Tables'!AB143)))","v":140.99055607322958},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AC71,IF($C$4=\"Central\", 'Data Tables'!AC107,IF($C$4=\"High\", 'Data Tables'!AC143)))","v":141.55397949108516},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AD71,IF($C$4=\"Central\", 'Data Tables'!AD107,IF($C$4=\"High\", 'Data Tables'!AD143)))","v":142.121258201145},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AE71,IF($C$4=\"Central\", 'Data Tables'!AE107,IF($C$4=\"High\", 'Data Tables'!AE143)))","v":142.69241858370771},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AF71,IF($C$4=\"Central\", 'Data Tables'!AF107,IF($C$4=\"High\", 'Data Tables'!AF143)))","v":143.26748719958221},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AG71,IF($C$4=\"Central\", 'Data Tables'!AG107,IF($C$4=\"High\", 'Data Tables'!AG143)))","v":143.84649079132285},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AH71,IF($C$4=\"Central\", 'Data Tables'!AH107,IF($C$4=\"High\", 'Data Tables'!AH143)))","v":144.4294562844733},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AI71,IF($C$4=\"Central\", 'Data Tables'!AI107,IF($C$4=\"High\", 'Data Tables'!AI143)))","v":145.01641078881832},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AJ71,IF($C$4=\"Central\", 'Data Tables'!AJ107,IF($C$4=\"High\", 'Data Tables'!AJ143)))","v":145.60738159964467},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AK71,IF($C$4=\"Central\", 'Data Tables'!AK107,IF($C$4=\"High\", 'Data Tables'!AK143)))","v":146.20239619901045},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AL71,IF($C$4=\"Central\", 'Data Tables'!AL107,IF($C$4=\"High\", 'Data Tables'!AL143)))","v":146.80148225702288},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AM71,IF($C$4=\"Central\", 'Data Tables'!AM107,IF($C$4=\"High\", 'Data Tables'!AM143)))","v":147.40466763312531},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AN71,IF($C$4=\"Central\", 'Data Tables'!AN107,IF($C$4=\"High\", 'Data Tables'!AN143)))","v":148.01198037739269},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AO71,IF($C$4=\"Central\", 'Data Tables'!AO107,IF($C$4=\"High\", 'Data Tables'!AO143)))","v":148.62344873183588},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AP71,IF($C$4=\"Central\", 'Data Tables'!AP107,IF($C$4=\"High\", 'Data Tables'!AP143)))","v":149.23910113171513},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AQ71,IF($C$4=\"Central\", 'Data Tables'!AQ107,IF($C$4=\"High\", 'Data Tables'!AQ143)))","v":149.85896620686239},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AR71,IF($C$4=\"Central\", 'Data Tables'!AR107,IF($C$4=\"High\", 'Data Tables'!AR143)))","v":150.48307278301263},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AS71,IF($C$4=\"Central\", 'Data Tables'!AS107,IF($C$4=\"High\", 'Data Tables'!AS143)))","v":151.1114498831443},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AT71,IF($C$4=\"Central\", 'Data Tables'!AT107,IF($C$4=\"High\", 'Data Tables'!AT143)))","v":151.7441267288292},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AU71,IF($C$4=\"Central\", 'Data Tables'!AU107,IF($C$4=\"High\", 'Data Tables'!AU143)))","v":152.38113274159113},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AV71,IF($C$4=\"Central\", 'Data Tables'!AV107,IF($C$4=\"High\", 'Data Tables'!AV143)))","v":153.02249754427416},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AW71,IF($C$4=\"Central\", 'Data Tables'!AW107,IF($C$4=\"High\", 'Data Tables'!AW143)))","v":153.66825096242039},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AX71,IF($C$4=\"Central\", 'Data Tables'!AX107,IF($C$4=\"High\", 'Data Tables'!AX143)))","v":154.31842302565656},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AY71,IF($C$4=\"Central\", 'Data Tables'!AY107,IF($C$4=\"High\", 'Data Tables'!AY143)))","v":154.97304396909075},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AZ71,IF($C$4=\"Central\", 'Data Tables'!AZ107,IF($C$4=\"High\", 'Data Tables'!AZ143)))","v":155.63214423471862},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BA71,IF($C$4=\"Central\", 'Data Tables'!BA107,IF($C$4=\"High\", 'Data Tables'!BA143)))","v":156.2957544728385},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BB71,IF($C$4=\"Central\", 'Data Tables'!BB107,IF($C$4=\"High\", 'Data Tables'!BB143)))","v":156.96390554347735},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BC71,IF($C$4=\"Central\", 'Data Tables'!BC107,IF($C$4=\"High\", 'Data Tables'!BC143)))","v":157.6366285178253},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BD71,IF($C$4=\"Central\", 'Data Tables'!BD107,IF($C$4=\"High\", 'Data Tables'!BD143)))","v":158.31395467968105},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BE71,IF($C$4=\"Central\", 'Data Tables'!BE107,IF($C$4=\"High\", 'Data Tables'!BE143)))","v":158.99591552690629},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BF71,IF($C$4=\"Central\", 'Data Tables'!BF107,IF($C$4=\"High\", 'Data Tables'!BF143)))","v":159.68254277289063},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BG71,IF($C$4=\"Central\", 'Data Tables'!BG107,IF($C$4=\"High\", 'Data Tables'!BG143)))","v":160.37386834802638},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BH71,IF($C$4=\"Central\", 'Data Tables'!BH107,IF($C$4=\"High\", 'Data Tables'!BH143)))","v":161.06992440119339},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BI71,IF($C$4=\"Central\", 'Data Tables'!BI107,IF($C$4=\"High\", 'Data Tables'!BI143)))","v":161.77074330125399},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BJ71,IF($C$4=\"Central\", 'Data Tables'!BJ107,IF($C$4=\"High\", 'Data Tables'!BJ143)))","v":162.4763576385584},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BK71,IF($C$4=\"Central\", 'Data Tables'!BK107,IF($C$4=\"High\", 'Data Tables'!BK143)))","v":163.18680022646021},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BL71,IF($C$4=\"Central\", 'Data Tables'!BL107,IF($C$4=\"High\", 'Data Tables'!BL143)))","v":163.90210410284226},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BM71,IF($C$4=\"Central\", 'Data Tables'!BM107,IF($C$4=\"High\", 'Data Tables'!BM143)))","v":164.62230253165311},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BN71,IF($C$4=\"Central\", 'Data Tables'!BN107,IF($C$4=\"High\", 'Data Tables'!BN143)))","v":165.34742900445394},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BO71,IF($C$4=\"Central\", 'Data Tables'!BO107,IF($C$4=\"High\", 'Data Tables'!BO143)))","v":166.07751724197576},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BP71,IF($C$4=\"Central\", 'Data Tables'!BP107,IF($C$4=\"High\", 'Data Tables'!BP143)))","v":166.81260119568785},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BQ71,IF($C$4=\"Central\", 'Data Tables'!BQ107,IF($C$4=\"High\", 'Data Tables'!BQ143)))","v":167.55271504937647},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BR71,IF($C$4=\"Central\", 'Data Tables'!BR107,IF($C$4=\"High\", 'Data Tables'!BR143)))","v":168.29789322073452},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BS71,IF($C$4=\"Central\", 'Data Tables'!BS107,IF($C$4=\"High\", 'Data Tables'!BS143)))","v":169.04817036296208},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BT71,IF($C$4=\"Central\", 'Data Tables'!BT107,IF($C$4=\"High\", 'Data Tables'!BT143)))","v":169.80358136637784},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BU71,IF($C$4=\"Central\", 'Data Tables'!BU107,IF($C$4=\"High\", 'Data Tables'!BU143)))","v":170.56416136004188},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BV71,IF($C$4=\"Central\", 'Data Tables'!BV107,IF($C$4=\"High\", 'Data Tables'!BV143)))","v":171.32994571338878},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BW71,IF($C$4=\"Central\", 'Data Tables'!BW107,IF($C$4=\"High\", 'Data Tables'!BW143)))","v":172.10097003787308},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BX71,IF($C$4=\"Central\", 'Data Tables'!BX107,IF($C$4=\"High\", 'Data Tables'!BX143)))","v":172.87727018862452},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BY71,IF($C$4=\"Central\", 'Data Tables'!BY107,IF($C$4=\"High\", 'Data Tables'!BY143)))","v":173.65888226611622},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BZ71,IF($C$4=\"Central\", 'Data Tables'!BZ107,IF($C$4=\"High\", 'Data Tables'!BZ143)))","v":174.44584261784297},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CA71,IF($C$4=\"Central\", 'Data Tables'!CA107,IF($C$4=\"High\", 'Data Tables'!CA143)))","v":175.23818784001159},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CB71,IF($C$4=\"Central\", 'Data Tables'!CB107,IF($C$4=\"High\", 'Data Tables'!CB143)))","v":176.03595477924304},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CC71,IF($C$4=\"Central\", 'Data Tables'!CC107,IF($C$4=\"High\", 'Data Tables'!CC143)))","v":176.83918053428539},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CD71,IF($C$4=\"Central\", 'Data Tables'!CD107,IF($C$4=\"High\", 'Data Tables'!CD143)))","v":177.6479024577396},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CE71,IF($C$4=\"Central\", 'Data Tables'!CE107,IF($C$4=\"High\", 'Data Tables'!CE143)))","v":178.46215815779613},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CF71,IF($C$4=\"Central\", 'Data Tables'!CF107,IF($C$4=\"High\", 'Data Tables'!CF143)))","v":179.28198549998402},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CG71,IF($C$4=\"Central\", 'Data Tables'!CG107,IF($C$4=\"High\", 'Data Tables'!CG143)))","v":180.10742260893173},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CH71,IF($C$4=\"Central\", 'Data Tables'!CH107,IF($C$4=\"High\", 'Data Tables'!CH143)))","v":180.93850787014011},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CI71,IF($C$4=\"Central\", 'Data Tables'!CI107,IF($C$4=\"High\", 'Data Tables'!CI143)))","v":181.77527993176733},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CJ71,IF($C$4=\"Central\", 'Data Tables'!CJ107,IF($C$4=\"High\", 'Data Tables'!CJ143)))","v":182.61777770642624}]
[null,"Price - Retail - GDP deflated to start year (p/kWh)",null,{"$f":"D242*(100/'GDP Deflators'!$D$23)","v":137.59750426276469},{"$f":"E242*(100/'GDP Deflators'!$D$23)","v":138.48101135357382},{"$f":"F242*(100/'GDP Deflators'!$D$23)","v":139.93071498680837},{"$f":"G242*(100/'GDP Deflators'!$D$23)","v":141.04387043339818},{"$f":"H242*(100/'GDP Deflators'!$D$23)","v":142.18691676927133},{"$f":"I242*(100/'GDP Deflators'!$D$23)","v":143.34004671700023},{"$f":"J242*(100/'GDP Deflators'!$D$23)","v":145.0898528378174},{"$f":"K242*(100/'GDP Deflators'!$D$23)","v":146.25067668914491},{"$f":"L242*(100/'GDP Deflators'!$D$23)","v":147.41538702199048},{"$f":"M242*(100/'GDP Deflators'!$D$23)","v":149.17685276809621},{"$f":"N242*(100/'GDP Deflators'!$D$23)","v":150.34941602709446},{"$f":"O242*(100/'GDP Deflators'!$D$23)","v":150.93310375788681},{"$f":"P242*(100/'GDP Deflators'!$D$23)","v":151.52078544187137},{"$f":"Q242*(100/'GDP Deflators'!$D$23)","v":152.11248840815102},{"$f":"R242*(100/'GDP Deflators'!$D$23)","v":152.70824017283144},{"$f":"S242*(100/'GDP Deflators'!$D$23)","v":153.30806844030045},{"$f":"T242*(100/'GDP Deflators'!$D$23)","v":153.91200110451652},{"$f":"U242*(100/'GDP Deflators'!$D$23)","v":154.52006625030597},{"$f":"V242*(100/'GDP Deflators'!$D$23)","v":155.13229215466873},{"$f":"W242*(100/'GDP Deflators'!$D$23)","v":155.74870728809364},{"$f":"X242*(100/'GDP Deflators'!$D$23)","v":156.36934031588214},{"$f":"Y242*(100/'GDP Deflators'!$D$23)","v":156.99422009948151},{"$f":"Z242*(100/'GDP Deflators'!$D$23)","v":157.6233756978269},{"$f":"AA242*(100/'GDP Deflators'!$D$23)","v":158.25683636869275},{"$f":"AB242*(100/'GDP Deflators'!$D$23)","v":158.89463157005332},{"$f":"AC242*(100/'GDP Deflators'!$D$23)","v":159.53679096145245},{"$f":"AD242*(100/'GDP Deflators'!$D$23)","v":160.18334440538322},{"$f":"AE242*(100/'GDP Deflators'!$D$23)","v":160.83432196867614},{"$f":"AF242*(100/'GDP Deflators'!$D$23)","v":161.48975392389775},{"$f":"AG242*(100/'GDP Deflators'!$D$23)","v":162.14967075075828},{"$f":"AH242*(100/'GDP Deflators'!$D$23)","v":162.81410313752883},{"$f":"AI242*(100/'GDP Deflators'!$D$23)","v":163.48308198246889},{"$f":"AJ242*(100/'GDP Deflators'!$D$23)","v":164.15663839526289},{"$f":"AK242*(100/'GDP Deflators'!$D$23)","v":164.83480369846703},{"$f":"AL242*(100/'GDP Deflators'!$D$23)","v":165.51760942896578},{"$f":"AM242*(100/'GDP Deflators'!$D$23)","v":166.20508733943865},{"$f":"AN242*(100/'GDP Deflators'!$D$23)","v":166.89726939983657},{"$f":"AO242*(100/'GDP Deflators'!$D$23)","v":167.59418779886866},{"$f":"AP242*(100/'GDP Deflators'!$D$23)","v":168.29587494549921},{"$f":"AQ242*(100/'GDP Deflators'!$D$23)","v":169.00236347045472},{"$f":"AR242*(100/'GDP Deflators'!$D$23)","v":169.71368622774125},{"$f":"AS242*(100/'GDP Deflators'!$D$23)","v":170.42987629617255},{"$f":"AT242*(100/'GDP Deflators'!$D$23)","v":171.15096698090784},{"$f":"AU242*(100/'GDP Deflators'!$D$23)","v":171.87699181500099},{"$f":"AV242*(100/'GDP Deflators'!$D$23)","v":172.60798456095995},{"$f":"AW242*(100/'GDP Deflators'!$D$23)","v":173.34397921231641},{"$f":"AX242*(100/'GDP Deflators'!$D$23)","v":174.08500999520717},{"$f":"AY242*(100/'GDP Deflators'!$D$23)","v":174.83111136996513},{"$f":"AZ242*(100/'GDP Deflators'!$D$23)","v":175.58231803272247},{"$f":"BA242*(100/'GDP Deflators'!$D$23)","v":176.33866491702361},{"$f":"BB242*(100/'GDP Deflators'!$D$23)","v":177.10018719544993},{"$f":"BC242*(100/'GDP Deflators'!$D$23)","v":177.86692028125555},{"$f":"BD242*(100/'GDP Deflators'!$D$23)","v":178.63889983001391},{"$f":"BE242*(100/'GDP Deflators'!$D$23)","v":179.41616174127594},{"$f":"BF242*(100/'GDP Deflators'!$D$23)","v":180.1987421602397},{"$f":"BG242*(100/'GDP Deflators'!$D$23)","v":180.98667747943097},{"$f":"BH242*(100/'GDP Deflators'!$D$23)","v":181.78000434039575},{"$f":"BI242*(100/'GDP Deflators'!$D$23)","v":182.57875963540425},{"$f":"BJ242*(100/'GDP Deflators'!$D$23)","v":183.38298050916657},{"$f":"BK242*(100/'GDP Deflators'!$D$23)","v":184.1927043605597},{"$f":"BL242*(100/'GDP Deflators'!$D$23)","v":185.00796884436701},{"$f":"BM242*(100/'GDP Deflators'!$D$23)","v":185.82881187302934},{"$f":"BN242*(100/'GDP Deflators'!$D$23)","v":186.65527161840785},{"$f":"BO242*(100/'GDP Deflators'!$D$23)","v":187.48738651355922},{"$f":"BP242*(100/'GDP Deflators'!$D$23)","v":188.3251952545229},{"$f":"BQ242*(100/'GDP Deflators'!$D$23)","v":189.1687368021208},{"$f":"BR242*(100/'GDP Deflators'!$D$23)","v":190.01805038376867},{"$f":"BS242*(100/'GDP Deflators'!$D$23)","v":190.8731754953009},{"$f":"BT242*(100/'GDP Deflators'!$D$23)","v":191.73415190280633},{"$f":"BU242*(100/'GDP Deflators'!$D$23)","v":192.6010196444785},{"$f":"BV242*(100/'GDP Deflators'!$D$23)","v":193.47381903247688},{"$f":"BW242*(100/'GDP Deflators'!$D$23)","v":194.35259065480167},{"$f":"BX242*(100/'GDP Deflators'!$D$23)","v":195.23737537718159},{"$f":"BY242*(100/'GDP Deflators'!$D$23)","v":196.1282143449736},{"$f":"BZ242*(100/'GDP Deflators'!$D$23)","v":197.02514898507704},{"$f":"CA242*(100/'GDP Deflators'!$D$23)","v":197.92822100785958},{"$f":"CB242*(100/'GDP Deflators'!$D$23)","v":198.83747240909713},{"$f":"CC242*(100/'GDP Deflators'!$D$23)","v":199.75294547192667},{"$f":"CD242*(100/'GDP Deflators'!$D$23)","v":200.6746827688128},{"$f":"CE242*(100/'GDP Deflators'!$D$23)","v":201.60272716352705},{"$f":"CF242*(100/'GDP Deflators'!$D$23)","v":202.53712181314165}]
[null,"Rebound (litres)",null,{"$f":"'Energy Input'!J77","v":0},{"$f":"'Energy Input'!K77","v":0},{"$f":"'Energy Input'!L77","v":0},{"$f":"'Energy Input'!M77","v":0},{"$f":"'Energy Input'!N77","v":0},{"$f":"'Energy Input'!O77","v":0},{"$f":"'Energy Input'!P77","v":0},{"$f":"'Energy Input'!Q77","v":0},{"$f":"'Energy Input'!R77","v":0},{"$f":"'Energy Input'!S77","v":0},{"$f":"'Energy Input'!T77","v":0},{"$f":"'Energy Input'!U77","v":0},{"$f":"'Energy Input'!V77","v":0},{"$f":"'Energy Input'!W77","v":0},{"$f":"'Energy Input'!X77","v":0},{"$f":"'Energy Input'!Y77","v":0},{"$f":"'Energy Input'!Z77","v":0},{"$f":"'Energy Input'!AA77","v":0},{"$f":"'Energy Input'!AB77","v":0},{"$f":"'Energy Input'!AC77","v":0},{"$f":"'Energy Input'!AD77","v":0},{"$f":"'Energy Input'!AE77","v":0},{"$f":"'Energy Input'!AF77","v":0},{"$f":"'Energy Input'!AG77","v":0},{"$f":"'Energy Input'!AH77","v":0},{"$f":"'Energy Input'!AI77","v":0},{"$f":"'Energy Input'!AJ77","v":0},{"$f":"'Energy Input'!AK77","v":0},{"$f":"'Energy Input'!AL77","v":0},{"$f":"'Energy Input'!AM77","v":0},{"$f":"'Energy Input'!AN77","v":0},{"$f":"'Energy Input'!AO77","v":0},{"$f":"'Energy Input'!AP77","v":0},{"$f":"'Energy Input'!AQ77","v":0},{"$f":"'Energy Input'!AR77","v":0},{"$f":"'Energy Input'!AS77","v":0},{"$f":"'Energy Input'!AT77","v":0},{"$f":"'Energy Input'!AU77","v":0},{"$f":"'Energy Input'!AV77","v":0},{"$f":"'Energy Input'!AW77","v":0},{"$f":"'Energy Input'!AX77","v":0},{"$f":"'Energy Input'!AY77","v":0},{"$f":"'Energy Input'!AZ77","v":0},{"$f":"'Energy Input'!BA77","v":0},{"$f":"'Energy Input'!BB77","v":0},{"$f":"'Energy Input'!BC77","v":0},{"$f":"'Energy Input'!BD77","v":0},{"$f":"'Energy Input'!BE77","v":0},{"$f":"'Energy Input'!BF77","v":0},{"$f":"'Energy Input'!BG77","v":0},{"$f":"'Energy Input'!BH77","v":0},{"$f":"'Energy Input'!BI77","v":0},{"$f":"'Energy Input'!BJ77","v":0},{"$f":"'Energy Input'!BK77","v":0},{"$f":"'Energy Input'!BL77","v":0},{"$f":"'Energy Input'!BM77","v":0},{"$f":"'Energy Input'!BN77","v":0},{"$f":"'Energy Input'!BO77","v":0},{"$f":"'Energy Input'!BP77","v":0},{"$f":"'Energy Input'!BQ77","v":0},{"$f":"'Energy Input'!BR77","v":0},{"$f":"'Energy Input'!BS77","v":0},{"$f":"'Energy Input'!BT77","v":0},{"$f":"'Energy Input'!BU77","v":0},{"$f":"'Energy Input'!BV77","v":0},{"$f":"'Energy Input'!BW77","v":0},{"$f":"'Energy Input'!BX77","v":0},{"$f":"'Energy Input'!BY77","v":0},{"$f":"'Energy Input'!BZ77","v":0},{"$f":"'Energy Input'!CA77","v":0},{"$f":"'Energy Input'!CB77","v":0},{"$f":"'Energy Input'!CC77","v":0},{"$f":"'Energy Input'!CD77","v":0},{"$f":"'Energy Input'!CE77","v":0},{"$f":"'Energy Input'!CF77","v":0},{"$f":"'Energy Input'!CG77","v":0},{"$f":"'Energy Input'!CH77","v":0},{"$f":"'Energy Input'!CI77","v":0},{"$f":"'Energy Input'!CJ77","v":0},{"$f":"'Energy Input'!CK77","v":0},{"$f":"'Energy Input'!CL77","v":0}]
[null,"Total (undiscounted) (£)",null,{"$f":"(D243*D244)/100","v":0},{"$f":"(E243*E244)/100","v":0},{"$f":"(F243*F244)/100","v":0},{"$f":"(G243*G244)/100","v":0},{"$f":"(H243*H244)/100","v":0},{"$f":"(I243*I244)/100","v":0},{"$f":"(J243*J244)/100","v":0},{"$f":"(K243*K244)/100","v":0},{"$f":"(L243*L244)/100","v":0},{"$f":"(M243*M244)/100","v":0},{"$f":"(N243*N244)/100","v":0},{"$f":"(O243*O244)/100","v":0},{"$f":"(P243*P244)/100","v":0},{"$f":"(Q243*Q244)/100","v":0},{"$f":"(R243*R244)/100","v":0},{"$f":"(S243*S244)/100","v":0},{"$f":"(T243*T244)/100","v":0},{"$f":"(U243*U244)/100","v":0},{"$f":"(V243*V244)/100","v":0},{"$f":"(W243*W244)/100","v":0},{"$f":"(X243*X244)/100","v":0},{"$f":"(Y243*Y244)/100","v":0},{"$f":"(Z243*Z244)/100","v":0},{"$f":"(AA243*AA244)/100","v":0},{"$f":"(AB243*AB244)/100","v":0},{"$f":"(AC243*AC244)/100","v":0},{"$f":"(AD243*AD244)/100","v":0},{"$f":"(AE243*AE244)/100","v":0},{"$f":"(AF243*AF244)/100","v":0},{"$f":"(AG243*AG244)/100","v":0},{"$f":"(AH243*AH244)/100","v":0},{"$f":"(AI243*AI244)/100","v":0},{"$f":"(AJ243*AJ244)/100","v":0},{"$f":"(AK243*AK244)/100","v":0},{"$f":"(AL243*AL244)/100","v":0},{"$f":"(AM243*AM244)/100","v":0},{"$f":"(AN243*AN244)/100","v":0},{"$f":"(AO243*AO244)/100","v":0},{"$f":"(AP243*AP244)/100","v":0},{"$f":"(AQ243*AQ244)/100","v":0},{"$f":"(AR243*AR244)/100","v":0},{"$f":"(AS243*AS244)/100","v":0},{"$f":"(AT243*AT244)/100","v":0},{"$f":"(AU243*AU244)/100","v":0},{"$f":"(AV243*AV244)/100","v":0},{"$f":"(AW243*AW244)/100","v":0},{"$f":"(AX243*AX244)/100","v":0},{"$f":"(AY243*AY244)/100","v":0},{"$f":"(AZ243*AZ244)/100","v":0},{"$f":"(BA243*BA244)/100","v":0},{"$f":"(BB243*BB244)/100","v":0},{"$f":"(BC243*BC244)/100","v":0},{"$f":"(BD243*BD244)/100","v":0},{"$f":"(BE243*BE244)/100","v":0},{"$f":"(BF243*BF244)/100","v":0},{"$f":"(BG243*BG244)/100","v":0},{"$f":"(BH243*BH244)/100","v":0},{"$f":"(BI243*BI244)/100","v":0},{"$f":"(BJ243*BJ244)/100","v":0},{"$f":"(BK243*BK244)/100","v":0},{"$f":"(BL243*BL244)/100","v":0},{"$f":"(BM243*BM244)/100","v":0},{"$f":"(BN243*BN244)/100","v":0},{"$f":"(BO243*BO244)/100","v":0},{"$f":"(BP243*BP244)/100","v":0},{"$f":"(BQ243*BQ244)/100","v":0},{"$f":"(BR243*BR244)/100","v":0},{"$f":"(BS243*BS244)/100","v":0},{"$f":"(BT243*BT244)/100","v":0},{"$f":"(BU243*BU244)/100","v":0},{"$f":"(BV243*BV244)/100","v":0},{"$f":"(BW243*BW244)/100","v":0},{"$f":"(BX243*BX244)/100","v":0},{"$f":"(BY243*BY244)/100","v":0},{"$f":"(BZ243*BZ244)/100","v":0},{"$f":"(CA243*CA244)/100","v":0},{"$f":"(CB243*CB244)/100","v":0},{"$f":"(CC243*CC244)/100","v":0},{"$f":"(CD243*CD244)/100","v":0},{"$f":"(CE243*CE244)/100","v":0},{"$f":"(CF243*CF244)/100","v":0}]
[]
[null,"DERV"]
[null,"Price - Retail (p/litre)",null,{"$f":"IF($C$4=\"Low\", 'Data Tables'!H72,IF($C$4=\"Central\", 'Data Tables'!H108,IF($C$4=\"High\", 'Data Tables'!H144)))","v":128.68327103903425},{"$f":"IF($C$4=\"Low\", 'Data Tables'!I72,IF($C$4=\"Central\", 'Data Tables'!I108,IF($C$4=\"High\", 'Data Tables'!I144)))","v":129.47009060907007},{"$f":"IF($C$4=\"Low\", 'Data Tables'!J72,IF($C$4=\"Central\", 'Data Tables'!J108,IF($C$4=\"High\", 'Data Tables'!J144)))","v":130.85525181548141},{"$f":"IF($C$4=\"Low\", 'Data Tables'!K72,IF($C$4=\"Central\", 'Data Tables'!K108,IF($C$4=\"High\", 'Data Tables'!K144)))","v":131.93800668691375},{"$f":"IF($C$4=\"Low\", 'Data Tables'!L72,IF($C$4=\"Central\", 'Data Tables'!L108,IF($C$4=\"High\", 'Data Tables'!L144)))","v":133.04771270550231},{"$f":"IF($C$4=\"Low\", 'Data Tables'!M72,IF($C$4=\"Central\", 'Data Tables'!M108,IF($C$4=\"High\", 'Data Tables'!M144)))","v":134.16651062177309},{"$f":"IF($C$4=\"Low\", 'Data Tables'!N72,IF($C$4=\"Central\", 'Data Tables'!N108,IF($C$4=\"High\", 'Data Tables'!N144)))","v":135.90237940886462},{"$f":"IF($C$4=\"Low\", 'Data Tables'!O72,IF($C$4=\"Central\", 'Data Tables'!O108,IF($C$4=\"High\", 'Data Tables'!O144)))","v":137.02811454022202},{"$f":"IF($C$4=\"Low\", 'Data Tables'!P72,IF($C$4=\"Central\", 'Data Tables'!P108,IF($C$4=\"High\", 'Data Tables'!P144)))","v":138.15735392112927},{"$f":"IF($C$4=\"Low\", 'Data Tables'!Q72,IF($C$4=\"Central\", 'Data Tables'!Q108,IF($C$4=\"High\", 'Data Tables'!Q144)))","v":139.90373561982946},{"$f":"IF($C$4=\"Low\", 'Data Tables'!R72,IF($C$4=\"Central\", 'Data Tables'!R108,IF($C$4=\"High\", 'Data Tables'!R144)))","v":141.040055598652},{"$f":"IF($C$4=\"Low\", 'Data Tables'!S72,IF($C$4=\"Central\", 'Data Tables'!S108,IF($C$4=\"High\", 'Data Tables'!S144)))","v":141.56633816511481},{"$f":"IF($C$4=\"Low\", 'Data Tables'!T72,IF($C$4=\"Central\", 'Data Tables'!T108,IF($C$4=\"High\", 'Data Tables'!T144)))","v":142.09622188305883},{"$f":"IF($C$4=\"Low\", 'Data Tables'!U72,IF($C$4=\"Central\", 'Data Tables'!U108,IF($C$4=\"High\", 'Data Tables'!U144)))","v":142.62973139379429},{"$f":"IF($C$4=\"Low\", 'Data Tables'!V72,IF($C$4=\"Central\", 'Data Tables'!V108,IF($C$4=\"High\", 'Data Tables'!V144)))","v":143.16689150724244},{"$f":"IF($C$4=\"Low\", 'Data Tables'!W72,IF($C$4=\"Central\", 'Data Tables'!W108,IF($C$4=\"High\", 'Data Tables'!W144)))","v":143.70772720308958},{"$f":"IF($C$4=\"Low\", 'Data Tables'!X72,IF($C$4=\"Central\", 'Data Tables'!X108,IF($C$4=\"High\", 'Data Tables'!X144)))","v":144.25226363194835},{"$f":"IF($C$4=\"Low\", 'Data Tables'!Y72,IF($C$4=\"Central\", 'Data Tables'!Y108,IF($C$4=\"High\", 'Data Tables'!Y144)))","v":144.80052611652761},{"$f":"IF($C$4=\"Low\", 'Data Tables'!Z72,IF($C$4=\"Central\", 'Data Tables'!Z108,IF($C$4=\"High\", 'Data Tables'!Z144)))","v":145.35254015280972},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AA72,IF($C$4=\"Central\", 'Data Tables'!AA108,IF($C$4=\"High\", 'Data Tables'!AA144)))","v":145.9083314112365},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AB72,IF($C$4=\"Central\", 'Data Tables'!AB108,IF($C$4=\"High\", 'Data Tables'!AB144)))","v":146.46792573790276},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AC72,IF($C$4=\"Central\", 'Data Tables'!AC108,IF($C$4=\"High\", 'Data Tables'!AC144)))","v":147.03134915575833},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AD72,IF($C$4=\"Central\", 'Data Tables'!AD108,IF($C$4=\"High\", 'Data Tables'!AD144)))","v":147.59862786581817},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AE72,IF($C$4=\"Central\", 'Data Tables'!AE108,IF($C$4=\"High\", 'Data Tables'!AE144)))","v":148.16978824838088},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AF72,IF($C$4=\"Central\", 'Data Tables'!AF108,IF($C$4=\"High\", 'Data Tables'!AF144)))","v":148.74485686425538},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AG72,IF($C$4=\"Central\", 'Data Tables'!AG108,IF($C$4=\"High\", 'Data Tables'!AG144)))","v":149.32386045599603},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AH72,IF($C$4=\"Central\", 'Data Tables'!AH108,IF($C$4=\"High\", 'Data Tables'!AH144)))","v":149.90682594914648},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AI72,IF($C$4=\"Central\", 'Data Tables'!AI108,IF($C$4=\"High\", 'Data Tables'!AI144)))","v":150.4937804534915},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AJ72,IF($C$4=\"Central\", 'Data Tables'!AJ108,IF($C$4=\"High\", 'Data Tables'!AJ144)))","v":151.08475126431787},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AK72,IF($C$4=\"Central\", 'Data Tables'!AK108,IF($C$4=\"High\", 'Data Tables'!AK144)))","v":151.67976586368363},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AL72,IF($C$4=\"Central\", 'Data Tables'!AL108,IF($C$4=\"High\", 'Data Tables'!AL144)))","v":152.27885192169606},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AM72,IF($C$4=\"Central\", 'Data Tables'!AM108,IF($C$4=\"High\", 'Data Tables'!AM144)))","v":152.88203729779849},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AN72,IF($C$4=\"Central\", 'Data Tables'!AN108,IF($C$4=\"High\", 'Data Tables'!AN144)))","v":153.48935004206587},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AO72,IF($C$4=\"Central\", 'Data Tables'!AO108,IF($C$4=\"High\", 'Data Tables'!AO144)))","v":154.10081839650903},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AP72,IF($C$4=\"Central\", 'Data Tables'!AP108,IF($C$4=\"High\", 'Data Tables'!AP144)))","v":154.71647079638831},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AQ72,IF($C$4=\"Central\", 'Data Tables'!AQ108,IF($C$4=\"High\", 'Data Tables'!AQ144)))","v":155.33633587153557},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AR72,IF($C$4=\"Central\", 'Data Tables'!AR108,IF($C$4=\"High\", 'Data Tables'!AR144)))","v":155.96044244768578},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AS72,IF($C$4=\"Central\", 'Data Tables'!AS108,IF($C$4=\"High\", 'Data Tables'!AS144)))","v":156.58881954781748},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AT72,IF($C$4=\"Central\", 'Data Tables'!AT108,IF($C$4=\"High\", 'Data Tables'!AT144)))","v":157.22149639350238},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AU72,IF($C$4=\"Central\", 'Data Tables'!AU108,IF($C$4=\"High\", 'Data Tables'!AU144)))","v":157.85850240626431},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AV72,IF($C$4=\"Central\", 'Data Tables'!AV108,IF($C$4=\"High\", 'Data Tables'!AV144)))","v":158.49986720894734},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AW72,IF($C$4=\"Central\", 'Data Tables'!AW108,IF($C$4=\"High\", 'Data Tables'!AW144)))","v":159.14562062709356},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AX72,IF($C$4=\"Central\", 'Data Tables'!AX108,IF($C$4=\"High\", 'Data Tables'!AX144)))","v":159.79579269032971},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AY72,IF($C$4=\"Central\", 'Data Tables'!AY108,IF($C$4=\"High\", 'Data Tables'!AY144)))","v":160.45041363376396},{"$f":"IF($C$4=\"Low\", 'Data Tables'!AZ72,IF($C$4=\"Central\", 'Data Tables'!AZ108,IF($C$4=\"High\", 'Data Tables'!AZ144)))","v":161.1095138993918},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BA72,IF($C$4=\"Central\", 'Data Tables'!BA108,IF($C$4=\"High\", 'Data Tables'!BA144)))","v":161.7731241375117},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BB72,IF($C$4=\"Central\", 'Data Tables'!BB108,IF($C$4=\"High\", 'Data Tables'!BB144)))","v":162.44127520815053},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BC72,IF($C$4=\"Central\", 'Data Tables'!BC108,IF($C$4=\"High\", 'Data Tables'!BC144)))","v":163.11399818249848},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BD72,IF($C$4=\"Central\", 'Data Tables'!BD108,IF($C$4=\"High\", 'Data Tables'!BD144)))","v":163.79132434435419},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BE72,IF($C$4=\"Central\", 'Data Tables'!BE108,IF($C$4=\"High\", 'Data Tables'!BE144)))","v":164.47328519157944},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BF72,IF($C$4=\"Central\", 'Data Tables'!BF108,IF($C$4=\"High\", 'Data Tables'!BF144)))","v":165.15991243756383},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BG72,IF($C$4=\"Central\", 'Data Tables'!BG108,IF($C$4=\"High\", 'Data Tables'!BG144)))","v":165.85123801269958},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BH72,IF($C$4=\"Central\", 'Data Tables'!BH108,IF($C$4=\"High\", 'Data Tables'!BH144)))","v":166.54729406586657},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BI72,IF($C$4=\"Central\", 'Data Tables'!BI108,IF($C$4=\"High\", 'Data Tables'!BI144)))","v":167.24811296592719},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BJ72,IF($C$4=\"Central\", 'Data Tables'!BJ108,IF($C$4=\"High\", 'Data Tables'!BJ144)))","v":167.9537273032316},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BK72,IF($C$4=\"Central\", 'Data Tables'!BK108,IF($C$4=\"High\", 'Data Tables'!BK144)))","v":168.66416989113335},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BL72,IF($C$4=\"Central\", 'Data Tables'!BL108,IF($C$4=\"High\", 'Data Tables'!BL144)))","v":169.37947376751546},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BM72,IF($C$4=\"Central\", 'Data Tables'!BM108,IF($C$4=\"High\", 'Data Tables'!BM144)))","v":170.09967219632631},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BN72,IF($C$4=\"Central\", 'Data Tables'!BN108,IF($C$4=\"High\", 'Data Tables'!BN144)))","v":170.82479866912712},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BO72,IF($C$4=\"Central\", 'Data Tables'!BO108,IF($C$4=\"High\", 'Data Tables'!BO144)))","v":171.55488690664896},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BP72,IF($C$4=\"Central\", 'Data Tables'!BP108,IF($C$4=\"High\", 'Data Tables'!BP144)))","v":172.28997086036105},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BQ72,IF($C$4=\"Central\", 'Data Tables'!BQ108,IF($C$4=\"High\", 'Data Tables'!BQ144)))","v":173.03008471404962},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BR72,IF($C$4=\"Central\", 'Data Tables'!BR108,IF($C$4=\"High\", 'Data Tables'!BR144)))","v":173.7752628854077},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BS72,IF($C$4=\"Central\", 'Data Tables'!BS108,IF($C$4=\"High\", 'Data Tables'!BS144)))","v":174.52554002763523},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BT72,IF($C$4=\"Central\", 'Data Tables'!BT108,IF($C$4=\"High\", 'Data Tables'!BT144)))","v":175.28095103105105},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BU72,IF($C$4=\"Central\", 'Data Tables'!BU108,IF($C$4=\"High\", 'Data Tables'!BU144)))","v":176.04153102471506},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BV72,IF($C$4=\"Central\", 'Data Tables'!BV108,IF($C$4=\"High\", 'Data Tables'!BV144)))","v":176.80731537806199},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BW72,IF($C$4=\"Central\", 'Data Tables'!BW108,IF($C$4=\"High\", 'Data Tables'!BW144)))","v":177.57833970254623},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BX72,IF($C$4=\"Central\", 'Data Tables'!BX108,IF($C$4=\"High\", 'Data Tables'!BX144)))","v":178.35463985329767},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BY72,IF($C$4=\"Central\", 'Data Tables'!BY108,IF($C$4=\"High\", 'Data Tables'!BY144)))","v":179.13625193078937},{"$f":"IF($C$4=\"Low\", 'Data Tables'!BZ72,IF($C$4=\"Central\", 'Data Tables'!BZ108,IF($C$4=\"High\", 'Data Tables'!BZ144)))","v":179.92321228251615},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CA72,IF($C$4=\"Central\", 'Data Tables'!CA108,IF($C$4=\"High\", 'Data Tables'!CA144)))","v":180.7155575046848},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CB72,IF($C$4=\"Central\", 'Data Tables'!CB108,IF($C$4=\"High\", 'Data Tables'!CB144)))","v":181.51332444391619},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CC72,IF($C$4=\"Central\", 'Data Tables'!CC108,IF($C$4=\"High\", 'Data Tables'!CC144)))","v":182.31655019895862},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CD72,IF($C$4=\"Central\", 'Data Tables'!CD108,IF($C$4=\"High\", 'Data Tables'!CD144)))","v":183.12527212241281},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CE72,IF($C$4=\"Central\", 'Data Tables'!CE108,IF($C$4=\"High\", 'Data Tables'!CE144)))","v":183.9395278224693},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CF72,IF($C$4=\"Central\", 'Data Tables'!CF108,IF($C$4=\"High\", 'Data Tables'!CF144)))","v":184.75935516465719},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CG72,IF($C$4=\"Central\", 'Data Tables'!CG108,IF($C$4=\"High\", 'Data Tables'!CG144)))","v":185.58479227360493},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CH72,IF($C$4=\"Central\", 'Data Tables'!CH108,IF($C$4=\"High\", 'Data Tables'!CH144)))","v":186.41587753481326},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CI72,IF($C$4=\"Central\", 'Data Tables'!CI108,IF($C$4=\"High\", 'Data Tables'!CI144)))","v":187.25264959644053},{"$f":"IF($C$4=\"Low\", 'Data Tables'!CJ72,IF($C$4=\"Central\", 'Data Tables'!CJ108,IF($C$4=\"High\", 'Data Tables'!CJ144)))","v":188.09514737109942}]
[null,"Price - Retail - GDP deflated to start year (p/kWh)",null,{"$f":"D248*(100/'GDP Deflators'!$D$23)","v":142.71961727431125},{"$f":"E248*(100/'GDP Deflators'!$D$23)","v":143.59226052461679},{"$f":"F248*(100/'GDP Deflators'!$D$23)","v":145.12851054100224},{"$f":"G248*(100/'GDP Deflators'!$D$23)","v":146.32936873807003},{"$f":"H248*(100/'GDP Deflators'!$D$23)","v":147.5601178244211},{"$f":"I248*(100/'GDP Deflators'!$D$23)","v":148.80095052262806},{"$f":"J248*(100/'GDP Deflators'!$D$23)","v":150.72616214440114},{"$f":"K248*(100/'GDP Deflators'!$D$23)","v":151.9746887462066},{"$f":"L248*(100/'GDP Deflators'!$D$23)","v":153.2271018295302},{"$f":"M248*(100/'GDP Deflators'!$D$23)","v":155.1639730765919},{"$f":"N248*(100/'GDP Deflators'!$D$23)","v":156.42423908606807},{"$f":"O248*(100/'GDP Deflators'!$D$23)","v":157.00792681686048},{"$f":"P248*(100/'GDP Deflators'!$D$23)","v":157.595608500845},{"$f":"Q248*(100/'GDP Deflators'!$D$23)","v":158.18731146712469},{"$f":"R248*(100/'GDP Deflators'!$D$23)","v":158.78306323180504},{"$f":"S248*(100/'GDP Deflators'!$D$23)","v":159.38289149927405},{"$f":"T248*(100/'GDP Deflators'!$D$23)","v":159.98682416349016},{"$f":"U248*(100/'GDP Deflators'!$D$23)","v":160.59488930927961},{"$f":"V248*(100/'GDP Deflators'!$D$23)","v":161.20711521364237},{"$f":"W248*(100/'GDP Deflators'!$D$23)","v":161.82353034706728},{"$f":"X248*(100/'GDP Deflators'!$D$23)","v":162.44416337485578},{"$f":"Y248*(100/'GDP Deflators'!$D$23)","v":163.06904315845514},{"$f":"Z248*(100/'GDP Deflators'!$D$23)","v":163.69819875680054},{"$f":"AA248*(100/'GDP Deflators'!$D$23)","v":164.33165942766638},{"$f":"AB248*(100/'GDP Deflators'!$D$23)","v":164.96945462902696},{"$f":"AC248*(100/'GDP Deflators'!$D$23)","v":165.61161402042609},{"$f":"AD248*(100/'GDP Deflators'!$D$23)","v":166.25816746435683},{"$f":"AE248*(100/'GDP Deflators'!$D$23)","v":166.90914502764977},{"$f":"AF248*(100/'GDP Deflators'!$D$23)","v":167.56457698287139},{"$f":"AG248*(100/'GDP Deflators'!$D$23)","v":168.22449380973188},{"$f":"AH248*(100/'GDP Deflators'!$D$23)","v":168.88892619650247},{"$f":"AI248*(100/'GDP Deflators'!$D$23)","v":169.55790504144252},{"$f":"AJ248*(100/'GDP Deflators'!$D$23)","v":170.23146145423652},{"$f":"AK248*(100/'GDP Deflators'!$D$23)","v":170.90962675744061},{"$f":"AL248*(100/'GDP Deflators'!$D$23)","v":171.59243248793942},{"$f":"AM248*(100/'GDP Deflators'!$D$23)","v":172.27991039841228},{"$f":"AN248*(100/'GDP Deflators'!$D$23)","v":172.97209245881018},{"$f":"AO248*(100/'GDP Deflators'!$D$23)","v":173.66901085784227},{"$f":"AP248*(100/'GDP Deflators'!$D$23)","v":174.37069800447284},{"$f":"AQ248*(100/'GDP Deflators'!$D$23)","v":175.07718652942836},{"$f":"AR248*(100/'GDP Deflators'!$D$23)","v":175.78850928671488},{"$f":"AS248*(100/'GDP Deflators'!$D$23)","v":176.50469935514616},{"$f":"AT248*(100/'GDP Deflators'!$D$23)","v":177.22579003988145},{"$f":"AU248*(100/'GDP Deflators'!$D$23)","v":177.95181487397463},{"$f":"AV248*(100/'GDP Deflators'!$D$23)","v":178.68280761993358},{"$f":"AW248*(100/'GDP Deflators'!$D$23)","v":179.41880227129008},{"$f":"AX248*(100/'GDP Deflators'!$D$23)","v":180.15983305418081},{"$f":"AY248*(100/'GDP Deflators'!$D$23)","v":180.90593442893876},{"$f":"AZ248*(100/'GDP Deflators'!$D$23)","v":181.65714109169608},{"$f":"BA248*(100/'GDP Deflators'!$D$23)","v":182.41348797599719},{"$f":"BB248*(100/'GDP Deflators'!$D$23)","v":183.1750102544236},{"$f":"BC248*(100/'GDP Deflators'!$D$23)","v":183.94174334022921},{"$f":"BD248*(100/'GDP Deflators'!$D$23)","v":184.71372288898752},{"$f":"BE248*(100/'GDP Deflators'!$D$23)","v":185.49098480024961},{"$f":"BF248*(100/'GDP Deflators'!$D$23)","v":186.27356521921334},{"$f":"BG248*(100/'GDP Deflators'!$D$23)","v":187.06150053840454},{"$f":"BH248*(100/'GDP Deflators'!$D$23)","v":187.85482739936941},{"$f":"BI248*(100/'GDP Deflators'!$D$23)","v":188.65358269437792},{"$f":"BJ248*(100/'GDP Deflators'!$D$23)","v":189.45780356814021},{"$f":"BK248*(100/'GDP Deflators'!$D$23)","v":190.26752741953334},{"$f":"BL248*(100/'GDP Deflators'!$D$23)","v":191.08279190334068},{"$f":"BM248*(100/'GDP Deflators'!$D$23)","v":191.90363493200294},{"$f":"BN248*(100/'GDP Deflators'!$D$23)","v":192.73009467738146},{"$f":"BO248*(100/'GDP Deflators'!$D$23)","v":193.56220957253282},{"$f":"BP248*(100/'GDP Deflators'!$D$23)","v":194.40001831349656},{"$f":"BQ248*(100/'GDP Deflators'!$D$23)","v":195.24355986109444},{"$f":"BR248*(100/'GDP Deflators'!$D$23)","v":196.09287344274233},{"$f":"BS248*(100/'GDP Deflators'!$D$23)","v":196.94799855427448},{"$f":"BT248*(100/'GDP Deflators'!$D$23)","v":197.80897496177991},{"$f":"BU248*(100/'GDP Deflators'!$D$23)","v":198.67584270345208},{"$f":"BV248*(100/'GDP Deflators'!$D$23)","v":199.54864209145049},{"$f":"BW248*(100/'GDP Deflators'!$D$23)","v":200.42741371377534},{"$f":"BX248*(100/'GDP Deflators'!$D$23)","v":201.31219843615517},{"$f":"BY248*(100/'GDP Deflators'!$D$23)","v":202.20303740394729},{"$f":"BZ248*(100/'GDP Deflators'!$D$23)","v":203.0999720440507},{"$f":"CA248*(100/'GDP Deflators'!$D$23)","v":204.00304406683321},{"$f":"CB248*(100/'GDP Deflators'!$D$23)","v":204.91229546807074},{"$f":"CC248*(100/'GDP Deflators'!$D$23)","v":205.82776853090033},{"$f":"CD248*(100/'GDP Deflators'!$D$23)","v":206.74950582778638},{"$f":"CE248*(100/'GDP Deflators'!$D$23)","v":207.67755022250071},{"$f":"CF248*(100/'GDP Deflators'!$D$23)","v":208.61194487211529}]
[null,"Rebound (litres)",null,{"$f":"'Energy Input'!J78","v":0},{"$f":"'Energy Input'!K78","v":0},{"$f":"'Energy Input'!L78","v":0},{"$f":"'Energy Input'!M78","v":0},{"$f":"'Energy Input'!N78","v":0},{"$f":"'Energy Input'!O78","v":0},{"$f":"'Energy Input'!P78","v":0},{"$f":"'Energy Input'!Q78","v":0},{"$f":"'Energy Input'!R78","v":0},{"$f":"'Energy Input'!S78","v":0},{"$f":"'Energy Input'!T78","v":0},{"$f":"'Energy Input'!U78","v":0},{"$f":"'Energy Input'!V78","v":0},{"$f":"'Energy Input'!W78","v":0},{"$f":"'Energy Input'!X78","v":0},{"$f":"'Energy Input'!Y78","v":0},{"$f":"'Energy Input'!Z78","v":0},{"$f":"'Energy Input'!AA78","v":0},{"$f":"'Energy Input'!AB78","v":0},{"$f":"'Energy Input'!AC78","v":0},{"$f":"'Energy Input'!AD78","v":0},{"$f":"'Energy Input'!AE78","v":0},{"$f":"'Energy Input'!AF78","v":0},{"$f":"'Energy Input'!AG78","v":0},{"$f":"'Energy Input'!AH78","v":0},{"$f":"'Energy Input'!AI78","v":0},{"$f":"'Energy Input'!AJ78","v":0},{"$f":"'Energy Input'!AK78","v":0},{"$f":"'Energy Input'!AL78","v":0},{"$f":"'Energy Input'!AM78","v":0},{"$f":"'Energy Input'!AN78","v":0},{"$f":"'Energy Input'!AO78","v":0},{"$f":"'Energy Input'!AP78","v":0},{"$f":"'Energy Input'!AQ78","v":0},{"$f":"'Energy Input'!AR78","v":0},{"$f":"'Energy Input'!AS78","v":0},{"$f":"'Energy Input'!AT78","v":0},{"$f":"'Energy Input'!AU78","v":0},{"$f":"'Energy Input'!AV78","v":0},{"$f":"'Energy Input'!AW78","v":0},{"$f":"'Energy Input'!AX78","v":0},{"$f":"'Energy Input'!AY78","v":0},{"$f":"'Energy Input'!AZ78","v":0},{"$f":"'Energy Input'!BA78","v":0},{"$f":"'Energy Input'!BB78","v":0},{"$f":"'Energy Input'!BC78","v":0},{"$f":"'Energy Input'!BD78","v":0},{"$f":"'Energy Input'!BE78","v":0},{"$f":"'Energy Input'!BF78","v":0},{"$f":"'Energy Input'!BG78","v":0},{"$f":"'Energy Input'!BH78","v":0},{"$f":"'Energy Input'!BI78","v":0},{"$f":"'Energy Input'!BJ78","v":0},{"$f":"'Energy Input'!BK78","v":0},{"$f":"'Energy Input'!BL78","v":0},{"$f":"'Energy Input'!BM78","v":0},{"$f":"'Energy Input'!BN78","v":0},{"$f":"'Energy Input'!BO78","v":0},{"$f":"'Energy Input'!BP78","v":0},{"$f":"'Energy Input'!BQ78","v":0},{"$f":"'Energy Input'!BR78","v":0},{"$f":"'Energy Input'!BS78","v":0},{"$f":"'Energy Input'!BT78","v":0},{"$f":"'Energy Input'!BU78","v":0},{"$f":"'Energy Input'!BV78","v":0},{"$f":"'Energy Input'!BW78","v":0},{"$f":"'Energy Input'!BX78","v":0},{"$f":"'Energy Input'!BY78","v":0},{"$f":"'Energy Input'!BZ78","v":0},{"$f":"'Energy Input'!CA78","v":0},{"$f":"'Energy Input'!CB78","v":0},{"$f":"'Energy Input'!CC78","v":0},{"$f":"'Energy Input'!CD78","v":0},{"$f":"'Energy Input'!CE78","v":0},{"$f":"'Energy Input'!CF78","v":0},{"$f":"'Energy Input'!CG78","v":0},{"$f":"'Energy Input'!CH78","v":0},{"$f":"'Energy Input'!CI78","v":0},{"$f":"'Energy Input'!CJ78","v":0},{"$f":"'Energy Input'!CK78","v":0},{"$f":"'Energy Input'!CL78","v":0}]
[null,"Total (undiscounted) (£)",null,{"$f":"(D249*D250)/100","v":0},{"$f":"(E249*E250)/100","v":0},{"$f":"(F249*F250)/100","v":0},{"$f":"(G249*G250)/100","v":0},{"$f":"(H249*H250)/100","v":0},{"$f":"(I249*I250)/100","v":0},{"$f":"(J249*J250)/100","v":0},{"$f":"(K249*K250)/100","v":0},{"$f":"(L249*L250)/100","v":0},{"$f":"(M249*M250)/100","v":0},{"$f":"(N249*N250)/100","v":0},{"$f":"(O249*O250)/100","v":0},{"$f":"(P249*P250)/100","v":0},{"$f":"(Q249*Q250)/100","v":0},{"$f":"(R249*R250)/100","v":0},{"$f":"(S249*S250)/100","v":0},{"$f":"(T249*T250)/100","v":0},{"$f":"(U249*U250)/100","v":0},{"$f":"(V249*V250)/100","v":0},{"$f":"(W249*W250)/100","v":0},{"$f":"(X249*X250)/100","v":0},{"$f":"(Y249*Y250)/100","v":0},{"$f":"(Z249*Z250)/100","v":0},{"$f":"(AA249*AA250)/100","v":0},{"$f":"(AB249*AB250)/100","v":0},{"$f":"(AC249*AC250)/100","v":0},{"$f":"(AD249*AD250)/100","v":0},{"$f":"(AE249*AE250)/100","v":0},{"$f":"(AF249*AF250)/100","v":0},{"$f":"(AG249*AG250)/100","v":0},{"$f":"(AH249*AH250)/100","v":0},{"$f":"(AI249*AI250)/100","v":0},{"$f":"(AJ249*AJ250)/100","v":0},{"$f":"(AK249*AK250)/100","v":0},{"$f":"(AL249*AL250)/100","v":0},{"$f":"(AM249*AM250)/100","v":0},{"$f":"(AN249*AN250)/100","v":0},{"$f":"(AO249*AO250)/100","v":0},{"$f":"(AP249*AP250)/100","v":0},{"$f":"(AQ249*AQ250)/100","v":0},{"$f":"(AR249*AR250)/100","v":0},{"$f":"(AS249*AS250)/100","v":0},{"$f":"(AT249*AT250)/100","v":0},{"$f":"(AU249*AU250)/100","v":0},{"$f":"(AV249*AV250)/100","v":0},{"$f":"(AW249*AW250)/100","v":0},{"$f":"(AX249*AX250)/100","v":0},{"$f":"(AY249*AY250)/100","v":0},{"$f":"(AZ249*AZ250)/100","v":0},{"$f":"(BA249*BA250)/100","v":0},{"$f":"(BB249*BB250)/100","v":0},{"$f":"(BC249*BC250)/100","v":0},{"$f":"(BD249*BD250)/100","v":0},{"$f":"(BE249*BE250)/100","v":0},{"$f":"(BF249*BF250)/100","v":0},{"$f":"(BG249*BG250)/100","v":0},{"$f":"(BH249*BH250)/100","v":0},{"$f":"(BI249*BI250)/100","v":0},{"$f":"(BJ249*BJ250)/100","v":0},{"$f":"(BK249*BK250)/100","v":0},{"$f":"(BL249*BL250)/100","v":0},{"$f":"(BM249*BM250)/100","v":0},{"$f":"(BN249*BN250)/100","v":0},{"$f":"(BO249*BO250)/100","v":0},{"$f":"(BP249*BP250)/100","v":0},{"$f":"(BQ249*BQ250)/100","v":0},{"$f":"(BR249*BR250)/100","v":0},{"$f":"(BS249*BS250)/100","v":0},{"$f":"(BT249*BT250)/100","v":0},{"$f":"(BU249*BU250)/100","v":0},{"$f":"(BV249*BV250)/100","v":0},{"$f":"(BW249*BW250)/100","v":0},{"$f":"(BX249*BX250)/100","v":0},{"$f":"(BY249*BY250)/100","v":0},{"$f":"(BZ249*BZ250)/100","v":0},{"$f":"(CA249*CA250)/100","v":0},{"$f":"(CB249*CB250)/100","v":0},{"$f":"(CC249*CC250)/100","v":0},{"$f":"(CD249*CD250)/100","v":0},{"$f":"(CE249*CE250)/100","v":0},{"$f":"(CF249*CF250)/100","v":0}]
[]
[null,"Total",null,{"$f":"SUM(D245,D251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BM245,BM251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Rebound Summary",null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,"Welfare Uplift (not discounted) - Social",null,{"$f":"SUM(D253,D237,D215,D193)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BM253,BM237,BM215,BM193)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Gas - CO2e"]
[null,null,null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,"Domestic"]
[null,"Net Energy Change (kWh)",null,{"$f":"D93*1000000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ93*1000000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP93*1000000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CO2e (kgCO2e)",null,{"$f":"D261*'Data Tables'!$D$33","v":0},{"$f":"E261*'Data Tables'!$D$33","v":0},{"$f":"F261*'Data Tables'!$D$33","v":0},{"$f":"G261*'Data Tables'!$D$33","v":0},{"$f":"H261*'Data Tables'!$D$33","v":0},{"$f":"I261*'Data Tables'!$D$33","v":0},{"$f":"J261*'Data Tables'!$D$33","v":0},{"$f":"K261*'Data Tables'!$D$33","v":0},{"$f":"L261*'Data Tables'!$D$33","v":0},{"$f":"M261*'Data Tables'!$D$33","v":0},{"$f":"N261*'Data Tables'!$D$33","v":0},{"$f":"O261*'Data Tables'!$D$33","v":0},{"$f":"P261*'Data Tables'!$D$33","v":0},{"$f":"Q261*'Data Tables'!$D$33","v":0},{"$f":"R261*'Data Tables'!$D$33","v":0},{"$f":"S261*'Data Tables'!$D$33","v":0},{"$f":"T261*'Data Tables'!$D$33","v":0},{"$f":"U261*'Data Tables'!$D$33","v":0},{"$f":"V261*'Data Tables'!$D$33","v":0},{"$f":"W261*'Data Tables'!$D$33","v":0},{"$f":"X261*'Data Tables'!$D$33","v":0},{"$f":"Y261*'Data Tables'!$D$33","v":0},{"$f":"Z261*'Data Tables'!$D$33","v":0},{"$f":"AA261*'Data Tables'!$D$33","v":0},{"$f":"AB261*'Data Tables'!$D$33","v":0},{"$f":"AC261*'Data Tables'!$D$33","v":0},{"$f":"AD261*'Data Tables'!$D$33","v":0},{"$f":"AE261*'Data Tables'!$D$33","v":0},{"$f":"AF261*'Data Tables'!$D$33","v":0},{"$f":"AG261*'Data Tables'!$D$33","v":0},{"$f":"AH261*'Data Tables'!$D$33","v":0},{"$f":"AI261*'Data Tables'!$D$33","v":0},{"$f":"AJ261*'Data Tables'!$D$33","v":0},{"$f":"AK261*'Data Tables'!$D$33","v":0},{"$f":"AL261*'Data Tables'!$D$33","v":0},{"$f":"AM261*'Data Tables'!$D$33","v":0},{"$f":"AN261*'Data Tables'!$D$33","v":0},{"$f":"AO261*'Data Tables'!$D$33","v":0},{"$f":"AP261*'Data Tables'!$D$33","v":0},{"$f":"AQ261*'Data Tables'!$D$33","v":0},{"$f":"AR261*'Data Tables'!$D$33","v":0},{"$f":"AS261*'Data Tables'!$D$33","v":0},{"$f":"AT261*'Data Tables'!$D$33","v":0},{"$f":"AU261*'Data Tables'!$D$33","v":0},{"$f":"AV261*'Data Tables'!$D$33","v":0},{"$f":"AW261*'Data Tables'!$D$33","v":0},{"$f":"AX261*'Data Tables'!$D$33","v":0},{"$f":"AY261*'Data Tables'!$D$33","v":0},{"$f":"AZ261*'Data Tables'!$D$33","v":0},{"$f":"BA261*'Data Tables'!$D$33","v":0},{"$f":"BB261*'Data Tables'!$D$33","v":0},{"$f":"BC261*'Data Tables'!$D$33","v":0},{"$f":"BD261*'Data Tables'!$D$33","v":0},{"$f":"BE261*'Data Tables'!$D$33","v":0},{"$f":"BF261*'Data Tables'!$D$33","v":0},{"$f":"BG261*'Data Tables'!$D$33","v":0},{"$f":"BH261*'Data Tables'!$D$33","v":0},{"$f":"BI261*'Data Tables'!$D$33","v":0},{"$f":"BJ261*'Data Tables'!$D$33","v":0},{"$f":"BK261*'Data Tables'!$D$33","v":0},{"$f":"BL261*'Data Tables'!$D$33","v":0},{"$f":"BM261*'Data Tables'!$D$33","v":0},{"$f":"BN261*'Data Tables'!$D$33","v":0},{"$f":"BO261*'Data Tables'!$D$33","v":0},{"$f":"BP261*'Data Tables'!$D$33","v":0},{"$f":"BQ261*'Data Tables'!$D$33","v":0},{"$f":"BR261*'Data Tables'!$D$33","v":0},{"$f":"BS261*'Data Tables'!$D$33","v":0},{"$f":"BT261*'Data Tables'!$D$33","v":0},{"$f":"BU261*'Data Tables'!$D$33","v":0},{"$f":"BV261*'Data Tables'!$D$33","v":0},{"$f":"BW261*'Data Tables'!$D$33","v":0},{"$f":"BX261*'Data Tables'!$D$33","v":0},{"$f":"BY261*'Data Tables'!$D$33","v":0},{"$f":"BZ261*'Data Tables'!$D$33","v":0},{"$f":"CA261*'Data Tables'!$D$33","v":0},{"$f":"CB261*'Data Tables'!$D$33","v":0},{"$f":"CC261*'Data Tables'!$D$33","v":0},{"$f":"CD261*'Data Tables'!$D$33","v":0},{"$f":"CE261*'Data Tables'!$D$33","v":0},{"$f":"CF261*'Data Tables'!$D$33","v":0}]
[]
[null,"Commercial"]
[null,"Net Energy Change (kWh)",null,{"$f":"D99*1000000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ99*1000000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP99*1000000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CO2e (kgCO2e)",null,{"$f":"D265*'Data Tables'!$D$33","v":0},{"$f":"E265*'Data Tables'!$D$33","v":0},{"$f":"F265*'Data Tables'!$D$33","v":0},{"$f":"G265*'Data Tables'!$D$33","v":0},{"$f":"H265*'Data Tables'!$D$33","v":0},{"$f":"I265*'Data Tables'!$D$33","v":0},{"$f":"J265*'Data Tables'!$D$33","v":0},{"$f":"K265*'Data Tables'!$D$33","v":0},{"$f":"L265*'Data Tables'!$D$33","v":0},{"$f":"M265*'Data Tables'!$D$33","v":0},{"$f":"N265*'Data Tables'!$D$33","v":0},{"$f":"O265*'Data Tables'!$D$33","v":0},{"$f":"P265*'Data Tables'!$D$33","v":0},{"$f":"Q265*'Data Tables'!$D$33","v":0},{"$f":"R265*'Data Tables'!$D$33","v":0},{"$f":"S265*'Data Tables'!$D$33","v":0},{"$f":"T265*'Data Tables'!$D$33","v":0},{"$f":"U265*'Data Tables'!$D$33","v":0},{"$f":"V265*'Data Tables'!$D$33","v":0},{"$f":"W265*'Data Tables'!$D$33","v":0},{"$f":"X265*'Data Tables'!$D$33","v":0},{"$f":"Y265*'Data Tables'!$D$33","v":0},{"$f":"Z265*'Data Tables'!$D$33","v":0},{"$f":"AA265*'Data Tables'!$D$33","v":0},{"$f":"AB265*'Data Tables'!$D$33","v":0},{"$f":"AC265*'Data Tables'!$D$33","v":0},{"$f":"AD265*'Data Tables'!$D$33","v":0},{"$f":"AE265*'Data Tables'!$D$33","v":0},{"$f":"AF265*'Data Tables'!$D$33","v":0},{"$f":"AG265*'Data Tables'!$D$33","v":0},{"$f":"AH265*'Data Tables'!$D$33","v":0},{"$f":"AI265*'Data Tables'!$D$33","v":0},{"$f":"AJ265*'Data Tables'!$D$33","v":0},{"$f":"AK265*'Data Tables'!$D$33","v":0},{"$f":"AL265*'Data Tables'!$D$33","v":0},{"$f":"AM265*'Data Tables'!$D$33","v":0},{"$f":"AN265*'Data Tables'!$D$33","v":0},{"$f":"AO265*'Data Tables'!$D$33","v":0},{"$f":"AP265*'Data Tables'!$D$33","v":0},{"$f":"AQ265*'Data Tables'!$D$33","v":0},{"$f":"AR265*'Data Tables'!$D$33","v":0},{"$f":"AS265*'Data Tables'!$D$33","v":0},{"$f":"AT265*'Data Tables'!$D$33","v":0},{"$f":"AU265*'Data Tables'!$D$33","v":0},{"$f":"AV265*'Data Tables'!$D$33","v":0},{"$f":"AW265*'Data Tables'!$D$33","v":0},{"$f":"AX265*'Data Tables'!$D$33","v":0},{"$f":"AY265*'Data Tables'!$D$33","v":0},{"$f":"AZ265*'Data Tables'!$D$33","v":0},{"$f":"BA265*'Data Tables'!$D$33","v":0},{"$f":"BB265*'Data Tables'!$D$33","v":0},{"$f":"BC265*'Data Tables'!$D$33","v":0},{"$f":"BD265*'Data Tables'!$D$33","v":0},{"$f":"BE265*'Data Tables'!$D$33","v":0},{"$f":"BF265*'Data Tables'!$D$33","v":0},{"$f":"BG265*'Data Tables'!$D$33","v":0},{"$f":"BH265*'Data Tables'!$D$33","v":0},{"$f":"BI265*'Data Tables'!$D$33","v":0},{"$f":"BJ265*'Data Tables'!$D$33","v":0},{"$f":"BK265*'Data Tables'!$D$33","v":0},{"$f":"BL265*'Data Tables'!$D$33","v":0},{"$f":"BM265*'Data Tables'!$D$33","v":0},{"$f":"BN265*'Data Tables'!$D$33","v":0},{"$f":"BO265*'Data Tables'!$D$33","v":0},{"$f":"BP265*'Data Tables'!$D$33","v":0},{"$f":"BQ265*'Data Tables'!$D$33","v":0},{"$f":"BR265*'Data Tables'!$D$33","v":0},{"$f":"BS265*'Data Tables'!$D$33","v":0},{"$f":"BT265*'Data Tables'!$D$33","v":0},{"$f":"BU265*'Data Tables'!$D$33","v":0},{"$f":"BV265*'Data Tables'!$D$33","v":0},{"$f":"BW265*'Data Tables'!$D$33","v":0},{"$f":"BX265*'Data Tables'!$D$33","v":0},{"$f":"BY265*'Data Tables'!$D$33","v":0},{"$f":"BZ265*'Data Tables'!$D$33","v":0},{"$f":"CA265*'Data Tables'!$D$33","v":0},{"$f":"CB265*'Data Tables'!$D$33","v":0},{"$f":"CC265*'Data Tables'!$D$33","v":0},{"$f":"CD265*'Data Tables'!$D$33","v":0},{"$f":"CE265*'Data Tables'!$D$33","v":0},{"$f":"CF265*'Data Tables'!$D$33","v":0}]
[]
[null,"Industrial"]
[null,"Net Energy Change (kWh)",null,{"$f":"D105*1000000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ105*1000000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP105*1000000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CO2e (kgCO2e)",null,{"$f":"D269*'Data Tables'!$D$33","v":0},{"$f":"E269*'Data Tables'!$D$33","v":0},{"$f":"F269*'Data Tables'!$D$33","v":0},{"$f":"G269*'Data Tables'!$D$33","v":0},{"$f":"H269*'Data Tables'!$D$33","v":0},{"$f":"I269*'Data Tables'!$D$33","v":0},{"$f":"J269*'Data Tables'!$D$33","v":0},{"$f":"K269*'Data Tables'!$D$33","v":0},{"$f":"L269*'Data Tables'!$D$33","v":0},{"$f":"M269*'Data Tables'!$D$33","v":0},{"$f":"N269*'Data Tables'!$D$33","v":0},{"$f":"O269*'Data Tables'!$D$33","v":0},{"$f":"P269*'Data Tables'!$D$33","v":0},{"$f":"Q269*'Data Tables'!$D$33","v":0},{"$f":"R269*'Data Tables'!$D$33","v":0},{"$f":"S269*'Data Tables'!$D$33","v":0},{"$f":"T269*'Data Tables'!$D$33","v":0},{"$f":"U269*'Data Tables'!$D$33","v":0},{"$f":"V269*'Data Tables'!$D$33","v":0},{"$f":"W269*'Data Tables'!$D$33","v":0},{"$f":"X269*'Data Tables'!$D$33","v":0},{"$f":"Y269*'Data Tables'!$D$33","v":0},{"$f":"Z269*'Data Tables'!$D$33","v":0},{"$f":"AA269*'Data Tables'!$D$33","v":0},{"$f":"AB269*'Data Tables'!$D$33","v":0},{"$f":"AC269*'Data Tables'!$D$33","v":0},{"$f":"AD269*'Data Tables'!$D$33","v":0},{"$f":"AE269*'Data Tables'!$D$33","v":0},{"$f":"AF269*'Data Tables'!$D$33","v":0},{"$f":"AG269*'Data Tables'!$D$33","v":0},{"$f":"AH269*'Data Tables'!$D$33","v":0},{"$f":"AI269*'Data Tables'!$D$33","v":0},{"$f":"AJ269*'Data Tables'!$D$33","v":0},{"$f":"AK269*'Data Tables'!$D$33","v":0},{"$f":"AL269*'Data Tables'!$D$33","v":0},{"$f":"AM269*'Data Tables'!$D$33","v":0},{"$f":"AN269*'Data Tables'!$D$33","v":0},{"$f":"AO269*'Data Tables'!$D$33","v":0},{"$f":"AP269*'Data Tables'!$D$33","v":0},{"$f":"AQ269*'Data Tables'!$D$33","v":0},{"$f":"AR269*'Data Tables'!$D$33","v":0},{"$f":"AS269*'Data Tables'!$D$33","v":0},{"$f":"AT269*'Data Tables'!$D$33","v":0},{"$f":"AU269*'Data Tables'!$D$33","v":0},{"$f":"AV269*'Data Tables'!$D$33","v":0},{"$f":"AW269*'Data Tables'!$D$33","v":0},{"$f":"AX269*'Data Tables'!$D$33","v":0},{"$f":"AY269*'Data Tables'!$D$33","v":0},{"$f":"AZ269*'Data Tables'!$D$33","v":0},{"$f":"BA269*'Data Tables'!$D$33","v":0},{"$f":"BB269*'Data Tables'!$D$33","v":0},{"$f":"BC269*'Data Tables'!$D$33","v":0},{"$f":"BD269*'Data Tables'!$D$33","v":0},{"$f":"BE269*'Data Tables'!$D$33","v":0},{"$f":"BF269*'Data Tables'!$D$33","v":0},{"$f":"BG269*'Data Tables'!$D$33","v":0},{"$f":"BH269*'Data Tables'!$D$33","v":0},{"$f":"BI269*'Data Tables'!$D$33","v":0},{"$f":"BJ269*'Data Tables'!$D$33","v":0},{"$f":"BK269*'Data Tables'!$D$33","v":0},{"$f":"BL269*'Data Tables'!$D$33","v":0},{"$f":"BM269*'Data Tables'!$D$33","v":0},{"$f":"BN269*'Data Tables'!$D$33","v":0},{"$f":"BO269*'Data Tables'!$D$33","v":0},{"$f":"BP269*'Data Tables'!$D$33","v":0},{"$f":"BQ269*'Data Tables'!$D$33","v":0},{"$f":"BR269*'Data Tables'!$D$33","v":0},{"$f":"BS269*'Data Tables'!$D$33","v":0},{"$f":"BT269*'Data Tables'!$D$33","v":0},{"$f":"BU269*'Data Tables'!$D$33","v":0},{"$f":"BV269*'Data Tables'!$D$33","v":0},{"$f":"BW269*'Data Tables'!$D$33","v":0},{"$f":"BX269*'Data Tables'!$D$33","v":0},{"$f":"BY269*'Data Tables'!$D$33","v":0},{"$f":"BZ269*'Data Tables'!$D$33","v":0},{"$f":"CA269*'Data Tables'!$D$33","v":0},{"$f":"CB269*'Data Tables'!$D$33","v":0},{"$f":"CC269*'Data Tables'!$D$33","v":0},{"$f":"CD269*'Data Tables'!$D$33","v":0},{"$f":"CE269*'Data Tables'!$D$33","v":0},{"$f":"CF269*'Data Tables'!$D$33","v":0}]
[]
[null,"Price £/tCO2e",null,{"$f":"IF($C$5=\"Low\", 'Data Tables'!H8,IF($C$5=\"Central\", 'Data Tables'!H9,IF($C$5=\"High\",'Data Tables'!H10)))","v":240.95847727115512},{"$f":"IF($C$5=\"Low\", 'Data Tables'!I8,IF($C$5=\"Central\", 'Data Tables'!I9,IF($C$5=\"High\",'Data Tables'!I10)))","v":244.62789570675648},{"$f":"IF($C$5=\"Low\", 'Data Tables'!J8,IF($C$5=\"Central\", 'Data Tables'!J9,IF($C$5=\"High\",'Data Tables'!J10)))","v":248.35319361092027},{"$f":"IF($C$5=\"Low\", 'Data Tables'!K8,IF($C$5=\"Central\", 'Data Tables'!K9,IF($C$5=\"High\",'Data Tables'!K10)))","v":252.13522194002059},{"$f":"IF($C$5=\"Low\", 'Data Tables'!L8,IF($C$5=\"Central\", 'Data Tables'!L9,IF($C$5=\"High\",'Data Tables'!L10)))","v":255.97484460915797},{"$f":"IF($C$5=\"Low\", 'Data Tables'!M8,IF($C$5=\"Central\", 'Data Tables'!M9,IF($C$5=\"High\",'Data Tables'!M10)))","v":259.87293868950047},{"$f":"IF($C$5=\"Low\", 'Data Tables'!N8,IF($C$5=\"Central\", 'Data Tables'!N9,IF($C$5=\"High\",'Data Tables'!N10)))","v":263.83039460862994},{"$f":"IF($C$5=\"Low\", 'Data Tables'!O8,IF($C$5=\"Central\", 'Data Tables'!O9,IF($C$5=\"High\",'Data Tables'!O10)))","v":267.84811635393902},{"$f":"IF($C$5=\"Low\", 'Data Tables'!P8,IF($C$5=\"Central\", 'Data Tables'!P9,IF($C$5=\"High\",'Data Tables'!P10)))","v":271.92702167912591},{"$f":"IF($C$5=\"Low\", 'Data Tables'!Q8,IF($C$5=\"Central\", 'Data Tables'!Q9,IF($C$5=\"High\",'Data Tables'!Q10)))","v":276.06804231383342},{"$f":"IF($C$5=\"Low\", 'Data Tables'!R8,IF($C$5=\"Central\", 'Data Tables'!R9,IF($C$5=\"High\",'Data Tables'!R10)))","v":280.27212417648065},{"$f":"IF($C$5=\"Low\", 'Data Tables'!S8,IF($C$5=\"Central\", 'Data Tables'!S9,IF($C$5=\"High\",'Data Tables'!S10)))","v":284.54022759033569},{"$f":"IF($C$5=\"Low\", 'Data Tables'!T8,IF($C$5=\"Central\", 'Data Tables'!T9,IF($C$5=\"High\",'Data Tables'!T10)))","v":288.87332750287885},{"$f":"IF($C$5=\"Low\", 'Data Tables'!U8,IF($C$5=\"Central\", 'Data Tables'!U9,IF($C$5=\"High\",'Data Tables'!U10)))","v":293.27241370850646},{"$f":"IF($C$5=\"Low\", 'Data Tables'!V8,IF($C$5=\"Central\", 'Data Tables'!V9,IF($C$5=\"High\",'Data Tables'!V10)))","v":297.73849107462587},{"$f":"IF($C$5=\"Low\", 'Data Tables'!W8,IF($C$5=\"Central\", 'Data Tables'!W9,IF($C$5=\"High\",'Data Tables'!W10)))","v":302.27257977119376},{"$f":"IF($C$5=\"Low\", 'Data Tables'!X8,IF($C$5=\"Central\", 'Data Tables'!X9,IF($C$5=\"High\",'Data Tables'!X10)))","v":306.87571550375003},{"$f":"IF($C$5=\"Low\", 'Data Tables'!Y8,IF($C$5=\"Central\", 'Data Tables'!Y9,IF($C$5=\"High\",'Data Tables'!Y10)))","v":311.54894975000002},{"$f":"IF($C$5=\"Low\", 'Data Tables'!Z8,IF($C$5=\"Central\", 'Data Tables'!Z9,IF($C$5=\"High\",'Data Tables'!Z10)))","v":316.29335000000003},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AA8,IF($C$5=\"Central\", 'Data Tables'!AA9,IF($C$5=\"High\",'Data Tables'!AA10)))","v":321.11},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AB8,IF($C$5=\"Central\", 'Data Tables'!AB9,IF($C$5=\"High\",'Data Tables'!AB10)))","v":326},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AC8,IF($C$5=\"Central\", 'Data Tables'!AC9,IF($C$5=\"High\",'Data Tables'!AC10)))","v":330.89},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AD8,IF($C$5=\"Central\", 'Data Tables'!AD9,IF($C$5=\"High\",'Data Tables'!AD10)))","v":335.85334999999998},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AE8,IF($C$5=\"Central\", 'Data Tables'!AE9,IF($C$5=\"High\",'Data Tables'!AE10)))","v":340.89115024999995},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AF8,IF($C$5=\"Central\", 'Data Tables'!AF9,IF($C$5=\"High\",'Data Tables'!AF10)))","v":346.00451750374992},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AG8,IF($C$5=\"Central\", 'Data Tables'!AG9,IF($C$5=\"High\",'Data Tables'!AG10)))","v":351.19458526630615},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AH8,IF($C$5=\"Central\", 'Data Tables'!AH9,IF($C$5=\"High\",'Data Tables'!AH10)))","v":356.4625040453007},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AI8,IF($C$5=\"Central\", 'Data Tables'!AI9,IF($C$5=\"High\",'Data Tables'!AI10)))","v":361.80944160598017},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AJ8,IF($C$5=\"Central\", 'Data Tables'!AJ9,IF($C$5=\"High\",'Data Tables'!AJ10)))","v":367.23658323006981},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AK8,IF($C$5=\"Central\", 'Data Tables'!AK9,IF($C$5=\"High\",'Data Tables'!AK10)))","v":372.74513197852082},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AL8,IF($C$5=\"Central\", 'Data Tables'!AL9,IF($C$5=\"High\",'Data Tables'!AL10)))","v":378.33630895819857},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AM8,IF($C$5=\"Central\", 'Data Tables'!AM9,IF($C$5=\"High\",'Data Tables'!AM10)))","v":384.01135359257154},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AN8,IF($C$5=\"Central\", 'Data Tables'!AN9,IF($C$5=\"High\",'Data Tables'!AN10)))","v":389.77152389646005},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AO8,IF($C$5=\"Central\", 'Data Tables'!AO9,IF($C$5=\"High\",'Data Tables'!AO10)))","v":395.6180967549069},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AP8,IF($C$5=\"Central\", 'Data Tables'!AP9,IF($C$5=\"High\",'Data Tables'!AP10)))","v":401.55236820623048},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AQ8,IF($C$5=\"Central\", 'Data Tables'!AQ9,IF($C$5=\"High\",'Data Tables'!AQ10)))","v":407.5756537293239},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AR8,IF($C$5=\"Central\", 'Data Tables'!AR9,IF($C$5=\"High\",'Data Tables'!AR10)))","v":413.6892885352637},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AS8,IF($C$5=\"Central\", 'Data Tables'!AS9,IF($C$5=\"High\",'Data Tables'!AS10)))","v":419.89462786329261},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AT8,IF($C$5=\"Central\", 'Data Tables'!AT9,IF($C$5=\"High\",'Data Tables'!AT10)))","v":426.19304728124195},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AU8,IF($C$5=\"Central\", 'Data Tables'!AU9,IF($C$5=\"High\",'Data Tables'!AU10)))","v":432.58594299046052},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AV8,IF($C$5=\"Central\", 'Data Tables'!AV9,IF($C$5=\"High\",'Data Tables'!AV10)))","v":439.07473213531739},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AW8,IF($C$5=\"Central\", 'Data Tables'!AW9,IF($C$5=\"High\",'Data Tables'!AW10)))","v":445.66085311734713},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AX8,IF($C$5=\"Central\", 'Data Tables'!AX9,IF($C$5=\"High\",'Data Tables'!AX10)))","v":452.34576591410729},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AY8,IF($C$5=\"Central\", 'Data Tables'!AY9,IF($C$5=\"High\",'Data Tables'!AY10)))","v":459.13095240281888},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AZ8,IF($C$5=\"Central\", 'Data Tables'!AZ9,IF($C$5=\"High\",'Data Tables'!AZ10)))","v":466.01791668886113},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BA8,IF($C$5=\"Central\", 'Data Tables'!BA9,IF($C$5=\"High\",'Data Tables'!BA10)))","v":473.00818543919399},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BB8,IF($C$5=\"Central\", 'Data Tables'!BB9,IF($C$5=\"High\",'Data Tables'!BB10)))","v":480.10330822078186},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BC8,IF($C$5=\"Central\", 'Data Tables'!BC9,IF($C$5=\"High\",'Data Tables'!BC10)))","v":487.30485784409353},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BD8,IF($C$5=\"Central\", 'Data Tables'!BD9,IF($C$5=\"High\",'Data Tables'!BD10)))","v":494.61443071175489},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BE8,IF($C$5=\"Central\", 'Data Tables'!BE9,IF($C$5=\"High\",'Data Tables'!BE10)))","v":502.03364717243119},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BF8,IF($C$5=\"Central\", 'Data Tables'!BF9,IF($C$5=\"High\",'Data Tables'!BF10)))","v":509.56415188001762},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BG8,IF($C$5=\"Central\", 'Data Tables'!BG9,IF($C$5=\"High\",'Data Tables'!BG10)))","v":517.20761415821778},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BH8,IF($C$5=\"Central\", 'Data Tables'!BH9,IF($C$5=\"High\",'Data Tables'!BH10)))","v":524.96572837059102},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BI8,IF($C$5=\"Central\", 'Data Tables'!BI9,IF($C$5=\"High\",'Data Tables'!BI10)))","v":532.84021429614984},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BJ8,IF($C$5=\"Central\", 'Data Tables'!BJ9,IF($C$5=\"High\",'Data Tables'!BJ10)))","v":540.83281751059201},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BK8,IF($C$5=\"Central\", 'Data Tables'!BK9,IF($C$5=\"High\",'Data Tables'!BK10)))","v":548.94530977325087},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BL8,IF($C$5=\"Central\", 'Data Tables'!BL9,IF($C$5=\"High\",'Data Tables'!BL10)))","v":557.17948941984957},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BM8,IF($C$5=\"Central\", 'Data Tables'!BM9,IF($C$5=\"High\",'Data Tables'!BM10)))","v":565.53718176114728},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BN8,IF($C$5=\"Central\", 'Data Tables'!BN9,IF($C$5=\"High\",'Data Tables'!BN10)))","v":574.02023948756448},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BO8,IF($C$5=\"Central\", 'Data Tables'!BO9,IF($C$5=\"High\",'Data Tables'!BO10)))","v":582.63054307987784},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BP8,IF($C$5=\"Central\", 'Data Tables'!BP9,IF($C$5=\"High\",'Data Tables'!BP10)))","v":591.37000122607594},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BQ8,IF($C$5=\"Central\", 'Data Tables'!BQ9,IF($C$5=\"High\",'Data Tables'!BQ10)))","v":600.24055124446704},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BR8,IF($C$5=\"Central\", 'Data Tables'!BR9,IF($C$5=\"High\",'Data Tables'!BR10)))","v":609.24415951313404},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BS8,IF($C$5=\"Central\", 'Data Tables'!BS9,IF($C$5=\"High\",'Data Tables'!BS10)))","v":618.38282190583095},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BT8,IF($C$5=\"Central\", 'Data Tables'!BT9,IF($C$5=\"High\",'Data Tables'!BT10)))","v":627.65856423441835},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BU8,IF($C$5=\"Central\", 'Data Tables'!BU9,IF($C$5=\"High\",'Data Tables'!BU10)))","v":637.07344269793452},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BV8,IF($C$5=\"Central\", 'Data Tables'!BV9,IF($C$5=\"High\",'Data Tables'!BV10)))","v":646.62954433840343},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BW8,IF($C$5=\"Central\", 'Data Tables'!BW9,IF($C$5=\"High\",'Data Tables'!BW10)))","v":656.32898750347942},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BX8,IF($C$5=\"Central\", 'Data Tables'!BX9,IF($C$5=\"High\",'Data Tables'!BX10)))","v":666.17392231603151},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BY8,IF($C$5=\"Central\", 'Data Tables'!BY9,IF($C$5=\"High\",'Data Tables'!BY10)))","v":676.1665311507719},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BZ8,IF($C$5=\"Central\", 'Data Tables'!BZ9,IF($C$5=\"High\",'Data Tables'!BZ10)))","v":686.30902911803344},{"$f":"IF($C$5=\"Low\", 'Data Tables'!CA8,IF($C$5=\"Central\", 'Data Tables'!CA9,IF($C$5=\"High\",'Data Tables'!CA10)))","v":696.60366455480391},{"$f":"IF($C$5=\"Low\", 'Data Tables'!CB8,IF($C$5=\"Central\", 'Data Tables'!CB9,IF($C$5=\"High\",'Data Tables'!CB10)))","v":707.05271952312592},{"$f":"IF($C$5=\"Low\", 'Data Tables'!CC8,IF($C$5=\"Central\", 'Data Tables'!CC9,IF($C$5=\"High\",'Data Tables'!CC10)))","v":717.65851031597276},{"$f":"IF($C$5=\"Low\", 'Data Tables'!CD8,IF($C$5=\"Central\", 'Data Tables'!CD9,IF($C$5=\"High\",'Data Tables'!CD10)))","v":728.42338797071227},{"$f":"IF($C$5=\"Low\", 'Data Tables'!CE8,IF($C$5=\"Central\", 'Data Tables'!CE9,IF($C$5=\"High\",'Data Tables'!CE10)))","v":739.34973879027291},{"$f":"IF($C$5=\"Low\", 'Data Tables'!CF8,IF($C$5=\"Central\", 'Data Tables'!CF9,IF($C$5=\"High\",'Data Tables'!CF10)))","v":750.43998487212696},{"$f":"IF($C$5=\"Low\", 'Data Tables'!CG8,IF($C$5=\"Central\", 'Data Tables'!CG9,IF($C$5=\"High\",'Data Tables'!CG10)))","v":761.69658464520876},{"$f":"IF($C$5=\"Low\", 'Data Tables'!CH8,IF($C$5=\"Central\", 'Data Tables'!CH9,IF($C$5=\"High\",'Data Tables'!CH10)))","v":773.1220334148868},{"$f":"IF($C$5=\"Low\", 'Data Tables'!CI8,IF($C$5=\"Central\", 'Data Tables'!CI9,IF($C$5=\"High\",'Data Tables'!CI10)))","v":784.71886391611008},{"$f":"IF($C$5=\"Low\", 'Data Tables'!CJ8,IF($C$5=\"Central\", 'Data Tables'!CJ9,IF($C$5=\"High\",'Data Tables'!CJ10)))","v":796.4896468748517}]
[null,"Price £/tCO2e - GDP deflated to start year",null,{"$f":"D272*(100/'GDP Deflators'!$D$26)","v":251.96443695845309},{"$f":"E272*(100/'GDP Deflators'!$D$26)","v":255.80145884106915},{"$f":"F272*(100/'GDP Deflators'!$D$26)","v":259.69691252900418},{"$f":"G272*(100/'GDP Deflators'!$D$26)","v":263.65168784670476},{"$f":"H272*(100/'GDP Deflators'!$D$26)","v":267.66668816924346},{"$f":"I272*(100/'GDP Deflators'!$D$26)","v":271.74283062867352},{"$f":"J272*(100/'GDP Deflators'!$D$26)","v":275.88104632352645},{"$f":"K272*(100/'GDP Deflators'!$D$26)","v":280.08228053149895},{"$f":"L272*(100/'GDP Deflators'!$D$26)","v":284.34749292537964},{"$f":"M272*(100/'GDP Deflators'!$D$26)","v":288.67765779226357},{"$f":"N272*(100/'GDP Deflators'!$D$26)","v":293.07376425610516},{"$f":"O272*(100/'GDP Deflators'!$D$26)","v":297.53681650366008},{"$f":"P272*(100/'GDP Deflators'!$D$26)","v":302.06783401386809},{"$f":"Q272*(100/'GDP Deflators'!$D$26)","v":306.66785179072906},{"$f":"R272*(100/'GDP Deflators'!$D$26)","v":311.33792059972495},{"$f":"S272*(100/'GDP Deflators'!$D$26)","v":316.07910720784258},{"$f":"T272*(100/'GDP Deflators'!$D$26)","v":320.89249462725138},{"$f":"U272*(100/'GDP Deflators'!$D$26)","v":325.7791823626917},{"$f":"V272*(100/'GDP Deflators'!$D$26)","v":330.74028666263121},{"$f":"W272*(100/'GDP Deflators'!$D$26)","v":335.77694077424485},{"$f":"X272*(100/'GDP Deflators'!$D$26)","v":340.89029520227905},{"$f":"Y272*(100/'GDP Deflators'!$D$26)","v":346.00364963031319},{"$f":"Z272*(100/'GDP Deflators'!$D$26)","v":351.19370437476789},{"$f":"AA272*(100/'GDP Deflators'!$D$26)","v":356.46160994038939},{"$f":"AB272*(100/'GDP Deflators'!$D$26)","v":361.8085340894952},{"$f":"AC272*(100/'GDP Deflators'!$D$26)","v":367.2356621008376},{"$f":"AD272*(100/'GDP Deflators'!$D$26)","v":372.74419703235014},{"$f":"AE272*(100/'GDP Deflators'!$D$26)","v":378.33535998783532},{"$f":"AF272*(100/'GDP Deflators'!$D$26)","v":384.01039038765276},{"$f":"AG272*(100/'GDP Deflators'!$D$26)","v":389.77054624346755},{"$f":"AH272*(100/'GDP Deflators'!$D$26)","v":395.61710443711951},{"$f":"AI272*(100/'GDP Deflators'!$D$26)","v":401.55136100367628},{"$f":"AJ272*(100/'GDP Deflators'!$D$26)","v":407.57463141873137},{"$f":"AK272*(100/'GDP Deflators'!$D$26)","v":413.68825089001228},{"$f":"AL272*(100/'GDP Deflators'!$D$26)","v":419.89357465336241},{"$f":"AM272*(100/'GDP Deflators'!$D$26)","v":426.19197827316282},{"$f":"AN272*(100/'GDP Deflators'!$D$26)","v":432.58485794726022},{"$f":"AO272*(100/'GDP Deflators'!$D$26)","v":439.07363081646906},{"$f":"AP272*(100/'GDP Deflators'!$D$26)","v":445.65973527871603},{"$f":"AQ272*(100/'GDP Deflators'!$D$26)","v":452.34463130789675},{"$f":"AR272*(100/'GDP Deflators'!$D$26)","v":459.12980077751513},{"$f":"AS272*(100/'GDP Deflators'!$D$26)","v":466.01674778917783},{"$f":"AT272*(100/'GDP Deflators'!$D$26)","v":473.00699900601546},{"$f":"AU272*(100/'GDP Deflators'!$D$26)","v":480.10210399110565},{"$f":"AV272*(100/'GDP Deflators'!$D$26)","v":487.30363555097222},{"$f":"AW272*(100/'GDP Deflators'!$D$26)","v":494.61319008423675},{"$f":"AX272*(100/'GDP Deflators'!$D$26)","v":502.03238793550025},{"$f":"AY272*(100/'GDP Deflators'!$D$26)","v":509.56287375453269},{"$f":"AZ272*(100/'GDP Deflators'!$D$26)","v":517.20631686085062},{"$f":"BA272*(100/'GDP Deflators'!$D$26)","v":524.96441161376333},{"$f":"BB272*(100/'GDP Deflators'!$D$26)","v":532.83887778796975},{"$f":"BC272*(100/'GDP Deflators'!$D$26)","v":540.83146095478924},{"$f":"BD272*(100/'GDP Deflators'!$D$26)","v":548.94393286911099},{"$f":"BE272*(100/'GDP Deflators'!$D$26)","v":557.17809186214765},{"$f":"BF272*(100/'GDP Deflators'!$D$26)","v":565.53576324007975},{"$f":"BG272*(100/'GDP Deflators'!$D$26)","v":574.01879968868093},{"$f":"BH272*(100/'GDP Deflators'!$D$26)","v":582.62908168401111},{"$f":"BI272*(100/'GDP Deflators'!$D$26)","v":591.36851790927119},{"$f":"BJ272*(100/'GDP Deflators'!$D$26)","v":600.23904567791033},{"$f":"BK272*(100/'GDP Deflators'!$D$26)","v":609.24263136307889},{"$f":"BL272*(100/'GDP Deflators'!$D$26)","v":618.38127083352492},{"$f":"BM272*(100/'GDP Deflators'!$D$26)","v":627.65698989602777},{"$f":"BN272*(100/'GDP Deflators'!$D$26)","v":637.07184474446819},{"$f":"BO272*(100/'GDP Deflators'!$D$26)","v":646.62792241563511},{"$f":"BP272*(100/'GDP Deflators'!$D$26)","v":656.3273412518696},{"$f":"BQ272*(100/'GDP Deflators'!$D$26)","v":666.17225137064747},{"$f":"BR272*(100/'GDP Deflators'!$D$26)","v":676.16483514120716},{"$f":"BS272*(100/'GDP Deflators'!$D$26)","v":686.30730766832517},{"$f":"BT272*(100/'GDP Deflators'!$D$26)","v":696.60191728334996},{"$f":"BU272*(100/'GDP Deflators'!$D$26)","v":707.05094604260012},{"$f":"BV272*(100/'GDP Deflators'!$D$26)","v":717.6567102332391},{"$f":"BW272*(100/'GDP Deflators'!$D$26)","v":728.42156088673767},{"$f":"BX272*(100/'GDP Deflators'!$D$26)","v":739.34788430003857},{"$f":"BY272*(100/'GDP Deflators'!$D$26)","v":750.43810256453912},{"$f":"BZ272*(100/'GDP Deflators'!$D$26)","v":761.69467410300717},{"$f":"CA272*(100/'GDP Deflators'!$D$26)","v":773.12009421455218},{"$f":"CB272*(100/'GDP Deflators'!$D$26)","v":784.71689562777044},{"$f":"CC272*(100/'GDP Deflators'!$D$26)","v":796.48764906218685},{"$f":"CD272*(100/'GDP Deflators'!$D$26)","v":808.43496379811961},{"$f":"CE272*(100/'GDP Deflators'!$D$26)","v":820.56148825509138},{"$f":"CF272*(100/'GDP Deflators'!$D$26)","v":832.86991057891771}]
[null,"Total",null,{"$f":"SUM(D262,D266,D270)*D273/1000","v":0},{"$f":"SUM(E262,E266,E270)*E273/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ262,BQ266,BQ270)*BQ273/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Coal - CO2e"]
[null,null,null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,"Domestic"]
[null,"Net Energy Change (kWh)",null,{"$f":"D115*1000000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ115*1000000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP115*1000000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CO2e (kgCO2e)",null,{"$f":"D279*'Data Tables'!$D$35","v":0},{"$f":"E279*'Data Tables'!$D$35","v":0},{"$f":"F279*'Data Tables'!$D$35","v":0},{"$f":"G279*'Data Tables'!$D$35","v":0},{"$f":"H279*'Data Tables'!$D$35","v":0},{"$f":"I279*'Data Tables'!$D$35","v":0},{"$f":"J279*'Data Tables'!$D$35","v":0},{"$f":"K279*'Data Tables'!$D$35","v":0},{"$f":"L279*'Data Tables'!$D$35","v":0},{"$f":"M279*'Data Tables'!$D$35","v":0},{"$f":"N279*'Data Tables'!$D$35","v":0},{"$f":"O279*'Data Tables'!$D$35","v":0},{"$f":"P279*'Data Tables'!$D$35","v":0},{"$f":"Q279*'Data Tables'!$D$35","v":0},{"$f":"R279*'Data Tables'!$D$35","v":0},{"$f":"S279*'Data Tables'!$D$35","v":0},{"$f":"T279*'Data Tables'!$D$35","v":0},{"$f":"U279*'Data Tables'!$D$35","v":0},{"$f":"V279*'Data Tables'!$D$35","v":0},{"$f":"W279*'Data Tables'!$D$35","v":0},{"$f":"X279*'Data Tables'!$D$35","v":0},{"$f":"Y279*'Data Tables'!$D$35","v":0},{"$f":"Z279*'Data Tables'!$D$35","v":0},{"$f":"AA279*'Data Tables'!$D$35","v":0},{"$f":"AB279*'Data Tables'!$D$35","v":0},{"$f":"AC279*'Data Tables'!$D$35","v":0},{"$f":"AD279*'Data Tables'!$D$35","v":0},{"$f":"AE279*'Data Tables'!$D$35","v":0},{"$f":"AF279*'Data Tables'!$D$35","v":0},{"$f":"AG279*'Data Tables'!$D$35","v":0},{"$f":"AH279*'Data Tables'!$D$35","v":0},{"$f":"AI279*'Data Tables'!$D$35","v":0},{"$f":"AJ279*'Data Tables'!$D$35","v":0},{"$f":"AK279*'Data Tables'!$D$35","v":0},{"$f":"AL279*'Data Tables'!$D$35","v":0},{"$f":"AM279*'Data Tables'!$D$35","v":0},{"$f":"AN279*'Data Tables'!$D$35","v":0},{"$f":"AO279*'Data Tables'!$D$35","v":0},{"$f":"AP279*'Data Tables'!$D$35","v":0},{"$f":"AQ279*'Data Tables'!$D$35","v":0},{"$f":"AR279*'Data Tables'!$D$35","v":0},{"$f":"AS279*'Data Tables'!$D$35","v":0},{"$f":"AT279*'Data Tables'!$D$35","v":0},{"$f":"AU279*'Data Tables'!$D$35","v":0},{"$f":"AV279*'Data Tables'!$D$35","v":0},{"$f":"AW279*'Data Tables'!$D$35","v":0},{"$f":"AX279*'Data Tables'!$D$35","v":0},{"$f":"AY279*'Data Tables'!$D$35","v":0},{"$f":"AZ279*'Data Tables'!$D$35","v":0},{"$f":"BA279*'Data Tables'!$D$35","v":0},{"$f":"BB279*'Data Tables'!$D$35","v":0},{"$f":"BC279*'Data Tables'!$D$35","v":0},{"$f":"BD279*'Data Tables'!$D$35","v":0},{"$f":"BE279*'Data Tables'!$D$35","v":0},{"$f":"BF279*'Data Tables'!$D$35","v":0},{"$f":"BG279*'Data Tables'!$D$35","v":0},{"$f":"BH279*'Data Tables'!$D$35","v":0},{"$f":"BI279*'Data Tables'!$D$35","v":0},{"$f":"BJ279*'Data Tables'!$D$35","v":0},{"$f":"BK279*'Data Tables'!$D$35","v":0},{"$f":"BL279*'Data Tables'!$D$35","v":0},{"$f":"BM279*'Data Tables'!$D$35","v":0},{"$f":"BN279*'Data Tables'!$D$35","v":0},{"$f":"BO279*'Data Tables'!$D$35","v":0},{"$f":"BP279*'Data Tables'!$D$35","v":0},{"$f":"BQ279*'Data Tables'!$D$35","v":0},{"$f":"BR279*'Data Tables'!$D$35","v":0},{"$f":"BS279*'Data Tables'!$D$35","v":0},{"$f":"BT279*'Data Tables'!$D$35","v":0},{"$f":"BU279*'Data Tables'!$D$35","v":0},{"$f":"BV279*'Data Tables'!$D$35","v":0},{"$f":"BW279*'Data Tables'!$D$35","v":0},{"$f":"BX279*'Data Tables'!$D$35","v":0},{"$f":"BY279*'Data Tables'!$D$35","v":0},{"$f":"BZ279*'Data Tables'!$D$35","v":0},{"$f":"CA279*'Data Tables'!$D$35","v":0},{"$f":"CB279*'Data Tables'!$D$35","v":0},{"$f":"CC279*'Data Tables'!$D$35","v":0},{"$f":"CD279*'Data Tables'!$D$35","v":0},{"$f":"CE279*'Data Tables'!$D$35","v":0},{"$f":"CF279*'Data Tables'!$D$35","v":0}]
[]
[null,"Commercial"]
[null,"Net Energy Change (kWh)",null,{"$f":"D121*1000000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ121*1000000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP121*1000000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CO2e (kgCO2e)",null,{"$f":"D283*'Data Tables'!$D$35","v":0},{"$f":"E283*'Data Tables'!$D$35","v":0},{"$f":"F283*'Data Tables'!$D$35","v":0},{"$f":"G283*'Data Tables'!$D$35","v":0},{"$f":"H283*'Data Tables'!$D$35","v":0},{"$f":"I283*'Data Tables'!$D$35","v":0},{"$f":"J283*'Data Tables'!$D$35","v":0},{"$f":"K283*'Data Tables'!$D$35","v":0},{"$f":"L283*'Data Tables'!$D$35","v":0},{"$f":"M283*'Data Tables'!$D$35","v":0},{"$f":"N283*'Data Tables'!$D$35","v":0},{"$f":"O283*'Data Tables'!$D$35","v":0},{"$f":"P283*'Data Tables'!$D$35","v":0},{"$f":"Q283*'Data Tables'!$D$35","v":0},{"$f":"R283*'Data Tables'!$D$35","v":0},{"$f":"S283*'Data Tables'!$D$35","v":0},{"$f":"T283*'Data Tables'!$D$35","v":0},{"$f":"U283*'Data Tables'!$D$35","v":0},{"$f":"V283*'Data Tables'!$D$35","v":0},{"$f":"W283*'Data Tables'!$D$35","v":0},{"$f":"X283*'Data Tables'!$D$35","v":0},{"$f":"Y283*'Data Tables'!$D$35","v":0},{"$f":"Z283*'Data Tables'!$D$35","v":0},{"$f":"AA283*'Data Tables'!$D$35","v":0},{"$f":"AB283*'Data Tables'!$D$35","v":0},{"$f":"AC283*'Data Tables'!$D$35","v":0},{"$f":"AD283*'Data Tables'!$D$35","v":0},{"$f":"AE283*'Data Tables'!$D$35","v":0},{"$f":"AF283*'Data Tables'!$D$35","v":0},{"$f":"AG283*'Data Tables'!$D$35","v":0},{"$f":"AH283*'Data Tables'!$D$35","v":0},{"$f":"AI283*'Data Tables'!$D$35","v":0},{"$f":"AJ283*'Data Tables'!$D$35","v":0},{"$f":"AK283*'Data Tables'!$D$35","v":0},{"$f":"AL283*'Data Tables'!$D$35","v":0},{"$f":"AM283*'Data Tables'!$D$35","v":0},{"$f":"AN283*'Data Tables'!$D$35","v":0},{"$f":"AO283*'Data Tables'!$D$35","v":0},{"$f":"AP283*'Data Tables'!$D$35","v":0},{"$f":"AQ283*'Data Tables'!$D$35","v":0},{"$f":"AR283*'Data Tables'!$D$35","v":0},{"$f":"AS283*'Data Tables'!$D$35","v":0},{"$f":"AT283*'Data Tables'!$D$35","v":0},{"$f":"AU283*'Data Tables'!$D$35","v":0},{"$f":"AV283*'Data Tables'!$D$35","v":0},{"$f":"AW283*'Data Tables'!$D$35","v":0},{"$f":"AX283*'Data Tables'!$D$35","v":0},{"$f":"AY283*'Data Tables'!$D$35","v":0},{"$f":"AZ283*'Data Tables'!$D$35","v":0},{"$f":"BA283*'Data Tables'!$D$35","v":0},{"$f":"BB283*'Data Tables'!$D$35","v":0},{"$f":"BC283*'Data Tables'!$D$35","v":0},{"$f":"BD283*'Data Tables'!$D$35","v":0},{"$f":"BE283*'Data Tables'!$D$35","v":0},{"$f":"BF283*'Data Tables'!$D$35","v":0},{"$f":"BG283*'Data Tables'!$D$35","v":0},{"$f":"BH283*'Data Tables'!$D$35","v":0},{"$f":"BI283*'Data Tables'!$D$35","v":0},{"$f":"BJ283*'Data Tables'!$D$35","v":0},{"$f":"BK283*'Data Tables'!$D$35","v":0},{"$f":"BL283*'Data Tables'!$D$35","v":0},{"$f":"BM283*'Data Tables'!$D$35","v":0},{"$f":"BN283*'Data Tables'!$D$35","v":0},{"$f":"BO283*'Data Tables'!$D$35","v":0},{"$f":"BP283*'Data Tables'!$D$35","v":0},{"$f":"BQ283*'Data Tables'!$D$35","v":0},{"$f":"BR283*'Data Tables'!$D$35","v":0},{"$f":"BS283*'Data Tables'!$D$35","v":0},{"$f":"BT283*'Data Tables'!$D$35","v":0},{"$f":"BU283*'Data Tables'!$D$35","v":0},{"$f":"BV283*'Data Tables'!$D$35","v":0},{"$f":"BW283*'Data Tables'!$D$35","v":0},{"$f":"BX283*'Data Tables'!$D$35","v":0},{"$f":"BY283*'Data Tables'!$D$35","v":0},{"$f":"BZ283*'Data Tables'!$D$35","v":0},{"$f":"CA283*'Data Tables'!$D$35","v":0},{"$f":"CB283*'Data Tables'!$D$35","v":0},{"$f":"CC283*'Data Tables'!$D$35","v":0},{"$f":"CD283*'Data Tables'!$D$35","v":0},{"$f":"CE283*'Data Tables'!$D$35","v":0},{"$f":"CF283*'Data Tables'!$D$35","v":0}]
[]
[null,"Industrial"]
[null,"Net Energy Change (kWh)",null,{"$f":"D127*1000000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ127*1000000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP127*1000000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CO2e (kgCO2e)",null,{"$f":"D287*'Data Tables'!$D$34","v":0},{"$f":"E287*'Data Tables'!$D$34","v":0},{"$f":"F287*'Data Tables'!$D$34","v":0},{"$f":"G287*'Data Tables'!$D$34","v":0},{"$f":"H287*'Data Tables'!$D$34","v":0},{"$f":"I287*'Data Tables'!$D$34","v":0},{"$f":"J287*'Data Tables'!$D$34","v":0},{"$f":"K287*'Data Tables'!$D$34","v":0},{"$f":"L287*'Data Tables'!$D$34","v":0},{"$f":"M287*'Data Tables'!$D$34","v":0},{"$f":"N287*'Data Tables'!$D$34","v":0},{"$f":"O287*'Data Tables'!$D$34","v":0},{"$f":"P287*'Data Tables'!$D$34","v":0},{"$f":"Q287*'Data Tables'!$D$34","v":0},{"$f":"R287*'Data Tables'!$D$34","v":0},{"$f":"S287*'Data Tables'!$D$34","v":0},{"$f":"T287*'Data Tables'!$D$34","v":0},{"$f":"U287*'Data Tables'!$D$34","v":0},{"$f":"V287*'Data Tables'!$D$34","v":0},{"$f":"W287*'Data Tables'!$D$34","v":0},{"$f":"X287*'Data Tables'!$D$34","v":0},{"$f":"Y287*'Data Tables'!$D$34","v":0},{"$f":"Z287*'Data Tables'!$D$34","v":0},{"$f":"AA287*'Data Tables'!$D$34","v":0},{"$f":"AB287*'Data Tables'!$D$34","v":0},{"$f":"AC287*'Data Tables'!$D$34","v":0},{"$f":"AD287*'Data Tables'!$D$34","v":0},{"$f":"AE287*'Data Tables'!$D$34","v":0},{"$f":"AF287*'Data Tables'!$D$34","v":0},{"$f":"AG287*'Data Tables'!$D$34","v":0},{"$f":"AH287*'Data Tables'!$D$34","v":0},{"$f":"AI287*'Data Tables'!$D$34","v":0},{"$f":"AJ287*'Data Tables'!$D$34","v":0},{"$f":"AK287*'Data Tables'!$D$34","v":0},{"$f":"AL287*'Data Tables'!$D$34","v":0},{"$f":"AM287*'Data Tables'!$D$34","v":0},{"$f":"AN287*'Data Tables'!$D$34","v":0},{"$f":"AO287*'Data Tables'!$D$34","v":0},{"$f":"AP287*'Data Tables'!$D$34","v":0},{"$f":"AQ287*'Data Tables'!$D$34","v":0},{"$f":"AR287*'Data Tables'!$D$34","v":0},{"$f":"AS287*'Data Tables'!$D$34","v":0},{"$f":"AT287*'Data Tables'!$D$34","v":0},{"$f":"AU287*'Data Tables'!$D$34","v":0},{"$f":"AV287*'Data Tables'!$D$34","v":0},{"$f":"AW287*'Data Tables'!$D$34","v":0},{"$f":"AX287*'Data Tables'!$D$34","v":0},{"$f":"AY287*'Data Tables'!$D$34","v":0},{"$f":"AZ287*'Data Tables'!$D$34","v":0},{"$f":"BA287*'Data Tables'!$D$34","v":0},{"$f":"BB287*'Data Tables'!$D$34","v":0},{"$f":"BC287*'Data Tables'!$D$34","v":0},{"$f":"BD287*'Data Tables'!$D$34","v":0},{"$f":"BE287*'Data Tables'!$D$34","v":0},{"$f":"BF287*'Data Tables'!$D$34","v":0},{"$f":"BG287*'Data Tables'!$D$34","v":0},{"$f":"BH287*'Data Tables'!$D$34","v":0},{"$f":"BI287*'Data Tables'!$D$34","v":0},{"$f":"BJ287*'Data Tables'!$D$34","v":0},{"$f":"BK287*'Data Tables'!$D$34","v":0},{"$f":"BL287*'Data Tables'!$D$34","v":0},{"$f":"BM287*'Data Tables'!$D$34","v":0},{"$f":"BN287*'Data Tables'!$D$34","v":0},{"$f":"BO287*'Data Tables'!$D$34","v":0},{"$f":"BP287*'Data Tables'!$D$34","v":0},{"$f":"BQ287*'Data Tables'!$D$34","v":0},{"$f":"BR287*'Data Tables'!$D$34","v":0},{"$f":"BS287*'Data Tables'!$D$34","v":0},{"$f":"BT287*'Data Tables'!$D$34","v":0},{"$f":"BU287*'Data Tables'!$D$34","v":0},{"$f":"BV287*'Data Tables'!$D$34","v":0},{"$f":"BW287*'Data Tables'!$D$34","v":0},{"$f":"BX287*'Data Tables'!$D$34","v":0},{"$f":"BY287*'Data Tables'!$D$34","v":0},{"$f":"BZ287*'Data Tables'!$D$34","v":0},{"$f":"CA287*'Data Tables'!$D$34","v":0},{"$f":"CB287*'Data Tables'!$D$34","v":0},{"$f":"CC287*'Data Tables'!$D$34","v":0},{"$f":"CD287*'Data Tables'!$D$34","v":0},{"$f":"CE287*'Data Tables'!$D$34","v":0},{"$f":"CF287*'Data Tables'!$D$34","v":0}]
[]
[null,"Price £/tCO2e",null,{"$f":"IF($C$5=\"Low\", 'Data Tables'!H8,IF($C$5=\"Central\", 'Data Tables'!H9,IF($C$5=\"High\",'Data Tables'!H10)))","v":240.95847727115512},{"$f":"IF($C$5=\"Low\", 'Data Tables'!I8,IF($C$5=\"Central\", 'Data Tables'!I9,IF($C$5=\"High\",'Data Tables'!I10)))","v":244.62789570675648},{"$f":"IF($C$5=\"Low\", 'Data Tables'!J8,IF($C$5=\"Central\", 'Data Tables'!J9,IF($C$5=\"High\",'Data Tables'!J10)))","v":248.35319361092027},{"$f":"IF($C$5=\"Low\", 'Data Tables'!K8,IF($C$5=\"Central\", 'Data Tables'!K9,IF($C$5=\"High\",'Data Tables'!K10)))","v":252.13522194002059},{"$f":"IF($C$5=\"Low\", 'Data Tables'!L8,IF($C$5=\"Central\", 'Data Tables'!L9,IF($C$5=\"High\",'Data Tables'!L10)))","v":255.97484460915797},{"$f":"IF($C$5=\"Low\", 'Data Tables'!M8,IF($C$5=\"Central\", 'Data Tables'!M9,IF($C$5=\"High\",'Data Tables'!M10)))","v":259.87293868950047},{"$f":"IF($C$5=\"Low\", 'Data Tables'!N8,IF($C$5=\"Central\", 'Data Tables'!N9,IF($C$5=\"High\",'Data Tables'!N10)))","v":263.83039460862994},{"$f":"IF($C$5=\"Low\", 'Data Tables'!O8,IF($C$5=\"Central\", 'Data Tables'!O9,IF($C$5=\"High\",'Data Tables'!O10)))","v":267.84811635393902},{"$f":"IF($C$5=\"Low\", 'Data Tables'!P8,IF($C$5=\"Central\", 'Data Tables'!P9,IF($C$5=\"High\",'Data Tables'!P10)))","v":271.92702167912591},{"$f":"IF($C$5=\"Low\", 'Data Tables'!Q8,IF($C$5=\"Central\", 'Data Tables'!Q9,IF($C$5=\"High\",'Data Tables'!Q10)))","v":276.06804231383342},{"$f":"IF($C$5=\"Low\", 'Data Tables'!R8,IF($C$5=\"Central\", 'Data Tables'!R9,IF($C$5=\"High\",'Data Tables'!R10)))","v":280.27212417648065},{"$f":"IF($C$5=\"Low\", 'Data Tables'!S8,IF($C$5=\"Central\", 'Data Tables'!S9,IF($C$5=\"High\",'Data Tables'!S10)))","v":284.54022759033569},{"$f":"IF($C$5=\"Low\", 'Data Tables'!T8,IF($C$5=\"Central\", 'Data Tables'!T9,IF($C$5=\"High\",'Data Tables'!T10)))","v":288.87332750287885},{"$f":"IF($C$5=\"Low\", 'Data Tables'!U8,IF($C$5=\"Central\", 'Data Tables'!U9,IF($C$5=\"High\",'Data Tables'!U10)))","v":293.27241370850646},{"$f":"IF($C$5=\"Low\", 'Data Tables'!V8,IF($C$5=\"Central\", 'Data Tables'!V9,IF($C$5=\"High\",'Data Tables'!V10)))","v":297.73849107462587},{"$f":"IF($C$5=\"Low\", 'Data Tables'!W8,IF($C$5=\"Central\", 'Data Tables'!W9,IF($C$5=\"High\",'Data Tables'!W10)))","v":302.27257977119376},{"$f":"IF($C$5=\"Low\", 'Data Tables'!X8,IF($C$5=\"Central\", 'Data Tables'!X9,IF($C$5=\"High\",'Data Tables'!X10)))","v":306.87571550375003},{"$f":"IF($C$5=\"Low\", 'Data Tables'!Y8,IF($C$5=\"Central\", 'Data Tables'!Y9,IF($C$5=\"High\",'Data Tables'!Y10)))","v":311.54894975000002},{"$f":"IF($C$5=\"Low\", 'Data Tables'!Z8,IF($C$5=\"Central\", 'Data Tables'!Z9,IF($C$5=\"High\",'Data Tables'!Z10)))","v":316.29335000000003},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AA8,IF($C$5=\"Central\", 'Data Tables'!AA9,IF($C$5=\"High\",'Data Tables'!AA10)))","v":321.11},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AB8,IF($C$5=\"Central\", 'Data Tables'!AB9,IF($C$5=\"High\",'Data Tables'!AB10)))","v":326},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AC8,IF($C$5=\"Central\", 'Data Tables'!AC9,IF($C$5=\"High\",'Data Tables'!AC10)))","v":330.89},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AD8,IF($C$5=\"Central\", 'Data Tables'!AD9,IF($C$5=\"High\",'Data Tables'!AD10)))","v":335.85334999999998},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AE8,IF($C$5=\"Central\", 'Data Tables'!AE9,IF($C$5=\"High\",'Data Tables'!AE10)))","v":340.89115024999995},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AF8,IF($C$5=\"Central\", 'Data Tables'!AF9,IF($C$5=\"High\",'Data Tables'!AF10)))","v":346.00451750374992},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AG8,IF($C$5=\"Central\", 'Data Tables'!AG9,IF($C$5=\"High\",'Data Tables'!AG10)))","v":351.19458526630615},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AH8,IF($C$5=\"Central\", 'Data Tables'!AH9,IF($C$5=\"High\",'Data Tables'!AH10)))","v":356.4625040453007},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AI8,IF($C$5=\"Central\", 'Data Tables'!AI9,IF($C$5=\"High\",'Data Tables'!AI10)))","v":361.80944160598017},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AJ8,IF($C$5=\"Central\", 'Data Tables'!AJ9,IF($C$5=\"High\",'Data Tables'!AJ10)))","v":367.23658323006981},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AK8,IF($C$5=\"Central\", 'Data Tables'!AK9,IF($C$5=\"High\",'Data Tables'!AK10)))","v":372.74513197852082},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AL8,IF($C$5=\"Central\", 'Data Tables'!AL9,IF($C$5=\"High\",'Data Tables'!AL10)))","v":378.33630895819857},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AM8,IF($C$5=\"Central\", 'Data Tables'!AM9,IF($C$5=\"High\",'Data Tables'!AM10)))","v":384.01135359257154},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AN8,IF($C$5=\"Central\", 'Data Tables'!AN9,IF($C$5=\"High\",'Data Tables'!AN10)))","v":389.77152389646005},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AO8,IF($C$5=\"Central\", 'Data Tables'!AO9,IF($C$5=\"High\",'Data Tables'!AO10)))","v":395.6180967549069},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AP8,IF($C$5=\"Central\", 'Data Tables'!AP9,IF($C$5=\"High\",'Data Tables'!AP10)))","v":401.55236820623048},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AQ8,IF($C$5=\"Central\", 'Data Tables'!AQ9,IF($C$5=\"High\",'Data Tables'!AQ10)))","v":407.5756537293239},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AR8,IF($C$5=\"Central\", 'Data Tables'!AR9,IF($C$5=\"High\",'Data Tables'!AR10)))","v":413.6892885352637},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AS8,IF($C$5=\"Central\", 'Data Tables'!AS9,IF($C$5=\"High\",'Data Tables'!AS10)))","v":419.89462786329261},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AT8,IF($C$5=\"Central\", 'Data Tables'!AT9,IF($C$5=\"High\",'Data Tables'!AT10)))","v":426.19304728124195},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AU8,IF($C$5=\"Central\", 'Data Tables'!AU9,IF($C$5=\"High\",'Data Tables'!AU10)))","v":432.58594299046052},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AV8,IF($C$5=\"Central\", 'Data Tables'!AV9,IF($C$5=\"High\",'Data Tables'!AV10)))","v":439.07473213531739},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AW8,IF($C$5=\"Central\", 'Data Tables'!AW9,IF($C$5=\"High\",'Data Tables'!AW10)))","v":445.66085311734713},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AX8,IF($C$5=\"Central\", 'Data Tables'!AX9,IF($C$5=\"High\",'Data Tables'!AX10)))","v":452.34576591410729},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AY8,IF($C$5=\"Central\", 'Data Tables'!AY9,IF($C$5=\"High\",'Data Tables'!AY10)))","v":459.13095240281888},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AZ8,IF($C$5=\"Central\", 'Data Tables'!AZ9,IF($C$5=\"High\",'Data Tables'!AZ10)))","v":466.01791668886113},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BA8,IF($C$5=\"Central\", 'Data Tables'!BA9,IF($C$5=\"High\",'Data Tables'!BA10)))","v":473.00818543919399},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BB8,IF($C$5=\"Central\", 'Data Tables'!BB9,IF($C$5=\"High\",'Data Tables'!BB10)))","v":480.10330822078186},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BC8,IF($C$5=\"Central\", 'Data Tables'!BC9,IF($C$5=\"High\",'Data Tables'!BC10)))","v":487.30485784409353},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BD8,IF($C$5=\"Central\", 'Data Tables'!BD9,IF($C$5=\"High\",'Data Tables'!BD10)))","v":494.61443071175489},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BE8,IF($C$5=\"Central\", 'Data Tables'!BE9,IF($C$5=\"High\",'Data Tables'!BE10)))","v":502.03364717243119},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BF8,IF($C$5=\"Central\", 'Data Tables'!BF9,IF($C$5=\"High\",'Data Tables'!BF10)))","v":509.56415188001762},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BG8,IF($C$5=\"Central\", 'Data Tables'!BG9,IF($C$5=\"High\",'Data Tables'!BG10)))","v":517.20761415821778},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BH8,IF($C$5=\"Central\", 'Data Tables'!BH9,IF($C$5=\"High\",'Data Tables'!BH10)))","v":524.96572837059102},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BI8,IF($C$5=\"Central\", 'Data Tables'!BI9,IF($C$5=\"High\",'Data Tables'!BI10)))","v":532.84021429614984},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BJ8,IF($C$5=\"Central\", 'Data Tables'!BJ9,IF($C$5=\"High\",'Data Tables'!BJ10)))","v":540.83281751059201},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BK8,IF($C$5=\"Central\", 'Data Tables'!BK9,IF($C$5=\"High\",'Data Tables'!BK10)))","v":548.94530977325087},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BL8,IF($C$5=\"Central\", 'Data Tables'!BL9,IF($C$5=\"High\",'Data Tables'!BL10)))","v":557.17948941984957},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BM8,IF($C$5=\"Central\", 'Data Tables'!BM9,IF($C$5=\"High\",'Data Tables'!BM10)))","v":565.53718176114728},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BN8,IF($C$5=\"Central\", 'Data Tables'!BN9,IF($C$5=\"High\",'Data Tables'!BN10)))","v":574.02023948756448},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BO8,IF($C$5=\"Central\", 'Data Tables'!BO9,IF($C$5=\"High\",'Data Tables'!BO10)))","v":582.63054307987784},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BP8,IF($C$5=\"Central\", 'Data Tables'!BP9,IF($C$5=\"High\",'Data Tables'!BP10)))","v":591.37000122607594},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BQ8,IF($C$5=\"Central\", 'Data Tables'!BQ9,IF($C$5=\"High\",'Data Tables'!BQ10)))","v":600.24055124446704},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BR8,IF($C$5=\"Central\", 'Data Tables'!BR9,IF($C$5=\"High\",'Data Tables'!BR10)))","v":609.24415951313404},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BS8,IF($C$5=\"Central\", 'Data Tables'!BS9,IF($C$5=\"High\",'Data Tables'!BS10)))","v":618.38282190583095},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BT8,IF($C$5=\"Central\", 'Data Tables'!BT9,IF($C$5=\"High\",'Data Tables'!BT10)))","v":627.65856423441835},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BU8,IF($C$5=\"Central\", 'Data Tables'!BU9,IF($C$5=\"High\",'Data Tables'!BU10)))","v":637.07344269793452},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BV8,IF($C$5=\"Central\", 'Data Tables'!BV9,IF($C$5=\"High\",'Data Tables'!BV10)))","v":646.62954433840343},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BW8,IF($C$5=\"Central\", 'Data Tables'!BW9,IF($C$5=\"High\",'Data Tables'!BW10)))","v":656.32898750347942},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BX8,IF($C$5=\"Central\", 'Data Tables'!BX9,IF($C$5=\"High\",'Data Tables'!BX10)))","v":666.17392231603151},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BY8,IF($C$5=\"Central\", 'Data Tables'!BY9,IF($C$5=\"High\",'Data Tables'!BY10)))","v":676.1665311507719},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BZ8,IF($C$5=\"Central\", 'Data Tables'!BZ9,IF($C$5=\"High\",'Data Tables'!BZ10)))","v":686.30902911803344},{"$f":"IF($C$5=\"Low\", 'Data Tables'!CA8,IF($C$5=\"Central\", 'Data Tables'!CA9,IF($C$5=\"High\",'Data Tables'!CA10)))","v":696.60366455480391},{"$f":"IF($C$5=\"Low\", 'Data Tables'!CB8,IF($C$5=\"Central\", 'Data Tables'!CB9,IF($C$5=\"High\",'Data Tables'!CB10)))","v":707.05271952312592},{"$f":"IF($C$5=\"Low\", 'Data Tables'!CC8,IF($C$5=\"Central\", 'Data Tables'!CC9,IF($C$5=\"High\",'Data Tables'!CC10)))","v":717.65851031597276},{"$f":"IF($C$5=\"Low\", 'Data Tables'!CD8,IF($C$5=\"Central\", 'Data Tables'!CD9,IF($C$5=\"High\",'Data Tables'!CD10)))","v":728.42338797071227},{"$f":"IF($C$5=\"Low\", 'Data Tables'!CE8,IF($C$5=\"Central\", 'Data Tables'!CE9,IF($C$5=\"High\",'Data Tables'!CE10)))","v":739.34973879027291},{"$f":"IF($C$5=\"Low\", 'Data Tables'!CF8,IF($C$5=\"Central\", 'Data Tables'!CF9,IF($C$5=\"High\",'Data Tables'!CF10)))","v":750.43998487212696},{"$f":"IF($C$5=\"Low\", 'Data Tables'!CG8,IF($C$5=\"Central\", 'Data Tables'!CG9,IF($C$5=\"High\",'Data Tables'!CG10)))","v":761.69658464520876},{"$f":"IF($C$5=\"Low\", 'Data Tables'!CH8,IF($C$5=\"Central\", 'Data Tables'!CH9,IF($C$5=\"High\",'Data Tables'!CH10)))","v":773.1220334148868},{"$f":"IF($C$5=\"Low\", 'Data Tables'!CI8,IF($C$5=\"Central\", 'Data Tables'!CI9,IF($C$5=\"High\",'Data Tables'!CI10)))","v":784.71886391611008},{"$f":"IF($C$5=\"Low\", 'Data Tables'!CJ8,IF($C$5=\"Central\", 'Data Tables'!CJ9,IF($C$5=\"High\",'Data Tables'!CJ10)))","v":796.4896468748517}]
[null,"Price £/tCO2e - GDP deflated to start year",null,{"$f":"D290*(100/'GDP Deflators'!$D$26)","v":251.96443695845309},{"$f":"E290*(100/'GDP Deflators'!$D$26)","v":255.80145884106915},{"$f":"F290*(100/'GDP Deflators'!$D$26)","v":259.69691252900418},{"$f":"G290*(100/'GDP Deflators'!$D$26)","v":263.65168784670476},{"$f":"H290*(100/'GDP Deflators'!$D$26)","v":267.66668816924346},{"$f":"I290*(100/'GDP Deflators'!$D$26)","v":271.74283062867352},{"$f":"J290*(100/'GDP Deflators'!$D$26)","v":275.88104632352645},{"$f":"K290*(100/'GDP Deflators'!$D$26)","v":280.08228053149895},{"$f":"L290*(100/'GDP Deflators'!$D$26)","v":284.34749292537964},{"$f":"M290*(100/'GDP Deflators'!$D$26)","v":288.67765779226357},{"$f":"N290*(100/'GDP Deflators'!$D$26)","v":293.07376425610516},{"$f":"O290*(100/'GDP Deflators'!$D$26)","v":297.53681650366008},{"$f":"P290*(100/'GDP Deflators'!$D$26)","v":302.06783401386809},{"$f":"Q290*(100/'GDP Deflators'!$D$26)","v":306.66785179072906},{"$f":"R290*(100/'GDP Deflators'!$D$26)","v":311.33792059972495},{"$f":"S290*(100/'GDP Deflators'!$D$26)","v":316.07910720784258},{"$f":"T290*(100/'GDP Deflators'!$D$26)","v":320.89249462725138},{"$f":"U290*(100/'GDP Deflators'!$D$26)","v":325.7791823626917},{"$f":"V290*(100/'GDP Deflators'!$D$26)","v":330.74028666263121},{"$f":"W290*(100/'GDP Deflators'!$D$26)","v":335.77694077424485},{"$f":"X290*(100/'GDP Deflators'!$D$26)","v":340.89029520227905},{"$f":"Y290*(100/'GDP Deflators'!$D$26)","v":346.00364963031319},{"$f":"Z290*(100/'GDP Deflators'!$D$26)","v":351.19370437476789},{"$f":"AA290*(100/'GDP Deflators'!$D$26)","v":356.46160994038939},{"$f":"AB290*(100/'GDP Deflators'!$D$26)","v":361.8085340894952},{"$f":"AC290*(100/'GDP Deflators'!$D$26)","v":367.2356621008376},{"$f":"AD290*(100/'GDP Deflators'!$D$26)","v":372.74419703235014},{"$f":"AE290*(100/'GDP Deflators'!$D$26)","v":378.33535998783532},{"$f":"AF290*(100/'GDP Deflators'!$D$26)","v":384.01039038765276},{"$f":"AG290*(100/'GDP Deflators'!$D$26)","v":389.77054624346755},{"$f":"AH290*(100/'GDP Deflators'!$D$26)","v":395.61710443711951},{"$f":"AI290*(100/'GDP Deflators'!$D$26)","v":401.55136100367628},{"$f":"AJ290*(100/'GDP Deflators'!$D$26)","v":407.57463141873137},{"$f":"AK290*(100/'GDP Deflators'!$D$26)","v":413.68825089001228},{"$f":"AL290*(100/'GDP Deflators'!$D$26)","v":419.89357465336241},{"$f":"AM290*(100/'GDP Deflators'!$D$26)","v":426.19197827316282},{"$f":"AN290*(100/'GDP Deflators'!$D$26)","v":432.58485794726022},{"$f":"AO290*(100/'GDP Deflators'!$D$26)","v":439.07363081646906},{"$f":"AP290*(100/'GDP Deflators'!$D$26)","v":445.65973527871603},{"$f":"AQ290*(100/'GDP Deflators'!$D$26)","v":452.34463130789675},{"$f":"AR290*(100/'GDP Deflators'!$D$26)","v":459.12980077751513},{"$f":"AS290*(100/'GDP Deflators'!$D$26)","v":466.01674778917783},{"$f":"AT290*(100/'GDP Deflators'!$D$26)","v":473.00699900601546},{"$f":"AU290*(100/'GDP Deflators'!$D$26)","v":480.10210399110565},{"$f":"AV290*(100/'GDP Deflators'!$D$26)","v":487.30363555097222},{"$f":"AW290*(100/'GDP Deflators'!$D$26)","v":494.61319008423675},{"$f":"AX290*(100/'GDP Deflators'!$D$26)","v":502.03238793550025},{"$f":"AY290*(100/'GDP Deflators'!$D$26)","v":509.56287375453269},{"$f":"AZ290*(100/'GDP Deflators'!$D$26)","v":517.20631686085062},{"$f":"BA290*(100/'GDP Deflators'!$D$26)","v":524.96441161376333},{"$f":"BB290*(100/'GDP Deflators'!$D$26)","v":532.83887778796975},{"$f":"BC290*(100/'GDP Deflators'!$D$26)","v":540.83146095478924},{"$f":"BD290*(100/'GDP Deflators'!$D$26)","v":548.94393286911099},{"$f":"BE290*(100/'GDP Deflators'!$D$26)","v":557.17809186214765},{"$f":"BF290*(100/'GDP Deflators'!$D$26)","v":565.53576324007975},{"$f":"BG290*(100/'GDP Deflators'!$D$26)","v":574.01879968868093},{"$f":"BH290*(100/'GDP Deflators'!$D$26)","v":582.62908168401111},{"$f":"BI290*(100/'GDP Deflators'!$D$26)","v":591.36851790927119},{"$f":"BJ290*(100/'GDP Deflators'!$D$26)","v":600.23904567791033},{"$f":"BK290*(100/'GDP Deflators'!$D$26)","v":609.24263136307889},{"$f":"BL290*(100/'GDP Deflators'!$D$26)","v":618.38127083352492},{"$f":"BM290*(100/'GDP Deflators'!$D$26)","v":627.65698989602777},{"$f":"BN290*(100/'GDP Deflators'!$D$26)","v":637.07184474446819},{"$f":"BO290*(100/'GDP Deflators'!$D$26)","v":646.62792241563511},{"$f":"BP290*(100/'GDP Deflators'!$D$26)","v":656.3273412518696},{"$f":"BQ290*(100/'GDP Deflators'!$D$26)","v":666.17225137064747},{"$f":"BR290*(100/'GDP Deflators'!$D$26)","v":676.16483514120716},{"$f":"BS290*(100/'GDP Deflators'!$D$26)","v":686.30730766832517},{"$f":"BT290*(100/'GDP Deflators'!$D$26)","v":696.60191728334996},{"$f":"BU290*(100/'GDP Deflators'!$D$26)","v":707.05094604260012},{"$f":"BV290*(100/'GDP Deflators'!$D$26)","v":717.6567102332391},{"$f":"BW290*(100/'GDP Deflators'!$D$26)","v":728.42156088673767},{"$f":"BX290*(100/'GDP Deflators'!$D$26)","v":739.34788430003857},{"$f":"BY290*(100/'GDP Deflators'!$D$26)","v":750.43810256453912},{"$f":"BZ290*(100/'GDP Deflators'!$D$26)","v":761.69467410300717},{"$f":"CA290*(100/'GDP Deflators'!$D$26)","v":773.12009421455218},{"$f":"CB290*(100/'GDP Deflators'!$D$26)","v":784.71689562777044},{"$f":"CC290*(100/'GDP Deflators'!$D$26)","v":796.48764906218685},{"$f":"CD290*(100/'GDP Deflators'!$D$26)","v":808.43496379811961},{"$f":"CE290*(100/'GDP Deflators'!$D$26)","v":820.56148825509138},{"$f":"CF290*(100/'GDP Deflators'!$D$26)","v":832.86991057891771}]
[null,"Total",null,{"$f":"SUM(D280,D284,D288)*D291/1000","v":0},{"$f":"SUM(E280,E284,E288)*E291/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ280,BQ284,BQ288)*BQ291/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Hydrocarbon Oils - CO2e"]
[null,null,null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,"Domestic"]
[null,"Net Energy Change (litres)",null,{"$f":"D137","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ137","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP137","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CO2e (kgCO2e)",null,{"$f":"D297*'Data Tables'!$D$36","v":0},{"$f":"E297*'Data Tables'!$D$36","v":0},{"$f":"F297*'Data Tables'!$D$36","v":0},{"$f":"G297*'Data Tables'!$D$36","v":0},{"$f":"H297*'Data Tables'!$D$36","v":0},{"$f":"I297*'Data Tables'!$D$36","v":0},{"$f":"J297*'Data Tables'!$D$36","v":0},{"$f":"K297*'Data Tables'!$D$36","v":0},{"$f":"L297*'Data Tables'!$D$36","v":0},{"$f":"M297*'Data Tables'!$D$36","v":0},{"$f":"N297*'Data Tables'!$D$36","v":0},{"$f":"O297*'Data Tables'!$D$36","v":0},{"$f":"P297*'Data Tables'!$D$36","v":0},{"$f":"Q297*'Data Tables'!$D$36","v":0},{"$f":"R297*'Data Tables'!$D$36","v":0},{"$f":"S297*'Data Tables'!$D$36","v":0},{"$f":"T297*'Data Tables'!$D$36","v":0},{"$f":"U297*'Data Tables'!$D$36","v":0},{"$f":"V297*'Data Tables'!$D$36","v":0},{"$f":"W297*'Data Tables'!$D$36","v":0},{"$f":"X297*'Data Tables'!$D$36","v":0},{"$f":"Y297*'Data Tables'!$D$36","v":0},{"$f":"Z297*'Data Tables'!$D$36","v":0},{"$f":"AA297*'Data Tables'!$D$36","v":0},{"$f":"AB297*'Data Tables'!$D$36","v":0},{"$f":"AC297*'Data Tables'!$D$36","v":0},{"$f":"AD297*'Data Tables'!$D$36","v":0},{"$f":"AE297*'Data Tables'!$D$36","v":0},{"$f":"AF297*'Data Tables'!$D$36","v":0},{"$f":"AG297*'Data Tables'!$D$36","v":0},{"$f":"AH297*'Data Tables'!$D$36","v":0},{"$f":"AI297*'Data Tables'!$D$36","v":0},{"$f":"AJ297*'Data Tables'!$D$36","v":0},{"$f":"AK297*'Data Tables'!$D$36","v":0},{"$f":"AL297*'Data Tables'!$D$36","v":0},{"$f":"AM297*'Data Tables'!$D$36","v":0},{"$f":"AN297*'Data Tables'!$D$36","v":0},{"$f":"AO297*'Data Tables'!$D$36","v":0},{"$f":"AP297*'Data Tables'!$D$36","v":0},{"$f":"AQ297*'Data Tables'!$D$36","v":0},{"$f":"AR297*'Data Tables'!$D$36","v":0},{"$f":"AS297*'Data Tables'!$D$36","v":0},{"$f":"AT297*'Data Tables'!$D$36","v":0},{"$f":"AU297*'Data Tables'!$D$36","v":0},{"$f":"AV297*'Data Tables'!$D$36","v":0},{"$f":"AW297*'Data Tables'!$D$36","v":0},{"$f":"AX297*'Data Tables'!$D$36","v":0},{"$f":"AY297*'Data Tables'!$D$36","v":0},{"$f":"AZ297*'Data Tables'!$D$36","v":0},{"$f":"BA297*'Data Tables'!$D$36","v":0},{"$f":"BB297*'Data Tables'!$D$36","v":0},{"$f":"BC297*'Data Tables'!$D$36","v":0},{"$f":"BD297*'Data Tables'!$D$36","v":0},{"$f":"BE297*'Data Tables'!$D$36","v":0},{"$f":"BF297*'Data Tables'!$D$36","v":0},{"$f":"BG297*'Data Tables'!$D$36","v":0},{"$f":"BH297*'Data Tables'!$D$36","v":0},{"$f":"BI297*'Data Tables'!$D$36","v":0},{"$f":"BJ297*'Data Tables'!$D$36","v":0},{"$f":"BK297*'Data Tables'!$D$36","v":0},{"$f":"BL297*'Data Tables'!$D$36","v":0},{"$f":"BM297*'Data Tables'!$D$36","v":0},{"$f":"BN297*'Data Tables'!$D$36","v":0},{"$f":"BO297*'Data Tables'!$D$36","v":0},{"$f":"BP297*'Data Tables'!$D$36","v":0},{"$f":"BQ297*'Data Tables'!$D$36","v":0},{"$f":"BR297*'Data Tables'!$D$36","v":0},{"$f":"BS297*'Data Tables'!$D$36","v":0},{"$f":"BT297*'Data Tables'!$D$36","v":0},{"$f":"BU297*'Data Tables'!$D$36","v":0},{"$f":"BV297*'Data Tables'!$D$36","v":0},{"$f":"BW297*'Data Tables'!$D$36","v":0},{"$f":"BX297*'Data Tables'!$D$36","v":0},{"$f":"BY297*'Data Tables'!$D$36","v":0},{"$f":"BZ297*'Data Tables'!$D$36","v":0},{"$f":"CA297*'Data Tables'!$D$36","v":0},{"$f":"CB297*'Data Tables'!$D$36","v":0},{"$f":"CC297*'Data Tables'!$D$36","v":0},{"$f":"CD297*'Data Tables'!$D$36","v":0},{"$f":"CE297*'Data Tables'!$D$36","v":0},{"$f":"CF297*'Data Tables'!$D$36","v":0}]
[]
[null,"Commercial"]
[null,"Net Energy Change (litres)",null,{"$f":"D143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CO2e (kgCO2e)",null,{"$f":"D301*'Data Tables'!H30","v":0},{"$f":"E301*'Data Tables'!I30","v":0},{"$f":"F301*'Data Tables'!J30","v":0},{"$f":"G301*'Data Tables'!K30","v":0},{"$f":"H301*'Data Tables'!L30","v":0},{"$f":"I301*'Data Tables'!M30","v":0},{"$f":"J301*'Data Tables'!N30","v":0},{"$f":"K301*'Data Tables'!O30","v":0},{"$f":"L301*'Data Tables'!P30","v":0},{"$f":"M301*'Data Tables'!Q30","v":0},{"$f":"N301*'Data Tables'!R30","v":0},{"$f":"O301*'Data Tables'!S30","v":0},{"$f":"P301*'Data Tables'!T30","v":0},{"$f":"Q301*'Data Tables'!U30","v":0},{"$f":"R301*'Data Tables'!V30","v":0},{"$f":"S301*'Data Tables'!W30","v":0},{"$f":"T301*'Data Tables'!X30","v":0},{"$f":"U301*'Data Tables'!Y30","v":0},{"$f":"V301*'Data Tables'!Z30","v":0},{"$f":"W301*'Data Tables'!AA30","v":0},{"$f":"X301*'Data Tables'!AB30","v":0},{"$f":"Y301*'Data Tables'!AC30","v":0},{"$f":"Z301*'Data Tables'!AD30","v":0},{"$f":"AA301*'Data Tables'!AE30","v":0},{"$f":"AB301*'Data Tables'!AF30","v":0},{"$f":"AC301*'Data Tables'!AG30","v":0},{"$f":"AD301*'Data Tables'!AH30","v":0},{"$f":"AE301*'Data Tables'!AI30","v":0},{"$f":"AF301*'Data Tables'!AJ30","v":0},{"$f":"AG301*'Data Tables'!AK30","v":0},{"$f":"AH301*'Data Tables'!AL30","v":0},{"$f":"AI301*'Data Tables'!AM30","v":0},{"$f":"AJ301*'Data Tables'!AN30","v":0},{"$f":"AK301*'Data Tables'!AO30","v":0},{"$f":"AL301*'Data Tables'!AP30","v":0},{"$f":"AM301*'Data Tables'!AQ30","v":0},{"$f":"AN301*'Data Tables'!AR30","v":0},{"$f":"AO301*'Data Tables'!AS30","v":0},{"$f":"AP301*'Data Tables'!AT30","v":0},{"$f":"AQ301*'Data Tables'!AU30","v":0},{"$f":"AR301*'Data Tables'!AV30","v":0},{"$f":"AS301*'Data Tables'!AW30","v":0},{"$f":"AT301*'Data Tables'!AX30","v":0},{"$f":"AU301*'Data Tables'!AY30","v":0},{"$f":"AV301*'Data Tables'!AZ30","v":0},{"$f":"AW301*'Data Tables'!BA30","v":0},{"$f":"AX301*'Data Tables'!BB30","v":0},{"$f":"AY301*'Data Tables'!BC30","v":0},{"$f":"AZ301*'Data Tables'!BD30","v":0},{"$f":"BA301*'Data Tables'!BE30","v":0},{"$f":"BB301*'Data Tables'!BF30","v":0},{"$f":"BC301*'Data Tables'!BG30","v":0},{"$f":"BD301*'Data Tables'!BH30","v":0},{"$f":"BE301*'Data Tables'!BI30","v":0},{"$f":"BF301*'Data Tables'!BJ30","v":0},{"$f":"BG301*'Data Tables'!BK30","v":0},{"$f":"BH301*'Data Tables'!BL30","v":0},{"$f":"BI301*'Data Tables'!BM30","v":0},{"$f":"BJ301*'Data Tables'!BN30","v":0},{"$f":"BK301*'Data Tables'!BO30","v":0},{"$f":"BL301*'Data Tables'!BP30","v":0},{"$f":"BM301*'Data Tables'!BQ30","v":0},{"$f":"BN301*'Data Tables'!BR30","v":0},{"$f":"BO301*'Data Tables'!BS30","v":0},{"$f":"BP301*'Data Tables'!BT30","v":0},{"$f":"BQ301*'Data Tables'!BU30","v":0},{"$f":"BR301*'Data Tables'!BV30","v":0},{"$f":"BS301*'Data Tables'!BW30","v":0},{"$f":"BT301*'Data Tables'!BX30","v":0},{"$f":"BU301*'Data Tables'!BY30","v":0},{"$f":"BV301*'Data Tables'!BZ30","v":0},{"$f":"BW301*'Data Tables'!CA30","v":0},{"$f":"BX301*'Data Tables'!CB30","v":0},{"$f":"BY301*'Data Tables'!CC30","v":0},{"$f":"BZ301*'Data Tables'!CD30","v":0},{"$f":"CA301*'Data Tables'!CE30","v":0},{"$f":"CB301*'Data Tables'!CF30","v":0},{"$f":"CC301*'Data Tables'!CG30","v":0},{"$f":"CD301*'Data Tables'!CH30","v":0},{"$f":"CE301*'Data Tables'!CI30","v":0},{"$f":"CF301*'Data Tables'!CJ30","v":0}]
[]
[null,"Industrial"]
[null,"Net Energy Change (litres)",null,{"$f":"D149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CO2e (kgCO2e)",null,{"$f":"D305*'Data Tables'!H30","v":0},{"$f":"E305*'Data Tables'!I30","v":0},{"$f":"F305*'Data Tables'!J30","v":0},{"$f":"G305*'Data Tables'!K30","v":0},{"$f":"H305*'Data Tables'!L30","v":0},{"$f":"I305*'Data Tables'!M30","v":0},{"$f":"J305*'Data Tables'!N30","v":0},{"$f":"K305*'Data Tables'!O30","v":0},{"$f":"L305*'Data Tables'!P30","v":0},{"$f":"M305*'Data Tables'!Q30","v":0},{"$f":"N305*'Data Tables'!R30","v":0},{"$f":"O305*'Data Tables'!S30","v":0},{"$f":"P305*'Data Tables'!T30","v":0},{"$f":"Q305*'Data Tables'!U30","v":0},{"$f":"R305*'Data Tables'!V30","v":0},{"$f":"S305*'Data Tables'!W30","v":0},{"$f":"T305*'Data Tables'!X30","v":0},{"$f":"U305*'Data Tables'!Y30","v":0},{"$f":"V305*'Data Tables'!Z30","v":0},{"$f":"W305*'Data Tables'!AA30","v":0},{"$f":"X305*'Data Tables'!AB30","v":0},{"$f":"Y305*'Data Tables'!AC30","v":0},{"$f":"Z305*'Data Tables'!AD30","v":0},{"$f":"AA305*'Data Tables'!AE30","v":0},{"$f":"AB305*'Data Tables'!AF30","v":0},{"$f":"AC305*'Data Tables'!AG30","v":0},{"$f":"AD305*'Data Tables'!AH30","v":0},{"$f":"AE305*'Data Tables'!AI30","v":0},{"$f":"AF305*'Data Tables'!AJ30","v":0},{"$f":"AG305*'Data Tables'!AK30","v":0},{"$f":"AH305*'Data Tables'!AL30","v":0},{"$f":"AI305*'Data Tables'!AM30","v":0},{"$f":"AJ305*'Data Tables'!AN30","v":0},{"$f":"AK305*'Data Tables'!AO30","v":0},{"$f":"AL305*'Data Tables'!AP30","v":0},{"$f":"AM305*'Data Tables'!AQ30","v":0},{"$f":"AN305*'Data Tables'!AR30","v":0},{"$f":"AO305*'Data Tables'!AS30","v":0},{"$f":"AP305*'Data Tables'!AT30","v":0},{"$f":"AQ305*'Data Tables'!AU30","v":0},{"$f":"AR305*'Data Tables'!AV30","v":0},{"$f":"AS305*'Data Tables'!AW30","v":0},{"$f":"AT305*'Data Tables'!AX30","v":0},{"$f":"AU305*'Data Tables'!AY30","v":0},{"$f":"AV305*'Data Tables'!AZ30","v":0},{"$f":"AW305*'Data Tables'!BA30","v":0},{"$f":"AX305*'Data Tables'!BB30","v":0},{"$f":"AY305*'Data Tables'!BC30","v":0},{"$f":"AZ305*'Data Tables'!BD30","v":0},{"$f":"BA305*'Data Tables'!BE30","v":0},{"$f":"BB305*'Data Tables'!BF30","v":0},{"$f":"BC305*'Data Tables'!BG30","v":0},{"$f":"BD305*'Data Tables'!BH30","v":0},{"$f":"BE305*'Data Tables'!BI30","v":0},{"$f":"BF305*'Data Tables'!BJ30","v":0},{"$f":"BG305*'Data Tables'!BK30","v":0},{"$f":"BH305*'Data Tables'!BL30","v":0},{"$f":"BI305*'Data Tables'!BM30","v":0},{"$f":"BJ305*'Data Tables'!BN30","v":0},{"$f":"BK305*'Data Tables'!BO30","v":0},{"$f":"BL305*'Data Tables'!BP30","v":0},{"$f":"BM305*'Data Tables'!BQ30","v":0},{"$f":"BN305*'Data Tables'!BR30","v":0},{"$f":"BO305*'Data Tables'!BS30","v":0},{"$f":"BP305*'Data Tables'!BT30","v":0},{"$f":"BQ305*'Data Tables'!BU30","v":0},{"$f":"BR305*'Data Tables'!BV30","v":0},{"$f":"BS305*'Data Tables'!BW30","v":0},{"$f":"BT305*'Data Tables'!BX30","v":0},{"$f":"BU305*'Data Tables'!BY30","v":0},{"$f":"BV305*'Data Tables'!BZ30","v":0},{"$f":"BW305*'Data Tables'!CA30","v":0},{"$f":"BX305*'Data Tables'!CB30","v":0},{"$f":"BY305*'Data Tables'!CC30","v":0},{"$f":"BZ305*'Data Tables'!CD30","v":0},{"$f":"CA305*'Data Tables'!CE30","v":0},{"$f":"CB305*'Data Tables'!CF30","v":0},{"$f":"CC305*'Data Tables'!CG30","v":0},{"$f":"CD305*'Data Tables'!CH30","v":0},{"$f":"CE305*'Data Tables'!CI30","v":0},{"$f":"CF305*'Data Tables'!CJ30","v":0}]
[]
[null,"Price £/tCO2e",null,{"$f":"IF($C$5=\"Low\", 'Data Tables'!H8,IF($C$5=\"Central\", 'Data Tables'!H9,IF($C$5=\"High\",'Data Tables'!H10)))","v":240.95847727115512},{"$f":"IF($C$5=\"Low\", 'Data Tables'!I8,IF($C$5=\"Central\", 'Data Tables'!I9,IF($C$5=\"High\",'Data Tables'!I10)))","v":244.62789570675648},{"$f":"IF($C$5=\"Low\", 'Data Tables'!J8,IF($C$5=\"Central\", 'Data Tables'!J9,IF($C$5=\"High\",'Data Tables'!J10)))","v":248.35319361092027},{"$f":"IF($C$5=\"Low\", 'Data Tables'!K8,IF($C$5=\"Central\", 'Data Tables'!K9,IF($C$5=\"High\",'Data Tables'!K10)))","v":252.13522194002059},{"$f":"IF($C$5=\"Low\", 'Data Tables'!L8,IF($C$5=\"Central\", 'Data Tables'!L9,IF($C$5=\"High\",'Data Tables'!L10)))","v":255.97484460915797},{"$f":"IF($C$5=\"Low\", 'Data Tables'!M8,IF($C$5=\"Central\", 'Data Tables'!M9,IF($C$5=\"High\",'Data Tables'!M10)))","v":259.87293868950047},{"$f":"IF($C$5=\"Low\", 'Data Tables'!N8,IF($C$5=\"Central\", 'Data Tables'!N9,IF($C$5=\"High\",'Data Tables'!N10)))","v":263.83039460862994},{"$f":"IF($C$5=\"Low\", 'Data Tables'!O8,IF($C$5=\"Central\", 'Data Tables'!O9,IF($C$5=\"High\",'Data Tables'!O10)))","v":267.84811635393902},{"$f":"IF($C$5=\"Low\", 'Data Tables'!P8,IF($C$5=\"Central\", 'Data Tables'!P9,IF($C$5=\"High\",'Data Tables'!P10)))","v":271.92702167912591},{"$f":"IF($C$5=\"Low\", 'Data Tables'!Q8,IF($C$5=\"Central\", 'Data Tables'!Q9,IF($C$5=\"High\",'Data Tables'!Q10)))","v":276.06804231383342},{"$f":"IF($C$5=\"Low\", 'Data Tables'!R8,IF($C$5=\"Central\", 'Data Tables'!R9,IF($C$5=\"High\",'Data Tables'!R10)))","v":280.27212417648065},{"$f":"IF($C$5=\"Low\", 'Data Tables'!S8,IF($C$5=\"Central\", 'Data Tables'!S9,IF($C$5=\"High\",'Data Tables'!S10)))","v":284.54022759033569},{"$f":"IF($C$5=\"Low\", 'Data Tables'!T8,IF($C$5=\"Central\", 'Data Tables'!T9,IF($C$5=\"High\",'Data Tables'!T10)))","v":288.87332750287885},{"$f":"IF($C$5=\"Low\", 'Data Tables'!U8,IF($C$5=\"Central\", 'Data Tables'!U9,IF($C$5=\"High\",'Data Tables'!U10)))","v":293.27241370850646},{"$f":"IF($C$5=\"Low\", 'Data Tables'!V8,IF($C$5=\"Central\", 'Data Tables'!V9,IF($C$5=\"High\",'Data Tables'!V10)))","v":297.73849107462587},{"$f":"IF($C$5=\"Low\", 'Data Tables'!W8,IF($C$5=\"Central\", 'Data Tables'!W9,IF($C$5=\"High\",'Data Tables'!W10)))","v":302.27257977119376},{"$f":"IF($C$5=\"Low\", 'Data Tables'!X8,IF($C$5=\"Central\", 'Data Tables'!X9,IF($C$5=\"High\",'Data Tables'!X10)))","v":306.87571550375003},{"$f":"IF($C$5=\"Low\", 'Data Tables'!Y8,IF($C$5=\"Central\", 'Data Tables'!Y9,IF($C$5=\"High\",'Data Tables'!Y10)))","v":311.54894975000002},{"$f":"IF($C$5=\"Low\", 'Data Tables'!Z8,IF($C$5=\"Central\", 'Data Tables'!Z9,IF($C$5=\"High\",'Data Tables'!Z10)))","v":316.29335000000003},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AA8,IF($C$5=\"Central\", 'Data Tables'!AA9,IF($C$5=\"High\",'Data Tables'!AA10)))","v":321.11},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AB8,IF($C$5=\"Central\", 'Data Tables'!AB9,IF($C$5=\"High\",'Data Tables'!AB10)))","v":326},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AC8,IF($C$5=\"Central\", 'Data Tables'!AC9,IF($C$5=\"High\",'Data Tables'!AC10)))","v":330.89},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AD8,IF($C$5=\"Central\", 'Data Tables'!AD9,IF($C$5=\"High\",'Data Tables'!AD10)))","v":335.85334999999998},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AE8,IF($C$5=\"Central\", 'Data Tables'!AE9,IF($C$5=\"High\",'Data Tables'!AE10)))","v":340.89115024999995},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AF8,IF($C$5=\"Central\", 'Data Tables'!AF9,IF($C$5=\"High\",'Data Tables'!AF10)))","v":346.00451750374992},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AG8,IF($C$5=\"Central\", 'Data Tables'!AG9,IF($C$5=\"High\",'Data Tables'!AG10)))","v":351.19458526630615},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AH8,IF($C$5=\"Central\", 'Data Tables'!AH9,IF($C$5=\"High\",'Data Tables'!AH10)))","v":356.4625040453007},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AI8,IF($C$5=\"Central\", 'Data Tables'!AI9,IF($C$5=\"High\",'Data Tables'!AI10)))","v":361.80944160598017},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AJ8,IF($C$5=\"Central\", 'Data Tables'!AJ9,IF($C$5=\"High\",'Data Tables'!AJ10)))","v":367.23658323006981},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AK8,IF($C$5=\"Central\", 'Data Tables'!AK9,IF($C$5=\"High\",'Data Tables'!AK10)))","v":372.74513197852082},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AL8,IF($C$5=\"Central\", 'Data Tables'!AL9,IF($C$5=\"High\",'Data Tables'!AL10)))","v":378.33630895819857},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AM8,IF($C$5=\"Central\", 'Data Tables'!AM9,IF($C$5=\"High\",'Data Tables'!AM10)))","v":384.01135359257154},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AN8,IF($C$5=\"Central\", 'Data Tables'!AN9,IF($C$5=\"High\",'Data Tables'!AN10)))","v":389.77152389646005},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AO8,IF($C$5=\"Central\", 'Data Tables'!AO9,IF($C$5=\"High\",'Data Tables'!AO10)))","v":395.6180967549069},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AP8,IF($C$5=\"Central\", 'Data Tables'!AP9,IF($C$5=\"High\",'Data Tables'!AP10)))","v":401.55236820623048},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AQ8,IF($C$5=\"Central\", 'Data Tables'!AQ9,IF($C$5=\"High\",'Data Tables'!AQ10)))","v":407.5756537293239},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AR8,IF($C$5=\"Central\", 'Data Tables'!AR9,IF($C$5=\"High\",'Data Tables'!AR10)))","v":413.6892885352637},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AS8,IF($C$5=\"Central\", 'Data Tables'!AS9,IF($C$5=\"High\",'Data Tables'!AS10)))","v":419.89462786329261},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AT8,IF($C$5=\"Central\", 'Data Tables'!AT9,IF($C$5=\"High\",'Data Tables'!AT10)))","v":426.19304728124195},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AU8,IF($C$5=\"Central\", 'Data Tables'!AU9,IF($C$5=\"High\",'Data Tables'!AU10)))","v":432.58594299046052},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AV8,IF($C$5=\"Central\", 'Data Tables'!AV9,IF($C$5=\"High\",'Data Tables'!AV10)))","v":439.07473213531739},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AW8,IF($C$5=\"Central\", 'Data Tables'!AW9,IF($C$5=\"High\",'Data Tables'!AW10)))","v":445.66085311734713},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AX8,IF($C$5=\"Central\", 'Data Tables'!AX9,IF($C$5=\"High\",'Data Tables'!AX10)))","v":452.34576591410729},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AY8,IF($C$5=\"Central\", 'Data Tables'!AY9,IF($C$5=\"High\",'Data Tables'!AY10)))","v":459.13095240281888},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AZ8,IF($C$5=\"Central\", 'Data Tables'!AZ9,IF($C$5=\"High\",'Data Tables'!AZ10)))","v":466.01791668886113},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BA8,IF($C$5=\"Central\", 'Data Tables'!BA9,IF($C$5=\"High\",'Data Tables'!BA10)))","v":473.00818543919399},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BB8,IF($C$5=\"Central\", 'Data Tables'!BB9,IF($C$5=\"High\",'Data Tables'!BB10)))","v":480.10330822078186},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BC8,IF($C$5=\"Central\", 'Data Tables'!BC9,IF($C$5=\"High\",'Data Tables'!BC10)))","v":487.30485784409353},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BD8,IF($C$5=\"Central\", 'Data Tables'!BD9,IF($C$5=\"High\",'Data Tables'!BD10)))","v":494.61443071175489},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BE8,IF($C$5=\"Central\", 'Data Tables'!BE9,IF($C$5=\"High\",'Data Tables'!BE10)))","v":502.03364717243119},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BF8,IF($C$5=\"Central\", 'Data Tables'!BF9,IF($C$5=\"High\",'Data Tables'!BF10)))","v":509.56415188001762},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BG8,IF($C$5=\"Central\", 'Data Tables'!BG9,IF($C$5=\"High\",'Data Tables'!BG10)))","v":517.20761415821778},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BH8,IF($C$5=\"Central\", 'Data Tables'!BH9,IF($C$5=\"High\",'Data Tables'!BH10)))","v":524.96572837059102},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BI8,IF($C$5=\"Central\", 'Data Tables'!BI9,IF($C$5=\"High\",'Data Tables'!BI10)))","v":532.84021429614984},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BJ8,IF($C$5=\"Central\", 'Data Tables'!BJ9,IF($C$5=\"High\",'Data Tables'!BJ10)))","v":540.83281751059201},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BK8,IF($C$5=\"Central\", 'Data Tables'!BK9,IF($C$5=\"High\",'Data Tables'!BK10)))","v":548.94530977325087},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BL8,IF($C$5=\"Central\", 'Data Tables'!BL9,IF($C$5=\"High\",'Data Tables'!BL10)))","v":557.17948941984957},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BM8,IF($C$5=\"Central\", 'Data Tables'!BM9,IF($C$5=\"High\",'Data Tables'!BM10)))","v":565.53718176114728},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BN8,IF($C$5=\"Central\", 'Data Tables'!BN9,IF($C$5=\"High\",'Data Tables'!BN10)))","v":574.02023948756448},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BO8,IF($C$5=\"Central\", 'Data Tables'!BO9,IF($C$5=\"High\",'Data Tables'!BO10)))","v":582.63054307987784},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BP8,IF($C$5=\"Central\", 'Data Tables'!BP9,IF($C$5=\"High\",'Data Tables'!BP10)))","v":591.37000122607594},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BQ8,IF($C$5=\"Central\", 'Data Tables'!BQ9,IF($C$5=\"High\",'Data Tables'!BQ10)))","v":600.24055124446704},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BR8,IF($C$5=\"Central\", 'Data Tables'!BR9,IF($C$5=\"High\",'Data Tables'!BR10)))","v":609.24415951313404},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BS8,IF($C$5=\"Central\", 'Data Tables'!BS9,IF($C$5=\"High\",'Data Tables'!BS10)))","v":618.38282190583095},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BT8,IF($C$5=\"Central\", 'Data Tables'!BT9,IF($C$5=\"High\",'Data Tables'!BT10)))","v":627.65856423441835},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BU8,IF($C$5=\"Central\", 'Data Tables'!BU9,IF($C$5=\"High\",'Data Tables'!BU10)))","v":637.07344269793452},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BV8,IF($C$5=\"Central\", 'Data Tables'!BV9,IF($C$5=\"High\",'Data Tables'!BV10)))","v":646.62954433840343},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BW8,IF($C$5=\"Central\", 'Data Tables'!BW9,IF($C$5=\"High\",'Data Tables'!BW10)))","v":656.32898750347942},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BX8,IF($C$5=\"Central\", 'Data Tables'!BX9,IF($C$5=\"High\",'Data Tables'!BX10)))","v":666.17392231603151},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BY8,IF($C$5=\"Central\", 'Data Tables'!BY9,IF($C$5=\"High\",'Data Tables'!BY10)))","v":676.1665311507719},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BZ8,IF($C$5=\"Central\", 'Data Tables'!BZ9,IF($C$5=\"High\",'Data Tables'!BZ10)))","v":686.30902911803344},{"$f":"IF($C$5=\"Low\", 'Data Tables'!CA8,IF($C$5=\"Central\", 'Data Tables'!CA9,IF($C$5=\"High\",'Data Tables'!CA10)))","v":696.60366455480391},{"$f":"IF($C$5=\"Low\", 'Data Tables'!CB8,IF($C$5=\"Central\", 'Data Tables'!CB9,IF($C$5=\"High\",'Data Tables'!CB10)))","v":707.05271952312592},{"$f":"IF($C$5=\"Low\", 'Data Tables'!CC8,IF($C$5=\"Central\", 'Data Tables'!CC9,IF($C$5=\"High\",'Data Tables'!CC10)))","v":717.65851031597276},{"$f":"IF($C$5=\"Low\", 'Data Tables'!CD8,IF($C$5=\"Central\", 'Data Tables'!CD9,IF($C$5=\"High\",'Data Tables'!CD10)))","v":728.42338797071227},{"$f":"IF($C$5=\"Low\", 'Data Tables'!CE8,IF($C$5=\"Central\", 'Data Tables'!CE9,IF($C$5=\"High\",'Data Tables'!CE10)))","v":739.34973879027291},{"$f":"IF($C$5=\"Low\", 'Data Tables'!CF8,IF($C$5=\"Central\", 'Data Tables'!CF9,IF($C$5=\"High\",'Data Tables'!CF10)))","v":750.43998487212696},{"$f":"IF($C$5=\"Low\", 'Data Tables'!CG8,IF($C$5=\"Central\", 'Data Tables'!CG9,IF($C$5=\"High\",'Data Tables'!CG10)))","v":761.69658464520876},{"$f":"IF($C$5=\"Low\", 'Data Tables'!CH8,IF($C$5=\"Central\", 'Data Tables'!CH9,IF($C$5=\"High\",'Data Tables'!CH10)))","v":773.1220334148868},{"$f":"IF($C$5=\"Low\", 'Data Tables'!CI8,IF($C$5=\"Central\", 'Data Tables'!CI9,IF($C$5=\"High\",'Data Tables'!CI10)))","v":784.71886391611008},{"$f":"IF($C$5=\"Low\", 'Data Tables'!CJ8,IF($C$5=\"Central\", 'Data Tables'!CJ9,IF($C$5=\"High\",'Data Tables'!CJ10)))","v":796.4896468748517}]
[null,"Price £/tCO2e - GDP deflated to start year",null,{"$f":"D308*(100/'GDP Deflators'!$D$26)","v":251.96443695845309},{"$f":"E308*(100/'GDP Deflators'!$D$26)","v":255.80145884106915},{"$f":"F308*(100/'GDP Deflators'!$D$26)","v":259.69691252900418},{"$f":"G308*(100/'GDP Deflators'!$D$26)","v":263.65168784670476},{"$f":"H308*(100/'GDP Deflators'!$D$26)","v":267.66668816924346},{"$f":"I308*(100/'GDP Deflators'!$D$26)","v":271.74283062867352},{"$f":"J308*(100/'GDP Deflators'!$D$26)","v":275.88104632352645},{"$f":"K308*(100/'GDP Deflators'!$D$26)","v":280.08228053149895},{"$f":"L308*(100/'GDP Deflators'!$D$26)","v":284.34749292537964},{"$f":"M308*(100/'GDP Deflators'!$D$26)","v":288.67765779226357},{"$f":"N308*(100/'GDP Deflators'!$D$26)","v":293.07376425610516},{"$f":"O308*(100/'GDP Deflators'!$D$26)","v":297.53681650366008},{"$f":"P308*(100/'GDP Deflators'!$D$26)","v":302.06783401386809},{"$f":"Q308*(100/'GDP Deflators'!$D$26)","v":306.66785179072906},{"$f":"R308*(100/'GDP Deflators'!$D$26)","v":311.33792059972495},{"$f":"S308*(100/'GDP Deflators'!$D$26)","v":316.07910720784258},{"$f":"T308*(100/'GDP Deflators'!$D$26)","v":320.89249462725138},{"$f":"U308*(100/'GDP Deflators'!$D$26)","v":325.7791823626917},{"$f":"V308*(100/'GDP Deflators'!$D$26)","v":330.74028666263121},{"$f":"W308*(100/'GDP Deflators'!$D$26)","v":335.77694077424485},{"$f":"X308*(100/'GDP Deflators'!$D$26)","v":340.89029520227905},{"$f":"Y308*(100/'GDP Deflators'!$D$26)","v":346.00364963031319},{"$f":"Z308*(100/'GDP Deflators'!$D$26)","v":351.19370437476789},{"$f":"AA308*(100/'GDP Deflators'!$D$26)","v":356.46160994038939},{"$f":"AB308*(100/'GDP Deflators'!$D$26)","v":361.8085340894952},{"$f":"AC308*(100/'GDP Deflators'!$D$26)","v":367.2356621008376},{"$f":"AD308*(100/'GDP Deflators'!$D$26)","v":372.74419703235014},{"$f":"AE308*(100/'GDP Deflators'!$D$26)","v":378.33535998783532},{"$f":"AF308*(100/'GDP Deflators'!$D$26)","v":384.01039038765276},{"$f":"AG308*(100/'GDP Deflators'!$D$26)","v":389.77054624346755},{"$f":"AH308*(100/'GDP Deflators'!$D$26)","v":395.61710443711951},{"$f":"AI308*(100/'GDP Deflators'!$D$26)","v":401.55136100367628},{"$f":"AJ308*(100/'GDP Deflators'!$D$26)","v":407.57463141873137},{"$f":"AK308*(100/'GDP Deflators'!$D$26)","v":413.68825089001228},{"$f":"AL308*(100/'GDP Deflators'!$D$26)","v":419.89357465336241},{"$f":"AM308*(100/'GDP Deflators'!$D$26)","v":426.19197827316282},{"$f":"AN308*(100/'GDP Deflators'!$D$26)","v":432.58485794726022},{"$f":"AO308*(100/'GDP Deflators'!$D$26)","v":439.07363081646906},{"$f":"AP308*(100/'GDP Deflators'!$D$26)","v":445.65973527871603},{"$f":"AQ308*(100/'GDP Deflators'!$D$26)","v":452.34463130789675},{"$f":"AR308*(100/'GDP Deflators'!$D$26)","v":459.12980077751513},{"$f":"AS308*(100/'GDP Deflators'!$D$26)","v":466.01674778917783},{"$f":"AT308*(100/'GDP Deflators'!$D$26)","v":473.00699900601546},{"$f":"AU308*(100/'GDP Deflators'!$D$26)","v":480.10210399110565},{"$f":"AV308*(100/'GDP Deflators'!$D$26)","v":487.30363555097222},{"$f":"AW308*(100/'GDP Deflators'!$D$26)","v":494.61319008423675},{"$f":"AX308*(100/'GDP Deflators'!$D$26)","v":502.03238793550025},{"$f":"AY308*(100/'GDP Deflators'!$D$26)","v":509.56287375453269},{"$f":"AZ308*(100/'GDP Deflators'!$D$26)","v":517.20631686085062},{"$f":"BA308*(100/'GDP Deflators'!$D$26)","v":524.96441161376333},{"$f":"BB308*(100/'GDP Deflators'!$D$26)","v":532.83887778796975},{"$f":"BC308*(100/'GDP Deflators'!$D$26)","v":540.83146095478924},{"$f":"BD308*(100/'GDP Deflators'!$D$26)","v":548.94393286911099},{"$f":"BE308*(100/'GDP Deflators'!$D$26)","v":557.17809186214765},{"$f":"BF308*(100/'GDP Deflators'!$D$26)","v":565.53576324007975},{"$f":"BG308*(100/'GDP Deflators'!$D$26)","v":574.01879968868093},{"$f":"BH308*(100/'GDP Deflators'!$D$26)","v":582.62908168401111},{"$f":"BI308*(100/'GDP Deflators'!$D$26)","v":591.36851790927119},{"$f":"BJ308*(100/'GDP Deflators'!$D$26)","v":600.23904567791033},{"$f":"BK308*(100/'GDP Deflators'!$D$26)","v":609.24263136307889},{"$f":"BL308*(100/'GDP Deflators'!$D$26)","v":618.38127083352492},{"$f":"BM308*(100/'GDP Deflators'!$D$26)","v":627.65698989602777},{"$f":"BN308*(100/'GDP Deflators'!$D$26)","v":637.07184474446819},{"$f":"BO308*(100/'GDP Deflators'!$D$26)","v":646.62792241563511},{"$f":"BP308*(100/'GDP Deflators'!$D$26)","v":656.3273412518696},{"$f":"BQ308*(100/'GDP Deflators'!$D$26)","v":666.17225137064747},{"$f":"BR308*(100/'GDP Deflators'!$D$26)","v":676.16483514120716},{"$f":"BS308*(100/'GDP Deflators'!$D$26)","v":686.30730766832517},{"$f":"BT308*(100/'GDP Deflators'!$D$26)","v":696.60191728334996},{"$f":"BU308*(100/'GDP Deflators'!$D$26)","v":707.05094604260012},{"$f":"BV308*(100/'GDP Deflators'!$D$26)","v":717.6567102332391},{"$f":"BW308*(100/'GDP Deflators'!$D$26)","v":728.42156088673767},{"$f":"BX308*(100/'GDP Deflators'!$D$26)","v":739.34788430003857},{"$f":"BY308*(100/'GDP Deflators'!$D$26)","v":750.43810256453912},{"$f":"BZ308*(100/'GDP Deflators'!$D$26)","v":761.69467410300717},{"$f":"CA308*(100/'GDP Deflators'!$D$26)","v":773.12009421455218},{"$f":"CB308*(100/'GDP Deflators'!$D$26)","v":784.71689562777044},{"$f":"CC308*(100/'GDP Deflators'!$D$26)","v":796.48764906218685},{"$f":"CD308*(100/'GDP Deflators'!$D$26)","v":808.43496379811961},{"$f":"CE308*(100/'GDP Deflators'!$D$26)","v":820.56148825509138},{"$f":"CF308*(100/'GDP Deflators'!$D$26)","v":832.86991057891771}]
[null,"Total",null,{"$f":"SUM(D298,D302,D306)*D309/1000","v":0},{"$f":"SUM(E298,E302,E306)*E309/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ298,BQ302,BQ306)*BQ309/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Road Transport - CO2e"]
[null,null,null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,"Petrol"]
[null,"Net Energy Change (litres)",null,{"$f":"D159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CO2e (kgCO2e)",null,{"$f":"D315*'Data Tables'!H22","v":0},{"$f":"E315*'Data Tables'!I22","v":0},{"$f":"F315*'Data Tables'!J22","v":0},{"$f":"G315*'Data Tables'!K22","v":0},{"$f":"H315*'Data Tables'!L22","v":0},{"$f":"I315*'Data Tables'!M22","v":0},{"$f":"J315*'Data Tables'!N22","v":0},{"$f":"K315*'Data Tables'!O22","v":0},{"$f":"L315*'Data Tables'!P22","v":0},{"$f":"M315*'Data Tables'!Q22","v":0},{"$f":"N315*'Data Tables'!R22","v":0},{"$f":"O315*'Data Tables'!S22","v":0},{"$f":"P315*'Data Tables'!T22","v":0},{"$f":"Q315*'Data Tables'!U22","v":0},{"$f":"R315*'Data Tables'!V22","v":0},{"$f":"S315*'Data Tables'!W22","v":0},{"$f":"T315*'Data Tables'!X22","v":0},{"$f":"U315*'Data Tables'!Y22","v":0},{"$f":"V315*'Data Tables'!Z22","v":0},{"$f":"W315*'Data Tables'!AA22","v":0},{"$f":"X315*'Data Tables'!AB22","v":0},{"$f":"Y315*'Data Tables'!AC22","v":0},{"$f":"Z315*'Data Tables'!AD22","v":0},{"$f":"AA315*'Data Tables'!AE22","v":0},{"$f":"AB315*'Data Tables'!AF22","v":0},{"$f":"AC315*'Data Tables'!AG22","v":0},{"$f":"AD315*'Data Tables'!AH22","v":0},{"$f":"AE315*'Data Tables'!AI22","v":0},{"$f":"AF315*'Data Tables'!AJ22","v":0},{"$f":"AG315*'Data Tables'!AK22","v":0},{"$f":"AH315*'Data Tables'!AL22","v":0},{"$f":"AI315*'Data Tables'!AM22","v":0},{"$f":"AJ315*'Data Tables'!AN22","v":0},{"$f":"AK315*'Data Tables'!AO22","v":0},{"$f":"AL315*'Data Tables'!AP22","v":0},{"$f":"AM315*'Data Tables'!AQ22","v":0},{"$f":"AN315*'Data Tables'!AR22","v":0},{"$f":"AO315*'Data Tables'!AS22","v":0},{"$f":"AP315*'Data Tables'!AT22","v":0},{"$f":"AQ315*'Data Tables'!AU22","v":0},{"$f":"AR315*'Data Tables'!AV22","v":0},{"$f":"AS315*'Data Tables'!AW22","v":0},{"$f":"AT315*'Data Tables'!AX22","v":0},{"$f":"AU315*'Data Tables'!AY22","v":0},{"$f":"AV315*'Data Tables'!AZ22","v":0},{"$f":"AW315*'Data Tables'!BA22","v":0},{"$f":"AX315*'Data Tables'!BB22","v":0},{"$f":"AY315*'Data Tables'!BC22","v":0},{"$f":"AZ315*'Data Tables'!BD22","v":0},{"$f":"BA315*'Data Tables'!BE22","v":0},{"$f":"BB315*'Data Tables'!BF22","v":0},{"$f":"BC315*'Data Tables'!BG22","v":0},{"$f":"BD315*'Data Tables'!BH22","v":0},{"$f":"BE315*'Data Tables'!BI22","v":0},{"$f":"BF315*'Data Tables'!BJ22","v":0},{"$f":"BG315*'Data Tables'!BK22","v":0},{"$f":"BH315*'Data Tables'!BL22","v":0},{"$f":"BI315*'Data Tables'!BM22","v":0},{"$f":"BJ315*'Data Tables'!BN22","v":0},{"$f":"BK315*'Data Tables'!BO22","v":0},{"$f":"BL315*'Data Tables'!BP22","v":0},{"$f":"BM315*'Data Tables'!BQ22","v":0},{"$f":"BN315*'Data Tables'!BR22","v":0},{"$f":"BO315*'Data Tables'!BS22","v":0},{"$f":"BP315*'Data Tables'!BT22","v":0},{"$f":"BQ315*'Data Tables'!BU22","v":0},{"$f":"BR315*'Data Tables'!BV22","v":0},{"$f":"BS315*'Data Tables'!BW22","v":0},{"$f":"BT315*'Data Tables'!BX22","v":0},{"$f":"BU315*'Data Tables'!BY22","v":0},{"$f":"BV315*'Data Tables'!BZ22","v":0},{"$f":"BW315*'Data Tables'!CA22","v":0},{"$f":"BX315*'Data Tables'!CB22","v":0},{"$f":"BY315*'Data Tables'!CC22","v":0},{"$f":"BZ315*'Data Tables'!CD22","v":0},{"$f":"CA315*'Data Tables'!CE22","v":0},{"$f":"CB315*'Data Tables'!CF22","v":0},{"$f":"CC315*'Data Tables'!CG22","v":0},{"$f":"CD315*'Data Tables'!CH22","v":0},{"$f":"CE315*'Data Tables'!CI22","v":0},{"$f":"CF315*'Data Tables'!CJ22","v":0}]
[]
[null,"DERV"]
[null,"Net Energy Change (litres)",null,{"$f":"D165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CO2e (kgCO2e)",null,{"$f":"D319*'Data Tables'!H26","v":0},{"$f":"E319*'Data Tables'!I26","v":0},{"$f":"F319*'Data Tables'!J26","v":0},{"$f":"G319*'Data Tables'!K26","v":0},{"$f":"H319*'Data Tables'!L26","v":0},{"$f":"I319*'Data Tables'!M26","v":0},{"$f":"J319*'Data Tables'!N26","v":0},{"$f":"K319*'Data Tables'!O26","v":0},{"$f":"L319*'Data Tables'!P26","v":0},{"$f":"M319*'Data Tables'!Q26","v":0},{"$f":"N319*'Data Tables'!R26","v":0},{"$f":"O319*'Data Tables'!S26","v":0},{"$f":"P319*'Data Tables'!T26","v":0},{"$f":"Q319*'Data Tables'!U26","v":0},{"$f":"R319*'Data Tables'!V26","v":0},{"$f":"S319*'Data Tables'!W26","v":0},{"$f":"T319*'Data Tables'!X26","v":0},{"$f":"U319*'Data Tables'!Y26","v":0},{"$f":"V319*'Data Tables'!Z26","v":0},{"$f":"W319*'Data Tables'!AA26","v":0},{"$f":"X319*'Data Tables'!AB26","v":0},{"$f":"Y319*'Data Tables'!AC26","v":0},{"$f":"Z319*'Data Tables'!AD26","v":0},{"$f":"AA319*'Data Tables'!AE26","v":0},{"$f":"AB319*'Data Tables'!AF26","v":0},{"$f":"AC319*'Data Tables'!AG26","v":0},{"$f":"AD319*'Data Tables'!AH26","v":0},{"$f":"AE319*'Data Tables'!AI26","v":0},{"$f":"AF319*'Data Tables'!AJ26","v":0},{"$f":"AG319*'Data Tables'!AK26","v":0},{"$f":"AH319*'Data Tables'!AL26","v":0},{"$f":"AI319*'Data Tables'!AM26","v":0},{"$f":"AJ319*'Data Tables'!AN26","v":0},{"$f":"AK319*'Data Tables'!AO26","v":0},{"$f":"AL319*'Data Tables'!AP26","v":0},{"$f":"AM319*'Data Tables'!AQ26","v":0},{"$f":"AN319*'Data Tables'!AR26","v":0},{"$f":"AO319*'Data Tables'!AS26","v":0},{"$f":"AP319*'Data Tables'!AT26","v":0},{"$f":"AQ319*'Data Tables'!AU26","v":0},{"$f":"AR319*'Data Tables'!AV26","v":0},{"$f":"AS319*'Data Tables'!AW26","v":0},{"$f":"AT319*'Data Tables'!AX26","v":0},{"$f":"AU319*'Data Tables'!AY26","v":0},{"$f":"AV319*'Data Tables'!AZ26","v":0},{"$f":"AW319*'Data Tables'!BA26","v":0},{"$f":"AX319*'Data Tables'!BB26","v":0},{"$f":"AY319*'Data Tables'!BC26","v":0},{"$f":"AZ319*'Data Tables'!BD26","v":0},{"$f":"BA319*'Data Tables'!BE26","v":0},{"$f":"BB319*'Data Tables'!BF26","v":0},{"$f":"BC319*'Data Tables'!BG26","v":0},{"$f":"BD319*'Data Tables'!BH26","v":0},{"$f":"BE319*'Data Tables'!BI26","v":0},{"$f":"BF319*'Data Tables'!BJ26","v":0},{"$f":"BG319*'Data Tables'!BK26","v":0},{"$f":"BH319*'Data Tables'!BL26","v":0},{"$f":"BI319*'Data Tables'!BM26","v":0},{"$f":"BJ319*'Data Tables'!BN26","v":0},{"$f":"BK319*'Data Tables'!BO26","v":0},{"$f":"BL319*'Data Tables'!BP26","v":0},{"$f":"BM319*'Data Tables'!BQ26","v":0},{"$f":"BN319*'Data Tables'!BR26","v":0},{"$f":"BO319*'Data Tables'!BS26","v":0},{"$f":"BP319*'Data Tables'!BT26","v":0},{"$f":"BQ319*'Data Tables'!BU26","v":0},{"$f":"BR319*'Data Tables'!BV26","v":0},{"$f":"BS319*'Data Tables'!BW26","v":0},{"$f":"BT319*'Data Tables'!BX26","v":0},{"$f":"BU319*'Data Tables'!BY26","v":0},{"$f":"BV319*'Data Tables'!BZ26","v":0},{"$f":"BW319*'Data Tables'!CA26","v":0},{"$f":"BX319*'Data Tables'!CB26","v":0},{"$f":"BY319*'Data Tables'!CC26","v":0},{"$f":"BZ319*'Data Tables'!CD26","v":0},{"$f":"CA319*'Data Tables'!CE26","v":0},{"$f":"CB319*'Data Tables'!CF26","v":0},{"$f":"CC319*'Data Tables'!CG26","v":0},{"$f":"CD319*'Data Tables'!CH26","v":0},{"$f":"CE319*'Data Tables'!CI26","v":0},{"$f":"CF319*'Data Tables'!CJ26","v":0}]
[]
[null,"Price £/tCO2e",null,{"$f":"IF($C$5=\"Low\", 'Data Tables'!H8,IF($C$5=\"Central\", 'Data Tables'!H9,IF($C$5=\"High\",'Data Tables'!H10)))","v":240.95847727115512},{"$f":"IF($C$5=\"Low\", 'Data Tables'!I8,IF($C$5=\"Central\", 'Data Tables'!I9,IF($C$5=\"High\",'Data Tables'!I10)))","v":244.62789570675648},{"$f":"IF($C$5=\"Low\", 'Data Tables'!J8,IF($C$5=\"Central\", 'Data Tables'!J9,IF($C$5=\"High\",'Data Tables'!J10)))","v":248.35319361092027},{"$f":"IF($C$5=\"Low\", 'Data Tables'!K8,IF($C$5=\"Central\", 'Data Tables'!K9,IF($C$5=\"High\",'Data Tables'!K10)))","v":252.13522194002059},{"$f":"IF($C$5=\"Low\", 'Data Tables'!L8,IF($C$5=\"Central\", 'Data Tables'!L9,IF($C$5=\"High\",'Data Tables'!L10)))","v":255.97484460915797},{"$f":"IF($C$5=\"Low\", 'Data Tables'!M8,IF($C$5=\"Central\", 'Data Tables'!M9,IF($C$5=\"High\",'Data Tables'!M10)))","v":259.87293868950047},{"$f":"IF($C$5=\"Low\", 'Data Tables'!N8,IF($C$5=\"Central\", 'Data Tables'!N9,IF($C$5=\"High\",'Data Tables'!N10)))","v":263.83039460862994},{"$f":"IF($C$5=\"Low\", 'Data Tables'!O8,IF($C$5=\"Central\", 'Data Tables'!O9,IF($C$5=\"High\",'Data Tables'!O10)))","v":267.84811635393902},{"$f":"IF($C$5=\"Low\", 'Data Tables'!P8,IF($C$5=\"Central\", 'Data Tables'!P9,IF($C$5=\"High\",'Data Tables'!P10)))","v":271.92702167912591},{"$f":"IF($C$5=\"Low\", 'Data Tables'!Q8,IF($C$5=\"Central\", 'Data Tables'!Q9,IF($C$5=\"High\",'Data Tables'!Q10)))","v":276.06804231383342},{"$f":"IF($C$5=\"Low\", 'Data Tables'!R8,IF($C$5=\"Central\", 'Data Tables'!R9,IF($C$5=\"High\",'Data Tables'!R10)))","v":280.27212417648065},{"$f":"IF($C$5=\"Low\", 'Data Tables'!S8,IF($C$5=\"Central\", 'Data Tables'!S9,IF($C$5=\"High\",'Data Tables'!S10)))","v":284.54022759033569},{"$f":"IF($C$5=\"Low\", 'Data Tables'!T8,IF($C$5=\"Central\", 'Data Tables'!T9,IF($C$5=\"High\",'Data Tables'!T10)))","v":288.87332750287885},{"$f":"IF($C$5=\"Low\", 'Data Tables'!U8,IF($C$5=\"Central\", 'Data Tables'!U9,IF($C$5=\"High\",'Data Tables'!U10)))","v":293.27241370850646},{"$f":"IF($C$5=\"Low\", 'Data Tables'!V8,IF($C$5=\"Central\", 'Data Tables'!V9,IF($C$5=\"High\",'Data Tables'!V10)))","v":297.73849107462587},{"$f":"IF($C$5=\"Low\", 'Data Tables'!W8,IF($C$5=\"Central\", 'Data Tables'!W9,IF($C$5=\"High\",'Data Tables'!W10)))","v":302.27257977119376},{"$f":"IF($C$5=\"Low\", 'Data Tables'!X8,IF($C$5=\"Central\", 'Data Tables'!X9,IF($C$5=\"High\",'Data Tables'!X10)))","v":306.87571550375003},{"$f":"IF($C$5=\"Low\", 'Data Tables'!Y8,IF($C$5=\"Central\", 'Data Tables'!Y9,IF($C$5=\"High\",'Data Tables'!Y10)))","v":311.54894975000002},{"$f":"IF($C$5=\"Low\", 'Data Tables'!Z8,IF($C$5=\"Central\", 'Data Tables'!Z9,IF($C$5=\"High\",'Data Tables'!Z10)))","v":316.29335000000003},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AA8,IF($C$5=\"Central\", 'Data Tables'!AA9,IF($C$5=\"High\",'Data Tables'!AA10)))","v":321.11},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AB8,IF($C$5=\"Central\", 'Data Tables'!AB9,IF($C$5=\"High\",'Data Tables'!AB10)))","v":326},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AC8,IF($C$5=\"Central\", 'Data Tables'!AC9,IF($C$5=\"High\",'Data Tables'!AC10)))","v":330.89},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AD8,IF($C$5=\"Central\", 'Data Tables'!AD9,IF($C$5=\"High\",'Data Tables'!AD10)))","v":335.85334999999998},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AE8,IF($C$5=\"Central\", 'Data Tables'!AE9,IF($C$5=\"High\",'Data Tables'!AE10)))","v":340.89115024999995},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AF8,IF($C$5=\"Central\", 'Data Tables'!AF9,IF($C$5=\"High\",'Data Tables'!AF10)))","v":346.00451750374992},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AG8,IF($C$5=\"Central\", 'Data Tables'!AG9,IF($C$5=\"High\",'Data Tables'!AG10)))","v":351.19458526630615},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AH8,IF($C$5=\"Central\", 'Data Tables'!AH9,IF($C$5=\"High\",'Data Tables'!AH10)))","v":356.4625040453007},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AI8,IF($C$5=\"Central\", 'Data Tables'!AI9,IF($C$5=\"High\",'Data Tables'!AI10)))","v":361.80944160598017},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AJ8,IF($C$5=\"Central\", 'Data Tables'!AJ9,IF($C$5=\"High\",'Data Tables'!AJ10)))","v":367.23658323006981},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AK8,IF($C$5=\"Central\", 'Data Tables'!AK9,IF($C$5=\"High\",'Data Tables'!AK10)))","v":372.74513197852082},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AL8,IF($C$5=\"Central\", 'Data Tables'!AL9,IF($C$5=\"High\",'Data Tables'!AL10)))","v":378.33630895819857},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AM8,IF($C$5=\"Central\", 'Data Tables'!AM9,IF($C$5=\"High\",'Data Tables'!AM10)))","v":384.01135359257154},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AN8,IF($C$5=\"Central\", 'Data Tables'!AN9,IF($C$5=\"High\",'Data Tables'!AN10)))","v":389.77152389646005},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AO8,IF($C$5=\"Central\", 'Data Tables'!AO9,IF($C$5=\"High\",'Data Tables'!AO10)))","v":395.6180967549069},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AP8,IF($C$5=\"Central\", 'Data Tables'!AP9,IF($C$5=\"High\",'Data Tables'!AP10)))","v":401.55236820623048},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AQ8,IF($C$5=\"Central\", 'Data Tables'!AQ9,IF($C$5=\"High\",'Data Tables'!AQ10)))","v":407.5756537293239},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AR8,IF($C$5=\"Central\", 'Data Tables'!AR9,IF($C$5=\"High\",'Data Tables'!AR10)))","v":413.6892885352637},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AS8,IF($C$5=\"Central\", 'Data Tables'!AS9,IF($C$5=\"High\",'Data Tables'!AS10)))","v":419.89462786329261},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AT8,IF($C$5=\"Central\", 'Data Tables'!AT9,IF($C$5=\"High\",'Data Tables'!AT10)))","v":426.19304728124195},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AU8,IF($C$5=\"Central\", 'Data Tables'!AU9,IF($C$5=\"High\",'Data Tables'!AU10)))","v":432.58594299046052},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AV8,IF($C$5=\"Central\", 'Data Tables'!AV9,IF($C$5=\"High\",'Data Tables'!AV10)))","v":439.07473213531739},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AW8,IF($C$5=\"Central\", 'Data Tables'!AW9,IF($C$5=\"High\",'Data Tables'!AW10)))","v":445.66085311734713},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AX8,IF($C$5=\"Central\", 'Data Tables'!AX9,IF($C$5=\"High\",'Data Tables'!AX10)))","v":452.34576591410729},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AY8,IF($C$5=\"Central\", 'Data Tables'!AY9,IF($C$5=\"High\",'Data Tables'!AY10)))","v":459.13095240281888},{"$f":"IF($C$5=\"Low\", 'Data Tables'!AZ8,IF($C$5=\"Central\", 'Data Tables'!AZ9,IF($C$5=\"High\",'Data Tables'!AZ10)))","v":466.01791668886113},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BA8,IF($C$5=\"Central\", 'Data Tables'!BA9,IF($C$5=\"High\",'Data Tables'!BA10)))","v":473.00818543919399},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BB8,IF($C$5=\"Central\", 'Data Tables'!BB9,IF($C$5=\"High\",'Data Tables'!BB10)))","v":480.10330822078186},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BC8,IF($C$5=\"Central\", 'Data Tables'!BC9,IF($C$5=\"High\",'Data Tables'!BC10)))","v":487.30485784409353},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BD8,IF($C$5=\"Central\", 'Data Tables'!BD9,IF($C$5=\"High\",'Data Tables'!BD10)))","v":494.61443071175489},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BE8,IF($C$5=\"Central\", 'Data Tables'!BE9,IF($C$5=\"High\",'Data Tables'!BE10)))","v":502.03364717243119},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BF8,IF($C$5=\"Central\", 'Data Tables'!BF9,IF($C$5=\"High\",'Data Tables'!BF10)))","v":509.56415188001762},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BG8,IF($C$5=\"Central\", 'Data Tables'!BG9,IF($C$5=\"High\",'Data Tables'!BG10)))","v":517.20761415821778},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BH8,IF($C$5=\"Central\", 'Data Tables'!BH9,IF($C$5=\"High\",'Data Tables'!BH10)))","v":524.96572837059102},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BI8,IF($C$5=\"Central\", 'Data Tables'!BI9,IF($C$5=\"High\",'Data Tables'!BI10)))","v":532.84021429614984},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BJ8,IF($C$5=\"Central\", 'Data Tables'!BJ9,IF($C$5=\"High\",'Data Tables'!BJ10)))","v":540.83281751059201},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BK8,IF($C$5=\"Central\", 'Data Tables'!BK9,IF($C$5=\"High\",'Data Tables'!BK10)))","v":548.94530977325087},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BL8,IF($C$5=\"Central\", 'Data Tables'!BL9,IF($C$5=\"High\",'Data Tables'!BL10)))","v":557.17948941984957},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BM8,IF($C$5=\"Central\", 'Data Tables'!BM9,IF($C$5=\"High\",'Data Tables'!BM10)))","v":565.53718176114728},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BN8,IF($C$5=\"Central\", 'Data Tables'!BN9,IF($C$5=\"High\",'Data Tables'!BN10)))","v":574.02023948756448},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BO8,IF($C$5=\"Central\", 'Data Tables'!BO9,IF($C$5=\"High\",'Data Tables'!BO10)))","v":582.63054307987784},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BP8,IF($C$5=\"Central\", 'Data Tables'!BP9,IF($C$5=\"High\",'Data Tables'!BP10)))","v":591.37000122607594},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BQ8,IF($C$5=\"Central\", 'Data Tables'!BQ9,IF($C$5=\"High\",'Data Tables'!BQ10)))","v":600.24055124446704},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BR8,IF($C$5=\"Central\", 'Data Tables'!BR9,IF($C$5=\"High\",'Data Tables'!BR10)))","v":609.24415951313404},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BS8,IF($C$5=\"Central\", 'Data Tables'!BS9,IF($C$5=\"High\",'Data Tables'!BS10)))","v":618.38282190583095},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BT8,IF($C$5=\"Central\", 'Data Tables'!BT9,IF($C$5=\"High\",'Data Tables'!BT10)))","v":627.65856423441835},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BU8,IF($C$5=\"Central\", 'Data Tables'!BU9,IF($C$5=\"High\",'Data Tables'!BU10)))","v":637.07344269793452},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BV8,IF($C$5=\"Central\", 'Data Tables'!BV9,IF($C$5=\"High\",'Data Tables'!BV10)))","v":646.62954433840343},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BW8,IF($C$5=\"Central\", 'Data Tables'!BW9,IF($C$5=\"High\",'Data Tables'!BW10)))","v":656.32898750347942},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BX8,IF($C$5=\"Central\", 'Data Tables'!BX9,IF($C$5=\"High\",'Data Tables'!BX10)))","v":666.17392231603151},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BY8,IF($C$5=\"Central\", 'Data Tables'!BY9,IF($C$5=\"High\",'Data Tables'!BY10)))","v":676.1665311507719},{"$f":"IF($C$5=\"Low\", 'Data Tables'!BZ8,IF($C$5=\"Central\", 'Data Tables'!BZ9,IF($C$5=\"High\",'Data Tables'!BZ10)))","v":686.30902911803344},{"$f":"IF($C$5=\"Low\", 'Data Tables'!CA8,IF($C$5=\"Central\", 'Data Tables'!CA9,IF($C$5=\"High\",'Data Tables'!CA10)))","v":696.60366455480391},{"$f":"IF($C$5=\"Low\", 'Data Tables'!CB8,IF($C$5=\"Central\", 'Data Tables'!CB9,IF($C$5=\"High\",'Data Tables'!CB10)))","v":707.05271952312592},{"$f":"IF($C$5=\"Low\", 'Data Tables'!CC8,IF($C$5=\"Central\", 'Data Tables'!CC9,IF($C$5=\"High\",'Data Tables'!CC10)))","v":717.65851031597276},{"$f":"IF($C$5=\"Low\", 'Data Tables'!CD8,IF($C$5=\"Central\", 'Data Tables'!CD9,IF($C$5=\"High\",'Data Tables'!CD10)))","v":728.42338797071227},{"$f":"IF($C$5=\"Low\", 'Data Tables'!CE8,IF($C$5=\"Central\", 'Data Tables'!CE9,IF($C$5=\"High\",'Data Tables'!CE10)))","v":739.34973879027291},{"$f":"IF($C$5=\"Low\", 'Data Tables'!CF8,IF($C$5=\"Central\", 'Data Tables'!CF9,IF($C$5=\"High\",'Data Tables'!CF10)))","v":750.43998487212696},{"$f":"IF($C$5=\"Low\", 'Data Tables'!CG8,IF($C$5=\"Central\", 'Data Tables'!CG9,IF($C$5=\"High\",'Data Tables'!CG10)))","v":761.69658464520876},{"$f":"IF($C$5=\"Low\", 'Data Tables'!CH8,IF($C$5=\"Central\", 'Data Tables'!CH9,IF($C$5=\"High\",'Data Tables'!CH10)))","v":773.1220334148868},{"$f":"IF($C$5=\"Low\", 'Data Tables'!CI8,IF($C$5=\"Central\", 'Data Tables'!CI9,IF($C$5=\"High\",'Data Tables'!CI10)))","v":784.71886391611008},{"$f":"IF($C$5=\"Low\", 'Data Tables'!CJ8,IF($C$5=\"Central\", 'Data Tables'!CJ9,IF($C$5=\"High\",'Data Tables'!CJ10)))","v":796.4896468748517}]
[null,"Price £/tCO2e - GDP deflated to start year",null,{"$f":"D322*(100/'GDP Deflators'!$D$26)","v":251.96443695845309},{"$f":"E322*(100/'GDP Deflators'!$D$26)","v":255.80145884106915},{"$f":"F322*(100/'GDP Deflators'!$D$26)","v":259.69691252900418},{"$f":"G322*(100/'GDP Deflators'!$D$26)","v":263.65168784670476},{"$f":"H322*(100/'GDP Deflators'!$D$26)","v":267.66668816924346},{"$f":"I322*(100/'GDP Deflators'!$D$26)","v":271.74283062867352},{"$f":"J322*(100/'GDP Deflators'!$D$26)","v":275.88104632352645},{"$f":"K322*(100/'GDP Deflators'!$D$26)","v":280.08228053149895},{"$f":"L322*(100/'GDP Deflators'!$D$26)","v":284.34749292537964},{"$f":"M322*(100/'GDP Deflators'!$D$26)","v":288.67765779226357},{"$f":"N322*(100/'GDP Deflators'!$D$26)","v":293.07376425610516},{"$f":"O322*(100/'GDP Deflators'!$D$26)","v":297.53681650366008},{"$f":"P322*(100/'GDP Deflators'!$D$26)","v":302.06783401386809},{"$f":"Q322*(100/'GDP Deflators'!$D$26)","v":306.66785179072906},{"$f":"R322*(100/'GDP Deflators'!$D$26)","v":311.33792059972495},{"$f":"S322*(100/'GDP Deflators'!$D$26)","v":316.07910720784258},{"$f":"T322*(100/'GDP Deflators'!$D$26)","v":320.89249462725138},{"$f":"U322*(100/'GDP Deflators'!$D$26)","v":325.7791823626917},{"$f":"V322*(100/'GDP Deflators'!$D$26)","v":330.74028666263121},{"$f":"W322*(100/'GDP Deflators'!$D$26)","v":335.77694077424485},{"$f":"X322*(100/'GDP Deflators'!$D$26)","v":340.89029520227905},{"$f":"Y322*(100/'GDP Deflators'!$D$26)","v":346.00364963031319},{"$f":"Z322*(100/'GDP Deflators'!$D$26)","v":351.19370437476789},{"$f":"AA322*(100/'GDP Deflators'!$D$26)","v":356.46160994038939},{"$f":"AB322*(100/'GDP Deflators'!$D$26)","v":361.8085340894952},{"$f":"AC322*(100/'GDP Deflators'!$D$26)","v":367.2356621008376},{"$f":"AD322*(100/'GDP Deflators'!$D$26)","v":372.74419703235014},{"$f":"AE322*(100/'GDP Deflators'!$D$26)","v":378.33535998783532},{"$f":"AF322*(100/'GDP Deflators'!$D$26)","v":384.01039038765276},{"$f":"AG322*(100/'GDP Deflators'!$D$26)","v":389.77054624346755},{"$f":"AH322*(100/'GDP Deflators'!$D$26)","v":395.61710443711951},{"$f":"AI322*(100/'GDP Deflators'!$D$26)","v":401.55136100367628},{"$f":"AJ322*(100/'GDP Deflators'!$D$26)","v":407.57463141873137},{"$f":"AK322*(100/'GDP Deflators'!$D$26)","v":413.68825089001228},{"$f":"AL322*(100/'GDP Deflators'!$D$26)","v":419.89357465336241},{"$f":"AM322*(100/'GDP Deflators'!$D$26)","v":426.19197827316282},{"$f":"AN322*(100/'GDP Deflators'!$D$26)","v":432.58485794726022},{"$f":"AO322*(100/'GDP Deflators'!$D$26)","v":439.07363081646906},{"$f":"AP322*(100/'GDP Deflators'!$D$26)","v":445.65973527871603},{"$f":"AQ322*(100/'GDP Deflators'!$D$26)","v":452.34463130789675},{"$f":"AR322*(100/'GDP Deflators'!$D$26)","v":459.12980077751513},{"$f":"AS322*(100/'GDP Deflators'!$D$26)","v":466.01674778917783},{"$f":"AT322*(100/'GDP Deflators'!$D$26)","v":473.00699900601546},{"$f":"AU322*(100/'GDP Deflators'!$D$26)","v":480.10210399110565},{"$f":"AV322*(100/'GDP Deflators'!$D$26)","v":487.30363555097222},{"$f":"AW322*(100/'GDP Deflators'!$D$26)","v":494.61319008423675},{"$f":"AX322*(100/'GDP Deflators'!$D$26)","v":502.03238793550025},{"$f":"AY322*(100/'GDP Deflators'!$D$26)","v":509.56287375453269},{"$f":"AZ322*(100/'GDP Deflators'!$D$26)","v":517.20631686085062},{"$f":"BA322*(100/'GDP Deflators'!$D$26)","v":524.96441161376333},{"$f":"BB322*(100/'GDP Deflators'!$D$26)","v":532.83887778796975},{"$f":"BC322*(100/'GDP Deflators'!$D$26)","v":540.83146095478924},{"$f":"BD322*(100/'GDP Deflators'!$D$26)","v":548.94393286911099},{"$f":"BE322*(100/'GDP Deflators'!$D$26)","v":557.17809186214765},{"$f":"BF322*(100/'GDP Deflators'!$D$26)","v":565.53576324007975},{"$f":"BG322*(100/'GDP Deflators'!$D$26)","v":574.01879968868093},{"$f":"BH322*(100/'GDP Deflators'!$D$26)","v":582.62908168401111},{"$f":"BI322*(100/'GDP Deflators'!$D$26)","v":591.36851790927119},{"$f":"BJ322*(100/'GDP Deflators'!$D$26)","v":600.23904567791033},{"$f":"BK322*(100/'GDP Deflators'!$D$26)","v":609.24263136307889},{"$f":"BL322*(100/'GDP Deflators'!$D$26)","v":618.38127083352492},{"$f":"BM322*(100/'GDP Deflators'!$D$26)","v":627.65698989602777},{"$f":"BN322*(100/'GDP Deflators'!$D$26)","v":637.07184474446819},{"$f":"BO322*(100/'GDP Deflators'!$D$26)","v":646.62792241563511},{"$f":"BP322*(100/'GDP Deflators'!$D$26)","v":656.3273412518696},{"$f":"BQ322*(100/'GDP Deflators'!$D$26)","v":666.17225137064747},{"$f":"BR322*(100/'GDP Deflators'!$D$26)","v":676.16483514120716},{"$f":"BS322*(100/'GDP Deflators'!$D$26)","v":686.30730766832517},{"$f":"BT322*(100/'GDP Deflators'!$D$26)","v":696.60191728334996},{"$f":"BU322*(100/'GDP Deflators'!$D$26)","v":707.05094604260012},{"$f":"BV322*(100/'GDP Deflators'!$D$26)","v":717.6567102332391},{"$f":"BW322*(100/'GDP Deflators'!$D$26)","v":728.42156088673767},{"$f":"BX322*(100/'GDP Deflators'!$D$26)","v":739.34788430003857},{"$f":"BY322*(100/'GDP Deflators'!$D$26)","v":750.43810256453912},{"$f":"BZ322*(100/'GDP Deflators'!$D$26)","v":761.69467410300717},{"$f":"CA322*(100/'GDP Deflators'!$D$26)","v":773.12009421455218},{"$f":"CB322*(100/'GDP Deflators'!$D$26)","v":784.71689562777044},{"$f":"CC322*(100/'GDP Deflators'!$D$26)","v":796.48764906218685},{"$f":"CD322*(100/'GDP Deflators'!$D$26)","v":808.43496379811961},{"$f":"CE322*(100/'GDP Deflators'!$D$26)","v":820.56148825509138},{"$f":"CF322*(100/'GDP Deflators'!$D$26)","v":832.86991057891771}]
[null,"Total",null,{"$f":"SUM(D316,D320)*D323/1000","v":0},{"$f":"SUM(E316,E320)*E323/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ316,BQ320)*BQ323/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"CO2e Summary",null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,"Emissions Change (not discounted) - £",null,{"$f":"(D324+D310+D292+D274)","v":0},{"$f":"(E324+E310+E292+E274)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BQ324+BQ310+BQ292+BQ274)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Gas - Air quality"]
[null,null,null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,"Net Energy Change (kWh)",null,{"$f":"SUM(D261,D265,D269)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ261,AJ265,AJ269)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP261,BP265,BP269)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Damage Value (p/kWh) -2020",null,{"$f":"'Data Tables'!H153","v":0.1663866199416513},{"$f":"'Data Tables'!I153","v":0.16971435234048432},{"$f":"'Data Tables'!J153","v":0.17310863938729401},{"$f":"'Data Tables'!K153","v":0.17657081217503992},{"$f":"'Data Tables'!L153","v":0.18010222841854071},{"$f":"'Data Tables'!M153","v":0.18370427298691153},{"$f":"'Data Tables'!N153","v":0.18737835844664977},{"$f":"'Data Tables'!O153","v":0.19112592561558278},{"$f":"'Data Tables'!P153","v":0.19494844412789442},{"$f":"'Data Tables'!Q153","v":0.19884741301045231},{"$f":"'Data Tables'!R153","v":0.20282436127066134},{"$f":"'Data Tables'!S153","v":0.20688084849607458},{"$f":"'Data Tables'!T153","v":0.21101846546599609},{"$f":"'Data Tables'!U153","v":0.21523883477531602},{"$f":"'Data Tables'!V153","v":0.21954361147082235},{"$f":"'Data Tables'!W153","v":0.2239344837002388},{"$f":"'Data Tables'!X153","v":0.22841317337424358},{"$f":"'Data Tables'!Y153","v":0.23298143684172845},{"$f":"'Data Tables'!Z153","v":0.23764106557856304},{"$f":"'Data Tables'!AA153","v":0.24239388689013433},{"$f":"'Data Tables'!AB153","v":0.24724176462793698},{"$f":"'Data Tables'!AC153","v":0.25218659992049575},{"$f":"'Data Tables'!AD153","v":0.25723033191890565},{"$f":"'Data Tables'!AE153","v":0.26237493855728378},{"$f":"'Data Tables'!AF153","v":0.26762243732842944},{"$f":"'Data Tables'!AG153","v":0.27297488607499804},{"$f":"'Data Tables'!AH153","v":0.27843438379649799},{"$f":"'Data Tables'!AI153","v":0.28400307147242798},{"$f":"'Data Tables'!AJ153","v":0.28968313290187653},{"$f":"'Data Tables'!AK153","v":0.29547679555991407},{"$f":"'Data Tables'!AL153","v":0.30138633147111238},{"$f":"'Data Tables'!AM153","v":0.30741405810053463},{"$f":"'Data Tables'!AN153","v":0.31356233926254534},{"$f":"'Data Tables'!AO153","v":0.31983358604779621},{"$f":"'Data Tables'!AP153","v":0.3262302577687522},{"$f":"'Data Tables'!AQ153","v":0.33275486292412726},{"$f":"'Data Tables'!AR153","v":0.33940996018260977},{"$f":"'Data Tables'!AS153","v":0.34619815938626197},{"$f":"'Data Tables'!AT153","v":0.35312212257398723},{"$f":"'Data Tables'!AU153","v":0.36018456502546692},{"$f":"'Data Tables'!AV153","v":0.36738825632597633},{"$f":"'Data Tables'!AW153","v":0.37473602145249585},{"$f":"'Data Tables'!AX153","v":0.38223074188154577},{"$f":"'Data Tables'!AY153","v":0.38987535671917667},{"$f":"'Data Tables'!AZ153","v":0.39767286385356015},{"$f":"'Data Tables'!BA153","v":0.40562632113063135},{"$f":"'Data Tables'!BB153","v":0.41373884755324403},{"$f":"'Data Tables'!BC153","v":0.4220136245043089},{"$f":"'Data Tables'!BD153","v":0.43045389699439507},{"$f":"'Data Tables'!BE153","v":0.43906297493428298},{"$f":"'Data Tables'!BF153","v":0.44784423443296861},{"$f":"'Data Tables'!BG153","v":0.45680111912162796},{"$f":"'Data Tables'!BH153","v":0.46593714150406051},{"$f":"'Data Tables'!BI153","v":0.47525588433414179},{"$f":"'Data Tables'!BJ153","v":0.48476100202082456},{"$f":"'Data Tables'!BK153","v":0.49445622206124107},{"$f":"'Data Tables'!BL153","v":0.50434534650246587},{"$f":"'Data Tables'!BM153","v":0.5144322534325152},{"$f":"'Data Tables'!BN153","v":0.52472089850116554},{"$f":"'Data Tables'!BO153","v":0.53521531647118881},{"$f":"'Data Tables'!BP153","v":0.54591962280061257},{"$f":"'Data Tables'!BQ153","v":0.55683801525662491},{"$f":"'Data Tables'!BR153","v":0.56797477556175746},{"$f":"'Data Tables'!BS153","v":0.57933427107299251},{"$f":"'Data Tables'!BT153","v":0.59092095649445242},{"$f":"'Data Tables'!BU153","v":0.60273937562434143},{"$f":"'Data Tables'!BV153","v":0.61479416313682822},{"$f":"'Data Tables'!BW153","v":0.62709004639956489},{"$f":"'Data Tables'!BX153","v":0.63963184732755618},{"$f":"'Data Tables'!BY153","v":0.65242448427410737},{"$f":"'Data Tables'!BZ153","v":0.6654729739595896},{"$f":"'Data Tables'!CA153","v":0.67878243343878142},{"$f":"'Data Tables'!CB153","v":0.692358082107557},{"$f":"'Data Tables'!CC153","v":0.70620524374970817},{"$f":"'Data Tables'!CD153","v":0.72032934862470221},{"$f":"'Data Tables'!CE153","v":0.7347359355971963},{"$f":"'Data Tables'!CF153","v":0.74943065430914035},{"$f":"'Data Tables'!CG153","v":0.76441926739532318},{"$f":"'Data Tables'!CH153","v":0.77970765274322962},{"$f":"'Data Tables'!CI153","v":0.79530180579809429},{"$f":"'Data Tables'!CJ153","v":0.81120784191405615}]
[null,"Damage Value (p/kWh) - GDP deflated to start year",null,{"$f":"D333*(100/'GDP Deflators'!$D$26)","v":0.17398645395588624},{"$f":"E333*(100/'GDP Deflators'!$D$26)","v":0.17746618303500397},{"$f":"F333*(100/'GDP Deflators'!$D$26)","v":0.18101550669570404},{"$f":"G333*(100/'GDP Deflators'!$D$26)","v":0.18463581682961816},{"$f":"H333*(100/'GDP Deflators'!$D$26)","v":0.18832853316621051},{"$f":"I333*(100/'GDP Deflators'!$D$26)","v":0.19209510382953474},{"$f":"J333*(100/'GDP Deflators'!$D$26)","v":0.19593700590612545},{"$f":"K333*(100/'GDP Deflators'!$D$26)","v":0.19985574602424797},{"$f":"L333*(100/'GDP Deflators'!$D$26)","v":0.2038528609447329},{"$f":"M333*(100/'GDP Deflators'!$D$26)","v":0.20792991816362758},{"$f":"N333*(100/'GDP Deflators'!$D$26)","v":0.21208851652690008},{"$f":"O333*(100/'GDP Deflators'!$D$26)","v":0.2163302868574381},{"$f":"P333*(100/'GDP Deflators'!$D$26)","v":0.2206568925945869},{"$f":"Q333*(100/'GDP Deflators'!$D$26)","v":0.22507003044647866},{"$f":"R333*(100/'GDP Deflators'!$D$26)","v":0.22957143105540823},{"$f":"S333*(100/'GDP Deflators'!$D$26)","v":0.2341628596765164},{"$f":"T333*(100/'GDP Deflators'!$D$26)","v":0.23884611687004673},{"$f":"U333*(100/'GDP Deflators'!$D$26)","v":0.24362303920744766},{"$f":"V333*(100/'GDP Deflators'!$D$26)","v":0.24849549999159665},{"$f":"W333*(100/'GDP Deflators'!$D$26)","v":0.25346540999142858},{"$f":"X333*(100/'GDP Deflators'!$D$26)","v":0.25853471819125712},{"$f":"Y333*(100/'GDP Deflators'!$D$26)","v":0.26370541255508229},{"$f":"Z333*(100/'GDP Deflators'!$D$26)","v":0.26897952080618392},{"$f":"AA333*(100/'GDP Deflators'!$D$26)","v":0.27435911122230761},{"$f":"AB333*(100/'GDP Deflators'!$D$26)","v":0.27984629344675377},{"$f":"AC333*(100/'GDP Deflators'!$D$26)","v":0.28544321931568883},{"$f":"AD333*(100/'GDP Deflators'!$D$26)","v":0.29115208370200263},{"$f":"AE333*(100/'GDP Deflators'!$D$26)","v":0.2969751253760427},{"$f":"AF333*(100/'GDP Deflators'!$D$26)","v":0.30291462788356355},{"$f":"AG333*(100/'GDP Deflators'!$D$26)","v":0.30897292044123487},{"$f":"AH333*(100/'GDP Deflators'!$D$26)","v":0.31515237885005953},{"$f":"AI333*(100/'GDP Deflators'!$D$26)","v":0.32145542642706076},{"$f":"AJ333*(100/'GDP Deflators'!$D$26)","v":0.32788453495560199},{"$f":"AK333*(100/'GDP Deflators'!$D$26)","v":0.33444222565471399},{"$f":"AL333*(100/'GDP Deflators'!$D$26)","v":0.34113107016780836},{"$f":"AM333*(100/'GDP Deflators'!$D$26)","v":0.34795369157116451},{"$f":"AN333*(100/'GDP Deflators'!$D$26)","v":0.35491276540258776},{"$f":"AO333*(100/'GDP Deflators'!$D$26)","v":0.36201102071063956},{"$f":"AP333*(100/'GDP Deflators'!$D$26)","v":0.36925124112485236},{"$f":"AQ333*(100/'GDP Deflators'!$D$26)","v":0.37663626594734934},{"$f":"AR333*(100/'GDP Deflators'!$D$26)","v":0.38416899126629639},{"$f":"AS333*(100/'GDP Deflators'!$D$26)","v":0.3918523710916223},{"$f":"AT333*(100/'GDP Deflators'!$D$26)","v":0.39968941851345474},{"$f":"AU333*(100/'GDP Deflators'!$D$26)","v":0.40768320688372384},{"$f":"AV333*(100/'GDP Deflators'!$D$26)","v":0.41583687102139827},{"$f":"AW333*(100/'GDP Deflators'!$D$26)","v":0.42415360844182626},{"$f":"AX333*(100/'GDP Deflators'!$D$26)","v":0.43263668061066279},{"$f":"AY333*(100/'GDP Deflators'!$D$26)","v":0.44128941422287604},{"$f":"AZ333*(100/'GDP Deflators'!$D$26)","v":0.45011520250733356},{"$f":"BA333*(100/'GDP Deflators'!$D$26)","v":0.45911750655748024},{"$f":"BB333*(100/'GDP Deflators'!$D$26)","v":0.46829985668862983},{"$f":"BC333*(100/'GDP Deflators'!$D$26)","v":0.4776658538224024},{"$f":"BD333*(100/'GDP Deflators'!$D$26)","v":0.48721917089885042},{"$f":"BE333*(100/'GDP Deflators'!$D$26)","v":0.49696355431682754},{"$f":"BF333*(100/'GDP Deflators'!$D$26)","v":0.506902825403164},{"$f":"BG333*(100/'GDP Deflators'!$D$26)","v":0.51704088191122732},{"$f":"BH333*(100/'GDP Deflators'!$D$26)","v":0.5273816995494518},{"$f":"BI333*(100/'GDP Deflators'!$D$26)","v":0.53792933354044092},{"$f":"BJ333*(100/'GDP Deflators'!$D$26)","v":0.54868792021124968},{"$f":"BK333*(100/'GDP Deflators'!$D$26)","v":0.55966167861547467},{"$f":"BL333*(100/'GDP Deflators'!$D$26)","v":0.57085491218778417},{"$f":"BM333*(100/'GDP Deflators'!$D$26)","v":0.58227201043153998},{"$f":"BN333*(100/'GDP Deflators'!$D$26)","v":0.59391745064017076},{"$f":"BO333*(100/'GDP Deflators'!$D$26)","v":0.60579579965297414},{"$f":"BP333*(100/'GDP Deflators'!$D$26)","v":0.61791171564603364},{"$f":"BQ333*(100/'GDP Deflators'!$D$26)","v":0.63026994995895425},{"$f":"BR333*(100/'GDP Deflators'!$D$26)","v":0.64287534895813336},{"$f":"BS333*(100/'GDP Deflators'!$D$26)","v":0.65573285593729613},{"$f":"BT333*(100/'GDP Deflators'!$D$26)","v":0.66884751305604206},{"$f":"BU333*(100/'GDP Deflators'!$D$26)","v":0.68222446331716291},{"$f":"BV333*(100/'GDP Deflators'!$D$26)","v":0.69586895258350623},{"$f":"BW333*(100/'GDP Deflators'!$D$26)","v":0.70978633163517646},{"$f":"BX333*(100/'GDP Deflators'!$D$26)","v":0.72398205826787987},{"$f":"BY333*(100/'GDP Deflators'!$D$26)","v":0.73846169943323747},{"$f":"BZ333*(100/'GDP Deflators'!$D$26)","v":0.75323093342190217},{"$f":"CA333*(100/'GDP Deflators'!$D$26)","v":0.76829555209034028},{"$f":"CB333*(100/'GDP Deflators'!$D$26)","v":0.78366146313214713},{"$f":"CC333*(100/'GDP Deflators'!$D$26)","v":0.79933469239479016},{"$f":"CD333*(100/'GDP Deflators'!$D$26)","v":0.81532138624268591},{"$f":"CE333*(100/'GDP Deflators'!$D$26)","v":0.83162781396753971},{"$f":"CF333*(100/'GDP Deflators'!$D$26)","v":0.84826037024689049}]
[]
[null,"Total",null,{"$f":"D332*D334/100","v":0},{"$f":"E332*E334/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ332*BQ334/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Coal - Air quality"]
[null,null,null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,"Net Energy Change (kWh)",null,{"$f":"SUM(D279,D283,D287)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ279,AJ283,AJ287)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP279,BP283,BP287)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Damage Value (p/kWh) -2020",null,{"$f":"'Data Tables'!H154","v":1.0812356344788412},{"$f":"'Data Tables'!I154","v":1.102860347168418},{"$f":"'Data Tables'!J154","v":1.1249175541117864},{"$f":"'Data Tables'!K154","v":1.1474159051940223},{"$f":"'Data Tables'!L154","v":1.1703642232979026},{"$f":"'Data Tables'!M154","v":1.1937715077638607},{"$f":"'Data Tables'!N154","v":1.2176469379191379},{"$f":"'Data Tables'!O154","v":1.2419998766775209},{"$f":"'Data Tables'!P154","v":1.2668398742110711},{"$f":"'Data Tables'!Q154","v":1.2921766716952925},{"$f":"'Data Tables'!R154","v":1.3180202051291983},{"$f":"'Data Tables'!S154","v":1.3443806092317825},{"$f":"'Data Tables'!T154","v":1.3712682214164182},{"$f":"'Data Tables'!U154","v":1.3986935858447465},{"$f":"'Data Tables'!V154","v":1.4266674575616416},{"$f":"'Data Tables'!W154","v":1.4552008067128746},{"$f":"'Data Tables'!X154","v":1.4843048228471318},{"$f":"'Data Tables'!Y154","v":1.5139909193040746},{"$f":"'Data Tables'!Z154","v":1.5442707376901563},{"$f":"'Data Tables'!AA154","v":1.5751561524439595},{"$f":"'Data Tables'!AB154","v":1.6066592754928386},{"$f":"'Data Tables'!AC154","v":1.6387924610026954},{"$f":"'Data Tables'!AD154","v":1.6715683102227492},{"$f":"'Data Tables'!AE154","v":1.7049996764272042},{"$f":"'Data Tables'!AF154","v":1.7390996699557484},{"$f":"'Data Tables'!AG154","v":1.7738816633548635},{"$f":"'Data Tables'!AH154","v":1.8093592966219607},{"$f":"'Data Tables'!AI154","v":1.8455464825543999},{"$f":"'Data Tables'!AJ154","v":1.882457412205488},{"$f":"'Data Tables'!AK154","v":1.9201065604495979},{"$f":"'Data Tables'!AL154","v":1.9585086916585899},{"$f":"'Data Tables'!AM154","v":1.9976788654917617},{"$f":"'Data Tables'!AN154","v":2.0376324428015971},{"$f":"'Data Tables'!AO154","v":2.0783850916576285},{"$f":"'Data Tables'!AP154","v":2.1199527934907816},{"$f":"'Data Tables'!AQ154","v":2.1623518493605975},{"$f":"'Data Tables'!AR154","v":2.2055988863478095},{"$f":"'Data Tables'!AS154","v":2.2497108640747654},{"$f":"'Data Tables'!AT154","v":2.2947050813562608},{"$f":"'Data Tables'!AU154","v":2.3405991829833859},{"$f":"'Data Tables'!AV154","v":2.3874111666430538},{"$f":"'Data Tables'!AW154","v":2.4351593899759147},{"$f":"'Data Tables'!AX154","v":2.4838625777754331},{"$f":"'Data Tables'!AY154","v":2.5335398293309419},{"$f":"'Data Tables'!AZ154","v":2.5842106259175606},{"$f":"'Data Tables'!BA154","v":2.6358948384359118},{"$f":"'Data Tables'!BB154","v":2.6886127352046301},{"$f":"'Data Tables'!BC154","v":2.7423849899087225},{"$f":"'Data Tables'!BD154","v":2.7972326897068971},{"$f":"'Data Tables'!BE154","v":2.8531773435010348},{"$f":"'Data Tables'!BF154","v":2.9102408903710555},{"$f":"'Data Tables'!BG154","v":2.9684457081784767},{"$f":"'Data Tables'!BH154","v":3.0278146223420461},{"$f":"'Data Tables'!BI154","v":3.0883709147888871},{"$f":"'Data Tables'!BJ154","v":3.1501383330846648},{"$f":"'Data Tables'!BK154","v":3.2131410997463576},{"$f":"'Data Tables'!BL154","v":3.2774039217412847},{"$f":"'Data Tables'!BM154","v":3.3429520001761106},{"$f":"'Data Tables'!BN154","v":3.4098110401796329},{"$f":"'Data Tables'!BO154","v":3.478007260983226},{"$f":"'Data Tables'!BP154","v":3.5475674062028903},{"$f":"'Data Tables'!BQ154","v":3.6185187543269484},{"$f":"'Data Tables'!BR154","v":3.6908891294134873},{"$f":"'Data Tables'!BS154","v":3.7647069120017571},{"$f":"'Data Tables'!BT154","v":3.8400010502417925},{"$f":"'Data Tables'!BU154","v":3.9168010712466281},{"$f":"'Data Tables'!BV154","v":3.9951370926715608},{"$f":"'Data Tables'!BW154","v":4.0750398345249916},{"$f":"'Data Tables'!BX154","v":4.156540631215492},{"$f":"'Data Tables'!BY154","v":4.2396714438398018},{"$f":"'Data Tables'!BZ154","v":4.3244648727165984},{"$f":"'Data Tables'!CA154","v":4.4109541701709309},{"$f":"'Data Tables'!CB154","v":4.4991732535743489},{"$f":"'Data Tables'!CC154","v":4.5891567186458362},{"$f":"'Data Tables'!CD154","v":4.6809398530187529},{"$f":"'Data Tables'!CE154","v":4.7745586500791282},{"$f":"'Data Tables'!CF154","v":4.870049823080711},{"$f":"'Data Tables'!CG154","v":4.9674508195423259},{"$f":"'Data Tables'!CH154","v":5.0667998359331721},{"$f":"'Data Tables'!CI154","v":5.1681358326518358},{"$f":"'Data Tables'!CJ154","v":5.271498549304872}]
[null,"Damage Value (p/kWh) - GDP deflated to start year",null,{"$f":"D342*(100/'GDP Deflators'!$D$26)","v":1.1306218853396186},{"$f":"E342*(100/'GDP Deflators'!$D$26)","v":1.1532343230464108},{"$f":"F342*(100/'GDP Deflators'!$D$26)","v":1.1762990095073391},{"$f":"G342*(100/'GDP Deflators'!$D$26)","v":1.199824989697486},{"$f":"H342*(100/'GDP Deflators'!$D$26)","v":1.2238214894914357},{"$f":"I342*(100/'GDP Deflators'!$D$26)","v":1.2482979192812644},{"$f":"J342*(100/'GDP Deflators'!$D$26)","v":1.2732638776668896},{"$f":"K342*(100/'GDP Deflators'!$D$26)","v":1.2987291552202278},{"$f":"L342*(100/'GDP Deflators'!$D$26)","v":1.3247037383246321},{"$f":"M342*(100/'GDP Deflators'!$D$26)","v":1.3511978130911246},{"$f":"N342*(100/'GDP Deflators'!$D$26)","v":1.378221769352947},{"$f":"O342*(100/'GDP Deflators'!$D$26)","v":1.4057862047400063},{"$f":"P342*(100/'GDP Deflators'!$D$26)","v":1.4339019288348065},{"$f":"Q342*(100/'GDP Deflators'!$D$26)","v":1.4625799674115025},{"$f":"R342*(100/'GDP Deflators'!$D$26)","v":1.4918315667597328},{"$f":"S342*(100/'GDP Deflators'!$D$26)","v":1.5216681980949276},{"$f":"T342*(100/'GDP Deflators'!$D$26)","v":1.5521015620568259},{"$f":"U342*(100/'GDP Deflators'!$D$26)","v":1.5831435932979625},{"$f":"V342*(100/'GDP Deflators'!$D$26)","v":1.614806465163922},{"$f":"W342*(100/'GDP Deflators'!$D$26)","v":1.6471025944672004},{"$f":"X342*(100/'GDP Deflators'!$D$26)","v":1.6800446463565444},{"$f":"Y342*(100/'GDP Deflators'!$D$26)","v":1.7136455392836754},{"$f":"Z342*(100/'GDP Deflators'!$D$26)","v":1.7479184500693488},{"$f":"AA342*(100/'GDP Deflators'!$D$26)","v":1.7828768190707358},{"$f":"AB342*(100/'GDP Deflators'!$D$26)","v":1.8185343554521507},{"$f":"AC342*(100/'GDP Deflators'!$D$26)","v":1.8549050425611937},{"$f":"AD342*(100/'GDP Deflators'!$D$26)","v":1.8920031434124176},{"$f":"AE342*(100/'GDP Deflators'!$D$26)","v":1.9298432062806659},{"$f":"AF342*(100/'GDP Deflators'!$D$26)","v":1.9684400704062794},{"$f":"AG342*(100/'GDP Deflators'!$D$26)","v":2.0078088718144049},{"$f":"AH342*(100/'GDP Deflators'!$D$26)","v":2.0479650492506933},{"$f":"AI342*(100/'GDP Deflators'!$D$26)","v":2.0889243502357071},{"$f":"AJ342*(100/'GDP Deflators'!$D$26)","v":2.1307028372404213},{"$f":"AK342*(100/'GDP Deflators'!$D$26)","v":2.1733168939852292},{"$f":"AL342*(100/'GDP Deflators'!$D$26)","v":2.2167832318649343},{"$f":"AM342*(100/'GDP Deflators'!$D$26)","v":2.2611188965022335},{"$f":"AN342*(100/'GDP Deflators'!$D$26)","v":2.306341274432278},{"$f":"AO342*(100/'GDP Deflators'!$D$26)","v":2.3524680999209231},{"$f":"AP342*(100/'GDP Deflators'!$D$26)","v":2.3995174619193418},{"$f":"AQ342*(100/'GDP Deflators'!$D$26)","v":2.4475078111577284},{"$f":"AR342*(100/'GDP Deflators'!$D$26)","v":2.4964579673808833},{"$f":"AS342*(100/'GDP Deflators'!$D$26)","v":2.5463871267285008},{"$f":"AT342*(100/'GDP Deflators'!$D$26)","v":2.5973148692630708},{"$f":"AU342*(100/'GDP Deflators'!$D$26)","v":2.6492611666483326},{"$f":"AV342*(100/'GDP Deflators'!$D$26)","v":2.702246389981299},{"$f":"AW342*(100/'GDP Deflators'!$D$26)","v":2.7562913177809252},{"$f":"AX342*(100/'GDP Deflators'!$D$26)","v":2.8114171441365436},{"$f":"AY342*(100/'GDP Deflators'!$D$26)","v":2.8676454870192742},{"$f":"AZ342*(100/'GDP Deflators'!$D$26)","v":2.9249983967596598},{"$f":"BA342*(100/'GDP Deflators'!$D$26)","v":2.983498364694853},{"$f":"BB342*(100/'GDP Deflators'!$D$26)","v":3.0431683319887499},{"$f":"BC342*(100/'GDP Deflators'!$D$26)","v":3.1040316986285252},{"$f":"BD342*(100/'GDP Deflators'!$D$26)","v":3.1661123326010951},{"$f":"BE342*(100/'GDP Deflators'!$D$26)","v":3.2294345792531174},{"$f":"BF342*(100/'GDP Deflators'!$D$26)","v":3.2940232708381796},{"$f":"BG342*(100/'GDP Deflators'!$D$26)","v":3.3599037362549429},{"$f":"BH342*(100/'GDP Deflators'!$D$26)","v":3.4271018109800413},{"$f":"BI342*(100/'GDP Deflators'!$D$26)","v":3.4956438471996427},{"$f":"BJ342*(100/'GDP Deflators'!$D$26)","v":3.5655567241436357},{"$f":"BK342*(100/'GDP Deflators'!$D$26)","v":3.6368678586265086},{"$f":"BL342*(100/'GDP Deflators'!$D$26)","v":3.7096052157990385},{"$f":"BM342*(100/'GDP Deflators'!$D$26)","v":3.7837973201150197},{"$f":"BN342*(100/'GDP Deflators'!$D$26)","v":3.8594732665173201},{"$f":"BO342*(100/'GDP Deflators'!$D$26)","v":3.9366627318476666},{"$f":"BP342*(100/'GDP Deflators'!$D$26)","v":4.01539598648462},{"$f":"BQ342*(100/'GDP Deflators'!$D$26)","v":4.0957039062143119},{"$f":"BR342*(100/'GDP Deflators'!$D$26)","v":4.1776179843385988},{"$f":"BS342*(100/'GDP Deflators'!$D$26)","v":4.2611703440253699},{"$f":"BT342*(100/'GDP Deflators'!$D$26)","v":4.3463937509058779},{"$f":"BU342*(100/'GDP Deflators'!$D$26)","v":4.4333216259239956},{"$f":"BV342*(100/'GDP Deflators'!$D$26)","v":4.5219880584424761},{"$f":"BW342*(100/'GDP Deflators'!$D$26)","v":4.6124278196113266},{"$f":"BX342*(100/'GDP Deflators'!$D$26)","v":4.7046763760035519},{"$f":"BY342*(100/'GDP Deflators'!$D$26)","v":4.7987699035236231},{"$f":"BZ342*(100/'GDP Deflators'!$D$26)","v":4.8947453015940958},{"$f":"CA342*(100/'GDP Deflators'!$D$26)","v":4.9926402076259784},{"$f":"CB342*(100/'GDP Deflators'!$D$26)","v":5.0924930117784983},{"$f":"CC342*(100/'GDP Deflators'!$D$26)","v":5.1943428720140687},{"$f":"CD342*(100/'GDP Deflators'!$D$26)","v":5.2982297294543494},{"$f":"CE342*(100/'GDP Deflators'!$D$26)","v":5.4041943240434369},{"$f":"CF342*(100/'GDP Deflators'!$D$26)","v":5.5122782105243049}]
[]
[null,"Total",null,{"$f":"D341*D343/100","v":0},{"$f":"E341*E343/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ341*BQ343/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Oil - Air quality"]
[null,null,null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,"Net Energy Change (litres)",null,{"$f":"(SUM(D301,D305)*('Data Tables'!H30/'Data Tables'!H31))+(D297*('Data Tables'!$D$36/'Data Tables'!$D$37))","v":0},{"$f":"(SUM(E301,E305)*('Data Tables'!I30/'Data Tables'!I31))+(E297*('Data Tables'!$D$36/'Data Tables'!$D$37))","v":0},{"$f":"(SUM(F301,F305)*('Data Tables'!J30/'Data Tables'!J31))+(F297*('Data Tables'!$D$36/'Data Tables'!$D$37))","v":0},{"$f":"(SUM(G301,G305)*('Data Tables'!K30/'Data Tables'!K31))+(G297*('Data Tables'!$D$36/'Data Tables'!$D$37))","v":0},{"$f":"(SUM(H301,H305)*('Data Tables'!L30/'Data Tables'!L31))+(H297*('Data Tables'!$D$36/'Data Tables'!$D$37))","v":0},{"$f":"(SUM(I301,I305)*('Data Tables'!M30/'Data Tables'!M31))+(I297*('Data Tables'!$D$36/'Data Tables'!$D$37))","v":0},{"$f":"(SUM(J301,J305)*('Data Tables'!N30/'Data Tables'!N31))+(J297*('Data Tables'!$D$36/'Data Tables'!$D$37))","v":0},{"$f":"(SUM(K301,K305)*('Data Tables'!O30/'Data Tables'!O31))+(K297*('Data Tables'!$D$36/'Data Tables'!$D$37))","v":0},{"$f":"(SUM(L301,L305)*('Data Tables'!P30/'Data Tables'!P31))+(L297*('Data Tables'!$D$36/'Data Tables'!$D$37))","v":0},{"$f":"(SUM(M301,M305)*('Data Tables'!Q30/'Data Tables'!Q31))+(M297*('Data Tables'!$D$36/'Data Tables'!$D$37))","v":0},{"$f":"(SUM(N301,N305)*('Data Tables'!R30/'Data Tables'!R31))+(N297*('Data Tables'!$D$36/'Data Tables'!$D$37))","v":0},{"$f":"(SUM(O301,O305)*('Data Tables'!S30/'Data Tables'!S31))+(O297*('Data Tables'!$D$36/'Data Tables'!$D$37))","v":0},{"$f":"(SUM(P301,P305)*('Data Tables'!T30/'Data Tables'!T31))+(P297*('Data Tables'!$D$36/'Data Tables'!$D$37))","v":0},{"$f":"(SUM(Q301,Q305)*('Data Tables'!U30/'Data Tables'!U31))+(Q297*('Data Tables'!$D$36/'Data Tables'!$D$37))","v":0},{"$f":"(SUM(R301,R305)*('Data Tables'!V30/'Data Tables'!V31))+(R297*('Data Tables'!$D$36/'Data Tables'!$D$37))","v":0},{"$f":"(SUM(S301,S305)*('Data Tables'!W30/'Data Tables'!W31))+(S297*('Data Tables'!$D$36/'Data Tables'!$D$37))","v":0},{"$f":"(SUM(T301,T305)*('Data Tables'!X30/'Data Tables'!X31))+(T297*('Data Tables'!$D$36/'Data Tables'!$D$37))","v":0},{"$f":"(SUM(U301,U305)*('Data Tables'!Y30/'Data Tables'!Y31))+(U297*('Data Tables'!$D$36/'Data Tables'!$D$37))","v":0},{"$f":"(SUM(V301,V305)*('Data Tables'!Z30/'Data Tables'!Z31))+(V297*('Data Tables'!$D$36/'Data Tables'!$D$37))","v":0},{"$f":"(SUM(W301,W305)*('Data Tables'!AA30/'Data Tables'!AA31))+(W297*('Data Tables'!$D$36/'Data Tables'!$D$37))","v":0},{"$f":"(SUM(X301,X305)*('Data Tables'!AB30/'Data Tables'!AB31))+(X297*('Data Tables'!$D$36/'Data Tables'!$D$37))","v":0},{"$f":"(SUM(Y301,Y305)*('Data Tables'!AC30/'Data Tables'!AC31))+(Y297*('Data Tables'!$D$36/'Data Tables'!$D$37))","v":0},{"$f":"(SUM(Z301,Z305)*('Data Tables'!AD30/'Data Tables'!AD31))+(Z297*('Data Tables'!$D$36/'Data Tables'!$D$37))","v":0},{"$f":"(SUM(AA301,AA305)*('Data Tables'!AE30/'Data Tables'!AE31))+(AA297*('Data Tables'!$D$36/'Data Tables'!$D$37))","v":0},{"$f":"(SUM(AB301,AB305)*('Data Tables'!AF30/'Data Tables'!AF31))+(AB297*('Data Tables'!$D$36/'Data Tables'!$D$37))","v":0},{"$f":"(SUM(AC301,AC305)*('Data Tables'!AG30/'Data Tables'!AG31))+(AC297*('Data Tables'!$D$36/'Data Tables'!$D$37))","v":0},{"$f":"(SUM(AD301,AD305)*('Data Tables'!AH30/'Data Tables'!AH31))+(AD297*('Data Tables'!$D$36/'Data Tables'!$D$37))","v":0},{"$f":"(SUM(AE301,AE305)*('Data Tables'!AI30/'Data Tables'!AI31))+(AE297*('Data Tables'!$D$36/'Data Tables'!$D$37))","v":0},{"$f":"(SUM(AF301,AF305)*('Data Tables'!AJ30/'Data Tables'!AJ31))+(AF297*('Data Tables'!$D$36/'Data Tables'!$D$37))","v":0},{"$f":"(SUM(AG301,AG305)*('Data Tables'!AK30/'Data Tables'!AK31))+(AG297*('Data Tables'!$D$36/'Data Tables'!$D$37))","v":0},{"$f":"(SUM(AH301,AH305)*('Data Tables'!AL30/'Data Tables'!AL31))+(AH297*('Data Tables'!$D$36/'Data Tables'!$D$37))","v":0},{"$f":"(SUM(AI301,AI305)*('Data Tables'!AM30/'Data Tables'!AM31))+(AI297*('Data Tables'!$D$36/'Data Tables'!$D$37))","v":0},{"$f":"(SUM(AJ301,AJ305)*('Data Tables'!AN30/'Data Tables'!AN31))+(AJ297*('Data Tables'!$D$36/'Data Tables'!$D$37))","v":0},{"$f":"(SUM(AK301,AK305)*('Data Tables'!AO30/'Data Tables'!AO31))+(AK297*('Data Tables'!$D$36/'Data Tables'!$D$37))","v":0},{"$f":"(SUM(AL301,AL305)*('Data Tables'!AP30/'Data Tables'!AP31))+(AL297*('Data Tables'!$D$36/'Data Tables'!$D$37))","v":0},{"$f":"(SUM(AM301,AM305)*('Data Tables'!AQ30/'Data Tables'!AQ31))+(AM297*('Data Tables'!$D$36/'Data Tables'!$D$37))","v":0},{"$f":"(SUM(AN301,AN305)*('Data Tables'!AR30/'Data Tables'!AR31))+(AN297*('Data Tables'!$D$36/'Data Tables'!$D$37))","v":0},{"$f":"(SUM(AO301,AO305)*('Data Tables'!AS30/'Data Tables'!AS31))+(AO297*('Data Tables'!$D$36/'Data Tables'!$D$37))","v":0},{"$f":"(SUM(AP301,AP305)*('Data Tables'!AT30/'Data Tables'!AT31))+(AP297*('Data Tables'!$D$36/'Data Tables'!$D$37))","v":0},{"$f":"(SUM(AQ301,AQ305)*('Data Tables'!AU30/'Data Tables'!AU31))+(AQ297*('Data Tables'!$D$36/'Data Tables'!$D$37))","v":0},{"$f":"(SUM(AR301,AR305)*('Data Tables'!AV30/'Data Tables'!AV31))+(AR297*('Data Tables'!$D$36/'Data Tables'!$D$37))","v":0},{"$f":"(SUM(AS301,AS305)*('Data Tables'!AW30/'Data Tables'!AW31))+(AS297*('Data Tables'!$D$36/'Data Tables'!$D$37))","v":0},{"$f":"(SUM(AT301,AT305)*('Data Tables'!AX30/'Data Tables'!AX31))+(AT297*('Data Tables'!$D$36/'Data Tables'!$D$37))","v":0},{"$f":"(SUM(AU301,AU305)*('Data Tables'!AY30/'Data Tables'!AY31))+(AU297*('Data Tables'!$D$36/'Data Tables'!$D$37))","v":0},{"$f":"(SUM(AV301,AV305)*('Data Tables'!AZ30/'Data Tables'!AZ31))+(AV297*('Data Tables'!$D$36/'Data Tables'!$D$37))","v":0},{"$f":"(SUM(AW301,AW305)*('Data Tables'!BA30/'Data Tables'!BA31))+(AW297*('Data Tables'!$D$36/'Data Tables'!$D$37))","v":0},{"$f":"(SUM(AX301,AX305)*('Data Tables'!BB30/'Data Tables'!BB31))+(AX297*('Data Tables'!$D$36/'Data Tables'!$D$37))","v":0},{"$f":"(SUM(AY301,AY305)*('Data Tables'!BC30/'Data Tables'!BC31))+(AY297*('Data Tables'!$D$36/'Data Tables'!$D$37))","v":0},{"$f":"(SUM(AZ301,AZ305)*('Data Tables'!BD30/'Data Tables'!BD31))+(AZ297*('Data Tables'!$D$36/'Data Tables'!$D$37))","v":0},{"$f":"(SUM(BA301,BA305)*('Data Tables'!BE30/'Data Tables'!BE31))+(BA297*('Data Tables'!$D$36/'Data Tables'!$D$37))","v":0},{"$f":"(SUM(BB301,BB305)*('Data Tables'!BF30/'Data Tables'!BF31))+(BB297*('Data Tables'!$D$36/'Data Tables'!$D$37))","v":0},{"$f":"(SUM(BC301,BC305)*('Data Tables'!BG30/'Data Tables'!BG31))+(BC297*('Data Tables'!$D$36/'Data Tables'!$D$37))","v":0},{"$f":"(SUM(BD301,BD305)*('Data Tables'!BH30/'Data Tables'!BH31))+(BD297*('Data Tables'!$D$36/'Data Tables'!$D$37))","v":0},{"$f":"(SUM(BE301,BE305)*('Data Tables'!BI30/'Data Tables'!BI31))+(BE297*('Data Tables'!$D$36/'Data Tables'!$D$37))","v":0},{"$f":"(SUM(BF301,BF305)*('Data Tables'!BJ30/'Data Tables'!BJ31))+(BF297*('Data Tables'!$D$36/'Data Tables'!$D$37))","v":0},{"$f":"(SUM(BG301,BG305)*('Data Tables'!BK30/'Data Tables'!BK31))+(BG297*('Data Tables'!$D$36/'Data Tables'!$D$37))","v":0},{"$f":"(SUM(BH301,BH305)*('Data Tables'!BL30/'Data Tables'!BL31))+(BH297*('Data Tables'!$D$36/'Data Tables'!$D$37))","v":0},{"$f":"(SUM(BI301,BI305)*('Data Tables'!BM30/'Data Tables'!BM31))+(BI297*('Data Tables'!$D$36/'Data Tables'!$D$37))","v":0},{"$f":"(SUM(BJ301,BJ305)*('Data Tables'!BN30/'Data Tables'!BN31))+(BJ297*('Data Tables'!$D$36/'Data Tables'!$D$37))","v":0},{"$f":"(SUM(BK301,BK305)*('Data Tables'!BO30/'Data Tables'!BO31))+(BK297*('Data Tables'!$D$36/'Data Tables'!$D$37))","v":0},{"$f":"(SUM(BL301,BL305)*('Data Tables'!BP30/'Data Tables'!BP31))+(BL297*('Data Tables'!$D$36/'Data Tables'!$D$37))","v":0},{"$f":"(SUM(BM301,BM305)*('Data Tables'!BQ30/'Data Tables'!BQ31))+(BM297*('Data Tables'!$D$36/'Data Tables'!$D$37))","v":0},{"$f":"(SUM(BN301,BN305)*('Data Tables'!BR30/'Data Tables'!BR31))+(BN297*('Data Tables'!$D$36/'Data Tables'!$D$37))","v":0},{"$f":"(SUM(BO301,BO305)*('Data Tables'!BS30/'Data Tables'!BS31))+(BO297*('Data Tables'!$D$36/'Data Tables'!$D$37))","v":0},{"$f":"(SUM(BP301,BP305)*('Data Tables'!BT30/'Data Tables'!BT31))+(BP297*('Data Tables'!$D$36/'Data Tables'!$D$37))","v":0},{"$f":"(SUM(BQ301,BQ305)*('Data Tables'!BU30/'Data Tables'!BU31))+(BQ297*('Data Tables'!$D$36/'Data Tables'!$D$37))","v":0},{"$f":"(SUM(BR301,BR305)*('Data Tables'!BV30/'Data Tables'!BV31))+(BR297*('Data Tables'!$D$36/'Data Tables'!$D$37))","v":0},{"$f":"(SUM(BS301,BS305)*('Data Tables'!BW30/'Data Tables'!BW31))+(BS297*('Data Tables'!$D$36/'Data Tables'!$D$37))","v":0},{"$f":"(SUM(BT301,BT305)*('Data Tables'!BX30/'Data Tables'!BX31))+(BT297*('Data Tables'!$D$36/'Data Tables'!$D$37))","v":0},{"$f":"(SUM(BU301,BU305)*('Data Tables'!BY30/'Data Tables'!BY31))+(BU297*('Data Tables'!$D$36/'Data Tables'!$D$37))","v":0},{"$f":"(SUM(BV301,BV305)*('Data Tables'!BZ30/'Data Tables'!BZ31))+(BV297*('Data Tables'!$D$36/'Data Tables'!$D$37))","v":0},{"$f":"(SUM(BW301,BW305)*('Data Tables'!CA30/'Data Tables'!CA31))+(BW297*('Data Tables'!$D$36/'Data Tables'!$D$37))","v":0},{"$f":"(SUM(BX301,BX305)*('Data Tables'!CB30/'Data Tables'!CB31))+(BX297*('Data Tables'!$D$36/'Data Tables'!$D$37))","v":0},{"$f":"(SUM(BY301,BY305)*('Data Tables'!CC30/'Data Tables'!CC31))+(BY297*('Data Tables'!$D$36/'Data Tables'!$D$37))","v":0},{"$f":"(SUM(BZ301,BZ305)*('Data Tables'!CD30/'Data Tables'!CD31))+(BZ297*('Data Tables'!$D$36/'Data Tables'!$D$37))","v":0},{"$f":"(SUM(CA301,CA305)*('Data Tables'!CE30/'Data Tables'!CE31))+(CA297*('Data Tables'!$D$36/'Data Tables'!$D$37))","v":0},{"$f":"(SUM(CB301,CB305)*('Data Tables'!CF30/'Data Tables'!CF31))+(CB297*('Data Tables'!$D$36/'Data Tables'!$D$37))","v":0},{"$f":"(SUM(CC301,CC305)*('Data Tables'!CG30/'Data Tables'!CG31))+(CC297*('Data Tables'!$D$36/'Data Tables'!$D$37))","v":0},{"$f":"(SUM(CD301,CD305)*('Data Tables'!CH30/'Data Tables'!CH31))+(CD297*('Data Tables'!$D$36/'Data Tables'!$D$37))","v":0},{"$f":"(SUM(CE301,CE305)*('Data Tables'!CI30/'Data Tables'!CI31))+(CE297*('Data Tables'!$D$36/'Data Tables'!$D$37))","v":0},{"$f":"(SUM(CF301,CF305)*('Data Tables'!CJ30/'Data Tables'!CJ31))+(CF297*('Data Tables'!$D$36/'Data Tables'!$D$37))","v":0}]
[null,"Damage Value (p/litre) - 2020",null,{"$f":"'Data Tables'!H155","v":2.0532554401054024},{"$f":"'Data Tables'!I155","v":2.0943205489075107},{"$f":"'Data Tables'!J155","v":2.1362069598856612},{"$f":"'Data Tables'!K155","v":2.1789310990833743},{"$f":"'Data Tables'!L155","v":2.222509721065042},{"$f":"'Data Tables'!M155","v":2.2669599154863427},{"$f":"'Data Tables'!N155","v":2.3122991137960698},{"$f":"'Data Tables'!O155","v":2.3585450960719911},{"$f":"'Data Tables'!P155","v":2.4057159979934308},{"$f":"'Data Tables'!Q155","v":2.4538303179532996},{"$f":"'Data Tables'!R155","v":2.5029069243123652},{"$f":"'Data Tables'!S155","v":2.5529650627986129},{"$f":"'Data Tables'!T155","v":2.6040243640545855},{"$f":"'Data Tables'!U155","v":2.6561048513356771},{"$f":"'Data Tables'!V155","v":2.7092269483623905},{"$f":"'Data Tables'!W155","v":2.7634114873296385},{"$f":"'Data Tables'!X155","v":2.8186797170762312},{"$f":"'Data Tables'!Y155","v":2.8750533114177563},{"$f":"'Data Tables'!Z155","v":2.9325543776461114},{"$f":"'Data Tables'!AA155","v":2.9912054651990339},{"$f":"'Data Tables'!AB155","v":3.0510295745030143},{"$f":"'Data Tables'!AC155","v":3.1120501659930748},{"$f":"'Data Tables'!AD155","v":3.1742911693129363},{"$f":"'Data Tables'!AE155","v":3.2377769926991951},{"$f":"'Data Tables'!AF155","v":3.3025325325531791},{"$f":"'Data Tables'!AG155","v":3.3685831832042425},{"$f":"'Data Tables'!AH155","v":3.4359548468683276},{"$f":"'Data Tables'!AI155","v":3.5046739438056944},{"$f":"'Data Tables'!AJ155","v":3.5747674226818082},{"$f":"'Data Tables'!AK155","v":3.6462627711354445},{"$f":"'Data Tables'!AL155","v":3.7191880265581538},{"$f":"'Data Tables'!AM155","v":3.7935717870893169},{"$f":"'Data Tables'!AN155","v":3.8694432228311029},{"$f":"'Data Tables'!AO155","v":3.9468320872877247},{"$f":"'Data Tables'!AP155","v":4.02576872903348},{"$f":"'Data Tables'!AQ155","v":4.1062841036141497},{"$f":"'Data Tables'!AR155","v":4.1884097856864324},{"$f":"'Data Tables'!AS155","v":4.2721779814001613},{"$f":"'Data Tables'!AT155","v":4.3576215410281645},{"$f":"'Data Tables'!AU155","v":4.4447739718487274},{"$f":"'Data Tables'!AV155","v":4.5336694512857028},{"$f":"'Data Tables'!AW155","v":4.6243428403114164},{"$f":"'Data Tables'!AX155","v":4.7168296971176451},{"$f":"'Data Tables'!AY155","v":4.8111662910599975},{"$f":"'Data Tables'!AZ155","v":4.907389616881197},{"$f":"'Data Tables'!BA155","v":5.005537409218821},{"$f":"'Data Tables'!BB155","v":5.1056481574031976},{"$f":"'Data Tables'!BC155","v":5.2077611205512619},{"$f":"'Data Tables'!BD155","v":5.3119163429622871},{"$f":"'Data Tables'!BE155","v":5.4181546698215328},{"$f":"'Data Tables'!BF155","v":5.5265177632179627},{"$f":"'Data Tables'!BG155","v":5.6370481184823218},{"$f":"'Data Tables'!BH155","v":5.7497890808519685},{"$f":"'Data Tables'!BI155","v":5.8647848624690084},{"$f":"'Data Tables'!BJ155","v":5.9820805597183879},{"$f":"'Data Tables'!BK155","v":6.1017221709127556},{"$f":"'Data Tables'!BL155","v":6.2237566143310108},{"$f":"'Data Tables'!BM155","v":6.348231746617631},{"$f":"'Data Tables'!BN155","v":6.475196381549984},{"$f":"'Data Tables'!BO155","v":6.6047003091809833},{"$f":"'Data Tables'!BP155","v":6.7367943153646035},{"$f":"'Data Tables'!BQ155","v":6.871530201671896},{"$f":"'Data Tables'!BR155","v":7.0089608057053336},{"$f":"'Data Tables'!BS155","v":7.1491400218194405},{"$f":"'Data Tables'!BT155","v":7.2921228222558296},{"$f":"'Data Tables'!BU155","v":7.437965278700946},{"$f":"'Data Tables'!BV155","v":7.5867245842749647},{"$f":"'Data Tables'!BW155","v":7.7384590759604643},{"$f":"'Data Tables'!BX155","v":7.8932282574796746},{"$f":"'Data Tables'!BY155","v":8.0510928226292684},{"$f":"'Data Tables'!BZ155","v":8.2121146790818536},{"$f":"'Data Tables'!CA155","v":8.3763569726634923},{"$f":"'Data Tables'!CB155","v":8.5438841121167606},{"$f":"'Data Tables'!CC155","v":8.7147617943590969},{"$f":"'Data Tables'!CD155","v":8.8890570302462777},{"$f":"'Data Tables'!CE155","v":9.066838170851204},{"$f":"'Data Tables'!CF155","v":9.2481749342682278},{"$f":"'Data Tables'!CG155","v":9.4331384329535943},{"$f":"'Data Tables'!CH155","v":9.6218012016126657},{"$f":"'Data Tables'!CI155","v":9.81423722564492},{"$f":"'Data Tables'!CJ155","v":10.010521970157818}]
[null,"Damage Value (p/kWh) - GDP deflated to start year",null,{"$f":"D351*(100/'GDP Deflators'!$D$26)","v":2.1470394266969817},{"$f":"E351*(100/'GDP Deflators'!$D$26)","v":2.1899802152309213},{"$f":"F351*(100/'GDP Deflators'!$D$26)","v":2.2337798195355401},{"$f":"G351*(100/'GDP Deflators'!$D$26)","v":2.2784554159262509},{"$f":"H351*(100/'GDP Deflators'!$D$26)","v":2.3240245242447761},{"$f":"I351*(100/'GDP Deflators'!$D$26)","v":2.3705050147296713},{"$f":"J351*(100/'GDP Deflators'!$D$26)","v":2.417915115024265},{"$f":"K351*(100/'GDP Deflators'!$D$26)","v":2.4662734173247505},{"$f":"L351*(100/'GDP Deflators'!$D$26)","v":2.515598885671245},{"$f":"M351*(100/'GDP Deflators'!$D$26)","v":2.5659108633846701},{"$f":"N351*(100/'GDP Deflators'!$D$26)","v":2.617229080652363},{"$f":"O351*(100/'GDP Deflators'!$D$26)","v":2.6695736622654112},{"$f":"P351*(100/'GDP Deflators'!$D$26)","v":2.7229651355107194},{"$f":"Q351*(100/'GDP Deflators'!$D$26)","v":2.7774244382209337},{"$f":"R351*(100/'GDP Deflators'!$D$26)","v":2.8329729269853523},{"$f":"S351*(100/'GDP Deflators'!$D$26)","v":2.8896323855250596},{"$f":"T351*(100/'GDP Deflators'!$D$26)","v":2.9474250332355605},{"$f":"U351*(100/'GDP Deflators'!$D$26)","v":3.0063735339002724},{"$f":"V351*(100/'GDP Deflators'!$D$26)","v":3.0665010045782779},{"$f":"W351*(100/'GDP Deflators'!$D$26)","v":3.1278310246698435},{"$f":"X351*(100/'GDP Deflators'!$D$26)","v":3.19038764516324},{"$f":"Y351*(100/'GDP Deflators'!$D$26)","v":3.2541953980665053},{"$f":"Z351*(100/'GDP Deflators'!$D$26)","v":3.3192793060278354},{"$f":"AA351*(100/'GDP Deflators'!$D$26)","v":3.3856648921483923},{"$f":"AB351*(100/'GDP Deflators'!$D$26)","v":3.4533781899913603},{"$f":"AC351*(100/'GDP Deflators'!$D$26)","v":3.5224457537911871},{"$f":"AD351*(100/'GDP Deflators'!$D$26)","v":3.5928946688670114},{"$f":"AE351*(100/'GDP Deflators'!$D$26)","v":3.6647525622443515},{"$f":"AF351*(100/'GDP Deflators'!$D$26)","v":3.7380476134892384},{"$f":"AG351*(100/'GDP Deflators'!$D$26)","v":3.8128085657590236},{"$f":"AH351*(100/'GDP Deflators'!$D$26)","v":3.8890647370742042},{"$f":"AI351*(100/'GDP Deflators'!$D$26)","v":3.9668460318156886},{"$f":"AJ351*(100/'GDP Deflators'!$D$26)","v":4.0461829524520017},{"$f":"AK351*(100/'GDP Deflators'!$D$26)","v":4.1271066115010413},{"$f":"AL351*(100/'GDP Deflators'!$D$26)","v":4.209648743731063},{"$f":"AM351*(100/'GDP Deflators'!$D$26)","v":4.2938417186056848},{"$f":"AN351*(100/'GDP Deflators'!$D$26)","v":4.3797185529777982},{"$f":"AO351*(100/'GDP Deflators'!$D$26)","v":4.4673129240373539},{"$f":"AP351*(100/'GDP Deflators'!$D$26)","v":4.5566591825181018},{"$f":"AQ351*(100/'GDP Deflators'!$D$26)","v":4.6477923661684626},{"$f":"AR351*(100/'GDP Deflators'!$D$26)","v":4.7407482134918331},{"$f":"AS351*(100/'GDP Deflators'!$D$26)","v":4.835563177761669},{"$f":"AT351*(100/'GDP Deflators'!$D$26)","v":4.9322744413169035},{"$f":"AU351*(100/'GDP Deflators'!$D$26)","v":5.0309199301432406},{"$f":"AV351*(100/'GDP Deflators'!$D$26)","v":5.1315383287461049},{"$f":"AW351*(100/'GDP Deflators'!$D$26)","v":5.2341690953210271},{"$f":"AX351*(100/'GDP Deflators'!$D$26)","v":5.3388524772274479},{"$f":"AY351*(100/'GDP Deflators'!$D$26)","v":5.445629526771997},{"$f":"AZ351*(100/'GDP Deflators'!$D$26)","v":5.5545421173074372},{"$f":"BA351*(100/'GDP Deflators'!$D$26)","v":5.6656329596535855},{"$f":"BB351*(100/'GDP Deflators'!$D$26)","v":5.7789456188466568},{"$f":"BC351*(100/'GDP Deflators'!$D$26)","v":5.8945245312235901},{"$f":"BD351*(100/'GDP Deflators'!$D$26)","v":6.0124150218480619},{"$f":"BE351*(100/'GDP Deflators'!$D$26)","v":6.1326633222850235},{"$f":"BF351*(100/'GDP Deflators'!$D$26)","v":6.2553165887307234},{"$f":"BG351*(100/'GDP Deflators'!$D$26)","v":6.380422920505338},{"$f":"BH351*(100/'GDP Deflators'!$D$26)","v":6.5080313789154447},{"$f":"BI351*(100/'GDP Deflators'!$D$26)","v":6.6381920064937532},{"$f":"BJ351*(100/'GDP Deflators'!$D$26)","v":6.7709558466236288},{"$f":"BK351*(100/'GDP Deflators'!$D$26)","v":6.9063749635561011},{"$f":"BL351*(100/'GDP Deflators'!$D$26)","v":7.0445024628272233},{"$f":"BM351*(100/'GDP Deflators'!$D$26)","v":7.1853925120837685},{"$f":"BN351*(100/'GDP Deflators'!$D$26)","v":7.3291003623254438},{"$f":"BO351*(100/'GDP Deflators'!$D$26)","v":7.4756823695719525},{"$f":"BP351*(100/'GDP Deflators'!$D$26)","v":7.6251960169633923},{"$f":"BQ351*(100/'GDP Deflators'!$D$26)","v":7.7776999373026596},{"$f":"BR351*(100/'GDP Deflators'!$D$26)","v":7.9332539360487129},{"$f":"BS351*(100/'GDP Deflators'!$D$26)","v":8.0919190147696867},{"$f":"BT351*(100/'GDP Deflators'!$D$26)","v":8.2537573950650813},{"$f":"BU351*(100/'GDP Deflators'!$D$26)","v":8.4188325429663848},{"$f":"BV351*(100/'GDP Deflators'!$D$26)","v":8.5872091938257107},{"$f":"BW351*(100/'GDP Deflators'!$D$26)","v":8.7589533777022268},{"$f":"BX351*(100/'GDP Deflators'!$D$26)","v":8.9341324452562709},{"$f":"BY351*(100/'GDP Deflators'!$D$26)","v":9.1128150941613963},{"$f":"BZ351*(100/'GDP Deflators'!$D$26)","v":9.295071396044623},{"$f":"CA351*(100/'GDP Deflators'!$D$26)","v":9.4809728239655175},{"$f":"CB351*(100/'GDP Deflators'!$D$26)","v":9.6705922804448274},{"$f":"CC351*(100/'GDP Deflators'!$D$26)","v":9.8640041260537252},{"$f":"CD351*(100/'GDP Deflators'!$D$26)","v":10.061284208574799},{"$f":"CE351*(100/'GDP Deflators'!$D$26)","v":10.262509892746296},{"$f":"CF351*(100/'GDP Deflators'!$D$26)","v":10.467760090601223}]
[]
[null,"Total",null,{"$f":"D350*D352/100","v":0},{"$f":"E350*E352/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ350*BQ352/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Petrol - Air quality"]
[null,null,null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,"Car"]
[null,"Net Energy Change (litres)",null,{"$f":"D315*('Energy Input'!F94)","v":0},{"$f":"E315*('Energy Input'!G94)","v":0},{"$f":"F315*('Energy Input'!H94)","v":0},{"$f":"G315*('Energy Input'!I94)","v":0},{"$f":"H315*('Energy Input'!J94)","v":0},{"$f":"I315*('Energy Input'!K94)","v":0},{"$f":"J315*('Energy Input'!L94)","v":0},{"$f":"K315*('Energy Input'!M94)","v":0},{"$f":"L315*('Energy Input'!N94)","v":0},{"$f":"M315*('Energy Input'!O94)","v":0},{"$f":"N315*('Energy Input'!P94)","v":0},{"$f":"O315*('Energy Input'!Q94)","v":0},{"$f":"P315*('Energy Input'!R94)","v":0},{"$f":"Q315*('Energy Input'!S94)","v":0},{"$f":"R315*('Energy Input'!T94)","v":0},{"$f":"S315*('Energy Input'!U94)","v":0},{"$f":"T315*('Energy Input'!V94)","v":0},{"$f":"U315*('Energy Input'!W94)","v":0},{"$f":"V315*('Energy Input'!X94)","v":0},{"$f":"W315*('Energy Input'!Y94)","v":0},{"$f":"X315*('Energy Input'!Z94)","v":0},{"$f":"Y315*('Energy Input'!AA94)","v":0},{"$f":"Z315*('Energy Input'!AB94)","v":0},{"$f":"AA315*('Energy Input'!AC94)","v":0},{"$f":"AB315*('Energy Input'!AD94)","v":0},{"$f":"AC315*('Energy Input'!AE94)","v":0},{"$f":"AD315*('Energy Input'!AF94)","v":0},{"$f":"AE315*('Energy Input'!AG94)","v":0},{"$f":"AF315*('Energy Input'!AH94)","v":0},{"$f":"AG315*('Energy Input'!AI94)","v":0},{"$f":"AH315*('Energy Input'!AJ94)","v":0},{"$f":"AI315*('Energy Input'!AK94)","v":0},{"$f":"AJ315*('Energy Input'!AL94)","v":0},{"$f":"AK315*('Energy Input'!AM94)","v":0},{"$f":"AL315*('Energy Input'!AN94)","v":0},{"$f":"AM315*('Energy Input'!AO94)","v":0},{"$f":"AN315*('Energy Input'!AP94)","v":0},{"$f":"AO315*('Energy Input'!AQ94)","v":0},{"$f":"AP315*('Energy Input'!AR94)","v":0},{"$f":"AQ315*('Energy Input'!AS94)","v":0},{"$f":"AR315*('Energy Input'!AT94)","v":0},{"$f":"AS315*('Energy Input'!AU94)","v":0},{"$f":"AT315*('Energy Input'!AV94)","v":0},{"$f":"AU315*('Energy Input'!AW94)","v":0},{"$f":"AV315*('Energy Input'!AX94)","v":0},{"$f":"AW315*('Energy Input'!AY94)","v":0},{"$f":"AX315*('Energy Input'!AZ94)","v":0},{"$f":"AY315*('Energy Input'!BA94)","v":0},{"$f":"AZ315*('Energy Input'!BB94)","v":0},{"$f":"BA315*('Energy Input'!BC94)","v":0},{"$f":"BB315*('Energy Input'!BD94)","v":0},{"$f":"BC315*('Energy Input'!BE94)","v":0},{"$f":"BD315*('Energy Input'!BF94)","v":0},{"$f":"BE315*('Energy Input'!BG94)","v":0},{"$f":"BF315*('Energy Input'!BH94)","v":0},{"$f":"BG315*('Energy Input'!BI94)","v":0},{"$f":"BH315*('Energy Input'!BJ94)","v":0},{"$f":"BI315*('Energy Input'!BK94)","v":0},{"$f":"BJ315*('Energy Input'!BL94)","v":0},{"$f":"BK315*('Energy Input'!BM94)","v":0},{"$f":"BL315*('Energy Input'!BN94)","v":0},{"$f":"BM315*('Energy Input'!BO94)","v":0},{"$f":"BN315*('Energy Input'!BP94)","v":0},{"$f":"BO315*('Energy Input'!BQ94)","v":0},{"$f":"BP315*('Energy Input'!BR94)","v":0},{"$f":"BQ315*('Energy Input'!BS94)","v":0},{"$f":"BR315*('Energy Input'!BT94)","v":0},{"$f":"BS315*('Energy Input'!BU94)","v":0},{"$f":"BT315*('Energy Input'!BV94)","v":0},{"$f":"BU315*('Energy Input'!BW94)","v":0},{"$f":"BV315*('Energy Input'!BX94)","v":0},{"$f":"BW315*('Energy Input'!BY94)","v":0},{"$f":"BX315*('Energy Input'!BZ94)","v":0},{"$f":"BY315*('Energy Input'!CA94)","v":0},{"$f":"BZ315*('Energy Input'!CB94)","v":0},{"$f":"CA315*('Energy Input'!CC94)","v":0},{"$f":"CB315*('Energy Input'!CD94)","v":0},{"$f":"CC315*('Energy Input'!CE94)","v":0},{"$f":"CD315*('Energy Input'!CF94)","v":0},{"$f":"CE315*('Energy Input'!CG94)","v":0},{"$f":"CF315*('Energy Input'!CH94)","v":0}]
[null,"Damage Value (p/litre) - 2020",null,{"$f":"'Data Tables'!H159","v":2.5237868415093248},{"$f":"'Data Tables'!I159","v":2.5237868415093248},{"$f":"'Data Tables'!J159","v":2.5237868415093248},{"$f":"'Data Tables'!K159","v":2.5237868415093248},{"$f":"'Data Tables'!L159","v":2.5237868415093248},{"$f":"'Data Tables'!M159","v":2.5237868415093248},{"$f":"'Data Tables'!N159","v":2.5237868415093248},{"$f":"'Data Tables'!O159","v":2.5237868415093248},{"$f":"'Data Tables'!P159","v":2.5237868415093248},{"$f":"'Data Tables'!Q159","v":2.5237868415093248},{"$f":"'Data Tables'!R159","v":2.5237868415093248},{"$f":"'Data Tables'!S159","v":2.5237868415093248},{"$f":"'Data Tables'!T159","v":2.5237868415093248},{"$f":"'Data Tables'!U159","v":2.5237868415093248},{"$f":"'Data Tables'!V159","v":2.5237868415093248},{"$f":"'Data Tables'!W159","v":2.5237868415093248},{"$f":"'Data Tables'!X159","v":2.5237868415093248},{"$f":"'Data Tables'!Y159","v":2.5237868415093248},{"$f":"'Data Tables'!Z159","v":2.5237868415093248},{"$f":"'Data Tables'!AA159","v":2.5237868415093248},{"$f":"'Data Tables'!AB159","v":2.5237868415093248},{"$f":"'Data Tables'!AC159","v":2.5237868415093248},{"$f":"'Data Tables'!AD159","v":2.5237868415093248},{"$f":"'Data Tables'!AE159","v":2.5237868415093248},{"$f":"'Data Tables'!AF159","v":2.5237868415093248},{"$f":"'Data Tables'!AG159","v":2.5237868415093248},{"$f":"'Data Tables'!AH159","v":2.5237868415093248},{"$f":"'Data Tables'!AI159","v":2.5237868415093248},{"$f":"'Data Tables'!AJ159","v":2.5237868415093248},{"$f":"'Data Tables'!AK159","v":2.5237868415093248},{"$f":"'Data Tables'!AL159","v":2.5237868415093248},{"$f":"'Data Tables'!AM159","v":2.5237868415093248},{"$f":"'Data Tables'!AN159","v":2.5237868415093248},{"$f":"'Data Tables'!AO159","v":2.5237868415093248},{"$f":"'Data Tables'!AP159","v":2.5237868415093248},{"$f":"'Data Tables'!AQ159","v":2.5237868415093248},{"$f":"'Data Tables'!AR159","v":2.5237868415093248},{"$f":"'Data Tables'!AS159","v":2.5237868415093248},{"$f":"'Data Tables'!AT159","v":2.5237868415093248},{"$f":"'Data Tables'!AU159","v":2.5237868415093248},{"$f":"'Data Tables'!AV159","v":2.5237868415093248},{"$f":"'Data Tables'!AW159","v":2.5237868415093248},{"$f":"'Data Tables'!AX159","v":2.5237868415093248},{"$f":"'Data Tables'!AY159","v":2.5237868415093248},{"$f":"'Data Tables'!AZ159","v":2.5237868415093248},{"$f":"'Data Tables'!BA159","v":2.5237868415093248},{"$f":"'Data Tables'!BB159","v":2.5237868415093248},{"$f":"'Data Tables'!BC159","v":2.5237868415093248},{"$f":"'Data Tables'!BD159","v":2.5237868415093248},{"$f":"'Data Tables'!BE159","v":2.5237868415093248},{"$f":"'Data Tables'!BF159","v":2.5237868415093248},{"$f":"'Data Tables'!BG159","v":2.5237868415093248},{"$f":"'Data Tables'!BH159","v":2.5237868415093248},{"$f":"'Data Tables'!BI159","v":2.5237868415093248},{"$f":"'Data Tables'!BJ159","v":2.5237868415093248},{"$f":"'Data Tables'!BK159","v":2.5237868415093248},{"$f":"'Data Tables'!BL159","v":2.5237868415093248},{"$f":"'Data Tables'!BM159","v":2.5237868415093248},{"$f":"'Data Tables'!BN159","v":2.5237868415093248},{"$f":"'Data Tables'!BO159","v":2.5237868415093248},{"$f":"'Data Tables'!BP159","v":2.5237868415093248},{"$f":"'Data Tables'!BQ159","v":2.5237868415093248},{"$f":"'Data Tables'!BR159","v":2.5237868415093248},{"$f":"'Data Tables'!BS159","v":2.5237868415093248},{"$f":"'Data Tables'!BT159","v":2.5237868415093248},{"$f":"'Data Tables'!BU159","v":2.5237868415093248},{"$f":"'Data Tables'!BV159","v":2.5237868415093248},{"$f":"'Data Tables'!BW159","v":2.5237868415093248},{"$f":"'Data Tables'!BX159","v":2.5237868415093248},{"$f":"'Data Tables'!BY159","v":2.5237868415093248},{"$f":"'Data Tables'!BZ159","v":2.5237868415093248},{"$f":"'Data Tables'!CA159","v":2.5237868415093248},{"$f":"'Data Tables'!CB159","v":2.5237868415093248},{"$f":"'Data Tables'!CC159","v":2.5237868415093248},{"$f":"'Data Tables'!CD159","v":2.5237868415093248},{"$f":"'Data Tables'!CE159","v":2.5237868415093248},{"$f":"'Data Tables'!CF159","v":2.5237868415093248},{"$f":"'Data Tables'!CG159","v":2.5237868415093248},{"$f":"'Data Tables'!CH159","v":2.5237868415093248},{"$f":"'Data Tables'!CI159","v":2.5237868415093248},{"$f":"'Data Tables'!CJ159","v":2.5237868415093248}]
[null,"Damage Value (p/kWh) - GDP deflated to start year",null,{"$f":"D360*(100/'GDP Deflators'!$D$26)","v":2.6390627037722121},{"$f":"E360*(100/'GDP Deflators'!$D$26)","v":2.6390627037722121},{"$f":"F360*(100/'GDP Deflators'!$D$26)","v":2.6390627037722121},{"$f":"G360*(100/'GDP Deflators'!$D$26)","v":2.6390627037722121},{"$f":"H360*(100/'GDP Deflators'!$D$26)","v":2.6390627037722121},{"$f":"I360*(100/'GDP Deflators'!$D$26)","v":2.6390627037722121},{"$f":"J360*(100/'GDP Deflators'!$D$26)","v":2.6390627037722121},{"$f":"K360*(100/'GDP Deflators'!$D$26)","v":2.6390627037722121},{"$f":"L360*(100/'GDP Deflators'!$D$26)","v":2.6390627037722121},{"$f":"M360*(100/'GDP Deflators'!$D$26)","v":2.6390627037722121},{"$f":"N360*(100/'GDP Deflators'!$D$26)","v":2.6390627037722121},{"$f":"O360*(100/'GDP Deflators'!$D$26)","v":2.6390627037722121},{"$f":"P360*(100/'GDP Deflators'!$D$26)","v":2.6390627037722121},{"$f":"Q360*(100/'GDP Deflators'!$D$26)","v":2.6390627037722121},{"$f":"R360*(100/'GDP Deflators'!$D$26)","v":2.6390627037722121},{"$f":"S360*(100/'GDP Deflators'!$D$26)","v":2.6390627037722121},{"$f":"T360*(100/'GDP Deflators'!$D$26)","v":2.6390627037722121},{"$f":"U360*(100/'GDP Deflators'!$D$26)","v":2.6390627037722121},{"$f":"V360*(100/'GDP Deflators'!$D$26)","v":2.6390627037722121},{"$f":"W360*(100/'GDP Deflators'!$D$26)","v":2.6390627037722121},{"$f":"X360*(100/'GDP Deflators'!$D$26)","v":2.6390627037722121},{"$f":"Y360*(100/'GDP Deflators'!$D$26)","v":2.6390627037722121},{"$f":"Z360*(100/'GDP Deflators'!$D$26)","v":2.6390627037722121},{"$f":"AA360*(100/'GDP Deflators'!$D$26)","v":2.6390627037722121},{"$f":"AB360*(100/'GDP Deflators'!$D$26)","v":2.6390627037722121},{"$f":"AC360*(100/'GDP Deflators'!$D$26)","v":2.6390627037722121},{"$f":"AD360*(100/'GDP Deflators'!$D$26)","v":2.6390627037722121},{"$f":"AE360*(100/'GDP Deflators'!$D$26)","v":2.6390627037722121},{"$f":"AF360*(100/'GDP Deflators'!$D$26)","v":2.6390627037722121},{"$f":"AG360*(100/'GDP Deflators'!$D$26)","v":2.6390627037722121},{"$f":"AH360*(100/'GDP Deflators'!$D$26)","v":2.6390627037722121},{"$f":"AI360*(100/'GDP Deflators'!$D$26)","v":2.6390627037722121},{"$f":"AJ360*(100/'GDP Deflators'!$D$26)","v":2.6390627037722121},{"$f":"AK360*(100/'GDP Deflators'!$D$26)","v":2.6390627037722121},{"$f":"AL360*(100/'GDP Deflators'!$D$26)","v":2.6390627037722121},{"$f":"AM360*(100/'GDP Deflators'!$D$26)","v":2.6390627037722121},{"$f":"AN360*(100/'GDP Deflators'!$D$26)","v":2.6390627037722121},{"$f":"AO360*(100/'GDP Deflators'!$D$26)","v":2.6390627037722121},{"$f":"AP360*(100/'GDP Deflators'!$D$26)","v":2.6390627037722121},{"$f":"AQ360*(100/'GDP Deflators'!$D$26)","v":2.6390627037722121},{"$f":"AR360*(100/'GDP Deflators'!$D$26)","v":2.6390627037722121},{"$f":"AS360*(100/'GDP Deflators'!$D$26)","v":2.6390627037722121},{"$f":"AT360*(100/'GDP Deflators'!$D$26)","v":2.6390627037722121},{"$f":"AU360*(100/'GDP Deflators'!$D$26)","v":2.6390627037722121},{"$f":"AV360*(100/'GDP Deflators'!$D$26)","v":2.6390627037722121},{"$f":"AW360*(100/'GDP Deflators'!$D$26)","v":2.6390627037722121},{"$f":"AX360*(100/'GDP Deflators'!$D$26)","v":2.6390627037722121},{"$f":"AY360*(100/'GDP Deflators'!$D$26)","v":2.6390627037722121},{"$f":"AZ360*(100/'GDP Deflators'!$D$26)","v":2.6390627037722121},{"$f":"BA360*(100/'GDP Deflators'!$D$26)","v":2.6390627037722121},{"$f":"BB360*(100/'GDP Deflators'!$D$26)","v":2.6390627037722121},{"$f":"BC360*(100/'GDP Deflators'!$D$26)","v":2.6390627037722121},{"$f":"BD360*(100/'GDP Deflators'!$D$26)","v":2.6390627037722121},{"$f":"BE360*(100/'GDP Deflators'!$D$26)","v":2.6390627037722121},{"$f":"BF360*(100/'GDP Deflators'!$D$26)","v":2.6390627037722121},{"$f":"BG360*(100/'GDP Deflators'!$D$26)","v":2.6390627037722121},{"$f":"BH360*(100/'GDP Deflators'!$D$26)","v":2.6390627037722121},{"$f":"BI360*(100/'GDP Deflators'!$D$26)","v":2.6390627037722121},{"$f":"BJ360*(100/'GDP Deflators'!$D$26)","v":2.6390627037722121},{"$f":"BK360*(100/'GDP Deflators'!$D$26)","v":2.6390627037722121},{"$f":"BL360*(100/'GDP Deflators'!$D$26)","v":2.6390627037722121},{"$f":"BM360*(100/'GDP Deflators'!$D$26)","v":2.6390627037722121},{"$f":"BN360*(100/'GDP Deflators'!$D$26)","v":2.6390627037722121},{"$f":"BO360*(100/'GDP Deflators'!$D$26)","v":2.6390627037722121},{"$f":"BP360*(100/'GDP Deflators'!$D$26)","v":2.6390627037722121},{"$f":"BQ360*(100/'GDP Deflators'!$D$26)","v":2.6390627037722121},{"$f":"BR360*(100/'GDP Deflators'!$D$26)","v":2.6390627037722121},{"$f":"BS360*(100/'GDP Deflators'!$D$26)","v":2.6390627037722121},{"$f":"BT360*(100/'GDP Deflators'!$D$26)","v":2.6390627037722121},{"$f":"BU360*(100/'GDP Deflators'!$D$26)","v":2.6390627037722121},{"$f":"BV360*(100/'GDP Deflators'!$D$26)","v":2.6390627037722121},{"$f":"BW360*(100/'GDP Deflators'!$D$26)","v":2.6390627037722121},{"$f":"BX360*(100/'GDP Deflators'!$D$26)","v":2.6390627037722121},{"$f":"BY360*(100/'GDP Deflators'!$D$26)","v":2.6390627037722121},{"$f":"BZ360*(100/'GDP Deflators'!$D$26)","v":2.6390627037722121},{"$f":"CA360*(100/'GDP Deflators'!$D$26)","v":2.6390627037722121},{"$f":"CB360*(100/'GDP Deflators'!$D$26)","v":2.6390627037722121},{"$f":"CC360*(100/'GDP Deflators'!$D$26)","v":2.6390627037722121},{"$f":"CD360*(100/'GDP Deflators'!$D$26)","v":2.6390627037722121},{"$f":"CE360*(100/'GDP Deflators'!$D$26)","v":2.6390627037722121},{"$f":"CF360*(100/'GDP Deflators'!$D$26)","v":2.6390627037722121}]
[]
[null,"LGV"]
[null,"Net Energy Change (litres)",null,{"$f":"D315*'Energy Input'!F93","v":0},{"$f":"E315*'Energy Input'!G93","v":0},{"$f":"F315*'Energy Input'!H93","v":0},{"$f":"G315*'Energy Input'!I93","v":0},{"$f":"H315*'Energy Input'!J93","v":0},{"$f":"I315*'Energy Input'!K93","v":0},{"$f":"J315*'Energy Input'!L93","v":0},{"$f":"K315*'Energy Input'!M93","v":0},{"$f":"L315*'Energy Input'!N93","v":0},{"$f":"M315*'Energy Input'!O93","v":0},{"$f":"N315*'Energy Input'!P93","v":0},{"$f":"O315*'Energy Input'!Q93","v":0},{"$f":"P315*'Energy Input'!R93","v":0},{"$f":"Q315*'Energy Input'!S93","v":0},{"$f":"R315*'Energy Input'!T93","v":0},{"$f":"S315*'Energy Input'!U93","v":0},{"$f":"T315*'Energy Input'!V93","v":0},{"$f":"U315*'Energy Input'!W93","v":0},{"$f":"V315*'Energy Input'!X93","v":0},{"$f":"W315*'Energy Input'!Y93","v":0},{"$f":"X315*'Energy Input'!Z93","v":0},{"$f":"Y315*'Energy Input'!AA93","v":0},{"$f":"Z315*'Energy Input'!AB93","v":0},{"$f":"AA315*'Energy Input'!AC93","v":0},{"$f":"AB315*'Energy Input'!AD93","v":0},{"$f":"AC315*'Energy Input'!AE93","v":0},{"$f":"AD315*'Energy Input'!AF93","v":0},{"$f":"AE315*'Energy Input'!AG93","v":0},{"$f":"AF315*'Energy Input'!AH93","v":0},{"$f":"AG315*'Energy Input'!AI93","v":0},{"$f":"AH315*'Energy Input'!AJ93","v":0},{"$f":"AI315*'Energy Input'!AK93","v":0},{"$f":"AJ315*'Energy Input'!AL93","v":0},{"$f":"AK315*'Energy Input'!AM93","v":0},{"$f":"AL315*'Energy Input'!AN93","v":0},{"$f":"AM315*'Energy Input'!AO93","v":0},{"$f":"AN315*'Energy Input'!AP93","v":0},{"$f":"AO315*'Energy Input'!AQ93","v":0},{"$f":"AP315*'Energy Input'!AR93","v":0},{"$f":"AQ315*'Energy Input'!AS93","v":0},{"$f":"AR315*'Energy Input'!AT93","v":0},{"$f":"AS315*'Energy Input'!AU93","v":0},{"$f":"AT315*'Energy Input'!AV93","v":0},{"$f":"AU315*'Energy Input'!AW93","v":0},{"$f":"AV315*'Energy Input'!AX93","v":0},{"$f":"AW315*'Energy Input'!AY93","v":0},{"$f":"AX315*'Energy Input'!AZ93","v":0},{"$f":"AY315*'Energy Input'!BA93","v":0},{"$f":"AZ315*'Energy Input'!BB93","v":0},{"$f":"BA315*'Energy Input'!BC93","v":0},{"$f":"BB315*'Energy Input'!BD93","v":0},{"$f":"BC315*'Energy Input'!BE93","v":0},{"$f":"BD315*'Energy Input'!BF93","v":0},{"$f":"BE315*'Energy Input'!BG93","v":0},{"$f":"BF315*'Energy Input'!BH93","v":0},{"$f":"BG315*'Energy Input'!BI93","v":0},{"$f":"BH315*'Energy Input'!BJ93","v":0},{"$f":"BI315*'Energy Input'!BK93","v":0},{"$f":"BJ315*'Energy Input'!BL93","v":0},{"$f":"BK315*'Energy Input'!BM93","v":0},{"$f":"BL315*'Energy Input'!BN93","v":0},{"$f":"BM315*'Energy Input'!BO93","v":0},{"$f":"BN315*'Energy Input'!BP93","v":0},{"$f":"BO315*'Energy Input'!BQ93","v":0},{"$f":"BP315*'Energy Input'!BR93","v":0},{"$f":"BQ315*'Energy Input'!BS93","v":0},{"$f":"BR315*'Energy Input'!BT93","v":0},{"$f":"BS315*'Energy Input'!BU93","v":0},{"$f":"BT315*'Energy Input'!BV93","v":0},{"$f":"BU315*'Energy Input'!BW93","v":0},{"$f":"BV315*'Energy Input'!BX93","v":0},{"$f":"BW315*'Energy Input'!BY93","v":0},{"$f":"BX315*'Energy Input'!BZ93","v":0},{"$f":"BY315*'Energy Input'!CA93","v":0},{"$f":"BZ315*'Energy Input'!CB93","v":0},{"$f":"CA315*'Energy Input'!CC93","v":0},{"$f":"CB315*'Energy Input'!CD93","v":0},{"$f":"CC315*'Energy Input'!CE93","v":0},{"$f":"CD315*'Energy Input'!CF93","v":0},{"$f":"CE315*'Energy Input'!CG93","v":0},{"$f":"CF315*'Energy Input'!CH93","v":0}]
[null,"Damage Value (p/litre) - 2020",null,{"$f":"'Data Tables'!H161","v":6.620927666884695},{"$f":"'Data Tables'!I161","v":6.620927666884695},{"$f":"'Data Tables'!J161","v":6.620927666884695},{"$f":"'Data Tables'!K161","v":6.620927666884695},{"$f":"'Data Tables'!L161","v":6.620927666884695},{"$f":"'Data Tables'!M161","v":6.620927666884695},{"$f":"'Data Tables'!N161","v":6.620927666884695},{"$f":"'Data Tables'!O161","v":6.620927666884695},{"$f":"'Data Tables'!P161","v":6.620927666884695},{"$f":"'Data Tables'!Q161","v":6.620927666884695},{"$f":"'Data Tables'!R161","v":6.620927666884695},{"$f":"'Data Tables'!S161","v":6.620927666884695},{"$f":"'Data Tables'!T161","v":6.620927666884695},{"$f":"'Data Tables'!U161","v":6.620927666884695},{"$f":"'Data Tables'!V161","v":6.620927666884695},{"$f":"'Data Tables'!W161","v":6.620927666884695},{"$f":"'Data Tables'!X161","v":6.620927666884695},{"$f":"'Data Tables'!Y161","v":6.620927666884695},{"$f":"'Data Tables'!Z161","v":6.620927666884695},{"$f":"'Data Tables'!AA161","v":6.620927666884695},{"$f":"'Data Tables'!AB161","v":6.620927666884695},{"$f":"'Data Tables'!AC161","v":6.620927666884695},{"$f":"'Data Tables'!AD161","v":6.620927666884695},{"$f":"'Data Tables'!AE161","v":6.620927666884695},{"$f":"'Data Tables'!AF161","v":6.620927666884695},{"$f":"'Data Tables'!AG161","v":6.620927666884695},{"$f":"'Data Tables'!AH161","v":6.620927666884695},{"$f":"'Data Tables'!AI161","v":6.620927666884695},{"$f":"'Data Tables'!AJ161","v":6.620927666884695},{"$f":"'Data Tables'!AK161","v":6.620927666884695},{"$f":"'Data Tables'!AL161","v":6.620927666884695},{"$f":"'Data Tables'!AM161","v":6.620927666884695},{"$f":"'Data Tables'!AN161","v":6.620927666884695},{"$f":"'Data Tables'!AO161","v":6.620927666884695},{"$f":"'Data Tables'!AP161","v":6.620927666884695},{"$f":"'Data Tables'!AQ161","v":6.620927666884695},{"$f":"'Data Tables'!AR161","v":6.620927666884695},{"$f":"'Data Tables'!AS161","v":6.620927666884695},{"$f":"'Data Tables'!AT161","v":6.620927666884695},{"$f":"'Data Tables'!AU161","v":6.620927666884695},{"$f":"'Data Tables'!AV161","v":6.620927666884695},{"$f":"'Data Tables'!AW161","v":6.620927666884695},{"$f":"'Data Tables'!AX161","v":6.620927666884695},{"$f":"'Data Tables'!AY161","v":6.620927666884695},{"$f":"'Data Tables'!AZ161","v":6.620927666884695},{"$f":"'Data Tables'!BA161","v":6.620927666884695},{"$f":"'Data Tables'!BB161","v":6.620927666884695},{"$f":"'Data Tables'!BC161","v":6.620927666884695},{"$f":"'Data Tables'!BD161","v":6.620927666884695},{"$f":"'Data Tables'!BE161","v":6.620927666884695},{"$f":"'Data Tables'!BF161","v":6.620927666884695},{"$f":"'Data Tables'!BG161","v":6.620927666884695},{"$f":"'Data Tables'!BH161","v":6.620927666884695},{"$f":"'Data Tables'!BI161","v":6.620927666884695},{"$f":"'Data Tables'!BJ161","v":6.620927666884695},{"$f":"'Data Tables'!BK161","v":6.620927666884695},{"$f":"'Data Tables'!BL161","v":6.620927666884695},{"$f":"'Data Tables'!BM161","v":6.620927666884695},{"$f":"'Data Tables'!BN161","v":6.620927666884695},{"$f":"'Data Tables'!BO161","v":6.620927666884695},{"$f":"'Data Tables'!BP161","v":6.620927666884695},{"$f":"'Data Tables'!BQ161","v":6.620927666884695},{"$f":"'Data Tables'!BR161","v":6.620927666884695},{"$f":"'Data Tables'!BS161","v":6.620927666884695},{"$f":"'Data Tables'!BT161","v":6.620927666884695},{"$f":"'Data Tables'!BU161","v":6.620927666884695},{"$f":"'Data Tables'!BV161","v":6.620927666884695},{"$f":"'Data Tables'!BW161","v":6.620927666884695},{"$f":"'Data Tables'!BX161","v":6.620927666884695},{"$f":"'Data Tables'!BY161","v":6.620927666884695},{"$f":"'Data Tables'!BZ161","v":6.620927666884695},{"$f":"'Data Tables'!CA161","v":6.620927666884695},{"$f":"'Data Tables'!CB161","v":6.620927666884695},{"$f":"'Data Tables'!CC161","v":6.620927666884695},{"$f":"'Data Tables'!CD161","v":6.620927666884695},{"$f":"'Data Tables'!CE161","v":6.620927666884695},{"$f":"'Data Tables'!CF161","v":6.620927666884695},{"$f":"'Data Tables'!CG161","v":6.620927666884695},{"$f":"'Data Tables'!CH161","v":6.620927666884695},{"$f":"'Data Tables'!CI161","v":6.620927666884695},{"$f":"'Data Tables'!CJ161","v":6.620927666884695}]
[null,"Damage Value (p/kWh) - GDP deflated to start year",null,{"$f":"D365*(100/'GDP Deflators'!$D$26)","v":6.923343518028406},{"$f":"E365*(100/'GDP Deflators'!$D$26)","v":6.923343518028406},{"$f":"F365*(100/'GDP Deflators'!$D$26)","v":6.923343518028406},{"$f":"G365*(100/'GDP Deflators'!$D$26)","v":6.923343518028406},{"$f":"H365*(100/'GDP Deflators'!$D$26)","v":6.923343518028406},{"$f":"I365*(100/'GDP Deflators'!$D$26)","v":6.923343518028406},{"$f":"J365*(100/'GDP Deflators'!$D$26)","v":6.923343518028406},{"$f":"K365*(100/'GDP Deflators'!$D$26)","v":6.923343518028406},{"$f":"L365*(100/'GDP Deflators'!$D$26)","v":6.923343518028406},{"$f":"M365*(100/'GDP Deflators'!$D$26)","v":6.923343518028406},{"$f":"N365*(100/'GDP Deflators'!$D$26)","v":6.923343518028406},{"$f":"O365*(100/'GDP Deflators'!$D$26)","v":6.923343518028406},{"$f":"P365*(100/'GDP Deflators'!$D$26)","v":6.923343518028406},{"$f":"Q365*(100/'GDP Deflators'!$D$26)","v":6.923343518028406},{"$f":"R365*(100/'GDP Deflators'!$D$26)","v":6.923343518028406},{"$f":"S365*(100/'GDP Deflators'!$D$26)","v":6.923343518028406},{"$f":"T365*(100/'GDP Deflators'!$D$26)","v":6.923343518028406},{"$f":"U365*(100/'GDP Deflators'!$D$26)","v":6.923343518028406},{"$f":"V365*(100/'GDP Deflators'!$D$26)","v":6.923343518028406},{"$f":"W365*(100/'GDP Deflators'!$D$26)","v":6.923343518028406},{"$f":"X365*(100/'GDP Deflators'!$D$26)","v":6.923343518028406},{"$f":"Y365*(100/'GDP Deflators'!$D$26)","v":6.923343518028406},{"$f":"Z365*(100/'GDP Deflators'!$D$26)","v":6.923343518028406},{"$f":"AA365*(100/'GDP Deflators'!$D$26)","v":6.923343518028406},{"$f":"AB365*(100/'GDP Deflators'!$D$26)","v":6.923343518028406},{"$f":"AC365*(100/'GDP Deflators'!$D$26)","v":6.923343518028406},{"$f":"AD365*(100/'GDP Deflators'!$D$26)","v":6.923343518028406},{"$f":"AE365*(100/'GDP Deflators'!$D$26)","v":6.923343518028406},{"$f":"AF365*(100/'GDP Deflators'!$D$26)","v":6.923343518028406},{"$f":"AG365*(100/'GDP Deflators'!$D$26)","v":6.923343518028406},{"$f":"AH365*(100/'GDP Deflators'!$D$26)","v":6.923343518028406},{"$f":"AI365*(100/'GDP Deflators'!$D$26)","v":6.923343518028406},{"$f":"AJ365*(100/'GDP Deflators'!$D$26)","v":6.923343518028406},{"$f":"AK365*(100/'GDP Deflators'!$D$26)","v":6.923343518028406},{"$f":"AL365*(100/'GDP Deflators'!$D$26)","v":6.923343518028406},{"$f":"AM365*(100/'GDP Deflators'!$D$26)","v":6.923343518028406},{"$f":"AN365*(100/'GDP Deflators'!$D$26)","v":6.923343518028406},{"$f":"AO365*(100/'GDP Deflators'!$D$26)","v":6.923343518028406},{"$f":"AP365*(100/'GDP Deflators'!$D$26)","v":6.923343518028406},{"$f":"AQ365*(100/'GDP Deflators'!$D$26)","v":6.923343518028406},{"$f":"AR365*(100/'GDP Deflators'!$D$26)","v":6.923343518028406},{"$f":"AS365*(100/'GDP Deflators'!$D$26)","v":6.923343518028406},{"$f":"AT365*(100/'GDP Deflators'!$D$26)","v":6.923343518028406},{"$f":"AU365*(100/'GDP Deflators'!$D$26)","v":6.923343518028406},{"$f":"AV365*(100/'GDP Deflators'!$D$26)","v":6.923343518028406},{"$f":"AW365*(100/'GDP Deflators'!$D$26)","v":6.923343518028406},{"$f":"AX365*(100/'GDP Deflators'!$D$26)","v":6.923343518028406},{"$f":"AY365*(100/'GDP Deflators'!$D$26)","v":6.923343518028406},{"$f":"AZ365*(100/'GDP Deflators'!$D$26)","v":6.923343518028406},{"$f":"BA365*(100/'GDP Deflators'!$D$26)","v":6.923343518028406},{"$f":"BB365*(100/'GDP Deflators'!$D$26)","v":6.923343518028406},{"$f":"BC365*(100/'GDP Deflators'!$D$26)","v":6.923343518028406},{"$f":"BD365*(100/'GDP Deflators'!$D$26)","v":6.923343518028406},{"$f":"BE365*(100/'GDP Deflators'!$D$26)","v":6.923343518028406},{"$f":"BF365*(100/'GDP Deflators'!$D$26)","v":6.923343518028406},{"$f":"BG365*(100/'GDP Deflators'!$D$26)","v":6.923343518028406},{"$f":"BH365*(100/'GDP Deflators'!$D$26)","v":6.923343518028406},{"$f":"BI365*(100/'GDP Deflators'!$D$26)","v":6.923343518028406},{"$f":"BJ365*(100/'GDP Deflators'!$D$26)","v":6.923343518028406},{"$f":"BK365*(100/'GDP Deflators'!$D$26)","v":6.923343518028406},{"$f":"BL365*(100/'GDP Deflators'!$D$26)","v":6.923343518028406},{"$f":"BM365*(100/'GDP Deflators'!$D$26)","v":6.923343518028406},{"$f":"BN365*(100/'GDP Deflators'!$D$26)","v":6.923343518028406},{"$f":"BO365*(100/'GDP Deflators'!$D$26)","v":6.923343518028406},{"$f":"BP365*(100/'GDP Deflators'!$D$26)","v":6.923343518028406},{"$f":"BQ365*(100/'GDP Deflators'!$D$26)","v":6.923343518028406},{"$f":"BR365*(100/'GDP Deflators'!$D$26)","v":6.923343518028406},{"$f":"BS365*(100/'GDP Deflators'!$D$26)","v":6.923343518028406},{"$f":"BT365*(100/'GDP Deflators'!$D$26)","v":6.923343518028406},{"$f":"BU365*(100/'GDP Deflators'!$D$26)","v":6.923343518028406},{"$f":"BV365*(100/'GDP Deflators'!$D$26)","v":6.923343518028406},{"$f":"BW365*(100/'GDP Deflators'!$D$26)","v":6.923343518028406},{"$f":"BX365*(100/'GDP Deflators'!$D$26)","v":6.923343518028406},{"$f":"BY365*(100/'GDP Deflators'!$D$26)","v":6.923343518028406},{"$f":"BZ365*(100/'GDP Deflators'!$D$26)","v":6.923343518028406},{"$f":"CA365*(100/'GDP Deflators'!$D$26)","v":6.923343518028406},{"$f":"CB365*(100/'GDP Deflators'!$D$26)","v":6.923343518028406},{"$f":"CC365*(100/'GDP Deflators'!$D$26)","v":6.923343518028406},{"$f":"CD365*(100/'GDP Deflators'!$D$26)","v":6.923343518028406},{"$f":"CE365*(100/'GDP Deflators'!$D$26)","v":6.923343518028406},{"$f":"CF365*(100/'GDP Deflators'!$D$26)","v":6.923343518028406}]
[]
[null,"Total",null,{"$f":"((D359*D361)+(D364*D366))/100","v":0},{"$f":"((E359*E361)+(E364*E366))/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"((BQ359*BQ361)+(BQ364*BQ366))/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"DERV - Air quality"]
[null,null,null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,"Car"]
[null,"Net Energy Change (litres)",null,{"$f":"D319*'Energy Input'!F99","v":0},{"$f":"E319*'Energy Input'!G99","v":0},{"$f":"F319*'Energy Input'!H99","v":0},{"$f":"G319*'Energy Input'!I99","v":0},{"$f":"H319*'Energy Input'!J99","v":0},{"$f":"I319*'Energy Input'!K99","v":0},{"$f":"J319*'Energy Input'!L99","v":0},{"$f":"K319*'Energy Input'!M99","v":0},{"$f":"L319*'Energy Input'!N99","v":0},{"$f":"M319*'Energy Input'!O99","v":0},{"$f":"N319*'Energy Input'!P99","v":0},{"$f":"O319*'Energy Input'!Q99","v":0},{"$f":"P319*'Energy Input'!R99","v":0},{"$f":"Q319*'Energy Input'!S99","v":0},{"$f":"R319*'Energy Input'!T99","v":0},{"$f":"S319*'Energy Input'!U99","v":0},{"$f":"T319*'Energy Input'!V99","v":0},{"$f":"U319*'Energy Input'!W99","v":0},{"$f":"V319*'Energy Input'!X99","v":0},{"$f":"W319*'Energy Input'!Y99","v":0},{"$f":"X319*'Energy Input'!Z99","v":0},{"$f":"Y319*'Energy Input'!AA99","v":0},{"$f":"Z319*'Energy Input'!AB99","v":0},{"$f":"AA319*'Energy Input'!AC99","v":0},{"$f":"AB319*'Energy Input'!AD99","v":0},{"$f":"AC319*'Energy Input'!AE99","v":0},{"$f":"AD319*'Energy Input'!AF99","v":0},{"$f":"AE319*'Energy Input'!AG99","v":0},{"$f":"AF319*'Energy Input'!AH99","v":0},{"$f":"AG319*'Energy Input'!AI99","v":0},{"$f":"AH319*'Energy Input'!AJ99","v":0},{"$f":"AI319*'Energy Input'!AK99","v":0},{"$f":"AJ319*'Energy Input'!AL99","v":0},{"$f":"AK319*'Energy Input'!AM99","v":0},{"$f":"AL319*'Energy Input'!AN99","v":0},{"$f":"AM319*'Energy Input'!AO99","v":0},{"$f":"AN319*'Energy Input'!AP99","v":0},{"$f":"AO319*'Energy Input'!AQ99","v":0},{"$f":"AP319*'Energy Input'!AR99","v":0},{"$f":"AQ319*'Energy Input'!AS99","v":0},{"$f":"AR319*'Energy Input'!AT99","v":0},{"$f":"AS319*'Energy Input'!AU99","v":0},{"$f":"AT319*'Energy Input'!AV99","v":0},{"$f":"AU319*'Energy Input'!AW99","v":0},{"$f":"AV319*'Energy Input'!AX99","v":0},{"$f":"AW319*'Energy Input'!AY99","v":0},{"$f":"AX319*'Energy Input'!AZ99","v":0},{"$f":"AY319*'Energy Input'!BA99","v":0},{"$f":"AZ319*'Energy Input'!BB99","v":0},{"$f":"BA319*'Energy Input'!BC99","v":0},{"$f":"BB319*'Energy Input'!BD99","v":0},{"$f":"BC319*'Energy Input'!BE99","v":0},{"$f":"BD319*'Energy Input'!BF99","v":0},{"$f":"BE319*'Energy Input'!BG99","v":0},{"$f":"BF319*'Energy Input'!BH99","v":0},{"$f":"BG319*'Energy Input'!BI99","v":0},{"$f":"BH319*'Energy Input'!BJ99","v":0},{"$f":"BI319*'Energy Input'!BK99","v":0},{"$f":"BJ319*'Energy Input'!BL99","v":0},{"$f":"BK319*'Energy Input'!BM99","v":0},{"$f":"BL319*'Energy Input'!BN99","v":0},{"$f":"BM319*'Energy Input'!BO99","v":0},{"$f":"BN319*'Energy Input'!BP99","v":0},{"$f":"BO319*'Energy Input'!BQ99","v":0},{"$f":"BP319*'Energy Input'!BR99","v":0},{"$f":"BQ319*'Energy Input'!BS99","v":0},{"$f":"BR319*'Energy Input'!BT99","v":0},{"$f":"BS319*'Energy Input'!BU99","v":0},{"$f":"BT319*'Energy Input'!BV99","v":0},{"$f":"BU319*'Energy Input'!BW99","v":0},{"$f":"BV319*'Energy Input'!BX99","v":0},{"$f":"BW319*'Energy Input'!BY99","v":0},{"$f":"BX319*'Energy Input'!BZ99","v":0},{"$f":"BY319*'Energy Input'!CA99","v":0},{"$f":"BZ319*'Energy Input'!CB99","v":0},{"$f":"CA319*'Energy Input'!CC99","v":0},{"$f":"CB319*'Energy Input'!CD99","v":0},{"$f":"CC319*'Energy Input'!CE99","v":0},{"$f":"CD319*'Energy Input'!CF99","v":0},{"$f":"CE319*'Energy Input'!CG99","v":0},{"$f":"CF319*'Energy Input'!CH99","v":0}]
[null,"Damage Value (p/litre) - 2020",null,{"$f":"'Data Tables'!H160","v":21.566538809252012},{"$f":"'Data Tables'!I160","v":21.566538809252012},{"$f":"'Data Tables'!J160","v":21.566538809252012},{"$f":"'Data Tables'!K160","v":21.566538809252012},{"$f":"'Data Tables'!L160","v":21.566538809252012},{"$f":"'Data Tables'!M160","v":21.566538809252012},{"$f":"'Data Tables'!N160","v":21.566538809252012},{"$f":"'Data Tables'!O160","v":21.566538809252012},{"$f":"'Data Tables'!P160","v":21.566538809252012},{"$f":"'Data Tables'!Q160","v":21.566538809252012},{"$f":"'Data Tables'!R160","v":21.566538809252012},{"$f":"'Data Tables'!S160","v":21.566538809252012},{"$f":"'Data Tables'!T160","v":21.566538809252012},{"$f":"'Data Tables'!U160","v":21.566538809252012},{"$f":"'Data Tables'!V160","v":21.566538809252012},{"$f":"'Data Tables'!W160","v":21.566538809252012},{"$f":"'Data Tables'!X160","v":21.566538809252012},{"$f":"'Data Tables'!Y160","v":21.566538809252012},{"$f":"'Data Tables'!Z160","v":21.566538809252012},{"$f":"'Data Tables'!AA160","v":21.566538809252012},{"$f":"'Data Tables'!AB160","v":21.566538809252012},{"$f":"'Data Tables'!AC160","v":21.566538809252012},{"$f":"'Data Tables'!AD160","v":21.566538809252012},{"$f":"'Data Tables'!AE160","v":21.566538809252012},{"$f":"'Data Tables'!AF160","v":21.566538809252012},{"$f":"'Data Tables'!AG160","v":21.566538809252012},{"$f":"'Data Tables'!AH160","v":21.566538809252012},{"$f":"'Data Tables'!AI160","v":21.566538809252012},{"$f":"'Data Tables'!AJ160","v":21.566538809252012},{"$f":"'Data Tables'!AK160","v":21.566538809252012},{"$f":"'Data Tables'!AL160","v":21.566538809252012},{"$f":"'Data Tables'!AM160","v":21.566538809252012},{"$f":"'Data Tables'!AN160","v":21.566538809252012},{"$f":"'Data Tables'!AO160","v":21.566538809252012},{"$f":"'Data Tables'!AP160","v":21.566538809252012},{"$f":"'Data Tables'!AQ160","v":21.566538809252012},{"$f":"'Data Tables'!AR160","v":21.566538809252012},{"$f":"'Data Tables'!AS160","v":21.566538809252012},{"$f":"'Data Tables'!AT160","v":21.566538809252012},{"$f":"'Data Tables'!AU160","v":21.566538809252012},{"$f":"'Data Tables'!AV160","v":21.566538809252012},{"$f":"'Data Tables'!AW160","v":21.566538809252012},{"$f":"'Data Tables'!AX160","v":21.566538809252012},{"$f":"'Data Tables'!AY160","v":21.566538809252012},{"$f":"'Data Tables'!AZ160","v":21.566538809252012},{"$f":"'Data Tables'!BA160","v":21.566538809252012},{"$f":"'Data Tables'!BB160","v":21.566538809252012},{"$f":"'Data Tables'!BC160","v":21.566538809252012},{"$f":"'Data Tables'!BD160","v":21.566538809252012},{"$f":"'Data Tables'!BE160","v":21.566538809252012},{"$f":"'Data Tables'!BF160","v":21.566538809252012},{"$f":"'Data Tables'!BG160","v":21.566538809252012},{"$f":"'Data Tables'!BH160","v":21.566538809252012},{"$f":"'Data Tables'!BI160","v":21.566538809252012},{"$f":"'Data Tables'!BJ160","v":21.566538809252012},{"$f":"'Data Tables'!BK160","v":21.566538809252012},{"$f":"'Data Tables'!BL160","v":21.566538809252012},{"$f":"'Data Tables'!BM160","v":21.566538809252012},{"$f":"'Data Tables'!BN160","v":21.566538809252012},{"$f":"'Data Tables'!BO160","v":21.566538809252012},{"$f":"'Data Tables'!BP160","v":21.566538809252012},{"$f":"'Data Tables'!BQ160","v":21.566538809252012},{"$f":"'Data Tables'!BR160","v":21.566538809252012},{"$f":"'Data Tables'!BS160","v":21.566538809252012},{"$f":"'Data Tables'!BT160","v":21.566538809252012},{"$f":"'Data Tables'!BU160","v":21.566538809252012},{"$f":"'Data Tables'!BV160","v":21.566538809252012},{"$f":"'Data Tables'!BW160","v":21.566538809252012},{"$f":"'Data Tables'!BX160","v":21.566538809252012},{"$f":"'Data Tables'!BY160","v":21.566538809252012},{"$f":"'Data Tables'!BZ160","v":21.566538809252012},{"$f":"'Data Tables'!CA160","v":21.566538809252012},{"$f":"'Data Tables'!CB160","v":21.566538809252012},{"$f":"'Data Tables'!CC160","v":21.566538809252012},{"$f":"'Data Tables'!CD160","v":21.566538809252012},{"$f":"'Data Tables'!CE160","v":21.566538809252012},{"$f":"'Data Tables'!CF160","v":21.566538809252012},{"$f":"'Data Tables'!CG160","v":21.566538809252012},{"$f":"'Data Tables'!CH160","v":21.566538809252012},{"$f":"'Data Tables'!CI160","v":21.566538809252012},{"$f":"'Data Tables'!CJ160","v":21.566538809252012}]
[null,"Damage Value (p/kWh) - GDP deflated to start year",null,{"$f":"D375*(100/'GDP Deflators'!$D$26)","v":22.551606690727994},{"$f":"E375*(100/'GDP Deflators'!$D$26)","v":22.551606690727994},{"$f":"F375*(100/'GDP Deflators'!$D$26)","v":22.551606690727994},{"$f":"G375*(100/'GDP Deflators'!$D$26)","v":22.551606690727994},{"$f":"H375*(100/'GDP Deflators'!$D$26)","v":22.551606690727994},{"$f":"I375*(100/'GDP Deflators'!$D$26)","v":22.551606690727994},{"$f":"J375*(100/'GDP Deflators'!$D$26)","v":22.551606690727994},{"$f":"K375*(100/'GDP Deflators'!$D$26)","v":22.551606690727994},{"$f":"L375*(100/'GDP Deflators'!$D$26)","v":22.551606690727994},{"$f":"M375*(100/'GDP Deflators'!$D$26)","v":22.551606690727994},{"$f":"N375*(100/'GDP Deflators'!$D$26)","v":22.551606690727994},{"$f":"O375*(100/'GDP Deflators'!$D$26)","v":22.551606690727994},{"$f":"P375*(100/'GDP Deflators'!$D$26)","v":22.551606690727994},{"$f":"Q375*(100/'GDP Deflators'!$D$26)","v":22.551606690727994},{"$f":"R375*(100/'GDP Deflators'!$D$26)","v":22.551606690727994},{"$f":"S375*(100/'GDP Deflators'!$D$26)","v":22.551606690727994},{"$f":"T375*(100/'GDP Deflators'!$D$26)","v":22.551606690727994},{"$f":"U375*(100/'GDP Deflators'!$D$26)","v":22.551606690727994},{"$f":"V375*(100/'GDP Deflators'!$D$26)","v":22.551606690727994},{"$f":"W375*(100/'GDP Deflators'!$D$26)","v":22.551606690727994},{"$f":"X375*(100/'GDP Deflators'!$D$26)","v":22.551606690727994},{"$f":"Y375*(100/'GDP Deflators'!$D$26)","v":22.551606690727994},{"$f":"Z375*(100/'GDP Deflators'!$D$26)","v":22.551606690727994},{"$f":"AA375*(100/'GDP Deflators'!$D$26)","v":22.551606690727994},{"$f":"AB375*(100/'GDP Deflators'!$D$26)","v":22.551606690727994},{"$f":"AC375*(100/'GDP Deflators'!$D$26)","v":22.551606690727994},{"$f":"AD375*(100/'GDP Deflators'!$D$26)","v":22.551606690727994},{"$f":"AE375*(100/'GDP Deflators'!$D$26)","v":22.551606690727994},{"$f":"AF375*(100/'GDP Deflators'!$D$26)","v":22.551606690727994},{"$f":"AG375*(100/'GDP Deflators'!$D$26)","v":22.551606690727994},{"$f":"AH375*(100/'GDP Deflators'!$D$26)","v":22.551606690727994},{"$f":"AI375*(100/'GDP Deflators'!$D$26)","v":22.551606690727994},{"$f":"AJ375*(100/'GDP Deflators'!$D$26)","v":22.551606690727994},{"$f":"AK375*(100/'GDP Deflators'!$D$26)","v":22.551606690727994},{"$f":"AL375*(100/'GDP Deflators'!$D$26)","v":22.551606690727994},{"$f":"AM375*(100/'GDP Deflators'!$D$26)","v":22.551606690727994},{"$f":"AN375*(100/'GDP Deflators'!$D$26)","v":22.551606690727994},{"$f":"AO375*(100/'GDP Deflators'!$D$26)","v":22.551606690727994},{"$f":"AP375*(100/'GDP Deflators'!$D$26)","v":22.551606690727994},{"$f":"AQ375*(100/'GDP Deflators'!$D$26)","v":22.551606690727994},{"$f":"AR375*(100/'GDP Deflators'!$D$26)","v":22.551606690727994},{"$f":"AS375*(100/'GDP Deflators'!$D$26)","v":22.551606690727994},{"$f":"AT375*(100/'GDP Deflators'!$D$26)","v":22.551606690727994},{"$f":"AU375*(100/'GDP Deflators'!$D$26)","v":22.551606690727994},{"$f":"AV375*(100/'GDP Deflators'!$D$26)","v":22.551606690727994},{"$f":"AW375*(100/'GDP Deflators'!$D$26)","v":22.551606690727994},{"$f":"AX375*(100/'GDP Deflators'!$D$26)","v":22.551606690727994},{"$f":"AY375*(100/'GDP Deflators'!$D$26)","v":22.551606690727994},{"$f":"AZ375*(100/'GDP Deflators'!$D$26)","v":22.551606690727994},{"$f":"BA375*(100/'GDP Deflators'!$D$26)","v":22.551606690727994},{"$f":"BB375*(100/'GDP Deflators'!$D$26)","v":22.551606690727994},{"$f":"BC375*(100/'GDP Deflators'!$D$26)","v":22.551606690727994},{"$f":"BD375*(100/'GDP Deflators'!$D$26)","v":22.551606690727994},{"$f":"BE375*(100/'GDP Deflators'!$D$26)","v":22.551606690727994},{"$f":"BF375*(100/'GDP Deflators'!$D$26)","v":22.551606690727994},{"$f":"BG375*(100/'GDP Deflators'!$D$26)","v":22.551606690727994},{"$f":"BH375*(100/'GDP Deflators'!$D$26)","v":22.551606690727994},{"$f":"BI375*(100/'GDP Deflators'!$D$26)","v":22.551606690727994},{"$f":"BJ375*(100/'GDP Deflators'!$D$26)","v":22.551606690727994},{"$f":"BK375*(100/'GDP Deflators'!$D$26)","v":22.551606690727994},{"$f":"BL375*(100/'GDP Deflators'!$D$26)","v":22.551606690727994},{"$f":"BM375*(100/'GDP Deflators'!$D$26)","v":22.551606690727994},{"$f":"BN375*(100/'GDP Deflators'!$D$26)","v":22.551606690727994},{"$f":"BO375*(100/'GDP Deflators'!$D$26)","v":22.551606690727994},{"$f":"BP375*(100/'GDP Deflators'!$D$26)","v":22.551606690727994},{"$f":"BQ375*(100/'GDP Deflators'!$D$26)","v":22.551606690727994},{"$f":"BR375*(100/'GDP Deflators'!$D$26)","v":22.551606690727994},{"$f":"BS375*(100/'GDP Deflators'!$D$26)","v":22.551606690727994},{"$f":"BT375*(100/'GDP Deflators'!$D$26)","v":22.551606690727994},{"$f":"BU375*(100/'GDP Deflators'!$D$26)","v":22.551606690727994},{"$f":"BV375*(100/'GDP Deflators'!$D$26)","v":22.551606690727994},{"$f":"BW375*(100/'GDP Deflators'!$D$26)","v":22.551606690727994},{"$f":"BX375*(100/'GDP Deflators'!$D$26)","v":22.551606690727994},{"$f":"BY375*(100/'GDP Deflators'!$D$26)","v":22.551606690727994},{"$f":"BZ375*(100/'GDP Deflators'!$D$26)","v":22.551606690727994},{"$f":"CA375*(100/'GDP Deflators'!$D$26)","v":22.551606690727994},{"$f":"CB375*(100/'GDP Deflators'!$D$26)","v":22.551606690727994},{"$f":"CC375*(100/'GDP Deflators'!$D$26)","v":22.551606690727994},{"$f":"CD375*(100/'GDP Deflators'!$D$26)","v":22.551606690727994},{"$f":"CE375*(100/'GDP Deflators'!$D$26)","v":22.551606690727994},{"$f":"CF375*(100/'GDP Deflators'!$D$26)","v":22.551606690727994}]
[]
[null,"LGV"]
[null,"Net Energy Change (litres)",null,{"$f":"D319*'Energy Input'!F98","v":0},{"$f":"E319*'Energy Input'!G98","v":0},{"$f":"F319*'Energy Input'!H98","v":0},{"$f":"G319*'Energy Input'!I98","v":0},{"$f":"H319*'Energy Input'!J98","v":0},{"$f":"I319*'Energy Input'!K98","v":0},{"$f":"J319*'Energy Input'!L98","v":0},{"$f":"K319*'Energy Input'!M98","v":0},{"$f":"L319*'Energy Input'!N98","v":0},{"$f":"M319*'Energy Input'!O98","v":0},{"$f":"N319*'Energy Input'!P98","v":0},{"$f":"O319*'Energy Input'!Q98","v":0},{"$f":"P319*'Energy Input'!R98","v":0},{"$f":"Q319*'Energy Input'!S98","v":0},{"$f":"R319*'Energy Input'!T98","v":0},{"$f":"S319*'Energy Input'!U98","v":0},{"$f":"T319*'Energy Input'!V98","v":0},{"$f":"U319*'Energy Input'!W98","v":0},{"$f":"V319*'Energy Input'!X98","v":0},{"$f":"W319*'Energy Input'!Y98","v":0},{"$f":"X319*'Energy Input'!Z98","v":0},{"$f":"Y319*'Energy Input'!AA98","v":0},{"$f":"Z319*'Energy Input'!AB98","v":0},{"$f":"AA319*'Energy Input'!AC98","v":0},{"$f":"AB319*'Energy Input'!AD98","v":0},{"$f":"AC319*'Energy Input'!AE98","v":0},{"$f":"AD319*'Energy Input'!AF98","v":0},{"$f":"AE319*'Energy Input'!AG98","v":0},{"$f":"AF319*'Energy Input'!AH98","v":0},{"$f":"AG319*'Energy Input'!AI98","v":0},{"$f":"AH319*'Energy Input'!AJ98","v":0},{"$f":"AI319*'Energy Input'!AK98","v":0},{"$f":"AJ319*'Energy Input'!AL98","v":0},{"$f":"AK319*'Energy Input'!AM98","v":0},{"$f":"AL319*'Energy Input'!AN98","v":0},{"$f":"AM319*'Energy Input'!AO98","v":0},{"$f":"AN319*'Energy Input'!AP98","v":0},{"$f":"AO319*'Energy Input'!AQ98","v":0},{"$f":"AP319*'Energy Input'!AR98","v":0},{"$f":"AQ319*'Energy Input'!AS98","v":0},{"$f":"AR319*'Energy Input'!AT98","v":0},{"$f":"AS319*'Energy Input'!AU98","v":0},{"$f":"AT319*'Energy Input'!AV98","v":0},{"$f":"AU319*'Energy Input'!AW98","v":0},{"$f":"AV319*'Energy Input'!AX98","v":0},{"$f":"AW319*'Energy Input'!AY98","v":0},{"$f":"AX319*'Energy Input'!AZ98","v":0},{"$f":"AY319*'Energy Input'!BA98","v":0},{"$f":"AZ319*'Energy Input'!BB98","v":0},{"$f":"BA319*'Energy Input'!BC98","v":0},{"$f":"BB319*'Energy Input'!BD98","v":0},{"$f":"BC319*'Energy Input'!BE98","v":0},{"$f":"BD319*'Energy Input'!BF98","v":0},{"$f":"BE319*'Energy Input'!BG98","v":0},{"$f":"BF319*'Energy Input'!BH98","v":0},{"$f":"BG319*'Energy Input'!BI98","v":0},{"$f":"BH319*'Energy Input'!BJ98","v":0},{"$f":"BI319*'Energy Input'!BK98","v":0},{"$f":"BJ319*'Energy Input'!BL98","v":0},{"$f":"BK319*'Energy Input'!BM98","v":0},{"$f":"BL319*'Energy Input'!BN98","v":0},{"$f":"BM319*'Energy Input'!BO98","v":0},{"$f":"BN319*'Energy Input'!BP98","v":0},{"$f":"BO319*'Energy Input'!BQ98","v":0},{"$f":"BP319*'Energy Input'!BR98","v":0},{"$f":"BQ319*'Energy Input'!BS98","v":0},{"$f":"BR319*'Energy Input'!BT98","v":0},{"$f":"BS319*'Energy Input'!BU98","v":0},{"$f":"BT319*'Energy Input'!BV98","v":0},{"$f":"BU319*'Energy Input'!BW98","v":0},{"$f":"BV319*'Energy Input'!BX98","v":0},{"$f":"BW319*'Energy Input'!BY98","v":0},{"$f":"BX319*'Energy Input'!BZ98","v":0},{"$f":"BY319*'Energy Input'!CA98","v":0},{"$f":"BZ319*'Energy Input'!CB98","v":0},{"$f":"CA319*'Energy Input'!CC98","v":0},{"$f":"CB319*'Energy Input'!CD98","v":0},{"$f":"CC319*'Energy Input'!CE98","v":0},{"$f":"CD319*'Energy Input'!CF98","v":0},{"$f":"CE319*'Energy Input'!CG98","v":0},{"$f":"CF319*'Energy Input'!CH98","v":0}]
[null,"Damage Value (p/litre) - 2020",null,{"$f":"'Data Tables'!H162","v":20.958652412374661},{"$f":"'Data Tables'!I162","v":20.958652412374661},{"$f":"'Data Tables'!J162","v":20.958652412374661},{"$f":"'Data Tables'!K162","v":20.958652412374661},{"$f":"'Data Tables'!L162","v":20.958652412374661},{"$f":"'Data Tables'!M162","v":20.958652412374661},{"$f":"'Data Tables'!N162","v":20.958652412374661},{"$f":"'Data Tables'!O162","v":20.958652412374661},{"$f":"'Data Tables'!P162","v":20.958652412374661},{"$f":"'Data Tables'!Q162","v":20.958652412374661},{"$f":"'Data Tables'!R162","v":20.958652412374661},{"$f":"'Data Tables'!S162","v":20.958652412374661},{"$f":"'Data Tables'!T162","v":20.958652412374661},{"$f":"'Data Tables'!U162","v":20.958652412374661},{"$f":"'Data Tables'!V162","v":20.958652412374661},{"$f":"'Data Tables'!W162","v":20.958652412374661},{"$f":"'Data Tables'!X162","v":20.958652412374661},{"$f":"'Data Tables'!Y162","v":20.958652412374661},{"$f":"'Data Tables'!Z162","v":20.958652412374661},{"$f":"'Data Tables'!AA162","v":20.958652412374661},{"$f":"'Data Tables'!AB162","v":20.958652412374661},{"$f":"'Data Tables'!AC162","v":20.958652412374661},{"$f":"'Data Tables'!AD162","v":20.958652412374661},{"$f":"'Data Tables'!AE162","v":20.958652412374661},{"$f":"'Data Tables'!AF162","v":20.958652412374661},{"$f":"'Data Tables'!AG162","v":20.958652412374661},{"$f":"'Data Tables'!AH162","v":20.958652412374661},{"$f":"'Data Tables'!AI162","v":20.958652412374661},{"$f":"'Data Tables'!AJ162","v":20.958652412374661},{"$f":"'Data Tables'!AK162","v":20.958652412374661},{"$f":"'Data Tables'!AL162","v":20.958652412374661},{"$f":"'Data Tables'!AM162","v":20.958652412374661},{"$f":"'Data Tables'!AN162","v":20.958652412374661},{"$f":"'Data Tables'!AO162","v":20.958652412374661},{"$f":"'Data Tables'!AP162","v":20.958652412374661},{"$f":"'Data Tables'!AQ162","v":20.958652412374661},{"$f":"'Data Tables'!AR162","v":20.958652412374661},{"$f":"'Data Tables'!AS162","v":20.958652412374661},{"$f":"'Data Tables'!AT162","v":20.958652412374661},{"$f":"'Data Tables'!AU162","v":20.958652412374661},{"$f":"'Data Tables'!AV162","v":20.958652412374661},{"$f":"'Data Tables'!AW162","v":20.958652412374661},{"$f":"'Data Tables'!AX162","v":20.958652412374661},{"$f":"'Data Tables'!AY162","v":20.958652412374661},{"$f":"'Data Tables'!AZ162","v":20.958652412374661},{"$f":"'Data Tables'!BA162","v":20.958652412374661},{"$f":"'Data Tables'!BB162","v":20.958652412374661},{"$f":"'Data Tables'!BC162","v":20.958652412374661},{"$f":"'Data Tables'!BD162","v":20.958652412374661},{"$f":"'Data Tables'!BE162","v":20.958652412374661},{"$f":"'Data Tables'!BF162","v":20.958652412374661},{"$f":"'Data Tables'!BG162","v":20.958652412374661},{"$f":"'Data Tables'!BH162","v":20.958652412374661},{"$f":"'Data Tables'!BI162","v":20.958652412374661},{"$f":"'Data Tables'!BJ162","v":20.958652412374661},{"$f":"'Data Tables'!BK162","v":20.958652412374661},{"$f":"'Data Tables'!BL162","v":20.958652412374661},{"$f":"'Data Tables'!BM162","v":20.958652412374661},{"$f":"'Data Tables'!BN162","v":20.958652412374661},{"$f":"'Data Tables'!BO162","v":20.958652412374661},{"$f":"'Data Tables'!BP162","v":20.958652412374661},{"$f":"'Data Tables'!BQ162","v":20.958652412374661},{"$f":"'Data Tables'!BR162","v":20.958652412374661},{"$f":"'Data Tables'!BS162","v":20.958652412374661},{"$f":"'Data Tables'!BT162","v":20.958652412374661},{"$f":"'Data Tables'!BU162","v":20.958652412374661},{"$f":"'Data Tables'!BV162","v":20.958652412374661},{"$f":"'Data Tables'!BW162","v":20.958652412374661},{"$f":"'Data Tables'!BX162","v":20.958652412374661},{"$f":"'Data Tables'!BY162","v":20.958652412374661},{"$f":"'Data Tables'!BZ162","v":20.958652412374661},{"$f":"'Data Tables'!CA162","v":20.958652412374661},{"$f":"'Data Tables'!CB162","v":20.958652412374661},{"$f":"'Data Tables'!CC162","v":20.958652412374661},{"$f":"'Data Tables'!CD162","v":20.958652412374661},{"$f":"'Data Tables'!CE162","v":20.958652412374661},{"$f":"'Data Tables'!CF162","v":20.958652412374661},{"$f":"'Data Tables'!CG162","v":20.958652412374661},{"$f":"'Data Tables'!CH162","v":20.958652412374661},{"$f":"'Data Tables'!CI162","v":20.958652412374661},{"$f":"'Data Tables'!CJ162","v":20.958652412374661}]
[null,"Damage Value (p/kWh) - GDP deflated to start year",null,{"$f":"D380*(100/'GDP Deflators'!$D$26)","v":21.915954625448943},{"$f":"E380*(100/'GDP Deflators'!$D$26)","v":21.915954625448943},{"$f":"F380*(100/'GDP Deflators'!$D$26)","v":21.915954625448943},{"$f":"G380*(100/'GDP Deflators'!$D$26)","v":21.915954625448943},{"$f":"H380*(100/'GDP Deflators'!$D$26)","v":21.915954625448943},{"$f":"I380*(100/'GDP Deflators'!$D$26)","v":21.915954625448943},{"$f":"J380*(100/'GDP Deflators'!$D$26)","v":21.915954625448943},{"$f":"K380*(100/'GDP Deflators'!$D$26)","v":21.915954625448943},{"$f":"L380*(100/'GDP Deflators'!$D$26)","v":21.915954625448943},{"$f":"M380*(100/'GDP Deflators'!$D$26)","v":21.915954625448943},{"$f":"N380*(100/'GDP Deflators'!$D$26)","v":21.915954625448943},{"$f":"O380*(100/'GDP Deflators'!$D$26)","v":21.915954625448943},{"$f":"P380*(100/'GDP Deflators'!$D$26)","v":21.915954625448943},{"$f":"Q380*(100/'GDP Deflators'!$D$26)","v":21.915954625448943},{"$f":"R380*(100/'GDP Deflators'!$D$26)","v":21.915954625448943},{"$f":"S380*(100/'GDP Deflators'!$D$26)","v":21.915954625448943},{"$f":"T380*(100/'GDP Deflators'!$D$26)","v":21.915954625448943},{"$f":"U380*(100/'GDP Deflators'!$D$26)","v":21.915954625448943},{"$f":"V380*(100/'GDP Deflators'!$D$26)","v":21.915954625448943},{"$f":"W380*(100/'GDP Deflators'!$D$26)","v":21.915954625448943},{"$f":"X380*(100/'GDP Deflators'!$D$26)","v":21.915954625448943},{"$f":"Y380*(100/'GDP Deflators'!$D$26)","v":21.915954625448943},{"$f":"Z380*(100/'GDP Deflators'!$D$26)","v":21.915954625448943},{"$f":"AA380*(100/'GDP Deflators'!$D$26)","v":21.915954625448943},{"$f":"AB380*(100/'GDP Deflators'!$D$26)","v":21.915954625448943},{"$f":"AC380*(100/'GDP Deflators'!$D$26)","v":21.915954625448943},{"$f":"AD380*(100/'GDP Deflators'!$D$26)","v":21.915954625448943},{"$f":"AE380*(100/'GDP Deflators'!$D$26)","v":21.915954625448943},{"$f":"AF380*(100/'GDP Deflators'!$D$26)","v":21.915954625448943},{"$f":"AG380*(100/'GDP Deflators'!$D$26)","v":21.915954625448943},{"$f":"AH380*(100/'GDP Deflators'!$D$26)","v":21.915954625448943},{"$f":"AI380*(100/'GDP Deflators'!$D$26)","v":21.915954625448943},{"$f":"AJ380*(100/'GDP Deflators'!$D$26)","v":21.915954625448943},{"$f":"AK380*(100/'GDP Deflators'!$D$26)","v":21.915954625448943},{"$f":"AL380*(100/'GDP Deflators'!$D$26)","v":21.915954625448943},{"$f":"AM380*(100/'GDP Deflators'!$D$26)","v":21.915954625448943},{"$f":"AN380*(100/'GDP Deflators'!$D$26)","v":21.915954625448943},{"$f":"AO380*(100/'GDP Deflators'!$D$26)","v":21.915954625448943},{"$f":"AP380*(100/'GDP Deflators'!$D$26)","v":21.915954625448943},{"$f":"AQ380*(100/'GDP Deflators'!$D$26)","v":21.915954625448943},{"$f":"AR380*(100/'GDP Deflators'!$D$26)","v":21.915954625448943},{"$f":"AS380*(100/'GDP Deflators'!$D$26)","v":21.915954625448943},{"$f":"AT380*(100/'GDP Deflators'!$D$26)","v":21.915954625448943},{"$f":"AU380*(100/'GDP Deflators'!$D$26)","v":21.915954625448943},{"$f":"AV380*(100/'GDP Deflators'!$D$26)","v":21.915954625448943},{"$f":"AW380*(100/'GDP Deflators'!$D$26)","v":21.915954625448943},{"$f":"AX380*(100/'GDP Deflators'!$D$26)","v":21.915954625448943},{"$f":"AY380*(100/'GDP Deflators'!$D$26)","v":21.915954625448943},{"$f":"AZ380*(100/'GDP Deflators'!$D$26)","v":21.915954625448943},{"$f":"BA380*(100/'GDP Deflators'!$D$26)","v":21.915954625448943},{"$f":"BB380*(100/'GDP Deflators'!$D$26)","v":21.915954625448943},{"$f":"BC380*(100/'GDP Deflators'!$D$26)","v":21.915954625448943},{"$f":"BD380*(100/'GDP Deflators'!$D$26)","v":21.915954625448943},{"$f":"BE380*(100/'GDP Deflators'!$D$26)","v":21.915954625448943},{"$f":"BF380*(100/'GDP Deflators'!$D$26)","v":21.915954625448943},{"$f":"BG380*(100/'GDP Deflators'!$D$26)","v":21.915954625448943},{"$f":"BH380*(100/'GDP Deflators'!$D$26)","v":21.915954625448943},{"$f":"BI380*(100/'GDP Deflators'!$D$26)","v":21.915954625448943},{"$f":"BJ380*(100/'GDP Deflators'!$D$26)","v":21.915954625448943},{"$f":"BK380*(100/'GDP Deflators'!$D$26)","v":21.915954625448943},{"$f":"BL380*(100/'GDP Deflators'!$D$26)","v":21.915954625448943},{"$f":"BM380*(100/'GDP Deflators'!$D$26)","v":21.915954625448943},{"$f":"BN380*(100/'GDP Deflators'!$D$26)","v":21.915954625448943},{"$f":"BO380*(100/'GDP Deflators'!$D$26)","v":21.915954625448943},{"$f":"BP380*(100/'GDP Deflators'!$D$26)","v":21.915954625448943},{"$f":"BQ380*(100/'GDP Deflators'!$D$26)","v":21.915954625448943},{"$f":"BR380*(100/'GDP Deflators'!$D$26)","v":21.915954625448943},{"$f":"BS380*(100/'GDP Deflators'!$D$26)","v":21.915954625448943},{"$f":"BT380*(100/'GDP Deflators'!$D$26)","v":21.915954625448943},{"$f":"BU380*(100/'GDP Deflators'!$D$26)","v":21.915954625448943},{"$f":"BV380*(100/'GDP Deflators'!$D$26)","v":21.915954625448943},{"$f":"BW380*(100/'GDP Deflators'!$D$26)","v":21.915954625448943},{"$f":"BX380*(100/'GDP Deflators'!$D$26)","v":21.915954625448943},{"$f":"BY380*(100/'GDP Deflators'!$D$26)","v":21.915954625448943},{"$f":"BZ380*(100/'GDP Deflators'!$D$26)","v":21.915954625448943},{"$f":"CA380*(100/'GDP Deflators'!$D$26)","v":21.915954625448943},{"$f":"CB380*(100/'GDP Deflators'!$D$26)","v":21.915954625448943},{"$f":"CC380*(100/'GDP Deflators'!$D$26)","v":21.915954625448943},{"$f":"CD380*(100/'GDP Deflators'!$D$26)","v":21.915954625448943},{"$f":"CE380*(100/'GDP Deflators'!$D$26)","v":21.915954625448943},{"$f":"CF380*(100/'GDP Deflators'!$D$26)","v":21.915954625448943}]
[]
[null,"Rigid HGV"]
[null,"Net Energy Change (litres)",null,{"$f":"D319*'Energy Input'!F100","v":0},{"$f":"E319*'Energy Input'!G100","v":0},{"$f":"F319*'Energy Input'!H100","v":0},{"$f":"G319*'Energy Input'!I100","v":0},{"$f":"H319*'Energy Input'!J100","v":0},{"$f":"I319*'Energy Input'!K100","v":0},{"$f":"J319*'Energy Input'!L100","v":0},{"$f":"K319*'Energy Input'!M100","v":0},{"$f":"L319*'Energy Input'!N100","v":0},{"$f":"M319*'Energy Input'!O100","v":0},{"$f":"N319*'Energy Input'!P100","v":0},{"$f":"O319*'Energy Input'!Q100","v":0},{"$f":"P319*'Energy Input'!R100","v":0},{"$f":"Q319*'Energy Input'!S100","v":0},{"$f":"R319*'Energy Input'!T100","v":0},{"$f":"S319*'Energy Input'!U100","v":0},{"$f":"T319*'Energy Input'!V100","v":0},{"$f":"U319*'Energy Input'!W100","v":0},{"$f":"V319*'Energy Input'!X100","v":0},{"$f":"W319*'Energy Input'!Y100","v":0},{"$f":"X319*'Energy Input'!Z100","v":0},{"$f":"Y319*'Energy Input'!AA100","v":0},{"$f":"Z319*'Energy Input'!AB100","v":0},{"$f":"AA319*'Energy Input'!AC100","v":0},{"$f":"AB319*'Energy Input'!AD100","v":0},{"$f":"AC319*'Energy Input'!AE100","v":0},{"$f":"AD319*'Energy Input'!AF100","v":0},{"$f":"AE319*'Energy Input'!AG100","v":0},{"$f":"AF319*'Energy Input'!AH100","v":0},{"$f":"AG319*'Energy Input'!AI100","v":0},{"$f":"AH319*'Energy Input'!AJ100","v":0},{"$f":"AI319*'Energy Input'!AK100","v":0},{"$f":"AJ319*'Energy Input'!AL100","v":0},{"$f":"AK319*'Energy Input'!AM100","v":0},{"$f":"AL319*'Energy Input'!AN100","v":0},{"$f":"AM319*'Energy Input'!AO100","v":0},{"$f":"AN319*'Energy Input'!AP100","v":0},{"$f":"AO319*'Energy Input'!AQ100","v":0},{"$f":"AP319*'Energy Input'!AR100","v":0},{"$f":"AQ319*'Energy Input'!AS100","v":0},{"$f":"AR319*'Energy Input'!AT100","v":0},{"$f":"AS319*'Energy Input'!AU100","v":0},{"$f":"AT319*'Energy Input'!AV100","v":0},{"$f":"AU319*'Energy Input'!AW100","v":0},{"$f":"AV319*'Energy Input'!AX100","v":0},{"$f":"AW319*'Energy Input'!AY100","v":0},{"$f":"AX319*'Energy Input'!AZ100","v":0},{"$f":"AY319*'Energy Input'!BA100","v":0},{"$f":"AZ319*'Energy Input'!BB100","v":0},{"$f":"BA319*'Energy Input'!BC100","v":0},{"$f":"BB319*'Energy Input'!BD100","v":0},{"$f":"BC319*'Energy Input'!BE100","v":0},{"$f":"BD319*'Energy Input'!BF100","v":0},{"$f":"BE319*'Energy Input'!BG100","v":0},{"$f":"BF319*'Energy Input'!BH100","v":0},{"$f":"BG319*'Energy Input'!BI100","v":0},{"$f":"BH319*'Energy Input'!BJ100","v":0},{"$f":"BI319*'Energy Input'!BK100","v":0},{"$f":"BJ319*'Energy Input'!BL100","v":0},{"$f":"BK319*'Energy Input'!BM100","v":0},{"$f":"BL319*'Energy Input'!BN100","v":0},{"$f":"BM319*'Energy Input'!BO100","v":0},{"$f":"BN319*'Energy Input'!BP100","v":0},{"$f":"BO319*'Energy Input'!BQ100","v":0},{"$f":"BP319*'Energy Input'!BR100","v":0},{"$f":"BQ319*'Energy Input'!BS100","v":0},{"$f":"BR319*'Energy Input'!BT100","v":0},{"$f":"BS319*'Energy Input'!BU100","v":0},{"$f":"BT319*'Energy Input'!BV100","v":0},{"$f":"BU319*'Energy Input'!BW100","v":0},{"$f":"BV319*'Energy Input'!BX100","v":0},{"$f":"BW319*'Energy Input'!BY100","v":0},{"$f":"BX319*'Energy Input'!BZ100","v":0},{"$f":"BY319*'Energy Input'!CA100","v":0},{"$f":"BZ319*'Energy Input'!CB100","v":0},{"$f":"CA319*'Energy Input'!CC100","v":0},{"$f":"CB319*'Energy Input'!CD100","v":0},{"$f":"CC319*'Energy Input'!CE100","v":0},{"$f":"CD319*'Energy Input'!CF100","v":0},{"$f":"CE319*'Energy Input'!CG100","v":0},{"$f":"CF319*'Energy Input'!CH100","v":0}]
[null,"Damage Value (p/litre) - 2020",null,{"$f":"'Data Tables'!H163","v":13.718019158109547},{"$f":"'Data Tables'!I163","v":13.718019158109547},{"$f":"'Data Tables'!J163","v":13.718019158109547},{"$f":"'Data Tables'!K163","v":13.718019158109547},{"$f":"'Data Tables'!L163","v":13.718019158109547},{"$f":"'Data Tables'!M163","v":13.718019158109547},{"$f":"'Data Tables'!N163","v":13.718019158109547},{"$f":"'Data Tables'!O163","v":13.718019158109547},{"$f":"'Data Tables'!P163","v":13.718019158109547},{"$f":"'Data Tables'!Q163","v":13.718019158109547},{"$f":"'Data Tables'!R163","v":13.718019158109547},{"$f":"'Data Tables'!S163","v":13.718019158109547},{"$f":"'Data Tables'!T163","v":13.718019158109547},{"$f":"'Data Tables'!U163","v":13.718019158109547},{"$f":"'Data Tables'!V163","v":13.718019158109547},{"$f":"'Data Tables'!W163","v":13.718019158109547},{"$f":"'Data Tables'!X163","v":13.718019158109547},{"$f":"'Data Tables'!Y163","v":13.718019158109547},{"$f":"'Data Tables'!Z163","v":13.718019158109547},{"$f":"'Data Tables'!AA163","v":13.718019158109547},{"$f":"'Data Tables'!AB163","v":13.718019158109547},{"$f":"'Data Tables'!AC163","v":13.718019158109547},{"$f":"'Data Tables'!AD163","v":13.718019158109547},{"$f":"'Data Tables'!AE163","v":13.718019158109547},{"$f":"'Data Tables'!AF163","v":13.718019158109547},{"$f":"'Data Tables'!AG163","v":13.718019158109547},{"$f":"'Data Tables'!AH163","v":13.718019158109547},{"$f":"'Data Tables'!AI163","v":13.718019158109547},{"$f":"'Data Tables'!AJ163","v":13.718019158109547},{"$f":"'Data Tables'!AK163","v":13.718019158109547},{"$f":"'Data Tables'!AL163","v":13.718019158109547},{"$f":"'Data Tables'!AM163","v":13.718019158109547},{"$f":"'Data Tables'!AN163","v":13.718019158109547},{"$f":"'Data Tables'!AO163","v":13.718019158109547},{"$f":"'Data Tables'!AP163","v":13.718019158109547},{"$f":"'Data Tables'!AQ163","v":13.718019158109547},{"$f":"'Data Tables'!AR163","v":13.718019158109547},{"$f":"'Data Tables'!AS163","v":13.718019158109547},{"$f":"'Data Tables'!AT163","v":13.718019158109547},{"$f":"'Data Tables'!AU163","v":13.718019158109547},{"$f":"'Data Tables'!AV163","v":13.718019158109547},{"$f":"'Data Tables'!AW163","v":13.718019158109547},{"$f":"'Data Tables'!AX163","v":13.718019158109547},{"$f":"'Data Tables'!AY163","v":13.718019158109547},{"$f":"'Data Tables'!AZ163","v":13.718019158109547},{"$f":"'Data Tables'!BA163","v":13.718019158109547},{"$f":"'Data Tables'!BB163","v":13.718019158109547},{"$f":"'Data Tables'!BC163","v":13.718019158109547},{"$f":"'Data Tables'!BD163","v":13.718019158109547},{"$f":"'Data Tables'!BE163","v":13.718019158109547},{"$f":"'Data Tables'!BF163","v":13.718019158109547},{"$f":"'Data Tables'!BG163","v":13.718019158109547},{"$f":"'Data Tables'!BH163","v":13.718019158109547},{"$f":"'Data Tables'!BI163","v":13.718019158109547},{"$f":"'Data Tables'!BJ163","v":13.718019158109547},{"$f":"'Data Tables'!BK163","v":13.718019158109547},{"$f":"'Data Tables'!BL163","v":13.718019158109547},{"$f":"'Data Tables'!BM163","v":13.718019158109547},{"$f":"'Data Tables'!BN163","v":13.718019158109547},{"$f":"'Data Tables'!BO163","v":13.718019158109547},{"$f":"'Data Tables'!BP163","v":13.718019158109547},{"$f":"'Data Tables'!BQ163","v":13.718019158109547},{"$f":"'Data Tables'!BR163","v":13.718019158109547},{"$f":"'Data Tables'!BS163","v":13.718019158109547},{"$f":"'Data Tables'!BT163","v":13.718019158109547},{"$f":"'Data Tables'!BU163","v":13.718019158109547},{"$f":"'Data Tables'!BV163","v":13.718019158109547},{"$f":"'Data Tables'!BW163","v":13.718019158109547},{"$f":"'Data Tables'!BX163","v":13.718019158109547},{"$f":"'Data Tables'!BY163","v":13.718019158109547},{"$f":"'Data Tables'!BZ163","v":13.718019158109547},{"$f":"'Data Tables'!CA163","v":13.718019158109547},{"$f":"'Data Tables'!CB163","v":13.718019158109547},{"$f":"'Data Tables'!CC163","v":13.718019158109547},{"$f":"'Data Tables'!CD163","v":13.718019158109547},{"$f":"'Data Tables'!CE163","v":13.718019158109547},{"$f":"'Data Tables'!CF163","v":13.718019158109547},{"$f":"'Data Tables'!CG163","v":13.718019158109547},{"$f":"'Data Tables'!CH163","v":13.718019158109547},{"$f":"'Data Tables'!CI163","v":13.718019158109547},{"$f":"'Data Tables'!CJ163","v":13.718019158109547}]
[null,"Damage Value (p/kWh) - GDP deflated to start year",null,{"$f":"D385*(100/'GDP Deflators'!$D$26)","v":14.344600001222339},{"$f":"E385*(100/'GDP Deflators'!$D$26)","v":14.344600001222339},{"$f":"F385*(100/'GDP Deflators'!$D$26)","v":14.344600001222339},{"$f":"G385*(100/'GDP Deflators'!$D$26)","v":14.344600001222339},{"$f":"H385*(100/'GDP Deflators'!$D$26)","v":14.344600001222339},{"$f":"I385*(100/'GDP Deflators'!$D$26)","v":14.344600001222339},{"$f":"J385*(100/'GDP Deflators'!$D$26)","v":14.344600001222339},{"$f":"K385*(100/'GDP Deflators'!$D$26)","v":14.344600001222339},{"$f":"L385*(100/'GDP Deflators'!$D$26)","v":14.344600001222339},{"$f":"M385*(100/'GDP Deflators'!$D$26)","v":14.344600001222339},{"$f":"N385*(100/'GDP Deflators'!$D$26)","v":14.344600001222339},{"$f":"O385*(100/'GDP Deflators'!$D$26)","v":14.344600001222339},{"$f":"P385*(100/'GDP Deflators'!$D$26)","v":14.344600001222339},{"$f":"Q385*(100/'GDP Deflators'!$D$26)","v":14.344600001222339},{"$f":"R385*(100/'GDP Deflators'!$D$26)","v":14.344600001222339},{"$f":"S385*(100/'GDP Deflators'!$D$26)","v":14.344600001222339},{"$f":"T385*(100/'GDP Deflators'!$D$26)","v":14.344600001222339},{"$f":"U385*(100/'GDP Deflators'!$D$26)","v":14.344600001222339},{"$f":"V385*(100/'GDP Deflators'!$D$26)","v":14.344600001222339},{"$f":"W385*(100/'GDP Deflators'!$D$26)","v":14.344600001222339},{"$f":"X385*(100/'GDP Deflators'!$D$26)","v":14.344600001222339},{"$f":"Y385*(100/'GDP Deflators'!$D$26)","v":14.344600001222339},{"$f":"Z385*(100/'GDP Deflators'!$D$26)","v":14.344600001222339},{"$f":"AA385*(100/'GDP Deflators'!$D$26)","v":14.344600001222339},{"$f":"AB385*(100/'GDP Deflators'!$D$26)","v":14.344600001222339},{"$f":"AC385*(100/'GDP Deflators'!$D$26)","v":14.344600001222339},{"$f":"AD385*(100/'GDP Deflators'!$D$26)","v":14.344600001222339},{"$f":"AE385*(100/'GDP Deflators'!$D$26)","v":14.344600001222339},{"$f":"AF385*(100/'GDP Deflators'!$D$26)","v":14.344600001222339},{"$f":"AG385*(100/'GDP Deflators'!$D$26)","v":14.344600001222339},{"$f":"AH385*(100/'GDP Deflators'!$D$26)","v":14.344600001222339},{"$f":"AI385*(100/'GDP Deflators'!$D$26)","v":14.344600001222339},{"$f":"AJ385*(100/'GDP Deflators'!$D$26)","v":14.344600001222339},{"$f":"AK385*(100/'GDP Deflators'!$D$26)","v":14.344600001222339},{"$f":"AL385*(100/'GDP Deflators'!$D$26)","v":14.344600001222339},{"$f":"AM385*(100/'GDP Deflators'!$D$26)","v":14.344600001222339},{"$f":"AN385*(100/'GDP Deflators'!$D$26)","v":14.344600001222339},{"$f":"AO385*(100/'GDP Deflators'!$D$26)","v":14.344600001222339},{"$f":"AP385*(100/'GDP Deflators'!$D$26)","v":14.344600001222339},{"$f":"AQ385*(100/'GDP Deflators'!$D$26)","v":14.344600001222339},{"$f":"AR385*(100/'GDP Deflators'!$D$26)","v":14.344600001222339},{"$f":"AS385*(100/'GDP Deflators'!$D$26)","v":14.344600001222339},{"$f":"AT385*(100/'GDP Deflators'!$D$26)","v":14.344600001222339},{"$f":"AU385*(100/'GDP Deflators'!$D$26)","v":14.344600001222339},{"$f":"AV385*(100/'GDP Deflators'!$D$26)","v":14.344600001222339},{"$f":"AW385*(100/'GDP Deflators'!$D$26)","v":14.344600001222339},{"$f":"AX385*(100/'GDP Deflators'!$D$26)","v":14.344600001222339},{"$f":"AY385*(100/'GDP Deflators'!$D$26)","v":14.344600001222339},{"$f":"AZ385*(100/'GDP Deflators'!$D$26)","v":14.344600001222339},{"$f":"BA385*(100/'GDP Deflators'!$D$26)","v":14.344600001222339},{"$f":"BB385*(100/'GDP Deflators'!$D$26)","v":14.344600001222339},{"$f":"BC385*(100/'GDP Deflators'!$D$26)","v":14.344600001222339},{"$f":"BD385*(100/'GDP Deflators'!$D$26)","v":14.344600001222339},{"$f":"BE385*(100/'GDP Deflators'!$D$26)","v":14.344600001222339},{"$f":"BF385*(100/'GDP Deflators'!$D$26)","v":14.344600001222339},{"$f":"BG385*(100/'GDP Deflators'!$D$26)","v":14.344600001222339},{"$f":"BH385*(100/'GDP Deflators'!$D$26)","v":14.344600001222339},{"$f":"BI385*(100/'GDP Deflators'!$D$26)","v":14.344600001222339},{"$f":"BJ385*(100/'GDP Deflators'!$D$26)","v":14.344600001222339},{"$f":"BK385*(100/'GDP Deflators'!$D$26)","v":14.344600001222339},{"$f":"BL385*(100/'GDP Deflators'!$D$26)","v":14.344600001222339},{"$f":"BM385*(100/'GDP Deflators'!$D$26)","v":14.344600001222339},{"$f":"BN385*(100/'GDP Deflators'!$D$26)","v":14.344600001222339},{"$f":"BO385*(100/'GDP Deflators'!$D$26)","v":14.344600001222339},{"$f":"BP385*(100/'GDP Deflators'!$D$26)","v":14.344600001222339},{"$f":"BQ385*(100/'GDP Deflators'!$D$26)","v":14.344600001222339},{"$f":"BR385*(100/'GDP Deflators'!$D$26)","v":14.344600001222339},{"$f":"BS385*(100/'GDP Deflators'!$D$26)","v":14.344600001222339},{"$f":"BT385*(100/'GDP Deflators'!$D$26)","v":14.344600001222339},{"$f":"BU385*(100/'GDP Deflators'!$D$26)","v":14.344600001222339},{"$f":"BV385*(100/'GDP Deflators'!$D$26)","v":14.344600001222339},{"$f":"BW385*(100/'GDP Deflators'!$D$26)","v":14.344600001222339},{"$f":"BX385*(100/'GDP Deflators'!$D$26)","v":14.344600001222339},{"$f":"BY385*(100/'GDP Deflators'!$D$26)","v":14.344600001222339},{"$f":"BZ385*(100/'GDP Deflators'!$D$26)","v":14.344600001222339},{"$f":"CA385*(100/'GDP Deflators'!$D$26)","v":14.344600001222339},{"$f":"CB385*(100/'GDP Deflators'!$D$26)","v":14.344600001222339},{"$f":"CC385*(100/'GDP Deflators'!$D$26)","v":14.344600001222339},{"$f":"CD385*(100/'GDP Deflators'!$D$26)","v":14.344600001222339},{"$f":"CE385*(100/'GDP Deflators'!$D$26)","v":14.344600001222339},{"$f":"CF385*(100/'GDP Deflators'!$D$26)","v":14.344600001222339}]
[]
[null,"Articulated HGV"]
[null,"Net Energy Change (litres)",null,{"$f":"D319*'Energy Input'!F101","v":0},{"$f":"E319*'Energy Input'!G101","v":0},{"$f":"F319*'Energy Input'!H101","v":0},{"$f":"G319*'Energy Input'!I101","v":0},{"$f":"H319*'Energy Input'!J101","v":0},{"$f":"I319*'Energy Input'!K101","v":0},{"$f":"J319*'Energy Input'!L101","v":0},{"$f":"K319*'Energy Input'!M101","v":0},{"$f":"L319*'Energy Input'!N101","v":0},{"$f":"M319*'Energy Input'!O101","v":0},{"$f":"N319*'Energy Input'!P101","v":0},{"$f":"O319*'Energy Input'!Q101","v":0},{"$f":"P319*'Energy Input'!R101","v":0},{"$f":"Q319*'Energy Input'!S101","v":0},{"$f":"R319*'Energy Input'!T101","v":0},{"$f":"S319*'Energy Input'!U101","v":0},{"$f":"T319*'Energy Input'!V101","v":0},{"$f":"U319*'Energy Input'!W101","v":0},{"$f":"V319*'Energy Input'!X101","v":0},{"$f":"W319*'Energy Input'!Y101","v":0},{"$f":"X319*'Energy Input'!Z101","v":0},{"$f":"Y319*'Energy Input'!AA101","v":0},{"$f":"Z319*'Energy Input'!AB101","v":0},{"$f":"AA319*'Energy Input'!AC101","v":0},{"$f":"AB319*'Energy Input'!AD101","v":0},{"$f":"AC319*'Energy Input'!AE101","v":0},{"$f":"AD319*'Energy Input'!AF101","v":0},{"$f":"AE319*'Energy Input'!AG101","v":0},{"$f":"AF319*'Energy Input'!AH101","v":0},{"$f":"AG319*'Energy Input'!AI101","v":0},{"$f":"AH319*'Energy Input'!AJ101","v":0},{"$f":"AI319*'Energy Input'!AK101","v":0},{"$f":"AJ319*'Energy Input'!AL101","v":0},{"$f":"AK319*'Energy Input'!AM101","v":0},{"$f":"AL319*'Energy Input'!AN101","v":0},{"$f":"AM319*'Energy Input'!AO101","v":0},{"$f":"AN319*'Energy Input'!AP101","v":0},{"$f":"AO319*'Energy Input'!AQ101","v":0},{"$f":"AP319*'Energy Input'!AR101","v":0},{"$f":"AQ319*'Energy Input'!AS101","v":0},{"$f":"AR319*'Energy Input'!AT101","v":0},{"$f":"AS319*'Energy Input'!AU101","v":0},{"$f":"AT319*'Energy Input'!AV101","v":0},{"$f":"AU319*'Energy Input'!AW101","v":0},{"$f":"AV319*'Energy Input'!AX101","v":0},{"$f":"AW319*'Energy Input'!AY101","v":0},{"$f":"AX319*'Energy Input'!AZ101","v":0},{"$f":"AY319*'Energy Input'!BA101","v":0},{"$f":"AZ319*'Energy Input'!BB101","v":0},{"$f":"BA319*'Energy Input'!BC101","v":0},{"$f":"BB319*'Energy Input'!BD101","v":0},{"$f":"BC319*'Energy Input'!BE101","v":0},{"$f":"BD319*'Energy Input'!BF101","v":0},{"$f":"BE319*'Energy Input'!BG101","v":0},{"$f":"BF319*'Energy Input'!BH101","v":0},{"$f":"BG319*'Energy Input'!BI101","v":0},{"$f":"BH319*'Energy Input'!BJ101","v":0},{"$f":"BI319*'Energy Input'!BK101","v":0},{"$f":"BJ319*'Energy Input'!BL101","v":0},{"$f":"BK319*'Energy Input'!BM101","v":0},{"$f":"BL319*'Energy Input'!BN101","v":0},{"$f":"BM319*'Energy Input'!BO101","v":0},{"$f":"BN319*'Energy Input'!BP101","v":0},{"$f":"BO319*'Energy Input'!BQ101","v":0},{"$f":"BP319*'Energy Input'!BR101","v":0},{"$f":"BQ319*'Energy Input'!BS101","v":0},{"$f":"BR319*'Energy Input'!BT101","v":0},{"$f":"BS319*'Energy Input'!BU101","v":0},{"$f":"BT319*'Energy Input'!BV101","v":0},{"$f":"BU319*'Energy Input'!BW101","v":0},{"$f":"BV319*'Energy Input'!BX101","v":0},{"$f":"BW319*'Energy Input'!BY101","v":0},{"$f":"BX319*'Energy Input'!BZ101","v":0},{"$f":"BY319*'Energy Input'!CA101","v":0},{"$f":"BZ319*'Energy Input'!CB101","v":0},{"$f":"CA319*'Energy Input'!CC101","v":0},{"$f":"CB319*'Energy Input'!CD101","v":0},{"$f":"CC319*'Energy Input'!CE101","v":0},{"$f":"CD319*'Energy Input'!CF101","v":0},{"$f":"CE319*'Energy Input'!CG101","v":0},{"$f":"CF319*'Energy Input'!CH101","v":0}]
[null,"Damage Value (p/litre) - 2020",null,{"$f":"'Data Tables'!H164","v":9.6613008749224658},{"$f":"'Data Tables'!I164","v":9.6613008749224658},{"$f":"'Data Tables'!J164","v":9.6613008749224658},{"$f":"'Data Tables'!K164","v":9.6613008749224658},{"$f":"'Data Tables'!L164","v":9.6613008749224658},{"$f":"'Data Tables'!M164","v":9.6613008749224658},{"$f":"'Data Tables'!N164","v":9.6613008749224658},{"$f":"'Data Tables'!O164","v":9.6613008749224658},{"$f":"'Data Tables'!P164","v":9.6613008749224658},{"$f":"'Data Tables'!Q164","v":9.6613008749224658},{"$f":"'Data Tables'!R164","v":9.6613008749224658},{"$f":"'Data Tables'!S164","v":9.6613008749224658},{"$f":"'Data Tables'!T164","v":9.6613008749224658},{"$f":"'Data Tables'!U164","v":9.6613008749224658},{"$f":"'Data Tables'!V164","v":9.6613008749224658},{"$f":"'Data Tables'!W164","v":9.6613008749224658},{"$f":"'Data Tables'!X164","v":9.6613008749224658},{"$f":"'Data Tables'!Y164","v":9.6613008749224658},{"$f":"'Data Tables'!Z164","v":9.6613008749224658},{"$f":"'Data Tables'!AA164","v":9.6613008749224658},{"$f":"'Data Tables'!AB164","v":9.6613008749224658},{"$f":"'Data Tables'!AC164","v":9.6613008749224658},{"$f":"'Data Tables'!AD164","v":9.6613008749224658},{"$f":"'Data Tables'!AE164","v":9.6613008749224658},{"$f":"'Data Tables'!AF164","v":9.6613008749224658},{"$f":"'Data Tables'!AG164","v":9.6613008749224658},{"$f":"'Data Tables'!AH164","v":9.6613008749224658},{"$f":"'Data Tables'!AI164","v":9.6613008749224658},{"$f":"'Data Tables'!AJ164","v":9.6613008749224658},{"$f":"'Data Tables'!AK164","v":9.6613008749224658},{"$f":"'Data Tables'!AL164","v":9.6613008749224658},{"$f":"'Data Tables'!AM164","v":9.6613008749224658},{"$f":"'Data Tables'!AN164","v":9.6613008749224658},{"$f":"'Data Tables'!AO164","v":9.6613008749224658},{"$f":"'Data Tables'!AP164","v":9.6613008749224658},{"$f":"'Data Tables'!AQ164","v":9.6613008749224658},{"$f":"'Data Tables'!AR164","v":9.6613008749224658},{"$f":"'Data Tables'!AS164","v":9.6613008749224658},{"$f":"'Data Tables'!AT164","v":9.6613008749224658},{"$f":"'Data Tables'!AU164","v":9.6613008749224658},{"$f":"'Data Tables'!AV164","v":9.6613008749224658},{"$f":"'Data Tables'!AW164","v":9.6613008749224658},{"$f":"'Data Tables'!AX164","v":9.6613008749224658},{"$f":"'Data Tables'!AY164","v":9.6613008749224658},{"$f":"'Data Tables'!AZ164","v":9.6613008749224658},{"$f":"'Data Tables'!BA164","v":9.6613008749224658},{"$f":"'Data Tables'!BB164","v":9.6613008749224658},{"$f":"'Data Tables'!BC164","v":9.6613008749224658},{"$f":"'Data Tables'!BD164","v":9.6613008749224658},{"$f":"'Data Tables'!BE164","v":9.6613008749224658},{"$f":"'Data Tables'!BF164","v":9.6613008749224658},{"$f":"'Data Tables'!BG164","v":9.6613008749224658},{"$f":"'Data Tables'!BH164","v":9.6613008749224658},{"$f":"'Data Tables'!BI164","v":9.6613008749224658},{"$f":"'Data Tables'!BJ164","v":9.6613008749224658},{"$f":"'Data Tables'!BK164","v":9.6613008749224658},{"$f":"'Data Tables'!BL164","v":9.6613008749224658},{"$f":"'Data Tables'!BM164","v":9.6613008749224658},{"$f":"'Data Tables'!BN164","v":9.6613008749224658},{"$f":"'Data Tables'!BO164","v":9.6613008749224658},{"$f":"'Data Tables'!BP164","v":9.6613008749224658},{"$f":"'Data Tables'!BQ164","v":9.6613008749224658},{"$f":"'Data Tables'!BR164","v":9.6613008749224658},{"$f":"'Data Tables'!BS164","v":9.6613008749224658},{"$f":"'Data Tables'!BT164","v":9.6613008749224658},{"$f":"'Data Tables'!BU164","v":9.6613008749224658},{"$f":"'Data Tables'!BV164","v":9.6613008749224658},{"$f":"'Data Tables'!BW164","v":9.6613008749224658},{"$f":"'Data Tables'!BX164","v":9.6613008749224658},{"$f":"'Data Tables'!BY164","v":9.6613008749224658},{"$f":"'Data Tables'!BZ164","v":9.6613008749224658},{"$f":"'Data Tables'!CA164","v":9.6613008749224658},{"$f":"'Data Tables'!CB164","v":9.6613008749224658},{"$f":"'Data Tables'!CC164","v":9.6613008749224658},{"$f":"'Data Tables'!CD164","v":9.6613008749224658},{"$f":"'Data Tables'!CE164","v":9.6613008749224658},{"$f":"'Data Tables'!CF164","v":9.6613008749224658},{"$f":"'Data Tables'!CG164","v":9.6613008749224658},{"$f":"'Data Tables'!CH164","v":9.6613008749224658},{"$f":"'Data Tables'!CI164","v":9.6613008749224658},{"$f":"'Data Tables'!CJ164","v":9.6613008749224658}]
[null,"Damage Value (p/kWh) - GDP deflated to start year",null,{"$f":"D390*(100/'GDP Deflators'!$D$26)","v":10.102588059172872},{"$f":"E390*(100/'GDP Deflators'!$D$26)","v":10.102588059172872},{"$f":"F390*(100/'GDP Deflators'!$D$26)","v":10.102588059172872},{"$f":"G390*(100/'GDP Deflators'!$D$26)","v":10.102588059172872},{"$f":"H390*(100/'GDP Deflators'!$D$26)","v":10.102588059172872},{"$f":"I390*(100/'GDP Deflators'!$D$26)","v":10.102588059172872},{"$f":"J390*(100/'GDP Deflators'!$D$26)","v":10.102588059172872},{"$f":"K390*(100/'GDP Deflators'!$D$26)","v":10.102588059172872},{"$f":"L390*(100/'GDP Deflators'!$D$26)","v":10.102588059172872},{"$f":"M390*(100/'GDP Deflators'!$D$26)","v":10.102588059172872},{"$f":"N390*(100/'GDP Deflators'!$D$26)","v":10.102588059172872},{"$f":"O390*(100/'GDP Deflators'!$D$26)","v":10.102588059172872},{"$f":"P390*(100/'GDP Deflators'!$D$26)","v":10.102588059172872},{"$f":"Q390*(100/'GDP Deflators'!$D$26)","v":10.102588059172872},{"$f":"R390*(100/'GDP Deflators'!$D$26)","v":10.102588059172872},{"$f":"S390*(100/'GDP Deflators'!$D$26)","v":10.102588059172872},{"$f":"T390*(100/'GDP Deflators'!$D$26)","v":10.102588059172872},{"$f":"U390*(100/'GDP Deflators'!$D$26)","v":10.102588059172872},{"$f":"V390*(100/'GDP Deflators'!$D$26)","v":10.102588059172872},{"$f":"W390*(100/'GDP Deflators'!$D$26)","v":10.102588059172872},{"$f":"X390*(100/'GDP Deflators'!$D$26)","v":10.102588059172872},{"$f":"Y390*(100/'GDP Deflators'!$D$26)","v":10.102588059172872},{"$f":"Z390*(100/'GDP Deflators'!$D$26)","v":10.102588059172872},{"$f":"AA390*(100/'GDP Deflators'!$D$26)","v":10.102588059172872},{"$f":"AB390*(100/'GDP Deflators'!$D$26)","v":10.102588059172872},{"$f":"AC390*(100/'GDP Deflators'!$D$26)","v":10.102588059172872},{"$f":"AD390*(100/'GDP Deflators'!$D$26)","v":10.102588059172872},{"$f":"AE390*(100/'GDP Deflators'!$D$26)","v":10.102588059172872},{"$f":"AF390*(100/'GDP Deflators'!$D$26)","v":10.102588059172872},{"$f":"AG390*(100/'GDP Deflators'!$D$26)","v":10.102588059172872},{"$f":"AH390*(100/'GDP Deflators'!$D$26)","v":10.102588059172872},{"$f":"AI390*(100/'GDP Deflators'!$D$26)","v":10.102588059172872},{"$f":"AJ390*(100/'GDP Deflators'!$D$26)","v":10.102588059172872},{"$f":"AK390*(100/'GDP Deflators'!$D$26)","v":10.102588059172872},{"$f":"AL390*(100/'GDP Deflators'!$D$26)","v":10.102588059172872},{"$f":"AM390*(100/'GDP Deflators'!$D$26)","v":10.102588059172872},{"$f":"AN390*(100/'GDP Deflators'!$D$26)","v":10.102588059172872},{"$f":"AO390*(100/'GDP Deflators'!$D$26)","v":10.102588059172872},{"$f":"AP390*(100/'GDP Deflators'!$D$26)","v":10.102588059172872},{"$f":"AQ390*(100/'GDP Deflators'!$D$26)","v":10.102588059172872},{"$f":"AR390*(100/'GDP Deflators'!$D$26)","v":10.102588059172872},{"$f":"AS390*(100/'GDP Deflators'!$D$26)","v":10.102588059172872},{"$f":"AT390*(100/'GDP Deflators'!$D$26)","v":10.102588059172872},{"$f":"AU390*(100/'GDP Deflators'!$D$26)","v":10.102588059172872},{"$f":"AV390*(100/'GDP Deflators'!$D$26)","v":10.102588059172872},{"$f":"AW390*(100/'GDP Deflators'!$D$26)","v":10.102588059172872},{"$f":"AX390*(100/'GDP Deflators'!$D$26)","v":10.102588059172872},{"$f":"AY390*(100/'GDP Deflators'!$D$26)","v":10.102588059172872},{"$f":"AZ390*(100/'GDP Deflators'!$D$26)","v":10.102588059172872},{"$f":"BA390*(100/'GDP Deflators'!$D$26)","v":10.102588059172872},{"$f":"BB390*(100/'GDP Deflators'!$D$26)","v":10.102588059172872},{"$f":"BC390*(100/'GDP Deflators'!$D$26)","v":10.102588059172872},{"$f":"BD390*(100/'GDP Deflators'!$D$26)","v":10.102588059172872},{"$f":"BE390*(100/'GDP Deflators'!$D$26)","v":10.102588059172872},{"$f":"BF390*(100/'GDP Deflators'!$D$26)","v":10.102588059172872},{"$f":"BG390*(100/'GDP Deflators'!$D$26)","v":10.102588059172872},{"$f":"BH390*(100/'GDP Deflators'!$D$26)","v":10.102588059172872},{"$f":"BI390*(100/'GDP Deflators'!$D$26)","v":10.102588059172872},{"$f":"BJ390*(100/'GDP Deflators'!$D$26)","v":10.102588059172872},{"$f":"BK390*(100/'GDP Deflators'!$D$26)","v":10.102588059172872},{"$f":"BL390*(100/'GDP Deflators'!$D$26)","v":10.102588059172872},{"$f":"BM390*(100/'GDP Deflators'!$D$26)","v":10.102588059172872},{"$f":"BN390*(100/'GDP Deflators'!$D$26)","v":10.102588059172872},{"$f":"BO390*(100/'GDP Deflators'!$D$26)","v":10.102588059172872},{"$f":"BP390*(100/'GDP Deflators'!$D$26)","v":10.102588059172872},{"$f":"BQ390*(100/'GDP Deflators'!$D$26)","v":10.102588059172872},{"$f":"BR390*(100/'GDP Deflators'!$D$26)","v":10.102588059172872},{"$f":"BS390*(100/'GDP Deflators'!$D$26)","v":10.102588059172872},{"$f":"BT390*(100/'GDP Deflators'!$D$26)","v":10.102588059172872},{"$f":"BU390*(100/'GDP Deflators'!$D$26)","v":10.102588059172872},{"$f":"BV390*(100/'GDP Deflators'!$D$26)","v":10.102588059172872},{"$f":"BW390*(100/'GDP Deflators'!$D$26)","v":10.102588059172872},{"$f":"BX390*(100/'GDP Deflators'!$D$26)","v":10.102588059172872},{"$f":"BY390*(100/'GDP Deflators'!$D$26)","v":10.102588059172872},{"$f":"BZ390*(100/'GDP Deflators'!$D$26)","v":10.102588059172872},{"$f":"CA390*(100/'GDP Deflators'!$D$26)","v":10.102588059172872},{"$f":"CB390*(100/'GDP Deflators'!$D$26)","v":10.102588059172872},{"$f":"CC390*(100/'GDP Deflators'!$D$26)","v":10.102588059172872},{"$f":"CD390*(100/'GDP Deflators'!$D$26)","v":10.102588059172872},{"$f":"CE390*(100/'GDP Deflators'!$D$26)","v":10.102588059172872},{"$f":"CF390*(100/'GDP Deflators'!$D$26)","v":10.102588059172872}]
[]
[null,"Total",null,{"$f":"((D374*D376)+(D379*D381)+(D384*D386)+(D389*D391))/100","v":0},{"$f":"((E374*E376)+(E379*E381)+(E384*E386)+(E389*E391))/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"((BQ374*BQ376)+(BQ379*BQ381)+(BQ384*BQ386)+(BQ389*BQ391))/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Biomass - Air quality"]
[null,null,null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,"Net Energy Change (kWh)",null,{"$f":"'Energy Input'!F105*1000000","v":0},{"$f":"'Energy Input'!G105*1000000","v":0},{"$f":"'Energy Input'!H105*1000000","v":0},{"$f":"'Energy Input'!I105*1000000","v":0},{"$f":"'Energy Input'!J105*1000000","v":0},{"$f":"'Energy Input'!K105*1000000","v":0},{"$f":"'Energy Input'!L105*1000000","v":0},{"$f":"'Energy Input'!M105*1000000","v":0},{"$f":"'Energy Input'!N105*1000000","v":0},{"$f":"'Energy Input'!O105*1000000","v":0},{"$f":"'Energy Input'!P105*1000000","v":0},{"$f":"'Energy Input'!Q105*1000000","v":0},{"$f":"'Energy Input'!R105*1000000","v":0},{"$f":"'Energy Input'!S105*1000000","v":0},{"$f":"'Energy Input'!T105*1000000","v":0},{"$f":"'Energy Input'!U105*1000000","v":0},{"$f":"'Energy Input'!V105*1000000","v":0},{"$f":"'Energy Input'!W105*1000000","v":0},{"$f":"'Energy Input'!X105*1000000","v":0},{"$f":"'Energy Input'!Y105*1000000","v":0},{"$f":"'Energy Input'!Z105*1000000","v":0},{"$f":"'Energy Input'!AA105*1000000","v":0},{"$f":"'Energy Input'!AB105*1000000","v":0},{"$f":"'Energy Input'!AC105*1000000","v":0},{"$f":"'Energy Input'!AD105*1000000","v":0},{"$f":"'Energy Input'!AE105*1000000","v":0},{"$f":"'Energy Input'!AF105*1000000","v":0},{"$f":"'Energy Input'!AG105*1000000","v":0},{"$f":"'Energy Input'!AH105*1000000","v":0},{"$f":"'Energy Input'!AI105*1000000","v":0},{"$f":"'Energy Input'!AJ105*1000000","v":0},{"$f":"'Energy Input'!AK105*1000000","v":0},{"$f":"'Energy Input'!AL105*1000000","v":0},{"$f":"'Energy Input'!AM105*1000000","v":0},{"$f":"'Energy Input'!AN105*1000000","v":0},{"$f":"'Energy Input'!AO105*1000000","v":0},{"$f":"'Energy Input'!AP105*1000000","v":0},{"$f":"'Energy Input'!AQ105*1000000","v":0},{"$f":"'Energy Input'!AR105*1000000","v":0},{"$f":"'Energy Input'!AS105*1000000","v":0},{"$f":"'Energy Input'!AT105*1000000","v":0},{"$f":"'Energy Input'!AU105*1000000","v":0},{"$f":"'Energy Input'!AV105*1000000","v":0},{"$f":"'Energy Input'!AW105*1000000","v":0},{"$f":"'Energy Input'!AX105*1000000","v":0},{"$f":"'Energy Input'!AY105*1000000","v":0},{"$f":"'Energy Input'!AZ105*1000000","v":0},{"$f":"'Energy Input'!BA105*1000000","v":0},{"$f":"'Energy Input'!BB105*1000000","v":0},{"$f":"'Energy Input'!BC105*1000000","v":0},{"$f":"'Energy Input'!BD105*1000000","v":0},{"$f":"'Energy Input'!BE105*1000000","v":0},{"$f":"'Energy Input'!BF105*1000000","v":0},{"$f":"'Energy Input'!BG105*1000000","v":0},{"$f":"'Energy Input'!BH105*1000000","v":0},{"$f":"'Energy Input'!BI105*1000000","v":0},{"$f":"'Energy Input'!BJ105*1000000","v":0},{"$f":"'Energy Input'!BK105*1000000","v":0},{"$f":"'Energy Input'!BL105*1000000","v":0},{"$f":"'Energy Input'!BM105*1000000","v":0},{"$f":"'Energy Input'!BN105*1000000","v":0},{"$f":"'Energy Input'!BO105*1000000","v":0},{"$f":"'Energy Input'!BP105*1000000","v":0},{"$f":"'Energy Input'!BQ105*1000000","v":0},{"$f":"'Energy Input'!BR105*1000000","v":0},{"$f":"'Energy Input'!BS105*1000000","v":0},{"$f":"'Energy Input'!BT105*1000000","v":0},{"$f":"'Energy Input'!BU105*1000000","v":0},{"$f":"'Energy Input'!BV105*1000000","v":0},{"$f":"'Energy Input'!BW105*1000000","v":0},{"$f":"'Energy Input'!BX105*1000000","v":0},{"$f":"'Energy Input'!BY105*1000000","v":0},{"$f":"'Energy Input'!BZ105*1000000","v":0},{"$f":"'Energy Input'!CA105*1000000","v":0},{"$f":"'Energy Input'!CB105*1000000","v":0},{"$f":"'Energy Input'!CC105*1000000","v":0},{"$f":"'Energy Input'!CD105*1000000","v":0},{"$f":"'Energy Input'!CE105*1000000","v":0},{"$f":"'Energy Input'!CF105*1000000","v":0},{"$f":"'Energy Input'!CG105*1000000","v":0},{"$f":"'Energy Input'!CH105*1000000","v":0}]
[null,"Damage Value (p/kWh) - 2020",null,{"$f":"'Data Tables'!H156","v":6.637671045997811},{"$f":"'Data Tables'!I156","v":6.7704244669177678},{"$f":"'Data Tables'!J156","v":6.9058329562561234},{"$f":"'Data Tables'!K156","v":7.043949615381246},{"$f":"'Data Tables'!L156","v":7.1848286076888712},{"$f":"'Data Tables'!M156","v":7.3285251798426492},{"$f":"'Data Tables'!N156","v":7.4750956834395019},{"$f":"'Data Tables'!O156","v":7.6245975971082922},{"$f":"'Data Tables'!P156","v":7.7770895490504577},{"$f":"'Data Tables'!Q156","v":7.9326313400314667},{"$f":"'Data Tables'!R156","v":8.0912839668320959},{"$f":"'Data Tables'!S156","v":8.2531096461687383},{"$f":"'Data Tables'!T156","v":8.4181718390921141},{"$f":"'Data Tables'!U156","v":8.5865352758739562},{"$f":"'Data Tables'!V156","v":8.7582659813914354},{"$f":"'Data Tables'!W156","v":8.9334313010192652},{"$f":"'Data Tables'!X156","v":9.1120999270396492},{"$f":"'Data Tables'!Y156","v":9.2943419255804436},{"$f":"'Data Tables'!Z156","v":9.480228764092054},{"$f":"'Data Tables'!AA156","v":9.6698333393738949},{"$f":"'Data Tables'!AB156","v":9.8632300061613716},{"$f":"'Data Tables'!AC156","v":10.0604946062846},{"$f":"'Data Tables'!AD156","v":10.261704498410293},{"$f":"'Data Tables'!AE156","v":10.466938588378497},{"$f":"'Data Tables'!AF156","v":10.676277360146068},{"$f":"'Data Tables'!AG156","v":10.88980290734899},{"$f":"'Data Tables'!AH156","v":11.107598965495969},{"$f":"'Data Tables'!AI156","v":11.329750944805889},{"$f":"'Data Tables'!AJ156","v":11.556345963702007},{"$f":"'Data Tables'!AK156","v":11.787472882976049},{"$f":"'Data Tables'!AL156","v":12.02322234063557},{"$f":"'Data Tables'!AM156","v":12.263686787448281},{"$f":"'Data Tables'!AN156","v":12.508960523197246},{"$f":"'Data Tables'!AO156","v":12.75913973366119},{"$f":"'Data Tables'!AP156","v":13.014322528334416},{"$f":"'Data Tables'!AQ156","v":13.274608978901105},{"$f":"'Data Tables'!AR156","v":13.540101158479127},{"$f":"'Data Tables'!AS156","v":13.81090318164871},{"$f":"'Data Tables'!AT156","v":14.087121245281683},{"$f":"'Data Tables'!AU156","v":14.368863670187316},{"$f":"'Data Tables'!AV156","v":14.656240943591063},{"$f":"'Data Tables'!AW156","v":14.949365762462884},{"$f":"'Data Tables'!AX156","v":15.248353077712144},{"$f":"'Data Tables'!AY156","v":15.553320139266386},{"$f":"'Data Tables'!AZ156","v":15.864386542051713},{"$f":"'Data Tables'!BA156","v":16.181674272892746},{"$f":"'Data Tables'!BB156","v":16.505307758350604},{"$f":"'Data Tables'!BC156","v":16.835413913517613},{"$f":"'Data Tables'!BD156","v":17.172122191787967},{"$f":"'Data Tables'!BE156","v":17.515564635623726},{"$f":"'Data Tables'!BF156","v":17.865875928336198},{"$f":"'Data Tables'!BG156","v":18.223193446902922},{"$f":"'Data Tables'!BH156","v":18.587657315840982},{"$f":"'Data Tables'!BI156","v":18.959410462157802},{"$f":"'Data Tables'!BJ156","v":19.338598671400959},{"$f":"'Data Tables'!BK156","v":19.725370644828974},{"$f":"'Data Tables'!BL156","v":20.119878057725554},{"$f":"'Data Tables'!BM156","v":20.522275618880066},{"$f":"'Data Tables'!BN156","v":20.932721131257669},{"$f":"'Data Tables'!BO156","v":21.351375553882821},{"$f":"'Data Tables'!BP156","v":21.778403064960479},{"$f":"'Data Tables'!BQ156","v":22.21397112625969},{"$f":"'Data Tables'!BR156","v":22.658250548784885},{"$f":"'Data Tables'!BS156","v":23.11141555976058},{"$f":"'Data Tables'!BT156","v":23.573643870955792},{"$f":"'Data Tables'!BU156","v":24.045116748374909},{"$f":"'Data Tables'!BV156","v":24.526019083342405},{"$f":"'Data Tables'!BW156","v":25.016539465009256},{"$f":"'Data Tables'!BX156","v":25.516870254309442},{"$f":"'Data Tables'!BY156","v":26.027207659395632},{"$f":"'Data Tables'!BZ156","v":26.547751812583549},{"$f":"'Data Tables'!CA156","v":27.078706848835221},{"$f":"'Data Tables'!CB156","v":27.620280985811924},{"$f":"'Data Tables'!CC156","v":28.172686605528163},{"$f":"'Data Tables'!CD156","v":28.736140337638723},{"$f":"'Data Tables'!CE156","v":29.310863144391497},{"$f":"'Data Tables'!CF156","v":29.897080407279333},{"$f":"'Data Tables'!CG156","v":30.495022015424922},{"$f":"'Data Tables'!CH156","v":31.104922455733419},{"$f":"'Data Tables'!CI156","v":31.727020904848089},{"$f":"'Data Tables'!CJ156","v":32.36156132294505}]
[null,"Damage Value (p/kWh) - GDP deflated to start year",null,{"$f":"D399*(100/'GDP Deflators'!$D$26)","v":6.9408516635761162},{"$f":"E399*(100/'GDP Deflators'!$D$26)","v":7.0796686968476399},{"$f":"F399*(100/'GDP Deflators'!$D$26)","v":7.2212620707845927},{"$f":"G399*(100/'GDP Deflators'!$D$26)","v":7.3656873122002846},{"$f":"H399*(100/'GDP Deflators'!$D$26)","v":7.5130010584442903},{"$f":"I399*(100/'GDP Deflators'!$D$26)","v":7.6632610796131768},{"$f":"J399*(100/'GDP Deflators'!$D$26)","v":7.8165263012054398},{"$f":"K399*(100/'GDP Deflators'!$D$26)","v":7.972856827229549},{"$f":"L399*(100/'GDP Deflators'!$D$26)","v":8.1323139637741395},{"$f":"M399*(100/'GDP Deflators'!$D$26)","v":8.2949602430496228},{"$f":"N399*(100/'GDP Deflators'!$D$26)","v":8.4608594479106145},{"$f":"O399*(100/'GDP Deflators'!$D$26)","v":8.6300766368688269},{"$f":"P399*(100/'GDP Deflators'!$D$26)","v":8.8026781696062049},{"$f":"Q399*(100/'GDP Deflators'!$D$26)","v":8.9787317329983285},{"$f":"R399*(100/'GDP Deflators'!$D$26)","v":9.1583063676582963},{"$f":"S399*(100/'GDP Deflators'!$D$26)","v":9.3414724950114625},{"$f":"T399*(100/'GDP Deflators'!$D$26)","v":9.528301944911691},{"$f":"U399*(100/'GDP Deflators'!$D$26)","v":9.7188679838099254},{"$f":"V399*(100/'GDP Deflators'!$D$26)","v":9.9132453434861265},{"$f":"W399*(100/'GDP Deflators'!$D$26)","v":10.111510250355849},{"$f":"X399*(100/'GDP Deflators'!$D$26)","v":10.313740455362964},{"$f":"Y399*(100/'GDP Deflators'!$D$26)","v":10.520015264470224},{"$f":"Z399*(100/'GDP Deflators'!$D$26)","v":10.73041556975963},{"$f":"AA399*(100/'GDP Deflators'!$D$26)","v":10.945023881154821},{"$f":"AB399*(100/'GDP Deflators'!$D$26)","v":11.163924358777919},{"$f":"AC399*(100/'GDP Deflators'!$D$26)","v":11.387202845953478},{"$f":"AD399*(100/'GDP Deflators'!$D$26)","v":11.614946902872546},{"$f":"AE399*(100/'GDP Deflators'!$D$26)","v":11.847245840929999},{"$f":"AF399*(100/'GDP Deflators'!$D$26)","v":12.084190757748598},{"$f":"AG399*(100/'GDP Deflators'!$D$26)","v":12.325874572903572},{"$f":"AH399*(100/'GDP Deflators'!$D$26)","v":12.572392064361644},{"$f":"AI399*(100/'GDP Deflators'!$D$26)","v":12.823839905648875},{"$f":"AJ399*(100/'GDP Deflators'!$D$26)","v":13.080316703761852},{"$f":"AK399*(100/'GDP Deflators'!$D$26)","v":13.341923037837088},{"$f":"AL399*(100/'GDP Deflators'!$D$26)","v":13.608761498593832},{"$f":"AM399*(100/'GDP Deflators'!$D$26)","v":13.880936728565709},{"$f":"AN399*(100/'GDP Deflators'!$D$26)","v":14.158555463137024},{"$f":"AO399*(100/'GDP Deflators'!$D$26)","v":14.441726572399766},{"$f":"AP399*(100/'GDP Deflators'!$D$26)","v":14.730561103847759},{"$f":"AQ399*(100/'GDP Deflators'!$D$26)","v":15.025172325924714},{"$f":"AR399*(100/'GDP Deflators'!$D$26)","v":15.325675772443208},{"$f":"AS399*(100/'GDP Deflators'!$D$26)","v":15.632189287892073},{"$f":"AT399*(100/'GDP Deflators'!$D$26)","v":15.944833073649916},{"$f":"AU399*(100/'GDP Deflators'!$D$26)","v":16.263729735122915},{"$f":"AV399*(100/'GDP Deflators'!$D$26)","v":16.589004329825372},{"$f":"AW399*(100/'GDP Deflators'!$D$26)","v":16.920784416421878},{"$f":"AX399*(100/'GDP Deflators'!$D$26)","v":17.259200104750317},{"$f":"AY399*(100/'GDP Deflators'!$D$26)","v":17.60438410684532},{"$f":"AZ399*(100/'GDP Deflators'!$D$26)","v":17.956471788982228},{"$f":"BA399*(100/'GDP Deflators'!$D$26)","v":18.315601224761874},{"$f":"BB399*(100/'GDP Deflators'!$D$26)","v":18.681913249257107},{"$f":"BC399*(100/'GDP Deflators'!$D$26)","v":19.05555151424225},{"$f":"BD399*(100/'GDP Deflators'!$D$26)","v":19.436662544527099},{"$f":"BE399*(100/'GDP Deflators'!$D$26)","v":19.825395795417638},{"$f":"BF399*(100/'GDP Deflators'!$D$26)","v":20.221903711325993},{"$f":"BG399*(100/'GDP Deflators'!$D$26)","v":20.626341785552508},{"$f":"BH399*(100/'GDP Deflators'!$D$26)","v":21.03886862126356},{"$f":"BI399*(100/'GDP Deflators'!$D$26)","v":21.459645993688831},{"$f":"BJ399*(100/'GDP Deflators'!$D$26)","v":21.888838913562608},{"$f":"BK399*(100/'GDP Deflators'!$D$26)","v":22.326615691833862},{"$f":"BL399*(100/'GDP Deflators'!$D$26)","v":22.773148005670539},{"$f":"BM399*(100/'GDP Deflators'!$D$26)","v":23.22861096578395},{"$f":"BN399*(100/'GDP Deflators'!$D$26)","v":23.693183185099631},{"$f":"BO399*(100/'GDP Deflators'!$D$26)","v":24.167046848801622},{"$f":"BP399*(100/'GDP Deflators'!$D$26)","v":24.650387785777657},{"$f":"BQ399*(100/'GDP Deflators'!$D$26)","v":25.143395541493209},{"$f":"BR399*(100/'GDP Deflators'!$D$26)","v":25.646263452323073},{"$f":"BS399*(100/'GDP Deflators'!$D$26)","v":26.159188721369535},{"$f":"BT399*(100/'GDP Deflators'!$D$26)","v":26.682372495796926},{"$f":"BU399*(100/'GDP Deflators'!$D$26)","v":27.216019945712869},{"$f":"BV399*(100/'GDP Deflators'!$D$26)","v":27.760340344627128},{"$f":"BW399*(100/'GDP Deflators'!$D$26)","v":28.315547151519674},{"$f":"BX399*(100/'GDP Deflators'!$D$26)","v":28.881858094550065},{"$f":"BY399*(100/'GDP Deflators'!$D$26)","v":29.459495256441066},{"$f":"BZ399*(100/'GDP Deflators'!$D$26)","v":30.048685161569885},{"$f":"CA399*(100/'GDP Deflators'!$D$26)","v":30.649658864801282},{"$f":"CB399*(100/'GDP Deflators'!$D$26)","v":31.262652042097315},{"$f":"CC399*(100/'GDP Deflators'!$D$26)","v":31.887905082939263},{"$f":"CD399*(100/'GDP Deflators'!$D$26)","v":32.525663184598045},{"$f":"CE399*(100/'GDP Deflators'!$D$26)","v":33.176176448290008},{"$f":"CF399*(100/'GDP Deflators'!$D$26)","v":33.839699977255812}]
[]
[null,"Total",null,{"$f":"(D398*D400)/100","v":0},{"$f":"(E398*E400)/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BQ398*BQ400)/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Air Quality Summary",null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,"Damage Value undiscounted - Social",null,{"$f":"(D402+D393+D368+D354+D345+D336)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BM402+BM393+BM368+BM354+BM345+BM336)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Summary",null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,"Economic - undiscounted",null,{"$f":"D32+D72+D171+D327","v":0},{"$f":"E32+E72+E171+E327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ32+BQ72+BQ171+BQ327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Social - undiscounted",null,{"$f":"D54+D85+D405+D256","v":0},{"$f":"E54+E85+E405+E256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ54+BQ85+BQ405+BQ256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Summary","index":10,"n_rows":92,"n_cols":83,"rows_kept":92,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Summary"]
[]
[]
[null,"Electricity",{"$f":"'Energy Input'!I16","v":true}]
[null,"Gas",{"$f":"'Energy Input'!I17","v":true}]
[null,"Coal",{"$f":"'Energy Input'!I18","v":true}]
[]
[null,"Hydrocarbon oils",{"$f":"'Energy Input'!I19","v":true}]
[null,"Road transport",{"$f":"'Energy Input'!I20","v":true}]
[null,"Biomass",{"$f":"'Energy Input'!I21","v":true},{"$f":"CBY","v":2022},"Prices"]
[]
[null,null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,"Energy Usage"]
[null,"Electricity",{"$f":"IF($C$5=TRUE, Calculations!D29,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!E29,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!F29,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!G29,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!H29,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!I29,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!J29,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!K29,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!L29,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!M29,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!N29,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!O29,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!P29,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!Q29,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!R29,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!S29,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!T29,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!U29,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!V29,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!W29,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!X29,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!Y29,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!Z29,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!AA29,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!AB29,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!AC29,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!AD29,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!AE29,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!AF29,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!AG29,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!AH29,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!AI29,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!AJ29,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!AK29,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!AL29,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!AM29,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!AN29,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!AO29,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!AP29,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!AQ29,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!AR29,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!AS29,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!AT29,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!AU29,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!AV29,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!AW29,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!AX29,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!AY29,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!AZ29,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!BA29,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!BB29,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!BC29,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!BD29,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!BE29,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!BF29,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!BG29,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!BH29,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!BI29,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!BJ29,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!BK29,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!BL29,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!BM29,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!BN29,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!BO29,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!BP29,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!BQ29,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!BR29,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!BS29,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!BT29,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!BU29,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!BV29,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!BW29,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!BX29,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!BY29,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!BZ29,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!CA29,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!CB29,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!CC29,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!CD29,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!CE29,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!CF29,0)","v":0}]
[null,"Rebound"]
[null,"Electricity",{"$f":"IF($C$5=TRUE,Calculations!D54,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!E54,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!F54,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!G54,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!H54,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!I54,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!J54,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!K54,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!L54,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!M54,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!N54,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!O54,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!P54,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!Q54,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!R54,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!S54,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!T54,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!U54,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!V54,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!W54,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!X54,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!Y54,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!Z54,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!AA54,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!AB54,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!AC54,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!AD54,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!AE54,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!AF54,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!AG54,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!AH54,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!AI54,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!AJ54,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!AK54,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!AL54,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!AM54,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!AN54,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!AO54,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!AP54,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!AQ54,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!AR54,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!AS54,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!AT54,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!AU54,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!AV54,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!AW54,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!AX54,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!AY54,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!AZ54,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!BA54,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!BB54,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!BC54,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!BD54,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!BE54,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!BF54,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!BG54,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!BH54,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!BI54,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!BJ54,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!BK54,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!BL54,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!BM54,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!BN54,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!BO54,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!BP54,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!BQ54,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!BR54,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!BS54,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!BT54,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!BU54,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!BV54,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!BW54,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!BX54,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!BY54,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!BZ54,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!CA54,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!CB54,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!CC54,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!CD54,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!CE54,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!CF54,0)","v":0}]
[null,"CO2e"]
[null,"Electricity",{"$f":"IF($C$5=TRUE,Calculations!D72,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!E72,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!F72,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!G72,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!H72,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!I72,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!J72,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!K72,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!L72,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!M72,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!N72,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!O72,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!P72,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!Q72,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!R72,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!S72,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!T72,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!U72,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!V72,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!W72,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!X72,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!Y72,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!Z72,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!AA72,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!AB72,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!AC72,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!AD72,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!AE72,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!AF72,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!AG72,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!AH72,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!AI72,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!AJ72,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!AK72,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!AL72,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!AM72,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!AN72,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!AO72,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!AP72,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!AQ72,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!AR72,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!AS72,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!AT72,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!AU72,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!AV72,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!AW72,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!AX72,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!AY72,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!AZ72,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!BA72,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!BB72,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!BC72,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!BD72,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!BE72,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!BF72,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!BG72,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!BH72,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!BI72,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!BJ72,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!BK72,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!BL72,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!BM72,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!BN72,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!BO72,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!BP72,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!BQ72,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!BR72,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!BS72,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!BT72,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!BU72,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!BV72,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!BW72,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!BX72,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!BY72,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!BZ72,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!CA72,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!CB72,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!CC72,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!CD72,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!CE72,0)","v":0},{"$f":"IF($C$5=TRUE,Calculations!CF72,0)","v":0}]
[null,"Air Quality"]
[null,"Electricity",{"$f":"IF($C$5=TRUE, Calculations!D82,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!E82,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!F82,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!G82,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!H82,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!I82,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!J82,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!K82,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!L82,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!M82,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!N82,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!O82,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!P82,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!Q82,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!R82,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!S82,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!T82,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!U82,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!V82,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!W82,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!X82,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!Y82,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!Z82,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!AA82,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!AB82,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!AC82,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!AD82,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!AE82,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!AF82,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!AG82,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!AH82,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!AI82,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!AJ82,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!AK82,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!AL82,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!AM82,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!AN82,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!AO82,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!AP82,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!AQ82,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!AR82,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!AS82,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!AT82,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!AU82,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!AV82,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!AW82,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!AX82,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!AY82,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!AZ82,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!BA82,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!BB82,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!BC82,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!BD82,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!BE82,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!BF82,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!BG82,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!BH82,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!BI82,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!BJ82,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!BK82,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!BL82,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!BM82,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!BN82,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!BO82,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!BP82,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!BQ82,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!BR82,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!BS82,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!BT82,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!BU82,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!BV82,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!BW82,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!BX82,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!BY82,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!BZ82,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!CA82,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!CB82,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!CC82,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!CD82,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!CE82,0)","v":0},{"$f":"IF($C$5=TRUE, Calculations!CF82,0)","v":0}]
[]
[null,null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,"Energy Usage"]
[null,"Gas",{"$f":"IF($C$6=TRUE,Calculations!D108,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!E108,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!F108,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!G108,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!H108,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!I108,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!J108,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!K108,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!L108,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!M108,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!N108,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!O108,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!P108,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!Q108,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!R108,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!S108,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!T108,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!U108,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!V108,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!W108,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!X108,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!Y108,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!Z108,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!AA108,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!AB108,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!AC108,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!AD108,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!AE108,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!AF108,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!AG108,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!AH108,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!AI108,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!AJ108,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!AK108,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!AL108,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!AM108,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!AN108,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!AO108,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!AP108,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!AQ108,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!AR108,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!AS108,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!AT108,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!AU108,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!AV108,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!AW108,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!AX108,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!AY108,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!AZ108,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!BA108,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!BB108,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!BC108,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!BD108,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!BE108,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!BF108,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!BG108,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!BH108,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!BI108,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!BJ108,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!BK108,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!BL108,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!BM108,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!BN108,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!BO108,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!BP108,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!BQ108,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!BR108,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!BS108,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!BT108,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!BU108,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!BV108,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!BW108,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!BX108,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!BY108,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!BZ108,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!CA108,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!CB108,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!CC108,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!CD108,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!CE108,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!CF108,0)","v":0}]
[null,"Coal",{"$f":"IF($C$7=TRUE,Calculations!D130,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!E130,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!F130,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!G130,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!H130,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!I130,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!J130,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!K130,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!L130,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!M130,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!N130,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!O130,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!P130,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!Q130,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!R130,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!S130,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!T130,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!U130,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!V130,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!W130,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!X130,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!Y130,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!Z130,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!AA130,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!AB130,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!AC130,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!AD130,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!AE130,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!AF130,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!AG130,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!AH130,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!AI130,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!AJ130,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!AK130,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!AL130,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!AM130,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!AN130,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!AO130,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!AP130,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!AQ130,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!AR130,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!AS130,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!AT130,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!AU130,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!AV130,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!AW130,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!AX130,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!AY130,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!AZ130,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!BA130,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!BB130,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!BC130,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!BD130,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!BE130,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!BF130,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!BG130,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!BH130,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!BI130,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!BJ130,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!BK130,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!BL130,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!BM130,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!BN130,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!BO130,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!BP130,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!BQ130,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!BR130,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!BS130,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!BT130,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!BU130,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!BV130,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!BW130,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!BX130,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!BY130,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!BZ130,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!CA130,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!CB130,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!CC130,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!CD130,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!CE130,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!CF130,0)","v":0}]
[null,"Hydrocarbon Oils",{"$f":"IF($C$9=TRUE,Calculations!D152,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!E152,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!F152,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!G152,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!H152,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!I152,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!J152,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!K152,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!L152,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!M152,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!N152,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!O152,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!P152,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!Q152,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!R152,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!S152,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!T152,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!U152,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!V152,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!W152,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!X152,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!Y152,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!Z152,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!AA152,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!AB152,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!AC152,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!AD152,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!AE152,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!AF152,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!AG152,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!AH152,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!AI152,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!AJ152,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!AK152,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!AL152,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!AM152,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!AN152,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!AO152,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!AP152,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!AQ152,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!AR152,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!AS152,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!AT152,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!AU152,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!AV152,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!AW152,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!AX152,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!AY152,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!AZ152,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!BA152,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!BB152,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!BC152,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!BD152,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!BE152,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!BF152,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!BG152,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!BH152,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!BI152,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!BJ152,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!BK152,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!BL152,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!BM152,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!BN152,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!BO152,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!BP152,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!BQ152,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!BR152,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!BS152,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!BT152,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!BU152,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!BV152,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!BW152,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!BX152,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!BY152,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!BZ152,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!CA152,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!CB152,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!CC152,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!CD152,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!CE152,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!CF152,0)","v":0}]
[null,"Road Transport",{"$f":"IF($C$10=TRUE,Calculations!D168,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!E168,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!F168,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!G168,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!H168,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!I168,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!J168,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!K168,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!L168,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!M168,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!N168,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!O168,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!P168,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!Q168,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!R168,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!S168,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!T168,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!U168,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!V168,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!W168,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!X168,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!Y168,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!Z168,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!AA168,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!AB168,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!AC168,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!AD168,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!AE168,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!AF168,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!AG168,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!AH168,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!AI168,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!AJ168,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!AK168,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!AL168,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!AM168,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!AN168,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!AO168,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!AP168,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!AQ168,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!AR168,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!AS168,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!AT168,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!AU168,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!AV168,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!AW168,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!AX168,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!AY168,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!AZ168,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!BA168,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!BB168,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!BC168,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!BD168,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!BE168,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!BF168,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!BG168,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!BH168,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!BI168,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!BJ168,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!BK168,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!BL168,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!BM168,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!BN168,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!BO168,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!BP168,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!BQ168,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!BR168,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!BS168,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!BT168,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!BU168,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!BV168,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!BW168,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!BX168,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!BY168,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!BZ168,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!CA168,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!CB168,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!CC168,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!CD168,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!CE168,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!CF168,0)","v":0}]
[null,"Rebound"]
[null,"Gas",{"$f":"IF($C$6=TRUE, Calculations!D193,0)","v":0},{"$f":"IF($C$6=TRUE, Calculations!E193,0)","v":0},{"$f":"IF($C$6=TRUE, Calculations!F193,0)","v":0},{"$f":"IF($C$6=TRUE, Calculations!G193,0)","v":0},{"$f":"IF($C$6=TRUE, Calculations!H193,0)","v":0},{"$f":"IF($C$6=TRUE, Calculations!I193,0)","v":0},{"$f":"IF($C$6=TRUE, Calculations!J193,0)","v":0},{"$f":"IF($C$6=TRUE, Calculations!K193,0)","v":0},{"$f":"IF($C$6=TRUE, Calculations!L193,0)","v":0},{"$f":"IF($C$6=TRUE, Calculations!M193,0)","v":0},{"$f":"IF($C$6=TRUE, Calculations!N193,0)","v":0},{"$f":"IF($C$6=TRUE, Calculations!O193,0)","v":0},{"$f":"IF($C$6=TRUE, Calculations!P193,0)","v":0},{"$f":"IF($C$6=TRUE, Calculations!Q193,0)","v":0},{"$f":"IF($C$6=TRUE, Calculations!R193,0)","v":0},{"$f":"IF($C$6=TRUE, Calculations!S193,0)","v":0},{"$f":"IF($C$6=TRUE, Calculations!T193,0)","v":0},{"$f":"IF($C$6=TRUE, Calculations!U193,0)","v":0},{"$f":"IF($C$6=TRUE, Calculations!V193,0)","v":0},{"$f":"IF($C$6=TRUE, Calculations!W193,0)","v":0},{"$f":"IF($C$6=TRUE, Calculations!X193,0)","v":0},{"$f":"IF($C$6=TRUE, Calculations!Y193,0)","v":0},{"$f":"IF($C$6=TRUE, Calculations!Z193,0)","v":0},{"$f":"IF($C$6=TRUE, Calculations!AA193,0)","v":0},{"$f":"IF($C$6=TRUE, Calculations!AB193,0)","v":0},{"$f":"IF($C$6=TRUE, Calculations!AC193,0)","v":0},{"$f":"IF($C$6=TRUE, Calculations!AD193,0)","v":0},{"$f":"IF($C$6=TRUE, Calculations!AE193,0)","v":0},{"$f":"IF($C$6=TRUE, Calculations!AF193,0)","v":0},{"$f":"IF($C$6=TRUE, Calculations!AG193,0)","v":0},{"$f":"IF($C$6=TRUE, Calculations!AH193,0)","v":0},{"$f":"IF($C$6=TRUE, Calculations!AI193,0)","v":0},{"$f":"IF($C$6=TRUE, Calculations!AJ193,0)","v":0},{"$f":"IF($C$6=TRUE, Calculations!AK193,0)","v":0},{"$f":"IF($C$6=TRUE, Calculations!AL193,0)","v":0},{"$f":"IF($C$6=TRUE, Calculations!AM193,0)","v":0},{"$f":"IF($C$6=TRUE, Calculations!AN193,0)","v":0},{"$f":"IF($C$6=TRUE, Calculations!AO193,0)","v":0},{"$f":"IF($C$6=TRUE, Calculations!AP193,0)","v":0},{"$f":"IF($C$6=TRUE, Calculations!AQ193,0)","v":0},{"$f":"IF($C$6=TRUE, Calculations!AR193,0)","v":0},{"$f":"IF($C$6=TRUE, Calculations!AS193,0)","v":0},{"$f":"IF($C$6=TRUE, Calculations!AT193,0)","v":0},{"$f":"IF($C$6=TRUE, Calculations!AU193,0)","v":0},{"$f":"IF($C$6=TRUE, Calculations!AV193,0)","v":0},{"$f":"IF($C$6=TRUE, Calculations!AW193,0)","v":0},{"$f":"IF($C$6=TRUE, Calculations!AX193,0)","v":0},{"$f":"IF($C$6=TRUE, Calculations!AY193,0)","v":0},{"$f":"IF($C$6=TRUE, Calculations!AZ193,0)","v":0},{"$f":"IF($C$6=TRUE, Calculations!BA193,0)","v":0},{"$f":"IF($C$6=TRUE, Calculations!BB193,0)","v":0},{"$f":"IF($C$6=TRUE, Calculations!BC193,0)","v":0},{"$f":"IF($C$6=TRUE, Calculations!BD193,0)","v":0},{"$f":"IF($C$6=TRUE, Calculations!BE193,0)","v":0},{"$f":"IF($C$6=TRUE, Calculations!BF193,0)","v":0},{"$f":"IF($C$6=TRUE, Calculations!BG193,0)","v":0},{"$f":"IF($C$6=TRUE, Calculations!BH193,0)","v":0},{"$f":"IF($C$6=TRUE, Calculations!BI193,0)","v":0},{"$f":"IF($C$6=TRUE, Calculations!BJ193,0)","v":0},{"$f":"IF($C$6=TRUE, Calculations!BK193,0)","v":0},{"$f":"IF($C$6=TRUE, Calculations!BL193,0)","v":0},{"$f":"IF($C$6=TRUE, Calculations!BM193,0)","v":0},{"$f":"IF($C$6=TRUE, Calculations!BN193,0)","v":0},{"$f":"IF($C$6=TRUE, Calculations!BO193,0)","v":0},{"$f":"IF($C$6=TRUE, Calculations!BP193,0)","v":0},{"$f":"IF($C$6=TRUE, Calculations!BQ193,0)","v":0},{"$f":"IF($C$6=TRUE, Calculations!BR193,0)","v":0},{"$f":"IF($C$6=TRUE, Calculations!BS193,0)","v":0},{"$f":"IF($C$6=TRUE, Calculations!BT193,0)","v":0},{"$f":"IF($C$6=TRUE, Calculations!BU193,0)","v":0},{"$f":"IF($C$6=TRUE, Calculations!BV193,0)","v":0},{"$f":"IF($C$6=TRUE, Calculations!BW193,0)","v":0},{"$f":"IF($C$6=TRUE, Calculations!BX193,0)","v":0},{"$f":"IF($C$6=TRUE, Calculations!BY193,0)","v":0},{"$f":"IF($C$6=TRUE, Calculations!BZ193,0)","v":0},{"$f":"IF($C$6=TRUE, Calculations!CA193,0)","v":0},{"$f":"IF($C$6=TRUE, Calculations!CB193,0)","v":0},{"$f":"IF($C$6=TRUE, Calculations!CC193,0)","v":0},{"$f":"IF($C$6=TRUE, Calculations!CD193,0)","v":0},{"$f":"IF($C$6=TRUE, Calculations!CE193,0)","v":0},{"$f":"IF($C$6=TRUE, Calculations!CF193,0)","v":0}]
[null,"Coal",{"$f":"IF($C$7=TRUE, Calculations!D215,0)","v":0},{"$f":"IF($C$7=TRUE, Calculations!E215,0)","v":0},{"$f":"IF($C$7=TRUE, Calculations!F215,0)","v":0},{"$f":"IF($C$7=TRUE, Calculations!G215,0)","v":0},{"$f":"IF($C$7=TRUE, Calculations!H215,0)","v":0},{"$f":"IF($C$7=TRUE, Calculations!I215,0)","v":0},{"$f":"IF($C$7=TRUE, Calculations!J215,0)","v":0},{"$f":"IF($C$7=TRUE, Calculations!K215,0)","v":0},{"$f":"IF($C$7=TRUE, Calculations!L215,0)","v":0},{"$f":"IF($C$7=TRUE, Calculations!M215,0)","v":0},{"$f":"IF($C$7=TRUE, Calculations!N215,0)","v":0},{"$f":"IF($C$7=TRUE, Calculations!O215,0)","v":0},{"$f":"IF($C$7=TRUE, Calculations!P215,0)","v":0},{"$f":"IF($C$7=TRUE, Calculations!Q215,0)","v":0},{"$f":"IF($C$7=TRUE, Calculations!R215,0)","v":0},{"$f":"IF($C$7=TRUE, Calculations!S215,0)","v":0},{"$f":"IF($C$7=TRUE, Calculations!T215,0)","v":0},{"$f":"IF($C$7=TRUE, Calculations!U215,0)","v":0},{"$f":"IF($C$7=TRUE, Calculations!V215,0)","v":0},{"$f":"IF($C$7=TRUE, Calculations!W215,0)","v":0},{"$f":"IF($C$7=TRUE, Calculations!X215,0)","v":0},{"$f":"IF($C$7=TRUE, Calculations!Y215,0)","v":0},{"$f":"IF($C$7=TRUE, Calculations!Z215,0)","v":0},{"$f":"IF($C$7=TRUE, Calculations!AA215,0)","v":0},{"$f":"IF($C$7=TRUE, Calculations!AB215,0)","v":0},{"$f":"IF($C$7=TRUE, Calculations!AC215,0)","v":0},{"$f":"IF($C$7=TRUE, Calculations!AD215,0)","v":0},{"$f":"IF($C$7=TRUE, Calculations!AE215,0)","v":0},{"$f":"IF($C$7=TRUE, Calculations!AF215,0)","v":0},{"$f":"IF($C$7=TRUE, Calculations!AG215,0)","v":0},{"$f":"IF($C$7=TRUE, Calculations!AH215,0)","v":0},{"$f":"IF($C$7=TRUE, Calculations!AI215,0)","v":0},{"$f":"IF($C$7=TRUE, Calculations!AJ215,0)","v":0},{"$f":"IF($C$7=TRUE, Calculations!AK215,0)","v":0},{"$f":"IF($C$7=TRUE, Calculations!AL215,0)","v":0},{"$f":"IF($C$7=TRUE, Calculations!AM215,0)","v":0},{"$f":"IF($C$7=TRUE, Calculations!AN215,0)","v":0},{"$f":"IF($C$7=TRUE, Calculations!AO215,0)","v":0},{"$f":"IF($C$7=TRUE, Calculations!AP215,0)","v":0},{"$f":"IF($C$7=TRUE, Calculations!AQ215,0)","v":0},{"$f":"IF($C$7=TRUE, Calculations!AR215,0)","v":0},{"$f":"IF($C$7=TRUE, Calculations!AS215,0)","v":0},{"$f":"IF($C$7=TRUE, Calculations!AT215,0)","v":0},{"$f":"IF($C$7=TRUE, Calculations!AU215,0)","v":0},{"$f":"IF($C$7=TRUE, Calculations!AV215,0)","v":0},{"$f":"IF($C$7=TRUE, Calculations!AW215,0)","v":0},{"$f":"IF($C$7=TRUE, Calculations!AX215,0)","v":0},{"$f":"IF($C$7=TRUE, Calculations!AY215,0)","v":0},{"$f":"IF($C$7=TRUE, Calculations!AZ215,0)","v":0},{"$f":"IF($C$7=TRUE, Calculations!BA215,0)","v":0},{"$f":"IF($C$7=TRUE, Calculations!BB215,0)","v":0},{"$f":"IF($C$7=TRUE, Calculations!BC215,0)","v":0},{"$f":"IF($C$7=TRUE, Calculations!BD215,0)","v":0},{"$f":"IF($C$7=TRUE, Calculations!BE215,0)","v":0},{"$f":"IF($C$7=TRUE, Calculations!BF215,0)","v":0},{"$f":"IF($C$7=TRUE, Calculations!BG215,0)","v":0},{"$f":"IF($C$7=TRUE, Calculations!BH215,0)","v":0},{"$f":"IF($C$7=TRUE, Calculations!BI215,0)","v":0},{"$f":"IF($C$7=TRUE, Calculations!BJ215,0)","v":0},{"$f":"IF($C$7=TRUE, Calculations!BK215,0)","v":0},{"$f":"IF($C$7=TRUE, Calculations!BL215,0)","v":0},{"$f":"IF($C$7=TRUE, Calculations!BM215,0)","v":0},{"$f":"IF($C$7=TRUE, Calculations!BN215,0)","v":0},{"$f":"IF($C$7=TRUE, Calculations!BO215,0)","v":0},{"$f":"IF($C$7=TRUE, Calculations!BP215,0)","v":0},{"$f":"IF($C$7=TRUE, Calculations!BQ215,0)","v":0},{"$f":"IF($C$7=TRUE, Calculations!BR215,0)","v":0},{"$f":"IF($C$7=TRUE, Calculations!BS215,0)","v":0},{"$f":"IF($C$7=TRUE, Calculations!BT215,0)","v":0},{"$f":"IF($C$7=TRUE, Calculations!BU215,0)","v":0},{"$f":"IF($C$7=TRUE, Calculations!BV215,0)","v":0},{"$f":"IF($C$7=TRUE, Calculations!BW215,0)","v":0},{"$f":"IF($C$7=TRUE, Calculations!BX215,0)","v":0},{"$f":"IF($C$7=TRUE, Calculations!BY215,0)","v":0},{"$f":"IF($C$7=TRUE, Calculations!BZ215,0)","v":0},{"$f":"IF($C$7=TRUE, Calculations!CA215,0)","v":0},{"$f":"IF($C$7=TRUE, Calculations!CB215,0)","v":0},{"$f":"IF($C$7=TRUE, Calculations!CC215,0)","v":0},{"$f":"IF($C$7=TRUE, Calculations!CD215,0)","v":0},{"$f":"IF($C$7=TRUE, Calculations!CE215,0)","v":0},{"$f":"IF($C$7=TRUE, Calculations!CF215,0)","v":0}]
[null,"Hydrocarbon Oils",{"$f":"IF($C$9=TRUE, Calculations!D237,0)","v":0},{"$f":"IF($C$9=TRUE, Calculations!E237,0)","v":0},{"$f":"IF($C$9=TRUE, Calculations!F237,0)","v":0},{"$f":"IF($C$9=TRUE, Calculations!G237,0)","v":0},{"$f":"IF($C$9=TRUE, Calculations!H237,0)","v":0},{"$f":"IF($C$9=TRUE, Calculations!I237,0)","v":0},{"$f":"IF($C$9=TRUE, Calculations!J237,0)","v":0},{"$f":"IF($C$9=TRUE, Calculations!K237,0)","v":0},{"$f":"IF($C$9=TRUE, Calculations!L237,0)","v":0},{"$f":"IF($C$9=TRUE, Calculations!M237,0)","v":0},{"$f":"IF($C$9=TRUE, Calculations!N237,0)","v":0},{"$f":"IF($C$9=TRUE, Calculations!O237,0)","v":0},{"$f":"IF($C$9=TRUE, Calculations!P237,0)","v":0},{"$f":"IF($C$9=TRUE, Calculations!Q237,0)","v":0},{"$f":"IF($C$9=TRUE, Calculations!R237,0)","v":0},{"$f":"IF($C$9=TRUE, Calculations!S237,0)","v":0},{"$f":"IF($C$9=TRUE, Calculations!T237,0)","v":0},{"$f":"IF($C$9=TRUE, Calculations!U237,0)","v":0},{"$f":"IF($C$9=TRUE, Calculations!V237,0)","v":0},{"$f":"IF($C$9=TRUE, Calculations!W237,0)","v":0},{"$f":"IF($C$9=TRUE, Calculations!X237,0)","v":0},{"$f":"IF($C$9=TRUE, Calculations!Y237,0)","v":0},{"$f":"IF($C$9=TRUE, Calculations!Z237,0)","v":0},{"$f":"IF($C$9=TRUE, Calculations!AA237,0)","v":0},{"$f":"IF($C$9=TRUE, Calculations!AB237,0)","v":0},{"$f":"IF($C$9=TRUE, Calculations!AC237,0)","v":0},{"$f":"IF($C$9=TRUE, Calculations!AD237,0)","v":0},{"$f":"IF($C$9=TRUE, Calculations!AE237,0)","v":0},{"$f":"IF($C$9=TRUE, Calculations!AF237,0)","v":0},{"$f":"IF($C$9=TRUE, Calculations!AG237,0)","v":0},{"$f":"IF($C$9=TRUE, Calculations!AH237,0)","v":0},{"$f":"IF($C$9=TRUE, Calculations!AI237,0)","v":0},{"$f":"IF($C$9=TRUE, Calculations!AJ237,0)","v":0},{"$f":"IF($C$9=TRUE, Calculations!AK237,0)","v":0},{"$f":"IF($C$9=TRUE, Calculations!AL237,0)","v":0},{"$f":"IF($C$9=TRUE, Calculations!AM237,0)","v":0},{"$f":"IF($C$9=TRUE, Calculations!AN237,0)","v":0},{"$f":"IF($C$9=TRUE, Calculations!AO237,0)","v":0},{"$f":"IF($C$9=TRUE, Calculations!AP237,0)","v":0},{"$f":"IF($C$9=TRUE, Calculations!AQ237,0)","v":0},{"$f":"IF($C$9=TRUE, Calculations!AR237,0)","v":0},{"$f":"IF($C$9=TRUE, Calculations!AS237,0)","v":0},{"$f":"IF($C$9=TRUE, Calculations!AT237,0)","v":0},{"$f":"IF($C$9=TRUE, Calculations!AU237,0)","v":0},{"$f":"IF($C$9=TRUE, Calculations!AV237,0)","v":0},{"$f":"IF($C$9=TRUE, Calculations!AW237,0)","v":0},{"$f":"IF($C$9=TRUE, Calculations!AX237,0)","v":0},{"$f":"IF($C$9=TRUE, Calculations!AY237,0)","v":0},{"$f":"IF($C$9=TRUE, Calculations!AZ237,0)","v":0},{"$f":"IF($C$9=TRUE, Calculations!BA237,0)","v":0},{"$f":"IF($C$9=TRUE, Calculations!BB237,0)","v":0},{"$f":"IF($C$9=TRUE, Calculations!BC237,0)","v":0},{"$f":"IF($C$9=TRUE, Calculations!BD237,0)","v":0},{"$f":"IF($C$9=TRUE, Calculations!BE237,0)","v":0},{"$f":"IF($C$9=TRUE, Calculations!BF237,0)","v":0},{"$f":"IF($C$9=TRUE, Calculations!BG237,0)","v":0},{"$f":"IF($C$9=TRUE, Calculations!BH237,0)","v":0},{"$f":"IF($C$9=TRUE, Calculations!BI237,0)","v":0},{"$f":"IF($C$9=TRUE, Calculations!BJ237,0)","v":0},{"$f":"IF($C$9=TRUE, Calculations!BK237,0)","v":0},{"$f":"IF($C$9=TRUE, Calculations!BL237,0)","v":0},{"$f":"IF($C$9=TRUE, Calculations!BM237,0)","v":0},{"$f":"IF($C$9=TRUE, Calculations!BN237,0)","v":0},{"$f":"IF($C$9=TRUE, Calculations!BO237,0)","v":0},{"$f":"IF($C$9=TRUE, Calculations!BP237,0)","v":0},{"$f":"IF($C$9=TRUE, Calculations!BQ237,0)","v":0},{"$f":"IF($C$9=TRUE, Calculations!BR237,0)","v":0},{"$f":"IF($C$9=TRUE, Calculations!BS237,0)","v":0},{"$f":"IF($C$9=TRUE, Calculations!BT237,0)","v":0},{"$f":"IF($C$9=TRUE, Calculations!BU237,0)","v":0},{"$f":"IF($C$9=TRUE, Calculations!BV237,0)","v":0},{"$f":"IF($C$9=TRUE, Calculations!BW237,0)","v":0},{"$f":"IF($C$9=TRUE, Calculations!BX237,0)","v":0},{"$f":"IF($C$9=TRUE, Calculations!BY237,0)","v":0},{"$f":"IF($C$9=TRUE, Calculations!BZ237,0)","v":0},{"$f":"IF($C$9=TRUE, Calculations!CA237,0)","v":0},{"$f":"IF($C$9=TRUE, Calculations!CB237,0)","v":0},{"$f":"IF($C$9=TRUE, Calculations!CC237,0)","v":0},{"$f":"IF($C$9=TRUE, Calculations!CD237,0)","v":0},{"$f":"IF($C$9=TRUE, Calculations!CE237,0)","v":0},{"$f":"IF($C$9=TRUE, Calculations!CF237,0)","v":0}]
[null,"Road Transport",{"$f":"IF($C$10=TRUE,Calculations!D253,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!E253,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!F253,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!G253,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!H253,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!I253,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!J253,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!K253,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!L253,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!M253,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!N253,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!O253,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!P253,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!Q253,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!R253,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!S253,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!T253,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!U253,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!V253,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!W253,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!X253,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!Y253,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!Z253,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!AA253,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!AB253,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!AC253,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!AD253,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!AE253,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!AF253,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!AG253,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!AH253,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!AI253,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!AJ253,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!AK253,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!AL253,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!AM253,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!AN253,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!AO253,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!AP253,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!AQ253,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!AR253,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!AS253,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!AT253,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!AU253,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!AV253,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!AW253,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!AX253,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!AY253,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!AZ253,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!BA253,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!BB253,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!BC253,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!BD253,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!BE253,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!BF253,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!BG253,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!BH253,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!BI253,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!BJ253,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!BK253,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!BL253,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!BM253,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!BN253,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!BO253,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!BP253,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!BQ253,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!BR253,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!BS253,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!BT253,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!BU253,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!BV253,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!BW253,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!BX253,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!BY253,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!BZ253,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!CA253,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!CB253,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!CC253,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!CD253,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!CE253,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!CF253,0)","v":0}]
[null,"CO2e"]
[null,"Gas",{"$f":"IF($C$6=TRUE,Calculations!D274,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!E274,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!F274,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!G274,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!H274,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!I274,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!J274,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!K274,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!L274,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!M274,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!N274,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!O274,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!P274,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!Q274,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!R274,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!S274,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!T274,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!U274,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!V274,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!W274,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!X274,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!Y274,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!Z274,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!AA274,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!AB274,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!AC274,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!AD274,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!AE274,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!AF274,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!AG274,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!AH274,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!AI274,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!AJ274,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!AK274,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!AL274,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!AM274,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!AN274,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!AO274,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!AP274,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!AQ274,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!AR274,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!AS274,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!AT274,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!AU274,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!AV274,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!AW274,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!AX274,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!AY274,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!AZ274,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!BA274,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!BB274,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!BC274,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!BD274,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!BE274,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!BF274,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!BG274,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!BH274,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!BI274,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!BJ274,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!BK274,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!BL274,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!BM274,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!BN274,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!BO274,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!BP274,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!BQ274,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!BR274,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!BS274,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!BT274,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!BU274,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!BV274,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!BW274,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!BX274,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!BY274,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!BZ274,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!CA274,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!CB274,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!CC274,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!CD274,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!CE274,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!CF274,0)","v":0}]
[null,"Coal",{"$f":"IF($C$7=TRUE,Calculations!D292,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!E292,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!F292,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!G292,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!H292,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!I292,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!J292,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!K292,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!L292,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!M292,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!N292,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!O292,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!P292,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!Q292,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!R292,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!S292,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!T292,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!U292,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!V292,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!W292,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!X292,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!Y292,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!Z292,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!AA292,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!AB292,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!AC292,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!AD292,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!AE292,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!AF292,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!AG292,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!AH292,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!AI292,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!AJ292,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!AK292,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!AL292,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!AM292,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!AN292,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!AO292,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!AP292,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!AQ292,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!AR292,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!AS292,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!AT292,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!AU292,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!AV292,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!AW292,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!AX292,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!AY292,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!AZ292,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!BA292,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!BB292,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!BC292,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!BD292,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!BE292,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!BF292,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!BG292,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!BH292,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!BI292,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!BJ292,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!BK292,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!BL292,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!BM292,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!BN292,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!BO292,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!BP292,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!BQ292,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!BR292,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!BS292,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!BT292,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!BU292,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!BV292,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!BW292,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!BX292,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!BY292,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!BZ292,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!CA292,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!CB292,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!CC292,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!CD292,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!CE292,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!CF292,0)","v":0}]
[null,"Hydrocarbon Oils",{"$f":"IF($C$9=TRUE,Calculations!D310,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!E310,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!F310,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!G310,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!H310,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!I310,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!J310,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!K310,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!L310,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!M310,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!N310,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!O310,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!P310,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!Q310,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!R310,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!S310,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!T310,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!U310,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!V310,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!W310,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!X310,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!Y310,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!Z310,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!AA310,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!AB310,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!AC310,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!AD310,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!AE310,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!AF310,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!AG310,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!AH310,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!AI310,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!AJ310,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!AK310,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!AL310,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!AM310,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!AN310,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!AO310,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!AP310,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!AQ310,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!AR310,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!AS310,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!AT310,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!AU310,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!AV310,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!AW310,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!AX310,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!AY310,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!AZ310,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!BA310,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!BB310,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!BC310,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!BD310,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!BE310,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!BF310,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!BG310,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!BH310,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!BI310,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!BJ310,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!BK310,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!BL310,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!BM310,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!BN310,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!BO310,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!BP310,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!BQ310,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!BR310,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!BS310,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!BT310,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!BU310,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!BV310,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!BW310,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!BX310,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!BY310,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!BZ310,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!CA310,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!CB310,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!CC310,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!CD310,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!CE310,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!CF310,0)","v":0}]
[null,"Road Transport",{"$f":"IF($C$10=TRUE,Calculations!D324,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!E324,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!F324,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!G324,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!H324,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!I324,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!J324,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!K324,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!L324,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!M324,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!N324,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!O324,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!P324,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!Q324,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!R324,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!S324,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!T324,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!U324,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!V324,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!W324,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!X324,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!Y324,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!Z324,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!AA324,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!AB324,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!AC324,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!AD324,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!AE324,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!AF324,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!AG324,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!AH324,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!AI324,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!AJ324,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!AK324,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!AL324,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!AM324,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!AN324,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!AO324,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!AP324,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!AQ324,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!AR324,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!AS324,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!AT324,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!AU324,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!AV324,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!AW324,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!AX324,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!AY324,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!AZ324,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!BA324,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!BB324,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!BC324,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!BD324,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!BE324,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!BF324,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!BG324,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!BH324,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!BI324,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!BJ324,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!BK324,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!BL324,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!BM324,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!BN324,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!BO324,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!BP324,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!BQ324,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!BR324,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!BS324,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!BT324,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!BU324,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!BV324,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!BW324,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!BX324,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!BY324,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!BZ324,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!CA324,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!CB324,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!CC324,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!CD324,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!CE324,0)","v":0},{"$f":"IF($C$10=TRUE,Calculations!CF324,0)","v":0}]
[null,"Air Quality"]
[null,"Gas",{"$f":"IF($C$6=TRUE,Calculations!D336,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!E336,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!F336,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!G336,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!H336,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!I336,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!J336,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!K336,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!L336,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!M336,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!N336,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!O336,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!P336,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!Q336,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!R336,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!S336,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!T336,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!U336,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!V336,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!W336,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!X336,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!Y336,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!Z336,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!AA336,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!AB336,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!AC336,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!AD336,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!AE336,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!AF336,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!AG336,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!AH336,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!AI336,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!AJ336,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!AK336,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!AL336,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!AM336,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!AN336,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!AO336,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!AP336,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!AQ336,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!AR336,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!AS336,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!AT336,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!AU336,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!AV336,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!AW336,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!AX336,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!AY336,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!AZ336,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!BA336,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!BB336,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!BC336,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!BD336,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!BE336,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!BF336,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!BG336,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!BH336,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!BI336,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!BJ336,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!BK336,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!BL336,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!BM336,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!BN336,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!BO336,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!BP336,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!BQ336,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!BR336,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!BS336,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!BT336,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!BU336,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!BV336,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!BW336,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!BX336,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!BY336,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!BZ336,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!CA336,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!CB336,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!CC336,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!CD336,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!CE336,0)","v":0},{"$f":"IF($C$6=TRUE,Calculations!CF336,0)","v":0}]
[null,"Coal",{"$f":"IF($C$7=TRUE,Calculations!D345,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!E345,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!F345,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!G345,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!H345,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!I345,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!J345,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!K345,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!L345,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!M345,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!N345,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!O345,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!P345,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!Q345,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!R345,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!S345,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!T345,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!U345,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!V345,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!W345,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!X345,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!Y345,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!Z345,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!AA345,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!AB345,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!AC345,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!AD345,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!AE345,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!AF345,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!AG345,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!AH345,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!AI345,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!AJ345,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!AK345,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!AL345,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!AM345,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!AN345,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!AO345,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!AP345,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!AQ345,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!AR345,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!AS345,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!AT345,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!AU345,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!AV345,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!AW345,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!AX345,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!AY345,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!AZ345,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!BA345,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!BB345,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!BC345,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!BD345,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!BE345,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!BF345,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!BG345,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!BH345,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!BI345,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!BJ345,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!BK345,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!BL345,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!BM345,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!BN345,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!BO345,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!BP345,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!BQ345,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!BR345,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!BS345,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!BT345,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!BU345,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!BV345,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!BW345,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!BX345,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!BY345,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!BZ345,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!CA345,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!CB345,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!CC345,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!CD345,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!CE345,0)","v":0},{"$f":"IF($C$7=TRUE,Calculations!CF345,0)","v":0}]
[null,"Hydrocarbon Oils",{"$f":"IF($C$9=TRUE,Calculations!D354,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!E354,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!F354,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!G354,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!H354,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!I354,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!J354,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!K354,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!L354,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!M354,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!N354,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!O354,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!P354,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!Q354,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!R354,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!S354,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!T354,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!U354,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!V354,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!W354,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!X354,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!Y354,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!Z354,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!AA354,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!AB354,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!AC354,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!AD354,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!AE354,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!AF354,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!AG354,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!AH354,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!AI354,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!AJ354,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!AK354,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!AL354,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!AM354,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!AN354,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!AO354,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!AP354,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!AQ354,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!AR354,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!AS354,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!AT354,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!AU354,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!AV354,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!AW354,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!AX354,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!AY354,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!AZ354,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!BA354,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!BB354,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!BC354,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!BD354,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!BE354,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!BF354,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!BG354,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!BH354,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!BI354,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!BJ354,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!BK354,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!BL354,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!BM354,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!BN354,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!BO354,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!BP354,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!BQ354,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!BR354,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!BS354,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!BT354,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!BU354,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!BV354,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!BW354,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!BX354,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!BY354,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!BZ354,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!CA354,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!CB354,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!CC354,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!CD354,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!CE354,0)","v":0},{"$f":"IF($C$9=TRUE,Calculations!CF354,0)","v":0}]
[null,"Road Transport",{"$f":"IF($C$10=TRUE,SUM(Calculations!D368,Calculations!D393),0)","v":0},{"$f":"IF($C$10=TRUE,SUM(Calculations!E368,Calculations!E393),0)","v":0},{"$f":"IF($C$10=TRUE,SUM(Calculations!F368,Calculations!F393),0)","v":0},{"$f":"IF($C$10=TRUE,SUM(Calculations!G368,Calculations!G393),0)","v":0},{"$f":"IF($C$10=TRUE,SUM(Calculations!H368,Calculations!H393),0)","v":0},{"$f":"IF($C$10=TRUE,SUM(Calculations!I368,Calculations!I393),0)","v":0},{"$f":"IF($C$10=TRUE,SUM(Calculations!J368,Calculations!J393),0)","v":0},{"$f":"IF($C$10=TRUE,SUM(Calculations!K368,Calculations!K393),0)","v":0},{"$f":"IF($C$10=TRUE,SUM(Calculations!L368,Calculations!L393),0)","v":0},{"$f":"IF($C$10=TRUE,SUM(Calculations!M368,Calculations!M393),0)","v":0},{"$f":"IF($C$10=TRUE,SUM(Calculations!N368,Calculations!N393),0)","v":0},{"$f":"IF($C$10=TRUE,SUM(Calculations!O368,Calculations!O393),0)","v":0},{"$f":"IF($C$10=TRUE,SUM(Calculations!P368,Calculations!P393),0)","v":0},{"$f":"IF($C$10=TRUE,SUM(Calculations!Q368,Calculations!Q393),0)","v":0},{"$f":"IF($C$10=TRUE,SUM(Calculations!R368,Calculations!R393),0)","v":0},{"$f":"IF($C$10=TRUE,SUM(Calculations!S368,Calculations!S393),0)","v":0},{"$f":"IF($C$10=TRUE,SUM(Calculations!T368,Calculations!T393),0)","v":0},{"$f":"IF($C$10=TRUE,SUM(Calculations!U368,Calculations!U393),0)","v":0},{"$f":"IF($C$10=TRUE,SUM(Calculations!V368,Calculations!V393),0)","v":0},{"$f":"IF($C$10=TRUE,SUM(Calculations!W368,Calculations!W393),0)","v":0},{"$f":"IF($C$10=TRUE,SUM(Calculations!X368,Calculations!X393),0)","v":0},{"$f":"IF($C$10=TRUE,SUM(Calculations!Y368,Calculations!Y393),0)","v":0},{"$f":"IF($C$10=TRUE,SUM(Calculations!Z368,Calculations!Z393),0)","v":0},{"$f":"IF($C$10=TRUE,SUM(Calculations!AA368,Calculations!AA393),0)","v":0},{"$f":"IF($C$10=TRUE,SUM(Calculations!AB368,Calculations!AB393),0)","v":0},{"$f":"IF($C$10=TRUE,SUM(Calculations!AC368,Calculations!AC393),0)","v":0},{"$f":"IF($C$10=TRUE,SUM(Calculations!AD368,Calculations!AD393),0)","v":0},{"$f":"IF($C$10=TRUE,SUM(Calculations!AE368,Calculations!AE393),0)","v":0},{"$f":"IF($C$10=TRUE,SUM(Calculations!AF368,Calculations!AF393),0)","v":0},{"$f":"IF($C$10=TRUE,SUM(Calculations!AG368,Calculations!AG393),0)","v":0},{"$f":"IF($C$10=TRUE,SUM(Calculations!AH368,Calculations!AH393),0)","v":0},{"$f":"IF($C$10=TRUE,SUM(Calculations!AI368,Calculations!AI393),0)","v":0},{"$f":"IF($C$10=TRUE,SUM(Calculations!AJ368,Calculations!AJ393),0)","v":0},{"$f":"IF($C$10=TRUE,SUM(Calculations!AK368,Calculations!AK393),0)","v":0},{"$f":"IF($C$10=TRUE,SUM(Calculations!AL368,Calculations!AL393),0)","v":0},{"$f":"IF($C$10=TRUE,SUM(Calculations!AM368,Calculations!AM393),0)","v":0},{"$f":"IF($C$10=TRUE,SUM(Calculations!AN368,Calculations!AN393),0)","v":0},{"$f":"IF($C$10=TRUE,SUM(Calculations!AO368,Calculations!AO393),0)","v":0},{"$f":"IF($C$10=TRUE,SUM(Calculations!AP368,Calculations!AP393),0)","v":0},{"$f":"IF($C$10=TRUE,SUM(Calculations!AQ368,Calculations!AQ393),0)","v":0},{"$f":"IF($C$10=TRUE,SUM(Calculations!AR368,Calculations!AR393),0)","v":0},{"$f":"IF($C$10=TRUE,SUM(Calculations!AS368,Calculations!AS393),0)","v":0},{"$f":"IF($C$10=TRUE,SUM(Calculations!AT368,Calculations!AT393),0)","v":0},{"$f":"IF($C$10=TRUE,SUM(Calculations!AU368,Calculations!AU393),0)","v":0},{"$f":"IF($C$10=TRUE,SUM(Calculations!AV368,Calculations!AV393),0)","v":0},{"$f":"IF($C$10=TRUE,SUM(Calculations!AW368,Calculations!AW393),0)","v":0},{"$f":"IF($C$10=TRUE,SUM(Calculations!AX368,Calculations!AX393),0)","v":0},{"$f":"IF($C$10=TRUE,SUM(Calculations!AY368,Calculations!AY393),0)","v":0},{"$f":"IF($C$10=TRUE,SUM(Calculations!AZ368,Calculations!AZ393),0)","v":0},{"$f":"IF($C$10=TRUE,SUM(Calculations!BA368,Calculations!BA393),0)","v":0},{"$f":"IF($C$10=TRUE,SUM(Calculations!BB368,Calculations!BB393),0)","v":0},{"$f":"IF($C$10=TRUE,SUM(Calculations!BC368,Calculations!BC393),0)","v":0},{"$f":"IF($C$10=TRUE,SUM(Calculations!BD368,Calculations!BD393),0)","v":0},{"$f":"IF($C$10=TRUE,SUM(Calculations!BE368,Calculations!BE393),0)","v":0},{"$f":"IF($C$10=TRUE,SUM(Calculations!BF368,Calculations!BF393),0)","v":0},{"$f":"IF($C$10=TRUE,SUM(Calculations!BG368,Calculations!BG393),0)","v":0},{"$f":"IF($C$10=TRUE,SUM(Calculations!BH368,Calculations!BH393),0)","v":0},{"$f":"IF($C$10=TRUE,SUM(Calculations!BI368,Calculations!BI393),0)","v":0},{"$f":"IF($C$10=TRUE,SUM(Calculations!BJ368,Calculations!BJ393),0)","v":0},{"$f":"IF($C$10=TRUE,SUM(Calculations!BK368,Calculations!BK393),0)","v":0},{"$f":"IF($C$10=TRUE,SUM(Calculations!BL368,Calculations!BL393),0)","v":0},{"$f":"IF($C$10=TRUE,SUM(Calculations!BM368,Calculations!BM393),0)","v":0},{"$f":"IF($C$10=TRUE,SUM(Calculations!BN368,Calculations!BN393),0)","v":0},{"$f":"IF($C$10=TRUE,SUM(Calculations!BO368,Calculations!BO393),0)","v":0},{"$f":"IF($C$10=TRUE,SUM(Calculations!BP368,Calculations!BP393),0)","v":0},{"$f":"IF($C$10=TRUE,SUM(Calculations!BQ368,Calculations!BQ393),0)","v":0},{"$f":"IF($C$10=TRUE,SUM(Calculations!BR368,Calculations!BR393),0)","v":0},{"$f":"IF($C$10=TRUE,SUM(Calculations!BS368,Calculations!BS393),0)","v":0},{"$f":"IF($C$10=TRUE,SUM(Calculations!BT368,Calculations!BT393),0)","v":0},{"$f":"IF($C$10=TRUE,SUM(Calculations!BU368,Calculations!BU393),0)","v":0},{"$f":"IF($C$10=TRUE,SUM(Calculations!BV368,Calculations!BV393),0)","v":0},{"$f":"IF($C$10=TRUE,SUM(Calculations!BW368,Calculations!BW393),0)","v":0},{"$f":"IF($C$10=TRUE,SUM(Calculations!BX368,Calculations!BX393),0)","v":0},{"$f":"IF($C$10=TRUE,SUM(Calculations!BY368,Calculations!BY393),0)","v":0},{"$f":"IF($C$10=TRUE,SUM(Calculations!BZ368,Calculations!BZ393),0)","v":0},{"$f":"IF($C$10=TRUE,SUM(Calculations!CA368,Calculations!CA393),0)","v":0},{"$f":"IF($C$10=TRUE,SUM(Calculations!CB368,Calculations!CB393),0)","v":0},{"$f":"IF($C$10=TRUE,SUM(Calculations!CC368,Calculations!CC393),0)","v":0},{"$f":"IF($C$10=TRUE,SUM(Calculations!CD368,Calculations!CD393),0)","v":0},{"$f":"IF($C$10=TRUE,SUM(Calculations!CE368,Calculations!CE393),0)","v":0},{"$f":"IF($C$10=TRUE,SUM(Calculations!CF368,Calculations!CF393),0)","v":0}]
[null,"Biomass",{"$f":"IF($C$11=TRUE,Calculations!D402,0)","v":0},{"$f":"IF($C$11=TRUE,Calculations!E402,0)","v":0},{"$f":"IF($C$11=TRUE,Calculations!F402,0)","v":0},{"$f":"IF($C$11=TRUE,Calculations!G402,0)","v":0},{"$f":"IF($C$11=TRUE,Calculations!H402,0)","v":0},{"$f":"IF($C$11=TRUE,Calculations!I402,0)","v":0},{"$f":"IF($C$11=TRUE,Calculations!J402,0)","v":0},{"$f":"IF($C$11=TRUE,Calculations!K402,0)","v":0},{"$f":"IF($C$11=TRUE,Calculations!L402,0)","v":0},{"$f":"IF($C$11=TRUE,Calculations!M402,0)","v":0},{"$f":"IF($C$11=TRUE,Calculations!N402,0)","v":0},{"$f":"IF($C$11=TRUE,Calculations!O402,0)","v":0},{"$f":"IF($C$11=TRUE,Calculations!P402,0)","v":0},{"$f":"IF($C$11=TRUE,Calculations!Q402,0)","v":0},{"$f":"IF($C$11=TRUE,Calculations!R402,0)","v":0},{"$f":"IF($C$11=TRUE,Calculations!S402,0)","v":0},{"$f":"IF($C$11=TRUE,Calculations!T402,0)","v":0},{"$f":"IF($C$11=TRUE,Calculations!U402,0)","v":0},{"$f":"IF($C$11=TRUE,Calculations!V402,0)","v":0},{"$f":"IF($C$11=TRUE,Calculations!W402,0)","v":0},{"$f":"IF($C$11=TRUE,Calculations!X402,0)","v":0},{"$f":"IF($C$11=TRUE,Calculations!Y402,0)","v":0},{"$f":"IF($C$11=TRUE,Calculations!Z402,0)","v":0},{"$f":"IF($C$11=TRUE,Calculations!AA402,0)","v":0},{"$f":"IF($C$11=TRUE,Calculations!AB402,0)","v":0},{"$f":"IF($C$11=TRUE,Calculations!AC402,0)","v":0},{"$f":"IF($C$11=TRUE,Calculations!AD402,0)","v":0},{"$f":"IF($C$11=TRUE,Calculations!AE402,0)","v":0},{"$f":"IF($C$11=TRUE,Calculations!AF402,0)","v":0},{"$f":"IF($C$11=TRUE,Calculations!AG402,0)","v":0},{"$f":"IF($C$11=TRUE,Calculations!AH402,0)","v":0},{"$f":"IF($C$11=TRUE,Calculations!AI402,0)","v":0},{"$f":"IF($C$11=TRUE,Calculations!AJ402,0)","v":0},{"$f":"IF($C$11=TRUE,Calculations!AK402,0)","v":0},{"$f":"IF($C$11=TRUE,Calculations!AL402,0)","v":0},{"$f":"IF($C$11=TRUE,Calculations!AM402,0)","v":0},{"$f":"IF($C$11=TRUE,Calculations!AN402,0)","v":0},{"$f":"IF($C$11=TRUE,Calculations!AO402,0)","v":0},{"$f":"IF($C$11=TRUE,Calculations!AP402,0)","v":0},{"$f":"IF($C$11=TRUE,Calculations!AQ402,0)","v":0},{"$f":"IF($C$11=TRUE,Calculations!AR402,0)","v":0},{"$f":"IF($C$11=TRUE,Calculations!AS402,0)","v":0},{"$f":"IF($C$11=TRUE,Calculations!AT402,0)","v":0},{"$f":"IF($C$11=TRUE,Calculations!AU402,0)","v":0},{"$f":"IF($C$11=TRUE,Calculations!AV402,0)","v":0},{"$f":"IF($C$11=TRUE,Calculations!AW402,0)","v":0},{"$f":"IF($C$11=TRUE,Calculations!AX402,0)","v":0},{"$f":"IF($C$11=TRUE,Calculations!AY402,0)","v":0},{"$f":"IF($C$11=TRUE,Calculations!AZ402,0)","v":0},{"$f":"IF($C$11=TRUE,Calculations!BA402,0)","v":0},{"$f":"IF($C$11=TRUE,Calculations!BB402,0)","v":0},{"$f":"IF($C$11=TRUE,Calculations!BC402,0)","v":0},{"$f":"IF($C$11=TRUE,Calculations!BD402,0)","v":0},{"$f":"IF($C$11=TRUE,Calculations!BE402,0)","v":0},{"$f":"IF($C$11=TRUE,Calculations!BF402,0)","v":0},{"$f":"IF($C$11=TRUE,Calculations!BG402,0)","v":0},{"$f":"IF($C$11=TRUE,Calculations!BH402,0)","v":0},{"$f":"IF($C$11=TRUE,Calculations!BI402,0)","v":0},{"$f":"IF($C$11=TRUE,Calculations!BJ402,0)","v":0},{"$f":"IF($C$11=TRUE,Calculations!BK402,0)","v":0},{"$f":"IF($C$11=TRUE,Calculations!BL402,0)","v":0},{"$f":"IF($C$11=TRUE,Calculations!BM402,0)","v":0},{"$f":"IF($C$11=TRUE,Calculations!BN402,0)","v":0},{"$f":"IF($C$11=TRUE,Calculations!BO402,0)","v":0},{"$f":"IF($C$11=TRUE,Calculations!BP402,0)","v":0},{"$f":"IF($C$11=TRUE,Calculations!BQ402,0)","v":0},{"$f":"IF($C$11=TRUE,Calculations!BR402,0)","v":0},{"$f":"IF($C$11=TRUE,Calculations!BS402,0)","v":0},{"$f":"IF($C$11=TRUE,Calculations!BT402,0)","v":0},{"$f":"IF($C$11=TRUE,Calculations!BU402,0)","v":0},{"$f":"IF($C$11=TRUE,Calculations!BV402,0)","v":0},{"$f":"IF($C$11=TRUE,Calculations!BW402,0)","v":0},{"$f":"IF($C$11=TRUE,Calculations!BX402,0)","v":0},{"$f":"IF($C$11=TRUE,Calculations!BY402,0)","v":0},{"$f":"IF($C$11=TRUE,Calculations!BZ402,0)","v":0},{"$f":"IF($C$11=TRUE,Calculations!CA402,0)","v":0},{"$f":"IF($C$11=TRUE,Calculations!CB402,0)","v":0},{"$f":"IF($C$11=TRUE,Calculations!CC402,0)","v":0},{"$f":"IF($C$11=TRUE,Calculations!CD402,0)","v":0},{"$f":"IF($C$11=TRUE,Calculations!CE402,0)","v":0},{"$f":"IF($C$11=TRUE,Calculations!CF402,0)","v":0}]
[]
[null,null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,"Without Optimism Bias"]
[null,"Energy Usage",{"$f":"SUM(C15:C15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE15:AE15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BK15:BK15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Rebound",{"$f":"SUM(C17:C17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE17:AE17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BK17:BK17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CO2e",{"$f":"SUM(C19:C19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE19:AE19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BK19:BK19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Air Quality",{"$f":"SUM(C21:C21)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE21:AE21)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BK21:BK21)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Economic",{"$f":"C48+C50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE48+AE50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BK48+BK50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Social",{"$f":"C49+C51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE49+AE51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BK49+BK51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"With Optimism Bias"]
[null,"Energy Usage",{"$f":"C48*(1+'Energy Input'!$N$24)","v":0},{"$f":"D48*(1+'Energy Input'!$N$24)","v":0},{"$f":"E48*(1+'Energy Input'!$N$24)","v":0},{"$f":"F48*(1+'Energy Input'!$N$24)","v":0},{"$f":"G48*(1+'Energy Input'!$N$24)","v":0},{"$f":"H48*(1+'Energy Input'!$N$24)","v":0},{"$f":"I48*(1+'Energy Input'!$N$24)","v":0},{"$f":"J48*(1+'Energy Input'!$N$24)","v":0},{"$f":"K48*(1+'Energy Input'!$N$24)","v":0},{"$f":"L48*(1+'Energy Input'!$N$24)","v":0},{"$f":"M48*(1+'Energy Input'!$N$24)","v":0},{"$f":"N48*(1+'Energy Input'!$N$24)","v":0},{"$f":"O48*(1+'Energy Input'!$N$24)","v":0},{"$f":"P48*(1+'Energy Input'!$N$24)","v":0},{"$f":"Q48*(1+'Energy Input'!$N$24)","v":0},{"$f":"R48*(1+'Energy Input'!$N$24)","v":0},{"$f":"S48*(1+'Energy Input'!$N$24)","v":0},{"$f":"T48*(1+'Energy Input'!$N$24)","v":0},{"$f":"U48*(1+'Energy Input'!$N$24)","v":0},{"$f":"V48*(1+'Energy Input'!$N$24)","v":0},{"$f":"W48*(1+'Energy Input'!$N$24)","v":0},{"$f":"X48*(1+'Energy Input'!$N$24)","v":0},{"$f":"Y48*(1+'Energy Input'!$N$24)","v":0},{"$f":"Z48*(1+'Energy Input'!$N$24)","v":0},{"$f":"AA48*(1+'Energy Input'!$N$24)","v":0},{"$f":"AB48*(1+'Energy Input'!$N$24)","v":0},{"$f":"AC48*(1+'Energy Input'!$N$24)","v":0},{"$f":"AD48*(1+'Energy Input'!$N$24)","v":0},{"$f":"AE48*(1+'Energy Input'!$N$24)","v":0},{"$f":"AF48*(1+'Energy Input'!$N$24)","v":0},{"$f":"AG48*(1+'Energy Input'!$N$24)","v":0},{"$f":"AH48*(1+'Energy Input'!$N$24)","v":0},{"$f":"AI48*(1+'Energy Input'!$N$24)","v":0},{"$f":"AJ48*(1+'Energy Input'!$N$24)","v":0},{"$f":"AK48*(1+'Energy Input'!$N$24)","v":0},{"$f":"AL48*(1+'Energy Input'!$N$24)","v":0},{"$f":"AM48*(1+'Energy Input'!$N$24)","v":0},{"$f":"AN48*(1+'Energy Input'!$N$24)","v":0},{"$f":"AO48*(1+'Energy Input'!$N$24)","v":0},{"$f":"AP48*(1+'Energy Input'!$N$24)","v":0},{"$f":"AQ48*(1+'Energy Input'!$N$24)","v":0},{"$f":"AR48*(1+'Energy Input'!$N$24)","v":0},{"$f":"AS48*(1+'Energy Input'!$N$24)","v":0},{"$f":"AT48*(1+'Energy Input'!$N$24)","v":0},{"$f":"AU48*(1+'Energy Input'!$N$24)","v":0},{"$f":"AV48*(1+'Energy Input'!$N$24)","v":0},{"$f":"AW48*(1+'Energy Input'!$N$24)","v":0},{"$f":"AX48*(1+'Energy Input'!$N$24)","v":0},{"$f":"AY48*(1+'Energy Input'!$N$24)","v":0},{"$f":"AZ48*(1+'Energy Input'!$N$24)","v":0},{"$f":"BA48*(1+'Energy Input'!$N$24)","v":0},{"$f":"BB48*(1+'Energy Input'!$N$24)","v":0},{"$f":"BC48*(1+'Energy Input'!$N$24)","v":0},{"$f":"BD48*(1+'Energy Input'!$N$24)","v":0},{"$f":"BE48*(1+'Energy Input'!$N$24)","v":0},{"$f":"BF48*(1+'Energy Input'!$N$24)","v":0},{"$f":"BG48*(1+'Energy Input'!$N$24)","v":0},{"$f":"BH48*(1+'Energy Input'!$N$24)","v":0},{"$f":"BI48*(1+'Energy Input'!$N$24)","v":0},{"$f":"BJ48*(1+'Energy Input'!$N$24)","v":0},{"$f":"BK48*(1+'Energy Input'!$N$24)","v":0},{"$f":"BL48*(1+'Energy Input'!$N$24)","v":0},{"$f":"BM48*(1+'Energy Input'!$N$24)","v":0},{"$f":"BN48*(1+'Energy Input'!$N$24)","v":0},{"$f":"BO48*(1+'Energy Input'!$N$24)","v":0},{"$f":"BP48*(1+'Energy Input'!$N$24)","v":0},{"$f":"BQ48*(1+'Energy Input'!$N$24)","v":0},{"$f":"BR48*(1+'Energy Input'!$N$24)","v":0},{"$f":"BS48*(1+'Energy Input'!$N$24)","v":0},{"$f":"BT48*(1+'Energy Input'!$N$24)","v":0},{"$f":"BU48*(1+'Energy Input'!$N$24)","v":0},{"$f":"BV48*(1+'Energy Input'!$N$24)","v":0},{"$f":"BW48*(1+'Energy Input'!$N$24)","v":0},{"$f":"BX48*(1+'Energy Input'!$N$24)","v":0},{"$f":"BY48*(1+'Energy Input'!$N$24)","v":0},{"$f":"BZ48*(1+'Energy Input'!$N$24)","v":0},{"$f":"CA48*(1+'Energy Input'!$N$24)","v":0},{"$f":"CB48*(1+'Energy Input'!$N$24)","v":0},{"$f":"CC48*(1+'Energy Input'!$N$24)","v":0},{"$f":"CD48*(1+'Energy Input'!$N$24)","v":0},{"$f":"CE48*(1+'Energy Input'!$N$24)","v":0}]
[null,"Rebound",{"$f":"C49*(1+'Energy Input'!$N$24)","v":0},{"$f":"D49*(1+'Energy Input'!$N$24)","v":0},{"$f":"E49*(1+'Energy Input'!$N$24)","v":0},{"$f":"F49*(1+'Energy Input'!$N$24)","v":0},{"$f":"G49*(1+'Energy Input'!$N$24)","v":0},{"$f":"H49*(1+'Energy Input'!$N$24)","v":0},{"$f":"I49*(1+'Energy Input'!$N$24)","v":0},{"$f":"J49*(1+'Energy Input'!$N$24)","v":0},{"$f":"K49*(1+'Energy Input'!$N$24)","v":0},{"$f":"L49*(1+'Energy Input'!$N$24)","v":0},{"$f":"M49*(1+'Energy Input'!$N$24)","v":0},{"$f":"N49*(1+'Energy Input'!$N$24)","v":0},{"$f":"O49*(1+'Energy Input'!$N$24)","v":0},{"$f":"P49*(1+'Energy Input'!$N$24)","v":0},{"$f":"Q49*(1+'Energy Input'!$N$24)","v":0},{"$f":"R49*(1+'Energy Input'!$N$24)","v":0},{"$f":"S49*(1+'Energy Input'!$N$24)","v":0},{"$f":"T49*(1+'Energy Input'!$N$24)","v":0},{"$f":"U49*(1+'Energy Input'!$N$24)","v":0},{"$f":"V49*(1+'Energy Input'!$N$24)","v":0},{"$f":"W49*(1+'Energy Input'!$N$24)","v":0},{"$f":"X49*(1+'Energy Input'!$N$24)","v":0},{"$f":"Y49*(1+'Energy Input'!$N$24)","v":0},{"$f":"Z49*(1+'Energy Input'!$N$24)","v":0},{"$f":"AA49*(1+'Energy Input'!$N$24)","v":0},{"$f":"AB49*(1+'Energy Input'!$N$24)","v":0},{"$f":"AC49*(1+'Energy Input'!$N$24)","v":0},{"$f":"AD49*(1+'Energy Input'!$N$24)","v":0},{"$f":"AE49*(1+'Energy Input'!$N$24)","v":0},{"$f":"AF49*(1+'Energy Input'!$N$24)","v":0},{"$f":"AG49*(1+'Energy Input'!$N$24)","v":0},{"$f":"AH49*(1+'Energy Input'!$N$24)","v":0},{"$f":"AI49*(1+'Energy Input'!$N$24)","v":0},{"$f":"AJ49*(1+'Energy Input'!$N$24)","v":0},{"$f":"AK49*(1+'Energy Input'!$N$24)","v":0},{"$f":"AL49*(1+'Energy Input'!$N$24)","v":0},{"$f":"AM49*(1+'Energy Input'!$N$24)","v":0},{"$f":"AN49*(1+'Energy Input'!$N$24)","v":0},{"$f":"AO49*(1+'Energy Input'!$N$24)","v":0},{"$f":"AP49*(1+'Energy Input'!$N$24)","v":0},{"$f":"AQ49*(1+'Energy Input'!$N$24)","v":0},{"$f":"AR49*(1+'Energy Input'!$N$24)","v":0},{"$f":"AS49*(1+'Energy Input'!$N$24)","v":0},{"$f":"AT49*(1+'Energy Input'!$N$24)","v":0},{"$f":"AU49*(1+'Energy Input'!$N$24)","v":0},{"$f":"AV49*(1+'Energy Input'!$N$24)","v":0},{"$f":"AW49*(1+'Energy Input'!$N$24)","v":0},{"$f":"AX49*(1+'Energy Input'!$N$24)","v":0},{"$f":"AY49*(1+'Energy Input'!$N$24)","v":0},{"$f":"AZ49*(1+'Energy Input'!$N$24)","v":0},{"$f":"BA49*(1+'Energy Input'!$N$24)","v":0},{"$f":"BB49*(1+'Energy Input'!$N$24)","v":0},{"$f":"BC49*(1+'Energy Input'!$N$24)","v":0},{"$f":"BD49*(1+'Energy Input'!$N$24)","v":0},{"$f":"BE49*(1+'Energy Input'!$N$24)","v":0},{"$f":"BF49*(1+'Energy Input'!$N$24)","v":0},{"$f":"BG49*(1+'Energy Input'!$N$24)","v":0},{"$f":"BH49*(1+'Energy Input'!$N$24)","v":0},{"$f":"BI49*(1+'Energy Input'!$N$24)","v":0},{"$f":"BJ49*(1+'Energy Input'!$N$24)","v":0},{"$f":"BK49*(1+'Energy Input'!$N$24)","v":0},{"$f":"BL49*(1+'Energy Input'!$N$24)","v":0},{"$f":"BM49*(1+'Energy Input'!$N$24)","v":0},{"$f":"BN49*(1+'Energy Input'!$N$24)","v":0},{"$f":"BO49*(1+'Energy Input'!$N$24)","v":0},{"$f":"BP49*(1+'Energy Input'!$N$24)","v":0},{"$f":"BQ49*(1+'Energy Input'!$N$24)","v":0},{"$f":"BR49*(1+'Energy Input'!$N$24)","v":0},{"$f":"BS49*(1+'Energy Input'!$N$24)","v":0},{"$f":"BT49*(1+'Energy Input'!$N$24)","v":0},{"$f":"BU49*(1+'Energy Input'!$N$24)","v":0},{"$f":"BV49*(1+'Energy Input'!$N$24)","v":0},{"$f":"BW49*(1+'Energy Input'!$N$24)","v":0},{"$f":"BX49*(1+'Energy Input'!$N$24)","v":0},{"$f":"BY49*(1+'Energy Input'!$N$24)","v":0},{"$f":"BZ49*(1+'Energy Input'!$N$24)","v":0},{"$f":"CA49*(1+'Energy Input'!$N$24)","v":0},{"$f":"CB49*(1+'Energy Input'!$N$24)","v":0},{"$f":"CC49*(1+'Energy Input'!$N$24)","v":0},{"$f":"CD49*(1+'Energy Input'!$N$24)","v":0},{"$f":"CE49*(1+'Energy Input'!$N$24)","v":0}]
[null,"CO2e",{"$f":"C50*(1+'Energy Input'!$N$24)","v":0},{"$f":"D50*(1+'Energy Input'!$N$24)","v":0},{"$f":"E50*(1+'Energy Input'!$N$24)","v":0},{"$f":"F50*(1+'Energy Input'!$N$24)","v":0},{"$f":"G50*(1+'Energy Input'!$N$24)","v":0},{"$f":"H50*(1+'Energy Input'!$N$24)","v":0},{"$f":"I50*(1+'Energy Input'!$N$24)","v":0},{"$f":"J50*(1+'Energy Input'!$N$24)","v":0},{"$f":"K50*(1+'Energy Input'!$N$24)","v":0},{"$f":"L50*(1+'Energy Input'!$N$24)","v":0},{"$f":"M50*(1+'Energy Input'!$N$24)","v":0},{"$f":"N50*(1+'Energy Input'!$N$24)","v":0},{"$f":"O50*(1+'Energy Input'!$N$24)","v":0},{"$f":"P50*(1+'Energy Input'!$N$24)","v":0},{"$f":"Q50*(1+'Energy Input'!$N$24)","v":0},{"$f":"R50*(1+'Energy Input'!$N$24)","v":0},{"$f":"S50*(1+'Energy Input'!$N$24)","v":0},{"$f":"T50*(1+'Energy Input'!$N$24)","v":0},{"$f":"U50*(1+'Energy Input'!$N$24)","v":0},{"$f":"V50*(1+'Energy Input'!$N$24)","v":0},{"$f":"W50*(1+'Energy Input'!$N$24)","v":0},{"$f":"X50*(1+'Energy Input'!$N$24)","v":0},{"$f":"Y50*(1+'Energy Input'!$N$24)","v":0},{"$f":"Z50*(1+'Energy Input'!$N$24)","v":0},{"$f":"AA50*(1+'Energy Input'!$N$24)","v":0},{"$f":"AB50*(1+'Energy Input'!$N$24)","v":0},{"$f":"AC50*(1+'Energy Input'!$N$24)","v":0},{"$f":"AD50*(1+'Energy Input'!$N$24)","v":0},{"$f":"AE50*(1+'Energy Input'!$N$24)","v":0},{"$f":"AF50*(1+'Energy Input'!$N$24)","v":0},{"$f":"AG50*(1+'Energy Input'!$N$24)","v":0},{"$f":"AH50*(1+'Energy Input'!$N$24)","v":0},{"$f":"AI50*(1+'Energy Input'!$N$24)","v":0},{"$f":"AJ50*(1+'Energy Input'!$N$24)","v":0},{"$f":"AK50*(1+'Energy Input'!$N$24)","v":0},{"$f":"AL50*(1+'Energy Input'!$N$24)","v":0},{"$f":"AM50*(1+'Energy Input'!$N$24)","v":0},{"$f":"AN50*(1+'Energy Input'!$N$24)","v":0},{"$f":"AO50*(1+'Energy Input'!$N$24)","v":0},{"$f":"AP50*(1+'Energy Input'!$N$24)","v":0},{"$f":"AQ50*(1+'Energy Input'!$N$24)","v":0},{"$f":"AR50*(1+'Energy Input'!$N$24)","v":0},{"$f":"AS50*(1+'Energy Input'!$N$24)","v":0},{"$f":"AT50*(1+'Energy Input'!$N$24)","v":0},{"$f":"AU50*(1+'Energy Input'!$N$24)","v":0},{"$f":"AV50*(1+'Energy Input'!$N$24)","v":0},{"$f":"AW50*(1+'Energy Input'!$N$24)","v":0},{"$f":"AX50*(1+'Energy Input'!$N$24)","v":0},{"$f":"AY50*(1+'Energy Input'!$N$24)","v":0},{"$f":"AZ50*(1+'Energy Input'!$N$24)","v":0},{"$f":"BA50*(1+'Energy Input'!$N$24)","v":0},{"$f":"BB50*(1+'Energy Input'!$N$24)","v":0},{"$f":"BC50*(1+'Energy Input'!$N$24)","v":0},{"$f":"BD50*(1+'Energy Input'!$N$24)","v":0},{"$f":"BE50*(1+'Energy Input'!$N$24)","v":0},{"$f":"BF50*(1+'Energy Input'!$N$24)","v":0},{"$f":"BG50*(1+'Energy Input'!$N$24)","v":0},{"$f":"BH50*(1+'Energy Input'!$N$24)","v":0},{"$f":"BI50*(1+'Energy Input'!$N$24)","v":0},{"$f":"BJ50*(1+'Energy Input'!$N$24)","v":0},{"$f":"BK50*(1+'Energy Input'!$N$24)","v":0},{"$f":"BL50*(1+'Energy Input'!$N$24)","v":0},{"$f":"BM50*(1+'Energy Input'!$N$24)","v":0},{"$f":"BN50*(1+'Energy Input'!$N$24)","v":0},{"$f":"BO50*(1+'Energy Input'!$N$24)","v":0},{"$f":"BP50*(1+'Energy Input'!$N$24)","v":0},{"$f":"BQ50*(1+'Energy Input'!$N$24)","v":0},{"$f":"BR50*(1+'Energy Input'!$N$24)","v":0},{"$f":"BS50*(1+'Energy Input'!$N$24)","v":0},{"$f":"BT50*(1+'Energy Input'!$N$24)","v":0},{"$f":"BU50*(1+'Energy Input'!$N$24)","v":0},{"$f":"BV50*(1+'Energy Input'!$N$24)","v":0},{"$f":"BW50*(1+'Energy Input'!$N$24)","v":0},{"$f":"BX50*(1+'Energy Input'!$N$24)","v":0},{"$f":"BY50*(1+'Energy Input'!$N$24)","v":0},{"$f":"BZ50*(1+'Energy Input'!$N$24)","v":0},{"$f":"CA50*(1+'Energy Input'!$N$24)","v":0},{"$f":"CB50*(1+'Energy Input'!$N$24)","v":0},{"$f":"CC50*(1+'Energy Input'!$N$24)","v":0},{"$f":"CD50*(1+'Energy Input'!$N$24)","v":0},{"$f":"CE50*(1+'Energy Input'!$N$24)","v":0}]
[null,"Air Quality",{"$f":"C51*(1+'Energy Input'!$N$24)","v":0},{"$f":"D51*(1+'Energy Input'!$N$24)","v":0},{"$f":"E51*(1+'Energy Input'!$N$24)","v":0},{"$f":"F51*(1+'Energy Input'!$N$24)","v":0},{"$f":"G51*(1+'Energy Input'!$N$24)","v":0},{"$f":"H51*(1+'Energy Input'!$N$24)","v":0},{"$f":"I51*(1+'Energy Input'!$N$24)","v":0},{"$f":"J51*(1+'Energy Input'!$N$24)","v":0},{"$f":"K51*(1+'Energy Input'!$N$24)","v":0},{"$f":"L51*(1+'Energy Input'!$N$24)","v":0},{"$f":"M51*(1+'Energy Input'!$N$24)","v":0},{"$f":"N51*(1+'Energy Input'!$N$24)","v":0},{"$f":"O51*(1+'Energy Input'!$N$24)","v":0},{"$f":"P51*(1+'Energy Input'!$N$24)","v":0},{"$f":"Q51*(1+'Energy Input'!$N$24)","v":0},{"$f":"R51*(1+'Energy Input'!$N$24)","v":0},{"$f":"S51*(1+'Energy Input'!$N$24)","v":0},{"$f":"T51*(1+'Energy Input'!$N$24)","v":0},{"$f":"U51*(1+'Energy Input'!$N$24)","v":0},{"$f":"V51*(1+'Energy Input'!$N$24)","v":0},{"$f":"W51*(1+'Energy Input'!$N$24)","v":0},{"$f":"X51*(1+'Energy Input'!$N$24)","v":0},{"$f":"Y51*(1+'Energy Input'!$N$24)","v":0},{"$f":"Z51*(1+'Energy Input'!$N$24)","v":0},{"$f":"AA51*(1+'Energy Input'!$N$24)","v":0},{"$f":"AB51*(1+'Energy Input'!$N$24)","v":0},{"$f":"AC51*(1+'Energy Input'!$N$24)","v":0},{"$f":"AD51*(1+'Energy Input'!$N$24)","v":0},{"$f":"AE51*(1+'Energy Input'!$N$24)","v":0},{"$f":"AF51*(1+'Energy Input'!$N$24)","v":0},{"$f":"AG51*(1+'Energy Input'!$N$24)","v":0},{"$f":"AH51*(1+'Energy Input'!$N$24)","v":0},{"$f":"AI51*(1+'Energy Input'!$N$24)","v":0},{"$f":"AJ51*(1+'Energy Input'!$N$24)","v":0},{"$f":"AK51*(1+'Energy Input'!$N$24)","v":0},{"$f":"AL51*(1+'Energy Input'!$N$24)","v":0},{"$f":"AM51*(1+'Energy Input'!$N$24)","v":0},{"$f":"AN51*(1+'Energy Input'!$N$24)","v":0},{"$f":"AO51*(1+'Energy Input'!$N$24)","v":0},{"$f":"AP51*(1+'Energy Input'!$N$24)","v":0},{"$f":"AQ51*(1+'Energy Input'!$N$24)","v":0},{"$f":"AR51*(1+'Energy Input'!$N$24)","v":0},{"$f":"AS51*(1+'Energy Input'!$N$24)","v":0},{"$f":"AT51*(1+'Energy Input'!$N$24)","v":0},{"$f":"AU51*(1+'Energy Input'!$N$24)","v":0},{"$f":"AV51*(1+'Energy Input'!$N$24)","v":0},{"$f":"AW51*(1+'Energy Input'!$N$24)","v":0},{"$f":"AX51*(1+'Energy Input'!$N$24)","v":0},{"$f":"AY51*(1+'Energy Input'!$N$24)","v":0},{"$f":"AZ51*(1+'Energy Input'!$N$24)","v":0},{"$f":"BA51*(1+'Energy Input'!$N$24)","v":0},{"$f":"BB51*(1+'Energy Input'!$N$24)","v":0},{"$f":"BC51*(1+'Energy Input'!$N$24)","v":0},{"$f":"BD51*(1+'Energy Input'!$N$24)","v":0},{"$f":"BE51*(1+'Energy Input'!$N$24)","v":0},{"$f":"BF51*(1+'Energy Input'!$N$24)","v":0},{"$f":"BG51*(1+'Energy Input'!$N$24)","v":0},{"$f":"BH51*(1+'Energy Input'!$N$24)","v":0},{"$f":"BI51*(1+'Energy Input'!$N$24)","v":0},{"$f":"BJ51*(1+'Energy Input'!$N$24)","v":0},{"$f":"BK51*(1+'Energy Input'!$N$24)","v":0},{"$f":"BL51*(1+'Energy Input'!$N$24)","v":0},{"$f":"BM51*(1+'Energy Input'!$N$24)","v":0},{"$f":"BN51*(1+'Energy Input'!$N$24)","v":0},{"$f":"BO51*(1+'Energy Input'!$N$24)","v":0},{"$f":"BP51*(1+'Energy Input'!$N$24)","v":0},{"$f":"BQ51*(1+'Energy Input'!$N$24)","v":0},{"$f":"BR51*(1+'Energy Input'!$N$24)","v":0},{"$f":"BS51*(1+'Energy Input'!$N$24)","v":0},{"$f":"BT51*(1+'Energy Input'!$N$24)","v":0},{"$f":"BU51*(1+'Energy Input'!$N$24)","v":0},{"$f":"BV51*(1+'Energy Input'!$N$24)","v":0},{"$f":"BW51*(1+'Energy Input'!$N$24)","v":0},{"$f":"BX51*(1+'Energy Input'!$N$24)","v":0},{"$f":"BY51*(1+'Energy Input'!$N$24)","v":0},{"$f":"BZ51*(1+'Energy Input'!$N$24)","v":0},{"$f":"CA51*(1+'Energy Input'!$N$24)","v":0},{"$f":"CB51*(1+'Energy Input'!$N$24)","v":0},{"$f":"CC51*(1+'Energy Input'!$N$24)","v":0},{"$f":"CD51*(1+'Energy Input'!$N$24)","v":0},{"$f":"CE51*(1+'Energy Input'!$N$24)","v":0}]
[null,"Economic ",{"$f":"C52*(1+'Energy Input'!$N$24)","v":0},{"$f":"D52*(1+'Energy Input'!$N$24)","v":0},{"$f":"E52*(1+'Energy Input'!$N$24)","v":0},{"$f":"F52*(1+'Energy Input'!$N$24)","v":0},{"$f":"G52*(1+'Energy Input'!$N$24)","v":0},{"$f":"H52*(1+'Energy Input'!$N$24)","v":0},{"$f":"I52*(1+'Energy Input'!$N$24)","v":0},{"$f":"J52*(1+'Energy Input'!$N$24)","v":0},{"$f":"K52*(1+'Energy Input'!$N$24)","v":0},{"$f":"L52*(1+'Energy Input'!$N$24)","v":0},{"$f":"M52*(1+'Energy Input'!$N$24)","v":0},{"$f":"N52*(1+'Energy Input'!$N$24)","v":0},{"$f":"O52*(1+'Energy Input'!$N$24)","v":0},{"$f":"P52*(1+'Energy Input'!$N$24)","v":0},{"$f":"Q52*(1+'Energy Input'!$N$24)","v":0},{"$f":"R52*(1+'Energy Input'!$N$24)","v":0},{"$f":"S52*(1+'Energy Input'!$N$24)","v":0},{"$f":"T52*(1+'Energy Input'!$N$24)","v":0},{"$f":"U52*(1+'Energy Input'!$N$24)","v":0},{"$f":"V52*(1+'Energy Input'!$N$24)","v":0},{"$f":"W52*(1+'Energy Input'!$N$24)","v":0},{"$f":"X52*(1+'Energy Input'!$N$24)","v":0},{"$f":"Y52*(1+'Energy Input'!$N$24)","v":0},{"$f":"Z52*(1+'Energy Input'!$N$24)","v":0},{"$f":"AA52*(1+'Energy Input'!$N$24)","v":0},{"$f":"AB52*(1+'Energy Input'!$N$24)","v":0},{"$f":"AC52*(1+'Energy Input'!$N$24)","v":0},{"$f":"AD52*(1+'Energy Input'!$N$24)","v":0},{"$f":"AE52*(1+'Energy Input'!$N$24)","v":0},{"$f":"AF52*(1+'Energy Input'!$N$24)","v":0},{"$f":"AG52*(1+'Energy Input'!$N$24)","v":0},{"$f":"AH52*(1+'Energy Input'!$N$24)","v":0},{"$f":"AI52*(1+'Energy Input'!$N$24)","v":0},{"$f":"AJ52*(1+'Energy Input'!$N$24)","v":0},{"$f":"AK52*(1+'Energy Input'!$N$24)","v":0},{"$f":"AL52*(1+'Energy Input'!$N$24)","v":0},{"$f":"AM52*(1+'Energy Input'!$N$24)","v":0},{"$f":"AN52*(1+'Energy Input'!$N$24)","v":0},{"$f":"AO52*(1+'Energy Input'!$N$24)","v":0},{"$f":"AP52*(1+'Energy Input'!$N$24)","v":0},{"$f":"AQ52*(1+'Energy Input'!$N$24)","v":0},{"$f":"AR52*(1+'Energy Input'!$N$24)","v":0},{"$f":"AS52*(1+'Energy Input'!$N$24)","v":0},{"$f":"AT52*(1+'Energy Input'!$N$24)","v":0},{"$f":"AU52*(1+'Energy Input'!$N$24)","v":0},{"$f":"AV52*(1+'Energy Input'!$N$24)","v":0},{"$f":"AW52*(1+'Energy Input'!$N$24)","v":0},{"$f":"AX52*(1+'Energy Input'!$N$24)","v":0},{"$f":"AY52*(1+'Energy Input'!$N$24)","v":0},{"$f":"AZ52*(1+'Energy Input'!$N$24)","v":0},{"$f":"BA52*(1+'Energy Input'!$N$24)","v":0},{"$f":"BB52*(1+'Energy Input'!$N$24)","v":0},{"$f":"BC52*(1+'Energy Input'!$N$24)","v":0},{"$f":"BD52*(1+'Energy Input'!$N$24)","v":0},{"$f":"BE52*(1+'Energy Input'!$N$24)","v":0},{"$f":"BF52*(1+'Energy Input'!$N$24)","v":0},{"$f":"BG52*(1+'Energy Input'!$N$24)","v":0},{"$f":"BH52*(1+'Energy Input'!$N$24)","v":0},{"$f":"BI52*(1+'Energy Input'!$N$24)","v":0},{"$f":"BJ52*(1+'Energy Input'!$N$24)","v":0},{"$f":"BK52*(1+'Energy Input'!$N$24)","v":0},{"$f":"BL52*(1+'Energy Input'!$N$24)","v":0},{"$f":"BM52*(1+'Energy Input'!$N$24)","v":0},{"$f":"BN52*(1+'Energy Input'!$N$24)","v":0},{"$f":"BO52*(1+'Energy Input'!$N$24)","v":0},{"$f":"BP52*(1+'Energy Input'!$N$24)","v":0},{"$f":"BQ52*(1+'Energy Input'!$N$24)","v":0},{"$f":"BR52*(1+'Energy Input'!$N$24)","v":0},{"$f":"BS52*(1+'Energy Input'!$N$24)","v":0},{"$f":"BT52*(1+'Energy Input'!$N$24)","v":0},{"$f":"BU52*(1+'Energy Input'!$N$24)","v":0},{"$f":"BV52*(1+'Energy Input'!$N$24)","v":0},{"$f":"BW52*(1+'Energy Input'!$N$24)","v":0},{"$f":"BX52*(1+'Energy Input'!$N$24)","v":0},{"$f":"BY52*(1+'Energy Input'!$N$24)","v":0},{"$f":"BZ52*(1+'Energy Input'!$N$24)","v":0},{"$f":"CA52*(1+'Energy Input'!$N$24)","v":0},{"$f":"CB52*(1+'Energy Input'!$N$24)","v":0},{"$f":"CC52*(1+'Energy Input'!$N$24)","v":0},{"$f":"CD52*(1+'Energy Input'!$N$24)","v":0},{"$f":"CE52*(1+'Energy Input'!$N$24)","v":0}]
[null,"Social",{"$f":"C53*(1+'Energy Input'!$N$24)","v":0},{"$f":"D53*(1+'Energy Input'!$N$24)","v":0},{"$f":"E53*(1+'Energy Input'!$N$24)","v":0},{"$f":"F53*(1+'Energy Input'!$N$24)","v":0},{"$f":"G53*(1+'Energy Input'!$N$24)","v":0},{"$f":"H53*(1+'Energy Input'!$N$24)","v":0},{"$f":"I53*(1+'Energy Input'!$N$24)","v":0},{"$f":"J53*(1+'Energy Input'!$N$24)","v":0},{"$f":"K53*(1+'Energy Input'!$N$24)","v":0},{"$f":"L53*(1+'Energy Input'!$N$24)","v":0},{"$f":"M53*(1+'Energy Input'!$N$24)","v":0},{"$f":"N53*(1+'Energy Input'!$N$24)","v":0},{"$f":"O53*(1+'Energy Input'!$N$24)","v":0},{"$f":"P53*(1+'Energy Input'!$N$24)","v":0},{"$f":"Q53*(1+'Energy Input'!$N$24)","v":0},{"$f":"R53*(1+'Energy Input'!$N$24)","v":0},{"$f":"S53*(1+'Energy Input'!$N$24)","v":0},{"$f":"T53*(1+'Energy Input'!$N$24)","v":0},{"$f":"U53*(1+'Energy Input'!$N$24)","v":0},{"$f":"V53*(1+'Energy Input'!$N$24)","v":0},{"$f":"W53*(1+'Energy Input'!$N$24)","v":0},{"$f":"X53*(1+'Energy Input'!$N$24)","v":0},{"$f":"Y53*(1+'Energy Input'!$N$24)","v":0},{"$f":"Z53*(1+'Energy Input'!$N$24)","v":0},{"$f":"AA53*(1+'Energy Input'!$N$24)","v":0},{"$f":"AB53*(1+'Energy Input'!$N$24)","v":0},{"$f":"AC53*(1+'Energy Input'!$N$24)","v":0},{"$f":"AD53*(1+'Energy Input'!$N$24)","v":0},{"$f":"AE53*(1+'Energy Input'!$N$24)","v":0},{"$f":"AF53*(1+'Energy Input'!$N$24)","v":0},{"$f":"AG53*(1+'Energy Input'!$N$24)","v":0},{"$f":"AH53*(1+'Energy Input'!$N$24)","v":0},{"$f":"AI53*(1+'Energy Input'!$N$24)","v":0},{"$f":"AJ53*(1+'Energy Input'!$N$24)","v":0},{"$f":"AK53*(1+'Energy Input'!$N$24)","v":0},{"$f":"AL53*(1+'Energy Input'!$N$24)","v":0},{"$f":"AM53*(1+'Energy Input'!$N$24)","v":0},{"$f":"AN53*(1+'Energy Input'!$N$24)","v":0},{"$f":"AO53*(1+'Energy Input'!$N$24)","v":0},{"$f":"AP53*(1+'Energy Input'!$N$24)","v":0},{"$f":"AQ53*(1+'Energy Input'!$N$24)","v":0},{"$f":"AR53*(1+'Energy Input'!$N$24)","v":0},{"$f":"AS53*(1+'Energy Input'!$N$24)","v":0},{"$f":"AT53*(1+'Energy Input'!$N$24)","v":0},{"$f":"AU53*(1+'Energy Input'!$N$24)","v":0},{"$f":"AV53*(1+'Energy Input'!$N$24)","v":0},{"$f":"AW53*(1+'Energy Input'!$N$24)","v":0},{"$f":"AX53*(1+'Energy Input'!$N$24)","v":0},{"$f":"AY53*(1+'Energy Input'!$N$24)","v":0},{"$f":"AZ53*(1+'Energy Input'!$N$24)","v":0},{"$f":"BA53*(1+'Energy Input'!$N$24)","v":0},{"$f":"BB53*(1+'Energy Input'!$N$24)","v":0},{"$f":"BC53*(1+'Energy Input'!$N$24)","v":0},{"$f":"BD53*(1+'Energy Input'!$N$24)","v":0},{"$f":"BE53*(1+'Energy Input'!$N$24)","v":0},{"$f":"BF53*(1+'Energy Input'!$N$24)","v":0},{"$f":"BG53*(1+'Energy Input'!$N$24)","v":0},{"$f":"BH53*(1+'Energy Input'!$N$24)","v":0},{"$f":"BI53*(1+'Energy Input'!$N$24)","v":0},{"$f":"BJ53*(1+'Energy Input'!$N$24)","v":0},{"$f":"BK53*(1+'Energy Input'!$N$24)","v":0},{"$f":"BL53*(1+'Energy Input'!$N$24)","v":0},{"$f":"BM53*(1+'Energy Input'!$N$24)","v":0},{"$f":"BN53*(1+'Energy Input'!$N$24)","v":0},{"$f":"BO53*(1+'Energy Input'!$N$24)","v":0},{"$f":"BP53*(1+'Energy Input'!$N$24)","v":0},{"$f":"BQ53*(1+'Energy Input'!$N$24)","v":0},{"$f":"BR53*(1+'Energy Input'!$N$24)","v":0},{"$f":"BS53*(1+'Energy Input'!$N$24)","v":0},{"$f":"BT53*(1+'Energy Input'!$N$24)","v":0},{"$f":"BU53*(1+'Energy Input'!$N$24)","v":0},{"$f":"BV53*(1+'Energy Input'!$N$24)","v":0},{"$f":"BW53*(1+'Energy Input'!$N$24)","v":0},{"$f":"BX53*(1+'Energy Input'!$N$24)","v":0},{"$f":"BY53*(1+'Energy Input'!$N$24)","v":0},{"$f":"BZ53*(1+'Energy Input'!$N$24)","v":0},{"$f":"CA53*(1+'Energy Input'!$N$24)","v":0},{"$f":"CB53*(1+'Energy Input'!$N$24)","v":0},{"$f":"CC53*(1+'Energy Input'!$N$24)","v":0},{"$f":"CD53*(1+'Energy Input'!$N$24)","v":0},{"$f":"CE53*(1+'Energy Input'!$N$24)","v":0}]
[]
[null,null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,"Without Optimism Bias"]
[null,"Energy Usage",{"$f":"SUM(C25:C28)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE25:AE28)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BK25:BK28)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Rebound",{"$f":"SUM(C30:C33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE30:AE33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BK30:BK33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CO2e",{"$f":"SUM(C35:C38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE35:AE38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BK35:BK38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Air Quality",{"$f":"SUM(C40:C44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE40:AE44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BK40:BK44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Economic",{"$f":"C64+C66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE64+AE66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BK64+BK66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Social",{"$f":"C65+C67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE65+AE67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BK65+BK67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"With Optimism Bias"]
[null,"Energy Usage",{"$f":"C64*(1+'Energy Input'!$N$24)","v":0},{"$f":"D64*(1+'Energy Input'!$N$24)","v":0},{"$f":"E64*(1+'Energy Input'!$N$24)","v":0},{"$f":"F64*(1+'Energy Input'!$N$24)","v":0},{"$f":"G64*(1+'Energy Input'!$N$24)","v":0},{"$f":"H64*(1+'Energy Input'!$N$24)","v":0},{"$f":"I64*(1+'Energy Input'!$N$24)","v":0},{"$f":"J64*(1+'Energy Input'!$N$24)","v":0},{"$f":"K64*(1+'Energy Input'!$N$24)","v":0},{"$f":"L64*(1+'Energy Input'!$N$24)","v":0},{"$f":"M64*(1+'Energy Input'!$N$24)","v":0},{"$f":"N64*(1+'Energy Input'!$N$24)","v":0},{"$f":"O64*(1+'Energy Input'!$N$24)","v":0},{"$f":"P64*(1+'Energy Input'!$N$24)","v":0},{"$f":"Q64*(1+'Energy Input'!$N$24)","v":0},{"$f":"R64*(1+'Energy Input'!$N$24)","v":0},{"$f":"S64*(1+'Energy Input'!$N$24)","v":0},{"$f":"T64*(1+'Energy Input'!$N$24)","v":0},{"$f":"U64*(1+'Energy Input'!$N$24)","v":0},{"$f":"V64*(1+'Energy Input'!$N$24)","v":0},{"$f":"W64*(1+'Energy Input'!$N$24)","v":0},{"$f":"X64*(1+'Energy Input'!$N$24)","v":0},{"$f":"Y64*(1+'Energy Input'!$N$24)","v":0},{"$f":"Z64*(1+'Energy Input'!$N$24)","v":0},{"$f":"AA64*(1+'Energy Input'!$N$24)","v":0},{"$f":"AB64*(1+'Energy Input'!$N$24)","v":0},{"$f":"AC64*(1+'Energy Input'!$N$24)","v":0},{"$f":"AD64*(1+'Energy Input'!$N$24)","v":0},{"$f":"AE64*(1+'Energy Input'!$N$24)","v":0},{"$f":"AF64*(1+'Energy Input'!$N$24)","v":0},{"$f":"AG64*(1+'Energy Input'!$N$24)","v":0},{"$f":"AH64*(1+'Energy Input'!$N$24)","v":0},{"$f":"AI64*(1+'Energy Input'!$N$24)","v":0},{"$f":"AJ64*(1+'Energy Input'!$N$24)","v":0},{"$f":"AK64*(1+'Energy Input'!$N$24)","v":0},{"$f":"AL64*(1+'Energy Input'!$N$24)","v":0},{"$f":"AM64*(1+'Energy Input'!$N$24)","v":0},{"$f":"AN64*(1+'Energy Input'!$N$24)","v":0},{"$f":"AO64*(1+'Energy Input'!$N$24)","v":0},{"$f":"AP64*(1+'Energy Input'!$N$24)","v":0},{"$f":"AQ64*(1+'Energy Input'!$N$24)","v":0},{"$f":"AR64*(1+'Energy Input'!$N$24)","v":0},{"$f":"AS64*(1+'Energy Input'!$N$24)","v":0},{"$f":"AT64*(1+'Energy Input'!$N$24)","v":0},{"$f":"AU64*(1+'Energy Input'!$N$24)","v":0},{"$f":"AV64*(1+'Energy Input'!$N$24)","v":0},{"$f":"AW64*(1+'Energy Input'!$N$24)","v":0},{"$f":"AX64*(1+'Energy Input'!$N$24)","v":0},{"$f":"AY64*(1+'Energy Input'!$N$24)","v":0},{"$f":"AZ64*(1+'Energy Input'!$N$24)","v":0},{"$f":"BA64*(1+'Energy Input'!$N$24)","v":0},{"$f":"BB64*(1+'Energy Input'!$N$24)","v":0},{"$f":"BC64*(1+'Energy Input'!$N$24)","v":0},{"$f":"BD64*(1+'Energy Input'!$N$24)","v":0},{"$f":"BE64*(1+'Energy Input'!$N$24)","v":0},{"$f":"BF64*(1+'Energy Input'!$N$24)","v":0},{"$f":"BG64*(1+'Energy Input'!$N$24)","v":0},{"$f":"BH64*(1+'Energy Input'!$N$24)","v":0},{"$f":"BI64*(1+'Energy Input'!$N$24)","v":0},{"$f":"BJ64*(1+'Energy Input'!$N$24)","v":0},{"$f":"BK64*(1+'Energy Input'!$N$24)","v":0},{"$f":"BL64*(1+'Energy Input'!$N$24)","v":0},{"$f":"BM64*(1+'Energy Input'!$N$24)","v":0},{"$f":"BN64*(1+'Energy Input'!$N$24)","v":0},{"$f":"BO64*(1+'Energy Input'!$N$24)","v":0},{"$f":"BP64*(1+'Energy Input'!$N$24)","v":0},{"$f":"BQ64*(1+'Energy Input'!$N$24)","v":0},{"$f":"BR64*(1+'Energy Input'!$N$24)","v":0},{"$f":"BS64*(1+'Energy Input'!$N$24)","v":0},{"$f":"BT64*(1+'Energy Input'!$N$24)","v":0},{"$f":"BU64*(1+'Energy Input'!$N$24)","v":0},{"$f":"BV64*(1+'Energy Input'!$N$24)","v":0},{"$f":"BW64*(1+'Energy Input'!$N$24)","v":0},{"$f":"BX64*(1+'Energy Input'!$N$24)","v":0},{"$f":"BY64*(1+'Energy Input'!$N$24)","v":0},{"$f":"BZ64*(1+'Energy Input'!$N$24)","v":0},{"$f":"CA64*(1+'Energy Input'!$N$24)","v":0},{"$f":"CB64*(1+'Energy Input'!$N$24)","v":0},{"$f":"CC64*(1+'Energy Input'!$N$24)","v":0},{"$f":"CD64*(1+'Energy Input'!$N$24)","v":0},{"$f":"CE64*(1+'Energy Input'!$N$24)","v":0}]
[null,"Rebound",{"$f":"C65*(1+'Energy Input'!$N$24)","v":0},{"$f":"D65*(1+'Energy Input'!$N$24)","v":0},{"$f":"E65*(1+'Energy Input'!$N$24)","v":0},{"$f":"F65*(1+'Energy Input'!$N$24)","v":0},{"$f":"G65*(1+'Energy Input'!$N$24)","v":0},{"$f":"H65*(1+'Energy Input'!$N$24)","v":0},{"$f":"I65*(1+'Energy Input'!$N$24)","v":0},{"$f":"J65*(1+'Energy Input'!$N$24)","v":0},{"$f":"K65*(1+'Energy Input'!$N$24)","v":0},{"$f":"L65*(1+'Energy Input'!$N$24)","v":0},{"$f":"M65*(1+'Energy Input'!$N$24)","v":0},{"$f":"N65*(1+'Energy Input'!$N$24)","v":0},{"$f":"O65*(1+'Energy Input'!$N$24)","v":0},{"$f":"P65*(1+'Energy Input'!$N$24)","v":0},{"$f":"Q65*(1+'Energy Input'!$N$24)","v":0},{"$f":"R65*(1+'Energy Input'!$N$24)","v":0},{"$f":"S65*(1+'Energy Input'!$N$24)","v":0},{"$f":"T65*(1+'Energy Input'!$N$24)","v":0},{"$f":"U65*(1+'Energy Input'!$N$24)","v":0},{"$f":"V65*(1+'Energy Input'!$N$24)","v":0},{"$f":"W65*(1+'Energy Input'!$N$24)","v":0},{"$f":"X65*(1+'Energy Input'!$N$24)","v":0},{"$f":"Y65*(1+'Energy Input'!$N$24)","v":0},{"$f":"Z65*(1+'Energy Input'!$N$24)","v":0},{"$f":"AA65*(1+'Energy Input'!$N$24)","v":0},{"$f":"AB65*(1+'Energy Input'!$N$24)","v":0},{"$f":"AC65*(1+'Energy Input'!$N$24)","v":0},{"$f":"AD65*(1+'Energy Input'!$N$24)","v":0},{"$f":"AE65*(1+'Energy Input'!$N$24)","v":0},{"$f":"AF65*(1+'Energy Input'!$N$24)","v":0},{"$f":"AG65*(1+'Energy Input'!$N$24)","v":0},{"$f":"AH65*(1+'Energy Input'!$N$24)","v":0},{"$f":"AI65*(1+'Energy Input'!$N$24)","v":0},{"$f":"AJ65*(1+'Energy Input'!$N$24)","v":0},{"$f":"AK65*(1+'Energy Input'!$N$24)","v":0},{"$f":"AL65*(1+'Energy Input'!$N$24)","v":0},{"$f":"AM65*(1+'Energy Input'!$N$24)","v":0},{"$f":"AN65*(1+'Energy Input'!$N$24)","v":0},{"$f":"AO65*(1+'Energy Input'!$N$24)","v":0},{"$f":"AP65*(1+'Energy Input'!$N$24)","v":0},{"$f":"AQ65*(1+'Energy Input'!$N$24)","v":0},{"$f":"AR65*(1+'Energy Input'!$N$24)","v":0},{"$f":"AS65*(1+'Energy Input'!$N$24)","v":0},{"$f":"AT65*(1+'Energy Input'!$N$24)","v":0},{"$f":"AU65*(1+'Energy Input'!$N$24)","v":0},{"$f":"AV65*(1+'Energy Input'!$N$24)","v":0},{"$f":"AW65*(1+'Energy Input'!$N$24)","v":0},{"$f":"AX65*(1+'Energy Input'!$N$24)","v":0},{"$f":"AY65*(1+'Energy Input'!$N$24)","v":0},{"$f":"AZ65*(1+'Energy Input'!$N$24)","v":0},{"$f":"BA65*(1+'Energy Input'!$N$24)","v":0},{"$f":"BB65*(1+'Energy Input'!$N$24)","v":0},{"$f":"BC65*(1+'Energy Input'!$N$24)","v":0},{"$f":"BD65*(1+'Energy Input'!$N$24)","v":0},{"$f":"BE65*(1+'Energy Input'!$N$24)","v":0},{"$f":"BF65*(1+'Energy Input'!$N$24)","v":0},{"$f":"BG65*(1+'Energy Input'!$N$24)","v":0},{"$f":"BH65*(1+'Energy Input'!$N$24)","v":0},{"$f":"BI65*(1+'Energy Input'!$N$24)","v":0},{"$f":"BJ65*(1+'Energy Input'!$N$24)","v":0},{"$f":"BK65*(1+'Energy Input'!$N$24)","v":0},{"$f":"BL65*(1+'Energy Input'!$N$24)","v":0},{"$f":"BM65*(1+'Energy Input'!$N$24)","v":0},{"$f":"BN65*(1+'Energy Input'!$N$24)","v":0},{"$f":"BO65*(1+'Energy Input'!$N$24)","v":0},{"$f":"BP65*(1+'Energy Input'!$N$24)","v":0},{"$f":"BQ65*(1+'Energy Input'!$N$24)","v":0},{"$f":"BR65*(1+'Energy Input'!$N$24)","v":0},{"$f":"BS65*(1+'Energy Input'!$N$24)","v":0},{"$f":"BT65*(1+'Energy Input'!$N$24)","v":0},{"$f":"BU65*(1+'Energy Input'!$N$24)","v":0},{"$f":"BV65*(1+'Energy Input'!$N$24)","v":0},{"$f":"BW65*(1+'Energy Input'!$N$24)","v":0},{"$f":"BX65*(1+'Energy Input'!$N$24)","v":0},{"$f":"BY65*(1+'Energy Input'!$N$24)","v":0},{"$f":"BZ65*(1+'Energy Input'!$N$24)","v":0},{"$f":"CA65*(1+'Energy Input'!$N$24)","v":0},{"$f":"CB65*(1+'Energy Input'!$N$24)","v":0},{"$f":"CC65*(1+'Energy Input'!$N$24)","v":0},{"$f":"CD65*(1+'Energy Input'!$N$24)","v":0},{"$f":"CE65*(1+'Energy Input'!$N$24)","v":0}]
[null,"CO2e",{"$f":"C66*(1+'Energy Input'!$N$24)","v":0},{"$f":"D66*(1+'Energy Input'!$N$24)","v":0},{"$f":"E66*(1+'Energy Input'!$N$24)","v":0},{"$f":"F66*(1+'Energy Input'!$N$24)","v":0},{"$f":"G66*(1+'Energy Input'!$N$24)","v":0},{"$f":"H66*(1+'Energy Input'!$N$24)","v":0},{"$f":"I66*(1+'Energy Input'!$N$24)","v":0},{"$f":"J66*(1+'Energy Input'!$N$24)","v":0},{"$f":"K66*(1+'Energy Input'!$N$24)","v":0},{"$f":"L66*(1+'Energy Input'!$N$24)","v":0},{"$f":"M66*(1+'Energy Input'!$N$24)","v":0},{"$f":"N66*(1+'Energy Input'!$N$24)","v":0},{"$f":"O66*(1+'Energy Input'!$N$24)","v":0},{"$f":"P66*(1+'Energy Input'!$N$24)","v":0},{"$f":"Q66*(1+'Energy Input'!$N$24)","v":0},{"$f":"R66*(1+'Energy Input'!$N$24)","v":0},{"$f":"S66*(1+'Energy Input'!$N$24)","v":0},{"$f":"T66*(1+'Energy Input'!$N$24)","v":0},{"$f":"U66*(1+'Energy Input'!$N$24)","v":0},{"$f":"V66*(1+'Energy Input'!$N$24)","v":0},{"$f":"W66*(1+'Energy Input'!$N$24)","v":0},{"$f":"X66*(1+'Energy Input'!$N$24)","v":0},{"$f":"Y66*(1+'Energy Input'!$N$24)","v":0},{"$f":"Z66*(1+'Energy Input'!$N$24)","v":0},{"$f":"AA66*(1+'Energy Input'!$N$24)","v":0},{"$f":"AB66*(1+'Energy Input'!$N$24)","v":0},{"$f":"AC66*(1+'Energy Input'!$N$24)","v":0},{"$f":"AD66*(1+'Energy Input'!$N$24)","v":0},{"$f":"AE66*(1+'Energy Input'!$N$24)","v":0},{"$f":"AF66*(1+'Energy Input'!$N$24)","v":0},{"$f":"AG66*(1+'Energy Input'!$N$24)","v":0},{"$f":"AH66*(1+'Energy Input'!$N$24)","v":0},{"$f":"AI66*(1+'Energy Input'!$N$24)","v":0},{"$f":"AJ66*(1+'Energy Input'!$N$24)","v":0},{"$f":"AK66*(1+'Energy Input'!$N$24)","v":0},{"$f":"AL66*(1+'Energy Input'!$N$24)","v":0},{"$f":"AM66*(1+'Energy Input'!$N$24)","v":0},{"$f":"AN66*(1+'Energy Input'!$N$24)","v":0},{"$f":"AO66*(1+'Energy Input'!$N$24)","v":0},{"$f":"AP66*(1+'Energy Input'!$N$24)","v":0},{"$f":"AQ66*(1+'Energy Input'!$N$24)","v":0},{"$f":"AR66*(1+'Energy Input'!$N$24)","v":0},{"$f":"AS66*(1+'Energy Input'!$N$24)","v":0},{"$f":"AT66*(1+'Energy Input'!$N$24)","v":0},{"$f":"AU66*(1+'Energy Input'!$N$24)","v":0},{"$f":"AV66*(1+'Energy Input'!$N$24)","v":0},{"$f":"AW66*(1+'Energy Input'!$N$24)","v":0},{"$f":"AX66*(1+'Energy Input'!$N$24)","v":0},{"$f":"AY66*(1+'Energy Input'!$N$24)","v":0},{"$f":"AZ66*(1+'Energy Input'!$N$24)","v":0},{"$f":"BA66*(1+'Energy Input'!$N$24)","v":0},{"$f":"BB66*(1+'Energy Input'!$N$24)","v":0},{"$f":"BC66*(1+'Energy Input'!$N$24)","v":0},{"$f":"BD66*(1+'Energy Input'!$N$24)","v":0},{"$f":"BE66*(1+'Energy Input'!$N$24)","v":0},{"$f":"BF66*(1+'Energy Input'!$N$24)","v":0},{"$f":"BG66*(1+'Energy Input'!$N$24)","v":0},{"$f":"BH66*(1+'Energy Input'!$N$24)","v":0},{"$f":"BI66*(1+'Energy Input'!$N$24)","v":0},{"$f":"BJ66*(1+'Energy Input'!$N$24)","v":0},{"$f":"BK66*(1+'Energy Input'!$N$24)","v":0},{"$f":"BL66*(1+'Energy Input'!$N$24)","v":0},{"$f":"BM66*(1+'Energy Input'!$N$24)","v":0},{"$f":"BN66*(1+'Energy Input'!$N$24)","v":0},{"$f":"BO66*(1+'Energy Input'!$N$24)","v":0},{"$f":"BP66*(1+'Energy Input'!$N$24)","v":0},{"$f":"BQ66*(1+'Energy Input'!$N$24)","v":0},{"$f":"BR66*(1+'Energy Input'!$N$24)","v":0},{"$f":"BS66*(1+'Energy Input'!$N$24)","v":0},{"$f":"BT66*(1+'Energy Input'!$N$24)","v":0},{"$f":"BU66*(1+'Energy Input'!$N$24)","v":0},{"$f":"BV66*(1+'Energy Input'!$N$24)","v":0},{"$f":"BW66*(1+'Energy Input'!$N$24)","v":0},{"$f":"BX66*(1+'Energy Input'!$N$24)","v":0},{"$f":"BY66*(1+'Energy Input'!$N$24)","v":0},{"$f":"BZ66*(1+'Energy Input'!$N$24)","v":0},{"$f":"CA66*(1+'Energy Input'!$N$24)","v":0},{"$f":"CB66*(1+'Energy Input'!$N$24)","v":0},{"$f":"CC66*(1+'Energy Input'!$N$24)","v":0},{"$f":"CD66*(1+'Energy Input'!$N$24)","v":0},{"$f":"CE66*(1+'Energy Input'!$N$24)","v":0}]
[null,"Air Quality",{"$f":"C67*(1+'Energy Input'!$N$24)","v":0},{"$f":"D67*(1+'Energy Input'!$N$24)","v":0},{"$f":"E67*(1+'Energy Input'!$N$24)","v":0},{"$f":"F67*(1+'Energy Input'!$N$24)","v":0},{"$f":"G67*(1+'Energy Input'!$N$24)","v":0},{"$f":"H67*(1+'Energy Input'!$N$24)","v":0},{"$f":"I67*(1+'Energy Input'!$N$24)","v":0},{"$f":"J67*(1+'Energy Input'!$N$24)","v":0},{"$f":"K67*(1+'Energy Input'!$N$24)","v":0},{"$f":"L67*(1+'Energy Input'!$N$24)","v":0},{"$f":"M67*(1+'Energy Input'!$N$24)","v":0},{"$f":"N67*(1+'Energy Input'!$N$24)","v":0},{"$f":"O67*(1+'Energy Input'!$N$24)","v":0},{"$f":"P67*(1+'Energy Input'!$N$24)","v":0},{"$f":"Q67*(1+'Energy Input'!$N$24)","v":0},{"$f":"R67*(1+'Energy Input'!$N$24)","v":0},{"$f":"S67*(1+'Energy Input'!$N$24)","v":0},{"$f":"T67*(1+'Energy Input'!$N$24)","v":0},{"$f":"U67*(1+'Energy Input'!$N$24)","v":0},{"$f":"V67*(1+'Energy Input'!$N$24)","v":0},{"$f":"W67*(1+'Energy Input'!$N$24)","v":0},{"$f":"X67*(1+'Energy Input'!$N$24)","v":0},{"$f":"Y67*(1+'Energy Input'!$N$24)","v":0},{"$f":"Z67*(1+'Energy Input'!$N$24)","v":0},{"$f":"AA67*(1+'Energy Input'!$N$24)","v":0},{"$f":"AB67*(1+'Energy Input'!$N$24)","v":0},{"$f":"AC67*(1+'Energy Input'!$N$24)","v":0},{"$f":"AD67*(1+'Energy Input'!$N$24)","v":0},{"$f":"AE67*(1+'Energy Input'!$N$24)","v":0},{"$f":"AF67*(1+'Energy Input'!$N$24)","v":0},{"$f":"AG67*(1+'Energy Input'!$N$24)","v":0},{"$f":"AH67*(1+'Energy Input'!$N$24)","v":0},{"$f":"AI67*(1+'Energy Input'!$N$24)","v":0},{"$f":"AJ67*(1+'Energy Input'!$N$24)","v":0},{"$f":"AK67*(1+'Energy Input'!$N$24)","v":0},{"$f":"AL67*(1+'Energy Input'!$N$24)","v":0},{"$f":"AM67*(1+'Energy Input'!$N$24)","v":0},{"$f":"AN67*(1+'Energy Input'!$N$24)","v":0},{"$f":"AO67*(1+'Energy Input'!$N$24)","v":0},{"$f":"AP67*(1+'Energy Input'!$N$24)","v":0},{"$f":"AQ67*(1+'Energy Input'!$N$24)","v":0},{"$f":"AR67*(1+'Energy Input'!$N$24)","v":0},{"$f":"AS67*(1+'Energy Input'!$N$24)","v":0},{"$f":"AT67*(1+'Energy Input'!$N$24)","v":0},{"$f":"AU67*(1+'Energy Input'!$N$24)","v":0},{"$f":"AV67*(1+'Energy Input'!$N$24)","v":0},{"$f":"AW67*(1+'Energy Input'!$N$24)","v":0},{"$f":"AX67*(1+'Energy Input'!$N$24)","v":0},{"$f":"AY67*(1+'Energy Input'!$N$24)","v":0},{"$f":"AZ67*(1+'Energy Input'!$N$24)","v":0},{"$f":"BA67*(1+'Energy Input'!$N$24)","v":0},{"$f":"BB67*(1+'Energy Input'!$N$24)","v":0},{"$f":"BC67*(1+'Energy Input'!$N$24)","v":0},{"$f":"BD67*(1+'Energy Input'!$N$24)","v":0},{"$f":"BE67*(1+'Energy Input'!$N$24)","v":0},{"$f":"BF67*(1+'Energy Input'!$N$24)","v":0},{"$f":"BG67*(1+'Energy Input'!$N$24)","v":0},{"$f":"BH67*(1+'Energy Input'!$N$24)","v":0},{"$f":"BI67*(1+'Energy Input'!$N$24)","v":0},{"$f":"BJ67*(1+'Energy Input'!$N$24)","v":0},{"$f":"BK67*(1+'Energy Input'!$N$24)","v":0},{"$f":"BL67*(1+'Energy Input'!$N$24)","v":0},{"$f":"BM67*(1+'Energy Input'!$N$24)","v":0},{"$f":"BN67*(1+'Energy Input'!$N$24)","v":0},{"$f":"BO67*(1+'Energy Input'!$N$24)","v":0},{"$f":"BP67*(1+'Energy Input'!$N$24)","v":0},{"$f":"BQ67*(1+'Energy Input'!$N$24)","v":0},{"$f":"BR67*(1+'Energy Input'!$N$24)","v":0},{"$f":"BS67*(1+'Energy Input'!$N$24)","v":0},{"$f":"BT67*(1+'Energy Input'!$N$24)","v":0},{"$f":"BU67*(1+'Energy Input'!$N$24)","v":0},{"$f":"BV67*(1+'Energy Input'!$N$24)","v":0},{"$f":"BW67*(1+'Energy Input'!$N$24)","v":0},{"$f":"BX67*(1+'Energy Input'!$N$24)","v":0},{"$f":"BY67*(1+'Energy Input'!$N$24)","v":0},{"$f":"BZ67*(1+'Energy Input'!$N$24)","v":0},{"$f":"CA67*(1+'Energy Input'!$N$24)","v":0},{"$f":"CB67*(1+'Energy Input'!$N$24)","v":0},{"$f":"CC67*(1+'Energy Input'!$N$24)","v":0},{"$f":"CD67*(1+'Energy Input'!$N$24)","v":0},{"$f":"CE67*(1+'Energy Input'!$N$24)","v":0}]
[null,"Economic ",{"$f":"C68*(1+'Energy Input'!$N$24)","v":0},{"$f":"D68*(1+'Energy Input'!$N$24)","v":0},{"$f":"E68*(1+'Energy Input'!$N$24)","v":0},{"$f":"F68*(1+'Energy Input'!$N$24)","v":0},{"$f":"G68*(1+'Energy Input'!$N$24)","v":0},{"$f":"H68*(1+'Energy Input'!$N$24)","v":0},{"$f":"I68*(1+'Energy Input'!$N$24)","v":0},{"$f":"J68*(1+'Energy Input'!$N$24)","v":0},{"$f":"K68*(1+'Energy Input'!$N$24)","v":0},{"$f":"L68*(1+'Energy Input'!$N$24)","v":0},{"$f":"M68*(1+'Energy Input'!$N$24)","v":0},{"$f":"N68*(1+'Energy Input'!$N$24)","v":0},{"$f":"O68*(1+'Energy Input'!$N$24)","v":0},{"$f":"P68*(1+'Energy Input'!$N$24)","v":0},{"$f":"Q68*(1+'Energy Input'!$N$24)","v":0},{"$f":"R68*(1+'Energy Input'!$N$24)","v":0},{"$f":"S68*(1+'Energy Input'!$N$24)","v":0},{"$f":"T68*(1+'Energy Input'!$N$24)","v":0},{"$f":"U68*(1+'Energy Input'!$N$24)","v":0},{"$f":"V68*(1+'Energy Input'!$N$24)","v":0},{"$f":"W68*(1+'Energy Input'!$N$24)","v":0},{"$f":"X68*(1+'Energy Input'!$N$24)","v":0},{"$f":"Y68*(1+'Energy Input'!$N$24)","v":0},{"$f":"Z68*(1+'Energy Input'!$N$24)","v":0},{"$f":"AA68*(1+'Energy Input'!$N$24)","v":0},{"$f":"AB68*(1+'Energy Input'!$N$24)","v":0},{"$f":"AC68*(1+'Energy Input'!$N$24)","v":0},{"$f":"AD68*(1+'Energy Input'!$N$24)","v":0},{"$f":"AE68*(1+'Energy Input'!$N$24)","v":0},{"$f":"AF68*(1+'Energy Input'!$N$24)","v":0},{"$f":"AG68*(1+'Energy Input'!$N$24)","v":0},{"$f":"AH68*(1+'Energy Input'!$N$24)","v":0},{"$f":"AI68*(1+'Energy Input'!$N$24)","v":0},{"$f":"AJ68*(1+'Energy Input'!$N$24)","v":0},{"$f":"AK68*(1+'Energy Input'!$N$24)","v":0},{"$f":"AL68*(1+'Energy Input'!$N$24)","v":0},{"$f":"AM68*(1+'Energy Input'!$N$24)","v":0},{"$f":"AN68*(1+'Energy Input'!$N$24)","v":0},{"$f":"AO68*(1+'Energy Input'!$N$24)","v":0},{"$f":"AP68*(1+'Energy Input'!$N$24)","v":0},{"$f":"AQ68*(1+'Energy Input'!$N$24)","v":0},{"$f":"AR68*(1+'Energy Input'!$N$24)","v":0},{"$f":"AS68*(1+'Energy Input'!$N$24)","v":0},{"$f":"AT68*(1+'Energy Input'!$N$24)","v":0},{"$f":"AU68*(1+'Energy Input'!$N$24)","v":0},{"$f":"AV68*(1+'Energy Input'!$N$24)","v":0},{"$f":"AW68*(1+'Energy Input'!$N$24)","v":0},{"$f":"AX68*(1+'Energy Input'!$N$24)","v":0},{"$f":"AY68*(1+'Energy Input'!$N$24)","v":0},{"$f":"AZ68*(1+'Energy Input'!$N$24)","v":0},{"$f":"BA68*(1+'Energy Input'!$N$24)","v":0},{"$f":"BB68*(1+'Energy Input'!$N$24)","v":0},{"$f":"BC68*(1+'Energy Input'!$N$24)","v":0},{"$f":"BD68*(1+'Energy Input'!$N$24)","v":0},{"$f":"BE68*(1+'Energy Input'!$N$24)","v":0},{"$f":"BF68*(1+'Energy Input'!$N$24)","v":0},{"$f":"BG68*(1+'Energy Input'!$N$24)","v":0},{"$f":"BH68*(1+'Energy Input'!$N$24)","v":0},{"$f":"BI68*(1+'Energy Input'!$N$24)","v":0},{"$f":"BJ68*(1+'Energy Input'!$N$24)","v":0},{"$f":"BK68*(1+'Energy Input'!$N$24)","v":0},{"$f":"BL68*(1+'Energy Input'!$N$24)","v":0},{"$f":"BM68*(1+'Energy Input'!$N$24)","v":0},{"$f":"BN68*(1+'Energy Input'!$N$24)","v":0},{"$f":"BO68*(1+'Energy Input'!$N$24)","v":0},{"$f":"BP68*(1+'Energy Input'!$N$24)","v":0},{"$f":"BQ68*(1+'Energy Input'!$N$24)","v":0},{"$f":"BR68*(1+'Energy Input'!$N$24)","v":0},{"$f":"BS68*(1+'Energy Input'!$N$24)","v":0},{"$f":"BT68*(1+'Energy Input'!$N$24)","v":0},{"$f":"BU68*(1+'Energy Input'!$N$24)","v":0},{"$f":"BV68*(1+'Energy Input'!$N$24)","v":0},{"$f":"BW68*(1+'Energy Input'!$N$24)","v":0},{"$f":"BX68*(1+'Energy Input'!$N$24)","v":0},{"$f":"BY68*(1+'Energy Input'!$N$24)","v":0},{"$f":"BZ68*(1+'Energy Input'!$N$24)","v":0},{"$f":"CA68*(1+'Energy Input'!$N$24)","v":0},{"$f":"CB68*(1+'Energy Input'!$N$24)","v":0},{"$f":"CC68*(1+'Energy Input'!$N$24)","v":0},{"$f":"CD68*(1+'Energy Input'!$N$24)","v":0},{"$f":"CE68*(1+'Energy Input'!$N$24)","v":0}]
[null,"Social",{"$f":"C69*(1+'Energy Input'!$N$24)","v":0},{"$f":"D69*(1+'Energy Input'!$N$24)","v":0},{"$f":"E69*(1+'Energy Input'!$N$24)","v":0},{"$f":"F69*(1+'Energy Input'!$N$24)","v":0},{"$f":"G69*(1+'Energy Input'!$N$24)","v":0},{"$f":"H69*(1+'Energy Input'!$N$24)","v":0},{"$f":"I69*(1+'Energy Input'!$N$24)","v":0},{"$f":"J69*(1+'Energy Input'!$N$24)","v":0},{"$f":"K69*(1+'Energy Input'!$N$24)","v":0},{"$f":"L69*(1+'Energy Input'!$N$24)","v":0},{"$f":"M69*(1+'Energy Input'!$N$24)","v":0},{"$f":"N69*(1+'Energy Input'!$N$24)","v":0},{"$f":"O69*(1+'Energy Input'!$N$24)","v":0},{"$f":"P69*(1+'Energy Input'!$N$24)","v":0},{"$f":"Q69*(1+'Energy Input'!$N$24)","v":0},{"$f":"R69*(1+'Energy Input'!$N$24)","v":0},{"$f":"S69*(1+'Energy Input'!$N$24)","v":0},{"$f":"T69*(1+'Energy Input'!$N$24)","v":0},{"$f":"U69*(1+'Energy Input'!$N$24)","v":0},{"$f":"V69*(1+'Energy Input'!$N$24)","v":0},{"$f":"W69*(1+'Energy Input'!$N$24)","v":0},{"$f":"X69*(1+'Energy Input'!$N$24)","v":0},{"$f":"Y69*(1+'Energy Input'!$N$24)","v":0},{"$f":"Z69*(1+'Energy Input'!$N$24)","v":0},{"$f":"AA69*(1+'Energy Input'!$N$24)","v":0},{"$f":"AB69*(1+'Energy Input'!$N$24)","v":0},{"$f":"AC69*(1+'Energy Input'!$N$24)","v":0},{"$f":"AD69*(1+'Energy Input'!$N$24)","v":0},{"$f":"AE69*(1+'Energy Input'!$N$24)","v":0},{"$f":"AF69*(1+'Energy Input'!$N$24)","v":0},{"$f":"AG69*(1+'Energy Input'!$N$24)","v":0},{"$f":"AH69*(1+'Energy Input'!$N$24)","v":0},{"$f":"AI69*(1+'Energy Input'!$N$24)","v":0},{"$f":"AJ69*(1+'Energy Input'!$N$24)","v":0},{"$f":"AK69*(1+'Energy Input'!$N$24)","v":0},{"$f":"AL69*(1+'Energy Input'!$N$24)","v":0},{"$f":"AM69*(1+'Energy Input'!$N$24)","v":0},{"$f":"AN69*(1+'Energy Input'!$N$24)","v":0},{"$f":"AO69*(1+'Energy Input'!$N$24)","v":0},{"$f":"AP69*(1+'Energy Input'!$N$24)","v":0},{"$f":"AQ69*(1+'Energy Input'!$N$24)","v":0},{"$f":"AR69*(1+'Energy Input'!$N$24)","v":0},{"$f":"AS69*(1+'Energy Input'!$N$24)","v":0},{"$f":"AT69*(1+'Energy Input'!$N$24)","v":0},{"$f":"AU69*(1+'Energy Input'!$N$24)","v":0},{"$f":"AV69*(1+'Energy Input'!$N$24)","v":0},{"$f":"AW69*(1+'Energy Input'!$N$24)","v":0},{"$f":"AX69*(1+'Energy Input'!$N$24)","v":0},{"$f":"AY69*(1+'Energy Input'!$N$24)","v":0},{"$f":"AZ69*(1+'Energy Input'!$N$24)","v":0},{"$f":"BA69*(1+'Energy Input'!$N$24)","v":0},{"$f":"BB69*(1+'Energy Input'!$N$24)","v":0},{"$f":"BC69*(1+'Energy Input'!$N$24)","v":0},{"$f":"BD69*(1+'Energy Input'!$N$24)","v":0},{"$f":"BE69*(1+'Energy Input'!$N$24)","v":0},{"$f":"BF69*(1+'Energy Input'!$N$24)","v":0},{"$f":"BG69*(1+'Energy Input'!$N$24)","v":0},{"$f":"BH69*(1+'Energy Input'!$N$24)","v":0},{"$f":"BI69*(1+'Energy Input'!$N$24)","v":0},{"$f":"BJ69*(1+'Energy Input'!$N$24)","v":0},{"$f":"BK69*(1+'Energy Input'!$N$24)","v":0},{"$f":"BL69*(1+'Energy Input'!$N$24)","v":0},{"$f":"BM69*(1+'Energy Input'!$N$24)","v":0},{"$f":"BN69*(1+'Energy Input'!$N$24)","v":0},{"$f":"BO69*(1+'Energy Input'!$N$24)","v":0},{"$f":"BP69*(1+'Energy Input'!$N$24)","v":0},{"$f":"BQ69*(1+'Energy Input'!$N$24)","v":0},{"$f":"BR69*(1+'Energy Input'!$N$24)","v":0},{"$f":"BS69*(1+'Energy Input'!$N$24)","v":0},{"$f":"BT69*(1+'Energy Input'!$N$24)","v":0},{"$f":"BU69*(1+'Energy Input'!$N$24)","v":0},{"$f":"BV69*(1+'Energy Input'!$N$24)","v":0},{"$f":"BW69*(1+'Energy Input'!$N$24)","v":0},{"$f":"BX69*(1+'Energy Input'!$N$24)","v":0},{"$f":"BY69*(1+'Energy Input'!$N$24)","v":0},{"$f":"BZ69*(1+'Energy Input'!$N$24)","v":0},{"$f":"CA69*(1+'Energy Input'!$N$24)","v":0},{"$f":"CB69*(1+'Energy Input'!$N$24)","v":0},{"$f":"CC69*(1+'Energy Input'!$N$24)","v":0},{"$f":"CD69*(1+'Energy Input'!$N$24)","v":0},{"$f":"CE69*(1+'Energy Input'!$N$24)","v":0}]
[]
[null,null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,"Without Optimism Bias"]
[null,"Energy Usage",{"$f":"C48+C64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE48+AE64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BK48+BK64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Rebound",{"$f":"C49+C65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE49+AE65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BK49+BK65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CO2e",{"$f":"C50+C66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE50+AE66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BK50+BK66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Air Quality",{"$f":"C51+C67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE51+AE67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BK51+BK67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Economic",{"$f":"C52+C68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE52+AE68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BK52+BK68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Social",{"$f":"C53+C69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE53+AE69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BK53+BK69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"With Optimism Bias",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,"Energy Usage",{"$f":"C80*(1+'Energy Input'!$N$24)","v":0},{"$f":"D80*(1+'Energy Input'!$N$24)","v":0},{"$f":"E80*(1+'Energy Input'!$N$24)","v":0},{"$f":"F80*(1+'Energy Input'!$N$24)","v":0},{"$f":"G80*(1+'Energy Input'!$N$24)","v":0},{"$f":"H80*(1+'Energy Input'!$N$24)","v":0},{"$f":"I80*(1+'Energy Input'!$N$24)","v":0},{"$f":"J80*(1+'Energy Input'!$N$24)","v":0},{"$f":"K80*(1+'Energy Input'!$N$24)","v":0},{"$f":"L80*(1+'Energy Input'!$N$24)","v":0},{"$f":"M80*(1+'Energy Input'!$N$24)","v":0},{"$f":"N80*(1+'Energy Input'!$N$24)","v":0},{"$f":"O80*(1+'Energy Input'!$N$24)","v":0},{"$f":"P80*(1+'Energy Input'!$N$24)","v":0},{"$f":"Q80*(1+'Energy Input'!$N$24)","v":0},{"$f":"R80*(1+'Energy Input'!$N$24)","v":0},{"$f":"S80*(1+'Energy Input'!$N$24)","v":0},{"$f":"T80*(1+'Energy Input'!$N$24)","v":0},{"$f":"U80*(1+'Energy Input'!$N$24)","v":0},{"$f":"V80*(1+'Energy Input'!$N$24)","v":0},{"$f":"W80*(1+'Energy Input'!$N$24)","v":0},{"$f":"X80*(1+'Energy Input'!$N$24)","v":0},{"$f":"Y80*(1+'Energy Input'!$N$24)","v":0},{"$f":"Z80*(1+'Energy Input'!$N$24)","v":0},{"$f":"AA80*(1+'Energy Input'!$N$24)","v":0},{"$f":"AB80*(1+'Energy Input'!$N$24)","v":0},{"$f":"AC80*(1+'Energy Input'!$N$24)","v":0},{"$f":"AD80*(1+'Energy Input'!$N$24)","v":0},{"$f":"AE80*(1+'Energy Input'!$N$24)","v":0},{"$f":"AF80*(1+'Energy Input'!$N$24)","v":0},{"$f":"AG80*(1+'Energy Input'!$N$24)","v":0},{"$f":"AH80*(1+'Energy Input'!$N$24)","v":0},{"$f":"AI80*(1+'Energy Input'!$N$24)","v":0},{"$f":"AJ80*(1+'Energy Input'!$N$24)","v":0},{"$f":"AK80*(1+'Energy Input'!$N$24)","v":0},{"$f":"AL80*(1+'Energy Input'!$N$24)","v":0},{"$f":"AM80*(1+'Energy Input'!$N$24)","v":0},{"$f":"AN80*(1+'Energy Input'!$N$24)","v":0},{"$f":"AO80*(1+'Energy Input'!$N$24)","v":0},{"$f":"AP80*(1+'Energy Input'!$N$24)","v":0},{"$f":"AQ80*(1+'Energy Input'!$N$24)","v":0},{"$f":"AR80*(1+'Energy Input'!$N$24)","v":0},{"$f":"AS80*(1+'Energy Input'!$N$24)","v":0},{"$f":"AT80*(1+'Energy Input'!$N$24)","v":0},{"$f":"AU80*(1+'Energy Input'!$N$24)","v":0},{"$f":"AV80*(1+'Energy Input'!$N$24)","v":0},{"$f":"AW80*(1+'Energy Input'!$N$24)","v":0},{"$f":"AX80*(1+'Energy Input'!$N$24)","v":0},{"$f":"AY80*(1+'Energy Input'!$N$24)","v":0},{"$f":"AZ80*(1+'Energy Input'!$N$24)","v":0},{"$f":"BA80*(1+'Energy Input'!$N$24)","v":0},{"$f":"BB80*(1+'Energy Input'!$N$24)","v":0},{"$f":"BC80*(1+'Energy Input'!$N$24)","v":0},{"$f":"BD80*(1+'Energy Input'!$N$24)","v":0},{"$f":"BE80*(1+'Energy Input'!$N$24)","v":0},{"$f":"BF80*(1+'Energy Input'!$N$24)","v":0},{"$f":"BG80*(1+'Energy Input'!$N$24)","v":0},{"$f":"BH80*(1+'Energy Input'!$N$24)","v":0},{"$f":"BI80*(1+'Energy Input'!$N$24)","v":0},{"$f":"BJ80*(1+'Energy Input'!$N$24)","v":0},{"$f":"BK80*(1+'Energy Input'!$N$24)","v":0},{"$f":"BL80*(1+'Energy Input'!$N$24)","v":0},{"$f":"BM80*(1+'Energy Input'!$N$24)","v":0},{"$f":"BN80*(1+'Energy Input'!$N$24)","v":0},{"$f":"BO80*(1+'Energy Input'!$N$24)","v":0},{"$f":"BP80*(1+'Energy Input'!$N$24)","v":0},{"$f":"BQ80*(1+'Energy Input'!$N$24)","v":0},{"$f":"BR80*(1+'Energy Input'!$N$24)","v":0},{"$f":"BS80*(1+'Energy Input'!$N$24)","v":0},{"$f":"BT80*(1+'Energy Input'!$N$24)","v":0},{"$f":"BU80*(1+'Energy Input'!$N$24)","v":0},{"$f":"BV80*(1+'Energy Input'!$N$24)","v":0},{"$f":"BW80*(1+'Energy Input'!$N$24)","v":0},{"$f":"BX80*(1+'Energy Input'!$N$24)","v":0},{"$f":"BY80*(1+'Energy Input'!$N$24)","v":0},{"$f":"BZ80*(1+'Energy Input'!$N$24)","v":0},{"$f":"CA80*(1+'Energy Input'!$N$24)","v":0},{"$f":"CB80*(1+'Energy Input'!$N$24)","v":0},{"$f":"CC80*(1+'Energy Input'!$N$24)","v":0},{"$f":"CD80*(1+'Energy Input'!$N$24)","v":0},{"$f":"CE80*(1+'Energy Input'!$N$24)","v":0}]
[null,"Rebound",{"$f":"C81*(1+'Energy Input'!$N$24)","v":0},{"$f":"D81*(1+'Energy Input'!$N$24)","v":0},{"$f":"E81*(1+'Energy Input'!$N$24)","v":0},{"$f":"F81*(1+'Energy Input'!$N$24)","v":0},{"$f":"G81*(1+'Energy Input'!$N$24)","v":0},{"$f":"H81*(1+'Energy Input'!$N$24)","v":0},{"$f":"I81*(1+'Energy Input'!$N$24)","v":0},{"$f":"J81*(1+'Energy Input'!$N$24)","v":0},{"$f":"K81*(1+'Energy Input'!$N$24)","v":0},{"$f":"L81*(1+'Energy Input'!$N$24)","v":0},{"$f":"M81*(1+'Energy Input'!$N$24)","v":0},{"$f":"N81*(1+'Energy Input'!$N$24)","v":0},{"$f":"O81*(1+'Energy Input'!$N$24)","v":0},{"$f":"P81*(1+'Energy Input'!$N$24)","v":0},{"$f":"Q81*(1+'Energy Input'!$N$24)","v":0},{"$f":"R81*(1+'Energy Input'!$N$24)","v":0},{"$f":"S81*(1+'Energy Input'!$N$24)","v":0},{"$f":"T81*(1+'Energy Input'!$N$24)","v":0},{"$f":"U81*(1+'Energy Input'!$N$24)","v":0},{"$f":"V81*(1+'Energy Input'!$N$24)","v":0},{"$f":"W81*(1+'Energy Input'!$N$24)","v":0},{"$f":"X81*(1+'Energy Input'!$N$24)","v":0},{"$f":"Y81*(1+'Energy Input'!$N$24)","v":0},{"$f":"Z81*(1+'Energy Input'!$N$24)","v":0},{"$f":"AA81*(1+'Energy Input'!$N$24)","v":0},{"$f":"AB81*(1+'Energy Input'!$N$24)","v":0},{"$f":"AC81*(1+'Energy Input'!$N$24)","v":0},{"$f":"AD81*(1+'Energy Input'!$N$24)","v":0},{"$f":"AE81*(1+'Energy Input'!$N$24)","v":0},{"$f":"AF81*(1+'Energy Input'!$N$24)","v":0},{"$f":"AG81*(1+'Energy Input'!$N$24)","v":0},{"$f":"AH81*(1+'Energy Input'!$N$24)","v":0},{"$f":"AI81*(1+'Energy Input'!$N$24)","v":0},{"$f":"AJ81*(1+'Energy Input'!$N$24)","v":0},{"$f":"AK81*(1+'Energy Input'!$N$24)","v":0},{"$f":"AL81*(1+'Energy Input'!$N$24)","v":0},{"$f":"AM81*(1+'Energy Input'!$N$24)","v":0},{"$f":"AN81*(1+'Energy Input'!$N$24)","v":0},{"$f":"AO81*(1+'Energy Input'!$N$24)","v":0},{"$f":"AP81*(1+'Energy Input'!$N$24)","v":0},{"$f":"AQ81*(1+'Energy Input'!$N$24)","v":0},{"$f":"AR81*(1+'Energy Input'!$N$24)","v":0},{"$f":"AS81*(1+'Energy Input'!$N$24)","v":0},{"$f":"AT81*(1+'Energy Input'!$N$24)","v":0},{"$f":"AU81*(1+'Energy Input'!$N$24)","v":0},{"$f":"AV81*(1+'Energy Input'!$N$24)","v":0},{"$f":"AW81*(1+'Energy Input'!$N$24)","v":0},{"$f":"AX81*(1+'Energy Input'!$N$24)","v":0},{"$f":"AY81*(1+'Energy Input'!$N$24)","v":0},{"$f":"AZ81*(1+'Energy Input'!$N$24)","v":0},{"$f":"BA81*(1+'Energy Input'!$N$24)","v":0},{"$f":"BB81*(1+'Energy Input'!$N$24)","v":0},{"$f":"BC81*(1+'Energy Input'!$N$24)","v":0},{"$f":"BD81*(1+'Energy Input'!$N$24)","v":0},{"$f":"BE81*(1+'Energy Input'!$N$24)","v":0},{"$f":"BF81*(1+'Energy Input'!$N$24)","v":0},{"$f":"BG81*(1+'Energy Input'!$N$24)","v":0},{"$f":"BH81*(1+'Energy Input'!$N$24)","v":0},{"$f":"BI81*(1+'Energy Input'!$N$24)","v":0},{"$f":"BJ81*(1+'Energy Input'!$N$24)","v":0},{"$f":"BK81*(1+'Energy Input'!$N$24)","v":0},{"$f":"BL81*(1+'Energy Input'!$N$24)","v":0},{"$f":"BM81*(1+'Energy Input'!$N$24)","v":0},{"$f":"BN81*(1+'Energy Input'!$N$24)","v":0},{"$f":"BO81*(1+'Energy Input'!$N$24)","v":0},{"$f":"BP81*(1+'Energy Input'!$N$24)","v":0},{"$f":"BQ81*(1+'Energy Input'!$N$24)","v":0},{"$f":"BR81*(1+'Energy Input'!$N$24)","v":0},{"$f":"BS81*(1+'Energy Input'!$N$24)","v":0},{"$f":"BT81*(1+'Energy Input'!$N$24)","v":0},{"$f":"BU81*(1+'Energy Input'!$N$24)","v":0},{"$f":"BV81*(1+'Energy Input'!$N$24)","v":0},{"$f":"BW81*(1+'Energy Input'!$N$24)","v":0},{"$f":"BX81*(1+'Energy Input'!$N$24)","v":0},{"$f":"BY81*(1+'Energy Input'!$N$24)","v":0},{"$f":"BZ81*(1+'Energy Input'!$N$24)","v":0},{"$f":"CA81*(1+'Energy Input'!$N$24)","v":0},{"$f":"CB81*(1+'Energy Input'!$N$24)","v":0},{"$f":"CC81*(1+'Energy Input'!$N$24)","v":0},{"$f":"CD81*(1+'Energy Input'!$N$24)","v":0},{"$f":"CE81*(1+'Energy Input'!$N$24)","v":0}]
[null,"CO2e",{"$f":"C82*(1+'Energy Input'!$N$24)","v":0},{"$f":"D82*(1+'Energy Input'!$N$24)","v":0},{"$f":"E82*(1+'Energy Input'!$N$24)","v":0},{"$f":"F82*(1+'Energy Input'!$N$24)","v":0},{"$f":"G82*(1+'Energy Input'!$N$24)","v":0},{"$f":"H82*(1+'Energy Input'!$N$24)","v":0},{"$f":"I82*(1+'Energy Input'!$N$24)","v":0},{"$f":"J82*(1+'Energy Input'!$N$24)","v":0},{"$f":"K82*(1+'Energy Input'!$N$24)","v":0},{"$f":"L82*(1+'Energy Input'!$N$24)","v":0},{"$f":"M82*(1+'Energy Input'!$N$24)","v":0},{"$f":"N82*(1+'Energy Input'!$N$24)","v":0},{"$f":"O82*(1+'Energy Input'!$N$24)","v":0},{"$f":"P82*(1+'Energy Input'!$N$24)","v":0},{"$f":"Q82*(1+'Energy Input'!$N$24)","v":0},{"$f":"R82*(1+'Energy Input'!$N$24)","v":0},{"$f":"S82*(1+'Energy Input'!$N$24)","v":0},{"$f":"T82*(1+'Energy Input'!$N$24)","v":0},{"$f":"U82*(1+'Energy Input'!$N$24)","v":0},{"$f":"V82*(1+'Energy Input'!$N$24)","v":0},{"$f":"W82*(1+'Energy Input'!$N$24)","v":0},{"$f":"X82*(1+'Energy Input'!$N$24)","v":0},{"$f":"Y82*(1+'Energy Input'!$N$24)","v":0},{"$f":"Z82*(1+'Energy Input'!$N$24)","v":0},{"$f":"AA82*(1+'Energy Input'!$N$24)","v":0},{"$f":"AB82*(1+'Energy Input'!$N$24)","v":0},{"$f":"AC82*(1+'Energy Input'!$N$24)","v":0},{"$f":"AD82*(1+'Energy Input'!$N$24)","v":0},{"$f":"AE82*(1+'Energy Input'!$N$24)","v":0},{"$f":"AF82*(1+'Energy Input'!$N$24)","v":0},{"$f":"AG82*(1+'Energy Input'!$N$24)","v":0},{"$f":"AH82*(1+'Energy Input'!$N$24)","v":0},{"$f":"AI82*(1+'Energy Input'!$N$24)","v":0},{"$f":"AJ82*(1+'Energy Input'!$N$24)","v":0},{"$f":"AK82*(1+'Energy Input'!$N$24)","v":0},{"$f":"AL82*(1+'Energy Input'!$N$24)","v":0},{"$f":"AM82*(1+'Energy Input'!$N$24)","v":0},{"$f":"AN82*(1+'Energy Input'!$N$24)","v":0},{"$f":"AO82*(1+'Energy Input'!$N$24)","v":0},{"$f":"AP82*(1+'Energy Input'!$N$24)","v":0},{"$f":"AQ82*(1+'Energy Input'!$N$24)","v":0},{"$f":"AR82*(1+'Energy Input'!$N$24)","v":0},{"$f":"AS82*(1+'Energy Input'!$N$24)","v":0},{"$f":"AT82*(1+'Energy Input'!$N$24)","v":0},{"$f":"AU82*(1+'Energy Input'!$N$24)","v":0},{"$f":"AV82*(1+'Energy Input'!$N$24)","v":0},{"$f":"AW82*(1+'Energy Input'!$N$24)","v":0},{"$f":"AX82*(1+'Energy Input'!$N$24)","v":0},{"$f":"AY82*(1+'Energy Input'!$N$24)","v":0},{"$f":"AZ82*(1+'Energy Input'!$N$24)","v":0},{"$f":"BA82*(1+'Energy Input'!$N$24)","v":0},{"$f":"BB82*(1+'Energy Input'!$N$24)","v":0},{"$f":"BC82*(1+'Energy Input'!$N$24)","v":0},{"$f":"BD82*(1+'Energy Input'!$N$24)","v":0},{"$f":"BE82*(1+'Energy Input'!$N$24)","v":0},{"$f":"BF82*(1+'Energy Input'!$N$24)","v":0},{"$f":"BG82*(1+'Energy Input'!$N$24)","v":0},{"$f":"BH82*(1+'Energy Input'!$N$24)","v":0},{"$f":"BI82*(1+'Energy Input'!$N$24)","v":0},{"$f":"BJ82*(1+'Energy Input'!$N$24)","v":0},{"$f":"BK82*(1+'Energy Input'!$N$24)","v":0},{"$f":"BL82*(1+'Energy Input'!$N$24)","v":0},{"$f":"BM82*(1+'Energy Input'!$N$24)","v":0},{"$f":"BN82*(1+'Energy Input'!$N$24)","v":0},{"$f":"BO82*(1+'Energy Input'!$N$24)","v":0},{"$f":"BP82*(1+'Energy Input'!$N$24)","v":0},{"$f":"BQ82*(1+'Energy Input'!$N$24)","v":0},{"$f":"BR82*(1+'Energy Input'!$N$24)","v":0},{"$f":"BS82*(1+'Energy Input'!$N$24)","v":0},{"$f":"BT82*(1+'Energy Input'!$N$24)","v":0},{"$f":"BU82*(1+'Energy Input'!$N$24)","v":0},{"$f":"BV82*(1+'Energy Input'!$N$24)","v":0},{"$f":"BW82*(1+'Energy Input'!$N$24)","v":0},{"$f":"BX82*(1+'Energy Input'!$N$24)","v":0},{"$f":"BY82*(1+'Energy Input'!$N$24)","v":0},{"$f":"BZ82*(1+'Energy Input'!$N$24)","v":0},{"$f":"CA82*(1+'Energy Input'!$N$24)","v":0},{"$f":"CB82*(1+'Energy Input'!$N$24)","v":0},{"$f":"CC82*(1+'Energy Input'!$N$24)","v":0},{"$f":"CD82*(1+'Energy Input'!$N$24)","v":0},{"$f":"CE82*(1+'Energy Input'!$N$24)","v":0}]
[null,"Air Quality",{"$f":"C83*(1+'Energy Input'!$N$24)","v":0},{"$f":"D83*(1+'Energy Input'!$N$24)","v":0},{"$f":"E83*(1+'Energy Input'!$N$24)","v":0},{"$f":"F83*(1+'Energy Input'!$N$24)","v":0},{"$f":"G83*(1+'Energy Input'!$N$24)","v":0},{"$f":"H83*(1+'Energy Input'!$N$24)","v":0},{"$f":"I83*(1+'Energy Input'!$N$24)","v":0},{"$f":"J83*(1+'Energy Input'!$N$24)","v":0},{"$f":"K83*(1+'Energy Input'!$N$24)","v":0},{"$f":"L83*(1+'Energy Input'!$N$24)","v":0},{"$f":"M83*(1+'Energy Input'!$N$24)","v":0},{"$f":"N83*(1+'Energy Input'!$N$24)","v":0},{"$f":"O83*(1+'Energy Input'!$N$24)","v":0},{"$f":"P83*(1+'Energy Input'!$N$24)","v":0},{"$f":"Q83*(1+'Energy Input'!$N$24)","v":0},{"$f":"R83*(1+'Energy Input'!$N$24)","v":0},{"$f":"S83*(1+'Energy Input'!$N$24)","v":0},{"$f":"T83*(1+'Energy Input'!$N$24)","v":0},{"$f":"U83*(1+'Energy Input'!$N$24)","v":0},{"$f":"V83*(1+'Energy Input'!$N$24)","v":0},{"$f":"W83*(1+'Energy Input'!$N$24)","v":0},{"$f":"X83*(1+'Energy Input'!$N$24)","v":0},{"$f":"Y83*(1+'Energy Input'!$N$24)","v":0},{"$f":"Z83*(1+'Energy Input'!$N$24)","v":0},{"$f":"AA83*(1+'Energy Input'!$N$24)","v":0},{"$f":"AB83*(1+'Energy Input'!$N$24)","v":0},{"$f":"AC83*(1+'Energy Input'!$N$24)","v":0},{"$f":"AD83*(1+'Energy Input'!$N$24)","v":0},{"$f":"AE83*(1+'Energy Input'!$N$24)","v":0},{"$f":"AF83*(1+'Energy Input'!$N$24)","v":0},{"$f":"AG83*(1+'Energy Input'!$N$24)","v":0},{"$f":"AH83*(1+'Energy Input'!$N$24)","v":0},{"$f":"AI83*(1+'Energy Input'!$N$24)","v":0},{"$f":"AJ83*(1+'Energy Input'!$N$24)","v":0},{"$f":"AK83*(1+'Energy Input'!$N$24)","v":0},{"$f":"AL83*(1+'Energy Input'!$N$24)","v":0},{"$f":"AM83*(1+'Energy Input'!$N$24)","v":0},{"$f":"AN83*(1+'Energy Input'!$N$24)","v":0},{"$f":"AO83*(1+'Energy Input'!$N$24)","v":0},{"$f":"AP83*(1+'Energy Input'!$N$24)","v":0},{"$f":"AQ83*(1+'Energy Input'!$N$24)","v":0},{"$f":"AR83*(1+'Energy Input'!$N$24)","v":0},{"$f":"AS83*(1+'Energy Input'!$N$24)","v":0},{"$f":"AT83*(1+'Energy Input'!$N$24)","v":0},{"$f":"AU83*(1+'Energy Input'!$N$24)","v":0},{"$f":"AV83*(1+'Energy Input'!$N$24)","v":0},{"$f":"AW83*(1+'Energy Input'!$N$24)","v":0},{"$f":"AX83*(1+'Energy Input'!$N$24)","v":0},{"$f":"AY83*(1+'Energy Input'!$N$24)","v":0},{"$f":"AZ83*(1+'Energy Input'!$N$24)","v":0},{"$f":"BA83*(1+'Energy Input'!$N$24)","v":0},{"$f":"BB83*(1+'Energy Input'!$N$24)","v":0},{"$f":"BC83*(1+'Energy Input'!$N$24)","v":0},{"$f":"BD83*(1+'Energy Input'!$N$24)","v":0},{"$f":"BE83*(1+'Energy Input'!$N$24)","v":0},{"$f":"BF83*(1+'Energy Input'!$N$24)","v":0},{"$f":"BG83*(1+'Energy Input'!$N$24)","v":0},{"$f":"BH83*(1+'Energy Input'!$N$24)","v":0},{"$f":"BI83*(1+'Energy Input'!$N$24)","v":0},{"$f":"BJ83*(1+'Energy Input'!$N$24)","v":0},{"$f":"BK83*(1+'Energy Input'!$N$24)","v":0},{"$f":"BL83*(1+'Energy Input'!$N$24)","v":0},{"$f":"BM83*(1+'Energy Input'!$N$24)","v":0},{"$f":"BN83*(1+'Energy Input'!$N$24)","v":0},{"$f":"BO83*(1+'Energy Input'!$N$24)","v":0},{"$f":"BP83*(1+'Energy Input'!$N$24)","v":0},{"$f":"BQ83*(1+'Energy Input'!$N$24)","v":0},{"$f":"BR83*(1+'Energy Input'!$N$24)","v":0},{"$f":"BS83*(1+'Energy Input'!$N$24)","v":0},{"$f":"BT83*(1+'Energy Input'!$N$24)","v":0},{"$f":"BU83*(1+'Energy Input'!$N$24)","v":0},{"$f":"BV83*(1+'Energy Input'!$N$24)","v":0},{"$f":"BW83*(1+'Energy Input'!$N$24)","v":0},{"$f":"BX83*(1+'Energy Input'!$N$24)","v":0},{"$f":"BY83*(1+'Energy Input'!$N$24)","v":0},{"$f":"BZ83*(1+'Energy Input'!$N$24)","v":0},{"$f":"CA83*(1+'Energy Input'!$N$24)","v":0},{"$f":"CB83*(1+'Energy Input'!$N$24)","v":0},{"$f":"CC83*(1+'Energy Input'!$N$24)","v":0},{"$f":"CD83*(1+'Energy Input'!$N$24)","v":0},{"$f":"CE83*(1+'Energy Input'!$N$24)","v":0}]
[null,"Economic ",{"$f":"C84*(1+'Energy Input'!$N$24)","v":0},{"$f":"D84*(1+'Energy Input'!$N$24)","v":0},{"$f":"E84*(1+'Energy Input'!$N$24)","v":0},{"$f":"F84*(1+'Energy Input'!$N$24)","v":0},{"$f":"G84*(1+'Energy Input'!$N$24)","v":0},{"$f":"H84*(1+'Energy Input'!$N$24)","v":0},{"$f":"I84*(1+'Energy Input'!$N$24)","v":0},{"$f":"J84*(1+'Energy Input'!$N$24)","v":0},{"$f":"K84*(1+'Energy Input'!$N$24)","v":0},{"$f":"L84*(1+'Energy Input'!$N$24)","v":0},{"$f":"M84*(1+'Energy Input'!$N$24)","v":0},{"$f":"N84*(1+'Energy Input'!$N$24)","v":0},{"$f":"O84*(1+'Energy Input'!$N$24)","v":0},{"$f":"P84*(1+'Energy Input'!$N$24)","v":0},{"$f":"Q84*(1+'Energy Input'!$N$24)","v":0},{"$f":"R84*(1+'Energy Input'!$N$24)","v":0},{"$f":"S84*(1+'Energy Input'!$N$24)","v":0},{"$f":"T84*(1+'Energy Input'!$N$24)","v":0},{"$f":"U84*(1+'Energy Input'!$N$24)","v":0},{"$f":"V84*(1+'Energy Input'!$N$24)","v":0},{"$f":"W84*(1+'Energy Input'!$N$24)","v":0},{"$f":"X84*(1+'Energy Input'!$N$24)","v":0},{"$f":"Y84*(1+'Energy Input'!$N$24)","v":0},{"$f":"Z84*(1+'Energy Input'!$N$24)","v":0},{"$f":"AA84*(1+'Energy Input'!$N$24)","v":0},{"$f":"AB84*(1+'Energy Input'!$N$24)","v":0},{"$f":"AC84*(1+'Energy Input'!$N$24)","v":0},{"$f":"AD84*(1+'Energy Input'!$N$24)","v":0},{"$f":"AE84*(1+'Energy Input'!$N$24)","v":0},{"$f":"AF84*(1+'Energy Input'!$N$24)","v":0},{"$f":"AG84*(1+'Energy Input'!$N$24)","v":0},{"$f":"AH84*(1+'Energy Input'!$N$24)","v":0},{"$f":"AI84*(1+'Energy Input'!$N$24)","v":0},{"$f":"AJ84*(1+'Energy Input'!$N$24)","v":0},{"$f":"AK84*(1+'Energy Input'!$N$24)","v":0},{"$f":"AL84*(1+'Energy Input'!$N$24)","v":0},{"$f":"AM84*(1+'Energy Input'!$N$24)","v":0},{"$f":"AN84*(1+'Energy Input'!$N$24)","v":0},{"$f":"AO84*(1+'Energy Input'!$N$24)","v":0},{"$f":"AP84*(1+'Energy Input'!$N$24)","v":0},{"$f":"AQ84*(1+'Energy Input'!$N$24)","v":0},{"$f":"AR84*(1+'Energy Input'!$N$24)","v":0},{"$f":"AS84*(1+'Energy Input'!$N$24)","v":0},{"$f":"AT84*(1+'Energy Input'!$N$24)","v":0},{"$f":"AU84*(1+'Energy Input'!$N$24)","v":0},{"$f":"AV84*(1+'Energy Input'!$N$24)","v":0},{"$f":"AW84*(1+'Energy Input'!$N$24)","v":0},{"$f":"AX84*(1+'Energy Input'!$N$24)","v":0},{"$f":"AY84*(1+'Energy Input'!$N$24)","v":0},{"$f":"AZ84*(1+'Energy Input'!$N$24)","v":0},{"$f":"BA84*(1+'Energy Input'!$N$24)","v":0},{"$f":"BB84*(1+'Energy Input'!$N$24)","v":0},{"$f":"BC84*(1+'Energy Input'!$N$24)","v":0},{"$f":"BD84*(1+'Energy Input'!$N$24)","v":0},{"$f":"BE84*(1+'Energy Input'!$N$24)","v":0},{"$f":"BF84*(1+'Energy Input'!$N$24)","v":0},{"$f":"BG84*(1+'Energy Input'!$N$24)","v":0},{"$f":"BH84*(1+'Energy Input'!$N$24)","v":0},{"$f":"BI84*(1+'Energy Input'!$N$24)","v":0},{"$f":"BJ84*(1+'Energy Input'!$N$24)","v":0},{"$f":"BK84*(1+'Energy Input'!$N$24)","v":0},{"$f":"BL84*(1+'Energy Input'!$N$24)","v":0},{"$f":"BM84*(1+'Energy Input'!$N$24)","v":0},{"$f":"BN84*(1+'Energy Input'!$N$24)","v":0},{"$f":"BO84*(1+'Energy Input'!$N$24)","v":0},{"$f":"BP84*(1+'Energy Input'!$N$24)","v":0},{"$f":"BQ84*(1+'Energy Input'!$N$24)","v":0},{"$f":"BR84*(1+'Energy Input'!$N$24)","v":0},{"$f":"BS84*(1+'Energy Input'!$N$24)","v":0},{"$f":"BT84*(1+'Energy Input'!$N$24)","v":0},{"$f":"BU84*(1+'Energy Input'!$N$24)","v":0},{"$f":"BV84*(1+'Energy Input'!$N$24)","v":0},{"$f":"BW84*(1+'Energy Input'!$N$24)","v":0},{"$f":"BX84*(1+'Energy Input'!$N$24)","v":0},{"$f":"BY84*(1+'Energy Input'!$N$24)","v":0},{"$f":"BZ84*(1+'Energy Input'!$N$24)","v":0},{"$f":"CA84*(1+'Energy Input'!$N$24)","v":0},{"$f":"CB84*(1+'Energy Input'!$N$24)","v":0},{"$f":"CC84*(1+'Energy Input'!$N$24)","v":0},{"$f":"CD84*(1+'Energy Input'!$N$24)","v":0},{"$f":"CE84*(1+'Energy Input'!$N$24)","v":0}]
[null,"Social",{"$f":"C85*(1+'Energy Input'!$N$24)","v":0},{"$f":"D85*(1+'Energy Input'!$N$24)","v":0},{"$f":"E85*(1+'Energy Input'!$N$24)","v":0},{"$f":"F85*(1+'Energy Input'!$N$24)","v":0},{"$f":"G85*(1+'Energy Input'!$N$24)","v":0},{"$f":"H85*(1+'Energy Input'!$N$24)","v":0},{"$f":"I85*(1+'Energy Input'!$N$24)","v":0},{"$f":"J85*(1+'Energy Input'!$N$24)","v":0},{"$f":"K85*(1+'Energy Input'!$N$24)","v":0},{"$f":"L85*(1+'Energy Input'!$N$24)","v":0},{"$f":"M85*(1+'Energy Input'!$N$24)","v":0},{"$f":"N85*(1+'Energy Input'!$N$24)","v":0},{"$f":"O85*(1+'Energy Input'!$N$24)","v":0},{"$f":"P85*(1+'Energy Input'!$N$24)","v":0},{"$f":"Q85*(1+'Energy Input'!$N$24)","v":0},{"$f":"R85*(1+'Energy Input'!$N$24)","v":0},{"$f":"S85*(1+'Energy Input'!$N$24)","v":0},{"$f":"T85*(1+'Energy Input'!$N$24)","v":0},{"$f":"U85*(1+'Energy Input'!$N$24)","v":0},{"$f":"V85*(1+'Energy Input'!$N$24)","v":0},{"$f":"W85*(1+'Energy Input'!$N$24)","v":0},{"$f":"X85*(1+'Energy Input'!$N$24)","v":0},{"$f":"Y85*(1+'Energy Input'!$N$24)","v":0},{"$f":"Z85*(1+'Energy Input'!$N$24)","v":0},{"$f":"AA85*(1+'Energy Input'!$N$24)","v":0},{"$f":"AB85*(1+'Energy Input'!$N$24)","v":0},{"$f":"AC85*(1+'Energy Input'!$N$24)","v":0},{"$f":"AD85*(1+'Energy Input'!$N$24)","v":0},{"$f":"AE85*(1+'Energy Input'!$N$24)","v":0},{"$f":"AF85*(1+'Energy Input'!$N$24)","v":0},{"$f":"AG85*(1+'Energy Input'!$N$24)","v":0},{"$f":"AH85*(1+'Energy Input'!$N$24)","v":0},{"$f":"AI85*(1+'Energy Input'!$N$24)","v":0},{"$f":"AJ85*(1+'Energy Input'!$N$24)","v":0},{"$f":"AK85*(1+'Energy Input'!$N$24)","v":0},{"$f":"AL85*(1+'Energy Input'!$N$24)","v":0},{"$f":"AM85*(1+'Energy Input'!$N$24)","v":0},{"$f":"AN85*(1+'Energy Input'!$N$24)","v":0},{"$f":"AO85*(1+'Energy Input'!$N$24)","v":0},{"$f":"AP85*(1+'Energy Input'!$N$24)","v":0},{"$f":"AQ85*(1+'Energy Input'!$N$24)","v":0},{"$f":"AR85*(1+'Energy Input'!$N$24)","v":0},{"$f":"AS85*(1+'Energy Input'!$N$24)","v":0},{"$f":"AT85*(1+'Energy Input'!$N$24)","v":0},{"$f":"AU85*(1+'Energy Input'!$N$24)","v":0},{"$f":"AV85*(1+'Energy Input'!$N$24)","v":0},{"$f":"AW85*(1+'Energy Input'!$N$24)","v":0},{"$f":"AX85*(1+'Energy Input'!$N$24)","v":0},{"$f":"AY85*(1+'Energy Input'!$N$24)","v":0},{"$f":"AZ85*(1+'Energy Input'!$N$24)","v":0},{"$f":"BA85*(1+'Energy Input'!$N$24)","v":0},{"$f":"BB85*(1+'Energy Input'!$N$24)","v":0},{"$f":"BC85*(1+'Energy Input'!$N$24)","v":0},{"$f":"BD85*(1+'Energy Input'!$N$24)","v":0},{"$f":"BE85*(1+'Energy Input'!$N$24)","v":0},{"$f":"BF85*(1+'Energy Input'!$N$24)","v":0},{"$f":"BG85*(1+'Energy Input'!$N$24)","v":0},{"$f":"BH85*(1+'Energy Input'!$N$24)","v":0},{"$f":"BI85*(1+'Energy Input'!$N$24)","v":0},{"$f":"BJ85*(1+'Energy Input'!$N$24)","v":0},{"$f":"BK85*(1+'Energy Input'!$N$24)","v":0},{"$f":"BL85*(1+'Energy Input'!$N$24)","v":0},{"$f":"BM85*(1+'Energy Input'!$N$24)","v":0},{"$f":"BN85*(1+'Energy Input'!$N$24)","v":0},{"$f":"BO85*(1+'Energy Input'!$N$24)","v":0},{"$f":"BP85*(1+'Energy Input'!$N$24)","v":0},{"$f":"BQ85*(1+'Energy Input'!$N$24)","v":0},{"$f":"BR85*(1+'Energy Input'!$N$24)","v":0},{"$f":"BS85*(1+'Energy Input'!$N$24)","v":0},{"$f":"BT85*(1+'Energy Input'!$N$24)","v":0},{"$f":"BU85*(1+'Energy Input'!$N$24)","v":0},{"$f":"BV85*(1+'Energy Input'!$N$24)","v":0},{"$f":"BW85*(1+'Energy Input'!$N$24)","v":0},{"$f":"BX85*(1+'Energy Input'!$N$24)","v":0},{"$f":"BY85*(1+'Energy Input'!$N$24)","v":0},{"$f":"BZ85*(1+'Energy Input'!$N$24)","v":0},{"$f":"CA85*(1+'Energy Input'!$N$24)","v":0},{"$f":"CB85*(1+'Energy Input'!$N$24)","v":0},{"$f":"CC85*(1+'Energy Input'!$N$24)","v":0},{"$f":"CD85*(1+'Energy Input'!$N$24)","v":0},{"$f":"CE85*(1+'Energy Input'!$N$24)","v":0}]

{"sheet":"Costs","index":11,"n_rows":68,"n_cols":183,"rows_kept":68,"cut":false,"hidden":false,"merged":[]}
["Project title:",{"$f":"Title","v":0}]
["Costs"]
[]
["Ref","Cost category","Predicted Cost (£)","Predicted costs notes/ assumptions","Offset costs/ efficiencies (£)","Offset costs/ efficiencies notes/ assumptions","Who pays?","Capital/ Revenue/ In-kind","Optimism bias correction","Total costs",null,"% Costs Yr1","% Costs Yr2","% Costs Yr3","% Costs Yr4","% Costs Yr5","% CostsYr6","% CostsYr7","% CostsYr8","% CostsYr9","% CostsYr10","% CostsYr11","% CostsYr12","% CostsYr13","% CostsYr14","% CostsYr15","% CostsYr16","% CostsYr17","% CostsYr18","% CostsYr19","% CostsYr20","% CostsYr21","% CostsYr22","% CostsYr23","% CostsYr24","% CostsYr25","% CostsYr26","% CostsYr27","% CostsYr28","% CostsYr29","% CostsYr30","% CostsYr31","% CostsYr32","% CostsYr33","% CostsYr34","% CostsYr35","% CostsYr36","% CostsYr37","% CostsYr38","% CostsYr39","% CostsYr40","% CostsYr41","% CostsYr42","% CostsYr43","% CostsYr44","% CostsYr45","% CostsYr46","% CostsYr47","% CostsYr48","% CostsYr49","% CostsYr50","% CostsYr51","% CostsYr52","% CostsYr53","% CostsYr54","% CostsYr55","% CostsYr56","% CostsYr57","% CostsYr58","% CostsYr59","% CostsYr60","% CostsYr61","% CostsYr62","% CostsYr63","% CostsYr64","% CostsYr65","% CostsYr66","% CostsYr67","% CostsYr68","% CostsYr69","% CostsYr70","% CostsYr71","% CostsYr72","% CostsYr73","% CostsYr74","% CostsYr75","% CostsYr76","% CostsYr77","% CostsYr78","% CostsYr79","% CostsYr80","% CostsYr81","% CostsYr82","% CostsYr83","% CostsYr84","% CostsYr85",null,"Costs Yr1","Costs Yr2","Costs Yr3","Costs Yr4","Costs Yr5","Costs Yr6","Costs Yr7","Costs Yr8","Costs Yr9","Costs Yr10","Costs Yr11","Costs Yr12","Costs Yr13","Costs Yr14","Costs Yr15","Costs Yr16","Costs Yr17","Costs Yr18","Costs Yr19","Costs Yr20","Costs Yr21","Costs Yr22","Costs Yr23","Costs Yr24","Costs Yr25","Costs Yr26","Costs Yr27","Costs Yr28","Costs Yr29","Costs Yr30","Costs Yr31","Costs Yr32","Costs Yr33","Costs Yr34","Costs Yr35","Costs Yr36","Costs Yr37","Costs Yr38","Costs Yr39","Costs Yr40","Costs Yr41","Costs Yr42","Costs Yr43","Costs Yr44","Costs Yr45","Costs Yr46","Costs Yr47","Costs Yr48","Costs Yr49","Costs Yr50","Costs Yr51","Costs Yr52","Costs Yr53","Costs Yr54","Costs Yr55","Costs Yr56","Costs Yr57","Costs Yr58","Costs Yr59","Costs Yr60","Costs Yr61","Costs Yr62","Costs Yr63","Costs Yr64","Costs Yr65","Costs Yr66","Costs Yr67","Costs Yr68","Costs Yr69","Costs Yr70","Costs Yr71","Costs Yr72","Costs Yr73","Costs Yr74","Costs Yr75","Costs Yr76","Costs Yr77","Costs Yr78","Costs Yr79","Costs Yr80","Costs Yr81","Costs Yr82","Costs Yr83","Costs Yr84","Costs Yr85"]
["C1",null,null,null,null,null,null,null,null,{"$f":"(C5-E5)*(1+I5)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"IF(CT$47<=time_frame,L5*$J5,\"\")","v":0},{"$f":"IF(CU$47<=time_frame,M5*$J5,\"\")","v":0},{"$f":"IF(CV$47<=time_frame,N5*$J5,\"\")","v":0},{"$f":"IF(CW$47<=time_frame,O5*$J5,\"\")","v":0},{"$f":"IF(CX$47<=time_frame,P5*$J5,\"\")","v":0},{"$f":"IF(CY$47<=time_frame,Q5*$J5,\"\")","v":0},{"$f":"IF(CZ$47<=time_frame,R5*$J5,\"\")","v":0},{"$f":"IF(DA$47<=time_frame,S5*$J5,\"\")","v":0},{"$f":"IF(DB$47<=time_frame,T5*$J5,\"\")","v":0},{"$f":"IF(DC$47<=time_frame,U5*$J5,\"\")","v":0},{"$f":"IF(DD$47<=time_frame,V5*$J5,\"\")","v":""},{"$f":"IF(DE$47<=time_frame,W5*$J5,\"\")","v":""},{"$f":"IF(DF$47<=time_frame,X5*$J5,\"\")","v":""},{"$f":"IF(DG$47<=time_frame,Y5*$J5,\"\")","v":""},{"$f":"IF(DH$47<=time_frame,Z5*$J5,\"\")","v":""},{"$f":"IF(DI$47<=time_frame,AA5*$J5,\"\")","v":""},{"$f":"IF(DJ$47<=time_frame,AB5*$J5,\"\")","v":""},{"$f":"IF(DK$47<=time_frame,AC5*$J5,\"\")","v":""},{"$f":"IF(DL$47<=time_frame,AD5*$J5,\"\")","v":""},{"$f":"IF(DM$47<=time_frame,AE5*$J5,\"\")","v":""},{"$f":"IF(DN$47<=time_frame,AF5*$J5,\"\")","v":""},{"$f":"IF(DO$47<=time_frame,AG5*$J5,\"\")","v":""},{"$f":"IF(DP$47<=time_frame,AH5*$J5,\"\")","v":""},{"$f":"IF(DQ$47<=time_frame,AI5*$J5,\"\")","v":""},{"$f":"IF(DR$47<=time_frame,AJ5*$J5,\"\")","v":""},{"$f":"IF(DS$47<=time_frame,AK5*$J5,\"\")","v":""},{"$f":"IF(DT$47<=time_frame,AL5*$J5,\"\")","v":""},{"$f":"IF(DU$47<=time_frame,AM5*$J5,\"\")","v":""},{"$f":"IF(DV$47<=time_frame,AN5*$J5,\"\")","v":""},{"$f":"IF(DW$47<=time_frame,AO5*$J5,\"\")","v":""},{"$f":"IF(DX$47<=time_frame,AP5*$J5,\"\")","v":""},{"$f":"IF(DY$47<=time_frame,AQ5*$J5,\"\")","v":""},{"$f":"IF(DZ$47<=time_frame,AR5*$J5,\"\")","v":""},{"$f":"IF(EA$47<=time_frame,AS5*$J5,\"\")","v":""},{"$f":"IF(EB$47<=time_frame,AT5*$J5,\"\")","v":""},{"$f":"IF(EC$47<=time_frame,AU5*$J5,\"\")","v":""},{"$f":"IF(ED$47<=time_frame,AV5*$J5,\"\")","v":""},{"$f":"IF(EE$47<=time_frame,AW5*$J5,\"\")","v":""},{"$f":"IF(EF$47<=time_frame,AX5*$J5,\"\")","v":""},{"$f":"IF(EG$47<=time_frame,AY5*$J5,\"\")","v":""},{"$f":"IF(EH$47<=time_frame,AZ5*$J5,\"\")","v":""},{"$f":"IF(EI$47<=time_frame,BA5*$J5,\"\")","v":""},{"$f":"IF(EJ$47<=time_frame,BB5*$J5,\"\")","v":""},{"$f":"IF(EK$47<=time_frame,BC5*$J5,\"\")","v":""},{"$f":"IF(EL$47<=time_frame,BD5*$J5,\"\")","v":""},{"$f":"IF(EM$47<=time_frame,BE5*$J5,\"\")","v":""},{"$f":"IF(EN$47<=time_frame,BF5*$J5,\"\")","v":""},{"$f":"IF(EO$47<=time_frame,BG5*$J5,\"\")","v":""},{"$f":"IF(EP$47<=time_frame,BH5*$J5,\"\")","v":""},{"$f":"IF(EQ$47<=time_frame,BI5*$J5,\"\")","v":""},{"$f":"IF(ER$47<=time_frame,BJ5*$J5,\"\")","v":""},{"$f":"IF(ES$47<=time_frame,BK5*$J5,\"\")","v":""},{"$f":"IF(ET$47<=time_frame,BL5*$J5,\"\")","v":""},{"$f":"IF(EU$47<=time_frame,BM5*$J5,\"\")","v":""},{"$f":"IF(EV$47<=time_frame,BN5*$J5,\"\")","v":""},{"$f":"IF(EW$47<=time_frame,BO5*$J5,\"\")","v":""},{"$f":"IF(EX$47<=time_frame,BP5*$J5,\"\")","v":""},{"$f":"IF(EY$47<=time_frame,BQ5*$J5,\"\")","v":""},{"$f":"IF(EZ$47<=time_frame,BR5*$J5,\"\")","v":""},{"$f":"IF(FA$47<=time_frame,BS5*$J5,\"\")","v":""},{"$f":"IF(FB$47<=time_frame,BT5*$J5,\"\")","v":""},{"$f":"IF(FC$47<=time_frame,BU5*$J5,\"\")","v":""},{"$f":"IF(FD$47<=time_frame,BV5*$J5,\"\")","v":""},{"$f":"IF(FE$47<=time_frame,BW5*$J5,\"\")","v":""},{"$f":"IF(FF$47<=time_frame,BX5*$J5,\"\")","v":""},{"$f":"IF(FG$47<=time_frame,BY5*$J5,\"\")","v":""},{"$f":"IF(FH$47<=time_frame,BZ5*$J5,\"\")","v":""},{"$f":"IF(FI$47<=time_frame,CA5*$J5,\"\")","v":""},{"$f":"IF(FJ$47<=time_frame,CB5*$J5,\"\")","v":""},{"$f":"IF(FK$47<=time_frame,CC5*$J5,\"\")","v":""},{"$f":"IF(FL$47<=time_frame,CD5*$J5,\"\")","v":""},{"$f":"IF(FM$47<=time_frame,CE5*$J5,\"\")","v":""},{"$f":"IF(FN$47<=time_frame,CF5*$J5,\"\")","v":""},{"$f":"IF(FO$47<=time_frame,CG5*$J5,\"\")","v":""},{"$f":"IF(FP$47<=time_frame,CH5*$J5,\"\")","v":""},{"$f":"IF(FQ$47<=time_frame,CI5*$J5,\"\")","v":""},{"$f":"IF(FR$47<=time_frame,CJ5*$J5,\"\")","v":""},{"$f":"IF(FS$47<=time_frame,CK5*$J5,\"\")","v":""},{"$f":"IF(FT$47<=time_frame,CL5*$J5,\"\")","v":""},{"$f":"IF(FU$47<=time_frame,CM5*$J5,\"\")","v":""},{"$f":"IF(FV$47<=time_frame,CN5*$J5,\"\")","v":""},{"$f":"IF(FW$47<=time_frame,CO5*$J5,\"\")","v":""},{"$f":"IF(FX$47<=time_frame,CP5*$J5,\"\")","v":""},{"$f":"IF(FY$47<=time_frame,CQ5*$J5,\"\")","v":""},{"$f":"IF(FZ$47<=time_frame,CR5*$J5,\"\")","v":""}]
["C2",null,null,null,null,null,null,null,null,{"$f":"(C6-E6)*(1+I6)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["C3",null,null,null,null,null,null,null,null,{"$f":"(C7-E7)*(1+I7)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["C4",null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["C5",null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["C6",null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["C7",null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["C8",null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["C9",null,null,null,null,null,null,null,null,{"$f":"(C13-E13)*(1+I13)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["C10",null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["C11",null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["C12",null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["C13",null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["C14",null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["C15",null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["C16",null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["C17",null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["C18",null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["C19",null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["C20",null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["C21",null,null,null,null,null,null,null,null,{"$f":"(C25-E25)*(1+I25)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["C22",null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["C23",null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["C24",null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["C25",null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["C26",null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["C27",null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["C28",null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["C29",null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["C30",null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["C31",null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["C32",null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["C33",null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["C34",null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["C35",null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["C36",null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["C37",null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["C38",null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["C39",null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["C40",null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
["TOTAL",null,{"$f":"SUM(C5:C44)","v":0},null,{"$f":"SUM(E5:E44)","v":0},null,null,null,null,{"$f":"SUM(J5:J44)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CT$47<=time_frame,SUM(CT5:CT44),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs Yr1","Costs Yr2","Costs Yr3","Costs Yr4","Costs Yr5","Costs Yr6","Costs Yr7","Costs Yr8","Costs Yr9","Costs Yr10","Costs Yr11","Costs Yr12","Costs Yr13","Costs Yr14","Costs Yr15","Costs Yr16","Costs Yr17","Costs Yr18","Costs Yr19","Costs Yr20","Costs Yr21","Costs Yr22","Costs Yr23","Costs Yr24","Costs Yr25","Costs Yr26","Costs Yr27","Costs Yr28","Costs Yr29","Costs Yr30","Costs Yr31","Costs Yr32","Costs Yr33","Costs Yr34","Costs Yr35","Costs Yr36","Costs Yr37","Costs Yr38","Costs Yr39","Costs Yr40","Costs Yr41","Costs Yr42","Costs Yr43","Costs Yr44","Costs Yr45","Costs Yr46","Costs Yr47","Costs Yr48","Costs Yr49","Costs Yr50","Costs Yr51","Costs Yr52","Costs Yr53","Costs Yr54","Costs Yr55","Costs Yr56","Costs Yr57","Costs Yr58","Costs Yr59","Costs Yr60","Costs Yr61","Costs Yr62","Costs Yr63","Costs Yr64","Costs Yr65","Costs Yr66","Costs Yr67","Costs Yr68","Costs Yr69","Costs Yr70","Costs Yr71","Costs Yr72","Costs Yr73","Costs Yr74","Costs Yr75","Costs Yr76","Costs Yr77","Costs Yr78","Costs Yr79","Costs Yr80","Costs Yr81","Costs Yr82","Costs Yr83","Costs Yr84","Costs Yr85","Total"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(CR49<>\"\",INDEX(Agencieslist,CR49),\"\")","v":"Local Authority"},{"$f":"IF(CT$47<=time_frame,IF($CS49<>\"\",SUMIF($G$5:$G$44,$CS49,CT$5:CT$44),0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(DD$47<=time_frame,IF($CS49<>\"\",SUMIF($G$5:$G$44,$CS49,DD$5:DD$44),0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(DN$47<=time_frame,IF($CS49<>\"\",SUMIF($G$5:$G$44,$CS49,DN$5:DN$44),0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(DX$47<=time_frame,IF($CS49<>\"\",SUMIF($G$5:$G$44,$CS49,DX$5:DX$44),0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(EH$47<=time_frame,IF($CS49<>\"\",SUMIF($G$5:$G$44,$CS49,EH$5:EH$44),0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(ER$47<=time_frame,IF($CS49<>\"\",SUMIF($G$5:$G$44,$CS49,ER$5:ER$44),0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(FB$47<=time_frame,IF($CS49<>\"\",SUMIF($G$5:$G$44,$CS49,FB$5:FB$44),0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(FL$47<=time_frame,IF($CS49<>\"\",SUMIF($G$5:$G$44,$CS49,FL$5:FL$44),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($CS49<>\"\",SUM(CT49:FZ49),\"\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((20-COUNTIF(Agencieslist,\"\"))>CR49,CR49+1,\"\")","v":2},"NHS",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Police",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"Probation",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"Courts/Legal aid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,"Prisons",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"Other CJS",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"DWP (AME)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,"HMRC",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"Schools",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,"Housing providers",{"$f":"IF(CT$47<=time_frame,IF($CS59<>\"\",SUMIF($G$5:$G$44,$CS59,CT$5:CT$44),0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(DD$47<=time_frame,IF($CS59<>\"\",SUMIF($G$5:$G$44,$CS59,DD$5:DD$44),0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(DN$47<=time_frame,IF($CS59<>\"\",SUMIF($G$5:$G$44,$CS59,DN$5:DN$44),0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(DX$47<=time_frame,IF($CS59<>\"\",SUMIF($G$5:$G$44,$CS59,DX$5:DX$44),0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(EH$47<=time_frame,IF($CS59<>\"\",SUMIF($G$5:$G$44,$CS59,EH$5:EH$44),0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(ER$47<=time_frame,IF($CS59<>\"\",SUMIF($G$5:$G$44,$CS59,ER$5:ER$44),0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(FB$47<=time_frame,IF($CS59<>\"\",SUMIF($G$5:$G$44,$CS59,FB$5:FB$44),0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(FL$47<=time_frame,IF($CS59<>\"\",SUMIF($G$5:$G$44,$CS59,FL$5:FL$44),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Victims services",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,"Local Business",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]

{"sheet":"Income & Efficiencies","index":12,"n_rows":68,"n_cols":183,"rows_kept":68,"cut":false,"hidden":false,"merged":[]}
["Project title:",{"$f":"Title","v":0}]
["Income & Efficiencies"]
[]
["Ref","Income/ efficiency category","Predicted income (£)","Predicted income notes/ assumptions","Predicted efficiency savings (£)","Predicted efficiencies notes/ assumptions","Who receives income/ efficiency saving?","Capital/ Revenue/ In-kind","Optimism bias correction","Total income/ efficiencies",null,"% CostsYr1","% CostsYr2","% CostsYr3","% CostsYr4","% CostsYr5","% CostsYr6","% CostsYr7","% CostsYr8","% CostsYr9","% CostsYr10","% CostsYr11","% CostsYr12","% CostsYr13","% CostsYr14","% CostsYr15","% CostsYr16","% CostsYr17","% CostsYr18","% CostsYr19","% CostsYr20","% CostsYr21","% CostsYr22","% CostsYr23","% CostsYr24","% CostsYr25","% CostsYr26","% CostsYr27","% CostsYr28","% CostsYr29","% CostsYr30","% CostsYr31","% CostsYr32","% CostsYr33","% CostsYr34","% CostsYr35","% CostsYr36","% CostsYr37","% CostsYr38","% CostsYr39","% CostsYr40","% CostsYr41","% CostsYr42","% CostsYr43","% CostsYr44","% CostsYr45","% CostsYr46","% CostsYr47","% CostsYr48","% CostsYr49","% CostsYr50","% CostsYr51","% CostsYr52","% CostsYr53","% CostsYr54","% CostsYr55","% CostsYr56","% CostsYr57","% CostsYr58","% CostsYr59","% CostsYr60","% CostsYr61","% CostsYr62","% CostsYr63","% CostsYr64","% CostsYr65","% CostsYr66","% CostsYr67","% CostsYr68","% CostsYr69","% CostsYr70","% CostsYr71","% CostsYr72","% CostsYr73","% CostsYr74","% CostsYr75","% CostsYr76","% CostsYr77","% CostsYr78","% CostsYr79","% CostsYr80","% CostsYr81","% CostsYr82","% CostsYr83","% CostsYr84","% CostsYr85",null,"Costs Yr1","Costs Yr2","Costs Yr3","Costs Yr4","Costs Yr5","Costs Yr6","Costs Yr7","Costs Yr8","Costs Yr9","Costs Yr10","Costs Yr11","Costs Yr12","Costs Yr13","Costs Yr14","Costs Yr15","Costs Yr16","Costs Yr17","Costs Yr18","Costs Yr19","Costs Yr20","Costs Yr21","Costs Yr22","Costs Yr23","Costs Yr24","Costs Yr25","Costs Yr26","Costs Yr27","Costs Yr28","Costs Yr29","Costs Yr30","Costs Yr31","Costs Yr32","Costs Yr33","Costs Yr34","Costs Yr35","Costs Yr36","Costs Yr37","Costs Yr38","Costs Yr39","Costs Yr40","Costs Yr41","Costs Yr42","Costs Yr43","Costs Yr44","Costs Yr45","Costs Yr46","Costs Yr47","Costs Yr48","Costs Yr49","Costs Yr50","Costs Yr51","Costs Yr52","Costs Yr53","Costs Yr54","Costs Yr55","Costs Yr56","Costs Yr57","Costs Yr58","Costs Yr59","Costs Yr60","Costs Yr61","Costs Yr62","Costs Yr63","Costs Yr64","Costs Yr65","Costs Yr66","Costs Yr67","Costs Yr68","Costs Yr69","Costs Yr70","Costs Yr71","Costs Yr72","Costs Yr73","Costs Yr74","Costs Yr75","Costs Yr76","Costs Yr77","Costs Yr78","Costs Yr79","Costs Yr80","Costs Yr81","Costs Yr82","Costs Yr83","Costs Yr84","Costs Yr85"]
["C1",null,null,null,null,null,null,null,null,{"$f":"(C5+E5)*(1+I5)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"IF(CT$47<=time_frame,L5*$J5,\"\")","v":0},0,0,0,0,0,0,0,0,0,"","","","","","",{"$f":"IF(DJ$47<=time_frame,AB5*$J5,\"\")","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(DZ$47<=time_frame,AR5*$J5,\"\")","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(EP$47<=time_frame,BH5*$J5,\"\")","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(FF$47<=time_frame,BX5*$J5,\"\")","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(FV$47<=time_frame,CN5*$J5,\"\")","v":""},"","","",""]
["C2",null,null,null,null,null,null,null,null,{"$f":"(C6+E6)*(1+I6)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["C3",null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["C4",null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["C5",null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["C6",null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["C7",null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["C8",null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["C9",null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["C10",null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["C11",null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["C12",null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["C13",null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["C14",null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["C15",null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["C16",null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","",{"$f":"IF(DI$47<=time_frame,AA20*$J20,\"\")","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(DY$47<=time_frame,AQ20*$J20,\"\")","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(EO$47<=time_frame,BG20*$J20,\"\")","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(FE$47<=time_frame,BW20*$J20,\"\")","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(FU$47<=time_frame,CM20*$J20,\"\")","v":""},"","","","",""]
["C17",null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"IF(CT$47<=time_frame,L21*$J21,\"\")","v":0},0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["C18",null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["C19",null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["C20",null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["C21",null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["C22",null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["C23",null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["C24",null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["C25",null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["C26",null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["C27",null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["C28",null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["C29",null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["C30",null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["C31",null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["C32",null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","",{"$f":"IF(DW$47<=time_frame,AO36*$J36,\"\")","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(EM$47<=time_frame,BE36*$J36,\"\")","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(FC$47<=time_frame,BU36*$J36,\"\")","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(FS$47<=time_frame,CK36*$J36,\"\")","v":""},"","","","","","",""]
["C33",null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","",{"$f":"IF(DI$47<=time_frame,AA37*$J37,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["C34",null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"IF(CT$47<=time_frame,L38*$J38,\"\")","v":0},0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["C35",null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["C36",null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["C37",null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["C38",null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["C39",null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["C40",null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
["TOTAL",null,{"$f":"SUM(C5:C44)","v":0},null,{"$f":"SUM(E5:E44)","v":0},null,null,null,null,{"$f":"SUM(J5:J44)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CT$47<=time_frame,SUM(CT5:CT44),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs Yr1","Costs Yr2","Costs Yr3","Costs Yr4","Costs Yr5","Costs Yr6","Costs Yr7","Costs Yr8","Costs Yr9","Costs Yr10","Costs Yr11","Costs Yr12","Costs Yr13","Costs Yr14","Costs Yr15","Costs Yr16","Costs Yr17","Costs Yr18","Costs Yr19","Costs Yr20","Costs Yr21","Costs Yr22","Costs Yr23","Costs Yr24","Costs Yr25","Costs Yr26","Costs Yr27","Costs Yr28","Costs Yr29","Costs Yr30","Costs Yr31","Costs Yr32","Costs Yr33","Costs Yr34","Costs Yr35","Costs Yr36","Costs Yr37","Costs Yr38","Costs Yr39","Costs Yr40","Costs Yr41","Costs Yr42","Costs Yr43","Costs Yr44","Costs Yr45","Costs Yr46","Costs Yr47","Costs Yr48","Costs Yr49","Costs Yr50","Costs Yr51","Costs Yr52","Costs Yr53","Costs Yr54","Costs Yr55","Costs Yr56","Costs Yr57","Costs Yr58","Costs Yr59","Costs Yr60","Costs Yr61","Costs Yr62","Costs Yr63","Costs Yr64","Costs Yr65","Costs Yr66","Costs Yr67","Costs Yr68","Costs Yr69","Costs Yr70","Costs Yr71","Costs Yr72","Costs Yr73","Costs Yr74","Costs Yr75","Costs Yr76","Costs Yr77","Costs Yr78","Costs Yr79","Costs Yr80","Costs Yr81","Costs Yr82","Costs Yr83","Costs Yr84","Costs Yr85","Total"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(CR49<>\"\",INDEX(Agencieslist,CR49),\"\")","v":"Local Authority"},{"$f":"IF(CT$47<=time_frame,IF($CS49<>\"\",SUMIF($G$5:$G$44,$CS49,CT$5:CT$44),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DJ$47<=time_frame,IF($CS49<>\"\",SUMIF($G$5:$G$44,$CS49,DJ$5:DJ$44),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DZ$47<=time_frame,IF($CS49<>\"\",SUMIF($G$5:$G$44,$CS49,DZ$5:DZ$44),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EP$47<=time_frame,IF($CS49<>\"\",SUMIF($G$5:$G$44,$CS49,EP$5:EP$44),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(FF$47<=time_frame,IF($CS49<>\"\",SUMIF($G$5:$G$44,$CS49,FF$5:FF$44),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(FV$47<=time_frame,IF($CS49<>\"\",SUMIF($G$5:$G$44,$CS49,FV$5:FV$44),0),0)","v":0},0,0,0,0,{"$f":"IF($CS49<>\"\",SUM(CT49:FZ49),\"\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((20-COUNTIF(Agencieslist,\"\"))>CR49,CR49+1,\"\")","v":2},"NHS",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Police",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"Probation",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"Courts/Legal aid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,"Prisons",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"Other CJS",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"DWP (AME)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,"HMRC",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"Schools",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,"Housing providers",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Victims services",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,"Local Business",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DI$47<=time_frame,IF($CS64<>\"\",SUMIF($G$5:$G$44,$CS64,DI$5:DI$44),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EO$47<=time_frame,IF($CS64<>\"\",SUMIF($G$5:$G$44,$CS64,EO$5:EO$44),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(FU$47<=time_frame,IF($CS64<>\"\",SUMIF($G$5:$G$44,$CS64,FU$5:FU$44),0),0)","v":0},0,0,0,0,0,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",{"$f":"IF(CT$47<=time_frame,IF($CS65<>\"\",SUMIF($G$5:$G$44,$CS65,CT$5:CT$44),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DT$47<=time_frame,IF($CS65<>\"\",SUMIF($G$5:$G$44,$CS65,DT$5:DT$44),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EJ$47<=time_frame,IF($CS65<>\"\",SUMIF($G$5:$G$44,$CS65,EJ$5:EJ$44),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EZ$47<=time_frame,IF($CS65<>\"\",SUMIF($G$5:$G$44,$CS65,EZ$5:EZ$44),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(FP$47<=time_frame,IF($CS65<>\"\",SUMIF($G$5:$G$44,$CS65,FP$5:FP$44),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]

{"sheet":"Cohort Impact Calculator","index":13,"n_rows":96,"n_cols":88,"rows_kept":96,"cut":false,"hidden":false,"merged":[]}
["Cohort impact calculator"]
[]
["Lag and drop-off for each cohort"]
[]
["Yr",null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85]
["% impact",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"% of modelled cohort",null,"Yr 1 Impact","Yr 2 Impact","Yr 3 Impact","Yr 4 Impact","Yr 5 Impact","Yr 6 Impact","Yr 7 Impact","Yr 8 Impact","Yr 9 Impact","Yr 10 Impact","Yr 11 Impact","Yr 12 Impact","Yr 13 Impact","Yr 14 Impact","Yr 15 Impact","Yr 16 Impact","Yr 17 Impact","Yr 18 Impact","Yr 19 Impact","Yr 20 Impact","Yr 21 Impact","Yr 22 Impact","Yr 23 Impact","Yr 24 Impact","Yr 25 Impact","Yr 26 Impact","Yr 27 Impact","Yr 28 Impact","Yr 29 Impact","Yr 30 Impact","Yr 31 Impact","Yr 32 Impact","Yr 33 Impact","Yr 34 Impact","Yr 35 Impact","Yr 36 Impact","Yr 37 Impact","Yr 38 Impact","Yr 39 Impact","Yr 40 Impact","Yr 41 Impact","Yr 42 Impact","Yr 43 Impact","Yr 44 Impact","Yr 45 Impact","Yr 46 Impact","Yr 47 Impact","Yr 48 Impact","Yr 49 Impact","Yr 50 Impact","Yr 51 Impact","Yr 52 Impact","Yr 53 Impact","Yr 54 Impact","Yr 55 Impact","Yr 56 Impact","Yr 57 Impact","Yr 58 Impact","Yr 59 Impact","Yr 60 Impact","Yr 61 Impact","Yr 62 Impact","Yr 63 Impact","Yr 64 Impact","Yr 65 Impact","Yr 66 Impact","Yr 67 Impact","Yr 68 Impact","Yr 69 Impact","Yr 70 Impact","Yr 71 Impact","Yr 72 Impact","Yr 73 Impact","Yr 74 Impact","Yr 75 Impact","Yr 76 Impact","Yr 77 Impact","Yr 78 Impact","Yr 79 Impact","Yr 80 Impact","Yr 81 Impact","Yr 82 Impact","Yr 83 Impact","Yr 84 Impact","Yr 85 Impact"]
["Yr 1 Cohort",0,1,{"$f":"D$6*$B9","v":0},{"$f":"E$6*$B9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ$6*$B9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CJ$6*$B9","v":0}]
["Yr 2 Cohort",0,2,null,{"$f":"D$6*$B10","v":0},{"$f":"E$6*$B10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ$6*$B10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Yr 3 Cohort",0,3,null,null,{"$f":"D$6*$B11","v":0},{"$f":"E$6*$B11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ$6*$B11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Yr 4 Cohort",0,4,null,null,null,{"$f":"D$6*$B12","v":0},{"$f":"E$6*$B12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ$6*$B12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Yr 5 Cohort",0,5,null,null,null,null,{"$f":"D$6*$B13","v":0},{"$f":"E$6*$B13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ$6*$B13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Yr 6 Cohort",0,6,null,null,null,null,null,{"$f":"D$6*$B14","v":0},{"$f":"E$6*$B14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ$6*$B14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Yr 7 Cohort",0,7,null,null,null,null,null,null,{"$f":"D$6*$B15","v":0},{"$f":"E$6*$B15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ$6*$B15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["Yr 8 Cohort",0,8,null,null,null,null,null,null,null,{"$f":"D$6*$B16","v":0},{"$f":"E$6*$B16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ$6*$B16","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["Yr 9 Cohort",0,9,null,null,null,null,null,null,null,null,{"$f":"D$6*$B17","v":0},{"$f":"E$6*$B17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ$6*$B17","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Yr 10 Cohort",0,10,null,null,null,null,null,null,null,null,null,{"$f":"D$6*$B18","v":0},{"$f":"E$6*$B18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ$6*$B18","v":0},0,0,0,0,0,0,0,0,0,0]
["Yr 11 Cohort",0,11,null,null,null,null,null,null,null,null,null,null,{"$f":"D$6*$B19","v":0},{"$f":"E$6*$B19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ$6*$B19","v":0},0,0,0,0,0,0,0,0,0]
["Yr 12 Cohort",0,12,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D$6*$B20","v":0},{"$f":"E$6*$B20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ$6*$B20","v":0},0,0,0,0,0,0,0,0]
["Yr 13 Cohort",0,13,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D$6*$B21","v":0},{"$f":"E$6*$B21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ$6*$B21","v":0},0,0,0,0,0,0,0]
["Yr 14 Cohort",0,14,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D$6*$B22","v":0},{"$f":"E$6*$B22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ$6*$B22","v":0},0,0,0,0,0,0]
["Yr 15 Cohort",0,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D$6*$B23","v":0},{"$f":"E$6*$B23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ$6*$B23","v":0},0,0,0,0,0]
["Yr 16 Cohort",0,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D$6*$B24","v":0},{"$f":"E$6*$B24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ$6*$B24","v":0},0,0,0,0]
["Yr 17 Cohort",0,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D$6*$B25","v":0},{"$f":"E$6*$B25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ$6*$B25","v":0},0,0,0]
["Yr 18 Cohort",0,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D$6*$B26","v":0},{"$f":"E$6*$B26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ$6*$B26","v":0},0,0]
["Yr 19 Cohort",0,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D$6*$B27","v":0},{"$f":"E$6*$B27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ$6*$B27","v":0},0]
["Yr 20 Cohort",0,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D$6*$B28","v":0},{"$f":"E$6*$B28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ$6*$B28","v":0}]
["Yr 21 Cohort",0,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D$6*$B29","v":0},{"$f":"E$6*$B29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Yr 22 Cohort",0,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D$6*$B30","v":0},{"$f":"E$6*$B30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Yr 23 Cohort",0,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D$6*$B31","v":0},{"$f":"E$6*$B31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Yr 24 Cohort",0,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D$6*$B32","v":0},{"$f":"E$6*$B32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Yr 25 Cohort",0,25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D$6*$B33","v":0},{"$f":"E$6*$B33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Yr 26 Cohort",0,26,null,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":"D$6*$B34","v":0},{"$f":"E$6*$B34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Yr 27 Cohort",0,27,null,null,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":"D$6*$B35","v":0},{"$f":"E$6*$B35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Yr 28 Cohort",0,28,null,null,null,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":"D$6*$B36","v":0},{"$f":"E$6*$B36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Yr 29 Cohort",0,29,null,null,null,null,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":"D$6*$B37","v":0},{"$f":"E$6*$B37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Yr 30 Cohort",0,30,null,null,null,null,null,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":"D$6*$B38","v":0},{"$f":"E$6*$B38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Yr 31 Cohort",0,31,null,null,null,null,null,null,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":"D$6*$B39","v":0},{"$f":"E$6*$B39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Yr 32 Cohort",0,32,null,null,null,null,null,null,null,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":"D$6*$B40","v":0},{"$f":"E$6*$B40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Yr 33 Cohort",0,33,null,null,null,null,null,null,null,null,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":"D$6*$B41","v":0},{"$f":"E$6*$B41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Yr 34 Cohort",0,34,null,null,null,null,null,null,null,null,null,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":"D$6*$B42","v":0},{"$f":"E$6*$B42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Yr 35 Cohort",0,35,null,null,null,null,null,null,null,null,null,null,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":"D$6*$B43","v":0},{"$f":"E$6*$B43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Yr 36 Cohort",0,36,null,null,null,null,null,null,null,null,null,null,null,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":"D$6*$B44","v":0},{"$f":"E$6*$B44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Yr 37 Cohort",0,37,null,null,null,null,null,null,null,null,null,null,null,null,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":"D$6*$B45","v":0},{"$f":"E$6*$B45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Yr 38 Cohort",0,38,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"D$6*$B46","v":0},{"$f":"E$6*$B46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Yr 39 Cohort",0,39,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"D$6*$B47","v":0},{"$f":"E$6*$B47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Yr 40 Cohort",0,40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"D$6*$B48","v":0},{"$f":"E$6*$B48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Yr 41 Cohort",0,41,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"D$6*$B49","v":0},{"$f":"E$6*$B49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Yr 42 Cohort",0,42,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"D$6*$B50","v":0},{"$f":"E$6*$B50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Yr 43 Cohort",0,43,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D$6*$B51","v":0},{"$f":"E$6*$B51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Yr 44 Cohort",0,44,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"D$6*$B52","v":0},{"$f":"E$6*$B52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Yr 45 Cohort",0,45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"D$6*$B53","v":0},{"$f":"E$6*$B53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Yr 46 Cohort",0,46,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"D$6*$B54","v":0},{"$f":"E$6*$B54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Yr 47 Cohort",0,47,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"D$6*$B55","v":0},{"$f":"E$6*$B55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Yr 48 Cohort",0,48,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"D$6*$B56","v":0},{"$f":"E$6*$B56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Yr 49 Cohort",0,49,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"D$6*$B57","v":0},{"$f":"E$6*$B57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Yr 50 Cohort",0,50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"D$6*$B58","v":0},{"$f":"E$6*$B58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Yr 51 Cohort",0,51,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"D$6*$B59","v":0},{"$f":"E$6*$B59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Yr 52 Cohort",0,52,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"D$6*$B60","v":0},{"$f":"E$6*$B60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Yr 53 Cohort",0,53,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"D$6*$B61","v":0},{"$f":"E$6*$B61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Yr 54 Cohort",0,54,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"D$6*$B62","v":0},{"$f":"E$6*$B62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Yr 55 Cohort",0,55,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D$6*$B63","v":0},{"$f":"E$6*$B63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Yr 56 Cohort",0,56,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"D$6*$B64","v":0},{"$f":"E$6*$B64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Yr 57 Cohort",0,57,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D$6*$B65","v":0},{"$f":"E$6*$B65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Yr 58 Cohort",0,58,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"D$6*$B66","v":0},{"$f":"E$6*$B66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Yr 59 Cohort",0,59,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"D$6*$B67","v":0},{"$f":"E$6*$B67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Yr 60 Cohort",0,60,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"D$6*$B68","v":0},{"$f":"E$6*$B68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Yr 61 Cohort",0,61,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"D$6*$B69","v":0},{"$f":"E$6*$B69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Yr 62 Cohort",0,62,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"D$6*$B70","v":0},{"$f":"E$6*$B70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Yr 63 Cohort",0,63,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"D$6*$B71","v":0},{"$f":"E$6*$B71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Yr 64 Cohort",0,64,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"D$6*$B72","v":0},{"$f":"E$6*$B72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Yr 65 Cohort",0,65,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"D$6*$B73","v":0},{"$f":"E$6*$B73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Yr 66 Cohort",0,66,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D$6*$B74","v":0},{"$f":"E$6*$B74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Yr 67 Cohort",0,67,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"D$6*$B75","v":0},{"$f":"E$6*$B75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Yr 68 Cohort",0,68,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"D$6*$B76","v":0},{"$f":"E$6*$B76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Yr 69 Cohort",0,69,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"D$6*$B77","v":0},{"$f":"E$6*$B77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Yr 70 Cohort",0,70,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"D$6*$B78","v":0},{"$f":"E$6*$B78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Yr 71 Cohort",0,71,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"D$6*$B79","v":0},{"$f":"E$6*$B79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["Yr 72 Cohort",0,72,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"D$6*$B80","v":0},{"$f":"E$6*$B80","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["Yr 73 Cohort",0,73,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"D$6*$B81","v":0},{"$f":"E$6*$B81","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Yr 74 Cohort",0,74,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"D$6*$B82","v":0},{"$f":"E$6*$B82","v":0},0,0,0,0,0,0,0,0,0,0]
["Yr 75 Cohort",0,75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D$6*$B83","v":0},{"$f":"E$6*$B83","v":0},0,0,0,0,0,0,0,0,0]
["Yr 76 Cohort",0,76,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"D$6*$B84","v":0},{"$f":"E$6*$B84","v":0},0,0,0,0,0,0,0,0]
["Yr 77 Cohort",0,77,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"D$6*$B85","v":0},{"$f":"E$6*$B85","v":0},0,0,0,0,0,0,0]
["Yr 78 Cohort",0,78,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"D$6*$B86","v":0},{"$f":"E$6*$B86","v":0},0,0,0,0,0,0]
["Yr 79 Cohort",0,79,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"D$6*$B87","v":0},{"$f":"E$6*$B87","v":0},0,0,0,0,0]
["Yr 80 Cohort",0,80,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"D$6*$B88","v":0},{"$f":"E$6*$B88","v":0},0,0,0,0]
["Yr 81 Cohort",0,81,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"D$6*$B89","v":0},{"$f":"E$6*$B89","v":0},0,0,0]
["Yr 82 Cohort",0,82,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"D$6*$B90","v":0},{"$f":"E$6*$B90","v":0},0,0]
["Yr 83 Cohort",0,83,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D$6*$B91","v":0},{"$f":"E$6*$B91","v":0},0]
["Yr 84 Cohort",0,84,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"D$6*$B92","v":0},{"$f":"E$6*$B92","v":0}]
["Yr 85 Cohort",0,85,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"D$6*$B93","v":0}]
[]
[null,null,null,"Yr1","Yr2","Yr3","Yr4","Yr5","Yr6","Yr7","Yr8","Yr9","Yr10","Yr11","Yr12","Yr13","Yr14","Yr15","Yr16","Yr17","Yr18","Yr19","Yr20","Yr21","Yr22","Yr23","Yr24","Yr25","Yr26","Yr27","Yr28","Yr29","Yr30","Yr31","Yr32","Yr33","Yr34","Yr35","Yr36","Yr37","Yr38","Yr39","Yr40","Yr41","Yr42","Yr43","Yr44","Yr45","Yr46","Yr47","Yr48","Yr49","Yr50","Yr51","Yr52","Yr53","Yr54","Yr55","Yr56","Yr57","Yr58","Yr59","Yr60","Yr61","Yr62","Yr63","Yr64","Yr65","Yr66","Yr67","Yr68","Yr69","Yr70","Yr71","Yr72","Yr73","Yr74","Yr75","Yr76","Yr77","Yr78","Yr79","Yr80","Yr81","Yr82","Yr83","Yr84","Yr85"]
["Aggregated impact",null,null,{"$f":"SUM(D9:D92)","v":0},{"$f":"SUM(E9:E92)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ9:BQ92)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Confidence Grade - Benefits","index":14,"n_rows":10,"n_cols":8,"rows_kept":10,"cut":false,"hidden":false,"merged":[]}
["Confidence Grade definitions - Benefits"]
[]
[]
["Confidence grade","Colour coding","Population/Cohort Data","Evidence base (engagement / impact)","Age of data / analysis","Known data error",null,"Optimism bias correction"]
[1,null,"Figures taken from agency data systems","Randomised Control Trial in UK","Current Data (<1 year old)","+-2%",null,0]
[2,null,"Figures derived from local stats","International Randomised Control Trial","1-2  years old","+-5%",null,-0.05]
[3,null,"Figures based on national analysis in similar areas","Independent monitoring of outcomes with a robust evaluation plan","2-3 years old","+-10%",null,-0.1]
[4,null,"Figures based on generic national analysis","Practitioner monitoring of outcomes with a robust evaluation plan","3-4 years old","+-15%",null,-0.15]
[5,null,"Figures based on international analysis","Secondary evidence from a similar type of intervention","4-5 years old","+-20%",null,-0.25]
[6,null,"Uncorroborated expert judgement","Uncorroborated expert judgement",">5 years old","+-25%",null,-0.4]

{"sheet":"Confidence Grade - Costs","index":15,"n_rows":10,"n_cols":7,"rows_kept":10,"cut":false,"hidden":false,"merged":[]}
["Confidence Grade definitions - Costs"]
[]
[]
["Confidence grade","Colour coding","Data source","Age of data","Known Data error",null,"Optimism bias correction"]
[1,null,"Independently audited cost data","Current Data (<1 year old)","+-2%",null,"0%"]
[2,null,"Formal service delivery contract costs","1-2  years old","+-5%",null,"+5%"]
[3,null,"Practitioner monitored costs","2-3 years old","+-10%",null,"+10%"]
[4,null,"Costs developed from ready reckoners","3-4 years old","+-15%",null,"+15%"]
[5,null,null,"4-5 years old","+-20%",null,"+25%"]
[6,null,"Uncorroborated expert judgement",">5 years old","+-25%",null,"+40%"]

{"sheet":"Output metrics","index":16,"n_rows":67,"n_cols":89,"rows_kept":67,"cut":false,"hidden":false,"merged":[[65,88,65,89],[52,0,57,0],[58,0,62,0],[23,88,23,89],[26,0,27,1],[28,0,35,0],[36,0,43,0],[50,2,50,83],[46,88,46,89],[50,0,51,1],[22,88,22,89],[45,88,45,89],[26,2,26,83],[2,0,2,1],[7,0,8,1],[9,0,14,0],[15,0,19,0],[7,2,7,83],[2,2,2,4]]}
[{"$f":"IF(Title=0,\"Project Title\",Title)","v":"Project Title"}]
[]
["Cashability Assumption",null,"Gross benefits"]
[]
["Price base",{"$f":"CStartYear","v":2022}]
["Discounting","HMT Green Book"]
[null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85]
["Financial Case (Fiscal CBA)",null,"Financial Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Present Value (NPV)"]
[null,null,{"$f":"CStartYear","v":2022},{"$f":"C9+1","v":2023},{"$f":"D9+1","v":2024},{"$f":"E9+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,{"$f":"Z9+1","v":2046},2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,{"$f":"AS9+1","v":2065},2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,{"$f":"BN9+1","v":2086},2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,{"$f":"CF9+1","v":2104},{"$f":"CG9+1","v":2105},2106]
["Actual costs","Costs",{"$f":"SUM(Costs!CT49:CT68)","v":0},{"$f":"SUM(Costs!CU49:CU68)","v":0},{"$f":"SUM(Costs!CV49:CV68)","v":0},{"$f":"SUM(Costs!CW49:CW68)","v":0},{"$f":"SUM(Costs!CX49:CX68)","v":0},{"$f":"SUM(Costs!CY49:CY68)","v":0},{"$f":"SUM(Costs!CZ49:CZ68)","v":0},{"$f":"SUM(Costs!DA49:DA68)","v":0},{"$f":"SUM(Costs!DB49:DB68)","v":0},{"$f":"SUM(Costs!DC49:DC68)","v":0},{"$f":"SUM(Costs!DD49:DD68)","v":0},{"$f":"SUM(Costs!DE49:DE68)","v":0},{"$f":"SUM(Costs!DF49:DF68)","v":0},{"$f":"SUM(Costs!DG49:DG68)","v":0},{"$f":"SUM(Costs!DH49:DH68)","v":0},{"$f":"SUM(Costs!DI49:DI68)","v":0},{"$f":"SUM(Costs!DJ49:DJ68)","v":0},{"$f":"SUM(Costs!DK49:DK68)","v":0},{"$f":"SUM(Costs!DL49:DL68)","v":0},{"$f":"SUM(Costs!DM49:DM68)","v":0},{"$f":"SUM(Costs!DN49:DN68)","v":0},{"$f":"SUM(Costs!DO49:DO68)","v":0},{"$f":"SUM(Costs!DP49:DP68)","v":0},{"$f":"SUM(Costs!DQ49:DQ68)","v":0},{"$f":"SUM(Costs!DR49:DR68)","v":0},{"$f":"SUM(Costs!DS49:DS68)","v":0},{"$f":"SUM(Costs!DT49:DT68)","v":0},{"$f":"SUM(Costs!DU49:DU68)","v":0},{"$f":"SUM(Costs!DV49:DV68)","v":0},{"$f":"SUM(Costs!DW49:DW68)","v":0},{"$f":"SUM(Costs!DX49:DX68)","v":0},{"$f":"SUM(Costs!DY49:DY68)","v":0},{"$f":"SUM(Costs!DZ49:DZ68)","v":0},{"$f":"SUM(Costs!EA49:EA68)","v":0},{"$f":"SUM(Costs!EB49:EB68)","v":0},{"$f":"SUM(Costs!EC49:EC68)","v":0},{"$f":"SUM(Costs!ED49:ED68)","v":0},{"$f":"SUM(Costs!EE49:EE68)","v":0},{"$f":"SUM(Costs!EF49:EF68)","v":0},{"$f":"SUM(Costs!EG49:EG68)","v":0},{"$f":"SUM(Costs!EH49:EH68)","v":0},{"$f":"SUM(Costs!EI49:EI68)","v":0},{"$f":"SUM(Costs!EJ49:EJ68)","v":0},{"$f":"SUM(Costs!EK49:EK68)","v":0},{"$f":"SUM(Costs!EL49:EL68)","v":0},{"$f":"SUM(Costs!EM49:EM68)","v":0},{"$f":"SUM(Costs!EN49:EN68)","v":0},{"$f":"SUM(Costs!EO49:EO68)","v":0},{"$f":"SUM(Costs!EP49:EP68)","v":0},{"$f":"SUM(Costs!EQ49:EQ68)","v":0},{"$f":"SUM(Costs!ER49:ER68)","v":0},{"$f":"SUM(Costs!ES49:ES68)","v":0},{"$f":"SUM(Costs!ET49:ET68)","v":0},{"$f":"SUM(Costs!EU49:EU68)","v":0},{"$f":"SUM(Costs!EV49:EV68)","v":0},{"$f":"SUM(Costs!EW49:EW68)","v":0},{"$f":"SUM(Costs!EX49:EX68)","v":0},{"$f":"SUM(Costs!EY49:EY68)","v":0},{"$f":"SUM(Costs!EZ49:EZ68)","v":0},{"$f":"SUM(Costs!FA49:FA68)","v":0},{"$f":"SUM(Costs!FB49:FB68)","v":0},{"$f":"SUM(Costs!FC49:FC68)","v":0},{"$f":"SUM(Costs!FD49:FD68)","v":0},{"$f":"SUM(Costs!FE49:FE68)","v":0},{"$f":"SUM(Costs!FF49:FF68)","v":0},{"$f":"SUM(Costs!FG49:FG68)","v":0},{"$f":"SUM(Costs!FH49:FH68)","v":0},{"$f":"SUM(Costs!FI49:FI68)","v":0},{"$f":"SUM(Costs!FJ49:FJ68)","v":0},{"$f":"SUM(Costs!FK49:FK68)","v":0},{"$f":"SUM(Costs!FL49:FL68)","v":0},{"$f":"SUM(Costs!FM49:FM68)","v":0},{"$f":"SUM(Costs!FN49:FN68)","v":0},{"$f":"SUM(Costs!FO49:FO68)","v":0},{"$f":"SUM(Costs!FP49:FP68)","v":0},{"$f":"SUM(Costs!FQ49:FQ68)","v":0},{"$f":"SUM(Costs!FR49:FR68)","v":0},{"$f":"SUM(Costs!FS49:FS68)","v":0},{"$f":"SUM(Costs!FT49:FT68)","v":0},{"$f":"SUM(Costs!FU49:FU68)","v":0},{"$f":"SUM(Costs!FV49:FV68)","v":0},{"$f":"SUM(Costs!FW49:FW68)","v":0},{"$f":"SUM(Costs!FX49:FX68)","v":0},{"$f":"SUM(Costs!FY49:FY68)","v":0},{"$f":"SUM(Costs!FZ49:FZ68)","v":0}]
[null,"Income/efficiencies",{"$f":"'Income & Efficiencies'!CT46","v":0},{"$f":"'Income & Efficiencies'!CU46","v":0},{"$f":"'Income & Efficiencies'!CV46","v":0},{"$f":"'Income & Efficiencies'!CW46","v":0},{"$f":"'Income & Efficiencies'!CX46","v":0},{"$f":"'Income & Efficiencies'!CY46","v":0},{"$f":"'Income & Efficiencies'!CZ46","v":0},{"$f":"'Income & Efficiencies'!DA46","v":0},{"$f":"'Income & Efficiencies'!DB46","v":0},{"$f":"'Income & Efficiencies'!DC46","v":0},{"$f":"'Income & Efficiencies'!DD46","v":0},{"$f":"'Income & Efficiencies'!DE46","v":0},{"$f":"'Income & Efficiencies'!DF46","v":0},{"$f":"'Income & Efficiencies'!DG46","v":0},{"$f":"'Income & Efficiencies'!DH46","v":0},{"$f":"'Income & Efficiencies'!DI46","v":0},{"$f":"'Income & Efficiencies'!DJ46","v":0},{"$f":"'Income & Efficiencies'!DK46","v":0},{"$f":"'Income & Efficiencies'!DL46","v":0},{"$f":"'Income & Efficiencies'!DM46","v":0},{"$f":"'Income & Efficiencies'!DN46","v":0},{"$f":"'Income & Efficiencies'!DO46","v":0},{"$f":"'Income & Efficiencies'!DP46","v":0},{"$f":"'Income & Efficiencies'!DQ46","v":0},{"$f":"'Income & Efficiencies'!DR46","v":0},{"$f":"'Income & Efficiencies'!DS46","v":0},{"$f":"'Income & Efficiencies'!DT46","v":0},{"$f":"'Income & Efficiencies'!DU46","v":0},{"$f":"'Income & Efficiencies'!DV46","v":0},{"$f":"'Income & Efficiencies'!DW46","v":0},{"$f":"'Income & Efficiencies'!DX46","v":0},{"$f":"'Income & Efficiencies'!DY46","v":0},{"$f":"'Income & Efficiencies'!DZ46","v":0},{"$f":"'Income & Efficiencies'!EA46","v":0},{"$f":"'Income & Efficiencies'!EB46","v":0},{"$f":"'Income & Efficiencies'!EC46","v":0},{"$f":"'Income & Efficiencies'!ED46","v":0},{"$f":"'Income & Efficiencies'!EE46","v":0},{"$f":"'Income & Efficiencies'!EF46","v":0},{"$f":"'Income & Efficiencies'!EG46","v":0},{"$f":"'Income & Efficiencies'!EH46","v":0},{"$f":"'Income & Efficiencies'!EI46","v":0},{"$f":"'Income & Efficiencies'!EJ46","v":0},{"$f":"'Income & Efficiencies'!EK46","v":0},{"$f":"'Income & Efficiencies'!EL46","v":0},{"$f":"'Income & Efficiencies'!EM46","v":0},{"$f":"'Income & Efficiencies'!EN46","v":0},{"$f":"'Income & Efficiencies'!EO46","v":0},{"$f":"'Income & Efficiencies'!EP46","v":0},{"$f":"'Income & Efficiencies'!EQ46","v":0},{"$f":"'Income & Efficiencies'!ER46","v":0},{"$f":"'Income & Efficiencies'!ES46","v":0},{"$f":"'Income & Efficiencies'!ET46","v":0},{"$f":"'Income & Efficiencies'!EU46","v":0},{"$f":"'Income & Efficiencies'!EV46","v":0},{"$f":"'Income & Efficiencies'!EW46","v":0},{"$f":"'Income & Efficiencies'!EX46","v":0},{"$f":"'Income & Efficiencies'!EY46","v":0},{"$f":"'Income & Efficiencies'!EZ46","v":0},{"$f":"'Income & Efficiencies'!FA46","v":0},{"$f":"'Income & Efficiencies'!FB46","v":0},{"$f":"'Income & Efficiencies'!FC46","v":0},{"$f":"'Income & Efficiencies'!FD46","v":0},{"$f":"'Income & Efficiencies'!FE46","v":0},{"$f":"'Income & Efficiencies'!FF46","v":0},{"$f":"'Income & Efficiencies'!FG46","v":0},{"$f":"'Income & Efficiencies'!FH46","v":0},{"$f":"'Income & Efficiencies'!FI46","v":0},{"$f":"'Income & Efficiencies'!FJ46","v":0},{"$f":"'Income & Efficiencies'!FK46","v":0},{"$f":"'Income & Efficiencies'!FL46","v":0},{"$f":"'Income & Efficiencies'!FM46","v":0},{"$f":"'Income & Efficiencies'!FN46","v":0},{"$f":"'Income & Efficiencies'!FO46","v":0},{"$f":"'Income & Efficiencies'!FP46","v":0},{"$f":"'Income & Efficiencies'!FQ46","v":0},{"$f":"'Income & Efficiencies'!FR46","v":0},{"$f":"'Income & Efficiencies'!FS46","v":0},{"$f":"'Income & Efficiencies'!FT46","v":0},{"$f":"'Income & Efficiencies'!FU46","v":0},{"$f":"'Income & Efficiencies'!FV46","v":0},{"$f":"'Income & Efficiencies'!FW46","v":0},{"$f":"'Income & Efficiencies'!FX46","v":0},{"$f":"'Income & Efficiencies'!FY46","v":0},{"$f":"'Income & Efficiencies'!FZ46","v":0}]
[null,"Benefits - SDR",{"$f":"SUM(INDEX(Benefits_table_SDR,COLUMN(),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(INDEX(Benefits_table_SDR,COLUMN(),0))","v":0},0]
[null,"Benefits - HDR",{"$f":"SUM(INDEX(Benefits_table_HDR,COLUMN(),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(INDEX(Benefits_table_HDR,COLUMN(),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(INDEX(Benefits_table_HDR,COLUMN(),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Benefits - NDR",{"$f":"SUM(INDEX(Benefits_table_NDR,COLUMN(),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(INDEX(Benefits_table_NDR,COLUMN(),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(INDEX(Benefits_table_NDR,COLUMN(),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Benefits",{"$f":"SUM(C12:C14)","v":0},{"$f":"SUM(D12:D14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP12:BP14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Discounted costs","Costs",{"$f":"C10*IFERROR(HLOOKUP(C9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"D10*IFERROR(HLOOKUP(D9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"E10*IFERROR(HLOOKUP(E9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"F10*IFERROR(HLOOKUP(F9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"G10*IFERROR(HLOOKUP(G9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"H10*IFERROR(HLOOKUP(H9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"I10*IFERROR(HLOOKUP(I9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"J10*IFERROR(HLOOKUP(J9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"K10*IFERROR(HLOOKUP(K9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"L10*IFERROR(HLOOKUP(L9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"M10*IFERROR(HLOOKUP(M9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"N10*IFERROR(HLOOKUP(N9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"O10*IFERROR(HLOOKUP(O9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"P10*IFERROR(HLOOKUP(P9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"Q10*IFERROR(HLOOKUP(Q9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"R10*IFERROR(HLOOKUP(R9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"S10*IFERROR(HLOOKUP(S9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"T10*IFERROR(HLOOKUP(T9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"U10*IFERROR(HLOOKUP(U9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"V10*IFERROR(HLOOKUP(V9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"W10*IFERROR(HLOOKUP(W9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"X10*IFERROR(HLOOKUP(X9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"Y10*IFERROR(HLOOKUP(Y9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"Z10*IFERROR(HLOOKUP(Z9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AA10*IFERROR(HLOOKUP(AA9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AB10*IFERROR(HLOOKUP(AB9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AC10*IFERROR(HLOOKUP(AC9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AD10*IFERROR(HLOOKUP(AD9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AE10*IFERROR(HLOOKUP(AE9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AF10*IFERROR(HLOOKUP(AF9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AG10*IFERROR(HLOOKUP(AG9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AH10*IFERROR(HLOOKUP(AH9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AI10*IFERROR(HLOOKUP(AI9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AJ10*IFERROR(HLOOKUP(AJ9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AK10*IFERROR(HLOOKUP(AK9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AL10*IFERROR(HLOOKUP(AL9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AM10*IFERROR(HLOOKUP(AM9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AN10*IFERROR(HLOOKUP(AN9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AO10*IFERROR(HLOOKUP(AO9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AP10*IFERROR(HLOOKUP(AP9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AQ10*IFERROR(HLOOKUP(AQ9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AR10*IFERROR(HLOOKUP(AR9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AS10*IFERROR(HLOOKUP(AS9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AT10*IFERROR(HLOOKUP(AT9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AU10*IFERROR(HLOOKUP(AU9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AV10*IFERROR(HLOOKUP(AV9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AW10*IFERROR(HLOOKUP(AW9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AX10*IFERROR(HLOOKUP(AX9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AY10*IFERROR(HLOOKUP(AY9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AZ10*IFERROR(HLOOKUP(AZ9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BA10*IFERROR(HLOOKUP(BA9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BB10*IFERROR(HLOOKUP(BB9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BC10*IFERROR(HLOOKUP(BC9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BD10*IFERROR(HLOOKUP(BD9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BE10*IFERROR(HLOOKUP(BE9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BF10*IFERROR(HLOOKUP(BF9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BG10*IFERROR(HLOOKUP(BG9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BH10*IFERROR(HLOOKUP(BH9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BI10*IFERROR(HLOOKUP(BI9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BJ10*IFERROR(HLOOKUP(BJ9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BK10*IFERROR(HLOOKUP(BK9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BL10*IFERROR(HLOOKUP(BL9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BM10*IFERROR(HLOOKUP(BM9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BN10*IFERROR(HLOOKUP(BN9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BO10*IFERROR(HLOOKUP(BO9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BP10*IFERROR(HLOOKUP(BP9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BQ10*IFERROR(HLOOKUP(BQ9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BR10*IFERROR(HLOOKUP(BR9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BS10*IFERROR(HLOOKUP(BS9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BT10*IFERROR(HLOOKUP(BT9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BU10*IFERROR(HLOOKUP(BU9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BV10*IFERROR(HLOOKUP(BV9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BW10*IFERROR(HLOOKUP(BW9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BX10*IFERROR(HLOOKUP(BX9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BY10*IFERROR(HLOOKUP(BY9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BZ10*IFERROR(HLOOKUP(BZ9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"CA10*IFERROR(HLOOKUP(CA9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"CB10*IFERROR(HLOOKUP(CB9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"CC10*IFERROR(HLOOKUP(CC9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"CD10*IFERROR(HLOOKUP(CD9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"CE10*IFERROR(HLOOKUP(CE9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"CF10*IFERROR(HLOOKUP(CF9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"CG10*IFERROR(HLOOKUP(CG9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"CH10*IFERROR(HLOOKUP(CH9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"CI10*IFERROR(HLOOKUP(CI9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"SUM(C16:CF16)","v":0}]
[null,"Income/efficiencies",{"$f":"C11*IFERROR(HLOOKUP(C9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"D11*IFERROR(HLOOKUP(D9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"E11*IFERROR(HLOOKUP(E9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"F11*IFERROR(HLOOKUP(F9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"G11*IFERROR(HLOOKUP(G9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"H11*IFERROR(HLOOKUP(H9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"I11*IFERROR(HLOOKUP(I9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"J11*IFERROR(HLOOKUP(J9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"K11*IFERROR(HLOOKUP(K9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"L11*IFERROR(HLOOKUP(L9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"M11*IFERROR(HLOOKUP(M9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"N11*IFERROR(HLOOKUP(N9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"O11*IFERROR(HLOOKUP(O9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"P11*IFERROR(HLOOKUP(P9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"Q11*IFERROR(HLOOKUP(Q9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"R11*IFERROR(HLOOKUP(R9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"S11*IFERROR(HLOOKUP(S9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"T11*IFERROR(HLOOKUP(T9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"U11*IFERROR(HLOOKUP(U9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"V11*IFERROR(HLOOKUP(V9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"W11*IFERROR(HLOOKUP(W9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"X11*IFERROR(HLOOKUP(X9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"Y11*IFERROR(HLOOKUP(Y9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"Z11*IFERROR(HLOOKUP(Z9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AA11*IFERROR(HLOOKUP(AA9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AB11*IFERROR(HLOOKUP(AB9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AC11*IFERROR(HLOOKUP(AC9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AD11*IFERROR(HLOOKUP(AD9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AE11*IFERROR(HLOOKUP(AE9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AF11*IFERROR(HLOOKUP(AF9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AG11*IFERROR(HLOOKUP(AG9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AH11*IFERROR(HLOOKUP(AH9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AI11*IFERROR(HLOOKUP(AI9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AJ11*IFERROR(HLOOKUP(AJ9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AK11*IFERROR(HLOOKUP(AK9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AL11*IFERROR(HLOOKUP(AL9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AM11*IFERROR(HLOOKUP(AM9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AN11*IFERROR(HLOOKUP(AN9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AO11*IFERROR(HLOOKUP(AO9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AP11*IFERROR(HLOOKUP(AP9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AQ11*IFERROR(HLOOKUP(AQ9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AR11*IFERROR(HLOOKUP(AR9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AS11*IFERROR(HLOOKUP(AS9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AT11*IFERROR(HLOOKUP(AT9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AU11*IFERROR(HLOOKUP(AU9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AV11*IFERROR(HLOOKUP(AV9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AW11*IFERROR(HLOOKUP(AW9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AX11*IFERROR(HLOOKUP(AX9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AY11*IFERROR(HLOOKUP(AY9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AZ11*IFERROR(HLOOKUP(AZ9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BA11*IFERROR(HLOOKUP(BA9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BB11*IFERROR(HLOOKUP(BB9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BC11*IFERROR(HLOOKUP(BC9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BD11*IFERROR(HLOOKUP(BD9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BE11*IFERROR(HLOOKUP(BE9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BF11*IFERROR(HLOOKUP(BF9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BG11*IFERROR(HLOOKUP(BG9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BH11*IFERROR(HLOOKUP(BH9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BI11*IFERROR(HLOOKUP(BI9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BJ11*IFERROR(HLOOKUP(BJ9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BK11*IFERROR(HLOOKUP(BK9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BL11*IFERROR(HLOOKUP(BL9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BM11*IFERROR(HLOOKUP(BM9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BN11*IFERROR(HLOOKUP(BN9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BO11*IFERROR(HLOOKUP(BO9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BP11*IFERROR(HLOOKUP(BP9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BQ11*IFERROR(HLOOKUP(BQ9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BR11*IFERROR(HLOOKUP(BR9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BS11*IFERROR(HLOOKUP(BS9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BT11*IFERROR(HLOOKUP(BT9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BU11*IFERROR(HLOOKUP(BU9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BV11*IFERROR(HLOOKUP(BV9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BW11*IFERROR(HLOOKUP(BW9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BX11*IFERROR(HLOOKUP(BX9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BY11*IFERROR(HLOOKUP(BY9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BZ11*IFERROR(HLOOKUP(BZ9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"CA11*IFERROR(HLOOKUP(CA9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"CB11*IFERROR(HLOOKUP(CB9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"CC11*IFERROR(HLOOKUP(CC9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"CD11*IFERROR(HLOOKUP(CD9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"CE11*IFERROR(HLOOKUP(CE9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"CF11*IFERROR(HLOOKUP(CF9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"CG11*IFERROR(HLOOKUP(CG9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"CH11*IFERROR(HLOOKUP(CH9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"CI11*IFERROR(HLOOKUP(CI9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"SUM(C17:CF17)","v":0}]
[null,"Benefits - SDR",{"$f":"C12*IFERROR(HLOOKUP(C9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"D12*IFERROR(HLOOKUP(D9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"E12*IFERROR(HLOOKUP(E9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"F12*IFERROR(HLOOKUP(F9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"G12*IFERROR(HLOOKUP(G9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"H12*IFERROR(HLOOKUP(H9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"I12*IFERROR(HLOOKUP(I9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"J12*IFERROR(HLOOKUP(J9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"K12*IFERROR(HLOOKUP(K9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"L12*IFERROR(HLOOKUP(L9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"M12*IFERROR(HLOOKUP(M9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"N12*IFERROR(HLOOKUP(N9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"O12*IFERROR(HLOOKUP(O9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"P12*IFERROR(HLOOKUP(P9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"Q12*IFERROR(HLOOKUP(Q9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"R12*IFERROR(HLOOKUP(R9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"S12*IFERROR(HLOOKUP(S9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"T12*IFERROR(HLOOKUP(T9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"U12*IFERROR(HLOOKUP(U9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"V12*IFERROR(HLOOKUP(V9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"W12*IFERROR(HLOOKUP(W9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"X12*IFERROR(HLOOKUP(X9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"Y12*IFERROR(HLOOKUP(Y9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"Z12*IFERROR(HLOOKUP(Z9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AA12*IFERROR(HLOOKUP(AA9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AB12*IFERROR(HLOOKUP(AB9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AC12*IFERROR(HLOOKUP(AC9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AD12*IFERROR(HLOOKUP(AD9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AE12*IFERROR(HLOOKUP(AE9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AF12*IFERROR(HLOOKUP(AF9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AG12*IFERROR(HLOOKUP(AG9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AH12*IFERROR(HLOOKUP(AH9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AI12*IFERROR(HLOOKUP(AI9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AJ12*IFERROR(HLOOKUP(AJ9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AK12*IFERROR(HLOOKUP(AK9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AL12*IFERROR(HLOOKUP(AL9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AM12*IFERROR(HLOOKUP(AM9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AN12*IFERROR(HLOOKUP(AN9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AO12*IFERROR(HLOOKUP(AO9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AP12*IFERROR(HLOOKUP(AP9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AQ12*IFERROR(HLOOKUP(AQ9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AR12*IFERROR(HLOOKUP(AR9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AS12*IFERROR(HLOOKUP(AS9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AT12*IFERROR(HLOOKUP(AT9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AU12*IFERROR(HLOOKUP(AU9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AV12*IFERROR(HLOOKUP(AV9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AW12*IFERROR(HLOOKUP(AW9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AX12*IFERROR(HLOOKUP(AX9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AY12*IFERROR(HLOOKUP(AY9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AZ12*IFERROR(HLOOKUP(AZ9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BA12*IFERROR(HLOOKUP(BA9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BB12*IFERROR(HLOOKUP(BB9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BC12*IFERROR(HLOOKUP(BC9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BD12*IFERROR(HLOOKUP(BD9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BE12*IFERROR(HLOOKUP(BE9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BF12*IFERROR(HLOOKUP(BF9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BG12*IFERROR(HLOOKUP(BG9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BH12*IFERROR(HLOOKUP(BH9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BI12*IFERROR(HLOOKUP(BI9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BJ12*IFERROR(HLOOKUP(BJ9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BK12*IFERROR(HLOOKUP(BK9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BL12*IFERROR(HLOOKUP(BL9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BM12*IFERROR(HLOOKUP(BM9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BN12*IFERROR(HLOOKUP(BN9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BO12*IFERROR(HLOOKUP(BO9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BP12*IFERROR(HLOOKUP(BP9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BQ12*IFERROR(HLOOKUP(BQ9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BR12*IFERROR(HLOOKUP(BR9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BS12*IFERROR(HLOOKUP(BS9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BT12*IFERROR(HLOOKUP(BT9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BU12*IFERROR(HLOOKUP(BU9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BV12*IFERROR(HLOOKUP(BV9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BW12*IFERROR(HLOOKUP(BW9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BX12*IFERROR(HLOOKUP(BX9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BY12*IFERROR(HLOOKUP(BY9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BZ12*IFERROR(HLOOKUP(BZ9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"CA12*IFERROR(HLOOKUP(CA9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"CB12*IFERROR(HLOOKUP(CB9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"CC12*IFERROR(HLOOKUP(CC9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"CD12*IFERROR(HLOOKUP(CD9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"CE12*IFERROR(HLOOKUP(CE9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"CF12*IFERROR(HLOOKUP(CF9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"CG12*IFERROR(HLOOKUP(CG9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"CH12*IFERROR(HLOOKUP(CH9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"CI12*IFERROR(HLOOKUP(CI9,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0}]
[null,"Benefits - HDR",{"$f":"C13*IFERROR(HLOOKUP(C9,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"D13*IFERROR(HLOOKUP(D9,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"E13*IFERROR(HLOOKUP(E9,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"F13*IFERROR(HLOOKUP(F9,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"G13*IFERROR(HLOOKUP(G9,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"H13*IFERROR(HLOOKUP(H9,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"I13*IFERROR(HLOOKUP(I9,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"J13*IFERROR(HLOOKUP(J9,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"K13*IFERROR(HLOOKUP(K9,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"L13*IFERROR(HLOOKUP(L9,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"M13*IFERROR(HLOOKUP(M9,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"N13*IFERROR(HLOOKUP(N9,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"O13*IFERROR(HLOOKUP(O9,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"P13*IFERROR(HLOOKUP(P9,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"Q13*IFERROR(HLOOKUP(Q9,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"R13*IFERROR(HLOOKUP(R9,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"S13*IFERROR(HLOOKUP(S9,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"T13*IFERROR(HLOOKUP(T9,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"U13*IFERROR(HLOOKUP(U9,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"V13*IFERROR(HLOOKUP(V9,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"W13*IFERROR(HLOOKUP(W9,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"X13*IFERROR(HLOOKUP(X9,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"Y13*IFERROR(HLOOKUP(Y9,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"Z13*IFERROR(HLOOKUP(Z9,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"AA13*IFERROR(HLOOKUP(AA9,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"AB13*IFERROR(HLOOKUP(AB9,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"AC13*IFERROR(HLOOKUP(AC9,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"AD13*IFERROR(HLOOKUP(AD9,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"AE13*IFERROR(HLOOKUP(AE9,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"AF13*IFERROR(HLOOKUP(AF9,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"AG13*IFERROR(HLOOKUP(AG9,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"AH13*IFERROR(HLOOKUP(AH9,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"AI13*IFERROR(HLOOKUP(AI9,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"AJ13*IFERROR(HLOOKUP(AJ9,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"AK13*IFERROR(HLOOKUP(AK9,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"AL13*IFERROR(HLOOKUP(AL9,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"AM13*IFERROR(HLOOKUP(AM9,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"AN13*IFERROR(HLOOKUP(AN9,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"AO13*IFERROR(HLOOKUP(AO9,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"AP13*IFERROR(HLOOKUP(AP9,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"AQ13*IFERROR(HLOOKUP(AQ9,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"AR13*IFERROR(HLOOKUP(AR9,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"AS13*IFERROR(HLOOKUP(AS9,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"AT13*IFERROR(HLOOKUP(AT9,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"AU13*IFERROR(HLOOKUP(AU9,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"AV13*IFERROR(HLOOKUP(AV9,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"AW13*IFERROR(HLOOKUP(AW9,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"AX13*IFERROR(HLOOKUP(AX9,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"AY13*IFERROR(HLOOKUP(AY9,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"AZ13*IFERROR(HLOOKUP(AZ9,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"BA13*IFERROR(HLOOKUP(BA9,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"BB13*IFERROR(HLOOKUP(BB9,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"BC13*IFERROR(HLOOKUP(BC9,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"BD13*IFERROR(HLOOKUP(BD9,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"BE13*IFERROR(HLOOKUP(BE9,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"BF13*IFERROR(HLOOKUP(BF9,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"BG13*IFERROR(HLOOKUP(BG9,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"BH13*IFERROR(HLOOKUP(BH9,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"BI13*IFERROR(HLOOKUP(BI9,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"BJ13*IFERROR(HLOOKUP(BJ9,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"BK13*IFERROR(HLOOKUP(BK9,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"BL13*IFERROR(HLOOKUP(BL9,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"BM13*IFERROR(HLOOKUP(BM9,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"BN13*IFERROR(HLOOKUP(BN9,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"BO13*IFERROR(HLOOKUP(BO9,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"BP13*IFERROR(HLOOKUP(BP9,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"BQ13*IFERROR(HLOOKUP(BQ9,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"BR13*IFERROR(HLOOKUP(BR9,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"BS13*IFERROR(HLOOKUP(BS9,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"BT13*IFERROR(HLOOKUP(BT9,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"BU13*IFERROR(HLOOKUP(BU9,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"BV13*IFERROR(HLOOKUP(BV9,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"BW13*IFERROR(HLOOKUP(BW9,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"BX13*IFERROR(HLOOKUP(BX9,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"BY13*IFERROR(HLOOKUP(BY9,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"BZ13*IFERROR(HLOOKUP(BZ9,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"CA13*IFERROR(HLOOKUP(CA9,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"CB13*IFERROR(HLOOKUP(CB9,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"CC13*IFERROR(HLOOKUP(CC9,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"CD13*IFERROR(HLOOKUP(CD9,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"CE13*IFERROR(HLOOKUP(CE9,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"CF13*IFERROR(HLOOKUP(CF9,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"CG13*IFERROR(HLOOKUP(CG9,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"CH13*IFERROR(HLOOKUP(CH9,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"CI13*IFERROR(HLOOKUP(CI9,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0}]
[null,"Benefits",{"$f":"C18+C19+C14","v":0},{"$f":"D18+D19+D14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP18+BP19+BP14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C20:CF20)","v":0}]
[null,null,{"$f":"C20+C17-C16","v":0},{"$f":"C21+(D20+D17-D16)","v":0},{"$f":"D21+(E20+E17-E16)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP21+(BQ20+BQ17-BQ16)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"IF(C21>0,1,0)","v":0},{"$f":"IF(D21>0,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AA21>0,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AT21>0,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BO21>0,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CJ20+CJ17-CJ16","v":0},{"$f":"CJ16-CJ17-CJ20","v":0},"Net Present Budget Impact"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CJ20+CJ17)/CJ16","v":{"$error":"#DIV/0!"}},"Fiscal Benefit Cost Ratio"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(IFERROR(MATCH(1,C23:CI23,0),\"-\"),\" years\")","v":"- years"},"Payback period"]
[]
["Economic Case (Societal Value CBA)",null,"Financial Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Present Value (NPV)"]
[null,null,{"$f":"CStartYear","v":2022},{"$f":"C28+1","v":2023},{"$f":"D28+1","v":2024},{"$f":"E28+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,{"$f":"BQ28+1","v":2089},2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,{"$f":"CF28+1","v":2104},{"$f":"CG28+1","v":2105},2106]
["Actual costs","Costs",{"$f":"Costs!CT$46","v":0},{"$f":"Costs!CU$46","v":0},{"$f":"Costs!CV$46","v":0},{"$f":"Costs!CW$46","v":0},{"$f":"Costs!CX$46","v":0},{"$f":"Costs!CY$46","v":0},{"$f":"Costs!CZ$46","v":0},{"$f":"Costs!DA$46","v":0},{"$f":"Costs!DB$46","v":0},{"$f":"Costs!DC$46","v":0},{"$f":"Costs!DD$46","v":0},{"$f":"Costs!DE$46","v":0},{"$f":"Costs!DF$46","v":0},{"$f":"Costs!DG$46","v":0},{"$f":"Costs!DH$46","v":0},{"$f":"Costs!DI$46","v":0},{"$f":"Costs!DJ$46","v":0},{"$f":"Costs!DK$46","v":0},{"$f":"Costs!DL$46","v":0},{"$f":"Costs!DM$46","v":0},{"$f":"Costs!DN$46","v":0},{"$f":"Costs!DO$46","v":0},{"$f":"Costs!DP$46","v":0},{"$f":"Costs!DQ$46","v":0},{"$f":"Costs!DR$46","v":0},{"$f":"Costs!DS$46","v":0},{"$f":"Costs!DT$46","v":0},{"$f":"Costs!DU$46","v":0},{"$f":"Costs!DV$46","v":0},{"$f":"Costs!DW$46","v":0},{"$f":"Costs!DX$46","v":0},{"$f":"Costs!DY$46","v":0},{"$f":"Costs!DZ$46","v":0},{"$f":"Costs!EA$46","v":0},{"$f":"Costs!EB$46","v":0},{"$f":"Costs!EC$46","v":0},{"$f":"Costs!ED$46","v":0},{"$f":"Costs!EE$46","v":0},{"$f":"Costs!EF$46","v":0},{"$f":"Costs!EG$46","v":0},{"$f":"Costs!EH$46","v":0},{"$f":"Costs!EI$46","v":0},{"$f":"Costs!EJ$46","v":0},{"$f":"Costs!EK$46","v":0},{"$f":"Costs!EL$46","v":0},{"$f":"Costs!EM$46","v":0},{"$f":"Costs!EN$46","v":0},{"$f":"Costs!EO$46","v":0},{"$f":"Costs!EP$46","v":0},{"$f":"Costs!EQ$46","v":0},{"$f":"Costs!ER$46","v":0},{"$f":"Costs!ES$46","v":0},{"$f":"Costs!ET$46","v":0},{"$f":"Costs!EU$46","v":0},{"$f":"Costs!EV$46","v":0},{"$f":"Costs!EW$46","v":0},{"$f":"Costs!EX$46","v":0},{"$f":"Costs!EY$46","v":0},{"$f":"Costs!EZ$46","v":0},{"$f":"Costs!FA$46","v":0},{"$f":"Costs!FB$46","v":0},{"$f":"Costs!FC$46","v":0},{"$f":"Costs!FD$46","v":0},{"$f":"Costs!FE$46","v":0},{"$f":"Costs!FF$46","v":0},{"$f":"Costs!FG$46","v":0},{"$f":"Costs!FH$46","v":0},{"$f":"Costs!FI$46","v":0},{"$f":"Costs!FJ$46","v":0},{"$f":"Costs!FK$46","v":0},{"$f":"Costs!FL$46","v":0},{"$f":"Costs!FM$46","v":0},{"$f":"Costs!FN$46","v":0},{"$f":"Costs!FO$46","v":0},{"$f":"Costs!FP$46","v":0},{"$f":"Costs!FQ$46","v":0},{"$f":"Costs!FR$46","v":0},{"$f":"Costs!FS$46","v":0},{"$f":"Costs!FT$46","v":0},{"$f":"Costs!FU$46","v":0},{"$f":"Costs!FV$46","v":0},{"$f":"Costs!FW$46","v":0},{"$f":"Costs!FX$46","v":0},{"$f":"Costs!FY$46","v":0},{"$f":"Costs!FZ$46","v":0}]
[null,"Income/efficiencies",{"$f":"'Income & Efficiencies'!CT46","v":0},{"$f":"'Income & Efficiencies'!CU46","v":0},{"$f":"'Income & Efficiencies'!CV46","v":0},{"$f":"'Income & Efficiencies'!CW46","v":0},{"$f":"'Income & Efficiencies'!CX46","v":0},{"$f":"'Income & Efficiencies'!CY46","v":0},{"$f":"'Income & Efficiencies'!CZ46","v":0},{"$f":"'Income & Efficiencies'!DA46","v":0},{"$f":"'Income & Efficiencies'!DB46","v":0},{"$f":"'Income & Efficiencies'!DC46","v":0},{"$f":"'Income & Efficiencies'!DD46","v":0},{"$f":"'Income & Efficiencies'!DE46","v":0},{"$f":"'Income & Efficiencies'!DF46","v":0},{"$f":"'Income & Efficiencies'!DG46","v":0},{"$f":"'Income & Efficiencies'!DH46","v":0},{"$f":"'Income & Efficiencies'!DI46","v":0},{"$f":"'Income & Efficiencies'!DJ46","v":0},{"$f":"'Income & Efficiencies'!DK46","v":0},{"$f":"'Income & Efficiencies'!DL46","v":0},{"$f":"'Income & Efficiencies'!DM46","v":0},{"$f":"'Income & Efficiencies'!DN46","v":0},{"$f":"'Income & Efficiencies'!DO46","v":0},{"$f":"'Income & Efficiencies'!DP46","v":0},{"$f":"'Income & Efficiencies'!DQ46","v":0},{"$f":"'Income & Efficiencies'!DR46","v":0},{"$f":"'Income & Efficiencies'!DS46","v":0},{"$f":"'Income & Efficiencies'!DT46","v":0},{"$f":"'Income & Efficiencies'!DU46","v":0},{"$f":"'Income & Efficiencies'!DV46","v":0},{"$f":"'Income & Efficiencies'!DW46","v":0},{"$f":"'Income & Efficiencies'!DX46","v":0},{"$f":"'Income & Efficiencies'!DY46","v":0},{"$f":"'Income & Efficiencies'!DZ46","v":0},{"$f":"'Income & Efficiencies'!EA46","v":0},{"$f":"'Income & Efficiencies'!EB46","v":0},{"$f":"'Income & Efficiencies'!EC46","v":0},{"$f":"'Income & Efficiencies'!ED46","v":0},{"$f":"'Income & Efficiencies'!EE46","v":0},{"$f":"'Income & Efficiencies'!EF46","v":0},{"$f":"'Income & Efficiencies'!EG46","v":0},{"$f":"'Income & Efficiencies'!EH46","v":0},{"$f":"'Income & Efficiencies'!EI46","v":0},{"$f":"'Income & Efficiencies'!EJ46","v":0},{"$f":"'Income & Efficiencies'!EK46","v":0},{"$f":"'Income & Efficiencies'!EL46","v":0},{"$f":"'Income & Efficiencies'!EM46","v":0},{"$f":"'Income & Efficiencies'!EN46","v":0},{"$f":"'Income & Efficiencies'!EO46","v":0},{"$f":"'Income & Efficiencies'!EP46","v":0},{"$f":"'Income & Efficiencies'!EQ46","v":0},{"$f":"'Income & Efficiencies'!ER46","v":0},{"$f":"'Income & Efficiencies'!ES46","v":0},{"$f":"'Income & Efficiencies'!ET46","v":0},{"$f":"'Income & Efficiencies'!EU46","v":0},{"$f":"'Income & Efficiencies'!EV46","v":0},{"$f":"'Income & Efficiencies'!EW46","v":0},{"$f":"'Income & Efficiencies'!EX46","v":0},{"$f":"'Income & Efficiencies'!EY46","v":0},{"$f":"'Income & Efficiencies'!EZ46","v":0},{"$f":"'Income & Efficiencies'!FA46","v":0},{"$f":"'Income & Efficiencies'!FB46","v":0},{"$f":"'Income & Efficiencies'!FC46","v":0},{"$f":"'Income & Efficiencies'!FD46","v":0},{"$f":"'Income & Efficiencies'!FE46","v":0},{"$f":"'Income & Efficiencies'!FF46","v":0},{"$f":"'Income & Efficiencies'!FG46","v":0},{"$f":"'Income & Efficiencies'!FH46","v":0},{"$f":"'Income & Efficiencies'!FI46","v":0},{"$f":"'Income & Efficiencies'!FJ46","v":0},{"$f":"'Income & Efficiencies'!FK46","v":0},{"$f":"'Income & Efficiencies'!FL46","v":0},{"$f":"'Income & Efficiencies'!FM46","v":0},{"$f":"'Income & Efficiencies'!FN46","v":0},{"$f":"'Income & Efficiencies'!FO46","v":0},{"$f":"'Income & Efficiencies'!FP46","v":0},{"$f":"'Income & Efficiencies'!FQ46","v":0},{"$f":"'Income & Efficiencies'!FR46","v":0},{"$f":"'Income & Efficiencies'!FS46","v":0},{"$f":"'Income & Efficiencies'!FT46","v":0},{"$f":"'Income & Efficiencies'!FU46","v":0},{"$f":"'Income & Efficiencies'!FV46","v":0},{"$f":"'Income & Efficiencies'!FW46","v":0},{"$f":"'Income & Efficiencies'!FX46","v":0},{"$f":"'Income & Efficiencies'!FY46","v":0},{"$f":"'Income & Efficiencies'!FZ46","v":0}]
[null,"Benefits - EconSDR",{"$f":"Benefits!GY70","v":0},{"$f":"Benefits!GZ70","v":0},{"$f":"Benefits!HA70","v":0},{"$f":"Benefits!HB70","v":0},{"$f":"Benefits!HC70","v":0},{"$f":"Benefits!HD70","v":0},{"$f":"Benefits!HE70","v":0},{"$f":"Benefits!HF70","v":0},{"$f":"Benefits!HG70","v":0},{"$f":"Benefits!HH70","v":0},{"$f":"Benefits!HI70","v":0},{"$f":"Benefits!HJ70","v":0},{"$f":"Benefits!HK70","v":0},{"$f":"Benefits!HL70","v":0},{"$f":"Benefits!HM70","v":0},{"$f":"Benefits!HN70","v":0},{"$f":"Benefits!HO70","v":0},{"$f":"Benefits!HP70","v":0},{"$f":"Benefits!HQ70","v":0},{"$f":"Benefits!HR70","v":0},{"$f":"Benefits!HS70","v":0},{"$f":"Benefits!HT70","v":0},{"$f":"Benefits!HU70","v":0},{"$f":"Benefits!HV70","v":0},{"$f":"Benefits!HW70","v":0},{"$f":"Benefits!HX70","v":0},{"$f":"Benefits!HY70","v":0},{"$f":"Benefits!HZ70","v":0},{"$f":"Benefits!IA70","v":0},{"$f":"Benefits!IB70","v":0},{"$f":"Benefits!IC70","v":0},{"$f":"Benefits!ID70","v":0},{"$f":"Benefits!IE70","v":0},{"$f":"Benefits!IF70","v":0},{"$f":"Benefits!IG70","v":0},{"$f":"Benefits!IH70","v":0},{"$f":"Benefits!II70","v":0},{"$f":"Benefits!IJ70","v":0},{"$f":"Benefits!IK70","v":0},{"$f":"Benefits!IL70","v":0},{"$f":"Benefits!IM70","v":0},{"$f":"Benefits!IN70","v":0},{"$f":"Benefits!IO70","v":0},{"$f":"Benefits!IP70","v":0},{"$f":"Benefits!IQ70","v":0},{"$f":"Benefits!IR70","v":0},{"$f":"Benefits!IS70","v":0},{"$f":"Benefits!IT70","v":0},{"$f":"Benefits!IU70","v":0},{"$f":"Benefits!IV70","v":0},{"$f":"Benefits!IW70","v":0},{"$f":"Benefits!IX70","v":0},{"$f":"Benefits!IY70","v":0},{"$f":"Benefits!IZ70","v":0},{"$f":"Benefits!JA70","v":0},{"$f":"Benefits!JB70","v":0},{"$f":"Benefits!JC70","v":0},{"$f":"Benefits!JD70","v":0},{"$f":"Benefits!JE70","v":0},{"$f":"Benefits!JF70","v":0},{"$f":"Benefits!JG70","v":0},{"$f":"Benefits!JH70","v":0},{"$f":"Benefits!JI70","v":0},{"$f":"Benefits!JJ70","v":0},{"$f":"Benefits!JK70","v":0},{"$f":"Benefits!JL70","v":0},{"$f":"Benefits!JM70","v":0},{"$f":"Benefits!JN70","v":0},{"$f":"Benefits!JO70","v":0},{"$f":"Benefits!JP70","v":0},{"$f":"Benefits!JQ70","v":0},{"$f":"Benefits!JR70","v":0},{"$f":"Benefits!JS70","v":0},{"$f":"Benefits!JT70","v":0},{"$f":"Benefits!JU70","v":0},{"$f":"Benefits!JV70","v":0},{"$f":"Benefits!JW70","v":0},{"$f":"Benefits!JX70","v":0},{"$f":"Benefits!JY70","v":0},{"$f":"Benefits!JZ70","v":0},{"$f":"Benefits!KA70","v":0},{"$f":"Benefits!KB70","v":0},{"$f":"Benefits!KC70","v":0},{"$f":"Benefits!KD70","v":0},{"$f":"Benefits!KE70","v":0}]
[null,"Benefits - EconHDR",{"$f":"Benefits!GY71","v":0},{"$f":"Benefits!GZ71","v":0},{"$f":"Benefits!HA71","v":0},{"$f":"Benefits!HB71","v":0},{"$f":"Benefits!HC71","v":0},{"$f":"Benefits!HD71","v":0},{"$f":"Benefits!HE71","v":0},{"$f":"Benefits!HF71","v":0},{"$f":"Benefits!HG71","v":0},{"$f":"Benefits!HH71","v":0},{"$f":"Benefits!HI71","v":0},{"$f":"Benefits!HJ71","v":0},{"$f":"Benefits!HK71","v":0},{"$f":"Benefits!HL71","v":0},{"$f":"Benefits!HM71","v":0},{"$f":"Benefits!HN71","v":0},{"$f":"Benefits!HO71","v":0},{"$f":"Benefits!HP71","v":0},{"$f":"Benefits!HQ71","v":0},{"$f":"Benefits!HR71","v":0},{"$f":"Benefits!HS71","v":0},{"$f":"Benefits!HT71","v":0},{"$f":"Benefits!HU71","v":0},{"$f":"Benefits!HV71","v":0},{"$f":"Benefits!HW71","v":0},{"$f":"Benefits!HX71","v":0},{"$f":"Benefits!HY71","v":0},{"$f":"Benefits!HZ71","v":0},{"$f":"Benefits!IA71","v":0},{"$f":"Benefits!IB71","v":0},{"$f":"Benefits!IC71","v":0},{"$f":"Benefits!ID71","v":0},{"$f":"Benefits!IE71","v":0},{"$f":"Benefits!IF71","v":0},{"$f":"Benefits!IG71","v":0},{"$f":"Benefits!IH71","v":0},{"$f":"Benefits!II71","v":0},{"$f":"Benefits!IJ71","v":0},{"$f":"Benefits!IK71","v":0},{"$f":"Benefits!IL71","v":0},{"$f":"Benefits!IM71","v":0},{"$f":"Benefits!IN71","v":0},{"$f":"Benefits!IO71","v":0},{"$f":"Benefits!IP71","v":0},{"$f":"Benefits!IQ71","v":0},{"$f":"Benefits!IR71","v":0},{"$f":"Benefits!IS71","v":0},{"$f":"Benefits!IT71","v":0},{"$f":"Benefits!IU71","v":0},{"$f":"Benefits!IV71","v":0},{"$f":"Benefits!IW71","v":0},{"$f":"Benefits!IX71","v":0},{"$f":"Benefits!IY71","v":0},{"$f":"Benefits!IZ71","v":0},{"$f":"Benefits!JA71","v":0},{"$f":"Benefits!JB71","v":0},{"$f":"Benefits!JC71","v":0},{"$f":"Benefits!JD71","v":0},{"$f":"Benefits!JE71","v":0},{"$f":"Benefits!JF71","v":0},{"$f":"Benefits!JG71","v":0},{"$f":"Benefits!JH71","v":0},{"$f":"Benefits!JI71","v":0},{"$f":"Benefits!JJ71","v":0},{"$f":"Benefits!JK71","v":0},{"$f":"Benefits!JL71","v":0},{"$f":"Benefits!JM71","v":0},{"$f":"Benefits!JN71","v":0},{"$f":"Benefits!JO71","v":0},{"$f":"Benefits!JP71","v":0},{"$f":"Benefits!JQ71","v":0},{"$f":"Benefits!JR71","v":0},{"$f":"Benefits!JS71","v":0},{"$f":"Benefits!JT71","v":0},{"$f":"Benefits!JU71","v":0},{"$f":"Benefits!JV71","v":0},{"$f":"Benefits!JW71","v":0},{"$f":"Benefits!JX71","v":0},{"$f":"Benefits!JY71","v":0},{"$f":"Benefits!JZ71","v":0},{"$f":"Benefits!KA71","v":0},{"$f":"Benefits!KB71","v":0},{"$f":"Benefits!KC71","v":0},{"$f":"Benefits!KD71","v":0},{"$f":"Benefits!KE71","v":0}]
[null,"Benefits - EconNDR",{"$f":"Benefits!GY72","v":0},{"$f":"Benefits!GZ72","v":0},{"$f":"Benefits!HA72","v":0},{"$f":"Benefits!HB72","v":0},{"$f":"Benefits!HC72","v":0},{"$f":"Benefits!HD72","v":0},{"$f":"Benefits!HE72","v":0},{"$f":"Benefits!HF72","v":0},{"$f":"Benefits!HG72","v":0},{"$f":"Benefits!HH72","v":0},{"$f":"Benefits!HI72","v":0},{"$f":"Benefits!HJ72","v":0},{"$f":"Benefits!HK72","v":0},{"$f":"Benefits!HL72","v":0},{"$f":"Benefits!HM72","v":0},{"$f":"Benefits!HN72","v":0},{"$f":"Benefits!HO72","v":0},{"$f":"Benefits!HP72","v":0},{"$f":"Benefits!HQ72","v":0},{"$f":"Benefits!HR72","v":0},{"$f":"Benefits!HS72","v":0},{"$f":"Benefits!HT72","v":0},{"$f":"Benefits!HU72","v":0},{"$f":"Benefits!HV72","v":0},{"$f":"Benefits!HW72","v":0},{"$f":"Benefits!HX72","v":0},{"$f":"Benefits!HY72","v":0},{"$f":"Benefits!HZ72","v":0},{"$f":"Benefits!IA72","v":0},{"$f":"Benefits!IB72","v":0},{"$f":"Benefits!IC72","v":0},{"$f":"Benefits!ID72","v":0},{"$f":"Benefits!IE72","v":0},{"$f":"Benefits!IF72","v":0},{"$f":"Benefits!IG72","v":0},{"$f":"Benefits!IH72","v":0},{"$f":"Benefits!II72","v":0},{"$f":"Benefits!IJ72","v":0},{"$f":"Benefits!IK72","v":0},{"$f":"Benefits!IL72","v":0},{"$f":"Benefits!IM72","v":0},{"$f":"Benefits!IN72","v":0},{"$f":"Benefits!IO72","v":0},{"$f":"Benefits!IP72","v":0},{"$f":"Benefits!IQ72","v":0},{"$f":"Benefits!IR72","v":0},{"$f":"Benefits!IS72","v":0},{"$f":"Benefits!IT72","v":0},{"$f":"Benefits!IU72","v":0},{"$f":"Benefits!IV72","v":0},{"$f":"Benefits!IW72","v":0},{"$f":"Benefits!IX72","v":0},{"$f":"Benefits!IY72","v":0},{"$f":"Benefits!IZ72","v":0},{"$f":"Benefits!JA72","v":0},{"$f":"Benefits!JB72","v":0},{"$f":"Benefits!JC72","v":0},{"$f":"Benefits!JD72","v":0},{"$f":"Benefits!JE72","v":0},{"$f":"Benefits!JF72","v":0},{"$f":"Benefits!JG72","v":0},{"$f":"Benefits!JH72","v":0},{"$f":"Benefits!JI72","v":0},{"$f":"Benefits!JJ72","v":0},{"$f":"Benefits!JK72","v":0},{"$f":"Benefits!JL72","v":0},{"$f":"Benefits!JM72","v":0},{"$f":"Benefits!JN72","v":0},{"$f":"Benefits!JO72","v":0},{"$f":"Benefits!JP72","v":0},{"$f":"Benefits!JQ72","v":0},{"$f":"Benefits!JR72","v":0},{"$f":"Benefits!JS72","v":0},{"$f":"Benefits!JT72","v":0},{"$f":"Benefits!JU72","v":0},{"$f":"Benefits!JV72","v":0},{"$f":"Benefits!JW72","v":0},{"$f":"Benefits!JX72","v":0},{"$f":"Benefits!JY72","v":0},{"$f":"Benefits!JZ72","v":0},{"$f":"Benefits!KA72","v":0},{"$f":"Benefits!KB72","v":0},{"$f":"Benefits!KC72","v":0},{"$f":"Benefits!KD72","v":0},{"$f":"Benefits!KE72","v":0}]
[null,"Benefits - SocHDR",{"$f":"Benefits!KH70","v":0},{"$f":"Benefits!KI70","v":0},{"$f":"Benefits!KJ70","v":0},{"$f":"Benefits!KK70","v":0},{"$f":"Benefits!KL70","v":0},{"$f":"Benefits!KM70","v":0},{"$f":"Benefits!KN70","v":0},{"$f":"Benefits!KO70","v":0},{"$f":"Benefits!KP70","v":0},{"$f":"Benefits!KQ70","v":0},{"$f":"Benefits!KR70","v":0},{"$f":"Benefits!KS70","v":0},{"$f":"Benefits!KT70","v":0},{"$f":"Benefits!KU70","v":0},{"$f":"Benefits!KV70","v":0},{"$f":"Benefits!KW70","v":0},{"$f":"Benefits!KX70","v":0},{"$f":"Benefits!KY70","v":0},{"$f":"Benefits!KZ70","v":0},{"$f":"Benefits!LA70","v":0},{"$f":"Benefits!LB70","v":0},{"$f":"Benefits!LC70","v":0},{"$f":"Benefits!LD70","v":0},{"$f":"Benefits!LE70","v":0},{"$f":"Benefits!LF70","v":0},{"$f":"Benefits!LG70","v":0},{"$f":"Benefits!LH70","v":0},{"$f":"Benefits!LI70","v":0},{"$f":"Benefits!LJ70","v":0},{"$f":"Benefits!LK70","v":0},{"$f":"Benefits!LL70","v":0},{"$f":"Benefits!LM70","v":0},{"$f":"Benefits!LN70","v":0},{"$f":"Benefits!LO70","v":0},{"$f":"Benefits!LP70","v":0},{"$f":"Benefits!LQ70","v":0},{"$f":"Benefits!LR70","v":0},{"$f":"Benefits!LS70","v":0},{"$f":"Benefits!LT70","v":0},{"$f":"Benefits!LU70","v":0},{"$f":"Benefits!LV70","v":0},{"$f":"Benefits!LW70","v":0},{"$f":"Benefits!LX70","v":0},{"$f":"Benefits!LY70","v":0},{"$f":"Benefits!LZ70","v":0},{"$f":"Benefits!MA70","v":0},{"$f":"Benefits!MB70","v":0},{"$f":"Benefits!MC70","v":0},{"$f":"Benefits!MD70","v":0},{"$f":"Benefits!ME70","v":0},{"$f":"Benefits!MF70","v":0},{"$f":"Benefits!MG70","v":0},{"$f":"Benefits!MH70","v":0},{"$f":"Benefits!MI70","v":0},{"$f":"Benefits!MJ70","v":0},{"$f":"Benefits!MK70","v":0},{"$f":"Benefits!ML70","v":0},{"$f":"Benefits!MM70","v":0},{"$f":"Benefits!MN70","v":0},{"$f":"Benefits!MO70","v":0},{"$f":"Benefits!MP70","v":0},{"$f":"Benefits!MQ70","v":0},{"$f":"Benefits!MR70","v":0},{"$f":"Benefits!MS70","v":0},{"$f":"Benefits!MT70","v":0},{"$f":"Benefits!MU70","v":0},{"$f":"Benefits!MV70","v":0},{"$f":"Benefits!MW70","v":0},{"$f":"Benefits!MX70","v":0},{"$f":"Benefits!MY70","v":0},{"$f":"Benefits!MZ70","v":0},{"$f":"Benefits!NA70","v":0},{"$f":"Benefits!NB70","v":0},{"$f":"Benefits!NC70","v":0},{"$f":"Benefits!ND70","v":0},{"$f":"Benefits!NE70","v":0},{"$f":"Benefits!NF70","v":0},{"$f":"Benefits!NG70","v":0},{"$f":"Benefits!NH70","v":0},{"$f":"Benefits!NI70","v":0},{"$f":"Benefits!NJ70","v":0},{"$f":"Benefits!NK70","v":0},{"$f":"Benefits!NL70","v":0},{"$f":"Benefits!NM70","v":0},{"$f":"Benefits!NN70","v":0}]
[null,"Benefits - SocNDR",{"$f":"Benefits!KH71","v":0},{"$f":"Benefits!KI71","v":0},{"$f":"Benefits!KJ71","v":0},{"$f":"Benefits!KK71","v":0},{"$f":"Benefits!KL71","v":0},{"$f":"Benefits!KM71","v":0},{"$f":"Benefits!KN71","v":0},{"$f":"Benefits!KO71","v":0},{"$f":"Benefits!KP71","v":0},{"$f":"Benefits!KQ71","v":0},{"$f":"Benefits!KR71","v":0},{"$f":"Benefits!KS71","v":0},{"$f":"Benefits!KT71","v":0},{"$f":"Benefits!KU71","v":0},{"$f":"Benefits!KV71","v":0},{"$f":"Benefits!KW71","v":0},{"$f":"Benefits!KX71","v":0},{"$f":"Benefits!KY71","v":0},{"$f":"Benefits!KZ71","v":0},{"$f":"Benefits!LA71","v":0},{"$f":"Benefits!LB71","v":0},{"$f":"Benefits!LC71","v":0},{"$f":"Benefits!LD71","v":0},{"$f":"Benefits!LE71","v":0},{"$f":"Benefits!LF71","v":0},{"$f":"Benefits!LG71","v":0},{"$f":"Benefits!LH71","v":0},{"$f":"Benefits!LI71","v":0},{"$f":"Benefits!LJ71","v":0},{"$f":"Benefits!LK71","v":0},{"$f":"Benefits!LL71","v":0},{"$f":"Benefits!LM71","v":0},{"$f":"Benefits!LN71","v":0},{"$f":"Benefits!LO71","v":0},{"$f":"Benefits!LP71","v":0},{"$f":"Benefits!LQ71","v":0},{"$f":"Benefits!LR71","v":0},{"$f":"Benefits!LS71","v":0},{"$f":"Benefits!LT71","v":0},{"$f":"Benefits!LU71","v":0},{"$f":"Benefits!LV71","v":0},{"$f":"Benefits!LW71","v":0},{"$f":"Benefits!LX71","v":0},{"$f":"Benefits!LY71","v":0},{"$f":"Benefits!LZ71","v":0},{"$f":"Benefits!MA71","v":0},{"$f":"Benefits!MB71","v":0},{"$f":"Benefits!MC71","v":0},{"$f":"Benefits!MD71","v":0},{"$f":"Benefits!ME71","v":0},{"$f":"Benefits!MF71","v":0},{"$f":"Benefits!MG71","v":0},{"$f":"Benefits!MH71","v":0},{"$f":"Benefits!MI71","v":0},{"$f":"Benefits!MJ71","v":0},{"$f":"Benefits!MK71","v":0},{"$f":"Benefits!ML71","v":0},{"$f":"Benefits!MM71","v":0},{"$f":"Benefits!MN71","v":0},{"$f":"Benefits!MO71","v":0},{"$f":"Benefits!MP71","v":0},{"$f":"Benefits!MQ71","v":0},{"$f":"Benefits!MR71","v":0},{"$f":"Benefits!MS71","v":0},{"$f":"Benefits!MT71","v":0},{"$f":"Benefits!MU71","v":0},{"$f":"Benefits!MV71","v":0},{"$f":"Benefits!MW71","v":0},{"$f":"Benefits!MX71","v":0},{"$f":"Benefits!MY71","v":0},{"$f":"Benefits!MZ71","v":0},{"$f":"Benefits!NA71","v":0},{"$f":"Benefits!NB71","v":0},{"$f":"Benefits!NC71","v":0},{"$f":"Benefits!ND71","v":0},{"$f":"Benefits!NE71","v":0},{"$f":"Benefits!NF71","v":0},{"$f":"Benefits!NG71","v":0},{"$f":"Benefits!NH71","v":0},{"$f":"Benefits!NI71","v":0},{"$f":"Benefits!NJ71","v":0},{"$f":"Benefits!NK71","v":0},{"$f":"Benefits!NL71","v":0},{"$f":"Benefits!NM71","v":0},{"$f":"Benefits!NN71","v":0}]
[null,"Benefits",{"$f":"SUM(C31:C35)","v":0},{"$f":"SUM(D31:D35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP31:BP35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Discounted costs","Costs",{"$f":"C29*IFERROR(HLOOKUP(C28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"D29*IFERROR(HLOOKUP(D28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"E29*IFERROR(HLOOKUP(E28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"F29*IFERROR(HLOOKUP(F28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"G29*IFERROR(HLOOKUP(G28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"H29*IFERROR(HLOOKUP(H28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"I29*IFERROR(HLOOKUP(I28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"J29*IFERROR(HLOOKUP(J28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"K29*IFERROR(HLOOKUP(K28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"L29*IFERROR(HLOOKUP(L28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"M29*IFERROR(HLOOKUP(M28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"N29*IFERROR(HLOOKUP(N28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"O29*IFERROR(HLOOKUP(O28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"P29*IFERROR(HLOOKUP(P28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"Q29*IFERROR(HLOOKUP(Q28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"R29*IFERROR(HLOOKUP(R28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"S29*IFERROR(HLOOKUP(S28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"T29*IFERROR(HLOOKUP(T28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"U29*IFERROR(HLOOKUP(U28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"V29*IFERROR(HLOOKUP(V28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"W29*IFERROR(HLOOKUP(W28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"X29*IFERROR(HLOOKUP(X28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"Y29*IFERROR(HLOOKUP(Y28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"Z29*IFERROR(HLOOKUP(Z28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AA29*IFERROR(HLOOKUP(AA28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AB29*IFERROR(HLOOKUP(AB28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AC29*IFERROR(HLOOKUP(AC28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AD29*IFERROR(HLOOKUP(AD28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AE29*IFERROR(HLOOKUP(AE28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AF29*IFERROR(HLOOKUP(AF28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AG29*IFERROR(HLOOKUP(AG28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AH29*IFERROR(HLOOKUP(AH28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AI29*IFERROR(HLOOKUP(AI28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AJ29*IFERROR(HLOOKUP(AJ28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AK29*IFERROR(HLOOKUP(AK28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AL29*IFERROR(HLOOKUP(AL28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AM29*IFERROR(HLOOKUP(AM28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AN29*IFERROR(HLOOKUP(AN28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AO29*IFERROR(HLOOKUP(AO28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AP29*IFERROR(HLOOKUP(AP28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AQ29*IFERROR(HLOOKUP(AQ28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AR29*IFERROR(HLOOKUP(AR28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AS29*IFERROR(HLOOKUP(AS28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AT29*IFERROR(HLOOKUP(AT28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AU29*IFERROR(HLOOKUP(AU28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AV29*IFERROR(HLOOKUP(AV28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AW29*IFERROR(HLOOKUP(AW28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AX29*IFERROR(HLOOKUP(AX28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AY29*IFERROR(HLOOKUP(AY28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AZ29*IFERROR(HLOOKUP(AZ28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BA29*IFERROR(HLOOKUP(BA28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BB29*IFERROR(HLOOKUP(BB28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BC29*IFERROR(HLOOKUP(BC28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BD29*IFERROR(HLOOKUP(BD28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BE29*IFERROR(HLOOKUP(BE28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BF29*IFERROR(HLOOKUP(BF28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BG29*IFERROR(HLOOKUP(BG28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BH29*IFERROR(HLOOKUP(BH28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BI29*IFERROR(HLOOKUP(BI28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BJ29*IFERROR(HLOOKUP(BJ28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BK29*IFERROR(HLOOKUP(BK28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BL29*IFERROR(HLOOKUP(BL28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BM29*IFERROR(HLOOKUP(BM28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BN29*IFERROR(HLOOKUP(BN28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BO29*IFERROR(HLOOKUP(BO28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BP29*IFERROR(HLOOKUP(BP28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BQ29*IFERROR(HLOOKUP(BQ28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BR29*IFERROR(HLOOKUP(BR28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BS29*IFERROR(HLOOKUP(BS28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BT29*IFERROR(HLOOKUP(BT28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BU29*IFERROR(HLOOKUP(BU28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BV29*IFERROR(HLOOKUP(BV28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BW29*IFERROR(HLOOKUP(BW28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BX29*IFERROR(HLOOKUP(BX28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BY29*IFERROR(HLOOKUP(BY28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BZ29*IFERROR(HLOOKUP(BZ28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"CA29*IFERROR(HLOOKUP(CA28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"CB29*IFERROR(HLOOKUP(CB28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"CC29*IFERROR(HLOOKUP(CC28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"CD29*IFERROR(HLOOKUP(CD28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"CE29*IFERROR(HLOOKUP(CE28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"CF29*IFERROR(HLOOKUP(CF28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"CG29*IFERROR(HLOOKUP(CG28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"CH29*IFERROR(HLOOKUP(CH28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"CI29*IFERROR(HLOOKUP(CI28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"SUM(C37:CF37)","v":0}]
[null,"Income/efficiencies",{"$f":"C30*IFERROR(HLOOKUP(C28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"D30*IFERROR(HLOOKUP(D28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"E30*IFERROR(HLOOKUP(E28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"F30*IFERROR(HLOOKUP(F28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"G30*IFERROR(HLOOKUP(G28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"H30*IFERROR(HLOOKUP(H28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"I30*IFERROR(HLOOKUP(I28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"J30*IFERROR(HLOOKUP(J28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"K30*IFERROR(HLOOKUP(K28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"L30*IFERROR(HLOOKUP(L28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"M30*IFERROR(HLOOKUP(M28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"N30*IFERROR(HLOOKUP(N28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"O30*IFERROR(HLOOKUP(O28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"P30*IFERROR(HLOOKUP(P28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"Q30*IFERROR(HLOOKUP(Q28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"R30*IFERROR(HLOOKUP(R28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"S30*IFERROR(HLOOKUP(S28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"T30*IFERROR(HLOOKUP(T28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"U30*IFERROR(HLOOKUP(U28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"V30*IFERROR(HLOOKUP(V28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"W30*IFERROR(HLOOKUP(W28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"X30*IFERROR(HLOOKUP(X28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"Y30*IFERROR(HLOOKUP(Y28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"Z30*IFERROR(HLOOKUP(Z28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AA30*IFERROR(HLOOKUP(AA28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AB30*IFERROR(HLOOKUP(AB28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AC30*IFERROR(HLOOKUP(AC28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AD30*IFERROR(HLOOKUP(AD28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AE30*IFERROR(HLOOKUP(AE28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AF30*IFERROR(HLOOKUP(AF28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AG30*IFERROR(HLOOKUP(AG28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AH30*IFERROR(HLOOKUP(AH28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AI30*IFERROR(HLOOKUP(AI28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AJ30*IFERROR(HLOOKUP(AJ28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AK30*IFERROR(HLOOKUP(AK28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AL30*IFERROR(HLOOKUP(AL28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AM30*IFERROR(HLOOKUP(AM28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AN30*IFERROR(HLOOKUP(AN28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AO30*IFERROR(HLOOKUP(AO28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AP30*IFERROR(HLOOKUP(AP28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AQ30*IFERROR(HLOOKUP(AQ28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AR30*IFERROR(HLOOKUP(AR28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AS30*IFERROR(HLOOKUP(AS28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AT30*IFERROR(HLOOKUP(AT28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AU30*IFERROR(HLOOKUP(AU28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AV30*IFERROR(HLOOKUP(AV28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AW30*IFERROR(HLOOKUP(AW28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AX30*IFERROR(HLOOKUP(AX28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AY30*IFERROR(HLOOKUP(AY28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AZ30*IFERROR(HLOOKUP(AZ28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BA30*IFERROR(HLOOKUP(BA28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BB30*IFERROR(HLOOKUP(BB28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BC30*IFERROR(HLOOKUP(BC28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BD30*IFERROR(HLOOKUP(BD28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BE30*IFERROR(HLOOKUP(BE28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BF30*IFERROR(HLOOKUP(BF28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BG30*IFERROR(HLOOKUP(BG28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BH30*IFERROR(HLOOKUP(BH28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BI30*IFERROR(HLOOKUP(BI28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BJ30*IFERROR(HLOOKUP(BJ28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BK30*IFERROR(HLOOKUP(BK28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BL30*IFERROR(HLOOKUP(BL28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BM30*IFERROR(HLOOKUP(BM28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BN30*IFERROR(HLOOKUP(BN28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BO30*IFERROR(HLOOKUP(BO28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BP30*IFERROR(HLOOKUP(BP28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BQ30*IFERROR(HLOOKUP(BQ28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BR30*IFERROR(HLOOKUP(BR28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BS30*IFERROR(HLOOKUP(BS28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BT30*IFERROR(HLOOKUP(BT28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BU30*IFERROR(HLOOKUP(BU28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BV30*IFERROR(HLOOKUP(BV28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BW30*IFERROR(HLOOKUP(BW28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BX30*IFERROR(HLOOKUP(BX28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BY30*IFERROR(HLOOKUP(BY28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BZ30*IFERROR(HLOOKUP(BZ28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"CA30*IFERROR(HLOOKUP(CA28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"CB30*IFERROR(HLOOKUP(CB28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"CC30*IFERROR(HLOOKUP(CC28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"CD30*IFERROR(HLOOKUP(CD28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"CE30*IFERROR(HLOOKUP(CE28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"CF30*IFERROR(HLOOKUP(CF28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"CG30*IFERROR(HLOOKUP(CG28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"CH30*IFERROR(HLOOKUP(CH28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"CI30*IFERROR(HLOOKUP(CI28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"SUM(C38:CF38)","v":0}]
[null,"Benefits - EconSDR",{"$f":"C31*IFERROR(HLOOKUP(C28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"D31*IFERROR(HLOOKUP(D28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"E31*IFERROR(HLOOKUP(E28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"F31*IFERROR(HLOOKUP(F28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"G31*IFERROR(HLOOKUP(G28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"H31*IFERROR(HLOOKUP(H28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"I31*IFERROR(HLOOKUP(I28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"J31*IFERROR(HLOOKUP(J28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"K31*IFERROR(HLOOKUP(K28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"L31*IFERROR(HLOOKUP(L28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"M31*IFERROR(HLOOKUP(M28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"N31*IFERROR(HLOOKUP(N28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"O31*IFERROR(HLOOKUP(O28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"P31*IFERROR(HLOOKUP(P28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"Q31*IFERROR(HLOOKUP(Q28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"R31*IFERROR(HLOOKUP(R28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"S31*IFERROR(HLOOKUP(S28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"T31*IFERROR(HLOOKUP(T28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"U31*IFERROR(HLOOKUP(U28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"V31*IFERROR(HLOOKUP(V28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"W31*IFERROR(HLOOKUP(W28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"X31*IFERROR(HLOOKUP(X28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"Y31*IFERROR(HLOOKUP(Y28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"Z31*IFERROR(HLOOKUP(Z28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AA31*IFERROR(HLOOKUP(AA28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AB31*IFERROR(HLOOKUP(AB28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AC31*IFERROR(HLOOKUP(AC28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AD31*IFERROR(HLOOKUP(AD28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AE31*IFERROR(HLOOKUP(AE28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AF31*IFERROR(HLOOKUP(AF28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AG31*IFERROR(HLOOKUP(AG28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AH31*IFERROR(HLOOKUP(AH28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AI31*IFERROR(HLOOKUP(AI28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AJ31*IFERROR(HLOOKUP(AJ28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AK31*IFERROR(HLOOKUP(AK28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AL31*IFERROR(HLOOKUP(AL28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AM31*IFERROR(HLOOKUP(AM28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AN31*IFERROR(HLOOKUP(AN28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AO31*IFERROR(HLOOKUP(AO28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AP31*IFERROR(HLOOKUP(AP28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AQ31*IFERROR(HLOOKUP(AQ28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AR31*IFERROR(HLOOKUP(AR28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AS31*IFERROR(HLOOKUP(AS28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AT31*IFERROR(HLOOKUP(AT28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AU31*IFERROR(HLOOKUP(AU28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AV31*IFERROR(HLOOKUP(AV28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AW31*IFERROR(HLOOKUP(AW28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AX31*IFERROR(HLOOKUP(AX28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AY31*IFERROR(HLOOKUP(AY28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AZ31*IFERROR(HLOOKUP(AZ28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BA31*IFERROR(HLOOKUP(BA28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BB31*IFERROR(HLOOKUP(BB28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BC31*IFERROR(HLOOKUP(BC28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BD31*IFERROR(HLOOKUP(BD28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BE31*IFERROR(HLOOKUP(BE28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BF31*IFERROR(HLOOKUP(BF28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BG31*IFERROR(HLOOKUP(BG28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BH31*IFERROR(HLOOKUP(BH28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BI31*IFERROR(HLOOKUP(BI28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BJ31*IFERROR(HLOOKUP(BJ28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BK31*IFERROR(HLOOKUP(BK28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BL31*IFERROR(HLOOKUP(BL28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BM31*IFERROR(HLOOKUP(BM28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BN31*IFERROR(HLOOKUP(BN28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BO31*IFERROR(HLOOKUP(BO28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BP31*IFERROR(HLOOKUP(BP28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BQ31*IFERROR(HLOOKUP(BQ28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BR31*IFERROR(HLOOKUP(BR28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BS31*IFERROR(HLOOKUP(BS28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BT31*IFERROR(HLOOKUP(BT28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BU31*IFERROR(HLOOKUP(BU28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BV31*IFERROR(HLOOKUP(BV28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BW31*IFERROR(HLOOKUP(BW28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BX31*IFERROR(HLOOKUP(BX28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BY31*IFERROR(HLOOKUP(BY28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BZ31*IFERROR(HLOOKUP(BZ28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"CA31*IFERROR(HLOOKUP(CA28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"CB31*IFERROR(HLOOKUP(CB28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"CC31*IFERROR(HLOOKUP(CC28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"CD31*IFERROR(HLOOKUP(CD28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"CE31*IFERROR(HLOOKUP(CE28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"CF31*IFERROR(HLOOKUP(CF28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"CG31*IFERROR(HLOOKUP(CG28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"CH31*IFERROR(HLOOKUP(CH28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"CI31*IFERROR(HLOOKUP(CI28,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0}]
[null,"Benefits - EconHDR",{"$f":"C32*IFERROR(HLOOKUP(C28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"D32*IFERROR(HLOOKUP(D28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"E32*IFERROR(HLOOKUP(E28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"F32*IFERROR(HLOOKUP(F28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"G32*IFERROR(HLOOKUP(G28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"H32*IFERROR(HLOOKUP(H28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"I32*IFERROR(HLOOKUP(I28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"J32*IFERROR(HLOOKUP(J28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"K32*IFERROR(HLOOKUP(K28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"L32*IFERROR(HLOOKUP(L28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"M32*IFERROR(HLOOKUP(M28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"N32*IFERROR(HLOOKUP(N28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"O32*IFERROR(HLOOKUP(O28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"P32*IFERROR(HLOOKUP(P28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"Q32*IFERROR(HLOOKUP(Q28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"R32*IFERROR(HLOOKUP(R28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"S32*IFERROR(HLOOKUP(S28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"T32*IFERROR(HLOOKUP(T28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"U32*IFERROR(HLOOKUP(U28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"V32*IFERROR(HLOOKUP(V28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"W32*IFERROR(HLOOKUP(W28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"X32*IFERROR(HLOOKUP(X28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"Y32*IFERROR(HLOOKUP(Y28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"Z32*IFERROR(HLOOKUP(Z28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"AA32*IFERROR(HLOOKUP(AA28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"AB32*IFERROR(HLOOKUP(AB28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"AC32*IFERROR(HLOOKUP(AC28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"AD32*IFERROR(HLOOKUP(AD28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"AE32*IFERROR(HLOOKUP(AE28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"AF32*IFERROR(HLOOKUP(AF28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"AG32*IFERROR(HLOOKUP(AG28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"AH32*IFERROR(HLOOKUP(AH28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"AI32*IFERROR(HLOOKUP(AI28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"AJ32*IFERROR(HLOOKUP(AJ28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"AK32*IFERROR(HLOOKUP(AK28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"AL32*IFERROR(HLOOKUP(AL28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"AM32*IFERROR(HLOOKUP(AM28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"AN32*IFERROR(HLOOKUP(AN28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"AO32*IFERROR(HLOOKUP(AO28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"AP32*IFERROR(HLOOKUP(AP28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"AQ32*IFERROR(HLOOKUP(AQ28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"AR32*IFERROR(HLOOKUP(AR28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"AS32*IFERROR(HLOOKUP(AS28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"AT32*IFERROR(HLOOKUP(AT28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"AU32*IFERROR(HLOOKUP(AU28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"AV32*IFERROR(HLOOKUP(AV28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"AW32*IFERROR(HLOOKUP(AW28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"AX32*IFERROR(HLOOKUP(AX28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"AY32*IFERROR(HLOOKUP(AY28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"AZ32*IFERROR(HLOOKUP(AZ28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"BA32*IFERROR(HLOOKUP(BA28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"BB32*IFERROR(HLOOKUP(BB28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"BC32*IFERROR(HLOOKUP(BC28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"BD32*IFERROR(HLOOKUP(BD28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"BE32*IFERROR(HLOOKUP(BE28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"BF32*IFERROR(HLOOKUP(BF28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"BG32*IFERROR(HLOOKUP(BG28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"BH32*IFERROR(HLOOKUP(BH28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"BI32*IFERROR(HLOOKUP(BI28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"BJ32*IFERROR(HLOOKUP(BJ28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"BK32*IFERROR(HLOOKUP(BK28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"BL32*IFERROR(HLOOKUP(BL28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"BM32*IFERROR(HLOOKUP(BM28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"BN32*IFERROR(HLOOKUP(BN28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"BO32*IFERROR(HLOOKUP(BO28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"BP32*IFERROR(HLOOKUP(BP28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"BQ32*IFERROR(HLOOKUP(BQ28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"BR32*IFERROR(HLOOKUP(BR28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"BS32*IFERROR(HLOOKUP(BS28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"BT32*IFERROR(HLOOKUP(BT28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"BU32*IFERROR(HLOOKUP(BU28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"BV32*IFERROR(HLOOKUP(BV28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"BW32*IFERROR(HLOOKUP(BW28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"BX32*IFERROR(HLOOKUP(BX28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"BY32*IFERROR(HLOOKUP(BY28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"BZ32*IFERROR(HLOOKUP(BZ28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"CA32*IFERROR(HLOOKUP(CA28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"CB32*IFERROR(HLOOKUP(CB28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"CC32*IFERROR(HLOOKUP(CC28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"CD32*IFERROR(HLOOKUP(CD28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"CE32*IFERROR(HLOOKUP(CE28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"CF32*IFERROR(HLOOKUP(CF28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"CG32*IFERROR(HLOOKUP(CG28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"CH32*IFERROR(HLOOKUP(CH28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"CI32*IFERROR(HLOOKUP(CI28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0}]
[null,"Benefits - EconNDR",{"$f":"C33","v":0},{"$f":"D33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Benefits - SocHDR",{"$f":"C34*IFERROR(HLOOKUP(C28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"D34*IFERROR(HLOOKUP(D28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"E34*IFERROR(HLOOKUP(E28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"F34*IFERROR(HLOOKUP(F28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"G34*IFERROR(HLOOKUP(G28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"H34*IFERROR(HLOOKUP(H28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"I34*IFERROR(HLOOKUP(I28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"J34*IFERROR(HLOOKUP(J28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"K34*IFERROR(HLOOKUP(K28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"L34*IFERROR(HLOOKUP(L28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"M34*IFERROR(HLOOKUP(M28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"N34*IFERROR(HLOOKUP(N28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"O34*IFERROR(HLOOKUP(O28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"P34*IFERROR(HLOOKUP(P28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"Q34*IFERROR(HLOOKUP(Q28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"R34*IFERROR(HLOOKUP(R28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"S34*IFERROR(HLOOKUP(S28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"T34*IFERROR(HLOOKUP(T28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"U34*IFERROR(HLOOKUP(U28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"V34*IFERROR(HLOOKUP(V28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"W34*IFERROR(HLOOKUP(W28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"X34*IFERROR(HLOOKUP(X28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"Y34*IFERROR(HLOOKUP(Y28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"Z34*IFERROR(HLOOKUP(Z28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"AA34*IFERROR(HLOOKUP(AA28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"AB34*IFERROR(HLOOKUP(AB28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"AC34*IFERROR(HLOOKUP(AC28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"AD34*IFERROR(HLOOKUP(AD28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"AE34*IFERROR(HLOOKUP(AE28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"AF34*IFERROR(HLOOKUP(AF28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"AG34*IFERROR(HLOOKUP(AG28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"AH34*IFERROR(HLOOKUP(AH28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"AI34*IFERROR(HLOOKUP(AI28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"AJ34*IFERROR(HLOOKUP(AJ28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"AK34*IFERROR(HLOOKUP(AK28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"AL34*IFERROR(HLOOKUP(AL28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"AM34*IFERROR(HLOOKUP(AM28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"AN34*IFERROR(HLOOKUP(AN28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"AO34*IFERROR(HLOOKUP(AO28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"AP34*IFERROR(HLOOKUP(AP28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"AQ34*IFERROR(HLOOKUP(AQ28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"AR34*IFERROR(HLOOKUP(AR28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"AS34*IFERROR(HLOOKUP(AS28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"AT34*IFERROR(HLOOKUP(AT28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"AU34*IFERROR(HLOOKUP(AU28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"AV34*IFERROR(HLOOKUP(AV28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"AW34*IFERROR(HLOOKUP(AW28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"AX34*IFERROR(HLOOKUP(AX28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"AY34*IFERROR(HLOOKUP(AY28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"AZ34*IFERROR(HLOOKUP(AZ28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"BA34*IFERROR(HLOOKUP(BA28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"BB34*IFERROR(HLOOKUP(BB28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"BC34*IFERROR(HLOOKUP(BC28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"BD34*IFERROR(HLOOKUP(BD28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"BE34*IFERROR(HLOOKUP(BE28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"BF34*IFERROR(HLOOKUP(BF28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"BG34*IFERROR(HLOOKUP(BG28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"BH34*IFERROR(HLOOKUP(BH28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"BI34*IFERROR(HLOOKUP(BI28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"BJ34*IFERROR(HLOOKUP(BJ28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"BK34*IFERROR(HLOOKUP(BK28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"BL34*IFERROR(HLOOKUP(BL28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"BM34*IFERROR(HLOOKUP(BM28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"BN34*IFERROR(HLOOKUP(BN28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"BO34*IFERROR(HLOOKUP(BO28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"BP34*IFERROR(HLOOKUP(BP28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"BQ34*IFERROR(HLOOKUP(BQ28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"BR34*IFERROR(HLOOKUP(BR28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"BS34*IFERROR(HLOOKUP(BS28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"BT34*IFERROR(HLOOKUP(BT28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"BU34*IFERROR(HLOOKUP(BU28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"BV34*IFERROR(HLOOKUP(BV28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"BW34*IFERROR(HLOOKUP(BW28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"BX34*IFERROR(HLOOKUP(BX28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"BY34*IFERROR(HLOOKUP(BY28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"BZ34*IFERROR(HLOOKUP(BZ28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"CA34*IFERROR(HLOOKUP(CA28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"CB34*IFERROR(HLOOKUP(CB28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"CC34*IFERROR(HLOOKUP(CC28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"CD34*IFERROR(HLOOKUP(CD28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"CE34*IFERROR(HLOOKUP(CE28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"CF34*IFERROR(HLOOKUP(CF28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"CG34*IFERROR(HLOOKUP(CG28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"CH34*IFERROR(HLOOKUP(CH28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0},{"$f":"CI34*IFERROR(HLOOKUP(CI28,Parameters!$B$13:$CH$21,9,FALSE),0)","v":0}]
[null,"Benefits - SocNDR",{"$f":"C35","v":0},{"$f":"D35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Benefits",{"$f":"SUM(C39:C43)","v":0},{"$f":"SUM(D39:D43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP39:BP43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C44:CF44)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CJ44+CJ38-CJ37","v":0},"Net Present Social Value"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CJ44+CJ38)/CJ37","v":{"$error":"#DIV/0!"}},"Social Benefit Cost Ratio"]
[]
[]
[]
["Local Authority",null,"Financial Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Present Value (NPV)"]
[null,null,{"$f":"CStartYear","v":2022},{"$f":"C52+1","v":2023},{"$f":"D52+1","v":2024},{"$f":"E52+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,{"$f":"BQ52+1","v":2089},2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,{"$f":"CF52+1","v":2104},{"$f":"CG52+1","v":2105},2106]
["Actual costs","Costs",{"$f":"VLOOKUP($A$51,Costs_Table,COLUMN()-1,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP($A$51,Costs_Table,COLUMN()-1,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income/efficiencies",{"$f":"VLOOKUP($A$51,Income_Table,COLUMN()-1,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP($A$51,Income_Table,COLUMN()-1,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP($A$51,Income_Table,COLUMN()-1,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Benefits - SDR",{"$f":"HLOOKUP($A$51,Benefits_table_SDR,COLUMN(),FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($A$51,Benefits_table_SDR,COLUMN(),FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Benefits - HDR",{"$f":"HLOOKUP($A$51,Benefits_table_HDR,COLUMN(),FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($A$51,Benefits_table_HDR,COLUMN(),FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($A$51,Benefits_table_HDR,COLUMN(),FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Benefits - NDR",{"$f":"HLOOKUP($A$51,Benefits_table_NDR,COLUMN(),FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($A$51,Benefits_table_NDR,COLUMN(),FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($A$51,Benefits_table_NDR,COLUMN(),FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Benefits",{"$f":"C55+C56+C57","v":0},{"$f":"D55+D56+D57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP55+BP56+BP57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Discounted costs","Costs",{"$f":"C53*IFERROR(HLOOKUP(C52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"D53*IFERROR(HLOOKUP(D52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"E53*IFERROR(HLOOKUP(E52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"F53*IFERROR(HLOOKUP(F52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"G53*IFERROR(HLOOKUP(G52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"H53*IFERROR(HLOOKUP(H52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"I53*IFERROR(HLOOKUP(I52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"J53*IFERROR(HLOOKUP(J52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"K53*IFERROR(HLOOKUP(K52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"L53*IFERROR(HLOOKUP(L52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"M53*IFERROR(HLOOKUP(M52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"N53*IFERROR(HLOOKUP(N52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"O53*IFERROR(HLOOKUP(O52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"P53*IFERROR(HLOOKUP(P52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"Q53*IFERROR(HLOOKUP(Q52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"R53*IFERROR(HLOOKUP(R52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"S53*IFERROR(HLOOKUP(S52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"T53*IFERROR(HLOOKUP(T52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"U53*IFERROR(HLOOKUP(U52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"V53*IFERROR(HLOOKUP(V52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"W53*IFERROR(HLOOKUP(W52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"X53*IFERROR(HLOOKUP(X52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"Y53*IFERROR(HLOOKUP(Y52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"Z53*IFERROR(HLOOKUP(Z52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AA53*IFERROR(HLOOKUP(AA52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AB53*IFERROR(HLOOKUP(AB52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AC53*IFERROR(HLOOKUP(AC52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AD53*IFERROR(HLOOKUP(AD52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AE53*IFERROR(HLOOKUP(AE52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AF53*IFERROR(HLOOKUP(AF52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AG53*IFERROR(HLOOKUP(AG52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AH53*IFERROR(HLOOKUP(AH52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AI53*IFERROR(HLOOKUP(AI52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AJ53*IFERROR(HLOOKUP(AJ52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AK53*IFERROR(HLOOKUP(AK52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AL53*IFERROR(HLOOKUP(AL52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AM53*IFERROR(HLOOKUP(AM52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AN53*IFERROR(HLOOKUP(AN52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AO53*IFERROR(HLOOKUP(AO52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AP53*IFERROR(HLOOKUP(AP52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AQ53*IFERROR(HLOOKUP(AQ52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AR53*IFERROR(HLOOKUP(AR52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AS53*IFERROR(HLOOKUP(AS52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AT53*IFERROR(HLOOKUP(AT52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AU53*IFERROR(HLOOKUP(AU52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AV53*IFERROR(HLOOKUP(AV52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AW53*IFERROR(HLOOKUP(AW52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AX53*IFERROR(HLOOKUP(AX52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AY53*IFERROR(HLOOKUP(AY52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AZ53*IFERROR(HLOOKUP(AZ52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BA53*IFERROR(HLOOKUP(BA52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BB53*IFERROR(HLOOKUP(BB52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BC53*IFERROR(HLOOKUP(BC52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BD53*IFERROR(HLOOKUP(BD52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BE53*IFERROR(HLOOKUP(BE52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BF53*IFERROR(HLOOKUP(BF52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BG53*IFERROR(HLOOKUP(BG52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BH53*IFERROR(HLOOKUP(BH52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BI53*IFERROR(HLOOKUP(BI52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BJ53*IFERROR(HLOOKUP(BJ52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BK53*IFERROR(HLOOKUP(BK52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BL53*IFERROR(HLOOKUP(BL52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BM53*IFERROR(HLOOKUP(BM52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BN53*IFERROR(HLOOKUP(BN52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BO53*IFERROR(HLOOKUP(BO52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BP53*IFERROR(HLOOKUP(BP52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BQ53*IFERROR(HLOOKUP(BQ52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BR53*IFERROR(HLOOKUP(BR52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BS53*IFERROR(HLOOKUP(BS52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BT53*IFERROR(HLOOKUP(BT52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BU53*IFERROR(HLOOKUP(BU52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BV53*IFERROR(HLOOKUP(BV52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BW53*IFERROR(HLOOKUP(BW52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BX53*IFERROR(HLOOKUP(BX52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BY53*IFERROR(HLOOKUP(BY52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BZ53*IFERROR(HLOOKUP(BZ52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"CA53*IFERROR(HLOOKUP(CA52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"CB53*IFERROR(HLOOKUP(CB52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"CC53*IFERROR(HLOOKUP(CC52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"CD53*IFERROR(HLOOKUP(CD52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"CE53*IFERROR(HLOOKUP(CE52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"CF53*IFERROR(HLOOKUP(CF52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"CG53*IFERROR(HLOOKUP(CG52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"CH53*IFERROR(HLOOKUP(CH52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"CI53*IFERROR(HLOOKUP(CI52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"SUM(C59:CF59)","v":0}]
[null,"Income/efficiencies",{"$f":"C54*IFERROR(HLOOKUP(C52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"D54*IFERROR(HLOOKUP(D52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"E54*IFERROR(HLOOKUP(E52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"F54*IFERROR(HLOOKUP(F52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"G54*IFERROR(HLOOKUP(G52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"H54*IFERROR(HLOOKUP(H52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"I54*IFERROR(HLOOKUP(I52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"J54*IFERROR(HLOOKUP(J52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"K54*IFERROR(HLOOKUP(K52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"L54*IFERROR(HLOOKUP(L52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"M54*IFERROR(HLOOKUP(M52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"N54*IFERROR(HLOOKUP(N52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"O54*IFERROR(HLOOKUP(O52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"P54*IFERROR(HLOOKUP(P52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"Q54*IFERROR(HLOOKUP(Q52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"R54*IFERROR(HLOOKUP(R52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"S54*IFERROR(HLOOKUP(S52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"T54*IFERROR(HLOOKUP(T52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"U54*IFERROR(HLOOKUP(U52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"V54*IFERROR(HLOOKUP(V52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"W54*IFERROR(HLOOKUP(W52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"X54*IFERROR(HLOOKUP(X52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"Y54*IFERROR(HLOOKUP(Y52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"Z54*IFERROR(HLOOKUP(Z52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AA54*IFERROR(HLOOKUP(AA52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AB54*IFERROR(HLOOKUP(AB52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AC54*IFERROR(HLOOKUP(AC52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AD54*IFERROR(HLOOKUP(AD52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AE54*IFERROR(HLOOKUP(AE52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AF54*IFERROR(HLOOKUP(AF52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AG54*IFERROR(HLOOKUP(AG52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AH54*IFERROR(HLOOKUP(AH52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AI54*IFERROR(HLOOKUP(AI52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AJ54*IFERROR(HLOOKUP(AJ52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AK54*IFERROR(HLOOKUP(AK52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AL54*IFERROR(HLOOKUP(AL52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AM54*IFERROR(HLOOKUP(AM52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AN54*IFERROR(HLOOKUP(AN52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AO54*IFERROR(HLOOKUP(AO52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AP54*IFERROR(HLOOKUP(AP52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AQ54*IFERROR(HLOOKUP(AQ52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AR54*IFERROR(HLOOKUP(AR52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AS54*IFERROR(HLOOKUP(AS52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AT54*IFERROR(HLOOKUP(AT52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AU54*IFERROR(HLOOKUP(AU52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AV54*IFERROR(HLOOKUP(AV52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AW54*IFERROR(HLOOKUP(AW52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AX54*IFERROR(HLOOKUP(AX52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AY54*IFERROR(HLOOKUP(AY52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AZ54*IFERROR(HLOOKUP(AZ52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BA54*IFERROR(HLOOKUP(BA52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BB54*IFERROR(HLOOKUP(BB52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BC54*IFERROR(HLOOKUP(BC52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BD54*IFERROR(HLOOKUP(BD52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BE54*IFERROR(HLOOKUP(BE52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BF54*IFERROR(HLOOKUP(BF52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BG54*IFERROR(HLOOKUP(BG52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BH54*IFERROR(HLOOKUP(BH52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BI54*IFERROR(HLOOKUP(BI52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BJ54*IFERROR(HLOOKUP(BJ52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BK54*IFERROR(HLOOKUP(BK52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BL54*IFERROR(HLOOKUP(BL52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BM54*IFERROR(HLOOKUP(BM52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BN54*IFERROR(HLOOKUP(BN52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BO54*IFERROR(HLOOKUP(BO52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BP54*IFERROR(HLOOKUP(BP52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BQ54*IFERROR(HLOOKUP(BQ52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BR54*IFERROR(HLOOKUP(BR52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BS54*IFERROR(HLOOKUP(BS52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BT54*IFERROR(HLOOKUP(BT52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BU54*IFERROR(HLOOKUP(BU52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BV54*IFERROR(HLOOKUP(BV52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BW54*IFERROR(HLOOKUP(BW52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BX54*IFERROR(HLOOKUP(BX52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BY54*IFERROR(HLOOKUP(BY52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BZ54*IFERROR(HLOOKUP(BZ52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"CA54*IFERROR(HLOOKUP(CA52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"CB54*IFERROR(HLOOKUP(CB52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"CC54*IFERROR(HLOOKUP(CC52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"CD54*IFERROR(HLOOKUP(CD52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"CE54*IFERROR(HLOOKUP(CE52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"CF54*IFERROR(HLOOKUP(CF52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"CG54*IFERROR(HLOOKUP(CG52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"CH54*IFERROR(HLOOKUP(CH52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"CI54*IFERROR(HLOOKUP(CI52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"SUM(C60:CF60)","v":0}]
[null,"Benefits - SDR",{"$f":"C55*IFERROR(HLOOKUP(C52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"D55*IFERROR(HLOOKUP(D52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"E55*IFERROR(HLOOKUP(E52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"F55*IFERROR(HLOOKUP(F52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"G55*IFERROR(HLOOKUP(G52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"H55*IFERROR(HLOOKUP(H52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"I55*IFERROR(HLOOKUP(I52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"J55*IFERROR(HLOOKUP(J52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"K55*IFERROR(HLOOKUP(K52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"L55*IFERROR(HLOOKUP(L52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"M55*IFERROR(HLOOKUP(M52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"N55*IFERROR(HLOOKUP(N52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"O55*IFERROR(HLOOKUP(O52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"P55*IFERROR(HLOOKUP(P52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"Q55*IFERROR(HLOOKUP(Q52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"R55*IFERROR(HLOOKUP(R52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"S55*IFERROR(HLOOKUP(S52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"T55*IFERROR(HLOOKUP(T52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"U55*IFERROR(HLOOKUP(U52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"V55*IFERROR(HLOOKUP(V52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"W55*IFERROR(HLOOKUP(W52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"X55*IFERROR(HLOOKUP(X52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"Y55*IFERROR(HLOOKUP(Y52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"Z55*IFERROR(HLOOKUP(Z52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AA55*IFERROR(HLOOKUP(AA52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AB55*IFERROR(HLOOKUP(AB52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AC55*IFERROR(HLOOKUP(AC52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AD55*IFERROR(HLOOKUP(AD52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AE55*IFERROR(HLOOKUP(AE52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AF55*IFERROR(HLOOKUP(AF52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AG55*IFERROR(HLOOKUP(AG52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AH55*IFERROR(HLOOKUP(AH52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AI55*IFERROR(HLOOKUP(AI52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AJ55*IFERROR(HLOOKUP(AJ52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AK55*IFERROR(HLOOKUP(AK52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AL55*IFERROR(HLOOKUP(AL52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AM55*IFERROR(HLOOKUP(AM52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AN55*IFERROR(HLOOKUP(AN52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AO55*IFERROR(HLOOKUP(AO52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AP55*IFERROR(HLOOKUP(AP52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AQ55*IFERROR(HLOOKUP(AQ52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AR55*IFERROR(HLOOKUP(AR52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AS55*IFERROR(HLOOKUP(AS52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AT55*IFERROR(HLOOKUP(AT52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AU55*IFERROR(HLOOKUP(AU52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AV55*IFERROR(HLOOKUP(AV52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AW55*IFERROR(HLOOKUP(AW52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AX55*IFERROR(HLOOKUP(AX52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AY55*IFERROR(HLOOKUP(AY52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AZ55*IFERROR(HLOOKUP(AZ52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BA55*IFERROR(HLOOKUP(BA52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BB55*IFERROR(HLOOKUP(BB52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BC55*IFERROR(HLOOKUP(BC52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BD55*IFERROR(HLOOKUP(BD52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BE55*IFERROR(HLOOKUP(BE52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BF55*IFERROR(HLOOKUP(BF52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BG55*IFERROR(HLOOKUP(BG52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BH55*IFERROR(HLOOKUP(BH52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BI55*IFERROR(HLOOKUP(BI52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BJ55*IFERROR(HLOOKUP(BJ52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BK55*IFERROR(HLOOKUP(BK52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BL55*IFERROR(HLOOKUP(BL52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BM55*IFERROR(HLOOKUP(BM52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BN55*IFERROR(HLOOKUP(BN52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BO55*IFERROR(HLOOKUP(BO52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BP55*IFERROR(HLOOKUP(BP52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BQ55*IFERROR(HLOOKUP(BQ52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BR55*IFERROR(HLOOKUP(BR52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BS55*IFERROR(HLOOKUP(BS52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BT55*IFERROR(HLOOKUP(BT52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BU55*IFERROR(HLOOKUP(BU52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BV55*IFERROR(HLOOKUP(BV52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BW55*IFERROR(HLOOKUP(BW52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BX55*IFERROR(HLOOKUP(BX52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BY55*IFERROR(HLOOKUP(BY52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BZ55*IFERROR(HLOOKUP(BZ52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"CA55*IFERROR(HLOOKUP(CA52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"CB55*IFERROR(HLOOKUP(CB52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"CC55*IFERROR(HLOOKUP(CC52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"CD55*IFERROR(HLOOKUP(CD52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"CE55*IFERROR(HLOOKUP(CE52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"CF55*IFERROR(HLOOKUP(CF52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"CG55*IFERROR(HLOOKUP(CG52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"CH55*IFERROR(HLOOKUP(CH52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"CI55*IFERROR(HLOOKUP(CI52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0}]
[null,"Benefits - HDR",{"$f":"C56*IFERROR(HLOOKUP(C52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"D56*IFERROR(HLOOKUP(D52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"E56*IFERROR(HLOOKUP(E52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"F56*IFERROR(HLOOKUP(F52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"G56*IFERROR(HLOOKUP(G52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"H56*IFERROR(HLOOKUP(H52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"I56*IFERROR(HLOOKUP(I52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"J56*IFERROR(HLOOKUP(J52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"K56*IFERROR(HLOOKUP(K52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"L56*IFERROR(HLOOKUP(L52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"M56*IFERROR(HLOOKUP(M52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"N56*IFERROR(HLOOKUP(N52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"O56*IFERROR(HLOOKUP(O52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"P56*IFERROR(HLOOKUP(P52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"Q56*IFERROR(HLOOKUP(Q52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"R56*IFERROR(HLOOKUP(R52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"S56*IFERROR(HLOOKUP(S52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"T56*IFERROR(HLOOKUP(T52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"U56*IFERROR(HLOOKUP(U52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"V56*IFERROR(HLOOKUP(V52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"W56*IFERROR(HLOOKUP(W52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"X56*IFERROR(HLOOKUP(X52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"Y56*IFERROR(HLOOKUP(Y52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"Z56*IFERROR(HLOOKUP(Z52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AA56*IFERROR(HLOOKUP(AA52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AB56*IFERROR(HLOOKUP(AB52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AC56*IFERROR(HLOOKUP(AC52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AD56*IFERROR(HLOOKUP(AD52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AE56*IFERROR(HLOOKUP(AE52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AF56*IFERROR(HLOOKUP(AF52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AG56*IFERROR(HLOOKUP(AG52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AH56*IFERROR(HLOOKUP(AH52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AI56*IFERROR(HLOOKUP(AI52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AJ56*IFERROR(HLOOKUP(AJ52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AK56*IFERROR(HLOOKUP(AK52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AL56*IFERROR(HLOOKUP(AL52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AM56*IFERROR(HLOOKUP(AM52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AN56*IFERROR(HLOOKUP(AN52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AO56*IFERROR(HLOOKUP(AO52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AP56*IFERROR(HLOOKUP(AP52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AQ56*IFERROR(HLOOKUP(AQ52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AR56*IFERROR(HLOOKUP(AR52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AS56*IFERROR(HLOOKUP(AS52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AT56*IFERROR(HLOOKUP(AT52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AU56*IFERROR(HLOOKUP(AU52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AV56*IFERROR(HLOOKUP(AV52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AW56*IFERROR(HLOOKUP(AW52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AX56*IFERROR(HLOOKUP(AX52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AY56*IFERROR(HLOOKUP(AY52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"AZ56*IFERROR(HLOOKUP(AZ52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BA56*IFERROR(HLOOKUP(BA52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BB56*IFERROR(HLOOKUP(BB52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BC56*IFERROR(HLOOKUP(BC52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BD56*IFERROR(HLOOKUP(BD52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BE56*IFERROR(HLOOKUP(BE52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BF56*IFERROR(HLOOKUP(BF52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BG56*IFERROR(HLOOKUP(BG52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BH56*IFERROR(HLOOKUP(BH52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BI56*IFERROR(HLOOKUP(BI52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BJ56*IFERROR(HLOOKUP(BJ52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BK56*IFERROR(HLOOKUP(BK52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BL56*IFERROR(HLOOKUP(BL52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BM56*IFERROR(HLOOKUP(BM52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BN56*IFERROR(HLOOKUP(BN52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BO56*IFERROR(HLOOKUP(BO52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BP56*IFERROR(HLOOKUP(BP52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BQ56*IFERROR(HLOOKUP(BQ52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BR56*IFERROR(HLOOKUP(BR52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BS56*IFERROR(HLOOKUP(BS52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BT56*IFERROR(HLOOKUP(BT52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BU56*IFERROR(HLOOKUP(BU52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BV56*IFERROR(HLOOKUP(BV52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BW56*IFERROR(HLOOKUP(BW52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BX56*IFERROR(HLOOKUP(BX52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BY56*IFERROR(HLOOKUP(BY52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"BZ56*IFERROR(HLOOKUP(BZ52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"CA56*IFERROR(HLOOKUP(CA52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"CB56*IFERROR(HLOOKUP(CB52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"CC56*IFERROR(HLOOKUP(CC52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"CD56*IFERROR(HLOOKUP(CD52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"CE56*IFERROR(HLOOKUP(CE52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"CF56*IFERROR(HLOOKUP(CF52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"CG56*IFERROR(HLOOKUP(CG52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"CH56*IFERROR(HLOOKUP(CH52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0},{"$f":"CI56*IFERROR(HLOOKUP(CI52,Parameters!$B$13:$CH$21,8,FALSE),0)","v":0}]
[null,"Benefits",{"$f":"C62+C61+C57","v":0},{"$f":"D62+D61+D57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP62+BP61+BP57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C63:CF63)","v":0}]
[null,null,{"$f":"C63+C60-C59","v":0},{"$f":"C64+(D63+D60-D59)","v":0},{"$f":"D64+(E63+E60-E59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP64+(BQ63+BQ60-BQ59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"IF(C64>0,1,0)","v":0},{"$f":"IF(D64>0,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP64>0,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(CJ63+CJ60)/CJ59","v":{"$error":"#DIV/0!"}},{"$f":"CONCATENATE(A51,\" fiscal  return on investment\")","v":"Local Authority fiscal  return on investment"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(IFERROR(MATCH(1,C66:CI66,0),\"-\"),\" years\")","v":"- years"},"Payback period"]

{"sheet":"Cumulative Metrics","index":17,"n_rows":34,"n_cols":87,"rows_kept":34,"cut":false,"hidden":false,"merged":[]}
["Annual and Cumulative Discounted figures"]
[]
["FISCAL "]
[]
[]
["Annual"]
[null,{"$f":"'Output metrics'!C9","v":2022},{"$f":"'Output metrics'!D9","v":2023},{"$f":"'Output metrics'!E9","v":2024},{"$f":"'Output metrics'!F9","v":2025},{"$f":"'Output metrics'!G9","v":2026},{"$f":"'Output metrics'!H9","v":2027},{"$f":"'Output metrics'!I9","v":2028},{"$f":"'Output metrics'!J9","v":2029},{"$f":"'Output metrics'!K9","v":2030},{"$f":"'Output metrics'!L9","v":2031},{"$f":"'Output metrics'!M9","v":2032},{"$f":"'Output metrics'!N9","v":2033},{"$f":"'Output metrics'!O9","v":2034},{"$f":"'Output metrics'!P9","v":2035},{"$f":"'Output metrics'!Q9","v":2036},{"$f":"'Output metrics'!R9","v":2037},{"$f":"'Output metrics'!S9","v":2038},{"$f":"'Output metrics'!T9","v":2039},{"$f":"'Output metrics'!U9","v":2040},{"$f":"'Output metrics'!V9","v":2041},{"$f":"'Output metrics'!W9","v":2042},{"$f":"'Output metrics'!X9","v":2043},{"$f":"'Output metrics'!Y9","v":2044},{"$f":"'Output metrics'!Z9","v":2045},{"$f":"'Output metrics'!AA9","v":2046},{"$f":"'Output metrics'!AB9","v":2047},{"$f":"'Output metrics'!AC9","v":2048},{"$f":"'Output metrics'!AD9","v":2049},{"$f":"'Output metrics'!AE9","v":2050},{"$f":"'Output metrics'!AF9","v":2051},{"$f":"'Output metrics'!AG9","v":2052},{"$f":"'Output metrics'!AH9","v":2053},{"$f":"'Output metrics'!AI9","v":2054},{"$f":"'Output metrics'!AJ9","v":2055},{"$f":"'Output metrics'!AK9","v":2056},{"$f":"'Output metrics'!AL9","v":2057},{"$f":"'Output metrics'!AM9","v":2058},{"$f":"'Output metrics'!AN9","v":2059},{"$f":"'Output metrics'!AO9","v":2060},{"$f":"'Output metrics'!AP9","v":2061},{"$f":"'Output metrics'!AQ9","v":2062},{"$f":"'Output metrics'!AR9","v":2063},{"$f":"'Output metrics'!AS9","v":2064},{"$f":"'Output metrics'!AT9","v":2065},{"$f":"'Output metrics'!AU9","v":2066},{"$f":"'Output metrics'!AV9","v":2067},{"$f":"'Output metrics'!AW9","v":2068},{"$f":"'Output metrics'!AX9","v":2069},{"$f":"'Output metrics'!AY9","v":2070},{"$f":"'Output metrics'!AZ9","v":2071},{"$f":"'Output metrics'!BA9","v":2072},{"$f":"'Output metrics'!BB9","v":2073},{"$f":"'Output metrics'!BC9","v":2074},{"$f":"'Output metrics'!BD9","v":2075},{"$f":"'Output metrics'!BE9","v":2076},{"$f":"'Output metrics'!BF9","v":2077},{"$f":"'Output metrics'!BG9","v":2078},{"$f":"'Output metrics'!BH9","v":2079},{"$f":"'Output metrics'!BI9","v":2080},{"$f":"'Output metrics'!BJ9","v":2081},{"$f":"'Output metrics'!BK9","v":2082},{"$f":"'Output metrics'!BL9","v":2083},{"$f":"'Output metrics'!BM9","v":2084},{"$f":"'Output metrics'!BN9","v":2085},{"$f":"'Output metrics'!BO9","v":2086},{"$f":"'Output metrics'!BP9","v":2087},{"$f":"'Output metrics'!BQ9","v":2088},{"$f":"'Output metrics'!BR9","v":2089},{"$f":"'Output metrics'!BS9","v":2090},{"$f":"'Output metrics'!BT9","v":2091},{"$f":"'Output metrics'!BU9","v":2092},{"$f":"'Output metrics'!BV9","v":2093},{"$f":"'Output metrics'!BW9","v":2094},{"$f":"'Output metrics'!BX9","v":2095},{"$f":"'Output metrics'!BY9","v":2096},{"$f":"'Output metrics'!BZ9","v":2097},{"$f":"'Output metrics'!CA9","v":2098},{"$f":"'Output metrics'!CB9","v":2099},{"$f":"'Output metrics'!CC9","v":2100},{"$f":"'Output metrics'!CD9","v":2101},{"$f":"'Output metrics'!CE9","v":2102},{"$f":"'Output metrics'!CF9","v":2103},{"$f":"'Output metrics'!CG9","v":2104},{"$f":"'Output metrics'!CH9","v":2105},{"$f":"'Output metrics'!CI9","v":2106}]
["Benefits",{"$f":"'Output metrics'!C$20","v":0},{"$f":"'Output metrics'!D$20","v":0},{"$f":"'Output metrics'!E$20","v":0},{"$f":"'Output metrics'!F$20","v":0},{"$f":"'Output metrics'!G$20","v":0},{"$f":"'Output metrics'!H$20","v":0},{"$f":"'Output metrics'!I$20","v":0},{"$f":"'Output metrics'!J$20","v":0},{"$f":"'Output metrics'!K$20","v":0},{"$f":"'Output metrics'!L$20","v":0},{"$f":"'Output metrics'!M$20","v":0},{"$f":"'Output metrics'!N$20","v":0},{"$f":"'Output metrics'!O$20","v":0},{"$f":"'Output metrics'!P$20","v":0},{"$f":"'Output metrics'!Q$20","v":0},{"$f":"'Output metrics'!R$20","v":0},{"$f":"'Output metrics'!S$20","v":0},{"$f":"'Output metrics'!T$20","v":0},{"$f":"'Output metrics'!U$20","v":0},{"$f":"'Output metrics'!V$20","v":0},{"$f":"'Output metrics'!W$20","v":0},{"$f":"'Output metrics'!X$20","v":0},{"$f":"'Output metrics'!Y$20","v":0},{"$f":"'Output metrics'!Z$20","v":0},{"$f":"'Output metrics'!AA$20","v":0},{"$f":"'Output metrics'!AB$20","v":0},{"$f":"'Output metrics'!AC$20","v":0},{"$f":"'Output metrics'!AD$20","v":0},{"$f":"'Output metrics'!AE$20","v":0},{"$f":"'Output metrics'!AF$20","v":0},{"$f":"'Output metrics'!AG$20","v":0},{"$f":"'Output metrics'!AH$20","v":0},{"$f":"'Output metrics'!AI$20","v":0},{"$f":"'Output metrics'!AJ$20","v":0},{"$f":"'Output metrics'!AK$20","v":0},{"$f":"'Output metrics'!AL$20","v":0},{"$f":"'Output metrics'!AM$20","v":0},{"$f":"'Output metrics'!AN$20","v":0},{"$f":"'Output metrics'!AO$20","v":0},{"$f":"'Output metrics'!AP$20","v":0},{"$f":"'Output metrics'!AQ$20","v":0},{"$f":"'Output metrics'!AR$20","v":0},{"$f":"'Output metrics'!AS$20","v":0},{"$f":"'Output metrics'!AT$20","v":0},{"$f":"'Output metrics'!AU$20","v":0},{"$f":"'Output metrics'!AV$20","v":0},{"$f":"'Output metrics'!AW$20","v":0},{"$f":"'Output metrics'!AX$20","v":0},{"$f":"'Output metrics'!AY$20","v":0},{"$f":"'Output metrics'!AZ$20","v":0},{"$f":"'Output metrics'!BA$20","v":0},{"$f":"'Output metrics'!BB$20","v":0},{"$f":"'Output metrics'!BC$20","v":0},{"$f":"'Output metrics'!BD$20","v":0},{"$f":"'Output metrics'!BE$20","v":0},{"$f":"'Output metrics'!BF$20","v":0},{"$f":"'Output metrics'!BG$20","v":0},{"$f":"'Output metrics'!BH$20","v":0},{"$f":"'Output metrics'!BI$20","v":0},{"$f":"'Output metrics'!BJ$20","v":0},{"$f":"'Output metrics'!BK$20","v":0},{"$f":"'Output metrics'!BL$20","v":0},{"$f":"'Output metrics'!BM$20","v":0},{"$f":"'Output metrics'!BN$20","v":0},{"$f":"'Output metrics'!BO$20","v":0},{"$f":"'Output metrics'!BP$20","v":0},{"$f":"'Output metrics'!BQ$20","v":0},{"$f":"'Output metrics'!BR$20","v":0},{"$f":"'Output metrics'!BS$20","v":0},{"$f":"'Output metrics'!BT$20","v":0},{"$f":"'Output metrics'!BU$20","v":0},{"$f":"'Output metrics'!BV$20","v":0},{"$f":"'Output metrics'!BW$20","v":0},{"$f":"'Output metrics'!BX$20","v":0},{"$f":"'Output metrics'!BY$20","v":0},{"$f":"'Output metrics'!BZ$20","v":0},{"$f":"'Output metrics'!CA$20","v":0},{"$f":"'Output metrics'!CB$20","v":0},{"$f":"'Output metrics'!CC$20","v":0},{"$f":"'Output metrics'!CD$20","v":0},{"$f":"'Output metrics'!CE$20","v":0},{"$f":"'Output metrics'!CF$20","v":0},{"$f":"'Output metrics'!CG$20","v":0},{"$f":"'Output metrics'!CH$20","v":0},{"$f":"'Output metrics'!CI$20","v":0}]
["Costs",{"$f":"'Output metrics'!C$16","v":0},{"$f":"'Output metrics'!D$16","v":0},{"$f":"'Output metrics'!E$16","v":0},{"$f":"'Output metrics'!F$16","v":0},{"$f":"'Output metrics'!G$16","v":0},{"$f":"'Output metrics'!H$16","v":0},{"$f":"'Output metrics'!I$16","v":0},{"$f":"'Output metrics'!J$16","v":0},{"$f":"'Output metrics'!K$16","v":0},{"$f":"'Output metrics'!L$16","v":0},{"$f":"'Output metrics'!M$16","v":0},{"$f":"'Output metrics'!N$16","v":0},{"$f":"'Output metrics'!O$16","v":0},{"$f":"'Output metrics'!P$16","v":0},{"$f":"'Output metrics'!Q$16","v":0},{"$f":"'Output metrics'!R$16","v":0},{"$f":"'Output metrics'!S$16","v":0},{"$f":"'Output metrics'!T$16","v":0},{"$f":"'Output metrics'!U$16","v":0},{"$f":"'Output metrics'!V$16","v":0},{"$f":"'Output metrics'!W$16","v":0},{"$f":"'Output metrics'!X$16","v":0},{"$f":"'Output metrics'!Y$16","v":0},{"$f":"'Output metrics'!Z$16","v":0},{"$f":"'Output metrics'!AA$16","v":0},{"$f":"'Output metrics'!AB$16","v":0},{"$f":"'Output metrics'!AC$16","v":0},{"$f":"'Output metrics'!AD$16","v":0},{"$f":"'Output metrics'!AE$16","v":0},{"$f":"'Output metrics'!AF$16","v":0},{"$f":"'Output metrics'!AG$16","v":0},{"$f":"'Output metrics'!AH$16","v":0},{"$f":"'Output metrics'!AI$16","v":0},{"$f":"'Output metrics'!AJ$16","v":0},{"$f":"'Output metrics'!AK$16","v":0},{"$f":"'Output metrics'!AL$16","v":0},{"$f":"'Output metrics'!AM$16","v":0},{"$f":"'Output metrics'!AN$16","v":0},{"$f":"'Output metrics'!AO$16","v":0},{"$f":"'Output metrics'!AP$16","v":0},{"$f":"'Output metrics'!AQ$16","v":0},{"$f":"'Output metrics'!AR$16","v":0},{"$f":"'Output metrics'!AS$16","v":0},{"$f":"'Output metrics'!AT$16","v":0},{"$f":"'Output metrics'!AU$16","v":0},{"$f":"'Output metrics'!AV$16","v":0},{"$f":"'Output metrics'!AW$16","v":0},{"$f":"'Output metrics'!AX$16","v":0},{"$f":"'Output metrics'!AY$16","v":0},{"$f":"'Output metrics'!AZ$16","v":0},{"$f":"'Output metrics'!BA$16","v":0},{"$f":"'Output metrics'!BB$16","v":0},{"$f":"'Output metrics'!BC$16","v":0},{"$f":"'Output metrics'!BD$16","v":0},{"$f":"'Output metrics'!BE$16","v":0},{"$f":"'Output metrics'!BF$16","v":0},{"$f":"'Output metrics'!BG$16","v":0},{"$f":"'Output metrics'!BH$16","v":0},{"$f":"'Output metrics'!BI$16","v":0},{"$f":"'Output metrics'!BJ$16","v":0},{"$f":"'Output metrics'!BK$16","v":0},{"$f":"'Output metrics'!BL$16","v":0},{"$f":"'Output metrics'!BM$16","v":0},{"$f":"'Output metrics'!BN$16","v":0},{"$f":"'Output metrics'!BO$16","v":0},{"$f":"'Output metrics'!BP$16","v":0},{"$f":"'Output metrics'!BQ$16","v":0},{"$f":"'Output metrics'!BR$16","v":0},{"$f":"'Output metrics'!BS$16","v":0},{"$f":"'Output metrics'!BT$16","v":0},{"$f":"'Output metrics'!BU$16","v":0},{"$f":"'Output metrics'!BV$16","v":0},{"$f":"'Output metrics'!BW$16","v":0},{"$f":"'Output metrics'!BX$16","v":0},{"$f":"'Output metrics'!BY$16","v":0},{"$f":"'Output metrics'!BZ$16","v":0},{"$f":"'Output metrics'!CA$16","v":0},{"$f":"'Output metrics'!CB$16","v":0},{"$f":"'Output metrics'!CC$16","v":0},{"$f":"'Output metrics'!CD$16","v":0},{"$f":"'Output metrics'!CE$16","v":0},{"$f":"'Output metrics'!CF$16","v":0},{"$f":"'Output metrics'!CG$16","v":0},{"$f":"'Output metrics'!CH$16","v":0},{"$f":"'Output metrics'!CI$16","v":0}]
["Income & Efficiencies",{"$f":"'Output metrics'!C$17","v":0},{"$f":"'Output metrics'!D$17","v":0},{"$f":"'Output metrics'!E$17","v":0},{"$f":"'Output metrics'!F$17","v":0},{"$f":"'Output metrics'!G$17","v":0},{"$f":"'Output metrics'!H$17","v":0},{"$f":"'Output metrics'!I$17","v":0},{"$f":"'Output metrics'!J$17","v":0},{"$f":"'Output metrics'!K$17","v":0},{"$f":"'Output metrics'!L$17","v":0},{"$f":"'Output metrics'!M$17","v":0},{"$f":"'Output metrics'!N$17","v":0},{"$f":"'Output metrics'!O$17","v":0},{"$f":"'Output metrics'!P$17","v":0},{"$f":"'Output metrics'!Q$17","v":0},{"$f":"'Output metrics'!R$17","v":0},{"$f":"'Output metrics'!S$17","v":0},{"$f":"'Output metrics'!T$17","v":0},{"$f":"'Output metrics'!U$17","v":0},{"$f":"'Output metrics'!V$17","v":0},{"$f":"'Output metrics'!W$17","v":0},{"$f":"'Output metrics'!X$17","v":0},{"$f":"'Output metrics'!Y$17","v":0},{"$f":"'Output metrics'!Z$17","v":0},{"$f":"'Output metrics'!AA$17","v":0},{"$f":"'Output metrics'!AB$17","v":0},{"$f":"'Output metrics'!AC$17","v":0},{"$f":"'Output metrics'!AD$17","v":0},{"$f":"'Output metrics'!AE$17","v":0},{"$f":"'Output metrics'!AF$17","v":0},{"$f":"'Output metrics'!AG$17","v":0},{"$f":"'Output metrics'!AH$17","v":0},{"$f":"'Output metrics'!AI$17","v":0},{"$f":"'Output metrics'!AJ$17","v":0},{"$f":"'Output metrics'!AK$17","v":0},{"$f":"'Output metrics'!AL$17","v":0},{"$f":"'Output metrics'!AM$17","v":0},{"$f":"'Output metrics'!AN$17","v":0},{"$f":"'Output metrics'!AO$17","v":0},{"$f":"'Output metrics'!AP$17","v":0},{"$f":"'Output metrics'!AQ$17","v":0},{"$f":"'Output metrics'!AR$17","v":0},{"$f":"'Output metrics'!AS$17","v":0},{"$f":"'Output metrics'!AT$17","v":0},{"$f":"'Output metrics'!AU$17","v":0},{"$f":"'Output metrics'!AV$17","v":0},{"$f":"'Output metrics'!AW$17","v":0},{"$f":"'Output metrics'!AX$17","v":0},{"$f":"'Output metrics'!AY$17","v":0},{"$f":"'Output metrics'!AZ$17","v":0},{"$f":"'Output metrics'!BA$17","v":0},{"$f":"'Output metrics'!BB$17","v":0},{"$f":"'Output metrics'!BC$17","v":0},{"$f":"'Output metrics'!BD$17","v":0},{"$f":"'Output metrics'!BE$17","v":0},{"$f":"'Output metrics'!BF$17","v":0},{"$f":"'Output metrics'!BG$17","v":0},{"$f":"'Output metrics'!BH$17","v":0},{"$f":"'Output metrics'!BI$17","v":0},{"$f":"'Output metrics'!BJ$17","v":0},{"$f":"'Output metrics'!BK$17","v":0},{"$f":"'Output metrics'!BL$17","v":0},{"$f":"'Output metrics'!BM$17","v":0},{"$f":"'Output metrics'!BN$17","v":0},{"$f":"'Output metrics'!BO$17","v":0},{"$f":"'Output metrics'!BP$17","v":0},{"$f":"'Output metrics'!BQ$17","v":0},{"$f":"'Output metrics'!BR$17","v":0},{"$f":"'Output metrics'!BS$17","v":0},{"$f":"'Output metrics'!BT$17","v":0},{"$f":"'Output metrics'!BU$17","v":0},{"$f":"'Output metrics'!BV$17","v":0},{"$f":"'Output metrics'!BW$17","v":0},{"$f":"'Output metrics'!BX$17","v":0},{"$f":"'Output metrics'!BY$17","v":0},{"$f":"'Output metrics'!BZ$17","v":0},{"$f":"'Output metrics'!CA$17","v":0},{"$f":"'Output metrics'!CB$17","v":0},{"$f":"'Output metrics'!CC$17","v":0},{"$f":"'Output metrics'!CD$17","v":0},{"$f":"'Output metrics'!CE$17","v":0},{"$f":"'Output metrics'!CF$17","v":0},{"$f":"'Output metrics'!CG$17","v":0},{"$f":"'Output metrics'!CH$17","v":0},{"$f":"'Output metrics'!CI$17","v":0}]
["Net Budget Impact",{"$f":"(B8+B10)-B9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AH8+AH10)-AH9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BN8+BN10)-BN9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Cumulative"]
[null,{"$f":"B7","v":2022},{"$f":"C7","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,{"$f":"BO7","v":2087},2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,{"$f":"CH14+1","v":2107}]
["Benefits",{"$f":"B8","v":0},{"$f":"IF(C14<=CStartYear+time_frame,B15+C8,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AI14<=CStartYear+time_frame,AH15+AI8,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BO14<=CStartYear+time_frame,BN15+BO8,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Costs",{"$f":"B9","v":0},{"$f":"IF(C14<=CStartYear+time_frame,B16+C9,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AI14<=CStartYear+time_frame,AH16+AI9,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BO14<=CStartYear+time_frame,BN16+BO9,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Income & Efficiencies",{"$f":"B10","v":0},{"$f":"IF(C14<=CStartYear+time_frame,B17+C10,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AI14<=CStartYear+time_frame,AH17+AI10,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BO14<=CStartYear+time_frame,BN17+BO10,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Net Budget Impact",0,{"$f":"B11","v":0},{"$f":"IF(C14<=CStartYear+time_frame-1,C18+C11,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AI14<=CStartYear+time_frame-1,AI18+AI11,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BO14<=CStartYear+time_frame-1,BO18+BO11,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["PUBLIC VALUE"]
[]
["Annual"]
[null,{"$f":"B7","v":2022},{"$f":"C7","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,{"$f":"BO7","v":2087},2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106]
["Benefits",{"$f":"'Output metrics'!C$44","v":0},{"$f":"'Output metrics'!D$44","v":0},{"$f":"'Output metrics'!E$44","v":0},{"$f":"'Output metrics'!F$44","v":0},{"$f":"'Output metrics'!G$44","v":0},{"$f":"'Output metrics'!H$44","v":0},{"$f":"'Output metrics'!I$44","v":0},{"$f":"'Output metrics'!J$44","v":0},{"$f":"'Output metrics'!K$44","v":0},{"$f":"'Output metrics'!L$44","v":0},{"$f":"'Output metrics'!M$44","v":0},{"$f":"'Output metrics'!N$44","v":0},{"$f":"'Output metrics'!O$44","v":0},{"$f":"'Output metrics'!P$44","v":0},{"$f":"'Output metrics'!Q$44","v":0},{"$f":"'Output metrics'!R$44","v":0},{"$f":"'Output metrics'!S$44","v":0},{"$f":"'Output metrics'!T$44","v":0},{"$f":"'Output metrics'!U$44","v":0},{"$f":"'Output metrics'!V$44","v":0},{"$f":"'Output metrics'!W$44","v":0},{"$f":"'Output metrics'!X$44","v":0},{"$f":"'Output metrics'!Y$44","v":0},{"$f":"'Output metrics'!Z$44","v":0},{"$f":"'Output metrics'!AA$44","v":0},{"$f":"'Output metrics'!AB$44","v":0},{"$f":"'Output metrics'!AC$44","v":0},{"$f":"'Output metrics'!AD$44","v":0},{"$f":"'Output metrics'!AE$44","v":0},{"$f":"'Output metrics'!AF$44","v":0},{"$f":"'Output metrics'!AG$44","v":0},{"$f":"'Output metrics'!AH$44","v":0},{"$f":"'Output metrics'!AI$44","v":0},{"$f":"'Output metrics'!AJ$44","v":0},{"$f":"'Output metrics'!AK$44","v":0},{"$f":"'Output metrics'!AL$44","v":0},{"$f":"'Output metrics'!AM$44","v":0},{"$f":"'Output metrics'!AN$44","v":0},{"$f":"'Output metrics'!AO$44","v":0},{"$f":"'Output metrics'!AP$44","v":0},{"$f":"'Output metrics'!AQ$44","v":0},{"$f":"'Output metrics'!AR$44","v":0},{"$f":"'Output metrics'!AS$44","v":0},{"$f":"'Output metrics'!AT$44","v":0},{"$f":"'Output metrics'!AU$44","v":0},{"$f":"'Output metrics'!AV$44","v":0},{"$f":"'Output metrics'!AW$44","v":0},{"$f":"'Output metrics'!AX$44","v":0},{"$f":"'Output metrics'!AY$44","v":0},{"$f":"'Output metrics'!AZ$44","v":0},{"$f":"'Output metrics'!BA$44","v":0},{"$f":"'Output metrics'!BB$44","v":0},{"$f":"'Output metrics'!BC$44","v":0},{"$f":"'Output metrics'!BD$44","v":0},{"$f":"'Output metrics'!BE$44","v":0},{"$f":"'Output metrics'!BF$44","v":0},{"$f":"'Output metrics'!BG$44","v":0},{"$f":"'Output metrics'!BH$44","v":0},{"$f":"'Output metrics'!BI$44","v":0},{"$f":"'Output metrics'!BJ$44","v":0},{"$f":"'Output metrics'!BK$44","v":0},{"$f":"'Output metrics'!BL$44","v":0},{"$f":"'Output metrics'!BM$44","v":0},{"$f":"'Output metrics'!BN$44","v":0},{"$f":"'Output metrics'!BO$44","v":0},{"$f":"'Output metrics'!BP$44","v":0},{"$f":"'Output metrics'!BQ$44","v":0},{"$f":"'Output metrics'!BR$44","v":0},{"$f":"'Output metrics'!BS$44","v":0},{"$f":"'Output metrics'!BT$44","v":0},{"$f":"'Output metrics'!BU$44","v":0},{"$f":"'Output metrics'!BV$44","v":0},{"$f":"'Output metrics'!BW$44","v":0},{"$f":"'Output metrics'!BX$44","v":0},{"$f":"'Output metrics'!BY$44","v":0},{"$f":"'Output metrics'!BZ$44","v":0},{"$f":"'Output metrics'!CA$44","v":0},{"$f":"'Output metrics'!CB$44","v":0},{"$f":"'Output metrics'!CC$44","v":0},{"$f":"'Output metrics'!CD$44","v":0},{"$f":"'Output metrics'!CE$44","v":0},{"$f":"'Output metrics'!CF$44","v":0},{"$f":"'Output metrics'!CG$44","v":0},{"$f":"'Output metrics'!CH$44","v":0},{"$f":"'Output metrics'!CI$44","v":0}]
["Costs",{"$f":"'Output metrics'!C$16","v":0},{"$f":"'Output metrics'!D$16","v":0},{"$f":"'Output metrics'!E$16","v":0},{"$f":"'Output metrics'!F$16","v":0},{"$f":"'Output metrics'!G$16","v":0},{"$f":"'Output metrics'!H$16","v":0},{"$f":"'Output metrics'!I$16","v":0},{"$f":"'Output metrics'!J$16","v":0},{"$f":"'Output metrics'!K$16","v":0},{"$f":"'Output metrics'!L$16","v":0},{"$f":"'Output metrics'!M$16","v":0},{"$f":"'Output metrics'!N$16","v":0},{"$f":"'Output metrics'!O$16","v":0},{"$f":"'Output metrics'!P$16","v":0},{"$f":"'Output metrics'!Q$16","v":0},{"$f":"'Output metrics'!R$16","v":0},{"$f":"'Output metrics'!S$16","v":0},{"$f":"'Output metrics'!T$16","v":0},{"$f":"'Output metrics'!U$16","v":0},{"$f":"'Output metrics'!V$16","v":0},{"$f":"'Output metrics'!W$16","v":0},{"$f":"'Output metrics'!X$16","v":0},{"$f":"'Output metrics'!Y$16","v":0},{"$f":"'Output metrics'!Z$16","v":0},{"$f":"'Output metrics'!AA$16","v":0},{"$f":"'Output metrics'!AB$16","v":0},{"$f":"'Output metrics'!AC$16","v":0},{"$f":"'Output metrics'!AD$16","v":0},{"$f":"'Output metrics'!AE$16","v":0},{"$f":"'Output metrics'!AF$16","v":0},{"$f":"'Output metrics'!AG$16","v":0},{"$f":"'Output metrics'!AH$16","v":0},{"$f":"'Output metrics'!AI$16","v":0},{"$f":"'Output metrics'!AJ$16","v":0},{"$f":"'Output metrics'!AK$16","v":0},{"$f":"'Output metrics'!AL$16","v":0},{"$f":"'Output metrics'!AM$16","v":0},{"$f":"'Output metrics'!AN$16","v":0},{"$f":"'Output metrics'!AO$16","v":0},{"$f":"'Output metrics'!AP$16","v":0},{"$f":"'Output metrics'!AQ$16","v":0},{"$f":"'Output metrics'!AR$16","v":0},{"$f":"'Output metrics'!AS$16","v":0},{"$f":"'Output metrics'!AT$16","v":0},{"$f":"'Output metrics'!AU$16","v":0},{"$f":"'Output metrics'!AV$16","v":0},{"$f":"'Output metrics'!AW$16","v":0},{"$f":"'Output metrics'!AX$16","v":0},{"$f":"'Output metrics'!AY$16","v":0},{"$f":"'Output metrics'!AZ$16","v":0},{"$f":"'Output metrics'!BA$16","v":0},{"$f":"'Output metrics'!BB$16","v":0},{"$f":"'Output metrics'!BC$16","v":0},{"$f":"'Output metrics'!BD$16","v":0},{"$f":"'Output metrics'!BE$16","v":0},{"$f":"'Output metrics'!BF$16","v":0},{"$f":"'Output metrics'!BG$16","v":0},{"$f":"'Output metrics'!BH$16","v":0},{"$f":"'Output metrics'!BI$16","v":0},{"$f":"'Output metrics'!BJ$16","v":0},{"$f":"'Output metrics'!BK$16","v":0},{"$f":"'Output metrics'!BL$16","v":0},{"$f":"'Output metrics'!BM$16","v":0},{"$f":"'Output metrics'!BN$16","v":0},{"$f":"'Output metrics'!BO$16","v":0},{"$f":"'Output metrics'!BP$16","v":0},{"$f":"'Output metrics'!BQ$16","v":0},{"$f":"'Output metrics'!BR$16","v":0},{"$f":"'Output metrics'!BS$16","v":0},{"$f":"'Output metrics'!BT$16","v":0},{"$f":"'Output metrics'!BU$16","v":0},{"$f":"'Output metrics'!BV$16","v":0},{"$f":"'Output metrics'!BW$16","v":0},{"$f":"'Output metrics'!BX$16","v":0},{"$f":"'Output metrics'!BY$16","v":0},{"$f":"'Output metrics'!BZ$16","v":0},{"$f":"'Output metrics'!CA$16","v":0},{"$f":"'Output metrics'!CB$16","v":0},{"$f":"'Output metrics'!CC$16","v":0},{"$f":"'Output metrics'!CD$16","v":0},{"$f":"'Output metrics'!CE$16","v":0},{"$f":"'Output metrics'!CF$16","v":0},{"$f":"'Output metrics'!CG$16","v":0},{"$f":"'Output metrics'!CH$16","v":0},{"$f":"'Output metrics'!CI$16","v":0}]
["Income & Efficiencies",{"$f":"'Output metrics'!C$17","v":0},{"$f":"'Output metrics'!D$17","v":0},{"$f":"'Output metrics'!E$17","v":0},{"$f":"'Output metrics'!F$17","v":0},{"$f":"'Output metrics'!G$17","v":0},{"$f":"'Output metrics'!H$17","v":0},{"$f":"'Output metrics'!I$17","v":0},{"$f":"'Output metrics'!J$17","v":0},{"$f":"'Output metrics'!K$17","v":0},{"$f":"'Output metrics'!L$17","v":0},{"$f":"'Output metrics'!M$17","v":0},{"$f":"'Output metrics'!N$17","v":0},{"$f":"'Output metrics'!O$17","v":0},{"$f":"'Output metrics'!P$17","v":0},{"$f":"'Output metrics'!Q$17","v":0},{"$f":"'Output metrics'!R$17","v":0},{"$f":"'Output metrics'!S$17","v":0},{"$f":"'Output metrics'!T$17","v":0},{"$f":"'Output metrics'!U$17","v":0},{"$f":"'Output metrics'!V$17","v":0},{"$f":"'Output metrics'!W$17","v":0},{"$f":"'Output metrics'!X$17","v":0},{"$f":"'Output metrics'!Y$17","v":0},{"$f":"'Output metrics'!Z$17","v":0},{"$f":"'Output metrics'!AA$17","v":0},{"$f":"'Output metrics'!AB$17","v":0},{"$f":"'Output metrics'!AC$17","v":0},{"$f":"'Output metrics'!AD$17","v":0},{"$f":"'Output metrics'!AE$17","v":0},{"$f":"'Output metrics'!AF$17","v":0},{"$f":"'Output metrics'!AG$17","v":0},{"$f":"'Output metrics'!AH$17","v":0},{"$f":"'Output metrics'!AI$17","v":0},{"$f":"'Output metrics'!AJ$17","v":0},{"$f":"'Output metrics'!AK$17","v":0},{"$f":"'Output metrics'!AL$17","v":0},{"$f":"'Output metrics'!AM$17","v":0},{"$f":"'Output metrics'!AN$17","v":0},{"$f":"'Output metrics'!AO$17","v":0},{"$f":"'Output metrics'!AP$17","v":0},{"$f":"'Output metrics'!AQ$17","v":0},{"$f":"'Output metrics'!AR$17","v":0},{"$f":"'Output metrics'!AS$17","v":0},{"$f":"'Output metrics'!AT$17","v":0},{"$f":"'Output metrics'!AU$17","v":0},{"$f":"'Output metrics'!AV$17","v":0},{"$f":"'Output metrics'!AW$17","v":0},{"$f":"'Output metrics'!AX$17","v":0},{"$f":"'Output metrics'!AY$17","v":0},{"$f":"'Output metrics'!AZ$17","v":0},{"$f":"'Output metrics'!BA$17","v":0},{"$f":"'Output metrics'!BB$17","v":0},{"$f":"'Output metrics'!BC$17","v":0},{"$f":"'Output metrics'!BD$17","v":0},{"$f":"'Output metrics'!BE$17","v":0},{"$f":"'Output metrics'!BF$17","v":0},{"$f":"'Output metrics'!BG$17","v":0},{"$f":"'Output metrics'!BH$17","v":0},{"$f":"'Output metrics'!BI$17","v":0},{"$f":"'Output metrics'!BJ$17","v":0},{"$f":"'Output metrics'!BK$17","v":0},{"$f":"'Output metrics'!BL$17","v":0},{"$f":"'Output metrics'!BM$17","v":0},{"$f":"'Output metrics'!BN$17","v":0},{"$f":"'Output metrics'!BO$17","v":0},{"$f":"'Output metrics'!BP$17","v":0},{"$f":"'Output metrics'!BQ$17","v":0},{"$f":"'Output metrics'!BR$17","v":0},{"$f":"'Output metrics'!BS$17","v":0},{"$f":"'Output metrics'!BT$17","v":0},{"$f":"'Output metrics'!BU$17","v":0},{"$f":"'Output metrics'!BV$17","v":0},{"$f":"'Output metrics'!BW$17","v":0},{"$f":"'Output metrics'!BX$17","v":0},{"$f":"'Output metrics'!BY$17","v":0},{"$f":"'Output metrics'!BZ$17","v":0},{"$f":"'Output metrics'!CA$17","v":0},{"$f":"'Output metrics'!CB$17","v":0},{"$f":"'Output metrics'!CC$17","v":0},{"$f":"'Output metrics'!CD$17","v":0},{"$f":"'Output metrics'!CE$17","v":0},{"$f":"'Output metrics'!CF$17","v":0},{"$f":"'Output metrics'!CG$17","v":0},{"$f":"'Output metrics'!CH$17","v":0},{"$f":"'Output metrics'!CI$17","v":0}]
["Net Societal Impact",{"$f":"(B24+B26)-B25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BN24+BN26)-BN25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Cumulative"]
[null,{"$f":"B23","v":2022},{"$f":"C23","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,{"$f":"BO23","v":2087},2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,{"$f":"CH30+1","v":2107}]
["Benefits",{"$f":"B24","v":0},{"$f":"IF(C30<=CStartYear+time_frame,B31+C24,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AI30<=CStartYear+time_frame,AH31+AI24,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BO30<=CStartYear+time_frame,BN31+BO24,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Costs",{"$f":"B25","v":0},{"$f":"IF(C30<=CStartYear+time_frame,B32+C25,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AI30<=CStartYear+time_frame,AH32+AI25,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BO30<=CStartYear+time_frame,BN32+BO25,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Income & Efficiencies",{"$f":"B26","v":0},{"$f":"IF(C30<=CStartYear+time_frame,B33+C26,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AI30<=CStartYear+time_frame,AH33+AI26,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BO30<=CStartYear+time_frame,BN33+BO26,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Net Societal Impact",0,{"$f":"B27","v":0},{"$f":"IF(C30<=CStartYear+time_frame-1,C34+C27,0)","v":0},{"$f":"IF(D30<=CStartYear+time_frame-1,D34+D27,0)","v":0},{"$f":"IF(E30<=CStartYear+time_frame-1,E34+E27,0)","v":0},{"$f":"IF(F30<=CStartYear+time_frame-1,F34+F27,0)","v":0},{"$f":"IF(G30<=CStartYear+time_frame-1,G34+G27,0)","v":0},{"$f":"IF(H30<=CStartYear+time_frame-1,H34+H27,0)","v":0},{"$f":"IF(I30<=CStartYear+time_frame-1,I34+I27,0)","v":0},{"$f":"IF(J30<=CStartYear+time_frame-1,J34+J27,0)","v":0},{"$f":"IF(K30<=CStartYear+time_frame-1,K34+K27,0)","v":0},{"$f":"IF(L30<=CStartYear+time_frame-1,L34+L27,0)","v":0},{"$f":"IF(M30<=CStartYear+time_frame-1,M34+M27,0)","v":0},{"$f":"IF(N30<=CStartYear+time_frame-1,N34+N27,0)","v":0},{"$f":"IF(O30<=CStartYear+time_frame-1,O34+O27,0)","v":0},{"$f":"IF(P30<=CStartYear+time_frame-1,P34+P27,0)","v":0},{"$f":"IF(Q30<=CStartYear+time_frame-1,Q34+Q27,0)","v":0},{"$f":"IF(R30<=CStartYear+time_frame-1,R34+R27,0)","v":0},{"$f":"IF(S30<=CStartYear+time_frame-1,S34+S27,0)","v":0},{"$f":"IF(T30<=CStartYear+time_frame-1,T34+T27,0)","v":0},{"$f":"IF(U30<=CStartYear+time_frame-1,U34+U27,0)","v":0},{"$f":"IF(V30<=CStartYear+time_frame-1,V34+V27,0)","v":0},{"$f":"IF(W30<=CStartYear+time_frame-1,W34+W27,0)","v":0},{"$f":"IF(X30<=CStartYear+time_frame-1,X34+X27,0)","v":0},{"$f":"IF(Y30<=CStartYear+time_frame-1,Y34+Y27,0)","v":0},{"$f":"IF(Z30<=CStartYear+time_frame-1,Z34+Z27,0)","v":0},{"$f":"IF(AA30<=CStartYear+time_frame-1,AA34+AA27,0)","v":0},{"$f":"IF(AB30<=CStartYear+time_frame-1,AB34+AB27,0)","v":0},{"$f":"IF(AC30<=CStartYear+time_frame-1,AC34+AC27,0)","v":0},{"$f":"IF(AD30<=CStartYear+time_frame-1,AD34+AD27,0)","v":0},{"$f":"IF(AE30<=CStartYear+time_frame-1,AE34+AE27,0)","v":0},{"$f":"IF(AF30<=CStartYear+time_frame-1,AF34+AF27,0)","v":0},{"$f":"IF(AG30<=CStartYear+time_frame-1,AG34+AG27,0)","v":0},{"$f":"IF(AH30<=CStartYear+time_frame-1,AH34+AH27,0)","v":0},{"$f":"IF(AI30<=CStartYear+time_frame-1,AI34+AI27,0)","v":0},{"$f":"IF(AJ30<=CStartYear+time_frame-1,AJ34+AJ27,0)","v":0},{"$f":"IF(AK30<=CStartYear+time_frame-1,AK34+AK27,0)","v":0},{"$f":"IF(AL30<=CStartYear+time_frame-1,AL34+AL27,0)","v":0},{"$f":"IF(AM30<=CStartYear+time_frame-1,AM34+AM27,0)","v":0},{"$f":"IF(AN30<=CStartYear+time_frame-1,AN34+AN27,0)","v":0},{"$f":"IF(AO30<=CStartYear+time_frame-1,AO34+AO27,0)","v":0},{"$f":"IF(AP30<=CStartYear+time_frame-1,AP34+AP27,0)","v":0},{"$f":"IF(AQ30<=CStartYear+time_frame-1,AQ34+AQ27,0)","v":0},{"$f":"IF(AR30<=CStartYear+time_frame-1,AR34+AR27,0)","v":0},{"$f":"IF(AS30<=CStartYear+time_frame-1,AS34+AS27,0)","v":0},{"$f":"IF(AT30<=CStartYear+time_frame-1,AT34+AT27,0)","v":0},{"$f":"IF(AU30<=CStartYear+time_frame-1,AU34+AU27,0)","v":0},{"$f":"IF(AV30<=CStartYear+time_frame-1,AV34+AV27,0)","v":0},{"$f":"IF(AW30<=CStartYear+time_frame-1,AW34+AW27,0)","v":0},{"$f":"IF(AX30<=CStartYear+time_frame-1,AX34+AX27,0)","v":0},{"$f":"IF(AY30<=CStartYear+time_frame-1,AY34+AY27,0)","v":0},{"$f":"IF(AZ30<=CStartYear+time_frame-1,AZ34+AZ27,0)","v":0},{"$f":"IF(BA30<=CStartYear+time_frame-1,BA34+BA27,0)","v":0},{"$f":"IF(BB30<=CStartYear+time_frame-1,BB34+BB27,0)","v":0},{"$f":"IF(BC30<=CStartYear+time_frame-1,BC34+BC27,0)","v":0},{"$f":"IF(BD30<=CStartYear+time_frame-1,BD34+BD27,0)","v":0},{"$f":"IF(BE30<=CStartYear+time_frame-1,BE34+BE27,0)","v":0},{"$f":"IF(BF30<=CStartYear+time_frame-1,BF34+BF27,0)","v":0},{"$f":"IF(BG30<=CStartYear+time_frame-1,BG34+BG27,0)","v":0},{"$f":"IF(BH30<=CStartYear+time_frame-1,BH34+BH27,0)","v":0},{"$f":"IF(BI30<=CStartYear+time_frame-1,BI34+BI27,0)","v":0},{"$f":"IF(BJ30<=CStartYear+time_frame-1,BJ34+BJ27,0)","v":0},{"$f":"IF(BK30<=CStartYear+time_frame-1,BK34+BK27,0)","v":0},{"$f":"IF(BL30<=CStartYear+time_frame-1,BL34+BL27,0)","v":0},{"$f":"IF(BM30<=CStartYear+time_frame-1,BM34+BM27,0)","v":0},{"$f":"IF(BN30<=CStartYear+time_frame-1,BN34+BN27,0)","v":0},{"$f":"IF(BO30<=CStartYear+time_frame-1,BO34+BO27,0)","v":0},{"$f":"IF(BP30<=CStartYear+time_frame-1,BP34+BP27,0)","v":0},{"$f":"IF(BQ30<=CStartYear+time_frame-1,BQ34+BQ27,0)","v":0},{"$f":"IF(BR30<=CStartYear+time_frame-1,BR34+BR27,0)","v":0},{"$f":"IF(BS30<=CStartYear+time_frame-1,BS34+BS27,0)","v":0},{"$f":"IF(BT30<=CStartYear+time_frame-1,BT34+BT27,0)","v":0},{"$f":"IF(BU30<=CStartYear+time_frame-1,BU34+BU27,0)","v":0},{"$f":"IF(BV30<=CStartYear+time_frame-1,BV34+BV27,0)","v":0},{"$f":"IF(BW30<=CStartYear+time_frame-1,BW34+BW27,0)","v":0},{"$f":"IF(BX30<=CStartYear+time_frame-1,BX34+BX27,0)","v":0},{"$f":"IF(BY30<=CStartYear+time_frame-1,BY34+BY27,0)","v":0},{"$f":"IF(BZ30<=CStartYear+time_frame-1,BZ34+BZ27,0)","v":0},{"$f":"IF(CA30<=CStartYear+time_frame-1,CA34+CA27,0)","v":0},{"$f":"IF(CB30<=CStartYear+time_frame-1,CB34+CB27,0)","v":0},{"$f":"IF(CC30<=CStartYear+time_frame-1,CC34+CC27,0)","v":0},{"$f":"IF(CD30<=CStartYear+time_frame-1,CD34+CD27,0)","v":0},{"$f":"IF(CE30<=CStartYear+time_frame-1,CE34+CE27,0)","v":0},{"$f":"IF(CF30<=CStartYear+time_frame-1,CF34+CF27,0)","v":0},{"$f":"IF(CG30<=CStartYear+time_frame-1,CG34+CG27,0)","v":0},{"$f":"IF(CH30<=CStartYear+time_frame-1,CH34+CH27,0)","v":0}]

{"sheet":"Cost of crime analysis","index":26,"n_rows":30,"n_cols":30,"rows_kept":30,"cut":false,"hidden":true,"merged":[]}
["Fiscal, Economic and Non-economic costs of crime"]
[]
["Crime against individuals and households",null,"Costs per unit of recorded crime."]
[]
["Taken from Home Office \"The economic and social costs of crime against individuals and households 2003/04\" updated for the 2011 IOM toolkit"]
["Police proportion of the overall Criminal Justice Spend based on the original 2000/01 report."]
["Figures in 2010 prices"]
["Average cost per crime",null,"Defensive Expenditure and Insurance Administration","Physical and Emotional Impact on Direct Victims","Value of Property Stolen/Damaged/Destroyed - Recovered","Victim Services","Lost Output","Health Services",null,"Police activity","Courts and Legal Aid","Probation","Prisons","Other Criminal Justice System","Criminal Justice subtotal",null,"Total",null,"Fiscal","Economic","Social",null,"NHS","Police","Courts and Legal Aid","Probation","Prisons","Other CJS",null,"Recorded crime to actual crime multiplier (from 2011 IOM toolkit)"]
[null,null,"Economic","Social","Economic","Fiscal","Economic","Fiscal",null,"Fiscal","Fiscal","Fiscal",null,"Fiscal","Fiscal"]
["Homicide",null,443.28204008704739,1069480.8668185347,0,2491.387294820785,534676.36658734747,912.63949429686227,null,17672.264340072579,9595.8854525303559,1654.6264935440186,135661.59353264165,6374.3418927505245,170958.71171153913,null,{"$f":"SUM(C10:N10)","v":1778963.2539466261},null,{"$f":"N10+L10+J10+H10+F10+M10+K10","v":174362.73850065676},{"$f":"G10+E10+C10","v":535119.64862743451},{"$f":"D10","v":1069480.8668185347},null,{"$f":"H10/S10","v":5.2341429260898235E-3},{"$f":"J10/S10","v":0.10135344565035043},{"$f":"K10/S10","v":5.503403728941899E-2},{"$f":"L10/S10","v":9.4895647302407227E-3},{"$f":"M10/S10","v":0.77804234264266647},{"$f":"(N10+F10)/S10","v":5.084646676123359E-2},null,1]
["Serious wounding",null,2.3704921929788632,5660.7729927376358,0,8.2967226754260217,1381.9969485066772,1597.7117380677537,null,7013.1011529279667,3808.1957080205439,413.65088767481166,3236.9070895126379,2530.5004160049371,17002.355254140897,null,{"$f":"SUM(C11:N11)","v":25653.504148321368},null,{"$f":"N11+L11+J11+H11+F11+M11+K11","v":18608.363714884075},{"$f":"G11+E11+C11","v":1384.3674406996561},{"$f":"D11","v":5660.7729927376358},null,8.5859872611464966E-2,0.37687898089171978,{"$f":"K11/S11","v":0.20464968152866245},2.2229299363057328E-2,{"$f":"M11/S11","v":0.17394904458598728},0.13643312101910832,null,1.5]
["Other wounding",null,2.3704921929788632,5660.7729927376358,0,8.2967226754260217,1381.9969485066772,1597.7117380677537,null,488.3213917536458,265.49512561363269,69.929519692876468,158.82297692958383,176.60166837692532,1159.1706823666641,null,9810.3195765471319,null,2765.1791431098441,1384.3674406996561,5660.7729927376358,null,0.57779682811830257,0.17659665666523788,9.6013716245177877E-2,2.5289327046720961E-2,5.7436776682383194E-2,6.6866695242177449E-2,null,1.5]
["Sexual offences",null,5.1904930291514422,28283.781254072845,0,20.754646473374976,5250.6402074481821,1085.7849850564244,null,1150.7517337587014,534.60119914774316,39.264494852659098,542.90714998195949,222.75049964489298,2490.2750773859561,null,37136.426663465929,null,3596.8147089157551,5255.8307004773333,28283.781254072845,null,0.30187403937294555,0.31993634003615129,0.14863184300892066,1.0916463045852929E-2,0.15094109480708184,6.770021972904787E-2,null,13.6]
["Common Assault",null,0,979.51012698226987,0,7.111476578936589,318.8311999556571,145.78526986820009,null,140.49333124207735,76.74005488012628,18.889859662800315,15.348010976025256,50.766497843775845,302.23775460480505,null,1753.4758279898688,null,455.1345010519417,318.8311999556571,979.51012698226987,null,0.32031250000000006,0.308685302734375,0.168609619140625,4.150390625E-2,3.3721923828125E-2,0.127166748046875,null,7.9]
["Robbery",null,24.890168026278062,3788.765059697917,120.83583953709757,18.963937543830905,1198.2838035508153,572.47386460439543,null,1041.4468776986503,561.05281680120913,94.892654004432828,1009.4206069721542,376.01214149256509,3082.8250969690116,null,8807.0377699293458,null,3674.2628991172382,1344.0098111141911,3788.765059697917,null,0.15580645161290321,0.28344375628343405,0.15269806004790923,2.5826310367511075E-2,0.27472737653439905,0.10749804515384329,null,4.8]
["Burglary in a dwelling",null,471.72794640279375,802.99941882049018,1198.6749347626569,13.037707061383747,75.855750175323621,0,null,682.70175157791266,129.19182451734807,80.596734561281352,366.24104381523438,88.893457236707377,1347.6248117084838,null,3909.9205689311311,null,1360.6625187698676,1746.2586313407744,802.99941882049018,null,0,0.50174216027874563,9.4947735191637642E-2,5.9233449477351915E-2,0.2691637630662021,7.4912891986062713E-2,null,2.8]
["Theft (not vehicle)",null,39.11312118415124,146.6779124161267,212.21831357643273,1.1852460964894316,3.5557382894682945,0,null,227.13661111091304,52.32466433968677,33.297513670709762,23.783938336221258,20.216347585788068,356.75907504331889,null,759.50940660598735,null,357.94432113980832,254.88717305005224,146.6779124161267,null,0,0.63455849889624727,0.14618101545253862,9.3024282560706398E-2,6.6445916114790282E-2,5.9790286975717435E-2,null,3]
["Vehicle theft",null,1085.6854243843193,994.4265248550962,2577.4764597931985,1.1852460964894316,55.706566535003283,0,null,96.004933815643952,22.5196758332992,34.372136798193516,74.670504078834185,8.2967226754260199,235.86397320139687,null,4950.3441948655045,null,237.04921929788631,3718.8684507125208,994.4265248550962,null,0,0.40499999999999997,9.5000000000000001E-2,0.14500000000000002,0.315,3.9999999999999994E-2,null,1.3]
["Theft from vehicle",null,196.75085201724565,330.64681951431953,420.76236425374822,1.1852460964894316,23.704921929788632,0,null,36.742628991172381,8.2967226754260217,7.111476578936589,4.7409843859577263,2.3704921929788632,59.262304824471578,null,1032.3125086360631,null,60.447550920961007,641.21813820078251,330.64681951431953,null,0,0.60784313725490202,0.13725490196078433,0.11764705882352941,7.8431372549019607E-2,5.8823529411764705E-2,null,3.5]
["Attempted vehicle theft",null,101.93116429809112,241.14843227736085,182.52789885937247,1.1852460964894316,13.037707061383747,0,null,20.788840263822571,4.8914918267817811,14.674475480345343,35.463315744167915,1.2228729566954453,77.040996271813057,null,616.87144486451075,null,78.226242368302479,297.49677021884736,241.14843227736085,null,0,0.2657527657527658,6.2530062530062533E-2,0.18759018759018761,0.45334295334295338,3.0784030784030789E-2,null,2.2999999999999998]
["Criminal Damage",null,58.077058727982148,586.71164966450681,251.27217245575949,2.3704921929788632,7.111476578936589,0,null,90.799332959862369,17.920920978920204,3.584184195784041,7.168368391568082,29.868201631533676,149.34100815766837,null,1054.8838577778322,null,151.71150035064724,316.46070776267823,586.71164966450681,null,0,0.59849999999999992,0.11812499999999999,2.3625E-2,4.725E-2,0.21249999999999999,null,5.9]
[]
["Crime against commercial and public sector"]
["Burglary - Not in a Dwelling",null,553.76758925545357,942.65149165883633,1407.1401408083366,15.305134376407009,89.048054553640782,0,null,787.71502614748113,170.67158899862093,65.642918845623427,525.14335076498742,32.821459422811714,1581.9943441795247,null,{"$f":"SUM(C24:N24)","v":4589.9067548321991},null,{"$f":"N24+L24+J24+H24+F24+M24+K24","v":1597.2994785559315},{"$f":"G24+E24+C24","v":2049.9557846174307},{"$f":"D24","v":942.65149165883633},null,{"$f":"H24/S24","v":0},{"$f":"J24/S24","v":0.49315424985903683},{"$f":"K24/S24","v":0.106850087469458},{"$f":"L24/S24","v":4.1096187488253069E-2},{"$f":"M24/S24","v":0.32876949990602455},{"$f":"(N24+F24)/S24","v":3.0129975277227581E-2},null,1.9]
["Commercial - Robbery",null,26.478902155614957,4030.6011273382096,128.54876546499742,20.174401642373304,1274.770003777463,609.01474957914411,null,1626.6439048519699,361.21063181271683,47.842467789763823,1076.4555252696859,167.44863726417336,3279.6011669883101,null,9369.1891169461123,null,3908.7903182098266,1429.7976713980754,4030.6011273382096,null,0.15580645161290327,0.41615020823039461,9.2409825651161154E-2,1.2239712006776314E-2,0.27539352015246704,4.8000282346297739E-2,null,4.8]
["Commercial - Theft of Vehicle",null,2193.9892951099787,2009.5702689780071,5208.6503458320894,2.3951848199890597,112.57368653948581,0,null,247.60611905341449,61.901529763353622,37.140917858012173,123.80305952670724,6.1901529763353631,476.64177917782291,null,10003.820560457372,null,479.03696399781194,7515.2133274815533,2009.5702689780071,null,0,0.51688311688311694,0.12922077922077924,7.7532467532467536E-2,0.25844155844155847,1.7922077922077922E-2,null,1.3]
["Commercial - Theft From Vehicle",null,237.45792484839993,399.05650631038566,507.81664651314441,1.4304694267975897,28.609388535951798,0,null,31.097161452121519,15.548580726060759,6.2194322904243036,18.65829687127291,0,71.523471339879492,null,1245.8944069745589,null,72.953940766677078,773.88395989749608,399.05650631038566,null,0,0.42625745950554139,0.2131287297527707,8.525149190110827E-2,0.25575447570332482,1.9607843137254902E-2,null,3.5]
["Commercial - Attempted Vehicle Theft",null,101.93116429809112,241.14843227736085,182.52789885937247,1.1852460964894316,13.037707061383747,0,null,44.94058115855762,6.4200830226510881,6.4200830226510881,19.260249067953264,0,77.040996271813057,null,616.87144486451075,null,78.226242368302479,297.49677021884736,241.14843227736085,null,0,0.57449494949494961,8.2070707070707086E-2,8.2070707070707086E-2,0.24621212121212124,1.5151515151515152E-2,null,2.2999999999999998]
["Shoplifting",null,39.324555000279737,0,58.055003729993423,0,0,0,null,12.234306000087031,3.4955160000248657,3.4955160000248657,6.9910320000497315,0,26.216370000186494,null,123.59592873045965,null,26.216370000186494,97.37955873027316,0,null,0,0.46666666666666667,0.13333333333333333,0.13333333333333333,0.26666666666666666,0,null,16.100000000000001]
["Commercial - Criminal Damage",null,101.35016130961591,1023.8693494145315,438.49457546201165,4.1367412779435062,12.410223833830518,0,null,116.69314948228696,23.338629896457388,7.7795432988191298,35.007944844686087,77.795432988191294,260.61470051044085,null,1840.8757518083739,null,264.7514417883844,552.25496060545811,1023.8693494145315,null,0,0.44076492537313428,8.815298507462685E-2,2.938432835820895E-2,0.13222947761194029,0.30946828358208944,null,5.9]

{"sheet":"Agency percentages","index":27,"n_rows":71,"n_cols":24,"rows_kept":71,"cut":false,"hidden":false,"merged":[[2,0,2,11],[5,1,7,1],[8,1,9,1],[13,1,14,1]]}
["Agency split percentages"]
[]
["This matrix provides the split of fiscal benefits across agencies where more than one agency benefits from an improved outcome.  The percentages are based on the monetisation evidence, and more detail on how this has been derived can be found in the Technical Specification document."]
[]
["Ref","Description","Sub-type",{"$f":"INDEX(Agency_base_list,COLUMN()-3)","v":"Local Authority"},"NHS","Police","Probation","Courts/Legal aid","Prisons","Other CJS","DWP (AME)","HMRC","Schools","Housing providers","Victims services","Local Business","Spare1","Spare2","Spare3","Spare4","Spare5","Spare6","Spare7","Check"]
["B1","Increased employment (reduced benefits payments and health impact)","JSA",null,0.06,null,null,null,null,null,0.94,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D6:W6)","v":1}]
["B2",null,"ESA/IB",null,0.13,null,null,null,null,null,0.87,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D7:W7)","v":1}]
["B3",null,"LPIS",null,7.0000000000000007E-2,null,null,null,null,null,0.93,null,null,null,null,null,null,null,null,null,null,null,null,1]
["B4a","Improved skill levels","Population without Level 2 qualifications",null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,1]
["B4b",null,"Population qualified to Level 2 but not qualified to Level 3+ ",null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,1]
["B5","Mental health",null,0.08,0.92,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["B6","A&E attendance",null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["B7","Reduced incidents of domestic violence",null,0.12,0.47,0.17,{"$f":"24%*(G21/SUM($G$21:$J$21))","v":8.2758620689655192E-3},{"$f":"24%*(H21/SUM($G$21:$J$21))","v":0.16551724137931034},{"$f":"24%*(I21/SUM($G$21:$J$21))","v":5.7931034482758624E-2},{"$f":"24%*(J21/SUM($G$21:$J$21))","v":8.2758620689655192E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["B8a","Reduced ASB",null,0.3,null,0.4,null,null,null,null,null,null,null,0.3,null,null,null,null,null,null,null,null,null,1]
["B8b",null,null,0.3,null,0.4,null,null,null,null,null,null,null,0.3,null,null,null,null,null,null,null,null,null,1]
["B9","Reduced incidents of crime (all crimes)",null,null,0.17735164656015651,0.30159765242908376,4.7623899576133027E-2,0.36483126834039775,7.7182507336159112E-2,2.942614933159439E-2,null,null,null,null,1.9868764264753831E-3,null,null,null,null,null,null,null,null,1]
["B9a","Reduced incidents of crime - homicide",null,null,1.3544513861772744E-3,1.4593908629441625E-2,4.3842737212026549E-2,0.48594299101913313,0.3883248730964467,5.9254197579070675E-2,null,null,null,null,6.6868410777040218E-3,null,null,null,null,null,null,null,null,1]
["B9b","Reduced incidents of crime - serious wounding",null,null,0.26744186046511625,0.32848837209302323,1.7441860465116279E-2,0.31686046511627908,5.5232558139534885E-2,1.4534883720930232E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["B9c","Reduced incidents of crime - other wounding",null,null,0.11587982832618025,0.34763948497854075,9.8712446351931327E-2,0.38197424892703863,1.2875536480686695E-2,3.8626609442060089E-2,null,null,null,null,4.2918454935622317E-3,null,null,null,null,null,null,null,null,1]
["B9d","Reduced incidents of crime - sexual offences",null,null,0.13720642768850433,0.78615574783683562,2.472187886279357E-3,4.9443757725587144E-2,1.73053152039555E-2,2.472187886279357E-3,null,null,null,null,4.944375772558714E-3,null,null,null,null,null,null,null,null,1]
["B9e","Reduced incidents of crime - common assault",null,null,0.25161290322580643,0.36774193548387096,1.2903225806451613E-2,0.25806451612903225,9.0322580645161285E-2,1.2903225806451613E-2,null,null,null,null,6.4516129032258064E-3,null,null,null,null,null,null,null,null,1]
["B9f","Reduced incidents of crime - robbery",null,null,0.1391941391941392,0.18498168498168499,3.1135531135531136E-2,0.43040293040293043,0.17399267399267399,3.8461538461538464E-2,null,null,null,null,1.8315018315018315E-3,null,null,null,null,null,null,null,null,1.0000000000000002]
["B9g","Reduced incidents of crime - burglary in a dwelling",null,null,0.1743119266055046,0.24311926605504589,2.7522935779816515E-2,0.38990825688073394,0.13302752293577982,3.2110091743119268E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["B9h","Reduced incidents of crime - theft (not vehicle)",null,null,0.328125,6.25E-2,6.25E-2,0.453125,4.6875E-2,4.6875E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["B9i","Reduced incidents of crime - vehicle theft",null,null,2.5125628140703519E-2,0.51005025125628145,7.5376884422110546E-2,0.32412060301507539,3.015075376884422E-2,3.5175879396984924E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["B9j","Reduced incidents of crime - theft from vehicle",null,null,0.18181818181818182,0.36363636363636365,9.0909090909090912E-2,0.27272727272727271,4.5454545454545456E-2,4.5454545454545456E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["B9k","Reduced incidents of crime - attempted vehicle theft",null,null,3.4749034749034749E-2,0.20849420849420849,4.2471042471042469E-2,0.49227799227799229,0.17567567567567569,4.4401544401544403E-2,null,null,null,null,1.9305019305019305E-3,null,null,null,null,null,null,null,null,1]
["B9l","Reduced incidents of crime - criminal damage",null,null,0.15,0.25,0.1,0.45,null,0.05,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["B9m","Reduced incidents of crime - burglary - not in a dwelling",null,null,5.4607508532423209E-2,0.18088737201365188,0.10580204778156997,0.4948805460750853,9.8976109215017066E-2,6.4846416382252553E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["B9n","Reduced incidents of crime - commercial - robbery",null,null,0.11342155009451796,0.19092627599243855,3.2136105860113423E-2,0.44423440453686203,0.17958412098298676,3.9697542533081283E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["B9o","Reduced incidents of crime - commercial - theft of vehicle",null,null,2.5706940874035988E-3,0.52185089974293064,7.7120822622107968E-2,0.33161953727506427,3.0848329048843187E-2,3.5989717223650387E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["B9p","Reduced incidents of crime - commercial - theft from vehicle",null,null,null,0.44444444444444442,0.1111111111111111,0.33333333333333331,5.5555555555555552E-2,5.5555555555555552E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["B9q","Reduced incidents of crime - commercial -attempted vehicle theft",null,null,null,0.16,0.16,0.56000000000000005,0.04,0.08,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000002]
["B9r","Reduced incidents of crime - shoplifting",null,null,6.3670411985018729E-2,0.20224719101123595,4.1198501872659173E-2,0.47752808988764045,0.17041198501872659,4.307116104868914E-2,null,null,null,null,1.8726591760299626E-3,null,null,null,null,null,null,null,null,1]
["B9s",null,null,null,7.2727272727272724E-2,0.27272727272727271,0.10909090909090909,0.49090909090909091,null,5.4545454545454543E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["B9t","Reduced incidents of crime - commercial - criminal damage",null,null,0.2413793103448276,0.20689655172413793,3.4482758620689655E-2,0.48275862068965519,null,3.4482758620689655E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["B10","Housing evictions",null,0.1,null,null,null,null,null,0.03,null,null,null,0.87,null,null,null,null,null,null,null,null,null,1]
["B11","Reduced statutory homelessness",null,0.97,null,null,null,null,null,0.03,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D38:W38)","v":1}]
["B12","Reduced incidences of taking children into care",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["B13","Reduced drug dependency",null,null,0.59,{"$f":"41%*(F$16/SUM($F$16:$J$16))","v":0.15067727797573965},{"$f":"41%*(G$16/SUM($F$16:$J$16))","v":2.3792756664142135E-2},{"$f":"41%*(H$16/SUM($F$16:$J$16))","v":0.18226860186484237},{"$f":"41%*(I$16/SUM($F$16:$J$16))","v":3.856014799548068E-2},{"$f":"41%*(J$16/SUM($F$16:$J$16))","v":1.4701215499795141E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["B14","Reduced alcohol dependency",null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["B15","Reduced persistent truancy (<85% attendance at school)",null,null,0.11,{"$f":"89%*(F$16/SUM($F$16:$J$16))","v":0.32707994487416658},{"$f":"89%*(G$16/SUM($F$16:$J$16))","v":5.1647691295332934E-2},{"$f":"89%*(H$16/SUM($F$16:$J$16))","v":0.39565623331636518},{"$f":"89%*(I$16/SUM($F$16:$J$16))","v":8.3703735892628792E-2},{"$f":"89%*(J$16/SUM($F$16:$J$16))","v":3.191239462150653E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["B16","Reduced exclusion from school",null,0.89,0.01,{"$f":"10%*(F$16/SUM($F$16:$J$16))","v":3.6750555603838941E-2},{"$f":"10%*(G$16/SUM($F$16:$J$16))","v":5.8031113814980828E-3},{"$f":"10%*(H$16/SUM($F$16:$J$16))","v":4.4455756552400583E-2},{"$f":"10%*(I$16/SUM($F$16:$J$16))","v":9.4049141452391908E-3},{"$f":"10%*(J$16/SUM($F$16:$J$16))","v":3.5856623170232057E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["B17","Reduced hospital admissions",null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["B18","Residential Care Admissions (weeks)",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["C1",{"$f":"Benefits!B45","v":"Carbon Emissions"},{"$f":"IF(Benefits!D45=0,\"\",Benefits!D45)","v":"Change in CO2 emissions"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["C2",{"$f":"Benefits!#REF!","v":{"$error":"#REF!"}},{"$f":"IF(Benefits!#REF!=0,\"\",Benefits!#REF!)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["C3",{"$f":"Benefits!B46","v":"Energy Use"},{"$f":"IF(Benefits!D46=0,\"\",Benefits!D46)","v":"Change in domestic or commercial expenditure on energy usage"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["C4",{"$f":"Benefits!B47","v":"Rebound & Comfort Effects"},{"$f":"IF(Benefits!D47=0,\"\",Benefits!D47)","v":"Increase in the level of comfort through increased disposable income"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["C5",{"$f":"Benefits!B48","v":"Air Quality"},{"$f":"IF(Benefits!D48=0,\"\",Benefits!D48)","v":"Reduction in air pollution"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["C6",{"$f":"Benefits!B49","v":"Carbon Emissions (energy use related)"},{"$f":"IF(Benefits!D49=0,\"\",Benefits!D49)","v":"Change in CO2 emissions produced through energy usage"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["B19",{"$f":"Benefits!B50","v":"Wellbeing"},{"$f":"IF(Benefits!D50=0,\"\",Benefits!D50)","v":"Increased wellbeing of the population"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["B20",{"$f":"Benefits!B51","v":"Spare 1"},{"$f":"IF(Benefits!D51=0,\"\",Benefits!D51)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D53:W53)","v":0}]
["B21",{"$f":"Benefits!B52","v":"Spare 2"},{"$f":"IF(Benefits!D52=0,\"\",Benefits!D52)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D54:W54)","v":0}]
["B22",{"$f":"Benefits!B53","v":"Spare 3"},{"$f":"IF(Benefits!D53=0,\"\",Benefits!D53)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["B23",{"$f":"Benefits!B54","v":"Spare 4"},{"$f":"IF(Benefits!D54=0,\"\",Benefits!D54)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D56:W56)","v":0}]
["B24",{"$f":"Benefits!B55","v":"Spare 5"},{"$f":"IF(Benefits!D55=0,\"\",Benefits!D55)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["B25",{"$f":"Benefits!B56","v":"Spare 6"},{"$f":"IF(Benefits!D56=0,\"\",Benefits!D56)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["B26",{"$f":"Benefits!B57","v":"Spare 7"},{"$f":"IF(Benefits!D57=0,\"\",Benefits!D57)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["B27",{"$f":"Benefits!B58","v":"Spare 8"},{"$f":"IF(Benefits!D58=0,\"\",Benefits!D58)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["B28",{"$f":"Benefits!B59","v":"Spare 9"},{"$f":"IF(Benefits!D59=0,\"\",Benefits!D59)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["B29",{"$f":"Benefits!B60","v":"Spare 10"},{"$f":"IF(Benefits!D60=0,\"\",Benefits!D60)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["B30",{"$f":"Benefits!B61","v":"Spare 11"},{"$f":"IF(Benefits!D61=0,\"\",Benefits!D61)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["B31",{"$f":"Benefits!B62","v":"Spare 12"},{"$f":"IF(Benefits!D62=0,\"\",Benefits!D62)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["B32",{"$f":"Benefits!B63","v":"Spare 13"},{"$f":"IF(Benefits!D63=0,\"\",Benefits!D63)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["B33",{"$f":"Benefits!B64","v":"Spare 14"},{"$f":"IF(Benefits!D64=0,\"\",Benefits!D64)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["B34",{"$f":"Benefits!B65","v":"Spare 15"},{"$f":"IF(Benefits!D65=0,\"\",Benefits!D65)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["B35",{"$f":"Benefits!B66","v":"Spare 16"},{"$f":"IF(Benefits!D66=0,\"\",Benefits!D66)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["B36",{"$f":"Benefits!B67","v":"Spare 17"},{"$f":"IF(Benefits!D67=0,\"\",Benefits!D67)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["B37",{"$f":"Benefits!B68","v":"Spare 18"},{"$f":"IF(Benefits!D68=0,\"\",Benefits!D68)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["B38",{"$f":"Benefits!B69","v":"Spare 19"},{"$f":"IF(Benefits!D69=0,\"\",Benefits!D69)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]

{"sheet":"Agency cashability","index":28,"n_rows":8,"n_cols":21,"rows_kept":8,"cut":false,"hidden":false,"merged":[[7,0,8,20]]}
["Agency cashability percentages"]
[]
["Timescale",{"$f":"INDEX(Agency_base_list,COLUMN()-1)","v":"Local Authority"},"NHS","Police","Probation","Courts/Legal aid","Prisons","Other CJS","DWP (AME)","HMRC","Schools","Housing providers","Victims services","Local Business","Spare1","Spare2","Spare3","Spare4","Spare5","Spare6","Spare7"]
["Short Term",0.5,0.2,0.3,0.2,0.2,0.2,0.2,0.95,1,0.5,0.8]
["Long term - large scale",0.9,0.5,0.6,0.5,0.5,0.5,0.5,1,1,0.75,0.9]
[]
[]
["N.B.  These percentages are suggested starting points for discussion.  Actual cashability will depend on the individual proposition being modelled, scale of delivery, time and other local circumstances.  Further details can be found in the CBA Guidance Document"]

{"sheet":"Behind_the_scenes","index":29,"n_rows":103,"n_cols":7,"rows_kept":103,"cut":false,"hidden":true,"merged":[]}
["Year","Cost type","Yes/No","Cashability","Standard Discount Rates","Health Discount Rates","Discount Type"]
[1999,"Revenue","Yes","Gross benefits",3.5000000000000003E-2,1.4999999999999999E-2,"Standard Rate"]
[2000,"Capital","No","Short term cashable",0.03,1.2857142857142853E-2,"Health Rate"]
[2001,"In-kind",null,"Long term/Large scale cashable",2.5000000000000001E-2,1.0714285714285711E-2,"No Discount Rate"]
[2002]
[2003]
[2004]
[2005]
[2006]
[2007]
[2008]
[2009]
[2010]
[2011]
[2012]
[2013]
[2014]
[2015]
[2016]
[2017]
[2018]
[2019]
[2020]
[2021]
[2022]
[2023]
[2024]
[2025]
[2026]
[2027]
[2028]
[2029]
[2030]
[2031]
[2032]
[2033]
[2034]
[2035]
[2036]
[2037]
[2038]
[2039]
[2040]
[2041]
[2042]
[2043]
[2044]
[2045]
[2046]
[2047]
[2048]
[2049]
[2050]
[2051]
[2052]
[2053]
[2054]
[2055]
[2056]
[2057]
[2058]
[2059]
[2060]
[2061]
[2062]
[2063]
[2064]
[2065]
[2066]
[2067]
[2068]
[2069]
[2070]
[2071]
[2072]
[2073]
[2074]
[2075]
[2076]
[2077]
[2078]
[2079]
[2080]
[2081]
[2082]
[2083]
[2084]
[2085]
[2086]
[2087]
[2088]
[2089]
[2090]
[2091]
[2092]
[2093]
[2094]
[2095]
[2096]
[2097]
[2098]
[2099]
[2100]

{"sheet":"GDP Deflators","index":30,"n_rows":109,"n_cols":4,"rows_kept":109,"cut":false,"hidden":true,"merged":[[1,1,1,2]]}
[]
[null,"Project Start Year",null,{"$f":"CStartYear","v":2022}]
[]
[null,null,"GDP deflator index","Rebased Deflator"]
[]
[null,2000,62.241368148033501,{"$f":"(C6*100)/VLOOKUP($D$2,'GDP Deflators'!$B$6:$C$106,2,0)","v":62.883273135732601}]
[null,2001,63.478086219979097,{"$f":"(C7*100)/VLOOKUP($D$2,'GDP Deflators'!$B$6:$C$106,2,0)","v":64.132745675042599}]
[null,2002,64.803289098022574,{"$f":"(C8*100)/VLOOKUP($D$2,'GDP Deflators'!$B$6:$C$106,2,0)","v":65.471615578128109}]
[null,2003,66.176780800158582,{"$f":"(C9*100)/VLOOKUP($D$2,'GDP Deflators'!$B$6:$C$106,2,0)","v":66.859272315519561}]
[null,2004,67.859689746891632,{"$f":"(C10*100)/VLOOKUP($D$2,'GDP Deflators'!$B$6:$C$106,2,0)","v":68.559537366060965}]
[null,2005,69.8741003044384,{"$f":"(C11*100)/VLOOKUP($D$2,'GDP Deflators'!$B$6:$C$106,2,0)","v":70.594722855500095}]
[null,2006,71.945147997414779,{"$f":"(C12*100)/VLOOKUP($D$2,'GDP Deflators'!$B$6:$C$106,2,0)","v":72.687129588025911}]
[null,2007,74.078949594114164,{"$f":"(C13*100)/VLOOKUP($D$2,'GDP Deflators'!$B$6:$C$106,2,0)","v":74.842937415122151}]
[null,2008,76.149532954345318,{"$f":"(C14*100)/VLOOKUP($D$2,'GDP Deflators'!$B$6:$C$106,2,0)","v":76.934875026166338}]
[null,2009,78.405356687359472,{"$f":"(C15*100)/VLOOKUP($D$2,'GDP Deflators'!$B$6:$C$106,2,0)","v":79.213963422999385}]
[null,2010,79.637360806004253,{"$f":"(C16*100)/VLOOKUP($D$2,'GDP Deflators'!$B$6:$C$106,2,0)","v":80.458673393269123}]
[null,2011,80.965387621242328,{"$f":"(C17*100)/VLOOKUP($D$2,'GDP Deflators'!$B$6:$C$106,2,0)","v":81.800396357256247}]
[null,2012,82.188379789816395,{"$f":"(C18*100)/VLOOKUP($D$2,'GDP Deflators'!$B$6:$C$106,2,0)","v":83.036001435801339}]
[null,2013,83.845626856251727,{"$f":"(C19*100)/VLOOKUP($D$2,'GDP Deflators'!$B$6:$C$106,2,0)","v":84.710339951050344}]
[null,2014,85.766170750922939,{"$f":"(C20*100)/VLOOKUP($D$2,'GDP Deflators'!$B$6:$C$106,2,0)","v":86.650690716003581}]
[null,2015,86.754255288046608,{"$f":"(C21*100)/VLOOKUP($D$2,'GDP Deflators'!$B$6:$C$106,2,0)","v":87.648965523867119}]
[null,2016,87.292444457572557,{"$f":"(C22*100)/VLOOKUP($D$2,'GDP Deflators'!$B$6:$C$106,2,0)","v":88.192705122673857}]
[null,2017,89.244695239496153,{"$f":"(C23*100)/VLOOKUP($D$2,'GDP Deflators'!$B$6:$C$106,2,0)","v":90.165089772978618}]
[null,2018,90.781605587973814,{"$f":"(C24*100)/VLOOKUP($D$2,'GDP Deflators'!$B$6:$C$106,2,0)","v":91.717850518831654}]
[null,2019,92.553433401753622,{"$f":"(C25*100)/VLOOKUP($D$2,'GDP Deflators'!$B$6:$C$106,2,0)","v":93.507951470636073}]
[null,2020,94.655739761057902,{"$f":"(C26*100)/VLOOKUP($D$2,'GDP Deflators'!$B$6:$C$106,2,0)","v":95.631939245016241}]
[null,2021,100,{"$f":"(C27*100)/VLOOKUP($D$2,'GDP Deflators'!$B$6:$C$106,2,0)","v":101.03131567765736}]
[null,2022,98.979211870359293,{"$f":"(C28*100)/VLOOKUP($D$2,'GDP Deflators'!$B$6:$C$106,2,0)","v":99.999999999999986}]
[null,2023,102.99230221445407,{"$f":"(C29*100)/VLOOKUP($D$2,'GDP Deflators'!$B$6:$C$106,2,0)","v":104.05447797397197}]
[null,2024,105.47464525561853,{"$f":"(C30*100)/VLOOKUP($D$2,'GDP Deflators'!$B$6:$C$106,2,0)","v":106.56242180809321}]
[null,2025,107.43049013998213,{"$f":"(C31*100)/VLOOKUP($D$2,'GDP Deflators'!$B$6:$C$106,2,0)","v":108.53843762737989}]
[null,2026,109.52869336047104,{"$f":"(C32*100)/VLOOKUP($D$2,'GDP Deflators'!$B$6:$C$106,2,0)","v":110.65827994663083}]
[null,2027,111.71986521039268,{"$f":"(C33*100)/VLOOKUP($D$2,'GDP Deflators'!$B$6:$C$106,2,0)","v":112.87204969536513}]
[null,2028]
[null,2029]
[null,2030]
[null,2031]
[null,2032]
[null,2033]
[null,2034]
[null,2035]
[null,2036]
[null,2037]
[null,2038]
[null,2039]
[null,2040]
[null,2041]
[null,2042]
[null,2043]
[null,2044]
[null,2045]
[null,2046]
[null,2047]
[null,2048]
[null,2049]
[null,2050]
[null,2051]
[null,2052]
[null,2053]
[null,2054]
[null,2055]
[null,2056]
[null,2057]
[null,2058]
[null,2059]
[null,2060]
[null,2061]
[null,2062]
[null,2063]
[null,2064]
[null,2065]
[null,2066]
[null,2067]
[null,2068]
[null,2069]
[null,2070]
[null,2071]
[null,2072]
[null,2073]
[null,2074]
[null,2075]
[null,2076]
[null,2077]
[null,2078]
[null,2079]
[null,2080]
[null,2081]
[null,2082]
[null,2083]
[null,2084]
[null,2085]
[null,2086]
[null,2087]
[null,2088]
[null,2089]
[null,2090]
[null,2091]
[null,2092]
[null,2093]
[null,2094]
[null,2095]
[null,2096]
[null,2097]
[null,2098]
[null,2099]
[null,2100]
[]
[null,"Taken from ","ONS' GDP deflators at market prices (March 2018) "]
[null,"Values for 2018-2100 from OBR's Economic and Fiscal Outlook March 2017"]

{"sheet":"Mental Health","index":31,"n_rows":6,"n_cols":8,"rows_kept":6,"cut":false,"hidden":true,"merged":[[1,2,1,4],[1,5,1,7]]}
["Costs","2007 figures from Kings Fund Report - Paying the price - 2008"]
[null,null,"Overall costs",null,null,"Cost per person"]
[null,"Number of people (£m)","Service Costs (£b)","Lost earnings (£b)","Total costs (£b)","Service Costs (£)","Lost earnings (£)","Total costs (£)"]
["Depression",1.24,1.68,5.82,{"$f":"D4+C4","v":7.5},{"$f":"C4*1000/B4","v":1354.8387096774193},{"$f":"D4*1000/B4","v":4693.5483870967746},{"$f":"F4+G4","v":6048.3870967741941}]
["Anxiety",2.2799999999999998,1.24,7.7,{"$f":"D5+C5","v":8.94},{"$f":"C5*1000/B5","v":543.85964912280701},{"$f":"D5*1000/B5","v":3377.1929824561407},{"$f":"F5+G5","v":3921.0526315789475}]
["Total",{"$f":"SUM(B4:B5)","v":3.5199999999999996},{"$f":"SUM(C4:C5)","v":2.92},{"$f":"SUM(D4:D5)","v":13.52},{"$f":"D6+C6","v":16.439999999999998},{"$f":"C6*1000/B6","v":829.54545454545462},{"$f":"D6*1000/B6","v":3840.9090909090914},{"$f":"F6+G6","v":4670.454545454546}]

{"sheet":"Exclusion","index":32,"n_rows":42,"n_cols":7,"rows_kept":42,"cut":false,"hidden":true,"merged":[[13,6,14,9],[18,6,19,9],[23,6,24,9]]}
["Original Sources:","Misspent Youth - New Philanthropy Capital"]
[null,"2005 prices"]
[]
["Benefit Category"]
[]
["Educational Welfare","Fiscal impact"]
["Misspent Youth",7181,"per annum","11536 compared to £4355 for mainstream schooling"]
[null,19434,"total","based on 3.5 years"]
[]
[]
[]
["Increased Earnings","Economic impact"]
[]
["Misspent Youth",21175,"per lifetime",null,null,null,"This could be redone using combination of DfE figures and latest Labour Force Survey"]
[null,{"$f":"B14/40","v":529.375},"per year based on 40 year working life"]
[]
["Health","Fiscal impact"]
[]
["Misspent Youth",1019,"per lifetime until 28 years old",null,null,null,"N.B.  This figure is based on a proxy of children with conduct problems"]
[null,{"$f":"B19/16","v":63.6875},"per year (study based on 18 years costs)"]
[]
["Crime","Fiscal impact"]
[]
["Misspent Youth",16034,"per lifetime until 28 years old",null,null,null,"N.B.  This figure is based on a proxy of children with conduct problems"]
[null,{"$f":"B24/16","v":1002.125},"per year (study based on 18 years costs)"]
[]
["Social services","Assumed included elsewhere in the model"]
[]
[]
[]
[]
[]
["Totals"]
[]
[]
["Fiscal savings"]
["Schools",{"$f":"B7","v":7181},"Annual"]
["Health",{"$f":"B20","v":63.6875},"Annual"]
["Crime",{"$f":"B25","v":1002.125},"Annual"]
[null,{"$f":"SUM(B37:B39)","v":8246.8125},"Total"]
[]
["Economic benefit",{"$f":"B15","v":529.375},"Annual"]